{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["INPUTS","OVERRIDE","ADJUSTMENTS","MONTHLY OUTPUTS","MODEL RESULTS","MAIN","Population 1","Population 2","Population 3","Population 4","Population 5","Population 6","Population 7","Population 8","Population 9","ExpendituresCOA","CohortBreakout","Renewals","2019 per capita expenditures","CMS monthly enrollment","MBES - new adult group","TMSIS - elig group","Lookups"],"not_rendered":{"charts":3,"images":2,"macros":1,"external_links":0,"defined_names":49,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":1,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"INPUTS","index":0,"n_rows":101,"n_cols":27,"rows_kept":101,"cut":false,"hidden":false,"merged":[[1,25,1,27],[42,10,42,21],[2,16,2,17],[19,11,19,13],[20,11,20,13],[21,11,21,13],[18,11,18,20],[27,11,27,13],[28,11,28,13],[25,11,25,13],[26,11,26,13],[23,11,23,13],[24,11,24,13],[2,20,3,20],[2,21,2,23],[2,13,2,14],[46,11,46,21],[62,11,62,21],[30,13,30,21],[34,10,34,11],[37,10,37,11],[35,10,35,11],[33,10,33,11],[32,10,32,11],[38,10,38,11],[39,10,39,11],[40,10,40,11],[36,10,36,11],[31,10,31,11],[29,7,29,8],[10,1,10,4],[11,1,11,4],[12,1,12,4],[29,3,29,6],[14,1,14,4],[28,2,28,5],[19,2,19,5],[18,1,18,8],[10,8,10,9],[9,1,9,4],[13,1,13,4],[22,11,22,13],[9,8,9,9],[6,1,6,4],[7,1,7,4],[8,1,8,4],[5,1,5,6],[5,8,5,11],[6,8,6,9],[7,8,7,9],[8,8,8,9]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INPUT #4: Custom UD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"INPUT #3: Testing Results",null,"Select:","Expansion",null,"Pre-PHE","2020-02-01","Acuity Solving Approach","Force Post-Unwinding to Equal 1.0",null,null,null,1,1.9394367775166715E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Post-Unw","2024-07-01",null,null,null,null,null,{"$f":"1+Z3","v":2},3.603407481721458E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,6.0630366719989524E-2]
[null,"INPUT #1: Scenario Selections",null,null,null,null,null,null,"INPUT #2: Enrollment Growth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,7.4121327435895779E-2]
[null,"State",null,null,null,null,"*",null,"Period",null,"Input","Sim +/-",null,null,null,null,null,null,null,null,null,null,null,null,null,5,8.4139679024567648E-2]
[null,"Month of First Terminations",null,null,null,null,"2023-04-01",null,"Unwinding",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,6,9.6602661595242181E-2]
[null,"Months to Process Terminations",null,null,null,null,15,null,"Year After",null,0.01,0,null,null,null,null,null,null,null,null,null,null,null,null,null,7,9.6055933622866158E-2]
[null,"Unwinding Priority",null,null,null,null,"Time-Based",null,"2 Years After",null,0.01,0,null,null,null,null,null,null,null,null,null,null,null,null,null,8,9.0521962724806559E-2]
[null,"Min. Mos. Enrollment to Disenroll (Future)",null,null,null,null,12,null,"Thereafter",null,0.01,0,null,null,null,null,null,null,null,null,null,null,null,null,null,9,7.630858476582407E-2]
[null,"Months Lag for Churn",null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,7.6031409361092914E-2]
[null,"Simulation +/- Months Lag for Churn",null,null,null,null,4,"Expanded?",{"$f":"IF(ISBLANK(INDEX(Lookups!C:C,MATCH(G7,Lookups!A:A,0),1)),\"No\",\"Yes; on \"&TEXT(INDEX(Lookups!C:C,MATCH(G7,Lookups!A:A,0),1),\"m/d/yyyy\"))","v":"Yes; on expn_dt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,7.5172081423570028E-2]
[null,"Unwinding Distribution",null,null,null,null,"Custom",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,7.906006181603363E-2]
[null,"Scenario Testing",null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,6.1526430801009939E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,4.6711419079426691E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,2.7689639037291634E-2]
[]
[null,"INPUT #5: Population Selection",null,null,null,null,null,null,null,null,null,"INPUT #6: Unwinding and Churn Specifications"]
[null,"#","Default",null,null,null,"Override","Used","Agg.",null,null,"Population",null,null,"PHE Growth","Priority","% Lost Cov.","Sim +/-","Terminations","% Churn (UNW)","% Churn (Post)"]
[null,"Population 1","CHIP",null,null,null,null,{"$f":"IF($C$30=\"No\",\n            IF(C21=\"\",\"\",C21),\n   IF($C$30=\"Yes\",\n            IF(G21=\"\",\"\",G21),\n\"error\"))","v":"CHIP"},1,null,null,{"$f":"H21","v":"CHIP"},null,null,{"$f":"(1+SUMIFS(MAIN!CZ$4:DJ$4,MAIN!CZ$13:DJ$13,K33))^(MAIN!CY$4/12)-1","v":3.060360317051547E-2},6,6.3750000000000001E-2,0,{"$f":"SUMIFS(MAIN!$AG$9:$AO$9,MAIN!$AG$13:$AO$13,L21)","v":450016.23243048508},{"$f":"U21+0.05","v":0.51146245059288542},{"$f":"467/1012","v":0.46146245059288538}]
[null,"Population 2","Children",null,null,null,null,"Children",1,null,null,"Children",null,null,{"$f":"(1+SUMIFS(MAIN!CZ$4:DJ$4,MAIN!CZ$13:DJ$13,K34))^(MAIN!CY$4/12)-1","v":0.3398280549477799},5,0.23499999999999999,0.1,{"$f":"SUMIFS(MAIN!$AG$9:$AO$9,MAIN!$AG$13:$AO$13,L22)","v":7915797.8093116619},{"$f":"U22+0.2","v":0.63724696356275312},{"$f":"2376/5434","v":0.43724696356275305}]
[null,"Population 3","Expansion",null,null,null,null,"Expansion",1,null,null,"Expansion",null,null,{"$f":"(1+SUMIFS(MAIN!CZ$4:DJ$4,MAIN!CZ$13:DJ$13,K35))^(MAIN!CY$4/12)-1","v":0.42115356417879446},3,0.3,0.1,{"$f":"SUMIFS(MAIN!$AG$9:$AO$9,MAIN!$AG$13:$AO$13,L23)","v":5939025.8991212714},{"$f":"U23+0.2","v":0.52445923460898503},{"$f":"2340/7212","v":0.32445923460898501}]
[null,"Population 4","Adult",null,null,null,null,"Adult",1,null,null,"Adult",null,null,{"$f":"(1+SUMIFS(MAIN!CZ$4:DJ$4,MAIN!CZ$13:DJ$13,K36))^(MAIN!CY$4/12)-1","v":0.39661987774938279},4,0.28875000000000001,0.1,{"$f":"SUMIFS(MAIN!$AG$9:$AO$9,MAIN!$AG$13:$AO$13,L24)","v":4286027.4179042242},{"$f":"U24+0.2","v":0.52445923460898503},{"$f":"2340/7212","v":0.32445923460898501}]
[null,"Population 5","Aged",null,null,null,null,"Aged",0,null,null,"Aged",null,null,{"$f":"(1+SUMIFS(MAIN!CZ$4:DJ$4,MAIN!CZ$13:DJ$13,K37))^(MAIN!CY$4/12)-1","v":0.25878970545837898},7,6.3750000000000001E-2,0.05,{"$f":"SUMIFS(MAIN!$AG$9:$AO$9,MAIN!$AG$13:$AO$13,L25)","v":518499.21356326994},{"$f":"U25+0.05","v":0.2592426187419769},{"$f":"163/779","v":0.20924261874197689}]
[null,"Population 6","Disabled",null,null,null,null,"Disabled",0,null,null,"Disabled",null,null,{"$f":"(1+SUMIFS(MAIN!CZ$4:DJ$4,MAIN!CZ$13:DJ$13,K38))^(MAIN!CY$4/12)-1","v":0.21516188660339397},8,6.3750000000000001E-2,0.05,{"$f":"SUMIFS(MAIN!$AG$9:$AO$9,MAIN!$AG$13:$AO$13,L26)","v":630719.1035632696},{"$f":"U26+0.05","v":0.39645669291338581},{"$f":"(180+40)/(543+92)","v":0.34645669291338582}]
[null,"Population 7","COVID New",null,null,null,null,"COVID New",1,null,null,"COVID New",null,null,{"$f":"(1+SUMIFS(MAIN!CZ$4:DJ$4,MAIN!CZ$13:DJ$13,K39))^(MAIN!CY$4/12)-1","v":0},1,1,0,{"$f":"SUMIFS(MAIN!$AG$9:$AO$9,MAIN!$AG$13:$AO$13,L27)","v":197663.99707090229},0,0]
[null,"Population 8","Unknown",null,null,null,null,"Unknown",1,null,null,"Unknown",null,null,{"$f":"(1+SUMIFS(MAIN!CZ$4:DJ$4,MAIN!CZ$13:DJ$13,K40))^(MAIN!CY$4/12)-1","v":-0.61924271798423469},2,1,0,{"$f":"SUMIFS(MAIN!$AG$9:$AO$9,MAIN!$AG$13:$AO$13,L28)","v":2421.9970709022828},0,0]
[null,"Population 9",null,null,null,null,null,"",0,null,null,"",null,null,{"$f":"(1+SUMIFS(MAIN!CZ$4:DJ$4,MAIN!CZ$13:DJ$13,K41))^(MAIN!CY$4/12)-1","v":0},9,0,0,{"$f":"SUMIFS(MAIN!$AG$9:$AO$9,MAIN!$AG$13:$AO$13,L29)","v":0},0,0]
[null,"Use Override?","No","Aggregate Group Name: ",null,null,null,"Non-ABD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"INPUT #7: Churn Back Distribution"]
[null,null,null,null,null,null,null,null,null,null,"Population",null,null,{"$f":"$H$21","v":"CHIP"},{"$f":"$H$22","v":"Children"},{"$f":"$H$23","v":"Expansion"},{"$f":"$H$24","v":"Adult"},{"$f":"$H$25","v":"Aged"},{"$f":"$H$26","v":"Disabled"},{"$f":"$H$27","v":"COVID New"},{"$f":"$H$28","v":"Unknown"},{"$f":"$H$29","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"H21","v":"CHIP"},null,null,0.83487940630797774,0.1391465677179963,2.5998142989786442E-2,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Children",null,null,0.05,0.89400000000000002,5.5555555555555552E-2,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Expansion",null,null,0,0,0.97466086956521736,0,2.1739130434782608E-2,3.5999999999999999E-3,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Adult",null,null,0,0,0,0.97466086956521736,2.1739130434782608E-2,3.5999999999999999E-3,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Aged",null,null,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Disabled",null,null,0,0,0,0,4.3478260869565216E-2,0.95652173913043481,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"COVID New",null,null,0,0,0,0,0,0,1,0,0]
[null,null,null,null,null,null,null,null,null,null,"Unknown",null,null,0,0,0,0,0,0,0,1,0]
[null,null,null,null,null,null,null,null,null,null,"",null,null,0,0,0,0,0,0,0,0,1]
[]
[null,null,null,null,null,null,null,null,null,null,"INPUT #8: Monthly Termination Rates as Percentage of Total Membership"]
[null,null,null,null,null,null,null,null,null,null,"Pre-PHE","Pre-UNW",null,{"$f":"$H$21","v":"CHIP"},{"$f":"$H$22","v":"Children"},{"$f":"$H$23","v":"Expansion"},{"$f":"$H$24","v":"Adult"},{"$f":"$H$25","v":"Aged"},{"$f":"$H$26","v":"Disabled"},{"$f":"$H$27","v":"COVID New"},{"$f":"$H$28","v":"Unknown"},{"$f":"$H$29","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"966/(7317*8)","v":1.6502665026650265E-2},{"$f":"194/(8*8279)","v":2.9290977171155938E-3},null,2.8299999999999999E-2,1.4999999999999999E-2,2.3300000000000001E-2,2.3300000000000001E-2,4.0000000000000001E-3,6.7000000000000002E-3,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"INPUT #9: Acuity Pre-Unwinding"]
[null,null,null,null,null,null,null,null,null,null,null,"Duration",null,{"$f":"$H$21","v":"CHIP"},{"$f":"$H$22","v":"Children"},{"$f":"$H$23","v":"Expansion"},{"$f":"$H$24","v":"Adult"},{"$f":"$H$25","v":"Aged"},{"$f":"$H$26","v":"Disabled"},{"$f":"$H$27","v":"COVID New"},{"$f":"$H$28","v":"Unknown"},{"$f":"$H$29","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,1,null,1.0389999999999999,1.089,1.5589999999999999,1.7529999999999999,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,2,null,1.077,1.0760000000000001,1.1120000000000001,1.266,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,3,null,1.069,1.0680000000000001,1.0980000000000001,1.1819999999999999,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,4,null,0.96899999999999997,0.96799999999999997,1.127,1.0509999999999999,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,5,null,1.147,1.145,0.97699999999999998,1.0369999999999999,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,6,null,1.024,1.0229999999999999,1.0569999999999999,1.0609999999999999,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,7,null,0.93600000000000005,0.93500000000000005,1.0049999999999999,1.0389999999999999,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,8,null,0.95599999999999996,0.95499999999999996,1.0189999999999999,1.0169999999999999,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,9,null,0.98599999999999999,0.98399999999999999,0.97399999999999998,0.996,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,10,null,0.99399999999999999,0.99199999999999999,0.96899999999999997,0.98099999999999998,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,11,null,0.996,0.99399999999999999,0.97099999999999997,0.96,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,12,null,0.996,0.99399999999999999,0.97099999999999997,0.96,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,"+1 Year",null,0.996,0.99399999999999999,0.97099999999999997,0.96,1,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"INPUT #10: Acuity Post-Unwinding"]
[null,null,null,null,null,null,null,null,null,null,null,"Duration",null,{"$f":"$H$21","v":"CHIP"},{"$f":"$H$22","v":"Children"},{"$f":"$H$23","v":"Expansion"},{"$f":"$H$24","v":"Adult"},{"$f":"$H$25","v":"Aged"},{"$f":"$H$26","v":"Disabled"},{"$f":"$H$27","v":"COVID New"},{"$f":"$H$28","v":"Unknown"},{"$f":"$H$29","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,1,null,1.0132942183940039,1.0132942183940039,1.463791636739507,1.562852078166723,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,2,null,1.0499915191846121,1.0499915191846121,1.0430905039336416,1.1288924735421957,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,3,null,1.0425790511570154,1.0425790511570154,1.0298900817622565,1.0541497384006011,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,4,null,0.94514119208000125,0.94514119208000125,1.0578501501602386,0.93749035439527206,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,5,null,1.1178159043415534,1.1178159043415534,0.91599815986973099,0.92498158972632505,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,6,null,0.99796416105267516,0.99796416105267516,0.9922087885379266,0.94631594127026963,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,7,null,0.91266016131174965,0.91266016131174965,0.94279018151787386,0.92739217800892459,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,8,null,0.93240583738296068,0.93240583738296068,0.956502904209798,0.90716730243525656,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,9,null,0.96135970037337193,0.96135970037337193,0.91475007897791349,0.88870491069750934,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,10,null,0.96920239938262676,0.96920239938262676,0.9094784021941984,0.87532204351105669,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,11,null,0.97072397073297867,0.97072397073297867,0.91135423742657307,0.85584194500215338,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,12,null,0.97072397073297867,0.97072397073297867,0.91135423742657307,0.85584194500215338,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,"+1 Year",null,0.99970169947224674,0.99906918485684215,0.99187903340318995,0.99642960421914872,1,1,1,0,1]
[null,null,null,null,null,null,null,null,null,null,null,"Sim(1+/-)",null,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Acuity to Solve for Zero:",null,{"$f":"MAIN!DK5","v":0},{"$f":"MAIN!DL5","v":0},{"$f":"MAIN!DM5","v":-6.5284854255742708E-4},{"$f":"MAIN!DN5","v":0},{"$f":"MAIN!DO5","v":0},{"$f":"MAIN!DP5","v":0},{"$f":"MAIN!DQ5","v":0},{"$f":"MAIN!DR5","v":0},{"$f":"MAIN!DS5","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N77","v":0.99970169947224674},{"$f":"O77","v":0.99906918485684215},0.99187903340318995,0.99642960421914872,{"$f":"_xlfn.FORECAST.LINEAR(13,R65:R76,L65:L76)","v":1},1,1,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+N80","v":1},1,0.99934715145744257,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N84^(($T$4-$T$3)/365.25)","v":1},1,0.99712191685553664,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N83=0,1,N83)/N85","v":0.99970169947224674},0.99906918485684215,0.99474198353910392,0.99642960421914872,1,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Duration",null,"Population 1","Population 2","Population 3","Population 4","Population 5","Population 6","Population 7","Population 8","Population 9"]
[null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"OFFSET(INDIRECT(\"'\"&N$88&\"'!$CE$3\"),0,ROW()-ROW(N$88)-1,1,1)","v":1.0132942183940039},1.0132942183940039,1.463791636739507,1.562852078166723,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,2,null,1.0499915191846121,1.0499915191846121,1.0430905039336416,1.1288924735421957,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,3,null,1.0425790511570154,1.0425790511570154,1.0298900817622565,1.0541497384006011,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,4,null,0.94514119208000125,0.94514119208000125,1.0578501501602386,0.93749035439527206,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,5,null,1.1178159043415534,1.1178159043415534,0.91599815986973099,0.92498158972632505,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,6,null,0.99796416105267516,0.99796416105267516,0.9922087885379266,0.94631594127026963,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,7,null,0.91266016131174965,0.91266016131174965,0.94279018151787386,0.92739217800892459,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,8,null,0.93240583738296068,0.93240583738296068,0.956502904209798,0.90716730243525656,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,9,null,0.96135970037337193,0.96135970037337193,0.91475007897791349,0.88870491069750934,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,10,null,0.96920239938262676,0.96920239938262676,0.9094784021941984,0.87532204351105669,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,11,null,0.97072397073297867,0.97072397073297867,0.91135423742657307,0.85584194500215338,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,12,null,0.97072397073297867,0.97072397073297867,0.91135423742657307,0.85584194500215338,1,1,1,0,8.5689953951439699E-13]
[null,null,null,null,null,null,null,null,null,null,null,"+1 Year",null,0.99970169947224674,0.99906918485684215,0.99517475337812045,0.99642960421914872,1,1,1,0,1]

{"sheet":"OVERRIDE","index":1,"n_rows":67,"n_cols":22,"rows_kept":67,"cut":false,"hidden":false,"merged":[[5,3,5,11],[3,1,3,2],[5,13,5,21]]}
["State:",{"$f":"INPUTS!G7","v":"*"}]
["Unwinding:",{"$f":"INPUTS!G8","v":"2023-04-01"}]
[]
[null,"2019 PMPM"]
[]
[null,null,null,"Monthly Enrollment Override",null,null,null,null,null,null,null,null,null,"CMS Enrollment Data"]
[null,"Duration",null,{"$f":"INPUTS!H21","v":"CHIP"},{"$f":"INPUTS!H22","v":"Children"},{"$f":"INPUTS!H23","v":"Expansion"},{"$f":"INPUTS!H24","v":"Adult"},{"$f":"INPUTS!H25","v":"Aged"},{"$f":"INPUTS!H26","v":"Disabled"},{"$f":"INPUTS!H27","v":"COVID New"},{"$f":"INPUTS!H28","v":"Unknown"},{"$f":"INPUTS!H29","v":""},null,"CHIP","Children","Adult expansion group","Adult","Aged","Persons with disabilities","COVID newly-eligible","Unknown",""]
[null,"2023-12-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B8<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B8,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B8<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B8,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B8<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B8,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B8<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B8,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B8<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B8,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B8<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B8,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B8<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B8,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B8<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B8,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B8<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B8,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,{"$f":"EDATE(B8,-1)","v":"2023-11-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B9<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B9,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B9<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B9,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B9<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B9,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B9<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B9,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B9<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B9,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B9<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B9,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B9<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B9,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B9<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B9,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B9<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B9,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,{"$f":"EDATE(B9,-1)","v":"2023-10-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B10<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B10,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B10<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B10,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B10<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B10,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B10<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B10,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B10<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B10,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B10<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B10,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B10<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B10,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B10<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B10,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B10<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B10,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2023-09-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B11<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B11,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B11<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B11,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B11<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B11,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B11<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B11,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B11<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B11,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B11<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B11,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B11<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B11,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B11<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B11,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B11<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B11,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2023-08-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B12<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B12,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B12<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B12,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B12<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B12,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B12<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B12,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B12<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B12,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B12<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B12,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B12<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B12,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B12<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B12,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B12<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B12,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2023-07-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B13<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B13,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B13<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B13,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B13<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B13,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B13<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B13,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B13<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B13,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B13<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B13,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B13<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B13,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B13<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B13,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B13<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B13,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2023-06-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B14<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B14,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B14<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B14,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B14<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B14,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B14<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B14,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B14<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B14,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B14<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B14,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B14<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B14,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B14<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B14,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B14<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B14,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2023-05-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B15<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B15,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B15<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B15,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B15<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B15,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B15<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B15,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B15<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B15,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B15<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B15,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B15<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B15,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B15<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B15,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B15<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B15,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2023-04-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B16<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B16,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B16<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B16,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B16<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B16,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B16<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B16,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B16<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B16,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B16<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B16,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B16<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B16,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B16<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B16,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B16<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B16,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2023-03-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B17,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B17<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B17,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B17<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B17,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B17<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B17,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B17<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B17,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B17<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B17,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B17<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B17,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B17<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B17,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B17<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B17,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2023-02-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B18,CohortBreakout!$A:$A,$B$1),0)","v":7059078.1587014152},{"$f":"IF($B18<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B18,CohortBreakout!$A:$A,$B$1),0)","v":33684246},{"$f":"IF($B18<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B18,CohortBreakout!$A:$A,$B$1),0)","v":19796753},{"$f":"IF($B18<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B18,CohortBreakout!$A:$A,$B$1),0)","v":14843385},{"$f":"IF($B18<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B18,CohortBreakout!$A:$A,$B$1),0)","v":8133321},{"$f":"IF($B18<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B18,CohortBreakout!$A:$A,$B$1),0)","v":9893633},{"$f":"IF($B18<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B18,CohortBreakout!$A:$A,$B$1),0)","v":197664},{"$f":"IF($B18<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B18,CohortBreakout!$A:$A,$B$1),0)","v":2422},{"$f":"IF($B18<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B18,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2023-01-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B19,CohortBreakout!$A:$A,$B$1),0)","v":7092451},{"$f":"IF($B19<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B19,CohortBreakout!$A:$A,$B$1),0)","v":33428863},{"$f":"IF($B19<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B19,CohortBreakout!$A:$A,$B$1),0)","v":19653500},{"$f":"IF($B19<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B19,CohortBreakout!$A:$A,$B$1),0)","v":14739313},{"$f":"IF($B19<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B19,CohortBreakout!$A:$A,$B$1),0)","v":8074712},{"$f":"IF($B19<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B19,CohortBreakout!$A:$A,$B$1),0)","v":9821179},{"$f":"IF($B19<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B19,CohortBreakout!$A:$A,$B$1),0)","v":195843},{"$f":"IF($B19<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B19,CohortBreakout!$A:$A,$B$1),0)","v":2388},{"$f":"IF($B19<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B19,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2022-12-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B20<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B20,CohortBreakout!$A:$A,$B$1),0)","v":7082619},{"$f":"IF($B20<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B20,CohortBreakout!$A:$A,$B$1),0)","v":33259982},{"$f":"IF($B20<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B20,CohortBreakout!$A:$A,$B$1),0)","v":19590169},{"$f":"IF($B20<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B20,CohortBreakout!$A:$A,$B$1),0)","v":14663604},{"$f":"IF($B20<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B20,CohortBreakout!$A:$A,$B$1),0)","v":8035359},{"$f":"IF($B20<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B20,CohortBreakout!$A:$A,$B$1),0)","v":9774779},{"$f":"IF($B20<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B20,CohortBreakout!$A:$A,$B$1),0)","v":195127},{"$f":"IF($B20<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B20,CohortBreakout!$A:$A,$B$1),0)","v":2387},{"$f":"IF($B20<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B20,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2022-11-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B21<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B21,CohortBreakout!$A:$A,$B$1),0)","v":7084330},{"$f":"IF($B21<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B21,CohortBreakout!$A:$A,$B$1),0)","v":33057025},{"$f":"IF($B21<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B21,CohortBreakout!$A:$A,$B$1),0)","v":19477962},{"$f":"IF($B21<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B21,CohortBreakout!$A:$A,$B$1),0)","v":14582249},{"$f":"IF($B21<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B21,CohortBreakout!$A:$A,$B$1),0)","v":7987770},{"$f":"IF($B21<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B21,CohortBreakout!$A:$A,$B$1),0)","v":9717799},{"$f":"IF($B21<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B21,CohortBreakout!$A:$A,$B$1),0)","v":194205},{"$f":"IF($B21<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B21,CohortBreakout!$A:$A,$B$1),0)","v":2364},{"$f":"IF($B21<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B21,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2022-10-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B22,CohortBreakout!$A:$A,$B$1),0)","v":6982472},{"$f":"IF($B22<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B22,CohortBreakout!$A:$A,$B$1),0)","v":32884220},{"$f":"IF($B22<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B22,CohortBreakout!$A:$A,$B$1),0)","v":19436572},{"$f":"IF($B22<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B22,CohortBreakout!$A:$A,$B$1),0)","v":14504291},{"$f":"IF($B22<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B22,CohortBreakout!$A:$A,$B$1),0)","v":7951561},{"$f":"IF($B22<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B22,CohortBreakout!$A:$A,$B$1),0)","v":9668397},{"$f":"IF($B22<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B22,CohortBreakout!$A:$A,$B$1),0)","v":193768},{"$f":"IF($B22<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B22,CohortBreakout!$A:$A,$B$1),0)","v":2344},{"$f":"IF($B22<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B22,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2022-09-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B23<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B23,CohortBreakout!$A:$A,$B$1),0)","v":7030152},{"$f":"IF($B23<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B23,CohortBreakout!$A:$A,$B$1),0)","v":32659308},{"$f":"IF($B23<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B23,CohortBreakout!$A:$A,$B$1),0)","v":19353168},{"$f":"IF($B23<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B23,CohortBreakout!$A:$A,$B$1),0)","v":14415369},{"$f":"IF($B23<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B23,CohortBreakout!$A:$A,$B$1),0)","v":7902724},{"$f":"IF($B23<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B23,CohortBreakout!$A:$A,$B$1),0)","v":9607072},{"$f":"IF($B23<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B23,CohortBreakout!$A:$A,$B$1),0)","v":192679},{"$f":"IF($B23<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B23,CohortBreakout!$A:$A,$B$1),0)","v":2328},{"$f":"IF($B23<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B23,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2022-08-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B24,CohortBreakout!$A:$A,$B$1),0)","v":7011002},{"$f":"IF($B24<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B24,CohortBreakout!$A:$A,$B$1),0)","v":32423144},{"$f":"IF($B24<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B24,CohortBreakout!$A:$A,$B$1),0)","v":19258236},{"$f":"IF($B24<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B24,CohortBreakout!$A:$A,$B$1),0)","v":14322867},{"$f":"IF($B24<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B24,CohortBreakout!$A:$A,$B$1),0)","v":7850888},{"$f":"IF($B24<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B24,CohortBreakout!$A:$A,$B$1),0)","v":9546397},{"$f":"IF($B24<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B24,CohortBreakout!$A:$A,$B$1),0)","v":191606},{"$f":"IF($B24<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B24,CohortBreakout!$A:$A,$B$1),0)","v":2310},{"$f":"IF($B24<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B24,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2022-07-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B25,CohortBreakout!$A:$A,$B$1),0)","v":7066833},{"$f":"IF($B25<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B25,CohortBreakout!$A:$A,$B$1),0)","v":32184134},{"$f":"IF($B25<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B25,CohortBreakout!$A:$A,$B$1),0)","v":19102446},{"$f":"IF($B25<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B25,CohortBreakout!$A:$A,$B$1),0)","v":14226683},{"$f":"IF($B25<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B25,CohortBreakout!$A:$A,$B$1),0)","v":7792811},{"$f":"IF($B25<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B25,CohortBreakout!$A:$A,$B$1),0)","v":9477958},{"$f":"IF($B25<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B25,CohortBreakout!$A:$A,$B$1),0)","v":189980},{"$f":"IF($B25<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B25,CohortBreakout!$A:$A,$B$1),0)","v":2292},{"$f":"IF($B25<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B25,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2022-06-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B26,CohortBreakout!$A:$A,$B$1),0)","v":7066669},{"$f":"IF($B26<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B26,CohortBreakout!$A:$A,$B$1),0)","v":31973182},{"$f":"IF($B26<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B26,CohortBreakout!$A:$A,$B$1),0)","v":19004200},{"$f":"IF($B26<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B26,CohortBreakout!$A:$A,$B$1),0)","v":14133725},{"$f":"IF($B26<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B26,CohortBreakout!$A:$A,$B$1),0)","v":7744494},{"$f":"IF($B26<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B26,CohortBreakout!$A:$A,$B$1),0)","v":9419211},{"$f":"IF($B26<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B26,CohortBreakout!$A:$A,$B$1),0)","v":188847},{"$f":"IF($B26<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B26,CohortBreakout!$A:$A,$B$1),0)","v":2268},{"$f":"IF($B26<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B26,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2022-05-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B27<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B27,CohortBreakout!$A:$A,$B$1),0)","v":7009148},{"$f":"IF($B27<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B27,CohortBreakout!$A:$A,$B$1),0)","v":31807848},{"$f":"IF($B27<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B27,CohortBreakout!$A:$A,$B$1),0)","v":18917194},{"$f":"IF($B27<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B27,CohortBreakout!$A:$A,$B$1),0)","v":14060605},{"$f":"IF($B27<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B27,CohortBreakout!$A:$A,$B$1),0)","v":7704922},{"$f":"IF($B27<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B27,CohortBreakout!$A:$A,$B$1),0)","v":9370071},{"$f":"IF($B27<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B27,CohortBreakout!$A:$A,$B$1),0)","v":187859},{"$f":"IF($B27<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B27,CohortBreakout!$A:$A,$B$1),0)","v":2240},{"$f":"IF($B27<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B27,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2022-04-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B28,CohortBreakout!$A:$A,$B$1),0)","v":7048047},{"$f":"IF($B28<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B28,CohortBreakout!$A:$A,$B$1),0)","v":31553059},{"$f":"IF($B28<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B28,CohortBreakout!$A:$A,$B$1),0)","v":18793362},{"$f":"IF($B28<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B28,CohortBreakout!$A:$A,$B$1),0)","v":13958561},{"$f":"IF($B28<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B28,CohortBreakout!$A:$A,$B$1),0)","v":7648129},{"$f":"IF($B28<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B28,CohortBreakout!$A:$A,$B$1),0)","v":9300867},{"$f":"IF($B28<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B28,CohortBreakout!$A:$A,$B$1),0)","v":186723},{"$f":"IF($B28<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B28,CohortBreakout!$A:$A,$B$1),0)","v":2214},{"$f":"IF($B28<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B28,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2022-03-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B29,CohortBreakout!$A:$A,$B$1),0)","v":7054292},{"$f":"IF($B29<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B29,CohortBreakout!$A:$A,$B$1),0)","v":31379754},{"$f":"IF($B29<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B29,CohortBreakout!$A:$A,$B$1),0)","v":18704773},{"$f":"IF($B29<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B29,CohortBreakout!$A:$A,$B$1),0)","v":13882029},{"$f":"IF($B29<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B29,CohortBreakout!$A:$A,$B$1),0)","v":7607748},{"$f":"IF($B29<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B29,CohortBreakout!$A:$A,$B$1),0)","v":9248526},{"$f":"IF($B29<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B29,CohortBreakout!$A:$A,$B$1),0)","v":185104},{"$f":"IF($B29<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B29,CohortBreakout!$A:$A,$B$1),0)","v":2198},{"$f":"IF($B29<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B29,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2022-02-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B30,CohortBreakout!$A:$A,$B$1),0)","v":7077968},{"$f":"IF($B30<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B30,CohortBreakout!$A:$A,$B$1),0)","v":31171396},{"$f":"IF($B30<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B30,CohortBreakout!$A:$A,$B$1),0)","v":18621359},{"$f":"IF($B30<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B30,CohortBreakout!$A:$A,$B$1),0)","v":13794414},{"$f":"IF($B30<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B30,CohortBreakout!$A:$A,$B$1),0)","v":7561152},{"$f":"IF($B30<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B30,CohortBreakout!$A:$A,$B$1),0)","v":9190056},{"$f":"IF($B30<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B30,CohortBreakout!$A:$A,$B$1),0)","v":184109},{"$f":"IF($B30<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B30,CohortBreakout!$A:$A,$B$1),0)","v":2183},{"$f":"IF($B30<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B30,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2022-01-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B31,CohortBreakout!$A:$A,$B$1),0)","v":7079218},{"$f":"IF($B31<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B31,CohortBreakout!$A:$A,$B$1),0)","v":30982961},{"$f":"IF($B31<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B31,CohortBreakout!$A:$A,$B$1),0)","v":18548020},{"$f":"IF($B31<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B31,CohortBreakout!$A:$A,$B$1),0)","v":13715741},{"$f":"IF($B31<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B31,CohortBreakout!$A:$A,$B$1),0)","v":7519969},{"$f":"IF($B31<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B31,CohortBreakout!$A:$A,$B$1),0)","v":9136624},{"$f":"IF($B31<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B31,CohortBreakout!$A:$A,$B$1),0)","v":183340},{"$f":"IF($B31<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B31,CohortBreakout!$A:$A,$B$1),0)","v":2168},{"$f":"IF($B31<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B31,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2021-12-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B32,CohortBreakout!$A:$A,$B$1),0)","v":7067649},{"$f":"IF($B32<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B32,CohortBreakout!$A:$A,$B$1),0)","v":30766375},{"$f":"IF($B32<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B32,CohortBreakout!$A:$A,$B$1),0)","v":18431375},{"$f":"IF($B32<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B32,CohortBreakout!$A:$A,$B$1),0)","v":13622191},{"$f":"IF($B32<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B32,CohortBreakout!$A:$A,$B$1),0)","v":7468794},{"$f":"IF($B32<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B32,CohortBreakout!$A:$A,$B$1),0)","v":9074657},{"$f":"IF($B32<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B32,CohortBreakout!$A:$A,$B$1),0)","v":181983},{"$f":"IF($B32<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B32,CohortBreakout!$A:$A,$B$1),0)","v":2152},{"$f":"IF($B32<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B32,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2021-11-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B33,CohortBreakout!$A:$A,$B$1),0)","v":7065375},{"$f":"IF($B33<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B33,CohortBreakout!$A:$A,$B$1),0)","v":30557879},{"$f":"IF($B33<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B33,CohortBreakout!$A:$A,$B$1),0)","v":18319765},{"$f":"IF($B33<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B33,CohortBreakout!$A:$A,$B$1),0)","v":13529259},{"$f":"IF($B33<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B33,CohortBreakout!$A:$A,$B$1),0)","v":7420356},{"$f":"IF($B33<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B33,CohortBreakout!$A:$A,$B$1),0)","v":9014814},{"$f":"IF($B33<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B33,CohortBreakout!$A:$A,$B$1),0)","v":180757},{"$f":"IF($B33<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B33,CohortBreakout!$A:$A,$B$1),0)","v":2143},{"$f":"IF($B33<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B33,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2021-10-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B34<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B34,CohortBreakout!$A:$A,$B$1),0)","v":7086131},{"$f":"IF($B34<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B34,CohortBreakout!$A:$A,$B$1),0)","v":30330365},{"$f":"IF($B34<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B34,CohortBreakout!$A:$A,$B$1),0)","v":18210293},{"$f":"IF($B34<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B34,CohortBreakout!$A:$A,$B$1),0)","v":13436144},{"$f":"IF($B34<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B34,CohortBreakout!$A:$A,$B$1),0)","v":7369327},{"$f":"IF($B34<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B34,CohortBreakout!$A:$A,$B$1),0)","v":8948372},{"$f":"IF($B34<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B34,CohortBreakout!$A:$A,$B$1),0)","v":179590},{"$f":"IF($B34<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B34,CohortBreakout!$A:$A,$B$1),0)","v":2130},{"$f":"IF($B34<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B34,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2021-09-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B35,CohortBreakout!$A:$A,$B$1),0)","v":7107123},{"$f":"IF($B35<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B35,CohortBreakout!$A:$A,$B$1),0)","v":30113087},{"$f":"IF($B35<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B35,CohortBreakout!$A:$A,$B$1),0)","v":18114186},{"$f":"IF($B35<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B35,CohortBreakout!$A:$A,$B$1),0)","v":13344276},{"$f":"IF($B35<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B35,CohortBreakout!$A:$A,$B$1),0)","v":7320772},{"$f":"IF($B35<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B35,CohortBreakout!$A:$A,$B$1),0)","v":8885055},{"$f":"IF($B35<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B35,CohortBreakout!$A:$A,$B$1),0)","v":178748},{"$f":"IF($B35<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B35,CohortBreakout!$A:$A,$B$1),0)","v":2117},{"$f":"IF($B35<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B35,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2021-08-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B36,CohortBreakout!$A:$A,$B$1),0)","v":7091315},{"$f":"IF($B36<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B36,CohortBreakout!$A:$A,$B$1),0)","v":29905745},{"$f":"IF($B36<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B36,CohortBreakout!$A:$A,$B$1),0)","v":18011453},{"$f":"IF($B36<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B36,CohortBreakout!$A:$A,$B$1),0)","v":13255158},{"$f":"IF($B36<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B36,CohortBreakout!$A:$A,$B$1),0)","v":7272842},{"$f":"IF($B36<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B36,CohortBreakout!$A:$A,$B$1),0)","v":8824791},{"$f":"IF($B36<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B36,CohortBreakout!$A:$A,$B$1),0)","v":177671},{"$f":"IF($B36<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B36,CohortBreakout!$A:$A,$B$1),0)","v":2102},{"$f":"IF($B36<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B36,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2021-07-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B37,CohortBreakout!$A:$A,$B$1),0)","v":7056174},{"$f":"IF($B37<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B37,CohortBreakout!$A:$A,$B$1),0)","v":29643705},{"$f":"IF($B37<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B37,CohortBreakout!$A:$A,$B$1),0)","v":17858982},{"$f":"IF($B37<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B37,CohortBreakout!$A:$A,$B$1),0)","v":13148733},{"$f":"IF($B37<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B37,CohortBreakout!$A:$A,$B$1),0)","v":7210775},{"$f":"IF($B37<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B37,CohortBreakout!$A:$A,$B$1),0)","v":8750066},{"$f":"IF($B37<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B37,CohortBreakout!$A:$A,$B$1),0)","v":176129},{"$f":"IF($B37<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B37,CohortBreakout!$A:$A,$B$1),0)","v":2085},{"$f":"IF($B37<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B37,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2021-06-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B38,CohortBreakout!$A:$A,$B$1),0)","v":7050903},{"$f":"IF($B38<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B38,CohortBreakout!$A:$A,$B$1),0)","v":29403927},{"$f":"IF($B38<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B38,CohortBreakout!$A:$A,$B$1),0)","v":17792061},{"$f":"IF($B38<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B38,CohortBreakout!$A:$A,$B$1),0)","v":13042289},{"$f":"IF($B38<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B38,CohortBreakout!$A:$A,$B$1),0)","v":7159347},{"$f":"IF($B38<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B38,CohortBreakout!$A:$A,$B$1),0)","v":8688936},{"$f":"IF($B38<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B38,CohortBreakout!$A:$A,$B$1),0)","v":175004},{"$f":"IF($B38<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B38,CohortBreakout!$A:$A,$B$1),0)","v":2132},{"$f":"IF($B38<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B38,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2021-05-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B39,CohortBreakout!$A:$A,$B$1),0)","v":7027881},{"$f":"IF($B39<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B39,CohortBreakout!$A:$A,$B$1),0)","v":29202426},{"$f":"IF($B39<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B39,CohortBreakout!$A:$A,$B$1),0)","v":17689675},{"$f":"IF($B39<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B39,CohortBreakout!$A:$A,$B$1),0)","v":12953632},{"$f":"IF($B39<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B39,CohortBreakout!$A:$A,$B$1),0)","v":7111217},{"$f":"IF($B39<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B39,CohortBreakout!$A:$A,$B$1),0)","v":8630504},{"$f":"IF($B39<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B39,CohortBreakout!$A:$A,$B$1),0)","v":173871},{"$f":"IF($B39<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B39,CohortBreakout!$A:$A,$B$1),0)","v":2116},{"$f":"IF($B39<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B39,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2021-04-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B40,CohortBreakout!$A:$A,$B$1),0)","v":7004798},{"$f":"IF($B40<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B40,CohortBreakout!$A:$A,$B$1),0)","v":29029422},{"$f":"IF($B40<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B40,CohortBreakout!$A:$A,$B$1),0)","v":17611997},{"$f":"IF($B40<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B40,CohortBreakout!$A:$A,$B$1),0)","v":12876707},{"$f":"IF($B40<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B40,CohortBreakout!$A:$A,$B$1),0)","v":7072410},{"$f":"IF($B40<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B40,CohortBreakout!$A:$A,$B$1),0)","v":8581133},{"$f":"IF($B40<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B40,CohortBreakout!$A:$A,$B$1),0)","v":172980},{"$f":"IF($B40<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B40,CohortBreakout!$A:$A,$B$1),0)","v":2102},{"$f":"IF($B40<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B40,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2021-03-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B41,CohortBreakout!$A:$A,$B$1),0)","v":6989736},{"$f":"IF($B41<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B41,CohortBreakout!$A:$A,$B$1),0)","v":28818094},{"$f":"IF($B41<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B41,CohortBreakout!$A:$A,$B$1),0)","v":17513529},{"$f":"IF($B41<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B41,CohortBreakout!$A:$A,$B$1),0)","v":12786736},{"$f":"IF($B41<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B41,CohortBreakout!$A:$A,$B$1),0)","v":7024322},{"$f":"IF($B41<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B41,CohortBreakout!$A:$A,$B$1),0)","v":8522136},{"$f":"IF($B41<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B41,CohortBreakout!$A:$A,$B$1),0)","v":171925},{"$f":"IF($B41<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B41,CohortBreakout!$A:$A,$B$1),0)","v":2092},{"$f":"IF($B41<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B41,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2021-02-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B42,CohortBreakout!$A:$A,$B$1),0)","v":6958555},{"$f":"IF($B42<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B42,CohortBreakout!$A:$A,$B$1),0)","v":28577100},{"$f":"IF($B42<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B42,CohortBreakout!$A:$A,$B$1),0)","v":17366914},{"$f":"IF($B42<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B42,CohortBreakout!$A:$A,$B$1),0)","v":12680915},{"$f":"IF($B42<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B42,CohortBreakout!$A:$A,$B$1),0)","v":6964780},{"$f":"IF($B42<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B42,CohortBreakout!$A:$A,$B$1),0)","v":8451311},{"$f":"IF($B42<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B42,CohortBreakout!$A:$A,$B$1),0)","v":170513},{"$f":"IF($B42<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B42,CohortBreakout!$A:$A,$B$1),0)","v":2070},{"$f":"IF($B42<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B42,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2021-01-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B43,CohortBreakout!$A:$A,$B$1),0)","v":6857258},{"$f":"IF($B43<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B43,CohortBreakout!$A:$A,$B$1),0)","v":28387076},{"$f":"IF($B43<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B43,CohortBreakout!$A:$A,$B$1),0)","v":17291812},{"$f":"IF($B43<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B43,CohortBreakout!$A:$A,$B$1),0)","v":12596433},{"$f":"IF($B43<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B43,CohortBreakout!$A:$A,$B$1),0)","v":6924275},{"$f":"IF($B43<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B43,CohortBreakout!$A:$A,$B$1),0)","v":8397645},{"$f":"IF($B43<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B43,CohortBreakout!$A:$A,$B$1),0)","v":169798},{"$f":"IF($B43<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B43,CohortBreakout!$A:$A,$B$1),0)","v":2044},{"$f":"IF($B43<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B43,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2020-12-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B44<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B44,CohortBreakout!$A:$A,$B$1),0)","v":6952304},{"$f":"IF($B44<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B44,CohortBreakout!$A:$A,$B$1),0)","v":28111366},{"$f":"IF($B44<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B44,CohortBreakout!$A:$A,$B$1),0)","v":17106922},{"$f":"IF($B44<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B44,CohortBreakout!$A:$A,$B$1),0)","v":12478938},{"$f":"IF($B44<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B44,CohortBreakout!$A:$A,$B$1),0)","v":6856605},{"$f":"IF($B44<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B44,CohortBreakout!$A:$A,$B$1),0)","v":8316853},{"$f":"IF($B44<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B44,CohortBreakout!$A:$A,$B$1),0)","v":168242},{"$f":"IF($B44<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B44,CohortBreakout!$A:$A,$B$1),0)","v":2012},{"$f":"IF($B44<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B44,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2020-11-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B45,CohortBreakout!$A:$A,$B$1),0)","v":6939380},{"$f":"IF($B45<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B45,CohortBreakout!$A:$A,$B$1),0)","v":27883514},{"$f":"IF($B45<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B45,CohortBreakout!$A:$A,$B$1),0)","v":16726289},{"$f":"IF($B45<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B45,CohortBreakout!$A:$A,$B$1),0)","v":12292400},{"$f":"IF($B45<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B45,CohortBreakout!$A:$A,$B$1),0)","v":6822118},{"$f":"IF($B45<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B45,CohortBreakout!$A:$A,$B$1),0)","v":8319112},{"$f":"IF($B45<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B45,CohortBreakout!$A:$A,$B$1),0)","v":136313},{"$f":"IF($B45<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B45,CohortBreakout!$A:$A,$B$1),0)","v":2034},{"$f":"IF($B45<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B45,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2020-10-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B46,CohortBreakout!$A:$A,$B$1),0)","v":6898094},{"$f":"IF($B46<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B46,CohortBreakout!$A:$A,$B$1),0)","v":27668198},{"$f":"IF($B46<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B46,CohortBreakout!$A:$A,$B$1),0)","v":16403149},{"$f":"IF($B46<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B46,CohortBreakout!$A:$A,$B$1),0)","v":12139843},{"$f":"IF($B46<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B46,CohortBreakout!$A:$A,$B$1),0)","v":6786697},{"$f":"IF($B46<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B46,CohortBreakout!$A:$A,$B$1),0)","v":8312893},{"$f":"IF($B46<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B46,CohortBreakout!$A:$A,$B$1),0)","v":111269},{"$f":"IF($B46<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B46,CohortBreakout!$A:$A,$B$1),0)","v":2216},{"$f":"IF($B46<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B46,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2020-09-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B47,CohortBreakout!$A:$A,$B$1),0)","v":6870492},{"$f":"IF($B47<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B47,CohortBreakout!$A:$A,$B$1),0)","v":27439177},{"$f":"IF($B47<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B47,CohortBreakout!$A:$A,$B$1),0)","v":16126681},{"$f":"IF($B47<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B47,CohortBreakout!$A:$A,$B$1),0)","v":11989013},{"$f":"IF($B47<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B47,CohortBreakout!$A:$A,$B$1),0)","v":6744331},{"$f":"IF($B47<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B47,CohortBreakout!$A:$A,$B$1),0)","v":8303666},{"$f":"IF($B47<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B47,CohortBreakout!$A:$A,$B$1),0)","v":93995},{"$f":"IF($B47<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B47,CohortBreakout!$A:$A,$B$1),0)","v":2078},{"$f":"IF($B47<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B47,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2020-08-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B48,CohortBreakout!$A:$A,$B$1),0)","v":6868344},{"$f":"IF($B48<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B48,CohortBreakout!$A:$A,$B$1),0)","v":27146523},{"$f":"IF($B48<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B48,CohortBreakout!$A:$A,$B$1),0)","v":15836209},{"$f":"IF($B48<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B48,CohortBreakout!$A:$A,$B$1),0)","v":11818962},{"$f":"IF($B48<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B48,CohortBreakout!$A:$A,$B$1),0)","v":6706545},{"$f":"IF($B48<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B48,CohortBreakout!$A:$A,$B$1),0)","v":8295308},{"$f":"IF($B48<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B48,CohortBreakout!$A:$A,$B$1),0)","v":80101},{"$f":"IF($B48<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B48,CohortBreakout!$A:$A,$B$1),0)","v":3508},{"$f":"IF($B48<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B48,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2020-07-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B49,CohortBreakout!$A:$A,$B$1),0)","v":6862779},{"$f":"IF($B49<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B49,CohortBreakout!$A:$A,$B$1),0)","v":26797791},{"$f":"IF($B49<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B49,CohortBreakout!$A:$A,$B$1),0)","v":15515116},{"$f":"IF($B49<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B49,CohortBreakout!$A:$A,$B$1),0)","v":11621463},{"$f":"IF($B49<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B49,CohortBreakout!$A:$A,$B$1),0)","v":6662365},{"$f":"IF($B49<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B49,CohortBreakout!$A:$A,$B$1),0)","v":8284255},{"$f":"IF($B49<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B49,CohortBreakout!$A:$A,$B$1),0)","v":70601},{"$f":"IF($B49<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B49,CohortBreakout!$A:$A,$B$1),0)","v":4539},{"$f":"IF($B49<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B49,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2020-06-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B50<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B50,CohortBreakout!$A:$A,$B$1),0)","v":6842111},{"$f":"IF($B50<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B50,CohortBreakout!$A:$A,$B$1),0)","v":26471512},{"$f":"IF($B50<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B50,CohortBreakout!$A:$A,$B$1),0)","v":15188509},{"$f":"IF($B50<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B50,CohortBreakout!$A:$A,$B$1),0)","v":11419016},{"$f":"IF($B50<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B50,CohortBreakout!$A:$A,$B$1),0)","v":6611235},{"$f":"IF($B50<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B50,CohortBreakout!$A:$A,$B$1),0)","v":8269676},{"$f":"IF($B50<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B50,CohortBreakout!$A:$A,$B$1),0)","v":55401},{"$f":"IF($B50<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B50,CohortBreakout!$A:$A,$B$1),0)","v":5251},{"$f":"IF($B50<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B50,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2020-05-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B51<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B51,CohortBreakout!$A:$A,$B$1),0)","v":6877058},{"$f":"IF($B51<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B51,CohortBreakout!$A:$A,$B$1),0)","v":26065215},{"$f":"IF($B51<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B51,CohortBreakout!$A:$A,$B$1),0)","v":14849368},{"$f":"IF($B51<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B51,CohortBreakout!$A:$A,$B$1),0)","v":11217407},{"$f":"IF($B51<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B51,CohortBreakout!$A:$A,$B$1),0)","v":6574548},{"$f":"IF($B51<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B51,CohortBreakout!$A:$A,$B$1),0)","v":8244776},{"$f":"IF($B51<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B51,CohortBreakout!$A:$A,$B$1),0)","v":43161},{"$f":"IF($B51<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B51,CohortBreakout!$A:$A,$B$1),0)","v":5268},{"$f":"IF($B51<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B51,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2020-04-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B52,CohortBreakout!$A:$A,$B$1),0)","v":6909449},{"$f":"IF($B52<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B52,CohortBreakout!$A:$A,$B$1),0)","v":25582892},{"$f":"IF($B52<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B52,CohortBreakout!$A:$A,$B$1),0)","v":14478032},{"$f":"IF($B52<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B52,CohortBreakout!$A:$A,$B$1),0)","v":10952397},{"$f":"IF($B52<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B52,CohortBreakout!$A:$A,$B$1),0)","v":6533767},{"$f":"IF($B52<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B52,CohortBreakout!$A:$A,$B$1),0)","v":8197966},{"$f":"IF($B52<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B52,CohortBreakout!$A:$A,$B$1),0)","v":31104},{"$f":"IF($B52<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B52,CohortBreakout!$A:$A,$B$1),0)","v":5317},{"$f":"IF($B52<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B52,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2020-03-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B53<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B53,CohortBreakout!$A:$A,$B$1),0)","v":6879950},{"$f":"IF($B53<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B53,CohortBreakout!$A:$A,$B$1),0)","v":25205998},{"$f":"IF($B53<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B53,CohortBreakout!$A:$A,$B$1),0)","v":14056491},{"$f":"IF($B53<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B53,CohortBreakout!$A:$A,$B$1),0)","v":10679455},{"$f":"IF($B53<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B53,CohortBreakout!$A:$A,$B$1),0)","v":6493586},{"$f":"IF($B53<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B53,CohortBreakout!$A:$A,$B$1),0)","v":8159889},{"$f":"IF($B53<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B53,CohortBreakout!$A:$A,$B$1),0)","v":25695},{"$f":"IF($B53<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B53,CohortBreakout!$A:$A,$B$1),0)","v":5803},{"$f":"IF($B53<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B53,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2020-02-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B54,CohortBreakout!$A:$A,$B$1),0)","v":6849460},{"$f":"IF($B54<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B54,CohortBreakout!$A:$A,$B$1),0)","v":25140723},{"$f":"IF($B54<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B54,CohortBreakout!$A:$A,$B$1),0)","v":13930059},{"$f":"IF($B54<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B54,CohortBreakout!$A:$A,$B$1),0)","v":10628078},{"$f":"IF($B54<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B54,CohortBreakout!$A:$A,$B$1),0)","v":6461223},{"$f":"IF($B54<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B54,CohortBreakout!$A:$A,$B$1),0)","v":8141823},{"$f":"IF($B54<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B54,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B54<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B54,CohortBreakout!$A:$A,$B$1),0)","v":6361},{"$f":"IF($B54<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B54,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2020-01-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B55,CohortBreakout!$A:$A,$B$1),0)","v":6845132},{"$f":"IF($B55<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B55,CohortBreakout!$A:$A,$B$1),0)","v":25312272},{"$f":"IF($B55<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B55,CohortBreakout!$A:$A,$B$1),0)","v":13964688},{"$f":"IF($B55<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B55,CohortBreakout!$A:$A,$B$1),0)","v":10445344},{"$f":"IF($B55<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B55,CohortBreakout!$A:$A,$B$1),0)","v":6475449},{"$f":"IF($B55<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B55,CohortBreakout!$A:$A,$B$1),0)","v":8188755},{"$f":"IF($B55<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B55,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B55<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B55,CohortBreakout!$A:$A,$B$1),0)","v":5141},{"$f":"IF($B55<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B55,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2019-12-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B56,CohortBreakout!$A:$A,$B$1),0)","v":6759028},{"$f":"IF($B56<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B56,CohortBreakout!$A:$A,$B$1),0)","v":25559296},{"$f":"IF($B56<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B56,CohortBreakout!$A:$A,$B$1),0)","v":14208931},{"$f":"IF($B56<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B56,CohortBreakout!$A:$A,$B$1),0)","v":9936424},{"$f":"IF($B56<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B56,CohortBreakout!$A:$A,$B$1),0)","v":6431736},{"$f":"IF($B56<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B56,CohortBreakout!$A:$A,$B$1),0)","v":8178676},{"$f":"IF($B56<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B56,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B56<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B56,CohortBreakout!$A:$A,$B$1),0)","v":5459},{"$f":"IF($B56<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B56,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2019-11-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B57<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B57,CohortBreakout!$A:$A,$B$1),0)","v":6756939},{"$f":"IF($B57<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B57,CohortBreakout!$A:$A,$B$1),0)","v":25619711},{"$f":"IF($B57<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B57,CohortBreakout!$A:$A,$B$1),0)","v":14187172},{"$f":"IF($B57<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B57,CohortBreakout!$A:$A,$B$1),0)","v":9963445},{"$f":"IF($B57<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B57,CohortBreakout!$A:$A,$B$1),0)","v":6423969},{"$f":"IF($B57<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B57,CohortBreakout!$A:$A,$B$1),0)","v":8196317},{"$f":"IF($B57<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B57,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B57<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B57,CohortBreakout!$A:$A,$B$1),0)","v":6057},{"$f":"IF($B57<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B57,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2019-10-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B58<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B58,CohortBreakout!$A:$A,$B$1),0)","v":6747933},{"$f":"IF($B58<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B58,CohortBreakout!$A:$A,$B$1),0)","v":25737052},{"$f":"IF($B58<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B58,CohortBreakout!$A:$A,$B$1),0)","v":14228287},{"$f":"IF($B58<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B58,CohortBreakout!$A:$A,$B$1),0)","v":10033923},{"$f":"IF($B58<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B58,CohortBreakout!$A:$A,$B$1),0)","v":6427959},{"$f":"IF($B58<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B58,CohortBreakout!$A:$A,$B$1),0)","v":8231299},{"$f":"IF($B58<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B58,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B58<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B58,CohortBreakout!$A:$A,$B$1),0)","v":6479},{"$f":"IF($B58<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B58,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2019-09-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B59,CohortBreakout!$A:$A,$B$1),0)","v":6663970},{"$f":"IF($B59<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B59,CohortBreakout!$A:$A,$B$1),0)","v":25559249},{"$f":"IF($B59<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B59,CohortBreakout!$A:$A,$B$1),0)","v":14008168},{"$f":"IF($B59<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B59,CohortBreakout!$A:$A,$B$1),0)","v":9956865},{"$f":"IF($B59<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B59,CohortBreakout!$A:$A,$B$1),0)","v":6363420},{"$f":"IF($B59<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B59,CohortBreakout!$A:$A,$B$1),0)","v":8190421},{"$f":"IF($B59<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B59,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B59<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B59,CohortBreakout!$A:$A,$B$1),0)","v":7135},{"$f":"IF($B59<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B59,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2019-08-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B60,CohortBreakout!$A:$A,$B$1),0)","v":6681985},{"$f":"IF($B60<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B60,CohortBreakout!$A:$A,$B$1),0)","v":25837027},{"$f":"IF($B60<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B60,CohortBreakout!$A:$A,$B$1),0)","v":14242204},{"$f":"IF($B60<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B60,CohortBreakout!$A:$A,$B$1),0)","v":10080582},{"$f":"IF($B60<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B60,CohortBreakout!$A:$A,$B$1),0)","v":6383145},{"$f":"IF($B60<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B60,CohortBreakout!$A:$A,$B$1),0)","v":8244319},{"$f":"IF($B60<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B60,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B60<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B60,CohortBreakout!$A:$A,$B$1),0)","v":7556},{"$f":"IF($B60<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B60,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2019-07-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B61,CohortBreakout!$A:$A,$B$1),0)","v":6655153},{"$f":"IF($B61<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B61,CohortBreakout!$A:$A,$B$1),0)","v":25836079},{"$f":"IF($B61<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B61,CohortBreakout!$A:$A,$B$1),0)","v":14255701},{"$f":"IF($B61<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B61,CohortBreakout!$A:$A,$B$1),0)","v":10092495},{"$f":"IF($B61<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B61,CohortBreakout!$A:$A,$B$1),0)","v":6365302},{"$f":"IF($B61<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B61,CohortBreakout!$A:$A,$B$1),0)","v":8258030},{"$f":"IF($B61<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B61,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B61<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B61,CohortBreakout!$A:$A,$B$1),0)","v":7611},{"$f":"IF($B61<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B61,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2019-06-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B62<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B62,CohortBreakout!$A:$A,$B$1),0)","v":6650525},{"$f":"IF($B62<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B62,CohortBreakout!$A:$A,$B$1),0)","v":25821061},{"$f":"IF($B62<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B62,CohortBreakout!$A:$A,$B$1),0)","v":14242771},{"$f":"IF($B62<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B62,CohortBreakout!$A:$A,$B$1),0)","v":10077144},{"$f":"IF($B62<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B62,CohortBreakout!$A:$A,$B$1),0)","v":6338580},{"$f":"IF($B62<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B62,CohortBreakout!$A:$A,$B$1),0)","v":8267136},{"$f":"IF($B62<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B62,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B62<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B62,CohortBreakout!$A:$A,$B$1),0)","v":7789},{"$f":"IF($B62<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B62,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2019-05-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B63<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B63,CohortBreakout!$A:$A,$B$1),0)","v":6673452},{"$f":"IF($B63<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B63,CohortBreakout!$A:$A,$B$1),0)","v":25840668},{"$f":"IF($B63<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B63,CohortBreakout!$A:$A,$B$1),0)","v":14289506},{"$f":"IF($B63<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B63,CohortBreakout!$A:$A,$B$1),0)","v":10097244},{"$f":"IF($B63<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B63,CohortBreakout!$A:$A,$B$1),0)","v":6328128},{"$f":"IF($B63<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B63,CohortBreakout!$A:$A,$B$1),0)","v":8267404},{"$f":"IF($B63<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B63,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B63<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B63,CohortBreakout!$A:$A,$B$1),0)","v":8023},{"$f":"IF($B63<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B63,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2019-04-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B64,CohortBreakout!$A:$A,$B$1),0)","v":6692330},{"$f":"IF($B64<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B64,CohortBreakout!$A:$A,$B$1),0)","v":25880081},{"$f":"IF($B64<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B64,CohortBreakout!$A:$A,$B$1),0)","v":14323308},{"$f":"IF($B64<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B64,CohortBreakout!$A:$A,$B$1),0)","v":10102188},{"$f":"IF($B64<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B64,CohortBreakout!$A:$A,$B$1),0)","v":6313707},{"$f":"IF($B64<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B64,CohortBreakout!$A:$A,$B$1),0)","v":8284253},{"$f":"IF($B64<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B64,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B64<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B64,CohortBreakout!$A:$A,$B$1),0)","v":8293},{"$f":"IF($B64<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B64,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2019-03-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B65<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B65,CohortBreakout!$A:$A,$B$1),0)","v":6716097},{"$f":"IF($B65<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B65,CohortBreakout!$A:$A,$B$1),0)","v":25933620},{"$f":"IF($B65<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B65,CohortBreakout!$A:$A,$B$1),0)","v":14380375},{"$f":"IF($B65<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B65,CohortBreakout!$A:$A,$B$1),0)","v":10112579},{"$f":"IF($B65<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B65,CohortBreakout!$A:$A,$B$1),0)","v":6301578},{"$f":"IF($B65<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B65,CohortBreakout!$A:$A,$B$1),0)","v":8299830},{"$f":"IF($B65<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B65,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B65<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B65,CohortBreakout!$A:$A,$B$1),0)","v":8556},{"$f":"IF($B65<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B65,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2019-02-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B66,CohortBreakout!$A:$A,$B$1),0)","v":6698800},{"$f":"IF($B66<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B66,CohortBreakout!$A:$A,$B$1),0)","v":25960906},{"$f":"IF($B66<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B66,CohortBreakout!$A:$A,$B$1),0)","v":14391102},{"$f":"IF($B66<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B66,CohortBreakout!$A:$A,$B$1),0)","v":10111551},{"$f":"IF($B66<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B66,CohortBreakout!$A:$A,$B$1),0)","v":6288381},{"$f":"IF($B66<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B66,CohortBreakout!$A:$A,$B$1),0)","v":8323734},{"$f":"IF($B66<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B66,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B66<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B66,CohortBreakout!$A:$A,$B$1),0)","v":8763},{"$f":"IF($B66<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B66,CohortBreakout!$A:$A,$B$1),0)","v":0}]
[null,"2019-01-01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B67<EDATE($B$2,-1),SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$B67,CohortBreakout!$A:$A,$B$1),0)","v":6668020},{"$f":"IF($B67<EDATE($B$2,-1),SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$B67,CohortBreakout!$A:$A,$B$1),0)","v":25705716},{"$f":"IF($B67<EDATE($B$2,-1),SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$B67,CohortBreakout!$A:$A,$B$1),0)","v":14200006},{"$f":"IF($B67<EDATE($B$2,-1),SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$B67,CohortBreakout!$A:$A,$B$1),0)","v":10007506},{"$f":"IF($B67<EDATE($B$2,-1),SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$B67,CohortBreakout!$A:$A,$B$1),0)","v":6225834},{"$f":"IF($B67<EDATE($B$2,-1),SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$B67,CohortBreakout!$A:$A,$B$1),0)","v":8274501},{"$f":"IF($B67<EDATE($B$2,-1),SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$B67,CohortBreakout!$A:$A,$B$1),0)","v":0},{"$f":"IF($B67<EDATE($B$2,-1),SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$B67,CohortBreakout!$A:$A,$B$1),0)","v":8954},{"$f":"IF($B67<EDATE($B$2,-1),SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$B67,CohortBreakout!$A:$A,$B$1),0)","v":0}]

{"sheet":"ADJUSTMENTS","index":2,"n_rows":109,"n_cols":12,"rows_kept":109,"cut":false,"hidden":false,"merged":[[5,3,5,11]]}
["State:",{"$f":"INPUTS!G7","v":"*"}]
["Unwinding:",{"$f":"INPUTS!G8","v":"2023-04-01"}]
[]
[]
[]
[null,null,null,"Monthly Enrollment Adjustments"]
[null,"Duration",null,{"$f":"INPUTS!H21","v":"CHIP"},{"$f":"INPUTS!H22","v":"Children"},{"$f":"INPUTS!H23","v":"Expansion"},{"$f":"INPUTS!H24","v":"Adult"},{"$f":"INPUTS!H25","v":"Aged"},{"$f":"INPUTS!H26","v":"Disabled"},{"$f":"INPUTS!H27","v":"COVID New"},{"$f":"INPUTS!H28","v":"Unknown"},{"$f":"INPUTS!H29","v":""}]
[null,"2027-06-01"]
[null,{"$f":"EDATE(B8,-1)","v":"2027-05-01"}]
[null,"2027-04-01"]
[null,"2027-03-01"]
[null,"2027-02-01"]
[null,"2027-01-01"]
[null,"2026-12-01"]
[null,"2026-11-01"]
[null,"2026-10-01"]
[null,"2026-09-01"]
[null,"2026-08-01"]
[null,"2026-07-01"]
[null,"2026-06-01"]
[null,"2026-05-01"]
[null,"2026-04-01"]
[null,"2026-03-01"]
[null,"2026-02-01"]
[null,"2026-01-01"]
[null,"2025-12-01"]
[null,"2025-11-01"]
[null,"2025-10-01"]
[null,"2025-09-01"]
[null,"2025-08-01"]
[null,"2025-07-01"]
[null,"2025-06-01"]
[null,"2025-05-01"]
[null,"2025-04-01"]
[null,"2025-03-01"]
[null,"2025-02-01"]
[null,"2025-01-01"]
[null,"2024-12-01"]
[null,"2024-11-01"]
[null,"2024-10-01"]
[null,"2024-09-01"]
[null,{"$f":"EDATE(B41,-1)","v":"2024-08-01"}]
[null,"2024-07-01"]
[null,"2024-06-01"]
[null,"2024-05-01"]
[null,"2024-04-01"]
[null,"2024-03-01"]
[null,"2024-02-01"]
[null,"2024-01-01"]
[null,"2023-12-01"]
[null,"2023-11-01"]
[null,"2023-10-01"]
[null,"2023-09-01"]
[null,"2023-08-01"]
[null,"2023-07-01"]
[null,"2023-06-01"]
[null,"2023-05-01"]
[null,"2023-04-01"]
[null,"2023-03-01"]
[null,"2023-02-01"]
[null,"2023-01-01"]
[null,"2022-12-01"]
[null,"2022-11-01"]
[null,"2022-10-01"]
[null,"2022-09-01"]
[null,"2022-08-01"]
[null,"2022-07-01"]
[null,"2022-06-01"]
[null,"2022-05-01"]
[null,"2022-04-01"]
[null,"2022-03-01"]
[null,"2022-02-01"]
[null,"2022-01-01"]
[null,"2021-12-01"]
[null,"2021-11-01"]
[null,"2021-10-01"]
[null,"2021-09-01"]
[null,"2021-08-01"]
[null,"2021-07-01"]
[null,"2021-06-01"]
[null,"2021-05-01"]
[null,"2021-04-01"]
[null,"2021-03-01"]
[null,"2021-02-01"]
[null,"2021-01-01"]
[null,"2020-12-01"]
[null,"2020-11-01"]
[null,"2020-10-01"]
[null,"2020-09-01"]
[null,"2020-08-01"]
[null,"2020-07-01"]
[null,"2020-06-01"]
[null,"2020-05-01"]
[null,"2020-04-01"]
[null,"2020-03-01"]
[null,"2020-02-01"]
[null,"2020-01-01"]
[null,"2019-12-01"]
[null,"2019-11-01"]
[null,"2019-10-01"]
[null,"2019-09-01"]
[null,"2019-08-01"]
[null,"2019-07-01"]
[null,"2019-06-01"]
[null,{"$f":"EDATE(B104,-1)","v":"2019-05-01"}]
[null,"2019-04-01"]
[null,"2019-03-01"]
[null,"2019-02-01"]
[null,"2019-01-01"]

{"sheet":"MONTHLY OUTPUTS","index":3,"n_rows":105,"n_cols":25,"rows_kept":105,"cut":false,"hidden":false,"merged":[[1,2,1,12],[1,14,1,24]]}
[]
[null,null,"Enrollment",null,null,null,null,null,null,null,null,null,null,null,"Acuity Mix"]
["Month",null,{"$f":"MAIN!CZ13","v":"CHIP"},{"$f":"MAIN!DA13","v":"Children"},{"$f":"MAIN!DB13","v":"Expansion"},{"$f":"MAIN!DC13","v":"Adult"},{"$f":"MAIN!DD13","v":"Aged"},{"$f":"MAIN!DE13","v":"Disabled"},{"$f":"MAIN!DF13","v":"COVID New"},{"$f":"MAIN!DG13","v":"Unknown"},{"$f":"MAIN!DH13","v":""},{"$f":"MAIN!DI13","v":"Non-ABD"},{"$f":"MAIN!DJ13","v":"All Populations"},null,{"$f":"MAIN!DK13","v":"CHIP"},{"$f":"MAIN!DL13","v":"Children"},{"$f":"MAIN!DM13","v":"Expansion"},{"$f":"MAIN!DN13","v":"Adult"},{"$f":"MAIN!DO13","v":"Aged"},{"$f":"MAIN!DP13","v":"Disabled"},{"$f":"MAIN!DQ13","v":"COVID New"},{"$f":"MAIN!DR13","v":"Unknown"},{"$f":"MAIN!DS13","v":""},{"$f":"MAIN!DT13","v":"Non-ABD"},{"$f":"MAIN!DU13","v":"All Populations"}]
[{"$f":"MAIN!B14","v":"2027-06-01"},null,{"$f":"MAIN!CZ14","v":7183739.391361515},{"$f":"MAIN!DA14","v":30219062.344108604},{"$f":"MAIN!DB14","v":16098229.029228995},{"$f":"MAIN!DC14","v":11713891.866370566},{"$f":"MAIN!DD14","v":8019888.1961753629},{"$f":"MAIN!DE14","v":9595558.8875037041},{"$f":"MAIN!DF14","v":0},{"$f":"MAIN!DG14","v":0},{"$f":"MAIN!DH14","v":0},{"$f":"MAIN!DI14","v":65214922.631069675},{"$f":"MAIN!DJ14","v":82830369.71474874},null,{"$f":"MAIN!DK14","v":0.99637957121225884},{"$f":"MAIN!DL14","v":0.99738028369657872},{"$f":"MAIN!DM14","v":0.99539716951450952},{"$f":"MAIN!DN14","v":0.99426111197641165},{"$f":"MAIN!DO14","v":1},{"$f":"MAIN!DP14","v":1},{"$f":"MAIN!DQ14","v":1},{"$f":"MAIN!DR14","v":1},{"$f":"MAIN!DS14","v":1},{"$f":"MAIN!DT14","v":0.99594507128924625},{"$f":"MAIN!DU14","v":0.99820601415258081}]
[{"$f":"MAIN!B15","v":"2027-05-01"},null,{"$f":"MAIN!CZ15","v":7165493.0237206016},{"$f":"MAIN!DA15","v":30172006.303099643},{"$f":"MAIN!DB15","v":16090951.291579396},{"$f":"MAIN!DC15","v":11717858.891434647},{"$f":"MAIN!DD15","v":8012798.6769572552},{"$f":"MAIN!DE15","v":9589218.1820917465},{"$f":"MAIN!DF15","v":0},{"$f":"MAIN!DG15","v":0},{"$f":"MAIN!DH15","v":0},{"$f":"MAIN!DI15","v":65146309.50983429},{"$f":"MAIN!DJ15","v":82748326.368883282},null,{"$f":"MAIN!DK15","v":0.99637949381518442},{"$f":"MAIN!DL15","v":0.99738031219187573},{"$f":"MAIN!DM15","v":0.99539693527175876},{"$f":"MAIN!DN15","v":0.99426110817464164},{"$f":"MAIN!DO15","v":1},{"$f":"MAIN!DP15","v":1},{"$f":"MAIN!DQ15","v":1},{"$f":"MAIN!DR15","v":1},{"$f":"MAIN!DS15","v":1},{"$f":"MAIN!DT15","v":0.9959439587985216},{"$f":"MAIN!DU15","v":0.99820560598199803}]
[{"$f":"MAIN!B16","v":"2027-04-01"},null,{"$f":"MAIN!CZ16","v":7147283.9469645824},{"$f":"MAIN!DA16","v":30125035.790601037},{"$f":"MAIN!DB16","v":16083693.154226638},{"$f":"MAIN!DC16","v":11721827.259988783},{"$f":"MAIN!DD16","v":8005711.7071776306},{"$f":"MAIN!DE16","v":9582881.2580559049},{"$f":"MAIN!DF16","v":0},{"$f":"MAIN!DG16","v":0},{"$f":"MAIN!DH16","v":0},{"$f":"MAIN!DI16","v":65077840.151781045},{"$f":"MAIN!DJ16","v":82666433.117014587},null,{"$f":"MAIN!DK16","v":0.99637940724957164},{"$f":"MAIN!DL16","v":0.99738033993883901},{"$f":"MAIN!DM16","v":0.99539669988771629},{"$f":"MAIN!DN16","v":0.99426110315328564},{"$f":"MAIN!DO16","v":1},{"$f":"MAIN!DP16","v":1},{"$f":"MAIN!DQ16","v":1},{"$f":"MAIN!DR16","v":1},{"$f":"MAIN!DS16","v":1},{"$f":"MAIN!DT16","v":0.99594284440621839},{"$f":"MAIN!DU16","v":0.99820519564367927}]
[{"$f":"MAIN!B17","v":"2027-03-01"},null,{"$f":"MAIN!CZ17","v":7129112.090337445},{"$f":"MAIN!DA17","v":30078150.644927252},{"$f":"MAIN!DB17","v":16076454.583182711},{"$f":"MAIN!DC17","v":11725796.972843133},{"$f":"MAIN!DD17","v":7998627.2825987274},{"$f":"MAIN!DE17","v":9576548.1126425732},{"$f":"MAIN!DF17","v":0},{"$f":"MAIN!DG17","v":0},{"$f":"MAIN!DH17","v":0},{"$f":"MAIN!DI17","v":65009514.291290544},{"$f":"MAIN!DJ17","v":82584689.686531842},null,{"$f":"MAIN!DK17","v":0.99637930859796642},{"$f":"MAIN!DL17","v":0.99738036676827457},{"$f":"MAIN!DM17","v":0.99539646340901555},{"$f":"MAIN!DN17","v":0.99426109695406917},{"$f":"MAIN!DO17","v":1},{"$f":"MAIN!DP17","v":1},{"$f":"MAIN!DQ17","v":1},{"$f":"MAIN!DR17","v":1},{"$f":"MAIN!DS17","v":1},{"$f":"MAIN!DT17","v":0.99594172784440871},{"$f":"MAIN!DU17","v":0.99820478301787308}]
[{"$f":"MAIN!B18","v":"2027-02-01"},null,{"$f":"MAIN!CZ18","v":7110977.38630311},{"$f":"MAIN!DA18","v":30031350.70581302},{"$f":"MAIN!DB18","v":16069235.545198726},{"$f":"MAIN!DC18","v":11729768.031060612},{"$f":"MAIN!DD18","v":7991545.3990086978},{"$f":"MAIN!DE18","v":9570218.7431053873},{"$f":"MAIN!DF18","v":0},{"$f":"MAIN!DG18","v":0},{"$f":"MAIN!DH18","v":0},{"$f":"MAIN!DI18","v":64941331.66837547},{"$f":"MAIN!DJ18","v":82503095.81048955},null,{"$f":"MAIN!DK18","v":0.99637923564559694},{"$f":"MAIN!DL18","v":0.99738039801296607},{"$f":"MAIN!DM18","v":0.99539625019233069},{"$f":"MAIN!DN18","v":0.9942611221650185},{"$f":"MAIN!DO18","v":1},{"$f":"MAIN!DP18","v":1},{"$f":"MAIN!DQ18","v":1},{"$f":"MAIN!DR18","v":1},{"$f":"MAIN!DS18","v":1},{"$f":"MAIN!DT18","v":0.99594062931792482},{"$f":"MAIN!DU18","v":0.99820437702009435}]
[{"$f":"MAIN!B19","v":"2027-01-01"},null,{"$f":"MAIN!CZ19","v":7092879.771469933},{"$f":"MAIN!DA19","v":29984635.814622764},{"$f":"MAIN!DB19","v":16062036.007723048},{"$f":"MAIN!DC19","v":11733740.435904337},{"$f":"MAIN!DD19","v":7984466.052218237},{"$f":"MAIN!DE19","v":9563893.1467046179},{"$f":"MAIN!DF19","v":0},{"$f":"MAIN!DG19","v":0},{"$f":"MAIN!DH19","v":0},{"$f":"MAIN!DI19","v":64873292.029720083},{"$f":"MAIN!DJ19","v":82421651.228642941},null,{"$f":"MAIN!DK19","v":0.99637922128004941},{"$f":"MAIN!DL19","v":0.99738043677109489},{"$f":"MAIN!DM19","v":0.9953960724062153},{"$f":"MAIN!DN19","v":0.99426119451688189},{"$f":"MAIN!DO19","v":1},{"$f":"MAIN!DP19","v":1},{"$f":"MAIN!DQ19","v":1},{"$f":"MAIN!DR19","v":1},{"$f":"MAIN!DS19","v":1},{"$f":"MAIN!DT19","v":0.99593956006697204},{"$f":"MAIN!DU19","v":0.99820398260798471}]
[{"$f":"MAIN!B20","v":"2026-12-01"},null,{"$f":"MAIN!CZ20","v":7074819.1875815988},{"$f":"MAIN!DA20","v":29938005.814590767},{"$f":"MAIN!DB20","v":16054855.938889157},{"$f":"MAIN!DC20","v":11737714.188798793},{"$f":"MAIN!DD20","v":7977389.2380582551},{"$f":"MAIN!DE20","v":9557571.3207067866},{"$f":"MAIN!DF20","v":0},{"$f":"MAIN!DG20","v":0},{"$f":"MAIN!DH20","v":0},{"$f":"MAIN!DI20","v":64805395.129860319},{"$f":"MAIN!DJ20","v":82340355.688625365},null,{"$f":"MAIN!DK20","v":0.99637929800679381},{"$f":"MAIN!DL20","v":0.9973804848169403},{"$f":"MAIN!DM20","v":0.99539593310250141},{"$f":"MAIN!DN20","v":0.9942613123044286},{"$f":"MAIN!DO20","v":1},{"$f":"MAIN!DP20","v":1},{"$f":"MAIN!DQ20","v":1},{"$f":"MAIN!DR20","v":1},{"$f":"MAIN!DS20","v":1},{"$f":"MAIN!DT20","v":0.99593852368458102},{"$f":"MAIN!DU20","v":0.99820360136361819}]
[{"$f":"MAIN!B21","v":"2026-11-01"},null,{"$f":"MAIN!CZ21","v":7056795.5823891656},{"$f":"MAIN!DA21","v":29891460.551028155},{"$f":"MAIN!DB21","v":16047695.307467656},{"$f":"MAIN!DC21","v":11741689.291274339},{"$f":"MAIN!DD21","v":7970314.9523767252},{"$f":"MAIN!DE21","v":9551253.2623841111},{"$f":"MAIN!DF21","v":0},{"$f":"MAIN!DG21","v":0},{"$f":"MAIN!DH21","v":0},{"$f":"MAIN!DI21","v":64737640.732159317},{"$f":"MAIN!DJ21","v":82259208.946920156},null,{"$f":"MAIN!DK21","v":0.99637950585209323},{"$f":"MAIN!DL21","v":0.99738054335202153},{"$f":"MAIN!DM21","v":0.99539582203696397},{"$f":"MAIN!DN21","v":0.99426145785667452},{"$f":"MAIN!DO21","v":1},{"$f":"MAIN!DP21","v":1},{"$f":"MAIN!DQ21","v":1},{"$f":"MAIN!DR21","v":1},{"$f":"MAIN!DS21","v":1},{"$f":"MAIN!DT21","v":0.99593751632341032},{"$f":"MAIN!DU21","v":0.99820323158551227}]
[{"$f":"MAIN!B22","v":"2026-10-01"},null,{"$f":"MAIN!CZ22","v":7038808.9054426476},{"$f":"MAIN!DA22","v":29844999.869931605},{"$f":"MAIN!DB22","v":16040554.08148592},{"$f":"MAIN!DC22","v":11745665.744298587},{"$f":"MAIN!DD22","v":7963243.1910033794},{"$f":"MAIN!DE22","v":9544938.969005961},{"$f":"MAIN!DF22","v":0},{"$f":"MAIN!DG22","v":0},{"$f":"MAIN!DH22","v":0},{"$f":"MAIN!DI22","v":64670028.601158753},{"$f":"MAIN!DJ22","v":82178210.761168092},null,{"$f":"MAIN!DK22","v":0.99637992457269708},{"$f":"MAIN!DL22","v":0.99738061877579731},{"$f":"MAIN!DM22","v":0.99539572035997159},{"$f":"MAIN!DN22","v":0.99426161692366821},{"$f":"MAIN!DO22","v":1},{"$f":"MAIN!DP22","v":1},{"$f":"MAIN!DQ22","v":1},{"$f":"MAIN!DR22","v":1},{"$f":"MAIN!DS22","v":1},{"$f":"MAIN!DT22","v":0.99593653794008086},{"$f":"MAIN!DU22","v":0.99820287325107715}]
[{"$f":"MAIN!B23","v":"2026-09-01"},null,{"$f":"MAIN!CZ23","v":7020858.999718599},{"$f":"MAIN!DA23","v":29798623.567403667},{"$f":"MAIN!DB23","v":16033432.186313154},{"$f":"MAIN!DC23","v":11749643.52792584},{"$f":"MAIN!DD23","v":7956173.948318636},{"$f":"MAIN!DE23","v":9538628.4373835325},{"$f":"MAIN!DF23","v":0},{"$f":"MAIN!DG23","v":0},{"$f":"MAIN!DH23","v":0},{"$f":"MAIN!DI23","v":64602558.28136126},{"$f":"MAIN!DJ23","v":82097360.66706343},null,{"$f":"MAIN!DK23","v":0.99638065549733024},{"$f":"MAIN!DL23","v":0.99738071822008068},{"$f":"MAIN!DM23","v":0.99539561954676703},{"$f":"MAIN!DN23","v":0.99426177560746232},{"$f":"MAIN!DO23","v":1},{"$f":"MAIN!DP23","v":1},{"$f":"MAIN!DQ23","v":1},{"$f":"MAIN!DR23","v":1},{"$f":"MAIN!DS23","v":1},{"$f":"MAIN!DT23","v":0.99593559314331193},{"$f":"MAIN!DU23","v":0.99820252839339985}]
[{"$f":"MAIN!B24","v":"2026-08-01"},null,{"$f":"MAIN!CZ24","v":7002945.6116077024},{"$f":"MAIN!DA24","v":29752331.404529162},{"$f":"MAIN!DB24","v":16026329.52403393},{"$f":"MAIN!DC24","v":11753622.611562289},{"$f":"MAIN!DD24","v":7949107.2179751452},{"$f":"MAIN!DE24","v":9532321.6640603431},{"$f":"MAIN!DF24","v":0},{"$f":"MAIN!DG24","v":0},{"$f":"MAIN!DH24","v":0},{"$f":"MAIN!DI24","v":64535229.151733078},{"$f":"MAIN!DJ24","v":82016658.033768564},null,{"$f":"MAIN!DK24","v":0.99638167946004774},{"$f":"MAIN!DL24","v":0.99738083228191332},{"$f":"MAIN!DM24","v":0.99539552968434153},{"$f":"MAIN!DN24","v":0.99426196520787602},{"$f":"MAIN!DO24","v":1},{"$f":"MAIN!DP24","v":1},{"$f":"MAIN!DQ24","v":1},{"$f":"MAIN!DR24","v":1},{"$f":"MAIN!DS24","v":1},{"$f":"MAIN!DT24","v":0.99593468780386252},{"$f":"MAIN!DU24","v":0.99820219960419043}]
[{"$f":"MAIN!B25","v":"2026-07-01"},null,{"$f":"MAIN!CZ25","v":6985068.398418135},{"$f":"MAIN!DA25","v":29706123.119141981},{"$f":"MAIN!DB25","v":16019245.989064489},{"$f":"MAIN!DC25","v":11757602.96225136},{"$f":"MAIN!DD25","v":7942042.9934750777},{"$f":"MAIN!DE25","v":9526018.645463936},{"$f":"MAIN!DF25","v":0},{"$f":"MAIN!DG25","v":0},{"$f":"MAIN!DH25","v":0},{"$f":"MAIN!DI25","v":64468040.468875967},{"$f":"MAIN!DJ25","v":81936102.107814968},null,{"$f":"MAIN!DK25","v":0.99637931244312827},{"$f":"MAIN!DL25","v":0.99738028077417507},{"$f":"MAIN!DM25","v":0.9953925148117011},{"$f":"MAIN!DN25","v":0.9942577936910395},{"$f":"MAIN!DO25","v":1},{"$f":"MAIN!DP25","v":1},{"$f":"MAIN!DQ25","v":1},{"$f":"MAIN!DR25","v":1},{"$f":"MAIN!DS25","v":1},{"$f":"MAIN!DT25","v":0.99593130777622174},{"$f":"MAIN!DU25","v":0.99820077763794668}]
[{"$f":"MAIN!B26","v":"2026-06-01"},null,{"$f":"MAIN!CZ26","v":6967226.9375226758},{"$f":"MAIN!DA26","v":29659998.439662918},{"$f":"MAIN!DB26","v":16012181.486369029},{"$f":"MAIN!DC26","v":11761584.554332936},{"$f":"MAIN!DD26","v":7934981.2688447684},{"$f":"MAIN!DE26","v":9519719.3780834451},{"$f":"MAIN!DF26","v":0},{"$f":"MAIN!DG26","v":0},{"$f":"MAIN!DH26","v":0},{"$f":"MAIN!DI26","v":64400991.417887561},{"$f":"MAIN!DJ26","v":81855692.06481576},null,{"$f":"MAIN!DK26","v":0.99637400279446231},{"$f":"MAIN!DL26","v":0.99737942183061434},{"$f":"MAIN!DM26","v":0.9953881309242969},{"$f":"MAIN!DN26","v":0.99425153820416445},{"$f":"MAIN!DO26","v":1},{"$f":"MAIN!DP26","v":1},{"$f":"MAIN!DQ26","v":1},{"$f":"MAIN!DR26","v":1},{"$f":"MAIN!DS26","v":1},{"$f":"MAIN!DT26","v":0.99592665132061642},{"$f":"MAIN!DU26","v":0.99819879128840028}]
[{"$f":"MAIN!B27","v":"2026-05-01"},null,{"$f":"MAIN!CZ27","v":6949420.7211286956},{"$f":"MAIN!DA27","v":29613957.081634104},{"$f":"MAIN!DB27","v":16005135.927783368},{"$f":"MAIN!DC27","v":11765567.36752297},{"$f":"MAIN!DD27","v":7927922.0384976864},{"$f":"MAIN!DE27","v":9513423.8584325314},{"$f":"MAIN!DF27","v":0},{"$f":"MAIN!DG27","v":0},{"$f":"MAIN!DH27","v":0},{"$f":"MAIN!DI27","v":64334081.098069139},{"$f":"MAIN!DJ27","v":81775426.994999349},null,{"$f":"MAIN!DK27","v":0.99636580011703491},{"$f":"MAIN!DL27","v":0.99737848549749775},{"$f":"MAIN!DM27","v":0.99538353226591303},{"$f":"MAIN!DN27","v":0.99424553848758102},{"$f":"MAIN!DO27","v":1},{"$f":"MAIN!DP27","v":1},{"$f":"MAIN!DQ27","v":1},{"$f":"MAIN!DR27","v":1},{"$f":"MAIN!DS27","v":1},{"$f":"MAIN!DT27","v":0.99592175224667834},{"$f":"MAIN!DU27","v":0.99819669671022981}]
[{"$f":"MAIN!B28","v":"2026-04-01"},null,{"$f":"MAIN!CZ28","v":6931649.1630368214},{"$f":"MAIN!DA28","v":29567998.749952279},{"$f":"MAIN!DB28","v":15998109.234860701},{"$f":"MAIN!DC28","v":11769551.38840301},{"$f":"MAIN!DD28","v":7920865.2973006209},{"$f":"MAIN!DE28","v":9507132.0830668807},{"$f":"MAIN!DF28","v":0},{"$f":"MAIN!DG28","v":0},{"$f":"MAIN!DH28","v":0},{"$f":"MAIN!DI28","v":64267308.536252812},{"$f":"MAIN!DJ28","v":81695305.916620314},null,{"$f":"MAIN!DK28","v":0.99635406157838413},{"$f":"MAIN!DL28","v":0.99737763106323885},{"$f":"MAIN!DM28","v":0.99538038318554789},{"$f":"MAIN!DN28","v":0.99424194177586267},{"$f":"MAIN!DO28","v":1},{"$f":"MAIN!DP28","v":1},{"$f":"MAIN!DQ28","v":1},{"$f":"MAIN!DR28","v":1},{"$f":"MAIN!DS28","v":1},{"$f":"MAIN!DT28","v":0.99591764523422355},{"$f":"MAIN!DU28","v":0.99819495036459827}]
[{"$f":"MAIN!B29","v":"2026-03-01"},null,{"$f":"MAIN!CZ29","v":6913911.9582810206},{"$f":"MAIN!DA29","v":29522123.252653088},{"$f":"MAIN!DB29","v":15991101.449008461},{"$f":"MAIN!DC29","v":11773536.670090627},{"$f":"MAIN!DD29","v":7913811.0430544456},{"$f":"MAIN!DE29","v":9500844.0495976526},{"$f":"MAIN!DF29","v":0},{"$f":"MAIN!DG29","v":0},{"$f":"MAIN!DH29","v":0},{"$f":"MAIN!DI29","v":64200673.330033198},{"$f":"MAIN!DJ29","v":81615328.422685295},null,{"$f":"MAIN!DK29","v":0.99633525814994683},{"$f":"MAIN!DL29","v":0.99737623336484316},{"$f":"MAIN!DM29","v":0.99537970490483085},{"$f":"MAIN!DN29","v":0.99424027119465319},{"$f":"MAIN!DO29","v":1},{"$f":"MAIN!DP29","v":1},{"$f":"MAIN!DQ29","v":1},{"$f":"MAIN!DR29","v":1},{"$f":"MAIN!DS29","v":1},{"$f":"MAIN!DT29","v":0.9959139513846047},{"$f":"MAIN!DU29","v":0.99819338506033328}]
[{"$f":"MAIN!B30","v":"2026-02-01"},null,{"$f":"MAIN!CZ30","v":6896218.489528371},{"$f":"MAIN!DA30","v":29476335.993434221},{"$f":"MAIN!DB30","v":15984117.554720553},{"$f":"MAIN!DC30","v":11777526.017593598},{"$f":"MAIN!DD30","v":7906759.459231318},{"$f":"MAIN!DE30","v":9494559.86626634},{"$f":"MAIN!DF30","v":0},{"$f":"MAIN!DG30","v":0},{"$f":"MAIN!DH30","v":0},{"$f":"MAIN!DI30","v":64134198.055276744},{"$f":"MAIN!DJ30","v":81535517.380774409},null,{"$f":"MAIN!DK30","v":0.9963073715276537},{"$f":"MAIN!DL30","v":0.99737429561598689},{"$f":"MAIN!DM30","v":0.99538022143762361},{"$f":"MAIN!DN30","v":0.9942405175539859},{"$f":"MAIN!DO30","v":1},{"$f":"MAIN!DP30","v":1},{"$f":"MAIN!DQ30","v":1},{"$f":"MAIN!DR30","v":1},{"$f":"MAIN!DS30","v":1},{"$f":"MAIN!DT30","v":0.99591018984530832},{"$f":"MAIN!DU30","v":0.99819178834966593}]
[{"$f":"MAIN!B31","v":"2026-01-01"},null,{"$f":"MAIN!CZ31","v":6878577.2140673567},{"$f":"MAIN!DA31","v":29430640.109779369},{"$f":"MAIN!DB31","v":15977160.055674013},{"$f":"MAIN!DC31","v":11781520.8412265},{"$f":"MAIN!DD31","v":7899710.6332796989},{"$f":"MAIN!DE31","v":9488279.6029858682},{"$f":"MAIN!DF31","v":0},{"$f":"MAIN!DG31","v":0},{"$f":"MAIN!DH31","v":0},{"$f":"MAIN!DI31","v":64067898.220747247},{"$f":"MAIN!DJ31","v":81455888.457012817},null,{"$f":"MAIN!DK31","v":0.99627811242890174},{"$f":"MAIN!DL31","v":0.99737314356214202},{"$f":"MAIN!DM31","v":0.99537639578977721},{"$f":"MAIN!DN31","v":0.99423147181060456},{"$f":"MAIN!DO31","v":1},{"$f":"MAIN!DP31","v":1},{"$f":"MAIN!DQ31","v":1},{"$f":"MAIN!DR31","v":1},{"$f":"MAIN!DS31","v":1},{"$f":"MAIN!DT31","v":0.99590294677508717},{"$f":"MAIN!DU31","v":0.99818865420866121}]
[{"$f":"MAIN!B32","v":"2025-12-01"},null,{"$f":"MAIN!CZ32","v":6860995.8855780736},{"$f":"MAIN!DA32","v":29385036.945679449},{"$f":"MAIN!DB32","v":15970229.470421487},{"$f":"MAIN!DC32","v":11785521.435586311},{"$f":"MAIN!DD32","v":7892664.5764966654},{"$f":"MAIN!DE32","v":9482003.2994707301},{"$f":"MAIN!DF32","v":0},{"$f":"MAIN!DG32","v":0},{"$f":"MAIN!DH32","v":0},{"$f":"MAIN!DI32","v":64001783.737265319},{"$f":"MAIN!DJ32","v":81376451.613232702},null,{"$f":"MAIN!DK32","v":0.99657811063197876},{"$f":"MAIN!DL32","v":0.99746542383504777},{"$f":"MAIN!DM32","v":0.99573096998676902},{"$f":"MAIN!DN32","v":0.99481515731611625},{"$f":"MAIN!DO32","v":1},{"$f":"MAIN!DP32","v":1},{"$f":"MAIN!DQ32","v":1},{"$f":"MAIN!DR32","v":1},{"$f":"MAIN!DS32","v":1},{"$f":"MAIN!DT32","v":0.99621392415781196},{"$f":"MAIN!DU32","v":0.99832590262257503}]
[{"$f":"MAIN!B33","v":"2025-11-01"},null,{"$f":"MAIN!CZ33","v":6843481.4071002128},{"$f":"MAIN!DA33","v":29339525.738918521},{"$f":"MAIN!DB33","v":15963323.995459178},{"$f":"MAIN!DC33","v":11789526.789776791},{"$f":"MAIN!DD33","v":7885621.2108608112},{"$f":"MAIN!DE33","v":9475730.9599307999},{"$f":"MAIN!DF33","v":0},{"$f":"MAIN!DG33","v":0},{"$f":"MAIN!DH33","v":0},{"$f":"MAIN!DI33","v":63935857.9312547},{"$f":"MAIN!DJ33","v":81297210.102046311},null,{"$f":"MAIN!DK33","v":0.99684066855332731},{"$f":"MAIN!DL33","v":0.99749819997924194},{"$f":"MAIN!DM33","v":0.99588953710371952},{"$f":"MAIN!DN33","v":0.99509125919352803},{"$f":"MAIN!DO33","v":1},{"$f":"MAIN!DP33","v":1},{"$f":"MAIN!DQ33","v":1},{"$f":"MAIN!DR33","v":1},{"$f":"MAIN!DS33","v":1},{"$f":"MAIN!DT33","v":0.99636339518077965},{"$f":"MAIN!DU33","v":0.99839191024327423}]
[{"$f":"MAIN!B34","v":"2025-10-01"},null,{"$f":"MAIN!CZ34","v":6826041.0793345571},{"$f":"MAIN!DA34","v":29294106.186708342},{"$f":"MAIN!DB34","v":15956442.295673074},{"$f":"MAIN!DC34","v":11793536.160891965},{"$f":"MAIN!DD34","v":7878580.4769640351},{"$f":"MAIN!DE34","v":9469462.5962770618},{"$f":"MAIN!DF34","v":0},{"$f":"MAIN!DG34","v":0},{"$f":"MAIN!DH34","v":0},{"$f":"MAIN!DI34","v":63870125.72260794},{"$f":"MAIN!DJ34","v":81218168.79584904},null,{"$f":"MAIN!DK34","v":0.99709987387726018},{"$f":"MAIN!DL34","v":0.9974912275493355},{"$f":"MAIN!DM34","v":0.99590413769012542},{"$f":"MAIN!DN34","v":0.99505342327636059},{"$f":"MAIN!DO34","v":1},{"$f":"MAIN!DP34","v":1},{"$f":"MAIN!DQ34","v":1},{"$f":"MAIN!DR34","v":1},{"$f":"MAIN!DS34","v":1},{"$f":"MAIN!DT34","v":0.99637299316859285},{"$f":"MAIN!DU34","v":0.9983961943298385}]
[{"$f":"MAIN!B35","v":"2025-09-01"},null,{"$f":"MAIN!CZ35","v":6808681.8622687226},{"$f":"MAIN!DA35","v":29248777.809388395},{"$f":"MAIN!DB35","v":15949582.812180186},{"$f":"MAIN!DC35","v":11797548.680316113},{"$f":"MAIN!DD35","v":7871542.3099334743},{"$f":"MAIN!DE35","v":9463198.2179795709},{"$f":"MAIN!DF35","v":0},{"$f":"MAIN!DG35","v":0},{"$f":"MAIN!DH35","v":0},{"$f":"MAIN!DI35","v":63804591.164153412},{"$f":"MAIN!DJ35","v":81139331.692066446},null,{"$f":"MAIN!DK35","v":0.99741631303622036},{"$f":"MAIN!DL35","v":0.99745145141474989},{"$f":"MAIN!DM35","v":0.99571244539743409},{"$f":"MAIN!DN35","v":0.99472681436019861},{"$f":"MAIN!DO35","v":1},{"$f":"MAIN!DP35","v":1},{"$f":"MAIN!DQ35","v":1},{"$f":"MAIN!DR35","v":1},{"$f":"MAIN!DS35","v":1},{"$f":"MAIN!DT35","v":0.99624059592622494},{"$f":"MAIN!DU35","v":0.99833782218192313}]
[{"$f":"MAIN!B36","v":"2025-08-01"},null,{"$f":"MAIN!CZ36","v":6791387.1431595022},{"$f":"MAIN!DA36","v":29203533.268989332},{"$f":"MAIN!DB36","v":15942736.187246727},{"$f":"MAIN!DC36","v":11801558.567311851},{"$f":"MAIN!DD36","v":7864506.5210835775},{"$f":"MAIN!DE36","v":9456937.6559916753},{"$f":"MAIN!DF36","v":0},{"$f":"MAIN!DG36","v":0},{"$f":"MAIN!DH36","v":0},{"$f":"MAIN!DI36","v":63739215.166707411},{"$f":"MAIN!DJ36","v":81060659.343782663},null,{"$f":"MAIN!DK36","v":0.99804229736671568},{"$f":"MAIN!DL36","v":0.99749590861410065},{"$f":"MAIN!DM36","v":0.99539786949390607},{"$f":"MAIN!DN36","v":0.99446666587636345},{"$f":"MAIN!DO36","v":1},{"$f":"MAIN!DP36","v":1},{"$f":"MAIN!DQ36","v":1},{"$f":"MAIN!DR36","v":1},{"$f":"MAIN!DS36","v":1},{"$f":"MAIN!DT36","v":0.99615082034109514},{"$f":"MAIN!DU36","v":0.99829826300594027}]
[{"$f":"MAIN!B37","v":"2025-07-01"},null,{"$f":"MAIN!CZ37","v":6773296.3319587782},{"$f":"MAIN!DA37","v":29157687.428750902},{"$f":"MAIN!DB37","v":15935307.459633619},{"$f":"MAIN!DC37","v":11805193.667788584},{"$f":"MAIN!DD37","v":7857445.7195089515},{"$f":"MAIN!DE37","v":9450642.9757087678},{"$f":"MAIN!DF37","v":0},{"$f":"MAIN!DG37","v":0},{"$f":"MAIN!DH37","v":0},{"$f":"MAIN!DI37","v":63671484.888131887},{"$f":"MAIN!DJ37","v":80979573.5833496},null,{"$f":"MAIN!DK37","v":0.99885593016023988},{"$f":"MAIN!DL37","v":0.99752743474868122},{"$f":"MAIN!DM37","v":0.99523727778583726},{"$f":"MAIN!DN37","v":0.99419669575854819},{"$f":"MAIN!DO37","v":1},{"$f":"MAIN!DP37","v":1},{"$f":"MAIN!DQ37","v":1},{"$f":"MAIN!DR37","v":1},{"$f":"MAIN!DS37","v":1},{"$f":"MAIN!DT37","v":0.99610726547663553},{"$f":"MAIN!DU37","v":0.99827912901455251}]
[{"$f":"MAIN!B38","v":"2025-06-01"},null,{"$f":"MAIN!CZ38","v":6754490.1497863252},{"$f":"MAIN!DA38","v":29111602.425962597},{"$f":"MAIN!DB38","v":15927611.999856919},{"$f":"MAIN!DC38","v":11808643.446756102},{"$f":"MAIN!DD38","v":7850374.100120577},{"$f":"MAIN!DE38","v":9444325.2695093788},{"$f":"MAIN!DF38","v":0},{"$f":"MAIN!DG38","v":0},{"$f":"MAIN!DH38","v":0},{"$f":"MAIN!DI38","v":63602348.022361942},{"$f":"MAIN!DJ38","v":80897047.391991898},null,{"$f":"MAIN!DK38","v":0.9992513769264868},{"$f":"MAIN!DL38","v":0.99747724962425321},{"$f":"MAIN!DM38","v":0.99614455401336499},{"$f":"MAIN!DN38","v":0.99613193207710526},{"$f":"MAIN!DO38","v":1},{"$f":"MAIN!DP38","v":1},{"$f":"MAIN!DQ38","v":1},{"$f":"MAIN!DR38","v":1},{"$f":"MAIN!DS38","v":1},{"$f":"MAIN!DT38","v":0.99689097601660837},{"$f":"MAIN!DU38","v":0.99862505857254436}]
[{"$f":"MAIN!B39","v":"2025-05-01"},null,{"$f":"MAIN!CZ39","v":6735030.5217990642},{"$f":"MAIN!DA39","v":29065563.911967278},{"$f":"MAIN!DB39","v":15919900.083915686},{"$f":"MAIN!DC39","v":11812058.118400544},{"$f":"MAIN!DD39","v":7843302.8132095756},{"$f":"MAIN!DE39","v":9437993.2190727331},{"$f":"MAIN!DF39","v":0},{"$f":"MAIN!DG39","v":0},{"$f":"MAIN!DH39","v":0},{"$f":"MAIN!DI39","v":63532552.636082575},{"$f":"MAIN!DJ39","v":80813848.668364882},null,{"$f":"MAIN!DK39","v":0.9982980772703347},{"$f":"MAIN!DL39","v":0.99696146884251802},{"$f":"MAIN!DM39","v":0.99686613356376419},{"$f":"MAIN!DN39","v":0.99712783216879586},{"$f":"MAIN!DO39","v":1},{"$f":"MAIN!DP39","v":1},{"$f":"MAIN!DQ39","v":1},{"$f":"MAIN!DR39","v":1},{"$f":"MAIN!DS39","v":1},{"$f":"MAIN!DT39","v":0.99708466491673353},{"$f":"MAIN!DU39","v":0.99871065313859997}]
[{"$f":"MAIN!B40","v":"2025-04-01"},null,{"$f":"MAIN!CZ40","v":6714991.7921416648},{"$f":"MAIN!DA40","v":29019907.728876986},{"$f":"MAIN!DB40","v":15912465.46447997},{"$f":"MAIN!DC40","v":11815614.11043887},{"$f":"MAIN!DD40","v":7836244.9900865471},{"$f":"MAIN!DE40","v":9431657.0634619202},{"$f":"MAIN!DF40","v":0},{"$f":"MAIN!DG40","v":0},{"$f":"MAIN!DH40","v":0},{"$f":"MAIN!DI40","v":63462979.09593749},{"$f":"MAIN!DJ40","v":80730881.149485946},null,{"$f":"MAIN!DK40","v":0.99946486298507276},{"$f":"MAIN!DL40","v":0.99734525708677779},{"$f":"MAIN!DM40","v":0.99673726185721001},{"$f":"MAIN!DN40","v":0.9976508643821046},{"$f":"MAIN!DO40","v":1},{"$f":"MAIN!DP40","v":1},{"$f":"MAIN!DQ40","v":1},{"$f":"MAIN!DR40","v":1},{"$f":"MAIN!DS40","v":1},{"$f":"MAIN!DT40","v":0.99743360403571479},{"$f":"MAIN!DU40","v":0.99886481941750382}]
[{"$f":"MAIN!B41","v":"2025-03-01"},null,{"$f":"MAIN!CZ41","v":6694345.6672502859},{"$f":"MAIN!DA41","v":28974563.914561201},{"$f":"MAIN!DB41","v":15905247.679796726},{"$f":"MAIN!DC41","v":11819274.127960091},{"$f":"MAIN!DD41","v":7829197.8052471168},{"$f":"MAIN!DE41","v":9425314.5385169443},{"$f":"MAIN!DF41","v":0},{"$f":"MAIN!DG41","v":0},{"$f":"MAIN!DH41","v":0},{"$f":"MAIN!DI41","v":63393431.389568307},{"$f":"MAIN!DJ41","v":80647943.733332366},null,{"$f":"MAIN!DK41","v":0.99970983619639087},{"$f":"MAIN!DL41","v":0.99748661022317808},{"$f":"MAIN!DM41","v":0.99695960370930958},{"$f":"MAIN!DN41","v":0.99764422243546025},{"$f":"MAIN!DO41","v":1},{"$f":"MAIN!DP41","v":1},{"$f":"MAIN!DQ41","v":1},{"$f":"MAIN!DR41","v":1},{"$f":"MAIN!DS41","v":1},{"$f":"MAIN!DT41","v":0.99756201168030434},{"$f":"MAIN!DU41","v":0.99892159933787728}]
[{"$f":"MAIN!B42","v":"2025-02-01"},null,{"$f":"MAIN!CZ42","v":6673106.4738365691},{"$f":"MAIN!DA42","v":28929551.364342317},{"$f":"MAIN!DB42","v":15898264.819690309},{"$f":"MAIN!DC42","v":11823048.620964259},{"$f":"MAIN!DD42","v":7822161.8498682324},{"$f":"MAIN!DE42","v":9418966.2030180898},{"$f":"MAIN!DF42","v":0},{"$f":"MAIN!DG42","v":0},{"$f":"MAIN!DH42","v":0},{"$f":"MAIN!DI42","v":63323971.278833456},{"$f":"MAIN!DJ42","v":80565099.331719771},null,{"$f":"MAIN!DK42","v":1.000509400651483},{"$f":"MAIN!DL42","v":0.99801648018216582},{"$f":"MAIN!DM42","v":0.99676635300165273},{"$f":"MAIN!DN42","v":0.99774940750696539},{"$f":"MAIN!DO42","v":1},{"$f":"MAIN!DP42","v":1},{"$f":"MAIN!DQ42","v":1},{"$f":"MAIN!DR42","v":1},{"$f":"MAIN!DS42","v":1},{"$f":"MAIN!DT42","v":0.99780493820382388},{"$f":"MAIN!DU42","v":0.99902897336180418}]
[{"$f":"MAIN!B43","v":"2025-01-01"},null,{"$f":"MAIN!CZ43","v":6652614.3927842425},{"$f":"MAIN!DA43","v":28884982.159838147},{"$f":"MAIN!DB43","v":15891818.611368893},{"$f":"MAIN!DC43","v":11827173.005206123},{"$f":"MAIN!DD43","v":7815127.8837407958},{"$f":"MAIN!DE43","v":9412643.9268390816},{"$f":"MAIN!DF43","v":0},{"$f":"MAIN!DG43","v":0},{"$f":"MAIN!DH43","v":0},{"$f":"MAIN!DI43","v":63256588.16919741},{"$f":"MAIN!DJ43","v":80484359.979777291},null,{"$f":"MAIN!DK43","v":1.0019684373994524},{"$f":"MAIN!DL43","v":0.99853032180194679},{"$f":"MAIN!DM43","v":0.99575083814399323},{"$f":"MAIN!DN43","v":0.99649339277637039},{"$f":"MAIN!DO43","v":1},{"$f":"MAIN!DP43","v":1},{"$f":"MAIN!DQ43","v":1},{"$f":"MAIN!DR43","v":1},{"$f":"MAIN!DS43","v":1},{"$f":"MAIN!DT43","v":0.9974960258770692},{"$f":"MAIN!DU43","v":0.99889255322504333}]
[{"$f":"MAIN!B44","v":"2024-12-01"},null,{"$f":"MAIN!CZ44","v":6707628.1479056319},{"$f":"MAIN!DA44","v":28933680.452840775},{"$f":"MAIN!DB44","v":15957780.711922722},{"$f":"MAIN!DC44","v":11881631.706376418},{"$f":"MAIN!DD44","v":7814847.304368454},{"$f":"MAIN!DE44","v":9421889.4646124877},{"$f":"MAIN!DF44","v":0},{"$f":"MAIN!DG44","v":0},{"$f":"MAIN!DH44","v":0},{"$f":"MAIN!DI44","v":63480721.019045547},{"$f":"MAIN!DJ44","v":80717457.788026482},null,{"$f":"MAIN!DK44","v":1.0019575252602513},{"$f":"MAIN!DL44","v":0.99835189536052193},{"$f":"MAIN!DM44","v":0.99715442801460275},{"$f":"MAIN!DN44","v":0.99909862377305636},{"$f":"MAIN!DO44","v":1},{"$f":"MAIN!DP44","v":1},{"$f":"MAIN!DQ44","v":1},{"$f":"MAIN!DR44","v":1},{"$f":"MAIN!DS44","v":1},{"$f":"MAIN!DT44","v":0.9985238067249308},{"$f":"MAIN!DU44","v":0.99934562142391858}]
[{"$f":"MAIN!B45","v":"2024-11-01"},null,{"$f":"MAIN!CZ45","v":6756467.9126599682},{"$f":"MAIN!DA45","v":28922634.669667676},{"$f":"MAIN!DB45","v":15984193.185895098},{"$f":"MAIN!DC45","v":11910357.13373711},{"$f":"MAIN!DD45","v":7810943.7610632619},{"$f":"MAIN!DE45","v":9426932.1094575077},{"$f":"MAIN!DF45","v":0},{"$f":"MAIN!DG45","v":0},{"$f":"MAIN!DH45","v":0},{"$f":"MAIN!DI45","v":63573652.901959851},{"$f":"MAIN!DJ45","v":80811528.772480622},null,{"$f":"MAIN!DK45","v":0.99982485477066485},{"$f":"MAIN!DL45","v":0.99744128656289122},{"$f":"MAIN!DM45","v":1.000260202345},{"$f":"MAIN!DN45","v":1.0023521280000971},{"$f":"MAIN!DO45","v":1},{"$f":"MAIN!DP45","v":1},{"$f":"MAIN!DQ45","v":1},{"$f":"MAIN!DR45","v":1},{"$f":"MAIN!DS45","v":1},{"$f":"MAIN!DT45","v":0.99974266708679371},{"$f":"MAIN!DU45","v":0.99988576104229321}]
[{"$f":"MAIN!B46","v":"2024-10-01"},null,{"$f":"MAIN!CZ46","v":6800536.2123564146},{"$f":"MAIN!DA46","v":28864723.785835948},{"$f":"MAIN!DB46","v":15979501.326417383},{"$f":"MAIN!DC46","v":11918864.078536721},{"$f":"MAIN!DD46","v":7804214.4659354826},{"$f":"MAIN!DE46","v":9428694.5784354489},{"$f":"MAIN!DF46","v":0},{"$f":"MAIN!DG46","v":0},{"$f":"MAIN!DH46","v":0},{"$f":"MAIN!DI46","v":63563625.403146461},{"$f":"MAIN!DJ46","v":80796534.447517395},null,{"$f":"MAIN!DK46","v":1.0012921390320837},{"$f":"MAIN!DL46","v":0.99913392821869051},{"$f":"MAIN!DM46","v":1.0007728342918127},{"$f":"MAIN!DN46","v":1.005472461813061},{"$f":"MAIN!DO46","v":1},{"$f":"MAIN!DP46","v":1},{"$f":"MAIN!DQ46","v":1},{"$f":"MAIN!DR46","v":1},{"$f":"MAIN!DS46","v":1},{"$f":"MAIN!DT46","v":1.0015182164927461},{"$f":"MAIN!DU46","v":1.0006746892942742}]
[{"$f":"MAIN!B47","v":"2024-09-01"},null,{"$f":"MAIN!CZ47","v":6838913.6698566871},{"$f":"MAIN!DA47","v":28751563.360220604},{"$f":"MAIN!DB47","v":15938158.591353452},{"$f":"MAIN!DC47","v":11903531.806981089},{"$f":"MAIN!DD47","v":7794146.414605557},{"$f":"MAIN!DE47","v":9426581.4878526852},{"$f":"MAIN!DF47","v":0},{"$f":"MAIN!DG47","v":0},{"$f":"MAIN!DH47","v":0},{"$f":"MAIN!DI47","v":63432167.428411834},{"$f":"MAIN!DJ47","v":80652895.330870062},null,{"$f":"MAIN!DK47","v":1.0006686670070291},{"$f":"MAIN!DL47","v":0.99910063707208774},{"$f":"MAIN!DM47","v":1.0019053800739086},{"$f":"MAIN!DN47","v":1.005867042115056},{"$f":"MAIN!DO47","v":1},{"$f":"MAIN!DP47","v":1},{"$f":"MAIN!DQ47","v":1},{"$f":"MAIN!DR47","v":1},{"$f":"MAIN!DS47","v":1},{"$f":"MAIN!DT47","v":1.0018668071026615},{"$f":"MAIN!DU47","v":1.0008290972315288}]
[{"$f":"MAIN!B48","v":"2024-08-01"},null,{"$f":"MAIN!CZ48","v":6879016.6376780597},{"$f":"MAIN!DA48","v":28650061.661806393},{"$f":"MAIN!DB48","v":15904613.391827667},{"$f":"MAIN!DC48","v":11893382.182389263},{"$f":"MAIN!DD48","v":7784811.3376875594},{"$f":"MAIN!DE48","v":9425324.9760135636},{"$f":"MAIN!DF48","v":0},{"$f":"MAIN!DG48","v":0},{"$f":"MAIN!DH48","v":0},{"$f":"MAIN!DI48","v":63327073.873701379},{"$f":"MAIN!DJ48","v":80537210.187402517},null,{"$f":"MAIN!DK48","v":1.0000347733151136},{"$f":"MAIN!DL48","v":0.99940066854571297},{"$f":"MAIN!DM48","v":1.0028049512886297},{"$f":"MAIN!DN48","v":1.0061000075330084},{"$f":"MAIN!DO48","v":1},{"$f":"MAIN!DP48","v":1},{"$f":"MAIN!DQ48","v":1},{"$f":"MAIN!DR48","v":1},{"$f":"MAIN!DS48","v":1},{"$f":"MAIN!DT48","v":1.0022337514207931},{"$f":"MAIN!DU48","v":1.0009916548069462}]
[{"$f":"MAIN!B49","v":"2024-07-01"},null,{"$f":"MAIN!CZ49","v":6918643.7679383252},{"$f":"MAIN!DA49","v":28545855.45797836},{"$f":"MAIN!DB49","v":15869365.18298847},{"$f":"MAIN!DC49","v":11882207.491235727},{"$f":"MAIN!DD49","v":7775320.5420127101},{"$f":"MAIN!DE49","v":9423881.2684673555},{"$f":"MAIN!DF49","v":0},{"$f":"MAIN!DG49","v":0},{"$f":"MAIN!DH49","v":0},{"$f":"MAIN!DI49","v":63216071.900140882},{"$f":"MAIN!DJ49","v":80415273.71062094},null,{"$f":"MAIN!DK49","v":1},{"$f":"MAIN!DL49","v":1},{"$f":"MAIN!DM49","v":0.99712191685553642},{"$f":"MAIN!DN49","v":1},{"$f":"MAIN!DO49","v":1},{"$f":"MAIN!DP49","v":1},{"$f":"MAIN!DQ49","v":1},{"$f":"MAIN!DR49","v":1},{"$f":"MAIN!DS49","v":1},{"$f":"MAIN!DT49","v":0.99925344046364073},{"$f":"MAIN!DU49","v":0.9996693379683349}]
[{"$f":"MAIN!B50","v":"2024-06-01"},null,{"$f":"MAIN!CZ50","v":6904663.1402396597},{"$f":"MAIN!DA50","v":28526611.293686513},{"$f":"MAIN!DB50","v":15875404.53958402},{"$f":"MAIN!DC50","v":11897457.117616544},{"$f":"MAIN!DD50","v":7775170.2000898253},{"$f":"MAIN!DE50","v":9424484.543856049},{"$f":"MAIN!DF50","v":5473.2418004637875},{"$f":"MAIN!DG50","v":67.061295544943931},{"$f":"MAIN!DH50","v":0},{"$f":"MAIN!DI50","v":63209676.394222744},{"$f":"MAIN!DJ50","v":80409331.138168603},null,{"$f":"MAIN!DK50","v":1.0001024512498553},{"$f":"MAIN!DL50","v":1.0005758649419247},{"$f":"MAIN!DM50","v":1.0014114492332244},{"$f":"MAIN!DN50","v":1.0047419175254166},{"$f":"MAIN!DO50","v":1},{"$f":"MAIN!DP50","v":1},{"$f":"MAIN!DQ50","v":1},{"$f":"MAIN!DR50","v":6.6666666666666652E-2},{"$f":"MAIN!DS50","v":1},{"$f":"MAIN!DT50","v":1.0019373089603749},{"$f":"MAIN!DU50","v":1.0008594323911624}]
[{"$f":"MAIN!B51","v":"2024-05-01"},null,{"$f":"MAIN!CZ51","v":6885448.4178519873},{"$f":"MAIN!DA51","v":28485069.17653561},{"$f":"MAIN!DB51","v":15852092.84852412},{"$f":"MAIN!DC51","v":11899340.042409109},{"$f":"MAIN!DD51","v":7775685.2532577338},{"$f":"MAIN!DE51","v":9430547.6325245667},{"$f":"MAIN!DF51","v":14706.407604557295},{"$f":"MAIN!DG51","v":180.19621573300464},{"$f":"MAIN!DH51","v":0},{"$f":"MAIN!DI51","v":63136837.089141116},{"$f":"MAIN!DJ51","v":80343069.974923417},null,{"$f":"MAIN!DK51","v":0.99998936396679583},{"$f":"MAIN!DL51","v":1.0006181573190605},{"$f":"MAIN!DM51","v":1.0013834006006301},{"$f":"MAIN!DN51","v":1.0046422625509852},{"$f":"MAIN!DO51","v":1},{"$f":"MAIN!DP51","v":1},{"$f":"MAIN!DQ51","v":1},{"$f":"MAIN!DR51","v":0.1333333333333333},{"$f":"MAIN!DS51","v":1},{"$f":"MAIN!DT51","v":1.0019092949743269},{"$f":"MAIN!DU51","v":1.0008464119077747}]
[{"$f":"MAIN!B52","v":"2024-04-01"},null,{"$f":"MAIN!CZ52","v":6870440.9263314893},{"$f":"MAIN!DA52","v":28535655.260672126},{"$f":"MAIN!DB52","v":15898382.94045732},{"$f":"MAIN!DC52","v":11952596.202211173},{"$f":"MAIN!DD52","v":7782432.7099555386},{"$f":"MAIN!DE52","v":9444524.3759248741},{"$f":"MAIN!DF52","v":26867.967842191225},{"$f":"MAIN!DG52","v":329.21305091612305},{"$f":"MAIN!DH52","v":0},{"$f":"MAIN!DI52","v":63284272.510565214},{"$f":"MAIN!DJ52","v":80511229.59644562},null,{"$f":"MAIN!DK52","v":0.9996580892322835},{"$f":"MAIN!DL52","v":1.0001376620359121},{"$f":"MAIN!DM52","v":1.0004636156952436},{"$f":"MAIN!DN52","v":1.0031163071672999},{"$f":"MAIN!DO52","v":1},{"$f":"MAIN!DP52","v":1},{"$f":"MAIN!DQ52","v":1},{"$f":"MAIN!DR52","v":0.19999999999999993},{"$f":"MAIN!DS52","v":1},{"$f":"MAIN!DT52","v":1.0010297212701944},{"$f":"MAIN!DU52","v":1.0004566881750783}]
[{"$f":"MAIN!B53","v":"2024-03-01"},null,{"$f":"MAIN!CZ53","v":6863080.8412121339},{"$f":"MAIN!DA53","v":28722549.881328788},{"$f":"MAIN!DB53","v":16046989.381701211},{"$f":"MAIN!DC53","v":12079804.165427007},{"$f":"MAIN!DD53","v":7798128.1701325169},{"$f":"MAIN!DE53","v":9469418.593619246},{"$f":"MAIN!DF53","v":42495.295669421088},{"$f":"MAIN!DG53","v":520.69628905991033},{"$f":"MAIN!DH53","v":0},{"$f":"MAIN!DI53","v":63755440.261627622},{"$f":"MAIN!DJ53","v":81022987.025379375},null,{"$f":"MAIN!DK53","v":0.99917111992732266},{"$f":"MAIN!DL53","v":0.99950128768624047},{"$f":"MAIN!DM53","v":0.99745070374464118},{"$f":"MAIN!DN53","v":0.99956413735592575},{"$f":"MAIN!DO53","v":1.0000000000000002},{"$f":"MAIN!DP53","v":1},{"$f":"MAIN!DQ53","v":1},{"$f":"MAIN!DR53","v":0.26666666666666672},{"$f":"MAIN!DS53","v":1},{"$f":"MAIN!DT53","v":0.99895884627327169},{"$f":"MAIN!DU53","v":0.99953725519238124}]
[{"$f":"MAIN!B54","v":"2024-02-01"},null,{"$f":"MAIN!CZ54","v":6859510.7057404732},{"$f":"MAIN!DA54","v":28935295.486726079},{"$f":"MAIN!DB54","v":16213909.521088608},{"$f":"MAIN!DC54","v":12217653.139274793},{"$f":"MAIN!DD54","v":7815071.3684878191},{"$f":"MAIN!DE54","v":9495082.0992258079},{"$f":"MAIN!DF54","v":57354.109751743294},{"$f":"MAIN!DG54","v":702.7628500814252},{"$f":"MAIN!DH54","v":0},{"$f":"MAIN!DI54","v":64284425.725431778},{"$f":"MAIN!DJ54","v":81594579.193145394},null,{"$f":"MAIN!DK54","v":0.99866198396445194},{"$f":"MAIN!DL54","v":0.99860098771711536},{"$f":"MAIN!DM54","v":0.99456046543862742},{"$f":"MAIN!DN54","v":0.9955836394883586},{"$f":"MAIN!DO54","v":0.99999999999999989},{"$f":"MAIN!DP54","v":1},{"$f":"MAIN!DQ54","v":1},{"$f":"MAIN!DR54","v":0.33333333333333337},{"$f":"MAIN!DS54","v":1},{"$f":"MAIN!DT54","v":0.99669504782919405},{"$f":"MAIN!DU54","v":0.99852754264118737}]
[{"$f":"MAIN!B55","v":"2024-01-01"},null,{"$f":"MAIN!CZ55","v":6860780.2848790176},{"$f":"MAIN!DA55","v":29200363.258129422},{"$f":"MAIN!DB55","v":16419216.193931067},{"$f":"MAIN!DC55","v":12381134.3042966},{"$f":"MAIN!DD55","v":7835083.610691268},{"$f":"MAIN!DE55","v":9523877.2069522142},{"$f":"MAIN!DF55","v":72382.782028990972},{"$f":"MAIN!DG55","v":886.91070085056504},{"$f":"MAIN!DH55","v":0},{"$f":"MAIN!DI55","v":64934763.733965941},{"$f":"MAIN!DJ55","v":82293724.551609427},null,{"$f":"MAIN!DK55","v":0.99849412681838134},{"$f":"MAIN!DL55","v":0.99785360575182258},{"$f":"MAIN!DM55","v":0.99038790317424319},{"$f":"MAIN!DN55","v":0.98990895019535541},{"$f":"MAIN!DO55","v":1},{"$f":"MAIN!DP55","v":1},{"$f":"MAIN!DQ55","v":1},{"$f":"MAIN!DR55","v":0.4},{"$f":"MAIN!DS55","v":1},{"$f":"MAIN!DT55","v":0.99370025344578372},{"$f":"MAIN!DU55","v":0.9971853083437604}]
[{"$f":"MAIN!B56","v":"2023-12-01"},null,{"$f":"MAIN!CZ56","v":6868171.1218486037},{"$f":"MAIN!DA56","v":29528923.320011672},{"$f":"MAIN!DB56","v":16670988.681544349},{"$f":"MAIN!DC56","v":12575360.637064062},{"$f":"MAIN!DD56","v":7858772.4153815843},{"$f":"MAIN!DE56","v":9556334.3642850295},{"$f":"MAIN!DF56","v":87466.241904627561},{"$f":"MAIN!DG56","v":1071.7298696380899},{"$f":"MAIN!DH56","v":0},{"$f":"MAIN!DI56","v":65731981.732242957},{"$f":"MAIN!DJ56","v":83147088.511909559},null,{"$f":"MAIN!DK56","v":0.99829146458909246},{"$f":"MAIN!DL56","v":0.99697709264411727},{"$f":"MAIN!DM56","v":0.98573840943540714},{"$f":"MAIN!DN56","v":0.98329813351866513},{"$f":"MAIN!DO56","v":1},{"$f":"MAIN!DP56","v":1},{"$f":"MAIN!DQ56","v":1},{"$f":"MAIN!DR56","v":0.46666666666666667},{"$f":"MAIN!DS56","v":1},{"$f":"MAIN!DT56","v":0.9902646024551498},{"$f":"MAIN!DU56","v":0.99563481524146014}]
[{"$f":"MAIN!B57","v":"2023-11-01"},null,{"$f":"MAIN!CZ57","v":6892890.882808187},{"$f":"MAIN!DA57","v":30081750.590475582},{"$f":"MAIN!DB57","v":17088888.577482913},{"$f":"MAIN!DC57","v":12884393.622651951},{"$f":"MAIN!DD57","v":7896271.8204914331},{"$f":"MAIN!DE57","v":9604113.9774161801},{"$f":"MAIN!DF57","v":105359.1748795161},{"$f":"MAIN!DG57","v":1290.9737982098975},{"$f":"MAIN!DH57","v":0},{"$f":"MAIN!DI57","v":67054573.822096348},{"$f":"MAIN!DJ57","v":84554959.620003968},null,{"$f":"MAIN!DK57","v":0.99750810229242848},{"$f":"MAIN!DL57","v":0.99623372184426839},{"$f":"MAIN!DM57","v":0.98204234784697142},{"$f":"MAIN!DN57","v":0.97810116611821485},{"$f":"MAIN!DO57","v":1},{"$f":"MAIN!DP57","v":1},{"$f":"MAIN!DQ57","v":1},{"$f":"MAIN!DR57","v":0.53333333333333333},{"$f":"MAIN!DS57","v":1},{"$f":"MAIN!DT57","v":0.98747219231571948},{"$f":"MAIN!DU57","v":0.99434107252272974}]
[{"$f":"MAIN!B58","v":"2023-10-01"},null,{"$f":"MAIN!CZ58","v":6927497.1141811889},{"$f":"MAIN!DA58","v":30753988.688132133},{"$f":"MAIN!DB58","v":17594935.296224903},{"$f":"MAIN!DC58","v":13253601.096706135},{"$f":"MAIN!DD58","v":7940997.9874699116},{"$f":"MAIN!DE58","v":9659685.1095775664},{"$f":"MAIN!DF58","v":124345.97466178914},{"$f":"MAIN!DG58","v":1523.6209880872639},{"$f":"MAIN!DH58","v":0},{"$f":"MAIN!DI58","v":68655891.790894225},{"$f":"MAIN!DJ58","v":86256574.887941703},null,{"$f":"MAIN!DK58","v":0.99722302561986353},{"$f":"MAIN!DL58","v":0.99563946757454924},{"$f":"MAIN!DM58","v":0.97871324567237206},{"$f":"MAIN!DN58","v":0.97352238280164827},{"$f":"MAIN!DO58","v":1},{"$f":"MAIN!DP58","v":1},{"$f":"MAIN!DQ58","v":1},{"$f":"MAIN!DR58","v":0.6},{"$f":"MAIN!DS58","v":1},{"$f":"MAIN!DT58","v":0.98503355555375205},{"$f":"MAIN!DU58","v":0.99317741189829656}]
[{"$f":"MAIN!B59","v":"2023-09-01"},null,{"$f":"MAIN!CZ59","v":6970969.8786509456},{"$f":"MAIN!DA59","v":31518675.823283527},{"$f":"MAIN!DB59","v":18168661.003723137},{"$f":"MAIN!DC59","v":13667642.751448601},{"$f":"MAIN!DD59","v":7991086.390658536},{"$f":"MAIN!DE59","v":9720614.2525789123},{"$f":"MAIN!DF59","v":143440.84288039251},{"$f":"MAIN!DG59","v":1757.5923515123054},{"$f":"MAIN!DH59","v":0},{"$f":"MAIN!DI59","v":70471147.892338112},{"$f":"MAIN!DJ59","v":88182848.535575569},null,{"$f":"MAIN!DK59","v":0.99725902157395763},{"$f":"MAIN!DL59","v":0.99501132771188638},{"$f":"MAIN!DM59","v":0.97767900838056843},{"$f":"MAIN!DN59","v":0.97141088203294834},{"$f":"MAIN!DO59","v":1},{"$f":"MAIN!DP59","v":1},{"$f":"MAIN!DQ59","v":1},{"$f":"MAIN!DR59","v":0.66666666666666674},{"$f":"MAIN!DS59","v":1},{"$f":"MAIN!DT59","v":0.98388896445343133},{"$f":"MAIN!DU59","v":0.9925755662380239}]
[{"$f":"MAIN!B60","v":"2023-08-01"},null,{"$f":"MAIN!CZ60","v":7008834.0986594008},{"$f":"MAIN!DA60","v":32184708.508304488},{"$f":"MAIN!DB60","v":18668368.734953839},{"$f":"MAIN!DC60","v":14028267.721184293},{"$f":"MAIN!DD60","v":8034712.7471856121},{"$f":"MAIN!DE60","v":9773682.754385557},{"$f":"MAIN!DF60","v":160072.22814865134},{"$f":"MAIN!DG60","v":1961.3784076564671},{"$f":"MAIN!DH60","v":0},{"$f":"MAIN!DI60","v":72052212.669658333},{"$f":"MAIN!DJ60","v":89860608.171229511},null,{"$f":"MAIN!DK60","v":0.99725157815746701},{"$f":"MAIN!DL60","v":0.99433437842291905},{"$f":"MAIN!DM60","v":0.9763913592236918},{"$f":"MAIN!DN60","v":0.96951266801296676},{"$f":"MAIN!DO60","v":1},{"$f":"MAIN!DP60","v":1},{"$f":"MAIN!DQ60","v":1},{"$f":"MAIN!DR60","v":0.73333333333333339},{"$f":"MAIN!DS60","v":1},{"$f":"MAIN!DT60","v":0.98272110063451446},{"$f":"MAIN!DU60","v":0.9919656716898283}]
[{"$f":"MAIN!B61","v":"2023-07-01"},null,{"$f":"MAIN!CZ61","v":7027939.7235746877},{"$f":"MAIN!DA61","v":32769062.91872425},{"$f":"MAIN!DB61","v":19108133.466235984},{"$f":"MAIN!DC61","v":14345953.761328733},{"$f":"MAIN!DD61","v":8073144.5962927621},{"$f":"MAIN!DE61","v":9820432.4904590137},{"$f":"MAIN!DF61","v":174723.34599783167},{"$f":"MAIN!DG61","v":2140.9000455975961},{"$f":"MAIN!DH61","v":0},{"$f":"MAIN!DI61","v":73427954.115907073},{"$f":"MAIN!DJ61","v":91321531.202658847},null,{"$f":"MAIN!DK61","v":0.99631955305358411},{"$f":"MAIN!DL61","v":0.99436565514697972},{"$f":"MAIN!DM61","v":0.97561992514649387},{"$f":"MAIN!DN61","v":0.96784099461686701},{"$f":"MAIN!DO61","v":1},{"$f":"MAIN!DP61","v":1},{"$f":"MAIN!DQ61","v":1},{"$f":"MAIN!DR61","v":0.8},{"$f":"MAIN!DS61","v":1},{"$f":"MAIN!DT61","v":0.98195903116295846},{"$f":"MAIN!DU61","v":0.99154673380154679}]
[{"$f":"MAIN!B62","v":"2023-06-01"},null,{"$f":"MAIN!CZ62","v":7055224.3714328045},{"$f":"MAIN!DA62","v":33249000.640906207},{"$f":"MAIN!DB62","v":19468218.782819264},{"$f":"MAIN!DC62","v":14605817.173950929},{"$f":"MAIN!DD62","v":8104581.3928785017},{"$f":"MAIN!DE62","v":9858673.2198835257},{"$f":"MAIN!DF62","v":186707.78662757942},{"$f":"MAIN!DG62","v":2287.7466162011424},{"$f":"MAIN!DH62","v":0},{"$f":"MAIN!DI62","v":74567256.502352983},{"$f":"MAIN!DJ62","v":92530511.115115017},null,{"$f":"MAIN!DK62","v":0.99608430213459231},{"$f":"MAIN!DL62","v":0.99514833800941571},{"$f":"MAIN!DM62","v":0.97397018925258128},{"$f":"MAIN!DN62","v":0.96608698836014117},{"$f":"MAIN!DO62","v":1},{"$f":"MAIN!DP62","v":1},{"$f":"MAIN!DQ62","v":1.0000000000000002},{"$f":"MAIN!DR62","v":0.8666666666666667},{"$f":"MAIN!DS62","v":1},{"$f":"MAIN!DT62","v":0.98128613153453326},{"$f":"MAIN!DU62","v":0.99117754502524924}]
[{"$f":"MAIN!B63","v":"2023-05-01"},null,{"$f":"MAIN!CZ63","v":7070709.6943493737},{"$f":"MAIN!DA63","v":33534117.323805705},{"$f":"MAIN!DB63","v":19682203.334063761},{"$f":"MAIN!DC63","v":14760260.205099057},{"$f":"MAIN!DD63","v":8123265.0314560793},{"$f":"MAIN!DE63","v":9881400.59812814},{"$f":"MAIN!DF63","v":193830.42588670203},{"$f":"MAIN!DG63","v":2375.0210398611098},{"$f":"MAIN!DH63","v":0},{"$f":"MAIN!DI63","v":75243496.004244462},{"$f":"MAIN!DJ63","v":93248161.633828685},null,{"$f":"MAIN!DK63","v":0.99574276700552899},{"$f":"MAIN!DL63","v":0.99432731343335257},{"$f":"MAIN!DM63","v":0.9740670962499367},{"$f":"MAIN!DN63","v":0.96463012355607458},{"$f":"MAIN!DO63","v":1},{"$f":"MAIN!DP63","v":1},{"$f":"MAIN!DQ63","v":1},{"$f":"MAIN!DR63","v":0.93333333333333335},{"$f":"MAIN!DS63","v":1},{"$f":"MAIN!DT63","v":0.98055137567107242},{"$f":"MAIN!DU63","v":0.99080003624216317}]
[{"$f":"MAIN!B64","v":"2023-04-01"},null,{"$f":"MAIN!CZ64","v":7079437.4733218346},{"$f":"MAIN!DA64","v":33687639.215875454},{"$f":"MAIN!DB64","v":19797386.984937601},{"$f":"MAIN!DC64","v":14843384.995639073},{"$f":"MAIN!DD64","v":8133320.9950184319},{"$f":"MAIN!DE64","v":9893632.995263638},{"$f":"MAIN!DF64","v":197663.99414180458},{"$f":"MAIN!DG64","v":2421.9941418045655},{"$f":"MAIN!DH64","v":0},{"$f":"MAIN!DI64","v":75607934.65805757},{"$f":"MAIN!DJ64","v":93634888.648339644},null,{"$f":"MAIN!DK64","v":0.99638077639228317},{"$f":"MAIN!DL64","v":0.99474791338891022},{"$f":"MAIN!DM64","v":0.97303772785570863},{"$f":"MAIN!DN64","v":0.96416642115049878},{"$f":"MAIN!DO64","v":1},{"$f":"MAIN!DP64","v":1},{"$f":"MAIN!DQ64","v":1},{"$f":"MAIN!DR64","v":1},{"$f":"MAIN!DS64","v":1},{"$f":"MAIN!DT64","v":0.98034734976363835},{"$f":"MAIN!DU64","v":0.9906858498958252}]
[{"$f":"MAIN!B65","v":"2023-03-01"},null,{"$f":"MAIN!CZ65","v":7059078.1557723172},{"$f":"MAIN!DA65","v":33684245.997070901},{"$f":"MAIN!DB65","v":19796752.997070901},{"$f":"MAIN!DC65","v":14843384.997070903},{"$f":"MAIN!DD65","v":8133320.997070902},{"$f":"MAIN!DE65","v":9893632.997070903},{"$f":"MAIN!DF65","v":197663.99707090229},{"$f":"MAIN!DG65","v":2421.9970709022828},{"$f":"MAIN!DH65","v":0},{"$f":"MAIN!DI65","v":75583548.141126841},{"$f":"MAIN!DJ65","v":93610502.135268658},null,{"$f":"MAIN!DK65","v":0.99810121096804805},{"$f":"MAIN!DL65","v":0.99504150965970473},{"$f":"MAIN!DM65","v":0.97423252109898995},{"$f":"MAIN!DN65","v":0.96597658687134369},{"$f":"MAIN!DO65","v":1},{"$f":"MAIN!DP65","v":1},{"$f":"MAIN!DQ65","v":1},{"$f":"MAIN!DR65","v":1},{"$f":"MAIN!DS65","v":1},{"$f":"MAIN!DT65","v":0.98139863062608301},{"$f":"MAIN!DU65","v":0.99118014506883811}]
[{"$f":"MAIN!B66","v":"2023-02-01"},null,{"$f":"MAIN!CZ66","v":7059078.1587014152},{"$f":"MAIN!DA66","v":33684246},{"$f":"MAIN!DB66","v":19796753},{"$f":"MAIN!DC66","v":14843385},{"$f":"MAIN!DD66","v":8133321},{"$f":"MAIN!DE66","v":9893633},{"$f":"MAIN!DF66","v":197664},{"$f":"MAIN!DG66","v":2422},{"$f":"MAIN!DH66","v":0},{"$f":"MAIN!DI66","v":75583548.15870142},{"$f":"MAIN!DJ66","v":93610502.15870142},null,{"$f":"MAIN!DK66","v":0.99571676983009405},{"$f":"MAIN!DL66","v":0.99592833017144222},{"$f":"MAIN!DM66","v":0.97769605593790199},{"$f":"MAIN!DN66","v":0.97109673603578683},{"$f":"MAIN!DO66","v":1},{"$f":"MAIN!DP66","v":1},{"$f":"MAIN!DQ66","v":1},{"$f":"MAIN!DR66","v":1},{"$f":"MAIN!DS66","v":1},{"$f":"MAIN!DT66","v":0.98393829886734629},{"$f":"MAIN!DU66","v":0.99237376997775384}]
[{"$f":"MAIN!B67","v":"2023-01-01"},null,{"$f":"MAIN!CZ67","v":7092451},{"$f":"MAIN!DA67","v":33428863},{"$f":"MAIN!DB67","v":19653500},{"$f":"MAIN!DC67","v":14739313},{"$f":"MAIN!DD67","v":8074712},{"$f":"MAIN!DE67","v":9821179},{"$f":"MAIN!DF67","v":195843},{"$f":"MAIN!DG67","v":2388},{"$f":"MAIN!DH67","v":0},{"$f":"MAIN!DI67","v":75112358},{"$f":"MAIN!DJ67","v":93008249},null,{"$f":"MAIN!DK67","v":0.99718991029887372},{"$f":"MAIN!DL67","v":0.99580770096380722},{"$f":"MAIN!DM67","v":0.97573228048321337},{"$f":"MAIN!DN67","v":0.96976707436924381},{"$f":"MAIN!DO67","v":1},{"$f":"MAIN!DP67","v":1},{"$f":"MAIN!DQ67","v":1},{"$f":"MAIN!DR67","v":1},{"$f":"MAIN!DS67","v":1},{"$f":"MAIN!DT67","v":0.98310475242378581},{"$f":"MAIN!DU67","v":0.99197844539437985}]
[{"$f":"MAIN!B68","v":"2022-12-01"},null,{"$f":"MAIN!CZ68","v":7082619},{"$f":"MAIN!DA68","v":33259982},{"$f":"MAIN!DB68","v":19590169},{"$f":"MAIN!DC68","v":14663604},{"$f":"MAIN!DD68","v":8035359},{"$f":"MAIN!DE68","v":9774779},{"$f":"MAIN!DF68","v":195127},{"$f":"MAIN!DG68","v":2387},{"$f":"MAIN!DH68","v":0},{"$f":"MAIN!DI68","v":74793888},{"$f":"MAIN!DJ68","v":92604026},null,{"$f":"MAIN!DK68","v":0.99660525351772244},{"$f":"MAIN!DL68","v":0.99593388634016944},{"$f":"MAIN!DM68","v":0.97690093860225646},{"$f":"MAIN!DN68","v":0.97019606197920782},{"$f":"MAIN!DO68","v":1},{"$f":"MAIN!DP68","v":1},{"$f":"MAIN!DQ68","v":1},{"$f":"MAIN!DR68","v":1},{"$f":"MAIN!DS68","v":1},{"$f":"MAIN!DT68","v":0.98354295213826737},{"$f":"MAIN!DU68","v":0.99218277866213733}]
[{"$f":"MAIN!B69","v":"2022-11-01"},null,{"$f":"MAIN!CZ69","v":7084330},{"$f":"MAIN!DA69","v":33057025},{"$f":"MAIN!DB69","v":19477962},{"$f":"MAIN!DC69","v":14582249},{"$f":"MAIN!DD69","v":7987770},{"$f":"MAIN!DE69","v":9717799},{"$f":"MAIN!DF69","v":194205},{"$f":"MAIN!DG69","v":2364},{"$f":"MAIN!DH69","v":0},{"$f":"MAIN!DI69","v":74398135},{"$f":"MAIN!DJ69","v":92103704},null,{"$f":"MAIN!DK69","v":0.99704642173135383},{"$f":"MAIN!DL69","v":0.99577020399942462},{"$f":"MAIN!DM69","v":0.97557414422909505},{"$f":"MAIN!DN69","v":0.9702927866766341},{"$f":"MAIN!DO69","v":1},{"$f":"MAIN!DP69","v":1},{"$f":"MAIN!DQ69","v":1},{"$f":"MAIN!DR69","v":1},{"$f":"MAIN!DS69","v":1},{"$f":"MAIN!DT69","v":0.9831915575075808},{"$f":"MAIN!DU69","v":0.99201544963678956}]
[{"$f":"MAIN!B70","v":"2022-10-01"},null,{"$f":"MAIN!CZ70","v":6982472},{"$f":"MAIN!DA70","v":32884220},{"$f":"MAIN!DB70","v":19436572},{"$f":"MAIN!DC70","v":14504291},{"$f":"MAIN!DD70","v":7951561},{"$f":"MAIN!DE70","v":9668397},{"$f":"MAIN!DF70","v":193768},{"$f":"MAIN!DG70","v":2344},{"$f":"MAIN!DH70","v":0},{"$f":"MAIN!DI70","v":74003667},{"$f":"MAIN!DJ70","v":91623625},null,{"$f":"MAIN!DK70","v":0.99746212624907105},{"$f":"MAIN!DL70","v":0.99596507360868169},{"$f":"MAIN!DM70","v":0.97695335877524236},{"$f":"MAIN!DN70","v":0.97105923303817876},{"$f":"MAIN!DO70","v":1},{"$f":"MAIN!DP70","v":1},{"$f":"MAIN!DQ70","v":1},{"$f":"MAIN!DR70","v":1},{"$f":"MAIN!DS70","v":1},{"$f":"MAIN!DT70","v":0.98386168261772577},{"$f":"MAIN!DU70","v":0.99233169909505226}]
[{"$f":"MAIN!B71","v":"2022-09-01"},null,{"$f":"MAIN!CZ71","v":7030152},{"$f":"MAIN!DA71","v":32659308},{"$f":"MAIN!DB71","v":19353168},{"$f":"MAIN!DC71","v":14415369},{"$f":"MAIN!DD71","v":7902724},{"$f":"MAIN!DE71","v":9607072},{"$f":"MAIN!DF71","v":192679},{"$f":"MAIN!DG71","v":2328},{"$f":"MAIN!DH71","v":0},{"$f":"MAIN!DI71","v":73653004},{"$f":"MAIN!DJ71","v":91162800},null,{"$f":"MAIN!DK71","v":0.99588081583805599},{"$f":"MAIN!DL71","v":0.99628480682640552},{"$f":"MAIN!DM71","v":0.97713239633308768},{"$f":"MAIN!DN71","v":0.97126502063336428},{"$f":"MAIN!DO71","v":1},{"$f":"MAIN!DP71","v":1},{"$f":"MAIN!DQ71","v":1},{"$f":"MAIN!DR71","v":1},{"$f":"MAIN!DS71","v":1},{"$f":"MAIN!DT71","v":0.98398413458947587},{"$f":"MAIN!DU71","v":0.99238444561626182}]
[{"$f":"MAIN!B72","v":"2022-08-01"},null,{"$f":"MAIN!CZ72","v":7011002},{"$f":"MAIN!DA72","v":32423144},{"$f":"MAIN!DB72","v":19258236},{"$f":"MAIN!DC72","v":14322867},{"$f":"MAIN!DD72","v":7850888},{"$f":"MAIN!DE72","v":9546397},{"$f":"MAIN!DF72","v":191606},{"$f":"MAIN!DG72","v":2310},{"$f":"MAIN!DH72","v":0},{"$f":"MAIN!DI72","v":73209165},{"$f":"MAIN!DJ72","v":90606450},null,{"$f":"MAIN!DK72","v":0.99653156700064061},{"$f":"MAIN!DL72","v":0.99571856087935451},{"$f":"MAIN!DM72","v":0.9788791366705043},{"$f":"MAIN!DN72","v":0.97129859491277537},{"$f":"MAIN!DO72","v":1},{"$f":"MAIN!DP72","v":1},{"$f":"MAIN!DQ72","v":1},{"$f":"MAIN!DR72","v":1},{"$f":"MAIN!DS72","v":1},{"$f":"MAIN!DT72","v":0.9842863401968337},{"$f":"MAIN!DU72","v":0.99252548993478862}]
[{"$f":"MAIN!B73","v":"2022-07-01"},null,{"$f":"MAIN!CZ73","v":7066833},{"$f":"MAIN!DA73","v":32184134},{"$f":"MAIN!DB73","v":19102446},{"$f":"MAIN!DC73","v":14226683},{"$f":"MAIN!DD73","v":7792811},{"$f":"MAIN!DE73","v":9477958},{"$f":"MAIN!DF73","v":189980},{"$f":"MAIN!DG73","v":2292},{"$f":"MAIN!DH73","v":0},{"$f":"MAIN!DI73","v":72772368},{"$f":"MAIN!DJ73","v":90043137},null,{"$f":"MAIN!DK73","v":0.99654920684701287},{"$f":"MAIN!DL73","v":0.99590321553670147},{"$f":"MAIN!DM73","v":0.97706467336574732},{"$f":"MAIN!DN73","v":0.97113188992982824},{"$f":"MAIN!DO73","v":1},{"$f":"MAIN!DP73","v":1},{"$f":"MAIN!DQ73","v":1},{"$f":"MAIN!DR73","v":1},{"$f":"MAIN!DS73","v":1},{"$f":"MAIN!DT73","v":0.98383977216030172},{"$f":"MAIN!DU73","v":0.99231120801009265}]
[{"$f":"MAIN!B74","v":"2022-06-01"},null,{"$f":"MAIN!CZ74","v":7066669},{"$f":"MAIN!DA74","v":31973182},{"$f":"MAIN!DB74","v":19004200},{"$f":"MAIN!DC74","v":14133725},{"$f":"MAIN!DD74","v":7744494},{"$f":"MAIN!DE74","v":9419211},{"$f":"MAIN!DF74","v":188847},{"$f":"MAIN!DG74","v":2268},{"$f":"MAIN!DH74","v":0},{"$f":"MAIN!DI74","v":72368891},{"$f":"MAIN!DJ74","v":89532596},null,{"$f":"MAIN!DK74","v":0.99637206766389674},{"$f":"MAIN!DL74","v":0.99571955346402741},{"$f":"MAIN!DM74","v":0.97691905923305544},{"$f":"MAIN!DN74","v":0.97043652527713398},{"$f":"MAIN!DO74","v":1},{"$f":"MAIN!DP74","v":1},{"$f":"MAIN!DQ74","v":1},{"$f":"MAIN!DR74","v":1},{"$f":"MAIN!DS74","v":1},{"$f":"MAIN!DT74","v":0.98352623664530625},{"$f":"MAIN!DU74","v":0.99216137351319789}]
[{"$f":"MAIN!B75","v":"2022-05-01"},null,{"$f":"MAIN!CZ75","v":7009148},{"$f":"MAIN!DA75","v":31807848},{"$f":"MAIN!DB75","v":18917194},{"$f":"MAIN!DC75","v":14060605},{"$f":"MAIN!DD75","v":7704922},{"$f":"MAIN!DE75","v":9370071},{"$f":"MAIN!DF75","v":187859},{"$f":"MAIN!DG75","v":2240},{"$f":"MAIN!DH75","v":0},{"$f":"MAIN!DI75","v":71984894},{"$f":"MAIN!DJ75","v":89059887},null,{"$f":"MAIN!DK75","v":0.99622573777713908},{"$f":"MAIN!DL75","v":0.99598665907432915},{"$f":"MAIN!DM75","v":0.97765931223609737},{"$f":"MAIN!DN75","v":0.97177578619288141},{"$f":"MAIN!DO75","v":1},{"$f":"MAIN!DP75","v":1},{"$f":"MAIN!DQ75","v":1},{"$f":"MAIN!DR75","v":1},{"$f":"MAIN!DS75","v":1},{"$f":"MAIN!DT75","v":0.98418774229927819},{"$f":"MAIN!DU75","v":0.99247361687644742}]
[{"$f":"MAIN!B76","v":"2022-04-01"},null,{"$f":"MAIN!CZ76","v":7048047},{"$f":"MAIN!DA76","v":31553059},{"$f":"MAIN!DB76","v":18793362},{"$f":"MAIN!DC76","v":13958561},{"$f":"MAIN!DD76","v":7648129},{"$f":"MAIN!DE76","v":9300867},{"$f":"MAIN!DF76","v":186723},{"$f":"MAIN!DG76","v":2214},{"$f":"MAIN!DH76","v":0},{"$f":"MAIN!DI76","v":71541966},{"$f":"MAIN!DJ76","v":88490962},null,{"$f":"MAIN!DK76","v":0.99586332940329358},{"$f":"MAIN!DL76","v":0.99577280408419611},{"$f":"MAIN!DM76","v":0.97685148242644548},{"$f":"MAIN!DN76","v":0.97063453662756216},{"$f":"MAIN!DO76","v":1},{"$f":"MAIN!DP76","v":1},{"$f":"MAIN!DQ76","v":1},{"$f":"MAIN!DR76","v":1},{"$f":"MAIN!DS76","v":1},{"$f":"MAIN!DT76","v":0.98355110479155439},{"$f":"MAIN!DU76","v":0.99216946421151619}]
[{"$f":"MAIN!B77","v":"2022-03-01"},null,{"$f":"MAIN!CZ77","v":7054292},{"$f":"MAIN!DA77","v":31379754},{"$f":"MAIN!DB77","v":18704773},{"$f":"MAIN!DC77","v":13882029},{"$f":"MAIN!DD77","v":7607748},{"$f":"MAIN!DE77","v":9248526},{"$f":"MAIN!DF77","v":185104},{"$f":"MAIN!DG77","v":2198},{"$f":"MAIN!DH77","v":0},{"$f":"MAIN!DI77","v":71208150},{"$f":"MAIN!DJ77","v":88064424},null,{"$f":"MAIN!DK77","v":0.99576330222886711},{"$f":"MAIN!DL77","v":0.99595203266616039},{"$f":"MAIN!DM77","v":0.97695264451895936},{"$f":"MAIN!DN77","v":0.97138352334680744},{"$f":"MAIN!DO77","v":1},{"$f":"MAIN!DP77","v":1},{"$f":"MAIN!DQ77","v":1},{"$f":"MAIN!DR77","v":1},{"$f":"MAIN!DS77","v":1},{"$f":"MAIN!DT77","v":0.98385335504941607},{"$f":"MAIN!DU77","v":0.99230953176237424}]
[{"$f":"MAIN!B78","v":"2022-02-01"},null,{"$f":"MAIN!CZ78","v":7077968},{"$f":"MAIN!DA78","v":31171396},{"$f":"MAIN!DB78","v":18621359},{"$f":"MAIN!DC78","v":13794414},{"$f":"MAIN!DD78","v":7561152},{"$f":"MAIN!DE78","v":9190056},{"$f":"MAIN!DF78","v":184109},{"$f":"MAIN!DG78","v":2183},{"$f":"MAIN!DH78","v":0},{"$f":"MAIN!DI78","v":70851429},{"$f":"MAIN!DJ78","v":87602637},null,{"$f":"MAIN!DK78","v":0.99585165646482665},{"$f":"MAIN!DL78","v":0.99582294992062848},{"$f":"MAIN!DM78","v":0.97684179094967394},{"$f":"MAIN!DN78","v":0.97127087219671371},{"$f":"MAIN!DO78","v":1},{"$f":"MAIN!DP78","v":1},{"$f":"MAIN!DQ78","v":1},{"$f":"MAIN!DR78","v":1},{"$f":"MAIN!DS78","v":1},{"$f":"MAIN!DT78","v":0.98375351945335243},{"$f":"MAIN!DU78","v":0.99225836152346059}]
[{"$f":"MAIN!B79","v":"2022-01-01"},null,{"$f":"MAIN!CZ79","v":7079218},{"$f":"MAIN!DA79","v":30982961},{"$f":"MAIN!DB79","v":18548020},{"$f":"MAIN!DC79","v":13715741},{"$f":"MAIN!DD79","v":7519969},{"$f":"MAIN!DE79","v":9136624},{"$f":"MAIN!DF79","v":183340},{"$f":"MAIN!DG79","v":2168},{"$f":"MAIN!DH79","v":0},{"$f":"MAIN!DI79","v":70511448},{"$f":"MAIN!DJ79","v":87168041},null,{"$f":"MAIN!DK79","v":0.99636084826875759},{"$f":"MAIN!DL79","v":0.99605302572159193},{"$f":"MAIN!DM79","v":0.97823391248644476},{"$f":"MAIN!DN79","v":0.97220394087512707},{"$f":"MAIN!DO79","v":1},{"$f":"MAIN!DP79","v":1},{"$f":"MAIN!DQ79","v":1},{"$f":"MAIN!DR79","v":1},{"$f":"MAIN!DS79","v":1},{"$f":"MAIN!DT79","v":0.98451033339538896},{"$f":"MAIN!DU79","v":0.99261313650056426}]
[{"$f":"MAIN!B80","v":"2021-12-01"},null,{"$f":"MAIN!CZ80","v":7067649},{"$f":"MAIN!DA80","v":30766375},{"$f":"MAIN!DB80","v":18431375},{"$f":"MAIN!DC80","v":13622191},{"$f":"MAIN!DD80","v":7468794},{"$f":"MAIN!DE80","v":9074657},{"$f":"MAIN!DF80","v":181983},{"$f":"MAIN!DG80","v":2152},{"$f":"MAIN!DH80","v":0},{"$f":"MAIN!DI80","v":70071725},{"$f":"MAIN!DJ80","v":86615176},null,{"$f":"MAIN!DK80","v":0.99636889540540485},{"$f":"MAIN!DL80","v":0.99641957552243576},{"$f":"MAIN!DM80","v":0.9776829548244137},{"$f":"MAIN!DN80","v":0.97222182974989535},{"$f":"MAIN!DO80","v":1},{"$f":"MAIN!DP80","v":1},{"$f":"MAIN!DQ80","v":1},{"$f":"MAIN!DR80","v":1},{"$f":"MAIN!DS80","v":1},{"$f":"MAIN!DT80","v":0.98450920501273298},{"$f":"MAIN!DU80","v":0.99261099924863039}]
[{"$f":"MAIN!B81","v":"2021-11-01"},null,{"$f":"MAIN!CZ81","v":7065375},{"$f":"MAIN!DA81","v":30557879},{"$f":"MAIN!DB81","v":18319765},{"$f":"MAIN!DC81","v":13529259},{"$f":"MAIN!DD81","v":7420356},{"$f":"MAIN!DE81","v":9014814},{"$f":"MAIN!DF81","v":180757},{"$f":"MAIN!DG81","v":2143},{"$f":"MAIN!DH81","v":0},{"$f":"MAIN!DI81","v":69655178},{"$f":"MAIN!DJ81","v":86090348},null,{"$f":"MAIN!DK81","v":0.99587882459614507},{"$f":"MAIN!DL81","v":0.99625054513319067},{"$f":"MAIN!DM81","v":0.97818443017565049},{"$f":"MAIN!DN81","v":0.97222242284093729},{"$f":"MAIN!DO81","v":1},{"$f":"MAIN!DP81","v":1},{"$f":"MAIN!DQ81","v":1},{"$f":"MAIN!DR81","v":1},{"$f":"MAIN!DS81","v":1},{"$f":"MAIN!DT81","v":0.98454802570819289},{"$f":"MAIN!DU81","v":0.99262773845786301}]
[{"$f":"MAIN!B82","v":"2021-10-01"},null,{"$f":"MAIN!CZ82","v":7086131},{"$f":"MAIN!DA82","v":30330365},{"$f":"MAIN!DB82","v":18210293},{"$f":"MAIN!DC82","v":13436144},{"$f":"MAIN!DD82","v":7369327},{"$f":"MAIN!DE82","v":8948372},{"$f":"MAIN!DF82","v":179590},{"$f":"MAIN!DG82","v":2130},{"$f":"MAIN!DH82","v":0},{"$f":"MAIN!DI82","v":69244653},{"$f":"MAIN!DJ82","v":85562352},null,{"$f":"MAIN!DK82","v":0.99665792469460435},{"$f":"MAIN!DL82","v":0.99604168910806312},{"$f":"MAIN!DM82","v":0.97749826707768106},{"$f":"MAIN!DN82","v":0.97240523011829549},{"$f":"MAIN!DO82","v":1},{"$f":"MAIN!DP82","v":1},{"$f":"MAIN!DQ82","v":1},{"$f":"MAIN!DR82","v":1},{"$f":"MAIN!DS82","v":1},{"$f":"MAIN!DT82","v":0.9844009604050904},{"$f":"MAIN!DU82","v":0.99255411509745251}]
[{"$f":"MAIN!B83","v":"2021-09-01"},null,{"$f":"MAIN!CZ83","v":7107123},{"$f":"MAIN!DA83","v":30113087},{"$f":"MAIN!DB83","v":18114186},{"$f":"MAIN!DC83","v":13344276},{"$f":"MAIN!DD83","v":7320772},{"$f":"MAIN!DE83","v":8885055},{"$f":"MAIN!DF83","v":178748},{"$f":"MAIN!DG83","v":2117},{"$f":"MAIN!DH83","v":0},{"$f":"MAIN!DI83","v":68859537},{"$f":"MAIN!DJ83","v":85065364},null,{"$f":"MAIN!DK83","v":0.99617560350700096},{"$f":"MAIN!DL83","v":0.99602898649560834},{"$f":"MAIN!DM83","v":0.97782857774988208},{"$f":"MAIN!DN83","v":0.97283454652935508},{"$f":"MAIN!DO83","v":1},{"$f":"MAIN!DP83","v":1},{"$f":"MAIN!DQ83","v":1},{"$f":"MAIN!DR83","v":1},{"$f":"MAIN!DS83","v":1},{"$f":"MAIN!DT83","v":0.98457359508385101},{"$f":"MAIN!DU83","v":0.99263171485219248}]
[{"$f":"MAIN!B84","v":"2021-08-01"},null,{"$f":"MAIN!CZ84","v":7091315},{"$f":"MAIN!DA84","v":29905745},{"$f":"MAIN!DB84","v":18011453},{"$f":"MAIN!DC84","v":13255158},{"$f":"MAIN!DD84","v":7272842},{"$f":"MAIN!DE84","v":8824791},{"$f":"MAIN!DF84","v":177671},{"$f":"MAIN!DG84","v":2102},{"$f":"MAIN!DH84","v":0},{"$f":"MAIN!DI84","v":68443444},{"$f":"MAIN!DJ84","v":84541077},null,{"$f":"MAIN!DK84","v":0.99597929549193065},{"$f":"MAIN!DL84","v":0.99631375820478918},{"$f":"MAIN!DM84","v":0.97929100836433502},{"$f":"MAIN!DN84","v":0.97392325683500369},{"$f":"MAIN!DO84","v":1},{"$f":"MAIN!DP84","v":1},{"$f":"MAIN!DQ84","v":1},{"$f":"MAIN!DR84","v":1},{"$f":"MAIN!DS84","v":1},{"$f":"MAIN!DT84","v":0.98536200638181559},{"$f":"MAIN!DU84","v":0.9930033723392474}]
[{"$f":"MAIN!B85","v":"2021-07-01"},null,{"$f":"MAIN!CZ85","v":7056174},{"$f":"MAIN!DA85","v":29643705},{"$f":"MAIN!DB85","v":17858982},{"$f":"MAIN!DC85","v":13148733},{"$f":"MAIN!DD85","v":7210775},{"$f":"MAIN!DE85","v":8750066},{"$f":"MAIN!DF85","v":176129},{"$f":"MAIN!DG85","v":2085},{"$f":"MAIN!DH85","v":0},{"$f":"MAIN!DI85","v":67885808},{"$f":"MAIN!DJ85","v":83846649},null,{"$f":"MAIN!DK85","v":0.99740719940720557},{"$f":"MAIN!DL85","v":0.99604921182639206},{"$f":"MAIN!DM85","v":0.97723348416370148},{"$f":"MAIN!DN85","v":0.97384612511506263},{"$f":"MAIN!DO85","v":1},{"$f":"MAIN!DP85","v":1},{"$f":"MAIN!DQ85","v":1},{"$f":"MAIN!DR85","v":1},{"$f":"MAIN!DS85","v":1},{"$f":"MAIN!DT85","v":0.98480207391552144},{"$f":"MAIN!DU85","v":0.99273676498508434}]
[{"$f":"MAIN!B86","v":"2021-06-01"},null,{"$f":"MAIN!CZ86","v":7050903},{"$f":"MAIN!DA86","v":29403927},{"$f":"MAIN!DB86","v":17792061},{"$f":"MAIN!DC86","v":13042289},{"$f":"MAIN!DD86","v":7159347},{"$f":"MAIN!DE86","v":8688936},{"$f":"MAIN!DF86","v":175004},{"$f":"MAIN!DG86","v":2132},{"$f":"MAIN!DH86","v":0},{"$f":"MAIN!DI86","v":67466316},{"$f":"MAIN!DJ86","v":83314599},null,{"$f":"MAIN!DK86","v":0.99822751037876667},{"$f":"MAIN!DL86","v":0.9958594270032054},{"$f":"MAIN!DM86","v":0.97951979989709015},{"$f":"MAIN!DN86","v":0.97336058725754004},{"$f":"MAIN!DO86","v":1},{"$f":"MAIN!DP86","v":1},{"$f":"MAIN!DQ86","v":1},{"$f":"MAIN!DR86","v":1},{"$f":"MAIN!DS86","v":1},{"$f":"MAIN!DT86","v":0.98526586409399286},{"$f":"MAIN!DU86","v":0.99295416048351215}]
[{"$f":"MAIN!B87","v":"2021-05-01"},null,{"$f":"MAIN!CZ87","v":7027881},{"$f":"MAIN!DA87","v":29202426},{"$f":"MAIN!DB87","v":17689675},{"$f":"MAIN!DC87","v":12953632},{"$f":"MAIN!DD87","v":7111217},{"$f":"MAIN!DE87","v":8630504},{"$f":"MAIN!DF87","v":173871},{"$f":"MAIN!DG87","v":2116},{"$f":"MAIN!DH87","v":0},{"$f":"MAIN!DI87","v":67049601},{"$f":"MAIN!DJ87","v":82791322},null,{"$f":"MAIN!DK87","v":0.99578682155430687},{"$f":"MAIN!DL87","v":0.99638465324299008},{"$f":"MAIN!DM87","v":0.97937917624132853},{"$f":"MAIN!DN87","v":0.97378137507863072},{"$f":"MAIN!DO87","v":1},{"$f":"MAIN!DP87","v":1},{"$f":"MAIN!DQ87","v":1},{"$f":"MAIN!DR87","v":1},{"$f":"MAIN!DS87","v":1},{"$f":"MAIN!DT87","v":0.98535734425037569},{"$f":"MAIN!DU87","v":0.99299589808875199}]
[{"$f":"MAIN!B88","v":"2021-04-01"},null,{"$f":"MAIN!CZ88","v":7004798},{"$f":"MAIN!DA88","v":29029422},{"$f":"MAIN!DB88","v":17611997},{"$f":"MAIN!DC88","v":12876707},{"$f":"MAIN!DD88","v":7072410},{"$f":"MAIN!DE88","v":8581133},{"$f":"MAIN!DF88","v":172980},{"$f":"MAIN!DG88","v":2102},{"$f":"MAIN!DH88","v":0},{"$f":"MAIN!DI88","v":66698006},{"$f":"MAIN!DJ88","v":82351549},null,{"$f":"MAIN!DK88","v":0.99768977246357116},{"$f":"MAIN!DL88","v":0.99600883014012753},{"$f":"MAIN!DM88","v":0.98069107407165823},{"$f":"MAIN!DN88","v":0.9752148211668209},{"$f":"MAIN!DO88","v":1},{"$f":"MAIN!DP88","v":1},{"$f":"MAIN!DQ88","v":1},{"$f":"MAIN!DR88","v":1},{"$f":"MAIN!DS88","v":1},{"$f":"MAIN!DT88","v":0.9861165748580607},{"$f":"MAIN!DU88","v":0.99335530807603067}]
[{"$f":"MAIN!B89","v":"2021-03-01"},null,{"$f":"MAIN!CZ89","v":6989736},{"$f":"MAIN!DA89","v":28818094},{"$f":"MAIN!DB89","v":17513529},{"$f":"MAIN!DC89","v":12786736},{"$f":"MAIN!DD89","v":7024322},{"$f":"MAIN!DE89","v":8522136},{"$f":"MAIN!DF89","v":171925},{"$f":"MAIN!DG89","v":2092},{"$f":"MAIN!DH89","v":0},{"$f":"MAIN!DI89","v":66282112},{"$f":"MAIN!DJ89","v":81828570},null,{"$f":"MAIN!DK89","v":0.99823839276422255},{"$f":"MAIN!DL89","v":0.99598370488569021},{"$f":"MAIN!DM89","v":0.98418774317139712},{"$f":"MAIN!DN89","v":0.97689410575322344},{"$f":"MAIN!DO89","v":1},{"$f":"MAIN!DP89","v":1},{"$f":"MAIN!DQ89","v":1},{"$f":"MAIN!DR89","v":1},{"$f":"MAIN!DS89","v":1},{"$f":"MAIN!DT89","v":0.9875618652886663},{"$f":"MAIN!DU89","v":0.99404088832115045}]
[{"$f":"MAIN!B90","v":"2021-02-01"},null,{"$f":"MAIN!CZ90","v":6958555},{"$f":"MAIN!DA90","v":28577100},{"$f":"MAIN!DB90","v":17366914},{"$f":"MAIN!DC90","v":12680915},{"$f":"MAIN!DD90","v":6964780},{"$f":"MAIN!DE90","v":8451311},{"$f":"MAIN!DF90","v":170513},{"$f":"MAIN!DG90","v":2070},{"$f":"MAIN!DH90","v":0},{"$f":"MAIN!DI90","v":65756067},{"$f":"MAIN!DJ90","v":81172158},null,{"$f":"MAIN!DK90","v":0.9970421599731677},{"$f":"MAIN!DL90","v":0.99598287386977968},{"$f":"MAIN!DM90","v":0.98381103536741266},{"$f":"MAIN!DN90","v":0.97790059465129653},{"$f":"MAIN!DO90","v":1},{"$f":"MAIN!DP90","v":1},{"$f":"MAIN!DQ90","v":1},{"$f":"MAIN!DR90","v":1},{"$f":"MAIN!DS90","v":1},{"$f":"MAIN!DT90","v":0.98765481568328917},{"$f":"MAIN!DU90","v":0.99408408319515984}]
[{"$f":"MAIN!B91","v":"2021-01-01"},null,{"$f":"MAIN!CZ91","v":6857258},{"$f":"MAIN!DA91","v":28387076},{"$f":"MAIN!DB91","v":17291812},{"$f":"MAIN!DC91","v":12596433},{"$f":"MAIN!DD91","v":6924275},{"$f":"MAIN!DE91","v":8397645},{"$f":"MAIN!DF91","v":169798},{"$f":"MAIN!DG91","v":2044},{"$f":"MAIN!DH91","v":0},{"$f":"MAIN!DI91","v":65304421},{"$f":"MAIN!DJ91","v":80626341},null,{"$f":"MAIN!DK91","v":0.99636407536579485},{"$f":"MAIN!DL91","v":0.99641257933237226},{"$f":"MAIN!DM91","v":0.98855533349985569},{"$f":"MAIN!DN91","v":0.98172407428535835},{"$f":"MAIN!DO91","v":1},{"$f":"MAIN!DP91","v":1},{"$f":"MAIN!DQ91","v":1},{"$f":"MAIN!DR91","v":1},{"$f":"MAIN!DS91","v":1},{"$f":"MAIN!DT91","v":0.99011330746215365},{"$f":"MAIN!DU91","v":0.9952571862918943}]
[{"$f":"MAIN!B92","v":"2020-12-01"},null,{"$f":"MAIN!CZ92","v":6952304},{"$f":"MAIN!DA92","v":28111366},{"$f":"MAIN!DB92","v":17106922},{"$f":"MAIN!DC92","v":12478938},{"$f":"MAIN!DD92","v":6856605},{"$f":"MAIN!DE92","v":8316853},{"$f":"MAIN!DF92","v":168242},{"$f":"MAIN!DG92","v":2012},{"$f":"MAIN!DH92","v":0},{"$f":"MAIN!DI92","v":64819784},{"$f":"MAIN!DJ92","v":79993242},null,{"$f":"MAIN!DK92","v":0.99696284226812337},{"$f":"MAIN!DL92","v":0.99624976530767584},{"$f":"MAIN!DM92","v":0.99495057084764393},{"$f":"MAIN!DN92","v":0.98602608959484694},{"$f":"MAIN!DO92","v":1},{"$f":"MAIN!DP92","v":1},{"$f":"MAIN!DQ92","v":1},{"$f":"MAIN!DR92","v":1},{"$f":"MAIN!DS92","v":1},{"$f":"MAIN!DT92","v":0.99305861962224062},{"$f":"MAIN!DU92","v":0.99666218096093273}]
[{"$f":"MAIN!B93","v":"2020-11-01"},null,{"$f":"MAIN!CZ93","v":6939380},{"$f":"MAIN!DA93","v":27883514},{"$f":"MAIN!DB93","v":16726289},{"$f":"MAIN!DC93","v":12292400},{"$f":"MAIN!DD93","v":6822118},{"$f":"MAIN!DE93","v":8319112},{"$f":"MAIN!DF93","v":136313},{"$f":"MAIN!DG93","v":2034},{"$f":"MAIN!DH93","v":0},{"$f":"MAIN!DI93","v":63979930},{"$f":"MAIN!DJ93","v":79121160},null,{"$f":"MAIN!DK93","v":0.99661858269661352},{"$f":"MAIN!DL93","v":0.99630922024239321},{"$f":"MAIN!DM93","v":0.9937561190575227},{"$f":"MAIN!DN93","v":0.98526970544669856},{"$f":"MAIN!DO93","v":1},{"$f":"MAIN!DP93","v":1},{"$f":"MAIN!DQ93","v":1},{"$f":"MAIN!DR93","v":1},{"$f":"MAIN!DS93","v":1},{"$f":"MAIN!DT93","v":0.99251997639636391},{"$f":"MAIN!DU93","v":0.99642758435681322}]
[{"$f":"MAIN!B94","v":"2020-10-01"},null,{"$f":"MAIN!CZ94","v":6898094},{"$f":"MAIN!DA94","v":27668198},{"$f":"MAIN!DB94","v":16403149},{"$f":"MAIN!DC94","v":12139843},{"$f":"MAIN!DD94","v":6786697},{"$f":"MAIN!DE94","v":8312893},{"$f":"MAIN!DF94","v":111269},{"$f":"MAIN!DG94","v":2216},{"$f":"MAIN!DH94","v":0},{"$f":"MAIN!DI94","v":63222769},{"$f":"MAIN!DJ94","v":78322359},null,{"$f":"MAIN!DK94","v":0.99486206992538595},{"$f":"MAIN!DL94","v":0.99741522494183865},{"$f":"MAIN!DM94","v":0.99302508021881764},{"$f":"MAIN!DN94","v":0.98776483481862665},{"$f":"MAIN!DO94","v":1},{"$f":"MAIN!DP94","v":1},{"$f":"MAIN!DQ94","v":1},{"$f":"MAIN!DR94","v":1},{"$f":"MAIN!DS94","v":1},{"$f":"MAIN!DT94","v":0.99330248657894415},{"$f":"MAIN!DU94","v":0.99681715158189144}]
[{"$f":"MAIN!B95","v":"2020-09-01"},null,{"$f":"MAIN!CZ95","v":6870492},{"$f":"MAIN!DA95","v":27439177},{"$f":"MAIN!DB95","v":16126681},{"$f":"MAIN!DC95","v":11989013},{"$f":"MAIN!DD95","v":6744331},{"$f":"MAIN!DE95","v":8303666},{"$f":"MAIN!DF95","v":93995},{"$f":"MAIN!DG95","v":2078},{"$f":"MAIN!DH95","v":0},{"$f":"MAIN!DI95","v":62521436},{"$f":"MAIN!DJ95","v":77569433},null,{"$f":"MAIN!DK95","v":0.99417333213316406},{"$f":"MAIN!DL95","v":0.99811907405276379},{"$f":"MAIN!DM95","v":0.9939521764159146},{"$f":"MAIN!DN95","v":0.99094332590419398},{"$f":"MAIN!DO95","v":1},{"$f":"MAIN!DP95","v":1},{"$f":"MAIN!DQ95","v":1},{"$f":"MAIN!DR95","v":1},{"$f":"MAIN!DS95","v":1},{"$f":"MAIN!DT95","v":0.99466170416602839},{"$f":"MAIN!DU95","v":0.99747296822417175}]
[{"$f":"MAIN!B96","v":"2020-08-01"},null,{"$f":"MAIN!CZ96","v":6868344},{"$f":"MAIN!DA96","v":27146523},{"$f":"MAIN!DB96","v":15836209},{"$f":"MAIN!DC96","v":11818962},{"$f":"MAIN!DD96","v":6706545},{"$f":"MAIN!DE96","v":8295308},{"$f":"MAIN!DF96","v":80101},{"$f":"MAIN!DG96","v":3508},{"$f":"MAIN!DH96","v":0},{"$f":"MAIN!DI96","v":61753647},{"$f":"MAIN!DJ96","v":76755500},null,{"$f":"MAIN!DK96","v":0.99515730814333403},{"$f":"MAIN!DL96","v":0.99851416632563006},{"$f":"MAIN!DM96","v":0.99475879427435465},{"$f":"MAIN!DN96","v":0.99414089412119},{"$f":"MAIN!DO96","v":1},{"$f":"MAIN!DP96","v":1},{"$f":"MAIN!DQ96","v":1},{"$f":"MAIN!DR96","v":1},{"$f":"MAIN!DS96","v":1},{"$f":"MAIN!DT96","v":0.99601160073343464},{"$f":"MAIN!DU96","v":0.99812094746419311}]
[{"$f":"MAIN!B97","v":"2020-07-01"},null,{"$f":"MAIN!CZ97","v":6862779},{"$f":"MAIN!DA97","v":26797791},{"$f":"MAIN!DB97","v":15515116},{"$f":"MAIN!DC97","v":11621463},{"$f":"MAIN!DD97","v":6662365},{"$f":"MAIN!DE97","v":8284255},{"$f":"MAIN!DF97","v":70601},{"$f":"MAIN!DG97","v":4539},{"$f":"MAIN!DH97","v":0},{"$f":"MAIN!DI97","v":60872289},{"$f":"MAIN!DJ97","v":75818909},null,{"$f":"MAIN!DK97","v":0.9970396473103722},{"$f":"MAIN!DL97","v":0.9992908064306818},{"$f":"MAIN!DM97","v":0.99574822792584505},{"$f":"MAIN!DN97","v":0.99676228693540236},{"$f":"MAIN!DO97","v":1},{"$f":"MAIN!DP97","v":1},{"$f":"MAIN!DQ97","v":1},{"$f":"MAIN!DR97","v":1},{"$f":"MAIN!DS97","v":1},{"$f":"MAIN!DT97","v":0.99745961462632526},{"$f":"MAIN!DU97","v":0.99880972713991878}]
[{"$f":"MAIN!B98","v":"2020-06-01"},null,{"$f":"MAIN!CZ98","v":6842111},{"$f":"MAIN!DA98","v":26471512},{"$f":"MAIN!DB98","v":15188509},{"$f":"MAIN!DC98","v":11419016},{"$f":"MAIN!DD98","v":6611235},{"$f":"MAIN!DE98","v":8269676},{"$f":"MAIN!DF98","v":55401},{"$f":"MAIN!DG98","v":5251},{"$f":"MAIN!DH98","v":0},{"$f":"MAIN!DI98","v":59981800},{"$f":"MAIN!DJ98","v":74862711},null,{"$f":"MAIN!DK98","v":0.99713134683009508},{"$f":"MAIN!DL98","v":0.99766666157877781},{"$f":"MAIN!DM98","v":0.99609530042978989},{"$f":"MAIN!DN98","v":0.99869666178699545},{"$f":"MAIN!DO98","v":1},{"$f":"MAIN!DP98","v":1},{"$f":"MAIN!DQ98","v":1},{"$f":"MAIN!DR98","v":1},{"$f":"MAIN!DS98","v":1},{"$f":"MAIN!DT98","v":0.99751162940817883},{"$f":"MAIN!DU98","v":0.99884129704994906}]
[{"$f":"MAIN!B99","v":"2020-05-01"},null,{"$f":"MAIN!CZ99","v":6877058},{"$f":"MAIN!DA99","v":26065215},{"$f":"MAIN!DB99","v":14849368},{"$f":"MAIN!DC99","v":11217407},{"$f":"MAIN!DD99","v":6574548},{"$f":"MAIN!DE99","v":8244776},{"$f":"MAIN!DF99","v":43161},{"$f":"MAIN!DG99","v":5268},{"$f":"MAIN!DH99","v":0},{"$f":"MAIN!DI99","v":59057477},{"$f":"MAIN!DJ99","v":73876801},null,{"$f":"MAIN!DK99","v":0.99989736167173993},{"$f":"MAIN!DL99","v":0.9978298411594565},{"$f":"MAIN!DM99","v":0.99817018235983956},{"$f":"MAIN!DN99","v":1.0015299641554374},{"$f":"MAIN!DO99","v":1},{"$f":"MAIN!DP99","v":1},{"$f":"MAIN!DQ99","v":1},{"$f":"MAIN!DR99","v":1},{"$f":"MAIN!DS99","v":1},{"$f":"MAIN!DT99","v":0.99915076438412997},{"$f":"MAIN!DU99","v":0.99960687769794965}]
[{"$f":"MAIN!B100","v":"2020-04-01"},null,{"$f":"MAIN!CZ100","v":6909449},{"$f":"MAIN!DA100","v":25582892},{"$f":"MAIN!DB100","v":14478032},{"$f":"MAIN!DC100","v":10952397},{"$f":"MAIN!DD100","v":6533767},{"$f":"MAIN!DE100","v":8197966},{"$f":"MAIN!DF100","v":31104},{"$f":"MAIN!DG100","v":5317},{"$f":"MAIN!DH100","v":0},{"$f":"MAIN!DI100","v":57959191},{"$f":"MAIN!DJ100","v":72690924},null,{"$f":"MAIN!DK100","v":0.99886396079125006},{"$f":"MAIN!DL100","v":0.99818766576472573},{"$f":"MAIN!DM100","v":0.99562699058429394},{"$f":"MAIN!DN100","v":1.0031754585318629},{"$f":"MAIN!DO100","v":1},{"$f":"MAIN!DP100","v":1},{"$f":"MAIN!DQ100","v":1},{"$f":"MAIN!DR100","v":1},{"$f":"MAIN!DS100","v":1},{"$f":"MAIN!DT100","v":0.99900982338212474},{"$f":"MAIN!DU100","v":0.99954521064698354}]
[{"$f":"MAIN!B101","v":"2020-03-01"},null,{"$f":"MAIN!CZ101","v":6879950},{"$f":"MAIN!DA101","v":25205998},{"$f":"MAIN!DB101","v":14056491},{"$f":"MAIN!DC101","v":10679455},{"$f":"MAIN!DD101","v":6493586},{"$f":"MAIN!DE101","v":8159889},{"$f":"MAIN!DF101","v":25695},{"$f":"MAIN!DG101","v":5803},{"$f":"MAIN!DH101","v":0},{"$f":"MAIN!DI101","v":56853392},{"$f":"MAIN!DJ101","v":71506867},null,{"$f":"MAIN!DK101","v":1.0015308787711119},{"$f":"MAIN!DL101","v":0.99808397544952265},{"$f":"MAIN!DM101","v":0.99431598230580087},{"$f":"MAIN!DN101","v":1.0065164836731488},{"$f":"MAIN!DO101","v":1},{"$f":"MAIN!DP101","v":1},{"$f":"MAIN!DQ101","v":1},{"$f":"MAIN!DR101","v":1},{"$f":"MAIN!DS101","v":1},{"$f":"MAIN!DT101","v":0.99982444887627409},{"$f":"MAIN!DU101","v":0.99992001200446534}]
[{"$f":"MAIN!B102","v":"2020-02-01"},null,{"$f":"MAIN!CZ102","v":6849460},{"$f":"MAIN!DA102","v":25140723},{"$f":"MAIN!DB102","v":13930059},{"$f":"MAIN!DC102","v":10628078},{"$f":"MAIN!DD102","v":6461223},{"$f":"MAIN!DE102","v":8141823},{"$f":"MAIN!DF102","v":0},{"$f":"MAIN!DG102","v":6361},{"$f":"MAIN!DH102","v":0},{"$f":"MAIN!DI102","v":56554681},{"$f":"MAIN!DJ102","v":71157727},null,{"$f":"MAIN!DK102","v":1},{"$f":"MAIN!DL102","v":1},{"$f":"MAIN!DM102","v":1},{"$f":"MAIN!DN102","v":1},{"$f":"MAIN!DO102","v":1},{"$f":"MAIN!DP102","v":1},{"$f":"MAIN!DQ102","v":1},{"$f":"MAIN!DR102","v":1},{"$f":"MAIN!DS102","v":1},{"$f":"MAIN!DT102","v":1},{"$f":"MAIN!DU102","v":1}]
[{"$f":"MAIN!B103","v":"2020-01-01"},null,{"$f":"MAIN!CZ103","v":6845132},{"$f":"MAIN!DA103","v":25312272},{"$f":"MAIN!DB103","v":13964688},{"$f":"MAIN!DC103","v":10445344},{"$f":"MAIN!DD103","v":6475449},{"$f":"MAIN!DE103","v":8188755},{"$f":"MAIN!DF103","v":0},{"$f":"MAIN!DG103","v":5141},{"$f":"MAIN!DH103","v":0},{"$f":"MAIN!DI103","v":56572577},{"$f":"MAIN!DJ103","v":71236781},null,{"$f":"MAIN!DK103","v":1},{"$f":"MAIN!DL103","v":1},{"$f":"MAIN!DM103","v":1},{"$f":"MAIN!DN103","v":1},{"$f":"MAIN!DO103","v":1},{"$f":"MAIN!DP103","v":1},{"$f":"MAIN!DQ103","v":1},{"$f":"MAIN!DR103","v":1},{"$f":"MAIN!DS103","v":1},{"$f":"MAIN!DT103","v":1},{"$f":"MAIN!DU103","v":1}]
[{"$f":"MAIN!B104","v":"2019-12-01"},null,{"$f":"MAIN!CZ104","v":6759028},{"$f":"MAIN!DA104","v":25559296},{"$f":"MAIN!DB104","v":14208931},{"$f":"MAIN!DC104","v":9936424},{"$f":"MAIN!DD104","v":6431736},{"$f":"MAIN!DE104","v":8178676},{"$f":"MAIN!DF104","v":0},{"$f":"MAIN!DG104","v":5459},{"$f":"MAIN!DH104","v":0},{"$f":"MAIN!DI104","v":56469138},{"$f":"MAIN!DJ104","v":71079550},null,{"$f":"MAIN!DK104","v":1},{"$f":"MAIN!DL104","v":1},{"$f":"MAIN!DM104","v":1},{"$f":"MAIN!DN104","v":1},{"$f":"MAIN!DO104","v":1},{"$f":"MAIN!DP104","v":1},{"$f":"MAIN!DQ104","v":1},{"$f":"MAIN!DR104","v":1},{"$f":"MAIN!DS104","v":1},{"$f":"MAIN!DT104","v":1},{"$f":"MAIN!DU104","v":1}]
[{"$f":"MAIN!B105","v":"2019-11-01"},null,{"$f":"MAIN!CZ105","v":6756939},{"$f":"MAIN!DA105","v":25619711},{"$f":"MAIN!DB105","v":14187172},{"$f":"MAIN!DC105","v":9963445},{"$f":"MAIN!DD105","v":6423969},{"$f":"MAIN!DE105","v":8196317},{"$f":"MAIN!DF105","v":0},{"$f":"MAIN!DG105","v":6057},{"$f":"MAIN!DH105","v":0},{"$f":"MAIN!DI105","v":56533324},{"$f":"MAIN!DJ105","v":71153610},null,{"$f":"MAIN!DK105","v":1},{"$f":"MAIN!DL105","v":1},{"$f":"MAIN!DM105","v":1},{"$f":"MAIN!DN105","v":1},{"$f":"MAIN!DO105","v":1},{"$f":"MAIN!DP105","v":1},{"$f":"MAIN!DQ105","v":1},{"$f":"MAIN!DR105","v":1},{"$f":"MAIN!DS105","v":1},{"$f":"MAIN!DT105","v":1},{"$f":"MAIN!DU105","v":1}]
[{"$f":"MAIN!B106","v":"2019-10-01"},null,{"$f":"MAIN!CZ106","v":6747933},{"$f":"MAIN!DA106","v":25737052},{"$f":"MAIN!DB106","v":14228287},{"$f":"MAIN!DC106","v":10033923},{"$f":"MAIN!DD106","v":6427959},{"$f":"MAIN!DE106","v":8231299},{"$f":"MAIN!DF106","v":0},{"$f":"MAIN!DG106","v":6479},{"$f":"MAIN!DH106","v":0},{"$f":"MAIN!DI106","v":56753674},{"$f":"MAIN!DJ106","v":71412932},null,{"$f":"MAIN!DK106","v":1},{"$f":"MAIN!DL106","v":1},{"$f":"MAIN!DM106","v":1},{"$f":"MAIN!DN106","v":1},{"$f":"MAIN!DO106","v":1},{"$f":"MAIN!DP106","v":1},{"$f":"MAIN!DQ106","v":1},{"$f":"MAIN!DR106","v":1},{"$f":"MAIN!DS106","v":1},{"$f":"MAIN!DT106","v":1},{"$f":"MAIN!DU106","v":1}]
[{"$f":"MAIN!B107","v":"2019-09-01"},null,{"$f":"MAIN!CZ107","v":6663970},{"$f":"MAIN!DA107","v":25559249},{"$f":"MAIN!DB107","v":14008168},{"$f":"MAIN!DC107","v":9956865},{"$f":"MAIN!DD107","v":6363420},{"$f":"MAIN!DE107","v":8190421},{"$f":"MAIN!DF107","v":0},{"$f":"MAIN!DG107","v":7135},{"$f":"MAIN!DH107","v":0},{"$f":"MAIN!DI107","v":56195387},{"$f":"MAIN!DJ107","v":70749228},null,{"$f":"MAIN!DK107","v":1},{"$f":"MAIN!DL107","v":1},{"$f":"MAIN!DM107","v":1},{"$f":"MAIN!DN107","v":1},{"$f":"MAIN!DO107","v":1},{"$f":"MAIN!DP107","v":1},{"$f":"MAIN!DQ107","v":1},{"$f":"MAIN!DR107","v":1},{"$f":"MAIN!DS107","v":1},{"$f":"MAIN!DT107","v":1},{"$f":"MAIN!DU107","v":1}]
[{"$f":"MAIN!B108","v":"2019-08-01"},null,{"$f":"MAIN!CZ108","v":6681985},{"$f":"MAIN!DA108","v":25837027},{"$f":"MAIN!DB108","v":14242204},{"$f":"MAIN!DC108","v":10080582},{"$f":"MAIN!DD108","v":6383145},{"$f":"MAIN!DE108","v":8244319},{"$f":"MAIN!DF108","v":0},{"$f":"MAIN!DG108","v":7556},{"$f":"MAIN!DH108","v":0},{"$f":"MAIN!DI108","v":56849354},{"$f":"MAIN!DJ108","v":71476818},null,{"$f":"MAIN!DK108","v":1},{"$f":"MAIN!DL108","v":1},{"$f":"MAIN!DM108","v":1},{"$f":"MAIN!DN108","v":1},{"$f":"MAIN!DO108","v":1},{"$f":"MAIN!DP108","v":1},{"$f":"MAIN!DQ108","v":1},{"$f":"MAIN!DR108","v":1},{"$f":"MAIN!DS108","v":1},{"$f":"MAIN!DT108","v":1},{"$f":"MAIN!DU108","v":1}]
[{"$f":"MAIN!B109","v":"2019-07-01"},null,{"$f":"MAIN!CZ109","v":6655153},{"$f":"MAIN!DA109","v":25836079},{"$f":"MAIN!DB109","v":14255701},{"$f":"MAIN!DC109","v":10092495},{"$f":"MAIN!DD109","v":6365302},{"$f":"MAIN!DE109","v":8258030},{"$f":"MAIN!DF109","v":0},{"$f":"MAIN!DG109","v":7611},{"$f":"MAIN!DH109","v":0},{"$f":"MAIN!DI109","v":56847039},{"$f":"MAIN!DJ109","v":71470371},null,{"$f":"MAIN!DK109","v":1},{"$f":"MAIN!DL109","v":1},{"$f":"MAIN!DM109","v":1},{"$f":"MAIN!DN109","v":1},{"$f":"MAIN!DO109","v":1},{"$f":"MAIN!DP109","v":1},{"$f":"MAIN!DQ109","v":1},{"$f":"MAIN!DR109","v":1},{"$f":"MAIN!DS109","v":1},{"$f":"MAIN!DT109","v":1},{"$f":"MAIN!DU109","v":1}]
[{"$f":"MAIN!B110","v":"2019-06-01"},null,{"$f":"MAIN!CZ110","v":6650525},{"$f":"MAIN!DA110","v":25821061},{"$f":"MAIN!DB110","v":14242771},{"$f":"MAIN!DC110","v":10077144},{"$f":"MAIN!DD110","v":6338580},{"$f":"MAIN!DE110","v":8267136},{"$f":"MAIN!DF110","v":0},{"$f":"MAIN!DG110","v":7789},{"$f":"MAIN!DH110","v":0},{"$f":"MAIN!DI110","v":56799290},{"$f":"MAIN!DJ110","v":71405006},null,{"$f":"MAIN!DK110","v":1},{"$f":"MAIN!DL110","v":1},{"$f":"MAIN!DM110","v":1},{"$f":"MAIN!DN110","v":1},{"$f":"MAIN!DO110","v":1},{"$f":"MAIN!DP110","v":1},{"$f":"MAIN!DQ110","v":1},{"$f":"MAIN!DR110","v":1},{"$f":"MAIN!DS110","v":1},{"$f":"MAIN!DT110","v":1},{"$f":"MAIN!DU110","v":1}]
[{"$f":"MAIN!B111","v":"2019-05-01"},null,{"$f":"MAIN!CZ111","v":6673452},{"$f":"MAIN!DA111","v":25840668},{"$f":"MAIN!DB111","v":14289506},{"$f":"MAIN!DC111","v":10097244},{"$f":"MAIN!DD111","v":6328128},{"$f":"MAIN!DE111","v":8267404},{"$f":"MAIN!DF111","v":0},{"$f":"MAIN!DG111","v":8023},{"$f":"MAIN!DH111","v":0},{"$f":"MAIN!DI111","v":56908893},{"$f":"MAIN!DJ111","v":71504425},null,{"$f":"MAIN!DK111","v":1},{"$f":"MAIN!DL111","v":1},{"$f":"MAIN!DM111","v":1},{"$f":"MAIN!DN111","v":1},{"$f":"MAIN!DO111","v":1},{"$f":"MAIN!DP111","v":1},{"$f":"MAIN!DQ111","v":1},{"$f":"MAIN!DR111","v":1},{"$f":"MAIN!DS111","v":1},{"$f":"MAIN!DT111","v":1},{"$f":"MAIN!DU111","v":1}]
[{"$f":"MAIN!B112","v":"2019-04-01"},null,{"$f":"MAIN!CZ112","v":6692330},{"$f":"MAIN!DA112","v":25880081},{"$f":"MAIN!DB112","v":14323308},{"$f":"MAIN!DC112","v":10102188},{"$f":"MAIN!DD112","v":6313707},{"$f":"MAIN!DE112","v":8284253},{"$f":"MAIN!DF112","v":0},{"$f":"MAIN!DG112","v":8293},{"$f":"MAIN!DH112","v":0},{"$f":"MAIN!DI112","v":57006200},{"$f":"MAIN!DJ112","v":71604160},null,{"$f":"MAIN!DK112","v":1},{"$f":"MAIN!DL112","v":1},{"$f":"MAIN!DM112","v":1},{"$f":"MAIN!DN112","v":1},{"$f":"MAIN!DO112","v":1},{"$f":"MAIN!DP112","v":1},{"$f":"MAIN!DQ112","v":1},{"$f":"MAIN!DR112","v":1},{"$f":"MAIN!DS112","v":1},{"$f":"MAIN!DT112","v":1},{"$f":"MAIN!DU112","v":1}]
[{"$f":"MAIN!B113","v":"2019-03-01"},null,{"$f":"MAIN!CZ113","v":6716097},{"$f":"MAIN!DA113","v":25933620},{"$f":"MAIN!DB113","v":14380375},{"$f":"MAIN!DC113","v":10112579},{"$f":"MAIN!DD113","v":6301578},{"$f":"MAIN!DE113","v":8299830},{"$f":"MAIN!DF113","v":0},{"$f":"MAIN!DG113","v":8556},{"$f":"MAIN!DH113","v":0},{"$f":"MAIN!DI113","v":57151227},{"$f":"MAIN!DJ113","v":71752635},null,{"$f":"MAIN!DK113","v":1},{"$f":"MAIN!DL113","v":1},{"$f":"MAIN!DM113","v":1},{"$f":"MAIN!DN113","v":1},{"$f":"MAIN!DO113","v":1},{"$f":"MAIN!DP113","v":1},{"$f":"MAIN!DQ113","v":1},{"$f":"MAIN!DR113","v":1},{"$f":"MAIN!DS113","v":1},{"$f":"MAIN!DT113","v":1},{"$f":"MAIN!DU113","v":1}]
[{"$f":"MAIN!B114","v":"2019-02-01"},null,{"$f":"MAIN!CZ114","v":6698800},{"$f":"MAIN!DA114","v":25960906},{"$f":"MAIN!DB114","v":14391102},{"$f":"MAIN!DC114","v":10111551},{"$f":"MAIN!DD114","v":6288381},{"$f":"MAIN!DE114","v":8323734},{"$f":"MAIN!DF114","v":0},{"$f":"MAIN!DG114","v":8763},{"$f":"MAIN!DH114","v":0},{"$f":"MAIN!DI114","v":57171122},{"$f":"MAIN!DJ114","v":71783237},null,{"$f":"MAIN!DK114","v":1},{"$f":"MAIN!DL114","v":1},{"$f":"MAIN!DM114","v":1},{"$f":"MAIN!DN114","v":1},{"$f":"MAIN!DO114","v":1},{"$f":"MAIN!DP114","v":1},{"$f":"MAIN!DQ114","v":1},{"$f":"MAIN!DR114","v":1},{"$f":"MAIN!DS114","v":1},{"$f":"MAIN!DT114","v":1},{"$f":"MAIN!DU114","v":1}]
[{"$f":"MAIN!B115","v":"2019-01-01"},null,{"$f":"MAIN!CZ115","v":6668020},{"$f":"MAIN!DA115","v":25705716},{"$f":"MAIN!DB115","v":14200006},{"$f":"MAIN!DC115","v":10007506},{"$f":"MAIN!DD115","v":6225834},{"$f":"MAIN!DE115","v":8274501},{"$f":"MAIN!DF115","v":0},{"$f":"MAIN!DG115","v":8954},{"$f":"MAIN!DH115","v":0},{"$f":"MAIN!DI115","v":56590202},{"$f":"MAIN!DJ115","v":71090537},null,{"$f":"MAIN!DK115","v":1},{"$f":"MAIN!DL115","v":1},{"$f":"MAIN!DM115","v":1},{"$f":"MAIN!DN115","v":1},{"$f":"MAIN!DO115","v":1},{"$f":"MAIN!DP115","v":1},{"$f":"MAIN!DQ115","v":1},{"$f":"MAIN!DR115","v":1},{"$f":"MAIN!DS115","v":1},{"$f":"MAIN!DT115","v":1},{"$f":"MAIN!DU115","v":1}]

{"sheet":"MODEL RESULTS","index":4,"n_rows":166,"n_cols":38,"rows_kept":166,"cut":false,"hidden":false,"merged":[[61,40,61,41],[61,46,61,47],[7,21,7,24],[1,21,1,26],[61,42,61,43],[61,36,61,37],[61,38,61,39],[2,21,2,24],[3,21,3,24],[4,21,4,24],[5,21,5,24],[9,26,9,27],[2,6,7,20],[6,21,6,24],[9,20,9,21],[9,23,9,24],[9,13,9,18],[9,6,9,11]]}
[]
[null,"State:",null,{"$f":"MAIN!B5","v":"*"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Inputs"]
[null,"Graphs:",null,"All Populations",null,null,{"$f":"IF(D2=\"*\",\"- NATIONAL -\",\"- \"&UPPER(D2)&\" -\")","v":"- NATIONAL -"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month of First Terminations",null,null,null,null,{"$f":"INPUTS!G8","v":"2023-04-01"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months to Process Terminations",null,null,null,null,{"$f":"INPUTS!G9","v":15}]
[null,null,null,"MonthBeg","Months",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unwinding Priority",null,null,null,null,{"$f":"INPUTS!G10","v":"Time-Based"}]
[null,"Period 1",null,"2023-03-01",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min. Mos. Enrollment to Disenroll",null,null,null,null,{"$f":"INPUTS!G11","v":12}]
[null,"Period 2",null,"2024-07-01",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months Lag for Churn",null,null,null,null,{"$f":"INPUTS!G12","v":6}]
[null,"Proj. Mos.",null,{"$f":"12*(D7+0.5*E7*(365.25/12)-(D6+0.5*E6*(365.25/12)))/365.25","v":16.032854209445585},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unwinding Distribution",null,null,null,null,{"$f":"INPUTS!G14","v":"Custom"}]
[]
[null,null,null,null,null,null,{"$f":"\"Period 1: \"&TEXT(D6,\"Mmm Yy\")&\" to \"&TEXT(EDATE(D6,E6-1),\"Mmm Yy\")","v":"Period 1: Mar 23 to Mar 23"},null,null,null,null,null,null,{"$f":"\"Period 2: \"&TEXT(D7,\"Mmm Yy\")&\" to \"&TEXT(EDATE(D7,E7-1),\"Mmm Yy\")","v":"Period 2: Jul 24 to Jul 24"},null,null,null,null,null,null,"Low Enrollment Scenario",null,null,"Mid Enrollment Scenario",null,null,"High Enrollment Scen."]
[null,null,null,null,"Population",null,"Avg. Enrollment","Lower","Upper","Acuity","Lower","Upper",null,"Avg. Enrollment","Lower","Upper","Acuity","Lower","Upper",null,"Enrollment","Acuity",null,"Enrollment","Acuity",null,"Enrollment","Acuity"]
[null,null,null,null,{"$f":"INPUTS!H21","v":"CHIP"},null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E12,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))","v":7059078.1557723172},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E12,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))","v":7059078.1557723172},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E12,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))","v":7059078.1557723172},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E12,MAIN!$EG$13:$EQ$13,0)-1,-$E$6,1),OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E12,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))/($E$6*G12),0)","v":0.99810121096804794},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E12,MAIN!$ER$13:$FB$13,0)-1,-$E$6,1),OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E12,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))/($E$6*H12),0)","v":0.99810121096804794},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E12,MAIN!$FC$13:$FM$13,0)-1,-$E$6,1),OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E12,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))/($E$6*I12),0)","v":0.99810121096804794},null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E12,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))","v":6918643.7679383252},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E12,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))","v":6993750.9986182982},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E12,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))","v":6767040.4504081151},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E12,MAIN!$EG$13:$EQ$13,0)-1,-$E$7,1),OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E12,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))/($E$7*N12),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E12,MAIN!$ER$13:$FB$13,0)-1,-$E$7,1),OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E12,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))/($E$7*O12),0)","v":0.99911084978071185},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E12,MAIN!$FC$13:$FM$13,0)-1,-$E$7,1),OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E12,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))/($E$7*P12),0)","v":0.99990763148679718},null,{"$f":"IFERROR((O12/H12)-1,0)","v":-9.2543467733956497E-3},{"$f":"IFERROR((R12/K12)-1,0)","v":1.0115595508441988E-3},null,{"$f":"IFERROR((N12/G12)-1,0)","v":-1.989415398654526E-2},{"$f":"IFERROR((Q12/J12)-1,0)","v":1.9024012906572185E-3},null,{"$f":"IFERROR((P12/I12)-1,0)","v":-4.1370515939875063E-2},{"$f":"IFERROR((S12/L12)-1,0)","v":1.8098570554756499E-3}]
[null,null,null,null,{"$f":"INPUTS!H22","v":"Children"},null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E13,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))","v":33684245.997070901},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E13,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))","v":33684245.997070901},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E13,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))","v":33684245.997070901},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E13,MAIN!$EG$13:$EQ$13,0)-1,-$E$6,1),OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E13,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))/($E$6*G13),0)","v":0.99504150965970473},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E13,MAIN!$ER$13:$FB$13,0)-1,-$E$6,1),OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E13,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))/($E$6*H13),0)","v":0.99504150965970473},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E13,MAIN!$FC$13:$FM$13,0)-1,-$E$6,1),OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E13,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))/($E$6*I13),0)","v":0.99504150965970473},null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E13,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))","v":28545855.45797836},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E13,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))","v":25895826.968213655},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E13,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))","v":30007541.387842778},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E13,MAIN!$EG$13:$EQ$13,0)-1,-$E$7,1),OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E13,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))/($E$7*N13),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E13,MAIN!$ER$13:$FB$13,0)-1,-$E$7,1),OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E13,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))/($E$7*O13),0)","v":0.99767819751597842},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E13,MAIN!$FC$13:$FM$13,0)-1,-$E$7,1),OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E13,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))/($E$7*P13),0)","v":0.99997372278942342},null,{"$f":"IFERROR((O13/H13)-1,0)","v":-0.23121844643737932},2.6498269978458833E-3,null,-0.15254580849277022,4.9831994868143603E-3,null,-0.10915205314519549,4.9567913316554968E-3]
[null,null,null,null,{"$f":"INPUTS!H23","v":"Expansion"},null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E14,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))","v":19796752.997070901},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E14,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))","v":19796752.997070901},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E14,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))","v":19796752.997070901},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E14,MAIN!$EG$13:$EQ$13,0)-1,-$E$6,1),OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E14,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))/($E$6*G14),0)","v":0.97423252109898995},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E14,MAIN!$ER$13:$FB$13,0)-1,-$E$6,1),OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E14,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))/($E$6*H14),0)","v":0.97423252109898995},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E14,MAIN!$FC$13:$FM$13,0)-1,-$E$6,1),OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E14,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))/($E$6*I14),0)","v":0.97423252109898995},null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E14,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))","v":16521365.18298847},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E14,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))","v":15237062.389570603},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E14,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))","v":17164359.295103349},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E14,MAIN!$EG$13:$EQ$13,0)-1,-$E$7,1),OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E14,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))/($E$7*N14),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E14,MAIN!$ER$13:$FB$13,0)-1,-$E$7,1),OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E14,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))/($E$7*O14),0)","v":0.99622452494060298},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E14,MAIN!$FC$13:$FM$13,0)-1,-$E$7,1),OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E14,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))/($E$7*P14),0)","v":0.99920671453951349},null,-0.23032517545553777,2.2573670417822544E-2,null,-0.16545075925163344,2.6449003028499618E-2,null,-0.1329709827847545,2.5634735958466326E-2]
[null,null,null,null,{"$f":"INPUTS!H24","v":"Adult"},null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E15,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))","v":14843384.997070903},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E15,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))","v":14843384.997070903},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E15,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))","v":14843384.997070903},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E15,MAIN!$EG$13:$EQ$13,0)-1,-$E$6,1),OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E15,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))/($E$6*G15),0)","v":0.96597658687134369},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E15,MAIN!$ER$13:$FB$13,0)-1,-$E$6,1),OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E15,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))/($E$6*H15),0)","v":0.96597658687134369},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E15,MAIN!$FC$13:$FM$13,0)-1,-$E$6,1),OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E15,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))/($E$6*I15),0)","v":0.96597658687134369},null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E15,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))","v":11882207.491235727},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E15,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))","v":10851326.647341179},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E15,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))","v":12482933.557530724},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E15,MAIN!$EG$13:$EQ$13,0)-1,-$E$7,1),OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E15,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))/($E$7*N15),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E15,MAIN!$ER$13:$FB$13,0)-1,-$E$7,1),OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E15,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))/($E$7*O15),0)","v":0.99402011955431102},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E15,MAIN!$FC$13:$FM$13,0)-1,-$E$7,1),OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E15,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))/($E$7*P15),0)","v":1.0013272729056506},null,-0.26894528104724702,2.9031275772217535E-2,null,-0.19949475853516663,3.5221778240871471E-2,null,-0.15902379679607959,3.6595800058469852E-2]
[null,null,null,null,{"$f":"INPUTS!H25","v":"Aged"},null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E16,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))","v":8133320.997070902},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E16,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))","v":8133320.997070902},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E16,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))","v":8133320.997070902},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E16,MAIN!$EG$13:$EQ$13,0)-1,-$E$6,1),OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E16,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))/($E$6*G16),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E16,MAIN!$ER$13:$FB$13,0)-1,-$E$6,1),OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E16,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))/($E$6*H16),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E16,MAIN!$FC$13:$FM$13,0)-1,-$E$6,1),OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E16,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))/($E$6*I16),0)","v":1},null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E16,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))","v":7775320.5420127101},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E16,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))","v":7364531.6889696931},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E16,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))","v":8057901.0399687933},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E16,MAIN!$EG$13:$EQ$13,0)-1,-$E$7,1),OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E16,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))/($E$7*N16),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E16,MAIN!$ER$13:$FB$13,0)-1,-$E$7,1),OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E16,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))/($E$7*O16),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E16,MAIN!$FC$13:$FM$13,0)-1,-$E$7,1),OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E16,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))/($E$7*P16),0)","v":1},null,-9.4523418954948091E-2,0,null,-4.4016516154608998E-2,0,null,-9.2729596101358558E-3,0]
[null,null,null,null,{"$f":"INPUTS!H26","v":"Disabled"},null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E17,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))","v":9893632.997070903},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E17,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))","v":9893632.997070903},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E17,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))","v":9893632.997070903},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E17,MAIN!$EG$13:$EQ$13,0)-1,-$E$6,1),OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E17,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))/($E$6*G17),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E17,MAIN!$ER$13:$FB$13,0)-1,-$E$6,1),OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E17,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))/($E$6*H17),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E17,MAIN!$FC$13:$FM$13,0)-1,-$E$6,1),OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E17,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))/($E$6*I17),0)","v":1},null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E17,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))","v":9423881.2684673555},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E17,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))","v":8886465.6691588666},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E17,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))","v":9782809.1355977058},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E17,MAIN!$EG$13:$EQ$13,0)-1,-$E$7,1),OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E17,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))/($E$7*N17),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E17,MAIN!$ER$13:$FB$13,0)-1,-$E$7,1),OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E17,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))/($E$7*O17),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E17,MAIN!$FC$13:$FM$13,0)-1,-$E$7,1),OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E17,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))/($E$7*P17),0)","v":1},null,-0.10179954403101643,0,null,-4.748020557692223E-2,0,null,-1.1201533502001482E-2,0]
[null,null,null,null,{"$f":"INPUTS!H27","v":"COVID New"},null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E18,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))","v":197663.99707090229},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E18,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))","v":197663.99707090229},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E18,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))","v":197663.99707090229},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E18,MAIN!$EG$13:$EQ$13,0)-1,-$E$6,1),OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E18,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))/($E$6*G18),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E18,MAIN!$ER$13:$FB$13,0)-1,-$E$6,1),OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E18,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))/($E$6*H18),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E18,MAIN!$FC$13:$FM$13,0)-1,-$E$6,1),OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E18,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))/($E$6*I18),0)","v":1},null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E18,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))","v":0},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E18,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))","v":0},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E18,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))","v":0},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E18,MAIN!$EG$13:$EQ$13,0)-1,-$E$7,1),OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E18,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))/($E$7*N18),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E18,MAIN!$ER$13:$FB$13,0)-1,-$E$7,1),OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E18,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))/($E$7*O18),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E18,MAIN!$FC$13:$FM$13,0)-1,-$E$7,1),OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E18,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))/($E$7*P18),0)","v":0},null,-1,-1,null,-1,-1,null,-1,-1]
[null,null,null,null,{"$f":"INPUTS!H28","v":"Unknown"},null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E19,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))","v":2421.9970709022828},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E19,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))","v":2421.9970709022828},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E19,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))","v":2421.9970709022828},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E19,MAIN!$EG$13:$EQ$13,0)-1,-$E$6,1),OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E19,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))/($E$6*G19),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E19,MAIN!$ER$13:$FB$13,0)-1,-$E$6,1),OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E19,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))/($E$6*H19),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E19,MAIN!$FC$13:$FM$13,0)-1,-$E$6,1),OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E19,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))/($E$6*I19),0)","v":1},null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E19,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))","v":0},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E19,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))","v":0},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E19,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))","v":0},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E19,MAIN!$EG$13:$EQ$13,0)-1,-$E$7,1),OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E19,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))/($E$7*N19),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E19,MAIN!$ER$13:$FB$13,0)-1,-$E$7,1),OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E19,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))/($E$7*O19),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E19,MAIN!$FC$13:$FM$13,0)-1,-$E$7,1),OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E19,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))/($E$7*P19),0)","v":0},null,-1,-1,null,-1,-1,null,-1,-1]
[null,null,null,null,{"$f":"INPUTS!H29","v":""},null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E20,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))","v":0},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E20,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))","v":0},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E20,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))","v":0},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E20,MAIN!$EG$13:$EQ$13,0)-1,-$E$6,1),OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E20,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))/($E$6*G20),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E20,MAIN!$ER$13:$FB$13,0)-1,-$E$6,1),OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E20,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))/($E$6*H20),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E20,MAIN!$FC$13:$FM$13,0)-1,-$E$6,1),OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E20,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))/($E$6*I20),0)","v":0},null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E20,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))","v":0},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E20,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))","v":0},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E20,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))","v":0},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E20,MAIN!$EG$13:$EQ$13,0)-1,-$E$7,1),OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E20,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))/($E$7*N20),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E20,MAIN!$ER$13:$FB$13,0)-1,-$E$7,1),OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E20,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))/($E$7*O20),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E20,MAIN!$FC$13:$FM$13,0)-1,-$E$7,1),OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E20,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))/($E$7*P20),0)","v":0},null,0,0,null,0,0,null,0,0]
[null,null,null,null,{"$f":"INPUTS!H30","v":"Non-ABD"},null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E21,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))","v":75583548.141126841},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E21,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))","v":75583548.141126841},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E21,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))","v":75583548.141126841},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E21,MAIN!$EG$13:$EQ$13,0)-1,-$E$6,1),OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E21,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))/($E$6*G21),0)","v":0.98139863062608312},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E21,MAIN!$ER$13:$FB$13,0)-1,-$E$6,1),OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E21,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))/($E$6*H21),0)","v":0.98139863062608312},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E21,MAIN!$FC$13:$FM$13,0)-1,-$E$6,1),OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E21,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))/($E$6*I21),0)","v":0.98139863062608312},null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E21,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))","v":63868071.900140882},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E21,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))","v":58977967.00374373},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E21,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))","v":66421874.690884963},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E21,MAIN!$EG$13:$EQ$13,0)-1,-$E$7,1),OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E21,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))/($E$7*N21),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E21,MAIN!$ER$13:$FB$13,0)-1,-$E$7,1),OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E21,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))/($E$7*O21),0)","v":0.99639892945958375},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E21,MAIN!$FC$13:$FM$13,0)-1,-$E$7,1),OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E21,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))/($E$7*P21),0)","v":1.0001462005257422},null,-0.21969835428177809,1.528461357637223E-2,null,-0.15500034768295412,1.8953938586657726E-2,null,-0.12121253467931326,1.9102910188186328E-2]
[null,null,null,null,"All Populations",null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E22,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))","v":93610502.135268658},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E22,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))","v":93610502.135268658},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E22,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))","v":93610502.135268658},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E22,MAIN!$EG$13:$EQ$13,0)-1,-$E$6,1),OFFSET(MAIN!$FN$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E22,MAIN!$FN$13:$FX$13,0)-1,-$E$6,1))/($E$6*G22),0)","v":0.99118014506883811},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E22,MAIN!$ER$13:$FB$13,0)-1,-$E$6,1),OFFSET(MAIN!$FY$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E22,MAIN!$FY$13:$GI$13,0)-1,-$E$6,1))/($E$6*H22),0)","v":0.99118014506883811},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E22,MAIN!$FC$13:$FM$13,0)-1,-$E$6,1),OFFSET(MAIN!$GJ$14,MATCH($D$6,MAIN!$B$14:$B$115,0)-1,MATCH($E22,MAIN!$GJ$13:$GT$13,0)-1,-$E$6,1))/($E$6*I22),0)","v":0.99118014506883811},null,{"$f":"AVERAGE(OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E22,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))","v":81067273.71062094},{"$f":"AVERAGE(OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E22,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))","v":75228964.361872286},{"$f":"AVERAGE(OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E22,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))","v":84262584.866451457},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$EG$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E22,MAIN!$EG$13:$EQ$13,0)-1,-$E$7,1),OFFSET(MAIN!$FN$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E22,MAIN!$FN$13:$FX$13,0)-1,-$E$7,1))/($E$7*N22),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$ER$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E22,MAIN!$ER$13:$FB$13,0)-1,-$E$7,1),OFFSET(MAIN!$FY$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E22,MAIN!$FY$13:$GI$13,0)-1,-$E$7,1))/($E$7*O22),0)","v":0.99842075746567138},{"$f":"IFERROR(SUMPRODUCT(OFFSET(MAIN!$FC$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E22,MAIN!$FC$13:$FM$13,0)-1,-$E$7,1),OFFSET(MAIN!$GJ$14,MATCH($D$7,MAIN!$B$14:$B$115,0)-1,MATCH($E22,MAIN!$GJ$13:$GT$13,0)-1,-$E$7,1))/($E$7*P22),0)","v":1.0000653335892447},null,-0.19636191831163086,7.3050418058266953E-3,null,-0.13399381627632501,8.8983369723869554E-3,null,-9.9859706502901879E-2,8.9642519219244043E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month","Enrollment","Acuity"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-01-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ65,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":71090537},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ65,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EDATE(AJ65,1)","v":"2019-02-01"},{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ66,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":71783237},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ66,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EDATE(AJ66,1)","v":"2019-03-01"},{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ67,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":71752635},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ67,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-04-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ68,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":71604160},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ68,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-05-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ69,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":71504425},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ69,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-06-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ70,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":71405006},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ70,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-07-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ71,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":71470371},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ71,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-08-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ72,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":71476818},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ72,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-09-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ73,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":70749228},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ73,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-10-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ74,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":71412932},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ74,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-11-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ75,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":71153610},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ75,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-12-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ76,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":71079550},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ76,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-01-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ77,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":71236781},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ77,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-02-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ78,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":71157727},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ78,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-03-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ79,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":71506867},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ79,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99992001200446534}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-04-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ80,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":72690924},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ80,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99954521064698354}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-05-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ81,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":73876801},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ81,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99960687769794965}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-06-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ82,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":74862711},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ82,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99884129704994906}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-07-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ83,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":75818909},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ83,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99880972713991878}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-08-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ84,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":76755500},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ84,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99812094746419311}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-09-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ85,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":77569433},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ85,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99747296822417175}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-10-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ86,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":78322359},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ86,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99681715158189144}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-11-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ87,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":79121160},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ87,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99642758435681322}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-12-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ88,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":79993242},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ88,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99666218096093273}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-01-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ89,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":80626341},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ89,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.9952571862918943}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-02-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ90,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":81172158},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ90,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99408408319515984}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-03-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ91,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":81828570},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ91,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99404088832115045}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-04-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ92,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":82351549},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ92,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99335530807603067}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-05-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ93,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":82791322},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ93,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99299589808875199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-06-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ94,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":83314599},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ94,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99295416048351215}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ95,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":83846649},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ95,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99273676498508434}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-08-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ96,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":84541077},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ96,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.9930033723392474}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ97,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":85065364},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ97,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99263171485219248}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-10-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ98,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":85562352},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ98,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99255411509745251}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-11-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ99,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":86090348},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ99,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99262773845786301}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-12-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ100,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":86615176},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ100,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99261099924863039}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ101,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":87168041},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ101,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99261313650056426}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-02-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ102,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":87602637},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ102,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99225836152346059}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-03-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ103,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":88064424},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ103,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99230953176237424}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-04-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ104,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":88490962},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ104,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99216946421151619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-05-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ105,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":89059887},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ105,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99247361687644742}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-06-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ106,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":89532596},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ106,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99216137351319789}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-07-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ107,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":90043137},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ107,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99231120801009265}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-08-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ108,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":90606450},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ108,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99252548993478862}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-09-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ109,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":91162800},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ109,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99238444561626182}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-10-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ110,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":91623625},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ110,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99233169909505226}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-11-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ111,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":92103704},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ111,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99201544963678956}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-12-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ112,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":92604026},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ112,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99218277866213733}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-01-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ113,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":93008249},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ113,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99197844539437985}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-02-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ114,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":93610502.15870142},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ114,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99237376997775384}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-03-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ115,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":93610502.135268658},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ115,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99118014506883811}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-04-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ116,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":93634888.648339644},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ116,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.9906858498958252}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-05-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ117,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":93248161.633828685},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ117,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99080003624216317}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-06-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ118,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":92530511.115115017},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ118,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99117754502524924}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-07-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ119,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":91321531.202658847},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ119,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99154673380154679}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-08-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ120,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":89860608.171229511},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ120,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.9919656716898283}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ121,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":88182848.535575569},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ121,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.9925755662380239}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ122,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":86256574.887941703},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ122,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99317741189829656}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ123,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":84554959.620003968},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ123,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99434107252272974}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ124,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":83147088.511909559},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ124,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99563481524146014}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ125,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":82293724.551609427},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ125,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.9971853083437604}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-02-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ126,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":81594579.193145394},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ126,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99852754264118737}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ127,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":81022987.025379375},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ127,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99953725519238124}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ128,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":80511229.59644562},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ128,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":1.0004566881750783}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ129,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":80343069.974923417},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ129,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":1.0008464119077747}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ130,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":80409331.138168603},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ130,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":1.0008594323911624}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EDATE(AJ130,1)","v":"2024-07-01"},{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ131,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":80415273.71062094},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ131,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.9996693379683349}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ132,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":80537210.187402517},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ132,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":1.0009916548069462}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-09-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ133,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":80652895.330870062},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ133,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":1.0008290972315288}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-10-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ134,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":80796534.447517395},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ134,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":1.0006746892942742}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-11-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ135,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":80811528.772480622},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ135,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99988576104229321}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-12-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ136,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":80717457.788026482},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ136,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99934562142391858}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ137,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":80484359.979777291},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ137,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99889255322504333}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-02-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ138,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":80565099.331719771},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ138,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99902897336180418}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-03-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ139,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":80647943.733332366},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ139,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99892159933787728}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-04-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ140,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":80730881.149485946},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ140,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99886481941750382}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-05-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ141,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":80813848.668364882},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ141,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99871065313859997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-06-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ142,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":80897047.391991898},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ142,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99862505857254436}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-07-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ143,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":80979573.5833496},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ143,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99827912901455251}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-08-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ144,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":81060659.343782663},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ144,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99829826300594027}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-09-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ145,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":81139331.692066446},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ145,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99833782218192313}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-10-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ146,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":81218168.79584904},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ146,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.9983961943298385}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-11-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ147,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":81297210.102046311},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ147,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99839191024327423}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-12-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ148,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":81376451.613232702},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ148,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99832590262257503}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-01-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ149,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":81455888.457012817},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ149,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99818865420866121}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-02-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ150,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":81535517.380774409},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ150,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99819178834966593}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-03-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ151,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":81615328.422685295},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ151,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99819338506033328}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-04-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ152,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":81695305.916620314},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ152,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99819495036459827}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-05-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ153,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":81775426.994999349},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ153,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99819669671022981}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-06-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ154,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":81855692.06481576},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ154,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99819879128840028}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-07-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ155,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":81936102.107814968},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ155,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99820077763794668}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-08-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ156,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":82016658.033768564},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ156,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99820219960419043}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-09-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ157,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":82097360.66706343},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ157,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99820252839339985}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-10-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ158,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":82178210.761168092},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ158,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99820287325107715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-11-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ159,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":82259208.946920156},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ159,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99820323158551227}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-12-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ160,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":82340355.688625365},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ160,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99820360136361819}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-01-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ161,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":82421651.228642941},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ161,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99820398260798471}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-02-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ162,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":82503095.81048955},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ162,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99820437702009435}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-03-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ163,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":82584689.686531842},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ163,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99820478301787308}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-04-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ164,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":82666433.117014587},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ164,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99820519564367927}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-05-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ165,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":82748326.368883282},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ165,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99820560598199803}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-06-01",{"$f":"INDEX(MAIN!$CZ$14:$DJ$115,MATCH($AJ166,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$CZ$13:$DJ$13,0))","v":82830369.71474874},{"$f":"INDEX(MAIN!$DK$14:$DU$115,MATCH($AJ166,MAIN!$B$14:$B$115,0),MATCH($D$3,MAIN!$DK$13:$DU$13,0))","v":0.99820601415258081}]

{"sheet":"MAIN","index":5,"n_rows":115,"n_cols":215,"rows_kept":115,"cut":false,"hidden":false,"merged":[[11,72,11,82],[11,114,11,124],[11,28,11,31],[11,42,11,51],[11,32,11,41],[11,62,11,71],[11,52,11,61],[11,213,11,214],[11,180,11,190],[11,191,11,201],[11,94,11,102],[11,83,11,93],[11,136,11,146],[11,147,11,157],[11,125,11,135],[11,103,11,113],[11,158,11,168],[11,169,11,179]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"Disenroll",null,null,"Uniform","renewal cnt","Renewals Report","custom lookup","Custom",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I22","v":"CHIP"},{"$f":"L35","v":0.4269991691541194},{"$f":"M35","v":7.1166528192353237E-2},{"$f":"N35","v":1.3296753246412812E-2},{"$f":"O35","v":0},{"$f":"P35","v":0},{"$f":"Q35","v":0},{"$f":"R35","v":0},{"$f":"S35","v":0},{"$f":"T35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(CZ$13,INPUTS!$H$21:$H$29,0))","v":"Population 1"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(DA$13,INPUTS!$H$21:$H$29,0))","v":"Population 2"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(DB$13,INPUTS!$H$21:$H$29,0))","v":"Population 3"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(DC$13,INPUTS!$H$21:$H$29,0))","v":"Population 4"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(DD$13,INPUTS!$H$21:$H$29,0))","v":"Population 5"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(DE$13,INPUTS!$H$21:$H$29,0))","v":"Population 6"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(DF$13,INPUTS!$H$21:$H$29,0))","v":"Population 7"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(DG$13,INPUTS!$H$21:$H$29,0))","v":"Population 8"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(DH$13,INPUTS!$H$21:$H$29,0))","v":"Population 9"},null,null,{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(DK$13,INPUTS!$H$21:$H$29,0))","v":"Population 1"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(DL$13,INPUTS!$H$21:$H$29,0))","v":"Population 2"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(DM$13,INPUTS!$H$21:$H$29,0))","v":"Population 3"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(DN$13,INPUTS!$H$21:$H$29,0))","v":"Population 4"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(DO$13,INPUTS!$H$21:$H$29,0))","v":"Population 5"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(DP$13,INPUTS!$H$21:$H$29,0))","v":"Population 6"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(DQ$13,INPUTS!$H$21:$H$29,0))","v":"Population 7"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(DR$13,INPUTS!$H$21:$H$29,0))","v":"Population 8"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(DS$13,INPUTS!$H$21:$H$29,0))","v":"Population 9"}]
[null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"IF($M2>$G$5,0,1/$G$5)","v":6.6666666666666666E-2},{"$f":"IFERROR(INDEX(Renewals!$C$3:$N$29,MATCH($B$6,Renewals!$B$3:$B$29,0),M2),0)","v":70063},{"$f":"IFERROR(Q2/SUMIFS(Q$2:Q$16,M$2:M$16,\"<=\"&$G$5),P2)","v":0.13587738589774917},{"$f":"SUMIFS(INPUTS!AA$3:AA$17,INPUTS!Z$3:Z$17,M2)","v":1.9394367775166715E-2},{"$f":"IF($M2>$G$5,0,IFERROR(S2/SUMIFS(S$2:S$16,M$2:M$16,\"<=\"&$G$5),P2))","v":1.9394367775166756E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Children",3.1876515518368044E-2,0.56995209746842057,3.5418350575964493E-2,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+M2","v":2},null,null,{"$f":"IF($M3>$G$5,0,1/$G$5)","v":6.6666666666666666E-2},{"$f":"IFERROR(INDEX(Renewals!$C$3:$N$29,MATCH($B$6,Renewals!$B$3:$B$29,0),M3),0)","v":72605},{"$f":"IFERROR(Q3/SUMIFS(Q$2:Q$16,M$2:M$16,\"<=\"&$G$5),P3)","v":0.14080723924333927},{"$f":"SUMIFS(INPUTS!AA$3:AA$17,INPUTS!Z$3:Z$17,M3)","v":3.603407481721458E-2},{"$f":"IF($M3>$G$5,0,IFERROR(S3/SUMIFS(S$2:S$16,M$2:M$16,\"<=\"&$G$5),P3))","v":3.6034074817214656E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expansion",0,0,0.51116989365550169,0,1.1401287708890978E-2,1.8880532445923459E-3,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Per Annum % Change from…",null,"Proj Mos."]
[null,"State",null,null,null,"Disenroll","Unwinding Mos.","Approach","Break Mos.","ApproachCode","Expansion?",null,{"$f":"1+M3","v":3},null,null,6.6666666666666666E-2,{"$f":"IFERROR(INDEX(Renewals!$C$3:$N$29,MATCH($B$6,Renewals!$B$3:$B$29,0),M4),0)","v":72466},0.14053766819100369,{"$f":"SUMIFS(INPUTS!AA$3:AA$17,INPUTS!Z$3:Z$17,M4)","v":6.0630366719989524E-2},6.0630366719989649E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adult",0,0,0,0.51116989365550169,1.1401287708890978E-2,1.8880532445923459E-3,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-02-01",{"$f":"EDATE(F5,-1)","v":"2023-03-01"},{"$f":"(CX4-CW4)*12/365.25","v":36.928131416837779},{"$f":"IFERROR((SUMIFS(CZ$14:CZ$115,$AB$14:$AB$115,$CX4)/SUMIFS(CZ$14:CZ$115,$AB$14:$AB$115,EDATE($CW4,0)))^(365.25/($CX4-$CW4))-1,\"n/a\")","v":9.8438059309995385E-3},9.9728031747417845E-2,0.1209894819685795,0.1146639805945906,7.7656463411517773E-2,6.5374580555732198E-2,"n/a",-0.2693164581105133,"n/a",9.8831195130468119E-2,{"$f":"IFERROR((SUMIFS(DJ$14:DJ$115,$AB$14:$AB$115,$CX4)/SUMIFS(DJ$14:DJ$115,$AB$14:$AB$115,EDATE($CW4,0)))^(365.25/($CX4-$CW4))-1,\"n/a\")","v":9.3208543119177589E-2},{"$f":"IFERROR((SUMIFS(DK$14:DK$115,$AB$14:$AB$115,$CX4)/SUMIFS(DK$14:DK$115,$AB$14:$AB$115,EDATE($CW4,0)))^(365.25/($CX4-$CW4))-1,\"n/a\")","v":-6.1741782867086314E-4},-1.6139929320549973E-3,-8.4471737997721119E-3,-1.1185528421614688E-2,0,0,0,0,{"$f":"IFERROR((SUMIFS(DS$14:DS$115,$AB$14:$AB$115,$CX4)/SUMIFS(DS$14:DS$115,$AB$14:$AB$115,EDATE($CW4,0)))^(365.25/($CX4-$CW4))-1,\"n/a\")","v":0},-6.0829670902500244E-3,-2.8746347434078778E-3,-6.1741782867086314E-4,-1.6139929320549973E-3,-8.4471737997721119E-3,-1.1185528421614688E-2,0,0,0,0,"n/a",{"$f":"IFERROR((SUMIFS(EE$14:EE$115,$AB$14:$AB$115,$CX4)/SUMIFS(EE$14:EE$115,$AB$14:$AB$115,EDATE($CW4,0)))^(365.25/($CX4-$CW4))-1,\"n/a\")","v":-1.3372103006903391E-3},{"$f":"IFERROR((SUMIFS(EF$14:EF$115,$AB$14:$AB$115,$CX4)/SUMIFS(EF$14:EF$115,$AB$14:$AB$115,EDATE($CW4,0)))^(365.25/($CX4-$CW4))-1,\"n/a\")","v":-9.5218094610332038E-3}]
[null,{"$f":"INPUTS!G7","v":"*"},null,null,null,{"$f":"INPUTS!G8","v":"2023-04-01"},{"$f":"INPUTS!G9","v":15},{"$f":"INPUTS!G10","v":"Time-Based"},{"$f":"ROUND(MAX(0,INPUTS!G12+CHOOSE(STscen,0,-1,1)*INPUTS!G13),0)","v":6},{"$f":"MATCH(H5,Lookups!N3:N5,0)","v":2},{"$f":"INDEX('CMS monthly enrollment'!$D:$D,MATCH(1,($B$5='CMS monthly enrollment'!$B:$B)*(DATE(2022,10,1)='CMS monthly enrollment'!$C:$C)*(\"Y\"='CMS monthly enrollment'!$F:$F),0),0)","v":{"$error":"#N/A"}},null,4,null,null,6.6666666666666666E-2,{"$f":"IFERROR(INDEX(Renewals!$C$3:$N$29,MATCH($B$6,Renewals!$B$3:$B$29,0),M5),0)","v":79072},0.15334908093725394,{"$f":"SUMIFS(INPUTS!AA$3:AA$17,INPUTS!Z$3:Z$17,M5)","v":7.4121327435895779E-2},7.4121327435895931E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Composite",{"$f":"SUMIFS(INPUTS!$I$21:$I$29,INPUTS!$H$21:$H$29,AQ13)","v":1},{"$f":"SUMIFS(INPUTS!$I$21:$I$29,INPUTS!$H$21:$H$29,AR13)","v":1},{"$f":"SUMIFS(INPUTS!$I$21:$I$29,INPUTS!$H$21:$H$29,AS13)","v":1},{"$f":"SUMIFS(INPUTS!$I$21:$I$29,INPUTS!$H$21:$H$29,AT13)","v":1},{"$f":"SUMIFS(INPUTS!$I$21:$I$29,INPUTS!$H$21:$H$29,AU13)","v":0},{"$f":"SUMIFS(INPUTS!$I$21:$I$29,INPUTS!$H$21:$H$29,AV13)","v":0},{"$f":"SUMIFS(INPUTS!$I$21:$I$29,INPUTS!$H$21:$H$29,AW13)","v":1},{"$f":"SUMIFS(INPUTS!$I$21:$I$29,INPUTS!$H$21:$H$29,AX13)","v":1},{"$f":"SUMIFS(INPUTS!$I$21:$I$29,INPUTS!$H$21:$H$29,AY13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aged",0,0,0,0,0.2592426187419769,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUTS!T3","v":"2020-02-01"},{"$f":"INPUTS!T4","v":"2024-07-01"},{"$f":"(CX5-CW5)*12/365.25","v":52.960985626283367},2.2797303780963674E-3,2.91992417302398E-2,2.9973449793537332E-2,2.5595649860471248E-2,4.2840749076040741E-2,3.3688765371924223E-2,"n/a",-1,"n/a",2.5550998780101031E-2,2.8099698199284928E-2,{"$f":"IFERROR((SUMIFS(DK$14:DK$115,$AB$14:$AB$115,$CX5)/SUMIFS(DK$14:DK$115,$AB$14:$AB$115,EDATE($CW5,0)))^(365.25/($CX5-$CW5))-1,\"n/a\")","v":0},0,-6.5284854255742708E-4,0,0,0,0,0,0,-1.692057250289869E-4,-7.4931608868511468E-5,0,0,-6.5284854255742708E-4,0,0,0,0,0,"n/a",{"$f":"IFERROR((SUMIFS(EE$14:EE$115,$AB$14:$AB$115,$CX5)/SUMIFS(EE$14:EE$115,$AB$14:$AB$115,EDATE($CW5,0)))^(365.25/($CX5-$CW5))-1,\"n/a\")","v":3.508383294914541E-4},{"$f":"IFERROR((SUMIFS(EF$14:EF$115,$AB$14:$AB$115,$CX5)/SUMIFS(EF$14:EF$115,$AB$14:$AB$115,EDATE($CW5,0)))^(365.25/($CX5-$CW5))-1,\"n/a\")","v":4.0028142932133637E-3}]
[null,{"$f":"IF(B5=\"*\",\"*\",INDEX(Lookups!B$2:B$52,MATCH(B5,Lookups!A$2:A$52,0),1))","v":"*"},null,null,null,null,null,null,null,null,null,null,5,null,null,6.6666666666666666E-2,{"$f":"IFERROR(INDEX(Renewals!$C$3:$N$29,MATCH($B$6,Renewals!$B$3:$B$29,0),M6),0)","v":74705},0.144879895429704,{"$f":"SUMIFS(INPUTS!AA$3:AA$17,INPUTS!Z$3:Z$17,M6)","v":8.4139679024567648E-2},8.4139679024567829E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disabled",0,0,0,0,1.7237247517973297E-2,0.37921944539541252,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-01-01","2025-06-01",76.977412731006154,2.0105859244921032E-3,1.958568460230925E-2,1.8059130428527803E-2,2.6134886593324413E-2,3.6804781765676475E-2,2.0828107499488269E-2,"n/a",-1,"n/a",1.8377020043698788E-2,2.0348844283246459E-2,-1.1673965506198147E-4,-3.936906473454016E-4,-6.0200534896992508E-4,-6.0397941806689115E-4,0,0,0,0,0,-4.8530257649681552E-4,-2.1446394730961771E-4,-1.1673965506198147E-4,-3.936906473454016E-4,-6.0200534896992508E-4,-6.0397941806689115E-4,0,0,0,0,"n/a",{"$f":"IFERROR((SUMIFS(EE$14:EE$115,$AB$14:$AB$115,$CX6)/SUMIFS(EE$14:EE$115,$AB$14:$AB$115,EDATE($CW6,0)))^(365.25/($CX$6-$CW$6))-1,\"n/a\")","v":6.1749960448365115E-4},{"$f":"IFERROR((SUMIFS(EF$14:EF$115,$AB$14:$AB$115,$CX6)/SUMIFS(EF$14:EF$115,$AB$14:$AB$115,EDATE($CW6,0)))^(365.25/($CX$6-$CW$6))-1,\"n/a\")","v":3.0891766348120075E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,6.6666666666666666E-2,{"$f":"IFERROR(INDEX(Renewals!$C$3:$N$29,MATCH($B$6,Renewals!$B$3:$B$29,0),M7),0)","v":73697},0.14292502046024894,{"$f":"SUMIFS(INPUTS!AA$3:AA$17,INPUTS!Z$3:Z$17,M7)","v":9.6602661595242181E-2},9.6602661595242389E-2,null,null,null,null,null,null,null,null,null,null,null,"Months",{"$f":"COUNTIFS(AG14:AG115,\">0\")+IF(AF7=$AF7,0,AF7)","v":15},{"$f":"COUNTIFS(AH14:AH115,\">0\")","v":15},{"$f":"COUNTIFS(AI14:AI115,\">0\")","v":15},15,15,15,15,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COVID New",0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-10-01","2024-10-01",24.016427104722794,-1.3105113536053592E-2,-6.3065363057407287E-2,-9.3222230591801014E-2,-9.3436268154901914E-2,-9.3022459071295804E-3,-1.246550358167331E-2,-1,-1,"n/a",-7.3169543364335676E-2,-6.090114806668645E-2,1.9167261790902224E-3,1.5884947366067159E-3,1.2108939924702966E-2,1.7553041486370713E-2,0,0,0,0,0,8.927039049718255E-3,4.1920565277682176E-3,1.9167261790902224E-3,1.5884947366067159E-3,1.2108939924702966E-2,1.7553041486370713E-2,0,0,0,0,"n/a",{"$f":"IFERROR(SUMIFS(EE$14:EE$91,$AB$14:$AB$91,$CW7)/SUMIFS(EE$14:EE$91,$AB$14:$AB$91,EDATE($CW7,-12))-1,\"n/a\")","v":1.6785368515976895E-3},4.2646442082590053E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,6.6666666666666666E-2,{"$f":"IFERROR(INDEX(Renewals!$C$3:$N$29,MATCH($B$6,Renewals!$B$3:$B$29,0),M8),0)","v":36601},7.0982518608160058E-2,{"$f":"SUMIFS(INPUTS!AA$3:AA$17,INPUTS!Z$3:Z$17,M8)","v":9.6055933622866158E-2},9.6055933622866366E-2,null,null,null,null,null,null,null,null,null,null,null,"Start Date",{"$f":"F5","v":"2023-04-01"},{"$f":"EDATE(AG8,IF(AG7=$AF7,0,AG7-COUNTIFS(AH14:AH115,\">0\",AG14:AG115,\">0\")))","v":"2023-04-01"},{"$f":"EDATE(AH8,IF(AH7=$AF7,0,AH7-COUNTIFS(AI14:AI115,\">0\",AH14:AH115,\">0\")))","v":"2023-04-01"},{"$f":"EDATE(AI8,IF(AI7=$AF7,0,AI7-COUNTIFS(AJ14:AJ115,\">0\",AI14:AI115,\">0\")))","v":"2023-04-01"},"2023-04-01","2023-04-01","2023-04-01","2023-04-01","2024-07-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unknown",0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-10-01","2022-10-01",11.991786447638603,-1.4638379830135828E-2,8.4261298047794586E-2,6.7387526505146234E-2,7.9554592950716652E-2,7.9063957363517678E-2,8.0521631294027562E-2,7.9002644007522216E-2,0.10054164725466141,"n/a",6.877618703648869E-2,7.0890621989995628E-2,8.0745116236080605E-4,-7.6972655431606363E-5,-5.5783364692341131E-4,-1.3851410044087853E-3,0,0,0,0,0,-5.4819842336195634E-4,-2.2423797520065847E-4,8.0745116236058401E-4,-7.6972655431717385E-5,-5.5783364692352233E-4,-1.3851410044088963E-3,0,0,0,0,"n/a","n/a","n/a"]
[null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,6.6666666666666666E-2,{"$f":"IFERROR(INDEX(Renewals!$C$3:$N$29,MATCH($B$6,Renewals!$B$3:$B$29,0),M9),0)","v":36425},7.0641191232540909E-2,{"$f":"SUMIFS(INPUTS!AA$3:AA$17,INPUTS!Z$3:Z$17,M9)","v":9.0521962724806559E-2},9.0521962724806754E-2,null,null,null,null,null,null,null,null,null,null,null,"Disenrolled",{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,AG$13)","v":197663.99707090229},2421.9970709022828,5939025.8991212714,7915797.8093116619,4286027.4179042242,630719.1035632696,518499.21356326994,450016.23243048508,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-10-01","2023-10-01",11.991786447638603,-7.8786411356802644E-3,-6.4822642238065886E-2,-9.4812825858914929E-2,-8.6285394551161465E-2,-1.3293292548768321E-3,-9.0168564444126353E-4,-0.35846888962325274,-0.35018280117177591,"n/a",-7.2311312952373918E-2,-5.8616064005011181E-2,-2.3987314487639022E-4,-3.2714903776642767E-4,1.8026381393698721E-3,2.5382993208318272E-3,0,0,0,-0.400209891617894,0,1.1919115131688862E-3,8.5283207852215881E-4,-2.3987314487639022E-4,-3.2714903776642767E-4,1.8026381393698721E-3,2.5382993208318272E-3,0,0,0,-0.400209891617894,"n/a",1.6785368515976895E-3,4.2646442082590053E-3,"Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Acuity","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members","Members"]
[null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,6.6666666666666666E-2,{"$f":"IFERROR(INDEX(Renewals!$C$3:$N$29,MATCH($B$6,Renewals!$B$3:$B$29,0),M10),0)","v":0},0,{"$f":"SUMIFS(INPUTS!AA$3:AA$17,INPUTS!Z$3:Z$17,M10)","v":7.630858476582407E-2},7.6308584765824236E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-10-01","2021-10-01",11.991786447638603,2.7278192110153476E-2,9.6286556078339469E-2,0.11025002729257727,0.1068576184502803,8.591008743884232E-2,7.6499300454297314E-2,0.61454579627277406,-3.8834722586693071E-2,"n/a",9.5316913235404588E-2,9.2504549048536333E-2,1.8063669038539398E-3,-1.3780378811767413E-3,-1.5646497372776791E-2,-1.5560427095599239E-2,0,0,0,0,0,-8.9676566909606681E-3,-4.2795713424560455E-3,1.8063669038539398E-3,-1.3780378811766303E-3,-1.5646497372776791E-2,-1.5560427095599239E-2,0,0,0,0,"n/a","n/a","n/a","Midpoint","Midpoint","Midpoint","Midpoint","Midpoint","Midpoint","Midpoint","Midpoint","Midpoint","Midpoint","Midpoint","Lower","Lower","Lower","Lower","Lower","Lower","Lower","Lower","Lower","Lower","Lower","Upper","Upper","Upper","Upper","Upper","Upper","Upper","Upper","Upper","Upper","Upper","Midpoint","Midpoint","Midpoint","Midpoint","Midpoint","Midpoint","Midpoint","Midpoint","Midpoint","Midpoint","Midpoint","Lower","Lower","Lower","Lower","Lower","Lower","Lower","Lower","Lower","Lower","Lower","Upper","Upper","Upper","Upper","Upper","Upper","Upper","Upper","Upper","Upper","Upper"]
[null,null,null,"PHE-Unwinding",{"$f":"MAX(G5,INPUTS!G11)","v":15},null,null,null,null,null,null,null,10,null,null,6.6666666666666666E-2,{"$f":"IFERROR(INDEX(Renewals!$C$3:$N$29,MATCH($B$6,Renewals!$B$3:$B$29,0),M11),0)","v":0},0,{"$f":"SUMIFS(INPUTS!AA$3:AA$17,INPUTS!Z$3:Z$17,M11)","v":7.6031409361092914E-2},7.603140936109308E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(BU$13,INPUTS!$H$21:$H$29,0))","v":"Population 1"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(BV$13,INPUTS!$H$21:$H$29,0))","v":"Population 2"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(BW$13,INPUTS!$H$21:$H$29,0))","v":"Population 3"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(BX$13,INPUTS!$H$21:$H$29,0))","v":"Population 4"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(BY$13,INPUTS!$H$21:$H$29,0))","v":"Population 5"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(BZ$13,INPUTS!$H$21:$H$29,0))","v":"Population 6"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(CA$13,INPUTS!$H$21:$H$29,0))","v":"Population 7"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(CB$13,INPUTS!$H$21:$H$29,0))","v":"Population 8"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(CC$13,INPUTS!$H$21:$H$29,0))","v":"Population 9"},null,null,{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(CF$13,INPUTS!$H$21:$H$29,0))","v":"Population 1"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(CG$13,INPUTS!$H$21:$H$29,0))","v":"Population 2"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(CH$13,INPUTS!$H$21:$H$29,0))","v":"Population 3"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(CI$13,INPUTS!$H$21:$H$29,0))","v":"Population 4"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(CJ$13,INPUTS!$H$21:$H$29,0))","v":"Population 5"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(CK$13,INPUTS!$H$21:$H$29,0))","v":"Population 6"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(CL$13,INPUTS!$H$21:$H$29,0))","v":"Population 7"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(CM$13,INPUTS!$H$21:$H$29,0))","v":"Population 8"},{"$f":"INDEX(INPUTS!$B$21:$B$29,MATCH(CN$13,INPUTS!$H$21:$H$29,0))","v":"Population 9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1+EG11","v":2},3,4,5,6,7,8,9,10,11,{"$f":"EG11","v":1},{"$f":"EH11","v":2},3,4,5,6,7,8,9,10,11,{"$f":"ER11","v":1},{"$f":"ES11","v":2},{"$f":"ET11","v":3},{"$f":"EU11","v":4},{"$f":"EV11","v":5},{"$f":"EW11","v":6},{"$f":"EX11","v":7},{"$f":"EY11","v":8},{"$f":"EZ11","v":9},{"$f":"FA11","v":10},{"$f":"FB11","v":11},{"$f":"EG11","v":1},2,3,4,5,6,7,8,9,10,11,1,2,3,4,5,6,7,8,9,10,11,{"$f":"FY11","v":1},{"$f":"FZ11","v":2},3,4,5,6,7,8,9,10,11,null,"For Sensitivity Testing"]
[null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,6.6666666666666666E-2,{"$f":"IFERROR(INDEX(Renewals!$C$3:$N$29,MATCH($B$6,Renewals!$B$3:$B$29,0),M12),0)","v":0},0,{"$f":"SUMIFS(INPUTS!AA$3:AA$17,INPUTS!Z$3:Z$17,M12)","v":7.5172081423570028E-2},7.5172081423570181E-2,null,null,null,null,null,null,null,null,"Unwinding Criteria",null,null,null,"Disenrollment Distribution (Cascading Setup)",null,null,null,null,null,null,null,null,null,"Unwinding Disenrollment Distribution",null,null,null,null,null,null,null,null,null,"Stayers Member Count",null,null,null,null,null,null,null,null,null,"Pending Leavers Member Count",null,null,null,null,null,null,null,null,null,"Joiners Member Count",null,null,null,null,null,null,null,null,null,null,"Leavers Member Count",null,null,null,null,null,null,null,null,null,null,"Historical Member Count",null,null,null,null,null,null,null,null,"Total Member Count",null,null,null,null,null,null,null,null,null,null,"Acuity Mix",null,null,null,null,null,null,null,null,null,null,"Total Average PMPM",null,null,null,null,null,null,null,null,null,null,"Acuity (Midpoint)",null,null,null,null,null,null,null,null,null,null,"Acuity (Lower Bound)",null,null,null,null,null,null,null,null,null,null,"Acuity (Upper Bound)",null,null,null,null,null,null,null,null,null,null,"Membership (Midpoint)",null,null,null,null,null,null,null,null,null,null,"Membership (Lower Bound)",null,null,null,null,null,null,null,null,null,null,"Membership (Upper Bound)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUTS!$Q$3","v":"Expansion"},null,null,null,null,null,null,null,null,"Acuity 2-Year Change"]
[null,"Month",null,null,null,null,null,null,null,null,null,null,12,null,null,6.6666666666666666E-2,{"$f":"IFERROR(INDEX(Renewals!$C$3:$N$29,MATCH($B$6,Renewals!$B$3:$B$29,0),M13),0)","v":0},0,{"$f":"SUMIFS(INPUTS!AA$3:AA$17,INPUTS!Z$3:Z$17,M13)","v":7.906006181603363E-2},7.9060061816033797E-2,null,null,null,null,null,null,null,"Month","Cont Cov?","Window","Phase","Disenrolled",{"$f":"INDEX($I$22:$I$30,MATCH(COLUMN()-COLUMN($AG11)+1,$Y$22:$Y$30,0),1)","v":"COVID New"},{"$f":"INDEX($I$22:$I$30,MATCH(COLUMN()-COLUMN($AG11)+1,$Y$22:$Y$30,0),1)","v":"Unknown"},"Expansion","Children","Adult","Disabled","Aged","CHIP","","All Populations",{"$f":"OFFSET($I$21,COLUMN(AQ11)-COLUMN($AQ11)+1,0,1,1)","v":"CHIP"},{"$f":"OFFSET($I$21,COLUMN(AR11)-COLUMN($AQ11)+1,0,1,1)","v":"Children"},"Expansion","Adult","Aged","Disabled","COVID New","Unknown","","All Populations",{"$f":"AQ13","v":"CHIP"},{"$f":"AR13","v":"Children"},"Expansion","Adult","Aged","Disabled","COVID New","Unknown","","All Populations",{"$f":"BA13","v":"CHIP"},"Children","Expansion","Adult","Aged","Disabled","COVID New","Unknown","","All Populations",{"$f":"BK13","v":"CHIP"},"Children","Expansion","Adult","Aged","Disabled","COVID New","Unknown","",{"$f":"INPUTS!$H$30","v":"Non-ABD"},"All Populations",{"$f":"BU13","v":"CHIP"},{"$f":"BV13","v":"Children"},"Expansion","Adult","Aged","Disabled","COVID New",{"$f":"CB13","v":"Unknown"},"",{"$f":"INPUTS!H30","v":"Non-ABD"},"All Populations",{"$f":"BU13","v":"CHIP"},{"$f":"BV13","v":"Children"},"Expansion","Adult","Aged","Disabled","COVID New","Unknown","",{"$f":"BK13","v":"CHIP"},"Children","Expansion","Adult","Aged","Disabled","COVID New","Unknown","",{"$f":"INPUTS!H30","v":"Non-ABD"},"All Populations",{"$f":"CZ13","v":"CHIP"},{"$f":"DA13","v":"Children"},"Expansion","Adult","Aged","Disabled","COVID New","Unknown","","Non-ABD","All Populations",{"$f":"CZ13","v":"CHIP"},"Children","Expansion","Adult","Aged","Disabled","COVID New","Unknown","",{"$f":"INPUTS!H30","v":"Non-ABD"},"All Populations",{"$f":"DV13","v":"CHIP"},"Children","Expansion","Adult","Aged","Disabled","COVID New","Unknown","",{"$f":"INPUTS!H30","v":"Non-ABD"},"All Populations",{"$f":"EG13","v":"CHIP"},{"$f":"EH13","v":"Children"},"Expansion","Adult","Aged","Disabled","COVID New","Unknown","","Non-ABD","All Populations",{"$f":"ER13","v":"CHIP"},{"$f":"ES13","v":"Children"},{"$f":"ET13","v":"Expansion"},{"$f":"EU13","v":"Adult"},{"$f":"EV13","v":"Aged"},{"$f":"EW13","v":"Disabled"},{"$f":"EX13","v":"COVID New"},{"$f":"EY13","v":"Unknown"},{"$f":"EZ13","v":""},{"$f":"FA13","v":"Non-ABD"},{"$f":"FB13","v":"All Populations"},{"$f":"EG13","v":"CHIP"},"Children","Expansion","Adult","Aged","Disabled","COVID New","Unknown","","Non-ABD","All Populations","CHIP","Children","Expansion","Adult","Aged","Disabled","COVID New","Unknown","","Non-ABD","All Populations","CHIP","Children","Expansion","Adult","Aged","Disabled","COVID New","Unknown","","Non-ABD","All Populations",null,"Acuity","Enrollment",null,null,null,null,null,null,null,null,{"$f":"GH13","v":"Non-ABD"},{"$f":"GI13","v":"All Populations"}]
[null,{"$f":"AB14","v":"2027-06-01"},null,null,null,null,null,null,null,null,null,null,13,null,null,6.6666666666666666E-2,{"$f":"IFERROR(INDEX(Renewals!$C$3:$N$29,MATCH($B$6,Renewals!$B$3:$B$29,0),M14),0)","v":0},0,{"$f":"SUMIFS(INPUTS!AA$3:AA$17,INPUTS!Z$3:Z$17,M14)","v":6.1526430801009939E-2},6.1526430801010071E-2,null,null,null,null,null,null,null,"2027-06-01",{"$f":"IF(OR($AB14>=$F$5,$AB14<=DATE(2020,2,1)),0,1)","v":0},{"$f":"IF(AB14<F$5,0,IF(COUNTIFS(AC14:AC$101,0)<=$G$5,1,0))","v":0},{"$f":"IF($B14>=EDATE($F$5,$G$5),2,SUMIFS($AD:$AD,$AB:$AB,$B14))+IF(B14<DATE(2020,2,28),0,1)+IF($B14>EDATE($F$5,$G$5+23),2,IF($B14>=EDATE($F$5,$G$5+12),1,0))","v":5},{"$f":"AD14*V$19*IF(AD14=1,INDEX($O$2:$T$16,MATCH(SUM(AD14:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF14-SUM($AF14:AF14),AG$9-SUM(AG15:AG$115)),$AF14*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF14-SUM($AF14:AG14),AH$9-SUM(AH15:AH$115)),$AF14*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF14-SUM($AF14:AH14),AI$9-SUM(AI15:AI$115)),$AF14*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF14-SUM($AF14:AI14),AJ$9-SUM(AJ15:AJ$115)),$AF14*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF14-SUM($AF14:AJ14),AK$9-SUM(AK15:AK$115)),$AF14*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF14-SUM($AF14:AK14),AL$9-SUM(AL15:AL$115)),$AF14*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF14-SUM($AF14:AL14),AM$9-SUM(AM15:AM$115)),$AF14*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF14-SUM($AF14:AM14),AN$9-SUM(AN15:AN$115)),$AF14*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF14-SUM($AF14:AN14),AO$9-SUM(AO15:AO$115)),$AF14*AO$9/SUM($AG$9:$AO$9))","v":0},{"$f":"SUM(AG14:AO14)","v":0},{"$f":"SUMIFS($AG14:$AO14,$AG$13:$AO$13,AQ$13)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AQ14:AY14)","v":0},{"$f":"SUMIFS($U$22:$U$30,$I$22:$I$30,BA$13)","v":6609061.9233418321},{"$f":"SUMIFS($U$22:$U$30,$I$22:$I$30,BB$13)","v":25768448.187759239},{"$f":"SUMIFS($U$22:$U$30,$I$22:$I$30,BC$13)","v":13857727.09794963},10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,{"$f":"SUM(BA14:BI14)","v":73670330.465232641},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ14:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR14:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS14:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT14:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU14:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV14:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW14:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX14:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY14:AY$65)","v":0},{"$f":"SUM(BK14:BS14)","v":0},{"$f":"SUMIFS(INDIRECT(\"'\"&BU$11&\"'!r:r\"),INDIRECT(\"'\"&BU$11&\"'!b:b\"),$B14,INDIRECT(\"'\"&BU$11&\"'!a:a\"),\"Joiners\")","v":220514.50334001146},{"$f":"SUMIFS(INDIRECT(\"'\"&BV$11&\"'!r:r\"),INDIRECT(\"'\"&BV$11&\"'!b:b\"),$B14,INDIRECT(\"'\"&BV$11&\"'!a:a\"),\"Joiners\")","v":498931.57786797651},382027.78814308054,269151.55009365798,39112.366046818235,70546.009840931743,0,0,0,{"$f":"SUMPRODUCT(BU14:CC14,$AQ$5:$AY$5)","v":1370625.4194447265},{"$f":"SUM(BU14:CC14)","v":1480283.7953324765},{"$f":"SUMIFS(INDIRECT(\"'\"&CF$11&\"'!D:D\"),INDIRECT(\"'\"&CF$11&\"'!b:b\"),$B14,INDIRECT(\"'\"&CF$11&\"'!a:a\"),\"Leavers\")","v":0},{"$f":"SUMIFS(INDIRECT(\"'\"&CG$11&\"'!D:D\"),INDIRECT(\"'\"&CG$11&\"'!b:b\"),$B14,INDIRECT(\"'\"&CG$11&\"'!a:a\"),\"Leavers\")","v":0},0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CF14:CN14,$AQ$5:$AY$5)","v":0},{"$f":"SUM(CF14:CN14)","v":0},{"$f":"IF($AB14<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB14),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB14,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB14<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB14),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB14,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB14<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB14),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB14,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB14<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB14),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB14,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB14<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB14),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB14,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB14<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB14),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB14,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB14<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB14),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB14,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB14<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB14),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB14,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB14<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB14),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB14,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"SUMIFS(INDIRECT(\"'\"&CZ$1&\"'!d:d\"),INDIRECT(\"'\"&CZ$1&\"'!b:b\"),$B14,INDIRECT(\"'\"&CZ$1&\"'!a:a\"),\"Total Members\")","v":7183739.391361515},{"$f":"SUMIFS(INDIRECT(\"'\"&DA$1&\"'!d:d\"),INDIRECT(\"'\"&DA$1&\"'!b:b\"),$B14,INDIRECT(\"'\"&DA$1&\"'!a:a\"),\"Total Members\")","v":30219062.344108604},16098229.029228995,11713891.866370566,8019888.1961753629,9595558.8875037041,0,0,0,{"$f":"SUMPRODUCT(CZ14:DH14,$AQ$5:$AY$5)","v":65214922.631069675},{"$f":"SUM(CZ14:DH14)","v":82830369.71474874},{"$f":"SUMIFS(INDIRECT(\"'\"&DK$1&\"'!h:h\"),INDIRECT(\"'\"&DK$1&\"'!B:B\"),$AB14)","v":0.99637957121225884},{"$f":"SUMIFS(INDIRECT(\"'\"&DL$1&\"'!h:h\"),INDIRECT(\"'\"&DL$1&\"'!B:B\"),$AB14)","v":0.99738028369657872},0.99539716951450952,0.99426111197641165,1,1,1,1,1,{"$f":"SUMPRODUCT(DK14:DS14,$AQ$5:$AY$5,DV14:ED14,CZ14:DH14)/SUMPRODUCT($AQ$5:$AY$5,DV14:ED14,CZ14:DH14)","v":0.99594507128924625},{"$f":"SUMPRODUCT($CZ14:$DH14,DK14:DS14,DV14:ED14)/SUMPRODUCT($CZ14:$DH14,DV14:ED14)","v":0.99820601415258081},{"$f":"DV$104*DK14/AVERAGE(DK$104:DK$115)","v":13480.749897282871},{"$f":"DW$104*DL14/AVERAGE(DL$104:DL$115)","v":15875.634435693006},{"$f":"DX$104*DM14/AVERAGE(DM$104:DM$115)","v":19526.872173894386},{"$f":"DY$104*DN14/AVERAGE(DN$104:DN$115)","v":28307.442408895076},{"$f":"DZ$104*DO14/AVERAGE(DO$104:DO$115)","v":79197.916666666657},{"$f":"EA$104*DP14/AVERAGE(DP$104:DP$115)","v":94374.999999999985},{"$f":"EB$104*DQ14/AVERAGE(DQ$104:DQ$115)","v":36601.050078078682},{"$f":"EC$104*DR14/AVERAGE(DR$104:DR$115)","v":36601.050078078682},{"$f":"ED$104*DS14/AVERAGE(DS$104:DS$115)","v":0},{"$f":"SUMPRODUCT($AQ$5:$AY$5,DV14:ED14,CZ14:DH14)/SUMPRODUCT($AQ$5:$AY$5,CZ14:DH14)","v":18746.129127743407},{"$f":"SUMPRODUCT(DV14:ED14,CZ14:DH14)/DJ14","v":33360.549726613666},0.99637957121225884,0.99738028369657872,0.99539054141280736,0.99426111197641165,1,1,1,1,1,0.99593797258744543,0.9981932251878336,0.99638285581423669,0.99737296955704213,0.9953965745782658,0.99426054773374528,1,1,1,1,1,0.99593719846167328,0.99821741905132944,0.99638431515367698,0.99738597386454597,0.99538834005198218,0.99426479046067584,1,1,1,1,1,0.99593815576291367,0.99819848089316476,7183739.391361515,30219062.344108604,16715277.804480078,11713891.866370566,8022852.748571272,9596048.8258106075,0,0,0,65831971.406320758,83450872.980702639,7487702.3230947545,27443269.473739136,15427540.738411855,10696046.319506763,7598038.9384748228,9084271.5880541354,0,0,0,61054558.854752511,77736869.381281465,6793424.472952554,31074935.107034463,17026068.143702257,12082382.343220821,8243594.3062085994,9825372.4899266232,0,0,0,66976810.066910096,85045776.86304532,null,{"$f":"SUMIFS(DK14:DU14,DK$13:DU$13,$GW$12)","v":0.99539716951450952},{"$f":"SUMIFS(CZ14:DJ14,CZ$13:DJ$13,$GW$12)","v":16098229.029228995},null,null,null,null,null,null,null,null,{"$f":"EP14/EP38-1","v":-8.5368312038835992E-4},{"$f":"EQ14/EQ38-1","v":-3.7935103494757261E-4}]
[null,{"$f":"AB15","v":"2027-05-01"},null,null,null,null,null,null,null,null,null,null,14,null,null,6.6666666666666666E-2,{"$f":"IFERROR(INDEX(Renewals!$C$3:$N$29,MATCH($B$6,Renewals!$B$3:$B$29,0),M15),0)","v":0},0,{"$f":"SUMIFS(INPUTS!AA$3:AA$17,INPUTS!Z$3:Z$17,M15)","v":4.6711419079426691E-2},4.6711419079426789E-2,null,null,null,null,null,null,null,{"$f":"EDATE(AB14,-1)","v":"2027-05-01"},{"$f":"IF(OR($AB15>=$F$5,$AB15<=DATE(2020,2,1)),0,1)","v":0},{"$f":"IF(AB15<F$5,0,IF(COUNTIFS(AC15:AC$101,0)<=$G$5,1,0))","v":0},5,{"$f":"AD15*V$19*IF(AD15=1,INDEX($O$2:$T$16,MATCH(SUM(AD15:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF15-SUM($AF15:AF15),AG$9-SUM(AG16:AG$115)),$AF15*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF15-SUM($AF15:AG15),AH$9-SUM(AH16:AH$115)),$AF15*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF15-SUM($AF15:AH15),AI$9-SUM(AI16:AI$115)),$AF15*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF15-SUM($AF15:AI15),AJ$9-SUM(AJ16:AJ$115)),$AF15*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF15-SUM($AF15:AJ15),AK$9-SUM(AK16:AK$115)),$AF15*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF15-SUM($AF15:AK15),AL$9-SUM(AL16:AL$115)),$AF15*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF15-SUM($AF15:AL15),AM$9-SUM(AM16:AM$115)),$AF15*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF15-SUM($AF15:AM15),AN$9-SUM(AN16:AN$115)),$AF15*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF15-SUM($AF15:AN15),AO$9-SUM(AO16:AO$115)),$AF15*AO$9/SUM($AG$9:$AO$9))","v":0},{"$f":"SUM(AG15:AO15)","v":0},0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ15:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR15:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS15:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT15:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU15:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV15:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW15:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX15:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY15:AY$65)","v":0},0,{"$f":"SUMIFS(INDIRECT(\"'\"&BU$11&\"'!r:r\"),INDIRECT(\"'\"&BU$11&\"'!b:b\"),$B15,INDIRECT(\"'\"&BU$11&\"'!a:a\"),\"Joiners\")","v":219962.94891256801},498142.77217251592,381839.52914091427,269242.70091310912,39081.478910020036,70499.796390545962,0,0,0,{"$f":"SUMPRODUCT(BU15:CC15,$AQ$5:$AY$5)","v":1369187.9511391073},{"$f":"SUM(BU15:CC15)","v":1478769.2264396735},{"$f":"SUMIFS(INDIRECT(\"'\"&CF$11&\"'!D:D\"),INDIRECT(\"'\"&CF$11&\"'!b:b\"),$B15,INDIRECT(\"'\"&CF$11&\"'!a:a\"),\"Leavers\")","v":202268.13569909768},451875.53685901553,374750.0504934807,273118.57515773864,32022.846828710524,64205.304428974567,0,0,0,{"$f":"SUMPRODUCT(CF15:CN15,$AQ$5:$AY$5)","v":1302012.2982093324},{"$f":"SUM(CF15:CN15)","v":1398240.4494670175},{"$f":"IF($AB15<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB15),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB15,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB15<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB15),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB15,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB15<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB15),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB15,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB15<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB15),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB15,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB15<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB15),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB15,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB15<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB15),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB15,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB15<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB15),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB15,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB15<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB15),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB15,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB15<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB15),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB15,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"SUMIFS(INDIRECT(\"'\"&CZ$1&\"'!d:d\"),INDIRECT(\"'\"&CZ$1&\"'!b:b\"),$B15,INDIRECT(\"'\"&CZ$1&\"'!a:a\"),\"Total Members\")","v":7165493.0237206016},30172006.303099643,16090951.291579396,11717858.891434647,8012798.6769572552,9589218.1820917465,0,0,0,{"$f":"SUMPRODUCT(CZ15:DH15,$AQ$5:$AY$5)","v":65146309.50983429},{"$f":"SUM(CZ15:DH15)","v":82748326.368883282},{"$f":"SUMIFS(INDIRECT(\"'\"&DK$1&\"'!h:h\"),INDIRECT(\"'\"&DK$1&\"'!B:B\"),$AB15)","v":0.99637949381518442},0.99738031219187573,0.99539693527175876,0.99426110817464164,1,1,1,1,1,0.9959439587985216,0.99820560598199803,{"$f":"DV$104*DK15/AVERAGE(DK$104:DK$115)","v":13480.748850121094},15875.634889262146,19526.867578715304,28307.442300655515,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,{"$f":"ED$104*DS15/AVERAGE(DS$104:DS$115)","v":0},{"$f":"SUMPRODUCT($AQ$5:$AY$5,DV15:ED15,CZ15:DH15)/SUMPRODUCT($AQ$5:$AY$5,CZ15:DH15)","v":18750.17121488581},33367.247487738459,0.99637949381518442,0.99738031219187573,0.99539031048459303,0.99426110817464164,1,1,1,1,1,0.99593686262022751,0.99819279806111372,0.99638280450813144,0.99737299861140172,0.99539632447273974,0.99426054773374517,1,1,1,1,1,0.99593603887928872,0.99821703465168954,0.99638589545257972,0.99738619642199633,0.99538872760648145,0.99426559903768619,1,1,1,1,1,0.99593766154626517,0.99819829276076388,7165493.0237206016,30172006.303099643,16708209.03646029,11717858.891434647,8015661.3883015616,9589691.2227306589,0,0,0,65763567.254715182,83368919.865747392,7469115.4281575438,27397724.252913568,15420624.528840562,10699774.206217721,7591333.2564094234,9078221.1269122567,0,0,0,60987238.416129395,77656792.799451068,6776143.5831578756,31028709.503586587,17019197.787029106,12086358.912088513,8236253.5193643374,9818919.3485735487,0,0,0,66910409.785862088,84965582.653799981,null,0.99539693527175876,16090951.291579396,null,null,null,null,null,null,null,null,-9.3420134799038212E-4,-4.1505331206648233E-4]
[null,"2027-04-01",null,null,null,null,null,{"$f":"INPUTS!Q24","v":0.28875000000000001},"Adult",{"$f":"INPUTS!T24","v":0.52445923460898503},null,null,15,null,null,6.6666666666666666E-2,{"$f":"IFERROR(INDEX(Renewals!$C$3:$N$29,MATCH($B$6,Renewals!$B$3:$B$29,0),M16),0)","v":0},0,{"$f":"SUMIFS(INPUTS!AA$3:AA$17,INPUTS!Z$3:Z$17,M16)","v":2.7689639037291634E-2},2.7689639037291693E-2,null,null,null,null,null,null,null,"2027-04-01",0,{"$f":"IF(AB16<F$5,0,IF(COUNTIFS(AC16:AC$101,0)<=$G$5,1,0))","v":0},5,{"$f":"AD16*V$19*IF(AD16=1,INDEX($O$2:$T$16,MATCH(SUM(AD16:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF16-SUM($AF16:AF16),AG$9-SUM(AG17:AG$115)),$AF16*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF16-SUM($AF16:AG16),AH$9-SUM(AH17:AH$115)),$AF16*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF16-SUM($AF16:AH16),AI$9-SUM(AI17:AI$115)),$AF16*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF16-SUM($AF16:AI16),AJ$9-SUM(AJ17:AJ$115)),$AF16*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF16-SUM($AF16:AJ16),AK$9-SUM(AK17:AK$115)),$AF16*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF16-SUM($AF16:AK16),AL$9-SUM(AL17:AL$115)),$AF16*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF16-SUM($AF16:AL16),AM$9-SUM(AM17:AM$115)),$AF16*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF16-SUM($AF16:AM16),AN$9-SUM(AN17:AN$115)),$AF16*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF16-SUM($AF16:AN16),AO$9-SUM(AO17:AO$115)),$AF16*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ16:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR16:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS16:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT16:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU16:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV16:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW16:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX16:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY16:AY$65)","v":0},0,219412.51665951457,497355.40626098262,381651.75924705795,269333.88226936187,39050.606174937922,70453.610992137183,0,0,0,1367753.5644369172,1477257.7816039922,201753.87215654968,451172.25967390876,374581.39178815717,273211.06946724502,31994.509130394908,64162.872354705243,0,0,0,1300718.5930858606,1396875.974570961,{"$f":"IF($AB16<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB16),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB16,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB16<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB16),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB16,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB16<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB16),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB16,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB16<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB16),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB16,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB16<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB16),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB16,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB16<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB16),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB16,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB16<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB16),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB16,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB16<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB16),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB16,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB16<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB16),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB16,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7147283.9469645824,{"$f":"SUMIFS(INDIRECT(\"'\"&DA$1&\"'!d:d\"),INDIRECT(\"'\"&DA$1&\"'!b:b\"),$B16,INDIRECT(\"'\"&DA$1&\"'!a:a\"),\"Total Members\")","v":30125035.790601037},16083693.154226638,11721827.259988783,8005711.7071776306,9582881.2580559049,0,0,0,65077840.151781045,82666433.117014587,0.99637940724957164,0.99738033993883901,0.99539669988771629,0.99426110315328564,1,1,1,1,1,0.99594284440621839,0.99820519564367927,13480.747678911435,15875.635330919811,19526.862961147312,28307.442157693324,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18754.215420346634,33373.932279908418,0.99637940724957164,0.99738033993883901,0.99539007829715631,0.99426110315328564,1,1,1,1,1,0.99593575074738427,0.998192368735348,0.9963827530744338,0.99737302768999092,0.99539607455609791,0.99426054773374528,1,1,1,1,1,0.99593487904974309,0.99821664873980609,0.99638758086305623,0.99738642269410471,0.99538910820943305,0.99426644357608729,1,1,1,1,1,0.99593718420448607,0.99819811091163391,7147283.9469645824,30125035.790601037,16701159.939497022,11721827.259988783,8008472.5650109164,9583337.4052530788,0,0,0,65695306.93705143,83287116.907315433,7450567.4687055554,27352265.609592523,15413728.348511383,10703503.392206833,7584630.0217300188,9072174.3086122219,0,0,0,60920064.819016293,77576869.149358541,6758892.4484350495,30982562.695084911,17012344.227233417,12090335.989819236,8228915.1971467333,9812469.9856639858,0,0,0,66844135.360572614,84885520.54338333,null,0.99539669988771629,16083693.154226638,null,null,null,null,null,null,null,null,-1.1572161984829687E-3,-5.1395495035988503E-4]
[null,"2027-03-01",null,"Dependent var (unw)",{"$f":"RAND()","v":6.0985214880504679E-2},null,null,{"$f":"H25","v":0.28875000000000001},{"$f":"I25","v":"Adult"},{"$f":"J25","v":0.52445923460898503},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-03-01",0,{"$f":"IF(AB17<F$5,0,IF(COUNTIFS(AC17:AC$101,0)<=$G$5,1,0))","v":0},5,{"$f":"AD17*V$19*IF(AD17=1,INDEX($O$2:$T$16,MATCH(SUM(AD17:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF17-SUM($AF17:AF17),AG$9-SUM(AG18:AG$115)),$AF17*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF17-SUM($AF17:AG17),AH$9-SUM(AH18:AH$115)),$AF17*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF17-SUM($AF17:AH17),AI$9-SUM(AI18:AI$115)),$AF17*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF17-SUM($AF17:AI17),AJ$9-SUM(AJ18:AJ$115)),$AF17*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF17-SUM($AF17:AJ17),AK$9-SUM(AK18:AK$115)),$AF17*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF17-SUM($AF17:AK17),AL$9-SUM(AL18:AL$115)),$AF17*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF17-SUM($AF17:AL17),AM$9-SUM(AM18:AM$115)),$AF17*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF17-SUM($AF17:AM17),AN$9-SUM(AN18:AN$115)),$AF17*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF17-SUM($AF17:AN17),AO$9-SUM(AO18:AO$115)),$AF17*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ17:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR17:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS17:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT17:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU17:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV17:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW17:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX17:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY17:AY$65)","v":0},0,218863.20156693371,496569.47633357294,381464.47696393309,269425.09393909259,39019.747798903074,70407.453620105123,0,0,0,1366322.2488035322,1475749.4502225404,201240.66003237801,450470.26058719528,374413.18820313032,273303.59512371226,31966.181596034792,64120.465578806099,0,0,0,1299427.7039464158,1395514.3511212568,{"$f":"IF($AB17<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB17),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB17,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB17<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB17),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB17,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB17<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB17),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB17,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB17<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB17),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB17,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB17<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB17),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB17,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB17<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB17),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB17,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB17<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB17),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB17,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB17<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB17),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB17,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB17<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB17),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB17,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7129112.090337445,30078150.644927252,16076454.583182711,11725796.972843133,7998627.2825987274,9576548.1126425732,0,0,0,65009514.291290544,82584689.686531842,0.99637930859796642,0.99738036676827457,0.99539646340901555,0.99426109695406917,1,1,1,1,1,0.99594172784440871,0.99820478301787308,13480.746344181525,15875.635757972879,19526.858322105229,28307.441981196465,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18758.261731611914,33380.604076740769,0.99637930859796642,0.99738036676827457,0.99538984505246098,0.99426109695406917,1,1,1,1,1,0.99593463674516725,0.99819193710971499,0.99638270151272601,0.99737305679280663,0.99539582482871003,0.99426054773374517,1,1,1,1,1,0.9959337189757772,0.99821626131518015,0.99638560783687879,0.99738578205972617,0.99538544682098273,0.99426140828648024,1,1,1,1,1,0.99593343548184687,0.99819648033258479,7129112.090337445,30078150.644927252,16694130.479664614,11725796.972843133,8001286.2744529555,9576987.3706200887,0,0,0,65627190.187772445,83205463.832845494,7432058.3659944898,27306893.372771058,15406852.160557056,10707233.877926936,7577929.2301081512,9066131.1304375939,0,0,0,60853037.777249537,77497098.137795284,6741670.3667812143,30936494.287959155,17005507.370170362,12094313.547608446,8221579.3323326474,9806024.3965048008,0,0,0,66777985.572519183,84805589.301356629,null,0.99539646340901555,16076454.583182711,null,null,null,null,null,null,null,null,-1.1696484421236386E-3,-5.194659514285993E-4]
[null,"2027-02-01",null,"Dependent var (acuity)",{"$f":"RAND()","v":0.7173365227376638},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-02-01",0,{"$f":"IF(AB18<F$5,0,IF(COUNTIFS(AC18:AC$101,0)<=$G$5,1,0))","v":0},5,{"$f":"AD18*V$19*IF(AD18=1,INDEX($O$2:$T$16,MATCH(SUM(AD18:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF18-SUM($AF18:AF18),AG$9-SUM(AG19:AG$115)),$AF18*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF18-SUM($AF18:AG18),AH$9-SUM(AH19:AH$115)),$AF18*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF18-SUM($AF18:AH18),AI$9-SUM(AI19:AI$115)),$AF18*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF18-SUM($AF18:AI18),AJ$9-SUM(AJ19:AJ$115)),$AF18*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF18-SUM($AF18:AJ18),AK$9-SUM(AK19:AK$115)),$AF18*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF18-SUM($AF18:AK18),AL$9-SUM(AL19:AL$115)),$AF18*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF18-SUM($AF18:AL18),AM$9-SUM(AM19:AM$115)),$AF18*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF18-SUM($AF18:AM18),AN$9-SUM(AN19:AN$115)),$AF18*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF18-SUM($AF18:AN18),AO$9-SUM(AO19:AO$115)),$AF18*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ18:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR18:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS18:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT18:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU18:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV18:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW18:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX18:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY18:AY$65)","v":0},0,218314.99784173653,495784.97840911895,381277.68085179513,269516.33575528639,38988.903742694136,70361.324249503959,0,0,0,1364893.9928579368,1474244.2208501347,200728.49753259908,449769.53721934144,374245.43897994707,273396.15215657104,31937.86420887295,64078.084082920941,0,0,0,1298139.6258884585,1394155.5741802524,{"$f":"IF($AB18<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB18),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB18,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB18<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB18),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB18,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB18<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB18),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB18,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB18<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB18),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB18,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB18<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB18),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB18,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB18<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB18),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB18,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB18<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB18),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB18,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB18<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB18),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB18,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB18<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB18),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB18,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7110977.38630311,30031350.70581302,16069235.545198726,11729768.031060612,7991545.3990086978,9570218.7431053873,0,0,0,64941331.66837547,82503095.81048955,0.99637923564559694,0.99738039801296607,0.99539625019233069,0.9942611221650185,1,1,1,1,1,0.99594062931792482,0.99820437702009435,13480.74535715542,15875.636255305049,19526.854139397983,28307.442698973202,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18762.31052209542,33387.263154789121,0.99637923564559694,0.99738039801296607,0.99538963543031245,0.9942611221650185,1,1,1,1,1,0.99593354094466902,0.99819151220399838,0.99638264982259028,0.99737308591984597,0.99539557529094536,0.99426054773374517,1,1,1,1,1,0.99593255866013519,0.99821587237731435,0.99638026341860519,0.99738446878338916,0.99537877898583238,0.99425201038309285,1,1,1,1,1,0.9959271944776894,0.9981937454848947,7110977.38630311,30031350.70581302,16687120.623822369,11729768.031060612,7994102.5124083329,9570641.1160813887,0,0,0,65559216.746999115,83123960.375488833,7413588.0414379966,27261607.371785287,15399995.928184681,10710965.663831027,7571230.8772224234,9060091.5896745063,0,0,0,60786157.005238988,77417479.472135916,6724486.6859424319,30890511.114009153,16998693.916996751,12098295.283182871,8214246.1743499469,9799582.7271501459,0,0,0,66711987.000131205,84725815.901631296,null,0.99539625019233069,16069235.545198726,null,null,null,null,null,null,null,null,-1.3522978581275158E-3,-6.0049158256603175E-4]
[null,"2027-01-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V22:V30)","v":19940171.670035988},null,null,null,null,null,"2027-01-01",0,{"$f":"IF(AB19<F$5,0,IF(COUNTIFS(AC19:AC$101,0)<=$G$5,1,0))","v":0},5,{"$f":"AD19*V$19*IF(AD19=1,INDEX($O$2:$T$16,MATCH(SUM(AD19:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF19-SUM($AF19:AF19),AG$9-SUM(AG20:AG$115)),$AF19*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF19-SUM($AF19:AG19),AH$9-SUM(AH20:AH$115)),$AF19*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF19-SUM($AF19:AH19),AI$9-SUM(AI20:AI$115)),$AF19*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF19-SUM($AF19:AI19),AJ$9-SUM(AJ20:AJ$115)),$AF19*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF19-SUM($AF19:AJ19),AK$9-SUM(AK20:AK$115)),$AF19*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF19-SUM($AF19:AK19),AL$9-SUM(AL20:AL$115)),$AF19*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF19-SUM($AF19:AL19),AM$9-SUM(AM20:AM$115)),$AF19*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF19-SUM($AF19:AM19),AN$9-SUM(AN20:AN$115)),$AF19*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF19-SUM($AF19:AN19),AO$9-SUM(AO20:AO$115)),$AF19*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ19:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR19:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS19:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT19:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU19:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV19:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW19:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX19:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY19:AY$65)","v":0},0,217767.89886994756,495001.9082974199,381091.36949788785,269607.60759223625,38958.073969489102,70315.222855804983,0,0,0,1363468.7842574916,1472742.0810827857,200217.38300855923,449070.0872188615,374078.1433761174,273488.74059901189,31909.556952233022,64035.727848735471,0,0,0,1296854.3542025499,1392799.6390035183,{"$f":"IF($AB19<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB19),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB19,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB19<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB19),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB19,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB19<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB19),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB19,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB19<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB19),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB19,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB19<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB19),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB19,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB19<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB19),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB19,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB19<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB19),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB19,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB19<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB19),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB19,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB19<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB19),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB19,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7092879.771469933,29984635.814622764,16062036.007723048,11733740.435904337,7984466.052218237,9563893.1467046179,0,0,0,64873292.029720083,82421651.228642941,0.99637922128004941,0.99738043677109489,0.9953960724062153,0.99426119451688189,1,1,1,1,1,0.99593956006697204,0.99820398260798471,13480.745162793392,15875.636872231105,19526.850651738128,28307.444758891044,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18766.36199595056,33393.909656276068,0.99637922128004941,0.99738043677109489,0.99538946239326287,0.99426119451688189,1,1,1,1,1,0.99593247480573788,0.99819109910042403,0.99638259800360796,0.99737311507110515,0.99539532594317137,0.99426054773374528,1,1,1,1,1,0.99593139810556053,0.99821548192571274,0.99637157525094033,0.99738258809809821,0.99536982128710361,0.99424022107264909,1,1,1,1,1,0.99591922815180656,0.99819024549339075,7092879.771469933,29984635.814622764,16680130.339589201,11733740.435904337,7986921.2746817758,9564298.6388936341,0,0,0,65491386.361586235,83042606.275161639,7395156.4166073604,27216407.436311677,15393159.61467558,10714698.750372257,7564534.9587584836,9054055.6836116649,0,0,0,60719422.217966869,77338012.860337019,6707350.148059749,30844618.70515107,16991909.030110016,12102284.027213538,8206915.9129301477,9793145.1078547835,0,0,0,66646161.910534374,84646222.931319311,null,0.9953960724062153,16062036.007723048,null,null,null,null,null,null,null,null,-9.4463972533198604E-4,-4.1965708937263813E-4]
[null,"2026-12-01",null,null,null,null,null,null,null,null,"CHURN BACK DISTRIBUTION FOR UNWINDING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-12-01",0,{"$f":"IF(AB20<F$5,0,IF(COUNTIFS(AC20:AC$101,0)<=$G$5,1,0))","v":0},5,{"$f":"AD20*V$19*IF(AD20=1,INDEX($O$2:$T$16,MATCH(SUM(AD20:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF20-SUM($AF20:AF20),AG$9-SUM(AG21:AG$115)),$AF20*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF20-SUM($AF20:AG20),AH$9-SUM(AH21:AH$115)),$AF20*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF20-SUM($AF20:AH20),AI$9-SUM(AI21:AI$115)),$AF20*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF20-SUM($AF20:AI20),AJ$9-SUM(AJ21:AJ$115)),$AF20*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF20-SUM($AF20:AJ20),AK$9-SUM(AK21:AK$115)),$AF20*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF20-SUM($AF20:AK20),AL$9-SUM(AL21:AL$115)),$AF20*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF20-SUM($AF20:AL20),AM$9-SUM(AM21:AM$115)),$AF20*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF20-SUM($AF20:AM20),AN$9-SUM(AN21:AN$115)),$AF20*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF20-SUM($AF20:AN20),AO$9-SUM(AO21:AO$115)),$AF20*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ20:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR20:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS20:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT20:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU20:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV20:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW20:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX20:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY20:AY$65)","v":0},0,217221.89721645953,494220.26161158545,380905.54152012191,269698.90936661157,38927.258445542888,70269.149415016698,0,0,0,1362046.6097147786,1471243.017575338,199707.31498161337,448371.90826542233,373911.30066399643,273581.36048669211,31881.259809506901,63993.396857973545,0,0,0,1295571.8843977242,1391446.5410652047,{"$f":"IF($AB20<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB20),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB20,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB20<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB20),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB20,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB20<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB20),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB20,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB20<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB20),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB20,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB20<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB20),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB20,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB20<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB20),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB20,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB20<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB20),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB20,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB20<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB20),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB20,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB20<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB20),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB20,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7074819.1875815988,29938005.814590767,16054855.938889157,11737714.188798793,7977389.2380582551,9557571.3207067866,0,0,0,64805395.129860319,82340355.688625365,0.99637929800679381,0.9973804848169403,0.99539593310250141,0.9942613123044286,1,1,1,1,1,0.99593852368458102,0.99820360136361819,13480.746200885784,15875.637636992842,19526.847918993953,28307.448112400656,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18770.41621259613,33400.543608219457,0.99637929800679381,0.9973804848169403,0.99538933014935183,0.9942613123044286,1,1,1,1,1,0.9959314422229355,0.99819069952382411,0.9963825460553617,0.99737314424658186,0.9953950767857549,0.99426054773374628,1,1,1,1,1,0.99593023731480135,0.99821508995988084,0.99635882173492485,0.99738009469080557,0.99535979677795572,0.99422775712813127,1,1,1,1,1,0.99591025775569408,0.99818629927487901,7074819.1875815988,29938005.814590767,16673159.595348265,11737714.188798793,7979742.5571001573,9557959.9363201354,0,0,0,65423698.786319427,82961401.279739723,7376763.41323118,27171293.396366391,15386343.183385145,10718433.138003936,7557841.4704090133,9048023.4095403478,0,0,0,60652833.130986653,77258698.010936022,6690269.0516005363,30798821.575819805,16985156.657346621,12106281.92638262,8199588.6908673048,9786711.6565426253,0,0,0,66580529.211149588,84566829.558559522,null,0.99539593310250141,16054855.938889157,null,null,null,null,null,null,null,null,-2.097997517037542E-3,-9.300330057213646E-4]
[null,"2026-11-01",null,null,"Data Source","Sim as %","Members Mar 23","% Lost Coverage","Cohort","% Churn",{"$f":"I22","v":"CHIP"},{"$f":"I23","v":"Children"},{"$f":"I24","v":"Expansion"},{"$f":"I25","v":"Adult"},{"$f":"I26","v":"Aged"},{"$f":"I27","v":"Disabled"},{"$f":"I28","v":"COVID New"},{"$f":"I29","v":"Unknown"},{"$f":"I30","v":""},"Accounted","Stayers","Leavers","RankingFx","Custom","Rank",null,null,"2026-11-01",0,{"$f":"IF(AB21<F$5,0,IF(COUNTIFS(AC21:AC$101,0)<=$G$5,1,0))","v":0},5,{"$f":"AD21*V$19*IF(AD21=1,INDEX($O$2:$T$16,MATCH(SUM(AD21:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF21-SUM($AF21:AF21),AG$9-SUM(AG22:AG$115)),$AF21*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF21-SUM($AF21:AG21),AH$9-SUM(AH22:AH$115)),$AF21*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF21-SUM($AF21:AH21),AI$9-SUM(AI22:AI$115)),$AF21*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF21-SUM($AF21:AI21),AJ$9-SUM(AJ22:AJ$115)),$AF21*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF21-SUM($AF21:AJ21),AK$9-SUM(AK22:AK$115)),$AF21*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF21-SUM($AF21:AK21),AL$9-SUM(AL22:AL$115)),$AF21*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF21-SUM($AF21:AL21),AM$9-SUM(AM22:AM$115)),$AF21*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF21-SUM($AF21:AM21),AN$9-SUM(AN22:AN$115)),$AF21*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF21-SUM($AF21:AN21),AO$9-SUM(AO22:AO$115)),$AF21*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ21:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR21:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS21:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT21:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU21:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV21:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW21:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX21:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY21:AY$65)","v":0},0,216676.98663855466,493440.03460760508,380720.19592283294,269790.24117642414,38896.457166620319,70223.103908618388,0,0,0,1360627.4583454167,1469747.0194206554,199198.29202402692,447674.99804897403,373744.91009862197,273674.01184215711,31852.972764013517,63951.091092339942,0,0,0,1294292.2120137801,1390096.2758701337,{"$f":"IF($AB21<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB21),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB21,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB21<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB21),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB21,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB21<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB21),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB21,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB21<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB21),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB21,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB21<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB21),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB21,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB21<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB21),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB21,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB21<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB21),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB21,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB21<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB21),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB21,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB21<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB21),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB21,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7056795.5823891656,29891460.551028155,16047695.307467656,11741689.291274339,7970314.9523767252,9551253.2623841111,0,0,0,64737640.732159317,82259208.946920156,0.99637950585209323,0.99738054335202153,0.99539582203696397,0.99426145785667452,1,1,1,1,1,0.99593751632341032,0.99820323158551227,13480.74901297726,15875.638568715241,19526.845740202796,28307.452256394394,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18774.473090340725,33407.164925136072,0.99637950585209323,0.99738054335202153,0.99538922995175261,0.99426145785667452,1,1,1,1,1,0.99593043968376593,0.99819031191242313,0.99638249397738754,0.99737317344626841,0.99539482781904898,0.99426054773374006,1,1,1,1,1,0.99592907629059513,0.99821469647931993,0.99633825596294945,0.9973761230194288,0.99535046785765835,0.99421477756733589,1,1,1,1,1,0.99590018701009908,0.99818186405370279,7056795.5823891656,29891460.551028155,16666208.36020172,11741689.291274339,7972566.3555094749,9551625.005630333,0,0,0,65356153.784893379,82880345.146033183,7358408.9531950587,27126265.082304586,15379546.597742692,10722168.827179532,7551150.4078737088,9041994.7647543959,0,0,0,60586389.460421875,77179534.63304998,6673251.1459777402,30753123.036978673,16978439.313609365,12110290.320046814,8192264.5955945747,9780282.4765342977,0,0,0,66515103.816612586,84487650.888741449,null,0.99539582203696397,16047695.307467656,null,null,null,null,null,null,null,null,-3.3194672931738944E-3,-1.4742682039562416E-3]
[null,"2026-10-01",null,null,{"$f":"IF(INPUTS!$C$30=\"No\",\"CMS\",IF(INPUTS!$C$30=\"Yes\",\"Override\",\"error\"))","v":"CMS"},{"$f":"IFERROR(INPUTS!R21/INPUTS!Q21,0)","v":0},{"$f":"$CZ$65","v":7059078.1557723172},{"$f":"MIN(1,MAX(0,INPUTS!Q21+CHOOSE(STscen,0,1,-1)*INPUTS!R21))","v":6.3750000000000001E-2},{"$f":"INPUTS!H21","v":"CHIP"},{"$f":"MIN(1,MAX(0,CHOOSE(STscen,1,1-F22,1+F22)*INPUTS!T21))","v":0.51146245059288542},{"$f":"IF(K$21=\"\",0,(INPUTS!N33/SUM(INPUTS!$N33:$V33)))","v":0.83485927199375731},{"$f":"IF(L$21=\"\",0,(INPUTS!O33/SUM(INPUTS!$N33:$V33)))","v":0.13914321199895957},{"$f":"IF(M$21=\"\",0,(INPUTS!P33/SUM(INPUTS!$N33:$V33)))","v":2.5997516007283162E-2},{"$f":"IF(N$21=\"\",0,(INPUTS!Q33/SUM(INPUTS!$N33:$V33)))","v":0},{"$f":"IF(O$21=\"\",0,(INPUTS!R33/SUM(INPUTS!$N33:$V33)))","v":0},{"$f":"IF(P$21=\"\",0,(INPUTS!S33/SUM(INPUTS!$N33:$V33)))","v":0},{"$f":"IF(Q$21=\"\",0,(INPUTS!T33/SUM(INPUTS!$N33:$V33)))","v":0},{"$f":"IF(R$21=\"\",0,(INPUTS!U33/SUM(INPUTS!$N33:$V33)))","v":0},{"$f":"IF(S$21=\"\",0,(INPUTS!V33/SUM(INPUTS!$N33:$V33)))","v":0},{"$f":"SUM(K22:S22)","v":1},{"$f":"(1-H22)*G22","v":6609061.9233418321},{"$f":"G22-U22","v":450016.23243048508},{"$f":"H22*10+V22/10000000+G22/100000000","v":0.75309240480077155},{"$f":"INPUTS!P21+RAND()*0.00001","v":6.0000056064863498},{"$f":"IF($J$5=3,RANK(X22,X$22:X$30,1),RANK(W22,W$22:W$30,0))","v":8},null,null,"2026-10-01",0,{"$f":"IF(AB22<F$5,0,IF(COUNTIFS(AC22:AC$101,0)<=$G$5,1,0))","v":0},5,{"$f":"AD22*V$19*IF(AD22=1,INDEX($O$2:$T$16,MATCH(SUM(AD22:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF22-SUM($AF22:AF22),AG$9-SUM(AG23:AG$115)),$AF22*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF22-SUM($AF22:AG22),AH$9-SUM(AH23:AH$115)),$AF22*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF22-SUM($AF22:AH22),AI$9-SUM(AI23:AI$115)),$AF22*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF22-SUM($AF22:AI22),AJ$9-SUM(AJ23:AJ$115)),$AF22*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF22-SUM($AF22:AJ22),AK$9-SUM(AK23:AK$115)),$AF22*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF22-SUM($AF22:AK22),AL$9-SUM(AL23:AL$115)),$AF22*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF22-SUM($AF22:AL22),AM$9-SUM(AM23:AM$115)),$AF22*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF22-SUM($AF22:AM22),AN$9-SUM(AN23:AN$115)),$AF22*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF22-SUM($AF22:AN22),AO$9-SUM(AO23:AO$115)),$AF22*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ22:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR22:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS22:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT22:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU22:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV22:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW22:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX22:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY22:AY$65)","v":0},0,216133.26653254684,492661.27359587565,380535.37308275723,269881.62322214845,38865.67155664388,70177.086771634116,0,0,0,1359211.5364333282,1468254.2947616063,198690.30969203633,446979.353511055,373578.9699410965,273766.69420067209,31824.695793274546,63908.810530469673,0,0,0,1293015.32734486,1388748.8336686043,{"$f":"IF($AB22<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB22),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB22,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB22<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB22),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB22,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB22<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB22),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB22,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB22<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB22),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB22,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB22<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB22),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB22,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB22<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB22),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB22,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB22<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB22),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB22,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB22<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB22),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB22,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB22<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB22),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB22,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7038808.9054426476,29844999.869931605,16040554.08148592,11745665.744298587,7963243.1910033794,9544938.969005961,0,0,0,64670028.601158753,82178210.761168092,0.99637992457269708,0.99738061877579731,0.99539572035997159,0.99426161692366821,1,1,1,1,1,0.99593653794008086,0.99820287325107715,13480.75467815537,15875.639769260621,19526.843745588292,28307.456785164257,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18778.532618727535,33413.773577507076,0.99637992457269708,0.99738061877579731,0.99538914430560499,0.99426161692366821,1,1,1,1,1,0.9959294673201029,0.99818993632161035,0.99638244176908741,0.99737320267014551,0.99539457904337614,0.99426054773370331,1,1,1,1,1,0.99592791503565326,0.99821430148352142,0.99630764461717769,0.9973703196874264,0.99534069613134002,0.99420170100844185,1,1,1,1,1,0.99588853509690245,0.99817672690056503,7038808.9054426476,29844999.869931605,16659276.602230186,11745665.744298587,7965392.6657308489,9545293.844089454,0,0,0,65288751.121903017,82799437.631723315,7340092.958541289,27081322.324819747,15372769.821251309,10725905.818352671,7544461.7668592734,9035969.7465502154,0,0,0,60520090.922965012,77100522.4363745,6656304.5448192507,30707526.728324495,16971759.901268251,12114310.76969857,8184943.7284567161,9773857.675165059,0,0,0,66449901.944110565,84408703.347732335,null,0.99539572035997159,16040554.08148592,null,null,null,null,null,null,null,null,-5.2982040397944186E-3,-2.3603047413774947E-3]
[null,"2026-09-01",null,null,{"$f":"IF(INPUTS!$C$30=\"No\",\"CMS\",IF(INPUTS!$C$30=\"Yes\",\"Override\",\"error\"))","v":"CMS"},{"$f":"IFERROR(INPUTS!R22/INPUTS!Q22,0)","v":0.42553191489361708},{"$f":"$DA$65","v":33684245.997070901},{"$f":"MIN(1,MAX(0,INPUTS!Q22+CHOOSE(STscen,0,1,-1)*INPUTS!R22))","v":0.23499999999999999},{"$f":"INPUTS!H22","v":"Children"},{"$f":"MIN(1,MAX(0,CHOOSE(STscen,1,1-F23,1+F23)*INPUTS!T22))","v":0.63724696356275312},{"$f":"IF(K$21=\"\",0,(INPUTS!N34/SUM(INPUTS!$N34:$V34)))","v":5.0022232103156955E-2},{"$f":"IF(L$21=\"\",0,(INPUTS!O34/SUM(INPUTS!$N34:$V34)))","v":0.89439751000444634},{"$f":"IF(M$21=\"\",0,(INPUTS!P34/SUM(INPUTS!$N34:$V34)))","v":5.5580257892396616E-2},{"$f":"IF(N$21=\"\",0,(INPUTS!Q34/SUM(INPUTS!$N34:$V34)))","v":0},{"$f":"IF(O$21=\"\",0,(INPUTS!R34/SUM(INPUTS!$N34:$V34)))","v":0},{"$f":"IF(P$21=\"\",0,(INPUTS!S34/SUM(INPUTS!$N34:$V34)))","v":0},{"$f":"IF(Q$21=\"\",0,(INPUTS!T34/SUM(INPUTS!$N34:$V34)))","v":0},{"$f":"IF(R$21=\"\",0,(INPUTS!U34/SUM(INPUTS!$N34:$V34)))","v":0},{"$f":"IF(S$21=\"\",0,(INPUTS!V34/SUM(INPUTS!$N34:$V34)))","v":0},{"$f":"SUM(K23:S23)","v":0.99999999999999989},25768448.187759239,7915797.8093116619,3.478422240901875,{"$f":"INPUTS!P22+RAND()*0.00001","v":5.0000096780496852},{"$f":"IF($J$5=3,RANK(X23,X$22:X$30,1),RANK(W23,W$22:W$30,0))","v":4},null,null,"2026-09-01",0,{"$f":"IF(AB23<F$5,0,IF(COUNTIFS(AC23:AC$101,0)<=$G$5,1,0))","v":0},5,{"$f":"AD23*V$19*IF(AD23=1,INDEX($O$2:$T$16,MATCH(SUM(AD23:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF23-SUM($AF23:AF23),AG$9-SUM(AG24:AG$115)),$AF23*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF23-SUM($AF23:AG23),AH$9-SUM(AH24:AH$115)),$AF23*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF23-SUM($AF23:AH23),AI$9-SUM(AI24:AI$115)),$AF23*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF23-SUM($AF23:AI23),AJ$9-SUM(AJ24:AJ$115)),$AF23*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF23-SUM($AF23:AJ23),AK$9-SUM(AK24:AK$115)),$AF23*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF23-SUM($AF23:AK23),AL$9-SUM(AL24:AL$115)),$AF23*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF23-SUM($AF23:AL23),AM$9-SUM(AM24:AM$115)),$AF23*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF23-SUM($AF23:AM23),AN$9-SUM(AN24:AN$115)),$AF23*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF23-SUM($AF23:AN23),AO$9-SUM(AO24:AO$115)),$AF23*AO$9/SUM($AG$9:$AO$9))","v":0},0,{"$f":"SUMIFS($AG23:$AO23,$AG$13:$AO$13,AQ$13)","v":0},0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ23:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR23:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS23:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT23:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU23:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV23:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW23:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX23:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY23:AY$65)","v":0},0,215590.82378612977,491884.00966163538,380351.09382442629,269973.06538400537,38834.90231739085,70131.098247797345,0,0,0,1357798.9926561967,1466764.9932213849,198183.36080849796,446284.97106793738,373413.47790999059,273859.40684940136,31796.428871900582,63866.555149204301,0,0,0,1291741.2166358272,1387404.2006569321,{"$f":"IF($AB23<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB23),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB23,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB23<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB23),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB23,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB23<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB23),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB23,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB23<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB23),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB23,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB23<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB23),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB23,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB23<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB23),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB23,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB23<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB23),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB23,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB23<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB23),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB23,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB23<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB23),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB23,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7020858.999718599,29798623.567403667,16033432.186313154,11749643.52792584,7956173.948318636,9538628.4373835325,0,0,0,64602558.28136126,82097360.66706343,0.99638065549733024,0.99738071822008068,0.99539561954676703,0.99426177560746232,1,1,1,1,1,0.99593559314331193,0.99820252839339985,13480.764567370745,15875.641352148428,19526.841767918853,28307.461303024113,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18782.594882463927,33420.369648897133,0.99638065549733024,0.99738071822008068,0.99538906569118046,0.99426177560746232,1,1,1,1,1,0.99592852987878733,0.99818957485719584,0.99638238942973245,0.99737323191818361,0.99539433045904147,0.99426054773359995,1,1,1,1,1,0.9959267535526668,0.99821390497196683,0.99627862264302136,0.99736564552660545,0.99533258429343929,0.99418889399247234,1,1,1,1,1,0.9958779514687226,0.99817205983520474,7020858.999718599,29798623.567403667,16652364.244889479,11749643.52792584,7958221.4820872601,9538966.4484944157,0,0,0,65221490.33993759,82718678.270519271,7321815.351468537,27036464.95494302,15366012.817487711,10729644.111977138,7537775.5430793986,9029948.3522267677,0,0,0,60453937.235876404,77021661.131182566,6639437.5270214342,30662036.278685603,16965121.306226034,12118344.830612049,8177626.1893396527,9767437.359655533,0,0,0,66384939.942545116,84330003.491540298,null,0.99539561954676703,16033432.186313154,null,null,null,null,null,null,null,null,-5.8184359111278505E-3,-2.5932863426876285E-3]
[null,"2026-08-01",null,null,{"$f":"IF(INPUTS!$C$30=\"No\",\"CMS\",IF(INPUTS!$C$30=\"Yes\",\"Override\",\"error\"))","v":"CMS"},{"$f":"IFERROR(INPUTS!R23/INPUTS!Q23,0)","v":0.33333333333333337},{"$f":"$DB$65","v":19796752.997070901},{"$f":"MIN(1,MAX(0,INPUTS!Q23+CHOOSE(STscen,0,1,-1)*INPUTS!R23))","v":0.3},{"$f":"INPUTS!H23","v":"Expansion"},{"$f":"MIN(1,MAX(0,CHOOSE(STscen,1,1-F24,1+F24)*INPUTS!T23))","v":0.52445923460898503},{"$f":"IF(K$21=\"\",0,(INPUTS!N35/SUM(INPUTS!$N35:$V35)))","v":0},{"$f":"IF(L$21=\"\",0,(INPUTS!O35/SUM(INPUTS!$N35:$V35)))","v":0},{"$f":"IF(M$21=\"\",0,(INPUTS!P35/SUM(INPUTS!$N35:$V35)))","v":0.97466086956521736},{"$f":"IF(N$21=\"\",0,(INPUTS!Q35/SUM(INPUTS!$N35:$V35)))","v":0},{"$f":"IF(O$21=\"\",0,(INPUTS!R35/SUM(INPUTS!$N35:$V35)))","v":2.1739130434782608E-2},{"$f":"IF(P$21=\"\",0,(INPUTS!S35/SUM(INPUTS!$N35:$V35)))","v":3.5999999999999999E-3},{"$f":"IF(Q$21=\"\",0,(INPUTS!T35/SUM(INPUTS!$N35:$V35)))","v":0},{"$f":"IF(R$21=\"\",0,(INPUTS!U35/SUM(INPUTS!$N35:$V35)))","v":0},{"$f":"IF(S$21=\"\",0,(INPUTS!V35/SUM(INPUTS!$N35:$V35)))","v":0},1,13857727.09794963,5939025.8991212714,3.791870119882836,{"$f":"INPUTS!P23+RAND()*0.00001","v":3.000006100758573},3,null,null,"2026-08-01",0,{"$f":"IF(AB24<F$5,0,IF(COUNTIFS(AC24:AC$101,0)<=$G$5,1,0))","v":0},5,{"$f":"AD24*V$19*IF(AD24=1,INDEX($O$2:$T$16,MATCH(SUM(AD24:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF24-SUM($AF24:AF24),AG$9-SUM(AG25:AG$115)),$AF24*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF24-SUM($AF24:AG24),AH$9-SUM(AH25:AH$115)),$AF24*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF24-SUM($AF24:AH24),AI$9-SUM(AI25:AI$115)),$AF24*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF24-SUM($AF24:AI24),AJ$9-SUM(AJ25:AJ$115)),$AF24*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF24-SUM($AF24:AJ24),AK$9-SUM(AK25:AK$115)),$AF24*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF24-SUM($AF24:AK24),AL$9-SUM(AL25:AL$115)),$AF24*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF24-SUM($AF24:AL24),AM$9-SUM(AM25:AM$115)),$AF24*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF24-SUM($AF24:AM24),AN$9-SUM(AN25:AN$115)),$AF24*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF24-SUM($AF24:AN24),AO$9-SUM(AO25:AO$115)),$AF24*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($U$22:$U$30,$I$22:$I$30,BA$13)","v":6609061.9233418321},25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ24:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR24:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS24:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT24:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU24:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV24:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW24:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX24:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY24:AY$65)","v":0},0,215049.73552145876,491108.26198212459,380167.36360183964,270064.56942688581,38804.14957544666,70085.138429564438,0,0,0,1356389.9305323088,1465279.2185373199,197677.43567523322,445591.8467871297,373248.43154520262,273952.14902045671,31768.171973900313,63824.324924608372,0,0,0,1290469.8630280222,1386062.3599265311,{"$f":"IF($AB24<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB24),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB24,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB24<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB24),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB24,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB24<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB24),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB24,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB24<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB24),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB24,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB24<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB24),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB24,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB24<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB24),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB24,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB24<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB24),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB24,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB24<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB24),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB24,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB24<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB24),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB24,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7002945.6116077024,29752331.404529162,16026329.52403393,11753622.611562289,7949107.2179751452,9532321.6640603431,0,0,0,64535229.151733078,82016658.033768564,0.99638167946004774,0.99738083228191332,0.99539552968434153,0.99426196520787602,1,1,1,1,1,0.99593468780386252,0.99820219960419043,13480.778421313255,15875.643167708638,19526.840005072678,28307.466701105892,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18786.659999305157,33426.953278093388,0.99638167946004774,0.99738083228191332,0.99538897765864431,0.99426196520787602,1,1,1,1,1,0.99592762623286291,0.99818922702102764,0.9963823369628253,0.99737326119076963,0.99539408206768565,0.99426054773452932,1,1,1,1,1,0.99592559184551321,0.99821350694465871,0.99626674006916749,0.99736564740498801,0.99532230630597496,0.99417607650115136,1,1,1,1,1,0.99586983828960829,0.99816848295030847,7002945.6116077024,29752331.404529162,16645471.186321728,11753622.611562289,7951052.7981239343,9532642.8153641038,0,0,0,65154370.81402088,82638066.42750892,7303576.0543315299,26991692.804042518,15359275.550102098,10733383.708506877,7531091.7322547566,9023930.5790855698,0,0,0,60387928.116983019,76942950.428323343,6622658.5468606353,30616655.330299277,16958526.417177405,12122394.062529458,8170312.0777550759,9761021.6374362558,0,0,0,66320234.356866777,84251568.072058111,null,0.99539552968434153,16026329.52403393,null,null,null,null,null,null,null,null,-6.2992082697626017E-3,-2.8086497494634877E-3]
[null,"2026-07-01",null,null,{"$f":"IF(INPUTS!$C$30=\"No\",\"CMS\",IF(INPUTS!$C$30=\"Yes\",\"Override\",\"error\"))","v":"CMS"},{"$f":"IFERROR(INPUTS!R24/INPUTS!Q24,0)","v":0.34632034632034631},{"$f":"$DC$65","v":14843384.997070903},{"$f":"MIN(1,MAX(0,INPUTS!Q24+CHOOSE(STscen,0,1,-1)*INPUTS!R24))","v":0.28875000000000001},{"$f":"INPUTS!H24","v":"Adult"},{"$f":"MIN(1,MAX(0,CHOOSE(STscen,1,1-F25,1+F25)*INPUTS!T24))","v":0.52445923460898503},{"$f":"IF(K$21=\"\",0,(INPUTS!N36/SUM(INPUTS!$N36:$V36)))","v":0},{"$f":"IF(L$21=\"\",0,(INPUTS!O36/SUM(INPUTS!$N36:$V36)))","v":0},{"$f":"IF(M$21=\"\",0,(INPUTS!P36/SUM(INPUTS!$N36:$V36)))","v":0},{"$f":"IF(N$21=\"\",0,(INPUTS!Q36/SUM(INPUTS!$N36:$V36)))","v":0.97466086956521736},{"$f":"IF(O$21=\"\",0,(INPUTS!R36/SUM(INPUTS!$N36:$V36)))","v":2.1739130434782608E-2},{"$f":"IF(P$21=\"\",0,(INPUTS!S36/SUM(INPUTS!$N36:$V36)))","v":3.5999999999999999E-3},{"$f":"IF(Q$21=\"\",0,(INPUTS!T36/SUM(INPUTS!$N36:$V36)))","v":0},{"$f":"IF(R$21=\"\",0,(INPUTS!U36/SUM(INPUTS!$N36:$V36)))","v":0},{"$f":"IF(S$21=\"\",0,(INPUTS!V36/SUM(INPUTS!$N36:$V36)))","v":0},1,10557357.579166679,4286027.4179042242,3.4645365917611319,{"$f":"INPUTS!P24+RAND()*0.00001","v":4.0000093317987337},5,null,null,"2026-07-01",0,{"$f":"IF(AB25<F$5,0,IF(COUNTIFS(AC25:AC$101,0)<=$G$5,1,0))","v":0},5,{"$f":"AD25*V$19*IF(AD25=1,INDEX($O$2:$T$16,MATCH(SUM(AD25:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF25-SUM($AF25:AF25),AG$9-SUM(AG26:AG$115)),$AF25*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF25-SUM($AF25:AG25),AH$9-SUM(AH26:AH$115)),$AF25*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF25-SUM($AF25:AH25),AI$9-SUM(AI26:AI$115)),$AF25*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF25-SUM($AF25:AI25),AJ$9-SUM(AJ26:AJ$115)),$AF25*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF25-SUM($AF25:AJ25),AK$9-SUM(AK26:AK$115)),$AF25*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF25-SUM($AF25:AK25),AL$9-SUM(AL26:AL$115)),$AF25*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF25-SUM($AF25:AL25),AM$9-SUM(AM26:AM$115)),$AF25*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF25-SUM($AF25:AM25),AN$9-SUM(AN26:AN$115)),$AF25*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF25-SUM($AF25:AN25),AO$9-SUM(AO26:AO$115)),$AF25*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ25:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR25:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS25:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT25:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU25:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV25:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW25:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX25:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY25:AY$65)","v":0},0,214510.06730340142,490334.03570357489,379984.16981281061,270156.12758170883,38773.412784299653,70039.207231988636,0,0,0,1354984.4004014956,1463797.0204177839,197172.52233189173,444899.97659494379,373083.82863239839,274044.92011595744,31739.925075379073,63782.119833159086,0,0,0,1289201.2476751914,1384723.2925837294,{"$f":"IF($AB25<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB25),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB25,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB25<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB25),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB25,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB25<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB25),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB25,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB25<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB25),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB25,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB25<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB25),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB25,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB25<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB25),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB25,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB25<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB25),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB25,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB25<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB25),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB25,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB25<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB25),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB25,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6985068.398418135,29706123.119141981,16019245.989064489,11757602.96225136,7942042.9934750777,9526018.645463936,0,0,0,64468040.468875967,81936102.107814968,0.99637931244312827,0.99738028077417507,0.9953925148117011,0.9942577936910395,1,1,1,1,1,0.99593130777622174,0.99820077763794668,13480.746396205539,15875.634389176133,19526.780861813611,28307.347934545291,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18790.680475421854,33433.487164773411,0.99637931244312827,0.99738028077417507,0.99538590949494321,0.9942577936910395,1,1,1,1,1,0.99592422884013376,0.99818777154066218,0.99638228437975351,0.99737329048896384,0.99539383387255587,0.99426054773857486,1,1,1,1,1,0.99592442991970409,0.99821310740231395,0.99624762771914421,0.99736385202279909,0.99531769989386953,0.99416406573648075,1,1,1,1,1,0.99586222690116211,0.99816512502097088,6985068.398418135,29706123.119141981,16638597.314908022,11757602.96225136,7943886.6071844641,9526322.9410908241,0,0,0,65087391.794719495,82557601.342994779,7285374.9896407453,26947005.703822657,15352557.982818004,10737124.608395986,7524410.3301129807,9017916.4244306926,0,0,0,60322063.284677394,76864390.039221078,6605975.6388834715,30571386.537233453,16951976.931407079,12126459.354343332,8163001.4475356508,9754610.6039861031,0,0,0,66255798.46186734,84173410.513389096,null,0.9953925148117011,16019245.989064489,null,null,null,null,null,null,null,null,-4.0757711598662372E-3,-1.8122284593378168E-3]
[null,"2026-06-01",null,null,{"$f":"IF(INPUTS!$C$30=\"No\",\"CMS\",IF(INPUTS!$C$30=\"Yes\",\"Override\",\"error\"))","v":"CMS"},{"$f":"IFERROR(INPUTS!R25/INPUTS!Q25,0)","v":0.78431372549019607},{"$f":"$DD$65","v":8133320.997070902},{"$f":"MIN(1,MAX(0,INPUTS!Q25+CHOOSE(STscen,0,1,-1)*INPUTS!R25))","v":6.3750000000000001E-2},{"$f":"INPUTS!H25","v":"Aged"},{"$f":"MIN(1,MAX(0,CHOOSE(STscen,1,1-F26,1+F26)*INPUTS!T25))","v":0.2592426187419769},{"$f":"IF(K$21=\"\",0,(INPUTS!N37/SUM(INPUTS!$N37:$V37)))","v":0},{"$f":"IF(L$21=\"\",0,(INPUTS!O37/SUM(INPUTS!$N37:$V37)))","v":0},{"$f":"IF(M$21=\"\",0,(INPUTS!P37/SUM(INPUTS!$N37:$V37)))","v":0},{"$f":"IF(N$21=\"\",0,(INPUTS!Q37/SUM(INPUTS!$N37:$V37)))","v":0},{"$f":"IF(O$21=\"\",0,(INPUTS!R37/SUM(INPUTS!$N37:$V37)))","v":1},{"$f":"IF(P$21=\"\",0,(INPUTS!S37/SUM(INPUTS!$N37:$V37)))","v":0},{"$f":"IF(Q$21=\"\",0,(INPUTS!T37/SUM(INPUTS!$N37:$V37)))","v":0},{"$f":"IF(R$21=\"\",0,(INPUTS!U37/SUM(INPUTS!$N37:$V37)))","v":0},{"$f":"IF(S$21=\"\",0,(INPUTS!V37/SUM(INPUTS!$N37:$V37)))","v":0},1,7614821.7835076321,518499.21356326994,0.77068313132703603,{"$f":"INPUTS!P25+RAND()*0.00001","v":7.0000000230595241},7,null,null,"2026-06-01",0,{"$f":"IF(AB26<F$5,0,IF(COUNTIFS(AC26:AC$101,0)<=$G$5,1,0))","v":0},4,{"$f":"AD26*V$19*IF(AD26=1,INDEX($O$2:$T$16,MATCH(SUM(AD26:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF26-SUM($AF26:AF26),AG$9-SUM(AG27:AG$115)),$AF26*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF26-SUM($AF26:AG26),AH$9-SUM(AH27:AH$115)),$AF26*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF26-SUM($AF26:AH26),AI$9-SUM(AI27:AI$115)),$AF26*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF26-SUM($AF26:AI26),AJ$9-SUM(AJ27:AJ$115)),$AF26*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF26-SUM($AF26:AJ26),AK$9-SUM(AK27:AK$115)),$AF26*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF26-SUM($AF26:AK26),AL$9-SUM(AL27:AL$115)),$AF26*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF26-SUM($AF26:AL26),AM$9-SUM(AM27:AM$115)),$AF26*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF26-SUM($AF26:AM26),AN$9-SUM(AN27:AN$115)),$AF26*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF26-SUM($AF26:AN26),AO$9-SUM(AO27:AO$115)),$AF26*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ26:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR26:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS26:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT26:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU26:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV26:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW26:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX26:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY26:AY$65)","v":0},0,213971.8877079229,489561.33927809878,379801.50375791546,270247.73415975593,38742.691536283892,69993.304607461832,0,0,0,1353582.4649036932,1462318.4610474389,196668.60640794208,444209.35622451158,372919.66711735248,274137.71966328518,31711.688153990744,63739.939851497962,0,0,0,1287935.3494130913,1383386.9774185801,{"$f":"IF($AB26<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB26),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB26,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB26<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB26),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB26,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB26<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB26),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB26,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB26<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB26),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB26,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB26<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB26),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB26,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB26<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB26),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB26,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB26<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB26),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB26,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB26<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB26),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB26,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB26<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB26),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB26,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6967226.9375226758,29659998.439662918,16012181.486369029,11761584.554332936,7934981.2688447684,9519719.3780834451,0,0,0,64400991.417887561,81855692.06481576,0.99637400279446231,0.99737942183061434,0.9953881309242969,0.99425153820416445,1,1,1,1,1,0.99592665132061642,0.99819879128840028,13480.674558074996,15875.620717085163,19526.694862363755,28307.169835621055,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18794.67895518872,33439.989213160356,0.99637400279446231,0.99737942183061434,0.99538135790096571,0.99425153820416445,1,1,1,1,1,0.99591952372165016,0.99818573465418481,0.99638223169559448,0.99737331981401955,0.99539358587641225,0.99426054774867145,1,1,1,1,1,0.99592326778124196,0.99821270634586401,0.99623405040601776,0.99736326648958229,0.99531573972260434,0.99415727486834249,1,1,1,1,1,0.99585761339879042,0.99816309018006844,6967226.9375226758,29659998.439662918,16631742.527420351,11761584.554332936,7936722.9030842753,9520006.8221176304,0,0,0,65020552.458938882,82477282.184140787,7267212.0800620979,26902403.486323487,15345860.079432148,10740866.812098727,7517731.3323886534,9011905.885568751,0,0,0,60256342.457916453,76785979.675873861,6589396.7825861955,30526232.185942132,16945474.088593557,12130541.340341091,8155694.3348881146,9748204.3503726423,0,0,0,66191644.397462979,84095543.082723737,null,0.9953881309242969,16012181.486369029,null,null,null,null,null,null,null,null,-6.7793858295553955E-3,-3.0226300055075095E-3]
[null,"2026-05-01",null,null,{"$f":"IF(INPUTS!$C$30=\"No\",\"CMS\",IF(INPUTS!$C$30=\"Yes\",\"Override\",\"error\"))","v":"CMS"},{"$f":"IFERROR(INPUTS!R26/INPUTS!Q26,0)","v":0.78431372549019607},{"$f":"$DE$65","v":9893632.997070903},{"$f":"MIN(1,MAX(0,INPUTS!Q26+CHOOSE(STscen,0,1,-1)*INPUTS!R26))","v":6.3750000000000001E-2},{"$f":"INPUTS!H26","v":"Disabled"},{"$f":"MIN(1,MAX(0,CHOOSE(STscen,1,1-F27,1+F27)*INPUTS!T26))","v":0.39645669291338581},{"$f":"IF(K$21=\"\",0,(INPUTS!N38/SUM(INPUTS!$N38:$V38)))","v":0},{"$f":"IF(L$21=\"\",0,(INPUTS!O38/SUM(INPUTS!$N38:$V38)))","v":0},{"$f":"IF(M$21=\"\",0,(INPUTS!P38/SUM(INPUTS!$N38:$V38)))","v":0},{"$f":"IF(N$21=\"\",0,(INPUTS!Q38/SUM(INPUTS!$N38:$V38)))","v":0},{"$f":"IF(O$21=\"\",0,(INPUTS!R38/SUM(INPUTS!$N38:$V38)))","v":4.3478260869565216E-2},{"$f":"IF(P$21=\"\",0,(INPUTS!S38/SUM(INPUTS!$N38:$V38)))","v":0.95652173913043481},{"$f":"IF(Q$21=\"\",0,(INPUTS!T38/SUM(INPUTS!$N38:$V38)))","v":0},{"$f":"IF(R$21=\"\",0,(INPUTS!U38/SUM(INPUTS!$N38:$V38)))","v":0},{"$f":"IF(S$21=\"\",0,(INPUTS!V38/SUM(INPUTS!$N38:$V38)))","v":0},1,9262913.8935076334,630719.1035632696,0.79950824032703594,{"$f":"INPUTS!P26+RAND()*0.00001","v":8.000009231688388},6,null,null,"2026-05-01",0,{"$f":"IF(AB27<F$5,0,IF(COUNTIFS(AC27:AC$101,0)<=$G$5,1,0))","v":0},4,{"$f":"AD27*V$19*IF(AD27=1,INDEX($O$2:$T$16,MATCH(SUM(AD27:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF27-SUM($AF27:AF27),AG$9-SUM(AG28:AG$115)),$AF27*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF27-SUM($AF27:AG27),AH$9-SUM(AH28:AH$115)),$AF27*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF27-SUM($AF27:AH27),AI$9-SUM(AI28:AI$115)),$AF27*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF27-SUM($AF27:AI27),AJ$9-SUM(AJ28:AJ$115)),$AF27*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF27-SUM($AF27:AJ27),AK$9-SUM(AK28:AK$115)),$AF27*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF27-SUM($AF27:AK27),AL$9-SUM(AL28:AL$115)),$AF27*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF27-SUM($AF27:AL27),AM$9-SUM(AM28:AM$115)),$AF27*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF27-SUM($AF27:AM27),AN$9-SUM(AN28:AN$115)),$AF27*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF27-SUM($AF27:AN27),AO$9-SUM(AO28:AO$115)),$AF27*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ27:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR27:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS27:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT27:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU27:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV27:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW27:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX27:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY27:AY$65)","v":0},0,213435.26651122665,488790.18047162128,379619.35668456322,270339.38353307138,38711.985369283197,69947.430497956244,0,0,0,1352184.1872004825,1460843.6030677219,196165.67131394203,443519.98124928417,372755.94517225435,274230.54734979011,31683.461189202484,63697.784956548101,0,0,0,1286672.1450852705,1382053.3912310211,{"$f":"IF($AB27<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB27),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB27,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB27<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB27),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB27,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB27<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB27),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB27,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB27<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB27),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB27,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB27<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB27),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB27,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB27<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB27),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB27,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB27<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB27),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB27,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB27<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB27),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB27,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB27<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB27),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB27,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6949420.7211286956,29613957.081634104,16005135.927783368,11765567.36752297,7927922.0384976864,9513423.8584325314,0,0,0,64334081.098069139,81775426.994999349,0.99636580011703491,0.99737848549749775,0.99538353226591303,0.99424553848758102,1,1,1,1,1,0.99592175224667834,0.99819669671022981,13480.563578036783,15875.605813158834,19526.604649715795,28306.99901869016,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18798.675009712999,33446.474921649948,0.99636580011703491,0.99737848549749775,0.99537643196971315,0.99424553848758102,1,1,1,1,1,0.99591453384683126,0.99818357020334292,0.99638217853380662,0.99737334912738607,0.99539333793363138,0.99426054761326488,1,1,1,1,1,0.99592210530612268,0.9982123037193803,0.99622276978327451,0.99736259945956307,0.99531361347326064,0.99414645834252613,1,1,1,1,1,0.99585197957335825,0.99816060054242539,6949420.7211286956,29613957.081634104,16624906.725311954,11765567.36752297,7929561.6799728861,9513694.4549011309,0,0,0,64953851.895597726,82397108.030471742,7249087.2484166268,26857885.983920012,15339181.803814296,10744610.320069514,7511054.7348232949,9005898.9598089103,0,0,0,60190765.356220447,76707719.050852656,6572929.6559904916,30481194.419949044,16939018.762153883,12134640.51965539,8148390.7692349758,9741802.9653235562,0,0,0,66127783.357748806,84017977.092307329,null,0.99538353226591303,16005135.927783368,null,null,null,null,null,null,null,null,-6.9253925413292894E-3,-3.0861302304142635E-3]
[null,"2026-04-01",null,null,{"$f":"IF(INPUTS!$C$30=\"No\",\"CMS\",IF(INPUTS!$C$30=\"Yes\",\"Override\",\"error\"))","v":"CMS"},{"$f":"IFERROR(INPUTS!R27/INPUTS!Q27,0)","v":0},{"$f":"$DF$65","v":197663.99707090229},{"$f":"MIN(1,MAX(0,INPUTS!Q27+CHOOSE(STscen,0,1,-1)*INPUTS!R27))","v":1},{"$f":"INPUTS!H27","v":"COVID New"},{"$f":"MIN(1,MAX(0,CHOOSE(STscen,1,1-F28,1+F28)*INPUTS!T27))","v":0},{"$f":"IF(K$21=\"\",0,(INPUTS!N39/SUM(INPUTS!$N39:$V39)))","v":0},{"$f":"IF(L$21=\"\",0,(INPUTS!O39/SUM(INPUTS!$N39:$V39)))","v":0},{"$f":"IF(M$21=\"\",0,(INPUTS!P39/SUM(INPUTS!$N39:$V39)))","v":0},{"$f":"IF(N$21=\"\",0,(INPUTS!Q39/SUM(INPUTS!$N39:$V39)))","v":0},{"$f":"IF(O$21=\"\",0,(INPUTS!R39/SUM(INPUTS!$N39:$V39)))","v":0},{"$f":"IF(P$21=\"\",0,(INPUTS!S39/SUM(INPUTS!$N39:$V39)))","v":0},{"$f":"IF(Q$21=\"\",0,(INPUTS!T39/SUM(INPUTS!$N39:$V39)))","v":1},{"$f":"IF(R$21=\"\",0,(INPUTS!U39/SUM(INPUTS!$N39:$V39)))","v":0},{"$f":"IF(S$21=\"\",0,(INPUTS!V39/SUM(INPUTS!$N39:$V39)))","v":0},1,0,197663.99707090229,10.021743039677798,{"$f":"INPUTS!P27+RAND()*0.00001","v":1.000007180910423},1,null,null,"2026-04-01",0,{"$f":"IF(AB28<F$5,0,IF(COUNTIFS(AC28:AC$101,0)<=$G$5,1,0))","v":0},4,{"$f":"AD28*V$19*IF(AD28=1,INDEX($O$2:$T$16,MATCH(SUM(AD28:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF28-SUM($AF28:AF28),AG$9-SUM(AG29:AG$115)),$AF28*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF28-SUM($AF28:AG28),AH$9-SUM(AH29:AH$115)),$AF28*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF28-SUM($AF28:AH28),AI$9-SUM(AI29:AI$115)),$AF28*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF28-SUM($AF28:AI28),AJ$9-SUM(AJ29:AJ$115)),$AF28*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF28-SUM($AF28:AJ28),AK$9-SUM(AK29:AK$115)),$AF28*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF28-SUM($AF28:AK28),AL$9-SUM(AL29:AL$115)),$AF28*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF28-SUM($AF28:AL28),AM$9-SUM(AM29:AM$115)),$AF28*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF28-SUM($AF28:AM28),AN$9-SUM(AN29:AN$115)),$AF28*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF28-SUM($AF28:AN28),AO$9-SUM(AO29:AO$115)),$AF28*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ28:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR28:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS28:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT28:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU28:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV28:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW28:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX28:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY28:AY$65)","v":0},0,212900.1880094537,488020.53720070416,379437.72487722943,270431.07452231337,38681.292083100445,69901.584573212487,0,0,0,1350789.5246097008,1459372.4012660137,195663.70841935289,442831.84878979629,372592.66376189719,274323.40441311162,31655.244172217783,63655.655132304273,0,0,0,1285411.625384158,1380722.52468868,{"$f":"IF($AB28<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB28),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB28,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB28<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB28),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB28,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB28<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB28),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB28,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB28<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB28),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB28,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB28<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB28),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB28,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB28<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB28),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB28,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB28<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB28),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB28,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB28<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB28),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB28,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB28<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB28),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB28,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6931649.1630368214,29567998.749952279,15998109.234860701,11769551.38840301,7920865.2973006209,9507132.0830668807,0,0,0,64267308.536252812,81695305.916620314,0.99635406157838413,0.99737763106323885,0.99538038318554789,0.99424194177586267,1,1,1,1,1,0.99591764523422355,0.99819495036459827,13480.404758739114,15875.592212843923,19526.542873681425,28306.896617310278,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18802.68825388531,33452.959833404195,0.99635406157838413,0.99737763106323885,0.99537275536391712,0.99424194177586267,1,1,1,1,1,0.9959102892741738,0.99818173511551156,0.99638212418636074,0.9973733783735319,0.99539308988585606,0.99426054720197976,1,1,1,1,1,0.99592094233755268,0.99821189945260547,0.99654532319174427,0.99749019743023759,0.99580758696853566,0.99493118120389568,1,1,1,1,1,0.99627055445879642,0.9983458262877537,6931649.1630368214,29567998.749952279,16618089.819048813,11769551.38840301,7922402.9324281309,9507385.8359346315,0,0,0,64887289.12044093,82317077.888803691,7231000.4176801806,26813453.029321525,15332523.119907103,10748355.132762926,7504380.5331653478,8999895.6444628723,0,0,0,60125331.69967173,76629607.87729995,6556558.0858261846,30436263.04496954,16932591.826169666,12138748.402506251,8141090.3085119519,9735406.1703159846,0,0,0,66064161.359471634,83940657.838299572,null,0.99538038318554789,15998109.234860701,null,null,null,null,null,null,null,null,-5.9889623915697632E-3,-2.6665231859930305E-3]
[null,"2026-03-01",null,null,{"$f":"IF(INPUTS!$C$30=\"No\",\"CMS\",IF(INPUTS!$C$30=\"Yes\",\"Override\",\"error\"))","v":"CMS"},{"$f":"IFERROR(INPUTS!R28/INPUTS!Q28,0)","v":0},{"$f":"$DG$65","v":2421.9970709022828},{"$f":"MIN(1,MAX(0,INPUTS!Q28+CHOOSE(STscen,0,1,-1)*INPUTS!R28))","v":1},{"$f":"INPUTS!H28","v":"Unknown"},{"$f":"MIN(1,MAX(0,CHOOSE(STscen,1,1-F29,1+F29)*INPUTS!T28))","v":0},{"$f":"IF(K$21=\"\",0,(INPUTS!N40/SUM(INPUTS!$N40:$V40)))","v":0},{"$f":"IF(L$21=\"\",0,(INPUTS!O40/SUM(INPUTS!$N40:$V40)))","v":0},{"$f":"IF(M$21=\"\",0,(INPUTS!P40/SUM(INPUTS!$N40:$V40)))","v":0},{"$f":"IF(N$21=\"\",0,(INPUTS!Q40/SUM(INPUTS!$N40:$V40)))","v":0},{"$f":"IF(O$21=\"\",0,(INPUTS!R40/SUM(INPUTS!$N40:$V40)))","v":0},{"$f":"IF(P$21=\"\",0,(INPUTS!S40/SUM(INPUTS!$N40:$V40)))","v":0},{"$f":"IF(Q$21=\"\",0,(INPUTS!T40/SUM(INPUTS!$N40:$V40)))","v":0},{"$f":"IF(R$21=\"\",0,(INPUTS!U40/SUM(INPUTS!$N40:$V40)))","v":1},{"$f":"IF(S$21=\"\",0,(INPUTS!V40/SUM(INPUTS!$N40:$V40)))","v":0},1,0,2421.9970709022828,10.0002664196778,{"$f":"INPUTS!P28+RAND()*0.00001","v":2.0000059929890091},2,null,null,"2026-03-01",0,{"$f":"IF(AB29<F$5,0,IF(COUNTIFS(AC29:AC$101,0)<=$G$5,1,0))","v":0},4,{"$f":"AD29*V$19*IF(AD29=1,INDEX($O$2:$T$16,MATCH(SUM(AD29:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF29-SUM($AF29:AF29),AG$9-SUM(AG30:AG$115)),$AF29*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF29-SUM($AF29:AG29),AH$9-SUM(AH30:AH$115)),$AF29*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF29-SUM($AF29:AH29),AI$9-SUM(AI30:AI$115)),$AF29*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF29-SUM($AF29:AI29),AJ$9-SUM(AJ30:AJ$115)),$AF29*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF29-SUM($AF29:AJ29),AK$9-SUM(AK30:AK$115)),$AF29*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF29-SUM($AF29:AK29),AL$9-SUM(AL30:AL$115)),$AF29*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF29-SUM($AF29:AL29),AM$9-SUM(AM30:AM$115)),$AF29*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF29-SUM($AF29:AM29),AN$9-SUM(AN30:AN$115)),$AF29*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF29-SUM($AF29:AN29),AO$9-SUM(AO30:AO$115)),$AF29*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ29:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR29:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS29:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT29:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU29:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV29:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW29:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX29:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY29:AY$65)","v":0},0,212357.20391075569,487246.86086556106,379251.72358511423,270520.08809760504,38650.426356246491,69855.656671317949,0,0,0,1349375.876459036,1457881.9594866005,195162.9832536529,442145.03990151332,372429.93902498891,274416.35620993085,31627.037836925272,63613.551103984479,0,0,0,1284154.3183900858,1379394.9073309957,{"$f":"IF($AB29<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB29),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB29,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB29<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB29),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB29,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB29<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB29),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB29,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB29<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB29),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB29,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB29<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB29),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB29,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB29<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB29),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB29,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB29<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB29),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB29,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB29<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB29),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB29,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB29<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB29),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB29,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6913911.9582810206,29522123.252653088,15991101.449008461,11773536.670090627,7913811.0430544456,9500844.0495976526,0,0,0,64200673.330033198,81615328.422685295,0.99633525814994683,0.99737623336484316,0.99537970490483085,0.99424027119465319,1,1,1,1,1,0.9959139513846047,0.99819338506033328,13480.150353366605,15875.56996521266,19526.529567735553,28306.849054471095,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18806.711580143594,33459.438368127237,0.99633525814994683,0.99737623336484316,0.99537137491829997,0.99424027119465319,1,1,1,1,1,0.99590643176156113,0.99818007044998758,0.99638206796474238,0.99737340749990799,0.99539284168167153,0.99426054622328319,1,1,1,1,1,0.99591977870669413,0.99821149347003268,0.99684176302684357,0.99758492483201555,0.99616797275300994,0.99550877086942036,1,1,1,1,1,0.99658247751343731,0.99848394619686931,6913911.9582810206,29522123.252653088,16611291.885582637,11773536.670090627,7915246.6590840332,9501080.9629954267,0,0,0,64820863.766607374,82237191.388686836,7212951.510983103,26769104.455570936,15325883.991725981,10752101.250633694,7497708.723170164,8993895.9368448779,0,0,0,60060041.208913714,76551645.86892876,6539396.6094127437,30390484.855540879,16925364.244984485,12142362.108442552,8133754.1349215554,9728962.4870003983,0,0,0,65997607.818380661,83860324.44030261,null,0.99537970490483085,15991101.449008461,null,null,null,null,null,null,null,null,-3.9231957898364644E-3,-1.7438325471808014E-3]
[null,"2026-02-01",null,null,{"$f":"IF(INPUTS!$C$30=\"No\",\"CMS\",IF(INPUTS!$C$30=\"Yes\",\"Override\",\"error\"))","v":"CMS"},{"$f":"IFERROR(INPUTS!R29/INPUTS!Q29,0)","v":0},{"$f":"$DH$65","v":0},{"$f":"MIN(1,MAX(0,INPUTS!Q29+CHOOSE(STscen,0,1,-1)*INPUTS!R29))","v":0},{"$f":"INPUTS!H29","v":""},{"$f":"MIN(1,MAX(0,CHOOSE(STscen,1,1-F30,1+F30)*INPUTS!T29))","v":0},{"$f":"IF(K$21=\"\",0,(INPUTS!N41/SUM(INPUTS!$N41:$V41)))","v":0},{"$f":"IF(L$21=\"\",0,(INPUTS!O41/SUM(INPUTS!$N41:$V41)))","v":0},{"$f":"IF(M$21=\"\",0,(INPUTS!P41/SUM(INPUTS!$N41:$V41)))","v":0},{"$f":"IF(N$21=\"\",0,(INPUTS!Q41/SUM(INPUTS!$N41:$V41)))","v":0},{"$f":"IF(O$21=\"\",0,(INPUTS!R41/SUM(INPUTS!$N41:$V41)))","v":0},{"$f":"IF(P$21=\"\",0,(INPUTS!S41/SUM(INPUTS!$N41:$V41)))","v":0},{"$f":"IF(Q$21=\"\",0,(INPUTS!T41/SUM(INPUTS!$N41:$V41)))","v":0},{"$f":"IF(R$21=\"\",0,(INPUTS!U41/SUM(INPUTS!$N41:$V41)))","v":0},{"$f":"IF(S$21=\"\",0,(INPUTS!V41/SUM(INPUTS!$N41:$V41)))","v":0},0,0,0,0,{"$f":"INPUTS!P29+RAND()*0.00001","v":9.0000028003971497},9,null,null,"2026-02-01",0,{"$f":"IF(AB30<F$5,0,IF(COUNTIFS(AC30:AC$101,0)<=$G$5,1,0))","v":0},4,{"$f":"AD30*V$19*IF(AD30=1,INDEX($O$2:$T$16,MATCH(SUM(AD30:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF30-SUM($AF30:AF30),AG$9-SUM(AG31:AG$115)),$AF30*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF30-SUM($AF30:AG30),AH$9-SUM(AH31:AH$115)),$AF30*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF30-SUM($AF30:AH30),AI$9-SUM(AI31:AI$115)),$AF30*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF30-SUM($AF30:AI30),AJ$9-SUM(AJ31:AJ$115)),$AF30*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF30-SUM($AF30:AJ30),AK$9-SUM(AK31:AK$115)),$AF30*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF30-SUM($AF30:AK30),AL$9-SUM(AL31:AL$115)),$AF30*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF30-SUM($AF30:AL30),AM$9-SUM(AM31:AM$115)),$AF30*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF30-SUM($AF30:AM30),AN$9-SUM(AN31:AN$115)),$AF30*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF30-SUM($AF30:AN30),AO$9-SUM(AO31:AO$115)),$AF30*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ30:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR30:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS30:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT30:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU30:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV30:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW30:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX30:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY30:AY$65)","v":0},0,211807.45902287366,486471.43784004322,379063.84570736135,270607.82581625954,38619.48425760548,69809.685386926256,0,0,0,1347950.5683865377,1456379.7380310693,194663.7351581062,441459.60164669051,372267.8292972045,274509.43560057745,31598.842533118797,63571.473340005323,0,0,0,1282900.6017025786,1378070.9175757028,{"$f":"IF($AB30<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB30),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB30,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB30<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB30),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB30,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB30<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB30),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB30,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB30<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB30),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB30,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB30<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB30),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB30,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB30<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB30),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB30,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB30<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB30),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB30,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB30<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB30),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB30,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB30<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB30),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB30,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6896218.489528371,29476335.993434221,15984117.554720553,11777526.017593598,7906759.459231318,9494559.86626634,0,0,0,64134198.055276744,81535517.380774409,0.9963073715276537,0.99737429561598689,0.99538022143762361,0.9942405175539859,1,1,1,1,1,0.99591018984530832,0.99819178834966593,13479.773054803412,15875.539121418198,19526.539700645437,28306.856068526595,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18810.73533016818,33465.898997389151,0.9963073715276537,0.99737429561598689,0.99537102729780658,0.9942405175539859,1,1,1,1,1,0.99590247593547077,0.99817836058427056,0.99638204498115857,0.9973734403431499,0.99539261024241643,0.99426056548748964,1,1,1,1,1,0.99591862901550132,0.99821109215544634,0.99713407859171133,0.99766067941799152,0.99643623942780224,0.99581956722865994,1,1,1,1,1,0.99678893164456683,0.99857542192736248,6896218.489528371,29476335.993434221,16604518.171950508,11777526.017593598,7908093.0499115121,9494779.9456468392,0,0,0,64754598.672506697,82157471.668065041,7194940.4516100697,26724840.09604416,15319264.38335897,10755848.674136717,7491039.3005999904,8987899.8342717011,0,0,0,59994893.60514991,76473832.740021601,6521501.7678411286,30344067.38418249,16917535.980337974,12145601.483180745,8126390.4432804361,9722475.1930480208,0,0,0,65928706.615542337,83777572.251870796,null,0.99538022143762361,15984117.554720553,null,null,null,null,null,null,null,null,-1.5665355442507911E-3,-6.910072499097808E-4]
[null,"2026-01-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-01-01",0,{"$f":"IF(AB31<F$5,0,IF(COUNTIFS(AC31:AC$101,0)<=$G$5,1,0))","v":0},4,{"$f":"AD31*V$19*IF(AD31=1,INDEX($O$2:$T$16,MATCH(SUM(AD31:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF31-SUM($AF31:AF31),AG$9-SUM(AG32:AG$115)),$AF31*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF31-SUM($AF31:AG31),AH$9-SUM(AH32:AH$115)),$AF31*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF31-SUM($AF31:AH31),AI$9-SUM(AI32:AI$115)),$AF31*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF31-SUM($AF31:AI31),AJ$9-SUM(AJ32:AJ$115)),$AF31*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF31-SUM($AF31:AJ31),AK$9-SUM(AK32:AK$115)),$AF31*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF31-SUM($AF31:AK31),AL$9-SUM(AL32:AL$115)),$AF31*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF31-SUM($AF31:AL31),AM$9-SUM(AM32:AM$115)),$AF31*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF31-SUM($AF31:AM31),AN$9-SUM(AN32:AN$115)),$AF31*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF31-SUM($AF31:AN31),AO$9-SUM(AO32:AO$115)),$AF31*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ31:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR31:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS31:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT31:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU31:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV31:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW31:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX31:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY31:AY$65)","v":0},0,{"$f":"SUMIFS(INDIRECT(\"'\"&BU$11&\"'!r:r\"),INDIRECT(\"'\"&BU$11&\"'!b:b\"),$B31,INDIRECT(\"'\"&BU$11&\"'!a:a\"),\"Joiners\")","v":211251.85231021931},485696.05018369795,378876.03434672346,270695.37984198757,38588.541626476814,69763.700946674377,0,0,0,1346519.3166826284,1454871.5592557797,{"$f":"SUMIFS(INDIRECT(\"'\"&CF$11&\"'!D:D\"),INDIRECT(\"'\"&CF$11&\"'!b:b\"),$B31,INDIRECT(\"'\"&CF$11&\"'!a:a\"),\"Leavers\")","v":194166.18356185948},440775.55418519169,372106.34666082065,274602.64944916108,31570.658305986661,63529.422106453894,0,0,0,1281650.7338570328,1376750.8142694733,{"$f":"IF($AB31<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB31),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB31,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB31<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB31),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB31,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB31<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB31),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB31,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB31<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB31),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB31,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB31<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB31),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB31,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB31<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB31),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB31,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB31<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB31),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB31,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB31<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB31),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB31,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB31<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB31),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB31,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"SUMIFS(INDIRECT(\"'\"&CZ$1&\"'!d:d\"),INDIRECT(\"'\"&CZ$1&\"'!b:b\"),$B31,INDIRECT(\"'\"&CZ$1&\"'!a:a\"),\"Total Members\")","v":6878577.2140673567},29430640.109779369,15977160.055674013,11781520.8412265,7899710.6332796989,9488279.6029858682,0,0,0,64067898.220747247,81455888.457012817,{"$f":"SUMIFS(INDIRECT(\"'\"&DK$1&\"'!h:h\"),INDIRECT(\"'\"&DK$1&\"'!B:B\"),$AB31)","v":0.99627811242890174},0.99737314356214202,0.99537639578977721,0.99423147181060456,1,1,1,1,1,0.99590294677508717,0.99818865420866121,13479.377186999725,15875.520783793132,19526.464652274026,28306.598528674407,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18814.69410700526,33472.287525266416,0.99627811242890174,0.99737314356214202,0.99536987238230556,0.99423147181060456,1,1,1,1,1,0.99589597037602984,0.99817551801418325,0.99638208513084192,0.99737347732766046,0.99539239529560153,0.99426060180712139,1,1,1,1,1,0.99591749507482552,0.99821069629794101,0.99748683543078309,0.99773815693246293,0.99655087445595503,0.99589785238099282,1,1,1,1,1,0.99689532016792526,0.99862260971387651,6878577.2140673567,29430640.109779369,16597771.450644633,11781520.8412265,7900942.1989604309,9488482.8551440667,0,0,0,64688509.615717858,82077934.66982235,7176967.1630001683,26680659.784449577,15312664.258966651,10759597.403727064,7484372.2612239588,8981907.3340626489,0,0,0,59929888.61014346,76396168.205430076,6502916.1084584044,30297173.371212684,16909264.329728603,12148560.667472931,8119005.6472254917,9715946.8304297607,0,0,0,65857914.476872623,83692866.954527885,null,0.99537639578977721,15977160.055674013,null,null,null,null,null,null,null,null,2.1894477322672579E-3,9.8534472845801524E-4]
[null,"2025-12-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-12-01",0,{"$f":"IF(AB32<F$5,0,IF(COUNTIFS(AC32:AC$101,0)<=$G$5,1,0))","v":0},4,{"$f":"AD32*V$19*IF(AD32=1,INDEX($O$2:$T$16,MATCH(SUM(AD32:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF32-SUM($AF32:AF32),AG$9-SUM(AG33:AG$115)),$AF32*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF32-SUM($AF32:AG32),AH$9-SUM(AH33:AH$115)),$AF32*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF32-SUM($AF32:AH32),AI$9-SUM(AI33:AI$115)),$AF32*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF32-SUM($AF32:AI32),AJ$9-SUM(AJ33:AJ$115)),$AF32*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF32-SUM($AF32:AJ32),AK$9-SUM(AK33:AK$115)),$AF32*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF32-SUM($AF32:AK32),AL$9-SUM(AL33:AL$115)),$AF32*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF32-SUM($AF32:AL32),AM$9-SUM(AM33:AM$115)),$AF32*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF32-SUM($AF32:AM32),AN$9-SUM(AN33:AN$115)),$AF32*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF32-SUM($AF32:AN32),AO$9-SUM(AO33:AO$115)),$AF32*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ32:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR32:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS32:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT32:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU32:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV32:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW32:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX32:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY32:AY$65)","v":0},0,210691.44102302805,484922.79956155247,378690.58045149152,270784.03835830279,38557.687543710395,69717.738934986104,0,0,0,1345088.8593943748,1453364.2858730713,193670.52382093601,440092.88608377782,371945.44909419888,274695.97420179925,31542.484843443246,63487.397431536359,0,0,0,1280404.833200712,1375434.7154756915,{"$f":"IF($AB32<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB32),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB32,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB32<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB32),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB32,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB32<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB32),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB32,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB32<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB32),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB32,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB32<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB32),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB32,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB32<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB32),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB32,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB32<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB32),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB32,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB32<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB32),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB32,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB32<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB32),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB32,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6860995.8855780736,29385036.945679449,15970229.470421487,11785521.435586311,7892664.5764966654,9482003.2994707301,0,0,0,64001783.737265319,81376451.613232702,0.99657811063197876,0.99746542383504777,0.99573096998676902,0.99481515731611625,1,1,1,1,1,0.99621392415781196,0.99832590262257503,13483.436082687836,15876.989639657064,19533.420393392113,28323.216541420916,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18824.675469648093,33483.389937887514,0.99657811063197876,0.99746542383504777,0.99573313556913068,0.99481515731611625,1,1,1,1,1,0.99620968795630149,0.99831472648854291,0.99638221903447288,0.99737352264278056,0.99539219928075118,0.99426070120352406,1,1,1,1,1,0.99591639420688505,0.99821031346879718,0.99816628132104235,0.99794149413963273,0.99644788686437447,0.99595464638912168,1,1,1,1,1,0.99700959836202252,0.99867330440104607,6860995.8855780736,29385036.945679449,16591052.515403556,11785521.435586311,7893794.1242331117,9482189.7325645722,0,0,0,64622606.782247387,81998590.63904506,7159031.5687464727,26636563.354827367,15306083.582781959,10763347.439859964,7477707.6008180715,8975918.4335395545,0,0,0,59865025.946215756,76318651.980573386,6483691.3498586891,30249994.900692102,16900734.963950202,12151350.88947689,8111607.3198933369,9709380.4172496051,0,0,0,65785772.103977881,83606759.841120824,null,0.99573096998676902,15970229.470421487,null,null,null,null,null,null,null,null,6.0411035801881674E-3,2.7102530079725629E-3]
[null,"2025-11-01",null,null,null,null,null,null,null,null,null,"CHURN BACK DISTRIBUTION FOR UNWINDING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-11-01",0,{"$f":"IF(AB33<F$5,0,IF(COUNTIFS(AC33:AC$101,0)<=$G$5,1,0))","v":0},4,{"$f":"AD33*V$19*IF(AD33=1,INDEX($O$2:$T$16,MATCH(SUM(AD33:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF33-SUM($AF33:AF33),AG$9-SUM(AG34:AG$115)),$AF33*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF33-SUM($AF33:AG33),AH$9-SUM(AH34:AH$115)),$AF33*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF33-SUM($AF33:AH33),AI$9-SUM(AI34:AI$115)),$AF33*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF33-SUM($AF33:AI33),AJ$9-SUM(AJ34:AJ$115)),$AF33*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF33-SUM($AF33:AJ33),AK$9-SUM(AK34:AK$115)),$AF33*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF33-SUM($AF33:AK33),AL$9-SUM(AL34:AL$115)),$AF33*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF33-SUM($AF33:AL33),AM$9-SUM(AM34:AM$115)),$AF33*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF33-SUM($AF33:AM33),AN$9-SUM(AN34:AN$115)),$AF33*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF33-SUM($AF33:AN33),AO$9-SUM(AO34:AO$115)),$AF33*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ33:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR33:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS33:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT33:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU33:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV33:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW33:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX33:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY33:AY$65)","v":0},0,210126.0244678602,484151.21935100423,378506.97930990328,270873.51313619147,38526.903136510278,69671.791714200721,0,0,0,1343657.7362649592,1451856.4311156701,193176.96254516795,439411.59280062513,371785.10548918264,274789.39254878281,31514.321907856141,63445.399395056316,0,0,0,1279163.0533837585,1374122.7746866709,{"$f":"IF($AB33<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB33),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB33,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB33<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB33),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB33,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB33<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB33),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB33,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB33<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB33),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB33,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB33<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB33),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB33,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB33<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB33),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB33,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB33<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB33),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB33,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB33<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB33),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB33,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB33<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB33),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB33,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6843481.4071002128,29339525.738918521,15963323.995459178,11789526.789776791,7885621.2108608112,9475730.9599307999,0,0,0,63935857.9312547,81297210.102046311,0.99684066855332731,0.99749819997924194,0.99588953710371952,0.99509125919352803,1,1,1,1,1,0.99636339518077965,0.99839191024327423,13486.988421348236,15877.511348469585,19536.531030953185,28331.077391955725,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18831.601183210842,33492.065168241286,0.99684066855332731,0.99749819997924194,0.995907740190209,0.99509125919352803,1,1,1,1,1,0.99636351510902132,0.99838301778526739,0.99637921013859765,0.99737317619175292,0.99539000693432922,0.99425799679180882,1,1,1,1,1,0.99591358401059205,0.99820918184133423,0.99905072531844252,0.99819371893379838,0.9964889691976655,0.9959552033750384,1,1,1,1,1,0.99717968992197092,0.99874873473747527,6843481.4071002128,29339525.738918521,16584359.844343603,11789526.789776791,7886648.7545180768,9475900.5835020468,0,0,0,64556893.780139133,81919443.118159264,7141133.5925825844,26592550.641544253,15299522.319107478,10767098.782990132,7471045.3151651202,8969933.1300267633,0,0,0,59800305.336224452,76241283.781416327,6463802.7238923311,30202486.496075399,16891901.711049374,12153943.630974365,8104193.6787994504,9702775.1395400111,0,0,0,65712134.561991468,83519103.380330935,null,0.99588953710371952,15963323.995459178,null,null,null,null,null,null,null,null,8.9176802367765262E-3,4.0291109917267587E-3]
[null,"2025-10-01",null,null,null,null,null,"Cohort",null,null,"% Churn (UNW)",{"$f":"H35","v":"CHIP"},{"$f":"H36","v":"Children"},{"$f":"H37","v":"Expansion"},{"$f":"H38","v":"Adult"},{"$f":"H39","v":"Aged"},{"$f":"H40","v":"Disabled"},{"$f":"H41","v":"COVID New"},{"$f":"H42","v":"Unknown"},{"$f":"H43","v":""},"Reconciled",null,null,null,null,null,null,"2025-10-01",0,{"$f":"IF(AB34<F$5,0,IF(COUNTIFS(AC34:AC$101,0)<=$G$5,1,0))","v":0},4,{"$f":"AD34*V$19*IF(AD34=1,INDEX($O$2:$T$16,MATCH(SUM(AD34:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF34-SUM($AF34:AF34),AG$9-SUM(AG35:AG$115)),$AF34*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF34-SUM($AF34:AG34),AH$9-SUM(AH35:AH$115)),$AF34*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF34-SUM($AF34:AH34),AI$9-SUM(AI35:AI$115)),$AF34*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF34-SUM($AF34:AI34),AJ$9-SUM(AJ35:AJ$115)),$AF34*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF34-SUM($AF34:AJ34),AK$9-SUM(AK35:AK$115)),$AF34*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF34-SUM($AF34:AK34),AL$9-SUM(AL35:AL$115)),$AF34*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF34-SUM($AF34:AL34),AM$9-SUM(AM35:AM$115)),$AF34*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF34-SUM($AF34:AM34),AN$9-SUM(AN35:AN$115)),$AF34*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF34-SUM($AF34:AN34),AO$9-SUM(AO35:AO$115)),$AF34*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($U$22:$U$30,$I$22:$I$30,BA$13)","v":6609061.9233418321},25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ34:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR34:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS34:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT34:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU34:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV34:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW34:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX34:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY34:AY$65)","v":0},0,209555.47321724804,483381.37635478913,378325.23665573675,270963.79519421712,38496.193114895606,69625.860592635247,0,0,0,1342225.8814219912,1450347.9351295221,192685.69670220485,438731.66714082594,371625.27952379832,274882.88425136544,31486.169239733899,63403.428060463128,0,0,0,1277925.5276181945,1372815.1249183915,{"$f":"IF($AB34<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB34),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB34,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB34<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB34),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB34,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB34<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB34),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB34,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB34<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB34),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB34,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB34<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB34),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB34,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB34<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB34),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB34,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB34<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB34),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB34,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB34<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB34),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB34,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB34<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB34),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB34,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6826041.0793345571,29294106.186708342,15956442.295673074,11793536.160891965,7878580.4769640351,9469462.5962770618,0,0,0,63870125.72260794,81218168.79584904,0.99709987387726018,0.9974912275493355,0.99590413769012542,0.99505342327636059,1,1,1,1,1,0.99637299316859285,0.9983961943298385,13490.495400259628,15877.400365978619,19536.817453090141,28330.000171864038,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18835.878217835583,33498.632667987644,0.99709987387726018,0.9974912275493355,0.99594390777872166,0.99505342327636059,1,1,1,1,1,0.9963789052696761,0.99838987980668292,0.99637351240197802,0.99737298698544086,0.99538800036989727,0.99425579479497073,1,1,1,1,1,0.99591078707160463,0.99820805465510587,0.99891174402794514,0.99800584037868656,0.99626863574749513,0.99590616561038692,1,1,1,1,1,0.99702414035173148,0.99867994310137187,6826041.0793345571,29294106.186708342,16577692.38791956,11793536.160891965,7879506.037289625,9469615.4212658126,0,0,0,64491375.814854428,81840497.273409858,7123273.1583600137,26548621.479285289,15292980.432312183,10770851.433571229,7464385.4000546066,8963951.4208511133,0,0,0,59735726.503528714,76164063.324434429,6443242.2785180267,30154655.378257189,16882769.84251146,12156341.370882602,8096765.0163375586,9696131.0328405481,0,0,0,65637008.870169275,83429904.919347376,null,0.99590413769012542,15956442.295673074,null,null,null,null,null,null,null,null,1.1450147149116408E-2,5.2210724830619171E-3]
[null,"2025-09-01",null,null,null,null,null,{"$f":"I22","v":"CHIP"},null,null,{"$f":"J22","v":0.51146245059288542},{"$f":"$K35*IFERROR(K22/SUM($K22:$S22),0)","v":0.4269991691541194},{"$f":"$K35*IFERROR(L22/SUM($K22:$S22),0)","v":7.1166528192353237E-2},1.3296753246412812E-2,0,0,0,0,0,0,{"$f":"OR(SUM(L35:T35)=K35,SUM(L35:T35)=0)","v":true},null,null,null,null,null,null,"2025-09-01",0,{"$f":"IF(AB35<F$5,0,IF(COUNTIFS(AC35:AC$101,0)<=$G$5,1,0))","v":0},4,{"$f":"AD35*V$19*IF(AD35=1,INDEX($O$2:$T$16,MATCH(SUM(AD35:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF35-SUM($AF35:AF35),AG$9-SUM(AG36:AG$115)),$AF35*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF35-SUM($AF35:AG35),AH$9-SUM(AH36:AH$115)),$AF35*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF35-SUM($AF35:AH35),AI$9-SUM(AI36:AI$115)),$AF35*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF35-SUM($AF35:AI35),AJ$9-SUM(AJ36:AJ$115)),$AF35*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF35-SUM($AF35:AJ35),AK$9-SUM(AK36:AK$115)),$AF35*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF35-SUM($AF35:AK35),AL$9-SUM(AL36:AL$115)),$AF35*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF35-SUM($AF35:AL35),AM$9-SUM(AM36:AM$115)),$AF35*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF35-SUM($AF35:AM35),AN$9-SUM(AN36:AN$115)),$AF35*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF35-SUM($AF35:AN35),AO$9-SUM(AO36:AO$115)),$AF35*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ35:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR35:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS35:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT35:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU35:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV35:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW35:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX35:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY35:AY$65)","v":0},0,208979.0053036536,482609.85183032474,378139.28874292242,271051.12546373595,38465.57172793278,69579.869925145264,0,0,0,1340779.2713406368,1448824.7129937147,192196.25615141389,438052.99903483997,371465.75316284876,274976.31461836613,31458.026084334309,63361.482295144226,0,0,0,1276691.3229674688,1371510.8313469472,{"$f":"IF($AB35<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB35),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB35,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB35<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB35),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB35,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB35<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB35),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB35,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB35<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB35),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB35,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB35<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB35),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB35,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB35<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB35),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB35,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB35<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB35),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB35,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB35<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB35),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB35,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB35<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB35),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB35,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6808681.8622687226,29248777.809388395,15949582.812180186,11797548.680316113,7871542.3099334743,9463198.2179795709,0,0,0,63804591.164153412,81139331.692066446,0.99741631303622036,0.99745145141474989,0.99571244539743409,0.99472681436019861,1,1,1,1,1,0.99624059592622494,0.99833782218192313,13494.776737696584,15876.76723598571,19533.056993435697,28320.701343846809,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18837.463256999406,33503.057872369449,0.99741631303622036,0.99745145141474989,0.99577851799501071,0.99472681436019861,1,1,1,1,1,0.99625292247310038,0.99833401049270631,0.99636215846091281,0.99737185141956042,0.99538391191582087,0.9942440940279279,1,1,1,1,1,0.995904012997609,0.99820518740804087,0.99736874083145821,0.99729308069005662,0.99652803976885407,0.99589595939341247,1,1,1,1,1,0.99670604160159593,0.99853922798940631,6808681.8622687226,29248777.809388395,16571048.725377377,11797548.680316113,7872365.9120652806,9463334.2562347446,0,0,0,64426057.077350609,81761757.245650634,7105450.1900819251,26504775.703061461,15286457.886840183,10774605.39205814,7457727.851282917,8957973.303341968,0,0,0,59671289.172041707,76086990.326666594,6422000.862408502,30106504.071793199,16873340.920693256,12158544.358785378,8089321.4258043477,9689448.0460017752,0,0,0,65560390.213680334,83339159.685486466,null,0.99571244539743409,15949582.812180186,null,null,null,null,null,null,null,null,1.2485564371490954E-2,5.7682125028724052E-3]
[null,"2025-08-01",null,null,null,null,null,{"$f":"I23","v":"Children"},null,null,{"$f":"J23","v":0.63724696356275312},{"$f":"$K36*IFERROR(K23/SUM($K23:$S23),0)","v":3.1876515518368044E-2},0.56995209746842057,3.5418350575964493E-2,0,0,0,0,0,0,true,null,null,null,null,null,null,"2025-08-01",0,{"$f":"IF(AB36<F$5,0,IF(COUNTIFS(AC36:AC$101,0)<=$G$5,1,0))","v":0},4,{"$f":"AD36*V$19*IF(AD36=1,INDEX($O$2:$T$16,MATCH(SUM(AD36:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF36-SUM($AF36:AF36),AG$9-SUM(AG37:AG$115)),$AF36*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF36-SUM($AF36:AG36),AH$9-SUM(AH37:AH$115)),$AF36*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF36-SUM($AF36:AH36),AI$9-SUM(AI37:AI$115)),$AF36*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF36-SUM($AF36:AI36),AJ$9-SUM(AJ37:AJ$115)),$AF36*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF36-SUM($AF36:AJ36),AK$9-SUM(AK37:AK$115)),$AF36*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF36-SUM($AF36:AK36),AL$9-SUM(AL37:AL$115)),$AF36*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF36-SUM($AF36:AL36),AM$9-SUM(AM37:AM$115)),$AF36*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF36-SUM($AF36:AM36),AN$9-SUM(AN37:AN$115)),$AF36*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF36-SUM($AF36:AN36),AO$9-SUM(AO37:AO$115)),$AF36*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ36:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR36:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS36:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT36:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU36:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV36:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW36:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX36:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY36:AY$65)","v":0},0,209242.88243967685,482519.87662787136,378542.08720977465,271506.29183268471,38462.297975107809,69571.659588619514,0,0,0,1341811.1381100076,1449845.095673735,191684.28619443343,437365.31143126352,371292.66380946332,275061.01245947403,31429.782878035807,63319.307937248748,0,0,0,1275403.2738946341,1370152.3647099189,{"$f":"IF($AB36<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB36),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB36,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB36<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB36),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB36,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB36<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB36),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB36,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB36<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB36),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB36,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB36<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB36),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB36,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB36<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB36),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB36,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB36<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB36),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB36,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB36<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB36),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB36,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB36<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB36),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB36,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6791387.1431595022,29203533.268989332,15942736.187246727,11801558.567311851,7864506.5210835775,9456937.6559916753,0,0,0,63739215.166707411,81060659.343782663,0.99804229736671568,0.99749590861410065,0.99539786949390607,0.99446666587636345,1,1,1,1,1,0.99615082034109514,0.99829826300594027,13503.24613875903,15877.474876046841,19526.885905506871,28313.29469972162,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18839.848137907058,33508.093562576345,0.99804229736671568,0.99749590861410065,0.99548604010082342,0.99446666587636345,1,1,1,1,1,0.99616678026700278,0.99829582409975892,0.99664237108174047,0.9974155231953814,0.99562562773484187,0.99462196329696906,1,1,1,1,1,0.99611053502045666,0.99829557223625454,0.99800166843366689,0.99756162564343631,0.9958164889689024,0.99578112774377792,1,1,1,1,1,0.99663203966589964,0.99850661582636513,6791387.1431595022,29203533.268989332,16564413.471034249,11801558.567311851,7865228.0470241178,9457056.8917348534,0,0,0,64360892.450494938,81683177.389253914,7087664.61306486,26461013.148627378,15279954.647475509,10778360.658996131,7451072.6646608356,8951998.7748329751,0,0,0,59606993.068163872,76010064.507657677,6400119.2206084449,30058190.180099752,16863768.211784661,12160644.275604477,8081869.1018156884,9682728.6245943606,0,0,0,65482721.888097338,83247319.614507392,null,0.99539786949390607,15942736.187246727,null,null,null,null,null,null,null,null,1.3267010866304219E-2,6.1964674905792272E-3]
[null,"2025-07-01",null,null,null,null,null,"Expansion",null,null,0.52445923460898503,{"$f":"$K37*IFERROR(K24/SUM($K24:$S24),0)","v":0},0,0.51116989365550169,0,1.1401287708890978E-2,1.8880532445923459E-3,0,0,0,true,null,null,null,null,null,null,"2025-07-01",0,{"$f":"IF(AB37<F$5,0,IF(COUNTIFS(AC37:AC$101,0)<=$G$5,1,0))","v":0},4,{"$f":"AD37*V$19*IF(AD37=1,INDEX($O$2:$T$16,MATCH(SUM(AD37:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF37-SUM($AF37:AF37),AG$9-SUM(AG38:AG$115)),$AF37*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF37-SUM($AF37:AG37),AH$9-SUM(AH38:AH$115)),$AF37*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF37-SUM($AF37:AH37),AI$9-SUM(AI38:AI$115)),$AF37*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF37-SUM($AF37:AI37),AJ$9-SUM(AJ38:AJ$115)),$AF37*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF37-SUM($AF37:AJ37),AK$9-SUM(AK38:AK$115)),$AF37*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF37-SUM($AF37:AK37),AL$9-SUM(AL38:AL$115)),$AF37*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF37-SUM($AF37:AL37),AM$9-SUM(AM38:AM$115)),$AF37*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF37-SUM($AF37:AM37),AN$9-SUM(AN38:AN$115)),$AF37*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF37-SUM($AF37:AN37),AO$9-SUM(AO38:AO$115)),$AF37*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ37:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR37:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS37:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT37:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU37:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV37:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW37:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX37:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY37:AY$65)","v":0},0,209407.54593936627,482068.46146781347,378629.13173193566,271771.17519121483,38444.830641212415,69552.260767176922,0,0,0,1341876.3143303301,1449873.4057387195,191152.07123895298,436674.03638943896,371113.35959666624,275141.39230941719,31401.496400482309,63276.979305712841,0,0,0,1274080.8595344755,1368759.3352406705,{"$f":"IF($AB37<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB37),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB37,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB37<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB37),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB37,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB37<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB37),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB37,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB37<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB37),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB37,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB37<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB37),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB37,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB37<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB37),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB37,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB37<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB37),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB37,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB37<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB37),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB37,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB37<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB37),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB37,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6773296.3319587782,29157687.428750902,15935307.459633619,11805193.667788584,7857445.7195089515,9450642.9757087678,0,0,0,63671484.888131887,80979573.5833496,0.99885593016023988,0.99752743474868122,0.99523727778583726,0.99419669575854819,1,1,1,1,1,0.99610726547663553,0.99827912901455251,13514.254373486669,15877.976688039673,19523.735551204401,28305.608425492319,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18843.145421729103,33514.23934469276,0.99885593016023988,0.99752743474868122,0.99535045542656242,0.99419669575854819,1,1,1,1,1,0.99612871463197272,0.99827899988265723,0.99688540409635373,0.99736715102793849,0.99559258999091427,0.99454065492655397,1,1,1,1,1,0.99608112367938184,0.99828279967224287,0.9974892417247182,0.99738431612547551,0.99548460729540755,0.9950636349088664,1,1,1,1,1,0.99623897660343086,0.99833286284998923,6773296.3319587782,29157687.428750902,16557161.138719104,11805193.667788584,7858064.2985430164,9450745.2478081845,0,0,0,64293338.567217365,81602148.113568574,7069916.3548058262,26417333.652721453,15273470.679373253,10782117.235004665,7444419.8360132165,8946027.8326620236,0,0,0,59542837.921905197,75933285.590580434,6377607.2651448529,30009774.988612,16854111.205524001,12162676.183115022,8074410.4458002467,9675973.6606703233,0,0,0,65404169.642395869,83154553.748866439,null,0.99523727778583726,15935307.459633619,null,null,null,null,null,null,null,null,1.4430014918476619E-2,6.7896608920279267E-3]
[null,"2025-06-01",null,null,null,null,null,"Adult",null,null,0.52445923460898503,{"$f":"$K38*IFERROR(K25/SUM($K25:$S25),0)","v":0},0,0,0.51116989365550169,1.1401287708890978E-2,1.8880532445923459E-3,0,0,0,true,null,null,null,null,null,null,"2025-06-01",0,{"$f":"IF(AB38<F$5,0,IF(COUNTIFS(AC38:AC$101,0)<=$G$5,1,0))","v":0},3,{"$f":"AD38*V$19*IF(AD38=1,INDEX($O$2:$T$16,MATCH(SUM(AD38:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF38-SUM($AF38:AF38),AG$9-SUM(AG39:AG$115)),$AF38*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF38-SUM($AF38:AG38),AH$9-SUM(AH39:AH$115)),$AF38*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF38-SUM($AF38:AH38),AI$9-SUM(AI39:AI$115)),$AF38*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF38-SUM($AF38:AI38),AJ$9-SUM(AJ39:AJ$115)),$AF38*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF38-SUM($AF38:AJ38),AK$9-SUM(AK39:AK$115)),$AF38*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF38-SUM($AF38:AK38),AL$9-SUM(AL39:AL$115)),$AF38*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF38-SUM($AF38:AL38),AM$9-SUM(AM39:AM$115)),$AF38*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF38-SUM($AF38:AM38),AN$9-SUM(AN39:AN$115)),$AF38*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF38-SUM($AF38:AN38),AO$9-SUM(AO39:AO$115)),$AF38*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ38:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR38:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS38:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT38:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU38:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV38:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW38:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX38:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY38:AY$65)","v":0},0,209493.89570487011,481337.1299284735,378472.36126361514,271889.13712878304,38416.266871347958,69524.152761840262,0,0,0,1341192.524025742,1449132.9436589302,190601.36376691351,435983.45867950917,370933.67195523554,275220.95415873267,31373.211252838304,63234.554567787316,0,0,0,1272739.4485603909,1367347.2143810166,{"$f":"IF($AB38<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB38),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB38,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB38<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB38),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB38,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB38<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB38),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB38,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB38<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB38),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB38,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB38<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB38),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB38,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB38<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB38),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB38,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB38<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB38),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB38,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB38<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB38),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB38,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB38<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB38),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB38,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6754490.1497863252,29111602.425962597,15927611.999856919,11808643.446756102,7850374.100120577,9444325.2695093788,0,0,0,63602348.022361942,80897047.391991898,0.9992513769264868,0.99747724962425321,0.99614455401336499,0.99613193207710526,1,1,1,1,1,0.99689097601660837,0.99862505857254436,13519.604662781518,15877.177874685776,19541.533740172519,28360.706216178573,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18862.189819418978,33533.004230764163,0.9992513769264868,0.99747724962425321,0.99578981517845278,0.99613193207710526,1,1,1,1,1,0.99678891445830875,0.99857203452259946,0.99764822599154768,0.99753689083329689,0.9960670326420753,0.99626807563861897,1,1,1,1,1,0.99680709610709572,0.99860040795412708,0.99752416937594812,0.99754321327903039,0.99597640519478881,0.99651905361578474,1,1,1,1,1,0.99683856763269274,0.99859831951320432,6754490.1497863252,29111602.425962597,16549606.536830354,11808643.446756102,7850888.8546536444,9444410.4155205935,0,0,0,64224342.559335373,81519641.829509616,7052205.340948768,26373737.052013502,15267005.946978318,10785875.120499099,7437769.3611559803,8940060.4741659407,0,0,0,59478823.460439682,75856653.2957616,6354476.3257778585,29961269.483455252,16844396.249717381,12164648.515308784,8066945.8947906252,9669183.4401407614,0,0,0,65324790.574259281,83060919.909190655,null,0.99614455401336499,15927611.999856919,null,null,null,null,null,null,null,null,1.579843271557535E-2,7.4603077263637463E-3]
[null,"2025-05-01",null,null,null,null,null,"Aged",null,null,0.2592426187419769,{"$f":"$K39*IFERROR(K26/SUM($K26:$S26),0)","v":0},0,0,0,0.2592426187419769,0,0,0,0,true,null,null,null,null,null,null,"2025-05-01",0,{"$f":"IF(AB39<F$5,0,IF(COUNTIFS(AC39:AC$101,0)<=$G$5,1,0))","v":0},3,{"$f":"AD39*V$19*IF(AD39=1,INDEX($O$2:$T$16,MATCH(SUM(AD39:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF39-SUM($AF39:AF39),AG$9-SUM(AG40:AG$115)),$AF39*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF39-SUM($AF39:AG39),AH$9-SUM(AH40:AH$115)),$AF39*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF39-SUM($AF39:AH39),AI$9-SUM(AI40:AI$115)),$AF39*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF39-SUM($AF39:AI39),AJ$9-SUM(AJ40:AJ$115)),$AF39*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF39-SUM($AF39:AJ39),AK$9-SUM(AK40:AK$115)),$AF39*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF39-SUM($AF39:AK39),AL$9-SUM(AL40:AL$115)),$AF39*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF39-SUM($AF39:AL39),AM$9-SUM(AM40:AM$115)),$AF39*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF39-SUM($AF39:AM39),AN$9-SUM(AN40:AN$115)),$AF39*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF39-SUM($AF39:AN39),AO$9-SUM(AO40:AO$115)),$AF39*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ39:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR39:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS39:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT39:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU39:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV39:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW39:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX39:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY39:AY$65)","v":0},0,209488.71204058296,480274.64180871192,378026.89037498046,271833.09514314262,38374.614344016409,69485.763018877144,0,0,0,1339623.3393674179,1447483.7167303115,190034.26771760909,435298.61593315477,370760.44532238331,275303.8087732257,31344.979960346191,63192.102325194865,0,0,0,1271397.137746373,1365934.2200319138,{"$f":"IF($AB39<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB39),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB39,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB39<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB39),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB39,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB39<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB39),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB39,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB39<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB39),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB39,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB39<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB39),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB39,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB39<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB39),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB39,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB39<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB39),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB39,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB39<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB39),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB39,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB39<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB39),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB39,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6735030.5217990642,29065563.911967278,15919900.083915686,11812058.118400544,7843302.8132095756,9437993.2190727331,0,0,0,63532552.636082575,80813848.668364882,0.9982980772703347,0.99696146884251802,0.99686613356376419,0.99712783216879586,1,1,1,1,1,0.99708466491673353,0.99871065313859997,13506.706772647021,15868.968020055971,19555.689086475959,28389.060321705747,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18870.112778395935,33543.140571219796,0.9982980772703347,0.99696146884251802,0.99606310448817903,0.99712783216879586,1,1,1,1,1,0.99686813817868269,0.99860727331735777,0.99846911335462973,0.99769130885170609,0.9962005321715387,0.99750043825168944,1,1,1,1,1,0.99730737575306938,0.99881942830956338,0.99787418308078313,0.99761523633848548,0.99373427645231949,0.99504612258998415,1,1,1,1,1,0.99588247138996155,0.99817553470706888,6735030.5217990642,29065563.911967278,16541999.372600868,11812058.118400544,7843712.8587138923,9438061.075228272,0,0,0,64154651.924767755,81436425.858709916,7034531.393715295,26330223.144821502,15260560.385853862,10789634.303870864,7431121.2350006644,8934096.6963969972,0,0,0,59414949.228261523,75780167.159659177,6332047.6789651513,29913474.53869199,16836277.11909705,12167198.568966623,8059511.5623834338,9662438.3786942381,0,0,0,65248997.905720815,82970947.84679848,null,0.99686613356376419,15919900.083915686,null,null,null,null,null,null,null,null,1.664039530457373E-2,7.8797303084539028E-3]
[null,"2025-04-01",null,null,null,null,null,"Disabled",null,null,0.39645669291338581,{"$f":"$K40*IFERROR(K27/SUM($K27:$S27),0)","v":0},0,0,0,1.7237247517973297E-2,0.37921944539541252,0,0,0,true,null,null,null,null,null,null,"2025-04-01",0,{"$f":"IF(AB40<F$5,0,IF(COUNTIFS(AC40:AC$101,0)<=$G$5,1,0))","v":0},3,{"$f":"AD40*V$19*IF(AD40=1,INDEX($O$2:$T$16,MATCH(SUM(AD40:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF40-SUM($AF40:AF40),AG$9-SUM(AG41:AG$115)),$AF40*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF40-SUM($AF40:AG40),AH$9-SUM(AH41:AH$115)),$AF40*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF40-SUM($AF40:AH40),AI$9-SUM(AI41:AI$115)),$AF40*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF40-SUM($AF40:AI40),AJ$9-SUM(AJ41:AJ$115)),$AF40*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF40-SUM($AF40:AJ40),AK$9-SUM(AK41:AK$115)),$AF40*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF40-SUM($AF40:AK40),AL$9-SUM(AL41:AL$115)),$AF40*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF40-SUM($AF40:AL40),AM$9-SUM(AM41:AM$115)),$AF40*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF40-SUM($AF40:AM40),AN$9-SUM(AN41:AN$115)),$AF40*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF40-SUM($AF40:AN40),AO$9-SUM(AO41:AO$115)),$AF40*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ40:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR40:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS40:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT40:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU40:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV40:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW40:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX40:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY40:AY$65)","v":0},0,209495.03810095441,479287.08478091878,377647.35498202796,271817.0153472462,38335.832238903546,69449.598505197093,0,0,0,1338246.4932111474,1446031.923955248,189449.98238318309,434618.45871841797,370592.27093926375,275389.08718147012,31316.791220988467,63149.60740806353,0,0,0,1270049.799222335,1364516.1978513869,{"$f":"IF($AB40<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB40),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB40,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB40<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB40),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB40,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB40<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB40),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB40,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB40<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB40),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB40,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB40<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB40),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB40,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB40<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB40),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB40,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB40<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB40),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB40,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB40<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB40),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB40,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB40<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB40),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB40,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6714991.7921416648,29019907.728876986,15912465.46447997,11815614.11043887,7836244.9900865471,9431657.0634619202,0,0,0,63462979.09593749,80730881.149485946,0.99946486298507276,0.99734525708677779,0.99673726185721001,0.9976508643821046,1,1,1,1,1,0.99743360403571479,0.99886481941750382,13522.49307222457,15875.076905469268,19553.160988729865,28403.951484678822,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18881.020761294552,33555.59484030139,0.99946486298507276,0.99734525708677779,0.99547350280693769,0.9976508643821046,1,1,1,1,1,0.99708959898266591,0.99870565845246206,0.99962921161882801,0.99789399828969816,0.9962933015161175,0.99856661820494408,1,1,1,1,1,0.99779900364573337,0.9990347607654344,0.99852863979462303,0.99791178394928803,0.99508461978863849,0.99752525856450858,1,1,1,1,1,0.99709346977559843,0.99870851943359207,6714991.7921416648,29019907.728876986,16534632.825173164,11815614.11043887,7836549.4350597793,9431707.4646633174,0,0,0,64085146.456630684,81353403.356353775,7016894.2543499582,26286791.713402607,15254133.930997359,10793394.775463253,7424475.4525543507,8928136.4964045398,0,0,0,59351214.674213178,75703826.623172075,6386032.1589138573,30004023.30394242,16929699.080118574,12237618.666078255,8062636.5008649388,9676770.9334375951,0,0,0,65557373.209053107,83296780.643355653,null,0.99673726185721001,15912465.46447997,null,null,null,null,null,null,null,null,1.7077874717633668E-2,8.0952085441416965E-3]
[null,"2025-03-01",null,null,null,null,null,"COVID New",null,null,0,{"$f":"$K41*IFERROR(K28/SUM($K28:$S28),0)","v":0},0,0,0,0,0,0,0,0,true,null,null,null,null,null,null,"2025-03-01",0,{"$f":"IF(AB41<F$5,0,IF(COUNTIFS(AC41:AC$101,0)<=$G$5,1,0))","v":0},3,{"$f":"AD41*V$19*IF(AD41=1,INDEX($O$2:$T$16,MATCH(SUM(AD41:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF41-SUM($AF41:AF41),AG$9-SUM(AG42:AG$115)),$AF41*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF41-SUM($AF41:AG41),AH$9-SUM(AH42:AH$115)),$AF41*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF41-SUM($AF41:AH41),AI$9-SUM(AI42:AI$115)),$AF41*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF41-SUM($AF41:AI41),AJ$9-SUM(AJ42:AJ$115)),$AF41*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF41-SUM($AF41:AJ41),AK$9-SUM(AK42:AK$115)),$AF41*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF41-SUM($AF41:AK41),AL$9-SUM(AL42:AL$115)),$AF41*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF41-SUM($AF41:AL41),AM$9-SUM(AM42:AM$115)),$AF41*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF41-SUM($AF41:AM41),AN$9-SUM(AN42:AN$115)),$AF41*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF41-SUM($AF41:AN41),AO$9-SUM(AO42:AO$115)),$AF41*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ41:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR41:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS41:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT41:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU41:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV41:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW41:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX41:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY41:AY$65)","v":0},0,209508.18072951099,478287.28261645476,377262.23375131283,271798.63801713445,38296.466913847049,69413.04980867813,0,0,0,1336856.3351144132,1444565.8518369384,188848.91320957491,433943.27046513476,370429.57029878424,275477.03286846727,31288.647399472931,63107.073560221201,0,0,0,1268698.7868419611,1363094.5078016552,{"$f":"IF($AB41<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB41),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB41,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB41<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB41),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB41,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB41<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB41),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB41,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB41<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB41),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB41,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB41<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB41),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB41,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB41<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB41),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB41,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB41<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB41),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB41,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB41<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB41),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB41,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB41<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB41),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB41,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6694345.6672502859,28974563.914561201,15905247.679796726,11819274.127960091,7829197.8052471168,9425314.5385169443,0,0,0,63393431.389568307,80647943.733332366,0.99970983619639087,0.99748661022317808,0.99695960370930958,0.99764422243546025,1,1,1,1,1,0.99756201168030434,0.99892159933787728,13525.807494447514,15877.326870459063,19557.522705899479,28403.762382922905,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18887.826755246922,33564.828055341357,0.99970983619639087,0.99748661022317808,0.99525364254860738,0.99764422243546025,1,1,1,1,1,0.99710089425277004,0.99871073333100668,1.0011054604903489,0.9980889138613136,0.99652170130168649,0.99951292591824326,1,1,1,1,1,0.998318411178718,0.99926236507096733,0.99937661067805938,0.99836537076644516,0.99655526861204291,1.0001771779850177,1,1,1,1,1,0.99846212892599528,0.99931513901185343,6694345.6672502859,28974563.914561201,16527446.025047038,11819274.127960091,7829395.7526713926,9425347.3186104037,0,0,0,64015629.734818615,81270372.806100413,6999293.9338721335,26243442.59986911,15247726.615318872,10797156.549457258,7417832.0107504688,8922179.8718218841,0,0,0,59287619.698517375,75627631.58108972,6435259.3976254547,30060310.562929392,16997450.369311813,12291490.785637639,8064369.7348761531,9690115.5880870819,0,0,0,65784511.115504302,83538996.438467532,null,0.99695960370930958,15905247.679796726,null,null,null,null,null,null,null,null,1.5999883367138867E-2,7.597597974125625E-3]
[null,"2025-02-01",null,null,null,null,null,"Unknown",null,null,0,{"$f":"$K42*IFERROR(K29/SUM($K29:$S29),0)","v":0},0,0,0,0,0,0,0,0,true,null,null,null,null,null,null,"2025-02-01",0,{"$f":"IF(AB42<F$5,0,IF(COUNTIFS(AC42:AC$101,0)<=$G$5,1,0))","v":0},3,{"$f":"AD42*V$19*IF(AD42=1,INDEX($O$2:$T$16,MATCH(SUM(AD42:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF42-SUM($AF42:AF42),AG$9-SUM(AG43:AG$115)),$AF42*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF42-SUM($AF42:AG42),AH$9-SUM(AH43:AH$115)),$AF42*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF42-SUM($AF42:AH42),AI$9-SUM(AI43:AI$115)),$AF42*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF42-SUM($AF42:AI42),AJ$9-SUM(AJ43:AJ$115)),$AF42*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF42-SUM($AF42:AJ42),AK$9-SUM(AK43:AK$115)),$AF42*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF42-SUM($AF42:AK42),AL$9-SUM(AL43:AL$115)),$AF42*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF42-SUM($AF42:AL42),AM$9-SUM(AM43:AM$115)),$AF42*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF42-SUM($AF42:AM42),AN$9-SUM(AN43:AN$115)),$AF42*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF42-SUM($AF42:AN42),AO$9-SUM(AO43:AO$115)),$AF42*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,{"$f":"SUMIFS($AG42:$AO42,$AG$13:$AO$13,AT$13)","v":0},0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ42:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR42:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS42:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT42:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU42:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV42:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW42:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX42:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY42:AY$65)","v":0},0,210317.95763805593,478574.41129678267,378262.49890921573,272717.63451670762,38293.355344910291,69448.93559191114,0,0,0,1339872.5023607619,1447614.7932975835,188268.98731579405,433274.7323975722,370279.37364489521,275573.13102130266,31260.511534963185,63064.714309821851,0,0,0,1267396.2243795642,1361721.4502243493,{"$f":"IF($AB42<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB42),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB42,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB42<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB42),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB42,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB42<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB42),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB42,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB42<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB42),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB42,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB42<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB42),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB42,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB42<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB42),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB42,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB42<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB42),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB42,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB42<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB42),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB42,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB42<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB42),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB42,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6673106.4738365691,28929551.364342317,15898264.819690309,11823048.620964259,7822161.8498682324,9418966.2030180898,0,0,0,63323971.278833456,80565099.331719771,1.000509400651483,0.99801648018216582,0.99676635300165273,0.99774940750696539,1,1,1,1,1,0.99780493820382388,0.99902897336180418,13536.625388307722,15885.760987219592,19553.731674558923,28406.757089562881,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18896.858984003105,33575.804358836525,1.000509400651483,0.99801648018216582,0.99484456761116247,0.99774940750696539,1,1,1,1,1,0.99728216347828946,0.99879127795915323,1.0022143075075913,0.99830449992301395,0.99630557175629197,1.0002592438757441,1,1,1,1,1,0.99864122706142811,0.99940388945369296,1.0008821354328534,0.9992434603319531,0.99780493351695876,1.0028249116982009,1,1,1,1,1,0.99998214892636472,0.99999203595046093,6673106.4738365691,28929551.364342317,16520470.060935425,11823048.620964259,7822252.5686702291,9418981.2260516994,0,0,0,63946176.52007857,81187410.314800501,6981739.579026401,26200179.332925748,15241341.694315353,10800921.247790257,7411191.0207139663,8916226.8888537008,0,0,0,59224181.854057759,75551599.763625428,6480834.7296005469,30089786.949811593,17045099.425332841,12332421.980027778,8065017.9573375434,9702693.6136745978,0,0,0,65948143.084772766,83715854.655784905,null,0.99676635300165273,15898264.819690309,null,null,null,null,null,null,null,null,1.3561688396827254E-2,6.4668254800237523E-3]
[null,"2025-01-01",null,null,null,null,null,"",null,null,0,{"$f":"$K43*IFERROR(K30/SUM($K30:$S30),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OR(SUM(L43:T43)=K43,SUM(L43:T43)=0)","v":true},null,null,null,null,null,null,"2025-01-01",0,{"$f":"IF(AB43<F$5,0,IF(COUNTIFS(AC43:AC$101,0)<=$G$5,1,0))","v":0},3,{"$f":"AD43*V$19*IF(AD43=1,INDEX($O$2:$T$16,MATCH(SUM(AD43:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF43-SUM($AF43:AF43),AG$9-SUM(AG44:AG$115)),$AF43*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF43-SUM($AF43:AG43),AH$9-SUM(AH44:AH$115)),$AF43*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF43-SUM($AF43:AH43),AI$9-SUM(AI44:AI$115)),$AF43*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF43-SUM($AF43:AI43),AJ$9-SUM(AJ44:AJ$115)),$AF43*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF43-SUM($AF43:AJ43),AK$9-SUM(AK44:AK$115)),$AF43*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF43-SUM($AF43:AK43),AL$9-SUM(AL44:AL$115)),$AF43*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF43-SUM($AF43:AL43),AM$9-SUM(AM44:AM$115)),$AF43*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF43-SUM($AF43:AM43),AN$9-SUM(AN44:AN$115)),$AF43*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF43-SUM($AF43:AN43),AO$9-SUM(AO44:AO$115)),$AF43*AO$9/SUM($AG$9:$AO$9))","v":0},0,{"$f":"SUMIFS($AG43:$AO43,$AG$13:$AO$13,AQ$13)","v":0},0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ43:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR43:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS43:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT43:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU43:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV43:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW43:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX43:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY43:AY$65)","v":0},0,136194.28680688783,385141.22704238689,306469.60067752691,223052.62004577887,31524.35441659448,53914.907359960162,0,0,0,1050857.7345725805,1136296.9963491352,189825.87658572936,434005.20679261163,371816.29058779945,276842.01875857054,31259.389217473818,63126.659412903668,0,0,0,1272489.392724711,1366875.4413550885,{"$f":"IF($AB43<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB43),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB43,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB43<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB43),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB43,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB43<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB43),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB43,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB43<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB43),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB43,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB43<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB43),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB43,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB43<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB43),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB43,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB43<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB43),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB43,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB43<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB43),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB43,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB43<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB43),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB43,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6652614.3927842425,28884982.159838147,15891818.611368893,11827173.005206123,7815127.8837407958,9412643.9268390816,0,0,0,63256588.16919741,80484359.979777291,1.0019684373994524,0.99853032180194679,0.99575083814399323,0.99649339277637039,1,1,1,1,1,0.9974960258770692,0.99889255322504333,13556.365766431283,15893.939975562185,19533.810150343739,28370.9973035039,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18895.390067437176,33578.176256138999,1.0019684373994524,0.99853032180194679,0.9934814058532051,0.99649339277637039,1,1,1,1,1,0.99687416174007459,0.99861017293901755,1.0024767402030776,0.99867458504088635,0.99652319653101473,1.0005668119743107,1,1,1,1,1,0.99894416043718903,0.99953673234357732,1.0026982554352282,1.0001950043894907,0.99904933732580237,1.0047335864001645,1,1,1,1,1,1.0013440557790154,1.0006003181979963,6652614.3927842425,28884982.159838147,16514808.748471435,11827173.005206123,7815127.8837407958,9412643.9268390816,0,0,0,63879578.306299955,81107350.116879836,6964238.6377803786,26157002.225966297,15234978.931584382,10804688.623107864,7404552.4621561999,8910277.553230321,0,0,0,59160908.418438926,75475738.433825448,6522035.3290436072,30087604.265968811,17068994.218819246,12358047.600500233,8064383.8141397666,9714362.2883439325,0,0,0,66036681.414331898,83815427.516815603,null,0.99575083814399323,15891818.611368893,null,null,null,null,null,null,null,null,1.4006044912651561E-2,6.6853544806622089E-3]
[null,"2024-12-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-12-01",0,{"$f":"IF(AB44<F$5,0,IF(COUNTIFS(AC44:AC$101,0)<=$G$5,1,0))","v":0},3,{"$f":"AD44*V$19*IF(AD44=1,INDEX($O$2:$T$16,MATCH(SUM(AD44:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF44-SUM($AF44:AF44),AG$9-SUM(AG45:AG$115)),$AF44*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF44-SUM($AF44:AG44),AH$9-SUM(AH45:AH$115)),$AF44*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF44-SUM($AF44:AH44),AI$9-SUM(AI45:AI$115)),$AF44*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF44-SUM($AF44:AI44),AJ$9-SUM(AJ45:AJ$115)),$AF44*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF44-SUM($AF44:AJ44),AK$9-SUM(AK45:AK$115)),$AF44*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF44-SUM($AF44:AK44),AL$9-SUM(AL45:AL$115)),$AF44*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF44-SUM($AF44:AL44),AM$9-SUM(AM45:AM$115)),$AF44*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF44-SUM($AF44:AM44),AN$9-SUM(AN45:AN$115)),$AF44*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF44-SUM($AF44:AN44),AO$9-SUM(AO45:AO$115)),$AF44*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($U$22:$U$30,$I$22:$I$30,BA$13)","v":6609061.9233418321},25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ44:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR44:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS44:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT44:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU44:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV44:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW44:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX44:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY44:AY$65)","v":0},0,143615.41005535008,444016.63996063941,345909.90693314932,248984.10566921538,35120.401168934302,58129.608830496858,0,0,0,1182526.0626183541,1275776.0726177853,191208.04192827709,433839.52004501515,372431.70123135584,277511.32121607469,31243.775044253049,63160.445133365305,0,0,0,1274990.5844207229,1369394.8045983412,{"$f":"IF($AB44<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB44),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB44,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB44<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB44),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB44,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB44<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB44),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB44,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB44<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB44),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB44,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB44<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB44),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB44,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB44<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB44),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB44,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB44<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB44),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB44,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB44<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB44),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB44,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB44<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB44),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB44,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6707628.1479056319,28933680.452840775,15957780.711922722,11881631.706376418,7814847.304368454,9421889.4646124877,0,0,0,63480721.019045547,80717457.788026482,1.0019575252602513,0.99835189536052193,0.99715442801460275,0.99909862377305636,1,1,1,1,1,0.9985238067249308,0.99934562142391858,13556.218128097795,15891.099902418544,19561.344606767132,28445.17040100538,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18916.747381471181,33561.007508708681,1.0019575252602513,0.99835189536052193,0.99533735271465018,0.99909862377305636,1,1,1,1,1,0.99802529681759944,0.99911991402053668,1.0031289558932681,0.99903517071145631,0.99610297205988707,1.0004637723941185,1,1,1,1,1,0.99899322713708005,0.99955826900665778,1.0028229299299933,1.0002297484612437,1.0002434114576744,1.0065953426490972,1,1,1,1,1,1.002212277039197,1.0009890944505084,6707628.1479056319,28933680.452840775,16585661.156572009,11881631.706376418,7814847.304368454,9421889.4646124877,0,0,0,64108601.463694833,81345338.232675776,6946775.136599401,26113909.357279323,15228629.644250194,10808457.320931563,7397916.2102953251,8904331.7991764378,0,0,0,59097771.459060475,75400019.468532234,6564706.3277294775,30092462.358618569,17098426.861582603,12387339.525615176,8064033.7145130383,9726256.2598606907,0,0,0,66142935.073545821,83933225.047919556,null,0.99715442801460275,15957780.711922722,null,null,null,null,null,null,null,null,1.4724669266193979E-2,6.9917917419948239E-3]
[null,"2024-11-01",null,null,null,null,null,null,null,"% ChurnBack Agg",{"$f":"1-SUMPRODUCT(K49:K57,G22:G30)/(SUM(G22:G30))","v":0.63300379319560296},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-11-01",0,{"$f":"IF(AB45<F$5,0,IF(COUNTIFS(AC45:AC$101,0)<=$G$5,1,0))","v":0},3,{"$f":"AD45*V$19*IF(AD45=1,INDEX($O$2:$T$16,MATCH(SUM(AD45:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF45-SUM($AF45:AF45),AG$9-SUM(AG46:AG$115)),$AF45*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF45-SUM($AF45:AG45),AH$9-SUM(AH46:AH$115)),$AF45*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF45-SUM($AF45:AH45),AI$9-SUM(AI46:AI$115)),$AF45*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF45-SUM($AF45:AI45),AJ$9-SUM(AJ46:AJ$115)),$AF45*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF45-SUM($AF45:AJ45),AK$9-SUM(AK46:AK$115)),$AF45*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF45-SUM($AF45:AK45),AL$9-SUM(AL46:AL$115)),$AF45*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF45-SUM($AF45:AL45),AM$9-SUM(AM46:AM$115)),$AF45*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF45-SUM($AF45:AM45),AN$9-SUM(AN46:AN$115)),$AF45*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF45-SUM($AF45:AN45),AO$9-SUM(AO46:AO$115)),$AF45*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ45:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR45:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS45:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT45:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU45:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV45:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW45:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX45:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY45:AY$65)","v":0},0,149472.95716049775,489184.3342350403,376050.95465625025,268845.34630304843,37905.880786201713,61395.626990673074,0,0,0,1283553.5923548369,1382855.1001317117,192455.17480968652,432970.8567875392,372322.38090552506,277709.53302990564,31216.85786374193,63172.25367551751,0,0,0,1275457.9455326563,1369847.0570719158,{"$f":"IF($AB45<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB45),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB45,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB45<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB45),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB45,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB45<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB45),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB45,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB45<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB45),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB45,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB45<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB45),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB45,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB45<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB45),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB45,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB45<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB45),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB45,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB45<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB45),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB45,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB45<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB45),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB45,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6756467.9126599682,28922634.669667676,15984193.185895098,11910357.13373711,7810943.7610632619,9426932.1094575077,0,0,0,63573652.901959851,80811528.772480622,0.99982485477066485,0.99744128656289122,1.000260202345,1.0023521280000971,1,1,1,1,1,0.99974266708679371,0.99988576104229321,13527.363665085823,15876.605438650391,19622.271099435591,28537.800377602751,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18940.739894362578,33564.631876893145,0.99982485477066485,0.99744128656289122,0.99839107410926398,1.0023521280000971,1,1,1,1,1,0.9992474087749833,0.99966408488740965,1.0004913918738185,0.99782072288408308,0.99692094957828148,1.0004496808754075,1,1,1,1,1,0.99853220797903353,0.99935619602273995,1.0007099078473551,0.99946503167490586,1.0023525325917473,1.0087878220649826,1,1,1,1,1,1.0029592018972426,1.0013242386713066,6756467.9126599682,28922634.669667676,16617002.325704981,11910357.13373711,7810943.7610632619,9426932.1094575077,0,0,0,64206462.041769736,81444337.912290499,6928528.8175504263,26070526.153077971,15221912.161924766,10812008.673661502,7391266.4049904402,8898366.0835814942,0,0,0,59032975.80621466,75322608.294786602,6607555.4787990106,30095779.469319712,17126900.99494398,12416090.964913096,8063620.468963787,9738124.0485268254,0,0,0,66246326.907975808,84048071.425466418,null,1.000260202345,15984193.185895098,null,null,null,null,null,null,null,null,1.6330338828482782E-2,7.7101977125664245E-3]
[null,"2024-10-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-10-01",{"$f":"IF(OR($AB46>=$F$5,$AB46<=DATE(2020,2,1)),0,1)","v":0},{"$f":"IF(AB46<F$5,0,IF(COUNTIFS(AC46:AC$101,0)<=$G$5,1,0))","v":0},{"$f":"IF($B46>=EDATE($F$5,$G$5),2,SUMIFS($AD:$AD,$AB:$AB,$B46))+IF(B46<DATE(2020,2,28),0,1)+IF($B46>EDATE($F$5,$G$5+23),2,IF($B46>=EDATE($F$5,$G$5+12),1,0))","v":3},{"$f":"AD46*V$19*IF(AD46=1,INDEX($O$2:$T$16,MATCH(SUM(AD46:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF46-SUM($AF46:AF46),AG$9-SUM(AG47:AG$115)),$AF46*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF46-SUM($AF46:AG46),AH$9-SUM(AH47:AH$115)),$AF46*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF46-SUM($AF46:AH46),AI$9-SUM(AI47:AI$115)),$AF46*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF46-SUM($AF46:AI46),AJ$9-SUM(AJ47:AJ$115)),$AF46*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF46-SUM($AF46:AJ46),AK$9-SUM(AK47:AK$115)),$AF46*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF46-SUM($AF46:AK46),AL$9-SUM(AL47:AL$115)),$AF46*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF46-SUM($AF46:AL46),AM$9-SUM(AM47:AM$115)),$AF46*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF46-SUM($AF46:AM46),AN$9-SUM(AN47:AN$115)),$AF46*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF46-SUM($AF46:AN46),AO$9-SUM(AO47:AO$115)),$AF46*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ46:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR46:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS46:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT46:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU46:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV46:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW46:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX46:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY46:AY$65)","v":0},0,156298.71334601683,542911.35054244183,411920.22709351656,292448.0764053021,41207.29668067582,65262.7679220547,0,0,0,1403578.3673872773,1510048.4319900079,193541.25685694424,431273.45040330902,371359.09517853544,277352.29110265936,31176.585658422227,63158.095968612994,0,0,0,1273526.093541448,1367860.7751684831,{"$f":"IF($AB46<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB46),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB46,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB46<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB46),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB46,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB46<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB46),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB46,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB46<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB46),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB46,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB46<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB46),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB46,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB46<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB46),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB46,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB46<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB46),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB46,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB46<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB46),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB46,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB46<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB46),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB46,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6800536.2123564146,28864723.785835948,15979501.326417383,11918864.078536721,7804214.4659354826,9428694.5784354489,0,0,0,63563625.403146461,80796534.447517395,1.0012921390320837,0.99913392821869051,1.0007728342918127,1.005472461813061,1,1,1,1,1,{"$f":"SUMPRODUCT(DK46:DS46,$AQ$5:$AY$5,DV46:ED46,CZ46:DH46)/SUMPRODUCT($AQ$5:$AY$5,DV46:ED46,CZ46:DH46)","v":1.0015182164927461},{"$f":"SUMPRODUCT($CZ46:$DH46,DK46:DS46,DV46:ED46)/SUMPRODUCT($CZ46:$DH46,DV46:ED46)","v":1.0006746892942742},{"$f":"DV$104*DK46/AVERAGE(DK$104:DK$115)","v":13547.215629867016},{"$f":"DW$104*DL46/AVERAGE(DL$104:DL$115)","v":15903.547780099634},{"$f":"DX$104*DM46/AVERAGE(DM$104:DM$115)","v":19632.327485774873},{"$f":"DY$104*DN46/AVERAGE(DN$104:DN$115)","v":28626.638881536015},{"$f":"DZ$104*DO46/AVERAGE(DO$104:DO$115)","v":79197.916666666657},{"$f":"EA$104*DP46/AVERAGE(DP$104:DP$115)","v":94374.999999999985},{"$f":"EB$104*DQ46/AVERAGE(DQ$104:DQ$115)","v":36601.050078078682},{"$f":"EC$104*DR46/AVERAGE(DR$104:DR$115)","v":36601.050078078682},0,18974.557502964759,{"$f":"SUMPRODUCT(DV46:ED46,CZ46:DH46)/DJ46","v":33590.577388361045},1.0012921390320837,0.99913392821869051,0.99973902916685453,1.005472461813061,1,1,1,1,1,1.0012342104587357,1.0005515428722442,1.0010736945508072,0.99832809592360583,0.99660368425627133,1.0007553088269472,1,1,1,1,1,0.99877019208940643,0.99946054113708749,1.0021552374847775,1.0010721095522299,1.0027781215395941,1.0108999103631815,1,1,1,1,1,1.0043859949996448,1.0019652273360895,6800536.2123564146,28864723.785835948,16617277.849764392,11918864.078536721,7804214.4659354826,9428694.5784354489,0,0,0,64201401.926493473,81434310.9708644,6909624.4340230804,26027360.239414256,15215259.478494437,10815594.829688821,7384623.0629468355,8892399.1699482854,0,0,0,58967838.981620595,75244861.214515716,6650704.8982786946,30098465.905172337,17155047.034444414,12444710.842455272,8063185.1450919546,9749994.6853139829,0,0,0,66348928.680350721,84162108.510756657,null,{"$f":"SUMIFS(DK46:DU46,DK$13:DU$13,$GW$12)","v":1.0007728342918127},{"$f":"SUMIFS(CZ46:DJ46,CZ$13:DJ$13,$GW$12)","v":15979501.326417383},null,null,null,null,null,null,null,null,{"$f":"EP46/EP70-1","v":1.7657490019112654E-2},{"$f":"EQ46/EQ70-1","v":8.2833630979317618E-3}]
[null,"2024-09-01",null,null,null,null,null,null,null,null,null,"NON-EXPANSION CHURN BACK DISTRIBUTION FOR UNWINDING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EDATE(AB46,-1)","v":"2024-09-01"},0,{"$f":"IF(AB47<F$5,0,IF(COUNTIFS(AC47:AC$101,0)<=$G$5,1,0))","v":0},3,{"$f":"AD47*V$19*IF(AD47=1,INDEX($O$2:$T$16,MATCH(SUM(AD47:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF47-SUM($AF47:AF47),AG$9-SUM(AG48:AG$115)),$AF47*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF47-SUM($AF47:AG47),AH$9-SUM(AH48:AH$115)),$AF47*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF47-SUM($AF47:AH47),AI$9-SUM(AI48:AI$115)),$AF47*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF47-SUM($AF47:AI47),AJ$9-SUM(AJ48:AJ$115)),$AF47*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF47-SUM($AF47:AJ47),AK$9-SUM(AK48:AK$115)),$AF47*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF47-SUM($AF47:AK47),AL$9-SUM(AL48:AL$115)),$AF47*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF47-SUM($AF47:AL47),AM$9-SUM(AM48:AM$115)),$AF47*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF47-SUM($AF47:AM47),AN$9-SUM(AN48:AN$115)),$AF47*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF47-SUM($AF47:AN47),AO$9-SUM(AO48:AO$115)),$AF47*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ47:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR47:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS47:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT47:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU47:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV47:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW47:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX47:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY47:AY$65)","v":0},0,{"$f":"SUMIFS(INDIRECT(\"'\"&BU$11&\"'!r:r\"),INDIRECT(\"'\"&BU$11&\"'!b:b\"),$B47,INDIRECT(\"'\"&BU$11&\"'!a:a\"),\"Joiners\")","v":155694.65081128228},529689.53028388857,403301.40828941524,287005.0591376177,40436.359086049044,64396.516337853085,0,0,0,1375690.6485222038,1480523.523946106,{"$f":"SUMIFS(INDIRECT(\"'\"&CF$11&\"'!D:D\"),INDIRECT(\"'\"&CF$11&\"'!b:b\"),$B47,INDIRECT(\"'\"&CF$11&\"'!a:a\"),\"Leavers\")","v":194676.17084628908},429750.92492709588,370577.49202958465,277115.80484966986,31139.24535075024,63149.67733929088,0,0,0,1272120.3926526394,1366409.3153426806,{"$f":"IF($AB47<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB47),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB47,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB47<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB47),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB47,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB47<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB47),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB47,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB47<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB47),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB47,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB47<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB47),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB47,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB47<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB47),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB47,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB47<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB47),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB47,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB47<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB47),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB47,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB47<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB47),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB47,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"SUMIFS(INDIRECT(\"'\"&CZ$1&\"'!d:d\"),INDIRECT(\"'\"&CZ$1&\"'!b:b\"),$B47,INDIRECT(\"'\"&CZ$1&\"'!a:a\"),\"Total Members\")","v":6838913.6698566871},28751563.360220604,15938158.591353452,11903531.806981089,7794146.414605557,9426581.4878526852,0,0,0,63432167.428411834,80652895.330870062,{"$f":"SUMIFS(INDIRECT(\"'\"&DK$1&\"'!h:h\"),INDIRECT(\"'\"&DK$1&\"'!B:B\"),$AB47)","v":1.0006686670070291},0.99910063707208774,1.0019053800739086,1.005867042115056,1,1,1,1,1,1.0018668071026615,1.0008290972315288,13538.780219627233,15903.017873822108,19654.544825139878,28637.872911550727,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18980.531605588967,33611.813112383206,1.0006686670070291,0.99910063707208774,1.0014945560368134,1.005867042115056,1,1,1,1,1,1.0017571898866544,1.0007848966616766,1.0001127097681632,0.99794070171284988,0.99607715524890861,0.99890645607665751,1,1,1,1,1,0.99789196618033271,0.99907580701621312,1.0013231355117442,1.0005193344333574,1.0038463689754709,1.0106274641498958,1,1,1,1,1,1.0043273987815493,1.0019389452544465,6838913.6698566871,28751563.360220604,16580941.424177555,11903531.806981089,7794146.414605557,9426581.4878526852,0,0,0,64074950.261235937,81295678.163694173,6891442.0084118359,25984013.909841076,15209332.048416864,10819112.430376457,7377974.0281359041,8886430.3867205083,0,0,0,58903900.397046231,75168304.811902642,6690343.3646257622,30075300.98487214,17163751.511476081,12460820.848992875,8061708.7420830932,9761129.7744046487,0,0,0,66390216.709966861,84213055.226454601,null,1.0019053800739086,15938158.591353452,null,null,null,null,null,null,null,null,1.8062339292282958E-2,8.4649160741310236E-3]
[null,"2024-08-01",null,null,null,null,null,"Cohort",null,null,"% Churn (Post)",{"$f":"H49","v":"CHIP"},{"$f":"H50","v":"Children"},{"$f":"H51","v":"Expansion"},{"$f":"H52","v":"Adult"},{"$f":"H53","v":"Aged"},{"$f":"H54","v":"Disabled"},{"$f":"H55","v":"COVID New"},{"$f":"H56","v":"Unknown"},{"$f":"H57","v":""},"Reconciled",null,null,null,null,null,null,"2024-08-01",0,{"$f":"IF(AB48<F$5,0,IF(COUNTIFS(AC48:AC$101,0)<=$G$5,1,0))","v":0},3,{"$f":"AD48*V$19*IF(AD48=1,INDEX($O$2:$T$16,MATCH(SUM(AD48:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF48-SUM($AF48:AF48),AG$9-SUM(AG49:AG$115)),$AF48*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF48-SUM($AF48:AG48),AH$9-SUM(AH49:AH$115)),$AF48*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF48-SUM($AF48:AH48),AI$9-SUM(AI49:AI$115)),$AF48*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF48-SUM($AF48:AI48),AJ$9-SUM(AJ49:AJ$115)),$AF48*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF48-SUM($AF48:AJ48),AK$9-SUM(AK49:AK$115)),$AF48*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF48-SUM($AF48:AK48),AL$9-SUM(AL49:AL$115)),$AF48*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF48-SUM($AF48:AL48),AM$9-SUM(AM49:AM$115)),$AF48*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF48-SUM($AF48:AM48),AN$9-SUM(AN49:AN$115)),$AF48*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF48-SUM($AF48:AN48),AO$9-SUM(AO49:AO$115)),$AF48*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ48:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR48:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS48:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT48:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU48:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV48:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW48:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX48:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY48:AY$65)","v":0},0,155774.83660851678,532105.3732333302,405145.13461150462,288385.44199400052,40591.476475208758,64587.753990043522,0,0,0,1381410.786447352,1486590.0169126042,195797.6186326546,428187.83186967537,369756.20876363141,276855.43454579246,31101.282168050842,63140.004498731287,0,0,0,1270597.0938117539,1364838.380478536,{"$f":"IF($AB48<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB48),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB48,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB48<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB48),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB48,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB48<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB48),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB48,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB48<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB48),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB48,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB48<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB48),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB48,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB48<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB48),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB48,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB48<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB48),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB48,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB48<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB48),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB48,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB48<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB48),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB48,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6879016.6376780597,28650061.661806393,15904613.391827667,11893382.182389263,7784811.3376875594,9425324.9760135636,0,0,0,63327073.873701379,80537210.187402517,1.0000347733151136,0.99940066854571297,1.0028049512886297,1.0061000075330084,1,1,1,1,1,1.0022337514207931,1.0009916548069462,13530.203807013935,15907.793574798292,19672.191863587599,28644.505631137683,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18987.020075739758,33629.775613964019,1.0000347733151136,0.99940066854571297,1.0028094592516641,1.0061000075330084,1,1,1,1,1,1.00224095071792,1.0010006873507682,0.99924283199447173,0.9975886202763109,0.99806351524277748,0.99982889688635879,1,1,1,1,1,0.99847662393257841,0.9993310948037657,1.0003405507590157,1.0000756880223827,1.004039357971686,1.0095028356508819,1,1,1,1,1,1.0038229769247073,1.0017121793659718,6879016.6376780597,28650061.661806393,16552434.092264786,11893382.182389263,7784811.3376875594,9425324.9760135636,0,0,0,63974894.574138507,81185030.887839645,6946681.861779415,25982022.789821077,15249890.916566581,10852371.537685702,7374164.6427269224,8890136.7787238173,0,0,0,59030967.105852775,75295268.527303517,6728836.8372280523,30041972.908414848,17164880.091267064,12472110.937681623,8059826.3297817232,9771989.2746618651,0,0,0,66407800.774591587,84239616.379035175,null,1.0028049512886297,15904613.391827667,null,null,null,null,null,null,null,null,1.8241247275153416E-2,8.5390224250425639E-3]
[null,"2024-07-01",null,null,null,null,null,{"$f":"H35","v":"CHIP"},null,null,{"$f":"INPUTS!U21","v":0.46146245059288538},{"$f":"$K49*IFERROR(K22/SUM($K22:$S22),0)","v":0.38525620555443146},{"$f":"$K49*IFERROR(L22/SUM($K22:$S22),0)","v":6.4209367592405253E-2},1.1996877446048652E-2,0,0,0,0,0,{"$f":"T35","v":0},{"$f":"OR(SUM(L49:T49)=K49,SUM(L49:T49)=0)","v":true},null,null,null,null,null,null,"2024-07-01",0,{"$f":"IF(AB49<F$5,0,IF(COUNTIFS(AC49:AC$101,0)<=$G$5,1,0))","v":0},3,{"$f":"AD49*V$19*IF(AD49=1,INDEX($O$2:$T$16,MATCH(SUM(AD49:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF49-SUM($AF49:AF49),AG$9-SUM(AG50:AG$115)),$AF49*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF49-SUM($AF49:AG49),AH$9-SUM(AH50:AH$115)),$AF49*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF49-SUM($AF49:AH49),AI$9-SUM(AI50:AI$115)),$AF49*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF49-SUM($AF49:AI49),AJ$9-SUM(AJ50:AJ$115)),$AF49*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF49-SUM($AF49:AJ49),AK$9-SUM(AK50:AK$115)),$AF49*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF49-SUM($AF49:AK49),AL$9-SUM(AL50:AL$115)),$AF49*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF49-SUM($AF49:AL49),AM$9-SUM(AM50:AM$115)),$AF49*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF49-SUM($AF49:AM49),AN$9-SUM(AN50:AN$115)),$AF49*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF49-SUM($AF49:AN49),AO$9-SUM(AO50:AO$115)),$AF49*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ49:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR49:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS49:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT49:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU49:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV49:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW49:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX49:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY49:AY$65)","v":0},0,26441.414735587256,238429.74832387312,158410.12678424382,103428.92572488684,14507.39798757141,16861.108922896525,0,0,0,526710.21556859103,558078.72247905901,195401.96686878236,427899.16940529767,369896.92577230767,277210.75084046548,31100.680800359303,63144.046443835527,0,0,0,1270408.8128868532,1364653.5401310481,{"$f":"IF($AB49<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB49),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB49,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB49<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB49),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB49,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB49<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB49),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB49,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB49<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB49),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB49,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB49<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB49),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB49,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB49<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB49),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB49,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB49<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB49),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB49,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB49<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB49),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB49,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB49<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB49),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB49,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6918643.7679383252,28545855.45797836,15869365.18298847,11882207.491235727,7775320.5420127101,9423881.2684673555,0,0,0,63216071.900140882,80415273.71062094,1,1,0.99712191685553642,1,1,1,1,1,1,0.99925344046364073,0.9996693379683349,13529.733333333332,15917.33333333333,19560.706829941202,28470.833333333321,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18930.212126205075,33598.861375917921,1,1,1,1,1,1,1,1,1,1,1,0.99911084978071174,0.99767819751597842,0.99622452494060298,0.99402011955431102,1,1,1,1,1,0.99639892945958375,0.99842075746567149,0.99990763148679707,0.99997372278942342,0.99920671453951337,1.0013272729056506,1,1,1,1,1,1.0001462005257422,1.0000653335892447,6918643.7679383252,28545855.45797836,16521365.18298847,11882207.491235727,7775320.5420127101,9423881.2684673555,0,0,0,63868071.900140882,81067273.71062094,6993750.9986182982,25895826.968213655,15237062.389570603,10851326.647341179,7364531.6889696931,8886465.6691588666,0,0,0,58977967.00374373,75228964.361872286,6767040.4504081151,30007541.387842778,17164359.295103349,12482933.557530724,8057901.0399687933,9782809.1355977058,0,0,0,66421874.690884963,84262584.866451457,null,0.99712191685553642,15869365.18298847,null,null,null,null,null,null,null,null,1.642567041604126E-2,7.7483675764640214E-3]
[null,"2024-06-01",null,null,null,null,null,{"$f":"H36","v":"Children"},null,null,{"$f":"INPUTS!U22","v":0.43724696356275305},{"$f":"$K50*IFERROR(K23/SUM($K23:$S23),0)","v":2.187206909773665E-2},0.39107259546753126,2.4302298997485164E-2,0,0,0,0,0,0,true,null,null,null,null,null,null,"2024-06-01",0,{"$f":"IF(AB50<F$5,0,IF(COUNTIFS(AC50:AC$101,0)<=$G$5,1,0))","v":1},2,{"$f":"AD50*V$19*IF(AD50=1,INDEX($O$2:$T$16,MATCH(SUM(AD50:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":552136.15588492632},{"$f":"IF($J$5<>2,MIN(2*$AF50-SUM($AF50:AF50),AG$9-SUM(AG51:AG$115)),$AF50*AG$9/SUM($AG$9:$AO$9))","v":5473.2447295615675},{"$f":"IF($J$5<>2,MIN(2*$AF50-SUM($AF50:AG50),AH$9-SUM(AH51:AH$115)),$AF50*AH$9/SUM($AG$9:$AO$9))","v":67.064224642661983},{"$f":"IF($J$5<>2,MIN(2*$AF50-SUM($AF50:AH50),AI$9-SUM(AI51:AI$115)),$AF50*AI$9/SUM($AG$9:$AO$9))","v":164449.48337979475},{"$f":"IF($J$5<>2,MIN(2*$AF50-SUM($AF50:AI50),AJ$9-SUM(AJ51:AJ$115)),$AF50*AJ$9/SUM($AG$9:$AO$9))","v":219185.58403202429},{"$f":"IF($J$5<>2,MIN(2*$AF50-SUM($AF50:AJ50),AK$9-SUM(AK51:AK$115)),$AF50*AK$9/SUM($AG$9:$AO$9))","v":118678.55210570333},{"$f":"IF($J$5<>2,MIN(2*$AF50-SUM($AF50:AK50),AL$9-SUM(AL51:AL$115)),$AF50*AL$9/SUM($AG$9:$AO$9))","v":17464.384311591133},{"$f":"IF($J$5<>2,MIN(2*$AF50-SUM($AF50:AL50),AM$9-SUM(AM51:AM$115)),$AF50*AM$9/SUM($AG$9:$AO$9))","v":14357.056064686563},{"$f":"IF($J$5<>2,MIN(2*$AF50-SUM($AF50:AM50),AN$9-SUM(AN51:AN$115)),$AF50*AN$9/SUM($AG$9:$AO$9))","v":12460.787036922093},{"$f":"IF($J$5<>2,MIN(2*$AF50-SUM($AF50:AN50),AO$9-SUM(AO51:AO$115)),$AF50*AO$9/SUM($AG$9:$AO$9))","v":0},552136.15588492644,12460.787036922093,219185.58403202429,164449.48337979475,118678.55210570333,14357.056064686563,17464.384311591133,5473.2447295615675,67.064224642661983,0,552136.15588492644,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ50:AQ$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR50:AR$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS50:AS$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT50:AT$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU50:AU$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV50:AV$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW50:AW$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX50:AX$65)","v":0},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY50:AY$65)","v":0},0,40235.619213277772,411300.26596966793,300732.01875732274,198323.49811107304,23704.780889199486,23398.695699426484,0,0,0,950591.40205134149,997694.87863996741,12460.787036922093,219185.58403202429,164449.48337979475,118678.55210570333,14357.056064686563,17464.384311591133,5473.2447295615675,67.064224642661983,0,520314.71550864866,552136.15588492644,{"$f":"IF($AB50<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB50),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB50,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB50<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB50),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB50,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB50<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB50),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB50,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB50<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB50),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB50,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB50<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB50),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB50,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB50<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB50),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB50,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB50<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB50),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB50,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB50<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB50),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB50,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB50<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB50),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB50,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6904663.1402396597,28526611.293686513,15875404.53958402,11897457.117616544,7775170.2000898253,9424484.543856049,5473.2418004637875,67.061295544943931,0,63209676.394222744,80409331.138168603,1.0001024512498553,1.0005758649419247,1.0014114492332244,1.0047419175254166,1,1,1,6.6666666666666652E-2,1,1.0019373089603749,1.0008594323911624,13531.119471423541,15926.499567568928,19644.855301516371,28605.83967687987,79197.916666666657,94374.999999999985,36601.050078078682,2440.0700052052448,0,18987.032028802729,33645.064849264192,1.0001024512498553,1.0005758649419247,1.0043514138876168,1.0047419175254166,1,1,1,6.6666666666666652E-2,1,1.0027173313891191,1.0012120281724137,0.99921433439299379,0.99824363891598156,0.99877669270156866,0.99668109392548876,1,1,1,6.6666666666666652E-2,1,0.99803451570613289,0.99913723603884808,0.99948015311346738,0.99937992643791052,1.0008916129953949,1.0022412175517923,1,1,1,6.6666666666666652E-2,1,1.0005983604317628,1.0002672144353157,6904663.1402396597,28526611.293686513,16427404.53958402,11897457.117616544,7775170.2000898253,9424484.543856049,5473.2418004637875,67.061295544943931,0,63761676.394222744,80961331.138168603,6980359.5583782252,25934992.119718388,15185049.652891047,10898832.112961106,7371254.9310866594,8893697.5262870342,5473.2418004637875,67.061295544943064,0,59004773.747044779,75269726.204418451,6756545.2399318088,29981395.218592994,17058888.663092207,12485963.580741333,8054843.8373803934,9782118.3138331901,5473.2418004637857,67.061295544943377,0,66288333.005454347,84125295.156667918,null,1.0014114492332244,15875404.53958402,null,null,null,null,null,null,null,null,1.9512539705368148E-2,9.1221598631359146E-3]
[null,"2024-05-01",null,null,null,null,null,"Expansion",null,null,{"$f":"INPUTS!U23","v":0.32445923460898501},{"$f":"$K51*IFERROR(K24/SUM($K24:$S24),0)","v":0},0,0.31623771974245818,0,7.0534616219344566E-3,1.168053244592346E-3,0,0,0,true,null,null,null,null,null,null,"2024-05-01",0,{"$f":"IF(AB51<F$5,0,IF(COUNTIFS(AC51:AC$101,0)<=$G$5,1,0))","v":1},2,{"$f":"AD51*V$19*IF(AD51=1,INDEX($O$2:$T$16,MATCH(SUM(AD51:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":931433.71539476456},{"$f":"IF($J$5<>2,MIN(2*$AF51-SUM($AF51:AF51),AG$9-SUM(AG52:AG$115)),$AF51*AG$9/SUM($AG$9:$AO$9))","v":9233.1658040935072},{"$f":"IF($J$5<>2,MIN(2*$AF51-SUM($AF51:AG51),AH$9-SUM(AH52:AH$115)),$AF51*AH$9/SUM($AG$9:$AO$9))","v":113.1349201880607},{"$f":"IF($J$5<>2,MIN(2*$AF51-SUM($AF51:AH51),AI$9-SUM(AI52:AI$115)),$AF51*AI$9/SUM($AG$9:$AO$9))","v":277420.32769742323},{"$f":"IF($J$5<>2,MIN(2*$AF51-SUM($AF51:AI51),AJ$9-SUM(AJ52:AJ$115)),$AF51*AJ$9/SUM($AG$9:$AO$9))","v":369758.14881876559},{"$f":"IF($J$5<>2,MIN(2*$AF51-SUM($AF51:AJ51),AK$9-SUM(AK52:AK$115)),$AF51*AK$9/SUM($AG$9:$AO$9))","v":200206.42290363775},{"$f":"IF($J$5<>2,MIN(2*$AF51-SUM($AF51:AK51),AL$9-SUM(AL52:AL$115)),$AF51*AL$9/SUM($AG$9:$AO$9))","v":29461.784367944278},{"$f":"IF($J$5<>2,MIN(2*$AF51-SUM($AF51:AL51),AM$9-SUM(AM52:AM$115)),$AF51*AM$9/SUM($AG$9:$AO$9))","v":24219.834057107117},{"$f":"IF($J$5<>2,MIN(2*$AF51-SUM($AF51:AM51),AN$9-SUM(AN52:AN$115)),$AF51*AN$9/SUM($AG$9:$AO$9))","v":21020.896825605123},{"$f":"IF($J$5<>2,MIN(2*$AF51-SUM($AF51:AN51),AO$9-SUM(AO52:AO$115)),$AF51*AO$9/SUM($AG$9:$AO$9))","v":0},931433.71539476456,21020.896825605123,369758.14881876559,277420.32769742323,200206.42290363775,24219.834057107117,29461.784367944278,9233.1658040935072,113.1349201880607,0,931433.71539476456,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ51:AQ$65)","v":12460.787036921945},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR51:AR$65)","v":219185.58403202053},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS51:AS$65)","v":164449.48337979335},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT51:AT$65)","v":118678.55210570199},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU51:AU$65)","v":14357.056064686389},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV51:AV$65)","v":17464.384311590809},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW51:AW$65)","v":5473.2447295614984},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX51:AX$65)","v":67.064224642661429},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY51:AY$65)","v":0},552136.15588491922,42695.384104463286,436444.70201288653,319116.97407449293,210447.80953685252,25153.949285873863,24829.151879954021,0,0,0,1008704.8697286953,1058687.9708945232,21020.896825605123,369758.14881876559,277420.32769742323,200206.42290363775,24219.834057107117,29461.784367944278,9233.1658040935072,113.1349201880607,0,877752.09696971322,931433.71539476456,{"$f":"IF($AB51<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB51),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB51,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB51<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB51),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB51,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB51<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB51),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB51,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB51<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB51),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB51,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB51<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB51),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB51,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB51<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB51),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB51,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB51<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB51),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB51,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB51<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB51),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB51,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB51<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB51),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB51,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6885448.4178519873,28485069.17653561,15852092.84852412,11899340.042409109,7775685.2532577338,9430547.6325245667,14706.407604557295,180.19621573300464,0,63136837.089141116,80343069.974923417,0.99998936396679583,1.0006181573190605,1.0013834006006301,1.0046422625509852,1,1,1,0.1333333333333333,1,1.0019092949743269,1.0008464119077747,13529.589430640355,15927.172749433255,19644.305066815996,28603.002416711995,79197.916666666657,94374.999999999985,36601.050078078682,4880.1400104104896,0,18992.767331673,33667.735913866774,0.99998936396679583,1.0006181573190605,1.0049751900420754,1.0046422625509852,1,1,1,0.1333333333333333,1,1.0028597311489296,1.0012736310249657,0.99927234825209799,0.99869807808150191,0.99990648087147616,0.99693560035086981,1,1,1,0.1333333333333333,1,0.99857669932987003,0.99937415960585907,0.99926898801348552,0.9989379182571767,0.99856241951879832,0.99826919419902693,1,1,1,0.1333333333333333,1,0.99867341723881231,0.99940903862770569,6885448.4178519873,28485069.17653561,16304092.84852412,11899340.042409109,7775685.2532577338,9430547.6325245667,14706.407604557295,180.19621573300464,0,63588837.089141116,80795069.974923417,6969851.8007217916,26167461.172961541,15222972.108945984,11015936.97243019,7401891.5465657124,8937638.1173260696,14706.407604557297,180.19621573300378,0,59391108.658879802,75730638.322771579,6748007.0184264118,29917581.658046439,16926355.048699558,12473919.786990181,8048274.3533554478,9780383.3458849806,14706.407604557293,180.1962157330041,0,66080750.115982883,83909407.815223306,null,1.0013834006006301,15852092.84852412,null,null,null,null,null,null,null,null,1.8971978665401235E-2,8.8667486962665798E-3]
[null,"2024-04-01",null,null,null,null,null,"Adult",null,null,{"$f":"INPUTS!U24","v":0.32445923460898501},{"$f":"$K52*IFERROR(K25/SUM($K25:$S25),0)","v":0},0,0,0.31623771974245818,7.0534616219344566E-3,1.168053244592346E-3,0,0,0,true,null,null,null,null,null,null,"2024-04-01",0,{"$f":"IF(AB52<F$5,0,IF(COUNTIFS(AC52:AC$101,0)<=$G$5,1,0))","v":1},2,{"$f":"AD52*V$19*IF(AD52=1,INDEX($O$2:$T$16,MATCH(SUM(AD52:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":1226847.5924167307},{"$f":"IF($J$5<>2,MIN(2*$AF52-SUM($AF52:AF52),AG$9-SUM(AG53:AG$115)),$AF52*AG$9/SUM($AG$9:$AO$9))","v":12161.56023763393},{"$f":"IF($J$5<>2,MIN(2*$AF52-SUM($AF52:AG52),AH$9-SUM(AH53:AH$115)),$AF52*AH$9/SUM($AG$9:$AO$9))","v":149.01683518311842},{"$f":"IF($J$5<>2,MIN(2*$AF52-SUM($AF52:AH52),AI$9-SUM(AI53:AI$115)),$AF52*AI$9/SUM($AG$9:$AO$9))","v":365407.06600769161},{"$f":"IF($J$5<>2,MIN(2*$AF52-SUM($AF52:AI52),AJ$9-SUM(AJ53:AJ$115)),$AF52*AJ$9/SUM($AG$9:$AO$9))","v":487030.78614940122},{"$f":"IF($J$5<>2,MIN(2*$AF52-SUM($AF52:AJ52),AK$9-SUM(AK53:AK$115)),$AF52*AK$9/SUM($AG$9:$AO$9))","v":263703.96933891618},{"$f":"IF($J$5<>2,MIN(2*$AF52-SUM($AF52:AK52),AL$9-SUM(AL53:AL$115)),$AF52*AL$9/SUM($AG$9:$AO$9))","v":38805.895280260622},{"$f":"IF($J$5<>2,MIN(2*$AF52-SUM($AF52:AL52),AM$9-SUM(AM53:AM$115)),$AF52*AM$9/SUM($AG$9:$AO$9))","v":31901.40598367868},{"$f":"IF($J$5<>2,MIN(2*$AF52-SUM($AF52:AM52),AN$9-SUM(AN53:AN$115)),$AF52*AN$9/SUM($AG$9:$AO$9))","v":27687.892583965509},{"$f":"IF($J$5<>2,MIN(2*$AF52-SUM($AF52:AN52),AO$9-SUM(AO53:AO$115)),$AF52*AO$9/SUM($AG$9:$AO$9))","v":0},1226847.5924167309,27687.892583965509,487030.78614940122,365407.06600769161,263703.96933891618,31901.40598367868,38805.895280260622,12161.56023763393,149.01683518311842,0,1226847.5924167309,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ52:AQ$65)","v":33481.683862527134},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR52:AR$65)","v":588943.73285078537},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS52:AS$65)","v":441869.81107721664},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT52:AT$65)","v":318884.97500933986},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU52:AU$65)","v":38576.890121793549},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV52:AV$65)","v":46926.168679535156},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW52:AW$65)","v":14706.410533654998},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX52:AX$65)","v":180.19914483072171},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY52:AY$65)","v":0},1483569.8712796834,42938.396273528444,438928.84347074601,320933.31346766243,211645.62938888877,25297.1196988993,24970.473621892867,0,0,0,1014446.1826008258,1064713.7759216181,27687.892583965509,487030.78614940122,365407.06600769161,263703.96933891618,31901.40598367868,38805.895280260622,12161.56023763393,149.01683518311842,0,1156140.2911527916,1226847.5924167309,{"$f":"IF($AB52<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB52),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB52,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB52<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB52),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB52,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB52<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB52),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB52,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB52<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB52),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB52,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB52<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB52),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB52,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB52<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB52),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB52,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB52<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB52),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB52,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB52<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB52),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB52,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB52<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB52),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB52,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6870440.9263314893,28535655.260672126,15898382.94045732,11952596.202211173,7782432.7099555386,9444524.3759248741,26867.967842191225,329.21305091612305,0,63284272.510565214,80511229.59644562,0.9996580892322835,1.0001376620359121,1.0004636156952436,1.0031163071672999,1,1,1,0.19999999999999993,1,1.0010297212701944,1.0004566881750783,13525.107371822332,15919.524545846289,19626.261493029542,28559.557195308989,79197.916666666657,94374.999999999985,36601.050078078682,7320.2100156157339,0,18986.865921453904,33650.578383656546,0.9996580892322835,1.0001376620359121,1.0038076469439032,1.0031163071672999,1,1,1,0.19999999999999993,1,1.0019106947447114,1.0008505262494691,0.999330166325059,0.99913346148557125,1.0000550253296094,0.99734904491964049,1,1,1,0.19999999999999996,1,0.99889359169235314,0.9995112681953735,0.99914141850336624,0.99833220068284667,0.99451145390923656,0.99303481833069818,1,1,1.0000000000000002,0.19999999999999993,1,0.99588704402739758,0.99816875785965931,6870440.9263314893,28535655.260672126,16250382.94045732,11952596.202211173,7782432.7099555386,9444524.3759248741,26867.967842191225,329.21305091612305,0,63636272.510565214,80863229.59644562,6967561.5409054412,26581595.442926031,15389617.99771639,11226026.355234791,7446853.1089135101,8998675.8610155731,26867.967842191225,329.2130509161222,0,60191998.517675757,76637527.487604842,6751515.9028041596,29971414.223684758,16892063.290207241,12529395.210381269,8045508.2121419897,9782136.153977463,26867.967842191225,329.21305091612254,0,66171585.807970539,83999230.174089998,null,1.0004636156952436,15898382.94045732,null,null,null,null,null,null,null,null,1.8666635484129612E-2,8.7495759052127475E-3]
[null,"2024-03-01",null,null,null,null,null,"Aged",null,null,{"$f":"INPUTS!U25","v":0.20924261874197689},{"$f":"$K53*IFERROR(K26/SUM($K26:$S26),0)","v":0},0,0,0,0.20924261874197689,0,0,0,0,true,null,null,null,null,null,null,"2024-03-01",0,{"$f":"IF(AB53<F$5,0,IF(COUNTIFS(AC53:AC$101,0)<=$G$5,1,0))","v":1},2,{"$f":"AD53*V$19*IF(AD53=1,INDEX($O$2:$T$16,MATCH(SUM(AD53:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":1576471.204855371},{"$f":"IF($J$5<>2,MIN(2*$AF53-SUM($AF53:AF53),AG$9-SUM(AG54:AG$115)),$AF53*AG$9/SUM($AG$9:$AO$9))","v":15627.327827229861},{"$f":"IF($J$5<>2,MIN(2*$AF53-SUM($AF53:AG53),AH$9-SUM(AH54:AH$115)),$AF53*AH$9/SUM($AG$9:$AO$9))","v":191.48323814378728},{"$f":"IF($J$5<>2,MIN(2*$AF53-SUM($AF53:AH53),AI$9-SUM(AI54:AI$115)),$AF53*AI$9/SUM($AG$9:$AO$9))","v":469539.75471155351},{"$f":"IF($J$5<>2,MIN(2*$AF53-SUM($AF53:AI53),AJ$9-SUM(AJ54:AJ$115)),$AF53*AJ$9/SUM($AG$9:$AO$9))","v":625823.46412740496},{"$f":"IF($J$5<>2,MIN(2*$AF53-SUM($AF53:AJ53),AK$9-SUM(AK54:AK$115)),$AF53*AK$9/SUM($AG$9:$AO$9))","v":338853.5926047237},{"$f":"IF($J$5<>2,MIN(2*$AF53-SUM($AF53:AK53),AL$9-SUM(AL54:AL$115)),$AF53*AL$9/SUM($AG$9:$AO$9))","v":49864.691316265526},{"$f":"IF($J$5<>2,MIN(2*$AF53-SUM($AF53:AL53),AM$9-SUM(AM54:AM$115)),$AF53*AM$9/SUM($AG$9:$AO$9))","v":40992.57987587704},{"$f":"IF($J$5<>2,MIN(2*$AF53-SUM($AF53:AM53),AN$9-SUM(AN54:AN$115)),$AF53*AN$9/SUM($AG$9:$AO$9))","v":35578.311154172785},{"$f":"IF($J$5<>2,MIN(2*$AF53-SUM($AF53:AN53),AO$9-SUM(AO54:AO$115)),$AF53*AO$9/SUM($AG$9:$AO$9))","v":0},1576471.2048553713,35578.311154172785,625823.46412740496,469539.75471155351,338853.5926047237,40992.57987587704,49864.691316265526,15627.327827229861,191.48323814378728,0,1576471.2048553715,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ53:AQ$65)","v":61169.576446492574},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR53:AR$65)","v":1075974.5190001884},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS53:AS$65)","v":807276.87708490714},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT53:AT$65)","v":582588.9443482561},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU53:AU$65)","v":70478.296105472196},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV53:AV$65)","v":85732.063959795749},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW53:AW$65)","v":26867.970771288936},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX53:AX$65)","v":329.21598001384018},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY53:AY$65)","v":0},2710417.4636964151,37398.792337853389,382301.39205680345,279528.79907803971,184340.62819456495,22033.466744732999,21748.96220189628,0,0,0,883569.61166726146,927352.04061389074,35578.311154172785,625823.46412740496,469539.75471155351,338853.5926047237,40992.57987587704,49864.691316265526,15627.327827229861,191.48323814378728,0,1485613.9336632288,1576471.2048553715,{"$f":"IF($AB53<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB53),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB53,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB53<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB53),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB53,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB53<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB53),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB53,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB53<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB53),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB53,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB53<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB53),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB53,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB53<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB53),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB53,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB53<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB53),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB53,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB53<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB53),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB53,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB53<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB53),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB53,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6863080.8412121339,28722549.881328788,16046989.381701211,12079804.165427007,7798128.1701325169,9469418.593619246,42495.295669421088,520.69628905991033,0,63755440.261627622,81022987.025379375,0.99917111992732266,0.99950128768624047,0.99745070374464118,0.99956413735592575,1.0000000000000002,1,1,0.26666666666666672,1,0.99895884627327169,0.99953725519238124,13518.518806984694,15909.395163197782,19567.156697142585,28458.423960637658,79197.916666666672,94374.999999999985,36601.050078078682,9760.2800208209846,0,18964.086472585997,33574.861491025324,0.99917111992732266,0.99950128768624047,1.0007829281614025,0.99956413735592575,1.0000000000000002,1,1,0.26666666666666672,1,0.99982895651431469,0.9999237700649265,0.9992884820041158,0.99939690698032058,1.0000053052318993,0.99734156647415151,1,1,1,0.26666666666666672,1,0.99896816887395512,0.99954083987488718,0.99837936990855225,0.99778976530481622,0.99135394039091751,0.9885634613076324,1,1,1,0.26666666666666672,1,0.99353070025097068,0.99711056895784211,6863080.8412121339,28722549.881328788,16298989.381701211,12079804.165427007,7798128.1701325169,9469418.593619246,42495.295669421088,520.69628905991033,0,64007440.261627622,81274987.025379375,6972819.005092578,27190380.649038646,15692586.104423726,11535634.319273587,7507899.4508147873,9079352.1807296891,42495.295669421088,520.69628905990953,0,61434436.069787025,78021687.701331496,6772724.0519777415,30196641.709601887,16999361.673490733,12681418.964419281,8048616.4036036674,9788958.5883428287,42495.295669421088,520.69628905990987,0,66693162.391448125,84530737.383394629,null,0.99745070374464118,16046989.381701211,null,null,null,null,null,null,null,null,1.6237787250414248E-2,7.6732491816631221E-3]
[null,"2024-02-01",null,null,null,null,null,"Disabled",null,null,{"$f":"INPUTS!U26","v":0.34645669291338582},{"$f":"$K54*IFERROR(K27/SUM($K27:$S27),0)","v":0},0,0,0,1.5063334474495035E-2,0.33139335843889078,0,0,0,true,null,null,null,null,null,null,"2024-02-01",0,{"$f":"IF(AB54<F$5,0,IF(COUNTIFS(AC54:AC$101,0)<=$G$5,1,0))","v":1},2,{"$f":"AD54*V$19*IF(AD54=1,INDEX($O$2:$T$16,MATCH(SUM(AD54:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":1498944.2083799127},{"$f":"IF($J$5<>2,MIN(2*$AF54-SUM($AF54:AF54),AG$9-SUM(AG55:AG$115)),$AF54*AG$9/SUM($AG$9:$AO$9))","v":14858.814082322207},{"$f":"IF($J$5<>2,MIN(2*$AF54-SUM($AF54:AG54),AH$9-SUM(AH55:AH$115)),$AF54*AH$9/SUM($AG$9:$AO$9))","v":182.0665610215149},{"$f":"IF($J$5<>2,MIN(2*$AF54-SUM($AF54:AH54),AI$9-SUM(AI55:AI$115)),$AF54*AI$9/SUM($AG$9:$AO$9))","v":446448.9384654364},{"$f":"IF($J$5<>2,MIN(2*$AF54-SUM($AF54:AI54),AJ$9-SUM(AJ55:AJ$115)),$AF54*AJ$9/SUM($AG$9:$AO$9))","v":595046.99745409482},{"$f":"IF($J$5<>2,MIN(2*$AF54-SUM($AF54:AJ54),AK$9-SUM(AK55:AK$115)),$AF54*AK$9/SUM($AG$9:$AO$9))","v":322189.60204235069},{"$f":"IF($J$5<>2,MIN(2*$AF54-SUM($AF54:AK54),AL$9-SUM(AL55:AL$115)),$AF54*AL$9/SUM($AG$9:$AO$9))","v":47412.467808459303},{"$f":"IF($J$5<>2,MIN(2*$AF54-SUM($AF54:AL54),AM$9-SUM(AM55:AM$115)),$AF54*AM$9/SUM($AG$9:$AO$9))","v":38976.665100035236},{"$f":"IF($J$5<>2,MIN(2*$AF54-SUM($AF54:AM54),AN$9-SUM(AN55:AN$115)),$AF54*AN$9/SUM($AG$9:$AO$9))","v":33828.656866192716},{"$f":"IF($J$5<>2,MIN(2*$AF54-SUM($AF54:AN54),AO$9-SUM(AO55:AO$115)),$AF54*AO$9/SUM($AG$9:$AO$9))","v":0},1498944.2083799131,33828.656866192716,595046.99745409482,446448.9384654364,322189.60204235069,38976.665100035236,47412.467808459303,14858.814082322207,182.0665610215149,0,1498944.2083799129,{"$f":"SUMIFS($U$22:$U$30,$I$22:$I$30,BA$13)","v":6609061.9233418321},25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ54:AQ$65)","v":96747.887600665446},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR54:AR$65)","v":1701797.9831275931},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS54:AS$65)","v":1276816.6317964606},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT54:AT$65)","v":921442.53695297986},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU54:AU$65)","v":111470.87598134921},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV54:AV$65)","v":135596.75527606136},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW54:AW$65)","v":42495.298598518799},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX54:AX$65)","v":520.69921815762746},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY54:AY$65)","v":0},4286888.6685517859,32945.789248515095,336781.49225607625,246245.83649976313,162391.54012173752,19409.98375638467,19159.354628474077,0,0,0,778364.65812609193,816933.99651095073,33828.656866192716,595046.99745409482,446448.9384654364,322189.60204235069,38976.665100035236,47412.467808459303,14858.814082322207,182.0665610215149,0,1412555.0754714184,1498944.2083799129,{"$f":"IF($AB54<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB54),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB54,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB54<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB54),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB54,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB54<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB54),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB54,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB54<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB54),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB54,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB54<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB54),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB54,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB54<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB54),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB54,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB54<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB54),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB54,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB54<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB54),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB54,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB54<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB54),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB54,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6859510.7057404732,28935295.486726079,16213909.521088608,12217653.139274793,7815071.3684878191,9495082.0992258079,57354.109751743294,702.7628500814252,0,64284425.725431778,81594579.193145394,0.99866198396445194,0.99860098771711536,0.99456046543862742,0.9955836394883586,0.99999999999999989,1,1,0.33333333333333337,1,0.99669504782919405,0.99852754264118737,13511.630333176643,15895.064788489228,19510.458410587129,28345.095869266464,79197.916666666642,94374.999999999985,36601.050078078682,12200.350026026228,0,18937.257463696835,33487.597975110679,0.99866198396445194,0.99860098771711536,0.99752290256641185,0.9955836394883586,0.99999999999999989,1,1,0.33333333333333337,1,0.99746504037536632,0.99886858601891682,0.9993057373794344,0.99969860365710972,1.000151644653563,0.99788746386524874,0.99999999999999989,1,1,0.33333333333333337,1,0.99927022063939697,0.99967311603627729,0.99825761061607177,0.99737183859305178,0.98783219697675595,0.98428640291102465,1,1,1.0000000000000002,0.33333333333333337,1,0.99122906256457033,0.99606736941327545,6859510.7057404732,28935295.486726079,16365909.521088608,12217653.139274793,7815071.3684878191,9495082.0992258079,57354.109751743294,702.7628500814252,0,64436425.725431778,81746579.193145394,6976216.2791868551,27754260.07060371,15963953.191620313,11822272.786905305,7565304.6672124527,9155622.7139478698,57354.109751743294,702.7628500814244,0,62574759.200918011,79295686.582078323,6798818.3571822355,30466200.263636284,17140088.993500855,12854633.124041839,8053937.3169564828,9797068.1399247311,57354.109751743294,702.76285008142486,0,67317797.610963032,85168803.067844257,null,0.99456046543862742,16213909.521088608,null,null,null,null,null,null,null,null,1.393796377941614E-2,6.6617977250473803E-3]
[null,"2024-01-01",null,null,null,null,null,"COVID New",null,null,{"$f":"INPUTS!U27","v":0},{"$f":"$K55*IFERROR(K28/SUM($K28:$S28),0)","v":0},0,0,0,0,0,0,0,0,true,null,null,null,null,null,null,"2024-01-01",0,{"$f":"IF(AB55<F$5,0,IF(COUNTIFS(AC55:AC$101,0)<=$G$5,1,0))","v":1},2,{"$f":"AD55*V$19*IF(AD55=1,INDEX($O$2:$T$16,MATCH(SUM(AD55:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":1516079.3549749772},{"$f":"IF($J$5<>2,MIN(2*$AF55-SUM($AF55:AF55),AG$9-SUM(AG56:AG$115)),$AF55*AG$9/SUM($AG$9:$AO$9))","v":15028.672277247677},{"$f":"IF($J$5<>2,MIN(2*$AF55-SUM($AF55:AG55),AH$9-SUM(AH56:AH$115)),$AF55*AH$9/SUM($AG$9:$AO$9))","v":184.14785076913986},{"$f":"IF($J$5<>2,MIN(2*$AF55-SUM($AF55:AH55),AI$9-SUM(AI56:AI$115)),$AF55*AI$9/SUM($AG$9:$AO$9))","v":451552.50934222335},{"$f":"IF($J$5<>2,MIN(2*$AF55-SUM($AF55:AI55),AJ$9-SUM(AJ56:AJ$115)),$AF55*AJ$9/SUM($AG$9:$AO$9))","v":601849.26365941891},{"$f":"IF($J$5<>2,MIN(2*$AF55-SUM($AF55:AJ55),AK$9-SUM(AK56:AK$115)),$AF55*AK$9/SUM($AG$9:$AO$9))","v":325872.70514354488},{"$f":"IF($J$5<>2,MIN(2*$AF55-SUM($AF55:AK55),AL$9-SUM(AL56:AL$115)),$AF55*AL$9/SUM($AG$9:$AO$9))","v":47954.462354880619},{"$f":"IF($J$5<>2,MIN(2*$AF55-SUM($AF55:AL55),AM$9-SUM(AM56:AM$115)),$AF55*AM$9/SUM($AG$9:$AO$9))","v":39422.225959833813},{"$f":"IF($J$5<>2,MIN(2*$AF55-SUM($AF55:AM55),AN$9-SUM(AN56:AN$115)),$AF55*AN$9/SUM($AG$9:$AO$9))","v":34215.368387059025},{"$f":"IF($J$5<>2,MIN(2*$AF55-SUM($AF55:AN55),AO$9-SUM(AO56:AO$115)),$AF55*AO$9/SUM($AG$9:$AO$9))","v":0},1516079.3549749772,34215.368387059025,601849.26365941891,451552.50934222335,325872.70514354488,39422.225959833813,47954.462354880619,15028.672277247677,184.14785076913986,0,1516079.3549749772,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ55:AQ$65)","v":130576.54446685815},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR55:AR$65)","v":2296844.9805816878},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS55:AS$65)","v":1723265.5702618975},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT55:AT$65)","v":1243632.1389953303},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU55:AU$65)","v":150447.54108138446},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV55:AV$65)","v":183009.22308452066},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW55:AW$65)","v":57354.112680841004},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX55:AX$65)","v":702.7657791791421},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY55:AY$65)","v":0},5785832.8769316999,26949.26484883215,275483.26623873395,201426.1736362394,132834.35376032823,15877.136498890088,15672.124844868162,0,0,0,636693.0584841338,668242.31982789212,34215.368387059025,601849.26365941891,451552.50934222335,325872.70514354488,39422.225959833813,47954.462354880619,15028.672277247677,184.14785076913986,0,1428702.666660263,1516079.3549749772,{"$f":"IF($AB55<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB55),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB55,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB55<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB55),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB55,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB55<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB55),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB55,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB55<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB55),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB55,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB55<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB55),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB55,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB55<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB55),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB55,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB55<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB55),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB55,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB55<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB55),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB55,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB55<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB55),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB55,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6860780.2848790176,29200363.258129422,16419216.193931067,12381134.3042966,7835083.610691268,9523877.2069522142,72382.782028990972,886.91070085056504,0,64934763.733965941,82293724.551609427,0.99849412681838134,0.99785360575182258,0.99038790317424319,0.98990895019535541,1,1,1,0.4,1,0.99370025344578372,0.9971853083437604,13509.359270752213,15883.168460620342,19428.604561219658,28183.53273618692,79197.916666666657,94374.999999999985,36601.050078078682,14640.420031231473,0,18897.240816983143,33373.457003204188,0.99849412681838134,0.99785360575182258,0.99047547067504826,0.98990895019535541,1,1,1,0.4,1,0.99372027178047218,0.99719293920827878,0.99913812856355011,0.99939330535950732,0.99593919886113869,0.99589218834926252,1,1,1,0.4,1,0.99746673094661253,0.99886039496961998,0.99818043050125183,0.99689929764105911,0.98323558498695385,0.98118597056791323,1,1,1,0.4,1,0.98896123386783763,0.99502472214253446,6860780.2848790176,29200363.258129422,16471216.193931067,12381134.3042966,7835083.610691268,9523877.2069522142,72382.782028990972,886.91070085056504,0,64986763.733965941,82345724.551609427,6974332.0592327416,28274867.369929008,16200421.354348099,12086464.822575994,7621243.427707131,9231309.1125659496,72382.782028990972,886.91070085056424,0,63609355.298815683,80461907.839088768,6833033.7241854714,30811943.455065094,17341123.997545812,13067649.479067922,8062440.1484721527,9807411.2572593931,72382.782028990972,886.91070085056481,0,68127020.348594144,85996871.754325703,null,0.99038790317424319,16419216.193931067,null,null,null,null,null,null,null,null,9.3548417651645455E-3,4.6138848452685899E-3]
[null,"2023-12-01",null,null,null,null,null,"Unknown",null,null,{"$f":"INPUTS!U28","v":0},{"$f":"$K56*IFERROR(K29/SUM($K29:$S29),0)","v":0},0,0,0,0,0,0,0,0,true,null,null,null,null,null,null,"2023-12-01",0,{"$f":"IF(AB56<F$5,0,IF(COUNTIFS(AC56:AC$101,0)<=$G$5,1,0))","v":1},2,{"$f":"AD56*V$19*IF(AD56=1,INDEX($O$2:$T$16,MATCH(SUM(AD56:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":1521606.2801280282},{"$f":"IF($J$5<>2,MIN(2*$AF56-SUM($AF56:AF56),AG$9-SUM(AG57:AG$115)),$AF56*AG$9/SUM($AG$9:$AO$9))","v":15083.459875636583},{"$f":"IF($J$5<>2,MIN(2*$AF56-SUM($AF56:AG56),AH$9-SUM(AH57:AH$115)),$AF56*AH$9/SUM($AG$9:$AO$9))","v":184.81916878752492},{"$f":"IF($J$5<>2,MIN(2*$AF56-SUM($AF56:AH56),AI$9-SUM(AI57:AI$115)),$AF56*AI$9/SUM($AG$9:$AO$9))","v":453198.66124952113},{"$f":"IF($J$5<>2,MIN(2*$AF56-SUM($AF56:AI56),AJ$9-SUM(AJ57:AJ$115)),$AF56*AJ$9/SUM($AG$9:$AO$9))","v":604043.32812098484},{"$f":"IF($J$5<>2,MIN(2*$AF56-SUM($AF56:AJ56),AK$9-SUM(AK57:AK$115)),$AF56*AK$9/SUM($AG$9:$AO$9))","v":327060.68652779132},{"$f":"IF($J$5<>2,MIN(2*$AF56-SUM($AF56:AK56),AL$9-SUM(AL57:AL$115)),$AF56*AL$9/SUM($AG$9:$AO$9))","v":48129.282177682442},{"$f":"IF($J$5<>2,MIN(2*$AF56-SUM($AF56:AL56),AM$9-SUM(AM57:AM$115)),$AF56*AM$9/SUM($AG$9:$AO$9))","v":39565.941189206002},{"$f":"IF($J$5<>2,MIN(2*$AF56-SUM($AF56:AM56),AN$9-SUM(AN57:AN$115)),$AF56*AN$9/SUM($AG$9:$AO$9))","v":34340.101818418538},{"$f":"IF($J$5<>2,MIN(2*$AF56-SUM($AF56:AN56),AO$9-SUM(AO57:AO$115)),$AF56*AO$9/SUM($AG$9:$AO$9))","v":0},1521606.2801280285,34340.101818418538,604043.32812098484,453198.66124952113,327060.68652779132,39565.941189206002,48129.282177682442,15083.459875636583,184.81916878752492,0,1521606.2801280282,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ56:AQ$65)","v":164791.91285391711},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR56:AR$65)","v":2898694.2442411063},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS56:AS$65)","v":2174818.07960412},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT56:AT$65)","v":1569504.8441388747},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU56:AU$65)","v":189869.76704121829},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV56:AV$65)","v":230963.68543940125},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW56:AW$65)","v":72382.784958088669},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX56:AX$65)","v":886.91362994828205},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY56:AY$65)","v":0},7301912.2319066748,16016.591658047524,163726.28376770782,119712.38512335323,78946.62857313588,9436.161373167306,9314.3180514281285,0,0,0,378401.88912224444,397152.36854683986,34340.101818418538,604043.32812098484,453198.66124952113,327060.68652779132,39565.941189206002,48129.282177682442,15083.459875636583,184.81916878752492,0,1433911.0567611398,1521606.2801280282,{"$f":"IF($AB56<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB56),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB56,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB56<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB56),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB56,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB56<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB56),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB56,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB56<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB56),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB56,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB56<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB56),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB56,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB56<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB56),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB56,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB56<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB56),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB56,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB56<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB56),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB56,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB56<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB56),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB56,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6868171.1218486037,29528923.320011672,16670988.681544349,12575360.637064062,7858772.4153815843,9556334.3642850295,87466.241904627561,1071.7298696380899,0,65731981.732242957,83147088.511909559,0.99829146458909246,0.99697709264411727,0.98573840943540714,0.98329813351866513,1,1,1,0.46666666666666667,1,0.9902646024551498,0.99563481524146014,13506.617304833195,15869.21670931396,19337.394667629287,27995.31727638765,79197.916666666657,94374.999999999985,36601.050078078682,17080.49003643672,0,18849.439346551688,33233.736871975343,0.99829146458909246,0.99697709264411727,0.9856100722285962,0.98329813351866513,1,1,1,0.46666666666666667,1,0.9902276203339011,0.99561635426959705,0.99874855395946094,0.99873101139359366,0.99400231685671103,0.99299725103879433,1,1,1,0.46666666666666667,1,0.99585323917778934,0.99812559517471888,0.99815216324604217,0.99650709050644748,0.98153314793314683,0.97841417276691445,1,1,1,0.46666666666666667,1,0.9875626633784238,0.99435829242149487,6868171.1218486037,29528923.320011672,16722988.681544349,12575360.637064062,7858772.4153815843,9556334.3642850295,87466.241904627561,1071.7298696380899,0,65783981.732242957,83199088.511909559,6970365.6599862836,28777978.938878965,16522847.079198746,12341586.113353588,7676558.1167187328,9306703.4768063482,87466.241904627561,1071.7298696380892,0,64701315.763191856,81684577.356716931,6867373.8246200662,31158947.066503741,17643256.436195634,13281442.393353837,8070973.9773902353,9817792.0808303449,87466.241904627561,1071.7298696380897,0,69039557.692447543,86928323.750668123,null,0.98573840943540714,16670988.681544349,null,null,null,null,null,null,null,null,5.8083919297577946E-3,3.0277268972855875E-3]
[null,"2023-11-01",null,null,null,null,null,"",null,null,{"$f":"INPUTS!U29","v":0},{"$f":"$K57*IFERROR(K30/SUM($K30:$S30),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OR(SUM(L57:T57)=K57,SUM(L57:T57)=0)","v":true},null,null,null,null,null,null,"2023-11-01",0,{"$f":"IF(AB57<F$5,0,IF(COUNTIFS(AC57:AC$101,0)<=$G$5,1,0))","v":1},2,{"$f":"AD57*V$19*IF(AD57=1,INDEX($O$2:$T$16,MATCH(SUM(AD57:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":1805023.4766412454},{"$f":"IF($J$5<>2,MIN(2*$AF57-SUM($AF57:AF57),AG$9-SUM(AG58:AG$115)),$AF57*AG$9/SUM($AG$9:$AO$9))","v":17892.932974888532},{"$f":"IF($J$5<>2,MIN(2*$AF57-SUM($AF57:AG57),AH$9-SUM(AH58:AH$115)),$AF57*AH$9/SUM($AG$9:$AO$9))","v":219.24392857180763},{"$f":"IF($J$5<>2,MIN(2*$AF57-SUM($AF57:AH57),AI$9-SUM(AI58:AI$115)),$AF57*AI$9/SUM($AG$9:$AO$9))","v":537612.28106191778},{"$f":"IF($J$5<>2,MIN(2*$AF57-SUM($AF57:AI57),AJ$9-SUM(AJ58:AJ$115)),$AF57*AJ$9/SUM($AG$9:$AO$9))","v":716553.55423161737},{"$f":"IF($J$5<>2,MIN(2*$AF57-SUM($AF57:AJ57),AK$9-SUM(AK58:AK$115)),$AF57*AK$9/SUM($AG$9:$AO$9))","v":387979.61416102602},{"$f":"IF($J$5<>2,MIN(2*$AF57-SUM($AF57:AK57),AL$9-SUM(AL58:AL$115)),$AF57*AL$9/SUM($AG$9:$AO$9))","v":57093.931182577828},{"$f":"IF($J$5<>2,MIN(2*$AF57-SUM($AF57:AL57),AM$9-SUM(AM58:AM$115)),$AF57*AM$9/SUM($AG$9:$AO$9))","v":46935.566483015951},{"$f":"IF($J$5<>2,MIN(2*$AF57-SUM($AF57:AM57),AN$9-SUM(AN58:AN$115)),$AF57*AN$9/SUM($AG$9:$AO$9))","v":40736.352617630349},{"$f":"IF($J$5<>2,MIN(2*$AF57-SUM($AF57:AN57),AO$9-SUM(AO58:AO$115)),$AF57*AO$9/SUM($AG$9:$AO$9))","v":0},1805023.4766412452,40736.352617630349,716553.55423161737,537612.28106191778,387979.61416102602,46935.566483015951,57093.931182577828,17892.932974888532,219.24392857180763,0,1805023.4766412452,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ57:AQ$65)","v":199132.01467233564},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR57:AR$65)","v":3502737.5723620914},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS57:AS$65)","v":2628016.7408536421},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT57:AT$65)","v":1896565.5306666661},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU57:AU$65)","v":229435.70823042421},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV57:AV$65)","v":279092.96761708369},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW57:AW$65)","v":87466.244833725257},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX57:AX$65)","v":1071.7327987358071},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY57:AY$65)","v":0},8823518.5120347049,8620.4979785534197,88121.251286719867,64431.958808487005,42490.891105810166,5078.7590630632631,5013.180185161038,0,0,0,203664.59917957045,213756.53842779476,40736.352617630349,716553.55423161737,537612.28106191778,387979.61416102602,46935.566483015951,57093.931182577828,17892.932974888532,219.24392857180763,0,1700993.9789756516,1805023.4766412452,{"$f":"IF($AB57<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB57),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB57,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB57<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB57),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB57,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB57<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB57),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB57,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB57<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB57),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB57,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB57<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB57),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB57,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB57<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB57),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB57,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB57<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB57),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB57,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB57<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB57),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB57,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB57<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB57),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB57,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6892890.882808187,30081750.590475582,17088888.577482913,12884393.622651951,7896271.8204914331,9604113.9774161801,105359.1748795161,1290.9737982098975,0,67054573.822096348,84554959.620003968,0.99750810229242848,0.99623372184426839,0.98204234784697142,0.97810116611821485,1,1,1,0.53333333333333333,1,0.98747219231571948,0.99434107252272974,13496.018621855945,15857.384228502498,19264.888411438682,27847.355283690664,79197.916666666657,94374.999999999985,36601.050078078682,19520.560041641962,0,18819.562402307369,33039.981134109825,0.99750810229242848,0.99623372184426839,0.98238420652771385,0.97810116611821485,1,1,1,0.53333333333333333,1,0.98755679935670371,0.99437656424037113,0.99829684542188879,0.9979223474944493,0.99091313965731487,0.98862508927991066,1,1,1,0.53333333333333333,1,0.9934528834473495,0.99702162246503923,0.99764635466389751,0.99608637334018713,0.98039791548707145,0.97589071176261022,1.0000000000000002,1,1,0.53333333333333333,1,0.98632843799979675,0.99375133450505371,6892890.882808187,30081750.590475582,17140888.577482913,12884393.622651951,7896271.8204914331,9604113.9774161801,105359.1748795161,1290.9737982098975,0,67106573.822096348,84606959.620003968,6972577.4798686756,29439439.935760465,16956220.134381462,12677669.639884403,7744935.5399564207,9398033.9183873571,105359.1748795161,1290.9737982098968,0,66152557.338572733,83295526.796916515,6893860.001597804,31568209.183048371,18001220.87099012,13535056.771157581,8081097.3333324734,9830106.456147451,105359.1748795161,1290.9737982098973,0,70104996.975471616,88016200.764951542,null,0.98204234784697142,17088888.577482913,null,null,null,null,null,null,null,null,3.0559948016213312E-3,1.7618143386008978E-3]
[null,"2023-10-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-01",0,{"$f":"IF(AB58<F$5,0,IF(COUNTIFS(AC58:AC$101,0)<=$G$5,1,0))","v":1},2,{"$f":"AD58*V$19*IF(AD58=1,INDEX($O$2:$T$16,MATCH(SUM(AD58:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":1915371.8063655372},{"$f":"IF($J$5<>2,MIN(2*$AF58-SUM($AF58:AF58),AG$9-SUM(AG59:AG$115)),$AF58*AG$9/SUM($AG$9:$AO$9))","v":18986.799782273047},{"$f":"IF($J$5<>2,MIN(2*$AF58-SUM($AF58:AG58),AH$9-SUM(AH59:AH$115)),$AF58*AH$9/SUM($AG$9:$AO$9))","v":232.64718987736646},{"$f":"IF($J$5<>2,MIN(2*$AF58-SUM($AF58:AH58),AI$9-SUM(AI59:AI$115)),$AF58*AI$9/SUM($AG$9:$AO$9))","v":570478.67755047721},{"$f":"IF($J$5<>2,MIN(2*$AF58-SUM($AF58:AI58),AJ$9-SUM(AJ59:AJ$115)),$AF58*AJ$9/SUM($AG$9:$AO$9))","v":760359.34894327214},{"$f":"IF($J$5<>2,MIN(2*$AF58-SUM($AF58:AJ58),AK$9-SUM(AK59:AK$115)),$AF58*AK$9/SUM($AG$9:$AO$9))","v":411698.36515999358},{"$f":"IF($J$5<>2,MIN(2*$AF58-SUM($AF58:AK58),AL$9-SUM(AL59:AL$115)),$AF58*AL$9/SUM($AG$9:$AO$9))","v":60584.312346547209},{"$f":"IF($J$5<>2,MIN(2*$AF58-SUM($AF58:AL58),AM$9-SUM(AM59:AM$115)),$AF58*AM$9/SUM($AG$9:$AO$9))","v":49804.926041541876},{"$f":"IF($J$5<>2,MIN(2*$AF58-SUM($AF58:AM58),AN$9-SUM(AN59:AN$115)),$AF58*AN$9/SUM($AG$9:$AO$9))","v":43226.729351555085},{"$f":"IF($J$5<>2,MIN(2*$AF58-SUM($AF58:AN58),AO$9-SUM(AO59:AO$115)),$AF58*AO$9/SUM($AG$9:$AO$9))","v":0},1915371.8063655372,43226.729351555085,760359.34894327214,570478.67755047721,411698.36515999358,49804.926041541876,60584.312346547209,18986.799782273047,232.64718987736646,0,1915371.8063655377,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ58:AQ$65)","v":239868.36728996603},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR58:AR$65)","v":4219291.126593709},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS58:AS$65)","v":3165629.0219155592},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT58:AT$65)","v":2284545.1448276928},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU58:AU$65)","v":276371.27471344022},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV58:AV$65)","v":336186.89879966155},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW58:AW$65)","v":105359.17780861379},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX58:AX$65)","v":1290.9767273076147},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY58:AY$65)","v":0},10628541.988675948,1.3440917204126147E-3,1.8778991028226169E-3,1.6399578679590406E-3,1.497266568563721E-3,8.7662751669018428E-4,1.1218313966896716E-3,0,0,0,6.3592152597579934E-3,8.3576741731378485E-3,43226.729351555085,760359.34894327214,570478.67755047721,411698.36515999358,49804.926041541876,60584.312346547209,18986.799782273047,232.64718987736646,0,1804982.5679774487,1915371.8063655377,{"$f":"IF($AB58<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB58),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB58,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB58<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB58),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB58,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB58<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB58),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB58,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB58<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB58),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB58,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB58<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB58),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB58,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB58<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB58),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB58,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB58<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB58),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB58,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB58<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB58),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB58,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB58<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB58),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB58,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6927497.1141811889,30753988.688132133,17594935.296224903,13253601.096706135,7940997.9874699116,9659685.1095775664,124345.97466178914,1523.6209880872639,0,68655891.790894225,86256574.887941703,0.99722302561986353,0.99563946757454924,0.97871324567237206,0.97352238280164827,1,1,1,0.6,1,0.98503355555375205,0.99317741189829656,13492.161610496587,15847.925285206622,19199.580859229201,27716.99350701525,79197.916666666657,94374.999999999985,36601.050078078682,21960.630046847207,0,18798.151233697408,32822.392028964838,0.99722302561986353,0.99563946757454924,0.97898446698334463,0.97352238280164827,1,1,1,0.6,1,0.98509937249807089,0.99320428822736007,0.99760171000447995,0.99690876424206898,0.98773438644461919,0.98422360609715831,1,1,1,0.6,1,0.9909184246042938,0.99583676515999131,0.99794738319748277,0.99568088328672633,0.97899968232383505,0.97356424013236287,1,1,1,0.6,1,0.985143114819645,0.99315511598146944,6927497.1141811889,30753988.688132133,17646935.296224903,13253601.096706135,7940997.9874699116,9659685.1095775664,124345.97466178914,1523.6209880872639,0,68707891.790894225,86308574.887941703,6982249.8354029143,30209793.265557233,17469982.875801347,13069716.303380482,7820415.7734500356,9496952.4828409012,124345.97466178914,1523.6209880872634,0,67857611.875791848,85174980.132082775,6937086.7295655357,32005011.359640248,18381539.987173911,13804175.613900045,8091839.5707481187,9843173.6587744318,124345.97466178914,1523.6209880872639,0,71253683.28592962,89188696.515452176,null,0.97871324567237206,17594935.296224903,null,null,null,null,null,null,null,null,7.0947928849340869E-4,6.5505056099013359E-4]
[null,"2023-09-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-01",0,{"$f":"IF(AB59<F$5,0,IF(COUNTIFS(AC59:AC$101,0)<=$G$5,1,0))","v":1},2,{"$f":"AD59*V$19*IF(AD59=1,INDEX($O$2:$T$16,MATCH(SUM(AD59:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":1926273.6559915259},{"$f":"IF($J$5<>2,MIN(2*$AF59-SUM($AF59:AF59),AG$9-SUM(AG60:AG$115)),$AF59*AG$9/SUM($AG$9:$AO$9))","v":19094.868218603362},{"$f":"IF($J$5<>2,MIN(2*$AF59-SUM($AF59:AG59),AH$9-SUM(AH60:AH$115)),$AF59*AH$9/SUM($AG$9:$AO$9))","v":233.97136342504155},{"$f":"IF($J$5<>2,MIN(2*$AF59-SUM($AF59:AH59),AI$9-SUM(AI60:AI$115)),$AF59*AI$9/SUM($AG$9:$AO$9))","v":573725.70913819247},{"$f":"IF($J$5<>2,MIN(2*$AF59-SUM($AF59:AI59),AJ$9-SUM(AJ60:AJ$115)),$AF59*AJ$9/SUM($AG$9:$AO$9))","v":764687.13702929567},{"$f":"IF($J$5<>2,MIN(2*$AF59-SUM($AF59:AJ59),AK$9-SUM(AK60:AK$115)),$AF59*AK$9/SUM($AG$9:$AO$9))","v":414041.65623973234},{"$f":"IF($J$5<>2,MIN(2*$AF59-SUM($AF59:AK59),AL$9-SUM(AL60:AL$115)),$AF59*AL$9/SUM($AG$9:$AO$9))","v":60929.144123177182},{"$f":"IF($J$5<>2,MIN(2*$AF59-SUM($AF59:AL59),AM$9-SUM(AM60:AM$115)),$AF59*AM$9/SUM($AG$9:$AO$9))","v":50088.404065251889},{"$f":"IF($J$5<>2,MIN(2*$AF59-SUM($AF59:AM59),AN$9-SUM(AN60:AN$115)),$AF59*AN$9/SUM($AG$9:$AO$9))","v":43472.765813848098},{"$f":"IF($J$5<>2,MIN(2*$AF59-SUM($AF59:AN59),AO$9-SUM(AO60:AO$115)),$AF59*AO$9/SUM($AG$9:$AO$9))","v":0},1926273.6559915261,43472.765813848098,764687.13702929567,573725.70913819247,414041.65623973234,50088.404065251889,60929.144123177182,19094.868218603362,233.97136342504155,0,1926273.6559915261,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ59:AQ$65)","v":283095.09664152109},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR59:AR$65)","v":4979650.4755369807},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS59:AS$65)","v":3736107.6994660366},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT59:AT$65)","v":2696243.5099876858},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU59:AU$65)","v":326176.20075498207},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV59:AV$65)","v":396771.21114620875},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW59:AW$65)","v":124345.97759088683},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX59:AX$65)","v":1523.6239171849813},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY59:AY$65)","v":0},12543913.795041487,1.3440917204126145E-3,1.8778991028226139E-3,1.6399578679590376E-3,1.4972665685637162E-3,8.7662751669017897E-4,1.1218313966896655E-3,0,0,0,6.3592152597579821E-3,8.357674173137826E-3,43472.765813848098,764687.13702929567,573725.70913819247,414041.65623973234,50088.404065251889,60929.144123177182,19094.868218603362,233.97136342504155,0,1815256.107803097,1926273.6559915261,{"$f":"IF($AB59<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB59),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB59,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB59<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB59),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB59,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB59<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB59),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB59,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB59<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB59),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB59,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB59<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB59),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB59,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB59<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB59),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB59,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB59<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB59),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB59,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB59<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB59),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB59,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB59<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB59),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB59,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6970969.8786509456,31518675.823283527,18168661.003723137,13667642.751448601,7991086.390658536,9720614.2525789123,143440.84288039251,1757.5923515123054,0,70471147.892338112,88182848.535575569,0.99725902157395763,0.99501132771188638,0.97767900838056843,0.97141088203294834,1,1,1,0.66666666666666674,1,0.98388896445343133,0.9925755662380239,13492.648626156559,15837.926973632662,19179.292053903009,27656.877320546388,79197.916666666657,94374.999999999985,36601.050078078682,24400.700052052456,0,18802.115747981275,32605.740134778291,0.99725902157395763,0.99501132771188638,0.97799679379449367,0.97141088203294834,1,1,1,0.66666666666666674,1,0.9839675325065329,0.99260843411260147,0.99743246336646019,0.99594916249968601,0.98437649100653413,0.97936352740553589,1.0000000000000002,1,1,0.66666666666666674,1,0.98825950749753655,0.99457484563351328,0.99714835739641172,0.99502675291278309,0.97799973616459712,0.9714320680132188,1,1,1,0.66666666666666674,1,0.98394292545410522,0.99254413029440447,6970969.8786509456,31518675.823283527,18220661.003723137,13667642.751448601,7991086.390658536,9720614.2525789123,143440.84288039251,1757.5923515123054,0,70523147.892338112,88234848.535575569,6996163.4828857603,31023651.368050177,18017469.988461338,13484234.350460967,7897995.8305095956,9597579.7205233127,143440.84288039251,1757.592351512305,0,69666717.625090152,87162293.176123053,6979828.8996678609,32444177.946645364,18764001.040376991,14074826.218343982,8102642.9504826041,9856315.2368826475,143440.84288039251,1757.5923515123054,0,72408032.540266111,90366990.72763136,null,0.97767900838056843,18168661.003723137,null,null,null,null,null,null,null,null,-6.1555843092309104E-4,-2.3453552050245463E-5]
[null,"2023-08-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-08-01",0,{"$f":"IF(AB60<F$5,0,IF(COUNTIFS(AC60:AC$101,0)<=$G$5,1,0))","v":1},2,{"$f":"AD60*V$19*IF(AD60=1,INDEX($O$2:$T$16,MATCH(SUM(AD60:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":1677759.6440116088},{"$f":"IF($J$5<>2,MIN(2*$AF60-SUM($AF60:AF60),AG$9-SUM(AG61:AG$115)),$AF60*AG$9/SUM($AG$9:$AO$9))","v":16631.385268258837},{"$f":"IF($J$5<>2,MIN(2*$AF60-SUM($AF60:AG60),AH$9-SUM(AH61:AH$115)),$AF60*AH$9/SUM($AG$9:$AO$9))","v":203.78605614416156},{"$f":"IF($J$5<>2,MIN(2*$AF60-SUM($AF60:AH60),AI$9-SUM(AI61:AI$115)),$AF60*AI$9/SUM($AG$9:$AO$9))","v":499707.73287065927},{"$f":"IF($J$5<>2,MIN(2*$AF60-SUM($AF60:AI60),AJ$9-SUM(AJ61:AJ$115)),$AF60*AJ$9/SUM($AG$9:$AO$9))","v":666032.68689886061},{"$f":"IF($J$5<>2,MIN(2*$AF60-SUM($AF60:AJ60),AK$9-SUM(AK61:AK$115)),$AF60*AK$9/SUM($AG$9:$AO$9))","v":360624.97123295878},{"$f":"IF($J$5<>2,MIN(2*$AF60-SUM($AF60:AK60),AL$9-SUM(AL61:AL$115)),$AF60*AL$9/SUM($AG$9:$AO$9))","v":53068.502928476672},{"$f":"IF($J$5<>2,MIN(2*$AF60-SUM($AF60:AL60),AM$9-SUM(AM61:AM$115)),$AF60*AM$9/SUM($AG$9:$AO$9))","v":43626.357403704395},{"$f":"IF($J$5<>2,MIN(2*$AF60-SUM($AF60:AM60),AN$9-SUM(AN61:AN$115)),$AF60*AN$9/SUM($AG$9:$AO$9))","v":37864.22135254633},{"$f":"IF($J$5<>2,MIN(2*$AF60-SUM($AF60:AN60),AO$9-SUM(AO61:AO$115)),$AF60*AO$9/SUM($AG$9:$AO$9))","v":0},1677759.6440116093,37864.22135254633,666032.68689886061,499707.73287065927,360624.97123295878,43626.357403704395,53068.502928476672,16631.385268258837,203.78605614416156,0,1677759.6440116093,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ60:AQ$65)","v":326567.86245536921},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR60:AR$65)","v":5744337.6125662774},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS60:AS$65)","v":4309833.4086042289},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT60:AT$65)","v":3110285.166227418},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU60:AU$65)","v":376264.60482023394},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV60:AV$65)","v":457700.35526938591},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW60:AW$65)","v":143440.84580949019},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX60:AX$65)","v":1757.5952806100229},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY60:AY$65)","v":0},14470187.451033015,14250.175600161447,2375.030920577391,443.75203688885796,1.4972665685637114E-3,8.7662751669017442E-4,1.1218313966896601E-3,0,0,0,17068.960054894265,17068.962053353178,37864.22135254633,666032.68689886061,499707.73287065927,360624.97123295878,43626.357403704395,53068.502928476672,16631.385268258837,203.78605614416156,0,1581064.783679428,1677759.6440116093,{"$f":"IF($AB60<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB60),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB60,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB60<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB60),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB60,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB60<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB60),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB60,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB60<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB60),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB60,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB60<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB60),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB60,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB60<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB60),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB60,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB60<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB60),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB60,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB60<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB60),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB60,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB60<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB60),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB60,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7008834.0986594008,32184708.508304488,18668368.734953839,14028267.721184293,8034712.7471856121,9773682.754385557,160072.22814865134,1961.3784076564671,0,72052212.669658333,89860608.171229511,0.99725157815746701,0.99433437842291905,0.9763913592236918,0.96951266801296676,1,1,1,0.73333333333333339,1,0.98272110063451446,0.9919656716898283,13492.547918716351,15827.151746150406,19154.032025784367,27602.833585552497,79197.916666666657,94374.999999999985,36601.050078078682,26840.770057257701,0,18801.160627407153,32421.203281289032,0.99725157815746701,0.99433437842291905,0.97793916135800829,0.96951266801296676,1,1,1,0.73333333333333339,1,0.98312366788228756,0.99214801120249985,0.99720175137550338,0.99478858855221297,0.98148419944965537,0.97388541122957062,1,1,1,0.73333333333333339,1,0.98546699810563898,0.99324011990019923,0.99708315659536007,0.99434956606748681,0.9779220705847943,0.96951665062477443,1.0000000000000002,1,1,0.73333333333333339,1,0.98309414709741461,0.99209685055101837,7008834.0986594008,32184708.508304488,18720368.734953839,14028267.721184293,8034712.7471856121,9773682.754385557,160072.22814865134,1961.3784076564671,0,72104212.669658333,89912608.171229511,7009848.6960320892,31747151.14211807,18505850.496458106,13852848.590662766,7966192.1021964634,9685653.4878002759,160072.22814865134,1961.3784076564666,0,71277732.531827345,88929578.121824086,7017693.1196365841,32826792.466318108,19097139.526774239,14310559.422631977,8112052.5554469517,9867761.3825763203,160072.22814865134,1961.3784076564671,0,73414218.141917229,91394032.079940498,null,0.9763913592236918,18668368.734953839,null,null,null,null,null,null,null,null,-2.2715900197400885E-3,-8.6138794748757963E-4]
[null,"2023-07-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-07-01",0,{"$f":"IF(AB61<F$5,0,IF(COUNTIFS(AC61:AC$101,0)<=$G$5,1,0))","v":1},2,{"$f":"AD61*V$19*IF(AD61=1,INDEX($O$2:$T$16,MATCH(SUM(AD61:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":1477991.9934827134},{"$f":"IF($J$5<>2,MIN(2*$AF61-SUM($AF61:AF61),AG$9-SUM(AG62:AG$115)),$AF61*AG$9/SUM($AG$9:$AO$9))","v":14651.117849180328},{"$f":"IF($J$5<>2,MIN(2*$AF61-SUM($AF61:AG61),AH$9-SUM(AH62:AH$115)),$AF61*AH$9/SUM($AG$9:$AO$9))","v":179.521637941129},{"$f":"IF($J$5<>2,MIN(2*$AF61-SUM($AF61:AH61),AI$9-SUM(AI62:AI$115)),$AF61*AI$9/SUM($AG$9:$AO$9))","v":440208.4833190341},{"$f":"IF($J$5<>2,MIN(2*$AF61-SUM($AF61:AI61),AJ$9-SUM(AJ62:AJ$115)),$AF61*AJ$9/SUM($AG$9:$AO$9))","v":586729.44134033751},{"$f":"IF($J$5<>2,MIN(2*$AF61-SUM($AF61:AJ61),AK$9-SUM(AK62:AK$115)),$AF61*AK$9/SUM($AG$9:$AO$9))","v":317686.04164170666},{"$f":"IF($J$5<>2,MIN(2*$AF61-SUM($AF61:AK61),AL$9-SUM(AL62:AL$115)),$AF61*AL$9/SUM($AG$9:$AO$9))","v":46749.737195287875},{"$f":"IF($J$5<>2,MIN(2*$AF61-SUM($AF61:AL61),AM$9-SUM(AM62:AM$115)),$AF61*AM$9/SUM($AG$9:$AO$9))","v":38431.849983777669},{"$f":"IF($J$5<>2,MIN(2*$AF61-SUM($AF61:AM61),AN$9-SUM(AN62:AN$115)),$AF61*AN$9/SUM($AG$9:$AO$9))","v":33355.800515448238},{"$f":"IF($J$5<>2,MIN(2*$AF61-SUM($AF61:AN61),AO$9-SUM(AO62:AO$115)),$AF61*AO$9/SUM($AG$9:$AO$9))","v":0},1477991.9934827134,33355.800515448238,586729.44134033751,440208.4833190341,317686.04164170666,38431.849983777669,46749.737195287875,14651.117849180328,179.521637941129,0,1477991.9934827134,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ61:AQ$65)","v":364432.08380791551},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR61:AR$65)","v":6410370.2994651375},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS61:AS$65)","v":4809541.1414748887},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT61:AT$65)","v":3470910.1374603771},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU61:AU$65)","v":419890.96222393838},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV61:AV$65)","v":510768.85819786263},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW61:AW$65)","v":160072.23107774905},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX61:AX$65)","v":1961.3813367541843},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY61:AY$65)","v":0},16147947.095044622,1.3440917204126188E-3,1.8778991028226093E-3,1.6399578679590311E-3,1.4972665685637056E-3,8.7662751669016856E-4,1.1218313966896538E-3,0,0,0,6.3592152597579648E-3,8.3576741731377878E-3,33355.800515448238,586729.44134033751,440208.4833190341,317686.04164170666,38431.849983777669,46749.737195287875,14651.117849180328,179.521637941129,0,1392810.4063036479,1477991.9934827134,{"$f":"IF($AB61<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB61),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB61,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB61<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB61),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB61,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB61<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB61),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB61,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB61<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB61),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB61,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB61<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB61),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB61,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB61<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB61),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB61,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB61<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB61),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB61,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB61<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB61),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB61,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB61<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB61),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB61,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7027939.7235746877,32769062.91872425,19108133.466235984,14345953.761328733,8073144.5962927621,9820432.4904590137,174723.34599783167,2140.9000455975961,0,73427954.115907073,91321531.202658847,0.99631955305358411,0.99436565514697972,0.97561992514649387,0.96784099461686701,1,1,1,0.8,1,0.98195903116295846,0.99154673380154679,13479.937867600844,15827.649588192855,19138.89867491963,27555.239650904372,79197.916666666657,94374.999999999985,36601.050078078682,29280.840062462947,0,18805.726267712216,32271.092216183635,0.99631955305358411,0.99436565514697972,0.97561992514649387,0.96784099461686701,1,1,1,0.8,1,0.98195903116295846,0.99154673380154679,0.9963809279930953,0.99453559186495466,0.97731978349118565,0.96981369848096832,1,1,1,0.8,1,0.98303981812854901,0.99206199461857858,0.99665991634539763,0.99438533996678358,0.97561470119072935,0.96783440825960654,1,1,1,0.8,1,0.98197418776942735,0.99153016356036383,7027939.7235746877,32769062.91872425,19108133.466235984,14345953.761328733,8073144.5962927621,9820432.4904590137,174723.34599783167,2140.9000455975961,0,73427954.115907073,91321531.202658847,7028834.3345669471,32449264.565021638,18935067.021025937,14211077.827243019,8029033.2342442023,9765136.9904066678,174723.34599783167,2140.9000455975956,0,72801107.99390097,90595278.218551829,7030689.5996336862,33160456.582516376,19337977.857647892,14518224.322295386,8120341.7764579812,9877844.6572295018,174723.34599783167,2140.9000455975961,0,74224212.608136773,92222399.041824251,null,0.97561992514649387,19108133.466235984,null,null,null,null,null,null,null,null,-2.8869179176879145E-3,-1.1987378986164643E-3]
[null,"2023-06-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-06-01",0,{"$f":"IF(AB62<F$5,0,IF(COUNTIFS(AC62:AC$101,0)<=$G$5,1,0))","v":1},2,{"$f":"AD62*V$19*IF(AD62=1,INDEX($O$2:$T$16,MATCH(SUM(AD62:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":1208979.9208138303},{"$f":"IF($J$5<>2,MIN(2*$AF62-SUM($AF62:AF62),AG$9-SUM(AG63:AG$115)),$AF62*AG$9/SUM($AG$9:$AO$9))","v":11984.440629747767},{"$f":"IF($J$5<>2,MIN(2*$AF62-SUM($AF62:AG62),AH$9-SUM(AH63:AH$115)),$AF62*AH$9/SUM($AG$9:$AO$9))","v":146.84657060354618},{"$f":"IF($J$5<>2,MIN(2*$AF62-SUM($AF62:AH62),AI$9-SUM(AI63:AI$115)),$AF62*AI$9/SUM($AG$9:$AO$9))","v":360085.31822323898},{"$f":"IF($J$5<>2,MIN(2*$AF62-SUM($AF62:AI62),AJ$9-SUM(AJ63:AJ$115)),$AF62*AJ$9/SUM($AG$9:$AO$9))","v":479937.72405985679},{"$f":"IF($J$5<>2,MIN(2*$AF62-SUM($AF62:AJ62),AK$9-SUM(AK63:AK$115)),$AF62*AK$9/SUM($AG$9:$AO$9))","v":259863.4141194635},{"$f":"IF($J$5<>2,MIN(2*$AF62-SUM($AF62:AK62),AL$9-SUM(AL63:AL$115)),$AF62*AL$9/SUM($AG$9:$AO$9))","v":38240.730546344173},{"$f":"IF($J$5<>2,MIN(2*$AF62-SUM($AF62:AL62),AM$9-SUM(AM63:AM$115)),$AF62*AM$9/SUM($AG$9:$AO$9))","v":31436.797462367289},{"$f":"IF($J$5<>2,MIN(2*$AF62-SUM($AF62:AM62),AN$9-SUM(AN63:AN$115)),$AF62*AN$9/SUM($AG$9:$AO$9))","v":27284.649202208413},{"$f":"IF($J$5<>2,MIN(2*$AF62-SUM($AF62:AN62),AO$9-SUM(AO63:AO$115)),$AF62*AO$9/SUM($AG$9:$AO$9))","v":0},1208979.9208138303,27284.649202208413,479937.72405985679,360085.31822323898,259863.4141194635,31436.797462367289,38240.730546344173,11984.440629747767,146.84657060354618,0,1208979.9208138301,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ62:AQ$65)","v":397787.88432336377},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR62:AR$65)","v":6997099.740805475},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS62:AS$65)","v":5249749.6247939225},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT62:AT$65)","v":3788596.1791020837},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU62:AU$65)","v":458322.81220771605},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV62:AV$65)","v":557518.59539315046},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW62:AW$65)","v":174723.34892692935},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX62:AX$65)","v":2140.9029746953133},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY62:AY$65)","v":0},17625939.088527337,730.59567179120234,121.76759918234983,22.752345814961902,1.4972665685636995E-3,8.7662751669016282E-4,1.1218313966896473E-3,0,0,0,875.11711405508265,875.11911251399613,27284.649202208413,479937.72405985679,360085.31822323898,259863.4141194635,31436.797462367289,38240.730546344173,11984.440629747767,146.84657060354618,0,1139302.3928051188,1208979.9208138301,{"$f":"IF($AB62<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB62),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB62,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB62<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB62),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB62,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB62<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB62),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB62,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB62<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB62),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB62,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB62<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB62),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB62,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB62<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB62),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB62,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB62<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB62),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB62,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB62<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB62),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB62,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB62<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB62),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB62,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7055224.3714328045,33249000.640906207,19468218.782819264,14605817.173950929,8104581.3928785017,9858673.2198835257,186707.78662757942,2287.7466162011424,0,74567256.502352983,92530511.115115017,0.99608430213459231,0.99514833800941571,0.97397018925258128,0.96608698836014117,1,1,1.0000000000000002,0.8666666666666667,1,0.98128613153453326,0.99117754502524924,13476.754985400463,15840.107812208536,19106.535530932764,27505.301631103506,79197.916666666657,94374.999999999985,36601.05007807869,31720.910067668192,0,18806.68864712615,32147.681746914601,0.99608430213459231,0.99514833800941571,0.97397018925258128,0.96608698836014117,1,1,1.0000000000000002,0.8666666666666667,1,0.98128613153453326,0.99117754502524924,0.99602006312972857,0.99514855833274385,0.97396944309176836,0.96609395450060853,1,1,1.0000000000000002,0.8666666666666667,1,0.98128867091331784,0.99119054016991326,0.99601342480379174,0.99514829870209143,0.97398645971800413,0.96608010026061208,1,1,1.0000000000000002,0.8666666666666667,1,0.98127785982370952,0.99116218279591606,7055224.3714328045,33249000.640906207,19468218.782819264,14605817.173950929,8104581.3928785017,9858673.2198835257,186707.78662757942,2287.7466162011424,0,74567256.502352983,92530511.115115017,7048384.6321074562,33061154.152689014,19358275.473023418,14523542.60107665,8082040.5251063313,9831253.7838282604,186707.78662757942,2287.7466162011419,0,74180352.392140314,92093646.701074898,7057974.2474520709,33436165.485239055,19578034.734280191,14688091.746825209,8127122.2606506674,9886092.655938793,186707.78662757942,2287.7466162011424,0,74949261.747040302,92962476.663629755,null,0.97397018925258128,19468218.782819264,null,null,null,null,null,null,null,null,-4.0392473793042782E-3,-1.7892220295424588E-3]
[null,"2023-05-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-05-01",0,{"$f":"IF(AB63<F$5,0,IF(COUNTIFS(AC63:AC$101,0)<=$G$5,1,0))","v":1},2,{"$f":"AD63*V$19*IF(AD63=1,INDEX($O$2:$T$16,MATCH(SUM(AD63:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":718525.6378261809},{"$f":"IF($J$5<>2,MIN(2*$AF63-SUM($AF63:AF63),AG$9-SUM(AG64:AG$115)),$AF63*AG$9/SUM($AG$9:$AO$9))","v":7122.6392591225931},{"$f":"IF($J$5<>2,MIN(2*$AF63-SUM($AF63:AG63),AH$9-SUM(AH64:AH$115)),$AF63*AH$9/SUM($AG$9:$AO$9))","v":87.274423659967624},{"$f":"IF($J$5<>2,MIN(2*$AF63-SUM($AF63:AH63),AI$9-SUM(AI64:AI$115)),$AF63*AI$9/SUM($AG$9:$AO$9))","v":214007.30359031147},{"$f":"IF($J$5<>2,MIN(2*$AF63-SUM($AF63:AI63),AJ$9-SUM(AJ64:AJ$115)),$AF63*AJ$9/SUM($AG$9:$AO$9))","v":285238.45049868035},{"$f":"IF($J$5<>2,MIN(2*$AF63-SUM($AF63:AJ63),AK$9-SUM(AK64:AK$115)),$AF63*AK$9/SUM($AG$9:$AO$9))","v":154443.03264539418},{"$f":"IF($J$5<>2,MIN(2*$AF63-SUM($AF63:AK63),AL$9-SUM(AL64:AL$115)),$AF63*AL$9/SUM($AG$9:$AO$9))","v":22727.379366445421},{"$f":"IF($J$5<>2,MIN(2*$AF63-SUM($AF63:AL63),AM$9-SUM(AM64:AM$115)),$AF63*AM$9/SUM($AG$9:$AO$9))","v":18683.63945420583},{"$f":"IF($J$5<>2,MIN(2*$AF63-SUM($AF63:AM63),AN$9-SUM(AN64:AN$115)),$AF63*AN$9/SUM($AG$9:$AO$9))","v":16215.918588361161},{"$f":"IF($J$5<>2,MIN(2*$AF63-SUM($AF63:AN63),AO$9-SUM(AO64:AO$115)),$AF63*AO$9/SUM($AG$9:$AO$9))","v":0},718525.63782618102,16215.918588361161,285238.45049868035,214007.30359031147,154443.03264539418,18683.63945420583,22727.379366445421,7122.6392591225931,87.274423659967624,0,718525.63782618113,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,73670330.465232641,{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ63:AQ$65)","v":425072.53352557216},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR63:AR$65)","v":7477037.4648653315},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS63:AS$65)","v":5609834.9430171615},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT63:AT$65)","v":4048459.5932215471},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU63:AU$65)","v":489759.60967008333},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV63:AV$65)","v":595759.32593949465},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW63:AW$65)","v":186707.78955667713},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX63:AX$65)","v":2287.7495452988596},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY63:AY$65)","v":0},18834919.009341169,{"$f":"SUMIFS(INDIRECT(\"'\"&BU$11&\"'!r:r\"),INDIRECT(\"'\"&BU$11&\"'!b:b\"),$B63,INDIRECT(\"'\"&BU$11&\"'!a:a\"),\"Joiners\")","v":1.3440917204126184E-3},1.8778991028226034E-3,1.6399578679590233E-3,1.4972665685636939E-3,8.7662751669015685E-4,1.1218313966896403E-3,0,0,0,6.3592152597579396E-3,8.3576741731377358E-3,{"$f":"SUMIFS(INDIRECT(\"'\"&CF$11&\"'!D:D\"),INDIRECT(\"'\"&CF$11&\"'!b:b\"),$B63,INDIRECT(\"'\"&CF$11&\"'!a:a\"),\"Leavers\")","v":16215.918588361161},285238.45049868035,214007.30359031147,154443.03264539418,18683.63945420583,22727.379366445421,7122.6392591225931,87.274423659967624,0,677114.61900552979,718525.63782618113,{"$f":"IF($AB63<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB63),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB63,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB63<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB63),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB63,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB63<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB63),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB63,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB63<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB63),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB63,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB63<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB63),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB63,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB63<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB63),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB63,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB63<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB63),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB63,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB63<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB63),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB63,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB63<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB63),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB63,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"SUMIFS(INDIRECT(\"'\"&CZ$1&\"'!d:d\"),INDIRECT(\"'\"&CZ$1&\"'!b:b\"),$B63,INDIRECT(\"'\"&CZ$1&\"'!a:a\"),\"Total Members\")","v":7070709.6943493737},33534117.323805705,19682203.334063761,14760260.205099057,8123265.0314560793,9881400.59812814,193830.42588670203,2375.0210398611098,0,75243496.004244462,93248161.633828685,{"$f":"SUMIFS(INDIRECT(\"'\"&DK$1&\"'!h:h\"),INDIRECT(\"'\"&DK$1&\"'!B:B\"),$AB63)","v":0.99574276700552899},0.99432731343335257,0.9740670962499367,0.96463012355607458,1,1,1,0.93333333333333335,1,0.98055137567107242,0.99080003624216317,13472.13410618027,15827.039290356481,19108.436571651051,27463.823476077727,79197.916666666657,94374.999999999985,36601.050078078682,34160.980072873441,0,18800.93644909457,32070.884644329919,0.99574276700552899,0.99432731343335257,0.9740670962499367,0.96463012355607458,1,1,1,0.93333333333333335,1,0.98055137567107242,0.99080003624216317,0.99567405649664986,0.99432486069613457,0.97406907910362928,0.96463442559185564,1,1,1,0.93333333333333335,1,0.98054864731070657,0.99080318047275961,0.99551331973521573,0.99431926024989403,0.97405954795539462,0.96462583826865766,1,1,1,0.93333333333333335,1,0.9805238996891672,0.99078424995383119,7070709.6943493737,33534117.323805705,19682203.334063761,14760260.205099057,8123265.0314560793,9881400.59812814,193830.42588670203,2375.0210398611098,0,75243496.004244462,93248161.633828685,7064600.5493914569,33467770.666062187,19643618.543380447,14731472.397295829,8115377.999207817,9871806.5585293509,193830.42588670203,2375.0210398611098,0,75103667.60305649,93090852.160793662,7050350.3752943138,33596052.570880391,19719963.896832321,14789048.012902284,8131152.0637043389,9890994.637726929,193830.42588670203,2375.0210398611098,0,75351620.302835882,93373767.004267156,null,0.9740670962499367,19682203.334063761,null,null,null,null,null,null,null,null,-4.877386470346412E-3,-2.2113503699413561E-3]
[null,"2023-04-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-04-01",0,{"$f":"IF(AB64<F$5,0,IF(COUNTIFS(AC64:AC$101,0)<=$G$5,1,0))","v":1},2,{"$f":"AD64*V$19*IF(AD64=1,INDEX($O$2:$T$16,MATCH(SUM(AD64:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":386727.02286863903},{"$f":"IF($J$5<>2,MIN(2*$AF64-SUM($AF64:AF64),AG$9-SUM(AG65:AG$115)),$AF64*AG$9/SUM($AG$9:$AO$9))","v":3833.5682551025639},{"$f":"IF($J$5<>2,MIN(2*$AF64-SUM($AF64:AG64),AH$9-SUM(AH65:AH$115)),$AF64*AH$9/SUM($AG$9:$AO$9))","v":46.973101943455511},{"$f":"IF($J$5<>2,MIN(2*$AF64-SUM($AF64:AH64),AI$9-SUM(AI65:AI$115)),$AF64*AI$9/SUM($AG$9:$AO$9))","v":115183.65251379838},{"$f":"IF($J$5<>2,MIN(2*$AF64-SUM($AF64:AI64),AJ$9-SUM(AJ65:AJ$115)),$AF64*AJ$9/SUM($AG$9:$AO$9))","v":153521.89394764972},{"$f":"IF($J$5<>2,MIN(2*$AF64-SUM($AF64:AJ64),AK$9-SUM(AK65:AK$115)),$AF64*AK$9/SUM($AG$9:$AO$9))","v":83124.792037282881},{"$f":"IF($J$5<>2,MIN(2*$AF64-SUM($AF64:AK64),AL$9-SUM(AL65:AL$115)),$AF64*AL$9/SUM($AG$9:$AO$9))","v":12232.398257329542},{"$f":"IF($J$5<>2,MIN(2*$AF64-SUM($AF64:AL64),AM$9-SUM(AM65:AM$115)),$AF64*AM$9/SUM($AG$9:$AO$9))","v":10055.964438980789},{"$f":"IF($J$5<>2,MIN(2*$AF64-SUM($AF64:AM64),AN$9-SUM(AN65:AN$115)),$AF64*AN$9/SUM($AG$9:$AO$9))","v":8727.7803165517544},{"$f":"IF($J$5<>2,MIN(2*$AF64-SUM($AF64:AN64),AO$9-SUM(AO65:AO$115)),$AF64*AO$9/SUM($AG$9:$AO$9))","v":0},386727.02286863909,8727.7803165517544,153521.89394764972,115183.65251379838,83124.792037282881,10055.964438980789,12232.398257329542,3833.5682551025639,46.973101943455511,0,386727.02286863909,6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,{"$f":"SUM(BA64:BI64)","v":73670330.465232641},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ64:AQ$65)","v":441288.45211393334},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR64:AR$65)","v":7762275.9153640121},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS64:AS$65)","v":5823842.2466074731},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT64:AT$65)","v":4202902.6258669412},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU64:AU$65)","v":508443.24912428914},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV64:AV$65)","v":618486.70530594001},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW64:AW$65)","v":193830.42881579974},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX64:AX$65)","v":2375.023968958827},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY64:AY$65)","v":0},{"$f":"SUM(BK64:BS64)","v":19553444.647167347},20359.320478615162,3393.2217336530098,633.99079579863508,1.4972665685636878E-3,8.7662751669015089E-4,1.1218313966896334E-3,0,0,0,24386.534505333377,24386.536503792289,8727.7803165517544,153521.89394764972,115183.65251379838,83124.792037282881,10055.964438980789,12232.398257329542,3833.5682551025639,46.973101943455511,0,364438.66017232876,386727.02286863909,{"$f":"IF($AB64<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB64),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB64,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB64<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB64),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB64,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB64<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB64),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB64,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB64<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB64),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB64,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB64<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB64),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB64,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB64<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB64),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB64,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB64<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB64),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB64,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB64<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB64),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB64,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB64<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB64),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB64,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7079437.4733218346,33687639.215875454,19797386.984937601,14843384.995639073,8133320.9950184319,9893632.995263638,197663.99414180458,2421.9941418045655,0,75607934.65805757,93634888.648339644,0.99638077639228317,0.99474791338891022,0.97303772785570863,0.96416642115049878,1,1,1,1,1,0.98034734976363835,0.9906858498958252,13480.766203047218,15833.734120049077,19088.243280300081,27450.621482172315,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18801.177544677601,32032.631628066076,0.99638077639228317,0.99474791338891022,0.97303772785570863,0.96416642115049878,1,1,1,1,1,0.98034734976363835,0.9906858498958252,0.99634396670365699,0.994745064582092,0.97303209710630656,0.96416642112294204,1,1,1,1,1,0.98034119691913901,0.9906833108602815,0.99625785689004176,0.99473841880248515,0.97301896248504294,0.96416642117805562,1,1,1,1,1,0.98032684198862796,0.99067738800074856,7079437.4733218346,33687639.215875454,19797386.984937601,14843384.995639073,8133320.9950184319,9893632.995263638,197663.99414180458,2421.9941418045655,0,75607934.65805757,93634888.648339644,7073328.3284036489,33686621.024351977,19797196.745635457,14843384.995120538,8133320.994360568,9893632.9943886865,197663.99414180458,2421.9941418045655,0,75600617.081795231,93627571.070544481,7059078.1542270426,33684245.996730104,19796752.996324994,14843384.996157607,8133320.9956762949,9893632.9961385895,197663.99414180458,2421.9941418045655,0,75583548.131723344,93610502.123538226,null,0.97303772785570863,19797386.984937601,null,null,null,null,null,null,null,null,-5.850449370301658E-3,-2.687314557543119E-3]
[null,"2023-03-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-03-01",1,{"$f":"IF(AB65<F$5,0,IF(COUNTIFS(AC65:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD65*V$19*IF(AD65=1,INDEX($O$2:$T$16,MATCH(SUM(AD65:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF65-SUM($AF65:AF65),AG$9-SUM(AG66:AG$115)),$AF65*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF65-SUM($AF65:AG65),AH$9-SUM(AH66:AH$115)),$AF65*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF65-SUM($AF65:AH65),AI$9-SUM(AI66:AI$115)),$AF65*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF65-SUM($AF65:AI65),AJ$9-SUM(AJ66:AJ$115)),$AF65*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF65-SUM($AF65:AJ65),AK$9-SUM(AK66:AK$115)),$AF65*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF65-SUM($AF65:AK65),AL$9-SUM(AL66:AL$115)),$AF65*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF65-SUM($AF65:AL65),AM$9-SUM(AM66:AM$115)),$AF65*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF65-SUM($AF65:AM65),AN$9-SUM(AN66:AN$115)),$AF65*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF65-SUM($AF65:AN65),AO$9-SUM(AO66:AO$115)),$AF65*AO$9/SUM($AG$9:$AO$9))","v":0},0,{"$f":"SUMIFS($AG65:$AO65,$AG$13:$AO$13,AQ$13)","v":0},{"$f":"SUMIFS($AG65:$AO65,$AG$13:$AO$13,AR$13)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AQ65:AY65)","v":0},6609061.9233418321,25768448.187759239,13857727.09794963,10557357.579166679,7614821.7835076321,9262913.8935076334,0,0,0,{"$f":"SUM(BA65:BI65)","v":73670330.465232641},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BK$13)-SUM(AQ$65:AQ65)","v":450016.23243048508},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BL$13)-SUM(AR$65:AR65)","v":7915797.8093116619},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BM$13)-SUM(AS$65:AS65)","v":5939025.8991212714},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BN$13)-SUM(AT$65:AT65)","v":4286027.4179042242},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BO$13)-SUM(AU$65:AU65)","v":518499.21356326994},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BP$13)-SUM(AV$65:AV65)","v":630719.1035632696},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BQ$13)-SUM(AW$65:AW65)","v":197663.99707090229},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BR$13)-SUM(AX$65:AX65)","v":2421.9970709022828},{"$f":"SUMIFS($V$22:$V$30,$I$22:$I$30,BS$13)-SUM(AY$65:AY65)","v":0},{"$f":"SUM(BK65:BS65)","v":19940171.670035988},0,0,0,0,0,0,0,0,0,0,0,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1.7574586302693564E-2,2.6361879454040348E-2,{"$f":"IF($AB65<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB65),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB65,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB65<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB65),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB65,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB65<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB65),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB65,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB65<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB65),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB65,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB65<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB65),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB65,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB65<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB65),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB65,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB65<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB65),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB65,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB65<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB65),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB65,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB65<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB65),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB65,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7059078.1557723172,33684245.997070901,19796752.997070901,14843384.997070903,8133320.997070902,9893632.997070903,197663.99707090229,2421.9970709022828,0,75583548.141126841,93610502.135268658,0.99810121096804805,0.99504150965970473,0.97423252109898995,0.96597658687134369,1,1,1,1,1,0.98139863062608301,0.99118014506883811,13504.043224074763,15838.407389756738,19111.681738485735,27502.158408716201,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18823.258076447277,32053.906956998864,0.99810121096804805,0.99504150965970473,0.97423252109898995,0.96597658687134369,1,1,1,1,1,0.98139863062608301,0.99118014506883811,0.99810121096804805,0.99504150965970473,0.97423252109898995,0.96597658687134369,1,1,1,1,1,0.98139863062608301,0.99118014506883811,0.99810121096804805,0.99504150965970473,0.97423252109898995,0.96597658687134369,1,1,1,1,1,0.98139863062608301,0.99118014506883811,7059078.1557723172,33684245.997070901,19796752.997070901,14843384.997070903,8133320.997070902,9893632.997070903,197663.99707090229,2421.9970709022828,0,75583548.141126841,93610502.135268658,7059078.1557723172,33684245.997070901,19796752.997070901,14843384.997070903,8133320.997070902,9893632.997070903,197663.99707090229,2421.9970709022828,0,75583548.141126841,93610502.135268658,7059078.1557723172,33684245.997070901,19796752.997070901,14843384.997070903,8133320.997070902,9893632.997070903,197663.99707090229,2421.9970709022828,0,75583548.141126841,93610502.135268658,null,0.97423252109898995,19796752.997070901,null,null,null,null,null,null,null,null,-6.2408593114131605E-3,-2.8778929377279994E-3]
[null,"2023-02-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-02-01",1,{"$f":"IF(AB66<F$5,0,IF(COUNTIFS(AC66:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD66*V$19*IF(AD66=1,INDEX($O$2:$T$16,MATCH(SUM(AD66:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF66-SUM($AF66:AF66),AG$9-SUM(AG67:AG$115)),$AF66*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF66-SUM($AF66:AG66),AH$9-SUM(AH67:AH$115)),$AF66*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF66-SUM($AF66:AH66),AI$9-SUM(AI67:AI$115)),$AF66*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF66-SUM($AF66:AI66),AJ$9-SUM(AJ67:AJ$115)),$AF66*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF66-SUM($AF66:AJ66),AK$9-SUM(AK67:AK$115)),$AF66*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF66-SUM($AF66:AK66),AL$9-SUM(AL67:AL$115)),$AF66*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF66-SUM($AF66:AL66),AM$9-SUM(AM67:AM$115)),$AF66*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF66-SUM($AF66:AM66),AN$9-SUM(AN67:AN$115)),$AF66*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF66-SUM($AF66:AN66),AO$9-SUM(AO67:AO$115)),$AF66*AO$9/SUM($AG$9:$AO$9))","v":0},0,{"$f":"SUMIFS($AG66:$AO66,$AG$13:$AO$13,AQ$13)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AQ66:AY66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,255383.0029290989,143253.0029290989,104072.00292909704,58609.002929097973,72454.002929097041,1821.0029290977109,34.002929097717242,2.9290977171155938E-3,504563.01464549033,635626.02343278308,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1.7574586302693564E-2,2.6361879454040348E-2,{"$f":"IF($AB66<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB66),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB66,CohortBreakout!$A:$A,$B$5)),\n0)","v":7059078.1587014152},{"$f":"IF($AB66<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB66),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB66,CohortBreakout!$A:$A,$B$5)),\n0)","v":33684246},{"$f":"IF($AB66<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB66),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB66,CohortBreakout!$A:$A,$B$5)),\n0)","v":19796753},{"$f":"IF($AB66<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB66),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB66,CohortBreakout!$A:$A,$B$5)),\n0)","v":14843385},{"$f":"IF($AB66<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB66),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB66,CohortBreakout!$A:$A,$B$5)),\n0)","v":8133321},{"$f":"IF($AB66<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB66),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB66,CohortBreakout!$A:$A,$B$5)),\n0)","v":9893633},{"$f":"IF($AB66<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB66),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB66,CohortBreakout!$A:$A,$B$5)),\n0)","v":197664},{"$f":"IF($AB66<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB66),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB66,CohortBreakout!$A:$A,$B$5)),\n0)","v":2422},{"$f":"IF($AB66<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB66),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB66,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7059078.1587014152,33684246,19796753,14843385,8133321,9893633,197664,2422,0,75583548.15870142,93610502.15870142,0.99571676983009405,0.99592833017144222,0.97769605593790199,0.97109673603578683,1,1,1,1,1,0.98393829886734629,0.99237376997775384,13471.782371329216,15852.523207448899,19179.62647867648,27647.933322218869,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18872.959729729082,32094.037362304618,0.99571676983009405,0.99592833017144222,0.97769605593790199,0.97109673603578683,1,1,1,1,1,0.98393829886734629,0.99237376997775384,0.99571676983009405,0.99592833017144222,0.97769605593790199,0.97109673603578683,1,1,1,1,1,0.98393829886734629,0.99237376997775384,0.99571676983009405,0.99592833017144222,0.97769605593790199,0.97109673603578683,1,1,1,1,1,0.98393829886734629,0.99237376997775384,7059078.1587014152,33684246,19796753,14843385,8133321,9893633,197664,2422,0,75583548.15870142,93610502.15870142,7059078.1587014152,33684246,19796753,14843385,8133321,9893633,197664,2422,0,75583548.15870142,93610502.15870142,7059078.1587014152,33684246,19796753,14843385,8133321,9893633,197664,2422,0,75583548.15870142,93610502.15870142,null,0.97769605593790199,19796753,null,null,null,null,null,null,null,null,-3.7629713913475138E-3,-1.7204915019952693E-3]
[null,"2023-01-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-01-01",1,{"$f":"IF(AB67<F$5,0,IF(COUNTIFS(AC67:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD67*V$19*IF(AD67=1,INDEX($O$2:$T$16,MATCH(SUM(AD67:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF67-SUM($AF67:AF67),AG$9-SUM(AG68:AG$115)),$AF67*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF67-SUM($AF67:AG67),AH$9-SUM(AH68:AH$115)),$AF67*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF67-SUM($AF67:AH67),AI$9-SUM(AI68:AI$115)),$AF67*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF67-SUM($AF67:AI67),AJ$9-SUM(AJ68:AJ$115)),$AF67*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF67-SUM($AF67:AJ67),AK$9-SUM(AK68:AK$115)),$AF67*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF67-SUM($AF67:AK67),AL$9-SUM(AL68:AL$115)),$AF67*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF67-SUM($AF67:AL67),AM$9-SUM(AM68:AM$115)),$AF67*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF67-SUM($AF67:AM67),AN$9-SUM(AN68:AN$115)),$AF67*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF67-SUM($AF67:AN67),AO$9-SUM(AO68:AO$115)),$AF67*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9832.0029290979728,168881.0029290989,63331.002929098904,75709.002929097041,39353.002929097973,46400.002929097041,716.00292909771088,1.0029290977172423,2.9290977171155938E-3,318470.0175745883,404223.02636188106,33372.841298584572,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,33372.855944073162,33372.864731366317,{"$f":"IF($AB67<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB67),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB67,CohortBreakout!$A:$A,$B$5)),\n0)","v":7092451},{"$f":"IF($AB67<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB67),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB67,CohortBreakout!$A:$A,$B$5)),\n0)","v":33428863},{"$f":"IF($AB67<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB67),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB67,CohortBreakout!$A:$A,$B$5)),\n0)","v":19653500},{"$f":"IF($AB67<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB67),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB67,CohortBreakout!$A:$A,$B$5)),\n0)","v":14739313},{"$f":"IF($AB67<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB67),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB67,CohortBreakout!$A:$A,$B$5)),\n0)","v":8074712},{"$f":"IF($AB67<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB67),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB67,CohortBreakout!$A:$A,$B$5)),\n0)","v":9821179},{"$f":"IF($AB67<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB67),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB67,CohortBreakout!$A:$A,$B$5)),\n0)","v":195843},{"$f":"IF($AB67<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB67),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB67,CohortBreakout!$A:$A,$B$5)),\n0)","v":2388},{"$f":"IF($AB67<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB67),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB67,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7092451,33428863,19653500,14739313,8074712,9821179,195843,2388,0,75112358,93008249,0.99718991029887372,0.99580770096380722,0.97573228048321337,0.96976707436924381,1,1,1,1,1,0.98310475242378581,0.99197844539437985,13491.713569034348,15850.603112141238,19141.102768285946,27610.076746521001,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18851.167559312737,32065.218028579573,0.99718991029887372,0.99580770096380722,0.97573228048321337,0.96976707436924381,1,1,1,1,1,0.98310475242378581,0.99197844539437985,0.99718991029887372,0.99580770096380722,0.97573228048321337,0.96976707436924381,1,1,1,1,1,0.98310475242378581,0.99197844539437985,0.99718991029887372,0.99580770096380722,0.97573228048321337,0.96976707436924381,1,1,1,1,1,0.98310475242378581,0.99197844539437985,7092451,33428863,19653500,14739313,8074712,9821179,195843,2388,0,75112358,93008249,7092451,33428863,19653500,14739313,8074712,9821179,195843,2388,0,75112358,93008249,7092451,33428863,19653500,14739313,8074712,9821179,195843,2388,0,75112358,93008249,null,0.97573228048321337,19653500,null,null,null,null,null,null,null,null,-7.078538370857812E-3,-3.2943654591737204E-3]
[null,"2022-12-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-12-01",1,{"$f":"IF(AB68<F$5,0,IF(COUNTIFS(AC68:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD68*V$19*IF(AD68=1,INDEX($O$2:$T$16,MATCH(SUM(AD68:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF68-SUM($AF68:AF68),AG$9-SUM(AG69:AG$115)),$AF68*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF68-SUM($AF68:AG68),AH$9-SUM(AH69:AH$115)),$AF68*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF68-SUM($AF68:AH68),AI$9-SUM(AI69:AI$115)),$AF68*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF68-SUM($AF68:AI68),AJ$9-SUM(AJ69:AJ$115)),$AF68*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF68-SUM($AF68:AJ68),AK$9-SUM(AK69:AK$115)),$AF68*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF68-SUM($AF68:AK68),AL$9-SUM(AL69:AL$115)),$AF68*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF68-SUM($AF68:AL68),AM$9-SUM(AM69:AM$115)),$AF68*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF68-SUM($AF68:AM68),AN$9-SUM(AN69:AN$115)),$AF68*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF68-SUM($AF68:AN68),AO$9-SUM(AO69:AO$115)),$AF68*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,202957.0029290989,112207.0029290989,81355.002929097041,47589.002929097973,56980.002929097041,922.00292909771088,23.002929097717242,2.9290977171155938E-3,397464.01464549033,502033.02343278308,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1.7574586302693564E-2,2.6361879454040348E-2,{"$f":"IF($AB68<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB68),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB68,CohortBreakout!$A:$A,$B$5)),\n0)","v":7082619},{"$f":"IF($AB68<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB68),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB68,CohortBreakout!$A:$A,$B$5)),\n0)","v":33259982},{"$f":"IF($AB68<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB68),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB68,CohortBreakout!$A:$A,$B$5)),\n0)","v":19590169},{"$f":"IF($AB68<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB68),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB68,CohortBreakout!$A:$A,$B$5)),\n0)","v":14663604},{"$f":"IF($AB68<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB68),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB68,CohortBreakout!$A:$A,$B$5)),\n0)","v":8035359},{"$f":"IF($AB68<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB68),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB68,CohortBreakout!$A:$A,$B$5)),\n0)","v":9774779},{"$f":"IF($AB68<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB68),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB68,CohortBreakout!$A:$A,$B$5)),\n0)","v":195127},{"$f":"IF($AB68<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB68),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB68,CohortBreakout!$A:$A,$B$5)),\n0)","v":2387},{"$f":"IF($AB68<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB68),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB68,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7082619,33259982,19590169,14663604,8035359,9774779,195127,2387,0,74793888,92604026,0.99660525351772244,0.99593388634016944,0.97690093860225646,0.97019606197920782,1,1,1,1,1,0.98354295213826737,0.99218277866213733,13483.803318693845,15852.611646838588,19164.028529383566,27622.29038126635,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18857.908880797208,32064.856287547387,0.99660525351772244,0.99593388634016944,0.97690093860225646,0.97019606197920782,1,1,1,1,1,0.98354295213826737,0.99218277866213733,0.99660525351772244,0.99593388634016944,0.97690093860225646,0.97019606197920782,1,1,1,1,1,0.98354295213826737,0.99218277866213733,0.99660525351772244,0.99593388634016944,0.97690093860225646,0.97019606197920782,1,1,1,1,1,0.98354295213826737,0.99218277866213733,7082619,33259982,19590169,14663604,8035359,9774779,195127,2387,0,74793888,92604026,7082619,33259982,19590169,14663604,8035359,9774779,195127,2387,0,74793888,92604026,7082619,33259982,19590169,14663604,8035359,9774779,195127,2387,0,74793888,92604026,null,0.97690093860225646,19590169,null,null,null,null,null,null,null,null,-9.5821810474723268E-3,-4.4944038053862378E-3]
[null,"2022-11-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-11-01",1,{"$f":"IF(AB69<F$5,0,IF(COUNTIFS(AC69:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD69*V$19*IF(AD69=1,INDEX($O$2:$T$16,MATCH(SUM(AD69:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF69-SUM($AF69:AF69),AG$9-SUM(AG70:AG$115)),$AF69*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF69-SUM($AF69:AG69),AH$9-SUM(AH70:AH$115)),$AF69*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF69-SUM($AF69:AH69),AI$9-SUM(AI70:AI$115)),$AF69*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF69-SUM($AF69:AI69),AJ$9-SUM(AJ70:AJ$115)),$AF69*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF69-SUM($AF69:AJ69),AK$9-SUM(AK70:AK$115)),$AF69*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF69-SUM($AF69:AK69),AL$9-SUM(AL70:AL$115)),$AF69*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF69-SUM($AF69:AL69),AM$9-SUM(AM70:AM$115)),$AF69*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF69-SUM($AF69:AM69),AN$9-SUM(AN70:AN$115)),$AF69*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF69-SUM($AF69:AN69),AO$9-SUM(AO70:AO$115)),$AF69*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101858.00292909797,172805.0029290989,41390.002929098904,77958.002929097041,36209.002929097973,49402.002929097041,437.00292909771088,20.002929097717242,2.9290977171155938E-3,394468.0175745883,480079.02636188106,1710.9999999997442,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1711.0146454883293,1711.0234327814803,{"$f":"IF($AB69<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB69),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB69,CohortBreakout!$A:$A,$B$5)),\n0)","v":7084330},{"$f":"IF($AB69<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB69),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB69,CohortBreakout!$A:$A,$B$5)),\n0)","v":33057025},{"$f":"IF($AB69<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB69),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB69,CohortBreakout!$A:$A,$B$5)),\n0)","v":19477962},{"$f":"IF($AB69<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB69),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB69,CohortBreakout!$A:$A,$B$5)),\n0)","v":14582249},{"$f":"IF($AB69<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB69),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB69,CohortBreakout!$A:$A,$B$5)),\n0)","v":7987770},{"$f":"IF($AB69<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB69),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB69,CohortBreakout!$A:$A,$B$5)),\n0)","v":9717799},{"$f":"IF($AB69<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB69),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB69,CohortBreakout!$A:$A,$B$5)),\n0)","v":194205},{"$f":"IF($AB69<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB69),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB69,CohortBreakout!$A:$A,$B$5)),\n0)","v":2364},{"$f":"IF($AB69<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB69),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB69,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7084330,33057025,19477962,14582249,7987770,9717799,194205,2364,0,74398135,92103704,0.99704642173135383,0.99577020399942462,0.97557414422909505,0.9702927866766341,1,1,1,1,1,0.9831915575075808,0.99201544963678956,13489.77220697942,15850.006260460172,19138.000583032863,27625.044214005993,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18848.848891588386,32051.384468408494,0.99704642173135383,0.99577020399942462,0.97557414422909505,0.9702927866766341,1,1,1,1,1,0.9831915575075808,0.99201544963678956,0.99704642173135383,0.99577020399942462,0.97557414422909505,0.9702927866766341,1,1,1,1,1,0.9831915575075808,0.99201544963678956,0.99704642173135383,0.99577020399942462,0.97557414422909505,0.9702927866766341,1,1,1,1,1,0.9831915575075808,0.99201544963678956,7084330,33057025,19477962,14582249,7987770,9717799,194205,2364,0,74398135,92103704,7084330,33057025,19477962,14582249,7987770,9717799,194205,2364,0,74398135,92103704,7084330,33057025,19477962,14582249,7987770,9717799,194205,2364,0,74398135,92103704,null,0.97557414422909505,19477962,null,null,null,null,null,null,null,null,-9.3987215478047448E-3,-4.4279532093359775E-3]
[null,"2022-10-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-10-01",1,{"$f":"IF(AB70<F$5,0,IF(COUNTIFS(AC70:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD70*V$19*IF(AD70=1,INDEX($O$2:$T$16,MATCH(SUM(AD70:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF70-SUM($AF70:AF70),AG$9-SUM(AG71:AG$115)),$AF70*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF70-SUM($AF70:AG70),AH$9-SUM(AH71:AH$115)),$AF70*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF70-SUM($AF70:AH70),AI$9-SUM(AI71:AI$115)),$AF70*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF70-SUM($AF70:AI70),AJ$9-SUM(AJ71:AJ$115)),$AF70*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF70-SUM($AF70:AJ70),AK$9-SUM(AK71:AK$115)),$AF70*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF70-SUM($AF70:AK70),AL$9-SUM(AL71:AL$115)),$AF70*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF70-SUM($AF70:AL70),AM$9-SUM(AM71:AM$115)),$AF70*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF70-SUM($AF70:AM70),AN$9-SUM(AN71:AN$115)),$AF70*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF70-SUM($AF70:AN70),AO$9-SUM(AO71:AO$115)),$AF70*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,224912.0029290989,83404.002929098904,88922.002929097041,48837.002929097973,61325.002929097041,1089.0029290977109,16.002929097717242,2.9290977171155938E-3,398343.01464549033,508505.02343278308,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1.7574586302693564E-2,2.6361879454040348E-2,{"$f":"IF($AB70<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB70),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB70,CohortBreakout!$A:$A,$B$5)),\n0)","v":6982472},{"$f":"IF($AB70<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB70),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB70,CohortBreakout!$A:$A,$B$5)),\n0)","v":32884220},{"$f":"IF($AB70<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB70),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB70,CohortBreakout!$A:$A,$B$5)),\n0)","v":19436572},{"$f":"IF($AB70<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB70),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB70,CohortBreakout!$A:$A,$B$5)),\n0)","v":14504291},{"$f":"IF($AB70<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB70),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB70,CohortBreakout!$A:$A,$B$5)),\n0)","v":7951561},{"$f":"IF($AB70<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB70),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB70,CohortBreakout!$A:$A,$B$5)),\n0)","v":9668397},{"$f":"IF($AB70<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB70),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB70,CohortBreakout!$A:$A,$B$5)),\n0)","v":193768},{"$f":"IF($AB70<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB70),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB70,CohortBreakout!$A:$A,$B$5)),\n0)","v":2344},{"$f":"IF($AB70<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB70),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB70,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6982472,32884220,19436572,14504291,7951561,9668397,193768,2344,0,74003667,91623625,0.99746212624907105,0.99596507360868169,0.97695335877524236,0.97105923303817876,1,1,1,1,1,0.98386168261772577,0.99233169909505226,13495.396578249596,15853.108064987253,19165.056864653725,27646.865580624468,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18867.003150201308,32070.652637225008,0.99746212624907105,0.99596507360868169,0.97695335877524236,0.97105923303817876,1,1,1,1,1,0.98386168261772577,0.99233169909505226,0.99746212624907105,0.99596507360868169,0.97695335877524236,0.97105923303817876,1,1,1,1,1,0.98386168261772577,0.99233169909505226,0.99746212624907105,0.99596507360868169,0.97695335877524236,0.97105923303817876,1,1,1,1,1,0.98386168261772577,0.99233169909505226,6982472,32884220,19436572,14504291,7951561,9668397,193768,2344,0,74003667,91623625,6982472,32884220,19436572,14504291,7951561,9668397,193768,2344,0,74003667,91623625,6982472,32884220,19436572,14504291,7951561,9668397,193768,2344,0,74003667,91623625,null,0.97695335877524236,19436572,null,null,null,null,null,null,null,null,-9.5044602110416765E-3,-4.4997745872661365E-3]
[null,"2022-09-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-09-01",1,{"$f":"IF(AB71<F$5,0,IF(COUNTIFS(AC71:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD71*V$19*IF(AD71=1,INDEX($O$2:$T$16,MATCH(SUM(AD71:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF71-SUM($AF71:AF71),AG$9-SUM(AG72:AG$115)),$AF71*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF71-SUM($AF71:AG71),AH$9-SUM(AH72:AH$115)),$AF71*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF71-SUM($AF71:AH71),AI$9-SUM(AI72:AI$115)),$AF71*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF71-SUM($AF71:AI71),AJ$9-SUM(AJ72:AJ$115)),$AF71*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF71-SUM($AF71:AJ71),AK$9-SUM(AK72:AK$115)),$AF71*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF71-SUM($AF71:AK71),AL$9-SUM(AL72:AL$115)),$AF71*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF71-SUM($AF71:AL71),AM$9-SUM(AM72:AM$115)),$AF71*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF71-SUM($AF71:AM71),AN$9-SUM(AN72:AN$115)),$AF71*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF71-SUM($AF71:AN71),AO$9-SUM(AO72:AO$115)),$AF71*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19150.002929097973,236164.0029290989,94932.002929098904,92502.002929097041,51836.002929097973,60675.002929097041,1073.0029290977109,18.002929097717242,2.9290977171155938E-3,443839.0175745883,556350.02636188106,47679.999999999745,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,47680.014645488336,47680.023432781491,{"$f":"IF($AB71<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB71),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB71,CohortBreakout!$A:$A,$B$5)),\n0)","v":7030152},{"$f":"IF($AB71<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB71),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB71,CohortBreakout!$A:$A,$B$5)),\n0)","v":32659308},{"$f":"IF($AB71<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB71),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB71,CohortBreakout!$A:$A,$B$5)),\n0)","v":19353168},{"$f":"IF($AB71<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB71),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB71,CohortBreakout!$A:$A,$B$5)),\n0)","v":14415369},{"$f":"IF($AB71<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB71),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB71,CohortBreakout!$A:$A,$B$5)),\n0)","v":7902724},{"$f":"IF($AB71<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB71),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB71,CohortBreakout!$A:$A,$B$5)),\n0)","v":9607072},{"$f":"IF($AB71<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB71),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB71,CohortBreakout!$A:$A,$B$5)),\n0)","v":192679},{"$f":"IF($AB71<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB71),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB71,CohortBreakout!$A:$A,$B$5)),\n0)","v":2328},{"$f":"IF($AB71<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB71),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB71,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7030152,32659308,19353168,14415369,7902724,9607072,192679,2328,0,73653004,91162800,0.99588081583805599,0.99628480682640552,0.97713239633308768,0.97126502063336428,1,1,1,1,1,0.98398413458947587,0.99238444561626182,13474.001870071339,15858.197365191503,19168.569074265572,27652.724524949062,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18863.809814714361,32051.70263013052,0.99588081583805599,0.99628480682640552,0.97713239633308768,0.97126502063336428,1,1,1,1,1,0.98398413458947587,0.99238444561626182,0.99588081583805599,0.99628480682640552,0.97713239633308768,0.97126502063336428,1,1,1,1,1,0.98398413458947587,0.99238444561626182,0.99588081583805599,0.99628480682640552,0.97713239633308768,0.97126502063336428,1,1,1,1,1,0.98398413458947587,0.99238444561626182,7030152,32659308,19353168,14415369,7902724,9607072,192679,2328,0,73653004,91162800,7030152,32659308,19353168,14415369,7902724,9607072,192679,2328,0,73653004,91162800,7030152,32659308,19353168,14415369,7902724,9607072,192679,2328,0,73653004,91162800,null,0.97713239633308768,19353168,null,null,null,null,null,null,null,null,-1.0734875517807496E-2,-5.1014140432990018E-3]
[null,"2022-08-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-08-01",1,{"$f":"IF(AB72<F$5,0,IF(COUNTIFS(AC72:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD72*V$19*IF(AD72=1,INDEX($O$2:$T$16,MATCH(SUM(AD72:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF72-SUM($AF72:AF72),AG$9-SUM(AG73:AG$115)),$AF72*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF72-SUM($AF72:AG72),AH$9-SUM(AH73:AH$115)),$AF72*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF72-SUM($AF72:AH72),AI$9-SUM(AI73:AI$115)),$AF72*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF72-SUM($AF72:AI72),AJ$9-SUM(AJ73:AJ$115)),$AF72*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF72-SUM($AF72:AJ72),AK$9-SUM(AK73:AK$115)),$AF72*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF72-SUM($AF72:AK72),AL$9-SUM(AL73:AL$115)),$AF72*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF72-SUM($AF72:AL72),AM$9-SUM(AM73:AM$115)),$AF72*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF72-SUM($AF72:AM72),AN$9-SUM(AN73:AN$115)),$AF72*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF72-SUM($AF72:AN72),AO$9-SUM(AO73:AO$115)),$AF72*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,239010.0029290989,155790.0029290989,96184.002929097041,58077.002929097973,68439.002929097041,1626.0029290977109,18.002929097717242,2.9290977171155938E-3,492628.01464549033,619144.02343278308,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1.7574586302693564E-2,2.6361879454040348E-2,{"$f":"IF($AB72<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB72),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB72,CohortBreakout!$A:$A,$B$5)),\n0)","v":7011002},{"$f":"IF($AB72<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB72),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB72,CohortBreakout!$A:$A,$B$5)),\n0)","v":32423144},{"$f":"IF($AB72<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB72),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB72,CohortBreakout!$A:$A,$B$5)),\n0)","v":19258236},{"$f":"IF($AB72<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB72),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB72,CohortBreakout!$A:$A,$B$5)),\n0)","v":14322867},{"$f":"IF($AB72<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB72),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB72,CohortBreakout!$A:$A,$B$5)),\n0)","v":7850888},{"$f":"IF($AB72<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB72),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB72,CohortBreakout!$A:$A,$B$5)),\n0)","v":9546397},{"$f":"IF($AB72<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB72),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB72,CohortBreakout!$A:$A,$B$5)),\n0)","v":191606},{"$f":"IF($AB72<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB72),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB72,CohortBreakout!$A:$A,$B$5)),\n0)","v":2310},{"$f":"IF($AB72<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB72),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB72,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7011002,32423144,19258236,14322867,7850888,9546397,191606,2310,0,73209165,90606450,0.99653156700064061,0.99571856087935451,0.9788791366705043,0.97129859491277537,1,1,1,1,1,0.9842863401968337,0.99252548993478862,13482.806359767466,15849.184239703642,19202.835170588063,27653.680412662463,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18869.203229714196,32051.954393103497,0.99653156700064061,0.99571856087935451,0.9788791366705043,0.97129859491277537,1,1,1,1,1,0.9842863401968337,0.99252548993478862,0.99653156700064061,0.99571856087935451,0.9788791366705043,0.97129859491277537,1,1,1,1,1,0.9842863401968337,0.99252548993478862,0.99653156700064061,0.99571856087935451,0.9788791366705043,0.97129859491277537,1,1,1,1,1,0.9842863401968337,0.99252548993478862,7011002,32423144,19258236,14322867,7850888,9546397,191606,2310,0,73209165,90606450,7011002,32423144,19258236,14322867,7850888,9546397,191606,2310,0,73209165,90606450,7011002,32423144,19258236,14322867,7850888,9546397,191606,2310,0,73209165,90606450,null,0.9788791366705043,19258236,null,null,null,null,null,null,null,null,-1.177221282158436E-2,-5.6059914819143186E-3]
[null,"2022-07-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-07-01",1,{"$f":"IF(AB73<F$5,0,IF(COUNTIFS(AC73:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD73*V$19*IF(AD73=1,INDEX($O$2:$T$16,MATCH(SUM(AD73:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF73-SUM($AF73:AF73),AG$9-SUM(AG74:AG$115)),$AF73*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF73-SUM($AF73:AG73),AH$9-SUM(AH74:AH$115)),$AF73*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF73-SUM($AF73:AH73),AI$9-SUM(AI74:AI$115)),$AF73*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF73-SUM($AF73:AI73),AJ$9-SUM(AJ74:AJ$115)),$AF73*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF73-SUM($AF73:AJ73),AK$9-SUM(AK74:AK$115)),$AF73*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF73-SUM($AF73:AK73),AL$9-SUM(AL74:AL$115)),$AF73*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF73-SUM($AF73:AL73),AM$9-SUM(AM74:AM$115)),$AF73*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF73-SUM($AF73:AM73),AN$9-SUM(AN74:AN$115)),$AF73*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF73-SUM($AF73:AN73),AO$9-SUM(AO74:AO$115)),$AF73*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164.00292909797281,210952.0029290989,98246.002929098904,92958.002929097041,48317.002929097973,58747.002929097041,1133.0029290977109,24.002929097717242,2.9290977171155938E-3,403477.0175745883,510541.02636188106,55830.999999999745,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,55831.014645488336,55831.023432781491,{"$f":"IF($AB73<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB73),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB73,CohortBreakout!$A:$A,$B$5)),\n0)","v":7066833},{"$f":"IF($AB73<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB73),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB73,CohortBreakout!$A:$A,$B$5)),\n0)","v":32184134},{"$f":"IF($AB73<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB73),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB73,CohortBreakout!$A:$A,$B$5)),\n0)","v":19102446},{"$f":"IF($AB73<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB73),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB73,CohortBreakout!$A:$A,$B$5)),\n0)","v":14226683},{"$f":"IF($AB73<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB73),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB73,CohortBreakout!$A:$A,$B$5)),\n0)","v":7792811},{"$f":"IF($AB73<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB73),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB73,CohortBreakout!$A:$A,$B$5)),\n0)","v":9477958},{"$f":"IF($AB73<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB73),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB73,CohortBreakout!$A:$A,$B$5)),\n0)","v":189980},{"$f":"IF($AB73<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB73),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB73,CohortBreakout!$A:$A,$B$5)),\n0)","v":2292},{"$f":"IF($AB73<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB73),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB73,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7066833,32184134,19102446,14226683,7792811,9477958,189980,2292,0,72772368,90043137,0.99654920684701287,0.99590321553670147,0.97706467336574732,0.97113188992982824,1,1,1,1,1,0.98383977216030172,0.99231120801009265,13483.045022184924,15852.123449436187,19167.240541528095,27648.934182877139,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18853.315989473911,32025.285076788943,0.99654920684701287,0.99590321553670147,0.97706467336574732,0.97113188992982824,1,1,1,1,1,0.98383977216030172,0.99231120801009265,0.99654920684701287,0.99590321553670147,0.97706467336574732,0.97113188992982824,1,1,1,1,1,0.98383977216030172,0.99231120801009265,0.99654920684701287,0.99590321553670147,0.97706467336574732,0.97113188992982824,1,1,1,1,1,0.98383977216030172,0.99231120801009265,7066833,32184134,19102446,14226683,7792811,9477958,189980,2292,0,72772368,90043137,7066833,32184134,19102446,14226683,7792811,9477958,189980,2292,0,72772368,90043137,7066833,32184134,19102446,14226683,7792811,9477958,189980,2292,0,72772368,90043137,null,0.97706467336574732,19102446,null,null,null,null,null,null,null,null,-1.3654530234916695E-2,-6.5062633585223351E-3]
[null,"2022-06-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-06-01",1,{"$f":"IF(AB74<F$5,0,IF(COUNTIFS(AC74:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD74*V$19*IF(AD74=1,INDEX($O$2:$T$16,MATCH(SUM(AD74:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF74-SUM($AF74:AF74),AG$9-SUM(AG75:AG$115)),$AF74*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF74-SUM($AF74:AG74),AH$9-SUM(AH75:AH$115)),$AF74*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF74-SUM($AF74:AH74),AI$9-SUM(AI75:AI$115)),$AF74*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF74-SUM($AF74:AI74),AJ$9-SUM(AJ75:AJ$115)),$AF74*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF74-SUM($AF74:AJ74),AK$9-SUM(AK75:AK$115)),$AF74*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF74-SUM($AF74:AK74),AL$9-SUM(AL75:AL$115)),$AF74*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF74-SUM($AF74:AL74),AM$9-SUM(AM75:AM$115)),$AF74*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF74-SUM($AF74:AM74),AN$9-SUM(AN75:AN$115)),$AF74*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF74-SUM($AF74:AN74),AO$9-SUM(AO75:AO$115)),$AF74*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57521.002929097973,165334.0029290989,87006.002929098904,73120.002929097041,39572.002929097973,49140.002929097041,988.00292909771088,28.002929097717242,2.9290977171155938E-3,383997.0175745883,472709.02636188106,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1.7574586302693564E-2,2.6361879454040348E-2,{"$f":"IF($AB74<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB74),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB74,CohortBreakout!$A:$A,$B$5)),\n0)","v":7066669},{"$f":"IF($AB74<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB74),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB74,CohortBreakout!$A:$A,$B$5)),\n0)","v":31973182},{"$f":"IF($AB74<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB74),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB74,CohortBreakout!$A:$A,$B$5)),\n0)","v":19004200},{"$f":"IF($AB74<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB74),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB74,CohortBreakout!$A:$A,$B$5)),\n0)","v":14133725},{"$f":"IF($AB74<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB74),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB74,CohortBreakout!$A:$A,$B$5)),\n0)","v":7744494},{"$f":"IF($AB74<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB74),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB74,CohortBreakout!$A:$A,$B$5)),\n0)","v":9419211},{"$f":"IF($AB74<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB74),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB74,CohortBreakout!$A:$A,$B$5)),\n0)","v":188847},{"$f":"IF($AB74<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB74),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB74,CohortBreakout!$A:$A,$B$5)),\n0)","v":2268},{"$f":"IF($AB74<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB74),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB74,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7066669,31973182,19004200,14133725,7744494,9419211,188847,2268,0,72368891,89532596,0.99637206766389674,0.99571955346402741,0.97691905923305544,0.97043652527713398,1,1,1,1,1,0.98352623664530625,0.99216137351319789,13480.648376274477,15849.200039004743,19164.384004818054,27629.136571744391,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18843.926347642086,32010.686704840304,0.99637206766389674,0.99571955346402741,0.97691905923305544,0.97043652527713398,1,1,1,1,1,0.98352623664530625,0.99216137351319789,0.99637206766389674,0.99571955346402741,0.97691905923305544,0.97043652527713398,1,1,1,1,1,0.98352623664530625,0.99216137351319789,0.99637206766389674,0.99571955346402741,0.97691905923305544,0.97043652527713398,1,1,1,1,1,0.98352623664530625,0.99216137351319789,7066669,31973182,19004200,14133725,7744494,9419211,188847,2268,0,72368891,89532596,7066669,31973182,19004200,14133725,7744494,9419211,188847,2268,0,72368891,89532596,7066669,31973182,19004200,14133725,7744494,9419211,188847,2268,0,72368891,89532596,null,0.97691905923305544,19004200,null,null,null,null,null,null,null,null,-1.4020280416349729E-2,-6.6876725626785483E-3]
[null,"2022-05-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-05-01",1,{"$f":"IF(AB75<F$5,0,IF(COUNTIFS(AC75:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD75*V$19*IF(AD75=1,INDEX($O$2:$T$16,MATCH(SUM(AD75:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF75-SUM($AF75:AF75),AG$9-SUM(AG76:AG$115)),$AF75*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF75-SUM($AF75:AG75),AH$9-SUM(AH76:AH$115)),$AF75*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF75-SUM($AF75:AH75),AI$9-SUM(AI76:AI$115)),$AF75*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF75-SUM($AF75:AI75),AJ$9-SUM(AJ76:AJ$115)),$AF75*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF75-SUM($AF75:AJ75),AK$9-SUM(AK76:AK$115)),$AF75*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF75-SUM($AF75:AK75),AL$9-SUM(AL76:AL$115)),$AF75*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF75-SUM($AF75:AL75),AM$9-SUM(AM76:AM$115)),$AF75*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF75-SUM($AF75:AM75),AN$9-SUM(AN76:AN$115)),$AF75*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF75-SUM($AF75:AN75),AO$9-SUM(AO76:AO$115)),$AF75*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,254789.0029290989,123832.0029290989,102044.00292909704,56793.002929097973,69204.002929097041,1136.0029290977109,26.002929097717242,2.9290977171155938E-3,481827.01464549033,607824.02343278308,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1.7574586302693564E-2,2.6361879454040348E-2,{"$f":"IF($AB75<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB75),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB75,CohortBreakout!$A:$A,$B$5)),\n0)","v":7009148},{"$f":"IF($AB75<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB75),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB75,CohortBreakout!$A:$A,$B$5)),\n0)","v":31807848},{"$f":"IF($AB75<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB75),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB75,CohortBreakout!$A:$A,$B$5)),\n0)","v":18917194},{"$f":"IF($AB75<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB75),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB75,CohortBreakout!$A:$A,$B$5)),\n0)","v":14060605},{"$f":"IF($AB75<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB75),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB75,CohortBreakout!$A:$A,$B$5)),\n0)","v":7704922},{"$f":"IF($AB75<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB75),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB75,CohortBreakout!$A:$A,$B$5)),\n0)","v":9370071},{"$f":"IF($AB75<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB75),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB75,CohortBreakout!$A:$A,$B$5)),\n0)","v":187859},{"$f":"IF($AB75<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB75),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB75,CohortBreakout!$A:$A,$B$5)),\n0)","v":2240},{"$f":"IF($AB75<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB75),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB75,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7009148,31807848,18917194,14060605,7704922,9370071,187859,2240,0,71984894,89059887,0.99622573777713908,0.99598665907432915,0.97765931223609737,0.97177578619288141,1,1,1,1,1,0.98418774229927819,0.99247361687644742,13478.66857192795,15853.451648039119,19178.90567135423,27667.266446066482,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18858.478424642322,32023.842467971368,0.99622573777713908,0.99598665907432915,0.97765931223609737,0.97177578619288141,1,1,1,1,1,0.98418774229927819,0.99247361687644742,0.99622573777713908,0.99598665907432915,0.97765931223609737,0.97177578619288141,1,1,1,1,1,0.98418774229927819,0.99247361687644742,0.99622573777713908,0.99598665907432915,0.97765931223609737,0.97177578619288141,1,1,1,1,1,0.98418774229927819,0.99247361687644742,7009148,31807848,18917194,14060605,7704922,9370071,187859,2240,0,71984894,89059887,7009148,31807848,18917194,14060605,7704922,9370071,187859,2240,0,71984894,89059887,7009148,31807848,18917194,14060605,7704922,9370071,187859,2240,0,71984894,89059887,null,0.97765931223609737,18917194,null,null,null,null,null,null,null,null,-1.497574001664792E-2,-7.1360661682619009E-3]
[null,"2022-04-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-04-01",1,{"$f":"IF(AB76<F$5,0,IF(COUNTIFS(AC76:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD76*V$19*IF(AD76=1,INDEX($O$2:$T$16,MATCH(SUM(AD76:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF76-SUM($AF76:AF76),AG$9-SUM(AG77:AG$115)),$AF76*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF76-SUM($AF76:AG76),AH$9-SUM(AH77:AH$115)),$AF76*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF76-SUM($AF76:AH76),AI$9-SUM(AI77:AI$115)),$AF76*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF76-SUM($AF76:AI76),AJ$9-SUM(AJ77:AJ$115)),$AF76*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF76-SUM($AF76:AJ76),AK$9-SUM(AK77:AK$115)),$AF76*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF76-SUM($AF76:AK76),AL$9-SUM(AL77:AL$115)),$AF76*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF76-SUM($AF76:AL76),AM$9-SUM(AM77:AM$115)),$AF76*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF76-SUM($AF76:AM76),AN$9-SUM(AN77:AN$115)),$AF76*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF76-SUM($AF76:AN76),AO$9-SUM(AO77:AO$115)),$AF76*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,173305.0029290989,88589.002929098904,76532.002929097041,40381.002929097973,52341.002929097041,1619.0029290977109,16.002929097717242,2.9290977171155938E-3,340061.01464549033,432783.02343278308,38898.999999999745,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,38899.014645488336,38899.023432781491,{"$f":"IF($AB76<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB76),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB76,CohortBreakout!$A:$A,$B$5)),\n0)","v":7048047},{"$f":"IF($AB76<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB76),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB76,CohortBreakout!$A:$A,$B$5)),\n0)","v":31553059},{"$f":"IF($AB76<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB76),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB76,CohortBreakout!$A:$A,$B$5)),\n0)","v":18793362},{"$f":"IF($AB76<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB76),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB76,CohortBreakout!$A:$A,$B$5)),\n0)","v":13958561},{"$f":"IF($AB76<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB76),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB76,CohortBreakout!$A:$A,$B$5)),\n0)","v":7648129},{"$f":"IF($AB76<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB76),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB76,CohortBreakout!$A:$A,$B$5)),\n0)","v":9300867},{"$f":"IF($AB76<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB76),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB76,CohortBreakout!$A:$A,$B$5)),\n0)","v":186723},{"$f":"IF($AB76<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB76),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB76,CohortBreakout!$A:$A,$B$5)),\n0)","v":2214},{"$f":"IF($AB76<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB76),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB76,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7048047,31553059,18793362,13958561,7648129,9300867,186723,2214,0,71541966,88490962,0.99586332940329358,0.99577280408419611,0.97685148242644548,0.97063453662756216,1,1,1,1,1,0.98355110479155439,0.99216946421151619,13473.765283272052,15850.047646876175,19163.058339339987,27634.77411990054,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18840.361261653823,31996.055044942008,0.99586332940329358,0.99577280408419611,0.97685148242644548,0.97063453662756216,1,1,1,1,1,0.98355110479155439,0.99216946421151619,0.99586332940329358,0.99577280408419611,0.97685148242644548,0.97063453662756216,1,1,1,1,1,0.98355110479155439,0.99216946421151619,0.99586332940329358,0.99577280408419611,0.97685148242644548,0.97063453662756216,1,1,1,1,1,0.98355110479155439,0.99216946421151619,7048047,31553059,18793362,13958561,7648129,9300867,186723,2214,0,71541966,88490962,7048047,31553059,18793362,13958561,7648129,9300867,186723,2214,0,71541966,88490962,7048047,31553059,18793362,13958561,7648129,9300867,186723,2214,0,71541966,88490962,null,0.97685148242644548,18793362,null,null,null,null,null,null,null,null,-1.5474040623779994E-2,-7.3791023726612615E-3]
[null,"2022-03-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-03-01",1,{"$f":"IF(AB77<F$5,0,IF(COUNTIFS(AC77:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD77*V$19*IF(AD77=1,INDEX($O$2:$T$16,MATCH(SUM(AD77:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF77-SUM($AF77:AF77),AG$9-SUM(AG78:AG$115)),$AF77*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF77-SUM($AF77:AG77),AH$9-SUM(AH78:AH$115)),$AF77*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF77-SUM($AF77:AH77),AI$9-SUM(AI78:AI$115)),$AF77*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF77-SUM($AF77:AI77),AJ$9-SUM(AJ78:AJ$115)),$AF77*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF77-SUM($AF77:AJ77),AK$9-SUM(AK78:AK$115)),$AF77*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF77-SUM($AF77:AK77),AL$9-SUM(AL78:AL$115)),$AF77*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF77-SUM($AF77:AL77),AM$9-SUM(AM78:AM$115)),$AF77*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF77-SUM($AF77:AM77),AN$9-SUM(AN78:AN$115)),$AF77*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF77-SUM($AF77:AN77),AO$9-SUM(AO78:AO$115)),$AF77*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,208358.0029290989,83414.002929098904,87615.002929097041,46596.002929097973,58470.002929097041,995.00292909771088,15.002929097717242,2.9290977171155938E-3,380397.01464549033,485463.02343278308,6244.9999999997444,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,6245.0146454883306,6245.0234327814824,{"$f":"IF($AB77<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB77),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB77,CohortBreakout!$A:$A,$B$5)),\n0)","v":7054292},{"$f":"IF($AB77<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB77),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB77,CohortBreakout!$A:$A,$B$5)),\n0)","v":31379754},{"$f":"IF($AB77<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB77),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB77,CohortBreakout!$A:$A,$B$5)),\n0)","v":18704773},{"$f":"IF($AB77<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB77),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB77,CohortBreakout!$A:$A,$B$5)),\n0)","v":13882029},{"$f":"IF($AB77<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB77),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB77,CohortBreakout!$A:$A,$B$5)),\n0)","v":7607748},{"$f":"IF($AB77<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB77),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB77,CohortBreakout!$A:$A,$B$5)),\n0)","v":9248526},{"$f":"IF($AB77<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB77),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB77,CohortBreakout!$A:$A,$B$5)),\n0)","v":185104},{"$f":"IF($AB77<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB77),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB77,CohortBreakout!$A:$A,$B$5)),\n0)","v":2198},{"$f":"IF($AB77<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB77),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB77,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7054292,31379754,18704773,13882029,7607748,9248526,185104,2198,0,71208150,88064424,0.99576330222886711,0.99595203266616039,0.97695264451895936,0.97138352334680744,1,1,1,1,1,0.98385335504941607,0.99230953176237424,13472.411942275976,15852.900487958161,19165.042852969182,27656.098395953053,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18842.708752087616,31989.102257683175,0.99576330222886711,0.99595203266616039,0.97695264451895936,0.97138352334680744,1,1,1,1,1,0.98385335504941607,0.99230953176237424,0.99576330222886711,0.99595203266616039,0.97695264451895936,0.97138352334680744,1,1,1,1,1,0.98385335504941607,0.99230953176237424,0.99576330222886711,0.99595203266616039,0.97695264451895936,0.97138352334680744,1,1,1,1,1,0.98385335504941607,0.99230953176237424,7054292,31379754,18704773,13882029,7607748,9248526,185104,2198,0,71208150,88064424,7054292,31379754,18704773,13882029,7607748,9248526,185104,2198,0,71208150,88064424,7054292,31379754,18704773,13882029,7607748,9248526,185104,2198,0,71208150,88064424,null,0.97695264451895936,18704773,null,null,null,null,null,null,null,null,-1.5973898062613179E-2,-7.6110890378470186E-3]
[null,"2022-02-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-02-01",{"$f":"IF(OR($AB78>=$F$5,$AB78<=DATE(2020,2,1)),0,1)","v":1},{"$f":"IF(AB78<F$5,0,IF(COUNTIFS(AC78:AC$101,0)<=$G$5,1,0))","v":0},{"$f":"IF($B78>=EDATE($F$5,$G$5),2,SUMIFS($AD:$AD,$AB:$AB,$B78))+IF(B78<DATE(2020,2,28),0,1)+IF($B78>EDATE($F$5,$G$5+23),2,IF($B78>=EDATE($F$5,$G$5+12),1,0))","v":1},{"$f":"AD78*V$19*IF(AD78=1,INDEX($O$2:$T$16,MATCH(SUM(AD78:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF78-SUM($AF78:AF78),AG$9-SUM(AG79:AG$115)),$AF78*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF78-SUM($AF78:AG78),AH$9-SUM(AH79:AH$115)),$AF78*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF78-SUM($AF78:AH78),AI$9-SUM(AI79:AI$115)),$AF78*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF78-SUM($AF78:AI78),AJ$9-SUM(AJ79:AJ$115)),$AF78*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF78-SUM($AF78:AJ78),AK$9-SUM(AK79:AK$115)),$AF78*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF78-SUM($AF78:AK78),AL$9-SUM(AL79:AL$115)),$AF78*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF78-SUM($AF78:AL78),AM$9-SUM(AM79:AM$115)),$AF78*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF78-SUM($AF78:AM78),AN$9-SUM(AN79:AN$115)),$AF78*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF78-SUM($AF78:AN78),AO$9-SUM(AO79:AO$115)),$AF78*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,188435.0029290989,73339.002929098904,78673.002929097041,41183.002929097973,53432.002929097041,769.00292909771088,15.002929097717242,2.9290977171155938E-3,341231.01464549033,435846.02343278308,23675.999999999745,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,23676.014645488336,23676.023432781491,{"$f":"IF($AB78<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB78),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB78,CohortBreakout!$A:$A,$B$5)),\n0)","v":7077968},{"$f":"IF($AB78<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB78),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB78,CohortBreakout!$A:$A,$B$5)),\n0)","v":31171396},{"$f":"IF($AB78<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB78),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB78,CohortBreakout!$A:$A,$B$5)),\n0)","v":18621359},{"$f":"IF($AB78<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB78),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB78,CohortBreakout!$A:$A,$B$5)),\n0)","v":13794414},{"$f":"IF($AB78<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB78),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB78,CohortBreakout!$A:$A,$B$5)),\n0)","v":7561152},{"$f":"IF($AB78<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB78),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB78,CohortBreakout!$A:$A,$B$5)),\n0)","v":9190056},{"$f":"IF($AB78<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB78),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB78,CohortBreakout!$A:$A,$B$5)),\n0)","v":184109},{"$f":"IF($AB78<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB78),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB78,CohortBreakout!$A:$A,$B$5)),\n0)","v":2183},{"$f":"IF($AB78<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB78),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB78,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7077968,31171396,18621359,13794414,7561152,9190056,184109,2183,0,70851429,87602637,0.99585165646482665,0.99582294992062848,0.97684179094967394,0.97127087219671371,1,1,1,1,1,{"$f":"SUMPRODUCT(DK78:DS78,$AQ$5:$AY$5,DV78:ED78,CZ78:DH78)/SUMPRODUCT($AQ$5:$AY$5,DV78:ED78,CZ78:DH78)","v":0.98375351945335243},{"$f":"SUMPRODUCT($CZ78:$DH78,DK78:DS78,DV78:ED78)/SUMPRODUCT($CZ78:$DH78,DV78:ED78)","v":0.99225836152346059},{"$f":"DV$104*DK78/AVERAGE(DK$104:DK$115)","v":13473.607351527378},{"$f":"DW$104*DL78/AVERAGE(DL$104:DL$115)","v":15850.845834869948},{"$f":"DX$104*DM78/AVERAGE(DM$104:DM$115)","v":19162.868220024913},{"$f":"DY$104*DN78/AVERAGE(DN$104:DN$115)","v":27652.891123833924},{"$f":"DZ$104*DO78/AVERAGE(DO$104:DO$115)","v":79197.916666666657},{"$f":"EA$104*DP78/AVERAGE(DP$104:DP$115)","v":94374.999999999985},{"$f":"EB$104*DQ78/AVERAGE(DQ$104:DQ$115)","v":36601.050078078682},{"$f":"EC$104*DR78/AVERAGE(DR$104:DR$115)","v":36601.050078078682},0,18836.194736557369,{"$f":"SUMPRODUCT(DV78:ED78,CZ78:DH78)/DJ78","v":31970.616763595463},0.99585165646482665,0.99582294992062848,0.97684179094967394,0.97127087219671371,1,1,1,1,1,0.98375351945335243,0.99225836152346059,0.99585165646482665,0.99582294992062848,0.97684179094967394,0.97127087219671371,1,1,1,1,1,0.98375351945335243,0.99225836152346059,0.99585165646482665,0.99582294992062848,0.97684179094967394,0.97127087219671371,1,1,1,1,1,0.98375351945335243,0.99225836152346059,7077968,31171396,18621359,13794414,7561152,9190056,184109,2183,0,70851429,87602637,7077968,31171396,18621359,13794414,7561152,9190056,184109,2183,0,70851429,87602637,7077968,31171396,18621359,13794414,7561152,9190056,184109,2183,0,70851429,87602637,null,{"$f":"SUMIFS(DK78:DU78,DK$13:DU$13,$GW$12)","v":0.97684179094967394},{"$f":"SUMIFS(CZ78:DJ78,CZ$13:DJ$13,$GW$12)","v":18621359},null,null,null,null,null,null,null,null,{"$f":"EP78/EP102-1","v":-1.6246480546647568E-2},{"$f":"EQ78/EQ102-1","v":-7.7416384765394142E-3}]
[null,{"$f":"AB79","v":"2022-01-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EDATE(AB78,-1)","v":"2022-01-01"},1,{"$f":"IF(AB79<F$5,0,IF(COUNTIFS(AC79:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD79*V$19*IF(AD79=1,INDEX($O$2:$T$16,MATCH(SUM(AD79:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF79-SUM($AF79:AF79),AG$9-SUM(AG80:AG$115)),$AF79*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF79-SUM($AF79:AG79),AH$9-SUM(AH80:AH$115)),$AF79*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF79-SUM($AF79:AH79),AI$9-SUM(AI80:AI$115)),$AF79*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF79-SUM($AF79:AI79),AJ$9-SUM(AJ80:AJ$115)),$AF79*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF79-SUM($AF79:AJ79),AK$9-SUM(AK80:AK$115)),$AF79*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF79-SUM($AF79:AK79),AL$9-SUM(AL80:AL$115)),$AF79*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF79-SUM($AF79:AL79),AM$9-SUM(AM80:AM$115)),$AF79*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF79-SUM($AF79:AM79),AN$9-SUM(AN80:AN$115)),$AF79*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF79-SUM($AF79:AN79),AO$9-SUM(AO80:AO$115)),$AF79*AO$9/SUM($AG$9:$AO$9))","v":0},{"$f":"SUM(AG79:AO79)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(INDIRECT(\"'\"&BU$11&\"'!r:r\"),INDIRECT(\"'\"&BU$11&\"'!b:b\"),$B79,INDIRECT(\"'\"&BU$11&\"'!a:a\"),\"Joiners\")","v":11569.002929097973},216586.0029290989,116645.0029290989,93550.002929097041,51175.002929097973,61967.002929097041,1357.0029290977109,16.002929097717242,2.9290977171155938E-3,{"$f":"SUMPRODUCT(BU79:CC79,$AQ$5:$AY$5)","v":439723.0175745883},{"$f":"SUM(BU79:CC79)","v":552865.02636188106},{"$f":"SUMIFS(INDIRECT(\"'\"&CF$11&\"'!D:D\"),INDIRECT(\"'\"&CF$11&\"'!b:b\"),$B79,INDIRECT(\"'\"&CF$11&\"'!a:a\"),\"Leavers\")","v":1249.9999999997442},2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"SUMPRODUCT(CF79:CN79,$AQ$5:$AY$5)","v":1250.0146454883293},{"$f":"SUM(CF79:CN79)","v":1250.0234327814803},{"$f":"IF($AB79<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB79),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB79,CohortBreakout!$A:$A,$B$5)),\n0)","v":7079218},{"$f":"IF($AB79<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB79),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB79,CohortBreakout!$A:$A,$B$5)),\n0)","v":30982961},{"$f":"IF($AB79<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB79),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB79,CohortBreakout!$A:$A,$B$5)),\n0)","v":18548020},{"$f":"IF($AB79<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB79),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB79,CohortBreakout!$A:$A,$B$5)),\n0)","v":13715741},{"$f":"IF($AB79<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB79),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB79,CohortBreakout!$A:$A,$B$5)),\n0)","v":7519969},{"$f":"IF($AB79<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB79),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB79,CohortBreakout!$A:$A,$B$5)),\n0)","v":9136624},{"$f":"IF($AB79<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB79),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB79,CohortBreakout!$A:$A,$B$5)),\n0)","v":183340},{"$f":"IF($AB79<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB79),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB79,CohortBreakout!$A:$A,$B$5)),\n0)","v":2168},{"$f":"IF($AB79<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB79),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB79,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"SUMIFS(INDIRECT(\"'\"&CZ$1&\"'!d:d\"),INDIRECT(\"'\"&CZ$1&\"'!b:b\"),$B79,INDIRECT(\"'\"&CZ$1&\"'!a:a\"),\"Total Members\")","v":7079218},30982961,18548020,13715741,7519969,9136624,183340,2168,0,{"$f":"SUMPRODUCT(CZ79:DH79,$AQ$5:$AY$5)","v":70511448},{"$f":"SUM(CZ79:DH79)","v":87168041},{"$f":"SUMIFS(INDIRECT(\"'\"&DK$1&\"'!h:h\"),INDIRECT(\"'\"&DK$1&\"'!B:B\"),$AB79)","v":0.99636084826875759},0.99605302572159193,0.97823391248644476,0.97220394087512707,1,1,1,1,1,0.98451033339538896,0.99261313650056426,13480.496580850084,15854.508028085816,19190.177700232001,27679.456366665585,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,{"$f":"ED$104*DS79/AVERAGE(DS$104:DS$115)","v":0},{"$f":"SUMPRODUCT($AQ$5:$AY$5,DV79:ED79,CZ79:DH79)/SUMPRODUCT($AQ$5:$AY$5,CZ79:DH79)","v":18848.35523280971},31971.116433392217,0.99636084826875759,0.99605302572159193,0.97823391248644476,0.97220394087512707,1,1,1,1,1,0.98451033339538896,0.99261313650056426,0.99636084826875759,0.99605302572159193,0.97823391248644476,0.97220394087512707,1,1,1,1,1,0.98451033339538896,0.99261313650056426,0.99636084826875759,0.99605302572159193,0.97823391248644476,0.97220394087512707,1,1,1,1,1,0.98451033339538896,0.99261313650056426,7079218,30982961,18548020,13715741,7519969,9136624,183340,2168,0,70511448,87168041,7079218,30982961,18548020,13715741,7519969,9136624,183340,2168,0,70511448,87168041,7079218,30982961,18548020,13715741,7519969,9136624,183340,2168,0,70511448,87168041,null,0.97823391248644476,18548020,null,null,null,null,null,null,null,null,-1.5489666604611041E-2,-7.3868634994357363E-3]
[null,"2021-12-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-12-01",1,{"$f":"IF(AB80<F$5,0,IF(COUNTIFS(AC80:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD80*V$19*IF(AD80=1,INDEX($O$2:$T$16,MATCH(SUM(AD80:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF80-SUM($AF80:AF80),AG$9-SUM(AG81:AG$115)),$AF80*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF80-SUM($AF80:AG80),AH$9-SUM(AH81:AH$115)),$AF80*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF80-SUM($AF80:AH80),AI$9-SUM(AI81:AI$115)),$AF80*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF80-SUM($AF80:AI80),AJ$9-SUM(AJ81:AJ$115)),$AF80*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF80-SUM($AF80:AJ80),AK$9-SUM(AK81:AK$115)),$AF80*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF80-SUM($AF80:AK80),AL$9-SUM(AL81:AL$115)),$AF80*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF80-SUM($AF80:AL80),AM$9-SUM(AM81:AM$115)),$AF80*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF80-SUM($AF80:AM80),AN$9-SUM(AN81:AN$115)),$AF80*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF80-SUM($AF80:AN80),AO$9-SUM(AO81:AO$115)),$AF80*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2274.0029290979728,208496.0029290989,111610.0029290989,92932.002929097041,48438.002929097973,59843.002929097041,1226.0029290977109,9.0029290977172423,2.9290977171155938E-3,416547.0175745883,524828.02636188106,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1.7574586302693564E-2,2.6361879454040348E-2,{"$f":"IF($AB80<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB80),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB80,CohortBreakout!$A:$A,$B$5)),\n0)","v":7067649},{"$f":"IF($AB80<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB80),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB80,CohortBreakout!$A:$A,$B$5)),\n0)","v":30766375},{"$f":"IF($AB80<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB80),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB80,CohortBreakout!$A:$A,$B$5)),\n0)","v":18431375},{"$f":"IF($AB80<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB80),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB80,CohortBreakout!$A:$A,$B$5)),\n0)","v":13622191},{"$f":"IF($AB80<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB80),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB80,CohortBreakout!$A:$A,$B$5)),\n0)","v":7468794},{"$f":"IF($AB80<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB80),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB80,CohortBreakout!$A:$A,$B$5)),\n0)","v":9074657},{"$f":"IF($AB80<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB80),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB80,CohortBreakout!$A:$A,$B$5)),\n0)","v":181983},{"$f":"IF($AB80<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB80),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB80,CohortBreakout!$A:$A,$B$5)),\n0)","v":2152},{"$f":"IF($AB80<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB80),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB80,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7067649,30766375,18431375,13622191,7468794,9074657,181983,2152,0,70071725,86615176,0.99636889540540485,0.99641957552243576,0.9776829548244137,0.97222182974989535,1,1,1,1,1,0.98450920501273298,0.99261099924863039,13480.605456463018,15860.342523449115,19179.369471949663,27679.965677837634,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18845.617088387349,31962.97352395011,0.99636889540540485,0.99641957552243576,0.9776829548244137,0.97222182974989535,1,1,1,1,1,0.98450920501273298,0.99261099924863039,0.99636889540540485,0.99641957552243576,0.9776829548244137,0.97222182974989535,1,1,1,1,1,0.98450920501273298,0.99261099924863039,0.99636889540540485,0.99641957552243576,0.9776829548244137,0.97222182974989535,1,1,1,1,1,0.98450920501273298,0.99261099924863039,7067649,30766375,18431375,13622191,7468794,9074657,181983,2152,0,70071725,86615176,7067649,30766375,18431375,13622191,7468794,9074657,181983,2152,0,70071725,86615176,7067649,30766375,18431375,13622191,7468794,9074657,181983,2152,0,70071725,86615176,null,0.9776829548244137,18431375,null,null,null,null,null,null,null,null,-1.549079498726702E-2,-7.3890007513696121E-3]
[null,"2021-11-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-11-01",1,{"$f":"IF(AB81<F$5,0,IF(COUNTIFS(AC81:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD81*V$19*IF(AD81=1,INDEX($O$2:$T$16,MATCH(SUM(AD81:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF81-SUM($AF81:AF81),AG$9-SUM(AG82:AG$115)),$AF81*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF81-SUM($AF81:AG81),AH$9-SUM(AH82:AH$115)),$AF81*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF81-SUM($AF81:AH81),AI$9-SUM(AI82:AI$115)),$AF81*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF81-SUM($AF81:AI81),AJ$9-SUM(AJ82:AJ$115)),$AF81*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF81-SUM($AF81:AJ81),AK$9-SUM(AK82:AK$115)),$AF81*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF81-SUM($AF81:AK81),AL$9-SUM(AL82:AL$115)),$AF81*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF81-SUM($AF81:AL81),AM$9-SUM(AM82:AM$115)),$AF81*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF81-SUM($AF81:AM81),AN$9-SUM(AN82:AN$115)),$AF81*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF81-SUM($AF81:AN81),AO$9-SUM(AO82:AO$115)),$AF81*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,227514.0029290989,109472.0029290989,93115.002929097041,51029.002929097973,66442.002929097041,1167.0029290977109,13.002929097717242,2.9290977171155938E-3,431281.01464549033,548752.02343278308,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1.7574586302693564E-2,2.6361879454040348E-2,{"$f":"IF($AB81<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB81),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB81,CohortBreakout!$A:$A,$B$5)),\n0)","v":7065375},{"$f":"IF($AB81<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB81),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB81,CohortBreakout!$A:$A,$B$5)),\n0)","v":30557879},{"$f":"IF($AB81<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB81),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB81,CohortBreakout!$A:$A,$B$5)),\n0)","v":18319765},{"$f":"IF($AB81<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB81),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB81,CohortBreakout!$A:$A,$B$5)),\n0)","v":13529259},{"$f":"IF($AB81<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB81),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB81,CohortBreakout!$A:$A,$B$5)),\n0)","v":7420356},{"$f":"IF($AB81<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB81),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB81,CohortBreakout!$A:$A,$B$5)),\n0)","v":9014814},{"$f":"IF($AB81<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB81),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB81,CohortBreakout!$A:$A,$B$5)),\n0)","v":180757},{"$f":"IF($AB81<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB81),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB81,CohortBreakout!$A:$A,$B$5)),\n0)","v":2143},{"$f":"IF($AB81<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB81),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB81,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7065375,30557879,18319765,13529259,7420356,9014814,180757,2143,0,69655178,86090348,0.99587882459614507,0.99625054513319067,0.97818443017565049,0.97222242284093729,1,1,1,1,1,0.98454802570819289,0.99262773845786301,13473.974929099282,15857.652010400037,19189.206997494101,27679.982563633839,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18842.829530651841,31954.226185218933,0.99587882459614507,0.99625054513319067,0.97818443017565049,0.97222242284093729,1,1,1,1,1,0.98454802570819289,0.99262773845786301,0.99587882459614507,0.99625054513319067,0.97818443017565049,0.97222242284093729,1,1,1,1,1,0.98454802570819289,0.99262773845786301,0.99587882459614507,0.99625054513319067,0.97818443017565049,0.97222242284093729,1,1,1,1,1,0.98454802570819289,0.99262773845786301,7065375,30557879,18319765,13529259,7420356,9014814,180757,2143,0,69655178,86090348,7065375,30557879,18319765,13529259,7420356,9014814,180757,2143,0,69655178,86090348,7065375,30557879,18319765,13529259,7420356,9014814,180757,2143,0,69655178,86090348,null,0.97818443017565049,18319765,null,null,null,null,null,null,null,null,-1.5451974291807113E-2,-7.372261542136993E-3]
[null,"2021-10-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-10-01",1,{"$f":"IF(AB82<F$5,0,IF(COUNTIFS(AC82:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD82*V$19*IF(AD82=1,INDEX($O$2:$T$16,MATCH(SUM(AD82:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF82-SUM($AF82:AF82),AG$9-SUM(AG83:AG$115)),$AF82*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF82-SUM($AF82:AG82),AH$9-SUM(AH83:AH$115)),$AF82*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF82-SUM($AF82:AH82),AI$9-SUM(AI83:AI$115)),$AF82*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF82-SUM($AF82:AI82),AJ$9-SUM(AJ83:AJ$115)),$AF82*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF82-SUM($AF82:AJ82),AK$9-SUM(AK83:AK$115)),$AF82*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF82-SUM($AF82:AK82),AL$9-SUM(AL83:AL$115)),$AF82*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF82-SUM($AF82:AL82),AM$9-SUM(AM83:AM$115)),$AF82*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF82-SUM($AF82:AM82),AN$9-SUM(AN83:AN$115)),$AF82*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF82-SUM($AF82:AN82),AO$9-SUM(AO83:AO$115)),$AF82*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,217278.0029290989,96107.002929098904,91868.002929097041,48555.002929097973,63317.002929097041,842.00292909771088,13.002929097717242,2.9290977171155938E-3,406108.01464549033,517980.02343278308,20755.999999999745,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,20756.014645488336,20756.023432781491,{"$f":"IF($AB82<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB82),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB82,CohortBreakout!$A:$A,$B$5)),\n0)","v":7086131},{"$f":"IF($AB82<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB82),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB82,CohortBreakout!$A:$A,$B$5)),\n0)","v":30330365},{"$f":"IF($AB82<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB82),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB82,CohortBreakout!$A:$A,$B$5)),\n0)","v":18210293},{"$f":"IF($AB82<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB82),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB82,CohortBreakout!$A:$A,$B$5)),\n0)","v":13436144},{"$f":"IF($AB82<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB82),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB82,CohortBreakout!$A:$A,$B$5)),\n0)","v":7369327},{"$f":"IF($AB82<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB82),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB82,CohortBreakout!$A:$A,$B$5)),\n0)","v":8948372},{"$f":"IF($AB82<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB82),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB82,CohortBreakout!$A:$A,$B$5)),\n0)","v":179590},{"$f":"IF($AB82<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB82),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB82,CohortBreakout!$A:$A,$B$5)),\n0)","v":2130},{"$f":"IF($AB82<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB82),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB82,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7086131,30330365,18210293,13436144,7369327,8948372,179590,2130,0,69244653,85562352,0.99665792469460435,0.99604168910806312,0.97749826707768106,0.97240523011829549,1,1,1,1,1,0.9844009604050904,0.99255411509745251,13484.51594567141,15854.327579429408,19175.746421640717,27685.187239159626,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18835.387258573679,31934.463512363149,0.99665792469460435,0.99604168910806312,0.97749826707768106,0.97240523011829549,1,1,1,1,1,0.9844009604050904,0.99255411509745251,0.99665792469460435,0.99604168910806312,0.97749826707768106,0.97240523011829549,1,1,1,1,1,0.9844009604050904,0.99255411509745251,0.99665792469460435,0.99604168910806312,0.97749826707768106,0.97240523011829549,1,1,1,1,1,0.9844009604050904,0.99255411509745251,7086131,30330365,18210293,13436144,7369327,8948372,179590,2130,0,69244653,85562352,7086131,30330365,18210293,13436144,7369327,8948372,179590,2130,0,69244653,85562352,7086131,30330365,18210293,13436144,7369327,8948372,179590,2130,0,69244653,85562352,null,0.97749826707768106,18210293,null,null,null,null,null,null,null,null,-1.5599039594909603E-2,-7.4458849025474949E-3]
[null,"2021-09-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",1,{"$f":"IF(AB83<F$5,0,IF(COUNTIFS(AC83:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD83*V$19*IF(AD83=1,INDEX($O$2:$T$16,MATCH(SUM(AD83:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF83-SUM($AF83:AF83),AG$9-SUM(AG84:AG$115)),$AF83*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF83-SUM($AF83:AG83),AH$9-SUM(AH84:AH$115)),$AF83*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF83-SUM($AF83:AH83),AI$9-SUM(AI84:AI$115)),$AF83*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF83-SUM($AF83:AI83),AJ$9-SUM(AJ84:AJ$115)),$AF83*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF83-SUM($AF83:AJ83),AK$9-SUM(AK84:AK$115)),$AF83*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF83-SUM($AF83:AK83),AL$9-SUM(AL84:AL$115)),$AF83*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF83-SUM($AF83:AL83),AM$9-SUM(AM84:AM$115)),$AF83*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF83-SUM($AF83:AM83),AN$9-SUM(AN84:AN$115)),$AF83*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF83-SUM($AF83:AN83),AO$9-SUM(AO84:AO$115)),$AF83*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15808.002929097973,207342.0029290989,102733.0029290989,89118.002929097041,47930.002929097973,60264.002929097041,1077.0029290977109,15.002929097717242,2.9290977171155938E-3,416093.0175745883,524287.02636188106,20991.999999999745,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,20992.014645488336,20992.023432781491,{"$f":"IF($AB83<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB83),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB83,CohortBreakout!$A:$A,$B$5)),\n0)","v":7107123},{"$f":"IF($AB83<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB83),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB83,CohortBreakout!$A:$A,$B$5)),\n0)","v":30113087},{"$f":"IF($AB83<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB83),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB83,CohortBreakout!$A:$A,$B$5)),\n0)","v":18114186},{"$f":"IF($AB83<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB83),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB83,CohortBreakout!$A:$A,$B$5)),\n0)","v":13344276},{"$f":"IF($AB83<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB83),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB83,CohortBreakout!$A:$A,$B$5)),\n0)","v":7320772},{"$f":"IF($AB83<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB83),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB83,CohortBreakout!$A:$A,$B$5)),\n0)","v":8885055},{"$f":"IF($AB83<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB83),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB83,CohortBreakout!$A:$A,$B$5)),\n0)","v":178748},{"$f":"IF($AB83<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB83),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB83,CohortBreakout!$A:$A,$B$5)),\n0)","v":2117},{"$f":"IF($AB83<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB83),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB83,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7107123,30113087,18114186,13344276,7320772,8885055,178748,2117,0,68859537,85065364,0.99617560350700096,0.99602898649560834,0.97782857774988208,0.97283454652935508,1,1,1,1,1,0.98457359508385101,0.99263171485219248,13477.990268622119,15854.12538771276,19182.226181149064,27697.41023514617,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18833.971251735176,31919.166262339873,0.99617560350700096,0.99602898649560834,0.97782857774988208,0.97283454652935508,1,1,1,1,1,0.98457359508385101,0.99263171485219248,0.99617560350700096,0.99602898649560834,0.97782857774988208,0.97283454652935508,1,1,1,1,1,0.98457359508385101,0.99263171485219248,0.99617560350700096,0.99602898649560834,0.97782857774988208,0.97283454652935508,1,1,1,1,1,0.98457359508385101,0.99263171485219248,7107123,30113087,18114186,13344276,7320772,8885055,178748,2117,0,68859537,85065364,7107123,30113087,18114186,13344276,7320772,8885055,178748,2117,0,68859537,85065364,7107123,30113087,18114186,13344276,7320772,8885055,178748,2117,0,68859537,85065364,null,0.97782857774988208,18114186,null,null,null,null,null,null,null,null,-1.5426404916148995E-2,-7.3682851478075184E-3]
[null,"2021-08-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-08-01",1,{"$f":"IF(AB84<F$5,0,IF(COUNTIFS(AC84:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD84*V$19*IF(AD84=1,INDEX($O$2:$T$16,MATCH(SUM(AD84:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF84-SUM($AF84:AF84),AG$9-SUM(AG85:AG$115)),$AF84*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF84-SUM($AF84:AG84),AH$9-SUM(AH85:AH$115)),$AF84*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF84-SUM($AF84:AH84),AI$9-SUM(AI85:AI$115)),$AF84*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF84-SUM($AF84:AI84),AJ$9-SUM(AJ85:AJ$115)),$AF84*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF84-SUM($AF84:AJ84),AK$9-SUM(AK85:AK$115)),$AF84*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF84-SUM($AF84:AK84),AL$9-SUM(AL85:AL$115)),$AF84*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF84-SUM($AF84:AL84),AM$9-SUM(AM85:AM$115)),$AF84*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF84-SUM($AF84:AM84),AN$9-SUM(AN85:AN$115)),$AF84*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF84-SUM($AF84:AN84),AO$9-SUM(AO85:AO$115)),$AF84*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35141.002929097973,262040.0029290989,152471.0029290989,106425.00292909704,62067.002929097973,74725.002929097041,1542.0029290977109,17.002929097717242,2.9290977171155938E-3,557636.0175745883,694428.02636188106,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1.7574586302693564E-2,2.6361879454040348E-2,{"$f":"IF($AB84<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB84),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB84,CohortBreakout!$A:$A,$B$5)),\n0)","v":7091315},{"$f":"IF($AB84<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB84),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB84,CohortBreakout!$A:$A,$B$5)),\n0)","v":29905745},{"$f":"IF($AB84<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB84),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB84,CohortBreakout!$A:$A,$B$5)),\n0)","v":18011453},{"$f":"IF($AB84<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB84),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB84,CohortBreakout!$A:$A,$B$5)),\n0)","v":13255158},{"$f":"IF($AB84<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB84),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB84,CohortBreakout!$A:$A,$B$5)),\n0)","v":7272842},{"$f":"IF($AB84<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB84),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB84,CohortBreakout!$A:$A,$B$5)),\n0)","v":8824791},{"$f":"IF($AB84<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB84),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB84,CohortBreakout!$A:$A,$B$5)),\n0)","v":177671},{"$f":"IF($AB84<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB84),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB84,CohortBreakout!$A:$A,$B$5)),\n0)","v":2102},{"$f":"IF($AB84<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB84),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB84,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7091315,29905745,18011453,13255158,7272842,8824791,177671,2102,0,68443444,84541077,0.99597929549193065,0.99631375820478918,0.97929100836433502,0.97392325683500369,1,1,1,1,1,0.98536200638181559,0.9930033723392474,13475.334273527022,15858.658193931695,19210.914926251222,27728.406724806573,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18847.146443071899,31922.910059532645,0.99597929549193065,0.99631375820478918,0.97929100836433502,0.97392325683500369,1,1,1,1,1,0.98536200638181559,0.9930033723392474,0.99597929549193065,0.99631375820478918,0.97929100836433502,0.97392325683500369,1,1,1,1,1,0.98536200638181559,0.9930033723392474,0.99597929549193065,0.99631375820478918,0.97929100836433502,0.97392325683500369,1,1,1,1,1,0.98536200638181559,0.9930033723392474,7091315,29905745,18011453,13255158,7272842,8824791,177671,2102,0,68443444,84541077,7091315,29905745,18011453,13255158,7272842,8824791,177671,2102,0,68443444,84541077,7091315,29905745,18011453,13255158,7272842,8824791,177671,2102,0,68443444,84541077,null,0.97929100836433502,18011453,null,null,null,null,null,null,null,null,-1.4637993618184408E-2,-6.9966276607525968E-3]
[null,"2021-07-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",1,{"$f":"IF(AB85<F$5,0,IF(COUNTIFS(AC85:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD85*V$19*IF(AD85=1,INDEX($O$2:$T$16,MATCH(SUM(AD85:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF85-SUM($AF85:AF85),AG$9-SUM(AG86:AG$115)),$AF85*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF85-SUM($AF85:AG85),AH$9-SUM(AH86:AH$115)),$AF85*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF85-SUM($AF85:AH85),AI$9-SUM(AI86:AI$115)),$AF85*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF85-SUM($AF85:AI85),AJ$9-SUM(AJ86:AJ$115)),$AF85*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF85-SUM($AF85:AJ85),AK$9-SUM(AK86:AK$115)),$AF85*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF85-SUM($AF85:AK85),AL$9-SUM(AL86:AL$115)),$AF85*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF85-SUM($AF85:AL85),AM$9-SUM(AM86:AM$115)),$AF85*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF85-SUM($AF85:AM85),AN$9-SUM(AN86:AN$115)),$AF85*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF85-SUM($AF85:AN85),AO$9-SUM(AO86:AO$115)),$AF85*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5271.0029290979728,239778.0029290989,66921.002929098904,106444.00292909704,51428.002929097973,61130.002929097041,1125.0029290977109,0,2.9290977171155938E-3,419539.01464549056,532097.02343278332,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1.7574586302693564E-2,2.6361879454040348E-2,{"$f":"IF($AB85<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB85),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB85,CohortBreakout!$A:$A,$B$5)),\n0)","v":7056174},{"$f":"IF($AB85<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB85),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB85,CohortBreakout!$A:$A,$B$5)),\n0)","v":29643705},{"$f":"IF($AB85<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB85),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB85,CohortBreakout!$A:$A,$B$5)),\n0)","v":17858982},{"$f":"IF($AB85<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB85),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB85,CohortBreakout!$A:$A,$B$5)),\n0)","v":13148733},{"$f":"IF($AB85<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB85),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB85,CohortBreakout!$A:$A,$B$5)),\n0)","v":7210775},{"$f":"IF($AB85<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB85),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB85,CohortBreakout!$A:$A,$B$5)),\n0)","v":8750066},{"$f":"IF($AB85<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB85),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB85,CohortBreakout!$A:$A,$B$5)),\n0)","v":176129},{"$f":"IF($AB85<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB85),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB85,CohortBreakout!$A:$A,$B$5)),\n0)","v":2085},{"$f":"IF($AB85<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB85),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB85,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7056174,29643705,17858982,13148733,7210775,8750066,176129,2085,0,67885808,83846649,0.99740719940720557,0.99604921182639206,0.97723348416370148,0.97384612511506263,1,1,1,1,1,0.98480207391552144,0.99273676498508434,13494.653432726314,15854.447321044621,19170.552131086693,27726.210720463416,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18835.440374473645,31909.741856935139,0.99740719940720557,0.99604921182639206,0.97723348416370148,0.97384612511506263,1,1,1,1,1,0.98480207391552144,0.99273676498508434,0.99740719940720557,0.99604921182639206,0.97723348416370148,0.97384612511506263,1,1,1,1,1,0.98480207391552144,0.99273676498508434,0.99740719940720557,0.99604921182639206,0.97723348416370148,0.97384612511506263,1,1,1,1,1,0.98480207391552144,0.99273676498508434,7056174,29643705,17858982,13148733,7210775,8750066,176129,2085,0,67885808,83846649,7056174,29643705,17858982,13148733,7210775,8750066,176129,2085,0,67885808,83846649,7056174,29643705,17858982,13148733,7210775,8750066,176129,2085,0,67885808,83846649,null,0.97723348416370148,17858982,null,null,null,null,null,null,null,null,-1.5197926084478564E-2,-7.2632350149156588E-3]
[null,"2021-06-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-06-01",1,{"$f":"IF(AB86<F$5,0,IF(COUNTIFS(AC86:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD86*V$19*IF(AD86=1,INDEX($O$2:$T$16,MATCH(SUM(AD86:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF86-SUM($AF86:AF86),AG$9-SUM(AG87:AG$115)),$AF86*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF86-SUM($AF86:AG86),AH$9-SUM(AH87:AH$115)),$AF86*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF86-SUM($AF86:AH86),AI$9-SUM(AI87:AI$115)),$AF86*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF86-SUM($AF86:AI86),AJ$9-SUM(AJ87:AJ$115)),$AF86*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF86-SUM($AF86:AJ86),AK$9-SUM(AK87:AK$115)),$AF86*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF86-SUM($AF86:AK86),AL$9-SUM(AL87:AL$115)),$AF86*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF86-SUM($AF86:AL86),AM$9-SUM(AM87:AM$115)),$AF86*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF86-SUM($AF86:AM86),AN$9-SUM(AN87:AN$115)),$AF86*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF86-SUM($AF86:AN86),AO$9-SUM(AO87:AO$115)),$AF86*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23022.002929097973,201501.0029290989,102386.0029290989,88657.002929097041,48130.002929097973,58432.002929097041,1133.0029290977109,16.002929097717242,2.9290977171155938E-3,416715.0175745883,523277.02636188106,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,46.999999999999872,2.9290977171155938E-3,47.014645488585451,47.023432781736794,{"$f":"IF($AB86<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB86),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB86,CohortBreakout!$A:$A,$B$5)),\n0)","v":7050903},{"$f":"IF($AB86<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB86),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB86,CohortBreakout!$A:$A,$B$5)),\n0)","v":29403927},{"$f":"IF($AB86<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB86),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB86,CohortBreakout!$A:$A,$B$5)),\n0)","v":17792061},{"$f":"IF($AB86<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB86),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB86,CohortBreakout!$A:$A,$B$5)),\n0)","v":13042289},{"$f":"IF($AB86<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB86),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB86,CohortBreakout!$A:$A,$B$5)),\n0)","v":7159347},{"$f":"IF($AB86<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB86),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB86,CohortBreakout!$A:$A,$B$5)),\n0)","v":8688936},{"$f":"IF($AB86<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB86),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB86,CohortBreakout!$A:$A,$B$5)),\n0)","v":175004},{"$f":"IF($AB86<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB86),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB86,CohortBreakout!$A:$A,$B$5)),\n0)","v":2132},{"$f":"IF($AB86<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB86),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB86,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7050903,29403927,17792061,13042289,7159347,8688936,175004,2132,0,67466316,83314599,0.99822751037876667,0.9958594270032054,0.97951979989709015,0.97336058725754004,1,1,1,1,1,0.98526586409399286,0.99295416048351215,13505.752021421944,15851.426452752352,19215.403167881203,27712.387053044869,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18840.807662338266,31904.895629831757,0.99822751037876667,0.9958594270032054,0.97951979989709015,0.97336058725754004,1,1,1,1,1,0.98526586409399286,0.99295416048351215,0.99822751037876667,0.9958594270032054,0.97951979989709015,0.97336058725754004,1,1,1,1,1,0.98526586409399286,0.99295416048351215,0.99822751037876667,0.9958594270032054,0.97951979989709015,0.97336058725754004,1,1,1,1,1,0.98526586409399286,0.99295416048351215,7050903,29403927,17792061,13042289,7159347,8688936,175004,2132,0,67466316,83314599,7050903,29403927,17792061,13042289,7159347,8688936,175004,2132,0,67466316,83314599,7050903,29403927,17792061,13042289,7159347,8688936,175004,2132,0,67466316,83314599,null,0.97951979989709015,17792061,null,null,null,null,null,null,null,null,-1.473413590600714E-2,-7.0458395164878507E-3]
[null,"2021-05-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-05-01",1,{"$f":"IF(AB87<F$5,0,IF(COUNTIFS(AC87:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD87*V$19*IF(AD87=1,INDEX($O$2:$T$16,MATCH(SUM(AD87:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF87-SUM($AF87:AF87),AG$9-SUM(AG88:AG$115)),$AF87*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF87-SUM($AF87:AG87),AH$9-SUM(AH88:AH$115)),$AF87*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF87-SUM($AF87:AH87),AI$9-SUM(AI88:AI$115)),$AF87*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF87-SUM($AF87:AI87),AJ$9-SUM(AJ88:AJ$115)),$AF87*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF87-SUM($AF87:AJ87),AK$9-SUM(AK88:AK$115)),$AF87*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF87-SUM($AF87:AK87),AL$9-SUM(AL88:AL$115)),$AF87*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF87-SUM($AF87:AL87),AM$9-SUM(AM88:AM$115)),$AF87*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF87-SUM($AF87:AM87),AN$9-SUM(AN88:AN$115)),$AF87*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF87-SUM($AF87:AN87),AO$9-SUM(AO88:AO$115)),$AF87*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23083.002929097973,173004.0029290989,77678.002929098904,76925.002929097041,38807.002929097973,49371.002929097041,891.00292909771088,14.002929097717242,2.9290977171155938E-3,351595.0175745883,439773.02636188106,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1.7574586302693564E-2,2.6361879454040348E-2,{"$f":"IF($AB87<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB87),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB87,CohortBreakout!$A:$A,$B$5)),\n0)","v":7027881},{"$f":"IF($AB87<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB87),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB87,CohortBreakout!$A:$A,$B$5)),\n0)","v":29202426},{"$f":"IF($AB87<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB87),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB87,CohortBreakout!$A:$A,$B$5)),\n0)","v":17689675},{"$f":"IF($AB87<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB87),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB87,CohortBreakout!$A:$A,$B$5)),\n0)","v":12953632},{"$f":"IF($AB87<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB87),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB87,CohortBreakout!$A:$A,$B$5)),\n0)","v":7111217},{"$f":"IF($AB87<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB87),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB87,CohortBreakout!$A:$A,$B$5)),\n0)","v":8630504},{"$f":"IF($AB87<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB87),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB87,CohortBreakout!$A:$A,$B$5)),\n0)","v":173871},{"$f":"IF($AB87<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB87),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB87,CohortBreakout!$A:$A,$B$5)),\n0)","v":2116},{"$f":"IF($AB87<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB87),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB87,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7027881,29202426,17689675,12953632,7111217,8630504,173871,2116,0,67049601,82791322,0.99578682155430687,0.99638465324299008,0.97937917624132853,0.97378137507863072,1,1,1,1,1,0.98535734425037569,0.99299589808875199,13472.730152477356,15859.786653886418,19212.644530188849,27724.367232967837,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18840.783073280501,31899.04823546113,0.99578682155430687,0.99638465324299008,0.97937917624132853,0.97378137507863072,1,1,1,1,1,0.98535734425037569,0.99299589808875199,0.99578682155430687,0.99638465324299008,0.97937917624132853,0.97378137507863072,1,1,1,1,1,0.98535734425037569,0.99299589808875199,0.99578682155430687,0.99638465324299008,0.97937917624132853,0.97378137507863072,1,1,1,1,1,0.98535734425037569,0.99299589808875199,7027881,29202426,17689675,12953632,7111217,8630504,173871,2116,0,67049601,82791322,7027881,29202426,17689675,12953632,7111217,8630504,173871,2116,0,67049601,82791322,7027881,29202426,17689675,12953632,7111217,8630504,173871,2116,0,67049601,82791322,null,0.97937917624132853,17689675,null,null,null,null,null,null,null,null,-1.4642655749624311E-2,-7.0041019112480063E-3]
[null,"2021-04-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-04-01",1,{"$f":"IF(AB88<F$5,0,IF(COUNTIFS(AC88:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD88*V$19*IF(AD88=1,INDEX($O$2:$T$16,MATCH(SUM(AD88:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF88-SUM($AF88:AF88),AG$9-SUM(AG89:AG$115)),$AF88*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF88-SUM($AF88:AG88),AH$9-SUM(AH89:AH$115)),$AF88*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF88-SUM($AF88:AH88),AI$9-SUM(AI89:AI$115)),$AF88*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF88-SUM($AF88:AI88),AJ$9-SUM(AJ89:AJ$115)),$AF88*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF88-SUM($AF88:AJ88),AK$9-SUM(AK89:AK$115)),$AF88*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF88-SUM($AF88:AK88),AL$9-SUM(AL89:AL$115)),$AF88*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF88-SUM($AF88:AL88),AM$9-SUM(AM89:AM$115)),$AF88*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF88-SUM($AF88:AM88),AN$9-SUM(AN89:AN$115)),$AF88*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF88-SUM($AF88:AN88),AO$9-SUM(AO89:AO$115)),$AF88*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15062.002929097973,211328.0029290989,98468.002929098904,89971.002929097041,48088.002929097973,58997.002929097041,1055.0029290977109,10.002929097717242,2.9290977171155938E-3,415894.0175745883,522979.02636188106,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1.7574586302693564E-2,2.6361879454040348E-2,{"$f":"IF($AB88<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB88),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB88,CohortBreakout!$A:$A,$B$5)),\n0)","v":7004798},{"$f":"IF($AB88<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB88),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB88,CohortBreakout!$A:$A,$B$5)),\n0)","v":29029422},{"$f":"IF($AB88<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB88),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB88,CohortBreakout!$A:$A,$B$5)),\n0)","v":17611997},{"$f":"IF($AB88<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB88),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB88,CohortBreakout!$A:$A,$B$5)),\n0)","v":12876707},{"$f":"IF($AB88<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB88),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB88,CohortBreakout!$A:$A,$B$5)),\n0)","v":7072410},{"$f":"IF($AB88<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB88),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB88,CohortBreakout!$A:$A,$B$5)),\n0)","v":8581133},{"$f":"IF($AB88<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB88),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB88,CohortBreakout!$A:$A,$B$5)),\n0)","v":172980},{"$f":"IF($AB88<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB88),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB88,CohortBreakout!$A:$A,$B$5)),\n0)","v":2102},{"$f":"IF($AB88<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB88),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB88,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},7004798,29029422,17611997,12876707,7072410,8581133,172980,2102,0,66698006,82351549,0.99768977246357116,0.99600883014012753,0.98069107407165823,0.9752148211668209,1,1,1,1,1,0.9861165748580607,0.99335530807603067,13498.476570826126,15853.804552283787,19238.380248576064,27765.178637637018,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18854.228336784145,31905.945077240729,0.99768977246357116,0.99600883014012753,0.98069107407165823,0.9752148211668209,1,1,1,1,1,0.9861165748580607,0.99335530807603067,0.99768977246357116,0.99600883014012753,0.98069107407165823,0.9752148211668209,1,1,1,1,1,0.9861165748580607,0.99335530807603067,0.99768977246357116,0.99600883014012753,0.98069107407165823,0.9752148211668209,1,1,1,1,1,0.9861165748580607,0.99335530807603067,7004798,29029422,17611997,12876707,7072410,8581133,172980,2102,0,66698006,82351549,7004798,29029422,17611997,12876707,7072410,8581133,172980,2102,0,66698006,82351549,7004798,29029422,17611997,12876707,7072410,8581133,172980,2102,0,66698006,82351549,null,0.98069107407165823,17611997,null,null,null,null,null,null,null,null,-1.3883425141939298E-2,-6.6446919239693258E-3]
[null,"2021-03-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-03-01",1,{"$f":"IF(AB89<F$5,0,IF(COUNTIFS(AC89:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD89*V$19*IF(AD89=1,INDEX($O$2:$T$16,MATCH(SUM(AD89:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF89-SUM($AF89:AF89),AG$9-SUM(AG90:AG$115)),$AF89*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF89-SUM($AF89:AG89),AH$9-SUM(AH90:AH$115)),$AF89*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF89-SUM($AF89:AH89),AI$9-SUM(AI90:AI$115)),$AF89*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF89-SUM($AF89:AI89),AJ$9-SUM(AJ90:AJ$115)),$AF89*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF89-SUM($AF89:AJ89),AK$9-SUM(AK90:AK$115)),$AF89*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF89-SUM($AF89:AK89),AL$9-SUM(AL90:AL$115)),$AF89*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF89-SUM($AF89:AL89),AM$9-SUM(AM90:AM$115)),$AF89*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF89-SUM($AF89:AM89),AN$9-SUM(AN90:AN$115)),$AF89*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF89-SUM($AF89:AN89),AO$9-SUM(AO90:AO$115)),$AF89*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31181.002929097973,240994.0029290989,146615.0029290989,105821.00292909704,59542.002929097973,70825.002929097041,1412.0029290977109,22.002929097717242,2.9290977171155938E-3,526045.0175745883,656412.02636188106,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1.7574586302693564E-2,2.6361879454040348E-2,{"$f":"IF($AB89<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB89),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB89,CohortBreakout!$A:$A,$B$5)),\n0)","v":6989736},{"$f":"IF($AB89<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB89),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB89,CohortBreakout!$A:$A,$B$5)),\n0)","v":28818094},{"$f":"IF($AB89<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB89),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB89,CohortBreakout!$A:$A,$B$5)),\n0)","v":17513529},{"$f":"IF($AB89<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB89),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB89,CohortBreakout!$A:$A,$B$5)),\n0)","v":12786736},{"$f":"IF($AB89<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB89),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB89,CohortBreakout!$A:$A,$B$5)),\n0)","v":7024322},{"$f":"IF($AB89<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB89),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB89,CohortBreakout!$A:$A,$B$5)),\n0)","v":8522136},{"$f":"IF($AB89<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB89),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB89,CohortBreakout!$A:$A,$B$5)),\n0)","v":171925},{"$f":"IF($AB89<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB89),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB89,CohortBreakout!$A:$A,$B$5)),\n0)","v":2092},{"$f":"IF($AB89<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB89),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB89,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6989736,28818094,17513529,12786736,7024322,8522136,171925,2092,0,66282112,81828570,0.99823839276422255,0.99598370488569021,0.98418774317139712,0.97689410575322344,1,1,1,1,1,0.9875618652886663,0.99404088832115045,13505.899257195193,15853.404625233823,19306.974989083828,27812.989269215719,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18880.01694064515,31920.338468796072,0.99823839276422255,0.99598370488569021,0.98418774317139712,0.97689410575322344,1,1,1,1,1,0.9875618652886663,0.99404088832115045,0.99823839276422255,0.99598370488569021,0.98418774317139712,0.97689410575322344,1,1,1,1,1,0.9875618652886663,0.99404088832115045,0.99823839276422255,0.99598370488569021,0.98418774317139712,0.97689410575322344,1,1,1,1,1,0.9875618652886663,0.99404088832115045,6989736,28818094,17513529,12786736,7024322,8522136,171925,2092,0,66282112,81828570,6989736,28818094,17513529,12786736,7024322,8522136,171925,2092,0,66282112,81828570,6989736,28818094,17513529,12786736,7024322,8522136,171925,2092,0,66282112,81828570,null,0.98418774317139712,17513529,null,null,null,null,null,null,null,null,-1.2438134711333704E-2,-5.9591116788495491E-3]
[null,"2021-02-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-02-01",1,{"$f":"IF(AB90<F$5,0,IF(COUNTIFS(AC90:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD90*V$19*IF(AD90=1,INDEX($O$2:$T$16,MATCH(SUM(AD90:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF90-SUM($AF90:AF90),AG$9-SUM(AG91:AG$115)),$AF90*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF90-SUM($AF90:AG90),AH$9-SUM(AH91:AH$115)),$AF90*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF90-SUM($AF90:AH90),AI$9-SUM(AI91:AI$115)),$AF90*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF90-SUM($AF90:AI90),AJ$9-SUM(AJ91:AJ$115)),$AF90*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF90-SUM($AF90:AJ90),AK$9-SUM(AK91:AK$115)),$AF90*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF90-SUM($AF90:AK90),AL$9-SUM(AL91:AL$115)),$AF90*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF90-SUM($AF90:AL90),AM$9-SUM(AM91:AM$115)),$AF90*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF90-SUM($AF90:AM90),AN$9-SUM(AN91:AN$115)),$AF90*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF90-SUM($AF90:AN90),AO$9-SUM(AO91:AO$115)),$AF90*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101297.00292909797,190024.0029290989,75102.002929098904,84482.002929097041,40505.002929097973,53666.002929097041,715.00292909771088,26.002929097717015,2.9290977171155938E-3,451646.0175745883,545817.02636188106,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1.7574586302693564E-2,2.6361879454040348E-2,{"$f":"IF($AB90<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB90),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB90,CohortBreakout!$A:$A,$B$5)),\n0)","v":6958555},{"$f":"IF($AB90<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB90),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB90,CohortBreakout!$A:$A,$B$5)),\n0)","v":28577100},{"$f":"IF($AB90<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB90),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB90,CohortBreakout!$A:$A,$B$5)),\n0)","v":17366914},{"$f":"IF($AB90<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB90),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB90,CohortBreakout!$A:$A,$B$5)),\n0)","v":12680915},{"$f":"IF($AB90<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB90),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB90,CohortBreakout!$A:$A,$B$5)),\n0)","v":6964780},{"$f":"IF($AB90<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB90),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB90,CohortBreakout!$A:$A,$B$5)),\n0)","v":8451311},{"$f":"IF($AB90<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB90),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB90,CohortBreakout!$A:$A,$B$5)),\n0)","v":170513},{"$f":"IF($AB90<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB90),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB90,CohortBreakout!$A:$A,$B$5)),\n0)","v":2070},{"$f":"IF($AB90<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB90),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB90,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6958555,28577100,17366914,12680915,6964780,8451311,170513,2070,0,65756067,81172158,0.9970421599731677,0.99598287386977968,0.98381103536741266,0.97790059465129653,1,1,1,1,1,0.98765481568328917,0.99408408319515984,13489.714546527632,15853.391397676571,19299.585049308429,27841.64484688461,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18879.799433458171,31915.498638827663,0.9970421599731677,0.99598287386977968,0.98381103536741266,0.97790059465129653,1,1,1,1,1,0.98765481568328917,0.99408408319515984,0.9970421599731677,0.99598287386977968,0.98381103536741266,0.97790059465129653,1,1,1,1,1,0.98765481568328917,0.99408408319515984,0.9970421599731677,0.99598287386977968,0.98381103536741266,0.97790059465129653,1,1,1,1,1,0.98765481568328917,0.99408408319515984,6958555,28577100,17366914,12680915,6964780,8451311,170513,2070,0,65756067,81172158,6958555,28577100,17366914,12680915,6964780,8451311,170513,2070,0,65756067,81172158,6958555,28577100,17366914,12680915,6964780,8451311,170513,2070,0,65756067,81172158,null,0.98381103536741266,17366914,null,null,null,null,null,null,null,null,-1.2345184316710833E-2,-5.91591680484016E-3]
[null,"2021-01-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-01-01",1,{"$f":"IF(AB91<F$5,0,IF(COUNTIFS(AC91:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD91*V$19*IF(AD91=1,INDEX($O$2:$T$16,MATCH(SUM(AD91:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF91-SUM($AF91:AF91),AG$9-SUM(AG92:AG$115)),$AF91*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF91-SUM($AF91:AG91),AH$9-SUM(AH92:AH$115)),$AF91*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF91-SUM($AF91:AH91),AI$9-SUM(AI92:AI$115)),$AF91*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF91-SUM($AF91:AI91),AJ$9-SUM(AJ92:AJ$115)),$AF91*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF91-SUM($AF91:AJ91),AK$9-SUM(AK92:AK$115)),$AF91*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF91-SUM($AF91:AK91),AL$9-SUM(AL92:AL$115)),$AF91*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF91-SUM($AF91:AL91),AM$9-SUM(AM92:AM$115)),$AF91*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF91-SUM($AF91:AM91),AN$9-SUM(AN92:AN$115)),$AF91*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF91-SUM($AF91:AN91),AO$9-SUM(AO92:AO$115)),$AF91*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,275710.0029290989,184890.0029290989,117495.00292909704,67670.002929097973,80792.002929097973,1556.0029290977109,32.002929097717015,2.9290977171155938E-3,579683.01464549033,728145.02343278402,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1.7574586302693564E-2,2.6361879454040348E-2,{"$f":"IF($AB91<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB91),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB91,CohortBreakout!$A:$A,$B$5)),\n0)","v":6857258},{"$f":"IF($AB91<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB91),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB91,CohortBreakout!$A:$A,$B$5)),\n0)","v":28387076},{"$f":"IF($AB91<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB91),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB91,CohortBreakout!$A:$A,$B$5)),\n0)","v":17291812},{"$f":"IF($AB91<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB91),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB91,CohortBreakout!$A:$A,$B$5)),\n0)","v":12596433},{"$f":"IF($AB91<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB91),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB91,CohortBreakout!$A:$A,$B$5)),\n0)","v":6924275},{"$f":"IF($AB91<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB91),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB91,CohortBreakout!$A:$A,$B$5)),\n0)","v":8397645},{"$f":"IF($AB91<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB91),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB91,CohortBreakout!$A:$A,$B$5)),\n0)","v":169798},{"$f":"IF($AB91<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB91),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB91,CohortBreakout!$A:$A,$B$5)),\n0)","v":2044},{"$f":"IF($AB91<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB91),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB91,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6857258,28387076,17291812,12596433,6924275,8397645,169798,2044,0,65304421,80626341,0.99636407536579485,0.99641257933237226,0.98855533349985569,0.98172407428535835,1,1,1,1,1,0.99011330746215365,0.9952571862918943,13480.540242612438,15860.23116275981,19392.654736488919,27950.502498299378,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18932.339961880396,31965.749266580809,0.99636407536579485,0.99641257933237226,0.98855533349985569,0.98172407428535835,1,1,1,1,1,0.99011330746215365,0.9952571862918943,0.99636407536579485,0.99641257933237226,0.98855533349985569,0.98172407428535835,1,1,1,1,1,0.99011330746215365,0.9952571862918943,0.99636407536579485,0.99641257933237226,0.98855533349985569,0.98172407428535835,1,1,1,1,1,0.99011330746215365,0.9952571862918943,6857258,28387076,17291812,12596433,6924275,8397645,169798,2044,0,65304421,80626341,6857258,28387076,17291812,12596433,6924275,8397645,169798,2044,0,65304421,80626341,6857258,28387076,17291812,12596433,6924275,8397645,169798,2044,0,65304421,80626341,null,0.98855533349985569,17291812,null,null,null,null,null,null,null,null,-9.8866925378463533E-3,-4.7428137081056976E-3]
[null,"2020-12-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-12-01",1,{"$f":"IF(AB92<F$5,0,IF(COUNTIFS(AC92:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD92*V$19*IF(AD92=1,INDEX($O$2:$T$16,MATCH(SUM(AD92:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF92-SUM($AF92:AF92),AG$9-SUM(AG93:AG$115)),$AF92*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF92-SUM($AF92:AG92),AH$9-SUM(AH93:AH$115)),$AF92*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF92-SUM($AF92:AH92),AI$9-SUM(AI93:AI$115)),$AF92*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF92-SUM($AF92:AI92),AJ$9-SUM(AJ93:AJ$115)),$AF92*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF92-SUM($AF92:AJ92),AK$9-SUM(AK93:AK$115)),$AF92*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF92-SUM($AF92:AK92),AL$9-SUM(AL93:AL$115)),$AF92*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF92-SUM($AF92:AL92),AM$9-SUM(AM93:AM$115)),$AF92*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF92-SUM($AF92:AM92),AN$9-SUM(AN93:AN$115)),$AF92*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF92-SUM($AF92:AN92),AO$9-SUM(AO93:AO$115)),$AF92*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12924.002929097973,227852.0029290989,380633.00292909704,186538.00292909704,34487.002929097973,0,31929.002929097711,0,2.9290977171155938E-3,839876.0146454887,874363.02050368441,95045.999999999738,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,95046.014645488292,95046.023432781425,{"$f":"IF($AB92<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB92),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB92,CohortBreakout!$A:$A,$B$5)),\n0)","v":6952304},{"$f":"IF($AB92<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB92),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB92,CohortBreakout!$A:$A,$B$5)),\n0)","v":28111366},{"$f":"IF($AB92<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB92),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB92,CohortBreakout!$A:$A,$B$5)),\n0)","v":17106922},{"$f":"IF($AB92<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB92),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB92,CohortBreakout!$A:$A,$B$5)),\n0)","v":12478938},{"$f":"IF($AB92<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB92),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB92,CohortBreakout!$A:$A,$B$5)),\n0)","v":6856605},{"$f":"IF($AB92<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB92),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB92,CohortBreakout!$A:$A,$B$5)),\n0)","v":8316853},{"$f":"IF($AB92<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB92),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB92,CohortBreakout!$A:$A,$B$5)),\n0)","v":168242},{"$f":"IF($AB92<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB92),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB92,CohortBreakout!$A:$A,$B$5)),\n0)","v":2012},{"$f":"IF($AB92<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB92),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB92,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6952304,28111366,17106922,12478938,6856605,8316853,168242,2012,0,64819784,79993242,0.99696284226812337,0.99624976530767584,0.99495057084764393,0.98602608959484694,1,1,1,1,1,0.99305861962224062,0.99666218096093273,13488.641399129769,15857.639597657377,19518.111173413374,28072.984459173276,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18975.75529303624,31976.903656595347,0.99696284226812337,0.99624976530767584,0.99495057084764393,0.98602608959484694,1,1,1,1,1,0.99305861962224062,0.99666218096093273,0.99696284226812337,0.99624976530767584,0.99495057084764393,0.98602608959484694,1,1,1,1,1,0.99305861962224062,0.99666218096093273,0.99696284226812337,0.99624976530767584,0.99495057084764393,0.98602608959484694,1,1,1,1,1,0.99305861962224062,0.99666218096093273,6952304,28111366,17106922,12478938,6856605,8316853,168242,2012,0,64819784,79993242,6952304,28111366,17106922,12478938,6856605,8316853,168242,2012,0,64819784,79993242,6952304,28111366,17106922,12478938,6856605,8316853,168242,2012,0,64819784,79993242,null,0.99495057084764393,17106922]
[null,"2020-11-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-11-01",1,{"$f":"IF(AB93<F$5,0,IF(COUNTIFS(AC93:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD93*V$19*IF(AD93=1,INDEX($O$2:$T$16,MATCH(SUM(AD93:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF93-SUM($AF93:AF93),AG$9-SUM(AG94:AG$115)),$AF93*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF93-SUM($AF93:AG93),AH$9-SUM(AH94:AH$115)),$AF93*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF93-SUM($AF93:AH93),AI$9-SUM(AI94:AI$115)),$AF93*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF93-SUM($AF93:AI93),AJ$9-SUM(AJ94:AJ$115)),$AF93*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF93-SUM($AF93:AJ93),AK$9-SUM(AK94:AK$115)),$AF93*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF93-SUM($AF93:AK93),AL$9-SUM(AL94:AL$115)),$AF93*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF93-SUM($AF93:AL93),AM$9-SUM(AM94:AM$115)),$AF93*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF93-SUM($AF93:AM93),AN$9-SUM(AN94:AN$115)),$AF93*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF93-SUM($AF93:AN93),AO$9-SUM(AO94:AO$115)),$AF93*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41286.002929097973,215316.0029290989,323140.00292909704,152557.00292909704,35421.002929097973,6219.0029290979728,25044.002929097711,0,2.9290977171155938E-3,757343.0146454887,798983.02343278239,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2258.9999999997444,2.9290977171155938E-3,22.000000000000099,2.9290977171155938E-3,22.014645488585678,2281.0205036837647,{"$f":"IF($AB93<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB93),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB93,CohortBreakout!$A:$A,$B$5)),\n0)","v":6939380},{"$f":"IF($AB93<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB93),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB93,CohortBreakout!$A:$A,$B$5)),\n0)","v":27883514},{"$f":"IF($AB93<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB93),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB93,CohortBreakout!$A:$A,$B$5)),\n0)","v":16726289},{"$f":"IF($AB93<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB93),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB93,CohortBreakout!$A:$A,$B$5)),\n0)","v":12292400},{"$f":"IF($AB93<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB93),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB93,CohortBreakout!$A:$A,$B$5)),\n0)","v":6822118},{"$f":"IF($AB93<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB93),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB93,CohortBreakout!$A:$A,$B$5)),\n0)","v":8319112},{"$f":"IF($AB93<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB93),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB93,CohortBreakout!$A:$A,$B$5)),\n0)","v":136313},{"$f":"IF($AB93<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB93),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB93,CohortBreakout!$A:$A,$B$5)),\n0)","v":2034},{"$f":"IF($AB93<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB93),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB93,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6939380,27883514,16726289,12292400,6822118,8319112,136313,2034,0,63979930,79121160,0.99661858269661352,0.99630922024239321,0.9937561190575227,0.98526970544669856,1,1,1,1,1,0.99251997639636391,0.99642758435681322,13483.983658929794,15858.585961671584,19494.679413571266,28051.449572155369,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18939.072240861089,32066.443971364952,0.99661858269661352,0.99630922024239321,0.9937561190575227,0.98526970544669856,1,1,1,1,1,0.99251997639636391,0.99642758435681322,0.99661858269661352,0.99630922024239321,0.9937561190575227,0.98526970544669856,1,1,1,1,1,0.99251997639636391,0.99642758435681322,0.99661858269661352,0.99630922024239321,0.9937561190575227,0.98526970544669856,1,1,1,1,1,0.99251997639636391,0.99642758435681322,6939380,27883514,16726289,12292400,6822118,8319112,136313,2034,0,63979930,79121160,6939380,27883514,16726289,12292400,6822118,8319112,136313,2034,0,63979930,79121160,6939380,27883514,16726289,12292400,6822118,8319112,136313,2034,0,63979930,79121160,null,0.9937561190575227,16726289]
[null,"2020-10-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-10-01",1,{"$f":"IF(AB94<F$5,0,IF(COUNTIFS(AC94:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD94*V$19*IF(AD94=1,INDEX($O$2:$T$16,MATCH(SUM(AD94:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF94-SUM($AF94:AF94),AG$9-SUM(AG95:AG$115)),$AF94*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF94-SUM($AF94:AG94),AH$9-SUM(AH95:AH$115)),$AF94*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF94-SUM($AF94:AH94),AI$9-SUM(AI95:AI$115)),$AF94*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF94-SUM($AF94:AI94),AJ$9-SUM(AJ95:AJ$115)),$AF94*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF94-SUM($AF94:AJ94),AK$9-SUM(AK95:AK$115)),$AF94*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF94-SUM($AF94:AK94),AL$9-SUM(AL95:AL$115)),$AF94*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF94-SUM($AF94:AL94),AM$9-SUM(AM95:AM$115)),$AF94*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF94-SUM($AF94:AM94),AN$9-SUM(AN95:AN$115)),$AF94*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF94-SUM($AF94:AN94),AO$9-SUM(AO95:AO$115)),$AF94*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27602.002929097973,229021.0029290989,276468.00292909704,150830.00292909704,42366.002929097973,9227.0029290979728,17274.002929097711,138.00292909771724,2.9290977171155938E-3,701333.01757458644,752926.02636188013,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,181.99999999999989,2.9290977171155938E-3,182.01464548858547,182.02343278173683,{"$f":"IF($AB94<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB94),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB94,CohortBreakout!$A:$A,$B$5)),\n0)","v":6898094},{"$f":"IF($AB94<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB94),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB94,CohortBreakout!$A:$A,$B$5)),\n0)","v":27668198},{"$f":"IF($AB94<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB94),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB94,CohortBreakout!$A:$A,$B$5)),\n0)","v":16403149},{"$f":"IF($AB94<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB94),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB94,CohortBreakout!$A:$A,$B$5)),\n0)","v":12139843},{"$f":"IF($AB94<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB94),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB94,CohortBreakout!$A:$A,$B$5)),\n0)","v":6786697},{"$f":"IF($AB94<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB94),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB94,CohortBreakout!$A:$A,$B$5)),\n0)","v":8312893},{"$f":"IF($AB94<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB94),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB94,CohortBreakout!$A:$A,$B$5)),\n0)","v":111269},{"$f":"IF($AB94<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB94),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB94,CohortBreakout!$A:$A,$B$5)),\n0)","v":2216},{"$f":"IF($AB94<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB94),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB94,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6898094,27668198,16403149,12139843,6786697,8312893,111269,2216,0,63222769,78322359,0.99486206992538595,0.99741522494183865,0.99302508021881764,0.98776483481862665,1,1,1,1,1,0.99330248657894415,0.99681715158189144,13460.21850953849,15876.19060714089,19480.338502832583,28122.487984648636,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18936.383375536465,32164.916434270053,0.99486206992538595,0.99741522494183865,0.99302508021881764,0.98776483481862665,1,1,1,1,1,0.99330248657894415,0.99681715158189144,0.99486206992538595,0.99741522494183865,0.99302508021881764,0.98776483481862665,1,1,1,1,1,0.99330248657894415,0.99681715158189144,0.99486206992538595,0.99741522494183865,0.99302508021881764,0.98776483481862665,1,1,1,1,1,0.99330248657894415,0.99681715158189144,6898094,27668198,16403149,12139843,6786697,8312893,111269,2216,0,63222769,78322359,6898094,27668198,16403149,12139843,6786697,8312893,111269,2216,0,63222769,78322359,6898094,27668198,16403149,12139843,6786697,8312893,111269,2216,0,63222769,78322359,null,0.99302508021881764,16403149]
[null,"2020-09-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-09-01",1,{"$f":"IF(AB95<F$5,0,IF(COUNTIFS(AC95:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD95*V$19*IF(AD95=1,INDEX($O$2:$T$16,MATCH(SUM(AD95:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF95-SUM($AF95:AF95),AG$9-SUM(AG96:AG$115)),$AF95*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF95-SUM($AF95:AG95),AH$9-SUM(AH96:AH$115)),$AF95*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF95-SUM($AF95:AH95),AI$9-SUM(AI96:AI$115)),$AF95*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF95-SUM($AF95:AI95),AJ$9-SUM(AJ96:AJ$115)),$AF95*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF95-SUM($AF95:AJ95),AK$9-SUM(AK96:AK$115)),$AF95*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF95-SUM($AF95:AK95),AL$9-SUM(AL96:AL$115)),$AF95*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF95-SUM($AF95:AL95),AM$9-SUM(AM96:AM$115)),$AF95*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF95-SUM($AF95:AM95),AN$9-SUM(AN96:AN$115)),$AF95*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF95-SUM($AF95:AN95),AO$9-SUM(AO96:AO$115)),$AF95*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(INDIRECT(\"'\"&BU$11&\"'!r:r\"),INDIRECT(\"'\"&BU$11&\"'!b:b\"),$B95,INDIRECT(\"'\"&BU$11&\"'!a:a\"),\"Joiners\")","v":2148.0029290979728},292654.0029290989,290472.00292909704,170051.00292909704,37786.002929097973,8358.0029290979728,13894.002929097711,0,2.9290977171155938E-3,769219.0146454887,815363.02343278239,{"$f":"SUMIFS(INDIRECT(\"'\"&CF$11&\"'!D:D\"),INDIRECT(\"'\"&CF$11&\"'!b:b\"),$B95,INDIRECT(\"'\"&CF$11&\"'!a:a\"),\"Leavers\")","v":2.9290977171155938E-3},2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1.7574586302693564E-2,2.6361879454040348E-2,{"$f":"IF($AB95<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB95),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB95,CohortBreakout!$A:$A,$B$5)),\n0)","v":6870492},{"$f":"IF($AB95<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB95),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB95,CohortBreakout!$A:$A,$B$5)),\n0)","v":27439177},{"$f":"IF($AB95<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB95),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB95,CohortBreakout!$A:$A,$B$5)),\n0)","v":16126681},{"$f":"IF($AB95<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB95),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB95,CohortBreakout!$A:$A,$B$5)),\n0)","v":11989013},{"$f":"IF($AB95<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB95),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB95,CohortBreakout!$A:$A,$B$5)),\n0)","v":6744331},{"$f":"IF($AB95<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB95),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB95,CohortBreakout!$A:$A,$B$5)),\n0)","v":8303666},{"$f":"IF($AB95<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB95),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB95,CohortBreakout!$A:$A,$B$5)),\n0)","v":93995},{"$f":"IF($AB95<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB95),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB95,CohortBreakout!$A:$A,$B$5)),\n0)","v":2078},{"$f":"IF($AB95<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB95),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB95,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"SUMIFS(INDIRECT(\"'\"&CZ$1&\"'!d:d\"),INDIRECT(\"'\"&CZ$1&\"'!b:b\"),$B95,INDIRECT(\"'\"&CZ$1&\"'!a:a\"),\"Total Members\")","v":6870492},27439177,16126681,11989013,6744331,8303666,93995,2078,0,62521436,77569433,{"$f":"SUMIFS(INDIRECT(\"'\"&DK$1&\"'!h:h\"),INDIRECT(\"'\"&DK$1&\"'!B:B\"),$AB95)","v":0.99417333213316406},0.99811907405276379,0.9939521764159146,0.99094332590419398,1,1,1,1,1,0.99466170416602839,0.99747296822417175,13450.90007087314,15887.394008055855,19498.525503447068,28212.982274597311,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18946.461854987476,32259.555713826823,0.99417333213316406,0.99811907405276379,0.9939521764159146,0.99094332590419398,1,1,1,1,1,0.99466170416602839,0.99747296822417175,0.99417333213316406,0.99811907405276379,0.9939521764159146,0.99094332590419398,1,1,1,1,1,0.99466170416602839,0.99747296822417175,0.99417333213316406,0.99811907405276379,0.9939521764159146,0.99094332590419398,1,1,1,1,1,0.99466170416602839,0.99747296822417175,6870492,27439177,16126681,11989013,6744331,8303666,93995,2078,0,62521436,77569433,6870492,27439177,16126681,11989013,6744331,8303666,93995,2078,0,62521436,77569433,6870492,27439177,16126681,11989013,6744331,8303666,93995,2078,0,62521436,77569433,null,0.9939521764159146,16126681]
[null,"2020-08-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-08-01",1,{"$f":"IF(AB96<F$5,0,IF(COUNTIFS(AC96:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD96*V$19*IF(AD96=1,INDEX($O$2:$T$16,MATCH(SUM(AD96:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF96-SUM($AF96:AF96),AG$9-SUM(AG97:AG$115)),$AF96*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF96-SUM($AF96:AG96),AH$9-SUM(AH97:AH$115)),$AF96*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF96-SUM($AF96:AH96),AI$9-SUM(AI97:AI$115)),$AF96*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF96-SUM($AF96:AI96),AJ$9-SUM(AJ97:AJ$115)),$AF96*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF96-SUM($AF96:AJ96),AK$9-SUM(AK97:AK$115)),$AF96*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF96-SUM($AF96:AK96),AL$9-SUM(AL97:AL$115)),$AF96*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF96-SUM($AF96:AL96),AM$9-SUM(AM97:AM$115)),$AF96*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF96-SUM($AF96:AM96),AN$9-SUM(AN97:AN$115)),$AF96*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF96-SUM($AF96:AN96),AO$9-SUM(AO97:AO$115)),$AF96*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5565.0029290979728,348732.0029290989,321093.00292909704,197499.00292909704,44180.002929097973,11053.002929097973,9500.0029290977109,0,2.9290977171155938E-3,882389.0146454887,937622.02343278239,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1429.9999999999998,2.9290977171155938E-3,1430.0146454885853,1430.0234327817366,{"$f":"IF($AB96<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB96),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB96,CohortBreakout!$A:$A,$B$5)),\n0)","v":6868344},{"$f":"IF($AB96<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB96),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB96,CohortBreakout!$A:$A,$B$5)),\n0)","v":27146523},{"$f":"IF($AB96<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB96),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB96,CohortBreakout!$A:$A,$B$5)),\n0)","v":15836209},{"$f":"IF($AB96<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB96),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB96,CohortBreakout!$A:$A,$B$5)),\n0)","v":11818962},{"$f":"IF($AB96<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB96),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB96,CohortBreakout!$A:$A,$B$5)),\n0)","v":6706545},{"$f":"IF($AB96<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB96),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB96,CohortBreakout!$A:$A,$B$5)),\n0)","v":8295308},{"$f":"IF($AB96<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB96),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB96,CohortBreakout!$A:$A,$B$5)),\n0)","v":80101},{"$f":"IF($AB96<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB96),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB96,CohortBreakout!$A:$A,$B$5)),\n0)","v":3508},{"$f":"IF($AB96<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB96),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB96,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6868344,27146523,15836209,11818962,6706545,8295308,80101,3508,0,61753647,76755500,0.99515730814333403,0.99851416632563006,0.99475879427435465,0.99414089412119,1,1,1,1,1,0.99601160073343464,0.99812094746419311,13464.213003897135,15893.682823460493,19514.349060412394,28304.019706375369,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18955.199418332948,32369.885913394974,0.99515730814333403,0.99851416632563006,0.99475879427435465,0.99414089412119,1,1,1,1,1,0.99601160073343464,0.99812094746419311,0.99515730814333403,0.99851416632563006,0.99475879427435465,0.99414089412119,1,1,1,1,1,0.99601160073343464,0.99812094746419311,0.99515730814333403,0.99851416632563006,0.99475879427435465,0.99414089412119,1,1,1,1,1,0.99601160073343464,0.99812094746419311,6868344,27146523,15836209,11818962,6706545,8295308,80101,3508,0,61753647,76755500,6868344,27146523,15836209,11818962,6706545,8295308,80101,3508,0,61753647,76755500,6868344,27146523,15836209,11818962,6706545,8295308,80101,3508,0,61753647,76755500,null,0.99475879427435465,15836209]
[null,"2020-07-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-07-01",1,{"$f":"IF(AB97<F$5,0,IF(COUNTIFS(AC97:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD97*V$19*IF(AD97=1,INDEX($O$2:$T$16,MATCH(SUM(AD97:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF97-SUM($AF97:AF97),AG$9-SUM(AG98:AG$115)),$AF97*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF97-SUM($AF97:AG97),AH$9-SUM(AH98:AH$115)),$AF97*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF97-SUM($AF97:AH97),AI$9-SUM(AI98:AI$115)),$AF97*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF97-SUM($AF97:AI97),AJ$9-SUM(AJ98:AJ$115)),$AF97*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF97-SUM($AF97:AJ97),AK$9-SUM(AK98:AK$115)),$AF97*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF97-SUM($AF97:AK97),AL$9-SUM(AL98:AL$115)),$AF97*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF97-SUM($AF97:AL97),AM$9-SUM(AM98:AM$115)),$AF97*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF97-SUM($AF97:AM97),AN$9-SUM(AN98:AN$115)),$AF97*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF97-SUM($AF97:AN97),AO$9-SUM(AO98:AO$115)),$AF97*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20668.002929097973,326279.0029290989,326607.00292909704,202447.00292909704,51130.002929097973,14579.002929097973,15200.002929097718,0,2.9290977171155938E-3,891201.0146454887,956910.02343278239,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1030.9999999999998,2.9290977171155938E-3,1031.0146454885853,1031.0234327817366,{"$f":"IF($AB97<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB97),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB97,CohortBreakout!$A:$A,$B$5)),\n0)","v":6862779},{"$f":"IF($AB97<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB97),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB97,CohortBreakout!$A:$A,$B$5)),\n0)","v":26797791},{"$f":"IF($AB97<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB97),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB97,CohortBreakout!$A:$A,$B$5)),\n0)","v":15515116},{"$f":"IF($AB97<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB97),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB97,CohortBreakout!$A:$A,$B$5)),\n0)","v":11621463},{"$f":"IF($AB97<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB97),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB97,CohortBreakout!$A:$A,$B$5)),\n0)","v":6662365},{"$f":"IF($AB97<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB97),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB97,CohortBreakout!$A:$A,$B$5)),\n0)","v":8284255},{"$f":"IF($AB97<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB97),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB97,CohortBreakout!$A:$A,$B$5)),\n0)","v":70601},{"$f":"IF($AB97<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB97),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB97,CohortBreakout!$A:$A,$B$5)),\n0)","v":4539},{"$f":"IF($AB97<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB97),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB97,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6862779,26797791,15515116,11621463,6662365,8284255,70601,4539,0,60872289,75818909,0.9970396473103722,0.9992908064306818,0.99574822792584505,0.99676228693540236,1,1,1,1,1,0.99745961462632526,0.99880972713991878,13489.680550870051,15906.044862892637,19533.758945259291,28378.652944290006,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18965.013231392524,32497.37819371769,0.9970396473103722,0.9992908064306818,0.99574822792584505,0.99676228693540236,1,1,1,1,1,0.99745961462632526,0.99880972713991878,0.9970396473103722,0.9992908064306818,0.99574822792584505,0.99676228693540236,1,1,1,1,1,0.99745961462632526,0.99880972713991878,0.9970396473103722,0.9992908064306818,0.99574822792584505,0.99676228693540236,1,1,1,1,1,0.99745961462632526,0.99880972713991878,6862779,26797791,15515116,11621463,6662365,8284255,70601,4539,0,60872289,75818909,6862779,26797791,15515116,11621463,6662365,8284255,70601,4539,0,60872289,75818909,6862779,26797791,15515116,11621463,6662365,8284255,70601,4539,0,60872289,75818909,null,0.99574822792584505,15515116]
[null,"2020-06-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-06-01",1,{"$f":"IF(AB98<F$5,0,IF(COUNTIFS(AC98:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD98*V$19*IF(AD98=1,INDEX($O$2:$T$16,MATCH(SUM(AD98:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF98-SUM($AF98:AF98),AG$9-SUM(AG99:AG$115)),$AF98*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF98-SUM($AF98:AG98),AH$9-SUM(AH99:AH$115)),$AF98*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF98-SUM($AF98:AH98),AI$9-SUM(AI99:AI$115)),$AF98*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF98-SUM($AF98:AI98),AJ$9-SUM(AJ99:AJ$115)),$AF98*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF98-SUM($AF98:AJ98),AK$9-SUM(AK99:AK$115)),$AF98*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF98-SUM($AF98:AK98),AL$9-SUM(AL99:AL$115)),$AF98*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF98-SUM($AF98:AL98),AM$9-SUM(AM99:AM$115)),$AF98*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF98-SUM($AF98:AM98),AN$9-SUM(AN99:AN$115)),$AF98*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF98-SUM($AF98:AN98),AO$9-SUM(AO99:AO$115)),$AF98*AO$9/SUM($AG$9:$AO$9))","v":0},0,{"$f":"SUMIFS($AG98:$AO98,$AG$13:$AO$13,AQ$13)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,406297.0029290989,339141.00292909704,201609.00292909704,36687.002929097973,24900.002929097973,12240.002929097718,0,2.9290977171155938E-3,959287.01171639073,1020874.0205036844,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,711.99999999999989,2.9290977171155938E-3,712.01464548858542,712.0234327817368,{"$f":"IF($AB98<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB98),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB98,CohortBreakout!$A:$A,$B$5)),\n0)","v":6842111},{"$f":"IF($AB98<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB98),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB98,CohortBreakout!$A:$A,$B$5)),\n0)","v":26471512},{"$f":"IF($AB98<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB98),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB98,CohortBreakout!$A:$A,$B$5)),\n0)","v":15188509},{"$f":"IF($AB98<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB98),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB98,CohortBreakout!$A:$A,$B$5)),\n0)","v":11419016},{"$f":"IF($AB98<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB98),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB98,CohortBreakout!$A:$A,$B$5)),\n0)","v":6611235},{"$f":"IF($AB98<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB98),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB98,CohortBreakout!$A:$A,$B$5)),\n0)","v":8269676},{"$f":"IF($AB98<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB98),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB98,CohortBreakout!$A:$A,$B$5)),\n0)","v":55401},{"$f":"IF($AB98<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB98),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB98,CohortBreakout!$A:$A,$B$5)),\n0)","v":5251},{"$f":"IF($AB98<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB98),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB98,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6842111,26471512,15188509,11419016,6611235,8269676,55401,5251,0,59981800,74862711,0.99713134683009508,0.99766666157877781,0.99609530042978989,0.99869666178699545,1,1,1,1,1,0.99751162940817883,0.99884129704994906,13490.921220918697,15880.192807903262,19540.567524414593,28433.726208293905,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18945.351457836347,32598.645715186536,0.99713134683009508,0.99766666157877781,0.99609530042978989,0.99869666178699545,1,1,1,1,1,0.99751162940817883,0.99884129704994906,0.99713134683009508,0.99766666157877781,0.99609530042978989,0.99869666178699545,1,1,1,1,1,0.99751162940817883,0.99884129704994906,0.99713134683009508,0.99766666157877781,0.99609530042978989,0.99869666178699545,1,1,1,1,1,0.99751162940817883,0.99884129704994906,6842111,26471512,15188509,11419016,6611235,8269676,55401,5251,0,59981800,74862711,6842111,26471512,15188509,11419016,6611235,8269676,55401,5251,0,59981800,74862711,6842111,26471512,15188509,11419016,6611235,8269676,55401,5251,0,59981800,74862711,null,0.99609530042978989,15188509]
[null,"2020-05-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-05-01",1,{"$f":"IF(AB99<F$5,0,IF(COUNTIFS(AC99:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD99*V$19*IF(AD99=1,INDEX($O$2:$T$16,MATCH(SUM(AD99:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF99-SUM($AF99:AF99),AG$9-SUM(AG100:AG$115)),$AF99*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF99-SUM($AF99:AG99),AH$9-SUM(AH100:AH$115)),$AF99*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF99-SUM($AF99:AH99),AI$9-SUM(AI100:AI$115)),$AF99*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF99-SUM($AF99:AI99),AJ$9-SUM(AJ100:AJ$115)),$AF99*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF99-SUM($AF99:AJ99),AK$9-SUM(AK100:AK$115)),$AF99*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF99-SUM($AF99:AK99),AL$9-SUM(AL100:AL$115)),$AF99*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF99-SUM($AF99:AL99),AM$9-SUM(AM100:AM$115)),$AF99*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF99-SUM($AF99:AM99),AN$9-SUM(AN100:AN$115)),$AF99*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF99-SUM($AF99:AN99),AO$9-SUM(AO100:AO$115)),$AF99*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,482323.0029290989,371336.00292909704,265010.00292909704,40781.002929097973,46810.002929097973,12057.002929097718,0,2.9290977171155938E-3,1130726.0117163907,1218317.0205036844,34946.999999999745,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,16.999999999999872,2.9290977171155938E-3,34964.011716390618,34964.020503683772,{"$f":"IF($AB99<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB99),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB99,CohortBreakout!$A:$A,$B$5)),\n0)","v":6877058},{"$f":"IF($AB99<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB99),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB99,CohortBreakout!$A:$A,$B$5)),\n0)","v":26065215},{"$f":"IF($AB99<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB99),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB99,CohortBreakout!$A:$A,$B$5)),\n0)","v":14849368},{"$f":"IF($AB99<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB99),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB99,CohortBreakout!$A:$A,$B$5)),\n0)","v":11217407},{"$f":"IF($AB99<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB99),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB99,CohortBreakout!$A:$A,$B$5)),\n0)","v":6574548},{"$f":"IF($AB99<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB99),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB99,CohortBreakout!$A:$A,$B$5)),\n0)","v":8244776},{"$f":"IF($AB99<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB99),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB99,CohortBreakout!$A:$A,$B$5)),\n0)","v":43161},{"$f":"IF($AB99<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB99),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB99,CohortBreakout!$A:$A,$B$5)),\n0)","v":5268},{"$f":"IF($AB99<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB99),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB99,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6877058,26065215,14849368,11217407,6574548,8244776,43161,5268,0,59057477,73876801,0.99989736167173993,0.9978298411594565,0.99817018235983956,1.0015299641554374,1,1,1,1,1,0.99915076438412997,0.99960687769794965,13528.344664122194,15882.790191682119,19581.270829050034,28514.392687808751,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18954.808192782759,32733.06851104286,0.99989736167173993,0.9978298411594565,0.99817018235983956,1.0015299641554374,1,1,1,1,1,0.99915076438412997,0.99960687769794965,0.99989736167173993,0.9978298411594565,0.99817018235983956,1.0015299641554374,1,1,1,1,1,0.99915076438412997,0.99960687769794965,0.99989736167173993,0.9978298411594565,0.99817018235983956,1.0015299641554374,1,1,1,1,1,0.99915076438412997,0.99960687769794965,6877058,26065215,14849368,11217407,6574548,8244776,43161,5268,0,59057477,73876801,6877058,26065215,14849368,11217407,6574548,8244776,43161,5268,0,59057477,73876801,6877058,26065215,14849368,11217407,6574548,8244776,43161,5268,0,59057477,73876801,null,0.99817018235983956,14849368]
[null,"2020-04-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-04-01",1,{"$f":"IF(AB100<F$5,0,IF(COUNTIFS(AC100:AC$101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD100*V$19*IF(AD100=1,INDEX($O$2:$T$16,MATCH(SUM(AD100:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF100-SUM($AF100:AF100),AG$9-SUM(AG101:AG$115)),$AF100*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF100-SUM($AF100:AG100),AH$9-SUM(AH101:AH$115)),$AF100*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF100-SUM($AF100:AH100),AI$9-SUM(AI101:AI$115)),$AF100*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF100-SUM($AF100:AI100),AJ$9-SUM(AJ101:AJ$115)),$AF100*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF100-SUM($AF100:AJ100),AK$9-SUM(AK101:AK$115)),$AF100*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF100-SUM($AF100:AK100),AL$9-SUM(AL101:AL$115)),$AF100*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF100-SUM($AF100:AL100),AM$9-SUM(AM101:AM$115)),$AF100*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF100-SUM($AF100:AM100),AN$9-SUM(AN101:AN$115)),$AF100*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF100-SUM($AF100:AN100),AO$9-SUM(AO101:AO$115)),$AF100*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29499.002929097973,376894.0029290989,421541.00292909704,272942.00292909704,40181.002929097973,38077.002929097973,5409.0029290977182,0,2.9290977171155938E-3,1106285.0146454887,1184543.0234327824,32390.999999999745,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,48.999999999999872,2.9290977171155938E-3,32440.011716390618,32440.020503683772,{"$f":"IF($AB100<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB100),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB100,CohortBreakout!$A:$A,$B$5)),\n0)","v":6909449},{"$f":"IF($AB100<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB100),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB100,CohortBreakout!$A:$A,$B$5)),\n0)","v":25582892},{"$f":"IF($AB100<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB100),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB100,CohortBreakout!$A:$A,$B$5)),\n0)","v":14478032},{"$f":"IF($AB100<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB100),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB100,CohortBreakout!$A:$A,$B$5)),\n0)","v":10952397},{"$f":"IF($AB100<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB100),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB100,CohortBreakout!$A:$A,$B$5)),\n0)","v":6533767},{"$f":"IF($AB100<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB100),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB100,CohortBreakout!$A:$A,$B$5)),\n0)","v":8197966},{"$f":"IF($AB100<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB100),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB100,CohortBreakout!$A:$A,$B$5)),\n0)","v":31104},{"$f":"IF($AB100<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB100),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB100,CohortBreakout!$A:$A,$B$5)),\n0)","v":5317},{"$f":"IF($AB100<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB100),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB100,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6909449,25582892,14478032,10952397,6533767,8197966,31104,5317,0,57959191,72690924,0.99886396079125006,0.99818766576472573,0.99562699058429394,1.0031754585318629,1,1,1,1,1,0.99900982338212474,0.99954521064698354,13514.363025782734,15888.485805199058,19531.380612123859,28561.241283950902,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18923.19843108394,32850.277812309978,0.99886396079125006,0.99818766576472573,0.99562699058429383,1.0031754585318629,1,1,1,1,1,0.99900982338212463,0.99954521064698354,0.99886396079125006,0.99818766576472573,0.99562699058429383,1.0031754585318629,1,1,1,1,1,0.99900982338212463,0.99954521064698354,0.99886396079125006,0.99818766576472573,0.99562699058429383,1.0031754585318629,1,1,1,1,1,0.99900982338212463,0.99954521064698354,6909449,25582892,14478032,10952397,6533767,8197966,31104,5317,0,57959191,72690924,6909449,25582892,14478032,10952397,6533767,8197966,31104,5317,0,57959191,72690924,6909449,25582892,14478032,10952397,6533767,8197966,31104,5317,0,57959191,72690924,null,0.99562699058429394,14478032]
[null,"2020-03-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-03-01",1,{"$f":"IF(AB101<F$5,0,IF(COUNTIFS(AC$101:AC101,0)<=$G$5,1,0))","v":0},1,{"$f":"AD101*V$19*IF(AD101=1,INDEX($O$2:$T$16,MATCH(SUM(AD101:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF101-SUM($AF101:AF101),AG$9-SUM(AG102:AG$115)),$AF101*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF101-SUM($AF101:AG101),AH$9-SUM(AH102:AH$115)),$AF101*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF101-SUM($AF101:AH101),AI$9-SUM(AI102:AI$115)),$AF101*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF101-SUM($AF101:AI101),AJ$9-SUM(AJ102:AJ$115)),$AF101*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF101-SUM($AF101:AJ101),AK$9-SUM(AK102:AK$115)),$AF101*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF101-SUM($AF101:AK101),AL$9-SUM(AL102:AL$115)),$AF101*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF101-SUM($AF101:AL101),AM$9-SUM(AM102:AM$115)),$AF101*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF101-SUM($AF101:AM101),AN$9-SUM(AN102:AN$115)),$AF101*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF101-SUM($AF101:AN101),AO$9-SUM(AO102:AO$115)),$AF101*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143452.92045920435,482994.94587945938,356886.56826568209,223753.01312013157,139225.16574415751,153202.28075030725,25695,0,0,1232782.4477244774,1525209.8942189422,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,485.99999999999989,2.9290977171155938E-3,486.01464548858547,486.0234327817368,{"$f":"IF($AB101<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB101),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB101,CohortBreakout!$A:$A,$B$5)),\n0)","v":6879950},{"$f":"IF($AB101<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB101),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB101,CohortBreakout!$A:$A,$B$5)),\n0)","v":25205998},{"$f":"IF($AB101<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB101),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB101,CohortBreakout!$A:$A,$B$5)),\n0)","v":14056491},{"$f":"IF($AB101<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB101),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB101,CohortBreakout!$A:$A,$B$5)),\n0)","v":10679455},{"$f":"IF($AB101<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB101),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB101,CohortBreakout!$A:$A,$B$5)),\n0)","v":6493586},{"$f":"IF($AB101<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB101),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB101,CohortBreakout!$A:$A,$B$5)),\n0)","v":8159889},{"$f":"IF($AB101<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB101),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB101,CohortBreakout!$A:$A,$B$5)),\n0)","v":25695},{"$f":"IF($AB101<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB101),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB101,CohortBreakout!$A:$A,$B$5)),\n0)","v":5803},{"$f":"IF($AB101<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB101),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB101,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6879950,25205998,14056491,10679455,6493586,8159889,25695,5803,0,56853392,71506867,1.0015308787711119,0.99808397544952265,0.99431598230580087,1.0065164836731488,1,1,1,1,1,0.99982444887627409,0.99992001200446534,13550.445714872138,15886.835331888533,19505.662344223281,28656.363053910929,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18908.956133379404,32995.52059290553,1.0015308787711119,0.99808397544952265,0.99431598230580087,1.0065164836731488,1,1,1,1,1,0.99982444887627409,0.99992001200446534,1.0015308787711119,0.99808397544952265,0.99431598230580087,1.0065164836731488,1,1,1,1,1,0.99982444887627409,0.99992001200446534,1.0015308787711119,0.99808397544952265,0.99431598230580087,1.0065164836731488,1,1,1,1,1,0.99982444887627409,0.99992001200446534,6879950,25205998,14056491,10679455,6493586,8159889,25695,5803,0,56853392,71506867,6879950,25205998,14056491,10679455,6493586,8159889,25695,5803,0,56853392,71506867,6879950,25205998,14056491,10679455,6493586,8159889,25695,5803,0,56853392,71506867,null,0.99431598230580087,14056491]
[null,"2020-02-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-02-01",0,{"$f":"IF(AB102<F$5,0,IF(COUNTIFS(AC$101:AC102,0)<=$G$5,1,0))","v":0},0,{"$f":"AD102*V$19*IF(AD102=1,INDEX($O$2:$T$16,MATCH(SUM(AD102:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF102-SUM($AF102:AF102),AG$9-SUM(AG103:AG$115)),$AF102*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF102-SUM($AF102:AG102),AH$9-SUM(AH103:AH$115)),$AF102*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF102-SUM($AF102:AH102),AI$9-SUM(AI103:AI$115)),$AF102*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF102-SUM($AF102:AI102),AJ$9-SUM(AJ103:AJ$115)),$AF102*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF102-SUM($AF102:AJ102),AK$9-SUM(AK103:AK$115)),$AF102*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF102-SUM($AF102:AK102),AL$9-SUM(AL103:AL$115)),$AF102*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF102-SUM($AF102:AL102),AM$9-SUM(AM103:AM$115)),$AF102*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF102-SUM($AF102:AM102),AN$9-SUM(AN103:AN$115)),$AF102*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF102-SUM($AF102:AN102),AO$9-SUM(AO103:AO$115)),$AF102*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115869.97498974949,250247.50020500273,199856.22867978737,346711.47683476843,91914.784747847356,88037.950389503501,0,1310.088048380484,0,913995.26875768846,1093948.0038950394,112962.92045920459,417719.94587945874,230454.56826568264,172376.01312013119,106862.16574415744,135136.28075030749,0,557.99999999999977,0,934071.44772447716,1176069.8942189422,{"$f":"IF($AB102<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB102),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB102,CohortBreakout!$A:$A,$B$5)),\n0)","v":6849460},{"$f":"IF($AB102<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB102),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB102,CohortBreakout!$A:$A,$B$5)),\n0)","v":25140723},{"$f":"IF($AB102<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB102),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB102,CohortBreakout!$A:$A,$B$5)),\n0)","v":13930059},{"$f":"IF($AB102<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB102),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB102,CohortBreakout!$A:$A,$B$5)),\n0)","v":10628078},{"$f":"IF($AB102<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB102),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB102,CohortBreakout!$A:$A,$B$5)),\n0)","v":6461223},{"$f":"IF($AB102<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB102),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB102,CohortBreakout!$A:$A,$B$5)),\n0)","v":8141823},{"$f":"IF($AB102<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB102),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB102,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB102<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB102),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB102,CohortBreakout!$A:$A,$B$5)),\n0)","v":6361},{"$f":"IF($AB102<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB102),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB102,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6849460,25140723,13930059,10628078,6461223,8141823,0,6361,0,56554681,71157727,1,1,1,1,1,1,1,1,1,1,1,13529.733333333332,15917.33333333333,19617.166666666668,28470.833333333321,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18900.928488307563,33011.677391041405,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6849460,25140723,13930059,10628078,6461223,8141823,0,6361,0,56554681,71157727,6849460,25140723,13930059,10628078,6461223,8141823,0,6361,0,56554681,71157727,6849460,25140723,13930059,10628078,6461223,8141823,0,6361,0,56554681,71157727,null,1,13930059]
[null,"2020-01-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-01-01",0,{"$f":"IF(AB103<F$5,0,IF(COUNTIFS(AC$101:AC103,0)<=$G$5,1,0))","v":0},0,{"$f":"AD103*V$19*IF(AD103=1,INDEX($O$2:$T$16,MATCH(SUM(AD103:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF103-SUM($AF103:AF103),AG$9-SUM(AG104:AG$115)),$AF103*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF103-SUM($AF103:AG103),AH$9-SUM(AH104:AH$115)),$AF103*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF103-SUM($AF103:AH103),AI$9-SUM(AI104:AI$115)),$AF103*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF103-SUM($AF103:AI103),AJ$9-SUM(AJ104:AJ$115)),$AF103*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF103-SUM($AF103:AJ103),AK$9-SUM(AK104:AK$115)),$AF103*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF103-SUM($AF103:AK103),AL$9-SUM(AL104:AL$115)),$AF103*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF103-SUM($AF103:AL103),AM$9-SUM(AM104:AM$115)),$AF103*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF103-SUM($AF103:AM103),AN$9-SUM(AN104:AN$115)),$AF103*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF103-SUM($AF103:AN103),AO$9-SUM(AO104:AO$115)),$AF103*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197611.50092250947,175769.50871258602,0,673343.39534645341,149725.60854858533,145340.07390323933,0,0,0,1046724.4049815489,1341790.0874333736,111541.97498974988,421796.50020500203,234485.22867978679,163977.47683476834,106140.78474784747,134969.95038950388,0,90.088048380483798,0,931891.26875768742,1173002.003895039,{"$f":"IF($AB103<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB103),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB103,CohortBreakout!$A:$A,$B$5)),\n0)","v":6845132},{"$f":"IF($AB103<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB103),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB103,CohortBreakout!$A:$A,$B$5)),\n0)","v":25312272},{"$f":"IF($AB103<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB103),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB103,CohortBreakout!$A:$A,$B$5)),\n0)","v":13964688},{"$f":"IF($AB103<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB103),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB103,CohortBreakout!$A:$A,$B$5)),\n0)","v":10445344},{"$f":"IF($AB103<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB103),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB103,CohortBreakout!$A:$A,$B$5)),\n0)","v":6475449},{"$f":"IF($AB103<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB103),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB103,CohortBreakout!$A:$A,$B$5)),\n0)","v":8188755},{"$f":"IF($AB103<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB103),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB103,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB103<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB103),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB103,CohortBreakout!$A:$A,$B$5)),\n0)","v":5141},{"$f":"IF($AB103<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB103),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB103,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6845132,25312272,13964688,10445344,6475449,8188755,0,5141,0,56572577,71236781,1,1,1,1,1,1,1,1,1,1,1,13529.733333333332,15917.33333333333,19617.166666666668,28470.833333333321,79197.916666666657,94374.999999999985,36601.050078078682,36601.050078078682,0,18861.437185639454,33026.421153441799,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6845132,25312272,13964688,10445344,6475449,8188755,0,5141,0,56572577,71236781,6845132,25312272,13964688,10445344,6475449,8188755,0,5141,0,56572577,71236781,6845132,25312272,13964688,10445344,6475449,8188755,0,5141,0,56572577,71236781,null,1,13964688]
[null,"2019-12-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-12-01",0,{"$f":"IF(AB104<F$5,0,IF(COUNTIFS(AC$101:AC104,0)<=$G$5,1,0))","v":0},0,{"$f":"AD104*V$19*IF(AD104=1,INDEX($O$2:$T$16,MATCH(SUM(AD104:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF104-SUM($AF104:AF104),AG$9-SUM(AG105:AG$115)),$AF104*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF104-SUM($AF104:AG104),AH$9-SUM(AH105:AH$115)),$AF104*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF104-SUM($AF104:AH104),AI$9-SUM(AI105:AI$115)),$AF104*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF104-SUM($AF104:AI104),AJ$9-SUM(AJ105:AJ$115)),$AF104*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF104-SUM($AF104:AJ104),AK$9-SUM(AK105:AK$115)),$AF104*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF104-SUM($AF104:AK104),AL$9-SUM(AL105:AL$115)),$AF104*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF104-SUM($AF104:AL104),AM$9-SUM(AM105:AM$115)),$AF104*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF104-SUM($AF104:AM104),AN$9-SUM(AN105:AN$115)),$AF104*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF104-SUM($AF104:AN104),AO$9-SUM(AO105:AO$115)),$AF104*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113447.87792127952,364314.94792947918,256563.65426404215,138565.47017220221,113845.45418204181,118197.37013120111,0,0,0,872891.95028700307,1104934.774600246,111507.50092250922,422793.50871258706,244242.99999999953,164423.39534645344,106012.60854858547,135261.07390323901,0,318.00000000000017,0,943285.40498154925,1184559.0874333738,{"$f":"IF($AB104<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB104),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB104,CohortBreakout!$A:$A,$B$5)),\n0)","v":6759028},{"$f":"IF($AB104<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB104),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB104,CohortBreakout!$A:$A,$B$5)),\n0)","v":25559296},{"$f":"IF($AB104<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB104),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB104,CohortBreakout!$A:$A,$B$5)),\n0)","v":14208931},{"$f":"IF($AB104<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB104),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB104,CohortBreakout!$A:$A,$B$5)),\n0)","v":9936424},{"$f":"IF($AB104<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB104),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB104,CohortBreakout!$A:$A,$B$5)),\n0)","v":6431736},{"$f":"IF($AB104<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB104),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB104,CohortBreakout!$A:$A,$B$5)),\n0)","v":8178676},{"$f":"IF($AB104<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB104),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB104,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB104<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB104),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB104,CohortBreakout!$A:$A,$B$5)),\n0)","v":5459},{"$f":"IF($AB104<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB104),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB104,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6759028,25559296,14208931,9936424,6431736,8178676,0,5459,0,56469138,71079550,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OVERRIDE!D$4>0,OVERRIDE!D$4,SUMIFS(ExpendituresCOA!J:J,ExpendituresCOA!$I:$I,$B$5))","v":13529.733333333332},{"$f":"IF(OVERRIDE!E$4>0,OVERRIDE!E$4,SUMIFS(ExpendituresCOA!K:K,ExpendituresCOA!$I:$I,$B$5))","v":15917.33333333333},{"$f":"IF(OVERRIDE!F$4>0,OVERRIDE!F$4,SUMIFS(ExpendituresCOA!L:L,ExpendituresCOA!$I:$I,$B$5))","v":19617.166666666668},{"$f":"IF(OVERRIDE!G$4>0,OVERRIDE!G$4,SUMIFS(ExpendituresCOA!M:M,ExpendituresCOA!$I:$I,$B$5))","v":28470.833333333321},{"$f":"IF(OVERRIDE!H$4>0,OVERRIDE!H$4,SUMIFS(ExpendituresCOA!N:N,ExpendituresCOA!$I:$I,$B$5))","v":79197.916666666657},{"$f":"IF(OVERRIDE!I$4>0,OVERRIDE!I$4,SUMIFS(ExpendituresCOA!O:O,ExpendituresCOA!$I:$I,$B$5))","v":94374.999999999985},{"$f":"IF(OVERRIDE!J$4>0,OVERRIDE!J$4,SUMIFS(ExpendituresCOA!P:P,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!K$4>0,OVERRIDE!K$4,SUMIFS(ExpendituresCOA!Q:Q,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!L$4>0,OVERRIDE!L$4,SUMIFS(ExpendituresCOA!R:R,ExpendituresCOA!$I:$I,$B$5))","v":0},18773.453297228349,32940.042026542695,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6759028,25559296,14208931,9936424,6431736,8178676,0,5459,0,56469138,71079550,6759028,25559296,14208931,9936424,6431736,8178676,0,5459,0,56469138,71079550,6759028,25559296,14208931,9936424,6431736,8178676,0,5459,0,56469138,71079550,null,1,14208931]
[null,"2019-11-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-11-01",0,{"$f":"IF(AB105<F$5,0,IF(COUNTIFS(AC$101:AC105,0)<=$G$5,1,0))","v":0},0,{"$f":"AD105*V$19*IF(AD105=1,INDEX($O$2:$T$16,MATCH(SUM(AD105:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF105-SUM($AF105:AF105),AG$9-SUM(AG106:AG$115)),$AF105*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF105-SUM($AF105:AG105),AH$9-SUM(AH106:AH$115)),$AF105*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF105-SUM($AF105:AH105),AI$9-SUM(AI106:AI$115)),$AF105*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF105-SUM($AF105:AI105),AJ$9-SUM(AJ106:AJ$115)),$AF105*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF105-SUM($AF105:AJ105),AK$9-SUM(AK106:AK$115)),$AF105*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF105-SUM($AF105:AK105),AL$9-SUM(AL106:AL$115)),$AF105*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF105-SUM($AF105:AL105),AM$9-SUM(AM106:AM$115)),$AF105*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF105-SUM($AF105:AM105),AN$9-SUM(AN106:AN$115)),$AF105*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF105-SUM($AF105:AN105),AO$9-SUM(AO106:AO$115)),$AF105*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118979.26465764642,304454.72457974404,190057.10414104164,93836.807810578495,101023.3886838872,100181.77419024147,0,0,0,707327.90118901059,908533.06406313926,111358.8779212792,424729.94792947924,234804.65426404262,165586.47017220172,106078.45418204181,135838.37013120129,0,598,0,937077.95028700284,1178994.774600246,{"$f":"IF($AB105<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB105),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB105,CohortBreakout!$A:$A,$B$5)),\n0)","v":6756939},{"$f":"IF($AB105<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB105),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB105,CohortBreakout!$A:$A,$B$5)),\n0)","v":25619711},{"$f":"IF($AB105<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB105),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB105,CohortBreakout!$A:$A,$B$5)),\n0)","v":14187172},{"$f":"IF($AB105<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB105),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB105,CohortBreakout!$A:$A,$B$5)),\n0)","v":9963445},{"$f":"IF($AB105<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB105),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB105,CohortBreakout!$A:$A,$B$5)),\n0)","v":6423969},{"$f":"IF($AB105<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB105),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB105,CohortBreakout!$A:$A,$B$5)),\n0)","v":8196317},{"$f":"IF($AB105<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB105),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB105,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB105<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB105),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB105,CohortBreakout!$A:$A,$B$5)),\n0)","v":6057},{"$f":"IF($AB105<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB105),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB105,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6756939,25619711,14187172,9963445,6423969,8196317,0,6057,0,56533324,71153610,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OVERRIDE!D$4>0,OVERRIDE!D$4,SUMIFS(ExpendituresCOA!J:J,ExpendituresCOA!$I:$I,$B$5))","v":13529.733333333332},{"$f":"IF(OVERRIDE!E$4>0,OVERRIDE!E$4,SUMIFS(ExpendituresCOA!K:K,ExpendituresCOA!$I:$I,$B$5))","v":15917.33333333333},{"$f":"IF(OVERRIDE!F$4>0,OVERRIDE!F$4,SUMIFS(ExpendituresCOA!L:L,ExpendituresCOA!$I:$I,$B$5))","v":19617.166666666668},{"$f":"IF(OVERRIDE!G$4>0,OVERRIDE!G$4,SUMIFS(ExpendituresCOA!M:M,ExpendituresCOA!$I:$I,$B$5))","v":28470.833333333321},{"$f":"IF(OVERRIDE!H$4>0,OVERRIDE!H$4,SUMIFS(ExpendituresCOA!N:N,ExpendituresCOA!$I:$I,$B$5))","v":79197.916666666657},{"$f":"IF(OVERRIDE!I$4>0,OVERRIDE!I$4,SUMIFS(ExpendituresCOA!O:O,ExpendituresCOA!$I:$I,$B$5))","v":94374.999999999985},{"$f":"IF(OVERRIDE!J$4>0,OVERRIDE!J$4,SUMIFS(ExpendituresCOA!P:P,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!K$4>0,OVERRIDE!K$4,SUMIFS(ExpendituresCOA!Q:Q,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!L$4>0,OVERRIDE!L$4,SUMIFS(ExpendituresCOA!R:R,ExpendituresCOA!$I:$I,$B$5))","v":0},18775.093694191575,32938.748060011836,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6756939,25619711,14187172,9963445,6423969,8196317,0,6057,0,56533324,71153610,6756939,25619711,14187172,9963445,6423969,8196317,0,6057,0,56533324,71153610,6756939,25619711,14187172,9963445,6423969,8196317,0,6057,0,56533324,71153610,null,1,14187172]
[null,"2019-10-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-10-01",0,{"$f":"IF(AB106<F$5,0,IF(COUNTIFS(AC$101:AC106,0)<=$G$5,1,0))","v":0},0,{"$f":"AD106*V$19*IF(AD106=1,INDEX($O$2:$T$16,MATCH(SUM(AD106:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF106-SUM($AF106:AF106),AG$9-SUM(AG107:AG$115)),$AF106*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF106-SUM($AF106:AG106),AH$9-SUM(AH107:AH$115)),$AF106*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF106-SUM($AF106:AH106),AI$9-SUM(AI107:AI$115)),$AF106*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF106-SUM($AF106:AI106),AJ$9-SUM(AJ107:AJ$115)),$AF106*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF106-SUM($AF106:AJ106),AK$9-SUM(AK107:AK$115)),$AF106*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF106-SUM($AF106:AK106),AL$9-SUM(AL107:AL$115)),$AF106*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF106-SUM($AF106:AL106),AM$9-SUM(AM107:AM$115)),$AF106*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF106-SUM($AF106:AM106),AN$9-SUM(AN107:AN$115)),$AF106*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF106-SUM($AF106:AN106),AO$9-SUM(AO107:AO$115)),$AF106*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194233.56016810145,604182.80186551809,455153.3218532186,243414.46801968105,169877.9037515372,176931.23482984863,0,0,0,1496984.1519065192,1843793.290487905,109973.26465764656,421795.72457974579,231172.1041410414,164314.80781057809,105013.38868388683,135163.77419024188,0,421.99999999999983,0,927677.90118901175,1167855.0640631404,{"$f":"IF($AB106<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB106),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB106,CohortBreakout!$A:$A,$B$5)),\n0)","v":6747933},{"$f":"IF($AB106<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB106),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB106,CohortBreakout!$A:$A,$B$5)),\n0)","v":25737052},{"$f":"IF($AB106<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB106),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB106,CohortBreakout!$A:$A,$B$5)),\n0)","v":14228287},{"$f":"IF($AB106<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB106),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB106,CohortBreakout!$A:$A,$B$5)),\n0)","v":10033923},{"$f":"IF($AB106<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB106),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB106,CohortBreakout!$A:$A,$B$5)),\n0)","v":6427959},{"$f":"IF($AB106<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB106),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB106,CohortBreakout!$A:$A,$B$5)),\n0)","v":8231299},{"$f":"IF($AB106<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB106),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB106,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB106<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB106),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB106,CohortBreakout!$A:$A,$B$5)),\n0)","v":6479},{"$f":"IF($AB106<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB106),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB106,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6747933,25737052,14228287,10033923,6427959,8231299,0,6479,0,56753674,71412932,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OVERRIDE!D$4>0,OVERRIDE!D$4,SUMIFS(ExpendituresCOA!J:J,ExpendituresCOA!$I:$I,$B$5))","v":13529.733333333332},{"$f":"IF(OVERRIDE!E$4>0,OVERRIDE!E$4,SUMIFS(ExpendituresCOA!K:K,ExpendituresCOA!$I:$I,$B$5))","v":15917.33333333333},{"$f":"IF(OVERRIDE!F$4>0,OVERRIDE!F$4,SUMIFS(ExpendituresCOA!L:L,ExpendituresCOA!$I:$I,$B$5))","v":19617.166666666668},{"$f":"IF(OVERRIDE!G$4>0,OVERRIDE!G$4,SUMIFS(ExpendituresCOA!M:M,ExpendituresCOA!$I:$I,$B$5))","v":28470.833333333321},{"$f":"IF(OVERRIDE!H$4>0,OVERRIDE!H$4,SUMIFS(ExpendituresCOA!N:N,ExpendituresCOA!$I:$I,$B$5))","v":79197.916666666657},{"$f":"IF(OVERRIDE!I$4>0,OVERRIDE!I$4,SUMIFS(ExpendituresCOA!O:O,ExpendituresCOA!$I:$I,$B$5))","v":94374.999999999985},{"$f":"IF(OVERRIDE!J$4>0,OVERRIDE!J$4,SUMIFS(ExpendituresCOA!P:P,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!K$4>0,OVERRIDE!K$4,SUMIFS(ExpendituresCOA!Q:Q,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!L$4>0,OVERRIDE!L$4,SUMIFS(ExpendituresCOA!R:R,ExpendituresCOA!$I:$I,$B$5))","v":0},18782.800472417974,32933.849280441333,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6747933,25737052,14228287,10033923,6427959,8231299,0,6479,0,56753674,71412932,6747933,25737052,14228287,10033923,6427959,8231299,0,6479,0,56753674,71412932,6747933,25737052,14228287,10033923,6427959,8231299,0,6479,0,56753674,71412932,null,1,14228287]
[null,"2019-09-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-09-01",0,{"$f":"IF(AB107<F$5,0,IF(COUNTIFS(AC$101:AC107,0)<=$G$5,1,0))","v":0},0,{"$f":"AD107*V$19*IF(AD107=1,INDEX($O$2:$T$16,MATCH(SUM(AD107:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF107-SUM($AF107:AF107),AG$9-SUM(AG108:AG$115)),$AF107*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF107-SUM($AF107:AG107),AH$9-SUM(AH108:AH$115)),$AF107*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF107-SUM($AF107:AH107),AI$9-SUM(AI108:AI$115)),$AF107*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF107-SUM($AF107:AI107),AJ$9-SUM(AJ108:AJ$115)),$AF107*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF107-SUM($AF107:AJ107),AK$9-SUM(AK108:AK$115)),$AF107*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF107-SUM($AF107:AK107),AL$9-SUM(AL108:AL$115)),$AF107*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF107-SUM($AF107:AL107),AM$9-SUM(AM108:AM$115)),$AF107*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF107-SUM($AF107:AM107),AN$9-SUM(AN108:AN$115)),$AF107*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF107-SUM($AF107:AN107),AO$9-SUM(AO108:AO$115)),$AF107*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91812.760660106316,148586.15733907372,1221.0583230834454,42836.064268141985,85319.446699466556,82381.502870028839,0,0,0,284456.04059040546,452156.99015990086,110270.56016810167,426379.80186551862,235034.32185321851,166356.46801968018,105338.90375153751,136053.23482984828,0,655.99999999999955,0,938697.15190651896,1180089.2904879048,{"$f":"IF($AB107<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB107),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB107,CohortBreakout!$A:$A,$B$5)),\n0)","v":6663970},{"$f":"IF($AB107<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB107),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB107,CohortBreakout!$A:$A,$B$5)),\n0)","v":25559249},{"$f":"IF($AB107<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB107),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB107,CohortBreakout!$A:$A,$B$5)),\n0)","v":14008168},{"$f":"IF($AB107<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB107),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB107,CohortBreakout!$A:$A,$B$5)),\n0)","v":9956865},{"$f":"IF($AB107<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB107),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB107,CohortBreakout!$A:$A,$B$5)),\n0)","v":6363420},{"$f":"IF($AB107<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB107),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB107,CohortBreakout!$A:$A,$B$5)),\n0)","v":8190421},{"$f":"IF($AB107<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB107),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB107,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB107<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB107),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB107,CohortBreakout!$A:$A,$B$5)),\n0)","v":7135},{"$f":"IF($AB107<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB107),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB107,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6663970,25559249,14008168,9956865,6363420,8190421,0,7135,0,56195387,70749228,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OVERRIDE!D$4>0,OVERRIDE!D$4,SUMIFS(ExpendituresCOA!J:J,ExpendituresCOA!$I:$I,$B$5))","v":13529.733333333332},{"$f":"IF(OVERRIDE!E$4>0,OVERRIDE!E$4,SUMIFS(ExpendituresCOA!K:K,ExpendituresCOA!$I:$I,$B$5))","v":15917.33333333333},{"$f":"IF(OVERRIDE!F$4>0,OVERRIDE!F$4,SUMIFS(ExpendituresCOA!L:L,ExpendituresCOA!$I:$I,$B$5))","v":19617.166666666668},{"$f":"IF(OVERRIDE!G$4>0,OVERRIDE!G$4,SUMIFS(ExpendituresCOA!M:M,ExpendituresCOA!$I:$I,$B$5))","v":28470.833333333321},{"$f":"IF(OVERRIDE!H$4>0,OVERRIDE!H$4,SUMIFS(ExpendituresCOA!N:N,ExpendituresCOA!$I:$I,$B$5))","v":79197.916666666657},{"$f":"IF(OVERRIDE!I$4>0,OVERRIDE!I$4,SUMIFS(ExpendituresCOA!O:O,ExpendituresCOA!$I:$I,$B$5))","v":94374.999999999985},{"$f":"IF(OVERRIDE!J$4>0,OVERRIDE!J$4,SUMIFS(ExpendituresCOA!P:P,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!K$4>0,OVERRIDE!K$4,SUMIFS(ExpendituresCOA!Q:Q,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!L$4>0,OVERRIDE!L$4,SUMIFS(ExpendituresCOA!R:R,ExpendituresCOA!$I:$I,$B$5))","v":0},18783.370633331051,32968.266037538575,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6663970,25559249,14008168,9956865,6363420,8190421,0,7135,0,56195387,70749228,6663970,25559249,14008168,9956865,6363420,8190421,0,7135,0,56195387,70749228,6663970,25559249,14008168,9956865,6363420,8190421,0,7135,0,56195387,70749228,null,1,14008168]
[null,"2019-08-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-08-01",0,{"$f":"IF(AB108<F$5,0,IF(COUNTIFS(AC$101:AC108,0)<=$G$5,1,0))","v":0},0,{"$f":"AD108*V$19*IF(AD108=1,INDEX($O$2:$T$16,MATCH(SUM(AD108:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF108-SUM($AF108:AF108),AG$9-SUM(AG109:AG$115)),$AF108*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF108-SUM($AF108:AG108),AH$9-SUM(AH109:AH$115)),$AF108*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF108-SUM($AF108:AH108),AI$9-SUM(AI109:AI$115)),$AF108*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF108-SUM($AF108:AI108),AJ$9-SUM(AJ109:AJ$115)),$AF108*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF108-SUM($AF108:AJ108),AK$9-SUM(AK109:AK$115)),$AF108*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF108-SUM($AF108:AK108),AL$9-SUM(AL109:AL$115)),$AF108*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF108-SUM($AF108:AL108),AM$9-SUM(AM109:AM$115)),$AF108*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF108-SUM($AF108:AM108),AN$9-SUM(AN109:AN$115)),$AF108*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF108-SUM($AF108:AN108),AO$9-SUM(AO109:AO$115)),$AF108*AO$9/SUM($AG$9:$AO$9))","v":0},0,{"$f":"SUMIFS($AG108:$AO108,$AG$13:$AO$13,AQ$13)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136583.38632636331,427064.32031570375,221546.67886428908,154386.73185731843,122446.46248462517,122718.77613776177,0,73.539257892578462,0,939654.65662156709,1184819.8952439541,109827.76066010659,426364.15733907337,235257.05832308321,166553.06426814265,105044.44669946698,136279.50287002869,0,420.99999999999977,0,938423.04059040581,1179746.9901599016,{"$f":"IF($AB108<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB108),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB108,CohortBreakout!$A:$A,$B$5)),\n0)","v":6681985},{"$f":"IF($AB108<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB108),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB108,CohortBreakout!$A:$A,$B$5)),\n0)","v":25837027},{"$f":"IF($AB108<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB108),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB108,CohortBreakout!$A:$A,$B$5)),\n0)","v":14242204},{"$f":"IF($AB108<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB108),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB108,CohortBreakout!$A:$A,$B$5)),\n0)","v":10080582},{"$f":"IF($AB108<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB108),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB108,CohortBreakout!$A:$A,$B$5)),\n0)","v":6383145},{"$f":"IF($AB108<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB108),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB108,CohortBreakout!$A:$A,$B$5)),\n0)","v":8244319},{"$f":"IF($AB108<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB108),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB108,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB108<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB108),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB108,CohortBreakout!$A:$A,$B$5)),\n0)","v":7556},{"$f":"IF($AB108<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB108),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB108,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6681985,25837027,14242204,10080582,6383145,8244319,0,7556,0,56849354,71476818,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OVERRIDE!D$4>0,OVERRIDE!D$4,SUMIFS(ExpendituresCOA!J:J,ExpendituresCOA!$I:$I,$B$5))","v":13529.733333333332},{"$f":"IF(OVERRIDE!E$4>0,OVERRIDE!E$4,SUMIFS(ExpendituresCOA!K:K,ExpendituresCOA!$I:$I,$B$5))","v":15917.33333333333},{"$f":"IF(OVERRIDE!F$4>0,OVERRIDE!F$4,SUMIFS(ExpendituresCOA!L:L,ExpendituresCOA!$I:$I,$B$5))","v":19617.166666666668},{"$f":"IF(OVERRIDE!G$4>0,OVERRIDE!G$4,SUMIFS(ExpendituresCOA!M:M,ExpendituresCOA!$I:$I,$B$5))","v":28470.833333333321},{"$f":"IF(OVERRIDE!H$4>0,OVERRIDE!H$4,SUMIFS(ExpendituresCOA!N:N,ExpendituresCOA!$I:$I,$B$5))","v":79197.916666666657},{"$f":"IF(OVERRIDE!I$4>0,OVERRIDE!I$4,SUMIFS(ExpendituresCOA!O:O,ExpendituresCOA!$I:$I,$B$5))","v":94374.999999999985},{"$f":"IF(OVERRIDE!J$4>0,OVERRIDE!J$4,SUMIFS(ExpendituresCOA!P:P,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!K$4>0,OVERRIDE!K$4,SUMIFS(ExpendituresCOA!Q:Q,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!L$4>0,OVERRIDE!L$4,SUMIFS(ExpendituresCOA!R:R,ExpendituresCOA!$I:$I,$B$5))","v":0},18792.348342546218,32904.686031532256,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6681985,25837027,14242204,10080582,6383145,8244319,0,7556,0,56849354,71476818,6681985,25837027,14242204,10080582,6383145,8244319,0,7556,0,56849354,71476818,6681985,25837027,14242204,10080582,6383145,8244319,0,7556,0,56849354,71476818,null,1,14242204]
[null,"2019-07-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-07-01",0,{"$f":"IF(AB109<F$5,0,IF(COUNTIFS(AC$101:AC109,0)<=$G$5,1,0))","v":0},0,{"$f":"AD109*V$19*IF(AD109=1,INDEX($O$2:$T$16,MATCH(SUM(AD109:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF109-SUM($AF109:AF109),AG$9-SUM(AG110:AG$115)),$AF109*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF109-SUM($AF109:AG109),AH$9-SUM(AH110:AH$115)),$AF109*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF109-SUM($AF109:AH109),AI$9-SUM(AI110:AI$115)),$AF109*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF109-SUM($AF109:AI109),AJ$9-SUM(AJ110:AJ$115)),$AF109*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF109-SUM($AF109:AJ109),AK$9-SUM(AK110:AK$115)),$AF109*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF109-SUM($AF109:AK109),AL$9-SUM(AL110:AL$115)),$AF109*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF109-SUM($AF109:AL109),AM$9-SUM(AM110:AM$115)),$AF109*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF109-SUM($AF109:AM109),AN$9-SUM(AN110:AN$115)),$AF109*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF109-SUM($AF109:AN109),AO$9-SUM(AO110:AO$115)),$AF109*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114757.74292742927,441457.88806888089,248744.93091430888,181982.43542435393,131152.97662976664,127328.19885198865,0,0,0,986942.99733497296,1245424.1728167282,109751.38632636325,426116.32031570311,235043.67886428861,166299.73185731855,104603.46248462483,136429.77613776136,0,128.53925789257892,0,937339.65662156604,1178372.8952439523,{"$f":"IF($AB109<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB109),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB109,CohortBreakout!$A:$A,$B$5)),\n0)","v":6655153},{"$f":"IF($AB109<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB109),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB109,CohortBreakout!$A:$A,$B$5)),\n0)","v":25836079},{"$f":"IF($AB109<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB109),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB109,CohortBreakout!$A:$A,$B$5)),\n0)","v":14255701},{"$f":"IF($AB109<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB109),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB109,CohortBreakout!$A:$A,$B$5)),\n0)","v":10092495},{"$f":"IF($AB109<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB109),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB109,CohortBreakout!$A:$A,$B$5)),\n0)","v":6365302},{"$f":"IF($AB109<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB109),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB109,CohortBreakout!$A:$A,$B$5)),\n0)","v":8258030},{"$f":"IF($AB109<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB109),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB109,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB109<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB109),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB109,CohortBreakout!$A:$A,$B$5)),\n0)","v":7611},{"$f":"IF($AB109<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB109),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB109,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6655153,25836079,14255701,10092495,6365302,8258030,0,7611,0,56847039,71470371,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OVERRIDE!D$4>0,OVERRIDE!D$4,SUMIFS(ExpendituresCOA!J:J,ExpendituresCOA!$I:$I,$B$5))","v":13529.733333333332},{"$f":"IF(OVERRIDE!E$4>0,OVERRIDE!E$4,SUMIFS(ExpendituresCOA!K:K,ExpendituresCOA!$I:$I,$B$5))","v":15917.33333333333},{"$f":"IF(OVERRIDE!F$4>0,OVERRIDE!F$4,SUMIFS(ExpendituresCOA!L:L,ExpendituresCOA!$I:$I,$B$5))","v":19617.166666666668},{"$f":"IF(OVERRIDE!G$4>0,OVERRIDE!G$4,SUMIFS(ExpendituresCOA!M:M,ExpendituresCOA!$I:$I,$B$5))","v":28470.833333333321},{"$f":"IF(OVERRIDE!H$4>0,OVERRIDE!H$4,SUMIFS(ExpendituresCOA!N:N,ExpendituresCOA!$I:$I,$B$5))","v":79197.916666666657},{"$f":"IF(OVERRIDE!I$4>0,OVERRIDE!I$4,SUMIFS(ExpendituresCOA!O:O,ExpendituresCOA!$I:$I,$B$5))","v":94374.999999999985},{"$f":"IF(OVERRIDE!J$4>0,OVERRIDE!J$4,SUMIFS(ExpendituresCOA!P:P,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!K$4>0,OVERRIDE!K$4,SUMIFS(ExpendituresCOA!Q:Q,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!L$4>0,OVERRIDE!L$4,SUMIFS(ExpendituresCOA!R:R,ExpendituresCOA!$I:$I,$B$5))","v":0},18797.121569932206,32909.174930375608,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6655153,25836079,14255701,10092495,6365302,8258030,0,7611,0,56847039,71470371,6655153,25836079,14255701,10092495,6365302,8258030,0,7611,0,56847039,71470371,6655153,25836079,14255701,10092495,6365302,8258030,0,7611,0,56847039,71470371,null,1,14255701]
[null,"2019-06-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-06-01",{"$f":"IF(OR($AB110>=$F$5,$AB110<=DATE(2020,2,1)),0,1)","v":0},{"$f":"IF(AB110<F$5,0,IF(COUNTIFS(AC$101:AC110,0)<=$G$5,1,0))","v":0},{"$f":"IF($B110>=EDATE($F$5,$G$5),2,SUMIFS($AD:$AD,$AB:$AB,$B110))+IF(B110<DATE(2020,2,28),0,1)+IF($B110>EDATE($F$5,$G$5+23),2,IF($B110>=EDATE($F$5,$G$5+12),1,0))","v":0},{"$f":"AD110*V$19*IF(AD110=1,INDEX($O$2:$T$16,MATCH(SUM(AD110:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF110-SUM($AF110:AF110),AG$9-SUM(AG111:AG$115)),$AF110*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF110-SUM($AF110:AG110),AH$9-SUM(AH111:AH$115)),$AF110*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF110-SUM($AF110:AH110),AI$9-SUM(AI111:AI$115)),$AF110*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF110-SUM($AF110:AI110),AJ$9-SUM(AJ111:AJ$115)),$AF110*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF110-SUM($AF110:AJ110),AK$9-SUM(AK111:AK$115)),$AF110*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF110-SUM($AF110:AK110),AL$9-SUM(AL111:AL$115)),$AF110*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF110-SUM($AF110:AL110),AM$9-SUM(AM111:AM$115)),$AF110*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF110-SUM($AF110:AM110),AN$9-SUM(AN111:AN$115)),$AF110*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF110-SUM($AF110:AN110),AO$9-SUM(AO111:AO$115)),$AF110*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87514.280237802304,407483.30760557577,189637.7539975401,146613.02460024506,114644.99169741664,136444.25225502253,0,0,0,831248.36644116323,1082337.6103936024,110129.74292742927,426439.88806888065,235814.93091430911,166631.43542435422,104430.97662976629,136434.19885198851,0,177.9999999999996,0,939193.99733497319,1180059.172816728,{"$f":"IF($AB110<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB110),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB110,CohortBreakout!$A:$A,$B$5)),\n0)","v":6650525},{"$f":"IF($AB110<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB110),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB110,CohortBreakout!$A:$A,$B$5)),\n0)","v":25821061},{"$f":"IF($AB110<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB110),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB110,CohortBreakout!$A:$A,$B$5)),\n0)","v":14242771},{"$f":"IF($AB110<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB110),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB110,CohortBreakout!$A:$A,$B$5)),\n0)","v":10077144},{"$f":"IF($AB110<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB110),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB110,CohortBreakout!$A:$A,$B$5)),\n0)","v":6338580},{"$f":"IF($AB110<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB110),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB110,CohortBreakout!$A:$A,$B$5)),\n0)","v":8267136},{"$f":"IF($AB110<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB110),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB110,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB110<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB110),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB110,CohortBreakout!$A:$A,$B$5)),\n0)","v":7789},{"$f":"IF($AB110<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB110),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB110,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6650525,25821061,14242771,10077144,6338580,8267136,0,7789,0,56799290,71405006,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(DK110:DS110,$AQ$5:$AY$5,DV110:ED110,CZ110:DH110)/SUMPRODUCT($AQ$5:$AY$5,DV110:ED110,CZ110:DH110)","v":1},{"$f":"SUMPRODUCT($CZ110:$DH110,DK110:DS110,DV110:ED110)/SUMPRODUCT($CZ110:$DH110,DV110:ED110)","v":1},{"$f":"IF(OVERRIDE!D$4>0,OVERRIDE!D$4,SUMIFS(ExpendituresCOA!J:J,ExpendituresCOA!$I:$I,$B$5))","v":13529.733333333332},{"$f":"IF(OVERRIDE!E$4>0,OVERRIDE!E$4,SUMIFS(ExpendituresCOA!K:K,ExpendituresCOA!$I:$I,$B$5))","v":15917.33333333333},{"$f":"IF(OVERRIDE!F$4>0,OVERRIDE!F$4,SUMIFS(ExpendituresCOA!L:L,ExpendituresCOA!$I:$I,$B$5))","v":19617.166666666668},{"$f":"IF(OVERRIDE!G$4>0,OVERRIDE!G$4,SUMIFS(ExpendituresCOA!M:M,ExpendituresCOA!$I:$I,$B$5))","v":28470.833333333321},{"$f":"IF(OVERRIDE!H$4>0,OVERRIDE!H$4,SUMIFS(ExpendituresCOA!N:N,ExpendituresCOA!$I:$I,$B$5))","v":79197.916666666657},{"$f":"IF(OVERRIDE!I$4>0,OVERRIDE!I$4,SUMIFS(ExpendituresCOA!O:O,ExpendituresCOA!$I:$I,$B$5))","v":94374.999999999985},{"$f":"IF(OVERRIDE!J$4>0,OVERRIDE!J$4,SUMIFS(ExpendituresCOA!P:P,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!K$4>0,OVERRIDE!K$4,SUMIFS(ExpendituresCOA!Q:Q,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!L$4>0,OVERRIDE!L$4,SUMIFS(ExpendituresCOA!R:R,ExpendituresCOA!$I:$I,$B$5))","v":0},18795.566812810943,{"$f":"SUMPRODUCT(DV110:ED110,CZ110:DH110)/DJ110","v":32907.890810067634},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6650525,25821061,14242771,10077144,6338580,8267136,0,7789,0,56799290,71405006,6650525,25821061,14242771,10077144,6338580,8267136,0,7789,0,56799290,71405006,6650525,25821061,14242771,10077144,6338580,8267136,0,7789,0,56799290,71405006,null,{"$f":"SUMIFS(DK110:DU110,DK$13:DU$13,$GW$12)","v":1},{"$f":"SUMIFS(CZ110:DJ110,CZ$13:DJ$13,$GW$12)","v":14242771}]
[null,"2019-05-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-05-01",0,{"$f":"IF(AB111<F$5,0,IF(COUNTIFS(AC$101:AC111,0)<=$G$5,1,0))","v":0},0,{"$f":"AD111*V$19*IF(AD111=1,INDEX($O$2:$T$16,MATCH(SUM(AD111:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF111-SUM($AF111:AF111),AG$9-SUM(AG112:AG$115)),$AF111*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF111-SUM($AF111:AG111),AH$9-SUM(AH112:AH$115)),$AF111*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF111-SUM($AF111:AH111),AI$9-SUM(AI112:AI$115)),$AF111*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF111-SUM($AF111:AI111),AJ$9-SUM(AJ112:AJ$115)),$AF111*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF111-SUM($AF111:AJ111),AK$9-SUM(AK112:AK$115)),$AF111*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF111-SUM($AF111:AK111),AL$9-SUM(AL112:AL$115)),$AF111*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF111-SUM($AF111:AL111),AM$9-SUM(AM112:AM$115)),$AF111*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF111-SUM($AF111:AM111),AN$9-SUM(AN112:AN$115)),$AF111*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF111-SUM($AF111:AN111),AO$9-SUM(AO112:AO$115)),$AF111*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(INDIRECT(\"'\"&BU$11&\"'!r:r\"),INDIRECT(\"'\"&BU$11&\"'!b:b\"),$B111,INDIRECT(\"'\"&BU$11&\"'!a:a\"),\"Joiners\")","v":91955.499077490531},388560.84378843755,203512.51158261672,161940.50379253738,118413.8308733087,120120.31426814292,0,0,0,845969.35824108217,1084503.5033825338,{"$f":"SUMIFS(INDIRECT(\"'\"&CF$11&\"'!D:D\"),INDIRECT(\"'\"&CF$11&\"'!b:b\"),$B111,INDIRECT(\"'\"&CF$11&\"'!a:a\"),\"Leavers\")","v":110441.28023780236},427090.307605576,236372.75399753996,166713.02460024599,104192.99169741696,136712.25225502253,0,234.00000000000003,0,940851.36644116428,1181756.6103936038,{"$f":"IF($AB111<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB111),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB111,CohortBreakout!$A:$A,$B$5)),\n0)","v":6673452},{"$f":"IF($AB111<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB111),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB111,CohortBreakout!$A:$A,$B$5)),\n0)","v":25840668},{"$f":"IF($AB111<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB111),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB111,CohortBreakout!$A:$A,$B$5)),\n0)","v":14289506},{"$f":"IF($AB111<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB111),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB111,CohortBreakout!$A:$A,$B$5)),\n0)","v":10097244},{"$f":"IF($AB111<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB111),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB111,CohortBreakout!$A:$A,$B$5)),\n0)","v":6328128},{"$f":"IF($AB111<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB111),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB111,CohortBreakout!$A:$A,$B$5)),\n0)","v":8267404},{"$f":"IF($AB111<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB111),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB111,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB111<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB111),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB111,CohortBreakout!$A:$A,$B$5)),\n0)","v":8023},{"$f":"IF($AB111<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB111),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB111,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"SUMIFS(INDIRECT(\"'\"&CZ$1&\"'!d:d\"),INDIRECT(\"'\"&CZ$1&\"'!b:b\"),$B111,INDIRECT(\"'\"&CZ$1&\"'!a:a\"),\"Total Members\")","v":6673452},25840668,14289506,10097244,6328128,8267404,0,8023,0,56908893,71504425,{"$f":"SUMIFS(INDIRECT(\"'\"&DK$1&\"'!h:h\"),INDIRECT(\"'\"&DK$1&\"'!B:B\"),$AB111)","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OVERRIDE!D$4>0,OVERRIDE!D$4,SUMIFS(ExpendituresCOA!J:J,ExpendituresCOA!$I:$I,$B$5))","v":13529.733333333332},{"$f":"IF(OVERRIDE!E$4>0,OVERRIDE!E$4,SUMIFS(ExpendituresCOA!K:K,ExpendituresCOA!$I:$I,$B$5))","v":15917.33333333333},{"$f":"IF(OVERRIDE!F$4>0,OVERRIDE!F$4,SUMIFS(ExpendituresCOA!L:L,ExpendituresCOA!$I:$I,$B$5))","v":19617.166666666668},{"$f":"IF(OVERRIDE!G$4>0,OVERRIDE!G$4,SUMIFS(ExpendituresCOA!M:M,ExpendituresCOA!$I:$I,$B$5))","v":28470.833333333321},{"$f":"IF(OVERRIDE!H$4>0,OVERRIDE!H$4,SUMIFS(ExpendituresCOA!N:N,ExpendituresCOA!$I:$I,$B$5))","v":79197.916666666657},{"$f":"IF(OVERRIDE!I$4>0,OVERRIDE!I$4,SUMIFS(ExpendituresCOA!O:O,ExpendituresCOA!$I:$I,$B$5))","v":94374.999999999985},{"$f":"IF(OVERRIDE!J$4>0,OVERRIDE!J$4,SUMIFS(ExpendituresCOA!P:P,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!K$4>0,OVERRIDE!K$4,SUMIFS(ExpendituresCOA!Q:Q,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!L$4>0,OVERRIDE!L$4,SUMIFS(ExpendituresCOA!R:R,ExpendituresCOA!$I:$I,$B$5))","v":0},18796.618907099626,32880.560617694769,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6673452,25840668,14289506,10097244,6328128,8267404,0,8023,0,56908893,71504425,6673452,25840668,14289506,10097244,6328128,8267404,0,8023,0,56908893,71504425,6673452,25840668,14289506,10097244,6328128,8267404,0,8023,0,56908893,71504425,null,1,14289506]
[null,"2019-04-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-04-01",0,{"$f":"IF(AB112<F$5,0,IF(COUNTIFS(AC$101:AC112,0)<=$G$5,1,0))","v":0},0,{"$f":"AD112*V$19*IF(AD112=1,INDEX($O$2:$T$16,MATCH(SUM(AD112:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF112-SUM($AF112:AF112),AG$9-SUM(AG113:AG$115)),$AF112*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF112-SUM($AF112:AG112),AH$9-SUM(AH113:AH$115)),$AF112*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF112-SUM($AF112:AH112),AI$9-SUM(AI113:AI$115)),$AF112*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF112-SUM($AF112:AI112),AJ$9-SUM(AJ113:AJ$115)),$AF112*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF112-SUM($AF112:AJ112),AK$9-SUM(AK113:AK$115)),$AF112*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF112-SUM($AF112:AK112),AL$9-SUM(AL113:AL$115)),$AF112*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF112-SUM($AF112:AL112),AM$9-SUM(AM113:AM$115)),$AF112*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF112-SUM($AF112:AM112),AN$9-SUM(AN113:AN$115)),$AF112*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF112-SUM($AF112:AN112),AO$9-SUM(AO113:AO$115)),$AF112*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86781.052480524406,374885.13550635427,180424.53567035682,156476.53905289061,115904.04520295188,121786.79397293925,0,0,0,798567.26271012612,1036258.1018860172,110833.49907749076,427973.84378843784,237314.51158261581,166884.5037925379,103992.83087330872,136969.31426814268,0,269.99999999999983,0,943276.35824108217,1184238.5033825336,{"$f":"IF($AB112<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB112),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB112,CohortBreakout!$A:$A,$B$5)),\n0)","v":6692330},{"$f":"IF($AB112<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB112),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB112,CohortBreakout!$A:$A,$B$5)),\n0)","v":25880081},{"$f":"IF($AB112<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB112),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB112,CohortBreakout!$A:$A,$B$5)),\n0)","v":14323308},{"$f":"IF($AB112<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB112),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB112,CohortBreakout!$A:$A,$B$5)),\n0)","v":10102188},{"$f":"IF($AB112<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB112),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB112,CohortBreakout!$A:$A,$B$5)),\n0)","v":6313707},{"$f":"IF($AB112<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB112),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB112,CohortBreakout!$A:$A,$B$5)),\n0)","v":8284253},{"$f":"IF($AB112<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB112),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB112,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB112<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB112),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB112,CohortBreakout!$A:$A,$B$5)),\n0)","v":8293},{"$f":"IF($AB112<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB112),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB112,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6692330,25880081,14323308,10102188,6313707,8284253,0,8293,0,57006200,71604160,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OVERRIDE!D$4>0,OVERRIDE!D$4,SUMIFS(ExpendituresCOA!J:J,ExpendituresCOA!$I:$I,$B$5))","v":13529.733333333332},{"$f":"IF(OVERRIDE!E$4>0,OVERRIDE!E$4,SUMIFS(ExpendituresCOA!K:K,ExpendituresCOA!$I:$I,$B$5))","v":15917.33333333333},{"$f":"IF(OVERRIDE!F$4>0,OVERRIDE!F$4,SUMIFS(ExpendituresCOA!L:L,ExpendituresCOA!$I:$I,$B$5))","v":19617.166666666668},{"$f":"IF(OVERRIDE!G$4>0,OVERRIDE!G$4,SUMIFS(ExpendituresCOA!M:M,ExpendituresCOA!$I:$I,$B$5))","v":28470.833333333321},{"$f":"IF(OVERRIDE!H$4>0,OVERRIDE!H$4,SUMIFS(ExpendituresCOA!N:N,ExpendituresCOA!$I:$I,$B$5))","v":79197.916666666657},{"$f":"IF(OVERRIDE!I$4>0,OVERRIDE!I$4,SUMIFS(ExpendituresCOA!O:O,ExpendituresCOA!$I:$I,$B$5))","v":94374.999999999985},{"$f":"IF(OVERRIDE!J$4>0,OVERRIDE!J$4,SUMIFS(ExpendituresCOA!P:P,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!K$4>0,OVERRIDE!K$4,SUMIFS(ExpendituresCOA!Q:Q,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!L$4>0,OVERRIDE!L$4,SUMIFS(ExpendituresCOA!R:R,ExpendituresCOA!$I:$I,$B$5))","v":0},18794.293951563701,32864.71201645799,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6692330,25880081,14323308,10102188,6313707,8284253,0,8293,0,57006200,71604160,6692330,25880081,14323308,10102188,6313707,8284253,0,8293,0,57006200,71604160,6692330,25880081,14323308,10102188,6313707,8284253,0,8293,0,57006200,71604160,null,1,14323308]
[null,"2019-03-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-03-01",0,{"$f":"IF(AB113<F$5,0,IF(COUNTIFS(AC$101:AC113,0)<=$G$5,1,0))","v":0},0,{"$f":"AD113*V$19*IF(AD113=1,INDEX($O$2:$T$16,MATCH(SUM(AD113:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF113-SUM($AF113:AF113),AG$9-SUM(AG114:AG$115)),$AF113*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF113-SUM($AF113:AG113),AH$9-SUM(AH114:AH$115)),$AF113*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF113-SUM($AF113:AH113),AI$9-SUM(AI114:AI$115)),$AF113*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF113-SUM($AF113:AI113),AJ$9-SUM(AJ114:AJ$115)),$AF113*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF113-SUM($AF113:AJ113),AK$9-SUM(AK114:AK$115)),$AF113*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF113-SUM($AF113:AK113),AL$9-SUM(AL114:AL$115)),$AF113*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF113-SUM($AF113:AL113),AM$9-SUM(AM114:AM$115)),$AF113*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF113-SUM($AF113:AM113),AN$9-SUM(AN114:AN$115)),$AF113*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF113-SUM($AF113:AN113),AO$9-SUM(AO114:AO$115)),$AF113*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127337.10045100469,396926.82041820511,223610.94239442423,166178.51927019283,115939.85301353037,112647.31826568302,0,0,0,914053.38253382687,1142640.5538130403,110548.0524805248,428424.13550635503,237491.53567035668,166867.53905289053,103775.04520295202,137363.79397293972,0,263.00000000000034,0,943594.26271012705,1184733.1018860186,{"$f":"IF($AB113<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB113),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB113,CohortBreakout!$A:$A,$B$5)),\n0)","v":6716097},{"$f":"IF($AB113<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB113),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB113,CohortBreakout!$A:$A,$B$5)),\n0)","v":25933620},{"$f":"IF($AB113<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB113),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB113,CohortBreakout!$A:$A,$B$5)),\n0)","v":14380375},{"$f":"IF($AB113<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB113),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB113,CohortBreakout!$A:$A,$B$5)),\n0)","v":10112579},{"$f":"IF($AB113<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB113),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB113,CohortBreakout!$A:$A,$B$5)),\n0)","v":6301578},{"$f":"IF($AB113<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB113),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB113,CohortBreakout!$A:$A,$B$5)),\n0)","v":8299830},{"$f":"IF($AB113<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB113),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB113,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB113<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB113),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB113,CohortBreakout!$A:$A,$B$5)),\n0)","v":8556},{"$f":"IF($AB113<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB113),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB113,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6716097,25933620,14380375,10112579,6301578,8299830,0,8556,0,57151227,71752635,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OVERRIDE!D$4>0,OVERRIDE!D$4,SUMIFS(ExpendituresCOA!J:J,ExpendituresCOA!$I:$I,$B$5))","v":13529.733333333332},{"$f":"IF(OVERRIDE!E$4>0,OVERRIDE!E$4,SUMIFS(ExpendituresCOA!K:K,ExpendituresCOA!$I:$I,$B$5))","v":15917.33333333333},{"$f":"IF(OVERRIDE!F$4>0,OVERRIDE!F$4,SUMIFS(ExpendituresCOA!L:L,ExpendituresCOA!$I:$I,$B$5))","v":19617.166666666668},{"$f":"IF(OVERRIDE!G$4>0,OVERRIDE!G$4,SUMIFS(ExpendituresCOA!M:M,ExpendituresCOA!$I:$I,$B$5))","v":28470.833333333321},{"$f":"IF(OVERRIDE!H$4>0,OVERRIDE!H$4,SUMIFS(ExpendituresCOA!N:N,ExpendituresCOA!$I:$I,$B$5))","v":79197.916666666657},{"$f":"IF(OVERRIDE!I$4>0,OVERRIDE!I$4,SUMIFS(ExpendituresCOA!O:O,ExpendituresCOA!$I:$I,$B$5))","v":94374.999999999985},{"$f":"IF(OVERRIDE!J$4>0,OVERRIDE!J$4,SUMIFS(ExpendituresCOA!P:P,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!K$4>0,OVERRIDE!K$4,SUMIFS(ExpendituresCOA!Q:Q,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!L$4>0,OVERRIDE!L$4,SUMIFS(ExpendituresCOA!R:R,ExpendituresCOA!$I:$I,$B$5))","v":0},18792.072451893309,32840.024677297231,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6716097,25933620,14380375,10112579,6301578,8299830,0,8556,0,57151227,71752635,6716097,25933620,14380375,10112579,6301578,8299830,0,8556,0,57151227,71752635,6716097,25933620,14380375,10112579,6301578,8299830,0,8556,0,57151227,71752635,null,1,14380375]
[null,"2019-02-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-02-01",0,{"$f":"IF(AB114<F$5,0,IF(COUNTIFS(AC$101:AC114,0)<=$G$5,1,0))","v":0},0,{"$f":"AD114*V$19*IF(AD114=1,INDEX($O$2:$T$16,MATCH(SUM(AD114:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF114-SUM($AF114:AF114),AG$9-SUM(AG115:AG$115)),$AF114*AG$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF114-SUM($AF114:AG114),AH$9-SUM(AH115:AH$115)),$AF114*AH$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF114-SUM($AF114:AH114),AI$9-SUM(AI115:AI$115)),$AF114*AI$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF114-SUM($AF114:AI114),AJ$9-SUM(AJ115:AJ$115)),$AF114*AJ$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF114-SUM($AF114:AJ114),AK$9-SUM(AK115:AK$115)),$AF114*AK$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF114-SUM($AF114:AK114),AL$9-SUM(AL115:AL$115)),$AF114*AL$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF114-SUM($AF114:AL114),AM$9-SUM(AM115:AM$115)),$AF114*AM$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF114-SUM($AF114:AM114),AN$9-SUM(AN115:AN$115)),$AF114*AN$9/SUM($AG$9:$AO$9))","v":0},{"$f":"IF($J$5<>2,MIN(2*$AF114-SUM($AF114:AN114),AO$9-SUM(AO115:AO$115)),$AF114*AO$9/SUM($AG$9:$AO$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30780,255190,191096,104045,62547,49233,0,0,0,581111,692891,110040.1004510045,424212.82041820412,234337.94239442391,165150.51927019269,102742.85301353013,136551.31826568264,0,207.00000000000031,0,933948.38253382524,1173242.5538130379,{"$f":"IF($AB114<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB114),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB114,CohortBreakout!$A:$A,$B$5)),\n0)","v":6698800},{"$f":"IF($AB114<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB114),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB114,CohortBreakout!$A:$A,$B$5)),\n0)","v":25960906},{"$f":"IF($AB114<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB114),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB114,CohortBreakout!$A:$A,$B$5)),\n0)","v":14391102},{"$f":"IF($AB114<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB114),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB114,CohortBreakout!$A:$A,$B$5)),\n0)","v":10111551},{"$f":"IF($AB114<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB114),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB114,CohortBreakout!$A:$A,$B$5)),\n0)","v":6288381},{"$f":"IF($AB114<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB114),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB114,CohortBreakout!$A:$A,$B$5)),\n0)","v":8323734},{"$f":"IF($AB114<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB114),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB114,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB114<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB114),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB114,CohortBreakout!$A:$A,$B$5)),\n0)","v":8763},{"$f":"IF($AB114<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB114),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB114,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6698800,25960906,14391102,10111551,6288381,8323734,0,8763,0,57171122,71783237,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OVERRIDE!D$4>0,OVERRIDE!D$4,SUMIFS(ExpendituresCOA!J:J,ExpendituresCOA!$I:$I,$B$5))","v":13529.733333333332},{"$f":"IF(OVERRIDE!E$4>0,OVERRIDE!E$4,SUMIFS(ExpendituresCOA!K:K,ExpendituresCOA!$I:$I,$B$5))","v":15917.33333333333},{"$f":"IF(OVERRIDE!F$4>0,OVERRIDE!F$4,SUMIFS(ExpendituresCOA!L:L,ExpendituresCOA!$I:$I,$B$5))","v":19617.166666666668},{"$f":"IF(OVERRIDE!G$4>0,OVERRIDE!G$4,SUMIFS(ExpendituresCOA!M:M,ExpendituresCOA!$I:$I,$B$5))","v":28470.833333333321},{"$f":"IF(OVERRIDE!H$4>0,OVERRIDE!H$4,SUMIFS(ExpendituresCOA!N:N,ExpendituresCOA!$I:$I,$B$5))","v":79197.916666666657},{"$f":"IF(OVERRIDE!I$4>0,OVERRIDE!I$4,SUMIFS(ExpendituresCOA!O:O,ExpendituresCOA!$I:$I,$B$5))","v":94374.999999999985},{"$f":"IF(OVERRIDE!J$4>0,OVERRIDE!J$4,SUMIFS(ExpendituresCOA!P:P,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!K$4>0,OVERRIDE!K$4,SUMIFS(ExpendituresCOA!Q:Q,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!L$4>0,OVERRIDE!L$4,SUMIFS(ExpendituresCOA!R:R,ExpendituresCOA!$I:$I,$B$5))","v":0},18792.337796099237,32848.311193632158,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6698800,25960906,14391102,10111551,6288381,8323734,0,8763,0,57171122,71783237,6698800,25960906,14391102,10111551,6288381,8323734,0,8763,0,57171122,71783237,6698800,25960906,14391102,10111551,6288381,8323734,0,8763,0,57171122,71783237,null,1,14391102]
[null,"2019-01-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-01-01",0,{"$f":"IF(AB115<F$5,0,IF(COUNTIFS(AC$101:AC115,0)<=$G$5,1,0))","v":0},0,{"$f":"AD115*V$19*IF(AD115=1,INDEX($O$2:$T$16,MATCH(SUM(AD115:AD$115),$M$2:$M$16,0),MATCH(INPUTS!$G$14,$O$1:$T$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($AG115:$AO115,$AG$13:$AO$13,AQ$13)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,191,0,191,191,{"$f":"IF($AB115<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!D:D,OVERRIDE!$B:$B,$AB115),\n                    SUMIFS(CohortBreakout!M:M,CohortBreakout!$B:$B,$AB115,CohortBreakout!$A:$A,$B$5)),\n0)","v":6668020},{"$f":"IF($AB115<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!E:E,OVERRIDE!$B:$B,$AB115),\n                    SUMIFS(CohortBreakout!N:N,CohortBreakout!$B:$B,$AB115,CohortBreakout!$A:$A,$B$5)),\n0)","v":25705716},{"$f":"IF($AB115<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!F:F,OVERRIDE!$B:$B,$AB115),\n                    SUMIFS(CohortBreakout!O:O,CohortBreakout!$B:$B,$AB115,CohortBreakout!$A:$A,$B$5)),\n0)","v":14200006},{"$f":"IF($AB115<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!G:G,OVERRIDE!$B:$B,$AB115),\n                    SUMIFS(CohortBreakout!P:P,CohortBreakout!$B:$B,$AB115,CohortBreakout!$A:$A,$B$5)),\n0)","v":10007506},{"$f":"IF($AB115<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!H:H,OVERRIDE!$B:$B,$AB115),\n                    SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$B:$B,$AB115,CohortBreakout!$A:$A,$B$5)),\n0)","v":6225834},{"$f":"IF($AB115<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!I:I,OVERRIDE!$B:$B,$AB115),\n                    SUMIFS(CohortBreakout!R:R,CohortBreakout!$B:$B,$AB115,CohortBreakout!$A:$A,$B$5)),\n0)","v":8274501},{"$f":"IF($AB115<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!J:J,OVERRIDE!$B:$B,$AB115),\n                    SUMIFS(CohortBreakout!S:S,CohortBreakout!$B:$B,$AB115,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},{"$f":"IF($AB115<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!K:K,OVERRIDE!$B:$B,$AB115),\n                    SUMIFS(CohortBreakout!T:T,CohortBreakout!$B:$B,$AB115,CohortBreakout!$A:$A,$B$5)),\n0)","v":8954},{"$f":"IF($AB115<EDATE($F$5,-1),\n            IF(INPUTS!$C$30=\"Yes\",\n                    SUMIFS(OVERRIDE!L:L,OVERRIDE!$B:$B,$AB115),\n                    SUMIFS(CohortBreakout!U:U,CohortBreakout!$B:$B,$AB115,CohortBreakout!$A:$A,$B$5)),\n0)","v":0},6668020,25705716,14200006,10007506,6225834,8274501,0,8954,0,56590202,71090537,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OVERRIDE!D$4>0,OVERRIDE!D$4,SUMIFS(ExpendituresCOA!J:J,ExpendituresCOA!$I:$I,$B$5))","v":13529.733333333332},{"$f":"IF(OVERRIDE!E$4>0,OVERRIDE!E$4,SUMIFS(ExpendituresCOA!K:K,ExpendituresCOA!$I:$I,$B$5))","v":15917.33333333333},{"$f":"IF(OVERRIDE!F$4>0,OVERRIDE!F$4,SUMIFS(ExpendituresCOA!L:L,ExpendituresCOA!$I:$I,$B$5))","v":19617.166666666668},{"$f":"IF(OVERRIDE!G$4>0,OVERRIDE!G$4,SUMIFS(ExpendituresCOA!M:M,ExpendituresCOA!$I:$I,$B$5))","v":28470.833333333321},{"$f":"IF(OVERRIDE!H$4>0,OVERRIDE!H$4,SUMIFS(ExpendituresCOA!N:N,ExpendituresCOA!$I:$I,$B$5))","v":79197.916666666657},{"$f":"IF(OVERRIDE!I$4>0,OVERRIDE!I$4,SUMIFS(ExpendituresCOA!O:O,ExpendituresCOA!$I:$I,$B$5))","v":94374.999999999985},{"$f":"IF(OVERRIDE!J$4>0,OVERRIDE!J$4,SUMIFS(ExpendituresCOA!P:P,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!K$4>0,OVERRIDE!K$4,SUMIFS(ExpendituresCOA!Q:Q,ExpendituresCOA!$I:$I,$B$5))","v":36601.050078078682},{"$f":"IF(OVERRIDE!L$4>0,OVERRIDE!L$4,SUMIFS(ExpendituresCOA!R:R,ExpendituresCOA!$I:$I,$B$5))","v":0},18787.645044732875,32876.045687673337,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6668020,25705716,14200006,10007506,6225834,8274501,0,8954,0,56590202,71090537,6668020,25705716,14200006,10007506,6225834,8274501,0,8954,0,56590202,71090537,6668020,25705716,14200006,10007506,6225834,8274501,0,8954,0,56590202,71090537,null,1,14200006]

{"sheet":"Population 1","index":6,"n_rows":323,"n_cols":95,"rows_kept":323,"cut":false,"hidden":false,"merged":[[1,33,1,35],[3,78,3,80]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Population 1"},{"$f":"INDEX(INPUTS!$H$21:$H$29,MATCH(A1,INPUTS!$B$21:$B$29,0),1)","v":"CHIP"},null,null,null,null,null,"L12 pre-to-end",{"$f":"(I6/I94)^(12/88)-1","v":-4.9444877736926074E-4},null,null,null,null,null,null,null,null,{"$f":"B1","v":"CHIP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acuity"]
["State",{"$f":"MAIN!B6","v":"*"},null,null,null,null,null,"PHE per annum",{"$f":"(I56/I87)^(12/32)-1","v":-7.4110997930754152E-4},null,null,null,null,null,null,null,"Post-CC",{"$f":"INDEX(INPUTS!$N$65:$V$77,R$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1.0132942183940039},{"$f":"INDEX(INPUTS!$N$65:$V$77,S$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1.0499915191846121},{"$f":"INDEX(INPUTS!$N$65:$V$77,T$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1.0425790511570154},{"$f":"INDEX(INPUTS!$N$65:$V$77,U$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.94514119208000125},{"$f":"INDEX(INPUTS!$N$65:$V$77,V$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1.1178159043415534},{"$f":"INDEX(INPUTS!$N$65:$V$77,W$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.99796416105267516},{"$f":"INDEX(INPUTS!$N$65:$V$77,X$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.91266016131174965},{"$f":"INDEX(INPUTS!$N$65:$V$77,Y$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.93240583738296068},{"$f":"INDEX(INPUTS!$N$65:$V$77,Z$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.96135970037337193},{"$f":"INDEX(INPUTS!$N$65:$V$77,AA$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.96920239938262676},{"$f":"INDEX(INPUTS!$N$65:$V$77,AB$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.97072397073297867},{"$f":"INDEX(INPUTS!$N$65:$V$77,AC$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.97072397073297867},{"$f":"INDEX(INPUTS!$N$65:$V$77,AD$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.99970169947224674},null,null,null,"VALIDATION CHECKS ON HISTORIC DATA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Lookups!$O$28=1,SUMIFS(H$72:H$107,$B$72:$B$107,INPUTS!$T$3),1)","v":1},null,"Starting",{"$f":"INPUTS!T3","v":"2020-02-01"}]
[null,null,null,null,null,null,null,"FFY21/FFY20",{"$f":"I74/I86-1","v":-1.2893819703873044E-3},null,null,null,null,null,null,null,"Pre-UNW",{"$f":"INDEX(INPUTS!$N$49:$V$61,R$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.0389999999999999},{"$f":"INDEX(INPUTS!$N$49:$V$61,S$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.077},{"$f":"INDEX(INPUTS!$N$49:$V$61,T$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.069},{"$f":"INDEX(INPUTS!$N$49:$V$61,U$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.96899999999999997},{"$f":"INDEX(INPUTS!$N$49:$V$61,V$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.147},{"$f":"INDEX(INPUTS!$N$49:$V$61,W$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.024},{"$f":"INDEX(INPUTS!$N$49:$V$61,X$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.93600000000000005},{"$f":"INDEX(INPUTS!$N$49:$V$61,Y$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.95599999999999996},{"$f":"INDEX(INPUTS!$N$49:$V$61,Z$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.98599999999999999},{"$f":"INDEX(INPUTS!$N$49:$V$61,AA$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.99399999999999999},{"$f":"INDEX(INPUTS!$N$49:$V$61,AB$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.996},{"$f":"INDEX(INPUTS!$N$49:$V$61,AC$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.996},{"$f":"INDEX(INPUTS!$N$49:$V$61,AD$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.996},null,null,null,null,null,null,null,null,null,null,null,null,null,"Leaver Base Triangle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leaver Smoothing Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ending",{"$f":"EDATE(INDEX(MAIN!AG8:AO8,1,MATCH(B1,MAIN!AG13:AO13,0)),INDEX(MAIN!AG7:AO7,1,MATCH(B1,MAIN!AG13:AO13,0)))","v":"2024-07-01"},{"$f":"SUMIFS(CE$6:CE$107,$B$6:$B$107,$CD3)","v":1.0132942183940039},{"$f":"SUMIFS(CF$6:CF$107,$B$6:$B$107,$CD3)","v":1.0499915191846121},1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99970169947224674]
[null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":"CHIP"},null,"Maximum","Minimum","Members w/",null,null,{"$f":"R5^Lookups!$S$33","v":1},{"$f":"S5^Lookups!$S$33","v":2},{"$f":"T5^Lookups!$S$33","v":3},{"$f":"U5^Lookups!$S$33","v":4},{"$f":"V5^Lookups!$S$33","v":5},{"$f":"W5^Lookups!$S$33","v":6},{"$f":"X5^Lookups!$S$33","v":7},{"$f":"Y5^Lookups!$S$33","v":8},{"$f":"Z5^Lookups!$S$33","v":9},{"$f":"AA5^Lookups!$S$33","v":10},{"$f":"AB5^Lookups!$S$33","v":11},{"$f":"AC5^Lookups!$S$33","v":12},{"$f":"AD5^Lookups!$S$33","v":13},null,null,null,null,"in row",null,"exp leavers","leavers prior","delta with","cumulative delta","leavers this","total mem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acuity Rebalancing",null,null,null,"ResultantCurve"]
["Section","report_date","Phase","Members","Base Delta","Adjustments",null,"AcuityMix","Last Year","Total","Unwinding","AcuityPhaseIn","Duration","Duration","Min. Dur.",null,null,1,{"$f":"1+R5","v":2},{"$f":"1+S5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+AB5","v":12},{"$f":"1+AC5","v":13},"In Row","Expected",null,"% diff","leavers prior","joiners this","leavers this row","less joiners","leavers","with leavers","less joiners","vs expected",null,1,{"$f":"1+AR5","v":2},{"$f":"1+AS5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+BB5","v":12},{"$f":"1+BC5","v":13},"In Row","Expected",null,1,{"$f":"1+BH5","v":2},{"$f":"1+BI5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+BR5","v":12},{"$f":"1+BS5","v":13},null,"In Row","Expected",null,"Total MMs","MMs 13","Total Prod","Prod13","SolveFor13","FxSolve",1,{"$f":"1+CE5","v":2},{"$f":"1+CF5","v":3},4,5,6,7,8,9,10,11,12,13]
["Total Members","2027-06-01",{"$f":"IF($B6>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B6))+IF(B6<DATE(2020,2,28),0,1)+IF($B6>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B6>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C5<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B6,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D7-D115+R222<1,0,D7-D115+R222))","v":7183739.391361515},{"$f":"D6-D7","v":18246.367640913464},null,null,{"$f":"IF(C6=0,1,IFERROR(IF(C6>=2,(L6)*SUMPRODUCT(R6:AD6,R$2:AD$2)+(1-L6)*SUMPRODUCT(R6:AD6,R$3:AD$3),SUMPRODUCT(R6:AD6,R$3:AD$3))/SUM(R6:AD6),1))","v":0.99637957121225884},{"$f":"IFERROR(SUMPRODUCT(H6:H17,J6:J17)/SUM(J6:J17),1)","v":0.99637971467089892},{"$f":"D6","v":7183739.391361515},{"$f":"1*AND(B7>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B7<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K6:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},{"$f":"IF(D6-SUM(R6:T6)<J114,3,IF(D6-SUM(R6:U6)<J1114,4,IF(D6-SUM(R6:V6)<J114,5,IF(D6-SUM(R6:W6)<J114,6,IF(D6-SUM(R6:X6)<J114,7,IF(D6-SUM(R6:Y6)<J114,8,IF(D6-SUM(R6:Z6)<J114,9,IF(D6-SUM(R6:AA6)<J114,10,IF(D6-SUM(R6:AB6)<J114,11,IF(D6-SUM(R6:AC6)<J114,12,13))))))))))","v":13},{"$f":"MIN(M6,IF(C114=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R6:AD6,R$5:AD$5,\">=\"&N6)","v":4573720.5471860599},null,null,{"$f":"R222","v":220514.50334001146},{"$f":"IF(S$5=13,S7+R7-R115-S115,R7-R115)","v":219962.94891256801},219412.51665951457,218863.20156693371,218314.99784173653,217767.89886994756,217221.89721645953,216676.98663855466,216133.26653254684,215590.82378612977,215049.73552145876,214510.06730340142,4573720.5471860599,{"$f":"SUM(R6:AD6)","v":7183739.3913753219},{"$f":"J6","v":7183739.391361515},null,{"$f":"1-AE6/AF6","v":-1.922018100231071E-12},{"$f":"AE115","v":202268.13569875664},{"$f":"R6","v":220514.50334001146},{"$f":"D114","v":0},{"$f":"AJ6-AK6","v":220514.50334001146},{"$f":"AK6-AI6","v":-202268.13569875664},{"$f":"SUM(AM6:AM$107)","v":1.3799319276586175E-5},{"$f":"D222-D114","v":133980.54671138956},{"$f":"AE6-AF6","v":1.3806857168674469E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE6","v":7183739.3913753219},{"$f":"AD6","v":4573720.5471860599},{"$f":"IFERROR(IF(C6>=2,(L6)*SUMPRODUCT(R6:AD6,R$2:AD$2)+(1-L6)*SUMPRODUCT(R6:AD6,R$3:AD$3),SUMPRODUCT(R6:AD6,R$3:AD$3)),1)","v":7157731.1744791567},{"$f":"IFERROR(IF($C6>=2,($L6)*(AD6*AD$2)+(1-$L6)*(AD6*AD$3),AD6*AD$3),1)","v":4572356.2039330387},{"$f":"IFERROR((BY6*CA$2-(CA6-CB6))/BZ6,0)","v":1.0053881459063576},{"$f":"IF(OR(CC6<=0,BZ6=0)*1=1,IFERROR(CA$2/(CA6/BY6),1),\"n/a\")","v":"n/a"},{"$f":"IF($CD6=\"n/a\",IF(CE$5=13,$CC6,R$2),$CD6*R$2)","v":1.0132942183940039},{"$f":"IF($CD6=\"n/a\",IF(CF$5=13,$CC6,S$2),$CD6*S$2)","v":1.0499915191846121},{"$f":"IF($CD6=\"n/a\",IF(CG$5=13,$CC6,T$2),$CD6*T$2)","v":1.0425790511570154},{"$f":"IF($CD6=\"n/a\",IF(CH$5=13,$CC6,U$2),$CD6*U$2)","v":0.94514119208000125},1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0053881459063576]
["Total Members","2027-05-01",{"$f":"IF($B7>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B7))+IF(B7<DATE(2020,2,28),0,1)+IF($B7>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B7>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C6<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B7,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D8-D116+R223<1,0,D8-D116+R223))","v":7165493.0237206016},18209.076756019145,null,null,0.99637949381518442,0.99637925749042744,{"$f":"D7","v":7165493.0237206016},{"$f":"1*AND(B8>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B8<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K7:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},{"$f":"IF(D7-SUM(R7:T7)<J115,3,IF(D7-SUM(R7:U7)<J1115,4,IF(D7-SUM(R7:V7)<J115,5,IF(D7-SUM(R7:W7)<J115,6,IF(D7-SUM(R7:X7)<J115,7,IF(D7-SUM(R7:Y7)<J115,8,IF(D7-SUM(R7:Z7)<J115,9,IF(D7-SUM(R7:AA7)<J115,10,IF(D7-SUM(R7:AB7)<J115,11,IF(D7-SUM(R7:AC7)<J115,12,13))))))))))","v":13},{"$f":"MIN(M7,IF(C115=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R7:AD7,R$5:AD$5,\">=\"&N7)","v":4562016.7951768935},null,null,{"$f":"R223","v":219962.94891256801},219412.51665951457,218863.20156693371,218314.99784173653,217767.89886994756,217221.89721645953,216676.98663855466,216133.26653254684,215590.82378612977,215049.73552145876,214510.06730340142,213971.8877079229,4562016.7951768935,{"$f":"SUM(R7:AD7)","v":7165493.0237340676},7165493.0237206016,null,-1.879385536085465E-12,201753.87215620861,219962.94891256801,202268.13569909768,17694.813213470334,514.26354288906441,{"$f":"SUM(AM7:AM$107)","v":202268.13571255602},-68628.224884039373,1.3465993106365204E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE7","v":7165493.0237340676},{"$f":"AD7","v":4562016.7951768935},{"$f":"IFERROR(IF(C7>=2,(L7)*SUMPRODUCT(R7:AD7,R$2:AD$2)+(1-L7)*SUMPRODUCT(R7:AD7,R$3:AD$3),SUMPRODUCT(R7:AD7,R$3:AD$3)),1)","v":7139550.3119243858},{"$f":"IFERROR(IF($C7>=2,($L7)*(AD7*AD$2)+(1-$L7)*(AD7*AD$3),AD7*AD$3),1)","v":4560655.9431592729},{"$f":"IFERROR((BY7*CA$2-(CA7-CB7))/BZ7,0)","v":1.0053883755575055},{"$f":"IF(OR(CC7<=0,BZ7=0)*1=1,IFERROR(CA$2/(CA7/BY7),1),\"n/a\")","v":"n/a"},{"$f":"IF($CD7=\"n/a\",IF(CE$5=13,$CC7,R$2),$CD7*R$2)","v":1.0132942183940039},1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0053883755575055]
["Total Members","2027-04-01",{"$f":"IF($B8>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B8))+IF(B8<DATE(2020,2,28),0,1)+IF($B8>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B8>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C7<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B8,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D9-D117+R224<1,0,D9-D117+R224))","v":7147283.9469645824},18171.8566271374,null,null,0.99637940724957164,0.99637813170875722,7147283.9469645824,{"$f":"1*AND(B9>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B9<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K8:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M8,IF(C116=0,1,MAIN!$E$11))","v":13},4550335.4008218748,null,null,219412.51665951457,218863.20156693371,218314.99784173653,217767.89886994756,217221.89721645953,216676.98663855466,216133.26653254684,215590.82378612977,215049.73552145876,214510.06730340142,213971.8877079229,213435.26651122665,4550335.4008218748,7147283.9469777076,7147283.9469645824,null,-1.8363088827300089E-12,201240.66003203695,219412.51665951457,201753.87215654968,17658.644502964889,513.21212451273459,{"$f":"SUM(AM8:AM$107)","v":201753.87216966698},-68453.900810486666,1.3125129044055939E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7147283.9469777076,4550335.4008218748,7121406.5425340272,4548978.0333703551,1.0053886218997685,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0053886218997685]
["Total Members","2027-03-01",{"$f":"IF($B9>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B9))+IF(B9<DATE(2020,2,28),0,1)+IF($B9>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B9>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C8<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B9,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D10-D118+R225<1,0,D10-D118+R225))","v":7129112.090337445},18134.70403433498,null,null,0.99637930859796642,0.99637604587213291,7129112.090337445,{"$f":"1*AND(B10>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B10<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K9:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M9,IF(C117=0,1,MAIN!$E$11))","v":13},4538675.8728444576,null,null,218863.20156693371,218314.99784173653,217767.89886994756,217221.89721645953,216676.98663855466,216133.26653254684,215590.82378612977,215049.73552145876,214510.06730340142,213971.8877079229,213435.26651122665,212900.1880094537,4538675.8728444576,7129112.0903502293,7129112.090337445,null,-1.7932322293745528E-12,200728.49753225801,218863.20156693371,201240.66003237801,17622.541534555698,512.16250012000091,{"$f":"SUM(AM9:AM$107)","v":201240.66004515422},-68279.932919596497,1.2784264981746674E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7129112.0903502293,4538675.8728444576,7103299.7755005648,4537321.9834362874,1.005388890091895,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.005388890091895]
["Total Members","2027-02-01",{"$f":"IF($B10>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B10))+IF(B10<DATE(2020,2,28),0,1)+IF($B10>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B10>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C9<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B10,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D11-D119+R226<1,0,D11-D119+R226))","v":7110977.38630311},18097.614833177067,null,null,0.99637923564559694,0.99637241806605015,7110977.38630311,{"$f":"1*AND(B11>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B11<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K10:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M10,IF(C118=0,1,MAIN!$E$11))","v":13},4527047.1664659595,null,null,218314.99784173653,217767.89886994756,217221.89721645953,216676.98663855466,216133.26653254684,215590.82378612977,215049.73552145876,214510.06730340142,213971.8877079229,213435.26651122665,212900.1880094537,212357.20391075569,4527047.1664659595,7110977.3863155534,7110977.38630311,null,-1.7499335314141717E-12,200217.38300821817,218314.99784173653,200728.49753259908,17586.500309137453,511.1145243809151,{"$f":"SUM(AM10:AM$107)","v":200728.49754503422},-68106.320513575018,1.2443400919437408E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7110977.3863155534,4527047.1664659595,7085230.212870216,4525696.7459070385,1.0053891094988219,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0053891094988219]
["Total Members","2027-01-01",{"$f":"IF($B11>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B11))+IF(B11<DATE(2020,2,28),0,1)+IF($B11>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B11>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C10<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B11,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D12-D120+R227<1,0,D12-D120+R227))","v":7092879.771469933},18060.583888334222,null,null,0.99637922128004941,0.99636649585445314,7092879.771469933,{"$f":"1*AND(B12>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B12<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K11:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M11,IF(C119=0,1,MAIN!$E$11))","v":13},4515457.0904513039,null,null,217767.89886994756,217221.89721645953,216676.98663855466,216133.26653254684,215590.82378612977,215049.73552145876,214510.06730340142,213971.8877079229,213435.26651122665,212900.1880094537,212357.20391075569,211807.45902287366,4515457.0904513039,7092879.7714820355,7092879.771469933,null,-1.7061907442439406E-12,199707.3149812723,217767.89886994756,200217.38300855923,17550.515861388325,510.06802728693583,{"$f":"SUM(AM11:AM$107)","v":200217.38302065333},-67933.062928082421,1.2102536857128143E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7092879.7714820355,4515457.0904513039,7067198.0233422853,4514110.1272181747,1.0053892185041646,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0053892185041646]
["Total Members","2026-12-01",{"$f":"IF($B12>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B12))+IF(B12<DATE(2020,2,28),0,1)+IF($B12>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B12>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C11<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B12,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D13-D121+R228<1,0,D13-D121+R228))","v":7074819.1875815988},18023.605192433111,null,null,0.99637929800679381,0.99635815563730135,7074819.1875815988,{"$f":"1*AND(B13>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B13<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K12:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M12,IF(C120=0,1,MAIN!$E$11))","v":13},4503912.5531223565,null,null,217221.89721645953,216676.98663855466,216133.26653254684,215590.82378612977,215049.73552145876,214510.06730340142,213971.8877079229,213435.26651122665,212900.1880094537,212357.20391075569,211807.45902287366,211251.85231021931,4503912.5531223565,7074819.1875933595,7074819.1875815988,null,-1.6624479570737094E-12,199198.29202368582,217221.89721645953,199707.31498161337,17514.582234846166,509.0229579275474,{"$f":"SUM(AM12:AM$107)","v":199707.31499336637},-67760.159631577466,1.1760741472244263E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7074819.1875933595,4503912.5531223565,7049203.3756592665,4502569.033630806,1.0053891571286648,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0053891571286648]
["Total Members","2026-11-01",{"$f":"IF($B13>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B13))+IF(B13<DATE(2020,2,28),0,1)+IF($B13>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B13>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C12<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B13,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D14-D122+R229<1,0,D14-D122+R229))","v":7056795.5823891656},17986.676946518011,null,null,0.99637950585209323,0.99637443697297978,7056795.5823891656,{"$f":"1*AND(B14>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B14<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K13:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M13,IF(C121=0,1,MAIN!$E$11))","v":13},4492419.4041230138,null,null,216676.98663855466,216133.26653254684,215590.82378612977,215049.73552145876,214510.06730340142,213971.8877079229,213435.26651122665,212900.1880094537,212357.20391075569,211807.45902287366,211251.85231021931,210691.44102302805,4492419.4041230138,7056795.5824005846,7056795.5823891656,null,-1.6180390360887031E-12,198690.30969169523,216676.98663855466,199198.29202402692,17478.694614527747,507.98233233168139,{"$f":"SUM(AM13:AM$107)","v":199198.29203543882},-67587.61205109497,1.1418946087360382E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7056795.5824005846,4492419.4041230138,7031246.4952915292,4491079.3130438747,1.0053888548357035,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0053888548357035]
["Total Members","2026-10-01",{"$f":"IF($B14>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B14))+IF(B14<DATE(2020,2,28),0,1)+IF($B14>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B14>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C13<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B14,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D15-D123+R230<1,0,D15-D123+R230))","v":7038808.9054426476},17949.905724048615,null,null,0.99637992457269708,0.99641231557528454,7038808.9054426476,{"$f":"1*AND(B15>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B15<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K14:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M14,IF(C122=0,1,MAIN!$E$11))","v":13},4480983.689346849,null,null,{"$f":"R230","v":216133.26653254684},215590.82378612977,215049.73552145876,214510.06730340142,213971.8877079229,213435.26651122665,212900.1880094537,212357.20391075569,211807.45902287366,211251.85231021931,210691.44102302805,210126.0244678602,4480983.689346849,7038808.9054537257,7038808.9054426476,null,-1.5738521597086219E-12,198183.36080815687,216133.26653254684,198690.30969203633,17442.956840510509,506.94888387946412,{"$f":"SUM(AM14:AM$107)","v":198690.30970310717},-67415.420416287467,1.1078082025051117E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7038808.9054537257,4480983.689346849,7013327.8862976115,4479647.0095474627,1.0053881783622933,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0053881783622933]
["Total Members","2026-09-01",{"$f":"IF($B15>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B15))+IF(B15<DATE(2020,2,28),0,1)+IF($B15>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B15>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C14<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B15,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D16-D124+R231<1,0,D16-D124+R231))","v":7020858.999718599},17913.388110896572,null,null,0.99638065549733024,0.99647155376490437,7020858.999718599,{"$f":"1*AND(B16>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B16<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K15:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M15,IF(C123=0,1,MAIN!$E$11))","v":13},4469611.5769377574,null,null,215590.82378612977,215049.73552145876,214510.06730340142,213971.8877079229,213435.26651122665,212900.1880094537,212357.20391075569,211807.45902287366,211251.85231021931,210691.44102302805,210126.0244678602,209555.47321724804,4469611.5769377574,7020858.9997293353,7020858.999718599,null,-1.5292211941186906E-12,197677.43567489216,215590.82378612977,198183.36080849796,17407.462977631803,505.92513360580779,{"$f":"SUM(AM15:AM$107)","v":198183.3608192277},-67243.583899373742,1.0736286640167236E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7020858.9997293353,4469611.5769377574,6995448.0923046451,4468278.2894455045,1.0053869602577263,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0053869602577263]
["Total Members","2026-08-01",{"$f":"IF($B16>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B16))+IF(B16<DATE(2020,2,28),0,1)+IF($B16>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B16>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C15<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B16,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D17-D125+R232<1,0,D17-D125+R232))","v":7002945.6116077024},17877.213189567439,null,null,0.99638167946004774,0.99655688310660739,7002945.6116077024,{"$f":"1*AND(B17>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B17<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K16:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M16,IF(C124=0,1,MAIN!$E$11))","v":13},4458310.0073089954,null,null,215049.73552145876,214510.06730340142,213971.8877079229,213435.26651122665,212900.1880094537,212357.20391075569,211807.45902287366,211251.85231021931,210691.44102302805,210126.0244678602,209555.47321724804,208979.0053036536,4458310.0073089954,7002945.6116180979,7002945.6116077024,null,-1.4843681839238343E-12,197172.5223315506,215049.73552145876,197677.43567523322,17372.299846225535,504.91334368262324,{"$f":"SUM(AM16:AM$107)","v":197677.43568562187},-67072.100657398274,1.0395422577857971E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7002945.6116180979,4458310.0073089954,6977606.7096714117,4456980.0910809273,1.0053852212338885,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0053852212338885]
["Total Members","2026-07-01",{"$f":"IF($B17>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B17))+IF(B17<DATE(2020,2,28),0,1)+IF($B17>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B17>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C16<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B17,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D18-D126+R233<1,0,D18-D126+R233))","v":6985068.398418135},17841.460895459168,null,null,0.99637931244312827,0.99669378087711646,6985068.398418135,{"$f":"1*AND(B18>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B18<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K17:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M17,IF(C125=0,1,MAIN!$E$11))","v":13},4446239.6472008694,null,null,214510.06730340142,213971.8877079229,213435.26651122665,212900.1880094537,212357.20391075569,211807.45902287366,211251.85231021931,210691.44102302805,210126.0244678602,209555.47321724804,208979.0053036536,209242.88243967685,4446239.6472008694,6985068.3984281886,6985068.398418135,null,-1.4392931291240529E-12,196668.60640760086,214510.06730340142,197172.52233189173,17337.544971509691,503.9159242908645,{"$f":"SUM(AM17:AM$107)","v":197172.52234193927},-66900.968177196977,1.0053627192974091E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6985068.3984281886,4446239.6472008694,6959777.6481941016,4444913.331567592,1.0053898207254519,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0053898207254519]
["Total Members","2026-06-01",{"$f":"IF($B18>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B18))+IF(B18<DATE(2020,2,28),0,1)+IF($B18>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B18>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C17<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B18,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D19-D127+R234<1,0,D19-D127+R234))","v":6967226.9375226758},17806.216393980198,null,null,0.99637400279446231,0.99689806617411214,6967226.9375226758,{"$f":"1*AND(B19>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B19<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K18:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M18,IF(C126=0,1,MAIN!$E$11))","v":13},4433500.7076691035,null,null,213971.8877079229,213435.26651122665,212900.1880094537,212357.20391075569,211807.45902287366,211251.85231021931,{"$f":"IF(X$5=13,X19+W19-W127-X127,W19-W127)","v":210691.44102302805},210126.0244678602,209555.47321724804,208979.0053036536,209242.88243967685,209407.54593936627,4433500.7076691035,6967226.9375323877,6967226.9375226758,null,-1.3939960297193466E-12,196165.67131360064,213971.8877079229,196668.60640794208,17303.281299980823,502.93509434143198,{"$f":"SUM(AM18:AM$107)","v":196668.60641764838},-66730.183010651643,9.71183180809021E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6967226.9375323877,4433500.7076691035,6941963.7921265485,4432178.1920682117,1.0053999381941081,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0053999381941081]
["Total Members","2026-05-01",{"$f":"IF($B19>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B19))+IF(B19<DATE(2020,2,28),0,1)+IF($B19>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B19>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C18<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B19,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D20-D128+R235<1,0,D20-D128+R235))","v":6949420.7211286956},17771.558091874234,null,null,0.99636580011703491,0.99713577895809113,6949420.7211286956,{"$f":"1*AND(B20>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B20<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K19:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M19,IF(C127=0,1,MAIN!$E$11))","v":13},4420172.483277834,null,null,213435.26651122665,212900.1880094537,212357.20391075569,211807.45902287366,211251.85231021931,210691.44102302805,210126.0244678602,209555.47321724804,208979.0053036536,209242.88243967685,209407.54593936627,209493.89570487011,4420172.483277834,6949420.7211380657,6949420.7211286956,null,-1.3482548411047901E-12,195663.70841901129,213435.26651122665,196165.67131394203,17269.595197284623,501.96289493073709,{"$f":"SUM(AM19:AM$107)","v":196165.67132330697},-66559.734517758494,9.3700364232063293E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6949420.7211380657,4420172.483277834,6924165.1371666305,4418853.9434933122,1.0054154095292596,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0054154095292596]
["Total Members","2026-04-01",{"$f":"IF($B20>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B20))+IF(B20<DATE(2020,2,28),0,1)+IF($B20>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B20>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C19<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B20,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D21-D129+R236<1,0,D21-D129+R236))","v":6931649.1630368214},17737.204755800776,null,null,0.99635406157838413,0.99729647176534075,6931649.1630368214,{"$f":"1*AND(B21>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B21<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K20:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M20,IF(C128=0,1,MAIN!$E$11))","v":13},4406347.4796562623,null,null,212900.1880094537,212357.20391075569,211807.45902287366,211251.85231021931,210691.44102302805,210126.0244678602,209555.47321724804,208979.0053036536,209242.88243967685,209407.54593936627,209493.89570487011,209488.71204058296,4406347.4796562623,6931649.1630458515,6931649.1630368214,null,-1.3027356970951587E-12,195162.98325331107,212900.1880094537,195663.70841935289,17236.479590100818,500.72516604181146,{"$f":"SUM(AM20:AM$107)","v":195663.70842837624},-66389.446239792844,9.0301036834716797E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6931649.1630458515,4406347.4796562623,6906376.7970371414,4405033.063877617,1.0054371450142496,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0054371450142496]
["Total Members","2026-03-01",{"$f":"IF($B21>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B21))+IF(B21<DATE(2020,2,28),0,1)+IF($B21>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B21>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C20<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B21,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D22-D130+R237<1,0,D22-D130+R237))","v":6913911.9582810206},17693.468752649613,null,null,0.99633525814994683,0.99755434380527086,6913911.9582810206,{"$f":"1*AND(B22>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B22<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K21:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M21,IF(C129=0,1,MAIN!$E$11))","v":13},4392015.4248086195,null,null,212357.20391075569,211807.45902287366,211251.85231021931,210691.44102302805,210126.0244678602,209555.47321724804,208979.0053036536,209242.88243967685,209407.54593936627,209493.89570487011,209488.71204058296,209495.03810095441,4392015.4248086195,6913911.9582897089,6913911.9582810206,null,-1.2565504192707522E-12,194663.73515776411,212357.20391075569,195162.9832536529,17194.220657102793,499.24809588878998,{"$f":"SUM(AM21:AM$107)","v":195162.98326233443},-66219.424419024916,8.6883082985877991E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6913911.9582897089,4392015.4248086195,6888574.2557885814,4390705.2842894988,1.0054707371577716,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0054707371577716]
["Total Members","2026-02-01",{"$f":"IF($B22>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B22))+IF(B22<DATE(2020,2,28),0,1)+IF($B22>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B22>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C21<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B22,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D23-D131+R238<1,0,D23-D131+R238))","v":6896218.489528371},17641.27546101436,null,null,0.9963073715276537,0.99783454669846872,6896218.489528371,{"$f":"1*AND(B23>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B23<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K22:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M22,IF(C130=0,1,MAIN!$E$11))","v":13},4377170.9792368729,null,null,{"$f":"R238","v":211807.45902287366},{"$f":"IF(S$5=13,S23+R23-R131-S131,R23-R131)","v":211251.85231021931},210691.44102302805,210126.0244678602,209555.47321724804,208979.0053036536,209242.88243967685,209407.54593936627,209493.89570487011,209488.71204058296,209495.03810095441,209508.18072951099,4377170.9792368729,6896218.4895367175,6896218.489528371,null,-1.2103651414463457E-12,194166.18356151701,211807.45902287366,194663.7351581062,17143.723864767468,497.55159658918274,{"$f":"SUM(AM22:AM$107)","v":194663.73516644561},-66049.762481593498,8.3465129137039185E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6896218.4895367175,4377170.9792368729,6870753.3167907335,4375865.2668237006,1.0055194234923452,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0055194234923452]
["Total Members","2026-01-01",{"$f":"IF($B23>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B23))+IF(B23<DATE(2020,2,28),0,1)+IF($B23>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B23>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C22<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B23,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D24-D132+R239<1,0,D24-D132+R239))","v":6878577.2140673567},17581.3284892831,null,null,0.99627811242890174,0.9981834068704365,6878577.2140673567,{"$f":"1*AND(B24>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B24<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K23:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M23,IF(C131=0,1,MAIN!$E$11))","v":13},4361019.2051603338,null,null,211251.85231021931,210691.44102302805,210126.0244678602,209555.47321724804,208979.0053036536,209242.88243967685,209407.54593936627,209493.89570487011,209488.71204058296,209495.03810095441,209508.18072951099,210317.95763805593,4361019.2051603338,6878577.2140753604,6878577.2140673567,null,-1.1635137298071641E-12,193670.52382059884,211251.85231021931,194166.18356185948,17085.668748359836,495.6597412606352,{"$f":"SUM(AM23:AM$107)","v":194166.18356985645},-65880.549763568386,8.0037862062454224E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6878577.2140753604,4361019.2051603338,6852975.923035454,4359718.3108298928,1.0055721829155697,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0055721829155697]
["Total Members","2025-12-01",{"$f":"IF($B24>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B24))+IF(B24<DATE(2020,2,28),0,1)+IF($B24>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B24>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C23<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B24,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D25-D133+R240<1,0,D25-D133+R240))","v":6860995.8855780736},17514.478477860801,null,null,0.99657811063197876,0.99865532587677064,6860995.8855780736,{"$f":"1*AND(B25>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B25<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K24:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M24,IF(C132=0,1,MAIN!$E$11))","v":13},4418495.4421740444,null,null,210691.44102302805,210126.0244678602,209555.47321724804,208979.0053036536,209242.88243967685,209407.54593936627,209493.89570487011,209488.71204058296,209495.03810095441,209508.18072951099,210317.95763805593,136194.28680688783,4418495.4421740444,6860995.8855857402,6860995.8855780736,null,-1.1173284519827575E-12,193176.96254483538,210691.44102302805,193670.52382093601,17020.917202092038,493.56127610063413,{"$f":"SUM(AM24:AM$107)","v":193670.52382859582},-65711.845109830858,7.6666474342346191E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6860995.8855857402,4418495.4421740444,6837518.3167108167,4417177.4026517682,1.0050151753334715,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0050151753334715]
["Total Members","2025-11-01",{"$f":"IF($B25>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B25))+IF(B25<DATE(2020,2,28),0,1)+IF($B25>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B25>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C24<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B25,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D26-D134+R241<1,0,D26-D134+R241))","v":6843481.4071002128},17440.327765655704,null,null,0.99684066855332731,0.99910486768708184,6843481.4071002128,{"$f":"1*AND(B26>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B26<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K25:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M25,IF(C133=0,1,MAIN!$E$11))","v":13},4468056.9946635291,null,null,210126.0244678602,209555.47321724804,208979.0053036536,209242.88243967685,209407.54593936627,209493.89570487011,209488.71204058296,209495.03810095441,209508.18072951099,210317.95763805593,136194.28680688783,143615.41005535008,4468056.9946635291,6843481.4071075469,6843481.4071002128,null,-1.0718093079731261E-12,192685.6967018763,210126.0244678602,193176.96254516795,16949.061922692257,491.26584329165053,{"$f":"SUM(AM25:AM$107)","v":193176.96255249518},-65543.724392734162,7.3341652750968933E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6843481.4071075469,4468056.9946635291,6821860.5810933523,4466724.1709039891,1.0045406766921026,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0045406766921026]
["Total Members","2025-10-01",{"$f":"IF($B26>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B26))+IF(B26<DATE(2020,2,28),0,1)+IF($B26>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B26>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C25<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B26,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D27-D135+R242<1,0,D27-D135+R242))","v":6826041.0793345571},17359.21706583444,null,null,0.99709987387726018,0.99935656823344587,6826041.0793345571,{"$f":"1*AND(B27>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B27<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K26:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M26,IF(C134=0,1,MAIN!$E$11))","v":13},4511269.734204907,null,null,209555.47321724804,208979.0053036536,209242.88243967685,209407.54593936627,209493.89570487011,209488.71204058296,209495.03810095441,209508.18072951099,210317.95763805593,136194.28680688783,143615.41005535008,149472.95716049775,4511269.734204907,6826041.0793415615,6826041.0793345571,null,-1.0260681193585697E-12,192196.25615108875,209555.47321724804,192685.69670220485,16869.776515043195,489.44055111610214,{"$f":"SUM(AM26:AM$107)","v":192685.69670920353},-65376.676407156803,7.0044770836830139E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6826041.0793415615,4511269.734204907,6806244.6992924679,4509924.0200623563,1.004089905280247,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.004089905280247]
["Total Members","2025-09-01",{"$f":"IF($B27>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B27))+IF(B27<DATE(2020,2,28),0,1)+IF($B27>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B27>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C26<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B27,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D28-D136+R243<1,0,D28-D136+R243))","v":6808681.8622687226},17294.71910922043,null,null,0.99741631303622036,0.99970984918101002,6808681.8622687226,{"$f":"1*AND(B28>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B28<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K27:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M27,IF(C135=0,1,MAIN!$E$11))","v":13},4547167.2770099789,null,null,208979.0053036536,209242.88243967685,209407.54593936627,209493.89570487011,209488.71204058296,209495.03810095441,209508.18072951099,210317.95763805593,136194.28680688783,143615.41005535008,149472.95716049775,156298.71334601683,4547167.2770099789,6808681.8622754021,6808681.8622687226,null,-9.8099306455878832E-13,191684.28619411169,208979.0053036536,192196.25615141389,16782.749152239703,511.96995730220806,{"$f":"SUM(AM27:AM$107)","v":192196.2561580874},-65225.661409814682,6.6794455051422119E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6808681.8622754021,4547167.2770099789,6791090.3597073182,4545810.8546114648,1.0035703723176521,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,{"$f":"IF($CD27=\"n/a\",IF(CK$5=13,$CC27,X$2),$CD27*X$2)","v":0.91266016131174965},0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0035703723176521]
["Total Members","2025-08-01",{"$f":"IF($B28>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B28))+IF(B28<DATE(2020,2,28),0,1)+IF($B28>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B28>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C27<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B28,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D29-D137+R244<1,0,D29-D137+R244))","v":6791387.1431595022},18090.811200723983,null,null,0.99804229736671568,0.99998395550419328,6791387.1431595022,{"$f":"1*AND(B29>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B29<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K28:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M28,IF(C136=0,1,MAIN!$E$11))","v":13},4583156.9123928081,null,null,209242.88243967685,209407.54593936627,209493.89570487011,209488.71204058296,209495.03810095441,209508.18072951099,210317.95763805593,136194.28680688783,143615.41005535008,149472.95716049775,156298.71334601683,155694.65081128228,4583156.9123928081,6791387.1431658603,6791387.1431595022,null,-9.3614005436393199E-13,191152.07123863461,209242.88243967685,191684.28619443343,17558.596245243418,532.21495579881594,{"$f":"SUM(AM28:AM$107)","v":191684.28620078519},-65065.592555859199,6.3581392168998718E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6791387.1431658603,4583156.9123928081,6778091.6266720314,4581789.7542670658,1.0026026510975072,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0026026510975072]
["Total Members","2025-07-01",{"$f":"IF($B29>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B29))+IF(B29<DATE(2020,2,28),0,1)+IF($B29>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B29>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C28<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B29,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D30-D138+R245<1,0,D30-D138+R245))","v":6773296.3319587782},18806.182172453031,null,null,0.99885593016023988,1.0001511085726065,6773296.3319587782,{"$f":"1*AND(B30>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B30<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K29:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M29,IF(C137=0,1,MAIN!$E$11))","v":13},4618534.1470229253,null,null,209407.54593936627,209493.89570487011,209488.71204058296,209495.03810095441,209508.18072951099,210317.95763805593,136194.28680688783,143615.41005535008,149472.95716049775,156298.71334601683,155694.65081128228,155774.83660851678,4618534.1470229253,6773296.3319648169,6773296.3319587782,null,-8.915090887740007E-13,190601.36376660696,209407.54593936627,191152.07123895298,18255.474700413295,550.70747234602459,{"$f":"SUM(AM29:AM$107)","v":191152.07124498638},-64897.577964018303,6.0386955738067627E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6773296.3319648169,4618534.1470229253,6765547.2079156581,4617156.4358494217,1.0013795313995377,"n/a",{"$f":"IF($CD29=\"n/a\",IF(CE$5=13,$CC29,R$2),$CD29*R$2)","v":1.0132942183940039},1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0013795313995377]
["Total Members","2025-06-01",{"$f":"IF($B30>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B30))+IF(B30<DATE(2020,2,28),0,1)+IF($B30>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B30>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C29<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B30,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D31-D139+R246<1,0,D31-D139+R246))","v":6754490.1497863252},19459.62798726093,null,null,0.9992513769264868,1.0002463577066842,6754490.1497863252,{"$f":"1*AND(B31>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B31<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K30:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M30,IF(C138=0,1,MAIN!$E$11))","v":13},4782694.0960539449,null,null,209493.89570487011,209488.71204058296,209495.03810095441,209508.18072951099,210317.95763805593,136194.28680688783,143615.41005535008,149472.95716049775,156298.71334601683,155694.65081128228,155774.83660851678,26441.414735587256,4782694.0960539449,6754490.1497920584,6754490.1497863252,null,-8.4887652462839469E-13,190034.26771731276,209493.89570487011,190601.36376691351,18892.531937956606,567.09604960074648,{"$f":"SUM(AM30:AM$107)","v":190601.36377264035},-64721.986945401193,5.7332217693328857E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6754490.1497920584,4782694.0960539449,6749433.5826161066,4781267.4158810098,1.0007589628209781,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0007589628209781]
["Total Members","2025-05-01",{"$f":"IF($B31>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B31))+IF(B31<DATE(2020,2,28),0,1)+IF($B31>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B31>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C30<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B31,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D32-D140+R247<1,0,D32-D140+R247))","v":6735030.5217990642},20038.729657399468,null,null,0.9982980772703347,1.0003168208840885,6735030.5217990642,{"$f":"1*AND(B32>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B32<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K31:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M31,IF(C139=0,1,MAIN!$E$11))","v":13},4932492.7445579804,null,null,209488.71204058296,209495.03810095441,209508.18072951099,210317.95763805593,136194.28680688783,143615.41005535008,149472.95716049775,156298.71334601683,155694.65081128228,155774.83660851678,26441.414735587256,40235.619213277772,4932492.7445579804,6735030.5218045013,6735030.5217990642,null,-8.0735418350741384E-13,189449.98238289618,209488.71204058296,190034.26771760909,19454.444322973868,584.28533471291303,{"$f":"SUM(AM31:AM$107)","v":190034.26772303961},-64541.368619110901,5.4370611906051636E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6735030.5218045013,4932492.7445579804,6723568.0202744529,4931021.3793691397,1.0020255754764629,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0020255754764629]
["Total Members","2025-04-01",{"$f":"IF($B32>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B32))+IF(B32<DATE(2020,2,28),0,1)+IF($B32>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B32>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C31<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B32,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D33-D141+R248<1,0,D33-D141+R248))","v":6714991.7921416648},20646.124891378917,null,null,0.99946486298507276,1.0004561075951763,6714991.7921416648,{"$f":"1*AND(B33>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B33<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K32:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M32,IF(C140=0,1,MAIN!$E$11))","v":13},5079247.3428364135,null,null,209495.03810095441,209508.18072951099,210317.95763805593,136194.28680688783,143615.41005535008,149472.95716049775,156298.71334601683,155694.65081128228,155774.83660851678,26441.414735587256,40235.619213277772,42695.384104463286,5079247.3428364135,6714991.792146815,6714991.7921416648,null,-7.6694206541105814E-13,188848.91320929688,209495.03810095441,189449.98238318309,20045.05571777132,601.06917388620786,{"$f":"SUM(AM32:AM$107)","v":189449.98238832672},-64354.689099062758,5.1502138376235962E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6714991.792146815,5079247.3428364135,6711398.3514839048,5077732.2006734563,1.0004091745015891,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0004091745015891]
["Total Members","2025-03-01",{"$f":"IF($B33>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B33))+IF(B33<DATE(2020,2,28),0,1)+IF($B33>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B33>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C32<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B33,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D34-D142+R249<1,0,D34-D142+R249))","v":6694345.6672502859},21239.193413716741,null,null,0.99970983619639087,1.0004704914532869,6694345.6672502859,{"$f":"1*AND(B34>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B34<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K33:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M33,IF(C141=0,1,MAIN!$E$11))","v":13},5225157.8597721821,null,null,209508.18072951099,210317.95763805593,136194.28680688783,143615.41005535008,149472.95716049775,156298.71334601683,155694.65081128228,155774.83660851678,26441.414735587256,40235.619213277772,42695.384104463286,42938.396273528444,5225157.8597721821,6694345.6672551576,6694345.6672502859,null,-7.276401703393276E-13,188268.98731552466,209508.18072951099,188848.91320957491,20659.267519936082,579.92589405024773,{"$f":"SUM(AM33:AM$107)","v":188848.91321444052},-64138.333936444862,4.8717483878135681E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6694345.6672551576,5225157.8597721821,6692403.2104536723,5223599.1924250182,1.0000734503080331,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0000734503080331]
["Total Members","2025-02-01",{"$f":"IF($B34>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B34))+IF(B34<DATE(2020,2,28),0,1)+IF($B34>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B34>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C33<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B34,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D35-D143+R250<1,0,D35-D143+R250))","v":6673106.4738365691},20492.081052326597,null,null,1.000509400651483,1.00042369541205,6673106.4738365691,{"$f":"1*AND(B35>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B35<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K34:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M34,IF(C142=0,1,MAIN!$E$11))","v":13},5376028.054749853,null,null,210317.95763805593,136194.28680688783,143615.41005535008,149472.95716049775,156298.71334601683,155694.65081128228,155774.83660851678,26441.414735587256,40235.619213277772,42695.384104463286,42938.396273528444,37398.792337853389,5376028.054749853,6673106.4738411708,6673106.4738365691,null,-6.8967054289714724E-13,189825.87658546545,210317.95763805593,188268.98731579405,22048.970322261885,-1556.8892696714029,{"$f":"SUM(AM34:AM$107)","v":188268.98732039024},-62589.890191484592,4.6016648411750793E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6673106.4738411708,5376028.054749853,6676505.7586263614,5374424.3827439044,0.99906939533421535,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99906939533421535]
["Total Members","2025-01-01",{"$f":"IF($B35>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B35))+IF(B35<DATE(2020,2,28),0,1)+IF($B35>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B35>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C34<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B35,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D36-D144+R251<1,0,D36-D144+R251))","v":6652614.3927842425},-55013.755121389404,null,null,1.0019684373994524,1.0002692303454166,6652614.3927842425,{"$f":"1*AND(B36>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B36<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K35:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M35,IF(C143=0,1,MAIN!$E$11))","v":13},5532908.1420868039,null,null,136194.28680688783,143615.41005535008,149472.95716049775,156298.71334601683,155694.65081128228,155774.83660851678,26441.414735587256,40235.619213277772,42695.384104463286,42938.396273528444,37398.792337853389,32945.789248515095,5532908.1420868039,6652614.3927885806,6652614.3927842425,null,-6.5214500466481695E-13,191208.04192801891,136194.28680688783,189825.87658572936,-53631.589778841531,-1382.165342289547,{"$f":"SUM(AM35:AM$107)","v":189825.87659006164},-63226.227550077194,4.3381005525588989E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6652614.3927885806,5532908.1420868039,6665709.6477634814,5531257.6726680091,0.99733490525867752,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99733490525867752]
["Total Members","2024-12-01",{"$f":"IF($B36>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B36))+IF(B36<DATE(2020,2,28),0,1)+IF($B36>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B36>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C35<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B36,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D37-D145+R252<1,0,D37-D145+R252))","v":6707628.1479056319},-48839.764754336327,null,null,1.0019575252602513,0.99998336112351749,6707628.1479056319,{"$f":"1*AND(B37>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B37<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K36:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M36,IF(C144=0,1,MAIN!$E$11))","v":13},5697166.9191659903,null,null,143615.41005535008,149472.95716049775,156298.71334601683,155694.65081128228,155774.83660851678,26441.414735587256,40235.619213277772,42695.384104463286,42938.396273528444,37398.792337853389,32945.789248515095,26949.26484883215,5697166.9191659903,6707628.1479097111,6707628.1479056319,null,-6.0818017288966075E-13,192455.17480943448,143615.41005535008,191208.04192827709,-47592.631872927013,-1247.1328811573912,{"$f":"SUM(AM36:AM$107)","v":191208.04193235119},-63778.43860171437,4.0791928768157959E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6707628.1479097111,5697166.9191659903,6720758.4994456172,5695467.4512673048,0.99739698351040018,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99739698351040018]
["Total Members","2024-11-01",{"$f":"IF($B37>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B37))+IF(B37<DATE(2020,2,28),0,1)+IF($B37>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B37>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C36<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B37,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D38-D146+R253<1,0,D38-D146+R253))","v":6756467.9126599682},-44068.299696446396,null,null,0.99982485477066485,0.99968128967750525,6756467.9126599682,{"$f":"1*AND(B38>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B38<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K37:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M37,IF(C145=0,1,MAIN!$E$11))","v":13},5873605.5023173774,null,null,149472.95716049775,156298.71334601683,155694.65081128228,155774.83660851678,26441.414735587256,40235.619213277772,42695.384104463286,42938.396273528444,37398.792337853389,32945.789248515095,26949.26484883215,16016.591658047524,5873605.5023173774,6756467.912663796,6756467.9126599682,null,-5.6643578716375487E-13,193541.25685669848,149472.95716049775,192455.17480968652,-42982.217649188766,-1086.0820470119652,{"$f":"SUM(AM37:AM$107)","v":192455.17481350858},-64301.521093255389,3.8277357816696167E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6756467.912663796,5873605.5023173774,6755284.549541737,5871853.4026962221,0.99990317080388325,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99990317080388325]
["Total Members","2024-10-01",{"$f":"IF($B38>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B38))+IF(B38<DATE(2020,2,28),0,1)+IF($B38>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B38>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C37<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B38,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D39-D147+R254<1,0,D39-D147+R254))","v":6800536.2123564146},-38377.45750027243,null,null,1.0012921390320837,0.99948782617870291,6800536.2123564146,{"$f":"1*AND(B39>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B39<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K38:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M38,IF(C146=0,1,MAIN!$E$11))","v":13},6058526.2611955227,null,null,156298.71334601683,{"$f":"IF(S$5=13,S39+R39-R147-S147,R39-R147)","v":155694.65081128228},155774.83660851678,26441.414735587256,40235.619213277772,42695.384104463286,42938.396273528444,37398.792337853389,32945.789248515095,26949.26484883215,16016.591658047524,8620.4979785534197,6058526.2611955227,6800536.2123599965,6800536.2123564146,null,-5.2668980288217426E-13,194676.17084604959,156298.71334601683,193541.25685694424,-37242.543510927411,-1134.9139891053492,{"$f":"SUM(AM38:AM$107)","v":193541.25686052057},-64637.362716578878,3.5818666219711304E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6800536.2123599965,6058526.2611955227,6809323.4506390858,6056718.9996144008,0.99825130742965196,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99825130742965196]
["Total Members","2024-09-01",{"$f":"IF($B39>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B39))+IF(B39<DATE(2020,2,28),0,1)+IF($B39>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B39>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C38<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B39,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D40-D148+R255<1,0,D40-D148+R255))","v":6838913.6698566871},-40102.967821372673,null,null,1.0006686670070291,0.99914920424118303,6838913.6698566871,{"$f":"1*AND(B40>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B40<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K39:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M39,IF(C147=0,1,MAIN!$E$11))","v":13},6253202.4306974811,null,null,155694.65081128228,155774.83660851678,26441.414735587256,40235.619213277772,42695.384104463286,42938.396273528444,37398.792337853389,32945.789248515095,26949.26484883215,16016.591658047524,8620.4979785534197,1.3440917204126147E-3,6253202.4306974811,6838913.6698600305,6838913.6698566871,null,-4.8894222004491894E-13,195797.61863242107,155694.65081128228,194676.17084628908,-38981.520035006804,-1121.4477861319901,{"$f":"SUM(AM39:AM$107)","v":194676.17084962589},-65029.129062977328,3.3434480428695679E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6838913.6698600305,6253202.4306974811,6843486.6257949853,6251337.0971122561,0.99897040123176351,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99897040123176351]
["Total Members","2024-08-01",{"$f":"IF($B40>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B40))+IF(B40<DATE(2020,2,28),0,1)+IF($B40>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B40>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C39<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B40,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D41-D149+R256<1,0,D41-D149+R256))","v":6879016.6376780597},-39627.130260265432,null,null,1.0000347733151136,0.99886422765430727,6879016.6376780597,{"$f":"1*AND(B41>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B41<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K40:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M40,IF(C148=0,1,MAIN!$E$11))","v":13},6449000.0479858108,null,null,155774.83660851678,26441.414735587256,40235.619213277772,42695.384104463286,42938.396273528444,37398.792337853389,32945.789248515095,26949.26484883215,16016.591658047524,8620.4979785534197,1.3440917204126147E-3,1.3440917204126145E-3,6449000.0479858108,6879016.6376811694,6879016.6376780597,null,-4.5208281562736374E-13,195401.96686855564,155774.83660851678,195797.6186326546,-40022.782024137821,395.6517640989623,{"$f":"SUM(AM40:AM$107)","v":195797.61863575788},-66368.153701745439,3.1096860766410828E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6879016.6376811694,6449000.0479858108,6879255.8438943829,6447076.307868016,0.99966460748722064,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99966460748722064]
["Total Members","2024-07-01",{"$f":"IF($B41>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B41))+IF(B41<DATE(2020,2,28),0,1)+IF($B41>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B41>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C40<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B41,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D42-D150+R257<1,0,D42-D150+R257))","v":6918643.7679383252},13980.627698665485,null,null,1,0.99863055895612096,6918643.7679383252,{"$f":"1*AND(B42>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B42<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K41:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M41,IF(C149=0,1,MAIN!$E$11))","v":13},6630151.8392542051,null,null,26441.414735587256,40235.619213277772,42695.384104463286,42938.396273528444,37398.792337853389,32945.789248515095,26949.26484883215,16016.591658047524,8620.4979785534197,1.3440917204126147E-3,1.3440917204126145E-3,14250.175600161447,6630151.8392542051,6918643.7679412086,6918643.7679383252,null,-4.1677772344428377E-13,12460.787036907663,26441.414735587256,195401.96686878236,-168960.5521331951,182941.1798318747,{"$f":"SUM(AM41:AM$107)","v":195401.96687165892},-195401.96686878236,2.8833746910095215E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6918643.7679412086,6630151.8392542051,6918643.7679412086,6628174.061461471,0.99970169947224674,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99970169947224674]
["Total Members","2024-06-01",{"$f":"IF($B42>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B42))+IF(B42<DATE(2020,2,28),0,1)+IF($B42>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B42>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C41<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B42,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D43-D151+R258<1,0,D43-D151+R258))","v":6904663.1402396597},19214.722387672402,null,null,1.0001024512498553,0.99832050090810631,6904663.1402396597,{"$f":"1*AND(B43>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B43<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K42:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.93333333333333335},13,{"$f":"MIN(M42,IF(C150=0,1,MAIN!$E$11))","v":13},6642612.6249470217,null,null,40235.619213277772,42695.384104463286,42938.396273528444,37398.792337853389,32945.789248515095,26949.26484883215,16016.591658047524,8620.4979785534197,1.3440917204126147E-3,1.3440917204126145E-3,14250.175600161447,1.3440917204126188E-3,6642612.6249470217,6904663.1402425291,6904663.1402396597,null,-4.1566750041965861E-13,21020.89682558085,40235.619213277772,12460.787036922093,27774.832176355681,-8560.1097886587577,{"$f":"SUM(AM42:AM$107)","v":12460.787039784162},-12460.787036922093,2.8694048523902893E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6904663.1402425291,6642612.6249470217,6905370.5316110766,6638991.8663854655,0.99934842656429357,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99934842656429357]
["Total Members","2024-05-01",{"$f":"IF($B43>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B43))+IF(B43<DATE(2020,2,28),0,1)+IF($B43>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B43>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C42<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B43,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D44-D152+R259<1,0,D44-D152+R259))","v":6885448.4178519873},15007.491520497948,null,null,0.99998936396679583,0.99798254947593812,6885448.4178519873,{"$f":"1*AND(B44>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B44<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K43:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.8666666666666667},13,{"$f":"MIN(M43,IF(C151=0,1,MAIN!$E$11))","v":13},6662902.926100811,null,null,42695.384104463286,42938.396273528444,37398.792337853389,32945.789248515095,26949.26484883215,16016.591658047524,8620.4979785534197,1.3440917204126147E-3,1.3440917204126145E-3,14250.175600161447,1.3440917204126188E-3,730.59567179120234,6662902.926100811,6885448.4178548325,6885448.4178519873,null,-4.1322500976548326E-13,27687.892583933677,42695.384104463286,21020.896825605123,21674.487278858163,-6666.9957583285541,{"$f":"SUM(AM43:AM$107)","v":21020.896828442928},-21020.896825605123,2.8451904654502869E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6885448.4178548325,6662902.926100811,6885375.1839968348,6657626.8367422298,0.99921913082656477,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99921913082656477]
["Total Members","2024-04-01",{"$f":"IF($B44>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B44))+IF(B44<DATE(2020,2,28),0,1)+IF($B44>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B44>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C43<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B44,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D45-D153+R260<1,0,D45-D153+R260))","v":6870440.9263314893},7360.0851193554699,null,null,0.9996580892322835,0.99762644865926109,6870440.9263314893,{"$f":"1*AND(B45>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B45<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K44:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.8},13,{"$f":"MIN(M44,IF(C152=0,1,MAIN!$E$11))","v":13},6690590.8173406534,null,null,42938.396273528444,37398.792337853389,32945.789248515095,26949.26484883215,16016.591658047524,8620.4979785534197,1.3440917204126147E-3,1.3440917204126145E-3,14250.175600161447,1.3440917204126188E-3,730.59567179120234,1.3440917204126184E-3,6690590.8173406534,6870440.9263343029,6870440.9263314893,null,-4.0945025148175773E-13,35578.311154131974,42938.396273528444,27687.892583965509,15250.503689562935,-7890.4185701664646,{"$f":"SUM(AM44:AM$107)","v":27687.892586771486},-27687.892583965509,2.8135254979133606E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6870440.9263343029,6690590.8173406534,6868091.8486026293,6683641.699269346,0.99931246126609452,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99931246126609452]
["Total Members","2024-03-01",{"$f":"IF($B45>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B45))+IF(B45<DATE(2020,2,28),0,1)+IF($B45>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B45>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C44<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B45,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D46-D154+R261<1,0,D46-D154+R261))","v":6863080.8412121339},3570.1354716606438,null,null,0.99917111992732266,0.99735362224895041,6863080.8412121339,{"$f":"1*AND(B46>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B46<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K45:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.73333333333333328},13,{"$f":"MIN(M45,IF(C153=0,1,MAIN!$E$11))","v":13},6705809.8080161698,null,null,37398.792337853389,32945.789248515095,26949.26484883215,16016.591658047524,8620.4979785534197,1.3440917204126147E-3,1.3440917204126145E-3,14250.175600161447,1.3440917204126188E-3,730.59567179120234,1.3440917204126184E-3,20359.320478615162,6705809.8080161698,6863080.8412149064,6863080.8412121339,null,-4.0389913635863195E-13,33828.656866154102,37398.792337853389,35578.311154172785,1820.4811836806039,1749.6542880186826,{"$f":"SUM(AM45:AM$107)","v":35578.311156937954},-35578.311154172785,2.7725473046302795E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6863080.8412149064,6705809.8080161698,6857392.1702684499,6697190.0233774735,0.99956289936992604,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99956289936992604]
["Total Members","2024-02-01",{"$f":"IF($B46>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B46))+IF(B46<DATE(2020,2,28),0,1)+IF($B46>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B46>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C45<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B46,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D47-D155+R262<1,0,D47-D155+R262))","v":6859510.7057404732},-1269.5791385443881,null,null,0.99866198396445194,0.99726762491911991,6859510.7057404732,{"$f":"1*AND(B47>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B47<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K46:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.66666666666666663},13,{"$f":"MIN(M46,IF(C154=0,1,MAIN!$E$11))","v":13},6739638.4648823235,null,null,32945.789248515095,26949.26484883215,16016.591658047524,8620.4979785534197,1.3440917204126147E-3,1.3440917204126145E-3,14250.175600161447,1.3440917204126188E-3,730.59567179120234,1.3440917204126184E-3,20359.320478615162,0,6739638.4648823235,6859510.7057432067,6859510.7057404732,null,-3.985700658404312E-13,34215.368387020171,32945.789248515095,33828.656866192716,-882.86761767762073,-386.71152082745539,{"$f":"SUM(AM46:AM$107)","v":33828.656868919265},-33828.656866192716,2.7334317564964294E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6859510.7057432067,6739638.4648823235,6850332.5704229083,6729311.9884551866,0.99982961384162927,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99982961384162927]
["Total Members","2024-01-01",{"$f":"IF($B47>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B47))+IF(B47<DATE(2020,2,28),0,1)+IF($B47>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B47>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C46<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B47,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D48-D156+R263<1,0,D48-D156+R263))","v":6860780.2848790176},-7390.8369695860893,null,null,0.99849412681838134,0.99702308416231056,6860780.2848790176,{"$f":"1*AND(B48>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B48<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K47:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.6},13,{"$f":"MIN(M47,IF(C155=0,1,MAIN!$E$11))","v":13},6773853.8332693437,null,null,26949.26484883215,16016.591658047524,8620.4979785534197,1.3440917204126147E-3,1.3440917204126145E-3,14250.175600161447,1.3440917204126188E-3,730.59567179120234,1.3440917204126184E-3,20359.320478615162,0,0,6773853.8332693437,6860780.2848817119,6860780.2848790176,null,-3.9279690611238038E-13,34340.101818379677,26949.26484883215,34215.368387059025,-7266.1035382268747,-124.73343132065202,{"$f":"SUM(AM47:AM$107)","v":34215.368389746727},-34215.368387059025,2.6943162083625793E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6860780.2848817119,6773853.8332693437,6850448.8198457304,6761803.2806320805,0.99974621719871803,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99974621719871803]
["Total Members","2023-12-01",{"$f":"IF($B48>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B48))+IF(B48<DATE(2020,2,28),0,1)+IF($B48>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B48>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C47<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B48,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D49-D157+R264<1,0,D49-D157+R264))","v":6868171.1218486037},-24719.760959583335,null,null,0.99829146458909246,0.99691716271925057,6868171.1218486037,{"$f":"1*AND(B49>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B49<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K48:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.53333333333333333},13,{"$f":"MIN(M48,IF(C156=0,1,MAIN!$E$11))","v":13},6798361.9321586257,null,null,16016.591658047524,8620.4979785534197,1.3440917204126147E-3,1.3440917204126145E-3,14250.175600161447,1.3440917204126188E-3,730.59567179120234,1.3440917204126184E-3,20359.320478615162,0,0,9832.0029290979728,6798361.9321586257,6868171.1218512589,6868171.1218486037,null,-3.8657965717447951E-13,40736.352617584533,16016.591658047524,34340.101818418538,-18323.510160371014,-6396.250799165995,{"$f":"SUM(AM48:AM$107)","v":34340.101821067379},-34340.101818418538,2.6552006602287292E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6868171.1218512589,6798361.9321586257,6856436.6082814038,6784590.0805774126,0.99970031927813074,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99970031927813074]
["Total Members","2023-11-01",{"$f":"IF($B49>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B49))+IF(B49<DATE(2020,2,28),0,1)+IF($B49>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B49>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C48<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B49,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D50-D158+R265<1,0,D50-D158+R265))","v":6892890.882808187},-34606.231373001821,null,null,0.99750810229242848,0.99677903244295329,6892890.882808187,{"$f":"1*AND(B50>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B50<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K49:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.46666666666666667},13,{"$f":"MIN(M49,IF(C157=0,1,MAIN!$E$11))","v":13},6839098.2847762099,null,null,8620.4979785534197,1.3440917204126147E-3,1.3440917204126145E-3,14250.175600161447,1.3440917204126188E-3,730.59567179120234,1.3440917204126184E-3,20359.320478615162,0,0,9832.0029290979728,0,6839098.2847762099,6892890.8828107957,6892890.882808187,null,-3.7836400679225335E-13,43226.729351506052,8620.4979785534197,40736.352617630349,-32115.85463907693,-2490.3767338757025,{"$f":"SUM(AM49:AM$107)","v":40736.352620233374},-40736.352617630349,2.6086345314979553E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6892890.8828107957,6839098.2847762099,6875714.5038213786,6823556.1586757582,1.00023895736264,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.00023895736264]
["Total Members","2023-10-01",{"$f":"IF($B50>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B50))+IF(B50<DATE(2020,2,28),0,1)+IF($B50>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B50>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C49<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B50,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D51-D159+R266<1,0,D51-D159+R266))","v":6927497.1141811889},-43472.764469756745,null,null,0.99722302561986353,0.99674198567525607,6927497.1141811889,{"$f":"1*AND(B51>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B51<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K50:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.4},13,{"$f":"MIN(M50,IF(C158=0,1,MAIN!$E$11))","v":13},6780467.0111986175,null,null,1.3440917204126147E-3,1.3440917204126145E-3,14250.175600161447,1.3440917204126188E-3,730.59567179120234,1.3440917204126184E-3,20359.320478615162,0,0,9832.0029290979728,0,101858.00292909797,6780467.0111986175,6927497.1141837481,6927497.1141811889,null,-3.694822225952521E-13,43472.765813799095,1.3440917204126147E-3,43226.729351555085,-43226.728007463367,-246.03646224401018,{"$f":"SUM(AM50:AM$107)","v":43226.729354109077},-43226.729351555085,2.559274435043335E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6927497.1141837481,6780467.0111986175,6908259.6321791904,6763384.8436165992,1.00031787108749,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.00031787108749]
["Total Members","2023-09-01",{"$f":"IF($B51>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B51))+IF(B51<DATE(2020,2,28),0,1)+IF($B51>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B51>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C50<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B51,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D52-D160+R267<1,0,D52-D160+R267))","v":6970969.8786509456},-37864.220008455217,null,null,0.99725902157395763,0.99676203883271686,6970969.8786509456,{"$f":"1*AND(B52>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B52<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K51:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.33333333333333331},13,{"$f":"MIN(M51,IF(C159=0,1,MAIN!$E$11))","v":13},6823939.7770124162,null,null,1.3440917204126145E-3,14250.175600161447,1.3440917204126188E-3,730.59567179120234,1.3440917204126184E-3,20359.320478615162,0,0,9832.0029290979728,0,101858.00292909797,0,6823939.7770124162,6970969.8786534555,6970969.8786509456,null,-3.6015634918840078E-13,37864.221352503766,1.3440917204126145E-3,43472.765813848098,-43472.764469756381,5608.5444613443324,{"$f":"SUM(AM51:AM$107)","v":43472.765816353087},-43472.765813848098,2.5099143385887146E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6970969.8786534555,6823939.7770124162,6951862.6006074753,6805064.07599477,1.0000339359718728,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0000339359718728]
["Total Members","2023-08-01",{"$f":"IF($B52>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B52))+IF(B52<DATE(2020,2,28),0,1)+IF($B52>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B52>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C51<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B52,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D53-D161+R268<1,0,D53-D161+R268))","v":7008834.0986594008},-19105.624915286899,null,null,0.99725157815746701,0.9966479029722094,7008834.0986594008,{"$f":"1*AND(B53>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B53<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K52:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.26666666666666666},13,{"$f":"MIN(M52,IF(C160=0,1,MAIN!$E$11))","v":13},6842653.9954358218,null,null,14250.175600161447,1.3440917204126188E-3,730.59567179120234,1.3440917204126184E-3,20359.320478615162,0,0,9832.0029290979728,0,101858.00292909797,0,19150.002929097973,6842653.9954358218,7008834.098661867,7008834.0986594008,null,-3.5194069880617462E-13,33355.80051541092,14250.175600161447,37864.22135254633,-23614.045752384882,4508.4208371354107,{"$f":"SUM(AM52:AM$107)","v":37864.221355008747},-37864.22135254633,2.4661421775817871E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7008834.098661867,6842653.9954358218,6989570.8659344148,6822037.8991030585,0.99980228963700146,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99980228963700146]
["Total Members","2023-07-01",{"$f":"IF($B53>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B53))+IF(B53<DATE(2020,2,28),0,1)+IF($B53>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B53>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C52<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B53,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D54-D162+R269<1,0,D54-D162+R269))","v":7027939.7235746877},-27284.647858116776,null,null,0.99631955305358411,0.99658827372721748,7027939.7235746877,{"$f":"1*AND(B54>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B54<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K53:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.2},13,{"$f":"MIN(M53,IF(C161=0,1,MAIN!$E$11))","v":13},6876009.7959512323,null,null,1.3440917204126188E-3,730.59567179120234,1.3440917204126184E-3,20359.320478615162,0,0,9832.0029290979728,0,101858.00292909797,0,19150.002929097973,0,6876009.7959512323,7027939.7235771157,7027939.7235746877,null,-3.4550140526334872E-13,27284.64920217801,1.3440917204126188E-3,33355.800515448238,-33355.799171356521,6071.1513132702275,{"$f":"SUM(AM53:AM$107)","v":33355.800517873344},-33355.800515448238,2.4279579520225525E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7027939.7235771157,6876009.7959512323,7002073.764281881,6853596.341133995,1.0005021087200938,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0005021087200938]
["Total Members","2023-06-01",{"$f":"IF($B54>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B54))+IF(B54<DATE(2020,2,28),0,1)+IF($B54>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B54>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C53<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B54,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D55-D163+R270<1,0,D55-D163+R270))","v":7055224.3714328045},-15485.322916569188,null,null,0.99608430213459231,0.99660731717922102,7055224.3714328045,{"$f":"1*AND(B55>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B55<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K54:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.13333333333333333},13,{"$f":"MIN(M54,IF(C162=0,1,MAIN!$E$11))","v":13},6903130.4422243126,null,null,730.59567179120234,{"$f":"IF(S$5=13,S55+R55-R163-S163,R55-R163)","v":1.3440917204126184E-3},20359.320478615162,0,0,9832.0029290979728,0,101858.00292909797,0,19150.002929097973,0,164.00292909797281,6903130.4422243126,7055224.3714352027,7055224.3714328045,null,-3.3995029014022293E-13,16215.918588342982,730.59567179120234,27284.649202208413,-26554.053530417212,11068.730613865431,{"$f":"SUM(AM54:AM$107)","v":27284.649204603105},-27284.649202208413,2.3981556296348572E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7055224.3714352027,6903130.4422243126,7027598.2444240013,6878925.0290307272,1.0004955308097168,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0004955308097168]
["Total Members","2023-05-01",{"$f":"IF($B55>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B55))+IF(B55<DATE(2020,2,28),0,1)+IF($B55>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B55>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C54<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B55,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D56-D164+R271<1,0,D56-D164+R271))","v":7070709.6943493737},-8727.7789724608883,null,null,0.99574276700552899,0.99663125957831189,7070709.6943493737,{"$f":"1*AND(B56>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B56<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K55:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":6.6666666666666666E-2},13,{"$f":"MIN(M55,IF(C163=0,1,MAIN!$E$11))","v":13},6861825.3578835577,null,null,{"$f":"R271","v":1.3440917204126184E-3},{"$f":"IF(S$5=13,S56+R56-R164-S164,R56-R164)","v":20359.320478615162},0,0,9832.0029290979728,0,101858.00292909797,0,19150.002929097973,0,164.00292909797281,57521.002929097973,6861825.3578835577,{"$f":"SUM(R55:AD55)","v":7070709.6943517542},7070709.6943493737,null,-3.3661962106634746E-13,8727.7803165419828,1.3440917204126184E-3,16215.918588361161,-16215.91724426944,7488.138271819178,{"$f":"SUM(AM55:AM$107)","v":16215.918590737681},-16215.918588361161,2.3804605007171631E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7070709.6943517542,6861825.3578835577,7040608.035746634,6836071.4174724193,1.000633609567021,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.000633609567021]
["Total Members","2023-04-01",{"$f":"IF($B56>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B56))+IF(B56<DATE(2020,2,28),0,1)+IF($B56>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B56>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C55<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B56,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D57-D165+R272<1,0,D57-D165+R272))","v":7079437.4733218346},20359.317549517378,null,null,0.99638077639228317,0.9966719092806301,7079437.4733218346,{"$f":"1*AND(B57>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B57<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K56:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M56,IF(C164=0,1,MAIN!$E$11))","v":13},6870553.1382000996,null,null,20359.320478615162,0,0,9832.0029290979728,0,101858.00292909797,0,19150.002929097973,0,164.00292909797281,57521.002929097973,0,6870553.1382000996,7079437.4733242048,7079437.4733218346,null,-3.3484326422694721E-13,2.9290977171123143E-3,20359.320478615162,8727.7803165517544,11631.540162063407,8727.777387454038,{"$f":"SUM(AM56:AM$107)","v":8727.7803189184924},-8727.7803165517544,2.3702159523963928E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7079437.4733242048,6870553.1382000996,7053815.4060913948,6843070.9256472988,0.99972925828785919,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99972925828785919]
["Total Members","2023-03-01",{"$f":"IF($B57>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B57))+IF(B57<DATE(2020,2,28),0,1)+IF($B57>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B57>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C56<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B57,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D58-D166+R273<1,0,D58-D166+R273))","v":7059078.1557723172},-2.9290979728102684E-3,null,null,0.99810121096804805,0.99662890453917374,7059078.1557723172,{"$f":"1*AND(B58>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B58<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K57:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M57,IF(C165=0,1,MAIN!$E$11))","v":13},6870553.1411291976,null,null,0,0,9832.0029290979728,0,101858.00292909797,0,19150.002929097973,0,164.00292909797281,57521.002929097973,0,0,6870553.1411291976,7059078.1557746874,7059078.1557723172,null,-3.3573144264664734E-13,2.9290977171123143E-3,0,2.9290977171155938E-3,-2.9290977171155938E-3,3.2794947313341538E-15,{"$f":"SUM(AM57:AM$107)","v":2.9314644634723663E-3},-2.9290977171155938E-3,2.3702159523963928E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7059078.1557746874,6870553.1411291976,7045674.4555968111,6843070.9285646807,0.99795089098396428,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99795089098396428]
["Total Members","2023-02-01",{"$f":"IF($B58>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B58))+IF(B58<DATE(2020,2,28),0,1)+IF($B58>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B58>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C57<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B58,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D59-D167+R274<1,0,D59-D167+R274))","v":7059078.1587014152},-33372.841298584826,null,null,0.99571676983009405,0.99643384714936012,7059078.1587014152,{"$f":"1*AND(B59>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B59<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K58:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M58,IF(C166=0,1,MAIN!$E$11))","v":13},6870553.1440582955,null,null,0,9832.0029290979728,0,101858.00292909797,0,19150.002929097973,0,164.00292909797281,57521.002929097973,0,0,0,6870553.1440582955,7059078.1587037854,7059078.1587014152,null,-3.3573144264664734E-13,33372.841298547391,0,2.9290977171155938E-3,-2.9290977171155938E-3,-33372.838369449673,{"$f":"SUM(AM58:AM$107)","v":2.9314644634723663E-3},-2.9290977171155938E-3,2.3702159523963928E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7059078.1587037854,6870553.1440582955,7028842.5021627015,6843070.9314820627,1.0004007601581879,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0004007601581879]
["Total Members","2023-01-01",{"$f":"IF($B59>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B59))+IF(B59<DATE(2020,2,28),0,1)+IF($B59>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B59>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C58<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B59,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D60-D168+R275<1,0,D60-D168+R275))","v":7092451},9832,null,null,0.99718991029887372,0.99644497139582744,7092451,{"$f":"1*AND(B60>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B60<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K59:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M59,IF(C167=0,1,MAIN!$E$11))","v":13},6903925.9853568431,null,null,9832.0029290979728,0,101858.00292909797,0,19150.002929097973,0,164.00292909797281,57521.002929097973,0,0,0,0,6903925.9853568431,7092451.000002333,7092451,null,-3.2884805989397137E-13,2.9290977171123247E-3,9832.0029290979728,33372.841298584572,-23540.838369486599,33372.838369486853,{"$f":"SUM(AM59:AM$107)","v":33372.841300914137},-23540.838369486599,2.3329630494117737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7092451.000002333,6903925.9853568431,7072520.5764914835,6876310.2814154159,0.99888682462024103,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99888682462024103]
["Total Members","2022-12-01",{"$f":"IF($B60>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B60))+IF(B60<DATE(2020,2,28),0,1)+IF($B60>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B60>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C59<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B60,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D61-D169+R276<1,0,D61-D169+R276))","v":7082619},-1711,null,null,0.99660525351772244,0.99637547408520433,7082619,{"$f":"1*AND(B61>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B61<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K60:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M60,IF(C168=0,1,MAIN!$E$11))","v":13},6892356.9853568431,null,null,0,101858.00292909797,0,19150.002929097973,0,164.00292909797281,57521.002929097973,0,0,0,0,11569.002929097973,6892356.9853568431,7082619.000002333,7082619,null,-3.2929214910382143E-13,1710.9999999978343,0,2.9290977171155938E-3,-2.9290977171155938E-3,-1710.9970709001173,{"$f":"SUM(AM60:AM$107)","v":2.9314272978808731E-3},-2.9290977171155938E-3,2.3329630494117737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7082619.000002333,6892356.9853568431,7058575.3040667633,6864787.5574154155,0.99948845772014594,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99948845772014594]
["Total Members","2022-11-01",{"$f":"IF($B61>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B61))+IF(B61<DATE(2020,2,28),0,1)+IF($B61>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B61>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C60<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B61,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D62-D170+R277<1,0,D62-D170+R277))","v":7084330},101858,null,null,0.99704642173135383,0.99635568240972805,7084330,{"$f":"1*AND(B62>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B62<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K61:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M61,IF(C169=0,1,MAIN!$E$11))","v":13},6891793.9824277433,null,null,101858.00292909797,0,19150.002929097973,0,164.00292909797281,57521.002929097973,0,0,0,0,11569.002929097973,2274.0029290979728,6891793.9824277433,7084330.0000023311,7084330,null,-3.290701044988964E-13,2.9290977171123247E-3,101858.00292909797,1710.9999999997442,100147.00292909823,1710.9970709020272,{"$f":"SUM(AM61:AM$107)","v":1711.0000023274042},100147.00292909823,2.3311004042625427E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7084330.0000023311,6891793.9824277433,7063405.8768664058,6864226.8064980321,0.99903609237148938,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99903609237148938]
["Total Members","2022-10-01",{"$f":"IF($B62>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B62))+IF(B62<DATE(2020,2,28),0,1)+IF($B62>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B62>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C61<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B62,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D63-D171+R278<1,0,D63-D171+R278))","v":6982472},-47680,null,null,0.99746212624907105,0.99625796813125977,6982472,{"$f":"1*AND(B63>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B63<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K62:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M62,IF(C170=0,1,MAIN!$E$11))","v":13},6891793.9853568412,null,null,0,19150.002929097973,0,164.00292909797281,57521.002929097973,0,0,0,0,11569.002929097973,2274.0029290979728,0,6891793.9853568412,6982472.0000023311,6982472,null,-3.3395508580724709E-13,47679.999999946886,0,2.9290977171155938E-3,-2.9290977171155938E-3,-47679.997070849167,{"$f":"SUM(AM62:AM$107)","v":2.9314253770280629E-3},-2.9290977171155938E-3,2.3311004042625427E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6982472.0000023311,6891793.9853568412,6964751.367596929,6864226.809415414,0.99857126554320308,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99857126554320308]
["Total Members","2022-09-01",{"$f":"IF($B63>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B63))+IF(B63<DATE(2020,2,28),0,1)+IF($B63>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B63>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C62<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B63,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D64-D172+R279<1,0,D64-D172+R279))","v":7030152},19150,null,null,0.99588081583805599,0.9961921319370487,7030152,{"$f":"1*AND(B64>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B64<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K63:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M63,IF(C171=0,1,MAIN!$E$11))","v":13},6939473.9853567882,null,null,19150.002929097973,0,164.00292909797281,57521.002929097973,0,0,0,0,11569.002929097973,2274.0029290979728,0,0,6939473.9853567882,7030152.000002278,7030152,null,-3.2396307858562068E-13,2.9290977171123399E-3,19150.002929097973,47679.999999999745,-28529.997070901773,47679.997070902027,{"$f":"SUM(AM63:AM$107)","v":47680.000002274537},-28529.997070901773,2.2780150175094604E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7030152.000002278,6939473.9853567882,7001193.5092278095,6911716.0894153612,1.0001730094868249,"n/a",1.0132942183940039,1.0499915191846121,{"$f":"IF($CD63=\"n/a\",IF(CG$5=13,$CC63,T$2),$CD63*T$2)","v":1.0425790511570154},0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0001730094868249]
["Total Members","2022-08-01",{"$f":"IF($B64>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B64))+IF(B64<DATE(2020,2,28),0,1)+IF($B64>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B64>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C63<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B64,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D65-D173+R280<1,0,D65-D173+R280))","v":7011002},-55831,null,null,0.99653156700064061,0.99621657308917344,7011002,{"$f":"1*AND(B65>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B65<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K64:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M64,IF(C172=0,1,MAIN!$E$11))","v":13},6923665.9853567882,null,null,0,164.00292909797281,57521.002929097973,0,0,0,0,11569.002929097973,2274.0029290979728,0,0,15808.002929097973,6923665.9853567882,7011002.000002278,7011002,null,-3.248512570053208E-13,55830.9999999379,0,2.9290977171155938E-3,-2.9290977171155938E-3,-55830.997070840182,{"$f":"SUM(AM64:AM$107)","v":2.9313725244719535E-3},-2.9290977171155938E-3,2.2780150175094604E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7011002.000002278,6923665.9853567882,6986684.8093068954,6895971.321415361,0.99951218426001665,"n/a",{"$f":"IF($CD64=\"n/a\",IF(CE$5=13,$CC64,R$2),$CD64*R$2)","v":1.0132942183940039},1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99951218426001665]
["Total Members","2022-07-01",{"$f":"IF($B65>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B65))+IF(B65<DATE(2020,2,28),0,1)+IF($B65>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B65>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C64<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B65,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D66-D174+R281<1,0,D66-D174+R281))","v":7066833},164,null,null,0.99654920684701287,0.99617069895841903,7066833,{"$f":"1*AND(B66>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B66<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K65:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M65,IF(C173=0,1,MAIN!$E$11))","v":13},6944355.9824276278,null,null,164.00292909797281,57521.002929097973,0,0,0,0,11569.002929097973,2274.0029290979728,0,0,15808.002929097973,35141.002929097973,6944355.9824276278,7066833.0000022156,7066833,null,-3.1352698215414421E-13,2.9290977171123464E-3,164.00292909797281,55830.999999999745,-55666.997070901773,55830.997070902027,{"$f":"SUM(AM65:AM$107)","v":55831.000002212699},-55666.997070901773,2.2156164050102234E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7066833.0000022156,6944355.9824276278,7042446.8210725049,6916578.5584979169,0.99951165449919599,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99951165449919599]
["Total Members","2022-06-01",{"$f":"IF($B66>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B66))+IF(B66<DATE(2020,2,28),0,1)+IF($B66>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B66>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C65<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B66,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D67-D175+R282<1,0,D67-D175+R282))","v":7066669},57521,null,null,0.99637206766389674,0.99624203693556768,7066669,{"$f":"1*AND(B67>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B67<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K66:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M66,IF(C174=0,1,MAIN!$E$11))","v":13},6939084.9824276278,null,null,57521.002929097973,0,0,0,0,11569.002929097973,2274.0029290979728,0,0,15808.002929097973,35141.002929097973,5271.0029290979728,6939084.9824276278,7066669.0000022156,7066669,null,-3.1352698215414421E-13,2.9290977171123355E-3,57521.002929097973,2.9290977171155938E-3,57521.000000000255,3.2582443687534379E-15,{"$f":"SUM(AM66:AM$107)","v":2.931310678832233E-3},57521.000000000255,2.2156164050102234E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7066669.0000022156,6939084.9824276278,7041031.6030285694,6911328.6424979176,0.99969463654625501,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99969463654625501]
["Total Members","2022-05-01",{"$f":"IF($B67>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B67))+IF(B67<DATE(2020,2,28),0,1)+IF($B67>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B67>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C66<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B67,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D68-D176+R283<1,0,D68-D176+R283))","v":7009148},-38899,null,null,0.99622573777713908,0.99639630018404135,7009148,{"$f":"1*AND(B68>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B68<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K67:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M67,IF(C175=0,1,MAIN!$E$11))","v":13},6916062.9824276278,null,null,0,0,0,0,11569.002929097973,2274.0029290979728,0,0,15808.002929097973,35141.002929097973,5271.0029290979728,23022.002929097973,6916062.9824276278,7009148.0000022156,7009148,null,-3.1619151741324458E-13,38898.999999956577,0,2.9290977171155938E-3,-2.9290977171155938E-3,-38898.997070858859,{"$f":"SUM(AM67:AM$107)","v":2.931310678832233E-3},-2.9290977171155938E-3,2.2156164050102234E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7009148.0000022156,6916062.9824276278,6982693.6374913659,6888398.7304979172,0.99982506095998036,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99982506095998036]
["Total Members","2022-04-01",{"$f":"IF($B68>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B68))+IF(B68<DATE(2020,2,28),0,1)+IF($B68>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B68>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C67<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B68,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D69-D177+R284<1,0,D69-D177+R284))","v":7048047},-6245,null,null,0.99586332940329358,0.99635989208894193,7048047,{"$f":"1*AND(B69>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B69<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K68:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M68,IF(C176=0,1,MAIN!$E$11))","v":13},6931878.979498486,null,null,0,0,0,11569.002929097973,2274.0029290979728,0,0,15808.002929097973,35141.002929097973,5271.0029290979728,23022.002929097973,23083.002929097973,6931878.979498486,7048047.0000021718,7048047,null,-3.0819791163594346E-13,6244.9999999928059,0,38898.999999999745,-38898.999999999745,32654.000000006941,{"$f":"SUM(AM68:AM$107)","v":38899.00000216953},-38898.999999999745,2.1718442440032959E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7048047.0000021718,6931878.979498486,7018891.5512130577,6904151.463580492,1.0002059950664666,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0002059950664666]
["Total Members","2022-03-01",{"$f":"IF($B69>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B69))+IF(B69<DATE(2020,2,28),0,1)+IF($B69>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B69>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C68<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B69,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D70-D178+R285<1,0,D70-D178+R285))","v":7054292},-23676,null,null,0.99576330222886711,0.996511071962356,7054292,{"$f":"1*AND(B70>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B70<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K69:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M69,IF(C177=0,1,MAIN!$E$11))","v":13},6923061.9765693806,null,null,0,0,11569.002929097973,2274.0029290979728,0,0,15808.002929097973,35141.002929097973,5271.0029290979728,23022.002929097973,23083.002929097973,15062.002929097973,6923061.9765693806,7054292.0000021644,7054292,null,-3.0686564400639327E-13,23675.99999997341,0,6244.9999999997444,-6244.9999999997444,-17430.999999973665,{"$f":"SUM(AM69:AM$107)","v":6245.0000021625892},-6244.9999999997444,2.1643936634063721E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7054292.0000021644,6923061.9765693806,7024405.0968088349,6895369.7286631027,1.0003170064480831,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0003170064480831]
["Total Members","2022-02-01",{"$f":"IF($B70>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B70))+IF(B70<DATE(2020,2,28),0,1)+IF($B70>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B70>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C69<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B70,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D71-D179+R286<1,0,D71-D179+R286))","v":7077968},{"$f":"D70-D71","v":-1250},null,null,{"$f":"IF(C70=0,1,IFERROR(IF(C70>=2,(L70)*SUMPRODUCT(R70:AD70,R$2:AD$2)+(1-L70)*SUMPRODUCT(R70:AD70,R$3:AD$3),SUMPRODUCT(R70:AD70,R$3:AD$3))/SUM(R70:AD70),1))","v":0.99585165646482665},{"$f":"IFERROR(SUMPRODUCT(H70:H81,J70:J81)/SUM(J70:J81),1)","v":0.99671588456786397},7077968,{"$f":"1*AND(B71>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B71<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K70:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M70,IF(C178=0,1,MAIN!$E$11))","v":13},6915556.9736402556,null,null,0,{"$f":"IF(S$5=13,S71+R71-R179-S179,R71-R179)","v":11569.002929097973},2274.0029290979728,0,0,15808.002929097973,35141.002929097973,5271.0029290979728,23022.002929097973,23083.002929097973,15062.002929097973,31181.002929097973,6915556.9736402556,7077968.0000021374,{"$f":"J70","v":7077968},null,{"$f":"1-AE70/AF70","v":-3.0198066269804258E-13},{"$f":"AE179","v":1249.9999999983334},{"$f":"R70","v":0},{"$f":"D178","v":23675.999999999745},{"$f":"AJ70-AK70","v":-23675.999999999745},{"$f":"AK70-AI70","v":22426.000000001412},{"$f":"SUM(AM70:AM$107)","v":23676.00000213625},{"$f":"D286-D178","v":-23675.999999999745},{"$f":"AE70-AF70","v":2.1373853087425232E-6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7077968.0000021374,6915556.9736402556,7048606.1572071649,6887894.7457456943,1.0002457668857172,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0002457668857172]
["Total Members","2022-01-01",{"$f":"IF($B71>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B71))+IF(B71<DATE(2020,2,28),0,1)+IF($B71>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B71>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C70<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B71,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D72-D180+R287<1,0,D72-D180+R287))","v":7079218},11569,null,null,0.99636084826875759,0.99681504397309639,7079218,{"$f":"1*AND(B72>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B72<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K71:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},{"$f":"IF(D71-SUM(R71:T71)<J179,3,IF(D71-SUM(R71:U71)<J1179,4,IF(D71-SUM(R71:V71)<J179,5,IF(D71-SUM(R71:W71)<J179,6,IF(D71-SUM(R71:X71)<J179,7,IF(D71-SUM(R71:Y71)<J179,8,IF(D71-SUM(R71:Z71)<J179,9,IF(D71-SUM(R71:AA71)<J179,10,IF(D71-SUM(R71:AB71)<J179,11,IF(D71-SUM(R71:AC71)<J179,12,13))))))))))","v":13},{"$f":"MIN(M71,IF(C179=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R71:AD71,R$5:AD$5,\">=\"&N71)","v":6815509.9707111558},null,null,{"$f":"R287","v":11569.002929097973},2274.0029290979728,0,0,15808.002929097973,35141.002929097973,5271.0029290979728,23022.002929097973,23083.002929097973,15062.002929097973,31181.002929097973,101297.00292909797,6815509.9707111558,{"$f":"SUM(R71:AD71)","v":7079218.0000021355},7079218,null,-3.0175861809311755E-13,2.9290977171122878E-3,11569.002929097973,1249.9999999997442,10319.002929098229,1249.9970709020272,{"$f":"SUM(AM71:AM$107)","v":1250.0000021348242},10319.002929098229,2.1355226635932922E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE71","v":7079218.0000021355},{"$f":"AD71","v":6815509.9707111558},{"$f":"IFERROR(IF(C71>=2,(L71)*SUMPRODUCT(R71:AD71,R$2:AD$2)+(1-L71)*SUMPRODUCT(R71:AD71,R$3:AD$3),SUMPRODUCT(R71:AD71,R$3:AD$3)),1)","v":7053455.6515615853},{"$f":"IFERROR(IF($C71>=2,($L71)*(AD71*AD$2)+(1-$L71)*(AD71*AD$3),AD71*AD$3),1)","v":6788247.9308283115},{"$f":"IFERROR((BY71*CA$2-(CA71-CB71))/BZ71,0)","v":0.99977995902746253},{"$f":"IF(OR(CC71<=0,BZ71=0)*1=1,IFERROR(CA$2/(CA71/BY71),1),\"n/a\")","v":"n/a"},1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99977995902746253]
["Total Members","2021-12-01",{"$f":"IF($B72>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B72))+IF(B72<DATE(2020,2,28),0,1)+IF($B72>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B72>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C71<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B72,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D73-D181+R288<1,0,D73-D181+R288))","v":7067649},2274,null,null,0.99636889540540485,0.99681650127622867,7067649,{"$f":"1*AND(B73>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B73<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K72:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M72,IF(C180=0,1,MAIN!$E$11))","v":13},6815509.9736402538,null,null,2274.0029290979728,0,0,15808.002929097973,35141.002929097973,5271.0029290979728,23022.002929097973,23083.002929097973,15062.002929097973,31181.002929097973,101297.00292909797,0,6815509.9736402538,7067649.0000021355,7067649,null,-3.0220270730296761E-13,2.9290977171122813E-3,2274.0029290979728,2.9290977171155938E-3,2274.0000000002556,3.3124544773777131E-15,{"$f":"SUM(AM72:AM$107)","v":2.9312328260857612E-3},2274.0000000002556,2.1355226635932922E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7067649.0000021355,6815509.9736402538,7041985.6272452418,6788247.9337456925,0.99976543690144237,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99976543690144237]
["Total Members","2021-11-01",{"$f":"IF($B73>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B73))+IF(B73<DATE(2020,2,28),0,1)+IF($B73>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B73>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C72<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B73,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D74-D182+R289<1,0,D74-D182+R289))","v":7065375},-20756,null,null,0.99587882459614507,0.99686612797872354,7065375,{"$f":"1*AND(B74>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B74<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K73:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M73,IF(C181=0,1,MAIN!$E$11))","v":13},6802585.9736402538,null,null,0,0,15808.002929097973,35141.002929097973,5271.0029290979728,23022.002929097973,23083.002929097973,15062.002929097973,31181.002929097973,101297.00292909797,0,12924.002929097973,6802585.9736402538,7065375.0000021355,7065375,null,-3.0220270730296761E-13,20755.999999976204,0,2.9290977171155938E-3,-2.9290977171155938E-3,-20755.997070878486,{"$f":"SUM(AM73:AM$107)","v":2.9312328260857612E-3},-2.9290977171155938E-3,2.1355226635932922E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7065375.0000021355,6802585.9736402538,7036257.3503331151,6775375.6297456929,1.0002803795177084,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0002803795177084]
["Total Members","2021-10-01",{"$f":"IF($B74>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B74))+IF(B74<DATE(2020,2,28),0,1)+IF($B74>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B74>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C73<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B74,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D75-D183+R290<1,0,D75-D183+R290))","v":7086131},-20992,null,null,0.99665792469460435,0.99692863107521779,7086131,{"$f":"1*AND(B75>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B75<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K74:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M74,IF(C182=0,1,MAIN!$E$11))","v":13},6782055.9707111316,null,null,0,15808.002929097973,35141.002929097973,5271.0029290979728,23022.002929097973,23083.002929097973,15062.002929097973,31181.002929097973,101297.00292909797,0,12924.002929097973,41286.002929097973,6782055.9707111316,7086131.0000021113,7086131,null,-2.9798385980939202E-13,20991.999999975913,0,20755.999999999745,-20755.999999999745,-235.9999999761676,{"$f":"SUM(AM74:AM$107)","v":20756.000002111308},-20755.999999999745,2.1113082766532898E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7086131.0000021113,6782055.9707111316,7062448.6165762059,6754927.7468282869,0.99949191801544834,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99949191801544834]
["Total Members","2021-09-01",{"$f":"IF($B75>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B75))+IF(B75<DATE(2020,2,28),0,1)+IF($B75>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B75>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C74<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B75,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D76-D184+R291<1,0,D76-D184+R291))","v":7107123},15808,null,null,0.99617560350700096,0.99678164484080578,7107123,{"$f":"1*AND(B76>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B76<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K75:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M75,IF(C183=0,1,MAIN!$E$11))","v":13},6775445.9677820094,null,null,15808.002929097973,35141.002929097973,5271.0029290979728,23022.002929097973,23083.002929097973,15062.002929097973,31181.002929097973,101297.00292909797,0,12924.002929097973,41286.002929097973,27602.002929097973,6775445.9677820094,7107123.0000020871,7107123,null,-2.9376501231581642E-13,2.9290977171122674E-3,15808.002929097973,20991.999999999745,-5183.9970709017725,20991.997070902027,{"$f":"SUM(AM75:AM$107)","v":20992.000002087472},-5183.9970709017725,2.0870938897132874E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7107123.0000020871,6775445.9677820094,7079942.543725566,6748344.1839108812,1.0000116113988315,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0000116113988315]
["Total Members","2021-08-01",{"$f":"IF($B76>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B76))+IF(B76<DATE(2020,2,28),0,1)+IF($B76>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B76>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C75<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B76,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D77-D185+R292<1,0,D77-D185+R292))","v":7091315},35141,null,null,0.99597929549193065,0.99661899624909678,7091315,{"$f":"1*AND(B77>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B77<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K76:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M76,IF(C184=0,1,MAIN!$E$11))","v":13},6773297.9677820094,null,null,35141.002929097973,5271.0029290979728,23022.002929097973,23083.002929097973,15062.002929097973,31181.002929097973,101297.00292909797,0,12924.002929097973,41286.002929097973,27602.002929097973,2148.0029290979728,6773297.9677820094,7091315.0000020871,7091315,null,-2.9420910152566648E-13,2.9290977171122648E-3,35141.002929097973,2.9290977171155938E-3,35141.000000000255,3.3289343503994928E-15,{"$f":"SUM(AM76:AM$107)","v":2.9311854450497776E-3},35141.000000000255,2.0870938897132874E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7091315.0000020871,6773297.9677820094,7062802.9178134389,6746204.7759108813,1.0002094829319881,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0002094829319881]
["Total Members","2021-07-01",{"$f":"IF($B77>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B77))+IF(B77<DATE(2020,2,28),0,1)+IF($B77>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B77>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C76<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B77,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D78-D186+R293<1,0,D78-D186+R293))","v":7056174},5271,null,null,0.99740719940720557,0.99655307078133126,7056174,{"$f":"1*AND(B78>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B78<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K77:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M77,IF(C185=0,1,MAIN!$E$11))","v":13},6767732.9677820094,null,null,5271.0029290979728,23022.002929097973,23083.002929097973,15062.002929097973,31181.002929097973,101297.00292909797,0,12924.002929097973,41286.002929097973,27602.002929097973,2148.0029290979728,5565.0029290979728,6767732.9677820094,7056174.0000020871,7056174,null,-2.957634137601417E-13,2.9290977171122544E-3,5271.0029290979728,2.9290977171155938E-3,5271.0000000002556,3.3393426912553537E-15,{"$f":"SUM(AM77:AM$107)","v":2.9311854450497776E-3},5271.0000000002556,2.0870938897132874E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7056174.0000020871,6767732.9677820094,7037878.747872021,6740662.0359108811,0.99870330585103773,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99870330585103773]
["Total Members","2021-06-01",{"$f":"IF($B78>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B78))+IF(B78<DATE(2020,2,28),0,1)+IF($B78>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B78>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C77<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B78,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D79-D187+R294<1,0,D79-D187+R294))","v":7050903},23022,null,null,0.99822751037876667,0.99652079897409396,7050903,{"$f":"1*AND(B79>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B79<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K78:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M78,IF(C186=0,1,MAIN!$E$11))","v":13},6747064.9677820094,null,null,23022.002929097973,23083.002929097973,15062.002929097973,31181.002929097973,101297.00292909797,0,12924.002929097973,41286.002929097973,27602.002929097973,2148.0029290979728,5565.0029290979728,20668.002929097973,6747064.9677820094,7050903.0000020871,7050903,null,-2.9598545836506673E-13,2.929097717112254E-3,23022.002929097973,2.9290977171155938E-3,23022.000000000255,3.3397763721243479E-15,{"$f":"SUM(AM78:AM$107)","v":2.9311854450497776E-3},23022.000000000255,2.0870938897132874E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7050903.0000020871,6747064.9677820094,7038405.3476142604,6720076.7079108814,0.9978523094778996,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.9978523094778996]
["Total Members","2021-05-01",{"$f":"IF($B79>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B79))+IF(B79<DATE(2020,2,28),0,1)+IF($B79>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B79>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C78<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B79,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D80-D188+R295<1,0,D80-D188+R295))","v":7027881},23083,null,null,0.99578682155430687,0.99642622504175138,7027881,{"$f":"1*AND(B80>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B80<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K79:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M79,IF(C187=0,1,MAIN!$E$11))","v":13},6747064.9707111074,null,null,23083.002929097973,15062.002929097973,31181.002929097973,101297.00292909797,0,12924.002929097973,41286.002929097973,27602.002929097973,2148.0029290979728,5565.0029290979728,20668.002929097973,0,6747064.9707111074,7027881.0000020871,7027881,null,-2.9687363678476686E-13,2.929097717112254E-3,23083.002929097973,2.9290977171155938E-3,23083.000000000255,3.3397763721243479E-15,{"$f":"SUM(AM79:AM$107)","v":2.9311854450497776E-3},23083.000000000255,2.0870938897132874E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7027881.0000020871,6747064.9707111074,6998271.2832539817,6720076.7108282633,1.0003885329215949,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0003885329215949]
["Total Members","2021-04-01",{"$f":"IF($B80>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B80))+IF(B80<DATE(2020,2,28),0,1)+IF($B80>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B80>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C79<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B80,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D81-D189+R296<1,0,D81-D189+R296))","v":7004798},15062,null,null,0.99768977246357116,0.99676829629848462,7004798,{"$f":"1*AND(B81>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B81<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K80:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M80,IF(C188=0,1,MAIN!$E$11))","v":13},6747064.9736402053,null,null,15062.002929097973,31181.002929097973,101297.00292909797,0,12924.002929097973,41286.002929097973,27602.002929097973,2148.0029290979728,5565.0029290979728,20668.002929097973,0,0,6747064.9736402053,7004798.0000020871,7004798,null,-2.9798385980939202E-13,2.9290977171122392E-3,15062.002929097973,2.9290977171155938E-3,15062.000000000256,3.3545215216701507E-15,{"$f":"SUM(AM80:AM$107)","v":2.9311854450497776E-3},15062.000000000256,2.0870938897132874E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7004798.0000020871,6747064.9736402053,6988615.3227753602,6720076.7137456443,0.998398476565729,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.998398476565729]
["Total Members","2021-03-01",{"$f":"IF($B81>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B81))+IF(B81<DATE(2020,2,28),0,1)+IF($B81>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B81>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C80<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B81,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D82-D190+R297<1,0,D82-D190+R297))","v":6989736},31181,null,null,0.99823839276422255,0.99686518827887849,6989736,{"$f":"1*AND(B82>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B82<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K81:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M81,IF(C189=0,1,MAIN!$E$11))","v":13},6717565.9736402053,null,null,31181.002929097973,101297.00292909797,0,12924.002929097973,41286.002929097973,27602.002929097973,2148.0029290979728,5565.0029290979728,20668.002929097973,0,0,29499.002929097973,6717565.9736402053,6989736.0000020871,6989736,null,-2.9864999362416711E-13,2.9290977171121668E-3,31181.002929097973,2.9290977171155938E-3,31181.000000000255,3.4269462267921824E-15,{"$f":"SUM(AM81:AM$107)","v":2.9311854450497776E-3},31181.000000000255,2.0870938897132874E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6989736.0000020871,6717565.9736402053,6977422.8304883093,6690695.7097456446,0.99783298080913463,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99783298080913463]
["Total Members","2021-02-01",{"$f":"IF($B82>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B82))+IF(B82<DATE(2020,2,28),0,1)+IF($B82>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B82>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C81<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B82,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D83-D191+R298<1,0,D83-D191+R298))","v":6958555},101297,null,null,0.9970421599731677,0.99713722079924694,6958555,{"$f":"1*AND(B83>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B83<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K82:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M82,IF(C190=0,1,MAIN!$E$11))","v":13},6574113.056110099,null,null,101297.00292909797,0,12924.002929097973,41286.002929097973,27602.002929097973,2148.0029290979728,5565.0029290979728,20668.002929097973,0,0,29499.002929097973,143452.92045920435,6574113.056110099,6958555.0000020871,6958555,null,-2.999822612537173E-13,2.9290977171121052E-3,101297.00292909797,2.9290977171155938E-3,101297.00000000026,3.4885289101893591E-15,{"$f":"SUM(AM82:AM$107)","v":2.9311854450497776E-3},101297.00000000026,2.0870938897132874E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6958555.0000020871,6574113.056110099,6937972.7074941667,6547816.6038856581,0.99913080902811524,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99913080902811524]
["Total Members","2021-01-01",{"$f":"IF($B83>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B83))+IF(B83<DATE(2020,2,28),0,1)+IF($B83>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B83>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C82<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B83,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D84-D192+R299<1,0,D84-D192+R299))","v":6857258},-95046,null,null,0.99636407536579485,0.9973826002026609,6857258,{"$f":"1*AND(B84>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B84<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K83:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M83,IF(C191=0,1,MAIN!$E$11))","v":13},6458408.9464102322,null,null,0,12924.002929097973,41286.002929097973,27602.002929097973,2148.0029290979728,5565.0029290979728,20668.002929097973,0,0,29499.002929097973,143452.92045920435,115704.11262896426,6458408.9464102322,6857258.0000020862,6857258,null,-3.0420110874729289E-13,95045.999999884734,0,2.9290977171155938E-3,-2.9290977171155938E-3,-95045.997070787023,{"$f":"SUM(AM83:AM$107)","v":2.9311854450497776E-3},-2.9290977171155938E-3,2.0861625671386719E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6857258.0000020862,6458408.9464102322,6832325.5267167781,6432575.3106245911,0.99986046679486995,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99986046679486995]
["Total Members","2020-12-01",{"$f":"IF($B84>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B84))+IF(B84<DATE(2020,2,28),0,1)+IF($B84>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B84>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C83<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B84,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D85-D193+R300<1,0,D85-D193+R300))","v":6952304},12924,null,null,0.99696284226812337,0.9976840817627749,6952304,{"$f":"1*AND(B85>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B85<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K84:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M84,IF(C192=0,1,MAIN!$E$11))","v":13},6356687.9475802556,null,null,12924.002929097973,41286.002929097973,27602.002929097973,2148.0029290979728,5565.0029290979728,20668.002929097973,0,0,29499.002929097973,143452.92045920435,115704.11262896426,196766.99882986135,6356687.9475802556,6952304.0000019716,6952304,null,-2.8355096048926498E-13,2.9290977171119855E-3,12924.002929097973,95045.999999999738,-82121.997070901765,95045.997070902027,{"$f":"SUM(AM84:AM$107)","v":95046.000001972468},-82121.997070901765,1.971609890460968E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6952304.0000019716,6356687.9475802556,6931188.7561540091,6331261.1957899341,0.99932173673178337,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99932173673178337]
["Total Members","2020-11-01",{"$f":"IF($B85>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B85))+IF(B85<DATE(2020,2,28),0,1)+IF($B85>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B85>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C84<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B85,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D86-D194+R301<1,0,D86-D194+R301))","v":6939380},41286,null,null,0.99661858269661352,0.99793489865769691,6939380,{"$f":"1*AND(B86>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B86<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K85:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M85,IF(C193=0,1,MAIN!$E$11))","v":13},6244206.4986116374,null,null,41286.002929097973,27602.002929097973,2148.0029290979728,5565.0029290979728,20668.002929097973,0,0,29499.002929097973,143452.92045920435,115704.11262896426,196766.99882986135,112481.45189771657,6244206.4986116374,6939380.0000019716,6939380,null,-2.8421709430404007E-13,2.9290977171119162E-3,41286.002929097973,2.9290977171155938E-3,41286.000000000255,3.677613769070831E-15,{"$f":"SUM(AM85:AM$107)","v":2.9310704267118126E-3},41286.000000000255,1.971609890460968E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6939380.0000019716,6244206.4986116374,6915915.0603951905,6219229.6726171905,0.99975787373655856,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99975787373655856]
["Total Members","2020-10-01",{"$f":"IF($B86>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B86))+IF(B86<DATE(2020,2,28),0,1)+IF($B86>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B86>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C85<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B86,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D87-D195+R302<1,0,D87-D195+R302))","v":6898094},27602,null,null,0.99486206992538595,0.99821571241736606,6898094,{"$f":"1*AND(B87>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B87<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K86:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M86,IF(C194=0,1,MAIN!$E$11))","v":13},6126911.0485241404,null,null,27602.002929097973,{"$f":"IF(S$5=13,S87+R87-R195-S195,R87-R195)","v":2148.0029290979728},5565.0029290979728,20668.002929097973,0,0,29499.002929097973,143452.92045920435,115704.11262896426,196766.99882986135,112481.45189771657,117295.45301659488,6126911.0485241404,6898094.0000019716,6898094,null,-2.8577140653851529E-13,2.9290977171117986E-3,27602.002929097973,2.9290977171155938E-3,27602.000000000255,3.7951412845682597E-15,{"$f":"SUM(AM86:AM$107)","v":2.9310704267118126E-3},27602.000000000255,1.971609890460968E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6898094.0000019716,6126911.0485241404,6862652.0753818471,6102403.4043300441,1.0017846318217174,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,{"$f":"IF($CD86=\"n/a\",IF(CI$5=13,$CC86,V$2),$CD86*V$2)","v":1.1178159043415534},0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0017846318217174]
["Total Members","2020-09-01",{"$f":"IF($B87>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B87))+IF(B87<DATE(2020,2,28),0,1)+IF($B87>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B87>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C86<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B87,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D88-D196+R303<1,0,D88-D196+R303))","v":6870492},2148,null,null,0.99417333213316406,0.99864430462032794,6870492,{"$f":"1*AND(B88>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B88<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K87:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M87,IF(C195=0,1,MAIN!$E$11))","v":13},5936783.5889931871,null,null,2148.0029290979728,5565.0029290979728,20668.002929097973,0,0,29499.002929097973,143452.92045920435,115704.11262896426,196766.99882986135,112481.45189771657,117295.45301659488,190127.46246005144,5936783.5889931871,6870492.0000019716,6870492,null,-2.8688162956314045E-13,2.9290977171117405E-3,2148.0029290979728,2.9290977171155938E-3,2148.0000000002556,3.8532545210134828E-15,{"$f":"SUM(AM87:AM$107)","v":2.9310704267118126E-3},2148.0000000002556,1.971609890460968E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6870492.0000019716,5936783.5889931871,6830459.9250362068,5913036.4546372145,1.0027430578133225,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0027430578133225]
["Total Members","2020-08-01",{"$f":"IF($B88>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B88))+IF(B88<DATE(2020,2,28),0,1)+IF($B88>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B88>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C87<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B88,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D89-D197+R304<1,0,D89-D197+R304))","v":6868344},5565,null,null,0.99515730814333403,0.99912990257478873,6868344,{"$f":"1*AND(B89>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B89<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K88:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M88,IF(C196=0,1,MAIN!$E$11))","v":13},5847676.1491734749,null,null,5565.0029290979728,20668.002929097973,0,0,29499.002929097973,143452.92045920435,115704.11262896426,196766.99882986135,112481.45189771657,117295.45301659488,190127.46246005144,89107.442748810208,5847676.1491734749,6868344.0000019716,6868344,null,-2.8710367416806548E-13,2.929097717111652E-3,5565.0029290979728,2.9290977171155938E-3,5565.0000000002556,3.9417254182882999E-15,{"$f":"SUM(AM88:AM$107)","v":2.9310704267118126E-3},5565.0000000002556,1.971609890460968E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6868344.0000019716,5847676.1491734749,6835082.7264443813,5824285.4445767812,1.0016879472647082,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0016879472647082]
["Total Members","2020-07-01",{"$f":"IF($B89>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B89))+IF(B89<DATE(2020,2,28),0,1)+IF($B89>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B89>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C88<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B89,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D90-D198+R305<1,0,D90-D198+R305))","v":6862779},20668,null,null,0.9970396473103722,0.99953515266726423,6862779,{"$f":"1*AND(B90>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B90<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K89:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M89,IF(C197=0,1,MAIN!$E$11))","v":13},5716432.904194423,null,null,20668.002929097973,0,0,29499.002929097973,143452.92045920435,115704.11262896426,196766.99882986135,112481.45189771657,117295.45301659488,190127.46246005144,89107.442748810208,131243.24790814938,5716432.904194423,6862779.0000019707,6862779,null,-2.8710367416806548E-13,2.9290977171115757E-3,20668.002929097973,2.9290977171155938E-3,20668.000000000255,4.0180532512312794E-15,{"$f":"SUM(AM89:AM$107)","v":2.9310704267118126E-3},20668.000000000255,1.9706785678863525E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6862779.0000019707,5716432.904194423,6842462.7537309937,5693567.1725776456,0.99955400764978286,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99955400764978286]
["Total Members","2020-06-01",{"$f":"IF($B90>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B90))+IF(B90<DATE(2020,2,28),0,1)+IF($B90>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B90>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C89<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B90,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D91-D199+R306<1,0,D91-D199+R306))","v":6842111},-34947,null,null,0.99713134683009508,0.99978334447487505,6842111,{"$f":"1*AND(B91>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B91<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K90:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M90,IF(C198=0,1,MAIN!$E$11))","v":13},5607413.9591784682,null,null,0,0,29499.002929097973,143452.92045920435,115704.11262896426,196766.99882986135,112481.45189771657,117295.45301659488,190127.46246005144,89107.442748810208,131243.24790814938,109018.94794505245,5607413.9591784682,6842111.0000019707,6842111,null,-2.8799185258776561E-13,34946.999999951397,0,2.9290977171155938E-3,-2.9290977171155938E-3,-34946.997070853678,{"$f":"SUM(AM90:AM$107)","v":2.9310704267118126E-3},-2.9290977171155938E-3,1.9706785678863525E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6842111.0000019707,5607413.9591784682,6822483.3565929737,5584984.3033417547,0.99950030219846175,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99950030219846175]
["Total Members","2020-05-01",{"$f":"IF($B91>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B91))+IF(B91<DATE(2020,2,28),0,1)+IF($B91>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B91>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C90<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B91,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D92-D200+R307<1,0,D92-D200+R307))","v":6877058},-32391,null,null,0.99989736167173993,1.0000243257607706,6877058,{"$f":"1*AND(B92>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B92<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K91:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M91,IF(C199=0,1,MAIN!$E$11))","v":13},5560287.2549809366,null,null,0,29499.002929097973,143452.92045920435,115704.11262896426,196766.99882986135,112481.45189771657,117295.45301659488,190127.46246005144,89107.442748810208,131243.24790814938,109018.94794505245,82073.704197483603,5560287.2549809366,6877058.0000019232,6877058,null,-2.7955415760061442E-13,32390.999999954503,0,34946.999999999745,-34946.999999999745,2556.0000000452419,{"$f":"SUM(AM91:AM$107)","v":34947.000001924112},-34946.999999999745,1.9231811165809631E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6877058.0000019232,5560287.2549809366,6876352.1502654552,5538046.1059610127,0.99612694483290143,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99612694483290143]
["Total Members","2020-04-01",{"$f":"IF($B92>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B92))+IF(B92<DATE(2020,2,28),0,1)+IF($B92>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B92>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C91<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B92,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D93-D201+R308<1,0,D93-D201+R308))","v":6909449},29499,null,null,0.99886396079125006,1.0000330932026777,6909449,{"$f":"1*AND(B93>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B93<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K92:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M92,IF(C200=0,1,MAIN!$E$11))","v":13},5507669.6556917131,null,null,29499.002929097973,143452.92045920435,115704.11262896426,196766.99882986135,112481.45189771657,117295.45301659488,190127.46246005144,89107.442748810208,131243.24790814938,109018.94794505245,82073.704197483603,85008.59928917815,5507669.6556917131,6909449.0000018775,6909449,null,-2.7178259642823832E-13,2.9290977171114434E-3,29499.002929097973,32390.999999999745,-2891.9970709017725,32390.997070902027,{"$f":"SUM(AM92:AM$107)","v":32391.000001878871},-2891.9970709017725,1.8775463104248047E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6909449.0000018775,5507669.6556917131,6901599.5950270174,5485638.9770689458,0.99742517715577728,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99742517715577728]
["Total Members","2020-03-01",{"$f":"IF($B93>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B93))+IF(B93<DATE(2020,2,28),0,1)+IF($B93>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B93>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C92<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B93,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D94-D202+R309<1,0,D94-D202+R309))","v":6879950},30490,null,null,1.0015308787711119,1.0001302610570475,6879950,{"$f":"1*AND(B94>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B94<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K93:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M93,IF(C201=0,1,MAIN!$E$11))","v":13},5428708.4563631555,null,null,143452.92045920435,115704.11262896426,196766.99882986135,112481.45189771657,117295.45301659488,190127.46246005144,89107.442748810208,131243.24790814938,109018.94794505245,82073.704197483603,85008.59928917815,78961.202257655939,5428708.4563631555,6879950.0000018775,6879950,null,-2.7289281945286348E-13,112962.92045906144,143452.92045920435,2.9290977171155938E-3,143452.91753010664,-112962.91752996373,{"$f":"SUM(AM93:AM$107)","v":2.930976843344979E-3},143452.91753010664,1.8775463104248047E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6879950.0000018775,5428708.4563631555,6890482.3694031918,5406993.6225377033,0.99405987566177578,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99405987566177578]
["Total Members","2020-02-01",{"$f":"IF($B94>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B94))+IF(B94<DATE(2020,2,28),0,1)+IF($B94>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B94>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C93<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B94,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D95-D203+R310<1,0,D95-D203+R310))","v":6849460},4328,null,null,1,{"$f":"IFERROR(SUMPRODUCT(H94:H105,J94:J105)/SUM(J94:J105),1)","v":1},{"$f":"D94","v":6849460},{"$f":"1*AND(B95>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B95<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K94:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M94,IF(C202=0,1,MAIN!$E$11))","v":1},6849460.0000017351,null,null,115869.97498974949,197331.94141597103,112966.57072453536,117970.93214086843,191498.06433683267,89879.391202868268,132571.6378887929,110281.85379264153,83144.865498062922,86243.128676541979,80224.414041150289,115852.92779872283,5415624.2974949973,6849460.0000017351,6849460,null,-2.5335289421946072E-13,111541.97498960841,115869.97498974949,112962.92045920459,2907.054530544905,1420.9454695961758,{"$f":"SUM(AM94:AM$107)","v":112962.92046094057},2907.054530544905,1.7350539565086365E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6849460.0000017351,5415624.2974949973,6866153.1240072437,5393961.8003050173,0.99291759932216306,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99291759932216306]
["Total Members","2020-01-01",{"$f":"IF($B95>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B95))+IF(B95<DATE(2020,2,28),0,1)+IF($B95>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B95>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C94<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B95,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D96-D204+R311<1,0,D96-D204+R311))","v":6845132},86104,null,null,1,null,6845132,{"$f":"1*AND(B96>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B96<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K95:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M95,IF(C203=0,1,MAIN!$E$11))","v":1},6845132.0000015935,null,null,197611.50092250947,113287.10355404063,118473.7438885343,192587.87481847368,90519.678752069929,133706.55988660242,111384.88127892499,84096.632494291276,87355.357390068632,81375.628953659951,117684.2856260609,27993.24202125792,5489055.5104150996,6845132.0000015935,6845132,null,-2.3270274596143281E-13,111507.5009223675,197611.50092250947,111541.97498974988,86069.525932759585,34.47406738238351,{"$f":"SUM(AM95:AM$107)","v":111541.9749913444},86069.525932759585,1.5934929251670837E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6845132.0000015935,5489055.5104150996,6845202.7247729693,5467099.2883734396,0.99598711531132433,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99598711531132433]
["Total Members","2019-12-01",{"$f":"IF($B96>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B96))+IF(B96<DATE(2020,2,28),0,1)+IF($B96>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B96>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C95<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B96,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D97-D205+R312<1,0,D97-D205+R312))","v":6759028},2089,null,null,1,null,6759028,{"$f":"1*AND(B97>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B97<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K96:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M96,IF(C204=0,1,MAIN!$E$11))","v":1},6759028.0000014519,null,null,113447.87792127952,118810.49204159511,193410.15716182906,91035.72936679305,134660.74237302874,112340.1081265596,84939.242978122798,88357.090027150989,82426.942186187312,119376.04115573372,28436.533902181352,202357.9147916839,5389429.1279693069,6759028.0000014519,6759028,null,-2.1471713296250527E-13,111358.87792113736,113447.87792127952,111507.50092250922,1940.3769987702981,148.62300137185957,{"$f":"SUM(AM96:AM$107)","v":111507.50092396201},1940.3769987702981,1.451931893825531E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6759028.0000014519,5389429.1279693069,6771940.4088292643,5367871.4114574296,0.99360412308591251,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99360412308591251]
["Total Members","2019-11-01",{"$f":"IF($B97>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B97))+IF(B97<DATE(2020,2,28),0,1)+IF($B97>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B97>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C96<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B97,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D98-D206+R313<1,0,D98-D206+R313))","v":6756939},9006,null,null,1,null,6756939,{"$f":"1*AND(B98>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B98<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K97:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M97,IF(C205=0,1,MAIN!$E$11))","v":1},6756939.0000013094,null,null,118979.26465764642,193960.42461164604,91424.78877520161,135429.16989216418,113142.57435102944,85668.368750507172,89243.233492342522,83373.062667608072,120919.76821655003,28845.711604136417,205565.46559030778,202863.34875129402,5287523.8186408756,6756939.0000013094,6756939,null,-1.9384494009955233E-13,109973.26465750593,118979.26465764642,111358.8779212792,7620.386736367218,1385.6132637732662,{"$f":"SUM(AM97:AM$107)","v":111358.87792259015},7620.386736367218,1.3094395399093628E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6756939.0000013094,5287523.8186408756,6763282.4061990287,5266373.7233663118,0.99480030683259402,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99480030683259402]
["Total Members","2019-10-01",{"$f":"IF($B98>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B98))+IF(B98<DATE(2020,2,28),0,1)+IF($B98>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B98>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C97<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B98,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D99-D207+R314<1,0,D99-D207+R314))","v":6747933},83963,null,null,1,null,6747933,{"$f":"1*AND(B99>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B99<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K98:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M98,IF(C206=0,1,MAIN!$E$11))","v":1},6747933.0000011688,null,null,194233.56016810145,91682.641117270556,136002.92089760493,113782.58878884091,86274.977722406591,90002.61558269849,84201.908859155184,122295.56619901559,29215.462508261891,208497.40248096973,206050.63159034509,203629.01995726785,5182063.7041292302,6747933.0000011688,6747933,null,-1.7319479184152442E-13,110270.56016795993,194233.56016810145,109973.26465764656,84260.295510454889,-297.29551031337178,{"$f":"SUM(AM98:AM$107)","v":109973.26465881689},84260.295510454889,1.1688098311424255E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6747933.0000011688,5182063.7041292302,6748470.1966099618,5161335.449312713,0.99589633539078937,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99589633539078937]
["Total Members","2019-09-01",{"$f":"IF($B99>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B99))+IF(B99<DATE(2020,2,28),0,1)+IF($B99>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B99>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C98<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B99,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D100-D208+R315<1,0,D100-D208+R315))","v":6663970},-18015,null,null,1,null,6663970,{"$f":"1*AND(B100>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B100<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K99:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M99,IF(C207=0,1,MAIN!$E$11))","v":1},6663970.0000010272,null,null,91812.760660106316,136389.51074979454,114268.42173919664,86766.851092350495,90644.93794623157,84924.048897568035,123520.9671302856,29550.50069805191,211191.15514947558,209012.81812583443,206853.76661420276,204713.8581324507,5074320.4030654784,6663970.0000010272,6663970,null,-1.5409895581797173E-13,109827.76065996465,91812.760660106316,110270.56016810167,-18457.799507995354,442.79950813701726,{"$f":"SUM(AM99:AM$107)","v":110270.56016913026},-18457.799507995354,1.0272487998008728E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6663970.0000010272,5074320.4030654784,6663250.5526431352,5054023.1214532163,0.99614178201231784,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99614178201231784]
["Total Members","2019-08-01",{"$f":"IF($B100>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B100))+IF(B100<DATE(2020,2,28),0,1)+IF($B100>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B100>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C99<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B100,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D101-D209+R316<1,0,D101-D209+R316))","v":6681985},26832,null,null,1,null,6681985,{"$f":"1*AND(B101>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B101<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K100:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M100,IF(C208=0,1,MAIN!$E$11))","v":1},6681985.0000008848,null,null,136583.38632636331,114593.74576474435,87137.919231449778,91162.546765017585,85531.091604053188,124582.00723770798,29847.069155455843,213616.93222316203,211717.55237473283,209832.26587561073,207960.98895071298,206103.6381989691,4963315.8562929053,6681985.0000008848,6681985,null,-1.3233858453531866E-13,109751.38632622034,136583.38632636331,109827.76066010659,26755.625666256718,76.374333886255044,{"$f":"SUM(AM100:AM$107)","v":109827.76066099324},26755.625666256718,8.8475644588470459E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6681985.0000008848,4963315.8562929053,6677843.0679022158,4943462.5928677339,0.9968345090698626,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.9968345090698626]
["Total Members","2019-07-01",{"$f":"IF($B101>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B101))+IF(B101<DATE(2020,2,28),0,1)+IF($B101>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B101>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C100<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B101,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D102-D210+R317<1,0,D102-D210+R317))","v":6655153},4628,null,null,1,null,6655153,{"$f":"1*AND(B102>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B102<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K101:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M101,IF(C209=0,1,MAIN!$E$11))","v":1},6655153.0000007413,null,null,114757.74292742927,87387.685951918975,91555.063301887159,86022.823091735467,125478.59745617845,30105.204317274332,215775.44386409048,214166.02298540567,212566.21918858855,210975.9893122779,209395.29032443475,207824.07932214858,4849142.837957372,6655153.0000007413,6655153,null,-1.1146639167236572E-13,110129.74292728462,114757.74292742927,109751.38632636325,5006.3566010660143,-378.35660092136823,{"$f":"SUM(AM101:AM$107)","v":109751.38632710699},5006.3566010660143,7.413327693939209E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6655153.0000007413,4849142.837957372,6640635.7091212785,4829746.266605542,0.99899378495634861,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99899378495634861]
["Total Members","2019-06-01",{"$f":"IF($B102>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B102))+IF(B102<DATE(2020,2,28),0,1)+IF($B102>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B102>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C101<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B102,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D103-D211+R318<1,0,D103-D211+R318))","v":6650525},-22927,null,null,1,null,6650525,{"$f":"1*AND(B103>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B103<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K102:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M102,IF(C210=0,1,MAIN!$E$11))","v":1},6650525.0000005979,null,null,87514.280237802304,{"$f":"IF(S$5=13,S103+R103-R211-S211,R103-R211)","v":91820.710857662954},86397.76062576822,126208.87012676084,30324.534970448676,217664.62798814502,216356.82849594636,215054.93077376208,213758.91704045646,212468.7695417185,211184.47055006202,209906.00236482534,4731864.2964272387,6650525.0000005979,6650525,null,-8.992806499463768E-14,110441.28023765577,87514.280237802304,110129.74292742927,-22615.462689626962,-311.53731022650027,{"$f":"SUM(AM102:AM$107)","v":110129.74292802835},-22615.462689626962,5.9790909290313721E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6650525.0000005979,4731864.2964272387,6624550.3693765607,4712936.8392415298,1.0014893016783362,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0014893016783362]
["Total Members","2019-05-01",{"$f":"IF($B103>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B103))+IF(B103<DATE(2020,2,28),0,1)+IF($B103>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B103>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C102<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B103,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D104-D212+R319<1,0,D104-D212+R319))","v":6673452},-18878,null,null,1,null,6673452,{"$f":"1*AND(B104>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B104<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K103:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M103,IF(C211=0,1,MAIN!$E$11))","v":1},6673452.0000004508,null,null,91955.499077490531,86651.788725541774,126766.31168242192,30503.382200982483,219271.6682477401,218276.52472902869,217284.39656011795,216295.27916590715,215309.1679712956,214326.05840118267,213345.94588046763,212368.82583404984,4611097.1515242243,6673452.0000004508,6673452,null,-6.7501559897209518E-14,110833.49907734181,91955.499077490531,110441.28023780236,-18485.781160311832,-392.2188395394478,{"$f":"SUM(AM103:AM$107)","v":110441.28023825485},-18485.781160311832,4.507601261138916E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6673452.0000004508,4611097.1515242243,6681112.5686220033,4592652.7629181277,0.99433866683571825,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99433866683571825]
["Total Members","2019-04-01",{"$f":"IF($B104>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B104))+IF(B104<DATE(2020,2,28),0,1)+IF($B104>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B104>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C103<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B104,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D105-D213+R320<1,0,D105-D213+R320))","v":6692330},-23767,null,null,1,null,6692330,{"$f":"1*AND(B105>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B105<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K104:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M104,IF(C212=0,1,MAIN!$E$11))","v":1},6692330.0000003017,null,null,86781.052480524406,127145.08679234721,30640.30196766882,220585.95369860655,219914.3798658117,219243.82986229885,218574.30368806797,217905.80134311906,217238.32282745215,216571.86814106721,215906.43728396427,215242.03025614331,4486580.6317932308,6692330.0000003017,6692330,null,-4.5075054799781356E-14,110548.05248037401,86781.052480524406,110833.49907749076,-24052.446596966358,285.44659711675195,{"$f":"SUM(AM104:AM$107)","v":110833.4990777943},-24052.446596966358,3.0174851417541504E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6692330.0000003017,4486580.6317932308,6690781.6199372374,4468634.3092660578,0.9963451136154986,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.9963451136154986]
["Total Members","2019-03-01",{"$f":"IF($B105>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B105))+IF(B105<DATE(2020,2,28),0,1)+IF($B105>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B105>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C104<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B105,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D106-D214+R321<1,0,D106-D214+R321))","v":6716097},17297,null,null,1,null,6716097,{"$f":"1*AND(B106>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B106<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K105:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M105,IF(C213=0,1,MAIN!$E$11))","v":1},6716097.0000001527,null,null,127337.10045100469,30732.987498439496,221588.36365463401,221248.87881528435,220909.39397593468,220569.90913658502,220230.42429723535,219890.93945788569,219551.45461853602,219211.96977918636,218872.48493983669,218533.00010048703,4357420.0932751028,6716097.0000001527,6716097,null,-2.2648549702353193E-14,110040.10045085175,127337.10045100469,110548.0524805248,16789.047970479893,507.95202967304795,{"$f":"SUM(AM105:AM$107)","v":110548.05248067755},16789.047970479893,1.5273690223693848E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6716097.0000001527,4357420.0932751028,6722289.5845499914,4339990.4129020022,0.99457884151234444,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99457884151234444]
["Total Members","2019-02-01",{"$f":"IF($B106>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B106))+IF(B106<DATE(2020,2,28),0,1)+IF($B106>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B106>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C105<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B106,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D107-D215+R322<1,0,D107-D215+R322))","v":6698800},30780,null,null,1,null,6698800,{"$f":"1*AND(B107>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B107<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K106:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M106,IF(C214=0,1,MAIN!$E$11))","v":1},6698800,null,null,30780,222267.33333333334,222267.33333333334,222267.33333333334,222267.33333333334,222267.33333333334,222267.33333333334,222267.33333333334,222267.33333333334,222267.33333333334,222267.33333333334,222267.33333333334,4223079.333333333,6698800,6698800,null,0,{"$f":"AE215","v":0},30780,110040.1004510045,{"$f":"AJ106-AK106","v":-79260.100451004502},{"$f":"AK106-AI106","v":110040.1004510045},{"$f":"SUM(AM106:AM$107)","v":110040.1004510045},-79260.100451004502,{"$f":"AE106-AF106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6698800,4223079.333333333,6716448.2026666664,4206187.0159999998,0.99182101086111107,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99182101086111107]
["Total Members","2019-01-01",{"$f":"IF($B107>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B107))+IF(B107<DATE(2020,2,28),0,1)+IF($B107>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B107>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C106<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B107,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D108-D216+R323<1,0,D108-D216+R323))","v":6668020},null,null,null,{"$f":"IF(C107=0,1,IFERROR(IF(C107>=2,(L107)*SUMPRODUCT(R107:AD107,R$2:AD$2)+(1-L107)*SUMPRODUCT(R107:AD107,R$3:AD$3),SUMPRODUCT(R107:AD107,R$3:AD$3))/SUM(R107:AD107),1))","v":1},null,6668020,{"$f":"1*AND(B108>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B108<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K107:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M107,IF(C215=0,1,MAIN!$E$11))","v":1},6668020,null,null,{"$f":"($J107-$AD107)/12","v":222267.33333333334},222267.33333333334,222267.33333333334,222267.33333333334,222267.33333333334,222267.33333333334,222267.33333333334,222267.33333333334,222267.33333333334,222267.33333333334,222267.33333333334,{"$f":"($J107-$AD107)/12","v":222267.33333333334},{"$f":"0.6*J107","v":4000812},6668020,6668020,null,{"$f":"1-AE107/AF107","v":0},{"$f":"AE216","v":0},222267.33333333334,0,{"$f":"AJ107-AK107","v":222267.33333333334},{"$f":"AK107-AI107","v":0},{"$f":"SUM(AM107:AM$107)","v":0},0,{"$f":"AE107-AF107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6668020,4000812,6694025.277999999,3984808.7519999999,0.98950000000000027,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.98950000000000027]
[]
[]
[]
[]
[]
[]
["Leavers",{"$f":"B6","v":"2027-06-01"},{"$f":"IF($B114>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B114))+IF(B114<DATE(2020,2,28),0,1)+IF($B114>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B114>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E114+F114+IF(C114=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B114,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},null,null,null,null,null,{"$f":"D114","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R6,0,$N6-1,1,$AD$5-$N6+1),OFFSET($R$4,0,$N6-1,1,$AD$5-$N6+1))+0.0001","v":59458367.113518782},null,{"$f":"AR114+BH114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R114:AD114)","v":0},{"$f":"D114","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N6,0,$D114*R6*R$4/$P114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR114:BD114)","v":0},{"$f":"D114","v":0},null,{"$f":"IF(AR114>R6,R6-AR114,MIN(-SUM(BI114:$BU114),R6-AR114))","v":0},{"$f":"IF(AS114>S6,S6-AS114,MIN(-SUM(BJ114:$BU114),S6-AS114))","v":0},{"$f":"IF(AT114>T6,T6-AT114,MIN(-SUM(BK114:$BU114),T6-AT114))","v":0},{"$f":"IF(AU114>U6,U6-AU114,MIN(-SUM(BL114:$BU114),U6-AU114))","v":0},{"$f":"IF(AV114>V6,V6-AV114,MIN(-SUM(BM114:$BU114),V6-AV114))","v":0},{"$f":"IF(AW114>W6,W6-AW114,MIN(-SUM(BN114:$BU114),W6-AW114))","v":0},{"$f":"IF(AX114>X6,X6-AX114,MIN(-SUM(BO114:$BU114),X6-AX114))","v":0},{"$f":"IF(AY114>Y6,Y6-AY114,MIN(-SUM(BP114:$BU114),Y6-AY114))","v":0},{"$f":"IF(AZ114>Z6,Z6-AZ114,MIN(-SUM(BQ114:$BU114),Z6-AZ114))","v":0},{"$f":"IF(BA114>AA6,AA6-BA114,MIN(-SUM(BR114:$BU114),AA6-BA114))","v":0},{"$f":"IF(BB114>AB6,AB6-BB114,MIN(-SUM(BS114:$BU114),AB6-BB114))","v":0},{"$f":"IF(BC114>AC6,AC6-BC114,MIN(-SUM(BT114:$BU114),AC6-BC114))","v":0},{"$f":"IF(BD114>AD6,AD6-BD114,MIN(-SUM(BU114:$BU114),AD6-BD114))","v":0},null,{"$f":"SUM(BH114:BT114)","v":0},0]
["Leavers",{"$f":"B7","v":"2027-05-01"},{"$f":"IF($B115>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B115))+IF(B115<DATE(2020,2,28),0,1)+IF($B115>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B115>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E115+F115+IF(C115=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B115,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":202268.13569909768},{"$f":"IF(C115=1,INPUTS!L$45,IF(C115=0,INPUTS!K$45,IF(C115=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D8)","v":202268.13569909768},{"$f":"IF(B115>=DATE(2023,2,1),0,IF(E115-D7+D6<0,-(E115-D7+D6),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B115,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D115","v":202268.13569909768},null,null,null,null,null,59306218.337399617,null,0,0,0,0,0,0,0,0,0,0,0,0,202268.13569875664,{"$f":"SUM(R115:AD115)","v":202268.13569875664},{"$f":"D115","v":202268.13569909768},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,202268.13569875664,{"$f":"SUM(AR115:BD115)","v":202268.13569875664},{"$f":"D115","v":202268.13569909768},null,{"$f":"IF(AR115>R7,R7-AR115,MIN(-SUM(BI115:$BU115),R7-AR115))","v":0},{"$f":"IF(AS115>S7,S7-AS115,MIN(-SUM(BJ115:$BU115),S7-AS115))","v":0},{"$f":"IF(AT115>T7,T7-AT115,MIN(-SUM(BK115:$BU115),T7-AT115))","v":0},{"$f":"IF(AU115>U7,U7-AU115,MIN(-SUM(BL115:$BU115),U7-AU115))","v":0},{"$f":"IF(AV115>V7,V7-AV115,MIN(-SUM(BM115:$BU115),V7-AV115))","v":0},{"$f":"IF(AW115>W7,W7-AW115,MIN(-SUM(BN115:$BU115),W7-AW115))","v":0},{"$f":"IF(AX115>X7,X7-AX115,MIN(-SUM(BO115:$BU115),X7-AX115))","v":0},{"$f":"IF(AY115>Y7,Y7-AY115,MIN(-SUM(BP115:$BU115),Y7-AY115))","v":0},{"$f":"IF(AZ115>Z7,Z7-AZ115,MIN(-SUM(BQ115:$BU115),Z7-AZ115))","v":0},{"$f":"IF(BA115>AA7,AA7-BA115,MIN(-SUM(BR115:$BU115),AA7-BA115))","v":0},{"$f":"IF(BB115>AB7,AB7-BB115,MIN(-SUM(BS115:$BU115),AB7-BB115))","v":0},{"$f":"IF(BC115>AC7,AC7-BC115,MIN(-SUM(BT115:$BU115),AC7-BC115))","v":0},{"$f":"IF(BD115>AD7,AD7-BD115,MIN(-SUM(BU115:$BU115),AD7-BD115))","v":0},null,{"$f":"SUM(BH115:BT115)","v":0},0]
["Leavers","2027-04-01",{"$f":"IF($B116>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B116))+IF(B116<DATE(2020,2,28),0,1)+IF($B116>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B116>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E116+F116+IF(C116=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B116,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":201753.87215654968},{"$f":"IF(C116=1,INPUTS!L$45,IF(C116=0,INPUTS!K$45,IF(C116=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D9)","v":201753.87215654968},{"$f":"IF(B116>=DATE(2023,2,1),0,IF(E116-D8+D7<0,-(E116-D8+D7),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B116,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,201753.87215654968,null,null,null,null,null,59154360.210784376,null,0,0,0,0,0,0,0,0,0,0,0,0,201753.87215620861,201753.87215620861,201753.87215654968,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,201753.87215620861,201753.87215620861,201753.87215654968,null,{"$f":"IF(AR116>R8,R8-AR116,MIN(-SUM(BI116:$BU116),R8-AR116))","v":0},{"$f":"IF(AS116>S8,S8-AS116,MIN(-SUM(BJ116:$BU116),S8-AS116))","v":0},{"$f":"IF(AT116>T8,T8-AT116,MIN(-SUM(BK116:$BU116),T8-AT116))","v":0},{"$f":"IF(AU116>U8,U8-AU116,MIN(-SUM(BL116:$BU116),U8-AU116))","v":0},{"$f":"IF(AV116>V8,V8-AV116,MIN(-SUM(BM116:$BU116),V8-AV116))","v":0},{"$f":"IF(AW116>W8,W8-AW116,MIN(-SUM(BN116:$BU116),W8-AW116))","v":0},{"$f":"IF(AX116>X8,X8-AX116,MIN(-SUM(BO116:$BU116),X8-AX116))","v":0},{"$f":"IF(AY116>Y8,Y8-AY116,MIN(-SUM(BP116:$BU116),Y8-AY116))","v":0},{"$f":"IF(AZ116>Z8,Z8-AZ116,MIN(-SUM(BQ116:$BU116),Z8-AZ116))","v":0},{"$f":"IF(BA116>AA8,AA8-BA116,MIN(-SUM(BR116:$BU116),AA8-BA116))","v":0},{"$f":"IF(BB116>AB8,AB8-BB116,MIN(-SUM(BS116:$BU116),AB8-BB116))","v":0},{"$f":"IF(BC116>AC8,AC8-BC116,MIN(-SUM(BT116:$BU116),AC8-BC116))","v":0},{"$f":"IF(BD116>AD8,AD8-BD116,MIN(-SUM(BU116:$BU116),AD8-BD116))","v":0},null,0,0]
["Leavers","2027-03-01",{"$f":"IF($B117>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B117))+IF(B117<DATE(2020,2,28),0,1)+IF($B117>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B117>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E117+F117+IF(C117=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B117,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":201240.66003237801},{"$f":"IF(C117=1,INPUTS!L$45,IF(C117=0,INPUTS!K$45,IF(C117=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D10)","v":201240.66003237801},{"$f":"IF(B117>=DATE(2023,2,1),0,IF(E117-D9+D8<0,-(E117-D9+D8),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B117,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,201240.66003237801,null,null,null,null,null,59002786.347077951,null,0,0,0,0,0,0,0,0,0,0,0,0,201240.66003203695,201240.66003203695,201240.66003237801,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,201240.66003203695,201240.66003203695,201240.66003237801,null,{"$f":"IF(AR117>R9,R9-AR117,MIN(-SUM(BI117:$BU117),R9-AR117))","v":0},{"$f":"IF(AS117>S9,S9-AS117,MIN(-SUM(BJ117:$BU117),S9-AS117))","v":0},{"$f":"IF(AT117>T9,T9-AT117,MIN(-SUM(BK117:$BU117),T9-AT117))","v":0},{"$f":"IF(AU117>U9,U9-AU117,MIN(-SUM(BL117:$BU117),U9-AU117))","v":0},{"$f":"IF(AV117>V9,V9-AV117,MIN(-SUM(BM117:$BU117),V9-AV117))","v":0},{"$f":"IF(AW117>W9,W9-AW117,MIN(-SUM(BN117:$BU117),W9-AW117))","v":0},{"$f":"IF(AX117>X9,X9-AX117,MIN(-SUM(BO117:$BU117),X9-AX117))","v":0},{"$f":"IF(AY117>Y9,Y9-AY117,MIN(-SUM(BP117:$BU117),Y9-AY117))","v":0},{"$f":"IF(AZ117>Z9,Z9-AZ117,MIN(-SUM(BQ117:$BU117),Z9-AZ117))","v":0},{"$f":"IF(BA117>AA9,AA9-BA117,MIN(-SUM(BR117:$BU117),AA9-BA117))","v":0},{"$f":"IF(BB117>AB9,AB9-BB117,MIN(-SUM(BS117:$BU117),AB9-BB117))","v":0},{"$f":"IF(BC117>AC9,AC9-BC117,MIN(-SUM(BT117:$BU117),AC9-BC117))","v":0},{"$f":"IF(BD117>AD9,AD9-BD117,MIN(-SUM(BU117:$BU117),AD9-BD117))","v":0},null,0,0]
["Leavers","2027-02-01",{"$f":"IF($B118>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B118))+IF(B118<DATE(2020,2,28),0,1)+IF($B118>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B118>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E118+F118+IF(C118=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B118,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":200728.49753259908},{"$f":"IF(C118=1,INPUTS!L$45,IF(C118=0,INPUTS!K$45,IF(C118=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D11)","v":200728.49753259908},{"$f":"IF(B118>=DATE(2023,2,1),0,IF(E118-D10+D9<0,-(E118-D10+D9),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B118,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,200728.49753259908,null,null,null,null,null,58851613.164157473,null,0,0,0,0,0,0,0,0,0,0,0,0,200728.49753225801,200728.49753225801,200728.49753259908,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,200728.49753225801,200728.49753225801,200728.49753259908,null,{"$f":"IF(AR118>R10,R10-AR118,MIN(-SUM(BI118:$BU118),R10-AR118))","v":0},{"$f":"IF(AS118>S10,S10-AS118,MIN(-SUM(BJ118:$BU118),S10-AS118))","v":0},{"$f":"IF(AT118>T10,T10-AT118,MIN(-SUM(BK118:$BU118),T10-AT118))","v":0},{"$f":"IF(AU118>U10,U10-AU118,MIN(-SUM(BL118:$BU118),U10-AU118))","v":0},{"$f":"IF(AV118>V10,V10-AV118,MIN(-SUM(BM118:$BU118),V10-AV118))","v":0},{"$f":"IF(AW118>W10,W10-AW118,MIN(-SUM(BN118:$BU118),W10-AW118))","v":0},{"$f":"IF(AX118>X10,X10-AX118,MIN(-SUM(BO118:$BU118),X10-AX118))","v":0},{"$f":"IF(AY118>Y10,Y10-AY118,MIN(-SUM(BP118:$BU118),Y10-AY118))","v":0},{"$f":"IF(AZ118>Z10,Z10-AZ118,MIN(-SUM(BQ118:$BU118),Z10-AZ118))","v":0},{"$f":"IF(BA118>AA10,AA10-BA118,MIN(-SUM(BR118:$BU118),AA10-BA118))","v":0},{"$f":"IF(BB118>AB10,AB10-BB118,MIN(-SUM(BS118:$BU118),AB10-BB118))","v":0},{"$f":"IF(BC118>AC10,AC10-BC118,MIN(-SUM(BT118:$BU118),AC10-BC118))","v":0},{"$f":"IF(BD118>AD10,AD10-BD118,MIN(-SUM(BU118:$BU118),AD10-BD118))","v":0},null,0,0]
["Leavers","2027-01-01",{"$f":"IF($B119>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B119))+IF(B119<DATE(2020,2,28),0,1)+IF($B119>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B119>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E119+F119+IF(C119=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B119,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":200217.38300855923},{"$f":"IF(C119=1,INPUTS!L$45,IF(C119=0,INPUTS!K$45,IF(C119=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D12)","v":200217.38300855923},{"$f":"IF(B119>=DATE(2023,2,1),0,IF(E119-D11+D10<0,-(E119-D11+D10),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B119,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,200217.38300855923,null,null,null,null,null,58700942.175966948,null,0,0,0,0,0,0,0,0,0,0,0,0,200217.38300821817,200217.38300821817,200217.38300855923,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,200217.38300821817,200217.38300821817,200217.38300855923,null,{"$f":"IF(AR119>R11,R11-AR119,MIN(-SUM(BI119:$BU119),R11-AR119))","v":0},{"$f":"IF(AS119>S11,S11-AS119,MIN(-SUM(BJ119:$BU119),S11-AS119))","v":0},{"$f":"IF(AT119>T11,T11-AT119,MIN(-SUM(BK119:$BU119),T11-AT119))","v":0},{"$f":"IF(AU119>U11,U11-AU119,MIN(-SUM(BL119:$BU119),U11-AU119))","v":0},{"$f":"IF(AV119>V11,V11-AV119,MIN(-SUM(BM119:$BU119),V11-AV119))","v":0},{"$f":"IF(AW119>W11,W11-AW119,MIN(-SUM(BN119:$BU119),W11-AW119))","v":0},{"$f":"IF(AX119>X11,X11-AX119,MIN(-SUM(BO119:$BU119),X11-AX119))","v":0},{"$f":"IF(AY119>Y11,Y11-AY119,MIN(-SUM(BP119:$BU119),Y11-AY119))","v":0},{"$f":"IF(AZ119>Z11,Z11-AZ119,MIN(-SUM(BQ119:$BU119),Z11-AZ119))","v":0},{"$f":"IF(BA119>AA11,AA11-BA119,MIN(-SUM(BR119:$BU119),AA11-BA119))","v":0},{"$f":"IF(BB119>AB11,AB11-BB119,MIN(-SUM(BS119:$BU119),AB11-BB119))","v":0},{"$f":"IF(BC119>AC11,AC11-BC119,MIN(-SUM(BT119:$BU119),AC11-BC119))","v":0},{"$f":"IF(BD119>AD11,AD11-BD119,MIN(-SUM(BU119:$BU119),AD11-BD119))","v":0},null,0,0]
["Leavers","2026-12-01",{"$f":"IF($B120>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B120))+IF(B120<DATE(2020,2,28),0,1)+IF($B120>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B120>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E120+F120+IF(C120=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B120,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":199707.31498161337},{"$f":"IF(C120=1,INPUTS!L$45,IF(C120=0,INPUTS!K$45,IF(C120=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D13)","v":199707.31498161337},{"$f":"IF(B120>=DATE(2023,2,1),0,IF(E120-D12+D11<0,-(E120-D12+D11),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B120,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,199707.31498161337,null,null,null,null,null,58550863.190690637,null,0,0,0,0,0,0,0,0,0,0,0,0,199707.3149812723,199707.3149812723,199707.31498161337,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,199707.3149812723,199707.3149812723,199707.31498161337,null,{"$f":"IF(AR120>R12,R12-AR120,MIN(-SUM(BI120:$BU120),R12-AR120))","v":0},{"$f":"IF(AS120>S12,S12-AS120,MIN(-SUM(BJ120:$BU120),S12-AS120))","v":0},{"$f":"IF(AT120>T12,T12-AT120,MIN(-SUM(BK120:$BU120),T12-AT120))","v":0},{"$f":"IF(AU120>U12,U12-AU120,MIN(-SUM(BL120:$BU120),U12-AU120))","v":0},{"$f":"IF(AV120>V12,V12-AV120,MIN(-SUM(BM120:$BU120),V12-AV120))","v":0},{"$f":"IF(AW120>W12,W12-AW120,MIN(-SUM(BN120:$BU120),W12-AW120))","v":0},{"$f":"IF(AX120>X12,X12-AX120,MIN(-SUM(BO120:$BU120),X12-AX120))","v":0},{"$f":"IF(AY120>Y12,Y12-AY120,MIN(-SUM(BP120:$BU120),Y12-AY120))","v":0},{"$f":"IF(AZ120>Z12,Z12-AZ120,MIN(-SUM(BQ120:$BU120),Z12-AZ120))","v":0},{"$f":"IF(BA120>AA12,AA12-BA120,MIN(-SUM(BR120:$BU120),AA12-BA120))","v":0},{"$f":"IF(BB120>AB12,AB12-BB120,MIN(-SUM(BS120:$BU120),AB12-BB120))","v":0},{"$f":"IF(BC120>AC12,AC12-BC120,MIN(-SUM(BT120:$BU120),AC12-BC120))","v":0},{"$f":"IF(BD120>AD12,AD12-BD120,MIN(-SUM(BU120:$BU120),AD12-BD120))","v":0},null,0,0]
["Leavers","2026-11-01",{"$f":"IF($B121>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B121))+IF(B121<DATE(2020,2,28),0,1)+IF($B121>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B121>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E121+F121+IF(C121=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B121,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":199198.29202402692},{"$f":"IF(C121=1,INPUTS!L$45,IF(C121=0,INPUTS!K$45,IF(C121=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D14)","v":199198.29202402692},{"$f":"IF(B121>=DATE(2023,2,1),0,IF(E121-D13+D12<0,-(E121-D13+D12),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B121,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,199198.29202402692,null,null,null,null,null,58401452.253699183,null,0,0,0,0,0,0,0,0,0,0,0,0,199198.29202368582,199198.29202368582,199198.29202402692,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,199198.29202368582,199198.29202368582,199198.29202402692,null,{"$f":"IF(AR121>R13,R13-AR121,MIN(-SUM(BI121:$BU121),R13-AR121))","v":0},{"$f":"IF(AS121>S13,S13-AS121,MIN(-SUM(BJ121:$BU121),S13-AS121))","v":0},{"$f":"IF(AT121>T13,T13-AT121,MIN(-SUM(BK121:$BU121),T13-AT121))","v":0},{"$f":"IF(AU121>U13,U13-AU121,MIN(-SUM(BL121:$BU121),U13-AU121))","v":0},{"$f":"IF(AV121>V13,V13-AV121,MIN(-SUM(BM121:$BU121),V13-AV121))","v":0},{"$f":"IF(AW121>W13,W13-AW121,MIN(-SUM(BN121:$BU121),W13-AW121))","v":0},{"$f":"IF(AX121>X13,X13-AX121,MIN(-SUM(BO121:$BU121),X13-AX121))","v":0},{"$f":"IF(AY121>Y13,Y13-AY121,MIN(-SUM(BP121:$BU121),Y13-AY121))","v":0},{"$f":"IF(AZ121>Z13,Z13-AZ121,MIN(-SUM(BQ121:$BU121),Z13-AZ121))","v":0},{"$f":"IF(BA121>AA13,AA13-BA121,MIN(-SUM(BR121:$BU121),AA13-BA121))","v":0},{"$f":"IF(BB121>AB13,AB13-BB121,MIN(-SUM(BS121:$BU121),AB13-BB121))","v":0},{"$f":"IF(BC121>AC13,AC13-BC121,MIN(-SUM(BT121:$BU121),AC13-BC121))","v":0},{"$f":"IF(BD121>AD13,AD13-BD121,MIN(-SUM(BU121:$BU121),AD13-BD121))","v":0},null,0,0]
["Leavers","2026-10-01",{"$f":"IF($B122>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B122))+IF(B122<DATE(2020,2,28),0,1)+IF($B122>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B122>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E122+F122+IF(C122=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B122,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":198690.30969203633},{"$f":"IF(C122=1,INPUTS!L$45,IF(C122=0,INPUTS!K$45,IF(C122=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D15)","v":198690.30969203633},{"$f":"IF(B122>=DATE(2023,2,1),0,IF(E122-D14+D13<0,-(E122-D14+D13),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B122,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,198690.30969203633,null,null,null,null,null,58252787.961609036,null,0,0,0,0,0,0,0,0,0,0,0,0,198690.30969169523,198690.30969169523,198690.30969203633,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,198690.30969169523,198690.30969169523,198690.30969203633,null,{"$f":"IF(AR122>R14,R14-AR122,MIN(-SUM(BI122:$BU122),R14-AR122))","v":0},{"$f":"IF(AS122>S14,S14-AS122,MIN(-SUM(BJ122:$BU122),S14-AS122))","v":0},{"$f":"IF(AT122>T14,T14-AT122,MIN(-SUM(BK122:$BU122),T14-AT122))","v":0},{"$f":"IF(AU122>U14,U14-AU122,MIN(-SUM(BL122:$BU122),U14-AU122))","v":0},{"$f":"IF(AV122>V14,V14-AV122,MIN(-SUM(BM122:$BU122),V14-AV122))","v":0},{"$f":"IF(AW122>W14,W14-AW122,MIN(-SUM(BN122:$BU122),W14-AW122))","v":0},{"$f":"IF(AX122>X14,X14-AX122,MIN(-SUM(BO122:$BU122),X14-AX122))","v":0},{"$f":"IF(AY122>Y14,Y14-AY122,MIN(-SUM(BP122:$BU122),Y14-AY122))","v":0},{"$f":"IF(AZ122>Z14,Z14-AZ122,MIN(-SUM(BQ122:$BU122),Z14-AZ122))","v":0},{"$f":"IF(BA122>AA14,AA14-BA122,MIN(-SUM(BR122:$BU122),AA14-BA122))","v":0},{"$f":"IF(BB122>AB14,AB14-BB122,MIN(-SUM(BS122:$BU122),AB14-BB122))","v":0},{"$f":"IF(BC122>AC14,AC14-BC122,MIN(-SUM(BT122:$BU122),AC14-BC122))","v":0},{"$f":"IF(BD122>AD14,AD14-BD122,MIN(-SUM(BU122:$BU122),AD14-BD122))","v":0},null,0,0]
["Leavers","2026-09-01",{"$f":"IF($B123>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B123))+IF(B123<DATE(2020,2,28),0,1)+IF($B123>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B123>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E123+F123+IF(C123=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B123,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":198183.36080849796},{"$f":"IF(C123=1,INPUTS!L$45,IF(C123=0,INPUTS!K$45,IF(C123=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D16)","v":198183.36080849796},{"$f":"IF(B123>=DATE(2023,2,1),0,IF(E123-D15+D14<0,-(E123-D15+D14),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B123,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,198183.36080849796,null,null,null,null,null,58104950.500290848,null,0,0,0,0,0,0,0,0,0,0,0,0,198183.36080815687,198183.36080815687,198183.36080849796,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,198183.36080815687,198183.36080815687,198183.36080849796,null,{"$f":"IF(AR123>R15,R15-AR123,MIN(-SUM(BI123:$BU123),R15-AR123))","v":0},{"$f":"IF(AS123>S15,S15-AS123,MIN(-SUM(BJ123:$BU123),S15-AS123))","v":0},{"$f":"IF(AT123>T15,T15-AT123,MIN(-SUM(BK123:$BU123),T15-AT123))","v":0},{"$f":"IF(AU123>U15,U15-AU123,MIN(-SUM(BL123:$BU123),U15-AU123))","v":0},{"$f":"IF(AV123>V15,V15-AV123,MIN(-SUM(BM123:$BU123),V15-AV123))","v":0},{"$f":"IF(AW123>W15,W15-AW123,MIN(-SUM(BN123:$BU123),W15-AW123))","v":0},{"$f":"IF(AX123>X15,X15-AX123,MIN(-SUM(BO123:$BU123),X15-AX123))","v":0},{"$f":"IF(AY123>Y15,Y15-AY123,MIN(-SUM(BP123:$BU123),Y15-AY123))","v":0},{"$f":"IF(AZ123>Z15,Z15-AZ123,MIN(-SUM(BQ123:$BU123),Z15-AZ123))","v":0},{"$f":"IF(BA123>AA15,AA15-BA123,MIN(-SUM(BR123:$BU123),AA15-BA123))","v":0},{"$f":"IF(BB123>AB15,AB15-BB123,MIN(-SUM(BS123:$BU123),AB15-BB123))","v":0},{"$f":"IF(BC123>AC15,AC15-BC123,MIN(-SUM(BT123:$BU123),AC15-BC123))","v":0},{"$f":"IF(BD123>AD15,AD15-BD123,MIN(-SUM(BU123:$BU123),AD15-BD123))","v":0},null,0,0]
["Leavers","2026-08-01",{"$f":"IF($B124>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B124))+IF(B124<DATE(2020,2,28),0,1)+IF($B124>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B124>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E124+F124+IF(C124=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B124,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":197677.43567523322},{"$f":"IF(C124=1,INPUTS!L$45,IF(C124=0,INPUTS!K$45,IF(C124=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D17)","v":197677.43567523322},{"$f":"IF(B124>=DATE(2023,2,1),0,IF(E124-D16+D15<0,-(E124-D16+D15),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B124,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,197677.43567523322,null,null,null,null,null,57958030.095116943,null,0,0,0,0,0,0,0,0,0,0,0,0,197677.43567489216,197677.43567489216,197677.43567523322,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,197677.43567489216,197677.43567489216,197677.43567523322,null,{"$f":"IF(AR124>R16,R16-AR124,MIN(-SUM(BI124:$BU124),R16-AR124))","v":0},{"$f":"IF(AS124>S16,S16-AS124,MIN(-SUM(BJ124:$BU124),S16-AS124))","v":0},{"$f":"IF(AT124>T16,T16-AT124,MIN(-SUM(BK124:$BU124),T16-AT124))","v":0},{"$f":"IF(AU124>U16,U16-AU124,MIN(-SUM(BL124:$BU124),U16-AU124))","v":0},{"$f":"IF(AV124>V16,V16-AV124,MIN(-SUM(BM124:$BU124),V16-AV124))","v":0},{"$f":"IF(AW124>W16,W16-AW124,MIN(-SUM(BN124:$BU124),W16-AW124))","v":0},{"$f":"IF(AX124>X16,X16-AX124,MIN(-SUM(BO124:$BU124),X16-AX124))","v":0},{"$f":"IF(AY124>Y16,Y16-AY124,MIN(-SUM(BP124:$BU124),Y16-AY124))","v":0},{"$f":"IF(AZ124>Z16,Z16-AZ124,MIN(-SUM(BQ124:$BU124),Z16-AZ124))","v":0},{"$f":"IF(BA124>AA16,AA16-BA124,MIN(-SUM(BR124:$BU124),AA16-BA124))","v":0},{"$f":"IF(BB124>AB16,AB16-BB124,MIN(-SUM(BS124:$BU124),AB16-BB124))","v":0},{"$f":"IF(BC124>AC16,AC16-BC124,MIN(-SUM(BT124:$BU124),AC16-BC124))","v":0},{"$f":"IF(BD124>AD16,AD16-BD124,MIN(-SUM(BU124:$BU124),AD16-BD124))","v":0},null,0,0]
["Leavers","2026-07-01",{"$f":"IF($B125>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B125))+IF(B125<DATE(2020,2,28),0,1)+IF($B125>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B125>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E125+F125+IF(C125=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B125,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":197172.52233189173},{"$f":"IF(C125=1,INPUTS!L$45,IF(C125=0,INPUTS!K$45,IF(C125=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D18)","v":197172.52233189173},{"$f":"IF(B125>=DATE(2023,2,1),0,IF(E125-D17+D16<0,-(E125-D17+D16),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B125,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,197172.52233189173,null,null,null,null,null,57801115.413711302,null,0,0,0,0,0,0,0,0,0,0,0,0,197172.5223315506,197172.5223315506,197172.52233189173,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,197172.5223315506,197172.5223315506,197172.52233189173,null,{"$f":"IF(AR125>R17,R17-AR125,MIN(-SUM(BI125:$BU125),R17-AR125))","v":0},{"$f":"IF(AS125>S17,S17-AS125,MIN(-SUM(BJ125:$BU125),S17-AS125))","v":0},{"$f":"IF(AT125>T17,T17-AT125,MIN(-SUM(BK125:$BU125),T17-AT125))","v":0},{"$f":"IF(AU125>U17,U17-AU125,MIN(-SUM(BL125:$BU125),U17-AU125))","v":0},{"$f":"IF(AV125>V17,V17-AV125,MIN(-SUM(BM125:$BU125),V17-AV125))","v":0},{"$f":"IF(AW125>W17,W17-AW125,MIN(-SUM(BN125:$BU125),W17-AW125))","v":0},{"$f":"IF(AX125>X17,X17-AX125,MIN(-SUM(BO125:$BU125),X17-AX125))","v":0},{"$f":"IF(AY125>Y17,Y17-AY125,MIN(-SUM(BP125:$BU125),Y17-AY125))","v":0},{"$f":"IF(AZ125>Z17,Z17-AZ125,MIN(-SUM(BQ125:$BU125),Z17-AZ125))","v":0},{"$f":"IF(BA125>AA17,AA17-BA125,MIN(-SUM(BR125:$BU125),AA17-BA125))","v":0},{"$f":"IF(BB125>AB17,AB17-BB125,MIN(-SUM(BS125:$BU125),AB17-BB125))","v":0},{"$f":"IF(BC125>AC17,AC17-BC125,MIN(-SUM(BT125:$BU125),AC17-BC125))","v":0},{"$f":"IF(BD125>AD17,AD17-BD125,MIN(-SUM(BU125:$BU125),AD17-BD125))","v":0},null,0,0]
["Leavers","2026-06-01",{"$f":"IF($B126>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B126))+IF(B126<DATE(2020,2,28),0,1)+IF($B126>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B126>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E126+F126+IF(C126=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B126,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":196668.60640794208},{"$f":"IF(C126=1,INPUTS!L$45,IF(C126=0,INPUTS!K$45,IF(C126=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D19)","v":196668.60640794208},{"$f":"IF(B126>=DATE(2023,2,1),0,IF(E126-D18+D17<0,-(E126-D18+D17),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B126,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,196668.60640794208,null,null,null,null,null,57635509.199798346,null,0,0,0,0,0,0,0,0,0,0,0,0,196668.60640760086,196668.60640760086,196668.60640794208,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,196668.60640760086,196668.60640760086,196668.60640794208,null,{"$f":"IF(AR126>R18,R18-AR126,MIN(-SUM(BI126:$BU126),R18-AR126))","v":0},{"$f":"IF(AS126>S18,S18-AS126,MIN(-SUM(BJ126:$BU126),S18-AS126))","v":0},{"$f":"IF(AT126>T18,T18-AT126,MIN(-SUM(BK126:$BU126),T18-AT126))","v":0},{"$f":"IF(AU126>U18,U18-AU126,MIN(-SUM(BL126:$BU126),U18-AU126))","v":0},{"$f":"IF(AV126>V18,V18-AV126,MIN(-SUM(BM126:$BU126),V18-AV126))","v":0},{"$f":"IF(AW126>W18,W18-AW126,MIN(-SUM(BN126:$BU126),W18-AW126))","v":0},{"$f":"IF(AX126>X18,X18-AX126,MIN(-SUM(BO126:$BU126),X18-AX126))","v":0},{"$f":"IF(AY126>Y18,Y18-AY126,MIN(-SUM(BP126:$BU126),Y18-AY126))","v":0},{"$f":"IF(AZ126>Z18,Z18-AZ126,MIN(-SUM(BQ126:$BU126),Z18-AZ126))","v":0},{"$f":"IF(BA126>AA18,AA18-BA126,MIN(-SUM(BR126:$BU126),AA18-BA126))","v":0},{"$f":"IF(BB126>AB18,AB18-BB126,MIN(-SUM(BS126:$BU126),AB18-BB126))","v":0},{"$f":"IF(BC126>AC18,AC18-BC126,MIN(-SUM(BT126:$BU126),AC18-BC126))","v":0},{"$f":"IF(BD126>AD18,AD18-BD126,MIN(-SUM(BU126:$BU126),AD18-BD126))","v":0},null,0,0]
["Leavers","2026-05-01",{"$f":"IF($B127>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B127))+IF(B127<DATE(2020,2,28),0,1)+IF($B127>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B127>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E127+F127+IF(C127=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B127,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":196165.67131394203},{"$f":"IF(C127=1,INPUTS!L$45,IF(C127=0,INPUTS!K$45,IF(C127=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D20)","v":196165.67131394203},{"$f":"IF(B127>=DATE(2023,2,1),0,IF(E127-D19+D18<0,-(E127-D19+D18),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B127,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,196165.67131394203,null,null,null,null,null,57462242.282711841,null,0,0,0,0,0,0,0,0,0,0,0,0,196165.67131360064,196165.67131360064,196165.67131394203,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,196165.67131360064,196165.67131360064,196165.67131394203,null,{"$f":"IF(AR127>R19,R19-AR127,MIN(-SUM(BI127:$BU127),R19-AR127))","v":0},{"$f":"IF(AS127>S19,S19-AS127,MIN(-SUM(BJ127:$BU127),S19-AS127))","v":0},{"$f":"IF(AT127>T19,T19-AT127,MIN(-SUM(BK127:$BU127),T19-AT127))","v":0},{"$f":"IF(AU127>U19,U19-AU127,MIN(-SUM(BL127:$BU127),U19-AU127))","v":0},{"$f":"IF(AV127>V19,V19-AV127,MIN(-SUM(BM127:$BU127),V19-AV127))","v":0},{"$f":"IF(AW127>W19,W19-AW127,MIN(-SUM(BN127:$BU127),W19-AW127))","v":0},{"$f":"IF(AX127>X19,X19-AX127,MIN(-SUM(BO127:$BU127),X19-AX127))","v":0},{"$f":"IF(AY127>Y19,Y19-AY127,MIN(-SUM(BP127:$BU127),Y19-AY127))","v":0},{"$f":"IF(AZ127>Z19,Z19-AZ127,MIN(-SUM(BQ127:$BU127),Z19-AZ127))","v":0},{"$f":"IF(BA127>AA19,AA19-BA127,MIN(-SUM(BR127:$BU127),AA19-BA127))","v":0},{"$f":"IF(BB127>AB19,AB19-BB127,MIN(-SUM(BS127:$BU127),AB19-BB127))","v":0},{"$f":"IF(BC127>AC19,AC19-BC127,MIN(-SUM(BT127:$BU127),AC19-BC127))","v":0},{"$f":"IF(BD127>AD19,AD19-BD127,MIN(-SUM(BU127:$BU127),AD19-BD127))","v":0},null,0,0]
["Leavers","2026-04-01",{"$f":"IF($B128>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B128))+IF(B128<DATE(2020,2,28),0,1)+IF($B128>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B128>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E128+F128+IF(C128=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B128,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":195663.70841935289},{"$f":"IF(C128=1,INPUTS!L$45,IF(C128=0,INPUTS!K$45,IF(C128=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D21)","v":195663.70841935289},{"$f":"IF(B128>=DATE(2023,2,1),0,IF(E128-D20+D19<0,-(E128-D20+D19),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B128,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,195663.70841935289,null,null,null,null,null,57282517.235631414,null,0,0,0,0,0,0,0,0,0,0,0,0,195663.70841901129,195663.70841901129,195663.70841935289,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,195663.70841901129,195663.70841901129,195663.70841935289,null,{"$f":"IF(AR128>R20,R20-AR128,MIN(-SUM(BI128:$BU128),R20-AR128))","v":0},{"$f":"IF(AS128>S20,S20-AS128,MIN(-SUM(BJ128:$BU128),S20-AS128))","v":0},{"$f":"IF(AT128>T20,T20-AT128,MIN(-SUM(BK128:$BU128),T20-AT128))","v":0},{"$f":"IF(AU128>U20,U20-AU128,MIN(-SUM(BL128:$BU128),U20-AU128))","v":0},{"$f":"IF(AV128>V20,V20-AV128,MIN(-SUM(BM128:$BU128),V20-AV128))","v":0},{"$f":"IF(AW128>W20,W20-AW128,MIN(-SUM(BN128:$BU128),W20-AW128))","v":0},{"$f":"IF(AX128>X20,X20-AX128,MIN(-SUM(BO128:$BU128),X20-AX128))","v":0},{"$f":"IF(AY128>Y20,Y20-AY128,MIN(-SUM(BP128:$BU128),Y20-AY128))","v":0},{"$f":"IF(AZ128>Z20,Z20-AZ128,MIN(-SUM(BQ128:$BU128),Z20-AZ128))","v":0},{"$f":"IF(BA128>AA20,AA20-BA128,MIN(-SUM(BR128:$BU128),AA20-BA128))","v":0},{"$f":"IF(BB128>AB20,AB20-BB128,MIN(-SUM(BS128:$BU128),AB20-BB128))","v":0},{"$f":"IF(BC128>AC20,AC20-BC128,MIN(-SUM(BT128:$BU128),AC20-BC128))","v":0},{"$f":"IF(BD128>AD20,AD20-BD128,MIN(-SUM(BU128:$BU128),AD20-BD128))","v":0},null,0,0]
["Leavers","2026-03-01",{"$f":"IF($B129>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B129))+IF(B129<DATE(2020,2,28),0,1)+IF($B129>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B129>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E129+F129+IF(C129=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B129,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":195162.9832536529},{"$f":"IF(C129=1,INPUTS!L$45,IF(C129=0,INPUTS!K$45,IF(C129=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D22)","v":195162.9832536529},{"$f":"IF(B129>=DATE(2023,2,1),0,IF(E129-D21+D20<0,-(E129-D21+D20),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B129,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,195162.9832536529,null,null,null,null,null,57096200.522612058,null,0,0,0,0,0,0,0,0,0,0,0,0,195162.98325331107,195162.98325331107,195162.9832536529,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,195162.98325331107,195162.98325331107,195162.9832536529,null,{"$f":"IF(AR129>R21,R21-AR129,MIN(-SUM(BI129:$BU129),R21-AR129))","v":0},{"$f":"IF(AS129>S21,S21-AS129,MIN(-SUM(BJ129:$BU129),S21-AS129))","v":0},{"$f":"IF(AT129>T21,T21-AT129,MIN(-SUM(BK129:$BU129),T21-AT129))","v":0},{"$f":"IF(AU129>U21,U21-AU129,MIN(-SUM(BL129:$BU129),U21-AU129))","v":0},{"$f":"IF(AV129>V21,V21-AV129,MIN(-SUM(BM129:$BU129),V21-AV129))","v":0},{"$f":"IF(AW129>W21,W21-AW129,MIN(-SUM(BN129:$BU129),W21-AW129))","v":0},{"$f":"IF(AX129>X21,X21-AX129,MIN(-SUM(BO129:$BU129),X21-AX129))","v":0},{"$f":"IF(AY129>Y21,Y21-AY129,MIN(-SUM(BP129:$BU129),Y21-AY129))","v":0},{"$f":"IF(AZ129>Z21,Z21-AZ129,MIN(-SUM(BQ129:$BU129),Z21-AZ129))","v":0},{"$f":"IF(BA129>AA21,AA21-BA129,MIN(-SUM(BR129:$BU129),AA21-BA129))","v":0},{"$f":"IF(BB129>AB21,AB21-BB129,MIN(-SUM(BS129:$BU129),AB21-BB129))","v":0},{"$f":"IF(BC129>AC21,AC21-BC129,MIN(-SUM(BT129:$BU129),AC21-BC129))","v":0},{"$f":"IF(BD129>AD21,AD21-BD129,MIN(-SUM(BU129:$BU129),AD21-BD129))","v":0},null,0,0]
["Leavers","2026-02-01",{"$f":"IF($B130>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B130))+IF(B130<DATE(2020,2,28),0,1)+IF($B130>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B130>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E130+F130+IF(C130=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B130,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":194663.7351581062},{"$f":"IF(C130=1,INPUTS!L$45,IF(C130=0,INPUTS!K$45,IF(C130=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D23)","v":194663.7351581062},{"$f":"IF(B130>=DATE(2023,2,1),0,IF(E130-D22+D21<0,-(E130-D22+D21),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B130,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,194663.7351581062,null,null,null,null,null,56903222.730179347,null,0,0,0,0,0,0,0,0,0,0,0,0,194663.73515776411,194663.73515776411,194663.7351581062,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N22,0,$D130*R22*R$4/$P130)","v":0},0,0,0,0,0,0,0,0,0,0,0,194663.73515776411,194663.73515776411,194663.7351581062,null,{"$f":"IF(AR130>R22,R22-AR130,MIN(-SUM(BI130:$BU130),R22-AR130))","v":0},{"$f":"IF(AS130>S22,S22-AS130,MIN(-SUM(BJ130:$BU130),S22-AS130))","v":0},{"$f":"IF(AT130>T22,T22-AT130,MIN(-SUM(BK130:$BU130),T22-AT130))","v":0},{"$f":"IF(AU130>U22,U22-AU130,MIN(-SUM(BL130:$BU130),U22-AU130))","v":0},{"$f":"IF(AV130>V22,V22-AV130,MIN(-SUM(BM130:$BU130),V22-AV130))","v":0},{"$f":"IF(AW130>W22,W22-AW130,MIN(-SUM(BN130:$BU130),W22-AW130))","v":0},{"$f":"IF(AX130>X22,X22-AX130,MIN(-SUM(BO130:$BU130),X22-AX130))","v":0},{"$f":"IF(AY130>Y22,Y22-AY130,MIN(-SUM(BP130:$BU130),Y22-AY130))","v":0},{"$f":"IF(AZ130>Z22,Z22-AZ130,MIN(-SUM(BQ130:$BU130),Z22-AZ130))","v":0},{"$f":"IF(BA130>AA22,AA22-BA130,MIN(-SUM(BR130:$BU130),AA22-BA130))","v":0},{"$f":"IF(BB130>AB22,AB22-BB130,MIN(-SUM(BS130:$BU130),AB22-BB130))","v":0},{"$f":"IF(BC130>AC22,AC22-BC130,MIN(-SUM(BT130:$BU130),AC22-BC130))","v":0},{"$f":"IF(BD130>AD22,AD22-BD130,MIN(-SUM(BU130:$BU130),AD22-BD130))","v":0},null,0,0]
["Leavers","2026-01-01",{"$f":"IF($B131>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B131))+IF(B131<DATE(2020,2,28),0,1)+IF($B131>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B131>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E131+F131+IF(C131=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B131,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":194166.18356185948},{"$f":"IF(C131=1,INPUTS!L$45,IF(C131=0,INPUTS!K$45,IF(C131=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D24)","v":194166.18356185948},{"$f":"IF(B131>=DATE(2023,2,1),0,IF(E131-D23+D22<0,-(E131-D23+D22),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B131,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,194166.18356185948,null,null,null,null,null,56693249.667184338,null,0,0,0,0,0,0,0,0,0,0,0,0,194166.18356151701,194166.18356151701,194166.18356185948,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,194166.18356151701,194166.18356151701,194166.18356185948,null,{"$f":"IF(AR131>R23,R23-AR131,MIN(-SUM(BI131:$BU131),R23-AR131))","v":0},{"$f":"IF(AS131>S23,S23-AS131,MIN(-SUM(BJ131:$BU131),S23-AS131))","v":0},{"$f":"IF(AT131>T23,T23-AT131,MIN(-SUM(BK131:$BU131),T23-AT131))","v":0},{"$f":"IF(AU131>U23,U23-AU131,MIN(-SUM(BL131:$BU131),U23-AU131))","v":0},{"$f":"IF(AV131>V23,V23-AV131,MIN(-SUM(BM131:$BU131),V23-AV131))","v":0},{"$f":"IF(AW131>W23,W23-AW131,MIN(-SUM(BN131:$BU131),W23-AW131))","v":0},{"$f":"IF(AX131>X23,X23-AX131,MIN(-SUM(BO131:$BU131),X23-AX131))","v":0},{"$f":"IF(AY131>Y23,Y23-AY131,MIN(-SUM(BP131:$BU131),Y23-AY131))","v":0},{"$f":"IF(AZ131>Z23,Z23-AZ131,MIN(-SUM(BQ131:$BU131),Z23-AZ131))","v":0},{"$f":"IF(BA131>AA23,AA23-BA131,MIN(-SUM(BR131:$BU131),AA23-BA131))","v":0},{"$f":"IF(BB131>AB23,AB23-BB131,MIN(-SUM(BS131:$BU131),AB23-BB131))","v":0},{"$f":"IF(BC131>AC23,AC23-BC131,MIN(-SUM(BT131:$BU131),AC23-BC131))","v":0},{"$f":"IF(BD131>AD23,AD23-BD131,MIN(-SUM(BU131:$BU131),AD23-BD131))","v":0},null,0,0]
["Leavers","2025-12-01",{"$f":"IF($B132>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B132))+IF(B132<DATE(2020,2,28),0,1)+IF($B132>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B132>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E132+F132+IF(C132=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B132,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":193670.52382093601},{"$f":"IF(C132=1,INPUTS!L$45,IF(C132=0,INPUTS!K$45,IF(C132=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D25)","v":193670.52382093601},{"$f":"IF(B132>=DATE(2023,2,1),0,IF(E132-D24+D23<0,-(E132-D24+D23),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B132,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,193670.52382093601,null,null,null,null,null,57440440.748362578,null,0,0,0,0,0,0,0,0,0,0,0,0,193670.52382059884,193670.52382059884,193670.52382093601,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,193670.52382059884,193670.52382059884,193670.52382093601,null,{"$f":"IF(AR132>R24,R24-AR132,MIN(-SUM(BI132:$BU132),R24-AR132))","v":0},{"$f":"IF(AS132>S24,S24-AS132,MIN(-SUM(BJ132:$BU132),S24-AS132))","v":0},{"$f":"IF(AT132>T24,T24-AT132,MIN(-SUM(BK132:$BU132),T24-AT132))","v":0},{"$f":"IF(AU132>U24,U24-AU132,MIN(-SUM(BL132:$BU132),U24-AU132))","v":0},{"$f":"IF(AV132>V24,V24-AV132,MIN(-SUM(BM132:$BU132),V24-AV132))","v":0},{"$f":"IF(AW132>W24,W24-AW132,MIN(-SUM(BN132:$BU132),W24-AW132))","v":0},{"$f":"IF(AX132>X24,X24-AX132,MIN(-SUM(BO132:$BU132),X24-AX132))","v":0},{"$f":"IF(AY132>Y24,Y24-AY132,MIN(-SUM(BP132:$BU132),Y24-AY132))","v":0},{"$f":"IF(AZ132>Z24,Z24-AZ132,MIN(-SUM(BQ132:$BU132),Z24-AZ132))","v":0},{"$f":"IF(BA132>AA24,AA24-BA132,MIN(-SUM(BR132:$BU132),AA24-BA132))","v":0},{"$f":"IF(BB132>AB24,AB24-BB132,MIN(-SUM(BS132:$BU132),AB24-BB132))","v":0},{"$f":"IF(BC132>AC24,AC24-BC132,MIN(-SUM(BT132:$BU132),AC24-BC132))","v":0},{"$f":"IF(BD132>AD24,AD24-BD132,MIN(-SUM(BU132:$BU132),AD24-BD132))","v":0},null,0,0]
["Leavers","2025-11-01",{"$f":"IF($B133>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B133))+IF(B133<DATE(2020,2,28),0,1)+IF($B133>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B133>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E133+F133+IF(C133=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B133,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":193176.96254516795},{"$f":"IF(C133=1,INPUTS!L$45,IF(C133=0,INPUTS!K$45,IF(C133=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D26)","v":193176.96254516795},{"$f":"IF(B133>=DATE(2023,2,1),0,IF(E133-D25+D24<0,-(E133-D25+D24),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B133,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,193176.96254516795,null,null,null,null,null,58084740.93072588,null,0,0,0,0,0,0,0,0,{"$f":"AZ133+BP133","v":0},0,0,0,193176.96254483538,193176.96254483538,193176.96254516795,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,193176.96254483538,193176.96254483538,193176.96254516795,null,{"$f":"IF(AR133>R25,R25-AR133,MIN(-SUM(BI133:$BU133),R25-AR133))","v":0},{"$f":"IF(AS133>S25,S25-AS133,MIN(-SUM(BJ133:$BU133),S25-AS133))","v":0},{"$f":"IF(AT133>T25,T25-AT133,MIN(-SUM(BK133:$BU133),T25-AT133))","v":0},{"$f":"IF(AU133>U25,U25-AU133,MIN(-SUM(BL133:$BU133),U25-AU133))","v":0},{"$f":"IF(AV133>V25,V25-AV133,MIN(-SUM(BM133:$BU133),V25-AV133))","v":0},{"$f":"IF(AW133>W25,W25-AW133,MIN(-SUM(BN133:$BU133),W25-AW133))","v":0},{"$f":"IF(AX133>X25,X25-AX133,MIN(-SUM(BO133:$BU133),X25-AX133))","v":0},{"$f":"IF(AY133>Y25,Y25-AY133,MIN(-SUM(BP133:$BU133),Y25-AY133))","v":0},{"$f":"IF(AZ133>Z25,Z25-AZ133,MIN(-SUM(BQ133:$BU133),Z25-AZ133))","v":0},{"$f":"IF(BA133>AA25,AA25-BA133,MIN(-SUM(BR133:$BU133),AA25-BA133))","v":0},{"$f":"IF(BB133>AB25,AB25-BB133,MIN(-SUM(BS133:$BU133),AB25-BB133))","v":0},{"$f":"IF(BC133>AC25,AC25-BC133,MIN(-SUM(BT133:$BU133),AC25-BC133))","v":0},{"$f":"IF(BD133>AD25,AD25-BD133,MIN(-SUM(BU133:$BU133),AD25-BD133))","v":0},null,0,0]
["Leavers","2025-10-01",{"$f":"IF($B134>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B134))+IF(B134<DATE(2020,2,28),0,1)+IF($B134>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B134>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E134+F134+IF(C134=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B134,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":192685.69670220485},{"$f":"IF(C134=1,INPUTS!L$45,IF(C134=0,INPUTS!K$45,IF(C134=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D27)","v":192685.69670220485},{"$f":"IF(B134>=DATE(2023,2,1),0,IF(E134-D26+D25<0,-(E134-D26+D25),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B134,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,192685.69670220485,null,null,null,null,null,58646506.544763789,null,{"$f":"AR134+BH134","v":0},0,0,0,0,0,0,0,0,0,0,0,192685.6967018763,192685.6967018763,192685.69670220485,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,192685.6967018763,192685.6967018763,192685.69670220485,null,{"$f":"IF(AR134>R26,R26-AR134,MIN(-SUM(BI134:$BU134),R26-AR134))","v":0},{"$f":"IF(AS134>S26,S26-AS134,MIN(-SUM(BJ134:$BU134),S26-AS134))","v":0},{"$f":"IF(AT134>T26,T26-AT134,MIN(-SUM(BK134:$BU134),T26-AT134))","v":0},{"$f":"IF(AU134>U26,U26-AU134,MIN(-SUM(BL134:$BU134),U26-AU134))","v":0},{"$f":"IF(AV134>V26,V26-AV134,MIN(-SUM(BM134:$BU134),V26-AV134))","v":0},{"$f":"IF(AW134>W26,W26-AW134,MIN(-SUM(BN134:$BU134),W26-AW134))","v":0},{"$f":"IF(AX134>X26,X26-AX134,MIN(-SUM(BO134:$BU134),X26-AX134))","v":0},{"$f":"IF(AY134>Y26,Y26-AY134,MIN(-SUM(BP134:$BU134),Y26-AY134))","v":0},{"$f":"IF(AZ134>Z26,Z26-AZ134,MIN(-SUM(BQ134:$BU134),Z26-AZ134))","v":0},{"$f":"IF(BA134>AA26,AA26-BA134,MIN(-SUM(BR134:$BU134),AA26-BA134))","v":0},{"$f":"IF(BB134>AB26,AB26-BB134,MIN(-SUM(BS134:$BU134),AB26-BB134))","v":0},{"$f":"IF(BC134>AC26,AC26-BC134,MIN(-SUM(BT134:$BU134),AC26-BC134))","v":0},{"$f":"IF(BD134>AD26,AD26-BD134,MIN(-SUM(BU134:$BU134),AD26-BD134))","v":0},null,0,0]
["Leavers","2025-09-01",{"$f":"IF($B135>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B135))+IF(B135<DATE(2020,2,28),0,1)+IF($B135>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B135>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E135+F135+IF(C135=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B135,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":192196.25615141389},{"$f":"IF(C135=1,INPUTS!L$45,IF(C135=0,INPUTS!K$45,IF(C135=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D28)","v":192196.25615141389},{"$f":"IF(B135>=DATE(2023,2,1),0,IF(E135-D27+D26<0,-(E135-D27+D26),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B135,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,192196.25615141389,null,null,null,null,null,59113174.601229727,null,0,0,0,0,0,0,0,0,0,0,0,0,192196.25615108875,192196.25615108875,192196.25615141389,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,192196.25615108875,192196.25615108875,192196.25615141389,null,{"$f":"IF(AR135>R27,R27-AR135,MIN(-SUM(BI135:$BU135),R27-AR135))","v":0},{"$f":"IF(AS135>S27,S27-AS135,MIN(-SUM(BJ135:$BU135),S27-AS135))","v":0},{"$f":"IF(AT135>T27,T27-AT135,MIN(-SUM(BK135:$BU135),T27-AT135))","v":0},{"$f":"IF(AU135>U27,U27-AU135,MIN(-SUM(BL135:$BU135),U27-AU135))","v":0},{"$f":"IF(AV135>V27,V27-AV135,MIN(-SUM(BM135:$BU135),V27-AV135))","v":0},{"$f":"IF(AW135>W27,W27-AW135,MIN(-SUM(BN135:$BU135),W27-AW135))","v":0},{"$f":"IF(AX135>X27,X27-AX135,MIN(-SUM(BO135:$BU135),X27-AX135))","v":0},{"$f":"IF(AY135>Y27,Y27-AY135,MIN(-SUM(BP135:$BU135),Y27-AY135))","v":0},{"$f":"IF(AZ135>Z27,Z27-AZ135,MIN(-SUM(BQ135:$BU135),Z27-AZ135))","v":0},{"$f":"IF(BA135>AA27,AA27-BA135,MIN(-SUM(BR135:$BU135),AA27-BA135))","v":0},{"$f":"IF(BB135>AB27,AB27-BB135,MIN(-SUM(BS135:$BU135),AB27-BB135))","v":0},{"$f":"IF(BC135>AC27,AC27-BC135,MIN(-SUM(BT135:$BU135),AC27-BC135))","v":0},{"$f":"IF(BD135>AD27,AD27-BD135,MIN(-SUM(BU135:$BU135),AD27-BD135))","v":0},null,0,0]
["Leavers","2025-08-01",{"$f":"IF($B136>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B136))+IF(B136<DATE(2020,2,28),0,1)+IF($B136>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B136>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E136+F136+IF(C136=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B136,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":191684.28619443343},{"$f":"IF(C136=1,INPUTS!L$45,IF(C136=0,INPUTS!K$45,IF(C136=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D29)","v":191684.28619443343},{"$f":"IF(B136>=DATE(2023,2,1),0,IF(E136-D28+D27<0,-(E136-D28+D27),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B136,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,191684.28619443343,null,null,null,null,null,59581039.861206509,null,0,0,0,0,0,0,0,0,0,0,0,0,191684.28619411169,191684.28619411169,191684.28619443343,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,191684.28619411169,191684.28619411169,191684.28619443343,null,{"$f":"IF(AR136>R28,R28-AR136,MIN(-SUM(BI136:$BU136),R28-AR136))","v":0},{"$f":"IF(AS136>S28,S28-AS136,MIN(-SUM(BJ136:$BU136),S28-AS136))","v":0},{"$f":"IF(AT136>T28,T28-AT136,MIN(-SUM(BK136:$BU136),T28-AT136))","v":0},{"$f":"IF(AU136>U28,U28-AU136,MIN(-SUM(BL136:$BU136),U28-AU136))","v":0},{"$f":"IF(AV136>V28,V28-AV136,MIN(-SUM(BM136:$BU136),V28-AV136))","v":0},{"$f":"IF(AW136>W28,W28-AW136,MIN(-SUM(BN136:$BU136),W28-AW136))","v":0},{"$f":"IF(AX136>X28,X28-AX136,MIN(-SUM(BO136:$BU136),X28-AX136))","v":0},{"$f":"IF(AY136>Y28,Y28-AY136,MIN(-SUM(BP136:$BU136),Y28-AY136))","v":0},{"$f":"IF(AZ136>Z28,Z28-AZ136,MIN(-SUM(BQ136:$BU136),Z28-AZ136))","v":0},{"$f":"IF(BA136>AA28,AA28-BA136,MIN(-SUM(BR136:$BU136),AA28-BA136))","v":0},{"$f":"IF(BB136>AB28,AB28-BB136,MIN(-SUM(BS136:$BU136),AB28-BB136))","v":0},{"$f":"IF(BC136>AC28,AC28-BC136,MIN(-SUM(BT136:$BU136),AC28-BC136))","v":0},{"$f":"IF(BD136>AD28,AD28-BD136,MIN(-SUM(BU136:$BU136),AD28-BD136))","v":0},null,0,0]
["Leavers","2025-07-01",{"$f":"IF($B137>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B137))+IF(B137<DATE(2020,2,28),0,1)+IF($B137>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B137>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E137+F137+IF(C137=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B137,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":191152.07123895298},{"$f":"IF(C137=1,INPUTS!L$45,IF(C137=0,INPUTS!K$45,IF(C137=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D30)","v":191152.07123895298},{"$f":"IF(B137>=DATE(2023,2,1),0,IF(E137-D29+D28<0,-(E137-D29+D28),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B137,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,191152.07123895298,null,null,null,null,null,60040943.911398031,null,0,0,0,0,0,0,0,0,0,0,0,0,191152.07123863461,191152.07123863461,191152.07123895298,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,191152.07123863461,191152.07123863461,191152.07123895298,null,{"$f":"IF(AR137>R29,R29-AR137,MIN(-SUM(BI137:$BU137),R29-AR137))","v":0},{"$f":"IF(AS137>S29,S29-AS137,MIN(-SUM(BJ137:$BU137),S29-AS137))","v":0},{"$f":"IF(AT137>T29,T29-AT137,MIN(-SUM(BK137:$BU137),T29-AT137))","v":0},{"$f":"IF(AU137>U29,U29-AU137,MIN(-SUM(BL137:$BU137),U29-AU137))","v":0},{"$f":"IF(AV137>V29,V29-AV137,MIN(-SUM(BM137:$BU137),V29-AV137))","v":0},{"$f":"IF(AW137>W29,W29-AW137,MIN(-SUM(BN137:$BU137),W29-AW137))","v":0},{"$f":"IF(AX137>X29,X29-AX137,MIN(-SUM(BO137:$BU137),X29-AX137))","v":0},{"$f":"IF(AY137>Y29,Y29-AY137,MIN(-SUM(BP137:$BU137),Y29-AY137))","v":0},{"$f":"IF(AZ137>Z29,Z29-AZ137,MIN(-SUM(BQ137:$BU137),Z29-AZ137))","v":0},{"$f":"IF(BA137>AA29,AA29-BA137,MIN(-SUM(BR137:$BU137),AA29-BA137))","v":0},{"$f":"IF(BB137>AB29,AB29-BB137,MIN(-SUM(BS137:$BU137),AB29-BB137))","v":0},{"$f":"IF(BC137>AC29,AC29-BC137,MIN(-SUM(BT137:$BU137),AC29-BC137))","v":0},{"$f":"IF(BD137>AD29,AD29-BD137,MIN(-SUM(BU137:$BU137),AD29-BD137))","v":0},null,0,0]
["Leavers","2025-06-01",{"$f":"IF($B138>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B138))+IF(B138<DATE(2020,2,28),0,1)+IF($B138>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B138>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E138+F138+IF(C138=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B138,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":190601.36376691351},{"$f":"IF(C138=1,INPUTS!L$45,IF(C138=0,INPUTS!K$45,IF(C138=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D31)","v":190601.36376691351},{"$f":"IF(B138>=DATE(2023,2,1),0,IF(E138-D30+D29<0,-(E138-D30+D29),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B138,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,190601.36376691351,null,null,null,null,null,62175023.248801284,null,0,0,0,0,0,0,0,0,0,0,0,0,190601.36376660696,190601.36376660696,190601.36376691351,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,190601.36376660696,190601.36376660696,190601.36376691351,null,{"$f":"IF(AR138>R30,R30-AR138,MIN(-SUM(BI138:$BU138),R30-AR138))","v":0},{"$f":"IF(AS138>S30,S30-AS138,MIN(-SUM(BJ138:$BU138),S30-AS138))","v":0},{"$f":"IF(AT138>T30,T30-AT138,MIN(-SUM(BK138:$BU138),T30-AT138))","v":0},{"$f":"IF(AU138>U30,U30-AU138,MIN(-SUM(BL138:$BU138),U30-AU138))","v":0},{"$f":"IF(AV138>V30,V30-AV138,MIN(-SUM(BM138:$BU138),V30-AV138))","v":0},{"$f":"IF(AW138>W30,W30-AW138,MIN(-SUM(BN138:$BU138),W30-AW138))","v":0},{"$f":"IF(AX138>X30,X30-AX138,MIN(-SUM(BO138:$BU138),X30-AX138))","v":0},{"$f":"IF(AY138>Y30,Y30-AY138,MIN(-SUM(BP138:$BU138),Y30-AY138))","v":0},{"$f":"IF(AZ138>Z30,Z30-AZ138,MIN(-SUM(BQ138:$BU138),Z30-AZ138))","v":0},{"$f":"IF(BA138>AA30,AA30-BA138,MIN(-SUM(BR138:$BU138),AA30-BA138))","v":0},{"$f":"IF(BB138>AB30,AB30-BB138,MIN(-SUM(BS138:$BU138),AB30-BB138))","v":0},{"$f":"IF(BC138>AC30,AC30-BC138,MIN(-SUM(BT138:$BU138),AC30-BC138))","v":0},{"$f":"IF(BD138>AD30,AD30-BD138,MIN(-SUM(BU138:$BU138),AD30-BD138))","v":0},null,0,0]
["Leavers","2025-05-01",{"$f":"IF($B139>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B139))+IF(B139<DATE(2020,2,28),0,1)+IF($B139>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B139>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E139+F139+IF(C139=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B139,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":190034.26771760909},{"$f":"IF(C139=1,INPUTS!L$45,IF(C139=0,INPUTS!K$45,IF(C139=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D32)","v":190034.26771760909},{"$f":"IF(B139>=DATE(2023,2,1),0,IF(E139-D31+D30<0,-(E139-D31+D30),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B139,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,190034.26771760909,null,null,null,null,null,64122405.679353744,null,0,0,0,0,0,0,0,0,0,0,0,0,190034.26771731276,190034.26771731276,190034.26771760909,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,190034.26771731276,190034.26771731276,190034.26771760909,null,{"$f":"IF(AR139>R31,R31-AR139,MIN(-SUM(BI139:$BU139),R31-AR139))","v":0},{"$f":"IF(AS139>S31,S31-AS139,MIN(-SUM(BJ139:$BU139),S31-AS139))","v":0},{"$f":"IF(AT139>T31,T31-AT139,MIN(-SUM(BK139:$BU139),T31-AT139))","v":0},{"$f":"IF(AU139>U31,U31-AU139,MIN(-SUM(BL139:$BU139),U31-AU139))","v":0},{"$f":"IF(AV139>V31,V31-AV139,MIN(-SUM(BM139:$BU139),V31-AV139))","v":0},{"$f":"IF(AW139>W31,W31-AW139,MIN(-SUM(BN139:$BU139),W31-AW139))","v":0},{"$f":"IF(AX139>X31,X31-AX139,MIN(-SUM(BO139:$BU139),X31-AX139))","v":0},{"$f":"IF(AY139>Y31,Y31-AY139,MIN(-SUM(BP139:$BU139),Y31-AY139))","v":0},{"$f":"IF(AZ139>Z31,Z31-AZ139,MIN(-SUM(BQ139:$BU139),Z31-AZ139))","v":0},{"$f":"IF(BA139>AA31,AA31-BA139,MIN(-SUM(BR139:$BU139),AA31-BA139))","v":0},{"$f":"IF(BB139>AB31,AB31-BB139,MIN(-SUM(BS139:$BU139),AB31-BB139))","v":0},{"$f":"IF(BC139>AC31,AC31-BC139,MIN(-SUM(BT139:$BU139),AC31-BC139))","v":0},{"$f":"IF(BD139>AD31,AD31-BD139,MIN(-SUM(BU139:$BU139),AD31-BD139))","v":0},null,0,0]
["Leavers","2025-04-01",{"$f":"IF($B140>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B140))+IF(B140<DATE(2020,2,28),0,1)+IF($B140>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B140>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E140+F140+IF(C140=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B140,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":189449.98238318309},{"$f":"IF(C140=1,INPUTS!L$45,IF(C140=0,INPUTS!K$45,IF(C140=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D33)","v":189449.98238318309},{"$f":"IF(B140>=DATE(2023,2,1),0,IF(E140-D32+D31<0,-(E140-D32+D31),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B140,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,189449.98238318309,null,null,null,null,null,66030215.456973374,null,0,0,0,0,0,0,0,0,0,0,0,0,189449.98238289618,189449.98238289618,189449.98238318309,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,189449.98238289618,189449.98238289618,189449.98238318309,null,{"$f":"IF(AR140>R32,R32-AR140,MIN(-SUM(BI140:$BU140),R32-AR140))","v":0},{"$f":"IF(AS140>S32,S32-AS140,MIN(-SUM(BJ140:$BU140),S32-AS140))","v":0},{"$f":"IF(AT140>T32,T32-AT140,MIN(-SUM(BK140:$BU140),T32-AT140))","v":0},{"$f":"IF(AU140>U32,U32-AU140,MIN(-SUM(BL140:$BU140),U32-AU140))","v":0},{"$f":"IF(AV140>V32,V32-AV140,MIN(-SUM(BM140:$BU140),V32-AV140))","v":0},{"$f":"IF(AW140>W32,W32-AW140,MIN(-SUM(BN140:$BU140),W32-AW140))","v":0},{"$f":"IF(AX140>X32,X32-AX140,MIN(-SUM(BO140:$BU140),X32-AX140))","v":0},{"$f":"IF(AY140>Y32,Y32-AY140,MIN(-SUM(BP140:$BU140),Y32-AY140))","v":0},{"$f":"IF(AZ140>Z32,Z32-AZ140,MIN(-SUM(BQ140:$BU140),Z32-AZ140))","v":0},{"$f":"IF(BA140>AA32,AA32-BA140,MIN(-SUM(BR140:$BU140),AA32-BA140))","v":0},{"$f":"IF(BB140>AB32,AB32-BB140,MIN(-SUM(BS140:$BU140),AB32-BB140))","v":0},{"$f":"IF(BC140>AC32,AC32-BC140,MIN(-SUM(BT140:$BU140),AC32-BC140))","v":0},{"$f":"IF(BD140>AD32,AD32-BD140,MIN(-SUM(BU140:$BU140),AD32-BD140))","v":0},null,0,0]
["Leavers","2025-03-01",{"$f":"IF($B141>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B141))+IF(B141<DATE(2020,2,28),0,1)+IF($B141>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B141>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E141+F141+IF(C141=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B141,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":188848.91320957491},{"$f":"IF(C141=1,INPUTS!L$45,IF(C141=0,INPUTS!K$45,IF(C141=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D34)","v":188848.91320957491},{"$f":"IF(B141>=DATE(2023,2,1),0,IF(E141-D33+D32<0,-(E141-D33+D32),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B141,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,188848.91320957491,null,null,null,null,null,67927052.177138373,null,0,0,0,0,0,0,0,0,0,0,0,0,188848.91320929688,188848.91320929688,188848.91320957491,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,188848.91320929688,188848.91320929688,188848.91320957491,null,{"$f":"IF(AR141>R33,R33-AR141,MIN(-SUM(BI141:$BU141),R33-AR141))","v":0},{"$f":"IF(AS141>S33,S33-AS141,MIN(-SUM(BJ141:$BU141),S33-AS141))","v":0},{"$f":"IF(AT141>T33,T33-AT141,MIN(-SUM(BK141:$BU141),T33-AT141))","v":0},{"$f":"IF(AU141>U33,U33-AU141,MIN(-SUM(BL141:$BU141),U33-AU141))","v":0},{"$f":"IF(AV141>V33,V33-AV141,MIN(-SUM(BM141:$BU141),V33-AV141))","v":0},{"$f":"IF(AW141>W33,W33-AW141,MIN(-SUM(BN141:$BU141),W33-AW141))","v":0},{"$f":"IF(AX141>X33,X33-AX141,MIN(-SUM(BO141:$BU141),X33-AX141))","v":0},{"$f":"IF(AY141>Y33,Y33-AY141,MIN(-SUM(BP141:$BU141),Y33-AY141))","v":0},{"$f":"IF(AZ141>Z33,Z33-AZ141,MIN(-SUM(BQ141:$BU141),Z33-AZ141))","v":0},{"$f":"IF(BA141>AA33,AA33-BA141,MIN(-SUM(BR141:$BU141),AA33-BA141))","v":0},{"$f":"IF(BB141>AB33,AB33-BB141,MIN(-SUM(BS141:$BU141),AB33-BB141))","v":0},{"$f":"IF(BC141>AC33,AC33-BC141,MIN(-SUM(BT141:$BU141),AC33-BC141))","v":0},{"$f":"IF(BD141>AD33,AD33-BD141,MIN(-SUM(BU141:$BU141),AD33-BD141))","v":0},null,0,0]
["Leavers","2025-02-01",{"$f":"IF($B142>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B142))+IF(B142<DATE(2020,2,28),0,1)+IF($B142>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B142>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E142+F142+IF(C142=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B142,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":188268.98731579405},{"$f":"IF(C142=1,INPUTS!L$45,IF(C142=0,INPUTS!K$45,IF(C142=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D35)","v":188268.98731579405},{"$f":"IF(B142>=DATE(2023,2,1),0,IF(E142-D34+D33<0,-(E142-D34+D33),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B142,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,188268.98731579405,null,null,null,null,null,69888364.711848095,null,0,0,0,0,0,0,0,0,0,0,0,0,188268.98731552466,188268.98731552466,188268.98731579405,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,188268.98731552466,188268.98731552466,188268.98731579405,null,{"$f":"IF(AR142>R34,R34-AR142,MIN(-SUM(BI142:$BU142),R34-AR142))","v":0},{"$f":"IF(AS142>S34,S34-AS142,MIN(-SUM(BJ142:$BU142),S34-AS142))","v":0},{"$f":"IF(AT142>T34,T34-AT142,MIN(-SUM(BK142:$BU142),T34-AT142))","v":0},{"$f":"IF(AU142>U34,U34-AU142,MIN(-SUM(BL142:$BU142),U34-AU142))","v":0},{"$f":"IF(AV142>V34,V34-AV142,MIN(-SUM(BM142:$BU142),V34-AV142))","v":0},{"$f":"IF(AW142>W34,W34-AW142,MIN(-SUM(BN142:$BU142),W34-AW142))","v":0},{"$f":"IF(AX142>X34,X34-AX142,MIN(-SUM(BO142:$BU142),X34-AX142))","v":0},{"$f":"IF(AY142>Y34,Y34-AY142,MIN(-SUM(BP142:$BU142),Y34-AY142))","v":0},{"$f":"IF(AZ142>Z34,Z34-AZ142,MIN(-SUM(BQ142:$BU142),Z34-AZ142))","v":0},{"$f":"IF(BA142>AA34,AA34-BA142,MIN(-SUM(BR142:$BU142),AA34-BA142))","v":0},{"$f":"IF(BB142>AB34,AB34-BB142,MIN(-SUM(BS142:$BU142),AB34-BB142))","v":0},{"$f":"IF(BC142>AC34,AC34-BC142,MIN(-SUM(BT142:$BU142),AC34-BC142))","v":0},{"$f":"IF(BD142>AD34,AD34-BD142,MIN(-SUM(BU142:$BU142),AD34-BD142))","v":0},null,0,0]
["Leavers","2025-01-01",{"$f":"IF($B143>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B143))+IF(B143<DATE(2020,2,28),0,1)+IF($B143>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B143>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E143+F143+IF(C143=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B143,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":189825.87658572936},{"$f":"IF(C143=1,INPUTS!L$45,IF(C143=0,INPUTS!K$45,IF(C143=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D36)","v":189825.87658572936},{"$f":"IF(B143>=DATE(2023,2,1),0,IF(E143-D35+D34<0,-(E143-D35+D34),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B143,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,189825.87658572936,null,null,null,null,null,71927805.847228453,null,0,0,0,0,0,0,0,0,0,0,0,0,189825.87658546545,189825.87658546545,189825.87658572936,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,189825.87658546545,189825.87658546545,189825.87658572936,null,{"$f":"IF(AR143>R35,R35-AR143,MIN(-SUM(BI143:$BU143),R35-AR143))","v":0},{"$f":"IF(AS143>S35,S35-AS143,MIN(-SUM(BJ143:$BU143),S35-AS143))","v":0},{"$f":"IF(AT143>T35,T35-AT143,MIN(-SUM(BK143:$BU143),T35-AT143))","v":0},{"$f":"IF(AU143>U35,U35-AU143,MIN(-SUM(BL143:$BU143),U35-AU143))","v":0},{"$f":"IF(AV143>V35,V35-AV143,MIN(-SUM(BM143:$BU143),V35-AV143))","v":0},{"$f":"IF(AW143>W35,W35-AW143,MIN(-SUM(BN143:$BU143),W35-AW143))","v":0},{"$f":"IF(AX143>X35,X35-AX143,MIN(-SUM(BO143:$BU143),X35-AX143))","v":0},{"$f":"IF(AY143>Y35,Y35-AY143,MIN(-SUM(BP143:$BU143),Y35-AY143))","v":0},{"$f":"IF(AZ143>Z35,Z35-AZ143,MIN(-SUM(BQ143:$BU143),Z35-AZ143))","v":0},{"$f":"IF(BA143>AA35,AA35-BA143,MIN(-SUM(BR143:$BU143),AA35-BA143))","v":0},{"$f":"IF(BB143>AB35,AB35-BB143,MIN(-SUM(BS143:$BU143),AB35-BB143))","v":0},{"$f":"IF(BC143>AC35,AC35-BC143,MIN(-SUM(BT143:$BU143),AC35-BC143))","v":0},{"$f":"IF(BD143>AD35,AD35-BD143,MIN(-SUM(BU143:$BU143),AD35-BD143))","v":0},null,0,0]
["Leavers","2024-12-01",{"$f":"IF($B144>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B144))+IF(B144<DATE(2020,2,28),0,1)+IF($B144>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B144>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E144+F144+IF(C144=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B144,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":191208.04192827709},{"$f":"IF(C144=1,INPUTS!L$45,IF(C144=0,INPUTS!K$45,IF(C144=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D37)","v":191208.04192827709},{"$f":"IF(B144>=DATE(2023,2,1),0,IF(E144-D36+D35<0,-(E144-D36+D35),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B144,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,191208.04192827709,null,null,null,null,null,74063169.94925788,null,0,0,0,0,0,0,0,0,0,0,0,0,191208.04192801891,191208.04192801891,191208.04192827709,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,191208.04192801891,191208.04192801891,191208.04192827709,null,{"$f":"IF(AR144>R36,R36-AR144,MIN(-SUM(BI144:$BU144),R36-AR144))","v":0},{"$f":"IF(AS144>S36,S36-AS144,MIN(-SUM(BJ144:$BU144),S36-AS144))","v":0},{"$f":"IF(AT144>T36,T36-AT144,MIN(-SUM(BK144:$BU144),T36-AT144))","v":0},{"$f":"IF(AU144>U36,U36-AU144,MIN(-SUM(BL144:$BU144),U36-AU144))","v":0},{"$f":"IF(AV144>V36,V36-AV144,MIN(-SUM(BM144:$BU144),V36-AV144))","v":0},{"$f":"IF(AW144>W36,W36-AW144,MIN(-SUM(BN144:$BU144),W36-AW144))","v":0},{"$f":"IF(AX144>X36,X36-AX144,MIN(-SUM(BO144:$BU144),X36-AX144))","v":0},{"$f":"IF(AY144>Y36,Y36-AY144,MIN(-SUM(BP144:$BU144),Y36-AY144))","v":0},{"$f":"IF(AZ144>Z36,Z36-AZ144,MIN(-SUM(BQ144:$BU144),Z36-AZ144))","v":0},{"$f":"IF(BA144>AA36,AA36-BA144,MIN(-SUM(BR144:$BU144),AA36-BA144))","v":0},{"$f":"IF(BB144>AB36,AB36-BB144,MIN(-SUM(BS144:$BU144),AB36-BB144))","v":0},{"$f":"IF(BC144>AC36,AC36-BC144,MIN(-SUM(BT144:$BU144),AC36-BC144))","v":0},{"$f":"IF(BD144>AD36,AD36-BD144,MIN(-SUM(BU144:$BU144),AD36-BD144))","v":0},null,0,0]
["Leavers","2024-11-01",{"$f":"IF($B145>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B145))+IF(B145<DATE(2020,2,28),0,1)+IF($B145>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B145>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E145+F145+IF(C145=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B145,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":192455.17480968652},{"$f":"IF(C145=1,INPUTS!L$45,IF(C145=0,INPUTS!K$45,IF(C145=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D38)","v":192455.17480968652},{"$f":"IF(B145>=DATE(2023,2,1),0,IF(E145-D37+D36<0,-(E145-D37+D36),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B145,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,192455.17480968652,null,null,null,null,null,76356871.530225903,null,0,0,0,0,0,0,0,0,0,0,0,0,192455.17480943448,192455.17480943448,192455.17480968652,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,192455.17480943448,192455.17480943448,192455.17480968652,null,{"$f":"IF(AR145>R37,R37-AR145,MIN(-SUM(BI145:$BU145),R37-AR145))","v":0},{"$f":"IF(AS145>S37,S37-AS145,MIN(-SUM(BJ145:$BU145),S37-AS145))","v":0},{"$f":"IF(AT145>T37,T37-AT145,MIN(-SUM(BK145:$BU145),T37-AT145))","v":0},{"$f":"IF(AU145>U37,U37-AU145,MIN(-SUM(BL145:$BU145),U37-AU145))","v":0},{"$f":"IF(AV145>V37,V37-AV145,MIN(-SUM(BM145:$BU145),V37-AV145))","v":0},{"$f":"IF(AW145>W37,W37-AW145,MIN(-SUM(BN145:$BU145),W37-AW145))","v":0},{"$f":"IF(AX145>X37,X37-AX145,MIN(-SUM(BO145:$BU145),X37-AX145))","v":0},{"$f":"IF(AY145>Y37,Y37-AY145,MIN(-SUM(BP145:$BU145),Y37-AY145))","v":0},{"$f":"IF(AZ145>Z37,Z37-AZ145,MIN(-SUM(BQ145:$BU145),Z37-AZ145))","v":0},{"$f":"IF(BA145>AA37,AA37-BA145,MIN(-SUM(BR145:$BU145),AA37-BA145))","v":0},{"$f":"IF(BB145>AB37,AB37-BB145,MIN(-SUM(BS145:$BU145),AB37-BB145))","v":0},{"$f":"IF(BC145>AC37,AC37-BC145,MIN(-SUM(BT145:$BU145),AC37-BC145))","v":0},{"$f":"IF(BD145>AD37,AD37-BD145,MIN(-SUM(BU145:$BU145),AD37-BD145))","v":0},null,0,0]
["Leavers","2024-10-01",{"$f":"IF($B146>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B146))+IF(B146<DATE(2020,2,28),0,1)+IF($B146>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B146>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E146+F146+IF(C146=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B146,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":193541.25685694424},{"$f":"IF(C146=1,INPUTS!L$45,IF(C146=0,INPUTS!K$45,IF(C146=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D39)","v":193541.25685694424},{"$f":"IF(B146>=DATE(2023,2,1),0,IF(E146-D38+D37<0,-(E146-D38+D37),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B146,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,193541.25685694424,null,null,null,null,null,78760841.395641804,null,0,0,0,0,0,0,0,0,0,0,0,0,193541.25685669848,193541.25685669848,193541.25685694424,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N38,0,$D146*R38*R$4/$P146)","v":0},0,0,0,0,0,0,0,0,0,0,0,193541.25685669848,193541.25685669848,193541.25685694424,null,{"$f":"IF(AR146>R38,R38-AR146,MIN(-SUM(BI146:$BU146),R38-AR146))","v":0},{"$f":"IF(AS146>S38,S38-AS146,MIN(-SUM(BJ146:$BU146),S38-AS146))","v":0},{"$f":"IF(AT146>T38,T38-AT146,MIN(-SUM(BK146:$BU146),T38-AT146))","v":0},{"$f":"IF(AU146>U38,U38-AU146,MIN(-SUM(BL146:$BU146),U38-AU146))","v":0},{"$f":"IF(AV146>V38,V38-AV146,MIN(-SUM(BM146:$BU146),V38-AV146))","v":0},{"$f":"IF(AW146>W38,W38-AW146,MIN(-SUM(BN146:$BU146),W38-AW146))","v":0},{"$f":"IF(AX146>X38,X38-AX146,MIN(-SUM(BO146:$BU146),X38-AX146))","v":0},{"$f":"IF(AY146>Y38,Y38-AY146,MIN(-SUM(BP146:$BU146),Y38-AY146))","v":0},{"$f":"IF(AZ146>Z38,Z38-AZ146,MIN(-SUM(BQ146:$BU146),Z38-AZ146))","v":0},{"$f":"IF(BA146>AA38,AA38-BA146,MIN(-SUM(BR146:$BU146),AA38-BA146))","v":0},{"$f":"IF(BB146>AB38,AB38-BB146,MIN(-SUM(BS146:$BU146),AB38-BB146))","v":0},{"$f":"IF(BC146>AC38,AC38-BC146,MIN(-SUM(BT146:$BU146),AC38-BC146))","v":0},{"$f":"IF(BD146>AD38,AD38-BD146,MIN(-SUM(BU146:$BU146),AD38-BD146))","v":0},null,0,0]
["Leavers","2024-09-01",{"$f":"IF($B147>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B147))+IF(B147<DATE(2020,2,28),0,1)+IF($B147>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B147>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E147+F147+IF(C147=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B147,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":194676.17084628908},{"$f":"IF(C147=1,INPUTS!L$45,IF(C147=0,INPUTS!K$45,IF(C147=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D40)","v":194676.17084628908},{"$f":"IF(B147>=DATE(2023,2,1),0,IF(E147-D39+D38<0,-(E147-D39+D38),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B147,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,194676.17084628908,null,null,null,null,null,81291631.599167258,null,0,0,0,0,0,0,0,0,0,0,0,0,194676.17084604959,194676.17084604959,194676.17084628908,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,194676.17084604959,194676.17084604959,194676.17084628908,null,{"$f":"IF(AR147>R39,R39-AR147,MIN(-SUM(BI147:$BU147),R39-AR147))","v":0},{"$f":"IF(AS147>S39,S39-AS147,MIN(-SUM(BJ147:$BU147),S39-AS147))","v":0},{"$f":"IF(AT147>T39,T39-AT147,MIN(-SUM(BK147:$BU147),T39-AT147))","v":0},{"$f":"IF(AU147>U39,U39-AU147,MIN(-SUM(BL147:$BU147),U39-AU147))","v":0},{"$f":"IF(AV147>V39,V39-AV147,MIN(-SUM(BM147:$BU147),V39-AV147))","v":0},{"$f":"IF(AW147>W39,W39-AW147,MIN(-SUM(BN147:$BU147),W39-AW147))","v":0},{"$f":"IF(AX147>X39,X39-AX147,MIN(-SUM(BO147:$BU147),X39-AX147))","v":0},{"$f":"IF(AY147>Y39,Y39-AY147,MIN(-SUM(BP147:$BU147),Y39-AY147))","v":0},{"$f":"IF(AZ147>Z39,Z39-AZ147,MIN(-SUM(BQ147:$BU147),Z39-AZ147))","v":0},{"$f":"IF(BA147>AA39,AA39-BA147,MIN(-SUM(BR147:$BU147),AA39-BA147))","v":0},{"$f":"IF(BB147>AB39,AB39-BB147,MIN(-SUM(BS147:$BU147),AB39-BB147))","v":0},{"$f":"IF(BC147>AC39,AC39-BC147,MIN(-SUM(BT147:$BU147),AC39-BC147))","v":0},{"$f":"IF(BD147>AD39,AD39-BD147,MIN(-SUM(BU147:$BU147),AD39-BD147))","v":0},null,0,0]
["Leavers","2024-08-01",{"$f":"IF($B148>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B148))+IF(B148<DATE(2020,2,28),0,1)+IF($B148>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B148>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E148+F148+IF(C148=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B148,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":195797.6186326546},{"$f":"IF(C148=1,INPUTS!L$45,IF(C148=0,INPUTS!K$45,IF(C148=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D41)","v":195797.6186326546},{"$f":"IF(B148>=DATE(2023,2,1),0,IF(E148-D40+D39<0,-(E148-D40+D39),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B148,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,195797.6186326546,null,null,null,null,null,83837000.623915538,null,0,0,0,0,0,0,0,0,0,0,0,0,195797.61863242107,195797.61863242107,195797.6186326546,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,195797.61863242107,195797.61863242107,195797.6186326546,null,{"$f":"IF(AR148>R40,R40-AR148,MIN(-SUM(BI148:$BU148),R40-AR148))","v":0},{"$f":"IF(AS148>S40,S40-AS148,MIN(-SUM(BJ148:$BU148),S40-AS148))","v":0},{"$f":"IF(AT148>T40,T40-AT148,MIN(-SUM(BK148:$BU148),T40-AT148))","v":0},{"$f":"IF(AU148>U40,U40-AU148,MIN(-SUM(BL148:$BU148),U40-AU148))","v":0},{"$f":"IF(AV148>V40,V40-AV148,MIN(-SUM(BM148:$BU148),V40-AV148))","v":0},{"$f":"IF(AW148>W40,W40-AW148,MIN(-SUM(BN148:$BU148),W40-AW148))","v":0},{"$f":"IF(AX148>X40,X40-AX148,MIN(-SUM(BO148:$BU148),X40-AX148))","v":0},{"$f":"IF(AY148>Y40,Y40-AY148,MIN(-SUM(BP148:$BU148),Y40-AY148))","v":0},{"$f":"IF(AZ148>Z40,Z40-AZ148,MIN(-SUM(BQ148:$BU148),Z40-AZ148))","v":0},{"$f":"IF(BA148>AA40,AA40-BA148,MIN(-SUM(BR148:$BU148),AA40-BA148))","v":0},{"$f":"IF(BB148>AB40,AB40-BB148,MIN(-SUM(BS148:$BU148),AB40-BB148))","v":0},{"$f":"IF(BC148>AC40,AC40-BC148,MIN(-SUM(BT148:$BU148),AC40-BC148))","v":0},{"$f":"IF(BD148>AD40,AD40-BD148,MIN(-SUM(BU148:$BU148),AD40-BD148))","v":0},null,0,0]
["Leavers","2024-07-01",{"$f":"IF($B149>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B149))+IF(B149<DATE(2020,2,28),0,1)+IF($B149>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B149>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E149+F149+IF(C149=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B149,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":195401.96686878236},{"$f":"IF(C149=1,INPUTS!L$45,IF(C149=0,INPUTS!K$45,IF(C149=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D42)","v":195401.96686878236},{"$f":"IF(B149>=DATE(2023,2,1),0,IF(E149-D41+D40<0,-(E149-D41+D40),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B149,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,195401.96686878236,null,null,null,null,null,86191973.910404667,null,0,0,0,0,0,0,0,0,0,0,0,0,195401.96686855564,195401.96686855564,195401.96686878236,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,195401.96686855564,195401.96686855564,195401.96686878236,null,{"$f":"IF(AR149>R41,R41-AR149,MIN(-SUM(BI149:$BU149),R41-AR149))","v":0},{"$f":"IF(AS149>S41,S41-AS149,MIN(-SUM(BJ149:$BU149),S41-AS149))","v":0},{"$f":"IF(AT149>T41,T41-AT149,MIN(-SUM(BK149:$BU149),T41-AT149))","v":0},{"$f":"IF(AU149>U41,U41-AU149,MIN(-SUM(BL149:$BU149),U41-AU149))","v":0},{"$f":"IF(AV149>V41,V41-AV149,MIN(-SUM(BM149:$BU149),V41-AV149))","v":0},{"$f":"IF(AW149>W41,W41-AW149,MIN(-SUM(BN149:$BU149),W41-AW149))","v":0},{"$f":"IF(AX149>X41,X41-AX149,MIN(-SUM(BO149:$BU149),X41-AX149))","v":0},{"$f":"IF(AY149>Y41,Y41-AY149,MIN(-SUM(BP149:$BU149),Y41-AY149))","v":0},{"$f":"IF(AZ149>Z41,Z41-AZ149,MIN(-SUM(BQ149:$BU149),Z41-AZ149))","v":0},{"$f":"IF(BA149>AA41,AA41-BA149,MIN(-SUM(BR149:$BU149),AA41-BA149))","v":0},{"$f":"IF(BB149>AB41,AB41-BB149,MIN(-SUM(BS149:$BU149),AB41-BB149))","v":0},{"$f":"IF(BC149>AC41,AC41-BC149,MIN(-SUM(BT149:$BU149),AC41-BC149))","v":0},{"$f":"IF(BD149>AD41,AD41-BD149,MIN(-SUM(BU149:$BU149),AD41-BD149))","v":0},null,0,0]
["Leavers","2024-06-01",{"$f":"IF($B150>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B150))+IF(B150<DATE(2020,2,28),0,1)+IF($B150>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B150>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E150+F150+IF(C150=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B150,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":12460.787036922093},{"$f":"IF(C150=1,INPUTS!L$45,IF(C150=0,INPUTS!K$45,IF(C150=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D43)","v":0},{"$f":"IF(B150>=DATE(2023,2,1),0,IF(E150-D42+D41<0,-(E150-D42+D41),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B150,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,12460.787036922093,null,null,null,null,null,86353964.124411285,null,0,0,0,0,0,0,0,0,0,0,0,0,12460.787036907663,12460.787036907663,12460.787036922093,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,12460.787036907663,12460.787036907663,12460.787036922093,null,{"$f":"IF(AR150>R42,R42-AR150,MIN(-SUM(BI150:$BU150),R42-AR150))","v":0},{"$f":"IF(AS150>S42,S42-AS150,MIN(-SUM(BJ150:$BU150),S42-AS150))","v":0},{"$f":"IF(AT150>T42,T42-AT150,MIN(-SUM(BK150:$BU150),T42-AT150))","v":0},{"$f":"IF(AU150>U42,U42-AU150,MIN(-SUM(BL150:$BU150),U42-AU150))","v":0},{"$f":"IF(AV150>V42,V42-AV150,MIN(-SUM(BM150:$BU150),V42-AV150))","v":0},{"$f":"IF(AW150>W42,W42-AW150,MIN(-SUM(BN150:$BU150),W42-AW150))","v":0},{"$f":"IF(AX150>X42,X42-AX150,MIN(-SUM(BO150:$BU150),X42-AX150))","v":0},{"$f":"IF(AY150>Y42,Y42-AY150,MIN(-SUM(BP150:$BU150),Y42-AY150))","v":0},{"$f":"IF(AZ150>Z42,Z42-AZ150,MIN(-SUM(BQ150:$BU150),Z42-AZ150))","v":0},{"$f":"IF(BA150>AA42,AA42-BA150,MIN(-SUM(BR150:$BU150),AA42-BA150))","v":0},{"$f":"IF(BB150>AB42,AB42-BB150,MIN(-SUM(BS150:$BU150),AB42-BB150))","v":0},{"$f":"IF(BC150>AC42,AC42-BC150,MIN(-SUM(BT150:$BU150),AC42-BC150))","v":0},{"$f":"IF(BD150>AD42,AD42-BD150,MIN(-SUM(BU150:$BU150),AD42-BD150))","v":0},null,0,0]
["Leavers","2024-05-01",{"$f":"IF($B151>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B151))+IF(B151<DATE(2020,2,28),0,1)+IF($B151>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B151>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E151+F151+IF(C151=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B151,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":21020.896825605123},{"$f":"IF(C151=1,INPUTS!L$45,IF(C151=0,INPUTS!K$45,IF(C151=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D44)","v":0},{"$f":"IF(B151>=DATE(2023,2,1),0,IF(E151-D43+D42<0,-(E151-D43+D42),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B151,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,21020.896825605123,null,null,null,null,null,86617738.039410546,null,0,0,0,0,0,0,0,0,0,0,0,0,21020.89682558085,21020.89682558085,21020.896825605123,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,21020.89682558085,21020.89682558085,21020.896825605123,null,{"$f":"IF(AR151>R43,R43-AR151,MIN(-SUM(BI151:$BU151),R43-AR151))","v":0},{"$f":"IF(AS151>S43,S43-AS151,MIN(-SUM(BJ151:$BU151),S43-AS151))","v":0},{"$f":"IF(AT151>T43,T43-AT151,MIN(-SUM(BK151:$BU151),T43-AT151))","v":0},{"$f":"IF(AU151>U43,U43-AU151,MIN(-SUM(BL151:$BU151),U43-AU151))","v":0},{"$f":"IF(AV151>V43,V43-AV151,MIN(-SUM(BM151:$BU151),V43-AV151))","v":0},{"$f":"IF(AW151>W43,W43-AW151,MIN(-SUM(BN151:$BU151),W43-AW151))","v":0},{"$f":"IF(AX151>X43,X43-AX151,MIN(-SUM(BO151:$BU151),X43-AX151))","v":0},{"$f":"IF(AY151>Y43,Y43-AY151,MIN(-SUM(BP151:$BU151),Y43-AY151))","v":0},{"$f":"IF(AZ151>Z43,Z43-AZ151,MIN(-SUM(BQ151:$BU151),Z43-AZ151))","v":0},{"$f":"IF(BA151>AA43,AA43-BA151,MIN(-SUM(BR151:$BU151),AA43-BA151))","v":0},{"$f":"IF(BB151>AB43,AB43-BB151,MIN(-SUM(BS151:$BU151),AB43-BB151))","v":0},{"$f":"IF(BC151>AC43,AC43-BC151,MIN(-SUM(BT151:$BU151),AC43-BC151))","v":0},{"$f":"IF(BD151>AD43,AD43-BD151,MIN(-SUM(BU151:$BU151),AD43-BD151))","v":0},null,0,0]
["Leavers","2024-04-01",{"$f":"IF($B152>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B152))+IF(B152<DATE(2020,2,28),0,1)+IF($B152>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B152>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E152+F152+IF(C152=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B152,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":27687.892583965509},{"$f":"IF(C152=1,INPUTS!L$45,IF(C152=0,INPUTS!K$45,IF(C152=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D45)","v":0},{"$f":"IF(B152>=DATE(2023,2,1),0,IF(E152-D44+D43<0,-(E152-D44+D43),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B152,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,27687.892583965509,null,null,null,null,null,86977680.625528499,null,0,0,0,0,0,0,0,0,0,0,0,0,27687.892583933677,27687.892583933677,27687.892583965509,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,27687.892583933677,27687.892583933677,27687.892583965509,null,{"$f":"IF(AR152>R44,R44-AR152,MIN(-SUM(BI152:$BU152),R44-AR152))","v":0},{"$f":"IF(AS152>S44,S44-AS152,MIN(-SUM(BJ152:$BU152),S44-AS152))","v":0},{"$f":"IF(AT152>T44,T44-AT152,MIN(-SUM(BK152:$BU152),T44-AT152))","v":0},{"$f":"IF(AU152>U44,U44-AU152,MIN(-SUM(BL152:$BU152),U44-AU152))","v":0},{"$f":"IF(AV152>V44,V44-AV152,MIN(-SUM(BM152:$BU152),V44-AV152))","v":0},{"$f":"IF(AW152>W44,W44-AW152,MIN(-SUM(BN152:$BU152),W44-AW152))","v":0},{"$f":"IF(AX152>X44,X44-AX152,MIN(-SUM(BO152:$BU152),X44-AX152))","v":0},{"$f":"IF(AY152>Y44,Y44-AY152,MIN(-SUM(BP152:$BU152),Y44-AY152))","v":0},{"$f":"IF(AZ152>Z44,Z44-AZ152,MIN(-SUM(BQ152:$BU152),Z44-AZ152))","v":0},{"$f":"IF(BA152>AA44,AA44-BA152,MIN(-SUM(BR152:$BU152),AA44-BA152))","v":0},{"$f":"IF(BB152>AB44,AB44-BB152,MIN(-SUM(BS152:$BU152),AB44-BB152))","v":0},{"$f":"IF(BC152>AC44,AC44-BC152,MIN(-SUM(BT152:$BU152),AC44-BC152))","v":0},{"$f":"IF(BD152>AD44,AD44-BD152,MIN(-SUM(BU152:$BU152),AD44-BD152))","v":0},null,0,0]
["Leavers","2024-03-01",{"$f":"IF($B153>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B153))+IF(B153<DATE(2020,2,28),0,1)+IF($B153>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B153>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E153+F153+IF(C153=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B153,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":35578.311154172785},{"$f":"IF(C153=1,INPUTS!L$45,IF(C153=0,INPUTS!K$45,IF(C153=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D46)","v":0},{"$f":"IF(B153>=DATE(2023,2,1),0,IF(E153-D45+D44<0,-(E153-D45+D44),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B153,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,35578.311154172785,null,null,null,null,null,87175527.504310206,null,0,0,0,0,0,0,0,0,0,0,0,0,35578.311154131974,35578.311154131974,35578.311154172785,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,35578.311154131974,35578.311154131974,35578.311154172785,null,{"$f":"IF(AR153>R45,R45-AR153,MIN(-SUM(BI153:$BU153),R45-AR153))","v":0},{"$f":"IF(AS153>S45,S45-AS153,MIN(-SUM(BJ153:$BU153),S45-AS153))","v":0},{"$f":"IF(AT153>T45,T45-AT153,MIN(-SUM(BK153:$BU153),T45-AT153))","v":0},{"$f":"IF(AU153>U45,U45-AU153,MIN(-SUM(BL153:$BU153),U45-AU153))","v":0},{"$f":"IF(AV153>V45,V45-AV153,MIN(-SUM(BM153:$BU153),V45-AV153))","v":0},{"$f":"IF(AW153>W45,W45-AW153,MIN(-SUM(BN153:$BU153),W45-AW153))","v":0},{"$f":"IF(AX153>X45,X45-AX153,MIN(-SUM(BO153:$BU153),X45-AX153))","v":0},{"$f":"IF(AY153>Y45,Y45-AY153,MIN(-SUM(BP153:$BU153),Y45-AY153))","v":0},{"$f":"IF(AZ153>Z45,Z45-AZ153,MIN(-SUM(BQ153:$BU153),Z45-AZ153))","v":0},{"$f":"IF(BA153>AA45,AA45-BA153,MIN(-SUM(BR153:$BU153),AA45-BA153))","v":0},{"$f":"IF(BB153>AB45,AB45-BB153,MIN(-SUM(BS153:$BU153),AB45-BB153))","v":0},{"$f":"IF(BC153>AC45,AC45-BC153,MIN(-SUM(BT153:$BU153),AC45-BC153))","v":0},{"$f":"IF(BD153>AD45,AD45-BD153,MIN(-SUM(BU153:$BU153),AD45-BD153))","v":0},null,0,0]
["Leavers","2024-02-01",{"$f":"IF($B154>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B154))+IF(B154<DATE(2020,2,28),0,1)+IF($B154>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B154>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E154+F154+IF(C154=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B154,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":33828.656866192716},{"$f":"IF(C154=1,INPUTS!L$45,IF(C154=0,INPUTS!K$45,IF(C154=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D47)","v":0},{"$f":"IF(B154>=DATE(2023,2,1),0,IF(E154-D46+D45<0,-(E154-D46+D45),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B154,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,33828.656866192716,null,null,null,null,null,87615300.043570206,null,0,0,0,0,0,0,0,0,0,0,0,0,33828.656866154102,33828.656866154102,33828.656866192716,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,33828.656866154102,33828.656866154102,33828.656866192716,null,{"$f":"IF(AR154>R46,R46-AR154,MIN(-SUM(BI154:$BU154),R46-AR154))","v":0},{"$f":"IF(AS154>S46,S46-AS154,MIN(-SUM(BJ154:$BU154),S46-AS154))","v":0},{"$f":"IF(AT154>T46,T46-AT154,MIN(-SUM(BK154:$BU154),T46-AT154))","v":0},{"$f":"IF(AU154>U46,U46-AU154,MIN(-SUM(BL154:$BU154),U46-AU154))","v":0},{"$f":"IF(AV154>V46,V46-AV154,MIN(-SUM(BM154:$BU154),V46-AV154))","v":0},{"$f":"IF(AW154>W46,W46-AW154,MIN(-SUM(BN154:$BU154),W46-AW154))","v":0},{"$f":"IF(AX154>X46,X46-AX154,MIN(-SUM(BO154:$BU154),X46-AX154))","v":0},{"$f":"IF(AY154>Y46,Y46-AY154,MIN(-SUM(BP154:$BU154),Y46-AY154))","v":0},{"$f":"IF(AZ154>Z46,Z46-AZ154,MIN(-SUM(BQ154:$BU154),Z46-AZ154))","v":0},{"$f":"IF(BA154>AA46,AA46-BA154,MIN(-SUM(BR154:$BU154),AA46-BA154))","v":0},{"$f":"IF(BB154>AB46,AB46-BB154,MIN(-SUM(BS154:$BU154),AB46-BB154))","v":0},{"$f":"IF(BC154>AC46,AC46-BC154,MIN(-SUM(BT154:$BU154),AC46-BC154))","v":0},{"$f":"IF(BD154>AD46,AD46-BD154,MIN(-SUM(BU154:$BU154),AD46-BD154))","v":0},null,0,0]
["Leavers","2024-01-01",{"$f":"IF($B155>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B155))+IF(B155<DATE(2020,2,28),0,1)+IF($B155>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B155>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E155+F155+IF(C155=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B155,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":34215.368387059025},{"$f":"IF(C155=1,INPUTS!L$45,IF(C155=0,INPUTS!K$45,IF(C155=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D48)","v":0},{"$f":"IF(B155>=DATE(2023,2,1),0,IF(E155-D47+D46<0,-(E155-D47+D46),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B155,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,34215.368387059025,null,null,null,null,null,88060099.832601473,null,0,0,0,0,0,0,0,0,0,0,0,0,34215.368387020171,34215.368387020171,34215.368387059025,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,34215.368387020171,34215.368387020171,34215.368387059025,null,{"$f":"IF(AR155>R47,R47-AR155,MIN(-SUM(BI155:$BU155),R47-AR155))","v":0},{"$f":"IF(AS155>S47,S47-AS155,MIN(-SUM(BJ155:$BU155),S47-AS155))","v":0},{"$f":"IF(AT155>T47,T47-AT155,MIN(-SUM(BK155:$BU155),T47-AT155))","v":0},{"$f":"IF(AU155>U47,U47-AU155,MIN(-SUM(BL155:$BU155),U47-AU155))","v":0},{"$f":"IF(AV155>V47,V47-AV155,MIN(-SUM(BM155:$BU155),V47-AV155))","v":0},{"$f":"IF(AW155>W47,W47-AW155,MIN(-SUM(BN155:$BU155),W47-AW155))","v":0},{"$f":"IF(AX155>X47,X47-AX155,MIN(-SUM(BO155:$BU155),X47-AX155))","v":0},{"$f":"IF(AY155>Y47,Y47-AY155,MIN(-SUM(BP155:$BU155),Y47-AY155))","v":0},{"$f":"IF(AZ155>Z47,Z47-AZ155,MIN(-SUM(BQ155:$BU155),Z47-AZ155))","v":0},{"$f":"IF(BA155>AA47,AA47-BA155,MIN(-SUM(BR155:$BU155),AA47-BA155))","v":0},{"$f":"IF(BB155>AB47,AB47-BB155,MIN(-SUM(BS155:$BU155),AB47-BB155))","v":0},{"$f":"IF(BC155>AC47,AC47-BC155,MIN(-SUM(BT155:$BU155),AC47-BC155))","v":0},{"$f":"IF(BD155>AD47,AD47-BD155,MIN(-SUM(BU155:$BU155),AD47-BD155))","v":0},null,0,0]
["Leavers","2023-12-01",{"$f":"IF($B156>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B156))+IF(B156<DATE(2020,2,28),0,1)+IF($B156>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B156>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E156+F156+IF(C156=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B156,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":34340.101818418538},{"$f":"IF(C156=1,INPUTS!L$45,IF(C156=0,INPUTS!K$45,IF(C156=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D49)","v":0},{"$f":"IF(B156>=DATE(2023,2,1),0,IF(E156-D48+D47<0,-(E156-D48+D47),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B156,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,34340.101818418538,null,null,null,null,null,88378705.11816214,null,0,0,0,0,0,0,0,0,0,0,0,0,34340.101818379677,34340.101818379677,34340.101818418538,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,34340.101818379677,34340.101818379677,34340.101818418538,null,{"$f":"IF(AR156>R48,R48-AR156,MIN(-SUM(BI156:$BU156),R48-AR156))","v":0},{"$f":"IF(AS156>S48,S48-AS156,MIN(-SUM(BJ156:$BU156),S48-AS156))","v":0},{"$f":"IF(AT156>T48,T48-AT156,MIN(-SUM(BK156:$BU156),T48-AT156))","v":0},{"$f":"IF(AU156>U48,U48-AU156,MIN(-SUM(BL156:$BU156),U48-AU156))","v":0},{"$f":"IF(AV156>V48,V48-AV156,MIN(-SUM(BM156:$BU156),V48-AV156))","v":0},{"$f":"IF(AW156>W48,W48-AW156,MIN(-SUM(BN156:$BU156),W48-AW156))","v":0},{"$f":"IF(AX156>X48,X48-AX156,MIN(-SUM(BO156:$BU156),X48-AX156))","v":0},{"$f":"IF(AY156>Y48,Y48-AY156,MIN(-SUM(BP156:$BU156),Y48-AY156))","v":0},{"$f":"IF(AZ156>Z48,Z48-AZ156,MIN(-SUM(BQ156:$BU156),Z48-AZ156))","v":0},{"$f":"IF(BA156>AA48,AA48-BA156,MIN(-SUM(BR156:$BU156),AA48-BA156))","v":0},{"$f":"IF(BB156>AB48,AB48-BB156,MIN(-SUM(BS156:$BU156),AB48-BB156))","v":0},{"$f":"IF(BC156>AC48,AC48-BC156,MIN(-SUM(BT156:$BU156),AC48-BC156))","v":0},{"$f":"IF(BD156>AD48,AD48-BD156,MIN(-SUM(BU156:$BU156),AD48-BD156))","v":0},null,0,0]
["Leavers","2023-11-01",{"$f":"IF($B157>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B157))+IF(B157<DATE(2020,2,28),0,1)+IF($B157>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B157>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E157+F157+IF(C157=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B157,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":40736.352617630349},{"$f":"IF(C157=1,INPUTS!L$45,IF(C157=0,INPUTS!K$45,IF(C157=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D50)","v":0},{"$f":"IF(B157>=DATE(2023,2,1),0,IF(E157-D49+D48<0,-(E157-D49+D48),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B157,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,40736.352617630349,null,null,null,null,null,88908277.702190727,null,0,0,0,0,0,0,0,0,0,0,0,0,40736.352617584533,40736.352617584533,40736.352617630349,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,40736.352617584533,40736.352617584533,40736.352617630349,null,{"$f":"IF(AR157>R49,R49-AR157,MIN(-SUM(BI157:$BU157),R49-AR157))","v":0},{"$f":"IF(AS157>S49,S49-AS157,MIN(-SUM(BJ157:$BU157),S49-AS157))","v":0},{"$f":"IF(AT157>T49,T49-AT157,MIN(-SUM(BK157:$BU157),T49-AT157))","v":0},{"$f":"IF(AU157>U49,U49-AU157,MIN(-SUM(BL157:$BU157),U49-AU157))","v":0},{"$f":"IF(AV157>V49,V49-AV157,MIN(-SUM(BM157:$BU157),V49-AV157))","v":0},{"$f":"IF(AW157>W49,W49-AW157,MIN(-SUM(BN157:$BU157),W49-AW157))","v":0},{"$f":"IF(AX157>X49,X49-AX157,MIN(-SUM(BO157:$BU157),X49-AX157))","v":0},{"$f":"IF(AY157>Y49,Y49-AY157,MIN(-SUM(BP157:$BU157),Y49-AY157))","v":0},{"$f":"IF(AZ157>Z49,Z49-AZ157,MIN(-SUM(BQ157:$BU157),Z49-AZ157))","v":0},{"$f":"IF(BA157>AA49,AA49-BA157,MIN(-SUM(BR157:$BU157),AA49-BA157))","v":0},{"$f":"IF(BB157>AB49,AB49-BB157,MIN(-SUM(BS157:$BU157),AB49-BB157))","v":0},{"$f":"IF(BC157>AC49,AC49-BC157,MIN(-SUM(BT157:$BU157),AC49-BC157))","v":0},{"$f":"IF(BD157>AD49,AD49-BD157,MIN(-SUM(BU157:$BU157),AD49-BD157))","v":0},null,0,0]
["Leavers","2023-10-01",{"$f":"IF($B158>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B158))+IF(B158<DATE(2020,2,28),0,1)+IF($B158>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B158>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E158+F158+IF(C158=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B158,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":43226.729351555085},{"$f":"IF(C158=1,INPUTS!L$45,IF(C158=0,INPUTS!K$45,IF(C158=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D51)","v":0},{"$f":"IF(B158>=DATE(2023,2,1),0,IF(E158-D50+D49<0,-(E158-D50+D49),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B158,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,43226.729351555085,null,null,null,null,null,88146071.145682022,null,0,0,0,0,0,0,0,0,0,0,0,0,43226.729351506052,43226.729351506052,43226.729351555085,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,43226.729351506052,43226.729351506052,43226.729351555085,null,{"$f":"IF(AR158>R50,R50-AR158,MIN(-SUM(BI158:$BU158),R50-AR158))","v":0},{"$f":"IF(AS158>S50,S50-AS158,MIN(-SUM(BJ158:$BU158),S50-AS158))","v":0},{"$f":"IF(AT158>T50,T50-AT158,MIN(-SUM(BK158:$BU158),T50-AT158))","v":0},{"$f":"IF(AU158>U50,U50-AU158,MIN(-SUM(BL158:$BU158),U50-AU158))","v":0},{"$f":"IF(AV158>V50,V50-AV158,MIN(-SUM(BM158:$BU158),V50-AV158))","v":0},{"$f":"IF(AW158>W50,W50-AW158,MIN(-SUM(BN158:$BU158),W50-AW158))","v":0},{"$f":"IF(AX158>X50,X50-AX158,MIN(-SUM(BO158:$BU158),X50-AX158))","v":0},{"$f":"IF(AY158>Y50,Y50-AY158,MIN(-SUM(BP158:$BU158),Y50-AY158))","v":0},{"$f":"IF(AZ158>Z50,Z50-AZ158,MIN(-SUM(BQ158:$BU158),Z50-AZ158))","v":0},{"$f":"IF(BA158>AA50,AA50-BA158,MIN(-SUM(BR158:$BU158),AA50-BA158))","v":0},{"$f":"IF(BB158>AB50,AB50-BB158,MIN(-SUM(BS158:$BU158),AB50-BB158))","v":0},{"$f":"IF(BC158>AC50,AC50-BC158,MIN(-SUM(BT158:$BU158),AC50-BC158))","v":0},{"$f":"IF(BD158>AD50,AD50-BD158,MIN(-SUM(BU158:$BU158),AD50-BD158))","v":0},null,0,0]
["Leavers","2023-09-01",{"$f":"IF($B159>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B159))+IF(B159<DATE(2020,2,28),0,1)+IF($B159>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B159>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E159+F159+IF(C159=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B159,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":43472.765813848098},{"$f":"IF(C159=1,INPUTS!L$45,IF(C159=0,INPUTS!K$45,IF(C159=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D52)","v":0},{"$f":"IF(B159>=DATE(2023,2,1),0,IF(E159-D51+D50<0,-(E159-D51+D50),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B159,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,43472.765813848098,null,null,null,null,null,88711217.101261407,null,0,0,0,0,0,0,0,0,0,0,0,0,43472.765813799095,43472.765813799095,43472.765813848098,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,43472.765813799095,43472.765813799095,43472.765813848098,null,{"$f":"IF(AR159>R51,R51-AR159,MIN(-SUM(BI159:$BU159),R51-AR159))","v":0},{"$f":"IF(AS159>S51,S51-AS159,MIN(-SUM(BJ159:$BU159),S51-AS159))","v":0},{"$f":"IF(AT159>T51,T51-AT159,MIN(-SUM(BK159:$BU159),T51-AT159))","v":0},{"$f":"IF(AU159>U51,U51-AU159,MIN(-SUM(BL159:$BU159),U51-AU159))","v":0},{"$f":"IF(AV159>V51,V51-AV159,MIN(-SUM(BM159:$BU159),V51-AV159))","v":0},{"$f":"IF(AW159>W51,W51-AW159,MIN(-SUM(BN159:$BU159),W51-AW159))","v":0},{"$f":"IF(AX159>X51,X51-AX159,MIN(-SUM(BO159:$BU159),X51-AX159))","v":0},{"$f":"IF(AY159>Y51,Y51-AY159,MIN(-SUM(BP159:$BU159),Y51-AY159))","v":0},{"$f":"IF(AZ159>Z51,Z51-AZ159,MIN(-SUM(BQ159:$BU159),Z51-AZ159))","v":0},{"$f":"IF(BA159>AA51,AA51-BA159,MIN(-SUM(BR159:$BU159),AA51-BA159))","v":0},{"$f":"IF(BB159>AB51,AB51-BB159,MIN(-SUM(BS159:$BU159),AB51-BB159))","v":0},{"$f":"IF(BC159>AC51,AC51-BC159,MIN(-SUM(BT159:$BU159),AC51-BC159))","v":0},{"$f":"IF(BD159>AD51,AD51-BD159,MIN(-SUM(BU159:$BU159),AD51-BD159))","v":0},null,0,0]
["Leavers","2023-08-01",{"$f":"IF($B160>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B160))+IF(B160<DATE(2020,2,28),0,1)+IF($B160>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B160>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E160+F160+IF(C160=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B160,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":37864.22135254633},{"$f":"IF(C160=1,INPUTS!L$45,IF(C160=0,INPUTS!K$45,IF(C160=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D53)","v":0},{"$f":"IF(B160>=DATE(2023,2,1),0,IF(E160-D52+D51<0,-(E160-D52+D51),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B160,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,37864.22135254633,null,null,null,null,null,88954501.940765679,null,0,0,0,0,0,0,0,0,0,0,0,0,37864.221352503766,37864.221352503766,37864.22135254633,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,37864.221352503766,37864.221352503766,37864.22135254633,null,{"$f":"IF(AR160>R52,R52-AR160,MIN(-SUM(BI160:$BU160),R52-AR160))","v":0},{"$f":"IF(AS160>S52,S52-AS160,MIN(-SUM(BJ160:$BU160),S52-AS160))","v":0},{"$f":"IF(AT160>T52,T52-AT160,MIN(-SUM(BK160:$BU160),T52-AT160))","v":0},{"$f":"IF(AU160>U52,U52-AU160,MIN(-SUM(BL160:$BU160),U52-AU160))","v":0},{"$f":"IF(AV160>V52,V52-AV160,MIN(-SUM(BM160:$BU160),V52-AV160))","v":0},{"$f":"IF(AW160>W52,W52-AW160,MIN(-SUM(BN160:$BU160),W52-AW160))","v":0},{"$f":"IF(AX160>X52,X52-AX160,MIN(-SUM(BO160:$BU160),X52-AX160))","v":0},{"$f":"IF(AY160>Y52,Y52-AY160,MIN(-SUM(BP160:$BU160),Y52-AY160))","v":0},{"$f":"IF(AZ160>Z52,Z52-AZ160,MIN(-SUM(BQ160:$BU160),Z52-AZ160))","v":0},{"$f":"IF(BA160>AA52,AA52-BA160,MIN(-SUM(BR160:$BU160),AA52-BA160))","v":0},{"$f":"IF(BB160>AB52,AB52-BB160,MIN(-SUM(BS160:$BU160),AB52-BB160))","v":0},{"$f":"IF(BC160>AC52,AC52-BC160,MIN(-SUM(BT160:$BU160),AC52-BC160))","v":0},{"$f":"IF(BD160>AD52,AD52-BD160,MIN(-SUM(BU160:$BU160),AD52-BD160))","v":0},null,0,0]
["Leavers","2023-07-01",{"$f":"IF($B161>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B161))+IF(B161<DATE(2020,2,28),0,1)+IF($B161>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B161>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E161+F161+IF(C161=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B161,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":33355.800515448238},{"$f":"IF(C161=1,INPUTS!L$45,IF(C161=0,INPUTS!K$45,IF(C161=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D54)","v":0},{"$f":"IF(B161>=DATE(2023,2,1),0,IF(E161-D53+D52<0,-(E161-D53+D52),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B161,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,33355.800515448238,null,null,null,null,null,89388127.347466022,null,0,0,0,0,0,0,0,0,0,0,0,0,33355.80051541092,33355.80051541092,33355.800515448238,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,33355.80051541092,33355.80051541092,33355.800515448238,null,{"$f":"IF(AR161>R53,R53-AR161,MIN(-SUM(BI161:$BU161),R53-AR161))","v":0},{"$f":"IF(AS161>S53,S53-AS161,MIN(-SUM(BJ161:$BU161),S53-AS161))","v":0},{"$f":"IF(AT161>T53,T53-AT161,MIN(-SUM(BK161:$BU161),T53-AT161))","v":0},{"$f":"IF(AU161>U53,U53-AU161,MIN(-SUM(BL161:$BU161),U53-AU161))","v":0},{"$f":"IF(AV161>V53,V53-AV161,MIN(-SUM(BM161:$BU161),V53-AV161))","v":0},{"$f":"IF(AW161>W53,W53-AW161,MIN(-SUM(BN161:$BU161),W53-AW161))","v":0},{"$f":"IF(AX161>X53,X53-AX161,MIN(-SUM(BO161:$BU161),X53-AX161))","v":0},{"$f":"IF(AY161>Y53,Y53-AY161,MIN(-SUM(BP161:$BU161),Y53-AY161))","v":0},{"$f":"IF(AZ161>Z53,Z53-AZ161,MIN(-SUM(BQ161:$BU161),Z53-AZ161))","v":0},{"$f":"IF(BA161>AA53,AA53-BA161,MIN(-SUM(BR161:$BU161),AA53-BA161))","v":0},{"$f":"IF(BB161>AB53,AB53-BB161,MIN(-SUM(BS161:$BU161),AB53-BB161))","v":0},{"$f":"IF(BC161>AC53,AC53-BC161,MIN(-SUM(BT161:$BU161),AC53-BC161))","v":0},{"$f":"IF(BD161>AD53,AD53-BD161,MIN(-SUM(BU161:$BU161),AD53-BD161))","v":0},null,0,0]
["Leavers","2023-06-01",{"$f":"IF($B162>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B162))+IF(B162<DATE(2020,2,28),0,1)+IF($B162>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B162>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E162+F162+IF(C162=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B162,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":27284.649202208413},{"$f":"IF(C162=1,INPUTS!L$45,IF(C162=0,INPUTS!K$45,IF(C162=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D55)","v":0},{"$f":"IF(B162>=DATE(2023,2,1),0,IF(E162-D54+D53<0,-(E162-D54+D53),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B162,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,27284.649202208413,null,null,null,null,null,89740695.749016061,null,0,0,0,0,0,0,0,0,0,0,0,0,27284.64920217801,27284.64920217801,27284.649202208413,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N54,0,$D162*R54*R$4/$P162)","v":0},0,0,0,0,0,0,0,0,0,0,0,27284.64920217801,27284.64920217801,27284.649202208413,null,{"$f":"IF(AR162>R54,R54-AR162,MIN(-SUM(BI162:$BU162),R54-AR162))","v":0},{"$f":"IF(AS162>S54,S54-AS162,MIN(-SUM(BJ162:$BU162),S54-AS162))","v":0},{"$f":"IF(AT162>T54,T54-AT162,MIN(-SUM(BK162:$BU162),T54-AT162))","v":0},{"$f":"IF(AU162>U54,U54-AU162,MIN(-SUM(BL162:$BU162),U54-AU162))","v":0},{"$f":"IF(AV162>V54,V54-AV162,MIN(-SUM(BM162:$BU162),V54-AV162))","v":0},{"$f":"IF(AW162>W54,W54-AW162,MIN(-SUM(BN162:$BU162),W54-AW162))","v":0},{"$f":"IF(AX162>X54,X54-AX162,MIN(-SUM(BO162:$BU162),X54-AX162))","v":0},{"$f":"IF(AY162>Y54,Y54-AY162,MIN(-SUM(BP162:$BU162),Y54-AY162))","v":0},{"$f":"IF(AZ162>Z54,Z54-AZ162,MIN(-SUM(BQ162:$BU162),Z54-AZ162))","v":0},{"$f":"IF(BA162>AA54,AA54-BA162,MIN(-SUM(BR162:$BU162),AA54-BA162))","v":0},{"$f":"IF(BB162>AB54,AB54-BB162,MIN(-SUM(BS162:$BU162),AB54-BB162))","v":0},{"$f":"IF(BC162>AC54,AC54-BC162,MIN(-SUM(BT162:$BU162),AC54-BC162))","v":0},{"$f":"IF(BD162>AD54,AD54-BD162,MIN(-SUM(BU162:$BU162),AD54-BD162))","v":0},null,0,0]
["Leavers","2023-05-01",{"$f":"IF($B163>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B163))+IF(B163<DATE(2020,2,28),0,1)+IF($B163>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B163>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E163+F163+IF(C163=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B163,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":16215.918588361161},{"$f":"IF(C163=1,INPUTS!L$45,IF(C163=0,INPUTS!K$45,IF(C163=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D56)","v":0},{"$f":"IF(B163>=DATE(2023,2,1),0,IF(E163-D55+D54<0,-(E163-D55+D54),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B163,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,16215.918588361161,null,null,null,null,null,89203729.652586251,null,0,0,0,0,0,0,0,0,0,0,0,0,16215.918588342982,16215.918588342982,16215.918588361161,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,16215.918588342982,16215.918588342982,16215.918588361161,null,{"$f":"IF(AR163>R55,R55-AR163,MIN(-SUM(BI163:$BU163),R55-AR163))","v":0},{"$f":"IF(AS163>S55,S55-AS163,MIN(-SUM(BJ163:$BU163),S55-AS163))","v":0},{"$f":"IF(AT163>T55,T55-AT163,MIN(-SUM(BK163:$BU163),T55-AT163))","v":0},{"$f":"IF(AU163>U55,U55-AU163,MIN(-SUM(BL163:$BU163),U55-AU163))","v":0},{"$f":"IF(AV163>V55,V55-AV163,MIN(-SUM(BM163:$BU163),V55-AV163))","v":0},{"$f":"IF(AW163>W55,W55-AW163,MIN(-SUM(BN163:$BU163),W55-AW163))","v":0},{"$f":"IF(AX163>X55,X55-AX163,MIN(-SUM(BO163:$BU163),X55-AX163))","v":0},{"$f":"IF(AY163>Y55,Y55-AY163,MIN(-SUM(BP163:$BU163),Y55-AY163))","v":0},{"$f":"IF(AZ163>Z55,Z55-AZ163,MIN(-SUM(BQ163:$BU163),Z55-AZ163))","v":0},{"$f":"IF(BA163>AA55,AA55-BA163,MIN(-SUM(BR163:$BU163),AA55-BA163))","v":0},{"$f":"IF(BB163>AB55,AB55-BB163,MIN(-SUM(BS163:$BU163),AB55-BB163))","v":0},{"$f":"IF(BC163>AC55,AC55-BC163,MIN(-SUM(BT163:$BU163),AC55-BC163))","v":0},{"$f":"IF(BD163>AD55,AD55-BD163,MIN(-SUM(BU163:$BU163),AD55-BD163))","v":0},null,0,0]
["Leavers","2023-04-01",{"$f":"IF($B164>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B164))+IF(B164<DATE(2020,2,28),0,1)+IF($B164>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B164>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E164+F164+IF(C164=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B164,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":8727.7803165517544},{"$f":"IF(C164=1,INPUTS!L$45,IF(C164=0,INPUTS!K$45,IF(C164=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D57)","v":0},{"$f":"IF(B164>=DATE(2023,2,1),0,IF(E164-D56+D55<0,-(E164-D56+D55),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B164,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,8727.7803165517544,null,null,null,null,null,89317190.796701297,null,0,0,0,0,0,0,0,0,0,0,0,0,8727.7803165419828,8727.7803165419828,8727.7803165517544,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,8727.7803165419828,8727.7803165419828,8727.7803165517544,null,{"$f":"IF(AR164>R56,R56-AR164,MIN(-SUM(BI164:$BU164),R56-AR164))","v":0},{"$f":"IF(AS164>S56,S56-AS164,MIN(-SUM(BJ164:$BU164),S56-AS164))","v":0},{"$f":"IF(AT164>T56,T56-AT164,MIN(-SUM(BK164:$BU164),T56-AT164))","v":0},{"$f":"IF(AU164>U56,U56-AU164,MIN(-SUM(BL164:$BU164),U56-AU164))","v":0},{"$f":"IF(AV164>V56,V56-AV164,MIN(-SUM(BM164:$BU164),V56-AV164))","v":0},{"$f":"IF(AW164>W56,W56-AW164,MIN(-SUM(BN164:$BU164),W56-AW164))","v":0},{"$f":"IF(AX164>X56,X56-AX164,MIN(-SUM(BO164:$BU164),X56-AX164))","v":0},{"$f":"IF(AY164>Y56,Y56-AY164,MIN(-SUM(BP164:$BU164),Y56-AY164))","v":0},{"$f":"IF(AZ164>Z56,Z56-AZ164,MIN(-SUM(BQ164:$BU164),Z56-AZ164))","v":0},{"$f":"IF(BA164>AA56,AA56-BA164,MIN(-SUM(BR164:$BU164),AA56-BA164))","v":0},{"$f":"IF(BB164>AB56,AB56-BB164,MIN(-SUM(BS164:$BU164),AB56-BB164))","v":0},{"$f":"IF(BC164>AC56,AC56-BC164,MIN(-SUM(BT164:$BU164),AC56-BC164))","v":0},{"$f":"IF(BD164>AD56,AD56-BD164,MIN(-SUM(BU164:$BU164),AD56-BD164))","v":0},null,0,0]
["Leavers","2023-03-01",{"$f":"IF($B165>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B165))+IF(B165<DATE(2020,2,28),0,1)+IF($B165>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B165>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E165+F165+IF(C165=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B165,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C165=1,INPUTS!L$45,IF(C165=0,INPUTS!K$45,IF(C165=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D58)","v":2.9290977171155938E-3},{"$f":"IF(B165>=DATE(2023,2,1),0,IF(E165-D57+D56<0,-(E165-D57+D56),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B165,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,89317190.834779575,null,0,0,0,0,0,0,0,{"$f":"AY165+BO165","v":0},0,0,0,0,2.9290977171123143E-3,2.9290977171123143E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171123143E-3,2.9290977171123143E-3,2.9290977171155938E-3,null,{"$f":"IF(AR165>R57,R57-AR165,MIN(-SUM(BI165:$BU165),R57-AR165))","v":0},{"$f":"IF(AS165>S57,S57-AS165,MIN(-SUM(BJ165:$BU165),S57-AS165))","v":0},{"$f":"IF(AT165>T57,T57-AT165,MIN(-SUM(BK165:$BU165),T57-AT165))","v":0},{"$f":"IF(AU165>U57,U57-AU165,MIN(-SUM(BL165:$BU165),U57-AU165))","v":0},{"$f":"IF(AV165>V57,V57-AV165,MIN(-SUM(BM165:$BU165),V57-AV165))","v":0},{"$f":"IF(AW165>W57,W57-AW165,MIN(-SUM(BN165:$BU165),W57-AW165))","v":0},{"$f":"IF(AX165>X57,X57-AX165,MIN(-SUM(BO165:$BU165),X57-AX165))","v":0},{"$f":"IF(AY165>Y57,Y57-AY165,MIN(-SUM(BP165:$BU165),Y57-AY165))","v":0},{"$f":"IF(AZ165>Z57,Z57-AZ165,MIN(-SUM(BQ165:$BU165),Z57-AZ165))","v":0},{"$f":"IF(BA165>AA57,AA57-BA165,MIN(-SUM(BR165:$BU165),AA57-BA165))","v":0},{"$f":"IF(BB165>AB57,AB57-BB165,MIN(-SUM(BS165:$BU165),AB57-BB165))","v":0},{"$f":"IF(BC165>AC57,AC57-BC165,MIN(-SUM(BT165:$BU165),AC57-BC165))","v":0},{"$f":"IF(BD165>AD57,AD57-BD165,MIN(-SUM(BU165:$BU165),AD57-BD165))","v":0},null,0,0]
["Leavers","2023-02-01",{"$f":"IF($B166>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B166))+IF(B166<DATE(2020,2,28),0,1)+IF($B166>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B166>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E166+F166+IF(C166=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B166,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C166=1,INPUTS!L$45,IF(C166=0,INPUTS!K$45,IF(C166=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D59)","v":2.9290977171155938E-3},{"$f":"IF(B166>=DATE(2023,2,1),0,IF(E166-D58+D57<0,-(E166-D58+D57),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B166,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,89317190.872857839,null,{"$f":"AR166+BH166","v":0},0,0,0,0,0,0,0,0,0,0,0,2.9290977171123143E-3,2.9290977171123143E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171123143E-3,2.9290977171123143E-3,2.9290977171155938E-3,null,{"$f":"IF(AR166>R58,R58-AR166,MIN(-SUM(BI166:$BU166),R58-AR166))","v":0},{"$f":"IF(AS166>S58,S58-AS166,MIN(-SUM(BJ166:$BU166),S58-AS166))","v":0},{"$f":"IF(AT166>T58,T58-AT166,MIN(-SUM(BK166:$BU166),T58-AT166))","v":0},{"$f":"IF(AU166>U58,U58-AU166,MIN(-SUM(BL166:$BU166),U58-AU166))","v":0},{"$f":"IF(AV166>V58,V58-AV166,MIN(-SUM(BM166:$BU166),V58-AV166))","v":0},{"$f":"IF(AW166>W58,W58-AW166,MIN(-SUM(BN166:$BU166),W58-AW166))","v":0},{"$f":"IF(AX166>X58,X58-AX166,MIN(-SUM(BO166:$BU166),X58-AX166))","v":0},{"$f":"IF(AY166>Y58,Y58-AY166,MIN(-SUM(BP166:$BU166),Y58-AY166))","v":0},{"$f":"IF(AZ166>Z58,Z58-AZ166,MIN(-SUM(BQ166:$BU166),Z58-AZ166))","v":0},{"$f":"IF(BA166>AA58,AA58-BA166,MIN(-SUM(BR166:$BU166),AA58-BA166))","v":0},{"$f":"IF(BB166>AB58,AB58-BB166,MIN(-SUM(BS166:$BU166),AB58-BB166))","v":0},{"$f":"IF(BC166>AC58,AC58-BC166,MIN(-SUM(BT166:$BU166),AC58-BC166))","v":0},{"$f":"IF(BD166>AD58,AD58-BD166,MIN(-SUM(BU166:$BU166),AD58-BD166))","v":0},null,0,0]
["Leavers","2023-01-01",{"$f":"IF($B167>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B167))+IF(B167<DATE(2020,2,28),0,1)+IF($B167>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B167>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E167+F167+IF(C167=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B167,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":33372.841298584572},{"$f":"IF(C167=1,INPUTS!L$45,IF(C167=0,INPUTS!K$45,IF(C167=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D60)","v":2.9290977171155938E-3},{"$f":"IF(B167>=DATE(2023,2,1),0,IF(E167-D59+D58<0,-(E167-D59+D58),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B167,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":33372.838369486853},null,null,null,33372.841298584572,null,null,null,null,null,89751037.809738964,null,0,0,0,0,0,0,0,0,0,0,0,0,33372.841298547391,33372.841298547391,33372.841298584572,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,33372.841298547391,33372.841298547391,33372.841298584572,null,{"$f":"IF(AR167>R59,R59-AR167,MIN(-SUM(BI167:$BU167),R59-AR167))","v":0},{"$f":"IF(AS167>S59,S59-AS167,MIN(-SUM(BJ167:$BU167),S59-AS167))","v":0},{"$f":"IF(AT167>T59,T59-AT167,MIN(-SUM(BK167:$BU167),T59-AT167))","v":0},{"$f":"IF(AU167>U59,U59-AU167,MIN(-SUM(BL167:$BU167),U59-AU167))","v":0},{"$f":"IF(AV167>V59,V59-AV167,MIN(-SUM(BM167:$BU167),V59-AV167))","v":0},{"$f":"IF(AW167>W59,W59-AW167,MIN(-SUM(BN167:$BU167),W59-AW167))","v":0},{"$f":"IF(AX167>X59,X59-AX167,MIN(-SUM(BO167:$BU167),X59-AX167))","v":0},{"$f":"IF(AY167>Y59,Y59-AY167,MIN(-SUM(BP167:$BU167),Y59-AY167))","v":0},{"$f":"IF(AZ167>Z59,Z59-AZ167,MIN(-SUM(BQ167:$BU167),Z59-AZ167))","v":0},{"$f":"IF(BA167>AA59,AA59-BA167,MIN(-SUM(BR167:$BU167),AA59-BA167))","v":0},{"$f":"IF(BB167>AB59,AB59-BB167,MIN(-SUM(BS167:$BU167),AB59-BB167))","v":0},{"$f":"IF(BC167>AC59,AC59-BC167,MIN(-SUM(BT167:$BU167),AC59-BC167))","v":0},{"$f":"IF(BD167>AD59,AD59-BD167,MIN(-SUM(BU167:$BU167),AD59-BD167))","v":0},null,0,0]
["Leavers","2022-12-01",{"$f":"IF($B168>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B168))+IF(B168<DATE(2020,2,28),0,1)+IF($B168>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B168>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E168+F168+IF(C168=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B168,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C168=1,INPUTS!L$45,IF(C168=0,INPUTS!K$45,IF(C168=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D61)","v":2.9290977171155938E-3},{"$f":"IF(B168>=DATE(2023,2,1),0,IF(E168-D60+D59<0,-(E168-D60+D59),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B168,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,89600640.809738964,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171123247E-3,2.9290977171123247E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171123247E-3,2.9290977171123247E-3,2.9290977171155938E-3,null,{"$f":"IF(AR168>R60,R60-AR168,MIN(-SUM(BI168:$BU168),R60-AR168))","v":0},{"$f":"IF(AS168>S60,S60-AS168,MIN(-SUM(BJ168:$BU168),S60-AS168))","v":0},{"$f":"IF(AT168>T60,T60-AT168,MIN(-SUM(BK168:$BU168),T60-AT168))","v":0},{"$f":"IF(AU168>U60,U60-AU168,MIN(-SUM(BL168:$BU168),U60-AU168))","v":0},{"$f":"IF(AV168>V60,V60-AV168,MIN(-SUM(BM168:$BU168),V60-AV168))","v":0},{"$f":"IF(AW168>W60,W60-AW168,MIN(-SUM(BN168:$BU168),W60-AW168))","v":0},{"$f":"IF(AX168>X60,X60-AX168,MIN(-SUM(BO168:$BU168),X60-AX168))","v":0},{"$f":"IF(AY168>Y60,Y60-AY168,MIN(-SUM(BP168:$BU168),Y60-AY168))","v":0},{"$f":"IF(AZ168>Z60,Z60-AZ168,MIN(-SUM(BQ168:$BU168),Z60-AZ168))","v":0},{"$f":"IF(BA168>AA60,AA60-BA168,MIN(-SUM(BR168:$BU168),AA60-BA168))","v":0},{"$f":"IF(BB168>AB60,AB60-BB168,MIN(-SUM(BS168:$BU168),AB60-BB168))","v":0},{"$f":"IF(BC168>AC60,AC60-BC168,MIN(-SUM(BT168:$BU168),AC60-BC168))","v":0},{"$f":"IF(BD168>AD60,AD60-BD168,MIN(-SUM(BU168:$BU168),AD60-BD168))","v":0},null,0,0]
["Leavers","2022-11-01",{"$f":"IF($B169>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B169))+IF(B169<DATE(2020,2,28),0,1)+IF($B169>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B169>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E169+F169+IF(C169=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B169,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":1710.9999999997442},{"$f":"IF(C169=1,INPUTS!L$45,IF(C169=0,INPUTS!K$45,IF(C169=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D62)","v":2.9290977171155938E-3},{"$f":"IF(B169>=DATE(2023,2,1),0,IF(E169-D61+D60<0,-(E169-D61+D60),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B169,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":1710.9970709020272},null,null,null,1710.9999999997442,null,null,null,null,null,89593321.771660671,null,0,0,0,0,0,0,0,0,0,0,0,0,1710.9999999978343,1710.9999999978343,1710.9999999997442,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1710.9999999978343,1710.9999999978343,1710.9999999997442,null,{"$f":"IF(AR169>R61,R61-AR169,MIN(-SUM(BI169:$BU169),R61-AR169))","v":0},{"$f":"IF(AS169>S61,S61-AS169,MIN(-SUM(BJ169:$BU169),S61-AS169))","v":0},{"$f":"IF(AT169>T61,T61-AT169,MIN(-SUM(BK169:$BU169),T61-AT169))","v":0},{"$f":"IF(AU169>U61,U61-AU169,MIN(-SUM(BL169:$BU169),U61-AU169))","v":0},{"$f":"IF(AV169>V61,V61-AV169,MIN(-SUM(BM169:$BU169),V61-AV169))","v":0},{"$f":"IF(AW169>W61,W61-AW169,MIN(-SUM(BN169:$BU169),W61-AW169))","v":0},{"$f":"IF(AX169>X61,X61-AX169,MIN(-SUM(BO169:$BU169),X61-AX169))","v":0},{"$f":"IF(AY169>Y61,Y61-AY169,MIN(-SUM(BP169:$BU169),Y61-AY169))","v":0},{"$f":"IF(AZ169>Z61,Z61-AZ169,MIN(-SUM(BQ169:$BU169),Z61-AZ169))","v":0},{"$f":"IF(BA169>AA61,AA61-BA169,MIN(-SUM(BR169:$BU169),AA61-BA169))","v":0},{"$f":"IF(BB169>AB61,AB61-BB169,MIN(-SUM(BS169:$BU169),AB61-BB169))","v":0},{"$f":"IF(BC169>AC61,AC61-BC169,MIN(-SUM(BT169:$BU169),AC61-BC169))","v":0},{"$f":"IF(BD169>AD61,AD61-BD169,MIN(-SUM(BU169:$BU169),AD61-BD169))","v":0},null,0,0]
["Leavers","2022-10-01",{"$f":"IF($B170>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B170))+IF(B170<DATE(2020,2,28),0,1)+IF($B170>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B170>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E170+F170+IF(C170=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B170,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C170=1,INPUTS!L$45,IF(C170=0,INPUTS!K$45,IF(C170=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D63)","v":2.9290977171155938E-3},{"$f":"IF(B170>=DATE(2023,2,1),0,IF(E170-D62+D61<0,-(E170-D62+D61),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B170,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,89593321.809738934,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171123247E-3,2.9290977171123247E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171123247E-3,2.9290977171123247E-3,2.9290977171155938E-3,null,{"$f":"IF(AR170>R62,R62-AR170,MIN(-SUM(BI170:$BU170),R62-AR170))","v":0},{"$f":"IF(AS170>S62,S62-AS170,MIN(-SUM(BJ170:$BU170),S62-AS170))","v":0},{"$f":"IF(AT170>T62,T62-AT170,MIN(-SUM(BK170:$BU170),T62-AT170))","v":0},{"$f":"IF(AU170>U62,U62-AU170,MIN(-SUM(BL170:$BU170),U62-AU170))","v":0},{"$f":"IF(AV170>V62,V62-AV170,MIN(-SUM(BM170:$BU170),V62-AV170))","v":0},{"$f":"IF(AW170>W62,W62-AW170,MIN(-SUM(BN170:$BU170),W62-AW170))","v":0},{"$f":"IF(AX170>X62,X62-AX170,MIN(-SUM(BO170:$BU170),X62-AX170))","v":0},{"$f":"IF(AY170>Y62,Y62-AY170,MIN(-SUM(BP170:$BU170),Y62-AY170))","v":0},{"$f":"IF(AZ170>Z62,Z62-AZ170,MIN(-SUM(BQ170:$BU170),Z62-AZ170))","v":0},{"$f":"IF(BA170>AA62,AA62-BA170,MIN(-SUM(BR170:$BU170),AA62-BA170))","v":0},{"$f":"IF(BB170>AB62,AB62-BB170,MIN(-SUM(BS170:$BU170),AB62-BB170))","v":0},{"$f":"IF(BC170>AC62,AC62-BC170,MIN(-SUM(BT170:$BU170),AC62-BC170))","v":0},{"$f":"IF(BD170>AD62,AD62-BD170,MIN(-SUM(BU170:$BU170),AD62-BD170))","v":0},null,0,0]
["Leavers","2022-09-01",{"$f":"IF($B171>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B171))+IF(B171<DATE(2020,2,28),0,1)+IF($B171>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B171>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E171+F171+IF(C171=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B171,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":47679.999999999745},{"$f":"IF(C171=1,INPUTS!L$45,IF(C171=0,INPUTS!K$45,IF(C171=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D64)","v":2.9290977171155938E-3},{"$f":"IF(B171>=DATE(2023,2,1),0,IF(E171-D63+D62<0,-(E171-D63+D62),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B171,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":47679.997070902027},null,null,null,47679.999999999745,null,null,null,null,null,90213161.809738249,null,0,0,0,0,0,0,0,0,0,0,0,0,47679.999999946886,47679.999999946886,47679.999999999745,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,47679.999999946886,47679.999999946886,47679.999999999745,null,{"$f":"IF(AR171>R63,R63-AR171,MIN(-SUM(BI171:$BU171),R63-AR171))","v":0},{"$f":"IF(AS171>S63,S63-AS171,MIN(-SUM(BJ171:$BU171),S63-AS171))","v":0},{"$f":"IF(AT171>T63,T63-AT171,MIN(-SUM(BK171:$BU171),T63-AT171))","v":0},{"$f":"IF(AU171>U63,U63-AU171,MIN(-SUM(BL171:$BU171),U63-AU171))","v":0},{"$f":"IF(AV171>V63,V63-AV171,MIN(-SUM(BM171:$BU171),V63-AV171))","v":0},{"$f":"IF(AW171>W63,W63-AW171,MIN(-SUM(BN171:$BU171),W63-AW171))","v":0},{"$f":"IF(AX171>X63,X63-AX171,MIN(-SUM(BO171:$BU171),X63-AX171))","v":0},{"$f":"IF(AY171>Y63,Y63-AY171,MIN(-SUM(BP171:$BU171),Y63-AY171))","v":0},{"$f":"IF(AZ171>Z63,Z63-AZ171,MIN(-SUM(BQ171:$BU171),Z63-AZ171))","v":0},{"$f":"IF(BA171>AA63,AA63-BA171,MIN(-SUM(BR171:$BU171),AA63-BA171))","v":0},{"$f":"IF(BB171>AB63,AB63-BB171,MIN(-SUM(BS171:$BU171),AB63-BB171))","v":0},{"$f":"IF(BC171>AC63,AC63-BC171,MIN(-SUM(BT171:$BU171),AC63-BC171))","v":0},{"$f":"IF(BD171>AD63,AD63-BD171,MIN(-SUM(BU171:$BU171),AD63-BD171))","v":0},null,0,0]
["Leavers","2022-08-01",{"$f":"IF($B172>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B172))+IF(B172<DATE(2020,2,28),0,1)+IF($B172>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B172>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E172+F172+IF(C172=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B172,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C172=1,INPUTS!L$45,IF(C172=0,INPUTS!K$45,IF(C172=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D65)","v":2.9290977171155938E-3},{"$f":"IF(B172>=DATE(2023,2,1),0,IF(E172-D64+D63<0,-(E172-D64+D63),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B172,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,90007657.809738249,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171123399E-3,2.9290977171123399E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171123399E-3,2.9290977171123399E-3,2.9290977171155938E-3,null,{"$f":"IF(AR172>R64,R64-AR172,MIN(-SUM(BI172:$BU172),R64-AR172))","v":0},{"$f":"IF(AS172>S64,S64-AS172,MIN(-SUM(BJ172:$BU172),S64-AS172))","v":0},{"$f":"IF(AT172>T64,T64-AT172,MIN(-SUM(BK172:$BU172),T64-AT172))","v":0},{"$f":"IF(AU172>U64,U64-AU172,MIN(-SUM(BL172:$BU172),U64-AU172))","v":0},{"$f":"IF(AV172>V64,V64-AV172,MIN(-SUM(BM172:$BU172),V64-AV172))","v":0},{"$f":"IF(AW172>W64,W64-AW172,MIN(-SUM(BN172:$BU172),W64-AW172))","v":0},{"$f":"IF(AX172>X64,X64-AX172,MIN(-SUM(BO172:$BU172),X64-AX172))","v":0},{"$f":"IF(AY172>Y64,Y64-AY172,MIN(-SUM(BP172:$BU172),Y64-AY172))","v":0},{"$f":"IF(AZ172>Z64,Z64-AZ172,MIN(-SUM(BQ172:$BU172),Z64-AZ172))","v":0},{"$f":"IF(BA172>AA64,AA64-BA172,MIN(-SUM(BR172:$BU172),AA64-BA172))","v":0},{"$f":"IF(BB172>AB64,AB64-BB172,MIN(-SUM(BS172:$BU172),AB64-BB172))","v":0},{"$f":"IF(BC172>AC64,AC64-BC172,MIN(-SUM(BT172:$BU172),AC64-BC172))","v":0},{"$f":"IF(BD172>AD64,AD64-BD172,MIN(-SUM(BU172:$BU172),AD64-BD172))","v":0},null,0,0]
["Leavers","2022-07-01",{"$f":"IF($B173>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B173))+IF(B173<DATE(2020,2,28),0,1)+IF($B173>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B173>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E173+F173+IF(C173=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B173,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":55830.999999999745},{"$f":"IF(C173=1,INPUTS!L$45,IF(C173=0,INPUTS!K$45,IF(C173=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D66)","v":2.9290977171155938E-3},{"$f":"IF(B173>=DATE(2023,2,1),0,IF(E173-D65+D64<0,-(E173-D65+D64),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B173,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":55830.997070902027},null,null,null,55830.999999999745,null,null,null,null,null,90276627.771659166,null,0,0,0,0,0,0,0,0,0,0,0,0,55830.9999999379,55830.9999999379,55830.999999999745,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,55830.9999999379,55830.9999999379,55830.999999999745,null,{"$f":"IF(AR173>R65,R65-AR173,MIN(-SUM(BI173:$BU173),R65-AR173))","v":0},{"$f":"IF(AS173>S65,S65-AS173,MIN(-SUM(BJ173:$BU173),S65-AS173))","v":0},{"$f":"IF(AT173>T65,T65-AT173,MIN(-SUM(BK173:$BU173),T65-AT173))","v":0},{"$f":"IF(AU173>U65,U65-AU173,MIN(-SUM(BL173:$BU173),U65-AU173))","v":0},{"$f":"IF(AV173>V65,V65-AV173,MIN(-SUM(BM173:$BU173),V65-AV173))","v":0},{"$f":"IF(AW173>W65,W65-AW173,MIN(-SUM(BN173:$BU173),W65-AW173))","v":0},{"$f":"IF(AX173>X65,X65-AX173,MIN(-SUM(BO173:$BU173),X65-AX173))","v":0},{"$f":"IF(AY173>Y65,Y65-AY173,MIN(-SUM(BP173:$BU173),Y65-AY173))","v":0},{"$f":"IF(AZ173>Z65,Z65-AZ173,MIN(-SUM(BQ173:$BU173),Z65-AZ173))","v":0},{"$f":"IF(BA173>AA65,AA65-BA173,MIN(-SUM(BR173:$BU173),AA65-BA173))","v":0},{"$f":"IF(BB173>AB65,AB65-BB173,MIN(-SUM(BS173:$BU173),AB65-BB173))","v":0},{"$f":"IF(BC173>AC65,AC65-BC173,MIN(-SUM(BT173:$BU173),AC65-BC173))","v":0},{"$f":"IF(BD173>AD65,AD65-BD173,MIN(-SUM(BU173:$BU173),AD65-BD173))","v":0},null,0,0]
["Leavers","2022-06-01",{"$f":"IF($B174>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B174))+IF(B174<DATE(2020,2,28),0,1)+IF($B174>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B174>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E174+F174+IF(C174=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B174,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C174=1,INPUTS!L$45,IF(C174=0,INPUTS!K$45,IF(C174=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D67)","v":2.9290977171155938E-3},{"$f":"IF(B174>=DATE(2023,2,1),0,IF(E174-D66+D65<0,-(E174-D66+D65),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B174,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,90208104.771659166,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171123464E-3,2.9290977171123464E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171123464E-3,2.9290977171123464E-3,2.9290977171155938E-3,null,{"$f":"IF(AR174>R66,R66-AR174,MIN(-SUM(BI174:$BU174),R66-AR174))","v":0},{"$f":"IF(AS174>S66,S66-AS174,MIN(-SUM(BJ174:$BU174),S66-AS174))","v":0},{"$f":"IF(AT174>T66,T66-AT174,MIN(-SUM(BK174:$BU174),T66-AT174))","v":0},{"$f":"IF(AU174>U66,U66-AU174,MIN(-SUM(BL174:$BU174),U66-AU174))","v":0},{"$f":"IF(AV174>V66,V66-AV174,MIN(-SUM(BM174:$BU174),V66-AV174))","v":0},{"$f":"IF(AW174>W66,W66-AW174,MIN(-SUM(BN174:$BU174),W66-AW174))","v":0},{"$f":"IF(AX174>X66,X66-AX174,MIN(-SUM(BO174:$BU174),X66-AX174))","v":0},{"$f":"IF(AY174>Y66,Y66-AY174,MIN(-SUM(BP174:$BU174),Y66-AY174))","v":0},{"$f":"IF(AZ174>Z66,Z66-AZ174,MIN(-SUM(BQ174:$BU174),Z66-AZ174))","v":0},{"$f":"IF(BA174>AA66,AA66-BA174,MIN(-SUM(BR174:$BU174),AA66-BA174))","v":0},{"$f":"IF(BB174>AB66,AB66-BB174,MIN(-SUM(BS174:$BU174),AB66-BB174))","v":0},{"$f":"IF(BC174>AC66,AC66-BC174,MIN(-SUM(BT174:$BU174),AC66-BC174))","v":0},{"$f":"IF(BD174>AD66,AD66-BD174,MIN(-SUM(BU174:$BU174),AD66-BD174))","v":0},null,0,0]
["Leavers","2022-05-01",{"$f":"IF($B175>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B175))+IF(B175<DATE(2020,2,28),0,1)+IF($B175>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B175>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E175+F175+IF(C175=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B175,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C175=1,INPUTS!L$45,IF(C175=0,INPUTS!K$45,IF(C175=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D68)","v":2.9290977171155938E-3},{"$f":"IF(B175>=DATE(2023,2,1),0,IF(E175-D67+D66<0,-(E175-D67+D66),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B175,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,89908818.771659166,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171123355E-3,2.9290977171123355E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171123355E-3,2.9290977171123355E-3,2.9290977171155938E-3,null,{"$f":"IF(AR175>R67,R67-AR175,MIN(-SUM(BI175:$BU175),R67-AR175))","v":0},{"$f":"IF(AS175>S67,S67-AS175,MIN(-SUM(BJ175:$BU175),S67-AS175))","v":0},{"$f":"IF(AT175>T67,T67-AT175,MIN(-SUM(BK175:$BU175),T67-AT175))","v":0},{"$f":"IF(AU175>U67,U67-AU175,MIN(-SUM(BL175:$BU175),U67-AU175))","v":0},{"$f":"IF(AV175>V67,V67-AV175,MIN(-SUM(BM175:$BU175),V67-AV175))","v":0},{"$f":"IF(AW175>W67,W67-AW175,MIN(-SUM(BN175:$BU175),W67-AW175))","v":0},{"$f":"IF(AX175>X67,X67-AX175,MIN(-SUM(BO175:$BU175),X67-AX175))","v":0},{"$f":"IF(AY175>Y67,Y67-AY175,MIN(-SUM(BP175:$BU175),Y67-AY175))","v":0},{"$f":"IF(AZ175>Z67,Z67-AZ175,MIN(-SUM(BQ175:$BU175),Z67-AZ175))","v":0},{"$f":"IF(BA175>AA67,AA67-BA175,MIN(-SUM(BR175:$BU175),AA67-BA175))","v":0},{"$f":"IF(BB175>AB67,AB67-BB175,MIN(-SUM(BS175:$BU175),AB67-BB175))","v":0},{"$f":"IF(BC175>AC67,AC67-BC175,MIN(-SUM(BT175:$BU175),AC67-BC175))","v":0},{"$f":"IF(BD175>AD67,AD67-BD175,MIN(-SUM(BU175:$BU175),AD67-BD175))","v":0},null,0,0]
["Leavers","2022-04-01",{"$f":"IF($B176>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B176))+IF(B176<DATE(2020,2,28),0,1)+IF($B176>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B176>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E176+F176+IF(C176=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B176,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":38898.999999999745},{"$f":"IF(C176=1,INPUTS!L$45,IF(C176=0,INPUTS!K$45,IF(C176=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D69)","v":2.9290977171155938E-3},{"$f":"IF(B176>=DATE(2023,2,1),0,IF(E176-D68+D67<0,-(E176-D68+D67),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B176,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":38898.997070902027},null,null,null,38898.999999999745,null,null,null,null,null,90114426.733580321,null,0,0,0,0,0,0,0,0,0,0,0,0,38898.999999956577,38898.999999956577,38898.999999999745,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,38898.999999956577,38898.999999956577,38898.999999999745,null,{"$f":"IF(AR176>R68,R68-AR176,MIN(-SUM(BI176:$BU176),R68-AR176))","v":0},{"$f":"IF(AS176>S68,S68-AS176,MIN(-SUM(BJ176:$BU176),S68-AS176))","v":0},{"$f":"IF(AT176>T68,T68-AT176,MIN(-SUM(BK176:$BU176),T68-AT176))","v":0},{"$f":"IF(AU176>U68,U68-AU176,MIN(-SUM(BL176:$BU176),U68-AU176))","v":0},{"$f":"IF(AV176>V68,V68-AV176,MIN(-SUM(BM176:$BU176),V68-AV176))","v":0},{"$f":"IF(AW176>W68,W68-AW176,MIN(-SUM(BN176:$BU176),W68-AW176))","v":0},{"$f":"IF(AX176>X68,X68-AX176,MIN(-SUM(BO176:$BU176),X68-AX176))","v":0},{"$f":"IF(AY176>Y68,Y68-AY176,MIN(-SUM(BP176:$BU176),Y68-AY176))","v":0},{"$f":"IF(AZ176>Z68,Z68-AZ176,MIN(-SUM(BQ176:$BU176),Z68-AZ176))","v":0},{"$f":"IF(BA176>AA68,AA68-BA176,MIN(-SUM(BR176:$BU176),AA68-BA176))","v":0},{"$f":"IF(BB176>AB68,AB68-BB176,MIN(-SUM(BS176:$BU176),AB68-BB176))","v":0},{"$f":"IF(BC176>AC68,AC68-BC176,MIN(-SUM(BT176:$BU176),AC68-BC176))","v":0},{"$f":"IF(BD176>AD68,AD68-BD176,MIN(-SUM(BU176:$BU176),AD68-BD176))","v":0},null,0,0]
["Leavers","2022-03-01",{"$f":"IF($B177>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B177))+IF(B177<DATE(2020,2,28),0,1)+IF($B177>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B177>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E177+F177+IF(C177=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B177,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":6244.9999999997444},{"$f":"IF(C177=1,INPUTS!L$45,IF(C177=0,INPUTS!K$45,IF(C177=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D70)","v":2.9290977171155938E-3},{"$f":"IF(B177>=DATE(2023,2,1),0,IF(E177-D69+D68<0,-(E177-D69+D68),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B177,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":6244.9970709020272},null,null,null,6244.9999999997444,null,null,null,null,null,89999805.695501953,null,0,0,0,0,0,0,0,0,0,0,0,0,6244.9999999928059,6244.9999999928059,6244.9999999997444,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,6244.9999999928059,6244.9999999928059,6244.9999999997444,null,{"$f":"IF(AR177>R69,R69-AR177,MIN(-SUM(BI177:$BU177),R69-AR177))","v":0},{"$f":"IF(AS177>S69,S69-AS177,MIN(-SUM(BJ177:$BU177),S69-AS177))","v":0},{"$f":"IF(AT177>T69,T69-AT177,MIN(-SUM(BK177:$BU177),T69-AT177))","v":0},{"$f":"IF(AU177>U69,U69-AU177,MIN(-SUM(BL177:$BU177),U69-AU177))","v":0},{"$f":"IF(AV177>V69,V69-AV177,MIN(-SUM(BM177:$BU177),V69-AV177))","v":0},{"$f":"IF(AW177>W69,W69-AW177,MIN(-SUM(BN177:$BU177),W69-AW177))","v":0},{"$f":"IF(AX177>X69,X69-AX177,MIN(-SUM(BO177:$BU177),X69-AX177))","v":0},{"$f":"IF(AY177>Y69,Y69-AY177,MIN(-SUM(BP177:$BU177),Y69-AY177))","v":0},{"$f":"IF(AZ177>Z69,Z69-AZ177,MIN(-SUM(BQ177:$BU177),Z69-AZ177))","v":0},{"$f":"IF(BA177>AA69,AA69-BA177,MIN(-SUM(BR177:$BU177),AA69-BA177))","v":0},{"$f":"IF(BB177>AB69,AB69-BB177,MIN(-SUM(BS177:$BU177),AB69-BB177))","v":0},{"$f":"IF(BC177>AC69,AC69-BC177,MIN(-SUM(BT177:$BU177),AC69-BC177))","v":0},{"$f":"IF(BD177>AD69,AD69-BD177,MIN(-SUM(BU177:$BU177),AD69-BD177))","v":0},null,0,0]
["Leavers","2022-02-01",{"$f":"IF($B178>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B178))+IF(B178<DATE(2020,2,28),0,1)+IF($B178>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B178>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E178+F178+IF(C178=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B178,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":23675.999999999745},{"$f":"IF(C178=1,INPUTS!L$45,IF(C178=0,INPUTS!K$45,IF(C178=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D71)","v":2.9290977171155938E-3},{"$f":"IF(B178>=DATE(2023,2,1),0,IF(E178-D70+D69<0,-(E178-D70+D69),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B178,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":23675.997070902027},null,null,null,23675.999999999745,null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R70,0,$N70-1,1,$AD$5-$N70+1),OFFSET($R$4,0,$N70-1,1,$AD$5-$N70+1))+0.0001","v":89902240.657423332},null,0,0,0,0,0,0,0,0,0,0,0,0,23675.99999997341,23675.99999997341,23675.999999999745,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N70,0,$D178*R70*R$4/$P178)","v":0},0,0,0,0,0,0,0,0,0,0,0,23675.99999997341,23675.99999997341,23675.999999999745,null,{"$f":"IF(AR178>R70,R70-AR178,MIN(-SUM(BI178:$BU178),R70-AR178))","v":0},{"$f":"IF(AS178>S70,S70-AS178,MIN(-SUM(BJ178:$BU178),S70-AS178))","v":0},{"$f":"IF(AT178>T70,T70-AT178,MIN(-SUM(BK178:$BU178),T70-AT178))","v":0},{"$f":"IF(AU178>U70,U70-AU178,MIN(-SUM(BL178:$BU178),U70-AU178))","v":0},{"$f":"IF(AV178>V70,V70-AV178,MIN(-SUM(BM178:$BU178),V70-AV178))","v":0},{"$f":"IF(AW178>W70,W70-AW178,MIN(-SUM(BN178:$BU178),W70-AW178))","v":0},{"$f":"IF(AX178>X70,X70-AX178,MIN(-SUM(BO178:$BU178),X70-AX178))","v":0},{"$f":"IF(AY178>Y70,Y70-AY178,MIN(-SUM(BP178:$BU178),Y70-AY178))","v":0},{"$f":"IF(AZ178>Z70,Z70-AZ178,MIN(-SUM(BQ178:$BU178),Z70-AZ178))","v":0},{"$f":"IF(BA178>AA70,AA70-BA178,MIN(-SUM(BR178:$BU178),AA70-BA178))","v":0},{"$f":"IF(BB178>AB70,AB70-BB178,MIN(-SUM(BS178:$BU178),AB70-BB178))","v":0},{"$f":"IF(BC178>AC70,AC70-BC178,MIN(-SUM(BT178:$BU178),AC70-BC178))","v":0},{"$f":"IF(BD178>AD70,AD70-BD178,MIN(-SUM(BU178:$BU178),AD70-BD178))","v":0},null,0,0]
["Leavers",{"$f":"B71","v":"2022-01-01"},{"$f":"IF($B179>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B179))+IF(B179<DATE(2020,2,28),0,1)+IF($B179>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B179>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E179+F179+IF(C179=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B179,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":1249.9999999997442},{"$f":"IF(C179=1,INPUTS!L$45,IF(C179=0,INPUTS!K$45,IF(C179=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D72)","v":2.9290977171155938E-3},{"$f":"IF(B179>=DATE(2023,2,1),0,IF(E179-D71+D70<0,-(E179-D71+D70),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B179,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":1249.9970709020272},null,null,null,{"$f":"D179","v":1249.9999999997442},null,null,null,null,null,88601629.619345024,null,0,0,0,0,0,0,0,0,0,0,0,0,1249.9999999983334,{"$f":"SUM(R179:AD179)","v":1249.9999999983334},{"$f":"D179","v":1249.9999999997442},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1249.9999999983334,{"$f":"SUM(AR179:BD179)","v":1249.9999999983334},{"$f":"D179","v":1249.9999999997442},null,{"$f":"IF(AR179>R71,R71-AR179,MIN(-SUM(BI179:$BU179),R71-AR179))","v":0},{"$f":"IF(AS179>S71,S71-AS179,MIN(-SUM(BJ179:$BU179),S71-AS179))","v":0},{"$f":"IF(AT179>T71,T71-AT179,MIN(-SUM(BK179:$BU179),T71-AT179))","v":0},{"$f":"IF(AU179>U71,U71-AU179,MIN(-SUM(BL179:$BU179),U71-AU179))","v":0},{"$f":"IF(AV179>V71,V71-AV179,MIN(-SUM(BM179:$BU179),V71-AV179))","v":0},{"$f":"IF(AW179>W71,W71-AW179,MIN(-SUM(BN179:$BU179),W71-AW179))","v":0},{"$f":"IF(AX179>X71,X71-AX179,MIN(-SUM(BO179:$BU179),X71-AX179))","v":0},{"$f":"IF(AY179>Y71,Y71-AY179,MIN(-SUM(BP179:$BU179),Y71-AY179))","v":0},{"$f":"IF(AZ179>Z71,Z71-AZ179,MIN(-SUM(BQ179:$BU179),Z71-AZ179))","v":0},{"$f":"IF(BA179>AA71,AA71-BA179,MIN(-SUM(BR179:$BU179),AA71-BA179))","v":0},{"$f":"IF(BB179>AB71,AB71-BB179,MIN(-SUM(BS179:$BU179),AB71-BB179))","v":0},{"$f":"IF(BC179>AC71,AC71-BC179,MIN(-SUM(BT179:$BU179),AC71-BC179))","v":0},{"$f":"IF(BD179>AD71,AD71-BD179,MIN(-SUM(BU179:$BU179),AD71-BD179))","v":0},null,{"$f":"SUM(BH179:BT179)","v":0},0]
["Leavers","2021-12-01",{"$f":"IF($B180>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B180))+IF(B180<DATE(2020,2,28),0,1)+IF($B180>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B180>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E180+F180+IF(C180=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B180,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C180=1,INPUTS!L$45,IF(C180=0,INPUTS!K$45,IF(C180=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D73)","v":2.9290977171155938E-3},{"$f":"IF(B180>=DATE(2023,2,1),0,IF(E180-D72+D71<0,-(E180-D72+D71),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B180,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,88601629.657423303,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122878E-3,2.9290977171122878E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122878E-3,2.9290977171122878E-3,2.9290977171155938E-3,null,{"$f":"IF(AR180>R72,R72-AR180,MIN(-SUM(BI180:$BU180),R72-AR180))","v":0},{"$f":"IF(AS180>S72,S72-AS180,MIN(-SUM(BJ180:$BU180),S72-AS180))","v":0},{"$f":"IF(AT180>T72,T72-AT180,MIN(-SUM(BK180:$BU180),T72-AT180))","v":0},{"$f":"IF(AU180>U72,U72-AU180,MIN(-SUM(BL180:$BU180),U72-AU180))","v":0},{"$f":"IF(AV180>V72,V72-AV180,MIN(-SUM(BM180:$BU180),V72-AV180))","v":0},{"$f":"IF(AW180>W72,W72-AW180,MIN(-SUM(BN180:$BU180),W72-AW180))","v":0},{"$f":"IF(AX180>X72,X72-AX180,MIN(-SUM(BO180:$BU180),X72-AX180))","v":0},{"$f":"IF(AY180>Y72,Y72-AY180,MIN(-SUM(BP180:$BU180),Y72-AY180))","v":0},{"$f":"IF(AZ180>Z72,Z72-AZ180,MIN(-SUM(BQ180:$BU180),Z72-AZ180))","v":0},{"$f":"IF(BA180>AA72,AA72-BA180,MIN(-SUM(BR180:$BU180),AA72-BA180))","v":0},{"$f":"IF(BB180>AB72,AB72-BB180,MIN(-SUM(BS180:$BU180),AB72-BB180))","v":0},{"$f":"IF(BC180>AC72,AC72-BC180,MIN(-SUM(BT180:$BU180),AC72-BC180))","v":0},{"$f":"IF(BD180>AD72,AD72-BD180,MIN(-SUM(BU180:$BU180),AD72-BD180))","v":0},null,0,0]
["Leavers","2021-11-01",{"$f":"IF($B181>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B181))+IF(B181<DATE(2020,2,28),0,1)+IF($B181>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B181>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E181+F181+IF(C181=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B181,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C181=1,INPUTS!L$45,IF(C181=0,INPUTS!K$45,IF(C181=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D74)","v":2.9290977171155938E-3},{"$f":"IF(B181>=DATE(2023,2,1),0,IF(E181-D73+D72<0,-(E181-D73+D72),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B181,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,88433617.657423303,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122813E-3,2.9290977171122813E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122813E-3,2.9290977171122813E-3,2.9290977171155938E-3,null,{"$f":"IF(AR181>R73,R73-AR181,MIN(-SUM(BI181:$BU181),R73-AR181))","v":0},{"$f":"IF(AS181>S73,S73-AS181,MIN(-SUM(BJ181:$BU181),S73-AS181))","v":0},{"$f":"IF(AT181>T73,T73-AT181,MIN(-SUM(BK181:$BU181),T73-AT181))","v":0},{"$f":"IF(AU181>U73,U73-AU181,MIN(-SUM(BL181:$BU181),U73-AU181))","v":0},{"$f":"IF(AV181>V73,V73-AV181,MIN(-SUM(BM181:$BU181),V73-AV181))","v":0},{"$f":"IF(AW181>W73,W73-AW181,MIN(-SUM(BN181:$BU181),W73-AW181))","v":0},{"$f":"IF(AX181>X73,X73-AX181,MIN(-SUM(BO181:$BU181),X73-AX181))","v":0},{"$f":"IF(AY181>Y73,Y73-AY181,MIN(-SUM(BP181:$BU181),Y73-AY181))","v":0},{"$f":"IF(AZ181>Z73,Z73-AZ181,MIN(-SUM(BQ181:$BU181),Z73-AZ181))","v":0},{"$f":"IF(BA181>AA73,AA73-BA181,MIN(-SUM(BR181:$BU181),AA73-BA181))","v":0},{"$f":"IF(BB181>AB73,AB73-BB181,MIN(-SUM(BS181:$BU181),AB73-BB181))","v":0},{"$f":"IF(BC181>AC73,AC73-BC181,MIN(-SUM(BT181:$BU181),AC73-BC181))","v":0},{"$f":"IF(BD181>AD73,AD73-BD181,MIN(-SUM(BU181:$BU181),AD73-BD181))","v":0},null,0,0]
["Leavers","2021-10-01",{"$f":"IF($B182>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B182))+IF(B182<DATE(2020,2,28),0,1)+IF($B182>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B182>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E182+F182+IF(C182=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B182,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":20755.999999999745},{"$f":"IF(C182=1,INPUTS!L$45,IF(C182=0,INPUTS!K$45,IF(C182=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D75)","v":2.9290977171155938E-3},{"$f":"IF(B182>=DATE(2023,2,1),0,IF(E182-D74+D73<0,-(E182-D74+D73),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B182,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":20755.997070902027},null,null,null,20755.999999999745,null,null,null,null,null,88166727.619344711,null,0,0,0,0,0,0,0,0,0,0,0,0,20755.999999976204,20755.999999976204,20755.999999999745,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,20755.999999976204,20755.999999976204,20755.999999999745,null,{"$f":"IF(AR182>R74,R74-AR182,MIN(-SUM(BI182:$BU182),R74-AR182))","v":0},{"$f":"IF(AS182>S74,S74-AS182,MIN(-SUM(BJ182:$BU182),S74-AS182))","v":0},{"$f":"IF(AT182>T74,T74-AT182,MIN(-SUM(BK182:$BU182),T74-AT182))","v":0},{"$f":"IF(AU182>U74,U74-AU182,MIN(-SUM(BL182:$BU182),U74-AU182))","v":0},{"$f":"IF(AV182>V74,V74-AV182,MIN(-SUM(BM182:$BU182),V74-AV182))","v":0},{"$f":"IF(AW182>W74,W74-AW182,MIN(-SUM(BN182:$BU182),W74-AW182))","v":0},{"$f":"IF(AX182>X74,X74-AX182,MIN(-SUM(BO182:$BU182),X74-AX182))","v":0},{"$f":"IF(AY182>Y74,Y74-AY182,MIN(-SUM(BP182:$BU182),Y74-AY182))","v":0},{"$f":"IF(AZ182>Z74,Z74-AZ182,MIN(-SUM(BQ182:$BU182),Z74-AZ182))","v":0},{"$f":"IF(BA182>AA74,AA74-BA182,MIN(-SUM(BR182:$BU182),AA74-BA182))","v":0},{"$f":"IF(BB182>AB74,AB74-BB182,MIN(-SUM(BS182:$BU182),AB74-BB182))","v":0},{"$f":"IF(BC182>AC74,AC74-BC182,MIN(-SUM(BT182:$BU182),AC74-BC182))","v":0},{"$f":"IF(BD182>AD74,AD74-BD182,MIN(-SUM(BU182:$BU182),AD74-BD182))","v":0},null,0,0]
["Leavers","2021-09-01",{"$f":"IF($B183>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B183))+IF(B183<DATE(2020,2,28),0,1)+IF($B183>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B183>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E183+F183+IF(C183=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B183,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":20991.999999999745},{"$f":"IF(C183=1,INPUTS!L$45,IF(C183=0,INPUTS!K$45,IF(C183=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D76)","v":2.9290977171155938E-3},{"$f":"IF(B183>=DATE(2023,2,1),0,IF(E183-D75+D74<0,-(E183-D75+D74),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B183,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":20991.997070902027},null,null,null,20991.999999999745,null,null,null,null,null,88080797.58126612,null,0,0,0,0,0,0,0,0,0,0,0,0,20991.999999975913,20991.999999975913,20991.999999999745,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,20991.999999975913,20991.999999975913,20991.999999999745,null,{"$f":"IF(AR183>R75,R75-AR183,MIN(-SUM(BI183:$BU183),R75-AR183))","v":0},{"$f":"IF(AS183>S75,S75-AS183,MIN(-SUM(BJ183:$BU183),S75-AS183))","v":0},{"$f":"IF(AT183>T75,T75-AT183,MIN(-SUM(BK183:$BU183),T75-AT183))","v":0},{"$f":"IF(AU183>U75,U75-AU183,MIN(-SUM(BL183:$BU183),U75-AU183))","v":0},{"$f":"IF(AV183>V75,V75-AV183,MIN(-SUM(BM183:$BU183),V75-AV183))","v":0},{"$f":"IF(AW183>W75,W75-AW183,MIN(-SUM(BN183:$BU183),W75-AW183))","v":0},{"$f":"IF(AX183>X75,X75-AX183,MIN(-SUM(BO183:$BU183),X75-AX183))","v":0},{"$f":"IF(AY183>Y75,Y75-AY183,MIN(-SUM(BP183:$BU183),Y75-AY183))","v":0},{"$f":"IF(AZ183>Z75,Z75-AZ183,MIN(-SUM(BQ183:$BU183),Z75-AZ183))","v":0},{"$f":"IF(BA183>AA75,AA75-BA183,MIN(-SUM(BR183:$BU183),AA75-BA183))","v":0},{"$f":"IF(BB183>AB75,AB75-BB183,MIN(-SUM(BS183:$BU183),AB75-BB183))","v":0},{"$f":"IF(BC183>AC75,AC75-BC183,MIN(-SUM(BT183:$BU183),AC75-BC183))","v":0},{"$f":"IF(BD183>AD75,AD75-BD183,MIN(-SUM(BU183:$BU183),AD75-BD183))","v":0},null,0,0]
["Leavers","2021-08-01",{"$f":"IF($B184>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B184))+IF(B184<DATE(2020,2,28),0,1)+IF($B184>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B184>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E184+F184+IF(C184=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B184,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C184=1,INPUTS!L$45,IF(C184=0,INPUTS!K$45,IF(C184=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D77)","v":2.9290977171155938E-3},{"$f":"IF(B184>=DATE(2023,2,1),0,IF(E184-D76+D75<0,-(E184-D76+D75),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B184,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,88052873.58126612,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122674E-3,2.9290977171122674E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122674E-3,2.9290977171122674E-3,2.9290977171155938E-3,null,{"$f":"IF(AR184>R76,R76-AR184,MIN(-SUM(BI184:$BU184),R76-AR184))","v":0},{"$f":"IF(AS184>S76,S76-AS184,MIN(-SUM(BJ184:$BU184),S76-AS184))","v":0},{"$f":"IF(AT184>T76,T76-AT184,MIN(-SUM(BK184:$BU184),T76-AT184))","v":0},{"$f":"IF(AU184>U76,U76-AU184,MIN(-SUM(BL184:$BU184),U76-AU184))","v":0},{"$f":"IF(AV184>V76,V76-AV184,MIN(-SUM(BM184:$BU184),V76-AV184))","v":0},{"$f":"IF(AW184>W76,W76-AW184,MIN(-SUM(BN184:$BU184),W76-AW184))","v":0},{"$f":"IF(AX184>X76,X76-AX184,MIN(-SUM(BO184:$BU184),X76-AX184))","v":0},{"$f":"IF(AY184>Y76,Y76-AY184,MIN(-SUM(BP184:$BU184),Y76-AY184))","v":0},{"$f":"IF(AZ184>Z76,Z76-AZ184,MIN(-SUM(BQ184:$BU184),Z76-AZ184))","v":0},{"$f":"IF(BA184>AA76,AA76-BA184,MIN(-SUM(BR184:$BU184),AA76-BA184))","v":0},{"$f":"IF(BB184>AB76,AB76-BB184,MIN(-SUM(BS184:$BU184),AB76-BB184))","v":0},{"$f":"IF(BC184>AC76,AC76-BC184,MIN(-SUM(BT184:$BU184),AC76-BC184))","v":0},{"$f":"IF(BD184>AD76,AD76-BD184,MIN(-SUM(BU184:$BU184),AD76-BD184))","v":0},null,0,0]
["Leavers","2021-07-01",{"$f":"IF($B185>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B185))+IF(B185<DATE(2020,2,28),0,1)+IF($B185>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B185>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E185+F185+IF(C185=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B185,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C185=1,INPUTS!L$45,IF(C185=0,INPUTS!K$45,IF(C185=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D78)","v":2.9290977171155938E-3},{"$f":"IF(B185>=DATE(2023,2,1),0,IF(E185-D77+D76<0,-(E185-D77+D76),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B185,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,87980528.58126612,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122648E-3,2.9290977171122648E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122648E-3,2.9290977171122648E-3,2.9290977171155938E-3,null,{"$f":"IF(AR185>R77,R77-AR185,MIN(-SUM(BI185:$BU185),R77-AR185))","v":0},{"$f":"IF(AS185>S77,S77-AS185,MIN(-SUM(BJ185:$BU185),S77-AS185))","v":0},{"$f":"IF(AT185>T77,T77-AT185,MIN(-SUM(BK185:$BU185),T77-AT185))","v":0},{"$f":"IF(AU185>U77,U77-AU185,MIN(-SUM(BL185:$BU185),U77-AU185))","v":0},{"$f":"IF(AV185>V77,V77-AV185,MIN(-SUM(BM185:$BU185),V77-AV185))","v":0},{"$f":"IF(AW185>W77,W77-AW185,MIN(-SUM(BN185:$BU185),W77-AW185))","v":0},{"$f":"IF(AX185>X77,X77-AX185,MIN(-SUM(BO185:$BU185),X77-AX185))","v":0},{"$f":"IF(AY185>Y77,Y77-AY185,MIN(-SUM(BP185:$BU185),Y77-AY185))","v":0},{"$f":"IF(AZ185>Z77,Z77-AZ185,MIN(-SUM(BQ185:$BU185),Z77-AZ185))","v":0},{"$f":"IF(BA185>AA77,AA77-BA185,MIN(-SUM(BR185:$BU185),AA77-BA185))","v":0},{"$f":"IF(BB185>AB77,AB77-BB185,MIN(-SUM(BS185:$BU185),AB77-BB185))","v":0},{"$f":"IF(BC185>AC77,AC77-BC185,MIN(-SUM(BT185:$BU185),AC77-BC185))","v":0},{"$f":"IF(BD185>AD77,AD77-BD185,MIN(-SUM(BU185:$BU185),AD77-BD185))","v":0},null,0,0]
["Leavers","2021-06-01",{"$f":"IF($B186>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B186))+IF(B186<DATE(2020,2,28),0,1)+IF($B186>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B186>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E186+F186+IF(C186=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B186,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C186=1,INPUTS!L$45,IF(C186=0,INPUTS!K$45,IF(C186=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D79)","v":2.9290977171155938E-3},{"$f":"IF(B186>=DATE(2023,2,1),0,IF(E186-D78+D77<0,-(E186-D78+D77),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B186,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,87711844.58126612,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122544E-3,2.9290977171122544E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122544E-3,2.9290977171122544E-3,2.9290977171155938E-3,null,{"$f":"IF(AR186>R78,R78-AR186,MIN(-SUM(BI186:$BU186),R78-AR186))","v":0},{"$f":"IF(AS186>S78,S78-AS186,MIN(-SUM(BJ186:$BU186),S78-AS186))","v":0},{"$f":"IF(AT186>T78,T78-AT186,MIN(-SUM(BK186:$BU186),T78-AT186))","v":0},{"$f":"IF(AU186>U78,U78-AU186,MIN(-SUM(BL186:$BU186),U78-AU186))","v":0},{"$f":"IF(AV186>V78,V78-AV186,MIN(-SUM(BM186:$BU186),V78-AV186))","v":0},{"$f":"IF(AW186>W78,W78-AW186,MIN(-SUM(BN186:$BU186),W78-AW186))","v":0},{"$f":"IF(AX186>X78,X78-AX186,MIN(-SUM(BO186:$BU186),X78-AX186))","v":0},{"$f":"IF(AY186>Y78,Y78-AY186,MIN(-SUM(BP186:$BU186),Y78-AY186))","v":0},{"$f":"IF(AZ186>Z78,Z78-AZ186,MIN(-SUM(BQ186:$BU186),Z78-AZ186))","v":0},{"$f":"IF(BA186>AA78,AA78-BA186,MIN(-SUM(BR186:$BU186),AA78-BA186))","v":0},{"$f":"IF(BB186>AB78,AB78-BB186,MIN(-SUM(BS186:$BU186),AB78-BB186))","v":0},{"$f":"IF(BC186>AC78,AC78-BC186,MIN(-SUM(BT186:$BU186),AC78-BC186))","v":0},{"$f":"IF(BD186>AD78,AD78-BD186,MIN(-SUM(BU186:$BU186),AD78-BD186))","v":0},null,0,0]
["Leavers","2021-05-01",{"$f":"IF($B187>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B187))+IF(B187<DATE(2020,2,28),0,1)+IF($B187>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B187>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E187+F187+IF(C187=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B187,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C187=1,INPUTS!L$45,IF(C187=0,INPUTS!K$45,IF(C187=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D80)","v":2.9290977171155938E-3},{"$f":"IF(B187>=DATE(2023,2,1),0,IF(E187-D79+D78<0,-(E187-D79+D78),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B187,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,87711844.619344398,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717112254E-3,2.929097717112254E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717112254E-3,2.929097717112254E-3,2.9290977171155938E-3,null,{"$f":"IF(AR187>R79,R79-AR187,MIN(-SUM(BI187:$BU187),R79-AR187))","v":0},{"$f":"IF(AS187>S79,S79-AS187,MIN(-SUM(BJ187:$BU187),S79-AS187))","v":0},{"$f":"IF(AT187>T79,T79-AT187,MIN(-SUM(BK187:$BU187),T79-AT187))","v":0},{"$f":"IF(AU187>U79,U79-AU187,MIN(-SUM(BL187:$BU187),U79-AU187))","v":0},{"$f":"IF(AV187>V79,V79-AV187,MIN(-SUM(BM187:$BU187),V79-AV187))","v":0},{"$f":"IF(AW187>W79,W79-AW187,MIN(-SUM(BN187:$BU187),W79-AW187))","v":0},{"$f":"IF(AX187>X79,X79-AX187,MIN(-SUM(BO187:$BU187),X79-AX187))","v":0},{"$f":"IF(AY187>Y79,Y79-AY187,MIN(-SUM(BP187:$BU187),Y79-AY187))","v":0},{"$f":"IF(AZ187>Z79,Z79-AZ187,MIN(-SUM(BQ187:$BU187),Z79-AZ187))","v":0},{"$f":"IF(BA187>AA79,AA79-BA187,MIN(-SUM(BR187:$BU187),AA79-BA187))","v":0},{"$f":"IF(BB187>AB79,AB79-BB187,MIN(-SUM(BS187:$BU187),AB79-BB187))","v":0},{"$f":"IF(BC187>AC79,AC79-BC187,MIN(-SUM(BT187:$BU187),AC79-BC187))","v":0},{"$f":"IF(BD187>AD79,AD79-BD187,MIN(-SUM(BU187:$BU187),AD79-BD187))","v":0},null,0,0]
["Leavers","2021-04-01",{"$f":"IF($B188>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B188))+IF(B188<DATE(2020,2,28),0,1)+IF($B188>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B188>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E188+F188+IF(C188=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B188,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C188=1,INPUTS!L$45,IF(C188=0,INPUTS!K$45,IF(C188=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D81)","v":2.9290977171155938E-3},{"$f":"IF(B188>=DATE(2023,2,1),0,IF(E188-D80+D79<0,-(E188-D80+D79),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B188,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,87711844.657422677,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717112254E-3,2.929097717112254E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717112254E-3,2.929097717112254E-3,2.9290977171155938E-3,null,{"$f":"IF(AR188>R80,R80-AR188,MIN(-SUM(BI188:$BU188),R80-AR188))","v":0},{"$f":"IF(AS188>S80,S80-AS188,MIN(-SUM(BJ188:$BU188),S80-AS188))","v":0},{"$f":"IF(AT188>T80,T80-AT188,MIN(-SUM(BK188:$BU188),T80-AT188))","v":0},{"$f":"IF(AU188>U80,U80-AU188,MIN(-SUM(BL188:$BU188),U80-AU188))","v":0},{"$f":"IF(AV188>V80,V80-AV188,MIN(-SUM(BM188:$BU188),V80-AV188))","v":0},{"$f":"IF(AW188>W80,W80-AW188,MIN(-SUM(BN188:$BU188),W80-AW188))","v":0},{"$f":"IF(AX188>X80,X80-AX188,MIN(-SUM(BO188:$BU188),X80-AX188))","v":0},{"$f":"IF(AY188>Y80,Y80-AY188,MIN(-SUM(BP188:$BU188),Y80-AY188))","v":0},{"$f":"IF(AZ188>Z80,Z80-AZ188,MIN(-SUM(BQ188:$BU188),Z80-AZ188))","v":0},{"$f":"IF(BA188>AA80,AA80-BA188,MIN(-SUM(BR188:$BU188),AA80-BA188))","v":0},{"$f":"IF(BB188>AB80,AB80-BB188,MIN(-SUM(BS188:$BU188),AB80-BB188))","v":0},{"$f":"IF(BC188>AC80,AC80-BC188,MIN(-SUM(BT188:$BU188),AC80-BC188))","v":0},{"$f":"IF(BD188>AD80,AD80-BD188,MIN(-SUM(BU188:$BU188),AD80-BD188))","v":0},null,0,0]
["Leavers","2021-03-01",{"$f":"IF($B189>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B189))+IF(B189<DATE(2020,2,28),0,1)+IF($B189>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B189>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E189+F189+IF(C189=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B189,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C189=1,INPUTS!L$45,IF(C189=0,INPUTS!K$45,IF(C189=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D82)","v":2.9290977171155938E-3},{"$f":"IF(B189>=DATE(2023,2,1),0,IF(E189-D81+D80<0,-(E189-D81+D80),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B189,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,87328357.657422677,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122392E-3,2.9290977171122392E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122392E-3,2.9290977171122392E-3,2.9290977171155938E-3,null,{"$f":"IF(AR189>R81,R81-AR189,MIN(-SUM(BI189:$BU189),R81-AR189))","v":0},{"$f":"IF(AS189>S81,S81-AS189,MIN(-SUM(BJ189:$BU189),S81-AS189))","v":0},{"$f":"IF(AT189>T81,T81-AT189,MIN(-SUM(BK189:$BU189),T81-AT189))","v":0},{"$f":"IF(AU189>U81,U81-AU189,MIN(-SUM(BL189:$BU189),U81-AU189))","v":0},{"$f":"IF(AV189>V81,V81-AV189,MIN(-SUM(BM189:$BU189),V81-AV189))","v":0},{"$f":"IF(AW189>W81,W81-AW189,MIN(-SUM(BN189:$BU189),W81-AW189))","v":0},{"$f":"IF(AX189>X81,X81-AX189,MIN(-SUM(BO189:$BU189),X81-AX189))","v":0},{"$f":"IF(AY189>Y81,Y81-AY189,MIN(-SUM(BP189:$BU189),Y81-AY189))","v":0},{"$f":"IF(AZ189>Z81,Z81-AZ189,MIN(-SUM(BQ189:$BU189),Z81-AZ189))","v":0},{"$f":"IF(BA189>AA81,AA81-BA189,MIN(-SUM(BR189:$BU189),AA81-BA189))","v":0},{"$f":"IF(BB189>AB81,AB81-BB189,MIN(-SUM(BS189:$BU189),AB81-BB189))","v":0},{"$f":"IF(BC189>AC81,AC81-BC189,MIN(-SUM(BT189:$BU189),AC81-BC189))","v":0},{"$f":"IF(BD189>AD81,AD81-BD189,MIN(-SUM(BU189:$BU189),AD81-BD189))","v":0},null,0,0]
["Leavers","2021-02-01",{"$f":"IF($B190>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B190))+IF(B190<DATE(2020,2,28),0,1)+IF($B190>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B190>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E190+F190+IF(C190=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B190,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C190=1,INPUTS!L$45,IF(C190=0,INPUTS!K$45,IF(C190=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D83)","v":2.9290977171155938E-3},{"$f":"IF(B190>=DATE(2023,2,1),0,IF(E190-D82+D81<0,-(E190-D82+D81),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B190,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,85463469.729531288,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171121668E-3,2.9290977171121668E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171121668E-3,2.9290977171121668E-3,2.9290977171155938E-3,null,{"$f":"IF(AR190>R82,R82-AR190,MIN(-SUM(BI190:$BU190),R82-AR190))","v":0},{"$f":"IF(AS190>S82,S82-AS190,MIN(-SUM(BJ190:$BU190),S82-AS190))","v":0},{"$f":"IF(AT190>T82,T82-AT190,MIN(-SUM(BK190:$BU190),T82-AT190))","v":0},{"$f":"IF(AU190>U82,U82-AU190,MIN(-SUM(BL190:$BU190),U82-AU190))","v":0},{"$f":"IF(AV190>V82,V82-AV190,MIN(-SUM(BM190:$BU190),V82-AV190))","v":0},{"$f":"IF(AW190>W82,W82-AW190,MIN(-SUM(BN190:$BU190),W82-AW190))","v":0},{"$f":"IF(AX190>X82,X82-AX190,MIN(-SUM(BO190:$BU190),X82-AX190))","v":0},{"$f":"IF(AY190>Y82,Y82-AY190,MIN(-SUM(BP190:$BU190),Y82-AY190))","v":0},{"$f":"IF(AZ190>Z82,Z82-AZ190,MIN(-SUM(BQ190:$BU190),Z82-AZ190))","v":0},{"$f":"IF(BA190>AA82,AA82-BA190,MIN(-SUM(BR190:$BU190),AA82-BA190))","v":0},{"$f":"IF(BB190>AB82,AB82-BB190,MIN(-SUM(BS190:$BU190),AB82-BB190))","v":0},{"$f":"IF(BC190>AC82,AC82-BC190,MIN(-SUM(BT190:$BU190),AC82-BC190))","v":0},{"$f":"IF(BD190>AD82,AD82-BD190,MIN(-SUM(BU190:$BU190),AD82-BD190))","v":0},null,0,0]
["Leavers","2021-01-01",{"$f":"IF($B191>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B191))+IF(B191<DATE(2020,2,28),0,1)+IF($B191>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B191>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E191+F191+IF(C191=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B191,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C191=1,INPUTS!L$45,IF(C191=0,INPUTS!K$45,IF(C191=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D84)","v":2.9290977171155938E-3},{"$f":"IF(B191>=DATE(2023,2,1),0,IF(E191-D83+D82<0,-(E191-D83+D82),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B191,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,83959316.303433016,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171121052E-3,2.9290977171121052E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171121052E-3,2.9290977171121052E-3,2.9290977171155938E-3,null,{"$f":"IF(AR191>R83,R83-AR191,MIN(-SUM(BI191:$BU191),R83-AR191))","v":0},{"$f":"IF(AS191>S83,S83-AS191,MIN(-SUM(BJ191:$BU191),S83-AS191))","v":0},{"$f":"IF(AT191>T83,T83-AT191,MIN(-SUM(BK191:$BU191),T83-AT191))","v":0},{"$f":"IF(AU191>U83,U83-AU191,MIN(-SUM(BL191:$BU191),U83-AU191))","v":0},{"$f":"IF(AV191>V83,V83-AV191,MIN(-SUM(BM191:$BU191),V83-AV191))","v":0},{"$f":"IF(AW191>W83,W83-AW191,MIN(-SUM(BN191:$BU191),W83-AW191))","v":0},{"$f":"IF(AX191>X83,X83-AX191,MIN(-SUM(BO191:$BU191),X83-AX191))","v":0},{"$f":"IF(AY191>Y83,Y83-AY191,MIN(-SUM(BP191:$BU191),Y83-AY191))","v":0},{"$f":"IF(AZ191>Z83,Z83-AZ191,MIN(-SUM(BQ191:$BU191),Z83-AZ191))","v":0},{"$f":"IF(BA191>AA83,AA83-BA191,MIN(-SUM(BR191:$BU191),AA83-BA191))","v":0},{"$f":"IF(BB191>AB83,AB83-BB191,MIN(-SUM(BS191:$BU191),AB83-BB191))","v":0},{"$f":"IF(BC191>AC83,AC83-BC191,MIN(-SUM(BT191:$BU191),AC83-BC191))","v":0},{"$f":"IF(BD191>AD83,AD83-BD191,MIN(-SUM(BU191:$BU191),AD83-BD191))","v":0},null,0,0]
["Leavers","2020-12-01",{"$f":"IF($B192>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B192))+IF(B192<DATE(2020,2,28),0,1)+IF($B192>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B192>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E192+F192+IF(C192=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B192,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":95045.999999999738},{"$f":"IF(C192=1,INPUTS!L$45,IF(C192=0,INPUTS!K$45,IF(C192=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D85)","v":2.9290977171155938E-3},{"$f":"IF(B192>=DATE(2023,2,1),0,IF(E192-D84+D83<0,-(E192-D84+D83),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B192,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":95045.997070902027},null,null,null,95045.999999999738,null,null,null,null,null,82636943.318643317,null,0,0,0,0,0,0,0,0,0,0,0,0,95045.999999884734,95045.999999884734,95045.999999999738,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,95045.999999884734,95045.999999884734,95045.999999999738,null,{"$f":"IF(AR192>R84,R84-AR192,MIN(-SUM(BI192:$BU192),R84-AR192))","v":0},{"$f":"IF(AS192>S84,S84-AS192,MIN(-SUM(BJ192:$BU192),S84-AS192))","v":0},{"$f":"IF(AT192>T84,T84-AT192,MIN(-SUM(BK192:$BU192),T84-AT192))","v":0},{"$f":"IF(AU192>U84,U84-AU192,MIN(-SUM(BL192:$BU192),U84-AU192))","v":0},{"$f":"IF(AV192>V84,V84-AV192,MIN(-SUM(BM192:$BU192),V84-AV192))","v":0},{"$f":"IF(AW192>W84,W84-AW192,MIN(-SUM(BN192:$BU192),W84-AW192))","v":0},{"$f":"IF(AX192>X84,X84-AX192,MIN(-SUM(BO192:$BU192),X84-AX192))","v":0},{"$f":"IF(AY192>Y84,Y84-AY192,MIN(-SUM(BP192:$BU192),Y84-AY192))","v":0},{"$f":"IF(AZ192>Z84,Z84-AZ192,MIN(-SUM(BQ192:$BU192),Z84-AZ192))","v":0},{"$f":"IF(BA192>AA84,AA84-BA192,MIN(-SUM(BR192:$BU192),AA84-BA192))","v":0},{"$f":"IF(BB192>AB84,AB84-BB192,MIN(-SUM(BS192:$BU192),AB84-BB192))","v":0},{"$f":"IF(BC192>AC84,AC84-BC192,MIN(-SUM(BT192:$BU192),AC84-BC192))","v":0},{"$f":"IF(BD192>AD84,AD84-BD192,MIN(-SUM(BU192:$BU192),AD84-BD192))","v":0},null,0,0]
["Leavers","2020-11-01",{"$f":"IF($B193>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B193))+IF(B193<DATE(2020,2,28),0,1)+IF($B193>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B193>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E193+F193+IF(C193=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B193,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C193=1,INPUTS!L$45,IF(C193=0,INPUTS!K$45,IF(C193=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D86)","v":2.9290977171155938E-3},{"$f":"IF(B193>=DATE(2023,2,1),0,IF(E193-D85+D84<0,-(E193-D85+D84),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B193,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,81174684.482051283,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171119855E-3,2.9290977171119855E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171119855E-3,2.9290977171119855E-3,2.9290977171155938E-3,null,{"$f":"IF(AR193>R85,R85-AR193,MIN(-SUM(BI193:$BU193),R85-AR193))","v":0},{"$f":"IF(AS193>S85,S85-AS193,MIN(-SUM(BJ193:$BU193),S85-AS193))","v":0},{"$f":"IF(AT193>T85,T85-AT193,MIN(-SUM(BK193:$BU193),T85-AT193))","v":0},{"$f":"IF(AU193>U85,U85-AU193,MIN(-SUM(BL193:$BU193),U85-AU193))","v":0},{"$f":"IF(AV193>V85,V85-AV193,MIN(-SUM(BM193:$BU193),V85-AV193))","v":0},{"$f":"IF(AW193>W85,W85-AW193,MIN(-SUM(BN193:$BU193),W85-AW193))","v":0},{"$f":"IF(AX193>X85,X85-AX193,MIN(-SUM(BO193:$BU193),X85-AX193))","v":0},{"$f":"IF(AY193>Y85,Y85-AY193,MIN(-SUM(BP193:$BU193),Y85-AY193))","v":0},{"$f":"IF(AZ193>Z85,Z85-AZ193,MIN(-SUM(BQ193:$BU193),Z85-AZ193))","v":0},{"$f":"IF(BA193>AA85,AA85-BA193,MIN(-SUM(BR193:$BU193),AA85-BA193))","v":0},{"$f":"IF(BB193>AB85,AB85-BB193,MIN(-SUM(BS193:$BU193),AB85-BB193))","v":0},{"$f":"IF(BC193>AC85,AC85-BC193,MIN(-SUM(BT193:$BU193),AC85-BC193))","v":0},{"$f":"IF(BD193>AD85,AD85-BD193,MIN(-SUM(BU193:$BU193),AD85-BD193))","v":0},null,0,0]
["Leavers","2020-10-01",{"$f":"IF($B194>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B194))+IF(B194<DATE(2020,2,28),0,1)+IF($B194>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B194>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E194+F194+IF(C194=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B194,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C194=1,INPUTS!L$45,IF(C194=0,INPUTS!K$45,IF(C194=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D87)","v":2.9290977171155938E-3},{"$f":"IF(B194>=DATE(2023,2,1),0,IF(E194-D86+D85<0,-(E194-D86+D85),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B194,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,79649843.630913824,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171119162E-3,2.9290977171119162E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N86,0,$D194*R86*R$4/$P194)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.9290977171119162E-3,2.9290977171119162E-3,2.9290977171155938E-3,null,{"$f":"IF(AR194>R86,R86-AR194,MIN(-SUM(BI194:$BU194),R86-AR194))","v":0},{"$f":"IF(AS194>S86,S86-AS194,MIN(-SUM(BJ194:$BU194),S86-AS194))","v":0},{"$f":"IF(AT194>T86,T86-AT194,MIN(-SUM(BK194:$BU194),T86-AT194))","v":0},{"$f":"IF(AU194>U86,U86-AU194,MIN(-SUM(BL194:$BU194),U86-AU194))","v":0},{"$f":"IF(AV194>V86,V86-AV194,MIN(-SUM(BM194:$BU194),V86-AV194))","v":0},{"$f":"IF(AW194>W86,W86-AW194,MIN(-SUM(BN194:$BU194),W86-AW194))","v":0},{"$f":"IF(AX194>X86,X86-AX194,MIN(-SUM(BO194:$BU194),X86-AX194))","v":0},{"$f":"IF(AY194>Y86,Y86-AY194,MIN(-SUM(BP194:$BU194),Y86-AY194))","v":0},{"$f":"IF(AZ194>Z86,Z86-AZ194,MIN(-SUM(BQ194:$BU194),Z86-AZ194))","v":0},{"$f":"IF(BA194>AA86,AA86-BA194,MIN(-SUM(BR194:$BU194),AA86-BA194))","v":0},{"$f":"IF(BB194>AB86,AB86-BB194,MIN(-SUM(BS194:$BU194),AB86-BB194))","v":0},{"$f":"IF(BC194>AC86,AC86-BC194,MIN(-SUM(BT194:$BU194),AC86-BC194))","v":0},{"$f":"IF(BD194>AD86,AD86-BD194,MIN(-SUM(BU194:$BU194),AD86-BD194))","v":0},null,0,0]
["Leavers","2020-09-01",{"$f":"IF($B195>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B195))+IF(B195<DATE(2020,2,28),0,1)+IF($B195>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B195>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E195+F195+IF(C195=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B195,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C195=1,INPUTS!L$45,IF(C195=0,INPUTS!K$45,IF(C195=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D88)","v":2.9290977171155938E-3},{"$f":"IF(B195>=DATE(2023,2,1),0,IF(E195-D87+D86<0,-(E195-D87+D86),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B195,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,77178186.657011434,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171117986E-3,2.9290977171117986E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171117986E-3,2.9290977171117986E-3,2.9290977171155938E-3,null,{"$f":"IF(AR195>R87,R87-AR195,MIN(-SUM(BI195:$BU195),R87-AR195))","v":0},{"$f":"IF(AS195>S87,S87-AS195,MIN(-SUM(BJ195:$BU195),S87-AS195))","v":0},{"$f":"IF(AT195>T87,T87-AT195,MIN(-SUM(BK195:$BU195),T87-AT195))","v":0},{"$f":"IF(AU195>U87,U87-AU195,MIN(-SUM(BL195:$BU195),U87-AU195))","v":0},{"$f":"IF(AV195>V87,V87-AV195,MIN(-SUM(BM195:$BU195),V87-AV195))","v":0},{"$f":"IF(AW195>W87,W87-AW195,MIN(-SUM(BN195:$BU195),W87-AW195))","v":0},{"$f":"IF(AX195>X87,X87-AX195,MIN(-SUM(BO195:$BU195),X87-AX195))","v":0},{"$f":"IF(AY195>Y87,Y87-AY195,MIN(-SUM(BP195:$BU195),Y87-AY195))","v":0},{"$f":"IF(AZ195>Z87,Z87-AZ195,MIN(-SUM(BQ195:$BU195),Z87-AZ195))","v":0},{"$f":"IF(BA195>AA87,AA87-BA195,MIN(-SUM(BR195:$BU195),AA87-BA195))","v":0},{"$f":"IF(BB195>AB87,AB87-BB195,MIN(-SUM(BS195:$BU195),AB87-BB195))","v":0},{"$f":"IF(BC195>AC87,AC87-BC195,MIN(-SUM(BT195:$BU195),AC87-BC195))","v":0},{"$f":"IF(BD195>AD87,AD87-BD195,MIN(-SUM(BU195:$BU195),AD87-BD195))","v":0},null,0,0]
["Leavers","2020-08-01",{"$f":"IF($B196>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B196))+IF(B196<DATE(2020,2,28),0,1)+IF($B196>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B196>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E196+F196+IF(C196=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B196,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C196=1,INPUTS!L$45,IF(C196=0,INPUTS!K$45,IF(C196=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D89)","v":2.9290977171155938E-3},{"$f":"IF(B196>=DATE(2023,2,1),0,IF(E196-D88+D87<0,-(E196-D88+D87),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B196,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,76019789.93935518,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171117405E-3,2.9290977171117405E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171117405E-3,2.9290977171117405E-3,2.9290977171155938E-3,null,{"$f":"IF(AR196>R88,R88-AR196,MIN(-SUM(BI196:$BU196),R88-AR196))","v":0},{"$f":"IF(AS196>S88,S88-AS196,MIN(-SUM(BJ196:$BU196),S88-AS196))","v":0},{"$f":"IF(AT196>T88,T88-AT196,MIN(-SUM(BK196:$BU196),T88-AT196))","v":0},{"$f":"IF(AU196>U88,U88-AU196,MIN(-SUM(BL196:$BU196),U88-AU196))","v":0},{"$f":"IF(AV196>V88,V88-AV196,MIN(-SUM(BM196:$BU196),V88-AV196))","v":0},{"$f":"IF(AW196>W88,W88-AW196,MIN(-SUM(BN196:$BU196),W88-AW196))","v":0},{"$f":"IF(AX196>X88,X88-AX196,MIN(-SUM(BO196:$BU196),X88-AX196))","v":0},{"$f":"IF(AY196>Y88,Y88-AY196,MIN(-SUM(BP196:$BU196),Y88-AY196))","v":0},{"$f":"IF(AZ196>Z88,Z88-AZ196,MIN(-SUM(BQ196:$BU196),Z88-AZ196))","v":0},{"$f":"IF(BA196>AA88,AA88-BA196,MIN(-SUM(BR196:$BU196),AA88-BA196))","v":0},{"$f":"IF(BB196>AB88,AB88-BB196,MIN(-SUM(BS196:$BU196),AB88-BB196))","v":0},{"$f":"IF(BC196>AC88,AC88-BC196,MIN(-SUM(BT196:$BU196),AC88-BC196))","v":0},{"$f":"IF(BD196>AD88,AD88-BD196,MIN(-SUM(BU196:$BU196),AD88-BD196))","v":0},null,0,0]
["Leavers","2020-07-01",{"$f":"IF($B197>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B197))+IF(B197<DATE(2020,2,28),0,1)+IF($B197>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B197>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E197+F197+IF(C197=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B197,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C197=1,INPUTS!L$45,IF(C197=0,INPUTS!K$45,IF(C197=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D90)","v":2.9290977171155938E-3},{"$f":"IF(B197>=DATE(2023,2,1),0,IF(E197-D89+D88<0,-(E197-D89+D88),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B197,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,74313627.754627496,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717111652E-3,2.929097717111652E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717111652E-3,2.929097717111652E-3,2.9290977171155938E-3,null,{"$f":"IF(AR197>R89,R89-AR197,MIN(-SUM(BI197:$BU197),R89-AR197))","v":0},{"$f":"IF(AS197>S89,S89-AS197,MIN(-SUM(BJ197:$BU197),S89-AS197))","v":0},{"$f":"IF(AT197>T89,T89-AT197,MIN(-SUM(BK197:$BU197),T89-AT197))","v":0},{"$f":"IF(AU197>U89,U89-AU197,MIN(-SUM(BL197:$BU197),U89-AU197))","v":0},{"$f":"IF(AV197>V89,V89-AV197,MIN(-SUM(BM197:$BU197),V89-AV197))","v":0},{"$f":"IF(AW197>W89,W89-AW197,MIN(-SUM(BN197:$BU197),W89-AW197))","v":0},{"$f":"IF(AX197>X89,X89-AX197,MIN(-SUM(BO197:$BU197),X89-AX197))","v":0},{"$f":"IF(AY197>Y89,Y89-AY197,MIN(-SUM(BP197:$BU197),Y89-AY197))","v":0},{"$f":"IF(AZ197>Z89,Z89-AZ197,MIN(-SUM(BQ197:$BU197),Z89-AZ197))","v":0},{"$f":"IF(BA197>AA89,AA89-BA197,MIN(-SUM(BR197:$BU197),AA89-BA197))","v":0},{"$f":"IF(BB197>AB89,AB89-BB197,MIN(-SUM(BS197:$BU197),AB89-BB197))","v":0},{"$f":"IF(BC197>AC89,AC89-BC197,MIN(-SUM(BT197:$BU197),AC89-BC197))","v":0},{"$f":"IF(BD197>AD89,AD89-BD197,MIN(-SUM(BU197:$BU197),AD89-BD197))","v":0},null,0,0]
["Leavers","2020-06-01",{"$f":"IF($B198>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B198))+IF(B198<DATE(2020,2,28),0,1)+IF($B198>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B198>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E198+F198+IF(C198=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B198,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C198=1,INPUTS!L$45,IF(C198=0,INPUTS!K$45,IF(C198=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D91)","v":2.9290977171155938E-3},{"$f":"IF(B198>=DATE(2023,2,1),0,IF(E198-D90+D89<0,-(E198-D90+D89),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B198,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,72896381.46942009,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171115757E-3,2.9290977171115757E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171115757E-3,2.9290977171115757E-3,2.9290977171155938E-3,null,{"$f":"IF(AR198>R90,R90-AR198,MIN(-SUM(BI198:$BU198),R90-AR198))","v":0},{"$f":"IF(AS198>S90,S90-AS198,MIN(-SUM(BJ198:$BU198),S90-AS198))","v":0},{"$f":"IF(AT198>T90,T90-AT198,MIN(-SUM(BK198:$BU198),T90-AT198))","v":0},{"$f":"IF(AU198>U90,U90-AU198,MIN(-SUM(BL198:$BU198),U90-AU198))","v":0},{"$f":"IF(AV198>V90,V90-AV198,MIN(-SUM(BM198:$BU198),V90-AV198))","v":0},{"$f":"IF(AW198>W90,W90-AW198,MIN(-SUM(BN198:$BU198),W90-AW198))","v":0},{"$f":"IF(AX198>X90,X90-AX198,MIN(-SUM(BO198:$BU198),X90-AX198))","v":0},{"$f":"IF(AY198>Y90,Y90-AY198,MIN(-SUM(BP198:$BU198),Y90-AY198))","v":0},{"$f":"IF(AZ198>Z90,Z90-AZ198,MIN(-SUM(BQ198:$BU198),Z90-AZ198))","v":0},{"$f":"IF(BA198>AA90,AA90-BA198,MIN(-SUM(BR198:$BU198),AA90-BA198))","v":0},{"$f":"IF(BB198>AB90,AB90-BB198,MIN(-SUM(BS198:$BU198),AB90-BB198))","v":0},{"$f":"IF(BC198>AC90,AC90-BC198,MIN(-SUM(BT198:$BU198),AC90-BC198))","v":0},{"$f":"IF(BD198>AD90,AD90-BD198,MIN(-SUM(BU198:$BU198),AD90-BD198))","v":0},null,0,0]
["Leavers","2020-05-01",{"$f":"IF($B199>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B199))+IF(B199<DATE(2020,2,28),0,1)+IF($B199>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B199>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E199+F199+IF(C199=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B199,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":34946.999999999745},{"$f":"IF(C199=1,INPUTS!L$45,IF(C199=0,INPUTS!K$45,IF(C199=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D92)","v":2.9290977171155938E-3},{"$f":"IF(B199>=DATE(2023,2,1),0,IF(E199-D91+D90<0,-(E199-D91+D90),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B199,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":34946.997070902027},null,null,null,34946.999999999745,null,null,null,null,null,72283734.314852178,null,0,0,0,0,0,0,0,0,0,0,0,0,34946.999999951397,34946.999999951397,34946.999999999745,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,34946.999999951397,34946.999999951397,34946.999999999745,null,{"$f":"IF(AR199>R91,R91-AR199,MIN(-SUM(BI199:$BU199),R91-AR199))","v":0},{"$f":"IF(AS199>S91,S91-AS199,MIN(-SUM(BJ199:$BU199),S91-AS199))","v":0},{"$f":"IF(AT199>T91,T91-AT199,MIN(-SUM(BK199:$BU199),T91-AT199))","v":0},{"$f":"IF(AU199>U91,U91-AU199,MIN(-SUM(BL199:$BU199),U91-AU199))","v":0},{"$f":"IF(AV199>V91,V91-AV199,MIN(-SUM(BM199:$BU199),V91-AV199))","v":0},{"$f":"IF(AW199>W91,W91-AW199,MIN(-SUM(BN199:$BU199),W91-AW199))","v":0},{"$f":"IF(AX199>X91,X91-AX199,MIN(-SUM(BO199:$BU199),X91-AX199))","v":0},{"$f":"IF(AY199>Y91,Y91-AY199,MIN(-SUM(BP199:$BU199),Y91-AY199))","v":0},{"$f":"IF(AZ199>Z91,Z91-AZ199,MIN(-SUM(BQ199:$BU199),Z91-AZ199))","v":0},{"$f":"IF(BA199>AA91,AA91-BA199,MIN(-SUM(BR199:$BU199),AA91-BA199))","v":0},{"$f":"IF(BB199>AB91,AB91-BB199,MIN(-SUM(BS199:$BU199),AB91-BB199))","v":0},{"$f":"IF(BC199>AC91,AC91-BC199,MIN(-SUM(BT199:$BU199),AC91-BC199))","v":0},{"$f":"IF(BD199>AD91,AD91-BD199,MIN(-SUM(BU199:$BU199),AD91-BD199))","v":0},null,0,0]
["Leavers","2020-04-01",{"$f":"IF($B200>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B200))+IF(B200<DATE(2020,2,28),0,1)+IF($B200>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B200>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E200+F200+IF(C200=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B200,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":32390.999999999745},{"$f":"IF(C200=1,INPUTS!L$45,IF(C200=0,INPUTS!K$45,IF(C200=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D93)","v":2.9290977171155938E-3},{"$f":"IF(B200>=DATE(2023,2,1),0,IF(E200-D92+D91<0,-(E200-D92+D91),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B200,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":32390.997070902027},null,null,null,32390.999999999745,null,null,null,null,null,71599705.524092272,null,0,0,0,0,0,0,0,0,0,0,0,0,32390.999999954503,32390.999999954503,32390.999999999745,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,32390.999999954503,32390.999999954503,32390.999999999745,null,{"$f":"IF(AR200>R92,R92-AR200,MIN(-SUM(BI200:$BU200),R92-AR200))","v":0},{"$f":"IF(AS200>S92,S92-AS200,MIN(-SUM(BJ200:$BU200),S92-AS200))","v":0},{"$f":"IF(AT200>T92,T92-AT200,MIN(-SUM(BK200:$BU200),T92-AT200))","v":0},{"$f":"IF(AU200>U92,U92-AU200,MIN(-SUM(BL200:$BU200),U92-AU200))","v":0},{"$f":"IF(AV200>V92,V92-AV200,MIN(-SUM(BM200:$BU200),V92-AV200))","v":0},{"$f":"IF(AW200>W92,W92-AW200,MIN(-SUM(BN200:$BU200),W92-AW200))","v":0},{"$f":"IF(AX200>X92,X92-AX200,MIN(-SUM(BO200:$BU200),X92-AX200))","v":0},{"$f":"IF(AY200>Y92,Y92-AY200,MIN(-SUM(BP200:$BU200),Y92-AY200))","v":0},{"$f":"IF(AZ200>Z92,Z92-AZ200,MIN(-SUM(BQ200:$BU200),Z92-AZ200))","v":0},{"$f":"IF(BA200>AA92,AA92-BA200,MIN(-SUM(BR200:$BU200),AA92-BA200))","v":0},{"$f":"IF(BB200>AB92,AB92-BB200,MIN(-SUM(BS200:$BU200),AB92-BB200))","v":0},{"$f":"IF(BC200>AC92,AC92-BC200,MIN(-SUM(BT200:$BU200),AC92-BC200))","v":0},{"$f":"IF(BD200>AD92,AD92-BD200,MIN(-SUM(BU200:$BU200),AD92-BD200))","v":0},null,0,0]
["Leavers","2020-03-01",{"$f":"IF($B201>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B201))+IF(B201<DATE(2020,2,28),0,1)+IF($B201>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B201>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E201+F201+IF(C201=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B201,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C201=1,INPUTS!L$45,IF(C201=0,INPUTS!K$45,IF(C201=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D94)","v":2.9290977171155938E-3},{"$f":"IF(B201>=DATE(2023,2,1),0,IF(E201-D93+D92<0,-(E201-D93+D92),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B201,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,70573209.93282102,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171114434E-3,2.9290977171114434E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171114434E-3,2.9290977171114434E-3,2.9290977171155938E-3,null,{"$f":"IF(AR201>R93,R93-AR201,MIN(-SUM(BI201:$BU201),R93-AR201))","v":0},{"$f":"IF(AS201>S93,S93-AS201,MIN(-SUM(BJ201:$BU201),S93-AS201))","v":0},{"$f":"IF(AT201>T93,T93-AT201,MIN(-SUM(BK201:$BU201),T93-AT201))","v":0},{"$f":"IF(AU201>U93,U93-AU201,MIN(-SUM(BL201:$BU201),U93-AU201))","v":0},{"$f":"IF(AV201>V93,V93-AV201,MIN(-SUM(BM201:$BU201),V93-AV201))","v":0},{"$f":"IF(AW201>W93,W93-AW201,MIN(-SUM(BN201:$BU201),W93-AW201))","v":0},{"$f":"IF(AX201>X93,X93-AX201,MIN(-SUM(BO201:$BU201),X93-AX201))","v":0},{"$f":"IF(AY201>Y93,Y93-AY201,MIN(-SUM(BP201:$BU201),Y93-AY201))","v":0},{"$f":"IF(AZ201>Z93,Z93-AZ201,MIN(-SUM(BQ201:$BU201),Z93-AZ201))","v":0},{"$f":"IF(BA201>AA93,AA93-BA201,MIN(-SUM(BR201:$BU201),AA93-BA201))","v":0},{"$f":"IF(BB201>AB93,AB93-BB201,MIN(-SUM(BS201:$BU201),AB93-BB201))","v":0},{"$f":"IF(BC201>AC93,AC93-BC201,MIN(-SUM(BT201:$BU201),AC93-BC201))","v":0},{"$f":"IF(BD201>AD93,AD93-BD201,MIN(-SUM(BU201:$BU201),AD93-BD201))","v":0},null,0,0]
["Leavers","2020-02-01",{"$f":"IF($B202>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B202))+IF(B202<DATE(2020,2,28),0,1)+IF($B202>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B202>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E202+F202+IF(C202=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B202,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":112962.92045920459},{"$f":"IF(C202=1,INPUTS!L$45,IF(C202=0,INPUTS!K$45,IF(C202=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D95)","v":112962.92045920459},{"$f":"IF(B202>=DATE(2023,2,1),0,IF(E202-D94+D93<0,-(E202-D94+D93),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B202,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,112962.92045920459,null,null,null,null,null,78914894.894843102,null,165.86236078523157,564.94258610967063,485.11882681878978,{"$f":"AU202+BK202","v":675.47912427355902},1370.6018767812413,771.94845405805518,1328.3899806435361,1262.905847589072,1071.1613005793204,1234.5293873638286,1263.2117834943547,1990.0555025003234,100778.71342806445,112962.92045906144,112962.92045920459,null,null,null,null,null,null,null,null,null,null,null,165.86236078523157,564.94258610967063,485.11882681878978,675.47912427355902,1370.6018767812413,771.94845405805518,1328.3899806435361,1262.905847589072,1071.1613005793204,1234.5293873638286,1263.2117834943547,1990.0555025003234,100778.71342806445,112962.92045906144,112962.92045920459,null,{"$f":"IF(AR202>R94,R94-AR202,MIN(-SUM(BI202:$BU202),R94-AR202))","v":0},{"$f":"IF(AS202>S94,S94-AS202,MIN(-SUM(BJ202:$BU202),S94-AS202))","v":0},{"$f":"IF(AT202>T94,T94-AT202,MIN(-SUM(BK202:$BU202),T94-AT202))","v":0},{"$f":"IF(AU202>U94,U94-AU202,MIN(-SUM(BL202:$BU202),U94-AU202))","v":0},{"$f":"IF(AV202>V94,V94-AV202,MIN(-SUM(BM202:$BU202),V94-AV202))","v":0},{"$f":"IF(AW202>W94,W94-AW202,MIN(-SUM(BN202:$BU202),W94-AW202))","v":0},{"$f":"IF(AX202>X94,X94-AX202,MIN(-SUM(BO202:$BU202),X94-AX202))","v":0},{"$f":"IF(AY202>Y94,Y94-AY202,MIN(-SUM(BP202:$BU202),Y94-AY202))","v":0},{"$f":"IF(AZ202>Z94,Z94-AZ202,MIN(-SUM(BQ202:$BU202),Z94-AZ202))","v":0},{"$f":"IF(BA202>AA94,AA94-BA202,MIN(-SUM(BR202:$BU202),AA94-BA202))","v":0},{"$f":"IF(BB202>AB94,AB94-BB202,MIN(-SUM(BS202:$BU202),AB94-BB202))","v":0},{"$f":"IF(BC202>AC94,AC94-BC202,MIN(-SUM(BT202:$BU202),AC94-BC202))","v":0},{"$f":"IF(BD202>AD94,AD94-BD202,MIN(-SUM(BU202:$BU202),AD94-BD202))","v":0},null,0,0]
["Leavers","2020-01-01",{"$f":"IF($B203>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B203))+IF(B203<DATE(2020,2,28),0,1)+IF($B203>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B203>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E203+F203+IF(C203=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B203,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":111541.97498974988},{"$f":"IF(C203=1,INPUTS!L$45,IF(C203=0,INPUTS!K$45,IF(C203=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D96)","v":111541.97498974988},{"$f":"IF(B203>=DATE(2023,2,1),0,IF(E203-D95+D94<0,-(E203-D95+D94),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B203,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,111541.97498974988,null,null,null,null,null,78845385.608642146,null,{"$f":"AR203+BH203","v":279.55950653844599},320.53282950526807,502.8117476658698,1089.8104816410053,640.28754920166739,1134.9219978095111,1103.0274862834617,951.7669962283511,1112.2287135266574,1151.214912509656,1831.3578273380715,475.2219515164507,100949.23298984399,111541.97498960841,111541.97498974988,null,null,null,null,null,null,null,null,null,null,null,279.55950653844599,320.53282950526807,502.8117476658698,1089.8104816410053,640.28754920166739,1134.9219978095111,1103.0274862834617,951.7669962283511,1112.2287135266574,1151.214912509656,1831.3578273380715,475.2219515164507,100949.23298984399,111541.97498960841,111541.97498974988,null,{"$f":"IF(AR203>R95,R95-AR203,MIN(-SUM(BI203:$BU203),R95-AR203))","v":0},{"$f":"IF(AS203>S95,S95-AS203,MIN(-SUM(BJ203:$BU203),S95-AS203))","v":0},{"$f":"IF(AT203>T95,T95-AT203,MIN(-SUM(BK203:$BU203),T95-AT203))","v":0},{"$f":"IF(AU203>U95,U95-AU203,MIN(-SUM(BL203:$BU203),U95-AU203))","v":0},{"$f":"IF(AV203>V95,V95-AV203,MIN(-SUM(BM203:$BU203),V95-AV203))","v":0},{"$f":"IF(AW203>W95,W95-AW203,MIN(-SUM(BN203:$BU203),W95-AW203))","v":0},{"$f":"IF(AX203>X95,X95-AX203,MIN(-SUM(BO203:$BU203),X95-AX203))","v":0},{"$f":"IF(AY203>Y95,Y95-AY203,MIN(-SUM(BP203:$BU203),Y95-AY203))","v":0},{"$f":"IF(AZ203>Z95,Z95-AZ203,MIN(-SUM(BQ203:$BU203),Z95-AZ203))","v":0},{"$f":"IF(BA203>AA95,AA95-BA203,MIN(-SUM(BR203:$BU203),AA95-BA203))","v":0},{"$f":"IF(BB203>AB95,AB95-BB203,MIN(-SUM(BS203:$BU203),AB95-BB203))","v":0},{"$f":"IF(BC203>AC95,AC95-BC203,MIN(-SUM(BT203:$BU203),AC95-BC203))","v":0},{"$f":"IF(BD203>AD95,AD95-BD203,MIN(-SUM(BU203:$BU203),AD95-BD203))","v":0},null,0,0]
["Leavers","2019-12-01",{"$f":"IF($B204>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B204))+IF(B204<DATE(2020,2,28),0,1)+IF($B204>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B204>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E204+F204+IF(C204=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B204,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":111507.50092250922},{"$f":"IF(C204=1,INPUTS!L$45,IF(C204=0,INPUTS!K$45,IF(C204=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D97)","v":111507.50092250922},{"$f":"IF(B204>=DATE(2023,2,1),0,IF(E204-D96+D95<0,-(E204-D96+D95),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B204,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,111507.50092250922,null,null,null,null,null,78683496.438003913,null,160.77436723889323,336.74815306080035,822.28234335537206,516.05061472311445,954.1824864263242,955.2268476346004,842.61048383151592,1001.7326370823602,1051.3132325273618,1691.7555296728201,443.2918809234327,3441.2947657591149,99290.237580131798,111507.5009223675,111507.50092250922,null,null,null,null,null,null,null,null,null,null,null,160.77436723889323,336.74815306080035,822.28234335537206,516.05061472311445,954.1824864263242,955.2268476346004,842.61048383151592,1001.7326370823602,1051.3132325273618,1691.7555296728201,443.2918809234327,3441.2947657591149,99290.237580131798,111507.5009223675,111507.50092250922,null,{"$f":"IF(AR204>R96,R96-AR204,MIN(-SUM(BI204:$BU204),R96-AR204))","v":0},{"$f":"IF(AS204>S96,S96-AS204,MIN(-SUM(BJ204:$BU204),S96-AS204))","v":0},{"$f":"IF(AT204>T96,T96-AT204,MIN(-SUM(BK204:$BU204),T96-AT204))","v":0},{"$f":"IF(AU204>U96,U96-AU204,MIN(-SUM(BL204:$BU204),U96-AU204))","v":0},{"$f":"IF(AV204>V96,V96-AV204,MIN(-SUM(BM204:$BU204),V96-AV204))","v":0},{"$f":"IF(AW204>W96,W96-AW204,MIN(-SUM(BN204:$BU204),W96-AW204))","v":0},{"$f":"IF(AX204>X96,X96-AX204,MIN(-SUM(BO204:$BU204),X96-AX204))","v":0},{"$f":"IF(AY204>Y96,Y96-AY204,MIN(-SUM(BP204:$BU204),Y96-AY204))","v":0},{"$f":"IF(AZ204>Z96,Z96-AZ204,MIN(-SUM(BQ204:$BU204),Z96-AZ204))","v":0},{"$f":"IF(BA204>AA96,AA96-BA204,MIN(-SUM(BR204:$BU204),AA96-BA204))","v":0},{"$f":"IF(BB204>AB96,AB96-BB204,MIN(-SUM(BS204:$BU204),AB96-BB204))","v":0},{"$f":"IF(BC204>AC96,AC96-BC204,MIN(-SUM(BT204:$BU204),AC96-BC204))","v":0},{"$f":"IF(BD204>AD96,AD96-BD204,MIN(-SUM(BU204:$BU204),AD96-BD204))","v":0},null,0,0]
["Leavers","2019-11-01",{"$f":"IF($B205>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B205))+IF(B205<DATE(2020,2,28),0,1)+IF($B205>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B205>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E205+F205+IF(C205=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B205,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":111358.8779212792},{"$f":"IF(C205=1,INPUTS!L$45,IF(C205=0,INPUTS!K$45,IF(C205=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D98)","v":111358.8779212792},{"$f":"IF(B205>=DATE(2023,2,1),0,IF(E205-D97+D96<0,-(E205-D97+D96),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B205,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,111358.8779212792,null,null,null,null,null,78504426.358751252,null,168.77261605131702,550.26744981698732,389.05940840856147,768.42751913544896,802.46622446984009,729.1257723843795,886.14346519154003,946.12048142076367,1543.7270608163103,409.17770195506591,3207.5507986238786,3453.1507487328763,97504.888674130387,111358.87792113736,111358.8779212792,null,null,null,null,null,null,null,null,null,null,null,168.77261605131702,550.26744981698732,389.05940840856147,768.42751913544896,802.46622446984009,729.1257723843795,886.14346519154003,946.12048142076367,1543.7270608163103,409.17770195506591,3207.5507986238786,3453.1507487328763,97504.888674130387,111358.87792113736,111358.8779212792,null,{"$f":"IF(AR205>R97,R97-AR205,MIN(-SUM(BI205:$BU205),R97-AR205))","v":0},{"$f":"IF(AS205>S97,S97-AS205,MIN(-SUM(BJ205:$BU205),S97-AS205))","v":0},{"$f":"IF(AT205>T97,T97-AT205,MIN(-SUM(BK205:$BU205),T97-AT205))","v":0},{"$f":"IF(AU205>U97,U97-AU205,MIN(-SUM(BL205:$BU205),U97-AU205))","v":0},{"$f":"IF(AV205>V97,V97-AV205,MIN(-SUM(BM205:$BU205),V97-AV205))","v":0},{"$f":"IF(AW205>W97,W97-AW205,MIN(-SUM(BN205:$BU205),W97-AW205))","v":0},{"$f":"IF(AX205>X97,X97-AX205,MIN(-SUM(BO205:$BU205),X97-AX205))","v":0},{"$f":"IF(AY205>Y97,Y97-AY205,MIN(-SUM(BP205:$BU205),Y97-AY205))","v":0},{"$f":"IF(AZ205>Z97,Z97-AZ205,MIN(-SUM(BQ205:$BU205),Z97-AZ205))","v":0},{"$f":"IF(BA205>AA97,AA97-BA205,MIN(-SUM(BR205:$BU205),AA97-BA205))","v":0},{"$f":"IF(BB205>AB97,AB97-BB205,MIN(-SUM(BS205:$BU205),AB97-BB205))","v":0},{"$f":"IF(BC205>AC97,AC97-BC205,MIN(-SUM(BT205:$BU205),AC97-BC205))","v":0},{"$f":"IF(BD205>AD97,AD97-BD205,MIN(-SUM(BU205:$BU205),AD97-BD205))","v":0},null,0,0]
["Leavers","2019-10-01",{"$f":"IF($B206>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B206))+IF(B206<DATE(2020,2,28),0,1)+IF($B206>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B206>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E206+F206+IF(C206=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B206,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":109973.26465764656},{"$f":"IF(C206=1,INPUTS!L$45,IF(C206=0,INPUTS!K$45,IF(C206=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D99)","v":109973.26465764656},{"$f":"IF(B206>=DATE(2023,2,1),0,IF(E206-D98+D97<0,-(E206-D98+D97),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B206,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,109973.26465764656,null,null,null,null,null,78204752.962110326,null,273.13555645540566,257.8523420689429,573.75100544074439,640.01443781146418,606.60897189942045,759.38209035596458,828.84619154711811,1375.7979824655563,369.75090412547513,2931.9368906619466,3187.2828390510722,3436.1719341412559,94732.733511481565,109973.26465750593,109973.26465764656,null,null,null,null,null,null,null,null,null,null,null,273.13555645540566,257.8523420689429,573.75100544074439,640.01443781146418,606.60897189942045,759.38209035596458,828.84619154711811,1375.7979824655563,369.75090412547513,2931.9368906619466,3187.2828390510722,3436.1719341412559,94732.733511481565,109973.26465750593,109973.26465764656,null,{"$f":"IF(AR206>R98,R98-AR206,MIN(-SUM(BI206:$BU206),R98-AR206))","v":0},{"$f":"IF(AS206>S98,S98-AS206,MIN(-SUM(BJ206:$BU206),S98-AS206))","v":0},{"$f":"IF(AT206>T98,T98-AT206,MIN(-SUM(BK206:$BU206),T98-AT206))","v":0},{"$f":"IF(AU206>U98,U98-AU206,MIN(-SUM(BL206:$BU206),U98-AU206))","v":0},{"$f":"IF(AV206>V98,V98-AV206,MIN(-SUM(BM206:$BU206),V98-AV206))","v":0},{"$f":"IF(AW206>W98,W98-AW206,MIN(-SUM(BN206:$BU206),W98-AW206))","v":0},{"$f":"IF(AX206>X98,X98-AX206,MIN(-SUM(BO206:$BU206),X98-AX206))","v":0},{"$f":"IF(AY206>Y98,Y98-AY206,MIN(-SUM(BP206:$BU206),Y98-AY206))","v":0},{"$f":"IF(AZ206>Z98,Z98-AZ206,MIN(-SUM(BQ206:$BU206),Z98-AZ206))","v":0},{"$f":"IF(BA206>AA98,AA98-BA206,MIN(-SUM(BR206:$BU206),AA98-BA206))","v":0},{"$f":"IF(BB206>AB98,AB98-BB206,MIN(-SUM(BS206:$BU206),AB98-BB206))","v":0},{"$f":"IF(BC206>AC98,AC98-BC206,MIN(-SUM(BT206:$BU206),AC98-BC206))","v":0},{"$f":"IF(BD206>AD98,AD98-BD206,MIN(-SUM(BU206:$BU206),AD98-BD206))","v":0},null,0,0]
["Leavers","2019-09-01",{"$f":"IF($B207>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B207))+IF(B207<DATE(2020,2,28),0,1)+IF($B207>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B207>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E207+F207+IF(C207=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B207,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":110270.56016810167},{"$f":"IF(C207=1,INPUTS!L$45,IF(C207=0,INPUTS!K$45,IF(C207=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D100)","v":110270.56016810167},{"$f":"IF(B207>=DATE(2023,2,1),0,IF(E207-D99+D98<0,-(E207-D99+D98),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B207,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,110270.56016810167,null,null,null,null,null,77807255.758260161,null,130.11954283575878,386.58985218962749,485.83295035572877,491.87336994390864,642.3223635330844,722.1400384128508,1225.4009312700102,335.03818979001892,2693.7526685058474,2962.1865354893334,3224.7466569349094,3481.5126055452192,93489.044463153637,110270.56016795993,110270.56016810167,null,null,null,null,null,null,null,null,null,null,null,130.11954283575878,386.58985218962749,485.83295035572877,491.87336994390864,642.3223635330844,722.1400384128508,1225.4009312700102,335.03818979001892,2693.7526685058474,2962.1865354893334,3224.7466569349094,3481.5126055452192,93489.044463153637,110270.56016795993,110270.56016810167,null,{"$f":"IF(AR207>R99,R99-AR207,MIN(-SUM(BI207:$BU207),R99-AR207))","v":0},{"$f":"IF(AS207>S99,S99-AS207,MIN(-SUM(BJ207:$BU207),S99-AS207))","v":0},{"$f":"IF(AT207>T99,T99-AT207,MIN(-SUM(BK207:$BU207),T99-AT207))","v":0},{"$f":"IF(AU207>U99,U99-AU207,MIN(-SUM(BL207:$BU207),U99-AU207))","v":0},{"$f":"IF(AV207>V99,V99-AV207,MIN(-SUM(BM207:$BU207),V99-AV207))","v":0},{"$f":"IF(AW207>W99,W99-AW207,MIN(-SUM(BN207:$BU207),W99-AW207))","v":0},{"$f":"IF(AX207>X99,X99-AX207,MIN(-SUM(BO207:$BU207),X99-AX207))","v":0},{"$f":"IF(AY207>Y99,Y99-AY207,MIN(-SUM(BP207:$BU207),Y99-AY207))","v":0},{"$f":"IF(AZ207>Z99,Z99-AZ207,MIN(-SUM(BQ207:$BU207),Z99-AZ207))","v":0},{"$f":"IF(BA207>AA99,AA99-BA207,MIN(-SUM(BR207:$BU207),AA99-BA207))","v":0},{"$f":"IF(BB207>AB99,AB99-BB207,MIN(-SUM(BS207:$BU207),AB99-BB207))","v":0},{"$f":"IF(BC207>AC99,AC99-BC207,MIN(-SUM(BT207:$BU207),AC99-BC207))","v":0},{"$f":"IF(BD207>AD99,AD99-BD207,MIN(-SUM(BU207:$BU207),AD99-BD207))","v":0},null,0,0]
["Leavers","2019-08-01",{"$f":"IF($B208>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B208))+IF(B208<DATE(2020,2,28),0,1)+IF($B208>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B208>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E208+F208+IF(C208=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B208,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":109827.76066010659},{"$f":"IF(C208=1,INPUTS!L$45,IF(C208=0,INPUTS!K$45,IF(C208=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D101)","v":109827.76066010659},{"$f":"IF(B208>=DATE(2023,2,1),0,IF(E208-D100+D99<0,-(E208-D100+D99),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B208,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,109827.76066010659,null,null,null,null,null,77372548.564812213,null,193.87557656877749,325.3240255477163,371.06813909928729,517.60881878602117,607.04270648515933,1061.0401074223837,296.5684574039347,2425.7770736864536,2704.7342488983909,2978.4992614079547,3247.1308182622938,3510.6871572155537,91588.404269180726,109827.76065996465,109827.76066010659,null,null,null,null,null,null,null,null,null,null,null,193.87557656877749,325.3240255477163,371.06813909928729,517.60881878602117,607.04270648515933,1061.0401074223837,296.5684574039347,2425.7770736864536,2704.7342488983909,2978.4992614079547,3247.1308182622938,3510.6871572155537,91588.404269180726,109827.76065996465,109827.76066010659,null,{"$f":"IF(AR208>R100,R100-AR208,MIN(-SUM(BI208:$BU208),R100-AR208))","v":0},{"$f":"IF(AS208>S100,S100-AS208,MIN(-SUM(BJ208:$BU208),S100-AS208))","v":0},{"$f":"IF(AT208>T100,T100-AT208,MIN(-SUM(BK208:$BU208),T100-AT208))","v":0},{"$f":"IF(AU208>U100,U100-AU208,MIN(-SUM(BL208:$BU208),U100-AU208))","v":0},{"$f":"IF(AV208>V100,V100-AV208,MIN(-SUM(BM208:$BU208),V100-AV208))","v":0},{"$f":"IF(AW208>W100,W100-AW208,MIN(-SUM(BN208:$BU208),W100-AW208))","v":0},{"$f":"IF(AX208>X100,X100-AX208,MIN(-SUM(BO208:$BU208),X100-AX208))","v":0},{"$f":"IF(AY208>Y100,Y100-AY208,MIN(-SUM(BP208:$BU208),Y100-AY208))","v":0},{"$f":"IF(AZ208>Z100,Z100-AZ208,MIN(-SUM(BQ208:$BU208),Z100-AZ208))","v":0},{"$f":"IF(BA208>AA100,AA100-BA208,MIN(-SUM(BR208:$BU208),AA100-BA208))","v":0},{"$f":"IF(BB208>AB100,AB100-BB208,MIN(-SUM(BS208:$BU208),AB100-BB208))","v":0},{"$f":"IF(BC208>AC100,AC100-BC208,MIN(-SUM(BT208:$BU208),AC100-BC208))","v":0},{"$f":"IF(BD208>AD100,AD100-BD208,MIN(-SUM(BU208:$BU208),AD100-BD208))","v":0},null,0,0]
["Leavers","2019-07-01",{"$f":"IF($B209>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B209))+IF(B209<DATE(2020,2,28),0,1)+IF($B209>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B209>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E209+F209+IF(C209=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B209,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":109751.38632636325},{"$f":"IF(C209=1,INPUTS!L$45,IF(C209=0,INPUTS!K$45,IF(C209=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D102)","v":109751.38632636325},{"$f":"IF(B209>=DATE(2023,2,1),0,IF(E209-D101+D100<0,-(E209-D101+D100),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B209,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,109751.38632636325,null,null,null,null,null,76799020.006020769,null,163.99716268491943,249.76672046919535,392.5165368695711,491.73148768228089,896.590218470472,258.1351618184903,2158.5116409284419,2448.4706106728281,2733.9533129778247,3015.0003615649307,3291.6521254656645,3563.9487299422954,90087.112256673427,109751.38632622034,109751.38632636325,null,null,null,null,null,null,null,null,null,null,null,163.99716268491943,249.76672046919535,392.5165368695711,491.73148768228089,896.590218470472,258.1351618184903,2158.5116409284419,2448.4706106728281,2733.9533129778247,3015.0003615649307,3291.6521254656645,3563.9487299422954,90087.112256673427,109751.38632622034,109751.38632636325,null,{"$f":"IF(AR209>R101,R101-AR209,MIN(-SUM(BI209:$BU209),R101-AR209))","v":0},{"$f":"IF(AS209>S101,S101-AS209,MIN(-SUM(BJ209:$BU209),S101-AS209))","v":0},{"$f":"IF(AT209>T101,T101-AT209,MIN(-SUM(BK209:$BU209),T101-AT209))","v":0},{"$f":"IF(AU209>U101,U101-AU209,MIN(-SUM(BL209:$BU209),U101-AU209))","v":0},{"$f":"IF(AV209>V101,V101-AV209,MIN(-SUM(BM209:$BU209),V101-AV209))","v":0},{"$f":"IF(AW209>W101,W101-AW209,MIN(-SUM(BN209:$BU209),W101-AW209))","v":0},{"$f":"IF(AX209>X101,X101-AX209,MIN(-SUM(BO209:$BU209),X101-AX209))","v":0},{"$f":"IF(AY209>Y101,Y101-AY209,MIN(-SUM(BP209:$BU209),Y101-AY209))","v":0},{"$f":"IF(AZ209>Z101,Z101-AZ209,MIN(-SUM(BQ209:$BU209),Z101-AZ209))","v":0},{"$f":"IF(BA209>AA101,AA101-BA209,MIN(-SUM(BR209:$BU209),AA101-BA209))","v":0},{"$f":"IF(BB209>AB101,AB101-BB209,MIN(-SUM(BS209:$BU209),AB101-BB209))","v":0},{"$f":"IF(BC209>AC101,AC101-BC209,MIN(-SUM(BT209:$BU209),AC101-BC209))","v":0},{"$f":"IF(BD209>AD101,AD101-BD209,MIN(-SUM(BU209:$BU209),AD101-BD209))","v":0},null,0,0]
["Leavers","2019-06-01",{"$f":"IF($B210>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B210))+IF(B210<DATE(2020,2,28),0,1)+IF($B210>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B210>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E210+F210+IF(C210=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B210,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":110129.74292742927},{"$f":"IF(C210=1,INPUTS!L$45,IF(C210=0,INPUTS!K$45,IF(C210=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D103)","v":110129.74292742927},{"$f":"IF(B210>=DATE(2023,2,1),0,IF(E210-D102+D101<0,-(E210-D102+D101),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B210,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,110129.74292742927,null,null,null,null,null,76132387.159644291,null,126.59428588332736,265.64755577580081,374.93753403275844,730.27267058239033,219.33065317434315,1889.1841240545386,2190.8055105407075,2488.7115851735416,2782.9277281785717,3073.4792172837465,3360.3912279134529,3643.6888333825232,88983.772001308913,110129.74292728462,110129.74292742927,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N102,0,$D210*R102*R$4/$P210)","v":126.59428588332736},265.64755577580081,374.93753403275844,730.27267058239033,219.33065317434315,1889.1841240545386,2190.8055105407075,2488.7115851735416,2782.9277281785717,3073.4792172837465,3360.3912279134529,3643.6888333825232,88983.772001308913,110129.74292728462,110129.74292742927,null,{"$f":"IF(AR210>R102,R102-AR210,MIN(-SUM(BI210:$BU210),R102-AR210))","v":0},{"$f":"IF(AS210>S102,S102-AS210,MIN(-SUM(BJ210:$BU210),S102-AS210))","v":0},{"$f":"IF(AT210>T102,T102-AT210,MIN(-SUM(BK210:$BU210),T102-AT210))","v":0},{"$f":"IF(AU210>U102,U102-AU210,MIN(-SUM(BL210:$BU210),U102-AU210))","v":0},{"$f":"IF(AV210>V102,V102-AV210,MIN(-SUM(BM210:$BU210),V102-AV210))","v":0},{"$f":"IF(AW210>W102,W102-AW210,MIN(-SUM(BN210:$BU210),W102-AW210))","v":0},{"$f":"IF(AX210>X102,X102-AX210,MIN(-SUM(BO210:$BU210),X102-AX210))","v":0},{"$f":"IF(AY210>Y102,Y102-AY210,MIN(-SUM(BP210:$BU210),Y102-AY210))","v":0},{"$f":"IF(AZ210>Z102,Z102-AZ210,MIN(-SUM(BQ210:$BU210),Z102-AZ210))","v":0},{"$f":"IF(BA210>AA102,AA102-BA210,MIN(-SUM(BR210:$BU210),AA102-BA210))","v":0},{"$f":"IF(BB210>AB102,AB102-BB210,MIN(-SUM(BS210:$BU210),AB102-BB210))","v":0},{"$f":"IF(BC210>AC102,AC102-BC210,MIN(-SUM(BT210:$BU210),AC102-BC210))","v":0},{"$f":"IF(BD210>AD102,AD102-BD210,MIN(-SUM(BU210:$BU210),AD102-BD210))","v":0},null,0,0]
["Leavers","2019-05-01",{"$f":"IF($B211>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B211))+IF(B211<DATE(2020,2,28),0,1)+IF($B211>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B211>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E211+F211+IF(C211=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B211,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":110441.28023780236},{"$f":"IF(C211=1,INPUTS!L$45,IF(C211=0,INPUTS!K$45,IF(C211=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D104)","v":110441.28023780236},{"$f":"IF(B211>=DATE(2023,2,1),0,IF(E211-D103+D102<0,-(E211-D103+D102),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B211,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,110441.28023780236,null,null,null,null,null,75345479.419602871,null,134.78821982758362,254.02809977354957,557.44155566107429,178.84723053380793,1607.0402595950948,1919.6962330823258,2229.4657863558627,2536.3621254506902,2840.3984295770938,3141.5878511206597,3439.9435156422719,3735.4785218781158,87866.202409157646,110441.28023765577,110441.28023780236,null,null,null,null,null,null,null,null,null,null,null,134.78821982758362,254.02809977354957,557.44155566107429,178.84723053380793,1607.0402595950948,1919.6962330823258,2229.4657863558627,2536.3621254506902,2840.3984295770938,3141.5878511206597,3439.9435156422719,3735.4785218781158,87866.202409157646,110441.28023765577,110441.28023780236,null,{"$f":"IF(AR211>R103,R103-AR211,MIN(-SUM(BI211:$BU211),R103-AR211))","v":0},{"$f":"IF(AS211>S103,S103-AS211,MIN(-SUM(BJ211:$BU211),S103-AS211))","v":0},{"$f":"IF(AT211>T103,T103-AT211,MIN(-SUM(BK211:$BU211),T103-AT211))","v":0},{"$f":"IF(AU211>U103,U103-AU211,MIN(-SUM(BL211:$BU211),U103-AU211))","v":0},{"$f":"IF(AV211>V103,V103-AV211,MIN(-SUM(BM211:$BU211),V103-AV211))","v":0},{"$f":"IF(AW211>W103,W103-AW211,MIN(-SUM(BN211:$BU211),W103-AW211))","v":0},{"$f":"IF(AX211>X103,X103-AX211,MIN(-SUM(BO211:$BU211),X103-AX211))","v":0},{"$f":"IF(AY211>Y103,Y103-AY211,MIN(-SUM(BP211:$BU211),Y103-AY211))","v":0},{"$f":"IF(AZ211>Z103,Z103-AZ211,MIN(-SUM(BQ211:$BU211),Z103-AZ211))","v":0},{"$f":"IF(BA211>AA103,AA103-BA211,MIN(-SUM(BR211:$BU211),AA103-BA211))","v":0},{"$f":"IF(BB211>AB103,AB103-BB211,MIN(-SUM(BS211:$BU211),AB103-BB211))","v":0},{"$f":"IF(BC211>AC103,AC103-BC211,MIN(-SUM(BT211:$BU211),AC103-BC211))","v":0},{"$f":"IF(BD211>AD103,AD103-BD211,MIN(-SUM(BU211:$BU211),AD103-BD211))","v":0},null,0,0]
["Leavers","2019-04-01",{"$f":"IF($B212>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B212))+IF(B212<DATE(2020,2,28),0,1)+IF($B212>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B212>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E212+F212+IF(C212=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B212,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":110833.49907749076},{"$f":"IF(C212=1,INPUTS!L$45,IF(C212=0,INPUTS!K$45,IF(C212=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D105)","v":110833.49907749076},{"$f":"IF(B212>=DATE(2023,2,1),0,IF(E212-D104+D103<0,-(E212-D104+D103),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B212,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,110833.49907749076,null,null,null,null,null,74407924.335294008,null,129.26375498263485,378.77510992529733,136.91976668633578,1314.2854508664384,1637.8551367829984,1959.4333021809025,2279.0245221608307,2596.6333718234655,2912.2644262694885,3225.9222605995815,3537.6114499144251,3847.336569314702,86878.173955834704,110833.49907734181,110833.49907749076,null,null,null,null,null,null,null,null,null,null,null,129.26375498263485,378.77510992529733,136.91976668633578,1314.2854508664384,1637.8551367829984,1959.4333021809025,2279.0245221608307,2596.6333718234655,2912.2644262694885,3225.9222605995815,3537.6114499144251,3847.336569314702,86878.173955834704,110833.49907734181,110833.49907749076,null,{"$f":"IF(AR212>R104,R104-AR212,MIN(-SUM(BI212:$BU212),R104-AR212))","v":0},{"$f":"IF(AS212>S104,S104-AS212,MIN(-SUM(BJ212:$BU212),S104-AS212))","v":0},{"$f":"IF(AT212>T104,T104-AT212,MIN(-SUM(BK212:$BU212),T104-AT212))","v":0},{"$f":"IF(AU212>U104,U104-AU212,MIN(-SUM(BL212:$BU212),U104-AU212))","v":0},{"$f":"IF(AV212>V104,V104-AV212,MIN(-SUM(BM212:$BU212),V104-AV212))","v":0},{"$f":"IF(AW212>W104,W104-AW212,MIN(-SUM(BN212:$BU212),W104-AW212))","v":0},{"$f":"IF(AX212>X104,X104-AX212,MIN(-SUM(BO212:$BU212),X104-AX212))","v":0},{"$f":"IF(AY212>Y104,Y104-AY212,MIN(-SUM(BP212:$BU212),Y104-AY212))","v":0},{"$f":"IF(AZ212>Z104,Z104-AZ212,MIN(-SUM(BQ212:$BU212),Z104-AZ212))","v":0},{"$f":"IF(BA212>AA104,AA104-BA212,MIN(-SUM(BR212:$BU212),AA104-BA212))","v":0},{"$f":"IF(BB212>AB104,AB104-BB212,MIN(-SUM(BS212:$BU212),AB104-BB212))","v":0},{"$f":"IF(BC212>AC104,AC104-BC212,MIN(-SUM(BT212:$BU212),AC104-BC212))","v":0},{"$f":"IF(BD212>AD104,AD104-BD212,MIN(-SUM(BU212:$BU212),AD104-BD212))","v":0},null,0,0]
["Leavers","2019-03-01",{"$f":"IF($B213>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B213))+IF(B213<DATE(2020,2,28),0,1)+IF($B213>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B213>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E213+F213+IF(C213=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B213,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":110548.0524805248},{"$f":"IF(C213=1,INPUTS!L$45,IF(C213=0,INPUTS!K$45,IF(C213=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D106)","v":110548.0524805248},{"$f":"IF(B213>=DATE(2023,2,1),0,IF(E213-D105+D104<0,-(E213-D105+D104),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B213,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,110548.0524805248,null,null,null,null,null,73311807.929694906,null,192.0136586574848,92.685530770675697,1002.4099560274495,1334.4989494726331,1665.5641136358336,1995.6054485170512,2324.6229541162857,2652.6166304335375,2979.5864774688057,3305.5324952220913,3630.4546836933932,3954.3530428827125,85418.108539476059,110548.05248037401,110548.0524805248,null,null,null,null,null,null,null,null,null,null,null,192.0136586574848,92.685530770675697,1002.4099560274495,1334.4989494726331,1665.5641136358336,1995.6054485170512,2324.6229541162857,2652.6166304335375,2979.5864774688057,3305.5324952220913,3630.4546836933932,3954.3530428827125,85418.108539476059,110548.05248037401,110548.0524805248,null,{"$f":"IF(AR213>R105,R105-AR213,MIN(-SUM(BI213:$BU213),R105-AR213))","v":0},{"$f":"IF(AS213>S105,S105-AS213,MIN(-SUM(BJ213:$BU213),S105-AS213))","v":0},{"$f":"IF(AT213>T105,T105-AT213,MIN(-SUM(BK213:$BU213),T105-AT213))","v":0},{"$f":"IF(AU213>U105,U105-AU213,MIN(-SUM(BL213:$BU213),U105-AU213))","v":0},{"$f":"IF(AV213>V105,V105-AV213,MIN(-SUM(BM213:$BU213),V105-AV213))","v":0},{"$f":"IF(AW213>W105,W105-AW213,MIN(-SUM(BN213:$BU213),W105-AW213))","v":0},{"$f":"IF(AX213>X105,X105-AX213,MIN(-SUM(BO213:$BU213),X105-AX213))","v":0},{"$f":"IF(AY213>Y105,Y105-AY213,MIN(-SUM(BP213:$BU213),Y105-AY213))","v":0},{"$f":"IF(AZ213>Z105,Z105-AZ213,MIN(-SUM(BQ213:$BU213),Z105-AZ213))","v":0},{"$f":"IF(BA213>AA105,AA105-BA213,MIN(-SUM(BR213:$BU213),AA105-BA213))","v":0},{"$f":"IF(BB213>AB105,AB105-BB213,MIN(-SUM(BS213:$BU213),AB105-BB213))","v":0},{"$f":"IF(BC213>AC105,AC105-BC213,MIN(-SUM(BT213:$BU213),AC105-BC213))","v":0},{"$f":"IF(BD213>AD105,AD105-BD213,MIN(-SUM(BU213:$BU213),AD105-BD213))","v":0},null,0,0]
["Leavers","2019-02-01",{"$f":"IF($B214>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B214))+IF(B214<DATE(2020,2,28),0,1)+IF($B214>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B214>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E214+F214+IF(C214=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B214,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":110040.1004510045},{"$f":"IF(C214=1,INPUTS!L$45,IF(C214=0,INPUTS!K$45,IF(C214=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D107)","v":110040.1004510045},{"$f":"IF(B214>=DATE(2023,2,1),0,IF(E214-D106+D105<0,-(E214-D106+D105),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B214,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,110040.1004510045,null,null,null,null,null,72045396.000100002,null,47.012501560505228,678.96967869932871,1018.4545180489932,1357.9393573986574,1697.4241967483219,2036.9090360979865,2376.3938754476508,2715.8787147973148,3055.3635541469794,3394.8483934966439,3734.333232846308,4073.8180721959729,83852.75531936709,110040.10045085175,110040.1004510045,null,null,null,null,null,null,null,null,null,null,null,47.012501560505228,678.96967869932871,1018.4545180489932,1357.9393573986574,1697.4241967483219,2036.9090360979865,2376.3938754476508,2715.8787147973148,3055.3635541469794,3394.8483934966439,3734.333232846308,4073.8180721959729,83852.75531936709,110040.10045085175,110040.1004510045,null,{"$f":"IF(AR214>R106,R106-AR214,MIN(-SUM(BI214:$BU214),R106-AR214))","v":0},{"$f":"IF(AS214>S106,S106-AS214,MIN(-SUM(BJ214:$BU214),S106-AS214))","v":0},{"$f":"IF(AT214>T106,T106-AT214,MIN(-SUM(BK214:$BU214),T106-AT214))","v":0},{"$f":"IF(AU214>U106,U106-AU214,MIN(-SUM(BL214:$BU214),U106-AU214))","v":0},{"$f":"IF(AV214>V106,V106-AV214,MIN(-SUM(BM214:$BU214),V106-AV214))","v":0},{"$f":"IF(AW214>W106,W106-AW214,MIN(-SUM(BN214:$BU214),W106-AW214))","v":0},{"$f":"IF(AX214>X106,X106-AX214,MIN(-SUM(BO214:$BU214),X106-AX214))","v":0},{"$f":"IF(AY214>Y106,Y106-AY214,MIN(-SUM(BP214:$BU214),Y106-AY214))","v":0},{"$f":"IF(AZ214>Z106,Z106-AZ214,MIN(-SUM(BQ214:$BU214),Z106-AZ214))","v":0},{"$f":"IF(BA214>AA106,AA106-BA214,MIN(-SUM(BR214:$BU214),AA106-BA214))","v":0},{"$f":"IF(BB214>AB106,AB106-BB214,MIN(-SUM(BS214:$BU214),AB106-BB214))","v":0},{"$f":"IF(BC214>AC106,AC106-BC214,MIN(-SUM(BT214:$BU214),AC106-BC214))","v":0},{"$f":"IF(BD214>AD106,AD106-BD214,MIN(-SUM(BU214:$BU214),AD106-BD214))","v":0},null,0,0]
["Leavers","2019-01-01",{"$f":"IF($B215>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B215))+IF(B215<DATE(2020,2,28),0,1)+IF($B215>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B215>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E215+F215+IF(C215=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B215,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C215=1,INPUTS!L$45,IF(C215=0,INPUTS!K$45,IF(C215=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D108)","v":0},{"$f":"IF(B215>=DATE(2023,2,1),0,IF(E215-D107+D106<0,-(E215-D107+D106),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B215,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R107,0,$N107-1,1,$AD$5-$N107+1),OFFSET($R$4,0,$N107-1,1,$AD$5-$N107+1))+0.0001","v":69347408.000100002},null,{"$f":"AR215+BH215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N107,0,$D215*R107*R$4/$P215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR215>R107,R107-AR215,MIN(-SUM(BI215:$BU215),R107-AR215))","v":0},{"$f":"IF(AS215>S107,S107-AS215,MIN(-SUM(BJ215:$BU215),S107-AS215))","v":0},{"$f":"IF(AT215>T107,T107-AT215,MIN(-SUM(BK215:$BU215),T107-AT215))","v":0},{"$f":"IF(AU215>U107,U107-AU215,MIN(-SUM(BL215:$BU215),U107-AU215))","v":0},{"$f":"IF(AV215>V107,V107-AV215,MIN(-SUM(BM215:$BU215),V107-AV215))","v":0},{"$f":"IF(AW215>W107,W107-AW215,MIN(-SUM(BN215:$BU215),W107-AW215))","v":0},{"$f":"IF(AX215>X107,X107-AX215,MIN(-SUM(BO215:$BU215),X107-AX215))","v":0},{"$f":"IF(AY215>Y107,Y107-AY215,MIN(-SUM(BP215:$BU215),Y107-AY215))","v":0},{"$f":"IF(AZ215>Z107,Z107-AZ215,MIN(-SUM(BQ215:$BU215),Z107-AZ215))","v":0},{"$f":"IF(BA215>AA107,AA107-BA215,MIN(-SUM(BR215:$BU215),AA107-BA215))","v":0},{"$f":"IF(BB215>AB107,AB107-BB215,MIN(-SUM(BS215:$BU215),AB107-BB215))","v":0},{"$f":"IF(BC215>AC107,AC107-BC215,MIN(-SUM(BT215:$BU215),AC107-BC215))","v":0},{"$f":"IF(BD215>AD107,AD107-BD215,MIN(-SUM(BU215:$BU215),AD107-BD215))","v":0},null,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Churn Back (UNW)",{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(S$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0.4269991691541194},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(T$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":3.1876515518368044E-2},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(U$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(V$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(W$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(X$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(Y$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(Z$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(AA$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Churn Back (Post)",{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(S$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0.38525620555443146},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(T$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":2.187206909773665E-2},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(U$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(V$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(W$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(X$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(Y$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(Z$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(AA$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUTS!$H$21","v":"CHIP"},{"$f":"INPUTS!$H$22","v":"Children"},{"$f":"INPUTS!$H$23","v":"Expansion"},{"$f":"INPUTS!$H$24","v":"Adult"},{"$f":"INPUTS!$H$25","v":"Aged"},{"$f":"INPUTS!$H$26","v":"Disabled"},{"$f":"INPUTS!$H$27","v":"COVID New"},{"$f":"INPUTS!$H$28","v":"Unknown"},{"$f":"INPUTS!$H$29","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Joiners","Population 1","Population 2","Population 3","Population 4","Population 5","Population 6","Population 7","Population 8","Population 9",null,"RowLookup"]
["Joiners",{"$f":"B114","v":"2027-06-01"},{"$f":"C114","v":5},{"$f":"MAX(0,E222)+F222","v":133980.54671138956},null,{"$f":"IF(C223>=2,E115*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C223-1,1)+INDEX(INPUTS!$K$8:$K$11,$C223-1,1))^(1/12)-1)*D7,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B222,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":133980.54671138956},null,null,null,{"$f":"D222","v":133980.54671138956},null,null,null,null,null,null,null,{"$f":"$J222+SUM(S222:AA222)","v":220514.50334001146},{"$f":"IF($C222<2,0,IF($C222=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":76742.378137968772},{"$f":"IF($C222<2,0,IF($C222=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":9791.5784906531444},{"$f":"IF($C222<2,0,IF($C222=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},null,{"$f":"ROW(Q115)","v":115}]
["Joiners",{"$f":"B115","v":"2027-05-01"},5,{"$f":"MAX(0,E223)+F223","v":133639.91081505831},null,{"$f":"IF(C224>=2,E116*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C224-1,1)+INDEX(INPUTS!$K$8:$K$11,$C224-1,1))^(1/12)-1)*D8,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B223,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":133639.91081505831},null,null,null,133639.91081505831,null,null,null,null,null,null,null,{"$f":"$J223+SUM(S223:AA223)","v":219962.94891256801},{"$f":"IF($C223<2,0,IF($C223=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":76546.674792257385},{"$f":"IF($C223<2,0,IF($C223=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":9776.3633052523146},{"$f":"IF($C223<2,0,IF($C223=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},null,116]
["Joiners","2027-04-01",5,133299.97134606302,null,{"$f":"IF(C225>=2,E117*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C225-1,1)+INDEX(INPUTS!$K$8:$K$11,$C225-1,1))^(1/12)-1)*D9,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B224,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":133299.97134606302},null,null,null,133299.97134606302,null,null,null,null,null,null,null,{"$f":"$J224+SUM(S224:AA224)","v":219412.51665951457},{"$f":"IF($C224<2,0,IF($C224=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":76351.369588975344},{"$f":"IF($C224<2,0,IF($C224=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":9761.175724476192},{"$f":"IF($C224<2,0,IF($C224=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},null,117]
["Joiners","2027-03-01",5,132960.72711278152,null,{"$f":"IF(C226>=2,E118*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C226-1,1)+INDEX(INPUTS!$K$8:$K$11,$C226-1,1))^(1/12)-1)*D10,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B225,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":132960.72711278152},null,null,null,132960.72711278152,null,null,null,null,null,null,null,218863.20156693371,{"$f":"IF($C225<2,0,IF($C225=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":76156.458791839163},{"$f":"IF($C225<2,0,IF($C225=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":9746.0156623130461},{"$f":"IF($C225<2,0,IF($C225=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},null,118]
["Joiners","2027-02-01",5,132622.17701902406,null,{"$f":"IF(C227>=2,E119*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C227-1,1)+INDEX(INPUTS!$K$8:$K$11,$C227-1,1))^(1/12)-1)*D11,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B226,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":132622.17701902406},null,null,null,132622.17701902406,null,null,null,null,null,null,null,218314.99784173653,{"$f":"IF($C226<2,0,IF($C226=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":75961.937793049583},{"$f":"IF($C226<2,0,IF($C226=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":9730.8830296628948},{"$f":"IF($C226<2,0,IF($C226=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},null,119]
["Joiners","2027-01-01",5,132284.32008047681,null,{"$f":"IF(C228>=2,E120*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C228-1,1)+INDEX(INPUTS!$K$8:$K$11,$C228-1,1))^(1/12)-1)*D12,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B227,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":132284.32008047681},null,null,null,132284.32008047681,null,null,null,null,null,null,null,217767.89886994756,{"$f":"IF($C227<2,0,IF($C227=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":75767.801056270255},{"$f":"IF($C227<2,0,IF($C227=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":9715.7777332004971},{"$f":"IF($C227<2,0,IF($C227=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},null,120]
["Joiners","2026-12-01",5,131947.1553500359,null,{"$f":"IF(C229>=2,E121*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C229-1,1)+INDEX(INPUTS!$K$8:$K$11,$C229-1,1))^(1/12)-1)*D13,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B228,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":131947.1553500359},null,null,null,131947.1553500359,null,null,null,null,null,null,null,217221.89721645953,{"$f":"IF($C228<2,0,IF($C228=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":75574.042190315566},{"$f":"IF($C228<2,0,IF($C228=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":9700.6996761080718},{"$f":"IF($C228<2,0,IF($C228=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},null,121]
["Joiners","2026-11-01",5,131610.67997293195,null,{"$f":"IF(C230>=2,E122*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C230-1,1)+INDEX(INPUTS!$K$8:$K$11,$C230-1,1))^(1/12)-1)*D14,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B229,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":131610.67997293195},null,null,null,131610.67997293195,null,null,null,null,null,null,null,216676.98663855466,{"$f":"IF($C229<2,0,IF($C229=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":75380.657870216965},{"$f":"IF($C229<2,0,IF($C229=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":9685.6487954057557},{"$f":"IF($C229<2,0,IF($C229=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},null,122]
["Joiners","2026-10-01",5,131274.88927574886,null,{"$f":"IF(C231>=2,E123*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C231-1,1)+INDEX(INPUTS!$K$8:$K$11,$C231-1,1))^(1/12)-1)*D15,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B230,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":131274.88927574886},null,null,null,131274.88927574886,null,null,null,null,null,null,null,216133.26653254684,{"$f":"IF($C230<2,0,IF($C230=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":75187.750392853675},{"$f":"IF($C230<2,0,IF($C230=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":9670.6268639442915},{"$f":"IF($C230<2,0,IF($C230=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},null,123]
["Joiners","2026-09-01",5,130939.77690912422,null,{"$f":"IF(C232>=2,E124*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C232-1,1)+INDEX(INPUTS!$K$8:$K$11,$C232-1,1))^(1/12)-1)*D16,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B231,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":130939.77690912422},null,null,null,130939.77690912422,null,null,null,null,null,null,null,215590.82378612977,{"$f":"IF($C231<2,0,IF($C231=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":74995.411965932974},{"$f":"IF($C231<2,0,IF($C231=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":9655.6349110725732},{"$f":"IF($C231<2,0,IF($C231=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},null,124]
["Joiners","2026-08-01",5,130605.33501783495,null,{"$f":"IF(C233>=2,E125*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C233-1,1)+INDEX(INPUTS!$K$8:$K$11,$C233-1,1))^(1/12)-1)*D17,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B232,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":130605.33501783495},null,null,null,130605.33501783495,null,null,null,null,null,null,null,215049.73552145876,{"$f":"IF($C232<2,0,IF($C232=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":74803.727125895268},{"$f":"IF($C232<2,0,IF($C232=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":9640.6733777285408},{"$f":"IF($C232<2,0,IF($C232=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},null,125]
["Joiners","2026-07-01",5,130271.55415469475,null,{"$f":"IF(C234>=2,E126*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C234-1,1)+INDEX(INPUTS!$K$8:$K$11,$C234-1,1))^(1/12)-1)*D18,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B233,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":130271.55415469475},null,null,null,130271.55415469475,null,null,null,null,null,null,null,214510.06730340142,{"$f":"IF($C233<2,0,IF($C233=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":74612.77113486304},{"$f":"IF($C233<2,0,IF($C233=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":9625.7420138436082},{"$f":"IF($C233<2,0,IF($C233=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},null,126]
["Joiners","2026-06-01",4,129938.42339729043,null,{"$f":"IF(C235>=2,E127*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C235-1,1)+INDEX(INPUTS!$K$8:$K$11,$C235-1,1))^(1/12)-1)*D19,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B234,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":129938.42339729043},null,null,null,129938.42339729043,null,null,null,null,null,null,null,213971.8877079229,{"$f":"IF($C234<2,0,IF($C234=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":74422.623590553805},{"$f":"IF($C234<2,0,IF($C234=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":9610.8407200786733},{"$f":"IF($C234<2,0,IF($C234=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},null,127]
["Joiners","2026-05-01",4,129605.93679618354,null,{"$f":"IF(C236>=2,E128*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C236-1,1)+INDEX(INPUTS!$K$8:$K$11,$C236-1,1))^(1/12)-1)*D20,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B235,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":129605.93679618354},null,null,null,129605.93679618354,null,null,null,null,null,null,null,213435.26651122665,{"$f":"IF($C235<2,0,IF($C235=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":74233.360375976888},{"$f":"IF($C235<2,0,IF($C235=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":9595.9693390662196},{"$f":"IF($C235<2,0,IF($C235=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},null,128]
["Joiners","2026-04-01",4,129274.26217956004,null,{"$f":"IF(C237>=2,E129*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C237-1,1)+INDEX(INPUTS!$K$8:$K$11,$C237-1,1))^(1/12)-1)*D21,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B236,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":129274.26217956004},null,null,null,129274.26217956004,null,null,null,null,null,null,null,212900.1880094537,{"$f":"IF($C236<2,0,IF($C236=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":74044.800366536016},{"$f":"IF($C236<2,0,IF($C236=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":9581.1254633576555},{"$f":"IF($C236<2,0,IF($C236=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},null,129]
["Joiners","2026-03-01",4,128943.55883462798,null,{"$f":"IF(C238>=2,E130*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C238-1,1)+INDEX(INPUTS!$K$8:$K$11,$C238-1,1))^(1/12)-1)*D22,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B237,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":128943.55883462798},null,null,null,128943.55883462798,null,null,null,null,null,null,null,212357.20391075569,{"$f":"IF($C237<2,0,IF($C237=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":73847.560763553163},{"$f":"IF($C237<2,0,IF($C237=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":9566.0843125745669},{"$f":"IF($C237<2,0,IF($C237=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},null,130]
["Joiners","2026-02-01",4,128613.9726765127,null,{"$f":"IF(C239>=2,E131*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C239-1,1)+INDEX(INPUTS!$K$8:$K$11,$C239-1,1))^(1/12)-1)*D23,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B238,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":128613.9726765127},null,null,null,128613.9726765127,null,null,null,null,null,null,null,211807.45902287366,{"$f":"IF($C238<2,0,IF($C238=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":73642.521649266739},{"$f":"IF($C238<2,0,IF($C238=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":9550.9646970942304},{"$f":"IF($C238<2,0,IF($C238=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},null,131]
["Joiners",{"$f":"B131","v":"2026-01-01"},4,128285.63379829109,null,{"$f":"IF(C240>=2,E132*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C240-1,1)+INDEX(INPUTS!$K$8:$K$11,$C240-1,1))^(1/12)-1)*D24,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B239,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":128285.63379829109},null,null,null,128285.63379829109,null,null,null,null,null,null,null,211251.85231021931,{"$f":"IF($C239<2,0,IF($C239=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":73430.358178222901},{"$f":"IF($C239<2,0,IF($C239=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":9535.860333705321},{"$f":"IF($C239<2,0,IF($C239=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},null,132]
["Joiners","2025-12-01",4,127958.67871110515,null,{"$f":"IF(C241>=2,E133*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C241-1,1)+INDEX(INPUTS!$K$8:$K$11,$C241-1,1))^(1/12)-1)*D25,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B240,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":127958.67871110515},null,null,null,127958.67871110515,null,null,null,null,null,null,null,210691.44102302805,{"$f":"IF($C240<2,0,IF($C240=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":73211.88090608691},{"$f":"IF($C240<2,0,IF($C240=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":9520.8814058359803},{"$f":"IF($C240<2,0,IF($C240=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},null,133]
["Joiners","2025-11-01",4,127633.23815243378,null,{"$f":"IF(C242>=2,E134*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C242-1,1)+INDEX(INPUTS!$K$8:$K$11,$C242-1,1))^(1/12)-1)*D26,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B241,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":127633.23815243378},null,null,null,127633.23815243378,null,null,null,null,null,null,null,210126.0244678602,{"$f":"IF($C241<2,0,IF($C241=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":72986.781355188476},{"$f":"IF($C241<2,0,IF($C241=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":9506.0049602379404},{"$f":"IF($C241<2,0,IF($C241=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},null,134]
["Joiners","2025-10-01",4,127309.02029504805,null,{"$f":"IF(C243>=2,E135*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C243-1,1)+INDEX(INPUTS!$K$8:$K$11,$C243-1,1))^(1/12)-1)*D27,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B242,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":127309.02029504805},null,null,null,127309.02029504805,null,null,null,null,null,null,null,209555.47321724804,{"$f":"IF($C242<2,0,IF($C242=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":72755.215726091861},{"$f":"IF($C242<2,0,IF($C242=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":9491.2371961081535},{"$f":"IF($C242<2,0,IF($C242=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},null,135]
["Joiners","2025-09-01",4,126970.59474159921,null,{"$f":"IF(C244>=2,E136*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C244-1,1)+INDEX(INPUTS!$K$8:$K$11,$C244-1,1))^(1/12)-1)*D28,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B243,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":126970.59474159921},null,null,null,126970.59474159921,null,null,null,null,null,null,null,208979.0053036536,{"$f":"IF($C243<2,0,IF($C243=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":72531.795676754424},{"$f":"IF($C243<2,0,IF($C243=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":9476.6148852999686},{"$f":"IF($C243<2,0,IF($C243=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},null,136]
["Joiners","2025-08-01",4,126618.69363857423,null,{"$f":"IF(C245>=2,E137*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C245-1,1)+INDEX(INPUTS!$K$8:$K$11,$C245-1,1))^(1/12)-1)*D29,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B244,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":126618.69363857423},null,null,null,126618.69363857423,null,null,null,null,null,null,null,209242.88243967685,{"$f":"IF($C244<2,0,IF($C244=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":73131.59692936021},{"$f":"IF($C244<2,0,IF($C244=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":9492.5918717424065},{"$f":"IF($C244<2,0,IF($C244=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},null,137]
["Joiners","2025-07-01",4,126254.49327493468,null,{"$f":"IF(C246>=2,E138*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C246-1,1)+INDEX(INPUTS!$K$8:$K$11,$C246-1,1))^(1/12)-1)*D30,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B245,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":126254.49327493468},null,null,null,126254.49327493468,null,null,null,null,null,null,null,209407.54593936627,{"$f":"IF($C245<2,0,IF($C245=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":73664.084704681198},{"$f":"IF($C245<2,0,IF($C245=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":9488.9679597504164},{"$f":"IF($C245<2,0,IF($C245=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},null,138]
["Joiners","2025-06-01",3,125879.37682151231,null,{"$f":"IF(C247>=2,E139*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C247-1,1)+INDEX(INPUTS!$K$8:$K$11,$C247-1,1))^(1/12)-1)*D31,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B246,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":125879.37682151231},null,null,null,125879.37682151231,null,null,null,null,null,null,null,209493.89570487011,{"$f":"IF($C246<2,0,IF($C246=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":74144.550386397532},{"$f":"IF($C246<2,0,IF($C246=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":9469.9684969602786},{"$f":"IF($C246<2,0,IF($C246=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},null,139]
["Joiners","2025-05-01",3,125492.89909849819,null,{"$f":"IF(C248>=2,E140*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C248-1,1)+INDEX(INPUTS!$K$8:$K$11,$C248-1,1))^(1/12)-1)*D32,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B247,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":125492.89909849819},null,null,null,125492.89909849819,null,null,null,null,null,null,null,209488.71204058296,{"$f":"IF($C247<2,0,IF($C247=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":74562.970234847249},{"$f":"IF($C247<2,0,IF($C247=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":9432.8427072375107},{"$f":"IF($C247<2,0,IF($C247=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},null,140]
["Joiners","2025-04-01",3,125095.29328412033,null,{"$f":"IF(C249>=2,E141*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C249-1,1)+INDEX(INPUTS!$K$8:$K$11,$C249-1,1))^(1/12)-1)*D33,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B248,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":125095.29328412033},null,null,null,125095.29328412033,null,null,null,null,null,null,null,209495.03810095441,{"$f":"IF($C248<2,0,IF($C248=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":75000.202892015295},{"$f":"IF($C248<2,0,IF($C248=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":9399.5419248187754},{"$f":"IF($C248<2,0,IF($C248=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},null,141]
["Joiners","2025-03-01",3,124710.57927313005,null,{"$f":"IF(C250>=2,E142*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C250-1,1)+INDEX(INPUTS!$K$8:$K$11,$C250-1,1))^(1/12)-1)*D34,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B249,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":124710.57927313005},null,null,null,124710.57927313005,null,null,null,null,null,null,null,209508.18072951099,{"$f":"IF($C249<2,0,IF($C249=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":75432.247610920196},{"$f":"IF($C249<2,0,IF($C249=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":9365.3538454607406},{"$f":"IF($C249<2,0,IF($C249=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},null,142]
["Joiners","2025-02-01",3,125679.09712430945,null,{"$f":"IF(C251>=2,E143*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C251-1,1)+INDEX(INPUTS!$K$8:$K$11,$C251-1,1))^(1/12)-1)*D35,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B250,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":125679.09712430945},null,null,null,125679.09712430945,null,null,null,null,null,null,null,210317.95763805593,{"$f":"IF($C250<2,0,IF($C250=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":75279.820313652483},{"$f":"IF($C250<2,0,IF($C250=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":9359.0402000939994},{"$f":"IF($C250<2,0,IF($C250=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},null,143]
["Joiners","2025-01-01",3,126599.64903565217,null,{"$f":"IF(C252>=2,E144*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C252-1,1)+INDEX(INPUTS!$K$8:$K$11,$C252-1,1))^(1/12)-1)*D36,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B251,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":126599.64903565217},null,null,null,126599.64903565217,null,null,null,null,null,null,null,136194.28680688783,{"$f":"IF($C251<2,0,IF($C251=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":4800.5955320608937},{"$f":"IF($C251<2,0,IF($C251=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":4794.0422391747798},{"$f":"IF($C251<2,0,IF($C251=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},null,144]
["Joiners","2024-12-01",3,127429.60332656272,null,{"$f":"IF(C253>=2,E145*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C253-1,1)+INDEX(INPUTS!$K$8:$K$11,$C253-1,1))^(1/12)-1)*D37,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B252,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":127429.60332656272},null,null,null,127429.60332656272,null,null,null,null,null,null,null,143615.41005535008,{"$f":"IF($C252<2,0,IF($C252=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":8098.4309483744719},{"$f":"IF($C252<2,0,IF($C252=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":8087.3757804128718},{"$f":"IF($C252<2,0,IF($C252=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},null,145]
["Joiners","2024-11-01",3,128153.65371643113,null,{"$f":"IF(C254>=2,E146*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C254-1,1)+INDEX(INPUTS!$K$8:$K$11,$C254-1,1))^(1/12)-1)*D38,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B253,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":128153.65371643113},null,null,null,128153.65371643113,null,null,null,null,null,null,null,149472.95716049775,{"$f":"IF($C253<2,0,IF($C253=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":10666.932436684971},{"$f":"IF($C253<2,0,IF($C253=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":10652.371007381653},{"$f":"IF($C253<2,0,IF($C253=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},null,146]
["Joiners","2024-10-01",3,128903.89414036536,null,{"$f":"IF(C255>=2,E147*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C255-1,1)+INDEX(INPUTS!$K$8:$K$11,$C255-1,1))^(1/12)-1)*D39,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B254,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":128903.89414036536},null,null,null,128903.89414036536,null,null,null,null,null,null,null,156298.71334601683,{"$f":"IF($C254<2,0,IF($C254=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":13706.765155275789},{"$f":"IF($C254<2,0,IF($C254=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":13688.05405037568},{"$f":"IF($C254<2,0,IF($C254=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},null,147]
["Joiners",{"$f":"B147","v":"2024-09-01"},3,129647.04178331175,null,{"$f":"IF(C256>=2,E148*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C256-1,1)+INDEX(INPUTS!$K$8:$K$11,$C256-1,1))^(1/12)-1)*D40,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B255,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":129647.04178331175},null,null,null,129647.04178331175,null,null,null,null,null,null,null,155694.65081128228,{"$f":"IF($C255<2,0,IF($C255=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":13032.699983257395},{"$f":"IF($C255<2,0,IF($C255=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":13014.909044713118},{"$f":"IF($C255<2,0,IF($C255=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},null,148]
["Joiners","2024-08-01",3,129429.46493090916,null,{"$f":"IF(C257>=2,E149*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C257-1,1)+INDEX(INPUTS!$K$8:$K$11,$C257-1,1))^(1/12)-1)*D41,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B256,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":129429.46493090916},null,null,null,129429.46493090916,null,null,null,null,null,null,null,155774.83660851678,{"$f":"IF($C256<2,0,IF($C256=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":13181.68299643044},{"$f":"IF($C256<2,0,IF($C256=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":13163.688681177169},{"$f":"IF($C256<2,0,IF($C256=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},null,149]
["Joiners","2024-07-01",3,0,null,{"$f":"IF(C258>=2,E150*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C258-1,1)+INDEX(INPUTS!$K$8:$K$11,$C258-1,1))^(1/12)-1)*D42,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B257,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,26441.414735587256,{"$f":"IF($C257<2,0,IF($C257=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":13229.737324901787},{"$f":"IF($C257<2,0,IF($C257=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":13211.677410685468},{"$f":"IF($C257<2,0,IF($C257=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},null,150]
["Joiners","2024-06-01",2,0,null,{"$f":"IF(C259>=2,E151*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C259-1,1)+INDEX(INPUTS!$K$8:$K$11,$C259-1,1))^(1/12)-1)*D43,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B258,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,40235.619213277772,{"$f":"IF($C258<2,0,IF($C258=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":17394.388722077831},{"$f":"IF($C258<2,0,IF($C258=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":22841.230491199942},{"$f":"IF($C258<2,0,IF($C258=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},null,151]
["Joiners","2024-05-01",2,0,null,{"$f":"IF(C260>=2,E152*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C260-1,1)+INDEX(INPUTS!$K$8:$K$11,$C260-1,1))^(1/12)-1)*D44,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B259,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,42695.384104463286,{"$f":"IF($C259<2,0,IF($C259=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":18457.777518343071},{"$f":"IF($C259<2,0,IF($C259=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":24237.606586120211},{"$f":"IF($C259<2,0,IF($C259=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},null,152]
["Joiners","2024-04-01",2,0,null,{"$f":"IF(C261>=2,E153*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C261-1,1)+INDEX(INPUTS!$K$8:$K$11,$C261-1,1))^(1/12)-1)*D45,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B260,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,42938.396273528444,{"$f":"IF($C260<2,0,IF($C260=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":18562.83488332382},{"$f":"IF($C260<2,0,IF($C260=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":24375.561390204624},{"$f":"IF($C260<2,0,IF($C260=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},null,153]
["Joiners","2024-03-01",2,0,null,{"$f":"IF(C262>=2,E154*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C262-1,1)+INDEX(INPUTS!$K$8:$K$11,$C262-1,1))^(1/12)-1)*D46,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B261,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,37398.792337853389,{"$f":"IF($C261<2,0,IF($C261=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":16167.991058186775},{"$f":"IF($C261<2,0,IF($C261=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":21230.801279666612},{"$f":"IF($C261<2,0,IF($C261=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},null,154]
["Joiners","2024-02-01",2,0,null,{"$f":"IF(C263>=2,E155*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C263-1,1)+INDEX(INPUTS!$K$8:$K$11,$C263-1,1))^(1/12)-1)*D47,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B262,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,32945.789248515095,{"$f":"IF($C262<2,0,IF($C262=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":14242.899106551011},{"$f":"IF($C262<2,0,IF($C262=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":18702.890141964082},{"$f":"IF($C262<2,0,IF($C262=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},null,155]
["Joiners","2024-01-01",2,0,null,{"$f":"IF(C264>=2,E156*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C264-1,1)+INDEX(INPUTS!$K$8:$K$11,$C264-1,1))^(1/12)-1)*D48,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B263,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,26949.26484883215,{"$f":"IF($C263<2,0,IF($C263=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":11650.522539991616},{"$f":"IF($C263<2,0,IF($C263=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":15298.742308840532},{"$f":"IF($C263<2,0,IF($C263=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},null,156]
["Joiners","2023-12-01",2,0,null,{"$f":"IF(C265>=2,E157*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C265-1,1)+INDEX(INPUTS!$K$8:$K$11,$C265-1,1))^(1/12)-1)*D49,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B264,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,16016.591658047524,{"$f":"IF($C264<2,0,IF($C264=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":6924.1837642932942},{"$f":"IF($C264<2,0,IF($C264=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":9092.407893754229},{"$f":"IF($C264<2,0,IF($C264=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},null,157]
["Joiners","2023-11-01",2,0,null,{"$f":"IF(C266>=2,E158*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C266-1,1)+INDEX(INPUTS!$K$8:$K$11,$C266-1,1))^(1/12)-1)*D50,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B265,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,8620.4979785534197,{"$f":"IF($C265<2,0,IF($C265=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":3726.7549437231037},{"$f":"IF($C265<2,0,IF($C265=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":4893.7430348303151},{"$f":"IF($C265<2,0,IF($C265=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},null,158]
["Joiners","2023-10-01",2,0,null,{"$f":"IF(C267>=2,E159*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C267-1,1)+INDEX(INPUTS!$K$8:$K$11,$C267-1,1))^(1/12)-1)*D51,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B266,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.3440917204126147E-3,{"$f":"IF($C266<2,0,IF($C266=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":1.250722291578186E-3},{"$f":"IF($C266<2,0,IF($C266=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":9.3369428834428749E-5},{"$f":"IF($C266<2,0,IF($C266=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},null,159]
["Joiners","2023-09-01",2,0,null,{"$f":"IF(C268>=2,E160*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C268-1,1)+INDEX(INPUTS!$K$8:$K$11,$C268-1,1))^(1/12)-1)*D52,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B267,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.3440917204126145E-3,{"$f":"IF($C267<2,0,IF($C267=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":1.250722291578186E-3},{"$f":"IF($C267<2,0,IF($C267=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":9.3369428834428573E-5},{"$f":"IF($C267<2,0,IF($C267=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},null,160]
["Joiners","2023-08-01",2,0,null,{"$f":"IF(C269>=2,E161*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C269-1,1)+INDEX(INPUTS!$K$8:$K$11,$C269-1,1))^(1/12)-1)*D53,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B268,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,14250.175600161447,{"$f":"IF($C268<2,0,IF($C268=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":14250.175506792018},{"$f":"IF($C268<2,0,IF($C268=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":9.3369428834428437E-5},{"$f":"IF($C268<2,0,IF($C268=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},null,161]
["Joiners","2023-07-01",2,0,null,{"$f":"IF(C270>=2,E162*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C270-1,1)+INDEX(INPUTS!$K$8:$K$11,$C270-1,1))^(1/12)-1)*D54,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B269,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.3440917204126188E-3,{"$f":"IF($C269<2,0,IF($C269=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":1.2507222915781905E-3},{"$f":"IF($C269<2,0,IF($C269=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":9.3369428834428288E-5},{"$f":"IF($C269<2,0,IF($C269=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},null,162]
["Joiners","2023-06-01",2,0,null,{"$f":"IF(C271>=2,E163*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C271-1,1)+INDEX(INPUTS!$K$8:$K$11,$C271-1,1))^(1/12)-1)*D55,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B270,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,730.59567179120234,{"$f":"IF($C270<2,0,IF($C270=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":730.59557842177355},{"$f":"IF($C270<2,0,IF($C270=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":9.3369428834428139E-5},{"$f":"IF($C270<2,0,IF($C270=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},null,163]
["Joiners",{"$f":"B163","v":"2023-05-01"},2,0,null,{"$f":"IF(C272>=2,E164*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C272-1,1)+INDEX(INPUTS!$K$8:$K$11,$C272-1,1))^(1/12)-1)*D56,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B271,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.3440917204126184E-3,{"$f":"IF($C271<2,0,IF($C271=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":1.2507222915781905E-3},{"$f":"IF($C271<2,0,IF($C271=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":9.3369428834427949E-5},{"$f":"IF($C271<2,0,IF($C271=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},null,164]
["Joiners","2023-04-01",2,0,null,{"$f":"IF(C273>=2,E165*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C273-1,1)+INDEX(INPUTS!$K$8:$K$11,$C273-1,1))^(1/12)-1)*D57,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B272,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,20359.320478615162,{"$f":"IF($C272<2,0,IF($C272=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":20359.320385245734},{"$f":"IF($C272<2,0,IF($C272=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":9.3369428834427787E-5},{"$f":"IF($C272<2,0,IF($C272=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},null,165]
["Joiners","2023-03-01",1,0,null,{"$f":"IF(C274>=2,E166*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C274-1,1)+INDEX(INPUTS!$K$8:$K$11,$C274-1,1))^(1/12)-1)*D58,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B273,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C273<2,0,IF($C273=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},null,166]
["Joiners","2023-02-01",1,0,{"$f":"E167-D59+D58","v":-33372.838369486853},{"$f":"IF(C275>=2,E167*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C275-1,1)+INDEX(INPUTS!$K$8:$K$11,$C275-1,1))^(1/12)-1)*D59,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B274,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C274<2,0,IF($C274=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},null,167]
["Joiners","2023-01-01",1,9832.0029290979728,9832.0029290979728,{"$f":"IF(C276>=2,E168*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C276-1,1)+INDEX(INPUTS!$K$8:$K$11,$C276-1,1))^(1/12)-1)*D60,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B275,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,9832.0029290979728,null,null,null,null,null,null,null,9832.0029290979728,{"$f":"IF($C275<2,0,IF($C275=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},null,168]
["Joiners","2022-12-01",1,0,-1710.9970709020272,{"$f":"IF(C277>=2,E169*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C277-1,1)+INDEX(INPUTS!$K$8:$K$11,$C277-1,1))^(1/12)-1)*D61,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B276,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C276<2,0,IF($C276=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},null,169]
["Joiners","2022-11-01",1,101858.00292909797,101858.00292909797,{"$f":"IF(C278>=2,E170*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C278-1,1)+INDEX(INPUTS!$K$8:$K$11,$C278-1,1))^(1/12)-1)*D62,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B277,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,101858.00292909797,null,null,null,null,null,null,null,101858.00292909797,{"$f":"IF($C277<2,0,IF($C277=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},null,170]
["Joiners","2022-10-01",1,0,-47679.997070902027,{"$f":"IF(C279>=2,E171*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C279-1,1)+INDEX(INPUTS!$K$8:$K$11,$C279-1,1))^(1/12)-1)*D63,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B278,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C278<2,0,IF($C278=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},null,171]
["Joiners","2022-09-01",1,19150.002929097973,19150.002929097973,{"$f":"IF(C280>=2,E172*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C280-1,1)+INDEX(INPUTS!$K$8:$K$11,$C280-1,1))^(1/12)-1)*D64,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B279,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,19150.002929097973,null,null,null,null,null,null,null,19150.002929097973,{"$f":"IF($C279<2,0,IF($C279=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},null,172]
["Joiners","2022-08-01",1,0,-55830.997070902027,{"$f":"IF(C281>=2,E173*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C281-1,1)+INDEX(INPUTS!$K$8:$K$11,$C281-1,1))^(1/12)-1)*D65,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B280,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C280<2,0,IF($C280=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},null,173]
["Joiners","2022-07-01",1,164.00292909797281,164.00292909797281,{"$f":"IF(C282>=2,E174*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C282-1,1)+INDEX(INPUTS!$K$8:$K$11,$C282-1,1))^(1/12)-1)*D66,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B281,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,164.00292909797281,null,null,null,null,null,null,null,164.00292909797281,{"$f":"IF($C281<2,0,IF($C281=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},null,174]
["Joiners","2022-06-01",1,57521.002929097973,57521.002929097973,{"$f":"IF(C283>=2,E175*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C283-1,1)+INDEX(INPUTS!$K$8:$K$11,$C283-1,1))^(1/12)-1)*D67,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B282,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,57521.002929097973,null,null,null,null,null,null,null,57521.002929097973,{"$f":"IF($C282<2,0,IF($C282=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},null,175]
["Joiners","2022-05-01",1,0,-38898.997070902027,{"$f":"IF(C284>=2,E176*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C284-1,1)+INDEX(INPUTS!$K$8:$K$11,$C284-1,1))^(1/12)-1)*D68,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B283,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C283<2,0,IF($C283=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},null,176]
["Joiners","2022-04-01",1,0,-6244.9970709020272,{"$f":"IF(C285>=2,E177*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C285-1,1)+INDEX(INPUTS!$K$8:$K$11,$C285-1,1))^(1/12)-1)*D69,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B284,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C284<2,0,IF($C284=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},null,177]
["Joiners","2022-03-01",1,0,-23675.997070902027,{"$f":"IF(C286>=2,E178*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C286-1,1)+INDEX(INPUTS!$K$8:$K$11,$C286-1,1))^(1/12)-1)*D70,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B285,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C285<2,0,IF($C285=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},null,178]
["Joiners","2022-02-01",1,0,-1249.9970709020272,{"$f":"IF(C287>=2,E179*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C287-1,1)+INDEX(INPUTS!$K$8:$K$11,$C287-1,1))^(1/12)-1)*D71,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B286,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C286<2,0,IF($C286=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},null,{"$f":"ROW(Q179)","v":179}]
["Joiners",{"$f":"B179","v":"2022-01-01"},1,{"$f":"MAX(0,E287)+F287","v":11569.002929097973},11569.002929097973,{"$f":"IF(C288>=2,E180*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C288-1,1)+INDEX(INPUTS!$K$8:$K$11,$C288-1,1))^(1/12)-1)*D72,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B287,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,11569.002929097973,null,null,null,null,null,null,null,11569.002929097973,{"$f":"IF($C287<2,0,IF($C287=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},null,180]
["Joiners","2021-12-01",1,2274.0029290979728,2274.0029290979728,{"$f":"IF(C289>=2,E181*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C289-1,1)+INDEX(INPUTS!$K$8:$K$11,$C289-1,1))^(1/12)-1)*D73,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B288,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2274.0029290979728,null,null,null,null,null,null,null,{"$f":"$J288+SUM(S288:AA288)","v":2274.0029290979728},{"$f":"IF($C288<2,0,IF($C288=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},null,181]
["Joiners","2021-11-01",1,0,-20755.997070902027,{"$f":"IF(C290>=2,E182*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C290-1,1)+INDEX(INPUTS!$K$8:$K$11,$C290-1,1))^(1/12)-1)*D74,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B289,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C289<2,0,IF($C289=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},null,182]
["Joiners","2021-10-01",1,0,-20991.997070902027,{"$f":"IF(C291>=2,E183*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C291-1,1)+INDEX(INPUTS!$K$8:$K$11,$C291-1,1))^(1/12)-1)*D75,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B290,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C290<2,0,IF($C290=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},null,183]
["Joiners","2021-09-01",1,15808.002929097973,15808.002929097973,{"$f":"IF(C292>=2,E184*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C292-1,1)+INDEX(INPUTS!$K$8:$K$11,$C292-1,1))^(1/12)-1)*D76,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B291,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,15808.002929097973,null,null,null,null,null,null,null,15808.002929097973,{"$f":"IF($C291<2,0,IF($C291=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},null,184]
["Joiners","2021-08-01",1,35141.002929097973,35141.002929097973,{"$f":"IF(C293>=2,E185*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C293-1,1)+INDEX(INPUTS!$K$8:$K$11,$C293-1,1))^(1/12)-1)*D77,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B292,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,35141.002929097973,null,null,null,null,null,null,null,35141.002929097973,{"$f":"IF($C292<2,0,IF($C292=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},null,185]
["Joiners","2021-07-01",1,5271.0029290979728,5271.0029290979728,{"$f":"IF(C294>=2,E186*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C294-1,1)+INDEX(INPUTS!$K$8:$K$11,$C294-1,1))^(1/12)-1)*D78,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B293,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,5271.0029290979728,null,null,null,null,null,null,null,5271.0029290979728,{"$f":"IF($C293<2,0,IF($C293=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},null,186]
["Joiners","2021-06-01",1,23022.002929097973,23022.002929097973,{"$f":"IF(C295>=2,E187*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C295-1,1)+INDEX(INPUTS!$K$8:$K$11,$C295-1,1))^(1/12)-1)*D79,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B294,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,23022.002929097973,null,null,null,null,null,null,null,23022.002929097973,{"$f":"IF($C294<2,0,IF($C294=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},null,187]
["Joiners","2021-05-01",1,23083.002929097973,23083.002929097973,{"$f":"IF(C296>=2,E188*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C296-1,1)+INDEX(INPUTS!$K$8:$K$11,$C296-1,1))^(1/12)-1)*D80,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B295,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,23083.002929097973,null,null,null,null,null,null,null,23083.002929097973,{"$f":"IF($C295<2,0,IF($C295=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},null,188]
["Joiners","2021-04-01",1,15062.002929097973,15062.002929097973,{"$f":"IF(C297>=2,E189*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C297-1,1)+INDEX(INPUTS!$K$8:$K$11,$C297-1,1))^(1/12)-1)*D81,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B296,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,15062.002929097973,null,null,null,null,null,null,null,15062.002929097973,{"$f":"IF($C296<2,0,IF($C296=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},null,189]
["Joiners","2021-03-01",1,31181.002929097973,31181.002929097973,{"$f":"IF(C298>=2,E190*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C298-1,1)+INDEX(INPUTS!$K$8:$K$11,$C298-1,1))^(1/12)-1)*D82,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B297,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31181.002929097973,null,null,null,null,null,null,null,31181.002929097973,{"$f":"IF($C297<2,0,IF($C297=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},null,190]
["Joiners","2021-02-01",1,101297.00292909797,101297.00292909797,{"$f":"IF(C299>=2,E191*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C299-1,1)+INDEX(INPUTS!$K$8:$K$11,$C299-1,1))^(1/12)-1)*D83,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B298,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,101297.00292909797,null,null,null,null,null,null,null,101297.00292909797,{"$f":"IF($C298<2,0,IF($C298=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},null,191]
["Joiners","2021-01-01",1,0,{"$f":"E192-D84+D83","v":-95045.997070902027},{"$f":"IF(C300>=2,E192*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C300-1,1)+INDEX(INPUTS!$K$8:$K$11,$C300-1,1))^(1/12)-1)*D84,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B299,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C299<2,0,IF($C299=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},null,192]
["Joiners","2020-12-01",1,12924.002929097973,{"$f":"E193-D85+D84","v":12924.002929097973},{"$f":"IF(C301>=2,E193*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C301-1,1)+INDEX(INPUTS!$K$8:$K$11,$C301-1,1))^(1/12)-1)*D85,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B300,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,12924.002929097973,null,null,null,null,null,null,null,12924.002929097973,{"$f":"IF($C300<2,0,IF($C300=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},null,193]
["Joiners","2020-11-01",1,41286.002929097973,41286.002929097973,{"$f":"IF(C302>=2,E194*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C302-1,1)+INDEX(INPUTS!$K$8:$K$11,$C302-1,1))^(1/12)-1)*D86,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B301,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,41286.002929097973,null,null,null,null,null,null,null,41286.002929097973,{"$f":"IF($C301<2,0,IF($C301=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},null,194]
["Joiners","2020-10-01",1,27602.002929097973,27602.002929097973,{"$f":"IF(C303>=2,E195*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C303-1,1)+INDEX(INPUTS!$K$8:$K$11,$C303-1,1))^(1/12)-1)*D87,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B302,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,27602.002929097973,null,null,null,null,null,null,null,27602.002929097973,{"$f":"IF($C302<2,0,IF($C302=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},null,195]
["Joiners",{"$f":"B195","v":"2020-09-01"},1,2148.0029290979728,2148.0029290979728,{"$f":"IF(C304>=2,E196*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C304-1,1)+INDEX(INPUTS!$K$8:$K$11,$C304-1,1))^(1/12)-1)*D88,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B303,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2148.0029290979728,null,null,null,null,null,null,null,2148.0029290979728,{"$f":"IF($C303<2,0,IF($C303=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},null,196]
["Joiners","2020-08-01",1,5565.0029290979728,5565.0029290979728,{"$f":"IF(C305>=2,E197*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C305-1,1)+INDEX(INPUTS!$K$8:$K$11,$C305-1,1))^(1/12)-1)*D89,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B304,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,5565.0029290979728,null,null,null,null,null,null,null,5565.0029290979728,{"$f":"IF($C304<2,0,IF($C304=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},null,197]
["Joiners","2020-07-01",1,20668.002929097973,20668.002929097973,{"$f":"IF(C306>=2,E198*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C306-1,1)+INDEX(INPUTS!$K$8:$K$11,$C306-1,1))^(1/12)-1)*D90,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B305,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,20668.002929097973,null,null,null,null,null,null,null,20668.002929097973,{"$f":"IF($C305<2,0,IF($C305=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},null,198]
["Joiners","2020-06-01",1,0,-34946.997070902027,{"$f":"IF(C307>=2,E199*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C307-1,1)+INDEX(INPUTS!$K$8:$K$11,$C307-1,1))^(1/12)-1)*D91,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B306,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C306<2,0,IF($C306=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},null,199]
["Joiners","2020-05-01",1,0,-32390.997070902027,{"$f":"IF(C308>=2,E200*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C308-1,1)+INDEX(INPUTS!$K$8:$K$11,$C308-1,1))^(1/12)-1)*D92,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B307,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C307<2,0,IF($C307=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},null,200]
["Joiners","2020-04-01",1,29499.002929097973,29499.002929097973,{"$f":"IF(C309>=2,E201*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C309-1,1)+INDEX(INPUTS!$K$8:$K$11,$C309-1,1))^(1/12)-1)*D93,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B308,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,29499.002929097973,null,null,null,null,null,null,null,29499.002929097973,{"$f":"IF($C308<2,0,IF($C308=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},null,201]
["Joiners","2020-03-01",1,143452.92045920435,143452.92045920435,{"$f":"IF(C310>=2,E202*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C310-1,1)+INDEX(INPUTS!$K$8:$K$11,$C310-1,1))^(1/12)-1)*D94,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B309,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,143452.92045920435,null,null,null,null,null,null,null,143452.92045920435,{"$f":"IF($C309<2,0,IF($C309=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},null,202]
["Joiners","2020-02-01",0,115869.97498974949,115869.97498974949,{"$f":"IF(C311>=2,E203*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C311-1,1)+INDEX(INPUTS!$K$8:$K$11,$C311-1,1))^(1/12)-1)*D95,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B310,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D310","v":115869.97498974949},null,null,null,null,null,null,null,115869.97498974949,{"$f":"IF($C310<2,0,IF($C310=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},null,203]
["Joiners","2020-01-01",0,197611.50092250947,197611.50092250947,{"$f":"IF(C312>=2,E204*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C312-1,1)+INDEX(INPUTS!$K$8:$K$11,$C312-1,1))^(1/12)-1)*D96,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B311,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,197611.50092250947,null,null,null,null,null,null,null,197611.50092250947,{"$f":"IF($C311<2,0,IF($C311=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},null,204]
["Joiners","2019-12-01",0,113447.87792127952,113447.87792127952,{"$f":"IF(C313>=2,E205*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C313-1,1)+INDEX(INPUTS!$K$8:$K$11,$C313-1,1))^(1/12)-1)*D97,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B312,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,113447.87792127952,null,null,null,null,null,null,null,113447.87792127952,{"$f":"IF($C312<2,0,IF($C312=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},null,205]
["Joiners","2019-11-01",0,118979.26465764642,118979.26465764642,{"$f":"IF(C314>=2,E206*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C314-1,1)+INDEX(INPUTS!$K$8:$K$11,$C314-1,1))^(1/12)-1)*D98,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B313,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,118979.26465764642,null,null,null,null,null,null,null,118979.26465764642,{"$f":"IF($C313<2,0,IF($C313=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},null,206]
["Joiners","2019-10-01",0,194233.56016810145,194233.56016810145,{"$f":"IF(C315>=2,E207*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C315-1,1)+INDEX(INPUTS!$K$8:$K$11,$C315-1,1))^(1/12)-1)*D99,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B314,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,194233.56016810145,null,null,null,null,null,null,null,194233.56016810145,{"$f":"IF($C314<2,0,IF($C314=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},null,207]
["Joiners","2019-09-01",0,91812.760660106316,91812.760660106316,{"$f":"IF(C316>=2,E208*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C316-1,1)+INDEX(INPUTS!$K$8:$K$11,$C316-1,1))^(1/12)-1)*D100,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B315,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,91812.760660106316,null,null,null,null,null,null,null,91812.760660106316,{"$f":"IF($C315<2,0,IF($C315=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},null,208]
["Joiners","2019-08-01",0,136583.38632636331,136583.38632636331,{"$f":"IF(C317>=2,E209*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C317-1,1)+INDEX(INPUTS!$K$8:$K$11,$C317-1,1))^(1/12)-1)*D101,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B316,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,136583.38632636331,null,null,null,null,null,null,null,136583.38632636331,{"$f":"IF($C316<2,0,IF($C316=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},null,209]
["Joiners","2019-07-01",0,114757.74292742927,114757.74292742927,{"$f":"IF(C318>=2,E210*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C318-1,1)+INDEX(INPUTS!$K$8:$K$11,$C318-1,1))^(1/12)-1)*D102,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B317,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,114757.74292742927,null,null,null,null,null,null,null,114757.74292742927,{"$f":"IF($C317<2,0,IF($C317=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},null,210]
["Joiners","2019-06-01",0,87514.280237802304,87514.280237802304,{"$f":"IF(C319>=2,E211*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C319-1,1)+INDEX(INPUTS!$K$8:$K$11,$C319-1,1))^(1/12)-1)*D103,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B318,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,87514.280237802304,null,null,null,null,null,null,null,87514.280237802304,{"$f":"IF($C318<2,0,IF($C318=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},null,211]
["Joiners",{"$f":"B211","v":"2019-05-01"},0,91955.499077490531,91955.499077490531,{"$f":"IF(C320>=2,E212*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C320-1,1)+INDEX(INPUTS!$K$8:$K$11,$C320-1,1))^(1/12)-1)*D104,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B319,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,91955.499077490531,null,null,null,null,null,null,null,91955.499077490531,{"$f":"IF($C319<2,0,IF($C319=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},null,212]
["Joiners","2019-04-01",0,86781.052480524406,86781.052480524406,{"$f":"IF(C321>=2,E213*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C321-1,1)+INDEX(INPUTS!$K$8:$K$11,$C321-1,1))^(1/12)-1)*D105,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B320,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,86781.052480524406,null,null,null,null,null,null,null,86781.052480524406,{"$f":"IF($C320<2,0,IF($C320=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},null,213]
["Joiners","2019-03-01",0,127337.10045100469,127337.10045100469,{"$f":"IF(C322>=2,E214*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C322-1,1)+INDEX(INPUTS!$K$8:$K$11,$C322-1,1))^(1/12)-1)*D106,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B321,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,127337.10045100469,null,null,null,null,null,null,null,127337.10045100469,{"$f":"IF($C321<2,0,IF($C321=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},null,214]
["Joiners","2019-02-01",0,{"$f":"MAX(0,E322)+F322","v":30780},30780,{"$f":"IF(C323>=2,E215*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C323-1,1)+INDEX(INPUTS!$K$8:$K$11,$C323-1,1))^(1/12)-1)*D107,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B322,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,30780,null,null,null,null,null,null,null,30780,{"$f":"IF($C322<2,0,IF($C322=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},null,215]
["Joiners","2019-01-01",0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C323<2,0,IF($C323=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},null,216]

{"sheet":"Population 2","index":7,"n_rows":323,"n_cols":95,"rows_kept":323,"cut":false,"hidden":false,"merged":[[1,33,1,35],[3,78,3,80]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Population 2"},{"$f":"INDEX(INPUTS!$H$21:$H$29,MATCH(A1,INPUTS!$B$21:$B$29,0),1)","v":"Children"},null,null,null,null,null,"L12 pre-to-end",{"$f":"(I6/I94)^(12/88)-1","v":-3.5761371359011029E-4},null,null,null,null,null,null,null,null,{"$f":"B1","v":"Children"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acuity"]
["State",{"$f":"MAIN!B6","v":"*"},null,null,null,null,null,"PHE per annum",{"$f":"(I56/I87)^(12/32)-1","v":-1.214483620845308E-3},null,null,null,null,null,null,null,"Post-CC",{"$f":"INDEX(INPUTS!$N$65:$V$77,R$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1.0132942183940039},{"$f":"INDEX(INPUTS!$N$65:$V$77,S$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1.0499915191846121},{"$f":"INDEX(INPUTS!$N$65:$V$77,T$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1.0425790511570154},{"$f":"INDEX(INPUTS!$N$65:$V$77,U$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.94514119208000125},{"$f":"INDEX(INPUTS!$N$65:$V$77,V$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1.1178159043415534},{"$f":"INDEX(INPUTS!$N$65:$V$77,W$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.99796416105267516},{"$f":"INDEX(INPUTS!$N$65:$V$77,X$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.91266016131174965},{"$f":"INDEX(INPUTS!$N$65:$V$77,Y$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.93240583738296068},{"$f":"INDEX(INPUTS!$N$65:$V$77,Z$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.96135970037337193},{"$f":"INDEX(INPUTS!$N$65:$V$77,AA$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.96920239938262676},{"$f":"INDEX(INPUTS!$N$65:$V$77,AB$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.97072397073297867},{"$f":"INDEX(INPUTS!$N$65:$V$77,AC$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.97072397073297867},{"$f":"INDEX(INPUTS!$N$65:$V$77,AD$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.99906918485684215},null,null,null,"VALIDATION CHECKS ON HISTORIC DATA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Lookups!$O$28=1,SUMIFS(H$72:H$107,$B$72:$B$107,INPUTS!$T$3),1)","v":1},null,"Starting",{"$f":"INPUTS!T3","v":"2020-02-01"}]
[null,null,null,null,null,null,null,"FFY21/FFY20",{"$f":"I74/I86-1","v":-2.6101529366989729E-3},null,null,null,null,null,null,null,"Pre-UNW",{"$f":"INDEX(INPUTS!$N$49:$V$61,R$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.089},{"$f":"INDEX(INPUTS!$N$49:$V$61,S$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.0760000000000001},{"$f":"INDEX(INPUTS!$N$49:$V$61,T$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.0680000000000001},{"$f":"INDEX(INPUTS!$N$49:$V$61,U$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.96799999999999997},{"$f":"INDEX(INPUTS!$N$49:$V$61,V$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.145},{"$f":"INDEX(INPUTS!$N$49:$V$61,W$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.0229999999999999},{"$f":"INDEX(INPUTS!$N$49:$V$61,X$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.93500000000000005},{"$f":"INDEX(INPUTS!$N$49:$V$61,Y$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.95499999999999996},{"$f":"INDEX(INPUTS!$N$49:$V$61,Z$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.98399999999999999},{"$f":"INDEX(INPUTS!$N$49:$V$61,AA$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.99199999999999999},{"$f":"INDEX(INPUTS!$N$49:$V$61,AB$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.99399999999999999},{"$f":"INDEX(INPUTS!$N$49:$V$61,AC$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.99399999999999999},{"$f":"INDEX(INPUTS!$N$49:$V$61,AD$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.99399999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,"Leaver Base Triangle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leaver Smoothing Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ending",{"$f":"EDATE(INDEX(MAIN!AG8:AO8,1,MATCH(B1,MAIN!AG13:AO13,0)),INDEX(MAIN!AG7:AO7,1,MATCH(B1,MAIN!AG13:AO13,0)))","v":"2024-07-01"},{"$f":"SUMIFS(CE$6:CE$107,$B$6:$B$107,$CD3)","v":1.0132942183940039},{"$f":"SUMIFS(CF$6:CF$107,$B$6:$B$107,$CD3)","v":1.0499915191846121},1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99906918485684215]
[null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":"Children"},null,"Maximum","Minimum","Members w/",null,null,{"$f":"R5^Lookups!$S$33","v":1},{"$f":"S5^Lookups!$S$33","v":2},{"$f":"T5^Lookups!$S$33","v":3},{"$f":"U5^Lookups!$S$33","v":4},{"$f":"V5^Lookups!$S$33","v":5},{"$f":"W5^Lookups!$S$33","v":6},{"$f":"X5^Lookups!$S$33","v":7},{"$f":"Y5^Lookups!$S$33","v":8},{"$f":"Z5^Lookups!$S$33","v":9},{"$f":"AA5^Lookups!$S$33","v":10},{"$f":"AB5^Lookups!$S$33","v":11},{"$f":"AC5^Lookups!$S$33","v":12},{"$f":"AD5^Lookups!$S$33","v":13},null,null,null,null,"in row",null,"exp leavers","leavers prior","delta with","cumulative delta","leavers this","total mem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acuity Rebalancing",null,null,null,"ResultantCurve"]
["Section","report_date","Phase","Members","Base Delta","Adjustments",null,"AcuityMix","Last Year","Total","Unwinding","AcuityPhaseIn","Duration","Duration","Min. Dur.",null,null,1,{"$f":"1+R5","v":2},{"$f":"1+S5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+AB5","v":12},{"$f":"1+AC5","v":13},"In Row","Expected",null,"% diff","leavers prior","joiners this","leavers this row","less joiners","leavers","with leavers","less joiners","vs expected",null,1,{"$f":"1+AR5","v":2},{"$f":"1+AS5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+BB5","v":12},{"$f":"1+BC5","v":13},"In Row","Expected",null,1,{"$f":"1+BH5","v":2},{"$f":"1+BI5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+BR5","v":12},{"$f":"1+BS5","v":13},null,"In Row","Expected",null,"Total MMs","MMs 13","Total Prod","Prod13","SolveFor13","FxSolve",1,{"$f":"1+CE5","v":2},{"$f":"1+CF5","v":3},4,5,6,7,8,9,10,11,12,13]
["Total Members","2027-06-01",{"$f":"IF($B6>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B6))+IF(B6<DATE(2020,2,28),0,1)+IF($B6>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B6>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C5<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B6,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D7-D115+R222<1,0,D7-D115+R222))","v":30219062.344108604},{"$f":"D6-D7","v":47056.041008960456},null,null,{"$f":"IF(C6=0,1,IFERROR(IF(C6>=2,(L6)*SUMPRODUCT(R6:AD6,R$2:AD$2)+(1-L6)*SUMPRODUCT(R6:AD6,R$3:AD$3),SUMPRODUCT(R6:AD6,R$3:AD$3))/SUM(R6:AD6),1))","v":0.99738028369657872},{"$f":"IFERROR(SUMPRODUCT(H6:H17,J6:J17)/SUM(J6:J17),1)","v":0.99738046737983599},{"$f":"D6","v":30219062.344108604},{"$f":"1*AND(B7>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B7<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K6:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},{"$f":"IF(D6-SUM(R6:T6)<J114,3,IF(D6-SUM(R6:U6)<J1114,4,IF(D6-SUM(R6:V6)<J114,5,IF(D6-SUM(R6:W6)<J114,6,IF(D6-SUM(R6:X6)<J114,7,IF(D6-SUM(R6:Y6)<J114,8,IF(D6-SUM(R6:Z6)<J114,9,IF(D6-SUM(R6:AA6)<J114,10,IF(D6-SUM(R6:AB6)<J114,11,IF(D6-SUM(R6:AC6)<J114,12,13))))))))))","v":13},{"$f":"MIN(M6,IF(C114=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R6:AD6,R$5:AD$5,\">=\"&N6)","v":24283628.347613543},null,null,{"$f":"R222","v":498931.57786797651},{"$f":"IF(S$5=13,S7+R7-R115-S115,R7-R115)","v":498142.77217251592},497355.40626098262,496569.47633357294,495784.97840911895,495001.9082974199,494220.26161158545,493440.03460760508,492661.27359587565,491884.00966163538,491108.26198212459,490334.03570357489,24283628.347613543,{"$f":"SUM(R6:AD6)","v":30219062.34411753},{"$f":"J6","v":30219062.344108604},null,{"$f":"1-AE6/AF6","v":-2.9531932455029164E-13},{"$f":"AE115","v":451875.53685887204},{"$f":"R6","v":498931.57786797651},{"$f":"D114","v":0},{"$f":"AJ6-AK6","v":498931.57786797651},{"$f":"AK6-AI6","v":-451875.53685887204},{"$f":"SUM(AM6:AM$107)","v":8.9057721197605133E-6},{"$f":"D222-D114","v":311067.75809877017},{"$f":"AE6-AF6","v":8.9257955551147461E-6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE6","v":30219062.34411753},{"$f":"AD6","v":24283628.347613543},{"$f":"IFERROR(IF(C6>=2,(L6)*SUMPRODUCT(R6:AD6,R$2:AD$2)+(1-L6)*SUMPRODUCT(R6:AD6,R$3:AD$3),SUMPRODUCT(R6:AD6,R$3:AD$3)),1)","v":30139896.973820541},{"$f":"IFERROR(IF($C6>=2,($L6)*(AD6*AD$2)+(1-$L6)*(AD6*AD$3),AD6*AD$3),1)","v":24261024.778616767},{"$f":"IFERROR((BY6*CA$2-(CA6-CB6))/BZ6,0)","v":1.0023292154076213},{"$f":"IF(OR(CC6<=0,BZ6=0)*1=1,IFERROR(CA$2/(CA6/BY6),1),\"n/a\")","v":"n/a"},{"$f":"IF($CD6=\"n/a\",IF(CE$5=13,$CC6,R$2),$CD6*R$2)","v":1.0132942183940039},{"$f":"IF($CD6=\"n/a\",IF(CF$5=13,$CC6,S$2),$CD6*S$2)","v":1.0499915191846121},{"$f":"IF($CD6=\"n/a\",IF(CG$5=13,$CC6,T$2),$CD6*T$2)","v":1.0425790511570154},{"$f":"IF($CD6=\"n/a\",IF(CH$5=13,$CC6,U$2),$CD6*U$2)","v":0.94514119208000125},1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0023292154076213]
["Total Members","2027-05-01",{"$f":"IF($B7>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B7))+IF(B7<DATE(2020,2,28),0,1)+IF($B7>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B7>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C6<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B7,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D8-D116+R223<1,0,D8-D116+R223))","v":30172006.303099643},46970.512498605996,null,null,0.99738031219187573,0.99738039645649934,{"$f":"D7","v":30172006.303099643},{"$f":"1*AND(B8>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B8<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K7:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},{"$f":"IF(D7-SUM(R7:T7)<J115,3,IF(D7-SUM(R7:U7)<J1115,4,IF(D7-SUM(R7:V7)<J115,5,IF(D7-SUM(R7:W7)<J115,6,IF(D7-SUM(R7:X7)<J115,7,IF(D7-SUM(R7:Y7)<J115,8,IF(D7-SUM(R7:Z7)<J115,9,IF(D7-SUM(R7:AA7)<J115,10,IF(D7-SUM(R7:AB7)<J115,11,IF(D7-SUM(R7:AC7)<J115,12,13))))))))))","v":13},{"$f":"MIN(M7,IF(C115=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R7:AD7,R$5:AD$5,\">=\"&N7)","v":24245942.545194317},null,null,{"$f":"R223","v":498142.77217251592},497355.40626098262,496569.47633357294,495784.97840911895,495001.9082974199,494220.26161158545,493440.03460760508,492661.27359587565,491884.00966163538,491108.26198212459,490334.03570357489,489561.33927809878,24245942.545194317,{"$f":"SUM(R7:AD7)","v":30172006.303108428},30172006.303099643,null,-2.9110047705671604E-13,451172.25967376539,498142.77217251592,451875.53685901553,46267.235313500394,703.27718525013188,{"$f":"SUM(AM7:AM$107)","v":451875.53686777782},-141291.91971645388,8.7842345237731934E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE7","v":30172006.303108428},{"$f":"AD7","v":24245942.545194317},{"$f":"IFERROR(IF(C7>=2,(L7)*SUMPRODUCT(R7:AD7,R$2:AD$2)+(1-L7)*SUMPRODUCT(R7:AD7,R$3:AD$3),SUMPRODUCT(R7:AD7,R$3:AD$3)),1)","v":30092965.066049527},{"$f":"IFERROR(IF($C7>=2,($L7)*(AD7*AD$2)+(1-$L7)*(AD7*AD$3),AD7*AD$3),1)","v":24223374.054713115},{"$f":"IFERROR((BY7*CA$2-(CA7-CB7))/BZ7,0)","v":1.0023291627649631},{"$f":"IF(OR(CC7<=0,BZ7=0)*1=1,IFERROR(CA$2/(CA7/BY7),1),\"n/a\")","v":"n/a"},{"$f":"IF($CD7=\"n/a\",IF(CE$5=13,$CC7,R$2),$CD7*R$2)","v":1.0132942183940039},1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0023291627649631]
["Total Members","2027-04-01",{"$f":"IF($B8>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B8))+IF(B8<DATE(2020,2,28),0,1)+IF($B8>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B8>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C7<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B8,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D9-D117+R224<1,0,D9-D117+R224))","v":30125035.790601037},46885.145673785359,null,null,0.99738033993883901,0.99738024566156447,30125035.790601037,{"$f":"1*AND(B9>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B9<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K8:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M8,IF(C116=0,1,MAIN!$E$11))","v":13},24208324.624396462,null,null,497355.40626098262,496569.47633357294,495784.97840911895,495001.9082974199,494220.26161158545,493440.03460760508,492661.27359587565,491884.00966163538,491108.26198212459,490334.03570357489,489561.33927809878,488790.18047162128,24208324.624396462,30125035.79060968,30125035.790601037,null,-2.8688162956314045E-13,450470.26058705186,497355.40626098262,451172.25967390876,46183.146587073861,701.99908685690025,{"$f":"SUM(AM8:AM$107)","v":451172.25968252769},-141071.90363138966,8.6426734924316406E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30125035.79060968,24208324.624396462,30046118.437507976,24185791.149245594,1.0023291111146955,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0023291111146955]
["Total Members","2027-03-01",{"$f":"IF($B9>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B9))+IF(B9<DATE(2020,2,28),0,1)+IF($B9>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B9>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C8<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B9,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D10-D118+R225<1,0,D10-D118+R225))","v":30078150.644927252},46799.939114231616,null,null,0.99738036676827457,0.99738002170013795,30078150.644927252,{"$f":"1*AND(B10>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B10<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K9:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M9,IF(C117=0,1,MAIN!$E$11))","v":13},24170774.347782809,null,null,496569.47633357294,495784.97840911895,495001.9082974199,494220.26161158545,493440.03460760508,492661.27359587565,491884.00966163538,491108.26198212459,490334.03570357489,489561.33927809878,488790.18047162128,488020.53720070416,24170774.347782809,30078150.644935749,30078150.644927252,null,-2.8244073746463982E-13,449769.53721919807,496569.47633357294,450470.26058719528,46099.215746377653,700.72336799721234,{"$f":"SUM(AM9:AM$107)","v":450470.26059567078},-140852.2874277528,8.497387170791626E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30078150.644935749,24170774.347782809,29999356.921957433,24148275.824998043,1.0023290606822746,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0023290606822746]
["Total Members","2027-02-01",{"$f":"IF($B10>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B10))+IF(B10<DATE(2020,2,28),0,1)+IF($B10>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B10>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C9<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B10,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D11-D119+R226<1,0,D11-D119+R226))","v":30031350.70581302},46714.891190256923,null,null,0.99738039801296607,0.99737967964936225,30031350.70581302,{"$f":"1*AND(B11>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B11<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K10:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M10,IF(C118=0,1,MAIN!$E$11))","v":13},24133297.024136446,null,null,495784.97840911895,495001.9082974199,494220.26161158545,493440.03460760508,492661.27359587565,491884.00966163538,491108.26198212459,490334.03570357489,489561.33927809878,488790.18047162128,488020.53720070416,487246.86086556106,24133297.024136446,30031350.705821373,30031350.70581302,null,-2.7822188997106423E-13,449070.08721871814,495784.97840911895,449769.53721934144,46015.441189777514,699.45000062329927,{"$f":"SUM(AM10:AM$107)","v":449769.53722767357},-140633.07034610328,8.3521008491516113E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30031350.705821373,24133297.024136446,29952680.519839089,24110833.385812055,1.0023290040976034,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0023290040976034]
["Total Members","2027-01-01",{"$f":"IF($B11>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B11))+IF(B11<DATE(2020,2,28),0,1)+IF($B11>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B11>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C10<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B11,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D12-D120+R227<1,0,D12-D120+R227))","v":29984635.814622764},46630.000031996518,null,null,0.99738043677109489,0.99737917433282608,29984635.814622764,{"$f":"1*AND(B12>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B12<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K11:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M11,IF(C119=0,1,MAIN!$E$11))","v":13},24095895.673515119,null,null,495001.9082974199,494220.26161158545,493440.03460760508,492661.27359587565,491884.00966163538,491108.26198212459,490334.03570357489,489561.33927809878,488790.18047162128,488020.53720070416,487246.86086556106,486471.43784004322,24095895.673515119,29984635.81463097,29984635.814622764,null,-2.737809978725636E-13,448371.90826527897,495001.9082974199,449070.0872188615,45931.821078558394,698.17895358253736,{"$f":"SUM(AM11:AM$107)","v":449070.08722705027},-140414.25163377816,8.2068145275115967E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29984635.81463097,24095895.673515119,29906089.165218852,24073466.848934259,1.0023289370767379,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0023289370767379]
["Total Members","2026-12-01",{"$f":"IF($B12>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B12))+IF(B12<DATE(2020,2,28),0,1)+IF($B12>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B12>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C11<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B12,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D13-D121+R228<1,0,D13-D121+R228))","v":29938005.814590767},46545.263562612236,null,null,0.9973804848169403,0.99737856978026362,29938005.814590767,{"$f":"1*AND(B13>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B13<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K12:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M12,IF(C120=0,1,MAIN!$E$11))","v":13},24058571.531596698,null,null,494220.26161158545,493440.03460760508,492661.27359587565,491884.00966163538,491108.26198212459,490334.03570357489,489561.33927809878,488790.18047162128,488020.53720070416,487246.86086556106,486471.43784004322,485696.05018369795,24058571.531596698,29938005.814598825,29938005.814590767,null,-2.6911806116913795E-13,447674.99804883066,494220.26161158545,448371.90826542233,45848.353346163116,696.91021659167018,{"$f":"SUM(AM12:AM$107)","v":448371.90827346774},-140195.83056103508,8.0578029155731201E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29938005.814598825,24058571.531596698,29859582.753816955,24036177.44889234,1.0023288572226297,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0023288572226297]
["Total Members","2026-11-01",{"$f":"IF($B13>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B13))+IF(B13<DATE(2020,2,28),0,1)+IF($B13>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B13>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C12<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B13,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D14-D122+R229<1,0,D14-D122+R229))","v":29891460.551028155},46460.681096550077,null,null,0.99738054335202153,0.99738558476643424,29891460.551028155,{"$f":"1*AND(B14>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B14<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K13:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M13,IF(C121=0,1,MAIN!$E$11))","v":13},24021323.730083976,null,null,493440.03460760508,492661.27359587565,491884.00966163538,491108.26198212459,490334.03570357489,489561.33927809878,488790.18047162128,488020.53720070416,487246.86086556106,486471.43784004322,485696.05018369795,484922.79956155247,24021323.730083976,29891460.551036071,29891460.551028155,null,-2.6489921367556235E-13,446979.35351091158,493440.03460760508,447674.99804897403,45765.036558631051,695.64453806245001,{"$f":"SUM(AM13:AM$107)","v":447674.99805687607},-139977.80688159331,7.9162418842315674E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29891460.551036071,24021323.730083976,29813161.165977873,23998964.318197317,1.0023287631356252,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0023287631356252]
["Total Members","2026-10-01",{"$f":"IF($B14>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B14))+IF(B14<DATE(2020,2,28),0,1)+IF($B14>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B14>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C13<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B14,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D15-D123+R230<1,0,D15-D123+R230))","v":29844999.869931605},46376.302527938038,null,null,0.99738061877579731,0.99739531384164481,29844999.869931605,{"$f":"1*AND(B15>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B15<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K14:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M14,IF(C122=0,1,MAIN!$E$11))","v":13},23984151.864243884,null,null,{"$f":"R230","v":492661.27359587565},491884.00966163538,491108.26198212459,490334.03570357489,489561.33927809878,488790.18047162128,488020.53720070416,487246.86086556106,486471.43784004322,485696.05018369795,484922.79956155247,484151.21935100423,23984151.864243884,29844999.869939379,29844999.869931605,null,-2.6045832157706172E-13,446284.97106779402,492661.27359587565,446979.353511055,45681.920084820653,694.38244326098356,{"$f":"SUM(AM14:AM$107)","v":446979.35351881362},-139760.17997464555,7.7746808528900146E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29844999.869939379,23984151.864243884,29766824.437643729,23961827.05249285,1.0023286468856911,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0023286468856911]
["Total Members","2026-09-01",{"$f":"IF($B15>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B15))+IF(B15<DATE(2020,2,28),0,1)+IF($B15>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B15>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C14<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B15,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D16-D124+R231<1,0,D16-D124+R231))","v":29798623.567403667},46292.162874504924,null,null,0.99738071822008068,0.99740447562387169,29798623.567403667,{"$f":"1*AND(B16>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B16<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K15:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M15,IF(C123=0,1,MAIN!$E$11))","v":13},23947055.45895689,null,null,491884.00966163538,491108.26198212459,490334.03570357489,489561.33927809878,488790.18047162128,488020.53720070416,487246.86086556106,486471.43784004322,485696.05018369795,484922.79956155247,484151.21935100423,483381.37635478913,23947055.45895689,29798623.567411296,29798623.567403667,null,-2.560174294785611E-13,445591.84678698628,491884.00966163538,446284.97106793738,45599.038593698002,693.12428095110226,{"$f":"SUM(AM15:AM$107)","v":446284.97107555263},-139542.9489439351,7.62939453125E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29798623.567411296,23947055.45895689,29720572.575634502,23924765.177101653,1.0023284996360879,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0023284996360879]
["Total Members","2026-08-01",{"$f":"IF($B16>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B16))+IF(B16<DATE(2020,2,28),0,1)+IF($B16>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B16>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C15<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B16,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D17-D125+R232<1,0,D17-D125+R232))","v":29752331.404529162},46208.285387180746,null,null,0.99738083228191332,0.9974103568111925,29752331.404529162,{"$f":"1*AND(B17>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B17<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K16:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M16,IF(C124=0,1,MAIN!$E$11))","v":13},23910037.453913551,null,null,491108.26198212459,490334.03570357489,489561.33927809878,488790.18047162128,488020.53720070416,487246.86086556106,486471.43784004322,485696.05018369795,484922.79956155247,484151.21935100423,483381.37635478913,482609.85183032474,23910037.453913551,29752331.40453665,29752331.404529162,null,-2.5157653738006047E-13,444899.97659480048,491108.26198212459,445591.8467871297,45516.415194994886,691.87019232922466,{"$f":"SUM(AM16:AM$107)","v":445591.84679460153},-139326.11265310732,7.4878334999084473E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29752331.40453665,23910037.453913551,29674405.058584072,23887781.628977977,1.0023283326562875,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0023283326562875]
["Total Members","2026-07-01",{"$f":"IF($B17>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B17))+IF(B17<DATE(2020,2,28),0,1)+IF($B17>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B17>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C16<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B17,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D18-D126+R233<1,0,D18-D126+R233))","v":29706123.119141981},46124.679479062557,null,null,0.99738028077417507,0.99741991079651726,29706123.119141981,{"$f":"1*AND(B18>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B18<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K17:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M17,IF(C125=0,1,MAIN!$E$11))","v":13},23872417.553880483,null,null,490334.03570357489,489561.33927809878,488790.18047162128,488020.53720070416,487246.86086556106,486471.43784004322,485696.05018369795,484922.79956155247,484151.21935100423,483381.37635478913,482609.85183032474,482519.87662787136,23872417.553880483,29706123.119149327,29706123.119141981,null,-2.4735768988648488E-13,444209.35622436827,490334.03570357489,444899.97659494379,45434.059108631103,690.62037057551788,{"$f":"SUM(AM17:AM$107)","v":444899.97660227231},-139109.66995470307,7.3462724685668945E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29706123.119149327,23872417.553880483,29628301.417289369,23850196.746117543,1.0023290851867652,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0023290851867652]
["Total Members","2026-06-01",{"$f":"IF($B18>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B18))+IF(B18<DATE(2020,2,28),0,1)+IF($B18>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B18>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C17<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B18,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D19-D127+R234<1,0,D19-D127+R234))","v":29659998.439662918},46041.358028814197,null,null,0.99737942183061434,0.99743213071014858,29659998.439662918,{"$f":"1*AND(B19>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B19<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K18:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M18,IF(C126=0,1,MAIN!$E$11))","v":13},23834558.448637038,null,null,489561.33927809878,488790.18047162128,488020.53720070416,487246.86086556106,486471.43784004322,485696.05018369795,{"$f":"IF(X$5=13,X19+W19-W127-X127,W19-W127)","v":484922.79956155247},484151.21935100423,483381.37635478913,482609.85183032474,482519.87662787136,482068.46146781347,23834558.448637038,29659998.439670123,29659998.439662918,null,-2.4291679778798425E-13,443519.98124914081,489561.33927809878,444209.35622451158,45351.983053587202,689.37497537076706,{"$f":"SUM(AM18:AM$107)","v":444209.35623169679},-138893.61961984506,7.2047114372253418E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29659998.439670123,23834558.448637038,29582272.09525511,23812372.880702566,1.0023302624464485,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0023302624464485]
["Total Members","2026-05-01",{"$f":"IF($B19>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B19))+IF(B19<DATE(2020,2,28),0,1)+IF($B19>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B19>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C18<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B19,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D20-D128+R235<1,0,D20-D128+R235))","v":29613957.081634104},45958.331681825221,null,null,0.99737848549749775,0.99744029537129753,29613957.081634104,{"$f":"1*AND(B20>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B20<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K19:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M19,IF(C127=0,1,MAIN!$E$11))","v":13},23796741.299957708,null,null,488790.18047162128,488020.53720070416,487246.86086556106,486471.43784004322,485696.05018369795,484922.79956155247,484151.21935100423,483381.37635478913,482609.85183032474,482519.87662787136,482068.46146781347,481337.1299284735,23796741.299957708,29613957.081641164,29613957.081634104,null,-2.3847590568948362E-13,442831.84878965287,488790.18047162128,443519.98124928417,45270.199222337105,688.13245963130612,{"$f":"SUM(AM19:AM$107)","v":443519.98125632602},-138677.95928949636,7.0594251155853271E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29613957.081641164,23796741.299957708,29536323.663675163,23774590.932797898,1.0023315398569421,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0023315398569421]
["Total Members","2026-04-01",{"$f":"IF($B20>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B20))+IF(B20<DATE(2020,2,28),0,1)+IF($B20>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B20>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C19<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B20,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D21-D129+R236<1,0,D21-D129+R236))","v":29567998.749952279},45875.497299190611,null,null,0.99737763106323885,0.9974059382723891,29567998.749952279,{"$f":"1*AND(B21>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B21<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K20:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M20,IF(C128=0,1,MAIN!$E$11))","v":13},23759298.506938651,null,null,488020.53720070416,487246.86086556106,486471.43784004322,485696.05018369795,484922.79956155247,484151.21935100423,483381.37635478913,482609.85183032474,482519.87662787136,482068.46146781347,481337.1299284735,480274.64180871192,23759298.506938651,29567998.749959201,29567998.749952279,null,-2.34035013590983E-13,442145.03990136995,488020.53720070416,442831.84878979629,45188.688410907867,686.80888842634158,{"$f":"SUM(AM20:AM$107)","v":442831.84879669471},-138462.63493501634,6.9215893745422363E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29567998.749959201,23759298.506938651,29490460.548515115,23737182.992097586,1.0023326735251394,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0023326735251394]
["Total Members","2026-03-01",{"$f":"IF($B21>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B21))+IF(B21<DATE(2020,2,28),0,1)+IF($B21>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B21>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C20<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B21,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D22-D130+R237<1,0,D22-D130+R237))","v":29522123.252653088},45787.259218867868,null,null,0.99737623336484316,0.99740330777516784,29522123.252653088,{"$f":"1*AND(B22>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B22<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K21:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M21,IF(C129=0,1,MAIN!$E$11))","v":13},23722156.462059099,null,null,487246.86086556106,486471.43784004322,485696.05018369795,484922.79956155247,484151.21935100423,483381.37635478913,482609.85183032474,482519.87662787136,482068.46146781347,481337.1299284735,480274.64180871192,479287.08478091878,23722156.462059099,29522123.252659861,29522123.252653088,null,-2.2937207688755734E-13,441459.60164654709,487246.86086556106,442145.03990151332,45101.820964047743,685.43825496622594,{"$f":"SUM(AM21:AM$107)","v":442145.03990826837},-138247.69333871105,6.7725777626037598E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29522123.252659861,23722156.462059099,29444664.090670545,23700075.519595854,1.0023344513225281,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0023344513225281]
["Total Members","2026-02-01",{"$f":"IF($B22>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B22))+IF(B22<DATE(2020,2,28),0,1)+IF($B22>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B22>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C21<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B22,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D23-D131+R238<1,0,D23-D131+R238))","v":29476335.993434221},45695.883654851466,null,null,0.99737429561598689,0.99741246910814407,29476335.993434221,{"$f":"1*AND(B23>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B23<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K22:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M22,IF(C130=0,1,MAIN!$E$11))","v":13},23685328.78108919,null,null,{"$f":"R238","v":486471.43784004322},{"$f":"IF(S$5=13,S23+R23-R131-S131,R23-R131)","v":485696.05018369795},484922.79956155247,484151.21935100423,483381.37635478913,482609.85183032474,482519.87662787136,482068.46146781347,481337.1299284735,480274.64180871192,479287.08478091878,478287.28261645476,23685328.78108919,29476335.993440844,29476335.993434221,null,-2.2470914018413168E-13,440775.55418504833,486471.43784004322,441459.60164669051,45011.836193352705,684.04746164218523,{"$f":"SUM(AM22:AM$107)","v":441459.60165330215},-138033.16619890323,6.6235661506652832E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29476335.993440844,23685328.78108919,29398939.848798223,23663282.118389081,1.0023368677907778,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0023368677907778]
["Total Members","2026-01-01",{"$f":"IF($B23>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B23))+IF(B23<DATE(2020,2,28),0,1)+IF($B23>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B23>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C22<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B23,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D24-D132+R239<1,0,D24-D132+R239))","v":29430640.109779369},45603.164099920541,null,null,0.99737314356214202,0.99746558470581892,29430640.109779369,{"$f":"1*AND(B24>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B24<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K23:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M23,IF(C131=0,1,MAIN!$E$11))","v":13},23647529.923977457,null,null,485696.05018369795,484922.79956155247,484151.21935100423,483381.37635478913,482609.85183032474,482519.87662787136,482068.46146781347,481337.1299284735,480274.64180871192,479287.08478091878,478287.28261645476,478574.41129678267,23647529.923977457,29430640.109785851,29430640.109779369,null,-2.2026824808563106E-13,440092.88608363498,485696.05018369795,440775.55418519169,44920.49599850626,682.66810155671556,{"$f":"SUM(AM23:AM$107)","v":440775.55419165996},-137819.07979784865,6.4820051193237305E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29430640.109785851,23647529.923977457,29353330.043343179,23625518.445025939,1.0023384508939805,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0023384508939805]
["Total Members","2025-12-01",{"$f":"IF($B24>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B24))+IF(B24<DATE(2020,2,28),0,1)+IF($B24>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B24>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C23<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B24,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D25-D133+R240<1,0,D25-D133+R240))","v":29385036.945679449},45511.206760928035,null,null,0.99746542383504777,0.99756133440043804,29385036.945679449,{"$f":"1*AND(B25>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B25<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K24:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M24,IF(C132=0,1,MAIN!$E$11))","v":13},23702481.583018705,null,null,484922.79956155247,484151.21935100423,483381.37635478913,482609.85183032474,482519.87662787136,482068.46146781347,481337.1299284735,480274.64180871192,479287.08478091878,478287.28261645476,478574.41129678267,385141.22704238689,23702481.583018705,29385036.945685789,29385036.945679449,null,-2.1582735598713043E-13,439411.59280048247,484922.79956155247,440092.88608377782,44829.913477774651,681.29328329535201,{"$f":"SUM(AM24:AM$107)","v":440092.88609010325},-137605.4262095872,6.3404440879821777E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29385036.945685789,23702481.583018705,29310558.331437014,23680418.954230811,1.0022114134031617,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0022114134031617]
["Total Members","2025-11-01",{"$f":"IF($B25>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B25))+IF(B25<DATE(2020,2,28),0,1)+IF($B25>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B25>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C24<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B25,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D26-D134+R241<1,0,D26-D134+R241))","v":29339525.738918521},45419.552210178226,null,null,0.99749819997924194,0.99763491647588642,29339525.738918521,{"$f":"1*AND(B26>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B26<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K25:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M25,IF(C133=0,1,MAIN!$E$11))","v":13},23697876.535858549,null,null,484151.21935100423,483381.37635478913,482609.85183032474,482519.87662787136,482068.46146781347,481337.1299284735,480274.64180871192,479287.08478091878,478287.28261645476,478574.41129678267,385141.22704238689,444016.63996063941,23697876.535858549,29339525.738924719,29339525.738918521,null,-2.1138646388862981E-13,438731.66714068322,484151.21935100423,439411.59280062513,44739.626550379093,679.92565994191682,{"$f":"SUM(AM25:AM$107)","v":439411.59280680789},-137392.20569787332,6.198883056640625E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29339525.738924719,23697876.535858549,29266124.112822045,23675818.193518288,1.0021665774013433,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0021665774013433]
["Total Members","2025-10-01",{"$f":"IF($B26>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B26))+IF(B26<DATE(2020,2,28),0,1)+IF($B26>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B26>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C25<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B26,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D27-D135+R242<1,0,D27-D135+R242))","v":29294106.186708342},45328.377319946885,null,null,0.9974912275493355,0.99763035990070537,29294106.186708342,{"$f":"1*AND(B27>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B27<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K26:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M26,IF(C134=0,1,MAIN!$E$11))","v":13},23647423.868764196,null,null,483381.37635478913,482609.85183032474,482519.87662787136,482068.46146781347,481337.1299284735,480274.64180871192,479287.08478091878,478287.28261645476,478574.41129678267,385141.22704238689,444016.63996063941,489184.3342350403,23647423.868764196,29294106.186714403,29294106.186708342,null,-2.0694557179012918E-13,438052.99903469684,483381.37635478913,438731.66714082594,44649.709213963186,678.66810612910194,{"$f":"SUM(AM26:AM$107)","v":438731.66714686598},-137179.48114013253,6.0610473155975342E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29294106.186714403,23647423.868764196,29220613.940146334,23625412.488530479,1.0021770179542624,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0021770179542624]
["Total Members","2025-09-01",{"$f":"IF($B27>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B27))+IF(B27<DATE(2020,2,28),0,1)+IF($B27>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B27>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C26<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B27,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D28-D136+R243<1,0,D28-D136+R243))","v":29248777.809388395},45244.540399063379,null,null,0.99745145141474989,0.9977666604935298,29248777.809388395,{"$f":"1*AND(B28>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B28<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K27:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M27,IF(C135=0,1,MAIN!$E$11))","v":13},23542565.51725645,null,null,482609.85183032474,482519.87662787136,482068.46146781347,481337.1299284735,480274.64180871192,479287.08478091878,478287.28261645476,478574.41129678267,385141.22704238689,444016.63996063941,489184.3342350403,542911.35054244183,23542565.51725645,29248777.809394307,29248777.809388395,null,-2.0206059048177849E-13,437365.31143112003,482609.85183032474,438052.99903483997,44556.852795484767,687.68760371993994,{"$f":"SUM(AM27:AM$107)","v":438052.99904073688},-136973.65396647109,5.9120357036590576E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29248777.809394307,23542565.51725645,29174235.878087882,23520651.740764201,1.0022354468877064,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,{"$f":"IF($CD27=\"n/a\",IF(CK$5=13,$CC27,X$2),$CD27*X$2)","v":0.91266016131174965},0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0022354468877064]
["Total Members","2025-08-01",{"$f":"IF($B28>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B28))+IF(B28<DATE(2020,2,28),0,1)+IF($B28>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B28>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C27<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B28,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D29-D137+R244<1,0,D29-D137+R244))","v":29203533.268989332},45845.840238429606,null,null,0.99749590861410065,0.99790343639251267,29203533.268989332,{"$f":"1*AND(B29>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B29<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K28:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M28,IF(C136=0,1,MAIN!$E$11))","v":13},23450241.298403684,null,null,482519.87662787136,482068.46146781347,481337.1299284735,480274.64180871192,479287.08478091878,478287.28261645476,478574.41129678267,385141.22704238689,444016.63996063941,489184.3342350403,542911.35054244183,529689.53028388857,23450241.298403684,29203533.268995106,29203533.268989332,null,-1.9761969838327786E-13,436674.03638929507,482519.87662787136,437365.31143126352,45154.565196607844,691.27504196844529,{"$f":"SUM(AM28:AM$107)","v":437365.31143701694},-136761.57695837307,5.7741999626159668E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29203533.268995106,23450241.298403684,29130404.952898391,23428413.458692424,1.0021876310666769,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0021876310666769]
["Total Members","2025-07-01",{"$f":"IF($B29>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B29))+IF(B29<DATE(2020,2,28),0,1)+IF($B29>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B29>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C28<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B29,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D30-D138+R245<1,0,D30-D138+R245))","v":29157687.428750902},46085.002788305283,null,null,0.99752743474868122,0.99806123174835093,29157687.428750902,{"$f":"1*AND(B30>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B30<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K29:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M29,IF(C137=0,1,MAIN!$E$11))","v":13},23354809.96155965,null,null,482068.46146781347,481337.1299284735,480274.64180871192,479287.08478091878,478287.28261645476,478574.41129678267,385141.22704238689,444016.63996063941,489184.3342350403,542911.35054244183,529689.53028388857,532105.3732333302,23354809.96155965,29157687.428756531,29157687.428750902,null,-1.9295676167985221E-13,435983.45867936674,482068.46146781347,436674.03638943896,45394.425078374508,690.57771007221891,{"$f":"SUM(AM29:AM$107)","v":436674.03639504849},-136545.66949274309,5.6289136409759521E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29157687.428756531,23354809.96155965,29085593.144011375,23333070.950781856,1.0021560986387918,"n/a",{"$f":"IF($CD29=\"n/a\",IF(CE$5=13,$CC29,R$2),$CD29*R$2)","v":1.0132942183940039},1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0021560986387918]
["Total Members","2025-06-01",{"$f":"IF($B30>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B30))+IF(B30<DATE(2020,2,28),0,1)+IF($B30>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B30>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C29<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B30,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D31-D139+R246<1,0,D31-D139+R246))","v":29111602.425962597},46038.513995319605,null,null,0.99747724962425321,0.99826578136561439,29111602.425962597,{"$f":"1*AND(B31>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B31<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K30:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M30,IF(C138=0,1,MAIN!$E$11))","v":13},23552363.671915144,null,null,481337.1299284735,480274.64180871192,479287.08478091878,478287.28261645476,478574.41129678267,385141.22704238689,444016.63996063941,489184.3342350403,542911.35054244183,529689.53028388857,532105.3732333302,238429.74832387312,23552363.671915144,29111602.425968084,29111602.425962597,null,-1.8851586958135158E-13,435298.61593301268,481337.1299284735,435983.45867950917,45353.671248964325,684.8427464964916,{"$f":"SUM(AM30:AM$107)","v":435983.45868497627},-136326.79054108507,5.4873526096343994E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29111602.425968084,23552363.671915144,29038161.120009381,23530440.775152165,1.0021873986795287,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0021873986795287]
["Total Members","2025-05-01",{"$f":"IF($B31>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B31))+IF(B31<DATE(2020,2,28),0,1)+IF($B31>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B31>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C30<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B31,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D32-D140+R247<1,0,D32-D140+R247))","v":29065563.911967278},45656.183090291917,null,null,0.99696146884251802,0.99852253391821644,29065563.911967278,{"$f":"1*AND(B32>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B32<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K31:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M31,IF(C139=0,1,MAIN!$E$11))","v":13},23576362.021878488,null,null,480274.64180871192,479287.08478091878,478287.28261645476,478574.41129678267,385141.22704238689,444016.63996063941,489184.3342350403,542911.35054244183,529689.53028388857,532105.3732333302,238429.74832387312,411300.26596966793,23576362.021878488,29065563.911972623,29065563.911967278,null,-1.8385293287792592E-13,434618.45871827618,480274.64180871192,435298.61593315477,44976.025875557156,680.15721487859264,{"$f":"SUM(AM31:AM$107)","v":435298.61593847978},-136110.3634356574,5.3457915782928467E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29065563.911972623,23576362.021878488,28977247.290416311,23554416.787087951,1.0028151665937342,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0028151665937342]
["Total Members","2025-04-01",{"$f":"IF($B32>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B32))+IF(B32<DATE(2020,2,28),0,1)+IF($B32>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B32>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C31<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B32,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D33-D141+R248<1,0,D33-D141+R248))","v":29019907.728876986},45343.814315784723,null,null,0.99734525708677779,0.99882664534265719,29019907.728876986,{"$f":"1*AND(B33>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B33<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K32:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M32,IF(C140=0,1,MAIN!$E$11))","v":13},23574535.778583881,null,null,479287.08478091878,478287.28261645476,478574.41129678267,385141.22704238689,444016.63996063941,489184.3342350403,542911.35054244183,529689.53028388857,532105.3732333302,238429.74832387312,411300.26596966793,436444.70201288653,23574535.778583881,29019907.72888219,29019907.728876986,null,-1.794120407794253E-13,433943.27046499314,479287.08478091878,434618.45871841797,44668.626062500814,675.18825342482887,{"$f":"SUM(AM32:AM$107)","v":434618.45872360119},-135895.21736859478,5.2042305469512939E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29019907.72888219,23574535.778583881,28942867.334496576,23552592.243688259,1.00233713444063,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.00233713444063]
["Total Members","2025-03-01",{"$f":"IF($B33>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B33))+IF(B33<DATE(2020,2,28),0,1)+IF($B33>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B33>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C32<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B33,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D34-D142+R249<1,0,D34-D142+R249))","v":28974563.914561201},45012.550218883902,null,null,0.99748661022317808,0.99905968684046709,28974563.914561201,{"$f":"1*AND(B34>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B34<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K33:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M33,IF(C141=0,1,MAIN!$E$11))","v":13},23569550.20557813,null,null,478287.28261645476,478574.41129678267,385141.22704238689,444016.63996063941,489184.3342350403,542911.35054244183,529689.53028388857,532105.3732333302,238429.74832387312,411300.26596966793,436444.70201288653,438928.84347074601,23569550.20557813,28974563.914566267,28974563.914561201,null,-1.7474910407599964E-13,433274.7323974311,478287.28261645476,433943.27046513476,44344.012151319999,668.53806770365918,{"$f":"SUM(AM33:AM$107)","v":433943.27047017636},-135680.55587400479,5.0663948059082031E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28974563.914566267,23569550.20557813,28901739.541835524,23547611.311329357,1.0021589499179295,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0021589499179295]
["Total Members","2025-02-01",{"$f":"IF($B34>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B34))+IF(B34<DATE(2020,2,28),0,1)+IF($B34>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B34>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C33<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B34,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D35-D143+R250<1,0,D35-D143+R250))","v":28929551.364342317},44569.204504169524,null,null,0.99801648018216582,0.99922868644801188,28929551.364342317,{"$f":"1*AND(B35>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B35<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K34:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M34,IF(C142=0,1,MAIN!$E$11))","v":13},23620523.545918755,null,null,478574.41129678267,385141.22704238689,444016.63996063941,489184.3342350403,542911.35054244183,529689.53028388857,532105.3732333302,238429.74832387312,411300.26596966793,436444.70201288653,438928.84347074601,382301.39205680345,23620523.545918755,28929551.364347242,28929551.364342317,null,-1.7030821197749901E-13,434005.20679247088,478574.41129678267,433274.7323975722,45299.67889921047,-730.47439489868702,{"$f":"SUM(AM34:AM$107)","v":433274.7324024727},-134586.59659741231,4.9248337745666504E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28929551.364347242,23620523.545918755,28872169.025895007,23598537.204912897,1.0014985272183983,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0014985272183983]
["Total Members","2025-01-01",{"$f":"IF($B35>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B35))+IF(B35<DATE(2020,2,28),0,1)+IF($B35>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B35>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C34<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B35,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D36-D144+R251<1,0,D36-D144+R251))","v":28884982.159838147},-48698.29300262779,null,null,0.99853032180194679,0.99927772345861599,28884982.159838147,{"$f":"1*AND(B36>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B36<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K35:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M35,IF(C143=0,1,MAIN!$E$11))","v":13},23717747.26045515,null,null,385141.22704238689,444016.63996063941,489184.3342350403,542911.35054244183,529689.53028388857,532105.3732333302,238429.74832387312,411300.26596966793,436444.70201288653,438928.84347074601,382301.39205680345,336781.49225607625,23717747.26045515,28884982.159842931,28884982.159838147,null,-1.6564527527407336E-13,433839.52004487527,385141.22704238689,434005.20679261163,-48863.979750224738,165.68674773635576,{"$f":"SUM(AM35:AM$107)","v":434005.20679737139},-135381.55424201326,4.7832727432250977E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28884982.159842931,23717747.26045515,28842530.531311452,23695670.422143526,1.0008590525059615,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0008590525059615]
["Total Members","2024-12-01",{"$f":"IF($B36>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B36))+IF(B36<DATE(2020,2,28),0,1)+IF($B36>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B36>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C35<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B36,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D37-D145+R252<1,0,D37-D145+R252))","v":28933680.452840775},11045.78317309916,null,null,0.99835189536052193,0.99921977627294634,28933680.452840775,{"$f":"1*AND(B37>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B37<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K36:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M36,IF(C144=0,1,MAIN!$E$11))","v":13},23876103.51426129,null,null,444016.63996063941,489184.3342350403,542911.35054244183,529689.53028388857,532105.3732333302,238429.74832387312,411300.26596966793,436444.70201288653,438928.84347074601,382301.39205680345,336781.49225607625,275483.26623873395,23876103.51426129,28933680.452845417,28933680.452840775,null,-1.603162047558726E-13,432970.85678740125,444016.63996063941,433839.52004501515,10177.119915624266,868.66325761389453,{"$f":"SUM(AM36:AM$107)","v":433839.52004963503},-135774.89752955362,4.6417117118835449E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28933680.452845417,23876103.51426129,28885994.719853908,23853879.275550611,1.0010664007326666,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0010664007326666]
["Total Members","2024-11-01",{"$f":"IF($B37>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B37))+IF(B37<DATE(2020,2,28),0,1)+IF($B37>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B37>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C36<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B37,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D38-D146+R253<1,0,D38-D146+R253))","v":28922634.669667676},57910.88383172825,null,null,0.99744128656289122,0.99910083877074696,28922634.669667676,{"$f":"1*AND(B38>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B38<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K37:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M37,IF(C145=0,1,MAIN!$E$11))","v":13},24145348.087280985,null,null,489184.3342350403,542911.35054244183,529689.53028388857,532105.3732333302,238429.74832387312,411300.26596966793,436444.70201288653,438928.84347074601,382301.39205680345,336781.49225607625,275483.26623873395,163726.28376770782,24145348.087280985,28922634.66967218,28922634.669667676,null,-1.5565326805244695E-13,431273.45040317351,489184.3342350403,432970.8567875392,56213.477447501093,1697.4063843656913,{"$f":"SUM(AM37:AM$107)","v":432970.85679202114},-136028.73823726369,4.5038759708404541E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28922634.66967218,24145348.087280985,28848629.935706303,24122873.231644526,1.0021341534668768,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0021341534668768]
["Total Members","2024-10-01",{"$f":"IF($B38>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B38))+IF(B38<DATE(2020,2,28),0,1)+IF($B38>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B38>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C37<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B38,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D39-D147+R254<1,0,D39-D147+R254))","v":28864723.785835948},113160.4256153442,null,null,0.99913392821869051,0.99899055578472851,28864723.785835948,{"$f":"1*AND(B39>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B39<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K38:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M38,IF(C146=0,1,MAIN!$E$11))","v":13},24488500.286397438,null,null,542911.35054244183,{"$f":"IF(S$5=13,S39+R39-R147-S147,R39-R147)","v":529689.53028388857},532105.3732333302,238429.74832387312,411300.26596966793,436444.70201288653,438928.84347074601,382301.39205680345,336781.49225607625,275483.26623873395,163726.28376770782,88121.251286719867,24488500.286397438,28864723.785840314,28864723.785835948,null,-1.5121237595394632E-13,429750.92492696323,542911.35054244183,431273.45040330902,111637.90013913281,1522.5254763457924,{"$f":"SUM(AM38:AM$107)","v":431273.45040765544},-135388.96714079694,4.3660402297973633E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28864723.785840314,24488500.286397438,28839724.863094106,24465706.019497633,1.0000900282100014,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0000900282100014]
["Total Members","2024-09-01",{"$f":"IF($B39>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B39))+IF(B39<DATE(2020,2,28),0,1)+IF($B39>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B39>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C38<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B39,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D40-D148+R255<1,0,D40-D148+R255))","v":28751563.360220604},101501.69841421023,null,null,0.99910063707208774,0.99868315028602328,28751563.360220604,{"$f":"1*AND(B40>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B40<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K39:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M39,IF(C147=0,1,MAIN!$E$11))","v":13},24918251.209446501,null,null,529689.53028388857,532105.3732333302,238429.74832387312,411300.26596966793,436444.70201288653,438928.84347074601,382301.39205680345,336781.49225607625,275483.26623873395,163726.28376770782,88121.251286719867,1.8778991028226169E-3,24918251.209446501,28751563.360224836,28751563.360220604,null,-1.4721557306529576E-13,428187.83186954545,529689.53028388857,429750.92492709588,99938.605356792687,1563.0930575504317,{"$f":"SUM(AM39:AM$107)","v":429750.92493130965},-134940.08502655412,4.2319297790527344E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28751563.360224836,24918251.209446501,28725705.270019129,24895056.923879735,1.0001069017491055,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0001069017491055]
["Total Members","2024-08-01",{"$f":"IF($B40>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B40))+IF(B40<DATE(2020,2,28),0,1)+IF($B40>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B40>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C39<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B40,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D41-D149+R256<1,0,D41-D149+R256))","v":28650061.661806393},104206.20382803306,null,null,0.99940066854571297,0.99831973661005979,28650061.661806393,{"$f":"1*AND(B41>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B41<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K40:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M40,IF(C148=0,1,MAIN!$E$11))","v":13},25346439.039438147,null,null,532105.3732333302,238429.74832387312,411300.26596966793,436444.70201288653,438928.84347074601,382301.39205680345,336781.49225607625,275483.26623873395,163726.28376770782,88121.251286719867,1.8778991028226169E-3,1.8778991028226139E-3,25346439.039438147,28650061.661810491,28650061.661806393,null,-1.4299672557172016E-13,427899.16940517002,532105.3732333302,428187.83186967537,103917.54136365483,288.66246450535255,{"$f":"SUM(AM40:AM$107)","v":428187.83187375922},-133646.15942186461,4.0978193283081055E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28650061.661810491,25346439.039438147,28632890.778689306,25322846.190155111,0.99974663241049921,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99974663241049921]
["Total Members","2024-07-01",{"$f":"IF($B41>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B41))+IF(B41<DATE(2020,2,28),0,1)+IF($B41>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B41>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C40<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B41,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D42-D150+R257<1,0,D42-D150+R257))","v":28545855.45797836},19244.164291847497,null,null,1,0.99787120805867247,28545855.45797836,{"$f":"1*AND(B42>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B42<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K41:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M41,IF(C149=0,1,MAIN!$E$11))","v":13},25771963.177922741,null,null,238429.74832387312,411300.26596966793,436444.70201288653,438928.84347074601,382301.39205680345,336781.49225607625,275483.26623873395,163726.28376770782,88121.251286719867,1.8778991028226169E-3,1.8778991028226139E-3,2375.030920577391,25771963.177922741,28545855.457982332,28545855.45797836,null,-1.3922196728799463E-13,219185.58403195944,238429.74832387312,427899.16940529767,-189469.42108142455,208713.58537333822,{"$f":"SUM(AM41:AM$107)","v":427899.16940925387},-427899.16940529767,3.9711594581604004E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28545855.457982332,25771963.177922741,28545855.457982332,25747974.244327825,0.99906918485684215,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99906918485684215]
["Total Members","2024-06-01",{"$f":"IF($B42>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B42))+IF(B42<DATE(2020,2,28),0,1)+IF($B42>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B42>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C41<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B42,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D43-D151+R258<1,0,D43-D151+R258))","v":28526611.293686513},41542.117150902748,null,null,1.0005758649419247,0.99738228540728602,28526611.293686513,{"$f":"1*AND(B43>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B43<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K42:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.93333333333333335},13,{"$f":"MIN(M42,IF(C150=0,1,MAIN!$E$11))","v":13},25991148.760076798,null,null,411300.26596966793,436444.70201288653,438928.84347074601,382301.39205680345,336781.49225607625,275483.26623873395,163726.28376770782,88121.251286719867,1.8778991028226169E-3,1.8778991028226139E-3,2375.030920577391,1.8778991028226093E-3,25991148.760076798,28526611.293690417,28526611.293686513,null,-1.3677947663381929E-13,369758.14881865768,411300.26596966793,219185.58403202429,192114.68193764365,-150572.56478663339,{"$f":"SUM(AM42:AM$107)","v":219185.58403591567},-219185.58403202429,3.9041042327880859E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28526611.293690417,25991148.760076798,28543038.76904637,25958172.20937575,0.99809919805726754,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99809919805726754]
["Total Members","2024-05-01",{"$f":"IF($B43>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B43))+IF(B43<DATE(2020,2,28),0,1)+IF($B43>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B43>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C42<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B43,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D44-D152+R259<1,0,D44-D152+R259))","v":28485069.17653561},-50586.084136515856,null,null,1.0006181573190605,0.99692790517651164,28485069.17653561,{"$f":"1*AND(B44>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B44<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K43:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.8666666666666667},13,{"$f":"MIN(M43,IF(C151=0,1,MAIN!$E$11))","v":13},26360785.141296271,null,null,436444.70201288653,438928.84347074601,382301.39205680345,336781.49225607625,275483.26623873395,163726.28376770782,88121.251286719867,1.8778991028226169E-3,1.8778991028226139E-3,2375.030920577391,1.8778991028226093E-3,121.76759918234983,26360785.141296271,28485069.176539402,28485069.17653561,null,-1.3322676295501878E-13,487030.78614926169,436444.70201288653,369758.14881876559,66686.553194120934,-117272.6373304961,{"$f":"SUM(AM43:AM$107)","v":369758.14882254903},-369758.14881876559,3.7923455238342285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28485069.176539402,26360785.141296271,28502677.430534821,26318431.097587526,0.99772532201211916,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99772532201211916]
["Total Members","2024-04-01",{"$f":"IF($B44>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B44))+IF(B44<DATE(2020,2,28),0,1)+IF($B44>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B44>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C43<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B44,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D45-D153+R260<1,0,D45-D153+R260))","v":28535655.260672126},-186894.62065666169,null,null,1.0001376620359121,0.99640671739395426,28535655.260672126,{"$f":"1*AND(B45>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B45<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K44:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.8},13,{"$f":"MIN(M44,IF(C152=0,1,MAIN!$E$11))","v":13},26847815.925567634,null,null,438928.84347074601,382301.39205680345,336781.49225607625,275483.26623873395,163726.28376770782,88121.251286719867,1.8778991028226169E-3,1.8778991028226139E-3,2375.030920577391,1.8778991028226093E-3,121.76759918234983,1.8778991028226034E-3,26847815.925567634,28535655.260675777,28535655.260672126,null,-1.2789769243681803E-13,625823.46412722964,438928.84347074601,487030.78614940122,-48101.942678655207,-138792.67797782843,{"$f":"SUM(AM44:AM$107)","v":487030.78615304513},-487030.78614940122,3.6507844924926758E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28535655.260675777,26847815.925567634,28539583.53707505,26795606.263557568,0.99790903146218768,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99790903146218768]
["Total Members","2024-03-01",{"$f":"IF($B45>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B45))+IF(B45<DATE(2020,2,28),0,1)+IF($B45>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B45>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C44<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B45,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D46-D154+R261<1,0,D46-D154+R261))","v":28722549.881328788},-212745.60539729148,null,null,0.99950128768624047,0.99597282947221555,28722549.881328788,{"$f":"1*AND(B46>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B46<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K45:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.73333333333333328},13,{"$f":"MIN(M45,IF(C153=0,1,MAIN!$E$11))","v":13},27470246.167961214,null,null,382301.39205680345,336781.49225607625,275483.26623873395,163726.28376770782,88121.251286719867,1.8778991028226169E-3,1.8778991028226139E-3,2375.030920577391,1.8778991028226093E-3,121.76759918234983,1.8778991028226034E-3,3393.2217336530098,27470246.167961214,28722549.881332263,28722549.881328788,null,-1.2101430968414206E-13,595046.99745393172,382301.39205680345,625823.46412740496,-243522.07207060151,30776.466673473245,{"$f":"SUM(AM45:AM$107)","v":625823.46413087356},-625823.46412740496,3.4756958484649658E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28722549.881332263,27470246.167961214,28708225.592023872,27407542.645271573,0.99823884965990317,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99823884965990317]
["Total Members","2024-02-01",{"$f":"IF($B46>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B46))+IF(B46<DATE(2020,2,28),0,1)+IF($B46>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B46>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C45<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B46,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D47-D155+R262<1,0,D47-D155+R262))","v":28935295.486726079},-265067.77140334249,null,null,0.99860098771711536,0.99562277038236602,28935295.486726079,{"$f":"1*AND(B47>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B47<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K46:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.66666666666666663},13,{"$f":"MIN(M46,IF(C154=0,1,MAIN!$E$11))","v":13},28065293.165415145,null,null,336781.49225607625,275483.26623873395,163726.28376770782,88121.251286719867,1.8778991028226169E-3,1.8778991028226139E-3,2375.030920577391,1.8778991028226093E-3,121.76759918234983,1.8778991028226034E-3,3393.2217336530098,0,28065293.165415145,28935295.486729391,28935295.486726079,null,-1.1435297153639112E-13,601849.26365925593,336781.49225607625,595046.99745409482,-258265.50519801857,-6802.2662051611114,{"$f":"SUM(AM46:AM$107)","v":595046.99745740043},-595046.99745409482,3.3117830753326416E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28935295.486729391,28065293.165415145,28894814.652934559,27991746.845833961,0.99882183714983963,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99882183714983963]
["Total Members","2024-01-01",{"$f":"IF($B47>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B47))+IF(B47<DATE(2020,2,28),0,1)+IF($B47>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B47>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C46<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B47,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D48-D156+R263<1,0,D48-D156+R263))","v":29200363.258129422},-328560.06188225001,null,null,0.99785360575182258,0.99542509481858044,29200363.258129422,{"$f":"1*AND(B48>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B48<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K47:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.6},13,{"$f":"MIN(M47,IF(C155=0,1,MAIN!$E$11))","v":13},28411759.426145304,null,null,275483.26623873395,163726.28376770782,88121.251286719867,1.8778991028226169E-3,1.8778991028226139E-3,2375.030920577391,1.8778991028226093E-3,121.76759918234983,1.8778991028226034E-3,3393.2217336530098,0,255383.0029290989,28411759.426145304,29200363.258132573,29200363.258129422,null,-1.0791367799356522E-13,604043.32812082372,275483.26623873395,601849.26365941891,-326365.99742068496,-2194.0644614048069,{"$f":"SUM(AM47:AM$107)","v":601849.26366256154},-601849.26365941891,3.1515955924987793E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29200363.258132573,28411759.426145304,29137687.766390625,28327703.545971986,0.99924748101267902,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99924748101267902]
["Total Members","2023-12-01",{"$f":"IF($B48>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B48))+IF(B48<DATE(2020,2,28),0,1)+IF($B48>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B48>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C47<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B48,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D49-D157+R264<1,0,D49-D157+R264))","v":29528923.320011672},-552827.27046390995,null,null,0.99697709264411727,0.99527533307945271,29528923.320011672,{"$f":"1*AND(B49>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B49<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K48:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.53333333333333333},13,{"$f":"MIN(M48,IF(C156=0,1,MAIN!$E$11))","v":13},28846921.751337029,null,null,163726.28376770782,88121.251286719867,1.8778991028226169E-3,1.8778991028226139E-3,2375.030920577391,1.8778991028226093E-3,121.76759918234983,1.8778991028226034E-3,3393.2217336530098,0,255383.0029290989,168881.0029290989,28846921.751337029,29528923.320014663,29528923.320011672,null,-1.0125233984581428E-13,716553.55423142959,163726.28376770782,604043.32812098484,-440317.04435327702,-112510.22611044475,{"$f":"SUM(AM48:AM$107)","v":604043.32812396623},-604043.32812098484,2.991408109664917E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29528923.320014663,28846921.751337029,29439660.120499294,28751829.756246813,0.99979794046570747,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99979794046570747]
["Total Members","2023-11-01",{"$f":"IF($B49>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B49))+IF(B49<DATE(2020,2,28),0,1)+IF($B49>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B49>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C48<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B49,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D50-D158+R265<1,0,D50-D158+R265))","v":30081750.590475582},-672238.09765655175,null,null,0.99623372184426839,0.99520298740986479,30081750.590475582,{"$f":"1*AND(B50>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B50<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K49:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.46666666666666667},13,{"$f":"MIN(M49,IF(C157=0,1,MAIN!$E$11))","v":13},29360518.302639361,null,null,88121.251286719867,1.8778991028226169E-3,1.8778991028226139E-3,2375.030920577391,1.8778991028226093E-3,121.76759918234983,1.8778991028226034E-3,3393.2217336530098,0,255383.0029290989,168881.0029290989,202957.0029290989,29360518.302639361,30081750.590478387,30081750.590475582,null,-9.3258734068513149E-14,760359.34894307679,88121.251286719867,716553.55423161737,-628432.30294489744,-43805.794711459428,{"$f":"SUM(AM49:AM$107)","v":716553.5542344111},-716553.55423161737,2.8051435947418213E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30081750.590478387,29360518.302639361,29968454.350343302,29253811.010382287,1.0002244152439712,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0002244152439712]
["Total Members","2023-10-01",{"$f":"IF($B50>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B50))+IF(B50<DATE(2020,2,28),0,1)+IF($B50>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B50>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C49<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B50,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D51-D159+R266<1,0,D51-D159+R266))","v":30753988.688132133},-764687.13515139371,null,null,0.99563946757454924,0.99517194525053465,30753988.688132133,{"$f":"1*AND(B51>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B51<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K50:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.4},13,{"$f":"MIN(M50,IF(C158=0,1,MAIN!$E$11))","v":13},29948072.64865334,null,null,1.8778991028226169E-3,1.8778991028226139E-3,2375.030920577391,1.8778991028226093E-3,121.76759918234983,1.8778991028226034E-3,3393.2217336530098,0,255383.0029290989,168881.0029290989,202957.0029290989,172805.0029290989,29948072.64865334,30753988.688134745,30753988.688132133,null,-8.482103908136196E-14,764687.13702910277,1.8778991028226169E-3,760359.34894327214,-760359.34706537309,-4327.7880858306307,{"$f":"SUM(AM50:AM$107)","v":760359.34894587053},-760359.34894327214,2.6114284992218018E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30753988.688134745,29948072.64865334,30619884.923248187,29829109.139306284,1.0005055502474942,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0005055502474942]
["Total Members","2023-09-01",{"$f":"IF($B51>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B51))+IF(B51<DATE(2020,2,28),0,1)+IF($B51>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B51>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C50<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B51,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D52-D160+R267<1,0,D52-D160+R267))","v":31518675.823283527},-666032.68502096087,null,null,0.99501132771188638,0.99520142874547912,31518675.823283527,{"$f":"1*AND(B52>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B52<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K51:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.33333333333333331},13,{"$f":"MIN(M51,IF(C159=0,1,MAIN!$E$11))","v":13},30487847.782753345,null,null,1.8778991028226139E-3,2375.030920577391,1.8778991028226093E-3,121.76759918234983,1.8778991028226034E-3,3393.2217336530098,0,255383.0029290989,168881.0029290989,202957.0029290989,172805.0029290989,224912.0029290989,30487847.782753345,31518675.823285948,31518675.823283527,null,-7.6827433304060833E-14,666032.68689869484,1.8778991028226139E-3,764687.13702929567,-764687.13515139662,98654.450130600831,{"$f":"SUM(AM51:AM$107)","v":764687.13703170116},-764687.13702929567,2.4214386940002441E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31518675.823285948,30487847.782753345,31361439.478648286,30356436.87482284,1.0008470731319306,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0008470731319306]
["Total Members","2023-08-01",{"$f":"IF($B52>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B52))+IF(B52<DATE(2020,2,28),0,1)+IF($B52>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B52>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C51<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B52,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D53-D161+R268<1,0,D53-D161+R268))","v":32184708.508304488},-584354.41041976213,null,null,0.99433437842291905,0.99530536227618349,32184708.508304488,{"$f":"1*AND(B53>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B53<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K52:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.26666666666666666},13,{"$f":"MIN(M52,IF(C160=0,1,MAIN!$E$11))","v":13},30917716.466722939,null,null,2375.030920577391,1.8778991028226093E-3,121.76759918234983,1.8778991028226034E-3,3393.2217336530098,0,255383.0029290989,168881.0029290989,202957.0029290989,172805.0029290989,224912.0029290989,236164.0029290989,30917716.466722939,32184708.508306742,32184708.508304488,null,-6.9944050551384862E-14,586729.44134019327,2375.030920577391,666032.68689886061,-663657.65597828326,79303.245558667346,{"$f":"SUM(AM52:AM$107)","v":666032.68690110021},-666032.68689886061,2.253800630569458E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32184708.508306742,30917716.466722939,32002362.129330017,30774004.199954934,1.0012495784496342,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0012495784496342]
["Total Members","2023-07-01",{"$f":"IF($B53>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B53))+IF(B53<DATE(2020,2,28),0,1)+IF($B53>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B53>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C52<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B53,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D54-D162+R269<1,0,D54-D162+R269))","v":32769062.91872425},-479937.72218195722,null,null,0.99436565514697972,0.99541745289266936,32769062.91872425,{"$f":"1*AND(B54>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B54<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K53:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.2},13,{"$f":"MIN(M53,IF(C161=0,1,MAIN!$E$11))","v":13},31265435.905134033,null,null,1.8778991028226093E-3,121.76759918234983,1.8778991028226034E-3,3393.2217336530098,0,255383.0029290989,168881.0029290989,202957.0029290989,172805.0029290989,224912.0029290989,236164.0029290989,239010.0029290989,31265435.905134033,32769062.918726359,32769062.91872425,null,-6.4392935428259079E-14,479937.72405973967,1.8778991028226093E-3,586729.44134033751,-586729.43946243846,106791.71728059783,{"$f":"SUM(AM53:AM$107)","v":586729.44134243298},-586729.44134033751,2.1085143089294434E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32769062.918726359,31265435.905134033,32584430.717731934,31109541.344549805,1.0009191504796988,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0009191504796988]
["Total Members","2023-06-01",{"$f":"IF($B54>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B54))+IF(B54<DATE(2020,2,28),0,1)+IF($B54>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B54>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C53<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B54,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D55-D163+R270<1,0,D55-D163+R270))","v":33249000.640906207},-285116.68289949745,null,null,0.99514833800941571,0.99554341656193457,33249000.640906207,{"$f":"1*AND(B55>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B55<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K54:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.13333333333333333},13,{"$f":"MIN(M54,IF(C162=0,1,MAIN!$E$11))","v":13},31534421.626264673,null,null,121.76759918234983,{"$f":"IF(S$5=13,S55+R55-R163-S163,R55-R163)","v":1.8778991028226034E-3},3393.2217336530098,0,255383.0029290989,168881.0029290989,202957.0029290989,172805.0029290989,224912.0029290989,236164.0029290989,239010.0029290989,210952.0029290989,31534421.626264673,33249000.640908197,33249000.640906207,null,-5.9729998724833422E-14,285238.45049861103,121.76759918234983,479937.72405985679,-479815.95646067441,194699.27356124576,{"$f":"SUM(AM54:AM$107)","v":479937.72406183503},-479937.72405985679,1.9893050193786621E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33249000.640908197,31534421.626264673,33087687.72827379,31366528.938184034,0.99979134624620003,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99979134624620003]
["Total Members","2023-05-01",{"$f":"IF($B55>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B55))+IF(B55<DATE(2020,2,28),0,1)+IF($B55>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B55>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C54<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B55,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D56-D164+R271<1,0,D56-D164+R271))","v":33534117.323805705},-153521.89206974953,null,null,0.99432731343335257,0.99559075455121493,33534117.323805705,{"$f":"1*AND(B56>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B56<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K55:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":6.6666666666666666E-2},13,{"$f":"MIN(M55,IF(C163=0,1,MAIN!$E$11))","v":13},31654326.073834185,null,null,{"$f":"R271","v":1.8778991028226034E-3},{"$f":"IF(S$5=13,S56+R56-R164-S164,R56-R164)","v":3393.2217336530098},0,255383.0029290989,168881.0029290989,202957.0029290989,172805.0029290989,224912.0029290989,236164.0029290989,239010.0029290989,210952.0029290989,165334.0029290989,31654326.073834185,{"$f":"SUM(R55:AD55)","v":33534117.323807627},33534117.323805705,null,-5.7287508070658077E-14,153521.89394761226,1.8778991028226034E-3,285238.45049868035,-285238.44862078124,131716.55655106809,{"$f":"SUM(AM55:AM$107)","v":285238.45050058927},-285238.45049868035,1.9222497940063477E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33534117.323807627,31654326.073834185,33343888.786940485,31475097.55941698,1.0003475045535413,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,1.0003475045535413]
["Total Members","2023-04-01",{"$f":"IF($B56>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B56))+IF(B56<DATE(2020,2,28),0,1)+IF($B56>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B56>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C55<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B56,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D57-D165+R272<1,0,D57-D165+R272))","v":33687639.215875454},3393.2188045531511,null,null,0.99474791338891022,0.99572999078685154,33687639.215875454,{"$f":"1*AND(B57>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B57<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K56:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M56,IF(C164=0,1,MAIN!$E$11))","v":13},31553058.964852698,null,null,3393.2217336530098,0,255383.0029290989,168881.0029290989,202957.0029290989,172805.0029290989,224912.0029290989,236164.0029290989,239010.0029290989,210952.0029290989,165334.0029290989,254789.0029290989,31553058.964852698,33687639.215877339,33687639.215875454,null,-5.595524044110789E-14,2.9290977171148756E-3,3393.2217336530098,153521.89394764972,-150128.6722139967,153521.89101855201,{"$f":"SUM(AM56:AM$107)","v":153521.89394952118},-153521.89394764972,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33687639.215877339,31553058.964852698,33510708.816992406,31363740.611063581,0.99960739290228617,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99960739290228617]
["Total Members","2023-03-01",{"$f":"IF($B57>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B57))+IF(B57<DATE(2020,2,28),0,1)+IF($B57>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B57>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C56<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B57,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D58-D166+R273<1,0,D58-D166+R273))","v":33684245.997070901},-2.929098904132843E-3,null,null,0.99504150965970473,0.99581770047796103,33684245.997070901,{"$f":"1*AND(B58>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B58<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K57:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M57,IF(C165=0,1,MAIN!$E$11))","v":13},31379753.964852698,null,null,0,255383.0029290989,168881.0029290989,202957.0029290989,172805.0029290989,224912.0029290989,236164.0029290989,239010.0029290989,210952.0029290989,165334.0029290989,254789.0029290989,173305.0029290989,31379753.964852698,33684245.997072786,33684245.997070901,null,-5.595524044110789E-14,2.9290977171148704E-3,0,2.9290977171155938E-3,-2.9290977171155938E-3,7.2337968948232856E-16,{"$f":"SUM(AM57:AM$107)","v":2.9309691744856536E-3},-2.9290977171155938E-3,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33684245.997072786,31379753.964852698,33517222.988676172,31191475.441063583,0.99932263600867266,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99932263600867266]
["Total Members","2023-02-01",{"$f":"IF($B58>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B58))+IF(B58<DATE(2020,2,28),0,1)+IF($B58>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B58>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C57<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B58,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D59-D167+R274<1,0,D59-D167+R274))","v":33684246},255383,null,null,0.99592833017144222,0.99589548966758235,33684246,{"$f":"1*AND(B59>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B59<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K58:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M58,IF(C166=0,1,MAIN!$E$11))","v":13},31171395.964852698,null,null,255383.0029290989,168881.0029290989,202957.0029290989,172805.0029290989,224912.0029290989,236164.0029290989,239010.0029290989,210952.0029290989,165334.0029290989,254789.0029290989,173305.0029290989,208358.0029290989,31171395.964852698,33684246.000001885,33684246,null,-5.595524044110789E-14,2.9290977171148661E-3,255383.0029290989,2.9290977171155938E-3,255383.00000000119,7.2771649817227058E-16,{"$f":"SUM(AM58:AM$107)","v":2.9309691744856536E-3},255383.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33684246.000001885,31171395.964852698,33547094.871865958,30984367.589063581,0.99839990330527928,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99839990330527928]
["Total Members","2023-01-01",{"$f":"IF($B59>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B59))+IF(B59<DATE(2020,2,28),0,1)+IF($B59>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B59>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C58<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B59,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D60-D168+R275<1,0,D60-D168+R275))","v":33428863},168881,null,null,0.99580770096380722,0.99588680599085944,33428863,{"$f":"1*AND(B60>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B60<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K59:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M59,IF(C167=0,1,MAIN!$E$11))","v":13},30982960.964852698,null,null,168881.0029290989,202957.0029290989,172805.0029290989,224912.0029290989,236164.0029290989,239010.0029290989,210952.0029290989,165334.0029290989,254789.0029290989,173305.0029290989,208358.0029290989,188435.0029290989,30982960.964852698,33428863.000001885,33428863,null,-5.6399329650957952E-14,2.9290977171148613E-3,168881.0029290989,2.9290977171155938E-3,168881.00000000119,7.324869877312068E-16,{"$f":"SUM(AM59:AM$107)","v":2.9309691744856536E-3},168881.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33428863.000001885,30982960.964852698,33288719.209865957,30797063.19906358,0.99852325361332983,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99852325361332983]
["Total Members","2022-12-01",{"$f":"IF($B60>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B60))+IF(B60<DATE(2020,2,28),0,1)+IF($B60>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B60>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C59<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B60,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D61-D169+R276<1,0,D61-D169+R276))","v":33259982},202957,null,null,0.99593388634016944,0.9959070334554192,33259982,{"$f":"1*AND(B61>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B61<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K60:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M60,IF(C168=0,1,MAIN!$E$11))","v":13},30766374.964852698,null,null,202957.0029290989,172805.0029290989,224912.0029290989,236164.0029290989,239010.0029290989,210952.0029290989,165334.0029290989,254789.0029290989,173305.0029290989,208358.0029290989,188435.0029290989,216586.0029290989,30766374.964852698,33259982.000001885,33259982,null,-5.6621374255882984E-14,2.9290977171148565E-3,202957.0029290989,2.9290977171155938E-3,202957.00000000119,7.3725747729014302E-16,{"$f":"SUM(AM60:AM$107)","v":2.9309691744856536E-3},202957.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33259982.000001885,30766374.964852698,33124743.132865958,30581776.715063583,0.99839567116016836,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99839567116016836]
["Total Members","2022-11-01",{"$f":"IF($B61>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B61))+IF(B61<DATE(2020,2,28),0,1)+IF($B61>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B61>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C60<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B61,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D62-D170+R277<1,0,D62-D170+R277))","v":33057025},172805,null,null,0.99577020399942462,0.99594589000511335,33057025,{"$f":"1*AND(B62>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B62<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K61:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M61,IF(C169=0,1,MAIN!$E$11))","v":13},30557878.964852698,null,null,172805.0029290989,224912.0029290989,236164.0029290989,239010.0029290989,210952.0029290989,165334.0029290989,254789.0029290989,173305.0029290989,208358.0029290989,188435.0029290989,216586.0029290989,208496.0029290989,30557878.964852698,33057025.000001885,33057025,null,-5.7065463465733046E-14,2.9290977171148509E-3,172805.0029290989,2.9290977171155938E-3,172805.00000000119,7.4289532858706764E-16,{"$f":"SUM(AM61:AM$107)","v":2.9309691744856536E-3},172805.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33057025.000001885,30557878.964852698,32917200.527865957,30374531.691063583,0.99857572570062059,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99857572570062059]
["Total Members","2022-10-01",{"$f":"IF($B62>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B62))+IF(B62<DATE(2020,2,28),0,1)+IF($B62>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B62>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C61<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B62,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D63-D171+R278<1,0,D63-D171+R278))","v":32884220},224912,null,null,0.99596507360868169,0.99598563639426374,32884220,{"$f":"1*AND(B63>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B63<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K62:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M62,IF(C170=0,1,MAIN!$E$11))","v":13},30330364.964852698,null,null,224912.0029290989,236164.0029290989,239010.0029290989,210952.0029290989,165334.0029290989,254789.0029290989,173305.0029290989,208358.0029290989,188435.0029290989,216586.0029290989,208496.0029290989,227514.0029290989,30330364.964852698,32884220.000001885,32884220,null,-5.7287508070658077E-14,2.9290977171148457E-3,224912.0029290989,2.9290977171155938E-3,224912.00000000119,7.4809949901499806E-16,{"$f":"SUM(AM62:AM$107)","v":2.9309691744856536E-3},224912.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32884220.000001885,30330364.964852698,32751534.592865959,30148382.775063582,0.99837467228929433,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99837467228929433]
["Total Members","2022-09-01",{"$f":"IF($B63>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B63))+IF(B63<DATE(2020,2,28),0,1)+IF($B63>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B63>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C62<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B63,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D64-D172+R279<1,0,D64-D172+R279))","v":32659308},236164,null,null,0.99628480682640552,0.9959919263812308,32659308,{"$f":"1*AND(B64>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B64<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K63:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M63,IF(C171=0,1,MAIN!$E$11))","v":13},30113086.964852698,null,null,236164.0029290989,239010.0029290989,210952.0029290989,165334.0029290989,254789.0029290989,173305.0029290989,208358.0029290989,188435.0029290989,216586.0029290989,208496.0029290989,227514.0029290989,217278.0029290989,30113086.964852698,32659308.000001885,32659308,null,-5.773159728050814E-14,2.92909771711484E-3,236164.0029290989,2.9290977171155938E-3,236164.00000000119,7.5373735031192268E-16,{"$f":"SUM(AM63:AM$107)","v":2.9309691744856536E-3},236164.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32659308.000001885,30113086.964852698,32537972.36186596,29932408.443063583,0.99802933243866854,"n/a",1.0132942183940039,1.0499915191846121,{"$f":"IF($CD63=\"n/a\",IF(CG$5=13,$CC63,T$2),$CD63*T$2)","v":1.0425790511570154},0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99802933243866854]
["Total Members","2022-08-01",{"$f":"IF($B64>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B64))+IF(B64<DATE(2020,2,28),0,1)+IF($B64>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B64>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C63<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B64,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D65-D173+R280<1,0,D65-D173+R280))","v":32423144},239010,null,null,0.99571856087935451,0.99596940957458935,32423144,{"$f":"1*AND(B65>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B65<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K64:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M64,IF(C172=0,1,MAIN!$E$11))","v":13},29905744.964852698,null,null,239010.0029290989,210952.0029290989,165334.0029290989,254789.0029290989,173305.0029290989,208358.0029290989,188435.0029290989,216586.0029290989,208496.0029290989,227514.0029290989,217278.0029290989,207342.0029290989,29905744.964852698,32423144.000001885,32423144,null,-5.8175686490358203E-14,2.9290977171148335E-3,239010.0029290989,2.9290977171155938E-3,239010.00000000119,7.6024256334683571E-16,{"$f":"SUM(AM64:AM$107)","v":2.9309691744856536E-3},239010.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32423144.000001885,29905744.964852698,32284326.282865956,29726310.495063581,0.99864184113450694,"n/a",{"$f":"IF($CD64=\"n/a\",IF(CE$5=13,$CC64,R$2),$CD64*R$2)","v":1.0132942183940039},1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99864184113450694]
["Total Members","2022-07-01",{"$f":"IF($B65>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B65))+IF(B65<DATE(2020,2,28),0,1)+IF($B65>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B65>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C64<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B65,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D66-D174+R281<1,0,D66-D174+R281))","v":32184134},210952,null,null,0.99590321553670147,0.99601885961651138,32184134,{"$f":"1*AND(B66>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B66<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K65:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M65,IF(C173=0,1,MAIN!$E$11))","v":13},29643704.964852698,null,null,210952.0029290989,165334.0029290989,254789.0029290989,173305.0029290989,208358.0029290989,188435.0029290989,216586.0029290989,208496.0029290989,227514.0029290989,217278.0029290989,207342.0029290989,262040.0029290989,29643704.964852698,32184134.000001885,32184134,null,-5.8619775700208265E-14,2.929097717114827E-3,210952.0029290989,2.9290977171155938E-3,210952.00000000119,7.6674777638174874E-16,{"$f":"SUM(AM65:AM$107)","v":2.9309691744856536E-3},210952.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32184134.000001885,29643704.964852698,32052282.539865959,29465842.735063583,0.9984478738501904,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.9984478738501904]
["Total Members","2022-06-01",{"$f":"IF($B66>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B66))+IF(B66<DATE(2020,2,28),0,1)+IF($B66>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B66>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C65<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B66,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D67-D175+R282<1,0,D67-D175+R282))","v":31973182},165334,null,null,0.99571955346402741,0.99603134432570306,31973182,{"$f":"1*AND(B67>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B67<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K66:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M66,IF(C174=0,1,MAIN!$E$11))","v":13},29403926.964852698,null,null,165334.0029290989,254789.0029290989,173305.0029290989,208358.0029290989,188435.0029290989,216586.0029290989,208496.0029290989,227514.0029290989,217278.0029290989,207342.0029290989,262040.0029290989,239778.0029290989,29403926.964852698,31973182.000001885,31973182,null,-5.9063864910058328E-14,2.9290977171148218E-3,165334.0029290989,2.9290977171155938E-3,165334.00000000119,7.7195194680967916E-16,{"$f":"SUM(AM66:AM$107)","v":2.9309691744856536E-3},165334.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31973182.000001885,29403926.964852698,31836322.503865957,29227503.40306358,0.99865446320484741,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99865446320484741]
["Total Members","2022-05-01",{"$f":"IF($B67>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B67))+IF(B67<DATE(2020,2,28),0,1)+IF($B67>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B67>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C66<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B67,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D68-D176+R283<1,0,D68-D176+R283))","v":31807848},254789,null,null,0.99598665907432915,0.996044711263528,31807848,{"$f":"1*AND(B68>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B68<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K67:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M67,IF(C175=0,1,MAIN!$E$11))","v":13},29202425.964852698,null,null,254789.0029290989,173305.0029290989,208358.0029290989,188435.0029290989,216586.0029290989,208496.0029290989,227514.0029290989,217278.0029290989,207342.0029290989,262040.0029290989,239778.0029290989,201501.0029290989,29202425.964852698,31807848.000001885,31807848,null,-5.9285909514983359E-14,2.9290977171148175E-3,254789.0029290989,2.9290977171155938E-3,254789.00000000119,7.7628875549962117E-16,{"$f":"SUM(AM67:AM$107)","v":2.9309691744856536E-3},254789.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31807848.000001885,29202425.964852698,31680192.261865959,29027211.409063581,0.9983714086730181,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.9983714086730181]
["Total Members","2022-04-01",{"$f":"IF($B68>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B68))+IF(B68<DATE(2020,2,28),0,1)+IF($B68>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B68>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C67<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B68,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D69-D177+R284<1,0,D69-D177+R284))","v":31553059},173305,null,null,0.99577280408419611,0.9960769668833962,31553059,{"$f":"1*AND(B69>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B69<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K68:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M68,IF(C176=0,1,MAIN!$E$11))","v":13},29029421.964852698,null,null,173305.0029290989,208358.0029290989,188435.0029290989,216586.0029290989,208496.0029290989,227514.0029290989,217278.0029290989,207342.0029290989,262040.0029290989,239778.0029290989,201501.0029290989,173004.0029290989,29029421.964852698,31553059.000001885,31553059,null,-5.9729998724833422E-14,2.9290977171148118E-3,173305.0029290989,2.9290977171155938E-3,173305.00000000119,7.819266067965458E-16,{"$f":"SUM(AM68:AM$107)","v":2.9309691744856536E-3},173305.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31553059.000001885,29029421.964852698,31419678.037865959,28855245.433063582,0.99859468198496737,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99859468198496737]
["Total Members","2022-03-01",{"$f":"IF($B69>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B69))+IF(B69<DATE(2020,2,28),0,1)+IF($B69>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B69>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C68<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B69,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D70-D178+R285<1,0,D70-D178+R285))","v":31379754},208358,null,null,0.99595203266616039,0.99609798638365932,31379754,{"$f":"1*AND(B70>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B70<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K69:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M69,IF(C177=0,1,MAIN!$E$11))","v":13},28818093.964852698,null,null,208358.0029290989,188435.0029290989,216586.0029290989,208496.0029290989,227514.0029290989,217278.0029290989,207342.0029290989,262040.0029290989,239778.0029290989,201501.0029290989,173004.0029290989,211328.0029290989,28818093.964852698,31379754.000001885,31379754,null,-6.0174087934683484E-14,2.9290977171148053E-3,208358.0029290989,2.9290977171155938E-3,208358.00000000119,7.8843181983145882E-16,{"$f":"SUM(AM69:AM$107)","v":2.9309691744856536E-3},208358.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31379754.000001885,28818093.964852698,31252729.780865956,28645185.40106358,0.99840779391207657,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99840779391207657]
["Total Members","2022-02-01",{"$f":"IF($B70>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B70))+IF(B70<DATE(2020,2,28),0,1)+IF($B70>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B70>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C69<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B70,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D71-D179+R286<1,0,D71-D179+R286))","v":31171396},{"$f":"D70-D71","v":188435},null,null,{"$f":"IF(C70=0,1,IFERROR(IF(C70>=2,(L70)*SUMPRODUCT(R70:AD70,R$2:AD$2)+(1-L70)*SUMPRODUCT(R70:AD70,R$3:AD$3),SUMPRODUCT(R70:AD70,R$3:AD$3))/SUM(R70:AD70),1))","v":0.99582294992062848},{"$f":"IFERROR(SUMPRODUCT(H70:H81,J70:J81)/SUM(J70:J81),1)","v":0.9961015610601448},31171396,{"$f":"1*AND(B71>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B71<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K70:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M70,IF(C178=0,1,MAIN!$E$11))","v":13},28577099.964852698,null,null,188435.0029290989,{"$f":"IF(S$5=13,S71+R71-R179-S179,R71-R179)","v":216586.0029290989},208496.0029290989,227514.0029290989,217278.0029290989,207342.0029290989,262040.0029290989,239778.0029290989,201501.0029290989,173004.0029290989,211328.0029290989,240994.0029290989,28577099.964852698,31171396.000001885,{"$f":"J70","v":31171396},null,{"$f":"1-AE70/AF70","v":-6.0396132539608516E-14},{"$f":"AE179","v":2.9290977171147997E-3},{"$f":"R70","v":188435.0029290989},{"$f":"D178","v":2.9290977171155938E-3},{"$f":"AJ70-AK70","v":188435.00000000119},{"$f":"AK70-AI70","v":7.9406967112838345E-16},{"$f":"SUM(AM70:AM$107)","v":2.9309691744856536E-3},{"$f":"D286-D178","v":188435.00000000119},{"$f":"AE70-AF70","v":1.8849968910217285E-6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31171396.000001885,28577099.964852698,31041191.517865956,28405637.365063582,0.99855625246424828,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99855625246424828]
["Total Members","2022-01-01",{"$f":"IF($B71>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B71))+IF(B71<DATE(2020,2,28),0,1)+IF($B71>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B71>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C70<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B71,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D72-D180+R287<1,0,D72-D180+R287))","v":30982961},216586,null,null,0.99605302572159193,0.99611637354822513,30982961,{"$f":"1*AND(B72>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B72<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K71:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},{"$f":"IF(D71-SUM(R71:T71)<J179,3,IF(D71-SUM(R71:U71)<J1179,4,IF(D71-SUM(R71:V71)<J179,5,IF(D71-SUM(R71:W71)<J179,6,IF(D71-SUM(R71:X71)<J179,7,IF(D71-SUM(R71:Y71)<J179,8,IF(D71-SUM(R71:Z71)<J179,9,IF(D71-SUM(R71:AA71)<J179,10,IF(D71-SUM(R71:AB71)<J179,11,IF(D71-SUM(R71:AC71)<J179,12,13))))))))))","v":13},{"$f":"MIN(M71,IF(C179=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R71:AD71,R$5:AD$5,\">=\"&N71)","v":28387075.964852698},null,null,{"$f":"R287","v":216586.0029290989},208496.0029290989,227514.0029290989,217278.0029290989,207342.0029290989,262040.0029290989,239778.0029290989,201501.0029290989,173004.0029290989,211328.0029290989,240994.0029290989,190024.0029290989,28387075.964852698,{"$f":"SUM(R71:AD71)","v":30982961.000001885},30982961,null,-6.0840221749458578E-14,2.9290977171147919E-3,216586.0029290989,2.9290977171155938E-3,216586.00000000119,8.0187592677027908E-16,{"$f":"SUM(AM71:AM$107)","v":2.9309691744856536E-3},216586.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE71","v":30982961.000001885},{"$f":"AD71","v":28387075.964852698},{"$f":"IFERROR(IF(C71>=2,(L71)*SUMPRODUCT(R71:AD71,R$2:AD$2)+(1-L71)*SUMPRODUCT(R71:AD71,R$3:AD$3),SUMPRODUCT(R71:AD71,R$3:AD$3)),1)","v":30860672.049865957},{"$f":"IFERROR(IF($C71>=2,($L71)*(AD71*AD$2)+(1-$L71)*(AD71*AD$3),AD71*AD$3),1)","v":28216753.509063583},{"$f":"IFERROR((BY71*CA$2-(CA71-CB71))/BZ71,0)","v":0.99830790935591041},{"$f":"IF(OR(CC71<=0,BZ71=0)*1=1,IFERROR(CA$2/(CA71/BY71),1),\"n/a\")","v":"n/a"},1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99830790935591041]
["Total Members","2021-12-01",{"$f":"IF($B72>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B72))+IF(B72<DATE(2020,2,28),0,1)+IF($B72>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B72>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C71<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B72,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D73-D181+R288<1,0,D73-D181+R288))","v":30766375},208496,null,null,0.99641957552243576,0.99614560977659783,30766375,{"$f":"1*AND(B73>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B73<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K72:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M72,IF(C180=0,1,MAIN!$E$11))","v":13},28111365.964852698,null,null,208496.0029290989,227514.0029290989,217278.0029290989,207342.0029290989,262040.0029290989,239778.0029290989,201501.0029290989,173004.0029290989,211328.0029290989,240994.0029290989,190024.0029290989,275710.0029290989,28111365.964852698,30766375.000001885,30766375,null,-6.1284310959308641E-14,2.9290977171147854E-3,208496.0029290989,2.9290977171155938E-3,208496.00000000119,8.0838113980519211E-16,{"$f":"SUM(AM72:AM$107)","v":2.9309691744856536E-3},208496.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30766375.000001885,28111365.964852698,30656218.317865957,27942697.769063581,0.99791858162544134,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99791858162544134]
["Total Members","2021-11-01",{"$f":"IF($B73>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B73))+IF(B73<DATE(2020,2,28),0,1)+IF($B73>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B73>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C72<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B73,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D74-D182+R289<1,0,D74-D182+R289))","v":30557879},227514,null,null,0.99625054513319067,0.99612998555591303,30557879,{"$f":"1*AND(B74>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B74<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K73:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M73,IF(C181=0,1,MAIN!$E$11))","v":13},27883513.964852698,null,null,227514.0029290989,217278.0029290989,207342.0029290989,262040.0029290989,239778.0029290989,201501.0029290989,173004.0029290989,211328.0029290989,240994.0029290989,190024.0029290989,275710.0029290989,227852.0029290989,27883513.964852698,30557879.000001885,30557879,null,-6.1728400169158704E-14,2.9290977171147789E-3,227514.0029290989,2.9290977171155938E-3,227514.00000000119,8.1488635284010513E-16,{"$f":"SUM(AM73:AM$107)","v":2.9309691744856536E-3},227514.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30557879.000001885,27883513.964852698,30443303.611865956,27716212.881063581,0.99810907277613392,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99810907277613392]
["Total Members","2021-10-01",{"$f":"IF($B74>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B74))+IF(B74<DATE(2020,2,28),0,1)+IF($B74>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B74>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C73<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B74,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D75-D183+R290<1,0,D75-D183+R290))","v":30330365},217278,null,null,0.99604168910806312,0.99613374521821241,30330365,{"$f":"1*AND(B75>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B75<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K74:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M74,IF(C182=0,1,MAIN!$E$11))","v":13},27668197.964852698,null,null,217278.0029290989,207342.0029290989,262040.0029290989,239778.0029290989,201501.0029290989,173004.0029290989,211328.0029290989,240994.0029290989,190024.0029290989,275710.0029290989,227852.0029290989,215316.0029290989,27668197.964852698,30330365.000001885,30330365,null,-6.2172489379008766E-14,2.9290977171147724E-3,217278.0029290989,2.9290977171155938E-3,217278.00000000119,8.2139156587501816E-16,{"$f":"SUM(AM74:AM$107)","v":2.9309691744856536E-3},217278.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30330365.000001885,27668197.964852698,30210307.985865958,27502188.777063582,0.99833916998455907,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99833916998455907]
["Total Members","2021-09-01",{"$f":"IF($B75>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B75))+IF(B75<DATE(2020,2,28),0,1)+IF($B75>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B75>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C74<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B75,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D76-D184+R291<1,0,D76-D184+R291))","v":30113087},207342,null,null,0.99602898649560834,0.99624405244098213,30113087,{"$f":"1*AND(B76>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B76<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K75:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M75,IF(C183=0,1,MAIN!$E$11))","v":13},27439176.964852698,null,null,207342.0029290989,262040.0029290989,239778.0029290989,201501.0029290989,173004.0029290989,211328.0029290989,240994.0029290989,190024.0029290989,275710.0029290989,227852.0029290989,215316.0029290989,229021.0029290989,27439176.964852698,30113087.000001885,30113087,null,-6.2616578588858829E-14,2.9290977171147637E-3,207342.0029290989,2.9290977171155938E-3,207342.00000000119,8.3006518325490219E-16,{"$f":"SUM(AM75:AM$107)","v":2.9309691744856536E-3},207342.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30113087.000001885,27439176.964852698,29993507.524865955,27274541.90306358,0.99835798330573466,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99835798330573466]
["Total Members","2021-08-01",{"$f":"IF($B76>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B76))+IF(B76<DATE(2020,2,28),0,1)+IF($B76>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B76>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C75<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B76,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D77-D185+R292<1,0,D77-D185+R292))","v":29905745},262040,null,null,0.99631375820478918,0.99641240594897951,29905745,{"$f":"1*AND(B77>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B77<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K76:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M76,IF(C184=0,1,MAIN!$E$11))","v":13},27146522.964852698,null,null,262040.0029290989,239778.0029290989,201501.0029290989,173004.0029290989,211328.0029290989,240994.0029290989,190024.0029290989,275710.0029290989,227852.0029290989,215316.0029290989,229021.0029290989,292654.0029290989,27146522.964852698,29905745.000001885,29905745,null,-6.3060667798708891E-14,2.9290977171147524E-3,262040.0029290989,2.9290977171155938E-3,262040.00000000119,8.4134088584875144E-16,{"$f":"SUM(AM76:AM$107)","v":2.9309691744856536E-3},262040.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29905745.000001885,27146522.964852698,29795505.19286596,26983643.827063583,0.99806091812489783,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99806091812489783]
["Total Members","2021-07-01",{"$f":"IF($B77>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B77))+IF(B77<DATE(2020,2,28),0,1)+IF($B77>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B77>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C76<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B77,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D78-D186+R293<1,0,D78-D186+R293))","v":29643705},239778,null,null,0.99604921182639206,0.99658821541210807,29643705,{"$f":"1*AND(B78>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B78<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K77:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M77,IF(C185=0,1,MAIN!$E$11))","v":13},26797790.964852698,null,null,239778.0029290989,201501.0029290989,173004.0029290989,211328.0029290989,240994.0029290989,190024.0029290989,275710.0029290989,227852.0029290989,215316.0029290989,229021.0029290989,292654.0029290989,348732.0029290989,26797790.964852698,29643705.000001885,29643705,null,-6.3504757008558954E-14,2.929097717114742E-3,239778.0029290989,2.9290977171155938E-3,239778.00000000119,8.5174922670461228E-16,{"$f":"SUM(AM77:AM$107)","v":2.9309691744856536E-3},239778.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29643705.000001885,26797790.964852698,29526589.000865955,26637004.21906358,0.99837036020206049,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99837036020206049]
["Total Members","2021-06-01",{"$f":"IF($B78>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B78))+IF(B78<DATE(2020,2,28),0,1)+IF($B78>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B78>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C77<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B78,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D79-D187+R294<1,0,D79-D187+R294))","v":29403927},201501,null,null,0.9958594270032054,0.99684939938498596,29403927,{"$f":"1*AND(B79>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B79<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K78:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M78,IF(C186=0,1,MAIN!$E$11))","v":13},26471511.964852698,null,null,201501.0029290989,173004.0029290989,211328.0029290989,240994.0029290989,190024.0029290989,275710.0029290989,227852.0029290989,215316.0029290989,229021.0029290989,292654.0029290989,348732.0029290989,326279.0029290989,26471511.964852698,29403927.000001885,29403927,null,-6.4170890823334048E-14,2.929097717114729E-3,201501.0029290989,2.9290977171155938E-3,201501.00000000119,8.6475965277443834E-16,{"$f":"SUM(AM78:AM$107)","v":2.9309691744856536E-3},201501.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29403927.000001885,26471511.964852698,29282177.893865958,26312682.893063582,0.99859925017874229,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99859925017874229]
["Total Members","2021-05-01",{"$f":"IF($B79>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B79))+IF(B79<DATE(2020,2,28),0,1)+IF($B79>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B79>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C78<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B79,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D80-D188+R295<1,0,D80-D188+R295))","v":29202426},173004,null,null,0.99638465324299008,0.9970006314925669,29202426,{"$f":"1*AND(B80>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B80<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K79:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M79,IF(C187=0,1,MAIN!$E$11))","v":13},26065214.964852698,null,null,173004.0029290989,211328.0029290989,240994.0029290989,190024.0029290989,275710.0029290989,227852.0029290989,215316.0029290989,229021.0029290989,292654.0029290989,348732.0029290989,326279.0029290989,406297.0029290989,26065214.964852698,29202426.000001885,29202426,null,-6.4614980033184111E-14,2.9290977171147125E-3,173004.0029290989,2.9290977171155938E-3,173004.00000000119,8.81239525796218E-16,{"$f":"SUM(AM79:AM$107)","v":2.9309691744856536E-3},173004.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29202426.000001885,26065214.964852698,29096849.103865955,25908823.67506358,0.99805049013707703,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99805049013707703]
["Total Members","2021-04-01",{"$f":"IF($B80>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B80))+IF(B80<DATE(2020,2,28),0,1)+IF($B80>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B80>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C79<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B80,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D81-D189+R296<1,0,D81-D189+R296))","v":29029422},211328,null,null,0.99600883014012753,0.99711977163886312,29029422,{"$f":"1*AND(B81>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B81<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K80:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M80,IF(C188=0,1,MAIN!$E$11))","v":13},25582891.964852698,null,null,211328.0029290989,240994.0029290989,190024.0029290989,275710.0029290989,227852.0029290989,215316.0029290989,229021.0029290989,292654.0029290989,348732.0029290989,326279.0029290989,406297.0029290989,482323.0029290989,25582891.964852698,29029422.000001885,29029422,null,-6.4837024638109142E-14,2.9290977171146995E-3,211328.0029290989,2.9290977171155938E-3,211328.00000000119,8.9424995186604406E-16,{"$f":"SUM(AM80:AM$107)","v":2.9309691744856536E-3},211328.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29029422.000001885,25582891.964852698,28913560.645865958,25429394.613063581,0.99852886070484537,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99852886070484537]
["Total Members","2021-03-01",{"$f":"IF($B81>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B81))+IF(B81<DATE(2020,2,28),0,1)+IF($B81>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B81>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C80<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B81,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D82-D190+R297<1,0,D82-D190+R297))","v":28818094},240994,null,null,0.99598370488569021,0.9973008632604371,28818094,{"$f":"1*AND(B82>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B82<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K81:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M81,IF(C189=0,1,MAIN!$E$11))","v":13},25205997.964852698,null,null,240994.0029290989,190024.0029290989,275710.0029290989,227852.0029290989,215316.0029290989,229021.0029290989,292654.0029290989,348732.0029290989,326279.0029290989,406297.0029290989,482323.0029290989,376894.0029290989,25205997.964852698,28818094.000001885,28818094,null,-6.5503158452884236E-14,2.9290977171146822E-3,240994.0029290989,2.9290977171155938E-3,240994.00000000119,9.1159718662581213E-16,{"$f":"SUM(AM81:AM$107)","v":2.9309691744856536E-3},240994.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28818094.000001885,25205997.964852698,28702352.029865958,25054761.977063581,0.99859184239788157,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99859184239788157]
["Total Members","2021-02-01",{"$f":"IF($B82>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B82))+IF(B82<DATE(2020,2,28),0,1)+IF($B82>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B82>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C81<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B82,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D83-D191+R298<1,0,D83-D191+R298))","v":28577100},190024,null,null,0.99598287386977968,0.99747820930861153,28577100,{"$f":"1*AND(B83>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B83<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K82:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M82,IF(C190=0,1,MAIN!$E$11))","v":13},24723003.021902338,null,null,190024.0029290989,275710.0029290989,227852.0029290989,215316.0029290989,229021.0029290989,292654.0029290989,348732.0029290989,326279.0029290989,406297.0029290989,482323.0029290989,376894.0029290989,482994.94587945938,24723003.021902338,28577100.000001885,28577100,null,-6.5947247662734299E-14,2.9290977171146731E-3,190024.0029290989,2.9290977171155938E-3,190024.00000000119,9.2070448487469037E-16,{"$f":"SUM(AM82:AM$107)","v":2.9309691744856536E-3},190024.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28577100.000001885,24723003.021902338,28462302.184865959,24574665.003770925,0.99864336047826496,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99864336047826496]
["Total Members","2021-01-01",{"$f":"IF($B83>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B83))+IF(B83<DATE(2020,2,28),0,1)+IF($B83>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B83>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C82<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B83,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D84-D192+R299<1,0,D84-D192+R299))","v":28387076},275710,null,null,0.99641257933237226,0.99780791417518766,28387076,{"$f":"1*AND(B84>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B84<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K83:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M83,IF(C191=0,1,MAIN!$E$11))","v":13},24473102.283540752,null,null,275710.0029290989,227852.0029290989,215316.0029290989,229021.0029290989,292654.0029290989,348732.0029290989,326279.0029290989,406297.0029290989,482323.0029290989,376894.0029290989,482994.94587945938,249900.74129068461,24473102.283540752,28387076.000001885,28387076,null,-6.6391336872584361E-14,2.9290977171146666E-3,275710.0029290989,2.9290977171155938E-3,275710.00000000116,9.2720969790960339E-16,{"$f":"SUM(AM83:AM$107)","v":2.9309691744856536E-3},275710.00000000116,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28387076.000001885,24473102.283540752,28285239.616865959,24326263.669839509,0.9981611554577785,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.9981611554577785]
["Total Members","2020-12-01",{"$f":"IF($B84>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B84))+IF(B84<DATE(2020,2,28),0,1)+IF($B84>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B84>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C83<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B84,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D85-D193+R300<1,0,D85-D193+R300))","v":28111366},227852,null,null,0.99624976530767584,0.99810618468373147,28111366,{"$f":"1*AND(B85>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B85<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K84:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M84,IF(C192=0,1,MAIN!$E$11))","v":13},24298064.383508604,null,null,227852.0029290989,215316.0029290989,229021.0029290989,292654.0029290989,348732.0029290989,326279.0029290989,406297.0029290989,482323.0029290989,376894.0029290989,482994.94587945938,249900.74129068461,175037.90296124629,24298064.383508604,28111366.000001885,28111366,null,-6.7057470687359455E-14,2.9290977171146527E-3,227852.0029290989,2.9290977171155938E-3,227852.00000000119,9.4108748571741785E-16,{"$f":"SUM(AM84:AM$107)","v":2.9309691744856536E-3},227852.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28111366.000001885,24298064.383508604,28005941.779980056,24152275.997207552,0.99833879087477362,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99833879087477362]
["Total Members","2020-11-01",{"$f":"IF($B85>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B85))+IF(B85<DATE(2020,2,28),0,1)+IF($B85>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B85>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C84<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B85,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D86-D194+R301<1,0,D86-D194+R301))","v":27883514},215316,null,null,0.99630922024239321,0.99842423597316776,27883514,{"$f":"1*AND(B86>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B86<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K85:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M85,IF(C193=0,1,MAIN!$E$11))","v":13},23936781.171664368,null,null,215316.0029290989,229021.0029290989,292654.0029290989,348732.0029290989,326279.0029290989,406297.0029290989,482323.0029290989,376894.0029290989,482994.94587945938,249900.74129068461,175037.90296124629,361283.21477333602,23936781.171664368,27883514.000001885,27883514,null,-6.7501559897209518E-14,2.9290977171146401E-3,215316.0029290989,2.9290977171155938E-3,215316.00000000119,9.536642309182497E-16,{"$f":"SUM(AM85:AM$107)","v":2.9309691744856536E-3},215316.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27883514.000001885,23936781.171664368,27780602.090959731,23793160.484634381,0.99829932112860587,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99829932112860587]
["Total Members","2020-10-01",{"$f":"IF($B86>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B86))+IF(B86<DATE(2020,2,28),0,1)+IF($B86>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B86>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C85<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B86,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D87-D195+R302<1,0,D87-D195+R302))","v":27668198},229021,null,null,0.99741522494183865,0.99874061095690214,27668198,{"$f":"1*AND(B87>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B87<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K86:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M86,IF(C194=0,1,MAIN!$E$11))","v":13},23636544.950631525,null,null,229021.0029290989,{"$f":"IF(S$5=13,S87+R87-R195-S195,R87-R195)","v":292654.0029290989},348732.0029290989,326279.0029290989,406297.0029290989,482323.0029290989,376894.0029290989,482994.94587945938,249900.74129068461,175037.90296124629,361283.21477333602,300236.22396194021,23636544.950631525,27668198.000001885,27668198,null,-6.8167693711984612E-14,2.9290977171146163E-3,229021.0029290989,2.9290977171155938E-3,229021.00000000119,9.775166787129308E-16,{"$f":"SUM(AM86:AM$107)","v":2.9309691744856536E-3},229021.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27668198.000001885,23636544.950631525,27596681.93190721,23494725.680927735,0.99702565659422915,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,{"$f":"IF($CD86=\"n/a\",IF(CI$5=13,$CC86,V$2),$CD86*V$2)","v":1.1178159043415534},0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99702565659422915]
["Total Members","2020-09-01",{"$f":"IF($B87>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B87))+IF(B87<DATE(2020,2,28),0,1)+IF($B87>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B87>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C86<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B87,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D88-D196+R303<1,0,D88-D196+R303))","v":27439177},292654,null,null,0.99811907405276379,0.99896197858973779,27439177,{"$f":"1*AND(B88>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B88<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K87:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M87,IF(C195=0,1,MAIN!$E$11))","v":13},23044891.382108703,null,null,292654.0029290989,348732.0029290989,326279.0029290989,406297.0029290989,482323.0029290989,376894.0029290989,482994.94587945938,249900.74129068461,175037.90296124629,361283.21477333602,300236.22396194021,591653.57145192078,23044891.382108703,27439177.000001885,27439177,null,-6.8611782921834674E-14,2.9290977171146097E-3,292654.0029290989,2.9290977171155938E-3,292654.00000000116,9.8402189174784382E-16,{"$f":"SUM(AM87:AM$107)","v":2.9309691744856536E-3},292654.00000000116,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27439177.000001885,23044891.382108703,27387565.940011773,22906622.033816051,0.99623958790407585,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99623958790407585]
["Total Members","2020-08-01",{"$f":"IF($B88>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B88))+IF(B88<DATE(2020,2,28),0,1)+IF($B88>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B88>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C87<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B88,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D89-D197+R304<1,0,D89-D197+R304))","v":27146523},348732,null,null,0.99851416632563006,0.99912206865161857,27146523,{"$f":"1*AND(B89>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B89<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K88:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M88,IF(C196=0,1,MAIN!$E$11))","v":13},22900608.305095017,null,null,348732.0029290989,326279.0029290989,406297.0029290989,482323.0029290989,376894.0029290989,482994.94587945938,249900.74129068461,175037.90296124629,361283.21477333602,300236.22396194021,591653.57145192078,144283.07994278552,22900608.305095017,27146523.000001885,27146523,null,-6.9499961341534799E-14,2.9290977171145915E-3,348732.0029290989,2.9290977171155938E-3,348732.00000000116,1.0022364882456003E-15,{"$f":"SUM(AM88:AM$107)","v":2.9309691744856536E-3},348732.00000000116,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27146523.000001885,22900608.305095017,27106187.781986423,22763204.655264448,0.99576131644531429,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99576131644531429]
["Total Members","2020-07-01",{"$f":"IF($B89>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B89))+IF(B89<DATE(2020,2,28),0,1)+IF($B89>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B89>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C88<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B89,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D90-D198+R305<1,0,D90-D198+R305))","v":26797791},326279,null,null,0.9992908064306818,0.99924892847396163,26797791,{"$f":"1*AND(B90>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B90<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K89:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M89,IF(C197=0,1,MAIN!$E$11))","v":13},22489985.168701012,null,null,326279.0029290989,406297.0029290989,482323.0029290989,376894.0029290989,482994.94587945938,249900.74129068461,175037.90296124629,361283.21477333602,300236.22396194021,591653.57145192078,144283.07994278552,410623.13932310342,22489985.168701012,26797791.000001885,26797791,null,-7.0388139761234925E-14,2.9290977171145724E-3,326279.0029290989,2.9290977171155938E-3,326279.00000000116,1.0213184464813452E-15,{"$f":"SUM(AM89:AM$107)","v":2.9309691744856536E-3},326279.00000000116,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26797791.000001885,22489985.168701012,26778786.17895275,22355045.257688805,0.99484503484135611,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99484503484135611]
["Total Members","2020-06-01",{"$f":"IF($B90>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B90))+IF(B90<DATE(2020,2,28),0,1)+IF($B90>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B90>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C89<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B90,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D91-D199+R306<1,0,D91-D199+R306))","v":26471512},406297,null,null,0.99766666157877781,0.99930830132858628,26471512,{"$f":"1*AND(B91>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B91<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K90:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M90,IF(C198=0,1,MAIN!$E$11))","v":13},22070301.208220549,null,null,406297.0029290989,482323.0029290989,376894.0029290989,482994.94587945938,249900.74129068461,175037.90296124629,361283.21477333602,300236.22396194021,591653.57145192078,144283.07994278552,410623.13932310342,419683.96340956341,22070301.208220549,26471512.000001885,26471512,null,-7.127631818093505E-14,2.9290977171145547E-3,406297.0029290989,2.9290977171155938E-3,406297.00000000116,1.0390993621101074E-15,{"$f":"SUM(AM90:AM$107)","v":2.9309691744856536E-3},406297.00000000116,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26471512.000001885,22070301.208220549,26409745.003984436,21937879.400971226,0.99679864762309822,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99679864762309822]
["Total Members","2020-05-01",{"$f":"IF($B91>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B91))+IF(B91<DATE(2020,2,28),0,1)+IF($B91>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B91>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C90<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B91,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D92-D200+R307<1,0,D92-D200+R307))","v":26065215},482323,null,null,0.9978298411594565,0.99950785145675647,26065215,{"$f":"1*AND(B92>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B92<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K91:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M91,IF(C199=0,1,MAIN!$E$11))","v":13},21687838.974788167,null,null,482323.0029290989,376894.0029290989,482994.94587945938,249900.74129068461,175037.90296124629,361283.21477333602,300236.22396194021,591653.57145192078,144283.07994278552,410623.13932310342,419683.96340956341,382462.2363614795,21687838.974788167,26065215.000001885,26065215,null,-7.2386541205560206E-14,2.9290977171145369E-3,482323.0029290989,2.9290977171155938E-3,482323.00000000116,1.0568802777388697E-15,{"$f":"SUM(AM91:AM$107)","v":2.9309691744856536E-3},482323.00000000116,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26065215.000001885,21687838.974788167,26008649.343238965,21557711.940939438,0.99660817395539858,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99660817395539858]
["Total Members","2020-04-01",{"$f":"IF($B92>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B92))+IF(B92<DATE(2020,2,28),0,1)+IF($B92>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B92>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C91<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B92,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D93-D201+R308<1,0,D93-D201+R308))","v":25582892},376894,null,null,0.99818766576472573,0.99969171328190598,25582892,{"$f":"1*AND(B93>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B93<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K92:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M92,IF(C200=0,1,MAIN!$E$11))","v":13},21328307.243064273,null,null,376894.0029290989,482994.94587945938,249900.74129068461,175037.90296124629,361283.21477333602,300236.22396194021,591653.57145192078,144283.07994278552,410623.13932310342,419683.96340956341,382462.2363614795,359531.73465299164,21328307.243064273,25582892.000001885,25582892,null,-7.3718808835110394E-14,2.9290977171145204E-3,376894.0029290989,2.9290977171155938E-3,376894.00000000116,1.0733601507606494E-15,{"$f":"SUM(AM92:AM$107)","v":2.9309691744856536E-3},376894.00000000116,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25582892.000001885,21328307.243064273,25536527.248992957,21200337.399605889,0.99617385986053841,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99617385986053841]
["Total Members","2020-03-01",{"$f":"IF($B93>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B93))+IF(B93<DATE(2020,2,28),0,1)+IF($B93>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B93>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C92<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B93,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D94-D202+R309<1,0,D94-D202+R309))","v":25205998},65275,null,null,0.99808397544952265,0.99984286502676434,25205998,{"$f":"1*AND(B94>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B94<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K93:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M93,IF(C201=0,1,MAIN!$E$11))","v":13},20986863.546680491,null,null,482994.94587945938,249900.74129068461,175037.90296124629,361283.21477333602,300236.22396194021,591653.57145192078,144283.07994278552,410623.13932310342,419683.96340956341,382462.2363614795,359531.73465299164,341443.69931287895,20986863.546680491,25205998.000001881,25205998,null,-7.460698725481052E-14,417719.94587932009,482994.94587945938,2.9290977171155938E-3,482994.94295036164,-417719.94295022235,{"$f":"SUM(AM93:AM$107)","v":2.9309691744856536E-3},482994.94295036164,1.8812716007232666E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25205998.000001881,20986863.546680491,25157702.689014595,20860942.365400407,0.99630121622889778,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99630121622889778]
["Total Members","2020-02-01",{"$f":"IF($B94>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B94))+IF(B94<DATE(2020,2,28),0,1)+IF($B94>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B94>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C93<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B94,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D95-D203+R310<1,0,D95-D203+R310))","v":25140723},-171549,null,null,1,{"$f":"IFERROR(SUMPRODUCT(H94:H105,J94:J105)/SUM(J94:J105),1)","v":1},{"$f":"D94","v":25140723},{"$f":"1*AND(B95>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B95<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K94:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M94,IF(C202=0,1,MAIN!$E$11))","v":1},25140723.000001743,null,null,250247.50020500273,175524.33842196214,362791.33528736967,301909.60486234503,595781.33473898354,145492.70382260217,414645.04991371359,424388.44117628288,387292.14690391795,364583.63832840661,346728.64210515347,361316.57167872647,21010021.692557275,25140723.000001743,25140723,null,-6.9277916736609768E-14,421796.5002048625,250247.50020500273,417719.94587945874,-167472.44567445602,-4076.554325403762,{"$f":"SUM(AM94:AM$107)","v":417719.94588119152},-167472.44567445602,1.7434358596801758E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25140723.000001743,21010021.692557275,25095607.053416613,20883961.562401932,0.9961473536412917,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.9961473536412917]
["Total Members","2020-01-01",{"$f":"IF($B95>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B95))+IF(B95<DATE(2020,2,28),0,1)+IF($B95>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B95>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C94<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B95,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D96-D204+R311<1,0,D96-D204+R311))","v":25312272},-247024,null,null,1,null,25312272,{"$f":"1*AND(B96>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B96<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K95:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M95,IF(C203=0,1,MAIN!$E$11))","v":1},25312272.000001602,null,null,175769.50871258602,363806.23806282767,303178.26009183255,599124.06287632696,146514.52521215906,418144.51737878472,428572.97541052982,391662.5992762036,369218.64578899386,351633.36389972345,366946.72213456873,232158.32788869375,21165542.253268372,25312272.000001602,25312272,null,-6.3282712403633923E-14,422793.50871244742,175769.50871258602,421796.50020500203,-246026.99149241601,-997.00850744539639,{"$f":"SUM(AM95:AM$107)","v":421796.50020659529},-246026.99149241601,1.601874828338623E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25312272.000001602,21165542.253268372,25203080.332666792,21038548.999748763,0.99915893550130752,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99915893550130752]
["Total Members","2019-12-01",{"$f":"IF($B96>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B96))+IF(B96<DATE(2020,2,28),0,1)+IF($B96>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B96>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C95<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B96,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D97-D205+R312<1,0,D97-D205+R312))","v":25559296},-60415,null,null,1,null,25559296,{"$f":"1*AND(B97>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B97<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K96:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M96,IF(C204=0,1,MAIN!$E$11))","v":1},25559296.000001464,null,null,364314.94792947918,304027.31498647342,601644.37474980392,147337.46175040209,421084.41592386336,432193.93004503509,395528.66446818644,373389.69666414667,356108.62284708209,372143.12933039933,235779.86186770446,780163.59521675261,20775579.984222136,25559296.000001464,25559296,null,-5.7287508070658077E-14,424729.94792933884,364314.94792947918,422793.50871258706,-58478.560783107881,-1936.4392167517799,{"$f":"SUM(AM96:AM$107)","v":422793.50871404068},-58478.560783107881,1.4640390872955322E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25559296.000001464,20775579.984222136,25540084.902524777,20650926.504316803,0.9949246960850805,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.9949246960850805]
["Total Members","2019-11-01",{"$f":"IF($B97>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B97))+IF(B97<DATE(2020,2,28),0,1)+IF($B97>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B97>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C96<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B97,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D98-D206+R313<1,0,D98-D206+R313))","v":25619711},-117341,null,null,1,null,25619711,{"$f":"1*AND(B98>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B98<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K97:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M97,IF(C205=0,1,MAIN!$E$11))","v":1},25619711.000001322,null,null,304454.72457974404,603338.37117692607,147960.60644993137,423462.33090438601,435249.05791456421,398888.54911652347,377095.40150027123,360153.44196048746,376905.2038919772,239136.99304956925,792400.13921670022,781968.13482285151,20378698.045417391,25619711.000001322,25619711,null,-5.1514348342607263E-14,421795.72457960597,304454.72457974404,424729.94792947924,-120275.2233497352,2934.2233498732676,{"$f":"SUM(AM97:AM$107)","v":424729.94793079246},-120275.2233497352,1.3224780559539795E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25619711.000001322,20378698.045417391,25581077.180266161,20256425.857144885,0.9958957943068325,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.9958957943068325]
["Total Members","2019-10-01",{"$f":"IF($B98>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B98))+IF(B98<DATE(2020,2,28),0,1)+IF($B98>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B98>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C97<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B98,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D99-D207+R314<1,0,D99-D207+R314))","v":25737052},177803,null,null,1,null,25737052,{"$f":"1*AND(B99>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B99<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K98:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M98,IF(C206=0,1,MAIN!$E$11))","v":1},25737052.000001185,null,null,604182.80186551809,148375.35743211635,425245.35199151735,437696.0256547677,401695.68099331885,380284.40810828638,363711.8118837428,381167.08199273649,242183.36173225089,803632.03040449612,794177.86632295873,784821.15735429805,19969879.064265177,25737052.000001185,25737052,null,-4.5963233219481481E-14,426379.80186537676,604182.80186551809,421795.72457974579,182387.07728577231,-4584.0772856309777,{"$f":"SUM(AM98:AM$107)","v":421795.7245809192},182387.07728577231,1.1846423149108887E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25737052.000001185,19969879.064265177,25703612.577756327,19850059.789879587,0.99567449297701038,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99567449297701038]
["Total Members","2019-09-01",{"$f":"IF($B99>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B99))+IF(B99<DATE(2020,2,28),0,1)+IF($B99>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B99>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C98<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B99,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D100-D208+R315<1,0,D100-D208+R315))","v":25559249},-277778,null,null,1,null,25559249,{"$f":"1*AND(B100>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B100<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K99:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M99,IF(C207=0,1,MAIN!$E$11))","v":1},25559249.000001047,null,null,148586.15733907372,426455.38065331319,439566.87266066269,403988.24135600147,383001.2367319453,366834.3903285258,384990.39627838967,244963.61029281258,814025.79169429338,805607.05292021751,797263.04812751117,788993.2236884681,19554973.597929832,25559249.000001047,25559249,null,-4.0856207306205761E-14,426364.15733893076,148586.15733907372,426379.80186551862,-277793.6445264449,15.644526587857399,{"$f":"SUM(AM99:AM$107)","v":426379.80186655017},-277793.6445264449,1.0468065738677979E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25559249.000001047,19554973.597929832,25503454.684324875,19437643.756342251,0.99685320332429783,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99685320332429783]
["Total Members","2019-08-01",{"$f":"IF($B100>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B100))+IF(B100<DATE(2020,2,28),0,1)+IF($B100>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B100>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C99<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B100,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D101-D209+R316<1,0,D101-D209+R316))","v":25837027},948,null,null,1,null,25837027,{"$f":"1*AND(B101>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B101<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K100:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M100,IF(C208=0,1,MAIN!$E$11))","v":1},25837027.000000905,null,null,427064.32031570375,440823.9910830367,405723.77358821878,385198.21229925612,369468.46665669529,388312.50313649233,247433.26995039007,823418.51629271905,816079.68995687936,808795.44742354727,801565.46345253126,794389.41425916587,19128753.931586269,25837027.000000905,25837027,null,-3.5083047578154947E-14,426116.32031555945,427064.32031570375,426364.15733907337,700.16297663038131,247.83702351391548,{"$f":"SUM(AM100:AM$107)","v":426364.15733996232},700.16297663038131,9.0524554252624512E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25837027.000000905,19128753.931586269,25789292.449624661,19013981.407996751,0.9964954343888246,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.9964954343888246]
["Total Members","2019-07-01",{"$f":"IF($B101>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B101))+IF(B101<DATE(2020,2,28),0,1)+IF($B101>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B101>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C100<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B101,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D102-D210+R317<1,0,D102-D210+R317))","v":25836079},15018,null,null,1,null,25836079,{"$f":"1*AND(B102>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B102<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K101:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M101,IF(C209=0,1,MAIN!$E$11))","v":1},25836079.00000076,null,null,441457.88806888089,406892.30091589695,386864.72948636708,371602.83027696412,391120.58707780292,249583.55793070843,831779.07763082138,825563.21346905106,819384.56310028257,813242.95918930846,807138.23490326386,801070.22391087178,18690378.834040541,25836079.00000076,25836079,null,-2.9309887850104133E-14,426439.88806873554,441457.88806888089,426116.32031570311,15341.567753177776,-323.56775303243194,{"$f":"SUM(AM101:AM$107)","v":426116.3203164484},15341.567753177776,7.5995922088623047E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25836079.00000076,18690378.834040541,25750537.379811037,18578236.561036296,0.99857677294555025,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99857677294555025]
["Total Members","2019-06-01",{"$f":"IF($B102>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B102))+IF(B102<DATE(2020,2,28),0,1)+IF($B102>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B102>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C101<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B102,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D103-D211+R318<1,0,D103-D211+R318))","v":25821061},-19607,null,null,1,null,25821061,{"$f":"1*AND(B103>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B103<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K102:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M102,IF(C210=0,1,MAIN!$E$11))","v":1},25821061.000000615,null,null,407483.30760557577,{"$f":"IF(S$5=13,S103+R103-R211-S211,R103-R211)","v":387990.19793245045},373226.79519979702,393402.92607634061,251406.73769086497,839081.00848206528,834030.86026662961,829003.54144102614,823998.98310470569,819017.1164612436,814057.87281833915,809121.18358781561,18239240.46933376,25821061.000000615,25821061,null,-2.375877272697835E-14,427090.3076054292,407483.30760557577,426439.88806888065,-18956.580463304883,-650.41953654855024,{"$f":"SUM(AM102:AM$107)","v":426439.88806948083},-18956.580463304883,6.1467289924621582E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25821061.000000615,18239240.46933376,25724929.8349218,18129805.026517756,0.99927056843405526,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99927056843405526]
["Total Members","2019-05-01",{"$f":"IF($B103>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B103))+IF(B103<DATE(2020,2,28),0,1)+IF($B103>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B103>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C102<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B103,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D104-D212+R319<1,0,D104-D212+R319))","v":25840668},-39413,null,null,1,null,25840668,{"$f":"1*AND(B104>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B104<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K103:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M103,IF(C211=0,1,MAIN!$E$11))","v":1},25840668.000000466,null,null,388560.84378843755,374326.27674574684,395143.86740425054,252892.34252811529,845288.01713728614,841445.41082263063,837614.46718349098,833795.16849497193,829987.49703217833,826191.43507021538,822406.96488418779,818634.06874920055,17774381.640159752,25840668.000000466,25840668,null,-1.7985612998927536E-14,427973.84378828871,388560.84378843755,427090.307605576,-38529.463817138458,-883.53618271270534,{"$f":"SUM(AM103:AM$107)","v":427090.30760602938},-38529.463817138458,4.6566128730773926E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25840668.000000466,17774381.640159752,25836048.356661692,17667735.350318793,0.99425990458809188,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99425990458809188]
["Total Members","2019-04-01",{"$f":"IF($B104>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B104))+IF(B104<DATE(2020,2,28),0,1)+IF($B104>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B104>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C103<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B104,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D105-D213+R320<1,0,D105-D213+R320))","v":25880081},-53539,null,null,1,null,25880081,{"$f":"1*AND(B105>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B105<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K104:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M104,IF(C212=0,1,MAIN!$E$11))","v":1},25880081.000000313,null,null,374885.13550635427,396325.50925623206,254028.41857154283,850358.69464514987,847764.42068133177,845174.11003236822,842587.76269825897,840005.37867900403,837426.95797460352,834852.50058505731,832282.00651036541,829715.47575052793,17294674.629109517,25880081.000000313,25880081,null,-1.1990408665951691E-14,428424.13550620346,374885.13550635427,427973.84378843784,-53088.708282083564,-450.29171776561998,{"$f":"SUM(AM104:AM$107)","v":427973.84378874209},-53088.708282083564,3.1292438507080078E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25880081.000000313,17294674.629109517,25849607.684911169,17190906.581334859,0.99576200568918782,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99576200568918782]
["Total Members","2019-03-01",{"$f":"IF($B105>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B105))+IF(B105<DATE(2020,2,28),0,1)+IF($B105>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B105>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C104<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B105,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D106-D214+R321<1,0,D106-D214+R321))","v":25933620},-27286,null,null,1,null,25933620,{"$f":"1*AND(B106>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B106<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K105:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M105,IF(C213=0,1,MAIN!$E$11))","v":1},25933620.000000156,null,null,396926.82041820511,254800.42151844903,854241.00714854023,852932.91072281019,851624.81429708027,850316.71787135035,849008.62144562043,847700.52501989051,846392.42859416059,845084.33216843056,843776.23574270064,842468.13931697072,16798347.025735948,25933620.000000156,25933620,null,-5.9952043329758453E-15,424212.82041805144,396926.82041820511,428424.13550635503,-31497.315088149917,4211.3150883035851,{"$f":"SUM(AM105:AM$107)","v":428424.13550650771},-31497.315088149917,1.5646219253540039E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25933620.000000156,16798347.025735948,25937606.151040383,16697556.943581533,0.99376270575705339,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99376270575705339]
["Total Members","2019-02-01",{"$f":"IF($B106>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B106))+IF(B106<DATE(2020,2,28),0,1)+IF($B106>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B106>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C105<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B106,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D107-D215+R322<1,0,D107-D215+R322))","v":25960906},255190,null,null,1,null,25960906,{"$f":"1*AND(B107>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B107<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K106:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M106,IF(C214=0,1,MAIN!$E$11))","v":1},25960906,null,null,255190,856857.20000000007,856857.20000000007,856857.20000000007,856857.20000000007,856857.20000000007,856857.20000000007,856857.20000000007,856857.20000000007,856857.20000000007,856857.20000000007,856857.20000000007,16280286.799999999,25960906,25960906,null,0,{"$f":"AE215","v":0},255190,424212.82041820412,{"$f":"AJ106-AK106","v":-169022.82041820412},{"$f":"AK106-AI106","v":424212.82041820412},{"$f":"SUM(AM106:AM$107)","v":424212.82041820412},-169022.82041820412,{"$f":"AE106-AF106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25960906,16280286.799999999,26000755.053999998,16182605.0792,0.99155231253051412,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.99155231253051412]
["Total Members","2019-01-01",{"$f":"IF($B107>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B107))+IF(B107<DATE(2020,2,28),0,1)+IF($B107>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B107>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C106<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B107,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D108-D216+R323<1,0,D108-D216+R323))","v":25705716},null,null,null,{"$f":"IF(C107=0,1,IFERROR(IF(C107>=2,(L107)*SUMPRODUCT(R107:AD107,R$2:AD$2)+(1-L107)*SUMPRODUCT(R107:AD107,R$3:AD$3),SUMPRODUCT(R107:AD107,R$3:AD$3))/SUM(R107:AD107),1))","v":1},null,25705716,{"$f":"1*AND(B108>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B108<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K107:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M107,IF(C215=0,1,MAIN!$E$11))","v":1},25705716,null,null,{"$f":"($J107-$AD107)/12","v":856857.20000000007},856857.20000000007,856857.20000000007,856857.20000000007,856857.20000000007,856857.20000000007,856857.20000000007,856857.20000000007,856857.20000000007,856857.20000000007,856857.20000000007,{"$f":"($J107-$AD107)/12","v":856857.20000000007},{"$f":"0.6*J107","v":15423429.6},25705716,25705716,null,{"$f":"1-AE107/AF107","v":0},{"$f":"AE216","v":0},856857.20000000007,0,{"$f":"AJ107-AK107","v":856857.20000000007},{"$f":"AK107-AI107","v":0},{"$f":"SUM(AM107:AM$107)","v":0},0,{"$f":"AE107-AF107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25705716,15423429.6,25804254.578000002,15330889.022399999,0.987611111111111,"n/a",1.0132942183940039,1.0499915191846121,1.0425790511570154,0.94514119208000125,1.1178159043415534,0.99796416105267516,0.91266016131174965,0.93240583738296068,0.96135970037337193,0.96920239938262676,0.97072397073297867,0.97072397073297867,0.987611111111111]
[]
[]
[]
[]
[]
[]
["Leavers",{"$f":"B6","v":"2027-06-01"},{"$f":"IF($B114>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B114))+IF(B114<DATE(2020,2,28),0,1)+IF($B114>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B114>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E114+F114+IF(C114=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B114,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},null,null,null,null,null,{"$f":"D114","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R6,0,$N6-1,1,$AD$5-$N6+1),OFFSET($R$4,0,$N6-1,1,$AD$5-$N6+1))+0.0001","v":315687168.51907611},null,{"$f":"AR114+BH114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R114:AD114)","v":0},{"$f":"D114","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N6,0,$D114*R6*R$4/$P114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR114:BD114)","v":0},{"$f":"D114","v":0},null,{"$f":"IF(AR114>R6,R6-AR114,MIN(-SUM(BI114:$BU114),R6-AR114))","v":0},{"$f":"IF(AS114>S6,S6-AS114,MIN(-SUM(BJ114:$BU114),S6-AS114))","v":0},{"$f":"IF(AT114>T6,T6-AT114,MIN(-SUM(BK114:$BU114),T6-AT114))","v":0},{"$f":"IF(AU114>U6,U6-AU114,MIN(-SUM(BL114:$BU114),U6-AU114))","v":0},{"$f":"IF(AV114>V6,V6-AV114,MIN(-SUM(BM114:$BU114),V6-AV114))","v":0},{"$f":"IF(AW114>W6,W6-AW114,MIN(-SUM(BN114:$BU114),W6-AW114))","v":0},{"$f":"IF(AX114>X6,X6-AX114,MIN(-SUM(BO114:$BU114),X6-AX114))","v":0},{"$f":"IF(AY114>Y6,Y6-AY114,MIN(-SUM(BP114:$BU114),Y6-AY114))","v":0},{"$f":"IF(AZ114>Z6,Z6-AZ114,MIN(-SUM(BQ114:$BU114),Z6-AZ114))","v":0},{"$f":"IF(BA114>AA6,AA6-BA114,MIN(-SUM(BR114:$BU114),AA6-BA114))","v":0},{"$f":"IF(BB114>AB6,AB6-BB114,MIN(-SUM(BS114:$BU114),AB6-BB114))","v":0},{"$f":"IF(BC114>AC6,AC6-BC114,MIN(-SUM(BT114:$BU114),AC6-BC114))","v":0},{"$f":"IF(BD114>AD6,AD6-BD114,MIN(-SUM(BU114:$BU114),AD6-BD114))","v":0},null,{"$f":"SUM(BH114:BT114)","v":0},0]
["Leavers",{"$f":"B7","v":"2027-05-01"},{"$f":"IF($B115>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B115))+IF(B115<DATE(2020,2,28),0,1)+IF($B115>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B115>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E115+F115+IF(C115=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B115,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":451875.53685901553},{"$f":"IF(C115=1,INPUTS!L$45,IF(C115=0,INPUTS!K$45,IF(C115=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D8)","v":451875.53685901553},{"$f":"IF(B115>=DATE(2023,2,1),0,IF(E115-D7+D6<0,-(E115-D7+D6),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B115,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D115","v":451875.53685901553},null,null,null,null,null,315197253.08762616,null,0,0,0,0,0,0,0,0,0,0,0,0,451875.53685887204,{"$f":"SUM(R115:AD115)","v":451875.53685887204},{"$f":"D115","v":451875.53685901553},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,451875.53685887204,{"$f":"SUM(AR115:BD115)","v":451875.53685887204},{"$f":"D115","v":451875.53685901553},null,{"$f":"IF(AR115>R7,R7-AR115,MIN(-SUM(BI115:$BU115),R7-AR115))","v":0},{"$f":"IF(AS115>S7,S7-AS115,MIN(-SUM(BJ115:$BU115),S7-AS115))","v":0},{"$f":"IF(AT115>T7,T7-AT115,MIN(-SUM(BK115:$BU115),T7-AT115))","v":0},{"$f":"IF(AU115>U7,U7-AU115,MIN(-SUM(BL115:$BU115),U7-AU115))","v":0},{"$f":"IF(AV115>V7,V7-AV115,MIN(-SUM(BM115:$BU115),V7-AV115))","v":0},{"$f":"IF(AW115>W7,W7-AW115,MIN(-SUM(BN115:$BU115),W7-AW115))","v":0},{"$f":"IF(AX115>X7,X7-AX115,MIN(-SUM(BO115:$BU115),X7-AX115))","v":0},{"$f":"IF(AY115>Y7,Y7-AY115,MIN(-SUM(BP115:$BU115),Y7-AY115))","v":0},{"$f":"IF(AZ115>Z7,Z7-AZ115,MIN(-SUM(BQ115:$BU115),Z7-AZ115))","v":0},{"$f":"IF(BA115>AA7,AA7-BA115,MIN(-SUM(BR115:$BU115),AA7-BA115))","v":0},{"$f":"IF(BB115>AB7,AB7-BB115,MIN(-SUM(BS115:$BU115),AB7-BB115))","v":0},{"$f":"IF(BC115>AC7,AC7-BC115,MIN(-SUM(BT115:$BU115),AC7-BC115))","v":0},{"$f":"IF(BD115>AD7,AD7-BD115,MIN(-SUM(BU115:$BU115),AD7-BD115))","v":0},null,{"$f":"SUM(BH115:BT115)","v":0},0]
["Leavers","2027-04-01",{"$f":"IF($B116>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B116))+IF(B116<DATE(2020,2,28),0,1)+IF($B116>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B116>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E116+F116+IF(C116=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B116,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":451172.25967390876},{"$f":"IF(C116=1,INPUTS!L$45,IF(C116=0,INPUTS!K$45,IF(C116=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D9)","v":451172.25967390876},{"$f":"IF(B116>=DATE(2023,2,1),0,IF(E116-D8+D7<0,-(E116-D8+D7),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B116,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,451172.25967390876,null,null,null,null,null,314708220.11725402,null,0,0,0,0,0,0,0,0,0,0,0,0,451172.25967376539,451172.25967376539,451172.25967390876,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,451172.25967376539,451172.25967376539,451172.25967390876,null,{"$f":"IF(AR116>R8,R8-AR116,MIN(-SUM(BI116:$BU116),R8-AR116))","v":0},{"$f":"IF(AS116>S8,S8-AS116,MIN(-SUM(BJ116:$BU116),S8-AS116))","v":0},{"$f":"IF(AT116>T8,T8-AT116,MIN(-SUM(BK116:$BU116),T8-AT116))","v":0},{"$f":"IF(AU116>U8,U8-AU116,MIN(-SUM(BL116:$BU116),U8-AU116))","v":0},{"$f":"IF(AV116>V8,V8-AV116,MIN(-SUM(BM116:$BU116),V8-AV116))","v":0},{"$f":"IF(AW116>W8,W8-AW116,MIN(-SUM(BN116:$BU116),W8-AW116))","v":0},{"$f":"IF(AX116>X8,X8-AX116,MIN(-SUM(BO116:$BU116),X8-AX116))","v":0},{"$f":"IF(AY116>Y8,Y8-AY116,MIN(-SUM(BP116:$BU116),Y8-AY116))","v":0},{"$f":"IF(AZ116>Z8,Z8-AZ116,MIN(-SUM(BQ116:$BU116),Z8-AZ116))","v":0},{"$f":"IF(BA116>AA8,AA8-BA116,MIN(-SUM(BR116:$BU116),AA8-BA116))","v":0},{"$f":"IF(BB116>AB8,AB8-BB116,MIN(-SUM(BS116:$BU116),AB8-BB116))","v":0},{"$f":"IF(BC116>AC8,AC8-BC116,MIN(-SUM(BT116:$BU116),AC8-BC116))","v":0},{"$f":"IF(BD116>AD8,AD8-BD116,MIN(-SUM(BU116:$BU116),AD8-BD116))","v":0},null,0,0]
["Leavers","2027-03-01",{"$f":"IF($B117>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B117))+IF(B117<DATE(2020,2,28),0,1)+IF($B117>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B117>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E117+F117+IF(C117=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B117,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":450470.26058719528},{"$f":"IF(C117=1,INPUTS!L$45,IF(C117=0,INPUTS!K$45,IF(C117=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D10)","v":450470.26058719528},{"$f":"IF(B117>=DATE(2023,2,1),0,IF(E117-D9+D8<0,-(E117-D9+D8),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B117,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,450470.26058719528,null,null,null,null,null,314220066.52127653,null,0,0,0,0,0,0,0,0,0,0,0,0,450470.26058705186,450470.26058705186,450470.26058719528,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,450470.26058705186,450470.26058705186,450470.26058719528,null,{"$f":"IF(AR117>R9,R9-AR117,MIN(-SUM(BI117:$BU117),R9-AR117))","v":0},{"$f":"IF(AS117>S9,S9-AS117,MIN(-SUM(BJ117:$BU117),S9-AS117))","v":0},{"$f":"IF(AT117>T9,T9-AT117,MIN(-SUM(BK117:$BU117),T9-AT117))","v":0},{"$f":"IF(AU117>U9,U9-AU117,MIN(-SUM(BL117:$BU117),U9-AU117))","v":0},{"$f":"IF(AV117>V9,V9-AV117,MIN(-SUM(BM117:$BU117),V9-AV117))","v":0},{"$f":"IF(AW117>W9,W9-AW117,MIN(-SUM(BN117:$BU117),W9-AW117))","v":0},{"$f":"IF(AX117>X9,X9-AX117,MIN(-SUM(BO117:$BU117),X9-AX117))","v":0},{"$f":"IF(AY117>Y9,Y9-AY117,MIN(-SUM(BP117:$BU117),Y9-AY117))","v":0},{"$f":"IF(AZ117>Z9,Z9-AZ117,MIN(-SUM(BQ117:$BU117),Z9-AZ117))","v":0},{"$f":"IF(BA117>AA9,AA9-BA117,MIN(-SUM(BR117:$BU117),AA9-BA117))","v":0},{"$f":"IF(BB117>AB9,AB9-BB117,MIN(-SUM(BS117:$BU117),AB9-BB117))","v":0},{"$f":"IF(BC117>AC9,AC9-BC117,MIN(-SUM(BT117:$BU117),AC9-BC117))","v":0},{"$f":"IF(BD117>AD9,AD9-BD117,MIN(-SUM(BU117:$BU117),AD9-BD117))","v":0},null,0,0]
["Leavers","2027-02-01",{"$f":"IF($B118>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B118))+IF(B118<DATE(2020,2,28),0,1)+IF($B118>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B118>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E118+F118+IF(C118=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B118,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":449769.53721934144},{"$f":"IF(C118=1,INPUTS!L$45,IF(C118=0,INPUTS!K$45,IF(C118=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D11)","v":449769.53721934144},{"$f":"IF(B118>=DATE(2023,2,1),0,IF(E118-D10+D9<0,-(E118-D10+D9),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B118,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,449769.53721934144,null,null,null,null,null,313732861.31387383,null,0,0,0,0,0,0,0,0,0,0,0,0,449769.53721919807,449769.53721919807,449769.53721934144,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,449769.53721919807,449769.53721919807,449769.53721934144,null,{"$f":"IF(AR118>R10,R10-AR118,MIN(-SUM(BI118:$BU118),R10-AR118))","v":0},{"$f":"IF(AS118>S10,S10-AS118,MIN(-SUM(BJ118:$BU118),S10-AS118))","v":0},{"$f":"IF(AT118>T10,T10-AT118,MIN(-SUM(BK118:$BU118),T10-AT118))","v":0},{"$f":"IF(AU118>U10,U10-AU118,MIN(-SUM(BL118:$BU118),U10-AU118))","v":0},{"$f":"IF(AV118>V10,V10-AV118,MIN(-SUM(BM118:$BU118),V10-AV118))","v":0},{"$f":"IF(AW118>W10,W10-AW118,MIN(-SUM(BN118:$BU118),W10-AW118))","v":0},{"$f":"IF(AX118>X10,X10-AX118,MIN(-SUM(BO118:$BU118),X10-AX118))","v":0},{"$f":"IF(AY118>Y10,Y10-AY118,MIN(-SUM(BP118:$BU118),Y10-AY118))","v":0},{"$f":"IF(AZ118>Z10,Z10-AZ118,MIN(-SUM(BQ118:$BU118),Z10-AZ118))","v":0},{"$f":"IF(BA118>AA10,AA10-BA118,MIN(-SUM(BR118:$BU118),AA10-BA118))","v":0},{"$f":"IF(BB118>AB10,AB10-BB118,MIN(-SUM(BS118:$BU118),AB10-BB118))","v":0},{"$f":"IF(BC118>AC10,AC10-BC118,MIN(-SUM(BT118:$BU118),AC10-BC118))","v":0},{"$f":"IF(BD118>AD10,AD10-BD118,MIN(-SUM(BU118:$BU118),AD10-BD118))","v":0},null,0,0]
["Leavers","2027-01-01",{"$f":"IF($B119>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B119))+IF(B119<DATE(2020,2,28),0,1)+IF($B119>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B119>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E119+F119+IF(C119=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B119,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":449070.0872188615},{"$f":"IF(C119=1,INPUTS!L$45,IF(C119=0,INPUTS!K$45,IF(C119=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D12)","v":449070.0872188615},{"$f":"IF(B119>=DATE(2023,2,1),0,IF(E119-D11+D10<0,-(E119-D11+D10),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B119,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,449070.0872188615,null,null,null,null,null,313246643.75579655,null,0,0,0,0,0,0,0,0,0,0,0,0,449070.08721871814,449070.08721871814,449070.0872188615,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,449070.08721871814,449070.08721871814,449070.0872188615,null,{"$f":"IF(AR119>R11,R11-AR119,MIN(-SUM(BI119:$BU119),R11-AR119))","v":0},{"$f":"IF(AS119>S11,S11-AS119,MIN(-SUM(BJ119:$BU119),S11-AS119))","v":0},{"$f":"IF(AT119>T11,T11-AT119,MIN(-SUM(BK119:$BU119),T11-AT119))","v":0},{"$f":"IF(AU119>U11,U11-AU119,MIN(-SUM(BL119:$BU119),U11-AU119))","v":0},{"$f":"IF(AV119>V11,V11-AV119,MIN(-SUM(BM119:$BU119),V11-AV119))","v":0},{"$f":"IF(AW119>W11,W11-AW119,MIN(-SUM(BN119:$BU119),W11-AW119))","v":0},{"$f":"IF(AX119>X11,X11-AX119,MIN(-SUM(BO119:$BU119),X11-AX119))","v":0},{"$f":"IF(AY119>Y11,Y11-AY119,MIN(-SUM(BP119:$BU119),Y11-AY119))","v":0},{"$f":"IF(AZ119>Z11,Z11-AZ119,MIN(-SUM(BQ119:$BU119),Z11-AZ119))","v":0},{"$f":"IF(BA119>AA11,AA11-BA119,MIN(-SUM(BR119:$BU119),AA11-BA119))","v":0},{"$f":"IF(BB119>AB11,AB11-BB119,MIN(-SUM(BS119:$BU119),AB11-BB119))","v":0},{"$f":"IF(BC119>AC11,AC11-BC119,MIN(-SUM(BT119:$BU119),AC11-BC119))","v":0},{"$f":"IF(BD119>AD11,AD11-BD119,MIN(-SUM(BU119:$BU119),AD11-BD119))","v":0},null,0,0]
["Leavers","2026-12-01",{"$f":"IF($B120>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B120))+IF(B120<DATE(2020,2,28),0,1)+IF($B120>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B120>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E120+F120+IF(C120=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B120,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":448371.90826542233},{"$f":"IF(C120=1,INPUTS!L$45,IF(C120=0,INPUTS!K$45,IF(C120=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D13)","v":448371.90826542233},{"$f":"IF(B120>=DATE(2023,2,1),0,IF(E120-D12+D11<0,-(E120-D12+D11),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B120,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,448371.90826542233,null,null,null,null,null,312761429.91085708,null,0,0,0,0,0,0,0,0,0,0,0,0,448371.90826527897,448371.90826527897,448371.90826542233,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,448371.90826527897,448371.90826527897,448371.90826542233,null,{"$f":"IF(AR120>R12,R12-AR120,MIN(-SUM(BI120:$BU120),R12-AR120))","v":0},{"$f":"IF(AS120>S12,S12-AS120,MIN(-SUM(BJ120:$BU120),S12-AS120))","v":0},{"$f":"IF(AT120>T12,T12-AT120,MIN(-SUM(BK120:$BU120),T12-AT120))","v":0},{"$f":"IF(AU120>U12,U12-AU120,MIN(-SUM(BL120:$BU120),U12-AU120))","v":0},{"$f":"IF(AV120>V12,V12-AV120,MIN(-SUM(BM120:$BU120),V12-AV120))","v":0},{"$f":"IF(AW120>W12,W12-AW120,MIN(-SUM(BN120:$BU120),W12-AW120))","v":0},{"$f":"IF(AX120>X12,X12-AX120,MIN(-SUM(BO120:$BU120),X12-AX120))","v":0},{"$f":"IF(AY120>Y12,Y12-AY120,MIN(-SUM(BP120:$BU120),Y12-AY120))","v":0},{"$f":"IF(AZ120>Z12,Z12-AZ120,MIN(-SUM(BQ120:$BU120),Z12-AZ120))","v":0},{"$f":"IF(BA120>AA12,AA12-BA120,MIN(-SUM(BR120:$BU120),AA12-BA120))","v":0},{"$f":"IF(BB120>AB12,AB12-BB120,MIN(-SUM(BS120:$BU120),AB12-BB120))","v":0},{"$f":"IF(BC120>AC12,AC12-BC120,MIN(-SUM(BT120:$BU120),AC12-BC120))","v":0},{"$f":"IF(BD120>AD12,AD12-BD120,MIN(-SUM(BU120:$BU120),AD12-BD120))","v":0},null,0,0]
["Leavers","2026-11-01",{"$f":"IF($B121>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B121))+IF(B121<DATE(2020,2,28),0,1)+IF($B121>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B121>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E121+F121+IF(C121=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B121,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":447674.99804897403},{"$f":"IF(C121=1,INPUTS!L$45,IF(C121=0,INPUTS!K$45,IF(C121=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D14)","v":447674.99804897403},{"$f":"IF(B121>=DATE(2023,2,1),0,IF(E121-D13+D12<0,-(E121-D13+D12),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B121,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,447674.99804897403,null,null,null,null,null,312277208.49119169,null,0,0,0,0,0,0,0,0,0,0,0,0,447674.99804883066,447674.99804883066,447674.99804897403,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,447674.99804883066,447674.99804883066,447674.99804897403,null,{"$f":"IF(AR121>R13,R13-AR121,MIN(-SUM(BI121:$BU121),R13-AR121))","v":0},{"$f":"IF(AS121>S13,S13-AS121,MIN(-SUM(BJ121:$BU121),S13-AS121))","v":0},{"$f":"IF(AT121>T13,T13-AT121,MIN(-SUM(BK121:$BU121),T13-AT121))","v":0},{"$f":"IF(AU121>U13,U13-AU121,MIN(-SUM(BL121:$BU121),U13-AU121))","v":0},{"$f":"IF(AV121>V13,V13-AV121,MIN(-SUM(BM121:$BU121),V13-AV121))","v":0},{"$f":"IF(AW121>W13,W13-AW121,MIN(-SUM(BN121:$BU121),W13-AW121))","v":0},{"$f":"IF(AX121>X13,X13-AX121,MIN(-SUM(BO121:$BU121),X13-AX121))","v":0},{"$f":"IF(AY121>Y13,Y13-AY121,MIN(-SUM(BP121:$BU121),Y13-AY121))","v":0},{"$f":"IF(AZ121>Z13,Z13-AZ121,MIN(-SUM(BQ121:$BU121),Z13-AZ121))","v":0},{"$f":"IF(BA121>AA13,AA13-BA121,MIN(-SUM(BR121:$BU121),AA13-BA121))","v":0},{"$f":"IF(BB121>AB13,AB13-BB121,MIN(-SUM(BS121:$BU121),AB13-BB121))","v":0},{"$f":"IF(BC121>AC13,AC13-BC121,MIN(-SUM(BT121:$BU121),AC13-BC121))","v":0},{"$f":"IF(BD121>AD13,AD13-BD121,MIN(-SUM(BU121:$BU121),AD13-BD121))","v":0},null,0,0]
["Leavers","2026-10-01",{"$f":"IF($B122>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B122))+IF(B122<DATE(2020,2,28),0,1)+IF($B122>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B122>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E122+F122+IF(C122=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B122,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":446979.353511055},{"$f":"IF(C122=1,INPUTS!L$45,IF(C122=0,INPUTS!K$45,IF(C122=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D15)","v":446979.353511055},{"$f":"IF(B122>=DATE(2023,2,1),0,IF(E122-D14+D13<0,-(E122-D14+D13),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B122,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,446979.353511055,null,null,null,null,null,311793974.2352705,null,0,0,0,0,0,0,0,0,0,0,0,0,446979.35351091158,446979.35351091158,446979.353511055,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,446979.35351091158,446979.35351091158,446979.353511055,null,{"$f":"IF(AR122>R14,R14-AR122,MIN(-SUM(BI122:$BU122),R14-AR122))","v":0},{"$f":"IF(AS122>S14,S14-AS122,MIN(-SUM(BJ122:$BU122),S14-AS122))","v":0},{"$f":"IF(AT122>T14,T14-AT122,MIN(-SUM(BK122:$BU122),T14-AT122))","v":0},{"$f":"IF(AU122>U14,U14-AU122,MIN(-SUM(BL122:$BU122),U14-AU122))","v":0},{"$f":"IF(AV122>V14,V14-AV122,MIN(-SUM(BM122:$BU122),V14-AV122))","v":0},{"$f":"IF(AW122>W14,W14-AW122,MIN(-SUM(BN122:$BU122),W14-AW122))","v":0},{"$f":"IF(AX122>X14,X14-AX122,MIN(-SUM(BO122:$BU122),X14-AX122))","v":0},{"$f":"IF(AY122>Y14,Y14-AY122,MIN(-SUM(BP122:$BU122),Y14-AY122))","v":0},{"$f":"IF(AZ122>Z14,Z14-AZ122,MIN(-SUM(BQ122:$BU122),Z14-AZ122))","v":0},{"$f":"IF(BA122>AA14,AA14-BA122,MIN(-SUM(BR122:$BU122),AA14-BA122))","v":0},{"$f":"IF(BB122>AB14,AB14-BB122,MIN(-SUM(BS122:$BU122),AB14-BB122))","v":0},{"$f":"IF(BC122>AC14,AC14-BC122,MIN(-SUM(BT122:$BU122),AC14-BC122))","v":0},{"$f":"IF(BD122>AD14,AD14-BD122,MIN(-SUM(BU122:$BU122),AD14-BD122))","v":0},null,0,0]
["Leavers","2026-09-01",{"$f":"IF($B123>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B123))+IF(B123<DATE(2020,2,28),0,1)+IF($B123>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B123>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E123+F123+IF(C123=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B123,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":446284.97106793738},{"$f":"IF(C123=1,INPUTS!L$45,IF(C123=0,INPUTS!K$45,IF(C123=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D16)","v":446284.97106793738},{"$f":"IF(B123>=DATE(2023,2,1),0,IF(E123-D15+D14<0,-(E123-D15+D14),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B123,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,446284.97106793738,null,null,null,null,null,311311720.96653956,null,0,0,0,0,0,0,0,0,0,0,0,0,446284.97106779402,446284.97106779402,446284.97106793738,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,446284.97106779402,446284.97106779402,446284.97106793738,null,{"$f":"IF(AR123>R15,R15-AR123,MIN(-SUM(BI123:$BU123),R15-AR123))","v":0},{"$f":"IF(AS123>S15,S15-AS123,MIN(-SUM(BJ123:$BU123),S15-AS123))","v":0},{"$f":"IF(AT123>T15,T15-AT123,MIN(-SUM(BK123:$BU123),T15-AT123))","v":0},{"$f":"IF(AU123>U15,U15-AU123,MIN(-SUM(BL123:$BU123),U15-AU123))","v":0},{"$f":"IF(AV123>V15,V15-AV123,MIN(-SUM(BM123:$BU123),V15-AV123))","v":0},{"$f":"IF(AW123>W15,W15-AW123,MIN(-SUM(BN123:$BU123),W15-AW123))","v":0},{"$f":"IF(AX123>X15,X15-AX123,MIN(-SUM(BO123:$BU123),X15-AX123))","v":0},{"$f":"IF(AY123>Y15,Y15-AY123,MIN(-SUM(BP123:$BU123),Y15-AY123))","v":0},{"$f":"IF(AZ123>Z15,Z15-AZ123,MIN(-SUM(BQ123:$BU123),Z15-AZ123))","v":0},{"$f":"IF(BA123>AA15,AA15-BA123,MIN(-SUM(BR123:$BU123),AA15-BA123))","v":0},{"$f":"IF(BB123>AB15,AB15-BB123,MIN(-SUM(BS123:$BU123),AB15-BB123))","v":0},{"$f":"IF(BC123>AC15,AC15-BC123,MIN(-SUM(BT123:$BU123),AC15-BC123))","v":0},{"$f":"IF(BD123>AD15,AD15-BD123,MIN(-SUM(BU123:$BU123),AD15-BD123))","v":0},null,0,0]
["Leavers","2026-08-01",{"$f":"IF($B124>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B124))+IF(B124<DATE(2020,2,28),0,1)+IF($B124>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B124>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E124+F124+IF(C124=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B124,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":445591.8467871297},{"$f":"IF(C124=1,INPUTS!L$45,IF(C124=0,INPUTS!K$45,IF(C124=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D17)","v":445591.8467871297},{"$f":"IF(B124>=DATE(2023,2,1),0,IF(E124-D16+D15<0,-(E124-D16+D15),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B124,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,445591.8467871297,null,null,null,null,null,310830486.90097618,null,0,0,0,0,0,0,0,0,0,0,0,0,445591.84678698628,445591.84678698628,445591.8467871297,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,445591.84678698628,445591.84678698628,445591.8467871297,null,{"$f":"IF(AR124>R16,R16-AR124,MIN(-SUM(BI124:$BU124),R16-AR124))","v":0},{"$f":"IF(AS124>S16,S16-AS124,MIN(-SUM(BJ124:$BU124),S16-AS124))","v":0},{"$f":"IF(AT124>T16,T16-AT124,MIN(-SUM(BK124:$BU124),T16-AT124))","v":0},{"$f":"IF(AU124>U16,U16-AU124,MIN(-SUM(BL124:$BU124),U16-AU124))","v":0},{"$f":"IF(AV124>V16,V16-AV124,MIN(-SUM(BM124:$BU124),V16-AV124))","v":0},{"$f":"IF(AW124>W16,W16-AW124,MIN(-SUM(BN124:$BU124),W16-AW124))","v":0},{"$f":"IF(AX124>X16,X16-AX124,MIN(-SUM(BO124:$BU124),X16-AX124))","v":0},{"$f":"IF(AY124>Y16,Y16-AY124,MIN(-SUM(BP124:$BU124),Y16-AY124))","v":0},{"$f":"IF(AZ124>Z16,Z16-AZ124,MIN(-SUM(BQ124:$BU124),Z16-AZ124))","v":0},{"$f":"IF(BA124>AA16,AA16-BA124,MIN(-SUM(BR124:$BU124),AA16-BA124))","v":0},{"$f":"IF(BB124>AB16,AB16-BB124,MIN(-SUM(BS124:$BU124),AB16-BB124))","v":0},{"$f":"IF(BC124>AC16,AC16-BC124,MIN(-SUM(BT124:$BU124),AC16-BC124))","v":0},{"$f":"IF(BD124>AD16,AD16-BD124,MIN(-SUM(BU124:$BU124),AD16-BD124))","v":0},null,0,0]
["Leavers","2026-07-01",{"$f":"IF($B125>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B125))+IF(B125<DATE(2020,2,28),0,1)+IF($B125>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B125>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E125+F125+IF(C125=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B125,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":444899.97659494379},{"$f":"IF(C125=1,INPUTS!L$45,IF(C125=0,INPUTS!K$45,IF(C125=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D18)","v":444899.97659494379},{"$f":"IF(B125>=DATE(2023,2,1),0,IF(E125-D17+D16<0,-(E125-D17+D16),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B125,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,444899.97659494379,null,null,null,null,null,310341428.20054626,null,0,0,0,0,0,0,0,0,0,0,0,0,444899.97659480048,444899.97659480048,444899.97659494379,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,444899.97659480048,444899.97659480048,444899.97659494379,null,{"$f":"IF(AR125>R17,R17-AR125,MIN(-SUM(BI125:$BU125),R17-AR125))","v":0},{"$f":"IF(AS125>S17,S17-AS125,MIN(-SUM(BJ125:$BU125),S17-AS125))","v":0},{"$f":"IF(AT125>T17,T17-AT125,MIN(-SUM(BK125:$BU125),T17-AT125))","v":0},{"$f":"IF(AU125>U17,U17-AU125,MIN(-SUM(BL125:$BU125),U17-AU125))","v":0},{"$f":"IF(AV125>V17,V17-AV125,MIN(-SUM(BM125:$BU125),V17-AV125))","v":0},{"$f":"IF(AW125>W17,W17-AW125,MIN(-SUM(BN125:$BU125),W17-AW125))","v":0},{"$f":"IF(AX125>X17,X17-AX125,MIN(-SUM(BO125:$BU125),X17-AX125))","v":0},{"$f":"IF(AY125>Y17,Y17-AY125,MIN(-SUM(BP125:$BU125),Y17-AY125))","v":0},{"$f":"IF(AZ125>Z17,Z17-AZ125,MIN(-SUM(BQ125:$BU125),Z17-AZ125))","v":0},{"$f":"IF(BA125>AA17,AA17-BA125,MIN(-SUM(BR125:$BU125),AA17-BA125))","v":0},{"$f":"IF(BB125>AB17,AB17-BB125,MIN(-SUM(BS125:$BU125),AB17-BB125))","v":0},{"$f":"IF(BC125>AC17,AC17-BC125,MIN(-SUM(BT125:$BU125),AC17-BC125))","v":0},{"$f":"IF(BD125>AD17,AD17-BD125,MIN(-SUM(BU125:$BU125),AD17-BD125))","v":0},null,0,0]
["Leavers","2026-06-01",{"$f":"IF($B126>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B126))+IF(B126<DATE(2020,2,28),0,1)+IF($B126>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B126>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E126+F126+IF(C126=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B126,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":444209.35622451158},{"$f":"IF(C126=1,INPUTS!L$45,IF(C126=0,INPUTS!K$45,IF(C126=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D19)","v":444209.35622451158},{"$f":"IF(B126>=DATE(2023,2,1),0,IF(E126-D18+D17<0,-(E126-D18+D17),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B126,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,444209.35622451158,null,null,null,null,null,309849259.83238149,null,0,0,0,0,0,0,0,0,0,0,0,0,444209.35622436827,444209.35622436827,444209.35622451158,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,444209.35622436827,444209.35622436827,444209.35622451158,null,{"$f":"IF(AR126>R18,R18-AR126,MIN(-SUM(BI126:$BU126),R18-AR126))","v":0},{"$f":"IF(AS126>S18,S18-AS126,MIN(-SUM(BJ126:$BU126),S18-AS126))","v":0},{"$f":"IF(AT126>T18,T18-AT126,MIN(-SUM(BK126:$BU126),T18-AT126))","v":0},{"$f":"IF(AU126>U18,U18-AU126,MIN(-SUM(BL126:$BU126),U18-AU126))","v":0},{"$f":"IF(AV126>V18,V18-AV126,MIN(-SUM(BM126:$BU126),V18-AV126))","v":0},{"$f":"IF(AW126>W18,W18-AW126,MIN(-SUM(BN126:$BU126),W18-AW126))","v":0},{"$f":"IF(AX126>X18,X18-AX126,MIN(-SUM(BO126:$BU126),X18-AX126))","v":0},{"$f":"IF(AY126>Y18,Y18-AY126,MIN(-SUM(BP126:$BU126),Y18-AY126))","v":0},{"$f":"IF(AZ126>Z18,Z18-AZ126,MIN(-SUM(BQ126:$BU126),Z18-AZ126))","v":0},{"$f":"IF(BA126>AA18,AA18-BA126,MIN(-SUM(BR126:$BU126),AA18-BA126))","v":0},{"$f":"IF(BB126>AB18,AB18-BB126,MIN(-SUM(BS126:$BU126),AB18-BB126))","v":0},{"$f":"IF(BC126>AC18,AC18-BC126,MIN(-SUM(BT126:$BU126),AC18-BC126))","v":0},{"$f":"IF(BD126>AD18,AD18-BD126,MIN(-SUM(BU126:$BU126),AD18-BD126))","v":0},null,0,0]
["Leavers","2026-05-01",{"$f":"IF($B127>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B127))+IF(B127<DATE(2020,2,28),0,1)+IF($B127>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B127>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E127+F127+IF(C127=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B127,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":443519.98124928417},{"$f":"IF(C127=1,INPUTS!L$45,IF(C127=0,INPUTS!K$45,IF(C127=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D20)","v":443519.98124928417},{"$f":"IF(B127>=DATE(2023,2,1),0,IF(E127-D19+D18<0,-(E127-D19+D18),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B127,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,443519.98124928417,null,null,null,null,null,309357636.8995502,null,0,0,0,0,0,0,0,0,0,0,0,0,443519.98124914081,443519.98124914081,443519.98124928417,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,443519.98124914081,443519.98124914081,443519.98124928417,null,{"$f":"IF(AR127>R19,R19-AR127,MIN(-SUM(BI127:$BU127),R19-AR127))","v":0},{"$f":"IF(AS127>S19,S19-AS127,MIN(-SUM(BJ127:$BU127),S19-AS127))","v":0},{"$f":"IF(AT127>T19,T19-AT127,MIN(-SUM(BK127:$BU127),T19-AT127))","v":0},{"$f":"IF(AU127>U19,U19-AU127,MIN(-SUM(BL127:$BU127),U19-AU127))","v":0},{"$f":"IF(AV127>V19,V19-AV127,MIN(-SUM(BM127:$BU127),V19-AV127))","v":0},{"$f":"IF(AW127>W19,W19-AW127,MIN(-SUM(BN127:$BU127),W19-AW127))","v":0},{"$f":"IF(AX127>X19,X19-AX127,MIN(-SUM(BO127:$BU127),X19-AX127))","v":0},{"$f":"IF(AY127>Y19,Y19-AY127,MIN(-SUM(BP127:$BU127),Y19-AY127))","v":0},{"$f":"IF(AZ127>Z19,Z19-AZ127,MIN(-SUM(BQ127:$BU127),Z19-AZ127))","v":0},{"$f":"IF(BA127>AA19,AA19-BA127,MIN(-SUM(BR127:$BU127),AA19-BA127))","v":0},{"$f":"IF(BB127>AB19,AB19-BB127,MIN(-SUM(BS127:$BU127),AB19-BB127))","v":0},{"$f":"IF(BC127>AC19,AC19-BC127,MIN(-SUM(BT127:$BU127),AC19-BC127))","v":0},{"$f":"IF(BD127>AD19,AD19-BD127,MIN(-SUM(BU127:$BU127),AD19-BD127))","v":0},null,0,0]
["Leavers","2026-04-01",{"$f":"IF($B128>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B128))+IF(B128<DATE(2020,2,28),0,1)+IF($B128>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B128>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E128+F128+IF(C128=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B128,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":442831.84878979629},{"$f":"IF(C128=1,INPUTS!L$45,IF(C128=0,INPUTS!K$45,IF(C128=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D21)","v":442831.84878979629},{"$f":"IF(B128>=DATE(2023,2,1),0,IF(E128-D20+D19<0,-(E128-D20+D19),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B128,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,442831.84878979629,null,null,null,null,null,308870880.59030247,null,0,0,0,0,0,0,0,0,0,0,0,0,442831.84878965287,442831.84878965287,442831.84878979629,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,442831.84878965287,442831.84878965287,442831.84878979629,null,{"$f":"IF(AR128>R20,R20-AR128,MIN(-SUM(BI128:$BU128),R20-AR128))","v":0},{"$f":"IF(AS128>S20,S20-AS128,MIN(-SUM(BJ128:$BU128),S20-AS128))","v":0},{"$f":"IF(AT128>T20,T20-AT128,MIN(-SUM(BK128:$BU128),T20-AT128))","v":0},{"$f":"IF(AU128>U20,U20-AU128,MIN(-SUM(BL128:$BU128),U20-AU128))","v":0},{"$f":"IF(AV128>V20,V20-AV128,MIN(-SUM(BM128:$BU128),V20-AV128))","v":0},{"$f":"IF(AW128>W20,W20-AW128,MIN(-SUM(BN128:$BU128),W20-AW128))","v":0},{"$f":"IF(AX128>X20,X20-AX128,MIN(-SUM(BO128:$BU128),X20-AX128))","v":0},{"$f":"IF(AY128>Y20,Y20-AY128,MIN(-SUM(BP128:$BU128),Y20-AY128))","v":0},{"$f":"IF(AZ128>Z20,Z20-AZ128,MIN(-SUM(BQ128:$BU128),Z20-AZ128))","v":0},{"$f":"IF(BA128>AA20,AA20-BA128,MIN(-SUM(BR128:$BU128),AA20-BA128))","v":0},{"$f":"IF(BB128>AB20,AB20-BB128,MIN(-SUM(BS128:$BU128),AB20-BB128))","v":0},{"$f":"IF(BC128>AC20,AC20-BC128,MIN(-SUM(BT128:$BU128),AC20-BC128))","v":0},{"$f":"IF(BD128>AD20,AD20-BD128,MIN(-SUM(BU128:$BU128),AD20-BD128))","v":0},null,0,0]
["Leavers","2026-03-01",{"$f":"IF($B129>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B129))+IF(B129<DATE(2020,2,28),0,1)+IF($B129>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B129>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E129+F129+IF(C129=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B129,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":442145.03990151332},{"$f":"IF(C129=1,INPUTS!L$45,IF(C129=0,INPUTS!K$45,IF(C129=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D22)","v":442145.03990151332},{"$f":"IF(B129>=DATE(2023,2,1),0,IF(E129-D21+D20<0,-(E129-D21+D20),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B129,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,442145.03990151332,null,null,null,null,null,308388034.0068683,null,0,0,0,0,0,0,0,0,0,0,0,0,442145.03990136995,442145.03990136995,442145.03990151332,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,442145.03990136995,442145.03990136995,442145.03990151332,null,{"$f":"IF(AR129>R21,R21-AR129,MIN(-SUM(BI129:$BU129),R21-AR129))","v":0},{"$f":"IF(AS129>S21,S21-AS129,MIN(-SUM(BJ129:$BU129),S21-AS129))","v":0},{"$f":"IF(AT129>T21,T21-AT129,MIN(-SUM(BK129:$BU129),T21-AT129))","v":0},{"$f":"IF(AU129>U21,U21-AU129,MIN(-SUM(BL129:$BU129),U21-AU129))","v":0},{"$f":"IF(AV129>V21,V21-AV129,MIN(-SUM(BM129:$BU129),V21-AV129))","v":0},{"$f":"IF(AW129>W21,W21-AW129,MIN(-SUM(BN129:$BU129),W21-AW129))","v":0},{"$f":"IF(AX129>X21,X21-AX129,MIN(-SUM(BO129:$BU129),X21-AX129))","v":0},{"$f":"IF(AY129>Y21,Y21-AY129,MIN(-SUM(BP129:$BU129),Y21-AY129))","v":0},{"$f":"IF(AZ129>Z21,Z21-AZ129,MIN(-SUM(BQ129:$BU129),Z21-AZ129))","v":0},{"$f":"IF(BA129>AA21,AA21-BA129,MIN(-SUM(BR129:$BU129),AA21-BA129))","v":0},{"$f":"IF(BB129>AB21,AB21-BB129,MIN(-SUM(BS129:$BU129),AB21-BB129))","v":0},{"$f":"IF(BC129>AC21,AC21-BC129,MIN(-SUM(BT129:$BU129),AC21-BC129))","v":0},{"$f":"IF(BD129>AD21,AD21-BD129,MIN(-SUM(BU129:$BU129),AD21-BD129))","v":0},null,0,0]
["Leavers","2026-02-01",{"$f":"IF($B130>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B130))+IF(B130<DATE(2020,2,28),0,1)+IF($B130>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B130>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E130+F130+IF(C130=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B130,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":441459.60164669051},{"$f":"IF(C130=1,INPUTS!L$45,IF(C130=0,INPUTS!K$45,IF(C130=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D23)","v":441459.60164669051},{"$f":"IF(B130>=DATE(2023,2,1),0,IF(E130-D22+D21<0,-(E130-D22+D21),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B130,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,441459.60164669051,null,null,null,null,null,307909274.1542595,null,0,0,0,0,0,0,0,0,0,0,0,0,441459.60164654709,441459.60164654709,441459.60164669051,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N22,0,$D130*R22*R$4/$P130)","v":0},0,0,0,0,0,0,0,0,0,0,0,441459.60164654709,441459.60164654709,441459.60164669051,null,{"$f":"IF(AR130>R22,R22-AR130,MIN(-SUM(BI130:$BU130),R22-AR130))","v":0},{"$f":"IF(AS130>S22,S22-AS130,MIN(-SUM(BJ130:$BU130),S22-AS130))","v":0},{"$f":"IF(AT130>T22,T22-AT130,MIN(-SUM(BK130:$BU130),T22-AT130))","v":0},{"$f":"IF(AU130>U22,U22-AU130,MIN(-SUM(BL130:$BU130),U22-AU130))","v":0},{"$f":"IF(AV130>V22,V22-AV130,MIN(-SUM(BM130:$BU130),V22-AV130))","v":0},{"$f":"IF(AW130>W22,W22-AW130,MIN(-SUM(BN130:$BU130),W22-AW130))","v":0},{"$f":"IF(AX130>X22,X22-AX130,MIN(-SUM(BO130:$BU130),X22-AX130))","v":0},{"$f":"IF(AY130>Y22,Y22-AY130,MIN(-SUM(BP130:$BU130),Y22-AY130))","v":0},{"$f":"IF(AZ130>Z22,Z22-AZ130,MIN(-SUM(BQ130:$BU130),Z22-AZ130))","v":0},{"$f":"IF(BA130>AA22,AA22-BA130,MIN(-SUM(BR130:$BU130),AA22-BA130))","v":0},{"$f":"IF(BB130>AB22,AB22-BB130,MIN(-SUM(BS130:$BU130),AB22-BB130))","v":0},{"$f":"IF(BC130>AC22,AC22-BC130,MIN(-SUM(BT130:$BU130),AC22-BC130))","v":0},{"$f":"IF(BD130>AD22,AD22-BD130,MIN(-SUM(BU130:$BU130),AD22-BD130))","v":0},null,0,0]
["Leavers","2026-01-01",{"$f":"IF($B131>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B131))+IF(B131<DATE(2020,2,28),0,1)+IF($B131>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B131>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E131+F131+IF(C131=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B131,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":440775.55418519169},{"$f":"IF(C131=1,INPUTS!L$45,IF(C131=0,INPUTS!K$45,IF(C131=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D24)","v":440775.55418519169},{"$f":"IF(B131>=DATE(2023,2,1),0,IF(E131-D23+D22<0,-(E131-D23+D22),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B131,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,440775.55418519169,null,null,null,null,null,307417889.01180696,null,0,0,0,0,0,0,0,0,0,0,0,0,440775.55418504833,440775.55418504833,440775.55418519169,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,440775.55418504833,440775.55418504833,440775.55418519169,null,{"$f":"IF(AR131>R23,R23-AR131,MIN(-SUM(BI131:$BU131),R23-AR131))","v":0},{"$f":"IF(AS131>S23,S23-AS131,MIN(-SUM(BJ131:$BU131),S23-AS131))","v":0},{"$f":"IF(AT131>T23,T23-AT131,MIN(-SUM(BK131:$BU131),T23-AT131))","v":0},{"$f":"IF(AU131>U23,U23-AU131,MIN(-SUM(BL131:$BU131),U23-AU131))","v":0},{"$f":"IF(AV131>V23,V23-AV131,MIN(-SUM(BM131:$BU131),V23-AV131))","v":0},{"$f":"IF(AW131>W23,W23-AW131,MIN(-SUM(BN131:$BU131),W23-AW131))","v":0},{"$f":"IF(AX131>X23,X23-AX131,MIN(-SUM(BO131:$BU131),X23-AX131))","v":0},{"$f":"IF(AY131>Y23,Y23-AY131,MIN(-SUM(BP131:$BU131),Y23-AY131))","v":0},{"$f":"IF(AZ131>Z23,Z23-AZ131,MIN(-SUM(BQ131:$BU131),Z23-AZ131))","v":0},{"$f":"IF(BA131>AA23,AA23-BA131,MIN(-SUM(BR131:$BU131),AA23-BA131))","v":0},{"$f":"IF(BB131>AB23,AB23-BB131,MIN(-SUM(BS131:$BU131),AB23-BB131))","v":0},{"$f":"IF(BC131>AC23,AC23-BC131,MIN(-SUM(BT131:$BU131),AC23-BC131))","v":0},{"$f":"IF(BD131>AD23,AD23-BD131,MIN(-SUM(BU131:$BU131),AD23-BD131))","v":0},null,0,0]
["Leavers","2025-12-01",{"$f":"IF($B132>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B132))+IF(B132<DATE(2020,2,28),0,1)+IF($B132>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B132>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E132+F132+IF(C132=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B132,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":440092.88608377782},{"$f":"IF(C132=1,INPUTS!L$45,IF(C132=0,INPUTS!K$45,IF(C132=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D25)","v":440092.88608377782},{"$f":"IF(B132>=DATE(2023,2,1),0,IF(E132-D24+D23<0,-(E132-D24+D23),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B132,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,440092.88608377782,null,null,null,null,null,308132260.5793432,null,0,0,0,0,0,0,0,0,0,0,0,0,440092.88608363498,440092.88608363498,440092.88608377782,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,440092.88608363498,440092.88608363498,440092.88608377782,null,{"$f":"IF(AR132>R24,R24-AR132,MIN(-SUM(BI132:$BU132),R24-AR132))","v":0},{"$f":"IF(AS132>S24,S24-AS132,MIN(-SUM(BJ132:$BU132),S24-AS132))","v":0},{"$f":"IF(AT132>T24,T24-AT132,MIN(-SUM(BK132:$BU132),T24-AT132))","v":0},{"$f":"IF(AU132>U24,U24-AU132,MIN(-SUM(BL132:$BU132),U24-AU132))","v":0},{"$f":"IF(AV132>V24,V24-AV132,MIN(-SUM(BM132:$BU132),V24-AV132))","v":0},{"$f":"IF(AW132>W24,W24-AW132,MIN(-SUM(BN132:$BU132),W24-AW132))","v":0},{"$f":"IF(AX132>X24,X24-AX132,MIN(-SUM(BO132:$BU132),X24-AX132))","v":0},{"$f":"IF(AY132>Y24,Y24-AY132,MIN(-SUM(BP132:$BU132),Y24-AY132))","v":0},{"$f":"IF(AZ132>Z24,Z24-AZ132,MIN(-SUM(BQ132:$BU132),Z24-AZ132))","v":0},{"$f":"IF(BA132>AA24,AA24-BA132,MIN(-SUM(BR132:$BU132),AA24-BA132))","v":0},{"$f":"IF(BB132>AB24,AB24-BB132,MIN(-SUM(BS132:$BU132),AB24-BB132))","v":0},{"$f":"IF(BC132>AC24,AC24-BC132,MIN(-SUM(BT132:$BU132),AC24-BC132))","v":0},{"$f":"IF(BD132>AD24,AD24-BD132,MIN(-SUM(BU132:$BU132),AD24-BD132))","v":0},null,0,0]
["Leavers","2025-11-01",{"$f":"IF($B133>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B133))+IF(B133<DATE(2020,2,28),0,1)+IF($B133>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B133>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E133+F133+IF(C133=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B133,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":439411.59280062513},{"$f":"IF(C133=1,INPUTS!L$45,IF(C133=0,INPUTS!K$45,IF(C133=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D26)","v":439411.59280062513},{"$f":"IF(B133>=DATE(2023,2,1),0,IF(E133-D25+D24<0,-(E133-D25+D24),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B133,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,439411.59280062513,null,null,null,null,null,308072394.96626115,null,0,0,0,0,0,0,0,0,{"$f":"AZ133+BP133","v":0},0,0,0,439411.59280048247,439411.59280048247,439411.59280062513,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,439411.59280048247,439411.59280048247,439411.59280062513,null,{"$f":"IF(AR133>R25,R25-AR133,MIN(-SUM(BI133:$BU133),R25-AR133))","v":0},{"$f":"IF(AS133>S25,S25-AS133,MIN(-SUM(BJ133:$BU133),S25-AS133))","v":0},{"$f":"IF(AT133>T25,T25-AT133,MIN(-SUM(BK133:$BU133),T25-AT133))","v":0},{"$f":"IF(AU133>U25,U25-AU133,MIN(-SUM(BL133:$BU133),U25-AU133))","v":0},{"$f":"IF(AV133>V25,V25-AV133,MIN(-SUM(BM133:$BU133),V25-AV133))","v":0},{"$f":"IF(AW133>W25,W25-AW133,MIN(-SUM(BN133:$BU133),W25-AW133))","v":0},{"$f":"IF(AX133>X25,X25-AX133,MIN(-SUM(BO133:$BU133),X25-AX133))","v":0},{"$f":"IF(AY133>Y25,Y25-AY133,MIN(-SUM(BP133:$BU133),Y25-AY133))","v":0},{"$f":"IF(AZ133>Z25,Z25-AZ133,MIN(-SUM(BQ133:$BU133),Z25-AZ133))","v":0},{"$f":"IF(BA133>AA25,AA25-BA133,MIN(-SUM(BR133:$BU133),AA25-BA133))","v":0},{"$f":"IF(BB133>AB25,AB25-BB133,MIN(-SUM(BS133:$BU133),AB25-BB133))","v":0},{"$f":"IF(BC133>AC25,AC25-BC133,MIN(-SUM(BT133:$BU133),AC25-BC133))","v":0},{"$f":"IF(BD133>AD25,AD25-BD133,MIN(-SUM(BU133:$BU133),AD25-BD133))","v":0},null,0,0]
["Leavers","2025-10-01",{"$f":"IF($B134>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B134))+IF(B134<DATE(2020,2,28),0,1)+IF($B134>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B134>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E134+F134+IF(C134=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B134,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":438731.66714082594},{"$f":"IF(C134=1,INPUTS!L$45,IF(C134=0,INPUTS!K$45,IF(C134=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D27)","v":438731.66714082594},{"$f":"IF(B134>=DATE(2023,2,1),0,IF(E134-D26+D25<0,-(E134-D26+D25),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B134,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,438731.66714082594,null,null,null,null,null,307416510.29403454,null,{"$f":"AR134+BH134","v":0},0,0,0,0,0,0,0,0,0,0,0,438731.66714068322,438731.66714068322,438731.66714082594,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,438731.66714068322,438731.66714068322,438731.66714082594,null,{"$f":"IF(AR134>R26,R26-AR134,MIN(-SUM(BI134:$BU134),R26-AR134))","v":0},{"$f":"IF(AS134>S26,S26-AS134,MIN(-SUM(BJ134:$BU134),S26-AS134))","v":0},{"$f":"IF(AT134>T26,T26-AT134,MIN(-SUM(BK134:$BU134),T26-AT134))","v":0},{"$f":"IF(AU134>U26,U26-AU134,MIN(-SUM(BL134:$BU134),U26-AU134))","v":0},{"$f":"IF(AV134>V26,V26-AV134,MIN(-SUM(BM134:$BU134),V26-AV134))","v":0},{"$f":"IF(AW134>W26,W26-AW134,MIN(-SUM(BN134:$BU134),W26-AW134))","v":0},{"$f":"IF(AX134>X26,X26-AX134,MIN(-SUM(BO134:$BU134),X26-AX134))","v":0},{"$f":"IF(AY134>Y26,Y26-AY134,MIN(-SUM(BP134:$BU134),Y26-AY134))","v":0},{"$f":"IF(AZ134>Z26,Z26-AZ134,MIN(-SUM(BQ134:$BU134),Z26-AZ134))","v":0},{"$f":"IF(BA134>AA26,AA26-BA134,MIN(-SUM(BR134:$BU134),AA26-BA134))","v":0},{"$f":"IF(BB134>AB26,AB26-BB134,MIN(-SUM(BS134:$BU134),AB26-BB134))","v":0},{"$f":"IF(BC134>AC26,AC26-BC134,MIN(-SUM(BT134:$BU134),AC26-BC134))","v":0},{"$f":"IF(BD134>AD26,AD26-BD134,MIN(-SUM(BU134:$BU134),AD26-BD134))","v":0},null,0,0]
["Leavers","2025-09-01",{"$f":"IF($B135>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B135))+IF(B135<DATE(2020,2,28),0,1)+IF($B135>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B135>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E135+F135+IF(C135=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B135,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":438052.99903483997},{"$f":"IF(C135=1,INPUTS!L$45,IF(C135=0,INPUTS!K$45,IF(C135=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D28)","v":438052.99903483997},{"$f":"IF(B135>=DATE(2023,2,1),0,IF(E135-D27+D26<0,-(E135-D27+D26),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B135,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,438052.99903483997,null,null,null,null,null,306053351.72443384,null,0,0,0,0,0,0,0,0,0,0,0,0,438052.99903469684,438052.99903469684,438052.99903483997,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,438052.99903469684,438052.99903469684,438052.99903483997,null,{"$f":"IF(AR135>R27,R27-AR135,MIN(-SUM(BI135:$BU135),R27-AR135))","v":0},{"$f":"IF(AS135>S27,S27-AS135,MIN(-SUM(BJ135:$BU135),S27-AS135))","v":0},{"$f":"IF(AT135>T27,T27-AT135,MIN(-SUM(BK135:$BU135),T27-AT135))","v":0},{"$f":"IF(AU135>U27,U27-AU135,MIN(-SUM(BL135:$BU135),U27-AU135))","v":0},{"$f":"IF(AV135>V27,V27-AV135,MIN(-SUM(BM135:$BU135),V27-AV135))","v":0},{"$f":"IF(AW135>W27,W27-AW135,MIN(-SUM(BN135:$BU135),W27-AW135))","v":0},{"$f":"IF(AX135>X27,X27-AX135,MIN(-SUM(BO135:$BU135),X27-AX135))","v":0},{"$f":"IF(AY135>Y27,Y27-AY135,MIN(-SUM(BP135:$BU135),Y27-AY135))","v":0},{"$f":"IF(AZ135>Z27,Z27-AZ135,MIN(-SUM(BQ135:$BU135),Z27-AZ135))","v":0},{"$f":"IF(BA135>AA27,AA27-BA135,MIN(-SUM(BR135:$BU135),AA27-BA135))","v":0},{"$f":"IF(BB135>AB27,AB27-BB135,MIN(-SUM(BS135:$BU135),AB27-BB135))","v":0},{"$f":"IF(BC135>AC27,AC27-BC135,MIN(-SUM(BT135:$BU135),AC27-BC135))","v":0},{"$f":"IF(BD135>AD27,AD27-BD135,MIN(-SUM(BU135:$BU135),AD27-BD135))","v":0},null,0,0]
["Leavers","2025-08-01",{"$f":"IF($B136>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B136))+IF(B136<DATE(2020,2,28),0,1)+IF($B136>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B136>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E136+F136+IF(C136=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B136,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":437365.31143126352},{"$f":"IF(C136=1,INPUTS!L$45,IF(C136=0,INPUTS!K$45,IF(C136=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D29)","v":437365.31143126352},{"$f":"IF(B136>=DATE(2023,2,1),0,IF(E136-D28+D27<0,-(E136-D28+D27),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B136,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,437365.31143126352,null,null,null,null,null,304853136.87934792,null,0,0,0,0,0,0,0,0,0,0,0,0,437365.31143112003,437365.31143112003,437365.31143126352,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,437365.31143112003,437365.31143112003,437365.31143126352,null,{"$f":"IF(AR136>R28,R28-AR136,MIN(-SUM(BI136:$BU136),R28-AR136))","v":0},{"$f":"IF(AS136>S28,S28-AS136,MIN(-SUM(BJ136:$BU136),S28-AS136))","v":0},{"$f":"IF(AT136>T28,T28-AT136,MIN(-SUM(BK136:$BU136),T28-AT136))","v":0},{"$f":"IF(AU136>U28,U28-AU136,MIN(-SUM(BL136:$BU136),U28-AU136))","v":0},{"$f":"IF(AV136>V28,V28-AV136,MIN(-SUM(BM136:$BU136),V28-AV136))","v":0},{"$f":"IF(AW136>W28,W28-AW136,MIN(-SUM(BN136:$BU136),W28-AW136))","v":0},{"$f":"IF(AX136>X28,X28-AX136,MIN(-SUM(BO136:$BU136),X28-AX136))","v":0},{"$f":"IF(AY136>Y28,Y28-AY136,MIN(-SUM(BP136:$BU136),Y28-AY136))","v":0},{"$f":"IF(AZ136>Z28,Z28-AZ136,MIN(-SUM(BQ136:$BU136),Z28-AZ136))","v":0},{"$f":"IF(BA136>AA28,AA28-BA136,MIN(-SUM(BR136:$BU136),AA28-BA136))","v":0},{"$f":"IF(BB136>AB28,AB28-BB136,MIN(-SUM(BS136:$BU136),AB28-BB136))","v":0},{"$f":"IF(BC136>AC28,AC28-BC136,MIN(-SUM(BT136:$BU136),AC28-BC136))","v":0},{"$f":"IF(BD136>AD28,AD28-BD136,MIN(-SUM(BU136:$BU136),AD28-BD136))","v":0},null,0,0]
["Leavers","2025-07-01",{"$f":"IF($B137>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B137))+IF(B137<DATE(2020,2,28),0,1)+IF($B137>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B137>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E137+F137+IF(C137=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B137,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":436674.03638943896},{"$f":"IF(C137=1,INPUTS!L$45,IF(C137=0,INPUTS!K$45,IF(C137=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D30)","v":436674.03638943896},{"$f":"IF(B137>=DATE(2023,2,1),0,IF(E137-D29+D28<0,-(E137-D29+D28),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B137,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,436674.03638943896,null,null,null,null,null,303612529.50037545,null,0,0,0,0,0,0,0,0,0,0,0,0,436674.03638929507,436674.03638929507,436674.03638943896,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,436674.03638929507,436674.03638929507,436674.03638943896,null,{"$f":"IF(AR137>R29,R29-AR137,MIN(-SUM(BI137:$BU137),R29-AR137))","v":0},{"$f":"IF(AS137>S29,S29-AS137,MIN(-SUM(BJ137:$BU137),S29-AS137))","v":0},{"$f":"IF(AT137>T29,T29-AT137,MIN(-SUM(BK137:$BU137),T29-AT137))","v":0},{"$f":"IF(AU137>U29,U29-AU137,MIN(-SUM(BL137:$BU137),U29-AU137))","v":0},{"$f":"IF(AV137>V29,V29-AV137,MIN(-SUM(BM137:$BU137),V29-AV137))","v":0},{"$f":"IF(AW137>W29,W29-AW137,MIN(-SUM(BN137:$BU137),W29-AW137))","v":0},{"$f":"IF(AX137>X29,X29-AX137,MIN(-SUM(BO137:$BU137),X29-AX137))","v":0},{"$f":"IF(AY137>Y29,Y29-AY137,MIN(-SUM(BP137:$BU137),Y29-AY137))","v":0},{"$f":"IF(AZ137>Z29,Z29-AZ137,MIN(-SUM(BQ137:$BU137),Z29-AZ137))","v":0},{"$f":"IF(BA137>AA29,AA29-BA137,MIN(-SUM(BR137:$BU137),AA29-BA137))","v":0},{"$f":"IF(BB137>AB29,AB29-BB137,MIN(-SUM(BS137:$BU137),AB29-BB137))","v":0},{"$f":"IF(BC137>AC29,AC29-BC137,MIN(-SUM(BT137:$BU137),AC29-BC137))","v":0},{"$f":"IF(BD137>AD29,AD29-BD137,MIN(-SUM(BU137:$BU137),AD29-BD137))","v":0},null,0,0]
["Leavers","2025-06-01",{"$f":"IF($B138>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B138))+IF(B138<DATE(2020,2,28),0,1)+IF($B138>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B138>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E138+F138+IF(C138=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B138,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":435983.45867950917},{"$f":"IF(C138=1,INPUTS!L$45,IF(C138=0,INPUTS!K$45,IF(C138=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D31)","v":435983.45867950917},{"$f":"IF(B138>=DATE(2023,2,1),0,IF(E138-D30+D29<0,-(E138-D30+D29),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B138,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,435983.45867950917,null,null,null,null,null,306180727.73499691,null,0,0,0,0,0,0,0,0,0,0,0,0,435983.45867936674,435983.45867936674,435983.45867950917,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,435983.45867936674,435983.45867936674,435983.45867950917,null,{"$f":"IF(AR138>R30,R30-AR138,MIN(-SUM(BI138:$BU138),R30-AR138))","v":0},{"$f":"IF(AS138>S30,S30-AS138,MIN(-SUM(BJ138:$BU138),S30-AS138))","v":0},{"$f":"IF(AT138>T30,T30-AT138,MIN(-SUM(BK138:$BU138),T30-AT138))","v":0},{"$f":"IF(AU138>U30,U30-AU138,MIN(-SUM(BL138:$BU138),U30-AU138))","v":0},{"$f":"IF(AV138>V30,V30-AV138,MIN(-SUM(BM138:$BU138),V30-AV138))","v":0},{"$f":"IF(AW138>W30,W30-AW138,MIN(-SUM(BN138:$BU138),W30-AW138))","v":0},{"$f":"IF(AX138>X30,X30-AX138,MIN(-SUM(BO138:$BU138),X30-AX138))","v":0},{"$f":"IF(AY138>Y30,Y30-AY138,MIN(-SUM(BP138:$BU138),Y30-AY138))","v":0},{"$f":"IF(AZ138>Z30,Z30-AZ138,MIN(-SUM(BQ138:$BU138),Z30-AZ138))","v":0},{"$f":"IF(BA138>AA30,AA30-BA138,MIN(-SUM(BR138:$BU138),AA30-BA138))","v":0},{"$f":"IF(BB138>AB30,AB30-BB138,MIN(-SUM(BS138:$BU138),AB30-BB138))","v":0},{"$f":"IF(BC138>AC30,AC30-BC138,MIN(-SUM(BT138:$BU138),AC30-BC138))","v":0},{"$f":"IF(BD138>AD30,AD30-BD138,MIN(-SUM(BU138:$BU138),AD30-BD138))","v":0},null,0,0]
["Leavers","2025-05-01",{"$f":"IF($B139>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B139))+IF(B139<DATE(2020,2,28),0,1)+IF($B139>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B139>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E139+F139+IF(C139=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B139,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":435298.61593315477},{"$f":"IF(C139=1,INPUTS!L$45,IF(C139=0,INPUTS!K$45,IF(C139=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D32)","v":435298.61593315477},{"$f":"IF(B139>=DATE(2023,2,1),0,IF(E139-D31+D30<0,-(E139-D31+D30),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B139,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,435298.61593315477,null,null,null,null,null,306492706.28452039,null,0,0,0,0,0,0,0,0,0,0,0,0,435298.61593301268,435298.61593301268,435298.61593315477,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,435298.61593301268,435298.61593301268,435298.61593315477,null,{"$f":"IF(AR139>R31,R31-AR139,MIN(-SUM(BI139:$BU139),R31-AR139))","v":0},{"$f":"IF(AS139>S31,S31-AS139,MIN(-SUM(BJ139:$BU139),S31-AS139))","v":0},{"$f":"IF(AT139>T31,T31-AT139,MIN(-SUM(BK139:$BU139),T31-AT139))","v":0},{"$f":"IF(AU139>U31,U31-AU139,MIN(-SUM(BL139:$BU139),U31-AU139))","v":0},{"$f":"IF(AV139>V31,V31-AV139,MIN(-SUM(BM139:$BU139),V31-AV139))","v":0},{"$f":"IF(AW139>W31,W31-AW139,MIN(-SUM(BN139:$BU139),W31-AW139))","v":0},{"$f":"IF(AX139>X31,X31-AX139,MIN(-SUM(BO139:$BU139),X31-AX139))","v":0},{"$f":"IF(AY139>Y31,Y31-AY139,MIN(-SUM(BP139:$BU139),Y31-AY139))","v":0},{"$f":"IF(AZ139>Z31,Z31-AZ139,MIN(-SUM(BQ139:$BU139),Z31-AZ139))","v":0},{"$f":"IF(BA139>AA31,AA31-BA139,MIN(-SUM(BR139:$BU139),AA31-BA139))","v":0},{"$f":"IF(BB139>AB31,AB31-BB139,MIN(-SUM(BS139:$BU139),AB31-BB139))","v":0},{"$f":"IF(BC139>AC31,AC31-BC139,MIN(-SUM(BT139:$BU139),AC31-BC139))","v":0},{"$f":"IF(BD139>AD31,AD31-BD139,MIN(-SUM(BU139:$BU139),AD31-BD139))","v":0},null,0,0]
["Leavers","2025-04-01",{"$f":"IF($B140>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B140))+IF(B140<DATE(2020,2,28),0,1)+IF($B140>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B140>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E140+F140+IF(C140=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B140,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":434618.45871841797},{"$f":"IF(C140=1,INPUTS!L$45,IF(C140=0,INPUTS!K$45,IF(C140=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D33)","v":434618.45871841797},{"$f":"IF(B140>=DATE(2023,2,1),0,IF(E140-D32+D31<0,-(E140-D32+D31),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B140,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,434618.45871841797,null,null,null,null,null,306468965.12169045,null,0,0,0,0,0,0,0,0,0,0,0,0,434618.45871827618,434618.45871827618,434618.45871841797,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,434618.45871827618,434618.45871827618,434618.45871841797,null,{"$f":"IF(AR140>R32,R32-AR140,MIN(-SUM(BI140:$BU140),R32-AR140))","v":0},{"$f":"IF(AS140>S32,S32-AS140,MIN(-SUM(BJ140:$BU140),S32-AS140))","v":0},{"$f":"IF(AT140>T32,T32-AT140,MIN(-SUM(BK140:$BU140),T32-AT140))","v":0},{"$f":"IF(AU140>U32,U32-AU140,MIN(-SUM(BL140:$BU140),U32-AU140))","v":0},{"$f":"IF(AV140>V32,V32-AV140,MIN(-SUM(BM140:$BU140),V32-AV140))","v":0},{"$f":"IF(AW140>W32,W32-AW140,MIN(-SUM(BN140:$BU140),W32-AW140))","v":0},{"$f":"IF(AX140>X32,X32-AX140,MIN(-SUM(BO140:$BU140),X32-AX140))","v":0},{"$f":"IF(AY140>Y32,Y32-AY140,MIN(-SUM(BP140:$BU140),Y32-AY140))","v":0},{"$f":"IF(AZ140>Z32,Z32-AZ140,MIN(-SUM(BQ140:$BU140),Z32-AZ140))","v":0},{"$f":"IF(BA140>AA32,AA32-BA140,MIN(-SUM(BR140:$BU140),AA32-BA140))","v":0},{"$f":"IF(BB140>AB32,AB32-BB140,MIN(-SUM(BS140:$BU140),AB32-BB140))","v":0},{"$f":"IF(BC140>AC32,AC32-BC140,MIN(-SUM(BT140:$BU140),AC32-BC140))","v":0},{"$f":"IF(BD140>AD32,AD32-BD140,MIN(-SUM(BU140:$BU140),AD32-BD140))","v":0},null,0,0]
["Leavers","2025-03-01",{"$f":"IF($B141>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B141))+IF(B141<DATE(2020,2,28),0,1)+IF($B141>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B141>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E141+F141+IF(C141=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B141,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":433943.27046513476},{"$f":"IF(C141=1,INPUTS!L$45,IF(C141=0,INPUTS!K$45,IF(C141=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D34)","v":433943.27046513476},{"$f":"IF(B141>=DATE(2023,2,1),0,IF(E141-D33+D32<0,-(E141-D33+D32),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B141,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,433943.27046513476,null,null,null,null,null,306404152.67261571,null,0,0,0,0,0,0,0,0,0,0,0,0,433943.27046499314,433943.27046499314,433943.27046513476,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,433943.27046499314,433943.27046499314,433943.27046513476,null,{"$f":"IF(AR141>R33,R33-AR141,MIN(-SUM(BI141:$BU141),R33-AR141))","v":0},{"$f":"IF(AS141>S33,S33-AS141,MIN(-SUM(BJ141:$BU141),S33-AS141))","v":0},{"$f":"IF(AT141>T33,T33-AT141,MIN(-SUM(BK141:$BU141),T33-AT141))","v":0},{"$f":"IF(AU141>U33,U33-AU141,MIN(-SUM(BL141:$BU141),U33-AU141))","v":0},{"$f":"IF(AV141>V33,V33-AV141,MIN(-SUM(BM141:$BU141),V33-AV141))","v":0},{"$f":"IF(AW141>W33,W33-AW141,MIN(-SUM(BN141:$BU141),W33-AW141))","v":0},{"$f":"IF(AX141>X33,X33-AX141,MIN(-SUM(BO141:$BU141),X33-AX141))","v":0},{"$f":"IF(AY141>Y33,Y33-AY141,MIN(-SUM(BP141:$BU141),Y33-AY141))","v":0},{"$f":"IF(AZ141>Z33,Z33-AZ141,MIN(-SUM(BQ141:$BU141),Z33-AZ141))","v":0},{"$f":"IF(BA141>AA33,AA33-BA141,MIN(-SUM(BR141:$BU141),AA33-BA141))","v":0},{"$f":"IF(BB141>AB33,AB33-BB141,MIN(-SUM(BS141:$BU141),AB33-BB141))","v":0},{"$f":"IF(BC141>AC33,AC33-BC141,MIN(-SUM(BT141:$BU141),AC33-BC141))","v":0},{"$f":"IF(BD141>AD33,AD33-BD141,MIN(-SUM(BU141:$BU141),AD33-BD141))","v":0},null,0,0]
["Leavers","2025-02-01",{"$f":"IF($B142>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B142))+IF(B142<DATE(2020,2,28),0,1)+IF($B142>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B142>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E142+F142+IF(C142=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B142,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":433274.7323975722},{"$f":"IF(C142=1,INPUTS!L$45,IF(C142=0,INPUTS!K$45,IF(C142=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D35)","v":433274.7323975722},{"$f":"IF(B142>=DATE(2023,2,1),0,IF(E142-D34+D33<0,-(E142-D34+D33),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B142,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,433274.7323975722,null,null,null,null,null,307066806.09704381,null,0,0,0,0,0,0,0,0,0,0,0,0,433274.7323974311,433274.7323974311,433274.7323975722,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,433274.7323974311,433274.7323974311,433274.7323975722,null,{"$f":"IF(AR142>R34,R34-AR142,MIN(-SUM(BI142:$BU142),R34-AR142))","v":0},{"$f":"IF(AS142>S34,S34-AS142,MIN(-SUM(BJ142:$BU142),S34-AS142))","v":0},{"$f":"IF(AT142>T34,T34-AT142,MIN(-SUM(BK142:$BU142),T34-AT142))","v":0},{"$f":"IF(AU142>U34,U34-AU142,MIN(-SUM(BL142:$BU142),U34-AU142))","v":0},{"$f":"IF(AV142>V34,V34-AV142,MIN(-SUM(BM142:$BU142),V34-AV142))","v":0},{"$f":"IF(AW142>W34,W34-AW142,MIN(-SUM(BN142:$BU142),W34-AW142))","v":0},{"$f":"IF(AX142>X34,X34-AX142,MIN(-SUM(BO142:$BU142),X34-AX142))","v":0},{"$f":"IF(AY142>Y34,Y34-AY142,MIN(-SUM(BP142:$BU142),Y34-AY142))","v":0},{"$f":"IF(AZ142>Z34,Z34-AZ142,MIN(-SUM(BQ142:$BU142),Z34-AZ142))","v":0},{"$f":"IF(BA142>AA34,AA34-BA142,MIN(-SUM(BR142:$BU142),AA34-BA142))","v":0},{"$f":"IF(BB142>AB34,AB34-BB142,MIN(-SUM(BS142:$BU142),AB34-BB142))","v":0},{"$f":"IF(BC142>AC34,AC34-BC142,MIN(-SUM(BT142:$BU142),AC34-BC142))","v":0},{"$f":"IF(BD142>AD34,AD34-BD142,MIN(-SUM(BU142:$BU142),AD34-BD142))","v":0},null,0,0]
["Leavers","2025-01-01",{"$f":"IF($B143>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B143))+IF(B143<DATE(2020,2,28),0,1)+IF($B143>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B143>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E143+F143+IF(C143=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B143,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":434005.20679261163},{"$f":"IF(C143=1,INPUTS!L$45,IF(C143=0,INPUTS!K$45,IF(C143=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D36)","v":434005.20679261163},{"$f":"IF(B143>=DATE(2023,2,1),0,IF(E143-D35+D34<0,-(E143-D35+D34),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B143,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,434005.20679261163,null,null,null,null,null,308330714.38601696,null,0,0,0,0,0,0,0,0,0,0,0,0,434005.20679247088,434005.20679247088,434005.20679261163,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,434005.20679247088,434005.20679247088,434005.20679261163,null,{"$f":"IF(AR143>R35,R35-AR143,MIN(-SUM(BI143:$BU143),R35-AR143))","v":0},{"$f":"IF(AS143>S35,S35-AS143,MIN(-SUM(BJ143:$BU143),S35-AS143))","v":0},{"$f":"IF(AT143>T35,T35-AT143,MIN(-SUM(BK143:$BU143),T35-AT143))","v":0},{"$f":"IF(AU143>U35,U35-AU143,MIN(-SUM(BL143:$BU143),U35-AU143))","v":0},{"$f":"IF(AV143>V35,V35-AV143,MIN(-SUM(BM143:$BU143),V35-AV143))","v":0},{"$f":"IF(AW143>W35,W35-AW143,MIN(-SUM(BN143:$BU143),W35-AW143))","v":0},{"$f":"IF(AX143>X35,X35-AX143,MIN(-SUM(BO143:$BU143),X35-AX143))","v":0},{"$f":"IF(AY143>Y35,Y35-AY143,MIN(-SUM(BP143:$BU143),Y35-AY143))","v":0},{"$f":"IF(AZ143>Z35,Z35-AZ143,MIN(-SUM(BQ143:$BU143),Z35-AZ143))","v":0},{"$f":"IF(BA143>AA35,AA35-BA143,MIN(-SUM(BR143:$BU143),AA35-BA143))","v":0},{"$f":"IF(BB143>AB35,AB35-BB143,MIN(-SUM(BS143:$BU143),AB35-BB143))","v":0},{"$f":"IF(BC143>AC35,AC35-BC143,MIN(-SUM(BT143:$BU143),AC35-BC143))","v":0},{"$f":"IF(BD143>AD35,AD35-BD143,MIN(-SUM(BU143:$BU143),AD35-BD143))","v":0},null,0,0]
["Leavers","2024-12-01",{"$f":"IF($B144>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B144))+IF(B144<DATE(2020,2,28),0,1)+IF($B144>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B144>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E144+F144+IF(C144=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B144,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":433839.52004501515},{"$f":"IF(C144=1,INPUTS!L$45,IF(C144=0,INPUTS!K$45,IF(C144=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D37)","v":433839.52004501515},{"$f":"IF(B144>=DATE(2023,2,1),0,IF(E144-D36+D35<0,-(E144-D36+D35),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B144,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,433839.52004501515,null,null,null,null,null,310389345.68549681,null,0,0,0,0,0,0,0,0,0,0,0,0,433839.52004487527,433839.52004487527,433839.52004501515,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,433839.52004487527,433839.52004487527,433839.52004501515,null,{"$f":"IF(AR144>R36,R36-AR144,MIN(-SUM(BI144:$BU144),R36-AR144))","v":0},{"$f":"IF(AS144>S36,S36-AS144,MIN(-SUM(BJ144:$BU144),S36-AS144))","v":0},{"$f":"IF(AT144>T36,T36-AT144,MIN(-SUM(BK144:$BU144),T36-AT144))","v":0},{"$f":"IF(AU144>U36,U36-AU144,MIN(-SUM(BL144:$BU144),U36-AU144))","v":0},{"$f":"IF(AV144>V36,V36-AV144,MIN(-SUM(BM144:$BU144),V36-AV144))","v":0},{"$f":"IF(AW144>W36,W36-AW144,MIN(-SUM(BN144:$BU144),W36-AW144))","v":0},{"$f":"IF(AX144>X36,X36-AX144,MIN(-SUM(BO144:$BU144),X36-AX144))","v":0},{"$f":"IF(AY144>Y36,Y36-AY144,MIN(-SUM(BP144:$BU144),Y36-AY144))","v":0},{"$f":"IF(AZ144>Z36,Z36-AZ144,MIN(-SUM(BQ144:$BU144),Z36-AZ144))","v":0},{"$f":"IF(BA144>AA36,AA36-BA144,MIN(-SUM(BR144:$BU144),AA36-BA144))","v":0},{"$f":"IF(BB144>AB36,AB36-BB144,MIN(-SUM(BS144:$BU144),AB36-BB144))","v":0},{"$f":"IF(BC144>AC36,AC36-BC144,MIN(-SUM(BT144:$BU144),AC36-BC144))","v":0},{"$f":"IF(BD144>AD36,AD36-BD144,MIN(-SUM(BU144:$BU144),AD36-BD144))","v":0},null,0,0]
["Leavers","2024-11-01",{"$f":"IF($B145>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B145))+IF(B145<DATE(2020,2,28),0,1)+IF($B145>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B145>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E145+F145+IF(C145=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B145,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":432970.8567875392},{"$f":"IF(C145=1,INPUTS!L$45,IF(C145=0,INPUTS!K$45,IF(C145=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D38)","v":432970.8567875392},{"$f":"IF(B145>=DATE(2023,2,1),0,IF(E145-D37+D36<0,-(E145-D37+D36),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B145,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,432970.8567875392,null,null,null,null,null,313889525.13475281,null,0,0,0,0,0,0,0,0,0,0,0,0,432970.85678740125,432970.85678740125,432970.8567875392,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,432970.85678740125,432970.85678740125,432970.8567875392,null,{"$f":"IF(AR145>R37,R37-AR145,MIN(-SUM(BI145:$BU145),R37-AR145))","v":0},{"$f":"IF(AS145>S37,S37-AS145,MIN(-SUM(BJ145:$BU145),S37-AS145))","v":0},{"$f":"IF(AT145>T37,T37-AT145,MIN(-SUM(BK145:$BU145),T37-AT145))","v":0},{"$f":"IF(AU145>U37,U37-AU145,MIN(-SUM(BL145:$BU145),U37-AU145))","v":0},{"$f":"IF(AV145>V37,V37-AV145,MIN(-SUM(BM145:$BU145),V37-AV145))","v":0},{"$f":"IF(AW145>W37,W37-AW145,MIN(-SUM(BN145:$BU145),W37-AW145))","v":0},{"$f":"IF(AX145>X37,X37-AX145,MIN(-SUM(BO145:$BU145),X37-AX145))","v":0},{"$f":"IF(AY145>Y37,Y37-AY145,MIN(-SUM(BP145:$BU145),Y37-AY145))","v":0},{"$f":"IF(AZ145>Z37,Z37-AZ145,MIN(-SUM(BQ145:$BU145),Z37-AZ145))","v":0},{"$f":"IF(BA145>AA37,AA37-BA145,MIN(-SUM(BR145:$BU145),AA37-BA145))","v":0},{"$f":"IF(BB145>AB37,AB37-BB145,MIN(-SUM(BS145:$BU145),AB37-BB145))","v":0},{"$f":"IF(BC145>AC37,AC37-BC145,MIN(-SUM(BT145:$BU145),AC37-BC145))","v":0},{"$f":"IF(BD145>AD37,AD37-BD145,MIN(-SUM(BU145:$BU145),AD37-BD145))","v":0},null,0,0]
["Leavers","2024-10-01",{"$f":"IF($B146>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B146))+IF(B146<DATE(2020,2,28),0,1)+IF($B146>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B146>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E146+F146+IF(C146=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B146,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":431273.45040330902},{"$f":"IF(C146=1,INPUTS!L$45,IF(C146=0,INPUTS!K$45,IF(C146=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D39)","v":431273.45040330902},{"$f":"IF(B146>=DATE(2023,2,1),0,IF(E146-D38+D37<0,-(E146-D38+D37),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B146,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,431273.45040330902,null,null,null,null,null,318350503.72326672,null,0,0,0,0,0,0,0,0,0,0,0,0,431273.45040317351,431273.45040317351,431273.45040330902,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N38,0,$D146*R38*R$4/$P146)","v":0},0,0,0,0,0,0,0,0,0,0,0,431273.45040317351,431273.45040317351,431273.45040330902,null,{"$f":"IF(AR146>R38,R38-AR146,MIN(-SUM(BI146:$BU146),R38-AR146))","v":0},{"$f":"IF(AS146>S38,S38-AS146,MIN(-SUM(BJ146:$BU146),S38-AS146))","v":0},{"$f":"IF(AT146>T38,T38-AT146,MIN(-SUM(BK146:$BU146),T38-AT146))","v":0},{"$f":"IF(AU146>U38,U38-AU146,MIN(-SUM(BL146:$BU146),U38-AU146))","v":0},{"$f":"IF(AV146>V38,V38-AV146,MIN(-SUM(BM146:$BU146),V38-AV146))","v":0},{"$f":"IF(AW146>W38,W38-AW146,MIN(-SUM(BN146:$BU146),W38-AW146))","v":0},{"$f":"IF(AX146>X38,X38-AX146,MIN(-SUM(BO146:$BU146),X38-AX146))","v":0},{"$f":"IF(AY146>Y38,Y38-AY146,MIN(-SUM(BP146:$BU146),Y38-AY146))","v":0},{"$f":"IF(AZ146>Z38,Z38-AZ146,MIN(-SUM(BQ146:$BU146),Z38-AZ146))","v":0},{"$f":"IF(BA146>AA38,AA38-BA146,MIN(-SUM(BR146:$BU146),AA38-BA146))","v":0},{"$f":"IF(BB146>AB38,AB38-BB146,MIN(-SUM(BS146:$BU146),AB38-BB146))","v":0},{"$f":"IF(BC146>AC38,AC38-BC146,MIN(-SUM(BT146:$BU146),AC38-BC146))","v":0},{"$f":"IF(BD146>AD38,AD38-BD146,MIN(-SUM(BU146:$BU146),AD38-BD146))","v":0},null,0,0]
["Leavers","2024-09-01",{"$f":"IF($B147>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B147))+IF(B147<DATE(2020,2,28),0,1)+IF($B147>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B147>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E147+F147+IF(C147=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B147,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":429750.92492709588},{"$f":"IF(C147=1,INPUTS!L$45,IF(C147=0,INPUTS!K$45,IF(C147=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D40)","v":429750.92492709588},{"$f":"IF(B147>=DATE(2023,2,1),0,IF(E147-D39+D38<0,-(E147-D39+D38),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B147,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,429750.92492709588,null,null,null,null,null,323937265.7229045,null,0,0,0,0,0,0,0,0,0,0,0,0,429750.92492696323,429750.92492696323,429750.92492709588,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,429750.92492696323,429750.92492696323,429750.92492709588,null,{"$f":"IF(AR147>R39,R39-AR147,MIN(-SUM(BI147:$BU147),R39-AR147))","v":0},{"$f":"IF(AS147>S39,S39-AS147,MIN(-SUM(BJ147:$BU147),S39-AS147))","v":0},{"$f":"IF(AT147>T39,T39-AT147,MIN(-SUM(BK147:$BU147),T39-AT147))","v":0},{"$f":"IF(AU147>U39,U39-AU147,MIN(-SUM(BL147:$BU147),U39-AU147))","v":0},{"$f":"IF(AV147>V39,V39-AV147,MIN(-SUM(BM147:$BU147),V39-AV147))","v":0},{"$f":"IF(AW147>W39,W39-AW147,MIN(-SUM(BN147:$BU147),W39-AW147))","v":0},{"$f":"IF(AX147>X39,X39-AX147,MIN(-SUM(BO147:$BU147),X39-AX147))","v":0},{"$f":"IF(AY147>Y39,Y39-AY147,MIN(-SUM(BP147:$BU147),Y39-AY147))","v":0},{"$f":"IF(AZ147>Z39,Z39-AZ147,MIN(-SUM(BQ147:$BU147),Z39-AZ147))","v":0},{"$f":"IF(BA147>AA39,AA39-BA147,MIN(-SUM(BR147:$BU147),AA39-BA147))","v":0},{"$f":"IF(BB147>AB39,AB39-BB147,MIN(-SUM(BS147:$BU147),AB39-BB147))","v":0},{"$f":"IF(BC147>AC39,AC39-BC147,MIN(-SUM(BT147:$BU147),AC39-BC147))","v":0},{"$f":"IF(BD147>AD39,AD39-BD147,MIN(-SUM(BU147:$BU147),AD39-BD147))","v":0},null,0,0]
["Leavers","2024-08-01",{"$f":"IF($B148>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B148))+IF(B148<DATE(2020,2,28),0,1)+IF($B148>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B148>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E148+F148+IF(C148=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B148,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":428187.83186967537},{"$f":"IF(C148=1,INPUTS!L$45,IF(C148=0,INPUTS!K$45,IF(C148=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D41)","v":428187.83186967537},{"$f":"IF(B148>=DATE(2023,2,1),0,IF(E148-D40+D39<0,-(E148-D40+D39),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B148,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,428187.83186967537,null,null,null,null,null,329503707.51279593,null,0,0,0,0,0,0,0,0,0,0,0,0,428187.83186954545,428187.83186954545,428187.83186967537,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,428187.83186954545,428187.83186954545,428187.83186967537,null,{"$f":"IF(AR148>R40,R40-AR148,MIN(-SUM(BI148:$BU148),R40-AR148))","v":0},{"$f":"IF(AS148>S40,S40-AS148,MIN(-SUM(BJ148:$BU148),S40-AS148))","v":0},{"$f":"IF(AT148>T40,T40-AT148,MIN(-SUM(BK148:$BU148),T40-AT148))","v":0},{"$f":"IF(AU148>U40,U40-AU148,MIN(-SUM(BL148:$BU148),U40-AU148))","v":0},{"$f":"IF(AV148>V40,V40-AV148,MIN(-SUM(BM148:$BU148),V40-AV148))","v":0},{"$f":"IF(AW148>W40,W40-AW148,MIN(-SUM(BN148:$BU148),W40-AW148))","v":0},{"$f":"IF(AX148>X40,X40-AX148,MIN(-SUM(BO148:$BU148),X40-AX148))","v":0},{"$f":"IF(AY148>Y40,Y40-AY148,MIN(-SUM(BP148:$BU148),Y40-AY148))","v":0},{"$f":"IF(AZ148>Z40,Z40-AZ148,MIN(-SUM(BQ148:$BU148),Z40-AZ148))","v":0},{"$f":"IF(BA148>AA40,AA40-BA148,MIN(-SUM(BR148:$BU148),AA40-BA148))","v":0},{"$f":"IF(BB148>AB40,AB40-BB148,MIN(-SUM(BS148:$BU148),AB40-BB148))","v":0},{"$f":"IF(BC148>AC40,AC40-BC148,MIN(-SUM(BT148:$BU148),AC40-BC148))","v":0},{"$f":"IF(BD148>AD40,AD40-BD148,MIN(-SUM(BU148:$BU148),AD40-BD148))","v":0},null,0,0]
["Leavers","2024-07-01",{"$f":"IF($B149>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B149))+IF(B149<DATE(2020,2,28),0,1)+IF($B149>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B149>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E149+F149+IF(C149=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B149,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":427899.16940529767},{"$f":"IF(C149=1,INPUTS!L$45,IF(C149=0,INPUTS!K$45,IF(C149=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D42)","v":427899.16940529767},{"$f":"IF(B149>=DATE(2023,2,1),0,IF(E149-D41+D40<0,-(E149-D41+D40),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B149,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,427899.16940529767,null,null,null,null,null,335035521.31309563,null,0,0,0,0,0,0,0,0,0,0,0,0,427899.16940517002,427899.16940517002,427899.16940529767,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,427899.16940517002,427899.16940517002,427899.16940529767,null,{"$f":"IF(AR149>R41,R41-AR149,MIN(-SUM(BI149:$BU149),R41-AR149))","v":0},{"$f":"IF(AS149>S41,S41-AS149,MIN(-SUM(BJ149:$BU149),S41-AS149))","v":0},{"$f":"IF(AT149>T41,T41-AT149,MIN(-SUM(BK149:$BU149),T41-AT149))","v":0},{"$f":"IF(AU149>U41,U41-AU149,MIN(-SUM(BL149:$BU149),U41-AU149))","v":0},{"$f":"IF(AV149>V41,V41-AV149,MIN(-SUM(BM149:$BU149),V41-AV149))","v":0},{"$f":"IF(AW149>W41,W41-AW149,MIN(-SUM(BN149:$BU149),W41-AW149))","v":0},{"$f":"IF(AX149>X41,X41-AX149,MIN(-SUM(BO149:$BU149),X41-AX149))","v":0},{"$f":"IF(AY149>Y41,Y41-AY149,MIN(-SUM(BP149:$BU149),Y41-AY149))","v":0},{"$f":"IF(AZ149>Z41,Z41-AZ149,MIN(-SUM(BQ149:$BU149),Z41-AZ149))","v":0},{"$f":"IF(BA149>AA41,AA41-BA149,MIN(-SUM(BR149:$BU149),AA41-BA149))","v":0},{"$f":"IF(BB149>AB41,AB41-BB149,MIN(-SUM(BS149:$BU149),AB41-BB149))","v":0},{"$f":"IF(BC149>AC41,AC41-BC149,MIN(-SUM(BT149:$BU149),AC41-BC149))","v":0},{"$f":"IF(BD149>AD41,AD41-BD149,MIN(-SUM(BU149:$BU149),AD41-BD149))","v":0},null,0,0]
["Leavers","2024-06-01",{"$f":"IF($B150>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B150))+IF(B150<DATE(2020,2,28),0,1)+IF($B150>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B150>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E150+F150+IF(C150=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B150,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":219185.58403202429},{"$f":"IF(C150=1,INPUTS!L$45,IF(C150=0,INPUTS!K$45,IF(C150=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D43)","v":0},{"$f":"IF(B150>=DATE(2023,2,1),0,IF(E150-D42+D41<0,-(E150-D42+D41),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B150,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,219185.58403202429,null,null,null,null,null,337884933.88109839,null,0,0,0,0,0,0,0,0,0,0,0,0,219185.58403195944,219185.58403195944,219185.58403202429,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,219185.58403195944,219185.58403195944,219185.58403202429,null,{"$f":"IF(AR150>R42,R42-AR150,MIN(-SUM(BI150:$BU150),R42-AR150))","v":0},{"$f":"IF(AS150>S42,S42-AS150,MIN(-SUM(BJ150:$BU150),S42-AS150))","v":0},{"$f":"IF(AT150>T42,T42-AT150,MIN(-SUM(BK150:$BU150),T42-AT150))","v":0},{"$f":"IF(AU150>U42,U42-AU150,MIN(-SUM(BL150:$BU150),U42-AU150))","v":0},{"$f":"IF(AV150>V42,V42-AV150,MIN(-SUM(BM150:$BU150),V42-AV150))","v":0},{"$f":"IF(AW150>W42,W42-AW150,MIN(-SUM(BN150:$BU150),W42-AW150))","v":0},{"$f":"IF(AX150>X42,X42-AX150,MIN(-SUM(BO150:$BU150),X42-AX150))","v":0},{"$f":"IF(AY150>Y42,Y42-AY150,MIN(-SUM(BP150:$BU150),Y42-AY150))","v":0},{"$f":"IF(AZ150>Z42,Z42-AZ150,MIN(-SUM(BQ150:$BU150),Z42-AZ150))","v":0},{"$f":"IF(BA150>AA42,AA42-BA150,MIN(-SUM(BR150:$BU150),AA42-BA150))","v":0},{"$f":"IF(BB150>AB42,AB42-BB150,MIN(-SUM(BS150:$BU150),AB42-BB150))","v":0},{"$f":"IF(BC150>AC42,AC42-BC150,MIN(-SUM(BT150:$BU150),AC42-BC150))","v":0},{"$f":"IF(BD150>AD42,AD42-BD150,MIN(-SUM(BU150:$BU150),AD42-BD150))","v":0},null,0,0]
["Leavers","2024-05-01",{"$f":"IF($B151>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B151))+IF(B151<DATE(2020,2,28),0,1)+IF($B151>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B151>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E151+F151+IF(C151=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B151,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":369758.14881876559},{"$f":"IF(C151=1,INPUTS!L$45,IF(C151=0,INPUTS!K$45,IF(C151=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D44)","v":0},{"$f":"IF(B151>=DATE(2023,2,1),0,IF(E151-D43+D42<0,-(E151-D43+D42),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B151,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,369758.14881876559,null,null,null,null,null,342690206.83695155,null,0,0,0,0,0,0,0,0,0,0,0,0,369758.14881865768,369758.14881865768,369758.14881876559,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,369758.14881865768,369758.14881865768,369758.14881876559,null,{"$f":"IF(AR151>R43,R43-AR151,MIN(-SUM(BI151:$BU151),R43-AR151))","v":0},{"$f":"IF(AS151>S43,S43-AS151,MIN(-SUM(BJ151:$BU151),S43-AS151))","v":0},{"$f":"IF(AT151>T43,T43-AT151,MIN(-SUM(BK151:$BU151),T43-AT151))","v":0},{"$f":"IF(AU151>U43,U43-AU151,MIN(-SUM(BL151:$BU151),U43-AU151))","v":0},{"$f":"IF(AV151>V43,V43-AV151,MIN(-SUM(BM151:$BU151),V43-AV151))","v":0},{"$f":"IF(AW151>W43,W43-AW151,MIN(-SUM(BN151:$BU151),W43-AW151))","v":0},{"$f":"IF(AX151>X43,X43-AX151,MIN(-SUM(BO151:$BU151),X43-AX151))","v":0},{"$f":"IF(AY151>Y43,Y43-AY151,MIN(-SUM(BP151:$BU151),Y43-AY151))","v":0},{"$f":"IF(AZ151>Z43,Z43-AZ151,MIN(-SUM(BQ151:$BU151),Z43-AZ151))","v":0},{"$f":"IF(BA151>AA43,AA43-BA151,MIN(-SUM(BR151:$BU151),AA43-BA151))","v":0},{"$f":"IF(BB151>AB43,AB43-BB151,MIN(-SUM(BS151:$BU151),AB43-BB151))","v":0},{"$f":"IF(BC151>AC43,AC43-BC151,MIN(-SUM(BT151:$BU151),AC43-BC151))","v":0},{"$f":"IF(BD151>AD43,AD43-BD151,MIN(-SUM(BU151:$BU151),AD43-BD151))","v":0},null,0,0]
["Leavers","2024-04-01",{"$f":"IF($B152>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B152))+IF(B152<DATE(2020,2,28),0,1)+IF($B152>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B152>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E152+F152+IF(C152=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B152,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":487030.78614940122},{"$f":"IF(C152=1,INPUTS!L$45,IF(C152=0,INPUTS!K$45,IF(C152=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D45)","v":0},{"$f":"IF(B152>=DATE(2023,2,1),0,IF(E152-D44+D43<0,-(E152-D44+D43),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B152,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,487030.78614940122,null,null,null,null,null,349021607.03247929,null,0,0,0,0,0,0,0,0,0,0,0,0,487030.78614926169,487030.78614926169,487030.78614940122,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,487030.78614926169,487030.78614926169,487030.78614940122,null,{"$f":"IF(AR152>R44,R44-AR152,MIN(-SUM(BI152:$BU152),R44-AR152))","v":0},{"$f":"IF(AS152>S44,S44-AS152,MIN(-SUM(BJ152:$BU152),S44-AS152))","v":0},{"$f":"IF(AT152>T44,T44-AT152,MIN(-SUM(BK152:$BU152),T44-AT152))","v":0},{"$f":"IF(AU152>U44,U44-AU152,MIN(-SUM(BL152:$BU152),U44-AU152))","v":0},{"$f":"IF(AV152>V44,V44-AV152,MIN(-SUM(BM152:$BU152),V44-AV152))","v":0},{"$f":"IF(AW152>W44,W44-AW152,MIN(-SUM(BN152:$BU152),W44-AW152))","v":0},{"$f":"IF(AX152>X44,X44-AX152,MIN(-SUM(BO152:$BU152),X44-AX152))","v":0},{"$f":"IF(AY152>Y44,Y44-AY152,MIN(-SUM(BP152:$BU152),Y44-AY152))","v":0},{"$f":"IF(AZ152>Z44,Z44-AZ152,MIN(-SUM(BQ152:$BU152),Z44-AZ152))","v":0},{"$f":"IF(BA152>AA44,AA44-BA152,MIN(-SUM(BR152:$BU152),AA44-BA152))","v":0},{"$f":"IF(BB152>AB44,AB44-BB152,MIN(-SUM(BS152:$BU152),AB44-BB152))","v":0},{"$f":"IF(BC152>AC44,AC44-BC152,MIN(-SUM(BT152:$BU152),AC44-BC152))","v":0},{"$f":"IF(BD152>AD44,AD44-BD152,MIN(-SUM(BU152:$BU152),AD44-BD152))","v":0},null,0,0]
["Leavers","2024-03-01",{"$f":"IF($B153>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B153))+IF(B153<DATE(2020,2,28),0,1)+IF($B153>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B153>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E153+F153+IF(C153=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B153,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":625823.46412740496},{"$f":"IF(C153=1,INPUTS!L$45,IF(C153=0,INPUTS!K$45,IF(C153=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D46)","v":0},{"$f":"IF(B153>=DATE(2023,2,1),0,IF(E153-D45+D44<0,-(E153-D45+D44),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B153,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,625823.46412740496,null,null,null,null,null,357113200.18359578,null,0,0,0,0,0,0,0,0,0,0,0,0,625823.46412722964,625823.46412722964,625823.46412740496,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,625823.46412722964,625823.46412722964,625823.46412740496,null,{"$f":"IF(AR153>R45,R45-AR153,MIN(-SUM(BI153:$BU153),R45-AR153))","v":0},{"$f":"IF(AS153>S45,S45-AS153,MIN(-SUM(BJ153:$BU153),S45-AS153))","v":0},{"$f":"IF(AT153>T45,T45-AT153,MIN(-SUM(BK153:$BU153),T45-AT153))","v":0},{"$f":"IF(AU153>U45,U45-AU153,MIN(-SUM(BL153:$BU153),U45-AU153))","v":0},{"$f":"IF(AV153>V45,V45-AV153,MIN(-SUM(BM153:$BU153),V45-AV153))","v":0},{"$f":"IF(AW153>W45,W45-AW153,MIN(-SUM(BN153:$BU153),W45-AW153))","v":0},{"$f":"IF(AX153>X45,X45-AX153,MIN(-SUM(BO153:$BU153),X45-AX153))","v":0},{"$f":"IF(AY153>Y45,Y45-AY153,MIN(-SUM(BP153:$BU153),Y45-AY153))","v":0},{"$f":"IF(AZ153>Z45,Z45-AZ153,MIN(-SUM(BQ153:$BU153),Z45-AZ153))","v":0},{"$f":"IF(BA153>AA45,AA45-BA153,MIN(-SUM(BR153:$BU153),AA45-BA153))","v":0},{"$f":"IF(BB153>AB45,AB45-BB153,MIN(-SUM(BS153:$BU153),AB45-BB153))","v":0},{"$f":"IF(BC153>AC45,AC45-BC153,MIN(-SUM(BT153:$BU153),AC45-BC153))","v":0},{"$f":"IF(BD153>AD45,AD45-BD153,MIN(-SUM(BU153:$BU153),AD45-BD153))","v":0},null,0,0]
["Leavers","2024-02-01",{"$f":"IF($B154>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B154))+IF(B154<DATE(2020,2,28),0,1)+IF($B154>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B154>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E154+F154+IF(C154=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B154,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":595046.99745409482},{"$f":"IF(C154=1,INPUTS!L$45,IF(C154=0,INPUTS!K$45,IF(C154=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D47)","v":0},{"$f":"IF(B154>=DATE(2023,2,1),0,IF(E154-D46+D45<0,-(E154-D46+D45),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B154,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,595046.99745409482,null,null,null,null,null,364848811.1504969,null,0,0,0,0,0,0,0,0,0,0,0,0,595046.99745393172,595046.99745393172,595046.99745409482,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,595046.99745393172,595046.99745393172,595046.99745409482,null,{"$f":"IF(AR154>R46,R46-AR154,MIN(-SUM(BI154:$BU154),R46-AR154))","v":0},{"$f":"IF(AS154>S46,S46-AS154,MIN(-SUM(BJ154:$BU154),S46-AS154))","v":0},{"$f":"IF(AT154>T46,T46-AT154,MIN(-SUM(BK154:$BU154),T46-AT154))","v":0},{"$f":"IF(AU154>U46,U46-AU154,MIN(-SUM(BL154:$BU154),U46-AU154))","v":0},{"$f":"IF(AV154>V46,V46-AV154,MIN(-SUM(BM154:$BU154),V46-AV154))","v":0},{"$f":"IF(AW154>W46,W46-AW154,MIN(-SUM(BN154:$BU154),W46-AW154))","v":0},{"$f":"IF(AX154>X46,X46-AX154,MIN(-SUM(BO154:$BU154),X46-AX154))","v":0},{"$f":"IF(AY154>Y46,Y46-AY154,MIN(-SUM(BP154:$BU154),Y46-AY154))","v":0},{"$f":"IF(AZ154>Z46,Z46-AZ154,MIN(-SUM(BQ154:$BU154),Z46-AZ154))","v":0},{"$f":"IF(BA154>AA46,AA46-BA154,MIN(-SUM(BR154:$BU154),AA46-BA154))","v":0},{"$f":"IF(BB154>AB46,AB46-BB154,MIN(-SUM(BS154:$BU154),AB46-BB154))","v":0},{"$f":"IF(BC154>AC46,AC46-BC154,MIN(-SUM(BT154:$BU154),AC46-BC154))","v":0},{"$f":"IF(BD154>AD46,AD46-BD154,MIN(-SUM(BU154:$BU154),AD46-BD154))","v":0},null,0,0]
["Leavers","2024-01-01",{"$f":"IF($B155>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B155))+IF(B155<DATE(2020,2,28),0,1)+IF($B155>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B155>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E155+F155+IF(C155=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B155,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":601849.26365941891},{"$f":"IF(C155=1,INPUTS!L$45,IF(C155=0,INPUTS!K$45,IF(C155=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D48)","v":0},{"$f":"IF(B155>=DATE(2023,2,1),0,IF(E155-D47+D46<0,-(E155-D47+D46),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B155,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,601849.26365941891,null,null,null,null,null,369352872.53998899,null,0,0,0,0,0,0,0,0,0,0,0,0,601849.26365925593,601849.26365925593,601849.26365941891,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,601849.26365925593,601849.26365925593,601849.26365941891,null,{"$f":"IF(AR155>R47,R47-AR155,MIN(-SUM(BI155:$BU155),R47-AR155))","v":0},{"$f":"IF(AS155>S47,S47-AS155,MIN(-SUM(BJ155:$BU155),S47-AS155))","v":0},{"$f":"IF(AT155>T47,T47-AT155,MIN(-SUM(BK155:$BU155),T47-AT155))","v":0},{"$f":"IF(AU155>U47,U47-AU155,MIN(-SUM(BL155:$BU155),U47-AU155))","v":0},{"$f":"IF(AV155>V47,V47-AV155,MIN(-SUM(BM155:$BU155),V47-AV155))","v":0},{"$f":"IF(AW155>W47,W47-AW155,MIN(-SUM(BN155:$BU155),W47-AW155))","v":0},{"$f":"IF(AX155>X47,X47-AX155,MIN(-SUM(BO155:$BU155),X47-AX155))","v":0},{"$f":"IF(AY155>Y47,Y47-AY155,MIN(-SUM(BP155:$BU155),Y47-AY155))","v":0},{"$f":"IF(AZ155>Z47,Z47-AZ155,MIN(-SUM(BQ155:$BU155),Z47-AZ155))","v":0},{"$f":"IF(BA155>AA47,AA47-BA155,MIN(-SUM(BR155:$BU155),AA47-BA155))","v":0},{"$f":"IF(BB155>AB47,AB47-BB155,MIN(-SUM(BS155:$BU155),AB47-BB155))","v":0},{"$f":"IF(BC155>AC47,AC47-BC155,MIN(-SUM(BT155:$BU155),AC47-BC155))","v":0},{"$f":"IF(BD155>AD47,AD47-BD155,MIN(-SUM(BU155:$BU155),AD47-BD155))","v":0},null,0,0]
["Leavers","2023-12-01",{"$f":"IF($B156>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B156))+IF(B156<DATE(2020,2,28),0,1)+IF($B156>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B156>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E156+F156+IF(C156=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B156,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":604043.32812098484},{"$f":"IF(C156=1,INPUTS!L$45,IF(C156=0,INPUTS!K$45,IF(C156=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D49)","v":0},{"$f":"IF(B156>=DATE(2023,2,1),0,IF(E156-D48+D47<0,-(E156-D48+D47),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B156,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,604043.32812098484,null,null,null,null,null,375009982.76748139,null,0,0,0,0,0,0,0,0,0,0,0,0,604043.32812082372,604043.32812082372,604043.32812098484,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,604043.32812082372,604043.32812082372,604043.32812098484,null,{"$f":"IF(AR156>R48,R48-AR156,MIN(-SUM(BI156:$BU156),R48-AR156))","v":0},{"$f":"IF(AS156>S48,S48-AS156,MIN(-SUM(BJ156:$BU156),S48-AS156))","v":0},{"$f":"IF(AT156>T48,T48-AT156,MIN(-SUM(BK156:$BU156),T48-AT156))","v":0},{"$f":"IF(AU156>U48,U48-AU156,MIN(-SUM(BL156:$BU156),U48-AU156))","v":0},{"$f":"IF(AV156>V48,V48-AV156,MIN(-SUM(BM156:$BU156),V48-AV156))","v":0},{"$f":"IF(AW156>W48,W48-AW156,MIN(-SUM(BN156:$BU156),W48-AW156))","v":0},{"$f":"IF(AX156>X48,X48-AX156,MIN(-SUM(BO156:$BU156),X48-AX156))","v":0},{"$f":"IF(AY156>Y48,Y48-AY156,MIN(-SUM(BP156:$BU156),Y48-AY156))","v":0},{"$f":"IF(AZ156>Z48,Z48-AZ156,MIN(-SUM(BQ156:$BU156),Z48-AZ156))","v":0},{"$f":"IF(BA156>AA48,AA48-BA156,MIN(-SUM(BR156:$BU156),AA48-BA156))","v":0},{"$f":"IF(BB156>AB48,AB48-BB156,MIN(-SUM(BS156:$BU156),AB48-BB156))","v":0},{"$f":"IF(BC156>AC48,AC48-BC156,MIN(-SUM(BT156:$BU156),AC48-BC156))","v":0},{"$f":"IF(BD156>AD48,AD48-BD156,MIN(-SUM(BU156:$BU156),AD48-BD156))","v":0},null,0,0]
["Leavers","2023-11-01",{"$f":"IF($B157>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B157))+IF(B157<DATE(2020,2,28),0,1)+IF($B157>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B157>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E157+F157+IF(C157=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B157,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":716553.55423161737},{"$f":"IF(C157=1,INPUTS!L$45,IF(C157=0,INPUTS!K$45,IF(C157=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D50)","v":0},{"$f":"IF(B157>=DATE(2023,2,1),0,IF(E157-D49+D48<0,-(E157-D49+D48),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B157,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,716553.55423161737,null,null,null,null,null,381686737.9344117,null,0,0,0,0,0,0,0,0,0,0,0,0,716553.55423142959,716553.55423142959,716553.55423161737,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,716553.55423142959,716553.55423142959,716553.55423161737,null,{"$f":"IF(AR157>R49,R49-AR157,MIN(-SUM(BI157:$BU157),R49-AR157))","v":0},{"$f":"IF(AS157>S49,S49-AS157,MIN(-SUM(BJ157:$BU157),S49-AS157))","v":0},{"$f":"IF(AT157>T49,T49-AT157,MIN(-SUM(BK157:$BU157),T49-AT157))","v":0},{"$f":"IF(AU157>U49,U49-AU157,MIN(-SUM(BL157:$BU157),U49-AU157))","v":0},{"$f":"IF(AV157>V49,V49-AV157,MIN(-SUM(BM157:$BU157),V49-AV157))","v":0},{"$f":"IF(AW157>W49,W49-AW157,MIN(-SUM(BN157:$BU157),W49-AW157))","v":0},{"$f":"IF(AX157>X49,X49-AX157,MIN(-SUM(BO157:$BU157),X49-AX157))","v":0},{"$f":"IF(AY157>Y49,Y49-AY157,MIN(-SUM(BP157:$BU157),Y49-AY157))","v":0},{"$f":"IF(AZ157>Z49,Z49-AZ157,MIN(-SUM(BQ157:$BU157),Z49-AZ157))","v":0},{"$f":"IF(BA157>AA49,AA49-BA157,MIN(-SUM(BR157:$BU157),AA49-BA157))","v":0},{"$f":"IF(BB157>AB49,AB49-BB157,MIN(-SUM(BS157:$BU157),AB49-BB157))","v":0},{"$f":"IF(BC157>AC49,AC49-BC157,MIN(-SUM(BT157:$BU157),AC49-BC157))","v":0},{"$f":"IF(BD157>AD49,AD49-BD157,MIN(-SUM(BU157:$BU157),AD49-BD157))","v":0},null,0,0]
["Leavers","2023-10-01",{"$f":"IF($B158>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B158))+IF(B158<DATE(2020,2,28),0,1)+IF($B158>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B158>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E158+F158+IF(C158=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B158,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":760359.34894327214},{"$f":"IF(C158=1,INPUTS!L$45,IF(C158=0,INPUTS!K$45,IF(C158=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D51)","v":0},{"$f":"IF(B158>=DATE(2023,2,1),0,IF(E158-D50+D49<0,-(E158-D50+D49),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B158,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,760359.34894327214,null,null,null,null,null,389324944.43259341,null,0,0,0,0,0,0,0,0,0,0,0,0,760359.34894307679,760359.34894307679,760359.34894327214,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,760359.34894307679,760359.34894307679,760359.34894327214,null,{"$f":"IF(AR158>R50,R50-AR158,MIN(-SUM(BI158:$BU158),R50-AR158))","v":0},{"$f":"IF(AS158>S50,S50-AS158,MIN(-SUM(BJ158:$BU158),S50-AS158))","v":0},{"$f":"IF(AT158>T50,T50-AT158,MIN(-SUM(BK158:$BU158),T50-AT158))","v":0},{"$f":"IF(AU158>U50,U50-AU158,MIN(-SUM(BL158:$BU158),U50-AU158))","v":0},{"$f":"IF(AV158>V50,V50-AV158,MIN(-SUM(BM158:$BU158),V50-AV158))","v":0},{"$f":"IF(AW158>W50,W50-AW158,MIN(-SUM(BN158:$BU158),W50-AW158))","v":0},{"$f":"IF(AX158>X50,X50-AX158,MIN(-SUM(BO158:$BU158),X50-AX158))","v":0},{"$f":"IF(AY158>Y50,Y50-AY158,MIN(-SUM(BP158:$BU158),Y50-AY158))","v":0},{"$f":"IF(AZ158>Z50,Z50-AZ158,MIN(-SUM(BQ158:$BU158),Z50-AZ158))","v":0},{"$f":"IF(BA158>AA50,AA50-BA158,MIN(-SUM(BR158:$BU158),AA50-BA158))","v":0},{"$f":"IF(BB158>AB50,AB50-BB158,MIN(-SUM(BS158:$BU158),AB50-BB158))","v":0},{"$f":"IF(BC158>AC50,AC50-BC158,MIN(-SUM(BT158:$BU158),AC50-BC158))","v":0},{"$f":"IF(BD158>AD50,AD50-BD158,MIN(-SUM(BU158:$BU158),AD50-BD158))","v":0},null,0,0]
["Leavers","2023-09-01",{"$f":"IF($B159>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B159))+IF(B159<DATE(2020,2,28),0,1)+IF($B159>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B159>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E159+F159+IF(C159=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B159,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":764687.13702929567},{"$f":"IF(C159=1,INPUTS!L$45,IF(C159=0,INPUTS!K$45,IF(C159=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D52)","v":0},{"$f":"IF(B159>=DATE(2023,2,1),0,IF(E159-D51+D50<0,-(E159-D51+D50),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B159,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,764687.13702929567,null,null,null,null,null,396342021.17589349,null,0,0,0,0,0,0,0,0,0,0,0,0,764687.13702910277,764687.13702910277,764687.13702929567,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,764687.13702910277,764687.13702910277,764687.13702929567,null,{"$f":"IF(AR159>R51,R51-AR159,MIN(-SUM(BI159:$BU159),R51-AR159))","v":0},{"$f":"IF(AS159>S51,S51-AS159,MIN(-SUM(BJ159:$BU159),S51-AS159))","v":0},{"$f":"IF(AT159>T51,T51-AT159,MIN(-SUM(BK159:$BU159),T51-AT159))","v":0},{"$f":"IF(AU159>U51,U51-AU159,MIN(-SUM(BL159:$BU159),U51-AU159))","v":0},{"$f":"IF(AV159>V51,V51-AV159,MIN(-SUM(BM159:$BU159),V51-AV159))","v":0},{"$f":"IF(AW159>W51,W51-AW159,MIN(-SUM(BN159:$BU159),W51-AW159))","v":0},{"$f":"IF(AX159>X51,X51-AX159,MIN(-SUM(BO159:$BU159),X51-AX159))","v":0},{"$f":"IF(AY159>Y51,Y51-AY159,MIN(-SUM(BP159:$BU159),Y51-AY159))","v":0},{"$f":"IF(AZ159>Z51,Z51-AZ159,MIN(-SUM(BQ159:$BU159),Z51-AZ159))","v":0},{"$f":"IF(BA159>AA51,AA51-BA159,MIN(-SUM(BR159:$BU159),AA51-BA159))","v":0},{"$f":"IF(BB159>AB51,AB51-BB159,MIN(-SUM(BS159:$BU159),AB51-BB159))","v":0},{"$f":"IF(BC159>AC51,AC51-BC159,MIN(-SUM(BT159:$BU159),AC51-BC159))","v":0},{"$f":"IF(BD159>AD51,AD51-BD159,MIN(-SUM(BU159:$BU159),AD51-BD159))","v":0},null,0,0]
["Leavers","2023-08-01",{"$f":"IF($B160>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B160))+IF(B160<DATE(2020,2,28),0,1)+IF($B160>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B160>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E160+F160+IF(C160=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B160,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":666032.68689886061},{"$f":"IF(C160=1,INPUTS!L$45,IF(C160=0,INPUTS!K$45,IF(C160=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D53)","v":0},{"$f":"IF(B160>=DATE(2023,2,1),0,IF(E160-D52+D51<0,-(E160-D52+D51),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B160,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,666032.68689886061,null,null,null,null,null,401930314.06749821,null,0,0,0,0,0,0,0,0,0,0,0,0,666032.68689869484,666032.68689869484,666032.68689886061,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,666032.68689869484,666032.68689869484,666032.68689886061,null,{"$f":"IF(AR160>R52,R52-AR160,MIN(-SUM(BI160:$BU160),R52-AR160))","v":0},{"$f":"IF(AS160>S52,S52-AS160,MIN(-SUM(BJ160:$BU160),S52-AS160))","v":0},{"$f":"IF(AT160>T52,T52-AT160,MIN(-SUM(BK160:$BU160),T52-AT160))","v":0},{"$f":"IF(AU160>U52,U52-AU160,MIN(-SUM(BL160:$BU160),U52-AU160))","v":0},{"$f":"IF(AV160>V52,V52-AV160,MIN(-SUM(BM160:$BU160),V52-AV160))","v":0},{"$f":"IF(AW160>W52,W52-AW160,MIN(-SUM(BN160:$BU160),W52-AW160))","v":0},{"$f":"IF(AX160>X52,X52-AX160,MIN(-SUM(BO160:$BU160),X52-AX160))","v":0},{"$f":"IF(AY160>Y52,Y52-AY160,MIN(-SUM(BP160:$BU160),Y52-AY160))","v":0},{"$f":"IF(AZ160>Z52,Z52-AZ160,MIN(-SUM(BQ160:$BU160),Z52-AZ160))","v":0},{"$f":"IF(BA160>AA52,AA52-BA160,MIN(-SUM(BR160:$BU160),AA52-BA160))","v":0},{"$f":"IF(BB160>AB52,AB52-BB160,MIN(-SUM(BS160:$BU160),AB52-BB160))","v":0},{"$f":"IF(BC160>AC52,AC52-BC160,MIN(-SUM(BT160:$BU160),AC52-BC160))","v":0},{"$f":"IF(BD160>AD52,AD52-BD160,MIN(-SUM(BU160:$BU160),AD52-BD160))","v":0},null,0,0]
["Leavers","2023-07-01",{"$f":"IF($B161>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B161))+IF(B161<DATE(2020,2,28),0,1)+IF($B161>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B161>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E161+F161+IF(C161=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B161,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":586729.44134033751},{"$f":"IF(C161=1,INPUTS!L$45,IF(C161=0,INPUTS!K$45,IF(C161=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D54)","v":0},{"$f":"IF(B161>=DATE(2023,2,1),0,IF(E161-D53+D52<0,-(E161-D53+D52),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B161,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,586729.44134033751,null,null,null,null,null,406450666.76684242,null,0,0,0,0,0,0,0,0,0,0,0,0,586729.44134019327,586729.44134019327,586729.44134033751,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,586729.44134019327,586729.44134019327,586729.44134033751,null,{"$f":"IF(AR161>R53,R53-AR161,MIN(-SUM(BI161:$BU161),R53-AR161))","v":0},{"$f":"IF(AS161>S53,S53-AS161,MIN(-SUM(BJ161:$BU161),S53-AS161))","v":0},{"$f":"IF(AT161>T53,T53-AT161,MIN(-SUM(BK161:$BU161),T53-AT161))","v":0},{"$f":"IF(AU161>U53,U53-AU161,MIN(-SUM(BL161:$BU161),U53-AU161))","v":0},{"$f":"IF(AV161>V53,V53-AV161,MIN(-SUM(BM161:$BU161),V53-AV161))","v":0},{"$f":"IF(AW161>W53,W53-AW161,MIN(-SUM(BN161:$BU161),W53-AW161))","v":0},{"$f":"IF(AX161>X53,X53-AX161,MIN(-SUM(BO161:$BU161),X53-AX161))","v":0},{"$f":"IF(AY161>Y53,Y53-AY161,MIN(-SUM(BP161:$BU161),Y53-AY161))","v":0},{"$f":"IF(AZ161>Z53,Z53-AZ161,MIN(-SUM(BQ161:$BU161),Z53-AZ161))","v":0},{"$f":"IF(BA161>AA53,AA53-BA161,MIN(-SUM(BR161:$BU161),AA53-BA161))","v":0},{"$f":"IF(BB161>AB53,AB53-BB161,MIN(-SUM(BS161:$BU161),AB53-BB161))","v":0},{"$f":"IF(BC161>AC53,AC53-BC161,MIN(-SUM(BT161:$BU161),AC53-BC161))","v":0},{"$f":"IF(BD161>AD53,AD53-BD161,MIN(-SUM(BU161:$BU161),AD53-BD161))","v":0},null,0,0]
["Leavers","2023-06-01",{"$f":"IF($B162>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B162))+IF(B162<DATE(2020,2,28),0,1)+IF($B162>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B162>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E162+F162+IF(C162=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B162,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":479937.72405985679},{"$f":"IF(C162=1,INPUTS!L$45,IF(C162=0,INPUTS!K$45,IF(C162=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D55)","v":0},{"$f":"IF(B162>=DATE(2023,2,1),0,IF(E162-D54+D53<0,-(E162-D54+D53),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B162,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,479937.72405985679,null,null,null,null,null,409947481.14154077,null,0,0,0,0,0,0,0,0,0,0,0,0,479937.72405973967,479937.72405973967,479937.72405985679,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N54,0,$D162*R54*R$4/$P162)","v":0},0,0,0,0,0,0,0,0,0,0,0,479937.72405973967,479937.72405973967,479937.72405985679,null,{"$f":"IF(AR162>R54,R54-AR162,MIN(-SUM(BI162:$BU162),R54-AR162))","v":0},{"$f":"IF(AS162>S54,S54-AS162,MIN(-SUM(BJ162:$BU162),S54-AS162))","v":0},{"$f":"IF(AT162>T54,T54-AT162,MIN(-SUM(BK162:$BU162),T54-AT162))","v":0},{"$f":"IF(AU162>U54,U54-AU162,MIN(-SUM(BL162:$BU162),U54-AU162))","v":0},{"$f":"IF(AV162>V54,V54-AV162,MIN(-SUM(BM162:$BU162),V54-AV162))","v":0},{"$f":"IF(AW162>W54,W54-AW162,MIN(-SUM(BN162:$BU162),W54-AW162))","v":0},{"$f":"IF(AX162>X54,X54-AX162,MIN(-SUM(BO162:$BU162),X54-AX162))","v":0},{"$f":"IF(AY162>Y54,Y54-AY162,MIN(-SUM(BP162:$BU162),Y54-AY162))","v":0},{"$f":"IF(AZ162>Z54,Z54-AZ162,MIN(-SUM(BQ162:$BU162),Z54-AZ162))","v":0},{"$f":"IF(BA162>AA54,AA54-BA162,MIN(-SUM(BR162:$BU162),AA54-BA162))","v":0},{"$f":"IF(BB162>AB54,AB54-BB162,MIN(-SUM(BS162:$BU162),AB54-BB162))","v":0},{"$f":"IF(BC162>AC54,AC54-BC162,MIN(-SUM(BT162:$BU162),AC54-BC162))","v":0},{"$f":"IF(BD162>AD54,AD54-BD162,MIN(-SUM(BU162:$BU162),AD54-BD162))","v":0},null,0,0]
["Leavers","2023-05-01",{"$f":"IF($B163>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B163))+IF(B163<DATE(2020,2,28),0,1)+IF($B163>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B163>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E163+F163+IF(C163=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B163,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":285238.45049868035},{"$f":"IF(C163=1,INPUTS!L$45,IF(C163=0,INPUTS!K$45,IF(C163=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D56)","v":0},{"$f":"IF(B163>=DATE(2023,2,1),0,IF(E163-D55+D54<0,-(E163-D55+D54),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B163,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,285238.45049868035,null,null,null,null,null,411506238.95994443,null,0,0,0,0,0,0,0,0,0,0,0,0,285238.45049861103,285238.45049861103,285238.45049868035,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,285238.45049861103,285238.45049861103,285238.45049868035,null,{"$f":"IF(AR163>R55,R55-AR163,MIN(-SUM(BI163:$BU163),R55-AR163))","v":0},{"$f":"IF(AS163>S55,S55-AS163,MIN(-SUM(BJ163:$BU163),S55-AS163))","v":0},{"$f":"IF(AT163>T55,T55-AT163,MIN(-SUM(BK163:$BU163),T55-AT163))","v":0},{"$f":"IF(AU163>U55,U55-AU163,MIN(-SUM(BL163:$BU163),U55-AU163))","v":0},{"$f":"IF(AV163>V55,V55-AV163,MIN(-SUM(BM163:$BU163),V55-AV163))","v":0},{"$f":"IF(AW163>W55,W55-AW163,MIN(-SUM(BN163:$BU163),W55-AW163))","v":0},{"$f":"IF(AX163>X55,X55-AX163,MIN(-SUM(BO163:$BU163),X55-AX163))","v":0},{"$f":"IF(AY163>Y55,Y55-AY163,MIN(-SUM(BP163:$BU163),Y55-AY163))","v":0},{"$f":"IF(AZ163>Z55,Z55-AZ163,MIN(-SUM(BQ163:$BU163),Z55-AZ163))","v":0},{"$f":"IF(BA163>AA55,AA55-BA163,MIN(-SUM(BR163:$BU163),AA55-BA163))","v":0},{"$f":"IF(BB163>AB55,AB55-BB163,MIN(-SUM(BS163:$BU163),AB55-BB163))","v":0},{"$f":"IF(BC163>AC55,AC55-BC163,MIN(-SUM(BT163:$BU163),AC55-BC163))","v":0},{"$f":"IF(BD163>AD55,AD55-BD163,MIN(-SUM(BU163:$BU163),AD55-BD163))","v":0},null,0,0]
["Leavers","2023-04-01",{"$f":"IF($B164>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B164))+IF(B164<DATE(2020,2,28),0,1)+IF($B164>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B164>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E164+F164+IF(C164=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B164,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":153521.89394764972},{"$f":"IF(C164=1,INPUTS!L$45,IF(C164=0,INPUTS!K$45,IF(C164=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D57)","v":0},{"$f":"IF(B164>=DATE(2023,2,1),0,IF(E164-D56+D55<0,-(E164-D56+D55),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B164,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,153521.89394764972,null,null,null,null,null,410189766.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,153521.89394761226,153521.89394761226,153521.89394764972,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,153521.89394761226,153521.89394761226,153521.89394764972,null,{"$f":"IF(AR164>R56,R56-AR164,MIN(-SUM(BI164:$BU164),R56-AR164))","v":0},{"$f":"IF(AS164>S56,S56-AS164,MIN(-SUM(BJ164:$BU164),S56-AS164))","v":0},{"$f":"IF(AT164>T56,T56-AT164,MIN(-SUM(BK164:$BU164),T56-AT164))","v":0},{"$f":"IF(AU164>U56,U56-AU164,MIN(-SUM(BL164:$BU164),U56-AU164))","v":0},{"$f":"IF(AV164>V56,V56-AV164,MIN(-SUM(BM164:$BU164),V56-AV164))","v":0},{"$f":"IF(AW164>W56,W56-AW164,MIN(-SUM(BN164:$BU164),W56-AW164))","v":0},{"$f":"IF(AX164>X56,X56-AX164,MIN(-SUM(BO164:$BU164),X56-AX164))","v":0},{"$f":"IF(AY164>Y56,Y56-AY164,MIN(-SUM(BP164:$BU164),Y56-AY164))","v":0},{"$f":"IF(AZ164>Z56,Z56-AZ164,MIN(-SUM(BQ164:$BU164),Z56-AZ164))","v":0},{"$f":"IF(BA164>AA56,AA56-BA164,MIN(-SUM(BR164:$BU164),AA56-BA164))","v":0},{"$f":"IF(BB164>AB56,AB56-BB164,MIN(-SUM(BS164:$BU164),AB56-BB164))","v":0},{"$f":"IF(BC164>AC56,AC56-BC164,MIN(-SUM(BT164:$BU164),AC56-BC164))","v":0},{"$f":"IF(BD164>AD56,AD56-BD164,MIN(-SUM(BU164:$BU164),AD56-BD164))","v":0},null,0,0]
["Leavers","2023-03-01",{"$f":"IF($B165>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B165))+IF(B165<DATE(2020,2,28),0,1)+IF($B165>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B165>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E165+F165+IF(C165=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B165,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C165=1,INPUTS!L$45,IF(C165=0,INPUTS!K$45,IF(C165=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D58)","v":2.9290977171155938E-3},{"$f":"IF(B165>=DATE(2023,2,1),0,IF(E165-D57+D56<0,-(E165-D57+D56),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B165,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,407936801.54318511,null,0,0,0,0,0,0,0,{"$f":"AY165+BO165","v":0},0,0,0,0,2.9290977171148756E-3,2.9290977171148756E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171148756E-3,2.9290977171148756E-3,2.9290977171155938E-3,null,{"$f":"IF(AR165>R57,R57-AR165,MIN(-SUM(BI165:$BU165),R57-AR165))","v":0},{"$f":"IF(AS165>S57,S57-AS165,MIN(-SUM(BJ165:$BU165),S57-AS165))","v":0},{"$f":"IF(AT165>T57,T57-AT165,MIN(-SUM(BK165:$BU165),T57-AT165))","v":0},{"$f":"IF(AU165>U57,U57-AU165,MIN(-SUM(BL165:$BU165),U57-AU165))","v":0},{"$f":"IF(AV165>V57,V57-AV165,MIN(-SUM(BM165:$BU165),V57-AV165))","v":0},{"$f":"IF(AW165>W57,W57-AW165,MIN(-SUM(BN165:$BU165),W57-AW165))","v":0},{"$f":"IF(AX165>X57,X57-AX165,MIN(-SUM(BO165:$BU165),X57-AX165))","v":0},{"$f":"IF(AY165>Y57,Y57-AY165,MIN(-SUM(BP165:$BU165),Y57-AY165))","v":0},{"$f":"IF(AZ165>Z57,Z57-AZ165,MIN(-SUM(BQ165:$BU165),Z57-AZ165))","v":0},{"$f":"IF(BA165>AA57,AA57-BA165,MIN(-SUM(BR165:$BU165),AA57-BA165))","v":0},{"$f":"IF(BB165>AB57,AB57-BB165,MIN(-SUM(BS165:$BU165),AB57-BB165))","v":0},{"$f":"IF(BC165>AC57,AC57-BC165,MIN(-SUM(BT165:$BU165),AC57-BC165))","v":0},{"$f":"IF(BD165>AD57,AD57-BD165,MIN(-SUM(BU165:$BU165),AD57-BD165))","v":0},null,0,0]
["Leavers","2023-02-01",{"$f":"IF($B166>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B166))+IF(B166<DATE(2020,2,28),0,1)+IF($B166>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B166>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E166+F166+IF(C166=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B166,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C166=1,INPUTS!L$45,IF(C166=0,INPUTS!K$45,IF(C166=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D59)","v":2.9290977171155938E-3},{"$f":"IF(B166>=DATE(2023,2,1),0,IF(E166-D58+D57<0,-(E166-D58+D57),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B166,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,405228147.54318511,null,{"$f":"AR166+BH166","v":0},0,0,0,0,0,0,0,0,0,0,0,2.9290977171148704E-3,2.9290977171148704E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171148704E-3,2.9290977171148704E-3,2.9290977171155938E-3,null,{"$f":"IF(AR166>R58,R58-AR166,MIN(-SUM(BI166:$BU166),R58-AR166))","v":0},{"$f":"IF(AS166>S58,S58-AS166,MIN(-SUM(BJ166:$BU166),S58-AS166))","v":0},{"$f":"IF(AT166>T58,T58-AT166,MIN(-SUM(BK166:$BU166),T58-AT166))","v":0},{"$f":"IF(AU166>U58,U58-AU166,MIN(-SUM(BL166:$BU166),U58-AU166))","v":0},{"$f":"IF(AV166>V58,V58-AV166,MIN(-SUM(BM166:$BU166),V58-AV166))","v":0},{"$f":"IF(AW166>W58,W58-AW166,MIN(-SUM(BN166:$BU166),W58-AW166))","v":0},{"$f":"IF(AX166>X58,X58-AX166,MIN(-SUM(BO166:$BU166),X58-AX166))","v":0},{"$f":"IF(AY166>Y58,Y58-AY166,MIN(-SUM(BP166:$BU166),Y58-AY166))","v":0},{"$f":"IF(AZ166>Z58,Z58-AZ166,MIN(-SUM(BQ166:$BU166),Z58-AZ166))","v":0},{"$f":"IF(BA166>AA58,AA58-BA166,MIN(-SUM(BR166:$BU166),AA58-BA166))","v":0},{"$f":"IF(BB166>AB58,AB58-BB166,MIN(-SUM(BS166:$BU166),AB58-BB166))","v":0},{"$f":"IF(BC166>AC58,AC58-BC166,MIN(-SUM(BT166:$BU166),AC58-BC166))","v":0},{"$f":"IF(BD166>AD58,AD58-BD166,MIN(-SUM(BU166:$BU166),AD58-BD166))","v":0},null,0,0]
["Leavers","2023-01-01",{"$f":"IF($B167>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B167))+IF(B167<DATE(2020,2,28),0,1)+IF($B167>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B167>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E167+F167+IF(C167=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B167,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C167=1,INPUTS!L$45,IF(C167=0,INPUTS!K$45,IF(C167=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D60)","v":2.9290977171155938E-3},{"$f":"IF(B167>=DATE(2023,2,1),0,IF(E167-D59+D58<0,-(E167-D59+D58),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B167,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,402778492.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171148661E-3,2.9290977171148661E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171148661E-3,2.9290977171148661E-3,2.9290977171155938E-3,null,{"$f":"IF(AR167>R59,R59-AR167,MIN(-SUM(BI167:$BU167),R59-AR167))","v":0},{"$f":"IF(AS167>S59,S59-AS167,MIN(-SUM(BJ167:$BU167),S59-AS167))","v":0},{"$f":"IF(AT167>T59,T59-AT167,MIN(-SUM(BK167:$BU167),T59-AT167))","v":0},{"$f":"IF(AU167>U59,U59-AU167,MIN(-SUM(BL167:$BU167),U59-AU167))","v":0},{"$f":"IF(AV167>V59,V59-AV167,MIN(-SUM(BM167:$BU167),V59-AV167))","v":0},{"$f":"IF(AW167>W59,W59-AW167,MIN(-SUM(BN167:$BU167),W59-AW167))","v":0},{"$f":"IF(AX167>X59,X59-AX167,MIN(-SUM(BO167:$BU167),X59-AX167))","v":0},{"$f":"IF(AY167>Y59,Y59-AY167,MIN(-SUM(BP167:$BU167),Y59-AY167))","v":0},{"$f":"IF(AZ167>Z59,Z59-AZ167,MIN(-SUM(BQ167:$BU167),Z59-AZ167))","v":0},{"$f":"IF(BA167>AA59,AA59-BA167,MIN(-SUM(BR167:$BU167),AA59-BA167))","v":0},{"$f":"IF(BB167>AB59,AB59-BB167,MIN(-SUM(BS167:$BU167),AB59-BB167))","v":0},{"$f":"IF(BC167>AC59,AC59-BC167,MIN(-SUM(BT167:$BU167),AC59-BC167))","v":0},{"$f":"IF(BD167>AD59,AD59-BD167,MIN(-SUM(BU167:$BU167),AD59-BD167))","v":0},null,0,0]
["Leavers","2022-12-01",{"$f":"IF($B168>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B168))+IF(B168<DATE(2020,2,28),0,1)+IF($B168>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B168>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E168+F168+IF(C168=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B168,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C168=1,INPUTS!L$45,IF(C168=0,INPUTS!K$45,IF(C168=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D61)","v":2.9290977171155938E-3},{"$f":"IF(B168>=DATE(2023,2,1),0,IF(E168-D60+D59<0,-(E168-D60+D59),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B168,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,399962874.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171148613E-3,2.9290977171148613E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171148613E-3,2.9290977171148613E-3,2.9290977171155938E-3,null,{"$f":"IF(AR168>R60,R60-AR168,MIN(-SUM(BI168:$BU168),R60-AR168))","v":0},{"$f":"IF(AS168>S60,S60-AS168,MIN(-SUM(BJ168:$BU168),S60-AS168))","v":0},{"$f":"IF(AT168>T60,T60-AT168,MIN(-SUM(BK168:$BU168),T60-AT168))","v":0},{"$f":"IF(AU168>U60,U60-AU168,MIN(-SUM(BL168:$BU168),U60-AU168))","v":0},{"$f":"IF(AV168>V60,V60-AV168,MIN(-SUM(BM168:$BU168),V60-AV168))","v":0},{"$f":"IF(AW168>W60,W60-AW168,MIN(-SUM(BN168:$BU168),W60-AW168))","v":0},{"$f":"IF(AX168>X60,X60-AX168,MIN(-SUM(BO168:$BU168),X60-AX168))","v":0},{"$f":"IF(AY168>Y60,Y60-AY168,MIN(-SUM(BP168:$BU168),Y60-AY168))","v":0},{"$f":"IF(AZ168>Z60,Z60-AZ168,MIN(-SUM(BQ168:$BU168),Z60-AZ168))","v":0},{"$f":"IF(BA168>AA60,AA60-BA168,MIN(-SUM(BR168:$BU168),AA60-BA168))","v":0},{"$f":"IF(BB168>AB60,AB60-BB168,MIN(-SUM(BS168:$BU168),AB60-BB168))","v":0},{"$f":"IF(BC168>AC60,AC60-BC168,MIN(-SUM(BT168:$BU168),AC60-BC168))","v":0},{"$f":"IF(BD168>AD60,AD60-BD168,MIN(-SUM(BU168:$BU168),AD60-BD168))","v":0},null,0,0]
["Leavers","2022-11-01",{"$f":"IF($B169>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B169))+IF(B169<DATE(2020,2,28),0,1)+IF($B169>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B169>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E169+F169+IF(C169=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B169,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C169=1,INPUTS!L$45,IF(C169=0,INPUTS!K$45,IF(C169=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D62)","v":2.9290977171155938E-3},{"$f":"IF(B169>=DATE(2023,2,1),0,IF(E169-D61+D60<0,-(E169-D61+D60),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B169,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,397252426.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171148565E-3,2.9290977171148565E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171148565E-3,2.9290977171148565E-3,2.9290977171155938E-3,null,{"$f":"IF(AR169>R61,R61-AR169,MIN(-SUM(BI169:$BU169),R61-AR169))","v":0},{"$f":"IF(AS169>S61,S61-AS169,MIN(-SUM(BJ169:$BU169),S61-AS169))","v":0},{"$f":"IF(AT169>T61,T61-AT169,MIN(-SUM(BK169:$BU169),T61-AT169))","v":0},{"$f":"IF(AU169>U61,U61-AU169,MIN(-SUM(BL169:$BU169),U61-AU169))","v":0},{"$f":"IF(AV169>V61,V61-AV169,MIN(-SUM(BM169:$BU169),V61-AV169))","v":0},{"$f":"IF(AW169>W61,W61-AW169,MIN(-SUM(BN169:$BU169),W61-AW169))","v":0},{"$f":"IF(AX169>X61,X61-AX169,MIN(-SUM(BO169:$BU169),X61-AX169))","v":0},{"$f":"IF(AY169>Y61,Y61-AY169,MIN(-SUM(BP169:$BU169),Y61-AY169))","v":0},{"$f":"IF(AZ169>Z61,Z61-AZ169,MIN(-SUM(BQ169:$BU169),Z61-AZ169))","v":0},{"$f":"IF(BA169>AA61,AA61-BA169,MIN(-SUM(BR169:$BU169),AA61-BA169))","v":0},{"$f":"IF(BB169>AB61,AB61-BB169,MIN(-SUM(BS169:$BU169),AB61-BB169))","v":0},{"$f":"IF(BC169>AC61,AC61-BC169,MIN(-SUM(BT169:$BU169),AC61-BC169))","v":0},{"$f":"IF(BD169>AD61,AD61-BD169,MIN(-SUM(BU169:$BU169),AD61-BD169))","v":0},null,0,0]
["Leavers","2022-10-01",{"$f":"IF($B170>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B170))+IF(B170<DATE(2020,2,28),0,1)+IF($B170>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B170>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E170+F170+IF(C170=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B170,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C170=1,INPUTS!L$45,IF(C170=0,INPUTS!K$45,IF(C170=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D63)","v":2.9290977171155938E-3},{"$f":"IF(B170>=DATE(2023,2,1),0,IF(E170-D62+D61<0,-(E170-D62+D61),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B170,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,394294744.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171148509E-3,2.9290977171148509E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171148509E-3,2.9290977171148509E-3,2.9290977171155938E-3,null,{"$f":"IF(AR170>R62,R62-AR170,MIN(-SUM(BI170:$BU170),R62-AR170))","v":0},{"$f":"IF(AS170>S62,S62-AS170,MIN(-SUM(BJ170:$BU170),S62-AS170))","v":0},{"$f":"IF(AT170>T62,T62-AT170,MIN(-SUM(BK170:$BU170),T62-AT170))","v":0},{"$f":"IF(AU170>U62,U62-AU170,MIN(-SUM(BL170:$BU170),U62-AU170))","v":0},{"$f":"IF(AV170>V62,V62-AV170,MIN(-SUM(BM170:$BU170),V62-AV170))","v":0},{"$f":"IF(AW170>W62,W62-AW170,MIN(-SUM(BN170:$BU170),W62-AW170))","v":0},{"$f":"IF(AX170>X62,X62-AX170,MIN(-SUM(BO170:$BU170),X62-AX170))","v":0},{"$f":"IF(AY170>Y62,Y62-AY170,MIN(-SUM(BP170:$BU170),Y62-AY170))","v":0},{"$f":"IF(AZ170>Z62,Z62-AZ170,MIN(-SUM(BQ170:$BU170),Z62-AZ170))","v":0},{"$f":"IF(BA170>AA62,AA62-BA170,MIN(-SUM(BR170:$BU170),AA62-BA170))","v":0},{"$f":"IF(BB170>AB62,AB62-BB170,MIN(-SUM(BS170:$BU170),AB62-BB170))","v":0},{"$f":"IF(BC170>AC62,AC62-BC170,MIN(-SUM(BT170:$BU170),AC62-BC170))","v":0},{"$f":"IF(BD170>AD62,AD62-BD170,MIN(-SUM(BU170:$BU170),AD62-BD170))","v":0},null,0,0]
["Leavers","2022-09-01",{"$f":"IF($B171>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B171))+IF(B171<DATE(2020,2,28),0,1)+IF($B171>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B171>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E171+F171+IF(C171=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B171,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C171=1,INPUTS!L$45,IF(C171=0,INPUTS!K$45,IF(C171=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D64)","v":2.9290977171155938E-3},{"$f":"IF(B171>=DATE(2023,2,1),0,IF(E171-D63+D62<0,-(E171-D63+D62),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B171,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,391470130.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171148457E-3,2.9290977171148457E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171148457E-3,2.9290977171148457E-3,2.9290977171155938E-3,null,{"$f":"IF(AR171>R63,R63-AR171,MIN(-SUM(BI171:$BU171),R63-AR171))","v":0},{"$f":"IF(AS171>S63,S63-AS171,MIN(-SUM(BJ171:$BU171),S63-AS171))","v":0},{"$f":"IF(AT171>T63,T63-AT171,MIN(-SUM(BK171:$BU171),T63-AT171))","v":0},{"$f":"IF(AU171>U63,U63-AU171,MIN(-SUM(BL171:$BU171),U63-AU171))","v":0},{"$f":"IF(AV171>V63,V63-AV171,MIN(-SUM(BM171:$BU171),V63-AV171))","v":0},{"$f":"IF(AW171>W63,W63-AW171,MIN(-SUM(BN171:$BU171),W63-AW171))","v":0},{"$f":"IF(AX171>X63,X63-AX171,MIN(-SUM(BO171:$BU171),X63-AX171))","v":0},{"$f":"IF(AY171>Y63,Y63-AY171,MIN(-SUM(BP171:$BU171),Y63-AY171))","v":0},{"$f":"IF(AZ171>Z63,Z63-AZ171,MIN(-SUM(BQ171:$BU171),Z63-AZ171))","v":0},{"$f":"IF(BA171>AA63,AA63-BA171,MIN(-SUM(BR171:$BU171),AA63-BA171))","v":0},{"$f":"IF(BB171>AB63,AB63-BB171,MIN(-SUM(BS171:$BU171),AB63-BB171))","v":0},{"$f":"IF(BC171>AC63,AC63-BC171,MIN(-SUM(BT171:$BU171),AC63-BC171))","v":0},{"$f":"IF(BD171>AD63,AD63-BD171,MIN(-SUM(BU171:$BU171),AD63-BD171))","v":0},null,0,0]
["Leavers","2022-08-01",{"$f":"IF($B172>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B172))+IF(B172<DATE(2020,2,28),0,1)+IF($B172>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B172>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E172+F172+IF(C172=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B172,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C172=1,INPUTS!L$45,IF(C172=0,INPUTS!K$45,IF(C172=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D65)","v":2.9290977171155938E-3},{"$f":"IF(B172>=DATE(2023,2,1),0,IF(E172-D64+D63<0,-(E172-D64+D63),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B172,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,388774684.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.92909771711484E-3,2.92909771711484E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.92909771711484E-3,2.92909771711484E-3,2.9290977171155938E-3,null,{"$f":"IF(AR172>R64,R64-AR172,MIN(-SUM(BI172:$BU172),R64-AR172))","v":0},{"$f":"IF(AS172>S64,S64-AS172,MIN(-SUM(BJ172:$BU172),S64-AS172))","v":0},{"$f":"IF(AT172>T64,T64-AT172,MIN(-SUM(BK172:$BU172),T64-AT172))","v":0},{"$f":"IF(AU172>U64,U64-AU172,MIN(-SUM(BL172:$BU172),U64-AU172))","v":0},{"$f":"IF(AV172>V64,V64-AV172,MIN(-SUM(BM172:$BU172),V64-AV172))","v":0},{"$f":"IF(AW172>W64,W64-AW172,MIN(-SUM(BN172:$BU172),W64-AW172))","v":0},{"$f":"IF(AX172>X64,X64-AX172,MIN(-SUM(BO172:$BU172),X64-AX172))","v":0},{"$f":"IF(AY172>Y64,Y64-AY172,MIN(-SUM(BP172:$BU172),Y64-AY172))","v":0},{"$f":"IF(AZ172>Z64,Z64-AZ172,MIN(-SUM(BQ172:$BU172),Z64-AZ172))","v":0},{"$f":"IF(BA172>AA64,AA64-BA172,MIN(-SUM(BR172:$BU172),AA64-BA172))","v":0},{"$f":"IF(BB172>AB64,AB64-BB172,MIN(-SUM(BS172:$BU172),AB64-BB172))","v":0},{"$f":"IF(BC172>AC64,AC64-BC172,MIN(-SUM(BT172:$BU172),AC64-BC172))","v":0},{"$f":"IF(BD172>AD64,AD64-BD172,MIN(-SUM(BU172:$BU172),AD64-BD172))","v":0},null,0,0]
["Leavers","2022-07-01",{"$f":"IF($B173>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B173))+IF(B173<DATE(2020,2,28),0,1)+IF($B173>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B173>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E173+F173+IF(C173=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B173,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C173=1,INPUTS!L$45,IF(C173=0,INPUTS!K$45,IF(C173=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D66)","v":2.9290977171155938E-3},{"$f":"IF(B173>=DATE(2023,2,1),0,IF(E173-D65+D64<0,-(E173-D65+D64),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B173,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,385368164.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171148335E-3,2.9290977171148335E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171148335E-3,2.9290977171148335E-3,2.9290977171155938E-3,null,{"$f":"IF(AR173>R65,R65-AR173,MIN(-SUM(BI173:$BU173),R65-AR173))","v":0},{"$f":"IF(AS173>S65,S65-AS173,MIN(-SUM(BJ173:$BU173),S65-AS173))","v":0},{"$f":"IF(AT173>T65,T65-AT173,MIN(-SUM(BK173:$BU173),T65-AT173))","v":0},{"$f":"IF(AU173>U65,U65-AU173,MIN(-SUM(BL173:$BU173),U65-AU173))","v":0},{"$f":"IF(AV173>V65,V65-AV173,MIN(-SUM(BM173:$BU173),V65-AV173))","v":0},{"$f":"IF(AW173>W65,W65-AW173,MIN(-SUM(BN173:$BU173),W65-AW173))","v":0},{"$f":"IF(AX173>X65,X65-AX173,MIN(-SUM(BO173:$BU173),X65-AX173))","v":0},{"$f":"IF(AY173>Y65,Y65-AY173,MIN(-SUM(BP173:$BU173),Y65-AY173))","v":0},{"$f":"IF(AZ173>Z65,Z65-AZ173,MIN(-SUM(BQ173:$BU173),Z65-AZ173))","v":0},{"$f":"IF(BA173>AA65,AA65-BA173,MIN(-SUM(BR173:$BU173),AA65-BA173))","v":0},{"$f":"IF(BB173>AB65,AB65-BB173,MIN(-SUM(BS173:$BU173),AB65-BB173))","v":0},{"$f":"IF(BC173>AC65,AC65-BC173,MIN(-SUM(BT173:$BU173),AC65-BC173))","v":0},{"$f":"IF(BD173>AD65,AD65-BD173,MIN(-SUM(BU173:$BU173),AD65-BD173))","v":0},null,0,0]
["Leavers","2022-06-01",{"$f":"IF($B174>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B174))+IF(B174<DATE(2020,2,28),0,1)+IF($B174>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B174>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E174+F174+IF(C174=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B174,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C174=1,INPUTS!L$45,IF(C174=0,INPUTS!K$45,IF(C174=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D67)","v":2.9290977171155938E-3},{"$f":"IF(B174>=DATE(2023,2,1),0,IF(E174-D66+D65<0,-(E174-D66+D65),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B174,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,382251050.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717114827E-3,2.929097717114827E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717114827E-3,2.929097717114827E-3,2.9290977171155938E-3,null,{"$f":"IF(AR174>R66,R66-AR174,MIN(-SUM(BI174:$BU174),R66-AR174))","v":0},{"$f":"IF(AS174>S66,S66-AS174,MIN(-SUM(BJ174:$BU174),S66-AS174))","v":0},{"$f":"IF(AT174>T66,T66-AT174,MIN(-SUM(BK174:$BU174),T66-AT174))","v":0},{"$f":"IF(AU174>U66,U66-AU174,MIN(-SUM(BL174:$BU174),U66-AU174))","v":0},{"$f":"IF(AV174>V66,V66-AV174,MIN(-SUM(BM174:$BU174),V66-AV174))","v":0},{"$f":"IF(AW174>W66,W66-AW174,MIN(-SUM(BN174:$BU174),W66-AW174))","v":0},{"$f":"IF(AX174>X66,X66-AX174,MIN(-SUM(BO174:$BU174),X66-AX174))","v":0},{"$f":"IF(AY174>Y66,Y66-AY174,MIN(-SUM(BP174:$BU174),Y66-AY174))","v":0},{"$f":"IF(AZ174>Z66,Z66-AZ174,MIN(-SUM(BQ174:$BU174),Z66-AZ174))","v":0},{"$f":"IF(BA174>AA66,AA66-BA174,MIN(-SUM(BR174:$BU174),AA66-BA174))","v":0},{"$f":"IF(BB174>AB66,AB66-BB174,MIN(-SUM(BS174:$BU174),AB66-BB174))","v":0},{"$f":"IF(BC174>AC66,AC66-BC174,MIN(-SUM(BT174:$BU174),AC66-BC174))","v":0},{"$f":"IF(BD174>AD66,AD66-BD174,MIN(-SUM(BU174:$BU174),AD66-BD174))","v":0},null,0,0]
["Leavers","2022-05-01",{"$f":"IF($B175>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B175))+IF(B175<DATE(2020,2,28),0,1)+IF($B175>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B175>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E175+F175+IF(C175=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B175,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C175=1,INPUTS!L$45,IF(C175=0,INPUTS!K$45,IF(C175=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D68)","v":2.9290977171155938E-3},{"$f":"IF(B175>=DATE(2023,2,1),0,IF(E175-D67+D66<0,-(E175-D67+D66),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B175,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,379631537.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171148218E-3,2.9290977171148218E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171148218E-3,2.9290977171148218E-3,2.9290977171155938E-3,null,{"$f":"IF(AR175>R67,R67-AR175,MIN(-SUM(BI175:$BU175),R67-AR175))","v":0},{"$f":"IF(AS175>S67,S67-AS175,MIN(-SUM(BJ175:$BU175),S67-AS175))","v":0},{"$f":"IF(AT175>T67,T67-AT175,MIN(-SUM(BK175:$BU175),T67-AT175))","v":0},{"$f":"IF(AU175>U67,U67-AU175,MIN(-SUM(BL175:$BU175),U67-AU175))","v":0},{"$f":"IF(AV175>V67,V67-AV175,MIN(-SUM(BM175:$BU175),V67-AV175))","v":0},{"$f":"IF(AW175>W67,W67-AW175,MIN(-SUM(BN175:$BU175),W67-AW175))","v":0},{"$f":"IF(AX175>X67,X67-AX175,MIN(-SUM(BO175:$BU175),X67-AX175))","v":0},{"$f":"IF(AY175>Y67,Y67-AY175,MIN(-SUM(BP175:$BU175),Y67-AY175))","v":0},{"$f":"IF(AZ175>Z67,Z67-AZ175,MIN(-SUM(BQ175:$BU175),Z67-AZ175))","v":0},{"$f":"IF(BA175>AA67,AA67-BA175,MIN(-SUM(BR175:$BU175),AA67-BA175))","v":0},{"$f":"IF(BB175>AB67,AB67-BB175,MIN(-SUM(BS175:$BU175),AB67-BB175))","v":0},{"$f":"IF(BC175>AC67,AC67-BC175,MIN(-SUM(BT175:$BU175),AC67-BC175))","v":0},{"$f":"IF(BD175>AD67,AD67-BD175,MIN(-SUM(BU175:$BU175),AD67-BD175))","v":0},null,0,0]
["Leavers","2022-04-01",{"$f":"IF($B176>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B176))+IF(B176<DATE(2020,2,28),0,1)+IF($B176>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B176>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E176+F176+IF(C176=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B176,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C176=1,INPUTS!L$45,IF(C176=0,INPUTS!K$45,IF(C176=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D69)","v":2.9290977171155938E-3},{"$f":"IF(B176>=DATE(2023,2,1),0,IF(E176-D68+D67<0,-(E176-D68+D67),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B176,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,377382485.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171148175E-3,2.9290977171148175E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171148175E-3,2.9290977171148175E-3,2.9290977171155938E-3,null,{"$f":"IF(AR176>R68,R68-AR176,MIN(-SUM(BI176:$BU176),R68-AR176))","v":0},{"$f":"IF(AS176>S68,S68-AS176,MIN(-SUM(BJ176:$BU176),S68-AS176))","v":0},{"$f":"IF(AT176>T68,T68-AT176,MIN(-SUM(BK176:$BU176),T68-AT176))","v":0},{"$f":"IF(AU176>U68,U68-AU176,MIN(-SUM(BL176:$BU176),U68-AU176))","v":0},{"$f":"IF(AV176>V68,V68-AV176,MIN(-SUM(BM176:$BU176),V68-AV176))","v":0},{"$f":"IF(AW176>W68,W68-AW176,MIN(-SUM(BN176:$BU176),W68-AW176))","v":0},{"$f":"IF(AX176>X68,X68-AX176,MIN(-SUM(BO176:$BU176),X68-AX176))","v":0},{"$f":"IF(AY176>Y68,Y68-AY176,MIN(-SUM(BP176:$BU176),Y68-AY176))","v":0},{"$f":"IF(AZ176>Z68,Z68-AZ176,MIN(-SUM(BQ176:$BU176),Z68-AZ176))","v":0},{"$f":"IF(BA176>AA68,AA68-BA176,MIN(-SUM(BR176:$BU176),AA68-BA176))","v":0},{"$f":"IF(BB176>AB68,AB68-BB176,MIN(-SUM(BS176:$BU176),AB68-BB176))","v":0},{"$f":"IF(BC176>AC68,AC68-BC176,MIN(-SUM(BT176:$BU176),AC68-BC176))","v":0},{"$f":"IF(BD176>AD68,AD68-BD176,MIN(-SUM(BU176:$BU176),AD68-BD176))","v":0},null,0,0]
["Leavers","2022-03-01",{"$f":"IF($B177>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B177))+IF(B177<DATE(2020,2,28),0,1)+IF($B177>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B177>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E177+F177+IF(C177=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B177,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C177=1,INPUTS!L$45,IF(C177=0,INPUTS!K$45,IF(C177=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D70)","v":2.9290977171155938E-3},{"$f":"IF(B177>=DATE(2023,2,1),0,IF(E177-D69+D68<0,-(E177-D69+D68),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B177,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,374635221.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171148118E-3,2.9290977171148118E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171148118E-3,2.9290977171148118E-3,2.9290977171155938E-3,null,{"$f":"IF(AR177>R69,R69-AR177,MIN(-SUM(BI177:$BU177),R69-AR177))","v":0},{"$f":"IF(AS177>S69,S69-AS177,MIN(-SUM(BJ177:$BU177),S69-AS177))","v":0},{"$f":"IF(AT177>T69,T69-AT177,MIN(-SUM(BK177:$BU177),T69-AT177))","v":0},{"$f":"IF(AU177>U69,U69-AU177,MIN(-SUM(BL177:$BU177),U69-AU177))","v":0},{"$f":"IF(AV177>V69,V69-AV177,MIN(-SUM(BM177:$BU177),V69-AV177))","v":0},{"$f":"IF(AW177>W69,W69-AW177,MIN(-SUM(BN177:$BU177),W69-AW177))","v":0},{"$f":"IF(AX177>X69,X69-AX177,MIN(-SUM(BO177:$BU177),X69-AX177))","v":0},{"$f":"IF(AY177>Y69,Y69-AY177,MIN(-SUM(BP177:$BU177),Y69-AY177))","v":0},{"$f":"IF(AZ177>Z69,Z69-AZ177,MIN(-SUM(BQ177:$BU177),Z69-AZ177))","v":0},{"$f":"IF(BA177>AA69,AA69-BA177,MIN(-SUM(BR177:$BU177),AA69-BA177))","v":0},{"$f":"IF(BB177>AB69,AB69-BB177,MIN(-SUM(BS177:$BU177),AB69-BB177))","v":0},{"$f":"IF(BC177>AC69,AC69-BC177,MIN(-SUM(BT177:$BU177),AC69-BC177))","v":0},{"$f":"IF(BD177>AD69,AD69-BD177,MIN(-SUM(BU177:$BU177),AD69-BD177))","v":0},null,0,0]
["Leavers","2022-02-01",{"$f":"IF($B178>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B178))+IF(B178<DATE(2020,2,28),0,1)+IF($B178>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B178>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E178+F178+IF(C178=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B178,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C178=1,INPUTS!L$45,IF(C178=0,INPUTS!K$45,IF(C178=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D71)","v":2.9290977171155938E-3},{"$f":"IF(B178>=DATE(2023,2,1),0,IF(E178-D70+D69<0,-(E178-D70+D69),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B178,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R70,0,$N70-1,1,$AD$5-$N70+1),OFFSET($R$4,0,$N70-1,1,$AD$5-$N70+1))+0.0001","v":371502299.54318511},null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171148053E-3,2.9290977171148053E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N70,0,$D178*R70*R$4/$P178)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.9290977171148053E-3,2.9290977171148053E-3,2.9290977171155938E-3,null,{"$f":"IF(AR178>R70,R70-AR178,MIN(-SUM(BI178:$BU178),R70-AR178))","v":0},{"$f":"IF(AS178>S70,S70-AS178,MIN(-SUM(BJ178:$BU178),S70-AS178))","v":0},{"$f":"IF(AT178>T70,T70-AT178,MIN(-SUM(BK178:$BU178),T70-AT178))","v":0},{"$f":"IF(AU178>U70,U70-AU178,MIN(-SUM(BL178:$BU178),U70-AU178))","v":0},{"$f":"IF(AV178>V70,V70-AV178,MIN(-SUM(BM178:$BU178),V70-AV178))","v":0},{"$f":"IF(AW178>W70,W70-AW178,MIN(-SUM(BN178:$BU178),W70-AW178))","v":0},{"$f":"IF(AX178>X70,X70-AX178,MIN(-SUM(BO178:$BU178),X70-AX178))","v":0},{"$f":"IF(AY178>Y70,Y70-AY178,MIN(-SUM(BP178:$BU178),Y70-AY178))","v":0},{"$f":"IF(AZ178>Z70,Z70-AZ178,MIN(-SUM(BQ178:$BU178),Z70-AZ178))","v":0},{"$f":"IF(BA178>AA70,AA70-BA178,MIN(-SUM(BR178:$BU178),AA70-BA178))","v":0},{"$f":"IF(BB178>AB70,AB70-BB178,MIN(-SUM(BS178:$BU178),AB70-BB178))","v":0},{"$f":"IF(BC178>AC70,AC70-BC178,MIN(-SUM(BT178:$BU178),AC70-BC178))","v":0},{"$f":"IF(BD178>AD70,AD70-BD178,MIN(-SUM(BU178:$BU178),AD70-BD178))","v":0},null,0,0]
["Leavers",{"$f":"B71","v":"2022-01-01"},{"$f":"IF($B179>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B179))+IF(B179<DATE(2020,2,28),0,1)+IF($B179>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B179>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E179+F179+IF(C179=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B179,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C179=1,INPUTS!L$45,IF(C179=0,INPUTS!K$45,IF(C179=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D72)","v":2.9290977171155938E-3},{"$f":"IF(B179>=DATE(2023,2,1),0,IF(E179-D71+D70<0,-(E179-D71+D70),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B179,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D179","v":2.9290977171155938E-3},null,null,null,null,null,369031987.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171147997E-3,{"$f":"SUM(R179:AD179)","v":2.9290977171147997E-3},{"$f":"D179","v":2.9290977171155938E-3},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171147997E-3,{"$f":"SUM(AR179:BD179)","v":2.9290977171147997E-3},{"$f":"D179","v":2.9290977171155938E-3},null,{"$f":"IF(AR179>R71,R71-AR179,MIN(-SUM(BI179:$BU179),R71-AR179))","v":0},{"$f":"IF(AS179>S71,S71-AS179,MIN(-SUM(BJ179:$BU179),S71-AS179))","v":0},{"$f":"IF(AT179>T71,T71-AT179,MIN(-SUM(BK179:$BU179),T71-AT179))","v":0},{"$f":"IF(AU179>U71,U71-AU179,MIN(-SUM(BL179:$BU179),U71-AU179))","v":0},{"$f":"IF(AV179>V71,V71-AV179,MIN(-SUM(BM179:$BU179),V71-AV179))","v":0},{"$f":"IF(AW179>W71,W71-AW179,MIN(-SUM(BN179:$BU179),W71-AW179))","v":0},{"$f":"IF(AX179>X71,X71-AX179,MIN(-SUM(BO179:$BU179),X71-AX179))","v":0},{"$f":"IF(AY179>Y71,Y71-AY179,MIN(-SUM(BP179:$BU179),Y71-AY179))","v":0},{"$f":"IF(AZ179>Z71,Z71-AZ179,MIN(-SUM(BQ179:$BU179),Z71-AZ179))","v":0},{"$f":"IF(BA179>AA71,AA71-BA179,MIN(-SUM(BR179:$BU179),AA71-BA179))","v":0},{"$f":"IF(BB179>AB71,AB71-BB179,MIN(-SUM(BS179:$BU179),AB71-BB179))","v":0},{"$f":"IF(BC179>AC71,AC71-BC179,MIN(-SUM(BT179:$BU179),AC71-BC179))","v":0},{"$f":"IF(BD179>AD71,AD71-BD179,MIN(-SUM(BU179:$BU179),AD71-BD179))","v":0},null,{"$f":"SUM(BH179:BT179)","v":0},0]
["Leavers","2021-12-01",{"$f":"IF($B180>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B180))+IF(B180<DATE(2020,2,28),0,1)+IF($B180>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B180>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E180+F180+IF(C180=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B180,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C180=1,INPUTS!L$45,IF(C180=0,INPUTS!K$45,IF(C180=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D73)","v":2.9290977171155938E-3},{"$f":"IF(B180>=DATE(2023,2,1),0,IF(E180-D72+D71<0,-(E180-D72+D71),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B180,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,365447757.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171147919E-3,2.9290977171147919E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171147919E-3,2.9290977171147919E-3,2.9290977171155938E-3,null,{"$f":"IF(AR180>R72,R72-AR180,MIN(-SUM(BI180:$BU180),R72-AR180))","v":0},{"$f":"IF(AS180>S72,S72-AS180,MIN(-SUM(BJ180:$BU180),S72-AS180))","v":0},{"$f":"IF(AT180>T72,T72-AT180,MIN(-SUM(BK180:$BU180),T72-AT180))","v":0},{"$f":"IF(AU180>U72,U72-AU180,MIN(-SUM(BL180:$BU180),U72-AU180))","v":0},{"$f":"IF(AV180>V72,V72-AV180,MIN(-SUM(BM180:$BU180),V72-AV180))","v":0},{"$f":"IF(AW180>W72,W72-AW180,MIN(-SUM(BN180:$BU180),W72-AW180))","v":0},{"$f":"IF(AX180>X72,X72-AX180,MIN(-SUM(BO180:$BU180),X72-AX180))","v":0},{"$f":"IF(AY180>Y72,Y72-AY180,MIN(-SUM(BP180:$BU180),Y72-AY180))","v":0},{"$f":"IF(AZ180>Z72,Z72-AZ180,MIN(-SUM(BQ180:$BU180),Z72-AZ180))","v":0},{"$f":"IF(BA180>AA72,AA72-BA180,MIN(-SUM(BR180:$BU180),AA72-BA180))","v":0},{"$f":"IF(BB180>AB72,AB72-BB180,MIN(-SUM(BS180:$BU180),AB72-BB180))","v":0},{"$f":"IF(BC180>AC72,AC72-BC180,MIN(-SUM(BT180:$BU180),AC72-BC180))","v":0},{"$f":"IF(BD180>AD72,AD72-BD180,MIN(-SUM(BU180:$BU180),AD72-BD180))","v":0},null,0,0]
["Leavers","2021-11-01",{"$f":"IF($B181>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B181))+IF(B181<DATE(2020,2,28),0,1)+IF($B181>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B181>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E181+F181+IF(C181=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B181,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C181=1,INPUTS!L$45,IF(C181=0,INPUTS!K$45,IF(C181=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D74)","v":2.9290977171155938E-3},{"$f":"IF(B181>=DATE(2023,2,1),0,IF(E181-D73+D72<0,-(E181-D73+D72),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B181,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,362485681.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171147854E-3,2.9290977171147854E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171147854E-3,2.9290977171147854E-3,2.9290977171155938E-3,null,{"$f":"IF(AR181>R73,R73-AR181,MIN(-SUM(BI181:$BU181),R73-AR181))","v":0},{"$f":"IF(AS181>S73,S73-AS181,MIN(-SUM(BJ181:$BU181),S73-AS181))","v":0},{"$f":"IF(AT181>T73,T73-AT181,MIN(-SUM(BK181:$BU181),T73-AT181))","v":0},{"$f":"IF(AU181>U73,U73-AU181,MIN(-SUM(BL181:$BU181),U73-AU181))","v":0},{"$f":"IF(AV181>V73,V73-AV181,MIN(-SUM(BM181:$BU181),V73-AV181))","v":0},{"$f":"IF(AW181>W73,W73-AW181,MIN(-SUM(BN181:$BU181),W73-AW181))","v":0},{"$f":"IF(AX181>X73,X73-AX181,MIN(-SUM(BO181:$BU181),X73-AX181))","v":0},{"$f":"IF(AY181>Y73,Y73-AY181,MIN(-SUM(BP181:$BU181),Y73-AY181))","v":0},{"$f":"IF(AZ181>Z73,Z73-AZ181,MIN(-SUM(BQ181:$BU181),Z73-AZ181))","v":0},{"$f":"IF(BA181>AA73,AA73-BA181,MIN(-SUM(BR181:$BU181),AA73-BA181))","v":0},{"$f":"IF(BB181>AB73,AB73-BB181,MIN(-SUM(BS181:$BU181),AB73-BB181))","v":0},{"$f":"IF(BC181>AC73,AC73-BC181,MIN(-SUM(BT181:$BU181),AC73-BC181))","v":0},{"$f":"IF(BD181>AD73,AD73-BD181,MIN(-SUM(BU181:$BU181),AD73-BD181))","v":0},null,0,0]
["Leavers","2021-10-01",{"$f":"IF($B182>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B182))+IF(B182<DATE(2020,2,28),0,1)+IF($B182>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B182>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E182+F182+IF(C182=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B182,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C182=1,INPUTS!L$45,IF(C182=0,INPUTS!K$45,IF(C182=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D75)","v":2.9290977171155938E-3},{"$f":"IF(B182>=DATE(2023,2,1),0,IF(E182-D74+D73<0,-(E182-D74+D73),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B182,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,359686573.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171147789E-3,2.9290977171147789E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171147789E-3,2.9290977171147789E-3,2.9290977171155938E-3,null,{"$f":"IF(AR182>R74,R74-AR182,MIN(-SUM(BI182:$BU182),R74-AR182))","v":0},{"$f":"IF(AS182>S74,S74-AS182,MIN(-SUM(BJ182:$BU182),S74-AS182))","v":0},{"$f":"IF(AT182>T74,T74-AT182,MIN(-SUM(BK182:$BU182),T74-AT182))","v":0},{"$f":"IF(AU182>U74,U74-AU182,MIN(-SUM(BL182:$BU182),U74-AU182))","v":0},{"$f":"IF(AV182>V74,V74-AV182,MIN(-SUM(BM182:$BU182),V74-AV182))","v":0},{"$f":"IF(AW182>W74,W74-AW182,MIN(-SUM(BN182:$BU182),W74-AW182))","v":0},{"$f":"IF(AX182>X74,X74-AX182,MIN(-SUM(BO182:$BU182),X74-AX182))","v":0},{"$f":"IF(AY182>Y74,Y74-AY182,MIN(-SUM(BP182:$BU182),Y74-AY182))","v":0},{"$f":"IF(AZ182>Z74,Z74-AZ182,MIN(-SUM(BQ182:$BU182),Z74-AZ182))","v":0},{"$f":"IF(BA182>AA74,AA74-BA182,MIN(-SUM(BR182:$BU182),AA74-BA182))","v":0},{"$f":"IF(BB182>AB74,AB74-BB182,MIN(-SUM(BS182:$BU182),AB74-BB182))","v":0},{"$f":"IF(BC182>AC74,AC74-BC182,MIN(-SUM(BT182:$BU182),AC74-BC182))","v":0},{"$f":"IF(BD182>AD74,AD74-BD182,MIN(-SUM(BU182:$BU182),AD74-BD182))","v":0},null,0,0]
["Leavers","2021-09-01",{"$f":"IF($B183>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B183))+IF(B183<DATE(2020,2,28),0,1)+IF($B183>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B183>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E183+F183+IF(C183=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B183,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C183=1,INPUTS!L$45,IF(C183=0,INPUTS!K$45,IF(C183=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D76)","v":2.9290977171155938E-3},{"$f":"IF(B183>=DATE(2023,2,1),0,IF(E183-D75+D74<0,-(E183-D75+D74),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B183,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,356709300.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171147724E-3,2.9290977171147724E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171147724E-3,2.9290977171147724E-3,2.9290977171155938E-3,null,{"$f":"IF(AR183>R75,R75-AR183,MIN(-SUM(BI183:$BU183),R75-AR183))","v":0},{"$f":"IF(AS183>S75,S75-AS183,MIN(-SUM(BJ183:$BU183),S75-AS183))","v":0},{"$f":"IF(AT183>T75,T75-AT183,MIN(-SUM(BK183:$BU183),T75-AT183))","v":0},{"$f":"IF(AU183>U75,U75-AU183,MIN(-SUM(BL183:$BU183),U75-AU183))","v":0},{"$f":"IF(AV183>V75,V75-AV183,MIN(-SUM(BM183:$BU183),V75-AV183))","v":0},{"$f":"IF(AW183>W75,W75-AW183,MIN(-SUM(BN183:$BU183),W75-AW183))","v":0},{"$f":"IF(AX183>X75,X75-AX183,MIN(-SUM(BO183:$BU183),X75-AX183))","v":0},{"$f":"IF(AY183>Y75,Y75-AY183,MIN(-SUM(BP183:$BU183),Y75-AY183))","v":0},{"$f":"IF(AZ183>Z75,Z75-AZ183,MIN(-SUM(BQ183:$BU183),Z75-AZ183))","v":0},{"$f":"IF(BA183>AA75,AA75-BA183,MIN(-SUM(BR183:$BU183),AA75-BA183))","v":0},{"$f":"IF(BB183>AB75,AB75-BB183,MIN(-SUM(BS183:$BU183),AB75-BB183))","v":0},{"$f":"IF(BC183>AC75,AC75-BC183,MIN(-SUM(BT183:$BU183),AC75-BC183))","v":0},{"$f":"IF(BD183>AD75,AD75-BD183,MIN(-SUM(BU183:$BU183),AD75-BD183))","v":0},null,0,0]
["Leavers","2021-08-01",{"$f":"IF($B184>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B184))+IF(B184<DATE(2020,2,28),0,1)+IF($B184>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B184>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E184+F184+IF(C184=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B184,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C184=1,INPUTS!L$45,IF(C184=0,INPUTS!K$45,IF(C184=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D77)","v":2.9290977171155938E-3},{"$f":"IF(B184>=DATE(2023,2,1),0,IF(E184-D76+D75<0,-(E184-D76+D75),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B184,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,352904798.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171147637E-3,2.9290977171147637E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171147637E-3,2.9290977171147637E-3,2.9290977171155938E-3,null,{"$f":"IF(AR184>R76,R76-AR184,MIN(-SUM(BI184:$BU184),R76-AR184))","v":0},{"$f":"IF(AS184>S76,S76-AS184,MIN(-SUM(BJ184:$BU184),S76-AS184))","v":0},{"$f":"IF(AT184>T76,T76-AT184,MIN(-SUM(BK184:$BU184),T76-AT184))","v":0},{"$f":"IF(AU184>U76,U76-AU184,MIN(-SUM(BL184:$BU184),U76-AU184))","v":0},{"$f":"IF(AV184>V76,V76-AV184,MIN(-SUM(BM184:$BU184),V76-AV184))","v":0},{"$f":"IF(AW184>W76,W76-AW184,MIN(-SUM(BN184:$BU184),W76-AW184))","v":0},{"$f":"IF(AX184>X76,X76-AX184,MIN(-SUM(BO184:$BU184),X76-AX184))","v":0},{"$f":"IF(AY184>Y76,Y76-AY184,MIN(-SUM(BP184:$BU184),Y76-AY184))","v":0},{"$f":"IF(AZ184>Z76,Z76-AZ184,MIN(-SUM(BQ184:$BU184),Z76-AZ184))","v":0},{"$f":"IF(BA184>AA76,AA76-BA184,MIN(-SUM(BR184:$BU184),AA76-BA184))","v":0},{"$f":"IF(BB184>AB76,AB76-BB184,MIN(-SUM(BS184:$BU184),AB76-BB184))","v":0},{"$f":"IF(BC184>AC76,AC76-BC184,MIN(-SUM(BT184:$BU184),AC76-BC184))","v":0},{"$f":"IF(BD184>AD76,AD76-BD184,MIN(-SUM(BU184:$BU184),AD76-BD184))","v":0},null,0,0]
["Leavers","2021-07-01",{"$f":"IF($B185>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B185))+IF(B185<DATE(2020,2,28),0,1)+IF($B185>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B185>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E185+F185+IF(C185=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B185,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C185=1,INPUTS!L$45,IF(C185=0,INPUTS!K$45,IF(C185=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D78)","v":2.9290977171155938E-3},{"$f":"IF(B185>=DATE(2023,2,1),0,IF(E185-D77+D76<0,-(E185-D77+D76),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B185,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,348371282.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171147524E-3,2.9290977171147524E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171147524E-3,2.9290977171147524E-3,2.9290977171155938E-3,null,{"$f":"IF(AR185>R77,R77-AR185,MIN(-SUM(BI185:$BU185),R77-AR185))","v":0},{"$f":"IF(AS185>S77,S77-AS185,MIN(-SUM(BJ185:$BU185),S77-AS185))","v":0},{"$f":"IF(AT185>T77,T77-AT185,MIN(-SUM(BK185:$BU185),T77-AT185))","v":0},{"$f":"IF(AU185>U77,U77-AU185,MIN(-SUM(BL185:$BU185),U77-AU185))","v":0},{"$f":"IF(AV185>V77,V77-AV185,MIN(-SUM(BM185:$BU185),V77-AV185))","v":0},{"$f":"IF(AW185>W77,W77-AW185,MIN(-SUM(BN185:$BU185),W77-AW185))","v":0},{"$f":"IF(AX185>X77,X77-AX185,MIN(-SUM(BO185:$BU185),X77-AX185))","v":0},{"$f":"IF(AY185>Y77,Y77-AY185,MIN(-SUM(BP185:$BU185),Y77-AY185))","v":0},{"$f":"IF(AZ185>Z77,Z77-AZ185,MIN(-SUM(BQ185:$BU185),Z77-AZ185))","v":0},{"$f":"IF(BA185>AA77,AA77-BA185,MIN(-SUM(BR185:$BU185),AA77-BA185))","v":0},{"$f":"IF(BB185>AB77,AB77-BB185,MIN(-SUM(BS185:$BU185),AB77-BB185))","v":0},{"$f":"IF(BC185>AC77,AC77-BC185,MIN(-SUM(BT185:$BU185),AC77-BC185))","v":0},{"$f":"IF(BD185>AD77,AD77-BD185,MIN(-SUM(BU185:$BU185),AD77-BD185))","v":0},null,0,0]
["Leavers","2021-06-01",{"$f":"IF($B186>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B186))+IF(B186<DATE(2020,2,28),0,1)+IF($B186>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B186>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E186+F186+IF(C186=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B186,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C186=1,INPUTS!L$45,IF(C186=0,INPUTS!K$45,IF(C186=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D79)","v":2.9290977171155938E-3},{"$f":"IF(B186>=DATE(2023,2,1),0,IF(E186-D78+D77<0,-(E186-D78+D77),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B186,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,344129655.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717114742E-3,2.929097717114742E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717114742E-3,2.929097717114742E-3,2.9290977171155938E-3,null,{"$f":"IF(AR186>R78,R78-AR186,MIN(-SUM(BI186:$BU186),R78-AR186))","v":0},{"$f":"IF(AS186>S78,S78-AS186,MIN(-SUM(BJ186:$BU186),S78-AS186))","v":0},{"$f":"IF(AT186>T78,T78-AT186,MIN(-SUM(BK186:$BU186),T78-AT186))","v":0},{"$f":"IF(AU186>U78,U78-AU186,MIN(-SUM(BL186:$BU186),U78-AU186))","v":0},{"$f":"IF(AV186>V78,V78-AV186,MIN(-SUM(BM186:$BU186),V78-AV186))","v":0},{"$f":"IF(AW186>W78,W78-AW186,MIN(-SUM(BN186:$BU186),W78-AW186))","v":0},{"$f":"IF(AX186>X78,X78-AX186,MIN(-SUM(BO186:$BU186),X78-AX186))","v":0},{"$f":"IF(AY186>Y78,Y78-AY186,MIN(-SUM(BP186:$BU186),Y78-AY186))","v":0},{"$f":"IF(AZ186>Z78,Z78-AZ186,MIN(-SUM(BQ186:$BU186),Z78-AZ186))","v":0},{"$f":"IF(BA186>AA78,AA78-BA186,MIN(-SUM(BR186:$BU186),AA78-BA186))","v":0},{"$f":"IF(BB186>AB78,AB78-BB186,MIN(-SUM(BS186:$BU186),AB78-BB186))","v":0},{"$f":"IF(BC186>AC78,AC78-BC186,MIN(-SUM(BT186:$BU186),AC78-BC186))","v":0},{"$f":"IF(BD186>AD78,AD78-BD186,MIN(-SUM(BU186:$BU186),AD78-BD186))","v":0},null,0,0]
["Leavers","2021-05-01",{"$f":"IF($B187>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B187))+IF(B187<DATE(2020,2,28),0,1)+IF($B187>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B187>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E187+F187+IF(C187=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B187,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C187=1,INPUTS!L$45,IF(C187=0,INPUTS!K$45,IF(C187=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D80)","v":2.9290977171155938E-3},{"$f":"IF(B187>=DATE(2023,2,1),0,IF(E187-D79+D78<0,-(E187-D79+D78),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B187,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,338847794.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717114729E-3,2.929097717114729E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717114729E-3,2.929097717114729E-3,2.9290977171155938E-3,null,{"$f":"IF(AR187>R79,R79-AR187,MIN(-SUM(BI187:$BU187),R79-AR187))","v":0},{"$f":"IF(AS187>S79,S79-AS187,MIN(-SUM(BJ187:$BU187),S79-AS187))","v":0},{"$f":"IF(AT187>T79,T79-AT187,MIN(-SUM(BK187:$BU187),T79-AT187))","v":0},{"$f":"IF(AU187>U79,U79-AU187,MIN(-SUM(BL187:$BU187),U79-AU187))","v":0},{"$f":"IF(AV187>V79,V79-AV187,MIN(-SUM(BM187:$BU187),V79-AV187))","v":0},{"$f":"IF(AW187>W79,W79-AW187,MIN(-SUM(BN187:$BU187),W79-AW187))","v":0},{"$f":"IF(AX187>X79,X79-AX187,MIN(-SUM(BO187:$BU187),X79-AX187))","v":0},{"$f":"IF(AY187>Y79,Y79-AY187,MIN(-SUM(BP187:$BU187),Y79-AY187))","v":0},{"$f":"IF(AZ187>Z79,Z79-AZ187,MIN(-SUM(BQ187:$BU187),Z79-AZ187))","v":0},{"$f":"IF(BA187>AA79,AA79-BA187,MIN(-SUM(BR187:$BU187),AA79-BA187))","v":0},{"$f":"IF(BB187>AB79,AB79-BB187,MIN(-SUM(BS187:$BU187),AB79-BB187))","v":0},{"$f":"IF(BC187>AC79,AC79-BC187,MIN(-SUM(BT187:$BU187),AC79-BC187))","v":0},{"$f":"IF(BD187>AD79,AD79-BD187,MIN(-SUM(BU187:$BU187),AD79-BD187))","v":0},null,0,0]
["Leavers","2021-04-01",{"$f":"IF($B188>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B188))+IF(B188<DATE(2020,2,28),0,1)+IF($B188>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B188>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E188+F188+IF(C188=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B188,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C188=1,INPUTS!L$45,IF(C188=0,INPUTS!K$45,IF(C188=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D81)","v":2.9290977171155938E-3},{"$f":"IF(B188>=DATE(2023,2,1),0,IF(E188-D80+D79<0,-(E188-D80+D79),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B188,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,332577595.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171147125E-3,2.9290977171147125E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171147125E-3,2.9290977171147125E-3,2.9290977171155938E-3,null,{"$f":"IF(AR188>R80,R80-AR188,MIN(-SUM(BI188:$BU188),R80-AR188))","v":0},{"$f":"IF(AS188>S80,S80-AS188,MIN(-SUM(BJ188:$BU188),S80-AS188))","v":0},{"$f":"IF(AT188>T80,T80-AT188,MIN(-SUM(BK188:$BU188),T80-AT188))","v":0},{"$f":"IF(AU188>U80,U80-AU188,MIN(-SUM(BL188:$BU188),U80-AU188))","v":0},{"$f":"IF(AV188>V80,V80-AV188,MIN(-SUM(BM188:$BU188),V80-AV188))","v":0},{"$f":"IF(AW188>W80,W80-AW188,MIN(-SUM(BN188:$BU188),W80-AW188))","v":0},{"$f":"IF(AX188>X80,X80-AX188,MIN(-SUM(BO188:$BU188),X80-AX188))","v":0},{"$f":"IF(AY188>Y80,Y80-AY188,MIN(-SUM(BP188:$BU188),Y80-AY188))","v":0},{"$f":"IF(AZ188>Z80,Z80-AZ188,MIN(-SUM(BQ188:$BU188),Z80-AZ188))","v":0},{"$f":"IF(BA188>AA80,AA80-BA188,MIN(-SUM(BR188:$BU188),AA80-BA188))","v":0},{"$f":"IF(BB188>AB80,AB80-BB188,MIN(-SUM(BS188:$BU188),AB80-BB188))","v":0},{"$f":"IF(BC188>AC80,AC80-BC188,MIN(-SUM(BT188:$BU188),AC80-BC188))","v":0},{"$f":"IF(BD188>AD80,AD80-BD188,MIN(-SUM(BU188:$BU188),AD80-BD188))","v":0},null,0,0]
["Leavers","2021-03-01",{"$f":"IF($B189>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B189))+IF(B189<DATE(2020,2,28),0,1)+IF($B189>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B189>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E189+F189+IF(C189=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B189,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C189=1,INPUTS!L$45,IF(C189=0,INPUTS!K$45,IF(C189=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D82)","v":2.9290977171155938E-3},{"$f":"IF(B189>=DATE(2023,2,1),0,IF(E189-D81+D80<0,-(E189-D81+D80),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B189,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,327677973.54318511,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171146995E-3,2.9290977171146995E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171146995E-3,2.9290977171146995E-3,2.9290977171155938E-3,null,{"$f":"IF(AR189>R81,R81-AR189,MIN(-SUM(BI189:$BU189),R81-AR189))","v":0},{"$f":"IF(AS189>S81,S81-AS189,MIN(-SUM(BJ189:$BU189),S81-AS189))","v":0},{"$f":"IF(AT189>T81,T81-AT189,MIN(-SUM(BK189:$BU189),T81-AT189))","v":0},{"$f":"IF(AU189>U81,U81-AU189,MIN(-SUM(BL189:$BU189),U81-AU189))","v":0},{"$f":"IF(AV189>V81,V81-AV189,MIN(-SUM(BM189:$BU189),V81-AV189))","v":0},{"$f":"IF(AW189>W81,W81-AW189,MIN(-SUM(BN189:$BU189),W81-AW189))","v":0},{"$f":"IF(AX189>X81,X81-AX189,MIN(-SUM(BO189:$BU189),X81-AX189))","v":0},{"$f":"IF(AY189>Y81,Y81-AY189,MIN(-SUM(BP189:$BU189),Y81-AY189))","v":0},{"$f":"IF(AZ189>Z81,Z81-AZ189,MIN(-SUM(BQ189:$BU189),Z81-AZ189))","v":0},{"$f":"IF(BA189>AA81,AA81-BA189,MIN(-SUM(BR189:$BU189),AA81-BA189))","v":0},{"$f":"IF(BB189>AB81,AB81-BB189,MIN(-SUM(BS189:$BU189),AB81-BB189))","v":0},{"$f":"IF(BC189>AC81,AC81-BC189,MIN(-SUM(BT189:$BU189),AC81-BC189))","v":0},{"$f":"IF(BD189>AD81,AD81-BD189,MIN(-SUM(BU189:$BU189),AD81-BD189))","v":0},null,0,0]
["Leavers","2021-02-01",{"$f":"IF($B190>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B190))+IF(B190<DATE(2020,2,28),0,1)+IF($B190>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B190>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E190+F190+IF(C190=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B190,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C190=1,INPUTS!L$45,IF(C190=0,INPUTS!K$45,IF(C190=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D83)","v":2.9290977171155938E-3},{"$f":"IF(B190>=DATE(2023,2,1),0,IF(E190-D82+D81<0,-(E190-D82+D81),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B190,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,321399039.28483039,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171146822E-3,2.9290977171146822E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171146822E-3,2.9290977171146822E-3,2.9290977171155938E-3,null,{"$f":"IF(AR190>R82,R82-AR190,MIN(-SUM(BI190:$BU190),R82-AR190))","v":0},{"$f":"IF(AS190>S82,S82-AS190,MIN(-SUM(BJ190:$BU190),S82-AS190))","v":0},{"$f":"IF(AT190>T82,T82-AT190,MIN(-SUM(BK190:$BU190),T82-AT190))","v":0},{"$f":"IF(AU190>U82,U82-AU190,MIN(-SUM(BL190:$BU190),U82-AU190))","v":0},{"$f":"IF(AV190>V82,V82-AV190,MIN(-SUM(BM190:$BU190),V82-AV190))","v":0},{"$f":"IF(AW190>W82,W82-AW190,MIN(-SUM(BN190:$BU190),W82-AW190))","v":0},{"$f":"IF(AX190>X82,X82-AX190,MIN(-SUM(BO190:$BU190),X82-AX190))","v":0},{"$f":"IF(AY190>Y82,Y82-AY190,MIN(-SUM(BP190:$BU190),Y82-AY190))","v":0},{"$f":"IF(AZ190>Z82,Z82-AZ190,MIN(-SUM(BQ190:$BU190),Z82-AZ190))","v":0},{"$f":"IF(BA190>AA82,AA82-BA190,MIN(-SUM(BR190:$BU190),AA82-BA190))","v":0},{"$f":"IF(BB190>AB82,AB82-BB190,MIN(-SUM(BS190:$BU190),AB82-BB190))","v":0},{"$f":"IF(BC190>AC82,AC82-BC190,MIN(-SUM(BT190:$BU190),AC82-BC190))","v":0},{"$f":"IF(BD190>AD82,AD82-BD190,MIN(-SUM(BU190:$BU190),AD82-BD190))","v":0},null,0,0]
["Leavers","2021-01-01",{"$f":"IF($B191>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B191))+IF(B191<DATE(2020,2,28),0,1)+IF($B191>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B191>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E191+F191+IF(C191=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B191,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C191=1,INPUTS!L$45,IF(C191=0,INPUTS!K$45,IF(C191=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D84)","v":2.9290977171155938E-3},{"$f":"IF(B191>=DATE(2023,2,1),0,IF(E191-D83+D82<0,-(E191-D83+D82),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B191,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,318150329.68612981,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171146731E-3,2.9290977171146731E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171146731E-3,2.9290977171146731E-3,2.9290977171155938E-3,null,{"$f":"IF(AR191>R83,R83-AR191,MIN(-SUM(BI191:$BU191),R83-AR191))","v":0},{"$f":"IF(AS191>S83,S83-AS191,MIN(-SUM(BJ191:$BU191),S83-AS191))","v":0},{"$f":"IF(AT191>T83,T83-AT191,MIN(-SUM(BK191:$BU191),T83-AT191))","v":0},{"$f":"IF(AU191>U83,U83-AU191,MIN(-SUM(BL191:$BU191),U83-AU191))","v":0},{"$f":"IF(AV191>V83,V83-AV191,MIN(-SUM(BM191:$BU191),V83-AV191))","v":0},{"$f":"IF(AW191>W83,W83-AW191,MIN(-SUM(BN191:$BU191),W83-AW191))","v":0},{"$f":"IF(AX191>X83,X83-AX191,MIN(-SUM(BO191:$BU191),X83-AX191))","v":0},{"$f":"IF(AY191>Y83,Y83-AY191,MIN(-SUM(BP191:$BU191),Y83-AY191))","v":0},{"$f":"IF(AZ191>Z83,Z83-AZ191,MIN(-SUM(BQ191:$BU191),Z83-AZ191))","v":0},{"$f":"IF(BA191>AA83,AA83-BA191,MIN(-SUM(BR191:$BU191),AA83-BA191))","v":0},{"$f":"IF(BB191>AB83,AB83-BB191,MIN(-SUM(BS191:$BU191),AB83-BB191))","v":0},{"$f":"IF(BC191>AC83,AC83-BC191,MIN(-SUM(BT191:$BU191),AC83-BC191))","v":0},{"$f":"IF(BD191>AD83,AD83-BD191,MIN(-SUM(BU191:$BU191),AD83-BD191))","v":0},null,0,0]
["Leavers","2020-12-01",{"$f":"IF($B192>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B192))+IF(B192<DATE(2020,2,28),0,1)+IF($B192>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B192>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E192+F192+IF(C192=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B192,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C192=1,INPUTS!L$45,IF(C192=0,INPUTS!K$45,IF(C192=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D85)","v":2.9290977171155938E-3},{"$f":"IF(B192>=DATE(2023,2,1),0,IF(E192-D84+D83<0,-(E192-D84+D83),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B192,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,315874836.98571187,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171146666E-3,2.9290977171146666E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171146666E-3,2.9290977171146666E-3,2.9290977171155938E-3,null,{"$f":"IF(AR192>R84,R84-AR192,MIN(-SUM(BI192:$BU192),R84-AR192))","v":0},{"$f":"IF(AS192>S84,S84-AS192,MIN(-SUM(BJ192:$BU192),S84-AS192))","v":0},{"$f":"IF(AT192>T84,T84-AT192,MIN(-SUM(BK192:$BU192),T84-AT192))","v":0},{"$f":"IF(AU192>U84,U84-AU192,MIN(-SUM(BL192:$BU192),U84-AU192))","v":0},{"$f":"IF(AV192>V84,V84-AV192,MIN(-SUM(BM192:$BU192),V84-AV192))","v":0},{"$f":"IF(AW192>W84,W84-AW192,MIN(-SUM(BN192:$BU192),W84-AW192))","v":0},{"$f":"IF(AX192>X84,X84-AX192,MIN(-SUM(BO192:$BU192),X84-AX192))","v":0},{"$f":"IF(AY192>Y84,Y84-AY192,MIN(-SUM(BP192:$BU192),Y84-AY192))","v":0},{"$f":"IF(AZ192>Z84,Z84-AZ192,MIN(-SUM(BQ192:$BU192),Z84-AZ192))","v":0},{"$f":"IF(BA192>AA84,AA84-BA192,MIN(-SUM(BR192:$BU192),AA84-BA192))","v":0},{"$f":"IF(BB192>AB84,AB84-BB192,MIN(-SUM(BS192:$BU192),AB84-BB192))","v":0},{"$f":"IF(BC192>AC84,AC84-BC192,MIN(-SUM(BT192:$BU192),AC84-BC192))","v":0},{"$f":"IF(BD192>AD84,AD84-BD192,MIN(-SUM(BU192:$BU192),AD84-BD192))","v":0},null,0,0]
["Leavers","2020-11-01",{"$f":"IF($B193>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B193))+IF(B193<DATE(2020,2,28),0,1)+IF($B193>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B193>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E193+F193+IF(C193=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B193,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C193=1,INPUTS!L$45,IF(C193=0,INPUTS!K$45,IF(C193=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D86)","v":2.9290977171155938E-3},{"$f":"IF(B193>=DATE(2023,2,1),0,IF(E193-D85+D84<0,-(E193-D85+D84),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B193,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,311178155.23173678,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171146527E-3,2.9290977171146527E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171146527E-3,2.9290977171146527E-3,2.9290977171155938E-3,null,{"$f":"IF(AR193>R85,R85-AR193,MIN(-SUM(BI193:$BU193),R85-AR193))","v":0},{"$f":"IF(AS193>S85,S85-AS193,MIN(-SUM(BJ193:$BU193),S85-AS193))","v":0},{"$f":"IF(AT193>T85,T85-AT193,MIN(-SUM(BK193:$BU193),T85-AT193))","v":0},{"$f":"IF(AU193>U85,U85-AU193,MIN(-SUM(BL193:$BU193),U85-AU193))","v":0},{"$f":"IF(AV193>V85,V85-AV193,MIN(-SUM(BM193:$BU193),V85-AV193))","v":0},{"$f":"IF(AW193>W85,W85-AW193,MIN(-SUM(BN193:$BU193),W85-AW193))","v":0},{"$f":"IF(AX193>X85,X85-AX193,MIN(-SUM(BO193:$BU193),X85-AX193))","v":0},{"$f":"IF(AY193>Y85,Y85-AY193,MIN(-SUM(BP193:$BU193),Y85-AY193))","v":0},{"$f":"IF(AZ193>Z85,Z85-AZ193,MIN(-SUM(BQ193:$BU193),Z85-AZ193))","v":0},{"$f":"IF(BA193>AA85,AA85-BA193,MIN(-SUM(BR193:$BU193),AA85-BA193))","v":0},{"$f":"IF(BB193>AB85,AB85-BB193,MIN(-SUM(BS193:$BU193),AB85-BB193))","v":0},{"$f":"IF(BC193>AC85,AC85-BC193,MIN(-SUM(BT193:$BU193),AC85-BC193))","v":0},{"$f":"IF(BD193>AD85,AD85-BD193,MIN(-SUM(BU193:$BU193),AD85-BD193))","v":0},null,0,0]
["Leavers","2020-10-01",{"$f":"IF($B194>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B194))+IF(B194<DATE(2020,2,28),0,1)+IF($B194>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B194>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E194+F194+IF(C194=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B194,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C194=1,INPUTS!L$45,IF(C194=0,INPUTS!K$45,IF(C194=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D87)","v":2.9290977171155938E-3},{"$f":"IF(B194>=DATE(2023,2,1),0,IF(E194-D86+D85<0,-(E194-D86+D85),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B194,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,307275084.35830986,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171146401E-3,2.9290977171146401E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N86,0,$D194*R86*R$4/$P194)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.9290977171146401E-3,2.9290977171146401E-3,2.9290977171155938E-3,null,{"$f":"IF(AR194>R86,R86-AR194,MIN(-SUM(BI194:$BU194),R86-AR194))","v":0},{"$f":"IF(AS194>S86,S86-AS194,MIN(-SUM(BJ194:$BU194),S86-AS194))","v":0},{"$f":"IF(AT194>T86,T86-AT194,MIN(-SUM(BK194:$BU194),T86-AT194))","v":0},{"$f":"IF(AU194>U86,U86-AU194,MIN(-SUM(BL194:$BU194),U86-AU194))","v":0},{"$f":"IF(AV194>V86,V86-AV194,MIN(-SUM(BM194:$BU194),V86-AV194))","v":0},{"$f":"IF(AW194>W86,W86-AW194,MIN(-SUM(BN194:$BU194),W86-AW194))","v":0},{"$f":"IF(AX194>X86,X86-AX194,MIN(-SUM(BO194:$BU194),X86-AX194))","v":0},{"$f":"IF(AY194>Y86,Y86-AY194,MIN(-SUM(BP194:$BU194),Y86-AY194))","v":0},{"$f":"IF(AZ194>Z86,Z86-AZ194,MIN(-SUM(BQ194:$BU194),Z86-AZ194))","v":0},{"$f":"IF(BA194>AA86,AA86-BA194,MIN(-SUM(BR194:$BU194),AA86-BA194))","v":0},{"$f":"IF(BB194>AB86,AB86-BB194,MIN(-SUM(BS194:$BU194),AB86-BB194))","v":0},{"$f":"IF(BC194>AC86,AC86-BC194,MIN(-SUM(BT194:$BU194),AC86-BC194))","v":0},{"$f":"IF(BD194>AD86,AD86-BD194,MIN(-SUM(BU194:$BU194),AD86-BD194))","v":0},null,0,0]
["Leavers","2020-09-01",{"$f":"IF($B195>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B195))+IF(B195<DATE(2020,2,28),0,1)+IF($B195>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B195>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E195+F195+IF(C195=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B195,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C195=1,INPUTS!L$45,IF(C195=0,INPUTS!K$45,IF(C195=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D88)","v":2.9290977171155938E-3},{"$f":"IF(B195>=DATE(2023,2,1),0,IF(E195-D87+D86<0,-(E195-D87+D86),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B195,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,299583587.96751314,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171146163E-3,2.9290977171146163E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171146163E-3,2.9290977171146163E-3,2.9290977171155938E-3,null,{"$f":"IF(AR195>R87,R87-AR195,MIN(-SUM(BI195:$BU195),R87-AR195))","v":0},{"$f":"IF(AS195>S87,S87-AS195,MIN(-SUM(BJ195:$BU195),S87-AS195))","v":0},{"$f":"IF(AT195>T87,T87-AT195,MIN(-SUM(BK195:$BU195),T87-AT195))","v":0},{"$f":"IF(AU195>U87,U87-AU195,MIN(-SUM(BL195:$BU195),U87-AU195))","v":0},{"$f":"IF(AV195>V87,V87-AV195,MIN(-SUM(BM195:$BU195),V87-AV195))","v":0},{"$f":"IF(AW195>W87,W87-AW195,MIN(-SUM(BN195:$BU195),W87-AW195))","v":0},{"$f":"IF(AX195>X87,X87-AX195,MIN(-SUM(BO195:$BU195),X87-AX195))","v":0},{"$f":"IF(AY195>Y87,Y87-AY195,MIN(-SUM(BP195:$BU195),Y87-AY195))","v":0},{"$f":"IF(AZ195>Z87,Z87-AZ195,MIN(-SUM(BQ195:$BU195),Z87-AZ195))","v":0},{"$f":"IF(BA195>AA87,AA87-BA195,MIN(-SUM(BR195:$BU195),AA87-BA195))","v":0},{"$f":"IF(BB195>AB87,AB87-BB195,MIN(-SUM(BS195:$BU195),AB87-BB195))","v":0},{"$f":"IF(BC195>AC87,AC87-BC195,MIN(-SUM(BT195:$BU195),AC87-BC195))","v":0},{"$f":"IF(BD195>AD87,AD87-BD195,MIN(-SUM(BU195:$BU195),AD87-BD195))","v":0},null,0,0]
["Leavers","2020-08-01",{"$f":"IF($B196>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B196))+IF(B196<DATE(2020,2,28),0,1)+IF($B196>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B196>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E196+F196+IF(C196=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B196,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C196=1,INPUTS!L$45,IF(C196=0,INPUTS!K$45,IF(C196=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D89)","v":2.9290977171155938E-3},{"$f":"IF(B196>=DATE(2023,2,1),0,IF(E196-D88+D87<0,-(E196-D88+D87),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B196,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,297707907.96633524,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171146097E-3,2.9290977171146097E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171146097E-3,2.9290977171146097E-3,2.9290977171155938E-3,null,{"$f":"IF(AR196>R88,R88-AR196,MIN(-SUM(BI196:$BU196),R88-AR196))","v":0},{"$f":"IF(AS196>S88,S88-AS196,MIN(-SUM(BJ196:$BU196),S88-AS196))","v":0},{"$f":"IF(AT196>T88,T88-AT196,MIN(-SUM(BK196:$BU196),T88-AT196))","v":0},{"$f":"IF(AU196>U88,U88-AU196,MIN(-SUM(BL196:$BU196),U88-AU196))","v":0},{"$f":"IF(AV196>V88,V88-AV196,MIN(-SUM(BM196:$BU196),V88-AV196))","v":0},{"$f":"IF(AW196>W88,W88-AW196,MIN(-SUM(BN196:$BU196),W88-AW196))","v":0},{"$f":"IF(AX196>X88,X88-AX196,MIN(-SUM(BO196:$BU196),X88-AX196))","v":0},{"$f":"IF(AY196>Y88,Y88-AY196,MIN(-SUM(BP196:$BU196),Y88-AY196))","v":0},{"$f":"IF(AZ196>Z88,Z88-AZ196,MIN(-SUM(BQ196:$BU196),Z88-AZ196))","v":0},{"$f":"IF(BA196>AA88,AA88-BA196,MIN(-SUM(BR196:$BU196),AA88-BA196))","v":0},{"$f":"IF(BB196>AB88,AB88-BB196,MIN(-SUM(BS196:$BU196),AB88-BB196))","v":0},{"$f":"IF(BC196>AC88,AC88-BC196,MIN(-SUM(BT196:$BU196),AC88-BC196))","v":0},{"$f":"IF(BD196>AD88,AD88-BD196,MIN(-SUM(BU196:$BU196),AD88-BD196))","v":0},null,0,0]
["Leavers","2020-07-01",{"$f":"IF($B197>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B197))+IF(B197<DATE(2020,2,28),0,1)+IF($B197>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B197>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E197+F197+IF(C197=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B197,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C197=1,INPUTS!L$45,IF(C197=0,INPUTS!K$45,IF(C197=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D90)","v":2.9290977171155938E-3},{"$f":"IF(B197>=DATE(2023,2,1),0,IF(E197-D89+D88<0,-(E197-D89+D88),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B197,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,292369807.19321316,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171145915E-3,2.9290977171145915E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171145915E-3,2.9290977171145915E-3,2.9290977171155938E-3,null,{"$f":"IF(AR197>R89,R89-AR197,MIN(-SUM(BI197:$BU197),R89-AR197))","v":0},{"$f":"IF(AS197>S89,S89-AS197,MIN(-SUM(BJ197:$BU197),S89-AS197))","v":0},{"$f":"IF(AT197>T89,T89-AT197,MIN(-SUM(BK197:$BU197),T89-AT197))","v":0},{"$f":"IF(AU197>U89,U89-AU197,MIN(-SUM(BL197:$BU197),U89-AU197))","v":0},{"$f":"IF(AV197>V89,V89-AV197,MIN(-SUM(BM197:$BU197),V89-AV197))","v":0},{"$f":"IF(AW197>W89,W89-AW197,MIN(-SUM(BN197:$BU197),W89-AW197))","v":0},{"$f":"IF(AX197>X89,X89-AX197,MIN(-SUM(BO197:$BU197),X89-AX197))","v":0},{"$f":"IF(AY197>Y89,Y89-AY197,MIN(-SUM(BP197:$BU197),Y89-AY197))","v":0},{"$f":"IF(AZ197>Z89,Z89-AZ197,MIN(-SUM(BQ197:$BU197),Z89-AZ197))","v":0},{"$f":"IF(BA197>AA89,AA89-BA197,MIN(-SUM(BR197:$BU197),AA89-BA197))","v":0},{"$f":"IF(BB197>AB89,AB89-BB197,MIN(-SUM(BS197:$BU197),AB89-BB197))","v":0},{"$f":"IF(BC197>AC89,AC89-BC197,MIN(-SUM(BT197:$BU197),AC89-BC197))","v":0},{"$f":"IF(BD197>AD89,AD89-BD197,MIN(-SUM(BU197:$BU197),AD89-BD197))","v":0},null,0,0]
["Leavers","2020-06-01",{"$f":"IF($B198>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B198))+IF(B198<DATE(2020,2,28),0,1)+IF($B198>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B198>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E198+F198+IF(C198=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B198,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C198=1,INPUTS!L$45,IF(C198=0,INPUTS!K$45,IF(C198=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D91)","v":2.9290977171155938E-3},{"$f":"IF(B198>=DATE(2023,2,1),0,IF(E198-D90+D89<0,-(E198-D90+D89),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B198,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,286913915.70696718,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171145724E-3,2.9290977171145724E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171145724E-3,2.9290977171145724E-3,2.9290977171155938E-3,null,{"$f":"IF(AR198>R90,R90-AR198,MIN(-SUM(BI198:$BU198),R90-AR198))","v":0},{"$f":"IF(AS198>S90,S90-AS198,MIN(-SUM(BJ198:$BU198),S90-AS198))","v":0},{"$f":"IF(AT198>T90,T90-AT198,MIN(-SUM(BK198:$BU198),T90-AT198))","v":0},{"$f":"IF(AU198>U90,U90-AU198,MIN(-SUM(BL198:$BU198),U90-AU198))","v":0},{"$f":"IF(AV198>V90,V90-AV198,MIN(-SUM(BM198:$BU198),V90-AV198))","v":0},{"$f":"IF(AW198>W90,W90-AW198,MIN(-SUM(BN198:$BU198),W90-AW198))","v":0},{"$f":"IF(AX198>X90,X90-AX198,MIN(-SUM(BO198:$BU198),X90-AX198))","v":0},{"$f":"IF(AY198>Y90,Y90-AY198,MIN(-SUM(BP198:$BU198),Y90-AY198))","v":0},{"$f":"IF(AZ198>Z90,Z90-AZ198,MIN(-SUM(BQ198:$BU198),Z90-AZ198))","v":0},{"$f":"IF(BA198>AA90,AA90-BA198,MIN(-SUM(BR198:$BU198),AA90-BA198))","v":0},{"$f":"IF(BB198>AB90,AB90-BB198,MIN(-SUM(BS198:$BU198),AB90-BB198))","v":0},{"$f":"IF(BC198>AC90,AC90-BC198,MIN(-SUM(BT198:$BU198),AC90-BC198))","v":0},{"$f":"IF(BD198>AD90,AD90-BD198,MIN(-SUM(BU198:$BU198),AD90-BD198))","v":0},null,0,0]
["Leavers","2020-05-01",{"$f":"IF($B199>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B199))+IF(B199<DATE(2020,2,28),0,1)+IF($B199>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B199>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E199+F199+IF(C199=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B199,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C199=1,INPUTS!L$45,IF(C199=0,INPUTS!K$45,IF(C199=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D92)","v":2.9290977171155938E-3},{"$f":"IF(B199>=DATE(2023,2,1),0,IF(E199-D91+D90<0,-(E199-D91+D90),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B199,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,281941906.67234617,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171145547E-3,2.9290977171145547E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171145547E-3,2.9290977171145547E-3,2.9290977171155938E-3,null,{"$f":"IF(AR199>R91,R91-AR199,MIN(-SUM(BI199:$BU199),R91-AR199))","v":0},{"$f":"IF(AS199>S91,S91-AS199,MIN(-SUM(BJ199:$BU199),S91-AS199))","v":0},{"$f":"IF(AT199>T91,T91-AT199,MIN(-SUM(BK199:$BU199),T91-AT199))","v":0},{"$f":"IF(AU199>U91,U91-AU199,MIN(-SUM(BL199:$BU199),U91-AU199))","v":0},{"$f":"IF(AV199>V91,V91-AV199,MIN(-SUM(BM199:$BU199),V91-AV199))","v":0},{"$f":"IF(AW199>W91,W91-AW199,MIN(-SUM(BN199:$BU199),W91-AW199))","v":0},{"$f":"IF(AX199>X91,X91-AX199,MIN(-SUM(BO199:$BU199),X91-AX199))","v":0},{"$f":"IF(AY199>Y91,Y91-AY199,MIN(-SUM(BP199:$BU199),Y91-AY199))","v":0},{"$f":"IF(AZ199>Z91,Z91-AZ199,MIN(-SUM(BQ199:$BU199),Z91-AZ199))","v":0},{"$f":"IF(BA199>AA91,AA91-BA199,MIN(-SUM(BR199:$BU199),AA91-BA199))","v":0},{"$f":"IF(BB199>AB91,AB91-BB199,MIN(-SUM(BS199:$BU199),AB91-BB199))","v":0},{"$f":"IF(BC199>AC91,AC91-BC199,MIN(-SUM(BT199:$BU199),AC91-BC199))","v":0},{"$f":"IF(BD199>AD91,AD91-BD199,MIN(-SUM(BU199:$BU199),AD91-BD199))","v":0},null,0,0]
["Leavers","2020-04-01",{"$f":"IF($B200>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B200))+IF(B200<DATE(2020,2,28),0,1)+IF($B200>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B200>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E200+F200+IF(C200=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B200,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C200=1,INPUTS!L$45,IF(C200=0,INPUTS!K$45,IF(C200=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D93)","v":2.9290977171155938E-3},{"$f":"IF(B200>=DATE(2023,2,1),0,IF(E200-D92+D91<0,-(E200-D92+D91),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B200,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,277267994.15993559,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171145369E-3,2.9290977171145369E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171145369E-3,2.9290977171145369E-3,2.9290977171155938E-3,null,{"$f":"IF(AR200>R92,R92-AR200,MIN(-SUM(BI200:$BU200),R92-AR200))","v":0},{"$f":"IF(AS200>S92,S92-AS200,MIN(-SUM(BJ200:$BU200),S92-AS200))","v":0},{"$f":"IF(AT200>T92,T92-AT200,MIN(-SUM(BK200:$BU200),T92-AT200))","v":0},{"$f":"IF(AU200>U92,U92-AU200,MIN(-SUM(BL200:$BU200),U92-AU200))","v":0},{"$f":"IF(AV200>V92,V92-AV200,MIN(-SUM(BM200:$BU200),V92-AV200))","v":0},{"$f":"IF(AW200>W92,W92-AW200,MIN(-SUM(BN200:$BU200),W92-AW200))","v":0},{"$f":"IF(AX200>X92,X92-AX200,MIN(-SUM(BO200:$BU200),X92-AX200))","v":0},{"$f":"IF(AY200>Y92,Y92-AY200,MIN(-SUM(BP200:$BU200),Y92-AY200))","v":0},{"$f":"IF(AZ200>Z92,Z92-AZ200,MIN(-SUM(BQ200:$BU200),Z92-AZ200))","v":0},{"$f":"IF(BA200>AA92,AA92-BA200,MIN(-SUM(BR200:$BU200),AA92-BA200))","v":0},{"$f":"IF(BB200>AB92,AB92-BB200,MIN(-SUM(BS200:$BU200),AB92-BB200))","v":0},{"$f":"IF(BC200>AC92,AC92-BC200,MIN(-SUM(BT200:$BU200),AC92-BC200))","v":0},{"$f":"IF(BD200>AD92,AD92-BD200,MIN(-SUM(BU200:$BU200),AD92-BD200))","v":0},null,0,0]
["Leavers","2020-03-01",{"$f":"IF($B201>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B201))+IF(B201<DATE(2020,2,28),0,1)+IF($B201>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B201>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E201+F201+IF(C201=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B201,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C201=1,INPUTS!L$45,IF(C201=0,INPUTS!K$45,IF(C201=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D94)","v":2.9290977171155938E-3},{"$f":"IF(B201>=DATE(2023,2,1),0,IF(E201-D93+D92<0,-(E201-D93+D92),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B201,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,272829226.10694641,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171145204E-3,2.9290977171145204E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171145204E-3,2.9290977171145204E-3,2.9290977171155938E-3,null,{"$f":"IF(AR201>R93,R93-AR201,MIN(-SUM(BI201:$BU201),R93-AR201))","v":0},{"$f":"IF(AS201>S93,S93-AS201,MIN(-SUM(BJ201:$BU201),S93-AS201))","v":0},{"$f":"IF(AT201>T93,T93-AT201,MIN(-SUM(BK201:$BU201),T93-AT201))","v":0},{"$f":"IF(AU201>U93,U93-AU201,MIN(-SUM(BL201:$BU201),U93-AU201))","v":0},{"$f":"IF(AV201>V93,V93-AV201,MIN(-SUM(BM201:$BU201),V93-AV201))","v":0},{"$f":"IF(AW201>W93,W93-AW201,MIN(-SUM(BN201:$BU201),W93-AW201))","v":0},{"$f":"IF(AX201>X93,X93-AX201,MIN(-SUM(BO201:$BU201),X93-AX201))","v":0},{"$f":"IF(AY201>Y93,Y93-AY201,MIN(-SUM(BP201:$BU201),Y93-AY201))","v":0},{"$f":"IF(AZ201>Z93,Z93-AZ201,MIN(-SUM(BQ201:$BU201),Z93-AZ201))","v":0},{"$f":"IF(BA201>AA93,AA93-BA201,MIN(-SUM(BR201:$BU201),AA93-BA201))","v":0},{"$f":"IF(BB201>AB93,AB93-BB201,MIN(-SUM(BS201:$BU201),AB93-BB201))","v":0},{"$f":"IF(BC201>AC93,AC93-BC201,MIN(-SUM(BT201:$BU201),AC93-BC201))","v":0},{"$f":"IF(BD201>AD93,AD93-BD201,MIN(-SUM(BU201:$BU201),AD93-BD201))","v":0},null,0,0]
["Leavers","2020-02-01",{"$f":"IF($B202>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B202))+IF(B202<DATE(2020,2,28),0,1)+IF($B202>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B202>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E202+F202+IF(C202=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B202,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":417719.94587945874},{"$f":"IF(C202=1,INPUTS!L$45,IF(C202=0,INPUTS!K$45,IF(C202=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D95)","v":417719.94587945874},{"$f":"IF(B202>=DATE(2023,2,1),0,IF(E202-D94+D93<0,-(E202-D94+D93),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B202,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,417719.94587945874,null,null,null,null,null,301458356.00986254,null,346.75891431811448,486.43546071584814,1508.1205140336401,{"$f":"AU202+BK202","v":1673.3809004048519},4127.7632870627376,1209.6238798166571,4021.9105906101577,4704.4777667194603,4829.9105424384406,5051.9036754149784,5284.9427922745299,6007.9597367160613,378466.75781879463,417719.94587932009,417719.94587945874,null,null,null,null,null,null,null,null,null,null,null,346.75891431811448,486.43546071584814,1508.1205140336401,1673.3809004048519,4127.7632870627376,1209.6238798166571,4021.9105906101577,4704.4777667194603,4829.9105424384406,5051.9036754149784,5284.9427922745299,6007.9597367160613,378466.75781879463,417719.94587932009,417719.94587945874,null,{"$f":"IF(AR202>R94,R94-AR202,MIN(-SUM(BI202:$BU202),R94-AR202))","v":0},{"$f":"IF(AS202>S94,S94-AS202,MIN(-SUM(BJ202:$BU202),S94-AS202))","v":0},{"$f":"IF(AT202>T94,T94-AT202,MIN(-SUM(BK202:$BU202),T94-AT202))","v":0},{"$f":"IF(AU202>U94,U94-AU202,MIN(-SUM(BL202:$BU202),U94-AU202))","v":0},{"$f":"IF(AV202>V94,V94-AV202,MIN(-SUM(BM202:$BU202),V94-AV202))","v":0},{"$f":"IF(AW202>W94,W94-AW202,MIN(-SUM(BN202:$BU202),W94-AW202))","v":0},{"$f":"IF(AX202>X94,X94-AX202,MIN(-SUM(BO202:$BU202),X94-AX202))","v":0},{"$f":"IF(AY202>Y94,Y94-AY202,MIN(-SUM(BP202:$BU202),Y94-AY202))","v":0},{"$f":"IF(AZ202>Z94,Z94-AZ202,MIN(-SUM(BQ202:$BU202),Z94-AZ202))","v":0},{"$f":"IF(BA202>AA94,AA94-BA202,MIN(-SUM(BR202:$BU202),AA94-BA202))","v":0},{"$f":"IF(BB202>AB94,AB94-BB202,MIN(-SUM(BS202:$BU202),AB94-BB202))","v":0},{"$f":"IF(BC202>AC94,AC94-BC202,MIN(-SUM(BT202:$BU202),AC94-BC202))","v":0},{"$f":"IF(BD202>AD94,AD94-BD202,MIN(-SUM(BU202:$BU202),AD94-BD202))","v":0},null,0,0]
["Leavers","2020-01-01",{"$f":"IF($B203>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B203))+IF(B203<DATE(2020,2,28),0,1)+IF($B203>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B203>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E203+F203+IF(C203=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B203,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":421796.50020500203},{"$f":"IF(C203=1,INPUTS!L$45,IF(C203=0,INPUTS!K$45,IF(C203=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D96)","v":421796.50020500203},{"$f":"IF(B203>=DATE(2023,2,1),0,IF(E203-D95+D94<0,-(E203-D95+D94),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B203,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,421796.50020500203,null,null,null,null,null,302397828.9908675,null,{"$f":"AR203+BH203","v":245.17029062388013},1014.9027754579732,1268.6552294874989,3342.7281373434485,1021.8213895568772,3499.4674650711372,4184.5342342469539,4370.4523722856757,4635.0074605872269,4904.7217945699758,5630.1504558422612,3885.8838579765197,383793.00474181306,421796.5002048625,421796.50020500203,null,null,null,null,null,null,null,null,null,null,null,245.17029062388013,1014.9027754579732,1268.6552294874989,3342.7281373434485,1021.8213895568772,3499.4674650711372,4184.5342342469539,4370.4523722856757,4635.0074605872269,4904.7217945699758,5630.1504558422612,3885.8838579765197,383793.00474181306,421796.5002048625,421796.50020500203,null,{"$f":"IF(AR203>R95,R95-AR203,MIN(-SUM(BI203:$BU203),R95-AR203))","v":0},{"$f":"IF(AS203>S95,S95-AS203,MIN(-SUM(BJ203:$BU203),S95-AS203))","v":0},{"$f":"IF(AT203>T95,T95-AT203,MIN(-SUM(BK203:$BU203),T95-AT203))","v":0},{"$f":"IF(AU203>U95,U95-AU203,MIN(-SUM(BL203:$BU203),U95-AU203))","v":0},{"$f":"IF(AV203>V95,V95-AV203,MIN(-SUM(BM203:$BU203),V95-AV203))","v":0},{"$f":"IF(AW203>W95,W95-AW203,MIN(-SUM(BN203:$BU203),W95-AW203))","v":0},{"$f":"IF(AX203>X95,X95-AX203,MIN(-SUM(BO203:$BU203),X95-AX203))","v":0},{"$f":"IF(AY203>Y95,Y95-AY203,MIN(-SUM(BP203:$BU203),Y95-AY203))","v":0},{"$f":"IF(AZ203>Z95,Z95-AZ203,MIN(-SUM(BQ203:$BU203),Z95-AZ203))","v":0},{"$f":"IF(BA203>AA95,AA95-BA203,MIN(-SUM(BR203:$BU203),AA95-BA203))","v":0},{"$f":"IF(BB203>AB95,AB95-BB203,MIN(-SUM(BS203:$BU203),AB95-BB203))","v":0},{"$f":"IF(BC203>AC95,AC95-BC203,MIN(-SUM(BT203:$BU203),AC95-BC203))","v":0},{"$f":"IF(BD203>AD95,AD95-BD203,MIN(-SUM(BU203:$BU203),AD95-BD203))","v":0},null,0,0]
["Leavers","2019-12-01",{"$f":"IF($B204>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B204))+IF(B204<DATE(2020,2,28),0,1)+IF($B204>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B204>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E204+F204+IF(C204=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B204,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":422793.50871258706},{"$f":"IF(C204=1,INPUTS!L$45,IF(C204=0,INPUTS!K$45,IF(C204=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D97)","v":422793.50871258706},{"$f":"IF(B204>=DATE(2023,2,1),0,IF(E204-D96+D95<0,-(E204-D96+D95),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B204,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,422793.50871258706,null,null,null,null,null,302785546.75069475,null,508.70986665150173,849.05489464089192,2520.3118734769323,822.93653824301839,2939.8985450786231,3620.9546345052581,3866.0651919828492,4171.0508751528023,4475.2589473586477,5196.4071958306104,3621.5339790107023,13072.543547652431,377128.78262286313,422793.50871244742,422793.50871258706,null,null,null,null,null,null,null,null,null,null,null,508.70986665150173,849.05489464089192,2520.3118734769323,822.93653824301839,2939.8985450786231,3620.9546345052581,3866.0651919828492,4171.0508751528023,4475.2589473586477,5196.4071958306104,3621.5339790107023,13072.543547652431,377128.78262286313,422793.50871244742,422793.50871258706,null,{"$f":"IF(AR204>R96,R96-AR204,MIN(-SUM(BI204:$BU204),R96-AR204))","v":0},{"$f":"IF(AS204>S96,S96-AS204,MIN(-SUM(BJ204:$BU204),S96-AS204))","v":0},{"$f":"IF(AT204>T96,T96-AT204,MIN(-SUM(BK204:$BU204),T96-AT204))","v":0},{"$f":"IF(AU204>U96,U96-AU204,MIN(-SUM(BL204:$BU204),U96-AU204))","v":0},{"$f":"IF(AV204>V96,V96-AV204,MIN(-SUM(BM204:$BU204),V96-AV204))","v":0},{"$f":"IF(AW204>W96,W96-AW204,MIN(-SUM(BN204:$BU204),W96-AW204))","v":0},{"$f":"IF(AX204>X96,X96-AX204,MIN(-SUM(BO204:$BU204),X96-AX204))","v":0},{"$f":"IF(AY204>Y96,Y96-AY204,MIN(-SUM(BP204:$BU204),Y96-AY204))","v":0},{"$f":"IF(AZ204>Z96,Z96-AZ204,MIN(-SUM(BQ204:$BU204),Z96-AZ204))","v":0},{"$f":"IF(BA204>AA96,AA96-BA204,MIN(-SUM(BR204:$BU204),AA96-BA204))","v":0},{"$f":"IF(BB204>AB96,AB96-BB204,MIN(-SUM(BS204:$BU204),AB96-BB204))","v":0},{"$f":"IF(BC204>AC96,AC96-BC204,MIN(-SUM(BT204:$BU204),AC96-BC204))","v":0},{"$f":"IF(BD204>AD96,AD96-BD204,MIN(-SUM(BU204:$BU204),AD96-BD204))","v":0},null,0,0]
["Leavers","2019-11-01",{"$f":"IF($B205>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B205))+IF(B205<DATE(2020,2,28),0,1)+IF($B205>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B205>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E205+F205+IF(C205=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B205,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":424729.94792947924},{"$f":"IF(C205=1,INPUTS!L$45,IF(C205=0,INPUTS!K$45,IF(C205=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D98)","v":424729.94792947924},{"$f":"IF(B205>=DATE(2023,2,1),0,IF(E205-D97+D96<0,-(E205-D97+D96),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B205,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,424729.94792947924,null,null,null,null,null,302545945.04566622,null,427.40959327060375,1693.9964271221909,623.14469952926959,2377.9149805226202,3055.1278695291144,3359.8846483370521,3705.7048361245379,4044.81911340538,4762.0745615778687,3357.1311818647923,12236.543999947631,13173.217117910106,371912.97890019766,424729.94792933884,424729.94792947924,null,null,null,null,null,null,null,null,null,null,null,427.40959327060375,1693.9964271221909,623.14469952926959,2377.9149805226202,3055.1278695291144,3359.8846483370521,3705.7048361245379,4044.81911340538,4762.0745615778687,3357.1311818647923,12236.543999947631,13173.217117910106,371912.97890019766,424729.94792933884,424729.94792947924,null,{"$f":"IF(AR205>R97,R97-AR205,MIN(-SUM(BI205:$BU205),R97-AR205))","v":0},{"$f":"IF(AS205>S97,S97-AS205,MIN(-SUM(BJ205:$BU205),S97-AS205))","v":0},{"$f":"IF(AT205>T97,T97-AT205,MIN(-SUM(BK205:$BU205),T97-AT205))","v":0},{"$f":"IF(AU205>U97,U97-AU205,MIN(-SUM(BL205:$BU205),U97-AU205))","v":0},{"$f":"IF(AV205>V97,V97-AV205,MIN(-SUM(BM205:$BU205),V97-AV205))","v":0},{"$f":"IF(AW205>W97,W97-AW205,MIN(-SUM(BN205:$BU205),W97-AW205))","v":0},{"$f":"IF(AX205>X97,X97-AX205,MIN(-SUM(BO205:$BU205),X97-AX205))","v":0},{"$f":"IF(AY205>Y97,Y97-AY205,MIN(-SUM(BP205:$BU205),Y97-AY205))","v":0},{"$f":"IF(AZ205>Z97,Z97-AZ205,MIN(-SUM(BQ205:$BU205),Z97-AZ205))","v":0},{"$f":"IF(BA205>AA97,AA97-BA205,MIN(-SUM(BR205:$BU205),AA97-BA205))","v":0},{"$f":"IF(BB205>AB97,AB97-BB205,MIN(-SUM(BS205:$BU205),AB97-BB205))","v":0},{"$f":"IF(BC205>AC97,AC97-BC205,MIN(-SUM(BT205:$BU205),AC97-BC205))","v":0},{"$f":"IF(BD205>AD97,AD97-BD205,MIN(-SUM(BU205:$BU205),AD97-BD205))","v":0},null,0,0]
["Leavers","2019-10-01",{"$f":"IF($B206>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B206))+IF(B206<DATE(2020,2,28),0,1)+IF($B206>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B206>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E206+F206+IF(C206=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B206,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":421795.72457974579},{"$f":"IF(C206=1,INPUTS!L$45,IF(C206=0,INPUTS!K$45,IF(C206=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D99)","v":421795.72457974579},{"$f":"IF(B206>=DATE(2023,2,1),0,IF(E206-D98+D97<0,-(E206-D98+D97),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B206,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,421795.72457974579,null,null,null,null,null,301791166.68105447,null,844.43068859207062,414.75098218497408,1783.0210871313536,2446.9677402034781,2807.1318767953831,3189.0066080151569,3558.3699232553568,4261.8781007593116,3046.3686826816461,11231.89118779586,12209.731500107213,13162.779243898347,362839.39695818583,421795.72457960597,421795.72457974579,null,null,null,null,null,null,null,null,null,null,null,844.43068859207062,414.75098218497408,1783.0210871313536,2446.9677402034781,2807.1318767953831,3189.0066080151569,3558.3699232553568,4261.8781007593116,3046.3686826816461,11231.89118779586,12209.731500107213,13162.779243898347,362839.39695818583,421795.72457960597,421795.72457974579,null,{"$f":"IF(AR206>R98,R98-AR206,MIN(-SUM(BI206:$BU206),R98-AR206))","v":0},{"$f":"IF(AS206>S98,S98-AS206,MIN(-SUM(BJ206:$BU206),S98-AS206))","v":0},{"$f":"IF(AT206>T98,T98-AT206,MIN(-SUM(BK206:$BU206),T98-AT206))","v":0},{"$f":"IF(AU206>U98,U98-AU206,MIN(-SUM(BL206:$BU206),U98-AU206))","v":0},{"$f":"IF(AV206>V98,V98-AV206,MIN(-SUM(BM206:$BU206),V98-AV206))","v":0},{"$f":"IF(AW206>W98,W98-AW206,MIN(-SUM(BN206:$BU206),W98-AW206))","v":0},{"$f":"IF(AX206>X98,X98-AX206,MIN(-SUM(BO206:$BU206),X98-AX206))","v":0},{"$f":"IF(AY206>Y98,Y98-AY206,MIN(-SUM(BP206:$BU206),Y98-AY206))","v":0},{"$f":"IF(AZ206>Z98,Z98-AZ206,MIN(-SUM(BQ206:$BU206),Z98-AZ206))","v":0},{"$f":"IF(BA206>AA98,AA98-BA206,MIN(-SUM(BR206:$BU206),AA98-BA206))","v":0},{"$f":"IF(BB206>AB98,AB98-BB206,MIN(-SUM(BS206:$BU206),AB98-BB206))","v":0},{"$f":"IF(BC206>AC98,AC98-BC206,MIN(-SUM(BT206:$BU206),AC98-BC206))","v":0},{"$f":"IF(BD206>AD98,AD98-BD206,MIN(-SUM(BU206:$BU206),AD98-BD206))","v":0},null,0,0]
["Leavers","2019-09-01",{"$f":"IF($B207>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B207))+IF(B207<DATE(2020,2,28),0,1)+IF($B207>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B207>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E207+F207+IF(C207=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B207,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":426379.80186551862},{"$f":"IF(C207=1,INPUTS!L$45,IF(C207=0,INPUTS!K$45,IF(C207=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D100)","v":426379.80186551862},{"$f":"IF(B207>=DATE(2023,2,1),0,IF(E207-D99+D98<0,-(E207-D99+D98),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B207,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,426379.80186551862,null,null,null,null,null,300541576.32527667,null,210.79990695738127,1210.0286617958438,1870.8470058949654,2292.5603626826273,2716.8286236588983,3122.5784447829906,3823.3142856531636,2780.2485605616921,10393.76128979727,11429.186597258742,12441.89077321311,13432.182468841296,360655.57488427876,426379.80186537676,426379.80186551862,null,null,null,null,null,null,null,null,null,null,null,210.79990695738127,1210.0286617958438,1870.8470058949654,2292.5603626826273,2716.8286236588983,3122.5784447829906,3823.3142856531636,2780.2485605616921,10393.76128979727,11429.186597258742,12441.89077321311,13432.182468841296,360655.57488427876,426379.80186537676,426379.80186551862,null,{"$f":"IF(AR207>R99,R99-AR207,MIN(-SUM(BI207:$BU207),R99-AR207))","v":0},{"$f":"IF(AS207>S99,S99-AS207,MIN(-SUM(BJ207:$BU207),S99-AS207))","v":0},{"$f":"IF(AT207>T99,T99-AT207,MIN(-SUM(BK207:$BU207),T99-AT207))","v":0},{"$f":"IF(AU207>U99,U99-AU207,MIN(-SUM(BL207:$BU207),U99-AU207))","v":0},{"$f":"IF(AV207>V99,V99-AV207,MIN(-SUM(BM207:$BU207),V99-AV207))","v":0},{"$f":"IF(AW207>W99,W99-AW207,MIN(-SUM(BN207:$BU207),W99-AW207))","v":0},{"$f":"IF(AX207>X99,X99-AX207,MIN(-SUM(BO207:$BU207),X99-AX207))","v":0},{"$f":"IF(AY207>Y99,Y99-AY207,MIN(-SUM(BP207:$BU207),Y99-AY207))","v":0},{"$f":"IF(AZ207>Z99,Z99-AZ207,MIN(-SUM(BQ207:$BU207),Z99-AZ207))","v":0},{"$f":"IF(BA207>AA99,AA99-BA207,MIN(-SUM(BR207:$BU207),AA99-BA207))","v":0},{"$f":"IF(BB207>AB99,AB99-BB207,MIN(-SUM(BS207:$BU207),AB99-BB207))","v":0},{"$f":"IF(BC207>AC99,AC99-BC207,MIN(-SUM(BT207:$BU207),AC99-BC207))","v":0},{"$f":"IF(BD207>AD99,AD99-BD207,MIN(-SUM(BU207:$BU207),AD99-BD207))","v":0},null,0,0]
["Leavers","2019-08-01",{"$f":"IF($B208>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B208))+IF(B208<DATE(2020,2,28),0,1)+IF($B208>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B208>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E208+F208+IF(C208=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B208,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":426364.15733907337},{"$f":"IF(C208=1,INPUTS!L$45,IF(C208=0,INPUTS!K$45,IF(C208=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D101)","v":426364.15733907337},{"$f":"IF(B208>=DATE(2023,2,1),0,IF(E208-D100+D99<0,-(E208-D100+D99),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B208,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,426364.15733907337,null,null,null,null,null,299019640.70819712,null,608.93966239053668,1257.1184223740106,1735.5322322172913,2196.9755673107879,2634.0763281694867,3322.1068581026802,2469.6596575774784,9392.724598425646,10472.637036661816,11532.399296036152,12572.239764063128,13592.384998156589,354577.36291744519,426364.15733893076,426364.15733907337,null,null,null,null,null,null,null,null,null,null,null,608.93966239053668,1257.1184223740106,1735.5322322172913,2196.9755673107879,2634.0763281694867,3322.1068581026802,2469.6596575774784,9392.724598425646,10472.637036661816,11532.399296036152,12572.239764063128,13592.384998156589,354577.36291744519,426364.15733893076,426364.15733907337,null,{"$f":"IF(AR208>R100,R100-AR208,MIN(-SUM(BI208:$BU208),R100-AR208))","v":0},{"$f":"IF(AS208>S100,S100-AS208,MIN(-SUM(BJ208:$BU208),S100-AS208))","v":0},{"$f":"IF(AT208>T100,T100-AT208,MIN(-SUM(BK208:$BU208),T100-AT208))","v":0},{"$f":"IF(AU208>U100,U100-AU208,MIN(-SUM(BL208:$BU208),U100-AU208))","v":0},{"$f":"IF(AV208>V100,V100-AV208,MIN(-SUM(BM208:$BU208),V100-AV208))","v":0},{"$f":"IF(AW208>W100,W100-AW208,MIN(-SUM(BN208:$BU208),W100-AW208))","v":0},{"$f":"IF(AX208>X100,X100-AX208,MIN(-SUM(BO208:$BU208),X100-AX208))","v":0},{"$f":"IF(AY208>Y100,Y100-AY208,MIN(-SUM(BP208:$BU208),Y100-AY208))","v":0},{"$f":"IF(AZ208>Z100,Z100-AZ208,MIN(-SUM(BQ208:$BU208),Z100-AZ208))","v":0},{"$f":"IF(BA208>AA100,AA100-BA208,MIN(-SUM(BR208:$BU208),AA100-BA208))","v":0},{"$f":"IF(BB208>AB100,AB100-BB208,MIN(-SUM(BS208:$BU208),AB100-BB208))","v":0},{"$f":"IF(BC208>AC100,AC100-BC208,MIN(-SUM(BT208:$BU208),AC100-BC208))","v":0},{"$f":"IF(BD208>AD100,AD100-BD208,MIN(-SUM(BU208:$BU208),AD100-BD208))","v":0},null,0,0]
["Leavers","2019-07-01",{"$f":"IF($B209>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B209))+IF(B209<DATE(2020,2,28),0,1)+IF($B209>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B209>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E209+F209+IF(C209=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B209,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":426116.32031570311},{"$f":"IF(C209=1,INPUTS!L$45,IF(C209=0,INPUTS!K$45,IF(C209=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D102)","v":426116.32031570311},{"$f":"IF(B209>=DATE(2023,2,1),0,IF(E209-D101+D100<0,-(E209-D101+D100),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B209,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,426116.32031570311,null,null,null,null,null,296755490.30689812,null,633.89698584417511,1168.5273276781663,1666.5171871109476,2134.3636202688299,2808.0839413106019,2150.2879803183696,8360.5613381023068,9483.5235121717178,10589.11567673529,11677.495736777151,12748.820644097957,13803.246400908487,348891.87996423547,426116.32031555945,426116.32031570311,null,null,null,null,null,null,null,null,null,null,null,633.89698584417511,1168.5273276781663,1666.5171871109476,2134.3636202688299,2808.0839413106019,2150.2879803183696,8360.5613381023068,9483.5235121717178,10589.11567673529,11677.495736777151,12748.820644097957,13803.246400908487,348891.87996423547,426116.32031555945,426116.32031570311,null,{"$f":"IF(AR209>R101,R101-AR209,MIN(-SUM(BI209:$BU209),R101-AR209))","v":0},{"$f":"IF(AS209>S101,S101-AS209,MIN(-SUM(BJ209:$BU209),S101-AS209))","v":0},{"$f":"IF(AT209>T101,T101-AT209,MIN(-SUM(BK209:$BU209),T101-AT209))","v":0},{"$f":"IF(AU209>U101,U101-AU209,MIN(-SUM(BL209:$BU209),U101-AU209))","v":0},{"$f":"IF(AV209>V101,V101-AV209,MIN(-SUM(BM209:$BU209),V101-AV209))","v":0},{"$f":"IF(AW209>W101,W101-AW209,MIN(-SUM(BN209:$BU209),W101-AW209))","v":0},{"$f":"IF(AX209>X101,X101-AX209,MIN(-SUM(BO209:$BU209),X101-AX209))","v":0},{"$f":"IF(AY209>Y101,Y101-AY209,MIN(-SUM(BP209:$BU209),Y101-AY209))","v":0},{"$f":"IF(AZ209>Z101,Z101-AZ209,MIN(-SUM(BQ209:$BU209),Z101-AZ209))","v":0},{"$f":"IF(BA209>AA101,AA101-BA209,MIN(-SUM(BR209:$BU209),AA101-BA209))","v":0},{"$f":"IF(BB209>AB101,AB101-BB209,MIN(-SUM(BS209:$BU209),AB101-BB209))","v":0},{"$f":"IF(BC209>AC101,AC101-BC209,MIN(-SUM(BT209:$BU209),AC101-BC209))","v":0},{"$f":"IF(BD209>AD101,AD101-BD209,MIN(-SUM(BU209:$BU209),AD101-BD209))","v":0},null,0,0]
["Leavers","2019-06-01",{"$f":"IF($B210>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B210))+IF(B210<DATE(2020,2,28),0,1)+IF($B210>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B210>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E210+F210+IF(C210=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B210,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":426439.88806888065},{"$f":"IF(C210=1,INPUTS!L$45,IF(C210=0,INPUTS!K$45,IF(C210=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D103)","v":426439.88806888065},{"$f":"IF(B210>=DATE(2023,2,1),0,IF(E210-D102+D101<0,-(E210-D102+D101),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B210,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,426439.88806888065,null,null,null,null,null,294018898.80416578,null,591.00668967880983,1125.4684460833903,1623.964922832914,2282.3389985377075,1823.1797601565588,7301.9308512438874,8467.6467975785163,9618.9783407435316,10756.023915397278,11878.881557979686,12987.648907467361,14082.423206128664,343900.39567490725,426439.88806873554,426439.88806888065,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N102,0,$D210*R102*R$4/$P210)","v":591.00668967880983},1125.4684460833903,1623.964922832914,2282.3389985377075,1823.1797601565588,7301.9308512438874,8467.6467975785163,9618.9783407435316,10756.023915397278,11878.881557979686,12987.648907467361,14082.423206128664,343900.39567490725,426439.88806873554,426439.88806888065,null,{"$f":"IF(AR210>R102,R102-AR210,MIN(-SUM(BI210:$BU210),R102-AR210))","v":0},{"$f":"IF(AS210>S102,S102-AS210,MIN(-SUM(BJ210:$BU210),S102-AS210))","v":0},{"$f":"IF(AT210>T102,T102-AT210,MIN(-SUM(BK210:$BU210),T102-AT210))","v":0},{"$f":"IF(AU210>U102,U102-AU210,MIN(-SUM(BL210:$BU210),U102-AU210))","v":0},{"$f":"IF(AV210>V102,V102-AV210,MIN(-SUM(BM210:$BU210),V102-AV210))","v":0},{"$f":"IF(AW210>W102,W102-AW210,MIN(-SUM(BN210:$BU210),W102-AW210))","v":0},{"$f":"IF(AX210>X102,X102-AX210,MIN(-SUM(BO210:$BU210),X102-AX210))","v":0},{"$f":"IF(AY210>Y102,Y102-AY210,MIN(-SUM(BP210:$BU210),Y102-AY210))","v":0},{"$f":"IF(AZ210>Z102,Z102-AZ210,MIN(-SUM(BQ210:$BU210),Z102-AZ210))","v":0},{"$f":"IF(BA210>AA102,AA102-BA210,MIN(-SUM(BR210:$BU210),AA102-BA210))","v":0},{"$f":"IF(BB210>AB102,AB102-BB210,MIN(-SUM(BS210:$BU210),AB102-BB210))","v":0},{"$f":"IF(BC210>AC102,AC102-BC210,MIN(-SUM(BT210:$BU210),AC102-BC210))","v":0},{"$f":"IF(BD210>AD102,AD102-BD210,MIN(-SUM(BU210:$BU210),AD102-BD210))","v":0},null,0,0]
["Leavers","2019-05-01",{"$f":"IF($B211>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B211))+IF(B211<DATE(2020,2,28),0,1)+IF($B211>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B211>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E211+F211+IF(C211=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B211,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":427090.307605576},{"$f":"IF(C211=1,INPUTS!L$45,IF(C211=0,INPUTS!K$45,IF(C211=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D104)","v":427090.307605576},{"$f":"IF(B211>=DATE(2023,2,1),0,IF(E211-D103+D102<0,-(E211-D103+D102),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B211,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,427090.307605576,null,null,null,null,null,290811838.12335658,null,570.64585598710414,1099.4815459498375,1740.9413279099674,1485.6048372503001,6207.008655220835,7414.5505560010661,8610.9257424648931,9796.1853902662006,10970.380570934762,12133.562251876247,13285.781296372215,14427.088463580109,339348.15111161565,427090.3076054292,427090.307605576,null,null,null,null,null,null,null,null,null,null,null,570.64585598710414,1099.4815459498375,1740.9413279099674,1485.6048372503001,6207.008655220835,7414.5505560010661,8610.9257424648931,9796.1853902662006,10970.380570934762,12133.562251876247,13285.781296372215,14427.088463580109,339348.15111161565,427090.3076054292,427090.307605576,null,{"$f":"IF(AR211>R103,R103-AR211,MIN(-SUM(BI211:$BU211),R103-AR211))","v":0},{"$f":"IF(AS211>S103,S103-AS211,MIN(-SUM(BJ211:$BU211),S103-AS211))","v":0},{"$f":"IF(AT211>T103,T103-AT211,MIN(-SUM(BK211:$BU211),T103-AT211))","v":0},{"$f":"IF(AU211>U103,U103-AU211,MIN(-SUM(BL211:$BU211),U103-AU211))","v":0},{"$f":"IF(AV211>V103,V103-AV211,MIN(-SUM(BM211:$BU211),V103-AV211))","v":0},{"$f":"IF(AW211>W103,W103-AW211,MIN(-SUM(BN211:$BU211),W103-AW211))","v":0},{"$f":"IF(AX211>X103,X103-AX211,MIN(-SUM(BO211:$BU211),X103-AX211))","v":0},{"$f":"IF(AY211>Y103,Y103-AY211,MIN(-SUM(BP211:$BU211),Y103-AY211))","v":0},{"$f":"IF(AZ211>Z103,Z103-AZ211,MIN(-SUM(BQ211:$BU211),Z103-AZ211))","v":0},{"$f":"IF(BA211>AA103,AA103-BA211,MIN(-SUM(BR211:$BU211),AA103-BA211))","v":0},{"$f":"IF(BB211>AB103,AB103-BB211,MIN(-SUM(BS211:$BU211),AB103-BB211))","v":0},{"$f":"IF(BC211>AC103,AC103-BC211,MIN(-SUM(BT211:$BU211),AC103-BC211))","v":0},{"$f":"IF(BD211>AD103,AD103-BD211,MIN(-SUM(BU211:$BU211),AD103-BD211))","v":0},null,0,0]
["Leavers","2019-04-01",{"$f":"IF($B212>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B212))+IF(B212<DATE(2020,2,28),0,1)+IF($B212>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B212>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E212+F212+IF(C212=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B212,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":427973.84378843784},{"$f":"IF(C212=1,INPUTS!L$45,IF(C212=0,INPUTS!K$45,IF(C212=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D105)","v":427973.84378843784},{"$f":"IF(B212>=DATE(2023,2,1),0,IF(E212-D104+D103<0,-(E212-D104+D103),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B212,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,427973.84378843784,null,null,null,null,null,287086905.90700084,null,558.85876060741407,1181.6418519815431,1136.0760434275544,5070.6775078637056,6319.0098587011198,7559.6428488772281,8792.5942032870771,10017.881646825717,11235.522904388195,12445.535700869563,13647.937761164865,14842.746810169157,335165.71789012558,427973.84378828871,427973.84378843784,null,null,null,null,null,null,null,null,null,null,null,558.85876060741407,1181.6418519815431,1136.0760434275544,5070.6775078637056,6319.0098587011198,7559.6428488772281,8792.5942032870771,10017.881646825717,11235.522904388195,12445.535700869563,13647.937761164865,14842.746810169157,335165.71789012558,427973.84378828871,427973.84378843784,null,{"$f":"IF(AR212>R104,R104-AR212,MIN(-SUM(BI212:$BU212),R104-AR212))","v":0},{"$f":"IF(AS212>S104,S104-AS212,MIN(-SUM(BJ212:$BU212),S104-AS212))","v":0},{"$f":"IF(AT212>T104,T104-AT212,MIN(-SUM(BK212:$BU212),T104-AT212))","v":0},{"$f":"IF(AU212>U104,U104-AU212,MIN(-SUM(BL212:$BU212),U104-AU212))","v":0},{"$f":"IF(AV212>V104,V104-AV212,MIN(-SUM(BM212:$BU212),V104-AV212))","v":0},{"$f":"IF(AW212>W104,W104-AW212,MIN(-SUM(BN212:$BU212),W104-AW212))","v":0},{"$f":"IF(AX212>X104,X104-AX212,MIN(-SUM(BO212:$BU212),X104-AX212))","v":0},{"$f":"IF(AY212>Y104,Y104-AY212,MIN(-SUM(BP212:$BU212),Y104-AY212))","v":0},{"$f":"IF(AZ212>Z104,Z104-AZ212,MIN(-SUM(BQ212:$BU212),Z104-AZ212))","v":0},{"$f":"IF(BA212>AA104,AA104-BA212,MIN(-SUM(BR212:$BU212),AA104-BA212))","v":0},{"$f":"IF(BB212>AB104,AB104-BB212,MIN(-SUM(BS212:$BU212),AB104-BB212))","v":0},{"$f":"IF(BC212>AC104,AC104-BC212,MIN(-SUM(BT212:$BU212),AC104-BC212))","v":0},{"$f":"IF(BD212>AD104,AD104-BD212,MIN(-SUM(BU212:$BU212),AD104-BD212))","v":0},null,0,0]
["Leavers","2019-03-01",{"$f":"IF($B213>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B213))+IF(B213<DATE(2020,2,28),0,1)+IF($B213>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B213>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E213+F213+IF(C213=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B213,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":428424.13550635503},{"$f":"IF(C213=1,INPUTS!L$45,IF(C213=0,INPUTS!K$45,IF(C213=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D106)","v":428424.13550635503},{"$f":"IF(B213>=DATE(2023,2,1),0,IF(E213-D105+D104<0,-(E213-D105+D104),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B213,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,428424.13550635503,null,null,null,null,null,282803714.03545642,null,601.3111619730546,772.00294690620751,3882.3125033903243,5168.4900414783806,6450.7042647120788,7728.9551730914172,9003.2427666163967,10273.567045287018,11539.928009103282,12802.325658065181,14060.759992172727,15315.231011425913,330825.30493198149,428424.13550620346,428424.13550635503,null,null,null,null,null,null,null,null,null,null,null,601.3111619730546,772.00294690620751,3882.3125033903243,5168.4900414783806,6450.7042647120788,7728.9551730914172,9003.2427666163967,10273.567045287018,11539.928009103282,12802.325658065181,14060.759992172727,15315.231011425913,330825.30493198149,428424.13550620346,428424.13550635503,null,{"$f":"IF(AR213>R105,R105-AR213,MIN(-SUM(BI213:$BU213),R105-AR213))","v":0},{"$f":"IF(AS213>S105,S105-AS213,MIN(-SUM(BJ213:$BU213),S105-AS213))","v":0},{"$f":"IF(AT213>T105,T105-AT213,MIN(-SUM(BK213:$BU213),T105-AT213))","v":0},{"$f":"IF(AU213>U105,U105-AU213,MIN(-SUM(BL213:$BU213),U105-AU213))","v":0},{"$f":"IF(AV213>V105,V105-AV213,MIN(-SUM(BM213:$BU213),V105-AV213))","v":0},{"$f":"IF(AW213>W105,W105-AW213,MIN(-SUM(BN213:$BU213),W105-AW213))","v":0},{"$f":"IF(AX213>X105,X105-AX213,MIN(-SUM(BO213:$BU213),X105-AX213))","v":0},{"$f":"IF(AY213>Y105,Y105-AY213,MIN(-SUM(BP213:$BU213),Y105-AY213))","v":0},{"$f":"IF(AZ213>Z105,Z105-AZ213,MIN(-SUM(BQ213:$BU213),Z105-AZ213))","v":0},{"$f":"IF(BA213>AA105,AA105-BA213,MIN(-SUM(BR213:$BU213),AA105-BA213))","v":0},{"$f":"IF(BB213>AB105,AB105-BB213,MIN(-SUM(BS213:$BU213),AB105-BB213))","v":0},{"$f":"IF(BC213>AC105,AC105-BC213,MIN(-SUM(BT213:$BU213),AC105-BC213))","v":0},{"$f":"IF(BD213>AD105,AD105-BD213,MIN(-SUM(BU213:$BU213),AD105-BD213))","v":0},null,0,0]
["Leavers","2019-02-01",{"$f":"IF($B214>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B214))+IF(B214<DATE(2020,2,28),0,1)+IF($B214>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B214>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E214+F214+IF(C214=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B214,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":424212.82041820412},{"$f":"IF(C214=1,INPUTS!L$45,IF(C214=0,INPUTS!K$45,IF(C214=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D107)","v":424212.82041820412},{"$f":"IF(B214>=DATE(2023,2,1),0,IF(E214-D106+D105<0,-(E214-D106+D105),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B214,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,424212.82041820412,null,null,null,null,null,277876922.80009997,null,389.57848155097884,2616.1928514598803,3924.28927718982,5232.3857029197607,6540.4821286497008,7848.5785543796401,9156.6749801095793,10464.771405839521,11772.867831569461,13080.964257299402,14389.06068302934,15697.15710875928,323099.81715529511,424212.82041805144,424212.82041820412,null,null,null,null,null,null,null,null,null,null,null,389.57848155097884,2616.1928514598803,3924.28927718982,5232.3857029197607,6540.4821286497008,7848.5785543796401,9156.6749801095793,10464.771405839521,11772.867831569461,13080.964257299402,14389.06068302934,15697.15710875928,323099.81715529511,424212.82041805144,424212.82041820412,null,{"$f":"IF(AR214>R106,R106-AR214,MIN(-SUM(BI214:$BU214),R106-AR214))","v":0},{"$f":"IF(AS214>S106,S106-AS214,MIN(-SUM(BJ214:$BU214),S106-AS214))","v":0},{"$f":"IF(AT214>T106,T106-AT214,MIN(-SUM(BK214:$BU214),T106-AT214))","v":0},{"$f":"IF(AU214>U106,U106-AU214,MIN(-SUM(BL214:$BU214),U106-AU214))","v":0},{"$f":"IF(AV214>V106,V106-AV214,MIN(-SUM(BM214:$BU214),V106-AV214))","v":0},{"$f":"IF(AW214>W106,W106-AW214,MIN(-SUM(BN214:$BU214),W106-AW214))","v":0},{"$f":"IF(AX214>X106,X106-AX214,MIN(-SUM(BO214:$BU214),X106-AX214))","v":0},{"$f":"IF(AY214>Y106,Y106-AY214,MIN(-SUM(BP214:$BU214),Y106-AY214))","v":0},{"$f":"IF(AZ214>Z106,Z106-AZ214,MIN(-SUM(BQ214:$BU214),Z106-AZ214))","v":0},{"$f":"IF(BA214>AA106,AA106-BA214,MIN(-SUM(BR214:$BU214),AA106-BA214))","v":0},{"$f":"IF(BB214>AB106,AB106-BB214,MIN(-SUM(BS214:$BU214),AB106-BB214))","v":0},{"$f":"IF(BC214>AC106,AC106-BC214,MIN(-SUM(BT214:$BU214),AC106-BC214))","v":0},{"$f":"IF(BD214>AD106,AD106-BD214,MIN(-SUM(BU214:$BU214),AD106-BD214))","v":0},null,0,0]
["Leavers","2019-01-01",{"$f":"IF($B215>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B215))+IF(B215<DATE(2020,2,28),0,1)+IF($B215>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B215>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E215+F215+IF(C215=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B215,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C215=1,INPUTS!L$45,IF(C215=0,INPUTS!K$45,IF(C215=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D108)","v":0},{"$f":"IF(B215>=DATE(2023,2,1),0,IF(E215-D107+D106<0,-(E215-D107+D106),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B215,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R107,0,$N107-1,1,$AD$5-$N107+1),OFFSET($R$4,0,$N107-1,1,$AD$5-$N107+1))+0.0001","v":267339446.40009996},null,{"$f":"AR215+BH215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N107,0,$D215*R107*R$4/$P215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR215>R107,R107-AR215,MIN(-SUM(BI215:$BU215),R107-AR215))","v":0},{"$f":"IF(AS215>S107,S107-AS215,MIN(-SUM(BJ215:$BU215),S107-AS215))","v":0},{"$f":"IF(AT215>T107,T107-AT215,MIN(-SUM(BK215:$BU215),T107-AT215))","v":0},{"$f":"IF(AU215>U107,U107-AU215,MIN(-SUM(BL215:$BU215),U107-AU215))","v":0},{"$f":"IF(AV215>V107,V107-AV215,MIN(-SUM(BM215:$BU215),V107-AV215))","v":0},{"$f":"IF(AW215>W107,W107-AW215,MIN(-SUM(BN215:$BU215),W107-AW215))","v":0},{"$f":"IF(AX215>X107,X107-AX215,MIN(-SUM(BO215:$BU215),X107-AX215))","v":0},{"$f":"IF(AY215>Y107,Y107-AY215,MIN(-SUM(BP215:$BU215),Y107-AY215))","v":0},{"$f":"IF(AZ215>Z107,Z107-AZ215,MIN(-SUM(BQ215:$BU215),Z107-AZ215))","v":0},{"$f":"IF(BA215>AA107,AA107-BA215,MIN(-SUM(BR215:$BU215),AA107-BA215))","v":0},{"$f":"IF(BB215>AB107,AB107-BB215,MIN(-SUM(BS215:$BU215),AB107-BB215))","v":0},{"$f":"IF(BC215>AC107,AC107-BC215,MIN(-SUM(BT215:$BU215),AC107-BC215))","v":0},{"$f":"IF(BD215>AD107,AD107-BD215,MIN(-SUM(BU215:$BU215),AD107-BD215))","v":0},null,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Churn Back (UNW)",{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(S$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":7.1166528192353237E-2},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(T$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0.56995209746842057},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(U$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(V$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(W$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(X$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(Y$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(Z$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(AA$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Churn Back (Post)",{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(S$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":6.4209367592405253E-2},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(T$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0.39107259546753126},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(U$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(V$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(W$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(X$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(Y$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(Z$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(AA$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUTS!$H$21","v":"CHIP"},{"$f":"INPUTS!$H$22","v":"Children"},{"$f":"INPUTS!$H$23","v":"Expansion"},{"$f":"INPUTS!$H$24","v":"Adult"},{"$f":"INPUTS!$H$25","v":"Aged"},{"$f":"INPUTS!$H$26","v":"Disabled"},{"$f":"INPUTS!$H$27","v":"COVID New"},{"$f":"INPUTS!$H$28","v":"Unknown"},{"$f":"INPUTS!$H$29","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Joiners","Population 1","Population 2","Population 3","Population 4","Population 5","Population 6","Population 7","Population 8","Population 9",null,"RowLookup"]
["Joiners",{"$f":"B114","v":"2027-06-01"},{"$f":"C114","v":5},{"$f":"MAX(0,E222)+F222","v":311067.75809877017},null,{"$f":"IF(C223>=2,E115*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C223-1,1)+INDEX(INPUTS!$K$8:$K$11,$C223-1,1))^(1/12)-1)*D7,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B222,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":311067.75809877017},null,null,null,{"$f":"D222","v":311067.75809877017},null,null,null,null,null,null,null,{"$f":"$J222+SUM(S222:AA222)","v":498931.57786797651},{"$f":"IF($C222<2,0,IF($C222=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":12790.39635632813},{"$f":"IF($C222<2,0,IF($C222=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":175073.42341287821},{"$f":"IF($C222<2,0,IF($C222=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},null,{"$f":"ROW(Q115)","v":115}]
["Joiners",{"$f":"B115","v":"2027-05-01"},5,{"$f":"MAX(0,E223)+F223","v":310583.61714256165},null,{"$f":"IF(C224>=2,E116*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C224-1,1)+INDEX(INPUTS!$K$8:$K$11,$C224-1,1))^(1/12)-1)*D8,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B223,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":310583.61714256165},null,null,null,310583.61714256165,null,null,null,null,null,null,null,{"$f":"$J223+SUM(S223:AA223)","v":498142.77217251592},{"$f":"IF($C223<2,0,IF($C223=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":12757.779132042899},{"$f":"IF($C223<2,0,IF($C223=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":174801.37589791138},{"$f":"IF($C223<2,0,IF($C223=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},null,116]
["Joiners","2027-04-01",5,310100.3560425191,null,{"$f":"IF(C225>=2,E117*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C225-1,1)+INDEX(INPUTS!$K$8:$K$11,$C225-1,1))^(1/12)-1)*D9,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B224,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":310100.3560425191},null,null,null,310100.3560425191,null,null,null,null,null,null,null,{"$f":"$J224+SUM(S224:AA224)","v":497355.40626098262},{"$f":"IF($C224<2,0,IF($C224=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":12725.228264829226},{"$f":"IF($C224<2,0,IF($C224=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":174529.82195363429},{"$f":"IF($C224<2,0,IF($C224=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},null,117]
["Joiners","2027-03-01",5,309617.97315944248,null,{"$f":"IF(C226>=2,E118*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C226-1,1)+INDEX(INPUTS!$K$8:$K$11,$C226-1,1))^(1/12)-1)*D10,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B225,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":309617.97315944248},null,null,null,309617.97315944248,null,null,null,null,null,null,null,496569.47633357294,{"$f":"IF($C225<2,0,IF($C225=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":12692.743131973195},{"$f":"IF($C225<2,0,IF($C225=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":174258.76004215726},{"$f":"IF($C225<2,0,IF($C225=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},null,118]
["Joiners","2027-02-01",5,309136.46687323815,null,{"$f":"IF(C227>=2,E119*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C227-1,1)+INDEX(INPUTS!$K$8:$K$11,$C227-1,1))^(1/12)-1)*D11,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B226,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":309136.46687323815},null,null,null,309136.46687323815,null,null,null,null,null,null,null,495784.97840911895,{"$f":"IF($C226<2,0,IF($C226=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":12660.322965508267},{"$f":"IF($C226<2,0,IF($C226=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":173988.18857037253},{"$f":"IF($C226<2,0,IF($C226=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},null,119]
["Joiners","2027-01-01",5,308655.83558508335,null,{"$f":"IF(C228>=2,E120*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C228-1,1)+INDEX(INPUTS!$K$8:$K$11,$C228-1,1))^(1/12)-1)*D12,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B227,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":308655.83558508335},null,null,null,308655.83558508335,null,null,null,null,null,null,null,495001.9082974199,{"$f":"IF($C227<2,0,IF($C227=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":12627.96684271171},{"$f":"IF($C227<2,0,IF($C227=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":173718.10586962485},{"$f":"IF($C227<2,0,IF($C227=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},null,120]
["Joiners","2026-12-01",5,308176.07770438725,null,{"$f":"IF(C229>=2,E121*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C229-1,1)+INDEX(INPUTS!$K$8:$K$11,$C229-1,1))^(1/12)-1)*D13,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B228,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":308176.07770438725},null,null,null,308176.07770438725,null,null,null,null,null,null,null,494220.26161158545,{"$f":"IF($C228<2,0,IF($C228=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":12595.67369838593},{"$f":"IF($C228<2,0,IF($C228=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":173448.51020881228},{"$f":"IF($C228<2,0,IF($C228=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},null,121]
["Joiners","2026-11-01",5,307697.19116738072,null,{"$f":"IF(C230>=2,E122*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C230-1,1)+INDEX(INPUTS!$K$8:$K$11,$C230-1,1))^(1/12)-1)*D14,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B229,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":307697.19116738072},null,null,null,307697.19116738072,null,null,null,null,null,null,null,493440.03460760508,{"$f":"IF($C229<2,0,IF($C229=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":12563.442978369494},{"$f":"IF($C229<2,0,IF($C229=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":173179.40046185488},{"$f":"IF($C229<2,0,IF($C229=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},null,122]
["Joiners","2026-10-01",5,307219.17353640945,null,{"$f":"IF(C231>=2,E123*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C231-1,1)+INDEX(INPUTS!$K$8:$K$11,$C231-1,1))^(1/12)-1)*D15,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B230,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":307219.17353640945},null,null,null,307219.17353640945,null,null,null,null,null,null,null,492661.27359587565,{"$f":"IF($C230<2,0,IF($C230=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":12531.291732142281},{"$f":"IF($C230<2,0,IF($C230=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":172910.80832732393},{"$f":"IF($C230<2,0,IF($C230=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},null,123]
["Joiners","2026-09-01",5,306742.02212400228,null,{"$f":"IF(C232>=2,E124*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C232-1,1)+INDEX(INPUTS!$K$8:$K$11,$C232-1,1))^(1/12)-1)*D16,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B231,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":306742.02212400228},null,null,null,306742.02212400228,null,null,null,null,null,null,null,491884.00966163538,{"$f":"IF($C231<2,0,IF($C231=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":12499.235327655499},{"$f":"IF($C231<2,0,IF($C231=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":172642.7522099776},{"$f":"IF($C231<2,0,IF($C231=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},null,124]
["Joiners","2026-08-01",5,306265.73413402238,null,{"$f":"IF(C233>=2,E125*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C233-1,1)+INDEX(INPUTS!$K$8:$K$11,$C233-1,1))^(1/12)-1)*D17,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B232,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":306265.73413402238},null,null,null,306265.73413402238,null,null,null,null,null,null,null,491108.26198212459,{"$f":"IF($C232<2,0,IF($C232=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":12467.28785431588},{"$f":"IF($C232<2,0,IF($C232=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":172375.23999378632},{"$f":"IF($C232<2,0,IF($C232=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},null,125]
["Joiners","2026-07-01",5,305790.30664024071,null,{"$f":"IF(C234>=2,E126*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C234-1,1)+INDEX(INPUTS!$K$8:$K$11,$C234-1,1))^(1/12)-1)*D18,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B233,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":305790.30664024071},null,null,null,305790.30664024071,null,null,null,null,null,null,null,490334.03570357489,{"$f":"IF($C233<2,0,IF($C233=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":12435.461855810508},{"$f":"IF($C233<2,0,IF($C233=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":172108.26720752369},{"$f":"IF($C233<2,0,IF($C233=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},null,126]
["Joiners","2026-06-01",4,305315.73660466651,null,{"$f":"IF(C235>=2,E127*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C235-1,1)+INDEX(INPUTS!$K$8:$K$11,$C235-1,1))^(1/12)-1)*D19,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B234,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":305315.73660466651},null,null,null,305315.73660466651,null,null,null,null,null,null,null,489561.33927809878,{"$f":"IF($C234<2,0,IF($C234=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":12403.770598425635},{"$f":"IF($C234<2,0,IF($C234=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":171841.83207500665},{"$f":"IF($C234<2,0,IF($C234=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},null,127]
["Joiners","2026-05-01",4,304842.02195978782,null,{"$f":"IF(C236>=2,E128*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C236-1,1)+INDEX(INPUTS!$K$8:$K$11,$C236-1,1))^(1/12)-1)*D20,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B235,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":304842.02195978782},null,null,null,304842.02195978782,null,null,null,null,null,null,null,488790.18047162128,{"$f":"IF($C235<2,0,IF($C235=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":12372.226729329484},{"$f":"IF($C235<2,0,IF($C235=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":171575.93178250399},{"$f":"IF($C235<2,0,IF($C235=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},null,128]
["Joiners","2026-04-01",4,304369.21385477995,null,{"$f":"IF(C237>=2,E129*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C237-1,1)+INDEX(INPUTS!$K$8:$K$11,$C237-1,1))^(1/12)-1)*D21,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B236,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":304369.21385477995},null,null,null,304369.21385477995,null,null,null,null,null,null,null,488020.53720070416,{"$f":"IF($C236<2,0,IF($C236=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":12340.800061089336},{"$f":"IF($C236<2,0,IF($C236=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":171310.52328483487},{"$f":"IF($C236<2,0,IF($C236=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},null,129]
["Joiners","2026-03-01",4,303897.34656280227,null,{"$f":"IF(C238>=2,E130*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C238-1,1)+INDEX(INPUTS!$K$8:$K$11,$C238-1,1))^(1/12)-1)*D22,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B237,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":303897.34656280227},null,null,null,303897.34656280227,null,null,null,null,null,null,null,487246.86086556106,{"$f":"IF($C237<2,0,IF($C237=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":12307.926793925528},{"$f":"IF($C237<2,0,IF($C237=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":171041.58750883324},{"$f":"IF($C237<2,0,IF($C237=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},null,130]
["Joiners","2026-02-01",4,303426.43544778728,null,{"$f":"IF(C239>=2,E131*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C239-1,1)+INDEX(INPUTS!$K$8:$K$11,$C239-1,1))^(1/12)-1)*D23,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B238,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":303426.43544778728},null,null,null,303426.43544778728,null,null,null,null,null,null,null,486471.43784004322,{"$f":"IF($C238<2,0,IF($C238=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":12273.753608211126},{"$f":"IF($C238<2,0,IF($C238=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":170771.24878404482},{"$f":"IF($C238<2,0,IF($C238=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},null,131]
["Joiners",{"$f":"B131","v":"2026-01-01"},4,302956.47438734304,null,{"$f":"IF(C240>=2,E132*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C240-1,1)+INDEX(INPUTS!$K$8:$K$11,$C240-1,1))^(1/12)-1)*D24,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B239,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":302956.47438734304},null,null,null,302956.47438734304,null,null,null,null,null,null,null,485696.05018369795,{"$f":"IF($C239<2,0,IF($C239=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":12238.393029703817},{"$f":"IF($C239<2,0,IF($C239=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":170501.18276665112},{"$f":"IF($C239<2,0,IF($C239=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},null,132]
["Joiners","2025-12-01",4,302487.45987419062,null,{"$f":"IF(C241>=2,E133*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C241-1,1)+INDEX(INPUTS!$K$8:$K$11,$C241-1,1))^(1/12)-1)*D25,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B240,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":302487.45987419062},null,null,null,302487.45987419062,null,null,null,null,null,null,null,484922.79956155247,{"$f":"IF($C240<2,0,IF($C240=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":12201.980151014486},{"$f":"IF($C240<2,0,IF($C240=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":170233.35953634733},{"$f":"IF($C240<2,0,IF($C240=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},null,133]
["Joiners","2025-11-01",4,302019.38710275182,null,{"$f":"IF(C242>=2,E134*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C242-1,1)+INDEX(INPUTS!$K$8:$K$11,$C242-1,1))^(1/12)-1)*D26,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B241,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":302019.38710275182},null,null,null,302019.38710275182,null,null,null,null,null,null,null,484151.21935100423,{"$f":"IF($C241<2,0,IF($C241=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":12164.46355919808},{"$f":"IF($C241<2,0,IF($C241=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":169967.36868905436},{"$f":"IF($C241<2,0,IF($C241=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},null,134]
["Joiners","2025-10-01",4,301552.18600069341,null,{"$f":"IF(C243>=2,E135*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C243-1,1)+INDEX(INPUTS!$K$8:$K$11,$C243-1,1))^(1/12)-1)*D27,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B242,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":301552.18600069341},null,null,null,301552.18600069341,null,null,null,null,null,null,null,483381.37635478913,{"$f":"IF($C242<2,0,IF($C242=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":12125.869287681979},{"$f":"IF($C242<2,0,IF($C242=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":169703.32106641377},{"$f":"IF($C242<2,0,IF($C242=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},null,135]
["Joiners","2025-09-01",4,301079.34506836889,null,{"$f":"IF(C244>=2,E136*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C244-1,1)+INDEX(INPUTS!$K$8:$K$11,$C244-1,1))^(1/12)-1)*D28,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B243,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":301079.34506836889},null,null,null,301079.34506836889,null,null,null,null,null,null,null,482609.85183032474,{"$f":"IF($C243<2,0,IF($C243=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":12088.632612792404},{"$f":"IF($C243<2,0,IF($C243=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":169441.87414916343},{"$f":"IF($C243<2,0,IF($C243=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},null,136]
["Joiners","2025-08-01",4,300603.73447289044,null,{"$f":"IF(C245>=2,E137*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C245-1,1)+INDEX(INPUTS!$K$8:$K$11,$C245-1,1))^(1/12)-1)*D29,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B244,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":300603.73447289044},null,null,null,300603.73447289044,null,null,null,null,null,null,null,482519.87662787136,{"$f":"IF($C244<2,0,IF($C244=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":12188.599488226704},{"$f":"IF($C244<2,0,IF($C244=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":169727.54266675422},{"$f":"IF($C244<2,0,IF($C244=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},null,137]
["Joiners","2025-07-01",4,300128.36689669586,null,{"$f":"IF(C246>=2,E138*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C246-1,1)+INDEX(INPUTS!$K$8:$K$11,$C246-1,1))^(1/12)-1)*D30,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B245,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":300128.36689669586},null,null,null,300128.36689669586,null,null,null,null,null,null,null,482068.46146781347,{"$f":"IF($C245<2,0,IF($C245=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":12277.347450780202},{"$f":"IF($C245<2,0,IF($C245=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":169662.74712033742},{"$f":"IF($C245<2,0,IF($C245=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},null,138]
["Joiners","2025-06-01",3,299656.66813842411,null,{"$f":"IF(C247>=2,E139*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C247-1,1)+INDEX(INPUTS!$K$8:$K$11,$C247-1,1))^(1/12)-1)*D31,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B246,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":299656.66813842411},null,null,null,299656.66813842411,null,null,null,null,null,null,null,481337.1299284735,{"$f":"IF($C246<2,0,IF($C246=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":12357.425064399591},{"$f":"IF($C246<2,0,IF($C246=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":169323.03672564978},{"$f":"IF($C246<2,0,IF($C246=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},null,139]
["Joiners","2025-05-01",3,299188.25249749736,null,{"$f":"IF(C248>=2,E140*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C248-1,1)+INDEX(INPUTS!$K$8:$K$11,$C248-1,1))^(1/12)-1)*D32,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B247,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":299188.25249749736},null,null,null,299188.25249749736,null,null,null,null,null,null,null,480274.64180871192,{"$f":"IF($C247<2,0,IF($C247=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":12427.161705807877},{"$f":"IF($C247<2,0,IF($C247=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":168659.22760540669},{"$f":"IF($C247<2,0,IF($C247=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},null,140]
["Joiners","2025-04-01",3,298723.24134982319,null,{"$f":"IF(C249>=2,E141*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C249-1,1)+INDEX(INPUTS!$K$8:$K$11,$C249-1,1))^(1/12)-1)*D33,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B248,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":298723.24134982319},null,null,null,298723.24134982319,null,null,null,null,null,null,null,479287.08478091878,{"$f":"IF($C248<2,0,IF($C248=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":12500.033815335884},{"$f":"IF($C248<2,0,IF($C248=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":168063.80961575967},{"$f":"IF($C248<2,0,IF($C248=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},null,141]
["Joiners","2025-03-01",3,298262.71459112997,null,{"$f":"IF(C250>=2,E142*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C250-1,1)+INDEX(INPUTS!$K$8:$K$11,$C250-1,1))^(1/12)-1)*D34,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B249,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":298262.71459112997},null,null,null,298262.71459112997,null,null,null,null,null,null,null,478287.28261645476,{"$f":"IF($C249<2,0,IF($C249=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":12572.041268486701},{"$f":"IF($C249<2,0,IF($C249=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":167452.52675683805},{"$f":"IF($C249<2,0,IF($C249=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},null,142]
["Joiners","2025-02-01",3,298688.13580015989,null,{"$f":"IF(C251>=2,E143*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C251-1,1)+INDEX(INPUTS!$K$8:$K$11,$C251-1,1))^(1/12)-1)*D35,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B250,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":298688.13580015989},null,null,null,298688.13580015989,null,null,null,null,null,null,null,478574.41129678267,{"$f":"IF($C250<2,0,IF($C250=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":12546.636718942082},{"$f":"IF($C250<2,0,IF($C250=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":167339.6387776807},{"$f":"IF($C250<2,0,IF($C250=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},null,143]
["Joiners","2025-01-01",3,298623.65255059837,null,{"$f":"IF(C252>=2,E144*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C252-1,1)+INDEX(INPUTS!$K$8:$K$11,$C252-1,1))^(1/12)-1)*D36,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B251,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":298623.65255059837},null,null,null,298623.65255059837,null,null,null,null,null,null,null,385141.22704238689,{"$f":"IF($C251<2,0,IF($C251=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":800.09925534348235},{"$f":"IF($C251<2,0,IF($C251=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":85717.475236445054},{"$f":"IF($C251<2,0,IF($C251=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},null,144]
["Joiners","2024-12-01",3,298064.62251546152,null,{"$f":"IF(C253>=2,E145*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C253-1,1)+INDEX(INPUTS!$K$8:$K$11,$C253-1,1))^(1/12)-1)*D37,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B252,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":298064.62251546152},null,null,null,298064.62251546152,null,null,null,null,null,null,null,444016.63996063941,{"$f":"IF($C252<2,0,IF($C252=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":1349.7384913957455},{"$f":"IF($C252<2,0,IF($C252=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":144602.27895378214},{"$f":"IF($C252<2,0,IF($C252=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},null,145]
["Joiners","2024-11-01",3,296942.11855027551,null,{"$f":"IF(C254>=2,E146*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C254-1,1)+INDEX(INPUTS!$K$8:$K$11,$C254-1,1))^(1/12)-1)*D38,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B253,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":296942.11855027551},null,null,null,296942.11855027551,null,null,null,null,null,null,null,489184.3342350403,{"$f":"IF($C253<2,0,IF($C253=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":1777.8220727808289},{"$f":"IF($C253<2,0,IF($C253=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":190464.39361198395},{"$f":"IF($C253<2,0,IF($C253=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},null,146]
["Joiners","2024-10-01",3,295884.48326251208,null,{"$f":"IF(C255>=2,E147*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C255-1,1)+INDEX(INPUTS!$K$8:$K$11,$C255-1,1))^(1/12)-1)*D39,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B254,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":295884.48326251208},null,null,null,295884.48326251208,null,null,null,null,null,null,null,542911.35054244183,{"$f":"IF($C254<2,0,IF($C254=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":2284.4608592126319},{"$f":"IF($C254<2,0,IF($C254=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":244742.40642071713},{"$f":"IF($C254<2,0,IF($C254=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},null,147]
["Joiners",{"$f":"B147","v":"2024-09-01"},3,294810.83990054176,null,{"$f":"IF(C256>=2,E148*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C256-1,1)+INDEX(INPUTS!$K$8:$K$11,$C256-1,1))^(1/12)-1)*D40,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B255,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":294810.83990054176},null,null,null,294810.83990054176,null,null,null,null,null,null,null,529689.53028388857,{"$f":"IF($C255<2,0,IF($C255=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":2172.1166638762325},{"$f":"IF($C255<2,0,IF($C255=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":232706.57371947053},{"$f":"IF($C255<2,0,IF($C255=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},null,148]
["Joiners","2024-08-01",3,294541.67244781076,null,{"$f":"IF(C257>=2,E149*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C257-1,1)+INDEX(INPUTS!$K$8:$K$11,$C257-1,1))^(1/12)-1)*D41,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B256,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":294541.67244781076},null,null,null,294541.67244781076,null,null,null,null,null,null,null,532105.3732333302,{"$f":"IF($C256<2,0,IF($C256=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":2196.94716607174},{"$f":"IF($C256<2,0,IF($C256=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":235366.75361944776},{"$f":"IF($C256<2,0,IF($C256=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},null,149]
["Joiners","2024-07-01",3,0,null,{"$f":"IF(C258>=2,E150*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C258-1,1)+INDEX(INPUTS!$K$8:$K$11,$C258-1,1))^(1/12)-1)*D42,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B257,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,238429.74832387312,{"$f":"IF($C257<2,0,IF($C257=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":2204.9562208169646},{"$f":"IF($C257<2,0,IF($C257=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":236224.79210305616},{"$f":"IF($C257<2,0,IF($C257=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},null,150]
["Joiners","2024-06-01",2,0,null,{"$f":"IF(C259>=2,E151*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C259-1,1)+INDEX(INPUTS!$K$8:$K$11,$C259-1,1))^(1/12)-1)*D43,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B258,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,411300.26596966793,{"$f":"IF($C258<2,0,IF($C258=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":2899.0647870129724},{"$f":"IF($C258<2,0,IF($C258=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":408401.20118265494},{"$f":"IF($C258<2,0,IF($C258=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},null,151]
["Joiners","2024-05-01",2,0,null,{"$f":"IF(C260>=2,E152*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C260-1,1)+INDEX(INPUTS!$K$8:$K$11,$C260-1,1))^(1/12)-1)*D44,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B259,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,436444.70201288653,{"$f":"IF($C259<2,0,IF($C259=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":3076.2962530571785},{"$f":"IF($C259<2,0,IF($C259=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":433368.40575982933},{"$f":"IF($C259<2,0,IF($C259=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},null,152]
["Joiners","2024-04-01",2,0,null,{"$f":"IF(C261>=2,E153*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C261-1,1)+INDEX(INPUTS!$K$8:$K$11,$C261-1,1))^(1/12)-1)*D45,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B260,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,438928.84347074601,{"$f":"IF($C260<2,0,IF($C260=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":3093.8058138873034},{"$f":"IF($C260<2,0,IF($C260=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":435835.03765685868},{"$f":"IF($C260<2,0,IF($C260=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},null,153]
["Joiners","2024-03-01",2,0,null,{"$f":"IF(C262>=2,E154*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C262-1,1)+INDEX(INPUTS!$K$8:$K$11,$C262-1,1))^(1/12)-1)*D46,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B261,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,382301.39205680345,{"$f":"IF($C261<2,0,IF($C261=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":2694.6651763644627},{"$f":"IF($C261<2,0,IF($C261=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":379606.72688043898},{"$f":"IF($C261<2,0,IF($C261=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},null,154]
["Joiners","2024-02-01",2,0,null,{"$f":"IF(C263>=2,E155*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C263-1,1)+INDEX(INPUTS!$K$8:$K$11,$C263-1,1))^(1/12)-1)*D47,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B262,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,336781.49225607625,{"$f":"IF($C262<2,0,IF($C262=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":2373.816517758502},{"$f":"IF($C262<2,0,IF($C262=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":334407.67573831778},{"$f":"IF($C262<2,0,IF($C262=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},null,155]
["Joiners","2024-01-01",2,0,null,{"$f":"IF(C264>=2,E156*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C264-1,1)+INDEX(INPUTS!$K$8:$K$11,$C264-1,1))^(1/12)-1)*D48,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B263,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,275483.26623873395,{"$f":"IF($C263<2,0,IF($C263=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":1941.7537566652697},{"$f":"IF($C263<2,0,IF($C263=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":273541.51248206868},{"$f":"IF($C263<2,0,IF($C263=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},null,156]
["Joiners","2023-12-01",2,0,null,{"$f":"IF(C265>=2,E157*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C265-1,1)+INDEX(INPUTS!$K$8:$K$11,$C265-1,1))^(1/12)-1)*D49,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B264,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,163726.28376770782,{"$f":"IF($C264<2,0,IF($C264=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":1154.0306273822157},{"$f":"IF($C264<2,0,IF($C264=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":162572.2531403256},{"$f":"IF($C264<2,0,IF($C264=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},null,157]
["Joiners","2023-11-01",2,0,null,{"$f":"IF(C266>=2,E158*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C266-1,1)+INDEX(INPUTS!$K$8:$K$11,$C266-1,1))^(1/12)-1)*D50,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B265,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,88121.251286719867,{"$f":"IF($C265<2,0,IF($C265=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":621.12582395385073},{"$f":"IF($C265<2,0,IF($C265=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":87500.125462766024},{"$f":"IF($C265<2,0,IF($C265=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},null,158]
["Joiners","2023-10-01",2,0,null,{"$f":"IF(C267>=2,E159*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C267-1,1)+INDEX(INPUTS!$K$8:$K$11,$C267-1,1))^(1/12)-1)*D51,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B266,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.8778991028226169E-3,{"$f":"IF($C266<2,0,IF($C266=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":2.0845371526303103E-4},{"$f":"IF($C266<2,0,IF($C266=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":1.6694453875595859E-3},{"$f":"IF($C266<2,0,IF($C266=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},null,159]
["Joiners","2023-09-01",2,0,null,{"$f":"IF(C268>=2,E160*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C268-1,1)+INDEX(INPUTS!$K$8:$K$11,$C268-1,1))^(1/12)-1)*D52,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B267,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.8778991028226139E-3,{"$f":"IF($C267<2,0,IF($C267=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":2.0845371526303103E-4},{"$f":"IF($C267<2,0,IF($C267=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":1.6694453875595828E-3},{"$f":"IF($C267<2,0,IF($C267=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},null,160]
["Joiners","2023-08-01",2,0,null,{"$f":"IF(C269>=2,E161*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C269-1,1)+INDEX(INPUTS!$K$8:$K$11,$C269-1,1))^(1/12)-1)*D53,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B268,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,2375.030920577391,{"$f":"IF($C268<2,0,IF($C268=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":2375.0292511320035},{"$f":"IF($C268<2,0,IF($C268=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":1.6694453875595802E-3},{"$f":"IF($C268<2,0,IF($C268=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},null,161]
["Joiners","2023-07-01",2,0,null,{"$f":"IF(C270>=2,E162*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C270-1,1)+INDEX(INPUTS!$K$8:$K$11,$C270-1,1))^(1/12)-1)*D54,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B269,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.8778991028226093E-3,{"$f":"IF($C269<2,0,IF($C269=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":2.0845371526303176E-4},{"$f":"IF($C269<2,0,IF($C269=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":1.6694453875595776E-3},{"$f":"IF($C269<2,0,IF($C269=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},null,162]
["Joiners","2023-06-01",2,0,null,{"$f":"IF(C271>=2,E163*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C271-1,1)+INDEX(INPUTS!$K$8:$K$11,$C271-1,1))^(1/12)-1)*D55,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B270,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,121.76759918234983,{"$f":"IF($C270<2,0,IF($C270=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":121.76592973696226},{"$f":"IF($C270<2,0,IF($C270=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":1.6694453875595748E-3},{"$f":"IF($C270<2,0,IF($C270=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},null,163]
["Joiners",{"$f":"B163","v":"2023-05-01"},2,0,null,{"$f":"IF(C272>=2,E164*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C272-1,1)+INDEX(INPUTS!$K$8:$K$11,$C272-1,1))^(1/12)-1)*D56,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B271,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.8778991028226034E-3,{"$f":"IF($C271<2,0,IF($C271=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":2.0845371526303176E-4},{"$f":"IF($C271<2,0,IF($C271=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":1.6694453875595718E-3},{"$f":"IF($C271<2,0,IF($C271=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},null,164]
["Joiners","2023-04-01",2,0,null,{"$f":"IF(C273>=2,E165*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C273-1,1)+INDEX(INPUTS!$K$8:$K$11,$C273-1,1))^(1/12)-1)*D57,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B272,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,3393.2217336530098,{"$f":"IF($C272<2,0,IF($C272=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":3393.2200642076223},{"$f":"IF($C272<2,0,IF($C272=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":1.6694453875595687E-3},{"$f":"IF($C272<2,0,IF($C272=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},null,165]
["Joiners","2023-03-01",1,0,null,{"$f":"IF(C274>=2,E166*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C274-1,1)+INDEX(INPUTS!$K$8:$K$11,$C274-1,1))^(1/12)-1)*D58,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B273,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C273<2,0,IF($C273=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},null,166]
["Joiners","2023-02-01",1,255383.0029290989,{"$f":"E167-D59+D58","v":255383.0029290989},{"$f":"IF(C275>=2,E167*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C275-1,1)+INDEX(INPUTS!$K$8:$K$11,$C275-1,1))^(1/12)-1)*D59,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B274,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,255383.0029290989,null,null,null,null,null,null,null,255383.0029290989,{"$f":"IF($C274<2,0,IF($C274=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},null,167]
["Joiners","2023-01-01",1,168881.0029290989,168881.0029290989,{"$f":"IF(C276>=2,E168*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C276-1,1)+INDEX(INPUTS!$K$8:$K$11,$C276-1,1))^(1/12)-1)*D60,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B275,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,168881.0029290989,null,null,null,null,null,null,null,168881.0029290989,{"$f":"IF($C275<2,0,IF($C275=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},null,168]
["Joiners","2022-12-01",1,202957.0029290989,202957.0029290989,{"$f":"IF(C277>=2,E169*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C277-1,1)+INDEX(INPUTS!$K$8:$K$11,$C277-1,1))^(1/12)-1)*D61,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B276,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,202957.0029290989,null,null,null,null,null,null,null,202957.0029290989,{"$f":"IF($C276<2,0,IF($C276=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},null,169]
["Joiners","2022-11-01",1,172805.0029290989,172805.0029290989,{"$f":"IF(C278>=2,E170*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C278-1,1)+INDEX(INPUTS!$K$8:$K$11,$C278-1,1))^(1/12)-1)*D62,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B277,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,172805.0029290989,null,null,null,null,null,null,null,172805.0029290989,{"$f":"IF($C277<2,0,IF($C277=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},null,170]
["Joiners","2022-10-01",1,224912.0029290989,224912.0029290989,{"$f":"IF(C279>=2,E171*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C279-1,1)+INDEX(INPUTS!$K$8:$K$11,$C279-1,1))^(1/12)-1)*D63,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B278,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,224912.0029290989,null,null,null,null,null,null,null,224912.0029290989,{"$f":"IF($C278<2,0,IF($C278=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},null,171]
["Joiners","2022-09-01",1,236164.0029290989,236164.0029290989,{"$f":"IF(C280>=2,E172*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C280-1,1)+INDEX(INPUTS!$K$8:$K$11,$C280-1,1))^(1/12)-1)*D64,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B279,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,236164.0029290989,null,null,null,null,null,null,null,236164.0029290989,{"$f":"IF($C279<2,0,IF($C279=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},null,172]
["Joiners","2022-08-01",1,239010.0029290989,239010.0029290989,{"$f":"IF(C281>=2,E173*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C281-1,1)+INDEX(INPUTS!$K$8:$K$11,$C281-1,1))^(1/12)-1)*D65,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B280,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,239010.0029290989,null,null,null,null,null,null,null,239010.0029290989,{"$f":"IF($C280<2,0,IF($C280=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},null,173]
["Joiners","2022-07-01",1,210952.0029290989,210952.0029290989,{"$f":"IF(C282>=2,E174*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C282-1,1)+INDEX(INPUTS!$K$8:$K$11,$C282-1,1))^(1/12)-1)*D66,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B281,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,210952.0029290989,null,null,null,null,null,null,null,210952.0029290989,{"$f":"IF($C281<2,0,IF($C281=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},null,174]
["Joiners","2022-06-01",1,165334.0029290989,165334.0029290989,{"$f":"IF(C283>=2,E175*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C283-1,1)+INDEX(INPUTS!$K$8:$K$11,$C283-1,1))^(1/12)-1)*D67,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B282,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,165334.0029290989,null,null,null,null,null,null,null,165334.0029290989,{"$f":"IF($C282<2,0,IF($C282=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},null,175]
["Joiners","2022-05-01",1,254789.0029290989,254789.0029290989,{"$f":"IF(C284>=2,E176*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C284-1,1)+INDEX(INPUTS!$K$8:$K$11,$C284-1,1))^(1/12)-1)*D68,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B283,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,254789.0029290989,null,null,null,null,null,null,null,254789.0029290989,{"$f":"IF($C283<2,0,IF($C283=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},null,176]
["Joiners","2022-04-01",1,173305.0029290989,173305.0029290989,{"$f":"IF(C285>=2,E177*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C285-1,1)+INDEX(INPUTS!$K$8:$K$11,$C285-1,1))^(1/12)-1)*D69,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B284,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,173305.0029290989,null,null,null,null,null,null,null,173305.0029290989,{"$f":"IF($C284<2,0,IF($C284=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},null,177]
["Joiners","2022-03-01",1,208358.0029290989,208358.0029290989,{"$f":"IF(C286>=2,E178*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C286-1,1)+INDEX(INPUTS!$K$8:$K$11,$C286-1,1))^(1/12)-1)*D70,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B285,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,208358.0029290989,null,null,null,null,null,null,null,208358.0029290989,{"$f":"IF($C285<2,0,IF($C285=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},null,178]
["Joiners","2022-02-01",1,188435.0029290989,188435.0029290989,{"$f":"IF(C287>=2,E179*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C287-1,1)+INDEX(INPUTS!$K$8:$K$11,$C287-1,1))^(1/12)-1)*D71,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B286,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,188435.0029290989,null,null,null,null,null,null,null,188435.0029290989,{"$f":"IF($C286<2,0,IF($C286=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},null,{"$f":"ROW(Q179)","v":179}]
["Joiners",{"$f":"B179","v":"2022-01-01"},1,{"$f":"MAX(0,E287)+F287","v":216586.0029290989},216586.0029290989,{"$f":"IF(C288>=2,E180*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C288-1,1)+INDEX(INPUTS!$K$8:$K$11,$C288-1,1))^(1/12)-1)*D72,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B287,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,216586.0029290989,null,null,null,null,null,null,null,216586.0029290989,{"$f":"IF($C287<2,0,IF($C287=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},null,180]
["Joiners","2021-12-01",1,208496.0029290989,208496.0029290989,{"$f":"IF(C289>=2,E181*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C289-1,1)+INDEX(INPUTS!$K$8:$K$11,$C289-1,1))^(1/12)-1)*D73,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B288,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,208496.0029290989,null,null,null,null,null,null,null,{"$f":"$J288+SUM(S288:AA288)","v":208496.0029290989},{"$f":"IF($C288<2,0,IF($C288=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},null,181]
["Joiners","2021-11-01",1,227514.0029290989,227514.0029290989,{"$f":"IF(C290>=2,E182*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C290-1,1)+INDEX(INPUTS!$K$8:$K$11,$C290-1,1))^(1/12)-1)*D74,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B289,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,227514.0029290989,null,null,null,null,null,null,null,227514.0029290989,{"$f":"IF($C289<2,0,IF($C289=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},null,182]
["Joiners","2021-10-01",1,217278.0029290989,217278.0029290989,{"$f":"IF(C291>=2,E183*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C291-1,1)+INDEX(INPUTS!$K$8:$K$11,$C291-1,1))^(1/12)-1)*D75,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B290,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,217278.0029290989,null,null,null,null,null,null,null,217278.0029290989,{"$f":"IF($C290<2,0,IF($C290=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},null,183]
["Joiners","2021-09-01",1,207342.0029290989,207342.0029290989,{"$f":"IF(C292>=2,E184*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C292-1,1)+INDEX(INPUTS!$K$8:$K$11,$C292-1,1))^(1/12)-1)*D76,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B291,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,207342.0029290989,null,null,null,null,null,null,null,207342.0029290989,{"$f":"IF($C291<2,0,IF($C291=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},null,184]
["Joiners","2021-08-01",1,262040.0029290989,262040.0029290989,{"$f":"IF(C293>=2,E185*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C293-1,1)+INDEX(INPUTS!$K$8:$K$11,$C293-1,1))^(1/12)-1)*D77,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B292,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,262040.0029290989,null,null,null,null,null,null,null,262040.0029290989,{"$f":"IF($C292<2,0,IF($C292=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},null,185]
["Joiners","2021-07-01",1,239778.0029290989,239778.0029290989,{"$f":"IF(C294>=2,E186*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C294-1,1)+INDEX(INPUTS!$K$8:$K$11,$C294-1,1))^(1/12)-1)*D78,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B293,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,239778.0029290989,null,null,null,null,null,null,null,239778.0029290989,{"$f":"IF($C293<2,0,IF($C293=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},null,186]
["Joiners","2021-06-01",1,201501.0029290989,201501.0029290989,{"$f":"IF(C295>=2,E187*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C295-1,1)+INDEX(INPUTS!$K$8:$K$11,$C295-1,1))^(1/12)-1)*D79,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B294,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,201501.0029290989,null,null,null,null,null,null,null,201501.0029290989,{"$f":"IF($C294<2,0,IF($C294=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},null,187]
["Joiners","2021-05-01",1,173004.0029290989,173004.0029290989,{"$f":"IF(C296>=2,E188*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C296-1,1)+INDEX(INPUTS!$K$8:$K$11,$C296-1,1))^(1/12)-1)*D80,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B295,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,173004.0029290989,null,null,null,null,null,null,null,173004.0029290989,{"$f":"IF($C295<2,0,IF($C295=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},null,188]
["Joiners","2021-04-01",1,211328.0029290989,211328.0029290989,{"$f":"IF(C297>=2,E189*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C297-1,1)+INDEX(INPUTS!$K$8:$K$11,$C297-1,1))^(1/12)-1)*D81,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B296,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,211328.0029290989,null,null,null,null,null,null,null,211328.0029290989,{"$f":"IF($C296<2,0,IF($C296=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},null,189]
["Joiners","2021-03-01",1,240994.0029290989,240994.0029290989,{"$f":"IF(C298>=2,E190*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C298-1,1)+INDEX(INPUTS!$K$8:$K$11,$C298-1,1))^(1/12)-1)*D82,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B297,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,240994.0029290989,null,null,null,null,null,null,null,240994.0029290989,{"$f":"IF($C297<2,0,IF($C297=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},null,190]
["Joiners","2021-02-01",1,190024.0029290989,190024.0029290989,{"$f":"IF(C299>=2,E191*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C299-1,1)+INDEX(INPUTS!$K$8:$K$11,$C299-1,1))^(1/12)-1)*D83,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B298,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,190024.0029290989,null,null,null,null,null,null,null,190024.0029290989,{"$f":"IF($C298<2,0,IF($C298=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},null,191]
["Joiners","2021-01-01",1,275710.0029290989,{"$f":"E192-D84+D83","v":275710.0029290989},{"$f":"IF(C300>=2,E192*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C300-1,1)+INDEX(INPUTS!$K$8:$K$11,$C300-1,1))^(1/12)-1)*D84,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B299,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,275710.0029290989,null,null,null,null,null,null,null,275710.0029290989,{"$f":"IF($C299<2,0,IF($C299=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},null,192]
["Joiners","2020-12-01",1,227852.0029290989,{"$f":"E193-D85+D84","v":227852.0029290989},{"$f":"IF(C301>=2,E193*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C301-1,1)+INDEX(INPUTS!$K$8:$K$11,$C301-1,1))^(1/12)-1)*D85,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B300,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,227852.0029290989,null,null,null,null,null,null,null,227852.0029290989,{"$f":"IF($C300<2,0,IF($C300=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},null,193]
["Joiners","2020-11-01",1,215316.0029290989,215316.0029290989,{"$f":"IF(C302>=2,E194*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C302-1,1)+INDEX(INPUTS!$K$8:$K$11,$C302-1,1))^(1/12)-1)*D86,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B301,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,215316.0029290989,null,null,null,null,null,null,null,215316.0029290989,{"$f":"IF($C301<2,0,IF($C301=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},null,194]
["Joiners","2020-10-01",1,229021.0029290989,229021.0029290989,{"$f":"IF(C303>=2,E195*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C303-1,1)+INDEX(INPUTS!$K$8:$K$11,$C303-1,1))^(1/12)-1)*D87,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B302,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,229021.0029290989,null,null,null,null,null,null,null,229021.0029290989,{"$f":"IF($C302<2,0,IF($C302=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},null,195]
["Joiners",{"$f":"B195","v":"2020-09-01"},1,292654.0029290989,292654.0029290989,{"$f":"IF(C304>=2,E196*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C304-1,1)+INDEX(INPUTS!$K$8:$K$11,$C304-1,1))^(1/12)-1)*D88,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B303,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,292654.0029290989,null,null,null,null,null,null,null,292654.0029290989,{"$f":"IF($C303<2,0,IF($C303=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},null,196]
["Joiners","2020-08-01",1,348732.0029290989,348732.0029290989,{"$f":"IF(C305>=2,E197*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C305-1,1)+INDEX(INPUTS!$K$8:$K$11,$C305-1,1))^(1/12)-1)*D89,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B304,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,348732.0029290989,null,null,null,null,null,null,null,348732.0029290989,{"$f":"IF($C304<2,0,IF($C304=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},null,197]
["Joiners","2020-07-01",1,326279.0029290989,326279.0029290989,{"$f":"IF(C306>=2,E198*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C306-1,1)+INDEX(INPUTS!$K$8:$K$11,$C306-1,1))^(1/12)-1)*D90,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B305,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,326279.0029290989,null,null,null,null,null,null,null,326279.0029290989,{"$f":"IF($C305<2,0,IF($C305=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},null,198]
["Joiners","2020-06-01",1,406297.0029290989,406297.0029290989,{"$f":"IF(C307>=2,E199*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C307-1,1)+INDEX(INPUTS!$K$8:$K$11,$C307-1,1))^(1/12)-1)*D91,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B306,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,406297.0029290989,null,null,null,null,null,null,null,406297.0029290989,{"$f":"IF($C306<2,0,IF($C306=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},null,199]
["Joiners","2020-05-01",1,482323.0029290989,482323.0029290989,{"$f":"IF(C308>=2,E200*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C308-1,1)+INDEX(INPUTS!$K$8:$K$11,$C308-1,1))^(1/12)-1)*D92,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B307,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,482323.0029290989,null,null,null,null,null,null,null,482323.0029290989,{"$f":"IF($C307<2,0,IF($C307=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},null,200]
["Joiners","2020-04-01",1,376894.0029290989,376894.0029290989,{"$f":"IF(C309>=2,E201*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C309-1,1)+INDEX(INPUTS!$K$8:$K$11,$C309-1,1))^(1/12)-1)*D93,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B308,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,376894.0029290989,null,null,null,null,null,null,null,376894.0029290989,{"$f":"IF($C308<2,0,IF($C308=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},null,201]
["Joiners","2020-03-01",1,482994.94587945938,482994.94587945938,{"$f":"IF(C310>=2,E202*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C310-1,1)+INDEX(INPUTS!$K$8:$K$11,$C310-1,1))^(1/12)-1)*D94,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B309,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,482994.94587945938,null,null,null,null,null,null,null,482994.94587945938,{"$f":"IF($C309<2,0,IF($C309=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},null,202]
["Joiners","2020-02-01",0,250247.50020500273,250247.50020500273,{"$f":"IF(C311>=2,E203*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C311-1,1)+INDEX(INPUTS!$K$8:$K$11,$C311-1,1))^(1/12)-1)*D95,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B310,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D310","v":250247.50020500273},null,null,null,null,null,null,null,250247.50020500273,{"$f":"IF($C310<2,0,IF($C310=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},null,203]
["Joiners","2020-01-01",0,175769.50871258602,175769.50871258602,{"$f":"IF(C312>=2,E204*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C312-1,1)+INDEX(INPUTS!$K$8:$K$11,$C312-1,1))^(1/12)-1)*D96,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B311,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,175769.50871258602,null,null,null,null,null,null,null,175769.50871258602,{"$f":"IF($C311<2,0,IF($C311=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},null,204]
["Joiners","2019-12-01",0,364314.94792947918,364314.94792947918,{"$f":"IF(C313>=2,E205*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C313-1,1)+INDEX(INPUTS!$K$8:$K$11,$C313-1,1))^(1/12)-1)*D97,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B312,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,364314.94792947918,null,null,null,null,null,null,null,364314.94792947918,{"$f":"IF($C312<2,0,IF($C312=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},null,205]
["Joiners","2019-11-01",0,304454.72457974404,304454.72457974404,{"$f":"IF(C314>=2,E206*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C314-1,1)+INDEX(INPUTS!$K$8:$K$11,$C314-1,1))^(1/12)-1)*D98,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B313,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,304454.72457974404,null,null,null,null,null,null,null,304454.72457974404,{"$f":"IF($C313<2,0,IF($C313=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},null,206]
["Joiners","2019-10-01",0,604182.80186551809,604182.80186551809,{"$f":"IF(C315>=2,E207*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C315-1,1)+INDEX(INPUTS!$K$8:$K$11,$C315-1,1))^(1/12)-1)*D99,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B314,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,604182.80186551809,null,null,null,null,null,null,null,604182.80186551809,{"$f":"IF($C314<2,0,IF($C314=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},null,207]
["Joiners","2019-09-01",0,148586.15733907372,148586.15733907372,{"$f":"IF(C316>=2,E208*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C316-1,1)+INDEX(INPUTS!$K$8:$K$11,$C316-1,1))^(1/12)-1)*D100,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B315,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,148586.15733907372,null,null,null,null,null,null,null,148586.15733907372,{"$f":"IF($C315<2,0,IF($C315=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},null,208]
["Joiners","2019-08-01",0,427064.32031570375,427064.32031570375,{"$f":"IF(C317>=2,E209*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C317-1,1)+INDEX(INPUTS!$K$8:$K$11,$C317-1,1))^(1/12)-1)*D101,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B316,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,427064.32031570375,null,null,null,null,null,null,null,427064.32031570375,{"$f":"IF($C316<2,0,IF($C316=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},null,209]
["Joiners","2019-07-01",0,441457.88806888089,441457.88806888089,{"$f":"IF(C318>=2,E210*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C318-1,1)+INDEX(INPUTS!$K$8:$K$11,$C318-1,1))^(1/12)-1)*D102,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B317,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,441457.88806888089,null,null,null,null,null,null,null,441457.88806888089,{"$f":"IF($C317<2,0,IF($C317=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},null,210]
["Joiners","2019-06-01",0,407483.30760557577,407483.30760557577,{"$f":"IF(C319>=2,E211*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C319-1,1)+INDEX(INPUTS!$K$8:$K$11,$C319-1,1))^(1/12)-1)*D103,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B318,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,407483.30760557577,null,null,null,null,null,null,null,407483.30760557577,{"$f":"IF($C318<2,0,IF($C318=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},null,211]
["Joiners",{"$f":"B211","v":"2019-05-01"},0,388560.84378843755,388560.84378843755,{"$f":"IF(C320>=2,E212*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C320-1,1)+INDEX(INPUTS!$K$8:$K$11,$C320-1,1))^(1/12)-1)*D104,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B319,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,388560.84378843755,null,null,null,null,null,null,null,388560.84378843755,{"$f":"IF($C319<2,0,IF($C319=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},null,212]
["Joiners","2019-04-01",0,374885.13550635427,374885.13550635427,{"$f":"IF(C321>=2,E213*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C321-1,1)+INDEX(INPUTS!$K$8:$K$11,$C321-1,1))^(1/12)-1)*D105,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B320,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,374885.13550635427,null,null,null,null,null,null,null,374885.13550635427,{"$f":"IF($C320<2,0,IF($C320=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},null,213]
["Joiners","2019-03-01",0,396926.82041820511,396926.82041820511,{"$f":"IF(C322>=2,E214*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C322-1,1)+INDEX(INPUTS!$K$8:$K$11,$C322-1,1))^(1/12)-1)*D106,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B321,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,396926.82041820511,null,null,null,null,null,null,null,396926.82041820511,{"$f":"IF($C321<2,0,IF($C321=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},null,214]
["Joiners","2019-02-01",0,{"$f":"MAX(0,E322)+F322","v":255190},255190,{"$f":"IF(C323>=2,E215*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C323-1,1)+INDEX(INPUTS!$K$8:$K$11,$C323-1,1))^(1/12)-1)*D107,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B322,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,255190,null,null,null,null,null,null,null,255190,{"$f":"IF($C322<2,0,IF($C322=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},null,215]
["Joiners","2019-01-01",0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C323<2,0,IF($C323=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},null,216]

{"sheet":"Population 3","index":8,"n_rows":323,"n_cols":95,"rows_kept":323,"cut":false,"hidden":false,"merged":[[1,33,1,35],[3,78,3,80]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Population 3"},{"$f":"INDEX(INPUTS!$H$21:$H$29,MATCH(A1,INPUTS!$B$21:$B$29,0),1)","v":"Expansion"},null,null,null,null,null,"L12 pre-to-end",{"$f":"(I6/I94)^(12/88)-1","v":-6.2908421497209766E-4},null,null,null,null,null,null,null,null,{"$f":"B1","v":"Expansion"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acuity"]
["State",{"$f":"MAIN!B6","v":"*"},null,null,null,null,null,"PHE per annum",{"$f":"(I56/I87)^(12/32)-1","v":-7.8860485631536692E-3},null,null,null,null,null,null,null,"Post-CC",{"$f":"INDEX(INPUTS!$N$65:$V$77,R$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1.463791636739507},{"$f":"INDEX(INPUTS!$N$65:$V$77,S$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1.0430905039336416},{"$f":"INDEX(INPUTS!$N$65:$V$77,T$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1.0298900817622565},{"$f":"INDEX(INPUTS!$N$65:$V$77,U$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1.0578501501602386},{"$f":"INDEX(INPUTS!$N$65:$V$77,V$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.91599815986973099},{"$f":"INDEX(INPUTS!$N$65:$V$77,W$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.9922087885379266},{"$f":"INDEX(INPUTS!$N$65:$V$77,X$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.94279018151787386},{"$f":"INDEX(INPUTS!$N$65:$V$77,Y$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.956502904209798},{"$f":"INDEX(INPUTS!$N$65:$V$77,Z$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.91475007897791349},{"$f":"INDEX(INPUTS!$N$65:$V$77,AA$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.9094784021941984},{"$f":"INDEX(INPUTS!$N$65:$V$77,AB$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.91135423742657307},{"$f":"INDEX(INPUTS!$N$65:$V$77,AC$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.91135423742657307},{"$f":"INDEX(INPUTS!$N$65:$V$77,AD$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.99187903340318995},null,null,null,"VALIDATION CHECKS ON HISTORIC DATA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Lookups!$O$28=1,SUMIFS(H$72:H$107,$B$72:$B$107,INPUTS!$T$3),1)","v":1},null,"Starting",{"$f":"INPUTS!T3","v":"2020-02-01"}]
[null,null,null,null,null,null,null,"FFY21/FFY20",{"$f":"I74/I86-1","v":-1.3812448440742697E-2},null,null,null,null,null,null,null,"Pre-UNW",{"$f":"INDEX(INPUTS!$N$49:$V$61,R$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.5589999999999999},{"$f":"INDEX(INPUTS!$N$49:$V$61,S$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.1120000000000001},{"$f":"INDEX(INPUTS!$N$49:$V$61,T$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.0980000000000001},{"$f":"INDEX(INPUTS!$N$49:$V$61,U$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.127},{"$f":"INDEX(INPUTS!$N$49:$V$61,V$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.97699999999999998},{"$f":"INDEX(INPUTS!$N$49:$V$61,W$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.0569999999999999},{"$f":"INDEX(INPUTS!$N$49:$V$61,X$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.0049999999999999},{"$f":"INDEX(INPUTS!$N$49:$V$61,Y$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.0189999999999999},{"$f":"INDEX(INPUTS!$N$49:$V$61,Z$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.97399999999999998},{"$f":"INDEX(INPUTS!$N$49:$V$61,AA$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.96899999999999997},{"$f":"INDEX(INPUTS!$N$49:$V$61,AB$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.97099999999999997},{"$f":"INDEX(INPUTS!$N$49:$V$61,AC$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.97099999999999997},{"$f":"INDEX(INPUTS!$N$49:$V$61,AD$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.97099999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,"Leaver Base Triangle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leaver Smoothing Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ending",{"$f":"EDATE(INDEX(MAIN!AG8:AO8,1,MATCH(B1,MAIN!AG13:AO13,0)),INDEX(MAIN!AG7:AO7,1,MATCH(B1,MAIN!AG13:AO13,0)))","v":"2024-07-01"},{"$f":"SUMIFS(CE$6:CE$107,$B$6:$B$107,$CD3)","v":1.463791636739507},{"$f":"SUMIFS(CF$6:CF$107,$B$6:$B$107,$CD3)","v":1.0430905039336416},1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99517475337812045]
[null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":"Expansion"},null,"Maximum","Minimum","Members w/",null,null,{"$f":"R5^Lookups!$S$33","v":1},{"$f":"S5^Lookups!$S$33","v":2},{"$f":"T5^Lookups!$S$33","v":3},{"$f":"U5^Lookups!$S$33","v":4},{"$f":"V5^Lookups!$S$33","v":5},{"$f":"W5^Lookups!$S$33","v":6},{"$f":"X5^Lookups!$S$33","v":7},{"$f":"Y5^Lookups!$S$33","v":8},{"$f":"Z5^Lookups!$S$33","v":9},{"$f":"AA5^Lookups!$S$33","v":10},{"$f":"AB5^Lookups!$S$33","v":11},{"$f":"AC5^Lookups!$S$33","v":12},{"$f":"AD5^Lookups!$S$33","v":13},null,null,null,null,"in row",null,"exp leavers","leavers prior","delta with","cumulative delta","leavers this","total mem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acuity Rebalancing",null,null,null,"ResultantCurve"]
["Section","report_date","Phase","Members","Base Delta","Adjustments",null,"AcuityMix","Last Year","Total","Unwinding","AcuityPhaseIn","Duration","Duration","Min. Dur.",null,null,1,{"$f":"1+R5","v":2},{"$f":"1+S5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+AB5","v":12},{"$f":"1+AC5","v":13},"In Row","Expected",null,"% diff","leavers prior","joiners this","leavers this row","less joiners","leavers","with leavers","less joiners","vs expected",null,1,{"$f":"1+AR5","v":2},{"$f":"1+AS5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+BB5","v":12},{"$f":"1+BC5","v":13},"In Row","Expected",null,1,{"$f":"1+BH5","v":2},{"$f":"1+BI5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+BR5","v":12},{"$f":"1+BS5","v":13},null,"In Row","Expected",null,"Total MMs","MMs 13","Total Prod","Prod13","SolveFor13","FxSolve",1,{"$f":"1+CE5","v":2},{"$f":"1+CF5","v":3},4,5,6,7,8,9,10,11,12,13]
["Total Members","2027-06-01",{"$f":"IF($B6>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B6))+IF(B6<DATE(2020,2,28),0,1)+IF($B6>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B6>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C5<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B6,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D7-D115+R222<1,0,D7-D115+R222))","v":16098229.029228995},{"$f":"D6-D7","v":7277.7376495990902},null,null,{"$f":"IF(C6=0,1,IFERROR(IF(C6>=2,(L6)*SUMPRODUCT(R6:AD6,R$2:AD$2)+(1-L6)*SUMPRODUCT(R6:AD6,R$3:AD$3),SUMPRODUCT(R6:AD6,R$3:AD$3))/SUM(R6:AD6),1))","v":0.99539716951450952},{"$f":"IFERROR(SUMPRODUCT(H6:H17,J6:J17)/SUM(J6:J17),1)","v":0.99539589560950248},{"$f":"D6","v":16098229.029228995},{"$f":"1*AND(B7>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B7<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K6:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},{"$f":"IF(D6-SUM(R6:T6)<J114,3,IF(D6-SUM(R6:U6)<J1114,4,IF(D6-SUM(R6:V6)<J114,5,IF(D6-SUM(R6:W6)<J114,6,IF(D6-SUM(R6:X6)<J114,7,IF(D6-SUM(R6:Y6)<J114,8,IF(D6-SUM(R6:Z6)<J114,9,IF(D6-SUM(R6:AA6)<J114,10,IF(D6-SUM(R6:AB6)<J114,11,IF(D6-SUM(R6:AC6)<J114,12,13))))))))))","v":13},{"$f":"MIN(M6,IF(C114=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R6:AD6,R$5:AD$5,\">=\"&N6)","v":11526212.687632712},null,null,{"$f":"R222","v":382027.78814308054},{"$f":"IF(S$5=13,S7+R7-R115-S115,R7-R115)","v":381839.52914091427},381651.75924705795,381464.47696393309,381277.68085179513,381091.36949788785,380905.54152012191,380720.19592283294,380535.37308275723,380351.09382442629,380167.36360183964,379984.16981281061,11526212.687632712,{"$f":"SUM(R6:AD6)","v":16098229.029242169},{"$f":"J6","v":16098229.029228995},null,{"$f":"1-AE6/AF6","v":-8.184564137536654E-13},{"$f":"AE115","v":374750.05049323046},{"$f":"R6","v":382027.78814308054},{"$f":"D114","v":0},{"$f":"AJ6-AK6","v":382027.78814308054},{"$f":"AK6-AI6","v":-374750.05049323046},{"$f":"SUM(AM6:AM$107)","v":1.3148790458217263E-5},{"$f":"D222-D114","v":250566.26085506976},{"$f":"AE6-AF6","v":1.3174489140510559E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE6","v":16098229.029242169},{"$f":"AD6","v":11526212.687632712},{"$f":"IFERROR(IF(C6>=2,(L6)*SUMPRODUCT(R6:AD6,R$2:AD$2)+(1-L6)*SUMPRODUCT(R6:AD6,R$3:AD$3),SUMPRODUCT(R6:AD6,R$3:AD$3)),1)","v":16024131.609903965},{"$f":"IFERROR(IF($C6>=2,($L6)*(AD6*AD$2)+(1-$L6)*(AD6*AD$3),AD6*AD$3),1)","v":11432608.699408717},{"$f":"IFERROR((BY6*CA$2-(CA6-CB6))/BZ6,0)","v":0.99830763413669088},{"$f":"IF(OR(CC6<=0,BZ6=0)*1=1,IFERROR(CA$2/(CA6/BY6),1),\"n/a\")","v":"n/a"},{"$f":"IF($CD6=\"n/a\",IF(CE$5=13,$CC6,R$2),$CD6*R$2)","v":1.463791636739507},{"$f":"IF($CD6=\"n/a\",IF(CF$5=13,$CC6,S$2),$CD6*S$2)","v":1.0430905039336416},{"$f":"IF($CD6=\"n/a\",IF(CG$5=13,$CC6,T$2),$CD6*T$2)","v":1.0298900817622565},{"$f":"IF($CD6=\"n/a\",IF(CH$5=13,$CC6,U$2),$CD6*U$2)","v":1.0578501501602386},0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99830763413669088]
["Total Members","2027-05-01",{"$f":"IF($B7>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B7))+IF(B7<DATE(2020,2,28),0,1)+IF($B7>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B7>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C6<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B7,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D8-D116+R223<1,0,D8-D116+R223))","v":16090951.291579396},7258.1373527571559,null,null,0.99539693527175876,0.99539514366437265,{"$f":"D7","v":16090951.291579396},{"$f":"1*AND(B8>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B8<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K7:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},{"$f":"IF(D7-SUM(R7:T7)<J115,3,IF(D7-SUM(R7:U7)<J1115,4,IF(D7-SUM(R7:V7)<J115,5,IF(D7-SUM(R7:W7)<J115,6,IF(D7-SUM(R7:X7)<J115,7,IF(D7-SUM(R7:Y7)<J115,8,IF(D7-SUM(R7:Z7)<J115,9,IF(D7-SUM(R7:AA7)<J115,10,IF(D7-SUM(R7:AB7)<J115,11,IF(D7-SUM(R7:AC7)<J115,12,13))))))))))","v":13},{"$f":"MIN(M7,IF(C115=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R7:AD7,R$5:AD$5,\">=\"&N7)","v":11521161.234368028},null,null,{"$f":"R223","v":381839.52914091427},381651.75924705795,381464.47696393309,381277.68085179513,381091.36949788785,380905.54152012191,380720.19592283294,380535.37308275723,380351.09382442629,380167.36360183964,379984.16981281061,379801.50375791546,11521161.234368028,{"$f":"SUM(R7:AD7)","v":16090951.29159232},16090951.291579396,null,-8.0313533601383824E-13,374581.39178790693,381839.52914091427,374750.0504934807,7089.4786474335706,168.65870557376184,{"$f":"SUM(AM7:AM$107)","v":374750.05050637928},-124296.57214020949,1.2924894690513611E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE7","v":16090951.29159232},{"$f":"AD7","v":11521161.234368028},{"$f":"IFERROR(IF(C7>=2,(L7)*SUMPRODUCT(R7:AD7,R$2:AD$2)+(1-L7)*SUMPRODUCT(R7:AD7,R$3:AD$3),SUMPRODUCT(R7:AD7,R$3:AD$3)),1)","v":16016883.601258144},{"$f":"IFERROR(IF($C7>=2,($L7)*(AD7*AD$2)+(1-$L7)*(AD7*AD$3),AD7*AD$3),1)","v":11427598.268827263},{"$f":"IFERROR((BY7*CA$2-(CA7-CB7))/BZ7,0)","v":0.99830787237414631},{"$f":"IF(OR(CC7<=0,BZ7=0)*1=1,IFERROR(CA$2/(CA7/BY7),1),\"n/a\")","v":"n/a"},{"$f":"IF($CD7=\"n/a\",IF(CE$5=13,$CC7,R$2),$CD7*R$2)","v":1.463791636739507},1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99830787237414631]
["Total Members","2027-04-01",{"$f":"IF($B8>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B8))+IF(B8<DATE(2020,2,28),0,1)+IF($B8>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B8>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C7<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B8,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D9-D117+R224<1,0,D9-D117+R224))","v":16083693.154226638},7238.5710439272225,null,null,0.99539669988771629,0.99539402867070714,16083693.154226638,{"$f":"1*AND(B9>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B9<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K8:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M8,IF(C116=0,1,MAIN!$E$11))","v":13},11516123.269471372,null,null,381651.75924705795,381464.47696393309,381277.68085179513,381091.36949788785,380905.54152012191,380720.19592283294,380535.37308275723,380351.09382442629,380167.36360183964,379984.16981281061,379801.50375791546,379619.35668456322,11516123.269471372,16083693.154239312,16083693.154226638,null,-7.8803630287893611E-13,374413.18820288021,381651.75924705795,374581.39178815717,7070.367458900786,168.20358527696226,{"$f":"SUM(AM8:AM$107)","v":374581.39180080552},-124240.39161281139,1.2673437595367432E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16083693.154239312,11516123.269471372,16009655.087736465,11422601.217075247,0.99830811242313389,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99830811242313389]
["Total Members","2027-03-01",{"$f":"IF($B9>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B9))+IF(B9<DATE(2020,2,28),0,1)+IF($B9>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B9>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C8<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B9,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D10-D118+R225<1,0,D10-D118+R225))","v":16076454.583182711},7219.0379839856178,null,null,0.99539646340901555,0.99539267106393137,16076454.583182711,{"$f":"1*AND(B10>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B10<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K9:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M9,IF(C117=0,1,MAIN!$E$11))","v":13},11511098.732797023,null,null,381464.47696393309,381277.68085179513,381091.36949788785,380905.54152012191,380720.19592283294,380535.37308275723,380351.09382442629,380167.36360183964,379984.16981281061,379801.50375791546,379619.35668456322,379437.72487722943,11511098.732797023,16076454.583195135,16076454.583182711,null,-7.7271522513910895E-13,374245.43897969689,381464.47696393309,374413.18820313032,7051.2887608027668,167.74922343343496,{"$f":"SUM(AM9:AM$107)","v":374413.18821552856},-124184.36238952179,1.2423843145370483E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16076454.583195135,11511098.732797023,16002446.036268096,11417617.484495396,0.99830835423910425,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99830835423910425]
["Total Members","2027-02-01",{"$f":"IF($B10>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B10))+IF(B10<DATE(2020,2,28),0,1)+IF($B10>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B10>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C9<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B10,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D11-D119+R226<1,0,D11-D119+R226))","v":16069235.545198726},7199.5374756772071,null,null,0.99539625019233069,0.99539127622742207,16069235.545198726,{"$f":"1*AND(B11>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B11<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K10:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M10,IF(C118=0,1,MAIN!$E$11))","v":13},11506092.448191606,null,null,381277.68085179513,381091.36949788785,380905.54152012191,380720.19592283294,380535.37308275723,380351.09382442629,380167.36360183964,379984.16981281061,379801.50375791546,379619.35668456322,379437.72487722943,379251.72358511423,11506092.448191606,16069235.5452109,16069235.545198726,null,-7.5761619200420682E-13,374078.14337586716,381277.68085179513,374245.43897994707,7032.2418718480621,167.29560407990357,{"$f":"SUM(AM10:AM$107)","v":374245.43899209512},-124128.48420888939,1.2174248695373535E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16069235.5452109,11506092.448191606,15995256.805160243,11412651.855760032,0.99830856109764921,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99830856109764921]
["Total Members","2027-01-01",{"$f":"IF($B11>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B11))+IF(B11<DATE(2020,2,28),0,1)+IF($B11>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B11>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C10<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B11,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D12-D120+R227<1,0,D12-D120+R227))","v":16062036.007723048},7180.0688338913023,null,null,0.9953960724062153,0.99538994152895666,16062036.007723048,{"$f":"1*AND(B12>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B12<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K11:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M11,IF(C119=0,1,MAIN!$E$11))","v":13},11501106.745860113,null,null,381091.36949788785,380905.54152012191,380720.19592283294,380535.37308275723,380351.09382442629,380167.36360183964,379984.16981281061,379801.50375791546,379619.35668456322,379437.72487722943,379251.72358511423,379063.84570736135,11501106.745860113,16062036.007734973,16062036.007723048,null,-7.4251715886930469E-13,373911.30066374631,381091.36949788785,374078.1433761174,7013.2261217704508,166.84271237108624,{"$f":"SUM(AM11:AM$107)","v":374078.14338801516},-124072.75681546069,1.1924654245376587E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16062036.007734973,11501106.745860113,15988087.556946598,11407706.642150637,0.99830871468712323,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99830871468712323]
["Total Members","2026-12-01",{"$f":"IF($B12>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B12))+IF(B12<DATE(2020,2,28),0,1)+IF($B12>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B12>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C11<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B12,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D13-D121+R228<1,0,D13-D121+R228))","v":16054855.938889157},7160.6314215008169,null,null,0.99539593310250141,0.99538830306208881,16054855.938889157,{"$f":"1*AND(B13>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B13<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K12:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M12,IF(C120=0,1,MAIN!$E$11))","v":13},11496142.012177136,null,null,380905.54152012191,380720.19592283294,380535.37308275723,380351.09382442629,380167.36360183964,379984.16981281061,379801.50375791546,379619.35668456322,379437.72487722943,379251.72358511423,379063.84570736135,378876.03434672346,11496142.012177136,16054855.938900832,16054855.938889157,null,-7.2719608112947753E-13,373744.91009837179,380905.54152012191,373911.30066399643,6994.2408561254852,166.3905656246352,{"$f":"SUM(AM12:AM$107)","v":373911.30067564413},-124017.17997906066,1.1675059795379639E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16054855.938900832,11496142.012177136,15980938.30812843,11402782.226904061,0.9983088105139899,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.9983088105139899]
["Total Members","2026-11-01",{"$f":"IF($B13>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B13))+IF(B13<DATE(2020,2,28),0,1)+IF($B13>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B13>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C12<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B13,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D14-D122+R229<1,0,D14-D122+R229))","v":16047695.307467656},7141.2259817365557,null,null,0.99539582203696397,0.99541615221791513,16047695.307467656,{"$f":"1*AND(B14>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B14<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K13:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M13,IF(C121=0,1,MAIN!$E$11))","v":13},11491196.341824016,null,null,380720.19592283294,380535.37308275723,380351.09382442629,380167.36360183964,379984.16981281061,379801.50375791546,379619.35668456322,379437.72487722943,379251.72358511423,379063.84570736135,378876.03434672346,378690.58045149152,11491196.341824016,16047695.307479082,16047695.307467656,null,-7.1187500338965037E-13,373578.96994084632,380720.19592283294,373744.91009862197,6975.2858242109651,165.94015777565073,{"$f":"SUM(AM13:AM$107)","v":373744.91011001944},-123961.75408197829,1.142546534538269E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16047695.307479082,11491196.341824016,15973808.862386869,11397876.720174678,0.99830886393556817,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99830886393556817]
["Total Members","2026-10-01",{"$f":"IF($B14>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B14))+IF(B14<DATE(2020,2,28),0,1)+IF($B14>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B14>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C13<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B14,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D15-D123+R230<1,0,D15-D123+R230))","v":16040554.08148592},7121.8951727654785,null,null,0.99539572035997159,0.99545720529076187,16040554.08148592,{"$f":"1*AND(B15>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B15<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K14:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M14,IF(C122=0,1,MAIN!$E$11))","v":13},11486268.332454959,null,null,{"$f":"R230","v":380535.37308275723},380351.09382442629,380167.36360183964,379984.16981281061,379801.50375791546,379619.35668456322,379437.72487722943,379251.72358511423,379063.84570736135,378876.03434672346,378690.58045149152,378506.97930990328,11486268.332454959,16040554.081497096,16040554.08148592,null,-6.9677597025474824E-13,373413.47790974047,380535.37308275723,373578.9699410965,6956.4031416607322,165.49203135602875,{"$f":"SUM(AM14:AM$107)","v":373578.96995224379},-123906.47889137868,1.1175870895385742E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16040554.081497096,11486268.332454959,15966698.884924883,11392988.731005095,0.99830890204586575,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99830890204586575]
["Total Members","2026-09-01",{"$f":"IF($B15>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B15))+IF(B15<DATE(2020,2,28),0,1)+IF($B15>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B15>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C14<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B15,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D16-D124+R231<1,0,D16-D124+R231))","v":16033432.186313154},7102.6622792240232,null,null,0.99539561954676703,0.99549949891559153,16033432.186313154,{"$f":"1*AND(B16>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B16<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K15:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M15,IF(C123=0,1,MAIN!$E$11))","v":13},11481356.573708963,null,null,380351.09382442629,380167.36360183964,379984.16981281061,379801.50375791546,379619.35668456322,379437.72487722943,379251.72358511423,379063.84570736135,378876.03434672346,378690.58045149152,378506.97930990328,378325.23665573675,11481356.573708963,16033432.186324079,16033432.186313154,null,-6.8145489251492108E-13,373248.4315449525,380351.09382442629,373413.47790999059,6937.615914435708,165.04636503808433,{"$f":"SUM(AM15:AM$107)","v":373413.47792088782},-123851.35376431062,1.0924413800239563E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16033432.186324079,11481356.573708963,15959608.164567132,11388116.860487808,0.99830893750755312,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99830893750755312]
["Total Members","2026-08-01",{"$f":"IF($B16>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B16))+IF(B16<DATE(2020,2,28),0,1)+IF($B16>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B16>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C15<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B16,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D17-D125+R232<1,0,D17-D125+R232))","v":16026329.52403393},7083.5349694415927,null,null,0.99539552968434153,0.995525883446577,16026329.52403393,{"$f":"1*AND(B17>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B17<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K16:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M16,IF(C124=0,1,MAIN!$E$11))","v":13},11476465.716510992,null,null,380167.36360183964,379984.16981281061,379801.50375791546,379619.35668456322,379437.72487722943,379251.72358511423,379063.84570736135,378876.03434672346,378690.58045149152,378506.97930990328,378325.23665573675,378139.28874292242,11476465.716510992,16026329.524044605,16026329.52403393,null,-6.6613381477509392E-13,373083.82863214827,380167.36360183964,373248.43154520262,6918.9320566370152,164.60291305434657,{"$f":"SUM(AM16:AM$107)","v":373248.43155584967},-123796.37772994026,1.0674819350242615E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16026329.524044605,11476465.716510992,15952536.76548218,11383265.721777771,0.9983089535881351,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.9983089535881351]
["Total Members","2026-07-01",{"$f":"IF($B17>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B17))+IF(B17<DATE(2020,2,28),0,1)+IF($B17>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B17>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C16<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B17,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D18-D126+R233<1,0,D18-D126+R233))","v":16019245.989064489},7064.5026954598725,null,null,0.9953925148117011,0.99552613478845409,16019245.989064489,{"$f":"1*AND(B18>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B18<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K17:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M17,IF(C125=0,1,MAIN!$E$11))","v":13},11471007.457933366,null,null,379984.16981281061,379801.50375791546,379619.35668456322,379437.72487722943,379251.72358511423,379063.84570736135,378876.03434672346,378690.58045149152,378506.97930990328,378325.23665573675,378139.28874292242,378542.08720977465,11471007.457933366,16019245.989074912,16019245.989064489,null,-6.5059069243034173E-13,372919.6671171023,379984.16981281061,373083.82863239839,6900.3411804122152,164.1615152960876,{"$f":"SUM(AM17:AM$107)","v":373083.82864279539},-123741.54995310161,1.0423362255096436E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16019245.989074912,11471007.457933366,15945437.550452532,11377851.789535731,0.99831338007178483,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99831338007178483]
["Total Members","2026-06-01",{"$f":"IF($B18>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B18))+IF(B18<DATE(2020,2,28),0,1)+IF($B18>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B18>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C17<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B18,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D19-D127+R234<1,0,D19-D127+R234))","v":16012181.486369029},7045.5585856605321,null,null,0.9953881309242969,0.99551328804314576,16012181.486369029,{"$f":"1*AND(B19>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B19<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K18:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M18,IF(C126=0,1,MAIN!$E$11))","v":13},11465297.993318534,null,null,379801.50375791546,379619.35668456322,379437.72487722943,379251.72358511423,379063.84570736135,378876.03434672346,{"$f":"IF(X$5=13,X19+W19-W127-X127,W19-W127)","v":378690.58045149152},378506.97930990328,378325.23665573675,378139.28874292242,378542.08720977465,378629.13173193566,11465297.993318534,16012181.486379206,16012181.486369029,null,-6.3571370390036464E-13,372755.94517200417,379801.50375791546,372919.66711735248,6881.8366405629786,163.72194534831215,{"$f":"SUM(AM18:AM$107)","v":372919.6671274993},-123686.86960971582,1.0177493095397949E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16012181.486379206,11465297.993318534,15938335.401747629,11372188.691292321,0.99831986770811709,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99831986770811709]
["Total Members","2026-05-01",{"$f":"IF($B19>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B19))+IF(B19<DATE(2020,2,28),0,1)+IF($B19>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B19>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C18<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B19,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D20-D128+R235<1,0,D20-D128+R235))","v":16005135.927783368},7026.6929226666689,null,null,0.99538353226591303,0.99557622407611412,16005135.927783368,{"$f":"1*AND(B20>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B20<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K19:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M19,IF(C127=0,1,MAIN!$E$11))","v":13},11459581.577226922,null,null,379619.35668456322,379437.72487722943,379251.72358511423,379063.84570736135,378876.03434672346,378690.58045149152,378506.97930990328,378325.23665573675,378139.28874292242,378542.08720977465,378629.13173193566,378472.36126361514,11459581.577226922,16005135.927793294,16005135.927783368,null,-6.2017058155561244E-13,372592.66376164695,379619.35668456322,372755.94517225435,6863.4115123088704,163.2814106073929,{"$f":"SUM(AM19:AM$107)","v":372755.94518215099},-123632.33432632926,9.92603600025177E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16005135.927793294,11459581.577226922,15931248.734202961,11366518.698024843,0.99832666790820246,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99832666790820246]
["Total Members","2026-04-01",{"$f":"IF($B20>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B20))+IF(B20<DATE(2020,2,28),0,1)+IF($B20>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B20>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C19<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B20,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D21-D129+R236<1,0,D21-D129+R236))","v":15998109.234860701},7007.7858522403985,null,null,0.99538038318554789,0.99569955233756158,15998109.234860701,{"$f":"1*AND(B21>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B21<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K20:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M20,IF(C128=0,1,MAIN!$E$11))","v":13},11454147.350613588,null,null,379437.72487722943,379251.72358511423,379063.84570736135,378876.03434672346,378690.58045149152,378506.97930990328,378325.23665573675,378139.28874292242,378542.08720977465,378629.13173193566,378472.36126361514,378026.89037498046,11454147.350613588,15998109.234870378,15998109.234860701,null,-6.0484950381578528E-13,372429.93902473873,379437.72487722943,372592.66376189719,6845.0611153322388,162.72473715845263,{"$f":"SUM(AM20:AM$107)","v":372592.66377154359},-123577.87151714345,9.6764415502548218E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15998109.234870378,11454147.350613588,15924204.100449529,11361128.602584315,0.998331293196835,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.998331293196835]
["Total Members","2026-03-01",{"$f":"IF($B21>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B21))+IF(B21<DATE(2020,2,28),0,1)+IF($B21>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B21>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C20<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B21,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D22-D130+R237<1,0,D22-D130+R237))","v":15991101.449008461},6983.8942879084498,null,null,0.99537970490483085,0.99581248459605209,15991101.449008461,{"$f":"1*AND(B22>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B22<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K21:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M21,IF(C129=0,1,MAIN!$E$11))","v":13},11448929.9346563,null,null,379251.72358511423,379063.84570736135,378876.03434672346,378690.58045149152,378506.97930990328,378325.23665573675,378139.28874292242,378542.08720977465,378629.13173193566,378472.36126361514,378026.89037498046,377647.35498202796,11448929.9346563,15991101.449017886,15991101.449008461,null,-5.8930638147103309E-13,372267.82929695433,379251.72358511423,372429.93902498891,6821.7845601253211,162.10972803458571,{"$f":"SUM(AM21:AM$107)","v":372429.93903438508},-123523.55625933496,9.4249844551086426E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15991101.449017886,11448929.9346563,15917217.841426637,11355953.557087738,0.99833235332155212,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99833235332155212]
["Total Members","2026-02-01",{"$f":"IF($B22>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B22))+IF(B22<DATE(2020,2,28),0,1)+IF($B22>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B22>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C21<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B22,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D23-D131+R238<1,0,D23-D131+R238))","v":15984117.554720553},6957.4990465398878,null,null,0.99538022143762361,0.99594400594563226,15984117.554720553,{"$f":"1*AND(B23>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B23<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K22:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M22,IF(C130=0,1,MAIN!$E$11))","v":13},11443935.530201942,null,null,{"$f":"R238","v":379063.84570736135},{"$f":"IF(S$5=13,S23+R23-R131-S131,R23-R131)","v":378876.03434672346},378690.58045149152,378506.97930990328,378325.23665573675,378139.28874292242,378542.08720977465,378629.13173193566,378472.36126361514,378026.89037498046,377647.35498202796,377262.23375131283,11443935.530201942,15984117.554729726,15984117.554720553,null,-5.7398530373120593E-13,372106.34666057047,379063.84570736135,372267.8292972045,6796.0164101568516,161.48263663402759,{"$f":"SUM(AM22:AM$107)","v":372267.8293063505},-123469.43716355637,9.1735273599624634E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15984117.554729726,11443935.530201942,15910274.471111882,11350999.712025125,0.99833162861599622,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99833162861599622]
["Total Members","2026-01-01",{"$f":"IF($B23>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B23))+IF(B23<DATE(2020,2,28),0,1)+IF($B23>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B23>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C22<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B23,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D24-D132+R239<1,0,D24-D132+R239))","v":15977160.055674013},6930.5852525252849,null,null,0.99537639578977721,0.99605948063257499,15977160.055674013,{"$f":"1*AND(B24>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B24<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K23:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M23,IF(C131=0,1,MAIN!$E$11))","v":13},11437779.377953297,null,null,378876.03434672346,378690.58045149152,378506.97930990328,378325.23665573675,378139.28874292242,378542.08720977465,378629.13173193566,378472.36126361514,378026.89037498046,377647.35498202796,377262.23375131283,378262.49890921573,11437779.377953297,15977160.055682937,15977160.055674013,null,-5.5844218138645374E-13,371945.44909395016,378876.03434672346,372106.34666082065,6769.6876859028125,160.89756687049521,{"$f":"SUM(AM23:AM$107)","v":372106.34666971647},-123415.55248178175,8.9239329099655151E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15977160.055682937,11437779.377953297,15903287.991182078,11344893.553683255,0.99833763538000808,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99833763538000808]
["Total Members","2025-12-01",{"$f":"IF($B24>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B24))+IF(B24<DATE(2020,2,28),0,1)+IF($B24>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B24>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C23<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B24,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D25-D133+R240<1,0,D25-D133+R240))","v":15970229.470421487},6905.4749623090029,null,null,0.99573096998676902,0.99609091220289758,15970229.470421487,{"$f":"1*AND(B25>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B25<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K24:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M24,IF(C132=0,1,MAIN!$E$11))","v":13},11503255.22636972,null,null,378690.58045149152,378506.97930990328,378325.23665573675,378139.28874292242,378542.08720977465,378629.13173193566,378472.36126361514,378026.89037498046,377647.35498202796,377262.23375131283,378262.49890921573,306469.60067752691,11503255.22636972,15970229.470430162,15970229.470421487,null,-5.4312110364662658E-13,371785.10548893461,378690.58045149152,371945.44909419888,6745.1313572926447,160.34360526426462,{"$f":"SUM(AM24:AM$107)","v":371945.44910284603},-123361.88138002882,8.6743384599685669E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15970229.470430162,11503255.22636972,15902052.08150271,11409837.67492179,0.9978058243493878,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.9978058243493878]
["Total Members","2025-11-01",{"$f":"IF($B25>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B25))+IF(B25<DATE(2020,2,28),0,1)+IF($B25>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B25>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C24<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B25,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D26-D134+R241<1,0,D26-D134+R241))","v":15963323.995459178},6881.6997861042619,null,null,0.99588953710371952,0.99620976371259451,15963323.995459178,{"$f":"1*AND(B26>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B26<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K25:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M25,IF(C133=0,1,MAIN!$E$11))","v":13},11529130.424925506,null,null,378506.97930990328,378325.23665573675,378139.28874292242,378542.08720977465,378629.13173193566,378472.36126361514,378026.89037498046,377647.35498202796,377262.23375131283,378262.49890921573,306469.60067752691,345909.90693314932,11529130.424925506,15963323.995467607,15963323.995459178,null,-5.2802207051172445E-13,371625.2795235503,378506.97930990328,371785.10548918264,6721.8738207206479,159.82596563233528,{"$f":"SUM(AM25:AM$107)","v":371785.10549758171},-123308.41684961604,8.4284693002700806E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15963323.995467607,11529130.424925506,15897707.344482934,11435502.74185442,0.99757041242018962,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99757041242018962]
["Total Members","2025-10-01",{"$f":"IF($B26>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B26))+IF(B26<DATE(2020,2,28),0,1)+IF($B26>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B26>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C25<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B26,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D27-D135+R242<1,0,D27-D135+R242))","v":15956442.295673074},6859.4834928885102,null,null,0.99590413769012542,0.99657514911351452,15956442.295673074,{"$f":"1*AND(B27>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B27<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K26:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M26,IF(C134=0,1,MAIN!$E$11))","v":13},11524704.749792805,null,null,378325.23665573675,378139.28874292242,378542.08720977465,378629.13173193566,378472.36126361514,378026.89037498046,377647.35498202796,377262.23375131283,378262.49890921573,306469.60067752691,345909.90693314932,376050.95465625025,11524704.749792805,15956442.295681253,15956442.295673074,null,-5.1247894816697226E-13,371465.75316259998,378325.23665573675,371625.27952379832,6699.9571319384268,159.52636119833915,{"$f":"SUM(AM26:AM$107)","v":371625.27953194937},-123255.26187882959,8.1788748502731323E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15956442.295681253,11524704.749792805,15891086.905082684,11431113.00748164,0.99754992840809187,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99754992840809187]
["Total Members","2025-09-01",{"$f":"IF($B27>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B27))+IF(B27<DATE(2020,2,28),0,1)+IF($B27>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B27>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C26<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B27,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D28-D136+R243<1,0,D28-D136+R243))","v":15949582.812180186},6846.6249334588647,null,null,0.99571244539743409,0.99698195913840992,15949582.812180186,{"$f":"1*AND(B28>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B28<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K27:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M27,IF(C135=0,1,MAIN!$E$11))","v":13},11484250.275861889,null,null,378139.28874292242,378542.08720977465,378629.13173193566,378472.36126361514,378026.89037498046,377647.35498202796,377262.23375131283,378262.49890921573,306469.60067752691,345909.90693314932,376050.95465625025,411920.22709351656,11484250.275861889,15949582.812188117,15949582.812180186,null,-4.971578704271451E-13,371292.66380921396,378139.28874292242,371465.75316284876,6673.5355800736579,173.08935363480123,{"$f":"SUM(AM27:AM$107)","v":371465.75317075109},-123210.98127147171,7.931143045425415E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15949582.812188117,11484250.275861889,15881198.104992714,11390987.062982207,0.99783368482167534,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,{"$f":"IF($CD27=\"n/a\",IF(CK$5=13,$CC27,X$2),$CD27*X$2)","v":0.94279018151787386},0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99783368482167534]
["Total Members","2025-08-01",{"$f":"IF($B28>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B28))+IF(B28<DATE(2020,2,28),0,1)+IF($B28>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B28>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C27<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B28,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D29-D137+R244<1,0,D29-D137+R244))","v":15942736.187246727},7428.7276131082326,null,null,0.99539786949390607,0.99749828811170238,15942736.187246727,{"$f":"1*AND(B29>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B29<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K28:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M28,IF(C136=0,1,MAIN!$E$11))","v":13},11452241.531381687,null,null,378542.08720977465,378629.13173193566,378472.36126361514,378026.89037498046,377647.35498202796,377262.23375131283,378262.49890921573,306469.60067752691,345909.90693314932,376050.95465625025,411920.22709351656,403301.40828941524,11452241.531381687,15942736.187254407,15942736.187246727,null,-4.8161474808239291E-13,371113.3595964163,378542.08720977465,371292.66380946332,7249.4234003113233,179.30421304702759,{"$f":"SUM(AM28:AM$107)","v":371292.66381711623},-123157.55457761895,7.6796859502792358E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15942736.187254407,11452241.531381687,15869365.634696435,11359238.260446737,0.99828568771247261,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99828568771247261]
["Total Members","2025-07-01",{"$f":"IF($B29>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B29))+IF(B29<DATE(2020,2,28),0,1)+IF($B29>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B29>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C28<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B29,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D30-D138+R245<1,0,D30-D138+R245))","v":15935307.459633619},7695.459776699543,null,null,0.99523727778583726,0.9981149967011923,15935307.459633619,{"$f":"1*AND(B30>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B30<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K29:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M29,IF(C137=0,1,MAIN!$E$11))","v":13},11418209.756366599,null,null,378629.13173193566,378472.36126361514,378026.89037498046,377647.35498202796,377262.23375131283,378262.49890921573,306469.60067752691,345909.90693314932,376050.95465625025,411920.22709351656,403301.40828941524,405145.13461150462,11418209.756366599,15935307.459641051,15935307.459633619,null,-4.6629367034256575E-13,370933.67195499025,378629.13173193566,371113.35959666624,7515.7721352694207,179.68764167599147,{"$f":"SUM(AM29:AM$107)","v":371113.35960406921},-123098.37700063008,7.4319541454315186E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15935307.459641051,11418209.756366599,15859412.016813505,11325482.856339775,0.99852591101771504,"n/a",{"$f":"IF($CD29=\"n/a\",IF(CE$5=13,$CC29,R$2),$CD29*R$2)","v":1.463791636739507},1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99852591101771504]
["Total Members","2025-06-01",{"$f":"IF($B30>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B30))+IF(B30<DATE(2020,2,28),0,1)+IF($B30>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B30>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C29<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B30,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D31-D139+R246<1,0,D31-D139+R246))","v":15927611.999856919},7711.9159412328154,null,null,0.99614455401336499,0.998272503420089,15927611.999856919,{"$f":"1*AND(B31>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B31<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K30:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M30,IF(C138=0,1,MAIN!$E$11))","v":13},11630733.301537344,null,null,378472.36126361514,378026.89037498046,377647.35498202796,377262.23375131283,378262.49890921573,306469.60067752691,345909.90693314932,376050.95465625025,411920.22709351656,403301.40828941524,405145.13461150462,158410.12678424382,11630733.301537344,15927611.999864103,15927611.999856919,null,-4.5097259260273859E-13,370760.4453221396,378472.36126361514,370933.67195523554,7538.6893083796022,173.22663309593918,{"$f":"SUM(AM30:AM$107)","v":370933.67196239327},-123034.73980308522,7.1842223405838013E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15927611.999864103,11630733.301537344,15866203.952102548,11536280.504899153,0.99715884217960127,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99715884217960127]
["Total Members","2025-05-01",{"$f":"IF($B31>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B31))+IF(B31<DATE(2020,2,28),0,1)+IF($B31>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B31>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C30<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B31,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D32-D140+R247<1,0,D32-D140+R247))","v":15919900.083915686},7434.6194357164204,null,null,0.99686613356376419,0.99871077094230454,15919900.083915686,{"$f":"1*AND(B32>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B32<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K31:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M31,IF(C139=0,1,MAIN!$E$11))","v":13},11700761.728102161,null,null,378026.89037498046,377647.35498202796,377262.23375131283,378262.49890921573,306469.60067752691,345909.90693314932,376050.95465625025,411920.22709351656,403301.40828941524,405145.13461150462,158410.12678424382,300732.01875732274,11700761.728102161,15919900.083922626,15919900.083915686,null,-4.3587355946783646E-13,370592.2709390212,378026.89037498046,370760.44532238331,7266.4450525971479,168.1743833621149,{"$f":"SUM(AM31:AM$107)","v":370760.44532929728},-122974.13549285359,6.9402158260345459E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15919900.083922626,11700761.728102161,15870009.243381394,11605740.23295101,0.99614293020756706,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99614293020756706]
["Total Members","2025-04-01",{"$f":"IF($B32>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B32))+IF(B32<DATE(2020,2,28),0,1)+IF($B32>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B32>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C31<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B32,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D33-D141+R248<1,0,D33-D141+R248))","v":15912465.46447997},7217.7846832443029,null,null,0.99673726185721001,0.99908639866945936,15912465.46447997,{"$f":"1*AND(B33>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B33<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K32:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M32,IF(C140=0,1,MAIN!$E$11))","v":13},11752237.024966689,null,null,377647.35498202796,377262.23375131283,378262.49890921573,306469.60067752691,345909.90693314932,376050.95465625025,411920.22709351656,403301.40828941524,405145.13461150462,158410.12678424382,300732.01875732274,319116.97407449293,11752237.024966689,15912465.464486668,15912465.46447997,null,-4.2099657093785936E-13,370429.57029854279,377647.35498202796,370592.27093926375,7055.0840427642106,162.70064072095556,{"$f":"SUM(AM32:AM$107)","v":370592.27094593522},-122914.93865980883,6.6980719566345215E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15912465.464486668,11752237.024966689,15860547.256469859,11656797.500649139,0.99629676322828731,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99629676322828731]
["Total Members","2025-03-01",{"$f":"IF($B33>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B33))+IF(B33<DATE(2020,2,28),0,1)+IF($B33>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B33>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C32<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B33,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D34-D142+R249<1,0,D34-D142+R249))","v":15905247.679796726},6982.8601064160466,null,null,0.99695960370930958,0.99939681807063219,15905247.679796726,{"$f":"1*AND(B34>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B34<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K33:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M33,IF(C141=0,1,MAIN!$E$11))","v":13},11801733.281797569,null,null,377262.23375131283,378262.49890921573,306469.60067752691,345909.90693314932,376050.95465625025,411920.22709351656,403301.40828941524,405145.13461150462,158410.12678424382,300732.01875732274,319116.97407449293,320933.31346766243,11801733.281797569,15905247.679803181,15905247.679796726,null,-4.0589753780295723E-13,370279.37364465575,377262.23375131283,370429.57029878424,6832.6634525285917,150.19665412849281,{"$f":"SUM(AM33:AM$107)","v":370429.57030521421},-122853.10561957175,6.4559280872344971E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15905247.679803181,11801733.281797569,15856889.423754996,11705891.80003163,0.99597658881251039,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99597658881251039]
["Total Members","2025-02-01",{"$f":"IF($B34>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B34))+IF(B34<DATE(2020,2,28),0,1)+IF($B34>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B34>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C33<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B34,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D35-D143+R250<1,0,D35-D143+R250))","v":15898264.819690309},6446.2083214167506,null,null,0.99676635300165273,0.9994362495597322,15898264.819690309,{"$f":"1*AND(B35>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B35<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K34:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M34,IF(C142=0,1,MAIN!$E$11))","v":13},11892483.856364185,null,null,378262.49890921573,306469.60067752691,345909.90693314932,376050.95465625025,411920.22709351656,403301.40828941524,405145.13461150462,158410.12678424382,300732.01875732274,319116.97407449293,320933.31346766243,279528.79907803971,11892483.856364185,15898264.819696525,15898264.819690309,null,-3.9102054927298013E-13,371816.2905875615,378262.49890921573,370279.37364489521,7983.1252643205225,-1536.9169426662847,{"$f":"SUM(AM34:AM$107)","v":370279.37365108571},-121735.3820864934,6.2156468629837036E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15898264.819696525,11892483.856364185,15846855.443383383,11795905.392213549,0.99620187940693983,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99620187940693983]
["Total Members","2025-01-01",{"$f":"IF($B35>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B35))+IF(B35<DATE(2020,2,28),0,1)+IF($B35>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B35>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C34<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B35,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D36-D144+R251<1,0,D36-D144+R251))","v":15891818.611368893},-65962.100553829223,null,null,0.99575083814399323,0.9992449932129307,15891818.611368893,{"$f":"1*AND(B36>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B36<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K35:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M35,IF(C143=0,1,MAIN!$E$11))","v":13},12018054.310451983,null,null,306469.60067752691,345909.90693314932,376050.95465625025,411920.22709351656,403301.40828941524,405145.13461150462,158410.12678424382,300732.01875732274,319116.97407449293,320933.31346766243,279528.79907803971,246245.83649976313,12018054.310451983,15891818.61137487,15891818.611368893,null,-3.7614356074300304E-13,372431.70123112085,306469.60067752691,371816.29058779945,-65346.689910272544,-615.41064332140377,{"$f":"SUM(AM35:AM$107)","v":371816.290593752},-122828.02368114176,5.9772282838821411E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15891818.61137487,12018054.310451983,15824291.701908838,11920456.092838153,0.99749782224551564,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99749782224551564]
["Total Members","2024-12-01",{"$f":"IF($B36>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B36))+IF(B36<DATE(2020,2,28),0,1)+IF($B36>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B36>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C35<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B36,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D37-D145+R252<1,0,D37-D145+R252))","v":15957780.711922722},-26412.473972376436,null,null,0.99715442801460275,0.99877662715413817,15957780.711922722,{"$f":"1*AND(B37>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B37<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K36:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M36,IF(C144=0,1,MAIN!$E$11))","v":13},12189059.838046864,null,null,345909.90693314932,376050.95465625025,411920.22709351656,403301.40828941524,405145.13461150462,158410.12678424382,300732.01875732274,319116.97407449293,320933.31346766243,279528.79907803971,246245.83649976313,201426.1736362394,12189059.838046864,15957780.711928464,15957780.711922722,null,-3.5993430458347575E-13,372322.38090529491,345909.90693314932,372431.70123135584,-26521.794298206514,109.3203260609298,{"$f":"SUM(AM36:AM$107)","v":372431.70123707346},-123490.72435176815,5.7425349950790405E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15957780.711928464,12189059.838046864,15912371.698185489,12090072.890255567,0.99560442439694297,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99560442439694297]
["Total Members","2024-11-01",{"$f":"IF($B37>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B37))+IF(B37<DATE(2020,2,28),0,1)+IF($B37>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B37>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C36<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B37,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D38-D146+R253<1,0,D38-D146+R253))","v":15984193.185895098},4691.8594777155668,null,null,1.000260202345,0.99778274974260783,15984193.185895098,{"$f":"1*AND(B38>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B38<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K37:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M37,IF(C145=0,1,MAIN!$E$11))","v":13},12441669.833828805,null,null,376050.95465625025,411920.22709351656,403301.40828941524,405145.13461150462,158410.12678424382,300732.01875732274,319116.97407449293,320933.31346766243,279528.79907803971,246245.83649976313,201426.1736362394,119712.38512335323,12441669.833828805,15984193.18590061,15984193.185895098,null,-3.4483527144857362E-13,371359.0951783114,376050.95465625025,372322.38090552506,3728.5737507251906,963.28572721366072,{"$f":"SUM(AM37:AM$107)","v":372322.38091101247},-123995.0596213169,5.5115669965744019E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15984193.18590061,12441669.833828805,15988352.310450513,12340631.448699743,0.99154474350436994,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99154474350436994]
["Total Members","2024-10-01",{"$f":"IF($B38>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B38))+IF(B38<DATE(2020,2,28),0,1)+IF($B38>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B38>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C37<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B38,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D39-D147+R254<1,0,D39-D147+R254))","v":15979501.326417383},41342.735063930973,null,null,1.0007728342918127,0.99619010926487628,15979501.326417383,{"$f":"1*AND(B39>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B39<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K38:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M38,IF(C146=0,1,MAIN!$E$11))","v":13},12748596.970198629,null,null,411920.22709351656,{"$f":"IF(S$5=13,S39+R39-R147-S147,R39-R147)","v":403301.40828941524},405145.13461150462,158410.12678424382,300732.01875732274,319116.97407449293,320933.31346766243,279528.79907803971,246245.83649976313,201426.1736362394,119712.38512335323,64431.958808487005,12748596.970198629,15979501.326422671,15979501.326417383,null,-3.3084646133829665E-13,370577.49202936736,411920.22709351656,371359.09517853544,40561.131914981117,781.60314916807692,{"$f":"SUM(AM38:AM$107)","v":371359.09518379887},-123560.82702687359,5.288049578666687E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15979501.326422671,12748596.970198629,15991850.833013799,12645066.040047452,0.99091033805420392,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99091033805420392]
["Total Members","2024-09-01",{"$f":"IF($B39>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B39))+IF(B39<DATE(2020,2,28),0,1)+IF($B39>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B39>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C38<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B39,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D40-D148+R255<1,0,D40-D148+R255))","v":15938158.591353452},33545.199525784701,null,null,1.0019053800739086,0.99424135456676943,15938158.591353452,{"$f":"1*AND(B40>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B40<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K39:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M39,IF(C147=0,1,MAIN!$E$11))","v":13},13119174.460588038,null,null,403301.40828941524,405145.13461150462,158410.12678424382,300732.01875732274,319116.97407449293,320933.31346766243,279528.79907803971,246245.83649976313,201426.1736362394,119712.38512335323,64431.958808487005,1.6399578679590406E-3,13119174.460588038,15938158.59135852,15938158.591353452,null,-3.1796787425264483E-13,369756.20876342052,403301.40828941524,370577.49202958465,32723.916259830585,821.2832661641296,{"$f":"SUM(AM39:AM$107)","v":370577.49203463079},-123326.92632211928,5.0682574510574341E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15938158.59135852,13119174.460588038,15968526.84115329,13012634.08301588,0.98956423456535147,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.98956423456535147]
["Total Members","2024-08-01",{"$f":"IF($B40>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B40))+IF(B40<DATE(2020,2,28),0,1)+IF($B40>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B40>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C39<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B40,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D41-D149+R256<1,0,D41-D149+R256))","v":15904613.391827667},35248.208839196712,null,null,1.0028049512886297,0.99210036911084587,15904613.391827667,{"$f":"1*AND(B41>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B41<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K40:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M40,IF(C148=0,1,MAIN!$E$11))","v":13},13488930.6677115,null,null,405145.13461150462,158410.12678424382,300732.01875732274,319116.97407449293,320933.31346766243,279528.79907803971,246245.83649976313,201426.1736362394,119712.38512335323,64431.958808487005,1.6399578679590406E-3,1.6399578679590376E-3,13488930.6677115,15904613.391832525,15904613.391827667,null,-3.0553337637684308E-13,369896.92577210243,405145.13461150462,369756.20876363141,35388.925847873208,-140.71700847102329,{"$f":"SUM(AM40:AM$107)","v":369756.20876846666},-122445.80838860138,4.8577785491943359E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15904613.391832525,13488930.6677115,15949225.057661101,13379387.512332328,0.98857175375830575,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.98857175375830575]
["Total Members","2024-07-01",{"$f":"IF($B41>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B41))+IF(B41<DATE(2020,2,28),0,1)+IF($B41>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B41>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C40<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B41,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D42-D150+R257<1,0,D42-D150+R257))","v":15869365.18298847},-6039.3565955497324,null,null,0.99712191685553642,0.98978704725288003,15869365.18298847,{"$f":"1*AND(B42>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B42<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K41:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M41,IF(C149=0,1,MAIN!$E$11))","v":13},13858383.841446714,null,null,158410.12678424382,300732.01875732274,319116.97407449293,320933.31346766243,279528.79907803971,246245.83649976313,201426.1736362394,119712.38512335323,64431.958808487005,1.6399578679590406E-3,1.6399578679590376E-3,443.75203688885796,13858383.841446714,15869365.182993123,15869365.18298847,null,-2.9309887850104133E-13,164449.48337970453,158410.12678424382,369896.92577230767,-211486.79898806385,205447.44239260314,{"$f":"SUM(AM41:AM$107)","v":369896.92577693769},-369896.92577230767,4.6528875827789307E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15869365.182993123,13858383.841446714,15823691.830546614,13745840.369184554,0.99517475337812045,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99517475337812045]
["Total Members","2024-06-01",{"$f":"IF($B42>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B42))+IF(B42<DATE(2020,2,28),0,1)+IF($B42>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B42>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C41<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B42,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D43-D151+R258<1,0,D43-D151+R258))","v":15875404.53958402},23311.691059900448,null,null,1.0014114492332244,0.98788579169499269,15875404.53958402,{"$f":"1*AND(B43>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B43<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K42:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.93333333333333335},13,{"$f":"MIN(M42,IF(C150=0,1,MAIN!$E$11))","v":13},14022833.323186461,null,null,300732.01875732274,319116.97407449293,320933.31346766243,279528.79907803971,246245.83649976313,201426.1736362394,119712.38512335323,64431.958808487005,1.6399578679590406E-3,1.6399578679590376E-3,443.75203688885796,1.6399578679590311E-3,14022833.323186461,15875404.539588584,15875404.53958402,null,-2.8754776337791554E-13,277420.32769727404,300732.01875732274,164449.48337979475,136282.53537752799,-112970.84431747929,{"$f":"SUM(AM42:AM$107)","v":164449.48338433451},-164449.48337979475,4.5634806156158447E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15875404.539588584,14022833.323186461,15897811.867153116,13889435.481818751,0.98888918057133135,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.98888918057133135]
["Total Members","2024-05-01",{"$f":"IF($B43>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B43))+IF(B43<DATE(2020,2,28),0,1)+IF($B43>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B43>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C42<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B43,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D44-D152+R259<1,0,D44-D152+R259))","v":15852092.84852412},-46290.091933200136,null,null,1.0013834006006301,0.98554196869949506,15852092.84852412,{"$f":"1*AND(B44>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B44<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K43:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.8666666666666667},13,{"$f":"MIN(M43,IF(C151=0,1,MAIN!$E$11))","v":13},14300230.898537919,null,null,319116.97407449293,320933.31346766243,279528.79907803971,246245.83649976313,201426.1736362394,119712.38512335323,64431.958808487005,1.6399578679590406E-3,1.6399578679590376E-3,443.75203688885796,1.6399578679590311E-3,22.752345814961902,14300230.898537919,15852092.848528534,15852092.84852412,null,-2.7844393457598926E-13,365407.06600749993,319116.97407449293,277420.32769742323,41696.646377069701,-87986.738310076704,{"$f":"SUM(AM43:AM$107)","v":277420.32770181383},-277420.32769742323,4.4144690036773682E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15852092.848528534,14300230.898537919,15874022.643296434,14144289.201270368,0.98756163496257698,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.98756163496257698]
["Total Members","2024-04-01",{"$f":"IF($B44>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B44))+IF(B44<DATE(2020,2,28),0,1)+IF($B44>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B44>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C43<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B44,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D45-D153+R260<1,0,D45-D153+R260))","v":15898382.94045732},-148606.44124389067,null,null,1.0004636156952436,0.98328175395464379,15898382.94045732,{"$f":"1*AND(B45>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B45<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K44:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.8},13,{"$f":"MIN(M44,IF(C152=0,1,MAIN!$E$11))","v":13},14665637.962905461,null,null,320933.31346766243,279528.79907803971,246245.83649976313,201426.1736362394,119712.38512335323,64431.958808487005,1.6399578679590406E-3,1.6399578679590376E-3,443.75203688885796,1.6399578679590311E-3,22.752345814961902,1.6399578679590233E-3,14665637.962905461,15898382.940461541,15898382.94045732,null,-2.6556534749033744E-13,469539.75471131492,320933.31346766243,365407.06600769161,-44473.752540029178,-104132.68870362331,{"$f":"SUM(AM44:AM$107)","v":365407.06601189048},-365407.06600769161,4.2207539081573486E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15898382.940461541,14665637.962905461,15905753.680321733,14485297.937906478,0.98720064102673466,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.98720064102673466]
["Total Members","2024-03-01",{"$f":"IF($B45>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B45))+IF(B45<DATE(2020,2,28),0,1)+IF($B45>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B45>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C44<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B45,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D46-D154+R261<1,0,D46-D154+R261))","v":16046989.381701211},-166920.1393873971,null,null,0.99745070374464118,0.98106720309066608,16046989.381701211,{"$f":"1*AND(B46>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B46<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K45:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.73333333333333328},13,{"$f":"MIN(M45,IF(C153=0,1,MAIN!$E$11))","v":13},15134543.726820977,null,null,279528.79907803971,246245.83649976313,201426.1736362394,119712.38512335323,64431.958808487005,1.6399578679590406E-3,1.6399578679590376E-3,443.75203688885796,1.6399578679590311E-3,22.752345814961902,1.6399578679590233E-3,633.99079579863508,15134543.726820977,16046989.381705195,16046989.381701211,null,-2.48245868306185E-13,446448.93846521602,279528.79907803971,469539.75471155351,-190010.9556335138,23090.81624633749,{"$f":"SUM(AM45:AM$107)","v":469539.75471551385},-469539.75471155351,3.9841979742050171E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16046989.381705195,15134543.726820977,16006080.851764631,14927371.364353679,0.98901428179614781,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.98901428179614781]
["Total Members","2024-02-01",{"$f":"IF($B46>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B46))+IF(B46<DATE(2020,2,28),0,1)+IF($B46>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B46>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C45<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B46,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D47-D155+R262<1,0,D47-D155+R262))","v":16213909.521088608},-205306.67284245975,null,null,0.99456046543862742,0.97924621065035999,16213909.521088608,{"$f":"1*AND(B47>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B47<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K46:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.66666666666666663},13,{"$f":"MIN(M46,IF(C154=0,1,MAIN!$E$11))","v":13},15580992.665286193,null,null,246245.83649976313,201426.1736362394,119712.38512335323,64431.958808487005,1.6399578679590406E-3,1.6399578679590376E-3,443.75203688885796,1.6399578679590311E-3,22.752345814961902,1.6399578679590233E-3,633.99079579863508,0,15580992.665286193,16213909.52109237,16213909.521088608,null,-2.3203661214665772E-13,451552.50934200472,246245.83649976313,446448.9384654364,-200203.10196567327,-5103.570876568323,{"$f":"SUM(AM46:AM$107)","v":446448.93846917636},-446448.9384654364,3.7625432014465332E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16213909.52109237,15580992.665286193,16125713.39987742,15346021.255535139,0.99057984996917992,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99057984996917992]
["Total Members","2024-01-01",{"$f":"IF($B47>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B47))+IF(B47<DATE(2020,2,28),0,1)+IF($B47>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B47>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C46<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B47,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D48-D156+R263<1,0,D48-D156+R263))","v":16419216.193931067},-251772.48761328124,null,null,0.99038790317424319,0.97799096303496746,16419216.193931067,{"$f":"1*AND(B48>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B48<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K47:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.6},13,{"$f":"MIN(M47,IF(C155=0,1,MAIN!$E$11))","v":13},15889292.171699099,null,null,201426.1736362394,119712.38512335323,64431.958808487005,1.6399578679590406E-3,1.6399578679590376E-3,443.75203688885796,1.6399578679590311E-3,22.752345814961902,1.6399578679590233E-3,633.99079579863508,0,143253.0029290989,15889292.171699099,16419216.193934612,16419216.193931067,null,-2.1582735598713043E-13,453198.66124930698,201426.1736362394,451552.50934222335,-250126.33570598395,-1646.1519070836366,{"$f":"SUM(AM47:AM$107)","v":451552.50934574468},-451552.50934222335,3.5446137189865112E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16419216.193934612,15889292.171699099,16261393.098075477,15627554.535923395,0.99346009005349811,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99346009005349811]
["Total Members","2023-12-01",{"$f":"IF($B48>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B48))+IF(B48<DATE(2020,2,28),0,1)+IF($B48>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B48>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C47<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B48,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D49-D157+R264<1,0,D49-D157+R264))","v":16670988.681544349},-417899.89593856409,null,null,0.98573840943540714,0.97689142961835829,16670988.681544349,{"$f":"1*AND(B49>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B49<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K48:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.53333333333333333},13,{"$f":"MIN(M48,IF(C156=0,1,MAIN!$E$11))","v":13},16279159.830019308,null,null,119712.38512335323,64431.958808487005,1.6399578679590406E-3,1.6399578679590376E-3,443.75203688885796,1.6399578679590311E-3,22.752345814961902,1.6399578679590233E-3,633.99079579863508,0,143253.0029290989,63331.002929098904,16279159.830019308,16670988.681547681,16670988.681544349,null,-1.9984014443252818E-13,537612.28106167028,119712.38512335323,453198.66124952113,-333486.27612616791,-84413.619812149147,{"$f":"SUM(AM48:AM$107)","v":453198.66125282826},-453198.66124952113,3.3322721719741821E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16670988.681547681,16279159.830019308,16433233.866664486,15988340.526611064,0.996740342310099,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.996740342310099]
["Total Members","2023-11-01",{"$f":"IF($B49>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B49))+IF(B49<DATE(2020,2,28),0,1)+IF($B49>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B49>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C48<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B49,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D50-D158+R265<1,0,D50-D158+R265))","v":17088888.577482913},-506046.71874199063,null,null,0.98204234784697142,0.97624654079200979,17088888.577482913,{"$f":"1*AND(B50>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B50<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K49:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.46666666666666667},13,{"$f":"MIN(M49,IF(C157=0,1,MAIN!$E$11))","v":13},16704565.108151879,null,null,64431.958808487005,1.6399578679590406E-3,1.6399578679590376E-3,443.75203688885796,1.6399578679590311E-3,22.752345814961902,1.6399578679590233E-3,633.99079579863508,0,143253.0029290989,63331.002929098904,112207.0029290989,16704565.108151879,17088888.577485997,17088888.577482913,null,-1.8052226380405045E-13,570478.67755022249,64431.958808487005,537612.28106191778,-473180.32225343079,-32866.396488304716,{"$f":"SUM(AM49:AM$107)","v":537612.28106497752},-537612.28106191778,3.0845403671264648E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17088888.577485997,16704565.108151879,16782012.260729641,16382894.467358943,0.99911435443300711,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99911435443300711]
["Total Members","2023-10-01",{"$f":"IF($B50>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B50))+IF(B50<DATE(2020,2,28),0,1)+IF($B50>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B50>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C49<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B50,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D51-D159+R266<1,0,D51-D159+R266))","v":17594935.296224903},-573725.70749823377,null,null,0.97871324567237206,0.97576066845061771,17594935.296224903,{"$f":"1*AND(B51>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B51<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K50:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.4},13,{"$f":"MIN(M50,IF(C158=0,1,MAIN!$E$11))","v":13},17233653.782773003,null,null,1.6399578679590406E-3,1.6399578679590376E-3,443.75203688885796,1.6399578679590311E-3,22.752345814961902,1.6399578679590233E-3,633.99079579863508,0,143253.0029290989,63331.002929098904,112207.0029290989,41390.002929098904,17233653.782773003,17594935.296227731,17594935.296224903,null,-1.6076029396572267E-13,573725.70913794346,1.6399578679590406E-3,570478.67755047721,-570478.67591051932,-3247.0315874662483,{"$f":"SUM(AM50:AM$107)","v":570478.67755328224},-570478.67755047721,2.8274953365325928E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17594935.296227731,17233653.782773003,17220396.231166422,16877806.636268396,1.0010846172722458,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,1.0010846172722458]
["Total Members","2023-09-01",{"$f":"IF($B51>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B51))+IF(B51<DATE(2020,2,28),0,1)+IF($B51>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B51>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C50<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B51,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D52-D160+R267<1,0,D52-D160+R267))","v":18168661.003723137},-499707.73123070225,null,null,0.97767900838056843,0.9756370095144048,18168661.003723137,{"$f":"1*AND(B52>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B52<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K51:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.33333333333333331},13,{"$f":"MIN(M51,IF(C159=0,1,MAIN!$E$11))","v":13},17723975.488981847,null,null,1.6399578679590376E-3,443.75203688885796,1.6399578679590311E-3,22.752345814961902,1.6399578679590233E-3,633.99079579863508,0,143253.0029290989,63331.002929098904,112207.0029290989,41390.002929098904,83404.002929098904,17723975.488981847,18168661.003725719,18168661.003723137,null,-1.4210854715202004E-13,499707.73287044716,1.6399578679590376E-3,573725.70913819247,-573725.70749823458,74017.976267745311,{"$f":"SUM(AM51:AM$107)","v":573725.70914074848},-573725.70913819247,2.5816261768341064E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18168661.003725719,17723975.488981847,17763118.473725263,17333333.358558632,1.0008406917277957,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,1.0008406917277957]
["Total Members","2023-08-01",{"$f":"IF($B52>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B52))+IF(B52<DATE(2020,2,28),0,1)+IF($B52>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B52>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C51<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B52,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D53-D161+R268<1,0,D53-D161+R268))","v":18668368.734953839},-439764.73128214478,null,null,0.9763913592236918,0.97560211261850527,18668368.734953839,{"$f":"1*AND(B53>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B53<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K52:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.26666666666666666},13,{"$f":"MIN(M52,IF(C160=0,1,MAIN!$E$11))","v":13},18128751.218923196,null,null,443.75203688885796,1.6399578679590311E-3,22.752345814961902,1.6399578679590233E-3,633.99079579863508,0,143253.0029290989,63331.002929098904,112207.0029290989,41390.002929098904,83404.002929098904,94932.002929098904,18128751.218923196,18668368.734956209,18668368.734953839,null,-1.2700951401711791E-13,440208.48331885022,443.75203688885796,499707.73287065927,-499263.98083377042,59499.249551809044,{"$f":"SUM(AM52:AM$107)","v":499707.73287300323},-499707.73287065927,2.3692846298217773E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18668368.734956209,18128751.218923196,18227633.923612963,17703953.647509895,1.0008791140513478,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,1.0008791140513478]
["Total Members","2023-07-01",{"$f":"IF($B53>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B53))+IF(B53<DATE(2020,2,28),0,1)+IF($B53>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B53>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C52<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B53,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D54-D162+R269<1,0,D54-D162+R269))","v":19108133.466235984},-360085.31658327952,null,null,0.97561992514649387,0.97580847705336771,19108133.466235984,{"$f":"1*AND(B54>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B54<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K53:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.2},13,{"$f":"MIN(M53,IF(C161=0,1,MAIN!$E$11))","v":13},18413169.699312948,null,null,1.6399578679590311E-3,22.752345814961902,1.6399578679590233E-3,633.99079579863508,0,143253.0029290989,63331.002929098904,112207.0029290989,41390.002929098904,83404.002929098904,94932.002929098904,155790.0029290989,18413169.699312948,19108133.466238171,19108133.466235984,null,-1.1435297153639112E-13,360085.31822309067,1.6399578679590311E-3,440208.4833190341,-440208.48167907621,80123.165095943434,{"$f":"SUM(AM53:AM$107)","v":440208.48332119401},-440208.4833190341,2.1867454051971436E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19108133.466238171,18413169.699312948,18642275.742020499,17956077.615074985,1.0004760527450109,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,1.0004760527450109]
["Total Members","2023-06-01",{"$f":"IF($B54>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B54))+IF(B54<DATE(2020,2,28),0,1)+IF($B54>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B54>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C53<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B54,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D55-D163+R270<1,0,D55-D163+R270))","v":19468218.782819264},-213984.5512444973,null,null,0.97397018925258128,0.97592621478073516,19468218.782819264,{"$f":"1*AND(B55>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B55<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K54:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.13333333333333333},13,{"$f":"MIN(M54,IF(C162=0,1,MAIN!$E$11))","v":13},18675009.014606938,null,null,22.752345814961902,{"$f":"IF(S$5=13,S55+R55-R163-S163,R55-R163)","v":1.6399578679590233E-3},633.99079579863508,0,143253.0029290989,63331.002929098904,112207.0029290989,41390.002929098904,83404.002929098904,94932.002929098904,155790.0029290989,98246.002929098904,18675009.014606938,19468218.782821301,19468218.782819264,null,-1.0458300891968975E-13,214007.30359022392,22.752345814961902,360085.31822323898,-360062.56587742403,146078.01463301506,{"$f":"SUM(AM54:AM$107)","v":360085.31822525064},-360085.31822323898,2.037733793258667E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19468218.782821301,18675009.014606938,18961464.732315119,18185422.571452782,1.0009192824131221,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,1.0009192824131221]
["Total Members","2023-05-01",{"$f":"IF($B55>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B55))+IF(B55<DATE(2020,2,28),0,1)+IF($B55>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B55>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C54<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B55,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D56-D164+R271<1,0,D56-D164+R271))","v":19682203.334063761},-115183.65087383986,null,null,0.9740670962499367,0.97616963733195894,19682203.334063761,{"$f":"1*AND(B56>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B56<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K55:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":6.6666666666666666E-2},13,{"$f":"MIN(M55,IF(C163=0,1,MAIN!$E$11))","v":13},18802010.315268062,null,null,{"$f":"R271","v":1.6399578679590233E-3},{"$f":"IF(S$5=13,S56+R56-R164-S164,R56-R164)","v":633.99079579863508},0,143253.0029290989,63331.002929098904,112207.0029290989,41390.002929098904,83404.002929098904,94932.002929098904,155790.0029290989,98246.002929098904,87006.002929098904,18802010.315268062,{"$f":"SUM(R55:AD55)","v":19682203.334065709},19682203.334063761,null,-9.9031893796563963E-14,115183.65251375124,1.6399578679590233E-3,214007.30359031147,-214007.30195035361,98823.651076560229,{"$f":"SUM(AM55:AM$107)","v":214007.30359223555},-214007.30359031147,1.9483268260955811E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19682203.334065709,18802010.315268062,19171786.649414208,18282923.202886596,0.99953885634649808,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99953885634649808]
["Total Members","2023-04-01",{"$f":"IF($B56>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B56))+IF(B56<DATE(2020,2,28),0,1)+IF($B56>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B56>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C55<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B56,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D57-D165+R272<1,0,D57-D165+R272))","v":19797386.984937601},633.98786669969559,null,null,0.97303772785570863,0.97646795543624687,19797386.984937601,{"$f":"1*AND(B57>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B57<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K56:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M56,IF(C164=0,1,MAIN!$E$11))","v":13},18793361.964852713,null,null,633.99079579863508,0,143253.0029290989,63331.002929098904,112207.0029290989,41390.002929098904,83404.002929098904,94932.002929098904,155790.0029290989,98246.002929098904,87006.002929098904,123832.0029290989,18793361.964852713,19797386.984939501,19797386.984937601,null,-9.5923269327613525E-14,2.9290977171143894E-3,633.99079579863508,115183.65251379838,-114549.66171799976,115183.64958470067,{"$f":"SUM(AM56:AM$107)","v":115183.65251567532},-115183.65251379838,1.8998980522155762E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19797386.984939501,18793361.964852713,19263604.449305709,18248354.467871983,0.99940271669497283,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99940271669497283]
["Total Members","2023-03-01",{"$f":"IF($B57>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B57))+IF(B57<DATE(2020,2,28),0,1)+IF($B57>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B57>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C56<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B57,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D58-D166+R273<1,0,D58-D166+R273))","v":19796752.997070901},-2.929098904132843E-3,null,null,0.97423252109898995,0.97679148546687344,19796752.997070901,{"$f":"1*AND(B58>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B58<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K57:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M57,IF(C165=0,1,MAIN!$E$11))","v":13},18704772.964852713,null,null,0,143253.0029290989,63331.002929098904,112207.0029290989,41390.002929098904,83404.002929098904,94932.002929098904,155790.0029290989,98246.002929098904,87006.002929098904,123832.0029290989,88589.002929098904,18704772.964852713,19796752.997072801,19796752.997070901,null,-9.5923269327613525E-14,2.9290977171143838E-3,0,2.9290977171155938E-3,-2.9290977171155938E-3,1.2099696244938229E-15,{"$f":"SUM(AM57:AM$107)","v":2.9309746460057795E-3},-2.9290977171155938E-3,1.8998980522155762E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19796752.997072801,18704772.964852713,19286640.58191222,18162334.548871983,0.99827177796379074,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99827177796379074]
["Total Members","2023-02-01",{"$f":"IF($B58>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B58))+IF(B58<DATE(2020,2,28),0,1)+IF($B58>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B58>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C57<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B58,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D59-D167+R274<1,0,D59-D167+R274))","v":19796753},143253,null,null,0.97769605593790199,0.97702375002062292,19796753,{"$f":"1*AND(B59>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B59<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K58:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M58,IF(C166=0,1,MAIN!$E$11))","v":13},18621358.964852713,null,null,143253.0029290989,63331.002929098904,112207.0029290989,41390.002929098904,83404.002929098904,94932.002929098904,155790.0029290989,98246.002929098904,87006.002929098904,123832.0029290989,88589.002929098904,83414.002929098904,18621358.964852713,19796753.0000019,19796753,null,-9.5923269327613525E-14,2.929097717114379E-3,143253.0029290989,2.9290977171155938E-3,143253.00000000119,1.2147401140527592E-15,{"$f":"SUM(AM58:AM$107)","v":2.9309746460057795E-3},143253.00000000119,1.8998980522155762E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19796753.0000019,18621358.964852713,19355207.328478687,18081339.554871984,0.99471178560902118,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99471178560902118]
["Total Members","2023-01-01",{"$f":"IF($B59>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B59))+IF(B59<DATE(2020,2,28),0,1)+IF($B59>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B59>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C58<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B59,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D60-D168+R275<1,0,D60-D168+R275))","v":19653500},63331,null,null,0.97573228048321337,0.9769511234024969,19653500,{"$f":"1*AND(B60>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B60<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K59:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M59,IF(C167=0,1,MAIN!$E$11))","v":13},18548019.964852713,null,null,63331.002929098904,112207.0029290989,41390.002929098904,83404.002929098904,94932.002929098904,155790.0029290989,98246.002929098904,87006.002929098904,123832.0029290989,88589.002929098904,83414.002929098904,73339.002929098904,18548019.964852713,19653500.0000019,19653500,null,-9.6589403142388619E-14,2.9290977171143717E-3,63331.002929098904,2.9290977171155938E-3,63331.000000001186,1.2221126888256606E-15,{"$f":"SUM(AM59:AM$107)","v":2.9309746460057795E-3},63331.000000001186,1.8998980522155762E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19653500.0000019,18548019.964852713,19176554.374478687,18010127.385871984,0.9967140992098884,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.9967140992098884]
["Total Members","2022-12-01",{"$f":"IF($B60>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B60))+IF(B60<DATE(2020,2,28),0,1)+IF($B60>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B60>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C59<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B60,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D61-D169+R276<1,0,D61-D169+R276))","v":19590169},112207,null,null,0.97690093860225646,0.97715980421513415,19590169,{"$f":"1*AND(B61>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B61<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K60:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M60,IF(C168=0,1,MAIN!$E$11))","v":13},18431374.964852713,null,null,112207.0029290989,41390.002929098904,83404.002929098904,94932.002929098904,155790.0029290989,98246.002929098904,87006.002929098904,123832.0029290989,88589.002929098904,83414.002929098904,73339.002929098904,116645.0029290989,18431374.964852713,19590169.0000019,19590169,null,-9.7033492352238682E-14,2.9290977171143638E-3,112207.0029290989,2.9290977171155938E-3,112207.00000000119,1.2299189444675562E-15,{"$f":"SUM(AM60:AM$107)","v":2.9309746460057795E-3},112207.00000000119,1.8998980522155762E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19590169.0000019,18431374.964852713,19137654.483478684,17896865.090871982,0.99555131629550841,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99555131629550841]
["Total Members","2022-11-01",{"$f":"IF($B61>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B61))+IF(B61<DATE(2020,2,28),0,1)+IF($B61>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B61>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C60<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B61,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D62-D170+R277<1,0,D62-D170+R277))","v":19477962},41390,null,null,0.97557414422909505,0.97722443717064233,19477962,{"$f":"1*AND(B62>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B62<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K61:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M61,IF(C169=0,1,MAIN!$E$11))","v":13},18319764.964852713,null,null,41390.002929098904,83404.002929098904,94932.002929098904,155790.0029290989,98246.002929098904,87006.002929098904,123832.0029290989,88589.002929098904,83414.002929098904,73339.002929098904,116645.0029290989,111610.0029290989,18319764.964852713,19477962.0000019,19477962,null,-9.7477581562088744E-14,2.9290977171143569E-3,41390.002929098904,2.9290977171155938E-3,41390.000000001186,1.2368578383714635E-15,{"$f":"SUM(AM61:AM$107)","v":2.9309746460057795E-3},41390.000000001186,1.8998980522155762E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19477962.0000019,18319764.964852713,19002196.109478686,17788491.780871984,0.99697008703091938,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99697008703091938]
["Total Members","2022-10-01",{"$f":"IF($B62>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B62))+IF(B62<DATE(2020,2,28),0,1)+IF($B62>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B62>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C61<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B62,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D63-D171+R278<1,0,D63-D171+R278))","v":19436572},83404,null,null,0.97695335877524236,0.97744401015955318,19436572,{"$f":"1*AND(B63>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B63<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K62:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M62,IF(C170=0,1,MAIN!$E$11))","v":13},18210292.964852713,null,null,83404.002929098904,94932.002929098904,155790.0029290989,98246.002929098904,87006.002929098904,123832.0029290989,88589.002929098904,83414.002929098904,73339.002929098904,116645.0029290989,111610.0029290989,109472.0029290989,18210292.964852713,19436572.0000019,19436572,null,-9.7699626167013776E-14,2.9290977171143495E-3,83404.002929098904,2.9290977171155938E-3,83404.000000001193,1.2442304131443649E-15,{"$f":"SUM(AM62:AM$107)","v":2.9309746460057795E-3},83404.000000001193,1.8998980522155762E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19436572.0000019,18210292.964852713,18988624.298478685,17682194.468871985,0.99559859939583562,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99559859939583562]
["Total Members","2022-09-01",{"$f":"IF($B63>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B63))+IF(B63<DATE(2020,2,28),0,1)+IF($B63>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B63>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C62<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B63,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D64-D172+R279<1,0,D64-D172+R279))","v":19353168},94932,null,null,0.97713239633308768,0.97749073136849318,19353168,{"$f":"1*AND(B64>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B64<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K63:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M63,IF(C171=0,1,MAIN!$E$11))","v":13},18114185.964852713,null,null,94932.002929098904,155790.0029290989,98246.002929098904,87006.002929098904,123832.0029290989,88589.002929098904,83414.002929098904,73339.002929098904,116645.0029290989,111610.0029290989,109472.0029290989,96107.002929098904,18114185.964852713,19353168.0000019,19353168,null,-9.8143715376863838E-14,2.929097717114343E-3,94932.002929098904,2.9290977171155938E-3,94932.000000001193,1.2507356261792779E-15,{"$f":"SUM(AM63:AM$107)","v":2.9309746460057795E-3},94932.000000001193,1.8998980522155762E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19353168.0000019,18114185.964852713,18910607.424478687,17588874.571871985,0.99543171205053993,"n/a",1.463791636739507,1.0430905039336416,{"$f":"IF($CD63=\"n/a\",IF(CG$5=13,$CC63,T$2),$CD63*T$2)","v":1.0298900817622565},1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99543171205053993]
["Total Members","2022-08-01",{"$f":"IF($B64>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B64))+IF(B64<DATE(2020,2,28),0,1)+IF($B64>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B64>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C63<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B64,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D65-D173+R280<1,0,D65-D173+R280))","v":19258236},155790,null,null,0.9788791366705043,0.97754900485651131,19258236,{"$f":"1*AND(B65>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B65<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K64:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M64,IF(C172=0,1,MAIN!$E$11))","v":13},18011452.964852713,null,null,155790.0029290989,98246.002929098904,87006.002929098904,123832.0029290989,88589.002929098904,83414.002929098904,73339.002929098904,116645.0029290989,111610.0029290989,109472.0029290989,96107.002929098904,102733.0029290989,18011452.964852713,19258236.0000019,19258236,null,-9.8587804586713901E-14,2.9290977171143322E-3,155790.0029290989,2.9290977171155938E-3,155790.00000000119,1.261577647904133E-15,{"$f":"SUM(AM64:AM$107)","v":2.9309746460057795E-3},155790.00000000119,1.8998980522155762E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19258236.0000019,18011452.964852713,18851485.429478686,17489120.828871984,0.99358288497418501,"n/a",{"$f":"IF($CD64=\"n/a\",IF(CE$5=13,$CC64,R$2),$CD64*R$2)","v":1.463791636739507},1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99358288497418501]
["Total Members","2022-07-01",{"$f":"IF($B65>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B65))+IF(B65<DATE(2020,2,28),0,1)+IF($B65>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B65>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C64<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B65,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D66-D174+R281<1,0,D66-D174+R281))","v":19102446},98246,null,null,0.97706467336574732,0.97757486024127838,19102446,{"$f":"1*AND(B66>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B66<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K65:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M65,IF(C173=0,1,MAIN!$E$11))","v":13},17858981.964852713,null,null,98246.002929098904,87006.002929098904,123832.0029290989,88589.002929098904,83414.002929098904,73339.002929098904,116645.0029290989,111610.0029290989,109472.0029290989,96107.002929098904,102733.0029290989,152471.0029290989,17858981.964852713,19102446.0000019,19102446,null,-9.9475983006414026E-14,2.9290977171143274E-3,98246.002929098904,2.9290977171155938E-3,98246.000000001193,1.2663481374630692E-15,{"$f":"SUM(AM65:AM$107)","v":2.9309746460057795E-3},98246.000000001193,1.8998980522155762E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19102446.0000019,17858981.964852713,18664325.161478683,17341071.487871982,0.99553224038108423,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99553224038108423]
["Total Members","2022-06-01",{"$f":"IF($B66>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B66))+IF(B66<DATE(2020,2,28),0,1)+IF($B66>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B66>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C65<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B66,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D67-D175+R282<1,0,D67-D175+R282))","v":19004200},87006,null,null,0.97691905923305544,0.97759133253071784,19004200,{"$f":"1*AND(B67>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B67<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K66:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M66,IF(C174=0,1,MAIN!$E$11))","v":13},17792060.964852713,null,null,87006.002929098904,123832.0029290989,88589.002929098904,83414.002929098904,73339.002929098904,116645.0029290989,111610.0029290989,109472.0029290989,96107.002929098904,102733.0029290989,152471.0029290989,66921.002929098904,17792060.964852713,19004200.0000019,19004200,null,-9.9920072216264089E-14,2.92909771711432E-3,87006.002929098904,2.9290977171155938E-3,87006.000000001193,1.2737207122359706E-15,{"$f":"SUM(AM66:AM$107)","v":2.9309746460057795E-3},87006.000000001193,1.8998980522155762E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19004200.0000019,17792060.964852713,18565565.185478687,17276091.196871985,0.99565340105284672,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99565340105284672]
["Total Members","2022-05-01",{"$f":"IF($B67>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B67))+IF(B67<DATE(2020,2,28),0,1)+IF($B67>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B67>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C66<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B67,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D68-D176+R283<1,0,D68-D176+R283))","v":18917194},123832,null,null,0.97765931223609737,0.97780505267364837,18917194,{"$f":"1*AND(B68>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B68<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K67:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M67,IF(C175=0,1,MAIN!$E$11))","v":13},17689674.964852713,null,null,123832.0029290989,88589.002929098904,83414.002929098904,73339.002929098904,116645.0029290989,111610.0029290989,109472.0029290989,96107.002929098904,102733.0029290989,152471.0029290989,66921.002929098904,102386.0029290989,17689674.964852713,18917194.0000019,18917194,null,-1.0036416142611415E-13,2.9290977171143144E-3,123832.0029290989,2.9290977171155938E-3,123832.00000000119,1.2793585635328952E-15,{"$f":"SUM(AM67:AM$107)","v":2.9309746460057795E-3},123832.00000000119,1.8998980522155762E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18917194.0000019,17689674.964852713,18494570.875478685,17176674.390871983,0.99489094911935438,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99489094911935438]
["Total Members","2022-04-01",{"$f":"IF($B68>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B68))+IF(B68<DATE(2020,2,28),0,1)+IF($B68>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B68>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C67<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B68,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D69-D177+R284<1,0,D69-D177+R284))","v":18793362},88589,null,null,0.97685148242644548,0.97794473040244578,18793362,{"$f":"1*AND(B69>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B69<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K68:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M68,IF(C176=0,1,MAIN!$E$11))","v":13},17611996.964852713,null,null,88589.002929098904,83414.002929098904,73339.002929098904,116645.0029290989,111610.0029290989,109472.0029290989,96107.002929098904,102733.0029290989,152471.0029290989,66921.002929098904,102386.0029290989,77678.002929098904,17611996.964852713,18793362.0000019,18793362,null,-1.0103029524088925E-13,2.9290977171143075E-3,88589.002929098904,2.9290977171155938E-3,88589.000000001193,1.2862974574368025E-15,{"$f":"SUM(AM68:AM$107)","v":2.9309746460057795E-3},88589.000000001193,1.8998980522155762E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18793362.0000019,17611996.964852713,18358323.529478684,17101249.052871983,0.99570125740944637,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99570125740944637]
["Total Members","2022-03-01",{"$f":"IF($B69>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B69))+IF(B69<DATE(2020,2,28),0,1)+IF($B69>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B69>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C68<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B69,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D70-D178+R285<1,0,D70-D178+R285))","v":18704773},83414,null,null,0.97695264451895936,0.97826097635600029,18704773,{"$f":"1*AND(B70>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B70<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K69:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M69,IF(C177=0,1,MAIN!$E$11))","v":13},17513528.964852713,null,null,83414.002929098904,73339.002929098904,116645.0029290989,111610.0029290989,109472.0029290989,96107.002929098904,102733.0029290989,152471.0029290989,66921.002929098904,102386.0029290989,77678.002929098904,98468.002929098904,17513528.964852713,18704773.0000019,18704773,null,-1.0147438445073931E-13,2.9290977171142962E-3,83414.002929098904,2.9290977171155938E-3,83414.000000001193,1.2975731600306517E-15,{"$f":"SUM(AM69:AM$107)","v":2.9309746460057795E-3},83414.000000001193,1.8998980522155762E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18704773.0000019,17513528.964852713,18273677.447478686,17005636.624871984,0.99561500211569953,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99561500211569953]
["Total Members","2022-02-01",{"$f":"IF($B70>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B70))+IF(B70<DATE(2020,2,28),0,1)+IF($B70>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B70>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C69<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B70,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D71-D179+R286<1,0,D71-D179+R286))","v":18621359},{"$f":"D70-D71","v":73339},null,null,{"$f":"IF(C70=0,1,IFERROR(IF(C70>=2,(L70)*SUMPRODUCT(R70:AD70,R$2:AD$2)+(1-L70)*SUMPRODUCT(R70:AD70,R$3:AD$3),SUMPRODUCT(R70:AD70,R$3:AD$3))/SUM(R70:AD70),1))","v":0.97684179094967394},{"$f":"IFERROR(SUMPRODUCT(H70:H81,J70:J81)/SUM(J70:J81),1)","v":0.97885284170041309},18621359,{"$f":"1*AND(B71>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B71<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K70:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M70,IF(C178=0,1,MAIN!$E$11))","v":13},17366913.964852713,null,null,73339.002929098904,{"$f":"IF(S$5=13,S71+R71-R179-S179,R71-R179)","v":116645.0029290989},111610.0029290989,109472.0029290989,96107.002929098904,102733.0029290989,152471.0029290989,66921.002929098904,102386.0029290989,77678.002929098904,98468.002929098904,146615.0029290989,17366913.964852713,18621359.0000019,{"$f":"J70","v":18621359},null,{"$f":"1-AE70/AF70","v":-1.0191847366058937E-13},{"$f":"AE179","v":2.9290977171142906E-3},{"$f":"R70","v":73339.002929098904},{"$f":"D178","v":2.9290977171155938E-3},{"$f":"AJ70-AK70","v":73339.000000001193},{"$f":"AK70-AI70","v":1.3032110113275763E-15},{"$f":"SUM(AM70:AM$107)","v":2.9309746460057795E-3},{"$f":"D286-D178","v":73339.000000001193},{"$f":"AE70-AF70","v":1.8998980522155762E-6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18621359.0000019,17366913.964852713,18190121.675478686,16863273.459871985,0.99583097028038237,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99583097028038237]
["Total Members","2022-01-01",{"$f":"IF($B71>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B71))+IF(B71<DATE(2020,2,28),0,1)+IF($B71>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B71>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C70<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B71,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D72-D180+R287<1,0,D72-D180+R287))","v":18548020},116645,null,null,0.97823391248644476,0.97942627663111337,18548020,{"$f":"1*AND(B72>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B72<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K71:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},{"$f":"IF(D71-SUM(R71:T71)<J179,3,IF(D71-SUM(R71:U71)<J1179,4,IF(D71-SUM(R71:V71)<J179,5,IF(D71-SUM(R71:W71)<J179,6,IF(D71-SUM(R71:X71)<J179,7,IF(D71-SUM(R71:Y71)<J179,8,IF(D71-SUM(R71:Z71)<J179,9,IF(D71-SUM(R71:AA71)<J179,10,IF(D71-SUM(R71:AB71)<J179,11,IF(D71-SUM(R71:AC71)<J179,12,13))))))))))","v":13},{"$f":"MIN(M71,IF(C179=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R71:AD71,R$5:AD$5,\">=\"&N71)","v":17291811.964852713},null,null,{"$f":"R287","v":116645.0029290989},111610.0029290989,109472.0029290989,96107.002929098904,102733.0029290989,152471.0029290989,66921.002929098904,102386.0029290989,77678.002929098904,98468.002929098904,146615.0029290989,75102.002929098904,17291811.964852713,{"$f":"SUM(R71:AD71)","v":18548020.0000019},18548020,null,-1.0236256287043943E-13,2.9290977171142767E-3,116645.0029290989,2.9290977171155938E-3,116645.00000000119,1.3170887991353908E-15,{"$f":"SUM(AM71:AM$107)","v":2.9309746460057795E-3},116645.00000000119,1.8998980522155762E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE71","v":18548020.0000019},{"$f":"AD71","v":17291811.964852713},{"$f":"IFERROR(IF(C71>=2,(L71)*SUMPRODUCT(R71:AD71,R$2:AD$2)+(1-L71)*SUMPRODUCT(R71:AD71,R$3:AD$3),SUMPRODUCT(R71:AD71,R$3:AD$3)),1)","v":18144302.173478685},{"$f":"IFERROR(IF($C71>=2,($L71)*(AD71*AD$2)+(1-$L71)*(AD71*AD$3),AD71*AD$3),1)","v":16790349.417871986},{"$f":"IFERROR((BY71*CA$2-(CA71-CB71))/BZ71,0)","v":0.99434734077283582},{"$f":"IF(OR(CC71<=0,BZ71=0)*1=1,IFERROR(CA$2/(CA71/BY71),1),\"n/a\")","v":"n/a"},1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99434734077283582]
["Total Members","2021-12-01",{"$f":"IF($B72>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B72))+IF(B72<DATE(2020,2,28),0,1)+IF($B72>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B72>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C71<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B72,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D73-D181+R288<1,0,D73-D181+R288))","v":18431375},111610,null,null,0.9776829548244137,0.98026644381981975,18431375,{"$f":"1*AND(B73>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B73<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K72:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M72,IF(C180=0,1,MAIN!$E$11))","v":13},17106921.964852713,null,null,111610.0029290989,109472.0029290989,96107.002929098904,102733.0029290989,152471.0029290989,66921.002929098904,102386.0029290989,77678.002929098904,98468.002929098904,146615.0029290989,75102.002929098904,184890.0029290989,17106921.964852713,18431375.0000019,18431375,null,-1.0302869668521453E-13,2.9290977171142468E-3,111610.0029290989,2.9290977171155938E-3,111610.00000000119,1.3470127790959907E-15,{"$f":"SUM(AM72:AM$107)","v":2.9309746460057795E-3},111610.00000000119,1.8998980522155762E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18431375.0000019,17106921.964852713,18020041.171478685,16610821.227871984,0.99504487665100283,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99504487665100283]
["Total Members","2021-11-01",{"$f":"IF($B73>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B73))+IF(B73<DATE(2020,2,28),0,1)+IF($B73>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B73>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C72<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B73,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D74-D182+R289<1,0,D74-D182+R289))","v":18319765},109472,null,null,0.97818443017565049,0.98167008351337548,18319765,{"$f":"1*AND(B74>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B74<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K73:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M73,IF(C181=0,1,MAIN!$E$11))","v":13},16726288.964852715,null,null,109472.0029290989,96107.002929098904,102733.0029290989,152471.0029290989,66921.002929098904,102386.0029290989,77678.002929098904,98468.002929098904,146615.0029290989,75102.002929098904,184890.0029290989,380633.00292909704,16726288.964852715,18319765.0000019,18319765,null,-1.0369483049998962E-13,2.9290977171142199E-3,109472.0029290989,2.9290977171155938E-3,109472.00000000119,1.3739009929736312E-15,{"$f":"SUM(AM73:AM$107)","v":2.9309746460057795E-3},109472.00000000119,1.8998980522155762E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18319765.0000019,16726288.964852715,17920108.887478683,16241226.584871985,0.99489389023249697,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99489389023249697]
["Total Members","2021-10-01",{"$f":"IF($B74>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B74))+IF(B74<DATE(2020,2,28),0,1)+IF($B74>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B74>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C73<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B74,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D75-D183+R290<1,0,D75-D183+R290))","v":18210293},96107,null,null,0.97749826707768106,0.98292904368797451,18210293,{"$f":"1*AND(B75>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B75<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K74:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M74,IF(C182=0,1,MAIN!$E$11))","v":13},16403148.964852715,null,null,96107.002929098904,102733.0029290989,152471.0029290989,66921.002929098904,102386.0029290989,77678.002929098904,98468.002929098904,146615.0029290989,75102.002929098904,184890.0029290989,380633.00292909704,323140.00292909704,16403148.964852715,18210293.0000019,18210293,null,-1.0436096431476471E-13,2.9290977171141964E-3,96107.002929098904,2.9290977171155938E-3,96107.000000001193,1.3973197598993181E-15,{"$f":"SUM(AM74:AM$107)","v":2.9309746460057795E-3},96107.000000001193,1.8998980522155762E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18210293.0000019,16403148.964852715,17800529.850478683,15927457.644871986,0.99598076134047331,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99598076134047331]
["Total Members","2021-09-01",{"$f":"IF($B75>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B75))+IF(B75<DATE(2020,2,28),0,1)+IF($B75>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B75>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C74<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B75,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D76-D184+R291<1,0,D76-D184+R291))","v":18114186},102733,null,null,0.97782857774988208,0.98419166554019999,18114186,{"$f":"1*AND(B76>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B76<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K75:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M75,IF(C183=0,1,MAIN!$E$11))","v":13},16126680.964852715,null,null,102733.0029290989,152471.0029290989,66921.002929098904,102386.0029290989,77678.002929098904,98468.002929098904,146615.0029290989,75102.002929098904,184890.0029290989,380633.00292909704,323140.00292909704,276468.00292909704,16126680.964852715,18114186.000001896,18114186,null,-1.0458300891968975E-13,2.9290977171141713E-3,102733.0029290989,2.9290977171155938E-3,102733.00000000119,1.4224732503009818E-15,{"$f":"SUM(AM75:AM$107)","v":2.9309746460057795E-3},102733.00000000119,1.8961727619171143E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18114186.000001896,16126680.964852715,17712568.73347868,15659007.216871986,0.99590390101959114,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99590390101959114]
["Total Members","2021-08-01",{"$f":"IF($B76>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B76))+IF(B76<DATE(2020,2,28),0,1)+IF($B76>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B76>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C75<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B76,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D77-D185+R292<1,0,D77-D185+R292))","v":18011453},152471,null,null,0.97929100836433502,0.98550572580715978,18011453,{"$f":"1*AND(B77>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B77<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K76:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M76,IF(C184=0,1,MAIN!$E$11))","v":13},15836208.964852715,null,null,152471.0029290989,66921.002929098904,102386.0029290989,77678.002929098904,98468.002929098904,146615.0029290989,75102.002929098904,184890.0029290989,380633.00292909704,323140.00292909704,276468.00292909704,290472.00292909704,15836208.964852715,18011453.000001892,18011453,null,-1.0502709812953981E-13,2.9290977171141418E-3,152471.0029290989,2.9290977171155938E-3,152471.00000000119,1.4519635493925875E-15,{"$f":"SUM(AM76:AM$107)","v":2.9309746460057795E-3},152471.00000000119,1.8924474716186523E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18011453.000001892,15836208.964852715,17638453.97047868,15376958.904871985,0.99455355567428139,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99455355567428139]
["Total Members","2021-07-01",{"$f":"IF($B77>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B77))+IF(B77<DATE(2020,2,28),0,1)+IF($B77>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B77>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C76<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B77,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D78-D186+R293<1,0,D78-D186+R293))","v":17858982},66921,null,null,0.97723348416370148,0.98676456228182186,17858982,{"$f":"1*AND(B78>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B78<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K77:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M77,IF(C185=0,1,MAIN!$E$11))","v":13},15515115.964852715,null,null,66921.002929098904,102386.0029290989,77678.002929098904,98468.002929098904,146615.0029290989,75102.002929098904,184890.0029290989,380633.00292909704,323140.00292909704,276468.00292909704,290472.00292909704,321093.00292909704,15515115.964852715,17858982.000001892,17858982,null,-1.0591527654923993E-13,2.9290977171141106E-3,66921.002929098904,2.9290977171155938E-3,66921.000000001193,1.4831885719601701E-15,{"$f":"SUM(AM77:AM$107)","v":2.9309746460057795E-3},66921.000000001193,1.8924474716186523E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17858982.000001892,15515115.964852715,17452395.203478679,15065177.601871986,0.99720584966585346,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99720584966585346]
["Total Members","2021-06-01",{"$f":"IF($B78>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B78))+IF(B78<DATE(2020,2,28),0,1)+IF($B78>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B78>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C77<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B78,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D79-D187+R294<1,0,D79-D187+R294))","v":17792061},102386,null,null,0.97951979989709015,0.9882898230325462,17792061,{"$f":"1*AND(B79>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B79<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K78:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M78,IF(C186=0,1,MAIN!$E$11))","v":13},15188508.964852715,null,null,102386.0029290989,77678.002929098904,98468.002929098904,146615.0029290989,75102.002929098904,184890.0029290989,380633.00292909704,323140.00292909704,276468.00292909704,290472.00292909704,321093.00292909704,326607.00292909704,15188508.964852715,17792061.000001892,17792061,null,-1.0635936575909E-13,2.9290977171140763E-3,102386.0029290989,2.9290977171155938E-3,102386.00000000119,1.517449360610712E-15,{"$f":"SUM(AM78:AM$107)","v":2.9309746460057795E-3},102386.00000000119,1.8924474716186523E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17792061.000001892,15188508.964852715,17427676.030478675,14748042.204871986,0.99499083217229745,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99499083217229745]
["Total Members","2021-05-01",{"$f":"IF($B79>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B79))+IF(B79<DATE(2020,2,28),0,1)+IF($B79>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B79>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C78<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B79,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D80-D188+R295<1,0,D80-D188+R295))","v":17689675},77678,null,null,0.97937917624132853,0.98966019299331009,17689675,{"$f":"1*AND(B80>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B80<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K79:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M79,IF(C187=0,1,MAIN!$E$11))","v":13},14849367.964852715,null,null,77678.002929098904,98468.002929098904,146615.0029290989,75102.002929098904,184890.0029290989,380633.00292909704,323140.00292909704,276468.00292909704,290472.00292909704,321093.00292909704,326607.00292909704,339141.00292909704,14849367.964852715,17689675.000001889,17689675,null,-1.0680345496894006E-13,2.9290977171140373E-3,77678.002929098904,2.9290977171155938E-3,77678.000000001193,1.5564806388201902E-15,{"$f":"SUM(AM79:AM$107)","v":2.9309746460057795E-3},77678.000000001193,1.8887221813201904E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17689675.000001889,14849367.964852715,17324899.329478674,14418736.293871986,0.99556506373783782,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99556506373783782]
["Total Members","2021-04-01",{"$f":"IF($B80>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B80))+IF(B80<DATE(2020,2,28),0,1)+IF($B80>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B80>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C79<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B80,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D81-D189+R296<1,0,D81-D189+R296))","v":17611997},98468,null,null,0.98069107407165823,0.99122059229467352,17611997,{"$f":"1*AND(B81>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B81<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K80:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M80,IF(C188=0,1,MAIN!$E$11))","v":13},14478031.964852715,null,null,98468.002929098904,146615.0029290989,75102.002929098904,184890.0029290989,380633.00292909704,323140.00292909704,276468.00292909704,290472.00292909704,321093.00292909704,326607.00292909704,339141.00292909704,371336.00292909704,14478031.964852715,17611997.000001885,17611997,null,-1.0702549957386509E-13,2.9290977171139909E-3,98468.002929098904,2.9290977171155938E-3,98468.000000001193,1.6028844918025698E-15,{"$f":"SUM(AM80:AM$107)","v":2.9309746460057795E-3},98468.000000001193,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17611997.000001885,14478031.964852715,17271928.254478671,14058169.037871987,0.9944886030331177,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.9944886030331177]
["Total Members","2021-03-01",{"$f":"IF($B81>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B81))+IF(B81<DATE(2020,2,28),0,1)+IF($B81>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B81>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C80<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B81,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D82-D190+R297<1,0,D82-D190+R297))","v":17513529},146615,null,null,0.98418774317139712,0.99250268373040273,17513529,{"$f":"1*AND(B82>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B82<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K81:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M81,IF(C189=0,1,MAIN!$E$11))","v":13},14056490.964852715,null,null,146615.0029290989,75102.002929098904,184890.0029290989,380633.00292909704,323140.00292909704,276468.00292909704,290472.00292909704,321093.00292909704,326607.00292909704,339141.00292909704,371336.00292909704,421541.00292909704,14056490.964852715,17513529.000001885,17513529,null,-1.0769163338864018E-13,2.9290977171139488E-3,146615.0029290989,2.9290977171155938E-3,146615.00000000119,1.6449515360950073E-15,{"$f":"SUM(AM81:AM$107)","v":2.9309746460057795E-3},146615.00000000119,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17513529.000001885,14056490.964852715,17236600.58147867,13648852.726871986,0.99070110600260441,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99070110600260441]
["Total Members","2021-02-01",{"$f":"IF($B82>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B82))+IF(B82<DATE(2020,2,28),0,1)+IF($B82>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B82>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C81<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B82,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D83-D191+R298<1,0,D83-D191+R298))","v":17366914},75102,null,null,0.98381103536741266,0.99339881678872499,17366914,{"$f":"1*AND(B83>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B83<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K82:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M82,IF(C190=0,1,MAIN!$E$11))","v":13},13699604.39951613,null,null,75102.002929098904,184890.0029290989,380633.00292909704,323140.00292909704,276468.00292909704,290472.00292909704,321093.00292909704,326607.00292909704,339141.00292909704,371336.00292909704,421541.00292909704,356886.56826568209,13699604.39951613,17366914.000001885,17366914,null,-1.0857981180834031E-13,2.929097717113925E-3,75102.002929098904,2.9290977171155938E-3,75102.000000001193,1.6688039838896884E-15,{"$f":"SUM(AM82:AM$107)","v":2.9309746460057795E-3},75102.000000001193,1.8849968910217285E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17366914.000001885,13699604.39951613,17085761.643478669,13302315.871930161,0.99152266243054032,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99152266243054032]
["Total Members","2021-01-01",{"$f":"IF($B83>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B83))+IF(B83<DATE(2020,2,28),0,1)+IF($B83>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B83>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C82<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B83,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D84-D192+R299<1,0,D84-D192+R299))","v":17291812},184890,null,null,0.98855533349985569,0.9947772335439895,17291812,{"$f":"1*AND(B84>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B84<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K83:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M83,IF(C191=0,1,MAIN!$E$11))","v":13},13500024.750380106,null,null,184890.0029290989,380633.00292909704,323140.00292909704,276468.00292909704,290472.00292909704,321093.00292909704,326607.00292909704,339141.00292909704,371336.00292909704,421541.00292909704,356886.56826568209,199579.65206512003,13500024.750380106,17291812.000001881,17291812,null,-1.0880185641326534E-13,2.929097717113925E-3,184890.0029290989,2.9290977171155938E-3,184890.00000000119,1.6688039838896884E-15,{"$f":"SUM(AM83:AM$107)","v":2.9309746460057795E-3},184890.00000000119,1.8812716007232666E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17291812.000001881,13500024.750380106,17093912.978478666,13108524.032619083,0.98565915990395814,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.98565915990395814]
["Total Members","2020-12-01",{"$f":"IF($B84>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B84))+IF(B84<DATE(2020,2,28),0,1)+IF($B84>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B84>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C83<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B84,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D85-D193+R300<1,0,D85-D193+R300))","v":17106922},380633,null,null,0.99495057084764393,0.9957573657351122,17106922,{"$f":"1*AND(B85>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B85<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K84:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M84,IF(C192=0,1,MAIN!$E$11))","v":13},13500024.753309203,null,null,380633.00292909704,323140.00292909704,276468.00292909704,290472.00292909704,321093.00292909704,326607.00292909704,339141.00292909704,371336.00292909704,421541.00292909704,356886.56826568209,199579.65206512003,0,13500024.753309203,17106922.000001878,17106922,null,-1.0969003483296547E-13,2.9290977171138933E-3,380633.00292909704,2.9290977171155938E-3,380632.9999999993,1.7004626873262652E-15,{"$f":"SUM(AM84:AM$107)","v":2.9309746460057795E-3},380632.9999999993,1.8775463104248047E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17106922.000001878,13500024.753309203,17020541.809347987,13108524.035463236,0.97739852090883883,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.97739852090883883]
["Total Members","2020-11-01",{"$f":"IF($B85>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B85))+IF(B85<DATE(2020,2,28),0,1)+IF($B85>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B85>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C84<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B85,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D86-D194+R301<1,0,D86-D194+R301))","v":16726289},323140,null,null,0.9937561190575227,0.99616603539201543,16726289,{"$f":"1*AND(B86>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B86<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K85:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M85,IF(C193=0,1,MAIN!$E$11))","v":13},13245615.486907817,null,null,323140.00292909704,276468.00292909704,290472.00292909704,321093.00292909704,326607.00292909704,339141.00292909704,371336.00292909704,421541.00292909704,356886.56826568209,199579.65206512003,0,254409.2693304836,13245615.486907817,16726289.000001879,16726289,null,-1.1235457009206584E-13,2.9290977171138686E-3,323140.00292909704,2.9290977171155938E-3,323139.9999999993,1.7251824968589347E-15,{"$f":"SUM(AM85:AM$107)","v":2.9309746460057795E-3},323139.9999999993,1.8794089555740356E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16726289.000001879,13245615.486907817,16621852.0428764,12861492.637787491,0.9788846435810179,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.9788846435810179]
["Total Members","2020-10-01",{"$f":"IF($B86>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B86))+IF(B86<DATE(2020,2,28),0,1)+IF($B86>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B86>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C85<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B86,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D87-D195+R302<1,0,D87-D195+R302))","v":16403149},276468,null,null,0.99302508021881764,0.99669585377940462,16403149,{"$f":"1*AND(B87>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B87<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K86:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M86,IF(C194=0,1,MAIN!$E$11))","v":13},13058219.43276296,null,null,276468.00292909704,{"$f":"IF(S$5=13,S87+R87-R195-S195,R87-R195)","v":290472.00292909704},321093.00292909704,326607.00292909704,339141.00292909704,371336.00292909704,421541.00292909704,356886.56826568209,199579.65206512003,0,254409.2693304836,187396.05707395519,13058219.43276296,16403149.000001881,16403149,null,-1.1479706074624119E-13,2.9290977171138074E-3,276468.00292909704,2.9290977171155938E-3,276467.9999999993,1.7863314993871171E-15,{"$f":"SUM(AM86:AM$107)","v":2.9309746460057795E-3},276467.9999999993,1.8812716007232666E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16403149.000001881,13058219.43276296,16288738.351568086,12679531.069212833,0.97976158108866962,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,{"$f":"IF($CD86=\"n/a\",IF(CI$5=13,$CC86,V$2),$CD86*V$2)","v":0.91599815986973099},0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.97976158108866962]
["Total Members","2020-09-01",{"$f":"IF($B87>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B87))+IF(B87<DATE(2020,2,28),0,1)+IF($B87>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B87>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C86<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B87,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D88-D196+R303<1,0,D88-D196+R303))","v":16126681},290472,null,null,0.9939521764159146,0.99730311924860382,16126681,{"$f":"1*AND(B88>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B88<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K87:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M87,IF(C195=0,1,MAIN!$E$11))","v":13},12612597.69241499,null,null,290472.00292909704,321093.00292909704,326607.00292909704,339141.00292909704,371336.00292909704,421541.00292909704,356886.56826568209,199579.65206512003,0,254409.2693304836,187396.05707395519,445621.7432770672,12612597.69241499,16126681.000001881,16126681,null,-1.1657341758564144E-13,2.9290977171138074E-3,290472.00292909704,2.9290977171155938E-3,290471.9999999993,1.7863314993871171E-15,{"$f":"SUM(AM87:AM$107)","v":2.9309746460057795E-3},290471.9999999993,1.8812716007232666E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16126681.000001881,12612597.69241499,16029149.678317048,12246832.359334955,0.97873284965265228,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.97873284965265228]
["Total Members","2020-08-01",{"$f":"IF($B88>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B88))+IF(B88<DATE(2020,2,28),0,1)+IF($B88>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B88>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C87<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B88,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D89-D197+R304<1,0,D89-D197+R304))","v":15836209},321093,null,null,0.99475879427435465,0.99782944428522613,15836209,{"$f":"1*AND(B89>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B89<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K88:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M88,IF(C196=0,1,MAIN!$E$11))","v":13},12611412.315270338,null,null,321093.00292909704,326607.00292909704,339141.00292909704,371336.00292909704,421541.00292909704,356886.56826568209,199579.65206512003,0,254409.2693304836,187396.05707395519,445621.7432770672,1185.3800737480342,12611412.315270338,15836209.000001879,15836209,null,-1.1857181902996672E-13,2.9290977171137766E-3,321093.00292909704,2.9290977171155938E-3,321092.9999999993,1.8171228410857054E-15,{"$f":"SUM(AM88:AM$107)","v":2.9309746460057795E-3},321092.9999999993,1.8794089555740356E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15836209.000001879,12611412.315270338,15753208.170718553,12245681.358127499,0.97758140636499746,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.97758140636499746]
["Total Members","2020-07-01",{"$f":"IF($B89>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B89))+IF(B89<DATE(2020,2,28),0,1)+IF($B89>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B89>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C88<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B89,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D90-D198+R305<1,0,D90-D198+R305))","v":15515116},326607,null,null,0.99574822792584505,0.99828959887033009,15515116,{"$f":"1*AND(B90>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B90<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K89:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M89,IF(C197=0,1,MAIN!$E$11))","v":13},12398463.5885738,null,null,326607.00292909704,339141.00292909704,371336.00292909704,421541.00292909704,356886.56826568209,199579.65206512003,0,254409.2693304836,187396.05707395519,445621.7432770672,1185.3800737480342,212948.72962563441,12398463.5885738,15515116.000001879,15515116,null,-1.2123635428906709E-13,2.9290977171137415E-3,326607.00292909704,2.9290977171155938E-3,326606.9999999993,1.8522509914742358E-15,{"$f":"SUM(AM89:AM$107)","v":2.9309746460057795E-3},326606.9999999993,1.8794089555740356E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15515116.000001879,12398463.5885738,15449149.263065796,12038908.14450516,0.97632055737913181,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.97632055737913181]
["Total Members","2020-06-01",{"$f":"IF($B90>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B90))+IF(B90<DATE(2020,2,28),0,1)+IF($B90>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B90>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C89<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B90,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D91-D199+R306<1,0,D91-D199+R306))","v":15188509},339141,null,null,0.99609530042978989,0.99866147253510529,15188509,{"$f":"1*AND(B91>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B91<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K90:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M90,IF(C198=0,1,MAIN!$E$11))","v":13},12162076.518968299,null,null,339141.00292909704,371336.00292909704,421541.00292909704,356886.56826568209,199579.65206512003,0,254409.2693304836,187396.05707395519,445621.7432770672,1185.3800737480342,212948.72962563441,236387.07253459847,12162076.518968299,15188509.000001879,15188509,null,-1.2367884494324244E-13,2.9290977171137138E-3,339141.00292909704,2.9290977171155938E-3,339140.9999999993,1.8800065670898647E-15,{"$f":"SUM(AM90:AM$107)","v":2.9309746460057795E-3},339140.9999999993,1.8794089555740356E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15188509.000001879,12162076.518968299,15129202.435437439,11809376.299918218,0.97587635186902033,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.97587635186902033]
["Total Members","2020-05-01",{"$f":"IF($B91>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B91))+IF(B91<DATE(2020,2,28),0,1)+IF($B91>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B91>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C90<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B91,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D92-D200+R307<1,0,D92-D200+R307))","v":14849368},371336,null,null,0.99817018235983956,0.99900158405920747,14849368,{"$f":"1*AND(B92>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B92<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K91:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M91,IF(C199=0,1,MAIN!$E$11))","v":13},11984159.979059614,null,null,371336.00292909704,421541.00292909704,356886.56826568209,199579.65206512003,0,254409.2693304836,187396.05707395519,445621.7432770672,1185.3800737480342,212948.72962563441,236387.07253459847,177916.54283778096,11984159.979059614,14849368.000001878,14849368,null,-1.2634338020234281E-13,2.9290977171136834E-3,371336.00292909704,2.9290977171155938E-3,371335.9999999993,1.9103642279194588E-15,{"$f":"SUM(AM91:AM$107)","v":2.9309746460057795E-3},371335.9999999993,1.8775463104248047E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14849368.000001878,11984159.979059614,14822196.364490241,11636619.339666884,0.97326729579370719,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.97326729579370719]
["Total Members","2020-04-01",{"$f":"IF($B92>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B92))+IF(B92<DATE(2020,2,28),0,1)+IF($B92>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B92>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C91<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B92,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D93-D201+R308<1,0,D93-D201+R308))","v":14478032},421541,null,null,0.99562699058429394,0.9991580444383058,14478032,{"$f":"1*AND(B93>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B93<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K92:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M92,IF(C200=0,1,MAIN!$E$11))","v":13},11795943.456974352,null,null,421541.00292909704,356886.56826568209,199579.65206512003,0,254409.2693304836,187396.05707395519,445621.7432770672,1185.3800737480342,212948.72962563441,236387.07253459847,177916.54283778096,188216.52501436,11795943.456974352,14478032.000001878,14478032,null,-1.2967404927621828E-13,2.9290977171136574E-3,421541.00292909704,2.9290977171155938E-3,421540.9999999993,1.9363850800591109E-15,{"$f":"SUM(AM92:AM$107)","v":2.9309746460057795E-3},421540.9999999993,1.8775463104248047E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14478032.000001878,11795943.456974352,14414719.429744976,11453861.096722096,0.97636731720424352,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.97636731720424352]
["Total Members","2020-03-01",{"$f":"IF($B93>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B93))+IF(B93<DATE(2020,2,28),0,1)+IF($B93>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B93>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C92<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B93,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D94-D202+R309<1,0,D94-D202+R309))","v":14056491},126432,null,null,0.99431598230580087,0.99952984218211904,14056491,{"$f":"1*AND(B94>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B94<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K93:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M93,IF(C201=0,1,MAIN!$E$11))","v":13},11631703.608626105,null,null,356886.56826568209,199579.65206512003,0,254409.2693304836,187396.05707395519,445621.7432770672,1185.3800737480342,212948.72962563441,236387.07253459847,177916.54283778096,188216.52501436,164239.85127734378,11631703.608626105,14056491.000001879,14056491,null,-1.3367085216486885E-13,230454.56826554425,356886.56826568209,2.9290977171155938E-3,356886.56533658435,-230454.56533644654,{"$f":"SUM(AM93:AM$107)","v":2.9309746460057795E-3},356886.56533658435,1.8794089555740356E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14056491.000001879,11631703.608626105,13976593.656439519,11294384.203975948,0.97786892877008214,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.97786892877008214]
["Total Members","2020-02-01",{"$f":"IF($B94>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B94))+IF(B94<DATE(2020,2,28),0,1)+IF($B94>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B94>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C93<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B94,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D95-D203+R310<1,0,D95-D203+R310))","v":13930059},-34629,null,null,1,{"$f":"IFERROR(SUMPRODUCT(H94:H105,J94:J105)/SUM(J94:J105),1)","v":1},{"$f":"D94","v":13930059},{"$f":"1*AND(B95>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B95<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K94:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M94,IF(C202=0,1,MAIN!$E$11))","v":1},13930059.00000174,null,null,199856.22867978737,0,255469.88670851637,188439.16424075668,448726.65776321985,1195.3050107556082,215031.77363550194,239033.41700752382,180160.42306172714,190857.76339007169,166778.66565177444,203420.52771160877,11641089.187140496,13930059.00000174,13930059,null,-1.247890679678676E-13,234485.22867964642,199856.22867978737,230454.56826568264,-30598.339585895272,-4030.6604139637784,{"$f":"SUM(AM94:AM$107)","v":230454.56826742119},-30598.339585895272,1.7397105693817139E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13930059.00000174,11641089.187140496,13727182.542938823,11303497.600713423,0.9884276181379168,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.9884276181379168]
["Total Members","2020-01-01",{"$f":"IF($B95>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B95))+IF(B95<DATE(2020,2,28),0,1)+IF($B95>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B95>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C94<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B95,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D96-D204+R311<1,0,D96-D204+R311))","v":13964688},-244243,null,null,1,null,13964688,{"$f":"1*AND(B96>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B96<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K95:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M95,IF(C203=0,1,MAIN!$E$11))","v":1},13964688.0000016,null,null,0,256189.25692685612,189236.21697643987,451260.90655075811,1203.7552644646541,216858.56680106861,241405.92403721789,182206.9452549429,193300.27436849987,169153.55108682241,206611.39319319357,173746.4662408997,11683514.743300436,13964688.0000016,13964688,null,-1.1457501614131615E-13,244242.99999985364,0,234485.22867978679,-234485.22867978679,-9757.7713200668513,{"$f":"SUM(AM95:AM$107)","v":234485.22868138496},-234485.22867978679,1.6000121831893921E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13964688.0000016,11683514.743300436,13726116.821993079,11344692.815744722,0.99141946993265206,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99141946993265206]
["Total Members","2019-12-01",{"$f":"IF($B96>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B96))+IF(B96<DATE(2020,2,28),0,1)+IF($B96>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B96>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C95<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B96,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D97-D205+R312<1,0,D97-D205+R312))","v":14208931},21759,null,null,1,null,14208931,{"$f":"1*AND(B97>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B97<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K96:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M96,IF(C204=0,1,MAIN!$E$11))","v":1},14208931.000001453,null,null,256563.65426404215,189790.12956657461,453245.13661711803,1210.8229669563814,218452.47976116565,243538.26216088937,184087.38616033804,195583.55845069324,171404.6928035171,209671.07411561412,176580.95119260973,431019.58160283661,11477783.270339098,14208931.000001453,14208931,null,-1.021405182655144E-13,234804.65426390219,256563.65426404215,244242.99999999953,12320.65426404262,9438.3457360973407,{"$f":"SUM(AM96:AM$107)","v":244243.00000145182},12320.65426404262,1.4528632164001465E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14208931.000001453,11477783.270339098,14070239.71800044,11144927.555499263,0.98308345537935171,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.98308345537935171]
["Total Members","2019-11-01",{"$f":"IF($B97>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B97))+IF(B97<DATE(2020,2,28),0,1)+IF($B97>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B97>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C96<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B97,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D98-D206+R313<1,0,D98-D206+R313))","v":14187172},-41115,null,null,1,null,14187172,{"$f":"1*AND(B98>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B98<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K97:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M97,IF(C205=0,1,MAIN!$E$11))","v":1},14187172.000001315,null,null,190057.10414104164,454522.0774477268,1215.9471158054928,219686.86259409634,245260.86059218569,185652.10722295003,197525.819982143,173352.77183811358,212355.75292976567,179096.7358595728,437784.12503410626,432024.33740641957,11258637.497837387,14187172.000001315,14187172,null,-9.2592600253738055E-14,231172.10414090275,190057.10414104164,234804.65426404262,-44747.550123000983,3632.5501231398666,{"$f":"SUM(AM97:AM$107)","v":234804.65426535447},-44747.550123000983,1.3150274753570557E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14187172.000001315,11258637.497837387,14018764.109104143,10932137.010400103,0.98595810580361265,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.98595810580361265]
["Total Members","2019-10-01",{"$f":"IF($B98>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B98))+IF(B98<DATE(2020,2,28),0,1)+IF($B98>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B98>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C97<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B98,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D99-D207+R314<1,0,D99-D207+R314))","v":14228287},220119,null,null,1,null,14228287,{"$f":"1*AND(B99>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B99<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K98:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M98,IF(C206=0,1,MAIN!$E$11))","v":1},14228287.000001175,null,null,455153.3218532186,1219.3292498269336,220604.72140910561,246629.04310314063,186948.48560787138,199183.28344296876,175052.21038371493,214738.2879820267,181360.4676078067,443941.06824962795,438717.28236513736,433547.35534885078,11031192.143397879,14228287.000001175,14228287,null,-8.2600593032111647E-14,235034.32185307692,455153.3218532186,231172.1041410414,223981.2177121772,-3862.2177120355191,{"$f":"SUM(AM98:AM$107)","v":231172.10414221461},223981.2177121772,1.1753290891647339E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14228287.000001175,11031192.143397879,14184126.551550355,10711287.571239339,0.97500323445342663,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.97500323445342663]
["Total Members","2019-09-01",{"$f":"IF($B99>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B99))+IF(B99<DATE(2020,2,28),0,1)+IF($B99>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B99>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C98<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B99,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D100-D208+R315<1,0,D100-D208+R315))","v":14008168},-234036,null,null,1,null,14008168,{"$f":"1*AND(B100>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B100<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K99:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M99,IF(C207=0,1,MAIN!$E$11))","v":1},14008168.000001032,null,null,1221.0583230834454,221231.26817115213,247681.22622077493,188013.42733234059,200603.60185268873,176552.24569226301,216888.15131370345,183438.52492358445,449671.86773236311,445018.94994683814,440407.35724962235,435836.78335460403,10801603.537888015,14008168.000001032,14008168,null,-7.3718808835110394E-14,235257.05832294089,1221.0583230834454,235034.32185321851,-233813.26353013507,-222.73646972238203,{"$f":"SUM(AM99:AM$107)","v":235034.32185425013},-233813.26353013507,1.0319054126739502E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14008168.000001032,10801603.537888015,13727653.668285944,10488357.035289261,0.99696969336368879,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.99696969336368879]
["Total Members","2019-08-01",{"$f":"IF($B100>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B100))+IF(B100<DATE(2020,2,28),0,1)+IF($B100>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B100>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C99<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B100,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D101-D209+R316<1,0,D101-D209+R316))","v":14242204},-13497,null,null,1,null,14242204,{"$f":"1*AND(B101>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B101<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K100:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M100,IF(C208=0,1,MAIN!$E$11))","v":1},14242204.00000089,null,null,221546.67886428908,248388.47565167717,188819.88234589426,201752.52276404423,177818.02195768541,218756.78403438517,185285.0258557059,454852.36697808356,450795.02452805825,446767.88446825789,442770.76668720233,438803.49188011442,10565847.073985493,14242204.00000089,14242204,null,-6.2616578588858829E-14,235043.67886414536,221546.67886428908,235257.05832308321,-13710.379458794137,213.37945893785218,{"$f":"SUM(AM100:AM$107)","v":235257.05832397251},-13710.379458794137,8.9034438133239746E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14242204.00000089,10565847.073985493,14098397.270206464,10259437.508839913,0.98461052538309934,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.98461052538309934]
["Total Members","2019-07-01",{"$f":"IF($B101>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B101))+IF(B101<DATE(2020,2,28),0,1)+IF($B101>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B101>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C100<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B101,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D102-D210+R317<1,0,D102-D210+R317))","v":14255701},12930,null,null,1,null,14255701,{"$f":"1*AND(B102>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B102<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K101:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M101,IF(C209=0,1,MAIN!$E$11))","v":1},14255701.000000747,null,null,248744.93091430888,189362.60131134171,202623.6108964374,178843.16182257471,220335.50465170635,186891.93977912565,459461.27182697138,456022.92674976529,452605.19552100607,449207.98531893705,445831.2036008432,442474.75810263207,10323295.909505097,14255701.000000747,14255701,null,-5.2402526762307389E-14,235814.930914164,248744.93091430888,235043.67886428861,13701.252050020266,-771.25204987538746,{"$f":"SUM(AM101:AM$107)","v":235043.67886503466},13701.252050020266,7.4692070484161377E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14255701.000000747,10323295.909505097,14124245.452182353,10023920.32812945,0.98373387384908328,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.98373387384908328]
["Total Members","2019-06-01",{"$f":"IF($B102>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B102))+IF(B102<DATE(2020,2,28),0,1)+IF($B102>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B102>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C101<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B102,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D103-D211+R318<1,0,D103-D211+R318))","v":14242771},-46735,null,null,1,null,14242771,{"$f":"1*AND(B103>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B103<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K102:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M102,IF(C210=0,1,MAIN!$E$11))","v":1},14242771.000000602,null,null,189637.7539975401,{"$f":"IF(S$5=13,S103+R103-R211-S211,R103-R211)","v":203213.31086045667},179625.03637378942,221621.74257647476,188257.69128064491,463496.29910567217,460702.07888637454,457920.51089389017,455151.55687979993,452395.17865358229,449651.33808261371,446919.99709216843,10074178.505317595,14242771.000000602,14242771,null,-4.2188474935755949E-14,236372.75399739298,189637.7539975401,235814.93091430911,-46177.176916769007,-557.82308308387292,{"$f":"SUM(AM102:AM$107)","v":235814.93091491004},-46177.176916769007,6.0163438320159912E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14242771.000000602,10074178.505317595,14106371.03603301,9782027.3286633845,0.98453956194994896,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.98453956194994896]
["Total Members","2019-05-01",{"$f":"IF($B103>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B103))+IF(B103<DATE(2020,2,28),0,1)+IF($B103>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B103>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C102<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B103,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D104-D212+R319<1,0,D104-D212+R319))","v":14289506},-33802,null,null,1,null,14289506,{"$f":"1*AND(B104>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B104<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K103:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M103,IF(C211=0,1,MAIN!$E$11))","v":1},14289506.000000453,null,null,203512.51158261672,180154.75745197796,222603.54671344074,189371.33366752556,466928.65294653439,464802.14535809791,462682.10382808122,460568.51851114526,458461.37956195098,456360.67713515938,454266.40138543135,452178.54246742779,9817615.4293910637,14289506.000000453,14289506,null,-3.1752378504279477E-14,237314.51158246631,203512.51158261672,236372.75399753996,-32860.242414923239,-941.75758492635214,{"$f":"SUM(AM103:AM$107)","v":236372.75399799392},-32860.242414923239,4.5262277126312256E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14289506.000000453,9817615.4293910637,14159065.78171807,9532904.5819387231,0.98428634424728878,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.98428634424728878]
["Total Members","2019-04-01",{"$f":"IF($B104>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B104))+IF(B104<DATE(2020,2,28),0,1)+IF($B104>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B104>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C103<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B104,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D105-D213+R320<1,0,D105-D213+R320))","v":14323308},-57067,null,null,1,null,14323308,{"$f":"1*AND(B105>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B105<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K104:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M104,IF(C212=0,1,MAIN!$E$11))","v":1},14323308.000000304,null,null,180424.53567035682,223271.23546091732,190224.62883497393,469738.14042912592,468303.27737882995,466870.60914462886,465440.13572652271,464011.85712451144,462585.77333859523,461161.8843687739,459740.19021504745,458320.690877416,9553215.0414306037,14323308.000000304,14323308,null,-2.1094237467877974E-14,237491.53567020482,180424.53567035682,237314.51158261581,-56889.975912258989,-177.02408758900128,{"$f":"SUM(AM104:AM$107)","v":237314.51158292027},-56889.975912258989,3.03611159324646E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14323308.000000304,9553215.0414306037,14224464.276302107,9276171.8052291162,0.98134664490116985,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.98134664490116985]
["Total Members","2019-03-01",{"$f":"IF($B105>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B105))+IF(B105<DATE(2020,2,28),0,1)+IF($B105>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B105>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C104<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B105,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D106-D214+R321<1,0,D106-D214+R321))","v":14380375},-10727,null,null,1,null,14380375,{"$f":"1*AND(B106>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B106<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K105:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M105,IF(C213=0,1,MAIN!$E$11))","v":1},14380375.000000153,null,null,223610.94239442423,190804.36401882951,471888.80304683273,471166.43790358247,470444.07276033214,469721.70761708182,468999.34247383149,468276.97733058123,467554.6121873309,466832.24704408058,466109.88190083025,465387.51675757999,9279578.0945648346,14380375.000000153,14380375,null,-1.0658141036401503E-14,234337.94239427132,223610.94239442423,237491.53567035668,-13880.59327593245,3153.5932760853611,{"$f":"SUM(AM105:AM$107)","v":237491.53567050927},-13880.59327593245,1.5273690223693848E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14380375.000000153,9279578.0945648346,14337273.619944714,9010470.3298224546,0.97564475643355852,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.97564475643355852]
["Total Members","2019-02-01",{"$f":"IF($B106>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B106))+IF(B106<DATE(2020,2,28),0,1)+IF($B106>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B106>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C105<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B106,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D107-D215+R322<1,0,D107-D215+R322))","v":14391102},191096,null,null,1,null,14391102,{"$f":"1*AND(B107>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B107<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K106:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M106,IF(C214=0,1,MAIN!$E$11))","v":1},14391102,null,null,191096,473333.53333333338,473333.53333333338,473333.53333333338,473333.53333333338,473333.53333333338,473333.53333333338,473333.53333333338,473333.53333333338,473333.53333333338,473333.53333333338,473333.53333333338,8993337.1333333328,14391102,14391102,null,0,{"$f":"AE215","v":0},191096,234337.94239442391,{"$f":"AJ106-AK106","v":-43241.94239442391},{"$f":"AK106-AI106","v":234337.94239442391},{"$f":"SUM(AM106:AM$107)","v":234337.94239442391},-43241.94239442391,{"$f":"AE106-AF106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14391102,8993337.1333333328,14369651.276466666,8732530.3564666659,0.97338517951849357,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.97338517951849357]
["Total Members","2019-01-01",{"$f":"IF($B107>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B107))+IF(B107<DATE(2020,2,28),0,1)+IF($B107>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B107>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C106<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B107,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D108-D216+R323<1,0,D108-D216+R323))","v":14200006},null,null,null,{"$f":"IF(C107=0,1,IFERROR(IF(C107>=2,(L107)*SUMPRODUCT(R107:AD107,R$2:AD$2)+(1-L107)*SUMPRODUCT(R107:AD107,R$3:AD$3),SUMPRODUCT(R107:AD107,R$3:AD$3))/SUM(R107:AD107),1))","v":1},null,14200006,{"$f":"1*AND(B108>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B108<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K107:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M107,IF(C215=0,1,MAIN!$E$11))","v":1},14200006,null,null,{"$f":"($J107-$AD107)/12","v":473333.53333333338},473333.53333333338,473333.53333333338,473333.53333333338,473333.53333333338,473333.53333333338,473333.53333333338,473333.53333333338,473333.53333333338,473333.53333333338,473333.53333333338,{"$f":"($J107-$AD107)/12","v":473333.53333333338},{"$f":"0.6*J107","v":8520003.5999999996},14200006,14200006,null,{"$f":"1-AE107/AF107","v":0},{"$f":"AE216","v":0},473333.53333333338,0,{"$f":"AJ107-AK107","v":473333.53333333338},{"$f":"AK107-AI107","v":0},{"$f":"SUM(AM107:AM$107)","v":0},0,{"$f":"AE107-AF107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14200006,8520003.5999999996,14350052.730066665,8272923.4955999991,0.95338888888888906,"n/a",1.463791636739507,1.0430905039336416,1.0298900817622565,1.0578501501602386,0.91599815986973099,0.9922087885379266,0.94279018151787386,0.956502904209798,0.91475007897791349,0.9094784021941984,0.91135423742657307,0.91135423742657307,0.95338888888888906]
[]
[]
[]
[]
[]
[]
["Leavers",{"$f":"B6","v":"2027-06-01"},{"$f":"IF($B114>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B114))+IF(B114<DATE(2020,2,28),0,1)+IF($B114>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B114>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E114+F114+IF(C114=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B114,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},null,null,null,null,null,{"$f":"D114","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R6,0,$N6-1,1,$AD$5-$N6+1),OFFSET($R$4,0,$N6-1,1,$AD$5-$N6+1))+0.0001","v":149840764.93932524},null,{"$f":"AR114+BH114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R114:AD114)","v":0},{"$f":"D114","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N6,0,$D114*R6*R$4/$P114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR114:BD114)","v":0},{"$f":"D114","v":0},null,{"$f":"IF(AR114>R6,R6-AR114,MIN(-SUM(BI114:$BU114),R6-AR114))","v":0},{"$f":"IF(AS114>S6,S6-AS114,MIN(-SUM(BJ114:$BU114),S6-AS114))","v":0},{"$f":"IF(AT114>T6,T6-AT114,MIN(-SUM(BK114:$BU114),T6-AT114))","v":0},{"$f":"IF(AU114>U6,U6-AU114,MIN(-SUM(BL114:$BU114),U6-AU114))","v":0},{"$f":"IF(AV114>V6,V6-AV114,MIN(-SUM(BM114:$BU114),V6-AV114))","v":0},{"$f":"IF(AW114>W6,W6-AW114,MIN(-SUM(BN114:$BU114),W6-AW114))","v":0},{"$f":"IF(AX114>X6,X6-AX114,MIN(-SUM(BO114:$BU114),X6-AX114))","v":0},{"$f":"IF(AY114>Y6,Y6-AY114,MIN(-SUM(BP114:$BU114),Y6-AY114))","v":0},{"$f":"IF(AZ114>Z6,Z6-AZ114,MIN(-SUM(BQ114:$BU114),Z6-AZ114))","v":0},{"$f":"IF(BA114>AA6,AA6-BA114,MIN(-SUM(BR114:$BU114),AA6-BA114))","v":0},{"$f":"IF(BB114>AB6,AB6-BB114,MIN(-SUM(BS114:$BU114),AB6-BB114))","v":0},{"$f":"IF(BC114>AC6,AC6-BC114,MIN(-SUM(BT114:$BU114),AC6-BC114))","v":0},{"$f":"IF(BD114>AD6,AD6-BD114,MIN(-SUM(BU114:$BU114),AD6-BD114))","v":0},null,{"$f":"SUM(BH114:BT114)","v":0},0]
["Leavers",{"$f":"B7","v":"2027-05-01"},{"$f":"IF($B115>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B115))+IF(B115<DATE(2020,2,28),0,1)+IF($B115>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B115>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E115+F115+IF(C115=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B115,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":374750.0504934807},{"$f":"IF(C115=1,INPUTS!L$45,IF(C115=0,INPUTS!K$45,IF(C115=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D8)","v":374750.0504934807},{"$f":"IF(B115>=DATE(2023,2,1),0,IF(E115-D7+D6<0,-(E115-D7+D6),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B115,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D115","v":374750.0504934807},null,null,null,null,null,149775096.04688436,null,0,0,0,0,0,0,0,0,0,0,0,0,374750.05049323046,{"$f":"SUM(R115:AD115)","v":374750.05049323046},{"$f":"D115","v":374750.0504934807},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,374750.05049323046,{"$f":"SUM(AR115:BD115)","v":374750.05049323046},{"$f":"D115","v":374750.0504934807},null,{"$f":"IF(AR115>R7,R7-AR115,MIN(-SUM(BI115:$BU115),R7-AR115))","v":0},{"$f":"IF(AS115>S7,S7-AS115,MIN(-SUM(BJ115:$BU115),S7-AS115))","v":0},{"$f":"IF(AT115>T7,T7-AT115,MIN(-SUM(BK115:$BU115),T7-AT115))","v":0},{"$f":"IF(AU115>U7,U7-AU115,MIN(-SUM(BL115:$BU115),U7-AU115))","v":0},{"$f":"IF(AV115>V7,V7-AV115,MIN(-SUM(BM115:$BU115),V7-AV115))","v":0},{"$f":"IF(AW115>W7,W7-AW115,MIN(-SUM(BN115:$BU115),W7-AW115))","v":0},{"$f":"IF(AX115>X7,X7-AX115,MIN(-SUM(BO115:$BU115),X7-AX115))","v":0},{"$f":"IF(AY115>Y7,Y7-AY115,MIN(-SUM(BP115:$BU115),Y7-AY115))","v":0},{"$f":"IF(AZ115>Z7,Z7-AZ115,MIN(-SUM(BQ115:$BU115),Z7-AZ115))","v":0},{"$f":"IF(BA115>AA7,AA7-BA115,MIN(-SUM(BR115:$BU115),AA7-BA115))","v":0},{"$f":"IF(BB115>AB7,AB7-BB115,MIN(-SUM(BS115:$BU115),AB7-BB115))","v":0},{"$f":"IF(BC115>AC7,AC7-BC115,MIN(-SUM(BT115:$BU115),AC7-BC115))","v":0},{"$f":"IF(BD115>AD7,AD7-BD115,MIN(-SUM(BU115:$BU115),AD7-BD115))","v":0},null,{"$f":"SUM(BH115:BT115)","v":0},0]
["Leavers","2027-04-01",{"$f":"IF($B116>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B116))+IF(B116<DATE(2020,2,28),0,1)+IF($B116>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B116>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E116+F116+IF(C116=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B116,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":374581.39178815717},{"$f":"IF(C116=1,INPUTS!L$45,IF(C116=0,INPUTS!K$45,IF(C116=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D9)","v":374581.39178815717},{"$f":"IF(B116>=DATE(2023,2,1),0,IF(E116-D8+D7<0,-(E116-D8+D7),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B116,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,374581.39178815717,null,null,null,null,null,149709602.50322783,null,0,0,0,0,0,0,0,0,0,0,0,0,374581.39178790693,374581.39178790693,374581.39178815717,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,374581.39178790693,374581.39178790693,374581.39178815717,null,{"$f":"IF(AR116>R8,R8-AR116,MIN(-SUM(BI116:$BU116),R8-AR116))","v":0},{"$f":"IF(AS116>S8,S8-AS116,MIN(-SUM(BJ116:$BU116),S8-AS116))","v":0},{"$f":"IF(AT116>T8,T8-AT116,MIN(-SUM(BK116:$BU116),T8-AT116))","v":0},{"$f":"IF(AU116>U8,U8-AU116,MIN(-SUM(BL116:$BU116),U8-AU116))","v":0},{"$f":"IF(AV116>V8,V8-AV116,MIN(-SUM(BM116:$BU116),V8-AV116))","v":0},{"$f":"IF(AW116>W8,W8-AW116,MIN(-SUM(BN116:$BU116),W8-AW116))","v":0},{"$f":"IF(AX116>X8,X8-AX116,MIN(-SUM(BO116:$BU116),X8-AX116))","v":0},{"$f":"IF(AY116>Y8,Y8-AY116,MIN(-SUM(BP116:$BU116),Y8-AY116))","v":0},{"$f":"IF(AZ116>Z8,Z8-AZ116,MIN(-SUM(BQ116:$BU116),Z8-AZ116))","v":0},{"$f":"IF(BA116>AA8,AA8-BA116,MIN(-SUM(BR116:$BU116),AA8-BA116))","v":0},{"$f":"IF(BB116>AB8,AB8-BB116,MIN(-SUM(BS116:$BU116),AB8-BB116))","v":0},{"$f":"IF(BC116>AC8,AC8-BC116,MIN(-SUM(BT116:$BU116),AC8-BC116))","v":0},{"$f":"IF(BD116>AD8,AD8-BD116,MIN(-SUM(BU116:$BU116),AD8-BD116))","v":0},null,0,0]
["Leavers","2027-03-01",{"$f":"IF($B117>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B117))+IF(B117<DATE(2020,2,28),0,1)+IF($B117>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B117>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E117+F117+IF(C117=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B117,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":374413.18820313032},{"$f":"IF(C117=1,INPUTS!L$45,IF(C117=0,INPUTS!K$45,IF(C117=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D10)","v":374413.18820313032},{"$f":"IF(B117>=DATE(2023,2,1),0,IF(E117-D9+D8<0,-(E117-D9+D8),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B117,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,374413.18820313032,null,null,null,null,null,149644283.52646127,null,0,0,0,0,0,0,0,0,0,0,0,0,374413.18820288021,374413.18820288021,374413.18820313032,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,374413.18820288021,374413.18820288021,374413.18820313032,null,{"$f":"IF(AR117>R9,R9-AR117,MIN(-SUM(BI117:$BU117),R9-AR117))","v":0},{"$f":"IF(AS117>S9,S9-AS117,MIN(-SUM(BJ117:$BU117),S9-AS117))","v":0},{"$f":"IF(AT117>T9,T9-AT117,MIN(-SUM(BK117:$BU117),T9-AT117))","v":0},{"$f":"IF(AU117>U9,U9-AU117,MIN(-SUM(BL117:$BU117),U9-AU117))","v":0},{"$f":"IF(AV117>V9,V9-AV117,MIN(-SUM(BM117:$BU117),V9-AV117))","v":0},{"$f":"IF(AW117>W9,W9-AW117,MIN(-SUM(BN117:$BU117),W9-AW117))","v":0},{"$f":"IF(AX117>X9,X9-AX117,MIN(-SUM(BO117:$BU117),X9-AX117))","v":0},{"$f":"IF(AY117>Y9,Y9-AY117,MIN(-SUM(BP117:$BU117),Y9-AY117))","v":0},{"$f":"IF(AZ117>Z9,Z9-AZ117,MIN(-SUM(BQ117:$BU117),Z9-AZ117))","v":0},{"$f":"IF(BA117>AA9,AA9-BA117,MIN(-SUM(BR117:$BU117),AA9-BA117))","v":0},{"$f":"IF(BB117>AB9,AB9-BB117,MIN(-SUM(BS117:$BU117),AB9-BB117))","v":0},{"$f":"IF(BC117>AC9,AC9-BC117,MIN(-SUM(BT117:$BU117),AC9-BC117))","v":0},{"$f":"IF(BD117>AD9,AD9-BD117,MIN(-SUM(BU117:$BU117),AD9-BD117))","v":0},null,0,0]
["Leavers","2027-02-01",{"$f":"IF($B118>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B118))+IF(B118<DATE(2020,2,28),0,1)+IF($B118>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B118>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E118+F118+IF(C118=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B118,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":374245.43897994707},{"$f":"IF(C118=1,INPUTS!L$45,IF(C118=0,INPUTS!K$45,IF(C118=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D11)","v":374245.43897994707},{"$f":"IF(B118>=DATE(2023,2,1),0,IF(E118-D10+D9<0,-(E118-D10+D9),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B118,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,374245.43897994707,null,null,null,null,null,149579201.82659087,null,0,0,0,0,0,0,0,0,0,0,0,0,374245.43897969689,374245.43897969689,374245.43897994707,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,374245.43897969689,374245.43897969689,374245.43897994707,null,{"$f":"IF(AR118>R10,R10-AR118,MIN(-SUM(BI118:$BU118),R10-AR118))","v":0},{"$f":"IF(AS118>S10,S10-AS118,MIN(-SUM(BJ118:$BU118),S10-AS118))","v":0},{"$f":"IF(AT118>T10,T10-AT118,MIN(-SUM(BK118:$BU118),T10-AT118))","v":0},{"$f":"IF(AU118>U10,U10-AU118,MIN(-SUM(BL118:$BU118),U10-AU118))","v":0},{"$f":"IF(AV118>V10,V10-AV118,MIN(-SUM(BM118:$BU118),V10-AV118))","v":0},{"$f":"IF(AW118>W10,W10-AW118,MIN(-SUM(BN118:$BU118),W10-AW118))","v":0},{"$f":"IF(AX118>X10,X10-AX118,MIN(-SUM(BO118:$BU118),X10-AX118))","v":0},{"$f":"IF(AY118>Y10,Y10-AY118,MIN(-SUM(BP118:$BU118),Y10-AY118))","v":0},{"$f":"IF(AZ118>Z10,Z10-AZ118,MIN(-SUM(BQ118:$BU118),Z10-AZ118))","v":0},{"$f":"IF(BA118>AA10,AA10-BA118,MIN(-SUM(BR118:$BU118),AA10-BA118))","v":0},{"$f":"IF(BB118>AB10,AB10-BB118,MIN(-SUM(BS118:$BU118),AB10-BB118))","v":0},{"$f":"IF(BC118>AC10,AC10-BC118,MIN(-SUM(BT118:$BU118),AC10-BC118))","v":0},{"$f":"IF(BD118>AD10,AD10-BD118,MIN(-SUM(BU118:$BU118),AD10-BD118))","v":0},null,0,0]
["Leavers","2027-01-01",{"$f":"IF($B119>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B119))+IF(B119<DATE(2020,2,28),0,1)+IF($B119>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B119>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E119+F119+IF(C119=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B119,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":374078.1433761174},{"$f":"IF(C119=1,INPUTS!L$45,IF(C119=0,INPUTS!K$45,IF(C119=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D12)","v":374078.1433761174},{"$f":"IF(B119>=DATE(2023,2,1),0,IF(E119-D11+D10<0,-(E119-D11+D10),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B119,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,374078.1433761174,null,null,null,null,null,149514387.69628146,null,0,0,0,0,0,0,0,0,0,0,0,0,374078.14337586716,374078.14337586716,374078.1433761174,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,374078.14337586716,374078.14337586716,374078.1433761174,null,{"$f":"IF(AR119>R11,R11-AR119,MIN(-SUM(BI119:$BU119),R11-AR119))","v":0},{"$f":"IF(AS119>S11,S11-AS119,MIN(-SUM(BJ119:$BU119),S11-AS119))","v":0},{"$f":"IF(AT119>T11,T11-AT119,MIN(-SUM(BK119:$BU119),T11-AT119))","v":0},{"$f":"IF(AU119>U11,U11-AU119,MIN(-SUM(BL119:$BU119),U11-AU119))","v":0},{"$f":"IF(AV119>V11,V11-AV119,MIN(-SUM(BM119:$BU119),V11-AV119))","v":0},{"$f":"IF(AW119>W11,W11-AW119,MIN(-SUM(BN119:$BU119),W11-AW119))","v":0},{"$f":"IF(AX119>X11,X11-AX119,MIN(-SUM(BO119:$BU119),X11-AX119))","v":0},{"$f":"IF(AY119>Y11,Y11-AY119,MIN(-SUM(BP119:$BU119),Y11-AY119))","v":0},{"$f":"IF(AZ119>Z11,Z11-AZ119,MIN(-SUM(BQ119:$BU119),Z11-AZ119))","v":0},{"$f":"IF(BA119>AA11,AA11-BA119,MIN(-SUM(BR119:$BU119),AA11-BA119))","v":0},{"$f":"IF(BB119>AB11,AB11-BB119,MIN(-SUM(BS119:$BU119),AB11-BB119))","v":0},{"$f":"IF(BC119>AC11,AC11-BC119,MIN(-SUM(BT119:$BU119),AC11-BC119))","v":0},{"$f":"IF(BD119>AD11,AD11-BD119,MIN(-SUM(BU119:$BU119),AD11-BD119))","v":0},null,0,0]
["Leavers","2026-12-01",{"$f":"IF($B120>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B120))+IF(B120<DATE(2020,2,28),0,1)+IF($B120>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B120>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E120+F120+IF(C120=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B120,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":373911.30066399643},{"$f":"IF(C120=1,INPUTS!L$45,IF(C120=0,INPUTS!K$45,IF(C120=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D13)","v":373911.30066399643},{"$f":"IF(B120>=DATE(2023,2,1),0,IF(E120-D12+D11<0,-(E120-D12+D11),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B120,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,373911.30066399643,null,null,null,null,null,149449846.15840274,null,0,0,0,0,0,0,0,0,0,0,0,0,373911.30066374631,373911.30066374631,373911.30066399643,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,373911.30066374631,373911.30066374631,373911.30066399643,null,{"$f":"IF(AR120>R12,R12-AR120,MIN(-SUM(BI120:$BU120),R12-AR120))","v":0},{"$f":"IF(AS120>S12,S12-AS120,MIN(-SUM(BJ120:$BU120),S12-AS120))","v":0},{"$f":"IF(AT120>T12,T12-AT120,MIN(-SUM(BK120:$BU120),T12-AT120))","v":0},{"$f":"IF(AU120>U12,U12-AU120,MIN(-SUM(BL120:$BU120),U12-AU120))","v":0},{"$f":"IF(AV120>V12,V12-AV120,MIN(-SUM(BM120:$BU120),V12-AV120))","v":0},{"$f":"IF(AW120>W12,W12-AW120,MIN(-SUM(BN120:$BU120),W12-AW120))","v":0},{"$f":"IF(AX120>X12,X12-AX120,MIN(-SUM(BO120:$BU120),X12-AX120))","v":0},{"$f":"IF(AY120>Y12,Y12-AY120,MIN(-SUM(BP120:$BU120),Y12-AY120))","v":0},{"$f":"IF(AZ120>Z12,Z12-AZ120,MIN(-SUM(BQ120:$BU120),Z12-AZ120))","v":0},{"$f":"IF(BA120>AA12,AA12-BA120,MIN(-SUM(BR120:$BU120),AA12-BA120))","v":0},{"$f":"IF(BB120>AB12,AB12-BB120,MIN(-SUM(BS120:$BU120),AB12-BB120))","v":0},{"$f":"IF(BC120>AC12,AC12-BC120,MIN(-SUM(BT120:$BU120),AC12-BC120))","v":0},{"$f":"IF(BD120>AD12,AD12-BD120,MIN(-SUM(BU120:$BU120),AD12-BD120))","v":0},null,0,0]
["Leavers","2026-11-01",{"$f":"IF($B121>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B121))+IF(B121<DATE(2020,2,28),0,1)+IF($B121>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B121>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E121+F121+IF(C121=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B121,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":373744.91009862197},{"$f":"IF(C121=1,INPUTS!L$45,IF(C121=0,INPUTS!K$45,IF(C121=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D14)","v":373744.91009862197},{"$f":"IF(B121>=DATE(2023,2,1),0,IF(E121-D13+D12<0,-(E121-D13+D12),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B121,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,373744.91009862197,null,null,null,null,null,149385552.44381219,null,0,0,0,0,0,0,0,0,0,0,0,0,373744.91009837179,373744.91009837179,373744.91009862197,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,373744.91009837179,373744.91009837179,373744.91009862197,null,{"$f":"IF(AR121>R13,R13-AR121,MIN(-SUM(BI121:$BU121),R13-AR121))","v":0},{"$f":"IF(AS121>S13,S13-AS121,MIN(-SUM(BJ121:$BU121),S13-AS121))","v":0},{"$f":"IF(AT121>T13,T13-AT121,MIN(-SUM(BK121:$BU121),T13-AT121))","v":0},{"$f":"IF(AU121>U13,U13-AU121,MIN(-SUM(BL121:$BU121),U13-AU121))","v":0},{"$f":"IF(AV121>V13,V13-AV121,MIN(-SUM(BM121:$BU121),V13-AV121))","v":0},{"$f":"IF(AW121>W13,W13-AW121,MIN(-SUM(BN121:$BU121),W13-AW121))","v":0},{"$f":"IF(AX121>X13,X13-AX121,MIN(-SUM(BO121:$BU121),X13-AX121))","v":0},{"$f":"IF(AY121>Y13,Y13-AY121,MIN(-SUM(BP121:$BU121),Y13-AY121))","v":0},{"$f":"IF(AZ121>Z13,Z13-AZ121,MIN(-SUM(BQ121:$BU121),Z13-AZ121))","v":0},{"$f":"IF(BA121>AA13,AA13-BA121,MIN(-SUM(BR121:$BU121),AA13-BA121))","v":0},{"$f":"IF(BB121>AB13,AB13-BB121,MIN(-SUM(BS121:$BU121),AB13-BB121))","v":0},{"$f":"IF(BC121>AC13,AC13-BC121,MIN(-SUM(BT121:$BU121),AC13-BC121))","v":0},{"$f":"IF(BD121>AD13,AD13-BD121,MIN(-SUM(BU121:$BU121),AD13-BD121))","v":0},null,0,0]
["Leavers","2026-10-01",{"$f":"IF($B122>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B122))+IF(B122<DATE(2020,2,28),0,1)+IF($B122>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B122>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E122+F122+IF(C122=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B122,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":373578.9699410965},{"$f":"IF(C122=1,INPUTS!L$45,IF(C122=0,INPUTS!K$45,IF(C122=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D15)","v":373578.9699410965},{"$f":"IF(B122>=DATE(2023,2,1),0,IF(E122-D14+D13<0,-(E122-D14+D13),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B122,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,373578.9699410965,null,null,null,null,null,149321488.32201445,null,0,0,0,0,0,0,0,0,0,0,0,0,373578.96994084632,373578.96994084632,373578.9699410965,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,373578.96994084632,373578.96994084632,373578.9699410965,null,{"$f":"IF(AR122>R14,R14-AR122,MIN(-SUM(BI122:$BU122),R14-AR122))","v":0},{"$f":"IF(AS122>S14,S14-AS122,MIN(-SUM(BJ122:$BU122),S14-AS122))","v":0},{"$f":"IF(AT122>T14,T14-AT122,MIN(-SUM(BK122:$BU122),T14-AT122))","v":0},{"$f":"IF(AU122>U14,U14-AU122,MIN(-SUM(BL122:$BU122),U14-AU122))","v":0},{"$f":"IF(AV122>V14,V14-AV122,MIN(-SUM(BM122:$BU122),V14-AV122))","v":0},{"$f":"IF(AW122>W14,W14-AW122,MIN(-SUM(BN122:$BU122),W14-AW122))","v":0},{"$f":"IF(AX122>X14,X14-AX122,MIN(-SUM(BO122:$BU122),X14-AX122))","v":0},{"$f":"IF(AY122>Y14,Y14-AY122,MIN(-SUM(BP122:$BU122),Y14-AY122))","v":0},{"$f":"IF(AZ122>Z14,Z14-AZ122,MIN(-SUM(BQ122:$BU122),Z14-AZ122))","v":0},{"$f":"IF(BA122>AA14,AA14-BA122,MIN(-SUM(BR122:$BU122),AA14-BA122))","v":0},{"$f":"IF(BB122>AB14,AB14-BB122,MIN(-SUM(BS122:$BU122),AB14-BB122))","v":0},{"$f":"IF(BC122>AC14,AC14-BC122,MIN(-SUM(BT122:$BU122),AC14-BC122))","v":0},{"$f":"IF(BD122>AD14,AD14-BD122,MIN(-SUM(BU122:$BU122),AD14-BD122))","v":0},null,0,0]
["Leavers","2026-09-01",{"$f":"IF($B123>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B123))+IF(B123<DATE(2020,2,28),0,1)+IF($B123>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B123>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E123+F123+IF(C123=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B123,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":373413.47790999059},{"$f":"IF(C123=1,INPUTS!L$45,IF(C123=0,INPUTS!K$45,IF(C123=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D16)","v":373413.47790999059},{"$f":"IF(B123>=DATE(2023,2,1),0,IF(E123-D15+D14<0,-(E123-D15+D14),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B123,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,373413.47790999059,null,null,null,null,null,149257635.4583165,null,0,0,0,0,0,0,0,0,0,0,0,0,373413.47790974047,373413.47790974047,373413.47790999059,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,373413.47790974047,373413.47790974047,373413.47790999059,null,{"$f":"IF(AR123>R15,R15-AR123,MIN(-SUM(BI123:$BU123),R15-AR123))","v":0},{"$f":"IF(AS123>S15,S15-AS123,MIN(-SUM(BJ123:$BU123),S15-AS123))","v":0},{"$f":"IF(AT123>T15,T15-AT123,MIN(-SUM(BK123:$BU123),T15-AT123))","v":0},{"$f":"IF(AU123>U15,U15-AU123,MIN(-SUM(BL123:$BU123),U15-AU123))","v":0},{"$f":"IF(AV123>V15,V15-AV123,MIN(-SUM(BM123:$BU123),V15-AV123))","v":0},{"$f":"IF(AW123>W15,W15-AW123,MIN(-SUM(BN123:$BU123),W15-AW123))","v":0},{"$f":"IF(AX123>X15,X15-AX123,MIN(-SUM(BO123:$BU123),X15-AX123))","v":0},{"$f":"IF(AY123>Y15,Y15-AY123,MIN(-SUM(BP123:$BU123),Y15-AY123))","v":0},{"$f":"IF(AZ123>Z15,Z15-AZ123,MIN(-SUM(BQ123:$BU123),Z15-AZ123))","v":0},{"$f":"IF(BA123>AA15,AA15-BA123,MIN(-SUM(BR123:$BU123),AA15-BA123))","v":0},{"$f":"IF(BB123>AB15,AB15-BB123,MIN(-SUM(BS123:$BU123),AB15-BB123))","v":0},{"$f":"IF(BC123>AC15,AC15-BC123,MIN(-SUM(BT123:$BU123),AC15-BC123))","v":0},{"$f":"IF(BD123>AD15,AD15-BD123,MIN(-SUM(BU123:$BU123),AD15-BD123))","v":0},null,0,0]
["Leavers","2026-08-01",{"$f":"IF($B124>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B124))+IF(B124<DATE(2020,2,28),0,1)+IF($B124>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B124>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E124+F124+IF(C124=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B124,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":373248.43154520262},{"$f":"IF(C124=1,INPUTS!L$45,IF(C124=0,INPUTS!K$45,IF(C124=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D17)","v":373248.43154520262},{"$f":"IF(B124>=DATE(2023,2,1),0,IF(E124-D16+D15<0,-(E124-D16+D15),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B124,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,373248.43154520262,null,null,null,null,null,149194054.31474289,null,0,0,0,0,0,0,0,0,0,0,0,0,373248.4315449525,373248.4315449525,373248.43154520262,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,373248.4315449525,373248.4315449525,373248.43154520262,null,{"$f":"IF(AR124>R16,R16-AR124,MIN(-SUM(BI124:$BU124),R16-AR124))","v":0},{"$f":"IF(AS124>S16,S16-AS124,MIN(-SUM(BJ124:$BU124),S16-AS124))","v":0},{"$f":"IF(AT124>T16,T16-AT124,MIN(-SUM(BK124:$BU124),T16-AT124))","v":0},{"$f":"IF(AU124>U16,U16-AU124,MIN(-SUM(BL124:$BU124),U16-AU124))","v":0},{"$f":"IF(AV124>V16,V16-AV124,MIN(-SUM(BM124:$BU124),V16-AV124))","v":0},{"$f":"IF(AW124>W16,W16-AW124,MIN(-SUM(BN124:$BU124),W16-AW124))","v":0},{"$f":"IF(AX124>X16,X16-AX124,MIN(-SUM(BO124:$BU124),X16-AX124))","v":0},{"$f":"IF(AY124>Y16,Y16-AY124,MIN(-SUM(BP124:$BU124),Y16-AY124))","v":0},{"$f":"IF(AZ124>Z16,Z16-AZ124,MIN(-SUM(BQ124:$BU124),Z16-AZ124))","v":0},{"$f":"IF(BA124>AA16,AA16-BA124,MIN(-SUM(BR124:$BU124),AA16-BA124))","v":0},{"$f":"IF(BB124>AB16,AB16-BB124,MIN(-SUM(BS124:$BU124),AB16-BB124))","v":0},{"$f":"IF(BC124>AC16,AC16-BC124,MIN(-SUM(BT124:$BU124),AC16-BC124))","v":0},{"$f":"IF(BD124>AD16,AD16-BD124,MIN(-SUM(BU124:$BU124),AD16-BD124))","v":0},null,0,0]
["Leavers","2026-07-01",{"$f":"IF($B125>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B125))+IF(B125<DATE(2020,2,28),0,1)+IF($B125>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B125>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E125+F125+IF(C125=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B125,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":373083.82863239839},{"$f":"IF(C125=1,INPUTS!L$45,IF(C125=0,INPUTS!K$45,IF(C125=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D18)","v":373083.82863239839},{"$f":"IF(B125>=DATE(2023,2,1),0,IF(E125-D17+D16<0,-(E125-D17+D16),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B125,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,373083.82863239839,null,null,null,null,null,149123096.95323375,null,0,0,0,0,0,0,0,0,0,0,0,0,373083.82863214827,373083.82863214827,373083.82863239839,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,373083.82863214827,373083.82863214827,373083.82863239839,null,{"$f":"IF(AR125>R17,R17-AR125,MIN(-SUM(BI125:$BU125),R17-AR125))","v":0},{"$f":"IF(AS125>S17,S17-AS125,MIN(-SUM(BJ125:$BU125),S17-AS125))","v":0},{"$f":"IF(AT125>T17,T17-AT125,MIN(-SUM(BK125:$BU125),T17-AT125))","v":0},{"$f":"IF(AU125>U17,U17-AU125,MIN(-SUM(BL125:$BU125),U17-AU125))","v":0},{"$f":"IF(AV125>V17,V17-AV125,MIN(-SUM(BM125:$BU125),V17-AV125))","v":0},{"$f":"IF(AW125>W17,W17-AW125,MIN(-SUM(BN125:$BU125),W17-AW125))","v":0},{"$f":"IF(AX125>X17,X17-AX125,MIN(-SUM(BO125:$BU125),X17-AX125))","v":0},{"$f":"IF(AY125>Y17,Y17-AY125,MIN(-SUM(BP125:$BU125),Y17-AY125))","v":0},{"$f":"IF(AZ125>Z17,Z17-AZ125,MIN(-SUM(BQ125:$BU125),Z17-AZ125))","v":0},{"$f":"IF(BA125>AA17,AA17-BA125,MIN(-SUM(BR125:$BU125),AA17-BA125))","v":0},{"$f":"IF(BB125>AB17,AB17-BB125,MIN(-SUM(BS125:$BU125),AB17-BB125))","v":0},{"$f":"IF(BC125>AC17,AC17-BC125,MIN(-SUM(BT125:$BU125),AC17-BC125))","v":0},{"$f":"IF(BD125>AD17,AD17-BD125,MIN(-SUM(BU125:$BU125),AD17-BD125))","v":0},null,0,0]
["Leavers","2026-06-01",{"$f":"IF($B126>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B126))+IF(B126<DATE(2020,2,28),0,1)+IF($B126>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B126>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E126+F126+IF(C126=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B126,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":372919.66711735248},{"$f":"IF(C126=1,INPUTS!L$45,IF(C126=0,INPUTS!K$45,IF(C126=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D19)","v":372919.66711735248},{"$f":"IF(B126>=DATE(2023,2,1),0,IF(E126-D18+D17<0,-(E126-D18+D17),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B126,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,372919.66711735248,null,null,null,null,null,149048873.91324091,null,0,0,0,0,0,0,0,0,0,0,0,0,372919.6671171023,372919.6671171023,372919.66711735248,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,372919.6671171023,372919.6671171023,372919.66711735248,null,{"$f":"IF(AR126>R18,R18-AR126,MIN(-SUM(BI126:$BU126),R18-AR126))","v":0},{"$f":"IF(AS126>S18,S18-AS126,MIN(-SUM(BJ126:$BU126),S18-AS126))","v":0},{"$f":"IF(AT126>T18,T18-AT126,MIN(-SUM(BK126:$BU126),T18-AT126))","v":0},{"$f":"IF(AU126>U18,U18-AU126,MIN(-SUM(BL126:$BU126),U18-AU126))","v":0},{"$f":"IF(AV126>V18,V18-AV126,MIN(-SUM(BM126:$BU126),V18-AV126))","v":0},{"$f":"IF(AW126>W18,W18-AW126,MIN(-SUM(BN126:$BU126),W18-AW126))","v":0},{"$f":"IF(AX126>X18,X18-AX126,MIN(-SUM(BO126:$BU126),X18-AX126))","v":0},{"$f":"IF(AY126>Y18,Y18-AY126,MIN(-SUM(BP126:$BU126),Y18-AY126))","v":0},{"$f":"IF(AZ126>Z18,Z18-AZ126,MIN(-SUM(BQ126:$BU126),Z18-AZ126))","v":0},{"$f":"IF(BA126>AA18,AA18-BA126,MIN(-SUM(BR126:$BU126),AA18-BA126))","v":0},{"$f":"IF(BB126>AB18,AB18-BB126,MIN(-SUM(BS126:$BU126),AB18-BB126))","v":0},{"$f":"IF(BC126>AC18,AC18-BC126,MIN(-SUM(BT126:$BU126),AC18-BC126))","v":0},{"$f":"IF(BD126>AD18,AD18-BD126,MIN(-SUM(BU126:$BU126),AD18-BD126))","v":0},null,0,0]
["Leavers","2026-05-01",{"$f":"IF($B127>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B127))+IF(B127<DATE(2020,2,28),0,1)+IF($B127>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B127>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E127+F127+IF(C127=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B127,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":372755.94517225435},{"$f":"IF(C127=1,INPUTS!L$45,IF(C127=0,INPUTS!K$45,IF(C127=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D20)","v":372755.94517225435},{"$f":"IF(B127>=DATE(2023,2,1),0,IF(E127-D19+D18<0,-(E127-D19+D18),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B127,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,372755.94517225435,null,null,null,null,null,148974560.50404999,null,0,0,0,0,0,0,0,0,0,0,0,0,372755.94517200417,372755.94517200417,372755.94517225435,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,372755.94517200417,372755.94517200417,372755.94517225435,null,{"$f":"IF(AR127>R19,R19-AR127,MIN(-SUM(BI127:$BU127),R19-AR127))","v":0},{"$f":"IF(AS127>S19,S19-AS127,MIN(-SUM(BJ127:$BU127),S19-AS127))","v":0},{"$f":"IF(AT127>T19,T19-AT127,MIN(-SUM(BK127:$BU127),T19-AT127))","v":0},{"$f":"IF(AU127>U19,U19-AU127,MIN(-SUM(BL127:$BU127),U19-AU127))","v":0},{"$f":"IF(AV127>V19,V19-AV127,MIN(-SUM(BM127:$BU127),V19-AV127))","v":0},{"$f":"IF(AW127>W19,W19-AW127,MIN(-SUM(BN127:$BU127),W19-AW127))","v":0},{"$f":"IF(AX127>X19,X19-AX127,MIN(-SUM(BO127:$BU127),X19-AX127))","v":0},{"$f":"IF(AY127>Y19,Y19-AY127,MIN(-SUM(BP127:$BU127),Y19-AY127))","v":0},{"$f":"IF(AZ127>Z19,Z19-AZ127,MIN(-SUM(BQ127:$BU127),Z19-AZ127))","v":0},{"$f":"IF(BA127>AA19,AA19-BA127,MIN(-SUM(BR127:$BU127),AA19-BA127))","v":0},{"$f":"IF(BB127>AB19,AB19-BB127,MIN(-SUM(BS127:$BU127),AB19-BB127))","v":0},{"$f":"IF(BC127>AC19,AC19-BC127,MIN(-SUM(BT127:$BU127),AC19-BC127))","v":0},{"$f":"IF(BD127>AD19,AD19-BD127,MIN(-SUM(BU127:$BU127),AD19-BD127))","v":0},null,0,0]
["Leavers","2026-04-01",{"$f":"IF($B128>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B128))+IF(B128<DATE(2020,2,28),0,1)+IF($B128>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B128>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E128+F128+IF(C128=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B128,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":372592.66376189719},{"$f":"IF(C128=1,INPUTS!L$45,IF(C128=0,INPUTS!K$45,IF(C128=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D21)","v":372592.66376189719},{"$f":"IF(B128>=DATE(2023,2,1),0,IF(E128-D20+D19<0,-(E128-D20+D19),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B128,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,372592.66376189719,null,null,null,null,null,148903915.55807665,null,0,0,0,0,0,0,0,0,0,0,0,0,372592.66376164695,372592.66376164695,372592.66376189719,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,372592.66376164695,372592.66376164695,372592.66376189719,null,{"$f":"IF(AR128>R20,R20-AR128,MIN(-SUM(BI128:$BU128),R20-AR128))","v":0},{"$f":"IF(AS128>S20,S20-AS128,MIN(-SUM(BJ128:$BU128),S20-AS128))","v":0},{"$f":"IF(AT128>T20,T20-AT128,MIN(-SUM(BK128:$BU128),T20-AT128))","v":0},{"$f":"IF(AU128>U20,U20-AU128,MIN(-SUM(BL128:$BU128),U20-AU128))","v":0},{"$f":"IF(AV128>V20,V20-AV128,MIN(-SUM(BM128:$BU128),V20-AV128))","v":0},{"$f":"IF(AW128>W20,W20-AW128,MIN(-SUM(BN128:$BU128),W20-AW128))","v":0},{"$f":"IF(AX128>X20,X20-AX128,MIN(-SUM(BO128:$BU128),X20-AX128))","v":0},{"$f":"IF(AY128>Y20,Y20-AY128,MIN(-SUM(BP128:$BU128),Y20-AY128))","v":0},{"$f":"IF(AZ128>Z20,Z20-AZ128,MIN(-SUM(BQ128:$BU128),Z20-AZ128))","v":0},{"$f":"IF(BA128>AA20,AA20-BA128,MIN(-SUM(BR128:$BU128),AA20-BA128))","v":0},{"$f":"IF(BB128>AB20,AB20-BB128,MIN(-SUM(BS128:$BU128),AB20-BB128))","v":0},{"$f":"IF(BC128>AC20,AC20-BC128,MIN(-SUM(BT128:$BU128),AC20-BC128))","v":0},{"$f":"IF(BD128>AD20,AD20-BD128,MIN(-SUM(BU128:$BU128),AD20-BD128))","v":0},null,0,0]
["Leavers","2026-03-01",{"$f":"IF($B129>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B129))+IF(B129<DATE(2020,2,28),0,1)+IF($B129>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B129>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E129+F129+IF(C129=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B129,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":372429.93902498891},{"$f":"IF(C129=1,INPUTS!L$45,IF(C129=0,INPUTS!K$45,IF(C129=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D22)","v":372429.93902498891},{"$f":"IF(B129>=DATE(2023,2,1),0,IF(E129-D21+D20<0,-(E129-D21+D20),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B129,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,372429.93902498891,null,null,null,null,null,148836089.15063187,null,0,0,0,0,0,0,0,0,0,0,0,0,372429.93902473873,372429.93902473873,372429.93902498891,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,372429.93902473873,372429.93902473873,372429.93902498891,null,{"$f":"IF(AR129>R21,R21-AR129,MIN(-SUM(BI129:$BU129),R21-AR129))","v":0},{"$f":"IF(AS129>S21,S21-AS129,MIN(-SUM(BJ129:$BU129),S21-AS129))","v":0},{"$f":"IF(AT129>T21,T21-AT129,MIN(-SUM(BK129:$BU129),T21-AT129))","v":0},{"$f":"IF(AU129>U21,U21-AU129,MIN(-SUM(BL129:$BU129),U21-AU129))","v":0},{"$f":"IF(AV129>V21,V21-AV129,MIN(-SUM(BM129:$BU129),V21-AV129))","v":0},{"$f":"IF(AW129>W21,W21-AW129,MIN(-SUM(BN129:$BU129),W21-AW129))","v":0},{"$f":"IF(AX129>X21,X21-AX129,MIN(-SUM(BO129:$BU129),X21-AX129))","v":0},{"$f":"IF(AY129>Y21,Y21-AY129,MIN(-SUM(BP129:$BU129),Y21-AY129))","v":0},{"$f":"IF(AZ129>Z21,Z21-AZ129,MIN(-SUM(BQ129:$BU129),Z21-AZ129))","v":0},{"$f":"IF(BA129>AA21,AA21-BA129,MIN(-SUM(BR129:$BU129),AA21-BA129))","v":0},{"$f":"IF(BB129>AB21,AB21-BB129,MIN(-SUM(BS129:$BU129),AB21-BB129))","v":0},{"$f":"IF(BC129>AC21,AC21-BC129,MIN(-SUM(BT129:$BU129),AC21-BC129))","v":0},{"$f":"IF(BD129>AD21,AD21-BD129,MIN(-SUM(BU129:$BU129),AD21-BD129))","v":0},null,0,0]
["Leavers","2026-02-01",{"$f":"IF($B130>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B130))+IF(B130<DATE(2020,2,28),0,1)+IF($B130>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B130>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E130+F130+IF(C130=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B130,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":372267.8292972045},{"$f":"IF(C130=1,INPUTS!L$45,IF(C130=0,INPUTS!K$45,IF(C130=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D23)","v":372267.8292972045},{"$f":"IF(B130>=DATE(2023,2,1),0,IF(E130-D22+D21<0,-(E130-D22+D21),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B130,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,372267.8292972045,null,null,null,null,null,148771161.89272523,null,0,0,0,0,0,0,0,0,0,0,0,0,372267.82929695433,372267.82929695433,372267.8292972045,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N22,0,$D130*R22*R$4/$P130)","v":0},0,0,0,0,0,0,0,0,0,0,0,372267.82929695433,372267.82929695433,372267.8292972045,null,{"$f":"IF(AR130>R22,R22-AR130,MIN(-SUM(BI130:$BU130),R22-AR130))","v":0},{"$f":"IF(AS130>S22,S22-AS130,MIN(-SUM(BJ130:$BU130),S22-AS130))","v":0},{"$f":"IF(AT130>T22,T22-AT130,MIN(-SUM(BK130:$BU130),T22-AT130))","v":0},{"$f":"IF(AU130>U22,U22-AU130,MIN(-SUM(BL130:$BU130),U22-AU130))","v":0},{"$f":"IF(AV130>V22,V22-AV130,MIN(-SUM(BM130:$BU130),V22-AV130))","v":0},{"$f":"IF(AW130>W22,W22-AW130,MIN(-SUM(BN130:$BU130),W22-AW130))","v":0},{"$f":"IF(AX130>X22,X22-AX130,MIN(-SUM(BO130:$BU130),X22-AX130))","v":0},{"$f":"IF(AY130>Y22,Y22-AY130,MIN(-SUM(BP130:$BU130),Y22-AY130))","v":0},{"$f":"IF(AZ130>Z22,Z22-AZ130,MIN(-SUM(BQ130:$BU130),Z22-AZ130))","v":0},{"$f":"IF(BA130>AA22,AA22-BA130,MIN(-SUM(BR130:$BU130),AA22-BA130))","v":0},{"$f":"IF(BB130>AB22,AB22-BB130,MIN(-SUM(BS130:$BU130),AB22-BB130))","v":0},{"$f":"IF(BC130>AC22,AC22-BC130,MIN(-SUM(BT130:$BU130),AC22-BC130))","v":0},{"$f":"IF(BD130>AD22,AD22-BD130,MIN(-SUM(BU130:$BU130),AD22-BD130))","v":0},null,0,0]
["Leavers","2026-01-01",{"$f":"IF($B131>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B131))+IF(B131<DATE(2020,2,28),0,1)+IF($B131>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B131>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E131+F131+IF(C131=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B131,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":372106.34666082065},{"$f":"IF(C131=1,INPUTS!L$45,IF(C131=0,INPUTS!K$45,IF(C131=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D24)","v":372106.34666082065},{"$f":"IF(B131>=DATE(2023,2,1),0,IF(E131-D23+D22<0,-(E131-D23+D22),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B131,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,372106.34666082065,null,null,null,null,null,148691131.91349283,null,0,0,0,0,0,0,0,0,0,0,0,0,372106.34666057047,372106.34666057047,372106.34666082065,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,372106.34666057047,372106.34666057047,372106.34666082065,null,{"$f":"IF(AR131>R23,R23-AR131,MIN(-SUM(BI131:$BU131),R23-AR131))","v":0},{"$f":"IF(AS131>S23,S23-AS131,MIN(-SUM(BJ131:$BU131),S23-AS131))","v":0},{"$f":"IF(AT131>T23,T23-AT131,MIN(-SUM(BK131:$BU131),T23-AT131))","v":0},{"$f":"IF(AU131>U23,U23-AU131,MIN(-SUM(BL131:$BU131),U23-AU131))","v":0},{"$f":"IF(AV131>V23,V23-AV131,MIN(-SUM(BM131:$BU131),V23-AV131))","v":0},{"$f":"IF(AW131>W23,W23-AW131,MIN(-SUM(BN131:$BU131),W23-AW131))","v":0},{"$f":"IF(AX131>X23,X23-AX131,MIN(-SUM(BO131:$BU131),X23-AX131))","v":0},{"$f":"IF(AY131>Y23,Y23-AY131,MIN(-SUM(BP131:$BU131),Y23-AY131))","v":0},{"$f":"IF(AZ131>Z23,Z23-AZ131,MIN(-SUM(BQ131:$BU131),Z23-AZ131))","v":0},{"$f":"IF(BA131>AA23,AA23-BA131,MIN(-SUM(BR131:$BU131),AA23-BA131))","v":0},{"$f":"IF(BB131>AB23,AB23-BB131,MIN(-SUM(BS131:$BU131),AB23-BB131))","v":0},{"$f":"IF(BC131>AC23,AC23-BC131,MIN(-SUM(BT131:$BU131),AC23-BC131))","v":0},{"$f":"IF(BD131>AD23,AD23-BD131,MIN(-SUM(BU131:$BU131),AD23-BD131))","v":0},null,0,0]
["Leavers","2025-12-01",{"$f":"IF($B132>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B132))+IF(B132<DATE(2020,2,28),0,1)+IF($B132>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B132>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E132+F132+IF(C132=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B132,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":371945.44909419888},{"$f":"IF(C132=1,INPUTS!L$45,IF(C132=0,INPUTS!K$45,IF(C132=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D25)","v":371945.44909419888},{"$f":"IF(B132>=DATE(2023,2,1),0,IF(E132-D24+D23<0,-(E132-D24+D23),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B132,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,371945.44909419888,null,null,null,null,null,149542317.94290635,null,0,0,0,0,0,0,0,0,0,0,0,0,371945.44909395016,371945.44909395016,371945.44909419888,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,371945.44909395016,371945.44909395016,371945.44909419888,null,{"$f":"IF(AR132>R24,R24-AR132,MIN(-SUM(BI132:$BU132),R24-AR132))","v":0},{"$f":"IF(AS132>S24,S24-AS132,MIN(-SUM(BJ132:$BU132),S24-AS132))","v":0},{"$f":"IF(AT132>T24,T24-AT132,MIN(-SUM(BK132:$BU132),T24-AT132))","v":0},{"$f":"IF(AU132>U24,U24-AU132,MIN(-SUM(BL132:$BU132),U24-AU132))","v":0},{"$f":"IF(AV132>V24,V24-AV132,MIN(-SUM(BM132:$BU132),V24-AV132))","v":0},{"$f":"IF(AW132>W24,W24-AW132,MIN(-SUM(BN132:$BU132),W24-AW132))","v":0},{"$f":"IF(AX132>X24,X24-AX132,MIN(-SUM(BO132:$BU132),X24-AX132))","v":0},{"$f":"IF(AY132>Y24,Y24-AY132,MIN(-SUM(BP132:$BU132),Y24-AY132))","v":0},{"$f":"IF(AZ132>Z24,Z24-AZ132,MIN(-SUM(BQ132:$BU132),Z24-AZ132))","v":0},{"$f":"IF(BA132>AA24,AA24-BA132,MIN(-SUM(BR132:$BU132),AA24-BA132))","v":0},{"$f":"IF(BB132>AB24,AB24-BB132,MIN(-SUM(BS132:$BU132),AB24-BB132))","v":0},{"$f":"IF(BC132>AC24,AC24-BC132,MIN(-SUM(BT132:$BU132),AC24-BC132))","v":0},{"$f":"IF(BD132>AD24,AD24-BD132,MIN(-SUM(BU132:$BU132),AD24-BD132))","v":0},null,0,0]
["Leavers","2025-11-01",{"$f":"IF($B133>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B133))+IF(B133<DATE(2020,2,28),0,1)+IF($B133>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B133>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E133+F133+IF(C133=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B133,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":371785.10548918264},{"$f":"IF(C133=1,INPUTS!L$45,IF(C133=0,INPUTS!K$45,IF(C133=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D26)","v":371785.10548918264},{"$f":"IF(B133>=DATE(2023,2,1),0,IF(E133-D25+D24<0,-(E133-D25+D24),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B133,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,371785.10548918264,null,null,null,null,null,149878695.52413157,null,0,0,0,0,0,0,0,0,{"$f":"AZ133+BP133","v":0},0,0,0,371785.10548893461,371785.10548893461,371785.10548918264,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,371785.10548893461,371785.10548893461,371785.10548918264,null,{"$f":"IF(AR133>R25,R25-AR133,MIN(-SUM(BI133:$BU133),R25-AR133))","v":0},{"$f":"IF(AS133>S25,S25-AS133,MIN(-SUM(BJ133:$BU133),S25-AS133))","v":0},{"$f":"IF(AT133>T25,T25-AT133,MIN(-SUM(BK133:$BU133),T25-AT133))","v":0},{"$f":"IF(AU133>U25,U25-AU133,MIN(-SUM(BL133:$BU133),U25-AU133))","v":0},{"$f":"IF(AV133>V25,V25-AV133,MIN(-SUM(BM133:$BU133),V25-AV133))","v":0},{"$f":"IF(AW133>W25,W25-AW133,MIN(-SUM(BN133:$BU133),W25-AW133))","v":0},{"$f":"IF(AX133>X25,X25-AX133,MIN(-SUM(BO133:$BU133),X25-AX133))","v":0},{"$f":"IF(AY133>Y25,Y25-AY133,MIN(-SUM(BP133:$BU133),Y25-AY133))","v":0},{"$f":"IF(AZ133>Z25,Z25-AZ133,MIN(-SUM(BQ133:$BU133),Z25-AZ133))","v":0},{"$f":"IF(BA133>AA25,AA25-BA133,MIN(-SUM(BR133:$BU133),AA25-BA133))","v":0},{"$f":"IF(BB133>AB25,AB25-BB133,MIN(-SUM(BS133:$BU133),AB25-BB133))","v":0},{"$f":"IF(BC133>AC25,AC25-BC133,MIN(-SUM(BT133:$BU133),AC25-BC133))","v":0},{"$f":"IF(BD133>AD25,AD25-BD133,MIN(-SUM(BU133:$BU133),AD25-BD133))","v":0},null,0,0]
["Leavers","2025-10-01",{"$f":"IF($B134>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B134))+IF(B134<DATE(2020,2,28),0,1)+IF($B134>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B134>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E134+F134+IF(C134=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B134,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":371625.27952379832},{"$f":"IF(C134=1,INPUTS!L$45,IF(C134=0,INPUTS!K$45,IF(C134=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D27)","v":371625.27952379832},{"$f":"IF(B134>=DATE(2023,2,1),0,IF(E134-D26+D25<0,-(E134-D26+D25),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B134,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,371625.27952379832,null,null,null,null,null,149821161.74740645,null,{"$f":"AR134+BH134","v":0},0,0,0,0,0,0,0,0,0,0,0,371625.2795235503,371625.2795235503,371625.27952379832,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,371625.2795235503,371625.2795235503,371625.27952379832,null,{"$f":"IF(AR134>R26,R26-AR134,MIN(-SUM(BI134:$BU134),R26-AR134))","v":0},{"$f":"IF(AS134>S26,S26-AS134,MIN(-SUM(BJ134:$BU134),S26-AS134))","v":0},{"$f":"IF(AT134>T26,T26-AT134,MIN(-SUM(BK134:$BU134),T26-AT134))","v":0},{"$f":"IF(AU134>U26,U26-AU134,MIN(-SUM(BL134:$BU134),U26-AU134))","v":0},{"$f":"IF(AV134>V26,V26-AV134,MIN(-SUM(BM134:$BU134),V26-AV134))","v":0},{"$f":"IF(AW134>W26,W26-AW134,MIN(-SUM(BN134:$BU134),W26-AW134))","v":0},{"$f":"IF(AX134>X26,X26-AX134,MIN(-SUM(BO134:$BU134),X26-AX134))","v":0},{"$f":"IF(AY134>Y26,Y26-AY134,MIN(-SUM(BP134:$BU134),Y26-AY134))","v":0},{"$f":"IF(AZ134>Z26,Z26-AZ134,MIN(-SUM(BQ134:$BU134),Z26-AZ134))","v":0},{"$f":"IF(BA134>AA26,AA26-BA134,MIN(-SUM(BR134:$BU134),AA26-BA134))","v":0},{"$f":"IF(BB134>AB26,AB26-BB134,MIN(-SUM(BS134:$BU134),AB26-BB134))","v":0},{"$f":"IF(BC134>AC26,AC26-BC134,MIN(-SUM(BT134:$BU134),AC26-BC134))","v":0},{"$f":"IF(BD134>AD26,AD26-BD134,MIN(-SUM(BU134:$BU134),AD26-BD134))","v":0},null,0,0]
["Leavers","2025-09-01",{"$f":"IF($B135>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B135))+IF(B135<DATE(2020,2,28),0,1)+IF($B135>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B135>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E135+F135+IF(C135=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B135,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":371465.75316284876},{"$f":"IF(C135=1,INPUTS!L$45,IF(C135=0,INPUTS!K$45,IF(C135=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D28)","v":371465.75316284876},{"$f":"IF(B135>=DATE(2023,2,1),0,IF(E135-D27+D26<0,-(E135-D27+D26),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B135,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,371465.75316284876,null,null,null,null,null,149295253.58630455,null,0,0,0,0,0,0,0,0,0,0,0,0,371465.75316259998,371465.75316259998,371465.75316284876,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,371465.75316259998,371465.75316259998,371465.75316284876,null,{"$f":"IF(AR135>R27,R27-AR135,MIN(-SUM(BI135:$BU135),R27-AR135))","v":0},{"$f":"IF(AS135>S27,S27-AS135,MIN(-SUM(BJ135:$BU135),S27-AS135))","v":0},{"$f":"IF(AT135>T27,T27-AT135,MIN(-SUM(BK135:$BU135),T27-AT135))","v":0},{"$f":"IF(AU135>U27,U27-AU135,MIN(-SUM(BL135:$BU135),U27-AU135))","v":0},{"$f":"IF(AV135>V27,V27-AV135,MIN(-SUM(BM135:$BU135),V27-AV135))","v":0},{"$f":"IF(AW135>W27,W27-AW135,MIN(-SUM(BN135:$BU135),W27-AW135))","v":0},{"$f":"IF(AX135>X27,X27-AX135,MIN(-SUM(BO135:$BU135),X27-AX135))","v":0},{"$f":"IF(AY135>Y27,Y27-AY135,MIN(-SUM(BP135:$BU135),Y27-AY135))","v":0},{"$f":"IF(AZ135>Z27,Z27-AZ135,MIN(-SUM(BQ135:$BU135),Z27-AZ135))","v":0},{"$f":"IF(BA135>AA27,AA27-BA135,MIN(-SUM(BR135:$BU135),AA27-BA135))","v":0},{"$f":"IF(BB135>AB27,AB27-BB135,MIN(-SUM(BS135:$BU135),AB27-BB135))","v":0},{"$f":"IF(BC135>AC27,AC27-BC135,MIN(-SUM(BT135:$BU135),AC27-BC135))","v":0},{"$f":"IF(BD135>AD27,AD27-BD135,MIN(-SUM(BU135:$BU135),AD27-BD135))","v":0},null,0,0]
["Leavers","2025-08-01",{"$f":"IF($B136>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B136))+IF(B136<DATE(2020,2,28),0,1)+IF($B136>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B136>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E136+F136+IF(C136=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B136,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":371292.66380946332},{"$f":"IF(C136=1,INPUTS!L$45,IF(C136=0,INPUTS!K$45,IF(C136=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D29)","v":371292.66380946332},{"$f":"IF(B136>=DATE(2023,2,1),0,IF(E136-D28+D27<0,-(E136-D28+D27),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B136,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,371292.66380946332,null,null,null,null,null,148879139.90806192,null,0,0,0,0,0,0,0,0,0,0,0,0,371292.66380921396,371292.66380921396,371292.66380946332,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,371292.66380921396,371292.66380921396,371292.66380946332,null,{"$f":"IF(AR136>R28,R28-AR136,MIN(-SUM(BI136:$BU136),R28-AR136))","v":0},{"$f":"IF(AS136>S28,S28-AS136,MIN(-SUM(BJ136:$BU136),S28-AS136))","v":0},{"$f":"IF(AT136>T28,T28-AT136,MIN(-SUM(BK136:$BU136),T28-AT136))","v":0},{"$f":"IF(AU136>U28,U28-AU136,MIN(-SUM(BL136:$BU136),U28-AU136))","v":0},{"$f":"IF(AV136>V28,V28-AV136,MIN(-SUM(BM136:$BU136),V28-AV136))","v":0},{"$f":"IF(AW136>W28,W28-AW136,MIN(-SUM(BN136:$BU136),W28-AW136))","v":0},{"$f":"IF(AX136>X28,X28-AX136,MIN(-SUM(BO136:$BU136),X28-AX136))","v":0},{"$f":"IF(AY136>Y28,Y28-AY136,MIN(-SUM(BP136:$BU136),Y28-AY136))","v":0},{"$f":"IF(AZ136>Z28,Z28-AZ136,MIN(-SUM(BQ136:$BU136),Z28-AZ136))","v":0},{"$f":"IF(BA136>AA28,AA28-BA136,MIN(-SUM(BR136:$BU136),AA28-BA136))","v":0},{"$f":"IF(BB136>AB28,AB28-BB136,MIN(-SUM(BS136:$BU136),AB28-BB136))","v":0},{"$f":"IF(BC136>AC28,AC28-BC136,MIN(-SUM(BT136:$BU136),AC28-BC136))","v":0},{"$f":"IF(BD136>AD28,AD28-BD136,MIN(-SUM(BU136:$BU136),AD28-BD136))","v":0},null,0,0]
["Leavers","2025-07-01",{"$f":"IF($B137>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B137))+IF(B137<DATE(2020,2,28),0,1)+IF($B137>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B137>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E137+F137+IF(C137=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B137,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":371113.35959666624},{"$f":"IF(C137=1,INPUTS!L$45,IF(C137=0,INPUTS!K$45,IF(C137=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D30)","v":371113.35959666624},{"$f":"IF(B137>=DATE(2023,2,1),0,IF(E137-D29+D28<0,-(E137-D29+D28),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B137,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,371113.35959666624,null,null,null,null,null,148436726.83286577,null,0,0,0,0,0,0,0,0,0,0,0,0,371113.3595964163,371113.3595964163,371113.35959666624,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,371113.3595964163,371113.3595964163,371113.35959666624,null,{"$f":"IF(AR137>R29,R29-AR137,MIN(-SUM(BI137:$BU137),R29-AR137))","v":0},{"$f":"IF(AS137>S29,S29-AS137,MIN(-SUM(BJ137:$BU137),S29-AS137))","v":0},{"$f":"IF(AT137>T29,T29-AT137,MIN(-SUM(BK137:$BU137),T29-AT137))","v":0},{"$f":"IF(AU137>U29,U29-AU137,MIN(-SUM(BL137:$BU137),U29-AU137))","v":0},{"$f":"IF(AV137>V29,V29-AV137,MIN(-SUM(BM137:$BU137),V29-AV137))","v":0},{"$f":"IF(AW137>W29,W29-AW137,MIN(-SUM(BN137:$BU137),W29-AW137))","v":0},{"$f":"IF(AX137>X29,X29-AX137,MIN(-SUM(BO137:$BU137),X29-AX137))","v":0},{"$f":"IF(AY137>Y29,Y29-AY137,MIN(-SUM(BP137:$BU137),Y29-AY137))","v":0},{"$f":"IF(AZ137>Z29,Z29-AZ137,MIN(-SUM(BQ137:$BU137),Z29-AZ137))","v":0},{"$f":"IF(BA137>AA29,AA29-BA137,MIN(-SUM(BR137:$BU137),AA29-BA137))","v":0},{"$f":"IF(BB137>AB29,AB29-BB137,MIN(-SUM(BS137:$BU137),AB29-BB137))","v":0},{"$f":"IF(BC137>AC29,AC29-BC137,MIN(-SUM(BT137:$BU137),AC29-BC137))","v":0},{"$f":"IF(BD137>AD29,AD29-BD137,MIN(-SUM(BU137:$BU137),AD29-BD137))","v":0},null,0,0]
["Leavers","2025-06-01",{"$f":"IF($B138>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B138))+IF(B138<DATE(2020,2,28),0,1)+IF($B138>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B138>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E138+F138+IF(C138=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B138,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":370933.67195523554},{"$f":"IF(C138=1,INPUTS!L$45,IF(C138=0,INPUTS!K$45,IF(C138=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D31)","v":370933.67195523554},{"$f":"IF(B138>=DATE(2023,2,1),0,IF(E138-D30+D29<0,-(E138-D30+D29),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B138,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,370933.67195523554,null,null,null,null,null,151199532.92008546,null,0,0,0,0,0,0,0,0,0,0,0,0,370933.67195499025,370933.67195499025,370933.67195523554,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,370933.67195499025,370933.67195499025,370933.67195523554,null,{"$f":"IF(AR138>R30,R30-AR138,MIN(-SUM(BI138:$BU138),R30-AR138))","v":0},{"$f":"IF(AS138>S30,S30-AS138,MIN(-SUM(BJ138:$BU138),S30-AS138))","v":0},{"$f":"IF(AT138>T30,T30-AT138,MIN(-SUM(BK138:$BU138),T30-AT138))","v":0},{"$f":"IF(AU138>U30,U30-AU138,MIN(-SUM(BL138:$BU138),U30-AU138))","v":0},{"$f":"IF(AV138>V30,V30-AV138,MIN(-SUM(BM138:$BU138),V30-AV138))","v":0},{"$f":"IF(AW138>W30,W30-AW138,MIN(-SUM(BN138:$BU138),W30-AW138))","v":0},{"$f":"IF(AX138>X30,X30-AX138,MIN(-SUM(BO138:$BU138),X30-AX138))","v":0},{"$f":"IF(AY138>Y30,Y30-AY138,MIN(-SUM(BP138:$BU138),Y30-AY138))","v":0},{"$f":"IF(AZ138>Z30,Z30-AZ138,MIN(-SUM(BQ138:$BU138),Z30-AZ138))","v":0},{"$f":"IF(BA138>AA30,AA30-BA138,MIN(-SUM(BR138:$BU138),AA30-BA138))","v":0},{"$f":"IF(BB138>AB30,AB30-BB138,MIN(-SUM(BS138:$BU138),AB30-BB138))","v":0},{"$f":"IF(BC138>AC30,AC30-BC138,MIN(-SUM(BT138:$BU138),AC30-BC138))","v":0},{"$f":"IF(BD138>AD30,AD30-BD138,MIN(-SUM(BU138:$BU138),AD30-BD138))","v":0},null,0,0]
["Leavers","2025-05-01",{"$f":"IF($B139>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B139))+IF(B139<DATE(2020,2,28),0,1)+IF($B139>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B139>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E139+F139+IF(C139=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B139,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":370760.44532238331},{"$f":"IF(C139=1,INPUTS!L$45,IF(C139=0,INPUTS!K$45,IF(C139=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D32)","v":370760.44532238331},{"$f":"IF(B139>=DATE(2023,2,1),0,IF(E139-D31+D30<0,-(E139-D31+D30),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B139,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,370760.44532238331,null,null,null,null,null,152109902.46542808,null,0,0,0,0,0,0,0,0,0,0,0,0,370760.4453221396,370760.4453221396,370760.44532238331,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,370760.4453221396,370760.4453221396,370760.44532238331,null,{"$f":"IF(AR139>R31,R31-AR139,MIN(-SUM(BI139:$BU139),R31-AR139))","v":0},{"$f":"IF(AS139>S31,S31-AS139,MIN(-SUM(BJ139:$BU139),S31-AS139))","v":0},{"$f":"IF(AT139>T31,T31-AT139,MIN(-SUM(BK139:$BU139),T31-AT139))","v":0},{"$f":"IF(AU139>U31,U31-AU139,MIN(-SUM(BL139:$BU139),U31-AU139))","v":0},{"$f":"IF(AV139>V31,V31-AV139,MIN(-SUM(BM139:$BU139),V31-AV139))","v":0},{"$f":"IF(AW139>W31,W31-AW139,MIN(-SUM(BN139:$BU139),W31-AW139))","v":0},{"$f":"IF(AX139>X31,X31-AX139,MIN(-SUM(BO139:$BU139),X31-AX139))","v":0},{"$f":"IF(AY139>Y31,Y31-AY139,MIN(-SUM(BP139:$BU139),Y31-AY139))","v":0},{"$f":"IF(AZ139>Z31,Z31-AZ139,MIN(-SUM(BQ139:$BU139),Z31-AZ139))","v":0},{"$f":"IF(BA139>AA31,AA31-BA139,MIN(-SUM(BR139:$BU139),AA31-BA139))","v":0},{"$f":"IF(BB139>AB31,AB31-BB139,MIN(-SUM(BS139:$BU139),AB31-BB139))","v":0},{"$f":"IF(BC139>AC31,AC31-BC139,MIN(-SUM(BT139:$BU139),AC31-BC139))","v":0},{"$f":"IF(BD139>AD31,AD31-BD139,MIN(-SUM(BU139:$BU139),AD31-BD139))","v":0},null,0,0]
["Leavers","2025-04-01",{"$f":"IF($B140>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B140))+IF(B140<DATE(2020,2,28),0,1)+IF($B140>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B140>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E140+F140+IF(C140=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B140,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":370592.27093926375},{"$f":"IF(C140=1,INPUTS!L$45,IF(C140=0,INPUTS!K$45,IF(C140=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D33)","v":370592.27093926375},{"$f":"IF(B140>=DATE(2023,2,1),0,IF(E140-D32+D31<0,-(E140-D32+D31),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B140,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,370592.27093926375,null,null,null,null,null,152779081.32466695,null,0,0,0,0,0,0,0,0,0,0,0,0,370592.2709390212,370592.2709390212,370592.27093926375,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,370592.2709390212,370592.2709390212,370592.27093926375,null,{"$f":"IF(AR140>R32,R32-AR140,MIN(-SUM(BI140:$BU140),R32-AR140))","v":0},{"$f":"IF(AS140>S32,S32-AS140,MIN(-SUM(BJ140:$BU140),S32-AS140))","v":0},{"$f":"IF(AT140>T32,T32-AT140,MIN(-SUM(BK140:$BU140),T32-AT140))","v":0},{"$f":"IF(AU140>U32,U32-AU140,MIN(-SUM(BL140:$BU140),U32-AU140))","v":0},{"$f":"IF(AV140>V32,V32-AV140,MIN(-SUM(BM140:$BU140),V32-AV140))","v":0},{"$f":"IF(AW140>W32,W32-AW140,MIN(-SUM(BN140:$BU140),W32-AW140))","v":0},{"$f":"IF(AX140>X32,X32-AX140,MIN(-SUM(BO140:$BU140),X32-AX140))","v":0},{"$f":"IF(AY140>Y32,Y32-AY140,MIN(-SUM(BP140:$BU140),Y32-AY140))","v":0},{"$f":"IF(AZ140>Z32,Z32-AZ140,MIN(-SUM(BQ140:$BU140),Z32-AZ140))","v":0},{"$f":"IF(BA140>AA32,AA32-BA140,MIN(-SUM(BR140:$BU140),AA32-BA140))","v":0},{"$f":"IF(BB140>AB32,AB32-BB140,MIN(-SUM(BS140:$BU140),AB32-BB140))","v":0},{"$f":"IF(BC140>AC32,AC32-BC140,MIN(-SUM(BT140:$BU140),AC32-BC140))","v":0},{"$f":"IF(BD140>AD32,AD32-BD140,MIN(-SUM(BU140:$BU140),AD32-BD140))","v":0},null,0,0]
["Leavers","2025-03-01",{"$f":"IF($B141>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B141))+IF(B141<DATE(2020,2,28),0,1)+IF($B141>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B141>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E141+F141+IF(C141=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B141,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":370429.57029878424},{"$f":"IF(C141=1,INPUTS!L$45,IF(C141=0,INPUTS!K$45,IF(C141=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D34)","v":370429.57029878424},{"$f":"IF(B141>=DATE(2023,2,1),0,IF(E141-D33+D32<0,-(E141-D33+D32),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B141,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,370429.57029878424,null,null,null,null,null,153422532.66346839,null,0,0,0,0,0,0,0,0,0,0,0,0,370429.57029854279,370429.57029854279,370429.57029878424,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,370429.57029854279,370429.57029854279,370429.57029878424,null,{"$f":"IF(AR141>R33,R33-AR141,MIN(-SUM(BI141:$BU141),R33-AR141))","v":0},{"$f":"IF(AS141>S33,S33-AS141,MIN(-SUM(BJ141:$BU141),S33-AS141))","v":0},{"$f":"IF(AT141>T33,T33-AT141,MIN(-SUM(BK141:$BU141),T33-AT141))","v":0},{"$f":"IF(AU141>U33,U33-AU141,MIN(-SUM(BL141:$BU141),U33-AU141))","v":0},{"$f":"IF(AV141>V33,V33-AV141,MIN(-SUM(BM141:$BU141),V33-AV141))","v":0},{"$f":"IF(AW141>W33,W33-AW141,MIN(-SUM(BN141:$BU141),W33-AW141))","v":0},{"$f":"IF(AX141>X33,X33-AX141,MIN(-SUM(BO141:$BU141),X33-AX141))","v":0},{"$f":"IF(AY141>Y33,Y33-AY141,MIN(-SUM(BP141:$BU141),Y33-AY141))","v":0},{"$f":"IF(AZ141>Z33,Z33-AZ141,MIN(-SUM(BQ141:$BU141),Z33-AZ141))","v":0},{"$f":"IF(BA141>AA33,AA33-BA141,MIN(-SUM(BR141:$BU141),AA33-BA141))","v":0},{"$f":"IF(BB141>AB33,AB33-BB141,MIN(-SUM(BS141:$BU141),AB33-BB141))","v":0},{"$f":"IF(BC141>AC33,AC33-BC141,MIN(-SUM(BT141:$BU141),AC33-BC141))","v":0},{"$f":"IF(BD141>AD33,AD33-BD141,MIN(-SUM(BU141:$BU141),AD33-BD141))","v":0},null,0,0]
["Leavers","2025-02-01",{"$f":"IF($B142>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B142))+IF(B142<DATE(2020,2,28),0,1)+IF($B142>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B142>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E142+F142+IF(C142=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B142,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":370279.37364489521},{"$f":"IF(C142=1,INPUTS!L$45,IF(C142=0,INPUTS!K$45,IF(C142=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D35)","v":370279.37364489521},{"$f":"IF(B142>=DATE(2023,2,1),0,IF(E142-D34+D33<0,-(E142-D34+D33),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B142,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,370279.37364489521,null,null,null,null,null,154602290.1328344,null,0,0,0,0,0,0,0,0,0,0,0,0,370279.37364465575,370279.37364465575,370279.37364489521,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,370279.37364465575,370279.37364465575,370279.37364489521,null,{"$f":"IF(AR142>R34,R34-AR142,MIN(-SUM(BI142:$BU142),R34-AR142))","v":0},{"$f":"IF(AS142>S34,S34-AS142,MIN(-SUM(BJ142:$BU142),S34-AS142))","v":0},{"$f":"IF(AT142>T34,T34-AT142,MIN(-SUM(BK142:$BU142),T34-AT142))","v":0},{"$f":"IF(AU142>U34,U34-AU142,MIN(-SUM(BL142:$BU142),U34-AU142))","v":0},{"$f":"IF(AV142>V34,V34-AV142,MIN(-SUM(BM142:$BU142),V34-AV142))","v":0},{"$f":"IF(AW142>W34,W34-AW142,MIN(-SUM(BN142:$BU142),W34-AW142))","v":0},{"$f":"IF(AX142>X34,X34-AX142,MIN(-SUM(BO142:$BU142),X34-AX142))","v":0},{"$f":"IF(AY142>Y34,Y34-AY142,MIN(-SUM(BP142:$BU142),Y34-AY142))","v":0},{"$f":"IF(AZ142>Z34,Z34-AZ142,MIN(-SUM(BQ142:$BU142),Z34-AZ142))","v":0},{"$f":"IF(BA142>AA34,AA34-BA142,MIN(-SUM(BR142:$BU142),AA34-BA142))","v":0},{"$f":"IF(BB142>AB34,AB34-BB142,MIN(-SUM(BS142:$BU142),AB34-BB142))","v":0},{"$f":"IF(BC142>AC34,AC34-BC142,MIN(-SUM(BT142:$BU142),AC34-BC142))","v":0},{"$f":"IF(BD142>AD34,AD34-BD142,MIN(-SUM(BU142:$BU142),AD34-BD142))","v":0},null,0,0]
["Leavers","2025-01-01",{"$f":"IF($B143>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B143))+IF(B143<DATE(2020,2,28),0,1)+IF($B143>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B143>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E143+F143+IF(C143=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B143,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":371816.29058779945},{"$f":"IF(C143=1,INPUTS!L$45,IF(C143=0,INPUTS!K$45,IF(C143=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D36)","v":371816.29058779945},{"$f":"IF(B143>=DATE(2023,2,1),0,IF(E143-D35+D34<0,-(E143-D35+D34),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B143,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,371816.29058779945,null,null,null,null,null,156234706.03597575,null,0,0,0,0,0,0,0,0,0,0,0,0,371816.2905875615,371816.2905875615,371816.29058779945,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,371816.2905875615,371816.2905875615,371816.29058779945,null,{"$f":"IF(AR143>R35,R35-AR143,MIN(-SUM(BI143:$BU143),R35-AR143))","v":0},{"$f":"IF(AS143>S35,S35-AS143,MIN(-SUM(BJ143:$BU143),S35-AS143))","v":0},{"$f":"IF(AT143>T35,T35-AT143,MIN(-SUM(BK143:$BU143),T35-AT143))","v":0},{"$f":"IF(AU143>U35,U35-AU143,MIN(-SUM(BL143:$BU143),U35-AU143))","v":0},{"$f":"IF(AV143>V35,V35-AV143,MIN(-SUM(BM143:$BU143),V35-AV143))","v":0},{"$f":"IF(AW143>W35,W35-AW143,MIN(-SUM(BN143:$BU143),W35-AW143))","v":0},{"$f":"IF(AX143>X35,X35-AX143,MIN(-SUM(BO143:$BU143),X35-AX143))","v":0},{"$f":"IF(AY143>Y35,Y35-AY143,MIN(-SUM(BP143:$BU143),Y35-AY143))","v":0},{"$f":"IF(AZ143>Z35,Z35-AZ143,MIN(-SUM(BQ143:$BU143),Z35-AZ143))","v":0},{"$f":"IF(BA143>AA35,AA35-BA143,MIN(-SUM(BR143:$BU143),AA35-BA143))","v":0},{"$f":"IF(BB143>AB35,AB35-BB143,MIN(-SUM(BS143:$BU143),AB35-BB143))","v":0},{"$f":"IF(BC143>AC35,AC35-BC143,MIN(-SUM(BT143:$BU143),AC35-BC143))","v":0},{"$f":"IF(BD143>AD35,AD35-BD143,MIN(-SUM(BU143:$BU143),AD35-BD143))","v":0},null,0,0]
["Leavers","2024-12-01",{"$f":"IF($B144>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B144))+IF(B144<DATE(2020,2,28),0,1)+IF($B144>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B144>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E144+F144+IF(C144=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B144,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":372431.70123135584},{"$f":"IF(C144=1,INPUTS!L$45,IF(C144=0,INPUTS!K$45,IF(C144=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D37)","v":372431.70123135584},{"$f":"IF(B144>=DATE(2023,2,1),0,IF(E144-D36+D35<0,-(E144-D36+D35),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B144,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,372431.70123135584,null,null,null,null,null,158457777.8947092,null,0,0,0,0,0,0,0,0,0,0,0,0,372431.70123112085,372431.70123112085,372431.70123135584,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,372431.70123112085,372431.70123112085,372431.70123135584,null,{"$f":"IF(AR144>R36,R36-AR144,MIN(-SUM(BI144:$BU144),R36-AR144))","v":0},{"$f":"IF(AS144>S36,S36-AS144,MIN(-SUM(BJ144:$BU144),S36-AS144))","v":0},{"$f":"IF(AT144>T36,T36-AT144,MIN(-SUM(BK144:$BU144),T36-AT144))","v":0},{"$f":"IF(AU144>U36,U36-AU144,MIN(-SUM(BL144:$BU144),U36-AU144))","v":0},{"$f":"IF(AV144>V36,V36-AV144,MIN(-SUM(BM144:$BU144),V36-AV144))","v":0},{"$f":"IF(AW144>W36,W36-AW144,MIN(-SUM(BN144:$BU144),W36-AW144))","v":0},{"$f":"IF(AX144>X36,X36-AX144,MIN(-SUM(BO144:$BU144),X36-AX144))","v":0},{"$f":"IF(AY144>Y36,Y36-AY144,MIN(-SUM(BP144:$BU144),Y36-AY144))","v":0},{"$f":"IF(AZ144>Z36,Z36-AZ144,MIN(-SUM(BQ144:$BU144),Z36-AZ144))","v":0},{"$f":"IF(BA144>AA36,AA36-BA144,MIN(-SUM(BR144:$BU144),AA36-BA144))","v":0},{"$f":"IF(BB144>AB36,AB36-BB144,MIN(-SUM(BS144:$BU144),AB36-BB144))","v":0},{"$f":"IF(BC144>AC36,AC36-BC144,MIN(-SUM(BT144:$BU144),AC36-BC144))","v":0},{"$f":"IF(BD144>AD36,AD36-BD144,MIN(-SUM(BU144:$BU144),AD36-BD144))","v":0},null,0,0]
["Leavers","2024-11-01",{"$f":"IF($B145>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B145))+IF(B145<DATE(2020,2,28),0,1)+IF($B145>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B145>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E145+F145+IF(C145=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B145,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":372322.38090552506},{"$f":"IF(C145=1,INPUTS!L$45,IF(C145=0,INPUTS!K$45,IF(C145=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D38)","v":372322.38090552506},{"$f":"IF(B145>=DATE(2023,2,1),0,IF(E145-D37+D36<0,-(E145-D37+D36),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B145,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,372322.38090552506,null,null,null,null,null,161741707.83987445,null,0,0,0,0,0,0,0,0,0,0,0,0,372322.38090529491,372322.38090529491,372322.38090552506,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,372322.38090529491,372322.38090529491,372322.38090552506,null,{"$f":"IF(AR145>R37,R37-AR145,MIN(-SUM(BI145:$BU145),R37-AR145))","v":0},{"$f":"IF(AS145>S37,S37-AS145,MIN(-SUM(BJ145:$BU145),S37-AS145))","v":0},{"$f":"IF(AT145>T37,T37-AT145,MIN(-SUM(BK145:$BU145),T37-AT145))","v":0},{"$f":"IF(AU145>U37,U37-AU145,MIN(-SUM(BL145:$BU145),U37-AU145))","v":0},{"$f":"IF(AV145>V37,V37-AV145,MIN(-SUM(BM145:$BU145),V37-AV145))","v":0},{"$f":"IF(AW145>W37,W37-AW145,MIN(-SUM(BN145:$BU145),W37-AW145))","v":0},{"$f":"IF(AX145>X37,X37-AX145,MIN(-SUM(BO145:$BU145),X37-AX145))","v":0},{"$f":"IF(AY145>Y37,Y37-AY145,MIN(-SUM(BP145:$BU145),Y37-AY145))","v":0},{"$f":"IF(AZ145>Z37,Z37-AZ145,MIN(-SUM(BQ145:$BU145),Z37-AZ145))","v":0},{"$f":"IF(BA145>AA37,AA37-BA145,MIN(-SUM(BR145:$BU145),AA37-BA145))","v":0},{"$f":"IF(BB145>AB37,AB37-BB145,MIN(-SUM(BS145:$BU145),AB37-BB145))","v":0},{"$f":"IF(BC145>AC37,AC37-BC145,MIN(-SUM(BT145:$BU145),AC37-BC145))","v":0},{"$f":"IF(BD145>AD37,AD37-BD145,MIN(-SUM(BU145:$BU145),AD37-BD145))","v":0},null,0,0]
["Leavers","2024-10-01",{"$f":"IF($B146>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B146))+IF(B146<DATE(2020,2,28),0,1)+IF($B146>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B146>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E146+F146+IF(C146=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B146,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":371359.09517853544},{"$f":"IF(C146=1,INPUTS!L$45,IF(C146=0,INPUTS!K$45,IF(C146=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D39)","v":371359.09517853544},{"$f":"IF(B146>=DATE(2023,2,1),0,IF(E146-D38+D37<0,-(E146-D38+D37),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B146,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,371359.09517853544,null,null,null,null,null,165731760.61268216,null,0,0,0,0,0,0,0,0,0,0,0,0,371359.0951783114,371359.0951783114,371359.09517853544,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N38,0,$D146*R38*R$4/$P146)","v":0},0,0,0,0,0,0,0,0,0,0,0,371359.0951783114,371359.0951783114,371359.09517853544,null,{"$f":"IF(AR146>R38,R38-AR146,MIN(-SUM(BI146:$BU146),R38-AR146))","v":0},{"$f":"IF(AS146>S38,S38-AS146,MIN(-SUM(BJ146:$BU146),S38-AS146))","v":0},{"$f":"IF(AT146>T38,T38-AT146,MIN(-SUM(BK146:$BU146),T38-AT146))","v":0},{"$f":"IF(AU146>U38,U38-AU146,MIN(-SUM(BL146:$BU146),U38-AU146))","v":0},{"$f":"IF(AV146>V38,V38-AV146,MIN(-SUM(BM146:$BU146),V38-AV146))","v":0},{"$f":"IF(AW146>W38,W38-AW146,MIN(-SUM(BN146:$BU146),W38-AW146))","v":0},{"$f":"IF(AX146>X38,X38-AX146,MIN(-SUM(BO146:$BU146),X38-AX146))","v":0},{"$f":"IF(AY146>Y38,Y38-AY146,MIN(-SUM(BP146:$BU146),Y38-AY146))","v":0},{"$f":"IF(AZ146>Z38,Z38-AZ146,MIN(-SUM(BQ146:$BU146),Z38-AZ146))","v":0},{"$f":"IF(BA146>AA38,AA38-BA146,MIN(-SUM(BR146:$BU146),AA38-BA146))","v":0},{"$f":"IF(BB146>AB38,AB38-BB146,MIN(-SUM(BS146:$BU146),AB38-BB146))","v":0},{"$f":"IF(BC146>AC38,AC38-BC146,MIN(-SUM(BT146:$BU146),AC38-BC146))","v":0},{"$f":"IF(BD146>AD38,AD38-BD146,MIN(-SUM(BU146:$BU146),AD38-BD146))","v":0},null,0,0]
["Leavers","2024-09-01",{"$f":"IF($B147>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B147))+IF(B147<DATE(2020,2,28),0,1)+IF($B147>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B147>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E147+F147+IF(C147=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B147,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":370577.49202958465},{"$f":"IF(C147=1,INPUTS!L$45,IF(C147=0,INPUTS!K$45,IF(C147=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D40)","v":370577.49202958465},{"$f":"IF(B147>=DATE(2023,2,1),0,IF(E147-D39+D38<0,-(E147-D39+D38),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B147,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,370577.49202958465,null,null,null,null,null,170549267.98774448,null,0,0,0,0,0,0,0,0,0,0,0,0,370577.49202936736,370577.49202936736,370577.49202958465,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,370577.49202936736,370577.49202936736,370577.49202958465,null,{"$f":"IF(AR147>R39,R39-AR147,MIN(-SUM(BI147:$BU147),R39-AR147))","v":0},{"$f":"IF(AS147>S39,S39-AS147,MIN(-SUM(BJ147:$BU147),S39-AS147))","v":0},{"$f":"IF(AT147>T39,T39-AT147,MIN(-SUM(BK147:$BU147),T39-AT147))","v":0},{"$f":"IF(AU147>U39,U39-AU147,MIN(-SUM(BL147:$BU147),U39-AU147))","v":0},{"$f":"IF(AV147>V39,V39-AV147,MIN(-SUM(BM147:$BU147),V39-AV147))","v":0},{"$f":"IF(AW147>W39,W39-AW147,MIN(-SUM(BN147:$BU147),W39-AW147))","v":0},{"$f":"IF(AX147>X39,X39-AX147,MIN(-SUM(BO147:$BU147),X39-AX147))","v":0},{"$f":"IF(AY147>Y39,Y39-AY147,MIN(-SUM(BP147:$BU147),Y39-AY147))","v":0},{"$f":"IF(AZ147>Z39,Z39-AZ147,MIN(-SUM(BQ147:$BU147),Z39-AZ147))","v":0},{"$f":"IF(BA147>AA39,AA39-BA147,MIN(-SUM(BR147:$BU147),AA39-BA147))","v":0},{"$f":"IF(BB147>AB39,AB39-BB147,MIN(-SUM(BS147:$BU147),AB39-BB147))","v":0},{"$f":"IF(BC147>AC39,AC39-BC147,MIN(-SUM(BT147:$BU147),AC39-BC147))","v":0},{"$f":"IF(BD147>AD39,AD39-BD147,MIN(-SUM(BU147:$BU147),AD39-BD147))","v":0},null,0,0]
["Leavers","2024-08-01",{"$f":"IF($B148>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B148))+IF(B148<DATE(2020,2,28),0,1)+IF($B148>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B148>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E148+F148+IF(C148=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B148,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":369756.20876363141},{"$f":"IF(C148=1,INPUTS!L$45,IF(C148=0,INPUTS!K$45,IF(C148=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D41)","v":369756.20876363141},{"$f":"IF(B148>=DATE(2023,2,1),0,IF(E148-D40+D39<0,-(E148-D40+D39),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B148,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,369756.20876363141,null,null,null,null,null,175356098.6803495,null,0,0,0,0,0,0,0,0,0,0,0,0,369756.20876342052,369756.20876342052,369756.20876363141,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,369756.20876342052,369756.20876342052,369756.20876363141,null,{"$f":"IF(AR148>R40,R40-AR148,MIN(-SUM(BI148:$BU148),R40-AR148))","v":0},{"$f":"IF(AS148>S40,S40-AS148,MIN(-SUM(BJ148:$BU148),S40-AS148))","v":0},{"$f":"IF(AT148>T40,T40-AT148,MIN(-SUM(BK148:$BU148),T40-AT148))","v":0},{"$f":"IF(AU148>U40,U40-AU148,MIN(-SUM(BL148:$BU148),U40-AU148))","v":0},{"$f":"IF(AV148>V40,V40-AV148,MIN(-SUM(BM148:$BU148),V40-AV148))","v":0},{"$f":"IF(AW148>W40,W40-AW148,MIN(-SUM(BN148:$BU148),W40-AW148))","v":0},{"$f":"IF(AX148>X40,X40-AX148,MIN(-SUM(BO148:$BU148),X40-AX148))","v":0},{"$f":"IF(AY148>Y40,Y40-AY148,MIN(-SUM(BP148:$BU148),Y40-AY148))","v":0},{"$f":"IF(AZ148>Z40,Z40-AZ148,MIN(-SUM(BQ148:$BU148),Z40-AZ148))","v":0},{"$f":"IF(BA148>AA40,AA40-BA148,MIN(-SUM(BR148:$BU148),AA40-BA148))","v":0},{"$f":"IF(BB148>AB40,AB40-BB148,MIN(-SUM(BS148:$BU148),AB40-BB148))","v":0},{"$f":"IF(BC148>AC40,AC40-BC148,MIN(-SUM(BT148:$BU148),AC40-BC148))","v":0},{"$f":"IF(BD148>AD40,AD40-BD148,MIN(-SUM(BU148:$BU148),AD40-BD148))","v":0},null,0,0]
["Leavers","2024-07-01",{"$f":"IF($B149>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B149))+IF(B149<DATE(2020,2,28),0,1)+IF($B149>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B149>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E149+F149+IF(C149=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B149,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":369896.92577230767},{"$f":"IF(C149=1,INPUTS!L$45,IF(C149=0,INPUTS!K$45,IF(C149=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D42)","v":369896.92577230767},{"$f":"IF(B149>=DATE(2023,2,1),0,IF(E149-D41+D40<0,-(E149-D41+D40),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B149,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,369896.92577230767,null,null,null,null,null,180158989.93890727,null,0,0,0,0,0,0,0,0,0,0,0,0,369896.92577210243,369896.92577210243,369896.92577230767,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,369896.92577210243,369896.92577210243,369896.92577230767,null,{"$f":"IF(AR149>R41,R41-AR149,MIN(-SUM(BI149:$BU149),R41-AR149))","v":0},{"$f":"IF(AS149>S41,S41-AS149,MIN(-SUM(BJ149:$BU149),S41-AS149))","v":0},{"$f":"IF(AT149>T41,T41-AT149,MIN(-SUM(BK149:$BU149),T41-AT149))","v":0},{"$f":"IF(AU149>U41,U41-AU149,MIN(-SUM(BL149:$BU149),U41-AU149))","v":0},{"$f":"IF(AV149>V41,V41-AV149,MIN(-SUM(BM149:$BU149),V41-AV149))","v":0},{"$f":"IF(AW149>W41,W41-AW149,MIN(-SUM(BN149:$BU149),W41-AW149))","v":0},{"$f":"IF(AX149>X41,X41-AX149,MIN(-SUM(BO149:$BU149),X41-AX149))","v":0},{"$f":"IF(AY149>Y41,Y41-AY149,MIN(-SUM(BP149:$BU149),Y41-AY149))","v":0},{"$f":"IF(AZ149>Z41,Z41-AZ149,MIN(-SUM(BQ149:$BU149),Z41-AZ149))","v":0},{"$f":"IF(BA149>AA41,AA41-BA149,MIN(-SUM(BR149:$BU149),AA41-BA149))","v":0},{"$f":"IF(BB149>AB41,AB41-BB149,MIN(-SUM(BS149:$BU149),AB41-BB149))","v":0},{"$f":"IF(BC149>AC41,AC41-BC149,MIN(-SUM(BT149:$BU149),AC41-BC149))","v":0},{"$f":"IF(BD149>AD41,AD41-BD149,MIN(-SUM(BU149:$BU149),AD41-BD149))","v":0},null,0,0]
["Leavers","2024-06-01",{"$f":"IF($B150>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B150))+IF(B150<DATE(2020,2,28),0,1)+IF($B150>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B150>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E150+F150+IF(C150=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B150,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":164449.48337979475},{"$f":"IF(C150=1,INPUTS!L$45,IF(C150=0,INPUTS!K$45,IF(C150=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D43)","v":0},{"$f":"IF(B150>=DATE(2023,2,1),0,IF(E150-D42+D41<0,-(E150-D42+D41),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B150,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,164449.48337979475,null,null,null,null,null,182296833.20152399,null,0,0,0,0,0,0,0,0,0,0,0,0,164449.48337970453,164449.48337970453,164449.48337979475,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,164449.48337970453,164449.48337970453,164449.48337979475,null,{"$f":"IF(AR150>R42,R42-AR150,MIN(-SUM(BI150:$BU150),R42-AR150))","v":0},{"$f":"IF(AS150>S42,S42-AS150,MIN(-SUM(BJ150:$BU150),S42-AS150))","v":0},{"$f":"IF(AT150>T42,T42-AT150,MIN(-SUM(BK150:$BU150),T42-AT150))","v":0},{"$f":"IF(AU150>U42,U42-AU150,MIN(-SUM(BL150:$BU150),U42-AU150))","v":0},{"$f":"IF(AV150>V42,V42-AV150,MIN(-SUM(BM150:$BU150),V42-AV150))","v":0},{"$f":"IF(AW150>W42,W42-AW150,MIN(-SUM(BN150:$BU150),W42-AW150))","v":0},{"$f":"IF(AX150>X42,X42-AX150,MIN(-SUM(BO150:$BU150),X42-AX150))","v":0},{"$f":"IF(AY150>Y42,Y42-AY150,MIN(-SUM(BP150:$BU150),Y42-AY150))","v":0},{"$f":"IF(AZ150>Z42,Z42-AZ150,MIN(-SUM(BQ150:$BU150),Z42-AZ150))","v":0},{"$f":"IF(BA150>AA42,AA42-BA150,MIN(-SUM(BR150:$BU150),AA42-BA150))","v":0},{"$f":"IF(BB150>AB42,AB42-BB150,MIN(-SUM(BS150:$BU150),AB42-BB150))","v":0},{"$f":"IF(BC150>AC42,AC42-BC150,MIN(-SUM(BT150:$BU150),AC42-BC150))","v":0},{"$f":"IF(BD150>AD42,AD42-BD150,MIN(-SUM(BU150:$BU150),AD42-BD150))","v":0},null,0,0]
["Leavers","2024-05-01",{"$f":"IF($B151>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B151))+IF(B151<DATE(2020,2,28),0,1)+IF($B151>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B151>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E151+F151+IF(C151=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B151,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":277420.32769742323},{"$f":"IF(C151=1,INPUTS!L$45,IF(C151=0,INPUTS!K$45,IF(C151=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D44)","v":0},{"$f":"IF(B151>=DATE(2023,2,1),0,IF(E151-D43+D42<0,-(E151-D43+D42),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B151,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,277420.32769742323,null,null,null,null,null,185903001.68109295,null,0,0,0,0,0,0,0,0,0,0,0,0,277420.32769727404,277420.32769727404,277420.32769742323,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,277420.32769727404,277420.32769727404,277420.32769742323,null,{"$f":"IF(AR151>R43,R43-AR151,MIN(-SUM(BI151:$BU151),R43-AR151))","v":0},{"$f":"IF(AS151>S43,S43-AS151,MIN(-SUM(BJ151:$BU151),S43-AS151))","v":0},{"$f":"IF(AT151>T43,T43-AT151,MIN(-SUM(BK151:$BU151),T43-AT151))","v":0},{"$f":"IF(AU151>U43,U43-AU151,MIN(-SUM(BL151:$BU151),U43-AU151))","v":0},{"$f":"IF(AV151>V43,V43-AV151,MIN(-SUM(BM151:$BU151),V43-AV151))","v":0},{"$f":"IF(AW151>W43,W43-AW151,MIN(-SUM(BN151:$BU151),W43-AW151))","v":0},{"$f":"IF(AX151>X43,X43-AX151,MIN(-SUM(BO151:$BU151),X43-AX151))","v":0},{"$f":"IF(AY151>Y43,Y43-AY151,MIN(-SUM(BP151:$BU151),Y43-AY151))","v":0},{"$f":"IF(AZ151>Z43,Z43-AZ151,MIN(-SUM(BQ151:$BU151),Z43-AZ151))","v":0},{"$f":"IF(BA151>AA43,AA43-BA151,MIN(-SUM(BR151:$BU151),AA43-BA151))","v":0},{"$f":"IF(BB151>AB43,AB43-BB151,MIN(-SUM(BS151:$BU151),AB43-BB151))","v":0},{"$f":"IF(BC151>AC43,AC43-BC151,MIN(-SUM(BT151:$BU151),AC43-BC151))","v":0},{"$f":"IF(BD151>AD43,AD43-BD151,MIN(-SUM(BU151:$BU151),AD43-BD151))","v":0},null,0,0]
["Leavers","2024-04-01",{"$f":"IF($B152>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B152))+IF(B152<DATE(2020,2,28),0,1)+IF($B152>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B152>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E152+F152+IF(C152=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B152,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":365407.06600769161},{"$f":"IF(C152=1,INPUTS!L$45,IF(C152=0,INPUTS!K$45,IF(C152=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D45)","v":0},{"$f":"IF(B152>=DATE(2023,2,1),0,IF(E152-D44+D43<0,-(E152-D44+D43),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B152,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,365407.06600769161,null,null,null,null,null,190653293.51787099,null,0,0,0,0,0,0,0,0,0,0,0,0,365407.06600749993,365407.06600749993,365407.06600769161,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,365407.06600749993,365407.06600749993,365407.06600769161,null,{"$f":"IF(AR152>R44,R44-AR152,MIN(-SUM(BI152:$BU152),R44-AR152))","v":0},{"$f":"IF(AS152>S44,S44-AS152,MIN(-SUM(BJ152:$BU152),S44-AS152))","v":0},{"$f":"IF(AT152>T44,T44-AT152,MIN(-SUM(BK152:$BU152),T44-AT152))","v":0},{"$f":"IF(AU152>U44,U44-AU152,MIN(-SUM(BL152:$BU152),U44-AU152))","v":0},{"$f":"IF(AV152>V44,V44-AV152,MIN(-SUM(BM152:$BU152),V44-AV152))","v":0},{"$f":"IF(AW152>W44,W44-AW152,MIN(-SUM(BN152:$BU152),W44-AW152))","v":0},{"$f":"IF(AX152>X44,X44-AX152,MIN(-SUM(BO152:$BU152),X44-AX152))","v":0},{"$f":"IF(AY152>Y44,Y44-AY152,MIN(-SUM(BP152:$BU152),Y44-AY152))","v":0},{"$f":"IF(AZ152>Z44,Z44-AZ152,MIN(-SUM(BQ152:$BU152),Z44-AZ152))","v":0},{"$f":"IF(BA152>AA44,AA44-BA152,MIN(-SUM(BR152:$BU152),AA44-BA152))","v":0},{"$f":"IF(BB152>AB44,AB44-BB152,MIN(-SUM(BS152:$BU152),AB44-BB152))","v":0},{"$f":"IF(BC152>AC44,AC44-BC152,MIN(-SUM(BT152:$BU152),AC44-BC152))","v":0},{"$f":"IF(BD152>AD44,AD44-BD152,MIN(-SUM(BU152:$BU152),AD44-BD152))","v":0},null,0,0]
["Leavers","2024-03-01",{"$f":"IF($B153>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B153))+IF(B153<DATE(2020,2,28),0,1)+IF($B153>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B153>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E153+F153+IF(C153=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B153,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":469539.75471155351},{"$f":"IF(C153=1,INPUTS!L$45,IF(C153=0,INPUTS!K$45,IF(C153=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D46)","v":0},{"$f":"IF(B153>=DATE(2023,2,1),0,IF(E153-D45+D44<0,-(E153-D45+D44),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B153,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,469539.75471155351,null,null,null,null,null,196749068.4487727,null,0,0,0,0,0,0,0,0,0,0,0,0,469539.75471131492,469539.75471131492,469539.75471155351,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,469539.75471131492,469539.75471131492,469539.75471155351,null,{"$f":"IF(AR153>R45,R45-AR153,MIN(-SUM(BI153:$BU153),R45-AR153))","v":0},{"$f":"IF(AS153>S45,S45-AS153,MIN(-SUM(BJ153:$BU153),S45-AS153))","v":0},{"$f":"IF(AT153>T45,T45-AT153,MIN(-SUM(BK153:$BU153),T45-AT153))","v":0},{"$f":"IF(AU153>U45,U45-AU153,MIN(-SUM(BL153:$BU153),U45-AU153))","v":0},{"$f":"IF(AV153>V45,V45-AV153,MIN(-SUM(BM153:$BU153),V45-AV153))","v":0},{"$f":"IF(AW153>W45,W45-AW153,MIN(-SUM(BN153:$BU153),W45-AW153))","v":0},{"$f":"IF(AX153>X45,X45-AX153,MIN(-SUM(BO153:$BU153),X45-AX153))","v":0},{"$f":"IF(AY153>Y45,Y45-AY153,MIN(-SUM(BP153:$BU153),Y45-AY153))","v":0},{"$f":"IF(AZ153>Z45,Z45-AZ153,MIN(-SUM(BQ153:$BU153),Z45-AZ153))","v":0},{"$f":"IF(BA153>AA45,AA45-BA153,MIN(-SUM(BR153:$BU153),AA45-BA153))","v":0},{"$f":"IF(BB153>AB45,AB45-BB153,MIN(-SUM(BS153:$BU153),AB45-BB153))","v":0},{"$f":"IF(BC153>AC45,AC45-BC153,MIN(-SUM(BT153:$BU153),AC45-BC153))","v":0},{"$f":"IF(BD153>AD45,AD45-BD153,MIN(-SUM(BU153:$BU153),AD45-BD153))","v":0},null,0,0]
["Leavers","2024-02-01",{"$f":"IF($B154>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B154))+IF(B154<DATE(2020,2,28),0,1)+IF($B154>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B154>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E154+F154+IF(C154=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B154,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":446448.9384654364},{"$f":"IF(C154=1,INPUTS!L$45,IF(C154=0,INPUTS!K$45,IF(C154=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D47)","v":0},{"$f":"IF(B154>=DATE(2023,2,1),0,IF(E154-D46+D45<0,-(E154-D46+D45),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B154,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,446448.9384654364,null,null,null,null,null,202552904.64882049,null,0,0,0,0,0,0,0,0,0,0,0,0,446448.93846521602,446448.93846521602,446448.9384654364,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,446448.93846521602,446448.93846521602,446448.9384654364,null,{"$f":"IF(AR154>R46,R46-AR154,MIN(-SUM(BI154:$BU154),R46-AR154))","v":0},{"$f":"IF(AS154>S46,S46-AS154,MIN(-SUM(BJ154:$BU154),S46-AS154))","v":0},{"$f":"IF(AT154>T46,T46-AT154,MIN(-SUM(BK154:$BU154),T46-AT154))","v":0},{"$f":"IF(AU154>U46,U46-AU154,MIN(-SUM(BL154:$BU154),U46-AU154))","v":0},{"$f":"IF(AV154>V46,V46-AV154,MIN(-SUM(BM154:$BU154),V46-AV154))","v":0},{"$f":"IF(AW154>W46,W46-AW154,MIN(-SUM(BN154:$BU154),W46-AW154))","v":0},{"$f":"IF(AX154>X46,X46-AX154,MIN(-SUM(BO154:$BU154),X46-AX154))","v":0},{"$f":"IF(AY154>Y46,Y46-AY154,MIN(-SUM(BP154:$BU154),Y46-AY154))","v":0},{"$f":"IF(AZ154>Z46,Z46-AZ154,MIN(-SUM(BQ154:$BU154),Z46-AZ154))","v":0},{"$f":"IF(BA154>AA46,AA46-BA154,MIN(-SUM(BR154:$BU154),AA46-BA154))","v":0},{"$f":"IF(BB154>AB46,AB46-BB154,MIN(-SUM(BS154:$BU154),AB46-BB154))","v":0},{"$f":"IF(BC154>AC46,AC46-BC154,MIN(-SUM(BT154:$BU154),AC46-BC154))","v":0},{"$f":"IF(BD154>AD46,AD46-BD154,MIN(-SUM(BU154:$BU154),AD46-BD154))","v":0},null,0,0]
["Leavers","2024-01-01",{"$f":"IF($B155>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B155))+IF(B155<DATE(2020,2,28),0,1)+IF($B155>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B155>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E155+F155+IF(C155=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B155,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":451552.50934222335},{"$f":"IF(C155=1,INPUTS!L$45,IF(C155=0,INPUTS!K$45,IF(C155=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D48)","v":0},{"$f":"IF(B155>=DATE(2023,2,1),0,IF(E155-D47+D46<0,-(E155-D47+D46),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B155,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,451552.50934222335,null,null,null,null,null,206560798.23218828,null,0,0,0,0,0,0,0,0,0,0,0,0,451552.50934200472,451552.50934200472,451552.50934222335,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,451552.50934200472,451552.50934200472,451552.50934222335,null,{"$f":"IF(AR155>R47,R47-AR155,MIN(-SUM(BI155:$BU155),R47-AR155))","v":0},{"$f":"IF(AS155>S47,S47-AS155,MIN(-SUM(BJ155:$BU155),S47-AS155))","v":0},{"$f":"IF(AT155>T47,T47-AT155,MIN(-SUM(BK155:$BU155),T47-AT155))","v":0},{"$f":"IF(AU155>U47,U47-AU155,MIN(-SUM(BL155:$BU155),U47-AU155))","v":0},{"$f":"IF(AV155>V47,V47-AV155,MIN(-SUM(BM155:$BU155),V47-AV155))","v":0},{"$f":"IF(AW155>W47,W47-AW155,MIN(-SUM(BN155:$BU155),W47-AW155))","v":0},{"$f":"IF(AX155>X47,X47-AX155,MIN(-SUM(BO155:$BU155),X47-AX155))","v":0},{"$f":"IF(AY155>Y47,Y47-AY155,MIN(-SUM(BP155:$BU155),Y47-AY155))","v":0},{"$f":"IF(AZ155>Z47,Z47-AZ155,MIN(-SUM(BQ155:$BU155),Z47-AZ155))","v":0},{"$f":"IF(BA155>AA47,AA47-BA155,MIN(-SUM(BR155:$BU155),AA47-BA155))","v":0},{"$f":"IF(BB155>AB47,AB47-BB155,MIN(-SUM(BS155:$BU155),AB47-BB155))","v":0},{"$f":"IF(BC155>AC47,AC47-BC155,MIN(-SUM(BT155:$BU155),AC47-BC155))","v":0},{"$f":"IF(BD155>AD47,AD47-BD155,MIN(-SUM(BU155:$BU155),AD47-BD155))","v":0},null,0,0]
["Leavers","2023-12-01",{"$f":"IF($B156>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B156))+IF(B156<DATE(2020,2,28),0,1)+IF($B156>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B156>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E156+F156+IF(C156=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B156,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":453198.66124952113},{"$f":"IF(C156=1,INPUTS!L$45,IF(C156=0,INPUTS!K$45,IF(C156=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D49)","v":0},{"$f":"IF(B156>=DATE(2023,2,1),0,IF(E156-D48+D47<0,-(E156-D48+D47),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B156,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,453198.66124952113,null,null,null,null,null,211629077.790351,null,0,0,0,0,0,0,0,0,0,0,0,0,453198.66124930698,453198.66124930698,453198.66124952113,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,453198.66124930698,453198.66124930698,453198.66124952113,null,{"$f":"IF(AR156>R48,R48-AR156,MIN(-SUM(BI156:$BU156),R48-AR156))","v":0},{"$f":"IF(AS156>S48,S48-AS156,MIN(-SUM(BJ156:$BU156),S48-AS156))","v":0},{"$f":"IF(AT156>T48,T48-AT156,MIN(-SUM(BK156:$BU156),T48-AT156))","v":0},{"$f":"IF(AU156>U48,U48-AU156,MIN(-SUM(BL156:$BU156),U48-AU156))","v":0},{"$f":"IF(AV156>V48,V48-AV156,MIN(-SUM(BM156:$BU156),V48-AV156))","v":0},{"$f":"IF(AW156>W48,W48-AW156,MIN(-SUM(BN156:$BU156),W48-AW156))","v":0},{"$f":"IF(AX156>X48,X48-AX156,MIN(-SUM(BO156:$BU156),X48-AX156))","v":0},{"$f":"IF(AY156>Y48,Y48-AY156,MIN(-SUM(BP156:$BU156),Y48-AY156))","v":0},{"$f":"IF(AZ156>Z48,Z48-AZ156,MIN(-SUM(BQ156:$BU156),Z48-AZ156))","v":0},{"$f":"IF(BA156>AA48,AA48-BA156,MIN(-SUM(BR156:$BU156),AA48-BA156))","v":0},{"$f":"IF(BB156>AB48,AB48-BB156,MIN(-SUM(BS156:$BU156),AB48-BB156))","v":0},{"$f":"IF(BC156>AC48,AC48-BC156,MIN(-SUM(BT156:$BU156),AC48-BC156))","v":0},{"$f":"IF(BD156>AD48,AD48-BD156,MIN(-SUM(BU156:$BU156),AD48-BD156))","v":0},null,0,0]
["Leavers","2023-11-01",{"$f":"IF($B157>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B157))+IF(B157<DATE(2020,2,28),0,1)+IF($B157>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B157>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E157+F157+IF(C157=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B157,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":537612.28106191778},{"$f":"IF(C157=1,INPUTS!L$45,IF(C157=0,INPUTS!K$45,IF(C157=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D50)","v":0},{"$f":"IF(B157>=DATE(2023,2,1),0,IF(E157-D49+D48<0,-(E157-D49+D48),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B157,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,537612.28106191778,null,null,null,null,null,217159346.4060744,null,0,0,0,0,0,0,0,0,0,0,0,0,537612.28106167028,537612.28106167028,537612.28106191778,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,537612.28106167028,537612.28106167028,537612.28106191778,null,{"$f":"IF(AR157>R49,R49-AR157,MIN(-SUM(BI157:$BU157),R49-AR157))","v":0},{"$f":"IF(AS157>S49,S49-AS157,MIN(-SUM(BJ157:$BU157),S49-AS157))","v":0},{"$f":"IF(AT157>T49,T49-AT157,MIN(-SUM(BK157:$BU157),T49-AT157))","v":0},{"$f":"IF(AU157>U49,U49-AU157,MIN(-SUM(BL157:$BU157),U49-AU157))","v":0},{"$f":"IF(AV157>V49,V49-AV157,MIN(-SUM(BM157:$BU157),V49-AV157))","v":0},{"$f":"IF(AW157>W49,W49-AW157,MIN(-SUM(BN157:$BU157),W49-AW157))","v":0},{"$f":"IF(AX157>X49,X49-AX157,MIN(-SUM(BO157:$BU157),X49-AX157))","v":0},{"$f":"IF(AY157>Y49,Y49-AY157,MIN(-SUM(BP157:$BU157),Y49-AY157))","v":0},{"$f":"IF(AZ157>Z49,Z49-AZ157,MIN(-SUM(BQ157:$BU157),Z49-AZ157))","v":0},{"$f":"IF(BA157>AA49,AA49-BA157,MIN(-SUM(BR157:$BU157),AA49-BA157))","v":0},{"$f":"IF(BB157>AB49,AB49-BB157,MIN(-SUM(BS157:$BU157),AB49-BB157))","v":0},{"$f":"IF(BC157>AC49,AC49-BC157,MIN(-SUM(BT157:$BU157),AC49-BC157))","v":0},{"$f":"IF(BD157>AD49,AD49-BD157,MIN(-SUM(BU157:$BU157),AD49-BD157))","v":0},null,0,0]
["Leavers","2023-10-01",{"$f":"IF($B158>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B158))+IF(B158<DATE(2020,2,28),0,1)+IF($B158>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B158>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E158+F158+IF(C158=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B158,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":570478.67755047721},{"$f":"IF(C158=1,INPUTS!L$45,IF(C158=0,INPUTS!K$45,IF(C158=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D51)","v":0},{"$f":"IF(B158>=DATE(2023,2,1),0,IF(E158-D50+D49<0,-(E158-D50+D49),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B158,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,570478.67755047721,null,null,null,null,null,224037499.17614904,null,0,0,0,0,0,0,0,0,0,0,0,0,570478.67755022249,570478.67755022249,570478.67755047721,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,570478.67755022249,570478.67755022249,570478.67755047721,null,{"$f":"IF(AR158>R50,R50-AR158,MIN(-SUM(BI158:$BU158),R50-AR158))","v":0},{"$f":"IF(AS158>S50,S50-AS158,MIN(-SUM(BJ158:$BU158),S50-AS158))","v":0},{"$f":"IF(AT158>T50,T50-AT158,MIN(-SUM(BK158:$BU158),T50-AT158))","v":0},{"$f":"IF(AU158>U50,U50-AU158,MIN(-SUM(BL158:$BU158),U50-AU158))","v":0},{"$f":"IF(AV158>V50,V50-AV158,MIN(-SUM(BM158:$BU158),V50-AV158))","v":0},{"$f":"IF(AW158>W50,W50-AW158,MIN(-SUM(BN158:$BU158),W50-AW158))","v":0},{"$f":"IF(AX158>X50,X50-AX158,MIN(-SUM(BO158:$BU158),X50-AX158))","v":0},{"$f":"IF(AY158>Y50,Y50-AY158,MIN(-SUM(BP158:$BU158),Y50-AY158))","v":0},{"$f":"IF(AZ158>Z50,Z50-AZ158,MIN(-SUM(BQ158:$BU158),Z50-AZ158))","v":0},{"$f":"IF(BA158>AA50,AA50-BA158,MIN(-SUM(BR158:$BU158),AA50-BA158))","v":0},{"$f":"IF(BB158>AB50,AB50-BB158,MIN(-SUM(BS158:$BU158),AB50-BB158))","v":0},{"$f":"IF(BC158>AC50,AC50-BC158,MIN(-SUM(BT158:$BU158),AC50-BC158))","v":0},{"$f":"IF(BD158>AD50,AD50-BD158,MIN(-SUM(BU158:$BU158),AD50-BD158))","v":0},null,0,0]
["Leavers","2023-09-01",{"$f":"IF($B159>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B159))+IF(B159<DATE(2020,2,28),0,1)+IF($B159>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B159>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E159+F159+IF(C159=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B159,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":573725.70913819247},{"$f":"IF(C159=1,INPUTS!L$45,IF(C159=0,INPUTS!K$45,IF(C159=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D52)","v":0},{"$f":"IF(B159>=DATE(2023,2,1),0,IF(E159-D51+D50<0,-(E159-D51+D50),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B159,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,573725.70913819247,null,null,null,null,null,230411681.35686401,null,0,0,0,0,0,0,0,0,0,0,0,0,573725.70913794346,573725.70913794346,573725.70913819247,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,573725.70913794346,573725.70913794346,573725.70913819247,null,{"$f":"IF(AR159>R51,R51-AR159,MIN(-SUM(BI159:$BU159),R51-AR159))","v":0},{"$f":"IF(AS159>S51,S51-AS159,MIN(-SUM(BJ159:$BU159),S51-AS159))","v":0},{"$f":"IF(AT159>T51,T51-AT159,MIN(-SUM(BK159:$BU159),T51-AT159))","v":0},{"$f":"IF(AU159>U51,U51-AU159,MIN(-SUM(BL159:$BU159),U51-AU159))","v":0},{"$f":"IF(AV159>V51,V51-AV159,MIN(-SUM(BM159:$BU159),V51-AV159))","v":0},{"$f":"IF(AW159>W51,W51-AW159,MIN(-SUM(BN159:$BU159),W51-AW159))","v":0},{"$f":"IF(AX159>X51,X51-AX159,MIN(-SUM(BO159:$BU159),X51-AX159))","v":0},{"$f":"IF(AY159>Y51,Y51-AY159,MIN(-SUM(BP159:$BU159),Y51-AY159))","v":0},{"$f":"IF(AZ159>Z51,Z51-AZ159,MIN(-SUM(BQ159:$BU159),Z51-AZ159))","v":0},{"$f":"IF(BA159>AA51,AA51-BA159,MIN(-SUM(BR159:$BU159),AA51-BA159))","v":0},{"$f":"IF(BB159>AB51,AB51-BB159,MIN(-SUM(BS159:$BU159),AB51-BB159))","v":0},{"$f":"IF(BC159>AC51,AC51-BC159,MIN(-SUM(BT159:$BU159),AC51-BC159))","v":0},{"$f":"IF(BD159>AD51,AD51-BD159,MIN(-SUM(BU159:$BU159),AD51-BD159))","v":0},null,0,0]
["Leavers","2023-08-01",{"$f":"IF($B160>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B160))+IF(B160<DATE(2020,2,28),0,1)+IF($B160>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B160>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E160+F160+IF(C160=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B160,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":499707.73287065927},{"$f":"IF(C160=1,INPUTS!L$45,IF(C160=0,INPUTS!K$45,IF(C160=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D53)","v":0},{"$f":"IF(B160>=DATE(2023,2,1),0,IF(E160-D52+D51<0,-(E160-D52+D51),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B160,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,499707.73287065927,null,null,null,null,null,235673765.84610155,null,0,0,0,0,0,0,0,0,0,0,0,0,499707.73287044716,499707.73287044716,499707.73287065927,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,499707.73287044716,499707.73287044716,499707.73287065927,null,{"$f":"IF(AR160>R52,R52-AR160,MIN(-SUM(BI160:$BU160),R52-AR160))","v":0},{"$f":"IF(AS160>S52,S52-AS160,MIN(-SUM(BJ160:$BU160),S52-AS160))","v":0},{"$f":"IF(AT160>T52,T52-AT160,MIN(-SUM(BK160:$BU160),T52-AT160))","v":0},{"$f":"IF(AU160>U52,U52-AU160,MIN(-SUM(BL160:$BU160),U52-AU160))","v":0},{"$f":"IF(AV160>V52,V52-AV160,MIN(-SUM(BM160:$BU160),V52-AV160))","v":0},{"$f":"IF(AW160>W52,W52-AW160,MIN(-SUM(BN160:$BU160),W52-AW160))","v":0},{"$f":"IF(AX160>X52,X52-AX160,MIN(-SUM(BO160:$BU160),X52-AX160))","v":0},{"$f":"IF(AY160>Y52,Y52-AY160,MIN(-SUM(BP160:$BU160),Y52-AY160))","v":0},{"$f":"IF(AZ160>Z52,Z52-AZ160,MIN(-SUM(BQ160:$BU160),Z52-AZ160))","v":0},{"$f":"IF(BA160>AA52,AA52-BA160,MIN(-SUM(BR160:$BU160),AA52-BA160))","v":0},{"$f":"IF(BB160>AB52,AB52-BB160,MIN(-SUM(BS160:$BU160),AB52-BB160))","v":0},{"$f":"IF(BC160>AC52,AC52-BC160,MIN(-SUM(BT160:$BU160),AC52-BC160))","v":0},{"$f":"IF(BD160>AD52,AD52-BD160,MIN(-SUM(BU160:$BU160),AD52-BD160))","v":0},null,0,0]
["Leavers","2023-07-01",{"$f":"IF($B161>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B161))+IF(B161<DATE(2020,2,28),0,1)+IF($B161>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B161>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E161+F161+IF(C161=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B161,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":440208.4833190341},{"$f":"IF(C161=1,INPUTS!L$45,IF(C161=0,INPUTS!K$45,IF(C161=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D54)","v":0},{"$f":"IF(B161>=DATE(2023,2,1),0,IF(E161-D53+D52<0,-(E161-D53+D52),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B161,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,440208.4833190341,null,null,null,null,null,239371206.09116831,null,0,0,0,0,0,0,0,0,0,0,0,0,440208.48331885022,440208.48331885022,440208.4833190341,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,440208.48331885022,440208.48331885022,440208.4833190341,null,{"$f":"IF(AR161>R53,R53-AR161,MIN(-SUM(BI161:$BU161),R53-AR161))","v":0},{"$f":"IF(AS161>S53,S53-AS161,MIN(-SUM(BJ161:$BU161),S53-AS161))","v":0},{"$f":"IF(AT161>T53,T53-AT161,MIN(-SUM(BK161:$BU161),T53-AT161))","v":0},{"$f":"IF(AU161>U53,U53-AU161,MIN(-SUM(BL161:$BU161),U53-AU161))","v":0},{"$f":"IF(AV161>V53,V53-AV161,MIN(-SUM(BM161:$BU161),V53-AV161))","v":0},{"$f":"IF(AW161>W53,W53-AW161,MIN(-SUM(BN161:$BU161),W53-AW161))","v":0},{"$f":"IF(AX161>X53,X53-AX161,MIN(-SUM(BO161:$BU161),X53-AX161))","v":0},{"$f":"IF(AY161>Y53,Y53-AY161,MIN(-SUM(BP161:$BU161),Y53-AY161))","v":0},{"$f":"IF(AZ161>Z53,Z53-AZ161,MIN(-SUM(BQ161:$BU161),Z53-AZ161))","v":0},{"$f":"IF(BA161>AA53,AA53-BA161,MIN(-SUM(BR161:$BU161),AA53-BA161))","v":0},{"$f":"IF(BB161>AB53,AB53-BB161,MIN(-SUM(BS161:$BU161),AB53-BB161))","v":0},{"$f":"IF(BC161>AC53,AC53-BC161,MIN(-SUM(BT161:$BU161),AC53-BC161))","v":0},{"$f":"IF(BD161>AD53,AD53-BD161,MIN(-SUM(BU161:$BU161),AD53-BD161))","v":0},null,0,0]
["Leavers","2023-06-01",{"$f":"IF($B162>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B162))+IF(B162<DATE(2020,2,28),0,1)+IF($B162>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B162>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E162+F162+IF(C162=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B162,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":360085.31822323898},{"$f":"IF(C162=1,INPUTS!L$45,IF(C162=0,INPUTS!K$45,IF(C162=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D55)","v":0},{"$f":"IF(B162>=DATE(2023,2,1),0,IF(E162-D54+D53<0,-(E162-D54+D53),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B162,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,360085.31822323898,null,null,null,null,null,242775117.18999019,null,0,0,0,0,0,0,0,0,0,0,0,0,360085.31822309067,360085.31822309067,360085.31822323898,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N54,0,$D162*R54*R$4/$P162)","v":0},0,0,0,0,0,0,0,0,0,0,0,360085.31822309067,360085.31822309067,360085.31822323898,null,{"$f":"IF(AR162>R54,R54-AR162,MIN(-SUM(BI162:$BU162),R54-AR162))","v":0},{"$f":"IF(AS162>S54,S54-AS162,MIN(-SUM(BJ162:$BU162),S54-AS162))","v":0},{"$f":"IF(AT162>T54,T54-AT162,MIN(-SUM(BK162:$BU162),T54-AT162))","v":0},{"$f":"IF(AU162>U54,U54-AU162,MIN(-SUM(BL162:$BU162),U54-AU162))","v":0},{"$f":"IF(AV162>V54,V54-AV162,MIN(-SUM(BM162:$BU162),V54-AV162))","v":0},{"$f":"IF(AW162>W54,W54-AW162,MIN(-SUM(BN162:$BU162),W54-AW162))","v":0},{"$f":"IF(AX162>X54,X54-AX162,MIN(-SUM(BO162:$BU162),X54-AX162))","v":0},{"$f":"IF(AY162>Y54,Y54-AY162,MIN(-SUM(BP162:$BU162),Y54-AY162))","v":0},{"$f":"IF(AZ162>Z54,Z54-AZ162,MIN(-SUM(BQ162:$BU162),Z54-AZ162))","v":0},{"$f":"IF(BA162>AA54,AA54-BA162,MIN(-SUM(BR162:$BU162),AA54-BA162))","v":0},{"$f":"IF(BB162>AB54,AB54-BB162,MIN(-SUM(BS162:$BU162),AB54-BB162))","v":0},{"$f":"IF(BC162>AC54,AC54-BC162,MIN(-SUM(BT162:$BU162),AC54-BC162))","v":0},{"$f":"IF(BD162>AD54,AD54-BD162,MIN(-SUM(BU162:$BU162),AD54-BD162))","v":0},null,0,0]
["Leavers","2023-05-01",{"$f":"IF($B163>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B163))+IF(B163<DATE(2020,2,28),0,1)+IF($B163>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B163>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E163+F163+IF(C163=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B163,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":214007.30359031147},{"$f":"IF(C163=1,INPUTS!L$45,IF(C163=0,INPUTS!K$45,IF(C163=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D56)","v":0},{"$f":"IF(B163>=DATE(2023,2,1),0,IF(E163-D55+D54<0,-(E163-D55+D54),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B163,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,214007.30359031147,null,null,null,null,null,244426134.0985848,null,0,0,0,0,0,0,0,0,0,0,0,0,214007.30359022392,214007.30359022392,214007.30359031147,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,214007.30359022392,214007.30359022392,214007.30359031147,null,{"$f":"IF(AR163>R55,R55-AR163,MIN(-SUM(BI163:$BU163),R55-AR163))","v":0},{"$f":"IF(AS163>S55,S55-AS163,MIN(-SUM(BJ163:$BU163),S55-AS163))","v":0},{"$f":"IF(AT163>T55,T55-AT163,MIN(-SUM(BK163:$BU163),T55-AT163))","v":0},{"$f":"IF(AU163>U55,U55-AU163,MIN(-SUM(BL163:$BU163),U55-AU163))","v":0},{"$f":"IF(AV163>V55,V55-AV163,MIN(-SUM(BM163:$BU163),V55-AV163))","v":0},{"$f":"IF(AW163>W55,W55-AW163,MIN(-SUM(BN163:$BU163),W55-AW163))","v":0},{"$f":"IF(AX163>X55,X55-AX163,MIN(-SUM(BO163:$BU163),X55-AX163))","v":0},{"$f":"IF(AY163>Y55,Y55-AY163,MIN(-SUM(BP163:$BU163),Y55-AY163))","v":0},{"$f":"IF(AZ163>Z55,Z55-AZ163,MIN(-SUM(BQ163:$BU163),Z55-AZ163))","v":0},{"$f":"IF(BA163>AA55,AA55-BA163,MIN(-SUM(BR163:$BU163),AA55-BA163))","v":0},{"$f":"IF(BB163>AB55,AB55-BB163,MIN(-SUM(BS163:$BU163),AB55-BB163))","v":0},{"$f":"IF(BC163>AC55,AC55-BC163,MIN(-SUM(BT163:$BU163),AC55-BC163))","v":0},{"$f":"IF(BD163>AD55,AD55-BD163,MIN(-SUM(BU163:$BU163),AD55-BD163))","v":0},null,0,0]
["Leavers","2023-04-01",{"$f":"IF($B164>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B164))+IF(B164<DATE(2020,2,28),0,1)+IF($B164>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B164>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E164+F164+IF(C164=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B164,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":115183.65251379838},{"$f":"IF(C164=1,INPUTS!L$45,IF(C164=0,INPUTS!K$45,IF(C164=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D57)","v":0},{"$f":"IF(B164>=DATE(2023,2,1),0,IF(E164-D56+D55<0,-(E164-D56+D55),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B164,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,115183.65251379838,null,null,null,null,null,244313705.54318526,null,0,0,0,0,0,0,0,0,0,0,0,0,115183.65251375124,115183.65251375124,115183.65251379838,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,115183.65251375124,115183.65251375124,115183.65251379838,null,{"$f":"IF(AR164>R56,R56-AR164,MIN(-SUM(BI164:$BU164),R56-AR164))","v":0},{"$f":"IF(AS164>S56,S56-AS164,MIN(-SUM(BJ164:$BU164),S56-AS164))","v":0},{"$f":"IF(AT164>T56,T56-AT164,MIN(-SUM(BK164:$BU164),T56-AT164))","v":0},{"$f":"IF(AU164>U56,U56-AU164,MIN(-SUM(BL164:$BU164),U56-AU164))","v":0},{"$f":"IF(AV164>V56,V56-AV164,MIN(-SUM(BM164:$BU164),V56-AV164))","v":0},{"$f":"IF(AW164>W56,W56-AW164,MIN(-SUM(BN164:$BU164),W56-AW164))","v":0},{"$f":"IF(AX164>X56,X56-AX164,MIN(-SUM(BO164:$BU164),X56-AX164))","v":0},{"$f":"IF(AY164>Y56,Y56-AY164,MIN(-SUM(BP164:$BU164),Y56-AY164))","v":0},{"$f":"IF(AZ164>Z56,Z56-AZ164,MIN(-SUM(BQ164:$BU164),Z56-AZ164))","v":0},{"$f":"IF(BA164>AA56,AA56-BA164,MIN(-SUM(BR164:$BU164),AA56-BA164))","v":0},{"$f":"IF(BB164>AB56,AB56-BB164,MIN(-SUM(BS164:$BU164),AB56-BB164))","v":0},{"$f":"IF(BC164>AC56,AC56-BC164,MIN(-SUM(BT164:$BU164),AC56-BC164))","v":0},{"$f":"IF(BD164>AD56,AD56-BD164,MIN(-SUM(BU164:$BU164),AD56-BD164))","v":0},null,0,0]
["Leavers","2023-03-01",{"$f":"IF($B165>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B165))+IF(B165<DATE(2020,2,28),0,1)+IF($B165>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B165>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E165+F165+IF(C165=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B165,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C165=1,INPUTS!L$45,IF(C165=0,INPUTS!K$45,IF(C165=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D58)","v":2.9290977171155938E-3},{"$f":"IF(B165>=DATE(2023,2,1),0,IF(E165-D57+D56<0,-(E165-D57+D56),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B165,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,243162048.54318526,null,0,0,0,0,0,0,0,{"$f":"AY165+BO165","v":0},0,0,0,0,2.9290977171143894E-3,2.9290977171143894E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171143894E-3,2.9290977171143894E-3,2.9290977171155938E-3,null,{"$f":"IF(AR165>R57,R57-AR165,MIN(-SUM(BI165:$BU165),R57-AR165))","v":0},{"$f":"IF(AS165>S57,S57-AS165,MIN(-SUM(BJ165:$BU165),S57-AS165))","v":0},{"$f":"IF(AT165>T57,T57-AT165,MIN(-SUM(BK165:$BU165),T57-AT165))","v":0},{"$f":"IF(AU165>U57,U57-AU165,MIN(-SUM(BL165:$BU165),U57-AU165))","v":0},{"$f":"IF(AV165>V57,V57-AV165,MIN(-SUM(BM165:$BU165),V57-AV165))","v":0},{"$f":"IF(AW165>W57,W57-AW165,MIN(-SUM(BN165:$BU165),W57-AW165))","v":0},{"$f":"IF(AX165>X57,X57-AX165,MIN(-SUM(BO165:$BU165),X57-AX165))","v":0},{"$f":"IF(AY165>Y57,Y57-AY165,MIN(-SUM(BP165:$BU165),Y57-AY165))","v":0},{"$f":"IF(AZ165>Z57,Z57-AZ165,MIN(-SUM(BQ165:$BU165),Z57-AZ165))","v":0},{"$f":"IF(BA165>AA57,AA57-BA165,MIN(-SUM(BR165:$BU165),AA57-BA165))","v":0},{"$f":"IF(BB165>AB57,AB57-BB165,MIN(-SUM(BS165:$BU165),AB57-BB165))","v":0},{"$f":"IF(BC165>AC57,AC57-BC165,MIN(-SUM(BT165:$BU165),AC57-BC165))","v":0},{"$f":"IF(BD165>AD57,AD57-BD165,MIN(-SUM(BU165:$BU165),AD57-BD165))","v":0},null,0,0]
["Leavers","2023-02-01",{"$f":"IF($B166>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B166))+IF(B166<DATE(2020,2,28),0,1)+IF($B166>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B166>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E166+F166+IF(C166=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B166,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C166=1,INPUTS!L$45,IF(C166=0,INPUTS!K$45,IF(C166=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D59)","v":2.9290977171155938E-3},{"$f":"IF(B166>=DATE(2023,2,1),0,IF(E166-D58+D57<0,-(E166-D58+D57),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B166,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,242077666.54318526,null,{"$f":"AR166+BH166","v":0},0,0,0,0,0,0,0,0,0,0,0,2.9290977171143838E-3,2.9290977171143838E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171143838E-3,2.9290977171143838E-3,2.9290977171155938E-3,null,{"$f":"IF(AR166>R58,R58-AR166,MIN(-SUM(BI166:$BU166),R58-AR166))","v":0},{"$f":"IF(AS166>S58,S58-AS166,MIN(-SUM(BJ166:$BU166),S58-AS166))","v":0},{"$f":"IF(AT166>T58,T58-AT166,MIN(-SUM(BK166:$BU166),T58-AT166))","v":0},{"$f":"IF(AU166>U58,U58-AU166,MIN(-SUM(BL166:$BU166),U58-AU166))","v":0},{"$f":"IF(AV166>V58,V58-AV166,MIN(-SUM(BM166:$BU166),V58-AV166))","v":0},{"$f":"IF(AW166>W58,W58-AW166,MIN(-SUM(BN166:$BU166),W58-AW166))","v":0},{"$f":"IF(AX166>X58,X58-AX166,MIN(-SUM(BO166:$BU166),X58-AX166))","v":0},{"$f":"IF(AY166>Y58,Y58-AY166,MIN(-SUM(BP166:$BU166),Y58-AY166))","v":0},{"$f":"IF(AZ166>Z58,Z58-AZ166,MIN(-SUM(BQ166:$BU166),Z58-AZ166))","v":0},{"$f":"IF(BA166>AA58,AA58-BA166,MIN(-SUM(BR166:$BU166),AA58-BA166))","v":0},{"$f":"IF(BB166>AB58,AB58-BB166,MIN(-SUM(BS166:$BU166),AB58-BB166))","v":0},{"$f":"IF(BC166>AC58,AC58-BC166,MIN(-SUM(BT166:$BU166),AC58-BC166))","v":0},{"$f":"IF(BD166>AD58,AD58-BD166,MIN(-SUM(BU166:$BU166),AD58-BD166))","v":0},null,0,0]
["Leavers","2023-01-01",{"$f":"IF($B167>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B167))+IF(B167<DATE(2020,2,28),0,1)+IF($B167>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B167>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E167+F167+IF(C167=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B167,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C167=1,INPUTS!L$45,IF(C167=0,INPUTS!K$45,IF(C167=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D60)","v":2.9290977171155938E-3},{"$f":"IF(B167>=DATE(2023,2,1),0,IF(E167-D59+D58<0,-(E167-D59+D58),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B167,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,241124259.54318526,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717114379E-3,2.929097717114379E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717114379E-3,2.929097717114379E-3,2.9290977171155938E-3,null,{"$f":"IF(AR167>R59,R59-AR167,MIN(-SUM(BI167:$BU167),R59-AR167))","v":0},{"$f":"IF(AS167>S59,S59-AS167,MIN(-SUM(BJ167:$BU167),S59-AS167))","v":0},{"$f":"IF(AT167>T59,T59-AT167,MIN(-SUM(BK167:$BU167),T59-AT167))","v":0},{"$f":"IF(AU167>U59,U59-AU167,MIN(-SUM(BL167:$BU167),U59-AU167))","v":0},{"$f":"IF(AV167>V59,V59-AV167,MIN(-SUM(BM167:$BU167),V59-AV167))","v":0},{"$f":"IF(AW167>W59,W59-AW167,MIN(-SUM(BN167:$BU167),W59-AW167))","v":0},{"$f":"IF(AX167>X59,X59-AX167,MIN(-SUM(BO167:$BU167),X59-AX167))","v":0},{"$f":"IF(AY167>Y59,Y59-AY167,MIN(-SUM(BP167:$BU167),Y59-AY167))","v":0},{"$f":"IF(AZ167>Z59,Z59-AZ167,MIN(-SUM(BQ167:$BU167),Z59-AZ167))","v":0},{"$f":"IF(BA167>AA59,AA59-BA167,MIN(-SUM(BR167:$BU167),AA59-BA167))","v":0},{"$f":"IF(BB167>AB59,AB59-BB167,MIN(-SUM(BS167:$BU167),AB59-BB167))","v":0},{"$f":"IF(BC167>AC59,AC59-BC167,MIN(-SUM(BT167:$BU167),AC59-BC167))","v":0},{"$f":"IF(BD167>AD59,AD59-BD167,MIN(-SUM(BU167:$BU167),AD59-BD167))","v":0},null,0,0]
["Leavers","2022-12-01",{"$f":"IF($B168>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B168))+IF(B168<DATE(2020,2,28),0,1)+IF($B168>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B168>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E168+F168+IF(C168=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B168,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C168=1,INPUTS!L$45,IF(C168=0,INPUTS!K$45,IF(C168=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D61)","v":2.9290977171155938E-3},{"$f":"IF(B168>=DATE(2023,2,1),0,IF(E168-D60+D59<0,-(E168-D60+D59),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B168,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,239607874.54318526,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171143717E-3,2.9290977171143717E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171143717E-3,2.9290977171143717E-3,2.9290977171155938E-3,null,{"$f":"IF(AR168>R60,R60-AR168,MIN(-SUM(BI168:$BU168),R60-AR168))","v":0},{"$f":"IF(AS168>S60,S60-AS168,MIN(-SUM(BJ168:$BU168),S60-AS168))","v":0},{"$f":"IF(AT168>T60,T60-AT168,MIN(-SUM(BK168:$BU168),T60-AT168))","v":0},{"$f":"IF(AU168>U60,U60-AU168,MIN(-SUM(BL168:$BU168),U60-AU168))","v":0},{"$f":"IF(AV168>V60,V60-AV168,MIN(-SUM(BM168:$BU168),V60-AV168))","v":0},{"$f":"IF(AW168>W60,W60-AW168,MIN(-SUM(BN168:$BU168),W60-AW168))","v":0},{"$f":"IF(AX168>X60,X60-AX168,MIN(-SUM(BO168:$BU168),X60-AX168))","v":0},{"$f":"IF(AY168>Y60,Y60-AY168,MIN(-SUM(BP168:$BU168),Y60-AY168))","v":0},{"$f":"IF(AZ168>Z60,Z60-AZ168,MIN(-SUM(BQ168:$BU168),Z60-AZ168))","v":0},{"$f":"IF(BA168>AA60,AA60-BA168,MIN(-SUM(BR168:$BU168),AA60-BA168))","v":0},{"$f":"IF(BB168>AB60,AB60-BB168,MIN(-SUM(BS168:$BU168),AB60-BB168))","v":0},{"$f":"IF(BC168>AC60,AC60-BC168,MIN(-SUM(BT168:$BU168),AC60-BC168))","v":0},{"$f":"IF(BD168>AD60,AD60-BD168,MIN(-SUM(BU168:$BU168),AD60-BD168))","v":0},null,0,0]
["Leavers","2022-11-01",{"$f":"IF($B169>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B169))+IF(B169<DATE(2020,2,28),0,1)+IF($B169>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B169>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E169+F169+IF(C169=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B169,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C169=1,INPUTS!L$45,IF(C169=0,INPUTS!K$45,IF(C169=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D62)","v":2.9290977171155938E-3},{"$f":"IF(B169>=DATE(2023,2,1),0,IF(E169-D61+D60<0,-(E169-D61+D60),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B169,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,238156944.54318526,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171143638E-3,2.9290977171143638E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171143638E-3,2.9290977171143638E-3,2.9290977171155938E-3,null,{"$f":"IF(AR169>R61,R61-AR169,MIN(-SUM(BI169:$BU169),R61-AR169))","v":0},{"$f":"IF(AS169>S61,S61-AS169,MIN(-SUM(BJ169:$BU169),S61-AS169))","v":0},{"$f":"IF(AT169>T61,T61-AT169,MIN(-SUM(BK169:$BU169),T61-AT169))","v":0},{"$f":"IF(AU169>U61,U61-AU169,MIN(-SUM(BL169:$BU169),U61-AU169))","v":0},{"$f":"IF(AV169>V61,V61-AV169,MIN(-SUM(BM169:$BU169),V61-AV169))","v":0},{"$f":"IF(AW169>W61,W61-AW169,MIN(-SUM(BN169:$BU169),W61-AW169))","v":0},{"$f":"IF(AX169>X61,X61-AX169,MIN(-SUM(BO169:$BU169),X61-AX169))","v":0},{"$f":"IF(AY169>Y61,Y61-AY169,MIN(-SUM(BP169:$BU169),Y61-AY169))","v":0},{"$f":"IF(AZ169>Z61,Z61-AZ169,MIN(-SUM(BQ169:$BU169),Z61-AZ169))","v":0},{"$f":"IF(BA169>AA61,AA61-BA169,MIN(-SUM(BR169:$BU169),AA61-BA169))","v":0},{"$f":"IF(BB169>AB61,AB61-BB169,MIN(-SUM(BS169:$BU169),AB61-BB169))","v":0},{"$f":"IF(BC169>AC61,AC61-BC169,MIN(-SUM(BT169:$BU169),AC61-BC169))","v":0},{"$f":"IF(BD169>AD61,AD61-BD169,MIN(-SUM(BU169:$BU169),AD61-BD169))","v":0},null,0,0]
["Leavers","2022-10-01",{"$f":"IF($B170>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B170))+IF(B170<DATE(2020,2,28),0,1)+IF($B170>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B170>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E170+F170+IF(C170=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B170,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C170=1,INPUTS!L$45,IF(C170=0,INPUTS!K$45,IF(C170=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D63)","v":2.9290977171155938E-3},{"$f":"IF(B170>=DATE(2023,2,1),0,IF(E170-D62+D61<0,-(E170-D62+D61),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B170,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,236733808.54318526,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171143569E-3,2.9290977171143569E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171143569E-3,2.9290977171143569E-3,2.9290977171155938E-3,null,{"$f":"IF(AR170>R62,R62-AR170,MIN(-SUM(BI170:$BU170),R62-AR170))","v":0},{"$f":"IF(AS170>S62,S62-AS170,MIN(-SUM(BJ170:$BU170),S62-AS170))","v":0},{"$f":"IF(AT170>T62,T62-AT170,MIN(-SUM(BK170:$BU170),T62-AT170))","v":0},{"$f":"IF(AU170>U62,U62-AU170,MIN(-SUM(BL170:$BU170),U62-AU170))","v":0},{"$f":"IF(AV170>V62,V62-AV170,MIN(-SUM(BM170:$BU170),V62-AV170))","v":0},{"$f":"IF(AW170>W62,W62-AW170,MIN(-SUM(BN170:$BU170),W62-AW170))","v":0},{"$f":"IF(AX170>X62,X62-AX170,MIN(-SUM(BO170:$BU170),X62-AX170))","v":0},{"$f":"IF(AY170>Y62,Y62-AY170,MIN(-SUM(BP170:$BU170),Y62-AY170))","v":0},{"$f":"IF(AZ170>Z62,Z62-AZ170,MIN(-SUM(BQ170:$BU170),Z62-AZ170))","v":0},{"$f":"IF(BA170>AA62,AA62-BA170,MIN(-SUM(BR170:$BU170),AA62-BA170))","v":0},{"$f":"IF(BB170>AB62,AB62-BB170,MIN(-SUM(BS170:$BU170),AB62-BB170))","v":0},{"$f":"IF(BC170>AC62,AC62-BC170,MIN(-SUM(BT170:$BU170),AC62-BC170))","v":0},{"$f":"IF(BD170>AD62,AD62-BD170,MIN(-SUM(BU170:$BU170),AD62-BD170))","v":0},null,0,0]
["Leavers","2022-09-01",{"$f":"IF($B171>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B171))+IF(B171<DATE(2020,2,28),0,1)+IF($B171>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B171>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E171+F171+IF(C171=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B171,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C171=1,INPUTS!L$45,IF(C171=0,INPUTS!K$45,IF(C171=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D64)","v":2.9290977171155938E-3},{"$f":"IF(B171>=DATE(2023,2,1),0,IF(E171-D63+D62<0,-(E171-D63+D62),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B171,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,235484417.54318526,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171143495E-3,2.9290977171143495E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171143495E-3,2.9290977171143495E-3,2.9290977171155938E-3,null,{"$f":"IF(AR171>R63,R63-AR171,MIN(-SUM(BI171:$BU171),R63-AR171))","v":0},{"$f":"IF(AS171>S63,S63-AS171,MIN(-SUM(BJ171:$BU171),S63-AS171))","v":0},{"$f":"IF(AT171>T63,T63-AT171,MIN(-SUM(BK171:$BU171),T63-AT171))","v":0},{"$f":"IF(AU171>U63,U63-AU171,MIN(-SUM(BL171:$BU171),U63-AU171))","v":0},{"$f":"IF(AV171>V63,V63-AV171,MIN(-SUM(BM171:$BU171),V63-AV171))","v":0},{"$f":"IF(AW171>W63,W63-AW171,MIN(-SUM(BN171:$BU171),W63-AW171))","v":0},{"$f":"IF(AX171>X63,X63-AX171,MIN(-SUM(BO171:$BU171),X63-AX171))","v":0},{"$f":"IF(AY171>Y63,Y63-AY171,MIN(-SUM(BP171:$BU171),Y63-AY171))","v":0},{"$f":"IF(AZ171>Z63,Z63-AZ171,MIN(-SUM(BQ171:$BU171),Z63-AZ171))","v":0},{"$f":"IF(BA171>AA63,AA63-BA171,MIN(-SUM(BR171:$BU171),AA63-BA171))","v":0},{"$f":"IF(BB171>AB63,AB63-BB171,MIN(-SUM(BS171:$BU171),AB63-BB171))","v":0},{"$f":"IF(BC171>AC63,AC63-BC171,MIN(-SUM(BT171:$BU171),AC63-BC171))","v":0},{"$f":"IF(BD171>AD63,AD63-BD171,MIN(-SUM(BU171:$BU171),AD63-BD171))","v":0},null,0,0]
["Leavers","2022-08-01",{"$f":"IF($B172>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B172))+IF(B172<DATE(2020,2,28),0,1)+IF($B172>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B172>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E172+F172+IF(C172=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B172,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C172=1,INPUTS!L$45,IF(C172=0,INPUTS!K$45,IF(C172=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D65)","v":2.9290977171155938E-3},{"$f":"IF(B172>=DATE(2023,2,1),0,IF(E172-D64+D63<0,-(E172-D64+D63),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B172,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,234148888.54318526,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717114343E-3,2.929097717114343E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717114343E-3,2.929097717114343E-3,2.9290977171155938E-3,null,{"$f":"IF(AR172>R64,R64-AR172,MIN(-SUM(BI172:$BU172),R64-AR172))","v":0},{"$f":"IF(AS172>S64,S64-AS172,MIN(-SUM(BJ172:$BU172),S64-AS172))","v":0},{"$f":"IF(AT172>T64,T64-AT172,MIN(-SUM(BK172:$BU172),T64-AT172))","v":0},{"$f":"IF(AU172>U64,U64-AU172,MIN(-SUM(BL172:$BU172),U64-AU172))","v":0},{"$f":"IF(AV172>V64,V64-AV172,MIN(-SUM(BM172:$BU172),V64-AV172))","v":0},{"$f":"IF(AW172>W64,W64-AW172,MIN(-SUM(BN172:$BU172),W64-AW172))","v":0},{"$f":"IF(AX172>X64,X64-AX172,MIN(-SUM(BO172:$BU172),X64-AX172))","v":0},{"$f":"IF(AY172>Y64,Y64-AY172,MIN(-SUM(BP172:$BU172),Y64-AY172))","v":0},{"$f":"IF(AZ172>Z64,Z64-AZ172,MIN(-SUM(BQ172:$BU172),Z64-AZ172))","v":0},{"$f":"IF(BA172>AA64,AA64-BA172,MIN(-SUM(BR172:$BU172),AA64-BA172))","v":0},{"$f":"IF(BB172>AB64,AB64-BB172,MIN(-SUM(BS172:$BU172),AB64-BB172))","v":0},{"$f":"IF(BC172>AC64,AC64-BC172,MIN(-SUM(BT172:$BU172),AC64-BC172))","v":0},{"$f":"IF(BD172>AD64,AD64-BD172,MIN(-SUM(BU172:$BU172),AD64-BD172))","v":0},null,0,0]
["Leavers","2022-07-01",{"$f":"IF($B173>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B173))+IF(B173<DATE(2020,2,28),0,1)+IF($B173>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B173>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E173+F173+IF(C173=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B173,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C173=1,INPUTS!L$45,IF(C173=0,INPUTS!K$45,IF(C173=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D66)","v":2.9290977171155938E-3},{"$f":"IF(B173>=DATE(2023,2,1),0,IF(E173-D65+D64<0,-(E173-D65+D64),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B173,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,232166765.54318526,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171143322E-3,2.9290977171143322E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171143322E-3,2.9290977171143322E-3,2.9290977171155938E-3,null,{"$f":"IF(AR173>R65,R65-AR173,MIN(-SUM(BI173:$BU173),R65-AR173))","v":0},{"$f":"IF(AS173>S65,S65-AS173,MIN(-SUM(BJ173:$BU173),S65-AS173))","v":0},{"$f":"IF(AT173>T65,T65-AT173,MIN(-SUM(BK173:$BU173),T65-AT173))","v":0},{"$f":"IF(AU173>U65,U65-AU173,MIN(-SUM(BL173:$BU173),U65-AU173))","v":0},{"$f":"IF(AV173>V65,V65-AV173,MIN(-SUM(BM173:$BU173),V65-AV173))","v":0},{"$f":"IF(AW173>W65,W65-AW173,MIN(-SUM(BN173:$BU173),W65-AW173))","v":0},{"$f":"IF(AX173>X65,X65-AX173,MIN(-SUM(BO173:$BU173),X65-AX173))","v":0},{"$f":"IF(AY173>Y65,Y65-AY173,MIN(-SUM(BP173:$BU173),Y65-AY173))","v":0},{"$f":"IF(AZ173>Z65,Z65-AZ173,MIN(-SUM(BQ173:$BU173),Z65-AZ173))","v":0},{"$f":"IF(BA173>AA65,AA65-BA173,MIN(-SUM(BR173:$BU173),AA65-BA173))","v":0},{"$f":"IF(BB173>AB65,AB65-BB173,MIN(-SUM(BS173:$BU173),AB65-BB173))","v":0},{"$f":"IF(BC173>AC65,AC65-BC173,MIN(-SUM(BT173:$BU173),AC65-BC173))","v":0},{"$f":"IF(BD173>AD65,AD65-BD173,MIN(-SUM(BU173:$BU173),AD65-BD173))","v":0},null,0,0]
["Leavers","2022-06-01",{"$f":"IF($B174>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B174))+IF(B174<DATE(2020,2,28),0,1)+IF($B174>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B174>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E174+F174+IF(C174=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B174,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C174=1,INPUTS!L$45,IF(C174=0,INPUTS!K$45,IF(C174=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D67)","v":2.9290977171155938E-3},{"$f":"IF(B174>=DATE(2023,2,1),0,IF(E174-D66+D65<0,-(E174-D66+D65),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B174,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,231296792.54318526,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171143274E-3,2.9290977171143274E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171143274E-3,2.9290977171143274E-3,2.9290977171155938E-3,null,{"$f":"IF(AR174>R66,R66-AR174,MIN(-SUM(BI174:$BU174),R66-AR174))","v":0},{"$f":"IF(AS174>S66,S66-AS174,MIN(-SUM(BJ174:$BU174),S66-AS174))","v":0},{"$f":"IF(AT174>T66,T66-AT174,MIN(-SUM(BK174:$BU174),T66-AT174))","v":0},{"$f":"IF(AU174>U66,U66-AU174,MIN(-SUM(BL174:$BU174),U66-AU174))","v":0},{"$f":"IF(AV174>V66,V66-AV174,MIN(-SUM(BM174:$BU174),V66-AV174))","v":0},{"$f":"IF(AW174>W66,W66-AW174,MIN(-SUM(BN174:$BU174),W66-AW174))","v":0},{"$f":"IF(AX174>X66,X66-AX174,MIN(-SUM(BO174:$BU174),X66-AX174))","v":0},{"$f":"IF(AY174>Y66,Y66-AY174,MIN(-SUM(BP174:$BU174),Y66-AY174))","v":0},{"$f":"IF(AZ174>Z66,Z66-AZ174,MIN(-SUM(BQ174:$BU174),Z66-AZ174))","v":0},{"$f":"IF(BA174>AA66,AA66-BA174,MIN(-SUM(BR174:$BU174),AA66-BA174))","v":0},{"$f":"IF(BB174>AB66,AB66-BB174,MIN(-SUM(BS174:$BU174),AB66-BB174))","v":0},{"$f":"IF(BC174>AC66,AC66-BC174,MIN(-SUM(BT174:$BU174),AC66-BC174))","v":0},{"$f":"IF(BD174>AD66,AD66-BD174,MIN(-SUM(BU174:$BU174),AD66-BD174))","v":0},null,0,0]
["Leavers","2022-05-01",{"$f":"IF($B175>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B175))+IF(B175<DATE(2020,2,28),0,1)+IF($B175>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B175>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E175+F175+IF(C175=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B175,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C175=1,INPUTS!L$45,IF(C175=0,INPUTS!K$45,IF(C175=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D68)","v":2.9290977171155938E-3},{"$f":"IF(B175>=DATE(2023,2,1),0,IF(E175-D67+D66<0,-(E175-D67+D66),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B175,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,229965774.54318526,null,0,0,0,0,0,0,0,0,0,0,0,0,2.92909771711432E-3,2.92909771711432E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.92909771711432E-3,2.92909771711432E-3,2.9290977171155938E-3,null,{"$f":"IF(AR175>R67,R67-AR175,MIN(-SUM(BI175:$BU175),R67-AR175))","v":0},{"$f":"IF(AS175>S67,S67-AS175,MIN(-SUM(BJ175:$BU175),S67-AS175))","v":0},{"$f":"IF(AT175>T67,T67-AT175,MIN(-SUM(BK175:$BU175),T67-AT175))","v":0},{"$f":"IF(AU175>U67,U67-AU175,MIN(-SUM(BL175:$BU175),U67-AU175))","v":0},{"$f":"IF(AV175>V67,V67-AV175,MIN(-SUM(BM175:$BU175),V67-AV175))","v":0},{"$f":"IF(AW175>W67,W67-AW175,MIN(-SUM(BN175:$BU175),W67-AW175))","v":0},{"$f":"IF(AX175>X67,X67-AX175,MIN(-SUM(BO175:$BU175),X67-AX175))","v":0},{"$f":"IF(AY175>Y67,Y67-AY175,MIN(-SUM(BP175:$BU175),Y67-AY175))","v":0},{"$f":"IF(AZ175>Z67,Z67-AZ175,MIN(-SUM(BQ175:$BU175),Z67-AZ175))","v":0},{"$f":"IF(BA175>AA67,AA67-BA175,MIN(-SUM(BR175:$BU175),AA67-BA175))","v":0},{"$f":"IF(BB175>AB67,AB67-BB175,MIN(-SUM(BS175:$BU175),AB67-BB175))","v":0},{"$f":"IF(BC175>AC67,AC67-BC175,MIN(-SUM(BT175:$BU175),AC67-BC175))","v":0},{"$f":"IF(BD175>AD67,AD67-BD175,MIN(-SUM(BU175:$BU175),AD67-BD175))","v":0},null,0,0]
["Leavers","2022-04-01",{"$f":"IF($B176>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B176))+IF(B176<DATE(2020,2,28),0,1)+IF($B176>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B176>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E176+F176+IF(C176=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B176,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C176=1,INPUTS!L$45,IF(C176=0,INPUTS!K$45,IF(C176=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D69)","v":2.9290977171155938E-3},{"$f":"IF(B176>=DATE(2023,2,1),0,IF(E176-D68+D67<0,-(E176-D68+D67),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B176,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,228955960.54318526,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171143144E-3,2.9290977171143144E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171143144E-3,2.9290977171143144E-3,2.9290977171155938E-3,null,{"$f":"IF(AR176>R68,R68-AR176,MIN(-SUM(BI176:$BU176),R68-AR176))","v":0},{"$f":"IF(AS176>S68,S68-AS176,MIN(-SUM(BJ176:$BU176),S68-AS176))","v":0},{"$f":"IF(AT176>T68,T68-AT176,MIN(-SUM(BK176:$BU176),T68-AT176))","v":0},{"$f":"IF(AU176>U68,U68-AU176,MIN(-SUM(BL176:$BU176),U68-AU176))","v":0},{"$f":"IF(AV176>V68,V68-AV176,MIN(-SUM(BM176:$BU176),V68-AV176))","v":0},{"$f":"IF(AW176>W68,W68-AW176,MIN(-SUM(BN176:$BU176),W68-AW176))","v":0},{"$f":"IF(AX176>X68,X68-AX176,MIN(-SUM(BO176:$BU176),X68-AX176))","v":0},{"$f":"IF(AY176>Y68,Y68-AY176,MIN(-SUM(BP176:$BU176),Y68-AY176))","v":0},{"$f":"IF(AZ176>Z68,Z68-AZ176,MIN(-SUM(BQ176:$BU176),Z68-AZ176))","v":0},{"$f":"IF(BA176>AA68,AA68-BA176,MIN(-SUM(BR176:$BU176),AA68-BA176))","v":0},{"$f":"IF(BB176>AB68,AB68-BB176,MIN(-SUM(BS176:$BU176),AB68-BB176))","v":0},{"$f":"IF(BC176>AC68,AC68-BC176,MIN(-SUM(BT176:$BU176),AC68-BC176))","v":0},{"$f":"IF(BD176>AD68,AD68-BD176,MIN(-SUM(BU176:$BU176),AD68-BD176))","v":0},null,0,0]
["Leavers","2022-03-01",{"$f":"IF($B177>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B177))+IF(B177<DATE(2020,2,28),0,1)+IF($B177>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B177>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E177+F177+IF(C177=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B177,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C177=1,INPUTS!L$45,IF(C177=0,INPUTS!K$45,IF(C177=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D70)","v":2.9290977171155938E-3},{"$f":"IF(B177>=DATE(2023,2,1),0,IF(E177-D69+D68<0,-(E177-D69+D68),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B177,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,227675876.54318526,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171143075E-3,2.9290977171143075E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171143075E-3,2.9290977171143075E-3,2.9290977171155938E-3,null,{"$f":"IF(AR177>R69,R69-AR177,MIN(-SUM(BI177:$BU177),R69-AR177))","v":0},{"$f":"IF(AS177>S69,S69-AS177,MIN(-SUM(BJ177:$BU177),S69-AS177))","v":0},{"$f":"IF(AT177>T69,T69-AT177,MIN(-SUM(BK177:$BU177),T69-AT177))","v":0},{"$f":"IF(AU177>U69,U69-AU177,MIN(-SUM(BL177:$BU177),U69-AU177))","v":0},{"$f":"IF(AV177>V69,V69-AV177,MIN(-SUM(BM177:$BU177),V69-AV177))","v":0},{"$f":"IF(AW177>W69,W69-AW177,MIN(-SUM(BN177:$BU177),W69-AW177))","v":0},{"$f":"IF(AX177>X69,X69-AX177,MIN(-SUM(BO177:$BU177),X69-AX177))","v":0},{"$f":"IF(AY177>Y69,Y69-AY177,MIN(-SUM(BP177:$BU177),Y69-AY177))","v":0},{"$f":"IF(AZ177>Z69,Z69-AZ177,MIN(-SUM(BQ177:$BU177),Z69-AZ177))","v":0},{"$f":"IF(BA177>AA69,AA69-BA177,MIN(-SUM(BR177:$BU177),AA69-BA177))","v":0},{"$f":"IF(BB177>AB69,AB69-BB177,MIN(-SUM(BS177:$BU177),AB69-BB177))","v":0},{"$f":"IF(BC177>AC69,AC69-BC177,MIN(-SUM(BT177:$BU177),AC69-BC177))","v":0},{"$f":"IF(BD177>AD69,AD69-BD177,MIN(-SUM(BU177:$BU177),AD69-BD177))","v":0},null,0,0]
["Leavers","2022-02-01",{"$f":"IF($B178>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B178))+IF(B178<DATE(2020,2,28),0,1)+IF($B178>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B178>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E178+F178+IF(C178=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B178,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C178=1,INPUTS!L$45,IF(C178=0,INPUTS!K$45,IF(C178=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D71)","v":2.9290977171155938E-3},{"$f":"IF(B178>=DATE(2023,2,1),0,IF(E178-D70+D69<0,-(E178-D70+D69),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B178,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R70,0,$N70-1,1,$AD$5-$N70+1),OFFSET($R$4,0,$N70-1,1,$AD$5-$N70+1))+0.0001","v":225769881.54318526},null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171142962E-3,2.9290977171142962E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N70,0,$D178*R70*R$4/$P178)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.9290977171142962E-3,2.9290977171142962E-3,2.9290977171155938E-3,null,{"$f":"IF(AR178>R70,R70-AR178,MIN(-SUM(BI178:$BU178),R70-AR178))","v":0},{"$f":"IF(AS178>S70,S70-AS178,MIN(-SUM(BJ178:$BU178),S70-AS178))","v":0},{"$f":"IF(AT178>T70,T70-AT178,MIN(-SUM(BK178:$BU178),T70-AT178))","v":0},{"$f":"IF(AU178>U70,U70-AU178,MIN(-SUM(BL178:$BU178),U70-AU178))","v":0},{"$f":"IF(AV178>V70,V70-AV178,MIN(-SUM(BM178:$BU178),V70-AV178))","v":0},{"$f":"IF(AW178>W70,W70-AW178,MIN(-SUM(BN178:$BU178),W70-AW178))","v":0},{"$f":"IF(AX178>X70,X70-AX178,MIN(-SUM(BO178:$BU178),X70-AX178))","v":0},{"$f":"IF(AY178>Y70,Y70-AY178,MIN(-SUM(BP178:$BU178),Y70-AY178))","v":0},{"$f":"IF(AZ178>Z70,Z70-AZ178,MIN(-SUM(BQ178:$BU178),Z70-AZ178))","v":0},{"$f":"IF(BA178>AA70,AA70-BA178,MIN(-SUM(BR178:$BU178),AA70-BA178))","v":0},{"$f":"IF(BB178>AB70,AB70-BB178,MIN(-SUM(BS178:$BU178),AB70-BB178))","v":0},{"$f":"IF(BC178>AC70,AC70-BC178,MIN(-SUM(BT178:$BU178),AC70-BC178))","v":0},{"$f":"IF(BD178>AD70,AD70-BD178,MIN(-SUM(BU178:$BU178),AD70-BD178))","v":0},null,0,0]
["Leavers",{"$f":"B71","v":"2022-01-01"},{"$f":"IF($B179>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B179))+IF(B179<DATE(2020,2,28),0,1)+IF($B179>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B179>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E179+F179+IF(C179=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B179,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C179=1,INPUTS!L$45,IF(C179=0,INPUTS!K$45,IF(C179=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D72)","v":2.9290977171155938E-3},{"$f":"IF(B179>=DATE(2023,2,1),0,IF(E179-D71+D70<0,-(E179-D71+D70),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B179,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D179","v":2.9290977171155938E-3},null,null,null,null,null,224793555.54318526,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171142906E-3,{"$f":"SUM(R179:AD179)","v":2.9290977171142906E-3},{"$f":"D179","v":2.9290977171155938E-3},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171142906E-3,{"$f":"SUM(AR179:BD179)","v":2.9290977171142906E-3},{"$f":"D179","v":2.9290977171155938E-3},null,{"$f":"IF(AR179>R71,R71-AR179,MIN(-SUM(BI179:$BU179),R71-AR179))","v":0},{"$f":"IF(AS179>S71,S71-AS179,MIN(-SUM(BJ179:$BU179),S71-AS179))","v":0},{"$f":"IF(AT179>T71,T71-AT179,MIN(-SUM(BK179:$BU179),T71-AT179))","v":0},{"$f":"IF(AU179>U71,U71-AU179,MIN(-SUM(BL179:$BU179),U71-AU179))","v":0},{"$f":"IF(AV179>V71,V71-AV179,MIN(-SUM(BM179:$BU179),V71-AV179))","v":0},{"$f":"IF(AW179>W71,W71-AW179,MIN(-SUM(BN179:$BU179),W71-AW179))","v":0},{"$f":"IF(AX179>X71,X71-AX179,MIN(-SUM(BO179:$BU179),X71-AX179))","v":0},{"$f":"IF(AY179>Y71,Y71-AY179,MIN(-SUM(BP179:$BU179),Y71-AY179))","v":0},{"$f":"IF(AZ179>Z71,Z71-AZ179,MIN(-SUM(BQ179:$BU179),Z71-AZ179))","v":0},{"$f":"IF(BA179>AA71,AA71-BA179,MIN(-SUM(BR179:$BU179),AA71-BA179))","v":0},{"$f":"IF(BB179>AB71,AB71-BB179,MIN(-SUM(BS179:$BU179),AB71-BB179))","v":0},{"$f":"IF(BC179>AC71,AC71-BC179,MIN(-SUM(BT179:$BU179),AC71-BC179))","v":0},{"$f":"IF(BD179>AD71,AD71-BD179,MIN(-SUM(BU179:$BU179),AD71-BD179))","v":0},null,{"$f":"SUM(BH179:BT179)","v":0},0]
["Leavers","2021-12-01",{"$f":"IF($B180>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B180))+IF(B180<DATE(2020,2,28),0,1)+IF($B180>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B180>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E180+F180+IF(C180=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B180,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C180=1,INPUTS!L$45,IF(C180=0,INPUTS!K$45,IF(C180=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D73)","v":2.9290977171155938E-3},{"$f":"IF(B180>=DATE(2023,2,1),0,IF(E180-D72+D71<0,-(E180-D72+D71),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B180,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,222389985.54318526,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171142767E-3,2.9290977171142767E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171142767E-3,2.9290977171142767E-3,2.9290977171155938E-3,null,{"$f":"IF(AR180>R72,R72-AR180,MIN(-SUM(BI180:$BU180),R72-AR180))","v":0},{"$f":"IF(AS180>S72,S72-AS180,MIN(-SUM(BJ180:$BU180),S72-AS180))","v":0},{"$f":"IF(AT180>T72,T72-AT180,MIN(-SUM(BK180:$BU180),T72-AT180))","v":0},{"$f":"IF(AU180>U72,U72-AU180,MIN(-SUM(BL180:$BU180),U72-AU180))","v":0},{"$f":"IF(AV180>V72,V72-AV180,MIN(-SUM(BM180:$BU180),V72-AV180))","v":0},{"$f":"IF(AW180>W72,W72-AW180,MIN(-SUM(BN180:$BU180),W72-AW180))","v":0},{"$f":"IF(AX180>X72,X72-AX180,MIN(-SUM(BO180:$BU180),X72-AX180))","v":0},{"$f":"IF(AY180>Y72,Y72-AY180,MIN(-SUM(BP180:$BU180),Y72-AY180))","v":0},{"$f":"IF(AZ180>Z72,Z72-AZ180,MIN(-SUM(BQ180:$BU180),Z72-AZ180))","v":0},{"$f":"IF(BA180>AA72,AA72-BA180,MIN(-SUM(BR180:$BU180),AA72-BA180))","v":0},{"$f":"IF(BB180>AB72,AB72-BB180,MIN(-SUM(BS180:$BU180),AB72-BB180))","v":0},{"$f":"IF(BC180>AC72,AC72-BC180,MIN(-SUM(BT180:$BU180),AC72-BC180))","v":0},{"$f":"IF(BD180>AD72,AD72-BD180,MIN(-SUM(BU180:$BU180),AD72-BD180))","v":0},null,0,0]
["Leavers","2021-11-01",{"$f":"IF($B181>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B181))+IF(B181<DATE(2020,2,28),0,1)+IF($B181>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B181>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E181+F181+IF(C181=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B181,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C181=1,INPUTS!L$45,IF(C181=0,INPUTS!K$45,IF(C181=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D74)","v":2.9290977171155938E-3},{"$f":"IF(B181>=DATE(2023,2,1),0,IF(E181-D73+D72<0,-(E181-D73+D72),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B181,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,217441756.54318529,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171142468E-3,2.9290977171142468E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171142468E-3,2.9290977171142468E-3,2.9290977171155938E-3,null,{"$f":"IF(AR181>R73,R73-AR181,MIN(-SUM(BI181:$BU181),R73-AR181))","v":0},{"$f":"IF(AS181>S73,S73-AS181,MIN(-SUM(BJ181:$BU181),S73-AS181))","v":0},{"$f":"IF(AT181>T73,T73-AT181,MIN(-SUM(BK181:$BU181),T73-AT181))","v":0},{"$f":"IF(AU181>U73,U73-AU181,MIN(-SUM(BL181:$BU181),U73-AU181))","v":0},{"$f":"IF(AV181>V73,V73-AV181,MIN(-SUM(BM181:$BU181),V73-AV181))","v":0},{"$f":"IF(AW181>W73,W73-AW181,MIN(-SUM(BN181:$BU181),W73-AW181))","v":0},{"$f":"IF(AX181>X73,X73-AX181,MIN(-SUM(BO181:$BU181),X73-AX181))","v":0},{"$f":"IF(AY181>Y73,Y73-AY181,MIN(-SUM(BP181:$BU181),Y73-AY181))","v":0},{"$f":"IF(AZ181>Z73,Z73-AZ181,MIN(-SUM(BQ181:$BU181),Z73-AZ181))","v":0},{"$f":"IF(BA181>AA73,AA73-BA181,MIN(-SUM(BR181:$BU181),AA73-BA181))","v":0},{"$f":"IF(BB181>AB73,AB73-BB181,MIN(-SUM(BS181:$BU181),AB73-BB181))","v":0},{"$f":"IF(BC181>AC73,AC73-BC181,MIN(-SUM(BT181:$BU181),AC73-BC181))","v":0},{"$f":"IF(BD181>AD73,AD73-BD181,MIN(-SUM(BU181:$BU181),AD73-BD181))","v":0},null,0,0]
["Leavers","2021-10-01",{"$f":"IF($B182>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B182))+IF(B182<DATE(2020,2,28),0,1)+IF($B182>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B182>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E182+F182+IF(C182=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B182,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C182=1,INPUTS!L$45,IF(C182=0,INPUTS!K$45,IF(C182=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D75)","v":2.9290977171155938E-3},{"$f":"IF(B182>=DATE(2023,2,1),0,IF(E182-D74+D73<0,-(E182-D74+D73),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B182,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,213240936.54318529,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171142199E-3,2.9290977171142199E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171142199E-3,2.9290977171142199E-3,2.9290977171155938E-3,null,{"$f":"IF(AR182>R74,R74-AR182,MIN(-SUM(BI182:$BU182),R74-AR182))","v":0},{"$f":"IF(AS182>S74,S74-AS182,MIN(-SUM(BJ182:$BU182),S74-AS182))","v":0},{"$f":"IF(AT182>T74,T74-AT182,MIN(-SUM(BK182:$BU182),T74-AT182))","v":0},{"$f":"IF(AU182>U74,U74-AU182,MIN(-SUM(BL182:$BU182),U74-AU182))","v":0},{"$f":"IF(AV182>V74,V74-AV182,MIN(-SUM(BM182:$BU182),V74-AV182))","v":0},{"$f":"IF(AW182>W74,W74-AW182,MIN(-SUM(BN182:$BU182),W74-AW182))","v":0},{"$f":"IF(AX182>X74,X74-AX182,MIN(-SUM(BO182:$BU182),X74-AX182))","v":0},{"$f":"IF(AY182>Y74,Y74-AY182,MIN(-SUM(BP182:$BU182),Y74-AY182))","v":0},{"$f":"IF(AZ182>Z74,Z74-AZ182,MIN(-SUM(BQ182:$BU182),Z74-AZ182))","v":0},{"$f":"IF(BA182>AA74,AA74-BA182,MIN(-SUM(BR182:$BU182),AA74-BA182))","v":0},{"$f":"IF(BB182>AB74,AB74-BB182,MIN(-SUM(BS182:$BU182),AB74-BB182))","v":0},{"$f":"IF(BC182>AC74,AC74-BC182,MIN(-SUM(BT182:$BU182),AC74-BC182))","v":0},{"$f":"IF(BD182>AD74,AD74-BD182,MIN(-SUM(BU182:$BU182),AD74-BD182))","v":0},null,0,0]
["Leavers","2021-09-01",{"$f":"IF($B183>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B183))+IF(B183<DATE(2020,2,28),0,1)+IF($B183>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B183>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E183+F183+IF(C183=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B183,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C183=1,INPUTS!L$45,IF(C183=0,INPUTS!K$45,IF(C183=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D76)","v":2.9290977171155938E-3},{"$f":"IF(B183>=DATE(2023,2,1),0,IF(E183-D75+D74<0,-(E183-D75+D74),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B183,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,209646852.54318529,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171141964E-3,2.9290977171141964E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171141964E-3,2.9290977171141964E-3,2.9290977171155938E-3,null,{"$f":"IF(AR183>R75,R75-AR183,MIN(-SUM(BI183:$BU183),R75-AR183))","v":0},{"$f":"IF(AS183>S75,S75-AS183,MIN(-SUM(BJ183:$BU183),S75-AS183))","v":0},{"$f":"IF(AT183>T75,T75-AT183,MIN(-SUM(BK183:$BU183),T75-AT183))","v":0},{"$f":"IF(AU183>U75,U75-AU183,MIN(-SUM(BL183:$BU183),U75-AU183))","v":0},{"$f":"IF(AV183>V75,V75-AV183,MIN(-SUM(BM183:$BU183),V75-AV183))","v":0},{"$f":"IF(AW183>W75,W75-AW183,MIN(-SUM(BN183:$BU183),W75-AW183))","v":0},{"$f":"IF(AX183>X75,X75-AX183,MIN(-SUM(BO183:$BU183),X75-AX183))","v":0},{"$f":"IF(AY183>Y75,Y75-AY183,MIN(-SUM(BP183:$BU183),Y75-AY183))","v":0},{"$f":"IF(AZ183>Z75,Z75-AZ183,MIN(-SUM(BQ183:$BU183),Z75-AZ183))","v":0},{"$f":"IF(BA183>AA75,AA75-BA183,MIN(-SUM(BR183:$BU183),AA75-BA183))","v":0},{"$f":"IF(BB183>AB75,AB75-BB183,MIN(-SUM(BS183:$BU183),AB75-BB183))","v":0},{"$f":"IF(BC183>AC75,AC75-BC183,MIN(-SUM(BT183:$BU183),AC75-BC183))","v":0},{"$f":"IF(BD183>AD75,AD75-BD183,MIN(-SUM(BU183:$BU183),AD75-BD183))","v":0},null,0,0]
["Leavers","2021-08-01",{"$f":"IF($B184>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B184))+IF(B184<DATE(2020,2,28),0,1)+IF($B184>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B184>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E184+F184+IF(C184=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B184,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C184=1,INPUTS!L$45,IF(C184=0,INPUTS!K$45,IF(C184=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D77)","v":2.9290977171155938E-3},{"$f":"IF(B184>=DATE(2023,2,1),0,IF(E184-D76+D75<0,-(E184-D76+D75),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B184,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,205870716.54318529,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171141713E-3,2.9290977171141713E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171141713E-3,2.9290977171141713E-3,2.9290977171155938E-3,null,{"$f":"IF(AR184>R76,R76-AR184,MIN(-SUM(BI184:$BU184),R76-AR184))","v":0},{"$f":"IF(AS184>S76,S76-AS184,MIN(-SUM(BJ184:$BU184),S76-AS184))","v":0},{"$f":"IF(AT184>T76,T76-AT184,MIN(-SUM(BK184:$BU184),T76-AT184))","v":0},{"$f":"IF(AU184>U76,U76-AU184,MIN(-SUM(BL184:$BU184),U76-AU184))","v":0},{"$f":"IF(AV184>V76,V76-AV184,MIN(-SUM(BM184:$BU184),V76-AV184))","v":0},{"$f":"IF(AW184>W76,W76-AW184,MIN(-SUM(BN184:$BU184),W76-AW184))","v":0},{"$f":"IF(AX184>X76,X76-AX184,MIN(-SUM(BO184:$BU184),X76-AX184))","v":0},{"$f":"IF(AY184>Y76,Y76-AY184,MIN(-SUM(BP184:$BU184),Y76-AY184))","v":0},{"$f":"IF(AZ184>Z76,Z76-AZ184,MIN(-SUM(BQ184:$BU184),Z76-AZ184))","v":0},{"$f":"IF(BA184>AA76,AA76-BA184,MIN(-SUM(BR184:$BU184),AA76-BA184))","v":0},{"$f":"IF(BB184>AB76,AB76-BB184,MIN(-SUM(BS184:$BU184),AB76-BB184))","v":0},{"$f":"IF(BC184>AC76,AC76-BC184,MIN(-SUM(BT184:$BU184),AC76-BC184))","v":0},{"$f":"IF(BD184>AD76,AD76-BD184,MIN(-SUM(BU184:$BU184),AD76-BD184))","v":0},null,0,0]
["Leavers","2021-07-01",{"$f":"IF($B185>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B185))+IF(B185<DATE(2020,2,28),0,1)+IF($B185>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B185>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E185+F185+IF(C185=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B185,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C185=1,INPUTS!L$45,IF(C185=0,INPUTS!K$45,IF(C185=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D78)","v":2.9290977171155938E-3},{"$f":"IF(B185>=DATE(2023,2,1),0,IF(E185-D77+D76<0,-(E185-D77+D76),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B185,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,201696507.54318529,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171141418E-3,2.9290977171141418E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171141418E-3,2.9290977171141418E-3,2.9290977171155938E-3,null,{"$f":"IF(AR185>R77,R77-AR185,MIN(-SUM(BI185:$BU185),R77-AR185))","v":0},{"$f":"IF(AS185>S77,S77-AS185,MIN(-SUM(BJ185:$BU185),S77-AS185))","v":0},{"$f":"IF(AT185>T77,T77-AT185,MIN(-SUM(BK185:$BU185),T77-AT185))","v":0},{"$f":"IF(AU185>U77,U77-AU185,MIN(-SUM(BL185:$BU185),U77-AU185))","v":0},{"$f":"IF(AV185>V77,V77-AV185,MIN(-SUM(BM185:$BU185),V77-AV185))","v":0},{"$f":"IF(AW185>W77,W77-AW185,MIN(-SUM(BN185:$BU185),W77-AW185))","v":0},{"$f":"IF(AX185>X77,X77-AX185,MIN(-SUM(BO185:$BU185),X77-AX185))","v":0},{"$f":"IF(AY185>Y77,Y77-AY185,MIN(-SUM(BP185:$BU185),Y77-AY185))","v":0},{"$f":"IF(AZ185>Z77,Z77-AZ185,MIN(-SUM(BQ185:$BU185),Z77-AZ185))","v":0},{"$f":"IF(BA185>AA77,AA77-BA185,MIN(-SUM(BR185:$BU185),AA77-BA185))","v":0},{"$f":"IF(BB185>AB77,AB77-BB185,MIN(-SUM(BS185:$BU185),AB77-BB185))","v":0},{"$f":"IF(BC185>AC77,AC77-BC185,MIN(-SUM(BT185:$BU185),AC77-BC185))","v":0},{"$f":"IF(BD185>AD77,AD77-BD185,MIN(-SUM(BU185:$BU185),AD77-BD185))","v":0},null,0,0]
["Leavers","2021-06-01",{"$f":"IF($B186>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B186))+IF(B186<DATE(2020,2,28),0,1)+IF($B186>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B186>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E186+F186+IF(C186=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B186,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C186=1,INPUTS!L$45,IF(C186=0,INPUTS!K$45,IF(C186=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D79)","v":2.9290977171155938E-3},{"$f":"IF(B186>=DATE(2023,2,1),0,IF(E186-D78+D77<0,-(E186-D78+D77),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B186,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,197450616.54318529,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171141106E-3,2.9290977171141106E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171141106E-3,2.9290977171141106E-3,2.9290977171155938E-3,null,{"$f":"IF(AR186>R78,R78-AR186,MIN(-SUM(BI186:$BU186),R78-AR186))","v":0},{"$f":"IF(AS186>S78,S78-AS186,MIN(-SUM(BJ186:$BU186),S78-AS186))","v":0},{"$f":"IF(AT186>T78,T78-AT186,MIN(-SUM(BK186:$BU186),T78-AT186))","v":0},{"$f":"IF(AU186>U78,U78-AU186,MIN(-SUM(BL186:$BU186),U78-AU186))","v":0},{"$f":"IF(AV186>V78,V78-AV186,MIN(-SUM(BM186:$BU186),V78-AV186))","v":0},{"$f":"IF(AW186>W78,W78-AW186,MIN(-SUM(BN186:$BU186),W78-AW186))","v":0},{"$f":"IF(AX186>X78,X78-AX186,MIN(-SUM(BO186:$BU186),X78-AX186))","v":0},{"$f":"IF(AY186>Y78,Y78-AY186,MIN(-SUM(BP186:$BU186),Y78-AY186))","v":0},{"$f":"IF(AZ186>Z78,Z78-AZ186,MIN(-SUM(BQ186:$BU186),Z78-AZ186))","v":0},{"$f":"IF(BA186>AA78,AA78-BA186,MIN(-SUM(BR186:$BU186),AA78-BA186))","v":0},{"$f":"IF(BB186>AB78,AB78-BB186,MIN(-SUM(BS186:$BU186),AB78-BB186))","v":0},{"$f":"IF(BC186>AC78,AC78-BC186,MIN(-SUM(BT186:$BU186),AC78-BC186))","v":0},{"$f":"IF(BD186>AD78,AD78-BD186,MIN(-SUM(BU186:$BU186),AD78-BD186))","v":0},null,0,0]
["Leavers","2021-05-01",{"$f":"IF($B187>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B187))+IF(B187<DATE(2020,2,28),0,1)+IF($B187>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B187>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E187+F187+IF(C187=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B187,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C187=1,INPUTS!L$45,IF(C187=0,INPUTS!K$45,IF(C187=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D80)","v":2.9290977171155938E-3},{"$f":"IF(B187>=DATE(2023,2,1),0,IF(E187-D79+D78<0,-(E187-D79+D78),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B187,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,193041783.54318529,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171140763E-3,2.9290977171140763E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171140763E-3,2.9290977171140763E-3,2.9290977171155938E-3,null,{"$f":"IF(AR187>R79,R79-AR187,MIN(-SUM(BI187:$BU187),R79-AR187))","v":0},{"$f":"IF(AS187>S79,S79-AS187,MIN(-SUM(BJ187:$BU187),S79-AS187))","v":0},{"$f":"IF(AT187>T79,T79-AT187,MIN(-SUM(BK187:$BU187),T79-AT187))","v":0},{"$f":"IF(AU187>U79,U79-AU187,MIN(-SUM(BL187:$BU187),U79-AU187))","v":0},{"$f":"IF(AV187>V79,V79-AV187,MIN(-SUM(BM187:$BU187),V79-AV187))","v":0},{"$f":"IF(AW187>W79,W79-AW187,MIN(-SUM(BN187:$BU187),W79-AW187))","v":0},{"$f":"IF(AX187>X79,X79-AX187,MIN(-SUM(BO187:$BU187),X79-AX187))","v":0},{"$f":"IF(AY187>Y79,Y79-AY187,MIN(-SUM(BP187:$BU187),Y79-AY187))","v":0},{"$f":"IF(AZ187>Z79,Z79-AZ187,MIN(-SUM(BQ187:$BU187),Z79-AZ187))","v":0},{"$f":"IF(BA187>AA79,AA79-BA187,MIN(-SUM(BR187:$BU187),AA79-BA187))","v":0},{"$f":"IF(BB187>AB79,AB79-BB187,MIN(-SUM(BS187:$BU187),AB79-BB187))","v":0},{"$f":"IF(BC187>AC79,AC79-BC187,MIN(-SUM(BT187:$BU187),AC79-BC187))","v":0},{"$f":"IF(BD187>AD79,AD79-BD187,MIN(-SUM(BU187:$BU187),AD79-BD187))","v":0},null,0,0]
["Leavers","2021-04-01",{"$f":"IF($B188>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B188))+IF(B188<DATE(2020,2,28),0,1)+IF($B188>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B188>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E188+F188+IF(C188=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B188,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C188=1,INPUTS!L$45,IF(C188=0,INPUTS!K$45,IF(C188=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D81)","v":2.9290977171155938E-3},{"$f":"IF(B188>=DATE(2023,2,1),0,IF(E188-D80+D79<0,-(E188-D80+D79),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B188,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,188214415.54318529,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171140373E-3,2.9290977171140373E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171140373E-3,2.9290977171140373E-3,2.9290977171155938E-3,null,{"$f":"IF(AR188>R80,R80-AR188,MIN(-SUM(BI188:$BU188),R80-AR188))","v":0},{"$f":"IF(AS188>S80,S80-AS188,MIN(-SUM(BJ188:$BU188),S80-AS188))","v":0},{"$f":"IF(AT188>T80,T80-AT188,MIN(-SUM(BK188:$BU188),T80-AT188))","v":0},{"$f":"IF(AU188>U80,U80-AU188,MIN(-SUM(BL188:$BU188),U80-AU188))","v":0},{"$f":"IF(AV188>V80,V80-AV188,MIN(-SUM(BM188:$BU188),V80-AV188))","v":0},{"$f":"IF(AW188>W80,W80-AW188,MIN(-SUM(BN188:$BU188),W80-AW188))","v":0},{"$f":"IF(AX188>X80,X80-AX188,MIN(-SUM(BO188:$BU188),X80-AX188))","v":0},{"$f":"IF(AY188>Y80,Y80-AY188,MIN(-SUM(BP188:$BU188),Y80-AY188))","v":0},{"$f":"IF(AZ188>Z80,Z80-AZ188,MIN(-SUM(BQ188:$BU188),Z80-AZ188))","v":0},{"$f":"IF(BA188>AA80,AA80-BA188,MIN(-SUM(BR188:$BU188),AA80-BA188))","v":0},{"$f":"IF(BB188>AB80,AB80-BB188,MIN(-SUM(BS188:$BU188),AB80-BB188))","v":0},{"$f":"IF(BC188>AC80,AC80-BC188,MIN(-SUM(BT188:$BU188),AC80-BC188))","v":0},{"$f":"IF(BD188>AD80,AD80-BD188,MIN(-SUM(BU188:$BU188),AD80-BD188))","v":0},null,0,0]
["Leavers","2021-03-01",{"$f":"IF($B189>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B189))+IF(B189<DATE(2020,2,28),0,1)+IF($B189>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B189>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E189+F189+IF(C189=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B189,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C189=1,INPUTS!L$45,IF(C189=0,INPUTS!K$45,IF(C189=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D82)","v":2.9290977171155938E-3},{"$f":"IF(B189>=DATE(2023,2,1),0,IF(E189-D81+D80<0,-(E189-D81+D80),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B189,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,182734382.54318529,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171139909E-3,2.9290977171139909E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171139909E-3,2.9290977171139909E-3,2.9290977171155938E-3,null,{"$f":"IF(AR189>R81,R81-AR189,MIN(-SUM(BI189:$BU189),R81-AR189))","v":0},{"$f":"IF(AS189>S81,S81-AS189,MIN(-SUM(BJ189:$BU189),S81-AS189))","v":0},{"$f":"IF(AT189>T81,T81-AT189,MIN(-SUM(BK189:$BU189),T81-AT189))","v":0},{"$f":"IF(AU189>U81,U81-AU189,MIN(-SUM(BL189:$BU189),U81-AU189))","v":0},{"$f":"IF(AV189>V81,V81-AV189,MIN(-SUM(BM189:$BU189),V81-AV189))","v":0},{"$f":"IF(AW189>W81,W81-AW189,MIN(-SUM(BN189:$BU189),W81-AW189))","v":0},{"$f":"IF(AX189>X81,X81-AX189,MIN(-SUM(BO189:$BU189),X81-AX189))","v":0},{"$f":"IF(AY189>Y81,Y81-AY189,MIN(-SUM(BP189:$BU189),Y81-AY189))","v":0},{"$f":"IF(AZ189>Z81,Z81-AZ189,MIN(-SUM(BQ189:$BU189),Z81-AZ189))","v":0},{"$f":"IF(BA189>AA81,AA81-BA189,MIN(-SUM(BR189:$BU189),AA81-BA189))","v":0},{"$f":"IF(BB189>AB81,AB81-BB189,MIN(-SUM(BS189:$BU189),AB81-BB189))","v":0},{"$f":"IF(BC189>AC81,AC81-BC189,MIN(-SUM(BT189:$BU189),AC81-BC189))","v":0},{"$f":"IF(BD189>AD81,AD81-BD189,MIN(-SUM(BU189:$BU189),AD81-BD189))","v":0},null,0,0]
["Leavers","2021-02-01",{"$f":"IF($B190>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B190))+IF(B190<DATE(2020,2,28),0,1)+IF($B190>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B190>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E190+F190+IF(C190=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B190,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C190=1,INPUTS!L$45,IF(C190=0,INPUTS!K$45,IF(C190=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D83)","v":2.9290977171155938E-3},{"$f":"IF(B190>=DATE(2023,2,1),0,IF(E190-D82+D81<0,-(E190-D82+D81),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B190,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,178094857.19380969,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171139488E-3,2.9290977171139488E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171139488E-3,2.9290977171139488E-3,2.9290977171155938E-3,null,{"$f":"IF(AR190>R82,R82-AR190,MIN(-SUM(BI190:$BU190),R82-AR190))","v":0},{"$f":"IF(AS190>S82,S82-AS190,MIN(-SUM(BJ190:$BU190),S82-AS190))","v":0},{"$f":"IF(AT190>T82,T82-AT190,MIN(-SUM(BK190:$BU190),T82-AT190))","v":0},{"$f":"IF(AU190>U82,U82-AU190,MIN(-SUM(BL190:$BU190),U82-AU190))","v":0},{"$f":"IF(AV190>V82,V82-AV190,MIN(-SUM(BM190:$BU190),V82-AV190))","v":0},{"$f":"IF(AW190>W82,W82-AW190,MIN(-SUM(BN190:$BU190),W82-AW190))","v":0},{"$f":"IF(AX190>X82,X82-AX190,MIN(-SUM(BO190:$BU190),X82-AX190))","v":0},{"$f":"IF(AY190>Y82,Y82-AY190,MIN(-SUM(BP190:$BU190),Y82-AY190))","v":0},{"$f":"IF(AZ190>Z82,Z82-AZ190,MIN(-SUM(BQ190:$BU190),Z82-AZ190))","v":0},{"$f":"IF(BA190>AA82,AA82-BA190,MIN(-SUM(BR190:$BU190),AA82-BA190))","v":0},{"$f":"IF(BB190>AB82,AB82-BB190,MIN(-SUM(BS190:$BU190),AB82-BB190))","v":0},{"$f":"IF(BC190>AC82,AC82-BC190,MIN(-SUM(BT190:$BU190),AC82-BC190))","v":0},{"$f":"IF(BD190>AD82,AD82-BD190,MIN(-SUM(BU190:$BU190),AD82-BD190))","v":0},null,0,0]
["Leavers","2021-01-01",{"$f":"IF($B191>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B191))+IF(B191<DATE(2020,2,28),0,1)+IF($B191>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B191>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E191+F191+IF(C191=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B191,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C191=1,INPUTS!L$45,IF(C191=0,INPUTS!K$45,IF(C191=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D84)","v":2.9290977171155938E-3},{"$f":"IF(B191>=DATE(2023,2,1),0,IF(E191-D83+D82<0,-(E191-D83+D82),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B191,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,175500321.75504136,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717113925E-3,2.929097717113925E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717113925E-3,2.929097717113925E-3,2.9290977171155938E-3,null,{"$f":"IF(AR191>R83,R83-AR191,MIN(-SUM(BI191:$BU191),R83-AR191))","v":0},{"$f":"IF(AS191>S83,S83-AS191,MIN(-SUM(BJ191:$BU191),S83-AS191))","v":0},{"$f":"IF(AT191>T83,T83-AT191,MIN(-SUM(BK191:$BU191),T83-AT191))","v":0},{"$f":"IF(AU191>U83,U83-AU191,MIN(-SUM(BL191:$BU191),U83-AU191))","v":0},{"$f":"IF(AV191>V83,V83-AV191,MIN(-SUM(BM191:$BU191),V83-AV191))","v":0},{"$f":"IF(AW191>W83,W83-AW191,MIN(-SUM(BN191:$BU191),W83-AW191))","v":0},{"$f":"IF(AX191>X83,X83-AX191,MIN(-SUM(BO191:$BU191),X83-AX191))","v":0},{"$f":"IF(AY191>Y83,Y83-AY191,MIN(-SUM(BP191:$BU191),Y83-AY191))","v":0},{"$f":"IF(AZ191>Z83,Z83-AZ191,MIN(-SUM(BQ191:$BU191),Z83-AZ191))","v":0},{"$f":"IF(BA191>AA83,AA83-BA191,MIN(-SUM(BR191:$BU191),AA83-BA191))","v":0},{"$f":"IF(BB191>AB83,AB83-BB191,MIN(-SUM(BS191:$BU191),AB83-BB191))","v":0},{"$f":"IF(BC191>AC83,AC83-BC191,MIN(-SUM(BT191:$BU191),AC83-BC191))","v":0},{"$f":"IF(BD191>AD83,AD83-BD191,MIN(-SUM(BU191:$BU191),AD83-BD191))","v":0},null,0,0]
["Leavers","2020-12-01",{"$f":"IF($B192>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B192))+IF(B192<DATE(2020,2,28),0,1)+IF($B192>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B192>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E192+F192+IF(C192=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B192,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C192=1,INPUTS!L$45,IF(C192=0,INPUTS!K$45,IF(C192=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D85)","v":2.9290977171155938E-3},{"$f":"IF(B192>=DATE(2023,2,1),0,IF(E192-D84+D83<0,-(E192-D84+D83),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B192,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,175500321.79311964,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717113925E-3,2.929097717113925E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717113925E-3,2.929097717113925E-3,2.9290977171155938E-3,null,{"$f":"IF(AR192>R84,R84-AR192,MIN(-SUM(BI192:$BU192),R84-AR192))","v":0},{"$f":"IF(AS192>S84,S84-AS192,MIN(-SUM(BJ192:$BU192),S84-AS192))","v":0},{"$f":"IF(AT192>T84,T84-AT192,MIN(-SUM(BK192:$BU192),T84-AT192))","v":0},{"$f":"IF(AU192>U84,U84-AU192,MIN(-SUM(BL192:$BU192),U84-AU192))","v":0},{"$f":"IF(AV192>V84,V84-AV192,MIN(-SUM(BM192:$BU192),V84-AV192))","v":0},{"$f":"IF(AW192>W84,W84-AW192,MIN(-SUM(BN192:$BU192),W84-AW192))","v":0},{"$f":"IF(AX192>X84,X84-AX192,MIN(-SUM(BO192:$BU192),X84-AX192))","v":0},{"$f":"IF(AY192>Y84,Y84-AY192,MIN(-SUM(BP192:$BU192),Y84-AY192))","v":0},{"$f":"IF(AZ192>Z84,Z84-AZ192,MIN(-SUM(BQ192:$BU192),Z84-AZ192))","v":0},{"$f":"IF(BA192>AA84,AA84-BA192,MIN(-SUM(BR192:$BU192),AA84-BA192))","v":0},{"$f":"IF(BB192>AB84,AB84-BB192,MIN(-SUM(BS192:$BU192),AB84-BB192))","v":0},{"$f":"IF(BC192>AC84,AC84-BC192,MIN(-SUM(BT192:$BU192),AC84-BC192))","v":0},{"$f":"IF(BD192>AD84,AD84-BD192,MIN(-SUM(BU192:$BU192),AD84-BD192))","v":0},null,0,0]
["Leavers","2020-11-01",{"$f":"IF($B193>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B193))+IF(B193<DATE(2020,2,28),0,1)+IF($B193>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B193>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E193+F193+IF(C193=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B193,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C193=1,INPUTS!L$45,IF(C193=0,INPUTS!K$45,IF(C193=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D86)","v":2.9290977171155938E-3},{"$f":"IF(B193>=DATE(2023,2,1),0,IF(E193-D85+D84<0,-(E193-D85+D84),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B193,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,172193001.32990161,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171138933E-3,2.9290977171138933E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171138933E-3,2.9290977171138933E-3,2.9290977171155938E-3,null,{"$f":"IF(AR193>R85,R85-AR193,MIN(-SUM(BI193:$BU193),R85-AR193))","v":0},{"$f":"IF(AS193>S85,S85-AS193,MIN(-SUM(BJ193:$BU193),S85-AS193))","v":0},{"$f":"IF(AT193>T85,T85-AT193,MIN(-SUM(BK193:$BU193),T85-AT193))","v":0},{"$f":"IF(AU193>U85,U85-AU193,MIN(-SUM(BL193:$BU193),U85-AU193))","v":0},{"$f":"IF(AV193>V85,V85-AV193,MIN(-SUM(BM193:$BU193),V85-AV193))","v":0},{"$f":"IF(AW193>W85,W85-AW193,MIN(-SUM(BN193:$BU193),W85-AW193))","v":0},{"$f":"IF(AX193>X85,X85-AX193,MIN(-SUM(BO193:$BU193),X85-AX193))","v":0},{"$f":"IF(AY193>Y85,Y85-AY193,MIN(-SUM(BP193:$BU193),Y85-AY193))","v":0},{"$f":"IF(AZ193>Z85,Z85-AZ193,MIN(-SUM(BQ193:$BU193),Z85-AZ193))","v":0},{"$f":"IF(BA193>AA85,AA85-BA193,MIN(-SUM(BR193:$BU193),AA85-BA193))","v":0},{"$f":"IF(BB193>AB85,AB85-BB193,MIN(-SUM(BS193:$BU193),AB85-BB193))","v":0},{"$f":"IF(BC193>AC85,AC85-BC193,MIN(-SUM(BT193:$BU193),AC85-BC193))","v":0},{"$f":"IF(BD193>AD85,AD85-BD193,MIN(-SUM(BU193:$BU193),AD85-BD193))","v":0},null,0,0]
["Leavers","2020-10-01",{"$f":"IF($B194>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B194))+IF(B194<DATE(2020,2,28),0,1)+IF($B194>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B194>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E194+F194+IF(C194=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B194,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C194=1,INPUTS!L$45,IF(C194=0,INPUTS!K$45,IF(C194=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D87)","v":2.9290977171155938E-3},{"$f":"IF(B194>=DATE(2023,2,1),0,IF(E194-D86+D85<0,-(E194-D86+D85),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B194,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,169756852.62601846,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171138686E-3,2.9290977171138686E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N86,0,$D194*R86*R$4/$P194)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.9290977171138686E-3,2.9290977171138686E-3,2.9290977171155938E-3,null,{"$f":"IF(AR194>R86,R86-AR194,MIN(-SUM(BI194:$BU194),R86-AR194))","v":0},{"$f":"IF(AS194>S86,S86-AS194,MIN(-SUM(BJ194:$BU194),S86-AS194))","v":0},{"$f":"IF(AT194>T86,T86-AT194,MIN(-SUM(BK194:$BU194),T86-AT194))","v":0},{"$f":"IF(AU194>U86,U86-AU194,MIN(-SUM(BL194:$BU194),U86-AU194))","v":0},{"$f":"IF(AV194>V86,V86-AV194,MIN(-SUM(BM194:$BU194),V86-AV194))","v":0},{"$f":"IF(AW194>W86,W86-AW194,MIN(-SUM(BN194:$BU194),W86-AW194))","v":0},{"$f":"IF(AX194>X86,X86-AX194,MIN(-SUM(BO194:$BU194),X86-AX194))","v":0},{"$f":"IF(AY194>Y86,Y86-AY194,MIN(-SUM(BP194:$BU194),Y86-AY194))","v":0},{"$f":"IF(AZ194>Z86,Z86-AZ194,MIN(-SUM(BQ194:$BU194),Z86-AZ194))","v":0},{"$f":"IF(BA194>AA86,AA86-BA194,MIN(-SUM(BR194:$BU194),AA86-BA194))","v":0},{"$f":"IF(BB194>AB86,AB86-BB194,MIN(-SUM(BS194:$BU194),AB86-BB194))","v":0},{"$f":"IF(BC194>AC86,AC86-BC194,MIN(-SUM(BT194:$BU194),AC86-BC194))","v":0},{"$f":"IF(BD194>AD86,AD86-BD194,MIN(-SUM(BU194:$BU194),AD86-BD194))","v":0},null,0,0]
["Leavers","2020-09-01",{"$f":"IF($B195>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B195))+IF(B195<DATE(2020,2,28),0,1)+IF($B195>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B195>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E195+F195+IF(C195=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B195,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C195=1,INPUTS!L$45,IF(C195=0,INPUTS!K$45,IF(C195=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D88)","v":2.9290977171155938E-3},{"$f":"IF(B195>=DATE(2023,2,1),0,IF(E195-D87+D86<0,-(E195-D87+D86),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B195,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,163963770.00149485,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171138074E-3,2.9290977171138074E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171138074E-3,2.9290977171138074E-3,2.9290977171155938E-3,null,{"$f":"IF(AR195>R87,R87-AR195,MIN(-SUM(BI195:$BU195),R87-AR195))","v":0},{"$f":"IF(AS195>S87,S87-AS195,MIN(-SUM(BJ195:$BU195),S87-AS195))","v":0},{"$f":"IF(AT195>T87,T87-AT195,MIN(-SUM(BK195:$BU195),T87-AT195))","v":0},{"$f":"IF(AU195>U87,U87-AU195,MIN(-SUM(BL195:$BU195),U87-AU195))","v":0},{"$f":"IF(AV195>V87,V87-AV195,MIN(-SUM(BM195:$BU195),V87-AV195))","v":0},{"$f":"IF(AW195>W87,W87-AW195,MIN(-SUM(BN195:$BU195),W87-AW195))","v":0},{"$f":"IF(AX195>X87,X87-AX195,MIN(-SUM(BO195:$BU195),X87-AX195))","v":0},{"$f":"IF(AY195>Y87,Y87-AY195,MIN(-SUM(BP195:$BU195),Y87-AY195))","v":0},{"$f":"IF(AZ195>Z87,Z87-AZ195,MIN(-SUM(BQ195:$BU195),Z87-AZ195))","v":0},{"$f":"IF(BA195>AA87,AA87-BA195,MIN(-SUM(BR195:$BU195),AA87-BA195))","v":0},{"$f":"IF(BB195>AB87,AB87-BB195,MIN(-SUM(BS195:$BU195),AB87-BB195))","v":0},{"$f":"IF(BC195>AC87,AC87-BC195,MIN(-SUM(BT195:$BU195),AC87-BC195))","v":0},{"$f":"IF(BD195>AD87,AD87-BD195,MIN(-SUM(BU195:$BU195),AD87-BD195))","v":0},null,0,0]
["Leavers","2020-08-01",{"$f":"IF($B196>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B196))+IF(B196<DATE(2020,2,28),0,1)+IF($B196>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B196>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E196+F196+IF(C196=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B196,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C196=1,INPUTS!L$45,IF(C196=0,INPUTS!K$45,IF(C196=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D89)","v":2.9290977171155938E-3},{"$f":"IF(B196>=DATE(2023,2,1),0,IF(E196-D88+D87<0,-(E196-D88+D87),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B196,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,163948360.09861439,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171138074E-3,2.9290977171138074E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171138074E-3,2.9290977171138074E-3,2.9290977171155938E-3,null,{"$f":"IF(AR196>R88,R88-AR196,MIN(-SUM(BI196:$BU196),R88-AR196))","v":0},{"$f":"IF(AS196>S88,S88-AS196,MIN(-SUM(BJ196:$BU196),S88-AS196))","v":0},{"$f":"IF(AT196>T88,T88-AT196,MIN(-SUM(BK196:$BU196),T88-AT196))","v":0},{"$f":"IF(AU196>U88,U88-AU196,MIN(-SUM(BL196:$BU196),U88-AU196))","v":0},{"$f":"IF(AV196>V88,V88-AV196,MIN(-SUM(BM196:$BU196),V88-AV196))","v":0},{"$f":"IF(AW196>W88,W88-AW196,MIN(-SUM(BN196:$BU196),W88-AW196))","v":0},{"$f":"IF(AX196>X88,X88-AX196,MIN(-SUM(BO196:$BU196),X88-AX196))","v":0},{"$f":"IF(AY196>Y88,Y88-AY196,MIN(-SUM(BP196:$BU196),Y88-AY196))","v":0},{"$f":"IF(AZ196>Z88,Z88-AZ196,MIN(-SUM(BQ196:$BU196),Z88-AZ196))","v":0},{"$f":"IF(BA196>AA88,AA88-BA196,MIN(-SUM(BR196:$BU196),AA88-BA196))","v":0},{"$f":"IF(BB196>AB88,AB88-BB196,MIN(-SUM(BS196:$BU196),AB88-BB196))","v":0},{"$f":"IF(BC196>AC88,AC88-BC196,MIN(-SUM(BT196:$BU196),AC88-BC196))","v":0},{"$f":"IF(BD196>AD88,AD88-BD196,MIN(-SUM(BU196:$BU196),AD88-BD196))","v":0},null,0,0]
["Leavers","2020-07-01",{"$f":"IF($B197>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B197))+IF(B197<DATE(2020,2,28),0,1)+IF($B197>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B197>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E197+F197+IF(C197=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B197,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C197=1,INPUTS!L$45,IF(C197=0,INPUTS!K$45,IF(C197=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D90)","v":2.9290977171155938E-3},{"$f":"IF(B197>=DATE(2023,2,1),0,IF(E197-D89+D88<0,-(E197-D89+D88),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B197,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,161180026.65155938,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171137766E-3,2.9290977171137766E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171137766E-3,2.9290977171137766E-3,2.9290977171155938E-3,null,{"$f":"IF(AR197>R89,R89-AR197,MIN(-SUM(BI197:$BU197),R89-AR197))","v":0},{"$f":"IF(AS197>S89,S89-AS197,MIN(-SUM(BJ197:$BU197),S89-AS197))","v":0},{"$f":"IF(AT197>T89,T89-AT197,MIN(-SUM(BK197:$BU197),T89-AT197))","v":0},{"$f":"IF(AU197>U89,U89-AU197,MIN(-SUM(BL197:$BU197),U89-AU197))","v":0},{"$f":"IF(AV197>V89,V89-AV197,MIN(-SUM(BM197:$BU197),V89-AV197))","v":0},{"$f":"IF(AW197>W89,W89-AW197,MIN(-SUM(BN197:$BU197),W89-AW197))","v":0},{"$f":"IF(AX197>X89,X89-AX197,MIN(-SUM(BO197:$BU197),X89-AX197))","v":0},{"$f":"IF(AY197>Y89,Y89-AY197,MIN(-SUM(BP197:$BU197),Y89-AY197))","v":0},{"$f":"IF(AZ197>Z89,Z89-AZ197,MIN(-SUM(BQ197:$BU197),Z89-AZ197))","v":0},{"$f":"IF(BA197>AA89,AA89-BA197,MIN(-SUM(BR197:$BU197),AA89-BA197))","v":0},{"$f":"IF(BB197>AB89,AB89-BB197,MIN(-SUM(BS197:$BU197),AB89-BB197))","v":0},{"$f":"IF(BC197>AC89,AC89-BC197,MIN(-SUM(BT197:$BU197),AC89-BC197))","v":0},{"$f":"IF(BD197>AD89,AD89-BD197,MIN(-SUM(BU197:$BU197),AD89-BD197))","v":0},null,0,0]
["Leavers","2020-06-01",{"$f":"IF($B198>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B198))+IF(B198<DATE(2020,2,28),0,1)+IF($B198>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B198>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E198+F198+IF(C198=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B198,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C198=1,INPUTS!L$45,IF(C198=0,INPUTS!K$45,IF(C198=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D91)","v":2.9290977171155938E-3},{"$f":"IF(B198>=DATE(2023,2,1),0,IF(E198-D90+D89<0,-(E198-D90+D89),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B198,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,158106994.74668786,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171137415E-3,2.9290977171137415E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171137415E-3,2.9290977171137415E-3,2.9290977171155938E-3,null,{"$f":"IF(AR198>R90,R90-AR198,MIN(-SUM(BI198:$BU198),R90-AR198))","v":0},{"$f":"IF(AS198>S90,S90-AS198,MIN(-SUM(BJ198:$BU198),S90-AS198))","v":0},{"$f":"IF(AT198>T90,T90-AT198,MIN(-SUM(BK198:$BU198),T90-AT198))","v":0},{"$f":"IF(AU198>U90,U90-AU198,MIN(-SUM(BL198:$BU198),U90-AU198))","v":0},{"$f":"IF(AV198>V90,V90-AV198,MIN(-SUM(BM198:$BU198),V90-AV198))","v":0},{"$f":"IF(AW198>W90,W90-AW198,MIN(-SUM(BN198:$BU198),W90-AW198))","v":0},{"$f":"IF(AX198>X90,X90-AX198,MIN(-SUM(BO198:$BU198),X90-AX198))","v":0},{"$f":"IF(AY198>Y90,Y90-AY198,MIN(-SUM(BP198:$BU198),Y90-AY198))","v":0},{"$f":"IF(AZ198>Z90,Z90-AZ198,MIN(-SUM(BQ198:$BU198),Z90-AZ198))","v":0},{"$f":"IF(BA198>AA90,AA90-BA198,MIN(-SUM(BR198:$BU198),AA90-BA198))","v":0},{"$f":"IF(BB198>AB90,AB90-BB198,MIN(-SUM(BS198:$BU198),AB90-BB198))","v":0},{"$f":"IF(BC198>AC90,AC90-BC198,MIN(-SUM(BT198:$BU198),AC90-BC198))","v":0},{"$f":"IF(BD198>AD90,AD90-BD198,MIN(-SUM(BU198:$BU198),AD90-BD198))","v":0},null,0,0]
["Leavers","2020-05-01",{"$f":"IF($B199>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B199))+IF(B199<DATE(2020,2,28),0,1)+IF($B199>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B199>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E199+F199+IF(C199=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B199,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C199=1,INPUTS!L$45,IF(C199=0,INPUTS!K$45,IF(C199=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D92)","v":2.9290977171155938E-3},{"$f":"IF(B199>=DATE(2023,2,1),0,IF(E199-D91+D90<0,-(E199-D91+D90),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B199,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,155794079.72787496,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171137138E-3,2.9290977171137138E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171137138E-3,2.9290977171137138E-3,2.9290977171155938E-3,null,{"$f":"IF(AR199>R91,R91-AR199,MIN(-SUM(BI199:$BU199),R91-AR199))","v":0},{"$f":"IF(AS199>S91,S91-AS199,MIN(-SUM(BJ199:$BU199),S91-AS199))","v":0},{"$f":"IF(AT199>T91,T91-AT199,MIN(-SUM(BK199:$BU199),T91-AT199))","v":0},{"$f":"IF(AU199>U91,U91-AU199,MIN(-SUM(BL199:$BU199),U91-AU199))","v":0},{"$f":"IF(AV199>V91,V91-AV199,MIN(-SUM(BM199:$BU199),V91-AV199))","v":0},{"$f":"IF(AW199>W91,W91-AW199,MIN(-SUM(BN199:$BU199),W91-AW199))","v":0},{"$f":"IF(AX199>X91,X91-AX199,MIN(-SUM(BO199:$BU199),X91-AX199))","v":0},{"$f":"IF(AY199>Y91,Y91-AY199,MIN(-SUM(BP199:$BU199),Y91-AY199))","v":0},{"$f":"IF(AZ199>Z91,Z91-AZ199,MIN(-SUM(BQ199:$BU199),Z91-AZ199))","v":0},{"$f":"IF(BA199>AA91,AA91-BA199,MIN(-SUM(BR199:$BU199),AA91-BA199))","v":0},{"$f":"IF(BB199>AB91,AB91-BB199,MIN(-SUM(BS199:$BU199),AB91-BB199))","v":0},{"$f":"IF(BC199>AC91,AC91-BC199,MIN(-SUM(BT199:$BU199),AC91-BC199))","v":0},{"$f":"IF(BD199>AD91,AD91-BD199,MIN(-SUM(BU199:$BU199),AD91-BD199))","v":0},null,0,0]
["Leavers","2020-04-01",{"$f":"IF($B200>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B200))+IF(B200<DATE(2020,2,28),0,1)+IF($B200>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B200>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E200+F200+IF(C200=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B200,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C200=1,INPUTS!L$45,IF(C200=0,INPUTS!K$45,IF(C200=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D93)","v":2.9290977171155938E-3},{"$f":"IF(B200>=DATE(2023,2,1),0,IF(E200-D92+D91<0,-(E200-D92+D91),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B200,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,153347264.94076657,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171136834E-3,2.9290977171136834E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171136834E-3,2.9290977171136834E-3,2.9290977171155938E-3,null,{"$f":"IF(AR200>R92,R92-AR200,MIN(-SUM(BI200:$BU200),R92-AR200))","v":0},{"$f":"IF(AS200>S92,S92-AS200,MIN(-SUM(BJ200:$BU200),S92-AS200))","v":0},{"$f":"IF(AT200>T92,T92-AT200,MIN(-SUM(BK200:$BU200),T92-AT200))","v":0},{"$f":"IF(AU200>U92,U92-AU200,MIN(-SUM(BL200:$BU200),U92-AU200))","v":0},{"$f":"IF(AV200>V92,V92-AV200,MIN(-SUM(BM200:$BU200),V92-AV200))","v":0},{"$f":"IF(AW200>W92,W92-AW200,MIN(-SUM(BN200:$BU200),W92-AW200))","v":0},{"$f":"IF(AX200>X92,X92-AX200,MIN(-SUM(BO200:$BU200),X92-AX200))","v":0},{"$f":"IF(AY200>Y92,Y92-AY200,MIN(-SUM(BP200:$BU200),Y92-AY200))","v":0},{"$f":"IF(AZ200>Z92,Z92-AZ200,MIN(-SUM(BQ200:$BU200),Z92-AZ200))","v":0},{"$f":"IF(BA200>AA92,AA92-BA200,MIN(-SUM(BR200:$BU200),AA92-BA200))","v":0},{"$f":"IF(BB200>AB92,AB92-BB200,MIN(-SUM(BS200:$BU200),AB92-BB200))","v":0},{"$f":"IF(BC200>AC92,AC92-BC200,MIN(-SUM(BT200:$BU200),AC92-BC200))","v":0},{"$f":"IF(BD200>AD92,AD92-BD200,MIN(-SUM(BU200:$BU200),AD92-BD200))","v":0},null,0,0]
["Leavers","2020-03-01",{"$f":"IF($B201>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B201))+IF(B201<DATE(2020,2,28),0,1)+IF($B201>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B201>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E201+F201+IF(C201=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B201,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C201=1,INPUTS!L$45,IF(C201=0,INPUTS!K$45,IF(C201=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D94)","v":2.9290977171155938E-3},{"$f":"IF(B201>=DATE(2023,2,1),0,IF(E201-D93+D92<0,-(E201-D93+D92),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B201,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,151212146.91223934,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171136574E-3,2.9290977171136574E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171136574E-3,2.9290977171136574E-3,2.9290977171155938E-3,null,{"$f":"IF(AR201>R93,R93-AR201,MIN(-SUM(BI201:$BU201),R93-AR201))","v":0},{"$f":"IF(AS201>S93,S93-AS201,MIN(-SUM(BJ201:$BU201),S93-AS201))","v":0},{"$f":"IF(AT201>T93,T93-AT201,MIN(-SUM(BK201:$BU201),T93-AT201))","v":0},{"$f":"IF(AU201>U93,U93-AU201,MIN(-SUM(BL201:$BU201),U93-AU201))","v":0},{"$f":"IF(AV201>V93,V93-AV201,MIN(-SUM(BM201:$BU201),V93-AV201))","v":0},{"$f":"IF(AW201>W93,W93-AW201,MIN(-SUM(BN201:$BU201),W93-AW201))","v":0},{"$f":"IF(AX201>X93,X93-AX201,MIN(-SUM(BO201:$BU201),X93-AX201))","v":0},{"$f":"IF(AY201>Y93,Y93-AY201,MIN(-SUM(BP201:$BU201),Y93-AY201))","v":0},{"$f":"IF(AZ201>Z93,Z93-AZ201,MIN(-SUM(BQ201:$BU201),Z93-AZ201))","v":0},{"$f":"IF(BA201>AA93,AA93-BA201,MIN(-SUM(BR201:$BU201),AA93-BA201))","v":0},{"$f":"IF(BB201>AB93,AB93-BB201,MIN(-SUM(BS201:$BU201),AB93-BB201))","v":0},{"$f":"IF(BC201>AC93,AC93-BC201,MIN(-SUM(BT201:$BU201),AC93-BC201))","v":0},{"$f":"IF(BD201>AD93,AD93-BD201,MIN(-SUM(BU201:$BU201),AD93-BD201))","v":0},null,0,0]
["Leavers","2020-02-01",{"$f":"IF($B202>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B202))+IF(B202<DATE(2020,2,28),0,1)+IF($B202>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B202>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E202+F202+IF(C202=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B202,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":230454.56826568264},{"$f":"IF(C202=1,INPUTS!L$45,IF(C202=0,INPUTS!K$45,IF(C202=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D95)","v":230454.56826568264},{"$f":"IF(B202>=DATE(2023,2,1),0,IF(E202-D94+D93<0,-(E202-D94+D93),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B202,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,230454.56826568264,null,null,null,null,null,166528109.94524923,null,276.57661466734191,0,1060.6173780327633,{"$f":"AU202+BK202","v":1043.1071668015059},3104.9144861526638,9.924937007573936,2083.044009867544,2646.3444729253679,2243.8802239461656,2641.23837571169,2538.8143744306681,3378.1100311942992,209427.99619480668,230454.56826554425,230454.56826568264,null,null,null,null,null,null,null,null,null,null,null,276.57661466734191,0,1060.6173780327633,1043.1071668015059,3104.9144861526638,9.924937007573936,2083.044009867544,2646.3444729253679,2243.8802239461656,2641.23837571169,2538.8143744306681,3378.1100311942992,209427.99619480668,230454.56826554425,230454.56826568264,null,{"$f":"IF(AR202>R94,R94-AR202,MIN(-SUM(BI202:$BU202),R94-AR202))","v":0},{"$f":"IF(AS202>S94,S94-AS202,MIN(-SUM(BJ202:$BU202),S94-AS202))","v":0},{"$f":"IF(AT202>T94,T94-AT202,MIN(-SUM(BK202:$BU202),T94-AT202))","v":0},{"$f":"IF(AU202>U94,U94-AU202,MIN(-SUM(BL202:$BU202),U94-AU202))","v":0},{"$f":"IF(AV202>V94,V94-AV202,MIN(-SUM(BM202:$BU202),V94-AV202))","v":0},{"$f":"IF(AW202>W94,W94-AW202,MIN(-SUM(BN202:$BU202),W94-AW202))","v":0},{"$f":"IF(AX202>X94,X94-AX202,MIN(-SUM(BO202:$BU202),X94-AX202))","v":0},{"$f":"IF(AY202>Y94,Y94-AY202,MIN(-SUM(BP202:$BU202),Y94-AY202))","v":0},{"$f":"IF(AZ202>Z94,Z94-AZ202,MIN(-SUM(BQ202:$BU202),Z94-AZ202))","v":0},{"$f":"IF(BA202>AA94,AA94-BA202,MIN(-SUM(BR202:$BU202),AA94-BA202))","v":0},{"$f":"IF(BB202>AB94,AB94-BB202,MIN(-SUM(BS202:$BU202),AB94-BB202))","v":0},{"$f":"IF(BC202>AC94,AC94-BC202,MIN(-SUM(BT202:$BU202),AC94-BC202))","v":0},{"$f":"IF(BD202>AD94,AD94-BD202,MIN(-SUM(BU202:$BU202),AD94-BD202))","v":0},null,0,0]
["Leavers","2020-01-01",{"$f":"IF($B203>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B203))+IF(B203<DATE(2020,2,28),0,1)+IF($B203>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B203>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E203+F203+IF(C203=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B203,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":234485.22867978679},{"$f":"IF(C203=1,INPUTS!L$45,IF(C203=0,INPUTS!K$45,IF(C203=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D96)","v":234485.22867978679},{"$f":"IF(B203>=DATE(2023,2,1),0,IF(E203-D95+D94<0,-(E203-D95+D94),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B203,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,234485.22867978679,null,null,null,null,null,167014410.56162116,null,{"$f":"AR203+BH203","v":0},719.3702183397437,797.05273568318489,2534.2487875382844,8.4502537090459242,1826.7931655666755,2372.5070296940594,2046.5221932157547,2442.5109784281676,2374.8854350479673,3190.865481584799,2927.2429653323034,213244.77943550644,234485.22867964642,234485.22867978679,null,null,null,null,null,null,null,null,null,null,null,0,719.3702183397437,797.05273568318489,2534.2487875382844,8.4502537090459242,1826.7931655666755,2372.5070296940594,2046.5221932157547,2442.5109784281676,2374.8854350479673,3190.865481584799,2927.2429653323034,213244.77943550644,234485.22867964642,234485.22867978679,null,{"$f":"IF(AR203>R95,R95-AR203,MIN(-SUM(BI203:$BU203),R95-AR203))","v":0},{"$f":"IF(AS203>S95,S95-AS203,MIN(-SUM(BJ203:$BU203),S95-AS203))","v":0},{"$f":"IF(AT203>T95,T95-AT203,MIN(-SUM(BK203:$BU203),T95-AT203))","v":0},{"$f":"IF(AU203>U95,U95-AU203,MIN(-SUM(BL203:$BU203),U95-AU203))","v":0},{"$f":"IF(AV203>V95,V95-AV203,MIN(-SUM(BM203:$BU203),V95-AV203))","v":0},{"$f":"IF(AW203>W95,W95-AW203,MIN(-SUM(BN203:$BU203),W95-AW203))","v":0},{"$f":"IF(AX203>X95,X95-AX203,MIN(-SUM(BO203:$BU203),X95-AX203))","v":0},{"$f":"IF(AY203>Y95,Y95-AY203,MIN(-SUM(BP203:$BU203),Y95-AY203))","v":0},{"$f":"IF(AZ203>Z95,Z95-AZ203,MIN(-SUM(BQ203:$BU203),Z95-AZ203))","v":0},{"$f":"IF(BA203>AA95,AA95-BA203,MIN(-SUM(BR203:$BU203),AA95-BA203))","v":0},{"$f":"IF(BB203>AB95,AB95-BB203,MIN(-SUM(BS203:$BU203),AB95-BB203))","v":0},{"$f":"IF(BC203>AC95,AC95-BC203,MIN(-SUM(BT203:$BU203),AC95-BC203))","v":0},{"$f":"IF(BD203>AD95,AD95-BD203,MIN(-SUM(BU203:$BU203),AD95-BD203))","v":0},null,0,0]
["Leavers","2019-12-01",{"$f":"IF($B204>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B204))+IF(B204<DATE(2020,2,28),0,1)+IF($B204>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B204>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E204+F204+IF(C204=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B204,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":244242.99999999953},{"$f":"IF(C204=1,INPUTS!L$45,IF(C204=0,INPUTS!K$45,IF(C204=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D97)","v":234126.14719147189},{"$f":"IF(B204>=DATE(2023,2,1),0,IF(E204-D96+D95<0,-(E204-D96+D95),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B204,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":10116.852808527648},null,null,null,244242.99999999953,null,null,null,null,null,167372655.69086424,null,374.39733718602122,553.91259013474576,1984.2300663599444,7.0677024917271272,1593.9129600970598,2132.3381236714913,1880.4409053951265,2283.2840821933623,2251.1417166947062,3059.6809224205372,2834.4849517100461,7547.7214770752507,217740.38716442362,244242.99999985364,244242.99999999953,null,null,null,null,null,null,null,null,null,null,null,374.39733718602122,553.91259013474576,1984.2300663599444,7.0677024917271272,1593.9129600970598,2132.3381236714913,1880.4409053951265,2283.2840821933623,2251.1417166947062,3059.6809224205372,2834.4849517100461,7547.7214770752507,217740.38716442362,244242.99999985364,244242.99999999953,null,{"$f":"IF(AR204>R96,R96-AR204,MIN(-SUM(BI204:$BU204),R96-AR204))","v":0},{"$f":"IF(AS204>S96,S96-AS204,MIN(-SUM(BJ204:$BU204),S96-AS204))","v":0},{"$f":"IF(AT204>T96,T96-AT204,MIN(-SUM(BK204:$BU204),T96-AT204))","v":0},{"$f":"IF(AU204>U96,U96-AU204,MIN(-SUM(BL204:$BU204),U96-AU204))","v":0},{"$f":"IF(AV204>V96,V96-AV204,MIN(-SUM(BM204:$BU204),V96-AV204))","v":0},{"$f":"IF(AW204>W96,W96-AW204,MIN(-SUM(BN204:$BU204),W96-AW204))","v":0},{"$f":"IF(AX204>X96,X96-AX204,MIN(-SUM(BO204:$BU204),X96-AX204))","v":0},{"$f":"IF(AY204>Y96,Y96-AY204,MIN(-SUM(BP204:$BU204),Y96-AY204))","v":0},{"$f":"IF(AZ204>Z96,Z96-AZ204,MIN(-SUM(BQ204:$BU204),Z96-AZ204))","v":0},{"$f":"IF(BA204>AA96,AA96-BA204,MIN(-SUM(BR204:$BU204),AA96-BA204))","v":0},{"$f":"IF(BB204>AB96,AB96-BB204,MIN(-SUM(BS204:$BU204),AB96-BB204))","v":0},{"$f":"IF(BC204>AC96,AC96-BC204,MIN(-SUM(BT204:$BU204),AC96-BC204))","v":0},{"$f":"IF(BD204>AD96,AD96-BD204,MIN(-SUM(BU204:$BU204),AD96-BD204))","v":0},null,0,0]
["Leavers","2019-11-01",{"$f":"IF($B205>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B205))+IF(B205<DATE(2020,2,28),0,1)+IF($B205>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B205>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E205+F205+IF(C205=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B205,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":234804.65426404262},{"$f":"IF(C205=1,INPUTS!L$45,IF(C205=0,INPUTS!K$45,IF(C205=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D98)","v":234804.65426404262},{"$f":"IF(B205>=DATE(2023,2,1),0,IF(E205-D97+D96<0,-(E205-D97+D96),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B205,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,234804.65426404262,null,null,null,null,null,167155590.44284067,null,266.9745744670293,1276.9408306087428,5.1241488491113225,1234.3828329306916,1722.5984312963267,1564.7210626119795,1942.2615314497582,1948.0790345964808,2684.6788141515444,2515.7846669630599,6764.5434312696452,7282.4121461654313,205596.15275854239,234804.65426390219,234804.65426404262,null,null,null,null,null,null,null,null,null,null,null,266.9745744670293,1276.9408306087428,5.1241488491113225,1234.3828329306916,1722.5984312963267,1564.7210626119795,1942.2615314497582,1948.0790345964808,2684.6788141515444,2515.7846669630599,6764.5434312696452,7282.4121461654313,205596.15275854239,234804.65426390219,234804.65426404262,null,{"$f":"IF(AR205>R97,R97-AR205,MIN(-SUM(BI205:$BU205),R97-AR205))","v":0},{"$f":"IF(AS205>S97,S97-AS205,MIN(-SUM(BJ205:$BU205),S97-AS205))","v":0},{"$f":"IF(AT205>T97,T97-AT205,MIN(-SUM(BK205:$BU205),T97-AT205))","v":0},{"$f":"IF(AU205>U97,U97-AU205,MIN(-SUM(BL205:$BU205),U97-AU205))","v":0},{"$f":"IF(AV205>V97,V97-AV205,MIN(-SUM(BM205:$BU205),V97-AV205))","v":0},{"$f":"IF(AW205>W97,W97-AW205,MIN(-SUM(BN205:$BU205),W97-AW205))","v":0},{"$f":"IF(AX205>X97,X97-AX205,MIN(-SUM(BO205:$BU205),X97-AX205))","v":0},{"$f":"IF(AY205>Y97,Y97-AY205,MIN(-SUM(BP205:$BU205),Y97-AY205))","v":0},{"$f":"IF(AZ205>Z97,Z97-AZ205,MIN(-SUM(BQ205:$BU205),Z97-AZ205))","v":0},{"$f":"IF(BA205>AA97,AA97-BA205,MIN(-SUM(BR205:$BU205),AA97-BA205))","v":0},{"$f":"IF(BB205>AB97,AB97-BB205,MIN(-SUM(BS205:$BU205),AB97-BB205))","v":0},{"$f":"IF(BC205>AC97,AC97-BC205,MIN(-SUM(BT205:$BU205),AC97-BC205))","v":0},{"$f":"IF(BD205>AD97,AD97-BD205,MIN(-SUM(BU205:$BU205),AD97-BD205))","v":0},null,0,0]
["Leavers","2019-10-01",{"$f":"IF($B206>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B206))+IF(B206<DATE(2020,2,28),0,1)+IF($B206>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B206>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E206+F206+IF(C206=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B206,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":231172.1041410414},{"$f":"IF(C206=1,INPUTS!L$45,IF(C206=0,INPUTS!K$45,IF(C206=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D99)","v":231172.1041410414},{"$f":"IF(B206>=DATE(2023,2,1),0,IF(E206-D98+D97<0,-(E206-D98+D97),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B206,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,231172.1041410414,null,null,null,null,null,166684647.3476738,null,631.24440549180304,3.3821340214407396,917.85881500926769,1368.1825109549368,1296.3783849213617,1657.4634608257511,1699.4385456013547,2382.5350522610224,2263.7317482338876,6156.9432155216664,6692.9449587178151,7215.3534935988564,198886.64741574359,231172.10414090275,231172.1041410414,null,null,null,null,null,null,null,null,null,null,null,631.24440549180304,3.3821340214407396,917.85881500926769,1368.1825109549368,1296.3783849213617,1657.4634608257511,1699.4385456013547,2382.5350522610224,2263.7317482338876,6156.9432155216664,6692.9449587178151,7215.3534935988564,198886.64741574359,231172.10414090275,231172.1041410414,null,{"$f":"IF(AR206>R98,R98-AR206,MIN(-SUM(BI206:$BU206),R98-AR206))","v":0},{"$f":"IF(AS206>S98,S98-AS206,MIN(-SUM(BJ206:$BU206),S98-AS206))","v":0},{"$f":"IF(AT206>T98,T98-AT206,MIN(-SUM(BK206:$BU206),T98-AT206))","v":0},{"$f":"IF(AU206>U98,U98-AU206,MIN(-SUM(BL206:$BU206),U98-AU206))","v":0},{"$f":"IF(AV206>V98,V98-AV206,MIN(-SUM(BM206:$BU206),V98-AV206))","v":0},{"$f":"IF(AW206>W98,W98-AW206,MIN(-SUM(BN206:$BU206),W98-AW206))","v":0},{"$f":"IF(AX206>X98,X98-AX206,MIN(-SUM(BO206:$BU206),X98-AX206))","v":0},{"$f":"IF(AY206>Y98,Y98-AY206,MIN(-SUM(BP206:$BU206),Y98-AY206))","v":0},{"$f":"IF(AZ206>Z98,Z98-AZ206,MIN(-SUM(BQ206:$BU206),Z98-AZ206))","v":0},{"$f":"IF(BA206>AA98,AA98-BA206,MIN(-SUM(BR206:$BU206),AA98-BA206))","v":0},{"$f":"IF(BB206>AB98,AB98-BB206,MIN(-SUM(BS206:$BU206),AB98-BB206))","v":0},{"$f":"IF(BC206>AC98,AC98-BC206,MIN(-SUM(BT206:$BU206),AC98-BC206))","v":0},{"$f":"IF(BD206>AD98,AD98-BD206,MIN(-SUM(BU206:$BU206),AD98-BD206))","v":0},null,0,0]
["Leavers","2019-09-01",{"$f":"IF($B207>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B207))+IF(B207<DATE(2020,2,28),0,1)+IF($B207>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B207>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E207+F207+IF(C207=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B207,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":235034.32185321851},{"$f":"IF(C207=1,INPUTS!L$45,IF(C207=0,INPUTS!K$45,IF(C207=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D100)","v":235034.32185321851},{"$f":"IF(B207>=DATE(2023,2,1),0,IF(E207-D99+D98<0,-(E207-D99+D98),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B207,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,235034.32185321851,null,null,null,null,null,165979442.35636362,null,1.7290732565118936,626.5467620465314,1052.1831176342944,1064.9417244692129,1420.3184097199753,1500.0353085480617,2149.8633316767546,2078.0573157777644,5730.7994827351376,6301.6675817007499,6860.0019007715991,7405.9727898954507,198842.20505484488,235034.32185307692,235034.32185321851,null,null,null,null,null,null,null,null,null,null,null,1.7290732565118936,626.5467620465314,1052.1831176342944,1064.9417244692129,1420.3184097199753,1500.0353085480617,2149.8633316767546,2078.0573157777644,5730.7994827351376,6301.6675817007499,6860.0019007715991,7405.9727898954507,198842.20505484488,235034.32185307692,235034.32185321851,null,{"$f":"IF(AR207>R99,R99-AR207,MIN(-SUM(BI207:$BU207),R99-AR207))","v":0},{"$f":"IF(AS207>S99,S99-AS207,MIN(-SUM(BJ207:$BU207),S99-AS207))","v":0},{"$f":"IF(AT207>T99,T99-AT207,MIN(-SUM(BK207:$BU207),T99-AT207))","v":0},{"$f":"IF(AU207>U99,U99-AU207,MIN(-SUM(BL207:$BU207),U99-AU207))","v":0},{"$f":"IF(AV207>V99,V99-AV207,MIN(-SUM(BM207:$BU207),V99-AV207))","v":0},{"$f":"IF(AW207>W99,W99-AW207,MIN(-SUM(BN207:$BU207),W99-AW207))","v":0},{"$f":"IF(AX207>X99,X99-AX207,MIN(-SUM(BO207:$BU207),X99-AX207))","v":0},{"$f":"IF(AY207>Y99,Y99-AY207,MIN(-SUM(BP207:$BU207),Y99-AY207))","v":0},{"$f":"IF(AZ207>Z99,Z99-AZ207,MIN(-SUM(BQ207:$BU207),Z99-AZ207))","v":0},{"$f":"IF(BA207>AA99,AA99-BA207,MIN(-SUM(BR207:$BU207),AA99-BA207))","v":0},{"$f":"IF(BB207>AB99,AB99-BB207,MIN(-SUM(BS207:$BU207),AB99-BB207))","v":0},{"$f":"IF(BC207>AC99,AC99-BC207,MIN(-SUM(BT207:$BU207),AC99-BC207))","v":0},{"$f":"IF(BD207>AD99,AD99-BD207,MIN(-SUM(BU207:$BU207),AD99-BD207))","v":0},null,0,0]
["Leavers","2019-08-01",{"$f":"IF($B208>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B208))+IF(B208<DATE(2020,2,28),0,1)+IF($B208>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B208>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E208+F208+IF(C208=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B208,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":235257.05832308321},{"$f":"IF(C208=1,INPUTS!L$45,IF(C208=0,INPUTS!K$45,IF(C208=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D101)","v":235257.05832308321},{"$f":"IF(B208>=DATE(2023,2,1),0,IF(E208-D100+D99<0,-(E208-D100+D99),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B208,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,235257.05832308321,null,null,null,null,null,165246204.66253793,null,315.41069313695033,707.24943090225008,806.45501355365616,1148.9209113554948,1265.7762654223975,1868.6327206817093,1846.500932121452,5180.4992457204426,5776.0745812200903,6360.5272186355569,6933.9833325982763,7496.5680858399091,195550.45989175272,235257.05832294089,235257.05832308321,null,null,null,null,null,null,null,null,null,null,null,315.41069313695033,707.24943090225008,806.45501355365616,1148.9209113554948,1265.7762654223975,1868.6327206817093,1846.500932121452,5180.4992457204426,5776.0745812200903,6360.5272186355569,6933.9833325982763,7496.5680858399091,195550.45989175272,235257.05832294089,235257.05832308321,null,{"$f":"IF(AR208>R100,R100-AR208,MIN(-SUM(BI208:$BU208),R100-AR208))","v":0},{"$f":"IF(AS208>S100,S100-AS208,MIN(-SUM(BJ208:$BU208),S100-AS208))","v":0},{"$f":"IF(AT208>T100,T100-AT208,MIN(-SUM(BK208:$BU208),T100-AT208))","v":0},{"$f":"IF(AU208>U100,U100-AU208,MIN(-SUM(BL208:$BU208),U100-AU208))","v":0},{"$f":"IF(AV208>V100,V100-AV208,MIN(-SUM(BM208:$BU208),V100-AV208))","v":0},{"$f":"IF(AW208>W100,W100-AW208,MIN(-SUM(BN208:$BU208),W100-AW208))","v":0},{"$f":"IF(AX208>X100,X100-AX208,MIN(-SUM(BO208:$BU208),X100-AX208))","v":0},{"$f":"IF(AY208>Y100,Y100-AY208,MIN(-SUM(BP208:$BU208),Y100-AY208))","v":0},{"$f":"IF(AZ208>Z100,Z100-AZ208,MIN(-SUM(BQ208:$BU208),Z100-AZ208))","v":0},{"$f":"IF(BA208>AA100,AA100-BA208,MIN(-SUM(BR208:$BU208),AA100-BA208))","v":0},{"$f":"IF(BB208>AB100,AB100-BB208,MIN(-SUM(BS208:$BU208),AB100-BB208))","v":0},{"$f":"IF(BC208>AC100,AC100-BC208,MIN(-SUM(BT208:$BU208),AC100-BC208))","v":0},{"$f":"IF(BD208>AD100,AD100-BD208,MIN(-SUM(BU208:$BU208),AD100-BD208))","v":0},null,0,0]
["Leavers","2019-07-01",{"$f":"IF($B209>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B209))+IF(B209<DATE(2020,2,28),0,1)+IF($B209>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B209>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E209+F209+IF(C209=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B209,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":235043.67886428861},{"$f":"IF(C209=1,INPUTS!L$45,IF(C209=0,INPUTS!K$45,IF(C209=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D102)","v":235043.67886428861},{"$f":"IF(B209>=DATE(2023,2,1),0,IF(E209-D101+D100<0,-(E209-D101+D100),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B209,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,235043.67886428861,null,null,null,null,null,164020368.86562234,null,356.45526263169239,542.71896544744357,871.08813239317351,1025.1398648892987,1578.7206173211814,1606.9139234197553,4608.9048488878107,5227.9022217070615,5837.3110527481822,6437.218631734705,7027.7117207287956,7608.8765561233995,192314.71706611285,235043.67886414536,235043.67886428861,null,null,null,null,null,null,null,null,null,null,null,356.45526263169239,542.71896544744357,871.08813239317351,1025.1398648892987,1578.7206173211814,1606.9139234197553,4608.9048488878107,5227.9022217070615,5837.3110527481822,6437.218631734705,7027.7117207287956,7608.8765561233995,192314.71706611285,235043.67886414536,235043.67886428861,null,{"$f":"IF(AR209>R101,R101-AR209,MIN(-SUM(BI209:$BU209),R101-AR209))","v":0},{"$f":"IF(AS209>S101,S101-AS209,MIN(-SUM(BJ209:$BU209),S101-AS209))","v":0},{"$f":"IF(AT209>T101,T101-AT209,MIN(-SUM(BK209:$BU209),T101-AT209))","v":0},{"$f":"IF(AU209>U101,U101-AU209,MIN(-SUM(BL209:$BU209),U101-AU209))","v":0},{"$f":"IF(AV209>V101,V101-AV209,MIN(-SUM(BM209:$BU209),V101-AV209))","v":0},{"$f":"IF(AW209>W101,W101-AW209,MIN(-SUM(BN209:$BU209),W101-AW209))","v":0},{"$f":"IF(AX209>X101,X101-AX209,MIN(-SUM(BO209:$BU209),X101-AX209))","v":0},{"$f":"IF(AY209>Y101,Y101-AY209,MIN(-SUM(BP209:$BU209),Y101-AY209))","v":0},{"$f":"IF(AZ209>Z101,Z101-AZ209,MIN(-SUM(BQ209:$BU209),Z101-AZ209))","v":0},{"$f":"IF(BA209>AA101,AA101-BA209,MIN(-SUM(BR209:$BU209),AA101-BA209))","v":0},{"$f":"IF(BB209>AB101,AB101-BB209,MIN(-SUM(BS209:$BU209),AB101-BB209))","v":0},{"$f":"IF(BC209>AC101,AC101-BC209,MIN(-SUM(BT209:$BU209),AC101-BC209))","v":0},{"$f":"IF(BD209>AD101,AD101-BD209,MIN(-SUM(BU209:$BU209),AD101-BD209))","v":0},null,0,0]
["Leavers","2019-06-01",{"$f":"IF($B210>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B210))+IF(B210<DATE(2020,2,28),0,1)+IF($B210>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B210>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E210+F210+IF(C210=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B210,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":235814.93091430911},{"$f":"IF(C210=1,INPUTS!L$45,IF(C210=0,INPUTS!K$45,IF(C210=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D103)","v":235814.93091430911},{"$f":"IF(B210>=DATE(2023,2,1),0,IF(E210-D102+D101<0,-(E210-D102+D101),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B210,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,235814.93091430911,null,null,null,null,null,162525812.39723623,null,275.15268619838707,589.69996401927244,781.87455121471623,1286.2379247684082,1365.7515015192607,4035.0272787007711,4679.1521366092556,5315.3153728840734,5943.5715608629007,6563.9750527390788,7176.5799799816577,7781.4402537554161,190021.15265091081,235814.930914164,235814.93091430911,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N102,0,$D210*R102*R$4/$P210)","v":275.15268619838707},589.69996401927244,781.87455121471623,1286.2379247684082,1365.7515015192607,4035.0272787007711,4679.1521366092556,5315.3153728840734,5943.5715608629007,6563.9750527390788,7176.5799799816577,7781.4402537554161,190021.15265091081,235814.930914164,235814.93091430911,null,{"$f":"IF(AR210>R102,R102-AR210,MIN(-SUM(BI210:$BU210),R102-AR210))","v":0},{"$f":"IF(AS210>S102,S102-AS210,MIN(-SUM(BJ210:$BU210),S102-AS210))","v":0},{"$f":"IF(AT210>T102,T102-AT210,MIN(-SUM(BK210:$BU210),T102-AT210))","v":0},{"$f":"IF(AU210>U102,U102-AU210,MIN(-SUM(BL210:$BU210),U102-AU210))","v":0},{"$f":"IF(AV210>V102,V102-AV210,MIN(-SUM(BM210:$BU210),V102-AV210))","v":0},{"$f":"IF(AW210>W102,W102-AW210,MIN(-SUM(BN210:$BU210),W102-AW210))","v":0},{"$f":"IF(AX210>X102,X102-AX210,MIN(-SUM(BO210:$BU210),X102-AX210))","v":0},{"$f":"IF(AY210>Y102,Y102-AY210,MIN(-SUM(BP210:$BU210),Y102-AY210))","v":0},{"$f":"IF(AZ210>Z102,Z102-AZ210,MIN(-SUM(BQ210:$BU210),Z102-AZ210))","v":0},{"$f":"IF(BA210>AA102,AA102-BA210,MIN(-SUM(BR210:$BU210),AA102-BA210))","v":0},{"$f":"IF(BB210>AB102,AB102-BB210,MIN(-SUM(BS210:$BU210),AB102-BB210))","v":0},{"$f":"IF(BC210>AC102,AC102-BC210,MIN(-SUM(BT210:$BU210),AC102-BC210))","v":0},{"$f":"IF(BD210>AD102,AD102-BD210,MIN(-SUM(BU210:$BU210),AD102-BD210))","v":0},null,0,0]
["Leavers","2019-05-01",{"$f":"IF($B211>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B211))+IF(B211<DATE(2020,2,28),0,1)+IF($B211>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B211>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E211+F211+IF(C211=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B211,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":236372.75399753996},{"$f":"IF(C211=1,INPUTS!L$45,IF(C211=0,INPUTS!K$45,IF(C211=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D104)","v":236372.75399753996},{"$f":"IF(B211>=DATE(2023,2,1),0,IF(E211-D103+D102<0,-(E211-D103+D102),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B211,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,236372.75399753996,null,null,null,null,null,160777729.70750582,null,299.20072216005184,529.72107818854045,981.80413696598441,1113.6423868806596,3432.3538408622449,4100.066471723394,4761.5929341910305,5416.9616313453407,6066.2009083686953,6709.3390525456498,7346.40429326294,7977.4248020094819,187638.04173888898,236372.75399739298,236372.75399753996,null,null,null,null,null,null,null,null,null,null,null,299.20072216005184,529.72107818854045,981.80413696598441,1113.6423868806596,3432.3538408622449,4100.066471723394,4761.5929341910305,5416.9616313453407,6066.2009083686953,6709.3390525456498,7346.40429326294,7977.4248020094819,187638.04173888898,236372.75399739298,236372.75399753996,null,{"$f":"IF(AR211>R103,R103-AR211,MIN(-SUM(BI211:$BU211),R103-AR211))","v":0},{"$f":"IF(AS211>S103,S103-AS211,MIN(-SUM(BJ211:$BU211),S103-AS211))","v":0},{"$f":"IF(AT211>T103,T103-AT211,MIN(-SUM(BK211:$BU211),T103-AT211))","v":0},{"$f":"IF(AU211>U103,U103-AU211,MIN(-SUM(BL211:$BU211),U103-AU211))","v":0},{"$f":"IF(AV211>V103,V103-AV211,MIN(-SUM(BM211:$BU211),V103-AV211))","v":0},{"$f":"IF(AW211>W103,W103-AW211,MIN(-SUM(BN211:$BU211),W103-AW211))","v":0},{"$f":"IF(AX211>X103,X103-AX211,MIN(-SUM(BO211:$BU211),X103-AX211))","v":0},{"$f":"IF(AY211>Y103,Y103-AY211,MIN(-SUM(BP211:$BU211),Y103-AY211))","v":0},{"$f":"IF(AZ211>Z103,Z103-AZ211,MIN(-SUM(BQ211:$BU211),Z103-AZ211))","v":0},{"$f":"IF(BA211>AA103,AA103-BA211,MIN(-SUM(BR211:$BU211),AA103-BA211))","v":0},{"$f":"IF(BB211>AB103,AB103-BB211,MIN(-SUM(BS211:$BU211),AB103-BB211))","v":0},{"$f":"IF(BC211>AC103,AC103-BC211,MIN(-SUM(BT211:$BU211),AC103-BC211))","v":0},{"$f":"IF(BD211>AD103,AD103-BD211,MIN(-SUM(BU211:$BU211),AD103-BD211))","v":0},null,0,0]
["Leavers","2019-04-01",{"$f":"IF($B212>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B212))+IF(B212<DATE(2020,2,28),0,1)+IF($B212>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B212>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E212+F212+IF(C212=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B212,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":237314.51158261581},{"$f":"IF(C212=1,INPUTS!L$45,IF(C212=0,INPUTS!K$45,IF(C212=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D105)","v":237314.51158261581},{"$f":"IF(B212>=DATE(2023,2,1),0,IF(E212-D104+D103<0,-(E212-D104+D103),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B212,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,237314.51158261581,null,null,null,null,null,158713186.02898476,null,269.77821837885301,667.68874747657583,853.29516744838133,2809.4874825915508,3501.1320207320205,4188.5053165476293,4871.6172153774323,5550.4775625604816,6225.0962034358326,6895.4829833425392,7561.6477476196551,8223.6003416062304,185696.70257534913,237314.51158246631,237314.51158261581,null,null,null,null,null,null,null,null,null,null,null,269.77821837885301,667.68874747657583,853.29516744838133,2809.4874825915508,3501.1320207320205,4188.5053165476293,4871.6172153774323,5550.4775625604816,6225.0962034358326,6895.4829833425392,7561.6477476196551,8223.6003416062304,185696.70257534913,237314.51158246631,237314.51158261581,null,{"$f":"IF(AR212>R104,R104-AR212,MIN(-SUM(BI212:$BU212),R104-AR212))","v":0},{"$f":"IF(AS212>S104,S104-AS212,MIN(-SUM(BJ212:$BU212),S104-AS212))","v":0},{"$f":"IF(AT212>T104,T104-AT212,MIN(-SUM(BK212:$BU212),T104-AT212))","v":0},{"$f":"IF(AU212>U104,U104-AU212,MIN(-SUM(BL212:$BU212),U104-AU212))","v":0},{"$f":"IF(AV212>V104,V104-AV212,MIN(-SUM(BM212:$BU212),V104-AV212))","v":0},{"$f":"IF(AW212>W104,W104-AW212,MIN(-SUM(BN212:$BU212),W104-AW212))","v":0},{"$f":"IF(AX212>X104,X104-AX212,MIN(-SUM(BO212:$BU212),X104-AX212))","v":0},{"$f":"IF(AY212>Y104,Y104-AY212,MIN(-SUM(BP212:$BU212),Y104-AY212))","v":0},{"$f":"IF(AZ212>Z104,Z104-AZ212,MIN(-SUM(BQ212:$BU212),Z104-AZ212))","v":0},{"$f":"IF(BA212>AA104,AA104-BA212,MIN(-SUM(BR212:$BU212),AA104-BA212))","v":0},{"$f":"IF(BB212>AB104,AB104-BB212,MIN(-SUM(BS212:$BU212),AB104-BB212))","v":0},{"$f":"IF(BC212>AC104,AC104-BC212,MIN(-SUM(BT212:$BU212),AC104-BC212))","v":0},{"$f":"IF(BD212>AD104,AD104-BD212,MIN(-SUM(BU212:$BU212),AD104-BD212))","v":0},null,0,0]
["Leavers","2019-03-01",{"$f":"IF($B213>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B213))+IF(B213<DATE(2020,2,28),0,1)+IF($B213>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B213>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E213+F213+IF(C213=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B213,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":237491.53567035668},{"$f":"IF(C213=1,INPUTS!L$45,IF(C213=0,INPUTS!K$45,IF(C213=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D106)","v":237491.53567035668},{"$f":"IF(B213>=DATE(2023,2,1),0,IF(E213-D105+D104<0,-(E213-D105+D104),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B213,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,237491.53567035668,null,null,null,null,null,156328001.76822224,null,339.7069335069221,579.735183855576,2150.6626177067892,2863.1605247525081,3573.4636157032887,4281.5718905591293,4987.4853493200317,5691.2039919859963,6392.7278185570212,7092.0568290331066,7789.1910234142551,8484.1304017004641,183266.43949010971,237491.53567020482,237491.53567035668,null,null,null,null,null,null,null,null,null,null,null,339.7069335069221,579.735183855576,2150.6626177067892,2863.1605247525081,3573.4636157032887,4281.5718905591293,4987.4853493200317,5691.2039919859963,6392.7278185570212,7092.0568290331066,7789.1910234142551,8484.1304017004641,183266.43949010971,237491.53567020482,237491.53567035668,null,{"$f":"IF(AR213>R105,R105-AR213,MIN(-SUM(BI213:$BU213),R105-AR213))","v":0},{"$f":"IF(AS213>S105,S105-AS213,MIN(-SUM(BJ213:$BU213),S105-AS213))","v":0},{"$f":"IF(AT213>T105,T105-AT213,MIN(-SUM(BK213:$BU213),T105-AT213))","v":0},{"$f":"IF(AU213>U105,U105-AU213,MIN(-SUM(BL213:$BU213),U105-AU213))","v":0},{"$f":"IF(AV213>V105,V105-AV213,MIN(-SUM(BM213:$BU213),V105-AV213))","v":0},{"$f":"IF(AW213>W105,W105-AW213,MIN(-SUM(BN213:$BU213),W105-AW213))","v":0},{"$f":"IF(AX213>X105,X105-AX213,MIN(-SUM(BO213:$BU213),X105-AX213))","v":0},{"$f":"IF(AY213>Y105,Y105-AY213,MIN(-SUM(BP213:$BU213),Y105-AY213))","v":0},{"$f":"IF(AZ213>Z105,Z105-AZ213,MIN(-SUM(BQ213:$BU213),Z105-AZ213))","v":0},{"$f":"IF(BA213>AA105,AA105-BA213,MIN(-SUM(BR213:$BU213),AA105-BA213))","v":0},{"$f":"IF(BB213>AB105,AB105-BB213,MIN(-SUM(BS213:$BU213),AB105-BB213))","v":0},{"$f":"IF(BC213>AC105,AC105-BC213,MIN(-SUM(BT213:$BU213),AC105-BC213))","v":0},{"$f":"IF(BD213>AD105,AD105-BD213,MIN(-SUM(BU213:$BU213),AD105-BD213))","v":0},null,0,0]
["Leavers","2019-02-01",{"$f":"IF($B214>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B214))+IF(B214<DATE(2020,2,28),0,1)+IF($B214>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B214>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E214+F214+IF(C214=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B214,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":234337.94239442391},{"$f":"IF(C214=1,INPUTS!L$45,IF(C214=0,INPUTS!K$45,IF(C214=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D107)","v":234337.94239442391},{"$f":"IF(B214>=DATE(2023,2,1),0,IF(E214-D106+D105<0,-(E214-D106+D105),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B214,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,234337.94239442391,null,null,null,null,null,153551160.80009997,null,291.63598117048997,1444.7302865006227,2167.0954297509338,2889.4605730012454,3611.825716251557,4334.1908595018676,5056.5560027521797,5778.9211460024908,6501.2862892528028,7223.6514325031139,7946.0165757534251,8668.3817190037353,178424.19038282687,234337.94239427132,234337.94239442391,null,null,null,null,null,null,null,null,null,null,null,291.63598117048997,1444.7302865006227,2167.0954297509338,2889.4605730012454,3611.825716251557,4334.1908595018676,5056.5560027521797,5778.9211460024908,6501.2862892528028,7223.6514325031139,7946.0165757534251,8668.3817190037353,178424.19038282687,234337.94239427132,234337.94239442391,null,{"$f":"IF(AR214>R106,R106-AR214,MIN(-SUM(BI214:$BU214),R106-AR214))","v":0},{"$f":"IF(AS214>S106,S106-AS214,MIN(-SUM(BJ214:$BU214),S106-AS214))","v":0},{"$f":"IF(AT214>T106,T106-AT214,MIN(-SUM(BK214:$BU214),T106-AT214))","v":0},{"$f":"IF(AU214>U106,U106-AU214,MIN(-SUM(BL214:$BU214),U106-AU214))","v":0},{"$f":"IF(AV214>V106,V106-AV214,MIN(-SUM(BM214:$BU214),V106-AV214))","v":0},{"$f":"IF(AW214>W106,W106-AW214,MIN(-SUM(BN214:$BU214),W106-AW214))","v":0},{"$f":"IF(AX214>X106,X106-AX214,MIN(-SUM(BO214:$BU214),X106-AX214))","v":0},{"$f":"IF(AY214>Y106,Y106-AY214,MIN(-SUM(BP214:$BU214),Y106-AY214))","v":0},{"$f":"IF(AZ214>Z106,Z106-AZ214,MIN(-SUM(BQ214:$BU214),Z106-AZ214))","v":0},{"$f":"IF(BA214>AA106,AA106-BA214,MIN(-SUM(BR214:$BU214),AA106-BA214))","v":0},{"$f":"IF(BB214>AB106,AB106-BB214,MIN(-SUM(BS214:$BU214),AB106-BB214))","v":0},{"$f":"IF(BC214>AC106,AC106-BC214,MIN(-SUM(BT214:$BU214),AC106-BC214))","v":0},{"$f":"IF(BD214>AD106,AD106-BD214,MIN(-SUM(BU214:$BU214),AD106-BD214))","v":0},null,0,0]
["Leavers","2019-01-01",{"$f":"IF($B215>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B215))+IF(B215<DATE(2020,2,28),0,1)+IF($B215>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B215>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E215+F215+IF(C215=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B215,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C215=1,INPUTS!L$45,IF(C215=0,INPUTS!K$45,IF(C215=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D108)","v":0},{"$f":"IF(B215>=DATE(2023,2,1),0,IF(E215-D107+D106<0,-(E215-D107+D106),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B215,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R107,0,$N107-1,1,$AD$5-$N107+1),OFFSET($R$4,0,$N107-1,1,$AD$5-$N107+1))+0.0001","v":147680062.40009999},null,{"$f":"AR215+BH215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N107,0,$D215*R107*R$4/$P215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR215>R107,R107-AR215,MIN(-SUM(BI215:$BU215),R107-AR215))","v":0},{"$f":"IF(AS215>S107,S107-AS215,MIN(-SUM(BJ215:$BU215),S107-AS215))","v":0},{"$f":"IF(AT215>T107,T107-AT215,MIN(-SUM(BK215:$BU215),T107-AT215))","v":0},{"$f":"IF(AU215>U107,U107-AU215,MIN(-SUM(BL215:$BU215),U107-AU215))","v":0},{"$f":"IF(AV215>V107,V107-AV215,MIN(-SUM(BM215:$BU215),V107-AV215))","v":0},{"$f":"IF(AW215>W107,W107-AW215,MIN(-SUM(BN215:$BU215),W107-AW215))","v":0},{"$f":"IF(AX215>X107,X107-AX215,MIN(-SUM(BO215:$BU215),X107-AX215))","v":0},{"$f":"IF(AY215>Y107,Y107-AY215,MIN(-SUM(BP215:$BU215),Y107-AY215))","v":0},{"$f":"IF(AZ215>Z107,Z107-AZ215,MIN(-SUM(BQ215:$BU215),Z107-AZ215))","v":0},{"$f":"IF(BA215>AA107,AA107-BA215,MIN(-SUM(BR215:$BU215),AA107-BA215))","v":0},{"$f":"IF(BB215>AB107,AB107-BB215,MIN(-SUM(BS215:$BU215),AB107-BB215))","v":0},{"$f":"IF(BC215>AC107,AC107-BC215,MIN(-SUM(BT215:$BU215),AC107-BC215))","v":0},{"$f":"IF(BD215>AD107,AD107-BD215,MIN(-SUM(BU215:$BU215),AD107-BD215))","v":0},null,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Churn Back (UNW)",{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(S$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":1.3296753246412812E-2},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(T$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":3.5418350575964493E-2},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(U$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0.51116989365550169},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(V$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(W$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(X$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(Y$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(Z$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(AA$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Churn Back (Post)",{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(S$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":1.1996877446048652E-2},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(T$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":2.4302298997485164E-2},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(U$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0.31623771974245818},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(V$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(W$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(X$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(Y$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(Z$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(AA$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUTS!$H$21","v":"CHIP"},{"$f":"INPUTS!$H$22","v":"Children"},{"$f":"INPUTS!$H$23","v":"Expansion"},{"$f":"INPUTS!$H$24","v":"Adult"},{"$f":"INPUTS!$H$25","v":"Aged"},{"$f":"INPUTS!$H$26","v":"Disabled"},{"$f":"INPUTS!$H$27","v":"COVID New"},{"$f":"INPUTS!$H$28","v":"Unknown"},{"$f":"INPUTS!$H$29","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Joiners","Population 1","Population 2","Population 3","Population 4","Population 5","Population 6","Population 7","Population 8","Population 9",null,"RowLookup"]
["Joiners",{"$f":"B114","v":"2027-06-01"},{"$f":"C114","v":5},{"$f":"MAX(0,E222)+F222","v":250566.26085506976},null,{"$f":"IF(C223>=2,E115*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C223-1,1)+INDEX(INPUTS!$K$8:$K$11,$C223-1,1))^(1/12)-1)*D7,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B222,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":250566.26085506976},null,null,null,{"$f":"D222","v":250566.26085506976},null,null,null,null,null,null,null,{"$f":"$J222+SUM(S222:AA222)","v":382027.78814308054},{"$f":"IF($C222<2,0,IF($C222=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":2389.7574968703698},{"$f":"IF($C222<2,0,IF($C222=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":10879.53165628127},{"$f":"IF($C222<2,0,IF($C222=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":118192.23813485913},{"$f":"IF($C222<2,0,IF($C222=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},null,{"$f":"ROW(Q115)","v":115}]
["Joiners",{"$f":"B115","v":"2027-05-01"},5,{"$f":"MAX(0,E223)+F223","v":250453.4783532712},null,{"$f":"IF(C224>=2,E116*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C224-1,1)+INDEX(INPUTS!$K$8:$K$11,$C224-1,1))^(1/12)-1)*D8,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B223,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":250453.4783532712},null,null,null,250453.4783532712,null,null,null,null,null,null,null,{"$f":"$J223+SUM(S223:AA223)","v":381839.52914091427},{"$f":"IF($C223<2,0,IF($C223=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":2383.6632950887206},{"$f":"IF($C223<2,0,IF($C223=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":10862.625894724793},{"$f":"IF($C223<2,0,IF($C223=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":118139.76159782957},{"$f":"IF($C223<2,0,IF($C223=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},null,116]
["Joiners","2027-04-01",5,250341.00017534578,null,{"$f":"IF(C225>=2,E117*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C225-1,1)+INDEX(INPUTS!$K$8:$K$11,$C225-1,1))^(1/12)-1)*D9,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B224,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":250341.00017534578},null,null,null,250341.00017534578,null,null,null,null,null,null,null,{"$f":"$J224+SUM(S224:AA224)","v":381651.75924705795},{"$f":"IF($C224<2,0,IF($C224=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":2377.5814914614994},{"$f":"IF($C224<2,0,IF($C224=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":10845.750804973546},{"$f":"IF($C224<2,0,IF($C224=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":118087.4267752771},{"$f":"IF($C224<2,0,IF($C224=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},null,117]
["Joiners","2027-03-01",5,250228.82581360854,null,{"$f":"IF(C226>=2,E118*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C226-1,1)+INDEX(INPUTS!$K$8:$K$11,$C226-1,1))^(1/12)-1)*D10,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B225,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":250228.82581360854},null,null,null,250228.82581360854,null,null,null,null,null,null,null,381464.47696393309,{"$f":"IF($C225<2,0,IF($C225=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":2371.5119696408469},{"$f":"IF($C225<2,0,IF($C225=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":10828.906291458939},{"$f":"IF($C225<2,0,IF($C225=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":118035.23288922478},{"$f":"IF($C225<2,0,IF($C225=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},null,118]
["Joiners","2027-02-01",5,250116.95477105767,null,{"$f":"IF(C227>=2,E119*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C227-1,1)+INDEX(INPUTS!$K$8:$K$11,$C227-1,1))^(1/12)-1)*D11,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B226,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":250116.95477105767},null,null,null,250116.95477105767,null,null,null,null,null,null,null,381277.68085179513,{"$f":"IF($C226<2,0,IF($C226=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":2365.4545861399038},{"$f":"IF($C226<2,0,IF($C226=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":10812.092255180993},{"$f":"IF($C226<2,0,IF($C226=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":117983.1792394166},{"$f":"IF($C226<2,0,IF($C226=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},null,119]
["Joiners","2027-01-01",5,250005.38656065671,null,{"$f":"IF(C228>=2,E120*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C228-1,1)+INDEX(INPUTS!$K$8:$K$11,$C228-1,1))^(1/12)-1)*D12,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B227,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":250005.38656065671},null,null,null,250005.38656065671,null,null,null,null,null,null,null,381091.36949788785,{"$f":"IF($C227<2,0,IF($C227=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":2359.4091685571661},{"$f":"IF($C227<2,0,IF($C227=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":10795.308592444995},{"$f":"IF($C227<2,0,IF($C227=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":117931.26517622899},{"$f":"IF($C227<2,0,IF($C227=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},null,120]
["Joiners","2026-12-01",5,249894.12068493577,null,{"$f":"IF(C229>=2,E121*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C229-1,1)+INDEX(INPUTS!$K$8:$K$11,$C229-1,1))^(1/12)-1)*D13,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B228,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":249894.12068493577},null,null,null,249894.12068493577,null,null,null,null,null,null,null,380905.54152012191,{"$f":"IF($C228<2,0,IF($C228=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":2353.3755178711285},{"$f":"IF($C228<2,0,IF($C228=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":10778.555195675634},{"$f":"IF($C228<2,0,IF($C228=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":117879.49012163936},{"$f":"IF($C228<2,0,IF($C228=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},null,121]
["Joiners","2026-11-01",5,249783.15601664368,null,{"$f":"IF(C230>=2,E122*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C230-1,1)+INDEX(INPUTS!$K$8:$K$11,$C230-1,1))^(1/12)-1)*D14,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B229,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":249783.15601664368},null,null,null,249783.15601664368,null,null,null,null,null,null,null,380720.19592283294,{"$f":"IF($C229<2,0,IF($C229=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":2347.3535305422765},{"$f":"IF($C229<2,0,IF($C229=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":10761.831994895283},{"$f":"IF($C229<2,0,IF($C229=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":117827.85438075167},{"$f":"IF($C229<2,0,IF($C229=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},null,122]
["Joiners","2026-10-01",5,249672.49104971782,null,{"$f":"IF(C231>=2,E123*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C231-1,1)+INDEX(INPUTS!$K$8:$K$11,$C231-1,1))^(1/12)-1)*D15,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B230,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":249672.49104971782},null,null,null,249672.49104971782,null,null,null,null,null,null,null,380535.37308275723,{"$f":"IF($C230<2,0,IF($C230=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":2341.3463920952186},{"$f":"IF($C230<2,0,IF($C230=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":10745.1409599381},{"$f":"IF($C230<2,0,IF($C230=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":117776.39468100612},{"$f":"IF($C230<2,0,IF($C230=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},null,123]
["Joiners","2026-09-01",5,249562.12414567996,null,{"$f":"IF(C232>=2,E124*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C232-1,1)+INDEX(INPUTS!$K$8:$K$11,$C232-1,1))^(1/12)-1)*D16,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B231,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":249562.12414567996},null,null,null,249562.12414567996,null,null,null,null,null,null,null,380351.09382442629,{"$f":"IF($C231<2,0,IF($C231=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":2335.3569738777683},{"$f":"IF($C231<2,0,IF($C231=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":10728.483234525082},{"$f":"IF($C231<2,0,IF($C231=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":117725.1294703435},{"$f":"IF($C231<2,0,IF($C231=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},null,124]
["Joiners","2026-08-01",5,249452.05381526236,null,{"$f":"IF(C233>=2,E125*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C233-1,1)+INDEX(INPUTS!$K$8:$K$11,$C233-1,1))^(1/12)-1)*D17,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B232,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":249452.05381526236},null,null,null,249452.05381526236,null,null,null,null,null,null,null,380167.36360183964,{"$f":"IF($C232<2,0,IF($C232=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":2329.3879083545062},{"$f":"IF($C232<2,0,IF($C232=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":10711.859308587267},{"$f":"IF($C232<2,0,IF($C232=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":117674.06256963547},{"$f":"IF($C232<2,0,IF($C232=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},null,125]
["Joiners","2026-07-01",5,249342.27867929678,null,{"$f":"IF(C234>=2,E126*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C234-1,1)+INDEX(INPUTS!$K$8:$K$11,$C234-1,1))^(1/12)-1)*D18,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B233,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":249342.27867929678},null,null,null,249342.27867929678,null,null,null,null,null,null,null,379984.16981281061,{"$f":"IF($C233<2,0,IF($C233=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":2323.4415391877706},{"$f":"IF($C233<2,0,IF($C233=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":10695.268904270675},{"$f":"IF($C233<2,0,IF($C233=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":117623.18069005535},{"$f":"IF($C233<2,0,IF($C233=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},null,126]
["Joiners","2026-06-01",4,249232.79750763666,null,{"$f":"IF(C235>=2,E127*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C235-1,1)+INDEX(INPUTS!$K$8:$K$11,$C235-1,1))^(1/12)-1)*D19,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B234,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":249232.79750763666},null,null,null,249232.79750763666,null,null,null,null,null,null,null,379801.50375791546,{"$f":"IF($C234<2,0,IF($C234=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":2317.5203450503209},{"$f":"IF($C234<2,0,IF($C234=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":10678.711911198525},{"$f":"IF($C234<2,0,IF($C234=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":117572.47399402995},{"$f":"IF($C234<2,0,IF($C234=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},null,127]
["Joiners","2026-05-01",4,249123.61084592508,null,{"$f":"IF(C236>=2,E128*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C236-1,1)+INDEX(INPUTS!$K$8:$K$11,$C236-1,1))^(1/12)-1)*D20,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B235,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":249123.61084592508},null,null,null,249123.61084592508,null,null,null,null,null,null,null,379619.35668456322,{"$f":"IF($C235<2,0,IF($C235=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":2311.6266889389108},{"$f":"IF($C235<2,0,IF($C235=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":10662.18815451802},{"$f":"IF($C235<2,0,IF($C235=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":117521.93099518119},{"$f":"IF($C235<2,0,IF($C235=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},null,128]
["Joiners","2026-04-01",4,249014.79224475374,null,{"$f":"IF(C237>=2,E129*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C237-1,1)+INDEX(INPUTS!$K$8:$K$11,$C237-1,1))^(1/12)-1)*D21,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B236,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":249014.79224475374},null,null,null,249014.79224475374,null,null,null,null,null,null,null,379437.72487722943,{"$f":"IF($C236<2,0,IF($C236=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":2305.7549306339861},{"$f":"IF($C236<2,0,IF($C236=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":10645.694959286282},{"$f":"IF($C236<2,0,IF($C236=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":117471.48274255544},{"$f":"IF($C236<2,0,IF($C236=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},null,129]
["Joiners","2026-03-01",4,248906.38276565395,null,{"$f":"IF(C238>=2,E130*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C238-1,1)+INDEX(INPUTS!$K$8:$K$11,$C238-1,1))^(1/12)-1)*D22,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B237,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":248906.38276565395},null,null,null,248906.38276565395,null,null,null,null,null,null,null,379251.72358511423,{"$f":"IF($C237<2,0,IF($C237=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":2299.6128898040733},{"$f":"IF($C237<2,0,IF($C237=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":10628.982569527296},{"$f":"IF($C237<2,0,IF($C237=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":117416.74536012895},{"$f":"IF($C237<2,0,IF($C237=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},null,130]
["Joiners","2026-02-01",4,248798.39213364813,null,{"$f":"IF(C239>=2,E131*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C239-1,1)+INDEX(INPUTS!$K$8:$K$11,$C239-1,1))^(1/12)-1)*D23,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B238,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":248798.39213364813},null,null,null,248798.39213364813,null,null,null,null,null,null,null,379063.84570736135,{"$f":"IF($C238<2,0,IF($C238=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":2293.2279722082608},{"$f":"IF($C238<2,0,IF($C238=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":10612.182996771366},{"$f":"IF($C238<2,0,IF($C238=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":117360.04260473359},{"$f":"IF($C238<2,0,IF($C238=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},null,131]
["Joiners",{"$f":"B131","v":"2026-01-01"},4,248690.7941790389,null,{"$f":"IF(C240>=2,E132*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C240-1,1)+INDEX(INPUTS!$K$8:$K$11,$C240-1,1))^(1/12)-1)*D24,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B239,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":248690.7941790389},null,null,null,248690.7941790389,null,null,null,null,null,null,null,378876.03434672346,{"$f":"IF($C239<2,0,IF($C239=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":2286.6212021577217},{"$f":"IF($C239<2,0,IF($C239=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":10595.400370783689},{"$f":"IF($C239<2,0,IF($C239=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":117303.21859474313},{"$f":"IF($C239<2,0,IF($C239=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},null,132]
["Joiners","2025-12-01",4,248583.56771417006,null,{"$f":"IF(C241>=2,E133*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C241-1,1)+INDEX(INPUTS!$K$8:$K$11,$C241-1,1))^(1/12)-1)*D25,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B240,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":248583.56771417006},null,null,null,248583.56771417006,null,null,null,null,null,null,null,378690.58045149152,{"$f":"IF($C240<2,0,IF($C240=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":2279.8178203542011},{"$f":"IF($C240<2,0,IF($C240=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":10578.757117595533},{"$f":"IF($C240<2,0,IF($C240=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":117248.43779937176},{"$f":"IF($C240<2,0,IF($C240=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},null,133]
["Joiners","2025-11-01",4,248476.68863956659,null,{"$f":"IF(C242>=2,E134*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C242-1,1)+INDEX(INPUTS!$K$8:$K$11,$C242-1,1))^(1/12)-1)*D26,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B241,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":248476.68863956659},null,null,null,248476.68863956659,null,null,null,null,null,null,null,378506.97930990328,{"$f":"IF($C241<2,0,IF($C241=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":2272.8082208036817},{"$f":"IF($C241<2,0,IF($C241=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":10562.227733597711},{"$f":"IF($C241<2,0,IF($C241=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":117195.25471593531},{"$f":"IF($C241<2,0,IF($C241=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},null,134]
["Joiners","2025-10-01",4,248370.01764496873,null,{"$f":"IF(C243>=2,E135*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C243-1,1)+INDEX(INPUTS!$K$8:$K$11,$C243-1,1))^(1/12)-1)*D27,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B242,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":248370.01764496873},null,null,null,248370.01764496873,null,null,null,null,null,null,null,378325.23665573675,{"$f":"IF($C242<2,0,IF($C242=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":2265.5972675914131},{"$f":"IF($C242<2,0,IF($C242=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":10545.819106786836},{"$f":"IF($C242<2,0,IF($C242=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":117143.80263638978},{"$f":"IF($C242<2,0,IF($C242=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},null,135]
["Joiners","2025-09-01",4,248254.77189137705,null,{"$f":"IF(C244>=2,E136*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C244-1,1)+INDEX(INPUTS!$K$8:$K$11,$C244-1,1))^(1/12)-1)*D28,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B243,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":248254.77189137705},null,null,null,248254.77189137705,null,null,null,null,null,null,null,378139.28874292242,{"$f":"IF($C243<2,0,IF($C243=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":2258.6399677160375},{"$f":"IF($C243<2,0,IF($C243=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":10529.572094777743},{"$f":"IF($C243<2,0,IF($C243=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":117096.3047890516},{"$f":"IF($C243<2,0,IF($C243=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},null,136]
["Joiners","2025-08-01",4,248135.10923184437,null,{"$f":"IF(C245>=2,E137*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C245-1,1)+INDEX(INPUTS!$K$8:$K$11,$C245-1,1))^(1/12)-1)*D29,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B244,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":248135.10923184437},null,null,null,248135.10923184437,null,null,null,null,null,null,null,378542.08720977465,{"$f":"IF($C244<2,0,IF($C244=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":2277.3177774845853},{"$f":"IF($C244<2,0,IF($C244=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":10547.324301936007},{"$f":"IF($C244<2,0,IF($C244=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":117582.33589850966},{"$f":"IF($C244<2,0,IF($C244=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},null,137]
["Joiners","2025-07-01",4,248014.98259603616,null,{"$f":"IF(C246>=2,E138*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C246-1,1)+INDEX(INPUTS!$K$8:$K$11,$C246-1,1))^(1/12)-1)*D30,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B245,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":248014.98259603616},null,null,null,248014.98259603616,null,null,null,null,null,null,null,378629.13173193566,{"$f":"IF($C245<2,0,IF($C245=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":2293.899445709375},{"$f":"IF($C245<2,0,IF($C245=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":10543.297733056017},{"$f":"IF($C245<2,0,IF($C245=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":117776.95195713411},{"$f":"IF($C245<2,0,IF($C245=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},null,138]
["Joiners","2025-06-01",3,247898.93215215032,null,{"$f":"IF(C247>=2,E139*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C247-1,1)+INDEX(INPUTS!$K$8:$K$11,$C247-1,1))^(1/12)-1)*D31,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B246,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":247898.93215215032},null,null,null,247898.93215215032,null,null,null,null,null,null,null,378472.36126361514,{"$f":"IF($C246<2,0,IF($C246=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":2308.8611460466554},{"$f":"IF($C246<2,0,IF($C246=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":10522.187218844754},{"$f":"IF($C246<2,0,IF($C246=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":117742.38074657341},{"$f":"IF($C246<2,0,IF($C246=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},null,139]
["Joiners","2025-05-01",3,247786.30982952972,null,{"$f":"IF(C248>=2,E140*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C248-1,1)+INDEX(INPUTS!$K$8:$K$11,$C248-1,1))^(1/12)-1)*D32,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B247,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":247786.30982952972},null,null,null,247786.30982952972,null,null,null,null,null,null,null,378026.89037498046,{"$f":"IF($C247<2,0,IF($C247=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":2321.8907392640353},{"$f":"IF($C247<2,0,IF($C247=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":10480.936341375011},{"$f":"IF($C247<2,0,IF($C247=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":117437.7534648117},{"$f":"IF($C247<2,0,IF($C247=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},null,140]
["Joiners","2025-04-01",3,247677.33227945492,null,{"$f":"IF(C249>=2,E141*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C249-1,1)+INDEX(INPUTS!$K$8:$K$11,$C249-1,1))^(1/12)-1)*D33,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B248,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":247677.33227945492},null,null,null,247677.33227945492,null,null,null,null,null,null,null,377647.35498202796,{"$f":"IF($C248<2,0,IF($C248=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":2335.5061633060864},{"$f":"IF($C248<2,0,IF($C248=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":10443.935472020861},{"$f":"IF($C248<2,0,IF($C248=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":117190.58106724611},{"$f":"IF($C248<2,0,IF($C248=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},null,141]
["Joiners","2025-03-01",3,247576.46467921248,null,{"$f":"IF(C250>=2,E142*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C250-1,1)+INDEX(INPUTS!$K$8:$K$11,$C250-1,1))^(1/12)-1)*D34,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B249,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":247576.46467921248},null,null,null,247576.46467921248,null,null,null,null,null,null,null,377262.23375131283,{"$f":"IF($C249<2,0,IF($C249=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":2348.9600349613279},{"$f":"IF($C249<2,0,IF($C249=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":10405.9487171786},{"$f":"IF($C249<2,0,IF($C249=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":116930.86031996044},{"$f":"IF($C249<2,0,IF($C249=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},null,142]
["Joiners","2025-02-01",3,248543.99155840182,null,{"$f":"IF(C251>=2,E143*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C251-1,1)+INDEX(INPUTS!$K$8:$K$11,$C251-1,1))^(1/12)-1)*D35,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B250,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":248543.99155840182},null,null,null,248543.99155840182,null,null,null,null,null,null,null,378262.49890921573,{"$f":"IF($C250<2,0,IF($C250=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":2344.2134492389214},{"$f":"IF($C250<2,0,IF($C250=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":10398.933555659998},{"$f":"IF($C250<2,0,IF($C250=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":116975.36034591499},{"$f":"IF($C250<2,0,IF($C250=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},null,143]
["Joiners","2025-01-01",3,248988.26690665769,null,{"$f":"IF(C252>=2,E144*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C252-1,1)+INDEX(INPUTS!$K$8:$K$11,$C252-1,1))^(1/12)-1)*D36,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B251,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":248988.26690665769},null,null,null,248988.26690665769,null,null,null,null,null,null,null,306469.60067752691,{"$f":"IF($C251<2,0,IF($C251=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":149.49053496309295},{"$f":"IF($C251<2,0,IF($C251=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":5326.7135990830884},{"$f":"IF($C251<2,0,IF($C251=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":52005.129636823032},{"$f":"IF($C251<2,0,IF($C251=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},null,144]
["Joiners","2024-12-01",3,248940.97687958769,null,{"$f":"IF(C253>=2,E145*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C253-1,1)+INDEX(INPUTS!$K$8:$K$11,$C253-1,1))^(1/12)-1)*D37,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B252,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":248940.97687958769},null,null,null,248940.97687958769,null,null,null,null,null,null,null,345909.90693314932,{"$f":"IF($C252<2,0,IF($C252=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":252.18512302252662},{"$f":"IF($C252<2,0,IF($C252=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":8985.9730893476353},{"$f":"IF($C252<2,0,IF($C252=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":87730.771841191454},{"$f":"IF($C252<2,0,IF($C252=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},null,145]
["Joiners","2024-11-01",3,248327.32128420816,null,{"$f":"IF(C254>=2,E146*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C254-1,1)+INDEX(INPUTS!$K$8:$K$11,$C254-1,1))^(1/12)-1)*D38,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B253,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":248327.32128420816},null,null,null,248327.32128420816,null,null,null,null,null,null,null,376050.95465625025,{"$f":"IF($C253<2,0,IF($C253=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":332.16825406881168},{"$f":"IF($C253<2,0,IF($C253=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":11835.967785979614},{"$f":"IF($C253<2,0,IF($C253=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":115555.49733199368},{"$f":"IF($C253<2,0,IF($C253=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},null,146]
["Joiners","2024-10-01",3,247798.26815166185,null,{"$f":"IF(C255>=2,E147*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C255-1,1)+INDEX(INPUTS!$K$8:$K$11,$C255-1,1))^(1/12)-1)*D39,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B254,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":247798.26815166185},null,null,null,247798.26815166185,null,null,null,null,null,null,null,411920.22709351656,{"$f":"IF($C254<2,0,IF($C254=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":426.82863865350708},{"$f":"IF($C254<2,0,IF($C254=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":15208.948944861866},{"$f":"IF($C254<2,0,IF($C254=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":148486.18135833935},{"$f":"IF($C254<2,0,IF($C254=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},null,147]
["Joiners",{"$f":"B147","v":"2024-09-01"},3,247250.56570746537,null,{"$f":"IF(C256>=2,E148*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C256-1,1)+INDEX(INPUTS!$K$8:$K$11,$C256-1,1))^(1/12)-1)*D40,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B255,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":247250.56570746537},null,null,null,247250.56570746537,null,null,null,null,null,null,null,403301.40828941524,{"$f":"IF($C255<2,0,IF($C255=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":405.83825058768304},{"$f":"IF($C255<2,0,IF($C255=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":14461.010049681241},{"$f":"IF($C255<2,0,IF($C255=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":141183.99428168093},{"$f":"IF($C255<2,0,IF($C255=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},null,148]
["Joiners","2024-08-01",3,247310.40037503003,null,{"$f":"IF(C257>=2,E149*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C257-1,1)+INDEX(INPUTS!$K$8:$K$11,$C257-1,1))^(1/12)-1)*D41,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B256,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":247310.40037503003},null,null,null,247310.40037503003,null,null,null,null,null,null,null,405145.13461150462,{"$f":"IF($C256<2,0,IF($C256=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":410.47758131048835},{"$f":"IF($C256<2,0,IF($C256=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":14626.320756863519},{"$f":"IF($C256<2,0,IF($C256=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":142797.93589830061},{"$f":"IF($C256<2,0,IF($C256=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},null,149]
["Joiners","2024-07-01",3,0,null,{"$f":"IF(C258>=2,E150*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C258-1,1)+INDEX(INPUTS!$K$8:$K$11,$C258-1,1))^(1/12)-1)*D42,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B257,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,158410.12678424382,{"$f":"IF($C257<2,0,IF($C257=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":411.97399299993344},{"$f":"IF($C257<2,0,IF($C257=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":14679.641567428296},{"$f":"IF($C257<2,0,IF($C257=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":143318.51122381559},{"$f":"IF($C257<2,0,IF($C257=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},null,150]
["Joiners","2024-06-01",2,0,null,{"$f":"IF(C259>=2,E151*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C259-1,1)+INDEX(INPUTS!$K$8:$K$11,$C259-1,1))^(1/12)-1)*D43,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B258,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,300732.01875732274,{"$f":"IF($C258<2,0,IF($C258=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":541.66122891488419},{"$f":"IF($C258<2,0,IF($C258=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":25379.144990222158},{"$f":"IF($C258<2,0,IF($C258=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":274811.2125381857},{"$f":"IF($C258<2,0,IF($C258=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},null,151]
["Joiners","2024-05-01",2,0,null,{"$f":"IF(C260>=2,E152*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C260-1,1)+INDEX(INPUTS!$K$8:$K$11,$C260-1,1))^(1/12)-1)*D44,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B259,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,319116.97407449293,{"$f":"IF($C259<2,0,IF($C259=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":574.77515383644607},{"$f":"IF($C259<2,0,IF($C259=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":26930.67398457801},{"$f":"IF($C259<2,0,IF($C259=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":291611.52493607847},{"$f":"IF($C259<2,0,IF($C259=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},null,152]
["Joiners","2024-04-01",2,0,null,{"$f":"IF(C261>=2,E153*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C261-1,1)+INDEX(INPUTS!$K$8:$K$11,$C261-1,1))^(1/12)-1)*D45,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B260,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,320933.31346766243,{"$f":"IF($C260<2,0,IF($C260=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":578.04663996517706},{"$f":"IF($C260<2,0,IF($C260=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":27083.957100227362},{"$f":"IF($C260<2,0,IF($C260=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":293271.30972746987},{"$f":"IF($C260<2,0,IF($C260=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},null,153]
["Joiners","2024-03-01",2,0,null,{"$f":"IF(C262>=2,E154*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C262-1,1)+INDEX(INPUTS!$K$8:$K$11,$C262-1,1))^(1/12)-1)*D46,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B261,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,279528.79907803971,{"$f":"IF($C261<2,0,IF($C261=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":503.47120819179776},{"$f":"IF($C261<2,0,IF($C261=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":23589.779199629567},{"$f":"IF($C261<2,0,IF($C261=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":255435.54867021833},{"$f":"IF($C261<2,0,IF($C261=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},null,154]
["Joiners","2024-02-01",2,0,null,{"$f":"IF(C263>=2,E155*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C263-1,1)+INDEX(INPUTS!$K$8:$K$11,$C263-1,1))^(1/12)-1)*D47,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B262,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,246245.83649976313,{"$f":"IF($C262<2,0,IF($C262=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":443.52384878998828},{"$f":"IF($C262<2,0,IF($C262=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":20780.989046626761},{"$f":"IF($C262<2,0,IF($C262=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":225021.32360434637},{"$f":"IF($C262<2,0,IF($C262=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},null,155]
["Joiners","2024-01-01",2,0,null,{"$f":"IF(C264>=2,E156*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C264-1,1)+INDEX(INPUTS!$K$8:$K$11,$C264-1,1))^(1/12)-1)*D48,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B263,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,201426.1736362394,{"$f":"IF($C263<2,0,IF($C263=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":362.7972478562952},{"$f":"IF($C263<2,0,IF($C263=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":16998.602565378369},{"$f":"IF($C263<2,0,IF($C263=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":184064.77382300474},{"$f":"IF($C263<2,0,IF($C263=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},null,156]
["Joiners","2023-12-01",2,0,null,{"$f":"IF(C265>=2,E157*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C265-1,1)+INDEX(INPUTS!$K$8:$K$11,$C265-1,1))^(1/12)-1)*D49,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B264,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,119712.38512335323,{"$f":"IF($C264<2,0,IF($C264=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":215.61906813311541},{"$f":"IF($C264<2,0,IF($C264=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":10102.675437504698},{"$f":"IF($C264<2,0,IF($C264=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":109394.09061771542},{"$f":"IF($C264<2,0,IF($C264=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},null,157]
["Joiners","2023-11-01",2,0,null,{"$f":"IF(C266>=2,E158*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C266-1,1)+INDEX(INPUTS!$K$8:$K$11,$C266-1,1))^(1/12)-1)*D50,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B265,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,64431.958808487005,{"$f":"IF($C265<2,0,IF($C265=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":116.05114125795744},{"$f":"IF($C265<2,0,IF($C265=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":5437.4922609225723},{"$f":"IF($C265<2,0,IF($C265=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":58878.415406306478},{"$f":"IF($C265<2,0,IF($C265=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},null,158]
["Joiners","2023-10-01",2,0,null,{"$f":"IF(C267>=2,E159*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C267-1,1)+INDEX(INPUTS!$K$8:$K$11,$C267-1,1))^(1/12)-1)*D51,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B266,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.6399578679590406E-3,{"$f":"IF($C266<2,0,IF($C266=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":3.8947489579073521E-5},{"$f":"IF($C266<2,0,IF($C266=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":1.0374380981603194E-4},{"$f":"IF($C266<2,0,IF($C266=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":1.4972665685639352E-3},{"$f":"IF($C266<2,0,IF($C266=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},null,159]
["Joiners","2023-09-01",2,0,null,{"$f":"IF(C268>=2,E160*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C268-1,1)+INDEX(INPUTS!$K$8:$K$11,$C268-1,1))^(1/12)-1)*D52,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B267,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.6399578679590376E-3,{"$f":"IF($C267<2,0,IF($C267=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":3.8947489579073521E-5},{"$f":"IF($C267<2,0,IF($C267=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":1.0374380981603175E-4},{"$f":"IF($C267<2,0,IF($C267=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":1.4972665685639324E-3},{"$f":"IF($C267<2,0,IF($C267=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},null,160]
["Joiners","2023-08-01",2,0,null,{"$f":"IF(C269>=2,E161*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C269-1,1)+INDEX(INPUTS!$K$8:$K$11,$C269-1,1))^(1/12)-1)*D53,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B268,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,443.75203688885796,{"$f":"IF($C268<2,0,IF($C268=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":443.75043587847961},{"$f":"IF($C268<2,0,IF($C268=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":1.037438098160316E-4},{"$f":"IF($C268<2,0,IF($C268=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":1.49726656856393E-3},{"$f":"IF($C268<2,0,IF($C268=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},null,161]
["Joiners","2023-07-01",2,0,null,{"$f":"IF(C270>=2,E162*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C270-1,1)+INDEX(INPUTS!$K$8:$K$11,$C270-1,1))^(1/12)-1)*D54,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B269,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.6399578679590311E-3,{"$f":"IF($C269<2,0,IF($C269=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":3.8947489579073657E-5},{"$f":"IF($C269<2,0,IF($C269=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":1.0374380981603143E-4},{"$f":"IF($C269<2,0,IF($C269=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":1.4972665685639261E-3},{"$f":"IF($C269<2,0,IF($C269=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},null,162]
["Joiners","2023-06-01",2,0,null,{"$f":"IF(C271>=2,E163*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C271-1,1)+INDEX(INPUTS!$K$8:$K$11,$C271-1,1))^(1/12)-1)*D55,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B270,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,22.752345814961902,{"$f":"IF($C270<2,0,IF($C270=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":22.750744804583523},{"$f":"IF($C270<2,0,IF($C270=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":1.0374380981603126E-4},{"$f":"IF($C270<2,0,IF($C270=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":1.4972665685639222E-3},{"$f":"IF($C270<2,0,IF($C270=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},null,163]
["Joiners",{"$f":"B163","v":"2023-05-01"},2,0,null,{"$f":"IF(C272>=2,E164*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C272-1,1)+INDEX(INPUTS!$K$8:$K$11,$C272-1,1))^(1/12)-1)*D56,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B271,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.6399578679590233E-3,{"$f":"IF($C271<2,0,IF($C271=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":3.8947489579073657E-5},{"$f":"IF($C271<2,0,IF($C271=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":1.0374380981603106E-4},{"$f":"IF($C271<2,0,IF($C271=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":1.4972665685639185E-3},{"$f":"IF($C271<2,0,IF($C271=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},null,164]
["Joiners","2023-04-01",2,0,null,{"$f":"IF(C273>=2,E165*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C273-1,1)+INDEX(INPUTS!$K$8:$K$11,$C273-1,1))^(1/12)-1)*D57,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B272,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,633.99079579863508,{"$f":"IF($C272<2,0,IF($C272=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":633.98919478825667},{"$f":"IF($C272<2,0,IF($C272=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":1.0374380981603087E-4},{"$f":"IF($C272<2,0,IF($C272=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":1.4972665685639148E-3},{"$f":"IF($C272<2,0,IF($C272=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},null,165]
["Joiners","2023-03-01",1,0,null,{"$f":"IF(C274>=2,E166*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C274-1,1)+INDEX(INPUTS!$K$8:$K$11,$C274-1,1))^(1/12)-1)*D58,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B273,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C273<2,0,IF($C273=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},null,166]
["Joiners","2023-02-01",1,143253.0029290989,{"$f":"E167-D59+D58","v":143253.0029290989},{"$f":"IF(C275>=2,E167*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C275-1,1)+INDEX(INPUTS!$K$8:$K$11,$C275-1,1))^(1/12)-1)*D59,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B274,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,143253.0029290989,null,null,null,null,null,null,null,143253.0029290989,{"$f":"IF($C274<2,0,IF($C274=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},null,167]
["Joiners","2023-01-01",1,63331.002929098904,63331.002929098904,{"$f":"IF(C276>=2,E168*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C276-1,1)+INDEX(INPUTS!$K$8:$K$11,$C276-1,1))^(1/12)-1)*D60,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B275,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63331.002929098904,null,null,null,null,null,null,null,63331.002929098904,{"$f":"IF($C275<2,0,IF($C275=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},null,168]
["Joiners","2022-12-01",1,112207.0029290989,112207.0029290989,{"$f":"IF(C277>=2,E169*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C277-1,1)+INDEX(INPUTS!$K$8:$K$11,$C277-1,1))^(1/12)-1)*D61,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B276,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,112207.0029290989,null,null,null,null,null,null,null,112207.0029290989,{"$f":"IF($C276<2,0,IF($C276=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},null,169]
["Joiners","2022-11-01",1,41390.002929098904,41390.002929098904,{"$f":"IF(C278>=2,E170*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C278-1,1)+INDEX(INPUTS!$K$8:$K$11,$C278-1,1))^(1/12)-1)*D62,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B277,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,41390.002929098904,null,null,null,null,null,null,null,41390.002929098904,{"$f":"IF($C277<2,0,IF($C277=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},null,170]
["Joiners","2022-10-01",1,83404.002929098904,83404.002929098904,{"$f":"IF(C279>=2,E171*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C279-1,1)+INDEX(INPUTS!$K$8:$K$11,$C279-1,1))^(1/12)-1)*D63,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B278,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,83404.002929098904,null,null,null,null,null,null,null,83404.002929098904,{"$f":"IF($C278<2,0,IF($C278=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},null,171]
["Joiners","2022-09-01",1,94932.002929098904,94932.002929098904,{"$f":"IF(C280>=2,E172*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C280-1,1)+INDEX(INPUTS!$K$8:$K$11,$C280-1,1))^(1/12)-1)*D64,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B279,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,94932.002929098904,null,null,null,null,null,null,null,94932.002929098904,{"$f":"IF($C279<2,0,IF($C279=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},null,172]
["Joiners","2022-08-01",1,155790.0029290989,155790.0029290989,{"$f":"IF(C281>=2,E173*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C281-1,1)+INDEX(INPUTS!$K$8:$K$11,$C281-1,1))^(1/12)-1)*D65,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B280,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,155790.0029290989,null,null,null,null,null,null,null,155790.0029290989,{"$f":"IF($C280<2,0,IF($C280=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},null,173]
["Joiners","2022-07-01",1,98246.002929098904,98246.002929098904,{"$f":"IF(C282>=2,E174*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C282-1,1)+INDEX(INPUTS!$K$8:$K$11,$C282-1,1))^(1/12)-1)*D66,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B281,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,98246.002929098904,null,null,null,null,null,null,null,98246.002929098904,{"$f":"IF($C281<2,0,IF($C281=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},null,174]
["Joiners","2022-06-01",1,87006.002929098904,87006.002929098904,{"$f":"IF(C283>=2,E175*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C283-1,1)+INDEX(INPUTS!$K$8:$K$11,$C283-1,1))^(1/12)-1)*D67,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B282,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,87006.002929098904,null,null,null,null,null,null,null,87006.002929098904,{"$f":"IF($C282<2,0,IF($C282=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},null,175]
["Joiners","2022-05-01",1,123832.0029290989,123832.0029290989,{"$f":"IF(C284>=2,E176*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C284-1,1)+INDEX(INPUTS!$K$8:$K$11,$C284-1,1))^(1/12)-1)*D68,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B283,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,123832.0029290989,null,null,null,null,null,null,null,123832.0029290989,{"$f":"IF($C283<2,0,IF($C283=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},null,176]
["Joiners","2022-04-01",1,88589.002929098904,88589.002929098904,{"$f":"IF(C285>=2,E177*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C285-1,1)+INDEX(INPUTS!$K$8:$K$11,$C285-1,1))^(1/12)-1)*D69,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B284,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,88589.002929098904,null,null,null,null,null,null,null,88589.002929098904,{"$f":"IF($C284<2,0,IF($C284=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},null,177]
["Joiners","2022-03-01",1,83414.002929098904,83414.002929098904,{"$f":"IF(C286>=2,E178*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C286-1,1)+INDEX(INPUTS!$K$8:$K$11,$C286-1,1))^(1/12)-1)*D70,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B285,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,83414.002929098904,null,null,null,null,null,null,null,83414.002929098904,{"$f":"IF($C285<2,0,IF($C285=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},null,178]
["Joiners","2022-02-01",1,73339.002929098904,73339.002929098904,{"$f":"IF(C287>=2,E179*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C287-1,1)+INDEX(INPUTS!$K$8:$K$11,$C287-1,1))^(1/12)-1)*D71,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B286,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,73339.002929098904,null,null,null,null,null,null,null,73339.002929098904,{"$f":"IF($C286<2,0,IF($C286=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},null,{"$f":"ROW(Q179)","v":179}]
["Joiners",{"$f":"B179","v":"2022-01-01"},1,{"$f":"MAX(0,E287)+F287","v":116645.0029290989},116645.0029290989,{"$f":"IF(C288>=2,E180*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C288-1,1)+INDEX(INPUTS!$K$8:$K$11,$C288-1,1))^(1/12)-1)*D72,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B287,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,116645.0029290989,null,null,null,null,null,null,null,116645.0029290989,{"$f":"IF($C287<2,0,IF($C287=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},null,180]
["Joiners","2021-12-01",1,111610.0029290989,111610.0029290989,{"$f":"IF(C289>=2,E181*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C289-1,1)+INDEX(INPUTS!$K$8:$K$11,$C289-1,1))^(1/12)-1)*D73,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B288,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,111610.0029290989,null,null,null,null,null,null,null,{"$f":"$J288+SUM(S288:AA288)","v":111610.0029290989},{"$f":"IF($C288<2,0,IF($C288=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},null,181]
["Joiners","2021-11-01",1,109472.0029290989,109472.0029290989,{"$f":"IF(C290>=2,E182*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C290-1,1)+INDEX(INPUTS!$K$8:$K$11,$C290-1,1))^(1/12)-1)*D74,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B289,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,109472.0029290989,null,null,null,null,null,null,null,109472.0029290989,{"$f":"IF($C289<2,0,IF($C289=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},null,182]
["Joiners","2021-10-01",1,96107.002929098904,96107.002929098904,{"$f":"IF(C291>=2,E183*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C291-1,1)+INDEX(INPUTS!$K$8:$K$11,$C291-1,1))^(1/12)-1)*D75,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B290,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,96107.002929098904,null,null,null,null,null,null,null,96107.002929098904,{"$f":"IF($C290<2,0,IF($C290=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},null,183]
["Joiners","2021-09-01",1,102733.0029290989,102733.0029290989,{"$f":"IF(C292>=2,E184*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C292-1,1)+INDEX(INPUTS!$K$8:$K$11,$C292-1,1))^(1/12)-1)*D76,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B291,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,102733.0029290989,null,null,null,null,null,null,null,102733.0029290989,{"$f":"IF($C291<2,0,IF($C291=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},null,184]
["Joiners","2021-08-01",1,152471.0029290989,152471.0029290989,{"$f":"IF(C293>=2,E185*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C293-1,1)+INDEX(INPUTS!$K$8:$K$11,$C293-1,1))^(1/12)-1)*D77,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B292,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,152471.0029290989,null,null,null,null,null,null,null,152471.0029290989,{"$f":"IF($C292<2,0,IF($C292=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},null,185]
["Joiners","2021-07-01",1,66921.002929098904,66921.002929098904,{"$f":"IF(C294>=2,E186*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C294-1,1)+INDEX(INPUTS!$K$8:$K$11,$C294-1,1))^(1/12)-1)*D78,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B293,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,66921.002929098904,null,null,null,null,null,null,null,66921.002929098904,{"$f":"IF($C293<2,0,IF($C293=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},null,186]
["Joiners","2021-06-01",1,102386.0029290989,102386.0029290989,{"$f":"IF(C295>=2,E187*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C295-1,1)+INDEX(INPUTS!$K$8:$K$11,$C295-1,1))^(1/12)-1)*D79,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B294,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,102386.0029290989,null,null,null,null,null,null,null,102386.0029290989,{"$f":"IF($C294<2,0,IF($C294=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},null,187]
["Joiners","2021-05-01",1,77678.002929098904,77678.002929098904,{"$f":"IF(C296>=2,E188*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C296-1,1)+INDEX(INPUTS!$K$8:$K$11,$C296-1,1))^(1/12)-1)*D80,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B295,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,77678.002929098904,null,null,null,null,null,null,null,77678.002929098904,{"$f":"IF($C295<2,0,IF($C295=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},null,188]
["Joiners","2021-04-01",1,98468.002929098904,98468.002929098904,{"$f":"IF(C297>=2,E189*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C297-1,1)+INDEX(INPUTS!$K$8:$K$11,$C297-1,1))^(1/12)-1)*D81,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B296,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,98468.002929098904,null,null,null,null,null,null,null,98468.002929098904,{"$f":"IF($C296<2,0,IF($C296=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},null,189]
["Joiners","2021-03-01",1,146615.0029290989,146615.0029290989,{"$f":"IF(C298>=2,E190*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C298-1,1)+INDEX(INPUTS!$K$8:$K$11,$C298-1,1))^(1/12)-1)*D82,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B297,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,146615.0029290989,null,null,null,null,null,null,null,146615.0029290989,{"$f":"IF($C297<2,0,IF($C297=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},null,190]
["Joiners","2021-02-01",1,75102.002929098904,75102.002929098904,{"$f":"IF(C299>=2,E191*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C299-1,1)+INDEX(INPUTS!$K$8:$K$11,$C299-1,1))^(1/12)-1)*D83,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B298,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,75102.002929098904,null,null,null,null,null,null,null,75102.002929098904,{"$f":"IF($C298<2,0,IF($C298=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},null,191]
["Joiners","2021-01-01",1,184890.0029290989,{"$f":"E192-D84+D83","v":184890.0029290989},{"$f":"IF(C300>=2,E192*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C300-1,1)+INDEX(INPUTS!$K$8:$K$11,$C300-1,1))^(1/12)-1)*D84,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B299,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,184890.0029290989,null,null,null,null,null,null,null,184890.0029290989,{"$f":"IF($C299<2,0,IF($C299=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},null,192]
["Joiners","2020-12-01",1,380633.00292909704,{"$f":"E193-D85+D84","v":380633.00292909704},{"$f":"IF(C301>=2,E193*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C301-1,1)+INDEX(INPUTS!$K$8:$K$11,$C301-1,1))^(1/12)-1)*D85,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B300,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,380633.00292909704,null,null,null,null,null,null,null,380633.00292909704,{"$f":"IF($C300<2,0,IF($C300=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},null,193]
["Joiners","2020-11-01",1,323140.00292909704,323140.00292909704,{"$f":"IF(C302>=2,E194*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C302-1,1)+INDEX(INPUTS!$K$8:$K$11,$C302-1,1))^(1/12)-1)*D86,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B301,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,323140.00292909704,null,null,null,null,null,null,null,323140.00292909704,{"$f":"IF($C301<2,0,IF($C301=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},null,194]
["Joiners","2020-10-01",1,276468.00292909704,276468.00292909704,{"$f":"IF(C303>=2,E195*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C303-1,1)+INDEX(INPUTS!$K$8:$K$11,$C303-1,1))^(1/12)-1)*D87,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B302,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,276468.00292909704,null,null,null,null,null,null,null,276468.00292909704,{"$f":"IF($C302<2,0,IF($C302=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},null,195]
["Joiners",{"$f":"B195","v":"2020-09-01"},1,290472.00292909704,290472.00292909704,{"$f":"IF(C304>=2,E196*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C304-1,1)+INDEX(INPUTS!$K$8:$K$11,$C304-1,1))^(1/12)-1)*D88,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B303,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,290472.00292909704,null,null,null,null,null,null,null,290472.00292909704,{"$f":"IF($C303<2,0,IF($C303=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},null,196]
["Joiners","2020-08-01",1,321093.00292909704,321093.00292909704,{"$f":"IF(C305>=2,E197*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C305-1,1)+INDEX(INPUTS!$K$8:$K$11,$C305-1,1))^(1/12)-1)*D89,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B304,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,321093.00292909704,null,null,null,null,null,null,null,321093.00292909704,{"$f":"IF($C304<2,0,IF($C304=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},null,197]
["Joiners","2020-07-01",1,326607.00292909704,326607.00292909704,{"$f":"IF(C306>=2,E198*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C306-1,1)+INDEX(INPUTS!$K$8:$K$11,$C306-1,1))^(1/12)-1)*D90,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B305,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,326607.00292909704,null,null,null,null,null,null,null,326607.00292909704,{"$f":"IF($C305<2,0,IF($C305=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},null,198]
["Joiners","2020-06-01",1,339141.00292909704,339141.00292909704,{"$f":"IF(C307>=2,E199*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C307-1,1)+INDEX(INPUTS!$K$8:$K$11,$C307-1,1))^(1/12)-1)*D91,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B306,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,339141.00292909704,null,null,null,null,null,null,null,339141.00292909704,{"$f":"IF($C306<2,0,IF($C306=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},null,199]
["Joiners","2020-05-01",1,371336.00292909704,371336.00292909704,{"$f":"IF(C308>=2,E200*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C308-1,1)+INDEX(INPUTS!$K$8:$K$11,$C308-1,1))^(1/12)-1)*D92,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B307,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,371336.00292909704,null,null,null,null,null,null,null,371336.00292909704,{"$f":"IF($C307<2,0,IF($C307=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},null,200]
["Joiners","2020-04-01",1,421541.00292909704,421541.00292909704,{"$f":"IF(C309>=2,E201*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C309-1,1)+INDEX(INPUTS!$K$8:$K$11,$C309-1,1))^(1/12)-1)*D93,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B308,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,421541.00292909704,null,null,null,null,null,null,null,421541.00292909704,{"$f":"IF($C308<2,0,IF($C308=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},null,201]
["Joiners","2020-03-01",1,356886.56826568209,356886.56826568209,{"$f":"IF(C310>=2,E202*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C310-1,1)+INDEX(INPUTS!$K$8:$K$11,$C310-1,1))^(1/12)-1)*D94,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B309,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,356886.56826568209,null,null,null,null,null,null,null,356886.56826568209,{"$f":"IF($C309<2,0,IF($C309=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},null,202]
["Joiners","2020-02-01",0,199856.22867978737,199856.22867978737,{"$f":"IF(C311>=2,E203*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C311-1,1)+INDEX(INPUTS!$K$8:$K$11,$C311-1,1))^(1/12)-1)*D95,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B310,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D310","v":199856.22867978737},null,null,null,null,null,null,null,199856.22867978737,{"$f":"IF($C310<2,0,IF($C310=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},null,203]
["Joiners","2020-01-01",0,0,-10116.852808527648,{"$f":"IF(C312>=2,E204*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C312-1,1)+INDEX(INPUTS!$K$8:$K$11,$C312-1,1))^(1/12)-1)*D96,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B311,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C311<2,0,IF($C311=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},null,204]
["Joiners","2019-12-01",0,256563.65426404215,256563.65426404215,{"$f":"IF(C313>=2,E205*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C313-1,1)+INDEX(INPUTS!$K$8:$K$11,$C313-1,1))^(1/12)-1)*D97,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B312,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,256563.65426404215,null,null,null,null,null,null,null,256563.65426404215,{"$f":"IF($C312<2,0,IF($C312=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},null,205]
["Joiners","2019-11-01",0,190057.10414104164,190057.10414104164,{"$f":"IF(C314>=2,E206*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C314-1,1)+INDEX(INPUTS!$K$8:$K$11,$C314-1,1))^(1/12)-1)*D98,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B313,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,190057.10414104164,null,null,null,null,null,null,null,190057.10414104164,{"$f":"IF($C313<2,0,IF($C313=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},null,206]
["Joiners","2019-10-01",0,455153.3218532186,455153.3218532186,{"$f":"IF(C315>=2,E207*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C315-1,1)+INDEX(INPUTS!$K$8:$K$11,$C315-1,1))^(1/12)-1)*D99,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B314,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,455153.3218532186,null,null,null,null,null,null,null,455153.3218532186,{"$f":"IF($C314<2,0,IF($C314=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},null,207]
["Joiners","2019-09-01",0,1221.0583230834454,1221.0583230834454,{"$f":"IF(C316>=2,E208*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C316-1,1)+INDEX(INPUTS!$K$8:$K$11,$C316-1,1))^(1/12)-1)*D100,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B315,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,1221.0583230834454,null,null,null,null,null,null,null,1221.0583230834454,{"$f":"IF($C315<2,0,IF($C315=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},null,208]
["Joiners","2019-08-01",0,221546.67886428908,221546.67886428908,{"$f":"IF(C317>=2,E209*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C317-1,1)+INDEX(INPUTS!$K$8:$K$11,$C317-1,1))^(1/12)-1)*D101,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B316,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,221546.67886428908,null,null,null,null,null,null,null,221546.67886428908,{"$f":"IF($C316<2,0,IF($C316=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},null,209]
["Joiners","2019-07-01",0,248744.93091430888,248744.93091430888,{"$f":"IF(C318>=2,E210*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C318-1,1)+INDEX(INPUTS!$K$8:$K$11,$C318-1,1))^(1/12)-1)*D102,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B317,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,248744.93091430888,null,null,null,null,null,null,null,248744.93091430888,{"$f":"IF($C317<2,0,IF($C317=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},null,210]
["Joiners","2019-06-01",0,189637.7539975401,189637.7539975401,{"$f":"IF(C319>=2,E211*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C319-1,1)+INDEX(INPUTS!$K$8:$K$11,$C319-1,1))^(1/12)-1)*D103,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B318,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,189637.7539975401,null,null,null,null,null,null,null,189637.7539975401,{"$f":"IF($C318<2,0,IF($C318=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},null,211]
["Joiners",{"$f":"B211","v":"2019-05-01"},0,203512.51158261672,203512.51158261672,{"$f":"IF(C320>=2,E212*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C320-1,1)+INDEX(INPUTS!$K$8:$K$11,$C320-1,1))^(1/12)-1)*D104,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B319,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,203512.51158261672,null,null,null,null,null,null,null,203512.51158261672,{"$f":"IF($C319<2,0,IF($C319=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},null,212]
["Joiners","2019-04-01",0,180424.53567035682,180424.53567035682,{"$f":"IF(C321>=2,E213*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C321-1,1)+INDEX(INPUTS!$K$8:$K$11,$C321-1,1))^(1/12)-1)*D105,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B320,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,180424.53567035682,null,null,null,null,null,null,null,180424.53567035682,{"$f":"IF($C320<2,0,IF($C320=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},null,213]
["Joiners","2019-03-01",0,223610.94239442423,223610.94239442423,{"$f":"IF(C322>=2,E214*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C322-1,1)+INDEX(INPUTS!$K$8:$K$11,$C322-1,1))^(1/12)-1)*D106,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B321,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,223610.94239442423,null,null,null,null,null,null,null,223610.94239442423,{"$f":"IF($C321<2,0,IF($C321=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},null,214]
["Joiners","2019-02-01",0,{"$f":"MAX(0,E322)+F322","v":191096},191096,{"$f":"IF(C323>=2,E215*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C323-1,1)+INDEX(INPUTS!$K$8:$K$11,$C323-1,1))^(1/12)-1)*D107,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B322,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,191096,null,null,null,null,null,null,null,191096,{"$f":"IF($C322<2,0,IF($C322=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},null,215]
["Joiners","2019-01-01",0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C323<2,0,IF($C323=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},null,216]

{"sheet":"Population 4","index":9,"n_rows":323,"n_cols":95,"rows_kept":323,"cut":false,"hidden":false,"merged":[[1,33,1,35],[3,78,3,80]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Population 4"},{"$f":"INDEX(INPUTS!$H$21:$H$29,MATCH(A1,INPUTS!$B$21:$B$29,0),1)","v":"Adult"},null,null,null,null,null,"L12 pre-to-end",{"$f":"(I6/I94)^(12/88)-1","v":-7.8452979106835574E-4},null,null,null,null,null,null,null,null,{"$f":"B1","v":"Adult"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acuity"]
["State",{"$f":"MAIN!B6","v":"*"},null,null,null,null,null,"PHE per annum",{"$f":"(I56/I87)^(12/32)-1","v":-1.1107422965164204E-2},null,null,null,null,null,null,null,"Post-CC",{"$f":"INDEX(INPUTS!$N$65:$V$77,R$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1.562852078166723},{"$f":"INDEX(INPUTS!$N$65:$V$77,S$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1.1288924735421957},{"$f":"INDEX(INPUTS!$N$65:$V$77,T$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1.0541497384006011},{"$f":"INDEX(INPUTS!$N$65:$V$77,U$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.93749035439527206},{"$f":"INDEX(INPUTS!$N$65:$V$77,V$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.92498158972632505},{"$f":"INDEX(INPUTS!$N$65:$V$77,W$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.94631594127026963},{"$f":"INDEX(INPUTS!$N$65:$V$77,X$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.92739217800892459},{"$f":"INDEX(INPUTS!$N$65:$V$77,Y$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.90716730243525656},{"$f":"INDEX(INPUTS!$N$65:$V$77,Z$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.88870491069750934},{"$f":"INDEX(INPUTS!$N$65:$V$77,AA$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.87532204351105669},{"$f":"INDEX(INPUTS!$N$65:$V$77,AB$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.85584194500215338},{"$f":"INDEX(INPUTS!$N$65:$V$77,AC$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.85584194500215338},{"$f":"INDEX(INPUTS!$N$65:$V$77,AD$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0.99642960421914872},null,null,null,"VALIDATION CHECKS ON HISTORIC DATA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Lookups!$O$28=1,SUMIFS(H$72:H$107,$B$72:$B$107,INPUTS!$T$3),1)","v":1},null,"Starting",{"$f":"INPUTS!T3","v":"2020-02-01"}]
[null,null,null,null,null,null,null,"FFY21/FFY20",{"$f":"I74/I86-1","v":-2.1283451268703901E-2},null,null,null,null,null,null,null,"Pre-UNW",{"$f":"INDEX(INPUTS!$N$49:$V$61,R$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.7529999999999999},{"$f":"INDEX(INPUTS!$N$49:$V$61,S$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.266},{"$f":"INDEX(INPUTS!$N$49:$V$61,T$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.1819999999999999},{"$f":"INDEX(INPUTS!$N$49:$V$61,U$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.0509999999999999},{"$f":"INDEX(INPUTS!$N$49:$V$61,V$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.0369999999999999},{"$f":"INDEX(INPUTS!$N$49:$V$61,W$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.0609999999999999},{"$f":"INDEX(INPUTS!$N$49:$V$61,X$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.0389999999999999},{"$f":"INDEX(INPUTS!$N$49:$V$61,Y$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1.0169999999999999},{"$f":"INDEX(INPUTS!$N$49:$V$61,Z$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.996},{"$f":"INDEX(INPUTS!$N$49:$V$61,AA$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.98099999999999998},{"$f":"INDEX(INPUTS!$N$49:$V$61,AB$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.96},{"$f":"INDEX(INPUTS!$N$49:$V$61,AC$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.96},{"$f":"INDEX(INPUTS!$N$49:$V$61,AD$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":0.96},null,null,null,null,null,null,null,null,null,null,null,null,null,"Leaver Base Triangle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leaver Smoothing Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ending",{"$f":"EDATE(INDEX(MAIN!AG8:AO8,1,MATCH(B1,MAIN!AG13:AO13,0)),INDEX(MAIN!AG7:AO7,1,MATCH(B1,MAIN!AG13:AO13,0)))","v":"2024-07-01"},{"$f":"SUMIFS(CE$6:CE$107,$B$6:$B$107,$CD3)","v":1.562852078166723},{"$f":"SUMIFS(CF$6:CF$107,$B$6:$B$107,$CD3)","v":1.1288924735421957},1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99642960421914872]
[null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":"Adult"},null,"Maximum","Minimum","Members w/",null,null,{"$f":"R5^Lookups!$S$33","v":1},{"$f":"S5^Lookups!$S$33","v":2},{"$f":"T5^Lookups!$S$33","v":3},{"$f":"U5^Lookups!$S$33","v":4},{"$f":"V5^Lookups!$S$33","v":5},{"$f":"W5^Lookups!$S$33","v":6},{"$f":"X5^Lookups!$S$33","v":7},{"$f":"Y5^Lookups!$S$33","v":8},{"$f":"Z5^Lookups!$S$33","v":9},{"$f":"AA5^Lookups!$S$33","v":10},{"$f":"AB5^Lookups!$S$33","v":11},{"$f":"AC5^Lookups!$S$33","v":12},{"$f":"AD5^Lookups!$S$33","v":13},null,null,null,null,"in row",null,"exp leavers","leavers prior","delta with","cumulative delta","leavers this","total mem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acuity Rebalancing",null,null,null,"ResultantCurve"]
["Section","report_date","Phase","Members","Base Delta","Adjustments",null,"AcuityMix","Last Year","Total","Unwinding","AcuityPhaseIn","Duration","Duration","Min. Dur.",null,null,1,{"$f":"1+R5","v":2},{"$f":"1+S5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+AB5","v":12},{"$f":"1+AC5","v":13},"In Row","Expected",null,"% diff","leavers prior","joiners this","leavers this row","less joiners","leavers","with leavers","less joiners","vs expected",null,1,{"$f":"1+AR5","v":2},{"$f":"1+AS5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+BB5","v":12},{"$f":"1+BC5","v":13},"In Row","Expected",null,1,{"$f":"1+BH5","v":2},{"$f":"1+BI5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+BR5","v":12},{"$f":"1+BS5","v":13},null,"In Row","Expected",null,"Total MMs","MMs 13","Total Prod","Prod13","SolveFor13","FxSolve",1,{"$f":"1+CE5","v":2},{"$f":"1+CF5","v":3},4,5,6,7,8,9,10,11,12,13]
["Total Members","2027-06-01",{"$f":"IF($B6>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B6))+IF(B6<DATE(2020,2,28),0,1)+IF($B6>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B6>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C5<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B6,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D7-D115+R222<1,0,D7-D115+R222))","v":11713891.866370566},{"$f":"D6-D7","v":-3967.0250640809536},null,null,{"$f":"IF(C6=0,1,IFERROR(IF(C6>=2,(L6)*SUMPRODUCT(R6:AD6,R$2:AD$2)+(1-L6)*SUMPRODUCT(R6:AD6,R$3:AD$3),SUMPRODUCT(R6:AD6,R$3:AD$3))/SUM(R6:AD6),1))","v":0.99426111197641165},{"$f":"IFERROR(SUMPRODUCT(H6:H17,J6:J17)/SUM(J6:J17),1)","v":0.99426105459013303},{"$f":"D6","v":11713891.866370566},{"$f":"1*AND(B7>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B7<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K6:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},{"$f":"IF(D6-SUM(R6:T6)<J114,3,IF(D6-SUM(R6:U6)<J1114,4,IF(D6-SUM(R6:V6)<J114,5,IF(D6-SUM(R6:W6)<J114,6,IF(D6-SUM(R6:X6)<J114,7,IF(D6-SUM(R6:Y6)<J114,8,IF(D6-SUM(R6:Z6)<J114,9,IF(D6-SUM(R6:AA6)<J114,10,IF(D6-SUM(R6:AB6)<J114,11,IF(D6-SUM(R6:AC6)<J114,12,13))))))))))","v":13},{"$f":"MIN(M6,IF(C114=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R6:AD6,R$5:AD$5,\">=\"&N6)","v":8478050.1596629601},null,null,{"$f":"R222","v":269151.55009365798},{"$f":"IF(S$5=13,S7+R7-R115-S115,R7-R115)","v":269242.70091310912},269333.88226936187,269425.09393909259,269516.33575528639,269607.60759223625,269698.90936661157,269790.24117642414,269881.62322214845,269973.06538400537,270064.56942688581,270156.12758170883,8478050.1596629601,{"$f":"SUM(R6:AD6)","v":11713891.866383489},{"$f":"J6","v":11713891.866370566},null,{"$f":"1-AE6/AF6","v":-1.1031175972675555E-12},{"$f":"AE115","v":273118.57515749091},{"$f":"R6","v":269151.55009365798},{"$f":"D114","v":0},{"$f":"AJ6-AK6","v":269151.55009365798},{"$f":"AK6-AI6","v":-273118.57515749091},{"$f":"SUM(AM6:AM$107)","v":1.2928940122947097E-5},{"$f":"D222-D114","v":182605.50463600206},{"$f":"AE6-AF6","v":1.292303204536438E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE6","v":11713891.866383489},{"$f":"AD6","v":8478050.1596629601},{"$f":"IFERROR(IF(C6>=2,(L6)*SUMPRODUCT(R6:AD6,R$2:AD$2)+(1-L6)*SUMPRODUCT(R6:AD6,R$3:AD$3),SUMPRODUCT(R6:AD6,R$3:AD$3)),1)","v":11646667.152641892},{"$f":"IFERROR(IF($C6>=2,($L6)*(AD6*AD$2)+(1-$L6)*(AD6*AD$3),AD6*AD$3),1)","v":8447780.165143054},{"$f":"IFERROR((BY6*CA$2-(CA6-CB6))/BZ6,0)","v":1.0043588700851895},{"$f":"IF(OR(CC6<=0,BZ6=0)*1=1,IFERROR(CA$2/(CA6/BY6),1),\"n/a\")","v":"n/a"},{"$f":"IF($CD6=\"n/a\",IF(CE$5=13,$CC6,R$2),$CD6*R$2)","v":1.562852078166723},{"$f":"IF($CD6=\"n/a\",IF(CF$5=13,$CC6,S$2),$CD6*S$2)","v":1.1288924735421957},{"$f":"IF($CD6=\"n/a\",IF(CG$5=13,$CC6,T$2),$CD6*T$2)","v":1.0541497384006011},{"$f":"IF($CD6=\"n/a\",IF(CH$5=13,$CC6,U$2),$CD6*U$2)","v":0.93749035439527206},0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0043588700851895]
["Total Members","2027-05-01",{"$f":"IF($B7>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B7))+IF(B7<DATE(2020,2,28),0,1)+IF($B7>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B7>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C6<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B7,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D8-D116+R223<1,0,D8-D116+R223))","v":11717858.891434647},-3968.3685541357845,null,null,0.99426110817464164,0.99426025530861128,{"$f":"D7","v":11717858.891434647},{"$f":"1*AND(B8>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B8<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K7:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},{"$f":"IF(D7-SUM(R7:T7)<J115,3,IF(D7-SUM(R7:U7)<J1115,4,IF(D7-SUM(R7:V7)<J115,5,IF(D7-SUM(R7:W7)<J115,6,IF(D7-SUM(R7:X7)<J115,7,IF(D7-SUM(R7:Y7)<J115,8,IF(D7-SUM(R7:Z7)<J115,9,IF(D7-SUM(R7:AA7)<J115,10,IF(D7-SUM(R7:AB7)<J115,11,IF(D7-SUM(R7:AC7)<J115,12,13))))))))))","v":13},{"$f":"MIN(M7,IF(C115=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R7:AD7,R$5:AD$5,\">=\"&N7)","v":8480921.0006606951},null,null,{"$f":"R223","v":269242.70091310912},269333.88226936187,269425.09393909259,269516.33575528639,269607.60759223625,269698.90936661157,269790.24117642414,269881.62322214845,269973.06538400537,270064.56942688581,270156.12758170883,270247.73415975593,8480921.0006606951,{"$f":"SUM(R7:AD7)","v":11717858.891447321},11717858.891434647,null,-1.0815792705898275E-12,273211.06946699729,269242.70091310912,273118.57515773864,-3875.8742446295219,-92.494309258647263,{"$f":"SUM(AM7:AM$107)","v":273118.57517041988},-90451.229360002617,1.2673437595367432E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE7","v":11717858.891447321},{"$f":"AD7","v":8480921.0006606951},{"$f":"IFERROR(IF(C7>=2,(L7)*SUMPRODUCT(R7:AD7,R$2:AD$2)+(1-L7)*SUMPRODUCT(R7:AD7,R$3:AD$3),SUMPRODUCT(R7:AD7,R$3:AD$3)),1)","v":11650611.36684449},{"$f":"IFERROR(IF($C7>=2,($L7)*(AD7*AD$2)+(1-$L7)*(AD7*AD$3),AD7*AD$3),1)","v":8450640.7561022025},{"$f":"IFERROR((BY7*CA$2-(CA7-CB7))/BZ7,0)","v":1.0043588756505877},{"$f":"IF(OR(CC7<=0,BZ7=0)*1=1,IFERROR(CA$2/(CA7/BY7),1),\"n/a\")","v":"n/a"},{"$f":"IF($CD7=\"n/a\",IF(CE$5=13,$CC7,R$2),$CD7*R$2)","v":1.562852078166723},1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0043588756505877]
["Total Members","2027-04-01",{"$f":"IF($B8>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B8))+IF(B8<DATE(2020,2,28),0,1)+IF($B8>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B8>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C7<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B8,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D9-D117+R224<1,0,D9-D117+R224))","v":11721827.259988783},-3969.7128543499857,null,null,0.99426110315328564,0.9942589557058229,11721827.259988783,{"$f":"1*AND(B9>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B9<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K8:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M8,IF(C116=0,1,MAIN!$E$11))","v":13},8483792.6865946203,null,null,269333.88226936187,269425.09393909259,269516.33575528639,269607.60759223625,269698.90936661157,269790.24117642414,269881.62322214845,269973.06538400537,270064.56942688581,270156.12758170883,270247.73415975593,270339.38353307138,8483792.6865946203,11721827.260001209,11721827.259988783,null,-1.0600409439120995E-12,273303.59512346453,269333.88226936187,273211.06946724502,-3877.1871978831477,-92.525656219513621,{"$f":"SUM(AM8:AM$107)","v":273211.06947967852},-90481.861549881636,1.2425705790519714E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11721827.260001209,8483792.6865946203,11654556.902501058,8453502.1889807861,1.0043588830199432,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0043588830199432]
["Total Members","2027-03-01",{"$f":"IF($B9>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B9))+IF(B9<DATE(2020,2,28),0,1)+IF($B9>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B9>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C8<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B9,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D10-D118+R225<1,0,D10-D118+R225))","v":11725796.972843133},-3971.058217478916,null,null,0.99426109695406917,0.99425735667611626,11725796.972843133,{"$f":"1*AND(B10>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B10<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K9:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M9,IF(C117=0,1,MAIN!$E$11))","v":13},8486665.2071957719,null,null,269425.09393909259,269516.33575528639,269607.60759223625,269698.90936661157,269790.24117642414,269881.62322214845,269973.06538400537,270064.56942688581,270156.12758170883,270247.73415975593,270339.38353307138,270431.07452231337,8486665.2071957719,11725796.972855313,11725796.972843133,null,-1.0387246618392965E-12,273396.15215632331,269425.09393909259,273303.59512371226,-3878.5011846196721,-92.557032611046452,{"$f":"SUM(AM9:AM$107)","v":273303.59513589798},-90512.504109316651,1.2179836630821228E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11725796.972855313,8486665.2071957719,11658503.760891827,8456364.4535465036,1.0043588921456277,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0043588921456277]
["Total Members","2027-02-01",{"$f":"IF($B10>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B10))+IF(B10<DATE(2020,2,28),0,1)+IF($B10>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B10>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C9<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B10,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D11-D119+R226<1,0,D11-D119+R226))","v":11729768.031060612},-3972.4048437252641,null,null,0.9942611221650185,0.99425561922875672,11729768.031060612,{"$f":"1*AND(B11>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B11<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K10:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M10,IF(C118=0,1,MAIN!$E$11))","v":13},8489541.2712544892,null,null,269516.33575528639,269607.60759223625,269698.90936661157,269790.24117642414,269881.62322214845,269973.06538400537,270064.56942688581,270156.12758170883,270247.73415975593,270339.38353307138,270431.07452231337,270520.08809760504,8489541.2712544892,11729768.031072542,11729768.031060612,null,-1.0171863351615684E-12,273488.74059876421,269516.33575528639,273396.15215657104,-3879.8164012846537,-92.588442193169612,{"$f":"SUM(AM10:AM$107)","v":273396.15216850908},-90543.157045680826,1.193024218082428E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11729768.031072542,8489541.2712544892,11662452.325309545,8459230.248918239,1.0043588554722085,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0043588554722085]
["Total Members","2027-01-01",{"$f":"IF($B11>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B11))+IF(B11<DATE(2020,2,28),0,1)+IF($B11>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B11>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C10<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B11,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D12-D120+R227<1,0,D12-D120+R227))","v":11733740.435904337},-3973.752894455567,null,null,0.99426119451688189,0.99425390084125931,11733740.435904337,{"$f":"1*AND(B12>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B12<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K11:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M11,IF(C119=0,1,MAIN!$E$11))","v":13},8492422.1860369947,null,null,269607.60759223625,269698.90936661157,269790.24117642414,269881.62322214845,269973.06538400537,270064.56942688581,270156.12758170883,270247.73415975593,270339.38353307138,270431.07452231337,270520.08809760504,270607.82581625954,8492422.1860369947,11733740.43591602,11733740.435904337,null,-9.9564800848384039E-13,273581.36048644438,269607.60759223625,273488.74059901189,-3881.1330067756353,-92.619887432490941,{"$f":"SUM(AM11:AM$107)","v":273488.7406107022},-90573.820368411805,1.1682510375976563E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11733740.43591602,8492422.1860369947,11666402.7819649,8462100.8776947595,1.004358750047748,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.004358750047748]
["Total Members","2026-12-01",{"$f":"IF($B12>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B12))+IF(B12<DATE(2020,2,28),0,1)+IF($B12>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B12>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C11<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B12,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D13-D121+R228<1,0,D13-D121+R228))","v":11737714.188798793},-3975.1024755463004,null,null,0.9942613123044286,0.99425142180196169,11737714.188798793,{"$f":"1*AND(B13>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B13<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K12:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M12,IF(C120=0,1,MAIN!$E$11))","v":13},8495308.1666814517,null,null,269698.90936661157,269790.24117642414,269881.62322214845,269973.06538400537,270064.56942688581,270156.12758170883,270247.73415975593,270339.38353307138,270431.07452231337,270520.08809760504,270607.82581625954,270695.37984198757,8495308.1666814517,11737714.188810229,11737714.188798793,null,-9.7433172641103738E-13,273674.01184190938,269698.90936661157,273581.36048669211,-3882.4511200805428,-92.651355217269156,{"$f":"SUM(AM12:AM$107)","v":273581.36049813475},-90604.49409762604,1.1436641216278076E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11737714.188810229,8495308.1666814517,11670355.112820771,8464976.5542461015,1.0043585780324402,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0043585780324402]
["Total Members","2026-11-01",{"$f":"IF($B13>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B13))+IF(B13<DATE(2020,2,28),0,1)+IF($B13>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B13>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C12<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B13,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D14-D122+R229<1,0,D14-D122+R229))","v":11741689.291274339},-3976.4530242476612,null,null,0.99426145785667452,0.99429766496480243,11741689.291274339,{"$f":"1*AND(B14>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B14<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K13:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M13,IF(C121=0,1,MAIN!$E$11))","v":13},8498198.1401650589,null,null,269790.24117642414,269881.62322214845,269973.06538400537,270064.56942688581,270156.12758170883,270247.73415975593,270339.38353307138,270431.07452231337,270520.08809760504,270607.82581625954,270695.37984198757,270784.03835830279,8498198.1401650589,11741689.291285526,11741689.291274339,null,-9.5279339973330934E-13,273766.69420042442,269790.24117642414,273674.01184215711,-3883.7706657329691,-92.68235826730961,{"$f":"SUM(AM13:AM$107)","v":273674.01185335196},-90635.178549245233,1.1187046766281128E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11741689.291285526,8498198.1401650589,11674309.112453651,8467856.2093805745,1.0043583648482302,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0043583648482302]
["Total Members","2026-10-01",{"$f":"IF($B14>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B14))+IF(B14<DATE(2020,2,28),0,1)+IF($B14>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B14>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C13<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B14,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D15-D123+R230<1,0,D15-D123+R230))","v":11745665.744298587},-3977.7836272530258,null,null,0.99426161692366821,0.99436693182109859,11745665.744298587,{"$f":"1*AND(B15>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B15<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K14:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M14,IF(C122=0,1,MAIN!$E$11))","v":13},8501091.3212292921,null,null,{"$f":"R230","v":269881.62322214845},269973.06538400537,270064.56942688581,270156.12758170883,270247.73415975593,270339.38353307138,270431.07452231337,270520.08809760504,270607.82581625954,270695.37984198757,270784.03835830279,270873.51313619147,8501091.3212292921,11745665.744309528,11745665.744298587,null,-9.3147711766050634E-13,273859.40684915363,269881.62322214845,273766.69420067209,-3885.0709785236395,-92.712648481538054,{"$f":"SUM(AM14:AM$107)","v":273766.69421161932},-90665.873726307938,1.0941177606582642E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11745665.744309528,8501091.3212292921,11678264.614782132,8470739.0606433433,1.0043581309200769,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0043581309200769]
["Total Members","2026-09-01",{"$f":"IF($B15>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B15))+IF(B15<DATE(2020,2,28),0,1)+IF($B15>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B15>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C14<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B15,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D16-D124+R231<1,0,D16-D124+R231))","v":11749643.52792584},-3979.0836364496499,null,null,0.99426177560746232,0.99443300316906069,11749643.52792584,{"$f":"1*AND(B16>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B16<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K15:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M15,IF(C123=0,1,MAIN!$E$11))","v":13},8503986.9328842275,null,null,269973.06538400537,270064.56942688581,270156.12758170883,270247.73415975593,270339.38353307138,270431.07452231337,270520.08809760504,270607.82581625954,270695.37984198757,270784.03835830279,270873.51313619147,270963.79519421712,8503986.9328842275,11749643.527936531,11749643.52792584,null,-9.099387909827783E-13,273952.14902020904,269973.06538400537,273859.40684940136,-3886.3414653959917,-92.742170807672665,{"$f":"SUM(AM15:AM$107)","v":273859.4068601008},-90696.579427433404,1.0691583156585693E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11749643.527936531,8503986.9328842275,11682221.436840903,8473624.3338186424,1.0043578961635908,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0043578961635908]
["Total Members","2026-08-01",{"$f":"IF($B16>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B16))+IF(B16<DATE(2020,2,28),0,1)+IF($B16>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B16>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C15<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B16,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D17-D125+R232<1,0,D17-D125+R232))","v":11753622.611562289},-3980.3506890702993,null,null,0.99426196520787602,0.99447177073461046,11753622.611562289,{"$f":"1*AND(B17>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B17<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K16:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M16,IF(C124=0,1,MAIN!$E$11))","v":13},8506887.9564407021,null,null,270064.56942688581,270156.12758170883,270247.73415975593,270339.38353307138,270431.07452231337,270520.08809760504,270607.82581625954,270695.37984198757,270784.03835830279,270873.51313619147,270963.79519421712,271051.12546373595,8506887.9564407021,11753622.611572737,11753622.611562289,null,-8.8884455351490033E-13,274044.92011570971,270064.56942688581,273952.14902045671,-3887.5795935709029,-92.771095253003296,{"$f":"SUM(AM16:AM$107)","v":273952.14903090848},-90727.295290532784,1.0447576642036438E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11753622.611572737,8506887.9564407021,11686179.916094037,8476514.9995728508,1.0043576145354991,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0043576145354991]
["Total Members","2026-07-01",{"$f":"IF($B17>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B17))+IF(B17<DATE(2020,2,28),0,1)+IF($B17>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B17>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C16<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B17,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D18-D126+R233<1,0,D18-D126+R233))","v":11757602.96225136},-3981.5920815765858,null,null,0.9942577936910395,0.99448878984835287,11757602.96225136,{"$f":"1*AND(B18>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B18<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K17:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M17,IF(C125=0,1,MAIN!$E$11))","v":13},8509426.5847237259,null,null,270156.12758170883,270247.73415975593,270339.38353307138,270431.07452231337,270520.08809760504,270607.82581625954,270695.37984198757,270784.03835830279,270873.51313619147,270963.79519421712,271051.12546373595,271506.29183268471,8509426.5847237259,11757602.962261559,11757602.96225136,null,-8.6752827144209732E-13,274137.71966303745,270156.12758170883,274044.92011595744,-3888.7925342486124,-92.799547080008779,{"$f":"SUM(AM17:AM$107)","v":274044.92012616154},-90758.021038180799,1.0199844837188721E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11757602.962261559,8509426.5847237259,11690088.380353408,8479044.5639481638,1.0043636972201218,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0043636972201218]
["Total Members","2026-06-01",{"$f":"IF($B18>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B18))+IF(B18<DATE(2020,2,28),0,1)+IF($B18>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B18>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C17<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B18,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D19-D127+R234<1,0,D19-D127+R234))","v":11761584.554332936},-3982.8131900336593,null,null,0.99425153820416445,0.99448361124193707,11761584.554332936,{"$f":"1*AND(B19>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B19<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K18:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M18,IF(C126=0,1,MAIN!$E$11))","v":13},8511793.1291955486,null,null,270247.73415975593,270339.38353307138,270431.07452231337,270520.08809760504,270607.82581625954,270695.37984198757,{"$f":"IF(X$5=13,X19+W19-W127-X127,W19-W127)","v":270784.03835830279},270873.51313619147,270963.79519421712,271051.12546373595,271506.29183268471,271771.17519121483,8511793.1291955486,11761584.554342888,11761584.554332936,null,-8.4621198936929432E-13,274230.54734954238,270247.73415975593,274137.71966328518,-3889.9855035292567,-92.827686257194728,{"$f":"SUM(AM18:AM$107)","v":274137.71967324149},-90788.75641249388,9.9521130323410034E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11761584.554342888,8511793.1291955486,11693973.534873759,8481402.6589195896,1.0043728211703715,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0043728211703715]
["Total Members","2026-05-01",{"$f":"IF($B19>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B19))+IF(B19<DATE(2020,2,28),0,1)+IF($B19>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B19>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C18<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B19,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D20-D128+R235<1,0,D20-D128+R235))","v":11765567.36752297},-3984.0208800397813,null,null,0.99424553848758102,0.99464051545076704,11765567.36752297,{"$f":"1*AND(B20>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B20<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K19:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M19,IF(C127=0,1,MAIN!$E$11))","v":13},8514134.5394163076,null,null,270339.38353307138,270431.07452231337,270520.08809760504,270607.82581625954,270695.37984198757,270784.03835830279,270873.51313619147,270963.79519421712,271051.12546373595,271506.29183268471,271771.17519121483,271889.13712878304,8514134.5394163076,11765567.367532674,11765567.36752297,null,-8.2489570729649131E-13,274323.40441286389,270339.38353307138,274230.54734979011,-3891.1638167187339,-92.857063073781319,{"$f":"SUM(AM19:AM$107)","v":274230.54735949868},-90819.500328522961,9.7043812274932861E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11765567.367532674,8514134.5394163076,11697862.862944435,8483735.7093791757,1.004381616754868,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.004381616754868]
["Total Members","2026-04-01",{"$f":"IF($B20>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B20))+IF(B20<DATE(2020,2,28),0,1)+IF($B20>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B20>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C19<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B20,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D21-D129+R236<1,0,D21-D129+R236))","v":11769551.38840301},-3985.2816876173019,null,null,0.99424194177586267,0.9948809994546095,11769551.38840301,{"$f":"1*AND(B21>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B21<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K20:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M20,IF(C128=0,1,MAIN!$E$11))","v":13},8516624.8486860283,null,null,270431.07452231337,270520.08809760504,270607.82581625954,270695.37984198757,270784.03835830279,270873.51313619147,270963.79519421712,271051.12546373595,271506.29183268471,271771.17519121483,271889.13712878304,271833.09514314262,8516624.8486860283,11769551.388412466,11769551.38840301,null,-8.035794252236883E-13,274416.356209683,270431.07452231337,274323.40441311162,-3892.3298907982535,-92.951796571374871,{"$f":"SUM(AM20:AM$107)","v":274323.40442257246},-90850.212608817266,9.4566494226455688E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11769551.388412466,8516624.8486860283,11701781.626246011,8486217.1272591874,1.0043869539170061,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0043869539170061]
["Total Members","2026-03-01",{"$f":"IF($B21>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B21))+IF(B21<DATE(2020,2,28),0,1)+IF($B21>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B21>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C20<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B21,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D22-D130+R237<1,0,D22-D130+R237))","v":11773536.670090627},-3989.347502971068,null,null,0.99424027119465319,0.99516536125951327,11773536.670090627,{"$f":"1*AND(B22>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B22<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K21:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M21,IF(C129=0,1,MAIN!$E$11))","v":13},8519224.1895484645,null,null,270520.08809760504,270607.82581625954,270695.37984198757,270784.03835830279,270873.51313619147,270963.79519421712,271051.12546373595,271506.29183268471,271771.17519121483,271889.13712878304,271833.09514314262,271817.0153472462,8519224.1895484645,11773536.670099836,11773536.670090627,null,-7.822631431508853E-13,274509.43560032966,270520.08809760504,274416.35620993085,-3896.268112325808,-93.079390398808755,{"$f":"SUM(AM21:AM$107)","v":274416.35621914384},-90880.935482483765,9.2089176177978516E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11773536.670099836,8519224.1895484645,11705724.291800255,8488807.187445974,1.0043895283613933,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0043895283613933]
["Total Members","2026-02-01",{"$f":"IF($B22>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B22))+IF(B22<DATE(2020,2,28),0,1)+IF($B22>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B22>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C21<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B22,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D23-D131+R238<1,0,D23-D131+R238))","v":11777526.017593598},-3994.8236329015344,null,null,0.9942405175539859,0.9954492134027525,11777526.017593598,{"$f":"1*AND(B23>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B23<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K22:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M22,IF(C130=0,1,MAIN!$E$11))","v":13},8521934.9871316589,null,null,{"$f":"R238","v":270607.82581625954},{"$f":"IF(S$5=13,S23+R23-R131-S131,R23-R131)","v":270695.37984198757},270784.03835830279,270873.51313619147,270963.79519421712,271051.12546373595,271506.29183268471,271771.17519121483,271889.13712878304,271833.09514314262,271817.0153472462,271798.63801713445,8521934.9871316589,11777526.017602559,11777526.017593598,null,-7.6094686107808229E-13,274602.64944891323,270607.82581625954,274509.43560057745,-3901.6097843179014,-93.21384833578486,{"$f":"SUM(AM22:AM$107)","v":274509.43560954265},-90911.696294934984,8.9611858129501343E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11777526.017602559,8521934.9871316589,11709693.563246703,8491508.3064089157,1.0043893521470884,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0043893521470884]
["Total Members","2026-01-01",{"$f":"IF($B23>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B23))+IF(B23<DATE(2020,2,28),0,1)+IF($B23>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B23>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C22<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B23,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D24-D132+R239<1,0,D24-D132+R239))","v":11781520.8412265},-4000.5943598113954,null,null,0.99423147181060456,0.99574173520558862,11781520.8412265,{"$f":"1*AND(B24>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B24<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K23:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M23,IF(C131=0,1,MAIN!$E$11))","v":13},8523820.002063863,null,null,270695.37984198757,270784.03835830279,270873.51313619147,270963.79519421712,271051.12546373595,271506.29183268471,271771.17519121483,271889.13712878304,271833.09514314262,271817.0153472462,271798.63801713445,272717.63451670762,8523820.002063863,11781520.841235211,11781520.8412265,null,-7.3940853440035426E-13,274695.97420155286,270695.37984198757,274602.64944916108,-3907.2696071735118,-93.324752391781658,{"$f":"SUM(AM23:AM$107)","v":274602.64945787843},-90942.5165755981,8.711591362953186E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11781520.841235211,8523820.002063863,11713558.806148596,8493386.5910917576,1.0044027940647999,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0044027940647999]
["Total Members","2025-12-01",{"$f":"IF($B24>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B24))+IF(B24<DATE(2020,2,28),0,1)+IF($B24>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B24>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C23<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B24,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D25-D133+R240<1,0,D25-D133+R240))","v":11785521.435586311},-4005.354190479964,null,null,0.99481515731611625,0.99593007109806686,11785521.435586311,{"$f":"1*AND(B25>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B25<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K24:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M24,IF(C132=0,1,MAIN!$E$11))","v":13},8575463.3562196363,null,null,270784.03835830279,270873.51313619147,270963.79519421712,271051.12546373595,271506.29183268471,271771.17519121483,271889.13712878304,271833.09514314262,271817.0153472462,271798.63801713445,272717.63451670762,223052.62004577887,8575463.3562196363,11785521.435594775,11785521.435586311,null,-7.1809225232755125E-13,274789.39254853711,270784.03835830279,274695.97420179925,-3911.935843496467,-93.418346737860702,{"$f":"SUM(AM24:AM$107)","v":274695.97421027021},-90973.384566279157,8.4638595581054688E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11785521.435594775,8575463.3562196363,11724415.361003676,8544845.5580337457,1.0035552920161561,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0035552920161561]
["Total Members","2025-11-01",{"$f":"IF($B25>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B25))+IF(B25<DATE(2020,2,28),0,1)+IF($B25>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B25>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C24<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B25,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D26-D134+R241<1,0,D26-D134+R241))","v":11789526.789776791},-4009.3711151741445,null,null,0.99509125919352803,0.99628829705708144,11789526.789776791,{"$f":"1*AND(B26>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B26<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K25:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M25,IF(C133=0,1,MAIN!$E$11))","v":13},8601268.6430989578,null,null,270873.51313619147,270963.79519421712,271051.12546373595,271506.29183268471,271771.17519121483,271889.13712878304,271833.09514314262,271817.0153472462,271798.63801713445,272717.63451670762,223052.62004577887,248984.10566921538,8601268.6430989578,11789526.789785009,11789526.789776791,null,-6.9699801485967328E-13,274882.8842511198,270873.51313619147,274789.39254878281,-3915.879412591341,-93.491702336992603,{"$f":"SUM(AM25:AM$107)","v":274789.39255700808},-91004.296384741028,8.2179903984069824E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11789526.789785009,8601268.6430989578,11731655.058542997,8570558.7098256685,1.0031578827607617,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0031578827607617]
["Total Members","2025-10-01",{"$f":"IF($B26>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B26))+IF(B26<DATE(2020,2,28),0,1)+IF($B26>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B26>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C25<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B26,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D27-D135+R242<1,0,D27-D135+R242))","v":11793536.160891965},-4012.5194241479039,null,null,0.99505342327636059,0.99689673649683719,11793536.160891965,{"$f":"1*AND(B27>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B27<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K26:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M26,IF(C134=0,1,MAIN!$E$11))","v":13},8607306.1810470298,null,null,270963.79519421712,271051.12546373595,271506.29183268471,271771.17519121483,271889.13712878304,271833.09514314262,271817.0153472462,271798.63801713445,272717.63451670762,223052.62004577887,248984.10566921538,268845.34630304843,8607306.1810470298,11793536.160899939,11793536.160891965,null,-6.7612582199672033E-13,274976.31461811985,270963.79519421712,274882.88425136544,-3919.0890571483178,-93.430366754415445,{"$f":"SUM(AM26:AM$107)","v":274882.88425934513},-91035.317772815673,7.9739838838577271E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11793536.160899939,8607306.1810470298,11735198.529437032,8576574.6913737245,1.0032072917134502,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0032072917134502]
["Total Members","2025-09-01",{"$f":"IF($B27>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B27))+IF(B27<DATE(2020,2,28),0,1)+IF($B27>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B27>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C26<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B27,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D28-D136+R243<1,0,D28-D136+R243))","v":11797548.680316113},-4009.8869957383722,null,null,0.99472681436019861,0.9977695096490985,11797548.680316113,{"$f":"1*AND(B28>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B28<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K27:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M27,IF(C135=0,1,MAIN!$E$11))","v":13},8589834.4192598481,null,null,271051.12546373595,271506.29183268471,271771.17519121483,271889.13712878304,271833.09514314262,271817.0153472462,271798.63801713445,272717.63451670762,223052.62004577887,248984.10566921538,268845.34630304843,292448.0764053021,8589834.4192598481,11797548.680323843,11797548.680316113,null,-6.5525362913376739E-13,275061.01245922741,271051.12546373595,274976.31461836613,-3925.1891546301777,-84.697840861277655,{"$f":"SUM(AM27:AM$107)","v":274976.31462609954},-91071.807731022389,7.7299773693084717E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11797548.680323843,8589834.4192598481,11735338.016037902,8559165.3106911108,1.0036719631808597,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,{"$f":"IF($CD27=\"n/a\",IF(CK$5=13,$CC27,X$2),$CD27*X$2)","v":0.92739217800892459},0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0036719631808597]
["Total Members","2025-08-01",{"$f":"IF($B28>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B28))+IF(B28<DATE(2020,2,28),0,1)+IF($B28>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B28>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C27<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B28,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D29-D137+R244<1,0,D29-D137+R244))","v":11801558.567311851},-3635.1004767324775,null,null,0.99446666587636345,0.99870026614921947,11801558.567311851,{"$f":"1*AND(B29>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B29<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K28:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M28,IF(C136=0,1,MAIN!$E$11))","v":13},8577890.3725814577,null,null,271506.29183268471,271771.17519121483,271889.13712878304,271833.09514314262,271817.0153472462,271798.63801713445,272717.63451670762,223052.62004577887,248984.10566921538,268845.34630304843,292448.0764053021,287005.0591376177,8577890.3725814577,11801558.567319334,11801558.567311851,null,-6.3393734706096438E-13,275141.3923091701,271506.29183268471,275061.01245947403,-3554.7206267893198,-80.379849696066231,{"$f":"SUM(AM28:AM$107)","v":275061.01246696082},-91102.609367824858,7.4822455644607544E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11801558.567319334,8577890.3725814577,11736256.60058669,8547263.9089865889,1.0040424278734794,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0040424278734794]
["Total Members","2025-07-01",{"$f":"IF($B29>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B29))+IF(B29<DATE(2020,2,28),0,1)+IF($B29>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B29>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C28<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B29,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D30-D138+R245<1,0,D30-D138+R245))","v":11805193.667788584},-3449.7789675183594,null,null,0.99419669575854819,0.99967039851608819,11805193.667788584,{"$f":"1*AND(B30>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B30<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K29:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M29,IF(C137=0,1,MAIN!$E$11))","v":13},8564646.3228966277,null,null,271771.17519121483,271889.13712878304,271833.09514314262,271817.0153472462,271798.63801713445,272717.63451670762,223052.62004577887,248984.10566921538,268845.34630304843,292448.0764053021,287005.0591376177,288385.44199400052,8564646.3228966277,11805193.66779582,11805193.667788584,null,-6.1306515419801144E-13,275220.95415849029,271771.17519121483,275141.39230941719,-3370.2171182023594,-79.561849073099438,{"$f":"SUM(AM29:AM$107)","v":275141.39231665689},-91129.764542218036,7.2363764047622681E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11805193.66779582,8564646.3228966277,11736684.53731234,8534067.1458008736,1.0044286654647168,"n/a",{"$f":"IF($CD29=\"n/a\",IF(CE$5=13,$CC29,R$2),$CD29*R$2)","v":1.562852078166723},1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0044286654647168]
["Total Members","2025-06-01",{"$f":"IF($B30>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B30))+IF(B30<DATE(2020,2,28),0,1)+IF($B30>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B30>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C29<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B30,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D31-D139+R246<1,0,D31-D139+R246))","v":11808643.446756102},-3414.6716444417834,null,null,0.99613193207710526,1.0001520326976958,11808643.446756102,{"$f":"1*AND(B31>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B31<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K30:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M30,IF(C138=0,1,MAIN!$E$11))","v":13},8736438.3513302319,null,null,271889.13712878304,271833.09514314262,271817.0153472462,271798.63801713445,272717.63451670762,223052.62004577887,248984.10566921538,268845.34630304843,292448.0764053021,287005.0591376177,288385.44199400052,103428.92572488684,8736438.3513302319,11808643.446763096,11808643.446756102,null,-5.921929613350585E-13,275303.80877298542,271889.13712878304,275220.95415873267,-3331.8170299496269,-82.854614252748434,{"$f":"SUM(AM30:AM$107)","v":275220.95416572993},-91154.046505998645,6.9942325353622437E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11808643.446763096,8736438.3513302319,11762966.811833771,8705245.808700975,1.0016578944093233,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0016578944093233]
["Total Members","2025-05-01",{"$f":"IF($B31>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B31))+IF(B31<DATE(2020,2,28),0,1)+IF($B31>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B31>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C30<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B31,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D32-D140+R247<1,0,D32-D140+R247))","v":11812058.118400544},-3555.9920383263379,null,null,0.99712783216879586,1.0008689634129546,11812058.118400544,{"$f":"1*AND(B32>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B32<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K31:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M31,IF(C139=0,1,MAIN!$E$11))","v":13},8813418.6619921438,null,null,271833.09514314262,271817.0153472462,271798.63801713445,272717.63451670762,223052.62004577887,248984.10566921538,268845.34630304843,292448.0764053021,287005.0591376177,288385.44199400052,103428.92572488684,198323.49811107304,8813418.6619921438,11812058.118407298,11812058.118400544,null,-5.7176485768195562E-13,275389.08718123153,271833.09514314262,275303.8087732257,-3470.7136300830753,-85.278408005833626,{"$f":"SUM(AM31:AM$107)","v":275303.80877998273},-91179.969733665144,6.7539513111114502E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11812058.118407298,8813418.6619921438,11778131.905059295,8781951.2691864911,1.0002789860140144,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0002789860140144]
["Total Members","2025-04-01",{"$f":"IF($B32>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B32))+IF(B32<DATE(2020,2,28),0,1)+IF($B32>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B32>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C31<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B32,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D33-D141+R248<1,0,D33-D141+R248))","v":11815614.11043887},-3660.0175212211907,null,null,0.9976508643821046,1.0014942813937333,11815614.11043887,{"$f":"1*AND(B33>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B33<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K32:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M32,IF(C140=0,1,MAIN!$E$11))","v":13},8878359.9396365229,null,null,271817.0153472462,271798.63801713445,272717.63451670762,223052.62004577887,248984.10566921538,268845.34630304843,292448.0764053021,287005.0591376177,288385.44199400052,103428.92572488684,198323.49811107304,210447.80953685252,8878359.9396365229,11815614.110445386,11815614.11043887,null,-5.5133675402885274E-13,275477.03286823031,271817.0153472462,275389.08718147012,-3572.071834223927,-87.945686760183889,{"$f":"SUM(AM32:AM$107)","v":275389.08718798857},-91206.542064412148,6.5155327320098877E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11815614.110445386,8878359.9396365229,11787857.630491231,8846660.6807671655,0.99955591134601329,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99955591134601329]
["Total Members","2025-03-01",{"$f":"IF($B33>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B33))+IF(B33<DATE(2020,2,28),0,1)+IF($B33>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B33>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C32<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B33,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D34-D142+R249<1,0,D34-D142+R249))","v":11819274.127960091},-3774.4930041674525,null,null,0.99764422243546025,1.0019486693593791,11819274.127960091,{"$f":"1*AND(B34>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B34<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K33:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M33,IF(C141=0,1,MAIN!$E$11))","v":13},8942191.3431158643,null,null,271798.63801713445,272717.63451670762,223052.62004577887,248984.10566921538,268845.34630304843,292448.0764053021,287005.0591376177,288385.44199400052,103428.92572488684,198323.49811107304,210447.80953685252,211645.62938888877,8942191.3431158643,11819274.12796637,11819274.127960091,null,-5.3135273958559992E-13,275573.13102106797,271798.63801713445,275477.03286846727,-3678.3948513328214,-96.098152600694448,{"$f":"SUM(AM33:AM$107)","v":275477.03287474869},-91230.526170336118,6.2789767980575562E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11819274.12796637,8942191.3431158643,11791430.547146562,8910264.1808728389,0.9995433354905382,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.9995433354905382]
["Total Members","2025-02-01",{"$f":"IF($B34>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B34))+IF(B34<DATE(2020,2,28),0,1)+IF($B34>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B34>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C33<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B34,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D35-D143+R250<1,0,D35-D143+R250))","v":11823048.620964259},-4124.3842418640852,null,null,0.99774940750696539,1.0021031514215357,11823048.620964259,{"$f":"1*AND(B35>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B35<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K34:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M34,IF(C142=0,1,MAIN!$E$11))","v":13},9033423.8459423669,null,null,272717.63451670762,223052.62004577887,248984.10566921538,268845.34630304843,292448.0764053021,287005.0591376177,288385.44199400052,103428.92572488684,198323.49811107304,210447.80953685252,211645.62938888877,184340.62819456495,9033423.8459423669,11823048.620970303,11823048.620964259,null,-5.1114668053742207E-13,276842.01875833771,272717.63451670762,275573.13102130266,-2855.4965045950375,-1268.8877370350529,{"$f":"SUM(AM34:AM$107)","v":275573.13102734939},-90519.992238414707,6.0442835092544556E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11823048.620970303,9033423.8459423669,11796439.756499164,9001170.9475561734,0.99937520545794056,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99937520545794056]
["Total Members","2025-01-01",{"$f":"IF($B35>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B35))+IF(B35<DATE(2020,2,28),0,1)+IF($B35>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B35>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C34<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B35,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D36-D144+R251<1,0,D36-D144+R251))","v":11827173.005206123},-54458.701170295477,null,null,0.99649339277637039,1.0019064613261099,11827173.005206123,{"$f":"1*AND(B36>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B36<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K35:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M35,IF(C143=0,1,MAIN!$E$11))","v":13},9147874.3245789669,null,null,223052.62004577887,248984.10566921538,268845.34630304843,292448.0764053021,287005.0591376177,288385.44199400052,103428.92572488684,198323.49811107304,210447.80953685252,211645.62938888877,184340.62819456495,162391.54012173752,9147874.3245789669,11827173.005211934,11827173.005206123,null,-4.9138471069909428E-13,277511.321215845,223052.62004577887,276842.01875857054,-53789.398712791677,-669.30245727446163,{"$f":"SUM(AM35:AM$107)","v":276842.01876438444},-91320.033413008787,5.8114528656005859E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11827173.005211934,9147874.3245789669,11785699.754916741,9115212.7926867325,1.0009632531110844,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0009632531110844]
["Total Members","2024-12-01",{"$f":"IF($B36>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B36))+IF(B36<DATE(2020,2,28),0,1)+IF($B36>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B36>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C35<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B36,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D37-D145+R252<1,0,D37-D145+R252))","v":11881631.706376418},-28725.42736069113,null,null,0.99909862377305636,1.0013187635255689,11881631.706376418,{"$f":"1*AND(B37>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B37<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K36:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M36,IF(C144=0,1,MAIN!$E$11))","v":13},9292551.2920344844,null,null,248984.10566921538,268845.34630304843,292448.0764053021,287005.0591376177,288385.44199400052,103428.92572488684,198323.49811107304,210447.80953685252,211645.62938888877,184340.62819456495,162391.54012173752,132834.35376032823,9292551.2920344844,11881631.706382001,11881631.706376418,null,-4.6984638402136625E-13,277709.53302968055,248984.10566921538,277511.32121607469,-28527.215546859312,-198.21181360585615,{"$f":"SUM(AM36:AM$107)","v":277511.32122165896},-91840.038203655218,5.5823475122451782E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11881631.706382001,9292551.2920344844,11870921.886024568,9259373.2061080597,0.99758212089846066,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99758212089846066]
["Total Members","2024-11-01",{"$f":"IF($B37>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B37))+IF(B37<DATE(2020,2,28),0,1)+IF($B37>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B37>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C36<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B37,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D38-D146+R253<1,0,D38-D146+R253))","v":11910357.13373711},-8506.9447996113449,null,null,1.0023521280000971,0.99993315215584666,11910357.13373711,{"$f":"1*AND(B38>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B38<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K37:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M37,IF(C145=0,1,MAIN!$E$11))","v":13},9491314.1964910291,null,null,268845.34630304843,292448.0764053021,287005.0591376177,288385.44199400052,103428.92572488684,198323.49811107304,210447.80953685252,211645.62938888877,184340.62819456495,162391.54012173752,132834.35376032823,78946.62857313588,9491314.1964910291,11910357.133742465,11910357.13373711,null,-4.496403249731884E-13,277352.29110243998,268845.34630304843,277709.53302990564,-8864.1867268572096,357.24192746565677,{"$f":"SUM(AM37:AM$107)","v":277709.53303526482},-92257.32867757362,5.3551048040390015E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11910357.133742465,9491314.1964910291,11938371.818247898,9457426.4483291432,0.99347799141554027,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99347799141554027]
["Total Members","2024-10-01",{"$f":"IF($B38>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B38))+IF(B38<DATE(2020,2,28),0,1)+IF($B38>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B38>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C37<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B38,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D39-D147+R254<1,0,D39-D147+R254))","v":11918864.078536721},15332.271555632353,null,null,1.005472461813061,0.99780165253055086,11918864.078536721,{"$f":"1*AND(B39>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B39<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K38:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M38,IF(C146=0,1,MAIN!$E$11))","v":13},9726175.5964876581,null,null,292448.0764053021,{"$f":"IF(S$5=13,S39+R39-R147-S147,R39-R147)","v":287005.0591376177},288385.44199400052,103428.92572488684,198323.49811107304,210447.80953685252,211645.62938888877,184340.62819456495,162391.54012173752,132834.35376032823,78946.62857313588,42490.891105810166,9726175.5964876581,11918864.078541856,11918864.078536721,null,-4.3076653355456074E-13,277115.80484945676,292448.0764053021,277352.29110265936,15095.785302642733,236.4862532026018,{"$f":"SUM(AM38:AM$107)","v":277352.29110779916},-92062.502149143198,5.1353126764297485E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11918864.078541856,9726175.5964876581,11984089.607066741,9691449.3001741394,0.98972341966820976,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.98972341966820976]
["Total Members","2024-09-01",{"$f":"IF($B39>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B39))+IF(B39<DATE(2020,2,28),0,1)+IF($B39>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B39>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C38<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B39,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D40-D148+R255<1,0,D40-D148+R255))","v":11903531.806981089},10149.62459182553,null,null,1.005867042115056,0.99498722813746809,11903531.806981089,{"$f":"1*AND(B40>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B40<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K39:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M39,IF(C147=0,1,MAIN!$E$11))","v":13},10003291.399839848,null,null,287005.0591376177,288385.44199400052,103428.92572488684,198323.49811107304,210447.80953685252,211645.62938888877,184340.62819456495,162391.54012173752,132834.35376032823,78946.62857313588,42490.891105810166,1.497266568563721E-3,10003291.399839848,11903531.806986012,11903531.806981089,null,-4.1366909897533333E-13,276855.4345455853,287005.0591376177,277115.80484966986,9889.2542879478424,260.37030408455757,{"$f":"SUM(AM39:AM$107)","v":277115.8048545965},-91999.250786588818,4.9229711294174194E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11903531.806986012,10003291.399839848,11973370.329415508,9967575.6904312335,0.98944804988488078,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.98944804988488078]
["Total Members","2024-08-01",{"$f":"IF($B40>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B40))+IF(B40<DATE(2020,2,28),0,1)+IF($B40>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B40>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C39<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B40,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D41-D149+R256<1,0,D41-D149+R256))","v":11893382.182389263},11174.691153535619,null,null,1.0061000075330084,0.99194693075458218,11893382.182389263,{"$f":"1*AND(B41>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B41<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K40:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M40,IF(C148=0,1,MAIN!$E$11))","v":13},10280146.832888167,null,null,288385.44199400052,103428.92572488684,198323.49811107304,210447.80953685252,211645.62938888877,184340.62819456495,162391.54012173752,132834.35376032823,78946.62857313588,42490.891105810166,1.497266568563721E-3,1.4972665685637162E-3,10280146.832888167,11893382.182393979,11893382.182389263,null,-3.9657166439610592E-13,277210.7508402635,288385.44199400052,276855.43454579246,11530.007448208053,-355.31629447103478,{"$f":"SUM(AM40:AM$107)","v":276855.434550512},-91523.2337526271,4.7162175178527832E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11893382.182393979,10280146.832888167,11965931.903299531,10243442.640009493,0.98937233917372636,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.98937233917372636]
["Total Members","2024-07-01",{"$f":"IF($B41>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B41))+IF(B41<DATE(2020,2,28),0,1)+IF($B41>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B41>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C40<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B41,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D42-D150+R257<1,0,D42-D150+R257))","v":11882207.491235727},-15249.626380816102,null,null,1,0.98874202409870127,11882207.491235727,{"$f":"1*AND(B42>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B42<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K41:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M41,IF(C149=0,1,MAIN!$E$11))","v":13},10557357.582231164,null,null,103428.92572488684,198323.49811107304,210447.80953685252,211645.62938888877,184340.62819456495,162391.54012173752,132834.35376032823,78946.62857313588,42490.891105810166,1.497266568563721E-3,1.4972665685637162E-3,1.4972665685637114E-3,10557357.582231164,11882207.491240242,11882207.491235727,null,-3.7991831902672857E-13,118678.55210561784,103428.92572488684,277210.75084046548,-173781.82511557866,158532.19873484765,{"$f":"SUM(AM41:AM$107)","v":277210.75084498303},-277210.75084046548,4.5150518417358398E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11882207.491240242,10557357.582231164,11882207.491240242,10519663.637262627,0.99642960421914872,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99642960421914872]
["Total Members","2024-06-01",{"$f":"IF($B42>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B42))+IF(B42<DATE(2020,2,28),0,1)+IF($B42>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B42>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C41<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B42,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D43-D151+R258<1,0,D43-D151+R258))","v":11897457.117616544},-1882.9247925654054,null,null,1.0047419175254166,0.98591132990254537,11897457.117616544,{"$f":"1*AND(B43>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B43<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K42:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.93333333333333335},13,{"$f":"MIN(M42,IF(C150=0,1,MAIN!$E$11))","v":13},10676036.132839516,null,null,198323.49811107304,210447.80953685252,211645.62938888877,184340.62819456495,162391.54012173752,132834.35376032823,78946.62857313588,42490.891105810166,1.497266568563721E-3,1.4972665685637162E-3,1.4972665685637114E-3,1.4972665685637056E-3,10676036.132839516,11897457.117620973,11897457.117616544,null,-3.723688024592775E-13,200206.42290349619,198323.49811107304,118678.55210570333,79644.946005369711,-81527.870797792857,{"$f":"SUM(AM42:AM$107)","v":118678.55211013535},-118678.55210570333,4.4293701648712158E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11897457.117620973,10676036.132839516,11953873.878034914,10611990.207078032,0.98871653442564877,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.98871653442564877]
["Total Members","2024-05-01",{"$f":"IF($B43>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B43))+IF(B43<DATE(2020,2,28),0,1)+IF($B43>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B43>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C42<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B43,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D44-D152+R259<1,0,D44-D152+R259))","v":11899340.042409109},-53256.1598020643,null,null,1.0046422625509852,0.98261681670573686,11899340.042409109,{"$f":"1*AND(B44>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B44<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K43:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.8666666666666667},13,{"$f":"MIN(M43,IF(C151=0,1,MAIN!$E$11))","v":13},10876242.554245746,null,null,210447.80953685252,211645.62938888877,184340.62819456495,162391.54012173752,132834.35376032823,78946.62857313588,42490.891105810166,1.497266568563721E-3,1.4972665685637162E-3,1.4972665685637114E-3,1.4972665685637056E-3,1.4972665685636995E-3,10876242.554245746,11899340.042413397,11899340.042409109,null,-3.6037839379332581E-13,263703.96933873417,210447.80953685252,200206.42290363775,10241.386633214774,-63497.546435096418,{"$f":"SUM(AM43:AM$107)","v":200206.42290792821},-200206.42290363775,4.2878091335296631E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11899340.042413397,10876242.554245746,11954579.903073732,10784581.102166202,0.98649337654918945,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.98649337654918945]
["Total Members","2024-04-01",{"$f":"IF($B44>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B44))+IF(B44<DATE(2020,2,28),0,1)+IF($B44>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B44>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C43<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B44,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D45-D153+R260<1,0,D45-D153+R260))","v":11952596.202211173},-127207.96321583353,null,null,1.0031163071672999,0.9792935519294691,11952596.202211173,{"$f":"1*AND(B45>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B45<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K44:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.8},13,{"$f":"MIN(M44,IF(C152=0,1,MAIN!$E$11))","v":13},11139946.522087213,null,null,211645.62938888877,184340.62819456495,162391.54012173752,132834.35376032823,78946.62857313588,42490.891105810166,1.497266568563721E-3,1.4972665685637162E-3,1.4972665685637114E-3,1.4972665685637056E-3,1.4972665685636995E-3,1.4972665685636939E-3,11139946.522087213,11952596.202215277,11952596.202211173,null,-3.432809592140984E-13,338853.59260449669,211645.62938888877,263703.96933891618,-52058.33995002741,-75149.623265580507,{"$f":"SUM(AM44:AM$107)","v":263703.96934302466},-263703.96933891618,4.1034072637557983E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11952596.202215277,11139946.522087213,11989844.163428083,11019007.735461419,0.98580004423495549,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.98580004423495549]
["Total Members","2024-03-01",{"$f":"IF($B45>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B45))+IF(B45<DATE(2020,2,28),0,1)+IF($B45>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B45>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C44<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B45,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D46-D154+R261<1,0,D46-D154+R261))","v":12079804.165427007},-137848.97384778596,null,null,0.99956413735592575,0.97614290056889641,12079804.165427007,{"$f":"1*AND(B46>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B46<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K45:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.73333333333333328},13,{"$f":"MIN(M45,IF(C153=0,1,MAIN!$E$11))","v":13},11478800.113194443,null,null,184340.62819456495,162391.54012173752,132834.35376032823,78946.62857313588,42490.891105810166,1.497266568563721E-3,1.4972665685637162E-3,1.4972665685637114E-3,1.4972665685637056E-3,1.4972665685636995E-3,1.4972665685636939E-3,1.4972665685636878E-3,11478800.113194443,12079804.165430887,12079804.165427007,null,-3.212985433265203E-13,322189.60204214073,184340.62819456495,338853.5926047237,-154512.96441015875,16663.990562582971,{"$f":"SUM(AM45:AM$107)","v":338853.59260860516},-338853.5926047237,3.8798898458480835E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12079804.165430887,11478800.113194443,12074539.030047443,11326304.748358553,0.98717372652188529,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.98717372652188529]
["Total Members","2024-02-01",{"$f":"IF($B46>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B46))+IF(B46<DATE(2020,2,28),0,1)+IF($B46>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B46>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C45<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B46,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D47-D155+R262<1,0,D47-D155+R262))","v":12217653.139274793},-163481.16502180696,null,null,0.9955836394883586,0.97350416349506008,12217653.139274793,{"$f":"1*AND(B47>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B47<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K46:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.66666666666666663},13,{"$f":"MIN(M46,IF(C154=0,1,MAIN!$E$11))","v":13},11800989.715236584,null,null,162391.54012173752,132834.35376032823,78946.62857313588,42490.891105810166,1.497266568563721E-3,1.4972665685637162E-3,1.4972665685637114E-3,1.4972665685637056E-3,1.4972665685636995E-3,1.4972665685636939E-3,1.4972665685636878E-3,0,11800989.715236584,12217653.139278462,12217653.139274793,null,-3.0042635046356736E-13,325872.70514333644,162391.54012173752,322189.60204235069,-159798.06192061317,-3683.1031009857543,{"$f":"SUM(AM46:AM$107)","v":322189.60204602219},-322189.60204235069,3.6694109439849854E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12217653.139278462,11800989.715236584,12163695.578409221,11615553.716440663,0.98885869396556425,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.98885869396556425]
["Total Members","2024-01-01",{"$f":"IF($B47>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B47))+IF(B47<DATE(2020,2,28),0,1)+IF($B47>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B47>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C46<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B47,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D48-D156+R263<1,0,D48-D156+R263))","v":12381134.3042966},-194226.33276746236,null,null,0.98990895019535541,0.97167521646951782,12381134.3042966,{"$f":"1*AND(B48>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B48<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K47:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.6},13,{"$f":"MIN(M47,IF(C155=0,1,MAIN!$E$11))","v":13},12022790.417450823,null,null,132834.35376032823,78946.62857313588,42490.891105810166,1.497266568563721E-3,1.4972665685637162E-3,1.4972665685637114E-3,1.4972665685637056E-3,1.4972665685636995E-3,1.4972665685636939E-3,1.4972665685636878E-3,0,104072.00292909704,12022790.417450823,12381134.30430006,12381134.3042966,null,-2.7955415760061442E-13,327060.68652758643,132834.35376032823,325872.70514354488,-193038.35138321665,-1187.9813840415445,{"$f":"SUM(AM47:AM$107)","v":325872.70514700795},-325872.70514354488,3.4607946872711182E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12381134.30430006,12022790.417450823,12256195.661397375,11804670.098663295,0.99224957995195595,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99224957995195595]
["Total Members","2023-12-01",{"$f":"IF($B48>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B48))+IF(B48<DATE(2020,2,28),0,1)+IF($B48>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B48>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C47<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B48,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D49-D157+R264<1,0,D49-D157+R264))","v":12575360.637064062},-309032.98558788933,null,null,0.98329813351866513,0.97017643930861697,12575360.637064062,{"$f":"1*AND(B49>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B49<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K48:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.53333333333333333},13,{"$f":"MIN(M48,IF(C156=0,1,MAIN!$E$11))","v":13},12274142.101049311,null,null,78946.62857313588,42490.891105810166,1.497266568563721E-3,1.4972665685637162E-3,1.4972665685637114E-3,1.4972665685637056E-3,1.4972665685636995E-3,1.4972665685636939E-3,1.4972665685636878E-3,0,104072.00292909704,75709.002929097041,12274142.101049311,12575360.637067318,12575360.637064062,null,-2.5890400934258651E-13,387979.61416078889,78946.62857313588,327060.68652779132,-248114.05795465544,-60918.927632997569,{"$f":"SUM(AM48:AM$107)","v":327060.68653104943},-327060.68652779132,3.2559037208557129E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12575360.637067318,12274142.101049311,12365328.642752385,12021652.224405108,0.99654086762400762,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99654086762400762]
["Total Members","2023-11-01",{"$f":"IF($B49>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B49))+IF(B49<DATE(2020,2,28),0,1)+IF($B49>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B49>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C48<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B49,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D50-D158+R265<1,0,D50-D158+R265))","v":12884393.622651951},-369207.47405418381,null,null,0.97810116611821485,0.96921584186057597,12884393.622651951,{"$f":"1*AND(B50>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B50<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K49:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.46666666666666667},13,{"$f":"MIN(M49,IF(C157=0,1,MAIN!$E$11))","v":13},12580766.712281004,null,null,42490.891105810166,1.497266568563721E-3,1.4972665685637162E-3,1.4972665685637114E-3,1.4972665685637056E-3,1.4972665685636995E-3,1.4972665685636939E-3,1.4972665685636878E-3,0,104072.00292909704,75709.002929097041,81355.002929097041,12580766.712281004,12884393.622654971,12884393.622651951,null,-2.3425705819590803E-13,411698.36515974847,42490.891105810166,387979.61416102602,-345488.72305521584,-23718.750998722448,{"$f":"SUM(AM49:AM$107)","v":387979.61416404706},-387979.61416102602,3.0193477869033813E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12884393.622654971,12580766.712281004,12602240.427044917,12291415.141437288,0.99942782698397592,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99942782698397592]
["Total Members","2023-10-01",{"$f":"IF($B50>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B50))+IF(B50<DATE(2020,2,28),0,1)+IF($B50>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B50>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C49<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B50,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D51-D159+R266<1,0,D51-D159+R266))","v":13253601.096706135},-414041.65474246629,null,null,0.97352238280164827,0.96864545540350833,13253601.096706135,{"$f":"1*AND(B51>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B51<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K50:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.4},13,{"$f":"MIN(M50,IF(C158=0,1,MAIN!$E$11))","v":13},12914507.074511655,null,null,1.497266568563721E-3,1.4972665685637162E-3,1.4972665685637114E-3,1.4972665685637056E-3,1.4972665685636995E-3,1.4972665685636939E-3,1.4972665685636878E-3,0,104072.00292909704,75709.002929097041,81355.002929097041,77958.002929097041,12914507.074511655,13253601.096708909,13253601.096706135,null,-2.0916601783937949E-13,414041.65623949171,1.497266568563721E-3,411698.36515999358,-411698.363662727,-2343.291079498129,{"$f":"SUM(AM50:AM$107)","v":411698.36516276945},-411698.36515999358,2.773478627204895E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13253601.096708909,12914507.074511655,12902677.320370596,12586114.944095131,1.0017446771906811,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0017446771906811]
["Total Members","2023-09-01",{"$f":"IF($B51>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B51))+IF(B51<DATE(2020,2,28),0,1)+IF($B51>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B51>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C50<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B51,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D52-D160+R267<1,0,D52-D160+R267))","v":13667642.751448601},-360624.96973569132,null,null,0.97141088203294834,0.96847560427346868,13667642.751448601,{"$f":"1*AND(B52>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B52<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K51:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.33333333333333331},13,{"$f":"MIN(M51,IF(C159=0,1,MAIN!$E$11))","v":13},13239626.727822049,null,null,1.4972665685637162E-3,1.4972665685637114E-3,1.4972665685637056E-3,1.4972665685636995E-3,1.4972665685636939E-3,1.4972665685636878E-3,0,104072.00292909704,75709.002929097041,81355.002929097041,77958.002929097041,88922.002929097041,13239626.727822049,13667642.751451133,13667642.751448601,null,-1.8518520050747611E-13,360624.97123275348,1.4972665685637162E-3,414041.65623973234,-414041.65474246576,53416.685006978863,{"$f":"SUM(AM51:AM$107)","v":414041.65624226758},-414041.65623973234,2.5313347578048706E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13667642.751451133,13239626.727822049,13276896.900498377,12870813.112610441,1.0016565599765028,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0016565599765028]
["Total Members","2023-08-01",{"$f":"IF($B52>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B52))+IF(B52<DATE(2020,2,28),0,1)+IF($B52>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B52>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C51<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B52,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D53-D161+R268<1,0,D53-D161+R268))","v":14028267.721184293},-317686.04014443979,null,null,0.96951266801296676,0.96847613025139079,14028267.721184293,{"$f":"1*AND(B53>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B53<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K52:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.26666666666666666},13,{"$f":"MIN(M52,IF(C160=0,1,MAIN!$E$11))","v":13},13507749.696125705,null,null,1.4972665685637114E-3,1.4972665685637056E-3,1.4972665685636995E-3,1.4972665685636939E-3,1.4972665685636878E-3,0,104072.00292909704,75709.002929097041,81355.002929097041,77958.002929097041,88922.002929097041,92502.002929097041,13507749.696125705,14028267.721186619,14028267.721184293,null,-1.6586731987899839E-13,317686.04164152872,1.4972665685637114E-3,360624.97123295878,-360624.9697356922,42938.92959143006,{"$f":"SUM(AM52:AM$107)","v":360624.97123528877},-360624.97123295878,2.3264437913894653E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14028267.721186619,13507749.696125705,13600583.26596782,13098661.568366326,1.0013767154320867,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0013767154320867]
["Total Members","2023-07-01",{"$f":"IF($B53>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B53))+IF(B53<DATE(2020,2,28),0,1)+IF($B53>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B53>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C52<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B53,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D54-D162+R269<1,0,D54-D162+R269))","v":14345953.761328733},-259863.4126221966,null,null,0.96784099461686701,0.9686236482006968,14345953.761328733,{"$f":"1*AND(B54>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B54<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K53:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.2},13,{"$f":"MIN(M53,IF(C161=0,1,MAIN!$E$11))","v":13},13729251.734838136,null,null,1.4972665685637056E-3,1.4972665685636995E-3,1.4972665685636939E-3,1.4972665685636878E-3,0,104072.00292909704,75709.002929097041,81355.002929097041,77958.002929097041,88922.002929097041,92502.002929097041,96184.002929097041,13729251.734838136,14345953.76133088,14345953.761328733,null,-1.496580637194711E-13,259863.41411931964,1.4972665685637056E-3,317686.04164170666,-317686.04014444008,57822.627522387018,{"$f":"SUM(AM53:AM$107)","v":317686.04164385865},-317686.04164170666,2.1476298570632935E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14345953.76133088,13729251.734838136,13884602.157094063,13280111.906829651,1.0008894713611627,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.0008894713611627]
["Total Members","2023-06-01",{"$f":"IF($B54>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B54))+IF(B54<DATE(2020,2,28),0,1)+IF($B54>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B54>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C53<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B54,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D55-D163+R270<1,0,D55-D163+R270))","v":14605817.173950929},-154443.03114812821,null,null,0.96608698836014117,0.96889118004748143,14605817.173950929,{"$f":"1*AND(B55>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B55<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K54:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.13333333333333333},13,{"$f":"MIN(M54,IF(C162=0,1,MAIN!$E$11))","v":13},13896157.146028358,null,null,1.4972665685636995E-3,{"$f":"IF(S$5=13,S55+R55-R163-S163,R55-R163)","v":1.4972665685636939E-3},1.4972665685636878E-3,0,104072.00292909704,75709.002929097041,81355.002929097041,77958.002929097041,88922.002929097041,92502.002929097041,96184.002929097041,92958.002929097041,13896157.146028358,14605817.173952935,14605817.173950929,null,-1.3744561044859438E-13,154443.0326453092,1.4972665685636995E-3,259863.4141194635,-259863.41262219692,105420.3814741543,{"$f":"SUM(AM54:AM$107)","v":259863.41412147167},-259863.4141194635,2.0060688257217407E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14605817.173952935,13896157.146028358,14110489.926123019,13407808.394186812,1.000502188908418,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,1.000502188908418]
["Total Members","2023-05-01",{"$f":"IF($B55>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B55))+IF(B55<DATE(2020,2,28),0,1)+IF($B55>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B55>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C54<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B55,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D56-D164+R271<1,0,D56-D164+R271))","v":14760260.205099057},-83124.790540015325,null,null,0.96463012355607458,0.96925028073621844,14760260.205099057,{"$f":"1*AND(B56>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B56<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K55:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":6.6666666666666666E-2},13,{"$f":"MIN(M55,IF(C163=0,1,MAIN!$E$11))","v":13},13977480.175744571,null,null,{"$f":"R271","v":1.4972665685636939E-3},{"$f":"IF(S$5=13,S56+R56-R164-S164,R56-R164)","v":1.4972665685636878E-3},0,104072.00292909704,75709.002929097041,81355.002929097041,77958.002929097041,88922.002929097041,92502.002929097041,96184.002929097041,92958.002929097041,73120.002929097041,13977480.175744571,{"$f":"SUM(R55:AD55)","v":14760260.205100978},14760260.205099057,null,-1.3011813848606835E-13,83124.792037237072,1.4972665685636939E-3,154443.03264539418,-154443.0311481276,71318.24060815711,{"$f":"SUM(AM55:AM$107)","v":154443.03264731736},-154443.03264539418,1.9203871488571167E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14760260.205100978,13977480.175744571,14238191.625366367,13452327.240100345,0.99977933390920004,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99977933390920004]
["Total Members","2023-04-01",{"$f":"IF($B56>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B56))+IF(B56<DATE(2020,2,28),0,1)+IF($B56>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B56>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C55<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B56,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D57-D165+R272<1,0,D57-D165+R272))","v":14843384.995639073},-1.4318302273750305E-3,null,null,0.96416642115049878,0.96984567363423024,14843384.995639073,{"$f":"1*AND(B57>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B57<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K56:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M56,IF(C164=0,1,MAIN!$E$11))","v":13},13958560.964852711,null,null,1.4972665685636878E-3,0,104072.00292909704,75709.002929097041,81355.002929097041,77958.002929097041,88922.002929097041,92502.002929097041,96184.002929097041,92958.002929097041,73120.002929097041,102044.00292909704,13958560.964852711,14843384.995640948,14843384.995639073,null,-1.2634338020234281E-13,2.9290977171139705E-3,1.4972665685636878E-3,83124.792037282881,-83124.790540016314,83124.78910818517,{"$f":"SUM(AM56:AM$107)","v":83124.792039160253},-83124.792037282881,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14843384.995640948,13958560.964852711,14311493.389006145,13400218.526258603,0.99810504592658889,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99810504592658889]
["Total Members","2023-03-01",{"$f":"IF($B57>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B57))+IF(B57<DATE(2020,2,28),0,1)+IF($B57>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B57>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C56<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B57,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D58-D166+R273<1,0,D58-D166+R273))","v":14843384.997070903},-2.9290970414876938E-3,null,null,0.96597658687134369,0.9703956678808191,14843384.997070903,{"$f":"1*AND(B58>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B58<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K57:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M57,IF(C165=0,1,MAIN!$E$11))","v":13},13882028.964852711,null,null,0,104072.00292909704,75709.002929097041,81355.002929097041,77958.002929097041,88922.002929097041,92502.002929097041,96184.002929097041,92958.002929097041,73120.002929097041,102044.00292909704,76532.002929097041,13882028.964852711,14843384.997072779,14843384.997070903,null,-1.2634338020234281E-13,2.929097717113961E-3,0,2.9290977171155938E-3,-2.9290977171155938E-3,1.6328084717631697E-15,{"$f":"SUM(AM57:AM$107)","v":2.9309750825632364E-3},-2.9290977171155938E-3,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14843384.997072779,13882028.964852711,14338362.377089672,13326747.806258602,0.99637959705038437,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99637959705038437]
["Total Members","2023-02-01",{"$f":"IF($B58>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B58))+IF(B58<DATE(2020,2,28),0,1)+IF($B58>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B58>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C57<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B58,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D59-D167+R274<1,0,D59-D167+R274))","v":14843385},104072,null,null,0.97109673603578683,0.9708558682242675,14843385,{"$f":"1*AND(B59>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B59<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K58:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M58,IF(C166=0,1,MAIN!$E$11))","v":13},13794413.964852711,null,null,104072.00292909704,75709.002929097041,81355.002929097041,77958.002929097041,88922.002929097041,92502.002929097041,96184.002929097041,92958.002929097041,73120.002929097041,102044.00292909704,76532.002929097041,87615.002929097041,13794413.964852711,14843385.000001876,14843385,null,-1.2634338020234281E-13,2.9290977171139514E-3,104072.00292909704,2.9290977171155938E-3,104071.99999999933,1.6423494508810421E-15,{"$f":"SUM(AM58:AM$107)","v":2.9309750825632364E-3},104071.99999999933,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14843385.000001876,13794413.964852711,14414362.725224379,13242637.406258602,0.99110115992390957,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99110115992390957]
["Total Members","2023-01-01",{"$f":"IF($B59>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B59))+IF(B59<DATE(2020,2,28),0,1)+IF($B59>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B59>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C58<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B59,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D60-D168+R275<1,0,D60-D168+R275))","v":14739313},75709,null,null,0.96976707436924381,0.97086841724569561,14739313,{"$f":"1*AND(B60>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B60<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K59:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M59,IF(C167=0,1,MAIN!$E$11))","v":13},13715740.964852711,null,null,75709.002929097041,81355.002929097041,77958.002929097041,88922.002929097041,92502.002929097041,96184.002929097041,92958.002929097041,73120.002929097041,102044.00292909704,76532.002929097041,87615.002929097041,78673.002929097041,13715740.964852711,14739313.000001876,14739313,null,-1.2723155862204294E-13,2.9290977171139401E-3,75709.002929097041,2.9290977171155938E-3,75708.999999999331,1.6536251534748914E-15,{"$f":"SUM(AM59:AM$107)","v":2.9309750825632364E-3},75708.999999999331,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14739313.000001876,13715740.964852711,14293700.44622438,13167111.326258602,0.99248913455856302,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99248913455856302]
["Total Members","2022-12-01",{"$f":"IF($B60>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B60))+IF(B60<DATE(2020,2,28),0,1)+IF($B60>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B60>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C59<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B60,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D61-D169+R276<1,0,D61-D169+R276))","v":14663604},81355,null,null,0.97019606197920782,0.97107134632811531,14663604,{"$f":"1*AND(B61>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B61<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K60:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M60,IF(C168=0,1,MAIN!$E$11))","v":13},13622190.964852711,null,null,81355.002929097041,77958.002929097041,88922.002929097041,92502.002929097041,96184.002929097041,92958.002929097041,73120.002929097041,102044.00292909704,76532.002929097041,87615.002929097041,78673.002929097041,93550.002929097041,13622190.964852711,14663604.000001876,14663604,null,-1.2789769243681803E-13,2.9290977171139284E-3,81355.002929097041,2.9290977171155938E-3,81354.999999999331,1.6653345369377348E-15,{"$f":"SUM(AM60:AM$107)","v":2.9309750825632364E-3},81354.999999999331,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14663604.000001876,13622190.964852711,14226570.85522438,13077303.326258602,0.99208244150336056,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99208244150336056]
["Total Members","2022-11-01",{"$f":"IF($B61>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B61))+IF(B61<DATE(2020,2,28),0,1)+IF($B61>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B61>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C60<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B61,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D62-D170+R277<1,0,D62-D170+R277))","v":14582249},77958,null,null,0.9702927866766341,0.97123980834668677,14582249,{"$f":"1*AND(B62>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B62<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K61:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M61,IF(C169=0,1,MAIN!$E$11))","v":13},13529258.964852711,null,null,77958.002929097041,88922.002929097041,92502.002929097041,96184.002929097041,92958.002929097041,73120.002929097041,102044.00292909704,76532.002929097041,87615.002929097041,78673.002929097041,93550.002929097041,92932.002929097041,13529258.964852711,14582249.000001876,14582249,null,-1.2856382625159313E-13,2.9290977171139172E-3,77958.002929097041,2.9290977171155938E-3,77957.999999999331,1.6766102395315841E-15,{"$f":"SUM(AM61:AM$107)","v":2.9309750825632364E-3},77957.999999999331,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14582249.000001876,13529258.964852711,14149051.018224381,12988088.606258603,0.9920193428851416,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.9920193428851416]
["Total Members","2022-10-01",{"$f":"IF($B62>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B62))+IF(B62<DATE(2020,2,28),0,1)+IF($B62>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B62>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C61<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B62,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D63-D171+R278<1,0,D63-D171+R278))","v":14504291},88922,null,null,0.97105923303817876,0.97140098120268503,14504291,{"$f":"1*AND(B63>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B63<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K62:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M62,IF(C170=0,1,MAIN!$E$11))","v":13},13436143.964852711,null,null,88922.002929097041,92502.002929097041,96184.002929097041,92958.002929097041,73120.002929097041,102044.00292909704,76532.002929097041,87615.002929097041,78673.002929097041,93550.002929097041,92932.002929097041,93115.002929097041,13436143.964852711,14504291.000001876,14504291,null,-1.2922996006636822E-13,2.9290977171139054E-3,88922.002929097041,2.9290977171155938E-3,88921.999999999331,1.6883196229944275E-15,{"$f":"SUM(AM62:AM$107)","v":2.9309750825632364E-3},88921.999999999331,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14504291.000001876,13436143.964852711,14084525.69422438,12898698.206258602,0.9912415010493747,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.9912415010493747]
["Total Members","2022-09-01",{"$f":"IF($B63>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B63))+IF(B63<DATE(2020,2,28),0,1)+IF($B63>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B63>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C62<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B63,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D64-D172+R279<1,0,D64-D172+R279))","v":14415369},92502,null,null,0.97126502063336428,0.9715113960093229,14415369,{"$f":"1*AND(B64>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B64<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K63:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M63,IF(C171=0,1,MAIN!$E$11))","v":13},13344275.964852711,null,null,92502.002929097041,96184.002929097041,92958.002929097041,73120.002929097041,102044.00292909704,76532.002929097041,87615.002929097041,78673.002929097041,93550.002929097041,92932.002929097041,93115.002929097041,91868.002929097041,13344275.964852711,14415369.000001876,14415369,null,-1.3011813848606835E-13,2.9290977171138942E-3,92502.002929097041,2.9290977171155938E-3,92501.999999999331,1.6995953255882768E-15,{"$f":"SUM(AM63:AM$107)","v":2.9309750825632364E-3},92501.999999999331,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14415369.000001876,13344275.964852711,14001143.669224381,12810504.926258603,0.99104142419330332,"n/a",1.562852078166723,1.1288924735421957,{"$f":"IF($CD63=\"n/a\",IF(CG$5=13,$CC63,T$2),$CD63*T$2)","v":1.0541497384006011},0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99104142419330332]
["Total Members","2022-08-01",{"$f":"IF($B64>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B64))+IF(B64<DATE(2020,2,28),0,1)+IF($B64>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B64>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C63<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B64,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D65-D173+R280<1,0,D65-D173+R280))","v":14322867},96184,null,null,0.97129859491277537,0.97163913512521405,14322867,{"$f":"1*AND(B65>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B65<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K64:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M64,IF(C172=0,1,MAIN!$E$11))","v":13},13255157.964852711,null,null,96184.002929097041,92958.002929097041,73120.002929097041,102044.00292909704,76532.002929097041,87615.002929097041,78673.002929097041,93550.002929097041,92932.002929097041,93115.002929097041,91868.002929097041,89118.002929097041,13255157.964852711,14322867.000001876,14322867,null,-1.3100631690576847E-13,2.9290977171138803E-3,96184.002929097041,2.9290977171155938E-3,96183.999999999331,1.7134731133960912E-15,{"$f":"SUM(AM64:AM$107)","v":2.9309750825632364E-3},96183.999999999331,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14322867.000001876,13255157.964852711,13911780.59222438,12724951.646258602,0.99101331639106294,"n/a",{"$f":"IF($CD64=\"n/a\",IF(CE$5=13,$CC64,R$2),$CD64*R$2)","v":1.562852078166723},1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99101331639106294]
["Total Members","2022-07-01",{"$f":"IF($B65>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B65))+IF(B65<DATE(2020,2,28),0,1)+IF($B65>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B65>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C64<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B65,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D66-D174+R281<1,0,D66-D174+R281))","v":14226683},92958,null,null,0.97113188992982824,0.97185224233324952,14226683,{"$f":"1*AND(B66>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B66<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K65:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M65,IF(C173=0,1,MAIN!$E$11))","v":13},13148732.964852711,null,null,92958.002929097041,73120.002929097041,102044.00292909704,76532.002929097041,87615.002929097041,78673.002929097041,93550.002929097041,92932.002929097041,93115.002929097041,91868.002929097041,89118.002929097041,106425.00292909704,13148732.964852711,14226683.000001876,14226683,null,-1.318944953254686E-13,2.9290977171138664E-3,92958.002929097041,2.9290977171155938E-3,92957.999999999331,1.7273509012039057E-15,{"$f":"SUM(AM65:AM$107)","v":2.9309750825632364E-3},92957.999999999331,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14226683.000001876,13148732.964852711,13815985.54922438,12622783.646258602,0.99123475485244938,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99123475485244938]
["Total Members","2022-06-01",{"$f":"IF($B66>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B66))+IF(B66<DATE(2020,2,28),0,1)+IF($B66>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B66>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C65<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B66,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D67-D175+R282<1,0,D67-D175+R282))","v":14133725},73120,null,null,0.97043652527713398,0.97207475314362368,14133725,{"$f":"1*AND(B67>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B67<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K66:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M66,IF(C174=0,1,MAIN!$E$11))","v":13},13042288.964852711,null,null,73120.002929097041,102044.00292909704,76532.002929097041,87615.002929097041,78673.002929097041,93550.002929097041,92932.002929097041,93115.002929097041,91868.002929097041,89118.002929097041,106425.00292909704,106444.00292909704,13042288.964852711,14133725.000001876,14133725,null,-1.3278267374516872E-13,2.9290977171138547E-3,73120.002929097041,2.9290977171155938E-3,73119.999999999331,1.7390602846667491E-15,{"$f":"SUM(AM66:AM$107)","v":2.9309750825632364E-3},73119.999999999331,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14133725.000001876,13042288.964852711,13715882.97822438,12520597.406258602,0.99203747615955495,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99203747615955495]
["Total Members","2022-05-01",{"$f":"IF($B67>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B67))+IF(B67<DATE(2020,2,28),0,1)+IF($B67>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B67>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C66<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B67,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D68-D176+R283<1,0,D68-D176+R283))","v":14060605},102044,null,null,0.97177578619288141,0.97232000548973485,14060605,{"$f":"1*AND(B68>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B68<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K67:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M67,IF(C175=0,1,MAIN!$E$11))","v":13},12953631.964852711,null,null,102044.00292909704,76532.002929097041,87615.002929097041,78673.002929097041,93550.002929097041,92932.002929097041,93115.002929097041,91868.002929097041,89118.002929097041,106425.00292909704,106444.00292909704,88657.002929097041,12953631.964852711,14060605.000001876,14060605,null,-1.3344880755994382E-13,2.9290977171138443E-3,102044.00292909704,2.9290977171155938E-3,102043.99999999933,1.74946862552261E-15,{"$f":"SUM(AM67:AM$107)","v":2.9309750825632364E-3},102043.99999999933,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14060605.000001876,12953631.964852711,13663755.478224382,12435486.686258603,0.99063615848082387,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99063615848082387]
["Total Members","2022-04-01",{"$f":"IF($B68>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B68))+IF(B68<DATE(2020,2,28),0,1)+IF($B68>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B68>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C67<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B68,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D69-D177+R284<1,0,D69-D177+R284))","v":13958561},76532,null,null,0.97063453662756216,0.97248441480081604,13958561,{"$f":"1*AND(B69>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B69<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K68:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M68,IF(C176=0,1,MAIN!$E$11))","v":13},12876706.964852711,null,null,76532.002929097041,87615.002929097041,78673.002929097041,93550.002929097041,92932.002929097041,93115.002929097041,91868.002929097041,89118.002929097041,106425.00292909704,106444.00292909704,88657.002929097041,76925.002929097041,12876706.964852711,13958561.000001876,13958561,null,-1.3433698597964394E-13,2.9290977171138317E-3,76532.002929097041,2.9290977171155938E-3,76531.999999999331,1.7620453707234418E-15,{"$f":"SUM(AM68:AM$107)","v":2.9309750825632364E-3},76531.999999999331,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13958561.000001876,12876706.964852711,13548661.388224382,12361638.686258603,0.99183264268545712,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99183264268545712]
["Total Members","2022-03-01",{"$f":"IF($B69>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B69))+IF(B69<DATE(2020,2,28),0,1)+IF($B69>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B69>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C68<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B69,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D70-D178+R285<1,0,D70-D178+R285))","v":13882029},87615,null,null,0.97138352334680744,0.9728641163109093,13882029,{"$f":"1*AND(B70>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B70<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K69:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M69,IF(C177=0,1,MAIN!$E$11))","v":13},12786735.964852711,null,null,87615.002929097041,78673.002929097041,93550.002929097041,92932.002929097041,93115.002929097041,91868.002929097041,89118.002929097041,106425.00292909704,106444.00292909704,88657.002929097041,76925.002929097041,89971.002929097041,12786735.964852711,13882029.000001876,13882029,null,-1.3522516439934407E-13,2.929097717113817E-3,87615.002929097041,2.9290977171155938E-3,87614.999999999331,1.7767905202692447E-15,{"$f":"SUM(AM69:AM$107)","v":2.9309750825632364E-3},87614.999999999331,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13882029.000001876,12786735.964852711,13484774.24122438,12275266.526258603,0.99106772204176596,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99106772204176596]
["Total Members","2022-02-01",{"$f":"IF($B70>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B70))+IF(B70<DATE(2020,2,28),0,1)+IF($B70>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B70>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C69<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B70,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D71-D179+R286<1,0,D71-D179+R286))","v":13794414},{"$f":"D70-D71","v":78673},null,null,{"$f":"IF(C70=0,1,IFERROR(IF(C70>=2,(L70)*SUMPRODUCT(R70:AD70,R$2:AD$2)+(1-L70)*SUMPRODUCT(R70:AD70,R$3:AD$3),SUMPRODUCT(R70:AD70,R$3:AD$3))/SUM(R70:AD70),1))","v":0.97127087219671371},{"$f":"IFERROR(SUMPRODUCT(H70:H81,J70:J81)/SUM(J70:J81),1)","v":0.97331603894034491},13794414,{"$f":"1*AND(B71>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B71<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K70:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M70,IF(C178=0,1,MAIN!$E$11))","v":13},12680914.964852711,null,null,78673.002929097041,{"$f":"IF(S$5=13,S71+R71-R179-S179,R71-R179)","v":93550.002929097041},92932.002929097041,93115.002929097041,91868.002929097041,89118.002929097041,106425.00292909704,106444.00292909704,88657.002929097041,76925.002929097041,89971.002929097041,105821.00292909704,12680914.964852711,13794414.000001876,{"$f":"J70","v":13794414},null,{"$f":"1-AE70/AF70","v":-1.3589129821411916E-13},{"$f":"AE179","v":2.9290977171138048E-3},{"$f":"R70","v":78673.002929097041},{"$f":"D178","v":2.9290977171155938E-3},{"$f":"AJ70-AK70","v":78672.999999999331},{"$f":"AK70-AI70","v":1.7889335846010823E-15},{"$f":"SUM(AM70:AM$107)","v":2.9309750825632364E-3},{"$f":"D286-D178","v":78672.999999999331},{"$f":"AE70-AF70","v":1.8756836652755737E-6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13794414.000001876,12680914.964852711,13398112.517224381,12173678.366258603,0.99125180508472066,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99125180508472066]
["Total Members","2022-01-01",{"$f":"IF($B71>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B71))+IF(B71<DATE(2020,2,28),0,1)+IF($B71>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B71>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C70<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B71,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D72-D180+R287<1,0,D72-D180+R287))","v":13715741},93550,null,null,0.97220394087512707,0.97386119499262802,13715741,{"$f":"1*AND(B72>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B72<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K71:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},{"$f":"IF(D71-SUM(R71:T71)<J179,3,IF(D71-SUM(R71:U71)<J1179,4,IF(D71-SUM(R71:V71)<J179,5,IF(D71-SUM(R71:W71)<J179,6,IF(D71-SUM(R71:X71)<J179,7,IF(D71-SUM(R71:Y71)<J179,8,IF(D71-SUM(R71:Z71)<J179,9,IF(D71-SUM(R71:AA71)<J179,10,IF(D71-SUM(R71:AB71)<J179,11,IF(D71-SUM(R71:AC71)<J179,12,13))))))))))","v":13},{"$f":"MIN(M71,IF(C179=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R71:AD71,R$5:AD$5,\">=\"&N71)","v":12596432.964852711},null,null,{"$f":"R287","v":93550.002929097041},92932.002929097041,93115.002929097041,91868.002929097041,89118.002929097041,106425.00292909704,106444.00292909704,88657.002929097041,76925.002929097041,89971.002929097041,105821.00292909704,84482.002929097041,12596432.964852711,{"$f":"SUM(R71:AD71)","v":13715741.000001876},13715741,null,-1.3677947663381929E-13,2.9290977171137888E-3,93550.002929097041,2.9290977171155938E-3,93549.999999999331,1.8049797767538678E-15,{"$f":"SUM(AM71:AM$107)","v":2.9309750825632364E-3},93549.999999999331,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE71","v":13715741.000001876},{"$f":"AD71","v":12596432.964852711},{"$f":"IFERROR(IF(C71>=2,(L71)*SUMPRODUCT(R71:AD71,R$2:AD$2)+(1-L71)*SUMPRODUCT(R71:AD71,R$3:AD$3),SUMPRODUCT(R71:AD71,R$3:AD$3)),1)","v":13334497.452224379},{"$f":"IFERROR(IF($C71>=2,($L71)*(AD71*AD$2)+(1-$L71)*(AD71*AD$3),AD71*AD$3),1)","v":12092575.646258602},{"$f":"IFERROR((BY71*CA$2-(CA71-CB71))/BZ71,0)","v":0.99026599266961235},{"$f":"IF(OR(CC71<=0,BZ71=0)*1=1,IFERROR(CA$2/(CA71/BY71),1),\"n/a\")","v":"n/a"},1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99026599266961235]
["Total Members","2021-12-01",{"$f":"IF($B72>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B72))+IF(B72<DATE(2020,2,28),0,1)+IF($B72>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B72>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C71<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B72,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D73-D181+R288<1,0,D73-D181+R288))","v":13622191},92932,null,null,0.97222182974989535,0.97463548624730156,13622191,{"$f":"1*AND(B73>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B73<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K72:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M72,IF(C180=0,1,MAIN!$E$11))","v":13},12478937.964852711,null,null,92932.002929097041,93115.002929097041,91868.002929097041,89118.002929097041,106425.00292909704,106444.00292909704,88657.002929097041,76925.002929097041,89971.002929097041,105821.00292909704,84482.002929097041,117495.00292909704,12478937.964852711,13622191.000001876,13622191,null,-1.3766765505351941E-13,2.929097717113761E-3,92932.002929097041,2.9290977171155938E-3,92931.999999999331,1.8327353523694967E-15,{"$f":"SUM(AM72:AM$107)","v":2.9309750825632364E-3},92931.999999999331,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13622191.000001876,12478937.964852711,13243791.459224381,11979780.446258603,0.99032305648471597,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99032305648471597]
["Total Members","2021-11-01",{"$f":"IF($B73>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B73))+IF(B73<DATE(2020,2,28),0,1)+IF($B73>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B73>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C72<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B73,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D74-D182+R289<1,0,D74-D182+R289))","v":13529259},93115,null,null,0.97222242284093729,0.97575649308236212,13529259,{"$f":"1*AND(B74>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B74<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K73:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M73,IF(C181=0,1,MAIN!$E$11))","v":13},12292399.964852711,null,null,93115.002929097041,91868.002929097041,89118.002929097041,106425.00292909704,106444.00292909704,88657.002929097041,76925.002929097041,89971.002929097041,105821.00292909704,84482.002929097041,117495.00292909704,186538.00292909704,12292399.964852711,13529259.000001876,13529259,null,-1.3855583347321954E-13,2.929097717113738E-3,93115.002929097041,2.9290977171155938E-3,93114.999999999331,1.8557204384261894E-15,{"$f":"SUM(AM73:AM$107)","v":2.9309750825632364E-3},93114.999999999331,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13529259.000001876,12292399.964852711,13153448.96422438,11800703.966258602,0.9905725518899513,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.9905725518899513]
["Total Members","2021-10-01",{"$f":"IF($B74>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B74))+IF(B74<DATE(2020,2,28),0,1)+IF($B74>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B74>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C73<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B74,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D75-D183+R290<1,0,D75-D183+R290))","v":13436144},91868,null,null,0.97240523011829549,0.97682015795404542,13436144,{"$f":"1*AND(B75>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B75<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K74:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M74,IF(C182=0,1,MAIN!$E$11))","v":13},12139842.964852711,null,null,91868.002929097041,89118.002929097041,106425.00292909704,106444.00292909704,88657.002929097041,76925.002929097041,89971.002929097041,105821.00292909704,84482.002929097041,117495.00292909704,186538.00292909704,152557.00292909704,12139842.964852711,13436144.000001876,13436144,null,-1.3966605649784469E-13,2.9290977171137146E-3,91868.002929097041,2.9290977171155938E-3,91867.999999999331,1.8791392053518763E-15,{"$f":"SUM(AM74:AM$107)","v":2.9309750825632364E-3},91867.999999999331,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13436144.000001876,12139842.964852711,13065376.698224379,11654249.246258602,0.99054135896575779,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99054135896575779]
["Total Members","2021-09-01",{"$f":"IF($B75>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B75))+IF(B75<DATE(2020,2,28),0,1)+IF($B75>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B75>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C74<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B75,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D76-D184+R291<1,0,D76-D184+R291))","v":13344276},89118,null,null,0.97283454652935508,0.97807140271235826,13344276,{"$f":"1*AND(B76>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B76<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K75:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M75,IF(C183=0,1,MAIN!$E$11))","v":13},11989012.964852711,null,null,89118.002929097041,106425.00292909704,106444.00292909704,88657.002929097041,76925.002929097041,89971.002929097041,105821.00292909704,84482.002929097041,117495.00292909704,186538.00292909704,152557.00292909704,150830.00292909704,11989012.964852711,13344276.000001876,13344276,null,-1.4055423491754482E-13,2.9290977171136877E-3,89118.002929097041,2.9290977171155938E-3,89117.999999999331,1.9060274192295168E-15,{"$f":"SUM(AM75:AM$107)","v":2.9309750825632364E-3},89117.999999999331,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13344276.000001876,11989012.964852711,12981772.691224381,11509452.446258603,0.9902362929992834,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.9902362929992834]
["Total Members","2021-08-01",{"$f":"IF($B76>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B76))+IF(B76<DATE(2020,2,28),0,1)+IF($B76>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B76>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C75<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B76,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D77-D185+R292<1,0,D77-D185+R292))","v":13255158},106425,null,null,0.97392325683500369,0.9795440940879836,13255158,{"$f":"1*AND(B77>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B77<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K76:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M76,IF(C184=0,1,MAIN!$E$11))","v":13},11818961.964852711,null,null,106425.00292909704,106444.00292909704,88657.002929097041,76925.002929097041,89971.002929097041,105821.00292909704,84482.002929097041,117495.00292909704,186538.00292909704,152557.00292909704,150830.00292909704,170051.00292909704,11818961.964852711,13255158.000001876,13255158,null,-1.4144241333724494E-13,2.9290977171136552E-3,106425.00292909704,2.9290977171155938E-3,106424.99999999933,1.9385534844040819E-15,{"$f":"SUM(AM76:AM$107)","v":2.9309750825632364E-3},106424.99999999933,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13255158.000001876,11818961.964852711,12909506.64922438,11346203.486258602,0.98924549142347651,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.98924549142347651]
["Total Members","2021-07-01",{"$f":"IF($B77>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B77))+IF(B77<DATE(2020,2,28),0,1)+IF($B77>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B77>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C76<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B77,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D78-D186+R293<1,0,D78-D186+R293))","v":13148733},106444,null,null,0.97384612511506263,0.9811821350307437,13148733,{"$f":"1*AND(B78>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B78<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K77:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M77,IF(C185=0,1,MAIN!$E$11))","v":13},11621462.964852711,null,null,106444.00292909704,88657.002929097041,76925.002929097041,89971.002929097041,105821.00292909704,84482.002929097041,117495.00292909704,186538.00292909704,152557.00292909704,150830.00292909704,170051.00292909704,197499.00292909704,11621462.964852711,13148733.000001876,13148733,null,-1.425526363618701E-13,2.929097717113621E-3,106444.00292909704,2.9290977171155938E-3,106443.99999999933,1.9728142730546239E-15,{"$f":"SUM(AM77:AM$107)","v":2.9309750825632364E-3},106443.99999999933,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13148733.000001876,11621462.964852711,12804842.68222438,11156604.446258603,0.98959096619913844,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.98959096619913844]
["Total Members","2021-06-01",{"$f":"IF($B78>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B78))+IF(B78<DATE(2020,2,28),0,1)+IF($B78>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B78>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C77<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B78,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D79-D187+R294<1,0,D79-D187+R294))","v":13042289},88657,null,null,0.97336058725754004,0.98304124781566482,13042289,{"$f":"1*AND(B79>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B79<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K78:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M78,IF(C186=0,1,MAIN!$E$11))","v":13},11419015.964852711,null,null,88657.002929097041,76925.002929097041,89971.002929097041,105821.00292909704,84482.002929097041,117495.00292909704,186538.00292909704,152557.00292909704,150830.00292909704,170051.00292909704,197499.00292909704,202447.00292909704,11419015.964852711,13042289.000001876,13042289,null,-1.4388490399142029E-13,2.9290977171135854E-3,88657.002929097041,2.9290977171155938E-3,88656.999999999331,2.0083761043121484E-15,{"$f":"SUM(AM78:AM$107)","v":2.9309750825632364E-3},88656.999999999331,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13042289.000001876,11419015.964852711,12694850.08022438,10962255.326258602,0.99042634504119254,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99042634504119254]
["Total Members","2021-05-01",{"$f":"IF($B79>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B79))+IF(B79<DATE(2020,2,28),0,1)+IF($B79>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B79>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C78<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B79,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D80-D188+R295<1,0,D80-D188+R295))","v":12953632},76925,null,null,0.97378137507863072,0.98510707248358709,12953632,{"$f":"1*AND(B80>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B80<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K79:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M79,IF(C187=0,1,MAIN!$E$11))","v":13},11217406.964852711,null,null,76925.002929097041,89971.002929097041,105821.00292909704,84482.002929097041,117495.00292909704,186538.00292909704,152557.00292909704,150830.00292909704,170051.00292909704,197499.00292909704,202447.00292909704,201609.00292909704,11217406.964852711,12953632.000001876,12953632,null,-1.4477308241112041E-13,2.9290977171135368E-3,76925.002929097041,2.9290977171155938E-3,76924.999999999331,2.056948361639499E-15,{"$f":"SUM(AM79:AM$107)","v":2.9309750825632364E-3},76924.999999999331,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12953632.000001876,11217406.964852711,12614005.58122438,10768710.686258603,0.99027673149789797,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.99027673149789797]
["Total Members","2021-04-01",{"$f":"IF($B80>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B80))+IF(B80<DATE(2020,2,28),0,1)+IF($B80>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B80>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C79<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B80,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D81-D189+R296<1,0,D81-D189+R296))","v":12876707},89971,null,null,0.9752148211668209,0.98737500073830031,12876707,{"$f":"1*AND(B81>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B81<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K80:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M80,IF(C188=0,1,MAIN!$E$11))","v":13},10952396.964852711,null,null,89971.002929097041,105821.00292909704,84482.002929097041,117495.00292909704,186538.00292909704,152557.00292909704,150830.00292909704,170051.00292909704,197499.00292909704,202447.00292909704,201609.00292909704,265010.00292909704,10952396.964852711,12876707.000001876,12876707,null,-1.4566126083082054E-13,2.9290977171134839E-3,89971.002929097041,2.9290977171155938E-3,89970.999999999331,2.1098574276567916E-15,{"$f":"SUM(AM80:AM$107)","v":2.9309750825632364E-3},89970.999999999331,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12876707.000001876,10952396.964852711,12557555.51422438,10514301.086258603,0.98913987566390116,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.98913987566390116]
["Total Members","2021-03-01",{"$f":"IF($B81>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B81))+IF(B81<DATE(2020,2,28),0,1)+IF($B81>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B81>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C80<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B81,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D82-D190+R297<1,0,D82-D190+R297))","v":12786736},105821,null,null,0.97689410575322344,0.98966424228943695,12786736,{"$f":"1*AND(B82>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B82<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K81:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M81,IF(C189=0,1,MAIN!$E$11))","v":13},10679454.964852711,null,null,105821.00292909704,84482.002929097041,117495.00292909704,186538.00292909704,152557.00292909704,150830.00292909704,170051.00292909704,197499.00292909704,202447.00292909704,201609.00292909704,265010.00292909704,272942.00292909704,10679454.964852711,12786736.000001876,12786736,null,-1.4677148385544569E-13,2.9290977171134392E-3,105821.00292909704,2.9290977171155938E-3,105820.99999999933,2.1545265571631944E-15,{"$f":"SUM(AM81:AM$107)","v":2.9309750825632364E-3},105820.99999999933,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12786736.000001876,10679454.964852711,12491287.030224381,10252276.766258603,0.98766517305891088,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.98766517305891088]
["Total Members","2021-02-01",{"$f":"IF($B82>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B82))+IF(B82<DATE(2020,2,28),0,1)+IF($B82>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B82>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C81<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B82,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D83-D191+R298<1,0,D83-D191+R298))","v":12680915},84482,null,null,0.97790059465129653,0.99208351221469881,12680915,{"$f":"1*AND(B83>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B83<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K82:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M82,IF(C190=0,1,MAIN!$E$11))","v":13},10455701.954661677,null,null,84482.002929097041,117495.00292909704,186538.00292909704,152557.00292909704,150830.00292909704,170051.00292909704,197499.00292909704,202447.00292909704,201609.00292909704,265010.00292909704,272942.00292909704,223753.01312013157,10455701.954661677,12680915.000001876,12680915,null,-1.4788170688007085E-13,2.9290977171133651E-3,84482.002929097041,2.9290977171155938E-3,84481.999999999331,2.2286859857612029E-15,{"$f":"SUM(AM82:AM$107)","v":2.9309750825632364E-3},84481.999999999331,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12680915.000001876,10455701.954661677,12400674.31922438,10037473.876475209,0.9868026653774834,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.9868026653774834]
["Total Members","2021-01-01",{"$f":"IF($B83>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B83))+IF(B83<DATE(2020,2,28),0,1)+IF($B83>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B83>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C82<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B83,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D84-D192+R299<1,0,D84-D192+R299))","v":12596433},117495,null,null,0.98172407428535835,0.9939713974574399,12596433,{"$f":"1*AND(B84>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B84<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K83:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M83,IF(C191=0,1,MAIN!$E$11))","v":13},10109492.924014615,null,null,117495.00292909704,186538.00292909704,152557.00292909704,150830.00292909704,170051.00292909704,197499.00292909704,202447.00292909704,201609.00292909704,265010.00292909704,272942.00292909704,223753.01312013157,346209.03357615817,10109492.924014615,12596433.000001876,12596433,null,-1.4899192990469601E-13,2.9290977171132064E-3,117495.00292909704,2.9290977171155938E-3,117494.99999999933,2.3874131838130808E-15,{"$f":"SUM(AM83:AM$107)","v":2.9309750825632364E-3},117494.99999999933,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12596433.000001876,10109492.924014615,12366221.52622438,9705113.2070540302,0.98277181214802956,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.98277181214802956]
["Total Members","2020-12-01",{"$f":"IF($B84>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B84))+IF(B84<DATE(2020,2,28),0,1)+IF($B84>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B84>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C83<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B84,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D85-D193+R300<1,0,D85-D193+R300))","v":12478938},186538,null,null,0.98602608959484694,0.99554925741414491,12478938,{"$f":"1*AND(B85>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B85<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K84:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M84,IF(C192=0,1,MAIN!$E$11))","v":13},9439030.461521836,null,null,186538.00292909704,152557.00292909704,150830.00292909704,170051.00292909704,197499.00292909704,202447.00292909704,201609.00292909704,265010.00292909704,272942.00292909704,223753.01312013157,346209.03357615817,670462.46542187582,9439030.461521836,12478938.000001876,12478938,null,-1.503241975342462E-13,2.9290977171131717E-3,186538.00292909704,2.9290977171155938E-3,186537.99999999933,2.4221076533326169E-15,{"$f":"SUM(AM84:AM$107)","v":2.9309750825632364E-3},186537.99999999933,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12478938.000001876,9439030.461521836,12304558.438438389,9061469.2430609614,0.978474308592852,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.978474308592852]
["Total Members","2020-11-01",{"$f":"IF($B85>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B85))+IF(B85<DATE(2020,2,28),0,1)+IF($B85>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B85>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C84<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B85,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D86-D194+R301<1,0,D86-D194+R301))","v":12292400},152557,null,null,0.98526970544669856,0.99675588554157468,12292400,{"$f":"1*AND(B86>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B86<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K85:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M85,IF(C193=0,1,MAIN!$E$11))","v":13},9301641.0279798508,null,null,152557.00292909704,150830.00292909704,170051.00292909704,197499.00292909704,202447.00292909704,201609.00292909704,265010.00292909704,272942.00292909704,223753.01312013157,346209.03357615817,670462.46542187582,137389.43647108146,9301641.0279798508,12292400.000001874,12292400,null,-1.5254464358349651E-13,2.9290977171131474E-3,152557.00292909704,2.9290977171155938E-3,152556.99999999933,2.4463937819962922E-15,{"$f":"SUM(AM85:AM$107)","v":2.9309750825632364E-3},152556.99999999933,1.8738210201263428E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12292400.000001874,9301641.0279798508,12111329.327234844,8929575.3868606556,0.97946652985450189,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.97946652985450189]
["Total Members","2020-10-01",{"$f":"IF($B86>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B86))+IF(B86<DATE(2020,2,28),0,1)+IF($B86>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B86>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C85<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B86,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D87-D195+R302<1,0,D87-D195+R302))","v":12139843},150830,null,null,0.98776483481862665,0.99806236976404561,12139843,{"$f":"1*AND(B87>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B87<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K86:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M86,IF(C194=0,1,MAIN!$E$11))","v":13},9209124.5221780222,null,null,150830.00292909704,{"$f":"IF(S$5=13,S87+R87-R195-S195,R87-R195)","v":170051.00292909704},197499.00292909704,202447.00292909704,201609.00292909704,265010.00292909704,272942.00292909704,223753.01312013157,346209.03357615817,670462.46542187582,137389.43647108146,92516.508730925896,9209124.5221780222,12139843.000001874,12139843,null,-1.5432100042289676E-13,2.9290977171130819E-3,150830.00292909704,2.9290977171155938E-3,150829.99999999933,2.5118795932144167E-15,{"$f":"SUM(AM86:AM$107)","v":2.9309750825632364E-3},150829.99999999933,1.8738210201263428E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12139843.000001874,9209124.5221780222,11991310.015620911,8840759.5412909016,0.97612889303681971,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,{"$f":"IF($CD86=\"n/a\",IF(CI$5=13,$CC86,V$2),$CD86*V$2)","v":0.92498158972632505},0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.97612889303681971]
["Total Members","2020-09-01",{"$f":"IF($B87>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B87))+IF(B87<DATE(2020,2,28),0,1)+IF($B87>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B87>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C86<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B87,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D88-D196+R303<1,0,D88-D196+R303))","v":11989013},170051,null,null,0.99094332590419398,0.99916754990858925,11989013,{"$f":"1*AND(B88>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B88<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K87:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M87,IF(C195=0,1,MAIN!$E$11))","v":13},8970821.4338495024,null,null,170051.00292909704,197499.00292909704,202447.00292909704,201609.00292909704,265010.00292909704,272942.00292909704,223753.01312013157,346209.03357615817,670462.46542187582,137389.43647108146,92516.508730925896,238303.09125761758,8970821.4338495024,11989013.000001874,11989013,null,-1.5631940186722204E-13,2.9290977171130706E-3,170051.00292909704,2.9290977171155938E-3,170050.99999999933,2.5231552958082659E-15,{"$f":"SUM(AM87:AM$107)","v":2.9309750825632364E-3},170050.99999999933,1.8738210201263428E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11989013.000001874,8970821.4338495024,11880432.416530475,8611988.5764955226,0.97210375039477359,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.97210375039477359]
["Total Members","2020-08-01",{"$f":"IF($B88>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B88))+IF(B88<DATE(2020,2,28),0,1)+IF($B88>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B88>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C87<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B88,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D89-D197+R304<1,0,D89-D197+R304))","v":11818962},197499,null,null,0.99414089412119,0.99999825336050607,11818962,{"$f":"1*AND(B89>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B89<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K88:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M88,IF(C196=0,1,MAIN!$E$11))","v":13},8929239.1190659609,null,null,197499.00292909704,202447.00292909704,201609.00292909704,265010.00292909704,272942.00292909704,223753.01312013157,346209.03357615817,670462.46542187582,137389.43647108146,92516.508730925896,238303.09125761758,41582.31771263852,8929239.1190659609,11818962.000001874,11818962,null,-1.5853984791647235E-13,2.9290977171130272E-3,197499.00292909704,2.9290977171155938E-3,197498.99999999933,2.5665233827076861E-15,{"$f":"SUM(AM88:AM$107)","v":2.9309750825632364E-3},197498.99999999933,1.8738210201263428E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11818962.000001874,8929239.1190659609,11749713.450266231,8572069.554303322,0.96775525762187076,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.96775525762187076]
["Total Members","2020-07-01",{"$f":"IF($B89>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B89))+IF(B89<DATE(2020,2,28),0,1)+IF($B89>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B89>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C88<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B89,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D90-D198+R305<1,0,D90-D198+R305))","v":11621463},202447,null,null,0.99676228693540236,1.0005437754093596,11621463,{"$f":"1*AND(B90>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B90<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K89:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M89,IF(C197=0,1,MAIN!$E$11))","v":13},8780851.1367709227,null,null,202447.00292909704,201609.00292909704,265010.00292909704,272942.00292909704,223753.01312013157,346209.03357615817,670462.46542187582,137389.43647108146,92516.508730925896,238303.09125761758,41582.31771263852,148387.98522413502,8780851.1367709227,11621463.000001874,11621463,null,-1.6120438317557273E-13,2.9290977171129761E-3,202447.00292909704,2.9290977171155938E-3,202446.99999999933,2.6176977252490019E-15,{"$f":"SUM(AM89:AM$107)","v":2.9309750825632364E-3},202446.99999999933,1.8738210201263428E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11621463.000001874,8780851.1367709227,11583836.03741703,8429617.0913000852,0.96428511564525621,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.96428511564525621]
["Total Members","2020-06-01",{"$f":"IF($B90>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B90))+IF(B90<DATE(2020,2,28),0,1)+IF($B90>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B90>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C89<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B90,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D91-D199+R306<1,0,D91-D199+R306))","v":11419016},201609,null,null,0.99869666178699545,1.0008504477558302,11419016,{"$f":"1*AND(B91>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B91<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K90:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M90,IF(C198=0,1,MAIN!$E$11))","v":13},8607918.5408375449,null,null,201609.00292909704,265010.00292909704,272942.00292909704,223753.01312013157,346209.03357615817,670462.46542187582,137389.43647108146,92516.508730925896,238303.09125761758,41582.31771263852,148387.98522413502,172932.5988624742,8607918.5408375449,11419016.000001874,11419016,null,-1.6409096303959814E-13,2.9290977171129336E-3,201609.00292909704,2.9290977171155938E-3,201608.99999999933,2.6601984504104337E-15,{"$f":"SUM(AM90:AM$107)","v":2.9309750825632364E-3},201608.99999999933,1.8738210201263428E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11419016.000001874,8607918.5408375449,11404133.160094161,8263601.7992040431,0.9617289708118294,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.9617289708118294]
["Total Members","2020-05-01",{"$f":"IF($B91>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B91))+IF(B91<DATE(2020,2,28),0,1)+IF($B91>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B91>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C90<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B91,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D92-D200+R307<1,0,D92-D200+R307))","v":11217407},265010,null,null,1.0015299641554374,1.0009796076160493,11217407,{"$f":"1*AND(B92>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B92<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K91:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M91,IF(C199=0,1,MAIN!$E$11))","v":13},8470375.2476144396,null,null,265010.00292909704,272942.00292909704,223753.01312013157,346209.03357615817,670462.46542187582,137389.43647108146,92516.508730925896,238303.09125761758,41582.31771263852,148387.98522413502,172932.5988624742,137543.29615220311,8470375.2476144396,11217407.000001874,11217407,null,-1.6697754290362354E-13,2.9290977171128859E-3,265010.00292909704,2.9290977171155938E-3,265009.9999999993,2.7079033459997959E-15,{"$f":"SUM(AM91:AM$107)","v":2.9309750825632364E-3},265009.9999999993,1.8738210201263428E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11217407.000001874,8470375.2476144396,11234569.230628829,8131560.2377098612,0.95797385238253885,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.95797385238253885]
["Total Members","2020-04-01",{"$f":"IF($B92>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B92))+IF(B92<DATE(2020,2,28),0,1)+IF($B92>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B92>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C91<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B92,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D93-D201+R308<1,0,D93-D201+R308))","v":10952397},272942,null,null,1.0031754585318629,1.0008489384549262,10952397,{"$f":"1*AND(B93>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B93<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K92:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M92,IF(C200=0,1,MAIN!$E$11))","v":13},8320615.7632129025,null,null,272942.00292909704,223753.01312013157,346209.03357615817,670462.46542187582,137389.43647108146,92516.508730925896,238303.09125761758,41582.31771263852,148387.98522413502,172932.5988624742,137543.29615220311,149759.4873306345,8320615.7632129025,10952397.000001876,10952397,null,-1.7119639039719914E-13,2.929097717112839E-3,272942.00292909704,2.9290977171155938E-3,272941.9999999993,2.7547408798511697E-15,{"$f":"SUM(AM92:AM$107)","v":2.9309750825632364E-3},272941.9999999993,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10952397.000001876,8320615.7632129025,10987175.882499881,7987791.1326843863,0.95582015520392494,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.95582015520392494]
["Total Members","2020-03-01",{"$f":"IF($B93>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B93))+IF(B93<DATE(2020,2,28),0,1)+IF($B93>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B93>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C92<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B93,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D94-D202+R309<1,0,D94-D202+R309))","v":10679455},51377,null,null,1.0065164836731488,1.0005699949018911,10679455,{"$f":"1*AND(B94>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B94<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K93:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M93,IF(C201=0,1,MAIN!$E$11))","v":13},8178185.4471697621,null,null,223753.01312013157,346209.03357615817,670462.46542187582,137389.43647108146,92516.508730925896,238303.09125761758,41582.31771263852,148387.98522413502,172932.5988624742,137543.29615220311,149759.4873306345,142430.31897223808,8178185.4471697621,10679455.000001876,10679455,null,-1.7563728249569976E-13,172376.01311998625,223753.01312013157,2.9290977171155938E-3,223753.01019103386,-172376.01019088854,{"$f":"SUM(AM93:AM$107)","v":2.9309750825632364E-3},223753.01019103386,1.8756836652755737E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10679455.000001876,8178185.4471697621,10749047.494147515,7851058.0292829713,0.95149047247764185,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.95149047247764185]
["Total Members","2020-02-01",{"$f":"IF($B94>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B94))+IF(B94<DATE(2020,2,28),0,1)+IF($B94>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B94>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C93<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B94,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D95-D203+R310<1,0,D95-D203+R310))","v":10628078},182734,null,null,1,{"$f":"IFERROR(SUMPRODUCT(H94:H105,J94:J105)/SUM(J94:J105),1)","v":1},{"$f":"D94","v":10628078},{"$f":"1*AND(B95>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B95<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K94:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M94,IF(C202=0,1,MAIN!$E$11))","v":1},10628078.00000173,null,null,346711.47683476843,672411.33972938033,137989.34580079792,93055.923484140309,240042.40036478898,41947.047686758044,149908.68555998936,174960.98204145863,139360.91282359531,151961.66754462718,144737.55876910497,151283.91099847134,8183706.7483638497,10628078.00000173,10628078,null,-1.6275869541004795E-13,163977.47683462992,346711.47683476843,172376.01312013119,174335.46371463724,8398.5362855012645,{"$f":"SUM(AM94:AM$107)","v":172376.01312186362},174335.46371463724,1.7303973436355591E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10628078.00000173,8183706.7483638497,10775500.341553796,7856358.4784292951,0.94198587191781524,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.94198587191781524]
["Total Members","2020-01-01",{"$f":"IF($B95>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B95))+IF(B95<DATE(2020,2,28),0,1)+IF($B95>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B95>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C94<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B95,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D96-D204+R311<1,0,D96-D204+R311))","v":10445344},508920,null,null,1,null,10445344,{"$f":"1*AND(B96>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B96<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K95:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M95,IF(C203=0,1,MAIN!$E$11))","v":1},10445344.000001593,null,null,673343.39534645341,138372.42163915353,93443.964590715113,241378.88661335505,42239.390804199204,151164.15251871108,176672.86120543742,140921.44343940288,153878.68558948286,146769.1674231033,153623.04049275251,94651.1529521872,8238885.4373866385,10445344.000001593,10445344,null,-1.5254464358349651E-13,164423.39534631412,673343.39534645341,163977.47683476834,509365.9185116851,-445.91851154578035,{"$f":"SUM(AM95:AM$107)","v":163977.47683636236},509365.9185116851,1.5925616025924683E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10445344.000001593,8238885.4373866385,10695675.028358497,7909330.0198911726,0.9296159110040606,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.9296159110040606]
["Total Members","2019-12-01",{"$f":"IF($B96>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B96))+IF(B96<DATE(2020,2,28),0,1)+IF($B96>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B96>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C95<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B96,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D97-D205+R312<1,0,D97-D205+R312))","v":9936424},-27021,null,null,1,null,9936424,{"$f":"1*AND(B97>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B97<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K96:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M96,IF(C204=0,1,MAIN!$E$11))","v":1},9936424.0000014529,null,null,138565.47017220221,93705.063188588174,242391.98352959973,42476.100538257728,152224.54385751934,178162.14743953003,142309.29427448605,155613.0788146361,148632.83633597751,155793.54628553762,96124.269898152779,303699.700544224,8086725.9651227426,9936424.0000014529,9936424,null,-1.461053500406706E-13,165586.47017206132,138565.47017220221,164423.39534645344,-25857.925174251228,-1163.0748256078805,{"$f":"SUM(AM96:AM$107)","v":164423.39534790814},-25857.925174251228,1.4528632164001465E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9936424.0000014529,8086725.9651227426,9793650.0457648449,7763256.926517833,0.97765534715191016,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.97765534715191016]
["Total Members","2019-11-01",{"$f":"IF($B97>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B97))+IF(B97<DATE(2020,2,28),0,1)+IF($B97>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B97>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C96<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B97,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D98-D206+R313<1,0,D98-D206+R313))","v":9963445},-70478,null,null,1,null,9963445,{"$f":"1*AND(B98>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B98<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K97:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M97,IF(C205=0,1,MAIN!$E$11))","v":1},9963445.0000013113,null,null,93836.807810578495,243074.52510732229,42655.763537481806,153084.25028432327,179421.66596487953,143518.27148932693,157157.59722975691,150321.21531224571,157787.31262386145,97493.048863344433,308463.52971478994,304398.22774024837,7932232.7843231531,9963445.0000013113,9963445,null,-1.3167245072054357E-13,164314.80781043842,93836.807810578495,165586.47017220172,-71749.662361623225,1271.6623617633013,{"$f":"SUM(AM97:AM$107)","v":165586.47017351602},-71749.662361623225,1.3113021850585938E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9963445.0000013113,7932232.7843231531,9794123.1099933386,7614943.4729502266,0.98134605660371077,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.98134605660371077]
["Total Members","2019-10-01",{"$f":"IF($B98>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B98))+IF(B98<DATE(2020,2,28),0,1)+IF($B98>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B98>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C97<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B98,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D99-D207+R314<1,0,D99-D207+R314))","v":10033923},77058,null,null,1,null,10033923,{"$f":"1*AND(B99>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B99<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K98:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M98,IF(C206=0,1,MAIN!$E$11))","v":1},10033923.000001172,null,null,243414.46801968105,42775.239916617364,153728.32276915951,180429.58896051632,144527.47797111658,158485.60518172616,151805.25131736952,159570.10646212241,98734.040984430467,312832.42222794221,309147.39959697216,305500.41224163165,7772972.6643518861,10033923.000001172,10033923,null,-1.1679546219056647E-13,166356.46801953818,243414.46801968105,164314.80781057809,79099.660209102964,-2041.6602089600929,{"$f":"SUM(AM98:AM$107)","v":164314.80781175272},79099.660209102964,1.171603798866272E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10033923.000001172,7772972.6643518861,9947577.4359971471,7462053.7577778101,0.97110843530944324,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.97110843530944324]
["Total Members","2019-09-01",{"$f":"IF($B99>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B99))+IF(B99<DATE(2020,2,28),0,1)+IF($B99>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B99>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C98<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B99,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D100-D208+R315<1,0,D100-D208+R315))","v":9956865},-123717,null,null,1,null,9956865,{"$f":"1*AND(B100>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B100<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K99:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M99,IF(C207=0,1,MAIN!$E$11))","v":1},9956865.0000010282,null,null,42836.064268141985,154166.1340054693,181201.47093566545,145353.04444850044,159618.84570545508,153109.68449968108,161172.08163462047,99868.4937354914,316881.98358272586,313600.31470619421,310347.81723985617,307124.27478636155,7611584.790452865,9956865.0000010282,9956865,null,-1.0325074129013956E-13,166553.06426799978,42836.064268141985,166356.46801968018,-123520.40375153819,-196.59624831960537,{"$f":"SUM(AM99:AM$107)","v":166356.46802071281},-123520.40375153819,1.0281801223754883E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9956865.0000010282,7611584.790452865,9757361.275427483,7307121.3988347501,0.98621053697303362,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.98621053697303362]
["Total Members","2019-08-01",{"$f":"IF($B100>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B100))+IF(B100<DATE(2020,2,28),0,1)+IF($B100>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B100>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C99<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B100,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D101-D209+R316<1,0,D101-D209+R316))","v":10080582},-11913,null,null,1,null,10080582,{"$f":"1*AND(B101>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B101<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K100:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M100,IF(C208=0,1,MAIN!$E$11))","v":1},10080582.000000887,null,null,154386.73185731843,181720.7799879321,145978.79658187501,160536.38521929694,154211.42128289916,162565.78937709224,100877.47604723455,320546.12155536097,317685.68532139016,314846.55050980824,312028.59003640979,309231.67738643696,7445965.9948378317,10080582.000000887,10080582,null,-8.7929663550312398E-14,166299.73185717475,154386.73185731843,166553.06426814265,-12166.332410824223,253.3324109679088,{"$f":"SUM(AM100:AM$107)","v":166553.06426903242},-12166.332410824223,8.8661909103393555E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10080582.000000887,7445965.9948378317,9974992.3968706764,7148127.3550443184,0.97418077966020977,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.97418077966020977]
["Total Members","2019-07-01",{"$f":"IF($B101>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B101))+IF(B101<DATE(2020,2,28),0,1)+IF($B101>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B101>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C100<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B101,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D102-D210+R317<1,0,D102-D210+R317))","v":10092495},15351,null,null,1,null,10092495,{"$f":"1*AND(B102>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B102<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K101:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M101,IF(C209=0,1,MAIN!$E$11))","v":1},10092495.000000741,null,null,181982.43542435393,146399.78556021786,161231.84556112089,155103.45599767746,163742.94229648457,101755.30234895203,323805.10399077728,321382.36929643207,318974.15710441384,316580.40203206416,314201.03889324988,311836.00269806653,7275500.1587969316,10092495.000000741,10092495,null,-7.3496764230185363E-14,166631.43542420882,181982.43542435393,166299.73185731855,15682.70356703538,-331.70356689026812,{"$f":"SUM(AM101:AM$107)","v":166299.73185806451},15682.70356703538,7.413327693939209E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10092495.000000741,7275500.1587969316,10012729.638341682,6984480.1524450537,0.97096355713257909,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.97096355713257909]
["Total Members","2019-06-01",{"$f":"IF($B102>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B102))+IF(B102<DATE(2020,2,28),0,1)+IF($B102>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B102>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C101<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B102,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D103-D211+R318<1,0,D103-D211+R318))","v":10077144},-20100,null,null,1,null,10077144,{"$f":"1*AND(B103>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B103<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K102:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M102,IF(C210=0,1,MAIN!$E$11))","v":1},10077144.000000598,null,null,146613.02460024506,{"$f":"IF(S$5=13,S103+R103-R211-S211,R103-R211)","v":161702.21612240261},155783.18531188119,164701.13031602086,102500.70515435838,326655.69989334163,324688.0316036786,322729.26571070444,320779.37532362115,318838.33359230368,316906.11370729958,314982.6888998294,7100264.2297649113,10077144.000000598,10077144,null,-5.9285909514983359E-14,166713.02460009884,146613.02460024506,166631.43542435422,-20018.41082410916,-81.58917574462248,{"$f":"SUM(AM102:AM$107)","v":166631.43542495478},-20018.41082410916,5.9790909290313721E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10077144.000000598,7100264.2297649113,9992549.2817854211,6816253.6605743142,0.97191430564802761,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.97191430564802761]
["Total Members","2019-05-01",{"$f":"IF($B103>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B103))+IF(B103<DATE(2020,2,28),0,1)+IF($B103>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B103>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C102<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B103,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D104-D212+R319<1,0,D104-D212+R319))","v":10097244},-4944,null,null,1,null,10097244,{"$f":"1*AND(B104>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B104<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K103:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M103,IF(C211=0,1,MAIN!$E$11))","v":1},10097244.000000451,null,null,161940.50379253738,156242.99342667154,165431.40339952998,103107.57653266873,329076.80341421958,327580.14223869832,326088.02574077778,324600.44701013836,323117.39913646085,321638.87520942558,320164.86831871333,318695.37155400467,6919559.5902266055,10097244.000000451,10097244,null,-4.4630965589931293E-14,166884.50379238866,161940.50379253738,166713.02460024599,-4772.5208077086136,-171.47919214266585,{"$f":"SUM(AM103:AM$107)","v":166713.0246006994},-4772.5208077086136,4.507601261138916E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10097244.000000451,6919559.5902266055,10036766.307006059,6642777.2066175407,0.96874010725766591,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.96874010725766591]
["Total Members","2019-04-01",{"$f":"IF($B104>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B104))+IF(B104<DATE(2020,2,28),0,1)+IF($B104>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B104>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C103<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B104,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D105-D213+R320<1,0,D105-D213+R320))","v":10102188},-10391,null,null,1,null,10102188,{"$f":"1*AND(B105>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B105<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K104:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M104,IF(C212=0,1,MAIN!$E$11))","v":1},10102188.000000304,null,null,156476.53905289061,165926.7039245682,103571.32586475064,331053.22835294862,330043.13545209024,329034.58586546371,328027.57959306875,327022.11663490557,326018.19699097401,325015.82066127425,324014.98764580616,323015.69794456981,6732968.0820169933,10102188.000000304,10102188,null,-2.9976021664879227E-14,166867.53905273898,156476.53905289061,166884.5037925379,-10407.964739647286,16.964739798917435,{"$f":"SUM(AM104:AM$107)","v":166884.50379284206},-10407.964739647286,3.03611159324646E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10102188.000000304,6732968.0820169933,10047840.866356071,6463649.3587363129,0.96807179433827806,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.96807179433827806]
["Total Members","2019-03-01",{"$f":"IF($B105>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B105))+IF(B105<DATE(2020,2,28),0,1)+IF($B105>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B105>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C104<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B105,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D106-D214+R321<1,0,D106-D214+R321))","v":10112579},1028,null,null,1,null,10112579,{"$f":"1*AND(B106>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B106<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K105:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M105,IF(C213=0,1,MAIN!$E$11))","v":1},10112579.000000153,null,null,166178.51927019283,103886.16958600664,332565.0661181726,332055.83251059218,331546.59890301182,331037.3652954314,330528.13168785104,330018.89808027062,329509.66447269026,329000.43086510984,328491.19725752948,327981.96364994906,6539779.1623033443,10112579.000000153,10112579,null,-1.5099033134902129E-14,165150.51927004007,166178.51927019283,166867.53905289053,-689.01978269769461,1717.0197828504606,{"$f":"SUM(AM105:AM$107)","v":166867.53905304315},-689.01978269769461,1.5273690223693848E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10112579.000000153,6539779.1623033443,10098349.117684895,6278187.99581121,0.96217589645798451,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.96217589645798451]
["Total Members","2019-02-01",{"$f":"IF($B106>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B106))+IF(B106<DATE(2020,2,28),0,1)+IF($B106>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B106>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C105<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B106,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D107-D215+R322<1,0,D107-D215+R322))","v":10111551},104045,null,null,1,null,10111551,{"$f":"1*AND(B107>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B107<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K106:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M106,IF(C214=0,1,MAIN!$E$11))","v":1},10111551,null,null,104045,333583.53333333338,333583.53333333338,333583.53333333338,333583.53333333338,333583.53333333338,333583.53333333338,333583.53333333338,333583.53333333338,333583.53333333338,333583.53333333338,333583.53333333338,6338087.1333333328,10111551,10111551,null,0,{"$f":"AE215","v":0},104045,165150.51927019269,{"$f":"AJ106-AK106","v":-61105.519270192686},{"$f":"AK106-AI106","v":165150.51927019269},{"$f":"SUM(AM106:AM$107)","v":165150.51927019269},-61105.519270192686,{"$f":"AE106-AF106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10111551,6338087.1333333328,10119844.342999998,6084563.6479999991,0.95869150694436145,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.95869150694436145]
["Total Members","2019-01-01",{"$f":"IF($B107>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B107))+IF(B107<DATE(2020,2,28),0,1)+IF($B107>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B107>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C106<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B107,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D108-D216+R323<1,0,D108-D216+R323))","v":10007506},null,null,null,{"$f":"IF(C107=0,1,IFERROR(IF(C107>=2,(L107)*SUMPRODUCT(R107:AD107,R$2:AD$2)+(1-L107)*SUMPRODUCT(R107:AD107,R$3:AD$3),SUMPRODUCT(R107:AD107,R$3:AD$3))/SUM(R107:AD107),1))","v":1},null,10007506,{"$f":"1*AND(B108>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B108<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K107:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M107,IF(C215=0,1,MAIN!$E$11))","v":1},10007506,null,null,{"$f":"($J107-$AD107)/12","v":333583.53333333338},333583.53333333338,333583.53333333338,333583.53333333338,333583.53333333338,333583.53333333338,333583.53333333338,333583.53333333338,333583.53333333338,333583.53333333338,333583.53333333338,{"$f":"($J107-$AD107)/12","v":333583.53333333338},{"$f":"0.6*J107","v":6004503.5999999996},10007506,10007506,null,{"$f":"1-AE107/AF107","v":0},{"$f":"AE216","v":0},333583.53333333338,0,{"$f":"AJ107-AK107","v":333583.53333333338},{"$f":"AK107-AI107","v":0},{"$f":"SUM(AM107:AM$107)","v":0},0,{"$f":"AE107-AF107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10007506,6004503.5999999996,10201985.199933333,5764323.4559999993,0.92761111111111105,"n/a",1.562852078166723,1.1288924735421957,1.0541497384006011,0.93749035439527206,0.92498158972632505,0.94631594127026963,0.92739217800892459,0.90716730243525656,0.88870491069750934,0.87532204351105669,0.85584194500215338,0.85584194500215338,0.92761111111111105]
[]
[]
[]
[]
[]
[]
["Leavers",{"$f":"B6","v":"2027-06-01"},{"$f":"IF($B114>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B114))+IF(B114<DATE(2020,2,28),0,1)+IF($B114>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B114>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E114+F114+IF(C114=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B114,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},null,null,null,null,null,{"$f":"D114","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R6,0,$N6-1,1,$AD$5-$N6+1),OFFSET($R$4,0,$N6-1,1,$AD$5-$N6+1))+0.0001","v":110214652.07571848},null,{"$f":"AR114+BH114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R114:AD114)","v":0},{"$f":"D114","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N6,0,$D114*R6*R$4/$P114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR114:BD114)","v":0},{"$f":"D114","v":0},null,{"$f":"IF(AR114>R6,R6-AR114,MIN(-SUM(BI114:$BU114),R6-AR114))","v":0},{"$f":"IF(AS114>S6,S6-AS114,MIN(-SUM(BJ114:$BU114),S6-AS114))","v":0},{"$f":"IF(AT114>T6,T6-AT114,MIN(-SUM(BK114:$BU114),T6-AT114))","v":0},{"$f":"IF(AU114>U6,U6-AU114,MIN(-SUM(BL114:$BU114),U6-AU114))","v":0},{"$f":"IF(AV114>V6,V6-AV114,MIN(-SUM(BM114:$BU114),V6-AV114))","v":0},{"$f":"IF(AW114>W6,W6-AW114,MIN(-SUM(BN114:$BU114),W6-AW114))","v":0},{"$f":"IF(AX114>X6,X6-AX114,MIN(-SUM(BO114:$BU114),X6-AX114))","v":0},{"$f":"IF(AY114>Y6,Y6-AY114,MIN(-SUM(BP114:$BU114),Y6-AY114))","v":0},{"$f":"IF(AZ114>Z6,Z6-AZ114,MIN(-SUM(BQ114:$BU114),Z6-AZ114))","v":0},{"$f":"IF(BA114>AA6,AA6-BA114,MIN(-SUM(BR114:$BU114),AA6-BA114))","v":0},{"$f":"IF(BB114>AB6,AB6-BB114,MIN(-SUM(BS114:$BU114),AB6-BB114))","v":0},{"$f":"IF(BC114>AC6,AC6-BC114,MIN(-SUM(BT114:$BU114),AC6-BC114))","v":0},{"$f":"IF(BD114>AD6,AD6-BD114,MIN(-SUM(BU114:$BU114),AD6-BD114))","v":0},null,{"$f":"SUM(BH114:BT114)","v":0},0]
["Leavers",{"$f":"B7","v":"2027-05-01"},{"$f":"IF($B115>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B115))+IF(B115<DATE(2020,2,28),0,1)+IF($B115>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B115>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E115+F115+IF(C115=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B115,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":273118.57515773864},{"$f":"IF(C115=1,INPUTS!L$45,IF(C115=0,INPUTS!K$45,IF(C115=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D8)","v":273118.57515773864},{"$f":"IF(B115>=DATE(2023,2,1),0,IF(E115-D7+D6<0,-(E115-D7+D6),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B115,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D115","v":273118.57515773864},null,null,null,null,null,110251973.00868903,null,0,0,0,0,0,0,0,0,0,0,0,0,273118.57515749091,{"$f":"SUM(R115:AD115)","v":273118.57515749091},{"$f":"D115","v":273118.57515773864},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,273118.57515749091,{"$f":"SUM(AR115:BD115)","v":273118.57515749091},{"$f":"D115","v":273118.57515773864},null,{"$f":"IF(AR115>R7,R7-AR115,MIN(-SUM(BI115:$BU115),R7-AR115))","v":0},{"$f":"IF(AS115>S7,S7-AS115,MIN(-SUM(BJ115:$BU115),S7-AS115))","v":0},{"$f":"IF(AT115>T7,T7-AT115,MIN(-SUM(BK115:$BU115),T7-AT115))","v":0},{"$f":"IF(AU115>U7,U7-AU115,MIN(-SUM(BL115:$BU115),U7-AU115))","v":0},{"$f":"IF(AV115>V7,V7-AV115,MIN(-SUM(BM115:$BU115),V7-AV115))","v":0},{"$f":"IF(AW115>W7,W7-AW115,MIN(-SUM(BN115:$BU115),W7-AW115))","v":0},{"$f":"IF(AX115>X7,X7-AX115,MIN(-SUM(BO115:$BU115),X7-AX115))","v":0},{"$f":"IF(AY115>Y7,Y7-AY115,MIN(-SUM(BP115:$BU115),Y7-AY115))","v":0},{"$f":"IF(AZ115>Z7,Z7-AZ115,MIN(-SUM(BQ115:$BU115),Z7-AZ115))","v":0},{"$f":"IF(BA115>AA7,AA7-BA115,MIN(-SUM(BR115:$BU115),AA7-BA115))","v":0},{"$f":"IF(BB115>AB7,AB7-BB115,MIN(-SUM(BS115:$BU115),AB7-BB115))","v":0},{"$f":"IF(BC115>AC7,AC7-BC115,MIN(-SUM(BT115:$BU115),AC7-BC115))","v":0},{"$f":"IF(BD115>AD7,AD7-BD115,MIN(-SUM(BU115:$BU115),AD7-BD115))","v":0},null,{"$f":"SUM(BH115:BT115)","v":0},0]
["Leavers","2027-04-01",{"$f":"IF($B116>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B116))+IF(B116<DATE(2020,2,28),0,1)+IF($B116>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B116>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E116+F116+IF(C116=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B116,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":273211.06946724502},{"$f":"IF(C116=1,INPUTS!L$45,IF(C116=0,INPUTS!K$45,IF(C116=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D9)","v":273211.06946724502},{"$f":"IF(B116>=DATE(2023,2,1),0,IF(E116-D8+D7<0,-(E116-D8+D7),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B116,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,273211.06946724502,null,null,null,null,null,110289304.92583007,null,0,0,0,0,0,0,0,0,0,0,0,0,273211.06946699729,273211.06946699729,273211.06946724502,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,273211.06946699729,273211.06946699729,273211.06946724502,null,{"$f":"IF(AR116>R8,R8-AR116,MIN(-SUM(BI116:$BU116),R8-AR116))","v":0},{"$f":"IF(AS116>S8,S8-AS116,MIN(-SUM(BJ116:$BU116),S8-AS116))","v":0},{"$f":"IF(AT116>T8,T8-AT116,MIN(-SUM(BK116:$BU116),T8-AT116))","v":0},{"$f":"IF(AU116>U8,U8-AU116,MIN(-SUM(BL116:$BU116),U8-AU116))","v":0},{"$f":"IF(AV116>V8,V8-AV116,MIN(-SUM(BM116:$BU116),V8-AV116))","v":0},{"$f":"IF(AW116>W8,W8-AW116,MIN(-SUM(BN116:$BU116),W8-AW116))","v":0},{"$f":"IF(AX116>X8,X8-AX116,MIN(-SUM(BO116:$BU116),X8-AX116))","v":0},{"$f":"IF(AY116>Y8,Y8-AY116,MIN(-SUM(BP116:$BU116),Y8-AY116))","v":0},{"$f":"IF(AZ116>Z8,Z8-AZ116,MIN(-SUM(BQ116:$BU116),Z8-AZ116))","v":0},{"$f":"IF(BA116>AA8,AA8-BA116,MIN(-SUM(BR116:$BU116),AA8-BA116))","v":0},{"$f":"IF(BB116>AB8,AB8-BB116,MIN(-SUM(BS116:$BU116),AB8-BB116))","v":0},{"$f":"IF(BC116>AC8,AC8-BC116,MIN(-SUM(BT116:$BU116),AC8-BC116))","v":0},{"$f":"IF(BD116>AD8,AD8-BD116,MIN(-SUM(BU116:$BU116),AD8-BD116))","v":0},null,0,0]
["Leavers","2027-03-01",{"$f":"IF($B117>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B117))+IF(B117<DATE(2020,2,28),0,1)+IF($B117>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B117>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E117+F117+IF(C117=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B117,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":273303.59512371226},{"$f":"IF(C117=1,INPUTS!L$45,IF(C117=0,INPUTS!K$45,IF(C117=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D10)","v":273303.59512371226},{"$f":"IF(B117>=DATE(2023,2,1),0,IF(E117-D9+D8<0,-(E117-D9+D8),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B117,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,273303.59512371226,null,null,null,null,null,110326647.69364503,null,0,0,0,0,0,0,0,0,0,0,0,0,273303.59512346453,273303.59512346453,273303.59512371226,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,273303.59512346453,273303.59512346453,273303.59512371226,null,{"$f":"IF(AR117>R9,R9-AR117,MIN(-SUM(BI117:$BU117),R9-AR117))","v":0},{"$f":"IF(AS117>S9,S9-AS117,MIN(-SUM(BJ117:$BU117),S9-AS117))","v":0},{"$f":"IF(AT117>T9,T9-AT117,MIN(-SUM(BK117:$BU117),T9-AT117))","v":0},{"$f":"IF(AU117>U9,U9-AU117,MIN(-SUM(BL117:$BU117),U9-AU117))","v":0},{"$f":"IF(AV117>V9,V9-AV117,MIN(-SUM(BM117:$BU117),V9-AV117))","v":0},{"$f":"IF(AW117>W9,W9-AW117,MIN(-SUM(BN117:$BU117),W9-AW117))","v":0},{"$f":"IF(AX117>X9,X9-AX117,MIN(-SUM(BO117:$BU117),X9-AX117))","v":0},{"$f":"IF(AY117>Y9,Y9-AY117,MIN(-SUM(BP117:$BU117),Y9-AY117))","v":0},{"$f":"IF(AZ117>Z9,Z9-AZ117,MIN(-SUM(BQ117:$BU117),Z9-AZ117))","v":0},{"$f":"IF(BA117>AA9,AA9-BA117,MIN(-SUM(BR117:$BU117),AA9-BA117))","v":0},{"$f":"IF(BB117>AB9,AB9-BB117,MIN(-SUM(BS117:$BU117),AB9-BB117))","v":0},{"$f":"IF(BC117>AC9,AC9-BC117,MIN(-SUM(BT117:$BU117),AC9-BC117))","v":0},{"$f":"IF(BD117>AD9,AD9-BD117,MIN(-SUM(BU117:$BU117),AD9-BD117))","v":0},null,0,0]
["Leavers","2027-02-01",{"$f":"IF($B118>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B118))+IF(B118<DATE(2020,2,28),0,1)+IF($B118>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B118>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E118+F118+IF(C118=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B118,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":273396.15215657104},{"$f":"IF(C118=1,INPUTS!L$45,IF(C118=0,INPUTS!K$45,IF(C118=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D11)","v":273396.15215657104},{"$f":"IF(B118>=DATE(2023,2,1),0,IF(E118-D10+D9<0,-(E118-D10+D9),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B118,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,273396.15215657104,null,null,null,null,null,110364036.52640836,null,0,0,0,0,0,0,0,0,0,0,0,0,273396.15215632331,273396.15215632331,273396.15215657104,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,273396.15215632331,273396.15215632331,273396.15215657104,null,{"$f":"IF(AR118>R10,R10-AR118,MIN(-SUM(BI118:$BU118),R10-AR118))","v":0},{"$f":"IF(AS118>S10,S10-AS118,MIN(-SUM(BJ118:$BU118),S10-AS118))","v":0},{"$f":"IF(AT118>T10,T10-AT118,MIN(-SUM(BK118:$BU118),T10-AT118))","v":0},{"$f":"IF(AU118>U10,U10-AU118,MIN(-SUM(BL118:$BU118),U10-AU118))","v":0},{"$f":"IF(AV118>V10,V10-AV118,MIN(-SUM(BM118:$BU118),V10-AV118))","v":0},{"$f":"IF(AW118>W10,W10-AW118,MIN(-SUM(BN118:$BU118),W10-AW118))","v":0},{"$f":"IF(AX118>X10,X10-AX118,MIN(-SUM(BO118:$BU118),X10-AX118))","v":0},{"$f":"IF(AY118>Y10,Y10-AY118,MIN(-SUM(BP118:$BU118),Y10-AY118))","v":0},{"$f":"IF(AZ118>Z10,Z10-AZ118,MIN(-SUM(BQ118:$BU118),Z10-AZ118))","v":0},{"$f":"IF(BA118>AA10,AA10-BA118,MIN(-SUM(BR118:$BU118),AA10-BA118))","v":0},{"$f":"IF(BB118>AB10,AB10-BB118,MIN(-SUM(BS118:$BU118),AB10-BB118))","v":0},{"$f":"IF(BC118>AC10,AC10-BC118,MIN(-SUM(BT118:$BU118),AC10-BC118))","v":0},{"$f":"IF(BD118>AD10,AD10-BD118,MIN(-SUM(BU118:$BU118),AD10-BD118))","v":0},null,0,0]
["Leavers","2027-01-01",{"$f":"IF($B119>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B119))+IF(B119<DATE(2020,2,28),0,1)+IF($B119>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B119>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E119+F119+IF(C119=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B119,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":273488.74059901189},{"$f":"IF(C119=1,INPUTS!L$45,IF(C119=0,INPUTS!K$45,IF(C119=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D12)","v":273488.74059901189},{"$f":"IF(B119>=DATE(2023,2,1),0,IF(E119-D11+D10<0,-(E119-D11+D10),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B119,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,273488.74059901189,null,null,null,null,null,110401488.41858093,null,0,0,0,0,0,0,0,0,0,0,0,0,273488.74059876421,273488.74059876421,273488.74059901189,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,273488.74059876421,273488.74059876421,273488.74059901189,null,{"$f":"IF(AR119>R11,R11-AR119,MIN(-SUM(BI119:$BU119),R11-AR119))","v":0},{"$f":"IF(AS119>S11,S11-AS119,MIN(-SUM(BJ119:$BU119),S11-AS119))","v":0},{"$f":"IF(AT119>T11,T11-AT119,MIN(-SUM(BK119:$BU119),T11-AT119))","v":0},{"$f":"IF(AU119>U11,U11-AU119,MIN(-SUM(BL119:$BU119),U11-AU119))","v":0},{"$f":"IF(AV119>V11,V11-AV119,MIN(-SUM(BM119:$BU119),V11-AV119))","v":0},{"$f":"IF(AW119>W11,W11-AW119,MIN(-SUM(BN119:$BU119),W11-AW119))","v":0},{"$f":"IF(AX119>X11,X11-AX119,MIN(-SUM(BO119:$BU119),X11-AX119))","v":0},{"$f":"IF(AY119>Y11,Y11-AY119,MIN(-SUM(BP119:$BU119),Y11-AY119))","v":0},{"$f":"IF(AZ119>Z11,Z11-AZ119,MIN(-SUM(BQ119:$BU119),Z11-AZ119))","v":0},{"$f":"IF(BA119>AA11,AA11-BA119,MIN(-SUM(BR119:$BU119),AA11-BA119))","v":0},{"$f":"IF(BB119>AB11,AB11-BB119,MIN(-SUM(BS119:$BU119),AB11-BB119))","v":0},{"$f":"IF(BC119>AC11,AC11-BC119,MIN(-SUM(BT119:$BU119),AC11-BC119))","v":0},{"$f":"IF(BD119>AD11,AD11-BD119,MIN(-SUM(BU119:$BU119),AD11-BD119))","v":0},null,0,0]
["Leavers","2026-12-01",{"$f":"IF($B120>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B120))+IF(B120<DATE(2020,2,28),0,1)+IF($B120>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B120>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E120+F120+IF(C120=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B120,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":273581.36048669211},{"$f":"IF(C120=1,INPUTS!L$45,IF(C120=0,INPUTS!K$45,IF(C120=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D13)","v":273581.36048669211},{"$f":"IF(B120>=DATE(2023,2,1),0,IF(E120-D12+D11<0,-(E120-D12+D11),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B120,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,273581.36048669211,null,null,null,null,null,110439006.16695887,null,0,0,0,0,0,0,0,0,0,0,0,0,273581.36048644438,273581.36048644438,273581.36048669211,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,273581.36048644438,273581.36048644438,273581.36048669211,null,{"$f":"IF(AR120>R12,R12-AR120,MIN(-SUM(BI120:$BU120),R12-AR120))","v":0},{"$f":"IF(AS120>S12,S12-AS120,MIN(-SUM(BJ120:$BU120),S12-AS120))","v":0},{"$f":"IF(AT120>T12,T12-AT120,MIN(-SUM(BK120:$BU120),T12-AT120))","v":0},{"$f":"IF(AU120>U12,U12-AU120,MIN(-SUM(BL120:$BU120),U12-AU120))","v":0},{"$f":"IF(AV120>V12,V12-AV120,MIN(-SUM(BM120:$BU120),V12-AV120))","v":0},{"$f":"IF(AW120>W12,W12-AW120,MIN(-SUM(BN120:$BU120),W12-AW120))","v":0},{"$f":"IF(AX120>X12,X12-AX120,MIN(-SUM(BO120:$BU120),X12-AX120))","v":0},{"$f":"IF(AY120>Y12,Y12-AY120,MIN(-SUM(BP120:$BU120),Y12-AY120))","v":0},{"$f":"IF(AZ120>Z12,Z12-AZ120,MIN(-SUM(BQ120:$BU120),Z12-AZ120))","v":0},{"$f":"IF(BA120>AA12,AA12-BA120,MIN(-SUM(BR120:$BU120),AA12-BA120))","v":0},{"$f":"IF(BB120>AB12,AB12-BB120,MIN(-SUM(BS120:$BU120),AB12-BB120))","v":0},{"$f":"IF(BC120>AC12,AC12-BC120,MIN(-SUM(BT120:$BU120),AC12-BC120))","v":0},{"$f":"IF(BD120>AD12,AD12-BD120,MIN(-SUM(BU120:$BU120),AD12-BD120))","v":0},null,0,0]
["Leavers","2026-11-01",{"$f":"IF($B121>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B121))+IF(B121<DATE(2020,2,28),0,1)+IF($B121>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B121>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E121+F121+IF(C121=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B121,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":273674.01184215711},{"$f":"IF(C121=1,INPUTS!L$45,IF(C121=0,INPUTS!K$45,IF(C121=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D14)","v":273674.01184215711},{"$f":"IF(B121>=DATE(2023,2,1),0,IF(E121-D13+D12<0,-(E121-D13+D12),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B121,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,273674.01184215711,null,null,null,null,null,110476575.82224576,null,0,0,0,0,0,0,0,0,0,0,0,0,273674.01184190938,273674.01184190938,273674.01184215711,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,273674.01184190938,273674.01184190938,273674.01184215711,null,{"$f":"IF(AR121>R13,R13-AR121,MIN(-SUM(BI121:$BU121),R13-AR121))","v":0},{"$f":"IF(AS121>S13,S13-AS121,MIN(-SUM(BJ121:$BU121),S13-AS121))","v":0},{"$f":"IF(AT121>T13,T13-AT121,MIN(-SUM(BK121:$BU121),T13-AT121))","v":0},{"$f":"IF(AU121>U13,U13-AU121,MIN(-SUM(BL121:$BU121),U13-AU121))","v":0},{"$f":"IF(AV121>V13,V13-AV121,MIN(-SUM(BM121:$BU121),V13-AV121))","v":0},{"$f":"IF(AW121>W13,W13-AW121,MIN(-SUM(BN121:$BU121),W13-AW121))","v":0},{"$f":"IF(AX121>X13,X13-AX121,MIN(-SUM(BO121:$BU121),X13-AX121))","v":0},{"$f":"IF(AY121>Y13,Y13-AY121,MIN(-SUM(BP121:$BU121),Y13-AY121))","v":0},{"$f":"IF(AZ121>Z13,Z13-AZ121,MIN(-SUM(BQ121:$BU121),Z13-AZ121))","v":0},{"$f":"IF(BA121>AA13,AA13-BA121,MIN(-SUM(BR121:$BU121),AA13-BA121))","v":0},{"$f":"IF(BB121>AB13,AB13-BB121,MIN(-SUM(BS121:$BU121),AB13-BB121))","v":0},{"$f":"IF(BC121>AC13,AC13-BC121,MIN(-SUM(BT121:$BU121),AC13-BC121))","v":0},{"$f":"IF(BD121>AD13,AD13-BD121,MIN(-SUM(BU121:$BU121),AD13-BD121))","v":0},null,0,0]
["Leavers","2026-10-01",{"$f":"IF($B122>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B122))+IF(B122<DATE(2020,2,28),0,1)+IF($B122>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B122>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E122+F122+IF(C122=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B122,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":273766.69420067209},{"$f":"IF(C122=1,INPUTS!L$45,IF(C122=0,INPUTS!K$45,IF(C122=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D15)","v":273766.69420067209},{"$f":"IF(B122>=DATE(2023,2,1),0,IF(E122-D14+D13<0,-(E122-D14+D13),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B122,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,273766.69420067209,null,null,null,null,null,110514187.17608079,null,0,0,0,0,0,0,0,0,0,0,0,0,273766.69420042442,273766.69420042442,273766.69420067209,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,273766.69420042442,273766.69420042442,273766.69420067209,null,{"$f":"IF(AR122>R14,R14-AR122,MIN(-SUM(BI122:$BU122),R14-AR122))","v":0},{"$f":"IF(AS122>S14,S14-AS122,MIN(-SUM(BJ122:$BU122),S14-AS122))","v":0},{"$f":"IF(AT122>T14,T14-AT122,MIN(-SUM(BK122:$BU122),T14-AT122))","v":0},{"$f":"IF(AU122>U14,U14-AU122,MIN(-SUM(BL122:$BU122),U14-AU122))","v":0},{"$f":"IF(AV122>V14,V14-AV122,MIN(-SUM(BM122:$BU122),V14-AV122))","v":0},{"$f":"IF(AW122>W14,W14-AW122,MIN(-SUM(BN122:$BU122),W14-AW122))","v":0},{"$f":"IF(AX122>X14,X14-AX122,MIN(-SUM(BO122:$BU122),X14-AX122))","v":0},{"$f":"IF(AY122>Y14,Y14-AY122,MIN(-SUM(BP122:$BU122),Y14-AY122))","v":0},{"$f":"IF(AZ122>Z14,Z14-AZ122,MIN(-SUM(BQ122:$BU122),Z14-AZ122))","v":0},{"$f":"IF(BA122>AA14,AA14-BA122,MIN(-SUM(BR122:$BU122),AA14-BA122))","v":0},{"$f":"IF(BB122>AB14,AB14-BB122,MIN(-SUM(BS122:$BU122),AB14-BB122))","v":0},{"$f":"IF(BC122>AC14,AC14-BC122,MIN(-SUM(BT122:$BU122),AC14-BC122))","v":0},{"$f":"IF(BD122>AD14,AD14-BD122,MIN(-SUM(BU122:$BU122),AD14-BD122))","v":0},null,0,0]
["Leavers","2026-09-01",{"$f":"IF($B123>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B123))+IF(B123<DATE(2020,2,28),0,1)+IF($B123>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B123>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E123+F123+IF(C123=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B123,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":273859.40684940136},{"$f":"IF(C123=1,INPUTS!L$45,IF(C123=0,INPUTS!K$45,IF(C123=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D16)","v":273859.40684940136},{"$f":"IF(B123>=DATE(2023,2,1),0,IF(E123-D15+D14<0,-(E123-D15+D14),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B123,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,273859.40684940136,null,null,null,null,null,110551830.12759496,null,0,0,0,0,0,0,0,0,0,0,0,0,273859.40684915363,273859.40684915363,273859.40684940136,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,273859.40684915363,273859.40684915363,273859.40684940136,null,{"$f":"IF(AR123>R15,R15-AR123,MIN(-SUM(BI123:$BU123),R15-AR123))","v":0},{"$f":"IF(AS123>S15,S15-AS123,MIN(-SUM(BJ123:$BU123),S15-AS123))","v":0},{"$f":"IF(AT123>T15,T15-AT123,MIN(-SUM(BK123:$BU123),T15-AT123))","v":0},{"$f":"IF(AU123>U15,U15-AU123,MIN(-SUM(BL123:$BU123),U15-AU123))","v":0},{"$f":"IF(AV123>V15,V15-AV123,MIN(-SUM(BM123:$BU123),V15-AV123))","v":0},{"$f":"IF(AW123>W15,W15-AW123,MIN(-SUM(BN123:$BU123),W15-AW123))","v":0},{"$f":"IF(AX123>X15,X15-AX123,MIN(-SUM(BO123:$BU123),X15-AX123))","v":0},{"$f":"IF(AY123>Y15,Y15-AY123,MIN(-SUM(BP123:$BU123),Y15-AY123))","v":0},{"$f":"IF(AZ123>Z15,Z15-AZ123,MIN(-SUM(BQ123:$BU123),Z15-AZ123))","v":0},{"$f":"IF(BA123>AA15,AA15-BA123,MIN(-SUM(BR123:$BU123),AA15-BA123))","v":0},{"$f":"IF(BB123>AB15,AB15-BB123,MIN(-SUM(BS123:$BU123),AB15-BB123))","v":0},{"$f":"IF(BC123>AC15,AC15-BC123,MIN(-SUM(BT123:$BU123),AC15-BC123))","v":0},{"$f":"IF(BD123>AD15,AD15-BD123,MIN(-SUM(BU123:$BU123),AD15-BD123))","v":0},null,0,0]
["Leavers","2026-08-01",{"$f":"IF($B124>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B124))+IF(B124<DATE(2020,2,28),0,1)+IF($B124>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B124>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E124+F124+IF(C124=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B124,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":273952.14902045671},{"$f":"IF(C124=1,INPUTS!L$45,IF(C124=0,INPUTS!K$45,IF(C124=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D17)","v":273952.14902045671},{"$f":"IF(B124>=DATE(2023,2,1),0,IF(E124-D16+D15<0,-(E124-D16+D15),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B124,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,273952.14902045671,null,null,null,null,null,110589543.43382913,null,0,0,0,0,0,0,0,0,0,0,0,0,273952.14902020904,273952.14902020904,273952.14902045671,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,273952.14902020904,273952.14902020904,273952.14902045671,null,{"$f":"IF(AR124>R16,R16-AR124,MIN(-SUM(BI124:$BU124),R16-AR124))","v":0},{"$f":"IF(AS124>S16,S16-AS124,MIN(-SUM(BJ124:$BU124),S16-AS124))","v":0},{"$f":"IF(AT124>T16,T16-AT124,MIN(-SUM(BK124:$BU124),T16-AT124))","v":0},{"$f":"IF(AU124>U16,U16-AU124,MIN(-SUM(BL124:$BU124),U16-AU124))","v":0},{"$f":"IF(AV124>V16,V16-AV124,MIN(-SUM(BM124:$BU124),V16-AV124))","v":0},{"$f":"IF(AW124>W16,W16-AW124,MIN(-SUM(BN124:$BU124),W16-AW124))","v":0},{"$f":"IF(AX124>X16,X16-AX124,MIN(-SUM(BO124:$BU124),X16-AX124))","v":0},{"$f":"IF(AY124>Y16,Y16-AY124,MIN(-SUM(BP124:$BU124),Y16-AY124))","v":0},{"$f":"IF(AZ124>Z16,Z16-AZ124,MIN(-SUM(BQ124:$BU124),Z16-AZ124))","v":0},{"$f":"IF(BA124>AA16,AA16-BA124,MIN(-SUM(BR124:$BU124),AA16-BA124))","v":0},{"$f":"IF(BB124>AB16,AB16-BB124,MIN(-SUM(BS124:$BU124),AB16-BB124))","v":0},{"$f":"IF(BC124>AC16,AC16-BC124,MIN(-SUM(BT124:$BU124),AC16-BC124))","v":0},{"$f":"IF(BD124>AD16,AD16-BD124,MIN(-SUM(BU124:$BU124),AD16-BD124))","v":0},null,0,0]
["Leavers","2026-07-01",{"$f":"IF($B125>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B125))+IF(B125<DATE(2020,2,28),0,1)+IF($B125>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B125>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E125+F125+IF(C125=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B125,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":274044.92011595744},{"$f":"IF(C125=1,INPUTS!L$45,IF(C125=0,INPUTS!K$45,IF(C125=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D18)","v":274044.92011595744},{"$f":"IF(B125>=DATE(2023,2,1),0,IF(E125-D17+D16<0,-(E125-D17+D16),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B125,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,274044.92011595744,null,null,null,null,null,110622545.60150844,null,0,0,0,0,0,0,0,0,0,0,0,0,274044.92011570971,274044.92011570971,274044.92011595744,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,274044.92011570971,274044.92011570971,274044.92011595744,null,{"$f":"IF(AR125>R17,R17-AR125,MIN(-SUM(BI125:$BU125),R17-AR125))","v":0},{"$f":"IF(AS125>S17,S17-AS125,MIN(-SUM(BJ125:$BU125),S17-AS125))","v":0},{"$f":"IF(AT125>T17,T17-AT125,MIN(-SUM(BK125:$BU125),T17-AT125))","v":0},{"$f":"IF(AU125>U17,U17-AU125,MIN(-SUM(BL125:$BU125),U17-AU125))","v":0},{"$f":"IF(AV125>V17,V17-AV125,MIN(-SUM(BM125:$BU125),V17-AV125))","v":0},{"$f":"IF(AW125>W17,W17-AW125,MIN(-SUM(BN125:$BU125),W17-AW125))","v":0},{"$f":"IF(AX125>X17,X17-AX125,MIN(-SUM(BO125:$BU125),X17-AX125))","v":0},{"$f":"IF(AY125>Y17,Y17-AY125,MIN(-SUM(BP125:$BU125),Y17-AY125))","v":0},{"$f":"IF(AZ125>Z17,Z17-AZ125,MIN(-SUM(BQ125:$BU125),Z17-AZ125))","v":0},{"$f":"IF(BA125>AA17,AA17-BA125,MIN(-SUM(BR125:$BU125),AA17-BA125))","v":0},{"$f":"IF(BB125>AB17,AB17-BB125,MIN(-SUM(BS125:$BU125),AB17-BB125))","v":0},{"$f":"IF(BC125>AC17,AC17-BC125,MIN(-SUM(BT125:$BU125),AC17-BC125))","v":0},{"$f":"IF(BD125>AD17,AD17-BD125,MIN(-SUM(BU125:$BU125),AD17-BD125))","v":0},null,0,0]
["Leavers","2026-06-01",{"$f":"IF($B126>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B126))+IF(B126<DATE(2020,2,28),0,1)+IF($B126>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B126>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E126+F126+IF(C126=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B126,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":274137.71966328518},{"$f":"IF(C126=1,INPUTS!L$45,IF(C126=0,INPUTS!K$45,IF(C126=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D19)","v":274137.71966328518},{"$f":"IF(B126>=DATE(2023,2,1),0,IF(E126-D18+D17<0,-(E126-D18+D17),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B126,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,274137.71966328518,null,null,null,null,null,110653310.67964213,null,0,0,0,0,0,0,0,0,0,0,0,0,274137.71966303745,274137.71966303745,274137.71966328518,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,274137.71966303745,274137.71966303745,274137.71966328518,null,{"$f":"IF(AR126>R18,R18-AR126,MIN(-SUM(BI126:$BU126),R18-AR126))","v":0},{"$f":"IF(AS126>S18,S18-AS126,MIN(-SUM(BJ126:$BU126),S18-AS126))","v":0},{"$f":"IF(AT126>T18,T18-AT126,MIN(-SUM(BK126:$BU126),T18-AT126))","v":0},{"$f":"IF(AU126>U18,U18-AU126,MIN(-SUM(BL126:$BU126),U18-AU126))","v":0},{"$f":"IF(AV126>V18,V18-AV126,MIN(-SUM(BM126:$BU126),V18-AV126))","v":0},{"$f":"IF(AW126>W18,W18-AW126,MIN(-SUM(BN126:$BU126),W18-AW126))","v":0},{"$f":"IF(AX126>X18,X18-AX126,MIN(-SUM(BO126:$BU126),X18-AX126))","v":0},{"$f":"IF(AY126>Y18,Y18-AY126,MIN(-SUM(BP126:$BU126),Y18-AY126))","v":0},{"$f":"IF(AZ126>Z18,Z18-AZ126,MIN(-SUM(BQ126:$BU126),Z18-AZ126))","v":0},{"$f":"IF(BA126>AA18,AA18-BA126,MIN(-SUM(BR126:$BU126),AA18-BA126))","v":0},{"$f":"IF(BB126>AB18,AB18-BB126,MIN(-SUM(BS126:$BU126),AB18-BB126))","v":0},{"$f":"IF(BC126>AC18,AC18-BC126,MIN(-SUM(BT126:$BU126),AC18-BC126))","v":0},{"$f":"IF(BD126>AD18,AD18-BD126,MIN(-SUM(BU126:$BU126),AD18-BD126))","v":0},null,0,0]
["Leavers","2026-05-01",{"$f":"IF($B127>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B127))+IF(B127<DATE(2020,2,28),0,1)+IF($B127>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B127>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E127+F127+IF(C127=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B127,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":274230.54734979011},{"$f":"IF(C127=1,INPUTS!L$45,IF(C127=0,INPUTS!K$45,IF(C127=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D20)","v":274230.54734979011},{"$f":"IF(B127>=DATE(2023,2,1),0,IF(E127-D19+D18<0,-(E127-D19+D18),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B127,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,274230.54734979011,null,null,null,null,null,110683749.012512,null,0,0,0,0,0,0,0,0,0,0,0,0,274230.54734954238,274230.54734954238,274230.54734979011,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,274230.54734954238,274230.54734954238,274230.54734979011,null,{"$f":"IF(AR127>R19,R19-AR127,MIN(-SUM(BI127:$BU127),R19-AR127))","v":0},{"$f":"IF(AS127>S19,S19-AS127,MIN(-SUM(BJ127:$BU127),S19-AS127))","v":0},{"$f":"IF(AT127>T19,T19-AT127,MIN(-SUM(BK127:$BU127),T19-AT127))","v":0},{"$f":"IF(AU127>U19,U19-AU127,MIN(-SUM(BL127:$BU127),U19-AU127))","v":0},{"$f":"IF(AV127>V19,V19-AV127,MIN(-SUM(BM127:$BU127),V19-AV127))","v":0},{"$f":"IF(AW127>W19,W19-AW127,MIN(-SUM(BN127:$BU127),W19-AW127))","v":0},{"$f":"IF(AX127>X19,X19-AX127,MIN(-SUM(BO127:$BU127),X19-AX127))","v":0},{"$f":"IF(AY127>Y19,Y19-AY127,MIN(-SUM(BP127:$BU127),Y19-AY127))","v":0},{"$f":"IF(AZ127>Z19,Z19-AZ127,MIN(-SUM(BQ127:$BU127),Z19-AZ127))","v":0},{"$f":"IF(BA127>AA19,AA19-BA127,MIN(-SUM(BR127:$BU127),AA19-BA127))","v":0},{"$f":"IF(BB127>AB19,AB19-BB127,MIN(-SUM(BS127:$BU127),AB19-BB127))","v":0},{"$f":"IF(BC127>AC19,AC19-BC127,MIN(-SUM(BT127:$BU127),AC19-BC127))","v":0},{"$f":"IF(BD127>AD19,AD19-BD127,MIN(-SUM(BU127:$BU127),AD19-BD127))","v":0},null,0,0]
["Leavers","2026-04-01",{"$f":"IF($B128>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B128))+IF(B128<DATE(2020,2,28),0,1)+IF($B128>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B128>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E128+F128+IF(C128=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B128,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":274323.40441311162},{"$f":"IF(C128=1,INPUTS!L$45,IF(C128=0,INPUTS!K$45,IF(C128=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D21)","v":274323.40441311162},{"$f":"IF(B128>=DATE(2023,2,1),0,IF(E128-D20+D19<0,-(E128-D20+D19),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B128,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,274323.40441311162,null,null,null,null,null,110716123.03301837,null,0,0,0,0,0,0,0,0,0,0,0,0,274323.40441286389,274323.40441286389,274323.40441311162,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,274323.40441286389,274323.40441286389,274323.40441311162,null,{"$f":"IF(AR128>R20,R20-AR128,MIN(-SUM(BI128:$BU128),R20-AR128))","v":0},{"$f":"IF(AS128>S20,S20-AS128,MIN(-SUM(BJ128:$BU128),S20-AS128))","v":0},{"$f":"IF(AT128>T20,T20-AT128,MIN(-SUM(BK128:$BU128),T20-AT128))","v":0},{"$f":"IF(AU128>U20,U20-AU128,MIN(-SUM(BL128:$BU128),U20-AU128))","v":0},{"$f":"IF(AV128>V20,V20-AV128,MIN(-SUM(BM128:$BU128),V20-AV128))","v":0},{"$f":"IF(AW128>W20,W20-AW128,MIN(-SUM(BN128:$BU128),W20-AW128))","v":0},{"$f":"IF(AX128>X20,X20-AX128,MIN(-SUM(BO128:$BU128),X20-AX128))","v":0},{"$f":"IF(AY128>Y20,Y20-AY128,MIN(-SUM(BP128:$BU128),Y20-AY128))","v":0},{"$f":"IF(AZ128>Z20,Z20-AZ128,MIN(-SUM(BQ128:$BU128),Z20-AZ128))","v":0},{"$f":"IF(BA128>AA20,AA20-BA128,MIN(-SUM(BR128:$BU128),AA20-BA128))","v":0},{"$f":"IF(BB128>AB20,AB20-BB128,MIN(-SUM(BS128:$BU128),AB20-BB128))","v":0},{"$f":"IF(BC128>AC20,AC20-BC128,MIN(-SUM(BT128:$BU128),AC20-BC128))","v":0},{"$f":"IF(BD128>AD20,AD20-BD128,MIN(-SUM(BU128:$BU128),AD20-BD128))","v":0},null,0,0]
["Leavers","2026-03-01",{"$f":"IF($B129>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B129))+IF(B129<DATE(2020,2,28),0,1)+IF($B129>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B129>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E129+F129+IF(C129=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B129,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":274416.35620993085},{"$f":"IF(C129=1,INPUTS!L$45,IF(C129=0,INPUTS!K$45,IF(C129=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D22)","v":274416.35620993085},{"$f":"IF(B129>=DATE(2023,2,1),0,IF(E129-D21+D20<0,-(E129-D21+D20),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B129,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,274416.35620993085,null,null,null,null,null,110749914.46423005,null,0,0,0,0,0,0,0,0,0,0,0,0,274416.356209683,274416.356209683,274416.35620993085,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,274416.356209683,274416.356209683,274416.35620993085,null,{"$f":"IF(AR129>R21,R21-AR129,MIN(-SUM(BI129:$BU129),R21-AR129))","v":0},{"$f":"IF(AS129>S21,S21-AS129,MIN(-SUM(BJ129:$BU129),S21-AS129))","v":0},{"$f":"IF(AT129>T21,T21-AT129,MIN(-SUM(BK129:$BU129),T21-AT129))","v":0},{"$f":"IF(AU129>U21,U21-AU129,MIN(-SUM(BL129:$BU129),U21-AU129))","v":0},{"$f":"IF(AV129>V21,V21-AV129,MIN(-SUM(BM129:$BU129),V21-AV129))","v":0},{"$f":"IF(AW129>W21,W21-AW129,MIN(-SUM(BN129:$BU129),W21-AW129))","v":0},{"$f":"IF(AX129>X21,X21-AX129,MIN(-SUM(BO129:$BU129),X21-AX129))","v":0},{"$f":"IF(AY129>Y21,Y21-AY129,MIN(-SUM(BP129:$BU129),Y21-AY129))","v":0},{"$f":"IF(AZ129>Z21,Z21-AZ129,MIN(-SUM(BQ129:$BU129),Z21-AZ129))","v":0},{"$f":"IF(BA129>AA21,AA21-BA129,MIN(-SUM(BR129:$BU129),AA21-BA129))","v":0},{"$f":"IF(BB129>AB21,AB21-BB129,MIN(-SUM(BS129:$BU129),AB21-BB129))","v":0},{"$f":"IF(BC129>AC21,AC21-BC129,MIN(-SUM(BT129:$BU129),AC21-BC129))","v":0},{"$f":"IF(BD129>AD21,AD21-BD129,MIN(-SUM(BU129:$BU129),AD21-BD129))","v":0},null,0,0]
["Leavers","2026-02-01",{"$f":"IF($B130>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B130))+IF(B130<DATE(2020,2,28),0,1)+IF($B130>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B130>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E130+F130+IF(C130=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B130,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":274509.43560057745},{"$f":"IF(C130=1,INPUTS!L$45,IF(C130=0,INPUTS!K$45,IF(C130=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D23)","v":274509.43560057745},{"$f":"IF(B130>=DATE(2023,2,1),0,IF(E130-D22+D21<0,-(E130-D22+D21),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B130,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,274509.43560057745,null,null,null,null,null,110785154.83281156,null,0,0,0,0,0,0,0,0,0,0,0,0,274509.43560032966,274509.43560032966,274509.43560057745,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N22,0,$D130*R22*R$4/$P130)","v":0},0,0,0,0,0,0,0,0,0,0,0,274509.43560032966,274509.43560032966,274509.43560057745,null,{"$f":"IF(AR130>R22,R22-AR130,MIN(-SUM(BI130:$BU130),R22-AR130))","v":0},{"$f":"IF(AS130>S22,S22-AS130,MIN(-SUM(BJ130:$BU130),S22-AS130))","v":0},{"$f":"IF(AT130>T22,T22-AT130,MIN(-SUM(BK130:$BU130),T22-AT130))","v":0},{"$f":"IF(AU130>U22,U22-AU130,MIN(-SUM(BL130:$BU130),U22-AU130))","v":0},{"$f":"IF(AV130>V22,V22-AV130,MIN(-SUM(BM130:$BU130),V22-AV130))","v":0},{"$f":"IF(AW130>W22,W22-AW130,MIN(-SUM(BN130:$BU130),W22-AW130))","v":0},{"$f":"IF(AX130>X22,X22-AX130,MIN(-SUM(BO130:$BU130),X22-AX130))","v":0},{"$f":"IF(AY130>Y22,Y22-AY130,MIN(-SUM(BP130:$BU130),Y22-AY130))","v":0},{"$f":"IF(AZ130>Z22,Z22-AZ130,MIN(-SUM(BQ130:$BU130),Z22-AZ130))","v":0},{"$f":"IF(BA130>AA22,AA22-BA130,MIN(-SUM(BR130:$BU130),AA22-BA130))","v":0},{"$f":"IF(BB130>AB22,AB22-BB130,MIN(-SUM(BS130:$BU130),AB22-BB130))","v":0},{"$f":"IF(BC130>AC22,AC22-BC130,MIN(-SUM(BT130:$BU130),AC22-BC130))","v":0},{"$f":"IF(BD130>AD22,AD22-BD130,MIN(-SUM(BU130:$BU130),AD22-BD130))","v":0},null,0,0]
["Leavers","2026-01-01",{"$f":"IF($B131>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B131))+IF(B131<DATE(2020,2,28),0,1)+IF($B131>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B131>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E131+F131+IF(C131=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B131,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":274602.64944916108},{"$f":"IF(C131=1,INPUTS!L$45,IF(C131=0,INPUTS!K$45,IF(C131=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D24)","v":274602.64944916108},{"$f":"IF(B131>=DATE(2023,2,1),0,IF(E131-D23+D22<0,-(E131-D23+D22),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B131,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,274602.64944916108,null,null,null,null,null,110809660.02693023,null,0,0,0,0,0,0,0,0,0,0,0,0,274602.64944891323,274602.64944891323,274602.64944916108,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,274602.64944891323,274602.64944891323,274602.64944916108,null,{"$f":"IF(AR131>R23,R23-AR131,MIN(-SUM(BI131:$BU131),R23-AR131))","v":0},{"$f":"IF(AS131>S23,S23-AS131,MIN(-SUM(BJ131:$BU131),S23-AS131))","v":0},{"$f":"IF(AT131>T23,T23-AT131,MIN(-SUM(BK131:$BU131),T23-AT131))","v":0},{"$f":"IF(AU131>U23,U23-AU131,MIN(-SUM(BL131:$BU131),U23-AU131))","v":0},{"$f":"IF(AV131>V23,V23-AV131,MIN(-SUM(BM131:$BU131),V23-AV131))","v":0},{"$f":"IF(AW131>W23,W23-AW131,MIN(-SUM(BN131:$BU131),W23-AW131))","v":0},{"$f":"IF(AX131>X23,X23-AX131,MIN(-SUM(BO131:$BU131),X23-AX131))","v":0},{"$f":"IF(AY131>Y23,Y23-AY131,MIN(-SUM(BP131:$BU131),Y23-AY131))","v":0},{"$f":"IF(AZ131>Z23,Z23-AZ131,MIN(-SUM(BQ131:$BU131),Z23-AZ131))","v":0},{"$f":"IF(BA131>AA23,AA23-BA131,MIN(-SUM(BR131:$BU131),AA23-BA131))","v":0},{"$f":"IF(BB131>AB23,AB23-BB131,MIN(-SUM(BS131:$BU131),AB23-BB131))","v":0},{"$f":"IF(BC131>AC23,AC23-BC131,MIN(-SUM(BT131:$BU131),AC23-BC131))","v":0},{"$f":"IF(BD131>AD23,AD23-BD131,MIN(-SUM(BU131:$BU131),AD23-BD131))","v":0},null,0,0]
["Leavers","2025-12-01",{"$f":"IF($B132>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B132))+IF(B132<DATE(2020,2,28),0,1)+IF($B132>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B132>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E132+F132+IF(C132=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B132,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":274695.97420179925},{"$f":"IF(C132=1,INPUTS!L$45,IF(C132=0,INPUTS!K$45,IF(C132=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D25)","v":274695.97420179925},{"$f":"IF(B132>=DATE(2023,2,1),0,IF(E132-D24+D23<0,-(E132-D24+D23),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B132,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,274695.97420179925,null,null,null,null,null,111481023.63095528,null,0,0,0,0,0,0,0,0,0,0,0,0,274695.97420155286,274695.97420155286,274695.97420179925,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,274695.97420155286,274695.97420155286,274695.97420179925,null,{"$f":"IF(AR132>R24,R24-AR132,MIN(-SUM(BI132:$BU132),R24-AR132))","v":0},{"$f":"IF(AS132>S24,S24-AS132,MIN(-SUM(BJ132:$BU132),S24-AS132))","v":0},{"$f":"IF(AT132>T24,T24-AT132,MIN(-SUM(BK132:$BU132),T24-AT132))","v":0},{"$f":"IF(AU132>U24,U24-AU132,MIN(-SUM(BL132:$BU132),U24-AU132))","v":0},{"$f":"IF(AV132>V24,V24-AV132,MIN(-SUM(BM132:$BU132),V24-AV132))","v":0},{"$f":"IF(AW132>W24,W24-AW132,MIN(-SUM(BN132:$BU132),W24-AW132))","v":0},{"$f":"IF(AX132>X24,X24-AX132,MIN(-SUM(BO132:$BU132),X24-AX132))","v":0},{"$f":"IF(AY132>Y24,Y24-AY132,MIN(-SUM(BP132:$BU132),Y24-AY132))","v":0},{"$f":"IF(AZ132>Z24,Z24-AZ132,MIN(-SUM(BQ132:$BU132),Z24-AZ132))","v":0},{"$f":"IF(BA132>AA24,AA24-BA132,MIN(-SUM(BR132:$BU132),AA24-BA132))","v":0},{"$f":"IF(BB132>AB24,AB24-BB132,MIN(-SUM(BS132:$BU132),AB24-BB132))","v":0},{"$f":"IF(BC132>AC24,AC24-BC132,MIN(-SUM(BT132:$BU132),AC24-BC132))","v":0},{"$f":"IF(BD132>AD24,AD24-BD132,MIN(-SUM(BU132:$BU132),AD24-BD132))","v":0},null,0,0]
["Leavers","2025-11-01",{"$f":"IF($B133>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B133))+IF(B133<DATE(2020,2,28),0,1)+IF($B133>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B133>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E133+F133+IF(C133=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B133,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":274789.39254878281},{"$f":"IF(C133=1,INPUTS!L$45,IF(C133=0,INPUTS!K$45,IF(C133=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D26)","v":274789.39254878281},{"$f":"IF(B133>=DATE(2023,2,1),0,IF(E133-D25+D24<0,-(E133-D25+D24),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B133,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,274789.39254878281,null,null,null,null,null,111816492.36038645,null,0,0,0,0,0,0,0,0,{"$f":"AZ133+BP133","v":0},0,0,0,274789.39254853711,274789.39254853711,274789.39254878281,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,274789.39254853711,274789.39254853711,274789.39254878281,null,{"$f":"IF(AR133>R25,R25-AR133,MIN(-SUM(BI133:$BU133),R25-AR133))","v":0},{"$f":"IF(AS133>S25,S25-AS133,MIN(-SUM(BJ133:$BU133),S25-AS133))","v":0},{"$f":"IF(AT133>T25,T25-AT133,MIN(-SUM(BK133:$BU133),T25-AT133))","v":0},{"$f":"IF(AU133>U25,U25-AU133,MIN(-SUM(BL133:$BU133),U25-AU133))","v":0},{"$f":"IF(AV133>V25,V25-AV133,MIN(-SUM(BM133:$BU133),V25-AV133))","v":0},{"$f":"IF(AW133>W25,W25-AW133,MIN(-SUM(BN133:$BU133),W25-AW133))","v":0},{"$f":"IF(AX133>X25,X25-AX133,MIN(-SUM(BO133:$BU133),X25-AX133))","v":0},{"$f":"IF(AY133>Y25,Y25-AY133,MIN(-SUM(BP133:$BU133),Y25-AY133))","v":0},{"$f":"IF(AZ133>Z25,Z25-AZ133,MIN(-SUM(BQ133:$BU133),Z25-AZ133))","v":0},{"$f":"IF(BA133>AA25,AA25-BA133,MIN(-SUM(BR133:$BU133),AA25-BA133))","v":0},{"$f":"IF(BB133>AB25,AB25-BB133,MIN(-SUM(BS133:$BU133),AB25-BB133))","v":0},{"$f":"IF(BC133>AC25,AC25-BC133,MIN(-SUM(BT133:$BU133),AC25-BC133))","v":0},{"$f":"IF(BD133>AD25,AD25-BD133,MIN(-SUM(BU133:$BU133),AD25-BD133))","v":0},null,0,0]
["Leavers","2025-10-01",{"$f":"IF($B134>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B134))+IF(B134<DATE(2020,2,28),0,1)+IF($B134>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B134>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E134+F134+IF(C134=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B134,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":274882.88425136544},{"$f":"IF(C134=1,INPUTS!L$45,IF(C134=0,INPUTS!K$45,IF(C134=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D27)","v":274882.88425136544},{"$f":"IF(B134>=DATE(2023,2,1),0,IF(E134-D26+D25<0,-(E134-D26+D25),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B134,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,274882.88425136544,null,null,null,null,null,111894980.35371138,null,{"$f":"AR134+BH134","v":0},0,0,0,0,0,0,0,0,0,0,0,274882.8842511198,274882.8842511198,274882.88425136544,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,274882.8842511198,274882.8842511198,274882.88425136544,null,{"$f":"IF(AR134>R26,R26-AR134,MIN(-SUM(BI134:$BU134),R26-AR134))","v":0},{"$f":"IF(AS134>S26,S26-AS134,MIN(-SUM(BJ134:$BU134),S26-AS134))","v":0},{"$f":"IF(AT134>T26,T26-AT134,MIN(-SUM(BK134:$BU134),T26-AT134))","v":0},{"$f":"IF(AU134>U26,U26-AU134,MIN(-SUM(BL134:$BU134),U26-AU134))","v":0},{"$f":"IF(AV134>V26,V26-AV134,MIN(-SUM(BM134:$BU134),V26-AV134))","v":0},{"$f":"IF(AW134>W26,W26-AW134,MIN(-SUM(BN134:$BU134),W26-AW134))","v":0},{"$f":"IF(AX134>X26,X26-AX134,MIN(-SUM(BO134:$BU134),X26-AX134))","v":0},{"$f":"IF(AY134>Y26,Y26-AY134,MIN(-SUM(BP134:$BU134),Y26-AY134))","v":0},{"$f":"IF(AZ134>Z26,Z26-AZ134,MIN(-SUM(BQ134:$BU134),Z26-AZ134))","v":0},{"$f":"IF(BA134>AA26,AA26-BA134,MIN(-SUM(BR134:$BU134),AA26-BA134))","v":0},{"$f":"IF(BB134>AB26,AB26-BB134,MIN(-SUM(BS134:$BU134),AB26-BB134))","v":0},{"$f":"IF(BC134>AC26,AC26-BC134,MIN(-SUM(BT134:$BU134),AC26-BC134))","v":0},{"$f":"IF(BD134>AD26,AD26-BD134,MIN(-SUM(BU134:$BU134),AD26-BD134))","v":0},null,0,0]
["Leavers","2025-09-01",{"$f":"IF($B135>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B135))+IF(B135<DATE(2020,2,28),0,1)+IF($B135>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B135>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E135+F135+IF(C135=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B135,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":274976.31461836613},{"$f":"IF(C135=1,INPUTS!L$45,IF(C135=0,INPUTS!K$45,IF(C135=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D28)","v":274976.31461836613},{"$f":"IF(B135>=DATE(2023,2,1),0,IF(E135-D27+D26<0,-(E135-D27+D26),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B135,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,274976.31461836613,null,null,null,null,null,111667847.45047803,null,0,0,0,0,0,0,0,0,0,0,0,0,274976.31461811985,274976.31461811985,274976.31461836613,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,274976.31461811985,274976.31461811985,274976.31461836613,null,{"$f":"IF(AR135>R27,R27-AR135,MIN(-SUM(BI135:$BU135),R27-AR135))","v":0},{"$f":"IF(AS135>S27,S27-AS135,MIN(-SUM(BJ135:$BU135),S27-AS135))","v":0},{"$f":"IF(AT135>T27,T27-AT135,MIN(-SUM(BK135:$BU135),T27-AT135))","v":0},{"$f":"IF(AU135>U27,U27-AU135,MIN(-SUM(BL135:$BU135),U27-AU135))","v":0},{"$f":"IF(AV135>V27,V27-AV135,MIN(-SUM(BM135:$BU135),V27-AV135))","v":0},{"$f":"IF(AW135>W27,W27-AW135,MIN(-SUM(BN135:$BU135),W27-AW135))","v":0},{"$f":"IF(AX135>X27,X27-AX135,MIN(-SUM(BO135:$BU135),X27-AX135))","v":0},{"$f":"IF(AY135>Y27,Y27-AY135,MIN(-SUM(BP135:$BU135),Y27-AY135))","v":0},{"$f":"IF(AZ135>Z27,Z27-AZ135,MIN(-SUM(BQ135:$BU135),Z27-AZ135))","v":0},{"$f":"IF(BA135>AA27,AA27-BA135,MIN(-SUM(BR135:$BU135),AA27-BA135))","v":0},{"$f":"IF(BB135>AB27,AB27-BB135,MIN(-SUM(BS135:$BU135),AB27-BB135))","v":0},{"$f":"IF(BC135>AC27,AC27-BC135,MIN(-SUM(BT135:$BU135),AC27-BC135))","v":0},{"$f":"IF(BD135>AD27,AD27-BD135,MIN(-SUM(BU135:$BU135),AD27-BD135))","v":0},null,0,0]
["Leavers","2025-08-01",{"$f":"IF($B136>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B136))+IF(B136<DATE(2020,2,28),0,1)+IF($B136>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B136>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E136+F136+IF(C136=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B136,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":275061.01245947403},{"$f":"IF(C136=1,INPUTS!L$45,IF(C136=0,INPUTS!K$45,IF(C136=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D29)","v":275061.01245947403},{"$f":"IF(B136>=DATE(2023,2,1),0,IF(E136-D28+D27<0,-(E136-D28+D27),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B136,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,275061.01245947403,null,null,null,null,null,111512574.84365895,null,0,0,0,0,0,0,0,0,0,0,0,0,275061.01245922741,275061.01245922741,275061.01245947403,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,275061.01245922741,275061.01245922741,275061.01245947403,null,{"$f":"IF(AR136>R28,R28-AR136,MIN(-SUM(BI136:$BU136),R28-AR136))","v":0},{"$f":"IF(AS136>S28,S28-AS136,MIN(-SUM(BJ136:$BU136),S28-AS136))","v":0},{"$f":"IF(AT136>T28,T28-AT136,MIN(-SUM(BK136:$BU136),T28-AT136))","v":0},{"$f":"IF(AU136>U28,U28-AU136,MIN(-SUM(BL136:$BU136),U28-AU136))","v":0},{"$f":"IF(AV136>V28,V28-AV136,MIN(-SUM(BM136:$BU136),V28-AV136))","v":0},{"$f":"IF(AW136>W28,W28-AW136,MIN(-SUM(BN136:$BU136),W28-AW136))","v":0},{"$f":"IF(AX136>X28,X28-AX136,MIN(-SUM(BO136:$BU136),X28-AX136))","v":0},{"$f":"IF(AY136>Y28,Y28-AY136,MIN(-SUM(BP136:$BU136),Y28-AY136))","v":0},{"$f":"IF(AZ136>Z28,Z28-AZ136,MIN(-SUM(BQ136:$BU136),Z28-AZ136))","v":0},{"$f":"IF(BA136>AA28,AA28-BA136,MIN(-SUM(BR136:$BU136),AA28-BA136))","v":0},{"$f":"IF(BB136>AB28,AB28-BB136,MIN(-SUM(BS136:$BU136),AB28-BB136))","v":0},{"$f":"IF(BC136>AC28,AC28-BC136,MIN(-SUM(BT136:$BU136),AC28-BC136))","v":0},{"$f":"IF(BD136>AD28,AD28-BD136,MIN(-SUM(BU136:$BU136),AD28-BD136))","v":0},null,0,0]
["Leavers","2025-07-01",{"$f":"IF($B137>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B137))+IF(B137<DATE(2020,2,28),0,1)+IF($B137>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B137>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E137+F137+IF(C137=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B137,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":275141.39230941719},{"$f":"IF(C137=1,INPUTS!L$45,IF(C137=0,INPUTS!K$45,IF(C137=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D30)","v":275141.39230941719},{"$f":"IF(B137>=DATE(2023,2,1),0,IF(E137-D29+D28<0,-(E137-D29+D28),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B137,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,275141.39230941719,null,null,null,null,null,111340402.19775616,null,0,0,0,0,0,0,0,0,0,0,0,0,275141.3923091701,275141.3923091701,275141.39230941719,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,275141.3923091701,275141.3923091701,275141.39230941719,null,{"$f":"IF(AR137>R29,R29-AR137,MIN(-SUM(BI137:$BU137),R29-AR137))","v":0},{"$f":"IF(AS137>S29,S29-AS137,MIN(-SUM(BJ137:$BU137),S29-AS137))","v":0},{"$f":"IF(AT137>T29,T29-AT137,MIN(-SUM(BK137:$BU137),T29-AT137))","v":0},{"$f":"IF(AU137>U29,U29-AU137,MIN(-SUM(BL137:$BU137),U29-AU137))","v":0},{"$f":"IF(AV137>V29,V29-AV137,MIN(-SUM(BM137:$BU137),V29-AV137))","v":0},{"$f":"IF(AW137>W29,W29-AW137,MIN(-SUM(BN137:$BU137),W29-AW137))","v":0},{"$f":"IF(AX137>X29,X29-AX137,MIN(-SUM(BO137:$BU137),X29-AX137))","v":0},{"$f":"IF(AY137>Y29,Y29-AY137,MIN(-SUM(BP137:$BU137),Y29-AY137))","v":0},{"$f":"IF(AZ137>Z29,Z29-AZ137,MIN(-SUM(BQ137:$BU137),Z29-AZ137))","v":0},{"$f":"IF(BA137>AA29,AA29-BA137,MIN(-SUM(BR137:$BU137),AA29-BA137))","v":0},{"$f":"IF(BB137>AB29,AB29-BB137,MIN(-SUM(BS137:$BU137),AB29-BB137))","v":0},{"$f":"IF(BC137>AC29,AC29-BC137,MIN(-SUM(BT137:$BU137),AC29-BC137))","v":0},{"$f":"IF(BD137>AD29,AD29-BD137,MIN(-SUM(BU137:$BU137),AD29-BD137))","v":0},null,0,0]
["Leavers","2025-06-01",{"$f":"IF($B138>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B138))+IF(B138<DATE(2020,2,28),0,1)+IF($B138>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B138>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E138+F138+IF(C138=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B138,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":275220.95415873267},{"$f":"IF(C138=1,INPUTS!L$45,IF(C138=0,INPUTS!K$45,IF(C138=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D31)","v":275220.95415873267},{"$f":"IF(B138>=DATE(2023,2,1),0,IF(E138-D30+D29<0,-(E138-D30+D29),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B138,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,275220.95415873267,null,null,null,null,null,113573698.56739302,null,0,0,0,0,0,0,0,0,0,0,0,0,275220.95415849029,275220.95415849029,275220.95415873267,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,275220.95415849029,275220.95415849029,275220.95415873267,null,{"$f":"IF(AR138>R30,R30-AR138,MIN(-SUM(BI138:$BU138),R30-AR138))","v":0},{"$f":"IF(AS138>S30,S30-AS138,MIN(-SUM(BJ138:$BU138),S30-AS138))","v":0},{"$f":"IF(AT138>T30,T30-AT138,MIN(-SUM(BK138:$BU138),T30-AT138))","v":0},{"$f":"IF(AU138>U30,U30-AU138,MIN(-SUM(BL138:$BU138),U30-AU138))","v":0},{"$f":"IF(AV138>V30,V30-AV138,MIN(-SUM(BM138:$BU138),V30-AV138))","v":0},{"$f":"IF(AW138>W30,W30-AW138,MIN(-SUM(BN138:$BU138),W30-AW138))","v":0},{"$f":"IF(AX138>X30,X30-AX138,MIN(-SUM(BO138:$BU138),X30-AX138))","v":0},{"$f":"IF(AY138>Y30,Y30-AY138,MIN(-SUM(BP138:$BU138),Y30-AY138))","v":0},{"$f":"IF(AZ138>Z30,Z30-AZ138,MIN(-SUM(BQ138:$BU138),Z30-AZ138))","v":0},{"$f":"IF(BA138>AA30,AA30-BA138,MIN(-SUM(BR138:$BU138),AA30-BA138))","v":0},{"$f":"IF(BB138>AB30,AB30-BB138,MIN(-SUM(BS138:$BU138),AB30-BB138))","v":0},{"$f":"IF(BC138>AC30,AC30-BC138,MIN(-SUM(BT138:$BU138),AC30-BC138))","v":0},{"$f":"IF(BD138>AD30,AD30-BD138,MIN(-SUM(BU138:$BU138),AD30-BD138))","v":0},null,0,0]
["Leavers","2025-05-01",{"$f":"IF($B139>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B139))+IF(B139<DATE(2020,2,28),0,1)+IF($B139>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B139>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E139+F139+IF(C139=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B139,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":275303.8087732257},{"$f":"IF(C139=1,INPUTS!L$45,IF(C139=0,INPUTS!K$45,IF(C139=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D32)","v":275303.8087732257},{"$f":"IF(B139>=DATE(2023,2,1),0,IF(E139-D31+D30<0,-(E139-D31+D30),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B139,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,275303.8087732257,null,null,null,null,null,114574442.60599788,null,0,0,0,0,0,0,0,0,0,0,0,0,275303.80877298542,275303.80877298542,275303.8087732257,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,275303.80877298542,275303.80877298542,275303.8087732257,null,{"$f":"IF(AR139>R31,R31-AR139,MIN(-SUM(BI139:$BU139),R31-AR139))","v":0},{"$f":"IF(AS139>S31,S31-AS139,MIN(-SUM(BJ139:$BU139),S31-AS139))","v":0},{"$f":"IF(AT139>T31,T31-AT139,MIN(-SUM(BK139:$BU139),T31-AT139))","v":0},{"$f":"IF(AU139>U31,U31-AU139,MIN(-SUM(BL139:$BU139),U31-AU139))","v":0},{"$f":"IF(AV139>V31,V31-AV139,MIN(-SUM(BM139:$BU139),V31-AV139))","v":0},{"$f":"IF(AW139>W31,W31-AW139,MIN(-SUM(BN139:$BU139),W31-AW139))","v":0},{"$f":"IF(AX139>X31,X31-AX139,MIN(-SUM(BO139:$BU139),X31-AX139))","v":0},{"$f":"IF(AY139>Y31,Y31-AY139,MIN(-SUM(BP139:$BU139),Y31-AY139))","v":0},{"$f":"IF(AZ139>Z31,Z31-AZ139,MIN(-SUM(BQ139:$BU139),Z31-AZ139))","v":0},{"$f":"IF(BA139>AA31,AA31-BA139,MIN(-SUM(BR139:$BU139),AA31-BA139))","v":0},{"$f":"IF(BB139>AB31,AB31-BB139,MIN(-SUM(BS139:$BU139),AB31-BB139))","v":0},{"$f":"IF(BC139>AC31,AC31-BC139,MIN(-SUM(BT139:$BU139),AC31-BC139))","v":0},{"$f":"IF(BD139>AD31,AD31-BD139,MIN(-SUM(BU139:$BU139),AD31-BD139))","v":0},null,0,0]
["Leavers","2025-04-01",{"$f":"IF($B140>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B140))+IF(B140<DATE(2020,2,28),0,1)+IF($B140>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B140>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E140+F140+IF(C140=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B140,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":275389.08718147012},{"$f":"IF(C140=1,INPUTS!L$45,IF(C140=0,INPUTS!K$45,IF(C140=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D33)","v":275389.08718147012},{"$f":"IF(B140>=DATE(2023,2,1),0,IF(E140-D32+D31<0,-(E140-D32+D31),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B140,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,275389.08718147012,null,null,null,null,null,115418679.2153748,null,0,0,0,0,0,0,0,0,0,0,0,0,275389.08718123153,275389.08718123153,275389.08718147012,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,275389.08718123153,275389.08718123153,275389.08718147012,null,{"$f":"IF(AR140>R32,R32-AR140,MIN(-SUM(BI140:$BU140),R32-AR140))","v":0},{"$f":"IF(AS140>S32,S32-AS140,MIN(-SUM(BJ140:$BU140),S32-AS140))","v":0},{"$f":"IF(AT140>T32,T32-AT140,MIN(-SUM(BK140:$BU140),T32-AT140))","v":0},{"$f":"IF(AU140>U32,U32-AU140,MIN(-SUM(BL140:$BU140),U32-AU140))","v":0},{"$f":"IF(AV140>V32,V32-AV140,MIN(-SUM(BM140:$BU140),V32-AV140))","v":0},{"$f":"IF(AW140>W32,W32-AW140,MIN(-SUM(BN140:$BU140),W32-AW140))","v":0},{"$f":"IF(AX140>X32,X32-AX140,MIN(-SUM(BO140:$BU140),X32-AX140))","v":0},{"$f":"IF(AY140>Y32,Y32-AY140,MIN(-SUM(BP140:$BU140),Y32-AY140))","v":0},{"$f":"IF(AZ140>Z32,Z32-AZ140,MIN(-SUM(BQ140:$BU140),Z32-AZ140))","v":0},{"$f":"IF(BA140>AA32,AA32-BA140,MIN(-SUM(BR140:$BU140),AA32-BA140))","v":0},{"$f":"IF(BB140>AB32,AB32-BB140,MIN(-SUM(BS140:$BU140),AB32-BB140))","v":0},{"$f":"IF(BC140>AC32,AC32-BC140,MIN(-SUM(BT140:$BU140),AC32-BC140))","v":0},{"$f":"IF(BD140>AD32,AD32-BD140,MIN(-SUM(BU140:$BU140),AD32-BD140))","v":0},null,0,0]
["Leavers","2025-03-01",{"$f":"IF($B141>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B141))+IF(B141<DATE(2020,2,28),0,1)+IF($B141>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B141>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E141+F141+IF(C141=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B141,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":275477.03286846727},{"$f":"IF(C141=1,INPUTS!L$45,IF(C141=0,INPUTS!K$45,IF(C141=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D34)","v":275477.03286846727},{"$f":"IF(B141>=DATE(2023,2,1),0,IF(E141-D33+D32<0,-(E141-D33+D32),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B141,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,275477.03286846727,null,null,null,null,null,116248487.46060623,null,0,0,0,0,0,0,0,0,0,0,0,0,275477.03286823031,275477.03286823031,275477.03286846727,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,275477.03286823031,275477.03286823031,275477.03286846727,null,{"$f":"IF(AR141>R33,R33-AR141,MIN(-SUM(BI141:$BU141),R33-AR141))","v":0},{"$f":"IF(AS141>S33,S33-AS141,MIN(-SUM(BJ141:$BU141),S33-AS141))","v":0},{"$f":"IF(AT141>T33,T33-AT141,MIN(-SUM(BK141:$BU141),T33-AT141))","v":0},{"$f":"IF(AU141>U33,U33-AU141,MIN(-SUM(BL141:$BU141),U33-AU141))","v":0},{"$f":"IF(AV141>V33,V33-AV141,MIN(-SUM(BM141:$BU141),V33-AV141))","v":0},{"$f":"IF(AW141>W33,W33-AW141,MIN(-SUM(BN141:$BU141),W33-AW141))","v":0},{"$f":"IF(AX141>X33,X33-AX141,MIN(-SUM(BO141:$BU141),X33-AX141))","v":0},{"$f":"IF(AY141>Y33,Y33-AY141,MIN(-SUM(BP141:$BU141),Y33-AY141))","v":0},{"$f":"IF(AZ141>Z33,Z33-AZ141,MIN(-SUM(BQ141:$BU141),Z33-AZ141))","v":0},{"$f":"IF(BA141>AA33,AA33-BA141,MIN(-SUM(BR141:$BU141),AA33-BA141))","v":0},{"$f":"IF(BB141>AB33,AB33-BB141,MIN(-SUM(BS141:$BU141),AB33-BB141))","v":0},{"$f":"IF(BC141>AC33,AC33-BC141,MIN(-SUM(BT141:$BU141),AC33-BC141))","v":0},{"$f":"IF(BD141>AD33,AD33-BD141,MIN(-SUM(BU141:$BU141),AD33-BD141))","v":0},null,0,0]
["Leavers","2025-02-01",{"$f":"IF($B142>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B142))+IF(B142<DATE(2020,2,28),0,1)+IF($B142>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B142>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E142+F142+IF(C142=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B142,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":275573.13102130266},{"$f":"IF(C142=1,INPUTS!L$45,IF(C142=0,INPUTS!K$45,IF(C142=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D35)","v":275573.13102130266},{"$f":"IF(B142>=DATE(2023,2,1),0,IF(E142-D34+D33<0,-(E142-D34+D33),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B142,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,275573.13102130266,null,null,null,null,null,117434509.99735077,null,0,0,0,0,0,0,0,0,0,0,0,0,275573.13102106797,275573.13102106797,275573.13102130266,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,275573.13102106797,275573.13102106797,275573.13102130266,null,{"$f":"IF(AR142>R34,R34-AR142,MIN(-SUM(BI142:$BU142),R34-AR142))","v":0},{"$f":"IF(AS142>S34,S34-AS142,MIN(-SUM(BJ142:$BU142),S34-AS142))","v":0},{"$f":"IF(AT142>T34,T34-AT142,MIN(-SUM(BK142:$BU142),T34-AT142))","v":0},{"$f":"IF(AU142>U34,U34-AU142,MIN(-SUM(BL142:$BU142),U34-AU142))","v":0},{"$f":"IF(AV142>V34,V34-AV142,MIN(-SUM(BM142:$BU142),V34-AV142))","v":0},{"$f":"IF(AW142>W34,W34-AW142,MIN(-SUM(BN142:$BU142),W34-AW142))","v":0},{"$f":"IF(AX142>X34,X34-AX142,MIN(-SUM(BO142:$BU142),X34-AX142))","v":0},{"$f":"IF(AY142>Y34,Y34-AY142,MIN(-SUM(BP142:$BU142),Y34-AY142))","v":0},{"$f":"IF(AZ142>Z34,Z34-AZ142,MIN(-SUM(BQ142:$BU142),Z34-AZ142))","v":0},{"$f":"IF(BA142>AA34,AA34-BA142,MIN(-SUM(BR142:$BU142),AA34-BA142))","v":0},{"$f":"IF(BB142>AB34,AB34-BB142,MIN(-SUM(BS142:$BU142),AB34-BB142))","v":0},{"$f":"IF(BC142>AC34,AC34-BC142,MIN(-SUM(BT142:$BU142),AC34-BC142))","v":0},{"$f":"IF(BD142>AD34,AD34-BD142,MIN(-SUM(BU142:$BU142),AD34-BD142))","v":0},null,0,0]
["Leavers","2025-01-01",{"$f":"IF($B143>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B143))+IF(B143<DATE(2020,2,28),0,1)+IF($B143>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B143>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E143+F143+IF(C143=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B143,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":276842.01875857054},{"$f":"IF(C143=1,INPUTS!L$45,IF(C143=0,INPUTS!K$45,IF(C143=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D36)","v":276842.01875857054},{"$f":"IF(B143>=DATE(2023,2,1),0,IF(E143-D35+D34<0,-(E143-D35+D34),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B143,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,276842.01875857054,null,null,null,null,null,118922366.21962658,null,0,0,0,0,0,0,0,0,0,0,0,0,276842.01875833771,276842.01875833771,276842.01875857054,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,276842.01875833771,276842.01875833771,276842.01875857054,null,{"$f":"IF(AR143>R35,R35-AR143,MIN(-SUM(BI143:$BU143),R35-AR143))","v":0},{"$f":"IF(AS143>S35,S35-AS143,MIN(-SUM(BJ143:$BU143),S35-AS143))","v":0},{"$f":"IF(AT143>T35,T35-AT143,MIN(-SUM(BK143:$BU143),T35-AT143))","v":0},{"$f":"IF(AU143>U35,U35-AU143,MIN(-SUM(BL143:$BU143),U35-AU143))","v":0},{"$f":"IF(AV143>V35,V35-AV143,MIN(-SUM(BM143:$BU143),V35-AV143))","v":0},{"$f":"IF(AW143>W35,W35-AW143,MIN(-SUM(BN143:$BU143),W35-AW143))","v":0},{"$f":"IF(AX143>X35,X35-AX143,MIN(-SUM(BO143:$BU143),X35-AX143))","v":0},{"$f":"IF(AY143>Y35,Y35-AY143,MIN(-SUM(BP143:$BU143),Y35-AY143))","v":0},{"$f":"IF(AZ143>Z35,Z35-AZ143,MIN(-SUM(BQ143:$BU143),Z35-AZ143))","v":0},{"$f":"IF(BA143>AA35,AA35-BA143,MIN(-SUM(BR143:$BU143),AA35-BA143))","v":0},{"$f":"IF(BB143>AB35,AB35-BB143,MIN(-SUM(BS143:$BU143),AB35-BB143))","v":0},{"$f":"IF(BC143>AC35,AC35-BC143,MIN(-SUM(BT143:$BU143),AC35-BC143))","v":0},{"$f":"IF(BD143>AD35,AD35-BD143,MIN(-SUM(BU143:$BU143),AD35-BD143))","v":0},null,0,0]
["Leavers","2024-12-01",{"$f":"IF($B144>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B144))+IF(B144<DATE(2020,2,28),0,1)+IF($B144>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B144>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E144+F144+IF(C144=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B144,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":277511.32121607469},{"$f":"IF(C144=1,INPUTS!L$45,IF(C144=0,INPUTS!K$45,IF(C144=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D37)","v":277511.32121607469},{"$f":"IF(B144>=DATE(2023,2,1),0,IF(E144-D36+D35<0,-(E144-D36+D35),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B144,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,277511.32121607469,null,null,null,null,null,120803166.79654829,null,0,0,0,0,0,0,0,0,0,0,0,0,277511.321215845,277511.321215845,277511.32121607469,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,277511.321215845,277511.321215845,277511.32121607469,null,{"$f":"IF(AR144>R36,R36-AR144,MIN(-SUM(BI144:$BU144),R36-AR144))","v":0},{"$f":"IF(AS144>S36,S36-AS144,MIN(-SUM(BJ144:$BU144),S36-AS144))","v":0},{"$f":"IF(AT144>T36,T36-AT144,MIN(-SUM(BK144:$BU144),T36-AT144))","v":0},{"$f":"IF(AU144>U36,U36-AU144,MIN(-SUM(BL144:$BU144),U36-AU144))","v":0},{"$f":"IF(AV144>V36,V36-AV144,MIN(-SUM(BM144:$BU144),V36-AV144))","v":0},{"$f":"IF(AW144>W36,W36-AW144,MIN(-SUM(BN144:$BU144),W36-AW144))","v":0},{"$f":"IF(AX144>X36,X36-AX144,MIN(-SUM(BO144:$BU144),X36-AX144))","v":0},{"$f":"IF(AY144>Y36,Y36-AY144,MIN(-SUM(BP144:$BU144),Y36-AY144))","v":0},{"$f":"IF(AZ144>Z36,Z36-AZ144,MIN(-SUM(BQ144:$BU144),Z36-AZ144))","v":0},{"$f":"IF(BA144>AA36,AA36-BA144,MIN(-SUM(BR144:$BU144),AA36-BA144))","v":0},{"$f":"IF(BB144>AB36,AB36-BB144,MIN(-SUM(BS144:$BU144),AB36-BB144))","v":0},{"$f":"IF(BC144>AC36,AC36-BC144,MIN(-SUM(BT144:$BU144),AC36-BC144))","v":0},{"$f":"IF(BD144>AD36,AD36-BD144,MIN(-SUM(BU144:$BU144),AD36-BD144))","v":0},null,0,0]
["Leavers","2024-11-01",{"$f":"IF($B145>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B145))+IF(B145<DATE(2020,2,28),0,1)+IF($B145>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B145>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E145+F145+IF(C145=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B145,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":277709.53302990564},{"$f":"IF(C145=1,INPUTS!L$45,IF(C145=0,INPUTS!K$45,IF(C145=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D38)","v":277709.53302990564},{"$f":"IF(B145>=DATE(2023,2,1),0,IF(E145-D37+D36<0,-(E145-D37+D36),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B145,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,277709.53302990564,null,null,null,null,null,123387084.55448338,null,0,0,0,0,0,0,0,0,0,0,0,0,277709.53302968055,277709.53302968055,277709.53302990564,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,277709.53302968055,277709.53302968055,277709.53302990564,null,{"$f":"IF(AR145>R37,R37-AR145,MIN(-SUM(BI145:$BU145),R37-AR145))","v":0},{"$f":"IF(AS145>S37,S37-AS145,MIN(-SUM(BJ145:$BU145),S37-AS145))","v":0},{"$f":"IF(AT145>T37,T37-AT145,MIN(-SUM(BK145:$BU145),T37-AT145))","v":0},{"$f":"IF(AU145>U37,U37-AU145,MIN(-SUM(BL145:$BU145),U37-AU145))","v":0},{"$f":"IF(AV145>V37,V37-AV145,MIN(-SUM(BM145:$BU145),V37-AV145))","v":0},{"$f":"IF(AW145>W37,W37-AW145,MIN(-SUM(BN145:$BU145),W37-AW145))","v":0},{"$f":"IF(AX145>X37,X37-AX145,MIN(-SUM(BO145:$BU145),X37-AX145))","v":0},{"$f":"IF(AY145>Y37,Y37-AY145,MIN(-SUM(BP145:$BU145),Y37-AY145))","v":0},{"$f":"IF(AZ145>Z37,Z37-AZ145,MIN(-SUM(BQ145:$BU145),Z37-AZ145))","v":0},{"$f":"IF(BA145>AA37,AA37-BA145,MIN(-SUM(BR145:$BU145),AA37-BA145))","v":0},{"$f":"IF(BB145>AB37,AB37-BB145,MIN(-SUM(BS145:$BU145),AB37-BB145))","v":0},{"$f":"IF(BC145>AC37,AC37-BC145,MIN(-SUM(BT145:$BU145),AC37-BC145))","v":0},{"$f":"IF(BD145>AD37,AD37-BD145,MIN(-SUM(BU145:$BU145),AD37-BD145))","v":0},null,0,0]
["Leavers","2024-10-01",{"$f":"IF($B146>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B146))+IF(B146<DATE(2020,2,28),0,1)+IF($B146>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B146>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E146+F146+IF(C146=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B146,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":277352.29110265936},{"$f":"IF(C146=1,INPUTS!L$45,IF(C146=0,INPUTS!K$45,IF(C146=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D39)","v":277352.29110265936},{"$f":"IF(B146>=DATE(2023,2,1),0,IF(E146-D38+D37<0,-(E146-D38+D37),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B146,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,277352.29110265936,null,null,null,null,null,126440282.75443956,null,0,0,0,0,0,0,0,0,0,0,0,0,277352.29110243998,277352.29110243998,277352.29110265936,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N38,0,$D146*R38*R$4/$P146)","v":0},0,0,0,0,0,0,0,0,0,0,0,277352.29110243998,277352.29110243998,277352.29110265936,null,{"$f":"IF(AR146>R38,R38-AR146,MIN(-SUM(BI146:$BU146),R38-AR146))","v":0},{"$f":"IF(AS146>S38,S38-AS146,MIN(-SUM(BJ146:$BU146),S38-AS146))","v":0},{"$f":"IF(AT146>T38,T38-AT146,MIN(-SUM(BK146:$BU146),T38-AT146))","v":0},{"$f":"IF(AU146>U38,U38-AU146,MIN(-SUM(BL146:$BU146),U38-AU146))","v":0},{"$f":"IF(AV146>V38,V38-AV146,MIN(-SUM(BM146:$BU146),V38-AV146))","v":0},{"$f":"IF(AW146>W38,W38-AW146,MIN(-SUM(BN146:$BU146),W38-AW146))","v":0},{"$f":"IF(AX146>X38,X38-AX146,MIN(-SUM(BO146:$BU146),X38-AX146))","v":0},{"$f":"IF(AY146>Y38,Y38-AY146,MIN(-SUM(BP146:$BU146),Y38-AY146))","v":0},{"$f":"IF(AZ146>Z38,Z38-AZ146,MIN(-SUM(BQ146:$BU146),Z38-AZ146))","v":0},{"$f":"IF(BA146>AA38,AA38-BA146,MIN(-SUM(BR146:$BU146),AA38-BA146))","v":0},{"$f":"IF(BB146>AB38,AB38-BB146,MIN(-SUM(BS146:$BU146),AB38-BB146))","v":0},{"$f":"IF(BC146>AC38,AC38-BC146,MIN(-SUM(BT146:$BU146),AC38-BC146))","v":0},{"$f":"IF(BD146>AD38,AD38-BD146,MIN(-SUM(BU146:$BU146),AD38-BD146))","v":0},null,0,0]
["Leavers","2024-09-01",{"$f":"IF($B147>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B147))+IF(B147<DATE(2020,2,28),0,1)+IF($B147>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B147>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E147+F147+IF(C147=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B147,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":277115.80484966986},{"$f":"IF(C147=1,INPUTS!L$45,IF(C147=0,INPUTS!K$45,IF(C147=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D40)","v":277115.80484966986},{"$f":"IF(B147>=DATE(2023,2,1),0,IF(E147-D39+D38<0,-(E147-D39+D38),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B147,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,277115.80484966986,null,null,null,null,null,130042788.19801803,null,0,0,0,0,0,0,0,0,0,0,0,0,277115.80484945676,277115.80484945676,277115.80484966986,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,277115.80484945676,277115.80484945676,277115.80484966986,null,{"$f":"IF(AR147>R39,R39-AR147,MIN(-SUM(BI147:$BU147),R39-AR147))","v":0},{"$f":"IF(AS147>S39,S39-AS147,MIN(-SUM(BJ147:$BU147),S39-AS147))","v":0},{"$f":"IF(AT147>T39,T39-AT147,MIN(-SUM(BK147:$BU147),T39-AT147))","v":0},{"$f":"IF(AU147>U39,U39-AU147,MIN(-SUM(BL147:$BU147),U39-AU147))","v":0},{"$f":"IF(AV147>V39,V39-AV147,MIN(-SUM(BM147:$BU147),V39-AV147))","v":0},{"$f":"IF(AW147>W39,W39-AW147,MIN(-SUM(BN147:$BU147),W39-AW147))","v":0},{"$f":"IF(AX147>X39,X39-AX147,MIN(-SUM(BO147:$BU147),X39-AX147))","v":0},{"$f":"IF(AY147>Y39,Y39-AY147,MIN(-SUM(BP147:$BU147),Y39-AY147))","v":0},{"$f":"IF(AZ147>Z39,Z39-AZ147,MIN(-SUM(BQ147:$BU147),Z39-AZ147))","v":0},{"$f":"IF(BA147>AA39,AA39-BA147,MIN(-SUM(BR147:$BU147),AA39-BA147))","v":0},{"$f":"IF(BB147>AB39,AB39-BB147,MIN(-SUM(BS147:$BU147),AB39-BB147))","v":0},{"$f":"IF(BC147>AC39,AC39-BC147,MIN(-SUM(BT147:$BU147),AC39-BC147))","v":0},{"$f":"IF(BD147>AD39,AD39-BD147,MIN(-SUM(BU147:$BU147),AD39-BD147))","v":0},null,0,0]
["Leavers","2024-08-01",{"$f":"IF($B148>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B148))+IF(B148<DATE(2020,2,28),0,1)+IF($B148>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B148>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E148+F148+IF(C148=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B148,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":276855.43454579246},{"$f":"IF(C148=1,INPUTS!L$45,IF(C148=0,INPUTS!K$45,IF(C148=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D41)","v":276855.43454579246},{"$f":"IF(B148>=DATE(2023,2,1),0,IF(E148-D40+D39<0,-(E148-D40+D39),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B148,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,276855.43454579246,null,null,null,null,null,133641908.82764618,null,0,0,0,0,0,0,0,0,0,0,0,0,276855.4345455853,276855.4345455853,276855.43454579246,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,276855.4345455853,276855.4345455853,276855.43454579246,null,{"$f":"IF(AR148>R40,R40-AR148,MIN(-SUM(BI148:$BU148),R40-AR148))","v":0},{"$f":"IF(AS148>S40,S40-AS148,MIN(-SUM(BJ148:$BU148),S40-AS148))","v":0},{"$f":"IF(AT148>T40,T40-AT148,MIN(-SUM(BK148:$BU148),T40-AT148))","v":0},{"$f":"IF(AU148>U40,U40-AU148,MIN(-SUM(BL148:$BU148),U40-AU148))","v":0},{"$f":"IF(AV148>V40,V40-AV148,MIN(-SUM(BM148:$BU148),V40-AV148))","v":0},{"$f":"IF(AW148>W40,W40-AW148,MIN(-SUM(BN148:$BU148),W40-AW148))","v":0},{"$f":"IF(AX148>X40,X40-AX148,MIN(-SUM(BO148:$BU148),X40-AX148))","v":0},{"$f":"IF(AY148>Y40,Y40-AY148,MIN(-SUM(BP148:$BU148),Y40-AY148))","v":0},{"$f":"IF(AZ148>Z40,Z40-AZ148,MIN(-SUM(BQ148:$BU148),Z40-AZ148))","v":0},{"$f":"IF(BA148>AA40,AA40-BA148,MIN(-SUM(BR148:$BU148),AA40-BA148))","v":0},{"$f":"IF(BB148>AB40,AB40-BB148,MIN(-SUM(BS148:$BU148),AB40-BB148))","v":0},{"$f":"IF(BC148>AC40,AC40-BC148,MIN(-SUM(BT148:$BU148),AC40-BC148))","v":0},{"$f":"IF(BD148>AD40,AD40-BD148,MIN(-SUM(BU148:$BU148),AD40-BD148))","v":0},null,0,0]
["Leavers","2024-07-01",{"$f":"IF($B149>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B149))+IF(B149<DATE(2020,2,28),0,1)+IF($B149>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B149>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E149+F149+IF(C149=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B149,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":277210.75084046548},{"$f":"IF(C149=1,INPUTS!L$45,IF(C149=0,INPUTS!K$45,IF(C149=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D42)","v":277210.75084046548},{"$f":"IF(B149>=DATE(2023,2,1),0,IF(E149-D41+D40<0,-(E149-D41+D40),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B149,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,277210.75084046548,null,null,null,null,null,137245648.56910512,null,0,0,0,0,0,0,0,0,0,0,0,0,277210.7508402635,277210.7508402635,277210.75084046548,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,277210.7508402635,277210.7508402635,277210.75084046548,null,{"$f":"IF(AR149>R41,R41-AR149,MIN(-SUM(BI149:$BU149),R41-AR149))","v":0},{"$f":"IF(AS149>S41,S41-AS149,MIN(-SUM(BJ149:$BU149),S41-AS149))","v":0},{"$f":"IF(AT149>T41,T41-AT149,MIN(-SUM(BK149:$BU149),T41-AT149))","v":0},{"$f":"IF(AU149>U41,U41-AU149,MIN(-SUM(BL149:$BU149),U41-AU149))","v":0},{"$f":"IF(AV149>V41,V41-AV149,MIN(-SUM(BM149:$BU149),V41-AV149))","v":0},{"$f":"IF(AW149>W41,W41-AW149,MIN(-SUM(BN149:$BU149),W41-AW149))","v":0},{"$f":"IF(AX149>X41,X41-AX149,MIN(-SUM(BO149:$BU149),X41-AX149))","v":0},{"$f":"IF(AY149>Y41,Y41-AY149,MIN(-SUM(BP149:$BU149),Y41-AY149))","v":0},{"$f":"IF(AZ149>Z41,Z41-AZ149,MIN(-SUM(BQ149:$BU149),Z41-AZ149))","v":0},{"$f":"IF(BA149>AA41,AA41-BA149,MIN(-SUM(BR149:$BU149),AA41-BA149))","v":0},{"$f":"IF(BB149>AB41,AB41-BB149,MIN(-SUM(BS149:$BU149),AB41-BB149))","v":0},{"$f":"IF(BC149>AC41,AC41-BC149,MIN(-SUM(BT149:$BU149),AC41-BC149))","v":0},{"$f":"IF(BD149>AD41,AD41-BD149,MIN(-SUM(BU149:$BU149),AD41-BD149))","v":0},null,0,0]
["Leavers","2024-06-01",{"$f":"IF($B150>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B150))+IF(B150<DATE(2020,2,28),0,1)+IF($B150>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B150>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E150+F150+IF(C150=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B150,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":118678.55210570333},{"$f":"IF(C150=1,INPUTS!L$45,IF(C150=0,INPUTS!K$45,IF(C150=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D43)","v":0},{"$f":"IF(B150>=DATE(2023,2,1),0,IF(E150-D42+D41<0,-(E150-D42+D41),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B150,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,118678.55210570333,null,null,null,null,null,138788469.72701368,null,0,0,0,0,0,0,0,0,0,0,0,0,118678.55210561784,118678.55210561784,118678.55210570333,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,118678.55210561784,118678.55210561784,118678.55210570333,null,{"$f":"IF(AR150>R42,R42-AR150,MIN(-SUM(BI150:$BU150),R42-AR150))","v":0},{"$f":"IF(AS150>S42,S42-AS150,MIN(-SUM(BJ150:$BU150),S42-AS150))","v":0},{"$f":"IF(AT150>T42,T42-AT150,MIN(-SUM(BK150:$BU150),T42-AT150))","v":0},{"$f":"IF(AU150>U42,U42-AU150,MIN(-SUM(BL150:$BU150),U42-AU150))","v":0},{"$f":"IF(AV150>V42,V42-AV150,MIN(-SUM(BM150:$BU150),V42-AV150))","v":0},{"$f":"IF(AW150>W42,W42-AW150,MIN(-SUM(BN150:$BU150),W42-AW150))","v":0},{"$f":"IF(AX150>X42,X42-AX150,MIN(-SUM(BO150:$BU150),X42-AX150))","v":0},{"$f":"IF(AY150>Y42,Y42-AY150,MIN(-SUM(BP150:$BU150),Y42-AY150))","v":0},{"$f":"IF(AZ150>Z42,Z42-AZ150,MIN(-SUM(BQ150:$BU150),Z42-AZ150))","v":0},{"$f":"IF(BA150>AA42,AA42-BA150,MIN(-SUM(BR150:$BU150),AA42-BA150))","v":0},{"$f":"IF(BB150>AB42,AB42-BB150,MIN(-SUM(BS150:$BU150),AB42-BB150))","v":0},{"$f":"IF(BC150>AC42,AC42-BC150,MIN(-SUM(BT150:$BU150),AC42-BC150))","v":0},{"$f":"IF(BD150>AD42,AD42-BD150,MIN(-SUM(BU150:$BU150),AD42-BD150))","v":0},null,0,0]
["Leavers","2024-05-01",{"$f":"IF($B151>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B151))+IF(B151<DATE(2020,2,28),0,1)+IF($B151>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B151>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E151+F151+IF(C151=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B151,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":200206.42290363775},{"$f":"IF(C151=1,INPUTS!L$45,IF(C151=0,INPUTS!K$45,IF(C151=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D44)","v":0},{"$f":"IF(B151>=DATE(2023,2,1),0,IF(E151-D43+D42<0,-(E151-D43+D42),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B151,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,200206.42290363775,null,null,null,null,null,141391153.20529467,null,0,0,0,0,0,0,0,0,0,0,0,0,200206.42290349619,200206.42290349619,200206.42290363775,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,200206.42290349619,200206.42290349619,200206.42290363775,null,{"$f":"IF(AR151>R43,R43-AR151,MIN(-SUM(BI151:$BU151),R43-AR151))","v":0},{"$f":"IF(AS151>S43,S43-AS151,MIN(-SUM(BJ151:$BU151),S43-AS151))","v":0},{"$f":"IF(AT151>T43,T43-AT151,MIN(-SUM(BK151:$BU151),T43-AT151))","v":0},{"$f":"IF(AU151>U43,U43-AU151,MIN(-SUM(BL151:$BU151),U43-AU151))","v":0},{"$f":"IF(AV151>V43,V43-AV151,MIN(-SUM(BM151:$BU151),V43-AV151))","v":0},{"$f":"IF(AW151>W43,W43-AW151,MIN(-SUM(BN151:$BU151),W43-AW151))","v":0},{"$f":"IF(AX151>X43,X43-AX151,MIN(-SUM(BO151:$BU151),X43-AX151))","v":0},{"$f":"IF(AY151>Y43,Y43-AY151,MIN(-SUM(BP151:$BU151),Y43-AY151))","v":0},{"$f":"IF(AZ151>Z43,Z43-AZ151,MIN(-SUM(BQ151:$BU151),Z43-AZ151))","v":0},{"$f":"IF(BA151>AA43,AA43-BA151,MIN(-SUM(BR151:$BU151),AA43-BA151))","v":0},{"$f":"IF(BB151>AB43,AB43-BB151,MIN(-SUM(BS151:$BU151),AB43-BB151))","v":0},{"$f":"IF(BC151>AC43,AC43-BC151,MIN(-SUM(BT151:$BU151),AC43-BC151))","v":0},{"$f":"IF(BD151>AD43,AD43-BD151,MIN(-SUM(BU151:$BU151),AD43-BD151))","v":0},null,0,0]
["Leavers","2024-04-01",{"$f":"IF($B152>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B152))+IF(B152<DATE(2020,2,28),0,1)+IF($B152>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B152>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E152+F152+IF(C152=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B152,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":263703.96933891618},{"$f":"IF(C152=1,INPUTS!L$45,IF(C152=0,INPUTS!K$45,IF(C152=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D45)","v":0},{"$f":"IF(B152>=DATE(2023,2,1),0,IF(E152-D44+D43<0,-(E152-D44+D43),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B152,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,263703.96933891618,null,null,null,null,null,144819304.78723374,null,0,0,0,0,0,0,0,0,0,0,0,0,263703.96933873417,263703.96933873417,263703.96933891618,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,263703.96933873417,263703.96933873417,263703.96933891618,null,{"$f":"IF(AR152>R44,R44-AR152,MIN(-SUM(BI152:$BU152),R44-AR152))","v":0},{"$f":"IF(AS152>S44,S44-AS152,MIN(-SUM(BJ152:$BU152),S44-AS152))","v":0},{"$f":"IF(AT152>T44,T44-AT152,MIN(-SUM(BK152:$BU152),T44-AT152))","v":0},{"$f":"IF(AU152>U44,U44-AU152,MIN(-SUM(BL152:$BU152),U44-AU152))","v":0},{"$f":"IF(AV152>V44,V44-AV152,MIN(-SUM(BM152:$BU152),V44-AV152))","v":0},{"$f":"IF(AW152>W44,W44-AW152,MIN(-SUM(BN152:$BU152),W44-AW152))","v":0},{"$f":"IF(AX152>X44,X44-AX152,MIN(-SUM(BO152:$BU152),X44-AX152))","v":0},{"$f":"IF(AY152>Y44,Y44-AY152,MIN(-SUM(BP152:$BU152),Y44-AY152))","v":0},{"$f":"IF(AZ152>Z44,Z44-AZ152,MIN(-SUM(BQ152:$BU152),Z44-AZ152))","v":0},{"$f":"IF(BA152>AA44,AA44-BA152,MIN(-SUM(BR152:$BU152),AA44-BA152))","v":0},{"$f":"IF(BB152>AB44,AB44-BB152,MIN(-SUM(BS152:$BU152),AB44-BB152))","v":0},{"$f":"IF(BC152>AC44,AC44-BC152,MIN(-SUM(BT152:$BU152),AC44-BC152))","v":0},{"$f":"IF(BD152>AD44,AD44-BD152,MIN(-SUM(BU152:$BU152),AD44-BD152))","v":0},null,0,0]
["Leavers","2024-03-01",{"$f":"IF($B153>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B153))+IF(B153<DATE(2020,2,28),0,1)+IF($B153>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B153>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E153+F153+IF(C153=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B153,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":338853.5926047237},{"$f":"IF(C153=1,INPUTS!L$45,IF(C153=0,INPUTS!K$45,IF(C153=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D46)","v":0},{"$f":"IF(B153>=DATE(2023,2,1),0,IF(E153-D45+D44<0,-(E153-D45+D44),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B153,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,338853.5926047237,null,null,null,null,null,149224401.47162774,null,0,0,0,0,0,0,0,0,0,0,0,0,338853.59260449669,338853.59260449669,338853.5926047237,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,338853.59260449669,338853.59260449669,338853.5926047237,null,{"$f":"IF(AR153>R45,R45-AR153,MIN(-SUM(BI153:$BU153),R45-AR153))","v":0},{"$f":"IF(AS153>S45,S45-AS153,MIN(-SUM(BJ153:$BU153),S45-AS153))","v":0},{"$f":"IF(AT153>T45,T45-AT153,MIN(-SUM(BK153:$BU153),T45-AT153))","v":0},{"$f":"IF(AU153>U45,U45-AU153,MIN(-SUM(BL153:$BU153),U45-AU153))","v":0},{"$f":"IF(AV153>V45,V45-AV153,MIN(-SUM(BM153:$BU153),V45-AV153))","v":0},{"$f":"IF(AW153>W45,W45-AW153,MIN(-SUM(BN153:$BU153),W45-AW153))","v":0},{"$f":"IF(AX153>X45,X45-AX153,MIN(-SUM(BO153:$BU153),X45-AX153))","v":0},{"$f":"IF(AY153>Y45,Y45-AY153,MIN(-SUM(BP153:$BU153),Y45-AY153))","v":0},{"$f":"IF(AZ153>Z45,Z45-AZ153,MIN(-SUM(BQ153:$BU153),Z45-AZ153))","v":0},{"$f":"IF(BA153>AA45,AA45-BA153,MIN(-SUM(BR153:$BU153),AA45-BA153))","v":0},{"$f":"IF(BB153>AB45,AB45-BB153,MIN(-SUM(BS153:$BU153),AB45-BB153))","v":0},{"$f":"IF(BC153>AC45,AC45-BC153,MIN(-SUM(BT153:$BU153),AC45-BC153))","v":0},{"$f":"IF(BD153>AD45,AD45-BD153,MIN(-SUM(BU153:$BU153),AD45-BD153))","v":0},null,0,0]
["Leavers","2024-02-01",{"$f":"IF($B154>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B154))+IF(B154<DATE(2020,2,28),0,1)+IF($B154>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B154>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E154+F154+IF(C154=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B154,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":322189.60204235069},{"$f":"IF(C154=1,INPUTS!L$45,IF(C154=0,INPUTS!K$45,IF(C154=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D47)","v":0},{"$f":"IF(B154>=DATE(2023,2,1),0,IF(E154-D46+D45<0,-(E154-D46+D45),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B154,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,322189.60204235069,null,null,null,null,null,153412866.29817557,null,0,0,0,0,0,0,0,0,0,0,0,0,322189.60204214073,322189.60204214073,322189.60204235069,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,322189.60204214073,322189.60204214073,322189.60204235069,null,{"$f":"IF(AR154>R46,R46-AR154,MIN(-SUM(BI154:$BU154),R46-AR154))","v":0},{"$f":"IF(AS154>S46,S46-AS154,MIN(-SUM(BJ154:$BU154),S46-AS154))","v":0},{"$f":"IF(AT154>T46,T46-AT154,MIN(-SUM(BK154:$BU154),T46-AT154))","v":0},{"$f":"IF(AU154>U46,U46-AU154,MIN(-SUM(BL154:$BU154),U46-AU154))","v":0},{"$f":"IF(AV154>V46,V46-AV154,MIN(-SUM(BM154:$BU154),V46-AV154))","v":0},{"$f":"IF(AW154>W46,W46-AW154,MIN(-SUM(BN154:$BU154),W46-AW154))","v":0},{"$f":"IF(AX154>X46,X46-AX154,MIN(-SUM(BO154:$BU154),X46-AX154))","v":0},{"$f":"IF(AY154>Y46,Y46-AY154,MIN(-SUM(BP154:$BU154),Y46-AY154))","v":0},{"$f":"IF(AZ154>Z46,Z46-AZ154,MIN(-SUM(BQ154:$BU154),Z46-AZ154))","v":0},{"$f":"IF(BA154>AA46,AA46-BA154,MIN(-SUM(BR154:$BU154),AA46-BA154))","v":0},{"$f":"IF(BB154>AB46,AB46-BB154,MIN(-SUM(BS154:$BU154),AB46-BB154))","v":0},{"$f":"IF(BC154>AC46,AC46-BC154,MIN(-SUM(BT154:$BU154),AC46-BC154))","v":0},{"$f":"IF(BD154>AD46,AD46-BD154,MIN(-SUM(BU154:$BU154),AD46-BD154))","v":0},null,0,0]
["Leavers","2024-01-01",{"$f":"IF($B155>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B155))+IF(B155<DATE(2020,2,28),0,1)+IF($B155>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B155>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E155+F155+IF(C155=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B155,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":325872.70514354488},{"$f":"IF(C155=1,INPUTS!L$45,IF(C155=0,INPUTS!K$45,IF(C155=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D48)","v":0},{"$f":"IF(B155>=DATE(2023,2,1),0,IF(E155-D47+D46<0,-(E155-D47+D46),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B155,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,325872.70514354488,null,null,null,null,null,156296275.42696068,null,0,0,0,0,0,0,0,0,0,0,0,0,325872.70514333644,325872.70514333644,325872.70514354488,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,325872.70514333644,325872.70514333644,325872.70514354488,null,{"$f":"IF(AR155>R47,R47-AR155,MIN(-SUM(BI155:$BU155),R47-AR155))","v":0},{"$f":"IF(AS155>S47,S47-AS155,MIN(-SUM(BJ155:$BU155),S47-AS155))","v":0},{"$f":"IF(AT155>T47,T47-AT155,MIN(-SUM(BK155:$BU155),T47-AT155))","v":0},{"$f":"IF(AU155>U47,U47-AU155,MIN(-SUM(BL155:$BU155),U47-AU155))","v":0},{"$f":"IF(AV155>V47,V47-AV155,MIN(-SUM(BM155:$BU155),V47-AV155))","v":0},{"$f":"IF(AW155>W47,W47-AW155,MIN(-SUM(BN155:$BU155),W47-AW155))","v":0},{"$f":"IF(AX155>X47,X47-AX155,MIN(-SUM(BO155:$BU155),X47-AX155))","v":0},{"$f":"IF(AY155>Y47,Y47-AY155,MIN(-SUM(BP155:$BU155),Y47-AY155))","v":0},{"$f":"IF(AZ155>Z47,Z47-AZ155,MIN(-SUM(BQ155:$BU155),Z47-AZ155))","v":0},{"$f":"IF(BA155>AA47,AA47-BA155,MIN(-SUM(BR155:$BU155),AA47-BA155))","v":0},{"$f":"IF(BB155>AB47,AB47-BB155,MIN(-SUM(BS155:$BU155),AB47-BB155))","v":0},{"$f":"IF(BC155>AC47,AC47-BC155,MIN(-SUM(BT155:$BU155),AC47-BC155))","v":0},{"$f":"IF(BD155>AD47,AD47-BD155,MIN(-SUM(BU155:$BU155),AD47-BD155))","v":0},null,0,0]
["Leavers","2023-12-01",{"$f":"IF($B156>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B156))+IF(B156<DATE(2020,2,28),0,1)+IF($B156>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B156>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E156+F156+IF(C156=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B156,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":327060.68652779132},{"$f":"IF(C156=1,INPUTS!L$45,IF(C156=0,INPUTS!K$45,IF(C156=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D49)","v":0},{"$f":"IF(B156>=DATE(2023,2,1),0,IF(E156-D48+D47<0,-(E156-D48+D47),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B156,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,327060.68652779132,null,null,null,null,null,159563847.31374103,null,0,0,0,0,0,0,0,0,0,0,0,0,327060.68652758643,327060.68652758643,327060.68652779132,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,327060.68652758643,327060.68652758643,327060.68652779132,null,{"$f":"IF(AR156>R48,R48-AR156,MIN(-SUM(BI156:$BU156),R48-AR156))","v":0},{"$f":"IF(AS156>S48,S48-AS156,MIN(-SUM(BJ156:$BU156),S48-AS156))","v":0},{"$f":"IF(AT156>T48,T48-AT156,MIN(-SUM(BK156:$BU156),T48-AT156))","v":0},{"$f":"IF(AU156>U48,U48-AU156,MIN(-SUM(BL156:$BU156),U48-AU156))","v":0},{"$f":"IF(AV156>V48,V48-AV156,MIN(-SUM(BM156:$BU156),V48-AV156))","v":0},{"$f":"IF(AW156>W48,W48-AW156,MIN(-SUM(BN156:$BU156),W48-AW156))","v":0},{"$f":"IF(AX156>X48,X48-AX156,MIN(-SUM(BO156:$BU156),X48-AX156))","v":0},{"$f":"IF(AY156>Y48,Y48-AY156,MIN(-SUM(BP156:$BU156),Y48-AY156))","v":0},{"$f":"IF(AZ156>Z48,Z48-AZ156,MIN(-SUM(BQ156:$BU156),Z48-AZ156))","v":0},{"$f":"IF(BA156>AA48,AA48-BA156,MIN(-SUM(BR156:$BU156),AA48-BA156))","v":0},{"$f":"IF(BB156>AB48,AB48-BB156,MIN(-SUM(BS156:$BU156),AB48-BB156))","v":0},{"$f":"IF(BC156>AC48,AC48-BC156,MIN(-SUM(BT156:$BU156),AC48-BC156))","v":0},{"$f":"IF(BD156>AD48,AD48-BD156,MIN(-SUM(BU156:$BU156),AD48-BD156))","v":0},null,0,0]
["Leavers","2023-11-01",{"$f":"IF($B157>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B157))+IF(B157<DATE(2020,2,28),0,1)+IF($B157>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B157>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E157+F157+IF(C157=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B157,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":387979.61416102602},{"$f":"IF(C157=1,INPUTS!L$45,IF(C157=0,INPUTS!K$45,IF(C157=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D50)","v":0},{"$f":"IF(B157>=DATE(2023,2,1),0,IF(E157-D49+D48<0,-(E157-D49+D48),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B157,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,387979.61416102602,null,null,null,null,null,163549967.25975302,null,0,0,0,0,0,0,0,0,0,0,0,0,387979.61416078889,387979.61416078889,387979.61416102602,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,387979.61416078889,387979.61416078889,387979.61416102602,null,{"$f":"IF(AR157>R49,R49-AR157,MIN(-SUM(BI157:$BU157),R49-AR157))","v":0},{"$f":"IF(AS157>S49,S49-AS157,MIN(-SUM(BJ157:$BU157),S49-AS157))","v":0},{"$f":"IF(AT157>T49,T49-AT157,MIN(-SUM(BK157:$BU157),T49-AT157))","v":0},{"$f":"IF(AU157>U49,U49-AU157,MIN(-SUM(BL157:$BU157),U49-AU157))","v":0},{"$f":"IF(AV157>V49,V49-AV157,MIN(-SUM(BM157:$BU157),V49-AV157))","v":0},{"$f":"IF(AW157>W49,W49-AW157,MIN(-SUM(BN157:$BU157),W49-AW157))","v":0},{"$f":"IF(AX157>X49,X49-AX157,MIN(-SUM(BO157:$BU157),X49-AX157))","v":0},{"$f":"IF(AY157>Y49,Y49-AY157,MIN(-SUM(BP157:$BU157),Y49-AY157))","v":0},{"$f":"IF(AZ157>Z49,Z49-AZ157,MIN(-SUM(BQ157:$BU157),Z49-AZ157))","v":0},{"$f":"IF(BA157>AA49,AA49-BA157,MIN(-SUM(BR157:$BU157),AA49-BA157))","v":0},{"$f":"IF(BB157>AB49,AB49-BB157,MIN(-SUM(BS157:$BU157),AB49-BB157))","v":0},{"$f":"IF(BC157>AC49,AC49-BC157,MIN(-SUM(BT157:$BU157),AC49-BC157))","v":0},{"$f":"IF(BD157>AD49,AD49-BD157,MIN(-SUM(BU157:$BU157),AD49-BD157))","v":0},null,0,0]
["Leavers","2023-10-01",{"$f":"IF($B158>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B158))+IF(B158<DATE(2020,2,28),0,1)+IF($B158>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B158>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E158+F158+IF(C158=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B158,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":411698.36515999358},{"$f":"IF(C158=1,INPUTS!L$45,IF(C158=0,INPUTS!K$45,IF(C158=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D51)","v":0},{"$f":"IF(B158>=DATE(2023,2,1),0,IF(E158-D50+D49<0,-(E158-D50+D49),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B158,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,411698.36515999358,null,null,null,null,null,167888591.96875149,null,0,0,0,0,0,0,0,0,0,0,0,0,411698.36515974847,411698.36515974847,411698.36515999358,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,411698.36515974847,411698.36515974847,411698.36515999358,null,{"$f":"IF(AR158>R50,R50-AR158,MIN(-SUM(BI158:$BU158),R50-AR158))","v":0},{"$f":"IF(AS158>S50,S50-AS158,MIN(-SUM(BJ158:$BU158),S50-AS158))","v":0},{"$f":"IF(AT158>T50,T50-AT158,MIN(-SUM(BK158:$BU158),T50-AT158))","v":0},{"$f":"IF(AU158>U50,U50-AU158,MIN(-SUM(BL158:$BU158),U50-AU158))","v":0},{"$f":"IF(AV158>V50,V50-AV158,MIN(-SUM(BM158:$BU158),V50-AV158))","v":0},{"$f":"IF(AW158>W50,W50-AW158,MIN(-SUM(BN158:$BU158),W50-AW158))","v":0},{"$f":"IF(AX158>X50,X50-AX158,MIN(-SUM(BO158:$BU158),X50-AX158))","v":0},{"$f":"IF(AY158>Y50,Y50-AY158,MIN(-SUM(BP158:$BU158),Y50-AY158))","v":0},{"$f":"IF(AZ158>Z50,Z50-AZ158,MIN(-SUM(BQ158:$BU158),Z50-AZ158))","v":0},{"$f":"IF(BA158>AA50,AA50-BA158,MIN(-SUM(BR158:$BU158),AA50-BA158))","v":0},{"$f":"IF(BB158>AB50,AB50-BB158,MIN(-SUM(BS158:$BU158),AB50-BB158))","v":0},{"$f":"IF(BC158>AC50,AC50-BC158,MIN(-SUM(BT158:$BU158),AC50-BC158))","v":0},{"$f":"IF(BD158>AD50,AD50-BD158,MIN(-SUM(BU158:$BU158),AD50-BD158))","v":0},null,0,0]
["Leavers","2023-09-01",{"$f":"IF($B159>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B159))+IF(B159<DATE(2020,2,28),0,1)+IF($B159>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B159>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E159+F159+IF(C159=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B159,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":414041.65623973234},{"$f":"IF(C159=1,INPUTS!L$45,IF(C159=0,INPUTS!K$45,IF(C159=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D52)","v":0},{"$f":"IF(B159>=DATE(2023,2,1),0,IF(E159-D51+D50<0,-(E159-D51+D50),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B159,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,414041.65623973234,null,null,null,null,null,172115147.46178663,null,0,0,0,0,0,0,0,0,0,0,0,0,414041.65623949171,414041.65623949171,414041.65623973234,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,414041.65623949171,414041.65623949171,414041.65623973234,null,{"$f":"IF(AR159>R51,R51-AR159,MIN(-SUM(BI159:$BU159),R51-AR159))","v":0},{"$f":"IF(AS159>S51,S51-AS159,MIN(-SUM(BJ159:$BU159),S51-AS159))","v":0},{"$f":"IF(AT159>T51,T51-AT159,MIN(-SUM(BK159:$BU159),T51-AT159))","v":0},{"$f":"IF(AU159>U51,U51-AU159,MIN(-SUM(BL159:$BU159),U51-AU159))","v":0},{"$f":"IF(AV159>V51,V51-AV159,MIN(-SUM(BM159:$BU159),V51-AV159))","v":0},{"$f":"IF(AW159>W51,W51-AW159,MIN(-SUM(BN159:$BU159),W51-AW159))","v":0},{"$f":"IF(AX159>X51,X51-AX159,MIN(-SUM(BO159:$BU159),X51-AX159))","v":0},{"$f":"IF(AY159>Y51,Y51-AY159,MIN(-SUM(BP159:$BU159),Y51-AY159))","v":0},{"$f":"IF(AZ159>Z51,Z51-AZ159,MIN(-SUM(BQ159:$BU159),Z51-AZ159))","v":0},{"$f":"IF(BA159>AA51,AA51-BA159,MIN(-SUM(BR159:$BU159),AA51-BA159))","v":0},{"$f":"IF(BB159>AB51,AB51-BB159,MIN(-SUM(BS159:$BU159),AB51-BB159))","v":0},{"$f":"IF(BC159>AC51,AC51-BC159,MIN(-SUM(BT159:$BU159),AC51-BC159))","v":0},{"$f":"IF(BD159>AD51,AD51-BD159,MIN(-SUM(BU159:$BU159),AD51-BD159))","v":0},null,0,0]
["Leavers","2023-08-01",{"$f":"IF($B160>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B160))+IF(B160<DATE(2020,2,28),0,1)+IF($B160>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B160>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E160+F160+IF(C160=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B160,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":360624.97123295878},{"$f":"IF(C160=1,INPUTS!L$45,IF(C160=0,INPUTS!K$45,IF(C160=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D53)","v":0},{"$f":"IF(B160>=DATE(2023,2,1),0,IF(E160-D52+D51<0,-(E160-D52+D51),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B160,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,360624.97123295878,null,null,null,null,null,175600746.04973415,null,0,0,0,0,0,0,0,0,0,0,0,0,360624.97123275348,360624.97123275348,360624.97123295878,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,360624.97123275348,360624.97123275348,360624.97123295878,null,{"$f":"IF(AR160>R52,R52-AR160,MIN(-SUM(BI160:$BU160),R52-AR160))","v":0},{"$f":"IF(AS160>S52,S52-AS160,MIN(-SUM(BJ160:$BU160),S52-AS160))","v":0},{"$f":"IF(AT160>T52,T52-AT160,MIN(-SUM(BK160:$BU160),T52-AT160))","v":0},{"$f":"IF(AU160>U52,U52-AU160,MIN(-SUM(BL160:$BU160),U52-AU160))","v":0},{"$f":"IF(AV160>V52,V52-AV160,MIN(-SUM(BM160:$BU160),V52-AV160))","v":0},{"$f":"IF(AW160>W52,W52-AW160,MIN(-SUM(BN160:$BU160),W52-AW160))","v":0},{"$f":"IF(AX160>X52,X52-AX160,MIN(-SUM(BO160:$BU160),X52-AX160))","v":0},{"$f":"IF(AY160>Y52,Y52-AY160,MIN(-SUM(BP160:$BU160),Y52-AY160))","v":0},{"$f":"IF(AZ160>Z52,Z52-AZ160,MIN(-SUM(BQ160:$BU160),Z52-AZ160))","v":0},{"$f":"IF(BA160>AA52,AA52-BA160,MIN(-SUM(BR160:$BU160),AA52-BA160))","v":0},{"$f":"IF(BB160>AB52,AB52-BB160,MIN(-SUM(BS160:$BU160),AB52-BB160))","v":0},{"$f":"IF(BC160>AC52,AC52-BC160,MIN(-SUM(BT160:$BU160),AC52-BC160))","v":0},{"$f":"IF(BD160>AD52,AD52-BD160,MIN(-SUM(BU160:$BU160),AD52-BD160))","v":0},null,0,0]
["Leavers","2023-07-01",{"$f":"IF($B161>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B161))+IF(B161<DATE(2020,2,28),0,1)+IF($B161>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B161>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E161+F161+IF(C161=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B161,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":317686.04164170666},{"$f":"IF(C161=1,INPUTS!L$45,IF(C161=0,INPUTS!K$45,IF(C161=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D54)","v":0},{"$f":"IF(B161>=DATE(2023,2,1),0,IF(E161-D53+D52<0,-(E161-D53+D52),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B161,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,317686.04164170666,null,null,null,null,null,178480272.55299574,null,0,0,0,0,0,0,0,0,0,0,0,0,317686.04164152872,317686.04164152872,317686.04164170666,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,317686.04164152872,317686.04164152872,317686.04164170666,null,{"$f":"IF(AR161>R53,R53-AR161,MIN(-SUM(BI161:$BU161),R53-AR161))","v":0},{"$f":"IF(AS161>S53,S53-AS161,MIN(-SUM(BJ161:$BU161),S53-AS161))","v":0},{"$f":"IF(AT161>T53,T53-AT161,MIN(-SUM(BK161:$BU161),T53-AT161))","v":0},{"$f":"IF(AU161>U53,U53-AU161,MIN(-SUM(BL161:$BU161),U53-AU161))","v":0},{"$f":"IF(AV161>V53,V53-AV161,MIN(-SUM(BM161:$BU161),V53-AV161))","v":0},{"$f":"IF(AW161>W53,W53-AW161,MIN(-SUM(BN161:$BU161),W53-AW161))","v":0},{"$f":"IF(AX161>X53,X53-AX161,MIN(-SUM(BO161:$BU161),X53-AX161))","v":0},{"$f":"IF(AY161>Y53,Y53-AY161,MIN(-SUM(BP161:$BU161),Y53-AY161))","v":0},{"$f":"IF(AZ161>Z53,Z53-AZ161,MIN(-SUM(BQ161:$BU161),Z53-AZ161))","v":0},{"$f":"IF(BA161>AA53,AA53-BA161,MIN(-SUM(BR161:$BU161),AA53-BA161))","v":0},{"$f":"IF(BB161>AB53,AB53-BB161,MIN(-SUM(BS161:$BU161),AB53-BB161))","v":0},{"$f":"IF(BC161>AC53,AC53-BC161,MIN(-SUM(BT161:$BU161),AC53-BC161))","v":0},{"$f":"IF(BD161>AD53,AD53-BD161,MIN(-SUM(BU161:$BU161),AD53-BD161))","v":0},null,0,0]
["Leavers","2023-06-01",{"$f":"IF($B162>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B162))+IF(B162<DATE(2020,2,28),0,1)+IF($B162>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B162>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E162+F162+IF(C162=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B162,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":259863.4141194635},{"$f":"IF(C162=1,INPUTS!L$45,IF(C162=0,INPUTS!K$45,IF(C162=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D55)","v":0},{"$f":"IF(B162>=DATE(2023,2,1),0,IF(E162-D54+D53<0,-(E162-D54+D53),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B162,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,259863.4141194635,null,null,null,null,null,180650042.89846864,null,0,0,0,0,0,0,0,0,0,0,0,0,259863.41411931964,259863.41411931964,259863.4141194635,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N54,0,$D162*R54*R$4/$P162)","v":0},0,0,0,0,0,0,0,0,0,0,0,259863.41411931964,259863.41411931964,259863.4141194635,null,{"$f":"IF(AR162>R54,R54-AR162,MIN(-SUM(BI162:$BU162),R54-AR162))","v":0},{"$f":"IF(AS162>S54,S54-AS162,MIN(-SUM(BJ162:$BU162),S54-AS162))","v":0},{"$f":"IF(AT162>T54,T54-AT162,MIN(-SUM(BK162:$BU162),T54-AT162))","v":0},{"$f":"IF(AU162>U54,U54-AU162,MIN(-SUM(BL162:$BU162),U54-AU162))","v":0},{"$f":"IF(AV162>V54,V54-AV162,MIN(-SUM(BM162:$BU162),V54-AV162))","v":0},{"$f":"IF(AW162>W54,W54-AW162,MIN(-SUM(BN162:$BU162),W54-AW162))","v":0},{"$f":"IF(AX162>X54,X54-AX162,MIN(-SUM(BO162:$BU162),X54-AX162))","v":0},{"$f":"IF(AY162>Y54,Y54-AY162,MIN(-SUM(BP162:$BU162),Y54-AY162))","v":0},{"$f":"IF(AZ162>Z54,Z54-AZ162,MIN(-SUM(BQ162:$BU162),Z54-AZ162))","v":0},{"$f":"IF(BA162>AA54,AA54-BA162,MIN(-SUM(BR162:$BU162),AA54-BA162))","v":0},{"$f":"IF(BB162>AB54,AB54-BB162,MIN(-SUM(BS162:$BU162),AB54-BB162))","v":0},{"$f":"IF(BC162>AC54,AC54-BC162,MIN(-SUM(BT162:$BU162),AC54-BC162))","v":0},{"$f":"IF(BD162>AD54,AD54-BD162,MIN(-SUM(BU162:$BU162),AD54-BD162))","v":0},null,0,0]
["Leavers","2023-05-01",{"$f":"IF($B163>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B163))+IF(B163<DATE(2020,2,28),0,1)+IF($B163>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B163>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E163+F163+IF(C163=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B163,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":154443.03264539418},{"$f":"IF(C163=1,INPUTS!L$45,IF(C163=0,INPUTS!K$45,IF(C163=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D56)","v":0},{"$f":"IF(B163>=DATE(2023,2,1),0,IF(E163-D55+D54<0,-(E163-D55+D54),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B163,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,154443.03264539418,null,null,null,null,null,181707242.2847794,null,0,0,0,0,0,0,0,0,0,0,0,0,154443.0326453092,154443.0326453092,154443.03264539418,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,154443.0326453092,154443.0326453092,154443.03264539418,null,{"$f":"IF(AR163>R55,R55-AR163,MIN(-SUM(BI163:$BU163),R55-AR163))","v":0},{"$f":"IF(AS163>S55,S55-AS163,MIN(-SUM(BJ163:$BU163),S55-AS163))","v":0},{"$f":"IF(AT163>T55,T55-AT163,MIN(-SUM(BK163:$BU163),T55-AT163))","v":0},{"$f":"IF(AU163>U55,U55-AU163,MIN(-SUM(BL163:$BU163),U55-AU163))","v":0},{"$f":"IF(AV163>V55,V55-AV163,MIN(-SUM(BM163:$BU163),V55-AV163))","v":0},{"$f":"IF(AW163>W55,W55-AW163,MIN(-SUM(BN163:$BU163),W55-AW163))","v":0},{"$f":"IF(AX163>X55,X55-AX163,MIN(-SUM(BO163:$BU163),X55-AX163))","v":0},{"$f":"IF(AY163>Y55,Y55-AY163,MIN(-SUM(BP163:$BU163),Y55-AY163))","v":0},{"$f":"IF(AZ163>Z55,Z55-AZ163,MIN(-SUM(BQ163:$BU163),Z55-AZ163))","v":0},{"$f":"IF(BA163>AA55,AA55-BA163,MIN(-SUM(BR163:$BU163),AA55-BA163))","v":0},{"$f":"IF(BB163>AB55,AB55-BB163,MIN(-SUM(BS163:$BU163),AB55-BB163))","v":0},{"$f":"IF(BC163>AC55,AC55-BC163,MIN(-SUM(BT163:$BU163),AC55-BC163))","v":0},{"$f":"IF(BD163>AD55,AD55-BD163,MIN(-SUM(BU163:$BU163),AD55-BD163))","v":0},null,0,0]
["Leavers","2023-04-01",{"$f":"IF($B164>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B164))+IF(B164<DATE(2020,2,28),0,1)+IF($B164>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B164>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E164+F164+IF(C164=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B164,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":83124.792037282881},{"$f":"IF(C164=1,INPUTS!L$45,IF(C164=0,INPUTS!K$45,IF(C164=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D57)","v":0},{"$f":"IF(B164>=DATE(2023,2,1),0,IF(E164-D56+D55<0,-(E164-D56+D55),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B164,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,83124.792037282881,null,null,null,null,null,181461292.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,83124.792037237072,83124.792037237072,83124.792037282881,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,83124.792037237072,83124.792037237072,83124.792037282881,null,{"$f":"IF(AR164>R56,R56-AR164,MIN(-SUM(BI164:$BU164),R56-AR164))","v":0},{"$f":"IF(AS164>S56,S56-AS164,MIN(-SUM(BJ164:$BU164),S56-AS164))","v":0},{"$f":"IF(AT164>T56,T56-AT164,MIN(-SUM(BK164:$BU164),T56-AT164))","v":0},{"$f":"IF(AU164>U56,U56-AU164,MIN(-SUM(BL164:$BU164),U56-AU164))","v":0},{"$f":"IF(AV164>V56,V56-AV164,MIN(-SUM(BM164:$BU164),V56-AV164))","v":0},{"$f":"IF(AW164>W56,W56-AW164,MIN(-SUM(BN164:$BU164),W56-AW164))","v":0},{"$f":"IF(AX164>X56,X56-AX164,MIN(-SUM(BO164:$BU164),X56-AX164))","v":0},{"$f":"IF(AY164>Y56,Y56-AY164,MIN(-SUM(BP164:$BU164),Y56-AY164))","v":0},{"$f":"IF(AZ164>Z56,Z56-AZ164,MIN(-SUM(BQ164:$BU164),Z56-AZ164))","v":0},{"$f":"IF(BA164>AA56,AA56-BA164,MIN(-SUM(BR164:$BU164),AA56-BA164))","v":0},{"$f":"IF(BB164>AB56,AB56-BB164,MIN(-SUM(BS164:$BU164),AB56-BB164))","v":0},{"$f":"IF(BC164>AC56,AC56-BC164,MIN(-SUM(BT164:$BU164),AC56-BC164))","v":0},{"$f":"IF(BD164>AD56,AD56-BD164,MIN(-SUM(BU164:$BU164),AD56-BD164))","v":0},null,0,0]
["Leavers","2023-03-01",{"$f":"IF($B165>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B165))+IF(B165<DATE(2020,2,28),0,1)+IF($B165>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B165>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E165+F165+IF(C165=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B165,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C165=1,INPUTS!L$45,IF(C165=0,INPUTS!K$45,IF(C165=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D58)","v":2.9290977171155938E-3},{"$f":"IF(B165>=DATE(2023,2,1),0,IF(E165-D57+D56<0,-(E165-D57+D56),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B165,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,180466376.54318523,null,0,0,0,0,0,0,0,{"$f":"AY165+BO165","v":0},0,0,0,0,2.9290977171139705E-3,2.9290977171139705E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171139705E-3,2.9290977171139705E-3,2.9290977171155938E-3,null,{"$f":"IF(AR165>R57,R57-AR165,MIN(-SUM(BI165:$BU165),R57-AR165))","v":0},{"$f":"IF(AS165>S57,S57-AS165,MIN(-SUM(BJ165:$BU165),S57-AS165))","v":0},{"$f":"IF(AT165>T57,T57-AT165,MIN(-SUM(BK165:$BU165),T57-AT165))","v":0},{"$f":"IF(AU165>U57,U57-AU165,MIN(-SUM(BL165:$BU165),U57-AU165))","v":0},{"$f":"IF(AV165>V57,V57-AV165,MIN(-SUM(BM165:$BU165),V57-AV165))","v":0},{"$f":"IF(AW165>W57,W57-AW165,MIN(-SUM(BN165:$BU165),W57-AW165))","v":0},{"$f":"IF(AX165>X57,X57-AX165,MIN(-SUM(BO165:$BU165),X57-AX165))","v":0},{"$f":"IF(AY165>Y57,Y57-AY165,MIN(-SUM(BP165:$BU165),Y57-AY165))","v":0},{"$f":"IF(AZ165>Z57,Z57-AZ165,MIN(-SUM(BQ165:$BU165),Z57-AZ165))","v":0},{"$f":"IF(BA165>AA57,AA57-BA165,MIN(-SUM(BR165:$BU165),AA57-BA165))","v":0},{"$f":"IF(BB165>AB57,AB57-BB165,MIN(-SUM(BS165:$BU165),AB57-BB165))","v":0},{"$f":"IF(BC165>AC57,AC57-BC165,MIN(-SUM(BT165:$BU165),AC57-BC165))","v":0},{"$f":"IF(BD165>AD57,AD57-BD165,MIN(-SUM(BU165:$BU165),AD57-BD165))","v":0},null,0,0]
["Leavers","2023-02-01",{"$f":"IF($B166>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B166))+IF(B166<DATE(2020,2,28),0,1)+IF($B166>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B166>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E166+F166+IF(C166=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B166,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C166=1,INPUTS!L$45,IF(C166=0,INPUTS!K$45,IF(C166=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D59)","v":2.9290977171155938E-3},{"$f":"IF(B166>=DATE(2023,2,1),0,IF(E166-D58+D57<0,-(E166-D58+D57),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B166,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,179327381.54318523,null,{"$f":"AR166+BH166","v":0},0,0,0,0,0,0,0,0,0,0,0,2.929097717113961E-3,2.929097717113961E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717113961E-3,2.929097717113961E-3,2.9290977171155938E-3,null,{"$f":"IF(AR166>R58,R58-AR166,MIN(-SUM(BI166:$BU166),R58-AR166))","v":0},{"$f":"IF(AS166>S58,S58-AS166,MIN(-SUM(BJ166:$BU166),S58-AS166))","v":0},{"$f":"IF(AT166>T58,T58-AT166,MIN(-SUM(BK166:$BU166),T58-AT166))","v":0},{"$f":"IF(AU166>U58,U58-AU166,MIN(-SUM(BL166:$BU166),U58-AU166))","v":0},{"$f":"IF(AV166>V58,V58-AV166,MIN(-SUM(BM166:$BU166),V58-AV166))","v":0},{"$f":"IF(AW166>W58,W58-AW166,MIN(-SUM(BN166:$BU166),W58-AW166))","v":0},{"$f":"IF(AX166>X58,X58-AX166,MIN(-SUM(BO166:$BU166),X58-AX166))","v":0},{"$f":"IF(AY166>Y58,Y58-AY166,MIN(-SUM(BP166:$BU166),Y58-AY166))","v":0},{"$f":"IF(AZ166>Z58,Z58-AZ166,MIN(-SUM(BQ166:$BU166),Z58-AZ166))","v":0},{"$f":"IF(BA166>AA58,AA58-BA166,MIN(-SUM(BR166:$BU166),AA58-BA166))","v":0},{"$f":"IF(BB166>AB58,AB58-BB166,MIN(-SUM(BS166:$BU166),AB58-BB166))","v":0},{"$f":"IF(BC166>AC58,AC58-BC166,MIN(-SUM(BT166:$BU166),AC58-BC166))","v":0},{"$f":"IF(BD166>AD58,AD58-BD166,MIN(-SUM(BU166:$BU166),AD58-BD166))","v":0},null,0,0]
["Leavers","2023-01-01",{"$f":"IF($B167>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B167))+IF(B167<DATE(2020,2,28),0,1)+IF($B167>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B167>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E167+F167+IF(C167=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B167,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C167=1,INPUTS!L$45,IF(C167=0,INPUTS!K$45,IF(C167=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D60)","v":2.9290977171155938E-3},{"$f":"IF(B167>=DATE(2023,2,1),0,IF(E167-D59+D58<0,-(E167-D59+D58),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B167,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,178304632.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171139514E-3,2.9290977171139514E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171139514E-3,2.9290977171139514E-3,2.9290977171155938E-3,null,{"$f":"IF(AR167>R59,R59-AR167,MIN(-SUM(BI167:$BU167),R59-AR167))","v":0},{"$f":"IF(AS167>S59,S59-AS167,MIN(-SUM(BJ167:$BU167),S59-AS167))","v":0},{"$f":"IF(AT167>T59,T59-AT167,MIN(-SUM(BK167:$BU167),T59-AT167))","v":0},{"$f":"IF(AU167>U59,U59-AU167,MIN(-SUM(BL167:$BU167),U59-AU167))","v":0},{"$f":"IF(AV167>V59,V59-AV167,MIN(-SUM(BM167:$BU167),V59-AV167))","v":0},{"$f":"IF(AW167>W59,W59-AW167,MIN(-SUM(BN167:$BU167),W59-AW167))","v":0},{"$f":"IF(AX167>X59,X59-AX167,MIN(-SUM(BO167:$BU167),X59-AX167))","v":0},{"$f":"IF(AY167>Y59,Y59-AY167,MIN(-SUM(BP167:$BU167),Y59-AY167))","v":0},{"$f":"IF(AZ167>Z59,Z59-AZ167,MIN(-SUM(BQ167:$BU167),Z59-AZ167))","v":0},{"$f":"IF(BA167>AA59,AA59-BA167,MIN(-SUM(BR167:$BU167),AA59-BA167))","v":0},{"$f":"IF(BB167>AB59,AB59-BB167,MIN(-SUM(BS167:$BU167),AB59-BB167))","v":0},{"$f":"IF(BC167>AC59,AC59-BC167,MIN(-SUM(BT167:$BU167),AC59-BC167))","v":0},{"$f":"IF(BD167>AD59,AD59-BD167,MIN(-SUM(BU167:$BU167),AD59-BD167))","v":0},null,0,0]
["Leavers","2022-12-01",{"$f":"IF($B168>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B168))+IF(B168<DATE(2020,2,28),0,1)+IF($B168>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B168>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E168+F168+IF(C168=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B168,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C168=1,INPUTS!L$45,IF(C168=0,INPUTS!K$45,IF(C168=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D61)","v":2.9290977171155938E-3},{"$f":"IF(B168>=DATE(2023,2,1),0,IF(E168-D60+D59<0,-(E168-D60+D59),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B168,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,177088482.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171139401E-3,2.9290977171139401E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171139401E-3,2.9290977171139401E-3,2.9290977171155938E-3,null,{"$f":"IF(AR168>R60,R60-AR168,MIN(-SUM(BI168:$BU168),R60-AR168))","v":0},{"$f":"IF(AS168>S60,S60-AS168,MIN(-SUM(BJ168:$BU168),S60-AS168))","v":0},{"$f":"IF(AT168>T60,T60-AT168,MIN(-SUM(BK168:$BU168),T60-AT168))","v":0},{"$f":"IF(AU168>U60,U60-AU168,MIN(-SUM(BL168:$BU168),U60-AU168))","v":0},{"$f":"IF(AV168>V60,V60-AV168,MIN(-SUM(BM168:$BU168),V60-AV168))","v":0},{"$f":"IF(AW168>W60,W60-AW168,MIN(-SUM(BN168:$BU168),W60-AW168))","v":0},{"$f":"IF(AX168>X60,X60-AX168,MIN(-SUM(BO168:$BU168),X60-AX168))","v":0},{"$f":"IF(AY168>Y60,Y60-AY168,MIN(-SUM(BP168:$BU168),Y60-AY168))","v":0},{"$f":"IF(AZ168>Z60,Z60-AZ168,MIN(-SUM(BQ168:$BU168),Z60-AZ168))","v":0},{"$f":"IF(BA168>AA60,AA60-BA168,MIN(-SUM(BR168:$BU168),AA60-BA168))","v":0},{"$f":"IF(BB168>AB60,AB60-BB168,MIN(-SUM(BS168:$BU168),AB60-BB168))","v":0},{"$f":"IF(BC168>AC60,AC60-BC168,MIN(-SUM(BT168:$BU168),AC60-BC168))","v":0},{"$f":"IF(BD168>AD60,AD60-BD168,MIN(-SUM(BU168:$BU168),AD60-BD168))","v":0},null,0,0]
["Leavers","2022-11-01",{"$f":"IF($B169>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B169))+IF(B169<DATE(2020,2,28),0,1)+IF($B169>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B169>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E169+F169+IF(C169=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B169,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C169=1,INPUTS!L$45,IF(C169=0,INPUTS!K$45,IF(C169=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D62)","v":2.9290977171155938E-3},{"$f":"IF(B169>=DATE(2023,2,1),0,IF(E169-D61+D60<0,-(E169-D61+D60),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B169,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,175880366.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171139284E-3,2.9290977171139284E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171139284E-3,2.9290977171139284E-3,2.9290977171155938E-3,null,{"$f":"IF(AR169>R61,R61-AR169,MIN(-SUM(BI169:$BU169),R61-AR169))","v":0},{"$f":"IF(AS169>S61,S61-AS169,MIN(-SUM(BJ169:$BU169),S61-AS169))","v":0},{"$f":"IF(AT169>T61,T61-AT169,MIN(-SUM(BK169:$BU169),T61-AT169))","v":0},{"$f":"IF(AU169>U61,U61-AU169,MIN(-SUM(BL169:$BU169),U61-AU169))","v":0},{"$f":"IF(AV169>V61,V61-AV169,MIN(-SUM(BM169:$BU169),V61-AV169))","v":0},{"$f":"IF(AW169>W61,W61-AW169,MIN(-SUM(BN169:$BU169),W61-AW169))","v":0},{"$f":"IF(AX169>X61,X61-AX169,MIN(-SUM(BO169:$BU169),X61-AX169))","v":0},{"$f":"IF(AY169>Y61,Y61-AY169,MIN(-SUM(BP169:$BU169),Y61-AY169))","v":0},{"$f":"IF(AZ169>Z61,Z61-AZ169,MIN(-SUM(BQ169:$BU169),Z61-AZ169))","v":0},{"$f":"IF(BA169>AA61,AA61-BA169,MIN(-SUM(BR169:$BU169),AA61-BA169))","v":0},{"$f":"IF(BB169>AB61,AB61-BB169,MIN(-SUM(BS169:$BU169),AB61-BB169))","v":0},{"$f":"IF(BC169>AC61,AC61-BC169,MIN(-SUM(BT169:$BU169),AC61-BC169))","v":0},{"$f":"IF(BD169>AD61,AD61-BD169,MIN(-SUM(BU169:$BU169),AD61-BD169))","v":0},null,0,0]
["Leavers","2022-10-01",{"$f":"IF($B170>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B170))+IF(B170<DATE(2020,2,28),0,1)+IF($B170>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B170>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E170+F170+IF(C170=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B170,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C170=1,INPUTS!L$45,IF(C170=0,INPUTS!K$45,IF(C170=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D63)","v":2.9290977171155938E-3},{"$f":"IF(B170>=DATE(2023,2,1),0,IF(E170-D62+D61<0,-(E170-D62+D61),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B170,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,174669871.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171139172E-3,2.9290977171139172E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171139172E-3,2.9290977171139172E-3,2.9290977171155938E-3,null,{"$f":"IF(AR170>R62,R62-AR170,MIN(-SUM(BI170:$BU170),R62-AR170))","v":0},{"$f":"IF(AS170>S62,S62-AS170,MIN(-SUM(BJ170:$BU170),S62-AS170))","v":0},{"$f":"IF(AT170>T62,T62-AT170,MIN(-SUM(BK170:$BU170),T62-AT170))","v":0},{"$f":"IF(AU170>U62,U62-AU170,MIN(-SUM(BL170:$BU170),U62-AU170))","v":0},{"$f":"IF(AV170>V62,V62-AV170,MIN(-SUM(BM170:$BU170),V62-AV170))","v":0},{"$f":"IF(AW170>W62,W62-AW170,MIN(-SUM(BN170:$BU170),W62-AW170))","v":0},{"$f":"IF(AX170>X62,X62-AX170,MIN(-SUM(BO170:$BU170),X62-AX170))","v":0},{"$f":"IF(AY170>Y62,Y62-AY170,MIN(-SUM(BP170:$BU170),Y62-AY170))","v":0},{"$f":"IF(AZ170>Z62,Z62-AZ170,MIN(-SUM(BQ170:$BU170),Z62-AZ170))","v":0},{"$f":"IF(BA170>AA62,AA62-BA170,MIN(-SUM(BR170:$BU170),AA62-BA170))","v":0},{"$f":"IF(BB170>AB62,AB62-BB170,MIN(-SUM(BS170:$BU170),AB62-BB170))","v":0},{"$f":"IF(BC170>AC62,AC62-BC170,MIN(-SUM(BT170:$BU170),AC62-BC170))","v":0},{"$f":"IF(BD170>AD62,AD62-BD170,MIN(-SUM(BU170:$BU170),AD62-BD170))","v":0},null,0,0]
["Leavers","2022-09-01",{"$f":"IF($B171>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B171))+IF(B171<DATE(2020,2,28),0,1)+IF($B171>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B171>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E171+F171+IF(C171=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B171,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C171=1,INPUTS!L$45,IF(C171=0,INPUTS!K$45,IF(C171=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D64)","v":2.9290977171155938E-3},{"$f":"IF(B171>=DATE(2023,2,1),0,IF(E171-D63+D62<0,-(E171-D63+D62),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B171,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,173475587.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171139054E-3,2.9290977171139054E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171139054E-3,2.9290977171139054E-3,2.9290977171155938E-3,null,{"$f":"IF(AR171>R63,R63-AR171,MIN(-SUM(BI171:$BU171),R63-AR171))","v":0},{"$f":"IF(AS171>S63,S63-AS171,MIN(-SUM(BJ171:$BU171),S63-AS171))","v":0},{"$f":"IF(AT171>T63,T63-AT171,MIN(-SUM(BK171:$BU171),T63-AT171))","v":0},{"$f":"IF(AU171>U63,U63-AU171,MIN(-SUM(BL171:$BU171),U63-AU171))","v":0},{"$f":"IF(AV171>V63,V63-AV171,MIN(-SUM(BM171:$BU171),V63-AV171))","v":0},{"$f":"IF(AW171>W63,W63-AW171,MIN(-SUM(BN171:$BU171),W63-AW171))","v":0},{"$f":"IF(AX171>X63,X63-AX171,MIN(-SUM(BO171:$BU171),X63-AX171))","v":0},{"$f":"IF(AY171>Y63,Y63-AY171,MIN(-SUM(BP171:$BU171),Y63-AY171))","v":0},{"$f":"IF(AZ171>Z63,Z63-AZ171,MIN(-SUM(BQ171:$BU171),Z63-AZ171))","v":0},{"$f":"IF(BA171>AA63,AA63-BA171,MIN(-SUM(BR171:$BU171),AA63-BA171))","v":0},{"$f":"IF(BB171>AB63,AB63-BB171,MIN(-SUM(BS171:$BU171),AB63-BB171))","v":0},{"$f":"IF(BC171>AC63,AC63-BC171,MIN(-SUM(BT171:$BU171),AC63-BC171))","v":0},{"$f":"IF(BD171>AD63,AD63-BD171,MIN(-SUM(BU171:$BU171),AD63-BD171))","v":0},null,0,0]
["Leavers","2022-08-01",{"$f":"IF($B172>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B172))+IF(B172<DATE(2020,2,28),0,1)+IF($B172>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B172>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E172+F172+IF(C172=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B172,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C172=1,INPUTS!L$45,IF(C172=0,INPUTS!K$45,IF(C172=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D65)","v":2.9290977171155938E-3},{"$f":"IF(B172>=DATE(2023,2,1),0,IF(E172-D64+D63<0,-(E172-D64+D63),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B172,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,172317053.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171138942E-3,2.9290977171138942E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171138942E-3,2.9290977171138942E-3,2.9290977171155938E-3,null,{"$f":"IF(AR172>R64,R64-AR172,MIN(-SUM(BI172:$BU172),R64-AR172))","v":0},{"$f":"IF(AS172>S64,S64-AS172,MIN(-SUM(BJ172:$BU172),S64-AS172))","v":0},{"$f":"IF(AT172>T64,T64-AT172,MIN(-SUM(BK172:$BU172),T64-AT172))","v":0},{"$f":"IF(AU172>U64,U64-AU172,MIN(-SUM(BL172:$BU172),U64-AU172))","v":0},{"$f":"IF(AV172>V64,V64-AV172,MIN(-SUM(BM172:$BU172),V64-AV172))","v":0},{"$f":"IF(AW172>W64,W64-AW172,MIN(-SUM(BN172:$BU172),W64-AW172))","v":0},{"$f":"IF(AX172>X64,X64-AX172,MIN(-SUM(BO172:$BU172),X64-AX172))","v":0},{"$f":"IF(AY172>Y64,Y64-AY172,MIN(-SUM(BP172:$BU172),Y64-AY172))","v":0},{"$f":"IF(AZ172>Z64,Z64-AZ172,MIN(-SUM(BQ172:$BU172),Z64-AZ172))","v":0},{"$f":"IF(BA172>AA64,AA64-BA172,MIN(-SUM(BR172:$BU172),AA64-BA172))","v":0},{"$f":"IF(BB172>AB64,AB64-BB172,MIN(-SUM(BS172:$BU172),AB64-BB172))","v":0},{"$f":"IF(BC172>AC64,AC64-BC172,MIN(-SUM(BT172:$BU172),AC64-BC172))","v":0},{"$f":"IF(BD172>AD64,AD64-BD172,MIN(-SUM(BU172:$BU172),AD64-BD172))","v":0},null,0,0]
["Leavers","2022-07-01",{"$f":"IF($B173>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B173))+IF(B173<DATE(2020,2,28),0,1)+IF($B173>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B173>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E173+F173+IF(C173=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B173,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C173=1,INPUTS!L$45,IF(C173=0,INPUTS!K$45,IF(C173=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D66)","v":2.9290977171155938E-3},{"$f":"IF(B173>=DATE(2023,2,1),0,IF(E173-D65+D64<0,-(E173-D65+D64),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B173,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,170933528.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171138803E-3,2.9290977171138803E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171138803E-3,2.9290977171138803E-3,2.9290977171155938E-3,null,{"$f":"IF(AR173>R65,R65-AR173,MIN(-SUM(BI173:$BU173),R65-AR173))","v":0},{"$f":"IF(AS173>S65,S65-AS173,MIN(-SUM(BJ173:$BU173),S65-AS173))","v":0},{"$f":"IF(AT173>T65,T65-AT173,MIN(-SUM(BK173:$BU173),T65-AT173))","v":0},{"$f":"IF(AU173>U65,U65-AU173,MIN(-SUM(BL173:$BU173),U65-AU173))","v":0},{"$f":"IF(AV173>V65,V65-AV173,MIN(-SUM(BM173:$BU173),V65-AV173))","v":0},{"$f":"IF(AW173>W65,W65-AW173,MIN(-SUM(BN173:$BU173),W65-AW173))","v":0},{"$f":"IF(AX173>X65,X65-AX173,MIN(-SUM(BO173:$BU173),X65-AX173))","v":0},{"$f":"IF(AY173>Y65,Y65-AY173,MIN(-SUM(BP173:$BU173),Y65-AY173))","v":0},{"$f":"IF(AZ173>Z65,Z65-AZ173,MIN(-SUM(BQ173:$BU173),Z65-AZ173))","v":0},{"$f":"IF(BA173>AA65,AA65-BA173,MIN(-SUM(BR173:$BU173),AA65-BA173))","v":0},{"$f":"IF(BB173>AB65,AB65-BB173,MIN(-SUM(BS173:$BU173),AB65-BB173))","v":0},{"$f":"IF(BC173>AC65,AC65-BC173,MIN(-SUM(BT173:$BU173),AC65-BC173))","v":0},{"$f":"IF(BD173>AD65,AD65-BD173,MIN(-SUM(BU173:$BU173),AD65-BD173))","v":0},null,0,0]
["Leavers","2022-06-01",{"$f":"IF($B174>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B174))+IF(B174<DATE(2020,2,28),0,1)+IF($B174>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B174>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E174+F174+IF(C174=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B174,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C174=1,INPUTS!L$45,IF(C174=0,INPUTS!K$45,IF(C174=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D67)","v":2.9290977171155938E-3},{"$f":"IF(B174>=DATE(2023,2,1),0,IF(E174-D66+D65<0,-(E174-D66+D65),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B174,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,169549756.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171138664E-3,2.9290977171138664E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171138664E-3,2.9290977171138664E-3,2.9290977171155938E-3,null,{"$f":"IF(AR174>R66,R66-AR174,MIN(-SUM(BI174:$BU174),R66-AR174))","v":0},{"$f":"IF(AS174>S66,S66-AS174,MIN(-SUM(BJ174:$BU174),S66-AS174))","v":0},{"$f":"IF(AT174>T66,T66-AT174,MIN(-SUM(BK174:$BU174),T66-AT174))","v":0},{"$f":"IF(AU174>U66,U66-AU174,MIN(-SUM(BL174:$BU174),U66-AU174))","v":0},{"$f":"IF(AV174>V66,V66-AV174,MIN(-SUM(BM174:$BU174),V66-AV174))","v":0},{"$f":"IF(AW174>W66,W66-AW174,MIN(-SUM(BN174:$BU174),W66-AW174))","v":0},{"$f":"IF(AX174>X66,X66-AX174,MIN(-SUM(BO174:$BU174),X66-AX174))","v":0},{"$f":"IF(AY174>Y66,Y66-AY174,MIN(-SUM(BP174:$BU174),Y66-AY174))","v":0},{"$f":"IF(AZ174>Z66,Z66-AZ174,MIN(-SUM(BQ174:$BU174),Z66-AZ174))","v":0},{"$f":"IF(BA174>AA66,AA66-BA174,MIN(-SUM(BR174:$BU174),AA66-BA174))","v":0},{"$f":"IF(BB174>AB66,AB66-BB174,MIN(-SUM(BS174:$BU174),AB66-BB174))","v":0},{"$f":"IF(BC174>AC66,AC66-BC174,MIN(-SUM(BT174:$BU174),AC66-BC174))","v":0},{"$f":"IF(BD174>AD66,AD66-BD174,MIN(-SUM(BU174:$BU174),AD66-BD174))","v":0},null,0,0]
["Leavers","2022-05-01",{"$f":"IF($B175>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B175))+IF(B175<DATE(2020,2,28),0,1)+IF($B175>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B175>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E175+F175+IF(C175=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B175,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C175=1,INPUTS!L$45,IF(C175=0,INPUTS!K$45,IF(C175=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D68)","v":2.9290977171155938E-3},{"$f":"IF(B175>=DATE(2023,2,1),0,IF(E175-D67+D66<0,-(E175-D67+D66),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B175,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,168397215.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171138547E-3,2.9290977171138547E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171138547E-3,2.9290977171138547E-3,2.9290977171155938E-3,null,{"$f":"IF(AR175>R67,R67-AR175,MIN(-SUM(BI175:$BU175),R67-AR175))","v":0},{"$f":"IF(AS175>S67,S67-AS175,MIN(-SUM(BJ175:$BU175),S67-AS175))","v":0},{"$f":"IF(AT175>T67,T67-AT175,MIN(-SUM(BK175:$BU175),T67-AT175))","v":0},{"$f":"IF(AU175>U67,U67-AU175,MIN(-SUM(BL175:$BU175),U67-AU175))","v":0},{"$f":"IF(AV175>V67,V67-AV175,MIN(-SUM(BM175:$BU175),V67-AV175))","v":0},{"$f":"IF(AW175>W67,W67-AW175,MIN(-SUM(BN175:$BU175),W67-AW175))","v":0},{"$f":"IF(AX175>X67,X67-AX175,MIN(-SUM(BO175:$BU175),X67-AX175))","v":0},{"$f":"IF(AY175>Y67,Y67-AY175,MIN(-SUM(BP175:$BU175),Y67-AY175))","v":0},{"$f":"IF(AZ175>Z67,Z67-AZ175,MIN(-SUM(BQ175:$BU175),Z67-AZ175))","v":0},{"$f":"IF(BA175>AA67,AA67-BA175,MIN(-SUM(BR175:$BU175),AA67-BA175))","v":0},{"$f":"IF(BB175>AB67,AB67-BB175,MIN(-SUM(BS175:$BU175),AB67-BB175))","v":0},{"$f":"IF(BC175>AC67,AC67-BC175,MIN(-SUM(BT175:$BU175),AC67-BC175))","v":0},{"$f":"IF(BD175>AD67,AD67-BD175,MIN(-SUM(BU175:$BU175),AD67-BD175))","v":0},null,0,0]
["Leavers","2022-04-01",{"$f":"IF($B176>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B176))+IF(B176<DATE(2020,2,28),0,1)+IF($B176>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B176>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E176+F176+IF(C176=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B176,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C176=1,INPUTS!L$45,IF(C176=0,INPUTS!K$45,IF(C176=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D69)","v":2.9290977171155938E-3},{"$f":"IF(B176>=DATE(2023,2,1),0,IF(E176-D68+D67<0,-(E176-D68+D67),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B176,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,167397190.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171138443E-3,2.9290977171138443E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171138443E-3,2.9290977171138443E-3,2.9290977171155938E-3,null,{"$f":"IF(AR176>R68,R68-AR176,MIN(-SUM(BI176:$BU176),R68-AR176))","v":0},{"$f":"IF(AS176>S68,S68-AS176,MIN(-SUM(BJ176:$BU176),S68-AS176))","v":0},{"$f":"IF(AT176>T68,T68-AT176,MIN(-SUM(BK176:$BU176),T68-AT176))","v":0},{"$f":"IF(AU176>U68,U68-AU176,MIN(-SUM(BL176:$BU176),U68-AU176))","v":0},{"$f":"IF(AV176>V68,V68-AV176,MIN(-SUM(BM176:$BU176),V68-AV176))","v":0},{"$f":"IF(AW176>W68,W68-AW176,MIN(-SUM(BN176:$BU176),W68-AW176))","v":0},{"$f":"IF(AX176>X68,X68-AX176,MIN(-SUM(BO176:$BU176),X68-AX176))","v":0},{"$f":"IF(AY176>Y68,Y68-AY176,MIN(-SUM(BP176:$BU176),Y68-AY176))","v":0},{"$f":"IF(AZ176>Z68,Z68-AZ176,MIN(-SUM(BQ176:$BU176),Z68-AZ176))","v":0},{"$f":"IF(BA176>AA68,AA68-BA176,MIN(-SUM(BR176:$BU176),AA68-BA176))","v":0},{"$f":"IF(BB176>AB68,AB68-BB176,MIN(-SUM(BS176:$BU176),AB68-BB176))","v":0},{"$f":"IF(BC176>AC68,AC68-BC176,MIN(-SUM(BT176:$BU176),AC68-BC176))","v":0},{"$f":"IF(BD176>AD68,AD68-BD176,MIN(-SUM(BU176:$BU176),AD68-BD176))","v":0},null,0,0]
["Leavers","2022-03-01",{"$f":"IF($B177>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B177))+IF(B177<DATE(2020,2,28),0,1)+IF($B177>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B177>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E177+F177+IF(C177=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B177,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C177=1,INPUTS!L$45,IF(C177=0,INPUTS!K$45,IF(C177=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D70)","v":2.9290977171155938E-3},{"$f":"IF(B177>=DATE(2023,2,1),0,IF(E177-D69+D68<0,-(E177-D69+D68),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B177,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,166227567.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171138317E-3,2.9290977171138317E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171138317E-3,2.9290977171138317E-3,2.9290977171155938E-3,null,{"$f":"IF(AR177>R69,R69-AR177,MIN(-SUM(BI177:$BU177),R69-AR177))","v":0},{"$f":"IF(AS177>S69,S69-AS177,MIN(-SUM(BJ177:$BU177),S69-AS177))","v":0},{"$f":"IF(AT177>T69,T69-AT177,MIN(-SUM(BK177:$BU177),T69-AT177))","v":0},{"$f":"IF(AU177>U69,U69-AU177,MIN(-SUM(BL177:$BU177),U69-AU177))","v":0},{"$f":"IF(AV177>V69,V69-AV177,MIN(-SUM(BM177:$BU177),V69-AV177))","v":0},{"$f":"IF(AW177>W69,W69-AW177,MIN(-SUM(BN177:$BU177),W69-AW177))","v":0},{"$f":"IF(AX177>X69,X69-AX177,MIN(-SUM(BO177:$BU177),X69-AX177))","v":0},{"$f":"IF(AY177>Y69,Y69-AY177,MIN(-SUM(BP177:$BU177),Y69-AY177))","v":0},{"$f":"IF(AZ177>Z69,Z69-AZ177,MIN(-SUM(BQ177:$BU177),Z69-AZ177))","v":0},{"$f":"IF(BA177>AA69,AA69-BA177,MIN(-SUM(BR177:$BU177),AA69-BA177))","v":0},{"$f":"IF(BB177>AB69,AB69-BB177,MIN(-SUM(BS177:$BU177),AB69-BB177))","v":0},{"$f":"IF(BC177>AC69,AC69-BC177,MIN(-SUM(BT177:$BU177),AC69-BC177))","v":0},{"$f":"IF(BD177>AD69,AD69-BD177,MIN(-SUM(BU177:$BU177),AD69-BD177))","v":0},null,0,0]
["Leavers","2022-02-01",{"$f":"IF($B178>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B178))+IF(B178<DATE(2020,2,28),0,1)+IF($B178>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B178>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E178+F178+IF(C178=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B178,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C178=1,INPUTS!L$45,IF(C178=0,INPUTS!K$45,IF(C178=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D71)","v":2.9290977171155938E-3},{"$f":"IF(B178>=DATE(2023,2,1),0,IF(E178-D70+D69<0,-(E178-D70+D69),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B178,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R70,0,$N70-1,1,$AD$5-$N70+1),OFFSET($R$4,0,$N70-1,1,$AD$5-$N70+1))+0.0001","v":164851894.54318523},null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717113817E-3,2.929097717113817E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N70,0,$D178*R70*R$4/$P178)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.929097717113817E-3,2.929097717113817E-3,2.9290977171155938E-3,null,{"$f":"IF(AR178>R70,R70-AR178,MIN(-SUM(BI178:$BU178),R70-AR178))","v":0},{"$f":"IF(AS178>S70,S70-AS178,MIN(-SUM(BJ178:$BU178),S70-AS178))","v":0},{"$f":"IF(AT178>T70,T70-AT178,MIN(-SUM(BK178:$BU178),T70-AT178))","v":0},{"$f":"IF(AU178>U70,U70-AU178,MIN(-SUM(BL178:$BU178),U70-AU178))","v":0},{"$f":"IF(AV178>V70,V70-AV178,MIN(-SUM(BM178:$BU178),V70-AV178))","v":0},{"$f":"IF(AW178>W70,W70-AW178,MIN(-SUM(BN178:$BU178),W70-AW178))","v":0},{"$f":"IF(AX178>X70,X70-AX178,MIN(-SUM(BO178:$BU178),X70-AX178))","v":0},{"$f":"IF(AY178>Y70,Y70-AY178,MIN(-SUM(BP178:$BU178),Y70-AY178))","v":0},{"$f":"IF(AZ178>Z70,Z70-AZ178,MIN(-SUM(BQ178:$BU178),Z70-AZ178))","v":0},{"$f":"IF(BA178>AA70,AA70-BA178,MIN(-SUM(BR178:$BU178),AA70-BA178))","v":0},{"$f":"IF(BB178>AB70,AB70-BB178,MIN(-SUM(BS178:$BU178),AB70-BB178))","v":0},{"$f":"IF(BC178>AC70,AC70-BC178,MIN(-SUM(BT178:$BU178),AC70-BC178))","v":0},{"$f":"IF(BD178>AD70,AD70-BD178,MIN(-SUM(BU178:$BU178),AD70-BD178))","v":0},null,0,0]
["Leavers",{"$f":"B71","v":"2022-01-01"},{"$f":"IF($B179>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B179))+IF(B179<DATE(2020,2,28),0,1)+IF($B179>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B179>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E179+F179+IF(C179=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B179,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C179=1,INPUTS!L$45,IF(C179=0,INPUTS!K$45,IF(C179=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D72)","v":2.9290977171155938E-3},{"$f":"IF(B179>=DATE(2023,2,1),0,IF(E179-D71+D70<0,-(E179-D71+D70),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B179,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D179","v":2.9290977171155938E-3},null,null,null,null,null,163753628.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171138048E-3,{"$f":"SUM(R179:AD179)","v":2.9290977171138048E-3},{"$f":"D179","v":2.9290977171155938E-3},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171138048E-3,{"$f":"SUM(AR179:BD179)","v":2.9290977171138048E-3},{"$f":"D179","v":2.9290977171155938E-3},null,{"$f":"IF(AR179>R71,R71-AR179,MIN(-SUM(BI179:$BU179),R71-AR179))","v":0},{"$f":"IF(AS179>S71,S71-AS179,MIN(-SUM(BJ179:$BU179),S71-AS179))","v":0},{"$f":"IF(AT179>T71,T71-AT179,MIN(-SUM(BK179:$BU179),T71-AT179))","v":0},{"$f":"IF(AU179>U71,U71-AU179,MIN(-SUM(BL179:$BU179),U71-AU179))","v":0},{"$f":"IF(AV179>V71,V71-AV179,MIN(-SUM(BM179:$BU179),V71-AV179))","v":0},{"$f":"IF(AW179>W71,W71-AW179,MIN(-SUM(BN179:$BU179),W71-AW179))","v":0},{"$f":"IF(AX179>X71,X71-AX179,MIN(-SUM(BO179:$BU179),X71-AX179))","v":0},{"$f":"IF(AY179>Y71,Y71-AY179,MIN(-SUM(BP179:$BU179),Y71-AY179))","v":0},{"$f":"IF(AZ179>Z71,Z71-AZ179,MIN(-SUM(BQ179:$BU179),Z71-AZ179))","v":0},{"$f":"IF(BA179>AA71,AA71-BA179,MIN(-SUM(BR179:$BU179),AA71-BA179))","v":0},{"$f":"IF(BB179>AB71,AB71-BB179,MIN(-SUM(BS179:$BU179),AB71-BB179))","v":0},{"$f":"IF(BC179>AC71,AC71-BC179,MIN(-SUM(BT179:$BU179),AC71-BC179))","v":0},{"$f":"IF(BD179>AD71,AD71-BD179,MIN(-SUM(BU179:$BU179),AD71-BD179))","v":0},null,{"$f":"SUM(BH179:BT179)","v":0},0]
["Leavers","2021-12-01",{"$f":"IF($B180>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B180))+IF(B180<DATE(2020,2,28),0,1)+IF($B180>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B180>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E180+F180+IF(C180=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B180,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C180=1,INPUTS!L$45,IF(C180=0,INPUTS!K$45,IF(C180=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D73)","v":2.9290977171155938E-3},{"$f":"IF(B180>=DATE(2023,2,1),0,IF(E180-D72+D71<0,-(E180-D72+D71),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B180,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,162226193.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171137888E-3,2.9290977171137888E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171137888E-3,2.9290977171137888E-3,2.9290977171155938E-3,null,{"$f":"IF(AR180>R72,R72-AR180,MIN(-SUM(BI180:$BU180),R72-AR180))","v":0},{"$f":"IF(AS180>S72,S72-AS180,MIN(-SUM(BJ180:$BU180),S72-AS180))","v":0},{"$f":"IF(AT180>T72,T72-AT180,MIN(-SUM(BK180:$BU180),T72-AT180))","v":0},{"$f":"IF(AU180>U72,U72-AU180,MIN(-SUM(BL180:$BU180),U72-AU180))","v":0},{"$f":"IF(AV180>V72,V72-AV180,MIN(-SUM(BM180:$BU180),V72-AV180))","v":0},{"$f":"IF(AW180>W72,W72-AW180,MIN(-SUM(BN180:$BU180),W72-AW180))","v":0},{"$f":"IF(AX180>X72,X72-AX180,MIN(-SUM(BO180:$BU180),X72-AX180))","v":0},{"$f":"IF(AY180>Y72,Y72-AY180,MIN(-SUM(BP180:$BU180),Y72-AY180))","v":0},{"$f":"IF(AZ180>Z72,Z72-AZ180,MIN(-SUM(BQ180:$BU180),Z72-AZ180))","v":0},{"$f":"IF(BA180>AA72,AA72-BA180,MIN(-SUM(BR180:$BU180),AA72-BA180))","v":0},{"$f":"IF(BB180>AB72,AB72-BB180,MIN(-SUM(BS180:$BU180),AB72-BB180))","v":0},{"$f":"IF(BC180>AC72,AC72-BC180,MIN(-SUM(BT180:$BU180),AC72-BC180))","v":0},{"$f":"IF(BD180>AD72,AD72-BD180,MIN(-SUM(BU180:$BU180),AD72-BD180))","v":0},null,0,0]
["Leavers","2021-11-01",{"$f":"IF($B181>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B181))+IF(B181<DATE(2020,2,28),0,1)+IF($B181>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B181>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E181+F181+IF(C181=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B181,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C181=1,INPUTS!L$45,IF(C181=0,INPUTS!K$45,IF(C181=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D74)","v":2.9290977171155938E-3},{"$f":"IF(B181>=DATE(2023,2,1),0,IF(E181-D73+D72<0,-(E181-D73+D72),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B181,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,159801199.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717113761E-3,2.929097717113761E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717113761E-3,2.929097717113761E-3,2.9290977171155938E-3,null,{"$f":"IF(AR181>R73,R73-AR181,MIN(-SUM(BI181:$BU181),R73-AR181))","v":0},{"$f":"IF(AS181>S73,S73-AS181,MIN(-SUM(BJ181:$BU181),S73-AS181))","v":0},{"$f":"IF(AT181>T73,T73-AT181,MIN(-SUM(BK181:$BU181),T73-AT181))","v":0},{"$f":"IF(AU181>U73,U73-AU181,MIN(-SUM(BL181:$BU181),U73-AU181))","v":0},{"$f":"IF(AV181>V73,V73-AV181,MIN(-SUM(BM181:$BU181),V73-AV181))","v":0},{"$f":"IF(AW181>W73,W73-AW181,MIN(-SUM(BN181:$BU181),W73-AW181))","v":0},{"$f":"IF(AX181>X73,X73-AX181,MIN(-SUM(BO181:$BU181),X73-AX181))","v":0},{"$f":"IF(AY181>Y73,Y73-AY181,MIN(-SUM(BP181:$BU181),Y73-AY181))","v":0},{"$f":"IF(AZ181>Z73,Z73-AZ181,MIN(-SUM(BQ181:$BU181),Z73-AZ181))","v":0},{"$f":"IF(BA181>AA73,AA73-BA181,MIN(-SUM(BR181:$BU181),AA73-BA181))","v":0},{"$f":"IF(BB181>AB73,AB73-BB181,MIN(-SUM(BS181:$BU181),AB73-BB181))","v":0},{"$f":"IF(BC181>AC73,AC73-BC181,MIN(-SUM(BT181:$BU181),AC73-BC181))","v":0},{"$f":"IF(BD181>AD73,AD73-BD181,MIN(-SUM(BU181:$BU181),AD73-BD181))","v":0},null,0,0]
["Leavers","2021-10-01",{"$f":"IF($B182>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B182))+IF(B182<DATE(2020,2,28),0,1)+IF($B182>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B182>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E182+F182+IF(C182=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B182,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C182=1,INPUTS!L$45,IF(C182=0,INPUTS!K$45,IF(C182=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D75)","v":2.9290977171155938E-3},{"$f":"IF(B182>=DATE(2023,2,1),0,IF(E182-D74+D73<0,-(E182-D74+D73),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B182,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,157817958.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717113738E-3,2.929097717113738E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717113738E-3,2.929097717113738E-3,2.9290977171155938E-3,null,{"$f":"IF(AR182>R74,R74-AR182,MIN(-SUM(BI182:$BU182),R74-AR182))","v":0},{"$f":"IF(AS182>S74,S74-AS182,MIN(-SUM(BJ182:$BU182),S74-AS182))","v":0},{"$f":"IF(AT182>T74,T74-AT182,MIN(-SUM(BK182:$BU182),T74-AT182))","v":0},{"$f":"IF(AU182>U74,U74-AU182,MIN(-SUM(BL182:$BU182),U74-AU182))","v":0},{"$f":"IF(AV182>V74,V74-AV182,MIN(-SUM(BM182:$BU182),V74-AV182))","v":0},{"$f":"IF(AW182>W74,W74-AW182,MIN(-SUM(BN182:$BU182),W74-AW182))","v":0},{"$f":"IF(AX182>X74,X74-AX182,MIN(-SUM(BO182:$BU182),X74-AX182))","v":0},{"$f":"IF(AY182>Y74,Y74-AY182,MIN(-SUM(BP182:$BU182),Y74-AY182))","v":0},{"$f":"IF(AZ182>Z74,Z74-AZ182,MIN(-SUM(BQ182:$BU182),Z74-AZ182))","v":0},{"$f":"IF(BA182>AA74,AA74-BA182,MIN(-SUM(BR182:$BU182),AA74-BA182))","v":0},{"$f":"IF(BB182>AB74,AB74-BB182,MIN(-SUM(BS182:$BU182),AB74-BB182))","v":0},{"$f":"IF(BC182>AC74,AC74-BC182,MIN(-SUM(BT182:$BU182),AC74-BC182))","v":0},{"$f":"IF(BD182>AD74,AD74-BD182,MIN(-SUM(BU182:$BU182),AD74-BD182))","v":0},null,0,0]
["Leavers","2021-09-01",{"$f":"IF($B183>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B183))+IF(B183<DATE(2020,2,28),0,1)+IF($B183>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B183>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E183+F183+IF(C183=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B183,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C183=1,INPUTS!L$45,IF(C183=0,INPUTS!K$45,IF(C183=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D76)","v":2.9290977171155938E-3},{"$f":"IF(B183>=DATE(2023,2,1),0,IF(E183-D75+D74<0,-(E183-D75+D74),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B183,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,155857168.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171137146E-3,2.9290977171137146E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171137146E-3,2.9290977171137146E-3,2.9290977171155938E-3,null,{"$f":"IF(AR183>R75,R75-AR183,MIN(-SUM(BI183:$BU183),R75-AR183))","v":0},{"$f":"IF(AS183>S75,S75-AS183,MIN(-SUM(BJ183:$BU183),S75-AS183))","v":0},{"$f":"IF(AT183>T75,T75-AT183,MIN(-SUM(BK183:$BU183),T75-AT183))","v":0},{"$f":"IF(AU183>U75,U75-AU183,MIN(-SUM(BL183:$BU183),U75-AU183))","v":0},{"$f":"IF(AV183>V75,V75-AV183,MIN(-SUM(BM183:$BU183),V75-AV183))","v":0},{"$f":"IF(AW183>W75,W75-AW183,MIN(-SUM(BN183:$BU183),W75-AW183))","v":0},{"$f":"IF(AX183>X75,X75-AX183,MIN(-SUM(BO183:$BU183),X75-AX183))","v":0},{"$f":"IF(AY183>Y75,Y75-AY183,MIN(-SUM(BP183:$BU183),Y75-AY183))","v":0},{"$f":"IF(AZ183>Z75,Z75-AZ183,MIN(-SUM(BQ183:$BU183),Z75-AZ183))","v":0},{"$f":"IF(BA183>AA75,AA75-BA183,MIN(-SUM(BR183:$BU183),AA75-BA183))","v":0},{"$f":"IF(BB183>AB75,AB75-BB183,MIN(-SUM(BS183:$BU183),AB75-BB183))","v":0},{"$f":"IF(BC183>AC75,AC75-BC183,MIN(-SUM(BT183:$BU183),AC75-BC183))","v":0},{"$f":"IF(BD183>AD75,AD75-BD183,MIN(-SUM(BU183:$BU183),AD75-BD183))","v":0},null,0,0]
["Leavers","2021-08-01",{"$f":"IF($B184>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B184))+IF(B184<DATE(2020,2,28),0,1)+IF($B184>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B184>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E184+F184+IF(C184=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B184,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C184=1,INPUTS!L$45,IF(C184=0,INPUTS!K$45,IF(C184=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D77)","v":2.9290977171155938E-3},{"$f":"IF(B184>=DATE(2023,2,1),0,IF(E184-D76+D75<0,-(E184-D76+D75),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B184,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,153646505.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171136877E-3,2.9290977171136877E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171136877E-3,2.9290977171136877E-3,2.9290977171155938E-3,null,{"$f":"IF(AR184>R76,R76-AR184,MIN(-SUM(BI184:$BU184),R76-AR184))","v":0},{"$f":"IF(AS184>S76,S76-AS184,MIN(-SUM(BJ184:$BU184),S76-AS184))","v":0},{"$f":"IF(AT184>T76,T76-AT184,MIN(-SUM(BK184:$BU184),T76-AT184))","v":0},{"$f":"IF(AU184>U76,U76-AU184,MIN(-SUM(BL184:$BU184),U76-AU184))","v":0},{"$f":"IF(AV184>V76,V76-AV184,MIN(-SUM(BM184:$BU184),V76-AV184))","v":0},{"$f":"IF(AW184>W76,W76-AW184,MIN(-SUM(BN184:$BU184),W76-AW184))","v":0},{"$f":"IF(AX184>X76,X76-AX184,MIN(-SUM(BO184:$BU184),X76-AX184))","v":0},{"$f":"IF(AY184>Y76,Y76-AY184,MIN(-SUM(BP184:$BU184),Y76-AY184))","v":0},{"$f":"IF(AZ184>Z76,Z76-AZ184,MIN(-SUM(BQ184:$BU184),Z76-AZ184))","v":0},{"$f":"IF(BA184>AA76,AA76-BA184,MIN(-SUM(BR184:$BU184),AA76-BA184))","v":0},{"$f":"IF(BB184>AB76,AB76-BB184,MIN(-SUM(BS184:$BU184),AB76-BB184))","v":0},{"$f":"IF(BC184>AC76,AC76-BC184,MIN(-SUM(BT184:$BU184),AC76-BC184))","v":0},{"$f":"IF(BD184>AD76,AD76-BD184,MIN(-SUM(BU184:$BU184),AD76-BD184))","v":0},null,0,0]
["Leavers","2021-07-01",{"$f":"IF($B185>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B185))+IF(B185<DATE(2020,2,28),0,1)+IF($B185>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B185>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E185+F185+IF(C185=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B185,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C185=1,INPUTS!L$45,IF(C185=0,INPUTS!K$45,IF(C185=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D78)","v":2.9290977171155938E-3},{"$f":"IF(B185>=DATE(2023,2,1),0,IF(E185-D77+D76<0,-(E185-D77+D76),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B185,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,151079018.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171136552E-3,2.9290977171136552E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171136552E-3,2.9290977171136552E-3,2.9290977171155938E-3,null,{"$f":"IF(AR185>R77,R77-AR185,MIN(-SUM(BI185:$BU185),R77-AR185))","v":0},{"$f":"IF(AS185>S77,S77-AS185,MIN(-SUM(BJ185:$BU185),S77-AS185))","v":0},{"$f":"IF(AT185>T77,T77-AT185,MIN(-SUM(BK185:$BU185),T77-AT185))","v":0},{"$f":"IF(AU185>U77,U77-AU185,MIN(-SUM(BL185:$BU185),U77-AU185))","v":0},{"$f":"IF(AV185>V77,V77-AV185,MIN(-SUM(BM185:$BU185),V77-AV185))","v":0},{"$f":"IF(AW185>W77,W77-AW185,MIN(-SUM(BN185:$BU185),W77-AW185))","v":0},{"$f":"IF(AX185>X77,X77-AX185,MIN(-SUM(BO185:$BU185),X77-AX185))","v":0},{"$f":"IF(AY185>Y77,Y77-AY185,MIN(-SUM(BP185:$BU185),Y77-AY185))","v":0},{"$f":"IF(AZ185>Z77,Z77-AZ185,MIN(-SUM(BQ185:$BU185),Z77-AZ185))","v":0},{"$f":"IF(BA185>AA77,AA77-BA185,MIN(-SUM(BR185:$BU185),AA77-BA185))","v":0},{"$f":"IF(BB185>AB77,AB77-BB185,MIN(-SUM(BS185:$BU185),AB77-BB185))","v":0},{"$f":"IF(BC185>AC77,AC77-BC185,MIN(-SUM(BT185:$BU185),AC77-BC185))","v":0},{"$f":"IF(BD185>AD77,AD77-BD185,MIN(-SUM(BU185:$BU185),AD77-BD185))","v":0},null,0,0]
["Leavers","2021-06-01",{"$f":"IF($B186>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B186))+IF(B186<DATE(2020,2,28),0,1)+IF($B186>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B186>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E186+F186+IF(C186=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B186,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C186=1,INPUTS!L$45,IF(C186=0,INPUTS!K$45,IF(C186=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D79)","v":2.9290977171155938E-3},{"$f":"IF(B186>=DATE(2023,2,1),0,IF(E186-D78+D77<0,-(E186-D78+D77),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B186,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,148447207.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717113621E-3,2.929097717113621E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717113621E-3,2.929097717113621E-3,2.9290977171155938E-3,null,{"$f":"IF(AR186>R78,R78-AR186,MIN(-SUM(BI186:$BU186),R78-AR186))","v":0},{"$f":"IF(AS186>S78,S78-AS186,MIN(-SUM(BJ186:$BU186),S78-AS186))","v":0},{"$f":"IF(AT186>T78,T78-AT186,MIN(-SUM(BK186:$BU186),T78-AT186))","v":0},{"$f":"IF(AU186>U78,U78-AU186,MIN(-SUM(BL186:$BU186),U78-AU186))","v":0},{"$f":"IF(AV186>V78,V78-AV186,MIN(-SUM(BM186:$BU186),V78-AV186))","v":0},{"$f":"IF(AW186>W78,W78-AW186,MIN(-SUM(BN186:$BU186),W78-AW186))","v":0},{"$f":"IF(AX186>X78,X78-AX186,MIN(-SUM(BO186:$BU186),X78-AX186))","v":0},{"$f":"IF(AY186>Y78,Y78-AY186,MIN(-SUM(BP186:$BU186),Y78-AY186))","v":0},{"$f":"IF(AZ186>Z78,Z78-AZ186,MIN(-SUM(BQ186:$BU186),Z78-AZ186))","v":0},{"$f":"IF(BA186>AA78,AA78-BA186,MIN(-SUM(BR186:$BU186),AA78-BA186))","v":0},{"$f":"IF(BB186>AB78,AB78-BB186,MIN(-SUM(BS186:$BU186),AB78-BB186))","v":0},{"$f":"IF(BC186>AC78,AC78-BC186,MIN(-SUM(BT186:$BU186),AC78-BC186))","v":0},{"$f":"IF(BD186>AD78,AD78-BD186,MIN(-SUM(BU186:$BU186),AD78-BD186))","v":0},null,0,0]
["Leavers","2021-05-01",{"$f":"IF($B187>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B187))+IF(B187<DATE(2020,2,28),0,1)+IF($B187>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B187>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E187+F187+IF(C187=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B187,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C187=1,INPUTS!L$45,IF(C187=0,INPUTS!K$45,IF(C187=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D80)","v":2.9290977171155938E-3},{"$f":"IF(B187>=DATE(2023,2,1),0,IF(E187-D79+D78<0,-(E187-D79+D78),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B187,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,145826290.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171135854E-3,2.9290977171135854E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171135854E-3,2.9290977171135854E-3,2.9290977171155938E-3,null,{"$f":"IF(AR187>R79,R79-AR187,MIN(-SUM(BI187:$BU187),R79-AR187))","v":0},{"$f":"IF(AS187>S79,S79-AS187,MIN(-SUM(BJ187:$BU187),S79-AS187))","v":0},{"$f":"IF(AT187>T79,T79-AT187,MIN(-SUM(BK187:$BU187),T79-AT187))","v":0},{"$f":"IF(AU187>U79,U79-AU187,MIN(-SUM(BL187:$BU187),U79-AU187))","v":0},{"$f":"IF(AV187>V79,V79-AV187,MIN(-SUM(BM187:$BU187),V79-AV187))","v":0},{"$f":"IF(AW187>W79,W79-AW187,MIN(-SUM(BN187:$BU187),W79-AW187))","v":0},{"$f":"IF(AX187>X79,X79-AX187,MIN(-SUM(BO187:$BU187),X79-AX187))","v":0},{"$f":"IF(AY187>Y79,Y79-AY187,MIN(-SUM(BP187:$BU187),Y79-AY187))","v":0},{"$f":"IF(AZ187>Z79,Z79-AZ187,MIN(-SUM(BQ187:$BU187),Z79-AZ187))","v":0},{"$f":"IF(BA187>AA79,AA79-BA187,MIN(-SUM(BR187:$BU187),AA79-BA187))","v":0},{"$f":"IF(BB187>AB79,AB79-BB187,MIN(-SUM(BS187:$BU187),AB79-BB187))","v":0},{"$f":"IF(BC187>AC79,AC79-BC187,MIN(-SUM(BT187:$BU187),AC79-BC187))","v":0},{"$f":"IF(BD187>AD79,AD79-BD187,MIN(-SUM(BU187:$BU187),AD79-BD187))","v":0},null,0,0]
["Leavers","2021-04-01",{"$f":"IF($B188>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B188))+IF(B188<DATE(2020,2,28),0,1)+IF($B188>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B188>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E188+F188+IF(C188=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B188,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C188=1,INPUTS!L$45,IF(C188=0,INPUTS!K$45,IF(C188=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D81)","v":2.9290977171155938E-3},{"$f":"IF(B188>=DATE(2023,2,1),0,IF(E188-D80+D79<0,-(E188-D80+D79),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B188,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,142381160.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171135368E-3,2.9290977171135368E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171135368E-3,2.9290977171135368E-3,2.9290977171155938E-3,null,{"$f":"IF(AR188>R80,R80-AR188,MIN(-SUM(BI188:$BU188),R80-AR188))","v":0},{"$f":"IF(AS188>S80,S80-AS188,MIN(-SUM(BJ188:$BU188),S80-AS188))","v":0},{"$f":"IF(AT188>T80,T80-AT188,MIN(-SUM(BK188:$BU188),T80-AT188))","v":0},{"$f":"IF(AU188>U80,U80-AU188,MIN(-SUM(BL188:$BU188),U80-AU188))","v":0},{"$f":"IF(AV188>V80,V80-AV188,MIN(-SUM(BM188:$BU188),V80-AV188))","v":0},{"$f":"IF(AW188>W80,W80-AW188,MIN(-SUM(BN188:$BU188),W80-AW188))","v":0},{"$f":"IF(AX188>X80,X80-AX188,MIN(-SUM(BO188:$BU188),X80-AX188))","v":0},{"$f":"IF(AY188>Y80,Y80-AY188,MIN(-SUM(BP188:$BU188),Y80-AY188))","v":0},{"$f":"IF(AZ188>Z80,Z80-AZ188,MIN(-SUM(BQ188:$BU188),Z80-AZ188))","v":0},{"$f":"IF(BA188>AA80,AA80-BA188,MIN(-SUM(BR188:$BU188),AA80-BA188))","v":0},{"$f":"IF(BB188>AB80,AB80-BB188,MIN(-SUM(BS188:$BU188),AB80-BB188))","v":0},{"$f":"IF(BC188>AC80,AC80-BC188,MIN(-SUM(BT188:$BU188),AC80-BC188))","v":0},{"$f":"IF(BD188>AD80,AD80-BD188,MIN(-SUM(BU188:$BU188),AD80-BD188))","v":0},null,0,0]
["Leavers","2021-03-01",{"$f":"IF($B189>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B189))+IF(B189<DATE(2020,2,28),0,1)+IF($B189>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B189>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E189+F189+IF(C189=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B189,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C189=1,INPUTS!L$45,IF(C189=0,INPUTS!K$45,IF(C189=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D82)","v":2.9290977171155938E-3},{"$f":"IF(B189>=DATE(2023,2,1),0,IF(E189-D81+D80<0,-(E189-D81+D80),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B189,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,138832914.54318523,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171134839E-3,2.9290977171134839E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171134839E-3,2.9290977171134839E-3,2.9290977171155938E-3,null,{"$f":"IF(AR189>R81,R81-AR189,MIN(-SUM(BI189:$BU189),R81-AR189))","v":0},{"$f":"IF(AS189>S81,S81-AS189,MIN(-SUM(BJ189:$BU189),S81-AS189))","v":0},{"$f":"IF(AT189>T81,T81-AT189,MIN(-SUM(BK189:$BU189),T81-AT189))","v":0},{"$f":"IF(AU189>U81,U81-AU189,MIN(-SUM(BL189:$BU189),U81-AU189))","v":0},{"$f":"IF(AV189>V81,V81-AV189,MIN(-SUM(BM189:$BU189),V81-AV189))","v":0},{"$f":"IF(AW189>W81,W81-AW189,MIN(-SUM(BN189:$BU189),W81-AW189))","v":0},{"$f":"IF(AX189>X81,X81-AX189,MIN(-SUM(BO189:$BU189),X81-AX189))","v":0},{"$f":"IF(AY189>Y81,Y81-AY189,MIN(-SUM(BP189:$BU189),Y81-AY189))","v":0},{"$f":"IF(AZ189>Z81,Z81-AZ189,MIN(-SUM(BQ189:$BU189),Z81-AZ189))","v":0},{"$f":"IF(BA189>AA81,AA81-BA189,MIN(-SUM(BR189:$BU189),AA81-BA189))","v":0},{"$f":"IF(BB189>AB81,AB81-BB189,MIN(-SUM(BS189:$BU189),AB81-BB189))","v":0},{"$f":"IF(BC189>AC81,AC81-BC189,MIN(-SUM(BT189:$BU189),AC81-BC189))","v":0},{"$f":"IF(BD189>AD81,AD81-BD189,MIN(-SUM(BU189:$BU189),AD81-BD189))","v":0},null,0,0]
["Leavers","2021-02-01",{"$f":"IF($B190>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B190))+IF(B190<DATE(2020,2,28),0,1)+IF($B190>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B190>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E190+F190+IF(C190=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B190,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C190=1,INPUTS!L$45,IF(C190=0,INPUTS!K$45,IF(C190=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D83)","v":2.9290977171155938E-3},{"$f":"IF(B190>=DATE(2023,2,1),0,IF(E190-D82+D81<0,-(E190-D82+D81),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B190,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,135924125.41070178,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171134392E-3,2.9290977171134392E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171134392E-3,2.9290977171134392E-3,2.9290977171155938E-3,null,{"$f":"IF(AR190>R82,R82-AR190,MIN(-SUM(BI190:$BU190),R82-AR190))","v":0},{"$f":"IF(AS190>S82,S82-AS190,MIN(-SUM(BJ190:$BU190),S82-AS190))","v":0},{"$f":"IF(AT190>T82,T82-AT190,MIN(-SUM(BK190:$BU190),T82-AT190))","v":0},{"$f":"IF(AU190>U82,U82-AU190,MIN(-SUM(BL190:$BU190),U82-AU190))","v":0},{"$f":"IF(AV190>V82,V82-AV190,MIN(-SUM(BM190:$BU190),V82-AV190))","v":0},{"$f":"IF(AW190>W82,W82-AW190,MIN(-SUM(BN190:$BU190),W82-AW190))","v":0},{"$f":"IF(AX190>X82,X82-AX190,MIN(-SUM(BO190:$BU190),X82-AX190))","v":0},{"$f":"IF(AY190>Y82,Y82-AY190,MIN(-SUM(BP190:$BU190),Y82-AY190))","v":0},{"$f":"IF(AZ190>Z82,Z82-AZ190,MIN(-SUM(BQ190:$BU190),Z82-AZ190))","v":0},{"$f":"IF(BA190>AA82,AA82-BA190,MIN(-SUM(BR190:$BU190),AA82-BA190))","v":0},{"$f":"IF(BB190>AB82,AB82-BB190,MIN(-SUM(BS190:$BU190),AB82-BB190))","v":0},{"$f":"IF(BC190>AC82,AC82-BC190,MIN(-SUM(BT190:$BU190),AC82-BC190))","v":0},{"$f":"IF(BD190>AD82,AD82-BD190,MIN(-SUM(BU190:$BU190),AD82-BD190))","v":0},null,0,0]
["Leavers","2021-01-01",{"$f":"IF($B191>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B191))+IF(B191<DATE(2020,2,28),0,1)+IF($B191>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B191>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E191+F191+IF(C191=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B191,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C191=1,INPUTS!L$45,IF(C191=0,INPUTS!K$45,IF(C191=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D84)","v":2.9290977171155938E-3},{"$f":"IF(B191>=DATE(2023,2,1),0,IF(E191-D83+D82<0,-(E191-D83+D82),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B191,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,131423408.01229,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171133651E-3,2.9290977171133651E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171133651E-3,2.9290977171133651E-3,2.9290977171155938E-3,null,{"$f":"IF(AR191>R83,R83-AR191,MIN(-SUM(BI191:$BU191),R83-AR191))","v":0},{"$f":"IF(AS191>S83,S83-AS191,MIN(-SUM(BJ191:$BU191),S83-AS191))","v":0},{"$f":"IF(AT191>T83,T83-AT191,MIN(-SUM(BK191:$BU191),T83-AT191))","v":0},{"$f":"IF(AU191>U83,U83-AU191,MIN(-SUM(BL191:$BU191),U83-AU191))","v":0},{"$f":"IF(AV191>V83,V83-AV191,MIN(-SUM(BM191:$BU191),V83-AV191))","v":0},{"$f":"IF(AW191>W83,W83-AW191,MIN(-SUM(BN191:$BU191),W83-AW191))","v":0},{"$f":"IF(AX191>X83,X83-AX191,MIN(-SUM(BO191:$BU191),X83-AX191))","v":0},{"$f":"IF(AY191>Y83,Y83-AY191,MIN(-SUM(BP191:$BU191),Y83-AY191))","v":0},{"$f":"IF(AZ191>Z83,Z83-AZ191,MIN(-SUM(BQ191:$BU191),Z83-AZ191))","v":0},{"$f":"IF(BA191>AA83,AA83-BA191,MIN(-SUM(BR191:$BU191),AA83-BA191))","v":0},{"$f":"IF(BB191>AB83,AB83-BB191,MIN(-SUM(BS191:$BU191),AB83-BB191))","v":0},{"$f":"IF(BC191>AC83,AC83-BC191,MIN(-SUM(BT191:$BU191),AC83-BC191))","v":0},{"$f":"IF(BD191>AD83,AD83-BD191,MIN(-SUM(BU191:$BU191),AD83-BD191))","v":0},null,0,0]
["Leavers","2020-12-01",{"$f":"IF($B192>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B192))+IF(B192<DATE(2020,2,28),0,1)+IF($B192>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B192>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E192+F192+IF(C192=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B192,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C192=1,INPUTS!L$45,IF(C192=0,INPUTS!K$45,IF(C192=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D85)","v":2.9290977171155938E-3},{"$f":"IF(B192>=DATE(2023,2,1),0,IF(E192-D84+D83<0,-(E192-D84+D83),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B192,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,122707395.99988388,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171132064E-3,2.9290977171132064E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171132064E-3,2.9290977171132064E-3,2.9290977171155938E-3,null,{"$f":"IF(AR192>R84,R84-AR192,MIN(-SUM(BI192:$BU192),R84-AR192))","v":0},{"$f":"IF(AS192>S84,S84-AS192,MIN(-SUM(BJ192:$BU192),S84-AS192))","v":0},{"$f":"IF(AT192>T84,T84-AT192,MIN(-SUM(BK192:$BU192),T84-AT192))","v":0},{"$f":"IF(AU192>U84,U84-AU192,MIN(-SUM(BL192:$BU192),U84-AU192))","v":0},{"$f":"IF(AV192>V84,V84-AV192,MIN(-SUM(BM192:$BU192),V84-AV192))","v":0},{"$f":"IF(AW192>W84,W84-AW192,MIN(-SUM(BN192:$BU192),W84-AW192))","v":0},{"$f":"IF(AX192>X84,X84-AX192,MIN(-SUM(BO192:$BU192),X84-AX192))","v":0},{"$f":"IF(AY192>Y84,Y84-AY192,MIN(-SUM(BP192:$BU192),Y84-AY192))","v":0},{"$f":"IF(AZ192>Z84,Z84-AZ192,MIN(-SUM(BQ192:$BU192),Z84-AZ192))","v":0},{"$f":"IF(BA192>AA84,AA84-BA192,MIN(-SUM(BR192:$BU192),AA84-BA192))","v":0},{"$f":"IF(BB192>AB84,AB84-BB192,MIN(-SUM(BS192:$BU192),AB84-BB192))","v":0},{"$f":"IF(BC192>AC84,AC84-BC192,MIN(-SUM(BT192:$BU192),AC84-BC192))","v":0},{"$f":"IF(BD192>AD84,AD84-BD192,MIN(-SUM(BU192:$BU192),AD84-BD192))","v":0},null,0,0]
["Leavers","2020-11-01",{"$f":"IF($B193>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B193))+IF(B193<DATE(2020,2,28),0,1)+IF($B193>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B193>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E193+F193+IF(C193=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B193,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C193=1,INPUTS!L$45,IF(C193=0,INPUTS!K$45,IF(C193=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D86)","v":2.9290977171155938E-3},{"$f":"IF(B193>=DATE(2023,2,1),0,IF(E193-D85+D84<0,-(E193-D85+D84),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B193,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,120921333.36383806,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171131717E-3,2.9290977171131717E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171131717E-3,2.9290977171131717E-3,2.9290977171155938E-3,null,{"$f":"IF(AR193>R85,R85-AR193,MIN(-SUM(BI193:$BU193),R85-AR193))","v":0},{"$f":"IF(AS193>S85,S85-AS193,MIN(-SUM(BJ193:$BU193),S85-AS193))","v":0},{"$f":"IF(AT193>T85,T85-AT193,MIN(-SUM(BK193:$BU193),T85-AT193))","v":0},{"$f":"IF(AU193>U85,U85-AU193,MIN(-SUM(BL193:$BU193),U85-AU193))","v":0},{"$f":"IF(AV193>V85,V85-AV193,MIN(-SUM(BM193:$BU193),V85-AV193))","v":0},{"$f":"IF(AW193>W85,W85-AW193,MIN(-SUM(BN193:$BU193),W85-AW193))","v":0},{"$f":"IF(AX193>X85,X85-AX193,MIN(-SUM(BO193:$BU193),X85-AX193))","v":0},{"$f":"IF(AY193>Y85,Y85-AY193,MIN(-SUM(BP193:$BU193),Y85-AY193))","v":0},{"$f":"IF(AZ193>Z85,Z85-AZ193,MIN(-SUM(BQ193:$BU193),Z85-AZ193))","v":0},{"$f":"IF(BA193>AA85,AA85-BA193,MIN(-SUM(BR193:$BU193),AA85-BA193))","v":0},{"$f":"IF(BB193>AB85,AB85-BB193,MIN(-SUM(BS193:$BU193),AB85-BB193))","v":0},{"$f":"IF(BC193>AC85,AC85-BC193,MIN(-SUM(BT193:$BU193),AC85-BC193))","v":0},{"$f":"IF(BD193>AD85,AD85-BD193,MIN(-SUM(BU193:$BU193),AD85-BD193))","v":0},null,0,0]
["Leavers","2020-10-01",{"$f":"IF($B194>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B194))+IF(B194<DATE(2020,2,28),0,1)+IF($B194>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B194>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E194+F194+IF(C194=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B194,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C194=1,INPUTS!L$45,IF(C194=0,INPUTS!K$45,IF(C194=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D87)","v":2.9290977171155938E-3},{"$f":"IF(B194>=DATE(2023,2,1),0,IF(E194-D86+D85<0,-(E194-D86+D85),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B194,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,119718618.78841428,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171131474E-3,2.9290977171131474E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N86,0,$D194*R86*R$4/$P194)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.9290977171131474E-3,2.9290977171131474E-3,2.9290977171155938E-3,null,{"$f":"IF(AR194>R86,R86-AR194,MIN(-SUM(BI194:$BU194),R86-AR194))","v":0},{"$f":"IF(AS194>S86,S86-AS194,MIN(-SUM(BJ194:$BU194),S86-AS194))","v":0},{"$f":"IF(AT194>T86,T86-AT194,MIN(-SUM(BK194:$BU194),T86-AT194))","v":0},{"$f":"IF(AU194>U86,U86-AU194,MIN(-SUM(BL194:$BU194),U86-AU194))","v":0},{"$f":"IF(AV194>V86,V86-AV194,MIN(-SUM(BM194:$BU194),V86-AV194))","v":0},{"$f":"IF(AW194>W86,W86-AW194,MIN(-SUM(BN194:$BU194),W86-AW194))","v":0},{"$f":"IF(AX194>X86,X86-AX194,MIN(-SUM(BO194:$BU194),X86-AX194))","v":0},{"$f":"IF(AY194>Y86,Y86-AY194,MIN(-SUM(BP194:$BU194),Y86-AY194))","v":0},{"$f":"IF(AZ194>Z86,Z86-AZ194,MIN(-SUM(BQ194:$BU194),Z86-AZ194))","v":0},{"$f":"IF(BA194>AA86,AA86-BA194,MIN(-SUM(BR194:$BU194),AA86-BA194))","v":0},{"$f":"IF(BB194>AB86,AB86-BB194,MIN(-SUM(BS194:$BU194),AB86-BB194))","v":0},{"$f":"IF(BC194>AC86,AC86-BC194,MIN(-SUM(BT194:$BU194),AC86-BC194))","v":0},{"$f":"IF(BD194>AD86,AD86-BD194,MIN(-SUM(BU194:$BU194),AD86-BD194))","v":0},null,0,0]
["Leavers","2020-09-01",{"$f":"IF($B195>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B195))+IF(B195<DATE(2020,2,28),0,1)+IF($B195>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B195>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E195+F195+IF(C195=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B195,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C195=1,INPUTS!L$45,IF(C195=0,INPUTS!K$45,IF(C195=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D88)","v":2.9290977171155938E-3},{"$f":"IF(B195>=DATE(2023,2,1),0,IF(E195-D87+D86<0,-(E195-D87+D86),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B195,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,116620678.64014353,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171130819E-3,2.9290977171130819E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171130819E-3,2.9290977171130819E-3,2.9290977171155938E-3,null,{"$f":"IF(AR195>R87,R87-AR195,MIN(-SUM(BI195:$BU195),R87-AR195))","v":0},{"$f":"IF(AS195>S87,S87-AS195,MIN(-SUM(BJ195:$BU195),S87-AS195))","v":0},{"$f":"IF(AT195>T87,T87-AT195,MIN(-SUM(BK195:$BU195),T87-AT195))","v":0},{"$f":"IF(AU195>U87,U87-AU195,MIN(-SUM(BL195:$BU195),U87-AU195))","v":0},{"$f":"IF(AV195>V87,V87-AV195,MIN(-SUM(BM195:$BU195),V87-AV195))","v":0},{"$f":"IF(AW195>W87,W87-AW195,MIN(-SUM(BN195:$BU195),W87-AW195))","v":0},{"$f":"IF(AX195>X87,X87-AX195,MIN(-SUM(BO195:$BU195),X87-AX195))","v":0},{"$f":"IF(AY195>Y87,Y87-AY195,MIN(-SUM(BP195:$BU195),Y87-AY195))","v":0},{"$f":"IF(AZ195>Z87,Z87-AZ195,MIN(-SUM(BQ195:$BU195),Z87-AZ195))","v":0},{"$f":"IF(BA195>AA87,AA87-BA195,MIN(-SUM(BR195:$BU195),AA87-BA195))","v":0},{"$f":"IF(BB195>AB87,AB87-BB195,MIN(-SUM(BS195:$BU195),AB87-BB195))","v":0},{"$f":"IF(BC195>AC87,AC87-BC195,MIN(-SUM(BT195:$BU195),AC87-BC195))","v":0},{"$f":"IF(BD195>AD87,AD87-BD195,MIN(-SUM(BU195:$BU195),AD87-BD195))","v":0},null,0,0]
["Leavers","2020-08-01",{"$f":"IF($B196>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B196))+IF(B196<DATE(2020,2,28),0,1)+IF($B196>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B196>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E196+F196+IF(C196=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B196,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C196=1,INPUTS!L$45,IF(C196=0,INPUTS!K$45,IF(C196=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D89)","v":2.9290977171155938E-3},{"$f":"IF(B196>=DATE(2023,2,1),0,IF(E196-D88+D87<0,-(E196-D88+D87),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B196,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,116080108.54795749,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171130706E-3,2.9290977171130706E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171130706E-3,2.9290977171130706E-3,2.9290977171155938E-3,null,{"$f":"IF(AR196>R88,R88-AR196,MIN(-SUM(BI196:$BU196),R88-AR196))","v":0},{"$f":"IF(AS196>S88,S88-AS196,MIN(-SUM(BJ196:$BU196),S88-AS196))","v":0},{"$f":"IF(AT196>T88,T88-AT196,MIN(-SUM(BK196:$BU196),T88-AT196))","v":0},{"$f":"IF(AU196>U88,U88-AU196,MIN(-SUM(BL196:$BU196),U88-AU196))","v":0},{"$f":"IF(AV196>V88,V88-AV196,MIN(-SUM(BM196:$BU196),V88-AV196))","v":0},{"$f":"IF(AW196>W88,W88-AW196,MIN(-SUM(BN196:$BU196),W88-AW196))","v":0},{"$f":"IF(AX196>X88,X88-AX196,MIN(-SUM(BO196:$BU196),X88-AX196))","v":0},{"$f":"IF(AY196>Y88,Y88-AY196,MIN(-SUM(BP196:$BU196),Y88-AY196))","v":0},{"$f":"IF(AZ196>Z88,Z88-AZ196,MIN(-SUM(BQ196:$BU196),Z88-AZ196))","v":0},{"$f":"IF(BA196>AA88,AA88-BA196,MIN(-SUM(BR196:$BU196),AA88-BA196))","v":0},{"$f":"IF(BB196>AB88,AB88-BB196,MIN(-SUM(BS196:$BU196),AB88-BB196))","v":0},{"$f":"IF(BC196>AC88,AC88-BC196,MIN(-SUM(BT196:$BU196),AC88-BC196))","v":0},{"$f":"IF(BD196>AD88,AD88-BD196,MIN(-SUM(BU196:$BU196),AD88-BD196))","v":0},null,0,0]
["Leavers","2020-07-01",{"$f":"IF($B197>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B197))+IF(B197<DATE(2020,2,28),0,1)+IF($B197>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B197>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E197+F197+IF(C197=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B197,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C197=1,INPUTS!L$45,IF(C197=0,INPUTS!K$45,IF(C197=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D90)","v":2.9290977171155938E-3},{"$f":"IF(B197>=DATE(2023,2,1),0,IF(E197-D89+D88<0,-(E197-D89+D88),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B197,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,114151064.77812199,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171130272E-3,2.9290977171130272E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171130272E-3,2.9290977171130272E-3,2.9290977171155938E-3,null,{"$f":"IF(AR197>R89,R89-AR197,MIN(-SUM(BI197:$BU197),R89-AR197))","v":0},{"$f":"IF(AS197>S89,S89-AS197,MIN(-SUM(BJ197:$BU197),S89-AS197))","v":0},{"$f":"IF(AT197>T89,T89-AT197,MIN(-SUM(BK197:$BU197),T89-AT197))","v":0},{"$f":"IF(AU197>U89,U89-AU197,MIN(-SUM(BL197:$BU197),U89-AU197))","v":0},{"$f":"IF(AV197>V89,V89-AV197,MIN(-SUM(BM197:$BU197),V89-AV197))","v":0},{"$f":"IF(AW197>W89,W89-AW197,MIN(-SUM(BN197:$BU197),W89-AW197))","v":0},{"$f":"IF(AX197>X89,X89-AX197,MIN(-SUM(BO197:$BU197),X89-AX197))","v":0},{"$f":"IF(AY197>Y89,Y89-AY197,MIN(-SUM(BP197:$BU197),Y89-AY197))","v":0},{"$f":"IF(AZ197>Z89,Z89-AZ197,MIN(-SUM(BQ197:$BU197),Z89-AZ197))","v":0},{"$f":"IF(BA197>AA89,AA89-BA197,MIN(-SUM(BR197:$BU197),AA89-BA197))","v":0},{"$f":"IF(BB197>AB89,AB89-BB197,MIN(-SUM(BS197:$BU197),AB89-BB197))","v":0},{"$f":"IF(BC197>AC89,AC89-BC197,MIN(-SUM(BT197:$BU197),AC89-BC197))","v":0},{"$f":"IF(BD197>AD89,AD89-BD197,MIN(-SUM(BU197:$BU197),AD89-BD197))","v":0},null,0,0]
["Leavers","2020-06-01",{"$f":"IF($B198>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B198))+IF(B198<DATE(2020,2,28),0,1)+IF($B198>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B198>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E198+F198+IF(C198=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B198,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C198=1,INPUTS!L$45,IF(C198=0,INPUTS!K$45,IF(C198=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D91)","v":2.9290977171155938E-3},{"$f":"IF(B198>=DATE(2023,2,1),0,IF(E198-D90+D89<0,-(E198-D90+D89),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B198,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,111902941.03098808,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171129761E-3,2.9290977171129761E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171129761E-3,2.9290977171129761E-3,2.9290977171155938E-3,null,{"$f":"IF(AR198>R90,R90-AR198,MIN(-SUM(BI198:$BU198),R90-AR198))","v":0},{"$f":"IF(AS198>S90,S90-AS198,MIN(-SUM(BJ198:$BU198),S90-AS198))","v":0},{"$f":"IF(AT198>T90,T90-AT198,MIN(-SUM(BK198:$BU198),T90-AT198))","v":0},{"$f":"IF(AU198>U90,U90-AU198,MIN(-SUM(BL198:$BU198),U90-AU198))","v":0},{"$f":"IF(AV198>V90,V90-AV198,MIN(-SUM(BM198:$BU198),V90-AV198))","v":0},{"$f":"IF(AW198>W90,W90-AW198,MIN(-SUM(BN198:$BU198),W90-AW198))","v":0},{"$f":"IF(AX198>X90,X90-AX198,MIN(-SUM(BO198:$BU198),X90-AX198))","v":0},{"$f":"IF(AY198>Y90,Y90-AY198,MIN(-SUM(BP198:$BU198),Y90-AY198))","v":0},{"$f":"IF(AZ198>Z90,Z90-AZ198,MIN(-SUM(BQ198:$BU198),Z90-AZ198))","v":0},{"$f":"IF(BA198>AA90,AA90-BA198,MIN(-SUM(BR198:$BU198),AA90-BA198))","v":0},{"$f":"IF(BB198>AB90,AB90-BB198,MIN(-SUM(BS198:$BU198),AB90-BB198))","v":0},{"$f":"IF(BC198>AC90,AC90-BC198,MIN(-SUM(BT198:$BU198),AC90-BC198))","v":0},{"$f":"IF(BD198>AD90,AD90-BD198,MIN(-SUM(BU198:$BU198),AD90-BD198))","v":0},null,0,0]
["Leavers","2020-05-01",{"$f":"IF($B199>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B199))+IF(B199<DATE(2020,2,28),0,1)+IF($B199>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B199>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E199+F199+IF(C199=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B199,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C199=1,INPUTS!L$45,IF(C199=0,INPUTS!K$45,IF(C199=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D92)","v":2.9290977171155938E-3},{"$f":"IF(B199>=DATE(2023,2,1),0,IF(E199-D91+D90<0,-(E199-D91+D90),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B199,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,110114878.21908772,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171129336E-3,2.9290977171129336E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171129336E-3,2.9290977171129336E-3,2.9290977171155938E-3,null,{"$f":"IF(AR199>R91,R91-AR199,MIN(-SUM(BI199:$BU199),R91-AR199))","v":0},{"$f":"IF(AS199>S91,S91-AS199,MIN(-SUM(BJ199:$BU199),S91-AS199))","v":0},{"$f":"IF(AT199>T91,T91-AT199,MIN(-SUM(BK199:$BU199),T91-AT199))","v":0},{"$f":"IF(AU199>U91,U91-AU199,MIN(-SUM(BL199:$BU199),U91-AU199))","v":0},{"$f":"IF(AV199>V91,V91-AV199,MIN(-SUM(BM199:$BU199),V91-AV199))","v":0},{"$f":"IF(AW199>W91,W91-AW199,MIN(-SUM(BN199:$BU199),W91-AW199))","v":0},{"$f":"IF(AX199>X91,X91-AX199,MIN(-SUM(BO199:$BU199),X91-AX199))","v":0},{"$f":"IF(AY199>Y91,Y91-AY199,MIN(-SUM(BP199:$BU199),Y91-AY199))","v":0},{"$f":"IF(AZ199>Z91,Z91-AZ199,MIN(-SUM(BQ199:$BU199),Z91-AZ199))","v":0},{"$f":"IF(BA199>AA91,AA91-BA199,MIN(-SUM(BR199:$BU199),AA91-BA199))","v":0},{"$f":"IF(BB199>AB91,AB91-BB199,MIN(-SUM(BS199:$BU199),AB91-BB199))","v":0},{"$f":"IF(BC199>AC91,AC91-BC199,MIN(-SUM(BT199:$BU199),AC91-BC199))","v":0},{"$f":"IF(BD199>AD91,AD91-BD199,MIN(-SUM(BU199:$BU199),AD91-BD199))","v":0},null,0,0]
["Leavers","2020-04-01",{"$f":"IF($B200>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B200))+IF(B200<DATE(2020,2,28),0,1)+IF($B200>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B200>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E200+F200+IF(C200=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B200,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C200=1,INPUTS!L$45,IF(C200=0,INPUTS!K$45,IF(C200=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D93)","v":2.9290977171155938E-3},{"$f":"IF(B200>=DATE(2023,2,1),0,IF(E200-D92+D91<0,-(E200-D92+D91),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B200,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,108168004.92186773,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128859E-3,2.9290977171128859E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128859E-3,2.9290977171128859E-3,2.9290977171155938E-3,null,{"$f":"IF(AR200>R92,R92-AR200,MIN(-SUM(BI200:$BU200),R92-AR200))","v":0},{"$f":"IF(AS200>S92,S92-AS200,MIN(-SUM(BJ200:$BU200),S92-AS200))","v":0},{"$f":"IF(AT200>T92,T92-AT200,MIN(-SUM(BK200:$BU200),T92-AT200))","v":0},{"$f":"IF(AU200>U92,U92-AU200,MIN(-SUM(BL200:$BU200),U92-AU200))","v":0},{"$f":"IF(AV200>V92,V92-AV200,MIN(-SUM(BM200:$BU200),V92-AV200))","v":0},{"$f":"IF(AW200>W92,W92-AW200,MIN(-SUM(BN200:$BU200),W92-AW200))","v":0},{"$f":"IF(AX200>X92,X92-AX200,MIN(-SUM(BO200:$BU200),X92-AX200))","v":0},{"$f":"IF(AY200>Y92,Y92-AY200,MIN(-SUM(BP200:$BU200),Y92-AY200))","v":0},{"$f":"IF(AZ200>Z92,Z92-AZ200,MIN(-SUM(BQ200:$BU200),Z92-AZ200))","v":0},{"$f":"IF(BA200>AA92,AA92-BA200,MIN(-SUM(BR200:$BU200),AA92-BA200))","v":0},{"$f":"IF(BB200>AB92,AB92-BB200,MIN(-SUM(BS200:$BU200),AB92-BB200))","v":0},{"$f":"IF(BC200>AC92,AC92-BC200,MIN(-SUM(BT200:$BU200),AC92-BC200))","v":0},{"$f":"IF(BD200>AD92,AD92-BD200,MIN(-SUM(BU200:$BU200),AD92-BD200))","v":0},null,0,0]
["Leavers","2020-03-01",{"$f":"IF($B201>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B201))+IF(B201<DATE(2020,2,28),0,1)+IF($B201>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B201>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E201+F201+IF(C201=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B201,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C201=1,INPUTS!L$45,IF(C201=0,INPUTS!K$45,IF(C201=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D94)","v":2.9290977171155938E-3},{"$f":"IF(B201>=DATE(2023,2,1),0,IF(E201-D93+D92<0,-(E201-D93+D92),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B201,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,106316410.81330691,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717112839E-3,2.929097717112839E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717112839E-3,2.929097717112839E-3,2.9290977171155938E-3,null,{"$f":"IF(AR201>R93,R93-AR201,MIN(-SUM(BI201:$BU201),R93-AR201))","v":0},{"$f":"IF(AS201>S93,S93-AS201,MIN(-SUM(BJ201:$BU201),S93-AS201))","v":0},{"$f":"IF(AT201>T93,T93-AT201,MIN(-SUM(BK201:$BU201),T93-AT201))","v":0},{"$f":"IF(AU201>U93,U93-AU201,MIN(-SUM(BL201:$BU201),U93-AU201))","v":0},{"$f":"IF(AV201>V93,V93-AV201,MIN(-SUM(BM201:$BU201),V93-AV201))","v":0},{"$f":"IF(AW201>W93,W93-AW201,MIN(-SUM(BN201:$BU201),W93-AW201))","v":0},{"$f":"IF(AX201>X93,X93-AX201,MIN(-SUM(BO201:$BU201),X93-AX201))","v":0},{"$f":"IF(AY201>Y93,Y93-AY201,MIN(-SUM(BP201:$BU201),Y93-AY201))","v":0},{"$f":"IF(AZ201>Z93,Z93-AZ201,MIN(-SUM(BQ201:$BU201),Z93-AZ201))","v":0},{"$f":"IF(BA201>AA93,AA93-BA201,MIN(-SUM(BR201:$BU201),AA93-BA201))","v":0},{"$f":"IF(BB201>AB93,AB93-BB201,MIN(-SUM(BS201:$BU201),AB93-BB201))","v":0},{"$f":"IF(BC201>AC93,AC93-BC201,MIN(-SUM(BT201:$BU201),AC93-BC201))","v":0},{"$f":"IF(BD201>AD93,AD93-BD201,MIN(-SUM(BU201:$BU201),AD93-BD201))","v":0},null,0,0]
["Leavers","2020-02-01",{"$f":"IF($B202>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B202))+IF(B202<DATE(2020,2,28),0,1)+IF($B202>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B202>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E202+F202+IF(C202=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B202,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":172376.01312013119},{"$f":"IF(C202=1,INPUTS!L$45,IF(C202=0,INPUTS!K$45,IF(C202=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D95)","v":172376.01312013119},{"$f":"IF(B202>=DATE(2023,2,1),0,IF(E202-D94+D93<0,-(E202-D94+D93),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B202,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,172376.01312013119,null,null,null,null,null,118948241.52895907,null,502.44325861025709,1948.8743075045436,599.90932971646475,{"$f":"AU202+BK202","v":539.41475321441749},1739.3091071714118,364.72997411952485,1520.7003358543504,2028.3831789844157,1817.6166713921973,2202.1802139926854,2307.2397968668874,2630.8300577059031,154174.38213485319,172376.01311998625,172376.01312013119,null,null,null,null,null,null,null,null,null,null,null,502.44325861025709,1948.8743075045436,599.90932971646475,539.41475321441749,1739.3091071714118,364.72997411952485,1520.7003358543504,2028.3831789844157,1817.6166713921973,2202.1802139926854,2307.2397968668874,2630.8300577059031,154174.38213485319,172376.01311998625,172376.01312013119,null,{"$f":"IF(AR202>R94,R94-AR202,MIN(-SUM(BI202:$BU202),R94-AR202))","v":0},{"$f":"IF(AS202>S94,S94-AS202,MIN(-SUM(BJ202:$BU202),S94-AS202))","v":0},{"$f":"IF(AT202>T94,T94-AT202,MIN(-SUM(BK202:$BU202),T94-AT202))","v":0},{"$f":"IF(AU202>U94,U94-AU202,MIN(-SUM(BL202:$BU202),U94-AU202))","v":0},{"$f":"IF(AV202>V94,V94-AV202,MIN(-SUM(BM202:$BU202),V94-AV202))","v":0},{"$f":"IF(AW202>W94,W94-AW202,MIN(-SUM(BN202:$BU202),W94-AW202))","v":0},{"$f":"IF(AX202>X94,X94-AX202,MIN(-SUM(BO202:$BU202),X94-AX202))","v":0},{"$f":"IF(AY202>Y94,Y94-AY202,MIN(-SUM(BP202:$BU202),Y94-AY202))","v":0},{"$f":"IF(AZ202>Z94,Z94-AZ202,MIN(-SUM(BQ202:$BU202),Z94-AZ202))","v":0},{"$f":"IF(BA202>AA94,AA94-BA202,MIN(-SUM(BR202:$BU202),AA94-BA202))","v":0},{"$f":"IF(BB202>AB94,AB94-BB202,MIN(-SUM(BS202:$BU202),AB94-BB202))","v":0},{"$f":"IF(BC202>AC94,AC94-BC202,MIN(-SUM(BT202:$BU202),AC94-BC202))","v":0},{"$f":"IF(BD202>AD94,AD94-BD202,MIN(-SUM(BU202:$BU202),AD94-BD202))","v":0},null,0,0]
["Leavers","2020-01-01",{"$f":"IF($B203>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B203))+IF(B203<DATE(2020,2,28),0,1)+IF($B203>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B203>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E203+F203+IF(C203=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B203,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":163977.47683476834},{"$f":"IF(C203=1,INPUTS!L$45,IF(C203=0,INPUTS!K$45,IF(C203=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D96)","v":163977.47683476834},{"$f":"IF(B203>=DATE(2023,2,1),0,IF(E203-D95+D94<0,-(E203-D95+D94),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B203,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,163977.47683476834,null,null,null,null,null,118461976.93544608,null,{"$f":"AR203+BH203","v":932.05561707310653},383.07583835562048,388.04110657479805,1336.4862485660681,292.34311744116349,1255.4669587217113,1711.8791639788058,1560.530615807575,1917.0180448556694,2031.6086539983194,2339.1294942811655,1572.2166023677742,148257.62537260813,163977.47683462992,163977.47683476834,null,null,null,null,null,null,null,null,null,null,null,932.05561707310653,383.07583835562048,388.04110657479805,1336.4862485660681,292.34311744116349,1255.4669587217113,1711.8791639788058,1560.530615807575,1917.0180448556694,2031.6086539983194,2339.1294942811655,1572.2166023677742,148257.62537260813,163977.47683462992,163977.47683476834,null,{"$f":"IF(AR203>R95,R95-AR203,MIN(-SUM(BI203:$BU203),R95-AR203))","v":0},{"$f":"IF(AS203>S95,S95-AS203,MIN(-SUM(BJ203:$BU203),S95-AS203))","v":0},{"$f":"IF(AT203>T95,T95-AT203,MIN(-SUM(BK203:$BU203),T95-AT203))","v":0},{"$f":"IF(AU203>U95,U95-AU203,MIN(-SUM(BL203:$BU203),U95-AU203))","v":0},{"$f":"IF(AV203>V95,V95-AV203,MIN(-SUM(BM203:$BU203),V95-AV203))","v":0},{"$f":"IF(AW203>W95,W95-AW203,MIN(-SUM(BN203:$BU203),W95-AW203))","v":0},{"$f":"IF(AX203>X95,X95-AX203,MIN(-SUM(BO203:$BU203),X95-AX203))","v":0},{"$f":"IF(AY203>Y95,Y95-AY203,MIN(-SUM(BP203:$BU203),Y95-AY203))","v":0},{"$f":"IF(AZ203>Z95,Z95-AZ203,MIN(-SUM(BQ203:$BU203),Z95-AZ203))","v":0},{"$f":"IF(BA203>AA95,AA95-BA203,MIN(-SUM(BR203:$BU203),AA95-BA203))","v":0},{"$f":"IF(BB203>AB95,AB95-BB203,MIN(-SUM(BS203:$BU203),AB95-BB203))","v":0},{"$f":"IF(BC203>AC95,AC95-BC203,MIN(-SUM(BT203:$BU203),AC95-BC203))","v":0},{"$f":"IF(BD203>AD95,AD95-BD203,MIN(-SUM(BU203:$BU203),AD95-BD203))","v":0},null,0,0]
["Leavers","2019-12-01",{"$f":"IF($B204>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B204))+IF(B204<DATE(2020,2,28),0,1)+IF($B204>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B204>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E204+F204+IF(C204=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B204,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":164423.39534645344},{"$f":"IF(C204=1,INPUTS!L$45,IF(C204=0,INPUTS!K$45,IF(C204=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D97)","v":164423.39534645344},{"$f":"IF(B204>=DATE(2023,2,1),0,IF(E204-D96+D95<0,-(E204-D96+D95),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B204,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,164423.39534645344,null,null,null,null,null,118019053.15563966,null,193.04853304868664,261.09859787305675,1013.0969162446776,236.70973405852692,1060.3913388082622,1489.2862340926072,1387.8508350831758,1734.3932251532426,1863.6689128742244,2170.505792785108,1473.116945965576,5077.3499289131942,146462.87835141379,164423.39534631412,164423.39534645344,null,null,null,null,null,null,null,null,null,null,null,193.04853304868664,261.09859787305675,1013.0969162446776,236.70973405852692,1060.3913388082622,1489.2862340926072,1387.8508350831758,1734.3932251532426,1863.6689128742244,2170.505792785108,1473.116945965576,5077.3499289131942,146462.87835141379,164423.39534631412,164423.39534645344,null,{"$f":"IF(AR204>R96,R96-AR204,MIN(-SUM(BI204:$BU204),R96-AR204))","v":0},{"$f":"IF(AS204>S96,S96-AS204,MIN(-SUM(BJ204:$BU204),S96-AS204))","v":0},{"$f":"IF(AT204>T96,T96-AT204,MIN(-SUM(BK204:$BU204),T96-AT204))","v":0},{"$f":"IF(AU204>U96,U96-AU204,MIN(-SUM(BL204:$BU204),U96-AU204))","v":0},{"$f":"IF(AV204>V96,V96-AV204,MIN(-SUM(BM204:$BU204),V96-AV204))","v":0},{"$f":"IF(AW204>W96,W96-AW204,MIN(-SUM(BN204:$BU204),W96-AW204))","v":0},{"$f":"IF(AX204>X96,X96-AX204,MIN(-SUM(BO204:$BU204),X96-AX204))","v":0},{"$f":"IF(AY204>Y96,Y96-AY204,MIN(-SUM(BP204:$BU204),Y96-AY204))","v":0},{"$f":"IF(AZ204>Z96,Z96-AZ204,MIN(-SUM(BQ204:$BU204),Z96-AZ204))","v":0},{"$f":"IF(BA204>AA96,AA96-BA204,MIN(-SUM(BR204:$BU204),AA96-BA204))","v":0},{"$f":"IF(BB204>AB96,AB96-BB204,MIN(-SUM(BS204:$BU204),AB96-BB204))","v":0},{"$f":"IF(BC204>AC96,AC96-BC204,MIN(-SUM(BT204:$BU204),AC96-BC204))","v":0},{"$f":"IF(BD204>AD96,AD96-BD204,MIN(-SUM(BU204:$BU204),AD96-BD204))","v":0},null,0,0]
["Leavers","2019-11-01",{"$f":"IF($B205>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B205))+IF(B205<DATE(2020,2,28),0,1)+IF($B205>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B205>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E205+F205+IF(C205=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B205,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":165586.47017220172},{"$f":"IF(C205=1,INPUTS!L$45,IF(C205=0,INPUTS!K$45,IF(C205=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D98)","v":165586.47017220172},{"$f":"IF(B205>=DATE(2023,2,1),0,IF(E205-D97+D96<0,-(E205-D97+D96),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B205,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,165586.47017220172,null,null,null,null,null,117941101.06993645,null,131.74462199032067,682.54157772256929,179.66299922408021,859.70642680392655,1259.5185253494883,1208.9772148408952,1544.5184151207993,1688.3789762681886,1993.7663383238144,1368.7789651916537,4763.8291705659594,5128.4135149757285,144776.63342568389,165586.47017206132,165586.47017220172,null,null,null,null,null,null,null,null,null,null,null,131.74462199032067,682.54157772256929,179.66299922408021,859.70642680392655,1259.5185253494883,1208.9772148408952,1544.5184151207993,1688.3789762681886,1993.7663383238144,1368.7789651916537,4763.8291705659594,5128.4135149757285,144776.63342568389,165586.47017206132,165586.47017220172,null,{"$f":"IF(AR205>R97,R97-AR205,MIN(-SUM(BI205:$BU205),R97-AR205))","v":0},{"$f":"IF(AS205>S97,S97-AS205,MIN(-SUM(BJ205:$BU205),S97-AS205))","v":0},{"$f":"IF(AT205>T97,T97-AT205,MIN(-SUM(BK205:$BU205),T97-AT205))","v":0},{"$f":"IF(AU205>U97,U97-AU205,MIN(-SUM(BL205:$BU205),U97-AU205))","v":0},{"$f":"IF(AV205>V97,V97-AV205,MIN(-SUM(BM205:$BU205),V97-AV205))","v":0},{"$f":"IF(AW205>W97,W97-AW205,MIN(-SUM(BN205:$BU205),W97-AW205))","v":0},{"$f":"IF(AX205>X97,X97-AX205,MIN(-SUM(BO205:$BU205),X97-AX205))","v":0},{"$f":"IF(AY205>Y97,Y97-AY205,MIN(-SUM(BP205:$BU205),Y97-AY205))","v":0},{"$f":"IF(AZ205>Z97,Z97-AZ205,MIN(-SUM(BQ205:$BU205),Z97-AZ205))","v":0},{"$f":"IF(BA205>AA97,AA97-BA205,MIN(-SUM(BR205:$BU205),AA97-BA205))","v":0},{"$f":"IF(BB205>AB97,AB97-BB205,MIN(-SUM(BS205:$BU205),AB97-BB205))","v":0},{"$f":"IF(BC205>AC97,AC97-BC205,MIN(-SUM(BT205:$BU205),AC97-BC205))","v":0},{"$f":"IF(BD205>AD97,AD97-BD205,MIN(-SUM(BU205:$BU205),AD97-BD205))","v":0},null,0,0]
["Leavers","2019-10-01",{"$f":"IF($B206>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B206))+IF(B206<DATE(2020,2,28),0,1)+IF($B206>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B206>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E206+F206+IF(C206=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B206,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":164314.80781057809},{"$f":"IF(C206=1,INPUTS!L$45,IF(C206=0,INPUTS!K$45,IF(C206=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D99)","v":164314.80781057809},{"$f":"IF(B206>=DATE(2023,2,1),0,IF(E206-D98+D97<0,-(E206-D98+D97),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B206,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,164314.80781057809,null,null,null,null,null,117656818.47414705,null,339.94291235876415,119.47637913555786,644.07248483624471,1007.922995636782,1009.2064817896537,1328.0079519692595,1484.0360051238108,1782.7938382609545,1240.9921210860311,4368.8925131522928,4749.1718567238095,5119.7959123363071,141120.49635802896,164314.80781043842,164314.80781057809,null,null,null,null,null,null,null,null,null,null,null,339.94291235876415,119.47637913555786,644.07248483624471,1007.922995636782,1009.2064817896537,1328.0079519692595,1484.0360051238108,1782.7938382609545,1240.9921210860311,4368.8925131522928,4749.1718567238095,5119.7959123363071,141120.49635802896,164314.80781043842,164314.80781057809,null,{"$f":"IF(AR206>R98,R98-AR206,MIN(-SUM(BI206:$BU206),R98-AR206))","v":0},{"$f":"IF(AS206>S98,S98-AS206,MIN(-SUM(BJ206:$BU206),S98-AS206))","v":0},{"$f":"IF(AT206>T98,T98-AT206,MIN(-SUM(BK206:$BU206),T98-AT206))","v":0},{"$f":"IF(AU206>U98,U98-AU206,MIN(-SUM(BL206:$BU206),U98-AU206))","v":0},{"$f":"IF(AV206>V98,V98-AV206,MIN(-SUM(BM206:$BU206),V98-AV206))","v":0},{"$f":"IF(AW206>W98,W98-AW206,MIN(-SUM(BN206:$BU206),W98-AW206))","v":0},{"$f":"IF(AX206>X98,X98-AX206,MIN(-SUM(BO206:$BU206),X98-AX206))","v":0},{"$f":"IF(AY206>Y98,Y98-AY206,MIN(-SUM(BP206:$BU206),Y98-AY206))","v":0},{"$f":"IF(AZ206>Z98,Z98-AZ206,MIN(-SUM(BQ206:$BU206),Z98-AZ206))","v":0},{"$f":"IF(BA206>AA98,AA98-BA206,MIN(-SUM(BR206:$BU206),AA98-BA206))","v":0},{"$f":"IF(BB206>AB98,AB98-BB206,MIN(-SUM(BS206:$BU206),AB98-BB206))","v":0},{"$f":"IF(BC206>AC98,AC98-BC206,MIN(-SUM(BT206:$BU206),AC98-BC206))","v":0},{"$f":"IF(BD206>AD98,AD98-BD206,MIN(-SUM(BU206:$BU206),AD98-BD206))","v":0},null,0,0]
["Leavers","2019-09-01",{"$f":"IF($B207>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B207))+IF(B207<DATE(2020,2,28),0,1)+IF($B207>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B207>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E207+F207+IF(C207=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B207,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":166356.46801968018},{"$f":"IF(C207=1,INPUTS!L$45,IF(C207=0,INPUTS!K$45,IF(C207=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D100)","v":166356.46801968018},{"$f":"IF(B207>=DATE(2023,2,1),0,IF(E207-D99+D98<0,-(E207-D99+D98),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B207,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,166356.46801968018,null,null,null,null,null,117157950.3421002,null,60.824351524622138,437.81123630980102,771.88197514913099,825.56647738385664,1133.2405237289249,1304.4331823115738,1601.9751724980601,1134.4527510609287,4049.5613547836683,4452.9151092220645,4847.4049982245187,5233.1515989185164,140503.24928842252,166356.46801953818,166356.46801968018,null,null,null,null,null,null,null,null,null,null,null,60.824351524622138,437.81123630980102,771.88197514913099,825.56647738385664,1133.2405237289249,1304.4331823115738,1601.9751724980601,1134.4527510609287,4049.5613547836683,4452.9151092220645,4847.4049982245187,5233.1515989185164,140503.24928842252,166356.46801953818,166356.46801968018,null,{"$f":"IF(AR207>R99,R99-AR207,MIN(-SUM(BI207:$BU207),R99-AR207))","v":0},{"$f":"IF(AS207>S99,S99-AS207,MIN(-SUM(BJ207:$BU207),S99-AS207))","v":0},{"$f":"IF(AT207>T99,T99-AT207,MIN(-SUM(BK207:$BU207),T99-AT207))","v":0},{"$f":"IF(AU207>U99,U99-AU207,MIN(-SUM(BL207:$BU207),U99-AU207))","v":0},{"$f":"IF(AV207>V99,V99-AV207,MIN(-SUM(BM207:$BU207),V99-AV207))","v":0},{"$f":"IF(AW207>W99,W99-AW207,MIN(-SUM(BN207:$BU207),W99-AW207))","v":0},{"$f":"IF(AX207>X99,X99-AX207,MIN(-SUM(BO207:$BU207),X99-AX207))","v":0},{"$f":"IF(AY207>Y99,Y99-AY207,MIN(-SUM(BP207:$BU207),Y99-AY207))","v":0},{"$f":"IF(AZ207>Z99,Z99-AZ207,MIN(-SUM(BQ207:$BU207),Z99-AZ207))","v":0},{"$f":"IF(BA207>AA99,AA99-BA207,MIN(-SUM(BR207:$BU207),AA99-BA207))","v":0},{"$f":"IF(BB207>AB99,AB99-BB207,MIN(-SUM(BS207:$BU207),AB99-BB207))","v":0},{"$f":"IF(BC207>AC99,AC99-BC207,MIN(-SUM(BT207:$BU207),AC99-BC207))","v":0},{"$f":"IF(BD207>AD99,AD99-BD207,MIN(-SUM(BU207:$BU207),AD99-BD207))","v":0},null,0,0]
["Leavers","2019-08-01",{"$f":"IF($B208>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B208))+IF(B208<DATE(2020,2,28),0,1)+IF($B208>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B208>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E208+F208+IF(C208=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B208,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":166553.06426814265},{"$f":"IF(C208=1,INPUTS!L$45,IF(C208=0,INPUTS!K$45,IF(C208=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D101)","v":166553.06426814265},{"$f":"IF(B208>=DATE(2023,2,1),0,IF(E208-D100+D99<0,-(E208-D100+D99),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B208,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,166553.06426814265,null,null,null,null,null,116563162.59492673,null,220.59785184911939,519.30905226664402,625.75213337456296,917.53951384186621,1101.7367832180887,1393.7077424717693,1008.9823117431475,3664.1379726351074,4085.3706151959555,4498.7332699520839,4904.3152500482511,5302.205152048311,138310.67661935487,166553.06426799978,166553.06426814265,null,null,null,null,null,null,null,null,null,null,null,220.59785184911939,519.30905226664402,625.75213337456296,917.53951384186621,1101.7367832180887,1393.7077424717693,1008.9823117431475,3664.1379726351074,4085.3706151959555,4498.7332699520839,4904.3152500482511,5302.205152048311,138310.67661935487,166553.06426799978,166553.06426814265,null,{"$f":"IF(AR208>R100,R100-AR208,MIN(-SUM(BI208:$BU208),R100-AR208))","v":0},{"$f":"IF(AS208>S100,S100-AS208,MIN(-SUM(BJ208:$BU208),S100-AS208))","v":0},{"$f":"IF(AT208>T100,T100-AT208,MIN(-SUM(BK208:$BU208),T100-AT208))","v":0},{"$f":"IF(AU208>U100,U100-AU208,MIN(-SUM(BL208:$BU208),U100-AU208))","v":0},{"$f":"IF(AV208>V100,V100-AV208,MIN(-SUM(BM208:$BU208),V100-AV208))","v":0},{"$f":"IF(AW208>W100,W100-AW208,MIN(-SUM(BN208:$BU208),W100-AW208))","v":0},{"$f":"IF(AX208>X100,X100-AX208,MIN(-SUM(BO208:$BU208),X100-AX208))","v":0},{"$f":"IF(AY208>Y100,Y100-AY208,MIN(-SUM(BP208:$BU208),Y100-AY208))","v":0},{"$f":"IF(AZ208>Z100,Z100-AZ208,MIN(-SUM(BQ208:$BU208),Z100-AZ208))","v":0},{"$f":"IF(BA208>AA100,AA100-BA208,MIN(-SUM(BR208:$BU208),AA100-BA208))","v":0},{"$f":"IF(BB208>AB100,AB100-BB208,MIN(-SUM(BS208:$BU208),AB100-BB208))","v":0},{"$f":"IF(BC208>AC100,AC100-BC208,MIN(-SUM(BT208:$BU208),AC100-BC208))","v":0},{"$f":"IF(BD208>AD100,AD100-BD208,MIN(-SUM(BU208:$BU208),AD100-BD208))","v":0},null,0,0]
["Leavers","2019-07-01",{"$f":"IF($B209>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B209))+IF(B209<DATE(2020,2,28),0,1)+IF($B209>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B209>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E209+F209+IF(C209=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B209,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":166299.73185731855},{"$f":"IF(C209=1,INPUTS!L$45,IF(C209=0,INPUTS!K$45,IF(C209=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D102)","v":166299.73185731855},{"$f":"IF(B209>=DATE(2023,2,1),0,IF(E209-D101+D100<0,-(E209-D101+D100),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B209,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,166299.73185731855,null,null,null,null,null,115662149.53402492,null,261.65543642182649,420.98897834284338,695.46034182394305,892.03471477829703,1177.1529193923229,877.82630171747428,3258.9824354163093,3696.6839750419094,4127.6065946056315,4551.811995654366,4969.3615068129084,5380.3160851916682,135989.85057197526,166299.73185717475,166299.73185731855,null,null,null,null,null,null,null,null,null,null,null,261.65543642182649,420.98897834284338,695.46034182394305,892.03471477829703,1177.1529193923229,877.82630171747428,3258.9824354163093,3696.6839750419094,4127.6065946056315,4551.811995654366,4969.3615068129084,5380.3160851916682,135989.85057197526,166299.73185717475,166299.73185731855,null,{"$f":"IF(AR209>R101,R101-AR209,MIN(-SUM(BI209:$BU209),R101-AR209))","v":0},{"$f":"IF(AS209>S101,S101-AS209,MIN(-SUM(BJ209:$BU209),S101-AS209))","v":0},{"$f":"IF(AT209>T101,T101-AT209,MIN(-SUM(BK209:$BU209),T101-AT209))","v":0},{"$f":"IF(AU209>U101,U101-AU209,MIN(-SUM(BL209:$BU209),U101-AU209))","v":0},{"$f":"IF(AV209>V101,V101-AV209,MIN(-SUM(BM209:$BU209),V101-AV209))","v":0},{"$f":"IF(AW209>W101,W101-AW209,MIN(-SUM(BN209:$BU209),W101-AW209))","v":0},{"$f":"IF(AX209>X101,X101-AX209,MIN(-SUM(BO209:$BU209),X101-AX209))","v":0},{"$f":"IF(AY209>Y101,Y101-AY209,MIN(-SUM(BP209:$BU209),Y101-AY209))","v":0},{"$f":"IF(AZ209>Z101,Z101-AZ209,MIN(-SUM(BQ209:$BU209),Z101-AZ209))","v":0},{"$f":"IF(BA209>AA101,AA101-BA209,MIN(-SUM(BR209:$BU209),AA101-BA209))","v":0},{"$f":"IF(BB209>AB101,AB101-BB209,MIN(-SUM(BS209:$BU209),AB101-BB209))","v":0},{"$f":"IF(BC209>AC101,AC101-BC209,MIN(-SUM(BT209:$BU209),AC101-BC209))","v":0},{"$f":"IF(BD209>AD101,AD101-BD209,MIN(-SUM(BU209:$BU209),AD101-BD209))","v":0},null,0,0]
["Leavers","2019-06-01",{"$f":"IF($B210>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B210))+IF(B210<DATE(2020,2,28),0,1)+IF($B210>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B210>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E210+F210+IF(C210=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B210,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":166631.43542435422},{"$f":"IF(C210=1,INPUTS!L$45,IF(C210=0,INPUTS!K$45,IF(C210=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D103)","v":166631.43542435422},{"$f":"IF(B210>=DATE(2023,2,1),0,IF(E210-D102+D101<0,-(E210-D102+D101),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B210,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,166631.43542435422,null,null,null,null,null,114567851.82454573,null,213.2390400272032,470.37056128169991,679.72931420371071,958.18801953629099,745.40280540635695,2850.5959025643315,3305.6623072465031,3755.1086062906188,4198.9732915569693,4637.2946990537957,5070.1110092330518,5497.4602472862052,134249.29962052207,166631.43542420882,166631.43542435422,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N102,0,$D210*R102*R$4/$P210)","v":213.2390400272032},470.37056128169991,679.72931420371071,958.18801953629099,745.40280540635695,2850.5959025643315,3305.6623072465031,3755.1086062906188,4198.9732915569693,4637.2946990537957,5070.1110092330518,5497.4602472862052,134249.29962052207,166631.43542420882,166631.43542435422,null,{"$f":"IF(AR210>R102,R102-AR210,MIN(-SUM(BI210:$BU210),R102-AR210))","v":0},{"$f":"IF(AS210>S102,S102-AS210,MIN(-SUM(BJ210:$BU210),S102-AS210))","v":0},{"$f":"IF(AT210>T102,T102-AT210,MIN(-SUM(BK210:$BU210),T102-AT210))","v":0},{"$f":"IF(AU210>U102,U102-AU210,MIN(-SUM(BL210:$BU210),U102-AU210))","v":0},{"$f":"IF(AV210>V102,V102-AV210,MIN(-SUM(BM210:$BU210),V102-AV210))","v":0},{"$f":"IF(AW210>W102,W102-AW210,MIN(-SUM(BN210:$BU210),W102-AW210))","v":0},{"$f":"IF(AX210>X102,X102-AX210,MIN(-SUM(BO210:$BU210),X102-AX210))","v":0},{"$f":"IF(AY210>Y102,Y102-AY210,MIN(-SUM(BP210:$BU210),Y102-AY210))","v":0},{"$f":"IF(AZ210>Z102,Z102-AZ210,MIN(-SUM(BQ210:$BU210),Z102-AZ210))","v":0},{"$f":"IF(BA210>AA102,AA102-BA210,MIN(-SUM(BR210:$BU210),AA102-BA210))","v":0},{"$f":"IF(BB210>AB102,AB102-BB210,MIN(-SUM(BS210:$BU210),AB102-BB210))","v":0},{"$f":"IF(BC210>AC102,AC102-BC210,MIN(-SUM(BT210:$BU210),AC102-BC210))","v":0},{"$f":"IF(BD210>AD102,AD102-BD210,MIN(-SUM(BU210:$BU210),AD102-BD210))","v":0},null,0,0]
["Leavers","2019-05-01",{"$f":"IF($B211>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B211))+IF(B211<DATE(2020,2,28),0,1)+IF($B211>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B211>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E211+F211+IF(C211=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B211,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":166713.02460024599},{"$f":"IF(C211=1,INPUTS!L$45,IF(C211=0,INPUTS!K$45,IF(C211=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D104)","v":166713.02460024599},{"$f":"IF(B211>=DATE(2023,2,1),0,IF(E211-D103+D102<0,-(E211-D103+D102),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B211,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,166713.02460024599,null,null,null,null,null,113298313.66126716,null,238.28767013476804,459.80811479035464,730.27308350912142,606.87137831033795,2421.1035208779258,2892.110635019741,3358.7600300733325,3821.0716865172308,4279.0655441571598,4732.7615021260235,5182.1794188839231,5627.3391122181429,132363.3929034808,166713.02460009884,166713.02460024599,null,null,null,null,null,null,null,null,null,null,null,238.28767013476804,459.80811479035464,730.27308350912142,606.87137831033795,2421.1035208779258,2892.110635019741,3358.7600300733325,3821.0716865172308,4279.0655441571598,4732.7615021260235,5182.1794188839231,5627.3391122181429,132363.3929034808,166713.02460009884,166713.02460024599,null,{"$f":"IF(AR211>R103,R103-AR211,MIN(-SUM(BI211:$BU211),R103-AR211))","v":0},{"$f":"IF(AS211>S103,S103-AS211,MIN(-SUM(BJ211:$BU211),S103-AS211))","v":0},{"$f":"IF(AT211>T103,T103-AT211,MIN(-SUM(BK211:$BU211),T103-AT211))","v":0},{"$f":"IF(AU211>U103,U103-AU211,MIN(-SUM(BL211:$BU211),U103-AU211))","v":0},{"$f":"IF(AV211>V103,V103-AV211,MIN(-SUM(BM211:$BU211),V103-AV211))","v":0},{"$f":"IF(AW211>W103,W103-AW211,MIN(-SUM(BN211:$BU211),W103-AW211))","v":0},{"$f":"IF(AX211>X103,X103-AX211,MIN(-SUM(BO211:$BU211),X103-AX211))","v":0},{"$f":"IF(AY211>Y103,Y103-AY211,MIN(-SUM(BP211:$BU211),Y103-AY211))","v":0},{"$f":"IF(AZ211>Z103,Z103-AZ211,MIN(-SUM(BQ211:$BU211),Z103-AZ211))","v":0},{"$f":"IF(BA211>AA103,AA103-BA211,MIN(-SUM(BR211:$BU211),AA103-BA211))","v":0},{"$f":"IF(BB211>AB103,AB103-BB211,MIN(-SUM(BS211:$BU211),AB103-BB211))","v":0},{"$f":"IF(BC211>AC103,AC103-BC211,MIN(-SUM(BT211:$BU211),AC103-BC211))","v":0},{"$f":"IF(BD211>AD103,AD103-BD211,MIN(-SUM(BU211:$BU211),AD103-BD211))","v":0},null,0,0]
["Leavers","2019-04-01",{"$f":"IF($B212>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B212))+IF(B212<DATE(2020,2,28),0,1)+IF($B212>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B212>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E212+F212+IF(C212=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B212,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":166884.5037925379},{"$f":"IF(C212=1,INPUTS!L$45,IF(C212=0,INPUTS!K$45,IF(C212=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D105)","v":166884.5037925379},{"$f":"IF(B212>=DATE(2023,2,1),0,IF(E212-D104+D103<0,-(E212-D104+D103),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B212,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,166884.5037925379,null,null,null,null,null,111813310.30588315,null,233.54562621907584,495.30052503822435,463.74933208192624,1976.4249387290581,2462.9932133919397,2946.5601246859037,3427.1325829303637,3904.7174984447388,4379.3217815484441,4850.9523425608977,5319.6160918015148,5785.3199395897154,130638.86979536686,166884.50379238866,166884.5037925379,null,null,null,null,null,null,null,null,null,null,null,233.54562621907584,495.30052503822435,463.74933208192624,1976.4249387290581,2462.9932133919397,2946.5601246859037,3427.1325829303637,3904.7174984447388,4379.3217815484441,4850.9523425608977,5319.6160918015148,5785.3199395897154,130638.86979536686,166884.50379238866,166884.5037925379,null,{"$f":"IF(AR212>R104,R104-AR212,MIN(-SUM(BI212:$BU212),R104-AR212))","v":0},{"$f":"IF(AS212>S104,S104-AS212,MIN(-SUM(BJ212:$BU212),S104-AS212))","v":0},{"$f":"IF(AT212>T104,T104-AT212,MIN(-SUM(BK212:$BU212),T104-AT212))","v":0},{"$f":"IF(AU212>U104,U104-AU212,MIN(-SUM(BL212:$BU212),U104-AU212))","v":0},{"$f":"IF(AV212>V104,V104-AV212,MIN(-SUM(BM212:$BU212),V104-AV212))","v":0},{"$f":"IF(AW212>W104,W104-AW212,MIN(-SUM(BN212:$BU212),W104-AW212))","v":0},{"$f":"IF(AX212>X104,X104-AX212,MIN(-SUM(BO212:$BU212),X104-AX212))","v":0},{"$f":"IF(AY212>Y104,Y104-AY212,MIN(-SUM(BP212:$BU212),Y104-AY212))","v":0},{"$f":"IF(AZ212>Z104,Z104-AZ212,MIN(-SUM(BQ212:$BU212),Z104-AZ212))","v":0},{"$f":"IF(BA212>AA104,AA104-BA212,MIN(-SUM(BR212:$BU212),AA104-BA212))","v":0},{"$f":"IF(BB212>AB104,AB104-BB212,MIN(-SUM(BS212:$BU212),AB104-BB212))","v":0},{"$f":"IF(BC212>AC104,AC104-BC212,MIN(-SUM(BT212:$BU212),AC104-BC212))","v":0},{"$f":"IF(BD212>AD104,AD104-BD212,MIN(-SUM(BU212:$BU212),AD104-BD212))","v":0},null,0,0]
["Leavers","2019-03-01",{"$f":"IF($B213>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B213))+IF(B213<DATE(2020,2,28),0,1)+IF($B213>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B213>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E213+F213+IF(C213=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B213,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":166867.53905289053},{"$f":"IF(C213=1,INPUTS!L$45,IF(C213=0,INPUTS!K$45,IF(C213=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D106)","v":166867.53905289053},{"$f":"IF(B213>=DATE(2023,2,1),0,IF(E213-D105+D104<0,-(E213-D105+D104),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B213,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,166867.53905289053,null,null,null,null,null,110119581.81216487,null,251.81534562463369,314.84372125599833,1511.8377652239917,2012.6970585019155,2512.0130375481363,3009.7857023626534,3506.0150529454677,4000.7010892965782,4493.8438114159853,4985.4432193036891,5475.4993129596905,5964.0120923839877,128829.03184391625,166867.53905273898,166867.53905289053,null,null,null,null,null,null,null,null,null,null,null,251.81534562463369,314.84372125599833,1511.8377652239917,2012.6970585019155,2512.0130375481363,3009.7857023626534,3506.0150529454677,4000.7010892965782,4493.8438114159853,4985.4432193036891,5475.4993129596905,5964.0120923839877,128829.03184391625,166867.53905273898,166867.53905289053,null,{"$f":"IF(AR213>R105,R105-AR213,MIN(-SUM(BI213:$BU213),R105-AR213))","v":0},{"$f":"IF(AS213>S105,S105-AS213,MIN(-SUM(BJ213:$BU213),S105-AS213))","v":0},{"$f":"IF(AT213>T105,T105-AT213,MIN(-SUM(BK213:$BU213),T105-AT213))","v":0},{"$f":"IF(AU213>U105,U105-AU213,MIN(-SUM(BL213:$BU213),U105-AU213))","v":0},{"$f":"IF(AV213>V105,V105-AV213,MIN(-SUM(BM213:$BU213),V105-AV213))","v":0},{"$f":"IF(AW213>W105,W105-AW213,MIN(-SUM(BN213:$BU213),W105-AW213))","v":0},{"$f":"IF(AX213>X105,X105-AX213,MIN(-SUM(BO213:$BU213),X105-AX213))","v":0},{"$f":"IF(AY213>Y105,Y105-AY213,MIN(-SUM(BP213:$BU213),Y105-AY213))","v":0},{"$f":"IF(AZ213>Z105,Z105-AZ213,MIN(-SUM(BQ213:$BU213),Z105-AZ213))","v":0},{"$f":"IF(BA213>AA105,AA105-BA213,MIN(-SUM(BR213:$BU213),AA105-BA213))","v":0},{"$f":"IF(BB213>AB105,AB105-BB213,MIN(-SUM(BS213:$BU213),AB105-BB213))","v":0},{"$f":"IF(BC213>AC105,AC105-BC213,MIN(-SUM(BT213:$BU213),AC105-BC213))","v":0},{"$f":"IF(BD213>AD105,AD105-BD213,MIN(-SUM(BU213:$BU213),AD105-BD213))","v":0},null,0,0]
["Leavers","2019-02-01",{"$f":"IF($B214>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B214))+IF(B214<DATE(2020,2,28),0,1)+IF($B214>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B214>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E214+F214+IF(C214=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B214,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":165150.51927019269},{"$f":"IF(C214=1,INPUTS!L$45,IF(C214=0,INPUTS!K$45,IF(C214=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D107)","v":165150.51927019269},{"$f":"IF(B214>=DATE(2023,2,1),0,IF(E214-D106+D105<0,-(E214-D106+D105),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B214,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,165150.51927019269,null,null,null,null,null,108185109.80009998,null,158.83041399336193,1018.4672151607823,1527.7008227411732,2036.9344303215646,2546.1680379019558,3055.4016454823463,3564.6352530627378,4073.8688606431292,4583.1024682235202,5092.3360758039116,5601.5696833843022,6110.8032909646927,125780.70107235658,165150.51927004007,165150.51927019269,null,null,null,null,null,null,null,null,null,null,null,158.83041399336193,1018.4672151607823,1527.7008227411732,2036.9344303215646,2546.1680379019558,3055.4016454823463,3564.6352530627378,4073.8688606431292,4583.1024682235202,5092.3360758039116,5601.5696833843022,6110.8032909646927,125780.70107235658,165150.51927004007,165150.51927019269,null,{"$f":"IF(AR214>R106,R106-AR214,MIN(-SUM(BI214:$BU214),R106-AR214))","v":0},{"$f":"IF(AS214>S106,S106-AS214,MIN(-SUM(BJ214:$BU214),S106-AS214))","v":0},{"$f":"IF(AT214>T106,T106-AT214,MIN(-SUM(BK214:$BU214),T106-AT214))","v":0},{"$f":"IF(AU214>U106,U106-AU214,MIN(-SUM(BL214:$BU214),U106-AU214))","v":0},{"$f":"IF(AV214>V106,V106-AV214,MIN(-SUM(BM214:$BU214),V106-AV214))","v":0},{"$f":"IF(AW214>W106,W106-AW214,MIN(-SUM(BN214:$BU214),W106-AW214))","v":0},{"$f":"IF(AX214>X106,X106-AX214,MIN(-SUM(BO214:$BU214),X106-AX214))","v":0},{"$f":"IF(AY214>Y106,Y106-AY214,MIN(-SUM(BP214:$BU214),Y106-AY214))","v":0},{"$f":"IF(AZ214>Z106,Z106-AZ214,MIN(-SUM(BQ214:$BU214),Z106-AZ214))","v":0},{"$f":"IF(BA214>AA106,AA106-BA214,MIN(-SUM(BR214:$BU214),AA106-BA214))","v":0},{"$f":"IF(BB214>AB106,AB106-BB214,MIN(-SUM(BS214:$BU214),AB106-BB214))","v":0},{"$f":"IF(BC214>AC106,AC106-BC214,MIN(-SUM(BT214:$BU214),AC106-BC214))","v":0},{"$f":"IF(BD214>AD106,AD106-BD214,MIN(-SUM(BU214:$BU214),AD106-BD214))","v":0},null,0,0]
["Leavers","2019-01-01",{"$f":"IF($B215>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B215))+IF(B215<DATE(2020,2,28),0,1)+IF($B215>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B215>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E215+F215+IF(C215=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B215,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C215=1,INPUTS!L$45,IF(C215=0,INPUTS!K$45,IF(C215=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D108)","v":0},{"$f":"IF(B215>=DATE(2023,2,1),0,IF(E215-D107+D106<0,-(E215-D107+D106),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B215,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R107,0,$N107-1,1,$AD$5-$N107+1),OFFSET($R$4,0,$N107-1,1,$AD$5-$N107+1))+0.0001","v":104078062.40010001},null,{"$f":"AR215+BH215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N107,0,$D215*R107*R$4/$P215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR215>R107,R107-AR215,MIN(-SUM(BI215:$BU215),R107-AR215))","v":0},{"$f":"IF(AS215>S107,S107-AS215,MIN(-SUM(BJ215:$BU215),S107-AS215))","v":0},{"$f":"IF(AT215>T107,T107-AT215,MIN(-SUM(BK215:$BU215),T107-AT215))","v":0},{"$f":"IF(AU215>U107,U107-AU215,MIN(-SUM(BL215:$BU215),U107-AU215))","v":0},{"$f":"IF(AV215>V107,V107-AV215,MIN(-SUM(BM215:$BU215),V107-AV215))","v":0},{"$f":"IF(AW215>W107,W107-AW215,MIN(-SUM(BN215:$BU215),W107-AW215))","v":0},{"$f":"IF(AX215>X107,X107-AX215,MIN(-SUM(BO215:$BU215),X107-AX215))","v":0},{"$f":"IF(AY215>Y107,Y107-AY215,MIN(-SUM(BP215:$BU215),Y107-AY215))","v":0},{"$f":"IF(AZ215>Z107,Z107-AZ215,MIN(-SUM(BQ215:$BU215),Z107-AZ215))","v":0},{"$f":"IF(BA215>AA107,AA107-BA215,MIN(-SUM(BR215:$BU215),AA107-BA215))","v":0},{"$f":"IF(BB215>AB107,AB107-BB215,MIN(-SUM(BS215:$BU215),AB107-BB215))","v":0},{"$f":"IF(BC215>AC107,AC107-BC215,MIN(-SUM(BT215:$BU215),AC107-BC215))","v":0},{"$f":"IF(BD215>AD107,AD107-BD215,MIN(-SUM(BU215:$BU215),AD107-BD215))","v":0},null,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Churn Back (UNW)",{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(S$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(T$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(U$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(V$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0.51116989365550169},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(W$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(X$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(Y$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(Z$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(AA$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Churn Back (Post)",{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(S$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(T$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(U$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(V$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0.31623771974245818},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(W$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(X$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(Y$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(Z$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(AA$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUTS!$H$21","v":"CHIP"},{"$f":"INPUTS!$H$22","v":"Children"},{"$f":"INPUTS!$H$23","v":"Expansion"},{"$f":"INPUTS!$H$24","v":"Adult"},{"$f":"INPUTS!$H$25","v":"Aged"},{"$f":"INPUTS!$H$26","v":"Disabled"},{"$f":"INPUTS!$H$27","v":"COVID New"},{"$f":"INPUTS!$H$28","v":"Unknown"},{"$f":"INPUTS!$H$29","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Joiners","Population 1","Population 2","Population 3","Population 4","Population 5","Population 6","Population 7","Population 8","Population 9",null,"RowLookup"]
["Joiners",{"$f":"B114","v":"2027-06-01"},{"$f":"C114","v":5},{"$f":"MAX(0,E222)+F222","v":182605.50463600206},null,{"$f":"IF(C223>=2,E115*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C223-1,1)+INDEX(INPUTS!$K$8:$K$11,$C223-1,1))^(1/12)-1)*D7,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B222,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":182605.50463600206},null,null,null,{"$f":"D222","v":182605.50463600206},null,null,null,null,null,null,null,{"$f":"$J222+SUM(S222:AA222)","v":269151.55009365798},{"$f":"IF($C222<2,0,IF($C222=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":86546.045457655913},{"$f":"IF($C222<2,0,IF($C222=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},null,{"$f":"ROW(Q115)","v":115}]
["Joiners",{"$f":"B115","v":"2027-05-01"},5,{"$f":"MAX(0,E223)+F223","v":182667.34579773602},null,{"$f":"IF(C224>=2,E116*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C224-1,1)+INDEX(INPUTS!$K$8:$K$11,$C224-1,1))^(1/12)-1)*D8,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B223,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":182667.34579773602},null,null,null,182667.34579773602,null,null,null,null,null,null,null,{"$f":"$J223+SUM(S223:AA223)","v":269242.70091310912},{"$f":"IF($C223<2,0,IF($C223=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":86575.355115373066},{"$f":"IF($C223<2,0,IF($C223=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},null,116]
["Joiners","2027-04-01",5,182729.20791736338,null,{"$f":"IF(C225>=2,E117*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C225-1,1)+INDEX(INPUTS!$K$8:$K$11,$C225-1,1))^(1/12)-1)*D9,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B224,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":182729.20791736338},null,null,null,182729.20791736338,null,null,null,null,null,null,null,{"$f":"$J224+SUM(S224:AA224)","v":269333.88226936187},{"$f":"IF($C224<2,0,IF($C224=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":86604.674351998474},{"$f":"IF($C224<2,0,IF($C224=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},null,117]
["Joiners","2027-03-01",5,182791.09101439561,null,{"$f":"IF(C226>=2,E118*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C226-1,1)+INDEX(INPUTS!$K$8:$K$11,$C226-1,1))^(1/12)-1)*D10,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B225,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":182791.09101439561},null,null,null,182791.09101439561,null,null,null,null,null,null,null,269425.09393909259,{"$f":"IF($C225<2,0,IF($C225=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":86634.002924697008},{"$f":"IF($C225<2,0,IF($C225=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},null,118]
["Joiners","2027-02-01",5,182852.99511089022,null,{"$f":"IF(C227>=2,E119*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C227-1,1)+INDEX(INPUTS!$K$8:$K$11,$C227-1,1))^(1/12)-1)*D11,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B226,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":182852.99511089022},null,null,null,182852.99511089022,null,null,null,null,null,null,null,269516.33575528639,{"$f":"IF($C226<2,0,IF($C226=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":86663.340644396143},{"$f":"IF($C226<2,0,IF($C226=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},null,119]
["Joiners","2027-01-01",5,182914.92023060008,null,{"$f":"IF(C228>=2,E120*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C228-1,1)+INDEX(INPUTS!$K$8:$K$11,$C228-1,1))^(1/12)-1)*D12,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B227,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":182914.92023060008},null,null,null,182914.92023060008,null,null,null,null,null,null,null,269607.60759223625,{"$f":"IF($C227<2,0,IF($C227=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":86692.687361636199},{"$f":"IF($C227<2,0,IF($C227=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},null,120]
["Joiners","2026-12-01",5,182976.86638906607,null,{"$f":"IF(C229>=2,E121*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C229-1,1)+INDEX(INPUTS!$K$8:$K$11,$C229-1,1))^(1/12)-1)*D13,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B228,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":182976.86638906607},null,null,null,182976.86638906607,null,null,null,null,null,null,null,269698.90936661157,{"$f":"IF($C228<2,0,IF($C228=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":86722.042977545498},{"$f":"IF($C228<2,0,IF($C228=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},null,121]
["Joiners","2026-11-01",5,183038.83329291188,null,{"$f":"IF(C230>=2,E122*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C230-1,1)+INDEX(INPUTS!$K$8:$K$11,$C230-1,1))^(1/12)-1)*D14,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B229,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":183038.83329291188},null,null,null,183038.83329291188,null,null,null,null,null,null,null,269790.24117642414,{"$f":"IF($C229<2,0,IF($C229=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":86751.407883512264},{"$f":"IF($C229<2,0,IF($C229=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},null,122]
["Joiners","2026-10-01",5,183100.82047436415,null,{"$f":"IF(C231>=2,E123*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C231-1,1)+INDEX(INPUTS!$K$8:$K$11,$C231-1,1))^(1/12)-1)*D15,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B230,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":183100.82047436415},null,null,null,183100.82047436415,null,null,null,null,null,null,null,269881.62322214845,{"$f":"IF($C230<2,0,IF($C230=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":86780.802747784299},{"$f":"IF($C230<2,0,IF($C230=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},null,123]
["Joiners","2026-09-01",5,183162.82742196796,null,{"$f":"IF(C232>=2,E124*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C232-1,1)+INDEX(INPUTS!$K$8:$K$11,$C232-1,1))^(1/12)-1)*D16,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B231,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":183162.82742196796},null,null,null,183162.82742196796,null,null,null,null,null,null,null,269973.06538400537,{"$f":"IF($C231<2,0,IF($C231=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":86810.237962037427},{"$f":"IF($C231<2,0,IF($C231=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},null,124]
["Joiners","2026-08-01",5,183224.85372992393,null,{"$f":"IF(C233>=2,E125*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C233-1,1)+INDEX(INPUTS!$K$8:$K$11,$C233-1,1))^(1/12)-1)*D17,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B232,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":183224.85372992393},null,null,null,183224.85372992393,null,null,null,null,null,null,null,270064.56942688581,{"$f":"IF($C232<2,0,IF($C232=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":86839.71569696191},{"$f":"IF($C232<2,0,IF($C232=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},null,125]
["Joiners","2026-07-01",5,183286.89907777664,null,{"$f":"IF(C234>=2,E126*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C234-1,1)+INDEX(INPUTS!$K$8:$K$11,$C234-1,1))^(1/12)-1)*D18,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B233,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":183286.89907777664},null,null,null,183286.89907777664,null,null,null,null,null,null,null,270156.12758170883,{"$f":"IF($C233<2,0,IF($C233=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":86869.228503932201},{"$f":"IF($C233<2,0,IF($C233=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},null,126]
["Joiners","2026-06-01",4,183348.9632507913,null,{"$f":"IF(C235>=2,E127*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C235-1,1)+INDEX(INPUTS!$K$8:$K$11,$C235-1,1))^(1/12)-1)*D19,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B234,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":183348.9632507913},null,null,null,183348.9632507913,null,null,null,null,null,null,null,270247.73415975593,{"$f":"IF($C234<2,0,IF($C234=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":86898.770908964609},{"$f":"IF($C234<2,0,IF($C234=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},null,127]
["Joiners","2026-05-01",4,183411.04702126715,null,{"$f":"IF(C236>=2,E128*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C236-1,1)+INDEX(INPUTS!$K$8:$K$11,$C236-1,1))^(1/12)-1)*D20,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B235,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":183411.04702126715},null,null,null,183411.04702126715,null,null,null,null,null,null,null,270339.38353307138,{"$f":"IF($C235<2,0,IF($C235=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":86928.336511804198},{"$f":"IF($C235<2,0,IF($C235=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},null,128]
["Joiners","2026-04-01",4,183473.19180429436,null,{"$f":"IF(C237>=2,E129*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C237-1,1)+INDEX(INPUTS!$K$8:$K$11,$C237-1,1))^(1/12)-1)*D21,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B236,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":183473.19180429436},null,null,null,183473.19180429436,null,null,null,null,null,null,null,270431.07452231337,{"$f":"IF($C236<2,0,IF($C236=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":86957.882718018998},{"$f":"IF($C236<2,0,IF($C236=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},null,129]
["Joiners","2026-03-01",4,183535.42072744708,null,{"$f":"IF(C238>=2,E130*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C238-1,1)+INDEX(INPUTS!$K$8:$K$11,$C238-1,1))^(1/12)-1)*D22,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B237,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":183535.42072744708},null,null,null,183535.42072744708,null,null,null,null,null,null,null,270520.08809760504,{"$f":"IF($C237<2,0,IF($C237=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":86984.667370157957},{"$f":"IF($C237<2,0,IF($C237=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},null,130]
["Joiners","2026-02-01",4,183597.73930564246,null,{"$f":"IF(C239>=2,E131*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C239-1,1)+INDEX(INPUTS!$K$8:$K$11,$C239-1,1))^(1/12)-1)*D23,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B238,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":183597.73930564246},null,null,null,183597.73930564246,null,null,null,null,null,null,null,270607.82581625954,{"$f":"IF($C238<2,0,IF($C238=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":87010.086510617068},{"$f":"IF($C238<2,0,IF($C238=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},null,131]
["Joiners",{"$f":"B131","v":"2026-01-01"},4,183660.13287356298,null,{"$f":"IF(C240>=2,E132*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C240-1,1)+INDEX(INPUTS!$K$8:$K$11,$C240-1,1))^(1/12)-1)*D24,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B239,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":183660.13287356298},null,null,null,183660.13287356298,null,null,null,null,null,null,null,270695.37984198757,{"$f":"IF($C239<2,0,IF($C239=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":87035.246968424588},{"$f":"IF($C239<2,0,IF($C239=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},null,132]
["Joiners","2025-12-01",4,183722.5896355201,null,{"$f":"IF(C241>=2,E133*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C241-1,1)+INDEX(INPUTS!$K$8:$K$11,$C241-1,1))^(1/12)-1)*D25,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B240,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":183722.5896355201},null,null,null,183722.5896355201,null,null,null,null,null,null,null,270784.03835830279,{"$f":"IF($C240<2,0,IF($C240=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":87061.448722782661},{"$f":"IF($C240<2,0,IF($C240=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},null,133]
["Joiners","2025-11-01",4,183785.09616404178,null,{"$f":"IF(C242>=2,E134*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C242-1,1)+INDEX(INPUTS!$K$8:$K$11,$C242-1,1))^(1/12)-1)*D26,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B241,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":183785.09616404178},null,null,null,183785.09616404178,null,null,null,null,null,null,null,270873.51313619147,{"$f":"IF($C241<2,0,IF($C241=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":87088.416972149673},{"$f":"IF($C241<2,0,IF($C241=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},null,134]
["Joiners","2025-10-01",4,183847.56647854976,null,{"$f":"IF(C243>=2,E135*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C243-1,1)+INDEX(INPUTS!$K$8:$K$11,$C243-1,1))^(1/12)-1)*D27,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B242,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":183847.56647854976},null,null,null,183847.56647854976,null,null,null,null,null,null,null,270963.79519421712,{"$f":"IF($C242<2,0,IF($C242=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":87116.228715667356},{"$f":"IF($C242<2,0,IF($C242=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},null,135]
["Joiners","2025-09-01",4,183904.50688734374,null,{"$f":"IF(C244>=2,E136*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C244-1,1)+INDEX(INPUTS!$K$8:$K$11,$C244-1,1))^(1/12)-1)*D28,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B243,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":183904.50688734374},null,null,null,183904.50688734374,null,null,null,null,null,null,null,271051.12546373595,{"$f":"IF($C243<2,0,IF($C243=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":87146.618576392197},{"$f":"IF($C243<2,0,IF($C243=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},null,136]
["Joiners","2025-08-01",4,183958.40309164918,null,{"$f":"IF(C245>=2,E137*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C245-1,1)+INDEX(INPUTS!$K$8:$K$11,$C245-1,1))^(1/12)-1)*D29,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B244,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":183958.40309164918},null,null,null,183958.40309164918,null,null,null,null,null,null,null,271506.29183268471,{"$f":"IF($C244<2,0,IF($C244=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":87547.888741035553},{"$f":"IF($C244<2,0,IF($C244=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},null,137]
["Joiners","2025-07-01",4,184011.62776719916,null,{"$f":"IF(C246>=2,E138*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C246-1,1)+INDEX(INPUTS!$K$8:$K$11,$C246-1,1))^(1/12)-1)*D30,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B245,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":184011.62776719916},null,null,null,184011.62776719916,null,null,null,null,null,null,null,271771.17519121483,{"$f":"IF($C245<2,0,IF($C245=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":87759.547424015676},{"$f":"IF($C245<2,0,IF($C245=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},null,138]
["Joiners","2025-06-01",3,184066.90765273402,null,{"$f":"IF(C247>=2,E139*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C247-1,1)+INDEX(INPUTS!$K$8:$K$11,$C247-1,1))^(1/12)-1)*D31,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B246,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":184066.90765273402},null,null,null,184066.90765273402,null,null,null,null,null,null,null,271889.13712878304,{"$f":"IF($C246<2,0,IF($C246=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":87822.229476049048},{"$f":"IF($C246<2,0,IF($C246=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},null,139]
["Joiners","2025-05-01",3,184123.83903956055,null,{"$f":"IF(C248>=2,E140*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C248-1,1)+INDEX(INPUTS!$K$8:$K$11,$C248-1,1))^(1/12)-1)*D32,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B247,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":184123.83903956055},null,null,null,184123.83903956055,null,null,null,null,null,null,null,271833.09514314262,{"$f":"IF($C247<2,0,IF($C247=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":87709.256103582098},{"$f":"IF($C247<2,0,IF($C247=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},null,140]
["Joiners","2025-04-01",3,184182.54511705798,null,{"$f":"IF(C249>=2,E141*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C249-1,1)+INDEX(INPUTS!$K$8:$K$11,$C249-1,1))^(1/12)-1)*D33,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B248,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":184182.54511705798},null,null,null,184182.54511705798,null,null,null,null,null,null,null,271817.0153472462,{"$f":"IF($C248<2,0,IF($C248=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":87634.470230188235},{"$f":"IF($C248<2,0,IF($C248=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},null,141]
["Joiners","2025-03-01",3,184246.50669813115,null,{"$f":"IF(C250>=2,E142*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C250-1,1)+INDEX(INPUTS!$K$8:$K$11,$C250-1,1))^(1/12)-1)*D34,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B249,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":184246.50669813115},null,null,null,184246.50669813115,null,null,null,null,null,null,null,271798.63801713445,{"$f":"IF($C249<2,0,IF($C249=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":87552.131319003282},{"$f":"IF($C249<2,0,IF($C249=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},null,142]
["Joiners","2025-02-01",3,185053.13878288795,null,{"$f":"IF(C251>=2,E143*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C251-1,1)+INDEX(INPUTS!$K$8:$K$11,$C251-1,1))^(1/12)-1)*D35,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B250,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":185053.13878288795},null,null,null,185053.13878288795,null,null,null,null,null,null,null,272717.63451670762,{"$f":"IF($C250<2,0,IF($C250=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":87664.495733819655},{"$f":"IF($C250<2,0,IF($C250=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},null,143]
["Joiners","2025-01-01",3,185521.98534556176,null,{"$f":"IF(C252>=2,E144*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C252-1,1)+INDEX(INPUTS!$K$8:$K$11,$C252-1,1))^(1/12)-1)*D36,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B251,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":185521.98534556176},null,null,null,185521.98534556176,null,null,null,null,null,null,null,223052.62004577887,{"$f":"IF($C251<2,0,IF($C251=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":37530.634700217095},{"$f":"IF($C251<2,0,IF($C251=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},null,144]
["Joiners","2024-12-01",3,185671.28301241947,null,{"$f":"IF(C253>=2,E145*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C253-1,1)+INDEX(INPUTS!$K$8:$K$11,$C253-1,1))^(1/12)-1)*D37,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B252,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":185671.28301241947},null,null,null,185671.28301241947,null,null,null,null,null,null,null,248984.10566921538,{"$f":"IF($C252<2,0,IF($C252=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":63312.822656795892},{"$f":"IF($C252<2,0,IF($C252=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},null,145]
["Joiners","2024-11-01",3,185452.20435233202,null,{"$f":"IF(C254>=2,E146*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C254-1,1)+INDEX(INPUTS!$K$8:$K$11,$C254-1,1))^(1/12)-1)*D38,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B253,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":185452.20435233202},null,null,null,185452.20435233202,null,null,null,null,null,null,null,268845.34630304843,{"$f":"IF($C253<2,0,IF($C253=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":83393.141950716396},{"$f":"IF($C253<2,0,IF($C253=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},null,146]
["Joiners","2024-10-01",3,185289.78895351617,null,{"$f":"IF(C255>=2,E147*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C255-1,1)+INDEX(INPUTS!$K$8:$K$11,$C255-1,1))^(1/12)-1)*D39,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B254,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":185289.78895351617},null,null,null,185289.78895351617,null,null,null,null,null,null,null,292448.0764053021,{"$f":"IF($C254<2,0,IF($C254=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":107158.28745178593},{"$f":"IF($C254<2,0,IF($C254=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},null,147]
["Joiners",{"$f":"B147","v":"2024-09-01"},3,185116.55406308104,null,{"$f":"IF(C256>=2,E148*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C256-1,1)+INDEX(INPUTS!$K$8:$K$11,$C256-1,1))^(1/12)-1)*D40,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B255,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":185116.55406308104},null,null,null,185116.55406308104,null,null,null,null,null,null,null,287005.0591376177,{"$f":"IF($C255<2,0,IF($C255=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":101888.50507453663},{"$f":"IF($C255<2,0,IF($C255=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},null,148]
["Joiners","2024-08-01",3,185332.20079316536,null,{"$f":"IF(C257>=2,E149*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C257-1,1)+INDEX(INPUTS!$K$8:$K$11,$C257-1,1))^(1/12)-1)*D41,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B256,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":185332.20079316536},null,null,null,185332.20079316536,null,null,null,null,null,null,null,288385.44199400052,{"$f":"IF($C256<2,0,IF($C256=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":103053.24120083514},{"$f":"IF($C256<2,0,IF($C256=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},null,149]
["Joiners","2024-07-01",3,0,null,{"$f":"IF(C258>=2,E150*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C258-1,1)+INDEX(INPUTS!$K$8:$K$11,$C258-1,1))^(1/12)-1)*D42,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B257,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,103428.92572488684,{"$f":"IF($C257<2,0,IF($C257=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":103428.92572488684},{"$f":"IF($C257<2,0,IF($C257=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},null,150]
["Joiners","2024-06-01",2,0,null,{"$f":"IF(C259>=2,E151*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C259-1,1)+INDEX(INPUTS!$K$8:$K$11,$C259-1,1))^(1/12)-1)*D43,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B258,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,198323.49811107304,{"$f":"IF($C258<2,0,IF($C258=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":198323.49811107304},{"$f":"IF($C258<2,0,IF($C258=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},null,151]
["Joiners","2024-05-01",2,0,null,{"$f":"IF(C260>=2,E152*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C260-1,1)+INDEX(INPUTS!$K$8:$K$11,$C260-1,1))^(1/12)-1)*D44,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B259,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,210447.80953685252,{"$f":"IF($C259<2,0,IF($C259=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":210447.80953685252},{"$f":"IF($C259<2,0,IF($C259=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},null,152]
["Joiners","2024-04-01",2,0,null,{"$f":"IF(C261>=2,E153*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C261-1,1)+INDEX(INPUTS!$K$8:$K$11,$C261-1,1))^(1/12)-1)*D45,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B260,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,211645.62938888877,{"$f":"IF($C260<2,0,IF($C260=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":211645.62938888877},{"$f":"IF($C260<2,0,IF($C260=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},null,153]
["Joiners","2024-03-01",2,0,null,{"$f":"IF(C262>=2,E154*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C262-1,1)+INDEX(INPUTS!$K$8:$K$11,$C262-1,1))^(1/12)-1)*D46,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B261,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,184340.62819456495,{"$f":"IF($C261<2,0,IF($C261=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":184340.62819456495},{"$f":"IF($C261<2,0,IF($C261=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},null,154]
["Joiners","2024-02-01",2,0,null,{"$f":"IF(C263>=2,E155*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C263-1,1)+INDEX(INPUTS!$K$8:$K$11,$C263-1,1))^(1/12)-1)*D47,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B262,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,162391.54012173752,{"$f":"IF($C262<2,0,IF($C262=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":162391.54012173752},{"$f":"IF($C262<2,0,IF($C262=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},null,155]
["Joiners","2024-01-01",2,0,null,{"$f":"IF(C264>=2,E156*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C264-1,1)+INDEX(INPUTS!$K$8:$K$11,$C264-1,1))^(1/12)-1)*D48,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B263,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,132834.35376032823,{"$f":"IF($C263<2,0,IF($C263=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":132834.35376032823},{"$f":"IF($C263<2,0,IF($C263=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},null,156]
["Joiners","2023-12-01",2,0,null,{"$f":"IF(C265>=2,E157*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C265-1,1)+INDEX(INPUTS!$K$8:$K$11,$C265-1,1))^(1/12)-1)*D49,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B264,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,78946.62857313588,{"$f":"IF($C264<2,0,IF($C264=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":78946.62857313588},{"$f":"IF($C264<2,0,IF($C264=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},null,157]
["Joiners","2023-11-01",2,0,null,{"$f":"IF(C266>=2,E158*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C266-1,1)+INDEX(INPUTS!$K$8:$K$11,$C266-1,1))^(1/12)-1)*D50,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B265,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,42490.891105810166,{"$f":"IF($C265<2,0,IF($C265=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":42490.891105810166},{"$f":"IF($C265<2,0,IF($C265=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},null,158]
["Joiners","2023-10-01",2,0,null,{"$f":"IF(C267>=2,E159*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C267-1,1)+INDEX(INPUTS!$K$8:$K$11,$C267-1,1))^(1/12)-1)*D51,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B266,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.497266568563721E-3,{"$f":"IF($C266<2,0,IF($C266=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":1.497266568563721E-3},{"$f":"IF($C266<2,0,IF($C266=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},null,159]
["Joiners","2023-09-01",2,0,null,{"$f":"IF(C268>=2,E160*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C268-1,1)+INDEX(INPUTS!$K$8:$K$11,$C268-1,1))^(1/12)-1)*D52,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B267,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.4972665685637162E-3,{"$f":"IF($C267<2,0,IF($C267=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":1.4972665685637162E-3},{"$f":"IF($C267<2,0,IF($C267=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},null,160]
["Joiners","2023-08-01",2,0,null,{"$f":"IF(C269>=2,E161*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C269-1,1)+INDEX(INPUTS!$K$8:$K$11,$C269-1,1))^(1/12)-1)*D53,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B268,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.4972665685637114E-3,{"$f":"IF($C268<2,0,IF($C268=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":1.4972665685637114E-3},{"$f":"IF($C268<2,0,IF($C268=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},null,161]
["Joiners","2023-07-01",2,0,null,{"$f":"IF(C270>=2,E162*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C270-1,1)+INDEX(INPUTS!$K$8:$K$11,$C270-1,1))^(1/12)-1)*D54,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B269,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.4972665685637056E-3,{"$f":"IF($C269<2,0,IF($C269=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":1.4972665685637056E-3},{"$f":"IF($C269<2,0,IF($C269=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},null,162]
["Joiners","2023-06-01",2,0,null,{"$f":"IF(C271>=2,E163*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C271-1,1)+INDEX(INPUTS!$K$8:$K$11,$C271-1,1))^(1/12)-1)*D55,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B270,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.4972665685636995E-3,{"$f":"IF($C270<2,0,IF($C270=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":1.4972665685636995E-3},{"$f":"IF($C270<2,0,IF($C270=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},null,163]
["Joiners",{"$f":"B163","v":"2023-05-01"},2,0,null,{"$f":"IF(C272>=2,E164*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C272-1,1)+INDEX(INPUTS!$K$8:$K$11,$C272-1,1))^(1/12)-1)*D56,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B271,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.4972665685636939E-3,{"$f":"IF($C271<2,0,IF($C271=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":1.4972665685636939E-3},{"$f":"IF($C271<2,0,IF($C271=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},null,164]
["Joiners","2023-04-01",2,0,null,{"$f":"IF(C273>=2,E165*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C273-1,1)+INDEX(INPUTS!$K$8:$K$11,$C273-1,1))^(1/12)-1)*D57,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B272,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.4972665685636878E-3,{"$f":"IF($C272<2,0,IF($C272=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":1.4972665685636878E-3},{"$f":"IF($C272<2,0,IF($C272=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},null,165]
["Joiners","2023-03-01",1,0,null,{"$f":"IF(C274>=2,E166*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C274-1,1)+INDEX(INPUTS!$K$8:$K$11,$C274-1,1))^(1/12)-1)*D58,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B273,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C273<2,0,IF($C273=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},null,166]
["Joiners","2023-02-01",1,104072.00292909704,{"$f":"E167-D59+D58","v":104072.00292909704},{"$f":"IF(C275>=2,E167*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C275-1,1)+INDEX(INPUTS!$K$8:$K$11,$C275-1,1))^(1/12)-1)*D59,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B274,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,104072.00292909704,null,null,null,null,null,null,null,104072.00292909704,{"$f":"IF($C274<2,0,IF($C274=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},null,167]
["Joiners","2023-01-01",1,75709.002929097041,75709.002929097041,{"$f":"IF(C276>=2,E168*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C276-1,1)+INDEX(INPUTS!$K$8:$K$11,$C276-1,1))^(1/12)-1)*D60,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B275,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,75709.002929097041,null,null,null,null,null,null,null,75709.002929097041,{"$f":"IF($C275<2,0,IF($C275=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},null,168]
["Joiners","2022-12-01",1,81355.002929097041,81355.002929097041,{"$f":"IF(C277>=2,E169*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C277-1,1)+INDEX(INPUTS!$K$8:$K$11,$C277-1,1))^(1/12)-1)*D61,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B276,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,81355.002929097041,null,null,null,null,null,null,null,81355.002929097041,{"$f":"IF($C276<2,0,IF($C276=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},null,169]
["Joiners","2022-11-01",1,77958.002929097041,77958.002929097041,{"$f":"IF(C278>=2,E170*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C278-1,1)+INDEX(INPUTS!$K$8:$K$11,$C278-1,1))^(1/12)-1)*D62,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B277,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,77958.002929097041,null,null,null,null,null,null,null,77958.002929097041,{"$f":"IF($C277<2,0,IF($C277=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},null,170]
["Joiners","2022-10-01",1,88922.002929097041,88922.002929097041,{"$f":"IF(C279>=2,E171*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C279-1,1)+INDEX(INPUTS!$K$8:$K$11,$C279-1,1))^(1/12)-1)*D63,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B278,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,88922.002929097041,null,null,null,null,null,null,null,88922.002929097041,{"$f":"IF($C278<2,0,IF($C278=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},null,171]
["Joiners","2022-09-01",1,92502.002929097041,92502.002929097041,{"$f":"IF(C280>=2,E172*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C280-1,1)+INDEX(INPUTS!$K$8:$K$11,$C280-1,1))^(1/12)-1)*D64,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B279,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,92502.002929097041,null,null,null,null,null,null,null,92502.002929097041,{"$f":"IF($C279<2,0,IF($C279=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},null,172]
["Joiners","2022-08-01",1,96184.002929097041,96184.002929097041,{"$f":"IF(C281>=2,E173*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C281-1,1)+INDEX(INPUTS!$K$8:$K$11,$C281-1,1))^(1/12)-1)*D65,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B280,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,96184.002929097041,null,null,null,null,null,null,null,96184.002929097041,{"$f":"IF($C280<2,0,IF($C280=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},null,173]
["Joiners","2022-07-01",1,92958.002929097041,92958.002929097041,{"$f":"IF(C282>=2,E174*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C282-1,1)+INDEX(INPUTS!$K$8:$K$11,$C282-1,1))^(1/12)-1)*D66,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B281,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,92958.002929097041,null,null,null,null,null,null,null,92958.002929097041,{"$f":"IF($C281<2,0,IF($C281=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},null,174]
["Joiners","2022-06-01",1,73120.002929097041,73120.002929097041,{"$f":"IF(C283>=2,E175*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C283-1,1)+INDEX(INPUTS!$K$8:$K$11,$C283-1,1))^(1/12)-1)*D67,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B282,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,73120.002929097041,null,null,null,null,null,null,null,73120.002929097041,{"$f":"IF($C282<2,0,IF($C282=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},null,175]
["Joiners","2022-05-01",1,102044.00292909704,102044.00292909704,{"$f":"IF(C284>=2,E176*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C284-1,1)+INDEX(INPUTS!$K$8:$K$11,$C284-1,1))^(1/12)-1)*D68,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B283,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,102044.00292909704,null,null,null,null,null,null,null,102044.00292909704,{"$f":"IF($C283<2,0,IF($C283=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},null,176]
["Joiners","2022-04-01",1,76532.002929097041,76532.002929097041,{"$f":"IF(C285>=2,E177*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C285-1,1)+INDEX(INPUTS!$K$8:$K$11,$C285-1,1))^(1/12)-1)*D69,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B284,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,76532.002929097041,null,null,null,null,null,null,null,76532.002929097041,{"$f":"IF($C284<2,0,IF($C284=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},null,177]
["Joiners","2022-03-01",1,87615.002929097041,87615.002929097041,{"$f":"IF(C286>=2,E178*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C286-1,1)+INDEX(INPUTS!$K$8:$K$11,$C286-1,1))^(1/12)-1)*D70,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B285,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,87615.002929097041,null,null,null,null,null,null,null,87615.002929097041,{"$f":"IF($C285<2,0,IF($C285=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},null,178]
["Joiners","2022-02-01",1,78673.002929097041,78673.002929097041,{"$f":"IF(C287>=2,E179*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C287-1,1)+INDEX(INPUTS!$K$8:$K$11,$C287-1,1))^(1/12)-1)*D71,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B286,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,78673.002929097041,null,null,null,null,null,null,null,78673.002929097041,{"$f":"IF($C286<2,0,IF($C286=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},null,{"$f":"ROW(Q179)","v":179}]
["Joiners",{"$f":"B179","v":"2022-01-01"},1,{"$f":"MAX(0,E287)+F287","v":93550.002929097041},93550.002929097041,{"$f":"IF(C288>=2,E180*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C288-1,1)+INDEX(INPUTS!$K$8:$K$11,$C288-1,1))^(1/12)-1)*D72,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B287,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,93550.002929097041,null,null,null,null,null,null,null,93550.002929097041,{"$f":"IF($C287<2,0,IF($C287=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},null,180]
["Joiners","2021-12-01",1,92932.002929097041,92932.002929097041,{"$f":"IF(C289>=2,E181*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C289-1,1)+INDEX(INPUTS!$K$8:$K$11,$C289-1,1))^(1/12)-1)*D73,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B288,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,92932.002929097041,null,null,null,null,null,null,null,{"$f":"$J288+SUM(S288:AA288)","v":92932.002929097041},{"$f":"IF($C288<2,0,IF($C288=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},null,181]
["Joiners","2021-11-01",1,93115.002929097041,93115.002929097041,{"$f":"IF(C290>=2,E182*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C290-1,1)+INDEX(INPUTS!$K$8:$K$11,$C290-1,1))^(1/12)-1)*D74,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B289,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,93115.002929097041,null,null,null,null,null,null,null,93115.002929097041,{"$f":"IF($C289<2,0,IF($C289=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},null,182]
["Joiners","2021-10-01",1,91868.002929097041,91868.002929097041,{"$f":"IF(C291>=2,E183*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C291-1,1)+INDEX(INPUTS!$K$8:$K$11,$C291-1,1))^(1/12)-1)*D75,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B290,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,91868.002929097041,null,null,null,null,null,null,null,91868.002929097041,{"$f":"IF($C290<2,0,IF($C290=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},null,183]
["Joiners","2021-09-01",1,89118.002929097041,89118.002929097041,{"$f":"IF(C292>=2,E184*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C292-1,1)+INDEX(INPUTS!$K$8:$K$11,$C292-1,1))^(1/12)-1)*D76,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B291,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,89118.002929097041,null,null,null,null,null,null,null,89118.002929097041,{"$f":"IF($C291<2,0,IF($C291=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},null,184]
["Joiners","2021-08-01",1,106425.00292909704,106425.00292909704,{"$f":"IF(C293>=2,E185*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C293-1,1)+INDEX(INPUTS!$K$8:$K$11,$C293-1,1))^(1/12)-1)*D77,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B292,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,106425.00292909704,null,null,null,null,null,null,null,106425.00292909704,{"$f":"IF($C292<2,0,IF($C292=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},null,185]
["Joiners","2021-07-01",1,106444.00292909704,106444.00292909704,{"$f":"IF(C294>=2,E186*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C294-1,1)+INDEX(INPUTS!$K$8:$K$11,$C294-1,1))^(1/12)-1)*D78,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B293,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,106444.00292909704,null,null,null,null,null,null,null,106444.00292909704,{"$f":"IF($C293<2,0,IF($C293=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},null,186]
["Joiners","2021-06-01",1,88657.002929097041,88657.002929097041,{"$f":"IF(C295>=2,E187*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C295-1,1)+INDEX(INPUTS!$K$8:$K$11,$C295-1,1))^(1/12)-1)*D79,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B294,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,88657.002929097041,null,null,null,null,null,null,null,88657.002929097041,{"$f":"IF($C294<2,0,IF($C294=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},null,187]
["Joiners","2021-05-01",1,76925.002929097041,76925.002929097041,{"$f":"IF(C296>=2,E188*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C296-1,1)+INDEX(INPUTS!$K$8:$K$11,$C296-1,1))^(1/12)-1)*D80,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B295,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,76925.002929097041,null,null,null,null,null,null,null,76925.002929097041,{"$f":"IF($C295<2,0,IF($C295=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},null,188]
["Joiners","2021-04-01",1,89971.002929097041,89971.002929097041,{"$f":"IF(C297>=2,E189*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C297-1,1)+INDEX(INPUTS!$K$8:$K$11,$C297-1,1))^(1/12)-1)*D81,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B296,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,89971.002929097041,null,null,null,null,null,null,null,89971.002929097041,{"$f":"IF($C296<2,0,IF($C296=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},null,189]
["Joiners","2021-03-01",1,105821.00292909704,105821.00292909704,{"$f":"IF(C298>=2,E190*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C298-1,1)+INDEX(INPUTS!$K$8:$K$11,$C298-1,1))^(1/12)-1)*D82,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B297,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,105821.00292909704,null,null,null,null,null,null,null,105821.00292909704,{"$f":"IF($C297<2,0,IF($C297=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},null,190]
["Joiners","2021-02-01",1,84482.002929097041,84482.002929097041,{"$f":"IF(C299>=2,E191*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C299-1,1)+INDEX(INPUTS!$K$8:$K$11,$C299-1,1))^(1/12)-1)*D83,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B298,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,84482.002929097041,null,null,null,null,null,null,null,84482.002929097041,{"$f":"IF($C298<2,0,IF($C298=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},null,191]
["Joiners","2021-01-01",1,117495.00292909704,{"$f":"E192-D84+D83","v":117495.00292909704},{"$f":"IF(C300>=2,E192*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C300-1,1)+INDEX(INPUTS!$K$8:$K$11,$C300-1,1))^(1/12)-1)*D84,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B299,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,117495.00292909704,null,null,null,null,null,null,null,117495.00292909704,{"$f":"IF($C299<2,0,IF($C299=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},null,192]
["Joiners","2020-12-01",1,186538.00292909704,{"$f":"E193-D85+D84","v":186538.00292909704},{"$f":"IF(C301>=2,E193*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C301-1,1)+INDEX(INPUTS!$K$8:$K$11,$C301-1,1))^(1/12)-1)*D85,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B300,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,186538.00292909704,null,null,null,null,null,null,null,186538.00292909704,{"$f":"IF($C300<2,0,IF($C300=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},null,193]
["Joiners","2020-11-01",1,152557.00292909704,152557.00292909704,{"$f":"IF(C302>=2,E194*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C302-1,1)+INDEX(INPUTS!$K$8:$K$11,$C302-1,1))^(1/12)-1)*D86,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B301,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,152557.00292909704,null,null,null,null,null,null,null,152557.00292909704,{"$f":"IF($C301<2,0,IF($C301=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},null,194]
["Joiners","2020-10-01",1,150830.00292909704,150830.00292909704,{"$f":"IF(C303>=2,E195*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C303-1,1)+INDEX(INPUTS!$K$8:$K$11,$C303-1,1))^(1/12)-1)*D87,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B302,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,150830.00292909704,null,null,null,null,null,null,null,150830.00292909704,{"$f":"IF($C302<2,0,IF($C302=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},null,195]
["Joiners",{"$f":"B195","v":"2020-09-01"},1,170051.00292909704,170051.00292909704,{"$f":"IF(C304>=2,E196*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C304-1,1)+INDEX(INPUTS!$K$8:$K$11,$C304-1,1))^(1/12)-1)*D88,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B303,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,170051.00292909704,null,null,null,null,null,null,null,170051.00292909704,{"$f":"IF($C303<2,0,IF($C303=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},null,196]
["Joiners","2020-08-01",1,197499.00292909704,197499.00292909704,{"$f":"IF(C305>=2,E197*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C305-1,1)+INDEX(INPUTS!$K$8:$K$11,$C305-1,1))^(1/12)-1)*D89,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B304,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,197499.00292909704,null,null,null,null,null,null,null,197499.00292909704,{"$f":"IF($C304<2,0,IF($C304=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},null,197]
["Joiners","2020-07-01",1,202447.00292909704,202447.00292909704,{"$f":"IF(C306>=2,E198*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C306-1,1)+INDEX(INPUTS!$K$8:$K$11,$C306-1,1))^(1/12)-1)*D90,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B305,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,202447.00292909704,null,null,null,null,null,null,null,202447.00292909704,{"$f":"IF($C305<2,0,IF($C305=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},null,198]
["Joiners","2020-06-01",1,201609.00292909704,201609.00292909704,{"$f":"IF(C307>=2,E199*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C307-1,1)+INDEX(INPUTS!$K$8:$K$11,$C307-1,1))^(1/12)-1)*D91,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B306,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,201609.00292909704,null,null,null,null,null,null,null,201609.00292909704,{"$f":"IF($C306<2,0,IF($C306=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},null,199]
["Joiners","2020-05-01",1,265010.00292909704,265010.00292909704,{"$f":"IF(C308>=2,E200*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C308-1,1)+INDEX(INPUTS!$K$8:$K$11,$C308-1,1))^(1/12)-1)*D92,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B307,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,265010.00292909704,null,null,null,null,null,null,null,265010.00292909704,{"$f":"IF($C307<2,0,IF($C307=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},null,200]
["Joiners","2020-04-01",1,272942.00292909704,272942.00292909704,{"$f":"IF(C309>=2,E201*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C309-1,1)+INDEX(INPUTS!$K$8:$K$11,$C309-1,1))^(1/12)-1)*D93,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B308,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,272942.00292909704,null,null,null,null,null,null,null,272942.00292909704,{"$f":"IF($C308<2,0,IF($C308=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},null,201]
["Joiners","2020-03-01",1,223753.01312013157,223753.01312013157,{"$f":"IF(C310>=2,E202*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C310-1,1)+INDEX(INPUTS!$K$8:$K$11,$C310-1,1))^(1/12)-1)*D94,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B309,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,223753.01312013157,null,null,null,null,null,null,null,223753.01312013157,{"$f":"IF($C309<2,0,IF($C309=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},null,202]
["Joiners","2020-02-01",0,346711.47683476843,346711.47683476843,{"$f":"IF(C311>=2,E203*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C311-1,1)+INDEX(INPUTS!$K$8:$K$11,$C311-1,1))^(1/12)-1)*D95,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B310,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D310","v":346711.47683476843},null,null,null,null,null,null,null,346711.47683476843,{"$f":"IF($C310<2,0,IF($C310=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},null,203]
["Joiners","2020-01-01",0,673343.39534645341,673343.39534645341,{"$f":"IF(C312>=2,E204*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C312-1,1)+INDEX(INPUTS!$K$8:$K$11,$C312-1,1))^(1/12)-1)*D96,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B311,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,673343.39534645341,null,null,null,null,null,null,null,673343.39534645341,{"$f":"IF($C311<2,0,IF($C311=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},null,204]
["Joiners","2019-12-01",0,138565.47017220221,138565.47017220221,{"$f":"IF(C313>=2,E205*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C313-1,1)+INDEX(INPUTS!$K$8:$K$11,$C313-1,1))^(1/12)-1)*D97,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B312,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,138565.47017220221,null,null,null,null,null,null,null,138565.47017220221,{"$f":"IF($C312<2,0,IF($C312=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},null,205]
["Joiners","2019-11-01",0,93836.807810578495,93836.807810578495,{"$f":"IF(C314>=2,E206*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C314-1,1)+INDEX(INPUTS!$K$8:$K$11,$C314-1,1))^(1/12)-1)*D98,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B313,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,93836.807810578495,null,null,null,null,null,null,null,93836.807810578495,{"$f":"IF($C313<2,0,IF($C313=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},null,206]
["Joiners","2019-10-01",0,243414.46801968105,243414.46801968105,{"$f":"IF(C315>=2,E207*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C315-1,1)+INDEX(INPUTS!$K$8:$K$11,$C315-1,1))^(1/12)-1)*D99,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B314,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,243414.46801968105,null,null,null,null,null,null,null,243414.46801968105,{"$f":"IF($C314<2,0,IF($C314=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},null,207]
["Joiners","2019-09-01",0,42836.064268141985,42836.064268141985,{"$f":"IF(C316>=2,E208*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C316-1,1)+INDEX(INPUTS!$K$8:$K$11,$C316-1,1))^(1/12)-1)*D100,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B315,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,42836.064268141985,null,null,null,null,null,null,null,42836.064268141985,{"$f":"IF($C315<2,0,IF($C315=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},null,208]
["Joiners","2019-08-01",0,154386.73185731843,154386.73185731843,{"$f":"IF(C317>=2,E209*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C317-1,1)+INDEX(INPUTS!$K$8:$K$11,$C317-1,1))^(1/12)-1)*D101,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B316,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,154386.73185731843,null,null,null,null,null,null,null,154386.73185731843,{"$f":"IF($C316<2,0,IF($C316=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},null,209]
["Joiners","2019-07-01",0,181982.43542435393,181982.43542435393,{"$f":"IF(C318>=2,E210*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C318-1,1)+INDEX(INPUTS!$K$8:$K$11,$C318-1,1))^(1/12)-1)*D102,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B317,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,181982.43542435393,null,null,null,null,null,null,null,181982.43542435393,{"$f":"IF($C317<2,0,IF($C317=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},null,210]
["Joiners","2019-06-01",0,146613.02460024506,146613.02460024506,{"$f":"IF(C319>=2,E211*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C319-1,1)+INDEX(INPUTS!$K$8:$K$11,$C319-1,1))^(1/12)-1)*D103,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B318,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,146613.02460024506,null,null,null,null,null,null,null,146613.02460024506,{"$f":"IF($C318<2,0,IF($C318=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},null,211]
["Joiners",{"$f":"B211","v":"2019-05-01"},0,161940.50379253738,161940.50379253738,{"$f":"IF(C320>=2,E212*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C320-1,1)+INDEX(INPUTS!$K$8:$K$11,$C320-1,1))^(1/12)-1)*D104,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B319,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,161940.50379253738,null,null,null,null,null,null,null,161940.50379253738,{"$f":"IF($C319<2,0,IF($C319=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},null,212]
["Joiners","2019-04-01",0,156476.53905289061,156476.53905289061,{"$f":"IF(C321>=2,E213*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C321-1,1)+INDEX(INPUTS!$K$8:$K$11,$C321-1,1))^(1/12)-1)*D105,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B320,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,156476.53905289061,null,null,null,null,null,null,null,156476.53905289061,{"$f":"IF($C320<2,0,IF($C320=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},null,213]
["Joiners","2019-03-01",0,166178.51927019283,166178.51927019283,{"$f":"IF(C322>=2,E214*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C322-1,1)+INDEX(INPUTS!$K$8:$K$11,$C322-1,1))^(1/12)-1)*D106,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B321,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,166178.51927019283,null,null,null,null,null,null,null,166178.51927019283,{"$f":"IF($C321<2,0,IF($C321=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},null,214]
["Joiners","2019-02-01",0,{"$f":"MAX(0,E322)+F322","v":104045},104045,{"$f":"IF(C323>=2,E215*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C323-1,1)+INDEX(INPUTS!$K$8:$K$11,$C323-1,1))^(1/12)-1)*D107,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B322,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,104045,null,null,null,null,null,null,null,104045,{"$f":"IF($C322<2,0,IF($C322=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},null,215]
["Joiners","2019-01-01",0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C323<2,0,IF($C323=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},null,216]

{"sheet":"Population 5","index":10,"n_rows":323,"n_cols":95,"rows_kept":323,"cut":false,"hidden":false,"merged":[[1,33,1,35],[3,78,3,80]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Population 5"},{"$f":"INDEX(INPUTS!$H$21:$H$29,MATCH(A1,INPUTS!$B$21:$B$29,0),1)","v":"Aged"},null,null,null,null,null,"L12 pre-to-end",{"$f":"(I6/I94)^(12/88)-1","v":0},null,null,null,null,null,null,null,null,{"$f":"B1","v":"Aged"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acuity"]
["State",{"$f":"MAIN!B6","v":"*"},null,null,null,null,null,"PHE per annum",{"$f":"(I56/I87)^(12/32)-1","v":0},null,null,null,null,null,null,null,"Post-CC",{"$f":"INDEX(INPUTS!$N$65:$V$77,R$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,S$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,T$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,U$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,V$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,W$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,X$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,Y$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,Z$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,AA$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,AB$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,AC$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,AD$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},null,null,null,"VALIDATION CHECKS ON HISTORIC DATA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Lookups!$O$28=1,SUMIFS(H$72:H$107,$B$72:$B$107,INPUTS!$T$3),1)","v":1},null,"Starting",{"$f":"INPUTS!T3","v":"2020-02-01"}]
[null,null,null,null,null,null,null,"FFY21/FFY20",{"$f":"I74/I86-1","v":0},null,null,null,null,null,null,null,"Pre-UNW",{"$f":"INDEX(INPUTS!$N$49:$V$61,R$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,S$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,T$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,U$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,V$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,W$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,X$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,Y$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,Z$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,AA$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,AB$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,AC$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,AD$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Leaver Base Triangle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leaver Smoothing Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ending",{"$f":"EDATE(INDEX(MAIN!AG8:AO8,1,MATCH(B1,MAIN!AG13:AO13,0)),INDEX(MAIN!AG7:AO7,1,MATCH(B1,MAIN!AG13:AO13,0)))","v":"2024-07-01"},{"$f":"SUMIFS(CE$6:CE$107,$B$6:$B$107,$CD3)","v":1},{"$f":"SUMIFS(CF$6:CF$107,$B$6:$B$107,$CD3)","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":"Aged"},null,"Maximum","Minimum","Members w/",null,null,{"$f":"R5^Lookups!$S$33","v":1},{"$f":"S5^Lookups!$S$33","v":2},{"$f":"T5^Lookups!$S$33","v":3},{"$f":"U5^Lookups!$S$33","v":4},{"$f":"V5^Lookups!$S$33","v":5},{"$f":"W5^Lookups!$S$33","v":6},{"$f":"X5^Lookups!$S$33","v":7},{"$f":"Y5^Lookups!$S$33","v":8},{"$f":"Z5^Lookups!$S$33","v":9},{"$f":"AA5^Lookups!$S$33","v":10},{"$f":"AB5^Lookups!$S$33","v":11},{"$f":"AC5^Lookups!$S$33","v":12},{"$f":"AD5^Lookups!$S$33","v":13},null,null,null,null,"in row",null,"exp leavers","leavers prior","delta with","cumulative delta","leavers this","total mem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acuity Rebalancing",null,null,null,"ResultantCurve"]
["Section","report_date","Phase","Members","Base Delta","Adjustments",null,"AcuityMix","Last Year","Total","Unwinding","AcuityPhaseIn","Duration","Duration","Min. Dur.",null,null,1,{"$f":"1+R5","v":2},{"$f":"1+S5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+AB5","v":12},{"$f":"1+AC5","v":13},"In Row","Expected",null,"% diff","leavers prior","joiners this","leavers this row","less joiners","leavers","with leavers","less joiners","vs expected",null,1,{"$f":"1+AR5","v":2},{"$f":"1+AS5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+BB5","v":12},{"$f":"1+BC5","v":13},"In Row","Expected",null,1,{"$f":"1+BH5","v":2},{"$f":"1+BI5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+BR5","v":12},{"$f":"1+BS5","v":13},null,"In Row","Expected",null,"Total MMs","MMs 13","Total Prod","Prod13","SolveFor13","FxSolve",1,{"$f":"1+CE5","v":2},{"$f":"1+CF5","v":3},4,5,6,7,8,9,10,11,12,13]
["Total Members","2027-06-01",{"$f":"IF($B6>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B6))+IF(B6<DATE(2020,2,28),0,1)+IF($B6>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B6>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C5<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B6,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D7-D115+R222<1,0,D7-D115+R222))","v":8019888.1961753629},{"$f":"D6-D7","v":7089.5192181076854},null,null,{"$f":"IF(C6=0,1,IFERROR(IF(C6>=2,(L6)*SUMPRODUCT(R6:AD6,R$2:AD$2)+(1-L6)*SUMPRODUCT(R6:AD6,R$3:AD$3),SUMPRODUCT(R6:AD6,R$3:AD$3))/SUM(R6:AD6),1))","v":1},{"$f":"IFERROR(SUMPRODUCT(H6:H17,J6:J17)/SUM(J6:J17),1)","v":1},{"$f":"D6","v":8019888.1961753629},{"$f":"1*AND(B7>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B7<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K6:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},{"$f":"IF(D6-SUM(R6:T6)<J114,3,IF(D6-SUM(R6:U6)<J1114,4,IF(D6-SUM(R6:V6)<J114,5,IF(D6-SUM(R6:W6)<J114,6,IF(D6-SUM(R6:X6)<J114,7,IF(D6-SUM(R6:Y6)<J114,8,IF(D6-SUM(R6:Z6)<J114,9,IF(D6-SUM(R6:AA6)<J114,10,IF(D6-SUM(R6:AB6)<J114,11,IF(D6-SUM(R6:AC6)<J114,12,13))))))))))","v":13},{"$f":"MIN(M6,IF(C114=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R6:AD6,R$5:AD$5,\">=\"&N6)","v":7552575.1676901011},null,null,{"$f":"R222","v":39112.366046818235},{"$f":"IF(S$5=13,S7+R7-R115-S115,R7-R115)","v":39081.478910020036},39050.606174937922,39019.747798903074,38988.903742694136,38958.073969489102,38927.258445542888,38896.457166620319,38865.67155664388,38834.90231739085,38804.14957544666,38773.412784299653,7552575.1676901011,{"$f":"SUM(R6:AD6)","v":8019888.1961789075},{"$f":"J6","v":8019888.1961753629},null,{"$f":"1-AE6/AF6","v":-4.418687638008123E-13},{"$f":"AE115","v":32022.846828677884},{"$f":"R6","v":39112.366046818235},{"$f":"D114","v":0},{"$f":"AJ6-AK6","v":39112.366046818235},{"$f":"AK6-AI6","v":-32022.846828677884},{"$f":"SUM(AM6:AM$107)","v":3.543929778970778E-6},{"$f":"D222-D114","v":26917.505416614091},{"$f":"AE6-AF6","v":3.5446137189865112E-6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE6","v":8019888.1961789075},{"$f":"AD6","v":7552575.1676901011},{"$f":"IFERROR(IF(C6>=2,(L6)*SUMPRODUCT(R6:AD6,R$2:AD$2)+(1-L6)*SUMPRODUCT(R6:AD6,R$3:AD$3),SUMPRODUCT(R6:AD6,R$3:AD$3)),1)","v":8019888.1961789075},{"$f":"IFERROR(IF($C6>=2,($L6)*(AD6*AD$2)+(1-$L6)*(AD6*AD$3),AD6*AD$3),1)","v":7552575.1676901011},{"$f":"IFERROR((BY6*CA$2-(CA6-CB6))/BZ6,0)","v":1},{"$f":"IF(OR(CC6<=0,BZ6=0)*1=1,IFERROR(CA$2/(CA6/BY6),1),\"n/a\")","v":"n/a"},{"$f":"IF($CD6=\"n/a\",IF(CE$5=13,$CC6,R$2),$CD6*R$2)","v":1},{"$f":"IF($CD6=\"n/a\",IF(CF$5=13,$CC6,S$2),$CD6*S$2)","v":1},{"$f":"IF($CD6=\"n/a\",IF(CG$5=13,$CC6,T$2),$CD6*T$2)","v":1},{"$f":"IF($CD6=\"n/a\",IF(CH$5=13,$CC6,U$2),$CD6*U$2)","v":1},1,1,1,1,1,1,1,1,1]
["Total Members","2027-05-01",{"$f":"IF($B7>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B7))+IF(B7<DATE(2020,2,28),0,1)+IF($B7>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B7>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C6<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B7,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D8-D116+R223<1,0,D8-D116+R223))","v":8012798.6769572552},7086.9697796246037,null,null,1,1,{"$f":"D7","v":8012798.6769572552},{"$f":"1*AND(B8>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B8<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K7:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},{"$f":"IF(D7-SUM(R7:T7)<J115,3,IF(D7-SUM(R7:U7)<J1115,4,IF(D7-SUM(R7:V7)<J115,5,IF(D7-SUM(R7:W7)<J115,6,IF(D7-SUM(R7:X7)<J115,7,IF(D7-SUM(R7:Y7)<J115,8,IF(D7-SUM(R7:Z7)<J115,9,IF(D7-SUM(R7:AA7)<J115,10,IF(D7-SUM(R7:AB7)<J115,11,IF(D7-SUM(R7:AC7)<J115,12,13))))))))))","v":13},{"$f":"MIN(M7,IF(C115=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R7:AD7,R$5:AD$5,\">=\"&N7)","v":7545855.3229824947},null,null,{"$f":"R223","v":39081.478910020036},39050.606174937922,39019.747798903074,38988.903742694136,38958.073969489102,38927.258445542888,38896.457166620319,38865.67155664388,38834.90231739085,38804.14957544666,38773.412784299653,38742.691536283892,7545855.3229824947,{"$f":"SUM(R7:AD7)","v":8012798.6769607672},8012798.6769572552,null,-4.383160501220118E-13,31994.509130362261,39081.478910020036,32022.846828710524,7058.6320813095117,28.337698348263075,{"$f":"SUM(AM7:AM$107)","v":32022.84683222181},-5129.158194168067,3.5120174288749695E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE7","v":8012798.6769607672},{"$f":"AD7","v":7545855.3229824947},{"$f":"IFERROR(IF(C7>=2,(L7)*SUMPRODUCT(R7:AD7,R$2:AD$2)+(1-L7)*SUMPRODUCT(R7:AD7,R$3:AD$3),SUMPRODUCT(R7:AD7,R$3:AD$3)),1)","v":8012798.6769607672},{"$f":"IFERROR(IF($C7>=2,($L7)*(AD7*AD$2)+(1-$L7)*(AD7*AD$3),AD7*AD$3),1)","v":7545855.3229824947},{"$f":"IFERROR((BY7*CA$2-(CA7-CB7))/BZ7,0)","v":1},{"$f":"IF(OR(CC7<=0,BZ7=0)*1=1,IFERROR(CA$2/(CA7/BY7),1),\"n/a\")","v":"n/a"},{"$f":"IF($CD7=\"n/a\",IF(CE$5=13,$CC7,R$2),$CD7*R$2)","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2027-04-01",{"$f":"IF($B8>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B8))+IF(B8<DATE(2020,2,28),0,1)+IF($B8>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B8>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C7<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B8,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D9-D117+R224<1,0,D9-D117+R224))","v":8005711.7071776306},7084.4245789032429,null,null,1,1,8005711.7071776306,{"$f":"1*AND(B9>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B9<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K8:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M8,IF(C116=0,1,MAIN!$E$11))","v":13},7539137.8467435744,null,null,39050.606174937922,39019.747798903074,38988.903742694136,38958.073969489102,38927.258445542888,38896.457166620319,38865.67155664388,38834.90231739085,38804.14957544666,38773.412784299653,38742.691536283892,38711.985369283197,7539137.8467435744,8005711.70718111,8005711.7071776306,null,-4.3454129183828627E-13,31966.181596002145,39050.606174937922,31994.509130394908,7056.0970445430139,28.327534392763482,{"$f":"SUM(AM8:AM$107)","v":31994.509133873551},-5124.6287327606951,3.4794211387634277E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8005711.70718111,7539137.8467435744,8005711.70718111,7539137.8467435744,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2027-03-01",{"$f":"IF($B9>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B9))+IF(B9<DATE(2020,2,28),0,1)+IF($B9>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B9>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C8<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B9,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D10-D118+R225<1,0,D10-D118+R225))","v":7998627.2825987274},7081.8835900295526,null,null,1,1,7998627.2825987274,{"$f":"1*AND(B10>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B10<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K9:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M9,IF(C117=0,1,MAIN!$E$11))","v":13},7532422.7362564765,null,null,39019.747798903074,38988.903742694136,38958.073969489102,38927.258445542888,38896.457166620319,38865.67155664388,38834.90231739085,38804.14957544666,38773.412784299653,38742.691536283892,38711.985369283197,38681.292083100445,7532422.7362564765,7998627.2826021742,7998627.2825987274,null,-4.3098857815948577E-13,31937.864208840307,39019.747798903074,31966.181596034792,7053.5662028682818,28.317387194485491,{"$f":"SUM(AM9:AM$107)","v":31966.181599480784},-5120.1009042467049,3.446824848651886E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7998627.2826021742,7532422.7362564765,7998627.2826021742,7532422.7362564765,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2027-02-01",{"$f":"IF($B10>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B10))+IF(B10<DATE(2020,2,28),0,1)+IF($B10>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B10>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C9<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B10,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D11-D119+R226<1,0,D11-D119+R226))","v":7991545.3990086978},7079.3467904608697,null,null,1,1,7991545.3990086978,{"$f":"1*AND(B11>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B11<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K10:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M10,IF(C118=0,1,MAIN!$E$11))","v":13},7525710.1741090706,null,null,38988.903742694136,38958.073969489102,38927.258445542888,38896.457166620319,38865.67155664388,38834.90231739085,38804.14957544666,38773.412784299653,38742.691536283892,38711.985369283197,38681.292083100445,38650.426356246491,7525710.1741090706,7991545.3990121121,7991545.3990086978,null,-4.2721381987576024E-13,31909.556952200379,38988.903742694136,31937.86420887295,7051.0395338211856,28.307256672571384,{"$f":"SUM(AM10:AM$107)","v":31937.864212286295},-5115.5747059002642,3.4142285585403442E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7991545.3990121121,7525710.1741090706,7991545.3990121121,7525710.1741090706,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2027-01-01",{"$f":"IF($B11>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B11))+IF(B11<DATE(2020,2,28),0,1)+IF($B11>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B11>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C10<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B11,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D12-D120+R227<1,0,D12-D120+R227))","v":7984466.052218237},7076.8141599819064,null,null,1,1,7984466.052218237,{"$f":"1*AND(B12>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B12<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K11:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M11,IF(C119=0,1,MAIN!$E$11))","v":13},7519000.2468036655,null,null,38958.073969489102,38927.258445542888,38896.457166620319,38865.67155664388,38834.90231739085,38804.14957544666,38773.412784299653,38742.691536283892,38711.985369283197,38681.292083100445,38650.426356246491,38619.48425760548,7519000.2468036655,7984466.0522216186,7984466.052218237,null,-4.234390615920347E-13,31881.25980947425,38958.073969489102,31909.556952233022,7048.5170172560793,28.297142758772679,{"$f":"SUM(AM11:AM$107)","v":31909.556955613734},-5111.0501350164159,3.3816322684288025E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7984466.0522216186,7519000.2468036655,7984466.0522216186,7519000.2468036655,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-12-01",{"$f":"IF($B12>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B12))+IF(B12<DATE(2020,2,28),0,1)+IF($B12>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B12>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C11<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B12,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D13-D121+R228<1,0,D13-D121+R228))","v":7977389.2380582551},7074.2856815299019,null,null,1,1,7977389.2380582551,{"$f":"1*AND(B13>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B13<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K12:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M12,IF(C120=0,1,MAIN!$E$11))","v":13},7512292.9649866633,null,null,38927.258445542888,38896.457166620319,38865.67155664388,38834.90231739085,38804.14957544666,38773.412784299653,38742.691536283892,38711.985369283197,38681.292083100445,38650.426356246491,38619.48425760548,38588.541626476814,7512292.9649866633,7977389.2380616041,7977389.2380582551,null,-4.198863479132342E-13,31852.97276398087,38927.258445542888,31881.259809506901,7045.9986360359871,28.287045526030852,{"$f":"SUM(AM12:AM$107)","v":31881.259812854958},-5106.5271889905052,3.3490359783172607E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7977389.2380616041,7512292.9649866633,7977389.2380616041,7512292.9649866633,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-11-01",{"$f":"IF($B13>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B13))+IF(B13<DATE(2020,2,28),0,1)+IF($B13>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B13>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C12<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B13,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D14-D122+R229<1,0,D14-D122+R229))","v":7970314.9523767252},7071.7613733457401,null,null,1,1,7970314.9523767252,{"$f":"1*AND(B14>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B14<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K13:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M13,IF(C121=0,1,MAIN!$E$11))","v":13},7505588.2502069334,null,null,38896.457166620319,38865.67155664388,38834.90231739085,38804.14957544666,38773.412784299653,38742.691536283892,38711.985369283197,38681.292083100445,38650.426356246491,38619.48425760548,38588.541626476814,38557.687543710395,7505588.2502069334,7970314.9523800416,7970314.9523767252,null,-4.1611158962950867E-13,31824.695793241899,38896.457166620319,31852.972764013517,7043.4844026068022,28.276970771617925,{"$f":"SUM(AM13:AM$107)","v":31852.972767328931},-5102.0058688297213,3.316439688205719E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7970314.9523800416,7505588.2502069334,7970314.9523800416,7505588.2502069334,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-10-01",{"$f":"IF($B14>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B14))+IF(B14<DATE(2020,2,28),0,1)+IF($B14>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B14>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C13<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B14,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D15-D123+R230<1,0,D15-D123+R230))","v":7963243.1910033794},7069.2426847433671,null,null,1,1,7963243.1910033794,{"$f":"1*AND(B15>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B15<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K14:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M14,IF(C122=0,1,MAIN!$E$11))","v":13},7498886.0428636651,null,null,{"$f":"R230","v":38865.67155664388},38834.90231739085,38804.14957544666,38773.412784299653,38742.691536283892,38711.985369283197,38681.292083100445,38650.426356246491,38619.48425760548,38588.541626476814,38557.687543710395,38526.903136510278,7498886.0428636651,7963243.1910066633,7963243.1910033794,null,-4.1233683134578314E-13,31796.428871867942,38865.67155664388,31824.695793274546,7040.9757633693334,28.266921406604524,{"$f":"SUM(AM14:AM$107)","v":31824.695796557309},-5097.4861727889911,3.2838433980941772E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7963243.1910066633,7498886.0428636651,7963243.1910066633,7498886.0428636651,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-09-01",{"$f":"IF($B15>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B15))+IF(B15<DATE(2020,2,28),0,1)+IF($B15>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B15>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C14<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B15,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D16-D124+R231<1,0,D16-D124+R231))","v":7956173.948318636},7066.730343490839,null,null,1,1,7956173.948318636,{"$f":"1*AND(B16>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B16<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K15:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M15,IF(C123=0,1,MAIN!$E$11))","v":13},7492186.278620638,null,null,38834.90231739085,38804.14957544666,38773.412784299653,38742.691536283892,38711.985369283197,38681.292083100445,38650.426356246491,38619.48425760548,38588.541626476814,38557.687543710395,38526.903136510278,38496.193114895606,7492186.278620638,7956173.9483218873,7956173.948318636,null,-4.0856207306205761E-13,31768.171973867666,38834.90231739085,31796.428871900582,7038.4734454902682,28.256898032916069,{"$f":"SUM(AM15:AM$107)","v":31796.428875150697},-5092.9680971968664,3.2512471079826355E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7956173.9483218873,7492186.278620638,7956173.9483218873,7492186.278620638,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-08-01",{"$f":"IF($B16>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B16))+IF(B16<DATE(2020,2,28),0,1)+IF($B16>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B16>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C15<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B16,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D17-D125+R232<1,0,D17-D125+R232))","v":7949107.2179751452},7064.2245000675321,null,null,1,1,7949107.2179751452,{"$f":"1*AND(B17>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B17<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K16:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M16,IF(C124=0,1,MAIN!$E$11))","v":13},7485488.8788665729,null,null,38804.14957544666,38773.412784299653,38742.691536283892,38711.985369283197,38681.292083100445,38650.426356246491,38619.48425760548,38588.541626476814,38557.687543710395,38526.903136510278,38496.193114895606,38465.57172793278,7485488.8788665729,7949107.2179783648,7949107.2179751452,null,-4.0500935938325711E-13,31739.925075346429,38804.14957544666,31768.171973900313,7035.9776015463467,28.246898553883511,{"$f":"SUM(AM16:AM$107)","v":31768.171977117789},-5088.4516365776617,3.2195821404457092E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7949107.2179783648,7485488.8788665729,7949107.2179783648,7485488.8788665729,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-07-01",{"$f":"IF($B17>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B17))+IF(B17<DATE(2020,2,28),0,1)+IF($B17>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B17>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C16<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B17,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D18-D126+R233<1,0,D18-D126+R233))","v":7942042.9934750777},7061.7246303092688,null,null,1,1,7942042.9934750777,{"$f":"1*AND(B18>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B18<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K17:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M17,IF(C125=0,1,MAIN!$E$11))","v":13},7478766.5059668114,null,null,38773.412784299653,38742.691536283892,38711.985369283197,38681.292083100445,38650.426356246491,38619.48425760548,38588.541626476814,38557.687543710395,38526.903136510278,38496.193114895606,38465.57172793278,38462.297975107809,7478766.5059668114,7942042.9934782647,7942042.9934750777,null,-4.0123460109953157E-13,31711.688153958094,38773.412784299653,31739.925075379073,7033.4877089205802,28.236921420979343,{"$f":"SUM(AM17:AM$107)","v":31739.925078563901},-5083.9367861372593,3.1869858503341675E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7942042.9934782647,7478766.5059668114,7942042.9934782647,7478766.5059668114,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-06-01",{"$f":"IF($B18>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B18))+IF(B18<DATE(2020,2,28),0,1)+IF($B18>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B18>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C17<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B18,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D19-D127+R234<1,0,D19-D127+R234))","v":7934981.2688447684},7059.2303470820189,null,null,1,1,7934981.2688447684,{"$f":"1*AND(B19>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B19<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K18:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M18,IF(C126=0,1,MAIN!$E$11))","v":13},7472033.3634795565,null,null,38742.691536283892,38711.985369283197,38681.292083100445,38650.426356246491,38619.48425760548,38588.541626476814,{"$f":"IF(X$5=13,X19+W19-W127-X127,W19-W127)","v":38557.687543710395},38526.903136510278,38496.193114895606,38465.57172793278,38462.297975107809,38444.830641212415,7472033.3634795565,7934981.2688479219,7934981.2688447684,null,-3.9745984281580604E-13,31683.461189169833,38742.691536283892,31711.688153990744,7031.0033822931473,28.226964820911235,{"$f":"SUM(AM18:AM$107)","v":31711.688157142926},-5079.4235411611517,3.1534582376480103E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7934981.2688479219,7472033.3634795565,7934981.2688479219,7472033.3634795565,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-05-01",{"$f":"IF($B19>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B19))+IF(B19<DATE(2020,2,28),0,1)+IF($B19>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B19>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C18<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B19,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D20-D128+R235<1,0,D20-D128+R235))","v":7927922.0384976864},7056.7411970654503,null,null,1,1,7927922.0384976864,{"$f":"1*AND(B20>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B20<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K19:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M19,IF(C127=0,1,MAIN!$E$11))","v":13},7465300.5577973779,null,null,38711.985369283197,38681.292083100445,38650.426356246491,38619.48425760548,38588.541626476814,38557.687543710395,38526.903136510278,38496.193114895606,38465.57172793278,38462.297975107809,38444.830641212415,38416.266871347958,7465300.5577973779,7927922.0385008072,7927922.0384976864,null,-3.9368508453208051E-13,31655.244172185136,38711.985369283197,31683.461189202484,7028.5241800807125,28.217017017348553,{"$f":"SUM(AM19:AM$107)","v":31683.461192322007},-5074.9118909429126,3.1208619475364685E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7927922.0385008072,7465300.5577973779,7927922.0385008072,7465300.5577973779,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-04-01",{"$f":"IF($B20>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B20))+IF(B20<DATE(2020,2,28),0,1)+IF($B20>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B20>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C19<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B20,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D21-D129+R236<1,0,D21-D129+R236))","v":7920865.2973006209},7054.2542461752892,null,null,1,1,7920865.2973006209,{"$f":"1*AND(B21>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B21<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K20:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M20,IF(C128=0,1,MAIN!$E$11))","v":13},7458581.187625546,null,null,38681.292083100445,38650.426356246491,38619.48425760548,38588.541626476814,38557.687543710395,38526.903136510278,38496.193114895606,38465.57172793278,38462.297975107809,38444.830641212415,38416.266871347958,38374.614344016409,7458581.187625546,7920865.2973037092,7920865.2973006209,null,-3.8991032624835498E-13,31627.037836892621,38681.292083100445,31655.244172217783,7026.0479108826621,28.20633532516149,{"$f":"SUM(AM20:AM$107)","v":31655.244175304659},-5070.4013639560071,3.0882656574249268E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7920865.2973037092,7458581.187625546,7920865.2973037092,7458581.187625546,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-03-01",{"$f":"IF($B21>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B21))+IF(B21<DATE(2020,2,28),0,1)+IF($B21>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B21>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C20<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B21,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D22-D130+R237<1,0,D22-D130+R237))","v":7913811.0430544456},7051.5838231276721,null,null,1,1,7913811.0430544456,{"$f":"1*AND(B22>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B22<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K21:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M21,IF(C129=0,1,MAIN!$E$11))","v":13},7451872.3932235353,null,null,38650.426356246491,38619.48425760548,38588.541626476814,38557.687543710395,38526.903136510278,38496.193114895606,38465.57172793278,38462.297975107809,38444.830641212415,38416.266871347958,38374.614344016409,38335.832238903546,7451872.3932235353,7913811.0430575013,7913811.0430544456,null,-3.8613556796462944E-13,31598.842533086154,38650.426356246491,31627.037836925272,7023.3885193212191,28.195303839118424,{"$f":"SUM(AM21:AM$107)","v":31627.037839979501},-5065.8923204710882,3.055669367313385E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7913811.0430575013,7451872.3932235353,7913811.0430575013,7451872.3932235353,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-02-01",{"$f":"IF($B22>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B22))+IF(B22<DATE(2020,2,28),0,1)+IF($B22>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B22>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C21<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B22,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D23-D131+R238<1,0,D23-D131+R238))","v":7906759.459231318},7048.8259516190737,null,null,1,1,7906759.459231318,{"$f":"1*AND(B23>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B23<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K22:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M22,IF(C130=0,1,MAIN!$E$11))","v":13},7445174.7688427744,null,null,{"$f":"R238","v":38619.48425760548},{"$f":"IF(S$5=13,S23+R23-R131-S131,R23-R131)","v":38588.541626476814},38557.687543710395,38526.903136510278,38496.193114895606,38465.57172793278,38462.297975107809,38444.830641212415,38416.266871347958,38374.614344016409,38335.832238903546,38296.466913847049,7445174.7688427744,7906759.459234341,7906759.459231318,null,-3.8236080968090391E-13,31570.658305954006,38619.48425760548,31598.842533118797,7020.6417244866825,28.184227164791082,{"$f":"SUM(AM22:AM$107)","v":31598.842536140379},-5061.3850091358036,3.0230730772018433E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7906759.459234341,7445174.7688427744,7906759.459234341,7445174.7688427744,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-01-01",{"$f":"IF($B23>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B23))+IF(B23<DATE(2020,2,28),0,1)+IF($B23>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B23>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C22<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B23,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D24-D132+R239<1,0,D24-D132+R239))","v":7899710.6332796989},7046.0567830335349,null,null,1,1,7899710.6332796989,{"$f":"1*AND(B24>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B24<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K23:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M23,IF(C131=0,1,MAIN!$E$11))","v":13},7438452.0718038185,null,null,38588.541626476814,38557.687543710395,38526.903136510278,38496.193114895606,38465.57172793278,38462.297975107809,38444.830641212415,38416.266871347958,38374.614344016409,38335.832238903546,38296.466913847049,38293.355344910291,7438452.0718038185,7899710.6332826894,7899710.6332796989,null,-3.7858605139717838E-13,31542.484843410628,38588.541626476814,31570.658305986661,7017.883320490153,28.173462576032762,{"$f":"SUM(AM23:AM$107)","v":31570.658308975588},-5056.8796633184757,2.9904767870903015E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7899710.6332826894,7438452.0718038185,7899710.6332826894,7438452.0718038185,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-12-01",{"$f":"IF($B24>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B24))+IF(B24<DATE(2020,2,28),0,1)+IF($B24>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B24>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C23<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B24,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D25-D133+R240<1,0,D25-D133+R240))","v":7892664.5764966654},7043.3656358541921,null,null,1,1,7892664.5764966654,{"$f":"1*AND(B25>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B25<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K24:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M24,IF(C132=0,1,MAIN!$E$11))","v":13},7438470.2022306342,null,null,38557.687543710395,38526.903136510278,38496.193114895606,38465.57172793278,38462.297975107809,38444.830641212415,38416.266871347958,38374.614344016409,38335.832238903546,38296.466913847049,38293.355344910291,31524.35441659448,7438470.2022306342,7892664.5764996232,7892664.5764966654,null,-3.7481129311345285E-13,31514.321907823531,38557.687543710395,31542.484843443246,7015.2027002671493,28.162935619715427,{"$f":"SUM(AM24:AM$107)","v":31542.484846399559},-5052.376186077443,2.9578804969787598E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7892664.5764996232,7438470.2022306342,7892664.5764996232,7438470.2022306342,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-11-01",{"$f":"IF($B25>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B25))+IF(B25<DATE(2020,2,28),0,1)+IF($B25>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B25>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C24<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B25,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D26-D134+R241<1,0,D26-D134+R241))","v":7885621.2108608112},7040.7338967761025,null,null,1,1,7885621.2108608112,{"$f":"1*AND(B26>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B26<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K25:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M25,IF(C133=0,1,MAIN!$E$11))","v":13},7434864.122969524,null,null,38526.903136510278,38496.193114895606,38465.57172793278,38462.297975107809,38444.830641212415,38416.266871347958,38374.614344016409,38335.832238903546,38296.466913847049,38293.355344910291,31524.35441659448,35120.401168934302,7434864.122969524,7885621.2108637374,7885621.2108608112,null,-3.7103653482972732E-13,31486.169239701292,38526.903136510278,31514.321907856141,7012.5812286541368,28.15266815484938,{"$f":"SUM(AM25:AM$107)","v":31514.32191077985},-5047.8745533206384,2.9262155294418335E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7885621.2108637374,7434864.122969524,7885621.2108637374,7434864.122969524,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-10-01",{"$f":"IF($B26>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B26))+IF(B26<DATE(2020,2,28),0,1)+IF($B26>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B26>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C25<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B26,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D27-D135+R242<1,0,D27-D135+R242))","v":7878580.4769640351},7038.167030560784,null,null,1,1,7878580.4769640351,{"$f":"1*AND(B27>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B27<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K26:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M26,IF(C134=0,1,MAIN!$E$11))","v":13},7428444.4114230238,null,null,38496.193114895606,38465.57172793278,38462.297975107809,38444.830641212415,38416.266871347958,38374.614344016409,38335.832238903546,38296.466913847049,38293.355344910291,31524.35441659448,35120.401168934302,37905.880786201713,7428444.4114230238,7878580.4769669278,7878580.4769640351,null,-3.6726177654600178E-13,31458.026084301691,38496.193114895606,31486.169239733899,7010.0238751617071,28.143155432208005,{"$f":"SUM(AM26:AM$107)","v":31486.169242624994},-5043.3750371258102,2.8926879167556763E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7878580.4769669278,7428444.4114230238,7878580.4769669278,7428444.4114230238,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-09-01",{"$f":"IF($B27>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B27))+IF(B27<DATE(2020,2,28),0,1)+IF($B27>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B27>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C26<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B27,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D28-D136+R243<1,0,D28-D136+R243))","v":7871542.3099334743},7035.7888498967513,null,null,1,1,7871542.3099334743,{"$f":"1*AND(B28>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B28<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K27:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M27,IF(C135=0,1,MAIN!$E$11))","v":13},7418695.14082665,null,null,38465.57172793278,38462.297975107809,38444.830641212415,38416.266871347958,38374.614344016409,38335.832238903546,38296.466913847049,38293.355344910291,31524.35441659448,35120.401168934302,37905.880786201713,41207.29668067582,7418695.14082665,7871542.3099363344,7871542.3099334743,null,-3.6326497365735122E-13,31429.782878003178,38465.57172793278,31458.026084334309,7007.5456435984706,28.24320633113166,{"$f":"SUM(AM27:AM$107)","v":31458.026087192789},-5038.9463934606647,2.8600916266441345E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7871542.3099363344,7418695.14082665,7871542.3099363344,7418695.14082665,1,"n/a",1,1,1,1,1,1,{"$f":"IF($CD27=\"n/a\",IF(CK$5=13,$CC27,X$2),$CD27*X$2)","v":1},1,1,1,1,1,1]
["Total Members","2025-08-01",{"$f":"IF($B28>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B28))+IF(B28<DATE(2020,2,28),0,1)+IF($B28>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B28>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C27<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B28,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D29-D137+R244<1,0,D29-D137+R244))","v":7864506.5210835775},7060.8015746260062,null,null,1,1,7864506.5210835775,{"$f":"1*AND(B29>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B29<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K28:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M28,IF(C136=0,1,MAIN!$E$11))","v":13},7409688.5646186043,null,null,38462.297975107809,38444.830641212415,38416.266871347958,38374.614344016409,38335.832238903546,38296.466913847049,38293.355344910291,31524.35441659448,35120.401168934302,37905.880786201713,41207.29668067582,40436.359086049044,7409688.5646186043,7864506.521086405,7864506.5210835775,null,-3.5949021537362569E-13,31401.496400449669,38462.297975107809,31429.782878035807,7032.5150970720024,28.286477586138062,{"$f":"SUM(AM28:AM$107)","v":31429.782880861661},-5034.4658387736526,2.8274953365325928E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7864506.521086405,7409688.5646186043,7864506.521086405,7409688.5646186043,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-07-01",{"$f":"IF($B29>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B29))+IF(B29<DATE(2020,2,28),0,1)+IF($B29>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B29>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C28<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B29,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D30-D138+R245<1,0,D30-D138+R245))","v":7857445.7195089515},7071.6193883745,null,null,1,1,7857445.7195089515,{"$f":"1*AND(B30>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B30<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K29:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M29,IF(C137=0,1,MAIN!$E$11))","v":13},7400498.5845438447,null,null,38444.830641212415,38416.266871347958,38374.614344016409,38335.832238903546,38296.466913847049,38293.355344910291,31524.35441659448,35120.401168934302,37905.880786201713,41207.29668067582,40436.359086049044,40591.476475208758,7400498.5845438447,7857445.7195117464,7857445.7195089515,null,-3.5571545708990016E-13,31373.21125280577,38444.830641212415,31401.496400482309,7043.3342407301061,28.285147676539054,{"$f":"SUM(AM29:AM$107)","v":31401.496403275523},-5029.9501447827133,2.794899046421051E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7857445.7195117464,7400498.5845438447,7857445.7195117464,7400498.5845438447,1,"n/a",{"$f":"IF($CD29=\"n/a\",IF(CE$5=13,$CC29,R$2),$CD29*R$2)","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-06-01",{"$f":"IF($B30>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B30))+IF(B30<DATE(2020,2,28),0,1)+IF($B30>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B30>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C29<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B30,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D31-D139+R246<1,0,D31-D139+R246))","v":7850374.100120577},7071.286911001429,null,null,1,1,7850374.100120577,{"$f":"1*AND(B31>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B31<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K30:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M30,IF(C138=0,1,MAIN!$E$11))","v":13},7417364.3978090789,null,null,38416.266871347958,38374.614344016409,38335.832238903546,38296.466913847049,38293.355344910291,31524.35441659448,35120.401168934302,37905.880786201713,41207.29668067582,40436.359086049044,40591.476475208758,14507.39798757141,7417364.3978090789,7850374.1001233393,7850374.100120577,null,-3.5194069880617462E-13,31344.979960313718,38416.266871347958,31373.211252838304,7043.0556185096539,28.231292524586024,{"$f":"SUM(AM30:AM$107)","v":31373.211255598973},-5025.4014143831846,2.7623027563095093E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7850374.1001233393,7417364.3978090789,7850374.1001233393,7417364.3978090789,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-05-01",{"$f":"IF($B31>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B31))+IF(B31<DATE(2020,2,28),0,1)+IF($B31>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B31>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C30<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B31,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D32-D140+R247<1,0,D32-D140+R247))","v":7843302.8132095756},7057.8231230285019,null,null,1,1,7843302.8132095756,{"$f":"1*AND(B32>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B32<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K31:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M31,IF(C139=0,1,MAIN!$E$11))","v":13},7425004.5968801938,null,null,38374.614344016409,38335.832238903546,38296.466913847049,38293.355344910291,31524.35441659448,35120.401168934302,37905.880786201713,41207.29668067582,40436.359086049044,40591.476475208758,14507.39798757141,23704.780889199486,7425004.5968801938,7843302.8132123062,7843302.8132095756,null,-3.4816594052244909E-13,31316.791220956049,38374.614344016409,31344.979960346191,7029.6343836702181,28.188739390141563,{"$f":"SUM(AM31:AM$107)","v":31344.979963074395},-5020.8684341147782,2.730637788772583E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7843302.8132123062,7425004.5968801938,7843302.8132123062,7425004.5968801938,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-04-01",{"$f":"IF($B32>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B32))+IF(B32<DATE(2020,2,28),0,1)+IF($B32>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B32>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C31<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B32,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D33-D141+R248<1,0,D33-D141+R248))","v":7836244.9900865471},7047.1848394302651,null,null,1,1,7836244.9900865471,{"$f":"1*AND(B33>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B33<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K32:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M32,IF(C140=0,1,MAIN!$E$11))","v":13},7431167.4388152761,null,null,38335.832238903546,38296.466913847049,38293.355344910291,31524.35441659448,35120.401168934302,37905.880786201713,41207.29668067582,40436.359086049044,40591.476475208758,14507.39798757141,23704.780889199486,25153.949285873863,7431167.4388152761,7836244.9900892461,7836244.9900865471,null,-3.4439118223872356E-13,31288.647399440571,38335.832238903546,31316.791220988467,7019.0410179150786,28.143821547895641,{"$f":"SUM(AM32:AM$107)","v":31316.791223684253},-5016.3407489545571,2.6989728212356567E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7836244.9900892461,7431167.4388152761,7836244.9900892461,7431167.4388152761,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-03-01",{"$f":"IF($B33>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B33))+IF(B33<DATE(2020,2,28),0,1)+IF($B33>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B33>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C32<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B33,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D34-D142+R249<1,0,D34-D142+R249))","v":7829197.8052471168},7035.9553788844496,null,null,1,1,7829197.8052471168,{"$f":"1*AND(B34>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B34<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K33:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M33,IF(C141=0,1,MAIN!$E$11))","v":13},7437158.9665158177,null,null,38296.466913847049,38293.355344910291,31524.35441659448,35120.401168934302,37905.880786201713,41207.29668067582,40436.359086049044,40591.476475208758,14507.39798757141,23704.780889199486,25153.949285873863,25297.1196988993,7437158.9665158177,7829197.8052497832,7829197.8052471168,null,-3.4061642395499803E-13,31260.511534930894,38296.466913847049,31288.647399472931,7007.8195143741177,28.13586454203687,{"$f":"SUM(AM33:AM$107)","v":31288.647402136354},-5011.8436295561514,2.666376531124115E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7829197.8052497832,7437158.9665158177,7829197.8052497832,7437158.9665158177,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-02-01",{"$f":"IF($B34>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B34))+IF(B34<DATE(2020,2,28),0,1)+IF($B34>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B34>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C33<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B34,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D35-D143+R250<1,0,D35-D143+R250))","v":7822161.8498682324},7033.9661274366081,null,null,1,1,7822161.8498682324,{"$f":"1*AND(B35>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B35<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K34:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M34,IF(C142=0,1,MAIN!$E$11))","v":13},7446386.0113060158,null,null,38293.355344910291,31524.35441659448,35120.401168934302,37905.880786201713,41207.29668067582,40436.359086049044,40591.476475208758,14507.39798757141,23704.780889199486,25153.949285873863,25297.1196988993,22033.466744732999,7446386.0113060158,7822161.8498708671,7822161.8498682324,null,-3.3684166567127249E-13,31259.389217441574,38293.355344910291,31260.511534963185,7032.8438099471059,1.1223175216109667,{"$f":"SUM(AM34:AM$107)","v":31260.511537594313},-4990.2531392720739,2.6347115635871887E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7822161.8498708671,7446386.0113060158,7822161.8498708671,7446386.0113060158,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-01-01",{"$f":"IF($B35>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B35))+IF(B35<DATE(2020,2,28),0,1)+IF($B35>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B35>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C34<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B35,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D36-D144+R251<1,0,D36-D144+R251))","v":7815127.8837407958},280.5793723417446,null,null,1,1,7815127.8837407958,{"$f":"1*AND(B36>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B36<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K35:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M35,IF(C143=0,1,MAIN!$E$11))","v":13},7458235.4167670729,null,null,31524.35441659448,35120.401168934302,37905.880786201713,41207.29668067582,40436.359086049044,40591.476475208758,14507.39798757141,23704.780889199486,25153.949285873863,25297.1196988993,22033.466744732999,19409.98375638467,7458235.4167670729,7815127.8837433988,7815127.8837407958,null,-3.3306690738754696E-13,31243.775044220893,31524.35441659448,31259.389217473818,264.96519912066287,15.614173252924957,{"$f":"SUM(AM35:AM$107)","v":31259.389220072713},-4999.2474039425251,2.6030465960502625E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7815127.8837433988,7458235.4167670729,7815127.8837433988,7458235.4167670729,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-12-01",{"$f":"IF($B36>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B36))+IF(B36<DATE(2020,2,28),0,1)+IF($B36>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B36>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C35<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B36,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D37-D145+R252<1,0,D37-D145+R252))","v":7814847.304368454},3903.5433051921427,null,null,1,1,7814847.304368454,{"$f":"1*AND(B37>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B37<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K36:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M36,IF(C144=0,1,MAIN!$E$11))","v":13},7473602.0553124035,null,null,35120.401168934302,37905.880786201713,41207.29668067582,40436.359086049044,40591.476475208758,14507.39798757141,23704.780889199486,25153.949285873863,25297.1196988993,22033.466744732999,19409.98375638467,15877.136498890088,7473602.0553124035,7814847.3043710245,7814847.304368454,null,-3.2884805989397137E-13,31216.857863709891,35120.401168934302,31243.775044253049,3876.6261246812537,26.917180543157883,{"$f":"SUM(AM36:AM$107)","v":31243.775046819777},-5003.9100460400805,2.5704503059387207E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7814847.3043710245,7473602.0553124035,7814847.3043710245,7473602.0553124035,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-11-01",{"$f":"IF($B37>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B37))+IF(B37<DATE(2020,2,28),0,1)+IF($B37>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B37>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C36<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B37,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D38-D146+R253<1,0,D38-D146+R253))","v":7810943.7610632619},6729.2951277792454,null,null,1,1,7810943.7610632619,{"$f":"1*AND(B38>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B38<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K37:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M37,IF(C145=0,1,MAIN!$E$11))","v":13},7495382.7518029464,null,null,37905.880786201713,41207.29668067582,40436.359086049044,40591.476475208758,14507.39798757141,23704.780889199486,25153.949285873863,25297.1196988993,22033.466744732999,19409.98375638467,15877.136498890088,9436.161373167306,7495382.7518029464,7810943.7610658007,7810943.7610632619,null,-3.2507330161024584E-13,31176.585658390341,37905.880786201713,31216.85786374193,6689.0229224597824,40.272205351589946,{"$f":"SUM(AM37:AM$107)","v":31216.857866276623},-5008.0675310478655,2.5387853384017944E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7810943.7610658007,7495382.7518029464,7810943.7610658007,7495382.7518029464,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-10-01",{"$f":"IF($B38>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B38))+IF(B38<DATE(2020,2,28),0,1)+IF($B38>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B38>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C37<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B38,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D39-D147+R254<1,0,D39-D147+R254))","v":7804214.4659354826},10068.051329925656,null,null,1,1,7804214.4659354826,{"$f":"1*AND(B39>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B39<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K38:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M38,IF(C146=0,1,MAIN!$E$11))","v":13},7521480.5783982733,null,null,41207.29668067582,{"$f":"IF(S$5=13,S39+R39-R147-S147,R39-R147)","v":40436.359086049044},40591.476475208758,14507.39798757141,23704.780889199486,25153.949285873863,25297.1196988993,22033.466744732999,19409.98375638467,15877.136498890088,9436.161373167306,5078.7590630632631,7521480.5783982733,7804214.4659379888,7804214.4659354826,null,-3.2107649872159527E-13,31139.245350718527,41207.29668067582,31176.585658422227,10030.711022253592,37.340307703700091,{"$f":"SUM(AM38:AM$107)","v":31176.585660925033},-4999.7837144389887,2.5061890482902527E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7804214.4659379888,7521480.5783982733,7804214.4659379888,7521480.5783982733,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-09-01",{"$f":"IF($B39>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B39))+IF(B39<DATE(2020,2,28),0,1)+IF($B39>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B39>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C38<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B39,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D40-D148+R255<1,0,D40-D148+R255))","v":7794146.414605557},9335.0769179975614,null,null,1,1,7794146.414605557,{"$f":"1*AND(B40>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B40<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K39:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M39,IF(C147=0,1,MAIN!$E$11))","v":13},7552619.822872364,null,null,40436.359086049044,40591.476475208758,14507.39798757141,23704.780889199486,25153.949285873863,25297.1196988993,22033.466744732999,19409.98375638467,15877.136498890088,9436.161373167306,5078.7590630632631,8.7662751669018428E-4,7552619.822872364,7794146.4146080315,7794146.414605557,null,-3.1752378504279477E-13,31101.282168019294,40436.359086049044,31139.24535075024,9297.1137352988044,37.963182730945846,{"$f":"SUM(AM39:AM$107)","v":31139.24535322134},-4994.2180475213281,2.4745240807533264E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7794146.4146080315,7552619.822872364,7794146.4146080315,7552619.822872364,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-08-01",{"$f":"IF($B40>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B40))+IF(B40<DATE(2020,2,28),0,1)+IF($B40>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B40>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C39<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B40,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D41-D149+R256<1,0,D41-D149+R256))","v":7784811.3376875594},9490.7956748493016,null,null,1,1,7784811.3376875594,{"$f":"1*AND(B41>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B41<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K40:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M40,IF(C148=0,1,MAIN!$E$11))","v":13},7583721.1041637557,null,null,40591.476475208758,14507.39798757141,23704.780889199486,25153.949285873863,25297.1196988993,22033.466744732999,19409.98375638467,15877.136498890088,9436.161373167306,5078.7590630632631,8.7662751669018428E-4,8.7662751669017897E-4,7583721.1041637557,7784811.3376900023,7784811.3376875594,null,-3.1374902675906924E-13,31100.680800327886,40591.476475208758,31101.282168050842,9490.1943071579153,0.60136772295663832,{"$f":"SUM(AM40:AM$107)","v":31101.282170490391},-4964.5085095995382,2.4428591132164001E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7784811.3376900023,7583721.1041637557,7784811.3376900023,7583721.1041637557,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-07-01",{"$f":"IF($B41>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B41))+IF(B41<DATE(2020,2,28),0,1)+IF($B41>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B41>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C40<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B41,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D42-D150+R257<1,0,D42-D150+R257))","v":7775320.5420127101},150.34192288480699,null,null,1,1,7775320.5420127101,{"$f":"1*AND(B42>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B42<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K41:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M41,IF(C149=0,1,MAIN!$E$11))","v":13},7614821.7840874558,null,null,14507.39798757141,23704.780889199486,25153.949285873863,25297.1196988993,22033.466744732999,19409.98375638467,15877.136498890088,9436.161373167306,5078.7590630632631,8.7662751669018428E-4,8.7662751669017897E-4,8.7662751669017442E-4,7614821.7840874558,7775320.5420151204,7775320.5420127101,null,-3.0997426847534371E-13,14357.056064672086,14507.39798757141,31100.680800359303,-16593.282812787893,16743.624735687219,{"$f":"SUM(AM41:AM$107)","v":31100.680802767427},-31100.680800359303,2.4102628231048584E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7775320.5420151204,7614821.7840874558,7775320.5420151204,7614821.7840874558,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-06-01",{"$f":"IF($B42>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B42))+IF(B42<DATE(2020,2,28),0,1)+IF($B42>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B42>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C41<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B42,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D43-D151+R258<1,0,D43-D151+R258))","v":7775170.2000898253},-515.05316790845245,null,null,1,1,7775170.2000898253,{"$f":"1*AND(B43>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B43<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K42:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.93333333333333335},13,{"$f":"MIN(M42,IF(C150=0,1,MAIN!$E$11))","v":13},7629178.8392754998,null,null,23704.780889199486,25153.949285873863,25297.1196988993,22033.466744732999,19409.98375638467,15877.136498890088,9436.161373167306,5078.7590630632631,8.7662751669018428E-4,8.7662751669017897E-4,8.7662751669017442E-4,8.7662751669016856E-4,7629178.8392754998,7775170.2000922207,7775170.2000898253,null,-3.0797586703101842E-13,24219.834057082775,23704.780889199486,14357.056064686563,9347.7248245129231,-9862.7779923962116,{"$f":"SUM(AM42:AM$107)","v":14357.056067080222},-14357.056064686563,2.3953616619110107E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7775170.2000922207,7629178.8392754998,7775170.2000922207,7629178.8392754998,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-05-01",{"$f":"IF($B43>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B43))+IF(B43<DATE(2020,2,28),0,1)+IF($B43>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B43>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C42<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B43,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D44-D152+R259<1,0,D44-D152+R259))","v":7775685.2532577338},-6747.4566978048533,null,null,1,1,7775685.2532577338,{"$f":"1*AND(B44>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B44<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K43:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.8666666666666667},13,{"$f":"MIN(M43,IF(C151=0,1,MAIN!$E$11))","v":13},7653398.6724559544,null,null,25153.949285873863,25297.1196988993,22033.466744732999,19409.98375638467,15877.136498890088,9436.161373167306,5078.7590630632631,8.7662751669018428E-4,8.7662751669017897E-4,8.7662751669017442E-4,8.7662751669016856E-4,8.7662751669016282E-4,7653398.6724559544,7775685.2532601031,7775685.2532577338,null,-3.0464519795714295E-13,31901.405983646746,25153.949285873863,24219.834057107117,934.11522876674644,-7681.5719265396292,{"$f":"SUM(AM43:AM$107)","v":24219.83405947643},-24219.834057107117,2.3692846298217773E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7775685.2532601031,7653398.6724559544,7775685.2532601031,7653398.6724559544,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-04-01",{"$f":"IF($B44>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B44))+IF(B44<DATE(2020,2,28),0,1)+IF($B44>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B44>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C43<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B44,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D45-D153+R260<1,0,D45-D153+R260))","v":7782432.7099555386},-15695.46017697826,null,null,1,1,7782432.7099555386,{"$f":"1*AND(B45>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B45<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K44:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.8},13,{"$f":"MIN(M44,IF(C152=0,1,MAIN!$E$11))","v":13},7685300.0775629729,null,null,25297.1196988993,22033.466744732999,19409.98375638467,15877.136498890088,9436.161373167306,5078.7590630632631,8.7662751669018428E-4,8.7662751669017897E-4,8.7662751669017442E-4,8.7662751669016856E-4,8.7662751669016282E-4,8.7662751669015685E-4,7685300.0775629729,7782432.7099578753,7782432.7099555386,null,-3.0020430585864233E-13,40992.579875836222,25297.1196988993,31901.40598367868,-6604.2862847793804,-9091.1738921575416,{"$f":"SUM(AM44:AM$107)","v":31901.405986016049},-31901.40598367868,2.3366883397102356E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7782432.7099578753,7685300.0775629729,7782432.7099578753,7685300.0775629729,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-03-01",{"$f":"IF($B45>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B45))+IF(B45<DATE(2020,2,28),0,1)+IF($B45>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B45>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C44<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B45,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D46-D154+R261<1,0,D46-D154+R261))","v":7798128.1701325169},-16943.198355302215,null,null,1.0000000000000002,1,7798128.1701325169,{"$f":"1*AND(B46>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B46<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K45:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.73333333333333328},13,{"$f":"MIN(M45,IF(C153=0,1,MAIN!$E$11))","v":13},7726292.6565621812,null,null,22033.466744732999,19409.98375638467,15877.136498890088,9436.161373167306,5078.7590630632631,8.7662751669018428E-4,8.7662751669017897E-4,8.7662751669017442E-4,8.7662751669016856E-4,8.7662751669016282E-4,8.7662751669015685E-4,8.7662751669015089E-4,7726292.6565621812,7798128.1701348117,7798128.1701325169,null,-2.9420910152566648E-13,38976.665099996622,22033.466744732999,40992.57987587704,-18959.11313114404,2015.9147758804174,{"$f":"SUM(AM45:AM$107)","v":40992.579878173594},-40992.57987587704,2.2947788238525391E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7798128.1701348117,7726292.6565621812,7798128.1701348126,7726292.6565621812,0.99999999999999989,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,0.99999999999999989]
["Total Members","2024-02-01",{"$f":"IF($B46>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B46))+IF(B46<DATE(2020,2,28),0,1)+IF($B46>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B46>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C45<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B46,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D47-D155+R262<1,0,D47-D155+R262))","v":7815071.3684878191},-20012.242203448899,null,null,0.99999999999999989,1,7815071.3684878191,{"$f":"1*AND(B47>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B47<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K46:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.66666666666666663},13,{"$f":"MIN(M46,IF(C154=0,1,MAIN!$E$11))","v":13},7765269.3216621783,null,null,19409.98375638467,15877.136498890088,9436.161373167306,5078.7590630632631,8.7662751669018428E-4,8.7662751669017897E-4,8.7662751669017442E-4,8.7662751669016856E-4,8.7662751669016282E-4,8.7662751669015685E-4,8.7662751669015089E-4,0,7765269.3216621783,7815071.3684900766,7815071.3684878191,null,-2.8888003100746573E-13,39422.225959794669,19409.98375638467,38976.665100035236,-19566.681343650565,-445.56085975943279,{"$f":"SUM(AM46:AM$107)","v":38976.665102293176},-38976.665100035236,2.2575259208679199E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7815071.3684900766,7765269.3216621783,7815071.3684900757,7765269.3216621783,1.0000000000000002,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1.0000000000000002]
["Total Members","2024-01-01",{"$f":"IF($B47>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B47))+IF(B47<DATE(2020,2,28),0,1)+IF($B47>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B47>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C46<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B47,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D48-D156+R263<1,0,D48-D156+R263))","v":7835083.610691268},-23688.804690316319,null,null,1,1,7835083.610691268,{"$f":"1*AND(B48>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B48<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K47:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.6},13,{"$f":"MIN(M47,IF(C155=0,1,MAIN!$E$11))","v":13},7746082.5446928749,null,null,15877.136498890088,9436.161373167306,5078.7590630632631,8.7662751669018428E-4,8.7662751669017897E-4,8.7662751669017442E-4,8.7662751669016856E-4,8.7662751669016282E-4,8.7662751669015685E-4,8.7662751669015089E-4,0,58609.002929097973,7746082.5446928749,7835083.6106934864,7835083.610691268,null,-2.8310687127941492E-13,39565.941189166711,15877.136498890088,39422.225959833813,-23545.089460943724,-143.71522933289816,{"$f":"SUM(AM47:AM$107)","v":39422.225962052617},-39422.225959833813,2.2184103727340698E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7835083.6106934864,7746082.5446928749,7835083.6106934864,7746082.5446928749,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-12-01",{"$f":"IF($B48>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B48))+IF(B48<DATE(2020,2,28),0,1)+IF($B48>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B48>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C47<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B48,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D49-D157+R264<1,0,D49-D157+R264))","v":7858772.4153815843},-37499.405109848827,null,null,1,1,7858772.4153815843,{"$f":"1*AND(B49>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B49<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K48:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.53333333333333333},13,{"$f":"MIN(M48,IF(C156=0,1,MAIN!$E$11))","v":13},7746295.482952944,null,null,9436.161373167306,5078.7590630632631,8.7662751669018428E-4,8.7662751669017897E-4,8.7662751669017442E-4,8.7662751669016856E-4,8.7662751669016282E-4,8.7662751669015685E-4,8.7662751669015089E-4,0,58609.002929097973,39353.002929097973,7746295.482952944,7858772.4153837627,7858772.4153815843,null,-2.7711166694643907E-13,46935.566482969341,9436.161373167306,39565.941189206002,-30129.779816038696,-7369.6252937633399,{"$f":"SUM(AM48:AM$107)","v":39565.941191385515},-39565.941189206002,2.1783635020256042E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7858772.4153837627,7746295.482952944,7858772.4153837627,7746295.482952944,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-11-01",{"$f":"IF($B49>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B49))+IF(B49<DATE(2020,2,28),0,1)+IF($B49>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B49>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C48<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B49,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D50-D158+R265<1,0,D50-D158+R265))","v":7896271.8204914331},-44726.166978478432,null,null,1,1,7896271.8204914331,{"$f":"1*AND(B50>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B50<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K49:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.46666666666666667},13,{"$f":"MIN(M49,IF(C157=0,1,MAIN!$E$11))","v":13},7745642.0465068156,null,null,5078.7590630632631,8.7662751669018428E-4,8.7662751669017897E-4,8.7662751669017442E-4,8.7662751669016856E-4,8.7662751669016282E-4,8.7662751669015685E-4,8.7662751669015089E-4,0,58609.002929097973,39353.002929097973,47589.002929097973,7745642.0465068156,7896271.8204935659,7896271.8204914331,null,-2.7000623958883807E-13,49804.926041492494,5078.7590630632631,46935.566483015951,-41856.807419952689,-2869.3595584765426,{"$f":"SUM(AM49:AM$107)","v":46935.566485148855},-46935.566483015951,2.1327286958694458E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7896271.8204935659,7745642.0465068156,7896271.8204935659,7745642.0465068156,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-10-01",{"$f":"IF($B50>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B50))+IF(B50<DATE(2020,2,28),0,1)+IF($B50>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B50>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C49<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B50,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D51-D159+R266<1,0,D51-D159+R266))","v":7940997.9874699116},-50088.403188624419,null,null,1,1,7940997.9874699116,{"$f":"1*AND(B51>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B51<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K50:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.4},13,{"$f":"MIN(M50,IF(C158=0,1,MAIN!$E$11))","v":13},7759237.9696192099,null,null,8.7662751669018428E-4,8.7662751669017897E-4,8.7662751669017442E-4,8.7662751669016856E-4,8.7662751669016282E-4,8.7662751669015685E-4,8.7662751669015089E-4,0,58609.002929097973,39353.002929097973,47589.002929097973,36209.002929097973,7759237.9696192099,7940997.987471994,7940997.9874699116,null,-2.6223467841646197E-13,50088.404065202238,8.7662751669018428E-4,49804.926041541876,-49804.925164914363,-283.47802366036194,{"$f":"SUM(AM50:AM$107)","v":49804.926043625397},-49804.926041541876,2.08243727684021E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7940997.987471994,7759237.9696192099,7940997.987471994,7759237.9696192099,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-09-01",{"$f":"IF($B51>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B51))+IF(B51<DATE(2020,2,28),0,1)+IF($B51>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B51>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C50<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B51,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D52-D160+R267<1,0,D52-D160+R267))","v":7991086.390658536},-43626.356527076103,null,null,1,1,7991086.390658536,{"$f":"1*AND(B52>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B52<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K51:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.33333333333333331},13,{"$f":"MIN(M51,IF(C159=0,1,MAIN!$E$11))","v":13},7760489.3707553139,null,null,8.7662751669017897E-4,8.7662751669017442E-4,8.7662751669016856E-4,8.7662751669016282E-4,8.7662751669015685E-4,8.7662751669015089E-4,0,58609.002929097973,39353.002929097973,47589.002929097973,36209.002929097973,48837.002929097973,7760489.3707553139,7991086.3906605691,7991086.390658536,null,-2.5446311724408588E-13,43626.35740366111,8.7662751669017897E-4,50088.404065251889,-50088.403188624376,6462.046661590779,{"$f":"SUM(AM51:AM$107)","v":50088.404067285752},-50088.404065251889,2.0330771803855896E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7991086.3906605691,7760489.3707553139,7991086.3906605691,7760489.3707553139,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-08-01",{"$f":"IF($B52>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B52))+IF(B52<DATE(2020,2,28),0,1)+IF($B52>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B52>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C51<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B52,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D53-D161+R268<1,0,D53-D161+R268))","v":8034712.7471856121},-38431.849107149988,null,null,1,1,8034712.7471856121,{"$f":"1*AND(B53>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B53<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K52:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.26666666666666666},13,{"$f":"MIN(M52,IF(C160=0,1,MAIN!$E$11))","v":13},7752279.725229877,null,null,8.7662751669017442E-4,8.7662751669016856E-4,8.7662751669016282E-4,8.7662751669015685E-4,8.7662751669015089E-4,0,58609.002929097973,39353.002929097973,47589.002929097973,36209.002929097973,48837.002929097973,51836.002929097973,7752279.725229877,8034712.7471876023,8034712.7471856121,null,-2.4780177909633494E-13,38431.849983739441,8.7662751669017442E-4,43626.357403704395,-43626.356527076881,5194.5074199649534,{"$f":"SUM(AM52:AM$107)","v":43626.357405694973},-43626.357403704395,1.9902363419532776E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8034712.7471876023,7752279.725229877,8034712.7471876023,7752279.725229878,1.0000000000000002,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1.0000000000000002]
["Total Members","2023-07-01",{"$f":"IF($B53>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B53))+IF(B53<DATE(2020,2,28),0,1)+IF($B53>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B53>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C52<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B53,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D54-D162+R269<1,0,D54-D162+R269))","v":8073144.5962927621},-31436.79658573959,null,null,1,1,8073144.5962927621,{"$f":"1*AND(B54>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B54<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K53:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.2},13,{"$f":"MIN(M53,IF(C161=0,1,MAIN!$E$11))","v":13},7732634.5722845187,null,null,8.7662751669016856E-4,8.7662751669016282E-4,8.7662751669015685E-4,8.7662751669015089E-4,0,58609.002929097973,39353.002929097973,47589.002929097973,36209.002929097973,48837.002929097973,51836.002929097973,58077.002929097973,7732634.5722845187,8073144.5962947141,8073144.5962927621,null,-2.4180657476335909E-13,31436.797462335951,8.7662751669016856E-4,38431.849983777669,-38431.849107150156,6995.0525214417175,{"$f":"SUM(AM53:AM$107)","v":38431.849985730019},-38431.849983777669,1.952052116394043E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8073144.5962947141,7732634.5722845187,8073144.5962947141,7732634.5722845197,1.0000000000000002,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1.0000000000000002]
["Total Members","2023-06-01",{"$f":"IF($B54>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B54))+IF(B54<DATE(2020,2,28),0,1)+IF($B54>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B54>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C53<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B54,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D55-D163+R270<1,0,D55-D163+R270))","v":8104581.3928785017},-18683.638577577658,null,null,1,1,8104581.3928785017,{"$f":"1*AND(B55>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B55<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K54:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.13333333333333333},13,{"$f":"MIN(M54,IF(C162=0,1,MAIN!$E$11))","v":13},7715754.3668177566,null,null,8.7662751669016282E-4,{"$f":"IF(S$5=13,S55+R55-R163-S163,R55-R163)","v":8.7662751669015685E-4},8.7662751669015089E-4,0,58609.002929097973,39353.002929097973,47589.002929097973,36209.002929097973,48837.002929097973,51836.002929097973,58077.002929097973,48317.002929097973,7715754.3668177566,8104581.392880423,8104581.3928785017,null,-2.3714363805993344E-13,18683.639454187152,8.7662751669016282E-4,31436.797462367289,-31436.796585739772,12753.158008180137,{"$f":"SUM(AM54:AM$107)","v":31436.797464288305},-31436.797462367289,1.9213184714317322E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8104581.392880423,7715754.3668177566,8104581.392880423,7715754.3668177566,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-05-01",{"$f":"IF($B55>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B55))+IF(B55<DATE(2020,2,28),0,1)+IF($B55>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B55>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C54<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B55,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D56-D164+R271<1,0,D56-D164+R271))","v":8123265.0314560793},-10055.963562352583,null,null,1,1,8123265.0314560793,{"$f":"1*AND(B56>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B56<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K55:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":6.6666666666666666E-2},13,{"$f":"MIN(M55,IF(C163=0,1,MAIN!$E$11))","v":13},7694866.0033428455,null,null,{"$f":"R271","v":8.7662751669015685E-4},{"$f":"IF(S$5=13,S56+R56-R164-S164,R56-R164)","v":8.7662751669015089E-4},0,58609.002929097973,39353.002929097973,47589.002929097973,36209.002929097973,48837.002929097973,51836.002929097973,58077.002929097973,48317.002929097973,39572.002929097973,7694866.0033428455,{"$f":"SUM(R55:AD55)","v":8123265.031457982},8123265.0314560793,null,-2.3425705819590803E-13,10055.964438970675,8.7662751669015685E-4,18683.63945420583,-18683.638577578313,8627.6750152351542,{"$f":"SUM(AM55:AM$107)","v":18683.639456108169},-18683.63945420583,1.9026920199394226E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8123265.031457982,7694866.0033428455,8123265.031457982,7694866.0033428455,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-04-01",{"$f":"IF($B56>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B56))+IF(B56<DATE(2020,2,28),0,1)+IF($B56>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B56>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C55<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B56,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D57-D165+R272<1,0,D57-D165+R272))","v":8133320.9950184319},-2.0524701103568077E-3,null,null,1,1,8133320.9950184319,{"$f":"1*AND(B57>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B57<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K56:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M56,IF(C164=0,1,MAIN!$E$11))","v":13},7648128.9648527186,null,null,8.7662751669015089E-4,0,58609.002929097973,39353.002929097973,47589.002929097973,36209.002929097973,48837.002929097973,51836.002929097973,58077.002929097973,48317.002929097973,39572.002929097973,56793.002929097973,7648128.9648527186,8133320.9950203262,8133320.9950184319,null,-2.3292479056635784E-13,2.9290977171126326E-3,8.7662751669015089E-4,10055.964438980789,-10055.963562353272,10055.961509883073,{"$f":"SUM(AM56:AM$107)","v":10055.964440873009},-10055.964438980789,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8133320.9950203262,7648128.9648527186,8133320.9950203262,7648128.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-03-01",{"$f":"IF($B57>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B57))+IF(B57<DATE(2020,2,28),0,1)+IF($B57>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B57>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C56<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B57,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D58-D166+R273<1,0,D58-D166+R273))","v":8133320.997070902},-2.9290979728102684E-3,null,null,1,1,8133320.997070902,{"$f":"1*AND(B58>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B58<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K57:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M57,IF(C165=0,1,MAIN!$E$11))","v":13},7607747.9648527186,null,null,0,58609.002929097973,39353.002929097973,47589.002929097973,36209.002929097973,48837.002929097973,51836.002929097973,58077.002929097973,48317.002929097973,39572.002929097973,56793.002929097973,40381.002929097973,7607747.9648527186,8133320.9970727963,8133320.997070902,null,-2.3292479056635784E-13,2.9290977171126139E-3,0,2.9290977171155938E-3,-2.9290977171155938E-3,2.9798212508591604E-15,{"$f":"SUM(AM57:AM$107)","v":2.9309899400686845E-3},-2.9290977171155938E-3,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8133320.9970727963,7607747.9648527186,8133320.9970727963,7607747.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-02-01",{"$f":"IF($B58>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B58))+IF(B58<DATE(2020,2,28),0,1)+IF($B58>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B58>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C57<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B58,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D59-D167+R274<1,0,D59-D167+R274))","v":8133321},58609,null,null,1,1,8133321,{"$f":"1*AND(B59>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B59<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K58:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M58,IF(C166=0,1,MAIN!$E$11))","v":13},7561151.9648527186,null,null,58609.002929097973,39353.002929097973,47589.002929097973,36209.002929097973,48837.002929097973,51836.002929097973,58077.002929097973,48317.002929097973,39572.002929097973,56793.002929097973,40381.002929097973,46596.002929097973,7561151.9648527186,8133321.0000018943,8133321,null,-2.3292479056635784E-13,2.9290977171125979E-3,58609.002929097973,2.9290977171155938E-3,58609.000000000255,2.9958674430119459E-15,{"$f":"SUM(AM58:AM$107)","v":2.9309899400686845E-3},58609.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8133321.0000018943,7561151.9648527186,8133321.0000018943,7561151.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-01-01",{"$f":"IF($B59>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B59))+IF(B59<DATE(2020,2,28),0,1)+IF($B59>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B59>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C58<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B59,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D60-D168+R275<1,0,D60-D168+R275))","v":8074712},39353,null,null,1,1,8074712,{"$f":"1*AND(B60>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B60<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K59:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M59,IF(C167=0,1,MAIN!$E$11))","v":13},7519968.9648527186,null,null,39353.002929097973,47589.002929097973,36209.002929097973,48837.002929097973,51836.002929097973,58077.002929097973,48317.002929097973,39572.002929097973,56793.002929097973,40381.002929097973,46596.002929097973,41183.002929097973,7519968.9648527186,8074712.0000018943,8074712,null,-2.3470114740575809E-13,2.9290977171125771E-3,39353.002929097973,2.9290977171155938E-3,39353.000000000255,3.0166841247236675E-15,{"$f":"SUM(AM59:AM$107)","v":2.9309899400686845E-3},39353.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8074712.0000018943,7519968.9648527186,8074712.0000018943,7519968.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-12-01",{"$f":"IF($B60>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B60))+IF(B60<DATE(2020,2,28),0,1)+IF($B60>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B60>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C59<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B60,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D61-D169+R276<1,0,D61-D169+R276))","v":8035359},47589,null,null,1,1,8035359,{"$f":"1*AND(B61>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B61<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K60:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M60,IF(C168=0,1,MAIN!$E$11))","v":13},7468793.9648527186,null,null,47589.002929097973,36209.002929097973,48837.002929097973,51836.002929097973,58077.002929097973,48317.002929097973,39572.002929097973,56793.002929097973,40381.002929097973,46596.002929097973,41183.002929097973,51175.002929097973,7468793.9648527186,8035359.0000018943,8035359,null,-2.3581137043038325E-13,2.9290977171125576E-3,47589.002929097973,2.9290977171155938E-3,47589.000000000255,3.0361997638284066E-15,{"$f":"SUM(AM60:AM$107)","v":2.9309899400686845E-3},47589.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8035359.0000018943,7468793.9648527186,8035359.0000018943,7468793.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-11-01",{"$f":"IF($B61>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B61))+IF(B61<DATE(2020,2,28),0,1)+IF($B61>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B61>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C60<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B61,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D62-D170+R277<1,0,D62-D170+R277))","v":7987770},36209,null,null,1,1,7987770,{"$f":"1*AND(B62>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B62<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K61:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M61,IF(C169=0,1,MAIN!$E$11))","v":13},7420355.9648527186,null,null,36209.002929097973,48837.002929097973,51836.002929097973,58077.002929097973,48317.002929097973,39572.002929097973,56793.002929097973,40381.002929097973,46596.002929097973,41183.002929097973,51175.002929097973,48438.002929097973,7420355.9648527186,7987770.0000018943,7987770,null,-2.3714363805993344E-13,2.9290977171125363E-3,36209.002929097973,2.9290977171155938E-3,36209.000000000255,3.0574501264091225E-15,{"$f":"SUM(AM61:AM$107)","v":2.9309899400686845E-3},36209.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7987770.0000018943,7420355.9648527186,7987770.0000018943,7420355.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-10-01",{"$f":"IF($B62>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B62))+IF(B62<DATE(2020,2,28),0,1)+IF($B62>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B62>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C61<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B62,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D63-D171+R278<1,0,D63-D171+R278))","v":7951561},48837,null,null,1,1,7951561,{"$f":"1*AND(B63>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B63<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K62:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M62,IF(C170=0,1,MAIN!$E$11))","v":13},7369326.9648527186,null,null,48837.002929097973,51836.002929097973,58077.002929097973,48317.002929097973,39572.002929097973,56793.002929097973,40381.002929097973,46596.002929097973,41183.002929097973,51175.002929097973,48438.002929097973,51029.002929097973,7369326.9648527186,7951561.0000018943,7951561,null,-2.3825386108455859E-13,2.9290977171125155E-3,48837.002929097973,2.9290977171155938E-3,48837.000000000255,3.0782668081208442E-15,{"$f":"SUM(AM62:AM$107)","v":2.9309899400686845E-3},48837.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7951561.0000018943,7369326.9648527186,7951561.0000018943,7369326.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-09-01",{"$f":"IF($B63>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B63))+IF(B63<DATE(2020,2,28),0,1)+IF($B63>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B63>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C62<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B63,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D64-D172+R279<1,0,D64-D172+R279))","v":7902724},51836,null,null,1,1,7902724,{"$f":"1*AND(B64>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B64<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K63:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M63,IF(C171=0,1,MAIN!$E$11))","v":13},7320771.9648527186,null,null,51836.002929097973,58077.002929097973,48317.002929097973,39572.002929097973,56793.002929097973,40381.002929097973,46596.002929097973,41183.002929097973,51175.002929097973,48438.002929097973,51029.002929097973,48555.002929097973,7320771.9648527186,7902724.0000018943,7902724,null,-2.3980817331903381E-13,2.9290977171124964E-3,51836.002929097973,2.9290977171155938E-3,51836.000000000255,3.0973487663565891E-15,{"$f":"SUM(AM63:AM$107)","v":2.9309899400686845E-3},51836.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7902724.0000018943,7320771.9648527186,7902724.0000018943,7320771.9648527186,1,"n/a",1,1,{"$f":"IF($CD63=\"n/a\",IF(CG$5=13,$CC63,T$2),$CD63*T$2)","v":1},1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-08-01",{"$f":"IF($B64>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B64))+IF(B64<DATE(2020,2,28),0,1)+IF($B64>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B64>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C63<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B64,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D65-D173+R280<1,0,D65-D173+R280))","v":7850888},58077,null,null,1,1,7850888,{"$f":"1*AND(B65>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B65<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K64:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M64,IF(C172=0,1,MAIN!$E$11))","v":13},7272841.9648527186,null,null,58077.002929097973,48317.002929097973,39572.002929097973,56793.002929097973,40381.002929097973,46596.002929097973,41183.002929097973,51175.002929097973,48438.002929097973,51029.002929097973,48555.002929097973,47930.002929097973,7272841.9648527186,7850888.0000018943,7850888,null,-2.4136248555350903E-13,2.9290977171124691E-3,58077.002929097973,2.9290977171155938E-3,58077.000000000255,3.1246706611032238E-15,{"$f":"SUM(AM64:AM$107)","v":2.9309899400686845E-3},58077.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7850888.0000018943,7272841.9648527186,7850888.0000018943,7272841.9648527186,1,"n/a",{"$f":"IF($CD64=\"n/a\",IF(CE$5=13,$CC64,R$2),$CD64*R$2)","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-07-01",{"$f":"IF($B65>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B65))+IF(B65<DATE(2020,2,28),0,1)+IF($B65>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B65>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C64<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B65,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D66-D174+R281<1,0,D66-D174+R281))","v":7792811},48317,null,null,1,1,7792811,{"$f":"1*AND(B66>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B66<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K65:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M65,IF(C173=0,1,MAIN!$E$11))","v":13},7210774.9648527186,null,null,48317.002929097973,39572.002929097973,56793.002929097973,40381.002929097973,46596.002929097973,41183.002929097973,51175.002929097973,48438.002929097973,51029.002929097973,48555.002929097973,47930.002929097973,62067.002929097973,7210774.9648527186,7792811.0000018943,7792811,null,-2.4313884239290928E-13,2.929097717112447E-3,48317.002929097973,2.9290977171155938E-3,48317.000000000255,3.1467883854219281E-15,{"$f":"SUM(AM65:AM$107)","v":2.9309899400686845E-3},48317.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7792811.0000018943,7210774.9648527186,7792811.0000018943,7210774.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-06-01",{"$f":"IF($B66>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B66))+IF(B66<DATE(2020,2,28),0,1)+IF($B66>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B66>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C65<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B66,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D67-D175+R282<1,0,D67-D175+R282))","v":7744494},39572,null,null,1,1,7744494,{"$f":"1*AND(B67>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B67<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K66:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M66,IF(C174=0,1,MAIN!$E$11))","v":13},7159346.9648527186,null,null,39572.002929097973,56793.002929097973,40381.002929097973,46596.002929097973,41183.002929097973,51175.002929097973,48438.002929097973,51029.002929097973,48555.002929097973,47930.002929097973,62067.002929097973,51428.002929097973,7159346.9648527186,7744494.0000018943,7744494,null,-2.446931546273845E-13,2.9290977171124253E-3,39572.002929097973,2.9290977171155938E-3,39572.000000000255,3.1684724288716382E-15,{"$f":"SUM(AM66:AM$107)","v":2.9309899400686845E-3},39572.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7744494.0000018943,7159346.9648527186,7744494.0000018943,7159346.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-05-01",{"$f":"IF($B67>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B67))+IF(B67<DATE(2020,2,28),0,1)+IF($B67>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B67>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C66<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B67,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D68-D176+R283<1,0,D68-D176+R283))","v":7704922},56793,null,null,1,1,7704922,{"$f":"1*AND(B68>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B68<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K67:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M67,IF(C175=0,1,MAIN!$E$11))","v":13},7111216.9648527186,null,null,56793.002929097973,40381.002929097973,46596.002929097973,41183.002929097973,51175.002929097973,48438.002929097973,51029.002929097973,48555.002929097973,47930.002929097973,62067.002929097973,51428.002929097973,48130.002929097973,7111216.9648527186,7704922.0000018943,7704922,null,-2.4580337765200966E-13,2.9290977171124079E-3,56793.002929097973,2.9290977171155938E-3,56793.000000000255,3.1858196636314062E-15,{"$f":"SUM(AM67:AM$107)","v":2.9309899400686845E-3},56793.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7704922.0000018943,7111216.9648527186,7704922.0000018943,7111216.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-04-01",{"$f":"IF($B68>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B68))+IF(B68<DATE(2020,2,28),0,1)+IF($B68>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B68>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C67<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B68,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D69-D177+R284<1,0,D69-D177+R284))","v":7648129},40381,null,null,1,1,7648129,{"$f":"1*AND(B69>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B69<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K68:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M68,IF(C176=0,1,MAIN!$E$11))","v":13},7072409.9648527186,null,null,40381.002929097973,46596.002929097973,41183.002929097973,51175.002929097973,48438.002929097973,51029.002929097973,48555.002929097973,47930.002929097973,62067.002929097973,51428.002929097973,48130.002929097973,38807.002929097973,7072409.9648527186,7648129.0000018943,7648129,null,-2.4757973449140991E-13,2.9290977171123863E-3,40381.002929097973,2.9290977171155938E-3,40381.000000000255,3.2075037070811163E-15,{"$f":"SUM(AM68:AM$107)","v":2.9309899400686845E-3},40381.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7648129.0000018943,7072409.9648527186,7648129.0000018943,7072409.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-03-01",{"$f":"IF($B69>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B69))+IF(B69<DATE(2020,2,28),0,1)+IF($B69>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B69>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C68<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B69,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D70-D178+R285<1,0,D70-D178+R285))","v":7607748},46596,null,null,1,1,7607748,{"$f":"1*AND(B70>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B70<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K69:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M69,IF(C177=0,1,MAIN!$E$11))","v":13},7024321.9648527186,null,null,46596.002929097973,41183.002929097973,51175.002929097973,48438.002929097973,51029.002929097973,48555.002929097973,47930.002929097973,62067.002929097973,51428.002929097973,48130.002929097973,38807.002929097973,48088.002929097973,7024321.9648527186,7607748.0000018943,7607748,null,-2.489120021209601E-13,2.9290977171123585E-3,46596.002929097973,2.9290977171155938E-3,46596.000000000255,3.2352592826967452E-15,{"$f":"SUM(AM69:AM$107)","v":2.9309899400686845E-3},46596.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7607748.0000018943,7024321.9648527186,7607748.0000018943,7024321.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-02-01",{"$f":"IF($B70>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B70))+IF(B70<DATE(2020,2,28),0,1)+IF($B70>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B70>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C69<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B70,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D71-D179+R286<1,0,D71-D179+R286))","v":7561152},{"$f":"D70-D71","v":41183},null,null,{"$f":"IF(C70=0,1,IFERROR(IF(C70>=2,(L70)*SUMPRODUCT(R70:AD70,R$2:AD$2)+(1-L70)*SUMPRODUCT(R70:AD70,R$3:AD$3),SUMPRODUCT(R70:AD70,R$3:AD$3))/SUM(R70:AD70),1))","v":1},{"$f":"IFERROR(SUMPRODUCT(H70:H81,J70:J81)/SUM(J70:J81),1)","v":1},7561152,{"$f":"1*AND(B71>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B71<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K70:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M70,IF(C178=0,1,MAIN!$E$11))","v":13},6964779.9648527186,null,null,41183.002929097973,{"$f":"IF(S$5=13,S71+R71-R179-S179,R71-R179)","v":51175.002929097973},48438.002929097973,51029.002929097973,48555.002929097973,47930.002929097973,62067.002929097973,51428.002929097973,48130.002929097973,38807.002929097973,48088.002929097973,59542.002929097973,6964779.9648527186,7561152.0000018943,{"$f":"J70","v":7561152},null,{"$f":"1-AE70/AF70","v":-2.5046631435543532E-13},{"$f":"AE179","v":2.9290977171123394E-3},{"$f":"R70","v":41183.002929097973},{"$f":"D178","v":2.9290977171155938E-3},{"$f":"AJ70-AK70","v":41183.000000000255},{"$f":"AK70-AI70","v":3.2543412409324901E-15},{"$f":"SUM(AM70:AM$107)","v":2.9309899400686845E-3},{"$f":"D286-D178","v":41183.000000000255},{"$f":"AE70-AF70","v":1.8943101167678833E-6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7561152.0000018943,6964779.9648527186,7561152.0000018943,6964779.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-01-01",{"$f":"IF($B71>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B71))+IF(B71<DATE(2020,2,28),0,1)+IF($B71>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B71>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C70<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B71,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D72-D180+R287<1,0,D72-D180+R287))","v":7519969},51175,null,null,1,1,7519969,{"$f":"1*AND(B72>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B72<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K71:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},{"$f":"IF(D71-SUM(R71:T71)<J179,3,IF(D71-SUM(R71:U71)<J1179,4,IF(D71-SUM(R71:V71)<J179,5,IF(D71-SUM(R71:W71)<J179,6,IF(D71-SUM(R71:X71)<J179,7,IF(D71-SUM(R71:Y71)<J179,8,IF(D71-SUM(R71:Z71)<J179,9,IF(D71-SUM(R71:AA71)<J179,10,IF(D71-SUM(R71:AB71)<J179,11,IF(D71-SUM(R71:AC71)<J179,12,13))))))))))","v":13},{"$f":"MIN(M71,IF(C179=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R71:AD71,R$5:AD$5,\">=\"&N71)","v":6924274.9648527186},null,null,{"$f":"R287","v":51175.002929097973},48438.002929097973,51029.002929097973,48555.002929097973,47930.002929097973,62067.002929097973,51428.002929097973,48130.002929097973,38807.002929097973,48088.002929097973,59542.002929097973,40505.002929097973,6924274.9648527186,{"$f":"SUM(R71:AD71)","v":7519969.0000018943},7519969,null,-2.517985819849855E-13,2.9290977171123078E-3,51175.002929097973,2.9290977171155938E-3,51175.000000000255,3.2859999443690668E-15,{"$f":"SUM(AM71:AM$107)","v":2.9309899400686845E-3},51175.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE71","v":7519969.0000018943},{"$f":"AD71","v":6924274.9648527186},{"$f":"IFERROR(IF(C71>=2,(L71)*SUMPRODUCT(R71:AD71,R$2:AD$2)+(1-L71)*SUMPRODUCT(R71:AD71,R$3:AD$3),SUMPRODUCT(R71:AD71,R$3:AD$3)),1)","v":7519969.0000018943},{"$f":"IFERROR(IF($C71>=2,($L71)*(AD71*AD$2)+(1-$L71)*(AD71*AD$3),AD71*AD$3),1)","v":6924274.9648527186},{"$f":"IFERROR((BY71*CA$2-(CA71-CB71))/BZ71,0)","v":1},{"$f":"IF(OR(CC71<=0,BZ71=0)*1=1,IFERROR(CA$2/(CA71/BY71),1),\"n/a\")","v":"n/a"},1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-12-01",{"$f":"IF($B72>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B72))+IF(B72<DATE(2020,2,28),0,1)+IF($B72>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B72>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C71<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B72,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D73-D181+R288<1,0,D73-D181+R288))","v":7468794},48438,null,null,1,1,7468794,{"$f":"1*AND(B73>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B73<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K72:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M72,IF(C180=0,1,MAIN!$E$11))","v":13},6856604.9648527186,null,null,48438.002929097973,51029.002929097973,48555.002929097973,47930.002929097973,62067.002929097973,51428.002929097973,48130.002929097973,38807.002929097973,48088.002929097973,59542.002929097973,40505.002929097973,67670.002929097973,6856604.9648527186,7468794.0000018943,7468794,null,-2.5357493882438575E-13,2.9290977171122909E-3,48438.002929097973,2.9290977171155938E-3,48438.000000000255,3.3029134982598407E-15,{"$f":"SUM(AM72:AM$107)","v":2.9309899400686845E-3},48438.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7468794.0000018943,6856604.9648527186,7468794.0000018943,6856604.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-11-01",{"$f":"IF($B73>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B73))+IF(B73<DATE(2020,2,28),0,1)+IF($B73>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B73>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C72<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B73,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D74-D182+R289<1,0,D74-D182+R289))","v":7420356},51029,null,null,1,1,7420356,{"$f":"1*AND(B74>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B74<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K73:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M73,IF(C181=0,1,MAIN!$E$11))","v":13},6822117.9648527186,null,null,51029.002929097973,48555.002929097973,47930.002929097973,62067.002929097973,51428.002929097973,48130.002929097973,38807.002929097973,48088.002929097973,59542.002929097973,40505.002929097973,67670.002929097973,34487.002929097973,6822117.9648527186,7420356.0000018943,7420356,null,-2.55351295663786E-13,2.9290977171122739E-3,51029.002929097973,2.9290977171155938E-3,51029.000000000255,3.3198270521506146E-15,{"$f":"SUM(AM73:AM$107)","v":2.9309899400686845E-3},51029.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7420356.0000018943,6822117.9648527186,7420356.0000018943,6822117.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-10-01",{"$f":"IF($B74>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B74))+IF(B74<DATE(2020,2,28),0,1)+IF($B74>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B74>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C73<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B74,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D75-D183+R290<1,0,D75-D183+R290))","v":7369327},48555,null,null,1,1,7369327,{"$f":"1*AND(B75>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B75<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K74:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M74,IF(C182=0,1,MAIN!$E$11))","v":13},6786696.9648527186,null,null,48555.002929097973,47930.002929097973,62067.002929097973,51428.002929097973,48130.002929097973,38807.002929097973,48088.002929097973,59542.002929097973,40505.002929097973,67670.002929097973,34487.002929097973,35421.002929097973,6786696.9648527186,7369327.0000018943,7369327,null,-2.5712765250318625E-13,2.9290977171122536E-3,48555.002929097973,2.9290977171155938E-3,48555.000000000255,3.3402100529933421E-15,{"$f":"SUM(AM74:AM$107)","v":2.9309899400686845E-3},48555.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7369327.0000018943,6786696.9648527186,7369327.0000018943,6786696.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-09-01",{"$f":"IF($B75>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B75))+IF(B75<DATE(2020,2,28),0,1)+IF($B75>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B75>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C74<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B75,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D76-D184+R291<1,0,D76-D184+R291))","v":7320772},47930,null,null,1,1,7320772,{"$f":"1*AND(B76>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B76<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K75:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M75,IF(C183=0,1,MAIN!$E$11))","v":13},6744330.9648527186,null,null,47930.002929097973,62067.002929097973,51428.002929097973,48130.002929097973,38807.002929097973,48088.002929097973,59542.002929097973,40505.002929097973,67670.002929097973,34487.002929097973,35421.002929097973,42366.002929097973,6744330.9648527186,7320772.0000018943,7320772,null,-2.5868196473766147E-13,2.9290977171122345E-3,47930.002929097973,2.9290977171155938E-3,47930.000000000255,3.3592920112290869E-15,{"$f":"SUM(AM75:AM$107)","v":2.9309899400686845E-3},47930.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7320772.0000018943,6744330.9648527186,7320772.0000018943,6744330.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-08-01",{"$f":"IF($B76>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B76))+IF(B76<DATE(2020,2,28),0,1)+IF($B76>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B76>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C75<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B76,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D77-D185+R292<1,0,D77-D185+R292))","v":7272842},62067,null,null,1,1,7272842,{"$f":"1*AND(B77>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B77<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K76:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M76,IF(C184=0,1,MAIN!$E$11))","v":13},6706544.9648527186,null,null,62067.002929097973,51428.002929097973,48130.002929097973,38807.002929097973,48088.002929097973,59542.002929097973,40505.002929097973,67670.002929097973,34487.002929097973,35421.002929097973,42366.002929097973,37786.002929097973,6706544.9648527186,7272842.0000018943,7272842,null,-2.6045832157706172E-13,2.9290977171122119E-3,62067.002929097973,2.9290977171155938E-3,62067.000000000255,3.3818434164167854E-15,{"$f":"SUM(AM76:AM$107)","v":2.9309899400686845E-3},62067.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7272842.0000018943,6706544.9648527186,7272842.0000018943,6706544.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-07-01",{"$f":"IF($B77>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B77))+IF(B77<DATE(2020,2,28),0,1)+IF($B77>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B77>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C76<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B77,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D78-D186+R293<1,0,D78-D186+R293))","v":7210775},51428,null,null,1,1,7210775,{"$f":"1*AND(B78>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B78<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K77:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M77,IF(C185=0,1,MAIN!$E$11))","v":13},6662364.9648527186,null,null,51428.002929097973,48130.002929097973,38807.002929097973,48088.002929097973,59542.002929097973,40505.002929097973,67670.002929097973,34487.002929097973,35421.002929097973,42366.002929097973,37786.002929097973,44180.002929097973,6662364.9648527186,7210775.0000018943,7210775,null,-2.6267876762631204E-13,2.9290977171121859E-3,51428.002929097973,2.9290977171155938E-3,51428.000000000255,3.4078642685564375E-15,{"$f":"SUM(AM77:AM$107)","v":2.9309899400686845E-3},51428.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7210775.0000018943,6662364.9648527186,7210775.0000018943,6662364.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-06-01",{"$f":"IF($B78>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B78))+IF(B78<DATE(2020,2,28),0,1)+IF($B78>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B78>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C77<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B78,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D79-D187+R294<1,0,D79-D187+R294))","v":7159347},48130,null,null,1,1,7159347,{"$f":"1*AND(B79>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B79<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K78:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M78,IF(C186=0,1,MAIN!$E$11))","v":13},6611234.9648527186,null,null,48130.002929097973,38807.002929097973,48088.002929097973,59542.002929097973,40505.002929097973,67670.002929097973,34487.002929097973,35421.002929097973,42366.002929097973,37786.002929097973,44180.002929097973,51130.002929097973,6611234.9648527186,7159347.0000018943,7159347,null,-2.6467716907063732E-13,2.9290977171121668E-3,48130.002929097973,2.9290977171155938E-3,48130.000000000255,3.4269462267921824E-15,{"$f":"SUM(AM78:AM$107)","v":2.9309899400686845E-3},48130.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7159347.0000018943,6611234.9648527186,7159347.0000018943,6611234.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-05-01",{"$f":"IF($B79>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B79))+IF(B79<DATE(2020,2,28),0,1)+IF($B79>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B79>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C78<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B79,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D80-D188+R295<1,0,D80-D188+R295))","v":7111217},38807,null,null,1,1,7111217,{"$f":"1*AND(B80>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B80<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K79:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M79,IF(C187=0,1,MAIN!$E$11))","v":13},6574547.9648527186,null,null,38807.002929097973,48088.002929097973,59542.002929097973,40505.002929097973,67670.002929097973,34487.002929097973,35421.002929097973,42366.002929097973,37786.002929097973,44180.002929097973,51130.002929097973,36687.002929097973,6574547.9648527186,7111217.0000018943,7111217,null,-2.6645352591003757E-13,2.9290977171121456E-3,38807.002929097973,2.9290977171155938E-3,38807.000000000255,3.4481965893728983E-15,{"$f":"SUM(AM79:AM$107)","v":2.9309899400686845E-3},38807.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7111217.0000018943,6574547.9648527186,7111217.0000018943,6574547.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-04-01",{"$f":"IF($B80>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B80))+IF(B80<DATE(2020,2,28),0,1)+IF($B80>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B80>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C79<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B80,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D81-D189+R296<1,0,D81-D189+R296))","v":7072410},48088,null,null,1,1,7072410,{"$f":"1*AND(B81>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B81<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K80:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M80,IF(C188=0,1,MAIN!$E$11))","v":13},6533766.9648527186,null,null,48088.002929097973,59542.002929097973,40505.002929097973,67670.002929097973,34487.002929097973,35421.002929097973,42366.002929097973,37786.002929097973,44180.002929097973,51130.002929097973,36687.002929097973,40781.002929097973,6533766.9648527186,7072410.0000018943,7072410,null,-2.6778579353958776E-13,2.9290977171121243E-3,48088.002929097973,2.9290977171155938E-3,48088.000000000255,3.4694469519536142E-15,{"$f":"SUM(AM80:AM$107)","v":2.9309899400686845E-3},48088.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7072410.0000018943,6533766.9648527186,7072410.0000018943,6533766.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-03-01",{"$f":"IF($B81>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B81))+IF(B81<DATE(2020,2,28),0,1)+IF($B81>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B81>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C80<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B81,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D82-D190+R297<1,0,D82-D190+R297))","v":7024322},59542,null,null,1,1,7024322,{"$f":"1*AND(B82>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B82<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K81:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M81,IF(C189=0,1,MAIN!$E$11))","v":13},6493585.9648527186,null,null,59542.002929097973,40505.002929097973,67670.002929097973,34487.002929097973,35421.002929097973,42366.002929097973,37786.002929097973,44180.002929097973,51130.002929097973,36687.002929097973,40781.002929097973,40181.002929097973,6493585.9648527186,7024322.0000018943,7024322,null,-2.6978419498391304E-13,2.929097717112048E-3,59542.002929097973,2.9290977171155938E-3,59542.000000000255,3.5457747848965937E-15,{"$f":"SUM(AM81:AM$107)","v":2.9309899400686845E-3},59542.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7024322.0000018943,6493585.9648527186,7024322.0000018943,6493585.9648527186,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-02-01",{"$f":"IF($B82>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B82))+IF(B82<DATE(2020,2,28),0,1)+IF($B82>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B82>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C81<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B82,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D83-D191+R298<1,0,D83-D191+R298))","v":6964780},40505,null,null,1,1,6964780,{"$f":"1*AND(B83>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B83<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K82:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M82,IF(C190=0,1,MAIN!$E$11))","v":13},6354360.8020376591,null,null,40505.002929097973,67670.002929097973,34487.002929097973,35421.002929097973,42366.002929097973,37786.002929097973,44180.002929097973,51130.002929097973,36687.002929097973,40781.002929097973,40181.002929097973,139225.16574415751,6354360.8020376591,6964780.0000018943,6964780,null,-2.7200464103316335E-13,2.929097717111996E-3,40505.002929097973,2.9290977171155938E-3,40505.000000000255,3.5978164891758979E-15,{"$f":"SUM(AM82:AM$107)","v":2.9309899400686845E-3},40505.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6964780.0000018943,6354360.8020376591,6964780.0000018943,6354360.8020376591,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-01-01",{"$f":"IF($B83>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B83))+IF(B83<DATE(2020,2,28),0,1)+IF($B83>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B83>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C82<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B83,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D84-D192+R299<1,0,D84-D192+R299))","v":6924275},67670,null,null,1,1,6924275,{"$f":"1*AND(B84>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B84<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K83:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M83,IF(C191=0,1,MAIN!$E$11))","v":13},6262577.2317377022,null,null,67670.002929097973,34487.002929097973,35421.002929097973,42366.002929097973,37786.002929097973,44180.002929097973,51130.002929097973,36687.002929097973,40781.002929097973,40181.002929097973,139225.16574415751,91783.573229054586,6262577.2317377022,6924275.0000018943,6924275,null,-2.7355895326763857E-13,2.9290977171119083E-3,67670.002929097973,2.9290977171155938E-3,67670.000000000262,3.6854200247127267E-15,{"$f":"SUM(AM83:AM$107)","v":2.9309899400686845E-3},67670.000000000262,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6924275.0000018943,6262577.2317377022,6924275.0000018943,6262577.2317377022,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-12-01",{"$f":"IF($B84>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B84))+IF(B84<DATE(2020,2,28),0,1)+IF($B84>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B84>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C83<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B84,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D85-D193+R300<1,0,D85-D193+R300))","v":6856605},34487,null,null,1,1,6856605,{"$f":"1*AND(B85>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B85<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K84:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M84,IF(C192=0,1,MAIN!$E$11))","v":13},6113491.1284438232,null,null,34487.002929097973,35421.002929097973,42366.002929097973,37786.002929097973,44180.002929097973,51130.002929097973,36687.002929097973,40781.002929097973,40181.002929097973,139225.16574415751,91783.573229054586,149086.10622297655,6113491.1284438232,6856605.0000018934,6856605,null,-2.7622348852673895E-13,2.929097717111839E-3,34487.002929097973,2.9290977171155938E-3,34487.000000000255,3.754808963751799E-15,{"$f":"SUM(AM84:AM$107)","v":2.9309899400686845E-3},34487.000000000255,1.8933787941932678E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6856605.0000018934,6113491.1284438232,6856605.0000018934,6113491.1284438232,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-11-01",{"$f":"IF($B85>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B85))+IF(B85<DATE(2020,2,28),0,1)+IF($B85>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B85>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C84<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B85,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D86-D194+R301<1,0,D86-D194+R301))","v":6822118},35421,null,null,1,1,6822118,{"$f":"1*AND(B86>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B86<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K85:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M85,IF(C193=0,1,MAIN!$E$11))","v":13},6000616.0215843478,null,null,35421.002929097973,42366.002929097973,37786.002929097973,44180.002929097973,51130.002929097973,36687.002929097973,40781.002929097973,40181.002929097973,139225.16574415751,91783.573229054586,149086.10622297655,112875.10978857362,6000616.0215843478,6822118.0000018943,6822118,null,-2.7777780076121417E-13,2.9290977171117756E-3,35421.002929097973,2.9290977171155938E-3,35421.000000000255,3.8181263706249524E-15,{"$f":"SUM(AM85:AM$107)","v":2.9309899400686845E-3},35421.000000000255,1.8943101167678833E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6822118.0000018943,6000616.0215843478,6822118.0000018943,6000616.0215843478,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-10-01",{"$f":"IF($B86>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B86))+IF(B86<DATE(2020,2,28),0,1)+IF($B86>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B86>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C85<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B86,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D87-D195+R302<1,0,D87-D195+R302))","v":6786697},42366,null,null,1,1,6786697,{"$f":"1*AND(B87>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B87<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K86:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M86,IF(C194=0,1,MAIN!$E$11))","v":13},5901024.5499975532,null,null,42366.002929097973,{"$f":"IF(S$5=13,S87+R87-R195-S195,R87-R195)","v":37786.002929097973},44180.002929097973,51130.002929097973,36687.002929097973,40781.002929097973,40181.002929097973,139225.16574415751,91783.573229054586,149086.10622297655,112875.10978857362,99591.474515892216,5901024.5499975532,6786697.0000018934,6786697,null,-2.7888802378583932E-13,2.9290977171116646E-3,42366.002929097973,2.9290977171155938E-3,42366.000000000255,3.9291486730874681E-15,{"$f":"SUM(AM86:AM$107)","v":2.9309899400686845E-3},42366.000000000255,1.8933787941932678E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6786697.0000018934,5901024.5499975532,6786697.0000018934,5901024.5499975532,1,"n/a",1,1,1,1,{"$f":"IF($CD86=\"n/a\",IF(CI$5=13,$CC86,V$2),$CD86*V$2)","v":1},1,1,1,1,1,1,1,1]
["Total Members","2020-09-01",{"$f":"IF($B87>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B87))+IF(B87<DATE(2020,2,28),0,1)+IF($B87>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B87>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C86<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B87,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D88-D196+R303<1,0,D88-D196+R303))","v":6744331},37786,null,null,1,1,6744331,{"$f":"1*AND(B88>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B88<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K87:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M87,IF(C195=0,1,MAIN!$E$11))","v":13},5734747.0975468969,null,null,37786.002929097973,44180.002929097973,51130.002929097973,36687.002929097973,40781.002929097973,40181.002929097973,139225.16574415751,91783.573229054586,149086.10622297655,112875.10978857362,99591.474515892216,166277.4553797543,5734747.0975468969,6744331.0000018934,6744331,null,-2.8066438062523957E-13,2.9290977171116065E-3,37786.002929097973,2.9290977171155938E-3,37786.000000000255,3.9872619095326911E-15,{"$f":"SUM(AM87:AM$107)","v":2.9309899400686845E-3},37786.000000000255,1.8933787941932678E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6744331.0000018934,5734747.0975468969,6744331.0000018934,5734747.0975468969,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-08-01",{"$f":"IF($B88>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B88))+IF(B88<DATE(2020,2,28),0,1)+IF($B88>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B88>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C87<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B88,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D89-D197+R304<1,0,D89-D197+R304))","v":6706545},44180,null,null,1,1,6706545,{"$f":"1*AND(B89>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B89<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K88:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M88,IF(C196=0,1,MAIN!$E$11))","v":13},5651950.5251116566,null,null,44180.002929097973,51130.002929097973,36687.002929097973,40781.002929097973,40181.002929097973,139225.16574415751,91783.573229054586,149086.10622297655,112875.10978857362,99591.474515892216,166277.4553797543,82796.575364338409,5651950.5251116566,6706545.0000018934,6706545,null,-2.8221869285971479E-13,2.9290977171115224E-3,44180.002929097973,2.9290977171155938E-3,44180.000000000255,4.0713959981175663E-15,{"$f":"SUM(AM88:AM$107)","v":2.9309899400686845E-3},44180.000000000255,1.8933787941932678E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6706545.0000018934,5651950.5251116566,6706545.0000018934,5651950.5251116566,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-07-01",{"$f":"IF($B89>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B89))+IF(B89<DATE(2020,2,28),0,1)+IF($B89>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B89>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C88<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B89,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D90-D198+R305<1,0,D90-D198+R305))","v":6662365},51130,null,null,1,1,6662365,{"$f":"1*AND(B90>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B90<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K89:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M89,IF(C197=0,1,MAIN!$E$11))","v":13},5534312.8630348984,null,null,51130.002929097973,36687.002929097973,40781.002929097973,40181.002929097973,139225.16574415751,91783.573229054586,149086.10622297655,112875.10978857362,99591.474515892216,166277.4553797543,82796.575364338409,117637.66500585619,5534312.8630348984,6662365.0000018934,6662365,null,-2.8421709430404007E-13,2.9290977171114287E-3,51130.002929097973,2.9290977171155938E-3,51130.000000000255,4.1650710658203138E-15,{"$f":"SUM(AM89:AM$107)","v":2.9309899400686845E-3},51130.000000000255,1.8933787941932678E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6662365.0000018934,5534312.8630348984,6662365.0000018934,5534312.8630348984,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-06-01",{"$f":"IF($B90>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B90))+IF(B90<DATE(2020,2,28),0,1)+IF($B90>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B90>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C89<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B90,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D91-D199+R306<1,0,D91-D199+R306))","v":6611235},36687,null,null,1,1,6611235,{"$f":"1*AND(B91>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B91<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K90:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M90,IF(C198=0,1,MAIN!$E$11))","v":13},5409753.0286059855,null,null,36687.002929097973,40781.002929097973,40181.002929097973,139225.16574415751,91783.573229054586,149086.10622297655,112875.10978857362,99591.474515892216,166277.4553797543,82796.575364338409,117637.66500585619,124559.83735801092,5409753.0286059855,6611235.0000018934,6611235,null,-2.8643754035329039E-13,2.9290977171113441E-3,36687.002929097973,2.9290977171155938E-3,36687.000000000255,4.2496388352741832E-15,{"$f":"SUM(AM90:AM$107)","v":2.9309899400686845E-3},36687.000000000255,1.8933787941932678E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6611235.0000018934,5409753.0286059855,6611235.0000018934,5409753.0286059855,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-05-01",{"$f":"IF($B91>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B91))+IF(B91<DATE(2020,2,28),0,1)+IF($B91>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B91>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C90<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B91,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D92-D200+R307<1,0,D92-D200+R307))","v":6574548},40781,null,null,1,1,6574548,{"$f":"1*AND(B92>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B92<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K91:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M91,IF(C199=0,1,MAIN!$E$11))","v":13},5302276.9022756172,null,null,40781.002929097973,40181.002929097973,139225.16574415751,91783.573229054586,149086.10622297655,112875.10978857362,99591.474515892216,166277.4553797543,82796.575364338409,117637.66500585619,124559.83735801092,107476.12925946577,5302276.9022756172,6574548.0000018934,6574548,null,-2.8799185258776561E-13,2.9290977171112548E-3,40781.002929097973,2.9290977171155938E-3,40781.000000000255,4.3389770942869887E-15,{"$f":"SUM(AM91:AM$107)","v":2.9309899400686845E-3},40781.000000000255,1.8933787941932678E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6574548.0000018934,5302276.9022756172,6574548.0000018934,5302276.9022756172,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-04-01",{"$f":"IF($B92>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B92))+IF(B92<DATE(2020,2,28),0,1)+IF($B92>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B92>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C91<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B92,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D93-D201+R308<1,0,D93-D201+R308))","v":6533767},40181,null,null,1,1,6533767,{"$f":"1*AND(B93>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B93<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K92:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M92,IF(C200=0,1,MAIN!$E$11))","v":13},5192864.5061158724,null,null,40181.002929097973,139225.16574415751,91783.573229054586,149086.10622297655,112875.10978857362,99591.474515892216,166277.4553797543,82796.575364338409,117637.66500585619,124559.83735801092,107476.12925946577,109412.39908884307,5192864.5061158724,6533767.0000018934,6533767,null,-2.8976820942716586E-13,2.929097717111165E-3,40181.002929097973,2.9290977171155938E-3,40181.000000000255,4.4287490341687885E-15,{"$f":"SUM(AM92:AM$107)","v":2.9309899400686845E-3},40181.000000000255,1.8933787941932678E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6533767.0000018934,5192864.5061158724,6533767.0000018934,5192864.5061158724,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-03-01",{"$f":"IF($B93>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B93))+IF(B93<DATE(2020,2,28),0,1)+IF($B93>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B93>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C92<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B93,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D94-D202+R309<1,0,D94-D202+R309))","v":6493586},32363,null,null,1,1,6493586,{"$f":"1*AND(B94>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B94<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K93:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M93,IF(C201=0,1,MAIN!$E$11))","v":13},5087471.6099431952,null,null,139225.16574415751,91783.573229054586,149086.10622297655,112875.10978857362,99591.474515892216,166277.4553797543,82796.575364338409,117637.66500585619,124559.83735801092,107476.12925946577,109412.39908884307,105392.89910177478,5087471.6099431952,6493586.0000018934,6493586,null,-2.9154456626656611E-13,106862.16574401467,139225.16574415751,2.9290977171155938E-3,139225.1628150598,-106862.16281491696,{"$f":"SUM(AM93:AM$107)","v":2.9309899400686845E-3},139225.1628150598,1.8933787941932678E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6493586.0000018934,5087471.6099431952,6493586.0000018934,5087471.6099431952,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-02-01",{"$f":"IF($B94>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B94))+IF(B94<DATE(2020,2,28),0,1)+IF($B94>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B94>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C93<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B94,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D95-D203+R310<1,0,D95-D203+R310))","v":6461223},-14226,null,null,1,{"$f":"IFERROR(SUMPRODUCT(H94:H105,J94:J105)/SUM(J94:J105),1)","v":1},{"$f":"D94","v":6461223},{"$f":"1*AND(B95>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B95<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K94:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M94,IF(C202=0,1,MAIN!$E$11))","v":1},6461223.0000017509,null,null,91914.784747847356,149512.97606164493,113360.58821268461,100163.42144220957,167472.82146373365,83511.871792339254,118825.05297614659,125998.7780973526,108874.9336958904,110996.9183010186,107074.27341877918,105397.38384229045,5078119.1959498134,6461223.0000017509,6461223,null,-2.708944180085382E-13,106140.78474770545,91914.784747847356,106862.16574415744,-14947.380996310079,721.38099645198963,{"$f":"SUM(AM94:AM$107)","v":106862.1657459069},-14947.380996310079,1.7508864402770996E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6461223.0000017509,5078119.1959498134,6461223.0000017509,5078119.1959498134,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-01-01",{"$f":"IF($B95>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B95))+IF(B95<DATE(2020,2,28),0,1)+IF($B95>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B95>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C94<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B95,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D96-D204+R311<1,0,D96-D204+R311))","v":6475449},43713,null,null,1,null,6475449,{"$f":"1*AND(B96>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B96<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K95:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M95,IF(C203=0,1,MAIN!$E$11))","v":1},6475449.0000016084,null,null,149725.60854858533,113683.48289886634,100591.98789975976,168429.60114391745,84109.108601380096,119846.24926765436,127263.91302049253,110126.09632413728,112433.97400355656,108616.79235768256,107069.99112580781,56833.618084945832,5116718.5767248226,6475449.0000016084,6475449,null,-2.4846791291111003E-13,106012.60854844318,149725.60854858533,106140.78474784747,43584.823800737853,128.17619940428995,{"$f":"SUM(AM95:AM$107)","v":106140.78474945491},43584.823800737853,1.6083940863609314E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6475449.0000016084,5116718.5767248226,6475449.0000016084,5116718.5767248226,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-12-01",{"$f":"IF($B96>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B96))+IF(B96<DATE(2020,2,28),0,1)+IF($B96>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B96>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C95<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B96,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D97-D205+R312<1,0,D97-D205+R312))","v":6431736},7767,null,null,1,null,6431736,{"$f":"1*AND(B97>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B97<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K96:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M96,IF(C204=0,1,MAIN!$E$11))","v":1},6431736.0000014659,null,null,113845.45418204181,100879.03505276902,169151.57192490311,84590.506227188584,120704.90137200324,128359.63927308891,111233.88642541594,113728.41211537659,110025.6226237597,108615.29291161682,57737.206769096993,188758.77295096175,5024105.6981732436,6431736.0000014659,6431736,null,-2.2781776465308212E-13,106078.45418189891,113845.45418204181,106012.60854858547,7832.845633456338,-65.845633313438157,{"$f":"SUM(AM96:AM$107)","v":106012.60855005062},7832.845633456338,1.4659017324447632E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6431736.0000014659,5024105.6981732436,6431736.0000014659,5024105.6981732436,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-11-01",{"$f":"IF($B97>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B97))+IF(B97<DATE(2020,2,28),0,1)+IF($B97>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B97>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C96<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B97,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D98-D206+R313<1,0,D98-D206+R313))","v":6423969},-3990,null,null,1,null,6423969,{"$f":"1*AND(B98>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B98<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K97:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M97,IF(C205=0,1,MAIN!$E$11))","v":1},6423969.0000013243,null,null,101023.3886838872,169636.36312634646,84954.684781933349,121398.7745093838,129283.31228657041,112195.79458683053,114877.46138309862,111297.90276476383,110030.3065075676,58574.180840573383,191773.07026814666,189230.28027211974,4929693.4799901024,6423969.0000013243,6423969,null,-2.0605739337042905E-13,105013.38868374466,101023.3886838872,106078.45418204181,-5055.0654981546104,1065.0654982971464,{"$f":"SUM(AM97:AM$107)","v":106078.45418336405},-5055.0654981546104,1.3243407011032104E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6423969.0000013243,4929693.4799901024,6423969.0000013243,4929693.4799901024,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-10-01",{"$f":"IF($B98>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B98))+IF(B98<DATE(2020,2,28),0,1)+IF($B98>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B98>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C97<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B98,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D99-D207+R314<1,0,D99-D207+R314))","v":6427959},64539,null,null,1,null,6427959,{"$f":"1*AND(B99>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B99<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K98:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M98,IF(C206=0,1,MAIN!$E$11))","v":1},6427959.0000011809,null,null,169877.9037515372,85196.959101444751,121918.8247661779,130022.80314363445,112999.1327659447,115865.92405362279,112416.78009504103,111296.27798340273,59333.449369621194,194539.12165152695,192236.92974727461,189958.61084798715,4832296.2827239651,6427959.0000011809,6427959,null,-1.8363088827300089E-13,105338.90375139395,169877.9037515372,105013.38868388683,64864.515067650369,-325.51506750711997,{"$f":"SUM(AM98:AM$107)","v":105013.38868506691},64864.515067650369,1.1809170246124268E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6427959.0000011809,4832296.2827239651,6427959.0000011809,4832296.2827239651,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-09-01",{"$f":"IF($B99>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B99))+IF(B99<DATE(2020,2,28),0,1)+IF($B99>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B99>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C98<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B99,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D100-D208+R315<1,0,D100-D208+R315))","v":6363420},-19725,null,null,1,null,6363420,{"$f":"1*AND(B100>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B100<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K99:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M99,IF(C207=0,1,MAIN!$E$11))","v":1},6363420.0000010366,null,null,85319.446699466556,122269.89468727991,130585.22135141384,113651.78274990289,116703.64332538938,113393.53053521174,112426.09800244882,60022.816296299505,197085.60892947711,195036.94877043393,193006.56802751948,190994.33058806485,4732924.1100381287,6363420.0000010366,6363420,null,-1.6298074001497298E-13,105044.44669932278,85319.446699466556,105338.90375153751,-20019.457052070953,294.45705221472599,{"$f":"SUM(AM99:AM$107)","v":105338.90375257403},-20019.457052070953,1.0365620255470276E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6363420.0000010366,4732924.1100381287,6363420.0000010366,4732924.1100381287,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-08-01",{"$f":"IF($B100>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B100))+IF(B100<DATE(2020,2,28),0,1)+IF($B100>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B100>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C99<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B100,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D101-D209+R316<1,0,D101-D209+R316))","v":6383145},17843,null,null,1,null,6383145,{"$f":"1*AND(B101>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B101<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K100:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M100,IF(C208=0,1,MAIN!$E$11))","v":1},6383145.0000008931,null,null,122446.46248462517,130962.91840476137,114145.57650952718,117380.69516915253,114217.0353528413,113407.29793553152,60634.864614317325,199385.72260516009,197601.41997626374,195830.44299053252,194072.71191734221,192328.14738437242,4630731.7046564659,6383145.0000008931,6383145,null,-1.3988810110276972E-13,104603.46248447991,122446.46248462517,105044.44669946698,17402.01578515819,440.98421498706739,{"$f":"SUM(AM100:AM$107)","v":105044.4467003593},17402.01578515819,8.931383490562439E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6383145.0000008931,4630731.7046564659,6383145.0000008931,4630731.7046564659,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-07-01",{"$f":"IF($B101>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B101))+IF(B101<DATE(2020,2,28),0,1)+IF($B101>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B101>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C100<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B101,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D102-D210+R317<1,0,D102-D210+R317))","v":6365302},26722,null,null,1,null,6365302,{"$f":"1*AND(B102>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B102<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K101:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M101,IF(C209=0,1,MAIN!$E$11))","v":1},6365302.0000007479,null,null,131152.97662976664,114477.36256412267,117893.22437452519,114882.95851339748,114235.00704401557,61166.697020899046,201429.00581577263,199919.09629982372,198418.254568809,196926.43972068257,195443.6109765757,193969.72768061134,4525387.6387917465,6365302.0000007479,6365302,null,-1.1746159600534156E-13,104430.97662962007,131152.97662976664,104603.46248462483,26549.514145141802,172.48585500476474,{"$f":"SUM(AM101:AM$107)","v":104603.46248537223},26549.514145141802,7.4785202741622925E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6365302.0000007479,4525387.6387917465,6365302.0000007479,4525387.6387917465,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-06-01",{"$f":"IF($B102>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B102))+IF(B102<DATE(2020,2,28),0,1)+IF($B102>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B102>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C101<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B102,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D103-D211+R318<1,0,D103-D211+R318))","v":6338580},10452,null,null,1,null,6338580,{"$f":"1*AND(B103>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B103<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K102:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M102,IF(C210=0,1,MAIN!$E$11))","v":1},6338580.0000006007,null,null,114644.99169741664,{"$f":"IF(S$5=13,S103+R103-R211-S211,R103-R211)","v":118238.99263817164},115389.10996954153,114907.05629697416,61617.167303033035,203211.7725711388,201986.44953346951,200766.67596166595,199552.43507545724,198343.71011997957,197140.48436577633,195942.74110879804,4416838.4133591782,6338580.0000006007,6338580,null,-9.4813046302988369E-14,104192.9916972693,114644.99169741664,104430.97662976629,10214.015067650354,237.98493249698367,{"$f":"SUM(AM102:AM$107)","v":104430.97663036747},10214.015067650354,6.0070306062698364E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6338580.0000006007,4416838.4133591782,6338580.0000006007,4416838.4133591782,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-05-01",{"$f":"IF($B103>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B103))+IF(B103<DATE(2020,2,28),0,1)+IF($B103>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B103>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C102<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B103,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D104-D212+R319<1,0,D104-D212+R319))","v":6328128},14421,null,null,1,null,6328128,{"$f":"1*AND(B104>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B104<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K103:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M103,IF(C211=0,1,MAIN!$E$11))","v":1},6328128.0000004536,null,null,118413.8308733087,115730.86362784909,115418.30229230627,61983.240770786484,204723.14302313334,203791.8436849344,202863.3729170156,201937.72641745908,201014.89988434696,200094.88901576135,199177.6895097844,198263.29706449818,4304714.9009192698,6328128.0000004536,6328128,null,-7.1720407390785113E-14,103992.8308731593,118413.8308733087,104192.99169741696,14220.839175891742,200.16082425766217,{"$f":"SUM(AM103:AM$107)","v":104192.99169787049},14220.839175891742,4.5355409383773804E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6328128.0000004536,4304714.9009192698,6328128.0000004536,4304714.9009192698,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-04-01",{"$f":"IF($B104>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B104))+IF(B104<DATE(2020,2,28),0,1)+IF($B104>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B104>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C103<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B104,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D105-D213+R320<1,0,D105-D213+R320))","v":6313707},12129,null,null,1,null,6313707,{"$f":"1*AND(B105>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B105<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K104:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M104,IF(C212=0,1,MAIN!$E$11))","v":1},6313707.0000003036,null,null,115904.04520295188,115764.24767701117,62262.334285657838,205954.07334166332,205325.81291037495,204698.51218411376,204072.17116287973,203446.78984667288,202822.3682354932,202198.90632934071,201576.40412821536,200954.86163211722,4188726.4730638112,6313707.0000003036,6313707,null,-4.8183679268731794E-14,103775.04520280057,115904.04520295188,103992.83087330872,11911.21432964316,217.78567050815036,{"$f":"SUM(AM104:AM$107)","v":103992.83087361282},11911.21432964316,3.03611159324646E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6313707.0000003036,4188726.4730638112,6313707.0000003036,4188726.4730638112,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-03-01",{"$f":"IF($B105>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B105))+IF(B105<DATE(2020,2,28),0,1)+IF($B105>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B105>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C104<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B105,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D106-D214+R321<1,0,D106-D214+R321))","v":6301578},13197,null,null,1,null,6301578,{"$f":"1*AND(B106>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B106<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K105:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M105,IF(C213=0,1,MAIN!$E$11))","v":1},6301578.0000001527,null,null,115939.85301353037,62451.515470648257,206894.17426861715,206577.36140292572,206260.54853723428,205943.73567154282,205626.92280585138,205310.10994015995,204993.29707446852,204676.48420877708,204359.67134308565,204042.85847739421,4068501.4677859172,6301578.0000001527,6301578,null,-2.4202861936828413E-14,102742.85301337748,115939.85301353037,103775.04520295202,12164.80781057835,1032.1921895745472,{"$f":"SUM(AM105:AM$107)","v":103775.04520310467},12164.80781057835,1.5273690223693848E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6301578.0000001527,4068501.4677859172,6301578.0000001527,4068501.4677859172,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-02-01",{"$f":"IF($B106>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B106))+IF(B106<DATE(2020,2,28),0,1)+IF($B106>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B106>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C105<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B106,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D107-D215+R322<1,0,D107-D215+R322))","v":6288381},62547,null,null,1,null,6288381,{"$f":"1*AND(B107>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B107<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K106:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M106,IF(C214=0,1,MAIN!$E$11))","v":1},6288381,null,null,62547,207527.80000000002,207527.80000000002,207527.80000000002,207527.80000000002,207527.80000000002,207527.80000000002,207527.80000000002,207527.80000000002,207527.80000000002,207527.80000000002,207527.80000000002,3943028.1999999997,6288381,6288381,null,0,{"$f":"AE215","v":0},62547,102742.85301353013,{"$f":"AJ106-AK106","v":-40195.853013530126},{"$f":"AK106-AI106","v":102742.85301353013},{"$f":"SUM(AM106:AM$107)","v":102742.85301353013},-40195.853013530126,{"$f":"AE106-AF106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6288381,3943028.1999999997,6288381,3943028.1999999997,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-01-01",{"$f":"IF($B107>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B107))+IF(B107<DATE(2020,2,28),0,1)+IF($B107>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B107>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C106<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B107,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D108-D216+R323<1,0,D108-D216+R323))","v":6225834},null,null,null,{"$f":"IF(C107=0,1,IFERROR(IF(C107>=2,(L107)*SUMPRODUCT(R107:AD107,R$2:AD$2)+(1-L107)*SUMPRODUCT(R107:AD107,R$3:AD$3),SUMPRODUCT(R107:AD107,R$3:AD$3))/SUM(R107:AD107),1))","v":1},null,6225834,{"$f":"1*AND(B108>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B108<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K107:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M107,IF(C215=0,1,MAIN!$E$11))","v":1},6225834,null,null,{"$f":"($J107-$AD107)/12","v":207527.80000000002},207527.80000000002,207527.80000000002,207527.80000000002,207527.80000000002,207527.80000000002,207527.80000000002,207527.80000000002,207527.80000000002,207527.80000000002,207527.80000000002,{"$f":"($J107-$AD107)/12","v":207527.80000000002},{"$f":"0.6*J107","v":3735500.4},6225834,6225834,null,{"$f":"1-AE107/AF107","v":0},{"$f":"AE216","v":0},207527.80000000002,0,{"$f":"AJ107-AK107","v":207527.80000000002},{"$f":"AK107-AI107","v":0},{"$f":"SUM(AM107:AM$107)","v":0},0,{"$f":"AE107-AF107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6225834,3735500.4,6225834,3735500.4,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
[]
[]
[]
["Leavers",{"$f":"B6","v":"2027-06-01"},{"$f":"IF($B114>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B114))+IF(B114<DATE(2020,2,28),0,1)+IF($B114>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B114>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E114+F114+IF(C114=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B114,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},null,null,null,null,null,{"$f":"D114","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R6,0,$N6-1,1,$AD$5-$N6+1),OFFSET($R$4,0,$N6-1,1,$AD$5-$N6+1))+0.0001","v":98183477.180071309},null,{"$f":"AR114+BH114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R114:AD114)","v":0},{"$f":"D114","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N6,0,$D114*R6*R$4/$P114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR114:BD114)","v":0},{"$f":"D114","v":0},null,{"$f":"IF(AR114>R6,R6-AR114,MIN(-SUM(BI114:$BU114),R6-AR114))","v":0},{"$f":"IF(AS114>S6,S6-AS114,MIN(-SUM(BJ114:$BU114),S6-AS114))","v":0},{"$f":"IF(AT114>T6,T6-AT114,MIN(-SUM(BK114:$BU114),T6-AT114))","v":0},{"$f":"IF(AU114>U6,U6-AU114,MIN(-SUM(BL114:$BU114),U6-AU114))","v":0},{"$f":"IF(AV114>V6,V6-AV114,MIN(-SUM(BM114:$BU114),V6-AV114))","v":0},{"$f":"IF(AW114>W6,W6-AW114,MIN(-SUM(BN114:$BU114),W6-AW114))","v":0},{"$f":"IF(AX114>X6,X6-AX114,MIN(-SUM(BO114:$BU114),X6-AX114))","v":0},{"$f":"IF(AY114>Y6,Y6-AY114,MIN(-SUM(BP114:$BU114),Y6-AY114))","v":0},{"$f":"IF(AZ114>Z6,Z6-AZ114,MIN(-SUM(BQ114:$BU114),Z6-AZ114))","v":0},{"$f":"IF(BA114>AA6,AA6-BA114,MIN(-SUM(BR114:$BU114),AA6-BA114))","v":0},{"$f":"IF(BB114>AB6,AB6-BB114,MIN(-SUM(BS114:$BU114),AB6-BB114))","v":0},{"$f":"IF(BC114>AC6,AC6-BC114,MIN(-SUM(BT114:$BU114),AC6-BC114))","v":0},{"$f":"IF(BD114>AD6,AD6-BD114,MIN(-SUM(BU114:$BU114),AD6-BD114))","v":0},null,{"$f":"SUM(BH114:BT114)","v":0},0]
["Leavers",{"$f":"B7","v":"2027-05-01"},{"$f":"IF($B115>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B115))+IF(B115<DATE(2020,2,28),0,1)+IF($B115>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B115>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E115+F115+IF(C115=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B115,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":32022.846828710524},{"$f":"IF(C115=1,INPUTS!L$45,IF(C115=0,INPUTS!K$45,IF(C115=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D8)","v":32022.846828710524},{"$f":"IF(B115>=DATE(2023,2,1),0,IF(E115-D7+D6<0,-(E115-D7+D6),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B115,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D115","v":32022.846828710524},null,null,null,null,null,98096119.198872432,null,0,0,0,0,0,0,0,0,0,0,0,0,32022.846828677884,{"$f":"SUM(R115:AD115)","v":32022.846828677884},{"$f":"D115","v":32022.846828710524},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,32022.846828677884,{"$f":"SUM(AR115:BD115)","v":32022.846828677884},{"$f":"D115","v":32022.846828710524},null,{"$f":"IF(AR115>R7,R7-AR115,MIN(-SUM(BI115:$BU115),R7-AR115))","v":0},{"$f":"IF(AS115>S7,S7-AS115,MIN(-SUM(BJ115:$BU115),S7-AS115))","v":0},{"$f":"IF(AT115>T7,T7-AT115,MIN(-SUM(BK115:$BU115),T7-AT115))","v":0},{"$f":"IF(AU115>U7,U7-AU115,MIN(-SUM(BL115:$BU115),U7-AU115))","v":0},{"$f":"IF(AV115>V7,V7-AV115,MIN(-SUM(BM115:$BU115),V7-AV115))","v":0},{"$f":"IF(AW115>W7,W7-AW115,MIN(-SUM(BN115:$BU115),W7-AW115))","v":0},{"$f":"IF(AX115>X7,X7-AX115,MIN(-SUM(BO115:$BU115),X7-AX115))","v":0},{"$f":"IF(AY115>Y7,Y7-AY115,MIN(-SUM(BP115:$BU115),Y7-AY115))","v":0},{"$f":"IF(AZ115>Z7,Z7-AZ115,MIN(-SUM(BQ115:$BU115),Z7-AZ115))","v":0},{"$f":"IF(BA115>AA7,AA7-BA115,MIN(-SUM(BR115:$BU115),AA7-BA115))","v":0},{"$f":"IF(BB115>AB7,AB7-BB115,MIN(-SUM(BS115:$BU115),AB7-BB115))","v":0},{"$f":"IF(BC115>AC7,AC7-BC115,MIN(-SUM(BT115:$BU115),AC7-BC115))","v":0},{"$f":"IF(BD115>AD7,AD7-BD115,MIN(-SUM(BU115:$BU115),AD7-BD115))","v":0},null,{"$f":"SUM(BH115:BT115)","v":0},0]
["Leavers","2027-04-01",{"$f":"IF($B116>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B116))+IF(B116<DATE(2020,2,28),0,1)+IF($B116>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B116>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E116+F116+IF(C116=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B116,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31994.509130394908},{"$f":"IF(C116=1,INPUTS!L$45,IF(C116=0,INPUTS!K$45,IF(C116=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D9)","v":31994.509130394908},{"$f":"IF(B116>=DATE(2023,2,1),0,IF(E116-D8+D7<0,-(E116-D8+D7),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B116,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31994.509130394908,null,null,null,null,null,98008792.00776647,null,0,0,0,0,0,0,0,0,0,0,0,0,31994.509130362261,31994.509130362261,31994.509130394908,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31994.509130362261,31994.509130362261,31994.509130394908,null,{"$f":"IF(AR116>R8,R8-AR116,MIN(-SUM(BI116:$BU116),R8-AR116))","v":0},{"$f":"IF(AS116>S8,S8-AS116,MIN(-SUM(BJ116:$BU116),S8-AS116))","v":0},{"$f":"IF(AT116>T8,T8-AT116,MIN(-SUM(BK116:$BU116),T8-AT116))","v":0},{"$f":"IF(AU116>U8,U8-AU116,MIN(-SUM(BL116:$BU116),U8-AU116))","v":0},{"$f":"IF(AV116>V8,V8-AV116,MIN(-SUM(BM116:$BU116),V8-AV116))","v":0},{"$f":"IF(AW116>W8,W8-AW116,MIN(-SUM(BN116:$BU116),W8-AW116))","v":0},{"$f":"IF(AX116>X8,X8-AX116,MIN(-SUM(BO116:$BU116),X8-AX116))","v":0},{"$f":"IF(AY116>Y8,Y8-AY116,MIN(-SUM(BP116:$BU116),Y8-AY116))","v":0},{"$f":"IF(AZ116>Z8,Z8-AZ116,MIN(-SUM(BQ116:$BU116),Z8-AZ116))","v":0},{"$f":"IF(BA116>AA8,AA8-BA116,MIN(-SUM(BR116:$BU116),AA8-BA116))","v":0},{"$f":"IF(BB116>AB8,AB8-BB116,MIN(-SUM(BS116:$BU116),AB8-BB116))","v":0},{"$f":"IF(BC116>AC8,AC8-BC116,MIN(-SUM(BT116:$BU116),AC8-BC116))","v":0},{"$f":"IF(BD116>AD8,AD8-BD116,MIN(-SUM(BU116:$BU116),AD8-BD116))","v":0},null,0,0]
["Leavers","2027-03-01",{"$f":"IF($B117>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B117))+IF(B117<DATE(2020,2,28),0,1)+IF($B117>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B117>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E117+F117+IF(C117=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B117,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31966.181596034792},{"$f":"IF(C117=1,INPUTS!L$45,IF(C117=0,INPUTS!K$45,IF(C117=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D10)","v":31966.181596034792},{"$f":"IF(B117>=DATE(2023,2,1),0,IF(E117-D9+D8<0,-(E117-D9+D8),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B117,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31966.181596034792,null,null,null,null,null,97921495.5714342,null,0,0,0,0,0,0,0,0,0,0,0,0,31966.181596002145,31966.181596002145,31966.181596034792,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31966.181596002145,31966.181596002145,31966.181596034792,null,{"$f":"IF(AR117>R9,R9-AR117,MIN(-SUM(BI117:$BU117),R9-AR117))","v":0},{"$f":"IF(AS117>S9,S9-AS117,MIN(-SUM(BJ117:$BU117),S9-AS117))","v":0},{"$f":"IF(AT117>T9,T9-AT117,MIN(-SUM(BK117:$BU117),T9-AT117))","v":0},{"$f":"IF(AU117>U9,U9-AU117,MIN(-SUM(BL117:$BU117),U9-AU117))","v":0},{"$f":"IF(AV117>V9,V9-AV117,MIN(-SUM(BM117:$BU117),V9-AV117))","v":0},{"$f":"IF(AW117>W9,W9-AW117,MIN(-SUM(BN117:$BU117),W9-AW117))","v":0},{"$f":"IF(AX117>X9,X9-AX117,MIN(-SUM(BO117:$BU117),X9-AX117))","v":0},{"$f":"IF(AY117>Y9,Y9-AY117,MIN(-SUM(BP117:$BU117),Y9-AY117))","v":0},{"$f":"IF(AZ117>Z9,Z9-AZ117,MIN(-SUM(BQ117:$BU117),Z9-AZ117))","v":0},{"$f":"IF(BA117>AA9,AA9-BA117,MIN(-SUM(BR117:$BU117),AA9-BA117))","v":0},{"$f":"IF(BB117>AB9,AB9-BB117,MIN(-SUM(BS117:$BU117),AB9-BB117))","v":0},{"$f":"IF(BC117>AC9,AC9-BC117,MIN(-SUM(BT117:$BU117),AC9-BC117))","v":0},{"$f":"IF(BD117>AD9,AD9-BD117,MIN(-SUM(BU117:$BU117),AD9-BD117))","v":0},null,0,0]
["Leavers","2027-02-01",{"$f":"IF($B118>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B118))+IF(B118<DATE(2020,2,28),0,1)+IF($B118>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B118>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E118+F118+IF(C118=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B118,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31937.86420887295},{"$f":"IF(C118=1,INPUTS!L$45,IF(C118=0,INPUTS!K$45,IF(C118=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D11)","v":31937.86420887295},{"$f":"IF(B118>=DATE(2023,2,1),0,IF(E118-D10+D9<0,-(E118-D10+D9),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B118,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31937.86420887295,null,null,null,null,null,97834232.263517916,null,0,0,0,0,0,0,0,0,0,0,0,0,31937.864208840307,31937.864208840307,31937.86420887295,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31937.864208840307,31937.864208840307,31937.86420887295,null,{"$f":"IF(AR118>R10,R10-AR118,MIN(-SUM(BI118:$BU118),R10-AR118))","v":0},{"$f":"IF(AS118>S10,S10-AS118,MIN(-SUM(BJ118:$BU118),S10-AS118))","v":0},{"$f":"IF(AT118>T10,T10-AT118,MIN(-SUM(BK118:$BU118),T10-AT118))","v":0},{"$f":"IF(AU118>U10,U10-AU118,MIN(-SUM(BL118:$BU118),U10-AU118))","v":0},{"$f":"IF(AV118>V10,V10-AV118,MIN(-SUM(BM118:$BU118),V10-AV118))","v":0},{"$f":"IF(AW118>W10,W10-AW118,MIN(-SUM(BN118:$BU118),W10-AW118))","v":0},{"$f":"IF(AX118>X10,X10-AX118,MIN(-SUM(BO118:$BU118),X10-AX118))","v":0},{"$f":"IF(AY118>Y10,Y10-AY118,MIN(-SUM(BP118:$BU118),Y10-AY118))","v":0},{"$f":"IF(AZ118>Z10,Z10-AZ118,MIN(-SUM(BQ118:$BU118),Z10-AZ118))","v":0},{"$f":"IF(BA118>AA10,AA10-BA118,MIN(-SUM(BR118:$BU118),AA10-BA118))","v":0},{"$f":"IF(BB118>AB10,AB10-BB118,MIN(-SUM(BS118:$BU118),AB10-BB118))","v":0},{"$f":"IF(BC118>AC10,AC10-BC118,MIN(-SUM(BT118:$BU118),AC10-BC118))","v":0},{"$f":"IF(BD118>AD10,AD10-BD118,MIN(-SUM(BU118:$BU118),AD10-BD118))","v":0},null,0,0]
["Leavers","2027-01-01",{"$f":"IF($B119>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B119))+IF(B119<DATE(2020,2,28),0,1)+IF($B119>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B119>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E119+F119+IF(C119=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B119,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31909.556952233022},{"$f":"IF(C119=1,INPUTS!L$45,IF(C119=0,INPUTS!K$45,IF(C119=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D12)","v":31909.556952233022},{"$f":"IF(B119>=DATE(2023,2,1),0,IF(E119-D11+D10<0,-(E119-D11+D10),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B119,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31909.556952233022,null,null,null,null,null,97747003.208547652,null,0,0,0,0,0,0,0,0,0,0,0,0,31909.556952200379,31909.556952200379,31909.556952233022,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31909.556952200379,31909.556952200379,31909.556952233022,null,{"$f":"IF(AR119>R11,R11-AR119,MIN(-SUM(BI119:$BU119),R11-AR119))","v":0},{"$f":"IF(AS119>S11,S11-AS119,MIN(-SUM(BJ119:$BU119),S11-AS119))","v":0},{"$f":"IF(AT119>T11,T11-AT119,MIN(-SUM(BK119:$BU119),T11-AT119))","v":0},{"$f":"IF(AU119>U11,U11-AU119,MIN(-SUM(BL119:$BU119),U11-AU119))","v":0},{"$f":"IF(AV119>V11,V11-AV119,MIN(-SUM(BM119:$BU119),V11-AV119))","v":0},{"$f":"IF(AW119>W11,W11-AW119,MIN(-SUM(BN119:$BU119),W11-AW119))","v":0},{"$f":"IF(AX119>X11,X11-AX119,MIN(-SUM(BO119:$BU119),X11-AX119))","v":0},{"$f":"IF(AY119>Y11,Y11-AY119,MIN(-SUM(BP119:$BU119),Y11-AY119))","v":0},{"$f":"IF(AZ119>Z11,Z11-AZ119,MIN(-SUM(BQ119:$BU119),Z11-AZ119))","v":0},{"$f":"IF(BA119>AA11,AA11-BA119,MIN(-SUM(BR119:$BU119),AA11-BA119))","v":0},{"$f":"IF(BB119>AB11,AB11-BB119,MIN(-SUM(BS119:$BU119),AB11-BB119))","v":0},{"$f":"IF(BC119>AC11,AC11-BC119,MIN(-SUM(BT119:$BU119),AC11-BC119))","v":0},{"$f":"IF(BD119>AD11,AD11-BD119,MIN(-SUM(BU119:$BU119),AD11-BD119))","v":0},null,0,0]
["Leavers","2026-12-01",{"$f":"IF($B120>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B120))+IF(B120<DATE(2020,2,28),0,1)+IF($B120>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B120>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E120+F120+IF(C120=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B120,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31881.259809506901},{"$f":"IF(C120=1,INPUTS!L$45,IF(C120=0,INPUTS!K$45,IF(C120=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D13)","v":31881.259809506901},{"$f":"IF(B120>=DATE(2023,2,1),0,IF(E120-D12+D11<0,-(E120-D12+D11),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B120,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31881.259809506901,null,null,null,null,null,97659808.544926628,null,0,0,0,0,0,0,0,0,0,0,0,0,31881.25980947425,31881.25980947425,31881.259809506901,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31881.25980947425,31881.25980947425,31881.259809506901,null,{"$f":"IF(AR120>R12,R12-AR120,MIN(-SUM(BI120:$BU120),R12-AR120))","v":0},{"$f":"IF(AS120>S12,S12-AS120,MIN(-SUM(BJ120:$BU120),S12-AS120))","v":0},{"$f":"IF(AT120>T12,T12-AT120,MIN(-SUM(BK120:$BU120),T12-AT120))","v":0},{"$f":"IF(AU120>U12,U12-AU120,MIN(-SUM(BL120:$BU120),U12-AU120))","v":0},{"$f":"IF(AV120>V12,V12-AV120,MIN(-SUM(BM120:$BU120),V12-AV120))","v":0},{"$f":"IF(AW120>W12,W12-AW120,MIN(-SUM(BN120:$BU120),W12-AW120))","v":0},{"$f":"IF(AX120>X12,X12-AX120,MIN(-SUM(BO120:$BU120),X12-AX120))","v":0},{"$f":"IF(AY120>Y12,Y12-AY120,MIN(-SUM(BP120:$BU120),Y12-AY120))","v":0},{"$f":"IF(AZ120>Z12,Z12-AZ120,MIN(-SUM(BQ120:$BU120),Z12-AZ120))","v":0},{"$f":"IF(BA120>AA12,AA12-BA120,MIN(-SUM(BR120:$BU120),AA12-BA120))","v":0},{"$f":"IF(BB120>AB12,AB12-BB120,MIN(-SUM(BS120:$BU120),AB12-BB120))","v":0},{"$f":"IF(BC120>AC12,AC12-BC120,MIN(-SUM(BT120:$BU120),AC12-BC120))","v":0},{"$f":"IF(BD120>AD12,AD12-BD120,MIN(-SUM(BU120:$BU120),AD12-BD120))","v":0},null,0,0]
["Leavers","2026-11-01",{"$f":"IF($B121>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B121))+IF(B121<DATE(2020,2,28),0,1)+IF($B121>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B121>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E121+F121+IF(C121=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B121,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31852.972764013517},{"$f":"IF(C121=1,INPUTS!L$45,IF(C121=0,INPUTS!K$45,IF(C121=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D14)","v":31852.972764013517},{"$f":"IF(B121>=DATE(2023,2,1),0,IF(E121-D13+D12<0,-(E121-D13+D12),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B121,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31852.972764013517,null,null,null,null,null,97572647.252790138,null,0,0,0,0,0,0,0,0,0,0,0,0,31852.97276398087,31852.97276398087,31852.972764013517,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31852.97276398087,31852.97276398087,31852.972764013517,null,{"$f":"IF(AR121>R13,R13-AR121,MIN(-SUM(BI121:$BU121),R13-AR121))","v":0},{"$f":"IF(AS121>S13,S13-AS121,MIN(-SUM(BJ121:$BU121),S13-AS121))","v":0},{"$f":"IF(AT121>T13,T13-AT121,MIN(-SUM(BK121:$BU121),T13-AT121))","v":0},{"$f":"IF(AU121>U13,U13-AU121,MIN(-SUM(BL121:$BU121),U13-AU121))","v":0},{"$f":"IF(AV121>V13,V13-AV121,MIN(-SUM(BM121:$BU121),V13-AV121))","v":0},{"$f":"IF(AW121>W13,W13-AW121,MIN(-SUM(BN121:$BU121),W13-AW121))","v":0},{"$f":"IF(AX121>X13,X13-AX121,MIN(-SUM(BO121:$BU121),X13-AX121))","v":0},{"$f":"IF(AY121>Y13,Y13-AY121,MIN(-SUM(BP121:$BU121),Y13-AY121))","v":0},{"$f":"IF(AZ121>Z13,Z13-AZ121,MIN(-SUM(BQ121:$BU121),Z13-AZ121))","v":0},{"$f":"IF(BA121>AA13,AA13-BA121,MIN(-SUM(BR121:$BU121),AA13-BA121))","v":0},{"$f":"IF(BB121>AB13,AB13-BB121,MIN(-SUM(BS121:$BU121),AB13-BB121))","v":0},{"$f":"IF(BC121>AC13,AC13-BC121,MIN(-SUM(BT121:$BU121),AC13-BC121))","v":0},{"$f":"IF(BD121>AD13,AD13-BD121,MIN(-SUM(BU121:$BU121),AD13-BD121))","v":0},null,0,0]
["Leavers","2026-10-01",{"$f":"IF($B122>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B122))+IF(B122<DATE(2020,2,28),0,1)+IF($B122>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B122>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E122+F122+IF(C122=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B122,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31824.695793274546},{"$f":"IF(C122=1,INPUTS!L$45,IF(C122=0,INPUTS!K$45,IF(C122=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D15)","v":31824.695793274546},{"$f":"IF(B122>=DATE(2023,2,1),0,IF(E122-D14+D13<0,-(E122-D14+D13),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B122,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31824.695793274546,null,null,null,null,null,97485518.557327643,null,0,0,0,0,0,0,0,0,0,0,0,0,31824.695793241899,31824.695793241899,31824.695793274546,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31824.695793241899,31824.695793241899,31824.695793274546,null,{"$f":"IF(AR122>R14,R14-AR122,MIN(-SUM(BI122:$BU122),R14-AR122))","v":0},{"$f":"IF(AS122>S14,S14-AS122,MIN(-SUM(BJ122:$BU122),S14-AS122))","v":0},{"$f":"IF(AT122>T14,T14-AT122,MIN(-SUM(BK122:$BU122),T14-AT122))","v":0},{"$f":"IF(AU122>U14,U14-AU122,MIN(-SUM(BL122:$BU122),U14-AU122))","v":0},{"$f":"IF(AV122>V14,V14-AV122,MIN(-SUM(BM122:$BU122),V14-AV122))","v":0},{"$f":"IF(AW122>W14,W14-AW122,MIN(-SUM(BN122:$BU122),W14-AW122))","v":0},{"$f":"IF(AX122>X14,X14-AX122,MIN(-SUM(BO122:$BU122),X14-AX122))","v":0},{"$f":"IF(AY122>Y14,Y14-AY122,MIN(-SUM(BP122:$BU122),Y14-AY122))","v":0},{"$f":"IF(AZ122>Z14,Z14-AZ122,MIN(-SUM(BQ122:$BU122),Z14-AZ122))","v":0},{"$f":"IF(BA122>AA14,AA14-BA122,MIN(-SUM(BR122:$BU122),AA14-BA122))","v":0},{"$f":"IF(BB122>AB14,AB14-BB122,MIN(-SUM(BS122:$BU122),AB14-BB122))","v":0},{"$f":"IF(BC122>AC14,AC14-BC122,MIN(-SUM(BT122:$BU122),AC14-BC122))","v":0},{"$f":"IF(BD122>AD14,AD14-BD122,MIN(-SUM(BU122:$BU122),AD14-BD122))","v":0},null,0,0]
["Leavers","2026-09-01",{"$f":"IF($B123>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B123))+IF(B123<DATE(2020,2,28),0,1)+IF($B123>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B123>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E123+F123+IF(C123=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B123,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31796.428871900582},{"$f":"IF(C123=1,INPUTS!L$45,IF(C123=0,INPUTS!K$45,IF(C123=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D16)","v":31796.428871900582},{"$f":"IF(B123>=DATE(2023,2,1),0,IF(E123-D15+D14<0,-(E123-D15+D14),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B123,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31796.428871900582,null,null,null,null,null,97398421.622168288,null,0,0,0,0,0,0,0,0,0,0,0,0,31796.428871867942,31796.428871867942,31796.428871900582,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31796.428871867942,31796.428871867942,31796.428871900582,null,{"$f":"IF(AR123>R15,R15-AR123,MIN(-SUM(BI123:$BU123),R15-AR123))","v":0},{"$f":"IF(AS123>S15,S15-AS123,MIN(-SUM(BJ123:$BU123),S15-AS123))","v":0},{"$f":"IF(AT123>T15,T15-AT123,MIN(-SUM(BK123:$BU123),T15-AT123))","v":0},{"$f":"IF(AU123>U15,U15-AU123,MIN(-SUM(BL123:$BU123),U15-AU123))","v":0},{"$f":"IF(AV123>V15,V15-AV123,MIN(-SUM(BM123:$BU123),V15-AV123))","v":0},{"$f":"IF(AW123>W15,W15-AW123,MIN(-SUM(BN123:$BU123),W15-AW123))","v":0},{"$f":"IF(AX123>X15,X15-AX123,MIN(-SUM(BO123:$BU123),X15-AX123))","v":0},{"$f":"IF(AY123>Y15,Y15-AY123,MIN(-SUM(BP123:$BU123),Y15-AY123))","v":0},{"$f":"IF(AZ123>Z15,Z15-AZ123,MIN(-SUM(BQ123:$BU123),Z15-AZ123))","v":0},{"$f":"IF(BA123>AA15,AA15-BA123,MIN(-SUM(BR123:$BU123),AA15-BA123))","v":0},{"$f":"IF(BB123>AB15,AB15-BB123,MIN(-SUM(BS123:$BU123),AB15-BB123))","v":0},{"$f":"IF(BC123>AC15,AC15-BC123,MIN(-SUM(BT123:$BU123),AC15-BC123))","v":0},{"$f":"IF(BD123>AD15,AD15-BD123,MIN(-SUM(BU123:$BU123),AD15-BD123))","v":0},null,0,0]
["Leavers","2026-08-01",{"$f":"IF($B124>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B124))+IF(B124<DATE(2020,2,28),0,1)+IF($B124>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B124>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E124+F124+IF(C124=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B124,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31768.171973900313},{"$f":"IF(C124=1,INPUTS!L$45,IF(C124=0,INPUTS!K$45,IF(C124=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D17)","v":31768.171973900313},{"$f":"IF(B124>=DATE(2023,2,1),0,IF(E124-D16+D15<0,-(E124-D16+D15),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B124,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31768.171973900313,null,null,null,null,null,97311355.425365448,null,0,0,0,0,0,0,0,0,0,0,0,0,31768.171973867666,31768.171973867666,31768.171973900313,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31768.171973867666,31768.171973867666,31768.171973900313,null,{"$f":"IF(AR124>R16,R16-AR124,MIN(-SUM(BI124:$BU124),R16-AR124))","v":0},{"$f":"IF(AS124>S16,S16-AS124,MIN(-SUM(BJ124:$BU124),S16-AS124))","v":0},{"$f":"IF(AT124>T16,T16-AT124,MIN(-SUM(BK124:$BU124),T16-AT124))","v":0},{"$f":"IF(AU124>U16,U16-AU124,MIN(-SUM(BL124:$BU124),U16-AU124))","v":0},{"$f":"IF(AV124>V16,V16-AV124,MIN(-SUM(BM124:$BU124),V16-AV124))","v":0},{"$f":"IF(AW124>W16,W16-AW124,MIN(-SUM(BN124:$BU124),W16-AW124))","v":0},{"$f":"IF(AX124>X16,X16-AX124,MIN(-SUM(BO124:$BU124),X16-AX124))","v":0},{"$f":"IF(AY124>Y16,Y16-AY124,MIN(-SUM(BP124:$BU124),Y16-AY124))","v":0},{"$f":"IF(AZ124>Z16,Z16-AZ124,MIN(-SUM(BQ124:$BU124),Z16-AZ124))","v":0},{"$f":"IF(BA124>AA16,AA16-BA124,MIN(-SUM(BR124:$BU124),AA16-BA124))","v":0},{"$f":"IF(BB124>AB16,AB16-BB124,MIN(-SUM(BS124:$BU124),AB16-BB124))","v":0},{"$f":"IF(BC124>AC16,AC16-BC124,MIN(-SUM(BT124:$BU124),AC16-BC124))","v":0},{"$f":"IF(BD124>AD16,AD16-BD124,MIN(-SUM(BU124:$BU124),AD16-BD124))","v":0},null,0,0]
["Leavers","2026-07-01",{"$f":"IF($B125>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B125))+IF(B125<DATE(2020,2,28),0,1)+IF($B125>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B125>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E125+F125+IF(C125=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B125,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31739.925075379073},{"$f":"IF(C125=1,INPUTS!L$45,IF(C125=0,INPUTS!K$45,IF(C125=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D18)","v":31739.925075379073},{"$f":"IF(B125>=DATE(2023,2,1),0,IF(E125-D17+D16<0,-(E125-D17+D16),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B125,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31739.925075379073,null,null,null,null,null,97223964.577668548,null,0,0,0,0,0,0,0,0,0,0,0,0,31739.925075346429,31739.925075346429,31739.925075379073,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31739.925075346429,31739.925075346429,31739.925075379073,null,{"$f":"IF(AR125>R17,R17-AR125,MIN(-SUM(BI125:$BU125),R17-AR125))","v":0},{"$f":"IF(AS125>S17,S17-AS125,MIN(-SUM(BJ125:$BU125),S17-AS125))","v":0},{"$f":"IF(AT125>T17,T17-AT125,MIN(-SUM(BK125:$BU125),T17-AT125))","v":0},{"$f":"IF(AU125>U17,U17-AU125,MIN(-SUM(BL125:$BU125),U17-AU125))","v":0},{"$f":"IF(AV125>V17,V17-AV125,MIN(-SUM(BM125:$BU125),V17-AV125))","v":0},{"$f":"IF(AW125>W17,W17-AW125,MIN(-SUM(BN125:$BU125),W17-AW125))","v":0},{"$f":"IF(AX125>X17,X17-AX125,MIN(-SUM(BO125:$BU125),X17-AX125))","v":0},{"$f":"IF(AY125>Y17,Y17-AY125,MIN(-SUM(BP125:$BU125),Y17-AY125))","v":0},{"$f":"IF(AZ125>Z17,Z17-AZ125,MIN(-SUM(BQ125:$BU125),Z17-AZ125))","v":0},{"$f":"IF(BA125>AA17,AA17-BA125,MIN(-SUM(BR125:$BU125),AA17-BA125))","v":0},{"$f":"IF(BB125>AB17,AB17-BB125,MIN(-SUM(BS125:$BU125),AB17-BB125))","v":0},{"$f":"IF(BC125>AC17,AC17-BC125,MIN(-SUM(BT125:$BU125),AC17-BC125))","v":0},{"$f":"IF(BD125>AD17,AD17-BD125,MIN(-SUM(BU125:$BU125),AD17-BD125))","v":0},null,0,0]
["Leavers","2026-06-01",{"$f":"IF($B126>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B126))+IF(B126<DATE(2020,2,28),0,1)+IF($B126>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B126>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E126+F126+IF(C126=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B126,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31711.688153990744},{"$f":"IF(C126=1,INPUTS!L$45,IF(C126=0,INPUTS!K$45,IF(C126=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D19)","v":31711.688153990744},{"$f":"IF(B126>=DATE(2023,2,1),0,IF(E126-D18+D17<0,-(E126-D18+D17),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B126,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31711.688153990744,null,null,null,null,null,97136433.725334242,null,0,0,0,0,0,0,0,0,0,0,0,0,31711.688153958094,31711.688153958094,31711.688153990744,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31711.688153958094,31711.688153958094,31711.688153990744,null,{"$f":"IF(AR126>R18,R18-AR126,MIN(-SUM(BI126:$BU126),R18-AR126))","v":0},{"$f":"IF(AS126>S18,S18-AS126,MIN(-SUM(BJ126:$BU126),S18-AS126))","v":0},{"$f":"IF(AT126>T18,T18-AT126,MIN(-SUM(BK126:$BU126),T18-AT126))","v":0},{"$f":"IF(AU126>U18,U18-AU126,MIN(-SUM(BL126:$BU126),U18-AU126))","v":0},{"$f":"IF(AV126>V18,V18-AV126,MIN(-SUM(BM126:$BU126),V18-AV126))","v":0},{"$f":"IF(AW126>W18,W18-AW126,MIN(-SUM(BN126:$BU126),W18-AW126))","v":0},{"$f":"IF(AX126>X18,X18-AX126,MIN(-SUM(BO126:$BU126),X18-AX126))","v":0},{"$f":"IF(AY126>Y18,Y18-AY126,MIN(-SUM(BP126:$BU126),Y18-AY126))","v":0},{"$f":"IF(AZ126>Z18,Z18-AZ126,MIN(-SUM(BQ126:$BU126),Z18-AZ126))","v":0},{"$f":"IF(BA126>AA18,AA18-BA126,MIN(-SUM(BR126:$BU126),AA18-BA126))","v":0},{"$f":"IF(BB126>AB18,AB18-BB126,MIN(-SUM(BS126:$BU126),AB18-BB126))","v":0},{"$f":"IF(BC126>AC18,AC18-BC126,MIN(-SUM(BT126:$BU126),AC18-BC126))","v":0},{"$f":"IF(BD126>AD18,AD18-BD126,MIN(-SUM(BU126:$BU126),AD18-BD126))","v":0},null,0,0]
["Leavers","2026-05-01",{"$f":"IF($B127>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B127))+IF(B127<DATE(2020,2,28),0,1)+IF($B127>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B127>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E127+F127+IF(C127=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B127,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31683.461189202484},{"$f":"IF(C127=1,INPUTS!L$45,IF(C127=0,INPUTS!K$45,IF(C127=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D20)","v":31683.461189202484},{"$f":"IF(B127>=DATE(2023,2,1),0,IF(E127-D19+D18<0,-(E127-D19+D18),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B127,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31683.461189202484,null,null,null,null,null,97048907.251465917,null,0,0,0,0,0,0,0,0,0,0,0,0,31683.461189169833,31683.461189169833,31683.461189202484,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31683.461189169833,31683.461189169833,31683.461189202484,null,{"$f":"IF(AR127>R19,R19-AR127,MIN(-SUM(BI127:$BU127),R19-AR127))","v":0},{"$f":"IF(AS127>S19,S19-AS127,MIN(-SUM(BJ127:$BU127),S19-AS127))","v":0},{"$f":"IF(AT127>T19,T19-AT127,MIN(-SUM(BK127:$BU127),T19-AT127))","v":0},{"$f":"IF(AU127>U19,U19-AU127,MIN(-SUM(BL127:$BU127),U19-AU127))","v":0},{"$f":"IF(AV127>V19,V19-AV127,MIN(-SUM(BM127:$BU127),V19-AV127))","v":0},{"$f":"IF(AW127>W19,W19-AW127,MIN(-SUM(BN127:$BU127),W19-AW127))","v":0},{"$f":"IF(AX127>X19,X19-AX127,MIN(-SUM(BO127:$BU127),X19-AX127))","v":0},{"$f":"IF(AY127>Y19,Y19-AY127,MIN(-SUM(BP127:$BU127),Y19-AY127))","v":0},{"$f":"IF(AZ127>Z19,Z19-AZ127,MIN(-SUM(BQ127:$BU127),Z19-AZ127))","v":0},{"$f":"IF(BA127>AA19,AA19-BA127,MIN(-SUM(BR127:$BU127),AA19-BA127))","v":0},{"$f":"IF(BB127>AB19,AB19-BB127,MIN(-SUM(BS127:$BU127),AB19-BB127))","v":0},{"$f":"IF(BC127>AC19,AC19-BC127,MIN(-SUM(BT127:$BU127),AC19-BC127))","v":0},{"$f":"IF(BD127>AD19,AD19-BD127,MIN(-SUM(BU127:$BU127),AD19-BD127))","v":0},null,0,0]
["Leavers","2026-04-01",{"$f":"IF($B128>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B128))+IF(B128<DATE(2020,2,28),0,1)+IF($B128>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B128>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E128+F128+IF(C128=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B128,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31655.244172217783},{"$f":"IF(C128=1,INPUTS!L$45,IF(C128=0,INPUTS!K$45,IF(C128=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D21)","v":31655.244172217783},{"$f":"IF(B128>=DATE(2023,2,1),0,IF(E128-D20+D19<0,-(E128-D20+D19),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B128,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31655.244172217783,null,null,null,null,null,96961555.439232096,null,0,0,0,0,0,0,0,0,0,0,0,0,31655.244172185136,31655.244172185136,31655.244172217783,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31655.244172185136,31655.244172185136,31655.244172217783,null,{"$f":"IF(AR128>R20,R20-AR128,MIN(-SUM(BI128:$BU128),R20-AR128))","v":0},{"$f":"IF(AS128>S20,S20-AS128,MIN(-SUM(BJ128:$BU128),S20-AS128))","v":0},{"$f":"IF(AT128>T20,T20-AT128,MIN(-SUM(BK128:$BU128),T20-AT128))","v":0},{"$f":"IF(AU128>U20,U20-AU128,MIN(-SUM(BL128:$BU128),U20-AU128))","v":0},{"$f":"IF(AV128>V20,V20-AV128,MIN(-SUM(BM128:$BU128),V20-AV128))","v":0},{"$f":"IF(AW128>W20,W20-AW128,MIN(-SUM(BN128:$BU128),W20-AW128))","v":0},{"$f":"IF(AX128>X20,X20-AX128,MIN(-SUM(BO128:$BU128),X20-AX128))","v":0},{"$f":"IF(AY128>Y20,Y20-AY128,MIN(-SUM(BP128:$BU128),Y20-AY128))","v":0},{"$f":"IF(AZ128>Z20,Z20-AZ128,MIN(-SUM(BQ128:$BU128),Z20-AZ128))","v":0},{"$f":"IF(BA128>AA20,AA20-BA128,MIN(-SUM(BR128:$BU128),AA20-BA128))","v":0},{"$f":"IF(BB128>AB20,AB20-BB128,MIN(-SUM(BS128:$BU128),AB20-BB128))","v":0},{"$f":"IF(BC128>AC20,AC20-BC128,MIN(-SUM(BT128:$BU128),AC20-BC128))","v":0},{"$f":"IF(BD128>AD20,AD20-BD128,MIN(-SUM(BU128:$BU128),AD20-BD128))","v":0},null,0,0]
["Leavers","2026-03-01",{"$f":"IF($B129>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B129))+IF(B129<DATE(2020,2,28),0,1)+IF($B129>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B129>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E129+F129+IF(C129=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B129,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31627.037836925272},{"$f":"IF(C129=1,INPUTS!L$45,IF(C129=0,INPUTS!K$45,IF(C129=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D22)","v":31627.037836925272},{"$f":"IF(B129>=DATE(2023,2,1),0,IF(E129-D21+D20<0,-(E129-D21+D20),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B129,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31627.037836925272,null,null,null,null,null,96874341.112005964,null,0,0,0,0,0,0,0,0,0,0,0,0,31627.037836892621,31627.037836892621,31627.037836925272,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31627.037836892621,31627.037836892621,31627.037836925272,null,{"$f":"IF(AR129>R21,R21-AR129,MIN(-SUM(BI129:$BU129),R21-AR129))","v":0},{"$f":"IF(AS129>S21,S21-AS129,MIN(-SUM(BJ129:$BU129),S21-AS129))","v":0},{"$f":"IF(AT129>T21,T21-AT129,MIN(-SUM(BK129:$BU129),T21-AT129))","v":0},{"$f":"IF(AU129>U21,U21-AU129,MIN(-SUM(BL129:$BU129),U21-AU129))","v":0},{"$f":"IF(AV129>V21,V21-AV129,MIN(-SUM(BM129:$BU129),V21-AV129))","v":0},{"$f":"IF(AW129>W21,W21-AW129,MIN(-SUM(BN129:$BU129),W21-AW129))","v":0},{"$f":"IF(AX129>X21,X21-AX129,MIN(-SUM(BO129:$BU129),X21-AX129))","v":0},{"$f":"IF(AY129>Y21,Y21-AY129,MIN(-SUM(BP129:$BU129),Y21-AY129))","v":0},{"$f":"IF(AZ129>Z21,Z21-AZ129,MIN(-SUM(BQ129:$BU129),Z21-AZ129))","v":0},{"$f":"IF(BA129>AA21,AA21-BA129,MIN(-SUM(BR129:$BU129),AA21-BA129))","v":0},{"$f":"IF(BB129>AB21,AB21-BB129,MIN(-SUM(BS129:$BU129),AB21-BB129))","v":0},{"$f":"IF(BC129>AC21,AC21-BC129,MIN(-SUM(BT129:$BU129),AC21-BC129))","v":0},{"$f":"IF(BD129>AD21,AD21-BD129,MIN(-SUM(BU129:$BU129),AD21-BD129))","v":0},null,0,0]
["Leavers","2026-02-01",{"$f":"IF($B130>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B130))+IF(B130<DATE(2020,2,28),0,1)+IF($B130>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B130>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E130+F130+IF(C130=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B130,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31598.842533118797},{"$f":"IF(C130=1,INPUTS!L$45,IF(C130=0,INPUTS!K$45,IF(C130=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D23)","v":31598.842533118797},{"$f":"IF(B130>=DATE(2023,2,1),0,IF(E130-D22+D21<0,-(E130-D22+D21),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B130,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31598.842533118797,null,null,null,null,null,96787271.995056063,null,0,0,0,0,0,0,0,0,0,0,0,0,31598.842533086154,31598.842533086154,31598.842533118797,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N22,0,$D130*R22*R$4/$P130)","v":0},0,0,0,0,0,0,0,0,0,0,0,31598.842533086154,31598.842533086154,31598.842533118797,null,{"$f":"IF(AR130>R22,R22-AR130,MIN(-SUM(BI130:$BU130),R22-AR130))","v":0},{"$f":"IF(AS130>S22,S22-AS130,MIN(-SUM(BJ130:$BU130),S22-AS130))","v":0},{"$f":"IF(AT130>T22,T22-AT130,MIN(-SUM(BK130:$BU130),T22-AT130))","v":0},{"$f":"IF(AU130>U22,U22-AU130,MIN(-SUM(BL130:$BU130),U22-AU130))","v":0},{"$f":"IF(AV130>V22,V22-AV130,MIN(-SUM(BM130:$BU130),V22-AV130))","v":0},{"$f":"IF(AW130>W22,W22-AW130,MIN(-SUM(BN130:$BU130),W22-AW130))","v":0},{"$f":"IF(AX130>X22,X22-AX130,MIN(-SUM(BO130:$BU130),X22-AX130))","v":0},{"$f":"IF(AY130>Y22,Y22-AY130,MIN(-SUM(BP130:$BU130),Y22-AY130))","v":0},{"$f":"IF(AZ130>Z22,Z22-AZ130,MIN(-SUM(BQ130:$BU130),Z22-AZ130))","v":0},{"$f":"IF(BA130>AA22,AA22-BA130,MIN(-SUM(BR130:$BU130),AA22-BA130))","v":0},{"$f":"IF(BB130>AB22,AB22-BB130,MIN(-SUM(BS130:$BU130),AB22-BB130))","v":0},{"$f":"IF(BC130>AC22,AC22-BC130,MIN(-SUM(BT130:$BU130),AC22-BC130))","v":0},{"$f":"IF(BD130>AD22,AD22-BD130,MIN(-SUM(BU130:$BU130),AD22-BD130))","v":0},null,0,0]
["Leavers","2026-01-01",{"$f":"IF($B131>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B131))+IF(B131<DATE(2020,2,28),0,1)+IF($B131>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B131>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E131+F131+IF(C131=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B131,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31570.658305986661},{"$f":"IF(C131=1,INPUTS!L$45,IF(C131=0,INPUTS!K$45,IF(C131=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D24)","v":31570.658305986661},{"$f":"IF(B131>=DATE(2023,2,1),0,IF(E131-D23+D22<0,-(E131-D23+D22),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B131,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31570.658305986661,null,null,null,null,null,96699876.933549643,null,0,0,0,0,0,0,0,0,0,0,0,0,31570.658305954006,31570.658305954006,31570.658305986661,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31570.658305954006,31570.658305954006,31570.658305986661,null,{"$f":"IF(AR131>R23,R23-AR131,MIN(-SUM(BI131:$BU131),R23-AR131))","v":0},{"$f":"IF(AS131>S23,S23-AS131,MIN(-SUM(BJ131:$BU131),S23-AS131))","v":0},{"$f":"IF(AT131>T23,T23-AT131,MIN(-SUM(BK131:$BU131),T23-AT131))","v":0},{"$f":"IF(AU131>U23,U23-AU131,MIN(-SUM(BL131:$BU131),U23-AU131))","v":0},{"$f":"IF(AV131>V23,V23-AV131,MIN(-SUM(BM131:$BU131),V23-AV131))","v":0},{"$f":"IF(AW131>W23,W23-AW131,MIN(-SUM(BN131:$BU131),W23-AW131))","v":0},{"$f":"IF(AX131>X23,X23-AX131,MIN(-SUM(BO131:$BU131),X23-AX131))","v":0},{"$f":"IF(AY131>Y23,Y23-AY131,MIN(-SUM(BP131:$BU131),Y23-AY131))","v":0},{"$f":"IF(AZ131>Z23,Z23-AZ131,MIN(-SUM(BQ131:$BU131),Z23-AZ131))","v":0},{"$f":"IF(BA131>AA23,AA23-BA131,MIN(-SUM(BR131:$BU131),AA23-BA131))","v":0},{"$f":"IF(BB131>AB23,AB23-BB131,MIN(-SUM(BS131:$BU131),AB23-BB131))","v":0},{"$f":"IF(BC131>AC23,AC23-BC131,MIN(-SUM(BT131:$BU131),AC23-BC131))","v":0},{"$f":"IF(BD131>AD23,AD23-BD131,MIN(-SUM(BU131:$BU131),AD23-BD131))","v":0},null,0,0]
["Leavers","2025-12-01",{"$f":"IF($B132>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B132))+IF(B132<DATE(2020,2,28),0,1)+IF($B132>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B132>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E132+F132+IF(C132=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B132,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31542.484843443246},{"$f":"IF(C132=1,INPUTS!L$45,IF(C132=0,INPUTS!K$45,IF(C132=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D25)","v":31542.484843443246},{"$f":"IF(B132>=DATE(2023,2,1),0,IF(E132-D24+D23<0,-(E132-D24+D23),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B132,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31542.484843443246,null,null,null,null,null,96700112.629098251,null,0,0,0,0,0,0,0,0,0,0,0,0,31542.484843410628,31542.484843410628,31542.484843443246,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31542.484843410628,31542.484843410628,31542.484843443246,null,{"$f":"IF(AR132>R24,R24-AR132,MIN(-SUM(BI132:$BU132),R24-AR132))","v":0},{"$f":"IF(AS132>S24,S24-AS132,MIN(-SUM(BJ132:$BU132),S24-AS132))","v":0},{"$f":"IF(AT132>T24,T24-AT132,MIN(-SUM(BK132:$BU132),T24-AT132))","v":0},{"$f":"IF(AU132>U24,U24-AU132,MIN(-SUM(BL132:$BU132),U24-AU132))","v":0},{"$f":"IF(AV132>V24,V24-AV132,MIN(-SUM(BM132:$BU132),V24-AV132))","v":0},{"$f":"IF(AW132>W24,W24-AW132,MIN(-SUM(BN132:$BU132),W24-AW132))","v":0},{"$f":"IF(AX132>X24,X24-AX132,MIN(-SUM(BO132:$BU132),X24-AX132))","v":0},{"$f":"IF(AY132>Y24,Y24-AY132,MIN(-SUM(BP132:$BU132),Y24-AY132))","v":0},{"$f":"IF(AZ132>Z24,Z24-AZ132,MIN(-SUM(BQ132:$BU132),Z24-AZ132))","v":0},{"$f":"IF(BA132>AA24,AA24-BA132,MIN(-SUM(BR132:$BU132),AA24-BA132))","v":0},{"$f":"IF(BB132>AB24,AB24-BB132,MIN(-SUM(BS132:$BU132),AB24-BB132))","v":0},{"$f":"IF(BC132>AC24,AC24-BC132,MIN(-SUM(BT132:$BU132),AC24-BC132))","v":0},{"$f":"IF(BD132>AD24,AD24-BD132,MIN(-SUM(BU132:$BU132),AD24-BD132))","v":0},null,0,0]
["Leavers","2025-11-01",{"$f":"IF($B133>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B133))+IF(B133<DATE(2020,2,28),0,1)+IF($B133>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B133>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E133+F133+IF(C133=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B133,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31514.321907856141},{"$f":"IF(C133=1,INPUTS!L$45,IF(C133=0,INPUTS!K$45,IF(C133=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D26)","v":31514.321907856141},{"$f":"IF(B133>=DATE(2023,2,1),0,IF(E133-D25+D24<0,-(E133-D25+D24),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B133,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31514.321907856141,null,null,null,null,null,96653233.598703817,null,0,0,0,0,0,0,0,0,{"$f":"AZ133+BP133","v":0},0,0,0,31514.321907823531,31514.321907823531,31514.321907856141,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31514.321907823531,31514.321907823531,31514.321907856141,null,{"$f":"IF(AR133>R25,R25-AR133,MIN(-SUM(BI133:$BU133),R25-AR133))","v":0},{"$f":"IF(AS133>S25,S25-AS133,MIN(-SUM(BJ133:$BU133),S25-AS133))","v":0},{"$f":"IF(AT133>T25,T25-AT133,MIN(-SUM(BK133:$BU133),T25-AT133))","v":0},{"$f":"IF(AU133>U25,U25-AU133,MIN(-SUM(BL133:$BU133),U25-AU133))","v":0},{"$f":"IF(AV133>V25,V25-AV133,MIN(-SUM(BM133:$BU133),V25-AV133))","v":0},{"$f":"IF(AW133>W25,W25-AW133,MIN(-SUM(BN133:$BU133),W25-AW133))","v":0},{"$f":"IF(AX133>X25,X25-AX133,MIN(-SUM(BO133:$BU133),X25-AX133))","v":0},{"$f":"IF(AY133>Y25,Y25-AY133,MIN(-SUM(BP133:$BU133),Y25-AY133))","v":0},{"$f":"IF(AZ133>Z25,Z25-AZ133,MIN(-SUM(BQ133:$BU133),Z25-AZ133))","v":0},{"$f":"IF(BA133>AA25,AA25-BA133,MIN(-SUM(BR133:$BU133),AA25-BA133))","v":0},{"$f":"IF(BB133>AB25,AB25-BB133,MIN(-SUM(BS133:$BU133),AB25-BB133))","v":0},{"$f":"IF(BC133>AC25,AC25-BC133,MIN(-SUM(BT133:$BU133),AC25-BC133))","v":0},{"$f":"IF(BD133>AD25,AD25-BD133,MIN(-SUM(BU133:$BU133),AD25-BD133))","v":0},null,0,0]
["Leavers","2025-10-01",{"$f":"IF($B134>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B134))+IF(B134<DATE(2020,2,28),0,1)+IF($B134>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B134>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E134+F134+IF(C134=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B134,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31486.169239733899},{"$f":"IF(C134=1,INPUTS!L$45,IF(C134=0,INPUTS!K$45,IF(C134=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D27)","v":31486.169239733899},{"$f":"IF(B134>=DATE(2023,2,1),0,IF(E134-D26+D25<0,-(E134-D26+D25),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B134,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31486.169239733899,null,null,null,null,null,96569777.348599315,null,{"$f":"AR134+BH134","v":0},0,0,0,0,0,0,0,0,0,0,0,31486.169239701292,31486.169239701292,31486.169239733899,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31486.169239701292,31486.169239701292,31486.169239733899,null,{"$f":"IF(AR134>R26,R26-AR134,MIN(-SUM(BI134:$BU134),R26-AR134))","v":0},{"$f":"IF(AS134>S26,S26-AS134,MIN(-SUM(BJ134:$BU134),S26-AS134))","v":0},{"$f":"IF(AT134>T26,T26-AT134,MIN(-SUM(BK134:$BU134),T26-AT134))","v":0},{"$f":"IF(AU134>U26,U26-AU134,MIN(-SUM(BL134:$BU134),U26-AU134))","v":0},{"$f":"IF(AV134>V26,V26-AV134,MIN(-SUM(BM134:$BU134),V26-AV134))","v":0},{"$f":"IF(AW134>W26,W26-AW134,MIN(-SUM(BN134:$BU134),W26-AW134))","v":0},{"$f":"IF(AX134>X26,X26-AX134,MIN(-SUM(BO134:$BU134),X26-AX134))","v":0},{"$f":"IF(AY134>Y26,Y26-AY134,MIN(-SUM(BP134:$BU134),Y26-AY134))","v":0},{"$f":"IF(AZ134>Z26,Z26-AZ134,MIN(-SUM(BQ134:$BU134),Z26-AZ134))","v":0},{"$f":"IF(BA134>AA26,AA26-BA134,MIN(-SUM(BR134:$BU134),AA26-BA134))","v":0},{"$f":"IF(BB134>AB26,AB26-BB134,MIN(-SUM(BS134:$BU134),AB26-BB134))","v":0},{"$f":"IF(BC134>AC26,AC26-BC134,MIN(-SUM(BT134:$BU134),AC26-BC134))","v":0},{"$f":"IF(BD134>AD26,AD26-BD134,MIN(-SUM(BU134:$BU134),AD26-BD134))","v":0},null,0,0]
["Leavers","2025-09-01",{"$f":"IF($B135>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B135))+IF(B135<DATE(2020,2,28),0,1)+IF($B135>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B135>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E135+F135+IF(C135=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B135,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31458.026084334309},{"$f":"IF(C135=1,INPUTS!L$45,IF(C135=0,INPUTS!K$45,IF(C135=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D28)","v":31458.026084334309},{"$f":"IF(B135>=DATE(2023,2,1),0,IF(E135-D27+D26<0,-(E135-D27+D26),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B135,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31458.026084334309,null,null,null,null,null,96443036.830846444,null,0,0,0,0,0,0,0,0,0,0,0,0,31458.026084301691,31458.026084301691,31458.026084334309,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31458.026084301691,31458.026084301691,31458.026084334309,null,{"$f":"IF(AR135>R27,R27-AR135,MIN(-SUM(BI135:$BU135),R27-AR135))","v":0},{"$f":"IF(AS135>S27,S27-AS135,MIN(-SUM(BJ135:$BU135),S27-AS135))","v":0},{"$f":"IF(AT135>T27,T27-AT135,MIN(-SUM(BK135:$BU135),T27-AT135))","v":0},{"$f":"IF(AU135>U27,U27-AU135,MIN(-SUM(BL135:$BU135),U27-AU135))","v":0},{"$f":"IF(AV135>V27,V27-AV135,MIN(-SUM(BM135:$BU135),V27-AV135))","v":0},{"$f":"IF(AW135>W27,W27-AW135,MIN(-SUM(BN135:$BU135),W27-AW135))","v":0},{"$f":"IF(AX135>X27,X27-AX135,MIN(-SUM(BO135:$BU135),X27-AX135))","v":0},{"$f":"IF(AY135>Y27,Y27-AY135,MIN(-SUM(BP135:$BU135),Y27-AY135))","v":0},{"$f":"IF(AZ135>Z27,Z27-AZ135,MIN(-SUM(BQ135:$BU135),Z27-AZ135))","v":0},{"$f":"IF(BA135>AA27,AA27-BA135,MIN(-SUM(BR135:$BU135),AA27-BA135))","v":0},{"$f":"IF(BB135>AB27,AB27-BB135,MIN(-SUM(BS135:$BU135),AB27-BB135))","v":0},{"$f":"IF(BC135>AC27,AC27-BC135,MIN(-SUM(BT135:$BU135),AC27-BC135))","v":0},{"$f":"IF(BD135>AD27,AD27-BD135,MIN(-SUM(BU135:$BU135),AD27-BD135))","v":0},null,0,0]
["Leavers","2025-08-01",{"$f":"IF($B136>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B136))+IF(B136<DATE(2020,2,28),0,1)+IF($B136>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B136>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E136+F136+IF(C136=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B136,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31429.782878035807},{"$f":"IF(C136=1,INPUTS!L$45,IF(C136=0,INPUTS!K$45,IF(C136=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D29)","v":31429.782878035807},{"$f":"IF(B136>=DATE(2023,2,1),0,IF(E136-D28+D27<0,-(E136-D28+D27),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B136,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31429.782878035807,null,null,null,null,null,96325951.340141863,null,0,0,0,0,0,0,0,0,0,0,0,0,31429.782878003178,31429.782878003178,31429.782878035807,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31429.782878003178,31429.782878003178,31429.782878035807,null,{"$f":"IF(AR136>R28,R28-AR136,MIN(-SUM(BI136:$BU136),R28-AR136))","v":0},{"$f":"IF(AS136>S28,S28-AS136,MIN(-SUM(BJ136:$BU136),S28-AS136))","v":0},{"$f":"IF(AT136>T28,T28-AT136,MIN(-SUM(BK136:$BU136),T28-AT136))","v":0},{"$f":"IF(AU136>U28,U28-AU136,MIN(-SUM(BL136:$BU136),U28-AU136))","v":0},{"$f":"IF(AV136>V28,V28-AV136,MIN(-SUM(BM136:$BU136),V28-AV136))","v":0},{"$f":"IF(AW136>W28,W28-AW136,MIN(-SUM(BN136:$BU136),W28-AW136))","v":0},{"$f":"IF(AX136>X28,X28-AX136,MIN(-SUM(BO136:$BU136),X28-AX136))","v":0},{"$f":"IF(AY136>Y28,Y28-AY136,MIN(-SUM(BP136:$BU136),Y28-AY136))","v":0},{"$f":"IF(AZ136>Z28,Z28-AZ136,MIN(-SUM(BQ136:$BU136),Z28-AZ136))","v":0},{"$f":"IF(BA136>AA28,AA28-BA136,MIN(-SUM(BR136:$BU136),AA28-BA136))","v":0},{"$f":"IF(BB136>AB28,AB28-BB136,MIN(-SUM(BS136:$BU136),AB28-BB136))","v":0},{"$f":"IF(BC136>AC28,AC28-BC136,MIN(-SUM(BT136:$BU136),AC28-BC136))","v":0},{"$f":"IF(BD136>AD28,AD28-BD136,MIN(-SUM(BU136:$BU136),AD28-BD136))","v":0},null,0,0]
["Leavers","2025-07-01",{"$f":"IF($B137>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B137))+IF(B137<DATE(2020,2,28),0,1)+IF($B137>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B137>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E137+F137+IF(C137=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B137,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31401.496400482309},{"$f":"IF(C137=1,INPUTS!L$45,IF(C137=0,INPUTS!K$45,IF(C137=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D30)","v":31401.496400482309},{"$f":"IF(B137>=DATE(2023,2,1),0,IF(E137-D29+D28<0,-(E137-D29+D28),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B137,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31401.496400482309,null,null,null,null,null,96206481.599169984,null,0,0,0,0,0,0,0,0,0,0,0,0,31401.496400449669,31401.496400449669,31401.496400482309,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31401.496400449669,31401.496400449669,31401.496400482309,null,{"$f":"IF(AR137>R29,R29-AR137,MIN(-SUM(BI137:$BU137),R29-AR137))","v":0},{"$f":"IF(AS137>S29,S29-AS137,MIN(-SUM(BJ137:$BU137),S29-AS137))","v":0},{"$f":"IF(AT137>T29,T29-AT137,MIN(-SUM(BK137:$BU137),T29-AT137))","v":0},{"$f":"IF(AU137>U29,U29-AU137,MIN(-SUM(BL137:$BU137),U29-AU137))","v":0},{"$f":"IF(AV137>V29,V29-AV137,MIN(-SUM(BM137:$BU137),V29-AV137))","v":0},{"$f":"IF(AW137>W29,W29-AW137,MIN(-SUM(BN137:$BU137),W29-AW137))","v":0},{"$f":"IF(AX137>X29,X29-AX137,MIN(-SUM(BO137:$BU137),X29-AX137))","v":0},{"$f":"IF(AY137>Y29,Y29-AY137,MIN(-SUM(BP137:$BU137),Y29-AY137))","v":0},{"$f":"IF(AZ137>Z29,Z29-AZ137,MIN(-SUM(BQ137:$BU137),Z29-AZ137))","v":0},{"$f":"IF(BA137>AA29,AA29-BA137,MIN(-SUM(BR137:$BU137),AA29-BA137))","v":0},{"$f":"IF(BB137>AB29,AB29-BB137,MIN(-SUM(BS137:$BU137),AB29-BB137))","v":0},{"$f":"IF(BC137>AC29,AC29-BC137,MIN(-SUM(BT137:$BU137),AC29-BC137))","v":0},{"$f":"IF(BD137>AD29,AD29-BD137,MIN(-SUM(BU137:$BU137),AD29-BD137))","v":0},null,0,0]
["Leavers","2025-06-01",{"$f":"IF($B138>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B138))+IF(B138<DATE(2020,2,28),0,1)+IF($B138>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B138>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E138+F138+IF(C138=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B138,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31373.211252838304},{"$f":"IF(C138=1,INPUTS!L$45,IF(C138=0,INPUTS!K$45,IF(C138=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D31)","v":31373.211252838304},{"$f":"IF(B138>=DATE(2023,2,1),0,IF(E138-D30+D29<0,-(E138-D30+D29),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B138,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31373.211252838304,null,null,null,null,null,96425737.171618029,null,0,0,0,0,0,0,0,0,0,0,0,0,31373.21125280577,31373.21125280577,31373.211252838304,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31373.21125280577,31373.21125280577,31373.211252838304,null,{"$f":"IF(AR138>R30,R30-AR138,MIN(-SUM(BI138:$BU138),R30-AR138))","v":0},{"$f":"IF(AS138>S30,S30-AS138,MIN(-SUM(BJ138:$BU138),S30-AS138))","v":0},{"$f":"IF(AT138>T30,T30-AT138,MIN(-SUM(BK138:$BU138),T30-AT138))","v":0},{"$f":"IF(AU138>U30,U30-AU138,MIN(-SUM(BL138:$BU138),U30-AU138))","v":0},{"$f":"IF(AV138>V30,V30-AV138,MIN(-SUM(BM138:$BU138),V30-AV138))","v":0},{"$f":"IF(AW138>W30,W30-AW138,MIN(-SUM(BN138:$BU138),W30-AW138))","v":0},{"$f":"IF(AX138>X30,X30-AX138,MIN(-SUM(BO138:$BU138),X30-AX138))","v":0},{"$f":"IF(AY138>Y30,Y30-AY138,MIN(-SUM(BP138:$BU138),Y30-AY138))","v":0},{"$f":"IF(AZ138>Z30,Z30-AZ138,MIN(-SUM(BQ138:$BU138),Z30-AZ138))","v":0},{"$f":"IF(BA138>AA30,AA30-BA138,MIN(-SUM(BR138:$BU138),AA30-BA138))","v":0},{"$f":"IF(BB138>AB30,AB30-BB138,MIN(-SUM(BS138:$BU138),AB30-BB138))","v":0},{"$f":"IF(BC138>AC30,AC30-BC138,MIN(-SUM(BT138:$BU138),AC30-BC138))","v":0},{"$f":"IF(BD138>AD30,AD30-BD138,MIN(-SUM(BU138:$BU138),AD30-BD138))","v":0},null,0,0]
["Leavers","2025-05-01",{"$f":"IF($B139>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B139))+IF(B139<DATE(2020,2,28),0,1)+IF($B139>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B139>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E139+F139+IF(C139=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B139,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31344.979960346191},{"$f":"IF(C139=1,INPUTS!L$45,IF(C139=0,INPUTS!K$45,IF(C139=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D32)","v":31344.979960346191},{"$f":"IF(B139>=DATE(2023,2,1),0,IF(E139-D31+D30<0,-(E139-D31+D30),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B139,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31344.979960346191,null,null,null,null,null,96525059.759542525,null,0,0,0,0,0,0,0,0,0,0,0,0,31344.979960313718,31344.979960313718,31344.979960346191,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31344.979960313718,31344.979960313718,31344.979960346191,null,{"$f":"IF(AR139>R31,R31-AR139,MIN(-SUM(BI139:$BU139),R31-AR139))","v":0},{"$f":"IF(AS139>S31,S31-AS139,MIN(-SUM(BJ139:$BU139),S31-AS139))","v":0},{"$f":"IF(AT139>T31,T31-AT139,MIN(-SUM(BK139:$BU139),T31-AT139))","v":0},{"$f":"IF(AU139>U31,U31-AU139,MIN(-SUM(BL139:$BU139),U31-AU139))","v":0},{"$f":"IF(AV139>V31,V31-AV139,MIN(-SUM(BM139:$BU139),V31-AV139))","v":0},{"$f":"IF(AW139>W31,W31-AW139,MIN(-SUM(BN139:$BU139),W31-AW139))","v":0},{"$f":"IF(AX139>X31,X31-AX139,MIN(-SUM(BO139:$BU139),X31-AX139))","v":0},{"$f":"IF(AY139>Y31,Y31-AY139,MIN(-SUM(BP139:$BU139),Y31-AY139))","v":0},{"$f":"IF(AZ139>Z31,Z31-AZ139,MIN(-SUM(BQ139:$BU139),Z31-AZ139))","v":0},{"$f":"IF(BA139>AA31,AA31-BA139,MIN(-SUM(BR139:$BU139),AA31-BA139))","v":0},{"$f":"IF(BB139>AB31,AB31-BB139,MIN(-SUM(BS139:$BU139),AB31-BB139))","v":0},{"$f":"IF(BC139>AC31,AC31-BC139,MIN(-SUM(BT139:$BU139),AC31-BC139))","v":0},{"$f":"IF(BD139>AD31,AD31-BD139,MIN(-SUM(BU139:$BU139),AD31-BD139))","v":0},null,0,0]
["Leavers","2025-04-01",{"$f":"IF($B140>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B140))+IF(B140<DATE(2020,2,28),0,1)+IF($B140>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B140>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E140+F140+IF(C140=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B140,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31316.791220988467},{"$f":"IF(C140=1,INPUTS!L$45,IF(C140=0,INPUTS!K$45,IF(C140=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D33)","v":31316.791220988467},{"$f":"IF(B140>=DATE(2023,2,1),0,IF(E140-D32+D31<0,-(E140-D32+D31),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B140,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31316.791220988467,null,null,null,null,null,96605176.704698592,null,0,0,0,0,0,0,0,0,0,0,0,0,31316.791220956049,31316.791220956049,31316.791220988467,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31316.791220956049,31316.791220956049,31316.791220988467,null,{"$f":"IF(AR140>R32,R32-AR140,MIN(-SUM(BI140:$BU140),R32-AR140))","v":0},{"$f":"IF(AS140>S32,S32-AS140,MIN(-SUM(BJ140:$BU140),S32-AS140))","v":0},{"$f":"IF(AT140>T32,T32-AT140,MIN(-SUM(BK140:$BU140),T32-AT140))","v":0},{"$f":"IF(AU140>U32,U32-AU140,MIN(-SUM(BL140:$BU140),U32-AU140))","v":0},{"$f":"IF(AV140>V32,V32-AV140,MIN(-SUM(BM140:$BU140),V32-AV140))","v":0},{"$f":"IF(AW140>W32,W32-AW140,MIN(-SUM(BN140:$BU140),W32-AW140))","v":0},{"$f":"IF(AX140>X32,X32-AX140,MIN(-SUM(BO140:$BU140),X32-AX140))","v":0},{"$f":"IF(AY140>Y32,Y32-AY140,MIN(-SUM(BP140:$BU140),Y32-AY140))","v":0},{"$f":"IF(AZ140>Z32,Z32-AZ140,MIN(-SUM(BQ140:$BU140),Z32-AZ140))","v":0},{"$f":"IF(BA140>AA32,AA32-BA140,MIN(-SUM(BR140:$BU140),AA32-BA140))","v":0},{"$f":"IF(BB140>AB32,AB32-BB140,MIN(-SUM(BS140:$BU140),AB32-BB140))","v":0},{"$f":"IF(BC140>AC32,AC32-BC140,MIN(-SUM(BT140:$BU140),AC32-BC140))","v":0},{"$f":"IF(BD140>AD32,AD32-BD140,MIN(-SUM(BU140:$BU140),AD32-BD140))","v":0},null,0,0]
["Leavers","2025-03-01",{"$f":"IF($B141>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B141))+IF(B141<DATE(2020,2,28),0,1)+IF($B141>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B141>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E141+F141+IF(C141=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B141,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31288.647399472931},{"$f":"IF(C141=1,INPUTS!L$45,IF(C141=0,INPUTS!K$45,IF(C141=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D34)","v":31288.647399472931},{"$f":"IF(B141>=DATE(2023,2,1),0,IF(E141-D33+D32<0,-(E141-D33+D32),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B141,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31288.647399472931,null,null,null,null,null,96683066.564805627,null,0,0,0,0,0,0,0,0,0,0,0,0,31288.647399440571,31288.647399440571,31288.647399472931,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31288.647399440571,31288.647399440571,31288.647399472931,null,{"$f":"IF(AR141>R33,R33-AR141,MIN(-SUM(BI141:$BU141),R33-AR141))","v":0},{"$f":"IF(AS141>S33,S33-AS141,MIN(-SUM(BJ141:$BU141),S33-AS141))","v":0},{"$f":"IF(AT141>T33,T33-AT141,MIN(-SUM(BK141:$BU141),T33-AT141))","v":0},{"$f":"IF(AU141>U33,U33-AU141,MIN(-SUM(BL141:$BU141),U33-AU141))","v":0},{"$f":"IF(AV141>V33,V33-AV141,MIN(-SUM(BM141:$BU141),V33-AV141))","v":0},{"$f":"IF(AW141>W33,W33-AW141,MIN(-SUM(BN141:$BU141),W33-AW141))","v":0},{"$f":"IF(AX141>X33,X33-AX141,MIN(-SUM(BO141:$BU141),X33-AX141))","v":0},{"$f":"IF(AY141>Y33,Y33-AY141,MIN(-SUM(BP141:$BU141),Y33-AY141))","v":0},{"$f":"IF(AZ141>Z33,Z33-AZ141,MIN(-SUM(BQ141:$BU141),Z33-AZ141))","v":0},{"$f":"IF(BA141>AA33,AA33-BA141,MIN(-SUM(BR141:$BU141),AA33-BA141))","v":0},{"$f":"IF(BB141>AB33,AB33-BB141,MIN(-SUM(BS141:$BU141),AB33-BB141))","v":0},{"$f":"IF(BC141>AC33,AC33-BC141,MIN(-SUM(BT141:$BU141),AC33-BC141))","v":0},{"$f":"IF(BD141>AD33,AD33-BD141,MIN(-SUM(BU141:$BU141),AD33-BD141))","v":0},null,0,0]
["Leavers","2025-02-01",{"$f":"IF($B142>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B142))+IF(B142<DATE(2020,2,28),0,1)+IF($B142>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B142>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E142+F142+IF(C142=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B142,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31260.511534963185},{"$f":"IF(C142=1,INPUTS!L$45,IF(C142=0,INPUTS!K$45,IF(C142=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D35)","v":31260.511534963185},{"$f":"IF(B142>=DATE(2023,2,1),0,IF(E142-D34+D33<0,-(E142-D34+D33),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B142,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31260.511534963185,null,null,null,null,null,96803018.147078201,null,0,0,0,0,0,0,0,0,0,0,0,0,31260.511534930894,31260.511534930894,31260.511534963185,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31260.511534930894,31260.511534930894,31260.511534963185,null,{"$f":"IF(AR142>R34,R34-AR142,MIN(-SUM(BI142:$BU142),R34-AR142))","v":0},{"$f":"IF(AS142>S34,S34-AS142,MIN(-SUM(BJ142:$BU142),S34-AS142))","v":0},{"$f":"IF(AT142>T34,T34-AT142,MIN(-SUM(BK142:$BU142),T34-AT142))","v":0},{"$f":"IF(AU142>U34,U34-AU142,MIN(-SUM(BL142:$BU142),U34-AU142))","v":0},{"$f":"IF(AV142>V34,V34-AV142,MIN(-SUM(BM142:$BU142),V34-AV142))","v":0},{"$f":"IF(AW142>W34,W34-AW142,MIN(-SUM(BN142:$BU142),W34-AW142))","v":0},{"$f":"IF(AX142>X34,X34-AX142,MIN(-SUM(BO142:$BU142),X34-AX142))","v":0},{"$f":"IF(AY142>Y34,Y34-AY142,MIN(-SUM(BP142:$BU142),Y34-AY142))","v":0},{"$f":"IF(AZ142>Z34,Z34-AZ142,MIN(-SUM(BQ142:$BU142),Z34-AZ142))","v":0},{"$f":"IF(BA142>AA34,AA34-BA142,MIN(-SUM(BR142:$BU142),AA34-BA142))","v":0},{"$f":"IF(BB142>AB34,AB34-BB142,MIN(-SUM(BS142:$BU142),AB34-BB142))","v":0},{"$f":"IF(BC142>AC34,AC34-BC142,MIN(-SUM(BT142:$BU142),AC34-BC142))","v":0},{"$f":"IF(BD142>AD34,AD34-BD142,MIN(-SUM(BU142:$BU142),AD34-BD142))","v":0},null,0,0]
["Leavers","2025-01-01",{"$f":"IF($B143>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B143))+IF(B143<DATE(2020,2,28),0,1)+IF($B143>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B143>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E143+F143+IF(C143=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B143,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31259.389217473818},{"$f":"IF(C143=1,INPUTS!L$45,IF(C143=0,INPUTS!K$45,IF(C143=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D36)","v":31259.389217473818},{"$f":"IF(B143>=DATE(2023,2,1),0,IF(E143-D35+D34<0,-(E143-D35+D34),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B143,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31259.389217473818,null,null,null,null,null,96957060.418071955,null,0,0,0,0,0,0,0,0,0,0,0,0,31259.389217441574,31259.389217441574,31259.389217473818,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31259.389217441574,31259.389217441574,31259.389217473818,null,{"$f":"IF(AR143>R35,R35-AR143,MIN(-SUM(BI143:$BU143),R35-AR143))","v":0},{"$f":"IF(AS143>S35,S35-AS143,MIN(-SUM(BJ143:$BU143),S35-AS143))","v":0},{"$f":"IF(AT143>T35,T35-AT143,MIN(-SUM(BK143:$BU143),T35-AT143))","v":0},{"$f":"IF(AU143>U35,U35-AU143,MIN(-SUM(BL143:$BU143),U35-AU143))","v":0},{"$f":"IF(AV143>V35,V35-AV143,MIN(-SUM(BM143:$BU143),V35-AV143))","v":0},{"$f":"IF(AW143>W35,W35-AW143,MIN(-SUM(BN143:$BU143),W35-AW143))","v":0},{"$f":"IF(AX143>X35,X35-AX143,MIN(-SUM(BO143:$BU143),X35-AX143))","v":0},{"$f":"IF(AY143>Y35,Y35-AY143,MIN(-SUM(BP143:$BU143),Y35-AY143))","v":0},{"$f":"IF(AZ143>Z35,Z35-AZ143,MIN(-SUM(BQ143:$BU143),Z35-AZ143))","v":0},{"$f":"IF(BA143>AA35,AA35-BA143,MIN(-SUM(BR143:$BU143),AA35-BA143))","v":0},{"$f":"IF(BB143>AB35,AB35-BB143,MIN(-SUM(BS143:$BU143),AB35-BB143))","v":0},{"$f":"IF(BC143>AC35,AC35-BC143,MIN(-SUM(BT143:$BU143),AC35-BC143))","v":0},{"$f":"IF(BD143>AD35,AD35-BD143,MIN(-SUM(BU143:$BU143),AD35-BD143))","v":0},null,0,0]
["Leavers","2024-12-01",{"$f":"IF($B144>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B144))+IF(B144<DATE(2020,2,28),0,1)+IF($B144>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B144>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E144+F144+IF(C144=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B144,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31243.775044253049},{"$f":"IF(C144=1,INPUTS!L$45,IF(C144=0,INPUTS!K$45,IF(C144=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D37)","v":31243.775044253049},{"$f":"IF(B144>=DATE(2023,2,1),0,IF(E144-D36+D35<0,-(E144-D36+D35),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B144,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31243.775044253049,null,null,null,null,null,97156826.719161242,null,0,0,0,0,0,0,0,0,0,0,0,0,31243.775044220893,31243.775044220893,31243.775044253049,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31243.775044220893,31243.775044220893,31243.775044253049,null,{"$f":"IF(AR144>R36,R36-AR144,MIN(-SUM(BI144:$BU144),R36-AR144))","v":0},{"$f":"IF(AS144>S36,S36-AS144,MIN(-SUM(BJ144:$BU144),S36-AS144))","v":0},{"$f":"IF(AT144>T36,T36-AT144,MIN(-SUM(BK144:$BU144),T36-AT144))","v":0},{"$f":"IF(AU144>U36,U36-AU144,MIN(-SUM(BL144:$BU144),U36-AU144))","v":0},{"$f":"IF(AV144>V36,V36-AV144,MIN(-SUM(BM144:$BU144),V36-AV144))","v":0},{"$f":"IF(AW144>W36,W36-AW144,MIN(-SUM(BN144:$BU144),W36-AW144))","v":0},{"$f":"IF(AX144>X36,X36-AX144,MIN(-SUM(BO144:$BU144),X36-AX144))","v":0},{"$f":"IF(AY144>Y36,Y36-AY144,MIN(-SUM(BP144:$BU144),Y36-AY144))","v":0},{"$f":"IF(AZ144>Z36,Z36-AZ144,MIN(-SUM(BQ144:$BU144),Z36-AZ144))","v":0},{"$f":"IF(BA144>AA36,AA36-BA144,MIN(-SUM(BR144:$BU144),AA36-BA144))","v":0},{"$f":"IF(BB144>AB36,AB36-BB144,MIN(-SUM(BS144:$BU144),AB36-BB144))","v":0},{"$f":"IF(BC144>AC36,AC36-BC144,MIN(-SUM(BT144:$BU144),AC36-BC144))","v":0},{"$f":"IF(BD144>AD36,AD36-BD144,MIN(-SUM(BU144:$BU144),AD36-BD144))","v":0},null,0,0]
["Leavers","2024-11-01",{"$f":"IF($B145>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B145))+IF(B145<DATE(2020,2,28),0,1)+IF($B145>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B145>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E145+F145+IF(C145=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B145,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31216.85786374193},{"$f":"IF(C145=1,INPUTS!L$45,IF(C145=0,INPUTS!K$45,IF(C145=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D38)","v":31216.85786374193},{"$f":"IF(B145>=DATE(2023,2,1),0,IF(E145-D37+D36<0,-(E145-D37+D36),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B145,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31216.85786374193,null,null,null,null,null,97439975.773538306,null,0,0,0,0,0,0,0,0,0,0,0,0,31216.857863709891,31216.857863709891,31216.85786374193,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31216.857863709891,31216.857863709891,31216.85786374193,null,{"$f":"IF(AR145>R37,R37-AR145,MIN(-SUM(BI145:$BU145),R37-AR145))","v":0},{"$f":"IF(AS145>S37,S37-AS145,MIN(-SUM(BJ145:$BU145),S37-AS145))","v":0},{"$f":"IF(AT145>T37,T37-AT145,MIN(-SUM(BK145:$BU145),T37-AT145))","v":0},{"$f":"IF(AU145>U37,U37-AU145,MIN(-SUM(BL145:$BU145),U37-AU145))","v":0},{"$f":"IF(AV145>V37,V37-AV145,MIN(-SUM(BM145:$BU145),V37-AV145))","v":0},{"$f":"IF(AW145>W37,W37-AW145,MIN(-SUM(BN145:$BU145),W37-AW145))","v":0},{"$f":"IF(AX145>X37,X37-AX145,MIN(-SUM(BO145:$BU145),X37-AX145))","v":0},{"$f":"IF(AY145>Y37,Y37-AY145,MIN(-SUM(BP145:$BU145),Y37-AY145))","v":0},{"$f":"IF(AZ145>Z37,Z37-AZ145,MIN(-SUM(BQ145:$BU145),Z37-AZ145))","v":0},{"$f":"IF(BA145>AA37,AA37-BA145,MIN(-SUM(BR145:$BU145),AA37-BA145))","v":0},{"$f":"IF(BB145>AB37,AB37-BB145,MIN(-SUM(BS145:$BU145),AB37-BB145))","v":0},{"$f":"IF(BC145>AC37,AC37-BC145,MIN(-SUM(BT145:$BU145),AC37-BC145))","v":0},{"$f":"IF(BD145>AD37,AD37-BD145,MIN(-SUM(BU145:$BU145),AD37-BD145))","v":0},null,0,0]
["Leavers","2024-10-01",{"$f":"IF($B146>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B146))+IF(B146<DATE(2020,2,28),0,1)+IF($B146>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B146>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E146+F146+IF(C146=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B146,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31176.585658422227},{"$f":"IF(C146=1,INPUTS!L$45,IF(C146=0,INPUTS!K$45,IF(C146=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D39)","v":31176.585658422227},{"$f":"IF(B146>=DATE(2023,2,1),0,IF(E146-D38+D37<0,-(E146-D38+D37),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B146,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31176.585658422227,null,null,null,null,null,97779247.519277558,null,0,0,0,0,0,0,0,0,0,0,0,0,31176.585658390341,31176.585658390341,31176.585658422227,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N38,0,$D146*R38*R$4/$P146)","v":0},0,0,0,0,0,0,0,0,0,0,0,31176.585658390341,31176.585658390341,31176.585658422227,null,{"$f":"IF(AR146>R38,R38-AR146,MIN(-SUM(BI146:$BU146),R38-AR146))","v":0},{"$f":"IF(AS146>S38,S38-AS146,MIN(-SUM(BJ146:$BU146),S38-AS146))","v":0},{"$f":"IF(AT146>T38,T38-AT146,MIN(-SUM(BK146:$BU146),T38-AT146))","v":0},{"$f":"IF(AU146>U38,U38-AU146,MIN(-SUM(BL146:$BU146),U38-AU146))","v":0},{"$f":"IF(AV146>V38,V38-AV146,MIN(-SUM(BM146:$BU146),V38-AV146))","v":0},{"$f":"IF(AW146>W38,W38-AW146,MIN(-SUM(BN146:$BU146),W38-AW146))","v":0},{"$f":"IF(AX146>X38,X38-AX146,MIN(-SUM(BO146:$BU146),X38-AX146))","v":0},{"$f":"IF(AY146>Y38,Y38-AY146,MIN(-SUM(BP146:$BU146),Y38-AY146))","v":0},{"$f":"IF(AZ146>Z38,Z38-AZ146,MIN(-SUM(BQ146:$BU146),Z38-AZ146))","v":0},{"$f":"IF(BA146>AA38,AA38-BA146,MIN(-SUM(BR146:$BU146),AA38-BA146))","v":0},{"$f":"IF(BB146>AB38,AB38-BB146,MIN(-SUM(BS146:$BU146),AB38-BB146))","v":0},{"$f":"IF(BC146>AC38,AC38-BC146,MIN(-SUM(BT146:$BU146),AC38-BC146))","v":0},{"$f":"IF(BD146>AD38,AD38-BD146,MIN(-SUM(BU146:$BU146),AD38-BD146))","v":0},null,0,0]
["Leavers","2024-09-01",{"$f":"IF($B147>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B147))+IF(B147<DATE(2020,2,28),0,1)+IF($B147>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B147>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E147+F147+IF(C147=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B147,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31139.24535075024},{"$f":"IF(C147=1,INPUTS!L$45,IF(C147=0,INPUTS!K$45,IF(C147=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D40)","v":31139.24535075024},{"$f":"IF(B147>=DATE(2023,2,1),0,IF(E147-D39+D38<0,-(E147-D39+D38),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B147,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31139.24535075024,null,null,null,null,null,98184057.697440729,null,0,0,0,0,0,0,0,0,0,0,0,0,31139.245350718527,31139.245350718527,31139.24535075024,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31139.245350718527,31139.245350718527,31139.24535075024,null,{"$f":"IF(AR147>R39,R39-AR147,MIN(-SUM(BI147:$BU147),R39-AR147))","v":0},{"$f":"IF(AS147>S39,S39-AS147,MIN(-SUM(BJ147:$BU147),S39-AS147))","v":0},{"$f":"IF(AT147>T39,T39-AT147,MIN(-SUM(BK147:$BU147),T39-AT147))","v":0},{"$f":"IF(AU147>U39,U39-AU147,MIN(-SUM(BL147:$BU147),U39-AU147))","v":0},{"$f":"IF(AV147>V39,V39-AV147,MIN(-SUM(BM147:$BU147),V39-AV147))","v":0},{"$f":"IF(AW147>W39,W39-AW147,MIN(-SUM(BN147:$BU147),W39-AW147))","v":0},{"$f":"IF(AX147>X39,X39-AX147,MIN(-SUM(BO147:$BU147),X39-AX147))","v":0},{"$f":"IF(AY147>Y39,Y39-AY147,MIN(-SUM(BP147:$BU147),Y39-AY147))","v":0},{"$f":"IF(AZ147>Z39,Z39-AZ147,MIN(-SUM(BQ147:$BU147),Z39-AZ147))","v":0},{"$f":"IF(BA147>AA39,AA39-BA147,MIN(-SUM(BR147:$BU147),AA39-BA147))","v":0},{"$f":"IF(BB147>AB39,AB39-BB147,MIN(-SUM(BS147:$BU147),AB39-BB147))","v":0},{"$f":"IF(BC147>AC39,AC39-BC147,MIN(-SUM(BT147:$BU147),AC39-BC147))","v":0},{"$f":"IF(BD147>AD39,AD39-BD147,MIN(-SUM(BU147:$BU147),AD39-BD147))","v":0},null,0,0]
["Leavers","2024-08-01",{"$f":"IF($B148>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B148))+IF(B148<DATE(2020,2,28),0,1)+IF($B148>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B148>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E148+F148+IF(C148=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B148,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31101.282168050842},{"$f":"IF(C148=1,INPUTS!L$45,IF(C148=0,INPUTS!K$45,IF(C148=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D41)","v":31101.282168050842},{"$f":"IF(B148>=DATE(2023,2,1),0,IF(E148-D40+D39<0,-(E148-D40+D39),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B148,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31101.282168050842,null,null,null,null,null,98588374.354228824,null,0,0,0,0,0,0,0,0,0,0,0,0,31101.282168019294,31101.282168019294,31101.282168050842,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31101.282168019294,31101.282168019294,31101.282168050842,null,{"$f":"IF(AR148>R40,R40-AR148,MIN(-SUM(BI148:$BU148),R40-AR148))","v":0},{"$f":"IF(AS148>S40,S40-AS148,MIN(-SUM(BJ148:$BU148),S40-AS148))","v":0},{"$f":"IF(AT148>T40,T40-AT148,MIN(-SUM(BK148:$BU148),T40-AT148))","v":0},{"$f":"IF(AU148>U40,U40-AU148,MIN(-SUM(BL148:$BU148),U40-AU148))","v":0},{"$f":"IF(AV148>V40,V40-AV148,MIN(-SUM(BM148:$BU148),V40-AV148))","v":0},{"$f":"IF(AW148>W40,W40-AW148,MIN(-SUM(BN148:$BU148),W40-AW148))","v":0},{"$f":"IF(AX148>X40,X40-AX148,MIN(-SUM(BO148:$BU148),X40-AX148))","v":0},{"$f":"IF(AY148>Y40,Y40-AY148,MIN(-SUM(BP148:$BU148),Y40-AY148))","v":0},{"$f":"IF(AZ148>Z40,Z40-AZ148,MIN(-SUM(BQ148:$BU148),Z40-AZ148))","v":0},{"$f":"IF(BA148>AA40,AA40-BA148,MIN(-SUM(BR148:$BU148),AA40-BA148))","v":0},{"$f":"IF(BB148>AB40,AB40-BB148,MIN(-SUM(BS148:$BU148),AB40-BB148))","v":0},{"$f":"IF(BC148>AC40,AC40-BC148,MIN(-SUM(BT148:$BU148),AC40-BC148))","v":0},{"$f":"IF(BD148>AD40,AD40-BD148,MIN(-SUM(BU148:$BU148),AD40-BD148))","v":0},null,0,0]
["Leavers","2024-07-01",{"$f":"IF($B149>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B149))+IF(B149<DATE(2020,2,28),0,1)+IF($B149>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B149>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E149+F149+IF(C149=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B149,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31100.680800359303},{"$f":"IF(C149=1,INPUTS!L$45,IF(C149=0,INPUTS!K$45,IF(C149=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D42)","v":31100.680800359303},{"$f":"IF(B149>=DATE(2023,2,1),0,IF(E149-D41+D40<0,-(E149-D41+D40),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B149,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31100.680800359303,null,null,null,null,null,98992683.193236932,null,0,0,0,0,0,0,0,0,0,0,0,0,31100.680800327886,31100.680800327886,31100.680800359303,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31100.680800327886,31100.680800327886,31100.680800359303,null,{"$f":"IF(AR149>R41,R41-AR149,MIN(-SUM(BI149:$BU149),R41-AR149))","v":0},{"$f":"IF(AS149>S41,S41-AS149,MIN(-SUM(BJ149:$BU149),S41-AS149))","v":0},{"$f":"IF(AT149>T41,T41-AT149,MIN(-SUM(BK149:$BU149),T41-AT149))","v":0},{"$f":"IF(AU149>U41,U41-AU149,MIN(-SUM(BL149:$BU149),U41-AU149))","v":0},{"$f":"IF(AV149>V41,V41-AV149,MIN(-SUM(BM149:$BU149),V41-AV149))","v":0},{"$f":"IF(AW149>W41,W41-AW149,MIN(-SUM(BN149:$BU149),W41-AW149))","v":0},{"$f":"IF(AX149>X41,X41-AX149,MIN(-SUM(BO149:$BU149),X41-AX149))","v":0},{"$f":"IF(AY149>Y41,Y41-AY149,MIN(-SUM(BP149:$BU149),Y41-AY149))","v":0},{"$f":"IF(AZ149>Z41,Z41-AZ149,MIN(-SUM(BQ149:$BU149),Z41-AZ149))","v":0},{"$f":"IF(BA149>AA41,AA41-BA149,MIN(-SUM(BR149:$BU149),AA41-BA149))","v":0},{"$f":"IF(BB149>AB41,AB41-BB149,MIN(-SUM(BS149:$BU149),AB41-BB149))","v":0},{"$f":"IF(BC149>AC41,AC41-BC149,MIN(-SUM(BT149:$BU149),AC41-BC149))","v":0},{"$f":"IF(BD149>AD41,AD41-BD149,MIN(-SUM(BU149:$BU149),AD41-BD149))","v":0},null,0,0]
["Leavers","2024-06-01",{"$f":"IF($B150>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B150))+IF(B150<DATE(2020,2,28),0,1)+IF($B150>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B150>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E150+F150+IF(C150=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B150,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":14357.056064686563},{"$f":"IF(C150=1,INPUTS!L$45,IF(C150=0,INPUTS!K$45,IF(C150=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D43)","v":0},{"$f":"IF(B150>=DATE(2023,2,1),0,IF(E150-D42+D41<0,-(E150-D42+D41),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B150,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,14357.056064686563,null,null,null,null,null,99179324.910681501,null,0,0,0,0,0,0,0,0,0,0,0,0,14357.056064672086,14357.056064672086,14357.056064686563,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,14357.056064672086,14357.056064672086,14357.056064686563,null,{"$f":"IF(AR150>R42,R42-AR150,MIN(-SUM(BI150:$BU150),R42-AR150))","v":0},{"$f":"IF(AS150>S42,S42-AS150,MIN(-SUM(BJ150:$BU150),S42-AS150))","v":0},{"$f":"IF(AT150>T42,T42-AT150,MIN(-SUM(BK150:$BU150),T42-AT150))","v":0},{"$f":"IF(AU150>U42,U42-AU150,MIN(-SUM(BL150:$BU150),U42-AU150))","v":0},{"$f":"IF(AV150>V42,V42-AV150,MIN(-SUM(BM150:$BU150),V42-AV150))","v":0},{"$f":"IF(AW150>W42,W42-AW150,MIN(-SUM(BN150:$BU150),W42-AW150))","v":0},{"$f":"IF(AX150>X42,X42-AX150,MIN(-SUM(BO150:$BU150),X42-AX150))","v":0},{"$f":"IF(AY150>Y42,Y42-AY150,MIN(-SUM(BP150:$BU150),Y42-AY150))","v":0},{"$f":"IF(AZ150>Z42,Z42-AZ150,MIN(-SUM(BQ150:$BU150),Z42-AZ150))","v":0},{"$f":"IF(BA150>AA42,AA42-BA150,MIN(-SUM(BR150:$BU150),AA42-BA150))","v":0},{"$f":"IF(BB150>AB42,AB42-BB150,MIN(-SUM(BS150:$BU150),AB42-BB150))","v":0},{"$f":"IF(BC150>AC42,AC42-BC150,MIN(-SUM(BT150:$BU150),AC42-BC150))","v":0},{"$f":"IF(BD150>AD42,AD42-BD150,MIN(-SUM(BU150:$BU150),AD42-BD150))","v":0},null,0,0]
["Leavers","2024-05-01",{"$f":"IF($B151>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B151))+IF(B151<DATE(2020,2,28),0,1)+IF($B151>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B151>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E151+F151+IF(C151=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B151,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":24219.834057107117},{"$f":"IF(C151=1,INPUTS!L$45,IF(C151=0,INPUTS!K$45,IF(C151=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D44)","v":0},{"$f":"IF(B151>=DATE(2023,2,1),0,IF(E151-D43+D42<0,-(E151-D43+D42),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B151,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,24219.834057107117,null,null,null,null,null,99494182.742027402,null,0,0,0,0,0,0,0,0,0,0,0,0,24219.834057082775,24219.834057082775,24219.834057107117,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,24219.834057082775,24219.834057082775,24219.834057107117,null,{"$f":"IF(AR151>R43,R43-AR151,MIN(-SUM(BI151:$BU151),R43-AR151))","v":0},{"$f":"IF(AS151>S43,S43-AS151,MIN(-SUM(BJ151:$BU151),S43-AS151))","v":0},{"$f":"IF(AT151>T43,T43-AT151,MIN(-SUM(BK151:$BU151),T43-AT151))","v":0},{"$f":"IF(AU151>U43,U43-AU151,MIN(-SUM(BL151:$BU151),U43-AU151))","v":0},{"$f":"IF(AV151>V43,V43-AV151,MIN(-SUM(BM151:$BU151),V43-AV151))","v":0},{"$f":"IF(AW151>W43,W43-AW151,MIN(-SUM(BN151:$BU151),W43-AW151))","v":0},{"$f":"IF(AX151>X43,X43-AX151,MIN(-SUM(BO151:$BU151),X43-AX151))","v":0},{"$f":"IF(AY151>Y43,Y43-AY151,MIN(-SUM(BP151:$BU151),Y43-AY151))","v":0},{"$f":"IF(AZ151>Z43,Z43-AZ151,MIN(-SUM(BQ151:$BU151),Z43-AZ151))","v":0},{"$f":"IF(BA151>AA43,AA43-BA151,MIN(-SUM(BR151:$BU151),AA43-BA151))","v":0},{"$f":"IF(BB151>AB43,AB43-BB151,MIN(-SUM(BS151:$BU151),AB43-BB151))","v":0},{"$f":"IF(BC151>AC43,AC43-BC151,MIN(-SUM(BT151:$BU151),AC43-BC151))","v":0},{"$f":"IF(BD151>AD43,AD43-BD151,MIN(-SUM(BU151:$BU151),AD43-BD151))","v":0},null,0,0]
["Leavers","2024-04-01",{"$f":"IF($B152>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B152))+IF(B152<DATE(2020,2,28),0,1)+IF($B152>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B152>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E152+F152+IF(C152=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B152,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31901.40598367868},{"$f":"IF(C152=1,INPUTS!L$45,IF(C152=0,INPUTS!K$45,IF(C152=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D45)","v":0},{"$f":"IF(B152>=DATE(2023,2,1),0,IF(E152-D44+D43<0,-(E152-D44+D43),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B152,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31901.40598367868,null,null,null,null,null,99908901.008418649,null,0,0,0,0,0,0,0,0,0,0,0,0,31901.405983646746,31901.405983646746,31901.40598367868,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,31901.405983646746,31901.405983646746,31901.40598367868,null,{"$f":"IF(AR152>R44,R44-AR152,MIN(-SUM(BI152:$BU152),R44-AR152))","v":0},{"$f":"IF(AS152>S44,S44-AS152,MIN(-SUM(BJ152:$BU152),S44-AS152))","v":0},{"$f":"IF(AT152>T44,T44-AT152,MIN(-SUM(BK152:$BU152),T44-AT152))","v":0},{"$f":"IF(AU152>U44,U44-AU152,MIN(-SUM(BL152:$BU152),U44-AU152))","v":0},{"$f":"IF(AV152>V44,V44-AV152,MIN(-SUM(BM152:$BU152),V44-AV152))","v":0},{"$f":"IF(AW152>W44,W44-AW152,MIN(-SUM(BN152:$BU152),W44-AW152))","v":0},{"$f":"IF(AX152>X44,X44-AX152,MIN(-SUM(BO152:$BU152),X44-AX152))","v":0},{"$f":"IF(AY152>Y44,Y44-AY152,MIN(-SUM(BP152:$BU152),Y44-AY152))","v":0},{"$f":"IF(AZ152>Z44,Z44-AZ152,MIN(-SUM(BQ152:$BU152),Z44-AZ152))","v":0},{"$f":"IF(BA152>AA44,AA44-BA152,MIN(-SUM(BR152:$BU152),AA44-BA152))","v":0},{"$f":"IF(BB152>AB44,AB44-BB152,MIN(-SUM(BS152:$BU152),AB44-BB152))","v":0},{"$f":"IF(BC152>AC44,AC44-BC152,MIN(-SUM(BT152:$BU152),AC44-BC152))","v":0},{"$f":"IF(BD152>AD44,AD44-BD152,MIN(-SUM(BU152:$BU152),AD44-BD152))","v":0},null,0,0]
["Leavers","2024-03-01",{"$f":"IF($B153>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B153))+IF(B153<DATE(2020,2,28),0,1)+IF($B153>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B153>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E153+F153+IF(C153=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B153,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":40992.57987587704},{"$f":"IF(C153=1,INPUTS!L$45,IF(C153=0,INPUTS!K$45,IF(C153=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D46)","v":0},{"$f":"IF(B153>=DATE(2023,2,1),0,IF(E153-D45+D44<0,-(E153-D45+D44),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B153,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,40992.57987587704,null,null,null,null,null,100441804.53540836,null,0,0,0,0,0,0,0,0,0,0,0,0,40992.579875836222,40992.579875836222,40992.57987587704,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,40992.579875836222,40992.579875836222,40992.57987587704,null,{"$f":"IF(AR153>R45,R45-AR153,MIN(-SUM(BI153:$BU153),R45-AR153))","v":0},{"$f":"IF(AS153>S45,S45-AS153,MIN(-SUM(BJ153:$BU153),S45-AS153))","v":0},{"$f":"IF(AT153>T45,T45-AT153,MIN(-SUM(BK153:$BU153),T45-AT153))","v":0},{"$f":"IF(AU153>U45,U45-AU153,MIN(-SUM(BL153:$BU153),U45-AU153))","v":0},{"$f":"IF(AV153>V45,V45-AV153,MIN(-SUM(BM153:$BU153),V45-AV153))","v":0},{"$f":"IF(AW153>W45,W45-AW153,MIN(-SUM(BN153:$BU153),W45-AW153))","v":0},{"$f":"IF(AX153>X45,X45-AX153,MIN(-SUM(BO153:$BU153),X45-AX153))","v":0},{"$f":"IF(AY153>Y45,Y45-AY153,MIN(-SUM(BP153:$BU153),Y45-AY153))","v":0},{"$f":"IF(AZ153>Z45,Z45-AZ153,MIN(-SUM(BQ153:$BU153),Z45-AZ153))","v":0},{"$f":"IF(BA153>AA45,AA45-BA153,MIN(-SUM(BR153:$BU153),AA45-BA153))","v":0},{"$f":"IF(BB153>AB45,AB45-BB153,MIN(-SUM(BS153:$BU153),AB45-BB153))","v":0},{"$f":"IF(BC153>AC45,AC45-BC153,MIN(-SUM(BT153:$BU153),AC45-BC153))","v":0},{"$f":"IF(BD153>AD45,AD45-BD153,MIN(-SUM(BU153:$BU153),AD45-BD153))","v":0},null,0,0]
["Leavers","2024-02-01",{"$f":"IF($B154>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B154))+IF(B154<DATE(2020,2,28),0,1)+IF($B154>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B154>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E154+F154+IF(C154=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B154,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":38976.665100035236},{"$f":"IF(C154=1,INPUTS!L$45,IF(C154=0,INPUTS!K$45,IF(C154=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D47)","v":0},{"$f":"IF(B154>=DATE(2023,2,1),0,IF(E154-D46+D45<0,-(E154-D46+D45),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B154,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,38976.665100035236,null,null,null,null,null,100948501.18170832,null,0,0,0,0,0,0,0,0,0,0,0,0,38976.665099996622,38976.665099996622,38976.665100035236,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,38976.665099996622,38976.665099996622,38976.665100035236,null,{"$f":"IF(AR154>R46,R46-AR154,MIN(-SUM(BI154:$BU154),R46-AR154))","v":0},{"$f":"IF(AS154>S46,S46-AS154,MIN(-SUM(BJ154:$BU154),S46-AS154))","v":0},{"$f":"IF(AT154>T46,T46-AT154,MIN(-SUM(BK154:$BU154),T46-AT154))","v":0},{"$f":"IF(AU154>U46,U46-AU154,MIN(-SUM(BL154:$BU154),U46-AU154))","v":0},{"$f":"IF(AV154>V46,V46-AV154,MIN(-SUM(BM154:$BU154),V46-AV154))","v":0},{"$f":"IF(AW154>W46,W46-AW154,MIN(-SUM(BN154:$BU154),W46-AW154))","v":0},{"$f":"IF(AX154>X46,X46-AX154,MIN(-SUM(BO154:$BU154),X46-AX154))","v":0},{"$f":"IF(AY154>Y46,Y46-AY154,MIN(-SUM(BP154:$BU154),Y46-AY154))","v":0},{"$f":"IF(AZ154>Z46,Z46-AZ154,MIN(-SUM(BQ154:$BU154),Z46-AZ154))","v":0},{"$f":"IF(BA154>AA46,AA46-BA154,MIN(-SUM(BR154:$BU154),AA46-BA154))","v":0},{"$f":"IF(BB154>AB46,AB46-BB154,MIN(-SUM(BS154:$BU154),AB46-BB154))","v":0},{"$f":"IF(BC154>AC46,AC46-BC154,MIN(-SUM(BT154:$BU154),AC46-BC154))","v":0},{"$f":"IF(BD154>AD46,AD46-BD154,MIN(-SUM(BU154:$BU154),AD46-BD154))","v":0},null,0,0]
["Leavers","2024-01-01",{"$f":"IF($B155>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B155))+IF(B155<DATE(2020,2,28),0,1)+IF($B155>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B155>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E155+F155+IF(C155=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B155,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":39422.225959833813},{"$f":"IF(C155=1,INPUTS!L$45,IF(C155=0,INPUTS!K$45,IF(C155=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D48)","v":0},{"$f":"IF(B155>=DATE(2023,2,1),0,IF(E155-D47+D46<0,-(E155-D47+D46),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B155,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,39422.225959833813,null,null,null,null,null,100699073.08110738,null,0,0,0,0,0,0,0,0,0,0,0,0,39422.225959794669,39422.225959794669,39422.225959833813,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,39422.225959794669,39422.225959794669,39422.225959833813,null,{"$f":"IF(AR155>R47,R47-AR155,MIN(-SUM(BI155:$BU155),R47-AR155))","v":0},{"$f":"IF(AS155>S47,S47-AS155,MIN(-SUM(BJ155:$BU155),S47-AS155))","v":0},{"$f":"IF(AT155>T47,T47-AT155,MIN(-SUM(BK155:$BU155),T47-AT155))","v":0},{"$f":"IF(AU155>U47,U47-AU155,MIN(-SUM(BL155:$BU155),U47-AU155))","v":0},{"$f":"IF(AV155>V47,V47-AV155,MIN(-SUM(BM155:$BU155),V47-AV155))","v":0},{"$f":"IF(AW155>W47,W47-AW155,MIN(-SUM(BN155:$BU155),W47-AW155))","v":0},{"$f":"IF(AX155>X47,X47-AX155,MIN(-SUM(BO155:$BU155),X47-AX155))","v":0},{"$f":"IF(AY155>Y47,Y47-AY155,MIN(-SUM(BP155:$BU155),Y47-AY155))","v":0},{"$f":"IF(AZ155>Z47,Z47-AZ155,MIN(-SUM(BQ155:$BU155),Z47-AZ155))","v":0},{"$f":"IF(BA155>AA47,AA47-BA155,MIN(-SUM(BR155:$BU155),AA47-BA155))","v":0},{"$f":"IF(BB155>AB47,AB47-BB155,MIN(-SUM(BS155:$BU155),AB47-BB155))","v":0},{"$f":"IF(BC155>AC47,AC47-BC155,MIN(-SUM(BT155:$BU155),AC47-BC155))","v":0},{"$f":"IF(BD155>AD47,AD47-BD155,MIN(-SUM(BU155:$BU155),AD47-BD155))","v":0},null,0,0]
["Leavers","2023-12-01",{"$f":"IF($B156>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B156))+IF(B156<DATE(2020,2,28),0,1)+IF($B156>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B156>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E156+F156+IF(C156=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B156,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":39565.941189206002},{"$f":"IF(C156=1,INPUTS!L$45,IF(C156=0,INPUTS!K$45,IF(C156=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D49)","v":0},{"$f":"IF(B156>=DATE(2023,2,1),0,IF(E156-D48+D47<0,-(E156-D48+D47),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B156,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,39565.941189206002,null,null,null,null,null,100701841.27848828,null,0,0,0,0,0,0,0,0,0,0,0,0,39565.941189166711,39565.941189166711,39565.941189206002,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,39565.941189166711,39565.941189166711,39565.941189206002,null,{"$f":"IF(AR156>R48,R48-AR156,MIN(-SUM(BI156:$BU156),R48-AR156))","v":0},{"$f":"IF(AS156>S48,S48-AS156,MIN(-SUM(BJ156:$BU156),S48-AS156))","v":0},{"$f":"IF(AT156>T48,T48-AT156,MIN(-SUM(BK156:$BU156),T48-AT156))","v":0},{"$f":"IF(AU156>U48,U48-AU156,MIN(-SUM(BL156:$BU156),U48-AU156))","v":0},{"$f":"IF(AV156>V48,V48-AV156,MIN(-SUM(BM156:$BU156),V48-AV156))","v":0},{"$f":"IF(AW156>W48,W48-AW156,MIN(-SUM(BN156:$BU156),W48-AW156))","v":0},{"$f":"IF(AX156>X48,X48-AX156,MIN(-SUM(BO156:$BU156),X48-AX156))","v":0},{"$f":"IF(AY156>Y48,Y48-AY156,MIN(-SUM(BP156:$BU156),Y48-AY156))","v":0},{"$f":"IF(AZ156>Z48,Z48-AZ156,MIN(-SUM(BQ156:$BU156),Z48-AZ156))","v":0},{"$f":"IF(BA156>AA48,AA48-BA156,MIN(-SUM(BR156:$BU156),AA48-BA156))","v":0},{"$f":"IF(BB156>AB48,AB48-BB156,MIN(-SUM(BS156:$BU156),AB48-BB156))","v":0},{"$f":"IF(BC156>AC48,AC48-BC156,MIN(-SUM(BT156:$BU156),AC48-BC156))","v":0},{"$f":"IF(BD156>AD48,AD48-BD156,MIN(-SUM(BU156:$BU156),AD48-BD156))","v":0},null,0,0]
["Leavers","2023-11-01",{"$f":"IF($B157>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B157))+IF(B157<DATE(2020,2,28),0,1)+IF($B157>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B157>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E157+F157+IF(C157=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B157,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":46935.566483015951},{"$f":"IF(C157=1,INPUTS!L$45,IF(C157=0,INPUTS!K$45,IF(C157=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D50)","v":0},{"$f":"IF(B157>=DATE(2023,2,1),0,IF(E157-D49+D48<0,-(E157-D49+D48),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B157,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,46935.566483015951,null,null,null,null,null,100693346.6046886,null,0,0,0,0,0,0,0,0,0,0,0,0,46935.566482969341,46935.566482969341,46935.566483015951,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,46935.566482969341,46935.566482969341,46935.566483015951,null,{"$f":"IF(AR157>R49,R49-AR157,MIN(-SUM(BI157:$BU157),R49-AR157))","v":0},{"$f":"IF(AS157>S49,S49-AS157,MIN(-SUM(BJ157:$BU157),S49-AS157))","v":0},{"$f":"IF(AT157>T49,T49-AT157,MIN(-SUM(BK157:$BU157),T49-AT157))","v":0},{"$f":"IF(AU157>U49,U49-AU157,MIN(-SUM(BL157:$BU157),U49-AU157))","v":0},{"$f":"IF(AV157>V49,V49-AV157,MIN(-SUM(BM157:$BU157),V49-AV157))","v":0},{"$f":"IF(AW157>W49,W49-AW157,MIN(-SUM(BN157:$BU157),W49-AW157))","v":0},{"$f":"IF(AX157>X49,X49-AX157,MIN(-SUM(BO157:$BU157),X49-AX157))","v":0},{"$f":"IF(AY157>Y49,Y49-AY157,MIN(-SUM(BP157:$BU157),Y49-AY157))","v":0},{"$f":"IF(AZ157>Z49,Z49-AZ157,MIN(-SUM(BQ157:$BU157),Z49-AZ157))","v":0},{"$f":"IF(BA157>AA49,AA49-BA157,MIN(-SUM(BR157:$BU157),AA49-BA157))","v":0},{"$f":"IF(BB157>AB49,AB49-BB157,MIN(-SUM(BS157:$BU157),AB49-BB157))","v":0},{"$f":"IF(BC157>AC49,AC49-BC157,MIN(-SUM(BT157:$BU157),AC49-BC157))","v":0},{"$f":"IF(BD157>AD49,AD49-BD157,MIN(-SUM(BU157:$BU157),AD49-BD157))","v":0},null,0,0]
["Leavers","2023-10-01",{"$f":"IF($B158>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B158))+IF(B158<DATE(2020,2,28),0,1)+IF($B158>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B158>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E158+F158+IF(C158=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B158,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":49804.926041541876},{"$f":"IF(C158=1,INPUTS!L$45,IF(C158=0,INPUTS!K$45,IF(C158=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D51)","v":0},{"$f":"IF(B158>=DATE(2023,2,1),0,IF(E158-D50+D49<0,-(E158-D50+D49),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B158,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,49804.926041541876,null,null,null,null,null,100870093.60514973,null,0,0,0,0,0,0,0,0,0,0,0,0,49804.926041492494,49804.926041492494,49804.926041541876,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,49804.926041492494,49804.926041492494,49804.926041541876,null,{"$f":"IF(AR158>R50,R50-AR158,MIN(-SUM(BI158:$BU158),R50-AR158))","v":0},{"$f":"IF(AS158>S50,S50-AS158,MIN(-SUM(BJ158:$BU158),S50-AS158))","v":0},{"$f":"IF(AT158>T50,T50-AT158,MIN(-SUM(BK158:$BU158),T50-AT158))","v":0},{"$f":"IF(AU158>U50,U50-AU158,MIN(-SUM(BL158:$BU158),U50-AU158))","v":0},{"$f":"IF(AV158>V50,V50-AV158,MIN(-SUM(BM158:$BU158),V50-AV158))","v":0},{"$f":"IF(AW158>W50,W50-AW158,MIN(-SUM(BN158:$BU158),W50-AW158))","v":0},{"$f":"IF(AX158>X50,X50-AX158,MIN(-SUM(BO158:$BU158),X50-AX158))","v":0},{"$f":"IF(AY158>Y50,Y50-AY158,MIN(-SUM(BP158:$BU158),Y50-AY158))","v":0},{"$f":"IF(AZ158>Z50,Z50-AZ158,MIN(-SUM(BQ158:$BU158),Z50-AZ158))","v":0},{"$f":"IF(BA158>AA50,AA50-BA158,MIN(-SUM(BR158:$BU158),AA50-BA158))","v":0},{"$f":"IF(BB158>AB50,AB50-BB158,MIN(-SUM(BS158:$BU158),AB50-BB158))","v":0},{"$f":"IF(BC158>AC50,AC50-BC158,MIN(-SUM(BT158:$BU158),AC50-BC158))","v":0},{"$f":"IF(BD158>AD50,AD50-BD158,MIN(-SUM(BU158:$BU158),AD50-BD158))","v":0},null,0,0]
["Leavers","2023-09-01",{"$f":"IF($B159>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B159))+IF(B159<DATE(2020,2,28),0,1)+IF($B159>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B159>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E159+F159+IF(C159=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B159,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":50088.404065251889},{"$f":"IF(C159=1,INPUTS!L$45,IF(C159=0,INPUTS!K$45,IF(C159=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D52)","v":0},{"$f":"IF(B159>=DATE(2023,2,1),0,IF(E159-D51+D50<0,-(E159-D51+D50),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B159,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,50088.404065251889,null,null,null,null,null,100886361.81991908,null,0,0,0,0,0,0,0,0,0,0,0,0,50088.404065202238,50088.404065202238,50088.404065251889,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,50088.404065202238,50088.404065202238,50088.404065251889,null,{"$f":"IF(AR159>R51,R51-AR159,MIN(-SUM(BI159:$BU159),R51-AR159))","v":0},{"$f":"IF(AS159>S51,S51-AS159,MIN(-SUM(BJ159:$BU159),S51-AS159))","v":0},{"$f":"IF(AT159>T51,T51-AT159,MIN(-SUM(BK159:$BU159),T51-AT159))","v":0},{"$f":"IF(AU159>U51,U51-AU159,MIN(-SUM(BL159:$BU159),U51-AU159))","v":0},{"$f":"IF(AV159>V51,V51-AV159,MIN(-SUM(BM159:$BU159),V51-AV159))","v":0},{"$f":"IF(AW159>W51,W51-AW159,MIN(-SUM(BN159:$BU159),W51-AW159))","v":0},{"$f":"IF(AX159>X51,X51-AX159,MIN(-SUM(BO159:$BU159),X51-AX159))","v":0},{"$f":"IF(AY159>Y51,Y51-AY159,MIN(-SUM(BP159:$BU159),Y51-AY159))","v":0},{"$f":"IF(AZ159>Z51,Z51-AZ159,MIN(-SUM(BQ159:$BU159),Z51-AZ159))","v":0},{"$f":"IF(BA159>AA51,AA51-BA159,MIN(-SUM(BR159:$BU159),AA51-BA159))","v":0},{"$f":"IF(BB159>AB51,AB51-BB159,MIN(-SUM(BS159:$BU159),AB51-BB159))","v":0},{"$f":"IF(BC159>AC51,AC51-BC159,MIN(-SUM(BT159:$BU159),AC51-BC159))","v":0},{"$f":"IF(BD159>AD51,AD51-BD159,MIN(-SUM(BU159:$BU159),AD51-BD159))","v":0},null,0,0]
["Leavers","2023-08-01",{"$f":"IF($B160>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B160))+IF(B160<DATE(2020,2,28),0,1)+IF($B160>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B160>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E160+F160+IF(C160=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B160,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":43626.357403704395},{"$f":"IF(C160=1,INPUTS!L$45,IF(C160=0,INPUTS!K$45,IF(C160=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D53)","v":0},{"$f":"IF(B160>=DATE(2023,2,1),0,IF(E160-D52+D51<0,-(E160-D52+D51),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B160,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,43626.357403704395,null,null,null,null,null,100779636.4280884,null,0,0,0,0,0,0,0,0,0,0,0,0,43626.35740366111,43626.35740366111,43626.357403704395,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,43626.35740366111,43626.35740366111,43626.357403704395,null,{"$f":"IF(AR160>R52,R52-AR160,MIN(-SUM(BI160:$BU160),R52-AR160))","v":0},{"$f":"IF(AS160>S52,S52-AS160,MIN(-SUM(BJ160:$BU160),S52-AS160))","v":0},{"$f":"IF(AT160>T52,T52-AT160,MIN(-SUM(BK160:$BU160),T52-AT160))","v":0},{"$f":"IF(AU160>U52,U52-AU160,MIN(-SUM(BL160:$BU160),U52-AU160))","v":0},{"$f":"IF(AV160>V52,V52-AV160,MIN(-SUM(BM160:$BU160),V52-AV160))","v":0},{"$f":"IF(AW160>W52,W52-AW160,MIN(-SUM(BN160:$BU160),W52-AW160))","v":0},{"$f":"IF(AX160>X52,X52-AX160,MIN(-SUM(BO160:$BU160),X52-AX160))","v":0},{"$f":"IF(AY160>Y52,Y52-AY160,MIN(-SUM(BP160:$BU160),Y52-AY160))","v":0},{"$f":"IF(AZ160>Z52,Z52-AZ160,MIN(-SUM(BQ160:$BU160),Z52-AZ160))","v":0},{"$f":"IF(BA160>AA52,AA52-BA160,MIN(-SUM(BR160:$BU160),AA52-BA160))","v":0},{"$f":"IF(BB160>AB52,AB52-BB160,MIN(-SUM(BS160:$BU160),AB52-BB160))","v":0},{"$f":"IF(BC160>AC52,AC52-BC160,MIN(-SUM(BT160:$BU160),AC52-BC160))","v":0},{"$f":"IF(BD160>AD52,AD52-BD160,MIN(-SUM(BU160:$BU160),AD52-BD160))","v":0},null,0,0]
["Leavers","2023-07-01",{"$f":"IF($B161>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B161))+IF(B161<DATE(2020,2,28),0,1)+IF($B161>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B161>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E161+F161+IF(C161=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B161,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":38431.849983777669},{"$f":"IF(C161=1,INPUTS!L$45,IF(C161=0,INPUTS!K$45,IF(C161=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D54)","v":0},{"$f":"IF(B161>=DATE(2023,2,1),0,IF(E161-D53+D52<0,-(E161-D53+D52),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B161,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,38431.849983777669,null,null,null,null,null,100524249.43979874,null,0,0,0,0,0,0,0,0,0,0,0,0,38431.849983739441,38431.849983739441,38431.849983777669,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,38431.849983739441,38431.849983739441,38431.849983777669,null,{"$f":"IF(AR161>R53,R53-AR161,MIN(-SUM(BI161:$BU161),R53-AR161))","v":0},{"$f":"IF(AS161>S53,S53-AS161,MIN(-SUM(BJ161:$BU161),S53-AS161))","v":0},{"$f":"IF(AT161>T53,T53-AT161,MIN(-SUM(BK161:$BU161),T53-AT161))","v":0},{"$f":"IF(AU161>U53,U53-AU161,MIN(-SUM(BL161:$BU161),U53-AU161))","v":0},{"$f":"IF(AV161>V53,V53-AV161,MIN(-SUM(BM161:$BU161),V53-AV161))","v":0},{"$f":"IF(AW161>W53,W53-AW161,MIN(-SUM(BN161:$BU161),W53-AW161))","v":0},{"$f":"IF(AX161>X53,X53-AX161,MIN(-SUM(BO161:$BU161),X53-AX161))","v":0},{"$f":"IF(AY161>Y53,Y53-AY161,MIN(-SUM(BP161:$BU161),Y53-AY161))","v":0},{"$f":"IF(AZ161>Z53,Z53-AZ161,MIN(-SUM(BQ161:$BU161),Z53-AZ161))","v":0},{"$f":"IF(BA161>AA53,AA53-BA161,MIN(-SUM(BR161:$BU161),AA53-BA161))","v":0},{"$f":"IF(BB161>AB53,AB53-BB161,MIN(-SUM(BS161:$BU161),AB53-BB161))","v":0},{"$f":"IF(BC161>AC53,AC53-BC161,MIN(-SUM(BT161:$BU161),AC53-BC161))","v":0},{"$f":"IF(BD161>AD53,AD53-BD161,MIN(-SUM(BU161:$BU161),AD53-BD161))","v":0},null,0,0]
["Leavers","2023-06-01",{"$f":"IF($B162>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B162))+IF(B162<DATE(2020,2,28),0,1)+IF($B162>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B162>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E162+F162+IF(C162=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B162,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":31436.797462367289},{"$f":"IF(C162=1,INPUTS!L$45,IF(C162=0,INPUTS!K$45,IF(C162=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D55)","v":0},{"$f":"IF(B162>=DATE(2023,2,1),0,IF(E162-D54+D53<0,-(E162-D54+D53),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B162,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31436.797462367289,null,null,null,null,null,100304806.76873083,null,0,0,0,0,0,0,0,0,0,0,0,0,31436.797462335951,31436.797462335951,31436.797462367289,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N54,0,$D162*R54*R$4/$P162)","v":0},0,0,0,0,0,0,0,0,0,0,0,31436.797462335951,31436.797462335951,31436.797462367289,null,{"$f":"IF(AR162>R54,R54-AR162,MIN(-SUM(BI162:$BU162),R54-AR162))","v":0},{"$f":"IF(AS162>S54,S54-AS162,MIN(-SUM(BJ162:$BU162),S54-AS162))","v":0},{"$f":"IF(AT162>T54,T54-AT162,MIN(-SUM(BK162:$BU162),T54-AT162))","v":0},{"$f":"IF(AU162>U54,U54-AU162,MIN(-SUM(BL162:$BU162),U54-AU162))","v":0},{"$f":"IF(AV162>V54,V54-AV162,MIN(-SUM(BM162:$BU162),V54-AV162))","v":0},{"$f":"IF(AW162>W54,W54-AW162,MIN(-SUM(BN162:$BU162),W54-AW162))","v":0},{"$f":"IF(AX162>X54,X54-AX162,MIN(-SUM(BO162:$BU162),X54-AX162))","v":0},{"$f":"IF(AY162>Y54,Y54-AY162,MIN(-SUM(BP162:$BU162),Y54-AY162))","v":0},{"$f":"IF(AZ162>Z54,Z54-AZ162,MIN(-SUM(BQ162:$BU162),Z54-AZ162))","v":0},{"$f":"IF(BA162>AA54,AA54-BA162,MIN(-SUM(BR162:$BU162),AA54-BA162))","v":0},{"$f":"IF(BB162>AB54,AB54-BB162,MIN(-SUM(BS162:$BU162),AB54-BB162))","v":0},{"$f":"IF(BC162>AC54,AC54-BC162,MIN(-SUM(BT162:$BU162),AC54-BC162))","v":0},{"$f":"IF(BD162>AD54,AD54-BD162,MIN(-SUM(BU162:$BU162),AD54-BD162))","v":0},null,0,0]
["Leavers","2023-05-01",{"$f":"IF($B163>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B163))+IF(B163<DATE(2020,2,28),0,1)+IF($B163>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B163>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E163+F163+IF(C163=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B163,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":18683.63945420583},{"$f":"IF(C163=1,INPUTS!L$45,IF(C163=0,INPUTS!K$45,IF(C163=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D56)","v":0},{"$f":"IF(B163>=DATE(2023,2,1),0,IF(E163-D55+D54<0,-(E163-D55+D54),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B163,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,18683.63945420583,null,null,null,null,null,100033258.04355699,null,0,0,0,0,0,0,0,0,0,0,0,0,18683.639454187152,18683.639454187152,18683.63945420583,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,18683.639454187152,18683.639454187152,18683.63945420583,null,{"$f":"IF(AR163>R55,R55-AR163,MIN(-SUM(BI163:$BU163),R55-AR163))","v":0},{"$f":"IF(AS163>S55,S55-AS163,MIN(-SUM(BJ163:$BU163),S55-AS163))","v":0},{"$f":"IF(AT163>T55,T55-AT163,MIN(-SUM(BK163:$BU163),T55-AT163))","v":0},{"$f":"IF(AU163>U55,U55-AU163,MIN(-SUM(BL163:$BU163),U55-AU163))","v":0},{"$f":"IF(AV163>V55,V55-AV163,MIN(-SUM(BM163:$BU163),V55-AV163))","v":0},{"$f":"IF(AW163>W55,W55-AW163,MIN(-SUM(BN163:$BU163),W55-AW163))","v":0},{"$f":"IF(AX163>X55,X55-AX163,MIN(-SUM(BO163:$BU163),X55-AX163))","v":0},{"$f":"IF(AY163>Y55,Y55-AY163,MIN(-SUM(BP163:$BU163),Y55-AY163))","v":0},{"$f":"IF(AZ163>Z55,Z55-AZ163,MIN(-SUM(BQ163:$BU163),Z55-AZ163))","v":0},{"$f":"IF(BA163>AA55,AA55-BA163,MIN(-SUM(BR163:$BU163),AA55-BA163))","v":0},{"$f":"IF(BB163>AB55,AB55-BB163,MIN(-SUM(BS163:$BU163),AB55-BB163))","v":0},{"$f":"IF(BC163>AC55,AC55-BC163,MIN(-SUM(BT163:$BU163),AC55-BC163))","v":0},{"$f":"IF(BD163>AD55,AD55-BD163,MIN(-SUM(BU163:$BU163),AD55-BD163))","v":0},null,0,0]
["Leavers","2023-04-01",{"$f":"IF($B164>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B164))+IF(B164<DATE(2020,2,28),0,1)+IF($B164>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B164>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E164+F164+IF(C164=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B164,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":10055.964438980789},{"$f":"IF(C164=1,INPUTS!L$45,IF(C164=0,INPUTS!K$45,IF(C164=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D57)","v":0},{"$f":"IF(B164>=DATE(2023,2,1),0,IF(E164-D56+D55<0,-(E164-D56+D55),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B164,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,10055.964438980789,null,null,null,null,null,99425676.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,10055.964438970675,10055.964438970675,10055.964438980789,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,10055.964438970675,10055.964438970675,10055.964438980789,null,{"$f":"IF(AR164>R56,R56-AR164,MIN(-SUM(BI164:$BU164),R56-AR164))","v":0},{"$f":"IF(AS164>S56,S56-AS164,MIN(-SUM(BJ164:$BU164),S56-AS164))","v":0},{"$f":"IF(AT164>T56,T56-AT164,MIN(-SUM(BK164:$BU164),T56-AT164))","v":0},{"$f":"IF(AU164>U56,U56-AU164,MIN(-SUM(BL164:$BU164),U56-AU164))","v":0},{"$f":"IF(AV164>V56,V56-AV164,MIN(-SUM(BM164:$BU164),V56-AV164))","v":0},{"$f":"IF(AW164>W56,W56-AW164,MIN(-SUM(BN164:$BU164),W56-AW164))","v":0},{"$f":"IF(AX164>X56,X56-AX164,MIN(-SUM(BO164:$BU164),X56-AX164))","v":0},{"$f":"IF(AY164>Y56,Y56-AY164,MIN(-SUM(BP164:$BU164),Y56-AY164))","v":0},{"$f":"IF(AZ164>Z56,Z56-AZ164,MIN(-SUM(BQ164:$BU164),Z56-AZ164))","v":0},{"$f":"IF(BA164>AA56,AA56-BA164,MIN(-SUM(BR164:$BU164),AA56-BA164))","v":0},{"$f":"IF(BB164>AB56,AB56-BB164,MIN(-SUM(BS164:$BU164),AB56-BB164))","v":0},{"$f":"IF(BC164>AC56,AC56-BC164,MIN(-SUM(BT164:$BU164),AC56-BC164))","v":0},{"$f":"IF(BD164>AD56,AD56-BD164,MIN(-SUM(BU164:$BU164),AD56-BD164))","v":0},null,0,0]
["Leavers","2023-03-01",{"$f":"IF($B165>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B165))+IF(B165<DATE(2020,2,28),0,1)+IF($B165>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B165>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E165+F165+IF(C165=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B165,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C165=1,INPUTS!L$45,IF(C165=0,INPUTS!K$45,IF(C165=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D58)","v":2.9290977171155938E-3},{"$f":"IF(B165>=DATE(2023,2,1),0,IF(E165-D57+D56<0,-(E165-D57+D56),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B165,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,98900723.543185338,null,0,0,0,0,0,0,0,{"$f":"AY165+BO165","v":0},0,0,0,0,2.9290977171126326E-3,2.9290977171126326E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171126326E-3,2.9290977171126326E-3,2.9290977171155938E-3,null,{"$f":"IF(AR165>R57,R57-AR165,MIN(-SUM(BI165:$BU165),R57-AR165))","v":0},{"$f":"IF(AS165>S57,S57-AS165,MIN(-SUM(BJ165:$BU165),S57-AS165))","v":0},{"$f":"IF(AT165>T57,T57-AT165,MIN(-SUM(BK165:$BU165),T57-AT165))","v":0},{"$f":"IF(AU165>U57,U57-AU165,MIN(-SUM(BL165:$BU165),U57-AU165))","v":0},{"$f":"IF(AV165>V57,V57-AV165,MIN(-SUM(BM165:$BU165),V57-AV165))","v":0},{"$f":"IF(AW165>W57,W57-AW165,MIN(-SUM(BN165:$BU165),W57-AW165))","v":0},{"$f":"IF(AX165>X57,X57-AX165,MIN(-SUM(BO165:$BU165),X57-AX165))","v":0},{"$f":"IF(AY165>Y57,Y57-AY165,MIN(-SUM(BP165:$BU165),Y57-AY165))","v":0},{"$f":"IF(AZ165>Z57,Z57-AZ165,MIN(-SUM(BQ165:$BU165),Z57-AZ165))","v":0},{"$f":"IF(BA165>AA57,AA57-BA165,MIN(-SUM(BR165:$BU165),AA57-BA165))","v":0},{"$f":"IF(BB165>AB57,AB57-BB165,MIN(-SUM(BS165:$BU165),AB57-BB165))","v":0},{"$f":"IF(BC165>AC57,AC57-BC165,MIN(-SUM(BT165:$BU165),AC57-BC165))","v":0},{"$f":"IF(BD165>AD57,AD57-BD165,MIN(-SUM(BU165:$BU165),AD57-BD165))","v":0},null,0,0]
["Leavers","2023-02-01",{"$f":"IF($B166>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B166))+IF(B166<DATE(2020,2,28),0,1)+IF($B166>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B166>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E166+F166+IF(C166=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B166,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C166=1,INPUTS!L$45,IF(C166=0,INPUTS!K$45,IF(C166=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D59)","v":2.9290977171155938E-3},{"$f":"IF(B166>=DATE(2023,2,1),0,IF(E166-D58+D57<0,-(E166-D58+D57),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B166,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,98294975.543185338,null,{"$f":"AR166+BH166","v":0},0,0,0,0,0,0,0,0,0,0,0,2.9290977171126139E-3,2.9290977171126139E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171126139E-3,2.9290977171126139E-3,2.9290977171155938E-3,null,{"$f":"IF(AR166>R58,R58-AR166,MIN(-SUM(BI166:$BU166),R58-AR166))","v":0},{"$f":"IF(AS166>S58,S58-AS166,MIN(-SUM(BJ166:$BU166),S58-AS166))","v":0},{"$f":"IF(AT166>T58,T58-AT166,MIN(-SUM(BK166:$BU166),T58-AT166))","v":0},{"$f":"IF(AU166>U58,U58-AU166,MIN(-SUM(BL166:$BU166),U58-AU166))","v":0},{"$f":"IF(AV166>V58,V58-AV166,MIN(-SUM(BM166:$BU166),V58-AV166))","v":0},{"$f":"IF(AW166>W58,W58-AW166,MIN(-SUM(BN166:$BU166),W58-AW166))","v":0},{"$f":"IF(AX166>X58,X58-AX166,MIN(-SUM(BO166:$BU166),X58-AX166))","v":0},{"$f":"IF(AY166>Y58,Y58-AY166,MIN(-SUM(BP166:$BU166),Y58-AY166))","v":0},{"$f":"IF(AZ166>Z58,Z58-AZ166,MIN(-SUM(BQ166:$BU166),Z58-AZ166))","v":0},{"$f":"IF(BA166>AA58,AA58-BA166,MIN(-SUM(BR166:$BU166),AA58-BA166))","v":0},{"$f":"IF(BB166>AB58,AB58-BB166,MIN(-SUM(BS166:$BU166),AB58-BB166))","v":0},{"$f":"IF(BC166>AC58,AC58-BC166,MIN(-SUM(BT166:$BU166),AC58-BC166))","v":0},{"$f":"IF(BD166>AD58,AD58-BD166,MIN(-SUM(BU166:$BU166),AD58-BD166))","v":0},null,0,0]
["Leavers","2023-01-01",{"$f":"IF($B167>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B167))+IF(B167<DATE(2020,2,28),0,1)+IF($B167>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B167>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E167+F167+IF(C167=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B167,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C167=1,INPUTS!L$45,IF(C167=0,INPUTS!K$45,IF(C167=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D60)","v":2.9290977171155938E-3},{"$f":"IF(B167>=DATE(2023,2,1),0,IF(E167-D59+D58<0,-(E167-D59+D58),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B167,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,97759596.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171125979E-3,2.9290977171125979E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171125979E-3,2.9290977171125979E-3,2.9290977171155938E-3,null,{"$f":"IF(AR167>R59,R59-AR167,MIN(-SUM(BI167:$BU167),R59-AR167))","v":0},{"$f":"IF(AS167>S59,S59-AS167,MIN(-SUM(BJ167:$BU167),S59-AS167))","v":0},{"$f":"IF(AT167>T59,T59-AT167,MIN(-SUM(BK167:$BU167),T59-AT167))","v":0},{"$f":"IF(AU167>U59,U59-AU167,MIN(-SUM(BL167:$BU167),U59-AU167))","v":0},{"$f":"IF(AV167>V59,V59-AV167,MIN(-SUM(BM167:$BU167),V59-AV167))","v":0},{"$f":"IF(AW167>W59,W59-AW167,MIN(-SUM(BN167:$BU167),W59-AW167))","v":0},{"$f":"IF(AX167>X59,X59-AX167,MIN(-SUM(BO167:$BU167),X59-AX167))","v":0},{"$f":"IF(AY167>Y59,Y59-AY167,MIN(-SUM(BP167:$BU167),Y59-AY167))","v":0},{"$f":"IF(AZ167>Z59,Z59-AZ167,MIN(-SUM(BQ167:$BU167),Z59-AZ167))","v":0},{"$f":"IF(BA167>AA59,AA59-BA167,MIN(-SUM(BR167:$BU167),AA59-BA167))","v":0},{"$f":"IF(BB167>AB59,AB59-BB167,MIN(-SUM(BS167:$BU167),AB59-BB167))","v":0},{"$f":"IF(BC167>AC59,AC59-BC167,MIN(-SUM(BT167:$BU167),AC59-BC167))","v":0},{"$f":"IF(BD167>AD59,AD59-BD167,MIN(-SUM(BU167:$BU167),AD59-BD167))","v":0},null,0,0]
["Leavers","2022-12-01",{"$f":"IF($B168>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B168))+IF(B168<DATE(2020,2,28),0,1)+IF($B168>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B168>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E168+F168+IF(C168=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B168,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C168=1,INPUTS!L$45,IF(C168=0,INPUTS!K$45,IF(C168=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D61)","v":2.9290977171155938E-3},{"$f":"IF(B168>=DATE(2023,2,1),0,IF(E168-D60+D59<0,-(E168-D60+D59),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B168,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,97094321.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171125771E-3,2.9290977171125771E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171125771E-3,2.9290977171125771E-3,2.9290977171155938E-3,null,{"$f":"IF(AR168>R60,R60-AR168,MIN(-SUM(BI168:$BU168),R60-AR168))","v":0},{"$f":"IF(AS168>S60,S60-AS168,MIN(-SUM(BJ168:$BU168),S60-AS168))","v":0},{"$f":"IF(AT168>T60,T60-AT168,MIN(-SUM(BK168:$BU168),T60-AT168))","v":0},{"$f":"IF(AU168>U60,U60-AU168,MIN(-SUM(BL168:$BU168),U60-AU168))","v":0},{"$f":"IF(AV168>V60,V60-AV168,MIN(-SUM(BM168:$BU168),V60-AV168))","v":0},{"$f":"IF(AW168>W60,W60-AW168,MIN(-SUM(BN168:$BU168),W60-AW168))","v":0},{"$f":"IF(AX168>X60,X60-AX168,MIN(-SUM(BO168:$BU168),X60-AX168))","v":0},{"$f":"IF(AY168>Y60,Y60-AY168,MIN(-SUM(BP168:$BU168),Y60-AY168))","v":0},{"$f":"IF(AZ168>Z60,Z60-AZ168,MIN(-SUM(BQ168:$BU168),Z60-AZ168))","v":0},{"$f":"IF(BA168>AA60,AA60-BA168,MIN(-SUM(BR168:$BU168),AA60-BA168))","v":0},{"$f":"IF(BB168>AB60,AB60-BB168,MIN(-SUM(BS168:$BU168),AB60-BB168))","v":0},{"$f":"IF(BC168>AC60,AC60-BC168,MIN(-SUM(BT168:$BU168),AC60-BC168))","v":0},{"$f":"IF(BD168>AD60,AD60-BD168,MIN(-SUM(BU168:$BU168),AD60-BD168))","v":0},null,0,0]
["Leavers","2022-11-01",{"$f":"IF($B169>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B169))+IF(B169<DATE(2020,2,28),0,1)+IF($B169>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B169>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E169+F169+IF(C169=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B169,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C169=1,INPUTS!L$45,IF(C169=0,INPUTS!K$45,IF(C169=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D62)","v":2.9290977171155938E-3},{"$f":"IF(B169>=DATE(2023,2,1),0,IF(E169-D61+D60<0,-(E169-D61+D60),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B169,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,96464627.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171125576E-3,2.9290977171125576E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171125576E-3,2.9290977171125576E-3,2.9290977171155938E-3,null,{"$f":"IF(AR169>R61,R61-AR169,MIN(-SUM(BI169:$BU169),R61-AR169))","v":0},{"$f":"IF(AS169>S61,S61-AS169,MIN(-SUM(BJ169:$BU169),S61-AS169))","v":0},{"$f":"IF(AT169>T61,T61-AT169,MIN(-SUM(BK169:$BU169),T61-AT169))","v":0},{"$f":"IF(AU169>U61,U61-AU169,MIN(-SUM(BL169:$BU169),U61-AU169))","v":0},{"$f":"IF(AV169>V61,V61-AV169,MIN(-SUM(BM169:$BU169),V61-AV169))","v":0},{"$f":"IF(AW169>W61,W61-AW169,MIN(-SUM(BN169:$BU169),W61-AW169))","v":0},{"$f":"IF(AX169>X61,X61-AX169,MIN(-SUM(BO169:$BU169),X61-AX169))","v":0},{"$f":"IF(AY169>Y61,Y61-AY169,MIN(-SUM(BP169:$BU169),Y61-AY169))","v":0},{"$f":"IF(AZ169>Z61,Z61-AZ169,MIN(-SUM(BQ169:$BU169),Z61-AZ169))","v":0},{"$f":"IF(BA169>AA61,AA61-BA169,MIN(-SUM(BR169:$BU169),AA61-BA169))","v":0},{"$f":"IF(BB169>AB61,AB61-BB169,MIN(-SUM(BS169:$BU169),AB61-BB169))","v":0},{"$f":"IF(BC169>AC61,AC61-BC169,MIN(-SUM(BT169:$BU169),AC61-BC169))","v":0},{"$f":"IF(BD169>AD61,AD61-BD169,MIN(-SUM(BU169:$BU169),AD61-BD169))","v":0},null,0,0]
["Leavers","2022-10-01",{"$f":"IF($B170>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B170))+IF(B170<DATE(2020,2,28),0,1)+IF($B170>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B170>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E170+F170+IF(C170=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B170,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C170=1,INPUTS!L$45,IF(C170=0,INPUTS!K$45,IF(C170=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D63)","v":2.9290977171155938E-3},{"$f":"IF(B170>=DATE(2023,2,1),0,IF(E170-D62+D61<0,-(E170-D62+D61),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B170,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,95801250.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171125363E-3,2.9290977171125363E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171125363E-3,2.9290977171125363E-3,2.9290977171155938E-3,null,{"$f":"IF(AR170>R62,R62-AR170,MIN(-SUM(BI170:$BU170),R62-AR170))","v":0},{"$f":"IF(AS170>S62,S62-AS170,MIN(-SUM(BJ170:$BU170),S62-AS170))","v":0},{"$f":"IF(AT170>T62,T62-AT170,MIN(-SUM(BK170:$BU170),T62-AT170))","v":0},{"$f":"IF(AU170>U62,U62-AU170,MIN(-SUM(BL170:$BU170),U62-AU170))","v":0},{"$f":"IF(AV170>V62,V62-AV170,MIN(-SUM(BM170:$BU170),V62-AV170))","v":0},{"$f":"IF(AW170>W62,W62-AW170,MIN(-SUM(BN170:$BU170),W62-AW170))","v":0},{"$f":"IF(AX170>X62,X62-AX170,MIN(-SUM(BO170:$BU170),X62-AX170))","v":0},{"$f":"IF(AY170>Y62,Y62-AY170,MIN(-SUM(BP170:$BU170),Y62-AY170))","v":0},{"$f":"IF(AZ170>Z62,Z62-AZ170,MIN(-SUM(BQ170:$BU170),Z62-AZ170))","v":0},{"$f":"IF(BA170>AA62,AA62-BA170,MIN(-SUM(BR170:$BU170),AA62-BA170))","v":0},{"$f":"IF(BB170>AB62,AB62-BB170,MIN(-SUM(BS170:$BU170),AB62-BB170))","v":0},{"$f":"IF(BC170>AC62,AC62-BC170,MIN(-SUM(BT170:$BU170),AC62-BC170))","v":0},{"$f":"IF(BD170>AD62,AD62-BD170,MIN(-SUM(BU170:$BU170),AD62-BD170))","v":0},null,0,0]
["Leavers","2022-09-01",{"$f":"IF($B171>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B171))+IF(B171<DATE(2020,2,28),0,1)+IF($B171>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B171>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E171+F171+IF(C171=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B171,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C171=1,INPUTS!L$45,IF(C171=0,INPUTS!K$45,IF(C171=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D64)","v":2.9290977171155938E-3},{"$f":"IF(B171>=DATE(2023,2,1),0,IF(E171-D63+D62<0,-(E171-D63+D62),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B171,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,95170035.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171125155E-3,2.9290977171125155E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171125155E-3,2.9290977171125155E-3,2.9290977171155938E-3,null,{"$f":"IF(AR171>R63,R63-AR171,MIN(-SUM(BI171:$BU171),R63-AR171))","v":0},{"$f":"IF(AS171>S63,S63-AS171,MIN(-SUM(BJ171:$BU171),S63-AS171))","v":0},{"$f":"IF(AT171>T63,T63-AT171,MIN(-SUM(BK171:$BU171),T63-AT171))","v":0},{"$f":"IF(AU171>U63,U63-AU171,MIN(-SUM(BL171:$BU171),U63-AU171))","v":0},{"$f":"IF(AV171>V63,V63-AV171,MIN(-SUM(BM171:$BU171),V63-AV171))","v":0},{"$f":"IF(AW171>W63,W63-AW171,MIN(-SUM(BN171:$BU171),W63-AW171))","v":0},{"$f":"IF(AX171>X63,X63-AX171,MIN(-SUM(BO171:$BU171),X63-AX171))","v":0},{"$f":"IF(AY171>Y63,Y63-AY171,MIN(-SUM(BP171:$BU171),Y63-AY171))","v":0},{"$f":"IF(AZ171>Z63,Z63-AZ171,MIN(-SUM(BQ171:$BU171),Z63-AZ171))","v":0},{"$f":"IF(BA171>AA63,AA63-BA171,MIN(-SUM(BR171:$BU171),AA63-BA171))","v":0},{"$f":"IF(BB171>AB63,AB63-BB171,MIN(-SUM(BS171:$BU171),AB63-BB171))","v":0},{"$f":"IF(BC171>AC63,AC63-BC171,MIN(-SUM(BT171:$BU171),AC63-BC171))","v":0},{"$f":"IF(BD171>AD63,AD63-BD171,MIN(-SUM(BU171:$BU171),AD63-BD171))","v":0},null,0,0]
["Leavers","2022-08-01",{"$f":"IF($B172>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B172))+IF(B172<DATE(2020,2,28),0,1)+IF($B172>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B172>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E172+F172+IF(C172=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B172,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C172=1,INPUTS!L$45,IF(C172=0,INPUTS!K$45,IF(C172=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D65)","v":2.9290977171155938E-3},{"$f":"IF(B172>=DATE(2023,2,1),0,IF(E172-D64+D63<0,-(E172-D64+D63),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B172,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,94546945.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171124964E-3,2.9290977171124964E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171124964E-3,2.9290977171124964E-3,2.9290977171155938E-3,null,{"$f":"IF(AR172>R64,R64-AR172,MIN(-SUM(BI172:$BU172),R64-AR172))","v":0},{"$f":"IF(AS172>S64,S64-AS172,MIN(-SUM(BJ172:$BU172),S64-AS172))","v":0},{"$f":"IF(AT172>T64,T64-AT172,MIN(-SUM(BK172:$BU172),T64-AT172))","v":0},{"$f":"IF(AU172>U64,U64-AU172,MIN(-SUM(BL172:$BU172),U64-AU172))","v":0},{"$f":"IF(AV172>V64,V64-AV172,MIN(-SUM(BM172:$BU172),V64-AV172))","v":0},{"$f":"IF(AW172>W64,W64-AW172,MIN(-SUM(BN172:$BU172),W64-AW172))","v":0},{"$f":"IF(AX172>X64,X64-AX172,MIN(-SUM(BO172:$BU172),X64-AX172))","v":0},{"$f":"IF(AY172>Y64,Y64-AY172,MIN(-SUM(BP172:$BU172),Y64-AY172))","v":0},{"$f":"IF(AZ172>Z64,Z64-AZ172,MIN(-SUM(BQ172:$BU172),Z64-AZ172))","v":0},{"$f":"IF(BA172>AA64,AA64-BA172,MIN(-SUM(BR172:$BU172),AA64-BA172))","v":0},{"$f":"IF(BB172>AB64,AB64-BB172,MIN(-SUM(BS172:$BU172),AB64-BB172))","v":0},{"$f":"IF(BC172>AC64,AC64-BC172,MIN(-SUM(BT172:$BU172),AC64-BC172))","v":0},{"$f":"IF(BD172>AD64,AD64-BD172,MIN(-SUM(BU172:$BU172),AD64-BD172))","v":0},null,0,0]
["Leavers","2022-07-01",{"$f":"IF($B173>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B173))+IF(B173<DATE(2020,2,28),0,1)+IF($B173>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B173>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E173+F173+IF(C173=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B173,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C173=1,INPUTS!L$45,IF(C173=0,INPUTS!K$45,IF(C173=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D66)","v":2.9290977171155938E-3},{"$f":"IF(B173>=DATE(2023,2,1),0,IF(E173-D65+D64<0,-(E173-D65+D64),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B173,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,93740074.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171124691E-3,2.9290977171124691E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171124691E-3,2.9290977171124691E-3,2.9290977171155938E-3,null,{"$f":"IF(AR173>R65,R65-AR173,MIN(-SUM(BI173:$BU173),R65-AR173))","v":0},{"$f":"IF(AS173>S65,S65-AS173,MIN(-SUM(BJ173:$BU173),S65-AS173))","v":0},{"$f":"IF(AT173>T65,T65-AT173,MIN(-SUM(BK173:$BU173),T65-AT173))","v":0},{"$f":"IF(AU173>U65,U65-AU173,MIN(-SUM(BL173:$BU173),U65-AU173))","v":0},{"$f":"IF(AV173>V65,V65-AV173,MIN(-SUM(BM173:$BU173),V65-AV173))","v":0},{"$f":"IF(AW173>W65,W65-AW173,MIN(-SUM(BN173:$BU173),W65-AW173))","v":0},{"$f":"IF(AX173>X65,X65-AX173,MIN(-SUM(BO173:$BU173),X65-AX173))","v":0},{"$f":"IF(AY173>Y65,Y65-AY173,MIN(-SUM(BP173:$BU173),Y65-AY173))","v":0},{"$f":"IF(AZ173>Z65,Z65-AZ173,MIN(-SUM(BQ173:$BU173),Z65-AZ173))","v":0},{"$f":"IF(BA173>AA65,AA65-BA173,MIN(-SUM(BR173:$BU173),AA65-BA173))","v":0},{"$f":"IF(BB173>AB65,AB65-BB173,MIN(-SUM(BS173:$BU173),AB65-BB173))","v":0},{"$f":"IF(BC173>AC65,AC65-BC173,MIN(-SUM(BT173:$BU173),AC65-BC173))","v":0},{"$f":"IF(BD173>AD65,AD65-BD173,MIN(-SUM(BU173:$BU173),AD65-BD173))","v":0},null,0,0]
["Leavers","2022-06-01",{"$f":"IF($B174>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B174))+IF(B174<DATE(2020,2,28),0,1)+IF($B174>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B174>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E174+F174+IF(C174=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B174,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C174=1,INPUTS!L$45,IF(C174=0,INPUTS!K$45,IF(C174=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D67)","v":2.9290977171155938E-3},{"$f":"IF(B174>=DATE(2023,2,1),0,IF(E174-D66+D65<0,-(E174-D66+D65),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B174,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,93071510.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717112447E-3,2.929097717112447E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717112447E-3,2.929097717112447E-3,2.9290977171155938E-3,null,{"$f":"IF(AR174>R66,R66-AR174,MIN(-SUM(BI174:$BU174),R66-AR174))","v":0},{"$f":"IF(AS174>S66,S66-AS174,MIN(-SUM(BJ174:$BU174),S66-AS174))","v":0},{"$f":"IF(AT174>T66,T66-AT174,MIN(-SUM(BK174:$BU174),T66-AT174))","v":0},{"$f":"IF(AU174>U66,U66-AU174,MIN(-SUM(BL174:$BU174),U66-AU174))","v":0},{"$f":"IF(AV174>V66,V66-AV174,MIN(-SUM(BM174:$BU174),V66-AV174))","v":0},{"$f":"IF(AW174>W66,W66-AW174,MIN(-SUM(BN174:$BU174),W66-AW174))","v":0},{"$f":"IF(AX174>X66,X66-AX174,MIN(-SUM(BO174:$BU174),X66-AX174))","v":0},{"$f":"IF(AY174>Y66,Y66-AY174,MIN(-SUM(BP174:$BU174),Y66-AY174))","v":0},{"$f":"IF(AZ174>Z66,Z66-AZ174,MIN(-SUM(BQ174:$BU174),Z66-AZ174))","v":0},{"$f":"IF(BA174>AA66,AA66-BA174,MIN(-SUM(BR174:$BU174),AA66-BA174))","v":0},{"$f":"IF(BB174>AB66,AB66-BB174,MIN(-SUM(BS174:$BU174),AB66-BB174))","v":0},{"$f":"IF(BC174>AC66,AC66-BC174,MIN(-SUM(BT174:$BU174),AC66-BC174))","v":0},{"$f":"IF(BD174>AD66,AD66-BD174,MIN(-SUM(BU174:$BU174),AD66-BD174))","v":0},null,0,0]
["Leavers","2022-05-01",{"$f":"IF($B175>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B175))+IF(B175<DATE(2020,2,28),0,1)+IF($B175>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B175>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E175+F175+IF(C175=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B175,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C175=1,INPUTS!L$45,IF(C175=0,INPUTS!K$45,IF(C175=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D68)","v":2.9290977171155938E-3},{"$f":"IF(B175>=DATE(2023,2,1),0,IF(E175-D67+D66<0,-(E175-D67+D66),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B175,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,92445820.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171124253E-3,2.9290977171124253E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171124253E-3,2.9290977171124253E-3,2.9290977171155938E-3,null,{"$f":"IF(AR175>R67,R67-AR175,MIN(-SUM(BI175:$BU175),R67-AR175))","v":0},{"$f":"IF(AS175>S67,S67-AS175,MIN(-SUM(BJ175:$BU175),S67-AS175))","v":0},{"$f":"IF(AT175>T67,T67-AT175,MIN(-SUM(BK175:$BU175),T67-AT175))","v":0},{"$f":"IF(AU175>U67,U67-AU175,MIN(-SUM(BL175:$BU175),U67-AU175))","v":0},{"$f":"IF(AV175>V67,V67-AV175,MIN(-SUM(BM175:$BU175),V67-AV175))","v":0},{"$f":"IF(AW175>W67,W67-AW175,MIN(-SUM(BN175:$BU175),W67-AW175))","v":0},{"$f":"IF(AX175>X67,X67-AX175,MIN(-SUM(BO175:$BU175),X67-AX175))","v":0},{"$f":"IF(AY175>Y67,Y67-AY175,MIN(-SUM(BP175:$BU175),Y67-AY175))","v":0},{"$f":"IF(AZ175>Z67,Z67-AZ175,MIN(-SUM(BQ175:$BU175),Z67-AZ175))","v":0},{"$f":"IF(BA175>AA67,AA67-BA175,MIN(-SUM(BR175:$BU175),AA67-BA175))","v":0},{"$f":"IF(BB175>AB67,AB67-BB175,MIN(-SUM(BS175:$BU175),AB67-BB175))","v":0},{"$f":"IF(BC175>AC67,AC67-BC175,MIN(-SUM(BT175:$BU175),AC67-BC175))","v":0},{"$f":"IF(BD175>AD67,AD67-BD175,MIN(-SUM(BU175:$BU175),AD67-BD175))","v":0},null,0,0]
["Leavers","2022-04-01",{"$f":"IF($B176>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B176))+IF(B176<DATE(2020,2,28),0,1)+IF($B176>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B176>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E176+F176+IF(C176=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B176,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C176=1,INPUTS!L$45,IF(C176=0,INPUTS!K$45,IF(C176=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D69)","v":2.9290977171155938E-3},{"$f":"IF(B176>=DATE(2023,2,1),0,IF(E176-D68+D67<0,-(E176-D68+D67),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B176,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,91941329.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171124079E-3,2.9290977171124079E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171124079E-3,2.9290977171124079E-3,2.9290977171155938E-3,null,{"$f":"IF(AR176>R68,R68-AR176,MIN(-SUM(BI176:$BU176),R68-AR176))","v":0},{"$f":"IF(AS176>S68,S68-AS176,MIN(-SUM(BJ176:$BU176),S68-AS176))","v":0},{"$f":"IF(AT176>T68,T68-AT176,MIN(-SUM(BK176:$BU176),T68-AT176))","v":0},{"$f":"IF(AU176>U68,U68-AU176,MIN(-SUM(BL176:$BU176),U68-AU176))","v":0},{"$f":"IF(AV176>V68,V68-AV176,MIN(-SUM(BM176:$BU176),V68-AV176))","v":0},{"$f":"IF(AW176>W68,W68-AW176,MIN(-SUM(BN176:$BU176),W68-AW176))","v":0},{"$f":"IF(AX176>X68,X68-AX176,MIN(-SUM(BO176:$BU176),X68-AX176))","v":0},{"$f":"IF(AY176>Y68,Y68-AY176,MIN(-SUM(BP176:$BU176),Y68-AY176))","v":0},{"$f":"IF(AZ176>Z68,Z68-AZ176,MIN(-SUM(BQ176:$BU176),Z68-AZ176))","v":0},{"$f":"IF(BA176>AA68,AA68-BA176,MIN(-SUM(BR176:$BU176),AA68-BA176))","v":0},{"$f":"IF(BB176>AB68,AB68-BB176,MIN(-SUM(BS176:$BU176),AB68-BB176))","v":0},{"$f":"IF(BC176>AC68,AC68-BC176,MIN(-SUM(BT176:$BU176),AC68-BC176))","v":0},{"$f":"IF(BD176>AD68,AD68-BD176,MIN(-SUM(BU176:$BU176),AD68-BD176))","v":0},null,0,0]
["Leavers","2022-03-01",{"$f":"IF($B177>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B177))+IF(B177<DATE(2020,2,28),0,1)+IF($B177>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B177>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E177+F177+IF(C177=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B177,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C177=1,INPUTS!L$45,IF(C177=0,INPUTS!K$45,IF(C177=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D70)","v":2.9290977171155938E-3},{"$f":"IF(B177>=DATE(2023,2,1),0,IF(E177-D69+D68<0,-(E177-D69+D68),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B177,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,91316185.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171123863E-3,2.9290977171123863E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171123863E-3,2.9290977171123863E-3,2.9290977171155938E-3,null,{"$f":"IF(AR177>R69,R69-AR177,MIN(-SUM(BI177:$BU177),R69-AR177))","v":0},{"$f":"IF(AS177>S69,S69-AS177,MIN(-SUM(BJ177:$BU177),S69-AS177))","v":0},{"$f":"IF(AT177>T69,T69-AT177,MIN(-SUM(BK177:$BU177),T69-AT177))","v":0},{"$f":"IF(AU177>U69,U69-AU177,MIN(-SUM(BL177:$BU177),U69-AU177))","v":0},{"$f":"IF(AV177>V69,V69-AV177,MIN(-SUM(BM177:$BU177),V69-AV177))","v":0},{"$f":"IF(AW177>W69,W69-AW177,MIN(-SUM(BN177:$BU177),W69-AW177))","v":0},{"$f":"IF(AX177>X69,X69-AX177,MIN(-SUM(BO177:$BU177),X69-AX177))","v":0},{"$f":"IF(AY177>Y69,Y69-AY177,MIN(-SUM(BP177:$BU177),Y69-AY177))","v":0},{"$f":"IF(AZ177>Z69,Z69-AZ177,MIN(-SUM(BQ177:$BU177),Z69-AZ177))","v":0},{"$f":"IF(BA177>AA69,AA69-BA177,MIN(-SUM(BR177:$BU177),AA69-BA177))","v":0},{"$f":"IF(BB177>AB69,AB69-BB177,MIN(-SUM(BS177:$BU177),AB69-BB177))","v":0},{"$f":"IF(BC177>AC69,AC69-BC177,MIN(-SUM(BT177:$BU177),AC69-BC177))","v":0},{"$f":"IF(BD177>AD69,AD69-BD177,MIN(-SUM(BU177:$BU177),AD69-BD177))","v":0},null,0,0]
["Leavers","2022-02-01",{"$f":"IF($B178>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B178))+IF(B178<DATE(2020,2,28),0,1)+IF($B178>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B178>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E178+F178+IF(C178=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B178,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C178=1,INPUTS!L$45,IF(C178=0,INPUTS!K$45,IF(C178=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D71)","v":2.9290977171155938E-3},{"$f":"IF(B178>=DATE(2023,2,1),0,IF(E178-D70+D69<0,-(E178-D70+D69),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B178,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R70,0,$N70-1,1,$AD$5-$N70+1),OFFSET($R$4,0,$N70-1,1,$AD$5-$N70+1))+0.0001","v":90542139.543185338},null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171123585E-3,2.9290977171123585E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N70,0,$D178*R70*R$4/$P178)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.9290977171123585E-3,2.9290977171123585E-3,2.9290977171155938E-3,null,{"$f":"IF(AR178>R70,R70-AR178,MIN(-SUM(BI178:$BU178),R70-AR178))","v":0},{"$f":"IF(AS178>S70,S70-AS178,MIN(-SUM(BJ178:$BU178),S70-AS178))","v":0},{"$f":"IF(AT178>T70,T70-AT178,MIN(-SUM(BK178:$BU178),T70-AT178))","v":0},{"$f":"IF(AU178>U70,U70-AU178,MIN(-SUM(BL178:$BU178),U70-AU178))","v":0},{"$f":"IF(AV178>V70,V70-AV178,MIN(-SUM(BM178:$BU178),V70-AV178))","v":0},{"$f":"IF(AW178>W70,W70-AW178,MIN(-SUM(BN178:$BU178),W70-AW178))","v":0},{"$f":"IF(AX178>X70,X70-AX178,MIN(-SUM(BO178:$BU178),X70-AX178))","v":0},{"$f":"IF(AY178>Y70,Y70-AY178,MIN(-SUM(BP178:$BU178),Y70-AY178))","v":0},{"$f":"IF(AZ178>Z70,Z70-AZ178,MIN(-SUM(BQ178:$BU178),Z70-AZ178))","v":0},{"$f":"IF(BA178>AA70,AA70-BA178,MIN(-SUM(BR178:$BU178),AA70-BA178))","v":0},{"$f":"IF(BB178>AB70,AB70-BB178,MIN(-SUM(BS178:$BU178),AB70-BB178))","v":0},{"$f":"IF(BC178>AC70,AC70-BC178,MIN(-SUM(BT178:$BU178),AC70-BC178))","v":0},{"$f":"IF(BD178>AD70,AD70-BD178,MIN(-SUM(BU178:$BU178),AD70-BD178))","v":0},null,0,0]
["Leavers",{"$f":"B71","v":"2022-01-01"},{"$f":"IF($B179>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B179))+IF(B179<DATE(2020,2,28),0,1)+IF($B179>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B179>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E179+F179+IF(C179=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B179,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C179=1,INPUTS!L$45,IF(C179=0,INPUTS!K$45,IF(C179=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D72)","v":2.9290977171155938E-3},{"$f":"IF(B179>=DATE(2023,2,1),0,IF(E179-D71+D70<0,-(E179-D71+D70),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B179,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D179","v":2.9290977171155938E-3},null,null,null,null,null,90015574.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171123394E-3,{"$f":"SUM(R179:AD179)","v":2.9290977171123394E-3},{"$f":"D179","v":2.9290977171155938E-3},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171123394E-3,{"$f":"SUM(AR179:BD179)","v":2.9290977171123394E-3},{"$f":"D179","v":2.9290977171155938E-3},null,{"$f":"IF(AR179>R71,R71-AR179,MIN(-SUM(BI179:$BU179),R71-AR179))","v":0},{"$f":"IF(AS179>S71,S71-AS179,MIN(-SUM(BJ179:$BU179),S71-AS179))","v":0},{"$f":"IF(AT179>T71,T71-AT179,MIN(-SUM(BK179:$BU179),T71-AT179))","v":0},{"$f":"IF(AU179>U71,U71-AU179,MIN(-SUM(BL179:$BU179),U71-AU179))","v":0},{"$f":"IF(AV179>V71,V71-AV179,MIN(-SUM(BM179:$BU179),V71-AV179))","v":0},{"$f":"IF(AW179>W71,W71-AW179,MIN(-SUM(BN179:$BU179),W71-AW179))","v":0},{"$f":"IF(AX179>X71,X71-AX179,MIN(-SUM(BO179:$BU179),X71-AX179))","v":0},{"$f":"IF(AY179>Y71,Y71-AY179,MIN(-SUM(BP179:$BU179),Y71-AY179))","v":0},{"$f":"IF(AZ179>Z71,Z71-AZ179,MIN(-SUM(BQ179:$BU179),Z71-AZ179))","v":0},{"$f":"IF(BA179>AA71,AA71-BA179,MIN(-SUM(BR179:$BU179),AA71-BA179))","v":0},{"$f":"IF(BB179>AB71,AB71-BB179,MIN(-SUM(BS179:$BU179),AB71-BB179))","v":0},{"$f":"IF(BC179>AC71,AC71-BC179,MIN(-SUM(BT179:$BU179),AC71-BC179))","v":0},{"$f":"IF(BD179>AD71,AD71-BD179,MIN(-SUM(BU179:$BU179),AD71-BD179))","v":0},null,{"$f":"SUM(BH179:BT179)","v":0},0]
["Leavers","2021-12-01",{"$f":"IF($B180>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B180))+IF(B180<DATE(2020,2,28),0,1)+IF($B180>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B180>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E180+F180+IF(C180=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B180,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C180=1,INPUTS!L$45,IF(C180=0,INPUTS!K$45,IF(C180=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D73)","v":2.9290977171155938E-3},{"$f":"IF(B180>=DATE(2023,2,1),0,IF(E180-D72+D71<0,-(E180-D72+D71),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B180,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,89135864.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171123078E-3,2.9290977171123078E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171123078E-3,2.9290977171123078E-3,2.9290977171155938E-3,null,{"$f":"IF(AR180>R72,R72-AR180,MIN(-SUM(BI180:$BU180),R72-AR180))","v":0},{"$f":"IF(AS180>S72,S72-AS180,MIN(-SUM(BJ180:$BU180),S72-AS180))","v":0},{"$f":"IF(AT180>T72,T72-AT180,MIN(-SUM(BK180:$BU180),T72-AT180))","v":0},{"$f":"IF(AU180>U72,U72-AU180,MIN(-SUM(BL180:$BU180),U72-AU180))","v":0},{"$f":"IF(AV180>V72,V72-AV180,MIN(-SUM(BM180:$BU180),V72-AV180))","v":0},{"$f":"IF(AW180>W72,W72-AW180,MIN(-SUM(BN180:$BU180),W72-AW180))","v":0},{"$f":"IF(AX180>X72,X72-AX180,MIN(-SUM(BO180:$BU180),X72-AX180))","v":0},{"$f":"IF(AY180>Y72,Y72-AY180,MIN(-SUM(BP180:$BU180),Y72-AY180))","v":0},{"$f":"IF(AZ180>Z72,Z72-AZ180,MIN(-SUM(BQ180:$BU180),Z72-AZ180))","v":0},{"$f":"IF(BA180>AA72,AA72-BA180,MIN(-SUM(BR180:$BU180),AA72-BA180))","v":0},{"$f":"IF(BB180>AB72,AB72-BB180,MIN(-SUM(BS180:$BU180),AB72-BB180))","v":0},{"$f":"IF(BC180>AC72,AC72-BC180,MIN(-SUM(BT180:$BU180),AC72-BC180))","v":0},{"$f":"IF(BD180>AD72,AD72-BD180,MIN(-SUM(BU180:$BU180),AD72-BD180))","v":0},null,0,0]
["Leavers","2021-11-01",{"$f":"IF($B181>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B181))+IF(B181<DATE(2020,2,28),0,1)+IF($B181>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B181>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E181+F181+IF(C181=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B181,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C181=1,INPUTS!L$45,IF(C181=0,INPUTS!K$45,IF(C181=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D74)","v":2.9290977171155938E-3},{"$f":"IF(B181>=DATE(2023,2,1),0,IF(E181-D73+D72<0,-(E181-D73+D72),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B181,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,88687533.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122909E-3,2.9290977171122909E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122909E-3,2.9290977171122909E-3,2.9290977171155938E-3,null,{"$f":"IF(AR181>R73,R73-AR181,MIN(-SUM(BI181:$BU181),R73-AR181))","v":0},{"$f":"IF(AS181>S73,S73-AS181,MIN(-SUM(BJ181:$BU181),S73-AS181))","v":0},{"$f":"IF(AT181>T73,T73-AT181,MIN(-SUM(BK181:$BU181),T73-AT181))","v":0},{"$f":"IF(AU181>U73,U73-AU181,MIN(-SUM(BL181:$BU181),U73-AU181))","v":0},{"$f":"IF(AV181>V73,V73-AV181,MIN(-SUM(BM181:$BU181),V73-AV181))","v":0},{"$f":"IF(AW181>W73,W73-AW181,MIN(-SUM(BN181:$BU181),W73-AW181))","v":0},{"$f":"IF(AX181>X73,X73-AX181,MIN(-SUM(BO181:$BU181),X73-AX181))","v":0},{"$f":"IF(AY181>Y73,Y73-AY181,MIN(-SUM(BP181:$BU181),Y73-AY181))","v":0},{"$f":"IF(AZ181>Z73,Z73-AZ181,MIN(-SUM(BQ181:$BU181),Z73-AZ181))","v":0},{"$f":"IF(BA181>AA73,AA73-BA181,MIN(-SUM(BR181:$BU181),AA73-BA181))","v":0},{"$f":"IF(BB181>AB73,AB73-BB181,MIN(-SUM(BS181:$BU181),AB73-BB181))","v":0},{"$f":"IF(BC181>AC73,AC73-BC181,MIN(-SUM(BT181:$BU181),AC73-BC181))","v":0},{"$f":"IF(BD181>AD73,AD73-BD181,MIN(-SUM(BU181:$BU181),AD73-BD181))","v":0},null,0,0]
["Leavers","2021-10-01",{"$f":"IF($B182>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B182))+IF(B182<DATE(2020,2,28),0,1)+IF($B182>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B182>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E182+F182+IF(C182=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B182,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C182=1,INPUTS!L$45,IF(C182=0,INPUTS!K$45,IF(C182=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D75)","v":2.9290977171155938E-3},{"$f":"IF(B182>=DATE(2023,2,1),0,IF(E182-D74+D73<0,-(E182-D74+D73),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B182,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,88227060.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122739E-3,2.9290977171122739E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122739E-3,2.9290977171122739E-3,2.9290977171155938E-3,null,{"$f":"IF(AR182>R74,R74-AR182,MIN(-SUM(BI182:$BU182),R74-AR182))","v":0},{"$f":"IF(AS182>S74,S74-AS182,MIN(-SUM(BJ182:$BU182),S74-AS182))","v":0},{"$f":"IF(AT182>T74,T74-AT182,MIN(-SUM(BK182:$BU182),T74-AT182))","v":0},{"$f":"IF(AU182>U74,U74-AU182,MIN(-SUM(BL182:$BU182),U74-AU182))","v":0},{"$f":"IF(AV182>V74,V74-AV182,MIN(-SUM(BM182:$BU182),V74-AV182))","v":0},{"$f":"IF(AW182>W74,W74-AW182,MIN(-SUM(BN182:$BU182),W74-AW182))","v":0},{"$f":"IF(AX182>X74,X74-AX182,MIN(-SUM(BO182:$BU182),X74-AX182))","v":0},{"$f":"IF(AY182>Y74,Y74-AY182,MIN(-SUM(BP182:$BU182),Y74-AY182))","v":0},{"$f":"IF(AZ182>Z74,Z74-AZ182,MIN(-SUM(BQ182:$BU182),Z74-AZ182))","v":0},{"$f":"IF(BA182>AA74,AA74-BA182,MIN(-SUM(BR182:$BU182),AA74-BA182))","v":0},{"$f":"IF(BB182>AB74,AB74-BB182,MIN(-SUM(BS182:$BU182),AB74-BB182))","v":0},{"$f":"IF(BC182>AC74,AC74-BC182,MIN(-SUM(BT182:$BU182),AC74-BC182))","v":0},{"$f":"IF(BD182>AD74,AD74-BD182,MIN(-SUM(BU182:$BU182),AD74-BD182))","v":0},null,0,0]
["Leavers","2021-09-01",{"$f":"IF($B183>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B183))+IF(B183<DATE(2020,2,28),0,1)+IF($B183>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B183>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E183+F183+IF(C183=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B183,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C183=1,INPUTS!L$45,IF(C183=0,INPUTS!K$45,IF(C183=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D76)","v":2.9290977171155938E-3},{"$f":"IF(B183>=DATE(2023,2,1),0,IF(E183-D75+D74<0,-(E183-D75+D74),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B183,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,87676302.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122536E-3,2.9290977171122536E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122536E-3,2.9290977171122536E-3,2.9290977171155938E-3,null,{"$f":"IF(AR183>R75,R75-AR183,MIN(-SUM(BI183:$BU183),R75-AR183))","v":0},{"$f":"IF(AS183>S75,S75-AS183,MIN(-SUM(BJ183:$BU183),S75-AS183))","v":0},{"$f":"IF(AT183>T75,T75-AT183,MIN(-SUM(BK183:$BU183),T75-AT183))","v":0},{"$f":"IF(AU183>U75,U75-AU183,MIN(-SUM(BL183:$BU183),U75-AU183))","v":0},{"$f":"IF(AV183>V75,V75-AV183,MIN(-SUM(BM183:$BU183),V75-AV183))","v":0},{"$f":"IF(AW183>W75,W75-AW183,MIN(-SUM(BN183:$BU183),W75-AW183))","v":0},{"$f":"IF(AX183>X75,X75-AX183,MIN(-SUM(BO183:$BU183),X75-AX183))","v":0},{"$f":"IF(AY183>Y75,Y75-AY183,MIN(-SUM(BP183:$BU183),Y75-AY183))","v":0},{"$f":"IF(AZ183>Z75,Z75-AZ183,MIN(-SUM(BQ183:$BU183),Z75-AZ183))","v":0},{"$f":"IF(BA183>AA75,AA75-BA183,MIN(-SUM(BR183:$BU183),AA75-BA183))","v":0},{"$f":"IF(BB183>AB75,AB75-BB183,MIN(-SUM(BS183:$BU183),AB75-BB183))","v":0},{"$f":"IF(BC183>AC75,AC75-BC183,MIN(-SUM(BT183:$BU183),AC75-BC183))","v":0},{"$f":"IF(BD183>AD75,AD75-BD183,MIN(-SUM(BU183:$BU183),AD75-BD183))","v":0},null,0,0]
["Leavers","2021-08-01",{"$f":"IF($B184>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B184))+IF(B184<DATE(2020,2,28),0,1)+IF($B184>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B184>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E184+F184+IF(C184=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B184,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C184=1,INPUTS!L$45,IF(C184=0,INPUTS!K$45,IF(C184=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D77)","v":2.9290977171155938E-3},{"$f":"IF(B184>=DATE(2023,2,1),0,IF(E184-D76+D75<0,-(E184-D76+D75),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B184,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,87185084.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122345E-3,2.9290977171122345E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122345E-3,2.9290977171122345E-3,2.9290977171155938E-3,null,{"$f":"IF(AR184>R76,R76-AR184,MIN(-SUM(BI184:$BU184),R76-AR184))","v":0},{"$f":"IF(AS184>S76,S76-AS184,MIN(-SUM(BJ184:$BU184),S76-AS184))","v":0},{"$f":"IF(AT184>T76,T76-AT184,MIN(-SUM(BK184:$BU184),T76-AT184))","v":0},{"$f":"IF(AU184>U76,U76-AU184,MIN(-SUM(BL184:$BU184),U76-AU184))","v":0},{"$f":"IF(AV184>V76,V76-AV184,MIN(-SUM(BM184:$BU184),V76-AV184))","v":0},{"$f":"IF(AW184>W76,W76-AW184,MIN(-SUM(BN184:$BU184),W76-AW184))","v":0},{"$f":"IF(AX184>X76,X76-AX184,MIN(-SUM(BO184:$BU184),X76-AX184))","v":0},{"$f":"IF(AY184>Y76,Y76-AY184,MIN(-SUM(BP184:$BU184),Y76-AY184))","v":0},{"$f":"IF(AZ184>Z76,Z76-AZ184,MIN(-SUM(BQ184:$BU184),Z76-AZ184))","v":0},{"$f":"IF(BA184>AA76,AA76-BA184,MIN(-SUM(BR184:$BU184),AA76-BA184))","v":0},{"$f":"IF(BB184>AB76,AB76-BB184,MIN(-SUM(BS184:$BU184),AB76-BB184))","v":0},{"$f":"IF(BC184>AC76,AC76-BC184,MIN(-SUM(BT184:$BU184),AC76-BC184))","v":0},{"$f":"IF(BD184>AD76,AD76-BD184,MIN(-SUM(BU184:$BU184),AD76-BD184))","v":0},null,0,0]
["Leavers","2021-07-01",{"$f":"IF($B185>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B185))+IF(B185<DATE(2020,2,28),0,1)+IF($B185>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B185>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E185+F185+IF(C185=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B185,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C185=1,INPUTS!L$45,IF(C185=0,INPUTS!K$45,IF(C185=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D78)","v":2.9290977171155938E-3},{"$f":"IF(B185>=DATE(2023,2,1),0,IF(E185-D77+D76<0,-(E185-D77+D76),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B185,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,86610744.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122119E-3,2.9290977171122119E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122119E-3,2.9290977171122119E-3,2.9290977171155938E-3,null,{"$f":"IF(AR185>R77,R77-AR185,MIN(-SUM(BI185:$BU185),R77-AR185))","v":0},{"$f":"IF(AS185>S77,S77-AS185,MIN(-SUM(BJ185:$BU185),S77-AS185))","v":0},{"$f":"IF(AT185>T77,T77-AT185,MIN(-SUM(BK185:$BU185),T77-AT185))","v":0},{"$f":"IF(AU185>U77,U77-AU185,MIN(-SUM(BL185:$BU185),U77-AU185))","v":0},{"$f":"IF(AV185>V77,V77-AV185,MIN(-SUM(BM185:$BU185),V77-AV185))","v":0},{"$f":"IF(AW185>W77,W77-AW185,MIN(-SUM(BN185:$BU185),W77-AW185))","v":0},{"$f":"IF(AX185>X77,X77-AX185,MIN(-SUM(BO185:$BU185),X77-AX185))","v":0},{"$f":"IF(AY185>Y77,Y77-AY185,MIN(-SUM(BP185:$BU185),Y77-AY185))","v":0},{"$f":"IF(AZ185>Z77,Z77-AZ185,MIN(-SUM(BQ185:$BU185),Z77-AZ185))","v":0},{"$f":"IF(BA185>AA77,AA77-BA185,MIN(-SUM(BR185:$BU185),AA77-BA185))","v":0},{"$f":"IF(BB185>AB77,AB77-BB185,MIN(-SUM(BS185:$BU185),AB77-BB185))","v":0},{"$f":"IF(BC185>AC77,AC77-BC185,MIN(-SUM(BT185:$BU185),AC77-BC185))","v":0},{"$f":"IF(BD185>AD77,AD77-BD185,MIN(-SUM(BU185:$BU185),AD77-BD185))","v":0},null,0,0]
["Leavers","2021-06-01",{"$f":"IF($B186>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B186))+IF(B186<DATE(2020,2,28),0,1)+IF($B186>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B186>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E186+F186+IF(C186=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B186,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C186=1,INPUTS!L$45,IF(C186=0,INPUTS!K$45,IF(C186=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D79)","v":2.9290977171155938E-3},{"$f":"IF(B186>=DATE(2023,2,1),0,IF(E186-D78+D77<0,-(E186-D78+D77),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B186,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,85946054.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171121859E-3,2.9290977171121859E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171121859E-3,2.9290977171121859E-3,2.9290977171155938E-3,null,{"$f":"IF(AR186>R78,R78-AR186,MIN(-SUM(BI186:$BU186),R78-AR186))","v":0},{"$f":"IF(AS186>S78,S78-AS186,MIN(-SUM(BJ186:$BU186),S78-AS186))","v":0},{"$f":"IF(AT186>T78,T78-AT186,MIN(-SUM(BK186:$BU186),T78-AT186))","v":0},{"$f":"IF(AU186>U78,U78-AU186,MIN(-SUM(BL186:$BU186),U78-AU186))","v":0},{"$f":"IF(AV186>V78,V78-AV186,MIN(-SUM(BM186:$BU186),V78-AV186))","v":0},{"$f":"IF(AW186>W78,W78-AW186,MIN(-SUM(BN186:$BU186),W78-AW186))","v":0},{"$f":"IF(AX186>X78,X78-AX186,MIN(-SUM(BO186:$BU186),X78-AX186))","v":0},{"$f":"IF(AY186>Y78,Y78-AY186,MIN(-SUM(BP186:$BU186),Y78-AY186))","v":0},{"$f":"IF(AZ186>Z78,Z78-AZ186,MIN(-SUM(BQ186:$BU186),Z78-AZ186))","v":0},{"$f":"IF(BA186>AA78,AA78-BA186,MIN(-SUM(BR186:$BU186),AA78-BA186))","v":0},{"$f":"IF(BB186>AB78,AB78-BB186,MIN(-SUM(BS186:$BU186),AB78-BB186))","v":0},{"$f":"IF(BC186>AC78,AC78-BC186,MIN(-SUM(BT186:$BU186),AC78-BC186))","v":0},{"$f":"IF(BD186>AD78,AD78-BD186,MIN(-SUM(BU186:$BU186),AD78-BD186))","v":0},null,0,0]
["Leavers","2021-05-01",{"$f":"IF($B187>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B187))+IF(B187<DATE(2020,2,28),0,1)+IF($B187>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B187>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E187+F187+IF(C187=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B187,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C187=1,INPUTS!L$45,IF(C187=0,INPUTS!K$45,IF(C187=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D80)","v":2.9290977171155938E-3},{"$f":"IF(B187>=DATE(2023,2,1),0,IF(E187-D79+D78<0,-(E187-D79+D78),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B187,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,85469123.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171121668E-3,2.9290977171121668E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171121668E-3,2.9290977171121668E-3,2.9290977171155938E-3,null,{"$f":"IF(AR187>R79,R79-AR187,MIN(-SUM(BI187:$BU187),R79-AR187))","v":0},{"$f":"IF(AS187>S79,S79-AS187,MIN(-SUM(BJ187:$BU187),S79-AS187))","v":0},{"$f":"IF(AT187>T79,T79-AT187,MIN(-SUM(BK187:$BU187),T79-AT187))","v":0},{"$f":"IF(AU187>U79,U79-AU187,MIN(-SUM(BL187:$BU187),U79-AU187))","v":0},{"$f":"IF(AV187>V79,V79-AV187,MIN(-SUM(BM187:$BU187),V79-AV187))","v":0},{"$f":"IF(AW187>W79,W79-AW187,MIN(-SUM(BN187:$BU187),W79-AW187))","v":0},{"$f":"IF(AX187>X79,X79-AX187,MIN(-SUM(BO187:$BU187),X79-AX187))","v":0},{"$f":"IF(AY187>Y79,Y79-AY187,MIN(-SUM(BP187:$BU187),Y79-AY187))","v":0},{"$f":"IF(AZ187>Z79,Z79-AZ187,MIN(-SUM(BQ187:$BU187),Z79-AZ187))","v":0},{"$f":"IF(BA187>AA79,AA79-BA187,MIN(-SUM(BR187:$BU187),AA79-BA187))","v":0},{"$f":"IF(BB187>AB79,AB79-BB187,MIN(-SUM(BS187:$BU187),AB79-BB187))","v":0},{"$f":"IF(BC187>AC79,AC79-BC187,MIN(-SUM(BT187:$BU187),AC79-BC187))","v":0},{"$f":"IF(BD187>AD79,AD79-BD187,MIN(-SUM(BU187:$BU187),AD79-BD187))","v":0},null,0,0]
["Leavers","2021-04-01",{"$f":"IF($B188>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B188))+IF(B188<DATE(2020,2,28),0,1)+IF($B188>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B188>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E188+F188+IF(C188=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B188,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C188=1,INPUTS!L$45,IF(C188=0,INPUTS!K$45,IF(C188=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D81)","v":2.9290977171155938E-3},{"$f":"IF(B188>=DATE(2023,2,1),0,IF(E188-D80+D79<0,-(E188-D80+D79),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B188,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,84938970.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171121456E-3,2.9290977171121456E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171121456E-3,2.9290977171121456E-3,2.9290977171155938E-3,null,{"$f":"IF(AR188>R80,R80-AR188,MIN(-SUM(BI188:$BU188),R80-AR188))","v":0},{"$f":"IF(AS188>S80,S80-AS188,MIN(-SUM(BJ188:$BU188),S80-AS188))","v":0},{"$f":"IF(AT188>T80,T80-AT188,MIN(-SUM(BK188:$BU188),T80-AT188))","v":0},{"$f":"IF(AU188>U80,U80-AU188,MIN(-SUM(BL188:$BU188),U80-AU188))","v":0},{"$f":"IF(AV188>V80,V80-AV188,MIN(-SUM(BM188:$BU188),V80-AV188))","v":0},{"$f":"IF(AW188>W80,W80-AW188,MIN(-SUM(BN188:$BU188),W80-AW188))","v":0},{"$f":"IF(AX188>X80,X80-AX188,MIN(-SUM(BO188:$BU188),X80-AX188))","v":0},{"$f":"IF(AY188>Y80,Y80-AY188,MIN(-SUM(BP188:$BU188),Y80-AY188))","v":0},{"$f":"IF(AZ188>Z80,Z80-AZ188,MIN(-SUM(BQ188:$BU188),Z80-AZ188))","v":0},{"$f":"IF(BA188>AA80,AA80-BA188,MIN(-SUM(BR188:$BU188),AA80-BA188))","v":0},{"$f":"IF(BB188>AB80,AB80-BB188,MIN(-SUM(BS188:$BU188),AB80-BB188))","v":0},{"$f":"IF(BC188>AC80,AC80-BC188,MIN(-SUM(BT188:$BU188),AC80-BC188))","v":0},{"$f":"IF(BD188>AD80,AD80-BD188,MIN(-SUM(BU188:$BU188),AD80-BD188))","v":0},null,0,0]
["Leavers","2021-03-01",{"$f":"IF($B189>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B189))+IF(B189<DATE(2020,2,28),0,1)+IF($B189>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B189>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E189+F189+IF(C189=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B189,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C189=1,INPUTS!L$45,IF(C189=0,INPUTS!K$45,IF(C189=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D82)","v":2.9290977171155938E-3},{"$f":"IF(B189>=DATE(2023,2,1),0,IF(E189-D81+D80<0,-(E189-D81+D80),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B189,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,84416617.543185338,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171121243E-3,2.9290977171121243E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171121243E-3,2.9290977171121243E-3,2.9290977171155938E-3,null,{"$f":"IF(AR189>R81,R81-AR189,MIN(-SUM(BI189:$BU189),R81-AR189))","v":0},{"$f":"IF(AS189>S81,S81-AS189,MIN(-SUM(BJ189:$BU189),S81-AS189))","v":0},{"$f":"IF(AT189>T81,T81-AT189,MIN(-SUM(BK189:$BU189),T81-AT189))","v":0},{"$f":"IF(AU189>U81,U81-AU189,MIN(-SUM(BL189:$BU189),U81-AU189))","v":0},{"$f":"IF(AV189>V81,V81-AV189,MIN(-SUM(BM189:$BU189),V81-AV189))","v":0},{"$f":"IF(AW189>W81,W81-AW189,MIN(-SUM(BN189:$BU189),W81-AW189))","v":0},{"$f":"IF(AX189>X81,X81-AX189,MIN(-SUM(BO189:$BU189),X81-AX189))","v":0},{"$f":"IF(AY189>Y81,Y81-AY189,MIN(-SUM(BP189:$BU189),Y81-AY189))","v":0},{"$f":"IF(AZ189>Z81,Z81-AZ189,MIN(-SUM(BQ189:$BU189),Z81-AZ189))","v":0},{"$f":"IF(BA189>AA81,AA81-BA189,MIN(-SUM(BR189:$BU189),AA81-BA189))","v":0},{"$f":"IF(BB189>AB81,AB81-BB189,MIN(-SUM(BS189:$BU189),AB81-BB189))","v":0},{"$f":"IF(BC189>AC81,AC81-BC189,MIN(-SUM(BT189:$BU189),AC81-BC189))","v":0},{"$f":"IF(BD189>AD81,AD81-BD189,MIN(-SUM(BU189:$BU189),AD81-BD189))","v":0},null,0,0]
["Leavers","2021-02-01",{"$f":"IF($B190>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B190))+IF(B190<DATE(2020,2,28),0,1)+IF($B190>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B190>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E190+F190+IF(C190=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B190,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C190=1,INPUTS!L$45,IF(C190=0,INPUTS!K$45,IF(C190=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D83)","v":2.9290977171155938E-3},{"$f":"IF(B190>=DATE(2023,2,1),0,IF(E190-D82+D81<0,-(E190-D82+D81),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B190,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,82606690.426589563,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717112048E-3,2.929097717112048E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717112048E-3,2.929097717112048E-3,2.9290977171155938E-3,null,{"$f":"IF(AR190>R82,R82-AR190,MIN(-SUM(BI190:$BU190),R82-AR190))","v":0},{"$f":"IF(AS190>S82,S82-AS190,MIN(-SUM(BJ190:$BU190),S82-AS190))","v":0},{"$f":"IF(AT190>T82,T82-AT190,MIN(-SUM(BK190:$BU190),T82-AT190))","v":0},{"$f":"IF(AU190>U82,U82-AU190,MIN(-SUM(BL190:$BU190),U82-AU190))","v":0},{"$f":"IF(AV190>V82,V82-AV190,MIN(-SUM(BM190:$BU190),V82-AV190))","v":0},{"$f":"IF(AW190>W82,W82-AW190,MIN(-SUM(BN190:$BU190),W82-AW190))","v":0},{"$f":"IF(AX190>X82,X82-AX190,MIN(-SUM(BO190:$BU190),X82-AX190))","v":0},{"$f":"IF(AY190>Y82,Y82-AY190,MIN(-SUM(BP190:$BU190),Y82-AY190))","v":0},{"$f":"IF(AZ190>Z82,Z82-AZ190,MIN(-SUM(BQ190:$BU190),Z82-AZ190))","v":0},{"$f":"IF(BA190>AA82,AA82-BA190,MIN(-SUM(BR190:$BU190),AA82-BA190))","v":0},{"$f":"IF(BB190>AB82,AB82-BB190,MIN(-SUM(BS190:$BU190),AB82-BB190))","v":0},{"$f":"IF(BC190>AC82,AC82-BC190,MIN(-SUM(BT190:$BU190),AC82-BC190))","v":0},{"$f":"IF(BD190>AD82,AD82-BD190,MIN(-SUM(BU190:$BU190),AD82-BD190))","v":0},null,0,0]
["Leavers","2021-01-01",{"$f":"IF($B191>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B191))+IF(B191<DATE(2020,2,28),0,1)+IF($B191>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B191>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E191+F191+IF(C191=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B191,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C191=1,INPUTS!L$45,IF(C191=0,INPUTS!K$45,IF(C191=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D84)","v":2.9290977171155938E-3},{"$f":"IF(B191>=DATE(2023,2,1),0,IF(E191-D83+D82<0,-(E191-D83+D82),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B191,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,81413504.012690127,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717111996E-3,2.929097717111996E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717111996E-3,2.929097717111996E-3,2.9290977171155938E-3,null,{"$f":"IF(AR191>R83,R83-AR191,MIN(-SUM(BI191:$BU191),R83-AR191))","v":0},{"$f":"IF(AS191>S83,S83-AS191,MIN(-SUM(BJ191:$BU191),S83-AS191))","v":0},{"$f":"IF(AT191>T83,T83-AT191,MIN(-SUM(BK191:$BU191),T83-AT191))","v":0},{"$f":"IF(AU191>U83,U83-AU191,MIN(-SUM(BL191:$BU191),U83-AU191))","v":0},{"$f":"IF(AV191>V83,V83-AV191,MIN(-SUM(BM191:$BU191),V83-AV191))","v":0},{"$f":"IF(AW191>W83,W83-AW191,MIN(-SUM(BN191:$BU191),W83-AW191))","v":0},{"$f":"IF(AX191>X83,X83-AX191,MIN(-SUM(BO191:$BU191),X83-AX191))","v":0},{"$f":"IF(AY191>Y83,Y83-AY191,MIN(-SUM(BP191:$BU191),Y83-AY191))","v":0},{"$f":"IF(AZ191>Z83,Z83-AZ191,MIN(-SUM(BQ191:$BU191),Z83-AZ191))","v":0},{"$f":"IF(BA191>AA83,AA83-BA191,MIN(-SUM(BR191:$BU191),AA83-BA191))","v":0},{"$f":"IF(BB191>AB83,AB83-BB191,MIN(-SUM(BS191:$BU191),AB83-BB191))","v":0},{"$f":"IF(BC191>AC83,AC83-BC191,MIN(-SUM(BT191:$BU191),AC83-BC191))","v":0},{"$f":"IF(BD191>AD83,AD83-BD191,MIN(-SUM(BU191:$BU191),AD83-BD191))","v":0},null,0,0]
["Leavers","2020-12-01",{"$f":"IF($B192>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B192))+IF(B192<DATE(2020,2,28),0,1)+IF($B192>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B192>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E192+F192+IF(C192=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B192,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C192=1,INPUTS!L$45,IF(C192=0,INPUTS!K$45,IF(C192=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D85)","v":2.9290977171155938E-3},{"$f":"IF(B192>=DATE(2023,2,1),0,IF(E192-D84+D83<0,-(E192-D84+D83),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B192,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,79475384.669869706,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171119083E-3,2.9290977171119083E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171119083E-3,2.9290977171119083E-3,2.9290977171155938E-3,null,{"$f":"IF(AR192>R84,R84-AR192,MIN(-SUM(BI192:$BU192),R84-AR192))","v":0},{"$f":"IF(AS192>S84,S84-AS192,MIN(-SUM(BJ192:$BU192),S84-AS192))","v":0},{"$f":"IF(AT192>T84,T84-AT192,MIN(-SUM(BK192:$BU192),T84-AT192))","v":0},{"$f":"IF(AU192>U84,U84-AU192,MIN(-SUM(BL192:$BU192),U84-AU192))","v":0},{"$f":"IF(AV192>V84,V84-AV192,MIN(-SUM(BM192:$BU192),V84-AV192))","v":0},{"$f":"IF(AW192>W84,W84-AW192,MIN(-SUM(BN192:$BU192),W84-AW192))","v":0},{"$f":"IF(AX192>X84,X84-AX192,MIN(-SUM(BO192:$BU192),X84-AX192))","v":0},{"$f":"IF(AY192>Y84,Y84-AY192,MIN(-SUM(BP192:$BU192),Y84-AY192))","v":0},{"$f":"IF(AZ192>Z84,Z84-AZ192,MIN(-SUM(BQ192:$BU192),Z84-AZ192))","v":0},{"$f":"IF(BA192>AA84,AA84-BA192,MIN(-SUM(BR192:$BU192),AA84-BA192))","v":0},{"$f":"IF(BB192>AB84,AB84-BB192,MIN(-SUM(BS192:$BU192),AB84-BB192))","v":0},{"$f":"IF(BC192>AC84,AC84-BC192,MIN(-SUM(BT192:$BU192),AC84-BC192))","v":0},{"$f":"IF(BD192>AD84,AD84-BD192,MIN(-SUM(BU192:$BU192),AD84-BD192))","v":0},null,0,0]
["Leavers","2020-11-01",{"$f":"IF($B193>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B193))+IF(B193<DATE(2020,2,28),0,1)+IF($B193>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B193>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E193+F193+IF(C193=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B193,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C193=1,INPUTS!L$45,IF(C193=0,INPUTS!K$45,IF(C193=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D86)","v":2.9290977171155938E-3},{"$f":"IF(B193>=DATE(2023,2,1),0,IF(E193-D85+D84<0,-(E193-D85+D84),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B193,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,78008008.280696526,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717111839E-3,2.929097717111839E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717111839E-3,2.929097717111839E-3,2.9290977171155938E-3,null,{"$f":"IF(AR193>R85,R85-AR193,MIN(-SUM(BI193:$BU193),R85-AR193))","v":0},{"$f":"IF(AS193>S85,S85-AS193,MIN(-SUM(BJ193:$BU193),S85-AS193))","v":0},{"$f":"IF(AT193>T85,T85-AT193,MIN(-SUM(BK193:$BU193),T85-AT193))","v":0},{"$f":"IF(AU193>U85,U85-AU193,MIN(-SUM(BL193:$BU193),U85-AU193))","v":0},{"$f":"IF(AV193>V85,V85-AV193,MIN(-SUM(BM193:$BU193),V85-AV193))","v":0},{"$f":"IF(AW193>W85,W85-AW193,MIN(-SUM(BN193:$BU193),W85-AW193))","v":0},{"$f":"IF(AX193>X85,X85-AX193,MIN(-SUM(BO193:$BU193),X85-AX193))","v":0},{"$f":"IF(AY193>Y85,Y85-AY193,MIN(-SUM(BP193:$BU193),Y85-AY193))","v":0},{"$f":"IF(AZ193>Z85,Z85-AZ193,MIN(-SUM(BQ193:$BU193),Z85-AZ193))","v":0},{"$f":"IF(BA193>AA85,AA85-BA193,MIN(-SUM(BR193:$BU193),AA85-BA193))","v":0},{"$f":"IF(BB193>AB85,AB85-BB193,MIN(-SUM(BS193:$BU193),AB85-BB193))","v":0},{"$f":"IF(BC193>AC85,AC85-BC193,MIN(-SUM(BT193:$BU193),AC85-BC193))","v":0},{"$f":"IF(BD193>AD85,AD85-BD193,MIN(-SUM(BU193:$BU193),AD85-BD193))","v":0},null,0,0]
["Leavers","2020-10-01",{"$f":"IF($B194>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B194))+IF(B194<DATE(2020,2,28),0,1)+IF($B194>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B194>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E194+F194+IF(C194=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B194,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C194=1,INPUTS!L$45,IF(C194=0,INPUTS!K$45,IF(C194=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D87)","v":2.9290977171155938E-3},{"$f":"IF(B194>=DATE(2023,2,1),0,IF(E194-D86+D85<0,-(E194-D86+D85),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B194,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,76713319.150068194,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171117756E-3,2.9290977171117756E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N86,0,$D194*R86*R$4/$P194)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.9290977171117756E-3,2.9290977171117756E-3,2.9290977171155938E-3,null,{"$f":"IF(AR194>R86,R86-AR194,MIN(-SUM(BI194:$BU194),R86-AR194))","v":0},{"$f":"IF(AS194>S86,S86-AS194,MIN(-SUM(BJ194:$BU194),S86-AS194))","v":0},{"$f":"IF(AT194>T86,T86-AT194,MIN(-SUM(BK194:$BU194),T86-AT194))","v":0},{"$f":"IF(AU194>U86,U86-AU194,MIN(-SUM(BL194:$BU194),U86-AU194))","v":0},{"$f":"IF(AV194>V86,V86-AV194,MIN(-SUM(BM194:$BU194),V86-AV194))","v":0},{"$f":"IF(AW194>W86,W86-AW194,MIN(-SUM(BN194:$BU194),W86-AW194))","v":0},{"$f":"IF(AX194>X86,X86-AX194,MIN(-SUM(BO194:$BU194),X86-AX194))","v":0},{"$f":"IF(AY194>Y86,Y86-AY194,MIN(-SUM(BP194:$BU194),Y86-AY194))","v":0},{"$f":"IF(AZ194>Z86,Z86-AZ194,MIN(-SUM(BQ194:$BU194),Z86-AZ194))","v":0},{"$f":"IF(BA194>AA86,AA86-BA194,MIN(-SUM(BR194:$BU194),AA86-BA194))","v":0},{"$f":"IF(BB194>AB86,AB86-BB194,MIN(-SUM(BS194:$BU194),AB86-BB194))","v":0},{"$f":"IF(BC194>AC86,AC86-BC194,MIN(-SUM(BT194:$BU194),AC86-BC194))","v":0},{"$f":"IF(BD194>AD86,AD86-BD194,MIN(-SUM(BU194:$BU194),AD86-BD194))","v":0},null,0,0]
["Leavers","2020-09-01",{"$f":"IF($B195>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B195))+IF(B195<DATE(2020,2,28),0,1)+IF($B195>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B195>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E195+F195+IF(C195=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B195,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C195=1,INPUTS!L$45,IF(C195=0,INPUTS!K$45,IF(C195=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D88)","v":2.9290977171155938E-3},{"$f":"IF(B195>=DATE(2023,2,1),0,IF(E195-D87+D86<0,-(E195-D87+D86),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B195,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,74551712.268209666,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171116646E-3,2.9290977171116646E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171116646E-3,2.9290977171116646E-3,2.9290977171155938E-3,null,{"$f":"IF(AR195>R87,R87-AR195,MIN(-SUM(BI195:$BU195),R87-AR195))","v":0},{"$f":"IF(AS195>S87,S87-AS195,MIN(-SUM(BJ195:$BU195),S87-AS195))","v":0},{"$f":"IF(AT195>T87,T87-AT195,MIN(-SUM(BK195:$BU195),T87-AT195))","v":0},{"$f":"IF(AU195>U87,U87-AU195,MIN(-SUM(BL195:$BU195),U87-AU195))","v":0},{"$f":"IF(AV195>V87,V87-AV195,MIN(-SUM(BM195:$BU195),V87-AV195))","v":0},{"$f":"IF(AW195>W87,W87-AW195,MIN(-SUM(BN195:$BU195),W87-AW195))","v":0},{"$f":"IF(AX195>X87,X87-AX195,MIN(-SUM(BO195:$BU195),X87-AX195))","v":0},{"$f":"IF(AY195>Y87,Y87-AY195,MIN(-SUM(BP195:$BU195),Y87-AY195))","v":0},{"$f":"IF(AZ195>Z87,Z87-AZ195,MIN(-SUM(BQ195:$BU195),Z87-AZ195))","v":0},{"$f":"IF(BA195>AA87,AA87-BA195,MIN(-SUM(BR195:$BU195),AA87-BA195))","v":0},{"$f":"IF(BB195>AB87,AB87-BB195,MIN(-SUM(BS195:$BU195),AB87-BB195))","v":0},{"$f":"IF(BC195>AC87,AC87-BC195,MIN(-SUM(BT195:$BU195),AC87-BC195))","v":0},{"$f":"IF(BD195>AD87,AD87-BD195,MIN(-SUM(BU195:$BU195),AD87-BD195))","v":0},null,0,0]
["Leavers","2020-08-01",{"$f":"IF($B196>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B196))+IF(B196<DATE(2020,2,28),0,1)+IF($B196>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B196>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E196+F196+IF(C196=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B196,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C196=1,INPUTS!L$45,IF(C196=0,INPUTS!K$45,IF(C196=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D89)","v":2.9290977171155938E-3},{"$f":"IF(B196>=DATE(2023,2,1),0,IF(E196-D88+D87<0,-(E196-D88+D87),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B196,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,73475356.826551542,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171116065E-3,2.9290977171116065E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171116065E-3,2.9290977171116065E-3,2.9290977171155938E-3,null,{"$f":"IF(AR196>R88,R88-AR196,MIN(-SUM(BI196:$BU196),R88-AR196))","v":0},{"$f":"IF(AS196>S88,S88-AS196,MIN(-SUM(BJ196:$BU196),S88-AS196))","v":0},{"$f":"IF(AT196>T88,T88-AT196,MIN(-SUM(BK196:$BU196),T88-AT196))","v":0},{"$f":"IF(AU196>U88,U88-AU196,MIN(-SUM(BL196:$BU196),U88-AU196))","v":0},{"$f":"IF(AV196>V88,V88-AV196,MIN(-SUM(BM196:$BU196),V88-AV196))","v":0},{"$f":"IF(AW196>W88,W88-AW196,MIN(-SUM(BN196:$BU196),W88-AW196))","v":0},{"$f":"IF(AX196>X88,X88-AX196,MIN(-SUM(BO196:$BU196),X88-AX196))","v":0},{"$f":"IF(AY196>Y88,Y88-AY196,MIN(-SUM(BP196:$BU196),Y88-AY196))","v":0},{"$f":"IF(AZ196>Z88,Z88-AZ196,MIN(-SUM(BQ196:$BU196),Z88-AZ196))","v":0},{"$f":"IF(BA196>AA88,AA88-BA196,MIN(-SUM(BR196:$BU196),AA88-BA196))","v":0},{"$f":"IF(BB196>AB88,AB88-BB196,MIN(-SUM(BS196:$BU196),AB88-BB196))","v":0},{"$f":"IF(BC196>AC88,AC88-BC196,MIN(-SUM(BT196:$BU196),AC88-BC196))","v":0},{"$f":"IF(BD196>AD88,AD88-BD196,MIN(-SUM(BU196:$BU196),AD88-BD196))","v":0},null,0,0]
["Leavers","2020-07-01",{"$f":"IF($B197>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B197))+IF(B197<DATE(2020,2,28),0,1)+IF($B197>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B197>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E197+F197+IF(C197=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B197,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C197=1,INPUTS!L$45,IF(C197=0,INPUTS!K$45,IF(C197=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D90)","v":2.9290977171155938E-3},{"$f":"IF(B197>=DATE(2023,2,1),0,IF(E197-D89+D88<0,-(E197-D89+D88),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B197,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,71946067.219553679,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171115224E-3,2.9290977171115224E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171115224E-3,2.9290977171115224E-3,2.9290977171155938E-3,null,{"$f":"IF(AR197>R89,R89-AR197,MIN(-SUM(BI197:$BU197),R89-AR197))","v":0},{"$f":"IF(AS197>S89,S89-AS197,MIN(-SUM(BJ197:$BU197),S89-AS197))","v":0},{"$f":"IF(AT197>T89,T89-AT197,MIN(-SUM(BK197:$BU197),T89-AT197))","v":0},{"$f":"IF(AU197>U89,U89-AU197,MIN(-SUM(BL197:$BU197),U89-AU197))","v":0},{"$f":"IF(AV197>V89,V89-AV197,MIN(-SUM(BM197:$BU197),V89-AV197))","v":0},{"$f":"IF(AW197>W89,W89-AW197,MIN(-SUM(BN197:$BU197),W89-AW197))","v":0},{"$f":"IF(AX197>X89,X89-AX197,MIN(-SUM(BO197:$BU197),X89-AX197))","v":0},{"$f":"IF(AY197>Y89,Y89-AY197,MIN(-SUM(BP197:$BU197),Y89-AY197))","v":0},{"$f":"IF(AZ197>Z89,Z89-AZ197,MIN(-SUM(BQ197:$BU197),Z89-AZ197))","v":0},{"$f":"IF(BA197>AA89,AA89-BA197,MIN(-SUM(BR197:$BU197),AA89-BA197))","v":0},{"$f":"IF(BB197>AB89,AB89-BB197,MIN(-SUM(BS197:$BU197),AB89-BB197))","v":0},{"$f":"IF(BC197>AC89,AC89-BC197,MIN(-SUM(BT197:$BU197),AC89-BC197))","v":0},{"$f":"IF(BD197>AD89,AD89-BD197,MIN(-SUM(BU197:$BU197),AD89-BD197))","v":0},null,0,0]
["Leavers","2020-06-01",{"$f":"IF($B198>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B198))+IF(B198<DATE(2020,2,28),0,1)+IF($B198>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B198>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E198+F198+IF(C198=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B198,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C198=1,INPUTS!L$45,IF(C198=0,INPUTS!K$45,IF(C198=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D91)","v":2.9290977171155938E-3},{"$f":"IF(B198>=DATE(2023,2,1),0,IF(E198-D90+D89<0,-(E198-D90+D89),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B198,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,70326789.371977806,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171114287E-3,2.9290977171114287E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171114287E-3,2.9290977171114287E-3,2.9290977171155938E-3,null,{"$f":"IF(AR198>R90,R90-AR198,MIN(-SUM(BI198:$BU198),R90-AR198))","v":0},{"$f":"IF(AS198>S90,S90-AS198,MIN(-SUM(BJ198:$BU198),S90-AS198))","v":0},{"$f":"IF(AT198>T90,T90-AT198,MIN(-SUM(BK198:$BU198),T90-AT198))","v":0},{"$f":"IF(AU198>U90,U90-AU198,MIN(-SUM(BL198:$BU198),U90-AU198))","v":0},{"$f":"IF(AV198>V90,V90-AV198,MIN(-SUM(BM198:$BU198),V90-AV198))","v":0},{"$f":"IF(AW198>W90,W90-AW198,MIN(-SUM(BN198:$BU198),W90-AW198))","v":0},{"$f":"IF(AX198>X90,X90-AX198,MIN(-SUM(BO198:$BU198),X90-AX198))","v":0},{"$f":"IF(AY198>Y90,Y90-AY198,MIN(-SUM(BP198:$BU198),Y90-AY198))","v":0},{"$f":"IF(AZ198>Z90,Z90-AZ198,MIN(-SUM(BQ198:$BU198),Z90-AZ198))","v":0},{"$f":"IF(BA198>AA90,AA90-BA198,MIN(-SUM(BR198:$BU198),AA90-BA198))","v":0},{"$f":"IF(BB198>AB90,AB90-BB198,MIN(-SUM(BS198:$BU198),AB90-BB198))","v":0},{"$f":"IF(BC198>AC90,AC90-BC198,MIN(-SUM(BT198:$BU198),AC90-BC198))","v":0},{"$f":"IF(BD198>AD90,AD90-BD198,MIN(-SUM(BU198:$BU198),AD90-BD198))","v":0},null,0,0]
["Leavers","2020-05-01",{"$f":"IF($B199>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B199))+IF(B199<DATE(2020,2,28),0,1)+IF($B199>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B199>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E199+F199+IF(C199=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B199,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C199=1,INPUTS!L$45,IF(C199=0,INPUTS!K$45,IF(C199=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D92)","v":2.9290977171155938E-3},{"$f":"IF(B199>=DATE(2023,2,1),0,IF(E199-D91+D90<0,-(E199-D91+D90),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B199,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,68929599.729683027,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171113441E-3,2.9290977171113441E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171113441E-3,2.9290977171113441E-3,2.9290977171155938E-3,null,{"$f":"IF(AR199>R91,R91-AR199,MIN(-SUM(BI199:$BU199),R91-AR199))","v":0},{"$f":"IF(AS199>S91,S91-AS199,MIN(-SUM(BJ199:$BU199),S91-AS199))","v":0},{"$f":"IF(AT199>T91,T91-AT199,MIN(-SUM(BK199:$BU199),T91-AT199))","v":0},{"$f":"IF(AU199>U91,U91-AU199,MIN(-SUM(BL199:$BU199),U91-AU199))","v":0},{"$f":"IF(AV199>V91,V91-AV199,MIN(-SUM(BM199:$BU199),V91-AV199))","v":0},{"$f":"IF(AW199>W91,W91-AW199,MIN(-SUM(BN199:$BU199),W91-AW199))","v":0},{"$f":"IF(AX199>X91,X91-AX199,MIN(-SUM(BO199:$BU199),X91-AX199))","v":0},{"$f":"IF(AY199>Y91,Y91-AY199,MIN(-SUM(BP199:$BU199),Y91-AY199))","v":0},{"$f":"IF(AZ199>Z91,Z91-AZ199,MIN(-SUM(BQ199:$BU199),Z91-AZ199))","v":0},{"$f":"IF(BA199>AA91,AA91-BA199,MIN(-SUM(BR199:$BU199),AA91-BA199))","v":0},{"$f":"IF(BB199>AB91,AB91-BB199,MIN(-SUM(BS199:$BU199),AB91-BB199))","v":0},{"$f":"IF(BC199>AC91,AC91-BC199,MIN(-SUM(BT199:$BU199),AC91-BC199))","v":0},{"$f":"IF(BD199>AD91,AD91-BD199,MIN(-SUM(BU199:$BU199),AD91-BD199))","v":0},null,0,0]
["Leavers","2020-04-01",{"$f":"IF($B200>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B200))+IF(B200<DATE(2020,2,28),0,1)+IF($B200>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B200>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E200+F200+IF(C200=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B200,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C200=1,INPUTS!L$45,IF(C200=0,INPUTS!K$45,IF(C200=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D93)","v":2.9290977171155938E-3},{"$f":"IF(B200>=DATE(2023,2,1),0,IF(E200-D92+D91<0,-(E200-D92+D91),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B200,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,67507238.579606339,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171112548E-3,2.9290977171112548E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171112548E-3,2.9290977171112548E-3,2.9290977171155938E-3,null,{"$f":"IF(AR200>R92,R92-AR200,MIN(-SUM(BI200:$BU200),R92-AR200))","v":0},{"$f":"IF(AS200>S92,S92-AS200,MIN(-SUM(BJ200:$BU200),S92-AS200))","v":0},{"$f":"IF(AT200>T92,T92-AT200,MIN(-SUM(BK200:$BU200),T92-AT200))","v":0},{"$f":"IF(AU200>U92,U92-AU200,MIN(-SUM(BL200:$BU200),U92-AU200))","v":0},{"$f":"IF(AV200>V92,V92-AV200,MIN(-SUM(BM200:$BU200),V92-AV200))","v":0},{"$f":"IF(AW200>W92,W92-AW200,MIN(-SUM(BN200:$BU200),W92-AW200))","v":0},{"$f":"IF(AX200>X92,X92-AX200,MIN(-SUM(BO200:$BU200),X92-AX200))","v":0},{"$f":"IF(AY200>Y92,Y92-AY200,MIN(-SUM(BP200:$BU200),Y92-AY200))","v":0},{"$f":"IF(AZ200>Z92,Z92-AZ200,MIN(-SUM(BQ200:$BU200),Z92-AZ200))","v":0},{"$f":"IF(BA200>AA92,AA92-BA200,MIN(-SUM(BR200:$BU200),AA92-BA200))","v":0},{"$f":"IF(BB200>AB92,AB92-BB200,MIN(-SUM(BS200:$BU200),AB92-BB200))","v":0},{"$f":"IF(BC200>AC92,AC92-BC200,MIN(-SUM(BT200:$BU200),AC92-BC200))","v":0},{"$f":"IF(BD200>AD92,AD92-BD200,MIN(-SUM(BU200:$BU200),AD92-BD200))","v":0},null,0,0]
["Leavers","2020-03-01",{"$f":"IF($B201>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B201))+IF(B201<DATE(2020,2,28),0,1)+IF($B201>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B201>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E201+F201+IF(C201=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B201,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C201=1,INPUTS!L$45,IF(C201=0,INPUTS!K$45,IF(C201=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D94)","v":2.9290977171155938E-3},{"$f":"IF(B201>=DATE(2023,2,1),0,IF(E201-D93+D92<0,-(E201-D93+D92),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B201,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,66137130.929361537,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717111165E-3,2.929097717111165E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717111165E-3,2.929097717111165E-3,2.9290977171155938E-3,null,{"$f":"IF(AR201>R93,R93-AR201,MIN(-SUM(BI201:$BU201),R93-AR201))","v":0},{"$f":"IF(AS201>S93,S93-AS201,MIN(-SUM(BJ201:$BU201),S93-AS201))","v":0},{"$f":"IF(AT201>T93,T93-AT201,MIN(-SUM(BK201:$BU201),T93-AT201))","v":0},{"$f":"IF(AU201>U93,U93-AU201,MIN(-SUM(BL201:$BU201),U93-AU201))","v":0},{"$f":"IF(AV201>V93,V93-AV201,MIN(-SUM(BM201:$BU201),V93-AV201))","v":0},{"$f":"IF(AW201>W93,W93-AW201,MIN(-SUM(BN201:$BU201),W93-AW201))","v":0},{"$f":"IF(AX201>X93,X93-AX201,MIN(-SUM(BO201:$BU201),X93-AX201))","v":0},{"$f":"IF(AY201>Y93,Y93-AY201,MIN(-SUM(BP201:$BU201),Y93-AY201))","v":0},{"$f":"IF(AZ201>Z93,Z93-AZ201,MIN(-SUM(BQ201:$BU201),Z93-AZ201))","v":0},{"$f":"IF(BA201>AA93,AA93-BA201,MIN(-SUM(BR201:$BU201),AA93-BA201))","v":0},{"$f":"IF(BB201>AB93,AB93-BB201,MIN(-SUM(BS201:$BU201),AB93-BB201))","v":0},{"$f":"IF(BC201>AC93,AC93-BC201,MIN(-SUM(BT201:$BU201),AC93-BC201))","v":0},{"$f":"IF(BD201>AD93,AD93-BD201,MIN(-SUM(BU201:$BU201),AD93-BD201))","v":0},null,0,0]
["Leavers","2020-02-01",{"$f":"IF($B202>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B202))+IF(B202<DATE(2020,2,28),0,1)+IF($B202>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B202>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E202+F202+IF(C202=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B202,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":106862.16574415744},{"$f":"IF(C202=1,INPUTS!L$45,IF(C202=0,INPUTS!K$45,IF(C202=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D95)","v":106862.16574415744},{"$f":"IF(B202>=DATE(2023,2,1),0,IF(E202-D94+D93<0,-(E202-D94+D93),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B202,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,106862.16574415744,null,null,null,null,null,74857855.868397415,null,131.21151879277431,426.86983866837789,485.4784241109906,{"$f":"AU202+BK202","v":571.94692631735086},1195.3660839793386,715.29642800084423,1187.3879702903885,1438.940739341682,1398.8044364246257,1584.5192121755174,1681.3743170044054,1805.500716604462,94239.469132303915,106862.16574401467,106862.16574415744,null,null,null,null,null,null,null,null,null,null,null,131.21151879277431,426.86983866837789,485.4784241109906,571.94692631735086,1195.3660839793386,715.29642800084423,1187.3879702903885,1438.940739341682,1398.8044364246257,1584.5192121755174,1681.3743170044054,1805.500716604462,94239.469132303915,106862.16574401467,106862.16574415744,null,{"$f":"IF(AR202>R94,R94-AR202,MIN(-SUM(BI202:$BU202),R94-AR202))","v":0},{"$f":"IF(AS202>S94,S94-AS202,MIN(-SUM(BJ202:$BU202),S94-AS202))","v":0},{"$f":"IF(AT202>T94,T94-AT202,MIN(-SUM(BK202:$BU202),T94-AT202))","v":0},{"$f":"IF(AU202>U94,U94-AU202,MIN(-SUM(BL202:$BU202),U94-AU202))","v":0},{"$f":"IF(AV202>V94,V94-AV202,MIN(-SUM(BM202:$BU202),V94-AV202))","v":0},{"$f":"IF(AW202>W94,W94-AW202,MIN(-SUM(BN202:$BU202),W94-AW202))","v":0},{"$f":"IF(AX202>X94,X94-AX202,MIN(-SUM(BO202:$BU202),X94-AX202))","v":0},{"$f":"IF(AY202>Y94,Y94-AY202,MIN(-SUM(BP202:$BU202),Y94-AY202))","v":0},{"$f":"IF(AZ202>Z94,Z94-AZ202,MIN(-SUM(BQ202:$BU202),Z94-AZ202))","v":0},{"$f":"IF(BA202>AA94,AA94-BA202,MIN(-SUM(BR202:$BU202),AA94-BA202))","v":0},{"$f":"IF(BB202>AB94,AB94-BB202,MIN(-SUM(BS202:$BU202),AB94-BB202))","v":0},{"$f":"IF(BC202>AC94,AC94-BC202,MIN(-SUM(BT202:$BU202),AC94-BC202))","v":0},{"$f":"IF(BD202>AD94,AD94-BD202,MIN(-SUM(BU202:$BU202),AD94-BD202))","v":0},null,0,0]
["Leavers","2020-01-01",{"$f":"IF($B203>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B203))+IF(B203<DATE(2020,2,28),0,1)+IF($B203>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B203>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E203+F203+IF(C203=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B203,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":106140.78474784747},{"$f":"IF(C203=1,INPUTS!L$45,IF(C203=0,INPUTS!K$45,IF(C203=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D96)","v":106140.78474784747},{"$f":"IF(B203>=DATE(2023,2,1),0,IF(E203-D95+D94<0,-(E203-D95+D94),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B203,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,106140.78474784747,null,null,null,null,null,74739254.649505407,null,{"$f":"AR203+BH203","v":212.63248694039569},322.8946861817285,428.5664575501811,956.77968018380022,597.23680904084904,1021.196291507771,1265.1349231399367,1251.1626282468767,1437.0557025379694,1542.5189389033758,1672.6072835173586,968.54562201104739,94464.453237944152,106140.78474770545,106140.78474784747,null,null,null,null,null,null,null,null,null,null,null,212.63248694039569,322.8946861817285,428.5664575501811,956.77968018380022,597.23680904084904,1021.196291507771,1265.1349231399367,1251.1626282468767,1437.0557025379694,1542.5189389033758,1672.6072835173586,968.54562201104739,94464.453237944152,106140.78474770545,106140.78474784747,null,{"$f":"IF(AR203>R95,R95-AR203,MIN(-SUM(BI203:$BU203),R95-AR203))","v":0},{"$f":"IF(AS203>S95,S95-AS203,MIN(-SUM(BJ203:$BU203),S95-AS203))","v":0},{"$f":"IF(AT203>T95,T95-AT203,MIN(-SUM(BK203:$BU203),T95-AT203))","v":0},{"$f":"IF(AU203>U95,U95-AU203,MIN(-SUM(BL203:$BU203),U95-AU203))","v":0},{"$f":"IF(AV203>V95,V95-AV203,MIN(-SUM(BM203:$BU203),V95-AV203))","v":0},{"$f":"IF(AW203>W95,W95-AW203,MIN(-SUM(BN203:$BU203),W95-AW203))","v":0},{"$f":"IF(AX203>X95,X95-AX203,MIN(-SUM(BO203:$BU203),X95-AX203))","v":0},{"$f":"IF(AY203>Y95,Y95-AY203,MIN(-SUM(BP203:$BU203),Y95-AY203))","v":0},{"$f":"IF(AZ203>Z95,Z95-AZ203,MIN(-SUM(BQ203:$BU203),Z95-AZ203))","v":0},{"$f":"IF(BA203>AA95,AA95-BA203,MIN(-SUM(BR203:$BU203),AA95-BA203))","v":0},{"$f":"IF(BB203>AB95,AB95-BB203,MIN(-SUM(BS203:$BU203),AB95-BB203))","v":0},{"$f":"IF(BC203>AC95,AC95-BC203,MIN(-SUM(BT203:$BU203),AC95-BC203))","v":0},{"$f":"IF(BD203>AD95,AD95-BD203,MIN(-SUM(BU203:$BU203),AD95-BD203))","v":0},null,0,0]
["Leavers","2019-12-01",{"$f":"IF($B204>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B204))+IF(B204<DATE(2020,2,28),0,1)+IF($B204>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B204>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E204+F204+IF(C204=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B204,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":106012.60854858547},{"$f":"IF(C204=1,INPUTS!L$45,IF(C204=0,INPUTS!K$45,IF(C204=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D97)","v":106012.60854858547},{"$f":"IF(B204>=DATE(2023,2,1),0,IF(E204-D96+D95<0,-(E204-D96+D95),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B204,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,106012.60854858547,null,null,null,null,null,74513539.268324301,null,161.9712831754762,287.04715300926375,721.97078098566294,481.39762580848316,858.65210434887229,1095.7262525963731,1107.7901012786556,1294.4381118200249,1408.8302660771467,1545.301785809017,903.58868415116353,3222.6320376331755,92923.262361749876,106012.60854844318,106012.60854858547,null,null,null,null,null,null,null,null,null,null,null,161.9712831754762,287.04715300926375,721.97078098566294,481.39762580848316,858.65210434887229,1095.7262525963731,1107.7901012786556,1294.4381118200249,1408.8302660771467,1545.301785809017,903.58868415116353,3222.6320376331755,92923.262361749876,106012.60854844318,106012.60854858547,null,{"$f":"IF(AR204>R96,R96-AR204,MIN(-SUM(BI204:$BU204),R96-AR204))","v":0},{"$f":"IF(AS204>S96,S96-AS204,MIN(-SUM(BJ204:$BU204),S96-AS204))","v":0},{"$f":"IF(AT204>T96,T96-AT204,MIN(-SUM(BK204:$BU204),T96-AT204))","v":0},{"$f":"IF(AU204>U96,U96-AU204,MIN(-SUM(BL204:$BU204),U96-AU204))","v":0},{"$f":"IF(AV204>V96,V96-AV204,MIN(-SUM(BM204:$BU204),V96-AV204))","v":0},{"$f":"IF(AW204>W96,W96-AW204,MIN(-SUM(BN204:$BU204),W96-AW204))","v":0},{"$f":"IF(AX204>X96,X96-AX204,MIN(-SUM(BO204:$BU204),X96-AX204))","v":0},{"$f":"IF(AY204>Y96,Y96-AY204,MIN(-SUM(BP204:$BU204),Y96-AY204))","v":0},{"$f":"IF(AZ204>Z96,Z96-AZ204,MIN(-SUM(BQ204:$BU204),Z96-AZ204))","v":0},{"$f":"IF(BA204>AA96,AA96-BA204,MIN(-SUM(BR204:$BU204),AA96-BA204))","v":0},{"$f":"IF(BB204>AB96,AB96-BB204,MIN(-SUM(BS204:$BU204),AB96-BB204))","v":0},{"$f":"IF(BC204>AC96,AC96-BC204,MIN(-SUM(BT204:$BU204),AC96-BC204))","v":0},{"$f":"IF(BD204>AD96,AD96-BD204,MIN(-SUM(BU204:$BU204),AD96-BD204))","v":0},null,0,0]
["Leavers","2019-11-01",{"$f":"IF($B205>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B205))+IF(B205<DATE(2020,2,28),0,1)+IF($B205>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B205>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E205+F205+IF(C205=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B205,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":106078.45418204181},{"$f":"IF(C205=1,INPUTS!L$45,IF(C205=0,INPUTS!K$45,IF(C205=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D98)","v":106078.45418204181},{"$f":"IF(B205>=DATE(2023,2,1),0,IF(E205-D97+D96<0,-(E205-D97+D96),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B205,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,106078.45418204181,null,null,null,null,null,74237168.991233781,null,144.35363111817699,484.79120144334286,364.17855474476448,693.87313738056764,923.67301348149374,961.9081614145814,1149.0492677220348,1272.2801410041354,1415.013595950777,836.97407147639274,3014.2973171849253,3244.723238528341,91573.338850449378,106078.45418189891,106078.45418204181,null,null,null,null,null,null,null,null,null,null,null,144.35363111817699,484.79120144334286,364.17855474476448,693.87313738056764,923.67301348149374,961.9081614145814,1149.0492677220348,1272.2801410041354,1415.013595950777,836.97407147639274,3014.2973171849253,3244.723238528341,91573.338850449378,106078.45418189891,106078.45418204181,null,{"$f":"IF(AR205>R97,R97-AR205,MIN(-SUM(BI205:$BU205),R97-AR205))","v":0},{"$f":"IF(AS205>S97,S97-AS205,MIN(-SUM(BJ205:$BU205),S97-AS205))","v":0},{"$f":"IF(AT205>T97,T97-AT205,MIN(-SUM(BK205:$BU205),T97-AT205))","v":0},{"$f":"IF(AU205>U97,U97-AU205,MIN(-SUM(BL205:$BU205),U97-AU205))","v":0},{"$f":"IF(AV205>V97,V97-AV205,MIN(-SUM(BM205:$BU205),V97-AV205))","v":0},{"$f":"IF(AW205>W97,W97-AW205,MIN(-SUM(BN205:$BU205),W97-AW205))","v":0},{"$f":"IF(AX205>X97,X97-AX205,MIN(-SUM(BO205:$BU205),X97-AX205))","v":0},{"$f":"IF(AY205>Y97,Y97-AY205,MIN(-SUM(BP205:$BU205),Y97-AY205))","v":0},{"$f":"IF(AZ205>Z97,Z97-AZ205,MIN(-SUM(BQ205:$BU205),Z97-AZ205))","v":0},{"$f":"IF(BA205>AA97,AA97-BA205,MIN(-SUM(BR205:$BU205),AA97-BA205))","v":0},{"$f":"IF(BB205>AB97,AB97-BB205,MIN(-SUM(BS205:$BU205),AB97-BB205))","v":0},{"$f":"IF(BC205>AC97,AC97-BC205,MIN(-SUM(BT205:$BU205),AC97-BC205))","v":0},{"$f":"IF(BD205>AD97,AD97-BD205,MIN(-SUM(BU205:$BU205),AD97-BD205))","v":0},null,0,0]
["Leavers","2019-10-01",{"$f":"IF($B206>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B206))+IF(B206<DATE(2020,2,28),0,1)+IF($B206>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B206>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E206+F206+IF(C206=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B206,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":105013.38868388683},{"$f":"IF(C206=1,INPUTS!L$45,IF(C206=0,INPUTS!K$45,IF(C206=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D99)","v":105013.38868388683},{"$f":"IF(B206>=DATE(2023,2,1),0,IF(E206-D98+D97<0,-(E206-D98+D97),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B206,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,105013.38868388683,null,null,null,null,null,73856951.895260736,null,241.54062519074549,242.2743195113994,520.05025679410198,739.49085706404014,803.33817911416747,988.46267052417329,1118.8773302772015,1265.9714758351363,759.26852904781367,2766.0513833802893,3006.6494751548621,3241.1081567168085,89320.30542513392,105013.38868374466,105013.38868388683,null,null,null,null,null,null,null,null,null,null,null,241.54062519074549,242.2743195113994,520.05025679410198,739.49085706404014,803.33817911416747,988.46267052417329,1118.8773302772015,1265.9714758351363,759.26852904781367,2766.0513833802893,3006.6494751548621,3241.1081567168085,89320.30542513392,105013.38868374466,105013.38868388683,null,{"$f":"IF(AR206>R98,R98-AR206,MIN(-SUM(BI206:$BU206),R98-AR206))","v":0},{"$f":"IF(AS206>S98,S98-AS206,MIN(-SUM(BJ206:$BU206),S98-AS206))","v":0},{"$f":"IF(AT206>T98,T98-AT206,MIN(-SUM(BK206:$BU206),T98-AT206))","v":0},{"$f":"IF(AU206>U98,U98-AU206,MIN(-SUM(BL206:$BU206),U98-AU206))","v":0},{"$f":"IF(AV206>V98,V98-AV206,MIN(-SUM(BM206:$BU206),V98-AV206))","v":0},{"$f":"IF(AW206>W98,W98-AW206,MIN(-SUM(BN206:$BU206),W98-AW206))","v":0},{"$f":"IF(AX206>X98,X98-AX206,MIN(-SUM(BO206:$BU206),X98-AX206))","v":0},{"$f":"IF(AY206>Y98,Y98-AY206,MIN(-SUM(BP206:$BU206),Y98-AY206))","v":0},{"$f":"IF(AZ206>Z98,Z98-AZ206,MIN(-SUM(BQ206:$BU206),Z98-AZ206))","v":0},{"$f":"IF(BA206>AA98,AA98-BA206,MIN(-SUM(BR206:$BU206),AA98-BA206))","v":0},{"$f":"IF(BB206>AB98,AB98-BB206,MIN(-SUM(BS206:$BU206),AB98-BB206))","v":0},{"$f":"IF(BC206>AC98,AC98-BC206,MIN(-SUM(BT206:$BU206),AC98-BC206))","v":0},{"$f":"IF(BD206>AD98,AD98-BD206,MIN(-SUM(BU206:$BU206),AD98-BD206))","v":0},null,0,0]
["Leavers","2019-09-01",{"$f":"IF($B207>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B207))+IF(B207<DATE(2020,2,28),0,1)+IF($B207>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B207>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E207+F207+IF(C207=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B207,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":105338.90375153751},{"$f":"IF(C207=1,INPUTS!L$45,IF(C207=0,INPUTS!K$45,IF(C207=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D100)","v":105338.90375153751},{"$f":"IF(B207>=DATE(2023,2,1),0,IF(E207-D99+D98<0,-(E207-D99+D98),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B207,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,105338.90375153751,null,null,null,null,null,73374424.261378437,null,122.48759802181105,351.06992110201645,562.41820777939495,652.64998395819839,837.71927176659028,976.75044017071514,1129.8200190460857,689.36692667831016,2546.4872779501657,2800.0190231593278,3047.957179532335,3290.3781298894023,88331.779772339592,105338.90375139395,105338.90375153751,null,null,null,null,null,null,null,null,null,null,null,122.48759802181105,351.06992110201645,562.41820777939495,652.64998395819839,837.71927176659028,976.75044017071514,1129.8200190460857,689.36692667831016,2546.4872779501657,2800.0190231593278,3047.957179532335,3290.3781298894023,88331.779772339592,105338.90375139395,105338.90375153751,null,{"$f":"IF(AR207>R99,R99-AR207,MIN(-SUM(BI207:$BU207),R99-AR207))","v":0},{"$f":"IF(AS207>S99,S99-AS207,MIN(-SUM(BJ207:$BU207),S99-AS207))","v":0},{"$f":"IF(AT207>T99,T99-AT207,MIN(-SUM(BK207:$BU207),T99-AT207))","v":0},{"$f":"IF(AU207>U99,U99-AU207,MIN(-SUM(BL207:$BU207),U99-AU207))","v":0},{"$f":"IF(AV207>V99,V99-AV207,MIN(-SUM(BM207:$BU207),V99-AV207))","v":0},{"$f":"IF(AW207>W99,W99-AW207,MIN(-SUM(BN207:$BU207),W99-AW207))","v":0},{"$f":"IF(AX207>X99,X99-AX207,MIN(-SUM(BO207:$BU207),X99-AX207))","v":0},{"$f":"IF(AY207>Y99,Y99-AY207,MIN(-SUM(BP207:$BU207),Y99-AY207))","v":0},{"$f":"IF(AZ207>Z99,Z99-AZ207,MIN(-SUM(BQ207:$BU207),Z99-AZ207))","v":0},{"$f":"IF(BA207>AA99,AA99-BA207,MIN(-SUM(BR207:$BU207),AA99-BA207))","v":0},{"$f":"IF(BB207>AB99,AB99-BB207,MIN(-SUM(BS207:$BU207),AB99-BB207))","v":0},{"$f":"IF(BC207>AC99,AC99-BC207,MIN(-SUM(BT207:$BU207),AC99-BC207))","v":0},{"$f":"IF(BD207>AD99,AD99-BD207,MIN(-SUM(BU207:$BU207),AD99-BD207))","v":0},null,0,0]
["Leavers","2019-08-01",{"$f":"IF($B208>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B208))+IF(B208<DATE(2020,2,28),0,1)+IF($B208>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B208>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E208+F208+IF(C208=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B208,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":105044.44669946698},{"$f":"IF(C208=1,INPUTS!L$45,IF(C208=0,INPUTS!K$45,IF(C208=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D101)","v":105044.44669946698},{"$f":"IF(B208>=DATE(2023,2,1),0,IF(E208-D100+D99<0,-(E208-D100+D99),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B208,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,105044.44669946698,null,null,null,null,null,72846357.577047229,null,176.56779734526097,377.69705334752922,493.79375962428094,677.05184376315219,823.50481762955133,981.19993308269852,612.04831801781904,2300.1136756829906,2564.4712058298214,2823.8749630130551,3078.3813292773648,3328.0462329812785,86807.695769727972,105044.44669932278,105044.44669946698,null,null,null,null,null,null,null,null,null,null,null,176.56779734526097,377.69705334752922,493.79375962428094,677.05184376315219,823.50481762955133,981.19993308269852,612.04831801781904,2300.1136756829906,2564.4712058298214,2823.8749630130551,3078.3813292773648,3328.0462329812785,86807.695769727972,105044.44669932278,105044.44669946698,null,{"$f":"IF(AR208>R100,R100-AR208,MIN(-SUM(BI208:$BU208),R100-AR208))","v":0},{"$f":"IF(AS208>S100,S100-AS208,MIN(-SUM(BJ208:$BU208),S100-AS208))","v":0},{"$f":"IF(AT208>T100,T100-AT208,MIN(-SUM(BK208:$BU208),T100-AT208))","v":0},{"$f":"IF(AU208>U100,U100-AU208,MIN(-SUM(BL208:$BU208),U100-AU208))","v":0},{"$f":"IF(AV208>V100,V100-AV208,MIN(-SUM(BM208:$BU208),V100-AV208))","v":0},{"$f":"IF(AW208>W100,W100-AW208,MIN(-SUM(BN208:$BU208),W100-AW208))","v":0},{"$f":"IF(AX208>X100,X100-AX208,MIN(-SUM(BO208:$BU208),X100-AX208))","v":0},{"$f":"IF(AY208>Y100,Y100-AY208,MIN(-SUM(BP208:$BU208),Y100-AY208))","v":0},{"$f":"IF(AZ208>Z100,Z100-AZ208,MIN(-SUM(BQ208:$BU208),Z100-AZ208))","v":0},{"$f":"IF(BA208>AA100,AA100-BA208,MIN(-SUM(BR208:$BU208),AA100-BA208))","v":0},{"$f":"IF(BB208>AB100,AB100-BB208,MIN(-SUM(BS208:$BU208),AB100-BB208))","v":0},{"$f":"IF(BC208>AC100,AC100-BC208,MIN(-SUM(BT208:$BU208),AC100-BC208))","v":0},{"$f":"IF(BD208>AD100,AD100-BD208,MIN(-SUM(BU208:$BU208),AD100-BD208))","v":0},null,0,0]
["Leavers","2019-07-01",{"$f":"IF($B209>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B209))+IF(B209<DATE(2020,2,28),0,1)+IF($B209>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B209>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E209+F209+IF(C209=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B209,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":104603.46248462483},{"$f":"IF(C209=1,INPUTS!L$45,IF(C209=0,INPUTS!K$45,IF(C209=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D102)","v":104603.46248462483},{"$f":"IF(B209>=DATE(2023,2,1),0,IF(E209-D101+D100<0,-(E209-D101+D100),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B209,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,104603.46248462483,null,null,null,null,null,72183434.683018133,null,190.05822500527555,331.7860545954922,512.52920537265618,665.92316055617334,827.70910848405128,531.83240658172326,2043.2832106125438,2317.6763235599833,2587.8115782764803,2853.7278033403582,3115.4635922032776,3373.0573040795125,85252.604511812387,104603.46248447991,104603.46248462483,null,null,null,null,null,null,null,null,null,null,null,190.05822500527555,331.7860545954922,512.52920537265618,665.92316055617334,827.70910848405128,531.83240658172326,2043.2832106125438,2317.6763235599833,2587.8115782764803,2853.7278033403582,3115.4635922032776,3373.0573040795125,85252.604511812387,104603.46248447991,104603.46248462483,null,{"$f":"IF(AR209>R101,R101-AR209,MIN(-SUM(BI209:$BU209),R101-AR209))","v":0},{"$f":"IF(AS209>S101,S101-AS209,MIN(-SUM(BJ209:$BU209),S101-AS209))","v":0},{"$f":"IF(AT209>T101,T101-AT209,MIN(-SUM(BK209:$BU209),T101-AT209))","v":0},{"$f":"IF(AU209>U101,U101-AU209,MIN(-SUM(BL209:$BU209),U101-AU209))","v":0},{"$f":"IF(AV209>V101,V101-AV209,MIN(-SUM(BM209:$BU209),V101-AV209))","v":0},{"$f":"IF(AW209>W101,W101-AW209,MIN(-SUM(BN209:$BU209),W101-AW209))","v":0},{"$f":"IF(AX209>X101,X101-AX209,MIN(-SUM(BO209:$BU209),X101-AX209))","v":0},{"$f":"IF(AY209>Y101,Y101-AY209,MIN(-SUM(BP209:$BU209),Y101-AY209))","v":0},{"$f":"IF(AZ209>Z101,Z101-AZ209,MIN(-SUM(BQ209:$BU209),Z101-AZ209))","v":0},{"$f":"IF(BA209>AA101,AA101-BA209,MIN(-SUM(BR209:$BU209),AA101-BA209))","v":0},{"$f":"IF(BB209>AB101,AB101-BB209,MIN(-SUM(BS209:$BU209),AB101-BB209))","v":0},{"$f":"IF(BC209>AC101,AC101-BC209,MIN(-SUM(BT209:$BU209),AC101-BC209))","v":0},{"$f":"IF(BD209>AD101,AD101-BD209,MIN(-SUM(BU209:$BU209),AD101-BD209))","v":0},null,0,0]
["Leavers","2019-06-01",{"$f":"IF($B210>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B210))+IF(B210<DATE(2020,2,28),0,1)+IF($B210>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B210>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E210+F210+IF(C210=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B210,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":104430.97662976629},{"$f":"IF(C210=1,INPUTS!L$45,IF(C210=0,INPUTS!K$45,IF(C210=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D103)","v":104430.97662976629},{"$f":"IF(B210>=DATE(2023,2,1),0,IF(E210-D102+D101<0,-(E210-D102+D101),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B210,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,104430.97662976629,null,null,null,null,null,71422480.170417234,null,167.62913329396812,345.76826364644785,506.15145614404929,672.04925295858413,450.47028213399074,1782.7667553661772,2067.3532336457924,2348.4213928569452,2625.9953547746786,2900.0991434038751,3170.7566851650004,3437.9918090798546,83955.52386715071,104430.97662962007,104430.97662976629,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N102,0,$D210*R102*R$4/$P210)","v":167.62913329396812},345.76826364644785,506.15145614404929,672.04925295858413,450.47028213399074,1782.7667553661772,2067.3532336457924,2348.4213928569452,2625.9953547746786,2900.0991434038751,3170.7566851650004,3437.9918090798546,83955.52386715071,104430.97662962007,104430.97662976629,null,{"$f":"IF(AR210>R102,R102-AR210,MIN(-SUM(BI210:$BU210),R102-AR210))","v":0},{"$f":"IF(AS210>S102,S102-AS210,MIN(-SUM(BJ210:$BU210),S102-AS210))","v":0},{"$f":"IF(AT210>T102,T102-AT210,MIN(-SUM(BK210:$BU210),T102-AT210))","v":0},{"$f":"IF(AU210>U102,U102-AU210,MIN(-SUM(BL210:$BU210),U102-AU210))","v":0},{"$f":"IF(AV210>V102,V102-AV210,MIN(-SUM(BM210:$BU210),V102-AV210))","v":0},{"$f":"IF(AW210>W102,W102-AW210,MIN(-SUM(BN210:$BU210),W102-AW210))","v":0},{"$f":"IF(AX210>X102,X102-AX210,MIN(-SUM(BO210:$BU210),X102-AX210))","v":0},{"$f":"IF(AY210>Y102,Y102-AY210,MIN(-SUM(BP210:$BU210),Y102-AY210))","v":0},{"$f":"IF(AZ210>Z102,Z102-AZ210,MIN(-SUM(BQ210:$BU210),Z102-AZ210))","v":0},{"$f":"IF(BA210>AA102,AA102-BA210,MIN(-SUM(BR210:$BU210),AA102-BA210))","v":0},{"$f":"IF(BB210>AB102,AB102-BB210,MIN(-SUM(BS210:$BU210),AB102-BB210))","v":0},{"$f":"IF(BC210>AC102,AC102-BC210,MIN(-SUM(BT210:$BU210),AC102-BC210))","v":0},{"$f":"IF(BD210>AD102,AD102-BD210,MIN(-SUM(BU210:$BU210),AD102-BD210))","v":0},null,0,0]
["Leavers","2019-05-01",{"$f":"IF($B211>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B211))+IF(B211<DATE(2020,2,28),0,1)+IF($B211>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B211>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E211+F211+IF(C211=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B211,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":104192.99169741696},{"$f":"IF(C211=1,INPUTS!L$45,IF(C211=0,INPUTS!K$45,IF(C211=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D104)","v":104192.99169741696},{"$f":"IF(B211>=DATE(2023,2,1),0,IF(E211-D103+D102<0,-(E211-D103+D102),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B211,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,104192.99169741696,null,null,null,null,null,70567466.477621987,null,174.83823513707301,341.7536583075505,511.24599533210318,366.07346775344712,1511.3704519945272,1805.3941514648982,2096.6969553496465,2385.2913420018367,2671.1897643673756,2954.4046499850128,3234.9484009863377,3512.8333940957832,82626.951230493709,104192.9916972693,104192.99169741696,null,null,null,null,null,null,null,null,null,null,null,174.83823513707301,341.7536583075505,511.24599533210318,366.07346775344712,1511.3704519945272,1805.3941514648982,2096.6969553496465,2385.2913420018367,2671.1897643673756,2954.4046499850128,3234.9484009863377,3512.8333940957832,82626.951230493709,104192.9916972693,104192.99169741696,null,{"$f":"IF(AR211>R103,R103-AR211,MIN(-SUM(BI211:$BU211),R103-AR211))","v":0},{"$f":"IF(AS211>S103,S103-AS211,MIN(-SUM(BJ211:$BU211),S103-AS211))","v":0},{"$f":"IF(AT211>T103,T103-AT211,MIN(-SUM(BK211:$BU211),T103-AT211))","v":0},{"$f":"IF(AU211>U103,U103-AU211,MIN(-SUM(BL211:$BU211),U103-AU211))","v":0},{"$f":"IF(AV211>V103,V103-AV211,MIN(-SUM(BM211:$BU211),V103-AV211))","v":0},{"$f":"IF(AW211>W103,W103-AW211,MIN(-SUM(BN211:$BU211),W103-AW211))","v":0},{"$f":"IF(AX211>X103,X103-AX211,MIN(-SUM(BO211:$BU211),X103-AX211))","v":0},{"$f":"IF(AY211>Y103,Y103-AY211,MIN(-SUM(BP211:$BU211),Y103-AY211))","v":0},{"$f":"IF(AZ211>Z103,Z103-AZ211,MIN(-SUM(BQ211:$BU211),Z103-AZ211))","v":0},{"$f":"IF(BA211>AA103,AA103-BA211,MIN(-SUM(BR211:$BU211),AA103-BA211))","v":0},{"$f":"IF(BB211>AB103,AB103-BB211,MIN(-SUM(BS211:$BU211),AB103-BB211))","v":0},{"$f":"IF(BC211>AC103,AC103-BC211,MIN(-SUM(BT211:$BU211),AC103-BC211))","v":0},{"$f":"IF(BD211>AD103,AD103-BD211,MIN(-SUM(BU211:$BU211),AD103-BD211))","v":0},null,0,0]
["Leavers","2019-04-01",{"$f":"IF($B212>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B212))+IF(B212<DATE(2020,2,28),0,1)+IF($B212>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B212>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E212+F212+IF(C212=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B212,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":103992.83087330872},{"$f":"IF(C212=1,INPUTS!L$45,IF(C212=0,INPUTS!K$45,IF(C212=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D105)","v":103992.83087330872},{"$f":"IF(B212>=DATE(2023,2,1),0,IF(E212-D104+D103<0,-(E212-D104+D103),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B212,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,103992.83087330872,null,null,null,null,null,69598568.803688869,null,173.18157510279232,345.9453847048984,279.09351487135666,1230.9303185299655,1533.9692254405618,1835.139267098165,2134.4447454206584,2431.8899623259226,2727.4792197318425,3021.2168195563004,3313.1070637171765,3603.1542541323565,81363.2795225273,103992.8308731593,103992.83087330872,null,null,null,null,null,null,null,null,null,null,null,173.18157510279232,345.9453847048984,279.09351487135666,1230.9303185299655,1533.9692254405618,1835.139267098165,2134.4447454206584,2431.8899623259226,2727.4792197318425,3021.2168195563004,3313.1070637171765,3603.1542541323565,81363.2795225273,103992.8308731593,103992.83087330872,null,{"$f":"IF(AR212>R104,R104-AR212,MIN(-SUM(BI212:$BU212),R104-AR212))","v":0},{"$f":"IF(AS212>S104,S104-AS212,MIN(-SUM(BJ212:$BU212),S104-AS212))","v":0},{"$f":"IF(AT212>T104,T104-AT212,MIN(-SUM(BK212:$BU212),T104-AT212))","v":0},{"$f":"IF(AU212>U104,U104-AU212,MIN(-SUM(BL212:$BU212),U104-AU212))","v":0},{"$f":"IF(AV212>V104,V104-AV212,MIN(-SUM(BM212:$BU212),V104-AV212))","v":0},{"$f":"IF(AW212>W104,W104-AW212,MIN(-SUM(BN212:$BU212),W104-AW212))","v":0},{"$f":"IF(AX212>X104,X104-AX212,MIN(-SUM(BO212:$BU212),X104-AX212))","v":0},{"$f":"IF(AY212>Y104,Y104-AY212,MIN(-SUM(BP212:$BU212),Y104-AY212))","v":0},{"$f":"IF(AZ212>Z104,Z104-AZ212,MIN(-SUM(BQ212:$BU212),Z104-AZ212))","v":0},{"$f":"IF(BA212>AA104,AA104-BA212,MIN(-SUM(BR212:$BU212),AA104-BA212))","v":0},{"$f":"IF(BB212>AB104,AB104-BB212,MIN(-SUM(BS212:$BU212),AB104-BB212))","v":0},{"$f":"IF(BC212>AC104,AC104-BC212,MIN(-SUM(BT212:$BU212),AC104-BC212))","v":0},{"$f":"IF(BD212>AD104,AD104-BD212,MIN(-SUM(BU212:$BU212),AD104-BD212))","v":0},null,0,0]
["Leavers","2019-03-01",{"$f":"IF($B213>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B213))+IF(B213<DATE(2020,2,28),0,1)+IF($B213>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B213>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E213+F213+IF(C213=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B213,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":103775.04520295202},{"$f":"IF(C213=1,INPUTS!L$45,IF(C213=0,INPUTS!K$45,IF(C213=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D106)","v":103775.04520295202},{"$f":"IF(B213>=DATE(2023,2,1),0,IF(E213-D105+D104<0,-(E213-D105+D104),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B213,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,103775.04520295202,null,null,null,null,null,68515363.631827638,null,175.60533651920409,189.18118499042117,940.1009269538248,1251.5484925507549,1562.0363531205126,1871.5645086630975,2180.1329591785106,2487.7417046667506,2794.3907451278187,3100.0800805617141,3404.8097109684377,3708.5796363479881,80109.273563151524,103775.04520280057,103775.04520295202,null,null,null,null,null,null,null,null,null,null,null,175.60533651920409,189.18118499042117,940.1009269538248,1251.5484925507549,1562.0363531205126,1871.5645086630975,2180.1329591785106,2487.7417046667506,2794.3907451278187,3100.0800805617141,3404.8097109684377,3708.5796363479881,80109.273563151524,103775.04520280057,103775.04520295202,null,{"$f":"IF(AR213>R105,R105-AR213,MIN(-SUM(BI213:$BU213),R105-AR213))","v":0},{"$f":"IF(AS213>S105,S105-AS213,MIN(-SUM(BJ213:$BU213),S105-AS213))","v":0},{"$f":"IF(AT213>T105,T105-AT213,MIN(-SUM(BK213:$BU213),T105-AT213))","v":0},{"$f":"IF(AU213>U105,U105-AU213,MIN(-SUM(BL213:$BU213),U105-AU213))","v":0},{"$f":"IF(AV213>V105,V105-AV213,MIN(-SUM(BM213:$BU213),V105-AV213))","v":0},{"$f":"IF(AW213>W105,W105-AW213,MIN(-SUM(BN213:$BU213),W105-AW213))","v":0},{"$f":"IF(AX213>X105,X105-AX213,MIN(-SUM(BO213:$BU213),X105-AX213))","v":0},{"$f":"IF(AY213>Y105,Y105-AY213,MIN(-SUM(BP213:$BU213),Y105-AY213))","v":0},{"$f":"IF(AZ213>Z105,Z105-AZ213,MIN(-SUM(BQ213:$BU213),Z105-AZ213))","v":0},{"$f":"IF(BA213>AA105,AA105-BA213,MIN(-SUM(BR213:$BU213),AA105-BA213))","v":0},{"$f":"IF(BB213>AB105,AB105-BB213,MIN(-SUM(BS213:$BU213),AB105-BB213))","v":0},{"$f":"IF(BC213>AC105,AC105-BC213,MIN(-SUM(BT213:$BU213),AC105-BC213))","v":0},{"$f":"IF(BD213>AD105,AD105-BD213,MIN(-SUM(BU213:$BU213),AD105-BD213))","v":0},null,0,0]
["Leavers","2019-02-01",{"$f":"IF($B214>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B214))+IF(B214<DATE(2020,2,28),0,1)+IF($B214>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B214>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E214+F214+IF(C214=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B214,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":102742.85301353013},{"$f":"IF(C214=1,INPUTS!L$45,IF(C214=0,INPUTS!K$45,IF(C214=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D107)","v":102742.85301353013},{"$f":"IF(B214>=DATE(2023,2,1),0,IF(E214-D106+D105<0,-(E214-D106+D105),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B214,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,102742.85301353013,null,null,null,null,null,67301554.20009999,null,95.4845293517415,633.62573138287507,950.43859707431261,1267.2514627657501,1584.0643284571875,1900.8771941486252,2217.6900598400625,2534.5029255315003,2851.3157912229376,3168.1286569143749,3484.9415226058127,3801.7543882972504,78252.777825785044,102742.85301337748,102742.85301353013,null,null,null,null,null,null,null,null,null,null,null,95.4845293517415,633.62573138287507,950.43859707431261,1267.2514627657501,1584.0643284571875,1900.8771941486252,2217.6900598400625,2534.5029255315003,2851.3157912229376,3168.1286569143749,3484.9415226058127,3801.7543882972504,78252.777825785044,102742.85301337748,102742.85301353013,null,{"$f":"IF(AR214>R106,R106-AR214,MIN(-SUM(BI214:$BU214),R106-AR214))","v":0},{"$f":"IF(AS214>S106,S106-AS214,MIN(-SUM(BJ214:$BU214),S106-AS214))","v":0},{"$f":"IF(AT214>T106,T106-AT214,MIN(-SUM(BK214:$BU214),T106-AT214))","v":0},{"$f":"IF(AU214>U106,U106-AU214,MIN(-SUM(BL214:$BU214),U106-AU214))","v":0},{"$f":"IF(AV214>V106,V106-AV214,MIN(-SUM(BM214:$BU214),V106-AV214))","v":0},{"$f":"IF(AW214>W106,W106-AW214,MIN(-SUM(BN214:$BU214),W106-AW214))","v":0},{"$f":"IF(AX214>X106,X106-AX214,MIN(-SUM(BO214:$BU214),X106-AX214))","v":0},{"$f":"IF(AY214>Y106,Y106-AY214,MIN(-SUM(BP214:$BU214),Y106-AY214))","v":0},{"$f":"IF(AZ214>Z106,Z106-AZ214,MIN(-SUM(BQ214:$BU214),Z106-AZ214))","v":0},{"$f":"IF(BA214>AA106,AA106-BA214,MIN(-SUM(BR214:$BU214),AA106-BA214))","v":0},{"$f":"IF(BB214>AB106,AB106-BB214,MIN(-SUM(BS214:$BU214),AB106-BB214))","v":0},{"$f":"IF(BC214>AC106,AC106-BC214,MIN(-SUM(BT214:$BU214),AC106-BC214))","v":0},{"$f":"IF(BD214>AD106,AD106-BD214,MIN(-SUM(BU214:$BU214),AD106-BD214))","v":0},null,0,0]
["Leavers","2019-01-01",{"$f":"IF($B215>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B215))+IF(B215<DATE(2020,2,28),0,1)+IF($B215>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B215>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E215+F215+IF(C215=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B215,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C215=1,INPUTS!L$45,IF(C215=0,INPUTS!K$45,IF(C215=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D108)","v":0},{"$f":"IF(B215>=DATE(2023,2,1),0,IF(E215-D107+D106<0,-(E215-D107+D106),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B215,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R107,0,$N107-1,1,$AD$5-$N107+1),OFFSET($R$4,0,$N107-1,1,$AD$5-$N107+1))+0.0001","v":64748673.600099996},null,{"$f":"AR215+BH215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N107,0,$D215*R107*R$4/$P215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR215>R107,R107-AR215,MIN(-SUM(BI215:$BU215),R107-AR215))","v":0},{"$f":"IF(AS215>S107,S107-AS215,MIN(-SUM(BJ215:$BU215),S107-AS215))","v":0},{"$f":"IF(AT215>T107,T107-AT215,MIN(-SUM(BK215:$BU215),T107-AT215))","v":0},{"$f":"IF(AU215>U107,U107-AU215,MIN(-SUM(BL215:$BU215),U107-AU215))","v":0},{"$f":"IF(AV215>V107,V107-AV215,MIN(-SUM(BM215:$BU215),V107-AV215))","v":0},{"$f":"IF(AW215>W107,W107-AW215,MIN(-SUM(BN215:$BU215),W107-AW215))","v":0},{"$f":"IF(AX215>X107,X107-AX215,MIN(-SUM(BO215:$BU215),X107-AX215))","v":0},{"$f":"IF(AY215>Y107,Y107-AY215,MIN(-SUM(BP215:$BU215),Y107-AY215))","v":0},{"$f":"IF(AZ215>Z107,Z107-AZ215,MIN(-SUM(BQ215:$BU215),Z107-AZ215))","v":0},{"$f":"IF(BA215>AA107,AA107-BA215,MIN(-SUM(BR215:$BU215),AA107-BA215))","v":0},{"$f":"IF(BB215>AB107,AB107-BB215,MIN(-SUM(BS215:$BU215),AB107-BB215))","v":0},{"$f":"IF(BC215>AC107,AC107-BC215,MIN(-SUM(BT215:$BU215),AC107-BC215))","v":0},{"$f":"IF(BD215>AD107,AD107-BD215,MIN(-SUM(BU215:$BU215),AD107-BD215))","v":0},null,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Churn Back (UNW)",{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(S$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(T$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(U$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":1.1401287708890978E-2},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(V$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":1.1401287708890978E-2},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(W$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0.2592426187419769},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(X$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":1.7237247517973297E-2},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(Y$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(Z$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(AA$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Churn Back (Post)",{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(S$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(T$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(U$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":7.0534616219344566E-3},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(V$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":7.0534616219344566E-3},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(W$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0.20924261874197689},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(X$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":1.5063334474495035E-2},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(Y$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(Z$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(AA$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUTS!$H$21","v":"CHIP"},{"$f":"INPUTS!$H$22","v":"Children"},{"$f":"INPUTS!$H$23","v":"Expansion"},{"$f":"INPUTS!$H$24","v":"Adult"},{"$f":"INPUTS!$H$25","v":"Aged"},{"$f":"INPUTS!$H$26","v":"Disabled"},{"$f":"INPUTS!$H$27","v":"COVID New"},{"$f":"INPUTS!$H$28","v":"Unknown"},{"$f":"INPUTS!$H$29","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Joiners","Population 1","Population 2","Population 3","Population 4","Population 5","Population 6","Population 7","Population 8","Population 9",null,"RowLookup"]
["Joiners",{"$f":"B114","v":"2027-06-01"},{"$f":"C114","v":5},{"$f":"MAX(0,E222)+F222","v":26917.505416614091},null,{"$f":"IF(C223>=2,E115*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C223-1,1)+INDEX(INPUTS!$K$8:$K$11,$C223-1,1))^(1/12)-1)*D7,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B222,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26917.505416614091},null,null,null,{"$f":"D222","v":26917.505416614091},null,null,null,null,null,null,null,{"$f":"$J222+SUM(S222:AA222)","v":39112.366046818235},{"$f":"IF($C222<2,0,IF($C222=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":2636.195379772209},{"$f":"IF($C222<2,0,IF($C222=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":1930.3491394477437},{"$f":"IF($C222<2,0,IF($C222=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":6664.9994358522226},{"$f":"IF($C222<2,0,IF($C222=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":963.31667513196601},{"$f":"IF($C222<2,0,IF($C222=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},null,{"$f":"ROW(Q115)","v":115}]
["Joiners",{"$f":"B115","v":"2027-05-01"},5,{"$f":"MAX(0,E223)+F223","v":26893.688634542457},null,{"$f":"IF(C224>=2,E116*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C224-1,1)+INDEX(INPUTS!$K$8:$K$11,$C224-1,1))^(1/12)-1)*D8,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B223,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26893.688634542457},null,null,null,26893.688634542457,null,null,null,null,null,null,null,{"$f":"$J223+SUM(S223:AA223)","v":39081.478910020036},{"$f":"IF($C223<2,0,IF($C223=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":2635.0249272395654},{"$f":"IF($C223<2,0,IF($C223=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":1931.00287090656},{"$f":"IF($C223<2,0,IF($C223=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":6659.0826884447106},{"$f":"IF($C223<2,0,IF($C223=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":962.67978888674452},{"$f":"IF($C223<2,0,IF($C223=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},null,116]
["Joiners","2027-04-01",5,26869.880397634213,null,{"$f":"IF(C225>=2,E117*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C225-1,1)+INDEX(INPUTS!$K$8:$K$11,$C225-1,1))^(1/12)-1)*D9,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B224,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26869.880397634213},null,null,null,26869.880397634213,null,null,null,null,null,null,null,{"$f":"$J224+SUM(S224:AA224)","v":39050.606174937922},{"$f":"IF($C224<2,0,IF($C224=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":2633.8576355494242},{"$f":"IF($C224<2,0,IF($C224=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":1931.6568160162394},{"$f":"IF($C224<2,0,IF($C224=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":6653.1680437926498},{"$f":"IF($C224<2,0,IF($C224=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":962.04328194539687},{"$f":"IF($C224<2,0,IF($C224=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},null,117]
["Joiners","2027-03-01",5,26846.080691788087,null,{"$f":"IF(C226>=2,E118*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C226-1,1)+INDEX(INPUTS!$K$8:$K$11,$C226-1,1))^(1/12)-1)*D10,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B225,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26846.080691788087},null,null,null,26846.080691788087,null,null,null,null,null,null,null,39019.747798903074,{"$f":"IF($C225<2,0,IF($C225=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":2632.6934873495525},{"$f":"IF($C225<2,0,IF($C225=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":1932.3109693605136},{"$f":"IF($C225<2,0,IF($C225=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":6647.2554964575475},{"$f":"IF($C225<2,0,IF($C225=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":961.40715394737526},{"$f":"IF($C225<2,0,IF($C225=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},null,118]
["Joiners","2027-02-01",5,26822.289502972686,null,{"$f":"IF(C227>=2,E119*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C227-1,1)+INDEX(INPUTS!$K$8:$K$11,$C227-1,1))^(1/12)-1)*D11,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B226,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26822.289502972686},null,null,null,26822.289502972686,null,null,null,null,null,null,null,38988.903742694136,{"$f":"IF($C226<2,0,IF($C226=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":2631.5324670212294},{"$f":"IF($C226<2,0,IF($C226=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":1932.9653267222525},{"$f":"IF($C226<2,0,IF($C226=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":6641.3450414396248},{"$f":"IF($C226<2,0,IF($C226=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":960.77140453834807},{"$f":"IF($C226<2,0,IF($C226=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},null,119]
["Joiners","2027-01-01",5,26798.506817216607,null,{"$f":"IF(C228>=2,E120*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C228-1,1)+INDEX(INPUTS!$K$8:$K$11,$C228-1,1))^(1/12)-1)*D12,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B227,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26798.506817216607},null,null,null,26798.506817216607,null,null,null,null,null,null,null,38958.073969489102,{"$f":"IF($C227<2,0,IF($C227=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":2630.374560075054},{"$f":"IF($C227<2,0,IF($C227=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":1933.6198847678615},{"$f":"IF($C227<2,0,IF($C227=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":6635.4366740631185},{"$f":"IF($C227<2,0,IF($C227=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":960.13603336645861},{"$f":"IF($C227<2,0,IF($C227=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},null,120]
["Joiners","2026-12-01",5,26774.732620516395,null,{"$f":"IF(C229>=2,E121*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C229-1,1)+INDEX(INPUTS!$K$8:$K$11,$C229-1,1))^(1/12)-1)*D13,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B228,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26774.732620516395},null,null,null,26774.732620516395,null,null,null,null,null,null,null,38927.258445542888,{"$f":"IF($C228<2,0,IF($C228=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":2629.2197536186359},{"$f":"IF($C228<2,0,IF($C228=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":1934.2746412920769},{"$f":"IF($C228<2,0,IF($C228=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":6629.5303900316849},{"$f":"IF($C228<2,0,IF($C228=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":959.50104008409164},{"$f":"IF($C228<2,0,IF($C228=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},null,121]
["Joiners","2026-11-01",5,26750.966895183796,null,{"$f":"IF(C230>=2,E122*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C230-1,1)+INDEX(INPUTS!$K$8:$K$11,$C230-1,1))^(1/12)-1)*D14,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B229,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26750.966895183796},null,null,null,26750.966895183796,null,null,null,null,null,null,null,38896.457166620319,{"$f":"IF($C229<2,0,IF($C229=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":2628.068054457106},{"$f":"IF($C229<2,0,IF($C229=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":1934.9296050245409},{"$f":"IF($C229<2,0,IF($C229=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":6623.6261875047203},{"$f":"IF($C229<2,0,IF($C229=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":958.86642445015525},{"$f":"IF($C229<2,0,IF($C229=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},null,122]
["Joiners","2026-10-01",5,26727.209620485555,null,{"$f":"IF(C231>=2,E123*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C231-1,1)+INDEX(INPUTS!$K$8:$K$11,$C231-1,1))^(1/12)-1)*D15,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B230,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26727.209620485555},null,null,null,26727.209620485555,null,null,null,null,null,null,null,38865.67155664388,{"$f":"IF($C230<2,0,IF($C230=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":2626.9202817703845},{"$f":"IF($C230<2,0,IF($C230=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":1935.5852369560941},{"$f":"IF($C230<2,0,IF($C230=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":6617.7242200430001},{"$f":"IF($C230<2,0,IF($C230=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":958.23219738885041},{"$f":"IF($C230<2,0,IF($C230=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},null,123]
["Joiners","2026-09-01",5,26703.460774703715,null,{"$f":"IF(C232>=2,E124*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C232-1,1)+INDEX(INPUTS!$K$8:$K$11,$C232-1,1))^(1/12)-1)*D16,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B231,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26703.460774703715},null,null,null,26703.460774703715,null,null,null,null,null,null,null,38834.90231739085,{"$f":"IF($C231<2,0,IF($C231=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":2625.7768470269148},{"$f":"IF($C231<2,0,IF($C231=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":1936.2417688658136},{"$f":"IF($C231<2,0,IF($C231=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":6611.8245608383095},{"$f":"IF($C231<2,0,IF($C231=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":957.59836595609352},{"$f":"IF($C231<2,0,IF($C231=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},null,124]
["Joiners","2026-08-01",5,26679.720337322651,null,{"$f":"IF(C233>=2,E125*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C233-1,1)+INDEX(INPUTS!$K$8:$K$11,$C233-1,1))^(1/12)-1)*D17,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B232,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26679.720337322651},null,null,null,26679.720337322651,null,null,null,null,null,null,null,38804.14957544666,{"$f":"IF($C232<2,0,IF($C232=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":2624.6378354485728},{"$f":"IF($C232<2,0,IF($C232=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":1936.8992491694305},{"$f":"IF($C232<2,0,IF($C232=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":6605.9272193459601},{"$f":"IF($C232<2,0,IF($C232=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":956.9649341600433},{"$f":"IF($C232<2,0,IF($C232=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},null,125]
["Joiners","2026-07-01",5,26655.988289241814,null,{"$f":"IF(C234>=2,E126*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C234-1,1)+INDEX(INPUTS!$K$8:$K$11,$C234-1,1))^(1/12)-1)*D18,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B233,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26655.988289241814},null,null,null,26655.988289241814,null,null,null,null,null,null,null,38773.412784299653,{"$f":"IF($C233<2,0,IF($C233=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":2623.5029506373535},{"$f":"IF($C233<2,0,IF($C233=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":1937.5575117305507},{"$f":"IF($C233<2,0,IF($C233=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":6600.0321302643542},{"$f":"IF($C233<2,0,IF($C233=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":956.33190242557998},{"$f":"IF($C233<2,0,IF($C233=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},null,126]
["Joiners","2026-06-01",4,26632.264612829593,null,{"$f":"IF(C235>=2,E127*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C235-1,1)+INDEX(INPUTS!$K$8:$K$11,$C235-1,1))^(1/12)-1)*D19,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B234,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26632.264612829593},null,null,null,26632.264612829593,null,null,null,null,null,null,null,38742.691536283892,{"$f":"IF($C234<2,0,IF($C234=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":2622.3719731730539},{"$f":"IF($C234<2,0,IF($C234=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":1938.2164344557887},{"$f":"IF($C234<2,0,IF($C234=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":6594.1392438706489},{"$f":"IF($C234<2,0,IF($C234=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":955.69927195481023},{"$f":"IF($C234<2,0,IF($C234=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},null,127]
["Joiners","2026-05-01",4,26608.549298259572,null,{"$f":"IF(C236>=2,E128*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C236-1,1)+INDEX(INPUTS!$K$8:$K$11,$C236-1,1))^(1/12)-1)*D20,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B235,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26608.549298259572},null,null,null,26608.549298259572,null,null,null,null,null,null,null,38711.985369283197,{"$f":"IF($C235<2,0,IF($C235=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":2621.2446468600269},{"$f":"IF($C235<2,0,IF($C235=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":1938.8758745919249},{"$f":"IF($C235<2,0,IF($C235=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":6588.2485058681777},{"$f":"IF($C235<2,0,IF($C235=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":955.06704370349291},{"$f":"IF($C235<2,0,IF($C235=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},null,128]
["Joiners","2026-04-01",4,26584.842808261776,null,{"$f":"IF(C237>=2,E129*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C237-1,1)+INDEX(INPUTS!$K$8:$K$11,$C237-1,1))^(1/12)-1)*D21,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B236,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26584.842808261776},null,null,null,26584.842808261776,null,null,null,null,null,null,null,38681.292083100445,{"$f":"IF($C236<2,0,IF($C236=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":2620.1194337953771},{"$f":"IF($C236<2,0,IF($C236=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":1939.5348820998831},{"$f":"IF($C236<2,0,IF($C236=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":6582.3597583327028},{"$f":"IF($C236<2,0,IF($C236=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":954.43520061070592},{"$f":"IF($C236<2,0,IF($C236=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},null,129]
["Joiners","2026-03-01",4,26561.145516454184,null,{"$f":"IF(C238>=2,E130*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C238-1,1)+INDEX(INPUTS!$K$8:$K$11,$C238-1,1))^(1/12)-1)*D22,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B237,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26561.145516454184},null,null,null,26561.145516454184,null,null,null,null,null,null,null,38650.426356246491,{"$f":"IF($C237<2,0,IF($C237=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":2618.8985546841031},{"$f":"IF($C237<2,0,IF($C237=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":1940.132295071596},{"$f":"IF($C237<2,0,IF($C237=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":6576.4500758851318},{"$f":"IF($C237<2,0,IF($C237=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":953.79991415147958},{"$f":"IF($C237<2,0,IF($C237=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},null,130]
["Joiners","2026-02-01",4,26537.457523982994,null,{"$f":"IF(C239>=2,E131*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C239-1,1)+INDEX(INPUTS!$K$8:$K$11,$C239-1,1))^(1/12)-1)*D23,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B238,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26537.457523982994},null,null,null,26537.457523982994,null,null,null,null,null,null,null,38619.48425760548,{"$f":"IF($C238<2,0,IF($C238=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":2617.6338393004839},{"$f":"IF($C238<2,0,IF($C238=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":1940.6992512583436},{"$f":"IF($C238<2,0,IF($C238=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":6570.5313392468497},{"$f":"IF($C238<2,0,IF($C238=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":953.16230381680714},{"$f":"IF($C238<2,0,IF($C238=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},null,131]
["Joiners",{"$f":"B131","v":"2026-01-01"},4,26513.778642668185,null,{"$f":"IF(C240>=2,E132*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C240-1,1)+INDEX(INPUTS!$K$8:$K$11,$C240-1,1))^(1/12)-1)*D24,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B239,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26513.778642668185},null,null,null,26513.778642668185,null,null,null,null,null,null,null,38588.541626476814,{"$f":"IF($C239<2,0,IF($C239=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":2616.3664194177491},{"$f":"IF($C239<2,0,IF($C239=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":1941.2604377090936},{"$f":"IF($C239<2,0,IF($C239=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":6564.6128808823369},{"$f":"IF($C239<2,0,IF($C239=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":952.5232457994473},{"$f":"IF($C239<2,0,IF($C239=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},null,132]
["Joiners","2025-12-01",4,26490.108657365803,null,{"$f":"IF(C241>=2,E133*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C241-1,1)+INDEX(INPUTS!$K$8:$K$11,$C241-1,1))^(1/12)-1)*D25,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B240,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26490.108657365803},null,null,null,26490.108657365803,null,null,null,null,null,null,null,38557.687543710395,{"$f":"IF($C240<2,0,IF($C240=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":2615.1445720110401},{"$f":"IF($C240<2,0,IF($C240=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":1941.8448495526352},{"$f":"IF($C240<2,0,IF($C240=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":6558.705691310829},{"$f":"IF($C240<2,0,IF($C240=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":951.88377347008895},{"$f":"IF($C240<2,0,IF($C240=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},null,133]
["Joiners","2025-11-01",4,26466.447354535503,null,{"$f":"IF(C242>=2,E134*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C242-1,1)+INDEX(INPUTS!$K$8:$K$11,$C242-1,1))^(1/12)-1)*D26,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B241,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26466.447354535503},null,null,null,26466.447354535503,null,null,null,null,null,null,null,38526.903136510278,{"$f":"IF($C241<2,0,IF($C241=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":2613.9583604539221},{"$f":"IF($C241<2,0,IF($C241=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":1942.4463575323789},{"$f":"IF($C241<2,0,IF($C241=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":6552.8074056685955},{"$f":"IF($C241<2,0,IF($C241=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":951.24365831987791},{"$f":"IF($C241<2,0,IF($C241=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},null,134]
["Joiners","2025-10-01",4,26442.794202608089,null,{"$f":"IF(C243>=2,E135*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C243-1,1)+INDEX(INPUTS!$K$8:$K$11,$C243-1,1))^(1/12)-1)*D27,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B242,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26442.794202608089},null,null,null,26442.794202608089,null,null,null,null,null,null,null,38496.193114895606,{"$f":"IF($C242<2,0,IF($C242=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":2612.8107577304436},{"$f":"IF($C242<2,0,IF($C242=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":1943.0666790604394},{"$f":"IF($C242<2,0,IF($C242=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":6546.9185187532903},{"$f":"IF($C242<2,0,IF($C242=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":950.602956743346},{"$f":"IF($C242<2,0,IF($C242=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},null,135]
["Joiners","2025-09-01",4,26419.079690873645,null,{"$f":"IF(C244>=2,E136*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C244-1,1)+INDEX(INPUTS!$K$8:$K$11,$C244-1,1))^(1/12)-1)*D28,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B243,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26419.079690873645},null,null,null,26419.079690873645,null,null,null,null,null,null,null,38465.57172793278,{"$f":"IF($C243<2,0,IF($C243=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":2611.7513513965082},{"$f":"IF($C243<2,0,IF($C243=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":1943.7445036934187},{"$f":"IF($C243<2,0,IF($C243=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":6541.0312967827158},{"$f":"IF($C243<2,0,IF($C243=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":949.96488518649574},{"$f":"IF($C243<2,0,IF($C243=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},null,136]
["Joiners","2025-08-01",4,26395.317039262154,null,{"$f":"IF(C245>=2,E137*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C245-1,1)+INDEX(INPUTS!$K$8:$K$11,$C245-1,1))^(1/12)-1)*D29,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B244,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26395.317039262154},null,null,null,26395.317039262154,null,null,null,null,null,null,null,38462.297975107809,{"$f":"IF($C244<2,0,IF($C244=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":2622.5919360693947},{"$f":"IF($C244<2,0,IF($C244=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":1952.6945546507941},{"$f":"IF($C244<2,0,IF($C244=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":6540.796460132191},{"$f":"IF($C244<2,0,IF($C244=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":950.89798499327765},{"$f":"IF($C244<2,0,IF($C244=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},null,137]
["Joiners","2025-07-01",4,26371.546255699595,null,{"$f":"IF(C246>=2,E138*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C246-1,1)+INDEX(INPUTS!$K$8:$K$11,$C246-1,1))^(1/12)-1)*D30,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B245,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26371.546255699595},null,null,null,26371.546255699595,null,null,null,null,null,null,null,38444.830641212415,{"$f":"IF($C245<2,0,IF($C245=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":2626.9327114254706},{"$f":"IF($C245<2,0,IF($C245=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":1957.4154538482881},{"$f":"IF($C245<2,0,IF($C245=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":6537.5293096380046},{"$f":"IF($C245<2,0,IF($C245=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":951.40691060105712},{"$f":"IF($C245<2,0,IF($C245=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},null,138]
["Joiners","2025-06-01",3,26347.809838455119,null,{"$f":"IF(C247>=2,E139*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C247-1,1)+INDEX(INPUTS!$K$8:$K$11,$C247-1,1))^(1/12)-1)*D31,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B246,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26347.809838455119},null,null,null,26347.809838455119,null,null,null,null,null,null,null,38416.266871347958,{"$f":"IF($C246<2,0,IF($C246=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":2626.16162470276},{"$f":"IF($C246<2,0,IF($C246=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":1958.8135332701911},{"$f":"IF($C246<2,0,IF($C246=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":6531.8970882987314},{"$f":"IF($C246<2,0,IF($C246=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":951.5847866211567},{"$f":"IF($C246<2,0,IF($C246=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},null,139]
["Joiners","2025-05-01",3,26324.111526231412,null,{"$f":"IF(C248>=2,E140*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C248-1,1)+INDEX(INPUTS!$K$8:$K$11,$C248-1,1))^(1/12)-1)*D32,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B247,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26324.111526231412},null,null,null,26324.111526231412,null,null,null,null,null,null,null,38374.614344016409,{"$f":"IF($C247<2,0,IF($C247=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":2619.3671257965248},{"$f":"IF($C247<2,0,IF($C247=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":1956.2937410466538},{"$f":"IF($C247<2,0,IF($C247=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":6523.4704265951541},{"$f":"IF($C247<2,0,IF($C247=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":951.37152434666746},{"$f":"IF($C247<2,0,IF($C247=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},null,140]
["Joiners","2025-04-01",3,26300.45047203391,null,{"$f":"IF(C249>=2,E141*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C249-1,1)+INDEX(INPUTS!$K$8:$K$11,$C249-1,1))^(1/12)-1)*D33,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B248,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26300.45047203391},null,null,null,26300.45047203391,null,null,null,null,null,null,null,38335.832238903546,{"$f":"IF($C248<2,0,IF($C248=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":2613.8541179818649},{"$f":"IF($C248<2,0,IF($C248=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":1954.6256943371216},{"$f":"IF($C248<2,0,IF($C248=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":6515.6572428332729},{"$f":"IF($C248<2,0,IF($C248=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":951.24471171737719},{"$f":"IF($C248<2,0,IF($C248=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},null,141]
["Joiners","2025-03-01",3,26276.80376991678,null,{"$f":"IF(C250>=2,E142*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C250-1,1)+INDEX(INPUTS!$K$8:$K$11,$C250-1,1))^(1/12)-1)*D34,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B249,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26276.80376991678},null,null,null,26276.80376991678,null,null,null,null,null,null,null,38296.466913847049,{"$f":"IF($C249<2,0,IF($C249=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":2608.0612279847719},{"$f":"IF($C249<2,0,IF($C249=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":1952.789182391273},{"$f":"IF($C249<2,0,IF($C249=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":6507.7137270695057},{"$f":"IF($C249<2,0,IF($C249=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":951.09900648471535},{"$f":"IF($C249<2,0,IF($C249=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},null,142]
["Joiners","2025-02-01",3,26270.258395691111,null,{"$f":"IF(C251>=2,E143*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C251-1,1)+INDEX(INPUTS!$K$8:$K$11,$C251-1,1))^(1/12)-1)*D35,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B250,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26270.258395691111},null,null,null,26270.258395691111,null,null,null,null,null,null,null,38293.355344910291,{"$f":"IF($C250<2,0,IF($C250=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":2609.0537700050631},{"$f":"IF($C250<2,0,IF($C250=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":1955.2953922394336},{"$f":"IF($C250<2,0,IF($C250=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":6507.5878953189285},{"$f":"IF($C250<2,0,IF($C250=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":951.15989165575343},{"$f":"IF($C250<2,0,IF($C250=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},null,143]
["Joiners","2025-01-01",3,26260.141813531292,null,{"$f":"IF(C252>=2,E144*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C252-1,1)+INDEX(INPUTS!$K$8:$K$11,$C252-1,1))^(1/12)-1)*D36,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B251,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26260.141813531292},null,null,null,26260.141813531292,null,null,null,null,null,null,null,31524.35441659448,{"$f":"IF($C251<2,0,IF($C251=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":1159.9381197656942},{"$f":"IF($C251<2,0,IF($C251=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":837.09461262372417},{"$f":"IF($C251<2,0,IF($C251=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":3004.1080083973684},{"$f":"IF($C251<2,0,IF($C251=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":263.0718622764029},{"$f":"IF($C251<2,0,IF($C251=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},null,144]
["Joiners","2024-12-01",3,26239.864998212968,null,{"$f":"IF(C253>=2,E145*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C253-1,1)+INDEX(INPUTS!$K$8:$K$11,$C253-1,1))^(1/12)-1)*D37,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B252,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26239.864998212968},null,null,null,26239.864998212968,null,null,null,null,null,null,null,35120.401168934302,{"$f":"IF($C252<2,0,IF($C252=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":1956.773634557203},{"$f":"IF($C252<2,0,IF($C252=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":1412.14832041459},{"$f":"IF($C252<2,0,IF($C252=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":5067.8215036001184},{"$f":"IF($C252<2,0,IF($C252=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":443.7927121494273},{"$f":"IF($C252<2,0,IF($C252=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},null,145]
["Joiners","2024-11-01",3,26208.790332694065,null,{"$f":"IF(C254>=2,E146*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C254-1,1)+INDEX(INPUTS!$K$8:$K$11,$C254-1,1))^(1/12)-1)*D38,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B253,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26208.790332694065},null,null,null,26208.790332694065,null,null,null,null,null,null,null,37905.880786201713,{"$f":"IF($C253<2,0,IF($C253=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":2577.3847164675717},{"$f":"IF($C253<2,0,IF($C253=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":1860.0258272825422},{"$f":"IF($C253<2,0,IF($C253=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":6675.1337295692165},{"$f":"IF($C253<2,0,IF($C253=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":584.54618018831309},{"$f":"IF($C253<2,0,IF($C253=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},null,146]
["Joiners","2024-10-01",3,26176.801943983239,null,{"$f":"IF(C255>=2,E147*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C255-1,1)+INDEX(INPUTS!$K$8:$K$11,$C255-1,1))^(1/12)-1)*D39,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B254,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26176.801943983239},null,null,null,26176.801943983239,null,null,null,null,null,null,null,41207.29668067582,{"$f":"IF($C254<2,0,IF($C254=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":3311.8806398287784},{"$f":"IF($C254<2,0,IF($C254=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":2390.0908108904309},{"$f":"IF($C254<2,0,IF($C254=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":8577.394762209633},{"$f":"IF($C254<2,0,IF($C254=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":751.12852376374099},{"$f":"IF($C254<2,0,IF($C254=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},null,147]
["Joiners",{"$f":"B147","v":"2024-09-01"},3,26145.027303228911,null,{"$f":"IF(C256>=2,E148*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C256-1,1)+INDEX(INPUTS!$K$8:$K$11,$C256-1,1))^(1/12)-1)*D40,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B255,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26145.027303228911},null,null,null,26145.027303228911,null,null,null,null,null,null,null,40436.359086049044,{"$f":"IF($C255<2,0,IF($C255=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":3149.0104536177791},{"$f":"IF($C255<2,0,IF($C255=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":2272.5519929905749},{"$f":"IF($C255<2,0,IF($C255=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":8155.5794753523096},{"$f":"IF($C255<2,0,IF($C255=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":714.18986085946938},{"$f":"IF($C255<2,0,IF($C255=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},null,148]
["Joiners","2024-08-01",3,26136.773658451304,null,{"$f":"IF(C257>=2,E149*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C257-1,1)+INDEX(INPUTS!$K$8:$K$11,$C257-1,1))^(1/12)-1)*D41,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B256,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":26136.773658451304},null,null,null,26136.773658451304,null,null,null,null,null,null,null,40591.476475208758,{"$f":"IF($C256<2,0,IF($C256=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":3185.0082949320304},{"$f":"IF($C256<2,0,IF($C256=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":2298.5306193644869},{"$f":"IF($C256<2,0,IF($C256=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":8248.8097964653789},{"$f":"IF($C256<2,0,IF($C256=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":722.3541059955578},{"$f":"IF($C256<2,0,IF($C256=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},null,149]
["Joiners","2024-07-01",3,0,null,{"$f":"IF(C258>=2,E150*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C258-1,1)+INDEX(INPUTS!$K$8:$K$11,$C258-1,1))^(1/12)-1)*D42,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B257,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,14507.39798757141,{"$f":"IF($C257<2,0,IF($C257=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":3196.6193642340613},{"$f":"IF($C257<2,0,IF($C257=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":2306.9100004658667},{"$f":"IF($C257<2,0,IF($C257=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":8278.8811474122904},{"$f":"IF($C257<2,0,IF($C257=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":724.9874754591915},{"$f":"IF($C257<2,0,IF($C257=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},null,150]
["Joiners","2024-06-01",2,0,null,{"$f":"IF(C259>=2,E151*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C259-1,1)+INDEX(INPUTS!$K$8:$K$11,$C259-1,1))^(1/12)-1)*D43,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B258,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,23704.780889199486,{"$f":"IF($C258<2,0,IF($C258=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":6129.4722922172632},{"$f":"IF($C258<2,0,IF($C258=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":4423.4672062316668},{"$f":"IF($C258<2,0,IF($C258=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":12167.699167183131},{"$f":"IF($C258<2,0,IF($C258=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":984.14222356742459},{"$f":"IF($C258<2,0,IF($C258=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},null,151]
["Joiners","2024-05-01",2,0,null,{"$f":"IF(C260>=2,E152*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C260-1,1)+INDEX(INPUTS!$K$8:$K$11,$C260-1,1))^(1/12)-1)*D44,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B259,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,25153.949285873863,{"$f":"IF($C259<2,0,IF($C259=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":6504.1915345377311},{"$f":"IF($C259<2,0,IF($C259=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":4693.8915104663502},{"$f":"IF($C259<2,0,IF($C259=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":12911.559453246995},{"$f":"IF($C259<2,0,IF($C259=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":1044.3067876227883},{"$f":"IF($C259<2,0,IF($C259=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},null,152]
["Joiners","2024-04-01",2,0,null,{"$f":"IF(C261>=2,E153*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C261-1,1)+INDEX(INPUTS!$K$8:$K$11,$C261-1,1))^(1/12)-1)*D45,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B260,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,25297.1196988993,{"$f":"IF($C260<2,0,IF($C260=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":6541.211875869195},{"$f":"IF($C260<2,0,IF($C260=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":4720.6080462521804},{"$f":"IF($C260<2,0,IF($C260=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":12985.049038469309},{"$f":"IF($C260<2,0,IF($C260=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":1050.2507383086167},{"$f":"IF($C260<2,0,IF($C260=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},null,153]
["Joiners","2024-03-01",2,0,null,{"$f":"IF(C262>=2,E154*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C262-1,1)+INDEX(INPUTS!$K$8:$K$11,$C262-1,1))^(1/12)-1)*D46,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B261,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,22033.466744732999,{"$f":"IF($C261<2,0,IF($C261=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":5697.3116328136057},{"$f":"IF($C261<2,0,IF($C261=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":4111.589052035155},{"$f":"IF($C261<2,0,IF($C261=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":11309.811139498539},{"$f":"IF($C261<2,0,IF($C261=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":914.75492038569666},{"$f":"IF($C261<2,0,IF($C261=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},null,154]
["Joiners","2024-02-01",2,0,null,{"$f":"IF(C263>=2,E155*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C263-1,1)+INDEX(INPUTS!$K$8:$K$11,$C263-1,1))^(1/12)-1)*D47,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B262,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,19409.98375638467,{"$f":"IF($C262<2,0,IF($C262=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":5018.9435702127466},{"$f":"IF($C262<2,0,IF($C262=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":3622.0299618537888},{"$f":"IF($C262<2,0,IF($C262=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":9963.1734328834154},{"$f":"IF($C262<2,0,IF($C262=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":805.83679143472079},{"$f":"IF($C262<2,0,IF($C262=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},null,155]
["Joiners","2024-01-01",2,0,null,{"$f":"IF(C264>=2,E156*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C264-1,1)+INDEX(INPUTS!$K$8:$K$11,$C264-1,1))^(1/12)-1)*D48,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B263,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,15877.136498890088,{"$f":"IF($C263<2,0,IF($C263=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":4105.4363128090199},{"$f":"IF($C263<2,0,IF($C263=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":2962.7775493890454},{"$f":"IF($C263<2,0,IF($C263=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":8149.7576989971058},{"$f":"IF($C263<2,0,IF($C263=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":659.16493769491649},{"$f":"IF($C263<2,0,IF($C263=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},null,156]
["Joiners","2023-12-01",2,0,null,{"$f":"IF(C265>=2,E157*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C265-1,1)+INDEX(INPUTS!$K$8:$K$11,$C265-1,1))^(1/12)-1)*D49,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B264,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,9436.161373167306,{"$f":"IF($C264<2,0,IF($C264=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":2439.9588400361204},{"$f":"IF($C264<2,0,IF($C264=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":1760.8494498228119},{"$f":"IF($C264<2,0,IF($C264=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":4843.5956197343976},{"$f":"IF($C264<2,0,IF($C264=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":391.75746357397685},{"$f":"IF($C264<2,0,IF($C264=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},null,157]
["Joiners","2023-11-01",2,0,null,{"$f":"IF(C266>=2,E158*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C266-1,1)+INDEX(INPUTS!$K$8:$K$11,$C266-1,1))^(1/12)-1)*D50,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B265,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,5078.7590630632631,{"$f":"IF($C265<2,0,IF($C265=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":1313.2419616702014},{"$f":"IF($C265<2,0,IF($C265=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":947.72966975826967},{"$f":"IF($C265<2,0,IF($C265=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":2606.9345551349525},{"$f":"IF($C265<2,0,IF($C265=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":210.85287649984016},{"$f":"IF($C265<2,0,IF($C265=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},null,158]
["Joiners","2023-10-01",2,0,null,{"$f":"IF(C267>=2,E159*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C267-1,1)+INDEX(INPUTS!$K$8:$K$11,$C267-1,1))^(1/12)-1)*D51,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B266,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,8.7662751669018428E-4,{"$f":"IF($C266<2,0,IF($C266=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":3.3395485800276913E-5},{"$f":"IF($C266<2,0,IF($C266=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":3.3395485800272136E-5},{"$f":"IF($C266<2,0,IF($C266=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":7.5934696273542517E-4},{"$f":"IF($C266<2,0,IF($C266=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":5.0489582354210032E-5},{"$f":"IF($C266<2,0,IF($C266=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},null,159]
["Joiners","2023-09-01",2,0,null,{"$f":"IF(C268>=2,E160*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C268-1,1)+INDEX(INPUTS!$K$8:$K$11,$C268-1,1))^(1/12)-1)*D52,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B267,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,8.7662751669017897E-4,{"$f":"IF($C267<2,0,IF($C267=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":3.3395485800276845E-5},{"$f":"IF($C267<2,0,IF($C267=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":3.3395485800272027E-5},{"$f":"IF($C267<2,0,IF($C267=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":7.5934696273542029E-4},{"$f":"IF($C267<2,0,IF($C267=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":5.0489582354209754E-5},{"$f":"IF($C267<2,0,IF($C267=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},null,160]
["Joiners","2023-08-01",2,0,null,{"$f":"IF(C269>=2,E161*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C269-1,1)+INDEX(INPUTS!$K$8:$K$11,$C269-1,1))^(1/12)-1)*D53,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B268,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,8.7662751669017442E-4,{"$f":"IF($C268<2,0,IF($C268=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":3.3395485800276791E-5},{"$f":"IF($C268<2,0,IF($C268=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":3.3395485800271919E-5},{"$f":"IF($C268<2,0,IF($C268=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":7.5934696273541617E-4},{"$f":"IF($C268<2,0,IF($C268=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":5.0489582354209503E-5},{"$f":"IF($C268<2,0,IF($C268=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},null,161]
["Joiners","2023-07-01",2,0,null,{"$f":"IF(C270>=2,E162*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C270-1,1)+INDEX(INPUTS!$K$8:$K$11,$C270-1,1))^(1/12)-1)*D54,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B269,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,8.7662751669016856E-4,{"$f":"IF($C269<2,0,IF($C269=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":3.339548580027671E-5},{"$f":"IF($C269<2,0,IF($C269=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":3.339548580027179E-5},{"$f":"IF($C269<2,0,IF($C269=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":7.5934696273541075E-4},{"$f":"IF($C269<2,0,IF($C269=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":5.0489582354209232E-5},{"$f":"IF($C269<2,0,IF($C269=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},null,162]
["Joiners","2023-06-01",2,0,null,{"$f":"IF(C271>=2,E163*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C271-1,1)+INDEX(INPUTS!$K$8:$K$11,$C271-1,1))^(1/12)-1)*D55,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B270,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,8.7662751669016282E-4,{"$f":"IF($C270<2,0,IF($C270=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":3.3395485800276621E-5},{"$f":"IF($C270<2,0,IF($C270=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":3.3395485800271654E-5},{"$f":"IF($C270<2,0,IF($C270=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":7.5934696273540566E-4},{"$f":"IF($C270<2,0,IF($C270=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":5.0489582354208941E-5},{"$f":"IF($C270<2,0,IF($C270=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},null,163]
["Joiners",{"$f":"B163","v":"2023-05-01"},2,0,null,{"$f":"IF(C272>=2,E164*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C272-1,1)+INDEX(INPUTS!$K$8:$K$11,$C272-1,1))^(1/12)-1)*D56,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B271,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,8.7662751669015685E-4,{"$f":"IF($C271<2,0,IF($C271=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":3.339548580027654E-5},{"$f":"IF($C271<2,0,IF($C271=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":3.3395485800271526E-5},{"$f":"IF($C271<2,0,IF($C271=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":7.5934696273540013E-4},{"$f":"IF($C271<2,0,IF($C271=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":5.0489582354208615E-5},{"$f":"IF($C271<2,0,IF($C271=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},null,164]
["Joiners","2023-04-01",2,0,null,{"$f":"IF(C273>=2,E165*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C273-1,1)+INDEX(INPUTS!$K$8:$K$11,$C273-1,1))^(1/12)-1)*D57,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B272,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,8.7662751669015089E-4,{"$f":"IF($C272<2,0,IF($C272=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":3.3395485800276459E-5},{"$f":"IF($C272<2,0,IF($C272=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":3.3395485800271397E-5},{"$f":"IF($C272<2,0,IF($C272=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":7.5934696273539481E-4},{"$f":"IF($C272<2,0,IF($C272=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":5.0489582354208304E-5},{"$f":"IF($C272<2,0,IF($C272=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},null,165]
["Joiners","2023-03-01",1,0,null,{"$f":"IF(C274>=2,E166*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C274-1,1)+INDEX(INPUTS!$K$8:$K$11,$C274-1,1))^(1/12)-1)*D58,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B273,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C273<2,0,IF($C273=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},null,166]
["Joiners","2023-02-01",1,58609.002929097973,{"$f":"E167-D59+D58","v":58609.002929097973},{"$f":"IF(C275>=2,E167*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C275-1,1)+INDEX(INPUTS!$K$8:$K$11,$C275-1,1))^(1/12)-1)*D59,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B274,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,58609.002929097973,null,null,null,null,null,null,null,58609.002929097973,{"$f":"IF($C274<2,0,IF($C274=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},null,167]
["Joiners","2023-01-01",1,39353.002929097973,39353.002929097973,{"$f":"IF(C276>=2,E168*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C276-1,1)+INDEX(INPUTS!$K$8:$K$11,$C276-1,1))^(1/12)-1)*D60,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B275,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,39353.002929097973,null,null,null,null,null,null,null,39353.002929097973,{"$f":"IF($C275<2,0,IF($C275=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},null,168]
["Joiners","2022-12-01",1,47589.002929097973,47589.002929097973,{"$f":"IF(C277>=2,E169*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C277-1,1)+INDEX(INPUTS!$K$8:$K$11,$C277-1,1))^(1/12)-1)*D61,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B276,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,47589.002929097973,null,null,null,null,null,null,null,47589.002929097973,{"$f":"IF($C276<2,0,IF($C276=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},null,169]
["Joiners","2022-11-01",1,36209.002929097973,36209.002929097973,{"$f":"IF(C278>=2,E170*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C278-1,1)+INDEX(INPUTS!$K$8:$K$11,$C278-1,1))^(1/12)-1)*D62,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B277,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,36209.002929097973,null,null,null,null,null,null,null,36209.002929097973,{"$f":"IF($C277<2,0,IF($C277=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},null,170]
["Joiners","2022-10-01",1,48837.002929097973,48837.002929097973,{"$f":"IF(C279>=2,E171*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C279-1,1)+INDEX(INPUTS!$K$8:$K$11,$C279-1,1))^(1/12)-1)*D63,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B278,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,48837.002929097973,null,null,null,null,null,null,null,48837.002929097973,{"$f":"IF($C278<2,0,IF($C278=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},null,171]
["Joiners","2022-09-01",1,51836.002929097973,51836.002929097973,{"$f":"IF(C280>=2,E172*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C280-1,1)+INDEX(INPUTS!$K$8:$K$11,$C280-1,1))^(1/12)-1)*D64,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B279,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,51836.002929097973,null,null,null,null,null,null,null,51836.002929097973,{"$f":"IF($C279<2,0,IF($C279=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},null,172]
["Joiners","2022-08-01",1,58077.002929097973,58077.002929097973,{"$f":"IF(C281>=2,E173*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C281-1,1)+INDEX(INPUTS!$K$8:$K$11,$C281-1,1))^(1/12)-1)*D65,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B280,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,58077.002929097973,null,null,null,null,null,null,null,58077.002929097973,{"$f":"IF($C280<2,0,IF($C280=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},null,173]
["Joiners","2022-07-01",1,48317.002929097973,48317.002929097973,{"$f":"IF(C282>=2,E174*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C282-1,1)+INDEX(INPUTS!$K$8:$K$11,$C282-1,1))^(1/12)-1)*D66,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B281,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,48317.002929097973,null,null,null,null,null,null,null,48317.002929097973,{"$f":"IF($C281<2,0,IF($C281=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},null,174]
["Joiners","2022-06-01",1,39572.002929097973,39572.002929097973,{"$f":"IF(C283>=2,E175*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C283-1,1)+INDEX(INPUTS!$K$8:$K$11,$C283-1,1))^(1/12)-1)*D67,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B282,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,39572.002929097973,null,null,null,null,null,null,null,39572.002929097973,{"$f":"IF($C282<2,0,IF($C282=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},null,175]
["Joiners","2022-05-01",1,56793.002929097973,56793.002929097973,{"$f":"IF(C284>=2,E176*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C284-1,1)+INDEX(INPUTS!$K$8:$K$11,$C284-1,1))^(1/12)-1)*D68,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B283,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,56793.002929097973,null,null,null,null,null,null,null,56793.002929097973,{"$f":"IF($C283<2,0,IF($C283=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},null,176]
["Joiners","2022-04-01",1,40381.002929097973,40381.002929097973,{"$f":"IF(C285>=2,E177*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C285-1,1)+INDEX(INPUTS!$K$8:$K$11,$C285-1,1))^(1/12)-1)*D69,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B284,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,40381.002929097973,null,null,null,null,null,null,null,40381.002929097973,{"$f":"IF($C284<2,0,IF($C284=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},null,177]
["Joiners","2022-03-01",1,46596.002929097973,46596.002929097973,{"$f":"IF(C286>=2,E178*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C286-1,1)+INDEX(INPUTS!$K$8:$K$11,$C286-1,1))^(1/12)-1)*D70,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B285,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,46596.002929097973,null,null,null,null,null,null,null,46596.002929097973,{"$f":"IF($C285<2,0,IF($C285=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},null,178]
["Joiners","2022-02-01",1,41183.002929097973,41183.002929097973,{"$f":"IF(C287>=2,E179*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C287-1,1)+INDEX(INPUTS!$K$8:$K$11,$C287-1,1))^(1/12)-1)*D71,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B286,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,41183.002929097973,null,null,null,null,null,null,null,41183.002929097973,{"$f":"IF($C286<2,0,IF($C286=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},null,{"$f":"ROW(Q179)","v":179}]
["Joiners",{"$f":"B179","v":"2022-01-01"},1,{"$f":"MAX(0,E287)+F287","v":51175.002929097973},51175.002929097973,{"$f":"IF(C288>=2,E180*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C288-1,1)+INDEX(INPUTS!$K$8:$K$11,$C288-1,1))^(1/12)-1)*D72,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B287,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,51175.002929097973,null,null,null,null,null,null,null,51175.002929097973,{"$f":"IF($C287<2,0,IF($C287=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},null,180]
["Joiners","2021-12-01",1,48438.002929097973,48438.002929097973,{"$f":"IF(C289>=2,E181*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C289-1,1)+INDEX(INPUTS!$K$8:$K$11,$C289-1,1))^(1/12)-1)*D73,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B288,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,48438.002929097973,null,null,null,null,null,null,null,{"$f":"$J288+SUM(S288:AA288)","v":48438.002929097973},{"$f":"IF($C288<2,0,IF($C288=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},null,181]
["Joiners","2021-11-01",1,51029.002929097973,51029.002929097973,{"$f":"IF(C290>=2,E182*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C290-1,1)+INDEX(INPUTS!$K$8:$K$11,$C290-1,1))^(1/12)-1)*D74,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B289,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,51029.002929097973,null,null,null,null,null,null,null,51029.002929097973,{"$f":"IF($C289<2,0,IF($C289=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},null,182]
["Joiners","2021-10-01",1,48555.002929097973,48555.002929097973,{"$f":"IF(C291>=2,E183*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C291-1,1)+INDEX(INPUTS!$K$8:$K$11,$C291-1,1))^(1/12)-1)*D75,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B290,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,48555.002929097973,null,null,null,null,null,null,null,48555.002929097973,{"$f":"IF($C290<2,0,IF($C290=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},null,183]
["Joiners","2021-09-01",1,47930.002929097973,47930.002929097973,{"$f":"IF(C292>=2,E184*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C292-1,1)+INDEX(INPUTS!$K$8:$K$11,$C292-1,1))^(1/12)-1)*D76,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B291,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,47930.002929097973,null,null,null,null,null,null,null,47930.002929097973,{"$f":"IF($C291<2,0,IF($C291=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},null,184]
["Joiners","2021-08-01",1,62067.002929097973,62067.002929097973,{"$f":"IF(C293>=2,E185*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C293-1,1)+INDEX(INPUTS!$K$8:$K$11,$C293-1,1))^(1/12)-1)*D77,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B292,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,62067.002929097973,null,null,null,null,null,null,null,62067.002929097973,{"$f":"IF($C292<2,0,IF($C292=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},null,185]
["Joiners","2021-07-01",1,51428.002929097973,51428.002929097973,{"$f":"IF(C294>=2,E186*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C294-1,1)+INDEX(INPUTS!$K$8:$K$11,$C294-1,1))^(1/12)-1)*D78,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B293,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,51428.002929097973,null,null,null,null,null,null,null,51428.002929097973,{"$f":"IF($C293<2,0,IF($C293=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},null,186]
["Joiners","2021-06-01",1,48130.002929097973,48130.002929097973,{"$f":"IF(C295>=2,E187*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C295-1,1)+INDEX(INPUTS!$K$8:$K$11,$C295-1,1))^(1/12)-1)*D79,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B294,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,48130.002929097973,null,null,null,null,null,null,null,48130.002929097973,{"$f":"IF($C294<2,0,IF($C294=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},null,187]
["Joiners","2021-05-01",1,38807.002929097973,38807.002929097973,{"$f":"IF(C296>=2,E188*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C296-1,1)+INDEX(INPUTS!$K$8:$K$11,$C296-1,1))^(1/12)-1)*D80,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B295,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,38807.002929097973,null,null,null,null,null,null,null,38807.002929097973,{"$f":"IF($C295<2,0,IF($C295=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},null,188]
["Joiners","2021-04-01",1,48088.002929097973,48088.002929097973,{"$f":"IF(C297>=2,E189*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C297-1,1)+INDEX(INPUTS!$K$8:$K$11,$C297-1,1))^(1/12)-1)*D81,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B296,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,48088.002929097973,null,null,null,null,null,null,null,48088.002929097973,{"$f":"IF($C296<2,0,IF($C296=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},null,189]
["Joiners","2021-03-01",1,59542.002929097973,59542.002929097973,{"$f":"IF(C298>=2,E190*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C298-1,1)+INDEX(INPUTS!$K$8:$K$11,$C298-1,1))^(1/12)-1)*D82,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B297,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,59542.002929097973,null,null,null,null,null,null,null,59542.002929097973,{"$f":"IF($C297<2,0,IF($C297=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},null,190]
["Joiners","2021-02-01",1,40505.002929097973,40505.002929097973,{"$f":"IF(C299>=2,E191*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C299-1,1)+INDEX(INPUTS!$K$8:$K$11,$C299-1,1))^(1/12)-1)*D83,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B298,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,40505.002929097973,null,null,null,null,null,null,null,40505.002929097973,{"$f":"IF($C298<2,0,IF($C298=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},null,191]
["Joiners","2021-01-01",1,67670.002929097973,{"$f":"E192-D84+D83","v":67670.002929097973},{"$f":"IF(C300>=2,E192*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C300-1,1)+INDEX(INPUTS!$K$8:$K$11,$C300-1,1))^(1/12)-1)*D84,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B299,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,67670.002929097973,null,null,null,null,null,null,null,67670.002929097973,{"$f":"IF($C299<2,0,IF($C299=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},null,192]
["Joiners","2020-12-01",1,34487.002929097973,{"$f":"E193-D85+D84","v":34487.002929097973},{"$f":"IF(C301>=2,E193*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C301-1,1)+INDEX(INPUTS!$K$8:$K$11,$C301-1,1))^(1/12)-1)*D85,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B300,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,34487.002929097973,null,null,null,null,null,null,null,34487.002929097973,{"$f":"IF($C300<2,0,IF($C300=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},null,193]
["Joiners","2020-11-01",1,35421.002929097973,35421.002929097973,{"$f":"IF(C302>=2,E194*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C302-1,1)+INDEX(INPUTS!$K$8:$K$11,$C302-1,1))^(1/12)-1)*D86,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B301,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,35421.002929097973,null,null,null,null,null,null,null,35421.002929097973,{"$f":"IF($C301<2,0,IF($C301=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},null,194]
["Joiners","2020-10-01",1,42366.002929097973,42366.002929097973,{"$f":"IF(C303>=2,E195*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C303-1,1)+INDEX(INPUTS!$K$8:$K$11,$C303-1,1))^(1/12)-1)*D87,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B302,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,42366.002929097973,null,null,null,null,null,null,null,42366.002929097973,{"$f":"IF($C302<2,0,IF($C302=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},null,195]
["Joiners",{"$f":"B195","v":"2020-09-01"},1,37786.002929097973,37786.002929097973,{"$f":"IF(C304>=2,E196*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C304-1,1)+INDEX(INPUTS!$K$8:$K$11,$C304-1,1))^(1/12)-1)*D88,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B303,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,37786.002929097973,null,null,null,null,null,null,null,37786.002929097973,{"$f":"IF($C303<2,0,IF($C303=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},null,196]
["Joiners","2020-08-01",1,44180.002929097973,44180.002929097973,{"$f":"IF(C305>=2,E197*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C305-1,1)+INDEX(INPUTS!$K$8:$K$11,$C305-1,1))^(1/12)-1)*D89,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B304,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,44180.002929097973,null,null,null,null,null,null,null,44180.002929097973,{"$f":"IF($C304<2,0,IF($C304=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},null,197]
["Joiners","2020-07-01",1,51130.002929097973,51130.002929097973,{"$f":"IF(C306>=2,E198*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C306-1,1)+INDEX(INPUTS!$K$8:$K$11,$C306-1,1))^(1/12)-1)*D90,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B305,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,51130.002929097973,null,null,null,null,null,null,null,51130.002929097973,{"$f":"IF($C305<2,0,IF($C305=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},null,198]
["Joiners","2020-06-01",1,36687.002929097973,36687.002929097973,{"$f":"IF(C307>=2,E199*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C307-1,1)+INDEX(INPUTS!$K$8:$K$11,$C307-1,1))^(1/12)-1)*D91,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B306,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,36687.002929097973,null,null,null,null,null,null,null,36687.002929097973,{"$f":"IF($C306<2,0,IF($C306=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},null,199]
["Joiners","2020-05-01",1,40781.002929097973,40781.002929097973,{"$f":"IF(C308>=2,E200*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C308-1,1)+INDEX(INPUTS!$K$8:$K$11,$C308-1,1))^(1/12)-1)*D92,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B307,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,40781.002929097973,null,null,null,null,null,null,null,40781.002929097973,{"$f":"IF($C307<2,0,IF($C307=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},null,200]
["Joiners","2020-04-01",1,40181.002929097973,40181.002929097973,{"$f":"IF(C309>=2,E201*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C309-1,1)+INDEX(INPUTS!$K$8:$K$11,$C309-1,1))^(1/12)-1)*D93,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B308,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,40181.002929097973,null,null,null,null,null,null,null,40181.002929097973,{"$f":"IF($C308<2,0,IF($C308=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},null,201]
["Joiners","2020-03-01",1,139225.16574415751,139225.16574415751,{"$f":"IF(C310>=2,E202*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C310-1,1)+INDEX(INPUTS!$K$8:$K$11,$C310-1,1))^(1/12)-1)*D94,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B309,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,139225.16574415751,null,null,null,null,null,null,null,139225.16574415751,{"$f":"IF($C309<2,0,IF($C309=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},null,202]
["Joiners","2020-02-01",0,91914.784747847356,91914.784747847356,{"$f":"IF(C311>=2,E203*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C311-1,1)+INDEX(INPUTS!$K$8:$K$11,$C311-1,1))^(1/12)-1)*D95,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B310,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D310","v":91914.784747847356},null,null,null,null,null,null,null,91914.784747847356,{"$f":"IF($C310<2,0,IF($C310=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},null,203]
["Joiners","2020-01-01",0,149725.60854858533,149725.60854858533,{"$f":"IF(C312>=2,E204*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C312-1,1)+INDEX(INPUTS!$K$8:$K$11,$C312-1,1))^(1/12)-1)*D96,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B311,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,149725.60854858533,null,null,null,null,null,null,null,149725.60854858533,{"$f":"IF($C311<2,0,IF($C311=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},null,204]
["Joiners","2019-12-01",0,113845.45418204181,113845.45418204181,{"$f":"IF(C313>=2,E205*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C313-1,1)+INDEX(INPUTS!$K$8:$K$11,$C313-1,1))^(1/12)-1)*D97,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B312,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,113845.45418204181,null,null,null,null,null,null,null,113845.45418204181,{"$f":"IF($C312<2,0,IF($C312=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},null,205]
["Joiners","2019-11-01",0,101023.3886838872,101023.3886838872,{"$f":"IF(C314>=2,E206*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C314-1,1)+INDEX(INPUTS!$K$8:$K$11,$C314-1,1))^(1/12)-1)*D98,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B313,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,101023.3886838872,null,null,null,null,null,null,null,101023.3886838872,{"$f":"IF($C313<2,0,IF($C313=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},null,206]
["Joiners","2019-10-01",0,169877.9037515372,169877.9037515372,{"$f":"IF(C315>=2,E207*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C315-1,1)+INDEX(INPUTS!$K$8:$K$11,$C315-1,1))^(1/12)-1)*D99,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B314,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,169877.9037515372,null,null,null,null,null,null,null,169877.9037515372,{"$f":"IF($C314<2,0,IF($C314=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},null,207]
["Joiners","2019-09-01",0,85319.446699466556,85319.446699466556,{"$f":"IF(C316>=2,E208*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C316-1,1)+INDEX(INPUTS!$K$8:$K$11,$C316-1,1))^(1/12)-1)*D100,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B315,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,85319.446699466556,null,null,null,null,null,null,null,85319.446699466556,{"$f":"IF($C315<2,0,IF($C315=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},null,208]
["Joiners","2019-08-01",0,122446.46248462517,122446.46248462517,{"$f":"IF(C317>=2,E209*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C317-1,1)+INDEX(INPUTS!$K$8:$K$11,$C317-1,1))^(1/12)-1)*D101,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B316,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,122446.46248462517,null,null,null,null,null,null,null,122446.46248462517,{"$f":"IF($C316<2,0,IF($C316=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},null,209]
["Joiners","2019-07-01",0,131152.97662976664,131152.97662976664,{"$f":"IF(C318>=2,E210*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C318-1,1)+INDEX(INPUTS!$K$8:$K$11,$C318-1,1))^(1/12)-1)*D102,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B317,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,131152.97662976664,null,null,null,null,null,null,null,131152.97662976664,{"$f":"IF($C317<2,0,IF($C317=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},null,210]
["Joiners","2019-06-01",0,114644.99169741664,114644.99169741664,{"$f":"IF(C319>=2,E211*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C319-1,1)+INDEX(INPUTS!$K$8:$K$11,$C319-1,1))^(1/12)-1)*D103,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B318,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,114644.99169741664,null,null,null,null,null,null,null,114644.99169741664,{"$f":"IF($C318<2,0,IF($C318=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},null,211]
["Joiners",{"$f":"B211","v":"2019-05-01"},0,118413.8308733087,118413.8308733087,{"$f":"IF(C320>=2,E212*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C320-1,1)+INDEX(INPUTS!$K$8:$K$11,$C320-1,1))^(1/12)-1)*D104,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B319,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,118413.8308733087,null,null,null,null,null,null,null,118413.8308733087,{"$f":"IF($C319<2,0,IF($C319=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},null,212]
["Joiners","2019-04-01",0,115904.04520295188,115904.04520295188,{"$f":"IF(C321>=2,E213*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C321-1,1)+INDEX(INPUTS!$K$8:$K$11,$C321-1,1))^(1/12)-1)*D105,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B320,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,115904.04520295188,null,null,null,null,null,null,null,115904.04520295188,{"$f":"IF($C320<2,0,IF($C320=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},null,213]
["Joiners","2019-03-01",0,115939.85301353037,115939.85301353037,{"$f":"IF(C322>=2,E214*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C322-1,1)+INDEX(INPUTS!$K$8:$K$11,$C322-1,1))^(1/12)-1)*D106,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B321,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,115939.85301353037,null,null,null,null,null,null,null,115939.85301353037,{"$f":"IF($C321<2,0,IF($C321=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},null,214]
["Joiners","2019-02-01",0,{"$f":"MAX(0,E322)+F322","v":62547},62547,{"$f":"IF(C323>=2,E215*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C323-1,1)+INDEX(INPUTS!$K$8:$K$11,$C323-1,1))^(1/12)-1)*D107,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B322,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,62547,null,null,null,null,null,null,null,62547,{"$f":"IF($C322<2,0,IF($C322=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},null,215]
["Joiners","2019-01-01",0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C323<2,0,IF($C323=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},null,216]

{"sheet":"Population 6","index":11,"n_rows":323,"n_cols":95,"rows_kept":323,"cut":false,"hidden":false,"merged":[[1,33,1,35],[3,78,3,80]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Population 6"},{"$f":"INDEX(INPUTS!$H$21:$H$29,MATCH(A1,INPUTS!$B$21:$B$29,0),1)","v":"Disabled"},null,null,null,null,null,"L12 pre-to-end",{"$f":"(I6/I94)^(12/88)-1","v":0},null,null,null,null,null,null,null,null,{"$f":"B1","v":"Disabled"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acuity"]
["State",{"$f":"MAIN!B6","v":"*"},null,null,null,null,null,"PHE per annum",{"$f":"(I56/I87)^(12/32)-1","v":0},null,null,null,null,null,null,null,"Post-CC",{"$f":"INDEX(INPUTS!$N$65:$V$77,R$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,S$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,T$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,U$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,V$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,W$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,X$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,Y$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,Z$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,AA$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,AB$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,AC$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,AD$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},null,null,null,"VALIDATION CHECKS ON HISTORIC DATA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Lookups!$O$28=1,SUMIFS(H$72:H$107,$B$72:$B$107,INPUTS!$T$3),1)","v":1},null,"Starting",{"$f":"INPUTS!T3","v":"2020-02-01"}]
[null,null,null,null,null,null,null,"FFY21/FFY20",{"$f":"I74/I86-1","v":0},null,null,null,null,null,null,null,"Pre-UNW",{"$f":"INDEX(INPUTS!$N$49:$V$61,R$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,S$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,T$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,U$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,V$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,W$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,X$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,Y$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,Z$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,AA$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,AB$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,AC$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,AD$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Leaver Base Triangle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leaver Smoothing Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ending",{"$f":"EDATE(INDEX(MAIN!AG8:AO8,1,MATCH(B1,MAIN!AG13:AO13,0)),INDEX(MAIN!AG7:AO7,1,MATCH(B1,MAIN!AG13:AO13,0)))","v":"2024-07-01"},{"$f":"SUMIFS(CE$6:CE$107,$B$6:$B$107,$CD3)","v":1},{"$f":"SUMIFS(CF$6:CF$107,$B$6:$B$107,$CD3)","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":"Disabled"},null,"Maximum","Minimum","Members w/",null,null,{"$f":"R5^Lookups!$S$33","v":1},{"$f":"S5^Lookups!$S$33","v":2},{"$f":"T5^Lookups!$S$33","v":3},{"$f":"U5^Lookups!$S$33","v":4},{"$f":"V5^Lookups!$S$33","v":5},{"$f":"W5^Lookups!$S$33","v":6},{"$f":"X5^Lookups!$S$33","v":7},{"$f":"Y5^Lookups!$S$33","v":8},{"$f":"Z5^Lookups!$S$33","v":9},{"$f":"AA5^Lookups!$S$33","v":10},{"$f":"AB5^Lookups!$S$33","v":11},{"$f":"AC5^Lookups!$S$33","v":12},{"$f":"AD5^Lookups!$S$33","v":13},null,null,null,null,"in row",null,"exp leavers","leavers prior","delta with","cumulative delta","leavers this","total mem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acuity Rebalancing",null,null,null,"ResultantCurve"]
["Section","report_date","Phase","Members","Base Delta","Adjustments",null,"AcuityMix","Last Year","Total","Unwinding","AcuityPhaseIn","Duration","Duration","Min. Dur.",null,null,1,{"$f":"1+R5","v":2},{"$f":"1+S5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+AB5","v":12},{"$f":"1+AC5","v":13},"In Row","Expected",null,"% diff","leavers prior","joiners this","leavers this row","less joiners","leavers","with leavers","less joiners","vs expected",null,1,{"$f":"1+AR5","v":2},{"$f":"1+AS5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+BB5","v":12},{"$f":"1+BC5","v":13},"In Row","Expected",null,1,{"$f":"1+BH5","v":2},{"$f":"1+BI5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+BR5","v":12},{"$f":"1+BS5","v":13},null,"In Row","Expected",null,"Total MMs","MMs 13","Total Prod","Prod13","SolveFor13","FxSolve",1,{"$f":"1+CE5","v":2},{"$f":"1+CF5","v":3},4,5,6,7,8,9,10,11,12,13]
["Total Members","2027-06-01",{"$f":"IF($B6>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B6))+IF(B6<DATE(2020,2,28),0,1)+IF($B6>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B6>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C5<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B6,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D7-D115+R222<1,0,D7-D115+R222))","v":9595558.8875037041},{"$f":"D6-D7","v":6340.7054119575769},null,null,{"$f":"IF(C6=0,1,IFERROR(IF(C6>=2,(L6)*SUMPRODUCT(R6:AD6,R$2:AD$2)+(1-L6)*SUMPRODUCT(R6:AD6,R$3:AD$3),SUMPRODUCT(R6:AD6,R$3:AD$3))/SUM(R6:AD6),1))","v":1},{"$f":"IFERROR(SUMPRODUCT(H6:H17,J6:J17)/SUM(J6:J17),1)","v":1},{"$f":"D6","v":9595558.8875037041},{"$f":"1*AND(B7>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B7<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K6:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},{"$f":"IF(D6-SUM(R6:T6)<J114,3,IF(D6-SUM(R6:U6)<J1114,4,IF(D6-SUM(R6:V6)<J114,5,IF(D6-SUM(R6:W6)<J114,6,IF(D6-SUM(R6:X6)<J114,7,IF(D6-SUM(R6:Y6)<J114,8,IF(D6-SUM(R6:Z6)<J114,9,IF(D6-SUM(R6:AA6)<J114,10,IF(D6-SUM(R6:AB6)<J114,11,IF(D6-SUM(R6:AC6)<J114,12,13))))))))))","v":13},{"$f":"MIN(M6,IF(C114=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R6:AD6,R$5:AD$5,\">=\"&N6)","v":8752050.6855543721},null,null,{"$f":"R222","v":70546.009840931743},{"$f":"IF(S$5=13,S7+R7-R115-S115,R7-R115)","v":70499.796390545962},70453.610992137183,70407.453620105123,70361.324249503959,70315.222855804983,70269.149415016698,70223.103908618388,70177.086771634116,70131.098247797345,70085.138429564438,70039.207231988636,8752050.6855543721,{"$f":"SUM(R6:AD6)","v":9595558.8875080198},{"$f":"J6","v":9595558.8875037041},null,{"$f":"1-AE6/AF6","v":-4.4986236957811343E-13},{"$f":"AE115","v":64205.304428918105},{"$f":"R6","v":70546.009840931743},{"$f":"D114","v":0},{"$f":"AJ6-AK6","v":70546.009840931743},{"$f":"AK6-AI6","v":-64205.304428918105},{"$f":"SUM(AM6:AM$107)","v":4.3343461584299803E-6},{"$f":"D222-D114","v":48596.823215645672},{"$f":"AE6-AF6","v":4.3157488107681274E-6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE6","v":9595558.8875080198},{"$f":"AD6","v":8752050.6855543721},{"$f":"IFERROR(IF(C6>=2,(L6)*SUMPRODUCT(R6:AD6,R$2:AD$2)+(1-L6)*SUMPRODUCT(R6:AD6,R$3:AD$3),SUMPRODUCT(R6:AD6,R$3:AD$3)),1)","v":9595558.8875080198},{"$f":"IFERROR(IF($C6>=2,($L6)*(AD6*AD$2)+(1-$L6)*(AD6*AD$3),AD6*AD$3),1)","v":8752050.6855543721},{"$f":"IFERROR((BY6*CA$2-(CA6-CB6))/BZ6,0)","v":1},{"$f":"IF(OR(CC6<=0,BZ6=0)*1=1,IFERROR(CA$2/(CA6/BY6),1),\"n/a\")","v":"n/a"},{"$f":"IF($CD6=\"n/a\",IF(CE$5=13,$CC6,R$2),$CD6*R$2)","v":1},{"$f":"IF($CD6=\"n/a\",IF(CF$5=13,$CC6,S$2),$CD6*S$2)","v":1},{"$f":"IF($CD6=\"n/a\",IF(CG$5=13,$CC6,T$2),$CD6*T$2)","v":1},{"$f":"IF($CD6=\"n/a\",IF(CH$5=13,$CC6,U$2),$CD6*U$2)","v":1},1,1,1,1,1,1,1,1,1]
["Total Members","2027-05-01",{"$f":"IF($B7>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B7))+IF(B7<DATE(2020,2,28),0,1)+IF($B7>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B7>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C6<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B7,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D8-D116+R223<1,0,D8-D116+R223))","v":9589218.1820917465},6336.9240358415991,null,null,1,1,{"$f":"D7","v":9589218.1820917465},{"$f":"1*AND(B8>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B8<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K7:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},{"$f":"IF(D7-SUM(R7:T7)<J115,3,IF(D7-SUM(R7:U7)<J1115,4,IF(D7-SUM(R7:V7)<J115,5,IF(D7-SUM(R7:W7)<J115,6,IF(D7-SUM(R7:X7)<J115,7,IF(D7-SUM(R7:Y7)<J115,8,IF(D7-SUM(R7:Z7)<J115,9,IF(D7-SUM(R7:AA7)<J115,10,IF(D7-SUM(R7:AB7)<J115,11,IF(D7-SUM(R7:AC7)<J115,12,13))))))))))","v":13},{"$f":"MIN(M7,IF(C115=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R7:AD7,R$5:AD$5,\">=\"&N7)","v":8746262.6853758283},null,null,{"$f":"R223","v":70499.796390545962},70453.610992137183,70407.453620105123,70361.324249503959,70315.222855804983,70269.149415016698,70223.103908618388,70177.086771634116,70131.098247797345,70085.138429564438,70039.207231988636,69993.304607461832,8746262.6853758283,{"$f":"SUM(R7:AD7)","v":9589218.1820960063},9589218.1820917465,null,-4.4431125445498765E-13,64162.872354648767,70499.796390545962,64205.304428974567,6294.4919615713952,42.432074325799476,{"$f":"SUM(AM7:AM$107)","v":64205.304433252459},-15640.597597309985,4.2598694562911987E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE7","v":9589218.1820960063},{"$f":"AD7","v":8746262.6853758283},{"$f":"IFERROR(IF(C7>=2,(L7)*SUMPRODUCT(R7:AD7,R$2:AD$2)+(1-L7)*SUMPRODUCT(R7:AD7,R$3:AD$3),SUMPRODUCT(R7:AD7,R$3:AD$3)),1)","v":9589218.1820960063},{"$f":"IFERROR(IF($C7>=2,($L7)*(AD7*AD$2)+(1-$L7)*(AD7*AD$3),AD7*AD$3),1)","v":8746262.6853758283},{"$f":"IFERROR((BY7*CA$2-(CA7-CB7))/BZ7,0)","v":1},{"$f":"IF(OR(CC7<=0,BZ7=0)*1=1,IFERROR(CA$2/(CA7/BY7),1),\"n/a\")","v":"n/a"},{"$f":"IF($CD7=\"n/a\",IF(CE$5=13,$CC7,R$2),$CD7*R$2)","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2027-04-01",{"$f":"IF($B8>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B8))+IF(B8<DATE(2020,2,28),0,1)+IF($B8>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B8>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C7<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B8,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D9-D117+R224<1,0,D9-D117+R224))","v":9582881.2580559049},6333.1454133316875,null,null,1,1,9582881.2580559049,{"$f":"1*AND(B9>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B9<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K8:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M8,IF(C116=0,1,MAIN!$E$11))","v":13},8740478.1272325218,null,null,70453.610992137183,70407.453620105123,70361.324249503959,70315.222855804983,70269.149415016698,70223.103908618388,70177.086771634116,70131.098247797345,70085.138429564438,70039.207231988636,69993.304607461832,69947.430497956244,8740478.1272325218,9582881.2580601107,9582881.2580559049,null,-4.389821839367869E-13,64120.46557874963,70453.610992137183,64162.872354705243,6290.7386374319394,42.406775955612829,{"$f":"SUM(AM8:AM$107)","v":64162.872358926659},-15630.262758546072,4.205852746963501E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9582881.2580601107,8740478.1272325218,9582881.2580601107,8740478.1272325218,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2027-03-01",{"$f":"IF($B9>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B9))+IF(B9<DATE(2020,2,28),0,1)+IF($B9>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B9>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C8<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B9,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D10-D118+R225<1,0,D10-D118+R225))","v":9576548.1126425732},6329.3695371858776,null,null,1,1,9576548.1126425732,{"$f":"1*AND(B10>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B10<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K9:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M9,IF(C117=0,1,MAIN!$E$11))","v":13},8734697.0082380585,null,null,70407.453620105123,70361.324249503959,70315.222855804983,70269.149415016698,70223.103908618388,70177.086771634116,70131.098247797345,70085.138429564438,70039.207231988636,69993.304607461832,69947.430497956244,69901.584573212487,8734697.0082380585,9576548.1126467232,9576548.1126425732,null,-4.3343106881366111E-13,64078.084082864472,70407.453620105123,64120.465578806099,6286.9880412990242,42.381495941626781,{"$f":"SUM(AM9:AM$107)","v":64120.465582971054},-15619.934083574415,4.1499733924865723E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9576548.1126467232,8734697.0082380585,9576548.1126467232,8734697.0082380585,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2027-02-01",{"$f":"IF($B10>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B10))+IF(B10<DATE(2020,2,28),0,1)+IF($B10>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B10>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C9<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B10,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D11-D119+R226<1,0,D11-D119+R226))","v":9570218.7431053873},6325.5964007694274,null,null,1,1,9570218.7431053873,{"$f":"1*AND(B11>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B11<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K10:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M10,IF(C118=0,1,MAIN!$E$11))","v":13},8728919.4356496055,null,null,70361.324249503959,70315.222855804983,70269.149415016698,70223.103908618388,70177.086771634116,70131.098247797345,70085.138429564438,70039.207231988636,69993.304607461832,69947.430497956244,69901.584573212487,69855.656671317949,8728919.4356496055,9570218.7431094833,9570218.7431053873,null,-4.2787995369053533E-13,64035.727848678995,70361.324249503959,64078.084082920941,6283.2401665830184,42.356234241946368,{"$f":"SUM(AM10:AM$107)","v":64078.08408702942},-15609.611567904554,4.0959566831588745E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9570218.7431094833,8728919.4356496055,9570218.7431094833,8728919.4356496055,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2027-01-01",{"$f":"IF($B11>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B11))+IF(B11<DATE(2020,2,28),0,1)+IF($B11>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B11>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C10<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B11,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D12-D120+R227<1,0,D12-D120+R227))","v":9563893.1467046179},6321.8259978312999,null,null,1,1,9563893.1467046179,{"$f":"1*AND(B12>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B12<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K11:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M11,IF(C119=0,1,MAIN!$E$11))","v":13},8723145.4781113584,null,null,70315.222855804983,70269.149415016698,70223.103908618388,70177.086771634116,70131.098247797345,70085.138429564438,70039.207231988636,69993.304607461832,69947.430497956244,69901.584573212487,69855.656671317949,69809.685386926256,8723145.4781113584,9563893.146708658,9563893.1467046179,null,-4.2232883856740955E-13,63993.396857917076,70315.222855804983,64035.727848735471,6279.4950070695122,42.330990818394639,{"$f":"SUM(AM11:AM$107)","v":64035.727852787473},-15599.295207058567,4.0400773286819458E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9563893.146708658,8723145.4781113584,9563893.146708658,8723145.4781113584,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-12-01",{"$f":"IF($B12>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B12))+IF(B12<DATE(2020,2,28),0,1)+IF($B12>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B12>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C11<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B12,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D13-D121+R228<1,0,D13-D121+R228))","v":9557571.3207067866},6318.0583226755261,null,null,1,1,9557571.3207067866,{"$f":"1*AND(B13>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B13<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K12:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M12,IF(C120=0,1,MAIN!$E$11))","v":13},8717375.1740226019,null,null,70269.149415016698,70223.103908618388,70177.086771634116,70131.098247797345,70085.138429564438,70039.207231988636,69993.304607461832,69947.430497956244,69901.584573212487,69855.656671317949,69809.685386926256,69763.700946674377,8717375.1740226019,9557571.3207107708,9557571.3207067866,null,-4.1677772344428377E-13,63951.091092283474,70269.149415016698,63993.396857973545,6275.7525570431535,42.305765690070984,{"$f":"SUM(AM12:AM$107)","v":63993.396861969086},-15588.984996604078,3.9841979742050171E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9557571.3207107708,8717375.1740226019,9557571.3207107708,8717375.1740226019,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-11-01",{"$f":"IF($B13>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B13))+IF(B13<DATE(2020,2,28),0,1)+IF($B13>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B13>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C12<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B13,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D14-D122+R229<1,0,D14-D122+R229))","v":9551253.2623841111},6314.2933781500906,null,null,1,1,9551253.2623841111,{"$f":"1*AND(B14>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B14<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K13:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M13,IF(C121=0,1,MAIN!$E$11))","v":13},8711608.5261798985,null,null,70223.103908618388,70177.086771634116,70131.098247797345,70085.138429564438,70039.207231988636,69993.304607461832,69947.430497956244,69901.584573212487,69855.656671317949,69809.685386926256,69763.700946674377,69717.738934986104,8711608.5261798985,9551253.2623880375,9551253.2623841111,null,-4.1100456371623295E-13,63908.810530413204,70223.103908618388,63951.091092339942,6272.0128162784458,42.280561926738301,{"$f":"SUM(AM13:AM$107)","v":63951.091096279008},-15578.680934035139,3.9264559745788574E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9551253.2623880375,8711608.5261798985,9551253.2623880375,8711608.5261798985,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-10-01",{"$f":"IF($B14>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B14))+IF(B14<DATE(2020,2,28),0,1)+IF($B14>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B14>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C13<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B14,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D15-D123+R230<1,0,D15-D123+R230))","v":9544938.969005961},6310.531622428447,null,null,1,1,9544938.969005961,{"$f":"1*AND(B15>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B15<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K14:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M14,IF(C122=0,1,MAIN!$E$11))","v":13},8705845.5449961107,null,null,{"$f":"R230","v":70177.086771634116},70131.098247797345,70085.138429564438,70039.207231988636,69993.304607461832,69947.430497956244,69901.584573212487,69855.656671317949,69809.685386926256,69763.700946674377,69717.738934986104,69671.791714200721,8705845.5449961107,9544938.9690098315,9544938.969005961,null,-4.0545344859310717E-13,63866.555149147833,70177.086771634116,63908.810530469673,6268.2762411644435,42.255381321840105,{"$f":"SUM(AM14:AM$107)","v":63908.810534352277},-15568.383015291365,3.8705766201019287E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9544938.9690098315,8705845.5449961107,9544938.9690098315,8705845.5449961107,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-09-01",{"$f":"IF($B15>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B15))+IF(B15<DATE(2020,2,28),0,1)+IF($B15>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B15>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C14<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B15,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D16-D124+R231<1,0,D16-D124+R231))","v":9538628.4373835325},6306.7733231894672,null,null,1,1,9538628.4373835325,{"$f":"1*AND(B16>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B16<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K15:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M15,IF(C123=0,1,MAIN!$E$11))","v":13},8700086.2395526227,null,null,70131.098247797345,70085.138429564438,70039.207231988636,69993.304607461832,69947.430497956244,69901.584573212487,69855.656671317949,69809.685386926256,69763.700946674377,69717.738934986104,69671.791714200721,69625.860592635247,8700086.2395526227,9538628.4373873435,9538628.4373835325,null,-3.9945824426013132E-13,63824.324924551896,70131.098247797345,63866.555149204301,6264.5430985930434,42.230224652405013,{"$f":"SUM(AM15:AM$107)","v":63866.555153030436},-15558.091235232845,3.8109719753265381E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9538628.4373873435,8700086.2395526227,9538628.4373873435,8700086.2395526227,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-08-01",{"$f":"IF($B16>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B16))+IF(B16<DATE(2020,2,28),0,1)+IF($B16>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B16>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C15<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B16,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D17-D125+R232<1,0,D17-D125+R232))","v":9532321.6640603431},6303.0185964070261,null,null,1,1,9532321.6640603431,{"$f":"1*AND(B17>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B17<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K16:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M16,IF(C124=0,1,MAIN!$E$11))","v":13},8694330.6945520304,null,null,70085.138429564438,70039.207231988636,69993.304607461832,69947.430497956244,69901.584573212487,69855.656671317949,69809.685386926256,69763.700946674377,69717.738934986104,69671.791714200721,69625.860592635247,69579.869925145264,8694330.6945520304,9532321.6640641,9532321.6640603431,null,-3.9412917374193057E-13,63782.11983310261,70085.138429564438,63824.324924608372,6260.813504956066,42.205091505762539,{"$f":"SUM(AM16:AM$107)","v":63824.324928378031},-15547.805587777635,3.7569552659988403E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9532321.6640641,8694330.6945520304,9532321.6640641,8694330.6945520304,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-07-01",{"$f":"IF($B17>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B17))+IF(B17<DATE(2020,2,28),0,1)+IF($B17>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B17>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C16<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B17,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D18-D126+R233<1,0,D18-D126+R233))","v":9526018.645463936},6299.2673804908991,null,null,1,1,9526018.645463936,{"$f":"1*AND(B18>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B18<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K17:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M17,IF(C125=0,1,MAIN!$E$11))","v":13},8688541.1547965128,null,null,70039.207231988636,69993.304607461832,69947.430497956244,69901.584573212487,69855.656671317949,69809.685386926256,69763.700946674377,69717.738934986104,69671.791714200721,69625.860592635247,69579.869925145264,69571.659588619514,8688541.1547965128,9526018.6454676371,9526018.645463936,null,-3.8857805861880479E-13,63739.939851441493,70039.207231988636,63782.119833159086,6257.0873988295498,42.179981717592455,{"$f":"SUM(AM17:AM$107)","v":63782.119836872269},-15537.526067101331,3.7010759115219116E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9526018.6454676371,8688541.1547965128,9526018.6454676371,8688541.1547965128,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-06-01",{"$f":"IF($B18>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B18))+IF(B18<DATE(2020,2,28),0,1)+IF($B18>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B18>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C17<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B18,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D19-D127+R234<1,0,D19-D127+R234))","v":9519719.3780834451},6295.519650913775,null,null,1,1,9519719.3780834451,{"$f":"1*AND(B19>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B19<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K18:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M18,IF(C126=0,1,MAIN!$E$11))","v":13},8682728.8338807784,null,null,69993.304607461832,69947.430497956244,69901.584573212487,69855.656671317949,69809.685386926256,69763.700946674377,{"$f":"IF(X$5=13,X19+W19-W127-X127,W19-W127)","v":69717.738934986104},69671.791714200721,69625.860592635247,69579.869925145264,69571.659588619514,69552.260767176922,8682728.8338807784,9519719.3780870922,9519719.3780834451,null,-3.8302694349567901E-13,63697.784956491632,69993.304607461832,63739.939851497962,6253.3647559638703,42.154895006329753,{"$f":"SUM(AM18:AM$107)","v":63739.939855154676},-15527.252667345289,3.6470592021942139E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9519719.3780870922,8682728.8338807784,9519719.3780870922,8682728.8338807784,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-05-01",{"$f":"IF($B19>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B19))+IF(B19<DATE(2020,2,28),0,1)+IF($B19>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B19>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C18<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B19,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D20-D128+R235<1,0,D20-D128+R235))","v":9513423.8584325314},6291.7753656506538,null,null,1,1,9513423.8584325314,{"$f":"1*AND(B20>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B20<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K19:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M19,IF(C127=0,1,MAIN!$E$11))","v":13},8676902.4660754316,null,null,69947.430497956244,69901.584573212487,69855.656671317949,69809.685386926256,69763.700946674377,69717.738934986104,69671.791714200721,69625.860592635247,69579.869925145264,69571.659588619514,69552.260767176922,69524.152761840262,8676902.4660754316,9513423.8584361225,9513423.8584325314,null,-3.7747582837255322E-13,63655.655132247812,69947.430497956244,63697.784956548101,6249.6455414081429,42.129824300289329,{"$f":"SUM(AM19:AM$107)","v":63697.784960148347},-15516.985378421145,3.5911798477172852E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9513423.8584361225,8676902.4660754316,9513423.8584361225,8676902.4660754316,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-04-01",{"$f":"IF($B20>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B20))+IF(B20<DATE(2020,2,28),0,1)+IF($B20>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B20>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C19<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B20,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D21-D129+R236<1,0,D21-D129+R236))","v":9507132.0830668807},6288.033469228074,null,null,1,1,9507132.0830668807,{"$f":"1*AND(B21>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B21<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K20:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M20,IF(C128=0,1,MAIN!$E$11))","v":13},8671072.3581888024,null,null,69901.584573212487,69855.656671317949,69809.685386926256,69763.700946674377,69717.738934986104,69671.791714200721,69625.860592635247,69579.869925145264,69571.659588619514,69552.260767176922,69524.152761840262,69485.763018877144,8671072.3581888024,9507132.0830704141,9507132.0830668807,null,-3.7170266864450241E-13,63613.55110392801,69901.584573212487,63655.655132304273,6245.929440908214,42.104028376263159,{"$f":"SUM(AM20:AM$107)","v":63655.65513584805},-15506.723727239572,3.5334378480911255E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9507132.0830704141,8671072.3581888024,9507132.0830704141,8671072.3581888024,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-03-01",{"$f":"IF($B21>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B21))+IF(B21<DATE(2020,2,28),0,1)+IF($B21>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B21>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C20<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B21,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D22-D130+R237<1,0,D22-D130+R237))","v":9500844.0495976526},6284.1833313126117,null,null,1,1,9500844.0495976526,{"$f":"1*AND(B22>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B22<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K21:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M21,IF(C129=0,1,MAIN!$E$11))","v":13},8665236.3107875325,null,null,69855.656671317949,69809.685386926256,69763.700946674377,69717.738934986104,69671.791714200721,69625.860592635247,69579.869925145264,69571.659588619514,69552.260767176922,69524.152761840262,69485.763018877144,69449.598505197093,8665236.3107875325,9500844.0496011302,9500844.0495976526,null,-3.659295089164516E-13,63571.473339948847,69855.656671317949,63613.551103984479,6242.1055673334704,42.077764035631844,{"$f":"SUM(AM21:AM$107)","v":63613.551107471794},-15496.468052718628,3.4775584936141968E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9500844.0496011302,8665236.3107875325,9500844.0496011302,8665236.3107875325,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-02-01",{"$f":"IF($B22>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B22))+IF(B22<DATE(2020,2,28),0,1)+IF($B22>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B22>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C21<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B22,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D23-D131+R238<1,0,D23-D131+R238))","v":9494559.86626634},6280.2632804717869,null,null,1,1,9494559.86626634,{"$f":"1*AND(B23>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B23<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K22:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M22,IF(C130=0,1,MAIN!$E$11))","v":13},8659394.734318804,null,null,{"$f":"R238","v":69809.685386926256},{"$f":"IF(S$5=13,S23+R23-R131-S131,R23-R131)","v":69763.700946674377},69717.738934986104,69671.791714200721,69625.860592635247,69579.869925145264,69571.659588619514,69552.260767176922,69524.152761840262,69485.763018877144,69449.598505197093,69413.04980867813,8659394.734318804,9494559.8662697617,9494559.86626634,null,-3.6037839379332581E-13,63529.422106397426,69809.685386926256,63571.473340005323,6238.2120469209331,42.051233607897302,{"$f":"SUM(AM22:AM$107)","v":63571.473343436155},-15486.218596845363,3.4216791391372681E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9494559.8662697617,8659394.734318804,9494559.8662697617,8659394.734318804,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-01-01",{"$f":"IF($B23>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B23))+IF(B23<DATE(2020,2,28),0,1)+IF($B23>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B23>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C22<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B23,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D24-D132+R239<1,0,D24-D132+R239))","v":9488279.6029858682},6276.3035151381046,null,null,1,1,9488279.6029858682,{"$f":"1*AND(B24>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B24<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K23:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M23,IF(C131=0,1,MAIN!$E$11))","v":13},8653475.2208332904,null,null,69763.700946674377,69717.738934986104,69671.791714200721,69625.860592635247,69579.869925145264,69571.659588619514,69552.260767176922,69524.152761840262,69485.763018877144,69449.598505197093,69413.04980867813,69448.93559191114,8653475.2208332904,9488279.6029892322,9488279.6029858682,null,-3.54605234065275E-13,63487.397431479985,69763.700946674377,63529.422106453894,6234.2788402204824,42.024674973908986,{"$f":"SUM(AM23:AM$107)","v":63529.422109828258},-15475.975574907563,3.3639371395111084E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9488279.6029892322,8653475.2208332904,9488279.6029892322,8653475.2208332904,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-12-01",{"$f":"IF($B24>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B24))+IF(B24<DATE(2020,2,28),0,1)+IF($B24>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B24>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C23<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B24,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D25-D133+R240<1,0,D25-D133+R240))","v":9482003.2994707301},6272.3395399302244,null,null,1,1,9482003.2994707301,{"$f":"1*AND(B25>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B25<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K24:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M24,IF(C132=0,1,MAIN!$E$11))","v":13},8663047.7109048106,null,null,69717.738934986104,69671.791714200721,69625.860592635247,69579.869925145264,69571.659588619514,69552.260767176922,69524.152761840262,69485.763018877144,69449.598505197093,69413.04980867813,69448.93559191114,53914.907359960162,8663047.7109048106,9482003.2994740382,9482003.2994707301,null,-3.4883207433722419E-13,63445.399395000022,69717.738934986104,63487.397431536359,6230.3415034497448,41.998036536337167,{"$f":"SUM(AM24:AM$107)","v":63487.397434854356},-15465.738961103154,3.3080577850341797E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9482003.2994740382,8663047.7109048106,9482003.2994740382,8663047.7109048106,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-11-01",{"$f":"IF($B25>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B25))+IF(B25<DATE(2020,2,28),0,1)+IF($B25>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B25>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C24<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B25,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D26-D134+R241<1,0,D26-D134+R241))","v":9475730.9599307999},6268.3636537380517,null,null,1,1,9475730.9599307999,{"$f":"1*AND(B26>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B26<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K25:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M25,IF(C133=0,1,MAIN!$E$11))","v":13},8668363.5014693141,null,null,69671.791714200721,69625.860592635247,69579.869925145264,69571.659588619514,69552.260767176922,69524.152761840262,69485.763018877144,69449.598505197093,69413.04980867813,69448.93559191114,53914.907359960162,58129.608830496858,8668363.5014693141,9475730.9599340521,9475730.9599307999,null,-3.432809592140984E-13,63403.428060406884,69671.791714200721,63445.399395056316,6226.3923191444046,41.97133464943181,{"$f":"SUM(AM25:AM$107)","v":63445.399398318012},-15455.508785191443,3.252178430557251E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9475730.9599340521,8668363.5014693141,9475730.9599340521,8668363.5014693141,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-10-01",{"$f":"IF($B26>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B26))+IF(B26<DATE(2020,2,28),0,1)+IF($B26>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B26>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C25<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B26,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D27-D135+R242<1,0,D27-D135+R242))","v":9469462.5962770618},6264.3782974909991,null,null,1,1,9469462.5962770618,{"$f":"1*AND(B27>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B27<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K26:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M26,IF(C134=0,1,MAIN!$E$11))","v":13},8670371.3025390487,null,null,69625.860592635247,69579.869925145264,69571.659588619514,69552.260767176922,69524.152761840262,69485.763018877144,69449.598505197093,69413.04980867813,69448.93559191114,53914.907359960162,58129.608830496858,61395.626990673074,8670371.3025390487,9469462.59628026,9469462.5962770618,null,-3.3772984409097262E-13,63361.482295088004,69625.860592635247,63403.428060463128,6222.432532172119,41.945765375123301,{"$f":"SUM(AM26:AM$107)","v":63403.428063668587},-15445.285819714059,3.1981617212295532E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9469462.59628026,8670371.3025390487,9469462.59628026,8670371.3025390487,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-09-01",{"$f":"IF($B27>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B27))+IF(B27<DATE(2020,2,28),0,1)+IF($B27>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B27>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C26<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B27,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D28-D136+R243<1,0,D28-D136+R243))","v":9463198.2179795709},6260.5619878955185,null,null,1,1,9463198.2179795709,{"$f":"1*AND(B28>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B28<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K27:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M27,IF(C135=0,1,MAIN!$E$11))","v":13},8668470.0169120822,null,null,69579.869925145264,69571.659588619514,69552.260767176922,69524.152761840262,69485.763018877144,69449.598505197093,69413.04980867813,69448.93559191114,53914.907359960162,58129.608830496858,61395.626990673074,65262.7679220547,8668470.0169120822,9463198.2179827131,9463198.2179795709,null,-3.3195668436292181E-13,63319.307937192549,69579.869925145264,63361.482295144226,6218.3876300010379,42.174357951676939,{"$f":"SUM(AM27:AM$107)","v":63361.482298293457},-15435.229957704767,3.1422823667526245E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9463198.2179827131,8668470.0169120822,9463198.2179827131,8668470.0169120822,1,"n/a",1,1,1,1,1,1,{"$f":"IF($CD27=\"n/a\",IF(CK$5=13,$CC27,X$2),$CD27*X$2)","v":1},1,1,1,1,1,1]
["Total Members","2025-08-01",{"$f":"IF($B28>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B28))+IF(B28<DATE(2020,2,28),0,1)+IF($B28>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B28>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C27<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B28,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D29-D137+R244<1,0,D29-D137+R244))","v":9456937.6559916753},6294.6802829075605,null,null,1,1,9456937.6559916753,{"$f":"1*AND(B29>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B29<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K28:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M28,IF(C136=0,1,MAIN!$E$11))","v":13},8667392.8085114211,null,null,69571.659588619514,69552.260767176922,69524.152761840262,69485.763018877144,69449.598505197093,69413.04980867813,69448.93559191114,53914.907359960162,58129.608830496858,61395.626990673074,65262.7679220547,64396.516337853085,8667392.8085114211,9456937.6559947599,9456937.6559916753,null,-3.2618352463487099E-13,63276.979305656678,69571.659588619514,63319.307937248748,6252.3516513707655,42.328631592070451,{"$f":"SUM(AM28:AM$107)","v":63319.30794034178},-15425.071461344596,3.0845403671264648E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9456937.6559947599,8667392.8085114211,9456937.6559947599,8667392.8085114211,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-07-01",{"$f":"IF($B29>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B29))+IF(B29<DATE(2020,2,28),0,1)+IF($B29>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B29>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C28<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B29,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D30-D138+R245<1,0,D30-D138+R245))","v":9450642.9757087678},6317.7061993889511,null,null,1,1,9450642.9757087678,{"$f":"1*AND(B30>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B30<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K29:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M29,IF(C137=0,1,MAIN!$E$11))","v":13},8666082.0338270348,null,null,69552.260767176922,69524.152761840262,69485.763018877144,69449.598505197093,69413.04980867813,69448.93559191114,53914.907359960162,58129.608830496858,61395.626990673074,65262.7679220547,64396.516337853085,64587.753990043522,8666082.0338270348,9450642.9757117964,9450642.9757087678,null,-3.2041036490682018E-13,63234.554567731495,69552.260767176922,63276.979305712841,6275.2814614640811,42.42473798134597,{"$f":"SUM(AM29:AM$107)","v":63276.979308749709},-15414.838627928504,3.0286610126495361E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9450642.9757117964,8666082.0338270348,9450642.9757117964,8666082.0338270348,1,"n/a",{"$f":"IF($CD29=\"n/a\",IF(CE$5=13,$CC29,R$2),$CD29*R$2)","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-06-01",{"$f":"IF($B30>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B30))+IF(B30<DATE(2020,2,28),0,1)+IF($B30>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B30>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C29<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B30,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D31-D139+R246<1,0,D31-D139+R246))","v":9444325.2695093788},6332.0504366457462,null,null,1,1,9444325.2695093788,{"$f":"1*AND(B31>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B31<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K30:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M30,IF(C138=0,1,MAIN!$E$11))","v":13},8712455.4794718698,null,null,69524.152761840262,69485.763018877144,69449.598505197093,69413.04980867813,69448.93559191114,53914.907359960162,58129.608830496858,61395.626990673074,65262.7679220547,64396.516337853085,64587.753990043522,16861.108922896525,8712455.4794718698,9444325.2695123516,9444325.2695093788,null,-3.1485924978369439E-13,63192.10232513932,69524.152761840262,63234.554567787316,6289.5981940529455,42.452242647996172,{"$f":"SUM(AM30:AM$107)","v":63234.554570768363},-15404.538997772826,2.9727816581726074E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9444325.2695123516,8712455.4794718698,9444325.2695123516,8712455.4794718698,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-05-01",{"$f":"IF($B31>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B31))+IF(B31<DATE(2020,2,28),0,1)+IF($B31>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B31>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C30<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B31,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D32-D140+R247<1,0,D32-D140+R247))","v":9437993.2190727331},6336.1556108128279,null,null,1,1,9437993.2190727331,{"$f":"1*AND(B32>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B32<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K31:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M31,IF(C139=0,1,MAIN!$E$11))","v":13},8752248.8860975821,null,null,69485.763018877144,69449.598505197093,69413.04980867813,69448.93559191114,53914.907359960162,58129.608830496858,61395.626990673074,65262.7679220547,64396.516337853085,64587.753990043522,16861.108922896525,23398.695699426484,8752248.8860975821,9437993.21907565,9437993.2190727331,null,-3.0908609005564358E-13,63149.607408008262,69485.763018877144,63192.102325194865,6293.6606936822791,42.494917186602834,{"$f":"SUM(AM31:AM$107)","v":63192.102328120367},-15394.242281493636,2.9169023036956787E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9437993.21907565,8752248.8860975821,9437993.21907565,8752248.8860975821,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-04-01",{"$f":"IF($B32>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B32))+IF(B32<DATE(2020,2,28),0,1)+IF($B32>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B32>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C31<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B32,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D33-D141+R248<1,0,D33-D141+R248))","v":9431657.0634619202},6342.5249449759722,null,null,1,1,9431657.0634619202,{"$f":"1*AND(B33>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B33<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K32:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M32,IF(C140=0,1,MAIN!$E$11))","v":13},8790569.3416256364,null,null,69449.598505197093,69413.04980867813,69448.93559191114,53914.907359960162,58129.608830496858,61395.626990673074,65262.7679220547,64396.516337853085,64587.753990043522,16861.108922896525,23398.695699426484,24829.151879954021,8790569.3416256364,9431657.0634647813,9431657.0634619202,null,-3.0331293032759277E-13,63107.073560166224,69449.598505197093,63149.60740806353,6299.991097133563,42.533847897306259,{"$f":"SUM(AM32:AM$107)","v":63149.607410933764},-15383.932817568755,2.86102294921875E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9431657.0634647813,8790569.3416256364,9431657.0634647813,8790569.3416256364,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-03-01",{"$f":"IF($B33>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B33))+IF(B33<DATE(2020,2,28),0,1)+IF($B33>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B33>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C32<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B33,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D34-D142+R249<1,0,D34-D142+R249))","v":9425314.5385169443},6348.3354988545179,null,null,1,1,9425314.5385169443,{"$f":"1*AND(B34>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B34<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K33:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M33,IF(C141=0,1,MAIN!$E$11))","v":13},8828705.9415639099,null,null,69413.04980867813,69448.93559191114,53914.907359960162,58129.608830496858,61395.626990673074,65262.7679220547,64396.516337853085,64587.753990043522,16861.108922896525,23398.695699426484,24829.151879954021,24970.473621892867,8828705.9415639099,9425314.5385197513,9425314.5385169443,null,-2.9776181520446698E-13,63064.714309767143,69413.04980867813,63107.073560221201,6305.9762484569292,42.359250454057474,{"$f":"SUM(AM33:AM$107)","v":63107.073563036465},-15373.478722165091,2.8070062398910522E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9425314.5385197513,8828705.9415639099,9425314.5385197513,8828705.9415639099,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-02-01",{"$f":"IF($B34>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B34))+IF(B34<DATE(2020,2,28),0,1)+IF($B34>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B34>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C33<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B34,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D35-D143+R250<1,0,D35-D143+R250))","v":9418966.2030180898},6322.2761790081859,null,null,1,1,9418966.2030180898,{"$f":"1*AND(B35>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B35<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K34:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M34,IF(C142=0,1,MAIN!$E$11))","v":13},8870021.6936717797,null,null,69448.93559191114,53914.907359960162,58129.608830496858,61395.626990673074,65262.7679220547,64396.516337853085,64587.753990043522,16861.108922896525,23398.695699426484,24829.151879954021,24970.473621892867,21748.96220189628,8870021.6936717797,9418966.203020839,9418966.2030180898,null,-2.9198865547641617E-13,63126.659412849185,69448.93559191114,63064.714309821851,6384.2212820892892,-61.945103027333971,{"$f":"SUM(AM34:AM$107)","v":63064.714312582408},-15297.152555604967,2.7492642402648926E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9418966.203020839,8870021.6936717797,9418966.203020839,8870021.6936717797,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-01-01",{"$f":"IF($B35>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B35))+IF(B35<DATE(2020,2,28),0,1)+IF($B35>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B35>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C34<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B35,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D36-D144+R251<1,0,D36-D144+R251))","v":9412643.9268390816},-9245.5377734061331,null,null,1,1,9412643.9268390816,{"$f":"1*AND(B36>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B36<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K35:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M35,IF(C143=0,1,MAIN!$E$11))","v":13},8913988.9984561559,null,null,53914.907359960162,58129.608830496858,61395.626990673074,65262.7679220547,64396.516337853085,64587.753990043522,16861.108922896525,23398.695699426484,24829.151879954021,24970.473621892867,21748.96220189628,19159.354628474077,8913988.9984561559,9412643.9268417768,9412643.9268390816,null,-2.8643754035329039E-13,63160.445133311092,53914.907359960162,63126.659412903668,-9211.752052943506,-33.785720407424378,{"$f":"SUM(AM35:AM$107)","v":63126.659415609742},-15330.041643508055,2.6952475309371948E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9412643.9268417768,8913988.9984561559,9412643.9268417768,8913988.9984561559,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-12-01",{"$f":"IF($B36>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B36))+IF(B36<DATE(2020,2,28),0,1)+IF($B36>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B36>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C35<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B36,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D37-D145+R252<1,0,D37-D145+R252))","v":9421889.4646124877},-5042.644845020026,null,null,1,1,9421889.4646124877,{"$f":"1*AND(B37>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B37<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K36:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M36,IF(C144=0,1,MAIN!$E$11))","v":13},8961477.3187445998,null,null,58129.608830496858,61395.626990673074,65262.7679220547,64396.516337853085,64587.753990043522,16861.108922896525,23398.695699426484,24829.151879954021,24970.473621892867,21748.96220189628,19159.354628474077,15672.124844868162,8961477.3187445998,9421889.4646151289,9421889.4646124877,null,-2.8022029141538951E-13,63172.253675463609,58129.608830496858,63160.445133365305,-5030.8363028684471,-11.808542098304315,{"$f":"SUM(AM36:AM$107)","v":63160.445136017166},-15352.169445899177,2.6412308216094971E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9421889.4646151289,8961477.3187445998,9421889.4646151289,8961477.3187445998,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-11-01",{"$f":"IF($B37>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B37))+IF(B37<DATE(2020,2,28),0,1)+IF($B37>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B37>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C36<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B37,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D38-D146+R253<1,0,D38-D146+R253))","v":9426932.1094575077},-1762.4689779412001,null,null,1,1,9426932.1094575077,{"$f":"1*AND(B38>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B38<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K37:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M37,IF(C145=0,1,MAIN!$E$11))","v":13},9015335.2543686368,null,null,61395.626990673074,65262.7679220547,64396.516337853085,64587.753990043522,16861.108922896525,23398.695699426484,24829.151879954021,24970.473621892867,21748.96220189628,19159.354628474077,15672.124844868162,9314.3180514281285,9015335.2543686368,9426932.1094600968,9426932.1094575077,null,-2.7466917629226373E-13,63158.09596855945,61395.626990673074,63172.25367551751,-1776.6266848444357,14.157706958059862,{"$f":"SUM(AM37:AM$107)","v":63172.253678115463},-15371.477835032339,2.5890767574310303E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9426932.1094600968,9015335.2543686368,9426932.1094600968,9015335.2543686368,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-10-01",{"$f":"IF($B38>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B38))+IF(B38<DATE(2020,2,28),0,1)+IF($B38>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B38>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C37<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B38,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D39-D147+R254<1,0,D39-D147+R254))","v":9428694.5784354489},2113.0905827637762,null,null,1,1,9428694.5784354489,{"$f":"1*AND(B39>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B39<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K38:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M38,IF(C146=0,1,MAIN!$E$11))","v":13},9073480.1701520346,null,null,65262.7679220547,{"$f":"IF(S$5=13,S39+R39-R147-S147,R39-R147)","v":64396.516337853085},64587.753990043522,16861.108922896525,23398.695699426484,24829.151879954021,24970.473621892867,21748.96220189628,19159.354628474077,15672.124844868162,9314.3180514281285,5013.180185161038,9073480.1701520346,9428694.578437984,9428694.5784354489,null,-2.6889601656421291E-13,63149.677339237707,65262.7679220547,63158.095968612994,2104.6719534417061,8.4186293752864003,{"$f":"SUM(AM38:AM$107)","v":63158.095971157411},-15364.4020415997,2.5350600481033325E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9428694.578437984,9073480.1701520346,9428694.578437984,9073480.1701520346,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-09-01",{"$f":"IF($B39>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B39))+IF(B39<DATE(2020,2,28),0,1)+IF($B39>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B39>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C38<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B39,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D40-D148+R255<1,0,D40-D148+R255))","v":9426581.4878526852},1256.5118391215801,null,null,1,1,9426581.4878526852,{"$f":"1*AND(B40>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B40<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K39:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M39,IF(C147=0,1,MAIN!$E$11))","v":13},9136629.8463694397,null,null,64396.516337853085,64587.753990043522,16861.108922896525,23398.695699426484,24829.151879954021,24970.473621892867,21748.96220189628,19159.354628474077,15672.124844868162,9314.3180514281285,5013.180185161038,1.1218313966896716E-3,9136629.8463694397,9426581.4878551662,9426581.4878526852,null,-2.631228568361621E-13,63140.004498678492,64396.516337853085,63149.67733929088,1246.8389985622052,9.6728406123875175,{"$f":"SUM(AM39:AM$107)","v":63149.677341782124},-15363.148681504463,2.4810433387756348E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9426581.4878551662,9136629.8463694397,9426581.4878551662,9136629.8463694397,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-08-01",{"$f":"IF($B40>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B40))+IF(B40<DATE(2020,2,28),0,1)+IF($B40>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B40>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C39<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B40,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D41-D149+R256<1,0,D41-D149+R256))","v":9425324.9760135636},1443.7075462080538,null,null,1,1,9425324.9760135636,{"$f":"1*AND(B41>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B41<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K40:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M40,IF(C148=0,1,MAIN!$E$11))","v":13},9199769.8497462869,null,null,64587.753990043522,16861.108922896525,23398.695699426484,24829.151879954021,24970.473621892867,21748.96220189628,19159.354628474077,15672.124844868162,9314.3180514281285,5013.180185161038,1.1218313966896716E-3,1.1218313966896655E-3,9199769.8497462869,9425324.9760159906,9425324.9760135636,null,-2.5757174171303632E-13,63144.046443783089,64587.753990043522,63140.004498731287,1447.7494913122355,-4.0419450518020312,{"$f":"SUM(AM40:AM$107)","v":63140.004501169737},-15352.114884797542,2.427026629447937E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9425324.9760159906,9199769.8497462869,9425324.9760159906,9199769.8497462869,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-07-01",{"$f":"IF($B41>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B41))+IF(B41<DATE(2020,2,28),0,1)+IF($B41>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B41>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C40<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B41,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D42-D150+R257<1,0,D42-D150+R257))","v":9423881.2684673555},-603.27538869343698,null,null,1,1,9423881.2684673555,{"$f":"1*AND(B42>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B42<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K41:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M41,IF(C149=0,1,MAIN!$E$11))","v":13},9262913.8950682376,null,null,16861.108922896525,23398.695699426484,24829.151879954021,24970.473621892867,21748.96220189628,19159.354628474077,15672.124844868162,9314.3180514281285,5013.180185161038,1.1218313966896716E-3,1.1218313966896655E-3,1.1218313966896601E-3,9262913.8950682376,9423881.2684697285,9423881.2684673555,null,-2.517985819849855E-13,17464.384311576658,16861.108922896525,63144.046443835527,-46282.937520938998,45679.662132258869,{"$f":"SUM(AM41:AM$107)","v":63144.046446221531},-63144.046443835527,2.3730099201202393E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9423881.2684697285,9262913.8950682376,9423881.2684697285,9262913.8950682376,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-06-01",{"$f":"IF($B42>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B42))+IF(B42<DATE(2020,2,28),0,1)+IF($B42>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B42>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C41<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B42,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D43-D151+R258<1,0,D43-D151+R258))","v":9424484.543856049},-6063.0886685177684,null,null,1,1,9424484.543856049,{"$f":"1*AND(B43>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B43<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K42:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.93333333333333335},13,{"$f":"MIN(M42,IF(C150=0,1,MAIN!$E$11))","v":13},9280378.2782579828,null,null,23398.695699426484,24829.151879954021,24970.473621892867,21748.96220189628,19159.354628474077,15672.124844868162,9314.3180514281285,5013.180185161038,1.1218313966896716E-3,1.1218313966896655E-3,1.1218313966896601E-3,1.1218313966896538E-3,9280378.2782579828,9424484.5438584089,9424484.543856049,null,-2.5046631435543532E-13,29461.784367919936,23398.695699426484,17464.384311591133,5934.3113878353506,-11997.400056328803,{"$f":"SUM(AM42:AM$107)","v":17464.38431396267},-17464.384311591133,2.3599714040756226E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9424484.5438584089,9280378.2782579828,9424484.5438584089,9280378.2782579828,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-05-01",{"$f":"IF($B43>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B43))+IF(B43<DATE(2020,2,28),0,1)+IF($B43>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B43>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C42<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B43,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D44-D152+R259<1,0,D44-D152+R259))","v":9430547.6325245667},-13976.743400307372,null,null,1,1,9430547.6325245667,{"$f":"1*AND(B44>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B44<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K43:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.8666666666666667},13,{"$f":"MIN(M43,IF(C151=0,1,MAIN!$E$11))","v":13},9309840.0615040716,null,null,24829.151879954021,24970.473621892867,21748.96220189628,19159.354628474077,15672.124844868162,9314.3180514281285,5013.180185161038,1.1218313966896716E-3,1.1218313966896655E-3,1.1218313966896601E-3,1.1218313966896538E-3,1.1218313966896473E-3,9309840.0615040716,9430547.6325269025,9430547.6325245667,null,-2.4757973449140991E-13,38805.895280228695,24829.151879954021,29461.784367944278,-4632.6324879902568,-9344.1109122844173,{"$f":"SUM(AM43:AM$107)","v":29461.784370291469},-29461.784367944278,2.3357570171356201E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9430547.6325269025,9309840.0615040716,9430547.6325269025,9309840.0615040716,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-04-01",{"$f":"IF($B44>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B44))+IF(B44<DATE(2020,2,28),0,1)+IF($B44>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B44>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C43<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B44,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D45-D153+R260<1,0,D45-D153+R260))","v":9444524.3759248741},-24894.217694371939,null,null,1,1,9444524.3759248741,{"$f":"1*AND(B45>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B45<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K44:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.8},13,{"$f":"MIN(M44,IF(C152=0,1,MAIN!$E$11))","v":13},9348645.9556624684,null,null,24970.473621892867,21748.96220189628,19159.354628474077,15672.124844868162,9314.3180514281285,5013.180185161038,1.1218313966896716E-3,1.1218313966896655E-3,1.1218313966896601E-3,1.1218313966896538E-3,1.1218313966896473E-3,1.1218313966896403E-3,9348645.9556624684,9444524.3759271782,9444524.3759248741,null,-2.4402702081260941E-13,49864.691316224715,24970.473621892867,38805.895280260622,-13835.421658367755,-11058.796035964093,{"$f":"SUM(AM44:AM$107)","v":38805.89528257589},-38805.895280260622,2.3040920495986938E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9444524.3759271782,9348645.9556624684,9444524.3759271782,9348645.9556624684,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-03-01",{"$f":"IF($B45>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B45))+IF(B45<DATE(2020,2,28),0,1)+IF($B45>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B45>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C44<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B45,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D46-D154+R261<1,0,D46-D154+R261))","v":9469418.593619246},-25663.505606561899,null,null,1,1,9469418.593619246,{"$f":"1*AND(B46>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B46<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K45:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.73333333333333328},13,{"$f":"MIN(M45,IF(C153=0,1,MAIN!$E$11))","v":13},9398510.645856861,null,null,21748.96220189628,19159.354628474077,15672.124844868162,9314.3180514281285,5013.180185161038,1.1218313966896716E-3,1.1218313966896655E-3,1.1218313966896601E-3,1.1218313966896538E-3,1.1218313966896473E-3,1.1218313966896403E-3,1.1218313966896334E-3,9398510.645856861,9469418.5936215091,9469418.593619246,null,-2.3891999489933369E-13,47412.46780842069,21748.96220189628,49864.691316265526,-28115.729114369246,2452.2235078448357,{"$f":"SUM(AM45:AM$107)","v":49864.69131853999},-49864.691316265526,2.2631138563156128E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9469418.5936215091,9398510.645856861,9469418.5936215091,9398510.645856861,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-02-01",{"$f":"IF($B46>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B46))+IF(B46<DATE(2020,2,28),0,1)+IF($B46>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B46>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C45<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B46,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D47-D155+R262<1,0,D47-D155+R262))","v":9495082.0992258079},-28795.107726406306,null,null,1,1,9495082.0992258079,{"$f":"1*AND(B47>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B47<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K46:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.66666666666666663},13,{"$f":"MIN(M46,IF(C154=0,1,MAIN!$E$11))","v":13},9445923.1136652809,null,null,19159.354628474077,15672.124844868162,9314.3180514281285,5013.180185161038,1.1218313966896716E-3,1.1218313966896655E-3,1.1218313966896601E-3,1.1218313966896538E-3,1.1218313966896473E-3,1.1218313966896403E-3,1.1218313966896334E-3,0,9445923.1136652809,9495082.0992280319,9495082.0992258079,null,-2.3425705819590803E-13,47954.462354841467,19159.354628474077,47412.467808459303,-28253.113179985226,-541.99454638216412,{"$f":"SUM(AM46:AM$107)","v":47412.467810695147},-47412.467808459303,2.2239983081817627E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9495082.0992280319,9445923.1136652809,9495082.0992280319,9445923.1136652809,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-01-01",{"$f":"IF($B47>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B47))+IF(B47<DATE(2020,2,28),0,1)+IF($B47>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B47>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C46<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B47,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D48-D156+R263<1,0,D48-D156+R263))","v":9523877.2069522142},-32457.15733281523,null,null,1,1,9523877.2069522142,{"$f":"1*AND(B48>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B48<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K47:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.6},13,{"$f":"MIN(M47,IF(C155=0,1,MAIN!$E$11))","v":13},9421423.5730910245,null,null,15672.124844868162,9314.3180514281285,5013.180185161038,1.1218313966896716E-3,1.1218313966896655E-3,1.1218313966896601E-3,1.1218313966896538E-3,1.1218313966896473E-3,1.1218313966896403E-3,1.1218313966896334E-3,0,72454.002929097041,9421423.5730910245,9523877.2069543991,9523877.2069522142,null,-2.2937207688755734E-13,48129.282177643152,15672.124844868162,47954.462354880619,-32282.337510012458,-174.81982276253257,{"$f":"SUM(AM47:AM$107)","v":47954.462357077311},-47954.462354880619,2.1848827600479126E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9523877.2069543991,9421423.5730910245,9523877.2069543991,9421423.5730910245,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-12-01",{"$f":"IF($B48>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B48))+IF(B48<DATE(2020,2,28),0,1)+IF($B48>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B48>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C47<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B48,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D49-D157+R264<1,0,D49-D157+R264))","v":9556334.3642850295},-47779.613131150603,null,null,1,1,9556334.3642850295,{"$f":"1*AND(B49>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B49<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K48:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.53333333333333333},13,{"$f":"MIN(M48,IF(C156=0,1,MAIN!$E$11))","v":13},9423152.8523395713,null,null,9314.3180514281285,5013.180185161038,1.1218313966896716E-3,1.1218313966896655E-3,1.1218313966896601E-3,1.1218313966896538E-3,1.1218313966896473E-3,1.1218313966896403E-3,1.1218313966896334E-3,0,72454.002929097041,46400.002929097041,9423152.8523395713,9556334.3642871752,9556334.3642850295,null,-2.2448709557920665E-13,57093.931182531225,9314.3180514281285,48129.282177682442,-38814.964126254315,-8964.6490048487831,{"$f":"SUM(AM48:AM$107)","v":48129.282179839851},-48129.282177682442,2.1457672119140625E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9556334.3642871752,9423152.8523395713,9556334.3642871752,9423152.8523395713,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-11-01",{"$f":"IF($B49>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B49))+IF(B49<DATE(2020,2,28),0,1)+IF($B49>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B49>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C48<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B49,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D50-D158+R265<1,0,D50-D158+R265))","v":9604113.9774161801},-55571.132161386311,null,null,1,1,9604113.9774161801,{"$f":"1*AND(B50>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B50<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K49:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.46666666666666667},13,{"$f":"MIN(M49,IF(C157=0,1,MAIN!$E$11))","v":13},9423266.7805930059,null,null,5013.180185161038,1.1218313966896716E-3,1.1218313966896655E-3,1.1218313966896601E-3,1.1218313966896538E-3,1.1218313966896473E-3,1.1218313966896403E-3,1.1218313966896334E-3,0,72454.002929097041,46400.002929097041,56980.002929097041,9423266.7805930059,9604113.9774182774,9604113.9774161801,null,-2.1826984664130578E-13,60584.312346497813,5013.180185161038,57093.931182577828,-52080.750997416792,-3490.3811639199848,{"$f":"SUM(AM49:AM$107)","v":57093.931184688627},-57093.931182577828,2.0973384380340576E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9604113.9774182774,9423266.7805930059,9604113.9774182774,9423266.7805930059,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-10-01",{"$f":"IF($B50>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B50))+IF(B50<DATE(2020,2,28),0,1)+IF($B50>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B50>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C49<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B50,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D51-D159+R266<1,0,D51-D159+R266))","v":9659685.1095775664},-60929.143001345918,null,null,1,1,9659685.1095775664,{"$f":"1*AND(B51>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B51<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K50:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.4},13,{"$f":"MIN(M50,IF(C158=0,1,MAIN!$E$11))","v":13},9434449.0900104064,null,null,1.1218313966896716E-3,1.1218313966896655E-3,1.1218313966896601E-3,1.1218313966896538E-3,1.1218313966896473E-3,1.1218313966896403E-3,1.1218313966896334E-3,0,72454.002929097041,46400.002929097041,56980.002929097041,49402.002929097041,9434449.0900104064,9659685.1095796153,9659685.1095775664,null,-2.120525977034049E-13,60929.144123127495,1.1218313966896716E-3,60584.312346547209,-60584.311224715813,-344.8317765802858,{"$f":"SUM(AM50:AM$107)","v":60584.312348608612},-60584.312346547209,2.0489096641540527E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9659685.1095796153,9434449.0900104064,9659685.1095796153,9434449.0900104064,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-09-01",{"$f":"IF($B51>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B51))+IF(B51<DATE(2020,2,28),0,1)+IF($B51>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B51>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C50<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B51,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D52-D160+R267<1,0,D52-D160+R267))","v":9720614.2525789123},-53068.501806644723,null,null,1,1,9720614.2525789123,{"$f":"1*AND(B52>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B52<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K51:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.33333333333333331},13,{"$f":"MIN(M51,IF(C159=0,1,MAIN!$E$11))","v":13},9434053.2312044371,null,null,1.1218313966896655E-3,1.1218313966896601E-3,1.1218313966896538E-3,1.1218313966896473E-3,1.1218313966896403E-3,1.1218313966896334E-3,0,72454.002929097041,46400.002929097041,56980.002929097041,49402.002929097041,61325.002929097041,9434053.2312044371,9720614.2525809109,9720614.2525789123,null,-2.0561330416057899E-13,53068.502928433365,1.1218313966896655E-3,60929.144123177182,-60929.143001345787,7860.6411947438173,{"$f":"SUM(AM51:AM$107)","v":60929.14412518889},-60929.144123177182,1.9986182451248169E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9720614.2525809109,9434053.2312044371,9720614.2525809109,9434053.2312044371,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-08-01",{"$f":"IF($B52>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B52))+IF(B52<DATE(2020,2,28),0,1)+IF($B52>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B52>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C51<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B52,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D53-D161+R268<1,0,D53-D161+R268))","v":9773682.754385557},-46749.736073456705,null,null,1,1,9773682.754385557,{"$f":"1*AND(B53>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B53<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K52:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.26666666666666666},13,{"$f":"MIN(M52,IF(C160=0,1,MAIN!$E$11))","v":13},9426446.731203774,null,null,1.1218313966896601E-3,1.1218313966896538E-3,1.1218313966896473E-3,1.1218313966896403E-3,1.1218313966896334E-3,0,72454.002929097041,46400.002929097041,56980.002929097041,49402.002929097041,61325.002929097041,60675.002929097041,9426446.731203774,9773682.7543875128,9773682.754385557,null,-2.0006218903745321E-13,46749.73719524964,1.1218313966896601E-3,53068.502928476672,-53068.501806645276,6318.7657332270319,{"$f":"SUM(AM52:AM$107)","v":53068.502930445073},-53068.502928476672,1.9557774066925049E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9773682.7543875128,9426446.731203774,9773682.7543875128,9426446.731203774,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-07-01",{"$f":"IF($B53>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B53))+IF(B53<DATE(2020,2,28),0,1)+IF($B53>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B53>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C52<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B53,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D54-D162+R269<1,0,D54-D162+R269))","v":9820432.4904590137},-38240.729424512014,null,null,1,1,9820432.4904590137,{"$f":"1*AND(B54>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B54<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K53:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.2},13,{"$f":"MIN(M53,IF(C161=0,1,MAIN!$E$11))","v":13},9404757.4654699266,null,null,1.1218313966896538E-3,1.1218313966896473E-3,1.1218313966896403E-3,1.1218313966896334E-3,0,72454.002929097041,46400.002929097041,56980.002929097041,49402.002929097041,61325.002929097041,60675.002929097041,68439.002929097041,9404757.4654699266,9820432.4904609323,9820432.4904590137,null,-1.9539925233402755E-13,38240.730546312829,1.1218313966896538E-3,46749.737195287875,-46749.736073456479,8509.0066489750461,{"$f":"SUM(AM53:AM$107)","v":46749.737197218055},-46749.737195287875,1.9185245037078857E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9820432.4904609323,9404757.4654699266,9820432.4904609323,9404757.4654699266,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-06-01",{"$f":"IF($B54>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B54))+IF(B54<DATE(2020,2,28),0,1)+IF($B54>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B54>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C53<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B54,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D55-D163+R270<1,0,D55-D163+R270))","v":9858673.2198835257},-22727.378244614229,null,null,1,1,9858673.2198835257,{"$f":"1*AND(B55>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B55<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K54:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.13333333333333333},13,{"$f":"MIN(M54,IF(C162=0,1,MAIN!$E$11))","v":13},9384251.193087142,null,null,1.1218313966896473E-3,{"$f":"IF(S$5=13,S55+R55-R163-S163,R55-R163)","v":1.1218313966896403E-3},1.1218313966896334E-3,0,72454.002929097041,46400.002929097041,56980.002929097041,49402.002929097041,61325.002929097041,60675.002929097041,68439.002929097041,58747.002929097041,9384251.193087142,9858673.2198854126,9858673.2198835257,null,-1.9140244944537699E-13,22727.37936642674,1.1218313966896473E-3,38240.730546344173,-38240.729424512778,15513.351179917434,{"$f":"SUM(AM54:AM$107)","v":38240.730548243009},-38240.730546344173,1.8868595361709595E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9858673.2198854126,9384251.193087142,9858673.2198854126,9384251.193087142,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-05-01",{"$f":"IF($B55>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B55))+IF(B55<DATE(2020,2,28),0,1)+IF($B55>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B55>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C54<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B55,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D56-D164+R271<1,0,D56-D164+R271))","v":9881400.59812814},-12232.397135498002,null,null,1,1,9881400.59812814,{"$f":"1*AND(B56>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B56<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K55:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":6.6666666666666666E-2},13,{"$f":"MIN(M55,IF(C163=0,1,MAIN!$E$11))","v":13},9357838.5695244726,null,null,{"$f":"R271","v":1.1218313966896403E-3},{"$f":"IF(S$5=13,S56+R56-R164-S164,R56-R164)","v":1.1218313966896334E-3},0,72454.002929097041,46400.002929097041,56980.002929097041,49402.002929097041,61325.002929097041,60675.002929097041,68439.002929097041,58747.002929097041,49140.002929097041,9357838.5695244726,{"$f":"SUM(R55:AD55)","v":9881400.5981300082},9881400.59812814,null,-1.8895995879120164E-13,12232.398257319426,1.1218313966896403E-3,22727.379366445421,-22727.378244614025,10494.981109125994,{"$f":"SUM(AM55:AM$107)","v":22727.379368325564},-22727.379366445421,1.8682330846786499E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9881400.5981300082,9357838.5695244726,9881400.5981300082,9357838.5695244726,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-04-01",{"$f":"IF($B56>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B56))+IF(B56<DATE(2020,2,28),0,1)+IF($B56>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B56>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C55<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B56,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D57-D165+R272<1,0,D57-D165+R272))","v":9893632.995263638},-1.8072649836540222E-3,null,null,1,1,9893632.995263638,{"$f":"1*AND(B57>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B57<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K56:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M56,IF(C164=0,1,MAIN!$E$11))","v":13},9300866.9648526944,null,null,1.1218313966896334E-3,0,72454.002929097041,46400.002929097041,56980.002929097041,49402.002929097041,61325.002929097041,60675.002929097041,68439.002929097041,58747.002929097041,49140.002929097041,69204.002929097041,9300866.9648526944,9893632.9952654969,9893632.995263638,null,-1.8784973576657649E-13,2.9290977171131578E-3,1.1218313966896334E-3,12232.398257329542,-12232.397135498144,12232.395328231825,{"$f":"SUM(AM56:AM$107)","v":12232.398259199574},-12232.398257329542,1.8589198589324951E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9893632.9952654969,9300866.9648526944,9893632.9952654969,9300866.9648526944,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-03-01",{"$f":"IF($B57>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B57))+IF(B57<DATE(2020,2,28),0,1)+IF($B57>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B57>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C56<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B57,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D58-D166+R273<1,0,D58-D166+R273))","v":9893632.997070903},-2.9290970414876938E-3,null,null,1,1,9893632.997070903,{"$f":"1*AND(B58>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B58<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K57:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M57,IF(C165=0,1,MAIN!$E$11))","v":13},9248525.9648526944,null,null,0,72454.002929097041,46400.002929097041,56980.002929097041,49402.002929097041,61325.002929097041,60675.002929097041,68439.002929097041,58747.002929097041,49140.002929097041,69204.002929097041,52341.002929097041,9248525.9648526944,9893632.9970727619,9893632.997070903,null,-1.8784973576657649E-13,2.9290977171131417E-3,0,2.9290977171155938E-3,-2.9290977171155938E-3,2.4520316332932168E-15,{"$f":"SUM(AM57:AM$107)","v":2.9309677483979613E-3},-2.9290977171155938E-3,1.8589198589324951E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9893632.9970727619,9248525.9648526944,9893632.9970727619,9248525.9648526944,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-02-01",{"$f":"IF($B58>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B58))+IF(B58<DATE(2020,2,28),0,1)+IF($B58>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B58>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C57<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B58,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D59-D167+R274<1,0,D59-D167+R274))","v":9893633},72454,null,null,1,1,9893633,{"$f":"1*AND(B59>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B59<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K58:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M58,IF(C166=0,1,MAIN!$E$11))","v":13},9190055.9648526944,null,null,72454.002929097041,46400.002929097041,56980.002929097041,49402.002929097041,61325.002929097041,60675.002929097041,68439.002929097041,58747.002929097041,49140.002929097041,69204.002929097041,52341.002929097041,58470.002929097041,9190055.9648526944,9893633.0000018589,9893633,null,-1.8784973576657649E-13,2.9290977171131274E-3,72454.002929097041,2.9290977171155938E-3,72453.999999999331,2.4663431019700255E-15,{"$f":"SUM(AM58:AM$107)","v":2.9309677483979613E-3},72453.999999999331,1.8589198589324951E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9893633.0000018589,9190055.9648526944,9893633.0000018589,9190055.9648526944,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-01-01",{"$f":"IF($B59>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B59))+IF(B59<DATE(2020,2,28),0,1)+IF($B59>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B59>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C58<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B59,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D60-D168+R275<1,0,D60-D168+R275))","v":9821179},46400,null,null,1,1,9821179,{"$f":"1*AND(B60>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B60<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K59:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M59,IF(C167=0,1,MAIN!$E$11))","v":13},9136623.9648526944,null,null,46400.002929097041,56980.002929097041,49402.002929097041,61325.002929097041,60675.002929097041,68439.002929097041,58747.002929097041,49140.002929097041,69204.002929097041,52341.002929097041,58470.002929097041,53432.002929097041,9136623.9648526944,9821179.0000018589,9821179,null,-1.8918200339612667E-13,2.9290977171131114E-3,46400.002929097041,2.9290977171155938E-3,46399.999999999323,2.482389294122811E-15,{"$f":"SUM(AM59:AM$107)","v":2.9309677483979613E-3},46399.999999999323,1.8589198589324951E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9821179.0000018589,9136623.9648526944,9821179.0000018589,9136623.9648526944,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-12-01",{"$f":"IF($B60>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B60))+IF(B60<DATE(2020,2,28),0,1)+IF($B60>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B60>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C59<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B60,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D61-D169+R276<1,0,D61-D169+R276))","v":9774779},56980,null,null,1,1,9774779,{"$f":"1*AND(B61>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B61<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K60:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M60,IF(C168=0,1,MAIN!$E$11))","v":13},9074656.9648526944,null,null,56980.002929097041,49402.002929097041,61325.002929097041,60675.002929097041,68439.002929097041,58747.002929097041,49140.002929097041,69204.002929097041,52341.002929097041,58470.002929097041,53432.002929097041,61967.002929097041,9074656.9648526944,9774779.0000018589,9774779,null,-1.900701818158268E-13,2.9290977171130945E-3,56980.002929097041,2.9290977171155938E-3,56979.999999999323,2.4993028480135848E-15,{"$f":"SUM(AM60:AM$107)","v":2.9309677483979613E-3},56979.999999999323,1.8589198589324951E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9774779.0000018589,9074656.9648526944,9774779.0000018589,9074656.9648526944,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-11-01",{"$f":"IF($B61>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B61))+IF(B61<DATE(2020,2,28),0,1)+IF($B61>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B61>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C60<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B61,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D62-D170+R277<1,0,D62-D170+R277))","v":9717799},49402,null,null,1,1,9717799,{"$f":"1*AND(B62>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B62<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K61:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M61,IF(C169=0,1,MAIN!$E$11))","v":13},9014813.9648526944,null,null,49402.002929097041,61325.002929097041,60675.002929097041,68439.002929097041,58747.002929097041,49140.002929097041,69204.002929097041,52341.002929097041,58470.002929097041,53432.002929097041,61967.002929097041,59843.002929097041,9014813.9648526944,9717799.0000018589,9717799,null,-1.9118040484045196E-13,2.9290977171130758E-3,49402.002929097041,2.9290977171155938E-3,49401.999999999323,2.5179511253803355E-15,{"$f":"SUM(AM61:AM$107)","v":2.9309677483979613E-3},49401.999999999323,1.8589198589324951E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9717799.0000018589,9014813.9648526944,9717799.0000018589,9014813.9648526944,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-10-01",{"$f":"IF($B62>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B62))+IF(B62<DATE(2020,2,28),0,1)+IF($B62>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B62>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C61<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B62,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D63-D171+R278<1,0,D63-D171+R278))","v":9668397},61325,null,null,1,1,9668397,{"$f":"1*AND(B63>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B63<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K62:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M62,IF(C170=0,1,MAIN!$E$11))","v":13},8948371.9648526944,null,null,61325.002929097041,60675.002929097041,68439.002929097041,58747.002929097041,49140.002929097041,69204.002929097041,52341.002929097041,58470.002929097041,53432.002929097041,61967.002929097041,59843.002929097041,66442.002929097041,8948371.9648526944,9668397.0000018589,9668397,null,-1.9229062786507711E-13,2.9290977171130576E-3,61325.002929097041,2.9290977171155938E-3,61324.999999999323,2.536165721878092E-15,{"$f":"SUM(AM62:AM$107)","v":2.9309677483979613E-3},61324.999999999323,1.8589198589324951E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9668397.0000018589,8948371.9648526944,9668397.0000018589,8948371.9648526944,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-09-01",{"$f":"IF($B63>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B63))+IF(B63<DATE(2020,2,28),0,1)+IF($B63>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B63>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C62<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B63,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D64-D172+R279<1,0,D64-D172+R279))","v":9607072},60675,null,null,1,1,9607072,{"$f":"1*AND(B64>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B64<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K63:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M63,IF(C171=0,1,MAIN!$E$11))","v":13},8885054.9648526944,null,null,60675.002929097041,68439.002929097041,58747.002929097041,49140.002929097041,69204.002929097041,52341.002929097041,58470.002929097041,53432.002929097041,61967.002929097041,59843.002929097041,66442.002929097041,63317.002929097041,8885054.9648526944,9607072.0000018589,9607072,null,-1.9340085088970227E-13,2.9290977171130407E-3,60675.002929097041,2.9290977171155938E-3,60674.999999999323,2.5530792757688658E-15,{"$f":"SUM(AM63:AM$107)","v":2.9309677483979613E-3},60674.999999999323,1.8589198589324951E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9607072.0000018589,8885054.9648526944,9607072.0000018589,8885054.9648526944,1,"n/a",1,1,{"$f":"IF($CD63=\"n/a\",IF(CG$5=13,$CC63,T$2),$CD63*T$2)","v":1},1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-08-01",{"$f":"IF($B64>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B64))+IF(B64<DATE(2020,2,28),0,1)+IF($B64>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B64>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C63<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B64,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D65-D173+R280<1,0,D65-D173+R280))","v":9546397},68439,null,null,1,1,9546397,{"$f":"1*AND(B65>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B65<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K64:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M64,IF(C172=0,1,MAIN!$E$11))","v":13},8824790.9648526944,null,null,68439.002929097041,58747.002929097041,49140.002929097041,69204.002929097041,52341.002929097041,58470.002929097041,53432.002929097041,61967.002929097041,59843.002929097041,66442.002929097041,63317.002929097041,60264.002929097041,8824790.9648526944,9546397.0000018589,9546397,null,-1.9473311851925246E-13,2.929097717113019E-3,68439.002929097041,2.9290977171155938E-3,68438.999999999331,2.5747633192185759E-15,{"$f":"SUM(AM64:AM$107)","v":2.9309677483979613E-3},68438.999999999331,1.8589198589324951E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9546397.0000018589,8824790.9648526944,9546397.0000018589,8824790.9648526944,1,"n/a",{"$f":"IF($CD64=\"n/a\",IF(CE$5=13,$CC64,R$2),$CD64*R$2)","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-07-01",{"$f":"IF($B65>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B65))+IF(B65<DATE(2020,2,28),0,1)+IF($B65>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B65>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C64<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B65,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D66-D174+R281<1,0,D66-D174+R281))","v":9477958},58747,null,null,1,1,9477958,{"$f":"1*AND(B66>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B66<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K65:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M65,IF(C173=0,1,MAIN!$E$11))","v":13},8750065.9648526944,null,null,58747.002929097041,49140.002929097041,69204.002929097041,52341.002929097041,58470.002929097041,53432.002929097041,61967.002929097041,59843.002929097041,66442.002929097041,63317.002929097041,60264.002929097041,74725.002929097041,8750065.9648526944,9477958.0000018589,9477958,null,-1.9606538614880265E-13,2.9290977171130008E-3,58747.002929097041,2.9290977171155938E-3,58746.999999999323,2.5929779157163324E-15,{"$f":"SUM(AM65:AM$107)","v":2.9309677483979613E-3},58746.999999999323,1.8589198589324951E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9477958.0000018589,8750065.9648526944,9477958.0000018589,8750065.9648526944,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-06-01",{"$f":"IF($B66>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B66))+IF(B66<DATE(2020,2,28),0,1)+IF($B66>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B66>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C65<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B66,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D67-D175+R282<1,0,D67-D175+R282))","v":9419211},49140,null,null,1,1,9419211,{"$f":"1*AND(B67>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B67<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K66:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M66,IF(C174=0,1,MAIN!$E$11))","v":13},8688935.9648526944,null,null,49140.002929097041,69204.002929097041,52341.002929097041,58470.002929097041,53432.002929097041,61967.002929097041,59843.002929097041,66442.002929097041,63317.002929097041,60264.002929097041,74725.002929097041,61130.002929097041,8688935.9648526944,9419211.0000018589,9419211,null,-1.9739765377835283E-13,2.929097717112983E-3,49140.002929097041,2.9290977171155938E-3,49139.999999999323,2.6107588313450947E-15,{"$f":"SUM(AM66:AM$107)","v":2.9309677483979613E-3},49139.999999999323,1.8589198589324951E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9419211.0000018589,8688935.9648526944,9419211.0000018589,8688935.9648526944,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-05-01",{"$f":"IF($B67>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B67))+IF(B67<DATE(2020,2,28),0,1)+IF($B67>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B67>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C66<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B67,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D68-D176+R283<1,0,D68-D176+R283))","v":9370071},69204,null,null,1,1,9370071,{"$f":"1*AND(B68>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B68<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K67:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M67,IF(C175=0,1,MAIN!$E$11))","v":13},8630503.9648526944,null,null,69204.002929097041,52341.002929097041,58470.002929097041,53432.002929097041,61967.002929097041,59843.002929097041,66442.002929097041,63317.002929097041,60264.002929097041,74725.002929097041,61130.002929097041,58432.002929097041,8630503.9648526944,9370071.0000018589,9370071,null,-1.9828583219805296E-13,2.9290977171129678E-3,69204.002929097041,2.9290977171155938E-3,69203.999999999331,2.6259376617598917E-15,{"$f":"SUM(AM67:AM$107)","v":2.9309677483979613E-3},69203.999999999331,1.8589198589324951E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9370071.0000018589,8630503.9648526944,9370071.0000018589,8630503.9648526944,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-04-01",{"$f":"IF($B68>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B68))+IF(B68<DATE(2020,2,28),0,1)+IF($B68>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B68>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C67<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B68,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D69-D177+R284<1,0,D69-D177+R284))","v":9300867},52341,null,null,1,1,9300867,{"$f":"1*AND(B69>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B69<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K68:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M68,IF(C176=0,1,MAIN!$E$11))","v":13},8581132.9648526944,null,null,52341.002929097041,58470.002929097041,53432.002929097041,61967.002929097041,59843.002929097041,66442.002929097041,63317.002929097041,60264.002929097041,74725.002929097041,61130.002929097041,58432.002929097041,49371.002929097041,8581132.9648526944,9300867.0000018589,9300867,null,-1.9984014443252818E-13,2.9290977171129496E-3,52341.002929097041,2.9290977171155938E-3,52340.999999999323,2.6441522582576482E-15,{"$f":"SUM(AM68:AM$107)","v":2.9309677483979613E-3},52340.999999999323,1.8589198589324951E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9300867.0000018589,8581132.9648526944,9300867.0000018589,8581132.9648526944,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-03-01",{"$f":"IF($B69>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B69))+IF(B69<DATE(2020,2,28),0,1)+IF($B69>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B69>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C68<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B69,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D70-D178+R285<1,0,D70-D178+R285))","v":9248526},58470,null,null,1,1,9248526,{"$f":"1*AND(B70>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B70<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K69:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M69,IF(C177=0,1,MAIN!$E$11))","v":13},8522135.9648526944,null,null,58470.002929097041,53432.002929097041,61967.002929097041,59843.002929097041,66442.002929097041,63317.002929097041,60264.002929097041,74725.002929097041,61130.002929097041,58432.002929097041,49371.002929097041,58997.002929097041,8522135.9648526944,9248526.0000018589,9248526,null,-2.0095036745715333E-13,2.9290977171129279E-3,58470.002929097041,2.9290977171155938E-3,58469.999999999323,2.6658363017073583E-15,{"$f":"SUM(AM69:AM$107)","v":2.9309677483979613E-3},58469.999999999323,1.8589198589324951E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9248526.0000018589,8522135.9648526944,9248526.0000018589,8522135.9648526944,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-02-01",{"$f":"IF($B70>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B70))+IF(B70<DATE(2020,2,28),0,1)+IF($B70>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B70>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C69<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B70,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D71-D179+R286<1,0,D71-D179+R286))","v":9190056},{"$f":"D70-D71","v":53432},null,null,{"$f":"IF(C70=0,1,IFERROR(IF(C70>=2,(L70)*SUMPRODUCT(R70:AD70,R$2:AD$2)+(1-L70)*SUMPRODUCT(R70:AD70,R$3:AD$3),SUMPRODUCT(R70:AD70,R$3:AD$3))/SUM(R70:AD70),1))","v":1},{"$f":"IFERROR(SUMPRODUCT(H70:H81,J70:J81)/SUM(J70:J81),1)","v":1},9190056,{"$f":"1*AND(B71>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B71<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K70:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M70,IF(C178=0,1,MAIN!$E$11))","v":13},8451310.9648526944,null,null,53432.002929097041,{"$f":"IF(S$5=13,S71+R71-R179-S179,R71-R179)","v":61967.002929097041},59843.002929097041,66442.002929097041,63317.002929097041,60264.002929097041,74725.002929097041,61130.002929097041,58432.002929097041,49371.002929097041,58997.002929097041,70825.002929097041,8451310.9648526944,9190056.0000018589,{"$f":"J70","v":9190056},null,{"$f":"1-AE70/AF70","v":-2.0228263508670352E-13},{"$f":"AE179","v":2.929097717112911E-3},{"$f":"R70","v":53432.002929097041},{"$f":"D178","v":2.9290977171155938E-3},{"$f":"AJ70-AK70","v":53431.999999999323},{"$f":"AK70-AI70","v":2.6827498555981322E-15},{"$f":"SUM(AM70:AM$107)","v":2.9309677483979613E-3},{"$f":"D286-D178","v":53431.999999999323},{"$f":"AE70-AF70","v":1.8589198589324951E-6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9190056.0000018589,8451310.9648526944,9190056.0000018589,8451310.9648526944,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-01-01",{"$f":"IF($B71>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B71))+IF(B71<DATE(2020,2,28),0,1)+IF($B71>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B71>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C70<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B71,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D72-D180+R287<1,0,D72-D180+R287))","v":9136624},61967,null,null,1,1,9136624,{"$f":"1*AND(B72>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B72<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K71:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},{"$f":"IF(D71-SUM(R71:T71)<J179,3,IF(D71-SUM(R71:U71)<J1179,4,IF(D71-SUM(R71:V71)<J179,5,IF(D71-SUM(R71:W71)<J179,6,IF(D71-SUM(R71:X71)<J179,7,IF(D71-SUM(R71:Y71)<J179,8,IF(D71-SUM(R71:Z71)<J179,9,IF(D71-SUM(R71:AA71)<J179,10,IF(D71-SUM(R71:AB71)<J179,11,IF(D71-SUM(R71:AC71)<J179,12,13))))))))))","v":13},{"$f":"MIN(M71,IF(C179=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R71:AD71,R$5:AD$5,\">=\"&N71)","v":8397644.9648526944},null,null,{"$f":"R287","v":61967.002929097041},59843.002929097041,66442.002929097041,63317.002929097041,60264.002929097041,74725.002929097041,61130.002929097041,58432.002929097041,49371.002929097041,58997.002929097041,70825.002929097041,53666.002929097041,8397644.9648526944,{"$f":"SUM(R71:AD71)","v":9136624.0000018589},9136624,null,-2.0339285811132868E-13,2.9290977171128846E-3,61967.002929097041,2.9290977171155938E-3,61966.999999999323,2.7092043886067785E-15,{"$f":"SUM(AM71:AM$107)","v":2.9309677483979613E-3},61966.999999999323,1.8589198589324951E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE71","v":9136624.0000018589},{"$f":"AD71","v":8397644.9648526944},{"$f":"IFERROR(IF(C71>=2,(L71)*SUMPRODUCT(R71:AD71,R$2:AD$2)+(1-L71)*SUMPRODUCT(R71:AD71,R$3:AD$3),SUMPRODUCT(R71:AD71,R$3:AD$3)),1)","v":9136624.0000018589},{"$f":"IFERROR(IF($C71>=2,($L71)*(AD71*AD$2)+(1-$L71)*(AD71*AD$3),AD71*AD$3),1)","v":8397644.9648526944},{"$f":"IFERROR((BY71*CA$2-(CA71-CB71))/BZ71,0)","v":1},{"$f":"IF(OR(CC71<=0,BZ71=0)*1=1,IFERROR(CA$2/(CA71/BY71),1),\"n/a\")","v":"n/a"},1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-12-01",{"$f":"IF($B72>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B72))+IF(B72<DATE(2020,2,28),0,1)+IF($B72>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B72>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C71<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B72,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D73-D181+R288<1,0,D73-D181+R288))","v":9074657},59843,null,null,1,1,9074657,{"$f":"1*AND(B73>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B73<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K72:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M72,IF(C180=0,1,MAIN!$E$11))","v":13},8316852.9648526935,null,null,59843.002929097041,66442.002929097041,63317.002929097041,60264.002929097041,74725.002929097041,61130.002929097041,58432.002929097041,49371.002929097041,58997.002929097041,70825.002929097041,53666.002929097041,80792.002929097973,8316852.9648526935,9074657.0000018589,9074657,null,-2.049471703458039E-13,2.9290977171128846E-3,59843.002929097041,2.9290977171155938E-3,59842.999999999323,2.7092043886067785E-15,{"$f":"SUM(AM72:AM$107)","v":2.9309677483979613E-3},59842.999999999323,1.8589198589324951E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9074657.0000018589,8316852.9648526935,9074657.0000018589,8316852.9648526935,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-11-01",{"$f":"IF($B73>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B73))+IF(B73<DATE(2020,2,28),0,1)+IF($B73>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B73>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C72<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B73,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D74-D182+R289<1,0,D74-D182+R289))","v":9014814},66442,null,null,1,1,9014814,{"$f":"1*AND(B74>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B74<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K73:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M73,IF(C181=0,1,MAIN!$E$11))","v":13},8316852.9677817915,null,null,66442.002929097041,63317.002929097041,60264.002929097041,74725.002929097041,61130.002929097041,58432.002929097041,49371.002929097041,58997.002929097041,70825.002929097041,53666.002929097041,80792.002929097973,0,8316852.9677817915,9014814.0000018589,9014814,null,-2.0627943797535409E-13,2.9290977171128828E-3,66442.002929097041,2.9290977171155938E-3,66441.999999999331,2.7109391120827553E-15,{"$f":"SUM(AM73:AM$107)","v":2.9309677483979613E-3},66441.999999999331,1.8589198589324951E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9014814.0000018589,8316852.9677817915,9014814.0000018589,8316852.9677817915,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-10-01",{"$f":"IF($B74>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B74))+IF(B74<DATE(2020,2,28),0,1)+IF($B74>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B74>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C73<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B74,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D75-D183+R290<1,0,D75-D183+R290))","v":8948372},63317,null,null,1,1,8948372,{"$f":"1*AND(B75>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B75<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K74:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M74,IF(C182=0,1,MAIN!$E$11))","v":13},8310633.9677817915,null,null,63317.002929097041,60264.002929097041,74725.002929097041,61130.002929097041,58432.002929097041,49371.002929097041,58997.002929097041,70825.002929097041,53666.002929097041,80792.002929097973,0,6219.0029290979728,8310633.9677817915,8948372.0000018608,8948372,null,-2.0805579481475434E-13,2.9290977171128798E-3,63317.002929097041,2.9290977171155938E-3,63316.999999999323,2.7139748781657147E-15,{"$f":"SUM(AM74:AM$107)","v":2.9309677483979613E-3},63316.999999999323,1.8607825040817261E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8948372.0000018608,8310633.9677817915,8948372.0000018608,8310633.9677817915,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-09-01",{"$f":"IF($B75>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B75))+IF(B75<DATE(2020,2,28),0,1)+IF($B75>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B75>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C74<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B75,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D76-D184+R291<1,0,D76-D184+R291))","v":8885055},60264,null,null,1,1,8885055,{"$f":"1*AND(B76>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B76<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K75:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M75,IF(C183=0,1,MAIN!$E$11))","v":13},8301406.9677817915,null,null,60264.002929097041,74725.002929097041,61130.002929097041,58432.002929097041,49371.002929097041,58997.002929097041,70825.002929097041,53666.002929097041,80792.002929097973,0,6219.0029290979728,9227.0029290979728,8301406.9677817915,8885055.0000018626,8885055,null,-2.0961010704922955E-13,2.9290977171128768E-3,60264.002929097041,2.9290977171155938E-3,60263.999999999323,2.7170106442486741E-15,{"$f":"SUM(AM75:AM$107)","v":2.9309677483979613E-3},60263.999999999323,1.862645149230957E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8885055.0000018626,8301406.9677817915,8885055.0000018626,8301406.9677817915,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-08-01",{"$f":"IF($B76>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B76))+IF(B76<DATE(2020,2,28),0,1)+IF($B76>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B76>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C75<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B76,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D77-D185+R292<1,0,D77-D185+R292))","v":8824791},74725,null,null,1,1,8824791,{"$f":"1*AND(B77>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B77<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K76:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M76,IF(C184=0,1,MAIN!$E$11))","v":13},8293048.9677817915,null,null,74725.002929097041,61130.002929097041,58432.002929097041,49371.002929097041,58997.002929097041,70825.002929097041,53666.002929097041,80792.002929097973,0,6219.0029290979728,9227.0029290979728,8358.0029290979728,8293048.9677817915,8824791.0000018626,8824791,null,-2.1116441928370477E-13,2.9290977171128737E-3,74725.002929097041,2.9290977171155938E-3,74724.999999999331,2.7200464103316335E-15,{"$f":"SUM(AM76:AM$107)","v":2.9309677483979613E-3},74724.999999999331,1.862645149230957E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8824791.0000018626,8293048.9677817915,8824791.0000018626,8293048.9677817915,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-07-01",{"$f":"IF($B77>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B77))+IF(B77<DATE(2020,2,28),0,1)+IF($B77>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B77>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C76<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B77,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D78-D186+R293<1,0,D78-D186+R293))","v":8750066},61130,null,null,1,1,8750066,{"$f":"1*AND(B78>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B78<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K77:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M77,IF(C185=0,1,MAIN!$E$11))","v":13},8281995.9677817915,null,null,61130.002929097041,58432.002929097041,49371.002929097041,58997.002929097041,70825.002929097041,53666.002929097041,80792.002929097973,0,6219.0029290979728,9227.0029290979728,8358.0029290979728,11053.002929097973,8281995.9677817915,8750066.0000018626,8750066,null,-2.1294077612310502E-13,2.9290977171128685E-3,61130.002929097041,2.9290977171155938E-3,61129.999999999323,2.7252505807595639E-15,{"$f":"SUM(AM77:AM$107)","v":2.9309677483979613E-3},61129.999999999323,1.862645149230957E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8750066.0000018626,8281995.9677817915,8750066.0000018626,8281995.9677817915,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-06-01",{"$f":"IF($B78>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B78))+IF(B78<DATE(2020,2,28),0,1)+IF($B78>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B78>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C77<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B78,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D79-D187+R294<1,0,D79-D187+R294))","v":8688936},58432,null,null,1,1,8688936,{"$f":"1*AND(B79>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B79<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K78:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M78,IF(C186=0,1,MAIN!$E$11))","v":13},8267416.9677817915,null,null,58432.002929097041,49371.002929097041,58997.002929097041,70825.002929097041,53666.002929097041,80792.002929097973,0,6219.0029290979728,9227.0029290979728,8358.0029290979728,11053.002929097973,14579.002929097973,8267416.9677817915,8688936.0000018645,8688936,null,-2.1449508835758024E-13,2.9290977171128607E-3,58432.002929097041,2.9290977171155938E-3,58431.999999999323,2.7330568364014596E-15,{"$f":"SUM(AM78:AM$107)","v":2.9309677483979613E-3},58431.999999999323,1.864507794380188E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8688936.0000018645,8267416.9677817915,8688936.0000018645,8267416.9677817915,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-05-01",{"$f":"IF($B79>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B79))+IF(B79<DATE(2020,2,28),0,1)+IF($B79>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B79>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C78<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B79,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D80-D188+R295<1,0,D80-D188+R295))","v":8630504},49371,null,null,1,1,8630504,{"$f":"1*AND(B80>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B80<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K79:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M79,IF(C187=0,1,MAIN!$E$11))","v":13},8242516.9677817915,null,null,49371.002929097041,58997.002929097041,70825.002929097041,53666.002929097041,80792.002929097973,0,6219.0029290979728,9227.0029290979728,8358.0029290979728,11053.002929097973,14579.002929097973,24900.002929097973,8242516.9677817915,8630504.0000018664,8630504,null,-2.1627144519698049E-13,2.9290977171128442E-3,49371.002929097041,2.9290977171155938E-3,49370.999999999323,2.7495367094232392E-15,{"$f":"SUM(AM79:AM$107)","v":2.9309677483979613E-3},49370.999999999323,1.8663704395294189E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8630504.0000018664,8242516.9677817915,8630504.0000018664,8242516.9677817915,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-04-01",{"$f":"IF($B80>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B80))+IF(B80<DATE(2020,2,28),0,1)+IF($B80>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B80>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C79<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B80,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D81-D189+R296<1,0,D81-D189+R296))","v":8581133},58997,null,null,1,1,8581133,{"$f":"1*AND(B81>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B81<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K80:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M80,IF(C188=0,1,MAIN!$E$11))","v":13},8195706.9677817915,null,null,58997.002929097041,70825.002929097041,53666.002929097041,80792.002929097973,0,6219.0029290979728,9227.0029290979728,8358.0029290979728,11053.002929097973,14579.002929097973,24900.002929097973,46810.002929097973,8195706.9677817915,8581133.0000018664,8581133,null,-2.1760371282653068E-13,2.9290977171128317E-3,58997.002929097041,2.9290977171155938E-3,58996.999999999323,2.7621134546240711E-15,{"$f":"SUM(AM80:AM$107)","v":2.9309677483979613E-3},58996.999999999323,1.8663704395294189E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8581133.0000018664,8195706.9677817915,8581133.0000018664,8195706.9677817915,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-03-01",{"$f":"IF($B81>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B81))+IF(B81<DATE(2020,2,28),0,1)+IF($B81>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B81>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C80<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B81,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D82-D190+R297<1,0,D82-D190+R297))","v":8522136},70825,null,null,1,1,8522136,{"$f":"1*AND(B82>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B82<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K81:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M81,IF(C189=0,1,MAIN!$E$11))","v":13},8157629.9677817915,null,null,70825.002929097041,53666.002929097041,80792.002929097973,0,6219.0029290979728,9227.0029290979728,8358.0029290979728,11053.002929097973,14579.002929097973,24900.002929097973,46810.002929097973,38077.002929097973,8157629.9677817915,8522136.0000018664,8522136,null,-2.1893598045608087E-13,2.9290977171127796E-3,70825.002929097041,2.9290977171155938E-3,70824.999999999331,2.8141551589033753E-15,{"$f":"SUM(AM81:AM$107)","v":2.9309677483979613E-3},70824.999999999331,1.8663704395294189E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8522136.0000018664,8157629.9677817915,8522136.0000018664,8157629.9677817915,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-02-01",{"$f":"IF($B82>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B82))+IF(B82<DATE(2020,2,28),0,1)+IF($B82>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B82>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C81<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B82,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D83-D191+R298<1,0,D83-D191+R298))","v":8451311},53666,null,null,1,1,8451311,{"$f":"1*AND(B83>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B83<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K82:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M82,IF(C190=0,1,MAIN!$E$11))","v":13},8004427.6899605822,null,null,53666.002929097041,80792.002929097973,0,6219.0029290979728,9227.0029290979728,8358.0029290979728,11053.002929097973,14579.002929097973,24900.002929097973,46810.002929097973,38077.002929097973,153202.28075030725,8004427.6899605822,8451311.0000018682,8451311,null,-2.2115642650533118E-13,2.929097717112748E-3,53666.002929097041,2.9290977171155938E-3,53665.999999999323,2.845813862339952E-15,{"$f":"SUM(AM82:AM$107)","v":2.9309677483979613E-3},53665.999999999323,1.8682330846786499E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8451311.0000018682,8004427.6899605822,8451311.0000018682,8004427.6899605822,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-01-01",{"$f":"IF($B83>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B83))+IF(B83<DATE(2020,2,28),0,1)+IF($B83>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B83>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C82<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B83,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D84-D192+R299<1,0,D84-D192+R299))","v":8397645},80792,null,null,1,1,8397645,{"$f":"1*AND(B84>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B84<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K83:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M83,IF(C191=0,1,MAIN!$E$11))","v":13},7916512.8408744819,null,null,80792.002929097973,0,6219.0029290979728,9227.0029290979728,8358.0029290979728,11053.002929097973,14579.002929097973,24900.002929097973,46810.002929097973,38077.002929097973,153202.28075030725,87914.852015198121,7916512.8408744819,8397645.0000018682,8397645,null,-2.2248869413488137E-13,2.9290977171126946E-3,80792.002929097973,2.9290977171155938E-3,80792.000000000262,2.8991566092262389E-15,{"$f":"SUM(AM83:AM$107)","v":2.9309677483979613E-3},80792.000000000262,1.8682330846786499E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8397645.0000018682,7916512.8408744819,8397645.0000018682,7916512.8408744819,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-12-01",{"$f":"IF($B84>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B84))+IF(B84<DATE(2020,2,28),0,1)+IF($B84>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B84>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C83<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B84,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D85-D193+R300<1,0,D85-D193+R300))","v":8316853},-2259,null,null,1,1,8316853,{"$f":"1*AND(B85>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B85<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K84:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M84,IF(C192=0,1,MAIN!$E$11))","v":13},7771781.0992599912,null,null,0,6219.0029290979728,9227.0029290979728,8358.0029290979728,11053.002929097973,14579.002929097973,24900.002929097973,46810.002929097973,38077.002929097973,153202.28075030725,87914.852015198121,144731.74454358878,7771781.0992599912,8316853.0000018692,8316853,null,-2.2470914018413168E-13,2258.9999999974752,0,2.9290977171155938E-3,-2.9290977171155938E-3,-2258.997070899758,{"$f":"SUM(AM84:AM$107)","v":2.9309677483979613E-3},-2.9290977171155938E-3,1.8691644072532654E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8316853.0000018692,7771781.0992599912,8316853.0000018692,7771781.0992599912,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-11-01",{"$f":"IF($B85>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B85))+IF(B85<DATE(2020,2,28),0,1)+IF($B85>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B85>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C84<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B85,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D86-D194+R301<1,0,D86-D194+R301))","v":8319112},6219,null,null,1,1,8319112,{"$f":"1*AND(B86>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B86<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K85:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M85,IF(C193=0,1,MAIN!$E$11))","v":13},7656830.1617828337,null,null,6219.0029290979728,9227.0029290979728,8358.0029290979728,11053.002929097973,14579.002929097973,24900.002929097973,46810.002929097973,38077.002929097973,153202.28075030725,87914.852015198121,144731.74454358878,117209.93747715467,7656830.1617828337,8319112.0000018664,8319112,null,-2.2426505097428162E-13,2.9290977171126126E-3,6219.0029290979728,2258.9999999997444,3960.0029290982284,2258.9970709020272,{"$f":"SUM(AM85:AM$107)","v":2259.0000018675055},3960.0029290982284,1.8663704395294189E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8319112.0000018664,7656830.1617828337,8319112.0000018664,7656830.1617828337,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-10-01",{"$f":"IF($B86>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B86))+IF(B86<DATE(2020,2,28),0,1)+IF($B86>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B86>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C85<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B86,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D87-D195+R302<1,0,D87-D195+R302))","v":8312893},9227,null,null,1,1,8312893,{"$f":"1*AND(B87>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B87<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K86:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M86,IF(C194=0,1,MAIN!$E$11))","v":13},7558040.3906794004,null,null,9227.0029290979728,{"$f":"IF(S$5=13,S87+R87-R195-S195,R87-R195)","v":8358.0029290979728},11053.002929097973,14579.002929097973,24900.002929097973,46810.002929097973,38077.002929097973,153202.28075030725,87914.852015198121,144731.74454358878,117209.93747715467,98789.774032530957,7558040.3906794004,8312893.0000018664,8312893,null,-2.2448709557920665E-13,2.9290977171125428E-3,9227.0029290979728,2.9290977171155938E-3,9227.0000000002565,3.0509449133742095E-15,{"$f":"SUM(AM86:AM$107)","v":2.9309654782991856E-3},9227.0000000002565,1.8663704395294189E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8312893.0000018664,7558040.3906794004,8312893.0000018664,7558040.3906794004,1,"n/a",1,1,1,1,{"$f":"IF($CD86=\"n/a\",IF(CI$5=13,$CC86,V$2),$CD86*V$2)","v":1},1,1,1,1,1,1,1,1]
["Total Members","2020-09-01",{"$f":"IF($B87>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B87))+IF(B87<DATE(2020,2,28),0,1)+IF($B87>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B87>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C86<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B87,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D88-D196+R303<1,0,D88-D196+R303))","v":8303666},8358,null,null,1,1,8303666,{"$f":"1*AND(B88>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B88<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K87:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M87,IF(C195=0,1,MAIN!$E$11))","v":13},7384786.1689900458,null,null,8358.0029290979728,11053.002929097973,14579.002929097973,24900.002929097973,46810.002929097973,38077.002929097973,153202.28075030725,87914.852015198121,144731.74454358878,117209.93747715467,98789.774032530957,173254.22461845278,7384786.1689900458,8303666.0000018664,8303666,null,-2.2470914018413168E-13,2.9290977171125094E-3,8358.0029290979728,2.9290977171155938E-3,8358.0000000002565,3.084338340286763E-15,{"$f":"SUM(AM87:AM$107)","v":2.9309654782991856E-3},8358.0000000002565,1.8663704395294189E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8303666.0000018664,7384786.1689900458,8303666.0000018664,7384786.1689900458,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-08-01",{"$f":"IF($B88>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B88))+IF(B88<DATE(2020,2,28),0,1)+IF($B88>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B88>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C87<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B88,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D89-D197+R304<1,0,D89-D197+R304))","v":8295308},11053,null,null,1,1,8295308,{"$f":"1*AND(B89>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B89<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K88:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M88,IF(C196=0,1,MAIN!$E$11))","v":13},7304794.0245664157,null,null,11053.002929097973,14579.002929097973,24900.002929097973,46810.002929097973,38077.002929097973,153202.28075030725,87914.852015198121,144731.74454358878,117209.93747715467,98789.774032530957,173254.22461845278,79992.14735272793,7304794.0245664157,8295308.0000018664,8295308,null,-2.2493118478905672E-13,2.9290977171124587E-3,11053.002929097973,2.9290977171155938E-3,11053.000000000256,3.1350790019590846E-15,{"$f":"SUM(AM88:AM$107)","v":2.9309654782991856E-3},11053.000000000256,1.8663704395294189E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8295308.0000018664,7304794.0245664157,8295308.0000018664,7304794.0245664157,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-07-01",{"$f":"IF($B89>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B89))+IF(B89<DATE(2020,2,28),0,1)+IF($B89>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B89>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C88<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B89,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D90-D198+R305<1,0,D90-D198+R305))","v":8284255},14579,null,null,1,1,8284255,{"$f":"1*AND(B90>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B90<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K89:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M89,IF(C197=0,1,MAIN!$E$11))","v":13},7186804.2438657992,null,null,14579.002929097973,24900.002929097973,46810.002929097973,38077.002929097973,153202.28075030725,87914.852015198121,144731.74454358878,117209.93747715467,98789.774032530957,173254.22461845278,79992.14735272793,117989.78362971495,7186804.2438657992,8284255.0000018664,8284255,null,-2.2537527399890678E-13,2.9290977171124049E-3,14579.002929097973,2.9290977171155938E-3,14579.000000000256,3.1888554297143656E-15,{"$f":"SUM(AM89:AM$107)","v":2.9309654782991856E-3},14579.000000000256,1.8663704395294189E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8284255.0000018664,7186804.2438657992,8284255.0000018664,7186804.2438657992,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-06-01",{"$f":"IF($B90>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B90))+IF(B90<DATE(2020,2,28),0,1)+IF($B90>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B90>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C89<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B90,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D91-D199+R306<1,0,D91-D199+R306))","v":8269676},24900,null,null,1,1,8269676,{"$f":"1*AND(B91>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B91<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K90:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M90,IF(C198=0,1,MAIN!$E$11))","v":13},7065759.6831562929,null,null,24900.002929097973,46810.002929097973,38077.002929097973,153202.28075030725,87914.852015198121,144731.74454358878,117209.93747715467,98789.774032530957,173254.22461845278,79992.14735272793,117989.78362971495,121044.56363860428,7065759.6831562929,8269676.0000018664,8269676,null,-2.2559731860383181E-13,2.9290977171123459E-3,24900.002929097973,2.9290977171155938E-3,24900.000000000255,3.2478360278975771E-15,{"$f":"SUM(AM90:AM$107)","v":2.9309654782991856E-3},24900.000000000255,1.8663704395294189E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8269676.0000018664,7065759.6831562929,8269676.0000018664,7065759.6831562929,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-05-01",{"$f":"IF($B91>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B91))+IF(B91<DATE(2020,2,28),0,1)+IF($B91>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B91>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C90<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B91,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D92-D200+R307<1,0,D92-D200+R307))","v":8244776},46810,null,null,1,1,8244776,{"$f":"1*AND(B92>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B92<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K91:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M91,IF(C199=0,1,MAIN!$E$11))","v":13},6937695.2894000793,null,null,46810.002929097973,38077.002929097973,153202.28075030725,87914.852015198121,144731.74454358878,117209.93747715467,98789.774032530957,173254.22461845278,79992.14735272793,117989.78362971495,121044.56363860428,128064.39668531112,6937695.2894000793,8244776.0000018664,8244776,null,-2.262634524186069E-13,2.929097717112293E-3,46810.002929097973,2.9290977171155938E-3,46810.000000000255,3.3007450939148697E-15,{"$f":"SUM(AM91:AM$107)","v":2.9309654782991856E-3},46810.000000000255,1.8663704395294189E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8244776.0000018664,6937695.2894000793,8244776.0000018664,6937695.2894000793,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-04-01",{"$f":"IF($B92>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B92))+IF(B92<DATE(2020,2,28),0,1)+IF($B92>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B92>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C91<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B92,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D93-D201+R308<1,0,D93-D201+R308))","v":8197966},38077,null,null,1,1,8197966,{"$f":"1*AND(B93>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B93<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K92:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M92,IF(C200=0,1,MAIN!$E$11))","v":13},6826548.137361546,null,null,38077.002929097973,153202.28075030725,87914.852015198121,144731.74454358878,117209.93747715467,98789.774032530957,173254.22461845278,79992.14735272793,117989.78362971495,121044.56363860428,128064.39668531112,111147.15496763114,6826548.137361546,8197966.0000018664,8197966,null,-2.2759572004815709E-13,2.9290977171122388E-3,38077.002929097973,2.9290977171155938E-3,38077.000000000255,3.3549552025391449E-15,{"$f":"SUM(AM92:AM$107)","v":2.9309654782991856E-3},38077.000000000255,1.8663704395294189E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8197966.0000018664,6826548.137361546,8197966.0000018664,6826548.137361546,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-03-01",{"$f":"IF($B93>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B93))+IF(B93<DATE(2020,2,28),0,1)+IF($B93>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B93>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C92<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B93,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D94-D202+R309<1,0,D94-D202+R309))","v":8159889},18066,null,null,1,1,8159889,{"$f":"1*AND(B94>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B94<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K93:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M93,IF(C201=0,1,MAIN!$E$11))","v":13},6715621.2231254643,null,null,153202.28075030725,87914.852015198121,144731.74454358878,117209.93747715467,98789.774032530957,173254.22461845278,79992.14735272793,117989.78362971495,121044.56363860428,128064.39668531112,111147.15496763114,110926.91716517956,6715621.2231254643,8159889.0000018664,8159889,null,-2.2870594307278225E-13,135136.28075016767,153202.28075030725,2.9290977171155938E-3,153202.27782120954,-135136.27782106996,{"$f":"SUM(AM93:AM$107)","v":2.9309654782991856E-3},153202.27782120954,1.8663704395294189E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8159889.0000018664,6715621.2231254643,8159889.0000018664,6715621.2231254643,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-02-01",{"$f":"IF($B94>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B94))+IF(B94<DATE(2020,2,28),0,1)+IF($B94>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B94>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C93<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B94,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D95-D203+R310<1,0,D95-D203+R310))","v":8141823},-46932,null,null,1,{"$f":"IFERROR(SUMPRODUCT(H94:H105,J94:J105)/SUM(J94:J105),1)","v":1},{"$f":"D94","v":8141823},{"$f":"1*AND(B95>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B95<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K94:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M94,IF(C202=0,1,MAIN!$E$11))","v":1},8141823.0000017257,null,null,88037.950389503501,145137.61962239339,117703.67218924753,99345.40979581076,174474.0091997617,80668.915426178501,119156.04669012473,122413.87759998627,129696.52098328981,112723.29967280295,112659.69810656046,102564.01972892396,6737241.9605971426,8141823.0000017257,8141823,null,-2.120525977034049E-13,134969.95038936459,88037.950389503501,135136.28075030749,-47098.330360803986,166.33036094289855,{"$f":"SUM(AM94:AM$107)","v":135136.28075203544},-47098.330360803986,1.7257407307624817E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8141823.0000017257,6737241.9605971426,8141823.0000017257,6737241.9605971426,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-01-01",{"$f":"IF($B95>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B95))+IF(B95<DATE(2020,2,28),0,1)+IF($B95>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B95>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C94<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B95,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D96-D204+R311<1,0,D96-D204+R311))","v":8188755},10079,null,null,1,null,8188755,{"$f":"1*AND(B96>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B96<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K95:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M95,IF(C203=0,1,MAIN!$E$11))","v":1},8188755.000001587,null,null,145340.07390323933,118032.50352910689,99762.30733089085,175451.60408808041,81234.702716515036,120160.32464841603,123619.26258176011,131158.11494705189,114154.4222641003,114251.18215481755,104160.02883227602,44800.556693528873,6816629.9163118042,8188755.000001587,8188755,null,-1.9384494009955233E-13,135261.07390309952,145340.07390323933,134969.95038950388,10370.123513735452,-291.12351359563763,{"$f":"SUM(AM95:AM$107)","v":134969.95039109254},10370.123513735452,1.5869736671447754E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8188755.000001587,6816629.9163118042,8188755.000001587,6816629.9163118042,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-12-01",{"$f":"IF($B96>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B96))+IF(B96<DATE(2020,2,28),0,1)+IF($B96>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B96>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C95<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B96,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D97-D205+R312<1,0,D97-D205+R312))","v":8178676},-17641,null,null,1,null,8178676,{"$f":"1*AND(B97>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B97<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K96:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M96,IF(C204=0,1,MAIN!$E$11))","v":1},8178676.0000014482,null,null,118197.37013120111,100041.3911074988,176188.87075694805,81690.483838512533,121004.23330568905,124662.56976854059,132451.35551847966,115442.61551138521,115703.6768103175,105633.44804862072,45498.654237255301,251197.42945875163,6690963.9015082484,8178676.0000014482,8178676,null,-1.7696955012524995E-13,135838.37013106118,118197.37013120111,135261.07390323901,-17063.703772037901,-577.29622782216757,{"$f":"SUM(AM96:AM$107)","v":135261.07390468818},-17063.703772037901,1.4482066035270691E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8178676.0000014482,6690963.9015082484,8178676.0000014482,6690963.9015082484,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-11-01",{"$f":"IF($B97>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B97))+IF(B97<DATE(2020,2,28),0,1)+IF($B97>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B97>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C96<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B97,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D98-D206+R313<1,0,D98-D206+R313))","v":8196317},-34982,null,null,1,null,8196317,{"$f":"1*AND(B98>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B98<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K97:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M97,IF(C205=0,1,MAIN!$E$11))","v":1},8196317.0000013094,null,null,100181.77419024147,176684.03967087294,82035.348216376733,121686.30140668253,125542.1707280697,133574.4093379972,116586.20794486001,117015.45152756463,106982.66559501423,46145.280510795761,255130.03447926897,251781.14803202022,6562972.1683615446,8196317.0000013094,8196317,null,-1.5965007094109751E-13,135163.77419010218,100181.77419024147,135838.37013120129,-35656.595940959814,674.5959410991054,{"$f":"SUM(AM97:AM$107)","v":135838.37013251035},-35656.595940959814,1.3094395399093628E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8196317.0000013094,6562972.1683615446,8196317.0000013094,6562972.1683615446,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-10-01",{"$f":"IF($B98>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B98))+IF(B98<DATE(2020,2,28),0,1)+IF($B98>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B98>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C97<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B98,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D99-D207+R314<1,0,D99-D207+R314))","v":8231299},40878,null,null,1,null,8231299,{"$f":"1*AND(B99>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B99<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K98:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M98,IF(C206=0,1,MAIN!$E$11))","v":1},8231299.0000011697,null,null,176931.23482984863,82265.217901476513,122198.48128896045,126247.70634182374,134514.07462927347,117571.78323947276,118171.15111674774,108191.9272923117,46732.90617017226,258745.02751725964,255711.01247256735,252708.1700984234,6431310.307102832,8231299.0000011697,8231299,null,-1.4210854715202004E-13,136053.23482970713,176931.23482984863,135163.77419024188,41767.460639606754,-889.46063946525101,{"$f":"SUM(AM98:AM$107)","v":135163.77419141124},41767.460639606754,1.169741153717041E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8231299.0000011697,6431310.307102832,8231299.0000011697,6431310.307102832,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-09-01",{"$f":"IF($B99>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B99))+IF(B99<DATE(2020,2,28),0,1)+IF($B99>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B99>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C98<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B99,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D100-D208+R315<1,0,D100-D208+R315))","v":8190421},-53898,null,null,1,null,8190421,{"$f":"1*AND(B100>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B100<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K99:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M99,IF(C207=0,1,MAIN!$E$11))","v":1},8190421.0000010282,null,null,82381.502870028839,122544.4345727464,126784.59174998969,135277.87635904059,118407.46894090236,119180.52113325948,109271.61779777943,47266.657224222698,262074.38907626941,259372.15998954288,256693.84628583374,254039.27133837176,6297126.6626630407,8190421.0000010282,8190421,null,-1.2545520178264269E-13,136279.50286988661,82381.502870028839,136053.23482984828,-53671.731959819444,-226.26804003832513,{"$f":"SUM(AM99:AM$107)","v":136053.23483087649},-53671.731959819444,1.0281801223754883E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8190421.0000010282,6297126.6626630407,8190421.0000010282,6297126.6626630407,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-08-01",{"$f":"IF($B100>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B100))+IF(B100<DATE(2020,2,28),0,1)+IF($B100>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B100>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C99<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B100,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D101-D209+R316<1,0,D101-D209+R316))","v":8244319},-13711,null,null,1,null,8244319,{"$f":"1*AND(B101>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B101<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K100:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M100,IF(C208=0,1,MAIN!$E$11))","v":1},8244319.0000008866,null,null,122718.77613776177,127145.85361720315,135856.89542634707,119084.1811167527,120033.15217565761,110211.05190275193,47741.427328104284,265087.1774917958,262731.42648174753,260393.14560686139,258072.23107572008,255768.57956003054,6159475.1020801524,8244319.0000008866,8244319,null,-1.0746958878371515E-13,136429.77613761814,122718.77613776177,136279.50287002869,-13560.726732266921,-150.27326758945128,{"$f":"SUM(AM100:AM$107)","v":136279.50287091482},-13560.726732266921,8.8661909103393555E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8244319.0000008866,6159475.1020801524,8244319.0000008866,6159475.1020801524,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-07-01",{"$f":"IF($B101>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B101))+IF(B101<DATE(2020,2,28),0,1)+IF($B101>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B101>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C100<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B101,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D102-D210+R317<1,0,D102-D210+R317))","v":8258030},-9106,null,null,1,null,8258030,{"$f":"1*AND(B102>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B102<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K101:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M101,IF(C209=0,1,MAIN!$E$11))","v":1},8258030.0000007432,null,null,127328.19885198865,136247.13129505244,119598.00586230317,120724.70597296346,111005.9032266907,48155.202364290933,267771.48452340078,265776.34825460683,263793.12119335722,261821.74994874315,259862.18128965533,257914.36214454393,6018031.6050731465,8258030.0000007432,8258030,null,-8.992806499463768E-14,136434.19885184403,127328.19885198865,136429.77613776136,-9101.5772857727134,-4.4227140826696996,{"$f":"SUM(AM101:AM$107)","v":136429.77613850427},-9101.5772857727134,7.4319541454315186E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8258030.0000007432,6018031.6050731465,8258030.0000007432,6018031.6050731465,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-06-01",{"$f":"IF($B102>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B102))+IF(B102<DATE(2020,2,28),0,1)+IF($B102>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B102>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C101<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B102,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D103-D211+R318<1,0,D103-D211+R318))","v":8267136},-268,null,null,1,null,8267136,{"$f":"1*AND(B103>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B103<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K102:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M102,IF(C210=0,1,MAIN!$E$11))","v":1},8267136.0000005979,null,null,136444.25225502253,{"$f":"IF(S$5=13,S103+R103-R211-S211,R103-R211)","v":119944.57362320257},121250.21639919639,111651.11250785973,48505.582347257463,270112.87634927547,268491.5760074982,266877.58476489864,265270.8806228945,263671.44161605643,262079.24581210769,260494.27131192398,5872342.386383405,8267136.0000005979,8267136,null,-7.2386541205560206E-14,136712.25225487622,136444.25225502253,136434.19885198851,10.053403034020448,-278.05340288771549,{"$f":"SUM(AM102:AM$107)","v":136434.19885258694},10.053403034020448,5.9790909290313721E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8267136.0000005979,5872342.386383405,8267136.0000005979,5872342.386383405,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-05-01",{"$f":"IF($B103>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B103))+IF(B103<DATE(2020,2,28),0,1)+IF($B103>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B103>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C102<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B103,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D104-D212+R319<1,0,D104-D212+R319))","v":8267404},-16849,null,null,1,null,8267404,{"$f":"1*AND(B104>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B104<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K103:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M103,IF(C211=0,1,MAIN!$E$11))","v":1},8267404.0000004526,null,null,120120.31426814292,121606.04505176446,112143.32250438072,48791.115469685399,272103.36484909215,270869.32956041914,269639.03075496934,268412.46276771161,267189.61993361515,265970.49658764922,264755.0870647828,263543.38569998502,5722260.425488255,8267404.0000004526,8267404,null,-5.4845017416482733E-14,136969.31426799428,120120.31426814292,136712.25225502253,-16591.93798687961,-257.06201297175721,{"$f":"SUM(AM103:AM$107)","v":136712.25225547465},-16591.93798687961,4.5262277126312256E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8267404.0000004526,5722260.425488255,8267404.0000004526,5722260.425488255,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-04-01",{"$f":"IF($B104>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B104))+IF(B104<DATE(2020,2,28),0,1)+IF($B104>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B104>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C103<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B104,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D105-D213+R320<1,0,D105-D213+R320))","v":8284253},-15577,null,null,1,null,8284253,{"$f":"1*AND(B105>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B105<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K104:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M104,IF(C212=0,1,MAIN!$E$11))","v":1},8284253.0000003036,null,null,121786.79397293925,112477.18678481571,49009.325896967406,273728.37217051798,272894.40004605509,272061.70026841859,271230.2728376083,270400.11775362428,269571.23501646658,268743.62462613516,267917.28658263007,267092.22088595125,5567340.4631581744,8284253.0000003036,8284253,null,-3.6637359812630166E-14,137363.7939727887,121786.79397293925,136969.31426814268,-15182.520295203431,-394.47970464601531,{"$f":"SUM(AM104:AM$107)","v":136969.31426844641},-15182.520295203431,3.03611159324646E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8284253.0000003036,5567340.4631581744,8284253.0000003036,5567340.4631581744,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-03-01",{"$f":"IF($B105>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B105))+IF(B105<DATE(2020,2,28),0,1)+IF($B105>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B105>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C104<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B105,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D106-D214+R321<1,0,D106-D214+R321))","v":8299830},-23904,null,null,1,null,8299830,{"$f":"1*AND(B106>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B106<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K105:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M105,IF(C213=0,1,MAIN!$E$11))","v":1},8299830.0000001527,null,null,112647.31826568302,49157.812190523822,274974.25475027127,274553.0321254069,274131.80950054259,273710.58687567821,273289.36425081384,272868.14162594947,272446.9190010851,272025.69637622073,271604.47375135636,271183.25112649199,5407237.3401601296,8299830.0000001527,8299830,null,-1.8429702208777599E-14,136551.31826552993,112647.31826568302,137363.79397293972,-24716.475707256701,812.47570740978699,{"$f":"SUM(AM105:AM$107)","v":137363.79397309243},-24716.475707256701,1.5273690223693848E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8299830.0000001527,5407237.3401601296,8299830.0000001527,5407237.3401601296,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-02-01",{"$f":"IF($B106>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B106))+IF(B106<DATE(2020,2,28),0,1)+IF($B106>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B106>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C105<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B106,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D107-D215+R322<1,0,D107-D215+R322))","v":8323734},49233,null,null,1,null,8323734,{"$f":"1*AND(B107>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B107<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K106:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M106,IF(C214=0,1,MAIN!$E$11))","v":1},8323734,null,null,49233,275816.7,275816.7,275816.7,275816.7,275816.7,275816.7,275816.7,275816.7,275816.7,275816.7,275816.7,5240517.3,8323734,8323734,null,0,{"$f":"AE215","v":0},49233,136551.31826568264,{"$f":"AJ106-AK106","v":-87318.318265682639},{"$f":"AK106-AI106","v":136551.31826568264},{"$f":"SUM(AM106:AM$107)","v":136551.31826568264},-87318.318265682639,{"$f":"AE106-AF106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8323734,5240517.3,8323734,5240517.3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-01-01",{"$f":"IF($B107>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B107))+IF(B107<DATE(2020,2,28),0,1)+IF($B107>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B107>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C106<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B107,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D108-D216+R323<1,0,D108-D216+R323))","v":8274501},null,null,null,{"$f":"IF(C107=0,1,IFERROR(IF(C107>=2,(L107)*SUMPRODUCT(R107:AD107,R$2:AD$2)+(1-L107)*SUMPRODUCT(R107:AD107,R$3:AD$3),SUMPRODUCT(R107:AD107,R$3:AD$3))/SUM(R107:AD107),1))","v":1},null,8274501,{"$f":"1*AND(B108>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B108<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K107:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M107,IF(C215=0,1,MAIN!$E$11))","v":1},8274501,null,null,{"$f":"($J107-$AD107)/12","v":275816.7},275816.7,275816.7,275816.7,275816.7,275816.7,275816.7,275816.7,275816.7,275816.7,275816.7,{"$f":"($J107-$AD107)/12","v":275816.7},{"$f":"0.6*J107","v":4964700.5999999996},8274501,8274501,null,{"$f":"1-AE107/AF107","v":0},{"$f":"AE216","v":0},275816.7,0,{"$f":"AJ107-AK107","v":275816.7},{"$f":"AK107-AI107","v":0},{"$f":"SUM(AM107:AM$107)","v":0},0,{"$f":"AE107-AF107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8274501,4964700.5999999996,8274501,4964700.5999999996,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
[]
[]
[]
["Leavers",{"$f":"B6","v":"2027-06-01"},{"$f":"IF($B114>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B114))+IF(B114<DATE(2020,2,28),0,1)+IF($B114>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B114>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E114+F114+IF(C114=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B114,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},null,null,null,null,null,{"$f":"D114","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R6,0,$N6-1,1,$AD$5-$N6+1),OFFSET($R$4,0,$N6-1,1,$AD$5-$N6+1))+0.0001","v":113776658.91230685},null,{"$f":"AR114+BH114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R114:AD114)","v":0},{"$f":"D114","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N6,0,$D114*R6*R$4/$P114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR114:BD114)","v":0},{"$f":"D114","v":0},null,{"$f":"IF(AR114>R6,R6-AR114,MIN(-SUM(BI114:$BU114),R6-AR114))","v":0},{"$f":"IF(AS114>S6,S6-AS114,MIN(-SUM(BJ114:$BU114),S6-AS114))","v":0},{"$f":"IF(AT114>T6,T6-AT114,MIN(-SUM(BK114:$BU114),T6-AT114))","v":0},{"$f":"IF(AU114>U6,U6-AU114,MIN(-SUM(BL114:$BU114),U6-AU114))","v":0},{"$f":"IF(AV114>V6,V6-AV114,MIN(-SUM(BM114:$BU114),V6-AV114))","v":0},{"$f":"IF(AW114>W6,W6-AW114,MIN(-SUM(BN114:$BU114),W6-AW114))","v":0},{"$f":"IF(AX114>X6,X6-AX114,MIN(-SUM(BO114:$BU114),X6-AX114))","v":0},{"$f":"IF(AY114>Y6,Y6-AY114,MIN(-SUM(BP114:$BU114),Y6-AY114))","v":0},{"$f":"IF(AZ114>Z6,Z6-AZ114,MIN(-SUM(BQ114:$BU114),Z6-AZ114))","v":0},{"$f":"IF(BA114>AA6,AA6-BA114,MIN(-SUM(BR114:$BU114),AA6-BA114))","v":0},{"$f":"IF(BB114>AB6,AB6-BB114,MIN(-SUM(BS114:$BU114),AB6-BB114))","v":0},{"$f":"IF(BC114>AC6,AC6-BC114,MIN(-SUM(BT114:$BU114),AC6-BC114))","v":0},{"$f":"IF(BD114>AD6,AD6-BD114,MIN(-SUM(BU114:$BU114),AD6-BD114))","v":0},null,{"$f":"SUM(BH114:BT114)","v":0},0]
["Leavers",{"$f":"B7","v":"2027-05-01"},{"$f":"IF($B115>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B115))+IF(B115<DATE(2020,2,28),0,1)+IF($B115>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B115>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E115+F115+IF(C115=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B115,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":64205.304428974567},{"$f":"IF(C115=1,INPUTS!L$45,IF(C115=0,INPUTS!K$45,IF(C115=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D8)","v":64205.304428974567},{"$f":"IF(B115>=DATE(2023,2,1),0,IF(E115-D7+D6<0,-(E115-D7+D6),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B115,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D115","v":64205.304428974567},null,null,null,null,null,113701414.90998577,null,0,0,0,0,0,0,0,0,0,0,0,0,64205.304428918105,{"$f":"SUM(R115:AD115)","v":64205.304428918105},{"$f":"D115","v":64205.304428974567},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,64205.304428918105,{"$f":"SUM(AR115:BD115)","v":64205.304428918105},{"$f":"D115","v":64205.304428974567},null,{"$f":"IF(AR115>R7,R7-AR115,MIN(-SUM(BI115:$BU115),R7-AR115))","v":0},{"$f":"IF(AS115>S7,S7-AS115,MIN(-SUM(BJ115:$BU115),S7-AS115))","v":0},{"$f":"IF(AT115>T7,T7-AT115,MIN(-SUM(BK115:$BU115),T7-AT115))","v":0},{"$f":"IF(AU115>U7,U7-AU115,MIN(-SUM(BL115:$BU115),U7-AU115))","v":0},{"$f":"IF(AV115>V7,V7-AV115,MIN(-SUM(BM115:$BU115),V7-AV115))","v":0},{"$f":"IF(AW115>W7,W7-AW115,MIN(-SUM(BN115:$BU115),W7-AW115))","v":0},{"$f":"IF(AX115>X7,X7-AX115,MIN(-SUM(BO115:$BU115),X7-AX115))","v":0},{"$f":"IF(AY115>Y7,Y7-AY115,MIN(-SUM(BP115:$BU115),Y7-AY115))","v":0},{"$f":"IF(AZ115>Z7,Z7-AZ115,MIN(-SUM(BQ115:$BU115),Z7-AZ115))","v":0},{"$f":"IF(BA115>AA7,AA7-BA115,MIN(-SUM(BR115:$BU115),AA7-BA115))","v":0},{"$f":"IF(BB115>AB7,AB7-BB115,MIN(-SUM(BS115:$BU115),AB7-BB115))","v":0},{"$f":"IF(BC115>AC7,AC7-BC115,MIN(-SUM(BT115:$BU115),AC7-BC115))","v":0},{"$f":"IF(BD115>AD7,AD7-BD115,MIN(-SUM(BU115:$BU115),AD7-BD115))","v":0},null,{"$f":"SUM(BH115:BT115)","v":0},0]
["Leavers","2027-04-01",{"$f":"IF($B116>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B116))+IF(B116<DATE(2020,2,28),0,1)+IF($B116>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B116>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E116+F116+IF(C116=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B116,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":64162.872354705243},{"$f":"IF(C116=1,INPUTS!L$45,IF(C116=0,INPUTS!K$45,IF(C116=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D9)","v":64162.872354705243},{"$f":"IF(B116>=DATE(2023,2,1),0,IF(E116-D8+D7<0,-(E116-D8+D7),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B116,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,64162.872354705243,null,null,null,null,null,113626215.65412278,null,0,0,0,0,0,0,0,0,0,0,0,0,64162.872354648767,64162.872354648767,64162.872354705243,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,64162.872354648767,64162.872354648767,64162.872354705243,null,{"$f":"IF(AR116>R8,R8-AR116,MIN(-SUM(BI116:$BU116),R8-AR116))","v":0},{"$f":"IF(AS116>S8,S8-AS116,MIN(-SUM(BJ116:$BU116),S8-AS116))","v":0},{"$f":"IF(AT116>T8,T8-AT116,MIN(-SUM(BK116:$BU116),T8-AT116))","v":0},{"$f":"IF(AU116>U8,U8-AU116,MIN(-SUM(BL116:$BU116),U8-AU116))","v":0},{"$f":"IF(AV116>V8,V8-AV116,MIN(-SUM(BM116:$BU116),V8-AV116))","v":0},{"$f":"IF(AW116>W8,W8-AW116,MIN(-SUM(BN116:$BU116),W8-AW116))","v":0},{"$f":"IF(AX116>X8,X8-AX116,MIN(-SUM(BO116:$BU116),X8-AX116))","v":0},{"$f":"IF(AY116>Y8,Y8-AY116,MIN(-SUM(BP116:$BU116),Y8-AY116))","v":0},{"$f":"IF(AZ116>Z8,Z8-AZ116,MIN(-SUM(BQ116:$BU116),Z8-AZ116))","v":0},{"$f":"IF(BA116>AA8,AA8-BA116,MIN(-SUM(BR116:$BU116),AA8-BA116))","v":0},{"$f":"IF(BB116>AB8,AB8-BB116,MIN(-SUM(BS116:$BU116),AB8-BB116))","v":0},{"$f":"IF(BC116>AC8,AC8-BC116,MIN(-SUM(BT116:$BU116),AC8-BC116))","v":0},{"$f":"IF(BD116>AD8,AD8-BD116,MIN(-SUM(BU116:$BU116),AD8-BD116))","v":0},null,0,0]
["Leavers","2027-03-01",{"$f":"IF($B117>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B117))+IF(B117<DATE(2020,2,28),0,1)+IF($B117>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B117>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E117+F117+IF(C117=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B117,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":64120.465578806099},{"$f":"IF(C117=1,INPUTS!L$45,IF(C117=0,INPUTS!K$45,IF(C117=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D10)","v":64120.465578806099},{"$f":"IF(B117>=DATE(2023,2,1),0,IF(E117-D9+D8<0,-(E117-D9+D8),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B117,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,64120.465578806099,null,null,null,null,null,113551061.10719477,null,0,0,0,0,0,0,0,0,0,0,0,0,64120.46557874963,64120.46557874963,64120.465578806099,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,64120.46557874963,64120.46557874963,64120.465578806099,null,{"$f":"IF(AR117>R9,R9-AR117,MIN(-SUM(BI117:$BU117),R9-AR117))","v":0},{"$f":"IF(AS117>S9,S9-AS117,MIN(-SUM(BJ117:$BU117),S9-AS117))","v":0},{"$f":"IF(AT117>T9,T9-AT117,MIN(-SUM(BK117:$BU117),T9-AT117))","v":0},{"$f":"IF(AU117>U9,U9-AU117,MIN(-SUM(BL117:$BU117),U9-AU117))","v":0},{"$f":"IF(AV117>V9,V9-AV117,MIN(-SUM(BM117:$BU117),V9-AV117))","v":0},{"$f":"IF(AW117>W9,W9-AW117,MIN(-SUM(BN117:$BU117),W9-AW117))","v":0},{"$f":"IF(AX117>X9,X9-AX117,MIN(-SUM(BO117:$BU117),X9-AX117))","v":0},{"$f":"IF(AY117>Y9,Y9-AY117,MIN(-SUM(BP117:$BU117),Y9-AY117))","v":0},{"$f":"IF(AZ117>Z9,Z9-AZ117,MIN(-SUM(BQ117:$BU117),Z9-AZ117))","v":0},{"$f":"IF(BA117>AA9,AA9-BA117,MIN(-SUM(BR117:$BU117),AA9-BA117))","v":0},{"$f":"IF(BB117>AB9,AB9-BB117,MIN(-SUM(BS117:$BU117),AB9-BB117))","v":0},{"$f":"IF(BC117>AC9,AC9-BC117,MIN(-SUM(BT117:$BU117),AC9-BC117))","v":0},{"$f":"IF(BD117>AD9,AD9-BD117,MIN(-SUM(BU117:$BU117),AD9-BD117))","v":0},null,0,0]
["Leavers","2027-02-01",{"$f":"IF($B118>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B118))+IF(B118<DATE(2020,2,28),0,1)+IF($B118>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B118>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E118+F118+IF(C118=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B118,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":64078.084082920941},{"$f":"IF(C118=1,INPUTS!L$45,IF(C118=0,INPUTS!K$45,IF(C118=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D11)","v":64078.084082920941},{"$f":"IF(B118>=DATE(2023,2,1),0,IF(E118-D10+D9<0,-(E118-D10+D9),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B118,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,64078.084082920941,null,null,null,null,null,113475952.66354488,null,0,0,0,0,0,0,0,0,0,0,0,0,64078.084082864472,64078.084082864472,64078.084082920941,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,64078.084082864472,64078.084082864472,64078.084082920941,null,{"$f":"IF(AR118>R10,R10-AR118,MIN(-SUM(BI118:$BU118),R10-AR118))","v":0},{"$f":"IF(AS118>S10,S10-AS118,MIN(-SUM(BJ118:$BU118),S10-AS118))","v":0},{"$f":"IF(AT118>T10,T10-AT118,MIN(-SUM(BK118:$BU118),T10-AT118))","v":0},{"$f":"IF(AU118>U10,U10-AU118,MIN(-SUM(BL118:$BU118),U10-AU118))","v":0},{"$f":"IF(AV118>V10,V10-AV118,MIN(-SUM(BM118:$BU118),V10-AV118))","v":0},{"$f":"IF(AW118>W10,W10-AW118,MIN(-SUM(BN118:$BU118),W10-AW118))","v":0},{"$f":"IF(AX118>X10,X10-AX118,MIN(-SUM(BO118:$BU118),X10-AX118))","v":0},{"$f":"IF(AY118>Y10,Y10-AY118,MIN(-SUM(BP118:$BU118),Y10-AY118))","v":0},{"$f":"IF(AZ118>Z10,Z10-AZ118,MIN(-SUM(BQ118:$BU118),Z10-AZ118))","v":0},{"$f":"IF(BA118>AA10,AA10-BA118,MIN(-SUM(BR118:$BU118),AA10-BA118))","v":0},{"$f":"IF(BB118>AB10,AB10-BB118,MIN(-SUM(BS118:$BU118),AB10-BB118))","v":0},{"$f":"IF(BC118>AC10,AC10-BC118,MIN(-SUM(BT118:$BU118),AC10-BC118))","v":0},{"$f":"IF(BD118>AD10,AD10-BD118,MIN(-SUM(BU118:$BU118),AD10-BD118))","v":0},null,0,0]
["Leavers","2027-01-01",{"$f":"IF($B119>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B119))+IF(B119<DATE(2020,2,28),0,1)+IF($B119>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B119>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E119+F119+IF(C119=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B119,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":64035.727848735471},{"$f":"IF(C119=1,INPUTS!L$45,IF(C119=0,INPUTS!K$45,IF(C119=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D12)","v":64035.727848735471},{"$f":"IF(B119>=DATE(2023,2,1),0,IF(E119-D11+D10<0,-(E119-D11+D10),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B119,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,64035.727848735471,null,null,null,null,null,113400891.21554767,null,0,0,0,0,0,0,0,0,0,0,0,0,64035.727848678995,64035.727848678995,64035.727848735471,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,64035.727848678995,64035.727848678995,64035.727848735471,null,{"$f":"IF(AR119>R11,R11-AR119,MIN(-SUM(BI119:$BU119),R11-AR119))","v":0},{"$f":"IF(AS119>S11,S11-AS119,MIN(-SUM(BJ119:$BU119),S11-AS119))","v":0},{"$f":"IF(AT119>T11,T11-AT119,MIN(-SUM(BK119:$BU119),T11-AT119))","v":0},{"$f":"IF(AU119>U11,U11-AU119,MIN(-SUM(BL119:$BU119),U11-AU119))","v":0},{"$f":"IF(AV119>V11,V11-AV119,MIN(-SUM(BM119:$BU119),V11-AV119))","v":0},{"$f":"IF(AW119>W11,W11-AW119,MIN(-SUM(BN119:$BU119),W11-AW119))","v":0},{"$f":"IF(AX119>X11,X11-AX119,MIN(-SUM(BO119:$BU119),X11-AX119))","v":0},{"$f":"IF(AY119>Y11,Y11-AY119,MIN(-SUM(BP119:$BU119),Y11-AY119))","v":0},{"$f":"IF(AZ119>Z11,Z11-AZ119,MIN(-SUM(BQ119:$BU119),Z11-AZ119))","v":0},{"$f":"IF(BA119>AA11,AA11-BA119,MIN(-SUM(BR119:$BU119),AA11-BA119))","v":0},{"$f":"IF(BB119>AB11,AB11-BB119,MIN(-SUM(BS119:$BU119),AB11-BB119))","v":0},{"$f":"IF(BC119>AC11,AC11-BC119,MIN(-SUM(BT119:$BU119),AC11-BC119))","v":0},{"$f":"IF(BD119>AD11,AD11-BD119,MIN(-SUM(BU119:$BU119),AD11-BD119))","v":0},null,0,0]
["Leavers","2026-12-01",{"$f":"IF($B120>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B120))+IF(B120<DATE(2020,2,28),0,1)+IF($B120>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B120>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E120+F120+IF(C120=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B120,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63993.396857973545},{"$f":"IF(C120=1,INPUTS!L$45,IF(C120=0,INPUTS!K$45,IF(C120=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D13)","v":63993.396857973545},{"$f":"IF(B120>=DATE(2023,2,1),0,IF(E120-D12+D11<0,-(E120-D12+D11),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B120,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63993.396857973545,null,null,null,null,null,113325877.26239383,null,0,0,0,0,0,0,0,0,0,0,0,0,63993.396857917076,63993.396857917076,63993.396857973545,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63993.396857917076,63993.396857917076,63993.396857973545,null,{"$f":"IF(AR120>R12,R12-AR120,MIN(-SUM(BI120:$BU120),R12-AR120))","v":0},{"$f":"IF(AS120>S12,S12-AS120,MIN(-SUM(BJ120:$BU120),S12-AS120))","v":0},{"$f":"IF(AT120>T12,T12-AT120,MIN(-SUM(BK120:$BU120),T12-AT120))","v":0},{"$f":"IF(AU120>U12,U12-AU120,MIN(-SUM(BL120:$BU120),U12-AU120))","v":0},{"$f":"IF(AV120>V12,V12-AV120,MIN(-SUM(BM120:$BU120),V12-AV120))","v":0},{"$f":"IF(AW120>W12,W12-AW120,MIN(-SUM(BN120:$BU120),W12-AW120))","v":0},{"$f":"IF(AX120>X12,X12-AX120,MIN(-SUM(BO120:$BU120),X12-AX120))","v":0},{"$f":"IF(AY120>Y12,Y12-AY120,MIN(-SUM(BP120:$BU120),Y12-AY120))","v":0},{"$f":"IF(AZ120>Z12,Z12-AZ120,MIN(-SUM(BQ120:$BU120),Z12-AZ120))","v":0},{"$f":"IF(BA120>AA12,AA12-BA120,MIN(-SUM(BR120:$BU120),AA12-BA120))","v":0},{"$f":"IF(BB120>AB12,AB12-BB120,MIN(-SUM(BS120:$BU120),AB12-BB120))","v":0},{"$f":"IF(BC120>AC12,AC12-BC120,MIN(-SUM(BT120:$BU120),AC12-BC120))","v":0},{"$f":"IF(BD120>AD12,AD12-BD120,MIN(-SUM(BU120:$BU120),AD12-BD120))","v":0},null,0,0]
["Leavers","2026-11-01",{"$f":"IF($B121>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B121))+IF(B121<DATE(2020,2,28),0,1)+IF($B121>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B121>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E121+F121+IF(C121=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B121,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63951.091092339942},{"$f":"IF(C121=1,INPUTS!L$45,IF(C121=0,INPUTS!K$45,IF(C121=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D14)","v":63951.091092339942},{"$f":"IF(B121>=DATE(2023,2,1),0,IF(E121-D13+D12<0,-(E121-D13+D12),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B121,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63951.091092339942,null,null,null,null,null,113250910.84043868,null,0,0,0,0,0,0,0,0,0,0,0,0,63951.091092283474,63951.091092283474,63951.091092339942,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63951.091092283474,63951.091092283474,63951.091092339942,null,{"$f":"IF(AR121>R13,R13-AR121,MIN(-SUM(BI121:$BU121),R13-AR121))","v":0},{"$f":"IF(AS121>S13,S13-AS121,MIN(-SUM(BJ121:$BU121),S13-AS121))","v":0},{"$f":"IF(AT121>T13,T13-AT121,MIN(-SUM(BK121:$BU121),T13-AT121))","v":0},{"$f":"IF(AU121>U13,U13-AU121,MIN(-SUM(BL121:$BU121),U13-AU121))","v":0},{"$f":"IF(AV121>V13,V13-AV121,MIN(-SUM(BM121:$BU121),V13-AV121))","v":0},{"$f":"IF(AW121>W13,W13-AW121,MIN(-SUM(BN121:$BU121),W13-AW121))","v":0},{"$f":"IF(AX121>X13,X13-AX121,MIN(-SUM(BO121:$BU121),X13-AX121))","v":0},{"$f":"IF(AY121>Y13,Y13-AY121,MIN(-SUM(BP121:$BU121),Y13-AY121))","v":0},{"$f":"IF(AZ121>Z13,Z13-AZ121,MIN(-SUM(BQ121:$BU121),Z13-AZ121))","v":0},{"$f":"IF(BA121>AA13,AA13-BA121,MIN(-SUM(BR121:$BU121),AA13-BA121))","v":0},{"$f":"IF(BB121>AB13,AB13-BB121,MIN(-SUM(BS121:$BU121),AB13-BB121))","v":0},{"$f":"IF(BC121>AC13,AC13-BC121,MIN(-SUM(BT121:$BU121),AC13-BC121))","v":0},{"$f":"IF(BD121>AD13,AD13-BD121,MIN(-SUM(BU121:$BU121),AD13-BD121))","v":0},null,0,0]
["Leavers","2026-10-01",{"$f":"IF($B122>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B122))+IF(B122<DATE(2020,2,28),0,1)+IF($B122>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B122>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E122+F122+IF(C122=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B122,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63908.810530469673},{"$f":"IF(C122=1,INPUTS!L$45,IF(C122=0,INPUTS!K$45,IF(C122=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D15)","v":63908.810530469673},{"$f":"IF(B122>=DATE(2023,2,1),0,IF(E122-D14+D13<0,-(E122-D14+D13),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B122,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63908.810530469673,null,null,null,null,null,113175992.08504944,null,0,0,0,0,0,0,0,0,0,0,0,0,63908.810530413204,63908.810530413204,63908.810530469673,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63908.810530413204,63908.810530413204,63908.810530469673,null,{"$f":"IF(AR122>R14,R14-AR122,MIN(-SUM(BI122:$BU122),R14-AR122))","v":0},{"$f":"IF(AS122>S14,S14-AS122,MIN(-SUM(BJ122:$BU122),S14-AS122))","v":0},{"$f":"IF(AT122>T14,T14-AT122,MIN(-SUM(BK122:$BU122),T14-AT122))","v":0},{"$f":"IF(AU122>U14,U14-AU122,MIN(-SUM(BL122:$BU122),U14-AU122))","v":0},{"$f":"IF(AV122>V14,V14-AV122,MIN(-SUM(BM122:$BU122),V14-AV122))","v":0},{"$f":"IF(AW122>W14,W14-AW122,MIN(-SUM(BN122:$BU122),W14-AW122))","v":0},{"$f":"IF(AX122>X14,X14-AX122,MIN(-SUM(BO122:$BU122),X14-AX122))","v":0},{"$f":"IF(AY122>Y14,Y14-AY122,MIN(-SUM(BP122:$BU122),Y14-AY122))","v":0},{"$f":"IF(AZ122>Z14,Z14-AZ122,MIN(-SUM(BQ122:$BU122),Z14-AZ122))","v":0},{"$f":"IF(BA122>AA14,AA14-BA122,MIN(-SUM(BR122:$BU122),AA14-BA122))","v":0},{"$f":"IF(BB122>AB14,AB14-BB122,MIN(-SUM(BS122:$BU122),AB14-BB122))","v":0},{"$f":"IF(BC122>AC14,AC14-BC122,MIN(-SUM(BT122:$BU122),AC14-BC122))","v":0},{"$f":"IF(BD122>AD14,AD14-BD122,MIN(-SUM(BU122:$BU122),AD14-BD122))","v":0},null,0,0]
["Leavers","2026-09-01",{"$f":"IF($B123>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B123))+IF(B123<DATE(2020,2,28),0,1)+IF($B123>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B123>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E123+F123+IF(C123=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B123,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63866.555149204301},{"$f":"IF(C123=1,INPUTS!L$45,IF(C123=0,INPUTS!K$45,IF(C123=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D16)","v":63866.555149204301},{"$f":"IF(B123>=DATE(2023,2,1),0,IF(E123-D15+D14<0,-(E123-D15+D14),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B123,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63866.555149204301,null,null,null,null,null,113101121.1142841,null,0,0,0,0,0,0,0,0,0,0,0,0,63866.555149147833,63866.555149147833,63866.555149204301,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63866.555149147833,63866.555149147833,63866.555149204301,null,{"$f":"IF(AR123>R15,R15-AR123,MIN(-SUM(BI123:$BU123),R15-AR123))","v":0},{"$f":"IF(AS123>S15,S15-AS123,MIN(-SUM(BJ123:$BU123),S15-AS123))","v":0},{"$f":"IF(AT123>T15,T15-AT123,MIN(-SUM(BK123:$BU123),T15-AT123))","v":0},{"$f":"IF(AU123>U15,U15-AU123,MIN(-SUM(BL123:$BU123),U15-AU123))","v":0},{"$f":"IF(AV123>V15,V15-AV123,MIN(-SUM(BM123:$BU123),V15-AV123))","v":0},{"$f":"IF(AW123>W15,W15-AW123,MIN(-SUM(BN123:$BU123),W15-AW123))","v":0},{"$f":"IF(AX123>X15,X15-AX123,MIN(-SUM(BO123:$BU123),X15-AX123))","v":0},{"$f":"IF(AY123>Y15,Y15-AY123,MIN(-SUM(BP123:$BU123),Y15-AY123))","v":0},{"$f":"IF(AZ123>Z15,Z15-AZ123,MIN(-SUM(BQ123:$BU123),Z15-AZ123))","v":0},{"$f":"IF(BA123>AA15,AA15-BA123,MIN(-SUM(BR123:$BU123),AA15-BA123))","v":0},{"$f":"IF(BB123>AB15,AB15-BB123,MIN(-SUM(BS123:$BU123),AB15-BB123))","v":0},{"$f":"IF(BC123>AC15,AC15-BC123,MIN(-SUM(BT123:$BU123),AC15-BC123))","v":0},{"$f":"IF(BD123>AD15,AD15-BD123,MIN(-SUM(BU123:$BU123),AD15-BD123))","v":0},null,0,0]
["Leavers","2026-08-01",{"$f":"IF($B124>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B124))+IF(B124<DATE(2020,2,28),0,1)+IF($B124>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B124>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E124+F124+IF(C124=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B124,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63824.324924608372},{"$f":"IF(C124=1,INPUTS!L$45,IF(C124=0,INPUTS!K$45,IF(C124=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D17)","v":63824.324924608372},{"$f":"IF(B124>=DATE(2023,2,1),0,IF(E124-D16+D15<0,-(E124-D16+D15),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B124,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63824.324924608372,null,null,null,null,null,113026299.0292764,null,0,0,0,0,0,0,0,0,0,0,0,0,63824.324924551896,63824.324924551896,63824.324924608372,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63824.324924551896,63824.324924551896,63824.324924608372,null,{"$f":"IF(AR124>R16,R16-AR124,MIN(-SUM(BI124:$BU124),R16-AR124))","v":0},{"$f":"IF(AS124>S16,S16-AS124,MIN(-SUM(BJ124:$BU124),S16-AS124))","v":0},{"$f":"IF(AT124>T16,T16-AT124,MIN(-SUM(BK124:$BU124),T16-AT124))","v":0},{"$f":"IF(AU124>U16,U16-AU124,MIN(-SUM(BL124:$BU124),U16-AU124))","v":0},{"$f":"IF(AV124>V16,V16-AV124,MIN(-SUM(BM124:$BU124),V16-AV124))","v":0},{"$f":"IF(AW124>W16,W16-AW124,MIN(-SUM(BN124:$BU124),W16-AW124))","v":0},{"$f":"IF(AX124>X16,X16-AX124,MIN(-SUM(BO124:$BU124),X16-AX124))","v":0},{"$f":"IF(AY124>Y16,Y16-AY124,MIN(-SUM(BP124:$BU124),Y16-AY124))","v":0},{"$f":"IF(AZ124>Z16,Z16-AZ124,MIN(-SUM(BQ124:$BU124),Z16-AZ124))","v":0},{"$f":"IF(BA124>AA16,AA16-BA124,MIN(-SUM(BR124:$BU124),AA16-BA124))","v":0},{"$f":"IF(BB124>AB16,AB16-BB124,MIN(-SUM(BS124:$BU124),AB16-BB124))","v":0},{"$f":"IF(BC124>AC16,AC16-BC124,MIN(-SUM(BT124:$BU124),AC16-BC124))","v":0},{"$f":"IF(BD124>AD16,AD16-BD124,MIN(-SUM(BU124:$BU124),AD16-BD124))","v":0},null,0,0]
["Leavers","2026-07-01",{"$f":"IF($B125>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B125))+IF(B125<DATE(2020,2,28),0,1)+IF($B125>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B125>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E125+F125+IF(C125=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B125,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63782.119833159086},{"$f":"IF(C125=1,INPUTS!L$45,IF(C125=0,INPUTS!K$45,IF(C125=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D18)","v":63782.119833159086},{"$f":"IF(B125>=DATE(2023,2,1),0,IF(E125-D17+D16<0,-(E125-D17+D16),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B125,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63782.119833159086,null,null,null,null,null,112951035.01245467,null,0,0,0,0,0,0,0,0,0,0,0,0,63782.11983310261,63782.11983310261,63782.119833159086,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63782.11983310261,63782.11983310261,63782.119833159086,null,{"$f":"IF(AR125>R17,R17-AR125,MIN(-SUM(BI125:$BU125),R17-AR125))","v":0},{"$f":"IF(AS125>S17,S17-AS125,MIN(-SUM(BJ125:$BU125),S17-AS125))","v":0},{"$f":"IF(AT125>T17,T17-AT125,MIN(-SUM(BK125:$BU125),T17-AT125))","v":0},{"$f":"IF(AU125>U17,U17-AU125,MIN(-SUM(BL125:$BU125),U17-AU125))","v":0},{"$f":"IF(AV125>V17,V17-AV125,MIN(-SUM(BM125:$BU125),V17-AV125))","v":0},{"$f":"IF(AW125>W17,W17-AW125,MIN(-SUM(BN125:$BU125),W17-AW125))","v":0},{"$f":"IF(AX125>X17,X17-AX125,MIN(-SUM(BO125:$BU125),X17-AX125))","v":0},{"$f":"IF(AY125>Y17,Y17-AY125,MIN(-SUM(BP125:$BU125),Y17-AY125))","v":0},{"$f":"IF(AZ125>Z17,Z17-AZ125,MIN(-SUM(BQ125:$BU125),Z17-AZ125))","v":0},{"$f":"IF(BA125>AA17,AA17-BA125,MIN(-SUM(BR125:$BU125),AA17-BA125))","v":0},{"$f":"IF(BB125>AB17,AB17-BB125,MIN(-SUM(BS125:$BU125),AB17-BB125))","v":0},{"$f":"IF(BC125>AC17,AC17-BC125,MIN(-SUM(BT125:$BU125),AC17-BC125))","v":0},{"$f":"IF(BD125>AD17,AD17-BD125,MIN(-SUM(BU125:$BU125),AD17-BD125))","v":0},null,0,0]
["Leavers","2026-06-01",{"$f":"IF($B126>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B126))+IF(B126<DATE(2020,2,28),0,1)+IF($B126>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B126>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E126+F126+IF(C126=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B126,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63739.939851497962},{"$f":"IF(C126=1,INPUTS!L$45,IF(C126=0,INPUTS!K$45,IF(C126=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D19)","v":63739.939851497962},{"$f":"IF(B126>=DATE(2023,2,1),0,IF(E126-D18+D17<0,-(E126-D18+D17),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B126,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63739.939851497962,null,null,null,null,null,112875474.84055012,null,0,0,0,0,0,0,0,0,0,0,0,0,63739.939851441493,63739.939851441493,63739.939851497962,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63739.939851441493,63739.939851441493,63739.939851497962,null,{"$f":"IF(AR126>R18,R18-AR126,MIN(-SUM(BI126:$BU126),R18-AR126))","v":0},{"$f":"IF(AS126>S18,S18-AS126,MIN(-SUM(BJ126:$BU126),S18-AS126))","v":0},{"$f":"IF(AT126>T18,T18-AT126,MIN(-SUM(BK126:$BU126),T18-AT126))","v":0},{"$f":"IF(AU126>U18,U18-AU126,MIN(-SUM(BL126:$BU126),U18-AU126))","v":0},{"$f":"IF(AV126>V18,V18-AV126,MIN(-SUM(BM126:$BU126),V18-AV126))","v":0},{"$f":"IF(AW126>W18,W18-AW126,MIN(-SUM(BN126:$BU126),W18-AW126))","v":0},{"$f":"IF(AX126>X18,X18-AX126,MIN(-SUM(BO126:$BU126),X18-AX126))","v":0},{"$f":"IF(AY126>Y18,Y18-AY126,MIN(-SUM(BP126:$BU126),Y18-AY126))","v":0},{"$f":"IF(AZ126>Z18,Z18-AZ126,MIN(-SUM(BQ126:$BU126),Z18-AZ126))","v":0},{"$f":"IF(BA126>AA18,AA18-BA126,MIN(-SUM(BR126:$BU126),AA18-BA126))","v":0},{"$f":"IF(BB126>AB18,AB18-BB126,MIN(-SUM(BS126:$BU126),AB18-BB126))","v":0},{"$f":"IF(BC126>AC18,AC18-BC126,MIN(-SUM(BT126:$BU126),AC18-BC126))","v":0},{"$f":"IF(BD126>AD18,AD18-BD126,MIN(-SUM(BU126:$BU126),AD18-BD126))","v":0},null,0,0]
["Leavers","2026-05-01",{"$f":"IF($B127>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B127))+IF(B127<DATE(2020,2,28),0,1)+IF($B127>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B127>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E127+F127+IF(C127=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B127,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63697.784956548101},{"$f":"IF(C127=1,INPUTS!L$45,IF(C127=0,INPUTS!K$45,IF(C127=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D20)","v":63697.784956548101},{"$f":"IF(B127>=DATE(2023,2,1),0,IF(E127-D19+D18<0,-(E127-D19+D18),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B127,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63697.784956548101,null,null,null,null,null,112799732.05908062,null,0,0,0,0,0,0,0,0,0,0,0,0,63697.784956491632,63697.784956491632,63697.784956548101,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63697.784956491632,63697.784956491632,63697.784956548101,null,{"$f":"IF(AR127>R19,R19-AR127,MIN(-SUM(BI127:$BU127),R19-AR127))","v":0},{"$f":"IF(AS127>S19,S19-AS127,MIN(-SUM(BJ127:$BU127),S19-AS127))","v":0},{"$f":"IF(AT127>T19,T19-AT127,MIN(-SUM(BK127:$BU127),T19-AT127))","v":0},{"$f":"IF(AU127>U19,U19-AU127,MIN(-SUM(BL127:$BU127),U19-AU127))","v":0},{"$f":"IF(AV127>V19,V19-AV127,MIN(-SUM(BM127:$BU127),V19-AV127))","v":0},{"$f":"IF(AW127>W19,W19-AW127,MIN(-SUM(BN127:$BU127),W19-AW127))","v":0},{"$f":"IF(AX127>X19,X19-AX127,MIN(-SUM(BO127:$BU127),X19-AX127))","v":0},{"$f":"IF(AY127>Y19,Y19-AY127,MIN(-SUM(BP127:$BU127),Y19-AY127))","v":0},{"$f":"IF(AZ127>Z19,Z19-AZ127,MIN(-SUM(BQ127:$BU127),Z19-AZ127))","v":0},{"$f":"IF(BA127>AA19,AA19-BA127,MIN(-SUM(BR127:$BU127),AA19-BA127))","v":0},{"$f":"IF(BB127>AB19,AB19-BB127,MIN(-SUM(BS127:$BU127),AB19-BB127))","v":0},{"$f":"IF(BC127>AC19,AC19-BC127,MIN(-SUM(BT127:$BU127),AC19-BC127))","v":0},{"$f":"IF(BD127>AD19,AD19-BD127,MIN(-SUM(BU127:$BU127),AD19-BD127))","v":0},null,0,0]
["Leavers","2026-04-01",{"$f":"IF($B128>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B128))+IF(B128<DATE(2020,2,28),0,1)+IF($B128>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B128>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E128+F128+IF(C128=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B128,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63655.655132304273},{"$f":"IF(C128=1,INPUTS!L$45,IF(C128=0,INPUTS!K$45,IF(C128=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D21)","v":63655.655132304273},{"$f":"IF(B128>=DATE(2023,2,1),0,IF(E128-D20+D19<0,-(E128-D20+D19),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B128,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63655.655132304273,null,null,null,null,null,112723940.65655443,null,0,0,0,0,0,0,0,0,0,0,0,0,63655.655132247812,63655.655132247812,63655.655132304273,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63655.655132247812,63655.655132247812,63655.655132304273,null,{"$f":"IF(AR128>R20,R20-AR128,MIN(-SUM(BI128:$BU128),R20-AR128))","v":0},{"$f":"IF(AS128>S20,S20-AS128,MIN(-SUM(BJ128:$BU128),S20-AS128))","v":0},{"$f":"IF(AT128>T20,T20-AT128,MIN(-SUM(BK128:$BU128),T20-AT128))","v":0},{"$f":"IF(AU128>U20,U20-AU128,MIN(-SUM(BL128:$BU128),U20-AU128))","v":0},{"$f":"IF(AV128>V20,V20-AV128,MIN(-SUM(BM128:$BU128),V20-AV128))","v":0},{"$f":"IF(AW128>W20,W20-AW128,MIN(-SUM(BN128:$BU128),W20-AW128))","v":0},{"$f":"IF(AX128>X20,X20-AX128,MIN(-SUM(BO128:$BU128),X20-AX128))","v":0},{"$f":"IF(AY128>Y20,Y20-AY128,MIN(-SUM(BP128:$BU128),Y20-AY128))","v":0},{"$f":"IF(AZ128>Z20,Z20-AZ128,MIN(-SUM(BQ128:$BU128),Z20-AZ128))","v":0},{"$f":"IF(BA128>AA20,AA20-BA128,MIN(-SUM(BR128:$BU128),AA20-BA128))","v":0},{"$f":"IF(BB128>AB20,AB20-BB128,MIN(-SUM(BS128:$BU128),AB20-BB128))","v":0},{"$f":"IF(BC128>AC20,AC20-BC128,MIN(-SUM(BT128:$BU128),AC20-BC128))","v":0},{"$f":"IF(BD128>AD20,AD20-BD128,MIN(-SUM(BU128:$BU128),AD20-BD128))","v":0},null,0,0]
["Leavers","2026-03-01",{"$f":"IF($B129>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B129))+IF(B129<DATE(2020,2,28),0,1)+IF($B129>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B129>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E129+F129+IF(C129=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B129,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63613.551103984479},{"$f":"IF(C129=1,INPUTS!L$45,IF(C129=0,INPUTS!K$45,IF(C129=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D22)","v":63613.551103984479},{"$f":"IF(B129>=DATE(2023,2,1),0,IF(E129-D21+D20<0,-(E129-D21+D20),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B129,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63613.551103984479,null,null,null,null,null,112648072.04033792,null,0,0,0,0,0,0,0,0,0,0,0,0,63613.55110392801,63613.55110392801,63613.551103984479,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63613.55110392801,63613.55110392801,63613.551103984479,null,{"$f":"IF(AR129>R21,R21-AR129,MIN(-SUM(BI129:$BU129),R21-AR129))","v":0},{"$f":"IF(AS129>S21,S21-AS129,MIN(-SUM(BJ129:$BU129),S21-AS129))","v":0},{"$f":"IF(AT129>T21,T21-AT129,MIN(-SUM(BK129:$BU129),T21-AT129))","v":0},{"$f":"IF(AU129>U21,U21-AU129,MIN(-SUM(BL129:$BU129),U21-AU129))","v":0},{"$f":"IF(AV129>V21,V21-AV129,MIN(-SUM(BM129:$BU129),V21-AV129))","v":0},{"$f":"IF(AW129>W21,W21-AW129,MIN(-SUM(BN129:$BU129),W21-AW129))","v":0},{"$f":"IF(AX129>X21,X21-AX129,MIN(-SUM(BO129:$BU129),X21-AX129))","v":0},{"$f":"IF(AY129>Y21,Y21-AY129,MIN(-SUM(BP129:$BU129),Y21-AY129))","v":0},{"$f":"IF(AZ129>Z21,Z21-AZ129,MIN(-SUM(BQ129:$BU129),Z21-AZ129))","v":0},{"$f":"IF(BA129>AA21,AA21-BA129,MIN(-SUM(BR129:$BU129),AA21-BA129))","v":0},{"$f":"IF(BB129>AB21,AB21-BB129,MIN(-SUM(BS129:$BU129),AB21-BB129))","v":0},{"$f":"IF(BC129>AC21,AC21-BC129,MIN(-SUM(BT129:$BU129),AC21-BC129))","v":0},{"$f":"IF(BD129>AD21,AD21-BD129,MIN(-SUM(BU129:$BU129),AD21-BD129))","v":0},null,0,0]
["Leavers","2026-02-01",{"$f":"IF($B130>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B130))+IF(B130<DATE(2020,2,28),0,1)+IF($B130>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B130>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E130+F130+IF(C130=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B130,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63571.473340005323},{"$f":"IF(C130=1,INPUTS!L$45,IF(C130=0,INPUTS!K$45,IF(C130=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D23)","v":63571.473340005323},{"$f":"IF(B130>=DATE(2023,2,1),0,IF(E130-D22+D21<0,-(E130-D22+D21),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B130,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63571.473340005323,null,null,null,null,null,112572131.54624446,null,0,0,0,0,0,0,0,0,0,0,0,0,63571.473339948847,63571.473339948847,63571.473340005323,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N22,0,$D130*R22*R$4/$P130)","v":0},0,0,0,0,0,0,0,0,0,0,0,63571.473339948847,63571.473339948847,63571.473340005323,null,{"$f":"IF(AR130>R22,R22-AR130,MIN(-SUM(BI130:$BU130),R22-AR130))","v":0},{"$f":"IF(AS130>S22,S22-AS130,MIN(-SUM(BJ130:$BU130),S22-AS130))","v":0},{"$f":"IF(AT130>T22,T22-AT130,MIN(-SUM(BK130:$BU130),T22-AT130))","v":0},{"$f":"IF(AU130>U22,U22-AU130,MIN(-SUM(BL130:$BU130),U22-AU130))","v":0},{"$f":"IF(AV130>V22,V22-AV130,MIN(-SUM(BM130:$BU130),V22-AV130))","v":0},{"$f":"IF(AW130>W22,W22-AW130,MIN(-SUM(BN130:$BU130),W22-AW130))","v":0},{"$f":"IF(AX130>X22,X22-AX130,MIN(-SUM(BO130:$BU130),X22-AX130))","v":0},{"$f":"IF(AY130>Y22,Y22-AY130,MIN(-SUM(BP130:$BU130),Y22-AY130))","v":0},{"$f":"IF(AZ130>Z22,Z22-AZ130,MIN(-SUM(BQ130:$BU130),Z22-AZ130))","v":0},{"$f":"IF(BA130>AA22,AA22-BA130,MIN(-SUM(BR130:$BU130),AA22-BA130))","v":0},{"$f":"IF(BB130>AB22,AB22-BB130,MIN(-SUM(BS130:$BU130),AB22-BB130))","v":0},{"$f":"IF(BC130>AC22,AC22-BC130,MIN(-SUM(BT130:$BU130),AC22-BC130))","v":0},{"$f":"IF(BD130>AD22,AD22-BD130,MIN(-SUM(BU130:$BU130),AD22-BD130))","v":0},null,0,0]
["Leavers","2026-01-01",{"$f":"IF($B131>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B131))+IF(B131<DATE(2020,2,28),0,1)+IF($B131>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B131>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E131+F131+IF(C131=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B131,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63529.422106453894},{"$f":"IF(C131=1,INPUTS!L$45,IF(C131=0,INPUTS!K$45,IF(C131=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D24)","v":63529.422106453894},{"$f":"IF(B131>=DATE(2023,2,1),0,IF(E131-D23+D22<0,-(E131-D23+D22),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B131,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63529.422106453894,null,null,null,null,null,112495177.87093277,null,0,0,0,0,0,0,0,0,0,0,0,0,63529.422106397426,63529.422106397426,63529.422106453894,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63529.422106397426,63529.422106397426,63529.422106453894,null,{"$f":"IF(AR131>R23,R23-AR131,MIN(-SUM(BI131:$BU131),R23-AR131))","v":0},{"$f":"IF(AS131>S23,S23-AS131,MIN(-SUM(BJ131:$BU131),S23-AS131))","v":0},{"$f":"IF(AT131>T23,T23-AT131,MIN(-SUM(BK131:$BU131),T23-AT131))","v":0},{"$f":"IF(AU131>U23,U23-AU131,MIN(-SUM(BL131:$BU131),U23-AU131))","v":0},{"$f":"IF(AV131>V23,V23-AV131,MIN(-SUM(BM131:$BU131),V23-AV131))","v":0},{"$f":"IF(AW131>W23,W23-AW131,MIN(-SUM(BN131:$BU131),W23-AW131))","v":0},{"$f":"IF(AX131>X23,X23-AX131,MIN(-SUM(BO131:$BU131),X23-AX131))","v":0},{"$f":"IF(AY131>Y23,Y23-AY131,MIN(-SUM(BP131:$BU131),Y23-AY131))","v":0},{"$f":"IF(AZ131>Z23,Z23-AZ131,MIN(-SUM(BQ131:$BU131),Z23-AZ131))","v":0},{"$f":"IF(BA131>AA23,AA23-BA131,MIN(-SUM(BR131:$BU131),AA23-BA131))","v":0},{"$f":"IF(BB131>AB23,AB23-BB131,MIN(-SUM(BS131:$BU131),AB23-BB131))","v":0},{"$f":"IF(BC131>AC23,AC23-BC131,MIN(-SUM(BT131:$BU131),AC23-BC131))","v":0},{"$f":"IF(BD131>AD23,AD23-BD131,MIN(-SUM(BU131:$BU131),AD23-BD131))","v":0},null,0,0]
["Leavers","2025-12-01",{"$f":"IF($B132>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B132))+IF(B132<DATE(2020,2,28),0,1)+IF($B132>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B132>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E132+F132+IF(C132=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B132,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63487.397431536359},{"$f":"IF(C132=1,INPUTS!L$45,IF(C132=0,INPUTS!K$45,IF(C132=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D25)","v":63487.397431536359},{"$f":"IF(B132>=DATE(2023,2,1),0,IF(E132-D24+D23<0,-(E132-D24+D23),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B132,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63487.397431536359,null,null,null,null,null,112619620.24186254,null,0,0,0,0,0,0,0,0,0,0,0,0,63487.397431479985,63487.397431479985,63487.397431536359,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63487.397431479985,63487.397431479985,63487.397431536359,null,{"$f":"IF(AR132>R24,R24-AR132,MIN(-SUM(BI132:$BU132),R24-AR132))","v":0},{"$f":"IF(AS132>S24,S24-AS132,MIN(-SUM(BJ132:$BU132),S24-AS132))","v":0},{"$f":"IF(AT132>T24,T24-AT132,MIN(-SUM(BK132:$BU132),T24-AT132))","v":0},{"$f":"IF(AU132>U24,U24-AU132,MIN(-SUM(BL132:$BU132),U24-AU132))","v":0},{"$f":"IF(AV132>V24,V24-AV132,MIN(-SUM(BM132:$BU132),V24-AV132))","v":0},{"$f":"IF(AW132>W24,W24-AW132,MIN(-SUM(BN132:$BU132),W24-AW132))","v":0},{"$f":"IF(AX132>X24,X24-AX132,MIN(-SUM(BO132:$BU132),X24-AX132))","v":0},{"$f":"IF(AY132>Y24,Y24-AY132,MIN(-SUM(BP132:$BU132),Y24-AY132))","v":0},{"$f":"IF(AZ132>Z24,Z24-AZ132,MIN(-SUM(BQ132:$BU132),Z24-AZ132))","v":0},{"$f":"IF(BA132>AA24,AA24-BA132,MIN(-SUM(BR132:$BU132),AA24-BA132))","v":0},{"$f":"IF(BB132>AB24,AB24-BB132,MIN(-SUM(BS132:$BU132),AB24-BB132))","v":0},{"$f":"IF(BC132>AC24,AC24-BC132,MIN(-SUM(BT132:$BU132),AC24-BC132))","v":0},{"$f":"IF(BD132>AD24,AD24-BD132,MIN(-SUM(BU132:$BU132),AD24-BD132))","v":0},null,0,0]
["Leavers","2025-11-01",{"$f":"IF($B133>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B133))+IF(B133<DATE(2020,2,28),0,1)+IF($B133>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B133>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E133+F133+IF(C133=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B133,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63445.399395056316},{"$f":"IF(C133=1,INPUTS!L$45,IF(C133=0,INPUTS!K$45,IF(C133=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D26)","v":63445.399395056316},{"$f":"IF(B133>=DATE(2023,2,1),0,IF(E133-D25+D24<0,-(E133-D25+D24),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B133,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63445.399395056316,null,null,null,null,null,112688725.51920108,null,0,0,0,0,0,0,0,0,{"$f":"AZ133+BP133","v":0},0,0,0,63445.399395000022,63445.399395000022,63445.399395056316,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63445.399395000022,63445.399395000022,63445.399395056316,null,{"$f":"IF(AR133>R25,R25-AR133,MIN(-SUM(BI133:$BU133),R25-AR133))","v":0},{"$f":"IF(AS133>S25,S25-AS133,MIN(-SUM(BJ133:$BU133),S25-AS133))","v":0},{"$f":"IF(AT133>T25,T25-AT133,MIN(-SUM(BK133:$BU133),T25-AT133))","v":0},{"$f":"IF(AU133>U25,U25-AU133,MIN(-SUM(BL133:$BU133),U25-AU133))","v":0},{"$f":"IF(AV133>V25,V25-AV133,MIN(-SUM(BM133:$BU133),V25-AV133))","v":0},{"$f":"IF(AW133>W25,W25-AW133,MIN(-SUM(BN133:$BU133),W25-AW133))","v":0},{"$f":"IF(AX133>X25,X25-AX133,MIN(-SUM(BO133:$BU133),X25-AX133))","v":0},{"$f":"IF(AY133>Y25,Y25-AY133,MIN(-SUM(BP133:$BU133),Y25-AY133))","v":0},{"$f":"IF(AZ133>Z25,Z25-AZ133,MIN(-SUM(BQ133:$BU133),Z25-AZ133))","v":0},{"$f":"IF(BA133>AA25,AA25-BA133,MIN(-SUM(BR133:$BU133),AA25-BA133))","v":0},{"$f":"IF(BB133>AB25,AB25-BB133,MIN(-SUM(BS133:$BU133),AB25-BB133))","v":0},{"$f":"IF(BC133>AC25,AC25-BC133,MIN(-SUM(BT133:$BU133),AC25-BC133))","v":0},{"$f":"IF(BD133>AD25,AD25-BD133,MIN(-SUM(BU133:$BU133),AD25-BD133))","v":0},null,0,0]
["Leavers","2025-10-01",{"$f":"IF($B134>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B134))+IF(B134<DATE(2020,2,28),0,1)+IF($B134>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B134>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E134+F134+IF(C134=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B134,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63403.428060463128},{"$f":"IF(C134=1,INPUTS!L$45,IF(C134=0,INPUTS!K$45,IF(C134=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D27)","v":63403.428060463128},{"$f":"IF(B134>=DATE(2023,2,1),0,IF(E134-D26+D25<0,-(E134-D26+D25),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B134,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63403.428060463128,null,null,null,null,null,112714826.93310763,null,{"$f":"AR134+BH134","v":0},0,0,0,0,0,0,0,0,0,0,0,63403.428060406884,63403.428060406884,63403.428060463128,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63403.428060406884,63403.428060406884,63403.428060463128,null,{"$f":"IF(AR134>R26,R26-AR134,MIN(-SUM(BI134:$BU134),R26-AR134))","v":0},{"$f":"IF(AS134>S26,S26-AS134,MIN(-SUM(BJ134:$BU134),S26-AS134))","v":0},{"$f":"IF(AT134>T26,T26-AT134,MIN(-SUM(BK134:$BU134),T26-AT134))","v":0},{"$f":"IF(AU134>U26,U26-AU134,MIN(-SUM(BL134:$BU134),U26-AU134))","v":0},{"$f":"IF(AV134>V26,V26-AV134,MIN(-SUM(BM134:$BU134),V26-AV134))","v":0},{"$f":"IF(AW134>W26,W26-AW134,MIN(-SUM(BN134:$BU134),W26-AW134))","v":0},{"$f":"IF(AX134>X26,X26-AX134,MIN(-SUM(BO134:$BU134),X26-AX134))","v":0},{"$f":"IF(AY134>Y26,Y26-AY134,MIN(-SUM(BP134:$BU134),Y26-AY134))","v":0},{"$f":"IF(AZ134>Z26,Z26-AZ134,MIN(-SUM(BQ134:$BU134),Z26-AZ134))","v":0},{"$f":"IF(BA134>AA26,AA26-BA134,MIN(-SUM(BR134:$BU134),AA26-BA134))","v":0},{"$f":"IF(BB134>AB26,AB26-BB134,MIN(-SUM(BS134:$BU134),AB26-BB134))","v":0},{"$f":"IF(BC134>AC26,AC26-BC134,MIN(-SUM(BT134:$BU134),AC26-BC134))","v":0},{"$f":"IF(BD134>AD26,AD26-BD134,MIN(-SUM(BU134:$BU134),AD26-BD134))","v":0},null,0,0]
["Leavers","2025-09-01",{"$f":"IF($B135>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B135))+IF(B135<DATE(2020,2,28),0,1)+IF($B135>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B135>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E135+F135+IF(C135=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B135,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63361.482295144226},{"$f":"IF(C135=1,INPUTS!L$45,IF(C135=0,INPUTS!K$45,IF(C135=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D28)","v":63361.482295144226},{"$f":"IF(B135>=DATE(2023,2,1),0,IF(E135-D27+D26<0,-(E135-D27+D26),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B135,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63361.482295144226,null,null,null,null,null,112690110.21995707,null,0,0,0,0,0,0,0,0,0,0,0,0,63361.482295088004,63361.482295088004,63361.482295144226,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63361.482295088004,63361.482295088004,63361.482295144226,null,{"$f":"IF(AR135>R27,R27-AR135,MIN(-SUM(BI135:$BU135),R27-AR135))","v":0},{"$f":"IF(AS135>S27,S27-AS135,MIN(-SUM(BJ135:$BU135),S27-AS135))","v":0},{"$f":"IF(AT135>T27,T27-AT135,MIN(-SUM(BK135:$BU135),T27-AT135))","v":0},{"$f":"IF(AU135>U27,U27-AU135,MIN(-SUM(BL135:$BU135),U27-AU135))","v":0},{"$f":"IF(AV135>V27,V27-AV135,MIN(-SUM(BM135:$BU135),V27-AV135))","v":0},{"$f":"IF(AW135>W27,W27-AW135,MIN(-SUM(BN135:$BU135),W27-AW135))","v":0},{"$f":"IF(AX135>X27,X27-AX135,MIN(-SUM(BO135:$BU135),X27-AX135))","v":0},{"$f":"IF(AY135>Y27,Y27-AY135,MIN(-SUM(BP135:$BU135),Y27-AY135))","v":0},{"$f":"IF(AZ135>Z27,Z27-AZ135,MIN(-SUM(BQ135:$BU135),Z27-AZ135))","v":0},{"$f":"IF(BA135>AA27,AA27-BA135,MIN(-SUM(BR135:$BU135),AA27-BA135))","v":0},{"$f":"IF(BB135>AB27,AB27-BB135,MIN(-SUM(BS135:$BU135),AB27-BB135))","v":0},{"$f":"IF(BC135>AC27,AC27-BC135,MIN(-SUM(BT135:$BU135),AC27-BC135))","v":0},{"$f":"IF(BD135>AD27,AD27-BD135,MIN(-SUM(BU135:$BU135),AD27-BD135))","v":0},null,0,0]
["Leavers","2025-08-01",{"$f":"IF($B136>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B136))+IF(B136<DATE(2020,2,28),0,1)+IF($B136>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B136>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E136+F136+IF(C136=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B136,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63319.307937248748},{"$f":"IF(C136=1,INPUTS!L$45,IF(C136=0,INPUTS!K$45,IF(C136=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D29)","v":63319.307937248748},{"$f":"IF(B136>=DATE(2023,2,1),0,IF(E136-D28+D27<0,-(E136-D28+D27),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B136,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63319.307937248748,null,null,null,null,null,112676106.51074848,null,0,0,0,0,0,0,0,0,0,0,0,0,63319.307937192549,63319.307937192549,63319.307937248748,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63319.307937192549,63319.307937192549,63319.307937248748,null,{"$f":"IF(AR136>R28,R28-AR136,MIN(-SUM(BI136:$BU136),R28-AR136))","v":0},{"$f":"IF(AS136>S28,S28-AS136,MIN(-SUM(BJ136:$BU136),S28-AS136))","v":0},{"$f":"IF(AT136>T28,T28-AT136,MIN(-SUM(BK136:$BU136),T28-AT136))","v":0},{"$f":"IF(AU136>U28,U28-AU136,MIN(-SUM(BL136:$BU136),U28-AU136))","v":0},{"$f":"IF(AV136>V28,V28-AV136,MIN(-SUM(BM136:$BU136),V28-AV136))","v":0},{"$f":"IF(AW136>W28,W28-AW136,MIN(-SUM(BN136:$BU136),W28-AW136))","v":0},{"$f":"IF(AX136>X28,X28-AX136,MIN(-SUM(BO136:$BU136),X28-AX136))","v":0},{"$f":"IF(AY136>Y28,Y28-AY136,MIN(-SUM(BP136:$BU136),Y28-AY136))","v":0},{"$f":"IF(AZ136>Z28,Z28-AZ136,MIN(-SUM(BQ136:$BU136),Z28-AZ136))","v":0},{"$f":"IF(BA136>AA28,AA28-BA136,MIN(-SUM(BR136:$BU136),AA28-BA136))","v":0},{"$f":"IF(BB136>AB28,AB28-BB136,MIN(-SUM(BS136:$BU136),AB28-BB136))","v":0},{"$f":"IF(BC136>AC28,AC28-BC136,MIN(-SUM(BT136:$BU136),AC28-BC136))","v":0},{"$f":"IF(BD136>AD28,AD28-BD136,MIN(-SUM(BU136:$BU136),AD28-BD136))","v":0},null,0,0]
["Leavers","2025-07-01",{"$f":"IF($B137>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B137))+IF(B137<DATE(2020,2,28),0,1)+IF($B137>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B137>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E137+F137+IF(C137=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B137,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63276.979305712841},{"$f":"IF(C137=1,INPUTS!L$45,IF(C137=0,INPUTS!K$45,IF(C137=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D30)","v":63276.979305712841},{"$f":"IF(B137>=DATE(2023,2,1),0,IF(E137-D29+D28<0,-(E137-D29+D28),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B137,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63276.979305712841,null,null,null,null,null,112659066.43985145,null,0,0,0,0,0,0,0,0,0,0,0,0,63276.979305656678,63276.979305656678,63276.979305712841,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63276.979305656678,63276.979305656678,63276.979305712841,null,{"$f":"IF(AR137>R29,R29-AR137,MIN(-SUM(BI137:$BU137),R29-AR137))","v":0},{"$f":"IF(AS137>S29,S29-AS137,MIN(-SUM(BJ137:$BU137),S29-AS137))","v":0},{"$f":"IF(AT137>T29,T29-AT137,MIN(-SUM(BK137:$BU137),T29-AT137))","v":0},{"$f":"IF(AU137>U29,U29-AU137,MIN(-SUM(BL137:$BU137),U29-AU137))","v":0},{"$f":"IF(AV137>V29,V29-AV137,MIN(-SUM(BM137:$BU137),V29-AV137))","v":0},{"$f":"IF(AW137>W29,W29-AW137,MIN(-SUM(BN137:$BU137),W29-AW137))","v":0},{"$f":"IF(AX137>X29,X29-AX137,MIN(-SUM(BO137:$BU137),X29-AX137))","v":0},{"$f":"IF(AY137>Y29,Y29-AY137,MIN(-SUM(BP137:$BU137),Y29-AY137))","v":0},{"$f":"IF(AZ137>Z29,Z29-AZ137,MIN(-SUM(BQ137:$BU137),Z29-AZ137))","v":0},{"$f":"IF(BA137>AA29,AA29-BA137,MIN(-SUM(BR137:$BU137),AA29-BA137))","v":0},{"$f":"IF(BB137>AB29,AB29-BB137,MIN(-SUM(BS137:$BU137),AB29-BB137))","v":0},{"$f":"IF(BC137>AC29,AC29-BC137,MIN(-SUM(BT137:$BU137),AC29-BC137))","v":0},{"$f":"IF(BD137>AD29,AD29-BD137,MIN(-SUM(BU137:$BU137),AD29-BD137))","v":0},null,0,0]
["Leavers","2025-06-01",{"$f":"IF($B138>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B138))+IF(B138<DATE(2020,2,28),0,1)+IF($B138>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B138>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E138+F138+IF(C138=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B138,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63234.554567787316},{"$f":"IF(C138=1,INPUTS!L$45,IF(C138=0,INPUTS!K$45,IF(C138=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D31)","v":63234.554567787316},{"$f":"IF(B138>=DATE(2023,2,1),0,IF(E138-D30+D29<0,-(E138-D30+D29),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B138,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63234.554567787316,null,null,null,null,null,113261921.2332343,null,0,0,0,0,0,0,0,0,0,0,0,0,63234.554567731495,63234.554567731495,63234.554567787316,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63234.554567731495,63234.554567731495,63234.554567787316,null,{"$f":"IF(AR138>R30,R30-AR138,MIN(-SUM(BI138:$BU138),R30-AR138))","v":0},{"$f":"IF(AS138>S30,S30-AS138,MIN(-SUM(BJ138:$BU138),S30-AS138))","v":0},{"$f":"IF(AT138>T30,T30-AT138,MIN(-SUM(BK138:$BU138),T30-AT138))","v":0},{"$f":"IF(AU138>U30,U30-AU138,MIN(-SUM(BL138:$BU138),U30-AU138))","v":0},{"$f":"IF(AV138>V30,V30-AV138,MIN(-SUM(BM138:$BU138),V30-AV138))","v":0},{"$f":"IF(AW138>W30,W30-AW138,MIN(-SUM(BN138:$BU138),W30-AW138))","v":0},{"$f":"IF(AX138>X30,X30-AX138,MIN(-SUM(BO138:$BU138),X30-AX138))","v":0},{"$f":"IF(AY138>Y30,Y30-AY138,MIN(-SUM(BP138:$BU138),Y30-AY138))","v":0},{"$f":"IF(AZ138>Z30,Z30-AZ138,MIN(-SUM(BQ138:$BU138),Z30-AZ138))","v":0},{"$f":"IF(BA138>AA30,AA30-BA138,MIN(-SUM(BR138:$BU138),AA30-BA138))","v":0},{"$f":"IF(BB138>AB30,AB30-BB138,MIN(-SUM(BS138:$BU138),AB30-BB138))","v":0},{"$f":"IF(BC138>AC30,AC30-BC138,MIN(-SUM(BT138:$BU138),AC30-BC138))","v":0},{"$f":"IF(BD138>AD30,AD30-BD138,MIN(-SUM(BU138:$BU138),AD30-BD138))","v":0},null,0,0]
["Leavers","2025-05-01",{"$f":"IF($B139>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B139))+IF(B139<DATE(2020,2,28),0,1)+IF($B139>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B139>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E139+F139+IF(C139=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B139,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63192.102325194865},{"$f":"IF(C139=1,INPUTS!L$45,IF(C139=0,INPUTS!K$45,IF(C139=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D32)","v":63192.102325194865},{"$f":"IF(B139>=DATE(2023,2,1),0,IF(E139-D31+D30<0,-(E139-D31+D30),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B139,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63192.102325194865,null,null,null,null,null,113779235.51936857,null,0,0,0,0,0,0,0,0,0,0,0,0,63192.10232513932,63192.10232513932,63192.102325194865,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63192.10232513932,63192.10232513932,63192.102325194865,null,{"$f":"IF(AR139>R31,R31-AR139,MIN(-SUM(BI139:$BU139),R31-AR139))","v":0},{"$f":"IF(AS139>S31,S31-AS139,MIN(-SUM(BJ139:$BU139),S31-AS139))","v":0},{"$f":"IF(AT139>T31,T31-AT139,MIN(-SUM(BK139:$BU139),T31-AT139))","v":0},{"$f":"IF(AU139>U31,U31-AU139,MIN(-SUM(BL139:$BU139),U31-AU139))","v":0},{"$f":"IF(AV139>V31,V31-AV139,MIN(-SUM(BM139:$BU139),V31-AV139))","v":0},{"$f":"IF(AW139>W31,W31-AW139,MIN(-SUM(BN139:$BU139),W31-AW139))","v":0},{"$f":"IF(AX139>X31,X31-AX139,MIN(-SUM(BO139:$BU139),X31-AX139))","v":0},{"$f":"IF(AY139>Y31,Y31-AY139,MIN(-SUM(BP139:$BU139),Y31-AY139))","v":0},{"$f":"IF(AZ139>Z31,Z31-AZ139,MIN(-SUM(BQ139:$BU139),Z31-AZ139))","v":0},{"$f":"IF(BA139>AA31,AA31-BA139,MIN(-SUM(BR139:$BU139),AA31-BA139))","v":0},{"$f":"IF(BB139>AB31,AB31-BB139,MIN(-SUM(BS139:$BU139),AB31-BB139))","v":0},{"$f":"IF(BC139>AC31,AC31-BC139,MIN(-SUM(BT139:$BU139),AC31-BC139))","v":0},{"$f":"IF(BD139>AD31,AD31-BD139,MIN(-SUM(BU139:$BU139),AD31-BD139))","v":0},null,0,0]
["Leavers","2025-04-01",{"$f":"IF($B140>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B140))+IF(B140<DATE(2020,2,28),0,1)+IF($B140>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B140>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E140+F140+IF(C140=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B140,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63149.60740806353},{"$f":"IF(C140=1,INPUTS!L$45,IF(C140=0,INPUTS!K$45,IF(C140=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D33)","v":63149.60740806353},{"$f":"IF(B140>=DATE(2023,2,1),0,IF(E140-D32+D31<0,-(E140-D32+D31),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B140,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63149.60740806353,null,null,null,null,null,114277401.44123328,null,0,0,0,0,0,0,0,0,0,0,0,0,63149.607408008262,63149.607408008262,63149.60740806353,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63149.607408008262,63149.607408008262,63149.60740806353,null,{"$f":"IF(AR140>R32,R32-AR140,MIN(-SUM(BI140:$BU140),R32-AR140))","v":0},{"$f":"IF(AS140>S32,S32-AS140,MIN(-SUM(BJ140:$BU140),S32-AS140))","v":0},{"$f":"IF(AT140>T32,T32-AT140,MIN(-SUM(BK140:$BU140),T32-AT140))","v":0},{"$f":"IF(AU140>U32,U32-AU140,MIN(-SUM(BL140:$BU140),U32-AU140))","v":0},{"$f":"IF(AV140>V32,V32-AV140,MIN(-SUM(BM140:$BU140),V32-AV140))","v":0},{"$f":"IF(AW140>W32,W32-AW140,MIN(-SUM(BN140:$BU140),W32-AW140))","v":0},{"$f":"IF(AX140>X32,X32-AX140,MIN(-SUM(BO140:$BU140),X32-AX140))","v":0},{"$f":"IF(AY140>Y32,Y32-AY140,MIN(-SUM(BP140:$BU140),Y32-AY140))","v":0},{"$f":"IF(AZ140>Z32,Z32-AZ140,MIN(-SUM(BQ140:$BU140),Z32-AZ140))","v":0},{"$f":"IF(BA140>AA32,AA32-BA140,MIN(-SUM(BR140:$BU140),AA32-BA140))","v":0},{"$f":"IF(BB140>AB32,AB32-BB140,MIN(-SUM(BS140:$BU140),AB32-BB140))","v":0},{"$f":"IF(BC140>AC32,AC32-BC140,MIN(-SUM(BT140:$BU140),AC32-BC140))","v":0},{"$f":"IF(BD140>AD32,AD32-BD140,MIN(-SUM(BU140:$BU140),AD32-BD140))","v":0},null,0,0]
["Leavers","2025-03-01",{"$f":"IF($B141>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B141))+IF(B141<DATE(2020,2,28),0,1)+IF($B141>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B141>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E141+F141+IF(C141=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B141,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63107.073560221201},{"$f":"IF(C141=1,INPUTS!L$45,IF(C141=0,INPUTS!K$45,IF(C141=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D34)","v":63107.073560221201},{"$f":"IF(B141>=DATE(2023,2,1),0,IF(E141-D33+D32<0,-(E141-D33+D32),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B141,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63107.073560221201,null,null,null,null,null,114773177.24043083,null,0,0,0,0,0,0,0,0,0,0,0,0,63107.073560166224,63107.073560166224,63107.073560221201,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63107.073560166224,63107.073560166224,63107.073560221201,null,{"$f":"IF(AR141>R33,R33-AR141,MIN(-SUM(BI141:$BU141),R33-AR141))","v":0},{"$f":"IF(AS141>S33,S33-AS141,MIN(-SUM(BJ141:$BU141),S33-AS141))","v":0},{"$f":"IF(AT141>T33,T33-AT141,MIN(-SUM(BK141:$BU141),T33-AT141))","v":0},{"$f":"IF(AU141>U33,U33-AU141,MIN(-SUM(BL141:$BU141),U33-AU141))","v":0},{"$f":"IF(AV141>V33,V33-AV141,MIN(-SUM(BM141:$BU141),V33-AV141))","v":0},{"$f":"IF(AW141>W33,W33-AW141,MIN(-SUM(BN141:$BU141),W33-AW141))","v":0},{"$f":"IF(AX141>X33,X33-AX141,MIN(-SUM(BO141:$BU141),X33-AX141))","v":0},{"$f":"IF(AY141>Y33,Y33-AY141,MIN(-SUM(BP141:$BU141),Y33-AY141))","v":0},{"$f":"IF(AZ141>Z33,Z33-AZ141,MIN(-SUM(BQ141:$BU141),Z33-AZ141))","v":0},{"$f":"IF(BA141>AA33,AA33-BA141,MIN(-SUM(BR141:$BU141),AA33-BA141))","v":0},{"$f":"IF(BB141>AB33,AB33-BB141,MIN(-SUM(BS141:$BU141),AB33-BB141))","v":0},{"$f":"IF(BC141>AC33,AC33-BC141,MIN(-SUM(BT141:$BU141),AC33-BC141))","v":0},{"$f":"IF(BD141>AD33,AD33-BD141,MIN(-SUM(BU141:$BU141),AD33-BD141))","v":0},null,0,0]
["Leavers","2025-02-01",{"$f":"IF($B142>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B142))+IF(B142<DATE(2020,2,28),0,1)+IF($B142>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B142>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E142+F142+IF(C142=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B142,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63064.714309821851},{"$f":"IF(C142=1,INPUTS!L$45,IF(C142=0,INPUTS!K$45,IF(C142=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D35)","v":63064.714309821851},{"$f":"IF(B142>=DATE(2023,2,1),0,IF(E142-D34+D33<0,-(E142-D34+D33),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B142,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63064.714309821851,null,null,null,null,null,115310282.01783314,null,0,0,0,0,0,0,0,0,0,0,0,0,63064.714309767143,63064.714309767143,63064.714309821851,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63064.714309767143,63064.714309767143,63064.714309821851,null,{"$f":"IF(AR142>R34,R34-AR142,MIN(-SUM(BI142:$BU142),R34-AR142))","v":0},{"$f":"IF(AS142>S34,S34-AS142,MIN(-SUM(BJ142:$BU142),S34-AS142))","v":0},{"$f":"IF(AT142>T34,T34-AT142,MIN(-SUM(BK142:$BU142),T34-AT142))","v":0},{"$f":"IF(AU142>U34,U34-AU142,MIN(-SUM(BL142:$BU142),U34-AU142))","v":0},{"$f":"IF(AV142>V34,V34-AV142,MIN(-SUM(BM142:$BU142),V34-AV142))","v":0},{"$f":"IF(AW142>W34,W34-AW142,MIN(-SUM(BN142:$BU142),W34-AW142))","v":0},{"$f":"IF(AX142>X34,X34-AX142,MIN(-SUM(BO142:$BU142),X34-AX142))","v":0},{"$f":"IF(AY142>Y34,Y34-AY142,MIN(-SUM(BP142:$BU142),Y34-AY142))","v":0},{"$f":"IF(AZ142>Z34,Z34-AZ142,MIN(-SUM(BQ142:$BU142),Z34-AZ142))","v":0},{"$f":"IF(BA142>AA34,AA34-BA142,MIN(-SUM(BR142:$BU142),AA34-BA142))","v":0},{"$f":"IF(BB142>AB34,AB34-BB142,MIN(-SUM(BS142:$BU142),AB34-BB142))","v":0},{"$f":"IF(BC142>AC34,AC34-BC142,MIN(-SUM(BT142:$BU142),AC34-BC142))","v":0},{"$f":"IF(BD142>AD34,AD34-BD142,MIN(-SUM(BU142:$BU142),AD34-BD142))","v":0},null,0,0]
["Leavers","2025-01-01",{"$f":"IF($B143>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B143))+IF(B143<DATE(2020,2,28),0,1)+IF($B143>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B143>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E143+F143+IF(C143=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B143,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63126.659412903668},{"$f":"IF(C143=1,INPUTS!L$45,IF(C143=0,INPUTS!K$45,IF(C143=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D36)","v":63126.659412903668},{"$f":"IF(B143>=DATE(2023,2,1),0,IF(E143-D35+D34<0,-(E143-D35+D34),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B143,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63126.659412903668,null,null,null,null,null,115881856.98003003,null,0,0,0,0,0,0,0,0,0,0,0,0,63126.659412849185,63126.659412849185,63126.659412903668,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63126.659412849185,63126.659412849185,63126.659412903668,null,{"$f":"IF(AR143>R35,R35-AR143,MIN(-SUM(BI143:$BU143),R35-AR143))","v":0},{"$f":"IF(AS143>S35,S35-AS143,MIN(-SUM(BJ143:$BU143),S35-AS143))","v":0},{"$f":"IF(AT143>T35,T35-AT143,MIN(-SUM(BK143:$BU143),T35-AT143))","v":0},{"$f":"IF(AU143>U35,U35-AU143,MIN(-SUM(BL143:$BU143),U35-AU143))","v":0},{"$f":"IF(AV143>V35,V35-AV143,MIN(-SUM(BM143:$BU143),V35-AV143))","v":0},{"$f":"IF(AW143>W35,W35-AW143,MIN(-SUM(BN143:$BU143),W35-AW143))","v":0},{"$f":"IF(AX143>X35,X35-AX143,MIN(-SUM(BO143:$BU143),X35-AX143))","v":0},{"$f":"IF(AY143>Y35,Y35-AY143,MIN(-SUM(BP143:$BU143),Y35-AY143))","v":0},{"$f":"IF(AZ143>Z35,Z35-AZ143,MIN(-SUM(BQ143:$BU143),Z35-AZ143))","v":0},{"$f":"IF(BA143>AA35,AA35-BA143,MIN(-SUM(BR143:$BU143),AA35-BA143))","v":0},{"$f":"IF(BB143>AB35,AB35-BB143,MIN(-SUM(BS143:$BU143),AB35-BB143))","v":0},{"$f":"IF(BC143>AC35,AC35-BC143,MIN(-SUM(BT143:$BU143),AC35-BC143))","v":0},{"$f":"IF(BD143>AD35,AD35-BD143,MIN(-SUM(BU143:$BU143),AD35-BD143))","v":0},null,0,0]
["Leavers","2024-12-01",{"$f":"IF($B144>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B144))+IF(B144<DATE(2020,2,28),0,1)+IF($B144>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B144>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E144+F144+IF(C144=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B144,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63160.445133365305},{"$f":"IF(C144=1,INPUTS!L$45,IF(C144=0,INPUTS!K$45,IF(C144=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D37)","v":63160.445133365305},{"$f":"IF(B144>=DATE(2023,2,1),0,IF(E144-D36+D35<0,-(E144-D36+D35),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B144,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63160.445133365305,null,null,null,null,null,116499205.1437798,null,0,0,0,0,0,0,0,0,0,0,0,0,63160.445133311092,63160.445133311092,63160.445133365305,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63160.445133311092,63160.445133311092,63160.445133365305,null,{"$f":"IF(AR144>R36,R36-AR144,MIN(-SUM(BI144:$BU144),R36-AR144))","v":0},{"$f":"IF(AS144>S36,S36-AS144,MIN(-SUM(BJ144:$BU144),S36-AS144))","v":0},{"$f":"IF(AT144>T36,T36-AT144,MIN(-SUM(BK144:$BU144),T36-AT144))","v":0},{"$f":"IF(AU144>U36,U36-AU144,MIN(-SUM(BL144:$BU144),U36-AU144))","v":0},{"$f":"IF(AV144>V36,V36-AV144,MIN(-SUM(BM144:$BU144),V36-AV144))","v":0},{"$f":"IF(AW144>W36,W36-AW144,MIN(-SUM(BN144:$BU144),W36-AW144))","v":0},{"$f":"IF(AX144>X36,X36-AX144,MIN(-SUM(BO144:$BU144),X36-AX144))","v":0},{"$f":"IF(AY144>Y36,Y36-AY144,MIN(-SUM(BP144:$BU144),Y36-AY144))","v":0},{"$f":"IF(AZ144>Z36,Z36-AZ144,MIN(-SUM(BQ144:$BU144),Z36-AZ144))","v":0},{"$f":"IF(BA144>AA36,AA36-BA144,MIN(-SUM(BR144:$BU144),AA36-BA144))","v":0},{"$f":"IF(BB144>AB36,AB36-BB144,MIN(-SUM(BS144:$BU144),AB36-BB144))","v":0},{"$f":"IF(BC144>AC36,AC36-BC144,MIN(-SUM(BT144:$BU144),AC36-BC144))","v":0},{"$f":"IF(BD144>AD36,AD36-BD144,MIN(-SUM(BU144:$BU144),AD36-BD144))","v":0},null,0,0]
["Leavers","2024-11-01",{"$f":"IF($B145>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B145))+IF(B145<DATE(2020,2,28),0,1)+IF($B145>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B145>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E145+F145+IF(C145=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B145,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63172.25367551751},{"$f":"IF(C145=1,INPUTS!L$45,IF(C145=0,INPUTS!K$45,IF(C145=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D38)","v":63172.25367551751},{"$f":"IF(B145>=DATE(2023,2,1),0,IF(E145-D37+D36<0,-(E145-D37+D36),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B145,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63172.25367551751,null,null,null,null,null,117199358.30689228,null,0,0,0,0,0,0,0,0,0,0,0,0,63172.253675463609,63172.253675463609,63172.25367551751,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63172.253675463609,63172.253675463609,63172.25367551751,null,{"$f":"IF(AR145>R37,R37-AR145,MIN(-SUM(BI145:$BU145),R37-AR145))","v":0},{"$f":"IF(AS145>S37,S37-AS145,MIN(-SUM(BJ145:$BU145),S37-AS145))","v":0},{"$f":"IF(AT145>T37,T37-AT145,MIN(-SUM(BK145:$BU145),T37-AT145))","v":0},{"$f":"IF(AU145>U37,U37-AU145,MIN(-SUM(BL145:$BU145),U37-AU145))","v":0},{"$f":"IF(AV145>V37,V37-AV145,MIN(-SUM(BM145:$BU145),V37-AV145))","v":0},{"$f":"IF(AW145>W37,W37-AW145,MIN(-SUM(BN145:$BU145),W37-AW145))","v":0},{"$f":"IF(AX145>X37,X37-AX145,MIN(-SUM(BO145:$BU145),X37-AX145))","v":0},{"$f":"IF(AY145>Y37,Y37-AY145,MIN(-SUM(BP145:$BU145),Y37-AY145))","v":0},{"$f":"IF(AZ145>Z37,Z37-AZ145,MIN(-SUM(BQ145:$BU145),Z37-AZ145))","v":0},{"$f":"IF(BA145>AA37,AA37-BA145,MIN(-SUM(BR145:$BU145),AA37-BA145))","v":0},{"$f":"IF(BB145>AB37,AB37-BB145,MIN(-SUM(BS145:$BU145),AB37-BB145))","v":0},{"$f":"IF(BC145>AC37,AC37-BC145,MIN(-SUM(BT145:$BU145),AC37-BC145))","v":0},{"$f":"IF(BD145>AD37,AD37-BD145,MIN(-SUM(BU145:$BU145),AD37-BD145))","v":0},null,0,0]
["Leavers","2024-10-01",{"$f":"IF($B146>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B146))+IF(B146<DATE(2020,2,28),0,1)+IF($B146>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B146>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E146+F146+IF(C146=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B146,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63158.095968612994},{"$f":"IF(C146=1,INPUTS!L$45,IF(C146=0,INPUTS!K$45,IF(C146=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D39)","v":63158.095968612994},{"$f":"IF(B146>=DATE(2023,2,1),0,IF(E146-D38+D37<0,-(E146-D38+D37),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B146,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63158.095968612994,null,null,null,null,null,117955242.21207646,null,0,0,0,0,0,0,0,0,0,0,0,0,63158.09596855945,63158.09596855945,63158.095968612994,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N38,0,$D146*R38*R$4/$P146)","v":0},0,0,0,0,0,0,0,0,0,0,0,63158.09596855945,63158.09596855945,63158.095968612994,null,{"$f":"IF(AR146>R38,R38-AR146,MIN(-SUM(BI146:$BU146),R38-AR146))","v":0},{"$f":"IF(AS146>S38,S38-AS146,MIN(-SUM(BJ146:$BU146),S38-AS146))","v":0},{"$f":"IF(AT146>T38,T38-AT146,MIN(-SUM(BK146:$BU146),T38-AT146))","v":0},{"$f":"IF(AU146>U38,U38-AU146,MIN(-SUM(BL146:$BU146),U38-AU146))","v":0},{"$f":"IF(AV146>V38,V38-AV146,MIN(-SUM(BM146:$BU146),V38-AV146))","v":0},{"$f":"IF(AW146>W38,W38-AW146,MIN(-SUM(BN146:$BU146),W38-AW146))","v":0},{"$f":"IF(AX146>X38,X38-AX146,MIN(-SUM(BO146:$BU146),X38-AX146))","v":0},{"$f":"IF(AY146>Y38,Y38-AY146,MIN(-SUM(BP146:$BU146),Y38-AY146))","v":0},{"$f":"IF(AZ146>Z38,Z38-AZ146,MIN(-SUM(BQ146:$BU146),Z38-AZ146))","v":0},{"$f":"IF(BA146>AA38,AA38-BA146,MIN(-SUM(BR146:$BU146),AA38-BA146))","v":0},{"$f":"IF(BB146>AB38,AB38-BB146,MIN(-SUM(BS146:$BU146),AB38-BB146))","v":0},{"$f":"IF(BC146>AC38,AC38-BC146,MIN(-SUM(BT146:$BU146),AC38-BC146))","v":0},{"$f":"IF(BD146>AD38,AD38-BD146,MIN(-SUM(BU146:$BU146),AD38-BD146))","v":0},null,0,0]
["Leavers","2024-09-01",{"$f":"IF($B147>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B147))+IF(B147<DATE(2020,2,28),0,1)+IF($B147>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B147>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E147+F147+IF(C147=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B147,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63149.67733929088},{"$f":"IF(C147=1,INPUTS!L$45,IF(C147=0,INPUTS!K$45,IF(C147=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D40)","v":63149.67733929088},{"$f":"IF(B147>=DATE(2023,2,1),0,IF(E147-D39+D38<0,-(E147-D39+D38),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B147,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63149.67733929088,null,null,null,null,null,118776188.00290272,null,0,0,0,0,0,0,0,0,0,0,0,0,63149.677339237707,63149.677339237707,63149.67733929088,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63149.677339237707,63149.677339237707,63149.67733929088,null,{"$f":"IF(AR147>R39,R39-AR147,MIN(-SUM(BI147:$BU147),R39-AR147))","v":0},{"$f":"IF(AS147>S39,S39-AS147,MIN(-SUM(BJ147:$BU147),S39-AS147))","v":0},{"$f":"IF(AT147>T39,T39-AT147,MIN(-SUM(BK147:$BU147),T39-AT147))","v":0},{"$f":"IF(AU147>U39,U39-AU147,MIN(-SUM(BL147:$BU147),U39-AU147))","v":0},{"$f":"IF(AV147>V39,V39-AV147,MIN(-SUM(BM147:$BU147),V39-AV147))","v":0},{"$f":"IF(AW147>W39,W39-AW147,MIN(-SUM(BN147:$BU147),W39-AW147))","v":0},{"$f":"IF(AX147>X39,X39-AX147,MIN(-SUM(BO147:$BU147),X39-AX147))","v":0},{"$f":"IF(AY147>Y39,Y39-AY147,MIN(-SUM(BP147:$BU147),Y39-AY147))","v":0},{"$f":"IF(AZ147>Z39,Z39-AZ147,MIN(-SUM(BQ147:$BU147),Z39-AZ147))","v":0},{"$f":"IF(BA147>AA39,AA39-BA147,MIN(-SUM(BR147:$BU147),AA39-BA147))","v":0},{"$f":"IF(BB147>AB39,AB39-BB147,MIN(-SUM(BS147:$BU147),AB39-BB147))","v":0},{"$f":"IF(BC147>AC39,AC39-BC147,MIN(-SUM(BT147:$BU147),AC39-BC147))","v":0},{"$f":"IF(BD147>AD39,AD39-BD147,MIN(-SUM(BU147:$BU147),AD39-BD147))","v":0},null,0,0]
["Leavers","2024-08-01",{"$f":"IF($B148>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B148))+IF(B148<DATE(2020,2,28),0,1)+IF($B148>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B148>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E148+F148+IF(C148=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B148,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63140.004498731287},{"$f":"IF(C148=1,INPUTS!L$45,IF(C148=0,INPUTS!K$45,IF(C148=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D41)","v":63140.004498731287},{"$f":"IF(B148>=DATE(2023,2,1),0,IF(E148-D40+D39<0,-(E148-D40+D39),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B148,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63140.004498731287,null,null,null,null,null,119597008.04680173,null,0,0,0,0,0,0,0,0,0,0,0,0,63140.004498678492,63140.004498678492,63140.004498731287,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63140.004498678492,63140.004498678492,63140.004498731287,null,{"$f":"IF(AR148>R40,R40-AR148,MIN(-SUM(BI148:$BU148),R40-AR148))","v":0},{"$f":"IF(AS148>S40,S40-AS148,MIN(-SUM(BJ148:$BU148),S40-AS148))","v":0},{"$f":"IF(AT148>T40,T40-AT148,MIN(-SUM(BK148:$BU148),T40-AT148))","v":0},{"$f":"IF(AU148>U40,U40-AU148,MIN(-SUM(BL148:$BU148),U40-AU148))","v":0},{"$f":"IF(AV148>V40,V40-AV148,MIN(-SUM(BM148:$BU148),V40-AV148))","v":0},{"$f":"IF(AW148>W40,W40-AW148,MIN(-SUM(BN148:$BU148),W40-AW148))","v":0},{"$f":"IF(AX148>X40,X40-AX148,MIN(-SUM(BO148:$BU148),X40-AX148))","v":0},{"$f":"IF(AY148>Y40,Y40-AY148,MIN(-SUM(BP148:$BU148),Y40-AY148))","v":0},{"$f":"IF(AZ148>Z40,Z40-AZ148,MIN(-SUM(BQ148:$BU148),Z40-AZ148))","v":0},{"$f":"IF(BA148>AA40,AA40-BA148,MIN(-SUM(BR148:$BU148),AA40-BA148))","v":0},{"$f":"IF(BB148>AB40,AB40-BB148,MIN(-SUM(BS148:$BU148),AB40-BB148))","v":0},{"$f":"IF(BC148>AC40,AC40-BC148,MIN(-SUM(BT148:$BU148),AC40-BC148))","v":0},{"$f":"IF(BD148>AD40,AD40-BD148,MIN(-SUM(BU148:$BU148),AD40-BD148))","v":0},null,0,0]
["Leavers","2024-07-01",{"$f":"IF($B149>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B149))+IF(B149<DATE(2020,2,28),0,1)+IF($B149>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B149>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E149+F149+IF(C149=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B149,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":63144.046443835527},{"$f":"IF(C149=1,INPUTS!L$45,IF(C149=0,INPUTS!K$45,IF(C149=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D42)","v":63144.046443835527},{"$f":"IF(B149>=DATE(2023,2,1),0,IF(E149-D41+D40<0,-(E149-D41+D40),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B149,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63144.046443835527,null,null,null,null,null,120417880.63598709,null,0,0,0,0,0,0,0,0,0,0,0,0,63144.046443783089,63144.046443783089,63144.046443835527,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,63144.046443783089,63144.046443783089,63144.046443835527,null,{"$f":"IF(AR149>R41,R41-AR149,MIN(-SUM(BI149:$BU149),R41-AR149))","v":0},{"$f":"IF(AS149>S41,S41-AS149,MIN(-SUM(BJ149:$BU149),S41-AS149))","v":0},{"$f":"IF(AT149>T41,T41-AT149,MIN(-SUM(BK149:$BU149),T41-AT149))","v":0},{"$f":"IF(AU149>U41,U41-AU149,MIN(-SUM(BL149:$BU149),U41-AU149))","v":0},{"$f":"IF(AV149>V41,V41-AV149,MIN(-SUM(BM149:$BU149),V41-AV149))","v":0},{"$f":"IF(AW149>W41,W41-AW149,MIN(-SUM(BN149:$BU149),W41-AW149))","v":0},{"$f":"IF(AX149>X41,X41-AX149,MIN(-SUM(BO149:$BU149),X41-AX149))","v":0},{"$f":"IF(AY149>Y41,Y41-AY149,MIN(-SUM(BP149:$BU149),Y41-AY149))","v":0},{"$f":"IF(AZ149>Z41,Z41-AZ149,MIN(-SUM(BQ149:$BU149),Z41-AZ149))","v":0},{"$f":"IF(BA149>AA41,AA41-BA149,MIN(-SUM(BR149:$BU149),AA41-BA149))","v":0},{"$f":"IF(BB149>AB41,AB41-BB149,MIN(-SUM(BS149:$BU149),AB41-BB149))","v":0},{"$f":"IF(BC149>AC41,AC41-BC149,MIN(-SUM(BT149:$BU149),AC41-BC149))","v":0},{"$f":"IF(BD149>AD41,AD41-BD149,MIN(-SUM(BU149:$BU149),AD41-BD149))","v":0},null,0,0]
["Leavers","2024-06-01",{"$f":"IF($B150>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B150))+IF(B150<DATE(2020,2,28),0,1)+IF($B150>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B150>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E150+F150+IF(C150=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B150,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":17464.384311591133},{"$f":"IF(C150=1,INPUTS!L$45,IF(C150=0,INPUTS!K$45,IF(C150=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D43)","v":0},{"$f":"IF(B150>=DATE(2023,2,1),0,IF(E150-D42+D41<0,-(E150-D42+D41),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B150,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,17464.384311591133,null,null,null,null,null,120644917.61745378,null,0,0,0,0,0,0,0,0,0,0,0,0,17464.384311576658,17464.384311576658,17464.384311591133,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,17464.384311576658,17464.384311576658,17464.384311591133,null,{"$f":"IF(AR150>R42,R42-AR150,MIN(-SUM(BI150:$BU150),R42-AR150))","v":0},{"$f":"IF(AS150>S42,S42-AS150,MIN(-SUM(BJ150:$BU150),S42-AS150))","v":0},{"$f":"IF(AT150>T42,T42-AT150,MIN(-SUM(BK150:$BU150),T42-AT150))","v":0},{"$f":"IF(AU150>U42,U42-AU150,MIN(-SUM(BL150:$BU150),U42-AU150))","v":0},{"$f":"IF(AV150>V42,V42-AV150,MIN(-SUM(BM150:$BU150),V42-AV150))","v":0},{"$f":"IF(AW150>W42,W42-AW150,MIN(-SUM(BN150:$BU150),W42-AW150))","v":0},{"$f":"IF(AX150>X42,X42-AX150,MIN(-SUM(BO150:$BU150),X42-AX150))","v":0},{"$f":"IF(AY150>Y42,Y42-AY150,MIN(-SUM(BP150:$BU150),Y42-AY150))","v":0},{"$f":"IF(AZ150>Z42,Z42-AZ150,MIN(-SUM(BQ150:$BU150),Z42-AZ150))","v":0},{"$f":"IF(BA150>AA42,AA42-BA150,MIN(-SUM(BR150:$BU150),AA42-BA150))","v":0},{"$f":"IF(BB150>AB42,AB42-BB150,MIN(-SUM(BS150:$BU150),AB42-BB150))","v":0},{"$f":"IF(BC150>AC42,AC42-BC150,MIN(-SUM(BT150:$BU150),AC42-BC150))","v":0},{"$f":"IF(BD150>AD42,AD42-BD150,MIN(-SUM(BU150:$BU150),AD42-BD150))","v":0},null,0,0]
["Leavers","2024-05-01",{"$f":"IF($B151>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B151))+IF(B151<DATE(2020,2,28),0,1)+IF($B151>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B151>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E151+F151+IF(C151=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B151,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":29461.784367944278},{"$f":"IF(C151=1,INPUTS!L$45,IF(C151=0,INPUTS!K$45,IF(C151=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D44)","v":0},{"$f":"IF(B151>=DATE(2023,2,1),0,IF(E151-D43+D42<0,-(E151-D43+D42),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B151,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,29461.784367944278,null,null,null,null,null,121027920.79965293,null,0,0,0,0,0,0,0,0,0,0,0,0,29461.784367919936,29461.784367919936,29461.784367944278,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,29461.784367919936,29461.784367919936,29461.784367944278,null,{"$f":"IF(AR151>R43,R43-AR151,MIN(-SUM(BI151:$BU151),R43-AR151))","v":0},{"$f":"IF(AS151>S43,S43-AS151,MIN(-SUM(BJ151:$BU151),S43-AS151))","v":0},{"$f":"IF(AT151>T43,T43-AT151,MIN(-SUM(BK151:$BU151),T43-AT151))","v":0},{"$f":"IF(AU151>U43,U43-AU151,MIN(-SUM(BL151:$BU151),U43-AU151))","v":0},{"$f":"IF(AV151>V43,V43-AV151,MIN(-SUM(BM151:$BU151),V43-AV151))","v":0},{"$f":"IF(AW151>W43,W43-AW151,MIN(-SUM(BN151:$BU151),W43-AW151))","v":0},{"$f":"IF(AX151>X43,X43-AX151,MIN(-SUM(BO151:$BU151),X43-AX151))","v":0},{"$f":"IF(AY151>Y43,Y43-AY151,MIN(-SUM(BP151:$BU151),Y43-AY151))","v":0},{"$f":"IF(AZ151>Z43,Z43-AZ151,MIN(-SUM(BQ151:$BU151),Z43-AZ151))","v":0},{"$f":"IF(BA151>AA43,AA43-BA151,MIN(-SUM(BR151:$BU151),AA43-BA151))","v":0},{"$f":"IF(BB151>AB43,AB43-BB151,MIN(-SUM(BS151:$BU151),AB43-BB151))","v":0},{"$f":"IF(BC151>AC43,AC43-BC151,MIN(-SUM(BT151:$BU151),AC43-BC151))","v":0},{"$f":"IF(BD151>AD43,AD43-BD151,MIN(-SUM(BU151:$BU151),AD43-BD151))","v":0},null,0,0]
["Leavers","2024-04-01",{"$f":"IF($B152>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B152))+IF(B152<DATE(2020,2,28),0,1)+IF($B152>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B152>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E152+F152+IF(C152=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B152,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":38805.895280260622},{"$f":"IF(C152=1,INPUTS!L$45,IF(C152=0,INPUTS!K$45,IF(C152=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D45)","v":0},{"$f":"IF(B152>=DATE(2023,2,1),0,IF(E152-D44+D43<0,-(E152-D44+D43),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B152,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,38805.895280260622,null,null,null,null,null,121532397.42371209,null,0,0,0,0,0,0,0,0,0,0,0,0,38805.895280228695,38805.895280228695,38805.895280260622,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,38805.895280228695,38805.895280228695,38805.895280260622,null,{"$f":"IF(AR152>R44,R44-AR152,MIN(-SUM(BI152:$BU152),R44-AR152))","v":0},{"$f":"IF(AS152>S44,S44-AS152,MIN(-SUM(BJ152:$BU152),S44-AS152))","v":0},{"$f":"IF(AT152>T44,T44-AT152,MIN(-SUM(BK152:$BU152),T44-AT152))","v":0},{"$f":"IF(AU152>U44,U44-AU152,MIN(-SUM(BL152:$BU152),U44-AU152))","v":0},{"$f":"IF(AV152>V44,V44-AV152,MIN(-SUM(BM152:$BU152),V44-AV152))","v":0},{"$f":"IF(AW152>W44,W44-AW152,MIN(-SUM(BN152:$BU152),W44-AW152))","v":0},{"$f":"IF(AX152>X44,X44-AX152,MIN(-SUM(BO152:$BU152),X44-AX152))","v":0},{"$f":"IF(AY152>Y44,Y44-AY152,MIN(-SUM(BP152:$BU152),Y44-AY152))","v":0},{"$f":"IF(AZ152>Z44,Z44-AZ152,MIN(-SUM(BQ152:$BU152),Z44-AZ152))","v":0},{"$f":"IF(BA152>AA44,AA44-BA152,MIN(-SUM(BR152:$BU152),AA44-BA152))","v":0},{"$f":"IF(BB152>AB44,AB44-BB152,MIN(-SUM(BS152:$BU152),AB44-BB152))","v":0},{"$f":"IF(BC152>AC44,AC44-BC152,MIN(-SUM(BT152:$BU152),AC44-BC152))","v":0},{"$f":"IF(BD152>AD44,AD44-BD152,MIN(-SUM(BU152:$BU152),AD44-BD152))","v":0},null,0,0]
["Leavers","2024-03-01",{"$f":"IF($B153>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B153))+IF(B153<DATE(2020,2,28),0,1)+IF($B153>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B153>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E153+F153+IF(C153=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B153,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":49864.691316265526},{"$f":"IF(C153=1,INPUTS!L$45,IF(C153=0,INPUTS!K$45,IF(C153=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D46)","v":0},{"$f":"IF(B153>=DATE(2023,2,1),0,IF(E153-D45+D44<0,-(E153-D45+D44),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B153,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,49864.691316265526,null,null,null,null,null,122180638.39623919,null,0,0,0,0,0,0,0,0,0,0,0,0,49864.691316224715,49864.691316224715,49864.691316265526,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,49864.691316224715,49864.691316224715,49864.691316265526,null,{"$f":"IF(AR153>R45,R45-AR153,MIN(-SUM(BI153:$BU153),R45-AR153))","v":0},{"$f":"IF(AS153>S45,S45-AS153,MIN(-SUM(BJ153:$BU153),S45-AS153))","v":0},{"$f":"IF(AT153>T45,T45-AT153,MIN(-SUM(BK153:$BU153),T45-AT153))","v":0},{"$f":"IF(AU153>U45,U45-AU153,MIN(-SUM(BL153:$BU153),U45-AU153))","v":0},{"$f":"IF(AV153>V45,V45-AV153,MIN(-SUM(BM153:$BU153),V45-AV153))","v":0},{"$f":"IF(AW153>W45,W45-AW153,MIN(-SUM(BN153:$BU153),W45-AW153))","v":0},{"$f":"IF(AX153>X45,X45-AX153,MIN(-SUM(BO153:$BU153),X45-AX153))","v":0},{"$f":"IF(AY153>Y45,Y45-AY153,MIN(-SUM(BP153:$BU153),Y45-AY153))","v":0},{"$f":"IF(AZ153>Z45,Z45-AZ153,MIN(-SUM(BQ153:$BU153),Z45-AZ153))","v":0},{"$f":"IF(BA153>AA45,AA45-BA153,MIN(-SUM(BR153:$BU153),AA45-BA153))","v":0},{"$f":"IF(BB153>AB45,AB45-BB153,MIN(-SUM(BS153:$BU153),AB45-BB153))","v":0},{"$f":"IF(BC153>AC45,AC45-BC153,MIN(-SUM(BT153:$BU153),AC45-BC153))","v":0},{"$f":"IF(BD153>AD45,AD45-BD153,MIN(-SUM(BU153:$BU153),AD45-BD153))","v":0},null,0,0]
["Leavers","2024-02-01",{"$f":"IF($B154>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B154))+IF(B154<DATE(2020,2,28),0,1)+IF($B154>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B154>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E154+F154+IF(C154=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B154,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":47412.467808459303},{"$f":"IF(C154=1,INPUTS!L$45,IF(C154=0,INPUTS!K$45,IF(C154=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D47)","v":0},{"$f":"IF(B154>=DATE(2023,2,1),0,IF(E154-D46+D45<0,-(E154-D46+D45),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B154,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,47412.467808459303,null,null,null,null,null,122797000.47774865,null,0,0,0,0,0,0,0,0,0,0,0,0,47412.46780842069,47412.46780842069,47412.467808459303,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,47412.46780842069,47412.46780842069,47412.467808459303,null,{"$f":"IF(AR154>R46,R46-AR154,MIN(-SUM(BI154:$BU154),R46-AR154))","v":0},{"$f":"IF(AS154>S46,S46-AS154,MIN(-SUM(BJ154:$BU154),S46-AS154))","v":0},{"$f":"IF(AT154>T46,T46-AT154,MIN(-SUM(BK154:$BU154),T46-AT154))","v":0},{"$f":"IF(AU154>U46,U46-AU154,MIN(-SUM(BL154:$BU154),U46-AU154))","v":0},{"$f":"IF(AV154>V46,V46-AV154,MIN(-SUM(BM154:$BU154),V46-AV154))","v":0},{"$f":"IF(AW154>W46,W46-AW154,MIN(-SUM(BN154:$BU154),W46-AW154))","v":0},{"$f":"IF(AX154>X46,X46-AX154,MIN(-SUM(BO154:$BU154),X46-AX154))","v":0},{"$f":"IF(AY154>Y46,Y46-AY154,MIN(-SUM(BP154:$BU154),Y46-AY154))","v":0},{"$f":"IF(AZ154>Z46,Z46-AZ154,MIN(-SUM(BQ154:$BU154),Z46-AZ154))","v":0},{"$f":"IF(BA154>AA46,AA46-BA154,MIN(-SUM(BR154:$BU154),AA46-BA154))","v":0},{"$f":"IF(BB154>AB46,AB46-BB154,MIN(-SUM(BS154:$BU154),AB46-BB154))","v":0},{"$f":"IF(BC154>AC46,AC46-BC154,MIN(-SUM(BT154:$BU154),AC46-BC154))","v":0},{"$f":"IF(BD154>AD46,AD46-BD154,MIN(-SUM(BU154:$BU154),AD46-BD154))","v":0},null,0,0]
["Leavers","2024-01-01",{"$f":"IF($B155>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B155))+IF(B155<DATE(2020,2,28),0,1)+IF($B155>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B155>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E155+F155+IF(C155=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B155,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":47954.462354880619},{"$f":"IF(C155=1,INPUTS!L$45,IF(C155=0,INPUTS!K$45,IF(C155=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D48)","v":0},{"$f":"IF(B155>=DATE(2023,2,1),0,IF(E155-D47+D46<0,-(E155-D47+D46),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B155,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,47954.462354880619,null,null,null,null,null,122478506.45028332,null,0,0,0,0,0,0,0,0,0,0,0,0,47954.462354841467,47954.462354841467,47954.462354880619,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,47954.462354841467,47954.462354841467,47954.462354880619,null,{"$f":"IF(AR155>R47,R47-AR155,MIN(-SUM(BI155:$BU155),R47-AR155))","v":0},{"$f":"IF(AS155>S47,S47-AS155,MIN(-SUM(BJ155:$BU155),S47-AS155))","v":0},{"$f":"IF(AT155>T47,T47-AT155,MIN(-SUM(BK155:$BU155),T47-AT155))","v":0},{"$f":"IF(AU155>U47,U47-AU155,MIN(-SUM(BL155:$BU155),U47-AU155))","v":0},{"$f":"IF(AV155>V47,V47-AV155,MIN(-SUM(BM155:$BU155),V47-AV155))","v":0},{"$f":"IF(AW155>W47,W47-AW155,MIN(-SUM(BN155:$BU155),W47-AW155))","v":0},{"$f":"IF(AX155>X47,X47-AX155,MIN(-SUM(BO155:$BU155),X47-AX155))","v":0},{"$f":"IF(AY155>Y47,Y47-AY155,MIN(-SUM(BP155:$BU155),Y47-AY155))","v":0},{"$f":"IF(AZ155>Z47,Z47-AZ155,MIN(-SUM(BQ155:$BU155),Z47-AZ155))","v":0},{"$f":"IF(BA155>AA47,AA47-BA155,MIN(-SUM(BR155:$BU155),AA47-BA155))","v":0},{"$f":"IF(BB155>AB47,AB47-BB155,MIN(-SUM(BS155:$BU155),AB47-BB155))","v":0},{"$f":"IF(BC155>AC47,AC47-BC155,MIN(-SUM(BT155:$BU155),AC47-BC155))","v":0},{"$f":"IF(BD155>AD47,AD47-BD155,MIN(-SUM(BU155:$BU155),AD47-BD155))","v":0},null,0,0]
["Leavers","2023-12-01",{"$f":"IF($B156>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B156))+IF(B156<DATE(2020,2,28),0,1)+IF($B156>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B156>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E156+F156+IF(C156=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B156,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":48129.282177682442},{"$f":"IF(C156=1,INPUTS!L$45,IF(C156=0,INPUTS!K$45,IF(C156=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D49)","v":0},{"$f":"IF(B156>=DATE(2023,2,1),0,IF(E156-D48+D47<0,-(E156-D48+D47),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B156,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,48129.282177682442,null,null,null,null,null,122500987.08051443,null,0,0,0,0,0,0,0,0,0,0,0,0,48129.282177643152,48129.282177643152,48129.282177682442,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,48129.282177643152,48129.282177643152,48129.282177682442,null,{"$f":"IF(AR156>R48,R48-AR156,MIN(-SUM(BI156:$BU156),R48-AR156))","v":0},{"$f":"IF(AS156>S48,S48-AS156,MIN(-SUM(BJ156:$BU156),S48-AS156))","v":0},{"$f":"IF(AT156>T48,T48-AT156,MIN(-SUM(BK156:$BU156),T48-AT156))","v":0},{"$f":"IF(AU156>U48,U48-AU156,MIN(-SUM(BL156:$BU156),U48-AU156))","v":0},{"$f":"IF(AV156>V48,V48-AV156,MIN(-SUM(BM156:$BU156),V48-AV156))","v":0},{"$f":"IF(AW156>W48,W48-AW156,MIN(-SUM(BN156:$BU156),W48-AW156))","v":0},{"$f":"IF(AX156>X48,X48-AX156,MIN(-SUM(BO156:$BU156),X48-AX156))","v":0},{"$f":"IF(AY156>Y48,Y48-AY156,MIN(-SUM(BP156:$BU156),Y48-AY156))","v":0},{"$f":"IF(AZ156>Z48,Z48-AZ156,MIN(-SUM(BQ156:$BU156),Z48-AZ156))","v":0},{"$f":"IF(BA156>AA48,AA48-BA156,MIN(-SUM(BR156:$BU156),AA48-BA156))","v":0},{"$f":"IF(BB156>AB48,AB48-BB156,MIN(-SUM(BS156:$BU156),AB48-BB156))","v":0},{"$f":"IF(BC156>AC48,AC48-BC156,MIN(-SUM(BT156:$BU156),AC48-BC156))","v":0},{"$f":"IF(BD156>AD48,AD48-BD156,MIN(-SUM(BU156:$BU156),AD48-BD156))","v":0},null,0,0]
["Leavers","2023-11-01",{"$f":"IF($B157>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B157))+IF(B157<DATE(2020,2,28),0,1)+IF($B157>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B157>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E157+F157+IF(C157=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B157,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":57093.931182577828},{"$f":"IF(C157=1,INPUTS!L$45,IF(C157=0,INPUTS!K$45,IF(C157=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D50)","v":0},{"$f":"IF(B157>=DATE(2023,2,1),0,IF(E157-D49+D48<0,-(E157-D49+D48),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B157,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,57093.931182577828,null,null,null,null,null,122502468.14780907,null,0,0,0,0,0,0,0,0,0,0,0,0,57093.931182531225,57093.931182531225,57093.931182577828,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,57093.931182531225,57093.931182531225,57093.931182577828,null,{"$f":"IF(AR157>R49,R49-AR157,MIN(-SUM(BI157:$BU157),R49-AR157))","v":0},{"$f":"IF(AS157>S49,S49-AS157,MIN(-SUM(BJ157:$BU157),S49-AS157))","v":0},{"$f":"IF(AT157>T49,T49-AT157,MIN(-SUM(BK157:$BU157),T49-AT157))","v":0},{"$f":"IF(AU157>U49,U49-AU157,MIN(-SUM(BL157:$BU157),U49-AU157))","v":0},{"$f":"IF(AV157>V49,V49-AV157,MIN(-SUM(BM157:$BU157),V49-AV157))","v":0},{"$f":"IF(AW157>W49,W49-AW157,MIN(-SUM(BN157:$BU157),W49-AW157))","v":0},{"$f":"IF(AX157>X49,X49-AX157,MIN(-SUM(BO157:$BU157),X49-AX157))","v":0},{"$f":"IF(AY157>Y49,Y49-AY157,MIN(-SUM(BP157:$BU157),Y49-AY157))","v":0},{"$f":"IF(AZ157>Z49,Z49-AZ157,MIN(-SUM(BQ157:$BU157),Z49-AZ157))","v":0},{"$f":"IF(BA157>AA49,AA49-BA157,MIN(-SUM(BR157:$BU157),AA49-BA157))","v":0},{"$f":"IF(BB157>AB49,AB49-BB157,MIN(-SUM(BS157:$BU157),AB49-BB157))","v":0},{"$f":"IF(BC157>AC49,AC49-BC157,MIN(-SUM(BT157:$BU157),AC49-BC157))","v":0},{"$f":"IF(BD157>AD49,AD49-BD157,MIN(-SUM(BU157:$BU157),AD49-BD157))","v":0},null,0,0]
["Leavers","2023-10-01",{"$f":"IF($B158>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B158))+IF(B158<DATE(2020,2,28),0,1)+IF($B158>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B158>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E158+F158+IF(C158=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B158,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":60584.312346547209},{"$f":"IF(C158=1,INPUTS!L$45,IF(C158=0,INPUTS!K$45,IF(C158=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D51)","v":0},{"$f":"IF(B158>=DATE(2023,2,1),0,IF(E158-D50+D49<0,-(E158-D50+D49),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B158,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,60584.312346547209,null,null,null,null,null,122647838.17023529,null,0,0,0,0,0,0,0,0,0,0,0,0,60584.312346497813,60584.312346497813,60584.312346547209,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,60584.312346497813,60584.312346497813,60584.312346547209,null,{"$f":"IF(AR158>R50,R50-AR158,MIN(-SUM(BI158:$BU158),R50-AR158))","v":0},{"$f":"IF(AS158>S50,S50-AS158,MIN(-SUM(BJ158:$BU158),S50-AS158))","v":0},{"$f":"IF(AT158>T50,T50-AT158,MIN(-SUM(BK158:$BU158),T50-AT158))","v":0},{"$f":"IF(AU158>U50,U50-AU158,MIN(-SUM(BL158:$BU158),U50-AU158))","v":0},{"$f":"IF(AV158>V50,V50-AV158,MIN(-SUM(BM158:$BU158),V50-AV158))","v":0},{"$f":"IF(AW158>W50,W50-AW158,MIN(-SUM(BN158:$BU158),W50-AW158))","v":0},{"$f":"IF(AX158>X50,X50-AX158,MIN(-SUM(BO158:$BU158),X50-AX158))","v":0},{"$f":"IF(AY158>Y50,Y50-AY158,MIN(-SUM(BP158:$BU158),Y50-AY158))","v":0},{"$f":"IF(AZ158>Z50,Z50-AZ158,MIN(-SUM(BQ158:$BU158),Z50-AZ158))","v":0},{"$f":"IF(BA158>AA50,AA50-BA158,MIN(-SUM(BR158:$BU158),AA50-BA158))","v":0},{"$f":"IF(BB158>AB50,AB50-BB158,MIN(-SUM(BS158:$BU158),AB50-BB158))","v":0},{"$f":"IF(BC158>AC50,AC50-BC158,MIN(-SUM(BT158:$BU158),AC50-BC158))","v":0},{"$f":"IF(BD158>AD50,AD50-BD158,MIN(-SUM(BU158:$BU158),AD50-BD158))","v":0},null,0,0]
["Leavers","2023-09-01",{"$f":"IF($B159>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B159))+IF(B159<DATE(2020,2,28),0,1)+IF($B159>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B159>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E159+F159+IF(C159=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B159,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":60929.144123177182},{"$f":"IF(C159=1,INPUTS!L$45,IF(C159=0,INPUTS!K$45,IF(C159=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D52)","v":0},{"$f":"IF(B159>=DATE(2023,2,1),0,IF(E159-D51+D50<0,-(E159-D51+D50),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B159,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,60929.144123177182,null,null,null,null,null,122642692.00575769,null,0,0,0,0,0,0,0,0,0,0,0,0,60929.144123127495,60929.144123127495,60929.144123177182,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,60929.144123127495,60929.144123127495,60929.144123177182,null,{"$f":"IF(AR159>R51,R51-AR159,MIN(-SUM(BI159:$BU159),R51-AR159))","v":0},{"$f":"IF(AS159>S51,S51-AS159,MIN(-SUM(BJ159:$BU159),S51-AS159))","v":0},{"$f":"IF(AT159>T51,T51-AT159,MIN(-SUM(BK159:$BU159),T51-AT159))","v":0},{"$f":"IF(AU159>U51,U51-AU159,MIN(-SUM(BL159:$BU159),U51-AU159))","v":0},{"$f":"IF(AV159>V51,V51-AV159,MIN(-SUM(BM159:$BU159),V51-AV159))","v":0},{"$f":"IF(AW159>W51,W51-AW159,MIN(-SUM(BN159:$BU159),W51-AW159))","v":0},{"$f":"IF(AX159>X51,X51-AX159,MIN(-SUM(BO159:$BU159),X51-AX159))","v":0},{"$f":"IF(AY159>Y51,Y51-AY159,MIN(-SUM(BP159:$BU159),Y51-AY159))","v":0},{"$f":"IF(AZ159>Z51,Z51-AZ159,MIN(-SUM(BQ159:$BU159),Z51-AZ159))","v":0},{"$f":"IF(BA159>AA51,AA51-BA159,MIN(-SUM(BR159:$BU159),AA51-BA159))","v":0},{"$f":"IF(BB159>AB51,AB51-BB159,MIN(-SUM(BS159:$BU159),AB51-BB159))","v":0},{"$f":"IF(BC159>AC51,AC51-BC159,MIN(-SUM(BT159:$BU159),AC51-BC159))","v":0},{"$f":"IF(BD159>AD51,AD51-BD159,MIN(-SUM(BU159:$BU159),AD51-BD159))","v":0},null,0,0]
["Leavers","2023-08-01",{"$f":"IF($B160>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B160))+IF(B160<DATE(2020,2,28),0,1)+IF($B160>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B160>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E160+F160+IF(C160=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B160,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":53068.502928476672},{"$f":"IF(C160=1,INPUTS!L$45,IF(C160=0,INPUTS!K$45,IF(C160=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D53)","v":0},{"$f":"IF(B160>=DATE(2023,2,1),0,IF(E160-D52+D51<0,-(E160-D52+D51),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B160,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,53068.502928476672,null,null,null,null,null,122543807.50574906,null,0,0,0,0,0,0,0,0,0,0,0,0,53068.502928433365,53068.502928433365,53068.502928476672,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,53068.502928433365,53068.502928433365,53068.502928476672,null,{"$f":"IF(AR160>R52,R52-AR160,MIN(-SUM(BI160:$BU160),R52-AR160))","v":0},{"$f":"IF(AS160>S52,S52-AS160,MIN(-SUM(BJ160:$BU160),S52-AS160))","v":0},{"$f":"IF(AT160>T52,T52-AT160,MIN(-SUM(BK160:$BU160),T52-AT160))","v":0},{"$f":"IF(AU160>U52,U52-AU160,MIN(-SUM(BL160:$BU160),U52-AU160))","v":0},{"$f":"IF(AV160>V52,V52-AV160,MIN(-SUM(BM160:$BU160),V52-AV160))","v":0},{"$f":"IF(AW160>W52,W52-AW160,MIN(-SUM(BN160:$BU160),W52-AW160))","v":0},{"$f":"IF(AX160>X52,X52-AX160,MIN(-SUM(BO160:$BU160),X52-AX160))","v":0},{"$f":"IF(AY160>Y52,Y52-AY160,MIN(-SUM(BP160:$BU160),Y52-AY160))","v":0},{"$f":"IF(AZ160>Z52,Z52-AZ160,MIN(-SUM(BQ160:$BU160),Z52-AZ160))","v":0},{"$f":"IF(BA160>AA52,AA52-BA160,MIN(-SUM(BR160:$BU160),AA52-BA160))","v":0},{"$f":"IF(BB160>AB52,AB52-BB160,MIN(-SUM(BS160:$BU160),AB52-BB160))","v":0},{"$f":"IF(BC160>AC52,AC52-BC160,MIN(-SUM(BT160:$BU160),AC52-BC160))","v":0},{"$f":"IF(BD160>AD52,AD52-BD160,MIN(-SUM(BU160:$BU160),AD52-BD160))","v":0},null,0,0]
["Leavers","2023-07-01",{"$f":"IF($B161>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B161))+IF(B161<DATE(2020,2,28),0,1)+IF($B161>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B161>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E161+F161+IF(C161=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B161,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":46749.737195287875},{"$f":"IF(C161=1,INPUTS!L$45,IF(C161=0,INPUTS!K$45,IF(C161=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D54)","v":0},{"$f":"IF(B161>=DATE(2023,2,1),0,IF(E161-D53+D52<0,-(E161-D53+D52),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B161,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,46749.737195287875,null,null,null,null,null,122261847.05120905,null,0,0,0,0,0,0,0,0,0,0,0,0,46749.73719524964,46749.73719524964,46749.737195287875,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,46749.73719524964,46749.73719524964,46749.737195287875,null,{"$f":"IF(AR161>R53,R53-AR161,MIN(-SUM(BI161:$BU161),R53-AR161))","v":0},{"$f":"IF(AS161>S53,S53-AS161,MIN(-SUM(BJ161:$BU161),S53-AS161))","v":0},{"$f":"IF(AT161>T53,T53-AT161,MIN(-SUM(BK161:$BU161),T53-AT161))","v":0},{"$f":"IF(AU161>U53,U53-AU161,MIN(-SUM(BL161:$BU161),U53-AU161))","v":0},{"$f":"IF(AV161>V53,V53-AV161,MIN(-SUM(BM161:$BU161),V53-AV161))","v":0},{"$f":"IF(AW161>W53,W53-AW161,MIN(-SUM(BN161:$BU161),W53-AW161))","v":0},{"$f":"IF(AX161>X53,X53-AX161,MIN(-SUM(BO161:$BU161),X53-AX161))","v":0},{"$f":"IF(AY161>Y53,Y53-AY161,MIN(-SUM(BP161:$BU161),Y53-AY161))","v":0},{"$f":"IF(AZ161>Z53,Z53-AZ161,MIN(-SUM(BQ161:$BU161),Z53-AZ161))","v":0},{"$f":"IF(BA161>AA53,AA53-BA161,MIN(-SUM(BR161:$BU161),AA53-BA161))","v":0},{"$f":"IF(BB161>AB53,AB53-BB161,MIN(-SUM(BS161:$BU161),AB53-BB161))","v":0},{"$f":"IF(BC161>AC53,AC53-BC161,MIN(-SUM(BT161:$BU161),AC53-BC161))","v":0},{"$f":"IF(BD161>AD53,AD53-BD161,MIN(-SUM(BU161:$BU161),AD53-BD161))","v":0},null,0,0]
["Leavers","2023-06-01",{"$f":"IF($B162>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B162))+IF(B162<DATE(2020,2,28),0,1)+IF($B162>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B162>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E162+F162+IF(C162=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B162,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":38240.730546344173},{"$f":"IF(C162=1,INPUTS!L$45,IF(C162=0,INPUTS!K$45,IF(C162=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D55)","v":0},{"$f":"IF(B162>=DATE(2023,2,1),0,IF(E162-D54+D53<0,-(E162-D54+D53),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B162,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,38240.730546344173,null,null,null,null,null,121995265.51023285,null,0,0,0,0,0,0,0,0,0,0,0,0,38240.730546312829,38240.730546312829,38240.730546344173,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N54,0,$D162*R54*R$4/$P162)","v":0},0,0,0,0,0,0,0,0,0,0,0,38240.730546312829,38240.730546312829,38240.730546344173,null,{"$f":"IF(AR162>R54,R54-AR162,MIN(-SUM(BI162:$BU162),R54-AR162))","v":0},{"$f":"IF(AS162>S54,S54-AS162,MIN(-SUM(BJ162:$BU162),S54-AS162))","v":0},{"$f":"IF(AT162>T54,T54-AT162,MIN(-SUM(BK162:$BU162),T54-AT162))","v":0},{"$f":"IF(AU162>U54,U54-AU162,MIN(-SUM(BL162:$BU162),U54-AU162))","v":0},{"$f":"IF(AV162>V54,V54-AV162,MIN(-SUM(BM162:$BU162),V54-AV162))","v":0},{"$f":"IF(AW162>W54,W54-AW162,MIN(-SUM(BN162:$BU162),W54-AW162))","v":0},{"$f":"IF(AX162>X54,X54-AX162,MIN(-SUM(BO162:$BU162),X54-AX162))","v":0},{"$f":"IF(AY162>Y54,Y54-AY162,MIN(-SUM(BP162:$BU162),Y54-AY162))","v":0},{"$f":"IF(AZ162>Z54,Z54-AZ162,MIN(-SUM(BQ162:$BU162),Z54-AZ162))","v":0},{"$f":"IF(BA162>AA54,AA54-BA162,MIN(-SUM(BR162:$BU162),AA54-BA162))","v":0},{"$f":"IF(BB162>AB54,AB54-BB162,MIN(-SUM(BS162:$BU162),AB54-BB162))","v":0},{"$f":"IF(BC162>AC54,AC54-BC162,MIN(-SUM(BT162:$BU162),AC54-BC162))","v":0},{"$f":"IF(BD162>AD54,AD54-BD162,MIN(-SUM(BU162:$BU162),AD54-BD162))","v":0},null,0,0]
["Leavers","2023-05-01",{"$f":"IF($B163>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B163))+IF(B163<DATE(2020,2,28),0,1)+IF($B163>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B163>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E163+F163+IF(C163=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B163,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":22727.379366445421},{"$f":"IF(C163=1,INPUTS!L$45,IF(C163=0,INPUTS!K$45,IF(C163=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D56)","v":0},{"$f":"IF(B163>=DATE(2023,2,1),0,IF(E163-D55+D54<0,-(E163-D55+D54),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B163,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,22727.379366445421,null,null,null,null,null,121651901.40391815,null,0,0,0,0,0,0,0,0,0,0,0,0,22727.37936642674,22727.37936642674,22727.379366445421,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,22727.37936642674,22727.37936642674,22727.379366445421,null,{"$f":"IF(AR163>R55,R55-AR163,MIN(-SUM(BI163:$BU163),R55-AR163))","v":0},{"$f":"IF(AS163>S55,S55-AS163,MIN(-SUM(BJ163:$BU163),S55-AS163))","v":0},{"$f":"IF(AT163>T55,T55-AT163,MIN(-SUM(BK163:$BU163),T55-AT163))","v":0},{"$f":"IF(AU163>U55,U55-AU163,MIN(-SUM(BL163:$BU163),U55-AU163))","v":0},{"$f":"IF(AV163>V55,V55-AV163,MIN(-SUM(BM163:$BU163),V55-AV163))","v":0},{"$f":"IF(AW163>W55,W55-AW163,MIN(-SUM(BN163:$BU163),W55-AW163))","v":0},{"$f":"IF(AX163>X55,X55-AX163,MIN(-SUM(BO163:$BU163),X55-AX163))","v":0},{"$f":"IF(AY163>Y55,Y55-AY163,MIN(-SUM(BP163:$BU163),Y55-AY163))","v":0},{"$f":"IF(AZ163>Z55,Z55-AZ163,MIN(-SUM(BQ163:$BU163),Z55-AZ163))","v":0},{"$f":"IF(BA163>AA55,AA55-BA163,MIN(-SUM(BR163:$BU163),AA55-BA163))","v":0},{"$f":"IF(BB163>AB55,AB55-BB163,MIN(-SUM(BS163:$BU163),AB55-BB163))","v":0},{"$f":"IF(BC163>AC55,AC55-BC163,MIN(-SUM(BT163:$BU163),AC55-BC163))","v":0},{"$f":"IF(BD163>AD55,AD55-BD163,MIN(-SUM(BU163:$BU163),AD55-BD163))","v":0},null,0,0]
["Leavers","2023-04-01",{"$f":"IF($B164>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B164))+IF(B164<DATE(2020,2,28),0,1)+IF($B164>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B164>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E164+F164+IF(C164=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B164,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":12232.398257329542},{"$f":"IF(C164=1,INPUTS!L$45,IF(C164=0,INPUTS!K$45,IF(C164=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D57)","v":0},{"$f":"IF(B164>=DATE(2023,2,1),0,IF(E164-D56+D55<0,-(E164-D56+D55),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B164,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,12232.398257329542,null,null,null,null,null,120911270.54318503,null,0,0,0,0,0,0,0,0,0,0,0,0,12232.398257319426,12232.398257319426,12232.398257329542,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,12232.398257319426,12232.398257319426,12232.398257329542,null,{"$f":"IF(AR164>R56,R56-AR164,MIN(-SUM(BI164:$BU164),R56-AR164))","v":0},{"$f":"IF(AS164>S56,S56-AS164,MIN(-SUM(BJ164:$BU164),S56-AS164))","v":0},{"$f":"IF(AT164>T56,T56-AT164,MIN(-SUM(BK164:$BU164),T56-AT164))","v":0},{"$f":"IF(AU164>U56,U56-AU164,MIN(-SUM(BL164:$BU164),U56-AU164))","v":0},{"$f":"IF(AV164>V56,V56-AV164,MIN(-SUM(BM164:$BU164),V56-AV164))","v":0},{"$f":"IF(AW164>W56,W56-AW164,MIN(-SUM(BN164:$BU164),W56-AW164))","v":0},{"$f":"IF(AX164>X56,X56-AX164,MIN(-SUM(BO164:$BU164),X56-AX164))","v":0},{"$f":"IF(AY164>Y56,Y56-AY164,MIN(-SUM(BP164:$BU164),Y56-AY164))","v":0},{"$f":"IF(AZ164>Z56,Z56-AZ164,MIN(-SUM(BQ164:$BU164),Z56-AZ164))","v":0},{"$f":"IF(BA164>AA56,AA56-BA164,MIN(-SUM(BR164:$BU164),AA56-BA164))","v":0},{"$f":"IF(BB164>AB56,AB56-BB164,MIN(-SUM(BS164:$BU164),AB56-BB164))","v":0},{"$f":"IF(BC164>AC56,AC56-BC164,MIN(-SUM(BT164:$BU164),AC56-BC164))","v":0},{"$f":"IF(BD164>AD56,AD56-BD164,MIN(-SUM(BU164:$BU164),AD56-BD164))","v":0},null,0,0]
["Leavers","2023-03-01",{"$f":"IF($B165>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B165))+IF(B165<DATE(2020,2,28),0,1)+IF($B165>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B165>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E165+F165+IF(C165=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B165,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C165=1,INPUTS!L$45,IF(C165=0,INPUTS!K$45,IF(C165=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D58)","v":2.9290977171155938E-3},{"$f":"IF(B165>=DATE(2023,2,1),0,IF(E165-D57+D56<0,-(E165-D57+D56),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B165,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,120230837.54318503,null,0,0,0,0,0,0,0,{"$f":"AY165+BO165","v":0},0,0,0,0,2.9290977171131578E-3,2.9290977171131578E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171131578E-3,2.9290977171131578E-3,2.9290977171155938E-3,null,{"$f":"IF(AR165>R57,R57-AR165,MIN(-SUM(BI165:$BU165),R57-AR165))","v":0},{"$f":"IF(AS165>S57,S57-AS165,MIN(-SUM(BJ165:$BU165),S57-AS165))","v":0},{"$f":"IF(AT165>T57,T57-AT165,MIN(-SUM(BK165:$BU165),T57-AT165))","v":0},{"$f":"IF(AU165>U57,U57-AU165,MIN(-SUM(BL165:$BU165),U57-AU165))","v":0},{"$f":"IF(AV165>V57,V57-AV165,MIN(-SUM(BM165:$BU165),V57-AV165))","v":0},{"$f":"IF(AW165>W57,W57-AW165,MIN(-SUM(BN165:$BU165),W57-AW165))","v":0},{"$f":"IF(AX165>X57,X57-AX165,MIN(-SUM(BO165:$BU165),X57-AX165))","v":0},{"$f":"IF(AY165>Y57,Y57-AY165,MIN(-SUM(BP165:$BU165),Y57-AY165))","v":0},{"$f":"IF(AZ165>Z57,Z57-AZ165,MIN(-SUM(BQ165:$BU165),Z57-AZ165))","v":0},{"$f":"IF(BA165>AA57,AA57-BA165,MIN(-SUM(BR165:$BU165),AA57-BA165))","v":0},{"$f":"IF(BB165>AB57,AB57-BB165,MIN(-SUM(BS165:$BU165),AB57-BB165))","v":0},{"$f":"IF(BC165>AC57,AC57-BC165,MIN(-SUM(BT165:$BU165),AC57-BC165))","v":0},{"$f":"IF(BD165>AD57,AD57-BD165,MIN(-SUM(BU165:$BU165),AD57-BD165))","v":0},null,0,0]
["Leavers","2023-02-01",{"$f":"IF($B166>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B166))+IF(B166<DATE(2020,2,28),0,1)+IF($B166>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B166>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E166+F166+IF(C166=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B166,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C166=1,INPUTS!L$45,IF(C166=0,INPUTS!K$45,IF(C166=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D59)","v":2.9290977171155938E-3},{"$f":"IF(B166>=DATE(2023,2,1),0,IF(E166-D58+D57<0,-(E166-D58+D57),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B166,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,119470727.54318503,null,{"$f":"AR166+BH166","v":0},0,0,0,0,0,0,0,0,0,0,0,2.9290977171131417E-3,2.9290977171131417E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171131417E-3,2.9290977171131417E-3,2.9290977171155938E-3,null,{"$f":"IF(AR166>R58,R58-AR166,MIN(-SUM(BI166:$BU166),R58-AR166))","v":0},{"$f":"IF(AS166>S58,S58-AS166,MIN(-SUM(BJ166:$BU166),S58-AS166))","v":0},{"$f":"IF(AT166>T58,T58-AT166,MIN(-SUM(BK166:$BU166),T58-AT166))","v":0},{"$f":"IF(AU166>U58,U58-AU166,MIN(-SUM(BL166:$BU166),U58-AU166))","v":0},{"$f":"IF(AV166>V58,V58-AV166,MIN(-SUM(BM166:$BU166),V58-AV166))","v":0},{"$f":"IF(AW166>W58,W58-AW166,MIN(-SUM(BN166:$BU166),W58-AW166))","v":0},{"$f":"IF(AX166>X58,X58-AX166,MIN(-SUM(BO166:$BU166),X58-AX166))","v":0},{"$f":"IF(AY166>Y58,Y58-AY166,MIN(-SUM(BP166:$BU166),Y58-AY166))","v":0},{"$f":"IF(AZ166>Z58,Z58-AZ166,MIN(-SUM(BQ166:$BU166),Z58-AZ166))","v":0},{"$f":"IF(BA166>AA58,AA58-BA166,MIN(-SUM(BR166:$BU166),AA58-BA166))","v":0},{"$f":"IF(BB166>AB58,AB58-BB166,MIN(-SUM(BS166:$BU166),AB58-BB166))","v":0},{"$f":"IF(BC166>AC58,AC58-BC166,MIN(-SUM(BT166:$BU166),AC58-BC166))","v":0},{"$f":"IF(BD166>AD58,AD58-BD166,MIN(-SUM(BU166:$BU166),AD58-BD166))","v":0},null,0,0]
["Leavers","2023-01-01",{"$f":"IF($B167>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B167))+IF(B167<DATE(2020,2,28),0,1)+IF($B167>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B167>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E167+F167+IF(C167=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B167,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C167=1,INPUTS!L$45,IF(C167=0,INPUTS!K$45,IF(C167=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D60)","v":2.9290977171155938E-3},{"$f":"IF(B167>=DATE(2023,2,1),0,IF(E167-D59+D58<0,-(E167-D59+D58),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B167,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,118776111.54318503,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171131274E-3,2.9290977171131274E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171131274E-3,2.9290977171131274E-3,2.9290977171155938E-3,null,{"$f":"IF(AR167>R59,R59-AR167,MIN(-SUM(BI167:$BU167),R59-AR167))","v":0},{"$f":"IF(AS167>S59,S59-AS167,MIN(-SUM(BJ167:$BU167),S59-AS167))","v":0},{"$f":"IF(AT167>T59,T59-AT167,MIN(-SUM(BK167:$BU167),T59-AT167))","v":0},{"$f":"IF(AU167>U59,U59-AU167,MIN(-SUM(BL167:$BU167),U59-AU167))","v":0},{"$f":"IF(AV167>V59,V59-AV167,MIN(-SUM(BM167:$BU167),V59-AV167))","v":0},{"$f":"IF(AW167>W59,W59-AW167,MIN(-SUM(BN167:$BU167),W59-AW167))","v":0},{"$f":"IF(AX167>X59,X59-AX167,MIN(-SUM(BO167:$BU167),X59-AX167))","v":0},{"$f":"IF(AY167>Y59,Y59-AY167,MIN(-SUM(BP167:$BU167),Y59-AY167))","v":0},{"$f":"IF(AZ167>Z59,Z59-AZ167,MIN(-SUM(BQ167:$BU167),Z59-AZ167))","v":0},{"$f":"IF(BA167>AA59,AA59-BA167,MIN(-SUM(BR167:$BU167),AA59-BA167))","v":0},{"$f":"IF(BB167>AB59,AB59-BB167,MIN(-SUM(BS167:$BU167),AB59-BB167))","v":0},{"$f":"IF(BC167>AC59,AC59-BC167,MIN(-SUM(BT167:$BU167),AC59-BC167))","v":0},{"$f":"IF(BD167>AD59,AD59-BD167,MIN(-SUM(BU167:$BU167),AD59-BD167))","v":0},null,0,0]
["Leavers","2022-12-01",{"$f":"IF($B168>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B168))+IF(B168<DATE(2020,2,28),0,1)+IF($B168>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B168>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E168+F168+IF(C168=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B168,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C168=1,INPUTS!L$45,IF(C168=0,INPUTS!K$45,IF(C168=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D61)","v":2.9290977171155938E-3},{"$f":"IF(B168>=DATE(2023,2,1),0,IF(E168-D60+D59<0,-(E168-D60+D59),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B168,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,117970540.54318503,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171131114E-3,2.9290977171131114E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171131114E-3,2.9290977171131114E-3,2.9290977171155938E-3,null,{"$f":"IF(AR168>R60,R60-AR168,MIN(-SUM(BI168:$BU168),R60-AR168))","v":0},{"$f":"IF(AS168>S60,S60-AS168,MIN(-SUM(BJ168:$BU168),S60-AS168))","v":0},{"$f":"IF(AT168>T60,T60-AT168,MIN(-SUM(BK168:$BU168),T60-AT168))","v":0},{"$f":"IF(AU168>U60,U60-AU168,MIN(-SUM(BL168:$BU168),U60-AU168))","v":0},{"$f":"IF(AV168>V60,V60-AV168,MIN(-SUM(BM168:$BU168),V60-AV168))","v":0},{"$f":"IF(AW168>W60,W60-AW168,MIN(-SUM(BN168:$BU168),W60-AW168))","v":0},{"$f":"IF(AX168>X60,X60-AX168,MIN(-SUM(BO168:$BU168),X60-AX168))","v":0},{"$f":"IF(AY168>Y60,Y60-AY168,MIN(-SUM(BP168:$BU168),Y60-AY168))","v":0},{"$f":"IF(AZ168>Z60,Z60-AZ168,MIN(-SUM(BQ168:$BU168),Z60-AZ168))","v":0},{"$f":"IF(BA168>AA60,AA60-BA168,MIN(-SUM(BR168:$BU168),AA60-BA168))","v":0},{"$f":"IF(BB168>AB60,AB60-BB168,MIN(-SUM(BS168:$BU168),AB60-BB168))","v":0},{"$f":"IF(BC168>AC60,AC60-BC168,MIN(-SUM(BT168:$BU168),AC60-BC168))","v":0},{"$f":"IF(BD168>AD60,AD60-BD168,MIN(-SUM(BU168:$BU168),AD60-BD168))","v":0},null,0,0]
["Leavers","2022-11-01",{"$f":"IF($B169>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B169))+IF(B169<DATE(2020,2,28),0,1)+IF($B169>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B169>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E169+F169+IF(C169=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B169,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C169=1,INPUTS!L$45,IF(C169=0,INPUTS!K$45,IF(C169=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D62)","v":2.9290977171155938E-3},{"$f":"IF(B169>=DATE(2023,2,1),0,IF(E169-D61+D60<0,-(E169-D61+D60),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B169,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,117192581.54318503,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171130945E-3,2.9290977171130945E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171130945E-3,2.9290977171130945E-3,2.9290977171155938E-3,null,{"$f":"IF(AR169>R61,R61-AR169,MIN(-SUM(BI169:$BU169),R61-AR169))","v":0},{"$f":"IF(AS169>S61,S61-AS169,MIN(-SUM(BJ169:$BU169),S61-AS169))","v":0},{"$f":"IF(AT169>T61,T61-AT169,MIN(-SUM(BK169:$BU169),T61-AT169))","v":0},{"$f":"IF(AU169>U61,U61-AU169,MIN(-SUM(BL169:$BU169),U61-AU169))","v":0},{"$f":"IF(AV169>V61,V61-AV169,MIN(-SUM(BM169:$BU169),V61-AV169))","v":0},{"$f":"IF(AW169>W61,W61-AW169,MIN(-SUM(BN169:$BU169),W61-AW169))","v":0},{"$f":"IF(AX169>X61,X61-AX169,MIN(-SUM(BO169:$BU169),X61-AX169))","v":0},{"$f":"IF(AY169>Y61,Y61-AY169,MIN(-SUM(BP169:$BU169),Y61-AY169))","v":0},{"$f":"IF(AZ169>Z61,Z61-AZ169,MIN(-SUM(BQ169:$BU169),Z61-AZ169))","v":0},{"$f":"IF(BA169>AA61,AA61-BA169,MIN(-SUM(BR169:$BU169),AA61-BA169))","v":0},{"$f":"IF(BB169>AB61,AB61-BB169,MIN(-SUM(BS169:$BU169),AB61-BB169))","v":0},{"$f":"IF(BC169>AC61,AC61-BC169,MIN(-SUM(BT169:$BU169),AC61-BC169))","v":0},{"$f":"IF(BD169>AD61,AD61-BD169,MIN(-SUM(BU169:$BU169),AD61-BD169))","v":0},null,0,0]
["Leavers","2022-10-01",{"$f":"IF($B170>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B170))+IF(B170<DATE(2020,2,28),0,1)+IF($B170>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B170>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E170+F170+IF(C170=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B170,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C170=1,INPUTS!L$45,IF(C170=0,INPUTS!K$45,IF(C170=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D63)","v":2.9290977171155938E-3},{"$f":"IF(B170>=DATE(2023,2,1),0,IF(E170-D62+D61<0,-(E170-D62+D61),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B170,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,116328835.54318503,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171130758E-3,2.9290977171130758E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171130758E-3,2.9290977171130758E-3,2.9290977171155938E-3,null,{"$f":"IF(AR170>R62,R62-AR170,MIN(-SUM(BI170:$BU170),R62-AR170))","v":0},{"$f":"IF(AS170>S62,S62-AS170,MIN(-SUM(BJ170:$BU170),S62-AS170))","v":0},{"$f":"IF(AT170>T62,T62-AT170,MIN(-SUM(BK170:$BU170),T62-AT170))","v":0},{"$f":"IF(AU170>U62,U62-AU170,MIN(-SUM(BL170:$BU170),U62-AU170))","v":0},{"$f":"IF(AV170>V62,V62-AV170,MIN(-SUM(BM170:$BU170),V62-AV170))","v":0},{"$f":"IF(AW170>W62,W62-AW170,MIN(-SUM(BN170:$BU170),W62-AW170))","v":0},{"$f":"IF(AX170>X62,X62-AX170,MIN(-SUM(BO170:$BU170),X62-AX170))","v":0},{"$f":"IF(AY170>Y62,Y62-AY170,MIN(-SUM(BP170:$BU170),Y62-AY170))","v":0},{"$f":"IF(AZ170>Z62,Z62-AZ170,MIN(-SUM(BQ170:$BU170),Z62-AZ170))","v":0},{"$f":"IF(BA170>AA62,AA62-BA170,MIN(-SUM(BR170:$BU170),AA62-BA170))","v":0},{"$f":"IF(BB170>AB62,AB62-BB170,MIN(-SUM(BS170:$BU170),AB62-BB170))","v":0},{"$f":"IF(BC170>AC62,AC62-BC170,MIN(-SUM(BT170:$BU170),AC62-BC170))","v":0},{"$f":"IF(BD170>AD62,AD62-BD170,MIN(-SUM(BU170:$BU170),AD62-BD170))","v":0},null,0,0]
["Leavers","2022-09-01",{"$f":"IF($B171>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B171))+IF(B171<DATE(2020,2,28),0,1)+IF($B171>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B171>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E171+F171+IF(C171=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B171,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C171=1,INPUTS!L$45,IF(C171=0,INPUTS!K$45,IF(C171=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D64)","v":2.9290977171155938E-3},{"$f":"IF(B171>=DATE(2023,2,1),0,IF(E171-D63+D62<0,-(E171-D63+D62),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B171,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,115505714.54318503,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171130576E-3,2.9290977171130576E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171130576E-3,2.9290977171130576E-3,2.9290977171155938E-3,null,{"$f":"IF(AR171>R63,R63-AR171,MIN(-SUM(BI171:$BU171),R63-AR171))","v":0},{"$f":"IF(AS171>S63,S63-AS171,MIN(-SUM(BJ171:$BU171),S63-AS171))","v":0},{"$f":"IF(AT171>T63,T63-AT171,MIN(-SUM(BK171:$BU171),T63-AT171))","v":0},{"$f":"IF(AU171>U63,U63-AU171,MIN(-SUM(BL171:$BU171),U63-AU171))","v":0},{"$f":"IF(AV171>V63,V63-AV171,MIN(-SUM(BM171:$BU171),V63-AV171))","v":0},{"$f":"IF(AW171>W63,W63-AW171,MIN(-SUM(BN171:$BU171),W63-AW171))","v":0},{"$f":"IF(AX171>X63,X63-AX171,MIN(-SUM(BO171:$BU171),X63-AX171))","v":0},{"$f":"IF(AY171>Y63,Y63-AY171,MIN(-SUM(BP171:$BU171),Y63-AY171))","v":0},{"$f":"IF(AZ171>Z63,Z63-AZ171,MIN(-SUM(BQ171:$BU171),Z63-AZ171))","v":0},{"$f":"IF(BA171>AA63,AA63-BA171,MIN(-SUM(BR171:$BU171),AA63-BA171))","v":0},{"$f":"IF(BB171>AB63,AB63-BB171,MIN(-SUM(BS171:$BU171),AB63-BB171))","v":0},{"$f":"IF(BC171>AC63,AC63-BC171,MIN(-SUM(BT171:$BU171),AC63-BC171))","v":0},{"$f":"IF(BD171>AD63,AD63-BD171,MIN(-SUM(BU171:$BU171),AD63-BD171))","v":0},null,0,0]
["Leavers","2022-08-01",{"$f":"IF($B172>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B172))+IF(B172<DATE(2020,2,28),0,1)+IF($B172>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B172>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E172+F172+IF(C172=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B172,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C172=1,INPUTS!L$45,IF(C172=0,INPUTS!K$45,IF(C172=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D65)","v":2.9290977171155938E-3},{"$f":"IF(B172>=DATE(2023,2,1),0,IF(E172-D64+D63<0,-(E172-D64+D63),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B172,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,114722282.54318503,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171130407E-3,2.9290977171130407E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171130407E-3,2.9290977171130407E-3,2.9290977171155938E-3,null,{"$f":"IF(AR172>R64,R64-AR172,MIN(-SUM(BI172:$BU172),R64-AR172))","v":0},{"$f":"IF(AS172>S64,S64-AS172,MIN(-SUM(BJ172:$BU172),S64-AS172))","v":0},{"$f":"IF(AT172>T64,T64-AT172,MIN(-SUM(BK172:$BU172),T64-AT172))","v":0},{"$f":"IF(AU172>U64,U64-AU172,MIN(-SUM(BL172:$BU172),U64-AU172))","v":0},{"$f":"IF(AV172>V64,V64-AV172,MIN(-SUM(BM172:$BU172),V64-AV172))","v":0},{"$f":"IF(AW172>W64,W64-AW172,MIN(-SUM(BN172:$BU172),W64-AW172))","v":0},{"$f":"IF(AX172>X64,X64-AX172,MIN(-SUM(BO172:$BU172),X64-AX172))","v":0},{"$f":"IF(AY172>Y64,Y64-AY172,MIN(-SUM(BP172:$BU172),Y64-AY172))","v":0},{"$f":"IF(AZ172>Z64,Z64-AZ172,MIN(-SUM(BQ172:$BU172),Z64-AZ172))","v":0},{"$f":"IF(BA172>AA64,AA64-BA172,MIN(-SUM(BR172:$BU172),AA64-BA172))","v":0},{"$f":"IF(BB172>AB64,AB64-BB172,MIN(-SUM(BS172:$BU172),AB64-BB172))","v":0},{"$f":"IF(BC172>AC64,AC64-BC172,MIN(-SUM(BT172:$BU172),AC64-BC172))","v":0},{"$f":"IF(BD172>AD64,AD64-BD172,MIN(-SUM(BU172:$BU172),AD64-BD172))","v":0},null,0,0]
["Leavers","2022-07-01",{"$f":"IF($B173>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B173))+IF(B173<DATE(2020,2,28),0,1)+IF($B173>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B173>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E173+F173+IF(C173=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B173,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C173=1,INPUTS!L$45,IF(C173=0,INPUTS!K$45,IF(C173=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D66)","v":2.9290977171155938E-3},{"$f":"IF(B173>=DATE(2023,2,1),0,IF(E173-D65+D64<0,-(E173-D65+D64),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B173,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,113750857.54318503,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717113019E-3,2.929097717113019E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717113019E-3,2.929097717113019E-3,2.9290977171155938E-3,null,{"$f":"IF(AR173>R65,R65-AR173,MIN(-SUM(BI173:$BU173),R65-AR173))","v":0},{"$f":"IF(AS173>S65,S65-AS173,MIN(-SUM(BJ173:$BU173),S65-AS173))","v":0},{"$f":"IF(AT173>T65,T65-AT173,MIN(-SUM(BK173:$BU173),T65-AT173))","v":0},{"$f":"IF(AU173>U65,U65-AU173,MIN(-SUM(BL173:$BU173),U65-AU173))","v":0},{"$f":"IF(AV173>V65,V65-AV173,MIN(-SUM(BM173:$BU173),V65-AV173))","v":0},{"$f":"IF(AW173>W65,W65-AW173,MIN(-SUM(BN173:$BU173),W65-AW173))","v":0},{"$f":"IF(AX173>X65,X65-AX173,MIN(-SUM(BO173:$BU173),X65-AX173))","v":0},{"$f":"IF(AY173>Y65,Y65-AY173,MIN(-SUM(BP173:$BU173),Y65-AY173))","v":0},{"$f":"IF(AZ173>Z65,Z65-AZ173,MIN(-SUM(BQ173:$BU173),Z65-AZ173))","v":0},{"$f":"IF(BA173>AA65,AA65-BA173,MIN(-SUM(BR173:$BU173),AA65-BA173))","v":0},{"$f":"IF(BB173>AB65,AB65-BB173,MIN(-SUM(BS173:$BU173),AB65-BB173))","v":0},{"$f":"IF(BC173>AC65,AC65-BC173,MIN(-SUM(BT173:$BU173),AC65-BC173))","v":0},{"$f":"IF(BD173>AD65,AD65-BD173,MIN(-SUM(BU173:$BU173),AD65-BD173))","v":0},null,0,0]
["Leavers","2022-06-01",{"$f":"IF($B174>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B174))+IF(B174<DATE(2020,2,28),0,1)+IF($B174>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B174>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E174+F174+IF(C174=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B174,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C174=1,INPUTS!L$45,IF(C174=0,INPUTS!K$45,IF(C174=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D67)","v":2.9290977171155938E-3},{"$f":"IF(B174>=DATE(2023,2,1),0,IF(E174-D66+D65<0,-(E174-D66+D65),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B174,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,112956167.54318503,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171130008E-3,2.9290977171130008E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171130008E-3,2.9290977171130008E-3,2.9290977171155938E-3,null,{"$f":"IF(AR174>R66,R66-AR174,MIN(-SUM(BI174:$BU174),R66-AR174))","v":0},{"$f":"IF(AS174>S66,S66-AS174,MIN(-SUM(BJ174:$BU174),S66-AS174))","v":0},{"$f":"IF(AT174>T66,T66-AT174,MIN(-SUM(BK174:$BU174),T66-AT174))","v":0},{"$f":"IF(AU174>U66,U66-AU174,MIN(-SUM(BL174:$BU174),U66-AU174))","v":0},{"$f":"IF(AV174>V66,V66-AV174,MIN(-SUM(BM174:$BU174),V66-AV174))","v":0},{"$f":"IF(AW174>W66,W66-AW174,MIN(-SUM(BN174:$BU174),W66-AW174))","v":0},{"$f":"IF(AX174>X66,X66-AX174,MIN(-SUM(BO174:$BU174),X66-AX174))","v":0},{"$f":"IF(AY174>Y66,Y66-AY174,MIN(-SUM(BP174:$BU174),Y66-AY174))","v":0},{"$f":"IF(AZ174>Z66,Z66-AZ174,MIN(-SUM(BQ174:$BU174),Z66-AZ174))","v":0},{"$f":"IF(BA174>AA66,AA66-BA174,MIN(-SUM(BR174:$BU174),AA66-BA174))","v":0},{"$f":"IF(BB174>AB66,AB66-BB174,MIN(-SUM(BS174:$BU174),AB66-BB174))","v":0},{"$f":"IF(BC174>AC66,AC66-BC174,MIN(-SUM(BT174:$BU174),AC66-BC174))","v":0},{"$f":"IF(BD174>AD66,AD66-BD174,MIN(-SUM(BU174:$BU174),AD66-BD174))","v":0},null,0,0]
["Leavers","2022-05-01",{"$f":"IF($B175>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B175))+IF(B175<DATE(2020,2,28),0,1)+IF($B175>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B175>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E175+F175+IF(C175=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B175,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C175=1,INPUTS!L$45,IF(C175=0,INPUTS!K$45,IF(C175=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D68)","v":2.9290977171155938E-3},{"$f":"IF(B175>=DATE(2023,2,1),0,IF(E175-D67+D66<0,-(E175-D67+D66),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B175,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,112196551.54318503,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717112983E-3,2.929097717112983E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717112983E-3,2.929097717112983E-3,2.9290977171155938E-3,null,{"$f":"IF(AR175>R67,R67-AR175,MIN(-SUM(BI175:$BU175),R67-AR175))","v":0},{"$f":"IF(AS175>S67,S67-AS175,MIN(-SUM(BJ175:$BU175),S67-AS175))","v":0},{"$f":"IF(AT175>T67,T67-AT175,MIN(-SUM(BK175:$BU175),T67-AT175))","v":0},{"$f":"IF(AU175>U67,U67-AU175,MIN(-SUM(BL175:$BU175),U67-AU175))","v":0},{"$f":"IF(AV175>V67,V67-AV175,MIN(-SUM(BM175:$BU175),V67-AV175))","v":0},{"$f":"IF(AW175>W67,W67-AW175,MIN(-SUM(BN175:$BU175),W67-AW175))","v":0},{"$f":"IF(AX175>X67,X67-AX175,MIN(-SUM(BO175:$BU175),X67-AX175))","v":0},{"$f":"IF(AY175>Y67,Y67-AY175,MIN(-SUM(BP175:$BU175),Y67-AY175))","v":0},{"$f":"IF(AZ175>Z67,Z67-AZ175,MIN(-SUM(BQ175:$BU175),Z67-AZ175))","v":0},{"$f":"IF(BA175>AA67,AA67-BA175,MIN(-SUM(BR175:$BU175),AA67-BA175))","v":0},{"$f":"IF(BB175>AB67,AB67-BB175,MIN(-SUM(BS175:$BU175),AB67-BB175))","v":0},{"$f":"IF(BC175>AC67,AC67-BC175,MIN(-SUM(BT175:$BU175),AC67-BC175))","v":0},{"$f":"IF(BD175>AD67,AD67-BD175,MIN(-SUM(BU175:$BU175),AD67-BD175))","v":0},null,0,0]
["Leavers","2022-04-01",{"$f":"IF($B176>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B176))+IF(B176<DATE(2020,2,28),0,1)+IF($B176>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B176>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E176+F176+IF(C176=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B176,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C176=1,INPUTS!L$45,IF(C176=0,INPUTS!K$45,IF(C176=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D69)","v":2.9290977171155938E-3},{"$f":"IF(B176>=DATE(2023,2,1),0,IF(E176-D68+D67<0,-(E176-D68+D67),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B176,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,111554728.54318503,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171129678E-3,2.9290977171129678E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171129678E-3,2.9290977171129678E-3,2.9290977171155938E-3,null,{"$f":"IF(AR176>R68,R68-AR176,MIN(-SUM(BI176:$BU176),R68-AR176))","v":0},{"$f":"IF(AS176>S68,S68-AS176,MIN(-SUM(BJ176:$BU176),S68-AS176))","v":0},{"$f":"IF(AT176>T68,T68-AT176,MIN(-SUM(BK176:$BU176),T68-AT176))","v":0},{"$f":"IF(AU176>U68,U68-AU176,MIN(-SUM(BL176:$BU176),U68-AU176))","v":0},{"$f":"IF(AV176>V68,V68-AV176,MIN(-SUM(BM176:$BU176),V68-AV176))","v":0},{"$f":"IF(AW176>W68,W68-AW176,MIN(-SUM(BN176:$BU176),W68-AW176))","v":0},{"$f":"IF(AX176>X68,X68-AX176,MIN(-SUM(BO176:$BU176),X68-AX176))","v":0},{"$f":"IF(AY176>Y68,Y68-AY176,MIN(-SUM(BP176:$BU176),Y68-AY176))","v":0},{"$f":"IF(AZ176>Z68,Z68-AZ176,MIN(-SUM(BQ176:$BU176),Z68-AZ176))","v":0},{"$f":"IF(BA176>AA68,AA68-BA176,MIN(-SUM(BR176:$BU176),AA68-BA176))","v":0},{"$f":"IF(BB176>AB68,AB68-BB176,MIN(-SUM(BS176:$BU176),AB68-BB176))","v":0},{"$f":"IF(BC176>AC68,AC68-BC176,MIN(-SUM(BT176:$BU176),AC68-BC176))","v":0},{"$f":"IF(BD176>AD68,AD68-BD176,MIN(-SUM(BU176:$BU176),AD68-BD176))","v":0},null,0,0]
["Leavers","2022-03-01",{"$f":"IF($B177>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B177))+IF(B177<DATE(2020,2,28),0,1)+IF($B177>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B177>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E177+F177+IF(C177=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B177,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C177=1,INPUTS!L$45,IF(C177=0,INPUTS!K$45,IF(C177=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D70)","v":2.9290977171155938E-3},{"$f":"IF(B177>=DATE(2023,2,1),0,IF(E177-D69+D68<0,-(E177-D69+D68),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B177,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,110787767.54318503,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171129496E-3,2.9290977171129496E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171129496E-3,2.9290977171129496E-3,2.9290977171155938E-3,null,{"$f":"IF(AR177>R69,R69-AR177,MIN(-SUM(BI177:$BU177),R69-AR177))","v":0},{"$f":"IF(AS177>S69,S69-AS177,MIN(-SUM(BJ177:$BU177),S69-AS177))","v":0},{"$f":"IF(AT177>T69,T69-AT177,MIN(-SUM(BK177:$BU177),T69-AT177))","v":0},{"$f":"IF(AU177>U69,U69-AU177,MIN(-SUM(BL177:$BU177),U69-AU177))","v":0},{"$f":"IF(AV177>V69,V69-AV177,MIN(-SUM(BM177:$BU177),V69-AV177))","v":0},{"$f":"IF(AW177>W69,W69-AW177,MIN(-SUM(BN177:$BU177),W69-AW177))","v":0},{"$f":"IF(AX177>X69,X69-AX177,MIN(-SUM(BO177:$BU177),X69-AX177))","v":0},{"$f":"IF(AY177>Y69,Y69-AY177,MIN(-SUM(BP177:$BU177),Y69-AY177))","v":0},{"$f":"IF(AZ177>Z69,Z69-AZ177,MIN(-SUM(BQ177:$BU177),Z69-AZ177))","v":0},{"$f":"IF(BA177>AA69,AA69-BA177,MIN(-SUM(BR177:$BU177),AA69-BA177))","v":0},{"$f":"IF(BB177>AB69,AB69-BB177,MIN(-SUM(BS177:$BU177),AB69-BB177))","v":0},{"$f":"IF(BC177>AC69,AC69-BC177,MIN(-SUM(BT177:$BU177),AC69-BC177))","v":0},{"$f":"IF(BD177>AD69,AD69-BD177,MIN(-SUM(BU177:$BU177),AD69-BD177))","v":0},null,0,0]
["Leavers","2022-02-01",{"$f":"IF($B178>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B178))+IF(B178<DATE(2020,2,28),0,1)+IF($B178>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B178>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E178+F178+IF(C178=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B178,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C178=1,INPUTS!L$45,IF(C178=0,INPUTS!K$45,IF(C178=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D71)","v":2.9290977171155938E-3},{"$f":"IF(B178>=DATE(2023,2,1),0,IF(E178-D70+D69<0,-(E178-D70+D69),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B178,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R70,0,$N70-1,1,$AD$5-$N70+1),OFFSET($R$4,0,$N70-1,1,$AD$5-$N70+1))+0.0001","v":109867042.54318503},null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171129279E-3,2.9290977171129279E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N70,0,$D178*R70*R$4/$P178)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.9290977171129279E-3,2.9290977171129279E-3,2.9290977171155938E-3,null,{"$f":"IF(AR178>R70,R70-AR178,MIN(-SUM(BI178:$BU178),R70-AR178))","v":0},{"$f":"IF(AS178>S70,S70-AS178,MIN(-SUM(BJ178:$BU178),S70-AS178))","v":0},{"$f":"IF(AT178>T70,T70-AT178,MIN(-SUM(BK178:$BU178),T70-AT178))","v":0},{"$f":"IF(AU178>U70,U70-AU178,MIN(-SUM(BL178:$BU178),U70-AU178))","v":0},{"$f":"IF(AV178>V70,V70-AV178,MIN(-SUM(BM178:$BU178),V70-AV178))","v":0},{"$f":"IF(AW178>W70,W70-AW178,MIN(-SUM(BN178:$BU178),W70-AW178))","v":0},{"$f":"IF(AX178>X70,X70-AX178,MIN(-SUM(BO178:$BU178),X70-AX178))","v":0},{"$f":"IF(AY178>Y70,Y70-AY178,MIN(-SUM(BP178:$BU178),Y70-AY178))","v":0},{"$f":"IF(AZ178>Z70,Z70-AZ178,MIN(-SUM(BQ178:$BU178),Z70-AZ178))","v":0},{"$f":"IF(BA178>AA70,AA70-BA178,MIN(-SUM(BR178:$BU178),AA70-BA178))","v":0},{"$f":"IF(BB178>AB70,AB70-BB178,MIN(-SUM(BS178:$BU178),AB70-BB178))","v":0},{"$f":"IF(BC178>AC70,AC70-BC178,MIN(-SUM(BT178:$BU178),AC70-BC178))","v":0},{"$f":"IF(BD178>AD70,AD70-BD178,MIN(-SUM(BU178:$BU178),AD70-BD178))","v":0},null,0,0]
["Leavers",{"$f":"B71","v":"2022-01-01"},{"$f":"IF($B179>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B179))+IF(B179<DATE(2020,2,28),0,1)+IF($B179>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B179>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E179+F179+IF(C179=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B179,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C179=1,INPUTS!L$45,IF(C179=0,INPUTS!K$45,IF(C179=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D72)","v":2.9290977171155938E-3},{"$f":"IF(B179>=DATE(2023,2,1),0,IF(E179-D71+D70<0,-(E179-D71+D70),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B179,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D179","v":2.9290977171155938E-3},null,null,null,null,null,109169384.54318503,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717112911E-3,{"$f":"SUM(R179:AD179)","v":2.929097717112911E-3},{"$f":"D179","v":2.9290977171155938E-3},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717112911E-3,{"$f":"SUM(AR179:BD179)","v":2.929097717112911E-3},{"$f":"D179","v":2.9290977171155938E-3},null,{"$f":"IF(AR179>R71,R71-AR179,MIN(-SUM(BI179:$BU179),R71-AR179))","v":0},{"$f":"IF(AS179>S71,S71-AS179,MIN(-SUM(BJ179:$BU179),S71-AS179))","v":0},{"$f":"IF(AT179>T71,T71-AT179,MIN(-SUM(BK179:$BU179),T71-AT179))","v":0},{"$f":"IF(AU179>U71,U71-AU179,MIN(-SUM(BL179:$BU179),U71-AU179))","v":0},{"$f":"IF(AV179>V71,V71-AV179,MIN(-SUM(BM179:$BU179),V71-AV179))","v":0},{"$f":"IF(AW179>W71,W71-AW179,MIN(-SUM(BN179:$BU179),W71-AW179))","v":0},{"$f":"IF(AX179>X71,X71-AX179,MIN(-SUM(BO179:$BU179),X71-AX179))","v":0},{"$f":"IF(AY179>Y71,Y71-AY179,MIN(-SUM(BP179:$BU179),Y71-AY179))","v":0},{"$f":"IF(AZ179>Z71,Z71-AZ179,MIN(-SUM(BQ179:$BU179),Z71-AZ179))","v":0},{"$f":"IF(BA179>AA71,AA71-BA179,MIN(-SUM(BR179:$BU179),AA71-BA179))","v":0},{"$f":"IF(BB179>AB71,AB71-BB179,MIN(-SUM(BS179:$BU179),AB71-BB179))","v":0},{"$f":"IF(BC179>AC71,AC71-BC179,MIN(-SUM(BT179:$BU179),AC71-BC179))","v":0},{"$f":"IF(BD179>AD71,AD71-BD179,MIN(-SUM(BU179:$BU179),AD71-BD179))","v":0},null,{"$f":"SUM(BH179:BT179)","v":0},0]
["Leavers","2021-12-01",{"$f":"IF($B180>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B180))+IF(B180<DATE(2020,2,28),0,1)+IF($B180>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B180>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E180+F180+IF(C180=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B180,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C180=1,INPUTS!L$45,IF(C180=0,INPUTS!K$45,IF(C180=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D73)","v":2.9290977171155938E-3},{"$f":"IF(B180>=DATE(2023,2,1),0,IF(E180-D72+D71<0,-(E180-D72+D71),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B180,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,108119088.54318501,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128846E-3,2.9290977171128846E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128846E-3,2.9290977171128846E-3,2.9290977171155938E-3,null,{"$f":"IF(AR180>R72,R72-AR180,MIN(-SUM(BI180:$BU180),R72-AR180))","v":0},{"$f":"IF(AS180>S72,S72-AS180,MIN(-SUM(BJ180:$BU180),S72-AS180))","v":0},{"$f":"IF(AT180>T72,T72-AT180,MIN(-SUM(BK180:$BU180),T72-AT180))","v":0},{"$f":"IF(AU180>U72,U72-AU180,MIN(-SUM(BL180:$BU180),U72-AU180))","v":0},{"$f":"IF(AV180>V72,V72-AV180,MIN(-SUM(BM180:$BU180),V72-AV180))","v":0},{"$f":"IF(AW180>W72,W72-AW180,MIN(-SUM(BN180:$BU180),W72-AW180))","v":0},{"$f":"IF(AX180>X72,X72-AX180,MIN(-SUM(BO180:$BU180),X72-AX180))","v":0},{"$f":"IF(AY180>Y72,Y72-AY180,MIN(-SUM(BP180:$BU180),Y72-AY180))","v":0},{"$f":"IF(AZ180>Z72,Z72-AZ180,MIN(-SUM(BQ180:$BU180),Z72-AZ180))","v":0},{"$f":"IF(BA180>AA72,AA72-BA180,MIN(-SUM(BR180:$BU180),AA72-BA180))","v":0},{"$f":"IF(BB180>AB72,AB72-BB180,MIN(-SUM(BS180:$BU180),AB72-BB180))","v":0},{"$f":"IF(BC180>AC72,AC72-BC180,MIN(-SUM(BT180:$BU180),AC72-BC180))","v":0},{"$f":"IF(BD180>AD72,AD72-BD180,MIN(-SUM(BU180:$BU180),AD72-BD180))","v":0},null,0,0]
["Leavers","2021-11-01",{"$f":"IF($B181>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B181))+IF(B181<DATE(2020,2,28),0,1)+IF($B181>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B181>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E181+F181+IF(C181=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B181,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C181=1,INPUTS!L$45,IF(C181=0,INPUTS!K$45,IF(C181=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D74)","v":2.9290977171155938E-3},{"$f":"IF(B181>=DATE(2023,2,1),0,IF(E181-D73+D72<0,-(E181-D73+D72),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B181,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,108119088.58126329,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128846E-3,2.9290977171128846E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128846E-3,2.9290977171128846E-3,2.9290977171155938E-3,null,{"$f":"IF(AR181>R73,R73-AR181,MIN(-SUM(BI181:$BU181),R73-AR181))","v":0},{"$f":"IF(AS181>S73,S73-AS181,MIN(-SUM(BJ181:$BU181),S73-AS181))","v":0},{"$f":"IF(AT181>T73,T73-AT181,MIN(-SUM(BK181:$BU181),T73-AT181))","v":0},{"$f":"IF(AU181>U73,U73-AU181,MIN(-SUM(BL181:$BU181),U73-AU181))","v":0},{"$f":"IF(AV181>V73,V73-AV181,MIN(-SUM(BM181:$BU181),V73-AV181))","v":0},{"$f":"IF(AW181>W73,W73-AW181,MIN(-SUM(BN181:$BU181),W73-AW181))","v":0},{"$f":"IF(AX181>X73,X73-AX181,MIN(-SUM(BO181:$BU181),X73-AX181))","v":0},{"$f":"IF(AY181>Y73,Y73-AY181,MIN(-SUM(BP181:$BU181),Y73-AY181))","v":0},{"$f":"IF(AZ181>Z73,Z73-AZ181,MIN(-SUM(BQ181:$BU181),Z73-AZ181))","v":0},{"$f":"IF(BA181>AA73,AA73-BA181,MIN(-SUM(BR181:$BU181),AA73-BA181))","v":0},{"$f":"IF(BB181>AB73,AB73-BB181,MIN(-SUM(BS181:$BU181),AB73-BB181))","v":0},{"$f":"IF(BC181>AC73,AC73-BC181,MIN(-SUM(BT181:$BU181),AC73-BC181))","v":0},{"$f":"IF(BD181>AD73,AD73-BD181,MIN(-SUM(BU181:$BU181),AD73-BD181))","v":0},null,0,0]
["Leavers","2021-10-01",{"$f":"IF($B182>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B182))+IF(B182<DATE(2020,2,28),0,1)+IF($B182>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B182>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E182+F182+IF(C182=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B182,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C182=1,INPUTS!L$45,IF(C182=0,INPUTS!K$45,IF(C182=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D75)","v":2.9290977171155938E-3},{"$f":"IF(B182>=DATE(2023,2,1),0,IF(E182-D74+D73<0,-(E182-D74+D73),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B182,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,108038241.58126329,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128828E-3,2.9290977171128828E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128828E-3,2.9290977171128828E-3,2.9290977171155938E-3,null,{"$f":"IF(AR182>R74,R74-AR182,MIN(-SUM(BI182:$BU182),R74-AR182))","v":0},{"$f":"IF(AS182>S74,S74-AS182,MIN(-SUM(BJ182:$BU182),S74-AS182))","v":0},{"$f":"IF(AT182>T74,T74-AT182,MIN(-SUM(BK182:$BU182),T74-AT182))","v":0},{"$f":"IF(AU182>U74,U74-AU182,MIN(-SUM(BL182:$BU182),U74-AU182))","v":0},{"$f":"IF(AV182>V74,V74-AV182,MIN(-SUM(BM182:$BU182),V74-AV182))","v":0},{"$f":"IF(AW182>W74,W74-AW182,MIN(-SUM(BN182:$BU182),W74-AW182))","v":0},{"$f":"IF(AX182>X74,X74-AX182,MIN(-SUM(BO182:$BU182),X74-AX182))","v":0},{"$f":"IF(AY182>Y74,Y74-AY182,MIN(-SUM(BP182:$BU182),Y74-AY182))","v":0},{"$f":"IF(AZ182>Z74,Z74-AZ182,MIN(-SUM(BQ182:$BU182),Z74-AZ182))","v":0},{"$f":"IF(BA182>AA74,AA74-BA182,MIN(-SUM(BR182:$BU182),AA74-BA182))","v":0},{"$f":"IF(BB182>AB74,AB74-BB182,MIN(-SUM(BS182:$BU182),AB74-BB182))","v":0},{"$f":"IF(BC182>AC74,AC74-BC182,MIN(-SUM(BT182:$BU182),AC74-BC182))","v":0},{"$f":"IF(BD182>AD74,AD74-BD182,MIN(-SUM(BU182:$BU182),AD74-BD182))","v":0},null,0,0]
["Leavers","2021-09-01",{"$f":"IF($B183>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B183))+IF(B183<DATE(2020,2,28),0,1)+IF($B183>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B183>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E183+F183+IF(C183=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B183,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C183=1,INPUTS!L$45,IF(C183=0,INPUTS!K$45,IF(C183=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D76)","v":2.9290977171155938E-3},{"$f":"IF(B183>=DATE(2023,2,1),0,IF(E183-D75+D74<0,-(E183-D75+D74),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B183,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,107918290.58126329,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128798E-3,2.9290977171128798E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128798E-3,2.9290977171128798E-3,2.9290977171155938E-3,null,{"$f":"IF(AR183>R75,R75-AR183,MIN(-SUM(BI183:$BU183),R75-AR183))","v":0},{"$f":"IF(AS183>S75,S75-AS183,MIN(-SUM(BJ183:$BU183),S75-AS183))","v":0},{"$f":"IF(AT183>T75,T75-AT183,MIN(-SUM(BK183:$BU183),T75-AT183))","v":0},{"$f":"IF(AU183>U75,U75-AU183,MIN(-SUM(BL183:$BU183),U75-AU183))","v":0},{"$f":"IF(AV183>V75,V75-AV183,MIN(-SUM(BM183:$BU183),V75-AV183))","v":0},{"$f":"IF(AW183>W75,W75-AW183,MIN(-SUM(BN183:$BU183),W75-AW183))","v":0},{"$f":"IF(AX183>X75,X75-AX183,MIN(-SUM(BO183:$BU183),X75-AX183))","v":0},{"$f":"IF(AY183>Y75,Y75-AY183,MIN(-SUM(BP183:$BU183),Y75-AY183))","v":0},{"$f":"IF(AZ183>Z75,Z75-AZ183,MIN(-SUM(BQ183:$BU183),Z75-AZ183))","v":0},{"$f":"IF(BA183>AA75,AA75-BA183,MIN(-SUM(BR183:$BU183),AA75-BA183))","v":0},{"$f":"IF(BB183>AB75,AB75-BB183,MIN(-SUM(BS183:$BU183),AB75-BB183))","v":0},{"$f":"IF(BC183>AC75,AC75-BC183,MIN(-SUM(BT183:$BU183),AC75-BC183))","v":0},{"$f":"IF(BD183>AD75,AD75-BD183,MIN(-SUM(BU183:$BU183),AD75-BD183))","v":0},null,0,0]
["Leavers","2021-08-01",{"$f":"IF($B184>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B184))+IF(B184<DATE(2020,2,28),0,1)+IF($B184>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B184>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E184+F184+IF(C184=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B184,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C184=1,INPUTS!L$45,IF(C184=0,INPUTS!K$45,IF(C184=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D77)","v":2.9290977171155938E-3},{"$f":"IF(B184>=DATE(2023,2,1),0,IF(E184-D76+D75<0,-(E184-D76+D75),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B184,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,107809636.58126329,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128768E-3,2.9290977171128768E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128768E-3,2.9290977171128768E-3,2.9290977171155938E-3,null,{"$f":"IF(AR184>R76,R76-AR184,MIN(-SUM(BI184:$BU184),R76-AR184))","v":0},{"$f":"IF(AS184>S76,S76-AS184,MIN(-SUM(BJ184:$BU184),S76-AS184))","v":0},{"$f":"IF(AT184>T76,T76-AT184,MIN(-SUM(BK184:$BU184),T76-AT184))","v":0},{"$f":"IF(AU184>U76,U76-AU184,MIN(-SUM(BL184:$BU184),U76-AU184))","v":0},{"$f":"IF(AV184>V76,V76-AV184,MIN(-SUM(BM184:$BU184),V76-AV184))","v":0},{"$f":"IF(AW184>W76,W76-AW184,MIN(-SUM(BN184:$BU184),W76-AW184))","v":0},{"$f":"IF(AX184>X76,X76-AX184,MIN(-SUM(BO184:$BU184),X76-AX184))","v":0},{"$f":"IF(AY184>Y76,Y76-AY184,MIN(-SUM(BP184:$BU184),Y76-AY184))","v":0},{"$f":"IF(AZ184>Z76,Z76-AZ184,MIN(-SUM(BQ184:$BU184),Z76-AZ184))","v":0},{"$f":"IF(BA184>AA76,AA76-BA184,MIN(-SUM(BR184:$BU184),AA76-BA184))","v":0},{"$f":"IF(BB184>AB76,AB76-BB184,MIN(-SUM(BS184:$BU184),AB76-BB184))","v":0},{"$f":"IF(BC184>AC76,AC76-BC184,MIN(-SUM(BT184:$BU184),AC76-BC184))","v":0},{"$f":"IF(BD184>AD76,AD76-BD184,MIN(-SUM(BU184:$BU184),AD76-BD184))","v":0},null,0,0]
["Leavers","2021-07-01",{"$f":"IF($B185>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B185))+IF(B185<DATE(2020,2,28),0,1)+IF($B185>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B185>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E185+F185+IF(C185=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B185,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C185=1,INPUTS!L$45,IF(C185=0,INPUTS!K$45,IF(C185=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D78)","v":2.9290977171155938E-3},{"$f":"IF(B185>=DATE(2023,2,1),0,IF(E185-D77+D76<0,-(E185-D77+D76),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B185,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,107665947.58126329,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128737E-3,2.9290977171128737E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128737E-3,2.9290977171128737E-3,2.9290977171155938E-3,null,{"$f":"IF(AR185>R77,R77-AR185,MIN(-SUM(BI185:$BU185),R77-AR185))","v":0},{"$f":"IF(AS185>S77,S77-AS185,MIN(-SUM(BJ185:$BU185),S77-AS185))","v":0},{"$f":"IF(AT185>T77,T77-AT185,MIN(-SUM(BK185:$BU185),T77-AT185))","v":0},{"$f":"IF(AU185>U77,U77-AU185,MIN(-SUM(BL185:$BU185),U77-AU185))","v":0},{"$f":"IF(AV185>V77,V77-AV185,MIN(-SUM(BM185:$BU185),V77-AV185))","v":0},{"$f":"IF(AW185>W77,W77-AW185,MIN(-SUM(BN185:$BU185),W77-AW185))","v":0},{"$f":"IF(AX185>X77,X77-AX185,MIN(-SUM(BO185:$BU185),X77-AX185))","v":0},{"$f":"IF(AY185>Y77,Y77-AY185,MIN(-SUM(BP185:$BU185),Y77-AY185))","v":0},{"$f":"IF(AZ185>Z77,Z77-AZ185,MIN(-SUM(BQ185:$BU185),Z77-AZ185))","v":0},{"$f":"IF(BA185>AA77,AA77-BA185,MIN(-SUM(BR185:$BU185),AA77-BA185))","v":0},{"$f":"IF(BB185>AB77,AB77-BB185,MIN(-SUM(BS185:$BU185),AB77-BB185))","v":0},{"$f":"IF(BC185>AC77,AC77-BC185,MIN(-SUM(BT185:$BU185),AC77-BC185))","v":0},{"$f":"IF(BD185>AD77,AD77-BD185,MIN(-SUM(BU185:$BU185),AD77-BD185))","v":0},null,0,0]
["Leavers","2021-06-01",{"$f":"IF($B186>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B186))+IF(B186<DATE(2020,2,28),0,1)+IF($B186>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B186>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E186+F186+IF(C186=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B186,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C186=1,INPUTS!L$45,IF(C186=0,INPUTS!K$45,IF(C186=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D79)","v":2.9290977171155938E-3},{"$f":"IF(B186>=DATE(2023,2,1),0,IF(E186-D78+D77<0,-(E186-D78+D77),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B186,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,107476420.58126329,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128685E-3,2.9290977171128685E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128685E-3,2.9290977171128685E-3,2.9290977171155938E-3,null,{"$f":"IF(AR186>R78,R78-AR186,MIN(-SUM(BI186:$BU186),R78-AR186))","v":0},{"$f":"IF(AS186>S78,S78-AS186,MIN(-SUM(BJ186:$BU186),S78-AS186))","v":0},{"$f":"IF(AT186>T78,T78-AT186,MIN(-SUM(BK186:$BU186),T78-AT186))","v":0},{"$f":"IF(AU186>U78,U78-AU186,MIN(-SUM(BL186:$BU186),U78-AU186))","v":0},{"$f":"IF(AV186>V78,V78-AV186,MIN(-SUM(BM186:$BU186),V78-AV186))","v":0},{"$f":"IF(AW186>W78,W78-AW186,MIN(-SUM(BN186:$BU186),W78-AW186))","v":0},{"$f":"IF(AX186>X78,X78-AX186,MIN(-SUM(BO186:$BU186),X78-AX186))","v":0},{"$f":"IF(AY186>Y78,Y78-AY186,MIN(-SUM(BP186:$BU186),Y78-AY186))","v":0},{"$f":"IF(AZ186>Z78,Z78-AZ186,MIN(-SUM(BQ186:$BU186),Z78-AZ186))","v":0},{"$f":"IF(BA186>AA78,AA78-BA186,MIN(-SUM(BR186:$BU186),AA78-BA186))","v":0},{"$f":"IF(BB186>AB78,AB78-BB186,MIN(-SUM(BS186:$BU186),AB78-BB186))","v":0},{"$f":"IF(BC186>AC78,AC78-BC186,MIN(-SUM(BT186:$BU186),AC78-BC186))","v":0},{"$f":"IF(BD186>AD78,AD78-BD186,MIN(-SUM(BU186:$BU186),AD78-BD186))","v":0},null,0,0]
["Leavers","2021-05-01",{"$f":"IF($B187>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B187))+IF(B187<DATE(2020,2,28),0,1)+IF($B187>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B187>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E187+F187+IF(C187=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B187,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C187=1,INPUTS!L$45,IF(C187=0,INPUTS!K$45,IF(C187=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D80)","v":2.9290977171155938E-3},{"$f":"IF(B187>=DATE(2023,2,1),0,IF(E187-D79+D78<0,-(E187-D79+D78),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B187,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,107152720.58126329,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128607E-3,2.9290977171128607E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128607E-3,2.9290977171128607E-3,2.9290977171155938E-3,null,{"$f":"IF(AR187>R79,R79-AR187,MIN(-SUM(BI187:$BU187),R79-AR187))","v":0},{"$f":"IF(AS187>S79,S79-AS187,MIN(-SUM(BJ187:$BU187),S79-AS187))","v":0},{"$f":"IF(AT187>T79,T79-AT187,MIN(-SUM(BK187:$BU187),T79-AT187))","v":0},{"$f":"IF(AU187>U79,U79-AU187,MIN(-SUM(BL187:$BU187),U79-AU187))","v":0},{"$f":"IF(AV187>V79,V79-AV187,MIN(-SUM(BM187:$BU187),V79-AV187))","v":0},{"$f":"IF(AW187>W79,W79-AW187,MIN(-SUM(BN187:$BU187),W79-AW187))","v":0},{"$f":"IF(AX187>X79,X79-AX187,MIN(-SUM(BO187:$BU187),X79-AX187))","v":0},{"$f":"IF(AY187>Y79,Y79-AY187,MIN(-SUM(BP187:$BU187),Y79-AY187))","v":0},{"$f":"IF(AZ187>Z79,Z79-AZ187,MIN(-SUM(BQ187:$BU187),Z79-AZ187))","v":0},{"$f":"IF(BA187>AA79,AA79-BA187,MIN(-SUM(BR187:$BU187),AA79-BA187))","v":0},{"$f":"IF(BB187>AB79,AB79-BB187,MIN(-SUM(BS187:$BU187),AB79-BB187))","v":0},{"$f":"IF(BC187>AC79,AC79-BC187,MIN(-SUM(BT187:$BU187),AC79-BC187))","v":0},{"$f":"IF(BD187>AD79,AD79-BD187,MIN(-SUM(BU187:$BU187),AD79-BD187))","v":0},null,0,0]
["Leavers","2021-04-01",{"$f":"IF($B188>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B188))+IF(B188<DATE(2020,2,28),0,1)+IF($B188>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B188>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E188+F188+IF(C188=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B188,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C188=1,INPUTS!L$45,IF(C188=0,INPUTS!K$45,IF(C188=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D81)","v":2.9290977171155938E-3},{"$f":"IF(B188>=DATE(2023,2,1),0,IF(E188-D80+D79<0,-(E188-D80+D79),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B188,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,106544190.58126329,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128442E-3,2.9290977171128442E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128442E-3,2.9290977171128442E-3,2.9290977171155938E-3,null,{"$f":"IF(AR188>R80,R80-AR188,MIN(-SUM(BI188:$BU188),R80-AR188))","v":0},{"$f":"IF(AS188>S80,S80-AS188,MIN(-SUM(BJ188:$BU188),S80-AS188))","v":0},{"$f":"IF(AT188>T80,T80-AT188,MIN(-SUM(BK188:$BU188),T80-AT188))","v":0},{"$f":"IF(AU188>U80,U80-AU188,MIN(-SUM(BL188:$BU188),U80-AU188))","v":0},{"$f":"IF(AV188>V80,V80-AV188,MIN(-SUM(BM188:$BU188),V80-AV188))","v":0},{"$f":"IF(AW188>W80,W80-AW188,MIN(-SUM(BN188:$BU188),W80-AW188))","v":0},{"$f":"IF(AX188>X80,X80-AX188,MIN(-SUM(BO188:$BU188),X80-AX188))","v":0},{"$f":"IF(AY188>Y80,Y80-AY188,MIN(-SUM(BP188:$BU188),Y80-AY188))","v":0},{"$f":"IF(AZ188>Z80,Z80-AZ188,MIN(-SUM(BQ188:$BU188),Z80-AZ188))","v":0},{"$f":"IF(BA188>AA80,AA80-BA188,MIN(-SUM(BR188:$BU188),AA80-BA188))","v":0},{"$f":"IF(BB188>AB80,AB80-BB188,MIN(-SUM(BS188:$BU188),AB80-BB188))","v":0},{"$f":"IF(BC188>AC80,AC80-BC188,MIN(-SUM(BT188:$BU188),AC80-BC188))","v":0},{"$f":"IF(BD188>AD80,AD80-BD188,MIN(-SUM(BU188:$BU188),AD80-BD188))","v":0},null,0,0]
["Leavers","2021-03-01",{"$f":"IF($B189>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B189))+IF(B189<DATE(2020,2,28),0,1)+IF($B189>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B189>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E189+F189+IF(C189=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B189,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C189=1,INPUTS!L$45,IF(C189=0,INPUTS!K$45,IF(C189=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D82)","v":2.9290977171155938E-3},{"$f":"IF(B189>=DATE(2023,2,1),0,IF(E189-D81+D80<0,-(E189-D81+D80),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B189,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,106049189.58126329,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128317E-3,2.9290977171128317E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171128317E-3,2.9290977171128317E-3,2.9290977171155938E-3,null,{"$f":"IF(AR189>R81,R81-AR189,MIN(-SUM(BI189:$BU189),R81-AR189))","v":0},{"$f":"IF(AS189>S81,S81-AS189,MIN(-SUM(BJ189:$BU189),S81-AS189))","v":0},{"$f":"IF(AT189>T81,T81-AT189,MIN(-SUM(BK189:$BU189),T81-AT189))","v":0},{"$f":"IF(AU189>U81,U81-AU189,MIN(-SUM(BL189:$BU189),U81-AU189))","v":0},{"$f":"IF(AV189>V81,V81-AV189,MIN(-SUM(BM189:$BU189),V81-AV189))","v":0},{"$f":"IF(AW189>W81,W81-AW189,MIN(-SUM(BN189:$BU189),W81-AW189))","v":0},{"$f":"IF(AX189>X81,X81-AX189,MIN(-SUM(BO189:$BU189),X81-AX189))","v":0},{"$f":"IF(AY189>Y81,Y81-AY189,MIN(-SUM(BP189:$BU189),Y81-AY189))","v":0},{"$f":"IF(AZ189>Z81,Z81-AZ189,MIN(-SUM(BQ189:$BU189),Z81-AZ189))","v":0},{"$f":"IF(BA189>AA81,AA81-BA189,MIN(-SUM(BR189:$BU189),AA81-BA189))","v":0},{"$f":"IF(BB189>AB81,AB81-BB189,MIN(-SUM(BS189:$BU189),AB81-BB189))","v":0},{"$f":"IF(BC189>AC81,AC81-BC189,MIN(-SUM(BT189:$BU189),AC81-BC189))","v":0},{"$f":"IF(BD189>AD81,AD81-BD189,MIN(-SUM(BU189:$BU189),AD81-BD189))","v":0},null,0,0]
["Leavers","2021-02-01",{"$f":"IF($B190>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B190))+IF(B190<DATE(2020,2,28),0,1)+IF($B190>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B190>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E190+F190+IF(C190=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B190,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C190=1,INPUTS!L$45,IF(C190=0,INPUTS!K$45,IF(C190=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D83)","v":2.9290977171155938E-3},{"$f":"IF(B190>=DATE(2023,2,1),0,IF(E190-D82+D81<0,-(E190-D82+D81),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B190,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,104057559.96958756,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171127796E-3,2.9290977171127796E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171127796E-3,2.9290977171127796E-3,2.9290977171155938E-3,null,{"$f":"IF(AR190>R82,R82-AR190,MIN(-SUM(BI190:$BU190),R82-AR190))","v":0},{"$f":"IF(AS190>S82,S82-AS190,MIN(-SUM(BJ190:$BU190),S82-AS190))","v":0},{"$f":"IF(AT190>T82,T82-AT190,MIN(-SUM(BK190:$BU190),T82-AT190))","v":0},{"$f":"IF(AU190>U82,U82-AU190,MIN(-SUM(BL190:$BU190),U82-AU190))","v":0},{"$f":"IF(AV190>V82,V82-AV190,MIN(-SUM(BM190:$BU190),V82-AV190))","v":0},{"$f":"IF(AW190>W82,W82-AW190,MIN(-SUM(BN190:$BU190),W82-AW190))","v":0},{"$f":"IF(AX190>X82,X82-AX190,MIN(-SUM(BO190:$BU190),X82-AX190))","v":0},{"$f":"IF(AY190>Y82,Y82-AY190,MIN(-SUM(BP190:$BU190),Y82-AY190))","v":0},{"$f":"IF(AZ190>Z82,Z82-AZ190,MIN(-SUM(BQ190:$BU190),Z82-AZ190))","v":0},{"$f":"IF(BA190>AA82,AA82-BA190,MIN(-SUM(BR190:$BU190),AA82-BA190))","v":0},{"$f":"IF(BB190>AB82,AB82-BB190,MIN(-SUM(BS190:$BU190),AB82-BB190))","v":0},{"$f":"IF(BC190>AC82,AC82-BC190,MIN(-SUM(BT190:$BU190),AC82-BC190))","v":0},{"$f":"IF(BD190>AD82,AD82-BD190,MIN(-SUM(BU190:$BU190),AD82-BD190))","v":0},null,0,0]
["Leavers","2021-01-01",{"$f":"IF($B191>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B191))+IF(B191<DATE(2020,2,28),0,1)+IF($B191>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B191>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E191+F191+IF(C191=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B191,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C191=1,INPUTS!L$45,IF(C191=0,INPUTS!K$45,IF(C191=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D84)","v":2.9290977171155938E-3},{"$f":"IF(B191>=DATE(2023,2,1),0,IF(E191-D83+D82<0,-(E191-D83+D82),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B191,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,102914666.93146826,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717112748E-3,2.929097717112748E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717112748E-3,2.929097717112748E-3,2.9290977171155938E-3,null,{"$f":"IF(AR191>R83,R83-AR191,MIN(-SUM(BI191:$BU191),R83-AR191))","v":0},{"$f":"IF(AS191>S83,S83-AS191,MIN(-SUM(BJ191:$BU191),S83-AS191))","v":0},{"$f":"IF(AT191>T83,T83-AT191,MIN(-SUM(BK191:$BU191),T83-AT191))","v":0},{"$f":"IF(AU191>U83,U83-AU191,MIN(-SUM(BL191:$BU191),U83-AU191))","v":0},{"$f":"IF(AV191>V83,V83-AV191,MIN(-SUM(BM191:$BU191),V83-AV191))","v":0},{"$f":"IF(AW191>W83,W83-AW191,MIN(-SUM(BN191:$BU191),W83-AW191))","v":0},{"$f":"IF(AX191>X83,X83-AX191,MIN(-SUM(BO191:$BU191),X83-AX191))","v":0},{"$f":"IF(AY191>Y83,Y83-AY191,MIN(-SUM(BP191:$BU191),Y83-AY191))","v":0},{"$f":"IF(AZ191>Z83,Z83-AZ191,MIN(-SUM(BQ191:$BU191),Z83-AZ191))","v":0},{"$f":"IF(BA191>AA83,AA83-BA191,MIN(-SUM(BR191:$BU191),AA83-BA191))","v":0},{"$f":"IF(BB191>AB83,AB83-BB191,MIN(-SUM(BS191:$BU191),AB83-BB191))","v":0},{"$f":"IF(BC191>AC83,AC83-BC191,MIN(-SUM(BT191:$BU191),AC83-BC191))","v":0},{"$f":"IF(BD191>AD83,AD83-BD191,MIN(-SUM(BU191:$BU191),AD83-BD191))","v":0},null,0,0]
["Leavers","2020-12-01",{"$f":"IF($B192>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B192))+IF(B192<DATE(2020,2,28),0,1)+IF($B192>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B192>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E192+F192+IF(C192=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B192,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C192=1,INPUTS!L$45,IF(C192=0,INPUTS!K$45,IF(C192=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D85)","v":2.9290977171155938E-3},{"$f":"IF(B192>=DATE(2023,2,1),0,IF(E192-D84+D83<0,-(E192-D84+D83),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B192,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,101033154.29047988,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171126946E-3,2.9290977171126946E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171126946E-3,2.9290977171126946E-3,2.9290977171155938E-3,null,{"$f":"IF(AR192>R84,R84-AR192,MIN(-SUM(BI192:$BU192),R84-AR192))","v":0},{"$f":"IF(AS192>S84,S84-AS192,MIN(-SUM(BJ192:$BU192),S84-AS192))","v":0},{"$f":"IF(AT192>T84,T84-AT192,MIN(-SUM(BK192:$BU192),T84-AT192))","v":0},{"$f":"IF(AU192>U84,U84-AU192,MIN(-SUM(BL192:$BU192),U84-AU192))","v":0},{"$f":"IF(AV192>V84,V84-AV192,MIN(-SUM(BM192:$BU192),V84-AV192))","v":0},{"$f":"IF(AW192>W84,W84-AW192,MIN(-SUM(BN192:$BU192),W84-AW192))","v":0},{"$f":"IF(AX192>X84,X84-AX192,MIN(-SUM(BO192:$BU192),X84-AX192))","v":0},{"$f":"IF(AY192>Y84,Y84-AY192,MIN(-SUM(BP192:$BU192),Y84-AY192))","v":0},{"$f":"IF(AZ192>Z84,Z84-AZ192,MIN(-SUM(BQ192:$BU192),Z84-AZ192))","v":0},{"$f":"IF(BA192>AA84,AA84-BA192,MIN(-SUM(BR192:$BU192),AA84-BA192))","v":0},{"$f":"IF(BB192>AB84,AB84-BB192,MIN(-SUM(BS192:$BU192),AB84-BB192))","v":0},{"$f":"IF(BC192>AC84,AC84-BC192,MIN(-SUM(BT192:$BU192),AC84-BC192))","v":0},{"$f":"IF(BD192>AD84,AD84-BD192,MIN(-SUM(BU192:$BU192),AD84-BD192))","v":0},null,0,0]
["Leavers","2020-11-01",{"$f":"IF($B193>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B193))+IF(B193<DATE(2020,2,28),0,1)+IF($B193>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B193>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E193+F193+IF(C193=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B193,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2258.9999999997444},{"$f":"IF(C193=1,INPUTS!L$45,IF(C193=0,INPUTS!K$45,IF(C193=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D86)","v":2.9290977171155938E-3},{"$f":"IF(B193>=DATE(2023,2,1),0,IF(E193-D85+D84<0,-(E193-D85+D84),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B193,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":2258.9970709020272},null,null,null,2258.9999999997444,null,null,null,null,null,99538792.103276834,null,0,0,0,0,0,0,0,0,0,0,0,0,2258.9999999974752,2258.9999999974752,2258.9999999997444,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2258.9999999974752,2258.9999999974752,2258.9999999997444,null,{"$f":"IF(AR193>R85,R85-AR193,MIN(-SUM(BI193:$BU193),R85-AR193))","v":0},{"$f":"IF(AS193>S85,S85-AS193,MIN(-SUM(BJ193:$BU193),S85-AS193))","v":0},{"$f":"IF(AT193>T85,T85-AT193,MIN(-SUM(BK193:$BU193),T85-AT193))","v":0},{"$f":"IF(AU193>U85,U85-AU193,MIN(-SUM(BL193:$BU193),U85-AU193))","v":0},{"$f":"IF(AV193>V85,V85-AV193,MIN(-SUM(BM193:$BU193),V85-AV193))","v":0},{"$f":"IF(AW193>W85,W85-AW193,MIN(-SUM(BN193:$BU193),W85-AW193))","v":0},{"$f":"IF(AX193>X85,X85-AX193,MIN(-SUM(BO193:$BU193),X85-AX193))","v":0},{"$f":"IF(AY193>Y85,Y85-AY193,MIN(-SUM(BP193:$BU193),Y85-AY193))","v":0},{"$f":"IF(AZ193>Z85,Z85-AZ193,MIN(-SUM(BQ193:$BU193),Z85-AZ193))","v":0},{"$f":"IF(BA193>AA85,AA85-BA193,MIN(-SUM(BR193:$BU193),AA85-BA193))","v":0},{"$f":"IF(BB193>AB85,AB85-BB193,MIN(-SUM(BS193:$BU193),AB85-BB193))","v":0},{"$f":"IF(BC193>AC85,AC85-BC193,MIN(-SUM(BT193:$BU193),AC85-BC193))","v":0},{"$f":"IF(BD193>AD85,AD85-BD193,MIN(-SUM(BU193:$BU193),AD85-BD193))","v":0},null,0,0]
["Leavers","2020-10-01",{"$f":"IF($B194>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B194))+IF(B194<DATE(2020,2,28),0,1)+IF($B194>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B194>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E194+F194+IF(C194=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B194,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C194=1,INPUTS!L$45,IF(C194=0,INPUTS!K$45,IF(C194=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D87)","v":2.9290977171155938E-3},{"$f":"IF(B194>=DATE(2023,2,1),0,IF(E194-D86+D85<0,-(E194-D86+D85),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B194,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,98254525.078932211,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171126126E-3,2.9290977171126126E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N86,0,$D194*R86*R$4/$P194)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.9290977171126126E-3,2.9290977171126126E-3,2.9290977171155938E-3,null,{"$f":"IF(AR194>R86,R86-AR194,MIN(-SUM(BI194:$BU194),R86-AR194))","v":0},{"$f":"IF(AS194>S86,S86-AS194,MIN(-SUM(BJ194:$BU194),S86-AS194))","v":0},{"$f":"IF(AT194>T86,T86-AT194,MIN(-SUM(BK194:$BU194),T86-AT194))","v":0},{"$f":"IF(AU194>U86,U86-AU194,MIN(-SUM(BL194:$BU194),U86-AU194))","v":0},{"$f":"IF(AV194>V86,V86-AV194,MIN(-SUM(BM194:$BU194),V86-AV194))","v":0},{"$f":"IF(AW194>W86,W86-AW194,MIN(-SUM(BN194:$BU194),W86-AW194))","v":0},{"$f":"IF(AX194>X86,X86-AX194,MIN(-SUM(BO194:$BU194),X86-AX194))","v":0},{"$f":"IF(AY194>Y86,Y86-AY194,MIN(-SUM(BP194:$BU194),Y86-AY194))","v":0},{"$f":"IF(AZ194>Z86,Z86-AZ194,MIN(-SUM(BQ194:$BU194),Z86-AZ194))","v":0},{"$f":"IF(BA194>AA86,AA86-BA194,MIN(-SUM(BR194:$BU194),AA86-BA194))","v":0},{"$f":"IF(BB194>AB86,AB86-BB194,MIN(-SUM(BS194:$BU194),AB86-BB194))","v":0},{"$f":"IF(BC194>AC86,AC86-BC194,MIN(-SUM(BT194:$BU194),AC86-BC194))","v":0},{"$f":"IF(BD194>AD86,AD86-BD194,MIN(-SUM(BU194:$BU194),AD86-BD194))","v":0},null,0,0]
["Leavers","2020-09-01",{"$f":"IF($B195>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B195))+IF(B195<DATE(2020,2,28),0,1)+IF($B195>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B195>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E195+F195+IF(C195=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B195,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C195=1,INPUTS!L$45,IF(C195=0,INPUTS!K$45,IF(C195=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D88)","v":2.9290977171155938E-3},{"$f":"IF(B195>=DATE(2023,2,1),0,IF(E195-D87+D86<0,-(E195-D87+D86),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B195,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,96002220.196970597,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171125428E-3,2.9290977171125428E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171125428E-3,2.9290977171125428E-3,2.9290977171155938E-3,null,{"$f":"IF(AR195>R87,R87-AR195,MIN(-SUM(BI195:$BU195),R87-AR195))","v":0},{"$f":"IF(AS195>S87,S87-AS195,MIN(-SUM(BJ195:$BU195),S87-AS195))","v":0},{"$f":"IF(AT195>T87,T87-AT195,MIN(-SUM(BK195:$BU195),T87-AT195))","v":0},{"$f":"IF(AU195>U87,U87-AU195,MIN(-SUM(BL195:$BU195),U87-AU195))","v":0},{"$f":"IF(AV195>V87,V87-AV195,MIN(-SUM(BM195:$BU195),V87-AV195))","v":0},{"$f":"IF(AW195>W87,W87-AW195,MIN(-SUM(BN195:$BU195),W87-AW195))","v":0},{"$f":"IF(AX195>X87,X87-AX195,MIN(-SUM(BO195:$BU195),X87-AX195))","v":0},{"$f":"IF(AY195>Y87,Y87-AY195,MIN(-SUM(BP195:$BU195),Y87-AY195))","v":0},{"$f":"IF(AZ195>Z87,Z87-AZ195,MIN(-SUM(BQ195:$BU195),Z87-AZ195))","v":0},{"$f":"IF(BA195>AA87,AA87-BA195,MIN(-SUM(BR195:$BU195),AA87-BA195))","v":0},{"$f":"IF(BB195>AB87,AB87-BB195,MIN(-SUM(BS195:$BU195),AB87-BB195))","v":0},{"$f":"IF(BC195>AC87,AC87-BC195,MIN(-SUM(BT195:$BU195),AC87-BC195))","v":0},{"$f":"IF(BD195>AD87,AD87-BD195,MIN(-SUM(BU195:$BU195),AD87-BD195))","v":0},null,0,0]
["Leavers","2020-08-01",{"$f":"IF($B196>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B196))+IF(B196<DATE(2020,2,28),0,1)+IF($B196>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B196>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E196+F196+IF(C196=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B196,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C196=1,INPUTS!L$45,IF(C196=0,INPUTS!K$45,IF(C196=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D89)","v":2.9290977171155938E-3},{"$f":"IF(B196>=DATE(2023,2,1),0,IF(E196-D88+D87<0,-(E196-D88+D87),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B196,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,94962322.319463402,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171125094E-3,2.9290977171125094E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171125094E-3,2.9290977171125094E-3,2.9290977171155938E-3,null,{"$f":"IF(AR196>R88,R88-AR196,MIN(-SUM(BI196:$BU196),R88-AR196))","v":0},{"$f":"IF(AS196>S88,S88-AS196,MIN(-SUM(BJ196:$BU196),S88-AS196))","v":0},{"$f":"IF(AT196>T88,T88-AT196,MIN(-SUM(BK196:$BU196),T88-AT196))","v":0},{"$f":"IF(AU196>U88,U88-AU196,MIN(-SUM(BL196:$BU196),U88-AU196))","v":0},{"$f":"IF(AV196>V88,V88-AV196,MIN(-SUM(BM196:$BU196),V88-AV196))","v":0},{"$f":"IF(AW196>W88,W88-AW196,MIN(-SUM(BN196:$BU196),W88-AW196))","v":0},{"$f":"IF(AX196>X88,X88-AX196,MIN(-SUM(BO196:$BU196),X88-AX196))","v":0},{"$f":"IF(AY196>Y88,Y88-AY196,MIN(-SUM(BP196:$BU196),Y88-AY196))","v":0},{"$f":"IF(AZ196>Z88,Z88-AZ196,MIN(-SUM(BQ196:$BU196),Z88-AZ196))","v":0},{"$f":"IF(BA196>AA88,AA88-BA196,MIN(-SUM(BR196:$BU196),AA88-BA196))","v":0},{"$f":"IF(BB196>AB88,AB88-BB196,MIN(-SUM(BS196:$BU196),AB88-BB196))","v":0},{"$f":"IF(BC196>AC88,AC88-BC196,MIN(-SUM(BT196:$BU196),AC88-BC196))","v":0},{"$f":"IF(BD196>AD88,AD88-BD196,MIN(-SUM(BU196:$BU196),AD88-BD196))","v":0},null,0,0]
["Leavers","2020-07-01",{"$f":"IF($B197>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B197))+IF(B197<DATE(2020,2,28),0,1)+IF($B197>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B197>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E197+F197+IF(C197=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B197,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C197=1,INPUTS!L$45,IF(C197=0,INPUTS!K$45,IF(C197=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D90)","v":2.9290977171155938E-3},{"$f":"IF(B197>=DATE(2023,2,1),0,IF(E197-D89+D88<0,-(E197-D89+D88),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B197,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,93428455.170355394,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171124587E-3,2.9290977171124587E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171124587E-3,2.9290977171124587E-3,2.9290977171155938E-3,null,{"$f":"IF(AR197>R89,R89-AR197,MIN(-SUM(BI197:$BU197),R89-AR197))","v":0},{"$f":"IF(AS197>S89,S89-AS197,MIN(-SUM(BJ197:$BU197),S89-AS197))","v":0},{"$f":"IF(AT197>T89,T89-AT197,MIN(-SUM(BK197:$BU197),T89-AT197))","v":0},{"$f":"IF(AU197>U89,U89-AU197,MIN(-SUM(BL197:$BU197),U89-AU197))","v":0},{"$f":"IF(AV197>V89,V89-AV197,MIN(-SUM(BM197:$BU197),V89-AV197))","v":0},{"$f":"IF(AW197>W89,W89-AW197,MIN(-SUM(BN197:$BU197),W89-AW197))","v":0},{"$f":"IF(AX197>X89,X89-AX197,MIN(-SUM(BO197:$BU197),X89-AX197))","v":0},{"$f":"IF(AY197>Y89,Y89-AY197,MIN(-SUM(BP197:$BU197),Y89-AY197))","v":0},{"$f":"IF(AZ197>Z89,Z89-AZ197,MIN(-SUM(BQ197:$BU197),Z89-AZ197))","v":0},{"$f":"IF(BA197>AA89,AA89-BA197,MIN(-SUM(BR197:$BU197),AA89-BA197))","v":0},{"$f":"IF(BB197>AB89,AB89-BB197,MIN(-SUM(BS197:$BU197),AB89-BB197))","v":0},{"$f":"IF(BC197>AC89,AC89-BC197,MIN(-SUM(BT197:$BU197),AC89-BC197))","v":0},{"$f":"IF(BD197>AD89,AD89-BD197,MIN(-SUM(BU197:$BU197),AD89-BD197))","v":0},null,0,0]
["Leavers","2020-06-01",{"$f":"IF($B198>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B198))+IF(B198<DATE(2020,2,28),0,1)+IF($B198>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B198>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E198+F198+IF(C198=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B198,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C198=1,INPUTS!L$45,IF(C198=0,INPUTS!K$45,IF(C198=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D91)","v":2.9290977171155938E-3},{"$f":"IF(B198>=DATE(2023,2,1),0,IF(E198-D90+D89<0,-(E198-D90+D89),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B198,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,91854875.881131813,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171124049E-3,2.9290977171124049E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171124049E-3,2.9290977171124049E-3,2.9290977171155938E-3,null,{"$f":"IF(AR198>R90,R90-AR198,MIN(-SUM(BI198:$BU198),R90-AR198))","v":0},{"$f":"IF(AS198>S90,S90-AS198,MIN(-SUM(BJ198:$BU198),S90-AS198))","v":0},{"$f":"IF(AT198>T90,T90-AT198,MIN(-SUM(BK198:$BU198),T90-AT198))","v":0},{"$f":"IF(AU198>U90,U90-AU198,MIN(-SUM(BL198:$BU198),U90-AU198))","v":0},{"$f":"IF(AV198>V90,V90-AV198,MIN(-SUM(BM198:$BU198),V90-AV198))","v":0},{"$f":"IF(AW198>W90,W90-AW198,MIN(-SUM(BN198:$BU198),W90-AW198))","v":0},{"$f":"IF(AX198>X90,X90-AX198,MIN(-SUM(BO198:$BU198),X90-AX198))","v":0},{"$f":"IF(AY198>Y90,Y90-AY198,MIN(-SUM(BP198:$BU198),Y90-AY198))","v":0},{"$f":"IF(AZ198>Z90,Z90-AZ198,MIN(-SUM(BQ198:$BU198),Z90-AZ198))","v":0},{"$f":"IF(BA198>AA90,AA90-BA198,MIN(-SUM(BR198:$BU198),AA90-BA198))","v":0},{"$f":"IF(BB198>AB90,AB90-BB198,MIN(-SUM(BS198:$BU198),AB90-BB198))","v":0},{"$f":"IF(BC198>AC90,AC90-BC198,MIN(-SUM(BT198:$BU198),AC90-BC198))","v":0},{"$f":"IF(BD198>AD90,AD90-BD198,MIN(-SUM(BU198:$BU198),AD90-BD198))","v":0},null,0,0]
["Leavers","2020-05-01",{"$f":"IF($B199>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B199))+IF(B199<DATE(2020,2,28),0,1)+IF($B199>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B199>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E199+F199+IF(C199=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B199,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C199=1,INPUTS!L$45,IF(C199=0,INPUTS!K$45,IF(C199=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D92)","v":2.9290977171155938E-3},{"$f":"IF(B199>=DATE(2023,2,1),0,IF(E199-D91+D90<0,-(E199-D91+D90),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B199,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,90190038.762301028,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171123459E-3,2.9290977171123459E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171123459E-3,2.9290977171123459E-3,2.9290977171155938E-3,null,{"$f":"IF(AR199>R91,R91-AR199,MIN(-SUM(BI199:$BU199),R91-AR199))","v":0},{"$f":"IF(AS199>S91,S91-AS199,MIN(-SUM(BJ199:$BU199),S91-AS199))","v":0},{"$f":"IF(AT199>T91,T91-AT199,MIN(-SUM(BK199:$BU199),T91-AT199))","v":0},{"$f":"IF(AU199>U91,U91-AU199,MIN(-SUM(BL199:$BU199),U91-AU199))","v":0},{"$f":"IF(AV199>V91,V91-AV199,MIN(-SUM(BM199:$BU199),V91-AV199))","v":0},{"$f":"IF(AW199>W91,W91-AW199,MIN(-SUM(BN199:$BU199),W91-AW199))","v":0},{"$f":"IF(AX199>X91,X91-AX199,MIN(-SUM(BO199:$BU199),X91-AX199))","v":0},{"$f":"IF(AY199>Y91,Y91-AY199,MIN(-SUM(BP199:$BU199),Y91-AY199))","v":0},{"$f":"IF(AZ199>Z91,Z91-AZ199,MIN(-SUM(BQ199:$BU199),Z91-AZ199))","v":0},{"$f":"IF(BA199>AA91,AA91-BA199,MIN(-SUM(BR199:$BU199),AA91-BA199))","v":0},{"$f":"IF(BB199>AB91,AB91-BB199,MIN(-SUM(BS199:$BU199),AB91-BB199))","v":0},{"$f":"IF(BC199>AC91,AC91-BC199,MIN(-SUM(BT199:$BU199),AC91-BC199))","v":0},{"$f":"IF(BD199>AD91,AD91-BD199,MIN(-SUM(BU199:$BU199),AD91-BD199))","v":0},null,0,0]
["Leavers","2020-04-01",{"$f":"IF($B200>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B200))+IF(B200<DATE(2020,2,28),0,1)+IF($B200>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B200>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E200+F200+IF(C200=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B200,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C200=1,INPUTS!L$45,IF(C200=0,INPUTS!K$45,IF(C200=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D93)","v":2.9290977171155938E-3},{"$f":"IF(B200>=DATE(2023,2,1),0,IF(E200-D92+D91<0,-(E200-D92+D91),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B200,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,88745125.785800099,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717112293E-3,2.929097717112293E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097717112293E-3,2.929097717112293E-3,2.9290977171155938E-3,null,{"$f":"IF(AR200>R92,R92-AR200,MIN(-SUM(BI200:$BU200),R92-AR200))","v":0},{"$f":"IF(AS200>S92,S92-AS200,MIN(-SUM(BJ200:$BU200),S92-AS200))","v":0},{"$f":"IF(AT200>T92,T92-AT200,MIN(-SUM(BK200:$BU200),T92-AT200))","v":0},{"$f":"IF(AU200>U92,U92-AU200,MIN(-SUM(BL200:$BU200),U92-AU200))","v":0},{"$f":"IF(AV200>V92,V92-AV200,MIN(-SUM(BM200:$BU200),V92-AV200))","v":0},{"$f":"IF(AW200>W92,W92-AW200,MIN(-SUM(BN200:$BU200),W92-AW200))","v":0},{"$f":"IF(AX200>X92,X92-AX200,MIN(-SUM(BO200:$BU200),X92-AX200))","v":0},{"$f":"IF(AY200>Y92,Y92-AY200,MIN(-SUM(BP200:$BU200),Y92-AY200))","v":0},{"$f":"IF(AZ200>Z92,Z92-AZ200,MIN(-SUM(BQ200:$BU200),Z92-AZ200))","v":0},{"$f":"IF(BA200>AA92,AA92-BA200,MIN(-SUM(BR200:$BU200),AA92-BA200))","v":0},{"$f":"IF(BB200>AB92,AB92-BB200,MIN(-SUM(BS200:$BU200),AB92-BB200))","v":0},{"$f":"IF(BC200>AC92,AC92-BC200,MIN(-SUM(BT200:$BU200),AC92-BC200))","v":0},{"$f":"IF(BD200>AD92,AD92-BD200,MIN(-SUM(BU200:$BU200),AD92-BD200))","v":0},null,0,0]
["Leavers","2020-03-01",{"$f":"IF($B201>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B201))+IF(B201<DATE(2020,2,28),0,1)+IF($B201>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B201>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E201+F201+IF(C201=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B201,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C201=1,INPUTS!L$45,IF(C201=0,INPUTS!K$45,IF(C201=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D94)","v":2.9290977171155938E-3},{"$f":"IF(B201>=DATE(2023,2,1),0,IF(E201-D93+D92<0,-(E201-D93+D92),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B201,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,87303075.900731042,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122388E-3,2.9290977171122388E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171122388E-3,2.9290977171122388E-3,2.9290977171155938E-3,null,{"$f":"IF(AR201>R93,R93-AR201,MIN(-SUM(BI201:$BU201),R93-AR201))","v":0},{"$f":"IF(AS201>S93,S93-AS201,MIN(-SUM(BJ201:$BU201),S93-AS201))","v":0},{"$f":"IF(AT201>T93,T93-AT201,MIN(-SUM(BK201:$BU201),T93-AT201))","v":0},{"$f":"IF(AU201>U93,U93-AU201,MIN(-SUM(BL201:$BU201),U93-AU201))","v":0},{"$f":"IF(AV201>V93,V93-AV201,MIN(-SUM(BM201:$BU201),V93-AV201))","v":0},{"$f":"IF(AW201>W93,W93-AW201,MIN(-SUM(BN201:$BU201),W93-AW201))","v":0},{"$f":"IF(AX201>X93,X93-AX201,MIN(-SUM(BO201:$BU201),X93-AX201))","v":0},{"$f":"IF(AY201>Y93,Y93-AY201,MIN(-SUM(BP201:$BU201),Y93-AY201))","v":0},{"$f":"IF(AZ201>Z93,Z93-AZ201,MIN(-SUM(BQ201:$BU201),Z93-AZ201))","v":0},{"$f":"IF(BA201>AA93,AA93-BA201,MIN(-SUM(BR201:$BU201),AA93-BA201))","v":0},{"$f":"IF(BB201>AB93,AB93-BB201,MIN(-SUM(BS201:$BU201),AB93-BB201))","v":0},{"$f":"IF(BC201>AC93,AC93-BC201,MIN(-SUM(BT201:$BU201),AC93-BC201))","v":0},{"$f":"IF(BD201>AD93,AD93-BD201,MIN(-SUM(BU201:$BU201),AD93-BD201))","v":0},null,0,0]
["Leavers","2020-02-01",{"$f":"IF($B202>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B202))+IF(B202<DATE(2020,2,28),0,1)+IF($B202>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B202>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E202+F202+IF(C202=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B202,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":135136.28075030749},{"$f":"IF(C202=1,INPUTS!L$45,IF(C202=0,INPUTS!K$45,IF(C202=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D95)","v":135136.28075030749},{"$f":"IF(B202>=DATE(2023,2,1),0,IF(E202-D94+D93<0,-(E202-D94+D93),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B202,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,135136.28075030749,null,null,null,null,null,96647264.820931658,null,123.09837430537335,405.8750788046155,493.7347120928585,{"$f":"AU202+BK202","v":555.6357632798082},1219.7845813089323,676.7680734505725,1166.2630604097787,1369.3139613819901,1632.1242979786937,1576.1447051718126,1732.7809413809034,1720.9120432717491,122463.84515733058,135136.28075016767,135136.28075030749,null,null,null,null,null,null,null,null,null,null,null,123.09837430537335,405.8750788046155,493.7347120928585,555.6357632798082,1219.7845813089323,676.7680734505725,1166.2630604097787,1369.3139613819901,1632.1242979786937,1576.1447051718126,1732.7809413809034,1720.9120432717491,122463.84515733058,135136.28075016767,135136.28075030749,null,{"$f":"IF(AR202>R94,R94-AR202,MIN(-SUM(BI202:$BU202),R94-AR202))","v":0},{"$f":"IF(AS202>S94,S94-AS202,MIN(-SUM(BJ202:$BU202),S94-AS202))","v":0},{"$f":"IF(AT202>T94,T94-AT202,MIN(-SUM(BK202:$BU202),T94-AT202))","v":0},{"$f":"IF(AU202>U94,U94-AU202,MIN(-SUM(BL202:$BU202),U94-AU202))","v":0},{"$f":"IF(AV202>V94,V94-AV202,MIN(-SUM(BM202:$BU202),V94-AV202))","v":0},{"$f":"IF(AW202>W94,W94-AW202,MIN(-SUM(BN202:$BU202),W94-AW202))","v":0},{"$f":"IF(AX202>X94,X94-AX202,MIN(-SUM(BO202:$BU202),X94-AX202))","v":0},{"$f":"IF(AY202>Y94,Y94-AY202,MIN(-SUM(BP202:$BU202),Y94-AY202))","v":0},{"$f":"IF(AZ202>Z94,Z94-AZ202,MIN(-SUM(BQ202:$BU202),Z94-AZ202))","v":0},{"$f":"IF(BA202>AA94,AA94-BA202,MIN(-SUM(BR202:$BU202),AA94-BA202))","v":0},{"$f":"IF(BB202>AB94,AB94-BB202,MIN(-SUM(BS202:$BU202),AB94-BB202))","v":0},{"$f":"IF(BC202>AC94,AC94-BC202,MIN(-SUM(BT202:$BU202),AC94-BC202))","v":0},{"$f":"IF(BD202>AD94,AD94-BD202,MIN(-SUM(BU202:$BU202),AD94-BD202))","v":0},null,0,0]
["Leavers","2020-01-01",{"$f":"IF($B203>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B203))+IF(B203<DATE(2020,2,28),0,1)+IF($B203>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B203>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E203+F203+IF(C203=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B203,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":134969.95038950388},{"$f":"IF(C203=1,INPUTS!L$45,IF(C203=0,INPUTS!K$45,IF(C203=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D96)","v":134969.95038950388},{"$f":"IF(B203>=DATE(2023,2,1),0,IF(E203-D95+D94<0,-(E203-D95+D94),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B203,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,134969.95038950388,null,null,null,null,null,96893691.169984162,null,{"$f":"AR203+BH203","v":202.45428084593269},328.8313398593607,416.89753508009466,977.59488831871113,565.78729033653769,1004.2779582913093,1205.3849817738303,1461.5939637620752,1431.1225912973496,1591.4840482570933,1596.0091033520562,748.86967454750993,123439.64273364273,134969.95038936459,134969.95038950388,null,null,null,null,null,null,null,null,null,null,null,202.45428084593269,328.8313398593607,416.89753508009466,977.59488831871113,565.78729033653769,1004.2779582913093,1205.3849817738303,1461.5939637620752,1431.1225912973496,1591.4840482570933,1596.0091033520562,748.86967454750993,123439.64273364273,134969.95038936459,134969.95038950388,null,{"$f":"IF(AR203>R95,R95-AR203,MIN(-SUM(BI203:$BU203),R95-AR203))","v":0},{"$f":"IF(AS203>S95,S95-AS203,MIN(-SUM(BJ203:$BU203),S95-AS203))","v":0},{"$f":"IF(AT203>T95,T95-AT203,MIN(-SUM(BK203:$BU203),T95-AT203))","v":0},{"$f":"IF(AU203>U95,U95-AU203,MIN(-SUM(BL203:$BU203),U95-AU203))","v":0},{"$f":"IF(AV203>V95,V95-AV203,MIN(-SUM(BM203:$BU203),V95-AV203))","v":0},{"$f":"IF(AW203>W95,W95-AW203,MIN(-SUM(BN203:$BU203),W95-AW203))","v":0},{"$f":"IF(AX203>X95,X95-AX203,MIN(-SUM(BO203:$BU203),X95-AX203))","v":0},{"$f":"IF(AY203>Y95,Y95-AY203,MIN(-SUM(BP203:$BU203),Y95-AY203))","v":0},{"$f":"IF(AZ203>Z95,Z95-AZ203,MIN(-SUM(BQ203:$BU203),Z95-AZ203))","v":0},{"$f":"IF(BA203>AA95,AA95-BA203,MIN(-SUM(BR203:$BU203),AA95-BA203))","v":0},{"$f":"IF(BB203>AB95,AB95-BB203,MIN(-SUM(BS203:$BU203),AB95-BB203))","v":0},{"$f":"IF(BC203>AC95,AC95-BC203,MIN(-SUM(BT203:$BU203),AC95-BC203))","v":0},{"$f":"IF(BD203>AD95,AD95-BD203,MIN(-SUM(BU203:$BU203),AD95-BD203))","v":0},null,0,0]
["Leavers","2019-12-01",{"$f":"IF($B204>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B204))+IF(B204<DATE(2020,2,28),0,1)+IF($B204>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B204>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E204+F204+IF(C204=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B204,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":135261.07390323901},{"$f":"IF(C204=1,INPUTS!L$45,IF(C204=0,INPUTS!K$45,IF(C204=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D97)","v":135261.07390323901},{"$f":"IF(B204>=DATE(2023,2,1),0,IF(E204-D96+D95<0,-(E204-D96+D95),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B204,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,135261.07390323901,null,null,null,null,null,96972358.339432344,null,164.86660209421566,279.08377660795264,737.26666886762905,455.78112199749467,843.908657273014,1043.3071867804777,1293.2405714277584,1288.1932472849119,1452.4946554999503,1473.4192163447062,698.09754372642465,4204.5673202740963,121326.84733492089,135261.07390309952,135261.07390323901,null,null,null,null,null,null,null,null,null,null,null,164.86660209421566,279.08377660795264,737.26666886762905,455.78112199749467,843.908657273014,1043.3071867804777,1293.2405714277584,1288.1932472849119,1452.4946554999503,1473.4192163447062,698.09754372642465,4204.5673202740963,121326.84733492089,135261.07390309952,135261.07390323901,null,{"$f":"IF(AR204>R96,R96-AR204,MIN(-SUM(BI204:$BU204),R96-AR204))","v":0},{"$f":"IF(AS204>S96,S96-AS204,MIN(-SUM(BJ204:$BU204),S96-AS204))","v":0},{"$f":"IF(AT204>T96,T96-AT204,MIN(-SUM(BK204:$BU204),T96-AT204))","v":0},{"$f":"IF(AU204>U96,U96-AU204,MIN(-SUM(BL204:$BU204),U96-AU204))","v":0},{"$f":"IF(AV204>V96,V96-AV204,MIN(-SUM(BM204:$BU204),V96-AV204))","v":0},{"$f":"IF(AW204>W96,W96-AW204,MIN(-SUM(BN204:$BU204),W96-AW204))","v":0},{"$f":"IF(AX204>X96,X96-AX204,MIN(-SUM(BO204:$BU204),X96-AX204))","v":0},{"$f":"IF(AY204>Y96,Y96-AY204,MIN(-SUM(BP204:$BU204),Y96-AY204))","v":0},{"$f":"IF(AZ204>Z96,Z96-AZ204,MIN(-SUM(BQ204:$BU204),Z96-AZ204))","v":0},{"$f":"IF(BA204>AA96,AA96-BA204,MIN(-SUM(BR204:$BU204),AA96-BA204))","v":0},{"$f":"IF(BB204>AB96,AB96-BB204,MIN(-SUM(BS204:$BU204),AB96-BB204))","v":0},{"$f":"IF(BC204>AC96,AC96-BC204,MIN(-SUM(BT204:$BU204),AC96-BC204))","v":0},{"$f":"IF(BD204>AD96,AD96-BD204,MIN(-SUM(BU204:$BU204),AD96-BD204))","v":0},null,0,0]
["Leavers","2019-11-01",{"$f":"IF($B205>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B205))+IF(B205<DATE(2020,2,28),0,1)+IF($B205>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B205>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E205+F205+IF(C205=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B205,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":135838.37013120129},{"$f":"IF(C205=1,INPUTS!L$45,IF(C205=0,INPUTS!K$45,IF(C205=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D98)","v":135838.37013120129},{"$f":"IF(B205>=DATE(2023,2,1),0,IF(E205-D97+D96<0,-(E205-D97+D96),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B205,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,135838.37013120129,null,null,null,null,null,96938524.621230081,null,140.3830827426695,495.16891392489077,344.86437786420566,682.06810099347319,879.6009595291074,1123.053819517552,1143.5924334748033,1311.7747172471268,1349.2175463935077,646.62627354045685,3932.6050205173269,4233.8016897288762,119555.61319558718,135838.37013106118,135838.37013120129,null,null,null,null,null,null,null,null,null,null,null,140.3830827426695,495.16891392489077,344.86437786420566,682.06810099347319,879.6009595291074,1123.053819517552,1143.5924334748033,1311.7747172471268,1349.2175463935077,646.62627354045685,3932.6050205173269,4233.8016897288762,119555.61319558718,135838.37013106118,135838.37013120129,null,{"$f":"IF(AR205>R97,R97-AR205,MIN(-SUM(BI205:$BU205),R97-AR205))","v":0},{"$f":"IF(AS205>S97,S97-AS205,MIN(-SUM(BJ205:$BU205),S97-AS205))","v":0},{"$f":"IF(AT205>T97,T97-AT205,MIN(-SUM(BK205:$BU205),T97-AT205))","v":0},{"$f":"IF(AU205>U97,U97-AU205,MIN(-SUM(BL205:$BU205),U97-AU205))","v":0},{"$f":"IF(AV205>V97,V97-AV205,MIN(-SUM(BM205:$BU205),V97-AV205))","v":0},{"$f":"IF(AW205>W97,W97-AW205,MIN(-SUM(BN205:$BU205),W97-AW205))","v":0},{"$f":"IF(AX205>X97,X97-AX205,MIN(-SUM(BO205:$BU205),X97-AX205))","v":0},{"$f":"IF(AY205>Y97,Y97-AY205,MIN(-SUM(BP205:$BU205),Y97-AY205))","v":0},{"$f":"IF(AZ205>Z97,Z97-AZ205,MIN(-SUM(BQ205:$BU205),Z97-AZ205))","v":0},{"$f":"IF(BA205>AA97,AA97-BA205,MIN(-SUM(BR205:$BU205),AA97-BA205))","v":0},{"$f":"IF(BB205>AB97,AB97-BB205,MIN(-SUM(BS205:$BU205),AB97-BB205))","v":0},{"$f":"IF(BC205>AC97,AC97-BC205,MIN(-SUM(BT205:$BU205),AC97-BC205))","v":0},{"$f":"IF(BD205>AD97,AD97-BD205,MIN(-SUM(BU205:$BU205),AD97-BD205))","v":0},null,0,0]
["Leavers","2019-10-01",{"$f":"IF($B206>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B206))+IF(B206<DATE(2020,2,28),0,1)+IF($B206>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B206>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E206+F206+IF(C206=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B206,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":135163.77419024188},{"$f":"IF(C206=1,INPUTS!L$45,IF(C206=0,INPUTS!K$45,IF(C206=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D99)","v":135163.77419024188},{"$f":"IF(B206>=DATE(2023,2,1),0,IF(E206-D98+D97<0,-(E206-D98+D97),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B206,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,135163.77419024188,null,null,null,null,null,96744182.090126187,null,247.19515897569494,229.86968509977325,512.17988227792159,705.53561375403115,939.6652912762637,985.57529461274282,1155.6995891831148,1209.2616972974615,587.62565937649731,3614.9930379906718,3929.8644405471191,4236.7806685130226,116809.52817119786,135163.77419010218,135163.77419024188,null,null,null,null,null,null,null,null,null,null,null,247.19515897569494,229.86968509977325,512.17988227792159,705.53561375403115,939.6652912762637,985.57529461274282,1155.6995891831148,1209.2616972974615,587.62565937649731,3614.9930379906718,3929.8644405471191,4236.7806685130226,116809.52817119786,135163.77419010218,135163.77419024188,null,{"$f":"IF(AR206>R98,R98-AR206,MIN(-SUM(BI206:$BU206),R98-AR206))","v":0},{"$f":"IF(AS206>S98,S98-AS206,MIN(-SUM(BJ206:$BU206),S98-AS206))","v":0},{"$f":"IF(AT206>T98,T98-AT206,MIN(-SUM(BK206:$BU206),T98-AT206))","v":0},{"$f":"IF(AU206>U98,U98-AU206,MIN(-SUM(BL206:$BU206),U98-AU206))","v":0},{"$f":"IF(AV206>V98,V98-AV206,MIN(-SUM(BM206:$BU206),V98-AV206))","v":0},{"$f":"IF(AW206>W98,W98-AW206,MIN(-SUM(BN206:$BU206),W98-AW206))","v":0},{"$f":"IF(AX206>X98,X98-AX206,MIN(-SUM(BO206:$BU206),X98-AX206))","v":0},{"$f":"IF(AY206>Y98,Y98-AY206,MIN(-SUM(BP206:$BU206),Y98-AY206))","v":0},{"$f":"IF(AZ206>Z98,Z98-AZ206,MIN(-SUM(BQ206:$BU206),Z98-AZ206))","v":0},{"$f":"IF(BA206>AA98,AA98-BA206,MIN(-SUM(BR206:$BU206),AA98-BA206))","v":0},{"$f":"IF(BB206>AB98,AB98-BB206,MIN(-SUM(BS206:$BU206),AB98-BB206))","v":0},{"$f":"IF(BC206>AC98,AC98-BC206,MIN(-SUM(BT206:$BU206),AC98-BC206))","v":0},{"$f":"IF(BD206>AD98,AD98-BD206,MIN(-SUM(BU206:$BU206),AD98-BD206))","v":0},null,0,0]
["Leavers","2019-09-01",{"$f":"IF($B207>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B207))+IF(B207<DATE(2020,2,28),0,1)+IF($B207>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B207>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E207+F207+IF(C207=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B207,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":136053.23482984828},{"$f":"IF(C207=1,INPUTS!L$45,IF(C207=0,INPUTS!K$45,IF(C207=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D100)","v":136053.23482984828},{"$f":"IF(B207>=DATE(2023,2,1),0,IF(E207-D99+D98<0,-(E207-D99+D98),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B207,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,136053.23482984828,null,null,null,null,null,96386231.988089964,null,116.284968552322,345.95328378594576,536.88540816594741,763.80172976712925,835.68570142959652,1009.3700165117349,1079.6905054677327,533.75105405043655,3329.3615590097675,3661.1475169755258,3985.6761874103372,4303.0458512382338,115552.58104734244,136053.23482970713,136053.23482984828,null,null,null,null,null,null,null,null,null,null,null,116.284968552322,345.95328378594576,536.88540816594741,763.80172976712925,835.68570142959652,1009.3700165117349,1079.6905054677327,533.75105405043655,3329.3615590097675,3661.1475169755258,3985.6761874103372,4303.0458512382338,115552.58104734244,136053.23482970713,136053.23482984828,null,{"$f":"IF(AR207>R99,R99-AR207,MIN(-SUM(BI207:$BU207),R99-AR207))","v":0},{"$f":"IF(AS207>S99,S99-AS207,MIN(-SUM(BJ207:$BU207),S99-AS207))","v":0},{"$f":"IF(AT207>T99,T99-AT207,MIN(-SUM(BK207:$BU207),T99-AT207))","v":0},{"$f":"IF(AU207>U99,U99-AU207,MIN(-SUM(BL207:$BU207),U99-AU207))","v":0},{"$f":"IF(AV207>V99,V99-AV207,MIN(-SUM(BM207:$BU207),V99-AV207))","v":0},{"$f":"IF(AW207>W99,W99-AW207,MIN(-SUM(BN207:$BU207),W99-AW207))","v":0},{"$f":"IF(AX207>X99,X99-AX207,MIN(-SUM(BO207:$BU207),X99-AX207))","v":0},{"$f":"IF(AY207>Y99,Y99-AY207,MIN(-SUM(BP207:$BU207),Y99-AY207))","v":0},{"$f":"IF(AZ207>Z99,Z99-AZ207,MIN(-SUM(BQ207:$BU207),Z99-AZ207))","v":0},{"$f":"IF(BA207>AA99,AA99-BA207,MIN(-SUM(BR207:$BU207),AA99-BA207))","v":0},{"$f":"IF(BB207>AB99,AB99-BB207,MIN(-SUM(BS207:$BU207),AB99-BB207))","v":0},{"$f":"IF(BC207>AC99,AC99-BC207,MIN(-SUM(BT207:$BU207),AC99-BC207))","v":0},{"$f":"IF(BD207>AD99,AD99-BD207,MIN(-SUM(BU207:$BU207),AD99-BD207))","v":0},null,0,0]
["Leavers","2019-08-01",{"$f":"IF($B208>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B208))+IF(B208<DATE(2020,2,28),0,1)+IF($B208>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B208>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E208+F208+IF(C208=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B208,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":136279.50287002869},{"$f":"IF(C208=1,INPUTS!L$45,IF(C208=0,INPUTS!K$45,IF(C208=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D101)","v":136279.50287002869},{"$f":"IF(B208>=DATE(2023,2,1),0,IF(E208-D100+D99<0,-(E208-D100+D99),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B208,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,136279.50287002869,null,null,null,null,null,95926945.495743737,null,174.34156501537473,361.26186721345562,579.01906730647033,676.71217585034367,852.63104239814061,939.43410497249965,474.77010388158692,3012.7884155263873,3359.2664922046574,3699.2993210276441,4032.9597373483211,4360.3199946060076,113756.69898253573,136279.50286988661,136279.50287002869,null,null,null,null,null,null,null,null,null,null,null,174.34156501537473,361.26186721345562,579.01906730647033,676.71217585034367,852.63104239814061,939.43410497249965,474.77010388158692,3012.7884155263873,3359.2664922046574,3699.2993210276441,4032.9597373483211,4360.3199946060076,113756.69898253573,136279.50286988661,136279.50287002869,null,{"$f":"IF(AR208>R100,R100-AR208,MIN(-SUM(BI208:$BU208),R100-AR208))","v":0},{"$f":"IF(AS208>S100,S100-AS208,MIN(-SUM(BJ208:$BU208),S100-AS208))","v":0},{"$f":"IF(AT208>T100,T100-AT208,MIN(-SUM(BK208:$BU208),T100-AT208))","v":0},{"$f":"IF(AU208>U100,U100-AU208,MIN(-SUM(BL208:$BU208),U100-AU208))","v":0},{"$f":"IF(AV208>V100,V100-AV208,MIN(-SUM(BM208:$BU208),V100-AV208))","v":0},{"$f":"IF(AW208>W100,W100-AW208,MIN(-SUM(BN208:$BU208),W100-AW208))","v":0},{"$f":"IF(AX208>X100,X100-AX208,MIN(-SUM(BO208:$BU208),X100-AX208))","v":0},{"$f":"IF(AY208>Y100,Y100-AY208,MIN(-SUM(BP208:$BU208),Y100-AY208))","v":0},{"$f":"IF(AZ208>Z100,Z100-AZ208,MIN(-SUM(BQ208:$BU208),Z100-AZ208))","v":0},{"$f":"IF(BA208>AA100,AA100-BA208,MIN(-SUM(BR208:$BU208),AA100-BA208))","v":0},{"$f":"IF(BB208>AB100,AB100-BB208,MIN(-SUM(BS208:$BU208),AB100-BB208))","v":0},{"$f":"IF(BC208>AC100,AC100-BC208,MIN(-SUM(BT208:$BU208),AC100-BC208))","v":0},{"$f":"IF(BD208>AD100,AD100-BD208,MIN(-SUM(BU208:$BU208),AD100-BD208))","v":0},null,0,0]
["Leavers","2019-07-01",{"$f":"IF($B209>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B209))+IF(B209<DATE(2020,2,28),0,1)+IF($B209>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B209>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E209+F209+IF(C209=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B209,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":136429.77613776136},{"$f":"IF(C209=1,INPUTS!L$45,IF(C209=0,INPUTS!K$45,IF(C209=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D102)","v":136429.77613776136},{"$f":"IF(B209>=DATE(2023,2,1),0,IF(E209-D101+D100<0,-(E209-D101+D100),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B209,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,136429.77613776136,null,null,null,null,null,95266310.007140011,null,182.34523478551054,390.23586870538054,513.82474555046122,691.55379730584889,794.85132393877564,413.77503618664872,2684.3070316049734,3044.9217728592716,3399.9755864958329,3749.5188730230866,4093.6017296247751,4432.2739513000688,112038.59118623751,136429.77613761814,136429.77613776136,null,null,null,null,null,null,null,null,null,null,null,182.34523478551054,390.23586870538054,513.82474555046122,691.55379730584889,794.85132393877564,413.77503618664872,2684.3070316049734,3044.9217728592716,3399.9755864958329,3749.5188730230866,4093.6017296247751,4432.2739513000688,112038.59118623751,136429.77613761814,136429.77613776136,null,{"$f":"IF(AR209>R101,R101-AR209,MIN(-SUM(BI209:$BU209),R101-AR209))","v":0},{"$f":"IF(AS209>S101,S101-AS209,MIN(-SUM(BJ209:$BU209),S101-AS209))","v":0},{"$f":"IF(AT209>T101,T101-AT209,MIN(-SUM(BK209:$BU209),T101-AT209))","v":0},{"$f":"IF(AU209>U101,U101-AU209,MIN(-SUM(BL209:$BU209),U101-AU209))","v":0},{"$f":"IF(AV209>V101,V101-AV209,MIN(-SUM(BM209:$BU209),V101-AV209))","v":0},{"$f":"IF(AW209>W101,W101-AW209,MIN(-SUM(BN209:$BU209),W101-AW209))","v":0},{"$f":"IF(AX209>X101,X101-AX209,MIN(-SUM(BO209:$BU209),X101-AX209))","v":0},{"$f":"IF(AY209>Y101,Y101-AY209,MIN(-SUM(BP209:$BU209),Y101-AY209))","v":0},{"$f":"IF(AZ209>Z101,Z101-AZ209,MIN(-SUM(BQ209:$BU209),Z101-AZ209))","v":0},{"$f":"IF(BA209>AA101,AA101-BA209,MIN(-SUM(BR209:$BU209),AA101-BA209))","v":0},{"$f":"IF(BB209>AB101,AB101-BB209,MIN(-SUM(BS209:$BU209),AB101-BB209))","v":0},{"$f":"IF(BC209>AC101,AC101-BC209,MIN(-SUM(BT209:$BU209),AC101-BC209))","v":0},{"$f":"IF(BD209>AD101,AD101-BD209,MIN(-SUM(BU209:$BU209),AD101-BD209))","v":0},null,0,0]
["Leavers","2019-06-01",{"$f":"IF($B210>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B210))+IF(B210<DATE(2020,2,28),0,1)+IF($B210>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B210>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E210+F210+IF(C210=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B210,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":136434.19885198851},{"$f":"IF(C210=1,INPUTS!L$45,IF(C210=0,INPUTS!K$45,IF(C210=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D103)","v":136434.19885198851},{"$f":"IF(B210>=DATE(2023,2,1),0,IF(E210-D102+D101<0,-(E210-D102+D101),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B210,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,136434.19885198851,null,null,null,null,null,94437761.703261226,null,197.1209599700812,346.56776089939615,525.51042623292062,645.20928116901916,350.37998296653268,2341.3918258746912,2715.2277528913587,3084.4635715414424,3449.1306741513599,3809.2603264011113,4164.8836675637604,4516.0317107449064,110289.02091143744,136434.19885184403,136434.19885198851,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N102,0,$D210*R102*R$4/$P210)","v":197.1209599700812},346.56776089939615,525.51042623292062,645.20928116901916,350.37998296653268,2341.3918258746912,2715.2277528913587,3084.4635715414424,3449.1306741513599,3809.2603264011113,4164.8836675637604,4516.0317107449064,110289.02091143744,136434.19885184403,136434.19885198851,null,{"$f":"IF(AR210>R102,R102-AR210,MIN(-SUM(BI210:$BU210),R102-AR210))","v":0},{"$f":"IF(AS210>S102,S102-AS210,MIN(-SUM(BJ210:$BU210),S102-AS210))","v":0},{"$f":"IF(AT210>T102,T102-AT210,MIN(-SUM(BK210:$BU210),T102-AT210))","v":0},{"$f":"IF(AU210>U102,U102-AU210,MIN(-SUM(BL210:$BU210),U102-AU210))","v":0},{"$f":"IF(AV210>V102,V102-AV210,MIN(-SUM(BM210:$BU210),V102-AV210))","v":0},{"$f":"IF(AW210>W102,W102-AW210,MIN(-SUM(BN210:$BU210),W102-AW210))","v":0},{"$f":"IF(AX210>X102,X102-AX210,MIN(-SUM(BO210:$BU210),X102-AX210))","v":0},{"$f":"IF(AY210>Y102,Y102-AY210,MIN(-SUM(BP210:$BU210),Y102-AY210))","v":0},{"$f":"IF(AZ210>Z102,Z102-AZ210,MIN(-SUM(BQ210:$BU210),Z102-AZ210))","v":0},{"$f":"IF(BA210>AA102,AA102-BA210,MIN(-SUM(BR210:$BU210),AA102-BA210))","v":0},{"$f":"IF(BB210>AB102,AB102-BB210,MIN(-SUM(BS210:$BU210),AB102-BB210))","v":0},{"$f":"IF(BC210>AC102,AC102-BC210,MIN(-SUM(BT210:$BU210),AC102-BC210))","v":0},{"$f":"IF(BD210>AD102,AD102-BD210,MIN(-SUM(BU210:$BU210),AD102-BD210))","v":0},null,0,0]
["Leavers","2019-05-01",{"$f":"IF($B211>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B211))+IF(B211<DATE(2020,2,28),0,1)+IF($B211>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B211>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E211+F211+IF(C211=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B211,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":136712.25225502253},{"$f":"IF(C211=1,INPUTS!L$45,IF(C211=0,INPUTS!K$45,IF(C211=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D104)","v":136712.25225502253},{"$f":"IF(B211>=DATE(2023,2,1),0,IF(E211-D103+D102<0,-(E211-D103+D102),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B211,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,136712.25225502253,null,null,null,null,null,93444056.21563679,null,175.74064494035647,355.82865256806883,492.20999652098942,285.53312242793487,1990.4884998166713,2377.7535529209686,2761.4459900707079,3141.5821448170996,3518.1783175587238,3891.2507755415309,4260.8157528588308,4626.8894504513046,108834.53535438303,136712.25225487622,136712.25225502253,null,null,null,null,null,null,null,null,null,null,null,175.74064494035647,355.82865256806883,492.20999652098942,285.53312242793487,1990.4884998166713,2377.7535529209686,2761.4459900707079,3141.5821448170996,3518.1783175587238,3891.2507755415309,4260.8157528588308,4626.8894504513046,108834.53535438303,136712.25225487622,136712.25225502253,null,{"$f":"IF(AR211>R103,R103-AR211,MIN(-SUM(BI211:$BU211),R103-AR211))","v":0},{"$f":"IF(AS211>S103,S103-AS211,MIN(-SUM(BJ211:$BU211),S103-AS211))","v":0},{"$f":"IF(AT211>T103,T103-AT211,MIN(-SUM(BK211:$BU211),T103-AT211))","v":0},{"$f":"IF(AU211>U103,U103-AU211,MIN(-SUM(BL211:$BU211),U103-AU211))","v":0},{"$f":"IF(AV211>V103,V103-AV211,MIN(-SUM(BM211:$BU211),V103-AV211))","v":0},{"$f":"IF(AW211>W103,W103-AW211,MIN(-SUM(BN211:$BU211),W103-AW211))","v":0},{"$f":"IF(AX211>X103,X103-AX211,MIN(-SUM(BO211:$BU211),X103-AX211))","v":0},{"$f":"IF(AY211>Y103,Y103-AY211,MIN(-SUM(BP211:$BU211),Y103-AY211))","v":0},{"$f":"IF(AZ211>Z103,Z103-AZ211,MIN(-SUM(BQ211:$BU211),Z103-AZ211))","v":0},{"$f":"IF(BA211>AA103,AA103-BA211,MIN(-SUM(BR211:$BU211),AA103-BA211))","v":0},{"$f":"IF(BB211>AB103,AB103-BB211,MIN(-SUM(BS211:$BU211),AB103-BB211))","v":0},{"$f":"IF(BC211>AC103,AC103-BC211,MIN(-SUM(BT211:$BU211),AC103-BC211))","v":0},{"$f":"IF(BD211>AD103,AD103-BD211,MIN(-SUM(BU211:$BU211),AD103-BD211))","v":0},null,0,0]
["Leavers","2019-04-01",{"$f":"IF($B212>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B212))+IF(B212<DATE(2020,2,28),0,1)+IF($B212>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B212>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E212+F212+IF(C212=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B212,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":136969.31426814268},{"$f":"IF(C212=1,INPUTS!L$45,IF(C212=0,INPUTS!K$45,IF(C212=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D105)","v":136969.31426814268},{"$f":"IF(B212>=DATE(2023,2,1),0,IF(E212-D104+D103<0,-(E212-D104+D103),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B212,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,136969.31426814268,null,null,null,null,null,92288537.873254746,null,180.74892117478478,333.86428043499541,218.21042728200757,1625.0073214258218,2025.0704856359293,2422.6695134492593,2817.8100698966887,3210.4978200091,3600.7384288173721,3988.5375613523852,4373.9008826450208,4756.8340577261579,107415.42449814476,136969.31426799428,136969.31426814268,null,null,null,null,null,null,null,null,null,null,null,180.74892117478478,333.86428043499541,218.21042728200757,1625.0073214258218,2025.0704856359293,2422.6695134492593,2817.8100698966887,3210.4978200091,3600.7384288173721,3988.5375613523852,4373.9008826450208,4756.8340577261579,107415.42449814476,136969.31426799428,136969.31426814268,null,{"$f":"IF(AR212>R104,R104-AR212,MIN(-SUM(BI212:$BU212),R104-AR212))","v":0},{"$f":"IF(AS212>S104,S104-AS212,MIN(-SUM(BJ212:$BU212),S104-AS212))","v":0},{"$f":"IF(AT212>T104,T104-AT212,MIN(-SUM(BK212:$BU212),T104-AT212))","v":0},{"$f":"IF(AU212>U104,U104-AU212,MIN(-SUM(BL212:$BU212),U104-AU212))","v":0},{"$f":"IF(AV212>V104,V104-AV212,MIN(-SUM(BM212:$BU212),V104-AV212))","v":0},{"$f":"IF(AW212>W104,W104-AW212,MIN(-SUM(BN212:$BU212),W104-AW212))","v":0},{"$f":"IF(AX212>X104,X104-AX212,MIN(-SUM(BO212:$BU212),X104-AX212))","v":0},{"$f":"IF(AY212>Y104,Y104-AY212,MIN(-SUM(BP212:$BU212),Y104-AY212))","v":0},{"$f":"IF(AZ212>Z104,Z104-AZ212,MIN(-SUM(BQ212:$BU212),Z104-AZ212))","v":0},{"$f":"IF(BA212>AA104,AA104-BA212,MIN(-SUM(BR212:$BU212),AA104-BA212))","v":0},{"$f":"IF(BB212>AB104,AB104-BB212,MIN(-SUM(BS212:$BU212),AB104-BB212))","v":0},{"$f":"IF(BC212>AC104,AC104-BC212,MIN(-SUM(BT212:$BU212),AC104-BC212))","v":0},{"$f":"IF(BD212>AD104,AD104-BD212,MIN(-SUM(BU212:$BU212),AD104-BD212))","v":0},null,0,0]
["Leavers","2019-03-01",{"$f":"IF($B213>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B213))+IF(B213<DATE(2020,2,28),0,1)+IF($B213>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B213>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E213+F213+IF(C213=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B213,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":137363.79397293972},{"$f":"IF(C213=1,INPUTS!L$45,IF(C213=0,INPUTS!K$45,IF(C213=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D106)","v":137363.79397293972},{"$f":"IF(B213>=DATE(2023,2,1),0,IF(E213-D105+D104<0,-(E213-D105+D104),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B213,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,137363.79397293972,null,null,null,null,null,90951203.96865572,null,170.1314808673022,148.48629355641464,1245.8825797532929,1658.6320793518007,2070.1092321240135,2480.3140380699319,2889.2464971895552,3296.9066094828831,3703.2943749499163,4108.4097935906548,4512.2528654050975,4914.8235903932464,106165.3045380546,137363.7939727887,137363.79397293972,null,null,null,null,null,null,null,null,null,null,null,170.1314808673022,148.48629355641464,1245.8825797532929,1658.6320793518007,2070.1092321240135,2480.3140380699319,2889.2464971895552,3296.9066094828831,3703.2943749499163,4108.4097935906548,4512.2528654050975,4914.8235903932464,106165.3045380546,137363.7939727887,137363.79397293972,null,{"$f":"IF(AR213>R105,R105-AR213,MIN(-SUM(BI213:$BU213),R105-AR213))","v":0},{"$f":"IF(AS213>S105,S105-AS213,MIN(-SUM(BJ213:$BU213),S105-AS213))","v":0},{"$f":"IF(AT213>T105,T105-AT213,MIN(-SUM(BK213:$BU213),T105-AT213))","v":0},{"$f":"IF(AU213>U105,U105-AU213,MIN(-SUM(BL213:$BU213),U105-AU213))","v":0},{"$f":"IF(AV213>V105,V105-AV213,MIN(-SUM(BM213:$BU213),V105-AV213))","v":0},{"$f":"IF(AW213>W105,W105-AW213,MIN(-SUM(BN213:$BU213),W105-AW213))","v":0},{"$f":"IF(AX213>X105,X105-AX213,MIN(-SUM(BO213:$BU213),X105-AX213))","v":0},{"$f":"IF(AY213>Y105,Y105-AY213,MIN(-SUM(BP213:$BU213),Y105-AY213))","v":0},{"$f":"IF(AZ213>Z105,Z105-AZ213,MIN(-SUM(BQ213:$BU213),Z105-AZ213))","v":0},{"$f":"IF(BA213>AA105,AA105-BA213,MIN(-SUM(BR213:$BU213),AA105-BA213))","v":0},{"$f":"IF(BB213>AB105,AB105-BB213,MIN(-SUM(BS213:$BU213),AB105-BB213))","v":0},{"$f":"IF(BC213>AC105,AC105-BC213,MIN(-SUM(BT213:$BU213),AC105-BC213))","v":0},{"$f":"IF(BD213>AD105,AD105-BD213,MIN(-SUM(BU213:$BU213),AD105-BD213))","v":0},null,0,0]
["Leavers","2019-02-01",{"$f":"IF($B214>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B214))+IF(B214<DATE(2020,2,28),0,1)+IF($B214>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B214>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E214+F214+IF(C214=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B214,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":136551.31826568264},{"$f":"IF(C214=1,INPUTS!L$45,IF(C214=0,INPUTS!K$45,IF(C214=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D107)","v":136551.31826568264},{"$f":"IF(B214>=DATE(2023,2,1),0,IF(E214-D106+D105<0,-(E214-D106+D105),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B214,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,136551.31826568264,null,null,null,null,null,89413843.800099984,null,75.187809476174607,842.44524972872694,1263.6678745930903,1684.8904994574539,2106.1131243218174,2527.3357491861807,2948.5583740505444,3369.7809989149077,3791.0036237792715,4212.2262486436348,4633.4488735079985,5054.6714983723614,104041.98834149778,136551.31826552993,136551.31826568264,null,null,null,null,null,null,null,null,null,null,null,75.187809476174607,842.44524972872694,1263.6678745930903,1684.8904994574539,2106.1131243218174,2527.3357491861807,2948.5583740505444,3369.7809989149077,3791.0036237792715,4212.2262486436348,4633.4488735079985,5054.6714983723614,104041.98834149778,136551.31826552993,136551.31826568264,null,{"$f":"IF(AR214>R106,R106-AR214,MIN(-SUM(BI214:$BU214),R106-AR214))","v":0},{"$f":"IF(AS214>S106,S106-AS214,MIN(-SUM(BJ214:$BU214),S106-AS214))","v":0},{"$f":"IF(AT214>T106,T106-AT214,MIN(-SUM(BK214:$BU214),T106-AT214))","v":0},{"$f":"IF(AU214>U106,U106-AU214,MIN(-SUM(BL214:$BU214),U106-AU214))","v":0},{"$f":"IF(AV214>V106,V106-AV214,MIN(-SUM(BM214:$BU214),V106-AV214))","v":0},{"$f":"IF(AW214>W106,W106-AW214,MIN(-SUM(BN214:$BU214),W106-AW214))","v":0},{"$f":"IF(AX214>X106,X106-AX214,MIN(-SUM(BO214:$BU214),X106-AX214))","v":0},{"$f":"IF(AY214>Y106,Y106-AY214,MIN(-SUM(BP214:$BU214),Y106-AY214))","v":0},{"$f":"IF(AZ214>Z106,Z106-AZ214,MIN(-SUM(BQ214:$BU214),Z106-AZ214))","v":0},{"$f":"IF(BA214>AA106,AA106-BA214,MIN(-SUM(BR214:$BU214),AA106-BA214))","v":0},{"$f":"IF(BB214>AB106,AB106-BB214,MIN(-SUM(BS214:$BU214),AB106-BB214))","v":0},{"$f":"IF(BC214>AC106,AC106-BC214,MIN(-SUM(BT214:$BU214),AC106-BC214))","v":0},{"$f":"IF(BD214>AD106,AD106-BD214,MIN(-SUM(BU214:$BU214),AD106-BD214))","v":0},null,0,0]
["Leavers","2019-01-01",{"$f":"IF($B215>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B215))+IF(B215<DATE(2020,2,28),0,1)+IF($B215>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B215>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E215+F215+IF(C215=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B215,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C215=1,INPUTS!L$45,IF(C215=0,INPUTS!K$45,IF(C215=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D108)","v":0},{"$f":"IF(B215>=DATE(2023,2,1),0,IF(E215-D107+D106<0,-(E215-D107+D106),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B215,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R107,0,$N107-1,1,$AD$5-$N107+1),OFFSET($R$4,0,$N107-1,1,$AD$5-$N107+1))+0.0001","v":86054810.400100008},null,{"$f":"AR215+BH215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N107,0,$D215*R107*R$4/$P215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR215>R107,R107-AR215,MIN(-SUM(BI215:$BU215),R107-AR215))","v":0},{"$f":"IF(AS215>S107,S107-AS215,MIN(-SUM(BJ215:$BU215),S107-AS215))","v":0},{"$f":"IF(AT215>T107,T107-AT215,MIN(-SUM(BK215:$BU215),T107-AT215))","v":0},{"$f":"IF(AU215>U107,U107-AU215,MIN(-SUM(BL215:$BU215),U107-AU215))","v":0},{"$f":"IF(AV215>V107,V107-AV215,MIN(-SUM(BM215:$BU215),V107-AV215))","v":0},{"$f":"IF(AW215>W107,W107-AW215,MIN(-SUM(BN215:$BU215),W107-AW215))","v":0},{"$f":"IF(AX215>X107,X107-AX215,MIN(-SUM(BO215:$BU215),X107-AX215))","v":0},{"$f":"IF(AY215>Y107,Y107-AY215,MIN(-SUM(BP215:$BU215),Y107-AY215))","v":0},{"$f":"IF(AZ215>Z107,Z107-AZ215,MIN(-SUM(BQ215:$BU215),Z107-AZ215))","v":0},{"$f":"IF(BA215>AA107,AA107-BA215,MIN(-SUM(BR215:$BU215),AA107-BA215))","v":0},{"$f":"IF(BB215>AB107,AB107-BB215,MIN(-SUM(BS215:$BU215),AB107-BB215))","v":0},{"$f":"IF(BC215>AC107,AC107-BC215,MIN(-SUM(BT215:$BU215),AC107-BC215))","v":0},{"$f":"IF(BD215>AD107,AD107-BD215,MIN(-SUM(BU215:$BU215),AD107-BD215))","v":0},null,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Churn Back (UNW)",{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(S$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(T$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(U$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":1.8880532445923459E-3},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(V$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":1.8880532445923459E-3},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(W$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(X$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0.37921944539541252},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(Y$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(Z$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(AA$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Churn Back (Post)",{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(S$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(T$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(U$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":1.168053244592346E-3},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(V$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":1.168053244592346E-3},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(W$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(X$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0.33139335843889078},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(Y$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(Z$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(AA$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUTS!$H$21","v":"CHIP"},{"$f":"INPUTS!$H$22","v":"Children"},{"$f":"INPUTS!$H$23","v":"Expansion"},{"$f":"INPUTS!$H$24","v":"Adult"},{"$f":"INPUTS!$H$25","v":"Aged"},{"$f":"INPUTS!$H$26","v":"Disabled"},{"$f":"INPUTS!$H$27","v":"COVID New"},{"$f":"INPUTS!$H$28","v":"Unknown"},{"$f":"INPUTS!$H$29","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Joiners","Population 1","Population 2","Population 3","Population 4","Population 5","Population 6","Population 7","Population 8","Population 9",null,"RowLookup"]
["Joiners",{"$f":"B114","v":"2027-06-01"},{"$f":"C114","v":5},{"$f":"MAX(0,E222)+F222","v":48596.823215645672},null,{"$f":"IF(C223>=2,E115*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C223-1,1)+INDEX(INPUTS!$K$8:$K$11,$C223-1,1))^(1/12)-1)*D7,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B222,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":48596.823215645672},null,null,null,{"$f":"D222","v":48596.823215645672},null,null,null,null,null,null,null,{"$f":"$J222+SUM(S222:AA222)","v":70546.009840931743},{"$f":"IF($C222<2,0,IF($C222=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":436.55395489027785},{"$f":"IF($C222<2,0,IF($C222=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":319.66581749254635},{"$f":"IF($C222<2,0,IF($C222=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":21192.966852903253},{"$f":"IF($C222<2,0,IF($C222=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},null,{"$f":"ROW(Q115)","v":115}]
["Joiners",{"$f":"B115","v":"2027-05-01"},5,{"$f":"MAX(0,E223)+F223","v":48564.706831664582},null,{"$f":"IF(C224>=2,E116*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C224-1,1)+INDEX(INPUTS!$K$8:$K$11,$C224-1,1))^(1/12)-1)*D8,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B223,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":48564.706831664582},null,null,null,48564.706831664582,null,null,null,null,null,null,null,{"$f":"$J223+SUM(S223:AA223)","v":70499.796390545962},{"$f":"IF($C223<2,0,IF($C223=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":436.36012795087203},{"$f":"IF($C223<2,0,IF($C223=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":319.77407542212632},{"$f":"IF($C223<2,0,IF($C223=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":21178.95535550838},{"$f":"IF($C223<2,0,IF($C223=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},null,116]
["Joiners","2027-04-01",5,48532.609596159171,null,{"$f":"IF(C225>=2,E117*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C225-1,1)+INDEX(INPUTS!$K$8:$K$11,$C225-1,1))^(1/12)-1)*D9,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B224,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":48532.609596159171},null,null,null,48532.609596159171,null,null,null,null,null,null,null,{"$f":"$J224+SUM(S224:AA224)","v":70453.610992137183},{"$f":"IF($C224<2,0,IF($C224=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":436.16682444698466},{"$f":"IF($C224<2,0,IF($C224=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":319.88236873228925},{"$f":"IF($C224<2,0,IF($C224=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":21164.952202798733},{"$f":"IF($C224<2,0,IF($C224=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},null,117]
["Joiners","2027-03-01",5,48500.531495231684,null,{"$f":"IF(C226>=2,E118*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C226-1,1)+INDEX(INPUTS!$K$8:$K$11,$C226-1,1))^(1/12)-1)*D10,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B225,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":48500.531495231684},null,null,null,48500.531495231684,null,null,null,null,null,null,null,70407.453620105123,{"$f":"IF($C225<2,0,IF($C225=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":435.97404150508589},{"$f":"IF($C225<2,0,IF($C225=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":319.99069652610103},{"$f":"IF($C225<2,0,IF($C225=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":21150.957386842256},{"$f":"IF($C225<2,0,IF($C225=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},null,118]
["Joiners","2027-02-01",5,48468.472515016387,null,{"$f":"IF(C227>=2,E119*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C227-1,1)+INDEX(INPUTS!$K$8:$K$11,$C227-1,1))^(1/12)-1)*D11,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B226,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":48468.472515016387},null,null,null,48468.472515016387,null,null,null,null,null,null,null,70361.324249503959,{"$f":"IF($C226<2,0,IF($C226=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":435.78177653871558},{"$f":"IF($C226<2,0,IF($C226=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":320.09905810520502},{"$f":"IF($C226<2,0,IF($C226=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":21136.970899843658},{"$f":"IF($C226<2,0,IF($C226=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},null,119]
["Joiners","2027-01-01",5,48436.432641676904,null,{"$f":"IF(C228>=2,E120*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C228-1,1)+INDEX(INPUTS!$K$8:$K$11,$C228-1,1))^(1/12)-1)*D12,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B227,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":48436.432641676904},null,null,null,48436.432641676904,null,null,null,null,null,null,null,70315.222855804983,{"$f":"IF($C227<2,0,IF($C227=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":435.59002714842893},{"$f":"IF($C227<2,0,IF($C227=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":320.20745291755787},{"$f":"IF($C227<2,0,IF($C227=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":21122.992734062089},{"$f":"IF($C227<2,0,IF($C227=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},null,120]
["Joiners","2026-12-01",5,48404.411861369466,null,{"$f":"IF(C229>=2,E121*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C229-1,1)+INDEX(INPUTS!$K$8:$K$11,$C229-1,1))^(1/12)-1)*D13,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B228,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":48404.411861369466},null,null,null,48404.411861369466,null,null,null,null,null,null,null,70269.149415016698,{"$f":"IF($C228<2,0,IF($C228=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":435.39879119924609},{"$f":"IF($C228<2,0,IF($C228=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":320.31588059796792},{"$f":"IF($C228<2,0,IF($C228=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":21109.022881850018},{"$f":"IF($C228<2,0,IF($C228=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},null,121]
["Joiners","2026-11-01",5,48372.410158304803,null,{"$f":"IF(C230>=2,E122*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C230-1,1)+INDEX(INPUTS!$K$8:$K$11,$C230-1,1))^(1/12)-1)*D14,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B229,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":48372.410158304803},null,null,null,48372.410158304803,null,null,null,null,null,null,null,70223.103908618388,{"$f":"IF($C229<2,0,IF($C229=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":435.20806981809676},{"$f":"IF($C229<2,0,IF($C229=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":320.42434259206397},{"$f":"IF($C229<2,0,IF($C229=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":21095.061337903418},{"$f":"IF($C229<2,0,IF($C229=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},null,122]
["Joiners","2026-10-01",5,48340.427515178308,null,{"$f":"IF(C231>=2,E123*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C231-1,1)+INDEX(INPUTS!$K$8:$K$11,$C231-1,1))^(1/12)-1)*D15,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B230,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":48340.427515178308},null,null,null,48340.427515178308,null,null,null,null,null,null,null,70177.086771634116,{"$f":"IF($C230<2,0,IF($C230=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":435.01799866117568},{"$f":"IF($C230<2,0,IF($C230=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":320.5329152399292},{"$f":"IF($C230<2,0,IF($C230=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":21081.108342554711},{"$f":"IF($C230<2,0,IF($C230=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},null,123]
["Joiners","2026-09-01",5,48308.463913971456,null,{"$f":"IF(C232>=2,E124*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C232-1,1)+INDEX(INPUTS!$K$8:$K$11,$C232-1,1))^(1/12)-1)*D16,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B231,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":48308.463913971456},null,null,null,48308.463913971456,null,null,null,null,null,null,null,70131.098247797345,{"$f":"IF($C231<2,0,IF($C231=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":434.82864586765709},{"$f":"IF($C231<2,0,IF($C231=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":320.64163692417873},{"$f":"IF($C231<2,0,IF($C231=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":21067.164051034059},{"$f":"IF($C231<2,0,IF($C231=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},null,124]
["Joiners","2026-08-01",5,48276.519336830737,null,{"$f":"IF(C233>=2,E125*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C233-1,1)+INDEX(INPUTS!$K$8:$K$11,$C233-1,1))^(1/12)-1)*D17,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B232,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":48276.519336830737},null,null,null,48276.519336830737,null,null,null,null,null,null,null,70085.138429564438,{"$f":"IF($C232<2,0,IF($C232=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":434.64002555028361},{"$f":"IF($C232<2,0,IF($C232=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":320.7505156624577},{"$f":"IF($C232<2,0,IF($C232=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":21053.228551520955},{"$f":"IF($C232<2,0,IF($C232=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},null,125]
["Joiners","2026-07-01",5,48244.593766057755,null,{"$f":"IF(C234>=2,E126*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C234-1,1)+INDEX(INPUTS!$K$8:$K$11,$C234-1,1))^(1/12)-1)*D18,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B233,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":48244.593766057755},null,null,null,48244.593766057755,null,null,null,null,null,null,null,70039.207231988636,{"$f":"IF($C233<2,0,IF($C233=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":434.45208862554574},{"$f":"IF($C233<2,0,IF($C233=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":320.85952394257919},{"$f":"IF($C233<2,0,IF($C233=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":21039.301853362762},{"$f":"IF($C233<2,0,IF($C233=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},null,126]
["Joiners","2026-06-01",4,48212.687184152674,null,{"$f":"IF(C235>=2,E127*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C235-1,1)+INDEX(INPUTS!$K$8:$K$11,$C235-1,1))^(1/12)-1)*D19,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B234,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":48212.687184152674},null,null,null,48212.687184152674,null,null,null,null,null,null,null,69993.304607461832,{"$f":"IF($C234<2,0,IF($C234=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":434.2647987574577},{"$f":"IF($C234<2,0,IF($C234=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":320.9686415458786},{"$f":"IF($C234<2,0,IF($C234=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":21025.383983005828},{"$f":"IF($C234<2,0,IF($C234=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},null,127]
["Joiners","2026-05-01",4,48180.799578126956,null,{"$f":"IF(C236>=2,E128*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C236-1,1)+INDEX(INPUTS!$K$8:$K$11,$C236-1,1))^(1/12)-1)*D20,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B235,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":48180.799578126956},null,null,null,48180.799578126956,null,null,null,null,null,null,null,69947.430497956244,{"$f":"IF($C235<2,0,IF($C235=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":434.07811352002045},{"$f":"IF($C235<2,0,IF($C235=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":321.07784483242278},{"$f":"IF($C235<2,0,IF($C235=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":21011.474961476844},{"$f":"IF($C235<2,0,IF($C235=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},null,128]
["Joiners","2026-04-01",4,48148.931405064701,null,{"$f":"IF(C237>=2,E129*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C237-1,1)+INDEX(INPUTS!$K$8:$K$11,$C237-1,1))^(1/12)-1)*D21,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B236,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":48148.931405064701},null,null,null,48148.931405064701,null,null,null,null,null,null,null,69901.584573212487,{"$f":"IF($C236<2,0,IF($C236=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":433.89177823651443},{"$f":"IF($C236<2,0,IF($C236=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":321.18697647574066},{"$f":"IF($C236<2,0,IF($C236=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":20997.57441343553},{"$f":"IF($C236<2,0,IF($C236=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},null,129]
["Joiners","2026-03-01",4,48117.08305126585,null,{"$f":"IF(C238>=2,E130*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C238-1,1)+INDEX(INPUTS!$K$8:$K$11,$C238-1,1))^(1/12)-1)*D22,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B237,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":48117.08305126585},null,null,null,48117.08305126585,null,null,null,null,null,null,null,69855.656671317949,{"$f":"IF($C237<2,0,IF($C237=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":433.68960065568751},{"$f":"IF($C237<2,0,IF($C237=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":321.28590806385625},{"$f":"IF($C237<2,0,IF($C237=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":20983.598111332554},{"$f":"IF($C237<2,0,IF($C237=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},null,130]
["Joiners","2026-02-01",4,48085.25474315996,null,{"$f":"IF(C239>=2,E131*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C239-1,1)+INDEX(INPUTS!$K$8:$K$11,$C239-1,1))^(1/12)-1)*D23,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B238,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":48085.25474315996},null,null,null,48085.25474315996,null,null,null,null,null,null,null,69809.685386926256,{"$f":"IF($C238<2,0,IF($C238=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":433.4801637881601},{"$f":"IF($C238<2,0,IF($C238=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":321.37979600838167},{"$f":"IF($C238<2,0,IF($C238=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":20969.57068396976},{"$f":"IF($C238<2,0,IF($C238=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},null,131]
["Joiners",{"$f":"B131","v":"2026-01-01"},4,48053.446531546331,null,{"$f":"IF(C240>=2,E132*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C240-1,1)+INDEX(INPUTS!$K$8:$K$11,$C240-1,1))^(1/12)-1)*D24,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B239,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":48053.446531546331},null,null,null,48053.446531546331,null,null,null,null,null,null,null,69763.700946674377,{"$f":"IF($C239<2,0,IF($C239=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":433.27027905557924},{"$f":"IF($C239<2,0,IF($C239=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":321.47272848462592},{"$f":"IF($C239<2,0,IF($C239=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":20955.511407587841},{"$f":"IF($C239<2,0,IF($C239=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},null,132]
["Joiners","2025-12-01",4,48021.658470433205,null,{"$f":"IF(C241>=2,E133*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C241-1,1)+INDEX(INPUTS!$K$8:$K$11,$C241-1,1))^(1/12)-1)*D25,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B240,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":48021.658470433205},null,null,null,48021.658470433205,null,null,null,null,null,null,null,69717.738934986104,{"$f":"IF($C240<2,0,IF($C240=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":433.06794112502826},{"$f":"IF($C240<2,0,IF($C240=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":321.56950708591637},{"$f":"IF($C240<2,0,IF($C240=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":20941.443016341957},{"$f":"IF($C240<2,0,IF($C240=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},null,133]
["Joiners","2025-11-01",4,47989.890609864873,null,{"$f":"IF(C242>=2,E134*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C242-1,1)+INDEX(INPUTS!$K$8:$K$11,$C242-1,1))^(1/12)-1)*D26,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B241,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":47989.890609864873},null,null,null,47989.890609864873,null,null,null,null,null,null,null,69671.791714200721,{"$f":"IF($C241<2,0,IF($C241=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":432.8715044911695},{"$f":"IF($C241<2,0,IF($C241=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":321.66911680736195},{"$f":"IF($C241<2,0,IF($C241=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":20927.360483037315},{"$f":"IF($C241<2,0,IF($C241=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},null,134]
["Joiners","2025-10-01",4,47958.142240749068,null,{"$f":"IF(C243>=2,E135*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C243-1,1)+INDEX(INPUTS!$K$8:$K$11,$C243-1,1))^(1/12)-1)*D27,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B242,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":47958.142240749068},null,null,null,47958.142240749068,null,null,null,null,null,null,null,69625.860592635247,{"$f":"IF($C242<2,0,IF($C242=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":432.68146148016143},{"$f":"IF($C242<2,0,IF($C242=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":321.77184205240877},{"$f":"IF($C242<2,0,IF($C242=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":20913.265048353613},{"$f":"IF($C242<2,0,IF($C242=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},null,135]
["Joiners","2025-09-01",4,47926.252337439459,null,{"$f":"IF(C244>=2,E136*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C244-1,1)+INDEX(INPUTS!$K$8:$K$11,$C244-1,1))^(1/12)-1)*D28,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B243,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":47926.252337439459},null,null,null,47926.252337439459,null,null,null,null,null,null,null,69579.869925145264,{"$f":"IF($C243<2,0,IF($C243=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":432.50602379126173},{"$f":"IF($C243<2,0,IF($C243=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":321.88408981163013},{"$f":"IF($C243<2,0,IF($C243=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":20899.227474102907},{"$f":"IF($C243<2,0,IF($C243=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},null,136]
["Joiners","2025-08-01",4,47894.236475904152,null,{"$f":"IF(C245>=2,E137*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C245-1,1)+INDEX(INPUTS!$K$8:$K$11,$C245-1,1))^(1/12)-1)*D29,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B244,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":47894.236475904152},null,null,null,47894.236475904152,null,null,null,null,null,null,null,69571.659588619514,{"$f":"IF($C244<2,0,IF($C244=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":434.30122461309179},{"$f":"IF($C244<2,0,IF($C244=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":323.36621825017147},{"$f":"IF($C244<2,0,IF($C244=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":20919.755669852108},{"$f":"IF($C244<2,0,IF($C244=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},null,137]
["Joiners","2025-07-01",4,47862.140677784337,null,{"$f":"IF(C246>=2,E138*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C246-1,1)+INDEX(INPUTS!$K$8:$K$11,$C246-1,1))^(1/12)-1)*D30,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B245,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":47862.140677784337},null,null,null,47862.140677784337,null,null,null,null,null,null,null,69552.260767176922,{"$f":"IF($C245<2,0,IF($C245=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":435.02005701205792},{"$f":"IF($C245<2,0,IF($C245=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":324.1479991572765},{"$f":"IF($C245<2,0,IF($C245=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":20930.952033223257},{"$f":"IF($C245<2,0,IF($C245=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},null,138]
["Joiners","2025-06-01",3,47830.01557001449,null,{"$f":"IF(C247>=2,E139*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C247-1,1)+INDEX(INPUTS!$K$8:$K$11,$C247-1,1))^(1/12)-1)*D31,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B246,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":47830.01557001449},null,null,null,47830.01557001449,null,null,null,null,null,null,null,69524.152761840262,{"$f":"IF($C246<2,0,IF($C246=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":434.89236505077707},{"$f":"IF($C246<2,0,IF($C246=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":324.37952110954365},{"$f":"IF($C246<2,0,IF($C246=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":20934.865305665448},{"$f":"IF($C246<2,0,IF($C246=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},null,139]
["Joiners","2025-05-01",3,47797.860043701228,null,{"$f":"IF(C248>=2,E140*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C248-1,1)+INDEX(INPUTS!$K$8:$K$11,$C248-1,1))^(1/12)-1)*D32,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B247,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":47797.860043701228},null,null,null,47797.860043701228,null,null,null,null,null,null,null,69485.763018877144,{"$f":"IF($C247<2,0,IF($C247=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":433.76719603190446},{"$f":"IF($C247<2,0,IF($C247=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":323.96224351732587},{"$f":"IF($C247<2,0,IF($C247=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":20930.173535626684},{"$f":"IF($C247<2,0,IF($C247=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},null,140]
["Joiners","2025-04-01",3,47765.674590494775,null,{"$f":"IF(C249>=2,E141*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C249-1,1)+INDEX(INPUTS!$K$8:$K$11,$C249-1,1))^(1/12)-1)*D33,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B248,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":47765.674590494775},null,null,null,47765.674590494775,null,null,null,null,null,null,null,69449.598505197093,{"$f":"IF($C248<2,0,IF($C248=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":432.85424193779681},{"$f":"IF($C248<2,0,IF($C248=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":323.68601498222733},{"$f":"IF($C248<2,0,IF($C248=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":20927.383657782299},{"$f":"IF($C248<2,0,IF($C248=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},null,141]
["Joiners","2025-03-01",3,47733.594838056109,null,{"$f":"IF(C250>=2,E142*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C250-1,1)+INDEX(INPUTS!$K$8:$K$11,$C250-1,1))^(1/12)-1)*D34,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B249,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":47733.594838056109},null,null,null,47733.594838056109,null,null,null,null,null,null,null,69413.04980867813,{"$f":"IF($C249<2,0,IF($C249=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":431.89493935427816},{"$f":"IF($C249<2,0,IF($C249=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":323.38188860399481},{"$f":"IF($C249<2,0,IF($C249=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":20924.178142663739},{"$f":"IF($C249<2,0,IF($C249=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},null,142]
["Joiners","2025-02-01",3,47767.561754216884,null,{"$f":"IF(C251>=2,E143*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C251-1,1)+INDEX(INPUTS!$K$8:$K$11,$C251-1,1))^(1/12)-1)*D35,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B250,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":47767.561754216884},null,null,null,47767.561754216884,null,null,null,null,null,null,null,69448.93559191114,{"$f":"IF($C250<2,0,IF($C250=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":432.05930431283844},{"$f":"IF($C250<2,0,IF($C250=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":323.79691695485019},{"$f":"IF($C250<2,0,IF($C250=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":20925.517616426576},{"$f":"IF($C250<2,0,IF($C250=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},null,143]
["Joiners","2025-01-01",3,47796.617769395612,null,{"$f":"IF(C252>=2,E144*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C252-1,1)+INDEX(INPUTS!$K$8:$K$11,$C252-1,1))^(1/12)-1)*D36,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B251,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":47796.617769395612},null,null,null,47796.617769395612,null,null,null,null,null,null,null,53914.907359960162,{"$f":"IF($C251<2,0,IF($C251=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":192.08575263319895},{"$f":"IF($C251<2,0,IF($C251=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":138.62286785048872},{"$f":"IF($C251<2,0,IF($C251=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":5787.5809700808641},{"$f":"IF($C251<2,0,IF($C251=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},null,144]
["Joiners","2024-12-01",3,47808.275687466128,null,{"$f":"IF(C253>=2,E145*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C253-1,1)+INDEX(INPUTS!$K$8:$K$11,$C253-1,1))^(1/12)-1)*D37,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B252,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":47808.275687466128},null,null,null,47808.275687466128,null,null,null,null,null,null,null,58129.608830496858,{"$f":"IF($C252<2,0,IF($C252=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":324.04171388267281},{"$f":"IF($C252<2,0,IF($C252=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":233.8517618606561},{"$f":"IF($C252<2,0,IF($C252=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":9763.4396672874009},{"$f":"IF($C252<2,0,IF($C252=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},null,145]
["Joiners","2024-11-01",3,47800.77584048517,null,{"$f":"IF(C254>=2,E146*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C254-1,1)+INDEX(INPUTS!$K$8:$K$11,$C254-1,1))^(1/12)-1)*D38,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B253,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":47800.77584048517},null,null,null,47800.77584048517,null,null,null,null,null,null,null,61395.626990673074,{"$f":"IF($C253<2,0,IF($C253=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":426.81490904702986},{"$f":"IF($C253<2,0,IF($C253=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":308.02027699798896},{"$f":"IF($C253<2,0,IF($C253=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":12860.015964142887},{"$f":"IF($C253<2,0,IF($C253=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},null,146]
["Joiners","2024-10-01",3,47793.693927013293,null,{"$f":"IF(C255>=2,E147*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C255-1,1)+INDEX(INPUTS!$K$8:$K$11,$C255-1,1))^(1/12)-1)*D39,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B254,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":47793.693927013293},null,null,null,47793.693927013293,null,null,null,null,null,null,null,65262.7679220547,{"$f":"IF($C254<2,0,IF($C254=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":548.44743395564569},{"$f":"IF($C254<2,0,IF($C254=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":395.79903828345533},{"$f":"IF($C254<2,0,IF($C254=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":16524.827522802301},{"$f":"IF($C254<2,0,IF($C254=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},null,147]
["Joiners",{"$f":"B147","v":"2024-09-01"},3,47786.528657786417,null,{"$f":"IF(C256>=2,E148*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C256-1,1)+INDEX(INPUTS!$K$8:$K$11,$C256-1,1))^(1/12)-1)*D40,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B255,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":47786.528657786417},null,null,null,47786.528657786417,null,null,null,null,null,null,null,64396.516337853085,{"$f":"IF($C255<2,0,IF($C255=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":521.47613111910425},{"$f":"IF($C255<2,0,IF($C255=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":376.33461003923924},{"$f":"IF($C255<2,0,IF($C255=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":15712.176938908327},{"$f":"IF($C255<2,0,IF($C255=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},null,148]
["Joiners","2024-08-01",3,47787.889613933745,null,{"$f":"IF(C257>=2,E149*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C257-1,1)+INDEX(INPUTS!$K$8:$K$11,$C257-1,1))^(1/12)-1)*D41,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B256,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":47787.889613933745},null,null,null,47787.889613933745,null,null,null,null,null,null,null,64587.753990043522,{"$f":"IF($C256<2,0,IF($C256=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":527.43737364074423},{"$f":"IF($C256<2,0,IF($C256=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":380.63667056675899},{"$f":"IF($C256<2,0,IF($C256=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":15891.790331902273},{"$f":"IF($C256<2,0,IF($C256=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},null,149]
["Joiners","2024-07-01",3,0,null,{"$f":"IF(C258>=2,E150*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C258-1,1)+INDEX(INPUTS!$K$8:$K$11,$C258-1,1))^(1/12)-1)*D42,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B257,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,16861.108922896525,{"$f":"IF($C257<2,0,IF($C257=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":529.3601667171605},{"$f":"IF($C257<2,0,IF($C257=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":382.02429607714748},{"$f":"IF($C257<2,0,IF($C257=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":15949.724460102216},{"$f":"IF($C257<2,0,IF($C257=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},null,150]
["Joiners","2024-06-01",2,0,null,{"$f":"IF(C259>=2,E151*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C259-1,1)+INDEX(INPUTS!$K$8:$K$11,$C259-1,1))^(1/12)-1)*D43,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B258,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,23398.695699426484,{"$f":"IF($C258<2,0,IF($C258=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":1015.0406115911787},{"$f":"IF($C258<2,0,IF($C258=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":732.52616935196397},{"$f":"IF($C258<2,0,IF($C258=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":21651.12891848334},{"$f":"IF($C258<2,0,IF($C258=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},null,151]
["Joiners","2024-05-01",2,0,null,{"$f":"IF(C260>=2,E152*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C260-1,1)+INDEX(INPUTS!$K$8:$K$11,$C260-1,1))^(1/12)-1)*D44,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B259,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,24829.151879954021,{"$f":"IF($C259<2,0,IF($C259=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":1077.0941181194482},{"$f":"IF($C259<2,0,IF($C259=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":777.30843413322748},{"$f":"IF($C259<2,0,IF($C259=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":22974.749327701345},{"$f":"IF($C259<2,0,IF($C259=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},null,152]
["Joiners","2024-04-01",2,0,null,{"$f":"IF(C261>=2,E153*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C261-1,1)+INDEX(INPUTS!$K$8:$K$11,$C261-1,1))^(1/12)-1)*D45,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B260,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,24970.473621892867,{"$f":"IF($C260<2,0,IF($C260=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":1083.2246866439386},{"$f":"IF($C260<2,0,IF($C260=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":781.73269245936103},{"$f":"IF($C260<2,0,IF($C260=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":23105.516242789567},{"$f":"IF($C260<2,0,IF($C260=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},null,153]
["Joiners","2024-03-01",2,0,null,{"$f":"IF(C262>=2,E154*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C262-1,1)+INDEX(INPUTS!$K$8:$K$11,$C262-1,1))^(1/12)-1)*D46,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B261,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,21748.96220189628,{"$f":"IF($C261<2,0,IF($C261=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":943.47480639393302},{"$f":"IF($C261<2,0,IF($C261=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":680.87914701702164},{"$f":"IF($C261<2,0,IF($C261=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":20124.608248485325},{"$f":"IF($C261<2,0,IF($C261=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},null,154]
["Joiners","2024-02-01",2,0,null,{"$f":"IF(C263>=2,E155*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C263-1,1)+INDEX(INPUTS!$K$8:$K$11,$C263-1,1))^(1/12)-1)*D47,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B262,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,19159.354628474077,{"$f":"IF($C262<2,0,IF($C262=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":831.1370552272308},{"$f":"IF($C262<2,0,IF($C262=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":599.80816168298747},{"$f":"IF($C262<2,0,IF($C262=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":17728.409411563858},{"$f":"IF($C262<2,0,IF($C262=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},null,155]
["Joiners","2024-01-01",2,0,null,{"$f":"IF(C264>=2,E156*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C264-1,1)+INDEX(INPUTS!$K$8:$K$11,$C264-1,1))^(1/12)-1)*D48,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B263,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,15672.124844868162,{"$f":"IF($C263<2,0,IF($C263=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":679.86025340117374},{"$f":"IF($C263<2,0,IF($C263=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":490.63596217882588},{"$f":"IF($C263<2,0,IF($C263=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":14501.628629288161},{"$f":"IF($C263<2,0,IF($C263=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},null,156]
["Joiners","2023-12-01",2,0,null,{"$f":"IF(C265>=2,E157*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C265-1,1)+INDEX(INPUTS!$K$8:$K$11,$C265-1,1))^(1/12)-1)*D49,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B264,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,9314.3180514281285,{"$f":"IF($C264<2,0,IF($C264=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":404.05718390998146},{"$f":"IF($C264<2,0,IF($C264=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":291.59666889065761},{"$f":"IF($C264<2,0,IF($C264=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":8618.6641986274899},{"$f":"IF($C264<2,0,IF($C264=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},null,157]
["Joiners","2023-11-01",2,0,null,{"$f":"IF(C266>=2,E158*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C266-1,1)+INDEX(INPUTS!$K$8:$K$11,$C266-1,1))^(1/12)-1)*D50,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B265,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,5013.180185161038,{"$f":"IF($C265<2,0,IF($C265=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":217.47286885258535},{"$f":"IF($C265<2,0,IF($C265=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":156.94403331196946},{"$f":"IF($C265<2,0,IF($C265=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":4638.7632829964832},{"$f":"IF($C265<2,0,IF($C265=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},null,158]
["Joiners","2023-10-01",2,0,null,{"$f":"IF(C267>=2,E159*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C267-1,1)+INDEX(INPUTS!$K$8:$K$11,$C267-1,1))^(1/12)-1)*D51,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B266,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.1218313966896716E-3,{"$f":"IF($C266<2,0,IF($C266=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":5.5302924485258566E-6},{"$f":"IF($C266<2,0,IF($C266=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":5.5302924485250655E-6},{"$f":"IF($C266<2,0,IF($C266=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":1.1107708117926206E-3},{"$f":"IF($C266<2,0,IF($C266=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},null,159]
["Joiners","2023-09-01",2,0,null,{"$f":"IF(C268>=2,E160*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C268-1,1)+INDEX(INPUTS!$K$8:$K$11,$C268-1,1))^(1/12)-1)*D52,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B267,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.1218313966896655E-3,{"$f":"IF($C267<2,0,IF($C267=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":5.5302924485258456E-6},{"$f":"IF($C267<2,0,IF($C267=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":5.5302924485250477E-6},{"$f":"IF($C267<2,0,IF($C267=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":1.1107708117926145E-3},{"$f":"IF($C267<2,0,IF($C267=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},null,160]
["Joiners","2023-08-01",2,0,null,{"$f":"IF(C269>=2,E161*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C269-1,1)+INDEX(INPUTS!$K$8:$K$11,$C269-1,1))^(1/12)-1)*D53,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B268,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.1218313966896601E-3,{"$f":"IF($C268<2,0,IF($C268=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":5.5302924485258371E-6},{"$f":"IF($C268<2,0,IF($C268=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":5.5302924485250291E-6},{"$f":"IF($C268<2,0,IF($C268=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":1.1107708117926091E-3},{"$f":"IF($C268<2,0,IF($C268=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},null,161]
["Joiners","2023-07-01",2,0,null,{"$f":"IF(C270>=2,E162*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C270-1,1)+INDEX(INPUTS!$K$8:$K$11,$C270-1,1))^(1/12)-1)*D54,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B269,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.1218313966896538E-3,{"$f":"IF($C269<2,0,IF($C269=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":5.5302924485258227E-6},{"$f":"IF($C269<2,0,IF($C269=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":5.5302924485250079E-6},{"$f":"IF($C269<2,0,IF($C269=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":1.110770811792603E-3},{"$f":"IF($C269<2,0,IF($C269=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},null,162]
["Joiners","2023-06-01",2,0,null,{"$f":"IF(C271>=2,E163*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C271-1,1)+INDEX(INPUTS!$K$8:$K$11,$C271-1,1))^(1/12)-1)*D55,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B270,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.1218313966896473E-3,{"$f":"IF($C270<2,0,IF($C270=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":5.5302924485258083E-6},{"$f":"IF($C270<2,0,IF($C270=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":5.5302924485249859E-6},{"$f":"IF($C270<2,0,IF($C270=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":1.1107708117925965E-3},{"$f":"IF($C270<2,0,IF($C270=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},null,163]
["Joiners",{"$f":"B163","v":"2023-05-01"},2,0,null,{"$f":"IF(C272>=2,E164*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C272-1,1)+INDEX(INPUTS!$K$8:$K$11,$C272-1,1))^(1/12)-1)*D56,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B271,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.1218313966896403E-3,{"$f":"IF($C271<2,0,IF($C271=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":5.5302924485257948E-6},{"$f":"IF($C271<2,0,IF($C271=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":5.5302924485249647E-6},{"$f":"IF($C271<2,0,IF($C271=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":1.1107708117925896E-3},{"$f":"IF($C271<2,0,IF($C271=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},null,164]
["Joiners","2023-04-01",2,0,null,{"$f":"IF(C273>=2,E165*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C273-1,1)+INDEX(INPUTS!$K$8:$K$11,$C273-1,1))^(1/12)-1)*D57,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B272,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,1.1218313966896334E-3,{"$f":"IF($C272<2,0,IF($C272=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":5.5302924485257812E-6},{"$f":"IF($C272<2,0,IF($C272=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":5.5302924485249427E-6},{"$f":"IF($C272<2,0,IF($C272=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":1.1107708117925827E-3},{"$f":"IF($C272<2,0,IF($C272=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},null,165]
["Joiners","2023-03-01",1,0,null,{"$f":"IF(C274>=2,E166*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C274-1,1)+INDEX(INPUTS!$K$8:$K$11,$C274-1,1))^(1/12)-1)*D58,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B273,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C273<2,0,IF($C273=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},null,166]
["Joiners","2023-02-01",1,72454.002929097041,{"$f":"E167-D59+D58","v":72454.002929097041},{"$f":"IF(C275>=2,E167*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C275-1,1)+INDEX(INPUTS!$K$8:$K$11,$C275-1,1))^(1/12)-1)*D59,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B274,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,72454.002929097041,null,null,null,null,null,null,null,72454.002929097041,{"$f":"IF($C274<2,0,IF($C274=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},null,167]
["Joiners","2023-01-01",1,46400.002929097041,46400.002929097041,{"$f":"IF(C276>=2,E168*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C276-1,1)+INDEX(INPUTS!$K$8:$K$11,$C276-1,1))^(1/12)-1)*D60,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B275,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,46400.002929097041,null,null,null,null,null,null,null,46400.002929097041,{"$f":"IF($C275<2,0,IF($C275=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},null,168]
["Joiners","2022-12-01",1,56980.002929097041,56980.002929097041,{"$f":"IF(C277>=2,E169*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C277-1,1)+INDEX(INPUTS!$K$8:$K$11,$C277-1,1))^(1/12)-1)*D61,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B276,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,56980.002929097041,null,null,null,null,null,null,null,56980.002929097041,{"$f":"IF($C276<2,0,IF($C276=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},null,169]
["Joiners","2022-11-01",1,49402.002929097041,49402.002929097041,{"$f":"IF(C278>=2,E170*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C278-1,1)+INDEX(INPUTS!$K$8:$K$11,$C278-1,1))^(1/12)-1)*D62,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B277,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,49402.002929097041,null,null,null,null,null,null,null,49402.002929097041,{"$f":"IF($C277<2,0,IF($C277=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},null,170]
["Joiners","2022-10-01",1,61325.002929097041,61325.002929097041,{"$f":"IF(C279>=2,E171*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C279-1,1)+INDEX(INPUTS!$K$8:$K$11,$C279-1,1))^(1/12)-1)*D63,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B278,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,61325.002929097041,null,null,null,null,null,null,null,61325.002929097041,{"$f":"IF($C278<2,0,IF($C278=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},null,171]
["Joiners","2022-09-01",1,60675.002929097041,60675.002929097041,{"$f":"IF(C280>=2,E172*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C280-1,1)+INDEX(INPUTS!$K$8:$K$11,$C280-1,1))^(1/12)-1)*D64,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B279,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,60675.002929097041,null,null,null,null,null,null,null,60675.002929097041,{"$f":"IF($C279<2,0,IF($C279=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},null,172]
["Joiners","2022-08-01",1,68439.002929097041,68439.002929097041,{"$f":"IF(C281>=2,E173*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C281-1,1)+INDEX(INPUTS!$K$8:$K$11,$C281-1,1))^(1/12)-1)*D65,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B280,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,68439.002929097041,null,null,null,null,null,null,null,68439.002929097041,{"$f":"IF($C280<2,0,IF($C280=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},null,173]
["Joiners","2022-07-01",1,58747.002929097041,58747.002929097041,{"$f":"IF(C282>=2,E174*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C282-1,1)+INDEX(INPUTS!$K$8:$K$11,$C282-1,1))^(1/12)-1)*D66,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B281,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,58747.002929097041,null,null,null,null,null,null,null,58747.002929097041,{"$f":"IF($C281<2,0,IF($C281=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},null,174]
["Joiners","2022-06-01",1,49140.002929097041,49140.002929097041,{"$f":"IF(C283>=2,E175*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C283-1,1)+INDEX(INPUTS!$K$8:$K$11,$C283-1,1))^(1/12)-1)*D67,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B282,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,49140.002929097041,null,null,null,null,null,null,null,49140.002929097041,{"$f":"IF($C282<2,0,IF($C282=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},null,175]
["Joiners","2022-05-01",1,69204.002929097041,69204.002929097041,{"$f":"IF(C284>=2,E176*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C284-1,1)+INDEX(INPUTS!$K$8:$K$11,$C284-1,1))^(1/12)-1)*D68,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B283,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,69204.002929097041,null,null,null,null,null,null,null,69204.002929097041,{"$f":"IF($C283<2,0,IF($C283=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},null,176]
["Joiners","2022-04-01",1,52341.002929097041,52341.002929097041,{"$f":"IF(C285>=2,E177*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C285-1,1)+INDEX(INPUTS!$K$8:$K$11,$C285-1,1))^(1/12)-1)*D69,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B284,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,52341.002929097041,null,null,null,null,null,null,null,52341.002929097041,{"$f":"IF($C284<2,0,IF($C284=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},null,177]
["Joiners","2022-03-01",1,58470.002929097041,58470.002929097041,{"$f":"IF(C286>=2,E178*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C286-1,1)+INDEX(INPUTS!$K$8:$K$11,$C286-1,1))^(1/12)-1)*D70,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B285,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,58470.002929097041,null,null,null,null,null,null,null,58470.002929097041,{"$f":"IF($C285<2,0,IF($C285=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},null,178]
["Joiners","2022-02-01",1,53432.002929097041,53432.002929097041,{"$f":"IF(C287>=2,E179*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C287-1,1)+INDEX(INPUTS!$K$8:$K$11,$C287-1,1))^(1/12)-1)*D71,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B286,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,53432.002929097041,null,null,null,null,null,null,null,53432.002929097041,{"$f":"IF($C286<2,0,IF($C286=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},null,{"$f":"ROW(Q179)","v":179}]
["Joiners",{"$f":"B179","v":"2022-01-01"},1,{"$f":"MAX(0,E287)+F287","v":61967.002929097041},61967.002929097041,{"$f":"IF(C288>=2,E180*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C288-1,1)+INDEX(INPUTS!$K$8:$K$11,$C288-1,1))^(1/12)-1)*D72,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B287,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,61967.002929097041,null,null,null,null,null,null,null,61967.002929097041,{"$f":"IF($C287<2,0,IF($C287=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},null,180]
["Joiners","2021-12-01",1,59843.002929097041,59843.002929097041,{"$f":"IF(C289>=2,E181*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C289-1,1)+INDEX(INPUTS!$K$8:$K$11,$C289-1,1))^(1/12)-1)*D73,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B288,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,59843.002929097041,null,null,null,null,null,null,null,{"$f":"$J288+SUM(S288:AA288)","v":59843.002929097041},{"$f":"IF($C288<2,0,IF($C288=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},null,181]
["Joiners","2021-11-01",1,66442.002929097041,66442.002929097041,{"$f":"IF(C290>=2,E182*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C290-1,1)+INDEX(INPUTS!$K$8:$K$11,$C290-1,1))^(1/12)-1)*D74,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B289,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,66442.002929097041,null,null,null,null,null,null,null,66442.002929097041,{"$f":"IF($C289<2,0,IF($C289=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},null,182]
["Joiners","2021-10-01",1,63317.002929097041,63317.002929097041,{"$f":"IF(C291>=2,E183*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C291-1,1)+INDEX(INPUTS!$K$8:$K$11,$C291-1,1))^(1/12)-1)*D75,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B290,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,63317.002929097041,null,null,null,null,null,null,null,63317.002929097041,{"$f":"IF($C290<2,0,IF($C290=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},null,183]
["Joiners","2021-09-01",1,60264.002929097041,60264.002929097041,{"$f":"IF(C292>=2,E184*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C292-1,1)+INDEX(INPUTS!$K$8:$K$11,$C292-1,1))^(1/12)-1)*D76,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B291,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,60264.002929097041,null,null,null,null,null,null,null,60264.002929097041,{"$f":"IF($C291<2,0,IF($C291=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},null,184]
["Joiners","2021-08-01",1,74725.002929097041,74725.002929097041,{"$f":"IF(C293>=2,E185*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C293-1,1)+INDEX(INPUTS!$K$8:$K$11,$C293-1,1))^(1/12)-1)*D77,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B292,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,74725.002929097041,null,null,null,null,null,null,null,74725.002929097041,{"$f":"IF($C292<2,0,IF($C292=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},null,185]
["Joiners","2021-07-01",1,61130.002929097041,61130.002929097041,{"$f":"IF(C294>=2,E186*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C294-1,1)+INDEX(INPUTS!$K$8:$K$11,$C294-1,1))^(1/12)-1)*D78,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B293,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,61130.002929097041,null,null,null,null,null,null,null,61130.002929097041,{"$f":"IF($C293<2,0,IF($C293=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},null,186]
["Joiners","2021-06-01",1,58432.002929097041,58432.002929097041,{"$f":"IF(C295>=2,E187*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C295-1,1)+INDEX(INPUTS!$K$8:$K$11,$C295-1,1))^(1/12)-1)*D79,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B294,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,58432.002929097041,null,null,null,null,null,null,null,58432.002929097041,{"$f":"IF($C294<2,0,IF($C294=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},null,187]
["Joiners","2021-05-01",1,49371.002929097041,49371.002929097041,{"$f":"IF(C296>=2,E188*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C296-1,1)+INDEX(INPUTS!$K$8:$K$11,$C296-1,1))^(1/12)-1)*D80,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B295,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,49371.002929097041,null,null,null,null,null,null,null,49371.002929097041,{"$f":"IF($C295<2,0,IF($C295=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},null,188]
["Joiners","2021-04-01",1,58997.002929097041,58997.002929097041,{"$f":"IF(C297>=2,E189*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C297-1,1)+INDEX(INPUTS!$K$8:$K$11,$C297-1,1))^(1/12)-1)*D81,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B296,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,58997.002929097041,null,null,null,null,null,null,null,58997.002929097041,{"$f":"IF($C296<2,0,IF($C296=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},null,189]
["Joiners","2021-03-01",1,70825.002929097041,70825.002929097041,{"$f":"IF(C298>=2,E190*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C298-1,1)+INDEX(INPUTS!$K$8:$K$11,$C298-1,1))^(1/12)-1)*D82,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B297,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,70825.002929097041,null,null,null,null,null,null,null,70825.002929097041,{"$f":"IF($C297<2,0,IF($C297=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},null,190]
["Joiners","2021-02-01",1,53666.002929097041,53666.002929097041,{"$f":"IF(C299>=2,E191*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C299-1,1)+INDEX(INPUTS!$K$8:$K$11,$C299-1,1))^(1/12)-1)*D83,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B298,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,53666.002929097041,null,null,null,null,null,null,null,53666.002929097041,{"$f":"IF($C298<2,0,IF($C298=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},null,191]
["Joiners","2021-01-01",1,80792.002929097973,{"$f":"E192-D84+D83","v":80792.002929097973},{"$f":"IF(C300>=2,E192*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C300-1,1)+INDEX(INPUTS!$K$8:$K$11,$C300-1,1))^(1/12)-1)*D84,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B299,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,80792.002929097973,null,null,null,null,null,null,null,80792.002929097973,{"$f":"IF($C299<2,0,IF($C299=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},null,192]
["Joiners","2020-12-01",1,0,{"$f":"E193-D85+D84","v":-2258.9970709020272},{"$f":"IF(C301>=2,E193*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C301-1,1)+INDEX(INPUTS!$K$8:$K$11,$C301-1,1))^(1/12)-1)*D85,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B300,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C300<2,0,IF($C300=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},null,193]
["Joiners","2020-11-01",1,6219.0029290979728,6219.0029290979728,{"$f":"IF(C302>=2,E194*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C302-1,1)+INDEX(INPUTS!$K$8:$K$11,$C302-1,1))^(1/12)-1)*D86,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B301,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,6219.0029290979728,null,null,null,null,null,null,null,6219.0029290979728,{"$f":"IF($C301<2,0,IF($C301=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},null,194]
["Joiners","2020-10-01",1,9227.0029290979728,9227.0029290979728,{"$f":"IF(C303>=2,E195*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C303-1,1)+INDEX(INPUTS!$K$8:$K$11,$C303-1,1))^(1/12)-1)*D87,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B302,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,9227.0029290979728,null,null,null,null,null,null,null,9227.0029290979728,{"$f":"IF($C302<2,0,IF($C302=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},null,195]
["Joiners",{"$f":"B195","v":"2020-09-01"},1,8358.0029290979728,8358.0029290979728,{"$f":"IF(C304>=2,E196*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C304-1,1)+INDEX(INPUTS!$K$8:$K$11,$C304-1,1))^(1/12)-1)*D88,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B303,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,8358.0029290979728,null,null,null,null,null,null,null,8358.0029290979728,{"$f":"IF($C303<2,0,IF($C303=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},null,196]
["Joiners","2020-08-01",1,11053.002929097973,11053.002929097973,{"$f":"IF(C305>=2,E197*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C305-1,1)+INDEX(INPUTS!$K$8:$K$11,$C305-1,1))^(1/12)-1)*D89,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B304,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,11053.002929097973,null,null,null,null,null,null,null,11053.002929097973,{"$f":"IF($C304<2,0,IF($C304=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},null,197]
["Joiners","2020-07-01",1,14579.002929097973,14579.002929097973,{"$f":"IF(C306>=2,E198*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C306-1,1)+INDEX(INPUTS!$K$8:$K$11,$C306-1,1))^(1/12)-1)*D90,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B305,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,14579.002929097973,null,null,null,null,null,null,null,14579.002929097973,{"$f":"IF($C305<2,0,IF($C305=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},null,198]
["Joiners","2020-06-01",1,24900.002929097973,24900.002929097973,{"$f":"IF(C307>=2,E199*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C307-1,1)+INDEX(INPUTS!$K$8:$K$11,$C307-1,1))^(1/12)-1)*D91,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B306,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,24900.002929097973,null,null,null,null,null,null,null,24900.002929097973,{"$f":"IF($C306<2,0,IF($C306=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},null,199]
["Joiners","2020-05-01",1,46810.002929097973,46810.002929097973,{"$f":"IF(C308>=2,E200*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C308-1,1)+INDEX(INPUTS!$K$8:$K$11,$C308-1,1))^(1/12)-1)*D92,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B307,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,46810.002929097973,null,null,null,null,null,null,null,46810.002929097973,{"$f":"IF($C307<2,0,IF($C307=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},null,200]
["Joiners","2020-04-01",1,38077.002929097973,38077.002929097973,{"$f":"IF(C309>=2,E201*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C309-1,1)+INDEX(INPUTS!$K$8:$K$11,$C309-1,1))^(1/12)-1)*D93,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B308,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,38077.002929097973,null,null,null,null,null,null,null,38077.002929097973,{"$f":"IF($C308<2,0,IF($C308=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},null,201]
["Joiners","2020-03-01",1,153202.28075030725,153202.28075030725,{"$f":"IF(C310>=2,E202*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C310-1,1)+INDEX(INPUTS!$K$8:$K$11,$C310-1,1))^(1/12)-1)*D94,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B309,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,153202.28075030725,null,null,null,null,null,null,null,153202.28075030725,{"$f":"IF($C309<2,0,IF($C309=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},null,202]
["Joiners","2020-02-01",0,88037.950389503501,88037.950389503501,{"$f":"IF(C311>=2,E203*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C311-1,1)+INDEX(INPUTS!$K$8:$K$11,$C311-1,1))^(1/12)-1)*D95,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B310,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D310","v":88037.950389503501},null,null,null,null,null,null,null,88037.950389503501,{"$f":"IF($C310<2,0,IF($C310=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},null,203]
["Joiners","2020-01-01",0,145340.07390323933,145340.07390323933,{"$f":"IF(C312>=2,E204*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C312-1,1)+INDEX(INPUTS!$K$8:$K$11,$C312-1,1))^(1/12)-1)*D96,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B311,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,145340.07390323933,null,null,null,null,null,null,null,145340.07390323933,{"$f":"IF($C311<2,0,IF($C311=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},null,204]
["Joiners","2019-12-01",0,118197.37013120111,118197.37013120111,{"$f":"IF(C313>=2,E205*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C313-1,1)+INDEX(INPUTS!$K$8:$K$11,$C313-1,1))^(1/12)-1)*D97,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B312,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,118197.37013120111,null,null,null,null,null,null,null,118197.37013120111,{"$f":"IF($C312<2,0,IF($C312=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},null,205]
["Joiners","2019-11-01",0,100181.77419024147,100181.77419024147,{"$f":"IF(C314>=2,E206*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C314-1,1)+INDEX(INPUTS!$K$8:$K$11,$C314-1,1))^(1/12)-1)*D98,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B313,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,100181.77419024147,null,null,null,null,null,null,null,100181.77419024147,{"$f":"IF($C313<2,0,IF($C313=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},null,206]
["Joiners","2019-10-01",0,176931.23482984863,176931.23482984863,{"$f":"IF(C315>=2,E207*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C315-1,1)+INDEX(INPUTS!$K$8:$K$11,$C315-1,1))^(1/12)-1)*D99,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B314,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,176931.23482984863,null,null,null,null,null,null,null,176931.23482984863,{"$f":"IF($C314<2,0,IF($C314=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},null,207]
["Joiners","2019-09-01",0,82381.502870028839,82381.502870028839,{"$f":"IF(C316>=2,E208*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C316-1,1)+INDEX(INPUTS!$K$8:$K$11,$C316-1,1))^(1/12)-1)*D100,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B315,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,82381.502870028839,null,null,null,null,null,null,null,82381.502870028839,{"$f":"IF($C315<2,0,IF($C315=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},null,208]
["Joiners","2019-08-01",0,122718.77613776177,122718.77613776177,{"$f":"IF(C317>=2,E209*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C317-1,1)+INDEX(INPUTS!$K$8:$K$11,$C317-1,1))^(1/12)-1)*D101,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B316,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,122718.77613776177,null,null,null,null,null,null,null,122718.77613776177,{"$f":"IF($C316<2,0,IF($C316=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},null,209]
["Joiners","2019-07-01",0,127328.19885198865,127328.19885198865,{"$f":"IF(C318>=2,E210*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C318-1,1)+INDEX(INPUTS!$K$8:$K$11,$C318-1,1))^(1/12)-1)*D102,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B317,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,127328.19885198865,null,null,null,null,null,null,null,127328.19885198865,{"$f":"IF($C317<2,0,IF($C317=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},null,210]
["Joiners","2019-06-01",0,136444.25225502253,136444.25225502253,{"$f":"IF(C319>=2,E211*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C319-1,1)+INDEX(INPUTS!$K$8:$K$11,$C319-1,1))^(1/12)-1)*D103,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B318,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,136444.25225502253,null,null,null,null,null,null,null,136444.25225502253,{"$f":"IF($C318<2,0,IF($C318=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},null,211]
["Joiners",{"$f":"B211","v":"2019-05-01"},0,120120.31426814292,120120.31426814292,{"$f":"IF(C320>=2,E212*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C320-1,1)+INDEX(INPUTS!$K$8:$K$11,$C320-1,1))^(1/12)-1)*D104,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B319,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,120120.31426814292,null,null,null,null,null,null,null,120120.31426814292,{"$f":"IF($C319<2,0,IF($C319=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},null,212]
["Joiners","2019-04-01",0,121786.79397293925,121786.79397293925,{"$f":"IF(C321>=2,E213*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C321-1,1)+INDEX(INPUTS!$K$8:$K$11,$C321-1,1))^(1/12)-1)*D105,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B320,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,121786.79397293925,null,null,null,null,null,null,null,121786.79397293925,{"$f":"IF($C320<2,0,IF($C320=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},null,213]
["Joiners","2019-03-01",0,112647.31826568302,112647.31826568302,{"$f":"IF(C322>=2,E214*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C322-1,1)+INDEX(INPUTS!$K$8:$K$11,$C322-1,1))^(1/12)-1)*D106,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B321,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,112647.31826568302,null,null,null,null,null,null,null,112647.31826568302,{"$f":"IF($C321<2,0,IF($C321=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},null,214]
["Joiners","2019-02-01",0,{"$f":"MAX(0,E322)+F322","v":49233},49233,{"$f":"IF(C323>=2,E215*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C323-1,1)+INDEX(INPUTS!$K$8:$K$11,$C323-1,1))^(1/12)-1)*D107,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B322,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,49233,null,null,null,null,null,null,null,49233,{"$f":"IF($C322<2,0,IF($C322=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},null,215]
["Joiners","2019-01-01",0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C323<2,0,IF($C323=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},null,216]

{"sheet":"Population 7","index":12,"n_rows":323,"n_cols":95,"rows_kept":323,"cut":false,"hidden":false,"merged":[[1,33,1,35],[3,78,3,80]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Population 7"},{"$f":"INDEX(INPUTS!$H$21:$H$29,MATCH(A1,INPUTS!$B$21:$B$29,0),1)","v":"COVID New"},null,null,null,null,null,"L12 pre-to-end",{"$f":"(I6/I94)^(12/88)-1","v":0},null,null,null,null,null,null,null,null,{"$f":"B1","v":"COVID New"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acuity"]
["State",{"$f":"MAIN!B6","v":"*"},null,null,null,null,null,"PHE per annum",{"$f":"(I56/I87)^(12/32)-1","v":0},null,null,null,null,null,null,null,"Post-CC",{"$f":"INDEX(INPUTS!$N$65:$V$77,R$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,S$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,T$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,U$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,V$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,W$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,X$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,Y$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,Z$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,AA$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,AB$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,AC$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},{"$f":"INDEX(INPUTS!$N$65:$V$77,AD$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},null,null,null,"VALIDATION CHECKS ON HISTORIC DATA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Lookups!$O$28=1,SUMIFS(H$72:H$107,$B$72:$B$107,INPUTS!$T$3),1)","v":1},null,"Starting",{"$f":"INPUTS!T3","v":"2020-02-01"}]
[null,null,null,null,null,null,null,"FFY21/FFY20",{"$f":"I74/I86-1","v":0},null,null,null,null,null,null,null,"Pre-UNW",{"$f":"INDEX(INPUTS!$N$49:$V$61,R$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,S$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,T$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,U$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,V$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,W$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,X$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,Y$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,Z$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,AA$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,AB$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,AC$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,AD$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Leaver Base Triangle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leaver Smoothing Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ending",{"$f":"EDATE(INDEX(MAIN!AG8:AO8,1,MATCH(B1,MAIN!AG13:AO13,0)),INDEX(MAIN!AG7:AO7,1,MATCH(B1,MAIN!AG13:AO13,0)))","v":"2024-07-01"},{"$f":"SUMIFS(CE$6:CE$107,$B$6:$B$107,$CD3)","v":1},{"$f":"SUMIFS(CF$6:CF$107,$B$6:$B$107,$CD3)","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":"COVID New"},null,"Maximum","Minimum","Members w/",null,null,{"$f":"R5^Lookups!$S$33","v":1},{"$f":"S5^Lookups!$S$33","v":2},{"$f":"T5^Lookups!$S$33","v":3},{"$f":"U5^Lookups!$S$33","v":4},{"$f":"V5^Lookups!$S$33","v":5},{"$f":"W5^Lookups!$S$33","v":6},{"$f":"X5^Lookups!$S$33","v":7},{"$f":"Y5^Lookups!$S$33","v":8},{"$f":"Z5^Lookups!$S$33","v":9},{"$f":"AA5^Lookups!$S$33","v":10},{"$f":"AB5^Lookups!$S$33","v":11},{"$f":"AC5^Lookups!$S$33","v":12},{"$f":"AD5^Lookups!$S$33","v":13},null,null,null,null,"in row",null,"exp leavers","leavers prior","delta with","cumulative delta","leavers this","total mem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acuity Rebalancing",null,null,null,"ResultantCurve"]
["Section","report_date","Phase","Members","Base Delta","Adjustments",null,"AcuityMix","Last Year","Total","Unwinding","AcuityPhaseIn","Duration","Duration","Min. Dur.",null,null,1,{"$f":"1+R5","v":2},{"$f":"1+S5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+AB5","v":12},{"$f":"1+AC5","v":13},"In Row","Expected",null,"% diff","leavers prior","joiners this","leavers this row","less joiners","leavers","with leavers","less joiners","vs expected",null,1,{"$f":"1+AR5","v":2},{"$f":"1+AS5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+BB5","v":12},{"$f":"1+BC5","v":13},"In Row","Expected",null,1,{"$f":"1+BH5","v":2},{"$f":"1+BI5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+BR5","v":12},{"$f":"1+BS5","v":13},null,"In Row","Expected",null,"Total MMs","MMs 13","Total Prod","Prod13","SolveFor13","FxSolve",1,{"$f":"1+CE5","v":2},{"$f":"1+CF5","v":3},4,5,6,7,8,9,10,11,12,13]
["Total Members","2027-06-01",{"$f":"IF($B6>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B6))+IF(B6<DATE(2020,2,28),0,1)+IF($B6>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B6>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C5<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B6,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D7-D115+R222<1,0,D7-D115+R222))","v":0},{"$f":"D6-D7","v":0},null,null,{"$f":"IF(C6=0,1,IFERROR(IF(C6>=2,(L6)*SUMPRODUCT(R6:AD6,R$2:AD$2)+(1-L6)*SUMPRODUCT(R6:AD6,R$3:AD$3),SUMPRODUCT(R6:AD6,R$3:AD$3))/SUM(R6:AD6),1))","v":1},{"$f":"IFERROR(SUMPRODUCT(H6:H17,J6:J17)/SUM(J6:J17),1)","v":1},{"$f":"D6","v":0},{"$f":"1*AND(B7>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B7<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K6:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},{"$f":"IF(D6-SUM(R6:T6)<J114,3,IF(D6-SUM(R6:U6)<J1114,4,IF(D6-SUM(R6:V6)<J114,5,IF(D6-SUM(R6:W6)<J114,6,IF(D6-SUM(R6:X6)<J114,7,IF(D6-SUM(R6:Y6)<J114,8,IF(D6-SUM(R6:Z6)<J114,9,IF(D6-SUM(R6:AA6)<J114,10,IF(D6-SUM(R6:AB6)<J114,11,IF(D6-SUM(R6:AC6)<J114,12,13))))))))))","v":13},{"$f":"MIN(M6,IF(C114=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R6:AD6,R$5:AD$5,\">=\"&N6)","v":2.9590307822218165E-3},null,null,{"$f":"R222","v":0},{"$f":"IF(S$5=13,S7+R7-R115-S115,R7-R115)","v":0},0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,{"$f":"SUM(R6:AD6)","v":2.9590307822218165E-3},{"$f":"J6","v":0},null,{"$f":"1-AE6/AF6","v":{"$error":"#DIV/0!"}},{"$f":"AE115","v":0},{"$f":"R6","v":0},{"$f":"D114","v":0},{"$f":"AJ6-AK6","v":0},{"$f":"AK6-AI6","v":0},{"$f":"SUM(AM6:AM$107)","v":5.8881286435242437E-3},{"$f":"D222-D114","v":0},{"$f":"AE6-AF6","v":2.9590307822218165E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE6","v":2.9590307822218165E-3},{"$f":"AD6","v":2.9590307822218165E-3},{"$f":"IFERROR(IF(C6>=2,(L6)*SUMPRODUCT(R6:AD6,R$2:AD$2)+(1-L6)*SUMPRODUCT(R6:AD6,R$3:AD$3),SUMPRODUCT(R6:AD6,R$3:AD$3)),1)","v":2.9590307822218165E-3},{"$f":"IFERROR(IF($C6>=2,($L6)*(AD6*AD$2)+(1-$L6)*(AD6*AD$3),AD6*AD$3),1)","v":2.9590307822218165E-3},{"$f":"IFERROR((BY6*CA$2-(CA6-CB6))/BZ6,0)","v":1},{"$f":"IF(OR(CC6<=0,BZ6=0)*1=1,IFERROR(CA$2/(CA6/BY6),1),\"n/a\")","v":"n/a"},{"$f":"IF($CD6=\"n/a\",IF(CE$5=13,$CC6,R$2),$CD6*R$2)","v":1},{"$f":"IF($CD6=\"n/a\",IF(CF$5=13,$CC6,S$2),$CD6*S$2)","v":1},{"$f":"IF($CD6=\"n/a\",IF(CG$5=13,$CC6,T$2),$CD6*T$2)","v":1},{"$f":"IF($CD6=\"n/a\",IF(CH$5=13,$CC6,U$2),$CD6*U$2)","v":1},1,1,1,1,1,1,1,1,1]
["Total Members","2027-05-01",{"$f":"IF($B7>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B7))+IF(B7<DATE(2020,2,28),0,1)+IF($B7>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B7>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C6<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B7,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D8-D116+R223<1,0,D8-D116+R223))","v":0},0,null,null,1,1,{"$f":"D7","v":0},{"$f":"1*AND(B8>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B8<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K7:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},{"$f":"IF(D7-SUM(R7:T7)<J115,3,IF(D7-SUM(R7:U7)<J1115,4,IF(D7-SUM(R7:V7)<J115,5,IF(D7-SUM(R7:W7)<J115,6,IF(D7-SUM(R7:X7)<J115,7,IF(D7-SUM(R7:Y7)<J115,8,IF(D7-SUM(R7:Z7)<J115,9,IF(D7-SUM(R7:AA7)<J115,10,IF(D7-SUM(R7:AB7)<J115,11,IF(D7-SUM(R7:AC7)<J115,12,13))))))))))","v":13},{"$f":"MIN(M7,IF(C115=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R7:AD7,R$5:AD$5,\">=\"&N7)","v":2.9590307822218165E-3},null,null,{"$f":"R223","v":0},0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,{"$f":"SUM(R7:AD7)","v":2.9590307822218165E-3},0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM7:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE7","v":2.9590307822218165E-3},{"$f":"AD7","v":2.9590307822218165E-3},{"$f":"IFERROR(IF(C7>=2,(L7)*SUMPRODUCT(R7:AD7,R$2:AD$2)+(1-L7)*SUMPRODUCT(R7:AD7,R$3:AD$3),SUMPRODUCT(R7:AD7,R$3:AD$3)),1)","v":2.9590307822218165E-3},{"$f":"IFERROR(IF($C7>=2,($L7)*(AD7*AD$2)+(1-$L7)*(AD7*AD$3),AD7*AD$3),1)","v":2.9590307822218165E-3},{"$f":"IFERROR((BY7*CA$2-(CA7-CB7))/BZ7,0)","v":1},{"$f":"IF(OR(CC7<=0,BZ7=0)*1=1,IFERROR(CA$2/(CA7/BY7),1),\"n/a\")","v":"n/a"},{"$f":"IF($CD7=\"n/a\",IF(CE$5=13,$CC7,R$2),$CD7*R$2)","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2027-04-01",{"$f":"IF($B8>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B8))+IF(B8<DATE(2020,2,28),0,1)+IF($B8>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B8>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C7<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B8,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D9-D117+R224<1,0,D9-D117+R224))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B9>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B9<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K8:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M8,IF(C116=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM8:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2027-03-01",{"$f":"IF($B9>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B9))+IF(B9<DATE(2020,2,28),0,1)+IF($B9>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B9>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C8<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B9,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D10-D118+R225<1,0,D10-D118+R225))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B10>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B10<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K9:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M9,IF(C117=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM9:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2027-02-01",{"$f":"IF($B10>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B10))+IF(B10<DATE(2020,2,28),0,1)+IF($B10>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B10>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C9<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B10,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D11-D119+R226<1,0,D11-D119+R226))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B11>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B11<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K10:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M10,IF(C118=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM10:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2027-01-01",{"$f":"IF($B11>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B11))+IF(B11<DATE(2020,2,28),0,1)+IF($B11>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B11>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C10<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B11,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D12-D120+R227<1,0,D12-D120+R227))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B12>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B12<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K11:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M11,IF(C119=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM11:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-12-01",{"$f":"IF($B12>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B12))+IF(B12<DATE(2020,2,28),0,1)+IF($B12>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B12>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C11<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B12,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D13-D121+R228<1,0,D13-D121+R228))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B13>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B13<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K12:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M12,IF(C120=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM12:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-11-01",{"$f":"IF($B13>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B13))+IF(B13<DATE(2020,2,28),0,1)+IF($B13>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B13>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C12<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B13,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D14-D122+R229<1,0,D14-D122+R229))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B14>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B14<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K13:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M13,IF(C121=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM13:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-10-01",{"$f":"IF($B14>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B14))+IF(B14<DATE(2020,2,28),0,1)+IF($B14>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B14>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C13<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B14,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D15-D123+R230<1,0,D15-D123+R230))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B15>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B15<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K14:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M14,IF(C122=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,{"$f":"R230","v":0},0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM14:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-09-01",{"$f":"IF($B15>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B15))+IF(B15<DATE(2020,2,28),0,1)+IF($B15>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B15>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C14<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B15,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D16-D124+R231<1,0,D16-D124+R231))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B16>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B16<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K15:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M15,IF(C123=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM15:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-08-01",{"$f":"IF($B16>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B16))+IF(B16<DATE(2020,2,28),0,1)+IF($B16>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B16>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C15<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B16,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D17-D125+R232<1,0,D17-D125+R232))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B17>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B17<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K16:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M16,IF(C124=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM16:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-07-01",{"$f":"IF($B17>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B17))+IF(B17<DATE(2020,2,28),0,1)+IF($B17>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B17>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C16<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B17,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D18-D126+R233<1,0,D18-D126+R233))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B18>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B18<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K17:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M17,IF(C125=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM17:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-06-01",{"$f":"IF($B18>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B18))+IF(B18<DATE(2020,2,28),0,1)+IF($B18>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B18>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C17<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B18,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D19-D127+R234<1,0,D19-D127+R234))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B19>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B19<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K18:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M18,IF(C126=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,{"$f":"IF(X$5=13,X19+W19-W127-X127,W19-W127)","v":0},0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM18:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-05-01",{"$f":"IF($B19>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B19))+IF(B19<DATE(2020,2,28),0,1)+IF($B19>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B19>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C18<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B19,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D20-D128+R235<1,0,D20-D128+R235))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B20>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B20<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K19:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M19,IF(C127=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM19:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-04-01",{"$f":"IF($B20>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B20))+IF(B20<DATE(2020,2,28),0,1)+IF($B20>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B20>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C19<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B20,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D21-D129+R236<1,0,D21-D129+R236))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B21>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B21<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K20:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M20,IF(C128=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM20:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-03-01",{"$f":"IF($B21>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B21))+IF(B21<DATE(2020,2,28),0,1)+IF($B21>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B21>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C20<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B21,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D22-D130+R237<1,0,D22-D130+R237))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B22>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B22<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K21:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M21,IF(C129=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM21:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-02-01",{"$f":"IF($B22>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B22))+IF(B22<DATE(2020,2,28),0,1)+IF($B22>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B22>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C21<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B22,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D23-D131+R238<1,0,D23-D131+R238))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B23>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B23<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K22:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M22,IF(C130=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,{"$f":"R238","v":0},{"$f":"IF(S$5=13,S23+R23-R131-S131,R23-R131)","v":0},0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM22:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2026-01-01",{"$f":"IF($B23>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B23))+IF(B23<DATE(2020,2,28),0,1)+IF($B23>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B23>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C22<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B23,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D24-D132+R239<1,0,D24-D132+R239))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B24>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B24<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K23:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M23,IF(C131=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM23:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-12-01",{"$f":"IF($B24>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B24))+IF(B24<DATE(2020,2,28),0,1)+IF($B24>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B24>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C23<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B24,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D25-D133+R240<1,0,D25-D133+R240))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B25>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B25<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K24:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M24,IF(C132=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM24:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-11-01",{"$f":"IF($B25>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B25))+IF(B25<DATE(2020,2,28),0,1)+IF($B25>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B25>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C24<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B25,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D26-D134+R241<1,0,D26-D134+R241))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B26>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B26<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K25:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M25,IF(C133=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM25:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-10-01",{"$f":"IF($B26>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B26))+IF(B26<DATE(2020,2,28),0,1)+IF($B26>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B26>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C25<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B26,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D27-D135+R242<1,0,D27-D135+R242))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B27>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B27<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K26:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M26,IF(C134=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM26:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-09-01",{"$f":"IF($B27>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B27))+IF(B27<DATE(2020,2,28),0,1)+IF($B27>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B27>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C26<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B27,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D28-D136+R243<1,0,D28-D136+R243))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B28>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B28<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K27:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M27,IF(C135=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM27:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,{"$f":"IF($CD27=\"n/a\",IF(CK$5=13,$CC27,X$2),$CD27*X$2)","v":1},1,1,1,1,1,1]
["Total Members","2025-08-01",{"$f":"IF($B28>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B28))+IF(B28<DATE(2020,2,28),0,1)+IF($B28>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B28>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C27<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B28,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D29-D137+R244<1,0,D29-D137+R244))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B29>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B29<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K28:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M28,IF(C136=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM28:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-07-01",{"$f":"IF($B29>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B29))+IF(B29<DATE(2020,2,28),0,1)+IF($B29>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B29>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C28<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B29,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D30-D138+R245<1,0,D30-D138+R245))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B30>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B30<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K29:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M29,IF(C137=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM29:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",{"$f":"IF($CD29=\"n/a\",IF(CE$5=13,$CC29,R$2),$CD29*R$2)","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-06-01",{"$f":"IF($B30>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B30))+IF(B30<DATE(2020,2,28),0,1)+IF($B30>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B30>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C29<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B30,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D31-D139+R246<1,0,D31-D139+R246))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B31>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B31<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K30:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M30,IF(C138=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM30:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-05-01",{"$f":"IF($B31>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B31))+IF(B31<DATE(2020,2,28),0,1)+IF($B31>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B31>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C30<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B31,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D32-D140+R247<1,0,D32-D140+R247))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B32>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B32<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K31:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M31,IF(C139=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM31:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-04-01",{"$f":"IF($B32>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B32))+IF(B32<DATE(2020,2,28),0,1)+IF($B32>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B32>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C31<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B32,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D33-D141+R248<1,0,D33-D141+R248))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B33>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B33<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K32:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M32,IF(C140=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM32:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-03-01",{"$f":"IF($B33>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B33))+IF(B33<DATE(2020,2,28),0,1)+IF($B33>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B33>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C32<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B33,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D34-D142+R249<1,0,D34-D142+R249))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B34>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B34<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K33:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M33,IF(C141=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM33:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-02-01",{"$f":"IF($B34>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B34))+IF(B34<DATE(2020,2,28),0,1)+IF($B34>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B34>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C33<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B34,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D35-D143+R250<1,0,D35-D143+R250))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B35>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B35<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K34:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M34,IF(C142=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM34:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2025-01-01",{"$f":"IF($B35>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B35))+IF(B35<DATE(2020,2,28),0,1)+IF($B35>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B35>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C34<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B35,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D36-D144+R251<1,0,D36-D144+R251))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B36>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B36<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K35:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M35,IF(C143=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM35:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-12-01",{"$f":"IF($B36>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B36))+IF(B36<DATE(2020,2,28),0,1)+IF($B36>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B36>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C35<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B36,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D37-D145+R252<1,0,D37-D145+R252))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B37>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B37<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K36:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M36,IF(C144=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM36:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-11-01",{"$f":"IF($B37>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B37))+IF(B37<DATE(2020,2,28),0,1)+IF($B37>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B37>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C36<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B37,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D38-D146+R253<1,0,D38-D146+R253))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B38>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B38<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K37:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M37,IF(C145=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM37:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-10-01",{"$f":"IF($B38>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B38))+IF(B38<DATE(2020,2,28),0,1)+IF($B38>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B38>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C37<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B38,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D39-D147+R254<1,0,D39-D147+R254))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B39>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B39<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K38:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M38,IF(C146=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,{"$f":"IF(S$5=13,S39+R39-R147-S147,R39-R147)","v":0},0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM38:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-09-01",{"$f":"IF($B39>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B39))+IF(B39<DATE(2020,2,28),0,1)+IF($B39>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B39>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C38<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B39,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D40-D148+R255<1,0,D40-D148+R255))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B40>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B40<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K39:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M39,IF(C147=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM39:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-08-01",{"$f":"IF($B40>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B40))+IF(B40<DATE(2020,2,28),0,1)+IF($B40>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B40>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C39<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B40,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D41-D149+R256<1,0,D41-D149+R256))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B41>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B41<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K40:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M40,IF(C148=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM40:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-07-01",{"$f":"IF($B41>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B41))+IF(B41<DATE(2020,2,28),0,1)+IF($B41>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B41>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C40<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B41,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D42-D150+R257<1,0,D42-D150+R257))","v":0},-5473.2418004637875,null,null,1,1,0,{"$f":"1*AND(B42>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B42<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K41:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M41,IF(C149=0,1,MAIN!$E$11))","v":13},2.9590307822218165E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9590307822218165E-3,2.9590307822218165E-3,0,null,{"$error":"#DIV/0!"},5473.2447218692632,0,0,0,-5473.2447218692632,{"$f":"SUM(AM41:AM$107)","v":5.8881286435242437E-3},0,2.9590307822218165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,2.9590307822218165E-3,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-06-01",{"$f":"IF($B42>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B42))+IF(B42<DATE(2020,2,28),0,1)+IF($B42>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B42>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C41<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B42,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D43-D151+R258<1,0,D43-D151+R258))","v":5473.2418004637875},-9233.1658040935072,null,null,1,1,5473.2418004637875,{"$f":"1*AND(B43>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B43<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K42:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.93333333333333335},3,{"$f":"MIN(M42,IF(C150=0,1,MAIN!$E$11))","v":3},5473.2476809000455,null,null,0,0,0,0,0,0,0,0,0,0,0,0,5473.2476809000455,5473.2476809000455,5473.2418004637875,null,-1.0743973082316671E-6,9233.1657992640248,0,5473.2447295615675,-5473.2447295615675,-3759.9210697024573,{"$f":"SUM(AM42:AM$107)","v":5473.2506099979055},-5473.2447295615675,5.8804362579394365E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5473.2476809000455,5473.2476809000455,5473.2476809000455,5473.2476809000455,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-05-01",{"$f":"IF($B43>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B43))+IF(B43<DATE(2020,2,28),0,1)+IF($B43>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B43>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C42<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B43,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D44-D152+R259<1,0,D44-D152+R259))","v":14706.407604557295},-12161.56023763393,null,null,1,1,14706.407604557295,{"$f":"1*AND(B44>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B44<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K43:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.8666666666666667},13,{"$f":"MIN(M43,IF(C151=0,1,MAIN!$E$11))","v":13},14706.41348016407,null,null,0,0,0,0,0,0,0,0,0,0,0,0,14706.41348016407,14706.41348016407,14706.407604557295,null,-3.9952699082412835E-7,12161.560234152073,0,9233.1658040935072,-9233.1658040935072,-2928.3944300585663,{"$f":"SUM(AM43:AM$107)","v":9233.171679700361},-9233.1658040935072,5.8756067755894037E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14706.41348016407,14706.41348016407,14706.41348016407,14706.41348016407,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-04-01",{"$f":"IF($B44>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B44))+IF(B44<DATE(2020,2,28),0,1)+IF($B44>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B44>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C43<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B44,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D45-D153+R260<1,0,D45-D153+R260))","v":26867.967842191225},-15627.327827229863,null,null,1,1,26867.967842191225,{"$f":"1*AND(B45>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B45<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K44:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.8},13,{"$f":"MIN(M44,IF(C152=0,1,MAIN!$E$11))","v":13},26867.973714316144,null,null,0,0,0,0,0,0,0,0,0,0,0,0,26867.973714316144,26867.973714316144,26867.967842191225,null,-2.1855485887734005E-7,15627.327824401076,0,12161.56023763393,-12161.56023763393,-3465.767586767146,{"$f":"SUM(AM44:AM$107)","v":12161.566109758929},-12161.56023763393,5.8721249188238289E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26867.973714316144,26867.973714316144,26867.973714316144,26867.973714316144,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-03-01",{"$f":"IF($B45>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B45))+IF(B45<DATE(2020,2,28),0,1)+IF($B45>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B45>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C44<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B45,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D46-D154+R261<1,0,D46-D154+R261))","v":42495.295669421088},-14858.814082322206,null,null,1,1,42495.295669421088,{"$f":"1*AND(B46>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B46<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K45:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.73333333333333328},13,{"$f":"MIN(M45,IF(C153=0,1,MAIN!$E$11))","v":13},42495.30153871722,null,null,0,0,0,0,0,0,0,0,0,0,0,0,42495.30153871722,42495.30153871722,42495.295669421088,null,-1.3811637367133756E-7,14858.81408032935,0,15627.327827229861,-15627.327827229861,768.51374690051125,{"$f":"SUM(AM45:AM$107)","v":15627.333696526075},-15627.327827229861,5.8692961320048198E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42495.30153871722,42495.30153871722,42495.30153871722,42495.30153871722,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-02-01",{"$f":"IF($B46>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B46))+IF(B46<DATE(2020,2,28),0,1)+IF($B46>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B46>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C45<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B46,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D47-D155+R262<1,0,D47-D155+R262))","v":57354.109751743294},-15028.672277247679,null,null,1,1,57354.109751743294,{"$f":"1*AND(B47>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B47<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K46:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.66666666666666663},13,{"$f":"MIN(M46,IF(C154=0,1,MAIN!$E$11))","v":13},57354.11561904657,null,null,0,0,0,0,0,0,0,0,0,0,0,0,57354.11561904657,57354.11561904657,57354.109751743294,null,-1.02299613891077E-7,15028.672275609322,0,14858.814082322207,-14858.814082322207,-169.85819328711477,{"$f":"SUM(AM46:AM$107)","v":14858.819949625562},-14858.814082322207,5.8673032763181254E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57354.11561904657,57354.11561904657,57354.11561904657,57354.11561904657,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2024-01-01",{"$f":"IF($B47>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B47))+IF(B47<DATE(2020,2,28),0,1)+IF($B47>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B47>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C46<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B47,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D48-D156+R263<1,0,D48-D156+R263))","v":72382.782028990972},-15083.459875636589,null,null,1,1,72382.782028990972,{"$f":"1*AND(B48>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B48<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K47:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.6},13,{"$f":"MIN(M47,IF(C155=0,1,MAIN!$E$11))","v":13},70561.784965558181,null,null,0,0,0,0,0,0,0,0,0,0,0,1821.0029290977109,70561.784965558181,72382.787894655892,72382.782028990972,null,-8.1036743315721083E-8,15083.459874270424,0,15028.672277247677,-15028.672277247677,-54.787597022746922,{"$f":"SUM(AM47:AM$107)","v":15028.678142912679},-15028.672277247677,5.8656649198383093E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72382.787894655892,70561.784965558181,72382.787894655892,70561.784965558181,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-12-01",{"$f":"IF($B48>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B48))+IF(B48<DATE(2020,2,28),0,1)+IF($B48>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B48>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C47<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B48,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D49-D157+R264<1,0,D49-D157+R264))","v":87466.241904627561},-17892.932974888536,null,null,1,1,87466.241904627561,{"$f":"1*AND(B49>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B49<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K48:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.53333333333333333},13,{"$f":"MIN(M48,IF(C156=0,1,MAIN!$E$11))","v":13},84929.241910730896,null,null,0,0,0,0,0,0,0,0,0,0,1821.0029290977109,716.00292909771088,84929.241910730896,87466.247768926318,87466.241904627561,null,-6.704642419030904E-8,17892.932973537816,0,15083.459875636583,-15083.459875636583,-2809.4730979012329,{"$f":"SUM(AM48:AM$107)","v":15083.465739935426},-15083.459875636583,5.8642987569328398E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87466.247768926318,84929.241910730896,87466.247768926318,84929.241910730896,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-11-01",{"$f":"IF($B49>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B49))+IF(B49<DATE(2020,2,28),0,1)+IF($B49>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B49>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C48<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B49,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D50-D158+R265<1,0,D50-D158+R265))","v":105359.1748795161},-18986.799782273039,null,null,1,1,105359.1748795161,{"$f":"1*AND(B50>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B50<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K49:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.46666666666666667},13,{"$f":"MIN(M49,IF(C157=0,1,MAIN!$E$11))","v":13},101900.171955171,null,null,0,0,0,0,0,0,0,0,0,1821.0029290977109,716.00292909771088,922.00292909771088,101900.171955171,105359.18074246413,105359.1748795161,null,-5.5647247032553082E-8,18986.79978106049,0,17892.932974888532,-17892.932974888532,-1093.8668061719582,{"$f":"SUM(AM49:AM$107)","v":17892.938837836653},-17892.932974888532,5.8629480336094275E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105359.18074246413,101900.171955171,105359.18074246413,101900.171955171,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-10-01",{"$f":"IF($B50>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B50))+IF(B50<DATE(2020,2,28),0,1)+IF($B50>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B50>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C49<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B50,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D51-D159+R266<1,0,D51-D159+R266))","v":124345.97466178914},-19094.868218603369,null,null,1,1,124345.97466178914,{"$f":"1*AND(B51>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B51<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K50:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.4},13,{"$f":"MIN(M50,IF(C158=0,1,MAIN!$E$11))","v":13},120449.96880713377,null,null,0,0,0,0,0,0,0,0,1821.0029290977109,716.00292909771088,922.00292909771088,437.00292909771088,120449.96880713377,124345.98052352462,124345.97466178914,null,-4.7140532588585415E-8,19094.868217542491,0,18986.799782273047,-18986.799782273047,-108.06843526944431,{"$f":"SUM(AM50:AM$107)","v":18986.805644008611},-18986.799782273047,5.8617354807211086E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124345.98052352462,120449.96880713377,124345.98052352462,120449.96880713377,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-09-01",{"$f":"IF($B51>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B51))+IF(B51<DATE(2020,2,28),0,1)+IF($B51>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B51>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C50<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B51,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D52-D160+R267<1,0,D52-D160+R267))","v":143440.84288039251},-16631.385268258833,null,null,1,1,143440.84288039251,{"$f":"1*AND(B52>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B52<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K51:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.33333333333333331},13,{"$f":"MIN(M51,IF(C159=0,1,MAIN!$E$11))","v":13},138455.83409557855,null,null,0,0,0,0,0,0,0,1821.0029290977109,716.00292909771088,922.00292909771088,437.00292909771088,1089.0029290977109,138455.83409557855,143440.84874106711,143440.84288039251,null,-4.0857781380410074E-8,16631.385267428173,0,19094.868218603362,-19094.868218603362,2463.4829511751886,{"$f":"SUM(AM51:AM$107)","v":19094.874079278055},-19094.868218603362,5.860674602445215E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143440.84874106711,138455.83409557855,143440.84874106711,138455.83409557855,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-08-01",{"$f":"IF($B52>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B52))+IF(B52<DATE(2020,2,28),0,1)+IF($B52>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B52>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C51<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B52,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D53-D161+R268<1,0,D53-D161+R268))","v":160072.22814865134},-14651.117849180329,null,null,1,1,160072.22814865134,{"$f":"1*AND(B53>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B53<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K52:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.26666666666666666},13,{"$f":"MIN(M52,IF(C160=0,1,MAIN!$E$11))","v":13},154014.21643390902,null,null,0,0,0,0,0,0,1821.0029290977109,716.00292909771088,922.00292909771088,437.00292909771088,1089.0029290977109,1073.0029290977109,154014.21643390902,160072.23400849529,160072.22814865134,null,-3.6607499032115243E-8,14651.117848505632,0,16631.385268258837,-16631.385268258837,1980.2674197532051,{"$f":"SUM(AM52:AM$107)","v":16631.391128102867},-16631.385268258837,5.8598439500201494E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160072.23400849529,154014.21643390902,160072.23400849529,154014.21643390902,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-07-01",{"$f":"IF($B53>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B53))+IF(B53<DATE(2020,2,28),0,1)+IF($B53>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B53>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C52<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B53,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D54-D162+R269<1,0,D54-D162+R269))","v":174723.34599783167},-11984.440629747754,null,null,1,1,174723.34599783167,{"$f":"1*AND(B54>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B54<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K53:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.2},13,{"$f":"MIN(M53,IF(C161=0,1,MAIN!$E$11))","v":13},167039.33135331696,null,null,0,0,0,0,0,1821.0029290977109,716.00292909771088,922.00292909771088,437.00292909771088,1089.0029290977109,1073.0029290977109,1626.0029290977109,167039.33135331696,174723.35185700093,174723.34599783167,null,-3.3533980481337267E-8,11984.440629229539,0,14651.117849180328,-14651.117849180328,2666.6772199507886,{"$f":"SUM(AM53:AM$107)","v":14651.123708349667},-14651.117849180328,5.8591692650225013E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174723.35185700093,167039.33135331696,174723.35185700093,167039.33135331696,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-06-01",{"$f":"IF($B54>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B54))+IF(B54<DATE(2020,2,28),0,1)+IF($B54>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B54>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C53<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B54,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D55-D163+R270<1,0,D55-D163+R270))","v":186707.78662757942},-7122.6392591226031,null,null,1.0000000000000002,1,186707.78662757942,{"$f":"1*AND(B55>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B55<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K54:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.13333333333333333},13,{"$f":"MIN(M54,IF(C162=0,1,MAIN!$E$11))","v":13},177890.76905344878,null,null,0,{"$f":"IF(S$5=13,S55+R55-R163-S163,R55-R163)","v":0},0,0,1821.0029290977109,716.00292909771088,922.00292909771088,437.00292909771088,1089.0029290977109,1073.0029290977109,1626.0029290977109,1133.0029290977109,177890.76905344878,186707.79248623046,186707.78662757942,null,-3.1378718290397956E-8,7122.6392588248655,0,11984.440629747767,-11984.440629747767,4861.8013709229017,{"$f":"SUM(AM54:AM$107)","v":11984.446488398877},-11984.440629747767,5.8586510422173887E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186707.79248623046,177890.76905344878,186707.79248623049,177890.76905344881,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-05-01",{"$f":"IF($B55>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B55))+IF(B55<DATE(2020,2,28),0,1)+IF($B55>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B55>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C54<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B55,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D56-D164+R271<1,0,D56-D164+R271))","v":193830.42588670203},-3833.5682551025529,null,null,1,1,193830.42588670203,{"$f":"1*AND(B56>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B56<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K55:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":6.6666666666666666E-2},13,{"$f":"MIN(M55,IF(C163=0,1,MAIN!$E$11))","v":13},184025.40538317594,null,null,{"$f":"R271","v":0},{"$f":"IF(S$5=13,S56+R56-R164-S164,R56-R164)","v":0},0,1821.0029290977109,716.00292909771088,922.00292909771088,437.00292909771088,1089.0029290977109,1073.0029290977109,1626.0029290977109,1133.0029290977109,988.00292909771088,184025.40538317594,{"$f":"SUM(R55:AD55)","v":193830.43174505534},193830.42588670203,null,-3.0224116098764853E-8,3833.5682549446356,0,7122.6392591225931,-7122.6392591225931,3289.0710041779575,{"$f":"SUM(AM55:AM$107)","v":7122.6451174759768},-7122.6392591225931,5.8583533100318164E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193830.43174505534,184025.40538317594,193830.43174505534,184025.40538317594,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-04-01",{"$f":"IF($B56>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B56))+IF(B56<DATE(2020,2,28),0,1)+IF($B56>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B56>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C55<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B56,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D57-D165+R272<1,0,D57-D165+R272))","v":197663.99414180458},-2.9290977108757943E-3,null,null,1,1,197663.99414180458,{"$f":"1*AND(B57>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B57<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K56:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M56,IF(C164=0,1,MAIN!$E$11))","v":13},186722.97070902286,null,null,0,0,1821.0029290977109,716.00292909771088,922.00292909771088,437.00292909771088,1089.0029290977109,1073.0029290977109,1626.0029290977109,1133.0029290977109,988.00292909771088,1136.0029290977109,186722.97070902286,197663.99999999997,197663.99414180458,null,-2.9637139631333298E-8,2.9290977169938708E-3,0,3833.5682551025639,-3833.5682551025639,3833.5653260048471,{"$f":"SUM(AM56:AM$107)","v":3833.5741132980211},-3833.5682551025639,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197663.99999999997,186722.97070902286,197663.99999999997,186722.97070902286,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-03-01",{"$f":"IF($B57>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B57))+IF(B57<DATE(2020,2,28),0,1)+IF($B57>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B57>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C56<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B57,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D58-D166+R273<1,0,D58-D166+R273))","v":197663.99707090229},-2.9290977108757943E-3,null,null,1,1,197663.99707090229,{"$f":"1*AND(B58>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B58<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K57:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M57,IF(C165=0,1,MAIN!$E$11))","v":13},185103.97070902286,null,null,0,1821.0029290977109,716.00292909771088,922.00292909771088,437.00292909771088,1089.0029290977109,1073.0029290977109,1626.0029290977109,1133.0029290977109,988.00292909771088,1136.0029290977109,1619.0029290977109,185103.97070902286,197664.00292909768,197663.99707090229,null,-2.9637139187244088E-8,2.9290977169932125E-3,0,2.9290977171155938E-3,-2.9290977171155938E-3,1.2238127178321179E-13,{"$f":"SUM(AM57:AM$107)","v":8.7872931752788937E-3},-2.9290977171155938E-3,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197664.00292909768,185103.97070902286,197664.00292909768,185103.97070902286,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-02-01",{"$f":"IF($B58>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B58))+IF(B58<DATE(2020,2,28),0,1)+IF($B58>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B58>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C57<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B58,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D59-D167+R274<1,0,D59-D167+R274))","v":197664},1821,null,null,1,1,197664,{"$f":"1*AND(B59>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B59<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K58:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M58,IF(C166=0,1,MAIN!$E$11))","v":13},184108.97070902286,null,null,1821.0029290977109,716.00292909771088,922.00292909771088,437.00292909771088,1089.0029290977109,1073.0029290977109,1626.0029290977109,1133.0029290977109,988.00292909771088,1136.0029290977109,1619.0029290977109,995.00292909771088,184108.97070902286,197664.00585819539,197664,null,-2.9637138743154878E-8,2.9290977169926995E-3,1821.0029290977109,2.9290977171155938E-3,1820.9999999999939,1.2289431625123193E-13,{"$f":"SUM(AM58:AM$107)","v":8.7872931751565124E-3},1820.9999999999939,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197664.00585819539,184108.97070902286,197664.00585819539,184108.97070902286,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2023-01-01",{"$f":"IF($B59>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B59))+IF(B59<DATE(2020,2,28),0,1)+IF($B59>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B59>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C58<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B59,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D60-D168+R275<1,0,D60-D168+R275))","v":195843},716,null,null,1,1,195843,{"$f":"1*AND(B60>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B60<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K59:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M59,IF(C167=0,1,MAIN!$E$11))","v":13},183339.97070902286,null,null,716.00292909771088,922.00292909771088,437.00292909771088,1089.0029290977109,1073.0029290977109,1626.0029290977109,1133.0029290977109,988.00292909771088,1136.0029290977109,1619.0029290977109,995.00292909771088,769.00292909771088,183339.97070902286,195843.00585819539,195843,null,-2.9912712751212212E-8,2.9290977169917831E-3,716.00292909771088,2.9290977171155938E-3,715.99999999999375,1.2381068392741668E-13,{"$f":"SUM(AM59:AM$107)","v":8.7872931750336176E-3},715.99999999999375,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195843.00585819539,183339.97070902286,195843.00585819539,183339.97070902286,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-12-01",{"$f":"IF($B60>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B60))+IF(B60<DATE(2020,2,28),0,1)+IF($B60>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B60>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C59<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B60,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D61-D169+R276<1,0,D61-D169+R276))","v":195127},922,null,null,1,1,195127,{"$f":"1*AND(B61>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B61<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K60:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M60,IF(C168=0,1,MAIN!$E$11))","v":13},181982.97070902286,null,null,922.00292909771088,437.00292909771088,1089.0029290977109,1073.0029290977109,1626.0029290977109,1133.0029290977109,988.00292909771088,1136.0029290977109,1619.0029290977109,995.00292909771088,769.00292909771088,1357.0029290977109,181982.97070902286,195127.00585819539,195127,null,-3.0022474506452568E-8,2.9290977169909435E-3,922.00292909771088,2.9290977171155938E-3,921.99999999999375,1.2465029008978945E-13,{"$f":"SUM(AM60:AM$107)","v":8.787293174909807E-3},921.99999999999375,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195127.00585819539,181982.97070902286,195127.00585819539,181982.97070902286,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-11-01",{"$f":"IF($B61>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B61))+IF(B61<DATE(2020,2,28),0,1)+IF($B61>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B61>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C60<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B61,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D62-D170+R277<1,0,D62-D170+R277))","v":194205},437,null,null,1,1,194205,{"$f":"1*AND(B62>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B62<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K61:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M61,IF(C169=0,1,MAIN!$E$11))","v":13},180756.97070902286,null,null,437.00292909771088,1089.0029290977109,1073.0029290977109,1626.0029290977109,1133.0029290977109,988.00292909771088,1136.0029290977109,1619.0029290977109,995.00292909771088,769.00292909771088,1357.0029290977109,1226.0029290977109,180756.97070902286,194205.00585819539,194205,null,-3.0165008046978414E-8,2.9290977169901334E-3,437.00292909771088,2.9290977171155938E-3,436.99999999999375,1.2546040595307062E-13,{"$f":"SUM(AM61:AM$107)","v":8.7872931747851567E-3},436.99999999999375,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194205.00585819539,180756.97070902286,194205.00585819539,180756.97070902286,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-10-01",{"$f":"IF($B62>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B62))+IF(B62<DATE(2020,2,28),0,1)+IF($B62>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B62>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C61<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B62,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D63-D171+R278<1,0,D63-D171+R278))","v":193768},1089,null,null,1,1,193768,{"$f":"1*AND(B63>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B63<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K62:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M62,IF(C170=0,1,MAIN!$E$11))","v":13},179589.97070902286,null,null,1089.0029290977109,1073.0029290977109,1626.0029290977109,1133.0029290977109,988.00292909771088,1136.0029290977109,1619.0029290977109,995.00292909771088,769.00292909771088,1357.0029290977109,1226.0029290977109,1167.0029290977109,179589.97070902286,193768.00585819539,193768,null,-3.0233038517124555E-8,2.9290977169895418E-3,1089.0029290977109,2.9290977171155938E-3,1088.9999999999939,1.2605194665837871E-13,{"$f":"SUM(AM62:AM$107)","v":8.787293174659698E-3},1088.9999999999939,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193768.00585819539,179589.97070902286,193768.00585819539,179589.97070902286,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-09-01",{"$f":"IF($B63>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B63))+IF(B63<DATE(2020,2,28),0,1)+IF($B63>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B63>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C62<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B63,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D64-D172+R279<1,0,D64-D172+R279))","v":192679},1073,null,null,1,1,192679,{"$f":"1*AND(B64>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B64<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K63:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M63,IF(C171=0,1,MAIN!$E$11))","v":13},178747.97070902286,null,null,1073.0029290977109,1626.0029290977109,1133.0029290977109,988.00292909771088,1136.0029290977109,1619.0029290977109,995.00292909771088,769.00292909771088,1357.0029290977109,1226.0029290977109,1167.0029290977109,842.00292909771088,178747.97070902286,192679.00585819539,192679,null,-3.0403912276710798E-8,2.9290977169887781E-3,1073.0029290977109,2.9290977171155938E-3,1072.9999999999939,1.268156586686775E-13,{"$f":"SUM(AM63:AM$107)","v":8.7872931745336461E-3},1072.9999999999939,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192679.00585819539,178747.97070902286,192679.00585819539,178747.97070902286,1,"n/a",1,1,{"$f":"IF($CD63=\"n/a\",IF(CG$5=13,$CC63,T$2),$CD63*T$2)","v":1},1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-08-01",{"$f":"IF($B64>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B64))+IF(B64<DATE(2020,2,28),0,1)+IF($B64>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B64>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C63<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B64,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D65-D173+R280<1,0,D65-D173+R280))","v":191606},1626,null,null,1,1,191606,{"$f":"1*AND(B65>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B65<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K64:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M64,IF(C172=0,1,MAIN!$E$11))","v":13},177670.97070902286,null,null,1626.0029290977109,1133.0029290977109,988.00292909771088,1136.0029290977109,1619.0029290977109,995.00292909771088,769.00292909771088,1357.0029290977109,1226.0029290977109,1167.0029290977109,842.00292909771088,1077.0029290977109,177670.97070902286,191606.00585819539,191606,null,-3.0574175191588893E-8,2.9290977169876679E-3,1626.0029290977109,2.9290977171155938E-3,1625.9999999999939,1.2792588169330266E-13,{"$f":"SUM(AM64:AM$107)","v":8.7872931744068308E-3},1625.9999999999939,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191606.00585819539,177670.97070902286,191606.00585819539,177670.97070902286,1,"n/a",{"$f":"IF($CD64=\"n/a\",IF(CE$5=13,$CC64,R$2),$CD64*R$2)","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-07-01",{"$f":"IF($B65>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B65))+IF(B65<DATE(2020,2,28),0,1)+IF($B65>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B65>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C64<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B65,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D66-D174+R281<1,0,D66-D174+R281))","v":189980},1133,null,null,1,1,189980,{"$f":"1*AND(B66>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B66<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K65:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M65,IF(C173=0,1,MAIN!$E$11))","v":13},176128.97070902286,null,null,1133.0029290977109,988.00292909771088,1136.0029290977109,1619.0029290977109,995.00292909771088,769.00292909771088,1357.0029290977109,1226.0029290977109,1167.0029290977109,842.00292909771088,1077.0029290977109,1542.0029290977109,176128.97070902286,189980.00585819539,189980,null,-3.0835853204180808E-8,2.9290977169868452E-3,1133.0029290977109,2.9290977171155938E-3,1132.9999999999939,1.2874857430178466E-13,{"$f":"SUM(AM65:AM$107)","v":8.7872931742789036E-3},1132.9999999999939,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189980.00585819539,176128.97070902286,189980.00585819539,176128.97070902286,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-06-01",{"$f":"IF($B66>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B66))+IF(B66<DATE(2020,2,28),0,1)+IF($B66>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B66>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C65<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B66,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D67-D175+R282<1,0,D67-D175+R282))","v":188847},988,null,null,1,1,188847,{"$f":"1*AND(B67>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B67<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K66:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M66,IF(C174=0,1,MAIN!$E$11))","v":13},175003.97070902286,null,null,988.00292909771088,1136.0029290977109,1619.0029290977109,995.00292909771088,769.00292909771088,1357.0029290977109,1226.0029290977109,1167.0029290977109,842.00292909771088,1077.0029290977109,1542.0029290977109,1125.0029290977109,175003.97070902286,188847.00585819539,188847,null,-3.1020854995844616E-8,2.9290977169860069E-3,988.00292909771088,2.9290977171155938E-3,987.99999999999375,1.2958687942155045E-13,{"$f":"SUM(AM66:AM$107)","v":8.7872931741501542E-3},987.99999999999375,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188847.00585819539,175003.97070902286,188847.00585819539,175003.97070902286,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-05-01",{"$f":"IF($B67>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B67))+IF(B67<DATE(2020,2,28),0,1)+IF($B67>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B67>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C66<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B67,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D68-D176+R283<1,0,D68-D176+R283))","v":187859},1136,null,null,1,1,187859,{"$f":"1*AND(B68>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B68<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K67:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M67,IF(C175=0,1,MAIN!$E$11))","v":13},173870.97070902286,null,null,1136.0029290977109,1619.0029290977109,995.00292909771088,769.00292909771088,1357.0029290977109,1226.0029290977109,1167.0029290977109,842.00292909771088,1077.0029290977109,1542.0029290977109,1125.0029290977109,1133.0029290977109,173870.97070902286,187859.00585819539,187859,null,-3.1184001825224072E-8,2.929097716985339E-3,1136.0029290977109,2.9290977171155938E-3,1135.9999999999939,1.3025474795980152E-13,{"$f":"SUM(AM67:AM$107)","v":8.7872931740205669E-3},1135.9999999999939,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187859.00585819539,173870.97070902286,187859.00585819539,173870.97070902286,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-04-01",{"$f":"IF($B68>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B68))+IF(B68<DATE(2020,2,28),0,1)+IF($B68>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B68>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C67<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B68,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D69-D177+R284<1,0,D69-D177+R284))","v":186723},1619,null,null,1,1,186723,{"$f":"1*AND(B69>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B69<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K68:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M68,IF(C176=0,1,MAIN!$E$11))","v":13},172979.97070902286,null,null,1619.0029290977109,995.00292909771088,769.00292909771088,1357.0029290977109,1226.0029290977109,1167.0029290977109,842.00292909771088,1077.0029290977109,1542.0029290977109,1125.0029290977109,1133.0029290977109,891.00292909771088,172979.97070902286,186723.00585819539,186723,null,-3.1373721398608723E-8,2.9290977169845402E-3,1619.0029290977109,2.9290977171155938E-3,1618.9999999999939,1.3105358812048884E-13,{"$f":"SUM(AM68:AM$107)","v":8.7872931738903134E-3},1618.9999999999939,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186723.00585819539,172979.97070902286,186723.00585819539,172979.97070902286,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-03-01",{"$f":"IF($B69>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B69))+IF(B69<DATE(2020,2,28),0,1)+IF($B69>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B69>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C68<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B69,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D70-D178+R285<1,0,D70-D178+R285))","v":185104},995,null,null,1,1,185104,{"$f":"1*AND(B70>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B70<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K69:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M69,IF(C177=0,1,MAIN!$E$11))","v":13},171924.97070902286,null,null,995.00292909771088,769.00292909771088,1357.0029290977109,1226.0029290977109,1167.0029290977109,842.00292909771088,1077.0029290977109,1542.0029290977109,1125.0029290977109,1133.0029290977109,891.00292909771088,1055.0029290977109,171924.97070902286,185104.00585819539,185104,null,-3.1648129672490199E-8,2.9290977169834547E-3,995.00292909771088,2.9290977171155938E-3,994.99999999999375,1.3213909133558133E-13,{"$f":"SUM(AM69:AM$107)","v":8.7872931737592586E-3},994.99999999999375,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185104.00585819539,171924.97070902286,185104.00585819539,171924.97070902286,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-02-01",{"$f":"IF($B70>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B70))+IF(B70<DATE(2020,2,28),0,1)+IF($B70>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B70>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C69<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B70,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D71-D179+R286<1,0,D71-D179+R286))","v":184109},{"$f":"D70-D71","v":769},null,null,{"$f":"IF(C70=0,1,IFERROR(IF(C70>=2,(L70)*SUMPRODUCT(R70:AD70,R$2:AD$2)+(1-L70)*SUMPRODUCT(R70:AD70,R$3:AD$3),SUMPRODUCT(R70:AD70,R$3:AD$3))/SUM(R70:AD70),1))","v":1},{"$f":"IFERROR(SUMPRODUCT(H70:H81,J70:J81)/SUM(J70:J81),1)","v":1},184109,{"$f":"1*AND(B71>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B71<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K70:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M70,IF(C178=0,1,MAIN!$E$11))","v":13},170512.97070902286,null,null,769.00292909771088,{"$f":"IF(S$5=13,S71+R71-R179-S179,R71-R179)","v":1357.0029290977109},1226.0029290977109,1167.0029290977109,842.00292909771088,1077.0029290977109,1542.0029290977109,1125.0029290977109,1133.0029290977109,891.00292909771088,1055.0029290977109,1412.0029290977109,170512.97070902286,184109.00585819539,{"$f":"J70","v":184109},null,{"$f":"1-AE70/AF70","v":-3.1819169077351717E-8},{"$f":"AE179","v":2.9290977169828978E-3},{"$f":"R70","v":769.00292909771088},{"$f":"D178","v":2.9290977171155938E-3},{"$f":"AJ70-AK70","v":768.99999999999375},{"$f":"AK70-AI70","v":1.3269593757136988E-13},{"$f":"SUM(AM70:AM$107)","v":8.7872931736271212E-3},{"$f":"D286-D178","v":768.99999999999375},{"$f":"AE70-AF70","v":5.8581953926477581E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184109.00585819539,170512.97070902286,184109.00585819539,170512.97070902286,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2022-01-01",{"$f":"IF($B71>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B71))+IF(B71<DATE(2020,2,28),0,1)+IF($B71>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B71>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C70<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B71,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D72-D180+R287<1,0,D72-D180+R287))","v":183340},1357,null,null,1,1,183340,{"$f":"1*AND(B72>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B72<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K71:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},{"$f":"IF(D71-SUM(R71:T71)<J179,3,IF(D71-SUM(R71:U71)<J1179,4,IF(D71-SUM(R71:V71)<J179,5,IF(D71-SUM(R71:W71)<J179,6,IF(D71-SUM(R71:X71)<J179,7,IF(D71-SUM(R71:Y71)<J179,8,IF(D71-SUM(R71:Z71)<J179,9,IF(D71-SUM(R71:AA71)<J179,10,IF(D71-SUM(R71:AB71)<J179,11,IF(D71-SUM(R71:AC71)<J179,12,13))))))))))","v":13},{"$f":"MIN(M71,IF(C179=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R71:AD71,R$5:AD$5,\">=\"&N71)","v":169797.97070902286},null,null,{"$f":"R287","v":1357.0029290977109},1226.0029290977109,1167.0029290977109,842.00292909771088,1077.0029290977109,1542.0029290977109,1125.0029290977109,1133.0029290977109,891.00292909771088,1055.0029290977109,1412.0029290977109,715.00292909771088,169797.97070902286,{"$f":"SUM(R71:AD71)","v":183340.00585819539},183340,null,-3.1952631207587956E-8,2.9290977169816709E-3,1357.0029290977109,2.9290977171155938E-3,1356.9999999999939,1.3392282074975448E-13,{"$f":"SUM(AM71:AM$107)","v":8.7872931734944253E-3},1356.9999999999939,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE71","v":183340.00585819539},{"$f":"AD71","v":169797.97070902286},{"$f":"IFERROR(IF(C71>=2,(L71)*SUMPRODUCT(R71:AD71,R$2:AD$2)+(1-L71)*SUMPRODUCT(R71:AD71,R$3:AD$3),SUMPRODUCT(R71:AD71,R$3:AD$3)),1)","v":183340.00585819539},{"$f":"IFERROR(IF($C71>=2,($L71)*(AD71*AD$2)+(1-$L71)*(AD71*AD$3),AD71*AD$3),1)","v":169797.97070902286},{"$f":"IFERROR((BY71*CA$2-(CA71-CB71))/BZ71,0)","v":1},{"$f":"IF(OR(CC71<=0,BZ71=0)*1=1,IFERROR(CA$2/(CA71/BY71),1),\"n/a\")","v":"n/a"},1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-12-01",{"$f":"IF($B72>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B72))+IF(B72<DATE(2020,2,28),0,1)+IF($B72>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B72>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C71<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B72,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D73-D181+R288<1,0,D73-D181+R288))","v":181983},1226,null,null,1,1,181983,{"$f":"1*AND(B73>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B73<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K72:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M72,IF(C180=0,1,MAIN!$E$11))","v":13},168241.97070902286,null,null,1226.0029290977109,1167.0029290977109,842.00292909771088,1077.0029290977109,1542.0029290977109,1125.0029290977109,1133.0029290977109,891.00292909771088,1055.0029290977109,1412.0029290977109,715.00292909771088,1556.0029290977109,168241.97070902286,181983.00585819539,181983,null,-3.2190893506367502E-8,2.9290977169503011E-3,1226.0029290977109,2.9290977171155938E-3,1225.9999999999939,1.6529269272758107E-13,{"$f":"SUM(AM72:AM$107)","v":8.7872931733605011E-3},1225.9999999999939,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181983.00585819539,168241.97070902286,181983.00585819539,168241.97070902286,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-11-01",{"$f":"IF($B73>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B73))+IF(B73<DATE(2020,2,28),0,1)+IF($B73>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B73>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C72<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B73,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D74-D182+R289<1,0,D74-D182+R289))","v":180757},1167,null,null,1,1,180757,{"$f":"1*AND(B74>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B74<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K73:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M73,IF(C181=0,1,MAIN!$E$11))","v":13},136312.97070902286,null,null,1167.0029290977109,842.00292909771088,1077.0029290977109,1542.0029290977109,1125.0029290977109,1133.0029290977109,891.00292909771088,1055.0029290977109,1412.0029290977109,715.00292909771088,1556.0029290977109,31929.002929097711,136312.97070902286,180757.00585819539,180757,null,-3.240923107661331E-8,2.9290977169130973E-3,1167.0029290977109,2.9290977171155938E-3,1166.9999999999939,2.0249643975511766E-13,{"$f":"SUM(AM73:AM$107)","v":8.7872931731952098E-3},1166.9999999999939,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180757.00585819539,136312.97070902286,180757.00585819539,136312.97070902286,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-10-01",{"$f":"IF($B74>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B74))+IF(B74<DATE(2020,2,28),0,1)+IF($B74>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B74>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C73<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B74,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D75-D183+R290<1,0,D75-D183+R290))","v":179590},842,null,null,1,1,179590,{"$f":"1*AND(B75>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B75<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K74:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M74,IF(C182=0,1,MAIN!$E$11))","v":13},111268.97070902286,null,null,842.00292909771088,1077.0029290977109,1542.0029290977109,1125.0029290977109,1133.0029290977109,891.00292909771088,1055.0029290977109,1412.0029290977109,715.00292909771088,1556.0029290977109,31929.002929097711,25044.002929097711,111268.97070902286,179590.00585819539,179590,null,-3.2619830614422085E-8,2.9290977168758832E-3,842.00292909771088,2.9290977171155938E-3,841.99999999999375,2.3971059512351012E-13,{"$f":"SUM(AM74:AM$107)","v":8.787293172992712E-3},841.99999999999375,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179590.00585819539,111268.97070902286,179590.00585819539,111268.97070902286,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-09-01",{"$f":"IF($B75>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B75))+IF(B75<DATE(2020,2,28),0,1)+IF($B75>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B75>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C74<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B75,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D76-D184+R291<1,0,D76-D184+R291))","v":178748},1077,null,null,1,1,178748,{"$f":"1*AND(B76>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B76<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K75:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M75,IF(C183=0,1,MAIN!$E$11))","v":13},93994.970709022862,null,null,1077.0029290977109,1542.0029290977109,1125.0029290977109,1133.0029290977109,891.00292909771088,1055.0029290977109,1412.0029290977109,715.00292909771088,1556.0029290977109,31929.002929097711,25044.002929097711,17274.002929097711,93994.970709022862,178748.00585819539,178748,null,-3.2773487701476256E-8,2.9290977168343049E-3,1077.0029290977109,2.9290977171155938E-3,1076.9999999999939,2.8128888107659122E-13,{"$f":"SUM(AM75:AM$107)","v":8.787293172753001E-3},1076.9999999999939,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178748.00585819539,93994.970709022862,178748.00585819539,93994.970709022862,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-08-01",{"$f":"IF($B76>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B76))+IF(B76<DATE(2020,2,28),0,1)+IF($B76>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B76>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C75<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B76,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D77-D185+R292<1,0,D77-D185+R292))","v":177671},1542,null,null,1,1,177671,{"$f":"1*AND(B77>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B77<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K76:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M76,IF(C184=0,1,MAIN!$E$11))","v":13},80100.970709022862,null,null,1542.0029290977109,1125.0029290977109,1133.0029290977109,891.00292909771088,1055.0029290977109,1412.0029290977109,715.00292909771088,1556.0029290977109,31929.002929097711,25044.002929097711,17274.002929097711,13894.002929097711,80100.970709022862,177671.00585819539,177671,null,-3.2972153007904126E-8,2.929097716796455E-3,1542.0029290977109,2.9290977171155938E-3,1541.9999999999939,3.1913881259892918E-13,{"$f":"SUM(AM76:AM$107)","v":8.7872931724717121E-3},1541.9999999999939,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177671.00585819539,80100.970709022862,177671.00585819539,80100.970709022862,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-07-01",{"$f":"IF($B77>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B77))+IF(B77<DATE(2020,2,28),0,1)+IF($B77>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B77>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C76<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B77,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D78-D186+R293<1,0,D78-D186+R293))","v":176129},1125,null,null,1,1,176129,{"$f":"1*AND(B78>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B78<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K77:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M77,IF(C185=0,1,MAIN!$E$11))","v":13},70600.970709022862,null,null,1125.0029290977109,1133.0029290977109,891.00292909771088,1055.0029290977109,1412.0029290977109,715.00292909771088,1556.0029290977109,31929.002929097711,25044.002929097711,17274.002929097711,13894.002929097711,9500.0029290977109,70600.970709022862,176129.00585819539,176129,null,-3.3260822318581518E-8,2.9290977167088952E-3,1125.0029290977109,2.9290977171155938E-3,1124.9999999999939,4.0669854636798952E-13,{"$f":"SUM(AM77:AM$107)","v":8.787293172152575E-3},1124.9999999999939,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176129.00585819539,70600.970709022862,176129.00585819539,70600.970709022862,1,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-06-01",{"$f":"IF($B78>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B78))+IF(B78<DATE(2020,2,28),0,1)+IF($B78>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B78>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C77<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B78,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D79-D187+R294<1,0,D79-D187+R294))","v":175004},1133,null,null,1,1,175004,{"$f":"1*AND(B79>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B79<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K78:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M78,IF(C186=0,1,MAIN!$E$11))","v":13},55400.970709022855,null,null,1133.0029290977109,891.00292909771088,1055.0029290977109,1412.0029290977109,715.00292909771088,1556.0029290977109,31929.002929097711,25044.002929097711,17274.002929097711,13894.002929097711,9500.0029290977109,15200.002929097718,55400.970709022855,175004.00585819539,175004,null,-3.3474637062269608E-8,2.9290977165935595E-3,1133.0029290977109,2.9290977171155938E-3,1132.9999999999939,5.2203423875352151E-13,{"$f":"SUM(AM78:AM$107)","v":8.787293171745876E-3},1132.9999999999939,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175004.00585819539,55400.970709022855,175004.00585819539,55400.970709022855,1.0000000000000002,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1.0000000000000002]
["Total Members","2021-05-01",{"$f":"IF($B79>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B79))+IF(B79<DATE(2020,2,28),0,1)+IF($B79>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B79>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C78<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B79,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D80-D188+R295<1,0,D80-D188+R295))","v":173871},891,null,null,1,1,173871,{"$f":"1*AND(B80>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B80<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K79:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M79,IF(C187=0,1,MAIN!$E$11))","v":13},43160.970709022855,null,null,891.00292909771088,1055.0029290977109,1412.0029290977109,715.00292909771088,1556.0029290977109,31929.002929097711,25044.002929097711,17274.002929097711,13894.002929097711,9500.0029290977109,15200.002929097718,12240.002929097718,43160.970709022855,173871.00585819539,173871,null,-3.369276879716665E-8,2.9290977163912001E-3,891.00292909771088,2.9290977171155938E-3,890.99999999999375,7.24393635354037E-13,{"$f":"SUM(AM79:AM$107)","v":8.7872931712238422E-3},890.99999999999375,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173871.00585819539,43160.970709022855,173871.00585819539,43160.970709022855,1.0000000000000002,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1.0000000000000002]
["Total Members","2021-04-01",{"$f":"IF($B80>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B80))+IF(B80<DATE(2020,2,28),0,1)+IF($B80>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B80>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C79<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B80,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D81-D189+R296<1,0,D81-D189+R296))","v":172980},1055,null,null,1,1,172980,{"$f":"1*AND(B81>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B81<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K80:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M80,IF(C188=0,1,MAIN!$E$11))","v":13},31103.970709022859,null,null,1055.0029290977109,1412.0029290977109,715.00292909771088,1556.0029290977109,31929.002929097711,25044.002929097711,17274.002929097711,13894.002929097711,9500.0029290977109,15200.002929097718,12240.002929097718,12057.002929097718,31103.970709022859,172980.00585819539,172980,null,-3.3866316195840795E-8,2.9290977162387093E-3,1055.0029290977109,2.9290977171155938E-3,1054.9999999999939,8.7688450250977823E-13,{"$f":"SUM(AM80:AM$107)","v":8.7872931704994495E-3},1054.9999999999939,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172980.00585819539,31103.970709022859,172980.00585819539,31103.970709022859,1.0000000000000002,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1.0000000000000002]
["Total Members","2021-03-01",{"$f":"IF($B81>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B81))+IF(B81<DATE(2020,2,28),0,1)+IF($B81>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B81>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C80<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B81,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D82-D190+R297<1,0,D82-D190+R297))","v":171925},1412,null,null,1,1,171925,{"$f":"1*AND(B82>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B82<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K81:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M81,IF(C189=0,1,MAIN!$E$11))","v":13},25694.970709022855,null,null,1412.0029290977109,715.00292909771088,1556.0029290977109,31929.002929097711,25044.002929097711,17274.002929097711,13894.002929097711,9500.0029290977109,15200.002929097718,12240.002929097718,12057.002929097718,5409.0029290977182,25694.970709022855,171925.00585819539,171925,null,-3.407413351474986E-8,2.9290977161656358E-3,1412.0029290977109,2.9290977171155938E-3,1411.9999999999939,9.4995799421182525E-13,{"$f":"SUM(AM81:AM$107)","v":8.7872931696225641E-3},1411.9999999999939,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171925.00585819539,25694.970709022855,171925.00585819539,25694.970709022855,1.0000000000000002,"n/a",1,1,1,1,1,1,1,1,1,1,1,1,1.0000000000000002]
["Total Members","2021-02-01",{"$f":"IF($B82>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B82))+IF(B82<DATE(2020,2,28),0,1)+IF($B82>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B82>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C81<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B82,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D83-D191+R298<1,0,D83-D191+R298))","v":170513},715,null,null,1,1,170513,{"$f":"1*AND(B83>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B83<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K82:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},12,{"$f":"MIN(M82,IF(C190=0,1,MAIN!$E$11))","v":12},25694.973638120569,null,null,715.00292909771088,1556.0029290977109,31929.002929097711,25044.002929097711,17274.002929097711,13894.002929097711,9500.0029290977109,15200.002929097718,12240.002929097718,12057.002929097718,5409.0029290977182,25694.973638120569,0,170513.00585819539,170513,null,-3.4356297806681368E-8,2.9290977160792765E-3,715.00292909771088,2.9290977171155938E-3,714.99999999999375,1.0363172993355096E-12,{"$f":"SUM(AM82:AM$107)","v":8.7872931686726052E-3},714.99999999999375,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170513.00585819539,0,170513.00585819539,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2021-01-01",{"$f":"IF($B83>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B83))+IF(B83<DATE(2020,2,28),0,1)+IF($B83>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B83>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C82<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B83,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D84-D192+R299<1,0,D84-D192+R299))","v":169798},1556,null,null,1,1,169798,{"$f":"1*AND(B84>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B84<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K83:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},11,{"$f":"MIN(M83,IF(C191=0,1,MAIN!$E$11))","v":11},25694.976567218284,null,null,1556.0029290977109,31929.002929097711,25044.002929097711,17274.002929097711,13894.002929097711,9500.0029290977109,15200.002929097718,12240.002929097718,12057.002929097718,5409.0029290977182,25694.976567218284,0,0,169798.00585819539,169798,null,-3.4500968082440409E-8,2.9290977159756445E-3,1556.0029290977109,2.9290977171155938E-3,1555.9999999999939,1.1399492461094951E-12,{"$f":"SUM(AM83:AM$107)","v":8.7872931676362884E-3},1555.9999999999939,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169798.00585819539,0,169798.00585819539,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-12-01",{"$f":"IF($B84>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B84))+IF(B84<DATE(2020,2,28),0,1)+IF($B84>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B84>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C83<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B84,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D85-D193+R300<1,0,D85-D193+R300))","v":168242},31929,null,null,1,1,168242,{"$f":"1*AND(B85>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B85<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K84:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},10,{"$f":"MIN(M84,IF(C192=0,1,MAIN!$E$11))","v":10},25694.979496315998,null,null,31929.002929097711,25044.002929097711,17274.002929097711,13894.002929097711,9500.0029290977109,15200.002929097718,12240.002929097718,12057.002929097718,5409.0029290977182,25694.979496315998,0,0,0,168242.00585819539,168242,null,-3.4820053285145036E-8,2.9290977158489837E-3,31929.002929097711,2.9290977171155938E-3,31928.999999999993,1.2666100807079417E-12,{"$f":"SUM(AM84:AM$107)","v":8.7872931664963391E-3},31928.999999999993,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168242.00585819539,0,168242.00585819539,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-11-01",{"$f":"IF($B85>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B85))+IF(B85<DATE(2020,2,28),0,1)+IF($B85>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B85>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C84<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B85,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D86-D194+R301<1,0,D86-D194+R301))","v":136313},25044,null,null,1,1,136313,{"$f":"1*AND(B86>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B86<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K85:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},9,{"$f":"MIN(M85,IF(C193=0,1,MAIN!$E$11))","v":9},25694.982425413713,null,null,25044.002929097711,17274.002929097711,13894.002929097711,9500.0029290977109,15200.002929097718,12240.002929097718,12057.002929097718,5409.0029290977182,25694.982425413713,0,0,0,0,136313.00585819539,136313,null,-4.2976058045596233E-8,2.9290977156906572E-3,25044.002929097711,2.9290977171155938E-3,25043.999999999993,1.4249365576368689E-12,{"$f":"SUM(AM85:AM$107)","v":8.787293165229729E-3},25043.999999999993,5.8581953926477581E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136313.00585819539,0,136313.00585819539,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-10-01",{"$f":"IF($B86>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B86))+IF(B86<DATE(2020,2,28),0,1)+IF($B86>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B86>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C85<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B86,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D87-D195+R302<1,0,D87-D195+R302))","v":111269},17274,null,null,1,1,111269,{"$f":"1*AND(B87>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B87<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K86:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},8,{"$f":"MIN(M86,IF(C194=0,1,MAIN!$E$11))","v":8},25694.985354511427,null,null,17274.002929097711,{"$f":"IF(S$5=13,S87+R87-R195-S195,R87-R195)","v":13894.002929097711},9500.0029290977109,15200.002929097718,12240.002929097718,12057.002929097718,5409.0029290977182,25694.985354511427,0,0,0,0,0,111269.00585819544,111269,null,-5.2648944759425831E-8,2.9290977154870952E-3,17274.002929097711,2.9290977171155938E-3,17273.999999999993,1.6284985512871053E-12,{"$f":"SUM(AM86:AM$107)","v":8.7872931638047925E-3},17273.999999999993,5.8581954363035038E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111269.00585819544,0,111269.00585819544,0,0,1,1,1,1,1,{"$f":"IF($CD86=\"n/a\",IF(CI$5=13,$CC86,V$2),$CD86*V$2)","v":1},1,1,1,1,1,1,1,1]
["Total Members","2020-09-01",{"$f":"IF($B87>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B87))+IF(B87<DATE(2020,2,28),0,1)+IF($B87>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B87>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C86<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B87,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D88-D196+R303<1,0,D88-D196+R303))","v":93995},13894,null,null,1,1,93995,{"$f":"1*AND(B88>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B88<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K87:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},7,{"$f":"MIN(M87,IF(C195=0,1,MAIN!$E$11))","v":7},25694.988283609142,null,null,13894.002929097711,9500.0029290977109,15200.002929097718,12240.002929097718,12057.002929097718,5409.0029290977182,25694.988283609142,0,0,0,0,0,0,93995.005858195436,93995,null,-6.2324543081970774E-8,2.9290977152156786E-3,13894.002929097711,2.9290977171155938E-3,13893.999999999995,1.8999151210619125E-12,{"$f":"SUM(AM87:AM$107)","v":8.7872931621762948E-3},13893.999999999995,5.8581954363035038E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93995.005858195436,0,93995.005858195436,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-08-01",{"$f":"IF($B88>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B88))+IF(B88<DATE(2020,2,28),0,1)+IF($B88>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B88>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C87<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B88,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D89-D197+R304<1,0,D89-D197+R304))","v":80101},9500,null,null,1,1,80101,{"$f":"1*AND(B89>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B89<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K88:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},6,{"$f":"MIN(M88,IF(C196=0,1,MAIN!$E$11))","v":6},25694.991212706856,null,null,9500.0029290977109,15200.002929097718,12240.002929097718,12057.002929097718,5409.0029290977182,25694.991212706856,0,0,0,0,0,0,0,80101.005858195436,80101,null,-7.3135109968092138E-8,2.9290977148356961E-3,9500.0029290977109,2.9290977171155938E-3,9499.9999999999945,2.2798976248572522E-12,{"$f":"SUM(AM88:AM$107)","v":8.7872931602763788E-3},9499.9999999999945,5.8581954363035038E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80101.005858195436,0,80101.005858195436,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-07-01",{"$f":"IF($B89>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B89))+IF(B89<DATE(2020,2,28),0,1)+IF($B89>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B89>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C88<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B89,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D90-D198+R305<1,0,D90-D198+R305))","v":70601},15200,null,null,1,1,70601,{"$f":"1*AND(B90>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B90<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K89:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},5,{"$f":"MIN(M89,IF(C197=0,1,MAIN!$E$11))","v":5},25694.994141804571,null,null,15200.002929097718,12240.002929097718,12057.002929097718,5409.0029290977182,25694.994141804571,0,0,0,0,0,0,0,0,70601.005858195451,70601,null,-8.297609732643707E-8,2.929097714265722E-3,15200.002929097718,2.9290977171155938E-3,15200.000000000002,2.8498718142311308E-12,{"$f":"SUM(AM89:AM$107)","v":8.7872931579964821E-3},15200.000000000002,5.858195450855419E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70601.005858195451,0,70601.005858195451,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-06-01",{"$f":"IF($B90>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B90))+IF(B90<DATE(2020,2,28),0,1)+IF($B90>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B90>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C89<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B90,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D91-D199+R306<1,0,D91-D199+R306))","v":55401},12240,null,null,1,1,55401,{"$f":"1*AND(B91>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B91<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K90:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},4,{"$f":"MIN(M90,IF(C198=0,1,MAIN!$E$11))","v":4},25694.997070902285,null,null,12240.002929097718,12057.002929097718,5409.0029290977182,25694.997070902285,0,0,0,0,0,0,0,0,0,55401.005858195436,55401,null,-1.0574169118093835E-7,2.9290977133157657E-3,12240.002929097718,2.9290977171155938E-3,12240.000000000002,3.7998280737194801E-12,{"$f":"SUM(AM90:AM$107)","v":8.7872931551466089E-3},12240.000000000002,5.8581954363035038E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55401.005858195436,0,55401.005858195436,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-05-01",{"$f":"IF($B91>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B91))+IF(B91<DATE(2020,2,28),0,1)+IF($B91>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B91>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C90<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B91,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D92-D200+R307<1,0,D92-D200+R307))","v":43161},12057,null,null,1,1,43161,{"$f":"1*AND(B92>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B92<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K91:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},3,{"$f":"MIN(M91,IF(C199=0,1,MAIN!$E$11))","v":3},25695,null,null,12057.002929097718,5409.0029290977182,25695,0,0,0,0,0,0,0,0,0,0,43161.005858195436,43161,null,-1.357289087788871E-7,0,12057.002929097718,2.9290977171155938E-3,12057.000000000002,2.9290977171155938E-3,{"$f":"SUM(AM91:AM$107)","v":8.7872931513467804E-3},12057.000000000002,5.8581954363035038E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43161.005858195436,0,43161.005858195436,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-04-01",{"$f":"IF($B92>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B92))+IF(B92<DATE(2020,2,28),0,1)+IF($B92>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B92>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C91<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B92,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D93-D201+R308<1,0,D93-D201+R308))","v":31104},5409,null,null,1,1,31104,{"$f":"1*AND(B93>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B93<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K92:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},3,{"$f":"MIN(M92,IF(C200=0,1,MAIN!$E$11))","v":3},0,null,null,5409.0029290977182,25695,0,0,0,0,0,0,0,0,0,0,0,31104.002929097718,31104,null,-9.4171094255912635E-8,0,5409.0029290977182,2.9290977171155938E-3,5409.0000000000009,2.9290977171155938E-3,{"$f":"SUM(AM92:AM$107)","v":5.8581954342311875E-3},5409.0000000000009,2.9290977181517519E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31104.002929097718,0,31104.002929097718,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-03-01",{"$f":"IF($B93>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B93))+IF(B93<DATE(2020,2,28),0,1)+IF($B93>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B93>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C92<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B93,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D94-D202+R309<1,0,D94-D202+R309))","v":25695},25695,null,null,1,1,25695,{"$f":"1*AND(B94>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B94<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K93:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},3,{"$f":"MIN(M93,IF(C201=0,1,MAIN!$E$11))","v":3},0,null,null,25695,0,0,0,0,0,0,0,0,0,0,0,0,25695,25695,null,0,0,25695,2.9290977171155938E-3,25694.997070902282,2.9290977171155938E-3,{"$f":"SUM(AM93:AM$107)","v":2.9290977171155938E-3},25694.997070902282,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25695,0,25695,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-02-01",{"$f":"IF($B94>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B94))+IF(B94<DATE(2020,2,28),0,1)+IF($B94>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B94>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C93<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B94,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D95-D203+R310<1,0,D95-D203+R310))","v":0},0,null,null,1,{"$f":"IFERROR(SUMPRODUCT(H94:H105,J94:J105)/SUM(J94:J105),1)","v":1},{"$f":"D94","v":0},{"$f":"1*AND(B95>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B95<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K94:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M94,IF(C202=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM94:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2020-01-01",{"$f":"IF($B95>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B95))+IF(B95<DATE(2020,2,28),0,1)+IF($B95>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B95>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C94<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B95,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D96-D204+R311<1,0,D96-D204+R311))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B96>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B96<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K95:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M95,IF(C203=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM95:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-12-01",{"$f":"IF($B96>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B96))+IF(B96<DATE(2020,2,28),0,1)+IF($B96>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B96>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C95<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B96,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D97-D205+R312<1,0,D97-D205+R312))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B97>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B97<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K96:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M96,IF(C204=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM96:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-11-01",{"$f":"IF($B97>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B97))+IF(B97<DATE(2020,2,28),0,1)+IF($B97>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B97>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C96<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B97,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D98-D206+R313<1,0,D98-D206+R313))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B98>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B98<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K97:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M97,IF(C205=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM97:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-10-01",{"$f":"IF($B98>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B98))+IF(B98<DATE(2020,2,28),0,1)+IF($B98>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B98>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C97<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B98,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D99-D207+R314<1,0,D99-D207+R314))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B99>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B99<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K98:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M98,IF(C206=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM98:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-09-01",{"$f":"IF($B99>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B99))+IF(B99<DATE(2020,2,28),0,1)+IF($B99>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B99>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C98<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B99,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D100-D208+R315<1,0,D100-D208+R315))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B100>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B100<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K99:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M99,IF(C207=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM99:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-08-01",{"$f":"IF($B100>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B100))+IF(B100<DATE(2020,2,28),0,1)+IF($B100>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B100>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C99<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B100,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D101-D209+R316<1,0,D101-D209+R316))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B101>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B101<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K100:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M100,IF(C208=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM100:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-07-01",{"$f":"IF($B101>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B101))+IF(B101<DATE(2020,2,28),0,1)+IF($B101>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B101>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C100<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B101,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D102-D210+R317<1,0,D102-D210+R317))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B102>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B102<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K101:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M101,IF(C209=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM101:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-06-01",{"$f":"IF($B102>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B102))+IF(B102<DATE(2020,2,28),0,1)+IF($B102>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B102>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C101<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B102,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D103-D211+R318<1,0,D103-D211+R318))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B103>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B103<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K102:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M102,IF(C210=0,1,MAIN!$E$11))","v":1},0,null,null,0,{"$f":"IF(S$5=13,S103+R103-R211-S211,R103-R211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM102:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-05-01",{"$f":"IF($B103>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B103))+IF(B103<DATE(2020,2,28),0,1)+IF($B103>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B103>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C102<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B103,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D104-D212+R319<1,0,D104-D212+R319))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B104>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B104<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K103:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M103,IF(C211=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM103:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-04-01",{"$f":"IF($B104>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B104))+IF(B104<DATE(2020,2,28),0,1)+IF($B104>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B104>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C103<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B104,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D105-D213+R320<1,0,D105-D213+R320))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B105>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B105<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K104:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M104,IF(C212=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM104:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-03-01",{"$f":"IF($B105>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B105))+IF(B105<DATE(2020,2,28),0,1)+IF($B105>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B105>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C104<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B105,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D106-D214+R321<1,0,D106-D214+R321))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B106>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B106<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K105:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M105,IF(C213=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM105:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-02-01",{"$f":"IF($B106>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B106))+IF(B106<DATE(2020,2,28),0,1)+IF($B106>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B106>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C105<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B106,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D107-D215+R322<1,0,D107-D215+R322))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B107>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B107<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K106:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M106,IF(C214=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},{"$f":"AE215","v":0},0,0,{"$f":"AJ106-AK106","v":0},{"$f":"AK106-AI106","v":0},{"$f":"SUM(AM106:AM$107)","v":0},0,{"$f":"AE106-AF106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Members","2019-01-01",{"$f":"IF($B107>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B107))+IF(B107<DATE(2020,2,28),0,1)+IF($B107>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B107>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C106<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B107,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D108-D216+R323<1,0,D108-D216+R323))","v":0},null,null,null,{"$f":"IF(C107=0,1,IFERROR(IF(C107>=2,(L107)*SUMPRODUCT(R107:AD107,R$2:AD$2)+(1-L107)*SUMPRODUCT(R107:AD107,R$3:AD$3),SUMPRODUCT(R107:AD107,R$3:AD$3))/SUM(R107:AD107),1))","v":1},null,0,{"$f":"1*AND(B108>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B108<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K107:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M107,IF(C215=0,1,MAIN!$E$11))","v":1},0,null,null,{"$f":"($J107-$AD107)/12","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"($J107-$AD107)/12","v":0},{"$f":"0.6*J107","v":0},0,0,null,{"$f":"1-AE107/AF107","v":{"$error":"#DIV/0!"}},{"$f":"AE216","v":0},0,0,{"$f":"AJ107-AK107","v":0},{"$f":"AK107-AI107","v":0},{"$f":"SUM(AM107:AM$107)","v":0},0,{"$f":"AE107-AF107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
[]
[]
[]
["Leavers",{"$f":"B6","v":"2027-06-01"},{"$f":"IF($B114>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B114))+IF(B114<DATE(2020,2,28),0,1)+IF($B114>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B114>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E114+F114+IF(C114=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B114,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},null,null,null,null,null,{"$f":"D114","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R6,0,$N6-1,1,$AD$5-$N6+1),OFFSET($R$4,0,$N6-1,1,$AD$5-$N6+1))+0.0001","v":3.8567400168883617E-2},null,{"$f":"AR114+BH114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R114:AD114)","v":0},{"$f":"D114","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N6,0,$D114*R6*R$4/$P114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR114:BD114)","v":0},{"$f":"D114","v":0},null,{"$f":"IF(AR114>R6,R6-AR114,MIN(-SUM(BI114:$BU114),R6-AR114))","v":0},{"$f":"IF(AS114>S6,S6-AS114,MIN(-SUM(BJ114:$BU114),S6-AS114))","v":0},{"$f":"IF(AT114>T6,T6-AT114,MIN(-SUM(BK114:$BU114),T6-AT114))","v":0},{"$f":"IF(AU114>U6,U6-AU114,MIN(-SUM(BL114:$BU114),U6-AU114))","v":0},{"$f":"IF(AV114>V6,V6-AV114,MIN(-SUM(BM114:$BU114),V6-AV114))","v":0},{"$f":"IF(AW114>W6,W6-AW114,MIN(-SUM(BN114:$BU114),W6-AW114))","v":0},{"$f":"IF(AX114>X6,X6-AX114,MIN(-SUM(BO114:$BU114),X6-AX114))","v":0},{"$f":"IF(AY114>Y6,Y6-AY114,MIN(-SUM(BP114:$BU114),Y6-AY114))","v":0},{"$f":"IF(AZ114>Z6,Z6-AZ114,MIN(-SUM(BQ114:$BU114),Z6-AZ114))","v":0},{"$f":"IF(BA114>AA6,AA6-BA114,MIN(-SUM(BR114:$BU114),AA6-BA114))","v":0},{"$f":"IF(BB114>AB6,AB6-BB114,MIN(-SUM(BS114:$BU114),AB6-BB114))","v":0},{"$f":"IF(BC114>AC6,AC6-BC114,MIN(-SUM(BT114:$BU114),AC6-BC114))","v":0},{"$f":"IF(BD114>AD6,AD6-BD114,MIN(-SUM(BU114:$BU114),AD6-BD114))","v":0},null,{"$f":"SUM(BH114:BT114)","v":0},0]
["Leavers",{"$f":"B7","v":"2027-05-01"},{"$f":"IF($B115>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B115))+IF(B115<DATE(2020,2,28),0,1)+IF($B115>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B115>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E115+F115+IF(C115=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B115,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C115=1,INPUTS!L$45,IF(C115=0,INPUTS!K$45,IF(C115=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D8)","v":0},{"$f":"IF(B115>=DATE(2023,2,1),0,IF(E115-D7+D6<0,-(E115-D7+D6),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B115,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D115","v":0},null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R115:AD115)","v":0},{"$f":"D115","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR115:BD115)","v":0},{"$f":"D115","v":0},null,{"$f":"IF(AR115>R7,R7-AR115,MIN(-SUM(BI115:$BU115),R7-AR115))","v":0},{"$f":"IF(AS115>S7,S7-AS115,MIN(-SUM(BJ115:$BU115),S7-AS115))","v":0},{"$f":"IF(AT115>T7,T7-AT115,MIN(-SUM(BK115:$BU115),T7-AT115))","v":0},{"$f":"IF(AU115>U7,U7-AU115,MIN(-SUM(BL115:$BU115),U7-AU115))","v":0},{"$f":"IF(AV115>V7,V7-AV115,MIN(-SUM(BM115:$BU115),V7-AV115))","v":0},{"$f":"IF(AW115>W7,W7-AW115,MIN(-SUM(BN115:$BU115),W7-AW115))","v":0},{"$f":"IF(AX115>X7,X7-AX115,MIN(-SUM(BO115:$BU115),X7-AX115))","v":0},{"$f":"IF(AY115>Y7,Y7-AY115,MIN(-SUM(BP115:$BU115),Y7-AY115))","v":0},{"$f":"IF(AZ115>Z7,Z7-AZ115,MIN(-SUM(BQ115:$BU115),Z7-AZ115))","v":0},{"$f":"IF(BA115>AA7,AA7-BA115,MIN(-SUM(BR115:$BU115),AA7-BA115))","v":0},{"$f":"IF(BB115>AB7,AB7-BB115,MIN(-SUM(BS115:$BU115),AB7-BB115))","v":0},{"$f":"IF(BC115>AC7,AC7-BC115,MIN(-SUM(BT115:$BU115),AC7-BC115))","v":0},{"$f":"IF(BD115>AD7,AD7-BD115,MIN(-SUM(BU115:$BU115),AD7-BD115))","v":0},null,{"$f":"SUM(BH115:BT115)","v":0},0]
["Leavers","2027-04-01",{"$f":"IF($B116>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B116))+IF(B116<DATE(2020,2,28),0,1)+IF($B116>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B116>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E116+F116+IF(C116=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B116,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C116=1,INPUTS!L$45,IF(C116=0,INPUTS!K$45,IF(C116=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D9)","v":0},{"$f":"IF(B116>=DATE(2023,2,1),0,IF(E116-D8+D7<0,-(E116-D8+D7),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B116,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR116>R8,R8-AR116,MIN(-SUM(BI116:$BU116),R8-AR116))","v":0},{"$f":"IF(AS116>S8,S8-AS116,MIN(-SUM(BJ116:$BU116),S8-AS116))","v":0},{"$f":"IF(AT116>T8,T8-AT116,MIN(-SUM(BK116:$BU116),T8-AT116))","v":0},{"$f":"IF(AU116>U8,U8-AU116,MIN(-SUM(BL116:$BU116),U8-AU116))","v":0},{"$f":"IF(AV116>V8,V8-AV116,MIN(-SUM(BM116:$BU116),V8-AV116))","v":0},{"$f":"IF(AW116>W8,W8-AW116,MIN(-SUM(BN116:$BU116),W8-AW116))","v":0},{"$f":"IF(AX116>X8,X8-AX116,MIN(-SUM(BO116:$BU116),X8-AX116))","v":0},{"$f":"IF(AY116>Y8,Y8-AY116,MIN(-SUM(BP116:$BU116),Y8-AY116))","v":0},{"$f":"IF(AZ116>Z8,Z8-AZ116,MIN(-SUM(BQ116:$BU116),Z8-AZ116))","v":0},{"$f":"IF(BA116>AA8,AA8-BA116,MIN(-SUM(BR116:$BU116),AA8-BA116))","v":0},{"$f":"IF(BB116>AB8,AB8-BB116,MIN(-SUM(BS116:$BU116),AB8-BB116))","v":0},{"$f":"IF(BC116>AC8,AC8-BC116,MIN(-SUM(BT116:$BU116),AC8-BC116))","v":0},{"$f":"IF(BD116>AD8,AD8-BD116,MIN(-SUM(BU116:$BU116),AD8-BD116))","v":0},null,0,0]
["Leavers","2027-03-01",{"$f":"IF($B117>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B117))+IF(B117<DATE(2020,2,28),0,1)+IF($B117>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B117>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E117+F117+IF(C117=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B117,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C117=1,INPUTS!L$45,IF(C117=0,INPUTS!K$45,IF(C117=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D10)","v":0},{"$f":"IF(B117>=DATE(2023,2,1),0,IF(E117-D9+D8<0,-(E117-D9+D8),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B117,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR117>R9,R9-AR117,MIN(-SUM(BI117:$BU117),R9-AR117))","v":0},{"$f":"IF(AS117>S9,S9-AS117,MIN(-SUM(BJ117:$BU117),S9-AS117))","v":0},{"$f":"IF(AT117>T9,T9-AT117,MIN(-SUM(BK117:$BU117),T9-AT117))","v":0},{"$f":"IF(AU117>U9,U9-AU117,MIN(-SUM(BL117:$BU117),U9-AU117))","v":0},{"$f":"IF(AV117>V9,V9-AV117,MIN(-SUM(BM117:$BU117),V9-AV117))","v":0},{"$f":"IF(AW117>W9,W9-AW117,MIN(-SUM(BN117:$BU117),W9-AW117))","v":0},{"$f":"IF(AX117>X9,X9-AX117,MIN(-SUM(BO117:$BU117),X9-AX117))","v":0},{"$f":"IF(AY117>Y9,Y9-AY117,MIN(-SUM(BP117:$BU117),Y9-AY117))","v":0},{"$f":"IF(AZ117>Z9,Z9-AZ117,MIN(-SUM(BQ117:$BU117),Z9-AZ117))","v":0},{"$f":"IF(BA117>AA9,AA9-BA117,MIN(-SUM(BR117:$BU117),AA9-BA117))","v":0},{"$f":"IF(BB117>AB9,AB9-BB117,MIN(-SUM(BS117:$BU117),AB9-BB117))","v":0},{"$f":"IF(BC117>AC9,AC9-BC117,MIN(-SUM(BT117:$BU117),AC9-BC117))","v":0},{"$f":"IF(BD117>AD9,AD9-BD117,MIN(-SUM(BU117:$BU117),AD9-BD117))","v":0},null,0,0]
["Leavers","2027-02-01",{"$f":"IF($B118>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B118))+IF(B118<DATE(2020,2,28),0,1)+IF($B118>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B118>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E118+F118+IF(C118=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B118,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C118=1,INPUTS!L$45,IF(C118=0,INPUTS!K$45,IF(C118=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D11)","v":0},{"$f":"IF(B118>=DATE(2023,2,1),0,IF(E118-D10+D9<0,-(E118-D10+D9),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B118,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR118>R10,R10-AR118,MIN(-SUM(BI118:$BU118),R10-AR118))","v":0},{"$f":"IF(AS118>S10,S10-AS118,MIN(-SUM(BJ118:$BU118),S10-AS118))","v":0},{"$f":"IF(AT118>T10,T10-AT118,MIN(-SUM(BK118:$BU118),T10-AT118))","v":0},{"$f":"IF(AU118>U10,U10-AU118,MIN(-SUM(BL118:$BU118),U10-AU118))","v":0},{"$f":"IF(AV118>V10,V10-AV118,MIN(-SUM(BM118:$BU118),V10-AV118))","v":0},{"$f":"IF(AW118>W10,W10-AW118,MIN(-SUM(BN118:$BU118),W10-AW118))","v":0},{"$f":"IF(AX118>X10,X10-AX118,MIN(-SUM(BO118:$BU118),X10-AX118))","v":0},{"$f":"IF(AY118>Y10,Y10-AY118,MIN(-SUM(BP118:$BU118),Y10-AY118))","v":0},{"$f":"IF(AZ118>Z10,Z10-AZ118,MIN(-SUM(BQ118:$BU118),Z10-AZ118))","v":0},{"$f":"IF(BA118>AA10,AA10-BA118,MIN(-SUM(BR118:$BU118),AA10-BA118))","v":0},{"$f":"IF(BB118>AB10,AB10-BB118,MIN(-SUM(BS118:$BU118),AB10-BB118))","v":0},{"$f":"IF(BC118>AC10,AC10-BC118,MIN(-SUM(BT118:$BU118),AC10-BC118))","v":0},{"$f":"IF(BD118>AD10,AD10-BD118,MIN(-SUM(BU118:$BU118),AD10-BD118))","v":0},null,0,0]
["Leavers","2027-01-01",{"$f":"IF($B119>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B119))+IF(B119<DATE(2020,2,28),0,1)+IF($B119>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B119>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E119+F119+IF(C119=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B119,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C119=1,INPUTS!L$45,IF(C119=0,INPUTS!K$45,IF(C119=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D12)","v":0},{"$f":"IF(B119>=DATE(2023,2,1),0,IF(E119-D11+D10<0,-(E119-D11+D10),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B119,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR119>R11,R11-AR119,MIN(-SUM(BI119:$BU119),R11-AR119))","v":0},{"$f":"IF(AS119>S11,S11-AS119,MIN(-SUM(BJ119:$BU119),S11-AS119))","v":0},{"$f":"IF(AT119>T11,T11-AT119,MIN(-SUM(BK119:$BU119),T11-AT119))","v":0},{"$f":"IF(AU119>U11,U11-AU119,MIN(-SUM(BL119:$BU119),U11-AU119))","v":0},{"$f":"IF(AV119>V11,V11-AV119,MIN(-SUM(BM119:$BU119),V11-AV119))","v":0},{"$f":"IF(AW119>W11,W11-AW119,MIN(-SUM(BN119:$BU119),W11-AW119))","v":0},{"$f":"IF(AX119>X11,X11-AX119,MIN(-SUM(BO119:$BU119),X11-AX119))","v":0},{"$f":"IF(AY119>Y11,Y11-AY119,MIN(-SUM(BP119:$BU119),Y11-AY119))","v":0},{"$f":"IF(AZ119>Z11,Z11-AZ119,MIN(-SUM(BQ119:$BU119),Z11-AZ119))","v":0},{"$f":"IF(BA119>AA11,AA11-BA119,MIN(-SUM(BR119:$BU119),AA11-BA119))","v":0},{"$f":"IF(BB119>AB11,AB11-BB119,MIN(-SUM(BS119:$BU119),AB11-BB119))","v":0},{"$f":"IF(BC119>AC11,AC11-BC119,MIN(-SUM(BT119:$BU119),AC11-BC119))","v":0},{"$f":"IF(BD119>AD11,AD11-BD119,MIN(-SUM(BU119:$BU119),AD11-BD119))","v":0},null,0,0]
["Leavers","2026-12-01",{"$f":"IF($B120>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B120))+IF(B120<DATE(2020,2,28),0,1)+IF($B120>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B120>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E120+F120+IF(C120=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B120,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C120=1,INPUTS!L$45,IF(C120=0,INPUTS!K$45,IF(C120=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D13)","v":0},{"$f":"IF(B120>=DATE(2023,2,1),0,IF(E120-D12+D11<0,-(E120-D12+D11),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B120,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR120>R12,R12-AR120,MIN(-SUM(BI120:$BU120),R12-AR120))","v":0},{"$f":"IF(AS120>S12,S12-AS120,MIN(-SUM(BJ120:$BU120),S12-AS120))","v":0},{"$f":"IF(AT120>T12,T12-AT120,MIN(-SUM(BK120:$BU120),T12-AT120))","v":0},{"$f":"IF(AU120>U12,U12-AU120,MIN(-SUM(BL120:$BU120),U12-AU120))","v":0},{"$f":"IF(AV120>V12,V12-AV120,MIN(-SUM(BM120:$BU120),V12-AV120))","v":0},{"$f":"IF(AW120>W12,W12-AW120,MIN(-SUM(BN120:$BU120),W12-AW120))","v":0},{"$f":"IF(AX120>X12,X12-AX120,MIN(-SUM(BO120:$BU120),X12-AX120))","v":0},{"$f":"IF(AY120>Y12,Y12-AY120,MIN(-SUM(BP120:$BU120),Y12-AY120))","v":0},{"$f":"IF(AZ120>Z12,Z12-AZ120,MIN(-SUM(BQ120:$BU120),Z12-AZ120))","v":0},{"$f":"IF(BA120>AA12,AA12-BA120,MIN(-SUM(BR120:$BU120),AA12-BA120))","v":0},{"$f":"IF(BB120>AB12,AB12-BB120,MIN(-SUM(BS120:$BU120),AB12-BB120))","v":0},{"$f":"IF(BC120>AC12,AC12-BC120,MIN(-SUM(BT120:$BU120),AC12-BC120))","v":0},{"$f":"IF(BD120>AD12,AD12-BD120,MIN(-SUM(BU120:$BU120),AD12-BD120))","v":0},null,0,0]
["Leavers","2026-11-01",{"$f":"IF($B121>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B121))+IF(B121<DATE(2020,2,28),0,1)+IF($B121>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B121>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E121+F121+IF(C121=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B121,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C121=1,INPUTS!L$45,IF(C121=0,INPUTS!K$45,IF(C121=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D14)","v":0},{"$f":"IF(B121>=DATE(2023,2,1),0,IF(E121-D13+D12<0,-(E121-D13+D12),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B121,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR121>R13,R13-AR121,MIN(-SUM(BI121:$BU121),R13-AR121))","v":0},{"$f":"IF(AS121>S13,S13-AS121,MIN(-SUM(BJ121:$BU121),S13-AS121))","v":0},{"$f":"IF(AT121>T13,T13-AT121,MIN(-SUM(BK121:$BU121),T13-AT121))","v":0},{"$f":"IF(AU121>U13,U13-AU121,MIN(-SUM(BL121:$BU121),U13-AU121))","v":0},{"$f":"IF(AV121>V13,V13-AV121,MIN(-SUM(BM121:$BU121),V13-AV121))","v":0},{"$f":"IF(AW121>W13,W13-AW121,MIN(-SUM(BN121:$BU121),W13-AW121))","v":0},{"$f":"IF(AX121>X13,X13-AX121,MIN(-SUM(BO121:$BU121),X13-AX121))","v":0},{"$f":"IF(AY121>Y13,Y13-AY121,MIN(-SUM(BP121:$BU121),Y13-AY121))","v":0},{"$f":"IF(AZ121>Z13,Z13-AZ121,MIN(-SUM(BQ121:$BU121),Z13-AZ121))","v":0},{"$f":"IF(BA121>AA13,AA13-BA121,MIN(-SUM(BR121:$BU121),AA13-BA121))","v":0},{"$f":"IF(BB121>AB13,AB13-BB121,MIN(-SUM(BS121:$BU121),AB13-BB121))","v":0},{"$f":"IF(BC121>AC13,AC13-BC121,MIN(-SUM(BT121:$BU121),AC13-BC121))","v":0},{"$f":"IF(BD121>AD13,AD13-BD121,MIN(-SUM(BU121:$BU121),AD13-BD121))","v":0},null,0,0]
["Leavers","2026-10-01",{"$f":"IF($B122>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B122))+IF(B122<DATE(2020,2,28),0,1)+IF($B122>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B122>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E122+F122+IF(C122=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B122,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C122=1,INPUTS!L$45,IF(C122=0,INPUTS!K$45,IF(C122=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D15)","v":0},{"$f":"IF(B122>=DATE(2023,2,1),0,IF(E122-D14+D13<0,-(E122-D14+D13),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B122,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR122>R14,R14-AR122,MIN(-SUM(BI122:$BU122),R14-AR122))","v":0},{"$f":"IF(AS122>S14,S14-AS122,MIN(-SUM(BJ122:$BU122),S14-AS122))","v":0},{"$f":"IF(AT122>T14,T14-AT122,MIN(-SUM(BK122:$BU122),T14-AT122))","v":0},{"$f":"IF(AU122>U14,U14-AU122,MIN(-SUM(BL122:$BU122),U14-AU122))","v":0},{"$f":"IF(AV122>V14,V14-AV122,MIN(-SUM(BM122:$BU122),V14-AV122))","v":0},{"$f":"IF(AW122>W14,W14-AW122,MIN(-SUM(BN122:$BU122),W14-AW122))","v":0},{"$f":"IF(AX122>X14,X14-AX122,MIN(-SUM(BO122:$BU122),X14-AX122))","v":0},{"$f":"IF(AY122>Y14,Y14-AY122,MIN(-SUM(BP122:$BU122),Y14-AY122))","v":0},{"$f":"IF(AZ122>Z14,Z14-AZ122,MIN(-SUM(BQ122:$BU122),Z14-AZ122))","v":0},{"$f":"IF(BA122>AA14,AA14-BA122,MIN(-SUM(BR122:$BU122),AA14-BA122))","v":0},{"$f":"IF(BB122>AB14,AB14-BB122,MIN(-SUM(BS122:$BU122),AB14-BB122))","v":0},{"$f":"IF(BC122>AC14,AC14-BC122,MIN(-SUM(BT122:$BU122),AC14-BC122))","v":0},{"$f":"IF(BD122>AD14,AD14-BD122,MIN(-SUM(BU122:$BU122),AD14-BD122))","v":0},null,0,0]
["Leavers","2026-09-01",{"$f":"IF($B123>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B123))+IF(B123<DATE(2020,2,28),0,1)+IF($B123>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B123>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E123+F123+IF(C123=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B123,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C123=1,INPUTS!L$45,IF(C123=0,INPUTS!K$45,IF(C123=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D16)","v":0},{"$f":"IF(B123>=DATE(2023,2,1),0,IF(E123-D15+D14<0,-(E123-D15+D14),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B123,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR123>R15,R15-AR123,MIN(-SUM(BI123:$BU123),R15-AR123))","v":0},{"$f":"IF(AS123>S15,S15-AS123,MIN(-SUM(BJ123:$BU123),S15-AS123))","v":0},{"$f":"IF(AT123>T15,T15-AT123,MIN(-SUM(BK123:$BU123),T15-AT123))","v":0},{"$f":"IF(AU123>U15,U15-AU123,MIN(-SUM(BL123:$BU123),U15-AU123))","v":0},{"$f":"IF(AV123>V15,V15-AV123,MIN(-SUM(BM123:$BU123),V15-AV123))","v":0},{"$f":"IF(AW123>W15,W15-AW123,MIN(-SUM(BN123:$BU123),W15-AW123))","v":0},{"$f":"IF(AX123>X15,X15-AX123,MIN(-SUM(BO123:$BU123),X15-AX123))","v":0},{"$f":"IF(AY123>Y15,Y15-AY123,MIN(-SUM(BP123:$BU123),Y15-AY123))","v":0},{"$f":"IF(AZ123>Z15,Z15-AZ123,MIN(-SUM(BQ123:$BU123),Z15-AZ123))","v":0},{"$f":"IF(BA123>AA15,AA15-BA123,MIN(-SUM(BR123:$BU123),AA15-BA123))","v":0},{"$f":"IF(BB123>AB15,AB15-BB123,MIN(-SUM(BS123:$BU123),AB15-BB123))","v":0},{"$f":"IF(BC123>AC15,AC15-BC123,MIN(-SUM(BT123:$BU123),AC15-BC123))","v":0},{"$f":"IF(BD123>AD15,AD15-BD123,MIN(-SUM(BU123:$BU123),AD15-BD123))","v":0},null,0,0]
["Leavers","2026-08-01",{"$f":"IF($B124>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B124))+IF(B124<DATE(2020,2,28),0,1)+IF($B124>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B124>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E124+F124+IF(C124=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B124,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C124=1,INPUTS!L$45,IF(C124=0,INPUTS!K$45,IF(C124=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D17)","v":0},{"$f":"IF(B124>=DATE(2023,2,1),0,IF(E124-D16+D15<0,-(E124-D16+D15),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B124,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR124>R16,R16-AR124,MIN(-SUM(BI124:$BU124),R16-AR124))","v":0},{"$f":"IF(AS124>S16,S16-AS124,MIN(-SUM(BJ124:$BU124),S16-AS124))","v":0},{"$f":"IF(AT124>T16,T16-AT124,MIN(-SUM(BK124:$BU124),T16-AT124))","v":0},{"$f":"IF(AU124>U16,U16-AU124,MIN(-SUM(BL124:$BU124),U16-AU124))","v":0},{"$f":"IF(AV124>V16,V16-AV124,MIN(-SUM(BM124:$BU124),V16-AV124))","v":0},{"$f":"IF(AW124>W16,W16-AW124,MIN(-SUM(BN124:$BU124),W16-AW124))","v":0},{"$f":"IF(AX124>X16,X16-AX124,MIN(-SUM(BO124:$BU124),X16-AX124))","v":0},{"$f":"IF(AY124>Y16,Y16-AY124,MIN(-SUM(BP124:$BU124),Y16-AY124))","v":0},{"$f":"IF(AZ124>Z16,Z16-AZ124,MIN(-SUM(BQ124:$BU124),Z16-AZ124))","v":0},{"$f":"IF(BA124>AA16,AA16-BA124,MIN(-SUM(BR124:$BU124),AA16-BA124))","v":0},{"$f":"IF(BB124>AB16,AB16-BB124,MIN(-SUM(BS124:$BU124),AB16-BB124))","v":0},{"$f":"IF(BC124>AC16,AC16-BC124,MIN(-SUM(BT124:$BU124),AC16-BC124))","v":0},{"$f":"IF(BD124>AD16,AD16-BD124,MIN(-SUM(BU124:$BU124),AD16-BD124))","v":0},null,0,0]
["Leavers","2026-07-01",{"$f":"IF($B125>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B125))+IF(B125<DATE(2020,2,28),0,1)+IF($B125>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B125>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E125+F125+IF(C125=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B125,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C125=1,INPUTS!L$45,IF(C125=0,INPUTS!K$45,IF(C125=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D18)","v":0},{"$f":"IF(B125>=DATE(2023,2,1),0,IF(E125-D17+D16<0,-(E125-D17+D16),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B125,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR125>R17,R17-AR125,MIN(-SUM(BI125:$BU125),R17-AR125))","v":0},{"$f":"IF(AS125>S17,S17-AS125,MIN(-SUM(BJ125:$BU125),S17-AS125))","v":0},{"$f":"IF(AT125>T17,T17-AT125,MIN(-SUM(BK125:$BU125),T17-AT125))","v":0},{"$f":"IF(AU125>U17,U17-AU125,MIN(-SUM(BL125:$BU125),U17-AU125))","v":0},{"$f":"IF(AV125>V17,V17-AV125,MIN(-SUM(BM125:$BU125),V17-AV125))","v":0},{"$f":"IF(AW125>W17,W17-AW125,MIN(-SUM(BN125:$BU125),W17-AW125))","v":0},{"$f":"IF(AX125>X17,X17-AX125,MIN(-SUM(BO125:$BU125),X17-AX125))","v":0},{"$f":"IF(AY125>Y17,Y17-AY125,MIN(-SUM(BP125:$BU125),Y17-AY125))","v":0},{"$f":"IF(AZ125>Z17,Z17-AZ125,MIN(-SUM(BQ125:$BU125),Z17-AZ125))","v":0},{"$f":"IF(BA125>AA17,AA17-BA125,MIN(-SUM(BR125:$BU125),AA17-BA125))","v":0},{"$f":"IF(BB125>AB17,AB17-BB125,MIN(-SUM(BS125:$BU125),AB17-BB125))","v":0},{"$f":"IF(BC125>AC17,AC17-BC125,MIN(-SUM(BT125:$BU125),AC17-BC125))","v":0},{"$f":"IF(BD125>AD17,AD17-BD125,MIN(-SUM(BU125:$BU125),AD17-BD125))","v":0},null,0,0]
["Leavers","2026-06-01",{"$f":"IF($B126>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B126))+IF(B126<DATE(2020,2,28),0,1)+IF($B126>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B126>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E126+F126+IF(C126=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B126,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C126=1,INPUTS!L$45,IF(C126=0,INPUTS!K$45,IF(C126=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D19)","v":0},{"$f":"IF(B126>=DATE(2023,2,1),0,IF(E126-D18+D17<0,-(E126-D18+D17),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B126,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR126>R18,R18-AR126,MIN(-SUM(BI126:$BU126),R18-AR126))","v":0},{"$f":"IF(AS126>S18,S18-AS126,MIN(-SUM(BJ126:$BU126),S18-AS126))","v":0},{"$f":"IF(AT126>T18,T18-AT126,MIN(-SUM(BK126:$BU126),T18-AT126))","v":0},{"$f":"IF(AU126>U18,U18-AU126,MIN(-SUM(BL126:$BU126),U18-AU126))","v":0},{"$f":"IF(AV126>V18,V18-AV126,MIN(-SUM(BM126:$BU126),V18-AV126))","v":0},{"$f":"IF(AW126>W18,W18-AW126,MIN(-SUM(BN126:$BU126),W18-AW126))","v":0},{"$f":"IF(AX126>X18,X18-AX126,MIN(-SUM(BO126:$BU126),X18-AX126))","v":0},{"$f":"IF(AY126>Y18,Y18-AY126,MIN(-SUM(BP126:$BU126),Y18-AY126))","v":0},{"$f":"IF(AZ126>Z18,Z18-AZ126,MIN(-SUM(BQ126:$BU126),Z18-AZ126))","v":0},{"$f":"IF(BA126>AA18,AA18-BA126,MIN(-SUM(BR126:$BU126),AA18-BA126))","v":0},{"$f":"IF(BB126>AB18,AB18-BB126,MIN(-SUM(BS126:$BU126),AB18-BB126))","v":0},{"$f":"IF(BC126>AC18,AC18-BC126,MIN(-SUM(BT126:$BU126),AC18-BC126))","v":0},{"$f":"IF(BD126>AD18,AD18-BD126,MIN(-SUM(BU126:$BU126),AD18-BD126))","v":0},null,0,0]
["Leavers","2026-05-01",{"$f":"IF($B127>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B127))+IF(B127<DATE(2020,2,28),0,1)+IF($B127>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B127>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E127+F127+IF(C127=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B127,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C127=1,INPUTS!L$45,IF(C127=0,INPUTS!K$45,IF(C127=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D20)","v":0},{"$f":"IF(B127>=DATE(2023,2,1),0,IF(E127-D19+D18<0,-(E127-D19+D18),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B127,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR127>R19,R19-AR127,MIN(-SUM(BI127:$BU127),R19-AR127))","v":0},{"$f":"IF(AS127>S19,S19-AS127,MIN(-SUM(BJ127:$BU127),S19-AS127))","v":0},{"$f":"IF(AT127>T19,T19-AT127,MIN(-SUM(BK127:$BU127),T19-AT127))","v":0},{"$f":"IF(AU127>U19,U19-AU127,MIN(-SUM(BL127:$BU127),U19-AU127))","v":0},{"$f":"IF(AV127>V19,V19-AV127,MIN(-SUM(BM127:$BU127),V19-AV127))","v":0},{"$f":"IF(AW127>W19,W19-AW127,MIN(-SUM(BN127:$BU127),W19-AW127))","v":0},{"$f":"IF(AX127>X19,X19-AX127,MIN(-SUM(BO127:$BU127),X19-AX127))","v":0},{"$f":"IF(AY127>Y19,Y19-AY127,MIN(-SUM(BP127:$BU127),Y19-AY127))","v":0},{"$f":"IF(AZ127>Z19,Z19-AZ127,MIN(-SUM(BQ127:$BU127),Z19-AZ127))","v":0},{"$f":"IF(BA127>AA19,AA19-BA127,MIN(-SUM(BR127:$BU127),AA19-BA127))","v":0},{"$f":"IF(BB127>AB19,AB19-BB127,MIN(-SUM(BS127:$BU127),AB19-BB127))","v":0},{"$f":"IF(BC127>AC19,AC19-BC127,MIN(-SUM(BT127:$BU127),AC19-BC127))","v":0},{"$f":"IF(BD127>AD19,AD19-BD127,MIN(-SUM(BU127:$BU127),AD19-BD127))","v":0},null,0,0]
["Leavers","2026-04-01",{"$f":"IF($B128>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B128))+IF(B128<DATE(2020,2,28),0,1)+IF($B128>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B128>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E128+F128+IF(C128=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B128,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C128=1,INPUTS!L$45,IF(C128=0,INPUTS!K$45,IF(C128=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D21)","v":0},{"$f":"IF(B128>=DATE(2023,2,1),0,IF(E128-D20+D19<0,-(E128-D20+D19),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B128,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR128>R20,R20-AR128,MIN(-SUM(BI128:$BU128),R20-AR128))","v":0},{"$f":"IF(AS128>S20,S20-AS128,MIN(-SUM(BJ128:$BU128),S20-AS128))","v":0},{"$f":"IF(AT128>T20,T20-AT128,MIN(-SUM(BK128:$BU128),T20-AT128))","v":0},{"$f":"IF(AU128>U20,U20-AU128,MIN(-SUM(BL128:$BU128),U20-AU128))","v":0},{"$f":"IF(AV128>V20,V20-AV128,MIN(-SUM(BM128:$BU128),V20-AV128))","v":0},{"$f":"IF(AW128>W20,W20-AW128,MIN(-SUM(BN128:$BU128),W20-AW128))","v":0},{"$f":"IF(AX128>X20,X20-AX128,MIN(-SUM(BO128:$BU128),X20-AX128))","v":0},{"$f":"IF(AY128>Y20,Y20-AY128,MIN(-SUM(BP128:$BU128),Y20-AY128))","v":0},{"$f":"IF(AZ128>Z20,Z20-AZ128,MIN(-SUM(BQ128:$BU128),Z20-AZ128))","v":0},{"$f":"IF(BA128>AA20,AA20-BA128,MIN(-SUM(BR128:$BU128),AA20-BA128))","v":0},{"$f":"IF(BB128>AB20,AB20-BB128,MIN(-SUM(BS128:$BU128),AB20-BB128))","v":0},{"$f":"IF(BC128>AC20,AC20-BC128,MIN(-SUM(BT128:$BU128),AC20-BC128))","v":0},{"$f":"IF(BD128>AD20,AD20-BD128,MIN(-SUM(BU128:$BU128),AD20-BD128))","v":0},null,0,0]
["Leavers","2026-03-01",{"$f":"IF($B129>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B129))+IF(B129<DATE(2020,2,28),0,1)+IF($B129>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B129>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E129+F129+IF(C129=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B129,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C129=1,INPUTS!L$45,IF(C129=0,INPUTS!K$45,IF(C129=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D22)","v":0},{"$f":"IF(B129>=DATE(2023,2,1),0,IF(E129-D21+D20<0,-(E129-D21+D20),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B129,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR129>R21,R21-AR129,MIN(-SUM(BI129:$BU129),R21-AR129))","v":0},{"$f":"IF(AS129>S21,S21-AS129,MIN(-SUM(BJ129:$BU129),S21-AS129))","v":0},{"$f":"IF(AT129>T21,T21-AT129,MIN(-SUM(BK129:$BU129),T21-AT129))","v":0},{"$f":"IF(AU129>U21,U21-AU129,MIN(-SUM(BL129:$BU129),U21-AU129))","v":0},{"$f":"IF(AV129>V21,V21-AV129,MIN(-SUM(BM129:$BU129),V21-AV129))","v":0},{"$f":"IF(AW129>W21,W21-AW129,MIN(-SUM(BN129:$BU129),W21-AW129))","v":0},{"$f":"IF(AX129>X21,X21-AX129,MIN(-SUM(BO129:$BU129),X21-AX129))","v":0},{"$f":"IF(AY129>Y21,Y21-AY129,MIN(-SUM(BP129:$BU129),Y21-AY129))","v":0},{"$f":"IF(AZ129>Z21,Z21-AZ129,MIN(-SUM(BQ129:$BU129),Z21-AZ129))","v":0},{"$f":"IF(BA129>AA21,AA21-BA129,MIN(-SUM(BR129:$BU129),AA21-BA129))","v":0},{"$f":"IF(BB129>AB21,AB21-BB129,MIN(-SUM(BS129:$BU129),AB21-BB129))","v":0},{"$f":"IF(BC129>AC21,AC21-BC129,MIN(-SUM(BT129:$BU129),AC21-BC129))","v":0},{"$f":"IF(BD129>AD21,AD21-BD129,MIN(-SUM(BU129:$BU129),AD21-BD129))","v":0},null,0,0]
["Leavers","2026-02-01",{"$f":"IF($B130>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B130))+IF(B130<DATE(2020,2,28),0,1)+IF($B130>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B130>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E130+F130+IF(C130=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B130,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C130=1,INPUTS!L$45,IF(C130=0,INPUTS!K$45,IF(C130=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D23)","v":0},{"$f":"IF(B130>=DATE(2023,2,1),0,IF(E130-D22+D21<0,-(E130-D22+D21),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B130,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N22,0,$D130*R22*R$4/$P130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR130>R22,R22-AR130,MIN(-SUM(BI130:$BU130),R22-AR130))","v":0},{"$f":"IF(AS130>S22,S22-AS130,MIN(-SUM(BJ130:$BU130),S22-AS130))","v":0},{"$f":"IF(AT130>T22,T22-AT130,MIN(-SUM(BK130:$BU130),T22-AT130))","v":0},{"$f":"IF(AU130>U22,U22-AU130,MIN(-SUM(BL130:$BU130),U22-AU130))","v":0},{"$f":"IF(AV130>V22,V22-AV130,MIN(-SUM(BM130:$BU130),V22-AV130))","v":0},{"$f":"IF(AW130>W22,W22-AW130,MIN(-SUM(BN130:$BU130),W22-AW130))","v":0},{"$f":"IF(AX130>X22,X22-AX130,MIN(-SUM(BO130:$BU130),X22-AX130))","v":0},{"$f":"IF(AY130>Y22,Y22-AY130,MIN(-SUM(BP130:$BU130),Y22-AY130))","v":0},{"$f":"IF(AZ130>Z22,Z22-AZ130,MIN(-SUM(BQ130:$BU130),Z22-AZ130))","v":0},{"$f":"IF(BA130>AA22,AA22-BA130,MIN(-SUM(BR130:$BU130),AA22-BA130))","v":0},{"$f":"IF(BB130>AB22,AB22-BB130,MIN(-SUM(BS130:$BU130),AB22-BB130))","v":0},{"$f":"IF(BC130>AC22,AC22-BC130,MIN(-SUM(BT130:$BU130),AC22-BC130))","v":0},{"$f":"IF(BD130>AD22,AD22-BD130,MIN(-SUM(BU130:$BU130),AD22-BD130))","v":0},null,0,0]
["Leavers","2026-01-01",{"$f":"IF($B131>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B131))+IF(B131<DATE(2020,2,28),0,1)+IF($B131>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B131>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E131+F131+IF(C131=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B131,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C131=1,INPUTS!L$45,IF(C131=0,INPUTS!K$45,IF(C131=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D24)","v":0},{"$f":"IF(B131>=DATE(2023,2,1),0,IF(E131-D23+D22<0,-(E131-D23+D22),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B131,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR131>R23,R23-AR131,MIN(-SUM(BI131:$BU131),R23-AR131))","v":0},{"$f":"IF(AS131>S23,S23-AS131,MIN(-SUM(BJ131:$BU131),S23-AS131))","v":0},{"$f":"IF(AT131>T23,T23-AT131,MIN(-SUM(BK131:$BU131),T23-AT131))","v":0},{"$f":"IF(AU131>U23,U23-AU131,MIN(-SUM(BL131:$BU131),U23-AU131))","v":0},{"$f":"IF(AV131>V23,V23-AV131,MIN(-SUM(BM131:$BU131),V23-AV131))","v":0},{"$f":"IF(AW131>W23,W23-AW131,MIN(-SUM(BN131:$BU131),W23-AW131))","v":0},{"$f":"IF(AX131>X23,X23-AX131,MIN(-SUM(BO131:$BU131),X23-AX131))","v":0},{"$f":"IF(AY131>Y23,Y23-AY131,MIN(-SUM(BP131:$BU131),Y23-AY131))","v":0},{"$f":"IF(AZ131>Z23,Z23-AZ131,MIN(-SUM(BQ131:$BU131),Z23-AZ131))","v":0},{"$f":"IF(BA131>AA23,AA23-BA131,MIN(-SUM(BR131:$BU131),AA23-BA131))","v":0},{"$f":"IF(BB131>AB23,AB23-BB131,MIN(-SUM(BS131:$BU131),AB23-BB131))","v":0},{"$f":"IF(BC131>AC23,AC23-BC131,MIN(-SUM(BT131:$BU131),AC23-BC131))","v":0},{"$f":"IF(BD131>AD23,AD23-BD131,MIN(-SUM(BU131:$BU131),AD23-BD131))","v":0},null,0,0]
["Leavers","2025-12-01",{"$f":"IF($B132>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B132))+IF(B132<DATE(2020,2,28),0,1)+IF($B132>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B132>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E132+F132+IF(C132=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B132,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C132=1,INPUTS!L$45,IF(C132=0,INPUTS!K$45,IF(C132=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D25)","v":0},{"$f":"IF(B132>=DATE(2023,2,1),0,IF(E132-D24+D23<0,-(E132-D24+D23),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B132,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR132>R24,R24-AR132,MIN(-SUM(BI132:$BU132),R24-AR132))","v":0},{"$f":"IF(AS132>S24,S24-AS132,MIN(-SUM(BJ132:$BU132),S24-AS132))","v":0},{"$f":"IF(AT132>T24,T24-AT132,MIN(-SUM(BK132:$BU132),T24-AT132))","v":0},{"$f":"IF(AU132>U24,U24-AU132,MIN(-SUM(BL132:$BU132),U24-AU132))","v":0},{"$f":"IF(AV132>V24,V24-AV132,MIN(-SUM(BM132:$BU132),V24-AV132))","v":0},{"$f":"IF(AW132>W24,W24-AW132,MIN(-SUM(BN132:$BU132),W24-AW132))","v":0},{"$f":"IF(AX132>X24,X24-AX132,MIN(-SUM(BO132:$BU132),X24-AX132))","v":0},{"$f":"IF(AY132>Y24,Y24-AY132,MIN(-SUM(BP132:$BU132),Y24-AY132))","v":0},{"$f":"IF(AZ132>Z24,Z24-AZ132,MIN(-SUM(BQ132:$BU132),Z24-AZ132))","v":0},{"$f":"IF(BA132>AA24,AA24-BA132,MIN(-SUM(BR132:$BU132),AA24-BA132))","v":0},{"$f":"IF(BB132>AB24,AB24-BB132,MIN(-SUM(BS132:$BU132),AB24-BB132))","v":0},{"$f":"IF(BC132>AC24,AC24-BC132,MIN(-SUM(BT132:$BU132),AC24-BC132))","v":0},{"$f":"IF(BD132>AD24,AD24-BD132,MIN(-SUM(BU132:$BU132),AD24-BD132))","v":0},null,0,0]
["Leavers","2025-11-01",{"$f":"IF($B133>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B133))+IF(B133<DATE(2020,2,28),0,1)+IF($B133>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B133>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E133+F133+IF(C133=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B133,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C133=1,INPUTS!L$45,IF(C133=0,INPUTS!K$45,IF(C133=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D26)","v":0},{"$f":"IF(B133>=DATE(2023,2,1),0,IF(E133-D25+D24<0,-(E133-D25+D24),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B133,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,{"$f":"AZ133+BP133","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR133>R25,R25-AR133,MIN(-SUM(BI133:$BU133),R25-AR133))","v":0},{"$f":"IF(AS133>S25,S25-AS133,MIN(-SUM(BJ133:$BU133),S25-AS133))","v":0},{"$f":"IF(AT133>T25,T25-AT133,MIN(-SUM(BK133:$BU133),T25-AT133))","v":0},{"$f":"IF(AU133>U25,U25-AU133,MIN(-SUM(BL133:$BU133),U25-AU133))","v":0},{"$f":"IF(AV133>V25,V25-AV133,MIN(-SUM(BM133:$BU133),V25-AV133))","v":0},{"$f":"IF(AW133>W25,W25-AW133,MIN(-SUM(BN133:$BU133),W25-AW133))","v":0},{"$f":"IF(AX133>X25,X25-AX133,MIN(-SUM(BO133:$BU133),X25-AX133))","v":0},{"$f":"IF(AY133>Y25,Y25-AY133,MIN(-SUM(BP133:$BU133),Y25-AY133))","v":0},{"$f":"IF(AZ133>Z25,Z25-AZ133,MIN(-SUM(BQ133:$BU133),Z25-AZ133))","v":0},{"$f":"IF(BA133>AA25,AA25-BA133,MIN(-SUM(BR133:$BU133),AA25-BA133))","v":0},{"$f":"IF(BB133>AB25,AB25-BB133,MIN(-SUM(BS133:$BU133),AB25-BB133))","v":0},{"$f":"IF(BC133>AC25,AC25-BC133,MIN(-SUM(BT133:$BU133),AC25-BC133))","v":0},{"$f":"IF(BD133>AD25,AD25-BD133,MIN(-SUM(BU133:$BU133),AD25-BD133))","v":0},null,0,0]
["Leavers","2025-10-01",{"$f":"IF($B134>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B134))+IF(B134<DATE(2020,2,28),0,1)+IF($B134>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B134>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E134+F134+IF(C134=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B134,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C134=1,INPUTS!L$45,IF(C134=0,INPUTS!K$45,IF(C134=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D27)","v":0},{"$f":"IF(B134>=DATE(2023,2,1),0,IF(E134-D26+D25<0,-(E134-D26+D25),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B134,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,{"$f":"AR134+BH134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR134>R26,R26-AR134,MIN(-SUM(BI134:$BU134),R26-AR134))","v":0},{"$f":"IF(AS134>S26,S26-AS134,MIN(-SUM(BJ134:$BU134),S26-AS134))","v":0},{"$f":"IF(AT134>T26,T26-AT134,MIN(-SUM(BK134:$BU134),T26-AT134))","v":0},{"$f":"IF(AU134>U26,U26-AU134,MIN(-SUM(BL134:$BU134),U26-AU134))","v":0},{"$f":"IF(AV134>V26,V26-AV134,MIN(-SUM(BM134:$BU134),V26-AV134))","v":0},{"$f":"IF(AW134>W26,W26-AW134,MIN(-SUM(BN134:$BU134),W26-AW134))","v":0},{"$f":"IF(AX134>X26,X26-AX134,MIN(-SUM(BO134:$BU134),X26-AX134))","v":0},{"$f":"IF(AY134>Y26,Y26-AY134,MIN(-SUM(BP134:$BU134),Y26-AY134))","v":0},{"$f":"IF(AZ134>Z26,Z26-AZ134,MIN(-SUM(BQ134:$BU134),Z26-AZ134))","v":0},{"$f":"IF(BA134>AA26,AA26-BA134,MIN(-SUM(BR134:$BU134),AA26-BA134))","v":0},{"$f":"IF(BB134>AB26,AB26-BB134,MIN(-SUM(BS134:$BU134),AB26-BB134))","v":0},{"$f":"IF(BC134>AC26,AC26-BC134,MIN(-SUM(BT134:$BU134),AC26-BC134))","v":0},{"$f":"IF(BD134>AD26,AD26-BD134,MIN(-SUM(BU134:$BU134),AD26-BD134))","v":0},null,0,0]
["Leavers","2025-09-01",{"$f":"IF($B135>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B135))+IF(B135<DATE(2020,2,28),0,1)+IF($B135>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B135>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E135+F135+IF(C135=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B135,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C135=1,INPUTS!L$45,IF(C135=0,INPUTS!K$45,IF(C135=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D28)","v":0},{"$f":"IF(B135>=DATE(2023,2,1),0,IF(E135-D27+D26<0,-(E135-D27+D26),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B135,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR135>R27,R27-AR135,MIN(-SUM(BI135:$BU135),R27-AR135))","v":0},{"$f":"IF(AS135>S27,S27-AS135,MIN(-SUM(BJ135:$BU135),S27-AS135))","v":0},{"$f":"IF(AT135>T27,T27-AT135,MIN(-SUM(BK135:$BU135),T27-AT135))","v":0},{"$f":"IF(AU135>U27,U27-AU135,MIN(-SUM(BL135:$BU135),U27-AU135))","v":0},{"$f":"IF(AV135>V27,V27-AV135,MIN(-SUM(BM135:$BU135),V27-AV135))","v":0},{"$f":"IF(AW135>W27,W27-AW135,MIN(-SUM(BN135:$BU135),W27-AW135))","v":0},{"$f":"IF(AX135>X27,X27-AX135,MIN(-SUM(BO135:$BU135),X27-AX135))","v":0},{"$f":"IF(AY135>Y27,Y27-AY135,MIN(-SUM(BP135:$BU135),Y27-AY135))","v":0},{"$f":"IF(AZ135>Z27,Z27-AZ135,MIN(-SUM(BQ135:$BU135),Z27-AZ135))","v":0},{"$f":"IF(BA135>AA27,AA27-BA135,MIN(-SUM(BR135:$BU135),AA27-BA135))","v":0},{"$f":"IF(BB135>AB27,AB27-BB135,MIN(-SUM(BS135:$BU135),AB27-BB135))","v":0},{"$f":"IF(BC135>AC27,AC27-BC135,MIN(-SUM(BT135:$BU135),AC27-BC135))","v":0},{"$f":"IF(BD135>AD27,AD27-BD135,MIN(-SUM(BU135:$BU135),AD27-BD135))","v":0},null,0,0]
["Leavers","2025-08-01",{"$f":"IF($B136>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B136))+IF(B136<DATE(2020,2,28),0,1)+IF($B136>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B136>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E136+F136+IF(C136=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B136,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C136=1,INPUTS!L$45,IF(C136=0,INPUTS!K$45,IF(C136=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D29)","v":0},{"$f":"IF(B136>=DATE(2023,2,1),0,IF(E136-D28+D27<0,-(E136-D28+D27),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B136,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR136>R28,R28-AR136,MIN(-SUM(BI136:$BU136),R28-AR136))","v":0},{"$f":"IF(AS136>S28,S28-AS136,MIN(-SUM(BJ136:$BU136),S28-AS136))","v":0},{"$f":"IF(AT136>T28,T28-AT136,MIN(-SUM(BK136:$BU136),T28-AT136))","v":0},{"$f":"IF(AU136>U28,U28-AU136,MIN(-SUM(BL136:$BU136),U28-AU136))","v":0},{"$f":"IF(AV136>V28,V28-AV136,MIN(-SUM(BM136:$BU136),V28-AV136))","v":0},{"$f":"IF(AW136>W28,W28-AW136,MIN(-SUM(BN136:$BU136),W28-AW136))","v":0},{"$f":"IF(AX136>X28,X28-AX136,MIN(-SUM(BO136:$BU136),X28-AX136))","v":0},{"$f":"IF(AY136>Y28,Y28-AY136,MIN(-SUM(BP136:$BU136),Y28-AY136))","v":0},{"$f":"IF(AZ136>Z28,Z28-AZ136,MIN(-SUM(BQ136:$BU136),Z28-AZ136))","v":0},{"$f":"IF(BA136>AA28,AA28-BA136,MIN(-SUM(BR136:$BU136),AA28-BA136))","v":0},{"$f":"IF(BB136>AB28,AB28-BB136,MIN(-SUM(BS136:$BU136),AB28-BB136))","v":0},{"$f":"IF(BC136>AC28,AC28-BC136,MIN(-SUM(BT136:$BU136),AC28-BC136))","v":0},{"$f":"IF(BD136>AD28,AD28-BD136,MIN(-SUM(BU136:$BU136),AD28-BD136))","v":0},null,0,0]
["Leavers","2025-07-01",{"$f":"IF($B137>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B137))+IF(B137<DATE(2020,2,28),0,1)+IF($B137>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B137>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E137+F137+IF(C137=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B137,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C137=1,INPUTS!L$45,IF(C137=0,INPUTS!K$45,IF(C137=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D30)","v":0},{"$f":"IF(B137>=DATE(2023,2,1),0,IF(E137-D29+D28<0,-(E137-D29+D28),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B137,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR137>R29,R29-AR137,MIN(-SUM(BI137:$BU137),R29-AR137))","v":0},{"$f":"IF(AS137>S29,S29-AS137,MIN(-SUM(BJ137:$BU137),S29-AS137))","v":0},{"$f":"IF(AT137>T29,T29-AT137,MIN(-SUM(BK137:$BU137),T29-AT137))","v":0},{"$f":"IF(AU137>U29,U29-AU137,MIN(-SUM(BL137:$BU137),U29-AU137))","v":0},{"$f":"IF(AV137>V29,V29-AV137,MIN(-SUM(BM137:$BU137),V29-AV137))","v":0},{"$f":"IF(AW137>W29,W29-AW137,MIN(-SUM(BN137:$BU137),W29-AW137))","v":0},{"$f":"IF(AX137>X29,X29-AX137,MIN(-SUM(BO137:$BU137),X29-AX137))","v":0},{"$f":"IF(AY137>Y29,Y29-AY137,MIN(-SUM(BP137:$BU137),Y29-AY137))","v":0},{"$f":"IF(AZ137>Z29,Z29-AZ137,MIN(-SUM(BQ137:$BU137),Z29-AZ137))","v":0},{"$f":"IF(BA137>AA29,AA29-BA137,MIN(-SUM(BR137:$BU137),AA29-BA137))","v":0},{"$f":"IF(BB137>AB29,AB29-BB137,MIN(-SUM(BS137:$BU137),AB29-BB137))","v":0},{"$f":"IF(BC137>AC29,AC29-BC137,MIN(-SUM(BT137:$BU137),AC29-BC137))","v":0},{"$f":"IF(BD137>AD29,AD29-BD137,MIN(-SUM(BU137:$BU137),AD29-BD137))","v":0},null,0,0]
["Leavers","2025-06-01",{"$f":"IF($B138>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B138))+IF(B138<DATE(2020,2,28),0,1)+IF($B138>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B138>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E138+F138+IF(C138=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B138,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C138=1,INPUTS!L$45,IF(C138=0,INPUTS!K$45,IF(C138=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D31)","v":0},{"$f":"IF(B138>=DATE(2023,2,1),0,IF(E138-D30+D29<0,-(E138-D30+D29),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B138,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR138>R30,R30-AR138,MIN(-SUM(BI138:$BU138),R30-AR138))","v":0},{"$f":"IF(AS138>S30,S30-AS138,MIN(-SUM(BJ138:$BU138),S30-AS138))","v":0},{"$f":"IF(AT138>T30,T30-AT138,MIN(-SUM(BK138:$BU138),T30-AT138))","v":0},{"$f":"IF(AU138>U30,U30-AU138,MIN(-SUM(BL138:$BU138),U30-AU138))","v":0},{"$f":"IF(AV138>V30,V30-AV138,MIN(-SUM(BM138:$BU138),V30-AV138))","v":0},{"$f":"IF(AW138>W30,W30-AW138,MIN(-SUM(BN138:$BU138),W30-AW138))","v":0},{"$f":"IF(AX138>X30,X30-AX138,MIN(-SUM(BO138:$BU138),X30-AX138))","v":0},{"$f":"IF(AY138>Y30,Y30-AY138,MIN(-SUM(BP138:$BU138),Y30-AY138))","v":0},{"$f":"IF(AZ138>Z30,Z30-AZ138,MIN(-SUM(BQ138:$BU138),Z30-AZ138))","v":0},{"$f":"IF(BA138>AA30,AA30-BA138,MIN(-SUM(BR138:$BU138),AA30-BA138))","v":0},{"$f":"IF(BB138>AB30,AB30-BB138,MIN(-SUM(BS138:$BU138),AB30-BB138))","v":0},{"$f":"IF(BC138>AC30,AC30-BC138,MIN(-SUM(BT138:$BU138),AC30-BC138))","v":0},{"$f":"IF(BD138>AD30,AD30-BD138,MIN(-SUM(BU138:$BU138),AD30-BD138))","v":0},null,0,0]
["Leavers","2025-05-01",{"$f":"IF($B139>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B139))+IF(B139<DATE(2020,2,28),0,1)+IF($B139>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B139>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E139+F139+IF(C139=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B139,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C139=1,INPUTS!L$45,IF(C139=0,INPUTS!K$45,IF(C139=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D32)","v":0},{"$f":"IF(B139>=DATE(2023,2,1),0,IF(E139-D31+D30<0,-(E139-D31+D30),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B139,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR139>R31,R31-AR139,MIN(-SUM(BI139:$BU139),R31-AR139))","v":0},{"$f":"IF(AS139>S31,S31-AS139,MIN(-SUM(BJ139:$BU139),S31-AS139))","v":0},{"$f":"IF(AT139>T31,T31-AT139,MIN(-SUM(BK139:$BU139),T31-AT139))","v":0},{"$f":"IF(AU139>U31,U31-AU139,MIN(-SUM(BL139:$BU139),U31-AU139))","v":0},{"$f":"IF(AV139>V31,V31-AV139,MIN(-SUM(BM139:$BU139),V31-AV139))","v":0},{"$f":"IF(AW139>W31,W31-AW139,MIN(-SUM(BN139:$BU139),W31-AW139))","v":0},{"$f":"IF(AX139>X31,X31-AX139,MIN(-SUM(BO139:$BU139),X31-AX139))","v":0},{"$f":"IF(AY139>Y31,Y31-AY139,MIN(-SUM(BP139:$BU139),Y31-AY139))","v":0},{"$f":"IF(AZ139>Z31,Z31-AZ139,MIN(-SUM(BQ139:$BU139),Z31-AZ139))","v":0},{"$f":"IF(BA139>AA31,AA31-BA139,MIN(-SUM(BR139:$BU139),AA31-BA139))","v":0},{"$f":"IF(BB139>AB31,AB31-BB139,MIN(-SUM(BS139:$BU139),AB31-BB139))","v":0},{"$f":"IF(BC139>AC31,AC31-BC139,MIN(-SUM(BT139:$BU139),AC31-BC139))","v":0},{"$f":"IF(BD139>AD31,AD31-BD139,MIN(-SUM(BU139:$BU139),AD31-BD139))","v":0},null,0,0]
["Leavers","2025-04-01",{"$f":"IF($B140>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B140))+IF(B140<DATE(2020,2,28),0,1)+IF($B140>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B140>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E140+F140+IF(C140=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B140,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C140=1,INPUTS!L$45,IF(C140=0,INPUTS!K$45,IF(C140=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D33)","v":0},{"$f":"IF(B140>=DATE(2023,2,1),0,IF(E140-D32+D31<0,-(E140-D32+D31),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B140,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR140>R32,R32-AR140,MIN(-SUM(BI140:$BU140),R32-AR140))","v":0},{"$f":"IF(AS140>S32,S32-AS140,MIN(-SUM(BJ140:$BU140),S32-AS140))","v":0},{"$f":"IF(AT140>T32,T32-AT140,MIN(-SUM(BK140:$BU140),T32-AT140))","v":0},{"$f":"IF(AU140>U32,U32-AU140,MIN(-SUM(BL140:$BU140),U32-AU140))","v":0},{"$f":"IF(AV140>V32,V32-AV140,MIN(-SUM(BM140:$BU140),V32-AV140))","v":0},{"$f":"IF(AW140>W32,W32-AW140,MIN(-SUM(BN140:$BU140),W32-AW140))","v":0},{"$f":"IF(AX140>X32,X32-AX140,MIN(-SUM(BO140:$BU140),X32-AX140))","v":0},{"$f":"IF(AY140>Y32,Y32-AY140,MIN(-SUM(BP140:$BU140),Y32-AY140))","v":0},{"$f":"IF(AZ140>Z32,Z32-AZ140,MIN(-SUM(BQ140:$BU140),Z32-AZ140))","v":0},{"$f":"IF(BA140>AA32,AA32-BA140,MIN(-SUM(BR140:$BU140),AA32-BA140))","v":0},{"$f":"IF(BB140>AB32,AB32-BB140,MIN(-SUM(BS140:$BU140),AB32-BB140))","v":0},{"$f":"IF(BC140>AC32,AC32-BC140,MIN(-SUM(BT140:$BU140),AC32-BC140))","v":0},{"$f":"IF(BD140>AD32,AD32-BD140,MIN(-SUM(BU140:$BU140),AD32-BD140))","v":0},null,0,0]
["Leavers","2025-03-01",{"$f":"IF($B141>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B141))+IF(B141<DATE(2020,2,28),0,1)+IF($B141>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B141>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E141+F141+IF(C141=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B141,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C141=1,INPUTS!L$45,IF(C141=0,INPUTS!K$45,IF(C141=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D34)","v":0},{"$f":"IF(B141>=DATE(2023,2,1),0,IF(E141-D33+D32<0,-(E141-D33+D32),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B141,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR141>R33,R33-AR141,MIN(-SUM(BI141:$BU141),R33-AR141))","v":0},{"$f":"IF(AS141>S33,S33-AS141,MIN(-SUM(BJ141:$BU141),S33-AS141))","v":0},{"$f":"IF(AT141>T33,T33-AT141,MIN(-SUM(BK141:$BU141),T33-AT141))","v":0},{"$f":"IF(AU141>U33,U33-AU141,MIN(-SUM(BL141:$BU141),U33-AU141))","v":0},{"$f":"IF(AV141>V33,V33-AV141,MIN(-SUM(BM141:$BU141),V33-AV141))","v":0},{"$f":"IF(AW141>W33,W33-AW141,MIN(-SUM(BN141:$BU141),W33-AW141))","v":0},{"$f":"IF(AX141>X33,X33-AX141,MIN(-SUM(BO141:$BU141),X33-AX141))","v":0},{"$f":"IF(AY141>Y33,Y33-AY141,MIN(-SUM(BP141:$BU141),Y33-AY141))","v":0},{"$f":"IF(AZ141>Z33,Z33-AZ141,MIN(-SUM(BQ141:$BU141),Z33-AZ141))","v":0},{"$f":"IF(BA141>AA33,AA33-BA141,MIN(-SUM(BR141:$BU141),AA33-BA141))","v":0},{"$f":"IF(BB141>AB33,AB33-BB141,MIN(-SUM(BS141:$BU141),AB33-BB141))","v":0},{"$f":"IF(BC141>AC33,AC33-BC141,MIN(-SUM(BT141:$BU141),AC33-BC141))","v":0},{"$f":"IF(BD141>AD33,AD33-BD141,MIN(-SUM(BU141:$BU141),AD33-BD141))","v":0},null,0,0]
["Leavers","2025-02-01",{"$f":"IF($B142>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B142))+IF(B142<DATE(2020,2,28),0,1)+IF($B142>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B142>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E142+F142+IF(C142=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B142,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C142=1,INPUTS!L$45,IF(C142=0,INPUTS!K$45,IF(C142=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D35)","v":0},{"$f":"IF(B142>=DATE(2023,2,1),0,IF(E142-D34+D33<0,-(E142-D34+D33),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B142,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR142>R34,R34-AR142,MIN(-SUM(BI142:$BU142),R34-AR142))","v":0},{"$f":"IF(AS142>S34,S34-AS142,MIN(-SUM(BJ142:$BU142),S34-AS142))","v":0},{"$f":"IF(AT142>T34,T34-AT142,MIN(-SUM(BK142:$BU142),T34-AT142))","v":0},{"$f":"IF(AU142>U34,U34-AU142,MIN(-SUM(BL142:$BU142),U34-AU142))","v":0},{"$f":"IF(AV142>V34,V34-AV142,MIN(-SUM(BM142:$BU142),V34-AV142))","v":0},{"$f":"IF(AW142>W34,W34-AW142,MIN(-SUM(BN142:$BU142),W34-AW142))","v":0},{"$f":"IF(AX142>X34,X34-AX142,MIN(-SUM(BO142:$BU142),X34-AX142))","v":0},{"$f":"IF(AY142>Y34,Y34-AY142,MIN(-SUM(BP142:$BU142),Y34-AY142))","v":0},{"$f":"IF(AZ142>Z34,Z34-AZ142,MIN(-SUM(BQ142:$BU142),Z34-AZ142))","v":0},{"$f":"IF(BA142>AA34,AA34-BA142,MIN(-SUM(BR142:$BU142),AA34-BA142))","v":0},{"$f":"IF(BB142>AB34,AB34-BB142,MIN(-SUM(BS142:$BU142),AB34-BB142))","v":0},{"$f":"IF(BC142>AC34,AC34-BC142,MIN(-SUM(BT142:$BU142),AC34-BC142))","v":0},{"$f":"IF(BD142>AD34,AD34-BD142,MIN(-SUM(BU142:$BU142),AD34-BD142))","v":0},null,0,0]
["Leavers","2025-01-01",{"$f":"IF($B143>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B143))+IF(B143<DATE(2020,2,28),0,1)+IF($B143>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B143>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E143+F143+IF(C143=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B143,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C143=1,INPUTS!L$45,IF(C143=0,INPUTS!K$45,IF(C143=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D36)","v":0},{"$f":"IF(B143>=DATE(2023,2,1),0,IF(E143-D35+D34<0,-(E143-D35+D34),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B143,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR143>R35,R35-AR143,MIN(-SUM(BI143:$BU143),R35-AR143))","v":0},{"$f":"IF(AS143>S35,S35-AS143,MIN(-SUM(BJ143:$BU143),S35-AS143))","v":0},{"$f":"IF(AT143>T35,T35-AT143,MIN(-SUM(BK143:$BU143),T35-AT143))","v":0},{"$f":"IF(AU143>U35,U35-AU143,MIN(-SUM(BL143:$BU143),U35-AU143))","v":0},{"$f":"IF(AV143>V35,V35-AV143,MIN(-SUM(BM143:$BU143),V35-AV143))","v":0},{"$f":"IF(AW143>W35,W35-AW143,MIN(-SUM(BN143:$BU143),W35-AW143))","v":0},{"$f":"IF(AX143>X35,X35-AX143,MIN(-SUM(BO143:$BU143),X35-AX143))","v":0},{"$f":"IF(AY143>Y35,Y35-AY143,MIN(-SUM(BP143:$BU143),Y35-AY143))","v":0},{"$f":"IF(AZ143>Z35,Z35-AZ143,MIN(-SUM(BQ143:$BU143),Z35-AZ143))","v":0},{"$f":"IF(BA143>AA35,AA35-BA143,MIN(-SUM(BR143:$BU143),AA35-BA143))","v":0},{"$f":"IF(BB143>AB35,AB35-BB143,MIN(-SUM(BS143:$BU143),AB35-BB143))","v":0},{"$f":"IF(BC143>AC35,AC35-BC143,MIN(-SUM(BT143:$BU143),AC35-BC143))","v":0},{"$f":"IF(BD143>AD35,AD35-BD143,MIN(-SUM(BU143:$BU143),AD35-BD143))","v":0},null,0,0]
["Leavers","2024-12-01",{"$f":"IF($B144>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B144))+IF(B144<DATE(2020,2,28),0,1)+IF($B144>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B144>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E144+F144+IF(C144=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B144,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C144=1,INPUTS!L$45,IF(C144=0,INPUTS!K$45,IF(C144=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D37)","v":0},{"$f":"IF(B144>=DATE(2023,2,1),0,IF(E144-D36+D35<0,-(E144-D36+D35),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B144,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR144>R36,R36-AR144,MIN(-SUM(BI144:$BU144),R36-AR144))","v":0},{"$f":"IF(AS144>S36,S36-AS144,MIN(-SUM(BJ144:$BU144),S36-AS144))","v":0},{"$f":"IF(AT144>T36,T36-AT144,MIN(-SUM(BK144:$BU144),T36-AT144))","v":0},{"$f":"IF(AU144>U36,U36-AU144,MIN(-SUM(BL144:$BU144),U36-AU144))","v":0},{"$f":"IF(AV144>V36,V36-AV144,MIN(-SUM(BM144:$BU144),V36-AV144))","v":0},{"$f":"IF(AW144>W36,W36-AW144,MIN(-SUM(BN144:$BU144),W36-AW144))","v":0},{"$f":"IF(AX144>X36,X36-AX144,MIN(-SUM(BO144:$BU144),X36-AX144))","v":0},{"$f":"IF(AY144>Y36,Y36-AY144,MIN(-SUM(BP144:$BU144),Y36-AY144))","v":0},{"$f":"IF(AZ144>Z36,Z36-AZ144,MIN(-SUM(BQ144:$BU144),Z36-AZ144))","v":0},{"$f":"IF(BA144>AA36,AA36-BA144,MIN(-SUM(BR144:$BU144),AA36-BA144))","v":0},{"$f":"IF(BB144>AB36,AB36-BB144,MIN(-SUM(BS144:$BU144),AB36-BB144))","v":0},{"$f":"IF(BC144>AC36,AC36-BC144,MIN(-SUM(BT144:$BU144),AC36-BC144))","v":0},{"$f":"IF(BD144>AD36,AD36-BD144,MIN(-SUM(BU144:$BU144),AD36-BD144))","v":0},null,0,0]
["Leavers","2024-11-01",{"$f":"IF($B145>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B145))+IF(B145<DATE(2020,2,28),0,1)+IF($B145>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B145>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E145+F145+IF(C145=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B145,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C145=1,INPUTS!L$45,IF(C145=0,INPUTS!K$45,IF(C145=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D38)","v":0},{"$f":"IF(B145>=DATE(2023,2,1),0,IF(E145-D37+D36<0,-(E145-D37+D36),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B145,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR145>R37,R37-AR145,MIN(-SUM(BI145:$BU145),R37-AR145))","v":0},{"$f":"IF(AS145>S37,S37-AS145,MIN(-SUM(BJ145:$BU145),S37-AS145))","v":0},{"$f":"IF(AT145>T37,T37-AT145,MIN(-SUM(BK145:$BU145),T37-AT145))","v":0},{"$f":"IF(AU145>U37,U37-AU145,MIN(-SUM(BL145:$BU145),U37-AU145))","v":0},{"$f":"IF(AV145>V37,V37-AV145,MIN(-SUM(BM145:$BU145),V37-AV145))","v":0},{"$f":"IF(AW145>W37,W37-AW145,MIN(-SUM(BN145:$BU145),W37-AW145))","v":0},{"$f":"IF(AX145>X37,X37-AX145,MIN(-SUM(BO145:$BU145),X37-AX145))","v":0},{"$f":"IF(AY145>Y37,Y37-AY145,MIN(-SUM(BP145:$BU145),Y37-AY145))","v":0},{"$f":"IF(AZ145>Z37,Z37-AZ145,MIN(-SUM(BQ145:$BU145),Z37-AZ145))","v":0},{"$f":"IF(BA145>AA37,AA37-BA145,MIN(-SUM(BR145:$BU145),AA37-BA145))","v":0},{"$f":"IF(BB145>AB37,AB37-BB145,MIN(-SUM(BS145:$BU145),AB37-BB145))","v":0},{"$f":"IF(BC145>AC37,AC37-BC145,MIN(-SUM(BT145:$BU145),AC37-BC145))","v":0},{"$f":"IF(BD145>AD37,AD37-BD145,MIN(-SUM(BU145:$BU145),AD37-BD145))","v":0},null,0,0]
["Leavers","2024-10-01",{"$f":"IF($B146>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B146))+IF(B146<DATE(2020,2,28),0,1)+IF($B146>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B146>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E146+F146+IF(C146=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B146,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C146=1,INPUTS!L$45,IF(C146=0,INPUTS!K$45,IF(C146=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D39)","v":0},{"$f":"IF(B146>=DATE(2023,2,1),0,IF(E146-D38+D37<0,-(E146-D38+D37),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B146,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N38,0,$D146*R38*R$4/$P146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR146>R38,R38-AR146,MIN(-SUM(BI146:$BU146),R38-AR146))","v":0},{"$f":"IF(AS146>S38,S38-AS146,MIN(-SUM(BJ146:$BU146),S38-AS146))","v":0},{"$f":"IF(AT146>T38,T38-AT146,MIN(-SUM(BK146:$BU146),T38-AT146))","v":0},{"$f":"IF(AU146>U38,U38-AU146,MIN(-SUM(BL146:$BU146),U38-AU146))","v":0},{"$f":"IF(AV146>V38,V38-AV146,MIN(-SUM(BM146:$BU146),V38-AV146))","v":0},{"$f":"IF(AW146>W38,W38-AW146,MIN(-SUM(BN146:$BU146),W38-AW146))","v":0},{"$f":"IF(AX146>X38,X38-AX146,MIN(-SUM(BO146:$BU146),X38-AX146))","v":0},{"$f":"IF(AY146>Y38,Y38-AY146,MIN(-SUM(BP146:$BU146),Y38-AY146))","v":0},{"$f":"IF(AZ146>Z38,Z38-AZ146,MIN(-SUM(BQ146:$BU146),Z38-AZ146))","v":0},{"$f":"IF(BA146>AA38,AA38-BA146,MIN(-SUM(BR146:$BU146),AA38-BA146))","v":0},{"$f":"IF(BB146>AB38,AB38-BB146,MIN(-SUM(BS146:$BU146),AB38-BB146))","v":0},{"$f":"IF(BC146>AC38,AC38-BC146,MIN(-SUM(BT146:$BU146),AC38-BC146))","v":0},{"$f":"IF(BD146>AD38,AD38-BD146,MIN(-SUM(BU146:$BU146),AD38-BD146))","v":0},null,0,0]
["Leavers","2024-09-01",{"$f":"IF($B147>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B147))+IF(B147<DATE(2020,2,28),0,1)+IF($B147>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B147>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E147+F147+IF(C147=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B147,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C147=1,INPUTS!L$45,IF(C147=0,INPUTS!K$45,IF(C147=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D40)","v":0},{"$f":"IF(B147>=DATE(2023,2,1),0,IF(E147-D39+D38<0,-(E147-D39+D38),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B147,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR147>R39,R39-AR147,MIN(-SUM(BI147:$BU147),R39-AR147))","v":0},{"$f":"IF(AS147>S39,S39-AS147,MIN(-SUM(BJ147:$BU147),S39-AS147))","v":0},{"$f":"IF(AT147>T39,T39-AT147,MIN(-SUM(BK147:$BU147),T39-AT147))","v":0},{"$f":"IF(AU147>U39,U39-AU147,MIN(-SUM(BL147:$BU147),U39-AU147))","v":0},{"$f":"IF(AV147>V39,V39-AV147,MIN(-SUM(BM147:$BU147),V39-AV147))","v":0},{"$f":"IF(AW147>W39,W39-AW147,MIN(-SUM(BN147:$BU147),W39-AW147))","v":0},{"$f":"IF(AX147>X39,X39-AX147,MIN(-SUM(BO147:$BU147),X39-AX147))","v":0},{"$f":"IF(AY147>Y39,Y39-AY147,MIN(-SUM(BP147:$BU147),Y39-AY147))","v":0},{"$f":"IF(AZ147>Z39,Z39-AZ147,MIN(-SUM(BQ147:$BU147),Z39-AZ147))","v":0},{"$f":"IF(BA147>AA39,AA39-BA147,MIN(-SUM(BR147:$BU147),AA39-BA147))","v":0},{"$f":"IF(BB147>AB39,AB39-BB147,MIN(-SUM(BS147:$BU147),AB39-BB147))","v":0},{"$f":"IF(BC147>AC39,AC39-BC147,MIN(-SUM(BT147:$BU147),AC39-BC147))","v":0},{"$f":"IF(BD147>AD39,AD39-BD147,MIN(-SUM(BU147:$BU147),AD39-BD147))","v":0},null,0,0]
["Leavers","2024-08-01",{"$f":"IF($B148>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B148))+IF(B148<DATE(2020,2,28),0,1)+IF($B148>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B148>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E148+F148+IF(C148=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B148,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C148=1,INPUTS!L$45,IF(C148=0,INPUTS!K$45,IF(C148=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D41)","v":0},{"$f":"IF(B148>=DATE(2023,2,1),0,IF(E148-D40+D39<0,-(E148-D40+D39),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B148,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR148>R40,R40-AR148,MIN(-SUM(BI148:$BU148),R40-AR148))","v":0},{"$f":"IF(AS148>S40,S40-AS148,MIN(-SUM(BJ148:$BU148),S40-AS148))","v":0},{"$f":"IF(AT148>T40,T40-AT148,MIN(-SUM(BK148:$BU148),T40-AT148))","v":0},{"$f":"IF(AU148>U40,U40-AU148,MIN(-SUM(BL148:$BU148),U40-AU148))","v":0},{"$f":"IF(AV148>V40,V40-AV148,MIN(-SUM(BM148:$BU148),V40-AV148))","v":0},{"$f":"IF(AW148>W40,W40-AW148,MIN(-SUM(BN148:$BU148),W40-AW148))","v":0},{"$f":"IF(AX148>X40,X40-AX148,MIN(-SUM(BO148:$BU148),X40-AX148))","v":0},{"$f":"IF(AY148>Y40,Y40-AY148,MIN(-SUM(BP148:$BU148),Y40-AY148))","v":0},{"$f":"IF(AZ148>Z40,Z40-AZ148,MIN(-SUM(BQ148:$BU148),Z40-AZ148))","v":0},{"$f":"IF(BA148>AA40,AA40-BA148,MIN(-SUM(BR148:$BU148),AA40-BA148))","v":0},{"$f":"IF(BB148>AB40,AB40-BB148,MIN(-SUM(BS148:$BU148),AB40-BB148))","v":0},{"$f":"IF(BC148>AC40,AC40-BC148,MIN(-SUM(BT148:$BU148),AC40-BC148))","v":0},{"$f":"IF(BD148>AD40,AD40-BD148,MIN(-SUM(BU148:$BU148),AD40-BD148))","v":0},null,0,0]
["Leavers","2024-07-01",{"$f":"IF($B149>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B149))+IF(B149<DATE(2020,2,28),0,1)+IF($B149>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B149>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E149+F149+IF(C149=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B149,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C149=1,INPUTS!L$45,IF(C149=0,INPUTS!K$45,IF(C149=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D42)","v":0},{"$f":"IF(B149>=DATE(2023,2,1),0,IF(E149-D41+D40<0,-(E149-D41+D40),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B149,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.8567400168883617E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR149>R41,R41-AR149,MIN(-SUM(BI149:$BU149),R41-AR149))","v":0},{"$f":"IF(AS149>S41,S41-AS149,MIN(-SUM(BJ149:$BU149),S41-AS149))","v":0},{"$f":"IF(AT149>T41,T41-AT149,MIN(-SUM(BK149:$BU149),T41-AT149))","v":0},{"$f":"IF(AU149>U41,U41-AU149,MIN(-SUM(BL149:$BU149),U41-AU149))","v":0},{"$f":"IF(AV149>V41,V41-AV149,MIN(-SUM(BM149:$BU149),V41-AV149))","v":0},{"$f":"IF(AW149>W41,W41-AW149,MIN(-SUM(BN149:$BU149),W41-AW149))","v":0},{"$f":"IF(AX149>X41,X41-AX149,MIN(-SUM(BO149:$BU149),X41-AX149))","v":0},{"$f":"IF(AY149>Y41,Y41-AY149,MIN(-SUM(BP149:$BU149),Y41-AY149))","v":0},{"$f":"IF(AZ149>Z41,Z41-AZ149,MIN(-SUM(BQ149:$BU149),Z41-AZ149))","v":0},{"$f":"IF(BA149>AA41,AA41-BA149,MIN(-SUM(BR149:$BU149),AA41-BA149))","v":0},{"$f":"IF(BB149>AB41,AB41-BB149,MIN(-SUM(BS149:$BU149),AB41-BB149))","v":0},{"$f":"IF(BC149>AC41,AC41-BC149,MIN(-SUM(BT149:$BU149),AC41-BC149))","v":0},{"$f":"IF(BD149>AD41,AD41-BD149,MIN(-SUM(BU149:$BU149),AD41-BD149))","v":0},null,0,0]
["Leavers","2024-06-01",{"$f":"IF($B150>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B150))+IF(B150<DATE(2020,2,28),0,1)+IF($B150>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B150>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E150+F150+IF(C150=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B150,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":5473.2447295615675},{"$f":"IF(C150=1,INPUTS!L$45,IF(C150=0,INPUTS!K$45,IF(C150=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D43)","v":0},{"$f":"IF(B150>=DATE(2023,2,1),0,IF(E150-D42+D41<0,-(E150-D42+D41),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B150,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,5473.2447295615675,null,null,null,null,null,71152.219951700594,null,0,0,0,0,0,0,0,0,0,0,0,0,5473.2447218692632,5473.2447218692632,5473.2447295615675,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,5473.2447218692632,5473.2447218692632,5473.2447295615675,null,{"$f":"IF(AR150>R42,R42-AR150,MIN(-SUM(BI150:$BU150),R42-AR150))","v":0},{"$f":"IF(AS150>S42,S42-AS150,MIN(-SUM(BJ150:$BU150),S42-AS150))","v":0},{"$f":"IF(AT150>T42,T42-AT150,MIN(-SUM(BK150:$BU150),T42-AT150))","v":0},{"$f":"IF(AU150>U42,U42-AU150,MIN(-SUM(BL150:$BU150),U42-AU150))","v":0},{"$f":"IF(AV150>V42,V42-AV150,MIN(-SUM(BM150:$BU150),V42-AV150))","v":0},{"$f":"IF(AW150>W42,W42-AW150,MIN(-SUM(BN150:$BU150),W42-AW150))","v":0},{"$f":"IF(AX150>X42,X42-AX150,MIN(-SUM(BO150:$BU150),X42-AX150))","v":0},{"$f":"IF(AY150>Y42,Y42-AY150,MIN(-SUM(BP150:$BU150),Y42-AY150))","v":0},{"$f":"IF(AZ150>Z42,Z42-AZ150,MIN(-SUM(BQ150:$BU150),Z42-AZ150))","v":0},{"$f":"IF(BA150>AA42,AA42-BA150,MIN(-SUM(BR150:$BU150),AA42-BA150))","v":0},{"$f":"IF(BB150>AB42,AB42-BB150,MIN(-SUM(BS150:$BU150),AB42-BB150))","v":0},{"$f":"IF(BC150>AC42,AC42-BC150,MIN(-SUM(BT150:$BU150),AC42-BC150))","v":0},{"$f":"IF(BD150>AD42,AD42-BD150,MIN(-SUM(BU150:$BU150),AD42-BD150))","v":0},null,0,0]
["Leavers","2024-05-01",{"$f":"IF($B151>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B151))+IF(B151<DATE(2020,2,28),0,1)+IF($B151>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B151>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E151+F151+IF(C151=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B151,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":9233.1658040935072},{"$f":"IF(C151=1,INPUTS!L$45,IF(C151=0,INPUTS!K$45,IF(C151=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D44)","v":0},{"$f":"IF(B151>=DATE(2023,2,1),0,IF(E151-D43+D42<0,-(E151-D43+D42),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B151,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,9233.1658040935072,null,null,null,null,null,191183.37534213293,null,0,0,0,0,0,0,0,0,0,0,0,0,9233.1657992640248,9233.1657992640248,9233.1658040935072,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,9233.1657992640248,9233.1657992640248,9233.1658040935072,null,{"$f":"IF(AR151>R43,R43-AR151,MIN(-SUM(BI151:$BU151),R43-AR151))","v":0},{"$f":"IF(AS151>S43,S43-AS151,MIN(-SUM(BJ151:$BU151),S43-AS151))","v":0},{"$f":"IF(AT151>T43,T43-AT151,MIN(-SUM(BK151:$BU151),T43-AT151))","v":0},{"$f":"IF(AU151>U43,U43-AU151,MIN(-SUM(BL151:$BU151),U43-AU151))","v":0},{"$f":"IF(AV151>V43,V43-AV151,MIN(-SUM(BM151:$BU151),V43-AV151))","v":0},{"$f":"IF(AW151>W43,W43-AW151,MIN(-SUM(BN151:$BU151),W43-AW151))","v":0},{"$f":"IF(AX151>X43,X43-AX151,MIN(-SUM(BO151:$BU151),X43-AX151))","v":0},{"$f":"IF(AY151>Y43,Y43-AY151,MIN(-SUM(BP151:$BU151),Y43-AY151))","v":0},{"$f":"IF(AZ151>Z43,Z43-AZ151,MIN(-SUM(BQ151:$BU151),Z43-AZ151))","v":0},{"$f":"IF(BA151>AA43,AA43-BA151,MIN(-SUM(BR151:$BU151),AA43-BA151))","v":0},{"$f":"IF(BB151>AB43,AB43-BB151,MIN(-SUM(BS151:$BU151),AB43-BB151))","v":0},{"$f":"IF(BC151>AC43,AC43-BC151,MIN(-SUM(BT151:$BU151),AC43-BC151))","v":0},{"$f":"IF(BD151>AD43,AD43-BD151,MIN(-SUM(BU151:$BU151),AD43-BD151))","v":0},null,0,0]
["Leavers","2024-04-01",{"$f":"IF($B152>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B152))+IF(B152<DATE(2020,2,28),0,1)+IF($B152>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B152>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E152+F152+IF(C152=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B152,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":12161.56023763393},{"$f":"IF(C152=1,INPUTS!L$45,IF(C152=0,INPUTS!K$45,IF(C152=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D45)","v":0},{"$f":"IF(B152>=DATE(2023,2,1),0,IF(E152-D44+D43<0,-(E152-D44+D43),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B152,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,12161.56023763393,null,null,null,null,null,349283.65838610986,null,0,0,0,0,0,0,0,0,0,0,0,0,12161.560234152073,12161.560234152073,12161.56023763393,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,12161.560234152073,12161.560234152073,12161.56023763393,null,{"$f":"IF(AR152>R44,R44-AR152,MIN(-SUM(BI152:$BU152),R44-AR152))","v":0},{"$f":"IF(AS152>S44,S44-AS152,MIN(-SUM(BJ152:$BU152),S44-AS152))","v":0},{"$f":"IF(AT152>T44,T44-AT152,MIN(-SUM(BK152:$BU152),T44-AT152))","v":0},{"$f":"IF(AU152>U44,U44-AU152,MIN(-SUM(BL152:$BU152),U44-AU152))","v":0},{"$f":"IF(AV152>V44,V44-AV152,MIN(-SUM(BM152:$BU152),V44-AV152))","v":0},{"$f":"IF(AW152>W44,W44-AW152,MIN(-SUM(BN152:$BU152),W44-AW152))","v":0},{"$f":"IF(AX152>X44,X44-AX152,MIN(-SUM(BO152:$BU152),X44-AX152))","v":0},{"$f":"IF(AY152>Y44,Y44-AY152,MIN(-SUM(BP152:$BU152),Y44-AY152))","v":0},{"$f":"IF(AZ152>Z44,Z44-AZ152,MIN(-SUM(BQ152:$BU152),Z44-AZ152))","v":0},{"$f":"IF(BA152>AA44,AA44-BA152,MIN(-SUM(BR152:$BU152),AA44-BA152))","v":0},{"$f":"IF(BB152>AB44,AB44-BB152,MIN(-SUM(BS152:$BU152),AB44-BB152))","v":0},{"$f":"IF(BC152>AC44,AC44-BC152,MIN(-SUM(BT152:$BU152),AC44-BC152))","v":0},{"$f":"IF(BD152>AD44,AD44-BD152,MIN(-SUM(BU152:$BU152),AD44-BD152))","v":0},null,0,0]
["Leavers","2024-03-01",{"$f":"IF($B153>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B153))+IF(B153<DATE(2020,2,28),0,1)+IF($B153>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B153>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E153+F153+IF(C153=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B153,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":15627.327827229861},{"$f":"IF(C153=1,INPUTS!L$45,IF(C153=0,INPUTS!K$45,IF(C153=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D46)","v":0},{"$f":"IF(B153>=DATE(2023,2,1),0,IF(E153-D45+D44<0,-(E153-D45+D44),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B153,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,15627.327827229861,null,null,null,null,null,552438.92010332376,null,0,0,0,0,0,0,0,0,0,0,0,0,15627.327824401076,15627.327824401076,15627.327827229861,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,15627.327824401076,15627.327824401076,15627.327827229861,null,{"$f":"IF(AR153>R45,R45-AR153,MIN(-SUM(BI153:$BU153),R45-AR153))","v":0},{"$f":"IF(AS153>S45,S45-AS153,MIN(-SUM(BJ153:$BU153),S45-AS153))","v":0},{"$f":"IF(AT153>T45,T45-AT153,MIN(-SUM(BK153:$BU153),T45-AT153))","v":0},{"$f":"IF(AU153>U45,U45-AU153,MIN(-SUM(BL153:$BU153),U45-AU153))","v":0},{"$f":"IF(AV153>V45,V45-AV153,MIN(-SUM(BM153:$BU153),V45-AV153))","v":0},{"$f":"IF(AW153>W45,W45-AW153,MIN(-SUM(BN153:$BU153),W45-AW153))","v":0},{"$f":"IF(AX153>X45,X45-AX153,MIN(-SUM(BO153:$BU153),X45-AX153))","v":0},{"$f":"IF(AY153>Y45,Y45-AY153,MIN(-SUM(BP153:$BU153),Y45-AY153))","v":0},{"$f":"IF(AZ153>Z45,Z45-AZ153,MIN(-SUM(BQ153:$BU153),Z45-AZ153))","v":0},{"$f":"IF(BA153>AA45,AA45-BA153,MIN(-SUM(BR153:$BU153),AA45-BA153))","v":0},{"$f":"IF(BB153>AB45,AB45-BB153,MIN(-SUM(BS153:$BU153),AB45-BB153))","v":0},{"$f":"IF(BC153>AC45,AC45-BC153,MIN(-SUM(BT153:$BU153),AC45-BC153))","v":0},{"$f":"IF(BD153>AD45,AD45-BD153,MIN(-SUM(BU153:$BU153),AD45-BD153))","v":0},null,0,0]
["Leavers","2024-02-01",{"$f":"IF($B154>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B154))+IF(B154<DATE(2020,2,28),0,1)+IF($B154>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B154>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E154+F154+IF(C154=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B154,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":14858.814082322207},{"$f":"IF(C154=1,INPUTS!L$45,IF(C154=0,INPUTS!K$45,IF(C154=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D47)","v":0},{"$f":"IF(B154>=DATE(2023,2,1),0,IF(E154-D46+D45<0,-(E154-D46+D45),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B154,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,14858.814082322207,null,null,null,null,null,745603.50314760534,null,0,0,0,0,0,0,0,0,0,0,0,0,14858.81408032935,14858.81408032935,14858.814082322207,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,14858.81408032935,14858.81408032935,14858.814082322207,null,{"$f":"IF(AR154>R46,R46-AR154,MIN(-SUM(BI154:$BU154),R46-AR154))","v":0},{"$f":"IF(AS154>S46,S46-AS154,MIN(-SUM(BJ154:$BU154),S46-AS154))","v":0},{"$f":"IF(AT154>T46,T46-AT154,MIN(-SUM(BK154:$BU154),T46-AT154))","v":0},{"$f":"IF(AU154>U46,U46-AU154,MIN(-SUM(BL154:$BU154),U46-AU154))","v":0},{"$f":"IF(AV154>V46,V46-AV154,MIN(-SUM(BM154:$BU154),V46-AV154))","v":0},{"$f":"IF(AW154>W46,W46-AW154,MIN(-SUM(BN154:$BU154),W46-AW154))","v":0},{"$f":"IF(AX154>X46,X46-AX154,MIN(-SUM(BO154:$BU154),X46-AX154))","v":0},{"$f":"IF(AY154>Y46,Y46-AY154,MIN(-SUM(BP154:$BU154),Y46-AY154))","v":0},{"$f":"IF(AZ154>Z46,Z46-AZ154,MIN(-SUM(BQ154:$BU154),Z46-AZ154))","v":0},{"$f":"IF(BA154>AA46,AA46-BA154,MIN(-SUM(BR154:$BU154),AA46-BA154))","v":0},{"$f":"IF(BB154>AB46,AB46-BB154,MIN(-SUM(BS154:$BU154),AB46-BB154))","v":0},{"$f":"IF(BC154>AC46,AC46-BC154,MIN(-SUM(BT154:$BU154),AC46-BC154))","v":0},{"$f":"IF(BD154>AD46,AD46-BD154,MIN(-SUM(BU154:$BU154),AD46-BD154))","v":0},null,0,0]
["Leavers","2024-01-01",{"$f":"IF($B155>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B155))+IF(B155<DATE(2020,2,28),0,1)+IF($B155>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B155>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E155+F155+IF(C155=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B155,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":15028.672277247677},{"$f":"IF(C155=1,INPUTS!L$45,IF(C155=0,INPUTS!K$45,IF(C155=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D48)","v":0},{"$f":"IF(B155>=DATE(2023,2,1),0,IF(E155-D47+D46<0,-(E155-D47+D46),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B155,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,15028.672277247677,null,null,null,null,null,917303.20465225633,null,0,0,0,0,0,0,0,0,0,0,0,0,15028.672275609322,15028.672275609322,15028.672277247677,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,15028.672275609322,15028.672275609322,15028.672277247677,null,{"$f":"IF(AR155>R47,R47-AR155,MIN(-SUM(BI155:$BU155),R47-AR155))","v":0},{"$f":"IF(AS155>S47,S47-AS155,MIN(-SUM(BJ155:$BU155),S47-AS155))","v":0},{"$f":"IF(AT155>T47,T47-AT155,MIN(-SUM(BK155:$BU155),T47-AT155))","v":0},{"$f":"IF(AU155>U47,U47-AU155,MIN(-SUM(BL155:$BU155),U47-AU155))","v":0},{"$f":"IF(AV155>V47,V47-AV155,MIN(-SUM(BM155:$BU155),V47-AV155))","v":0},{"$f":"IF(AW155>W47,W47-AW155,MIN(-SUM(BN155:$BU155),W47-AW155))","v":0},{"$f":"IF(AX155>X47,X47-AX155,MIN(-SUM(BO155:$BU155),X47-AX155))","v":0},{"$f":"IF(AY155>Y47,Y47-AY155,MIN(-SUM(BP155:$BU155),Y47-AY155))","v":0},{"$f":"IF(AZ155>Z47,Z47-AZ155,MIN(-SUM(BQ155:$BU155),Z47-AZ155))","v":0},{"$f":"IF(BA155>AA47,AA47-BA155,MIN(-SUM(BR155:$BU155),AA47-BA155))","v":0},{"$f":"IF(BB155>AB47,AB47-BB155,MIN(-SUM(BS155:$BU155),AB47-BB155))","v":0},{"$f":"IF(BC155>AC47,AC47-BC155,MIN(-SUM(BT155:$BU155),AC47-BC155))","v":0},{"$f":"IF(BD155>AD47,AD47-BD155,MIN(-SUM(BU155:$BU155),AD47-BD155))","v":0},null,0,0]
["Leavers","2023-12-01",{"$f":"IF($B156>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B156))+IF(B156<DATE(2020,2,28),0,1)+IF($B156>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B156>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E156+F156+IF(C156=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B156,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":15083.459875636583},{"$f":"IF(C156=1,INPUTS!L$45,IF(C156=0,INPUTS!K$45,IF(C156=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D49)","v":0},{"$f":"IF(B156>=DATE(2023,2,1),0,IF(E156-D48+D47<0,-(E156-D48+D47),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B156,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,15083.459875636583,null,null,null,null,null,1104080.1449395018,null,0,0,0,0,0,0,0,0,0,0,0,0,15083.459874270424,15083.459874270424,15083.459875636583,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,15083.459874270424,15083.459874270424,15083.459875636583,null,{"$f":"IF(AR156>R48,R48-AR156,MIN(-SUM(BI156:$BU156),R48-AR156))","v":0},{"$f":"IF(AS156>S48,S48-AS156,MIN(-SUM(BJ156:$BU156),S48-AS156))","v":0},{"$f":"IF(AT156>T48,T48-AT156,MIN(-SUM(BK156:$BU156),T48-AT156))","v":0},{"$f":"IF(AU156>U48,U48-AU156,MIN(-SUM(BL156:$BU156),U48-AU156))","v":0},{"$f":"IF(AV156>V48,V48-AV156,MIN(-SUM(BM156:$BU156),V48-AV156))","v":0},{"$f":"IF(AW156>W48,W48-AW156,MIN(-SUM(BN156:$BU156),W48-AW156))","v":0},{"$f":"IF(AX156>X48,X48-AX156,MIN(-SUM(BO156:$BU156),X48-AX156))","v":0},{"$f":"IF(AY156>Y48,Y48-AY156,MIN(-SUM(BP156:$BU156),Y48-AY156))","v":0},{"$f":"IF(AZ156>Z48,Z48-AZ156,MIN(-SUM(BQ156:$BU156),Z48-AZ156))","v":0},{"$f":"IF(BA156>AA48,AA48-BA156,MIN(-SUM(BR156:$BU156),AA48-BA156))","v":0},{"$f":"IF(BB156>AB48,AB48-BB156,MIN(-SUM(BS156:$BU156),AB48-BB156))","v":0},{"$f":"IF(BC156>AC48,AC48-BC156,MIN(-SUM(BT156:$BU156),AC48-BC156))","v":0},{"$f":"IF(BD156>AD48,AD48-BD156,MIN(-SUM(BU156:$BU156),AD48-BD156))","v":0},null,0,0]
["Leavers","2023-11-01",{"$f":"IF($B157>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B157))+IF(B157<DATE(2020,2,28),0,1)+IF($B157>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B157>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E157+F157+IF(C157=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B157,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":17892.932974888532},{"$f":"IF(C157=1,INPUTS!L$45,IF(C157=0,INPUTS!K$45,IF(C157=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D50)","v":0},{"$f":"IF(B157>=DATE(2023,2,1),0,IF(E157-D49+D48<0,-(E157-D49+D48),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B157,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,17892.932974888532,null,null,null,null,null,1324702.2355172231,null,0,0,0,0,0,0,0,0,0,0,0,0,17892.932973537816,17892.932973537816,17892.932974888532,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,17892.932973537816,17892.932973537816,17892.932974888532,null,{"$f":"IF(AR157>R49,R49-AR157,MIN(-SUM(BI157:$BU157),R49-AR157))","v":0},{"$f":"IF(AS157>S49,S49-AS157,MIN(-SUM(BJ157:$BU157),S49-AS157))","v":0},{"$f":"IF(AT157>T49,T49-AT157,MIN(-SUM(BK157:$BU157),T49-AT157))","v":0},{"$f":"IF(AU157>U49,U49-AU157,MIN(-SUM(BL157:$BU157),U49-AU157))","v":0},{"$f":"IF(AV157>V49,V49-AV157,MIN(-SUM(BM157:$BU157),V49-AV157))","v":0},{"$f":"IF(AW157>W49,W49-AW157,MIN(-SUM(BN157:$BU157),W49-AW157))","v":0},{"$f":"IF(AX157>X49,X49-AX157,MIN(-SUM(BO157:$BU157),X49-AX157))","v":0},{"$f":"IF(AY157>Y49,Y49-AY157,MIN(-SUM(BP157:$BU157),Y49-AY157))","v":0},{"$f":"IF(AZ157>Z49,Z49-AZ157,MIN(-SUM(BQ157:$BU157),Z49-AZ157))","v":0},{"$f":"IF(BA157>AA49,AA49-BA157,MIN(-SUM(BR157:$BU157),AA49-BA157))","v":0},{"$f":"IF(BB157>AB49,AB49-BB157,MIN(-SUM(BS157:$BU157),AB49-BB157))","v":0},{"$f":"IF(BC157>AC49,AC49-BC157,MIN(-SUM(BT157:$BU157),AC49-BC157))","v":0},{"$f":"IF(BD157>AD49,AD49-BD157,MIN(-SUM(BU157:$BU157),AD49-BD157))","v":0},null,0,0]
["Leavers","2023-10-01",{"$f":"IF($B158>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B158))+IF(B158<DATE(2020,2,28),0,1)+IF($B158>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B158>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E158+F158+IF(C158=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B158,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":18986.799782273047},{"$f":"IF(C158=1,INPUTS!L$45,IF(C158=0,INPUTS!K$45,IF(C158=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D51)","v":0},{"$f":"IF(B158>=DATE(2023,2,1),0,IF(E158-D50+D49<0,-(E158-D50+D49),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B158,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,18986.799782273047,null,null,null,null,null,1565849.5945927391,null,0,0,0,0,0,0,0,0,0,0,0,0,18986.79978106049,18986.79978106049,18986.799782273047,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,18986.79978106049,18986.79978106049,18986.799782273047,null,{"$f":"IF(AR158>R50,R50-AR158,MIN(-SUM(BI158:$BU158),R50-AR158))","v":0},{"$f":"IF(AS158>S50,S50-AS158,MIN(-SUM(BJ158:$BU158),S50-AS158))","v":0},{"$f":"IF(AT158>T50,T50-AT158,MIN(-SUM(BK158:$BU158),T50-AT158))","v":0},{"$f":"IF(AU158>U50,U50-AU158,MIN(-SUM(BL158:$BU158),U50-AU158))","v":0},{"$f":"IF(AV158>V50,V50-AV158,MIN(-SUM(BM158:$BU158),V50-AV158))","v":0},{"$f":"IF(AW158>W50,W50-AW158,MIN(-SUM(BN158:$BU158),W50-AW158))","v":0},{"$f":"IF(AX158>X50,X50-AX158,MIN(-SUM(BO158:$BU158),X50-AX158))","v":0},{"$f":"IF(AY158>Y50,Y50-AY158,MIN(-SUM(BP158:$BU158),Y50-AY158))","v":0},{"$f":"IF(AZ158>Z50,Z50-AZ158,MIN(-SUM(BQ158:$BU158),Z50-AZ158))","v":0},{"$f":"IF(BA158>AA50,AA50-BA158,MIN(-SUM(BR158:$BU158),AA50-BA158))","v":0},{"$f":"IF(BB158>AB50,AB50-BB158,MIN(-SUM(BS158:$BU158),AB50-BB158))","v":0},{"$f":"IF(BC158>AC50,AC50-BC158,MIN(-SUM(BT158:$BU158),AC50-BC158))","v":0},{"$f":"IF(BD158>AD50,AD50-BD158,MIN(-SUM(BU158:$BU158),AD50-BD158))","v":0},null,0,0]
["Leavers","2023-09-01",{"$f":"IF($B159>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B159))+IF(B159<DATE(2020,2,28),0,1)+IF($B159>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B159>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E159+F159+IF(C159=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B159,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":19094.868218603362},{"$f":"IF(C159=1,INPUTS!L$45,IF(C159=0,INPUTS!K$45,IF(C159=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D52)","v":0},{"$f":"IF(B159>=DATE(2023,2,1),0,IF(E159-D51+D50<0,-(E159-D51+D50),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B159,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,19094.868218603362,null,null,null,null,null,1799925.8433425212,null,0,0,0,0,0,0,0,0,0,0,0,0,19094.868217542491,19094.868217542491,19094.868218603362,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,19094.868217542491,19094.868217542491,19094.868218603362,null,{"$f":"IF(AR159>R51,R51-AR159,MIN(-SUM(BI159:$BU159),R51-AR159))","v":0},{"$f":"IF(AS159>S51,S51-AS159,MIN(-SUM(BJ159:$BU159),S51-AS159))","v":0},{"$f":"IF(AT159>T51,T51-AT159,MIN(-SUM(BK159:$BU159),T51-AT159))","v":0},{"$f":"IF(AU159>U51,U51-AU159,MIN(-SUM(BL159:$BU159),U51-AU159))","v":0},{"$f":"IF(AV159>V51,V51-AV159,MIN(-SUM(BM159:$BU159),V51-AV159))","v":0},{"$f":"IF(AW159>W51,W51-AW159,MIN(-SUM(BN159:$BU159),W51-AW159))","v":0},{"$f":"IF(AX159>X51,X51-AX159,MIN(-SUM(BO159:$BU159),X51-AX159))","v":0},{"$f":"IF(AY159>Y51,Y51-AY159,MIN(-SUM(BP159:$BU159),Y51-AY159))","v":0},{"$f":"IF(AZ159>Z51,Z51-AZ159,MIN(-SUM(BQ159:$BU159),Z51-AZ159))","v":0},{"$f":"IF(BA159>AA51,AA51-BA159,MIN(-SUM(BR159:$BU159),AA51-BA159))","v":0},{"$f":"IF(BB159>AB51,AB51-BB159,MIN(-SUM(BS159:$BU159),AB51-BB159))","v":0},{"$f":"IF(BC159>AC51,AC51-BC159,MIN(-SUM(BT159:$BU159),AC51-BC159))","v":0},{"$f":"IF(BD159>AD51,AD51-BD159,MIN(-SUM(BU159:$BU159),AD51-BD159))","v":0},null,0,0]
["Leavers","2023-08-01",{"$f":"IF($B160>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B160))+IF(B160<DATE(2020,2,28),0,1)+IF($B160>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B160>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E160+F160+IF(C160=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B160,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":16631.385268258837},{"$f":"IF(C160=1,INPUTS!L$45,IF(C160=0,INPUTS!K$45,IF(C160=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D53)","v":0},{"$f":"IF(B160>=DATE(2023,2,1),0,IF(E160-D52+D51<0,-(E160-D52+D51),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B160,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,16631.385268258837,null,null,null,null,null,2002184.8137408174,null,0,0,0,0,0,0,0,0,0,0,0,0,16631.385267428173,16631.385267428173,16631.385268258837,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,16631.385267428173,16631.385267428173,16631.385268258837,null,{"$f":"IF(AR160>R52,R52-AR160,MIN(-SUM(BI160:$BU160),R52-AR160))","v":0},{"$f":"IF(AS160>S52,S52-AS160,MIN(-SUM(BJ160:$BU160),S52-AS160))","v":0},{"$f":"IF(AT160>T52,T52-AT160,MIN(-SUM(BK160:$BU160),T52-AT160))","v":0},{"$f":"IF(AU160>U52,U52-AU160,MIN(-SUM(BL160:$BU160),U52-AU160))","v":0},{"$f":"IF(AV160>V52,V52-AV160,MIN(-SUM(BM160:$BU160),V52-AV160))","v":0},{"$f":"IF(AW160>W52,W52-AW160,MIN(-SUM(BN160:$BU160),W52-AW160))","v":0},{"$f":"IF(AX160>X52,X52-AX160,MIN(-SUM(BO160:$BU160),X52-AX160))","v":0},{"$f":"IF(AY160>Y52,Y52-AY160,MIN(-SUM(BP160:$BU160),Y52-AY160))","v":0},{"$f":"IF(AZ160>Z52,Z52-AZ160,MIN(-SUM(BQ160:$BU160),Z52-AZ160))","v":0},{"$f":"IF(BA160>AA52,AA52-BA160,MIN(-SUM(BR160:$BU160),AA52-BA160))","v":0},{"$f":"IF(BB160>AB52,AB52-BB160,MIN(-SUM(BS160:$BU160),AB52-BB160))","v":0},{"$f":"IF(BC160>AC52,AC52-BC160,MIN(-SUM(BT160:$BU160),AC52-BC160))","v":0},{"$f":"IF(BD160>AD52,AD52-BD160,MIN(-SUM(BU160:$BU160),AD52-BD160))","v":0},null,0,0]
["Leavers","2023-07-01",{"$f":"IF($B161>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B161))+IF(B161<DATE(2020,2,28),0,1)+IF($B161>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B161>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E161+F161+IF(C161=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B161,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":14651.117849180328},{"$f":"IF(C161=1,INPUTS!L$45,IF(C161=0,INPUTS!K$45,IF(C161=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D54)","v":0},{"$f":"IF(B161>=DATE(2023,2,1),0,IF(E161-D53+D52<0,-(E161-D53+D52),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B161,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,14651.117849180328,null,null,null,null,null,2171511.3076931201,null,0,0,0,0,0,0,0,0,0,0,0,0,14651.117848505632,14651.117848505632,14651.117849180328,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,14651.117848505632,14651.117848505632,14651.117849180328,null,{"$f":"IF(AR161>R53,R53-AR161,MIN(-SUM(BI161:$BU161),R53-AR161))","v":0},{"$f":"IF(AS161>S53,S53-AS161,MIN(-SUM(BJ161:$BU161),S53-AS161))","v":0},{"$f":"IF(AT161>T53,T53-AT161,MIN(-SUM(BK161:$BU161),T53-AT161))","v":0},{"$f":"IF(AU161>U53,U53-AU161,MIN(-SUM(BL161:$BU161),U53-AU161))","v":0},{"$f":"IF(AV161>V53,V53-AV161,MIN(-SUM(BM161:$BU161),V53-AV161))","v":0},{"$f":"IF(AW161>W53,W53-AW161,MIN(-SUM(BN161:$BU161),W53-AW161))","v":0},{"$f":"IF(AX161>X53,X53-AX161,MIN(-SUM(BO161:$BU161),X53-AX161))","v":0},{"$f":"IF(AY161>Y53,Y53-AY161,MIN(-SUM(BP161:$BU161),Y53-AY161))","v":0},{"$f":"IF(AZ161>Z53,Z53-AZ161,MIN(-SUM(BQ161:$BU161),Z53-AZ161))","v":0},{"$f":"IF(BA161>AA53,AA53-BA161,MIN(-SUM(BR161:$BU161),AA53-BA161))","v":0},{"$f":"IF(BB161>AB53,AB53-BB161,MIN(-SUM(BS161:$BU161),AB53-BB161))","v":0},{"$f":"IF(BC161>AC53,AC53-BC161,MIN(-SUM(BT161:$BU161),AC53-BC161))","v":0},{"$f":"IF(BD161>AD53,AD53-BD161,MIN(-SUM(BU161:$BU161),AD53-BD161))","v":0},null,0,0]
["Leavers","2023-06-01",{"$f":"IF($B162>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B162))+IF(B162<DATE(2020,2,28),0,1)+IF($B162>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B162>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E162+F162+IF(C162=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B162,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":11984.440629747767},{"$f":"IF(C162=1,INPUTS!L$45,IF(C162=0,INPUTS!K$45,IF(C162=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D55)","v":0},{"$f":"IF(B162>=DATE(2023,2,1),0,IF(E162-D54+D53<0,-(E162-D54+D53),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B162,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,11984.440629747767,null,null,null,null,null,2312579.997794834,null,0,0,0,0,0,0,0,0,0,0,0,0,11984.440629229539,11984.440629229539,11984.440629747767,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N54,0,$D162*R54*R$4/$P162)","v":0},0,0,0,0,0,0,0,0,0,0,0,11984.440629229539,11984.440629229539,11984.440629747767,null,{"$f":"IF(AR162>R54,R54-AR162,MIN(-SUM(BI162:$BU162),R54-AR162))","v":0},{"$f":"IF(AS162>S54,S54-AS162,MIN(-SUM(BJ162:$BU162),S54-AS162))","v":0},{"$f":"IF(AT162>T54,T54-AT162,MIN(-SUM(BK162:$BU162),T54-AT162))","v":0},{"$f":"IF(AU162>U54,U54-AU162,MIN(-SUM(BL162:$BU162),U54-AU162))","v":0},{"$f":"IF(AV162>V54,V54-AV162,MIN(-SUM(BM162:$BU162),V54-AV162))","v":0},{"$f":"IF(AW162>W54,W54-AW162,MIN(-SUM(BN162:$BU162),W54-AW162))","v":0},{"$f":"IF(AX162>X54,X54-AX162,MIN(-SUM(BO162:$BU162),X54-AX162))","v":0},{"$f":"IF(AY162>Y54,Y54-AY162,MIN(-SUM(BP162:$BU162),Y54-AY162))","v":0},{"$f":"IF(AZ162>Z54,Z54-AZ162,MIN(-SUM(BQ162:$BU162),Z54-AZ162))","v":0},{"$f":"IF(BA162>AA54,AA54-BA162,MIN(-SUM(BR162:$BU162),AA54-BA162))","v":0},{"$f":"IF(BB162>AB54,AB54-BB162,MIN(-SUM(BS162:$BU162),AB54-BB162))","v":0},{"$f":"IF(BC162>AC54,AC54-BC162,MIN(-SUM(BT162:$BU162),AC54-BC162))","v":0},{"$f":"IF(BD162>AD54,AD54-BD162,MIN(-SUM(BU162:$BU162),AD54-BD162))","v":0},null,0,0]
["Leavers","2023-05-01",{"$f":"IF($B163>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B163))+IF(B163<DATE(2020,2,28),0,1)+IF($B163>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B163>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E163+F163+IF(C163=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B163,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":7122.6392591225931},{"$f":"IF(C163=1,INPUTS!L$45,IF(C163=0,INPUTS!K$45,IF(C163=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D56)","v":0},{"$f":"IF(B163>=DATE(2023,2,1),0,IF(E163-D55+D54<0,-(E163-D55+D54),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B163,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,7122.6392591225931,null,null,null,null,null,2392330.2700812872,null,0,0,0,0,0,0,0,0,0,0,0,0,7122.6392588248655,7122.6392588248655,7122.6392591225931,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,7122.6392588248655,7122.6392588248655,7122.6392591225931,null,{"$f":"IF(AR163>R55,R55-AR163,MIN(-SUM(BI163:$BU163),R55-AR163))","v":0},{"$f":"IF(AS163>S55,S55-AS163,MIN(-SUM(BJ163:$BU163),S55-AS163))","v":0},{"$f":"IF(AT163>T55,T55-AT163,MIN(-SUM(BK163:$BU163),T55-AT163))","v":0},{"$f":"IF(AU163>U55,U55-AU163,MIN(-SUM(BL163:$BU163),U55-AU163))","v":0},{"$f":"IF(AV163>V55,V55-AV163,MIN(-SUM(BM163:$BU163),V55-AV163))","v":0},{"$f":"IF(AW163>W55,W55-AW163,MIN(-SUM(BN163:$BU163),W55-AW163))","v":0},{"$f":"IF(AX163>X55,X55-AX163,MIN(-SUM(BO163:$BU163),X55-AX163))","v":0},{"$f":"IF(AY163>Y55,Y55-AY163,MIN(-SUM(BP163:$BU163),Y55-AY163))","v":0},{"$f":"IF(AZ163>Z55,Z55-AZ163,MIN(-SUM(BQ163:$BU163),Z55-AZ163))","v":0},{"$f":"IF(BA163>AA55,AA55-BA163,MIN(-SUM(BR163:$BU163),AA55-BA163))","v":0},{"$f":"IF(BB163>AB55,AB55-BB163,MIN(-SUM(BS163:$BU163),AB55-BB163))","v":0},{"$f":"IF(BC163>AC55,AC55-BC163,MIN(-SUM(BT163:$BU163),AC55-BC163))","v":0},{"$f":"IF(BD163>AD55,AD55-BD163,MIN(-SUM(BU163:$BU163),AD55-BD163))","v":0},null,0,0]
["Leavers","2023-04-01",{"$f":"IF($B164>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B164))+IF(B164<DATE(2020,2,28),0,1)+IF($B164>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B164>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E164+F164+IF(C164=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B164,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":3833.5682551025639},{"$f":"IF(C164=1,INPUTS!L$45,IF(C164=0,INPUTS!K$45,IF(C164=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D57)","v":0},{"$f":"IF(B164>=DATE(2023,2,1),0,IF(E164-D56+D55<0,-(E164-D56+D55),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B164,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,3833.5682551025639,null,null,null,null,null,2427398.6193172969,null,0,0,0,0,0,0,0,0,0,0,0,0,3833.5682549446356,3833.5682549446356,3833.5682551025639,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3833.5682549446356,3833.5682549446356,3833.5682551025639,null,{"$f":"IF(AR164>R56,R56-AR164,MIN(-SUM(BI164:$BU164),R56-AR164))","v":0},{"$f":"IF(AS164>S56,S56-AS164,MIN(-SUM(BJ164:$BU164),S56-AS164))","v":0},{"$f":"IF(AT164>T56,T56-AT164,MIN(-SUM(BK164:$BU164),T56-AT164))","v":0},{"$f":"IF(AU164>U56,U56-AU164,MIN(-SUM(BL164:$BU164),U56-AU164))","v":0},{"$f":"IF(AV164>V56,V56-AV164,MIN(-SUM(BM164:$BU164),V56-AV164))","v":0},{"$f":"IF(AW164>W56,W56-AW164,MIN(-SUM(BN164:$BU164),W56-AW164))","v":0},{"$f":"IF(AX164>X56,X56-AX164,MIN(-SUM(BO164:$BU164),X56-AX164))","v":0},{"$f":"IF(AY164>Y56,Y56-AY164,MIN(-SUM(BP164:$BU164),Y56-AY164))","v":0},{"$f":"IF(AZ164>Z56,Z56-AZ164,MIN(-SUM(BQ164:$BU164),Z56-AZ164))","v":0},{"$f":"IF(BA164>AA56,AA56-BA164,MIN(-SUM(BR164:$BU164),AA56-BA164))","v":0},{"$f":"IF(BB164>AB56,AB56-BB164,MIN(-SUM(BS164:$BU164),AB56-BB164))","v":0},{"$f":"IF(BC164>AC56,AC56-BC164,MIN(-SUM(BT164:$BU164),AC56-BC164))","v":0},{"$f":"IF(BD164>AD56,AD56-BD164,MIN(-SUM(BU164:$BU164),AD56-BD164))","v":0},null,0,0]
["Leavers","2023-03-01",{"$f":"IF($B165>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B165))+IF(B165<DATE(2020,2,28),0,1)+IF($B165>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B165>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E165+F165+IF(C165=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B165,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C165=1,INPUTS!L$45,IF(C165=0,INPUTS!K$45,IF(C165=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D58)","v":2.9290977171155938E-3},{"$f":"IF(B165>=DATE(2023,2,1),0,IF(E165-D57+D56<0,-(E165-D57+D56),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B165,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,2406351.6193172969,null,0,0,0,0,0,0,0,{"$f":"AY165+BO165","v":0},0,0,0,0,2.9290977169938708E-3,2.9290977169938708E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169938708E-3,2.9290977169938708E-3,2.9290977171155938E-3,null,{"$f":"IF(AR165>R57,R57-AR165,MIN(-SUM(BI165:$BU165),R57-AR165))","v":0},{"$f":"IF(AS165>S57,S57-AS165,MIN(-SUM(BJ165:$BU165),S57-AS165))","v":0},{"$f":"IF(AT165>T57,T57-AT165,MIN(-SUM(BK165:$BU165),T57-AT165))","v":0},{"$f":"IF(AU165>U57,U57-AU165,MIN(-SUM(BL165:$BU165),U57-AU165))","v":0},{"$f":"IF(AV165>V57,V57-AV165,MIN(-SUM(BM165:$BU165),V57-AV165))","v":0},{"$f":"IF(AW165>W57,W57-AW165,MIN(-SUM(BN165:$BU165),W57-AW165))","v":0},{"$f":"IF(AX165>X57,X57-AX165,MIN(-SUM(BO165:$BU165),X57-AX165))","v":0},{"$f":"IF(AY165>Y57,Y57-AY165,MIN(-SUM(BP165:$BU165),Y57-AY165))","v":0},{"$f":"IF(AZ165>Z57,Z57-AZ165,MIN(-SUM(BQ165:$BU165),Z57-AZ165))","v":0},{"$f":"IF(BA165>AA57,AA57-BA165,MIN(-SUM(BR165:$BU165),AA57-BA165))","v":0},{"$f":"IF(BB165>AB57,AB57-BB165,MIN(-SUM(BS165:$BU165),AB57-BB165))","v":0},{"$f":"IF(BC165>AC57,AC57-BC165,MIN(-SUM(BT165:$BU165),AC57-BC165))","v":0},{"$f":"IF(BD165>AD57,AD57-BD165,MIN(-SUM(BU165:$BU165),AD57-BD165))","v":0},null,0,0]
["Leavers","2023-02-01",{"$f":"IF($B166>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B166))+IF(B166<DATE(2020,2,28),0,1)+IF($B166>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B166>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E166+F166+IF(C166=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B166,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C166=1,INPUTS!L$45,IF(C166=0,INPUTS!K$45,IF(C166=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D59)","v":2.9290977171155938E-3},{"$f":"IF(B166>=DATE(2023,2,1),0,IF(E166-D58+D57<0,-(E166-D58+D57),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B166,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,2393416.6193172969,null,{"$f":"AR166+BH166","v":0},0,0,0,0,0,0,0,0,0,0,0,2.9290977169932125E-3,2.9290977169932125E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169932125E-3,2.9290977169932125E-3,2.9290977171155938E-3,null,{"$f":"IF(AR166>R58,R58-AR166,MIN(-SUM(BI166:$BU166),R58-AR166))","v":0},{"$f":"IF(AS166>S58,S58-AS166,MIN(-SUM(BJ166:$BU166),S58-AS166))","v":0},{"$f":"IF(AT166>T58,T58-AT166,MIN(-SUM(BK166:$BU166),T58-AT166))","v":0},{"$f":"IF(AU166>U58,U58-AU166,MIN(-SUM(BL166:$BU166),U58-AU166))","v":0},{"$f":"IF(AV166>V58,V58-AV166,MIN(-SUM(BM166:$BU166),V58-AV166))","v":0},{"$f":"IF(AW166>W58,W58-AW166,MIN(-SUM(BN166:$BU166),W58-AW166))","v":0},{"$f":"IF(AX166>X58,X58-AX166,MIN(-SUM(BO166:$BU166),X58-AX166))","v":0},{"$f":"IF(AY166>Y58,Y58-AY166,MIN(-SUM(BP166:$BU166),Y58-AY166))","v":0},{"$f":"IF(AZ166>Z58,Z58-AZ166,MIN(-SUM(BQ166:$BU166),Z58-AZ166))","v":0},{"$f":"IF(BA166>AA58,AA58-BA166,MIN(-SUM(BR166:$BU166),AA58-BA166))","v":0},{"$f":"IF(BB166>AB58,AB58-BB166,MIN(-SUM(BS166:$BU166),AB58-BB166))","v":0},{"$f":"IF(BC166>AC58,AC58-BC166,MIN(-SUM(BT166:$BU166),AC58-BC166))","v":0},{"$f":"IF(BD166>AD58,AD58-BD166,MIN(-SUM(BU166:$BU166),AD58-BD166))","v":0},null,0,0]
["Leavers","2023-01-01",{"$f":"IF($B167>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B167))+IF(B167<DATE(2020,2,28),0,1)+IF($B167>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B167>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E167+F167+IF(C167=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B167,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C167=1,INPUTS!L$45,IF(C167=0,INPUTS!K$45,IF(C167=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D60)","v":2.9290977171155938E-3},{"$f":"IF(B167>=DATE(2023,2,1),0,IF(E167-D59+D58<0,-(E167-D59+D58),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B167,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,2383419.6193172969,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169926995E-3,2.9290977169926995E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169926995E-3,2.9290977169926995E-3,2.9290977171155938E-3,null,{"$f":"IF(AR167>R59,R59-AR167,MIN(-SUM(BI167:$BU167),R59-AR167))","v":0},{"$f":"IF(AS167>S59,S59-AS167,MIN(-SUM(BJ167:$BU167),S59-AS167))","v":0},{"$f":"IF(AT167>T59,T59-AT167,MIN(-SUM(BK167:$BU167),T59-AT167))","v":0},{"$f":"IF(AU167>U59,U59-AU167,MIN(-SUM(BL167:$BU167),U59-AU167))","v":0},{"$f":"IF(AV167>V59,V59-AV167,MIN(-SUM(BM167:$BU167),V59-AV167))","v":0},{"$f":"IF(AW167>W59,W59-AW167,MIN(-SUM(BN167:$BU167),W59-AW167))","v":0},{"$f":"IF(AX167>X59,X59-AX167,MIN(-SUM(BO167:$BU167),X59-AX167))","v":0},{"$f":"IF(AY167>Y59,Y59-AY167,MIN(-SUM(BP167:$BU167),Y59-AY167))","v":0},{"$f":"IF(AZ167>Z59,Z59-AZ167,MIN(-SUM(BQ167:$BU167),Z59-AZ167))","v":0},{"$f":"IF(BA167>AA59,AA59-BA167,MIN(-SUM(BR167:$BU167),AA59-BA167))","v":0},{"$f":"IF(BB167>AB59,AB59-BB167,MIN(-SUM(BS167:$BU167),AB59-BB167))","v":0},{"$f":"IF(BC167>AC59,AC59-BC167,MIN(-SUM(BT167:$BU167),AC59-BC167))","v":0},{"$f":"IF(BD167>AD59,AD59-BD167,MIN(-SUM(BU167:$BU167),AD59-BD167))","v":0},null,0,0]
["Leavers","2022-12-01",{"$f":"IF($B168>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B168))+IF(B168<DATE(2020,2,28),0,1)+IF($B168>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B168>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E168+F168+IF(C168=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B168,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C168=1,INPUTS!L$45,IF(C168=0,INPUTS!K$45,IF(C168=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D61)","v":2.9290977171155938E-3},{"$f":"IF(B168>=DATE(2023,2,1),0,IF(E168-D60+D59<0,-(E168-D60+D59),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B168,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,2365778.6193172969,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169917831E-3,2.9290977169917831E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169917831E-3,2.9290977169917831E-3,2.9290977171155938E-3,null,{"$f":"IF(AR168>R60,R60-AR168,MIN(-SUM(BI168:$BU168),R60-AR168))","v":0},{"$f":"IF(AS168>S60,S60-AS168,MIN(-SUM(BJ168:$BU168),S60-AS168))","v":0},{"$f":"IF(AT168>T60,T60-AT168,MIN(-SUM(BK168:$BU168),T60-AT168))","v":0},{"$f":"IF(AU168>U60,U60-AU168,MIN(-SUM(BL168:$BU168),U60-AU168))","v":0},{"$f":"IF(AV168>V60,V60-AV168,MIN(-SUM(BM168:$BU168),V60-AV168))","v":0},{"$f":"IF(AW168>W60,W60-AW168,MIN(-SUM(BN168:$BU168),W60-AW168))","v":0},{"$f":"IF(AX168>X60,X60-AX168,MIN(-SUM(BO168:$BU168),X60-AX168))","v":0},{"$f":"IF(AY168>Y60,Y60-AY168,MIN(-SUM(BP168:$BU168),Y60-AY168))","v":0},{"$f":"IF(AZ168>Z60,Z60-AZ168,MIN(-SUM(BQ168:$BU168),Z60-AZ168))","v":0},{"$f":"IF(BA168>AA60,AA60-BA168,MIN(-SUM(BR168:$BU168),AA60-BA168))","v":0},{"$f":"IF(BB168>AB60,AB60-BB168,MIN(-SUM(BS168:$BU168),AB60-BB168))","v":0},{"$f":"IF(BC168>AC60,AC60-BC168,MIN(-SUM(BT168:$BU168),AC60-BC168))","v":0},{"$f":"IF(BD168>AD60,AD60-BD168,MIN(-SUM(BU168:$BU168),AD60-BD168))","v":0},null,0,0]
["Leavers","2022-11-01",{"$f":"IF($B169>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B169))+IF(B169<DATE(2020,2,28),0,1)+IF($B169>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B169>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E169+F169+IF(C169=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B169,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C169=1,INPUTS!L$45,IF(C169=0,INPUTS!K$45,IF(C169=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D62)","v":2.9290977171155938E-3},{"$f":"IF(B169>=DATE(2023,2,1),0,IF(E169-D61+D60<0,-(E169-D61+D60),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B169,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,2349840.6193172969,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169909435E-3,2.9290977169909435E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169909435E-3,2.9290977169909435E-3,2.9290977171155938E-3,null,{"$f":"IF(AR169>R61,R61-AR169,MIN(-SUM(BI169:$BU169),R61-AR169))","v":0},{"$f":"IF(AS169>S61,S61-AS169,MIN(-SUM(BJ169:$BU169),S61-AS169))","v":0},{"$f":"IF(AT169>T61,T61-AT169,MIN(-SUM(BK169:$BU169),T61-AT169))","v":0},{"$f":"IF(AU169>U61,U61-AU169,MIN(-SUM(BL169:$BU169),U61-AU169))","v":0},{"$f":"IF(AV169>V61,V61-AV169,MIN(-SUM(BM169:$BU169),V61-AV169))","v":0},{"$f":"IF(AW169>W61,W61-AW169,MIN(-SUM(BN169:$BU169),W61-AW169))","v":0},{"$f":"IF(AX169>X61,X61-AX169,MIN(-SUM(BO169:$BU169),X61-AX169))","v":0},{"$f":"IF(AY169>Y61,Y61-AY169,MIN(-SUM(BP169:$BU169),Y61-AY169))","v":0},{"$f":"IF(AZ169>Z61,Z61-AZ169,MIN(-SUM(BQ169:$BU169),Z61-AZ169))","v":0},{"$f":"IF(BA169>AA61,AA61-BA169,MIN(-SUM(BR169:$BU169),AA61-BA169))","v":0},{"$f":"IF(BB169>AB61,AB61-BB169,MIN(-SUM(BS169:$BU169),AB61-BB169))","v":0},{"$f":"IF(BC169>AC61,AC61-BC169,MIN(-SUM(BT169:$BU169),AC61-BC169))","v":0},{"$f":"IF(BD169>AD61,AD61-BD169,MIN(-SUM(BU169:$BU169),AD61-BD169))","v":0},null,0,0]
["Leavers","2022-10-01",{"$f":"IF($B170>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B170))+IF(B170<DATE(2020,2,28),0,1)+IF($B170>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B170>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E170+F170+IF(C170=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B170,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C170=1,INPUTS!L$45,IF(C170=0,INPUTS!K$45,IF(C170=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D63)","v":2.9290977171155938E-3},{"$f":"IF(B170>=DATE(2023,2,1),0,IF(E170-D62+D61<0,-(E170-D62+D61),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B170,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,2334669.6193172969,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169901334E-3,2.9290977169901334E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169901334E-3,2.9290977169901334E-3,2.9290977171155938E-3,null,{"$f":"IF(AR170>R62,R62-AR170,MIN(-SUM(BI170:$BU170),R62-AR170))","v":0},{"$f":"IF(AS170>S62,S62-AS170,MIN(-SUM(BJ170:$BU170),S62-AS170))","v":0},{"$f":"IF(AT170>T62,T62-AT170,MIN(-SUM(BK170:$BU170),T62-AT170))","v":0},{"$f":"IF(AU170>U62,U62-AU170,MIN(-SUM(BL170:$BU170),U62-AU170))","v":0},{"$f":"IF(AV170>V62,V62-AV170,MIN(-SUM(BM170:$BU170),V62-AV170))","v":0},{"$f":"IF(AW170>W62,W62-AW170,MIN(-SUM(BN170:$BU170),W62-AW170))","v":0},{"$f":"IF(AX170>X62,X62-AX170,MIN(-SUM(BO170:$BU170),X62-AX170))","v":0},{"$f":"IF(AY170>Y62,Y62-AY170,MIN(-SUM(BP170:$BU170),Y62-AY170))","v":0},{"$f":"IF(AZ170>Z62,Z62-AZ170,MIN(-SUM(BQ170:$BU170),Z62-AZ170))","v":0},{"$f":"IF(BA170>AA62,AA62-BA170,MIN(-SUM(BR170:$BU170),AA62-BA170))","v":0},{"$f":"IF(BB170>AB62,AB62-BB170,MIN(-SUM(BS170:$BU170),AB62-BB170))","v":0},{"$f":"IF(BC170>AC62,AC62-BC170,MIN(-SUM(BT170:$BU170),AC62-BC170))","v":0},{"$f":"IF(BD170>AD62,AD62-BD170,MIN(-SUM(BU170:$BU170),AD62-BD170))","v":0},null,0,0]
["Leavers","2022-09-01",{"$f":"IF($B171>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B171))+IF(B171<DATE(2020,2,28),0,1)+IF($B171>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B171>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E171+F171+IF(C171=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B171,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C171=1,INPUTS!L$45,IF(C171=0,INPUTS!K$45,IF(C171=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D64)","v":2.9290977171155938E-3},{"$f":"IF(B171>=DATE(2023,2,1),0,IF(E171-D63+D62<0,-(E171-D63+D62),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B171,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,2323723.6193172969,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169895418E-3,2.9290977169895418E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169895418E-3,2.9290977169895418E-3,2.9290977171155938E-3,null,{"$f":"IF(AR171>R63,R63-AR171,MIN(-SUM(BI171:$BU171),R63-AR171))","v":0},{"$f":"IF(AS171>S63,S63-AS171,MIN(-SUM(BJ171:$BU171),S63-AS171))","v":0},{"$f":"IF(AT171>T63,T63-AT171,MIN(-SUM(BK171:$BU171),T63-AT171))","v":0},{"$f":"IF(AU171>U63,U63-AU171,MIN(-SUM(BL171:$BU171),U63-AU171))","v":0},{"$f":"IF(AV171>V63,V63-AV171,MIN(-SUM(BM171:$BU171),V63-AV171))","v":0},{"$f":"IF(AW171>W63,W63-AW171,MIN(-SUM(BN171:$BU171),W63-AW171))","v":0},{"$f":"IF(AX171>X63,X63-AX171,MIN(-SUM(BO171:$BU171),X63-AX171))","v":0},{"$f":"IF(AY171>Y63,Y63-AY171,MIN(-SUM(BP171:$BU171),Y63-AY171))","v":0},{"$f":"IF(AZ171>Z63,Z63-AZ171,MIN(-SUM(BQ171:$BU171),Z63-AZ171))","v":0},{"$f":"IF(BA171>AA63,AA63-BA171,MIN(-SUM(BR171:$BU171),AA63-BA171))","v":0},{"$f":"IF(BB171>AB63,AB63-BB171,MIN(-SUM(BS171:$BU171),AB63-BB171))","v":0},{"$f":"IF(BC171>AC63,AC63-BC171,MIN(-SUM(BT171:$BU171),AC63-BC171))","v":0},{"$f":"IF(BD171>AD63,AD63-BD171,MIN(-SUM(BU171:$BU171),AD63-BD171))","v":0},null,0,0]
["Leavers","2022-08-01",{"$f":"IF($B172>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B172))+IF(B172<DATE(2020,2,28),0,1)+IF($B172>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B172>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E172+F172+IF(C172=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B172,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C172=1,INPUTS!L$45,IF(C172=0,INPUTS!K$45,IF(C172=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D65)","v":2.9290977171155938E-3},{"$f":"IF(B172>=DATE(2023,2,1),0,IF(E172-D64+D63<0,-(E172-D64+D63),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B172,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,2309722.6193172969,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169887781E-3,2.9290977169887781E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169887781E-3,2.9290977169887781E-3,2.9290977171155938E-3,null,{"$f":"IF(AR172>R64,R64-AR172,MIN(-SUM(BI172:$BU172),R64-AR172))","v":0},{"$f":"IF(AS172>S64,S64-AS172,MIN(-SUM(BJ172:$BU172),S64-AS172))","v":0},{"$f":"IF(AT172>T64,T64-AT172,MIN(-SUM(BK172:$BU172),T64-AT172))","v":0},{"$f":"IF(AU172>U64,U64-AU172,MIN(-SUM(BL172:$BU172),U64-AU172))","v":0},{"$f":"IF(AV172>V64,V64-AV172,MIN(-SUM(BM172:$BU172),V64-AV172))","v":0},{"$f":"IF(AW172>W64,W64-AW172,MIN(-SUM(BN172:$BU172),W64-AW172))","v":0},{"$f":"IF(AX172>X64,X64-AX172,MIN(-SUM(BO172:$BU172),X64-AX172))","v":0},{"$f":"IF(AY172>Y64,Y64-AY172,MIN(-SUM(BP172:$BU172),Y64-AY172))","v":0},{"$f":"IF(AZ172>Z64,Z64-AZ172,MIN(-SUM(BQ172:$BU172),Z64-AZ172))","v":0},{"$f":"IF(BA172>AA64,AA64-BA172,MIN(-SUM(BR172:$BU172),AA64-BA172))","v":0},{"$f":"IF(BB172>AB64,AB64-BB172,MIN(-SUM(BS172:$BU172),AB64-BB172))","v":0},{"$f":"IF(BC172>AC64,AC64-BC172,MIN(-SUM(BT172:$BU172),AC64-BC172))","v":0},{"$f":"IF(BD172>AD64,AD64-BD172,MIN(-SUM(BU172:$BU172),AD64-BD172))","v":0},null,0,0]
["Leavers","2022-07-01",{"$f":"IF($B173>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B173))+IF(B173<DATE(2020,2,28),0,1)+IF($B173>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B173>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E173+F173+IF(C173=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B173,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C173=1,INPUTS!L$45,IF(C173=0,INPUTS!K$45,IF(C173=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D66)","v":2.9290977171155938E-3},{"$f":"IF(B173>=DATE(2023,2,1),0,IF(E173-D65+D64<0,-(E173-D65+D64),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B173,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,2289676.6193172969,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169876679E-3,2.9290977169876679E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169876679E-3,2.9290977169876679E-3,2.9290977171155938E-3,null,{"$f":"IF(AR173>R65,R65-AR173,MIN(-SUM(BI173:$BU173),R65-AR173))","v":0},{"$f":"IF(AS173>S65,S65-AS173,MIN(-SUM(BJ173:$BU173),S65-AS173))","v":0},{"$f":"IF(AT173>T65,T65-AT173,MIN(-SUM(BK173:$BU173),T65-AT173))","v":0},{"$f":"IF(AU173>U65,U65-AU173,MIN(-SUM(BL173:$BU173),U65-AU173))","v":0},{"$f":"IF(AV173>V65,V65-AV173,MIN(-SUM(BM173:$BU173),V65-AV173))","v":0},{"$f":"IF(AW173>W65,W65-AW173,MIN(-SUM(BN173:$BU173),W65-AW173))","v":0},{"$f":"IF(AX173>X65,X65-AX173,MIN(-SUM(BO173:$BU173),X65-AX173))","v":0},{"$f":"IF(AY173>Y65,Y65-AY173,MIN(-SUM(BP173:$BU173),Y65-AY173))","v":0},{"$f":"IF(AZ173>Z65,Z65-AZ173,MIN(-SUM(BQ173:$BU173),Z65-AZ173))","v":0},{"$f":"IF(BA173>AA65,AA65-BA173,MIN(-SUM(BR173:$BU173),AA65-BA173))","v":0},{"$f":"IF(BB173>AB65,AB65-BB173,MIN(-SUM(BS173:$BU173),AB65-BB173))","v":0},{"$f":"IF(BC173>AC65,AC65-BC173,MIN(-SUM(BT173:$BU173),AC65-BC173))","v":0},{"$f":"IF(BD173>AD65,AD65-BD173,MIN(-SUM(BU173:$BU173),AD65-BD173))","v":0},null,0,0]
["Leavers","2022-06-01",{"$f":"IF($B174>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B174))+IF(B174<DATE(2020,2,28),0,1)+IF($B174>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B174>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E174+F174+IF(C174=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B174,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C174=1,INPUTS!L$45,IF(C174=0,INPUTS!K$45,IF(C174=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D67)","v":2.9290977171155938E-3},{"$f":"IF(B174>=DATE(2023,2,1),0,IF(E174-D66+D65<0,-(E174-D66+D65),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B174,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,2275051.6193172969,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169868452E-3,2.9290977169868452E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169868452E-3,2.9290977169868452E-3,2.9290977171155938E-3,null,{"$f":"IF(AR174>R66,R66-AR174,MIN(-SUM(BI174:$BU174),R66-AR174))","v":0},{"$f":"IF(AS174>S66,S66-AS174,MIN(-SUM(BJ174:$BU174),S66-AS174))","v":0},{"$f":"IF(AT174>T66,T66-AT174,MIN(-SUM(BK174:$BU174),T66-AT174))","v":0},{"$f":"IF(AU174>U66,U66-AU174,MIN(-SUM(BL174:$BU174),U66-AU174))","v":0},{"$f":"IF(AV174>V66,V66-AV174,MIN(-SUM(BM174:$BU174),V66-AV174))","v":0},{"$f":"IF(AW174>W66,W66-AW174,MIN(-SUM(BN174:$BU174),W66-AW174))","v":0},{"$f":"IF(AX174>X66,X66-AX174,MIN(-SUM(BO174:$BU174),X66-AX174))","v":0},{"$f":"IF(AY174>Y66,Y66-AY174,MIN(-SUM(BP174:$BU174),Y66-AY174))","v":0},{"$f":"IF(AZ174>Z66,Z66-AZ174,MIN(-SUM(BQ174:$BU174),Z66-AZ174))","v":0},{"$f":"IF(BA174>AA66,AA66-BA174,MIN(-SUM(BR174:$BU174),AA66-BA174))","v":0},{"$f":"IF(BB174>AB66,AB66-BB174,MIN(-SUM(BS174:$BU174),AB66-BB174))","v":0},{"$f":"IF(BC174>AC66,AC66-BC174,MIN(-SUM(BT174:$BU174),AC66-BC174))","v":0},{"$f":"IF(BD174>AD66,AD66-BD174,MIN(-SUM(BU174:$BU174),AD66-BD174))","v":0},null,0,0]
["Leavers","2022-05-01",{"$f":"IF($B175>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B175))+IF(B175<DATE(2020,2,28),0,1)+IF($B175>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B175>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E175+F175+IF(C175=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B175,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C175=1,INPUTS!L$45,IF(C175=0,INPUTS!K$45,IF(C175=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D68)","v":2.9290977171155938E-3},{"$f":"IF(B175>=DATE(2023,2,1),0,IF(E175-D67+D66<0,-(E175-D67+D66),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B175,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,2260322.6193172969,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169860069E-3,2.9290977169860069E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169860069E-3,2.9290977169860069E-3,2.9290977171155938E-3,null,{"$f":"IF(AR175>R67,R67-AR175,MIN(-SUM(BI175:$BU175),R67-AR175))","v":0},{"$f":"IF(AS175>S67,S67-AS175,MIN(-SUM(BJ175:$BU175),S67-AS175))","v":0},{"$f":"IF(AT175>T67,T67-AT175,MIN(-SUM(BK175:$BU175),T67-AT175))","v":0},{"$f":"IF(AU175>U67,U67-AU175,MIN(-SUM(BL175:$BU175),U67-AU175))","v":0},{"$f":"IF(AV175>V67,V67-AV175,MIN(-SUM(BM175:$BU175),V67-AV175))","v":0},{"$f":"IF(AW175>W67,W67-AW175,MIN(-SUM(BN175:$BU175),W67-AW175))","v":0},{"$f":"IF(AX175>X67,X67-AX175,MIN(-SUM(BO175:$BU175),X67-AX175))","v":0},{"$f":"IF(AY175>Y67,Y67-AY175,MIN(-SUM(BP175:$BU175),Y67-AY175))","v":0},{"$f":"IF(AZ175>Z67,Z67-AZ175,MIN(-SUM(BQ175:$BU175),Z67-AZ175))","v":0},{"$f":"IF(BA175>AA67,AA67-BA175,MIN(-SUM(BR175:$BU175),AA67-BA175))","v":0},{"$f":"IF(BB175>AB67,AB67-BB175,MIN(-SUM(BS175:$BU175),AB67-BB175))","v":0},{"$f":"IF(BC175>AC67,AC67-BC175,MIN(-SUM(BT175:$BU175),AC67-BC175))","v":0},{"$f":"IF(BD175>AD67,AD67-BD175,MIN(-SUM(BU175:$BU175),AD67-BD175))","v":0},null,0,0]
["Leavers","2022-04-01",{"$f":"IF($B176>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B176))+IF(B176<DATE(2020,2,28),0,1)+IF($B176>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B176>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E176+F176+IF(C176=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B176,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C176=1,INPUTS!L$45,IF(C176=0,INPUTS!K$45,IF(C176=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D69)","v":2.9290977171155938E-3},{"$f":"IF(B176>=DATE(2023,2,1),0,IF(E176-D68+D67<0,-(E176-D68+D67),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B176,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,2248739.6193172969,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097716985339E-3,2.929097716985339E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097716985339E-3,2.929097716985339E-3,2.9290977171155938E-3,null,{"$f":"IF(AR176>R68,R68-AR176,MIN(-SUM(BI176:$BU176),R68-AR176))","v":0},{"$f":"IF(AS176>S68,S68-AS176,MIN(-SUM(BJ176:$BU176),S68-AS176))","v":0},{"$f":"IF(AT176>T68,T68-AT176,MIN(-SUM(BK176:$BU176),T68-AT176))","v":0},{"$f":"IF(AU176>U68,U68-AU176,MIN(-SUM(BL176:$BU176),U68-AU176))","v":0},{"$f":"IF(AV176>V68,V68-AV176,MIN(-SUM(BM176:$BU176),V68-AV176))","v":0},{"$f":"IF(AW176>W68,W68-AW176,MIN(-SUM(BN176:$BU176),W68-AW176))","v":0},{"$f":"IF(AX176>X68,X68-AX176,MIN(-SUM(BO176:$BU176),X68-AX176))","v":0},{"$f":"IF(AY176>Y68,Y68-AY176,MIN(-SUM(BP176:$BU176),Y68-AY176))","v":0},{"$f":"IF(AZ176>Z68,Z68-AZ176,MIN(-SUM(BQ176:$BU176),Z68-AZ176))","v":0},{"$f":"IF(BA176>AA68,AA68-BA176,MIN(-SUM(BR176:$BU176),AA68-BA176))","v":0},{"$f":"IF(BB176>AB68,AB68-BB176,MIN(-SUM(BS176:$BU176),AB68-BB176))","v":0},{"$f":"IF(BC176>AC68,AC68-BC176,MIN(-SUM(BT176:$BU176),AC68-BC176))","v":0},{"$f":"IF(BD176>AD68,AD68-BD176,MIN(-SUM(BU176:$BU176),AD68-BD176))","v":0},null,0,0]
["Leavers","2022-03-01",{"$f":"IF($B177>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B177))+IF(B177<DATE(2020,2,28),0,1)+IF($B177>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B177>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E177+F177+IF(C177=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B177,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C177=1,INPUTS!L$45,IF(C177=0,INPUTS!K$45,IF(C177=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D70)","v":2.9290977171155938E-3},{"$f":"IF(B177>=DATE(2023,2,1),0,IF(E177-D69+D68<0,-(E177-D69+D68),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B177,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,2235024.6193172969,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169845402E-3,2.9290977169845402E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169845402E-3,2.9290977169845402E-3,2.9290977171155938E-3,null,{"$f":"IF(AR177>R69,R69-AR177,MIN(-SUM(BI177:$BU177),R69-AR177))","v":0},{"$f":"IF(AS177>S69,S69-AS177,MIN(-SUM(BJ177:$BU177),S69-AS177))","v":0},{"$f":"IF(AT177>T69,T69-AT177,MIN(-SUM(BK177:$BU177),T69-AT177))","v":0},{"$f":"IF(AU177>U69,U69-AU177,MIN(-SUM(BL177:$BU177),U69-AU177))","v":0},{"$f":"IF(AV177>V69,V69-AV177,MIN(-SUM(BM177:$BU177),V69-AV177))","v":0},{"$f":"IF(AW177>W69,W69-AW177,MIN(-SUM(BN177:$BU177),W69-AW177))","v":0},{"$f":"IF(AX177>X69,X69-AX177,MIN(-SUM(BO177:$BU177),X69-AX177))","v":0},{"$f":"IF(AY177>Y69,Y69-AY177,MIN(-SUM(BP177:$BU177),Y69-AY177))","v":0},{"$f":"IF(AZ177>Z69,Z69-AZ177,MIN(-SUM(BQ177:$BU177),Z69-AZ177))","v":0},{"$f":"IF(BA177>AA69,AA69-BA177,MIN(-SUM(BR177:$BU177),AA69-BA177))","v":0},{"$f":"IF(BB177>AB69,AB69-BB177,MIN(-SUM(BS177:$BU177),AB69-BB177))","v":0},{"$f":"IF(BC177>AC69,AC69-BC177,MIN(-SUM(BT177:$BU177),AC69-BC177))","v":0},{"$f":"IF(BD177>AD69,AD69-BD177,MIN(-SUM(BU177:$BU177),AD69-BD177))","v":0},null,0,0]
["Leavers","2022-02-01",{"$f":"IF($B178>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B178))+IF(B178<DATE(2020,2,28),0,1)+IF($B178>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B178>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E178+F178+IF(C178=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B178,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C178=1,INPUTS!L$45,IF(C178=0,INPUTS!K$45,IF(C178=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D71)","v":2.9290977171155938E-3},{"$f":"IF(B178>=DATE(2023,2,1),0,IF(E178-D70+D69<0,-(E178-D70+D69),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B178,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R70,0,$N70-1,1,$AD$5-$N70+1),OFFSET($R$4,0,$N70-1,1,$AD$5-$N70+1))+0.0001","v":2216668.6193172969},null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169834547E-3,2.9290977169834547E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N70,0,$D178*R70*R$4/$P178)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.9290977169834547E-3,2.9290977169834547E-3,2.9290977171155938E-3,null,{"$f":"IF(AR178>R70,R70-AR178,MIN(-SUM(BI178:$BU178),R70-AR178))","v":0},{"$f":"IF(AS178>S70,S70-AS178,MIN(-SUM(BJ178:$BU178),S70-AS178))","v":0},{"$f":"IF(AT178>T70,T70-AT178,MIN(-SUM(BK178:$BU178),T70-AT178))","v":0},{"$f":"IF(AU178>U70,U70-AU178,MIN(-SUM(BL178:$BU178),U70-AU178))","v":0},{"$f":"IF(AV178>V70,V70-AV178,MIN(-SUM(BM178:$BU178),V70-AV178))","v":0},{"$f":"IF(AW178>W70,W70-AW178,MIN(-SUM(BN178:$BU178),W70-AW178))","v":0},{"$f":"IF(AX178>X70,X70-AX178,MIN(-SUM(BO178:$BU178),X70-AX178))","v":0},{"$f":"IF(AY178>Y70,Y70-AY178,MIN(-SUM(BP178:$BU178),Y70-AY178))","v":0},{"$f":"IF(AZ178>Z70,Z70-AZ178,MIN(-SUM(BQ178:$BU178),Z70-AZ178))","v":0},{"$f":"IF(BA178>AA70,AA70-BA178,MIN(-SUM(BR178:$BU178),AA70-BA178))","v":0},{"$f":"IF(BB178>AB70,AB70-BB178,MIN(-SUM(BS178:$BU178),AB70-BB178))","v":0},{"$f":"IF(BC178>AC70,AC70-BC178,MIN(-SUM(BT178:$BU178),AC70-BC178))","v":0},{"$f":"IF(BD178>AD70,AD70-BD178,MIN(-SUM(BU178:$BU178),AD70-BD178))","v":0},null,0,0]
["Leavers",{"$f":"B71","v":"2022-01-01"},{"$f":"IF($B179>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B179))+IF(B179<DATE(2020,2,28),0,1)+IF($B179>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B179>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E179+F179+IF(C179=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B179,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C179=1,INPUTS!L$45,IF(C179=0,INPUTS!K$45,IF(C179=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D72)","v":2.9290977171155938E-3},{"$f":"IF(B179>=DATE(2023,2,1),0,IF(E179-D71+D70<0,-(E179-D71+D70),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B179,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D179","v":2.9290977171155938E-3},null,null,null,null,null,2207373.6193172969,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169828978E-3,{"$f":"SUM(R179:AD179)","v":2.9290977169828978E-3},{"$f":"D179","v":2.9290977171155938E-3},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169828978E-3,{"$f":"SUM(AR179:BD179)","v":2.9290977169828978E-3},{"$f":"D179","v":2.9290977171155938E-3},null,{"$f":"IF(AR179>R71,R71-AR179,MIN(-SUM(BI179:$BU179),R71-AR179))","v":0},{"$f":"IF(AS179>S71,S71-AS179,MIN(-SUM(BJ179:$BU179),S71-AS179))","v":0},{"$f":"IF(AT179>T71,T71-AT179,MIN(-SUM(BK179:$BU179),T71-AT179))","v":0},{"$f":"IF(AU179>U71,U71-AU179,MIN(-SUM(BL179:$BU179),U71-AU179))","v":0},{"$f":"IF(AV179>V71,V71-AV179,MIN(-SUM(BM179:$BU179),V71-AV179))","v":0},{"$f":"IF(AW179>W71,W71-AW179,MIN(-SUM(BN179:$BU179),W71-AW179))","v":0},{"$f":"IF(AX179>X71,X71-AX179,MIN(-SUM(BO179:$BU179),X71-AX179))","v":0},{"$f":"IF(AY179>Y71,Y71-AY179,MIN(-SUM(BP179:$BU179),Y71-AY179))","v":0},{"$f":"IF(AZ179>Z71,Z71-AZ179,MIN(-SUM(BQ179:$BU179),Z71-AZ179))","v":0},{"$f":"IF(BA179>AA71,AA71-BA179,MIN(-SUM(BR179:$BU179),AA71-BA179))","v":0},{"$f":"IF(BB179>AB71,AB71-BB179,MIN(-SUM(BS179:$BU179),AB71-BB179))","v":0},{"$f":"IF(BC179>AC71,AC71-BC179,MIN(-SUM(BT179:$BU179),AC71-BC179))","v":0},{"$f":"IF(BD179>AD71,AD71-BD179,MIN(-SUM(BU179:$BU179),AD71-BD179))","v":0},null,{"$f":"SUM(BH179:BT179)","v":0},0]
["Leavers","2021-12-01",{"$f":"IF($B180>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B180))+IF(B180<DATE(2020,2,28),0,1)+IF($B180>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B180>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E180+F180+IF(C180=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B180,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C180=1,INPUTS!L$45,IF(C180=0,INPUTS!K$45,IF(C180=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D73)","v":2.9290977171155938E-3},{"$f":"IF(B180>=DATE(2023,2,1),0,IF(E180-D72+D71<0,-(E180-D72+D71),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B180,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,2187145.6193172969,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169816709E-3,2.9290977169816709E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169816709E-3,2.9290977169816709E-3,2.9290977171155938E-3,null,{"$f":"IF(AR180>R72,R72-AR180,MIN(-SUM(BI180:$BU180),R72-AR180))","v":0},{"$f":"IF(AS180>S72,S72-AS180,MIN(-SUM(BJ180:$BU180),S72-AS180))","v":0},{"$f":"IF(AT180>T72,T72-AT180,MIN(-SUM(BK180:$BU180),T72-AT180))","v":0},{"$f":"IF(AU180>U72,U72-AU180,MIN(-SUM(BL180:$BU180),U72-AU180))","v":0},{"$f":"IF(AV180>V72,V72-AV180,MIN(-SUM(BM180:$BU180),V72-AV180))","v":0},{"$f":"IF(AW180>W72,W72-AW180,MIN(-SUM(BN180:$BU180),W72-AW180))","v":0},{"$f":"IF(AX180>X72,X72-AX180,MIN(-SUM(BO180:$BU180),X72-AX180))","v":0},{"$f":"IF(AY180>Y72,Y72-AY180,MIN(-SUM(BP180:$BU180),Y72-AY180))","v":0},{"$f":"IF(AZ180>Z72,Z72-AZ180,MIN(-SUM(BQ180:$BU180),Z72-AZ180))","v":0},{"$f":"IF(BA180>AA72,AA72-BA180,MIN(-SUM(BR180:$BU180),AA72-BA180))","v":0},{"$f":"IF(BB180>AB72,AB72-BB180,MIN(-SUM(BS180:$BU180),AB72-BB180))","v":0},{"$f":"IF(BC180>AC72,AC72-BC180,MIN(-SUM(BT180:$BU180),AC72-BC180))","v":0},{"$f":"IF(BD180>AD72,AD72-BD180,MIN(-SUM(BU180:$BU180),AD72-BD180))","v":0},null,0,0]
["Leavers","2021-11-01",{"$f":"IF($B181>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B181))+IF(B181<DATE(2020,2,28),0,1)+IF($B181>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B181>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E181+F181+IF(C181=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B181,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C181=1,INPUTS!L$45,IF(C181=0,INPUTS!K$45,IF(C181=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D74)","v":2.9290977171155938E-3},{"$f":"IF(B181>=DATE(2023,2,1),0,IF(E181-D73+D72<0,-(E181-D73+D72),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B181,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1772068.6193172974,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169503011E-3,2.9290977169503011E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169503011E-3,2.9290977169503011E-3,2.9290977171155938E-3,null,{"$f":"IF(AR181>R73,R73-AR181,MIN(-SUM(BI181:$BU181),R73-AR181))","v":0},{"$f":"IF(AS181>S73,S73-AS181,MIN(-SUM(BJ181:$BU181),S73-AS181))","v":0},{"$f":"IF(AT181>T73,T73-AT181,MIN(-SUM(BK181:$BU181),T73-AT181))","v":0},{"$f":"IF(AU181>U73,U73-AU181,MIN(-SUM(BL181:$BU181),U73-AU181))","v":0},{"$f":"IF(AV181>V73,V73-AV181,MIN(-SUM(BM181:$BU181),V73-AV181))","v":0},{"$f":"IF(AW181>W73,W73-AW181,MIN(-SUM(BN181:$BU181),W73-AW181))","v":0},{"$f":"IF(AX181>X73,X73-AX181,MIN(-SUM(BO181:$BU181),X73-AX181))","v":0},{"$f":"IF(AY181>Y73,Y73-AY181,MIN(-SUM(BP181:$BU181),Y73-AY181))","v":0},{"$f":"IF(AZ181>Z73,Z73-AZ181,MIN(-SUM(BQ181:$BU181),Z73-AZ181))","v":0},{"$f":"IF(BA181>AA73,AA73-BA181,MIN(-SUM(BR181:$BU181),AA73-BA181))","v":0},{"$f":"IF(BB181>AB73,AB73-BB181,MIN(-SUM(BS181:$BU181),AB73-BB181))","v":0},{"$f":"IF(BC181>AC73,AC73-BC181,MIN(-SUM(BT181:$BU181),AC73-BC181))","v":0},{"$f":"IF(BD181>AD73,AD73-BD181,MIN(-SUM(BU181:$BU181),AD73-BD181))","v":0},null,0,0]
["Leavers","2021-10-01",{"$f":"IF($B182>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B182))+IF(B182<DATE(2020,2,28),0,1)+IF($B182>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B182>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E182+F182+IF(C182=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B182,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C182=1,INPUTS!L$45,IF(C182=0,INPUTS!K$45,IF(C182=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D75)","v":2.9290977171155938E-3},{"$f":"IF(B182>=DATE(2023,2,1),0,IF(E182-D74+D73<0,-(E182-D74+D73),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B182,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1446496.6193172974,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169130973E-3,2.9290977169130973E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977169130973E-3,2.9290977169130973E-3,2.9290977171155938E-3,null,{"$f":"IF(AR182>R74,R74-AR182,MIN(-SUM(BI182:$BU182),R74-AR182))","v":0},{"$f":"IF(AS182>S74,S74-AS182,MIN(-SUM(BJ182:$BU182),S74-AS182))","v":0},{"$f":"IF(AT182>T74,T74-AT182,MIN(-SUM(BK182:$BU182),T74-AT182))","v":0},{"$f":"IF(AU182>U74,U74-AU182,MIN(-SUM(BL182:$BU182),U74-AU182))","v":0},{"$f":"IF(AV182>V74,V74-AV182,MIN(-SUM(BM182:$BU182),V74-AV182))","v":0},{"$f":"IF(AW182>W74,W74-AW182,MIN(-SUM(BN182:$BU182),W74-AW182))","v":0},{"$f":"IF(AX182>X74,X74-AX182,MIN(-SUM(BO182:$BU182),X74-AX182))","v":0},{"$f":"IF(AY182>Y74,Y74-AY182,MIN(-SUM(BP182:$BU182),Y74-AY182))","v":0},{"$f":"IF(AZ182>Z74,Z74-AZ182,MIN(-SUM(BQ182:$BU182),Z74-AZ182))","v":0},{"$f":"IF(BA182>AA74,AA74-BA182,MIN(-SUM(BR182:$BU182),AA74-BA182))","v":0},{"$f":"IF(BB182>AB74,AB74-BB182,MIN(-SUM(BS182:$BU182),AB74-BB182))","v":0},{"$f":"IF(BC182>AC74,AC74-BC182,MIN(-SUM(BT182:$BU182),AC74-BC182))","v":0},{"$f":"IF(BD182>AD74,AD74-BD182,MIN(-SUM(BU182:$BU182),AD74-BD182))","v":0},null,0,0]
["Leavers","2021-09-01",{"$f":"IF($B183>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B183))+IF(B183<DATE(2020,2,28),0,1)+IF($B183>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B183>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E183+F183+IF(C183=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B183,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C183=1,INPUTS!L$45,IF(C183=0,INPUTS!K$45,IF(C183=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D76)","v":2.9290977171155938E-3},{"$f":"IF(B183>=DATE(2023,2,1),0,IF(E183-D75+D74<0,-(E183-D75+D74),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B183,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1221934.6193172974,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977168758832E-3,2.9290977168758832E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977168758832E-3,2.9290977168758832E-3,2.9290977171155938E-3,null,{"$f":"IF(AR183>R75,R75-AR183,MIN(-SUM(BI183:$BU183),R75-AR183))","v":0},{"$f":"IF(AS183>S75,S75-AS183,MIN(-SUM(BJ183:$BU183),S75-AS183))","v":0},{"$f":"IF(AT183>T75,T75-AT183,MIN(-SUM(BK183:$BU183),T75-AT183))","v":0},{"$f":"IF(AU183>U75,U75-AU183,MIN(-SUM(BL183:$BU183),U75-AU183))","v":0},{"$f":"IF(AV183>V75,V75-AV183,MIN(-SUM(BM183:$BU183),V75-AV183))","v":0},{"$f":"IF(AW183>W75,W75-AW183,MIN(-SUM(BN183:$BU183),W75-AW183))","v":0},{"$f":"IF(AX183>X75,X75-AX183,MIN(-SUM(BO183:$BU183),X75-AX183))","v":0},{"$f":"IF(AY183>Y75,Y75-AY183,MIN(-SUM(BP183:$BU183),Y75-AY183))","v":0},{"$f":"IF(AZ183>Z75,Z75-AZ183,MIN(-SUM(BQ183:$BU183),Z75-AZ183))","v":0},{"$f":"IF(BA183>AA75,AA75-BA183,MIN(-SUM(BR183:$BU183),AA75-BA183))","v":0},{"$f":"IF(BB183>AB75,AB75-BB183,MIN(-SUM(BS183:$BU183),AB75-BB183))","v":0},{"$f":"IF(BC183>AC75,AC75-BC183,MIN(-SUM(BT183:$BU183),AC75-BC183))","v":0},{"$f":"IF(BD183>AD75,AD75-BD183,MIN(-SUM(BU183:$BU183),AD75-BD183))","v":0},null,0,0]
["Leavers","2021-08-01",{"$f":"IF($B184>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B184))+IF(B184<DATE(2020,2,28),0,1)+IF($B184>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B184>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E184+F184+IF(C184=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B184,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C184=1,INPUTS!L$45,IF(C184=0,INPUTS!K$45,IF(C184=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D77)","v":2.9290977171155938E-3},{"$f":"IF(B184>=DATE(2023,2,1),0,IF(E184-D76+D75<0,-(E184-D76+D75),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B184,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1041312.6193172971,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977168343049E-3,2.9290977168343049E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977168343049E-3,2.9290977168343049E-3,2.9290977171155938E-3,null,{"$f":"IF(AR184>R76,R76-AR184,MIN(-SUM(BI184:$BU184),R76-AR184))","v":0},{"$f":"IF(AS184>S76,S76-AS184,MIN(-SUM(BJ184:$BU184),S76-AS184))","v":0},{"$f":"IF(AT184>T76,T76-AT184,MIN(-SUM(BK184:$BU184),T76-AT184))","v":0},{"$f":"IF(AU184>U76,U76-AU184,MIN(-SUM(BL184:$BU184),U76-AU184))","v":0},{"$f":"IF(AV184>V76,V76-AV184,MIN(-SUM(BM184:$BU184),V76-AV184))","v":0},{"$f":"IF(AW184>W76,W76-AW184,MIN(-SUM(BN184:$BU184),W76-AW184))","v":0},{"$f":"IF(AX184>X76,X76-AX184,MIN(-SUM(BO184:$BU184),X76-AX184))","v":0},{"$f":"IF(AY184>Y76,Y76-AY184,MIN(-SUM(BP184:$BU184),Y76-AY184))","v":0},{"$f":"IF(AZ184>Z76,Z76-AZ184,MIN(-SUM(BQ184:$BU184),Z76-AZ184))","v":0},{"$f":"IF(BA184>AA76,AA76-BA184,MIN(-SUM(BR184:$BU184),AA76-BA184))","v":0},{"$f":"IF(BB184>AB76,AB76-BB184,MIN(-SUM(BS184:$BU184),AB76-BB184))","v":0},{"$f":"IF(BC184>AC76,AC76-BC184,MIN(-SUM(BT184:$BU184),AC76-BC184))","v":0},{"$f":"IF(BD184>AD76,AD76-BD184,MIN(-SUM(BU184:$BU184),AD76-BD184))","v":0},null,0,0]
["Leavers","2021-07-01",{"$f":"IF($B185>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B185))+IF(B185<DATE(2020,2,28),0,1)+IF($B185>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B185>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E185+F185+IF(C185=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B185,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C185=1,INPUTS!L$45,IF(C185=0,INPUTS!K$45,IF(C185=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D78)","v":2.9290977171155938E-3},{"$f":"IF(B185>=DATE(2023,2,1),0,IF(E185-D77+D76<0,-(E185-D77+D76),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B185,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,917812.61931729713,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097716796455E-3,2.929097716796455E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097716796455E-3,2.929097716796455E-3,2.9290977171155938E-3,null,{"$f":"IF(AR185>R77,R77-AR185,MIN(-SUM(BI185:$BU185),R77-AR185))","v":0},{"$f":"IF(AS185>S77,S77-AS185,MIN(-SUM(BJ185:$BU185),S77-AS185))","v":0},{"$f":"IF(AT185>T77,T77-AT185,MIN(-SUM(BK185:$BU185),T77-AT185))","v":0},{"$f":"IF(AU185>U77,U77-AU185,MIN(-SUM(BL185:$BU185),U77-AU185))","v":0},{"$f":"IF(AV185>V77,V77-AV185,MIN(-SUM(BM185:$BU185),V77-AV185))","v":0},{"$f":"IF(AW185>W77,W77-AW185,MIN(-SUM(BN185:$BU185),W77-AW185))","v":0},{"$f":"IF(AX185>X77,X77-AX185,MIN(-SUM(BO185:$BU185),X77-AX185))","v":0},{"$f":"IF(AY185>Y77,Y77-AY185,MIN(-SUM(BP185:$BU185),Y77-AY185))","v":0},{"$f":"IF(AZ185>Z77,Z77-AZ185,MIN(-SUM(BQ185:$BU185),Z77-AZ185))","v":0},{"$f":"IF(BA185>AA77,AA77-BA185,MIN(-SUM(BR185:$BU185),AA77-BA185))","v":0},{"$f":"IF(BB185>AB77,AB77-BB185,MIN(-SUM(BS185:$BU185),AB77-BB185))","v":0},{"$f":"IF(BC185>AC77,AC77-BC185,MIN(-SUM(BT185:$BU185),AC77-BC185))","v":0},{"$f":"IF(BD185>AD77,AD77-BD185,MIN(-SUM(BU185:$BU185),AD77-BD185))","v":0},null,0,0]
["Leavers","2021-06-01",{"$f":"IF($B186>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B186))+IF(B186<DATE(2020,2,28),0,1)+IF($B186>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B186>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E186+F186+IF(C186=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B186,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C186=1,INPUTS!L$45,IF(C186=0,INPUTS!K$45,IF(C186=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D79)","v":2.9290977171155938E-3},{"$f":"IF(B186>=DATE(2023,2,1),0,IF(E186-D78+D77<0,-(E186-D78+D77),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B186,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,720212.61931729701,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977167088952E-3,2.9290977167088952E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977167088952E-3,2.9290977167088952E-3,2.9290977171155938E-3,null,{"$f":"IF(AR186>R78,R78-AR186,MIN(-SUM(BI186:$BU186),R78-AR186))","v":0},{"$f":"IF(AS186>S78,S78-AS186,MIN(-SUM(BJ186:$BU186),S78-AS186))","v":0},{"$f":"IF(AT186>T78,T78-AT186,MIN(-SUM(BK186:$BU186),T78-AT186))","v":0},{"$f":"IF(AU186>U78,U78-AU186,MIN(-SUM(BL186:$BU186),U78-AU186))","v":0},{"$f":"IF(AV186>V78,V78-AV186,MIN(-SUM(BM186:$BU186),V78-AV186))","v":0},{"$f":"IF(AW186>W78,W78-AW186,MIN(-SUM(BN186:$BU186),W78-AW186))","v":0},{"$f":"IF(AX186>X78,X78-AX186,MIN(-SUM(BO186:$BU186),X78-AX186))","v":0},{"$f":"IF(AY186>Y78,Y78-AY186,MIN(-SUM(BP186:$BU186),Y78-AY186))","v":0},{"$f":"IF(AZ186>Z78,Z78-AZ186,MIN(-SUM(BQ186:$BU186),Z78-AZ186))","v":0},{"$f":"IF(BA186>AA78,AA78-BA186,MIN(-SUM(BR186:$BU186),AA78-BA186))","v":0},{"$f":"IF(BB186>AB78,AB78-BB186,MIN(-SUM(BS186:$BU186),AB78-BB186))","v":0},{"$f":"IF(BC186>AC78,AC78-BC186,MIN(-SUM(BT186:$BU186),AC78-BC186))","v":0},{"$f":"IF(BD186>AD78,AD78-BD186,MIN(-SUM(BU186:$BU186),AD78-BD186))","v":0},null,0,0]
["Leavers","2021-05-01",{"$f":"IF($B187>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B187))+IF(B187<DATE(2020,2,28),0,1)+IF($B187>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B187>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E187+F187+IF(C187=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B187,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C187=1,INPUTS!L$45,IF(C187=0,INPUTS!K$45,IF(C187=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D80)","v":2.9290977171155938E-3},{"$f":"IF(B187>=DATE(2023,2,1),0,IF(E187-D79+D78<0,-(E187-D79+D78),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B187,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,561092.61931729701,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977165935595E-3,2.9290977165935595E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977165935595E-3,2.9290977165935595E-3,2.9290977171155938E-3,null,{"$f":"IF(AR187>R79,R79-AR187,MIN(-SUM(BI187:$BU187),R79-AR187))","v":0},{"$f":"IF(AS187>S79,S79-AS187,MIN(-SUM(BJ187:$BU187),S79-AS187))","v":0},{"$f":"IF(AT187>T79,T79-AT187,MIN(-SUM(BK187:$BU187),T79-AT187))","v":0},{"$f":"IF(AU187>U79,U79-AU187,MIN(-SUM(BL187:$BU187),U79-AU187))","v":0},{"$f":"IF(AV187>V79,V79-AV187,MIN(-SUM(BM187:$BU187),V79-AV187))","v":0},{"$f":"IF(AW187>W79,W79-AW187,MIN(-SUM(BN187:$BU187),W79-AW187))","v":0},{"$f":"IF(AX187>X79,X79-AX187,MIN(-SUM(BO187:$BU187),X79-AX187))","v":0},{"$f":"IF(AY187>Y79,Y79-AY187,MIN(-SUM(BP187:$BU187),Y79-AY187))","v":0},{"$f":"IF(AZ187>Z79,Z79-AZ187,MIN(-SUM(BQ187:$BU187),Z79-AZ187))","v":0},{"$f":"IF(BA187>AA79,AA79-BA187,MIN(-SUM(BR187:$BU187),AA79-BA187))","v":0},{"$f":"IF(BB187>AB79,AB79-BB187,MIN(-SUM(BS187:$BU187),AB79-BB187))","v":0},{"$f":"IF(BC187>AC79,AC79-BC187,MIN(-SUM(BT187:$BU187),AC79-BC187))","v":0},{"$f":"IF(BD187>AD79,AD79-BD187,MIN(-SUM(BU187:$BU187),AD79-BD187))","v":0},null,0,0]
["Leavers","2021-04-01",{"$f":"IF($B188>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B188))+IF(B188<DATE(2020,2,28),0,1)+IF($B188>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B188>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E188+F188+IF(C188=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B188,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C188=1,INPUTS!L$45,IF(C188=0,INPUTS!K$45,IF(C188=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D81)","v":2.9290977171155938E-3},{"$f":"IF(B188>=DATE(2023,2,1),0,IF(E188-D80+D79<0,-(E188-D80+D79),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B188,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,404351.61931729718,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977163912001E-3,2.9290977163912001E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977163912001E-3,2.9290977163912001E-3,2.9290977171155938E-3,null,{"$f":"IF(AR188>R80,R80-AR188,MIN(-SUM(BI188:$BU188),R80-AR188))","v":0},{"$f":"IF(AS188>S80,S80-AS188,MIN(-SUM(BJ188:$BU188),S80-AS188))","v":0},{"$f":"IF(AT188>T80,T80-AT188,MIN(-SUM(BK188:$BU188),T80-AT188))","v":0},{"$f":"IF(AU188>U80,U80-AU188,MIN(-SUM(BL188:$BU188),U80-AU188))","v":0},{"$f":"IF(AV188>V80,V80-AV188,MIN(-SUM(BM188:$BU188),V80-AV188))","v":0},{"$f":"IF(AW188>W80,W80-AW188,MIN(-SUM(BN188:$BU188),W80-AW188))","v":0},{"$f":"IF(AX188>X80,X80-AX188,MIN(-SUM(BO188:$BU188),X80-AX188))","v":0},{"$f":"IF(AY188>Y80,Y80-AY188,MIN(-SUM(BP188:$BU188),Y80-AY188))","v":0},{"$f":"IF(AZ188>Z80,Z80-AZ188,MIN(-SUM(BQ188:$BU188),Z80-AZ188))","v":0},{"$f":"IF(BA188>AA80,AA80-BA188,MIN(-SUM(BR188:$BU188),AA80-BA188))","v":0},{"$f":"IF(BB188>AB80,AB80-BB188,MIN(-SUM(BS188:$BU188),AB80-BB188))","v":0},{"$f":"IF(BC188>AC80,AC80-BC188,MIN(-SUM(BT188:$BU188),AC80-BC188))","v":0},{"$f":"IF(BD188>AD80,AD80-BD188,MIN(-SUM(BU188:$BU188),AD80-BD188))","v":0},null,0,0]
["Leavers","2021-03-01",{"$f":"IF($B189>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B189))+IF(B189<DATE(2020,2,28),0,1)+IF($B189>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B189>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E189+F189+IF(C189=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B189,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C189=1,INPUTS!L$45,IF(C189=0,INPUTS!K$45,IF(C189=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D82)","v":2.9290977171155938E-3},{"$f":"IF(B189>=DATE(2023,2,1),0,IF(E189-D81+D80<0,-(E189-D81+D80),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B189,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,334034.61931729713,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977162387093E-3,2.9290977162387093E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977162387093E-3,2.9290977162387093E-3,2.9290977171155938E-3,null,{"$f":"IF(AR189>R81,R81-AR189,MIN(-SUM(BI189:$BU189),R81-AR189))","v":0},{"$f":"IF(AS189>S81,S81-AS189,MIN(-SUM(BJ189:$BU189),S81-AS189))","v":0},{"$f":"IF(AT189>T81,T81-AT189,MIN(-SUM(BK189:$BU189),T81-AT189))","v":0},{"$f":"IF(AU189>U81,U81-AU189,MIN(-SUM(BL189:$BU189),U81-AU189))","v":0},{"$f":"IF(AV189>V81,V81-AV189,MIN(-SUM(BM189:$BU189),V81-AV189))","v":0},{"$f":"IF(AW189>W81,W81-AW189,MIN(-SUM(BN189:$BU189),W81-AW189))","v":0},{"$f":"IF(AX189>X81,X81-AX189,MIN(-SUM(BO189:$BU189),X81-AX189))","v":0},{"$f":"IF(AY189>Y81,Y81-AY189,MIN(-SUM(BP189:$BU189),Y81-AY189))","v":0},{"$f":"IF(AZ189>Z81,Z81-AZ189,MIN(-SUM(BQ189:$BU189),Z81-AZ189))","v":0},{"$f":"IF(BA189>AA81,AA81-BA189,MIN(-SUM(BR189:$BU189),AA81-BA189))","v":0},{"$f":"IF(BB189>AB81,AB81-BB189,MIN(-SUM(BS189:$BU189),AB81-BB189))","v":0},{"$f":"IF(BC189>AC81,AC81-BC189,MIN(-SUM(BT189:$BU189),AC81-BC189))","v":0},{"$f":"IF(BD189>AD81,AD81-BD189,MIN(-SUM(BU189:$BU189),AD81-BD189))","v":0},null,0,0]
["Leavers","2021-02-01",{"$f":"IF($B190>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B190))+IF(B190<DATE(2020,2,28),0,1)+IF($B190>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B190>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E190+F190+IF(C190=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B190,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C190=1,INPUTS!L$45,IF(C190=0,INPUTS!K$45,IF(C190=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D83)","v":2.9290977171155938E-3},{"$f":"IF(B190>=DATE(2023,2,1),0,IF(E190-D82+D81<0,-(E190-D82+D81),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B190,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,308339.68375744682,null,0,0,0,0,0,0,0,0,0,0,0,2.9290977161656358E-3,0,2.9290977161656358E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,2.9290977161656358E-3,0,2.9290977161656358E-3,2.9290977171155938E-3,null,{"$f":"IF(AR190>R82,R82-AR190,MIN(-SUM(BI190:$BU190),R82-AR190))","v":0},{"$f":"IF(AS190>S82,S82-AS190,MIN(-SUM(BJ190:$BU190),S82-AS190))","v":0},{"$f":"IF(AT190>T82,T82-AT190,MIN(-SUM(BK190:$BU190),T82-AT190))","v":0},{"$f":"IF(AU190>U82,U82-AU190,MIN(-SUM(BL190:$BU190),U82-AU190))","v":0},{"$f":"IF(AV190>V82,V82-AV190,MIN(-SUM(BM190:$BU190),V82-AV190))","v":0},{"$f":"IF(AW190>W82,W82-AW190,MIN(-SUM(BN190:$BU190),W82-AW190))","v":0},{"$f":"IF(AX190>X82,X82-AX190,MIN(-SUM(BO190:$BU190),X82-AX190))","v":0},{"$f":"IF(AY190>Y82,Y82-AY190,MIN(-SUM(BP190:$BU190),Y82-AY190))","v":0},{"$f":"IF(AZ190>Z82,Z82-AZ190,MIN(-SUM(BQ190:$BU190),Z82-AZ190))","v":0},{"$f":"IF(BA190>AA82,AA82-BA190,MIN(-SUM(BR190:$BU190),AA82-BA190))","v":0},{"$f":"IF(BB190>AB82,AB82-BB190,MIN(-SUM(BS190:$BU190),AB82-BB190))","v":0},{"$f":"IF(BC190>AC82,AC82-BC190,MIN(-SUM(BT190:$BU190),AC82-BC190))","v":0},{"$f":"IF(BD190>AD82,AD82-BD190,MIN(-SUM(BU190:$BU190),AD82-BD190))","v":0},null,0,0]
["Leavers","2021-01-01",{"$f":"IF($B191>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B191))+IF(B191<DATE(2020,2,28),0,1)+IF($B191>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B191>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E191+F191+IF(C191=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B191,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C191=1,INPUTS!L$45,IF(C191=0,INPUTS!K$45,IF(C191=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D84)","v":2.9290977171155938E-3},{"$f":"IF(B191>=DATE(2023,2,1),0,IF(E191-D83+D82<0,-(E191-D83+D82),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B191,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,282644.7423394011,null,0,0,0,0,0,0,0,0,0,0,2.9290977160792765E-3,0,0,2.9290977160792765E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,2.9290977160792765E-3,0,0,2.9290977160792765E-3,2.9290977171155938E-3,null,{"$f":"IF(AR191>R83,R83-AR191,MIN(-SUM(BI191:$BU191),R83-AR191))","v":0},{"$f":"IF(AS191>S83,S83-AS191,MIN(-SUM(BJ191:$BU191),S83-AS191))","v":0},{"$f":"IF(AT191>T83,T83-AT191,MIN(-SUM(BK191:$BU191),T83-AT191))","v":0},{"$f":"IF(AU191>U83,U83-AU191,MIN(-SUM(BL191:$BU191),U83-AU191))","v":0},{"$f":"IF(AV191>V83,V83-AV191,MIN(-SUM(BM191:$BU191),V83-AV191))","v":0},{"$f":"IF(AW191>W83,W83-AW191,MIN(-SUM(BN191:$BU191),W83-AW191))","v":0},{"$f":"IF(AX191>X83,X83-AX191,MIN(-SUM(BO191:$BU191),X83-AX191))","v":0},{"$f":"IF(AY191>Y83,Y83-AY191,MIN(-SUM(BP191:$BU191),Y83-AY191))","v":0},{"$f":"IF(AZ191>Z83,Z83-AZ191,MIN(-SUM(BQ191:$BU191),Z83-AZ191))","v":0},{"$f":"IF(BA191>AA83,AA83-BA191,MIN(-SUM(BR191:$BU191),AA83-BA191))","v":0},{"$f":"IF(BB191>AB83,AB83-BB191,MIN(-SUM(BS191:$BU191),AB83-BB191))","v":0},{"$f":"IF(BC191>AC83,AC83-BC191,MIN(-SUM(BT191:$BU191),AC83-BC191))","v":0},{"$f":"IF(BD191>AD83,AD83-BD191,MIN(-SUM(BU191:$BU191),AD83-BD191))","v":0},null,0,0]
["Leavers","2020-12-01",{"$f":"IF($B192>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B192))+IF(B192<DATE(2020,2,28),0,1)+IF($B192>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B192>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E192+F192+IF(C192=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B192,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C192=1,INPUTS!L$45,IF(C192=0,INPUTS!K$45,IF(C192=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D85)","v":2.9290977171155938E-3},{"$f":"IF(B192>=DATE(2023,2,1),0,IF(E192-D84+D83<0,-(E192-D84+D83),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B192,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,256949.79506315998,null,0,0,0,0,0,0,0,0,0,2.9290977159756445E-3,0,0,0,2.9290977159756445E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,2.9290977159756445E-3,0,0,0,2.9290977159756445E-3,2.9290977171155938E-3,null,{"$f":"IF(AR192>R84,R84-AR192,MIN(-SUM(BI192:$BU192),R84-AR192))","v":0},{"$f":"IF(AS192>S84,S84-AS192,MIN(-SUM(BJ192:$BU192),S84-AS192))","v":0},{"$f":"IF(AT192>T84,T84-AT192,MIN(-SUM(BK192:$BU192),T84-AT192))","v":0},{"$f":"IF(AU192>U84,U84-AU192,MIN(-SUM(BL192:$BU192),U84-AU192))","v":0},{"$f":"IF(AV192>V84,V84-AV192,MIN(-SUM(BM192:$BU192),V84-AV192))","v":0},{"$f":"IF(AW192>W84,W84-AW192,MIN(-SUM(BN192:$BU192),W84-AW192))","v":0},{"$f":"IF(AX192>X84,X84-AX192,MIN(-SUM(BO192:$BU192),X84-AX192))","v":0},{"$f":"IF(AY192>Y84,Y84-AY192,MIN(-SUM(BP192:$BU192),Y84-AY192))","v":0},{"$f":"IF(AZ192>Z84,Z84-AZ192,MIN(-SUM(BQ192:$BU192),Z84-AZ192))","v":0},{"$f":"IF(BA192>AA84,AA84-BA192,MIN(-SUM(BR192:$BU192),AA84-BA192))","v":0},{"$f":"IF(BB192>AB84,AB84-BB192,MIN(-SUM(BS192:$BU192),AB84-BB192))","v":0},{"$f":"IF(BC192>AC84,AC84-BC192,MIN(-SUM(BT192:$BU192),AC84-BC192))","v":0},{"$f":"IF(BD192>AD84,AD84-BD192,MIN(-SUM(BU192:$BU192),AD84-BD192))","v":0},null,0,0]
["Leavers","2020-11-01",{"$f":"IF($B193>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B193))+IF(B193<DATE(2020,2,28),0,1)+IF($B193>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B193>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E193+F193+IF(C193=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B193,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C193=1,INPUTS!L$45,IF(C193=0,INPUTS!K$45,IF(C193=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D86)","v":2.9290977171155938E-3},{"$f":"IF(B193>=DATE(2023,2,1),0,IF(E193-D85+D84<0,-(E193-D85+D84),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B193,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,231254.84192872341,null,0,0,0,0,0,0,0,0,2.9290977158489837E-3,0,0,0,0,2.9290977158489837E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2.9290977158489837E-3,0,0,0,0,2.9290977158489837E-3,2.9290977171155938E-3,null,{"$f":"IF(AR193>R85,R85-AR193,MIN(-SUM(BI193:$BU193),R85-AR193))","v":0},{"$f":"IF(AS193>S85,S85-AS193,MIN(-SUM(BJ193:$BU193),S85-AS193))","v":0},{"$f":"IF(AT193>T85,T85-AT193,MIN(-SUM(BK193:$BU193),T85-AT193))","v":0},{"$f":"IF(AU193>U85,U85-AU193,MIN(-SUM(BL193:$BU193),U85-AU193))","v":0},{"$f":"IF(AV193>V85,V85-AV193,MIN(-SUM(BM193:$BU193),V85-AV193))","v":0},{"$f":"IF(AW193>W85,W85-AW193,MIN(-SUM(BN193:$BU193),W85-AW193))","v":0},{"$f":"IF(AX193>X85,X85-AX193,MIN(-SUM(BO193:$BU193),X85-AX193))","v":0},{"$f":"IF(AY193>Y85,Y85-AY193,MIN(-SUM(BP193:$BU193),Y85-AY193))","v":0},{"$f":"IF(AZ193>Z85,Z85-AZ193,MIN(-SUM(BQ193:$BU193),Z85-AZ193))","v":0},{"$f":"IF(BA193>AA85,AA85-BA193,MIN(-SUM(BR193:$BU193),AA85-BA193))","v":0},{"$f":"IF(BB193>AB85,AB85-BB193,MIN(-SUM(BS193:$BU193),AB85-BB193))","v":0},{"$f":"IF(BC193>AC85,AC85-BC193,MIN(-SUM(BT193:$BU193),AC85-BC193))","v":0},{"$f":"IF(BD193>AD85,AD85-BD193,MIN(-SUM(BU193:$BU193),AD85-BD193))","v":0},null,0,0]
["Leavers","2020-10-01",{"$f":"IF($B194>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B194))+IF(B194<DATE(2020,2,28),0,1)+IF($B194>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B194>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E194+F194+IF(C194=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B194,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C194=1,INPUTS!L$45,IF(C194=0,INPUTS!K$45,IF(C194=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D87)","v":2.9290977171155938E-3},{"$f":"IF(B194>=DATE(2023,2,1),0,IF(E194-D86+D85<0,-(E194-D86+D85),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B194,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,205559.88293609142,null,0,0,0,0,0,0,0,2.9290977156906572E-3,0,0,0,0,0,2.9290977156906572E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N86,0,$D194*R86*R$4/$P194)","v":0},0,0,0,0,0,0,2.9290977156906572E-3,0,0,0,0,0,2.9290977156906572E-3,2.9290977171155938E-3,null,{"$f":"IF(AR194>R86,R86-AR194,MIN(-SUM(BI194:$BU194),R86-AR194))","v":0},{"$f":"IF(AS194>S86,S86-AS194,MIN(-SUM(BJ194:$BU194),S86-AS194))","v":0},{"$f":"IF(AT194>T86,T86-AT194,MIN(-SUM(BK194:$BU194),T86-AT194))","v":0},{"$f":"IF(AU194>U86,U86-AU194,MIN(-SUM(BL194:$BU194),U86-AU194))","v":0},{"$f":"IF(AV194>V86,V86-AV194,MIN(-SUM(BM194:$BU194),V86-AV194))","v":0},{"$f":"IF(AW194>W86,W86-AW194,MIN(-SUM(BN194:$BU194),W86-AW194))","v":0},{"$f":"IF(AX194>X86,X86-AX194,MIN(-SUM(BO194:$BU194),X86-AX194))","v":0},{"$f":"IF(AY194>Y86,Y86-AY194,MIN(-SUM(BP194:$BU194),Y86-AY194))","v":0},{"$f":"IF(AZ194>Z86,Z86-AZ194,MIN(-SUM(BQ194:$BU194),Z86-AZ194))","v":0},{"$f":"IF(BA194>AA86,AA86-BA194,MIN(-SUM(BR194:$BU194),AA86-BA194))","v":0},{"$f":"IF(BB194>AB86,AB86-BB194,MIN(-SUM(BS194:$BU194),AB86-BB194))","v":0},{"$f":"IF(BC194>AC86,AC86-BC194,MIN(-SUM(BT194:$BU194),AC86-BC194))","v":0},{"$f":"IF(BD194>AD86,AD86-BD194,MIN(-SUM(BU194:$BU194),AD86-BD194))","v":0},null,0,0]
["Leavers","2020-09-01",{"$f":"IF($B195>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B195))+IF(B195<DATE(2020,2,28),0,1)+IF($B195>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B195>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E195+F195+IF(C195=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B195,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C195=1,INPUTS!L$45,IF(C195=0,INPUTS!K$45,IF(C195=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D88)","v":2.9290977171155938E-3},{"$f":"IF(B195>=DATE(2023,2,1),0,IF(E195-D87+D86<0,-(E195-D87+D86),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B195,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,179864.91808526398,null,0,0,0,0,0,0,2.9290977154870952E-3,0,0,0,0,0,0,2.9290977154870952E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,2.9290977154870952E-3,0,0,0,0,0,0,2.9290977154870952E-3,2.9290977171155938E-3,null,{"$f":"IF(AR195>R87,R87-AR195,MIN(-SUM(BI195:$BU195),R87-AR195))","v":0},{"$f":"IF(AS195>S87,S87-AS195,MIN(-SUM(BJ195:$BU195),S87-AS195))","v":0},{"$f":"IF(AT195>T87,T87-AT195,MIN(-SUM(BK195:$BU195),T87-AT195))","v":0},{"$f":"IF(AU195>U87,U87-AU195,MIN(-SUM(BL195:$BU195),U87-AU195))","v":0},{"$f":"IF(AV195>V87,V87-AV195,MIN(-SUM(BM195:$BU195),V87-AV195))","v":0},{"$f":"IF(AW195>W87,W87-AW195,MIN(-SUM(BN195:$BU195),W87-AW195))","v":0},{"$f":"IF(AX195>X87,X87-AX195,MIN(-SUM(BO195:$BU195),X87-AX195))","v":0},{"$f":"IF(AY195>Y87,Y87-AY195,MIN(-SUM(BP195:$BU195),Y87-AY195))","v":0},{"$f":"IF(AZ195>Z87,Z87-AZ195,MIN(-SUM(BQ195:$BU195),Z87-AZ195))","v":0},{"$f":"IF(BA195>AA87,AA87-BA195,MIN(-SUM(BR195:$BU195),AA87-BA195))","v":0},{"$f":"IF(BB195>AB87,AB87-BB195,MIN(-SUM(BS195:$BU195),AB87-BB195))","v":0},{"$f":"IF(BC195>AC87,AC87-BC195,MIN(-SUM(BT195:$BU195),AC87-BC195))","v":0},{"$f":"IF(BD195>AD87,AD87-BD195,MIN(-SUM(BU195:$BU195),AD87-BD195))","v":0},null,0,0]
["Leavers","2020-08-01",{"$f":"IF($B196>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B196))+IF(B196<DATE(2020,2,28),0,1)+IF($B196>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B196>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E196+F196+IF(C196=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B196,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C196=1,INPUTS!L$45,IF(C196=0,INPUTS!K$45,IF(C196=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D89)","v":2.9290977171155938E-3},{"$f":"IF(B196>=DATE(2023,2,1),0,IF(E196-D88+D87<0,-(E196-D88+D87),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B196,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,154169.94737624115,null,0,0,0,0,0,2.9290977152156786E-3,0,0,0,0,0,0,0,2.9290977152156786E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2.9290977152156786E-3,0,0,0,0,0,0,0,2.9290977152156786E-3,2.9290977171155938E-3,null,{"$f":"IF(AR196>R88,R88-AR196,MIN(-SUM(BI196:$BU196),R88-AR196))","v":0},{"$f":"IF(AS196>S88,S88-AS196,MIN(-SUM(BJ196:$BU196),S88-AS196))","v":0},{"$f":"IF(AT196>T88,T88-AT196,MIN(-SUM(BK196:$BU196),T88-AT196))","v":0},{"$f":"IF(AU196>U88,U88-AU196,MIN(-SUM(BL196:$BU196),U88-AU196))","v":0},{"$f":"IF(AV196>V88,V88-AV196,MIN(-SUM(BM196:$BU196),V88-AV196))","v":0},{"$f":"IF(AW196>W88,W88-AW196,MIN(-SUM(BN196:$BU196),W88-AW196))","v":0},{"$f":"IF(AX196>X88,X88-AX196,MIN(-SUM(BO196:$BU196),X88-AX196))","v":0},{"$f":"IF(AY196>Y88,Y88-AY196,MIN(-SUM(BP196:$BU196),Y88-AY196))","v":0},{"$f":"IF(AZ196>Z88,Z88-AZ196,MIN(-SUM(BQ196:$BU196),Z88-AZ196))","v":0},{"$f":"IF(BA196>AA88,AA88-BA196,MIN(-SUM(BR196:$BU196),AA88-BA196))","v":0},{"$f":"IF(BB196>AB88,AB88-BB196,MIN(-SUM(BS196:$BU196),AB88-BB196))","v":0},{"$f":"IF(BC196>AC88,AC88-BC196,MIN(-SUM(BT196:$BU196),AC88-BC196))","v":0},{"$f":"IF(BD196>AD88,AD88-BD196,MIN(-SUM(BU196:$BU196),AD88-BD196))","v":0},null,0,0]
["Leavers","2020-07-01",{"$f":"IF($B197>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B197))+IF(B197<DATE(2020,2,28),0,1)+IF($B197>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B197>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E197+F197+IF(C197=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B197,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C197=1,INPUTS!L$45,IF(C197=0,INPUTS!K$45,IF(C197=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D90)","v":2.9290977171155938E-3},{"$f":"IF(B197>=DATE(2023,2,1),0,IF(E197-D89+D88<0,-(E197-D89+D88),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B197,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,128474.97080902287,null,0,0,0,0,2.9290977148356961E-3,0,0,0,0,0,0,0,0,2.9290977148356961E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,2.9290977148356961E-3,0,0,0,0,0,0,0,0,2.9290977148356961E-3,2.9290977171155938E-3,null,{"$f":"IF(AR197>R89,R89-AR197,MIN(-SUM(BI197:$BU197),R89-AR197))","v":0},{"$f":"IF(AS197>S89,S89-AS197,MIN(-SUM(BJ197:$BU197),S89-AS197))","v":0},{"$f":"IF(AT197>T89,T89-AT197,MIN(-SUM(BK197:$BU197),T89-AT197))","v":0},{"$f":"IF(AU197>U89,U89-AU197,MIN(-SUM(BL197:$BU197),U89-AU197))","v":0},{"$f":"IF(AV197>V89,V89-AV197,MIN(-SUM(BM197:$BU197),V89-AV197))","v":0},{"$f":"IF(AW197>W89,W89-AW197,MIN(-SUM(BN197:$BU197),W89-AW197))","v":0},{"$f":"IF(AX197>X89,X89-AX197,MIN(-SUM(BO197:$BU197),X89-AX197))","v":0},{"$f":"IF(AY197>Y89,Y89-AY197,MIN(-SUM(BP197:$BU197),Y89-AY197))","v":0},{"$f":"IF(AZ197>Z89,Z89-AZ197,MIN(-SUM(BQ197:$BU197),Z89-AZ197))","v":0},{"$f":"IF(BA197>AA89,AA89-BA197,MIN(-SUM(BR197:$BU197),AA89-BA197))","v":0},{"$f":"IF(BB197>AB89,AB89-BB197,MIN(-SUM(BS197:$BU197),AB89-BB197))","v":0},{"$f":"IF(BC197>AC89,AC89-BC197,MIN(-SUM(BT197:$BU197),AC89-BC197))","v":0},{"$f":"IF(BD197>AD89,AD89-BD197,MIN(-SUM(BU197:$BU197),AD89-BD197))","v":0},null,0,0]
["Leavers","2020-06-01",{"$f":"IF($B198>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B198))+IF(B198<DATE(2020,2,28),0,1)+IF($B198>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B198>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E198+F198+IF(C198=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B198,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C198=1,INPUTS!L$45,IF(C198=0,INPUTS!K$45,IF(C198=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D91)","v":2.9290977171155938E-3},{"$f":"IF(B198>=DATE(2023,2,1),0,IF(E198-D90+D89<0,-(E198-D90+D89),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B198,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,102779.98838360915,null,0,0,0,2.929097714265722E-3,0,0,0,0,0,0,0,0,0,2.929097714265722E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,2.929097714265722E-3,0,0,0,0,0,0,0,0,0,2.929097714265722E-3,2.9290977171155938E-3,null,{"$f":"IF(AR198>R90,R90-AR198,MIN(-SUM(BI198:$BU198),R90-AR198))","v":0},{"$f":"IF(AS198>S90,S90-AS198,MIN(-SUM(BJ198:$BU198),S90-AS198))","v":0},{"$f":"IF(AT198>T90,T90-AT198,MIN(-SUM(BK198:$BU198),T90-AT198))","v":0},{"$f":"IF(AU198>U90,U90-AU198,MIN(-SUM(BL198:$BU198),U90-AU198))","v":0},{"$f":"IF(AV198>V90,V90-AV198,MIN(-SUM(BM198:$BU198),V90-AV198))","v":0},{"$f":"IF(AW198>W90,W90-AW198,MIN(-SUM(BN198:$BU198),W90-AW198))","v":0},{"$f":"IF(AX198>X90,X90-AX198,MIN(-SUM(BO198:$BU198),X90-AX198))","v":0},{"$f":"IF(AY198>Y90,Y90-AY198,MIN(-SUM(BP198:$BU198),Y90-AY198))","v":0},{"$f":"IF(AZ198>Z90,Z90-AZ198,MIN(-SUM(BQ198:$BU198),Z90-AZ198))","v":0},{"$f":"IF(BA198>AA90,AA90-BA198,MIN(-SUM(BR198:$BU198),AA90-BA198))","v":0},{"$f":"IF(BB198>AB90,AB90-BB198,MIN(-SUM(BS198:$BU198),AB90-BB198))","v":0},{"$f":"IF(BC198>AC90,AC90-BC198,MIN(-SUM(BT198:$BU198),AC90-BC198))","v":0},{"$f":"IF(BD198>AD90,AD90-BD198,MIN(-SUM(BU198:$BU198),AD90-BD198))","v":0},null,0,0]
["Leavers","2020-05-01",{"$f":"IF($B199>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B199))+IF(B199<DATE(2020,2,28),0,1)+IF($B199>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B199>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E199+F199+IF(C199=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B199,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C199=1,INPUTS!L$45,IF(C199=0,INPUTS!K$45,IF(C199=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D92)","v":2.9290977171155938E-3},{"$f":"IF(B199>=DATE(2023,2,1),0,IF(E199-D91+D90<0,-(E199-D91+D90),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B199,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,77085.000100000005,null,0,0,2.9290977133157657E-3,0,0,0,0,0,0,0,0,0,0,2.9290977133157657E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.9290977133157657E-3,0,0,0,0,0,0,0,0,0,0,2.9290977133157657E-3,2.9290977171155938E-3,null,{"$f":"IF(AR199>R91,R91-AR199,MIN(-SUM(BI199:$BU199),R91-AR199))","v":0},{"$f":"IF(AS199>S91,S91-AS199,MIN(-SUM(BJ199:$BU199),S91-AS199))","v":0},{"$f":"IF(AT199>T91,T91-AT199,MIN(-SUM(BK199:$BU199),T91-AT199))","v":0},{"$f":"IF(AU199>U91,U91-AU199,MIN(-SUM(BL199:$BU199),U91-AU199))","v":0},{"$f":"IF(AV199>V91,V91-AV199,MIN(-SUM(BM199:$BU199),V91-AV199))","v":0},{"$f":"IF(AW199>W91,W91-AW199,MIN(-SUM(BN199:$BU199),W91-AW199))","v":0},{"$f":"IF(AX199>X91,X91-AX199,MIN(-SUM(BO199:$BU199),X91-AX199))","v":0},{"$f":"IF(AY199>Y91,Y91-AY199,MIN(-SUM(BP199:$BU199),Y91-AY199))","v":0},{"$f":"IF(AZ199>Z91,Z91-AZ199,MIN(-SUM(BQ199:$BU199),Z91-AZ199))","v":0},{"$f":"IF(BA199>AA91,AA91-BA199,MIN(-SUM(BR199:$BU199),AA91-BA199))","v":0},{"$f":"IF(BB199>AB91,AB91-BB199,MIN(-SUM(BS199:$BU199),AB91-BB199))","v":0},{"$f":"IF(BC199>AC91,AC91-BC199,MIN(-SUM(BT199:$BU199),AC91-BC199))","v":0},{"$f":"IF(BD199>AD91,AD91-BD199,MIN(-SUM(BU199:$BU199),AD91-BD199))","v":0},null,0,0]
["Leavers","2020-04-01",{"$f":"IF($B200>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B200))+IF(B200<DATE(2020,2,28),0,1)+IF($B200>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B200>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E200+F200+IF(C200=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B200,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C200=1,INPUTS!L$45,IF(C200=0,INPUTS!K$45,IF(C200=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D93)","v":2.9290977171155938E-3},{"$f":"IF(B200>=DATE(2023,2,1),0,IF(E200-D92+D91<0,-(E200-D92+D91),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B200,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171155938E-3,null,{"$f":"IF(AR200>R92,R92-AR200,MIN(-SUM(BI200:$BU200),R92-AR200))","v":0},{"$f":"IF(AS200>S92,S92-AS200,MIN(-SUM(BJ200:$BU200),S92-AS200))","v":0},{"$f":"IF(AT200>T92,T92-AT200,MIN(-SUM(BK200:$BU200),T92-AT200))","v":0},{"$f":"IF(AU200>U92,U92-AU200,MIN(-SUM(BL200:$BU200),U92-AU200))","v":0},{"$f":"IF(AV200>V92,V92-AV200,MIN(-SUM(BM200:$BU200),V92-AV200))","v":0},{"$f":"IF(AW200>W92,W92-AW200,MIN(-SUM(BN200:$BU200),W92-AW200))","v":0},{"$f":"IF(AX200>X92,X92-AX200,MIN(-SUM(BO200:$BU200),X92-AX200))","v":0},{"$f":"IF(AY200>Y92,Y92-AY200,MIN(-SUM(BP200:$BU200),Y92-AY200))","v":0},{"$f":"IF(AZ200>Z92,Z92-AZ200,MIN(-SUM(BQ200:$BU200),Z92-AZ200))","v":0},{"$f":"IF(BA200>AA92,AA92-BA200,MIN(-SUM(BR200:$BU200),AA92-BA200))","v":0},{"$f":"IF(BB200>AB92,AB92-BB200,MIN(-SUM(BS200:$BU200),AB92-BB200))","v":0},{"$f":"IF(BC200>AC92,AC92-BC200,MIN(-SUM(BT200:$BU200),AC92-BC200))","v":0},{"$f":"IF(BD200>AD92,AD92-BD200,MIN(-SUM(BU200:$BU200),AD92-BD200))","v":0},null,0,0]
["Leavers","2020-03-01",{"$f":"IF($B201>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B201))+IF(B201<DATE(2020,2,28),0,1)+IF($B201>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B201>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E201+F201+IF(C201=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B201,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C201=1,INPUTS!L$45,IF(C201=0,INPUTS!K$45,IF(C201=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D94)","v":2.9290977171155938E-3},{"$f":"IF(B201>=DATE(2023,2,1),0,IF(E201-D93+D92<0,-(E201-D93+D92),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B201,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171155938E-3,null,{"$f":"IF(AR201>R93,R93-AR201,MIN(-SUM(BI201:$BU201),R93-AR201))","v":0},{"$f":"IF(AS201>S93,S93-AS201,MIN(-SUM(BJ201:$BU201),S93-AS201))","v":0},{"$f":"IF(AT201>T93,T93-AT201,MIN(-SUM(BK201:$BU201),T93-AT201))","v":0},{"$f":"IF(AU201>U93,U93-AU201,MIN(-SUM(BL201:$BU201),U93-AU201))","v":0},{"$f":"IF(AV201>V93,V93-AV201,MIN(-SUM(BM201:$BU201),V93-AV201))","v":0},{"$f":"IF(AW201>W93,W93-AW201,MIN(-SUM(BN201:$BU201),W93-AW201))","v":0},{"$f":"IF(AX201>X93,X93-AX201,MIN(-SUM(BO201:$BU201),X93-AX201))","v":0},{"$f":"IF(AY201>Y93,Y93-AY201,MIN(-SUM(BP201:$BU201),Y93-AY201))","v":0},{"$f":"IF(AZ201>Z93,Z93-AZ201,MIN(-SUM(BQ201:$BU201),Z93-AZ201))","v":0},{"$f":"IF(BA201>AA93,AA93-BA201,MIN(-SUM(BR201:$BU201),AA93-BA201))","v":0},{"$f":"IF(BB201>AB93,AB93-BB201,MIN(-SUM(BS201:$BU201),AB93-BB201))","v":0},{"$f":"IF(BC201>AC93,AC93-BC201,MIN(-SUM(BT201:$BU201),AC93-BC201))","v":0},{"$f":"IF(BD201>AD93,AD93-BD201,MIN(-SUM(BU201:$BU201),AD93-BD201))","v":0},null,0,0]
["Leavers","2020-02-01",{"$f":"IF($B202>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B202))+IF(B202<DATE(2020,2,28),0,1)+IF($B202>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B202>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E202+F202+IF(C202=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B202,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C202=1,INPUTS!L$45,IF(C202=0,INPUTS!K$45,IF(C202=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D95)","v":0},{"$f":"IF(B202>=DATE(2023,2,1),0,IF(E202-D94+D93<0,-(E202-D94+D93),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B202,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,{"$f":"AU202+BK202","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR202>R94,R94-AR202,MIN(-SUM(BI202:$BU202),R94-AR202))","v":0},{"$f":"IF(AS202>S94,S94-AS202,MIN(-SUM(BJ202:$BU202),S94-AS202))","v":0},{"$f":"IF(AT202>T94,T94-AT202,MIN(-SUM(BK202:$BU202),T94-AT202))","v":0},{"$f":"IF(AU202>U94,U94-AU202,MIN(-SUM(BL202:$BU202),U94-AU202))","v":0},{"$f":"IF(AV202>V94,V94-AV202,MIN(-SUM(BM202:$BU202),V94-AV202))","v":0},{"$f":"IF(AW202>W94,W94-AW202,MIN(-SUM(BN202:$BU202),W94-AW202))","v":0},{"$f":"IF(AX202>X94,X94-AX202,MIN(-SUM(BO202:$BU202),X94-AX202))","v":0},{"$f":"IF(AY202>Y94,Y94-AY202,MIN(-SUM(BP202:$BU202),Y94-AY202))","v":0},{"$f":"IF(AZ202>Z94,Z94-AZ202,MIN(-SUM(BQ202:$BU202),Z94-AZ202))","v":0},{"$f":"IF(BA202>AA94,AA94-BA202,MIN(-SUM(BR202:$BU202),AA94-BA202))","v":0},{"$f":"IF(BB202>AB94,AB94-BB202,MIN(-SUM(BS202:$BU202),AB94-BB202))","v":0},{"$f":"IF(BC202>AC94,AC94-BC202,MIN(-SUM(BT202:$BU202),AC94-BC202))","v":0},{"$f":"IF(BD202>AD94,AD94-BD202,MIN(-SUM(BU202:$BU202),AD94-BD202))","v":0},null,0,0]
["Leavers","2020-01-01",{"$f":"IF($B203>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B203))+IF(B203<DATE(2020,2,28),0,1)+IF($B203>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B203>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E203+F203+IF(C203=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B203,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C203=1,INPUTS!L$45,IF(C203=0,INPUTS!K$45,IF(C203=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D96)","v":0},{"$f":"IF(B203>=DATE(2023,2,1),0,IF(E203-D95+D94<0,-(E203-D95+D94),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B203,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,{"$f":"AR203+BH203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR203>R95,R95-AR203,MIN(-SUM(BI203:$BU203),R95-AR203))","v":0},{"$f":"IF(AS203>S95,S95-AS203,MIN(-SUM(BJ203:$BU203),S95-AS203))","v":0},{"$f":"IF(AT203>T95,T95-AT203,MIN(-SUM(BK203:$BU203),T95-AT203))","v":0},{"$f":"IF(AU203>U95,U95-AU203,MIN(-SUM(BL203:$BU203),U95-AU203))","v":0},{"$f":"IF(AV203>V95,V95-AV203,MIN(-SUM(BM203:$BU203),V95-AV203))","v":0},{"$f":"IF(AW203>W95,W95-AW203,MIN(-SUM(BN203:$BU203),W95-AW203))","v":0},{"$f":"IF(AX203>X95,X95-AX203,MIN(-SUM(BO203:$BU203),X95-AX203))","v":0},{"$f":"IF(AY203>Y95,Y95-AY203,MIN(-SUM(BP203:$BU203),Y95-AY203))","v":0},{"$f":"IF(AZ203>Z95,Z95-AZ203,MIN(-SUM(BQ203:$BU203),Z95-AZ203))","v":0},{"$f":"IF(BA203>AA95,AA95-BA203,MIN(-SUM(BR203:$BU203),AA95-BA203))","v":0},{"$f":"IF(BB203>AB95,AB95-BB203,MIN(-SUM(BS203:$BU203),AB95-BB203))","v":0},{"$f":"IF(BC203>AC95,AC95-BC203,MIN(-SUM(BT203:$BU203),AC95-BC203))","v":0},{"$f":"IF(BD203>AD95,AD95-BD203,MIN(-SUM(BU203:$BU203),AD95-BD203))","v":0},null,0,0]
["Leavers","2019-12-01",{"$f":"IF($B204>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B204))+IF(B204<DATE(2020,2,28),0,1)+IF($B204>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B204>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E204+F204+IF(C204=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B204,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C204=1,INPUTS!L$45,IF(C204=0,INPUTS!K$45,IF(C204=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D97)","v":0},{"$f":"IF(B204>=DATE(2023,2,1),0,IF(E204-D96+D95<0,-(E204-D96+D95),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B204,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR204>R96,R96-AR204,MIN(-SUM(BI204:$BU204),R96-AR204))","v":0},{"$f":"IF(AS204>S96,S96-AS204,MIN(-SUM(BJ204:$BU204),S96-AS204))","v":0},{"$f":"IF(AT204>T96,T96-AT204,MIN(-SUM(BK204:$BU204),T96-AT204))","v":0},{"$f":"IF(AU204>U96,U96-AU204,MIN(-SUM(BL204:$BU204),U96-AU204))","v":0},{"$f":"IF(AV204>V96,V96-AV204,MIN(-SUM(BM204:$BU204),V96-AV204))","v":0},{"$f":"IF(AW204>W96,W96-AW204,MIN(-SUM(BN204:$BU204),W96-AW204))","v":0},{"$f":"IF(AX204>X96,X96-AX204,MIN(-SUM(BO204:$BU204),X96-AX204))","v":0},{"$f":"IF(AY204>Y96,Y96-AY204,MIN(-SUM(BP204:$BU204),Y96-AY204))","v":0},{"$f":"IF(AZ204>Z96,Z96-AZ204,MIN(-SUM(BQ204:$BU204),Z96-AZ204))","v":0},{"$f":"IF(BA204>AA96,AA96-BA204,MIN(-SUM(BR204:$BU204),AA96-BA204))","v":0},{"$f":"IF(BB204>AB96,AB96-BB204,MIN(-SUM(BS204:$BU204),AB96-BB204))","v":0},{"$f":"IF(BC204>AC96,AC96-BC204,MIN(-SUM(BT204:$BU204),AC96-BC204))","v":0},{"$f":"IF(BD204>AD96,AD96-BD204,MIN(-SUM(BU204:$BU204),AD96-BD204))","v":0},null,0,0]
["Leavers","2019-11-01",{"$f":"IF($B205>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B205))+IF(B205<DATE(2020,2,28),0,1)+IF($B205>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B205>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E205+F205+IF(C205=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B205,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C205=1,INPUTS!L$45,IF(C205=0,INPUTS!K$45,IF(C205=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D98)","v":0},{"$f":"IF(B205>=DATE(2023,2,1),0,IF(E205-D97+D96<0,-(E205-D97+D96),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B205,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR205>R97,R97-AR205,MIN(-SUM(BI205:$BU205),R97-AR205))","v":0},{"$f":"IF(AS205>S97,S97-AS205,MIN(-SUM(BJ205:$BU205),S97-AS205))","v":0},{"$f":"IF(AT205>T97,T97-AT205,MIN(-SUM(BK205:$BU205),T97-AT205))","v":0},{"$f":"IF(AU205>U97,U97-AU205,MIN(-SUM(BL205:$BU205),U97-AU205))","v":0},{"$f":"IF(AV205>V97,V97-AV205,MIN(-SUM(BM205:$BU205),V97-AV205))","v":0},{"$f":"IF(AW205>W97,W97-AW205,MIN(-SUM(BN205:$BU205),W97-AW205))","v":0},{"$f":"IF(AX205>X97,X97-AX205,MIN(-SUM(BO205:$BU205),X97-AX205))","v":0},{"$f":"IF(AY205>Y97,Y97-AY205,MIN(-SUM(BP205:$BU205),Y97-AY205))","v":0},{"$f":"IF(AZ205>Z97,Z97-AZ205,MIN(-SUM(BQ205:$BU205),Z97-AZ205))","v":0},{"$f":"IF(BA205>AA97,AA97-BA205,MIN(-SUM(BR205:$BU205),AA97-BA205))","v":0},{"$f":"IF(BB205>AB97,AB97-BB205,MIN(-SUM(BS205:$BU205),AB97-BB205))","v":0},{"$f":"IF(BC205>AC97,AC97-BC205,MIN(-SUM(BT205:$BU205),AC97-BC205))","v":0},{"$f":"IF(BD205>AD97,AD97-BD205,MIN(-SUM(BU205:$BU205),AD97-BD205))","v":0},null,0,0]
["Leavers","2019-10-01",{"$f":"IF($B206>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B206))+IF(B206<DATE(2020,2,28),0,1)+IF($B206>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B206>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E206+F206+IF(C206=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B206,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C206=1,INPUTS!L$45,IF(C206=0,INPUTS!K$45,IF(C206=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D99)","v":0},{"$f":"IF(B206>=DATE(2023,2,1),0,IF(E206-D98+D97<0,-(E206-D98+D97),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B206,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR206>R98,R98-AR206,MIN(-SUM(BI206:$BU206),R98-AR206))","v":0},{"$f":"IF(AS206>S98,S98-AS206,MIN(-SUM(BJ206:$BU206),S98-AS206))","v":0},{"$f":"IF(AT206>T98,T98-AT206,MIN(-SUM(BK206:$BU206),T98-AT206))","v":0},{"$f":"IF(AU206>U98,U98-AU206,MIN(-SUM(BL206:$BU206),U98-AU206))","v":0},{"$f":"IF(AV206>V98,V98-AV206,MIN(-SUM(BM206:$BU206),V98-AV206))","v":0},{"$f":"IF(AW206>W98,W98-AW206,MIN(-SUM(BN206:$BU206),W98-AW206))","v":0},{"$f":"IF(AX206>X98,X98-AX206,MIN(-SUM(BO206:$BU206),X98-AX206))","v":0},{"$f":"IF(AY206>Y98,Y98-AY206,MIN(-SUM(BP206:$BU206),Y98-AY206))","v":0},{"$f":"IF(AZ206>Z98,Z98-AZ206,MIN(-SUM(BQ206:$BU206),Z98-AZ206))","v":0},{"$f":"IF(BA206>AA98,AA98-BA206,MIN(-SUM(BR206:$BU206),AA98-BA206))","v":0},{"$f":"IF(BB206>AB98,AB98-BB206,MIN(-SUM(BS206:$BU206),AB98-BB206))","v":0},{"$f":"IF(BC206>AC98,AC98-BC206,MIN(-SUM(BT206:$BU206),AC98-BC206))","v":0},{"$f":"IF(BD206>AD98,AD98-BD206,MIN(-SUM(BU206:$BU206),AD98-BD206))","v":0},null,0,0]
["Leavers","2019-09-01",{"$f":"IF($B207>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B207))+IF(B207<DATE(2020,2,28),0,1)+IF($B207>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B207>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E207+F207+IF(C207=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B207,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C207=1,INPUTS!L$45,IF(C207=0,INPUTS!K$45,IF(C207=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D100)","v":0},{"$f":"IF(B207>=DATE(2023,2,1),0,IF(E207-D99+D98<0,-(E207-D99+D98),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B207,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR207>R99,R99-AR207,MIN(-SUM(BI207:$BU207),R99-AR207))","v":0},{"$f":"IF(AS207>S99,S99-AS207,MIN(-SUM(BJ207:$BU207),S99-AS207))","v":0},{"$f":"IF(AT207>T99,T99-AT207,MIN(-SUM(BK207:$BU207),T99-AT207))","v":0},{"$f":"IF(AU207>U99,U99-AU207,MIN(-SUM(BL207:$BU207),U99-AU207))","v":0},{"$f":"IF(AV207>V99,V99-AV207,MIN(-SUM(BM207:$BU207),V99-AV207))","v":0},{"$f":"IF(AW207>W99,W99-AW207,MIN(-SUM(BN207:$BU207),W99-AW207))","v":0},{"$f":"IF(AX207>X99,X99-AX207,MIN(-SUM(BO207:$BU207),X99-AX207))","v":0},{"$f":"IF(AY207>Y99,Y99-AY207,MIN(-SUM(BP207:$BU207),Y99-AY207))","v":0},{"$f":"IF(AZ207>Z99,Z99-AZ207,MIN(-SUM(BQ207:$BU207),Z99-AZ207))","v":0},{"$f":"IF(BA207>AA99,AA99-BA207,MIN(-SUM(BR207:$BU207),AA99-BA207))","v":0},{"$f":"IF(BB207>AB99,AB99-BB207,MIN(-SUM(BS207:$BU207),AB99-BB207))","v":0},{"$f":"IF(BC207>AC99,AC99-BC207,MIN(-SUM(BT207:$BU207),AC99-BC207))","v":0},{"$f":"IF(BD207>AD99,AD99-BD207,MIN(-SUM(BU207:$BU207),AD99-BD207))","v":0},null,0,0]
["Leavers","2019-08-01",{"$f":"IF($B208>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B208))+IF(B208<DATE(2020,2,28),0,1)+IF($B208>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B208>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E208+F208+IF(C208=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B208,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C208=1,INPUTS!L$45,IF(C208=0,INPUTS!K$45,IF(C208=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D101)","v":0},{"$f":"IF(B208>=DATE(2023,2,1),0,IF(E208-D100+D99<0,-(E208-D100+D99),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B208,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR208>R100,R100-AR208,MIN(-SUM(BI208:$BU208),R100-AR208))","v":0},{"$f":"IF(AS208>S100,S100-AS208,MIN(-SUM(BJ208:$BU208),S100-AS208))","v":0},{"$f":"IF(AT208>T100,T100-AT208,MIN(-SUM(BK208:$BU208),T100-AT208))","v":0},{"$f":"IF(AU208>U100,U100-AU208,MIN(-SUM(BL208:$BU208),U100-AU208))","v":0},{"$f":"IF(AV208>V100,V100-AV208,MIN(-SUM(BM208:$BU208),V100-AV208))","v":0},{"$f":"IF(AW208>W100,W100-AW208,MIN(-SUM(BN208:$BU208),W100-AW208))","v":0},{"$f":"IF(AX208>X100,X100-AX208,MIN(-SUM(BO208:$BU208),X100-AX208))","v":0},{"$f":"IF(AY208>Y100,Y100-AY208,MIN(-SUM(BP208:$BU208),Y100-AY208))","v":0},{"$f":"IF(AZ208>Z100,Z100-AZ208,MIN(-SUM(BQ208:$BU208),Z100-AZ208))","v":0},{"$f":"IF(BA208>AA100,AA100-BA208,MIN(-SUM(BR208:$BU208),AA100-BA208))","v":0},{"$f":"IF(BB208>AB100,AB100-BB208,MIN(-SUM(BS208:$BU208),AB100-BB208))","v":0},{"$f":"IF(BC208>AC100,AC100-BC208,MIN(-SUM(BT208:$BU208),AC100-BC208))","v":0},{"$f":"IF(BD208>AD100,AD100-BD208,MIN(-SUM(BU208:$BU208),AD100-BD208))","v":0},null,0,0]
["Leavers","2019-07-01",{"$f":"IF($B209>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B209))+IF(B209<DATE(2020,2,28),0,1)+IF($B209>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B209>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E209+F209+IF(C209=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B209,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C209=1,INPUTS!L$45,IF(C209=0,INPUTS!K$45,IF(C209=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D102)","v":0},{"$f":"IF(B209>=DATE(2023,2,1),0,IF(E209-D101+D100<0,-(E209-D101+D100),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B209,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR209>R101,R101-AR209,MIN(-SUM(BI209:$BU209),R101-AR209))","v":0},{"$f":"IF(AS209>S101,S101-AS209,MIN(-SUM(BJ209:$BU209),S101-AS209))","v":0},{"$f":"IF(AT209>T101,T101-AT209,MIN(-SUM(BK209:$BU209),T101-AT209))","v":0},{"$f":"IF(AU209>U101,U101-AU209,MIN(-SUM(BL209:$BU209),U101-AU209))","v":0},{"$f":"IF(AV209>V101,V101-AV209,MIN(-SUM(BM209:$BU209),V101-AV209))","v":0},{"$f":"IF(AW209>W101,W101-AW209,MIN(-SUM(BN209:$BU209),W101-AW209))","v":0},{"$f":"IF(AX209>X101,X101-AX209,MIN(-SUM(BO209:$BU209),X101-AX209))","v":0},{"$f":"IF(AY209>Y101,Y101-AY209,MIN(-SUM(BP209:$BU209),Y101-AY209))","v":0},{"$f":"IF(AZ209>Z101,Z101-AZ209,MIN(-SUM(BQ209:$BU209),Z101-AZ209))","v":0},{"$f":"IF(BA209>AA101,AA101-BA209,MIN(-SUM(BR209:$BU209),AA101-BA209))","v":0},{"$f":"IF(BB209>AB101,AB101-BB209,MIN(-SUM(BS209:$BU209),AB101-BB209))","v":0},{"$f":"IF(BC209>AC101,AC101-BC209,MIN(-SUM(BT209:$BU209),AC101-BC209))","v":0},{"$f":"IF(BD209>AD101,AD101-BD209,MIN(-SUM(BU209:$BU209),AD101-BD209))","v":0},null,0,0]
["Leavers","2019-06-01",{"$f":"IF($B210>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B210))+IF(B210<DATE(2020,2,28),0,1)+IF($B210>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B210>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E210+F210+IF(C210=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B210,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C210=1,INPUTS!L$45,IF(C210=0,INPUTS!K$45,IF(C210=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D103)","v":0},{"$f":"IF(B210>=DATE(2023,2,1),0,IF(E210-D102+D101<0,-(E210-D102+D101),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B210,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N102,0,$D210*R102*R$4/$P210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR210>R102,R102-AR210,MIN(-SUM(BI210:$BU210),R102-AR210))","v":0},{"$f":"IF(AS210>S102,S102-AS210,MIN(-SUM(BJ210:$BU210),S102-AS210))","v":0},{"$f":"IF(AT210>T102,T102-AT210,MIN(-SUM(BK210:$BU210),T102-AT210))","v":0},{"$f":"IF(AU210>U102,U102-AU210,MIN(-SUM(BL210:$BU210),U102-AU210))","v":0},{"$f":"IF(AV210>V102,V102-AV210,MIN(-SUM(BM210:$BU210),V102-AV210))","v":0},{"$f":"IF(AW210>W102,W102-AW210,MIN(-SUM(BN210:$BU210),W102-AW210))","v":0},{"$f":"IF(AX210>X102,X102-AX210,MIN(-SUM(BO210:$BU210),X102-AX210))","v":0},{"$f":"IF(AY210>Y102,Y102-AY210,MIN(-SUM(BP210:$BU210),Y102-AY210))","v":0},{"$f":"IF(AZ210>Z102,Z102-AZ210,MIN(-SUM(BQ210:$BU210),Z102-AZ210))","v":0},{"$f":"IF(BA210>AA102,AA102-BA210,MIN(-SUM(BR210:$BU210),AA102-BA210))","v":0},{"$f":"IF(BB210>AB102,AB102-BB210,MIN(-SUM(BS210:$BU210),AB102-BB210))","v":0},{"$f":"IF(BC210>AC102,AC102-BC210,MIN(-SUM(BT210:$BU210),AC102-BC210))","v":0},{"$f":"IF(BD210>AD102,AD102-BD210,MIN(-SUM(BU210:$BU210),AD102-BD210))","v":0},null,0,0]
["Leavers","2019-05-01",{"$f":"IF($B211>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B211))+IF(B211<DATE(2020,2,28),0,1)+IF($B211>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B211>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E211+F211+IF(C211=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B211,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C211=1,INPUTS!L$45,IF(C211=0,INPUTS!K$45,IF(C211=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D104)","v":0},{"$f":"IF(B211>=DATE(2023,2,1),0,IF(E211-D103+D102<0,-(E211-D103+D102),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B211,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR211>R103,R103-AR211,MIN(-SUM(BI211:$BU211),R103-AR211))","v":0},{"$f":"IF(AS211>S103,S103-AS211,MIN(-SUM(BJ211:$BU211),S103-AS211))","v":0},{"$f":"IF(AT211>T103,T103-AT211,MIN(-SUM(BK211:$BU211),T103-AT211))","v":0},{"$f":"IF(AU211>U103,U103-AU211,MIN(-SUM(BL211:$BU211),U103-AU211))","v":0},{"$f":"IF(AV211>V103,V103-AV211,MIN(-SUM(BM211:$BU211),V103-AV211))","v":0},{"$f":"IF(AW211>W103,W103-AW211,MIN(-SUM(BN211:$BU211),W103-AW211))","v":0},{"$f":"IF(AX211>X103,X103-AX211,MIN(-SUM(BO211:$BU211),X103-AX211))","v":0},{"$f":"IF(AY211>Y103,Y103-AY211,MIN(-SUM(BP211:$BU211),Y103-AY211))","v":0},{"$f":"IF(AZ211>Z103,Z103-AZ211,MIN(-SUM(BQ211:$BU211),Z103-AZ211))","v":0},{"$f":"IF(BA211>AA103,AA103-BA211,MIN(-SUM(BR211:$BU211),AA103-BA211))","v":0},{"$f":"IF(BB211>AB103,AB103-BB211,MIN(-SUM(BS211:$BU211),AB103-BB211))","v":0},{"$f":"IF(BC211>AC103,AC103-BC211,MIN(-SUM(BT211:$BU211),AC103-BC211))","v":0},{"$f":"IF(BD211>AD103,AD103-BD211,MIN(-SUM(BU211:$BU211),AD103-BD211))","v":0},null,0,0]
["Leavers","2019-04-01",{"$f":"IF($B212>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B212))+IF(B212<DATE(2020,2,28),0,1)+IF($B212>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B212>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E212+F212+IF(C212=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B212,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C212=1,INPUTS!L$45,IF(C212=0,INPUTS!K$45,IF(C212=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D105)","v":0},{"$f":"IF(B212>=DATE(2023,2,1),0,IF(E212-D104+D103<0,-(E212-D104+D103),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B212,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR212>R104,R104-AR212,MIN(-SUM(BI212:$BU212),R104-AR212))","v":0},{"$f":"IF(AS212>S104,S104-AS212,MIN(-SUM(BJ212:$BU212),S104-AS212))","v":0},{"$f":"IF(AT212>T104,T104-AT212,MIN(-SUM(BK212:$BU212),T104-AT212))","v":0},{"$f":"IF(AU212>U104,U104-AU212,MIN(-SUM(BL212:$BU212),U104-AU212))","v":0},{"$f":"IF(AV212>V104,V104-AV212,MIN(-SUM(BM212:$BU212),V104-AV212))","v":0},{"$f":"IF(AW212>W104,W104-AW212,MIN(-SUM(BN212:$BU212),W104-AW212))","v":0},{"$f":"IF(AX212>X104,X104-AX212,MIN(-SUM(BO212:$BU212),X104-AX212))","v":0},{"$f":"IF(AY212>Y104,Y104-AY212,MIN(-SUM(BP212:$BU212),Y104-AY212))","v":0},{"$f":"IF(AZ212>Z104,Z104-AZ212,MIN(-SUM(BQ212:$BU212),Z104-AZ212))","v":0},{"$f":"IF(BA212>AA104,AA104-BA212,MIN(-SUM(BR212:$BU212),AA104-BA212))","v":0},{"$f":"IF(BB212>AB104,AB104-BB212,MIN(-SUM(BS212:$BU212),AB104-BB212))","v":0},{"$f":"IF(BC212>AC104,AC104-BC212,MIN(-SUM(BT212:$BU212),AC104-BC212))","v":0},{"$f":"IF(BD212>AD104,AD104-BD212,MIN(-SUM(BU212:$BU212),AD104-BD212))","v":0},null,0,0]
["Leavers","2019-03-01",{"$f":"IF($B213>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B213))+IF(B213<DATE(2020,2,28),0,1)+IF($B213>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B213>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E213+F213+IF(C213=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B213,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C213=1,INPUTS!L$45,IF(C213=0,INPUTS!K$45,IF(C213=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D106)","v":0},{"$f":"IF(B213>=DATE(2023,2,1),0,IF(E213-D105+D104<0,-(E213-D105+D104),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B213,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR213>R105,R105-AR213,MIN(-SUM(BI213:$BU213),R105-AR213))","v":0},{"$f":"IF(AS213>S105,S105-AS213,MIN(-SUM(BJ213:$BU213),S105-AS213))","v":0},{"$f":"IF(AT213>T105,T105-AT213,MIN(-SUM(BK213:$BU213),T105-AT213))","v":0},{"$f":"IF(AU213>U105,U105-AU213,MIN(-SUM(BL213:$BU213),U105-AU213))","v":0},{"$f":"IF(AV213>V105,V105-AV213,MIN(-SUM(BM213:$BU213),V105-AV213))","v":0},{"$f":"IF(AW213>W105,W105-AW213,MIN(-SUM(BN213:$BU213),W105-AW213))","v":0},{"$f":"IF(AX213>X105,X105-AX213,MIN(-SUM(BO213:$BU213),X105-AX213))","v":0},{"$f":"IF(AY213>Y105,Y105-AY213,MIN(-SUM(BP213:$BU213),Y105-AY213))","v":0},{"$f":"IF(AZ213>Z105,Z105-AZ213,MIN(-SUM(BQ213:$BU213),Z105-AZ213))","v":0},{"$f":"IF(BA213>AA105,AA105-BA213,MIN(-SUM(BR213:$BU213),AA105-BA213))","v":0},{"$f":"IF(BB213>AB105,AB105-BB213,MIN(-SUM(BS213:$BU213),AB105-BB213))","v":0},{"$f":"IF(BC213>AC105,AC105-BC213,MIN(-SUM(BT213:$BU213),AC105-BC213))","v":0},{"$f":"IF(BD213>AD105,AD105-BD213,MIN(-SUM(BU213:$BU213),AD105-BD213))","v":0},null,0,0]
["Leavers","2019-02-01",{"$f":"IF($B214>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B214))+IF(B214<DATE(2020,2,28),0,1)+IF($B214>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B214>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E214+F214+IF(C214=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B214,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C214=1,INPUTS!L$45,IF(C214=0,INPUTS!K$45,IF(C214=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D107)","v":0},{"$f":"IF(B214>=DATE(2023,2,1),0,IF(E214-D106+D105<0,-(E214-D106+D105),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B214,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR214>R106,R106-AR214,MIN(-SUM(BI214:$BU214),R106-AR214))","v":0},{"$f":"IF(AS214>S106,S106-AS214,MIN(-SUM(BJ214:$BU214),S106-AS214))","v":0},{"$f":"IF(AT214>T106,T106-AT214,MIN(-SUM(BK214:$BU214),T106-AT214))","v":0},{"$f":"IF(AU214>U106,U106-AU214,MIN(-SUM(BL214:$BU214),U106-AU214))","v":0},{"$f":"IF(AV214>V106,V106-AV214,MIN(-SUM(BM214:$BU214),V106-AV214))","v":0},{"$f":"IF(AW214>W106,W106-AW214,MIN(-SUM(BN214:$BU214),W106-AW214))","v":0},{"$f":"IF(AX214>X106,X106-AX214,MIN(-SUM(BO214:$BU214),X106-AX214))","v":0},{"$f":"IF(AY214>Y106,Y106-AY214,MIN(-SUM(BP214:$BU214),Y106-AY214))","v":0},{"$f":"IF(AZ214>Z106,Z106-AZ214,MIN(-SUM(BQ214:$BU214),Z106-AZ214))","v":0},{"$f":"IF(BA214>AA106,AA106-BA214,MIN(-SUM(BR214:$BU214),AA106-BA214))","v":0},{"$f":"IF(BB214>AB106,AB106-BB214,MIN(-SUM(BS214:$BU214),AB106-BB214))","v":0},{"$f":"IF(BC214>AC106,AC106-BC214,MIN(-SUM(BT214:$BU214),AC106-BC214))","v":0},{"$f":"IF(BD214>AD106,AD106-BD214,MIN(-SUM(BU214:$BU214),AD106-BD214))","v":0},null,0,0]
["Leavers","2019-01-01",{"$f":"IF($B215>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B215))+IF(B215<DATE(2020,2,28),0,1)+IF($B215>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B215>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E215+F215+IF(C215=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B215,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C215=1,INPUTS!L$45,IF(C215=0,INPUTS!K$45,IF(C215=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D108)","v":0},{"$f":"IF(B215>=DATE(2023,2,1),0,IF(E215-D107+D106<0,-(E215-D107+D106),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B215,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R107,0,$N107-1,1,$AD$5-$N107+1),OFFSET($R$4,0,$N107-1,1,$AD$5-$N107+1))+0.0001","v":1E-4},null,{"$f":"AR215+BH215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N107,0,$D215*R107*R$4/$P215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR215>R107,R107-AR215,MIN(-SUM(BI215:$BU215),R107-AR215))","v":0},{"$f":"IF(AS215>S107,S107-AS215,MIN(-SUM(BJ215:$BU215),S107-AS215))","v":0},{"$f":"IF(AT215>T107,T107-AT215,MIN(-SUM(BK215:$BU215),T107-AT215))","v":0},{"$f":"IF(AU215>U107,U107-AU215,MIN(-SUM(BL215:$BU215),U107-AU215))","v":0},{"$f":"IF(AV215>V107,V107-AV215,MIN(-SUM(BM215:$BU215),V107-AV215))","v":0},{"$f":"IF(AW215>W107,W107-AW215,MIN(-SUM(BN215:$BU215),W107-AW215))","v":0},{"$f":"IF(AX215>X107,X107-AX215,MIN(-SUM(BO215:$BU215),X107-AX215))","v":0},{"$f":"IF(AY215>Y107,Y107-AY215,MIN(-SUM(BP215:$BU215),Y107-AY215))","v":0},{"$f":"IF(AZ215>Z107,Z107-AZ215,MIN(-SUM(BQ215:$BU215),Z107-AZ215))","v":0},{"$f":"IF(BA215>AA107,AA107-BA215,MIN(-SUM(BR215:$BU215),AA107-BA215))","v":0},{"$f":"IF(BB215>AB107,AB107-BB215,MIN(-SUM(BS215:$BU215),AB107-BB215))","v":0},{"$f":"IF(BC215>AC107,AC107-BC215,MIN(-SUM(BT215:$BU215),AC107-BC215))","v":0},{"$f":"IF(BD215>AD107,AD107-BD215,MIN(-SUM(BU215:$BU215),AD107-BD215))","v":0},null,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Churn Back (UNW)",{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(S$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(T$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(U$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(V$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(W$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(X$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(Y$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(Z$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(AA$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Churn Back (Post)",{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(S$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(T$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(U$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(V$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(W$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(X$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(Y$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(Z$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(AA$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUTS!$H$21","v":"CHIP"},{"$f":"INPUTS!$H$22","v":"Children"},{"$f":"INPUTS!$H$23","v":"Expansion"},{"$f":"INPUTS!$H$24","v":"Adult"},{"$f":"INPUTS!$H$25","v":"Aged"},{"$f":"INPUTS!$H$26","v":"Disabled"},{"$f":"INPUTS!$H$27","v":"COVID New"},{"$f":"INPUTS!$H$28","v":"Unknown"},{"$f":"INPUTS!$H$29","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Joiners","Population 1","Population 2","Population 3","Population 4","Population 5","Population 6","Population 7","Population 8","Population 9",null,"RowLookup"]
["Joiners",{"$f":"B114","v":"2027-06-01"},{"$f":"C114","v":5},{"$f":"MAX(0,E222)+F222","v":0},null,{"$f":"IF(C223>=2,E115*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C223-1,1)+INDEX(INPUTS!$K$8:$K$11,$C223-1,1))^(1/12)-1)*D7,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B222,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D222","v":0},null,null,null,null,null,null,null,{"$f":"$J222+SUM(S222:AA222)","v":0},{"$f":"IF($C222<2,0,IF($C222=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},null,{"$f":"ROW(Q115)","v":115}]
["Joiners",{"$f":"B115","v":"2027-05-01"},5,{"$f":"MAX(0,E223)+F223","v":0},null,{"$f":"IF(C224>=2,E116*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C224-1,1)+INDEX(INPUTS!$K$8:$K$11,$C224-1,1))^(1/12)-1)*D8,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B223,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"$J223+SUM(S223:AA223)","v":0},{"$f":"IF($C223<2,0,IF($C223=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},null,116]
["Joiners","2027-04-01",5,0,null,{"$f":"IF(C225>=2,E117*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C225-1,1)+INDEX(INPUTS!$K$8:$K$11,$C225-1,1))^(1/12)-1)*D9,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B224,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"$J224+SUM(S224:AA224)","v":0},{"$f":"IF($C224<2,0,IF($C224=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},null,117]
["Joiners","2027-03-01",5,0,null,{"$f":"IF(C226>=2,E118*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C226-1,1)+INDEX(INPUTS!$K$8:$K$11,$C226-1,1))^(1/12)-1)*D10,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B225,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C225<2,0,IF($C225=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},null,118]
["Joiners","2027-02-01",5,0,null,{"$f":"IF(C227>=2,E119*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C227-1,1)+INDEX(INPUTS!$K$8:$K$11,$C227-1,1))^(1/12)-1)*D11,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B226,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C226<2,0,IF($C226=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},null,119]
["Joiners","2027-01-01",5,0,null,{"$f":"IF(C228>=2,E120*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C228-1,1)+INDEX(INPUTS!$K$8:$K$11,$C228-1,1))^(1/12)-1)*D12,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B227,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C227<2,0,IF($C227=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},null,120]
["Joiners","2026-12-01",5,0,null,{"$f":"IF(C229>=2,E121*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C229-1,1)+INDEX(INPUTS!$K$8:$K$11,$C229-1,1))^(1/12)-1)*D13,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B228,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C228<2,0,IF($C228=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},null,121]
["Joiners","2026-11-01",5,0,null,{"$f":"IF(C230>=2,E122*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C230-1,1)+INDEX(INPUTS!$K$8:$K$11,$C230-1,1))^(1/12)-1)*D14,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B229,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C229<2,0,IF($C229=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},null,122]
["Joiners","2026-10-01",5,0,null,{"$f":"IF(C231>=2,E123*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C231-1,1)+INDEX(INPUTS!$K$8:$K$11,$C231-1,1))^(1/12)-1)*D15,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B230,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C230<2,0,IF($C230=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},null,123]
["Joiners","2026-09-01",5,0,null,{"$f":"IF(C232>=2,E124*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C232-1,1)+INDEX(INPUTS!$K$8:$K$11,$C232-1,1))^(1/12)-1)*D16,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B231,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C231<2,0,IF($C231=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},null,124]
["Joiners","2026-08-01",5,0,null,{"$f":"IF(C233>=2,E125*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C233-1,1)+INDEX(INPUTS!$K$8:$K$11,$C233-1,1))^(1/12)-1)*D17,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B232,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C232<2,0,IF($C232=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},null,125]
["Joiners","2026-07-01",5,0,null,{"$f":"IF(C234>=2,E126*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C234-1,1)+INDEX(INPUTS!$K$8:$K$11,$C234-1,1))^(1/12)-1)*D18,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B233,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C233<2,0,IF($C233=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},null,126]
["Joiners","2026-06-01",4,0,null,{"$f":"IF(C235>=2,E127*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C235-1,1)+INDEX(INPUTS!$K$8:$K$11,$C235-1,1))^(1/12)-1)*D19,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B234,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C234<2,0,IF($C234=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},null,127]
["Joiners","2026-05-01",4,0,null,{"$f":"IF(C236>=2,E128*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C236-1,1)+INDEX(INPUTS!$K$8:$K$11,$C236-1,1))^(1/12)-1)*D20,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B235,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C235<2,0,IF($C235=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},null,128]
["Joiners","2026-04-01",4,0,null,{"$f":"IF(C237>=2,E129*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C237-1,1)+INDEX(INPUTS!$K$8:$K$11,$C237-1,1))^(1/12)-1)*D21,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B236,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C236<2,0,IF($C236=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},null,129]
["Joiners","2026-03-01",4,0,null,{"$f":"IF(C238>=2,E130*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C238-1,1)+INDEX(INPUTS!$K$8:$K$11,$C238-1,1))^(1/12)-1)*D22,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B237,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C237<2,0,IF($C237=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},null,130]
["Joiners","2026-02-01",4,0,null,{"$f":"IF(C239>=2,E131*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C239-1,1)+INDEX(INPUTS!$K$8:$K$11,$C239-1,1))^(1/12)-1)*D23,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B238,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C238<2,0,IF($C238=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},null,131]
["Joiners",{"$f":"B131","v":"2026-01-01"},4,0,null,{"$f":"IF(C240>=2,E132*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C240-1,1)+INDEX(INPUTS!$K$8:$K$11,$C240-1,1))^(1/12)-1)*D24,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B239,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C239<2,0,IF($C239=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},null,132]
["Joiners","2025-12-01",4,0,null,{"$f":"IF(C241>=2,E133*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C241-1,1)+INDEX(INPUTS!$K$8:$K$11,$C241-1,1))^(1/12)-1)*D25,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B240,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C240<2,0,IF($C240=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},null,133]
["Joiners","2025-11-01",4,0,null,{"$f":"IF(C242>=2,E134*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C242-1,1)+INDEX(INPUTS!$K$8:$K$11,$C242-1,1))^(1/12)-1)*D26,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B241,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C241<2,0,IF($C241=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},null,134]
["Joiners","2025-10-01",4,0,null,{"$f":"IF(C243>=2,E135*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C243-1,1)+INDEX(INPUTS!$K$8:$K$11,$C243-1,1))^(1/12)-1)*D27,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B242,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C242<2,0,IF($C242=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},null,135]
["Joiners","2025-09-01",4,0,null,{"$f":"IF(C244>=2,E136*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C244-1,1)+INDEX(INPUTS!$K$8:$K$11,$C244-1,1))^(1/12)-1)*D28,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B243,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C243<2,0,IF($C243=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},null,136]
["Joiners","2025-08-01",4,0,null,{"$f":"IF(C245>=2,E137*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C245-1,1)+INDEX(INPUTS!$K$8:$K$11,$C245-1,1))^(1/12)-1)*D29,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B244,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C244<2,0,IF($C244=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},null,137]
["Joiners","2025-07-01",4,0,null,{"$f":"IF(C246>=2,E138*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C246-1,1)+INDEX(INPUTS!$K$8:$K$11,$C246-1,1))^(1/12)-1)*D30,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B245,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C245<2,0,IF($C245=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},null,138]
["Joiners","2025-06-01",3,0,null,{"$f":"IF(C247>=2,E139*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C247-1,1)+INDEX(INPUTS!$K$8:$K$11,$C247-1,1))^(1/12)-1)*D31,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B246,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C246<2,0,IF($C246=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},null,139]
["Joiners","2025-05-01",3,0,null,{"$f":"IF(C248>=2,E140*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C248-1,1)+INDEX(INPUTS!$K$8:$K$11,$C248-1,1))^(1/12)-1)*D32,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B247,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C247<2,0,IF($C247=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},null,140]
["Joiners","2025-04-01",3,0,null,{"$f":"IF(C249>=2,E141*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C249-1,1)+INDEX(INPUTS!$K$8:$K$11,$C249-1,1))^(1/12)-1)*D33,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B248,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C248<2,0,IF($C248=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},null,141]
["Joiners","2025-03-01",3,0,null,{"$f":"IF(C250>=2,E142*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C250-1,1)+INDEX(INPUTS!$K$8:$K$11,$C250-1,1))^(1/12)-1)*D34,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B249,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C249<2,0,IF($C249=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},null,142]
["Joiners","2025-02-01",3,0,null,{"$f":"IF(C251>=2,E143*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C251-1,1)+INDEX(INPUTS!$K$8:$K$11,$C251-1,1))^(1/12)-1)*D35,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B250,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C250<2,0,IF($C250=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},null,143]
["Joiners","2025-01-01",3,0,null,{"$f":"IF(C252>=2,E144*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C252-1,1)+INDEX(INPUTS!$K$8:$K$11,$C252-1,1))^(1/12)-1)*D36,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B251,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C251<2,0,IF($C251=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},null,144]
["Joiners","2024-12-01",3,0,null,{"$f":"IF(C253>=2,E145*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C253-1,1)+INDEX(INPUTS!$K$8:$K$11,$C253-1,1))^(1/12)-1)*D37,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B252,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C252<2,0,IF($C252=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},null,145]
["Joiners","2024-11-01",3,0,null,{"$f":"IF(C254>=2,E146*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C254-1,1)+INDEX(INPUTS!$K$8:$K$11,$C254-1,1))^(1/12)-1)*D38,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B253,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C253<2,0,IF($C253=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},null,146]
["Joiners","2024-10-01",3,0,null,{"$f":"IF(C255>=2,E147*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C255-1,1)+INDEX(INPUTS!$K$8:$K$11,$C255-1,1))^(1/12)-1)*D39,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B254,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C254<2,0,IF($C254=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},null,147]
["Joiners",{"$f":"B147","v":"2024-09-01"},3,0,null,{"$f":"IF(C256>=2,E148*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C256-1,1)+INDEX(INPUTS!$K$8:$K$11,$C256-1,1))^(1/12)-1)*D40,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B255,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C255<2,0,IF($C255=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},null,148]
["Joiners","2024-08-01",3,0,null,{"$f":"IF(C257>=2,E149*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C257-1,1)+INDEX(INPUTS!$K$8:$K$11,$C257-1,1))^(1/12)-1)*D41,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B256,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C256<2,0,IF($C256=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},null,149]
["Joiners","2024-07-01",3,0,null,{"$f":"IF(C258>=2,E150*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C258-1,1)+INDEX(INPUTS!$K$8:$K$11,$C258-1,1))^(1/12)-1)*D42,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B257,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C257<2,0,IF($C257=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},null,150]
["Joiners","2024-06-01",2,0,null,{"$f":"IF(C259>=2,E151*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C259-1,1)+INDEX(INPUTS!$K$8:$K$11,$C259-1,1))^(1/12)-1)*D43,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B258,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C258<2,0,IF($C258=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},null,151]
["Joiners","2024-05-01",2,0,null,{"$f":"IF(C260>=2,E152*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C260-1,1)+INDEX(INPUTS!$K$8:$K$11,$C260-1,1))^(1/12)-1)*D44,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B259,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C259<2,0,IF($C259=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},null,152]
["Joiners","2024-04-01",2,0,null,{"$f":"IF(C261>=2,E153*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C261-1,1)+INDEX(INPUTS!$K$8:$K$11,$C261-1,1))^(1/12)-1)*D45,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B260,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C260<2,0,IF($C260=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},null,153]
["Joiners","2024-03-01",2,0,null,{"$f":"IF(C262>=2,E154*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C262-1,1)+INDEX(INPUTS!$K$8:$K$11,$C262-1,1))^(1/12)-1)*D46,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B261,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C261<2,0,IF($C261=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},null,154]
["Joiners","2024-02-01",2,0,null,{"$f":"IF(C263>=2,E155*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C263-1,1)+INDEX(INPUTS!$K$8:$K$11,$C263-1,1))^(1/12)-1)*D47,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B262,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C262<2,0,IF($C262=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},null,155]
["Joiners","2024-01-01",2,0,null,{"$f":"IF(C264>=2,E156*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C264-1,1)+INDEX(INPUTS!$K$8:$K$11,$C264-1,1))^(1/12)-1)*D48,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B263,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C263<2,0,IF($C263=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},null,156]
["Joiners","2023-12-01",2,0,null,{"$f":"IF(C265>=2,E157*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C265-1,1)+INDEX(INPUTS!$K$8:$K$11,$C265-1,1))^(1/12)-1)*D49,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B264,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C264<2,0,IF($C264=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},null,157]
["Joiners","2023-11-01",2,0,null,{"$f":"IF(C266>=2,E158*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C266-1,1)+INDEX(INPUTS!$K$8:$K$11,$C266-1,1))^(1/12)-1)*D50,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B265,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C265<2,0,IF($C265=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},null,158]
["Joiners","2023-10-01",2,0,null,{"$f":"IF(C267>=2,E159*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C267-1,1)+INDEX(INPUTS!$K$8:$K$11,$C267-1,1))^(1/12)-1)*D51,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B266,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C266<2,0,IF($C266=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},null,159]
["Joiners","2023-09-01",2,0,null,{"$f":"IF(C268>=2,E160*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C268-1,1)+INDEX(INPUTS!$K$8:$K$11,$C268-1,1))^(1/12)-1)*D52,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B267,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C267<2,0,IF($C267=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},null,160]
["Joiners","2023-08-01",2,0,null,{"$f":"IF(C269>=2,E161*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C269-1,1)+INDEX(INPUTS!$K$8:$K$11,$C269-1,1))^(1/12)-1)*D53,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B268,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C268<2,0,IF($C268=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},null,161]
["Joiners","2023-07-01",2,0,null,{"$f":"IF(C270>=2,E162*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C270-1,1)+INDEX(INPUTS!$K$8:$K$11,$C270-1,1))^(1/12)-1)*D54,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B269,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C269<2,0,IF($C269=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},null,162]
["Joiners","2023-06-01",2,0,null,{"$f":"IF(C271>=2,E163*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C271-1,1)+INDEX(INPUTS!$K$8:$K$11,$C271-1,1))^(1/12)-1)*D55,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B270,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C270<2,0,IF($C270=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},null,163]
["Joiners",{"$f":"B163","v":"2023-05-01"},2,0,null,{"$f":"IF(C272>=2,E164*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C272-1,1)+INDEX(INPUTS!$K$8:$K$11,$C272-1,1))^(1/12)-1)*D56,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B271,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C271<2,0,IF($C271=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},null,164]
["Joiners","2023-04-01",2,0,null,{"$f":"IF(C273>=2,E165*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C273-1,1)+INDEX(INPUTS!$K$8:$K$11,$C273-1,1))^(1/12)-1)*D57,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B272,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C272<2,0,IF($C272=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},null,165]
["Joiners","2023-03-01",1,0,null,{"$f":"IF(C274>=2,E166*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C274-1,1)+INDEX(INPUTS!$K$8:$K$11,$C274-1,1))^(1/12)-1)*D58,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B273,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C273<2,0,IF($C273=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},null,166]
["Joiners","2023-02-01",1,1821.0029290977109,{"$f":"E167-D59+D58","v":1821.0029290977109},{"$f":"IF(C275>=2,E167*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C275-1,1)+INDEX(INPUTS!$K$8:$K$11,$C275-1,1))^(1/12)-1)*D59,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B274,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,1821.0029290977109,null,null,null,null,null,null,null,1821.0029290977109,{"$f":"IF($C274<2,0,IF($C274=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},null,167]
["Joiners","2023-01-01",1,716.00292909771088,716.00292909771088,{"$f":"IF(C276>=2,E168*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C276-1,1)+INDEX(INPUTS!$K$8:$K$11,$C276-1,1))^(1/12)-1)*D60,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B275,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,716.00292909771088,null,null,null,null,null,null,null,716.00292909771088,{"$f":"IF($C275<2,0,IF($C275=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},null,168]
["Joiners","2022-12-01",1,922.00292909771088,922.00292909771088,{"$f":"IF(C277>=2,E169*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C277-1,1)+INDEX(INPUTS!$K$8:$K$11,$C277-1,1))^(1/12)-1)*D61,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B276,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,922.00292909771088,null,null,null,null,null,null,null,922.00292909771088,{"$f":"IF($C276<2,0,IF($C276=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},null,169]
["Joiners","2022-11-01",1,437.00292909771088,437.00292909771088,{"$f":"IF(C278>=2,E170*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C278-1,1)+INDEX(INPUTS!$K$8:$K$11,$C278-1,1))^(1/12)-1)*D62,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B277,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,437.00292909771088,null,null,null,null,null,null,null,437.00292909771088,{"$f":"IF($C277<2,0,IF($C277=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},null,170]
["Joiners","2022-10-01",1,1089.0029290977109,1089.0029290977109,{"$f":"IF(C279>=2,E171*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C279-1,1)+INDEX(INPUTS!$K$8:$K$11,$C279-1,1))^(1/12)-1)*D63,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B278,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,1089.0029290977109,null,null,null,null,null,null,null,1089.0029290977109,{"$f":"IF($C278<2,0,IF($C278=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},null,171]
["Joiners","2022-09-01",1,1073.0029290977109,1073.0029290977109,{"$f":"IF(C280>=2,E172*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C280-1,1)+INDEX(INPUTS!$K$8:$K$11,$C280-1,1))^(1/12)-1)*D64,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B279,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,1073.0029290977109,null,null,null,null,null,null,null,1073.0029290977109,{"$f":"IF($C279<2,0,IF($C279=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},null,172]
["Joiners","2022-08-01",1,1626.0029290977109,1626.0029290977109,{"$f":"IF(C281>=2,E173*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C281-1,1)+INDEX(INPUTS!$K$8:$K$11,$C281-1,1))^(1/12)-1)*D65,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B280,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,1626.0029290977109,null,null,null,null,null,null,null,1626.0029290977109,{"$f":"IF($C280<2,0,IF($C280=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},null,173]
["Joiners","2022-07-01",1,1133.0029290977109,1133.0029290977109,{"$f":"IF(C282>=2,E174*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C282-1,1)+INDEX(INPUTS!$K$8:$K$11,$C282-1,1))^(1/12)-1)*D66,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B281,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,1133.0029290977109,null,null,null,null,null,null,null,1133.0029290977109,{"$f":"IF($C281<2,0,IF($C281=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},null,174]
["Joiners","2022-06-01",1,988.00292909771088,988.00292909771088,{"$f":"IF(C283>=2,E175*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C283-1,1)+INDEX(INPUTS!$K$8:$K$11,$C283-1,1))^(1/12)-1)*D67,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B282,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,988.00292909771088,null,null,null,null,null,null,null,988.00292909771088,{"$f":"IF($C282<2,0,IF($C282=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},null,175]
["Joiners","2022-05-01",1,1136.0029290977109,1136.0029290977109,{"$f":"IF(C284>=2,E176*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C284-1,1)+INDEX(INPUTS!$K$8:$K$11,$C284-1,1))^(1/12)-1)*D68,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B283,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,1136.0029290977109,null,null,null,null,null,null,null,1136.0029290977109,{"$f":"IF($C283<2,0,IF($C283=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},null,176]
["Joiners","2022-04-01",1,1619.0029290977109,1619.0029290977109,{"$f":"IF(C285>=2,E177*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C285-1,1)+INDEX(INPUTS!$K$8:$K$11,$C285-1,1))^(1/12)-1)*D69,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B284,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,1619.0029290977109,null,null,null,null,null,null,null,1619.0029290977109,{"$f":"IF($C284<2,0,IF($C284=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},null,177]
["Joiners","2022-03-01",1,995.00292909771088,995.00292909771088,{"$f":"IF(C286>=2,E178*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C286-1,1)+INDEX(INPUTS!$K$8:$K$11,$C286-1,1))^(1/12)-1)*D70,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B285,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,995.00292909771088,null,null,null,null,null,null,null,995.00292909771088,{"$f":"IF($C285<2,0,IF($C285=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},null,178]
["Joiners","2022-02-01",1,769.00292909771088,769.00292909771088,{"$f":"IF(C287>=2,E179*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C287-1,1)+INDEX(INPUTS!$K$8:$K$11,$C287-1,1))^(1/12)-1)*D71,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B286,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,769.00292909771088,null,null,null,null,null,null,null,769.00292909771088,{"$f":"IF($C286<2,0,IF($C286=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},null,{"$f":"ROW(Q179)","v":179}]
["Joiners",{"$f":"B179","v":"2022-01-01"},1,{"$f":"MAX(0,E287)+F287","v":1357.0029290977109},1357.0029290977109,{"$f":"IF(C288>=2,E180*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C288-1,1)+INDEX(INPUTS!$K$8:$K$11,$C288-1,1))^(1/12)-1)*D72,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B287,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,1357.0029290977109,null,null,null,null,null,null,null,1357.0029290977109,{"$f":"IF($C287<2,0,IF($C287=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},null,180]
["Joiners","2021-12-01",1,1226.0029290977109,1226.0029290977109,{"$f":"IF(C289>=2,E181*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C289-1,1)+INDEX(INPUTS!$K$8:$K$11,$C289-1,1))^(1/12)-1)*D73,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B288,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,1226.0029290977109,null,null,null,null,null,null,null,{"$f":"$J288+SUM(S288:AA288)","v":1226.0029290977109},{"$f":"IF($C288<2,0,IF($C288=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},null,181]
["Joiners","2021-11-01",1,1167.0029290977109,1167.0029290977109,{"$f":"IF(C290>=2,E182*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C290-1,1)+INDEX(INPUTS!$K$8:$K$11,$C290-1,1))^(1/12)-1)*D74,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B289,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,1167.0029290977109,null,null,null,null,null,null,null,1167.0029290977109,{"$f":"IF($C289<2,0,IF($C289=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},null,182]
["Joiners","2021-10-01",1,842.00292909771088,842.00292909771088,{"$f":"IF(C291>=2,E183*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C291-1,1)+INDEX(INPUTS!$K$8:$K$11,$C291-1,1))^(1/12)-1)*D75,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B290,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,842.00292909771088,null,null,null,null,null,null,null,842.00292909771088,{"$f":"IF($C290<2,0,IF($C290=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},null,183]
["Joiners","2021-09-01",1,1077.0029290977109,1077.0029290977109,{"$f":"IF(C292>=2,E184*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C292-1,1)+INDEX(INPUTS!$K$8:$K$11,$C292-1,1))^(1/12)-1)*D76,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B291,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,1077.0029290977109,null,null,null,null,null,null,null,1077.0029290977109,{"$f":"IF($C291<2,0,IF($C291=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},null,184]
["Joiners","2021-08-01",1,1542.0029290977109,1542.0029290977109,{"$f":"IF(C293>=2,E185*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C293-1,1)+INDEX(INPUTS!$K$8:$K$11,$C293-1,1))^(1/12)-1)*D77,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B292,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,1542.0029290977109,null,null,null,null,null,null,null,1542.0029290977109,{"$f":"IF($C292<2,0,IF($C292=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},null,185]
["Joiners","2021-07-01",1,1125.0029290977109,1125.0029290977109,{"$f":"IF(C294>=2,E186*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C294-1,1)+INDEX(INPUTS!$K$8:$K$11,$C294-1,1))^(1/12)-1)*D78,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B293,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,1125.0029290977109,null,null,null,null,null,null,null,1125.0029290977109,{"$f":"IF($C293<2,0,IF($C293=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},null,186]
["Joiners","2021-06-01",1,1133.0029290977109,1133.0029290977109,{"$f":"IF(C295>=2,E187*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C295-1,1)+INDEX(INPUTS!$K$8:$K$11,$C295-1,1))^(1/12)-1)*D79,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B294,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,1133.0029290977109,null,null,null,null,null,null,null,1133.0029290977109,{"$f":"IF($C294<2,0,IF($C294=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},null,187]
["Joiners","2021-05-01",1,891.00292909771088,891.00292909771088,{"$f":"IF(C296>=2,E188*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C296-1,1)+INDEX(INPUTS!$K$8:$K$11,$C296-1,1))^(1/12)-1)*D80,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B295,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,891.00292909771088,null,null,null,null,null,null,null,891.00292909771088,{"$f":"IF($C295<2,0,IF($C295=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},null,188]
["Joiners","2021-04-01",1,1055.0029290977109,1055.0029290977109,{"$f":"IF(C297>=2,E189*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C297-1,1)+INDEX(INPUTS!$K$8:$K$11,$C297-1,1))^(1/12)-1)*D81,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B296,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,1055.0029290977109,null,null,null,null,null,null,null,1055.0029290977109,{"$f":"IF($C296<2,0,IF($C296=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},null,189]
["Joiners","2021-03-01",1,1412.0029290977109,1412.0029290977109,{"$f":"IF(C298>=2,E190*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C298-1,1)+INDEX(INPUTS!$K$8:$K$11,$C298-1,1))^(1/12)-1)*D82,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B297,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,1412.0029290977109,null,null,null,null,null,null,null,1412.0029290977109,{"$f":"IF($C297<2,0,IF($C297=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},null,190]
["Joiners","2021-02-01",1,715.00292909771088,715.00292909771088,{"$f":"IF(C299>=2,E191*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C299-1,1)+INDEX(INPUTS!$K$8:$K$11,$C299-1,1))^(1/12)-1)*D83,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B298,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,715.00292909771088,null,null,null,null,null,null,null,715.00292909771088,{"$f":"IF($C298<2,0,IF($C298=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},null,191]
["Joiners","2021-01-01",1,1556.0029290977109,{"$f":"E192-D84+D83","v":1556.0029290977109},{"$f":"IF(C300>=2,E192*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C300-1,1)+INDEX(INPUTS!$K$8:$K$11,$C300-1,1))^(1/12)-1)*D84,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B299,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,1556.0029290977109,null,null,null,null,null,null,null,1556.0029290977109,{"$f":"IF($C299<2,0,IF($C299=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},null,192]
["Joiners","2020-12-01",1,31929.002929097711,{"$f":"E193-D85+D84","v":31929.002929097711},{"$f":"IF(C301>=2,E193*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C301-1,1)+INDEX(INPUTS!$K$8:$K$11,$C301-1,1))^(1/12)-1)*D85,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B300,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,31929.002929097711,null,null,null,null,null,null,null,31929.002929097711,{"$f":"IF($C300<2,0,IF($C300=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},null,193]
["Joiners","2020-11-01",1,25044.002929097711,25044.002929097711,{"$f":"IF(C302>=2,E194*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C302-1,1)+INDEX(INPUTS!$K$8:$K$11,$C302-1,1))^(1/12)-1)*D86,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B301,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,25044.002929097711,null,null,null,null,null,null,null,25044.002929097711,{"$f":"IF($C301<2,0,IF($C301=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},null,194]
["Joiners","2020-10-01",1,17274.002929097711,17274.002929097711,{"$f":"IF(C303>=2,E195*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C303-1,1)+INDEX(INPUTS!$K$8:$K$11,$C303-1,1))^(1/12)-1)*D87,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B302,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,17274.002929097711,null,null,null,null,null,null,null,17274.002929097711,{"$f":"IF($C302<2,0,IF($C302=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},null,195]
["Joiners",{"$f":"B195","v":"2020-09-01"},1,13894.002929097711,13894.002929097711,{"$f":"IF(C304>=2,E196*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C304-1,1)+INDEX(INPUTS!$K$8:$K$11,$C304-1,1))^(1/12)-1)*D88,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B303,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,13894.002929097711,null,null,null,null,null,null,null,13894.002929097711,{"$f":"IF($C303<2,0,IF($C303=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},null,196]
["Joiners","2020-08-01",1,9500.0029290977109,9500.0029290977109,{"$f":"IF(C305>=2,E197*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C305-1,1)+INDEX(INPUTS!$K$8:$K$11,$C305-1,1))^(1/12)-1)*D89,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B304,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,9500.0029290977109,null,null,null,null,null,null,null,9500.0029290977109,{"$f":"IF($C304<2,0,IF($C304=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},null,197]
["Joiners","2020-07-01",1,15200.002929097718,15200.002929097718,{"$f":"IF(C306>=2,E198*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C306-1,1)+INDEX(INPUTS!$K$8:$K$11,$C306-1,1))^(1/12)-1)*D90,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B305,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,15200.002929097718,null,null,null,null,null,null,null,15200.002929097718,{"$f":"IF($C305<2,0,IF($C305=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},null,198]
["Joiners","2020-06-01",1,12240.002929097718,12240.002929097718,{"$f":"IF(C307>=2,E199*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C307-1,1)+INDEX(INPUTS!$K$8:$K$11,$C307-1,1))^(1/12)-1)*D91,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B306,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,12240.002929097718,null,null,null,null,null,null,null,12240.002929097718,{"$f":"IF($C306<2,0,IF($C306=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},null,199]
["Joiners","2020-05-01",1,12057.002929097718,12057.002929097718,{"$f":"IF(C308>=2,E200*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C308-1,1)+INDEX(INPUTS!$K$8:$K$11,$C308-1,1))^(1/12)-1)*D92,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B307,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,12057.002929097718,null,null,null,null,null,null,null,12057.002929097718,{"$f":"IF($C307<2,0,IF($C307=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},null,200]
["Joiners","2020-04-01",1,5409.0029290977182,5409.0029290977182,{"$f":"IF(C309>=2,E201*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C309-1,1)+INDEX(INPUTS!$K$8:$K$11,$C309-1,1))^(1/12)-1)*D93,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B308,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,5409.0029290977182,null,null,null,null,null,null,null,5409.0029290977182,{"$f":"IF($C308<2,0,IF($C308=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},null,201]
["Joiners","2020-03-01",1,25695,25695,{"$f":"IF(C310>=2,E202*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C310-1,1)+INDEX(INPUTS!$K$8:$K$11,$C310-1,1))^(1/12)-1)*D94,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B309,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,25695,null,null,null,null,null,null,null,25695,{"$f":"IF($C309<2,0,IF($C309=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},null,202]
["Joiners","2020-02-01",0,0,0,{"$f":"IF(C311>=2,E203*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C311-1,1)+INDEX(INPUTS!$K$8:$K$11,$C311-1,1))^(1/12)-1)*D95,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B310,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D310","v":0},null,null,null,null,null,null,null,0,{"$f":"IF($C310<2,0,IF($C310=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},null,203]
["Joiners","2020-01-01",0,0,0,{"$f":"IF(C312>=2,E204*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C312-1,1)+INDEX(INPUTS!$K$8:$K$11,$C312-1,1))^(1/12)-1)*D96,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B311,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C311<2,0,IF($C311=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},null,204]
["Joiners","2019-12-01",0,0,0,{"$f":"IF(C313>=2,E205*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C313-1,1)+INDEX(INPUTS!$K$8:$K$11,$C313-1,1))^(1/12)-1)*D97,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B312,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C312<2,0,IF($C312=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},null,205]
["Joiners","2019-11-01",0,0,0,{"$f":"IF(C314>=2,E206*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C314-1,1)+INDEX(INPUTS!$K$8:$K$11,$C314-1,1))^(1/12)-1)*D98,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B313,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C313<2,0,IF($C313=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},null,206]
["Joiners","2019-10-01",0,0,0,{"$f":"IF(C315>=2,E207*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C315-1,1)+INDEX(INPUTS!$K$8:$K$11,$C315-1,1))^(1/12)-1)*D99,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B314,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C314<2,0,IF($C314=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},null,207]
["Joiners","2019-09-01",0,0,0,{"$f":"IF(C316>=2,E208*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C316-1,1)+INDEX(INPUTS!$K$8:$K$11,$C316-1,1))^(1/12)-1)*D100,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B315,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C315<2,0,IF($C315=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},null,208]
["Joiners","2019-08-01",0,0,0,{"$f":"IF(C317>=2,E209*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C317-1,1)+INDEX(INPUTS!$K$8:$K$11,$C317-1,1))^(1/12)-1)*D101,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B316,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C316<2,0,IF($C316=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},null,209]
["Joiners","2019-07-01",0,0,0,{"$f":"IF(C318>=2,E210*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C318-1,1)+INDEX(INPUTS!$K$8:$K$11,$C318-1,1))^(1/12)-1)*D102,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B317,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C317<2,0,IF($C317=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},null,210]
["Joiners","2019-06-01",0,0,0,{"$f":"IF(C319>=2,E211*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C319-1,1)+INDEX(INPUTS!$K$8:$K$11,$C319-1,1))^(1/12)-1)*D103,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B318,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C318<2,0,IF($C318=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},null,211]
["Joiners",{"$f":"B211","v":"2019-05-01"},0,0,0,{"$f":"IF(C320>=2,E212*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C320-1,1)+INDEX(INPUTS!$K$8:$K$11,$C320-1,1))^(1/12)-1)*D104,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B319,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C319<2,0,IF($C319=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},null,212]
["Joiners","2019-04-01",0,0,0,{"$f":"IF(C321>=2,E213*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C321-1,1)+INDEX(INPUTS!$K$8:$K$11,$C321-1,1))^(1/12)-1)*D105,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B320,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C320<2,0,IF($C320=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},null,213]
["Joiners","2019-03-01",0,0,0,{"$f":"IF(C322>=2,E214*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C322-1,1)+INDEX(INPUTS!$K$8:$K$11,$C322-1,1))^(1/12)-1)*D106,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B321,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C321<2,0,IF($C321=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},null,214]
["Joiners","2019-02-01",0,{"$f":"MAX(0,E322)+F322","v":0},0,{"$f":"IF(C323>=2,E215*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C323-1,1)+INDEX(INPUTS!$K$8:$K$11,$C323-1,1))^(1/12)-1)*D107,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B322,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C322<2,0,IF($C322=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},null,215]
["Joiners","2019-01-01",0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C323<2,0,IF($C323=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},null,216]

{"sheet":"Population 8","index":13,"n_rows":323,"n_cols":95,"rows_kept":323,"cut":false,"hidden":false,"merged":[[1,33,1,35],[3,78,3,80]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Population 8"},{"$f":"INDEX(INPUTS!$H$21:$H$29,MATCH(A1,INPUTS!$B$21:$B$29,0),1)","v":"Unknown"},null,null,null,null,null,"L12 pre-to-end",{"$f":"(I6/I94)^(12/88)-1","v":0},null,null,null,null,null,null,null,null,{"$f":"B1","v":"Unknown"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acuity"]
["State",{"$f":"MAIN!B6","v":"*"},null,null,null,null,null,"PHE per annum",{"$f":"(I56/I87)^(12/32)-1","v":0},null,null,null,null,null,null,null,"Post-CC",{"$f":"INDEX(INPUTS!$N$65:$V$77,R$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0},{"$f":"INDEX(INPUTS!$N$65:$V$77,S$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0},{"$f":"INDEX(INPUTS!$N$65:$V$77,T$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0},{"$f":"INDEX(INPUTS!$N$65:$V$77,U$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0},{"$f":"INDEX(INPUTS!$N$65:$V$77,V$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0},{"$f":"INDEX(INPUTS!$N$65:$V$77,W$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0},{"$f":"INDEX(INPUTS!$N$65:$V$77,X$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0},{"$f":"INDEX(INPUTS!$N$65:$V$77,Y$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0},{"$f":"INDEX(INPUTS!$N$65:$V$77,Z$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0},{"$f":"INDEX(INPUTS!$N$65:$V$77,AA$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0},{"$f":"INDEX(INPUTS!$N$65:$V$77,AB$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0},{"$f":"INDEX(INPUTS!$N$65:$V$77,AC$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0},{"$f":"INDEX(INPUTS!$N$65:$V$77,AD$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":0},null,null,null,"VALIDATION CHECKS ON HISTORIC DATA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Lookups!$O$28=1,SUMIFS(H$72:H$107,$B$72:$B$107,INPUTS!$T$3),1)","v":1},null,"Starting",{"$f":"INPUTS!T3","v":"2020-02-01"}]
[null,null,null,null,null,null,null,"FFY21/FFY20",{"$f":"I74/I86-1","v":0},null,null,null,null,null,null,null,"Pre-UNW",{"$f":"INDEX(INPUTS!$N$49:$V$61,R$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,S$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,T$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,U$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,V$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,W$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,X$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,Y$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,Z$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,AA$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,AB$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,AC$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,AD$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Leaver Base Triangle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leaver Smoothing Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ending",{"$f":"EDATE(INDEX(MAIN!AG8:AO8,1,MATCH(B1,MAIN!AG13:AO13,0)),INDEX(MAIN!AG7:AO7,1,MATCH(B1,MAIN!AG13:AO13,0)))","v":"2024-07-01"},{"$f":"SUMIFS(CE$6:CE$107,$B$6:$B$107,$CD3)","v":0},{"$f":"SUMIFS(CF$6:CF$107,$B$6:$B$107,$CD3)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":"Unknown"},null,"Maximum","Minimum","Members w/",null,null,{"$f":"R5^Lookups!$S$33","v":1},{"$f":"S5^Lookups!$S$33","v":2},{"$f":"T5^Lookups!$S$33","v":3},{"$f":"U5^Lookups!$S$33","v":4},{"$f":"V5^Lookups!$S$33","v":5},{"$f":"W5^Lookups!$S$33","v":6},{"$f":"X5^Lookups!$S$33","v":7},{"$f":"Y5^Lookups!$S$33","v":8},{"$f":"Z5^Lookups!$S$33","v":9},{"$f":"AA5^Lookups!$S$33","v":10},{"$f":"AB5^Lookups!$S$33","v":11},{"$f":"AC5^Lookups!$S$33","v":12},{"$f":"AD5^Lookups!$S$33","v":13},null,null,null,null,"in row",null,"exp leavers","leavers prior","delta with","cumulative delta","leavers this","total mem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acuity Rebalancing",null,null,null,"ResultantCurve"]
["Section","report_date","Phase","Members","Base Delta","Adjustments",null,"AcuityMix","Last Year","Total","Unwinding","AcuityPhaseIn","Duration","Duration","Min. Dur.",null,null,1,{"$f":"1+R5","v":2},{"$f":"1+S5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+AB5","v":12},{"$f":"1+AC5","v":13},"In Row","Expected",null,"% diff","leavers prior","joiners this","leavers this row","less joiners","leavers","with leavers","less joiners","vs expected",null,1,{"$f":"1+AR5","v":2},{"$f":"1+AS5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+BB5","v":12},{"$f":"1+BC5","v":13},"In Row","Expected",null,1,{"$f":"1+BH5","v":2},{"$f":"1+BI5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+BR5","v":12},{"$f":"1+BS5","v":13},null,"In Row","Expected",null,"Total MMs","MMs 13","Total Prod","Prod13","SolveFor13","FxSolve",1,{"$f":"1+CE5","v":2},{"$f":"1+CF5","v":3},4,5,6,7,8,9,10,11,12,13]
["Total Members","2027-06-01",{"$f":"IF($B6>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B6))+IF(B6<DATE(2020,2,28),0,1)+IF($B6>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B6>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C5<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B6,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D7-D115+R222<1,0,D7-D115+R222))","v":0},{"$f":"D6-D7","v":0},null,null,{"$f":"IF(C6=0,1,IFERROR(IF(C6>=2,(L6)*SUMPRODUCT(R6:AD6,R$2:AD$2)+(1-L6)*SUMPRODUCT(R6:AD6,R$3:AD$3),SUMPRODUCT(R6:AD6,R$3:AD$3))/SUM(R6:AD6),1))","v":1},{"$f":"IFERROR(SUMPRODUCT(H6:H17,J6:J17)/SUM(J6:J17),1)","v":1},{"$f":"D6","v":0},{"$f":"1*AND(B7>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B7<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K6:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},{"$f":"IF(D6-SUM(R6:T6)<J114,3,IF(D6-SUM(R6:U6)<J1114,4,IF(D6-SUM(R6:V6)<J114,5,IF(D6-SUM(R6:W6)<J114,6,IF(D6-SUM(R6:X6)<J114,7,IF(D6-SUM(R6:Y6)<J114,8,IF(D6-SUM(R6:Z6)<J114,9,IF(D6-SUM(R6:AA6)<J114,10,IF(D6-SUM(R6:AB6)<J114,11,IF(D6-SUM(R6:AC6)<J114,12,13))))))))))","v":13},{"$f":"MIN(M6,IF(C114=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R6:AD6,R$5:AD$5,\">=\"&N6)","v":0},null,null,{"$f":"R222","v":0},{"$f":"IF(S$5=13,S7+R7-R115-S115,R7-R115)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R6:AD6)","v":0},{"$f":"J6","v":0},null,{"$f":"1-AE6/AF6","v":{"$error":"#DIV/0!"}},{"$f":"AE115","v":0},{"$f":"R6","v":0},{"$f":"D114","v":0},{"$f":"AJ6-AK6","v":0},{"$f":"AK6-AI6","v":0},{"$f":"SUM(AM6:AM$107)","v":2.9290977113305416E-3},{"$f":"D222-D114","v":0},{"$f":"AE6-AF6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE6","v":0},{"$f":"AD6","v":0},{"$f":"IFERROR(IF(C6>=2,(L6)*SUMPRODUCT(R6:AD6,R$2:AD$2)+(1-L6)*SUMPRODUCT(R6:AD6,R$3:AD$3),SUMPRODUCT(R6:AD6,R$3:AD$3)),1)","v":0},{"$f":"IFERROR(IF($C6>=2,($L6)*(AD6*AD$2)+(1-$L6)*(AD6*AD$3),AD6*AD$3),1)","v":0},{"$f":"IFERROR((BY6*CA$2-(CA6-CB6))/BZ6,0)","v":0},{"$f":"IF(OR(CC6<=0,BZ6=0)*1=1,IFERROR(CA$2/(CA6/BY6),1),\"n/a\")","v":1},{"$f":"IF($CD6=\"n/a\",IF(CE$5=13,$CC6,R$2),$CD6*R$2)","v":0},{"$f":"IF($CD6=\"n/a\",IF(CF$5=13,$CC6,S$2),$CD6*S$2)","v":0},{"$f":"IF($CD6=\"n/a\",IF(CG$5=13,$CC6,T$2),$CD6*T$2)","v":0},{"$f":"IF($CD6=\"n/a\",IF(CH$5=13,$CC6,U$2),$CD6*U$2)","v":0},0,0,0,0,0,0,0,0,0]
["Total Members","2027-05-01",{"$f":"IF($B7>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B7))+IF(B7<DATE(2020,2,28),0,1)+IF($B7>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B7>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C6<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B7,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D8-D116+R223<1,0,D8-D116+R223))","v":0},0,null,null,1,1,{"$f":"D7","v":0},{"$f":"1*AND(B8>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B8<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K7:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},{"$f":"IF(D7-SUM(R7:T7)<J115,3,IF(D7-SUM(R7:U7)<J1115,4,IF(D7-SUM(R7:V7)<J115,5,IF(D7-SUM(R7:W7)<J115,6,IF(D7-SUM(R7:X7)<J115,7,IF(D7-SUM(R7:Y7)<J115,8,IF(D7-SUM(R7:Z7)<J115,9,IF(D7-SUM(R7:AA7)<J115,10,IF(D7-SUM(R7:AB7)<J115,11,IF(D7-SUM(R7:AC7)<J115,12,13))))))))))","v":13},{"$f":"MIN(M7,IF(C115=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R7:AD7,R$5:AD$5,\">=\"&N7)","v":0},null,null,{"$f":"R223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R7:AD7)","v":0},0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM7:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE7","v":0},{"$f":"AD7","v":0},{"$f":"IFERROR(IF(C7>=2,(L7)*SUMPRODUCT(R7:AD7,R$2:AD$2)+(1-L7)*SUMPRODUCT(R7:AD7,R$3:AD$3),SUMPRODUCT(R7:AD7,R$3:AD$3)),1)","v":0},{"$f":"IFERROR(IF($C7>=2,($L7)*(AD7*AD$2)+(1-$L7)*(AD7*AD$3),AD7*AD$3),1)","v":0},{"$f":"IFERROR((BY7*CA$2-(CA7-CB7))/BZ7,0)","v":0},{"$f":"IF(OR(CC7<=0,BZ7=0)*1=1,IFERROR(CA$2/(CA7/BY7),1),\"n/a\")","v":1},{"$f":"IF($CD7=\"n/a\",IF(CE$5=13,$CC7,R$2),$CD7*R$2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2027-04-01",{"$f":"IF($B8>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B8))+IF(B8<DATE(2020,2,28),0,1)+IF($B8>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B8>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C7<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B8,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D9-D117+R224<1,0,D9-D117+R224))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B9>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B9<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K8:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M8,IF(C116=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM8:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2027-03-01",{"$f":"IF($B9>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B9))+IF(B9<DATE(2020,2,28),0,1)+IF($B9>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B9>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C8<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B9,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D10-D118+R225<1,0,D10-D118+R225))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B10>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B10<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K9:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M9,IF(C117=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM9:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2027-02-01",{"$f":"IF($B10>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B10))+IF(B10<DATE(2020,2,28),0,1)+IF($B10>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B10>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C9<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B10,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D11-D119+R226<1,0,D11-D119+R226))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B11>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B11<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K10:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M10,IF(C118=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM10:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2027-01-01",{"$f":"IF($B11>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B11))+IF(B11<DATE(2020,2,28),0,1)+IF($B11>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B11>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C10<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B11,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D12-D120+R227<1,0,D12-D120+R227))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B12>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B12<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K11:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M11,IF(C119=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM11:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2026-12-01",{"$f":"IF($B12>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B12))+IF(B12<DATE(2020,2,28),0,1)+IF($B12>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B12>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C11<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B12,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D13-D121+R228<1,0,D13-D121+R228))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B13>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B13<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K12:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M12,IF(C120=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM12:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2026-11-01",{"$f":"IF($B13>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B13))+IF(B13<DATE(2020,2,28),0,1)+IF($B13>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B13>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C12<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B13,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D14-D122+R229<1,0,D14-D122+R229))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B14>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B14<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K13:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M13,IF(C121=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM13:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2026-10-01",{"$f":"IF($B14>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B14))+IF(B14<DATE(2020,2,28),0,1)+IF($B14>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B14>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C13<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B14,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D15-D123+R230<1,0,D15-D123+R230))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B15>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B15<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K14:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M14,IF(C122=0,1,MAIN!$E$11))","v":13},0,null,null,{"$f":"R230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM14:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2026-09-01",{"$f":"IF($B15>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B15))+IF(B15<DATE(2020,2,28),0,1)+IF($B15>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B15>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C14<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B15,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D16-D124+R231<1,0,D16-D124+R231))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B16>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B16<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K15:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M15,IF(C123=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM15:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2026-08-01",{"$f":"IF($B16>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B16))+IF(B16<DATE(2020,2,28),0,1)+IF($B16>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B16>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C15<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B16,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D17-D125+R232<1,0,D17-D125+R232))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B17>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B17<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K16:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M16,IF(C124=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM16:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2026-07-01",{"$f":"IF($B17>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B17))+IF(B17<DATE(2020,2,28),0,1)+IF($B17>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B17>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C16<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B17,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D18-D126+R233<1,0,D18-D126+R233))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B18>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B18<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K17:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M17,IF(C125=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM17:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2026-06-01",{"$f":"IF($B18>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B18))+IF(B18<DATE(2020,2,28),0,1)+IF($B18>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B18>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C17<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B18,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D19-D127+R234<1,0,D19-D127+R234))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B19>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B19<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K18:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M18,IF(C126=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,{"$f":"IF(X$5=13,X19+W19-W127-X127,W19-W127)","v":0},0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM18:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2026-05-01",{"$f":"IF($B19>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B19))+IF(B19<DATE(2020,2,28),0,1)+IF($B19>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B19>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C18<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B19,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D20-D128+R235<1,0,D20-D128+R235))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B20>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B20<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K19:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M19,IF(C127=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM19:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2026-04-01",{"$f":"IF($B20>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B20))+IF(B20<DATE(2020,2,28),0,1)+IF($B20>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B20>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C19<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B20,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D21-D129+R236<1,0,D21-D129+R236))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B21>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B21<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K20:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M20,IF(C128=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM20:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2026-03-01",{"$f":"IF($B21>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B21))+IF(B21<DATE(2020,2,28),0,1)+IF($B21>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B21>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C20<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B21,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D22-D130+R237<1,0,D22-D130+R237))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B22>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B22<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K21:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M21,IF(C129=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM21:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2026-02-01",{"$f":"IF($B22>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B22))+IF(B22<DATE(2020,2,28),0,1)+IF($B22>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B22>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C21<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B22,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D23-D131+R238<1,0,D23-D131+R238))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B23>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B23<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K22:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M22,IF(C130=0,1,MAIN!$E$11))","v":13},0,null,null,{"$f":"R238","v":0},{"$f":"IF(S$5=13,S23+R23-R131-S131,R23-R131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM22:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2026-01-01",{"$f":"IF($B23>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B23))+IF(B23<DATE(2020,2,28),0,1)+IF($B23>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B23>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C22<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B23,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D24-D132+R239<1,0,D24-D132+R239))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B24>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B24<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K23:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M23,IF(C131=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM23:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2025-12-01",{"$f":"IF($B24>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B24))+IF(B24<DATE(2020,2,28),0,1)+IF($B24>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B24>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C23<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B24,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D25-D133+R240<1,0,D25-D133+R240))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B25>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B25<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K24:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M24,IF(C132=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM24:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2025-11-01",{"$f":"IF($B25>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B25))+IF(B25<DATE(2020,2,28),0,1)+IF($B25>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B25>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C24<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B25,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D26-D134+R241<1,0,D26-D134+R241))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B26>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B26<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K25:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M25,IF(C133=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM25:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2025-10-01",{"$f":"IF($B26>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B26))+IF(B26<DATE(2020,2,28),0,1)+IF($B26>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B26>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C25<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B26,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D27-D135+R242<1,0,D27-D135+R242))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B27>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B27<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K26:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M26,IF(C134=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM26:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2025-09-01",{"$f":"IF($B27>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B27))+IF(B27<DATE(2020,2,28),0,1)+IF($B27>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B27>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C26<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B27,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D28-D136+R243<1,0,D28-D136+R243))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B28>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B28<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K27:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M27,IF(C135=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM27:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IF($CD27=\"n/a\",IF(CK$5=13,$CC27,X$2),$CD27*X$2)","v":0},0,0,0,0,0,0]
["Total Members","2025-08-01",{"$f":"IF($B28>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B28))+IF(B28<DATE(2020,2,28),0,1)+IF($B28>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B28>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C27<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B28,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D29-D137+R244<1,0,D29-D137+R244))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B29>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B29<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K28:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M28,IF(C136=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM28:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2025-07-01",{"$f":"IF($B29>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B29))+IF(B29<DATE(2020,2,28),0,1)+IF($B29>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B29>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C28<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B29,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D30-D138+R245<1,0,D30-D138+R245))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B30>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B30<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K29:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M29,IF(C137=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM29:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,{"$f":"IF($CD29=\"n/a\",IF(CE$5=13,$CC29,R$2),$CD29*R$2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2025-06-01",{"$f":"IF($B30>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B30))+IF(B30<DATE(2020,2,28),0,1)+IF($B30>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B30>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C29<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B30,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D31-D139+R246<1,0,D31-D139+R246))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B31>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B31<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K30:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M30,IF(C138=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM30:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2025-05-01",{"$f":"IF($B31>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B31))+IF(B31<DATE(2020,2,28),0,1)+IF($B31>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B31>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C30<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B31,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D32-D140+R247<1,0,D32-D140+R247))","v":0},0,null,null,1,6.6666666666666652E-2,0,{"$f":"1*AND(B32>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B32<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K31:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M31,IF(C139=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM31:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2025-04-01",{"$f":"IF($B32>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B32))+IF(B32<DATE(2020,2,28),0,1)+IF($B32>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B32>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C31<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B32,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D33-D141+R248<1,0,D33-D141+R248))","v":0},0,null,null,1,0.11525196944180766,0,{"$f":"1*AND(B33>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B33<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K32:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M32,IF(C140=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM32:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2025-03-01",{"$f":"IF($B33>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B33))+IF(B33<DATE(2020,2,28),0,1)+IF($B33>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B33>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C32<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B33,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D34-D142+R249<1,0,D34-D142+R249))","v":0},0,null,null,1,0.16365020437162978,0,{"$f":"1*AND(B34>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B34<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K33:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M33,IF(C141=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM33:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2025-02-01",{"$f":"IF($B34>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B34))+IF(B34<DATE(2020,2,28),0,1)+IF($B34>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B34>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C33<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B34,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D35-D143+R250<1,0,D35-D143+R250))","v":0},0,null,null,1,0.21254002415409859,0,{"$f":"1*AND(B35>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B35<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K34:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M34,IF(C142=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM34:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2025-01-01",{"$f":"IF($B35>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B35))+IF(B35<DATE(2020,2,28),0,1)+IF($B35>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B35>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C34<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B35,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D36-D144+R251<1,0,D36-D144+R251))","v":0},0,null,null,1,0.25970244953470356,0,{"$f":"1*AND(B36>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B36<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K35:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M35,IF(C143=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM35:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2024-12-01",{"$f":"IF($B36>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B36))+IF(B36<DATE(2020,2,28),0,1)+IF($B36>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B36>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C35<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B36,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D37-D145+R252<1,0,D37-D145+R252))","v":0},0,null,null,1,0.30601387119918283,0,{"$f":"1*AND(B37>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B37<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K36:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M36,IF(C144=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM36:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2024-11-01",{"$f":"IF($B37>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B37))+IF(B37<DATE(2020,2,28),0,1)+IF($B37>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B37>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C36<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B37,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D38-D146+R253<1,0,D38-D146+R253))","v":0},0,null,null,1,0.35182288555607089,0,{"$f":"1*AND(B38>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B38<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K37:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M37,IF(C145=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM37:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2024-10-01",{"$f":"IF($B38>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B38))+IF(B38<DATE(2020,2,28),0,1)+IF($B38>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B38>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C37<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B38,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D39-D147+R254<1,0,D39-D147+R254))","v":0},0,null,null,1,0.39822811124216256,0,{"$f":"1*AND(B39>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B39<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K38:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M38,IF(C146=0,1,MAIN!$E$11))","v":13},0,null,null,0,{"$f":"IF(S$5=13,S39+R39-R147-S147,R39-R147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM38:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2024-09-01",{"$f":"IF($B39>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B39))+IF(B39<DATE(2020,2,28),0,1)+IF($B39>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B39>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C38<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B39,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D40-D148+R255<1,0,D40-D148+R255))","v":0},0,null,null,1,0.44499764795684216,0,{"$f":"1*AND(B40>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B40<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K39:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M39,IF(C147=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM39:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2024-08-01",{"$f":"IF($B40>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B40))+IF(B40<DATE(2020,2,28),0,1)+IF($B40>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B40>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C39<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B40,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D41-D149+R256<1,0,D41-D149+R256))","v":0},0,null,null,1,0.49176455673768066,0,{"$f":"1*AND(B41>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B41<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K40:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M40,IF(C148=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM40:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2024-07-01",{"$f":"IF($B41>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B41))+IF(B41<DATE(2020,2,28),0,1)+IF($B41>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B41>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C40<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B41,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D42-D150+R257<1,0,D42-D150+R257))","v":0},-67.061295544943931,null,null,1,0.53780046131472103,0,{"$f":"1*AND(B42>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B42<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K41:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":1},13,{"$f":"MIN(M41,IF(C149=0,1,MAIN!$E$11))","v":13},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},67.061335523628358,0,0,0,-67.061335523628358,{"$f":"SUM(AM41:AM$107)","v":2.9290977113305416E-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Members","2024-06-01",{"$f":"IF($B42>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B42))+IF(B42<DATE(2020,2,28),0,1)+IF($B42>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B42>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C41<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B42,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D43-D151+R258<1,0,D43-D151+R258))","v":67.061295544943931},-113.1349201880607,null,null,6.6666666666666652E-2,0.58294977243370372,67.061295544943931,{"$f":"1*AND(B43>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B43<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K42:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.93333333333333335},3,{"$f":"MIN(M42,IF(C150=0,1,MAIN!$E$11))","v":3},67.061335523628358,null,null,0,0,0,0,0,0,0,0,0,0,0,0,67.061335523628358,67.061335523628358,67.061295544943931,null,-5.9615138803259526E-7,113.13491535850083,0,67.064224642661983,-67.064224642661983,-46.07069071583885,{"$f":"SUM(AM42:AM$107)","v":67.064264621339362},-67.064224642661983,3.9978684426955624E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67.061335523628358,67.061335523628358,4.4707557015752233,4.4707557015752233,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2024-05-01",{"$f":"IF($B43>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B43))+IF(B43<DATE(2020,2,28),0,1)+IF($B43>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B43>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C42<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B43,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D44-D152+R259<1,0,D44-D152+R259))","v":180.19621573300464},-149.01683518311842,null,null,0.1333333333333333,0.62960652058099731,180.19621573300464,{"$f":"1*AND(B44>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B44<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K43:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.8666666666666667},13,{"$f":"MIN(M43,IF(C151=0,1,MAIN!$E$11))","v":13},180.19625088212919,null,null,0,0,0,0,0,0,0,0,0,0,0,0,180.19625088212919,180.19625088212919,180.19621573300464,null,-1.9506028148263965E-7,149.01683170122968,0,113.1349201880607,-113.1349201880607,-35.881911513168973,{"$f":"SUM(AM43:AM$107)","v":113.13495533717833},-113.1349201880607,3.5149124556710376E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180.19625088212919,180.19625088212919,24.026166784283888,24.026166784283888,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2024-04-01",{"$f":"IF($B44>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B44))+IF(B44<DATE(2020,2,28),0,1)+IF($B44>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B44>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C43<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B44,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D45-D153+R260<1,0,D45-D153+R260))","v":329.21305091612305},-191.48323814378728,null,null,0.19999999999999993,0.67772842502303965,329.21305091612305,{"$f":"1*AND(B45>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B45<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K44:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.8},13,{"$f":"MIN(M44,IF(C152=0,1,MAIN!$E$11))","v":13},329.21308258335887,null,null,0,0,0,0,0,0,0,0,0,0,0,0,329.21308258335887,329.21308258335887,329.21305091612305,null,-9.6190706067034171E-8,191.48323531498298,0,149.01683518311842,-149.01683518311842,-42.46640013186456,{"$f":"SUM(AM44:AM$107)","v":149.0168668503473},-149.01683518311842,3.1667235816712491E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329.21308258335887,329.21308258335887,65.842616516671754,65.842616516671754,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2024-03-01",{"$f":"IF($B45>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B45))+IF(B45<DATE(2020,2,28),0,1)+IF($B45>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B45>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C44<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B45,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D46-D154+R261<1,0,D46-D154+R261))","v":520.69628905991033},-182.06656102151487,null,null,0.26666666666666672,0.72723996632611965,520.69628905991033,{"$f":"1*AND(B46>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B46<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K45:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.73333333333333328},13,{"$f":"MIN(M45,IF(C153=0,1,MAIN!$E$11))","v":13},520.69631789834182,null,null,0,0,0,0,0,0,0,0,0,0,0,0,520.69631789834182,520.69631789834182,520.69628905991033,null,-5.5384361541399585E-8,182.06655902864927,0,191.48323814378728,-191.48323814378728,9.4166791151380096,{"$f":"SUM(AM45:AM$107)","v":191.48326698221177},-191.48323814378728,2.8838431489930372E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,520.69631789834182,520.69631789834182,138.85235143955785,138.85235143955785,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2024-02-01",{"$f":"IF($B46>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B46))+IF(B46<DATE(2020,2,28),0,1)+IF($B46>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B46>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C45<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B46,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D47-D155+R262<1,0,D47-D155+R262))","v":702.7628500814252},-184.14785076913984,null,null,0.33333333333333337,0.7704419471779077,702.7628500814252,{"$f":"1*AND(B47>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B47<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K46:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.66666666666666663},13,{"$f":"MIN(M46,IF(C154=0,1,MAIN!$E$11))","v":13},702.76287692699111,null,null,0,0,0,0,0,0,0,0,0,0,0,0,702.76287692699111,702.76287692699111,702.7628500814252,null,-3.8200035579194491E-8,184.14784910832506,0,182.0665610215149,-182.0665610215149,-2.0812880868101615,{"$f":"SUM(AM46:AM$107)","v":182.06658786707368},-182.0665610215149,2.6845565912481106E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,702.76287692699111,702.76287692699111,234.25429230899707,234.25429230899707,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2024-01-01",{"$f":"IF($B47>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B47))+IF(B47<DATE(2020,2,28),0,1)+IF($B47>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B47>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C46<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B47,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D48-D156+R263<1,0,D48-D156+R263))","v":886.91070085056504},-184.81916878752486,null,null,0.4,0.80870001219317256,886.91070085056504,{"$f":"1*AND(B48>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B48<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K47:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.6},13,{"$f":"MIN(M47,IF(C155=0,1,MAIN!$E$11))","v":13},852.90779693759896,null,null,0,0,0,0,0,0,0,0,0,0,0,34.002929097717242,852.90779693759896,886.9107260353162,886.91070085056504,null,-2.8396039297717834E-8,184.81916741619963,0,184.14785076913986,-184.14785076913986,-0.67131664705976846,{"$f":"SUM(AM47:AM$107)","v":184.1478759538839},-184.14785076913986,2.5184751166307251E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,886.9107260353162,852.90779693759896,354.76429041412649,341.16311877503961,1.0239202379575889,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1.0239202379575889]
["Total Members","2023-12-01",{"$f":"IF($B48>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B48))+IF(B48<DATE(2020,2,28),0,1)+IF($B48>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B48>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C47<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B48,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D49-D157+R264<1,0,D49-D157+R264))","v":1071.7298696380899},-219.2439285718076,null,null,0.46666666666666667,0.8427483993494892,1071.7298696380899,{"$f":"1*AND(B49>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B49<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K48:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.53333333333333333},13,{"$f":"MIN(M48,IF(C156=0,1,MAIN!$E$11))","v":13},1036.7240352560814,null,null,0,0,0,0,0,0,0,0,0,0,34.002929097717242,1.0029290977172423,1036.7240352560814,1071.7298934515159,1071.7298696380899,null,-2.2219615924967684E-8,219.24392720397347,0,184.81916878752492,-184.81916878752492,-34.424758416448554,{"$f":"SUM(AM48:AM$107)","v":184.81919260094361},-184.81916878752492,2.3813425968910451E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1071.7298934515159,1036.7240352560814,500.14061694404074,483.80454978617132,1.0180084481526981,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1.0180084481526981]
["Total Members","2023-11-01",{"$f":"IF($B49>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B49))+IF(B49<DATE(2020,2,28),0,1)+IF($B49>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B49>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C48<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B49,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D50-D158+R265<1,0,D50-D158+R265))","v":1290.9737982098975},-232.64718987736637,null,null,0.53333333333333333,0.87342105725454611,1290.9737982098975,{"$f":"1*AND(B50>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B50<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K49:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.46666666666666667},13,{"$f":"MIN(M49,IF(C157=0,1,MAIN!$E$11))","v":13},1232.9650333623376,null,null,0,0,0,0,0,0,0,0,0,34.002929097717242,1.0029290977172423,23.002929097717242,1232.9650333623376,1290.9738206554894,1290.9737982098975,null,-1.7386558859300294E-8,232.64718863941522,0,219.24392857180763,-219.24392857180763,-13.40326006760759,{"$f":"SUM(AM49:AM$107)","v":219.24395101739225},-219.24392857180763,2.2445591866926407E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1290.9738206554894,1232.9650333623376,688.51937101626095,657.5813511265801,1.0219558273519307,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1.0219558273519307]
["Total Members","2023-10-01",{"$f":"IF($B50>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B50))+IF(B50<DATE(2020,2,28),0,1)+IF($B50>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B50>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C49<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B50,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D51-D159+R266<1,0,D51-D159+R266))","v":1523.6209880872639},-233.97136342504155,null,null,0.6,0.9013319099688385,1523.6209880872639,{"$f":"1*AND(B51>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B51<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K50:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.4},13,{"$f":"MIN(M50,IF(C158=0,1,MAIN!$E$11))","v":13},1445.6092929040356,null,null,0,0,0,0,0,0,0,0,34.002929097717242,1.0029290977172423,23.002929097717242,20.002929097717242,1445.6092929040356,1523.6210092949045,1523.6209880872639,null,-1.3919236430126602E-8,233.97136234316858,0,232.64718987736646,-232.64718987736646,-1.3241724658021212,{"$f":"SUM(AM50:AM$107)","v":232.64721108499981},-232.64718987736646,2.1207640656939475E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1523.6210092949045,1445.6092929040356,914.17260557694271,867.36557574242136,1.0215858369958741,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1.0215858369958741]
["Total Members","2023-09-01",{"$f":"IF($B51>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B51))+IF(B51<DATE(2020,2,28),0,1)+IF($B51>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B51>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C50<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B51,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D52-D160+R267<1,0,D52-D160+R267))","v":1757.5923515123054},-203.78605614416165,null,null,0.66666666666666674,0.9266473617297557,1757.5923515123054,{"$f":"1*AND(B52>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B52<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K51:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.33333333333333331},13,{"$f":"MIN(M51,IF(C159=0,1,MAIN!$E$11))","v":13},1663.5777261494868,null,null,0,0,0,0,0,0,0,34.002929097717242,1.0029290977172423,23.002929097717242,20.002929097717242,16.002929097717242,1663.5777261494868,1757.592371638073,1757.5923515123054,null,-1.1450759673792277E-8,203.78605529652543,0,233.97136342504155,-233.97136342504155,30.185308128516112,{"$f":"SUM(AM51:AM$107)","v":233.97138355080193},-233.97136342504155,2.012576760535012E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1757.592371638073,1663.5777261494868,1171.7282477587155,1109.0518174329914,1.0188378424826579,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1.0188378424826579]
["Total Members","2023-08-01",{"$f":"IF($B52>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B52))+IF(B52<DATE(2020,2,28),0,1)+IF($B52>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B52>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C51<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B52,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D53-D161+R268<1,0,D53-D161+R268))","v":1961.3784076564671},-179.52163794112903,null,null,0.73333333333333339,0.94919258770646087,1961.3784076564671,{"$f":"1*AND(B53>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B53<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K52:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.26666666666666666},13,{"$f":"MIN(M52,IF(C160=0,1,MAIN!$E$11))","v":13},1849.3608523482949,null,null,0,0,0,0,0,0,34.002929097717242,1.0029290977172423,23.002929097717242,20.002929097717242,16.002929097717242,18.002929097717242,1849.3608523482949,1961.3784269345983,1961.3784076564671,null,-9.8288688299419391E-9,179.52163725439681,0,203.78605614416156,-203.78605614416156,24.264418889764755,{"$f":"SUM(AM52:AM$107)","v":203.78607542228593},-203.78605614416156,1.9278131276223576E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1961.3784269345983,1849.3608523482949,1438.3441797520388,1356.1979583887496,1.0161522577841333,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1.0161522577841333]
["Total Members","2023-07-01",{"$f":"IF($B53>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B53))+IF(B53<DATE(2020,2,28),0,1)+IF($B53>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B53>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C52<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B53,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D54-D162+R269<1,0,D54-D162+R269))","v":2140.9000455975961},-146.8465706035463,null,null,0.8,0.96837436010351452,2140.9000455975961,{"$f":"1*AND(B54>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B54<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K53:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.2},13,{"$f":"MIN(M53,IF(C161=0,1,MAIN!$E$11))","v":13},2010.8795605049745,null,null,0,0,0,0,0,34.002929097717242,1.0029290977172423,23.002929097717242,20.002929097717242,16.002929097717242,18.002929097717242,18.002929097717242,2010.8795605049745,2140.9000641889952,2140.9000455975961,null,-8.6839173629726929E-9,146.84657007414808,0,179.521637941129,-179.521637941129,32.675067866980925,{"$f":"SUM(AM53:AM$107)","v":179.52165653252115},-179.521637941129,1.8591399111755891E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2140.9000641889952,2010.8795605049745,1712.7200513511962,1608.7036484039797,1.0129317047363464,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1.0129317047363464]
["Total Members","2023-06-01",{"$f":"IF($B54>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B54))+IF(B54<DATE(2020,2,28),0,1)+IF($B54>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B54>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C53<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B54,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D55-D163+R270<1,0,D55-D163+R270))","v":2287.7466162011424},-87.274423659967397,null,null,0.8666666666666667,0.9836507105894019,2287.7466162011424,{"$f":"1*AND(B55>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B55<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K54:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0.13333333333333333},13,{"$f":"MIN(M54,IF(C162=0,1,MAIN!$E$11))","v":13},2133.7232014814053,null,null,0,{"$f":"IF(S$5=13,S55+R55-R163-S163,R55-R163)","v":0},0,0,34.002929097717242,1.0029290977172423,23.002929097717242,20.002929097717242,16.002929097717242,18.002929097717242,18.002929097717242,24.002929097717242,2133.7232014814053,2287.7466342631433,2287.7466162011424,null,-7.8951054582887537E-9,87.274423353837506,0,146.84657060354618,-146.84657060354618,59.572147249708678,{"$f":"SUM(AM54:AM$107)","v":146.8465886655402},-146.84657060354618,1.8062000890495256E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2287.7466342631433,2133.7232014814053,1982.7137496947241,1849.2267746172181,1.0096247056272218,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1.0096247056272218]
["Total Members","2023-05-01",{"$f":"IF($B55>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B55))+IF(B55<DATE(2020,2,28),0,1)+IF($B55>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B55>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C54<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B55,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D56-D164+R271<1,0,D56-D164+R271))","v":2375.0210398611098},-46.973101943455731,null,null,0.93333333333333335,0.9944094814104748,2375.0210398611098,{"$f":"1*AND(B56>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B56<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":1},{"$f":"SUM(K55:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":6.6666666666666666E-2},13,{"$f":"MIN(M55,IF(C163=0,1,MAIN!$E$11))","v":13},2192.9946957375255,null,null,{"$f":"R271","v":0},{"$f":"IF(S$5=13,S56+R56-R164-S164,R56-R164)","v":0},0,34.002929097717242,1.0029290977172423,23.002929097717242,20.002929097717242,16.002929097717242,18.002929097717242,18.002929097717242,24.002929097717242,28.002929097717242,2192.9946957375255,{"$f":"SUM(R55:AD55)","v":2375.0210576169807},2375.0210398611098,null,-7.4760899693160354E-9,46.97310178024987,0,87.274423659967624,-87.274423659967624,40.301321879717754,{"$f":"SUM(AM55:AM$107)","v":87.274441415831461},-87.274423659967624,1.7755870885594049E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2375.0210576169807,2192.9946957375255,2216.6863204425154,2046.7950493550238,1.00553357051686,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1.00553357051686]
["Total Members","2023-04-01",{"$f":"IF($B56>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B56))+IF(B56<DATE(2020,2,28),0,1)+IF($B56>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B56>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C55<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B56,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D57-D165+R272<1,0,D57-D165+R272))","v":2421.9941418045655},-2.9290977172422572E-3,null,null,1,1,2421.9941418045655,{"$f":"1*AND(B57>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B57<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K56:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M56,IF(C164=0,1,MAIN!$E$11))","v":13},2213.9648684200583,null,null,0,0,34.002929097717242,1.0029290977172423,23.002929097717242,20.002929097717242,16.002929097717242,18.002929097717242,18.002929097717242,24.002929097717242,28.002929097717242,26.002929097717242,2213.9648684200583,2421.9941593972308,2421.9941418045655,null,-7.2637109660433907E-9,2.9290977068645099E-3,0,46.973101943455511,-46.973101943455511,46.97017284574865,{"$f":"SUM(AM56:AM$107)","v":46.973119536113927},-46.973101943455511,1.7592665244592354E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2421.9941593972308,2213.9648684200583,2421.9941593972308,2213.9648684200583,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2023-03-01",{"$f":"IF($B57>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B57))+IF(B57<DATE(2020,2,28),0,1)+IF($B57>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B57>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C56<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B57,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D58-D166+R273<1,0,D58-D166+R273))","v":2421.9970709022828},-2.9290977172422572E-3,null,null,1,1,2421.9970709022828,{"$f":"1*AND(B58>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B58<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K57:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M57,IF(C165=0,1,MAIN!$E$11))","v":13},2197.9648684200479,null,null,0,34.002929097717242,1.0029290977172423,23.002929097717242,20.002929097717242,16.002929097717242,18.002929097717242,18.002929097717242,24.002929097717242,28.002929097717242,26.002929097717242,16.002929097717242,2197.9648684200479,2421.9970884949375,2421.9970709022828,null,-7.2636978654117001E-9,2.9290977067940715E-3,0,2.9290977171155938E-3,-2.9290977171155938E-3,1.0321522282696893E-11,{"$f":"SUM(AM57:AM$107)","v":2.9466903652064502E-3},-2.9290977171155938E-3,1.7592654785403283E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2421.9970884949375,2197.9648684200479,2421.9970884949375,2197.9648684200479,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2023-02-01",{"$f":"IF($B58>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B58))+IF(B58<DATE(2020,2,28),0,1)+IF($B58>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B58>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C57<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B58,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D59-D167+R274<1,0,D59-D167+R274))","v":2422},34,null,null,1,1,2422,{"$f":"1*AND(B59>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B59<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K58:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M58,IF(C166=0,1,MAIN!$E$11))","v":13},2182.9648684200374,null,null,34.002929097717242,1.0029290977172423,23.002929097717242,20.002929097717242,16.002929097717242,18.002929097717242,18.002929097717242,24.002929097717242,28.002929097717242,26.002929097717242,16.002929097717242,15.002929097717242,2182.9648684200374,2422.0000175926443,2422,null,-7.2636847647800096E-9,2.9290977067226573E-3,34.002929097717242,2.9290977171155938E-3,34.000000000000128,1.0392936511394169E-11,{"$f":"SUM(AM58:AM$107)","v":2.9466903549746348E-3},34.000000000000128,1.7592644326214213E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2422.0000175926443,2182.9648684200374,2422.0000175926443,2182.9648684200374,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2023-01-01",{"$f":"IF($B59>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B59))+IF(B59<DATE(2020,2,28),0,1)+IF($B59>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B59>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C58<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B59,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D60-D168+R275<1,0,D60-D168+R275))","v":2388},1,null,null,1,1,2388,{"$f":"1*AND(B60>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B60<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K59:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M59,IF(C167=0,1,MAIN!$E$11))","v":13},2167.964868420027,null,null,1.0029290977172423,23.002929097717242,20.002929097717242,16.002929097717242,18.002929097717242,18.002929097717242,24.002929097717242,28.002929097717242,26.002929097717242,16.002929097717242,15.002929097717242,15.002929097717242,2167.964868420027,2388.0000175926339,2388,null,-7.3670995970331887E-9,2.9290977066453857E-3,1.0029290977172423,2.9290977171155938E-3,1.0000000000001266,1.0470208033908079E-11,{"$f":"SUM(AM59:AM$107)","v":2.9466903445154458E-3},1.0000000000001266,1.7592633867025143E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2388.0000175926339,2167.964868420027,2388.0000175926339,2167.964868420027,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2022-12-01",{"$f":"IF($B60>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B60))+IF(B60<DATE(2020,2,28),0,1)+IF($B60>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B60>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C59<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B60,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D61-D169+R276<1,0,D61-D169+R276))","v":2387},23,null,null,1,1,2387,{"$f":"1*AND(B61>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B61<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K60:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M60,IF(C168=0,1,MAIN!$E$11))","v":13},2151.9648684200165,null,null,23.002929097717242,20.002929097717242,16.002929097717242,18.002929097717242,18.002929097717242,24.002929097717242,28.002929097717242,26.002929097717242,16.002929097717242,15.002929097717242,15.002929097717242,16.002929097717242,2151.9648684200165,2387.0000175926234,2387,null,-7.3701815761495482E-9,2.9290977066014127E-3,23.002929097717242,2.9290977171155938E-3,23.000000000000128,1.0514181105619747E-11,{"$f":"SUM(AM60:AM$107)","v":2.9466903340562567E-3},23.000000000000128,1.7592623407836072E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2387.0000175926234,2151.9648684200165,2387.0000175926234,2151.9648684200165,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2022-11-01",{"$f":"IF($B61>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B61))+IF(B61<DATE(2020,2,28),0,1)+IF($B61>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B61>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C60<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B61,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D62-D170+R277<1,0,D62-D170+R277))","v":2364},20,null,null,1,1,2364,{"$f":"1*AND(B62>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B62<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K61:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M61,IF(C169=0,1,MAIN!$E$11))","v":13},2142.964868420006,null,null,20.002929097717242,16.002929097717242,18.002929097717242,18.002929097717242,24.002929097717242,28.002929097717242,26.002929097717242,16.002929097717242,15.002929097717242,15.002929097717242,16.002929097717242,9.0029290977172423,2142.964868420006,2364.0000175926129,2364,null,-7.4418835538381245E-9,2.9290977065372405E-3,20.002929097717242,2.9290977171155938E-3,20.000000000000128,1.0578353297485688E-11,{"$f":"SUM(AM61:AM$107)","v":2.9466903235970676E-3},20.000000000000128,1.7592612948647002E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2364.0000175926129,2142.964868420006,2364.0000175926129,2142.964868420006,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2022-10-01",{"$f":"IF($B62>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B62))+IF(B62<DATE(2020,2,28),0,1)+IF($B62>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B62>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C61<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B62,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D63-D171+R278<1,0,D63-D171+R278))","v":2344},16,null,null,1,1,2344,{"$f":"1*AND(B63>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B63<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K62:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M62,IF(C170=0,1,MAIN!$E$11))","v":13},2129.9648684199951,null,null,16.002929097717242,18.002929097717242,18.002929097717242,24.002929097717242,28.002929097717242,26.002929097717242,16.002929097717242,15.002929097717242,15.002929097717242,16.002929097717242,9.0029290977172423,13.002929097717242,2129.9648684199951,2344.000017592602,2344,null,-7.5053763204380175E-9,2.9290977064722807E-3,16.002929097717242,2.9290977171155938E-3,16.000000000000128,1.0643313053809722E-11,{"$f":"SUM(AM62:AM$107)","v":2.9466903129105049E-3},16.000000000000128,1.759260203471058E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2344.000017592602,2129.9648684199951,2344.000017592602,2129.9648684199951,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2022-09-01",{"$f":"IF($B63>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B63))+IF(B63<DATE(2020,2,28),0,1)+IF($B63>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B63>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C62<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B63,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D64-D172+R279<1,0,D64-D172+R279))","v":2328},18,null,null,1,1,2328,{"$f":"1*AND(B64>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B64<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K63:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M63,IF(C171=0,1,MAIN!$E$11))","v":13},2116.9648684199842,null,null,18.002929097717242,18.002929097717242,24.002929097717242,28.002929097717242,26.002929097717242,16.002929097717242,15.002929097717242,15.002929097717242,16.002929097717242,9.0029290977172423,13.002929097717242,13.002929097717242,2116.9648684199842,2328.0000175925911,2328,null,-7.5569548396714481E-9,2.9290977063963276E-3,18.002929097717242,2.9290977171155938E-3,18.000000000000128,1.0719266186481891E-11,{"$f":"SUM(AM63:AM$107)","v":2.9466903024513158E-3},18.000000000000128,1.7592591120774159E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2328.0000175925911,2116.9648684199842,2328.0000175925911,2116.9648684199842,1,"n/a",0,0,{"$f":"IF($CD63=\"n/a\",IF(CG$5=13,$CC63,T$2),$CD63*T$2)","v":0},0,0,0,0,0,0,0,0,0,1]
["Total Members","2022-08-01",{"$f":"IF($B64>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B64))+IF(B64<DATE(2020,2,28),0,1)+IF($B64>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B64>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C63<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B64,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D65-D173+R280<1,0,D65-D173+R280))","v":2310},18,null,null,1,1,2310,{"$f":"1*AND(B65>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B65<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K64:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M64,IF(C172=0,1,MAIN!$E$11))","v":13},2101.9648684199733,null,null,18.002929097717242,24.002929097717242,28.002929097717242,26.002929097717242,16.002929097717242,15.002929097717242,15.002929097717242,16.002929097717242,9.0029290977172423,13.002929097717242,13.002929097717242,15.002929097717242,2101.9648684199733,2310.0000175925802,2310,null,-7.6158355177824433E-9,2.929097706308927E-3,18.002929097717242,2.9290977171155938E-3,18.000000000000128,1.080666675937203E-11,{"$f":"SUM(AM64:AM$107)","v":2.9466902917647531E-3},18.000000000000128,1.7592580206837738E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310.0000175925802,2101.9648684199733,2310.0000175925802,2101.9648684199733,1,"n/a",{"$f":"IF($CD64=\"n/a\",IF(CE$5=13,$CC64,R$2),$CD64*R$2)","v":0},0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2022-07-01",{"$f":"IF($B65>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B65))+IF(B65<DATE(2020,2,28),0,1)+IF($B65>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B65>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C64<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B65,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D66-D174+R281<1,0,D66-D174+R281))","v":2292},24,null,null,1,1,2292,{"$f":"1*AND(B66>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B66<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K65:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M65,IF(C173=0,1,MAIN!$E$11))","v":13},2084.9648684199624,null,null,24.002929097717242,28.002929097717242,26.002929097717242,16.002929097717242,15.002929097717242,15.002929097717242,16.002929097717242,9.0029290977172423,13.002929097717242,13.002929097717242,15.002929097717242,17.002929097717242,2084.9648684199624,2292.0000175925693,2292,null,-7.6756410116729512E-9,2.9290977063089418E-3,24.002929097717242,2.9290977171155938E-3,24.000000000000128,1.0806652014222484E-11,{"$f":"SUM(AM65:AM$107)","v":2.9466902808508166E-3},24.000000000000128,1.7592569292901317E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2292.0000175925693,2084.9648684199624,2292.0000175925693,2084.9648684199624,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2022-06-01",{"$f":"IF($B66>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B66))+IF(B66<DATE(2020,2,28),0,1)+IF($B66>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B66>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C65<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B66,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D67-D175+R282<1,0,D67-D175+R282))","v":2268},28,null,null,1,1,2268,{"$f":"1*AND(B67>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B67<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K66:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M66,IF(C174=0,1,MAIN!$E$11))","v":13},2084.9677975176687,null,null,28.002929097717242,26.002929097717242,16.002929097717242,15.002929097717242,15.002929097717242,16.002929097717242,9.0029290977172423,13.002929097717242,13.002929097717242,15.002929097717242,17.002929097717242,0,2084.9677975176687,2268.0000175925584,2268,null,-7.7568600431732193E-9,2.9290977062253706E-3,28.002929097717242,2.9290977171155938E-3,28.000000000000128,1.0890223185039405E-11,{"$f":"SUM(AM66:AM$107)","v":2.9466902701642539E-3},28.000000000000128,1.7592558378964895E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2268.0000175925584,2084.9677975176687,2268.0000175925584,2084.9677975176687,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2022-05-01",{"$f":"IF($B67>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B67))+IF(B67<DATE(2020,2,28),0,1)+IF($B67>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B67>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C66<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B67,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D68-D176+R283<1,0,D68-D176+R283))","v":2240},26,null,null,1,1,2240,{"$f":"1*AND(B68>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B68<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K67:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M67,IF(C175=0,1,MAIN!$E$11))","v":13},2068.9677975176578,null,null,26.002929097717242,16.002929097717242,15.002929097717242,15.002929097717242,16.002929097717242,9.0029290977172423,13.002929097717242,13.002929097717242,15.002929097717242,17.002929097717242,0,16.002929097717242,2068.9677975176578,2240.0000175925475,2240,null,-7.8538158199137342E-9,2.9290977061511782E-3,26.002929097717242,2.9290977171155938E-3,26.000000000000128,1.0964415573383457E-11,{"$f":"SUM(AM67:AM$107)","v":2.9466902592503175E-3},26.000000000000128,1.7592547465028474E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2240.0000175925475,2068.9677975176578,2240.0000175925475,2068.9677975176578,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2022-04-01",{"$f":"IF($B68>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B68))+IF(B68<DATE(2020,2,28),0,1)+IF($B68>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B68>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C67<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B68,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D69-D177+R284<1,0,D69-D177+R284))","v":2214},16,null,null,1,1,2214,{"$f":"1*AND(B69>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B69<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K68:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M68,IF(C176=0,1,MAIN!$E$11))","v":13},2054.9677975176469,null,null,16.002929097717242,15.002929097717242,15.002929097717242,16.002929097717242,9.0029290977172423,13.002929097717242,13.002929097717242,15.002929097717242,17.002929097717242,0,16.002929097717242,14.002929097717242,2054.9677975176469,2214.0000175925366,2214,null,-7.9460418245247411E-9,2.9290977060975618E-3,16.002929097717242,2.9290977171155938E-3,16.000000000000128,1.1018031972898079E-11,{"$f":"SUM(AM68:AM$107)","v":2.9466902481090074E-3},16.000000000000128,1.7592536551092053E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2214.0000175925366,2054.9677975176469,2214.0000175925366,2054.9677975176469,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2022-03-01",{"$f":"IF($B69>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B69))+IF(B69<DATE(2020,2,28),0,1)+IF($B69>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B69>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C68<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B69,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D70-D178+R285<1,0,D70-D178+R285))","v":2198},15,null,null,1,1,2198,{"$f":"1*AND(B70>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B70<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K69:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M69,IF(C177=0,1,MAIN!$E$11))","v":13},2044.9677975176357,null,null,15.002929097717242,15.002929097717242,16.002929097717242,9.0029290977172423,13.002929097717242,13.002929097717242,15.002929097717242,17.002929097717242,0,16.002929097717242,14.002929097717242,10.002929097717242,2044.9677975176357,2198.0000175925252,2198,null,-8.0038786709479837E-9,2.9290977059777397E-3,15.002929097717242,2.9290977171155938E-3,15.000000000000126,1.1137854093873356E-11,{"$f":"SUM(AM69:AM$107)","v":2.9466902371950709E-3},15.000000000000126,1.7592525182408281E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2198.0000175925252,2044.9677975176357,2198.0000175925252,2044.9677975176357,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2022-02-01",{"$f":"IF($B70>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B70))+IF(B70<DATE(2020,2,28),0,1)+IF($B70>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B70>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C69<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B70,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D71-D179+R286<1,0,D71-D179+R286))","v":2183},{"$f":"D70-D71","v":15},null,null,{"$f":"IF(C70=0,1,IFERROR(IF(C70>=2,(L70)*SUMPRODUCT(R70:AD70,R$2:AD$2)+(1-L70)*SUMPRODUCT(R70:AD70,R$3:AD$3),SUMPRODUCT(R70:AD70,R$3:AD$3))/SUM(R70:AD70),1))","v":1},{"$f":"IFERROR(SUMPRODUCT(H70:H81,J70:J81)/SUM(J70:J81),1)","v":1},2183,{"$f":"1*AND(B71>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B71<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K70:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M70,IF(C178=0,1,MAIN!$E$11))","v":13},2022.9677975176244,null,null,15.002929097717242,{"$f":"IF(S$5=13,S71+R71-R179-S179,R71-R179)","v":16.002929097717242},9.0029290977172423,13.002929097717242,13.002929097717242,15.002929097717242,17.002929097717242,0,16.002929097717242,14.002929097717242,10.002929097717242,22.002929097717242,2022.9677975176244,2183.0000175925143,{"$f":"J70","v":2183},null,{"$f":"1-AE70/AF70","v":-8.0588704598483218E-9},{"$f":"AE179","v":2.9290977058327268E-3},{"$f":"R70","v":15.002929097717242},{"$f":"D178","v":2.9290977171155938E-3},{"$f":"AJ70-AK70","v":15.000000000000126},{"$f":"AK70-AI70","v":1.128286700180503E-11},{"$f":"SUM(AM70:AM$107)","v":2.9466902260537609E-3},{"$f":"D286-D178","v":15.000000000000126},{"$f":"AE70-AF70","v":1.7592514268471859E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2183.0000175925143,2022.9677975176244,2183.0000175925143,2022.9677975176244,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2022-01-01",{"$f":"IF($B71>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B71))+IF(B71<DATE(2020,2,28),0,1)+IF($B71>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B71>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C70<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B71,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D72-D180+R287<1,0,D72-D180+R287))","v":2168},16,null,null,1,1,2168,{"$f":"1*AND(B72>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B72<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K71:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},{"$f":"IF(D71-SUM(R71:T71)<J179,3,IF(D71-SUM(R71:U71)<J1179,4,IF(D71-SUM(R71:V71)<J179,5,IF(D71-SUM(R71:W71)<J179,6,IF(D71-SUM(R71:X71)<J179,7,IF(D71-SUM(R71:Y71)<J179,8,IF(D71-SUM(R71:Z71)<J179,9,IF(D71-SUM(R71:AA71)<J179,10,IF(D71-SUM(R71:AB71)<J179,11,IF(D71-SUM(R71:AC71)<J179,12,13))))))))))","v":13},{"$f":"MIN(M71,IF(C179=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R71:AD71,R$5:AD$5,\">=\"&N71)","v":1996.9677975176132},null,null,{"$f":"R287","v":16.002929097717242},9.0029290977172423,13.002929097717242,13.002929097717242,15.002929097717242,17.002929097717242,0,16.002929097717242,14.002929097717242,10.002929097717242,22.002929097717242,26.002929097717015,1996.9677975176132,{"$f":"SUM(R71:AD71)","v":2168.0000175925024},2168,null,-8.1146229735651332E-9,2.9290977056489831E-3,16.002929097717242,2.9290977171155938E-3,16.000000000000128,1.146661064710397E-11,{"$f":"SUM(AM71:AM$107)","v":2.9466902146850771E-3},16.000000000000128,1.7592502445040736E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE71","v":2168.0000175925024},{"$f":"AD71","v":1996.9677975176132},{"$f":"IFERROR(IF(C71>=2,(L71)*SUMPRODUCT(R71:AD71,R$2:AD$2)+(1-L71)*SUMPRODUCT(R71:AD71,R$3:AD$3),SUMPRODUCT(R71:AD71,R$3:AD$3)),1)","v":2168.0000175925024},{"$f":"IFERROR(IF($C71>=2,($L71)*(AD71*AD$2)+(1-$L71)*(AD71*AD$3),AD71*AD$3),1)","v":1996.9677975176132},{"$f":"IFERROR((BY71*CA$2-(CA71-CB71))/BZ71,0)","v":1},{"$f":"IF(OR(CC71<=0,BZ71=0)*1=1,IFERROR(CA$2/(CA71/BY71),1),\"n/a\")","v":"n/a"},0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2021-12-01",{"$f":"IF($B72>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B72))+IF(B72<DATE(2020,2,28),0,1)+IF($B72>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B72>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C71<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B72,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D73-D181+R288<1,0,D73-D181+R288))","v":2152},9,null,null,1,1,2152,{"$f":"1*AND(B73>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B73<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K72:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M72,IF(C180=0,1,MAIN!$E$11))","v":13},1964.9677975176019,null,null,9.0029290977172423,13.002929097717242,13.002929097717242,15.002929097717242,17.002929097717242,0,16.002929097717242,14.002929097717242,10.002929097717242,22.002929097717242,26.002929097717015,32.002929097717015,1964.9677975176019,2152.0000175924911,2152,null,-8.1749493840987952E-9,2.9290977056490005E-3,9.0029290977172423,2.9290977171155938E-3,9.0000000000001261,1.146659329986921E-11,{"$f":"SUM(AM72:AM$107)","v":2.9466902033163933E-3},9.0000000000001261,1.7592491076356964E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2152.0000175924911,1964.9677975176019,2152.0000175924911,1964.9677975176019,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2021-11-01",{"$f":"IF($B73>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B73))+IF(B73<DATE(2020,2,28),0,1)+IF($B73>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B73>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C72<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B73,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D74-D182+R289<1,0,D74-D182+R289))","v":2143},13,null,null,1,1,2143,{"$f":"1*AND(B74>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B74<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K73:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M73,IF(C181=0,1,MAIN!$E$11))","v":13},1964.9707266153075,null,null,13.002929097717242,13.002929097717242,15.002929097717242,17.002929097717242,0,16.002929097717242,14.002929097717242,10.002929097717242,22.002929097717242,26.002929097717015,32.002929097717015,0,1964.9707266153075,2143.0000175924797,2143,null,-8.2092765918417854E-9,2.9290977056490169E-3,13.002929097717242,2.9290977171155938E-3,13.000000000000126,1.1466576819996188E-11,{"$f":"SUM(AM73:AM$107)","v":2.9466901919477095E-3},13.000000000000126,1.7592479707673192E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2143.0000175924797,1964.9707266153075,2143.0000175924797,1964.9707266153075,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2021-10-01",{"$f":"IF($B74>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B74))+IF(B74<DATE(2020,2,28),0,1)+IF($B74>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B74>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C73<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B74,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D75-D183+R290<1,0,D75-D183+R290))","v":2130},13,null,null,1,1,2130,{"$f":"1*AND(B75>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B75<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K74:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M74,IF(C182=0,1,MAIN!$E$11))","v":13},1964.9736557130132,null,null,13.002929097717242,15.002929097717242,17.002929097717242,0,16.002929097717242,14.002929097717242,10.002929097717242,22.002929097717242,26.002929097717015,32.002929097717015,0,0,1964.9736557130132,2130.0000175924679,2130,null,-8.2593745176495759E-9,2.9290977047828921E-3,13.002929097717242,2.9290977171155938E-3,13.000000000000126,1.233270170014622E-11,{"$f":"SUM(AM74:AM$107)","v":2.9466901803516521E-3},13.000000000000126,1.7592467884242069E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2130.0000175924679,1964.9736557130132,2130.0000175924679,1964.9736557130132,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2021-09-01",{"$f":"IF($B75>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B75))+IF(B75<DATE(2020,2,28),0,1)+IF($B75>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B75>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C74<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B75,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D76-D184+R291<1,0,D76-D184+R291))","v":2117},15,null,null,1,1,2117,{"$f":"1*AND(B76>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B76<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K75:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M75,IF(C183=0,1,MAIN!$E$11))","v":13},1826.9736557130007,null,null,15.002929097717242,17.002929097717242,0,16.002929097717242,14.002929097717242,10.002929097717242,22.002929097717242,26.002929097717015,32.002929097717015,0,0,138.00292909771724,1826.9736557130007,2117.0000175924552,2117,null,-8.3100875070130087E-9,2.929097704782912E-3,15.002929097717242,2.9290977171155938E-3,15.000000000000126,1.2332681750826247E-11,{"$f":"SUM(AM75:AM$107)","v":2.9466901680734736E-3},15.000000000000126,1.7592455151316244E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2117.0000175924552,1826.9736557130007,2117.0000175924552,1826.9736557130007,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2021-08-01",{"$f":"IF($B76>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B76))+IF(B76<DATE(2020,2,28),0,1)+IF($B76>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B76>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C75<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B76,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D77-D185+R292<1,0,D77-D185+R292))","v":2102},17,null,null,1,1,2102,{"$f":"1*AND(B77>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B77<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K76:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M76,IF(C184=0,1,MAIN!$E$11))","v":13},1826.9765848107054,null,null,17.002929097717242,0,16.002929097717242,14.002929097717242,10.002929097717242,22.002929097717242,26.002929097717015,32.002929097717015,0,0,138.00292909771724,0,1826.9765848107054,2102.0000175924429,2102,null,-8.3693829644460038E-9,2.9290977047829315E-3,17.002929097717242,2.9290977171155938E-3,17.000000000000128,1.2332662235187142E-11,{"$f":"SUM(AM76:AM$107)","v":2.9466901557952951E-3},17.000000000000128,1.759244287313777E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2102.0000175924429,1826.9765848107054,2102.0000175924429,1826.9765848107054,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2021-07-01",{"$f":"IF($B77>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B77))+IF(B77<DATE(2020,2,28),0,1)+IF($B77>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B77>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C76<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B77,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D78-D186+R293<1,0,D78-D186+R293))","v":2085},-47,null,null,1,1,2085,{"$f":"1*AND(B78>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B78<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K77:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M77,IF(C185=0,1,MAIN!$E$11))","v":13},1826.9795139084101,null,null,0,16.002929097717242,14.002929097717242,10.002929097717242,22.002929097717242,26.002929097717015,32.002929097717015,0,0,138.00292909771724,0,0,1826.9795139084101,2085.0000175924306,2085,null,-8.4376166054056512E-9,46.999999807074353,0,2.9290977171155938E-3,-2.9290977171155938E-3,-46.997070709357239,{"$f":"SUM(AM77:AM$107)","v":2.946690143289743E-3},-2.9290977171155938E-3,1.7592430594959296E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2085.0000175924306,1826.9795139084101,2085.0000175924306,1826.9795139084101,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2021-06-01",{"$f":"IF($B78>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B78))+IF(B78<DATE(2020,2,28),0,1)+IF($B78>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B78>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C77<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B78,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D79-D187+R294<1,0,D79-D187+R294))","v":2132},16,null,null,1,1,2132,{"$f":"1*AND(B79>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B79<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K78:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M78,IF(C186=0,1,MAIN!$E$11))","v":13},1873.9795137154845,null,null,16.002929097717242,14.002929097717242,10.002929097717242,22.002929097717242,26.002929097717015,32.002929097717015,0,0,138.00292909771724,0,0,0,1873.9795137154845,2132.0000173995049,2132,null,-8.1611186697472249E-9,2.9290977050922574E-3,16.002929097717242,46.999999999999872,-30.99707090228263,46.99707090229478,{"$f":"SUM(AM78:AM$107)","v":47.000017399500621},-30.99707090228263,1.7399504940840416E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2132.0000173995049,1873.9795137154845,2132.0000173995049,1873.9795137154845,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2021-05-01",{"$f":"IF($B79>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B79))+IF(B79<DATE(2020,2,28),0,1)+IF($B79>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B79>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C78<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B79,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D80-D188+R295<1,0,D80-D188+R295))","v":2116},14,null,null,1,1,2116,{"$f":"1*AND(B80>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B80<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K79:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M79,IF(C187=0,1,MAIN!$E$11))","v":13},1873.9824428131897,null,null,14.002929097717242,10.002929097717242,22.002929097717242,26.002929097717015,32.002929097717015,0,0,138.00292909771724,0,0,0,0,1873.9824428131897,2116.0000173994927,2116,null,-8.2228226450098418E-9,2.9290977050922761E-3,14.002929097717242,2.9290977171155938E-3,14.000000000000126,1.2023317671333578E-11,{"$f":"SUM(AM79:AM$107)","v":2.946497205812193E-3},14.000000000000126,1.7399492662661942E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2116.0000173994927,1873.9824428131897,2116.0000173994927,1873.9824428131897,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2021-04-01",{"$f":"IF($B80>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B80))+IF(B80<DATE(2020,2,28),0,1)+IF($B80>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B80>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C79<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B80,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D81-D189+R296<1,0,D81-D189+R296))","v":2102},10,null,null,1,1,2102,{"$f":"1*AND(B81>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B81<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K80:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M80,IF(C188=0,1,MAIN!$E$11))","v":13},1873.9853719108949,null,null,10.002929097717242,22.002929097717242,26.002929097717015,32.002929097717015,0,0,138.00292909771724,0,0,0,0,0,1873.9853719108949,2102.0000173994804,2102,null,-8.277583507521058E-9,2.9290977050922952E-3,10.002929097717242,2.9290977171155938E-3,10.000000000000126,1.2023298589375342E-11,{"$f":"SUM(AM80:AM$107)","v":2.9464971937613882E-3},10.000000000000126,1.7399480384483468E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2102.0000173994804,1873.9853719108949,2102.0000173994804,1873.9853719108949,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2021-03-01",{"$f":"IF($B81>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B81))+IF(B81<DATE(2020,2,28),0,1)+IF($B81>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B81>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C80<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B81,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D82-D190+R297<1,0,D82-D190+R297))","v":2092},22,null,null,1,1,2092,{"$f":"1*AND(B82>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B82<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K81:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M81,IF(C189=0,1,MAIN!$E$11))","v":13},1873.9883010086,null,null,22.002929097717242,26.002929097717015,32.002929097717015,0,0,138.00292909771724,0,0,0,0,0,0,1873.9883010086,2092.0000173994686,2092,null,-8.3171456388697607E-9,2.9290977050923138E-3,22.002929097717242,2.9290977171155938E-3,22.000000000000128,1.2023279941097975E-11,{"$f":"SUM(AM81:AM$107)","v":2.9464971817105834E-3},22.000000000000128,1.7399468561052345E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2092.0000173994686,1873.9883010086,2092.0000173994686,1873.9883010086,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2021-02-01",{"$f":"IF($B82>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B82))+IF(B82<DATE(2020,2,28),0,1)+IF($B82>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B82>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C81<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B82,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D83-D191+R298<1,0,D83-D191+R298))","v":2070},26,null,null,1,1,2070,{"$f":"1*AND(B83>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B83<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K82:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M82,IF(C190=0,1,MAIN!$E$11))","v":13},1873.9912301063052,null,null,26.002929097717015,32.002929097717015,0,0,138.00292909771724,0,0,0,0,0,0,0,1873.9912301063052,2070.0000173994567,2070,null,-8.4055347127076629E-9,2.9290976779226519E-3,26.002929097717015,2.9290977171155938E-3,25.999999999999901,3.9192941860693997E-11,{"$f":"SUM(AM82:AM$107)","v":2.9464971696597786E-3},25.999999999999901,1.7399456737621222E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2070.0000173994567,1873.9912301063052,2070.0000173994567,1873.9912301063052,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2021-01-01",{"$f":"IF($B83>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B83))+IF(B83<DATE(2020,2,28),0,1)+IF($B83>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B83>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C82<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B83,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D84-D192+R299<1,0,D84-D192+R299))","v":2044},32,null,null,1,1,2044,{"$f":"1*AND(B84>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B84<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K83:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M83,IF(C191=0,1,MAIN!$E$11))","v":13},574.88719923634051,null,null,32.002929097717015,0,0,138.00292909771724,0,0,0,0,0,0,0,1299.1069599676428,574.88719923634051,2044.0000173994176,2044,null,-8.5124352011689552E-9,2.929097677922851E-3,32.002929097717015,2.9290977171155938E-3,31.999999999999901,3.9192742801175129E-11,{"$f":"SUM(AM83:AM$107)","v":2.9464971305515064E-3},31.999999999999901,1.7399417629349045E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044.0000173994176,574.88719923634051,2044.0000173994176,574.88719923634051,1.0000000000000002,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1.0000000000000002]
["Total Members","2020-12-01",{"$f":"IF($B84>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B84))+IF(B84<DATE(2020,2,28),0,1)+IF($B84>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B84>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C83<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B84,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D85-D193+R300<1,0,D85-D193+R300))","v":2012},-22,null,null,1,1,2012,{"$f":"1*AND(B85>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B85<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K84:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M84,IF(C192=0,1,MAIN!$E$11))","v":13},574.89012833401841,null,null,0,0,138.00292909771724,0,0,0,0,0,0,0,1299.1069599676428,0,574.89012833401841,2012.0000173993785,2012,null,-8.6478024741154513E-9,21.999999716479298,0,2.9290977171155938E-3,-2.9290977171155938E-3,-21.997070618762184,{"$f":"SUM(AM84:AM$107)","v":2.9464970914432342E-3},-2.9290977171155938E-3,1.7399378521076869E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012.0000173993785,574.89012833401841,2012.0000173993785,574.89012833401841,0.99999999999999978,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999978]
["Total Members","2020-11-01",{"$f":"IF($B85>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B85))+IF(B85<DATE(2020,2,28),0,1)+IF($B85>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B85>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C84<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B85,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D86-D194+R301<1,0,D86-D194+R301))","v":2034},-182,null,null,1,1,2034,{"$f":"1*AND(B86>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B86<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K85:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M85,IF(C193=0,1,MAIN!$E$11))","v":13},596.89012805049776,null,null,0,138.00292909771724,0,0,0,0,0,0,0,1299.1069599676428,0,0,596.89012805049776,2034.0000171158576,2034,null,-8.4148759071922541E-9,181.99999820257054,0,22.000000000000099,-22.000000000000099,-159.99999820257045,{"$f":"SUM(AM85:AM$107)","v":22.000017115853552},-22.000000000000099,1.7115857644967036E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034.0000171158576,596.89012805049776,2034.0000171158576,596.89012805049776,1.0000000000000002,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1.0000000000000002]
["Total Members","2020-10-01",{"$f":"IF($B86>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B86))+IF(B86<DATE(2020,2,28),0,1)+IF($B86>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B86>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C85<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B86,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D87-D195+R302<1,0,D87-D195+R302))","v":2216},138,null,null,1,1,2216,{"$f":"1*AND(B87>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B87<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K86:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M86,IF(C194=0,1,MAIN!$E$11))","v":13},778.89012625306827,null,null,138.00292909771724,{"$f":"IF(S$5=13,S87+R87-R195-S195,R87-R195)","v":0},0,0,0,0,0,0,1299.1069599676428,0,0,0,778.89012625306827,2216.0000153184283,2216,null,-6.9126482316050897E-9,2.9290976881879761E-3,138.00292909771724,181.99999999999989,-43.997070902282644,181.99707090231169,{"$f":"SUM(AM86:AM$107)","v":182.00001531842378},-43.997070902282644,1.5318428268074058E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2216.0000153184283,778.89012625306827,2216.0000153184283,778.89012625306827,1,"n/a",0,0,0,0,{"$f":"IF($CD86=\"n/a\",IF(CI$5=13,$CC86,V$2),$CD86*V$2)","v":0},0,0,0,0,0,0,0,1]
["Total Members","2020-09-01",{"$f":"IF($B87>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B87))+IF(B87<DATE(2020,2,28),0,1)+IF($B87>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B87>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C86<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B87,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D88-D196+R303<1,0,D88-D196+R303))","v":2078},-1430,null,null,1,1,2078,{"$f":"1*AND(B88>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B88<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K87:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M87,IF(C195=0,1,MAIN!$E$11))","v":13},778.89305535075641,null,null,0,0,0,0,0,0,0,1299.1069599676428,0,0,0,0,778.89305535075641,2078.0000153183992,2078,null,-7.3717032478270994E-9,1429.9999950201297,0,2.9290977171155938E-3,-2.9290977171155938E-3,-1429.9970659224127,{"$f":"SUM(AM87:AM$107)","v":2.9444161123137746E-3},-2.9290977171155938E-3,1.5318399164243601E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2078.0000153183992,778.89305535075641,2078.0000153183992,778.89305535075641,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2020-08-01",{"$f":"IF($B88>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B88))+IF(B88<DATE(2020,2,28),0,1)+IF($B88>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B88>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C87<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B88,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D89-D197+R304<1,0,D89-D197+R304))","v":3508},-1031,null,null,1,1,3508,{"$f":"1*AND(B89>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B89<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K88:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M88,IF(C196=0,1,MAIN!$E$11))","v":13},2208.8930503708862,null,null,0,0,0,0,0,0,1299.1069599676428,0,0,0,0,0,2208.8930503708862,3508.0000103385291,3508,null,-2.9471292073424138E-9,1030.999997503764,0,1429.9999999999998,-1429.9999999999998,399.00000249623577,{"$f":"SUM(AM88:AM$107)","v":1430.0000103385253},-1429.9999999999998,1.0338529136788566E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3508.0000103385291,2208.8930503708862,3508.0000103385291,2208.8930503708862,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2020-07-01",{"$f":"IF($B89>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B89))+IF(B89<DATE(2020,2,28),0,1)+IF($B89>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B89>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C88<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B89,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D90-D198+R305<1,0,D90-D198+R305))","v":4539},-712,null,null,1,1,4539,{"$f":"1*AND(B90>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B90<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K89:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M89,IF(C197=0,1,MAIN!$E$11))","v":13},3177.0912767165846,null,null,0,0,0,0,0,1299.1069599676428,0,0,0,0,0,62.801771158065378,3177.0912767165846,4539.0000078422927,4539,null,-1.7277577146757039E-9,711.99999859172146,0,1030.9999999999998,-1030.9999999999998,319.00000140827831,{"$f":"SUM(AM89:AM$107)","v":1031.0000078422891},-1030.9999999999998,7.8422926890198141E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4539.0000078422927,3177.0912767165846,4539.0000078422927,3177.0912767165846,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2020-06-01",{"$f":"IF($B90>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B90))+IF(B90<DATE(2020,2,28),0,1)+IF($B90>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B90>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C89<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B90,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D91-D199+R306<1,0,D91-D199+R306))","v":5251},-17,null,null,1,1,5251,{"$f":"1*AND(B91>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B91<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K90:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M90,IF(C198=0,1,MAIN!$E$11))","v":13},3889.0912753083062,null,null,0,0,0,0,1299.1069599676428,0,0,0,0,0,62.801771158065378,0,3889.0912753083062,5251.0000064340147,5251,null,-1.2252932002354555E-9,16.999999966521589,0,711.99999999999989,-711.99999999999989,695.00000003347827,{"$f":"SUM(AM90:AM$107)","v":712.00000643401086},-711.99999999999989,6.4340147218899801E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5251.0000064340147,3889.0912753083062,5251.0000064340147,3889.0912753083062,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2020-05-01",{"$f":"IF($B91>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B91))+IF(B91<DATE(2020,2,28),0,1)+IF($B91>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B91>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C90<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B91,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D92-D200+R307<1,0,D92-D200+R307))","v":5268},-49,null,null,1,1,5268,{"$f":"1*AND(B92>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B92<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K91:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M91,IF(C199=0,1,MAIN!$E$11))","v":13},3906.0912752748277,null,null,0,0,0,1299.1069599676428,0,0,0,0,0,62.801771158065378,0,0,3906.0912752748277,5268.0000064005362,5268,null,-1.2149841133179962E-9,48.999999904699138,0,16.999999999999872,-16.999999999999872,-31.999999904699266,{"$f":"SUM(AM91:AM$107)","v":17.000006400532584},-16.999999999999872,6.4005362219177186E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5268.0000064005362,3906.0912752748277,5268.0000064005362,3906.0912752748277,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2020-04-01",{"$f":"IF($B92>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B92))+IF(B92<DATE(2020,2,28),0,1)+IF($B92>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B92>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C91<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B92,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D93-D201+R308<1,0,D93-D201+R308))","v":5317},-486,null,null,1,1,5317,{"$f":"1*AND(B93>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B93<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K92:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M92,IF(C200=0,1,MAIN!$E$11))","v":13},3955.0912751795267,null,null,0,0,1299.1069599676428,0,0,0,0,0,62.801771158065378,0,0,0,3955.0912751795267,5317.0000063052348,5317,null,-1.1858631854266832E-9,485.99999915821098,0,48.999999999999872,-48.999999999999872,-436.9999991582111,{"$f":"SUM(AM92:AM$107)","v":49.000006305231864},-48.999999999999872,6.3052348195924424E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5317.0000063052348,3955.0912751795267,5317.0000063052348,3955.0912751795267,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2020-03-01",{"$f":"IF($B93>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B93))+IF(B93<DATE(2020,2,28),0,1)+IF($B93>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B93>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C92<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B93,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D94-D202+R309<1,0,D94-D202+R309))","v":5803},-558,null,null,1,1,5803,{"$f":"1*AND(B94>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B94<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K93:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M93,IF(C201=0,1,MAIN!$E$11))","v":13},4441.0912743377376,null,null,0,1299.1069599676428,0,0,0,0,0,62.801771158065378,0,0,0,0,4441.0912743377376,5803.0000054634456,5803,null,-9.414864443613169E-10,557.99999916180514,0,485.99999999999989,-485.99999999999989,-71.999999161805249,{"$f":"SUM(AM93:AM$107)","v":486.0000054634429},-485.99999999999989,5.4634456319035962E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5803.0000054634456,4441.0912743377376,5803.0000054634456,4441.0912743377376,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2020-02-01",{"$f":"IF($B94>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B94))+IF(B94<DATE(2020,2,28),0,1)+IF($B94>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B94>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C93<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B94,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D95-D203+R310<1,0,D95-D203+R310))","v":6361},1220,null,null,1,{"$f":"IFERROR(SUMPRODUCT(H94:H105,J94:J105)/SUM(J94:J105),1)","v":1},{"$f":"D94","v":6361},{"$f":"1*AND(B95>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B95<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K94:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M94,IF(C202=0,1,MAIN!$E$11))","v":1},6361.0000046252499,null,null,1310.088048380484,0,0,0,0,0,66.716255945657011,0,0,0,0,0,4984.1957002991094,6361.0000046252499,6361,null,-7.2712613707892615E-10,90.088048244731624,1310.088048380484,557.99999999999977,752.08804838048422,467.91195175526815,{"$f":"SUM(AM94:AM$107)","v":558.00000462524815},752.08804838048422,4.6252498577814549E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6361.0000046252499,4984.1957002991094,6361.0000046252499,4984.1957002991094,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2020-01-01",{"$f":"IF($B95>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B95))+IF(B95<DATE(2020,2,28),0,1)+IF($B95>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B95>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C94<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B95,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D96-D204+R311<1,0,D96-D204+R311))","v":5141},-318,null,null,1,null,5141,{"$f":"1*AND(B96>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B96<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K95:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M95,IF(C203=0,1,MAIN!$E$11))","v":1},5141.0000044894978,null,null,0,0,0,0,0,67.264130977348302,0,0,0,0,0,0,5073.7358735121497,5141.0000044894978,5141,null,-8.7327323150532266E-10,317.99999954698814,0,90.088048380483798,-90.088048380483798,-227.91195116650434,{"$f":"SUM(AM95:AM$107)","v":90.088052869979947},-90.088048380483798,4.4894977691001259E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5141.0000044894978,5073.7358735121497,5141.0000044894978,5073.7358735121497,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2019-12-01",{"$f":"IF($B96>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B96))+IF(B96<DATE(2020,2,28),0,1)+IF($B96>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B96>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C95<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B96,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D97-D205+R312<1,0,D97-D205+R312))","v":5459},-598,null,null,1,null,5459,{"$f":"1*AND(B97>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B97<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K96:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M96,IF(C204=0,1,MAIN!$E$11))","v":1},5459.0000040364866,null,null,0,0,0,0,68.823013701691579,0,0,0,0,0,0,219.6077282460335,5170.5692620887612,5459.0000040364866,5459,null,-7.3941874845218081E-10,597.99999922728819,0,318.00000000000017,-318.00000000000017,-279.99999922728801,{"$f":"SUM(AM96:AM$107)","v":318.00000403648437},-318.00000000000017,4.0364866435993463E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5459.0000040364866,5170.5692620887612,5459.0000040364866,5170.5692620887612,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2019-11-01",{"$f":"IF($B97>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B97))+IF(B97<DATE(2020,2,28),0,1)+IF($B97>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B97>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C96<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B97,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D98-D206+R313<1,0,D98-D206+R313))","v":6057},-422,null,null,1,null,6057,{"$f":"1*AND(B98>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B98<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K97:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M97,IF(C205=0,1,MAIN!$E$11))","v":1},6057.0000032637736,null,null,0,0,0,71.018073569321558,0,0,0,0,0,0,240.00799697907877,232.02702883504165,5513.9469038803318,6057.0000032637736,6057,null,-5.3884319228814093E-10,421.99999948546395,0,598,-598,176.00000051453605,{"$f":"SUM(AM97:AM$107)","v":598.00000326377233},-598,3.263773578510154E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6057.0000032637736,5513.9469038803318,6057.0000032637736,5513.9469038803318,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2019-10-01",{"$f":"IF($B98>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B98))+IF(B98<DATE(2020,2,28),0,1)+IF($B98>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B98>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C97<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B98,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D99-D207+R314<1,0,D99-D207+R314))","v":6479},-656,null,null,1,null,6479,{"$f":"1*AND(B99>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B99<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K98:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M98,IF(C206=0,1,MAIN!$E$11))","v":1},6479.0000027492379,null,null,0,0,72.131500762743158,0,0,0,0,0,0,253.02714978886863,245.94739003911008,239.03647287813035,5668.8574892803854,6479.0000027492379,6479,null,-4.2433057068080871E-10,655.99999926535384,0,421.99999999999983,-421.99999999999983,-233.99999926535401,{"$f":"SUM(AM98:AM$107)","v":422.00000274923633},-421.99999999999983,2.7492378649185412E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6479.0000027492379,5668.8574892803854,6479.0000027492379,5668.8574892803854,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2019-09-01",{"$f":"IF($B99>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B99))+IF(B99<DATE(2020,2,28),0,1)+IF($B99>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B99>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C98<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B99,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D100-D208+R315<1,0,D100-D208+R315))","v":7135},-421,null,null,1,null,7135,{"$f":"1*AND(B100>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B100<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K99:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M99,IF(C207=0,1,MAIN!$E$11))","v":1},7135.0000020145908,null,null,0,73.207126598514947,0,0,0,0,0,0,270.94127246833784,265.44844246731878,260.05149799661291,254.74902484843113,6010.6026376353757,7135.0000020145908,7135,null,-2.8235325189029936E-10,420.99999954836164,0,655.99999999999955,-655.99999999999955,235.0000004516379,{"$f":"SUM(AM99:AM$107)","v":656.00000201459034},-655.99999999999955,2.0145907910773531E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7135.0000020145908,6010.6026376353757,7135.0000020145908,6010.6026376353757,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2019-08-01",{"$f":"IF($B100>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B100))+IF(B100<DATE(2020,2,28),0,1)+IF($B100>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B100>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C99<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B100,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D101-D209+R316<1,0,D101-D209+R316))","v":7556},-55,null,null,1,null,7556,{"$f":"1*AND(B101>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B101<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K100:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M100,IF(C208=0,1,MAIN!$E$11))","v":1},7556.0000015629521,null,null,73.539257892578462,0,0,0,0,0,0,281.09762380818609,276.69539859487145,272.35194920062952,268.0666254802822,263.83878300553238,6120.4103635808724,7556.0000015629521,7556,null,-2.0684920443159172E-10,128.53925775454667,73.539257892578462,420.99999999999977,-347.46074210742131,292.4607422454531,{"$f":"SUM(AM100:AM$107)","v":421.00000156295243},-347.46074210742131,1.5629520930815488E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7556.0000015629521,6120.4103635808724,7556.0000015629521,6120.4103635808724,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2019-07-01",{"$f":"IF($B101>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B101))+IF(B101<DATE(2020,2,28),0,1)+IF($B101>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B101>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C100<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B101,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D102-D210+R317<1,0,D102-D210+R317))","v":7611},-178,null,null,1,null,7611,{"$f":"1*AND(B102>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B102<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K101:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M101,IF(C209=0,1,MAIN!$E$11))","v":1},7611.0000014249208,null,null,0,0,0,0,0,0,283.84016097090341,279.78494674617946,275.77791185917522,271.81859936652307,267.90655556806257,264.04132999152699,5967.8304969225501,7611.0000014249208,7611,null,-1.8721868499937955E-10,177.99999980945046,0,128.53925789257892,-128.53925789257892,-49.460741916871541,{"$f":"SUM(AM101:AM$107)","v":128.53925931749933},-128.53925789257892,1.4249208106775768E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7611.0000014249208,5967.8304969225501,7611.0000014249208,5967.8304969225501,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2019-06-01",{"$f":"IF($B102>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B102))+IF(B102<DATE(2020,2,28),0,1)+IF($B102>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B102>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C101<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B102,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D103-D211+R318<1,0,D103-D211+R318))","v":7789},-234,null,null,1,null,7789,{"$f":"1*AND(B103>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B103<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K102:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M102,IF(C210=0,1,MAIN!$E$11))","v":1},7789.0000012343708,null,null,0,{"$f":"IF(S$5=13,S103+R103-R211-S211,R103-R211)","v":0},0,0,0,287.12282137277742,283.56729200053422,280.04692796266335,276.56146887203511,273.11065562451228,269.69423039579465,266.31193663826468,5852.5846683677892,7789.0000012343708,7789,null,-1.5847612111485887E-10,233.99999975125243,0,177.9999999999996,-177.9999999999996,-55.99999975125283,{"$f":"SUM(AM102:AM$107)","v":178.00000123437087},-177.9999999999996,1.2343707567197271E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7789.0000012343708,5852.5846683677892,7789.0000012343708,5852.5846683677892,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2019-05-01",{"$f":"IF($B103>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B103))+IF(B103<DATE(2020,2,28),0,1)+IF($B103>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B103>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C102<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B103,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D104-D212+R319<1,0,D104-D212+R319))","v":8023},-270,null,null,1,null,8023,{"$f":"1*AND(B104>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B104<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K103:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M103,IF(C211=0,1,MAIN!$E$11))","v":1},8023.000000985624,null,null,0,0,0,0,290.73885094602412,287.86361500602089,285.00960991823462,282.17673165919479,279.36487645907818,276.57394080170815,273.80382142455522,271.05441531873686,5776.4141394520711,8023.000000985624,8023,null,-1.2284973038845237E-10,269.99999971525301,0,234.00000000000003,-234.00000000000003,-35.999999715252983,{"$f":"SUM(AM103:AM$107)","v":234.0000009856237},-234.00000000000003,9.856239557848312E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8023.000000985624,5776.4141394520711,8023.000000985624,5776.4141394520711,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2019-04-01",{"$f":"IF($B104>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B104))+IF(B104<DATE(2020,2,28),0,1)+IF($B104>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B104>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C103<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B104,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D105-D213+R320<1,0,D105-D213+R320))","v":8293},-263,null,null,1,null,8293,{"$f":"1*AND(B105>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B105<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K104:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M104,IF(C212=0,1,MAIN!$E$11))","v":1},8293.0000007008766,null,null,0,0,0,294.08848140650338,292.02122078666559,289.96358249673671,287.91554426720103,285.87708382854299,283.84817891124681,281.82880724579678,279.81894656267735,277.81857459237273,5719.8195806031335,8293.0000007008766,8293,null,-8.4514173437355566E-11,262.99999972352225,0,269.99999999999983,-269.99999999999983,7.0000002764775786,{"$f":"SUM(AM104:AM$107)","v":270.00000070087668},-269.99999999999983,7.008766260696575E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8293.0000007008766,5719.8195806031335,8293.0000007008766,5719.8195806031335,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2019-03-01",{"$f":"IF($B105>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B105))+IF(B105<DATE(2020,2,28),0,1)+IF($B105>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B105>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C104<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B105,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D106-D214+R321<1,0,D106-D214+R321))","v":8556},-207,null,null,1,null,8556,{"$f":"1*AND(B106>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B106<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K105:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M105,IF(C213=0,1,MAIN!$E$11))","v":1},8556.0000004243993,null,null,0,0,296.54815329137108,295.28683421699213,294.02820004696633,292.77225078129374,291.5189864199744,290.26840696300826,289.02051241039533,287.77530276213565,286.53277801822918,285.29293817867597,5646.9556373353571,8556.0000004243993,8556,null,-4.9602544294202744E-11,206.99999978070971,0,263.00000000000034,-263.00000000000034,56.000000219290627,{"$f":"SUM(AM105:AM$107)","v":263.0000004243991},-263.00000000000034,4.2439933167770505E-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8556.0000004243993,5646.9556373353571,8556.0000004243993,5646.9556373353571,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2019-02-01",{"$f":"IF($B106>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B106))+IF(B106<DATE(2020,2,28),0,1)+IF($B106>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B106>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C105<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B106,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D107-D215+R322<1,0,D107-D215+R322))","v":8763},-191,null,null,1,null,8763,{"$f":"1*AND(B107>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B107<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K106:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M106,IF(C214=0,1,MAIN!$E$11))","v":1},8763.0000002051074,null,null,0,297.85448718014459,297.24230769362254,296.63012820710043,296.01794872057832,295.40576923405627,294.79358974753416,294.18141026101205,293.56923077448999,292.95705128796789,292.34487180144583,291.73269231492372,5520.2705129822325,8763.0000002051074,8763,null,-2.34061658943574E-11,{"$f":"AE215","v":190.99999979489183},0,207.00000000000031,{"$f":"AJ106-AK106","v":-207.00000000000031},{"$f":"AK106-AI106","v":16.000000205108478},{"$f":"SUM(AM106:AM$107)","v":207.00000020510848},-207.00000000000031,{"$f":"AE106-AF106","v":2.0510742615442723E-7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8763.0000002051074,5520.2705129822325,8763.0000002051074,5520.2705129822325,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
["Total Members","2019-01-01",{"$f":"IF($B107>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B107))+IF(B107<DATE(2020,2,28),0,1)+IF($B107>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B107>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C106<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B107,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D108-D216+R323<1,0,D108-D216+R323))","v":8954},null,null,null,{"$f":"IF(C107=0,1,IFERROR(IF(C107>=2,(L107)*SUMPRODUCT(R107:AD107,R$2:AD$2)+(1-L107)*SUMPRODUCT(R107:AD107,R$3:AD$3),SUMPRODUCT(R107:AD107,R$3:AD$3))/SUM(R107:AD107),1))","v":1},null,8954,{"$f":"1*AND(B108>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B108<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K107:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":0},13,{"$f":"MIN(M107,IF(C215=0,1,MAIN!$E$11))","v":1},8954,null,null,{"$f":"($J107-$AD107)/12","v":298.4666666666667},298.4666666666667,298.4666666666667,298.4666666666667,298.4666666666667,298.4666666666667,298.4666666666667,298.4666666666667,298.4666666666667,298.4666666666667,298.4666666666667,{"$f":"($J107-$AD107)/12","v":298.4666666666667},{"$f":"0.6*J107","v":5372.4},8954,8954,null,{"$f":"1-AE107/AF107","v":0},{"$f":"AE216","v":0},298.4666666666667,191,{"$f":"AJ107-AK107","v":107.4666666666667},{"$f":"AK107-AI107","v":191},{"$f":"SUM(AM107:AM$107)","v":191},-191,{"$f":"AE107-AF107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8954,5372.4,8954,5372.4,1,"n/a",0,0,0,0,0,0,0,0,0,0,0,0,1]
[]
[]
[]
[]
[]
[]
["Leavers",{"$f":"B6","v":"2027-06-01"},{"$f":"IF($B114>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B114))+IF(B114<DATE(2020,2,28),0,1)+IF($B114>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B114>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E114+F114+IF(C114=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B114,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},null,null,null,null,null,{"$f":"D114","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R6,0,$N6-1,1,$AD$5-$N6+1),OFFSET($R$4,0,$N6-1,1,$AD$5-$N6+1))+0.0001","v":1E-4},null,{"$f":"AR114+BH114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R114:AD114)","v":0},{"$f":"D114","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N6,0,$D114*R6*R$4/$P114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR114:BD114)","v":0},{"$f":"D114","v":0},null,{"$f":"IF(AR114>R6,R6-AR114,MIN(-SUM(BI114:$BU114),R6-AR114))","v":0},{"$f":"IF(AS114>S6,S6-AS114,MIN(-SUM(BJ114:$BU114),S6-AS114))","v":0},{"$f":"IF(AT114>T6,T6-AT114,MIN(-SUM(BK114:$BU114),T6-AT114))","v":0},{"$f":"IF(AU114>U6,U6-AU114,MIN(-SUM(BL114:$BU114),U6-AU114))","v":0},{"$f":"IF(AV114>V6,V6-AV114,MIN(-SUM(BM114:$BU114),V6-AV114))","v":0},{"$f":"IF(AW114>W6,W6-AW114,MIN(-SUM(BN114:$BU114),W6-AW114))","v":0},{"$f":"IF(AX114>X6,X6-AX114,MIN(-SUM(BO114:$BU114),X6-AX114))","v":0},{"$f":"IF(AY114>Y6,Y6-AY114,MIN(-SUM(BP114:$BU114),Y6-AY114))","v":0},{"$f":"IF(AZ114>Z6,Z6-AZ114,MIN(-SUM(BQ114:$BU114),Z6-AZ114))","v":0},{"$f":"IF(BA114>AA6,AA6-BA114,MIN(-SUM(BR114:$BU114),AA6-BA114))","v":0},{"$f":"IF(BB114>AB6,AB6-BB114,MIN(-SUM(BS114:$BU114),AB6-BB114))","v":0},{"$f":"IF(BC114>AC6,AC6-BC114,MIN(-SUM(BT114:$BU114),AC6-BC114))","v":0},{"$f":"IF(BD114>AD6,AD6-BD114,MIN(-SUM(BU114:$BU114),AD6-BD114))","v":0},null,{"$f":"SUM(BH114:BT114)","v":0},0]
["Leavers",{"$f":"B7","v":"2027-05-01"},{"$f":"IF($B115>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B115))+IF(B115<DATE(2020,2,28),0,1)+IF($B115>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B115>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E115+F115+IF(C115=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B115,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C115=1,INPUTS!L$45,IF(C115=0,INPUTS!K$45,IF(C115=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D8)","v":0},{"$f":"IF(B115>=DATE(2023,2,1),0,IF(E115-D7+D6<0,-(E115-D7+D6),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B115,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D115","v":0},null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R115:AD115)","v":0},{"$f":"D115","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR115:BD115)","v":0},{"$f":"D115","v":0},null,{"$f":"IF(AR115>R7,R7-AR115,MIN(-SUM(BI115:$BU115),R7-AR115))","v":0},{"$f":"IF(AS115>S7,S7-AS115,MIN(-SUM(BJ115:$BU115),S7-AS115))","v":0},{"$f":"IF(AT115>T7,T7-AT115,MIN(-SUM(BK115:$BU115),T7-AT115))","v":0},{"$f":"IF(AU115>U7,U7-AU115,MIN(-SUM(BL115:$BU115),U7-AU115))","v":0},{"$f":"IF(AV115>V7,V7-AV115,MIN(-SUM(BM115:$BU115),V7-AV115))","v":0},{"$f":"IF(AW115>W7,W7-AW115,MIN(-SUM(BN115:$BU115),W7-AW115))","v":0},{"$f":"IF(AX115>X7,X7-AX115,MIN(-SUM(BO115:$BU115),X7-AX115))","v":0},{"$f":"IF(AY115>Y7,Y7-AY115,MIN(-SUM(BP115:$BU115),Y7-AY115))","v":0},{"$f":"IF(AZ115>Z7,Z7-AZ115,MIN(-SUM(BQ115:$BU115),Z7-AZ115))","v":0},{"$f":"IF(BA115>AA7,AA7-BA115,MIN(-SUM(BR115:$BU115),AA7-BA115))","v":0},{"$f":"IF(BB115>AB7,AB7-BB115,MIN(-SUM(BS115:$BU115),AB7-BB115))","v":0},{"$f":"IF(BC115>AC7,AC7-BC115,MIN(-SUM(BT115:$BU115),AC7-BC115))","v":0},{"$f":"IF(BD115>AD7,AD7-BD115,MIN(-SUM(BU115:$BU115),AD7-BD115))","v":0},null,{"$f":"SUM(BH115:BT115)","v":0},0]
["Leavers","2027-04-01",{"$f":"IF($B116>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B116))+IF(B116<DATE(2020,2,28),0,1)+IF($B116>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B116>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E116+F116+IF(C116=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B116,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C116=1,INPUTS!L$45,IF(C116=0,INPUTS!K$45,IF(C116=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D9)","v":0},{"$f":"IF(B116>=DATE(2023,2,1),0,IF(E116-D8+D7<0,-(E116-D8+D7),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B116,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR116>R8,R8-AR116,MIN(-SUM(BI116:$BU116),R8-AR116))","v":0},{"$f":"IF(AS116>S8,S8-AS116,MIN(-SUM(BJ116:$BU116),S8-AS116))","v":0},{"$f":"IF(AT116>T8,T8-AT116,MIN(-SUM(BK116:$BU116),T8-AT116))","v":0},{"$f":"IF(AU116>U8,U8-AU116,MIN(-SUM(BL116:$BU116),U8-AU116))","v":0},{"$f":"IF(AV116>V8,V8-AV116,MIN(-SUM(BM116:$BU116),V8-AV116))","v":0},{"$f":"IF(AW116>W8,W8-AW116,MIN(-SUM(BN116:$BU116),W8-AW116))","v":0},{"$f":"IF(AX116>X8,X8-AX116,MIN(-SUM(BO116:$BU116),X8-AX116))","v":0},{"$f":"IF(AY116>Y8,Y8-AY116,MIN(-SUM(BP116:$BU116),Y8-AY116))","v":0},{"$f":"IF(AZ116>Z8,Z8-AZ116,MIN(-SUM(BQ116:$BU116),Z8-AZ116))","v":0},{"$f":"IF(BA116>AA8,AA8-BA116,MIN(-SUM(BR116:$BU116),AA8-BA116))","v":0},{"$f":"IF(BB116>AB8,AB8-BB116,MIN(-SUM(BS116:$BU116),AB8-BB116))","v":0},{"$f":"IF(BC116>AC8,AC8-BC116,MIN(-SUM(BT116:$BU116),AC8-BC116))","v":0},{"$f":"IF(BD116>AD8,AD8-BD116,MIN(-SUM(BU116:$BU116),AD8-BD116))","v":0},null,0,0]
["Leavers","2027-03-01",{"$f":"IF($B117>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B117))+IF(B117<DATE(2020,2,28),0,1)+IF($B117>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B117>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E117+F117+IF(C117=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B117,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C117=1,INPUTS!L$45,IF(C117=0,INPUTS!K$45,IF(C117=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D10)","v":0},{"$f":"IF(B117>=DATE(2023,2,1),0,IF(E117-D9+D8<0,-(E117-D9+D8),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B117,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR117>R9,R9-AR117,MIN(-SUM(BI117:$BU117),R9-AR117))","v":0},{"$f":"IF(AS117>S9,S9-AS117,MIN(-SUM(BJ117:$BU117),S9-AS117))","v":0},{"$f":"IF(AT117>T9,T9-AT117,MIN(-SUM(BK117:$BU117),T9-AT117))","v":0},{"$f":"IF(AU117>U9,U9-AU117,MIN(-SUM(BL117:$BU117),U9-AU117))","v":0},{"$f":"IF(AV117>V9,V9-AV117,MIN(-SUM(BM117:$BU117),V9-AV117))","v":0},{"$f":"IF(AW117>W9,W9-AW117,MIN(-SUM(BN117:$BU117),W9-AW117))","v":0},{"$f":"IF(AX117>X9,X9-AX117,MIN(-SUM(BO117:$BU117),X9-AX117))","v":0},{"$f":"IF(AY117>Y9,Y9-AY117,MIN(-SUM(BP117:$BU117),Y9-AY117))","v":0},{"$f":"IF(AZ117>Z9,Z9-AZ117,MIN(-SUM(BQ117:$BU117),Z9-AZ117))","v":0},{"$f":"IF(BA117>AA9,AA9-BA117,MIN(-SUM(BR117:$BU117),AA9-BA117))","v":0},{"$f":"IF(BB117>AB9,AB9-BB117,MIN(-SUM(BS117:$BU117),AB9-BB117))","v":0},{"$f":"IF(BC117>AC9,AC9-BC117,MIN(-SUM(BT117:$BU117),AC9-BC117))","v":0},{"$f":"IF(BD117>AD9,AD9-BD117,MIN(-SUM(BU117:$BU117),AD9-BD117))","v":0},null,0,0]
["Leavers","2027-02-01",{"$f":"IF($B118>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B118))+IF(B118<DATE(2020,2,28),0,1)+IF($B118>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B118>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E118+F118+IF(C118=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B118,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C118=1,INPUTS!L$45,IF(C118=0,INPUTS!K$45,IF(C118=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D11)","v":0},{"$f":"IF(B118>=DATE(2023,2,1),0,IF(E118-D10+D9<0,-(E118-D10+D9),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B118,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR118>R10,R10-AR118,MIN(-SUM(BI118:$BU118),R10-AR118))","v":0},{"$f":"IF(AS118>S10,S10-AS118,MIN(-SUM(BJ118:$BU118),S10-AS118))","v":0},{"$f":"IF(AT118>T10,T10-AT118,MIN(-SUM(BK118:$BU118),T10-AT118))","v":0},{"$f":"IF(AU118>U10,U10-AU118,MIN(-SUM(BL118:$BU118),U10-AU118))","v":0},{"$f":"IF(AV118>V10,V10-AV118,MIN(-SUM(BM118:$BU118),V10-AV118))","v":0},{"$f":"IF(AW118>W10,W10-AW118,MIN(-SUM(BN118:$BU118),W10-AW118))","v":0},{"$f":"IF(AX118>X10,X10-AX118,MIN(-SUM(BO118:$BU118),X10-AX118))","v":0},{"$f":"IF(AY118>Y10,Y10-AY118,MIN(-SUM(BP118:$BU118),Y10-AY118))","v":0},{"$f":"IF(AZ118>Z10,Z10-AZ118,MIN(-SUM(BQ118:$BU118),Z10-AZ118))","v":0},{"$f":"IF(BA118>AA10,AA10-BA118,MIN(-SUM(BR118:$BU118),AA10-BA118))","v":0},{"$f":"IF(BB118>AB10,AB10-BB118,MIN(-SUM(BS118:$BU118),AB10-BB118))","v":0},{"$f":"IF(BC118>AC10,AC10-BC118,MIN(-SUM(BT118:$BU118),AC10-BC118))","v":0},{"$f":"IF(BD118>AD10,AD10-BD118,MIN(-SUM(BU118:$BU118),AD10-BD118))","v":0},null,0,0]
["Leavers","2027-01-01",{"$f":"IF($B119>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B119))+IF(B119<DATE(2020,2,28),0,1)+IF($B119>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B119>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E119+F119+IF(C119=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B119,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C119=1,INPUTS!L$45,IF(C119=0,INPUTS!K$45,IF(C119=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D12)","v":0},{"$f":"IF(B119>=DATE(2023,2,1),0,IF(E119-D11+D10<0,-(E119-D11+D10),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B119,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR119>R11,R11-AR119,MIN(-SUM(BI119:$BU119),R11-AR119))","v":0},{"$f":"IF(AS119>S11,S11-AS119,MIN(-SUM(BJ119:$BU119),S11-AS119))","v":0},{"$f":"IF(AT119>T11,T11-AT119,MIN(-SUM(BK119:$BU119),T11-AT119))","v":0},{"$f":"IF(AU119>U11,U11-AU119,MIN(-SUM(BL119:$BU119),U11-AU119))","v":0},{"$f":"IF(AV119>V11,V11-AV119,MIN(-SUM(BM119:$BU119),V11-AV119))","v":0},{"$f":"IF(AW119>W11,W11-AW119,MIN(-SUM(BN119:$BU119),W11-AW119))","v":0},{"$f":"IF(AX119>X11,X11-AX119,MIN(-SUM(BO119:$BU119),X11-AX119))","v":0},{"$f":"IF(AY119>Y11,Y11-AY119,MIN(-SUM(BP119:$BU119),Y11-AY119))","v":0},{"$f":"IF(AZ119>Z11,Z11-AZ119,MIN(-SUM(BQ119:$BU119),Z11-AZ119))","v":0},{"$f":"IF(BA119>AA11,AA11-BA119,MIN(-SUM(BR119:$BU119),AA11-BA119))","v":0},{"$f":"IF(BB119>AB11,AB11-BB119,MIN(-SUM(BS119:$BU119),AB11-BB119))","v":0},{"$f":"IF(BC119>AC11,AC11-BC119,MIN(-SUM(BT119:$BU119),AC11-BC119))","v":0},{"$f":"IF(BD119>AD11,AD11-BD119,MIN(-SUM(BU119:$BU119),AD11-BD119))","v":0},null,0,0]
["Leavers","2026-12-01",{"$f":"IF($B120>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B120))+IF(B120<DATE(2020,2,28),0,1)+IF($B120>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B120>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E120+F120+IF(C120=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B120,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C120=1,INPUTS!L$45,IF(C120=0,INPUTS!K$45,IF(C120=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D13)","v":0},{"$f":"IF(B120>=DATE(2023,2,1),0,IF(E120-D12+D11<0,-(E120-D12+D11),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B120,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR120>R12,R12-AR120,MIN(-SUM(BI120:$BU120),R12-AR120))","v":0},{"$f":"IF(AS120>S12,S12-AS120,MIN(-SUM(BJ120:$BU120),S12-AS120))","v":0},{"$f":"IF(AT120>T12,T12-AT120,MIN(-SUM(BK120:$BU120),T12-AT120))","v":0},{"$f":"IF(AU120>U12,U12-AU120,MIN(-SUM(BL120:$BU120),U12-AU120))","v":0},{"$f":"IF(AV120>V12,V12-AV120,MIN(-SUM(BM120:$BU120),V12-AV120))","v":0},{"$f":"IF(AW120>W12,W12-AW120,MIN(-SUM(BN120:$BU120),W12-AW120))","v":0},{"$f":"IF(AX120>X12,X12-AX120,MIN(-SUM(BO120:$BU120),X12-AX120))","v":0},{"$f":"IF(AY120>Y12,Y12-AY120,MIN(-SUM(BP120:$BU120),Y12-AY120))","v":0},{"$f":"IF(AZ120>Z12,Z12-AZ120,MIN(-SUM(BQ120:$BU120),Z12-AZ120))","v":0},{"$f":"IF(BA120>AA12,AA12-BA120,MIN(-SUM(BR120:$BU120),AA12-BA120))","v":0},{"$f":"IF(BB120>AB12,AB12-BB120,MIN(-SUM(BS120:$BU120),AB12-BB120))","v":0},{"$f":"IF(BC120>AC12,AC12-BC120,MIN(-SUM(BT120:$BU120),AC12-BC120))","v":0},{"$f":"IF(BD120>AD12,AD12-BD120,MIN(-SUM(BU120:$BU120),AD12-BD120))","v":0},null,0,0]
["Leavers","2026-11-01",{"$f":"IF($B121>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B121))+IF(B121<DATE(2020,2,28),0,1)+IF($B121>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B121>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E121+F121+IF(C121=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B121,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C121=1,INPUTS!L$45,IF(C121=0,INPUTS!K$45,IF(C121=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D14)","v":0},{"$f":"IF(B121>=DATE(2023,2,1),0,IF(E121-D13+D12<0,-(E121-D13+D12),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B121,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR121>R13,R13-AR121,MIN(-SUM(BI121:$BU121),R13-AR121))","v":0},{"$f":"IF(AS121>S13,S13-AS121,MIN(-SUM(BJ121:$BU121),S13-AS121))","v":0},{"$f":"IF(AT121>T13,T13-AT121,MIN(-SUM(BK121:$BU121),T13-AT121))","v":0},{"$f":"IF(AU121>U13,U13-AU121,MIN(-SUM(BL121:$BU121),U13-AU121))","v":0},{"$f":"IF(AV121>V13,V13-AV121,MIN(-SUM(BM121:$BU121),V13-AV121))","v":0},{"$f":"IF(AW121>W13,W13-AW121,MIN(-SUM(BN121:$BU121),W13-AW121))","v":0},{"$f":"IF(AX121>X13,X13-AX121,MIN(-SUM(BO121:$BU121),X13-AX121))","v":0},{"$f":"IF(AY121>Y13,Y13-AY121,MIN(-SUM(BP121:$BU121),Y13-AY121))","v":0},{"$f":"IF(AZ121>Z13,Z13-AZ121,MIN(-SUM(BQ121:$BU121),Z13-AZ121))","v":0},{"$f":"IF(BA121>AA13,AA13-BA121,MIN(-SUM(BR121:$BU121),AA13-BA121))","v":0},{"$f":"IF(BB121>AB13,AB13-BB121,MIN(-SUM(BS121:$BU121),AB13-BB121))","v":0},{"$f":"IF(BC121>AC13,AC13-BC121,MIN(-SUM(BT121:$BU121),AC13-BC121))","v":0},{"$f":"IF(BD121>AD13,AD13-BD121,MIN(-SUM(BU121:$BU121),AD13-BD121))","v":0},null,0,0]
["Leavers","2026-10-01",{"$f":"IF($B122>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B122))+IF(B122<DATE(2020,2,28),0,1)+IF($B122>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B122>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E122+F122+IF(C122=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B122,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C122=1,INPUTS!L$45,IF(C122=0,INPUTS!K$45,IF(C122=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D15)","v":0},{"$f":"IF(B122>=DATE(2023,2,1),0,IF(E122-D14+D13<0,-(E122-D14+D13),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B122,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR122>R14,R14-AR122,MIN(-SUM(BI122:$BU122),R14-AR122))","v":0},{"$f":"IF(AS122>S14,S14-AS122,MIN(-SUM(BJ122:$BU122),S14-AS122))","v":0},{"$f":"IF(AT122>T14,T14-AT122,MIN(-SUM(BK122:$BU122),T14-AT122))","v":0},{"$f":"IF(AU122>U14,U14-AU122,MIN(-SUM(BL122:$BU122),U14-AU122))","v":0},{"$f":"IF(AV122>V14,V14-AV122,MIN(-SUM(BM122:$BU122),V14-AV122))","v":0},{"$f":"IF(AW122>W14,W14-AW122,MIN(-SUM(BN122:$BU122),W14-AW122))","v":0},{"$f":"IF(AX122>X14,X14-AX122,MIN(-SUM(BO122:$BU122),X14-AX122))","v":0},{"$f":"IF(AY122>Y14,Y14-AY122,MIN(-SUM(BP122:$BU122),Y14-AY122))","v":0},{"$f":"IF(AZ122>Z14,Z14-AZ122,MIN(-SUM(BQ122:$BU122),Z14-AZ122))","v":0},{"$f":"IF(BA122>AA14,AA14-BA122,MIN(-SUM(BR122:$BU122),AA14-BA122))","v":0},{"$f":"IF(BB122>AB14,AB14-BB122,MIN(-SUM(BS122:$BU122),AB14-BB122))","v":0},{"$f":"IF(BC122>AC14,AC14-BC122,MIN(-SUM(BT122:$BU122),AC14-BC122))","v":0},{"$f":"IF(BD122>AD14,AD14-BD122,MIN(-SUM(BU122:$BU122),AD14-BD122))","v":0},null,0,0]
["Leavers","2026-09-01",{"$f":"IF($B123>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B123))+IF(B123<DATE(2020,2,28),0,1)+IF($B123>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B123>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E123+F123+IF(C123=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B123,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C123=1,INPUTS!L$45,IF(C123=0,INPUTS!K$45,IF(C123=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D16)","v":0},{"$f":"IF(B123>=DATE(2023,2,1),0,IF(E123-D15+D14<0,-(E123-D15+D14),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B123,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR123>R15,R15-AR123,MIN(-SUM(BI123:$BU123),R15-AR123))","v":0},{"$f":"IF(AS123>S15,S15-AS123,MIN(-SUM(BJ123:$BU123),S15-AS123))","v":0},{"$f":"IF(AT123>T15,T15-AT123,MIN(-SUM(BK123:$BU123),T15-AT123))","v":0},{"$f":"IF(AU123>U15,U15-AU123,MIN(-SUM(BL123:$BU123),U15-AU123))","v":0},{"$f":"IF(AV123>V15,V15-AV123,MIN(-SUM(BM123:$BU123),V15-AV123))","v":0},{"$f":"IF(AW123>W15,W15-AW123,MIN(-SUM(BN123:$BU123),W15-AW123))","v":0},{"$f":"IF(AX123>X15,X15-AX123,MIN(-SUM(BO123:$BU123),X15-AX123))","v":0},{"$f":"IF(AY123>Y15,Y15-AY123,MIN(-SUM(BP123:$BU123),Y15-AY123))","v":0},{"$f":"IF(AZ123>Z15,Z15-AZ123,MIN(-SUM(BQ123:$BU123),Z15-AZ123))","v":0},{"$f":"IF(BA123>AA15,AA15-BA123,MIN(-SUM(BR123:$BU123),AA15-BA123))","v":0},{"$f":"IF(BB123>AB15,AB15-BB123,MIN(-SUM(BS123:$BU123),AB15-BB123))","v":0},{"$f":"IF(BC123>AC15,AC15-BC123,MIN(-SUM(BT123:$BU123),AC15-BC123))","v":0},{"$f":"IF(BD123>AD15,AD15-BD123,MIN(-SUM(BU123:$BU123),AD15-BD123))","v":0},null,0,0]
["Leavers","2026-08-01",{"$f":"IF($B124>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B124))+IF(B124<DATE(2020,2,28),0,1)+IF($B124>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B124>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E124+F124+IF(C124=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B124,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C124=1,INPUTS!L$45,IF(C124=0,INPUTS!K$45,IF(C124=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D17)","v":0},{"$f":"IF(B124>=DATE(2023,2,1),0,IF(E124-D16+D15<0,-(E124-D16+D15),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B124,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR124>R16,R16-AR124,MIN(-SUM(BI124:$BU124),R16-AR124))","v":0},{"$f":"IF(AS124>S16,S16-AS124,MIN(-SUM(BJ124:$BU124),S16-AS124))","v":0},{"$f":"IF(AT124>T16,T16-AT124,MIN(-SUM(BK124:$BU124),T16-AT124))","v":0},{"$f":"IF(AU124>U16,U16-AU124,MIN(-SUM(BL124:$BU124),U16-AU124))","v":0},{"$f":"IF(AV124>V16,V16-AV124,MIN(-SUM(BM124:$BU124),V16-AV124))","v":0},{"$f":"IF(AW124>W16,W16-AW124,MIN(-SUM(BN124:$BU124),W16-AW124))","v":0},{"$f":"IF(AX124>X16,X16-AX124,MIN(-SUM(BO124:$BU124),X16-AX124))","v":0},{"$f":"IF(AY124>Y16,Y16-AY124,MIN(-SUM(BP124:$BU124),Y16-AY124))","v":0},{"$f":"IF(AZ124>Z16,Z16-AZ124,MIN(-SUM(BQ124:$BU124),Z16-AZ124))","v":0},{"$f":"IF(BA124>AA16,AA16-BA124,MIN(-SUM(BR124:$BU124),AA16-BA124))","v":0},{"$f":"IF(BB124>AB16,AB16-BB124,MIN(-SUM(BS124:$BU124),AB16-BB124))","v":0},{"$f":"IF(BC124>AC16,AC16-BC124,MIN(-SUM(BT124:$BU124),AC16-BC124))","v":0},{"$f":"IF(BD124>AD16,AD16-BD124,MIN(-SUM(BU124:$BU124),AD16-BD124))","v":0},null,0,0]
["Leavers","2026-07-01",{"$f":"IF($B125>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B125))+IF(B125<DATE(2020,2,28),0,1)+IF($B125>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B125>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E125+F125+IF(C125=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B125,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C125=1,INPUTS!L$45,IF(C125=0,INPUTS!K$45,IF(C125=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D18)","v":0},{"$f":"IF(B125>=DATE(2023,2,1),0,IF(E125-D17+D16<0,-(E125-D17+D16),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B125,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR125>R17,R17-AR125,MIN(-SUM(BI125:$BU125),R17-AR125))","v":0},{"$f":"IF(AS125>S17,S17-AS125,MIN(-SUM(BJ125:$BU125),S17-AS125))","v":0},{"$f":"IF(AT125>T17,T17-AT125,MIN(-SUM(BK125:$BU125),T17-AT125))","v":0},{"$f":"IF(AU125>U17,U17-AU125,MIN(-SUM(BL125:$BU125),U17-AU125))","v":0},{"$f":"IF(AV125>V17,V17-AV125,MIN(-SUM(BM125:$BU125),V17-AV125))","v":0},{"$f":"IF(AW125>W17,W17-AW125,MIN(-SUM(BN125:$BU125),W17-AW125))","v":0},{"$f":"IF(AX125>X17,X17-AX125,MIN(-SUM(BO125:$BU125),X17-AX125))","v":0},{"$f":"IF(AY125>Y17,Y17-AY125,MIN(-SUM(BP125:$BU125),Y17-AY125))","v":0},{"$f":"IF(AZ125>Z17,Z17-AZ125,MIN(-SUM(BQ125:$BU125),Z17-AZ125))","v":0},{"$f":"IF(BA125>AA17,AA17-BA125,MIN(-SUM(BR125:$BU125),AA17-BA125))","v":0},{"$f":"IF(BB125>AB17,AB17-BB125,MIN(-SUM(BS125:$BU125),AB17-BB125))","v":0},{"$f":"IF(BC125>AC17,AC17-BC125,MIN(-SUM(BT125:$BU125),AC17-BC125))","v":0},{"$f":"IF(BD125>AD17,AD17-BD125,MIN(-SUM(BU125:$BU125),AD17-BD125))","v":0},null,0,0]
["Leavers","2026-06-01",{"$f":"IF($B126>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B126))+IF(B126<DATE(2020,2,28),0,1)+IF($B126>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B126>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E126+F126+IF(C126=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B126,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C126=1,INPUTS!L$45,IF(C126=0,INPUTS!K$45,IF(C126=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D19)","v":0},{"$f":"IF(B126>=DATE(2023,2,1),0,IF(E126-D18+D17<0,-(E126-D18+D17),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B126,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR126>R18,R18-AR126,MIN(-SUM(BI126:$BU126),R18-AR126))","v":0},{"$f":"IF(AS126>S18,S18-AS126,MIN(-SUM(BJ126:$BU126),S18-AS126))","v":0},{"$f":"IF(AT126>T18,T18-AT126,MIN(-SUM(BK126:$BU126),T18-AT126))","v":0},{"$f":"IF(AU126>U18,U18-AU126,MIN(-SUM(BL126:$BU126),U18-AU126))","v":0},{"$f":"IF(AV126>V18,V18-AV126,MIN(-SUM(BM126:$BU126),V18-AV126))","v":0},{"$f":"IF(AW126>W18,W18-AW126,MIN(-SUM(BN126:$BU126),W18-AW126))","v":0},{"$f":"IF(AX126>X18,X18-AX126,MIN(-SUM(BO126:$BU126),X18-AX126))","v":0},{"$f":"IF(AY126>Y18,Y18-AY126,MIN(-SUM(BP126:$BU126),Y18-AY126))","v":0},{"$f":"IF(AZ126>Z18,Z18-AZ126,MIN(-SUM(BQ126:$BU126),Z18-AZ126))","v":0},{"$f":"IF(BA126>AA18,AA18-BA126,MIN(-SUM(BR126:$BU126),AA18-BA126))","v":0},{"$f":"IF(BB126>AB18,AB18-BB126,MIN(-SUM(BS126:$BU126),AB18-BB126))","v":0},{"$f":"IF(BC126>AC18,AC18-BC126,MIN(-SUM(BT126:$BU126),AC18-BC126))","v":0},{"$f":"IF(BD126>AD18,AD18-BD126,MIN(-SUM(BU126:$BU126),AD18-BD126))","v":0},null,0,0]
["Leavers","2026-05-01",{"$f":"IF($B127>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B127))+IF(B127<DATE(2020,2,28),0,1)+IF($B127>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B127>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E127+F127+IF(C127=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B127,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C127=1,INPUTS!L$45,IF(C127=0,INPUTS!K$45,IF(C127=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D20)","v":0},{"$f":"IF(B127>=DATE(2023,2,1),0,IF(E127-D19+D18<0,-(E127-D19+D18),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B127,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR127>R19,R19-AR127,MIN(-SUM(BI127:$BU127),R19-AR127))","v":0},{"$f":"IF(AS127>S19,S19-AS127,MIN(-SUM(BJ127:$BU127),S19-AS127))","v":0},{"$f":"IF(AT127>T19,T19-AT127,MIN(-SUM(BK127:$BU127),T19-AT127))","v":0},{"$f":"IF(AU127>U19,U19-AU127,MIN(-SUM(BL127:$BU127),U19-AU127))","v":0},{"$f":"IF(AV127>V19,V19-AV127,MIN(-SUM(BM127:$BU127),V19-AV127))","v":0},{"$f":"IF(AW127>W19,W19-AW127,MIN(-SUM(BN127:$BU127),W19-AW127))","v":0},{"$f":"IF(AX127>X19,X19-AX127,MIN(-SUM(BO127:$BU127),X19-AX127))","v":0},{"$f":"IF(AY127>Y19,Y19-AY127,MIN(-SUM(BP127:$BU127),Y19-AY127))","v":0},{"$f":"IF(AZ127>Z19,Z19-AZ127,MIN(-SUM(BQ127:$BU127),Z19-AZ127))","v":0},{"$f":"IF(BA127>AA19,AA19-BA127,MIN(-SUM(BR127:$BU127),AA19-BA127))","v":0},{"$f":"IF(BB127>AB19,AB19-BB127,MIN(-SUM(BS127:$BU127),AB19-BB127))","v":0},{"$f":"IF(BC127>AC19,AC19-BC127,MIN(-SUM(BT127:$BU127),AC19-BC127))","v":0},{"$f":"IF(BD127>AD19,AD19-BD127,MIN(-SUM(BU127:$BU127),AD19-BD127))","v":0},null,0,0]
["Leavers","2026-04-01",{"$f":"IF($B128>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B128))+IF(B128<DATE(2020,2,28),0,1)+IF($B128>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B128>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E128+F128+IF(C128=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B128,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C128=1,INPUTS!L$45,IF(C128=0,INPUTS!K$45,IF(C128=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D21)","v":0},{"$f":"IF(B128>=DATE(2023,2,1),0,IF(E128-D20+D19<0,-(E128-D20+D19),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B128,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR128>R20,R20-AR128,MIN(-SUM(BI128:$BU128),R20-AR128))","v":0},{"$f":"IF(AS128>S20,S20-AS128,MIN(-SUM(BJ128:$BU128),S20-AS128))","v":0},{"$f":"IF(AT128>T20,T20-AT128,MIN(-SUM(BK128:$BU128),T20-AT128))","v":0},{"$f":"IF(AU128>U20,U20-AU128,MIN(-SUM(BL128:$BU128),U20-AU128))","v":0},{"$f":"IF(AV128>V20,V20-AV128,MIN(-SUM(BM128:$BU128),V20-AV128))","v":0},{"$f":"IF(AW128>W20,W20-AW128,MIN(-SUM(BN128:$BU128),W20-AW128))","v":0},{"$f":"IF(AX128>X20,X20-AX128,MIN(-SUM(BO128:$BU128),X20-AX128))","v":0},{"$f":"IF(AY128>Y20,Y20-AY128,MIN(-SUM(BP128:$BU128),Y20-AY128))","v":0},{"$f":"IF(AZ128>Z20,Z20-AZ128,MIN(-SUM(BQ128:$BU128),Z20-AZ128))","v":0},{"$f":"IF(BA128>AA20,AA20-BA128,MIN(-SUM(BR128:$BU128),AA20-BA128))","v":0},{"$f":"IF(BB128>AB20,AB20-BB128,MIN(-SUM(BS128:$BU128),AB20-BB128))","v":0},{"$f":"IF(BC128>AC20,AC20-BC128,MIN(-SUM(BT128:$BU128),AC20-BC128))","v":0},{"$f":"IF(BD128>AD20,AD20-BD128,MIN(-SUM(BU128:$BU128),AD20-BD128))","v":0},null,0,0]
["Leavers","2026-03-01",{"$f":"IF($B129>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B129))+IF(B129<DATE(2020,2,28),0,1)+IF($B129>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B129>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E129+F129+IF(C129=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B129,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C129=1,INPUTS!L$45,IF(C129=0,INPUTS!K$45,IF(C129=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D22)","v":0},{"$f":"IF(B129>=DATE(2023,2,1),0,IF(E129-D21+D20<0,-(E129-D21+D20),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B129,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR129>R21,R21-AR129,MIN(-SUM(BI129:$BU129),R21-AR129))","v":0},{"$f":"IF(AS129>S21,S21-AS129,MIN(-SUM(BJ129:$BU129),S21-AS129))","v":0},{"$f":"IF(AT129>T21,T21-AT129,MIN(-SUM(BK129:$BU129),T21-AT129))","v":0},{"$f":"IF(AU129>U21,U21-AU129,MIN(-SUM(BL129:$BU129),U21-AU129))","v":0},{"$f":"IF(AV129>V21,V21-AV129,MIN(-SUM(BM129:$BU129),V21-AV129))","v":0},{"$f":"IF(AW129>W21,W21-AW129,MIN(-SUM(BN129:$BU129),W21-AW129))","v":0},{"$f":"IF(AX129>X21,X21-AX129,MIN(-SUM(BO129:$BU129),X21-AX129))","v":0},{"$f":"IF(AY129>Y21,Y21-AY129,MIN(-SUM(BP129:$BU129),Y21-AY129))","v":0},{"$f":"IF(AZ129>Z21,Z21-AZ129,MIN(-SUM(BQ129:$BU129),Z21-AZ129))","v":0},{"$f":"IF(BA129>AA21,AA21-BA129,MIN(-SUM(BR129:$BU129),AA21-BA129))","v":0},{"$f":"IF(BB129>AB21,AB21-BB129,MIN(-SUM(BS129:$BU129),AB21-BB129))","v":0},{"$f":"IF(BC129>AC21,AC21-BC129,MIN(-SUM(BT129:$BU129),AC21-BC129))","v":0},{"$f":"IF(BD129>AD21,AD21-BD129,MIN(-SUM(BU129:$BU129),AD21-BD129))","v":0},null,0,0]
["Leavers","2026-02-01",{"$f":"IF($B130>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B130))+IF(B130<DATE(2020,2,28),0,1)+IF($B130>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B130>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E130+F130+IF(C130=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B130,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C130=1,INPUTS!L$45,IF(C130=0,INPUTS!K$45,IF(C130=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D23)","v":0},{"$f":"IF(B130>=DATE(2023,2,1),0,IF(E130-D22+D21<0,-(E130-D22+D21),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B130,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N22,0,$D130*R22*R$4/$P130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR130>R22,R22-AR130,MIN(-SUM(BI130:$BU130),R22-AR130))","v":0},{"$f":"IF(AS130>S22,S22-AS130,MIN(-SUM(BJ130:$BU130),S22-AS130))","v":0},{"$f":"IF(AT130>T22,T22-AT130,MIN(-SUM(BK130:$BU130),T22-AT130))","v":0},{"$f":"IF(AU130>U22,U22-AU130,MIN(-SUM(BL130:$BU130),U22-AU130))","v":0},{"$f":"IF(AV130>V22,V22-AV130,MIN(-SUM(BM130:$BU130),V22-AV130))","v":0},{"$f":"IF(AW130>W22,W22-AW130,MIN(-SUM(BN130:$BU130),W22-AW130))","v":0},{"$f":"IF(AX130>X22,X22-AX130,MIN(-SUM(BO130:$BU130),X22-AX130))","v":0},{"$f":"IF(AY130>Y22,Y22-AY130,MIN(-SUM(BP130:$BU130),Y22-AY130))","v":0},{"$f":"IF(AZ130>Z22,Z22-AZ130,MIN(-SUM(BQ130:$BU130),Z22-AZ130))","v":0},{"$f":"IF(BA130>AA22,AA22-BA130,MIN(-SUM(BR130:$BU130),AA22-BA130))","v":0},{"$f":"IF(BB130>AB22,AB22-BB130,MIN(-SUM(BS130:$BU130),AB22-BB130))","v":0},{"$f":"IF(BC130>AC22,AC22-BC130,MIN(-SUM(BT130:$BU130),AC22-BC130))","v":0},{"$f":"IF(BD130>AD22,AD22-BD130,MIN(-SUM(BU130:$BU130),AD22-BD130))","v":0},null,0,0]
["Leavers","2026-01-01",{"$f":"IF($B131>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B131))+IF(B131<DATE(2020,2,28),0,1)+IF($B131>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B131>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E131+F131+IF(C131=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B131,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C131=1,INPUTS!L$45,IF(C131=0,INPUTS!K$45,IF(C131=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D24)","v":0},{"$f":"IF(B131>=DATE(2023,2,1),0,IF(E131-D23+D22<0,-(E131-D23+D22),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B131,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR131>R23,R23-AR131,MIN(-SUM(BI131:$BU131),R23-AR131))","v":0},{"$f":"IF(AS131>S23,S23-AS131,MIN(-SUM(BJ131:$BU131),S23-AS131))","v":0},{"$f":"IF(AT131>T23,T23-AT131,MIN(-SUM(BK131:$BU131),T23-AT131))","v":0},{"$f":"IF(AU131>U23,U23-AU131,MIN(-SUM(BL131:$BU131),U23-AU131))","v":0},{"$f":"IF(AV131>V23,V23-AV131,MIN(-SUM(BM131:$BU131),V23-AV131))","v":0},{"$f":"IF(AW131>W23,W23-AW131,MIN(-SUM(BN131:$BU131),W23-AW131))","v":0},{"$f":"IF(AX131>X23,X23-AX131,MIN(-SUM(BO131:$BU131),X23-AX131))","v":0},{"$f":"IF(AY131>Y23,Y23-AY131,MIN(-SUM(BP131:$BU131),Y23-AY131))","v":0},{"$f":"IF(AZ131>Z23,Z23-AZ131,MIN(-SUM(BQ131:$BU131),Z23-AZ131))","v":0},{"$f":"IF(BA131>AA23,AA23-BA131,MIN(-SUM(BR131:$BU131),AA23-BA131))","v":0},{"$f":"IF(BB131>AB23,AB23-BB131,MIN(-SUM(BS131:$BU131),AB23-BB131))","v":0},{"$f":"IF(BC131>AC23,AC23-BC131,MIN(-SUM(BT131:$BU131),AC23-BC131))","v":0},{"$f":"IF(BD131>AD23,AD23-BD131,MIN(-SUM(BU131:$BU131),AD23-BD131))","v":0},null,0,0]
["Leavers","2025-12-01",{"$f":"IF($B132>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B132))+IF(B132<DATE(2020,2,28),0,1)+IF($B132>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B132>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E132+F132+IF(C132=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B132,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C132=1,INPUTS!L$45,IF(C132=0,INPUTS!K$45,IF(C132=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D25)","v":0},{"$f":"IF(B132>=DATE(2023,2,1),0,IF(E132-D24+D23<0,-(E132-D24+D23),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B132,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR132>R24,R24-AR132,MIN(-SUM(BI132:$BU132),R24-AR132))","v":0},{"$f":"IF(AS132>S24,S24-AS132,MIN(-SUM(BJ132:$BU132),S24-AS132))","v":0},{"$f":"IF(AT132>T24,T24-AT132,MIN(-SUM(BK132:$BU132),T24-AT132))","v":0},{"$f":"IF(AU132>U24,U24-AU132,MIN(-SUM(BL132:$BU132),U24-AU132))","v":0},{"$f":"IF(AV132>V24,V24-AV132,MIN(-SUM(BM132:$BU132),V24-AV132))","v":0},{"$f":"IF(AW132>W24,W24-AW132,MIN(-SUM(BN132:$BU132),W24-AW132))","v":0},{"$f":"IF(AX132>X24,X24-AX132,MIN(-SUM(BO132:$BU132),X24-AX132))","v":0},{"$f":"IF(AY132>Y24,Y24-AY132,MIN(-SUM(BP132:$BU132),Y24-AY132))","v":0},{"$f":"IF(AZ132>Z24,Z24-AZ132,MIN(-SUM(BQ132:$BU132),Z24-AZ132))","v":0},{"$f":"IF(BA132>AA24,AA24-BA132,MIN(-SUM(BR132:$BU132),AA24-BA132))","v":0},{"$f":"IF(BB132>AB24,AB24-BB132,MIN(-SUM(BS132:$BU132),AB24-BB132))","v":0},{"$f":"IF(BC132>AC24,AC24-BC132,MIN(-SUM(BT132:$BU132),AC24-BC132))","v":0},{"$f":"IF(BD132>AD24,AD24-BD132,MIN(-SUM(BU132:$BU132),AD24-BD132))","v":0},null,0,0]
["Leavers","2025-11-01",{"$f":"IF($B133>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B133))+IF(B133<DATE(2020,2,28),0,1)+IF($B133>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B133>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E133+F133+IF(C133=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B133,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C133=1,INPUTS!L$45,IF(C133=0,INPUTS!K$45,IF(C133=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D26)","v":0},{"$f":"IF(B133>=DATE(2023,2,1),0,IF(E133-D25+D24<0,-(E133-D25+D24),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B133,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,{"$f":"AZ133+BP133","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR133>R25,R25-AR133,MIN(-SUM(BI133:$BU133),R25-AR133))","v":0},{"$f":"IF(AS133>S25,S25-AS133,MIN(-SUM(BJ133:$BU133),S25-AS133))","v":0},{"$f":"IF(AT133>T25,T25-AT133,MIN(-SUM(BK133:$BU133),T25-AT133))","v":0},{"$f":"IF(AU133>U25,U25-AU133,MIN(-SUM(BL133:$BU133),U25-AU133))","v":0},{"$f":"IF(AV133>V25,V25-AV133,MIN(-SUM(BM133:$BU133),V25-AV133))","v":0},{"$f":"IF(AW133>W25,W25-AW133,MIN(-SUM(BN133:$BU133),W25-AW133))","v":0},{"$f":"IF(AX133>X25,X25-AX133,MIN(-SUM(BO133:$BU133),X25-AX133))","v":0},{"$f":"IF(AY133>Y25,Y25-AY133,MIN(-SUM(BP133:$BU133),Y25-AY133))","v":0},{"$f":"IF(AZ133>Z25,Z25-AZ133,MIN(-SUM(BQ133:$BU133),Z25-AZ133))","v":0},{"$f":"IF(BA133>AA25,AA25-BA133,MIN(-SUM(BR133:$BU133),AA25-BA133))","v":0},{"$f":"IF(BB133>AB25,AB25-BB133,MIN(-SUM(BS133:$BU133),AB25-BB133))","v":0},{"$f":"IF(BC133>AC25,AC25-BC133,MIN(-SUM(BT133:$BU133),AC25-BC133))","v":0},{"$f":"IF(BD133>AD25,AD25-BD133,MIN(-SUM(BU133:$BU133),AD25-BD133))","v":0},null,0,0]
["Leavers","2025-10-01",{"$f":"IF($B134>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B134))+IF(B134<DATE(2020,2,28),0,1)+IF($B134>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B134>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E134+F134+IF(C134=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B134,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C134=1,INPUTS!L$45,IF(C134=0,INPUTS!K$45,IF(C134=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D27)","v":0},{"$f":"IF(B134>=DATE(2023,2,1),0,IF(E134-D26+D25<0,-(E134-D26+D25),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B134,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,{"$f":"AR134+BH134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR134>R26,R26-AR134,MIN(-SUM(BI134:$BU134),R26-AR134))","v":0},{"$f":"IF(AS134>S26,S26-AS134,MIN(-SUM(BJ134:$BU134),S26-AS134))","v":0},{"$f":"IF(AT134>T26,T26-AT134,MIN(-SUM(BK134:$BU134),T26-AT134))","v":0},{"$f":"IF(AU134>U26,U26-AU134,MIN(-SUM(BL134:$BU134),U26-AU134))","v":0},{"$f":"IF(AV134>V26,V26-AV134,MIN(-SUM(BM134:$BU134),V26-AV134))","v":0},{"$f":"IF(AW134>W26,W26-AW134,MIN(-SUM(BN134:$BU134),W26-AW134))","v":0},{"$f":"IF(AX134>X26,X26-AX134,MIN(-SUM(BO134:$BU134),X26-AX134))","v":0},{"$f":"IF(AY134>Y26,Y26-AY134,MIN(-SUM(BP134:$BU134),Y26-AY134))","v":0},{"$f":"IF(AZ134>Z26,Z26-AZ134,MIN(-SUM(BQ134:$BU134),Z26-AZ134))","v":0},{"$f":"IF(BA134>AA26,AA26-BA134,MIN(-SUM(BR134:$BU134),AA26-BA134))","v":0},{"$f":"IF(BB134>AB26,AB26-BB134,MIN(-SUM(BS134:$BU134),AB26-BB134))","v":0},{"$f":"IF(BC134>AC26,AC26-BC134,MIN(-SUM(BT134:$BU134),AC26-BC134))","v":0},{"$f":"IF(BD134>AD26,AD26-BD134,MIN(-SUM(BU134:$BU134),AD26-BD134))","v":0},null,0,0]
["Leavers","2025-09-01",{"$f":"IF($B135>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B135))+IF(B135<DATE(2020,2,28),0,1)+IF($B135>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B135>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E135+F135+IF(C135=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B135,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C135=1,INPUTS!L$45,IF(C135=0,INPUTS!K$45,IF(C135=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D28)","v":0},{"$f":"IF(B135>=DATE(2023,2,1),0,IF(E135-D27+D26<0,-(E135-D27+D26),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B135,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR135>R27,R27-AR135,MIN(-SUM(BI135:$BU135),R27-AR135))","v":0},{"$f":"IF(AS135>S27,S27-AS135,MIN(-SUM(BJ135:$BU135),S27-AS135))","v":0},{"$f":"IF(AT135>T27,T27-AT135,MIN(-SUM(BK135:$BU135),T27-AT135))","v":0},{"$f":"IF(AU135>U27,U27-AU135,MIN(-SUM(BL135:$BU135),U27-AU135))","v":0},{"$f":"IF(AV135>V27,V27-AV135,MIN(-SUM(BM135:$BU135),V27-AV135))","v":0},{"$f":"IF(AW135>W27,W27-AW135,MIN(-SUM(BN135:$BU135),W27-AW135))","v":0},{"$f":"IF(AX135>X27,X27-AX135,MIN(-SUM(BO135:$BU135),X27-AX135))","v":0},{"$f":"IF(AY135>Y27,Y27-AY135,MIN(-SUM(BP135:$BU135),Y27-AY135))","v":0},{"$f":"IF(AZ135>Z27,Z27-AZ135,MIN(-SUM(BQ135:$BU135),Z27-AZ135))","v":0},{"$f":"IF(BA135>AA27,AA27-BA135,MIN(-SUM(BR135:$BU135),AA27-BA135))","v":0},{"$f":"IF(BB135>AB27,AB27-BB135,MIN(-SUM(BS135:$BU135),AB27-BB135))","v":0},{"$f":"IF(BC135>AC27,AC27-BC135,MIN(-SUM(BT135:$BU135),AC27-BC135))","v":0},{"$f":"IF(BD135>AD27,AD27-BD135,MIN(-SUM(BU135:$BU135),AD27-BD135))","v":0},null,0,0]
["Leavers","2025-08-01",{"$f":"IF($B136>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B136))+IF(B136<DATE(2020,2,28),0,1)+IF($B136>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B136>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E136+F136+IF(C136=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B136,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C136=1,INPUTS!L$45,IF(C136=0,INPUTS!K$45,IF(C136=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D29)","v":0},{"$f":"IF(B136>=DATE(2023,2,1),0,IF(E136-D28+D27<0,-(E136-D28+D27),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B136,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR136>R28,R28-AR136,MIN(-SUM(BI136:$BU136),R28-AR136))","v":0},{"$f":"IF(AS136>S28,S28-AS136,MIN(-SUM(BJ136:$BU136),S28-AS136))","v":0},{"$f":"IF(AT136>T28,T28-AT136,MIN(-SUM(BK136:$BU136),T28-AT136))","v":0},{"$f":"IF(AU136>U28,U28-AU136,MIN(-SUM(BL136:$BU136),U28-AU136))","v":0},{"$f":"IF(AV136>V28,V28-AV136,MIN(-SUM(BM136:$BU136),V28-AV136))","v":0},{"$f":"IF(AW136>W28,W28-AW136,MIN(-SUM(BN136:$BU136),W28-AW136))","v":0},{"$f":"IF(AX136>X28,X28-AX136,MIN(-SUM(BO136:$BU136),X28-AX136))","v":0},{"$f":"IF(AY136>Y28,Y28-AY136,MIN(-SUM(BP136:$BU136),Y28-AY136))","v":0},{"$f":"IF(AZ136>Z28,Z28-AZ136,MIN(-SUM(BQ136:$BU136),Z28-AZ136))","v":0},{"$f":"IF(BA136>AA28,AA28-BA136,MIN(-SUM(BR136:$BU136),AA28-BA136))","v":0},{"$f":"IF(BB136>AB28,AB28-BB136,MIN(-SUM(BS136:$BU136),AB28-BB136))","v":0},{"$f":"IF(BC136>AC28,AC28-BC136,MIN(-SUM(BT136:$BU136),AC28-BC136))","v":0},{"$f":"IF(BD136>AD28,AD28-BD136,MIN(-SUM(BU136:$BU136),AD28-BD136))","v":0},null,0,0]
["Leavers","2025-07-01",{"$f":"IF($B137>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B137))+IF(B137<DATE(2020,2,28),0,1)+IF($B137>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B137>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E137+F137+IF(C137=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B137,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C137=1,INPUTS!L$45,IF(C137=0,INPUTS!K$45,IF(C137=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D30)","v":0},{"$f":"IF(B137>=DATE(2023,2,1),0,IF(E137-D29+D28<0,-(E137-D29+D28),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B137,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR137>R29,R29-AR137,MIN(-SUM(BI137:$BU137),R29-AR137))","v":0},{"$f":"IF(AS137>S29,S29-AS137,MIN(-SUM(BJ137:$BU137),S29-AS137))","v":0},{"$f":"IF(AT137>T29,T29-AT137,MIN(-SUM(BK137:$BU137),T29-AT137))","v":0},{"$f":"IF(AU137>U29,U29-AU137,MIN(-SUM(BL137:$BU137),U29-AU137))","v":0},{"$f":"IF(AV137>V29,V29-AV137,MIN(-SUM(BM137:$BU137),V29-AV137))","v":0},{"$f":"IF(AW137>W29,W29-AW137,MIN(-SUM(BN137:$BU137),W29-AW137))","v":0},{"$f":"IF(AX137>X29,X29-AX137,MIN(-SUM(BO137:$BU137),X29-AX137))","v":0},{"$f":"IF(AY137>Y29,Y29-AY137,MIN(-SUM(BP137:$BU137),Y29-AY137))","v":0},{"$f":"IF(AZ137>Z29,Z29-AZ137,MIN(-SUM(BQ137:$BU137),Z29-AZ137))","v":0},{"$f":"IF(BA137>AA29,AA29-BA137,MIN(-SUM(BR137:$BU137),AA29-BA137))","v":0},{"$f":"IF(BB137>AB29,AB29-BB137,MIN(-SUM(BS137:$BU137),AB29-BB137))","v":0},{"$f":"IF(BC137>AC29,AC29-BC137,MIN(-SUM(BT137:$BU137),AC29-BC137))","v":0},{"$f":"IF(BD137>AD29,AD29-BD137,MIN(-SUM(BU137:$BU137),AD29-BD137))","v":0},null,0,0]
["Leavers","2025-06-01",{"$f":"IF($B138>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B138))+IF(B138<DATE(2020,2,28),0,1)+IF($B138>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B138>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E138+F138+IF(C138=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B138,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C138=1,INPUTS!L$45,IF(C138=0,INPUTS!K$45,IF(C138=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D31)","v":0},{"$f":"IF(B138>=DATE(2023,2,1),0,IF(E138-D30+D29<0,-(E138-D30+D29),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B138,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR138>R30,R30-AR138,MIN(-SUM(BI138:$BU138),R30-AR138))","v":0},{"$f":"IF(AS138>S30,S30-AS138,MIN(-SUM(BJ138:$BU138),S30-AS138))","v":0},{"$f":"IF(AT138>T30,T30-AT138,MIN(-SUM(BK138:$BU138),T30-AT138))","v":0},{"$f":"IF(AU138>U30,U30-AU138,MIN(-SUM(BL138:$BU138),U30-AU138))","v":0},{"$f":"IF(AV138>V30,V30-AV138,MIN(-SUM(BM138:$BU138),V30-AV138))","v":0},{"$f":"IF(AW138>W30,W30-AW138,MIN(-SUM(BN138:$BU138),W30-AW138))","v":0},{"$f":"IF(AX138>X30,X30-AX138,MIN(-SUM(BO138:$BU138),X30-AX138))","v":0},{"$f":"IF(AY138>Y30,Y30-AY138,MIN(-SUM(BP138:$BU138),Y30-AY138))","v":0},{"$f":"IF(AZ138>Z30,Z30-AZ138,MIN(-SUM(BQ138:$BU138),Z30-AZ138))","v":0},{"$f":"IF(BA138>AA30,AA30-BA138,MIN(-SUM(BR138:$BU138),AA30-BA138))","v":0},{"$f":"IF(BB138>AB30,AB30-BB138,MIN(-SUM(BS138:$BU138),AB30-BB138))","v":0},{"$f":"IF(BC138>AC30,AC30-BC138,MIN(-SUM(BT138:$BU138),AC30-BC138))","v":0},{"$f":"IF(BD138>AD30,AD30-BD138,MIN(-SUM(BU138:$BU138),AD30-BD138))","v":0},null,0,0]
["Leavers","2025-05-01",{"$f":"IF($B139>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B139))+IF(B139<DATE(2020,2,28),0,1)+IF($B139>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B139>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E139+F139+IF(C139=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B139,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C139=1,INPUTS!L$45,IF(C139=0,INPUTS!K$45,IF(C139=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D32)","v":0},{"$f":"IF(B139>=DATE(2023,2,1),0,IF(E139-D31+D30<0,-(E139-D31+D30),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B139,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR139>R31,R31-AR139,MIN(-SUM(BI139:$BU139),R31-AR139))","v":0},{"$f":"IF(AS139>S31,S31-AS139,MIN(-SUM(BJ139:$BU139),S31-AS139))","v":0},{"$f":"IF(AT139>T31,T31-AT139,MIN(-SUM(BK139:$BU139),T31-AT139))","v":0},{"$f":"IF(AU139>U31,U31-AU139,MIN(-SUM(BL139:$BU139),U31-AU139))","v":0},{"$f":"IF(AV139>V31,V31-AV139,MIN(-SUM(BM139:$BU139),V31-AV139))","v":0},{"$f":"IF(AW139>W31,W31-AW139,MIN(-SUM(BN139:$BU139),W31-AW139))","v":0},{"$f":"IF(AX139>X31,X31-AX139,MIN(-SUM(BO139:$BU139),X31-AX139))","v":0},{"$f":"IF(AY139>Y31,Y31-AY139,MIN(-SUM(BP139:$BU139),Y31-AY139))","v":0},{"$f":"IF(AZ139>Z31,Z31-AZ139,MIN(-SUM(BQ139:$BU139),Z31-AZ139))","v":0},{"$f":"IF(BA139>AA31,AA31-BA139,MIN(-SUM(BR139:$BU139),AA31-BA139))","v":0},{"$f":"IF(BB139>AB31,AB31-BB139,MIN(-SUM(BS139:$BU139),AB31-BB139))","v":0},{"$f":"IF(BC139>AC31,AC31-BC139,MIN(-SUM(BT139:$BU139),AC31-BC139))","v":0},{"$f":"IF(BD139>AD31,AD31-BD139,MIN(-SUM(BU139:$BU139),AD31-BD139))","v":0},null,0,0]
["Leavers","2025-04-01",{"$f":"IF($B140>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B140))+IF(B140<DATE(2020,2,28),0,1)+IF($B140>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B140>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E140+F140+IF(C140=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B140,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C140=1,INPUTS!L$45,IF(C140=0,INPUTS!K$45,IF(C140=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D33)","v":0},{"$f":"IF(B140>=DATE(2023,2,1),0,IF(E140-D32+D31<0,-(E140-D32+D31),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B140,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR140>R32,R32-AR140,MIN(-SUM(BI140:$BU140),R32-AR140))","v":0},{"$f":"IF(AS140>S32,S32-AS140,MIN(-SUM(BJ140:$BU140),S32-AS140))","v":0},{"$f":"IF(AT140>T32,T32-AT140,MIN(-SUM(BK140:$BU140),T32-AT140))","v":0},{"$f":"IF(AU140>U32,U32-AU140,MIN(-SUM(BL140:$BU140),U32-AU140))","v":0},{"$f":"IF(AV140>V32,V32-AV140,MIN(-SUM(BM140:$BU140),V32-AV140))","v":0},{"$f":"IF(AW140>W32,W32-AW140,MIN(-SUM(BN140:$BU140),W32-AW140))","v":0},{"$f":"IF(AX140>X32,X32-AX140,MIN(-SUM(BO140:$BU140),X32-AX140))","v":0},{"$f":"IF(AY140>Y32,Y32-AY140,MIN(-SUM(BP140:$BU140),Y32-AY140))","v":0},{"$f":"IF(AZ140>Z32,Z32-AZ140,MIN(-SUM(BQ140:$BU140),Z32-AZ140))","v":0},{"$f":"IF(BA140>AA32,AA32-BA140,MIN(-SUM(BR140:$BU140),AA32-BA140))","v":0},{"$f":"IF(BB140>AB32,AB32-BB140,MIN(-SUM(BS140:$BU140),AB32-BB140))","v":0},{"$f":"IF(BC140>AC32,AC32-BC140,MIN(-SUM(BT140:$BU140),AC32-BC140))","v":0},{"$f":"IF(BD140>AD32,AD32-BD140,MIN(-SUM(BU140:$BU140),AD32-BD140))","v":0},null,0,0]
["Leavers","2025-03-01",{"$f":"IF($B141>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B141))+IF(B141<DATE(2020,2,28),0,1)+IF($B141>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B141>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E141+F141+IF(C141=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B141,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C141=1,INPUTS!L$45,IF(C141=0,INPUTS!K$45,IF(C141=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D34)","v":0},{"$f":"IF(B141>=DATE(2023,2,1),0,IF(E141-D33+D32<0,-(E141-D33+D32),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B141,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR141>R33,R33-AR141,MIN(-SUM(BI141:$BU141),R33-AR141))","v":0},{"$f":"IF(AS141>S33,S33-AS141,MIN(-SUM(BJ141:$BU141),S33-AS141))","v":0},{"$f":"IF(AT141>T33,T33-AT141,MIN(-SUM(BK141:$BU141),T33-AT141))","v":0},{"$f":"IF(AU141>U33,U33-AU141,MIN(-SUM(BL141:$BU141),U33-AU141))","v":0},{"$f":"IF(AV141>V33,V33-AV141,MIN(-SUM(BM141:$BU141),V33-AV141))","v":0},{"$f":"IF(AW141>W33,W33-AW141,MIN(-SUM(BN141:$BU141),W33-AW141))","v":0},{"$f":"IF(AX141>X33,X33-AX141,MIN(-SUM(BO141:$BU141),X33-AX141))","v":0},{"$f":"IF(AY141>Y33,Y33-AY141,MIN(-SUM(BP141:$BU141),Y33-AY141))","v":0},{"$f":"IF(AZ141>Z33,Z33-AZ141,MIN(-SUM(BQ141:$BU141),Z33-AZ141))","v":0},{"$f":"IF(BA141>AA33,AA33-BA141,MIN(-SUM(BR141:$BU141),AA33-BA141))","v":0},{"$f":"IF(BB141>AB33,AB33-BB141,MIN(-SUM(BS141:$BU141),AB33-BB141))","v":0},{"$f":"IF(BC141>AC33,AC33-BC141,MIN(-SUM(BT141:$BU141),AC33-BC141))","v":0},{"$f":"IF(BD141>AD33,AD33-BD141,MIN(-SUM(BU141:$BU141),AD33-BD141))","v":0},null,0,0]
["Leavers","2025-02-01",{"$f":"IF($B142>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B142))+IF(B142<DATE(2020,2,28),0,1)+IF($B142>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B142>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E142+F142+IF(C142=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B142,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C142=1,INPUTS!L$45,IF(C142=0,INPUTS!K$45,IF(C142=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D35)","v":0},{"$f":"IF(B142>=DATE(2023,2,1),0,IF(E142-D34+D33<0,-(E142-D34+D33),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B142,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR142>R34,R34-AR142,MIN(-SUM(BI142:$BU142),R34-AR142))","v":0},{"$f":"IF(AS142>S34,S34-AS142,MIN(-SUM(BJ142:$BU142),S34-AS142))","v":0},{"$f":"IF(AT142>T34,T34-AT142,MIN(-SUM(BK142:$BU142),T34-AT142))","v":0},{"$f":"IF(AU142>U34,U34-AU142,MIN(-SUM(BL142:$BU142),U34-AU142))","v":0},{"$f":"IF(AV142>V34,V34-AV142,MIN(-SUM(BM142:$BU142),V34-AV142))","v":0},{"$f":"IF(AW142>W34,W34-AW142,MIN(-SUM(BN142:$BU142),W34-AW142))","v":0},{"$f":"IF(AX142>X34,X34-AX142,MIN(-SUM(BO142:$BU142),X34-AX142))","v":0},{"$f":"IF(AY142>Y34,Y34-AY142,MIN(-SUM(BP142:$BU142),Y34-AY142))","v":0},{"$f":"IF(AZ142>Z34,Z34-AZ142,MIN(-SUM(BQ142:$BU142),Z34-AZ142))","v":0},{"$f":"IF(BA142>AA34,AA34-BA142,MIN(-SUM(BR142:$BU142),AA34-BA142))","v":0},{"$f":"IF(BB142>AB34,AB34-BB142,MIN(-SUM(BS142:$BU142),AB34-BB142))","v":0},{"$f":"IF(BC142>AC34,AC34-BC142,MIN(-SUM(BT142:$BU142),AC34-BC142))","v":0},{"$f":"IF(BD142>AD34,AD34-BD142,MIN(-SUM(BU142:$BU142),AD34-BD142))","v":0},null,0,0]
["Leavers","2025-01-01",{"$f":"IF($B143>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B143))+IF(B143<DATE(2020,2,28),0,1)+IF($B143>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B143>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E143+F143+IF(C143=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B143,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C143=1,INPUTS!L$45,IF(C143=0,INPUTS!K$45,IF(C143=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D36)","v":0},{"$f":"IF(B143>=DATE(2023,2,1),0,IF(E143-D35+D34<0,-(E143-D35+D34),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B143,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR143>R35,R35-AR143,MIN(-SUM(BI143:$BU143),R35-AR143))","v":0},{"$f":"IF(AS143>S35,S35-AS143,MIN(-SUM(BJ143:$BU143),S35-AS143))","v":0},{"$f":"IF(AT143>T35,T35-AT143,MIN(-SUM(BK143:$BU143),T35-AT143))","v":0},{"$f":"IF(AU143>U35,U35-AU143,MIN(-SUM(BL143:$BU143),U35-AU143))","v":0},{"$f":"IF(AV143>V35,V35-AV143,MIN(-SUM(BM143:$BU143),V35-AV143))","v":0},{"$f":"IF(AW143>W35,W35-AW143,MIN(-SUM(BN143:$BU143),W35-AW143))","v":0},{"$f":"IF(AX143>X35,X35-AX143,MIN(-SUM(BO143:$BU143),X35-AX143))","v":0},{"$f":"IF(AY143>Y35,Y35-AY143,MIN(-SUM(BP143:$BU143),Y35-AY143))","v":0},{"$f":"IF(AZ143>Z35,Z35-AZ143,MIN(-SUM(BQ143:$BU143),Z35-AZ143))","v":0},{"$f":"IF(BA143>AA35,AA35-BA143,MIN(-SUM(BR143:$BU143),AA35-BA143))","v":0},{"$f":"IF(BB143>AB35,AB35-BB143,MIN(-SUM(BS143:$BU143),AB35-BB143))","v":0},{"$f":"IF(BC143>AC35,AC35-BC143,MIN(-SUM(BT143:$BU143),AC35-BC143))","v":0},{"$f":"IF(BD143>AD35,AD35-BD143,MIN(-SUM(BU143:$BU143),AD35-BD143))","v":0},null,0,0]
["Leavers","2024-12-01",{"$f":"IF($B144>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B144))+IF(B144<DATE(2020,2,28),0,1)+IF($B144>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B144>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E144+F144+IF(C144=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B144,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C144=1,INPUTS!L$45,IF(C144=0,INPUTS!K$45,IF(C144=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D37)","v":0},{"$f":"IF(B144>=DATE(2023,2,1),0,IF(E144-D36+D35<0,-(E144-D36+D35),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B144,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR144>R36,R36-AR144,MIN(-SUM(BI144:$BU144),R36-AR144))","v":0},{"$f":"IF(AS144>S36,S36-AS144,MIN(-SUM(BJ144:$BU144),S36-AS144))","v":0},{"$f":"IF(AT144>T36,T36-AT144,MIN(-SUM(BK144:$BU144),T36-AT144))","v":0},{"$f":"IF(AU144>U36,U36-AU144,MIN(-SUM(BL144:$BU144),U36-AU144))","v":0},{"$f":"IF(AV144>V36,V36-AV144,MIN(-SUM(BM144:$BU144),V36-AV144))","v":0},{"$f":"IF(AW144>W36,W36-AW144,MIN(-SUM(BN144:$BU144),W36-AW144))","v":0},{"$f":"IF(AX144>X36,X36-AX144,MIN(-SUM(BO144:$BU144),X36-AX144))","v":0},{"$f":"IF(AY144>Y36,Y36-AY144,MIN(-SUM(BP144:$BU144),Y36-AY144))","v":0},{"$f":"IF(AZ144>Z36,Z36-AZ144,MIN(-SUM(BQ144:$BU144),Z36-AZ144))","v":0},{"$f":"IF(BA144>AA36,AA36-BA144,MIN(-SUM(BR144:$BU144),AA36-BA144))","v":0},{"$f":"IF(BB144>AB36,AB36-BB144,MIN(-SUM(BS144:$BU144),AB36-BB144))","v":0},{"$f":"IF(BC144>AC36,AC36-BC144,MIN(-SUM(BT144:$BU144),AC36-BC144))","v":0},{"$f":"IF(BD144>AD36,AD36-BD144,MIN(-SUM(BU144:$BU144),AD36-BD144))","v":0},null,0,0]
["Leavers","2024-11-01",{"$f":"IF($B145>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B145))+IF(B145<DATE(2020,2,28),0,1)+IF($B145>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B145>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E145+F145+IF(C145=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B145,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C145=1,INPUTS!L$45,IF(C145=0,INPUTS!K$45,IF(C145=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D38)","v":0},{"$f":"IF(B145>=DATE(2023,2,1),0,IF(E145-D37+D36<0,-(E145-D37+D36),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B145,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR145>R37,R37-AR145,MIN(-SUM(BI145:$BU145),R37-AR145))","v":0},{"$f":"IF(AS145>S37,S37-AS145,MIN(-SUM(BJ145:$BU145),S37-AS145))","v":0},{"$f":"IF(AT145>T37,T37-AT145,MIN(-SUM(BK145:$BU145),T37-AT145))","v":0},{"$f":"IF(AU145>U37,U37-AU145,MIN(-SUM(BL145:$BU145),U37-AU145))","v":0},{"$f":"IF(AV145>V37,V37-AV145,MIN(-SUM(BM145:$BU145),V37-AV145))","v":0},{"$f":"IF(AW145>W37,W37-AW145,MIN(-SUM(BN145:$BU145),W37-AW145))","v":0},{"$f":"IF(AX145>X37,X37-AX145,MIN(-SUM(BO145:$BU145),X37-AX145))","v":0},{"$f":"IF(AY145>Y37,Y37-AY145,MIN(-SUM(BP145:$BU145),Y37-AY145))","v":0},{"$f":"IF(AZ145>Z37,Z37-AZ145,MIN(-SUM(BQ145:$BU145),Z37-AZ145))","v":0},{"$f":"IF(BA145>AA37,AA37-BA145,MIN(-SUM(BR145:$BU145),AA37-BA145))","v":0},{"$f":"IF(BB145>AB37,AB37-BB145,MIN(-SUM(BS145:$BU145),AB37-BB145))","v":0},{"$f":"IF(BC145>AC37,AC37-BC145,MIN(-SUM(BT145:$BU145),AC37-BC145))","v":0},{"$f":"IF(BD145>AD37,AD37-BD145,MIN(-SUM(BU145:$BU145),AD37-BD145))","v":0},null,0,0]
["Leavers","2024-10-01",{"$f":"IF($B146>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B146))+IF(B146<DATE(2020,2,28),0,1)+IF($B146>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B146>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E146+F146+IF(C146=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B146,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C146=1,INPUTS!L$45,IF(C146=0,INPUTS!K$45,IF(C146=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D39)","v":0},{"$f":"IF(B146>=DATE(2023,2,1),0,IF(E146-D38+D37<0,-(E146-D38+D37),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B146,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N38,0,$D146*R38*R$4/$P146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR146>R38,R38-AR146,MIN(-SUM(BI146:$BU146),R38-AR146))","v":0},{"$f":"IF(AS146>S38,S38-AS146,MIN(-SUM(BJ146:$BU146),S38-AS146))","v":0},{"$f":"IF(AT146>T38,T38-AT146,MIN(-SUM(BK146:$BU146),T38-AT146))","v":0},{"$f":"IF(AU146>U38,U38-AU146,MIN(-SUM(BL146:$BU146),U38-AU146))","v":0},{"$f":"IF(AV146>V38,V38-AV146,MIN(-SUM(BM146:$BU146),V38-AV146))","v":0},{"$f":"IF(AW146>W38,W38-AW146,MIN(-SUM(BN146:$BU146),W38-AW146))","v":0},{"$f":"IF(AX146>X38,X38-AX146,MIN(-SUM(BO146:$BU146),X38-AX146))","v":0},{"$f":"IF(AY146>Y38,Y38-AY146,MIN(-SUM(BP146:$BU146),Y38-AY146))","v":0},{"$f":"IF(AZ146>Z38,Z38-AZ146,MIN(-SUM(BQ146:$BU146),Z38-AZ146))","v":0},{"$f":"IF(BA146>AA38,AA38-BA146,MIN(-SUM(BR146:$BU146),AA38-BA146))","v":0},{"$f":"IF(BB146>AB38,AB38-BB146,MIN(-SUM(BS146:$BU146),AB38-BB146))","v":0},{"$f":"IF(BC146>AC38,AC38-BC146,MIN(-SUM(BT146:$BU146),AC38-BC146))","v":0},{"$f":"IF(BD146>AD38,AD38-BD146,MIN(-SUM(BU146:$BU146),AD38-BD146))","v":0},null,0,0]
["Leavers","2024-09-01",{"$f":"IF($B147>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B147))+IF(B147<DATE(2020,2,28),0,1)+IF($B147>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B147>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E147+F147+IF(C147=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B147,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C147=1,INPUTS!L$45,IF(C147=0,INPUTS!K$45,IF(C147=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D40)","v":0},{"$f":"IF(B147>=DATE(2023,2,1),0,IF(E147-D39+D38<0,-(E147-D39+D38),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B147,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR147>R39,R39-AR147,MIN(-SUM(BI147:$BU147),R39-AR147))","v":0},{"$f":"IF(AS147>S39,S39-AS147,MIN(-SUM(BJ147:$BU147),S39-AS147))","v":0},{"$f":"IF(AT147>T39,T39-AT147,MIN(-SUM(BK147:$BU147),T39-AT147))","v":0},{"$f":"IF(AU147>U39,U39-AU147,MIN(-SUM(BL147:$BU147),U39-AU147))","v":0},{"$f":"IF(AV147>V39,V39-AV147,MIN(-SUM(BM147:$BU147),V39-AV147))","v":0},{"$f":"IF(AW147>W39,W39-AW147,MIN(-SUM(BN147:$BU147),W39-AW147))","v":0},{"$f":"IF(AX147>X39,X39-AX147,MIN(-SUM(BO147:$BU147),X39-AX147))","v":0},{"$f":"IF(AY147>Y39,Y39-AY147,MIN(-SUM(BP147:$BU147),Y39-AY147))","v":0},{"$f":"IF(AZ147>Z39,Z39-AZ147,MIN(-SUM(BQ147:$BU147),Z39-AZ147))","v":0},{"$f":"IF(BA147>AA39,AA39-BA147,MIN(-SUM(BR147:$BU147),AA39-BA147))","v":0},{"$f":"IF(BB147>AB39,AB39-BB147,MIN(-SUM(BS147:$BU147),AB39-BB147))","v":0},{"$f":"IF(BC147>AC39,AC39-BC147,MIN(-SUM(BT147:$BU147),AC39-BC147))","v":0},{"$f":"IF(BD147>AD39,AD39-BD147,MIN(-SUM(BU147:$BU147),AD39-BD147))","v":0},null,0,0]
["Leavers","2024-08-01",{"$f":"IF($B148>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B148))+IF(B148<DATE(2020,2,28),0,1)+IF($B148>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B148>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E148+F148+IF(C148=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B148,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C148=1,INPUTS!L$45,IF(C148=0,INPUTS!K$45,IF(C148=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D41)","v":0},{"$f":"IF(B148>=DATE(2023,2,1),0,IF(E148-D40+D39<0,-(E148-D40+D39),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B148,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR148>R40,R40-AR148,MIN(-SUM(BI148:$BU148),R40-AR148))","v":0},{"$f":"IF(AS148>S40,S40-AS148,MIN(-SUM(BJ148:$BU148),S40-AS148))","v":0},{"$f":"IF(AT148>T40,T40-AT148,MIN(-SUM(BK148:$BU148),T40-AT148))","v":0},{"$f":"IF(AU148>U40,U40-AU148,MIN(-SUM(BL148:$BU148),U40-AU148))","v":0},{"$f":"IF(AV148>V40,V40-AV148,MIN(-SUM(BM148:$BU148),V40-AV148))","v":0},{"$f":"IF(AW148>W40,W40-AW148,MIN(-SUM(BN148:$BU148),W40-AW148))","v":0},{"$f":"IF(AX148>X40,X40-AX148,MIN(-SUM(BO148:$BU148),X40-AX148))","v":0},{"$f":"IF(AY148>Y40,Y40-AY148,MIN(-SUM(BP148:$BU148),Y40-AY148))","v":0},{"$f":"IF(AZ148>Z40,Z40-AZ148,MIN(-SUM(BQ148:$BU148),Z40-AZ148))","v":0},{"$f":"IF(BA148>AA40,AA40-BA148,MIN(-SUM(BR148:$BU148),AA40-BA148))","v":0},{"$f":"IF(BB148>AB40,AB40-BB148,MIN(-SUM(BS148:$BU148),AB40-BB148))","v":0},{"$f":"IF(BC148>AC40,AC40-BC148,MIN(-SUM(BT148:$BU148),AC40-BC148))","v":0},{"$f":"IF(BD148>AD40,AD40-BD148,MIN(-SUM(BU148:$BU148),AD40-BD148))","v":0},null,0,0]
["Leavers","2024-07-01",{"$f":"IF($B149>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B149))+IF(B149<DATE(2020,2,28),0,1)+IF($B149>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B149>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E149+F149+IF(C149=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B149,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C149=1,INPUTS!L$45,IF(C149=0,INPUTS!K$45,IF(C149=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D42)","v":0},{"$f":"IF(B149>=DATE(2023,2,1),0,IF(E149-D41+D40<0,-(E149-D41+D40),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B149,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR149>R41,R41-AR149,MIN(-SUM(BI149:$BU149),R41-AR149))","v":0},{"$f":"IF(AS149>S41,S41-AS149,MIN(-SUM(BJ149:$BU149),S41-AS149))","v":0},{"$f":"IF(AT149>T41,T41-AT149,MIN(-SUM(BK149:$BU149),T41-AT149))","v":0},{"$f":"IF(AU149>U41,U41-AU149,MIN(-SUM(BL149:$BU149),U41-AU149))","v":0},{"$f":"IF(AV149>V41,V41-AV149,MIN(-SUM(BM149:$BU149),V41-AV149))","v":0},{"$f":"IF(AW149>W41,W41-AW149,MIN(-SUM(BN149:$BU149),W41-AW149))","v":0},{"$f":"IF(AX149>X41,X41-AX149,MIN(-SUM(BO149:$BU149),X41-AX149))","v":0},{"$f":"IF(AY149>Y41,Y41-AY149,MIN(-SUM(BP149:$BU149),Y41-AY149))","v":0},{"$f":"IF(AZ149>Z41,Z41-AZ149,MIN(-SUM(BQ149:$BU149),Z41-AZ149))","v":0},{"$f":"IF(BA149>AA41,AA41-BA149,MIN(-SUM(BR149:$BU149),AA41-BA149))","v":0},{"$f":"IF(BB149>AB41,AB41-BB149,MIN(-SUM(BS149:$BU149),AB41-BB149))","v":0},{"$f":"IF(BC149>AC41,AC41-BC149,MIN(-SUM(BT149:$BU149),AC41-BC149))","v":0},{"$f":"IF(BD149>AD41,AD41-BD149,MIN(-SUM(BU149:$BU149),AD41-BD149))","v":0},null,0,0]
["Leavers","2024-06-01",{"$f":"IF($B150>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B150))+IF(B150<DATE(2020,2,28),0,1)+IF($B150>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B150>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E150+F150+IF(C150=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B150,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":67.064224642661983},{"$f":"IF(C150=1,INPUTS!L$45,IF(C150=0,INPUTS!K$45,IF(C150=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D43)","v":0},{"$f":"IF(B150>=DATE(2023,2,1),0,IF(E150-D42+D41<0,-(E150-D42+D41),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B150,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,67.064224642661983,null,null,null,null,null,871.79746180716859,null,0,0,0,0,0,0,0,0,0,0,0,0,67.061335523628358,67.061335523628358,67.064224642661983,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,67.064216950023777,67.064216950023777,67.064224642661983,null,{"$f":"IF(AR150>R42,R42-AR150,MIN(-SUM(BI150:$BU150),R42-AR150))","v":0},{"$f":"IF(AS150>S42,S42-AS150,MIN(-SUM(BJ150:$BU150),S42-AS150))","v":0},{"$f":"IF(AT150>T42,T42-AT150,MIN(-SUM(BK150:$BU150),T42-AT150))","v":0},{"$f":"IF(AU150>U42,U42-AU150,MIN(-SUM(BL150:$BU150),U42-AU150))","v":0},{"$f":"IF(AV150>V42,V42-AV150,MIN(-SUM(BM150:$BU150),V42-AV150))","v":0},{"$f":"IF(AW150>W42,W42-AW150,MIN(-SUM(BN150:$BU150),W42-AW150))","v":0},{"$f":"IF(AX150>X42,X42-AX150,MIN(-SUM(BO150:$BU150),X42-AX150))","v":0},{"$f":"IF(AY150>Y42,Y42-AY150,MIN(-SUM(BP150:$BU150),Y42-AY150))","v":0},{"$f":"IF(AZ150>Z42,Z42-AZ150,MIN(-SUM(BQ150:$BU150),Z42-AZ150))","v":0},{"$f":"IF(BA150>AA42,AA42-BA150,MIN(-SUM(BR150:$BU150),AA42-BA150))","v":0},{"$f":"IF(BB150>AB42,AB42-BB150,MIN(-SUM(BS150:$BU150),AB42-BB150))","v":0},{"$f":"IF(BC150>AC42,AC42-BC150,MIN(-SUM(BT150:$BU150),AC42-BC150))","v":0},{"$f":"IF(BD150>AD42,AD42-BD150,MIN(-SUM(BU150:$BU150),AD42-BD150))","v":-2.8814263954188846E-3},null,-2.8814263954188846E-3,0]
["Leavers","2024-05-01",{"$f":"IF($B151>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B151))+IF(B151<DATE(2020,2,28),0,1)+IF($B151>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B151>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E151+F151+IF(C151=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B151,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":113.1349201880607},{"$f":"IF(C151=1,INPUTS!L$45,IF(C151=0,INPUTS!K$45,IF(C151=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D44)","v":0},{"$f":"IF(B151>=DATE(2023,2,1),0,IF(E151-D43+D42<0,-(E151-D43+D42),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B151,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,113.1349201880607,null,null,null,null,null,2342.5513614676797,null,0,0,0,0,0,0,0,0,0,0,0,0,113.13491535850083,113.13491535850083,113.1349201880607,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,113.13491535850083,113.13491535850083,113.1349201880607,null,{"$f":"IF(AR151>R43,R43-AR151,MIN(-SUM(BI151:$BU151),R43-AR151))","v":0},{"$f":"IF(AS151>S43,S43-AS151,MIN(-SUM(BJ151:$BU151),S43-AS151))","v":0},{"$f":"IF(AT151>T43,T43-AT151,MIN(-SUM(BK151:$BU151),T43-AT151))","v":0},{"$f":"IF(AU151>U43,U43-AU151,MIN(-SUM(BL151:$BU151),U43-AU151))","v":0},{"$f":"IF(AV151>V43,V43-AV151,MIN(-SUM(BM151:$BU151),V43-AV151))","v":0},{"$f":"IF(AW151>W43,W43-AW151,MIN(-SUM(BN151:$BU151),W43-AW151))","v":0},{"$f":"IF(AX151>X43,X43-AX151,MIN(-SUM(BO151:$BU151),X43-AX151))","v":0},{"$f":"IF(AY151>Y43,Y43-AY151,MIN(-SUM(BP151:$BU151),Y43-AY151))","v":0},{"$f":"IF(AZ151>Z43,Z43-AZ151,MIN(-SUM(BQ151:$BU151),Z43-AZ151))","v":0},{"$f":"IF(BA151>AA43,AA43-BA151,MIN(-SUM(BR151:$BU151),AA43-BA151))","v":0},{"$f":"IF(BB151>AB43,AB43-BB151,MIN(-SUM(BS151:$BU151),AB43-BB151))","v":0},{"$f":"IF(BC151>AC43,AC43-BC151,MIN(-SUM(BT151:$BU151),AC43-BC151))","v":0},{"$f":"IF(BD151>AD43,AD43-BD151,MIN(-SUM(BU151:$BU151),AD43-BD151))","v":0},null,0,0]
["Leavers","2024-04-01",{"$f":"IF($B152>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B152))+IF(B152<DATE(2020,2,28),0,1)+IF($B152>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B152>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E152+F152+IF(C152=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B152,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":149.01683518311842},{"$f":"IF(C152=1,INPUTS!L$45,IF(C152=0,INPUTS!K$45,IF(C152=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D45)","v":0},{"$f":"IF(B152>=DATE(2023,2,1),0,IF(E152-D44+D43<0,-(E152-D44+D43),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B152,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,149.01683518311842,null,null,null,null,null,4279.7701735836654,null,0,0,0,0,0,0,0,0,0,0,0,0,149.01683170122968,149.01683170122968,149.01683518311842,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,149.01683170122968,149.01683170122968,149.01683518311842,null,{"$f":"IF(AR152>R44,R44-AR152,MIN(-SUM(BI152:$BU152),R44-AR152))","v":0},{"$f":"IF(AS152>S44,S44-AS152,MIN(-SUM(BJ152:$BU152),S44-AS152))","v":0},{"$f":"IF(AT152>T44,T44-AT152,MIN(-SUM(BK152:$BU152),T44-AT152))","v":0},{"$f":"IF(AU152>U44,U44-AU152,MIN(-SUM(BL152:$BU152),U44-AU152))","v":0},{"$f":"IF(AV152>V44,V44-AV152,MIN(-SUM(BM152:$BU152),V44-AV152))","v":0},{"$f":"IF(AW152>W44,W44-AW152,MIN(-SUM(BN152:$BU152),W44-AW152))","v":0},{"$f":"IF(AX152>X44,X44-AX152,MIN(-SUM(BO152:$BU152),X44-AX152))","v":0},{"$f":"IF(AY152>Y44,Y44-AY152,MIN(-SUM(BP152:$BU152),Y44-AY152))","v":0},{"$f":"IF(AZ152>Z44,Z44-AZ152,MIN(-SUM(BQ152:$BU152),Z44-AZ152))","v":0},{"$f":"IF(BA152>AA44,AA44-BA152,MIN(-SUM(BR152:$BU152),AA44-BA152))","v":0},{"$f":"IF(BB152>AB44,AB44-BB152,MIN(-SUM(BS152:$BU152),AB44-BB152))","v":0},{"$f":"IF(BC152>AC44,AC44-BC152,MIN(-SUM(BT152:$BU152),AC44-BC152))","v":0},{"$f":"IF(BD152>AD44,AD44-BD152,MIN(-SUM(BU152:$BU152),AD44-BD152))","v":0},null,0,0]
["Leavers","2024-03-01",{"$f":"IF($B153>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B153))+IF(B153<DATE(2020,2,28),0,1)+IF($B153>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B153>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E153+F153+IF(C153=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B153,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":191.48323814378728},{"$f":"IF(C153=1,INPUTS!L$45,IF(C153=0,INPUTS!K$45,IF(C153=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D46)","v":0},{"$f":"IF(B153>=DATE(2023,2,1),0,IF(E153-D45+D44<0,-(E153-D45+D44),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B153,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,191.48323814378728,null,null,null,null,null,6769.0522326784439,null,0,0,0,0,0,0,0,0,0,0,0,0,191.48323531498298,191.48323531498298,191.48323814378728,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,191.48323531498298,191.48323531498298,191.48323814378728,null,{"$f":"IF(AR153>R45,R45-AR153,MIN(-SUM(BI153:$BU153),R45-AR153))","v":0},{"$f":"IF(AS153>S45,S45-AS153,MIN(-SUM(BJ153:$BU153),S45-AS153))","v":0},{"$f":"IF(AT153>T45,T45-AT153,MIN(-SUM(BK153:$BU153),T45-AT153))","v":0},{"$f":"IF(AU153>U45,U45-AU153,MIN(-SUM(BL153:$BU153),U45-AU153))","v":0},{"$f":"IF(AV153>V45,V45-AV153,MIN(-SUM(BM153:$BU153),V45-AV153))","v":0},{"$f":"IF(AW153>W45,W45-AW153,MIN(-SUM(BN153:$BU153),W45-AW153))","v":0},{"$f":"IF(AX153>X45,X45-AX153,MIN(-SUM(BO153:$BU153),X45-AX153))","v":0},{"$f":"IF(AY153>Y45,Y45-AY153,MIN(-SUM(BP153:$BU153),Y45-AY153))","v":0},{"$f":"IF(AZ153>Z45,Z45-AZ153,MIN(-SUM(BQ153:$BU153),Z45-AZ153))","v":0},{"$f":"IF(BA153>AA45,AA45-BA153,MIN(-SUM(BR153:$BU153),AA45-BA153))","v":0},{"$f":"IF(BB153>AB45,AB45-BB153,MIN(-SUM(BS153:$BU153),AB45-BB153))","v":0},{"$f":"IF(BC153>AC45,AC45-BC153,MIN(-SUM(BT153:$BU153),AC45-BC153))","v":0},{"$f":"IF(BD153>AD45,AD45-BD153,MIN(-SUM(BU153:$BU153),AD45-BD153))","v":0},null,0,0]
["Leavers","2024-02-01",{"$f":"IF($B154>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B154))+IF(B154<DATE(2020,2,28),0,1)+IF($B154>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B154>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E154+F154+IF(C154=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B154,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":182.0665610215149},{"$f":"IF(C154=1,INPUTS!L$45,IF(C154=0,INPUTS!K$45,IF(C154=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D47)","v":0},{"$f":"IF(B154>=DATE(2023,2,1),0,IF(E154-D46+D45<0,-(E154-D46+D45),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B154,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,182.0665610215149,null,null,null,null,null,9135.917500050884,null,0,0,0,0,0,0,0,0,0,0,0,0,182.06655902864927,182.06655902864927,182.0665610215149,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,182.06655902864927,182.06655902864927,182.0665610215149,null,{"$f":"IF(AR154>R46,R46-AR154,MIN(-SUM(BI154:$BU154),R46-AR154))","v":0},{"$f":"IF(AS154>S46,S46-AS154,MIN(-SUM(BJ154:$BU154),S46-AS154))","v":0},{"$f":"IF(AT154>T46,T46-AT154,MIN(-SUM(BK154:$BU154),T46-AT154))","v":0},{"$f":"IF(AU154>U46,U46-AU154,MIN(-SUM(BL154:$BU154),U46-AU154))","v":0},{"$f":"IF(AV154>V46,V46-AV154,MIN(-SUM(BM154:$BU154),V46-AV154))","v":0},{"$f":"IF(AW154>W46,W46-AW154,MIN(-SUM(BN154:$BU154),W46-AW154))","v":0},{"$f":"IF(AX154>X46,X46-AX154,MIN(-SUM(BO154:$BU154),X46-AX154))","v":0},{"$f":"IF(AY154>Y46,Y46-AY154,MIN(-SUM(BP154:$BU154),Y46-AY154))","v":0},{"$f":"IF(AZ154>Z46,Z46-AZ154,MIN(-SUM(BQ154:$BU154),Z46-AZ154))","v":0},{"$f":"IF(BA154>AA46,AA46-BA154,MIN(-SUM(BR154:$BU154),AA46-BA154))","v":0},{"$f":"IF(BB154>AB46,AB46-BB154,MIN(-SUM(BS154:$BU154),AB46-BB154))","v":0},{"$f":"IF(BC154>AC46,AC46-BC154,MIN(-SUM(BT154:$BU154),AC46-BC154))","v":0},{"$f":"IF(BD154>AD46,AD46-BD154,MIN(-SUM(BU154:$BU154),AD46-BD154))","v":0},null,0,0]
["Leavers","2024-01-01",{"$f":"IF($B155>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B155))+IF(B155<DATE(2020,2,28),0,1)+IF($B155>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B155>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E155+F155+IF(C155=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B155,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":184.14785076913986},{"$f":"IF(C155=1,INPUTS!L$45,IF(C155=0,INPUTS!K$45,IF(C155=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D48)","v":0},{"$f":"IF(B155>=DATE(2023,2,1),0,IF(E155-D47+D46<0,-(E155-D47+D46),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B155,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,184.14785076913986,null,null,null,null,null,11087.801460188786,null,0,0,0,0,0,0,0,0,0,0,0,0,184.14784910832506,184.14784910832506,184.14785076913986,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,184.14784910832506,184.14784910832506,184.14785076913986,null,{"$f":"IF(AR155>R47,R47-AR155,MIN(-SUM(BI155:$BU155),R47-AR155))","v":0},{"$f":"IF(AS155>S47,S47-AS155,MIN(-SUM(BJ155:$BU155),S47-AS155))","v":0},{"$f":"IF(AT155>T47,T47-AT155,MIN(-SUM(BK155:$BU155),T47-AT155))","v":0},{"$f":"IF(AU155>U47,U47-AU155,MIN(-SUM(BL155:$BU155),U47-AU155))","v":0},{"$f":"IF(AV155>V47,V47-AV155,MIN(-SUM(BM155:$BU155),V47-AV155))","v":0},{"$f":"IF(AW155>W47,W47-AW155,MIN(-SUM(BN155:$BU155),W47-AW155))","v":0},{"$f":"IF(AX155>X47,X47-AX155,MIN(-SUM(BO155:$BU155),X47-AX155))","v":0},{"$f":"IF(AY155>Y47,Y47-AY155,MIN(-SUM(BP155:$BU155),Y47-AY155))","v":0},{"$f":"IF(AZ155>Z47,Z47-AZ155,MIN(-SUM(BQ155:$BU155),Z47-AZ155))","v":0},{"$f":"IF(BA155>AA47,AA47-BA155,MIN(-SUM(BR155:$BU155),AA47-BA155))","v":0},{"$f":"IF(BB155>AB47,AB47-BB155,MIN(-SUM(BS155:$BU155),AB47-BB155))","v":0},{"$f":"IF(BC155>AC47,AC47-BC155,MIN(-SUM(BT155:$BU155),AC47-BC155))","v":0},{"$f":"IF(BD155>AD47,AD47-BD155,MIN(-SUM(BU155:$BU155),AD47-BD155))","v":0},null,0,0]
["Leavers","2023-12-01",{"$f":"IF($B156>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B156))+IF(B156<DATE(2020,2,28),0,1)+IF($B156>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B156>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E156+F156+IF(C156=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B156,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":184.81916878752492},{"$f":"IF(C156=1,INPUTS!L$45,IF(C156=0,INPUTS!K$45,IF(C156=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D49)","v":0},{"$f":"IF(B156>=DATE(2023,2,1),0,IF(E156-D48+D47<0,-(E156-D48+D47),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B156,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,184.81916878752492,null,null,null,null,null,13477.412558329057,null,0,0,0,0,0,0,0,0,0,0,0,0,184.81916741619963,184.81916741619963,184.81916878752492,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,184.81916741619963,184.81916741619963,184.81916878752492,null,{"$f":"IF(AR156>R48,R48-AR156,MIN(-SUM(BI156:$BU156),R48-AR156))","v":0},{"$f":"IF(AS156>S48,S48-AS156,MIN(-SUM(BJ156:$BU156),S48-AS156))","v":0},{"$f":"IF(AT156>T48,T48-AT156,MIN(-SUM(BK156:$BU156),T48-AT156))","v":0},{"$f":"IF(AU156>U48,U48-AU156,MIN(-SUM(BL156:$BU156),U48-AU156))","v":0},{"$f":"IF(AV156>V48,V48-AV156,MIN(-SUM(BM156:$BU156),V48-AV156))","v":0},{"$f":"IF(AW156>W48,W48-AW156,MIN(-SUM(BN156:$BU156),W48-AW156))","v":0},{"$f":"IF(AX156>X48,X48-AX156,MIN(-SUM(BO156:$BU156),X48-AX156))","v":0},{"$f":"IF(AY156>Y48,Y48-AY156,MIN(-SUM(BP156:$BU156),Y48-AY156))","v":0},{"$f":"IF(AZ156>Z48,Z48-AZ156,MIN(-SUM(BQ156:$BU156),Z48-AZ156))","v":0},{"$f":"IF(BA156>AA48,AA48-BA156,MIN(-SUM(BR156:$BU156),AA48-BA156))","v":0},{"$f":"IF(BB156>AB48,AB48-BB156,MIN(-SUM(BS156:$BU156),AB48-BB156))","v":0},{"$f":"IF(BC156>AC48,AC48-BC156,MIN(-SUM(BT156:$BU156),AC48-BC156))","v":0},{"$f":"IF(BD156>AD48,AD48-BD156,MIN(-SUM(BU156:$BU156),AD48-BD156))","v":0},null,0,0]
["Leavers","2023-11-01",{"$f":"IF($B157>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B157))+IF(B157<DATE(2020,2,28),0,1)+IF($B157>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B157>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E157+F157+IF(C157=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B157,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":219.24392857180763},{"$f":"IF(C157=1,INPUTS!L$45,IF(C157=0,INPUTS!K$45,IF(C157=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D50)","v":0},{"$f":"IF(B157>=DATE(2023,2,1),0,IF(E157-D49+D48<0,-(E157-D49+D48),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B157,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,219.24392857180763,null,null,null,null,null,16028.545533710389,null,0,0,0,0,0,0,0,0,0,0,0,0,219.24392720397347,219.24392720397347,219.24392857180763,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,219.24392720397347,219.24392720397347,219.24392857180763,null,{"$f":"IF(AR157>R49,R49-AR157,MIN(-SUM(BI157:$BU157),R49-AR157))","v":0},{"$f":"IF(AS157>S49,S49-AS157,MIN(-SUM(BJ157:$BU157),S49-AS157))","v":0},{"$f":"IF(AT157>T49,T49-AT157,MIN(-SUM(BK157:$BU157),T49-AT157))","v":0},{"$f":"IF(AU157>U49,U49-AU157,MIN(-SUM(BL157:$BU157),U49-AU157))","v":0},{"$f":"IF(AV157>V49,V49-AV157,MIN(-SUM(BM157:$BU157),V49-AV157))","v":0},{"$f":"IF(AW157>W49,W49-AW157,MIN(-SUM(BN157:$BU157),W49-AW157))","v":0},{"$f":"IF(AX157>X49,X49-AX157,MIN(-SUM(BO157:$BU157),X49-AX157))","v":0},{"$f":"IF(AY157>Y49,Y49-AY157,MIN(-SUM(BP157:$BU157),Y49-AY157))","v":0},{"$f":"IF(AZ157>Z49,Z49-AZ157,MIN(-SUM(BQ157:$BU157),Z49-AZ157))","v":0},{"$f":"IF(BA157>AA49,AA49-BA157,MIN(-SUM(BR157:$BU157),AA49-BA157))","v":0},{"$f":"IF(BB157>AB49,AB49-BB157,MIN(-SUM(BS157:$BU157),AB49-BB157))","v":0},{"$f":"IF(BC157>AC49,AC49-BC157,MIN(-SUM(BT157:$BU157),AC49-BC157))","v":0},{"$f":"IF(BD157>AD49,AD49-BD157,MIN(-SUM(BU157:$BU157),AD49-BD157))","v":0},null,0,0]
["Leavers","2023-10-01",{"$f":"IF($B158>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B158))+IF(B158<DATE(2020,2,28),0,1)+IF($B158>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B158>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E158+F158+IF(C158=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B158,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":232.64718987736646},{"$f":"IF(C158=1,INPUTS!L$45,IF(C158=0,INPUTS!K$45,IF(C158=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D51)","v":0},{"$f":"IF(B158>=DATE(2023,2,1),0,IF(E158-D50+D49<0,-(E158-D50+D49),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B158,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,232.64718987736646,null,null,null,null,null,18792.920907752465,null,0,0,0,0,0,0,0,0,0,0,0,0,232.64718863941522,232.64718863941522,232.64718987736646,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,232.64718863941522,232.64718863941522,232.64718987736646,null,{"$f":"IF(AR158>R50,R50-AR158,MIN(-SUM(BI158:$BU158),R50-AR158))","v":0},{"$f":"IF(AS158>S50,S50-AS158,MIN(-SUM(BJ158:$BU158),S50-AS158))","v":0},{"$f":"IF(AT158>T50,T50-AT158,MIN(-SUM(BK158:$BU158),T50-AT158))","v":0},{"$f":"IF(AU158>U50,U50-AU158,MIN(-SUM(BL158:$BU158),U50-AU158))","v":0},{"$f":"IF(AV158>V50,V50-AV158,MIN(-SUM(BM158:$BU158),V50-AV158))","v":0},{"$f":"IF(AW158>W50,W50-AW158,MIN(-SUM(BN158:$BU158),W50-AW158))","v":0},{"$f":"IF(AX158>X50,X50-AX158,MIN(-SUM(BO158:$BU158),X50-AX158))","v":0},{"$f":"IF(AY158>Y50,Y50-AY158,MIN(-SUM(BP158:$BU158),Y50-AY158))","v":0},{"$f":"IF(AZ158>Z50,Z50-AZ158,MIN(-SUM(BQ158:$BU158),Z50-AZ158))","v":0},{"$f":"IF(BA158>AA50,AA50-BA158,MIN(-SUM(BR158:$BU158),AA50-BA158))","v":0},{"$f":"IF(BB158>AB50,AB50-BB158,MIN(-SUM(BS158:$BU158),AB50-BB158))","v":0},{"$f":"IF(BC158>AC50,AC50-BC158,MIN(-SUM(BT158:$BU158),AC50-BC158))","v":0},{"$f":"IF(BD158>AD50,AD50-BD158,MIN(-SUM(BU158:$BU158),AD50-BD158))","v":0},null,0,0]
["Leavers","2023-09-01",{"$f":"IF($B159>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B159))+IF(B159<DATE(2020,2,28),0,1)+IF($B159>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B159>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E159+F159+IF(C159=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B159,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":233.97136342504155},{"$f":"IF(C159=1,INPUTS!L$45,IF(C159=0,INPUTS!K$45,IF(C159=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D52)","v":0},{"$f":"IF(B159>=DATE(2023,2,1),0,IF(E159-D51+D50<0,-(E159-D51+D50),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B159,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,233.97136342504155,null,null,null,null,null,21626.510539943331,null,0,0,0,0,0,0,0,0,0,0,0,0,233.97136234316858,233.97136234316858,233.97136342504155,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,233.97136234316858,233.97136234316858,233.97136342504155,null,{"$f":"IF(AR159>R51,R51-AR159,MIN(-SUM(BI159:$BU159),R51-AR159))","v":0},{"$f":"IF(AS159>S51,S51-AS159,MIN(-SUM(BJ159:$BU159),S51-AS159))","v":0},{"$f":"IF(AT159>T51,T51-AT159,MIN(-SUM(BK159:$BU159),T51-AT159))","v":0},{"$f":"IF(AU159>U51,U51-AU159,MIN(-SUM(BL159:$BU159),U51-AU159))","v":0},{"$f":"IF(AV159>V51,V51-AV159,MIN(-SUM(BM159:$BU159),V51-AV159))","v":0},{"$f":"IF(AW159>W51,W51-AW159,MIN(-SUM(BN159:$BU159),W51-AW159))","v":0},{"$f":"IF(AX159>X51,X51-AX159,MIN(-SUM(BO159:$BU159),X51-AX159))","v":0},{"$f":"IF(AY159>Y51,Y51-AY159,MIN(-SUM(BP159:$BU159),Y51-AY159))","v":0},{"$f":"IF(AZ159>Z51,Z51-AZ159,MIN(-SUM(BQ159:$BU159),Z51-AZ159))","v":0},{"$f":"IF(BA159>AA51,AA51-BA159,MIN(-SUM(BR159:$BU159),AA51-BA159))","v":0},{"$f":"IF(BB159>AB51,AB51-BB159,MIN(-SUM(BS159:$BU159),AB51-BB159))","v":0},{"$f":"IF(BC159>AC51,AC51-BC159,MIN(-SUM(BT159:$BU159),AC51-BC159))","v":0},{"$f":"IF(BD159>AD51,AD51-BD159,MIN(-SUM(BU159:$BU159),AD51-BD159))","v":0},null,0,0]
["Leavers","2023-08-01",{"$f":"IF($B160>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B160))+IF(B160<DATE(2020,2,28),0,1)+IF($B160>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B160>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E160+F160+IF(C160=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B160,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":203.78605614416156},{"$f":"IF(C160=1,INPUTS!L$45,IF(C160=0,INPUTS!K$45,IF(C160=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D53)","v":0},{"$f":"IF(B160>=DATE(2023,2,1),0,IF(E160-D52+D51<0,-(E160-D52+D51),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B160,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,203.78605614416156,null,null,null,null,null,24041.691180527836,null,0,0,0,0,0,0,0,0,0,0,0,0,203.78605529652543,203.78605529652543,203.78605614416156,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,203.78605529652543,203.78605529652543,203.78605614416156,null,{"$f":"IF(AR160>R52,R52-AR160,MIN(-SUM(BI160:$BU160),R52-AR160))","v":0},{"$f":"IF(AS160>S52,S52-AS160,MIN(-SUM(BJ160:$BU160),S52-AS160))","v":0},{"$f":"IF(AT160>T52,T52-AT160,MIN(-SUM(BK160:$BU160),T52-AT160))","v":0},{"$f":"IF(AU160>U52,U52-AU160,MIN(-SUM(BL160:$BU160),U52-AU160))","v":0},{"$f":"IF(AV160>V52,V52-AV160,MIN(-SUM(BM160:$BU160),V52-AV160))","v":0},{"$f":"IF(AW160>W52,W52-AW160,MIN(-SUM(BN160:$BU160),W52-AW160))","v":0},{"$f":"IF(AX160>X52,X52-AX160,MIN(-SUM(BO160:$BU160),X52-AX160))","v":0},{"$f":"IF(AY160>Y52,Y52-AY160,MIN(-SUM(BP160:$BU160),Y52-AY160))","v":0},{"$f":"IF(AZ160>Z52,Z52-AZ160,MIN(-SUM(BQ160:$BU160),Z52-AZ160))","v":0},{"$f":"IF(BA160>AA52,AA52-BA160,MIN(-SUM(BR160:$BU160),AA52-BA160))","v":0},{"$f":"IF(BB160>AB52,AB52-BB160,MIN(-SUM(BS160:$BU160),AB52-BB160))","v":0},{"$f":"IF(BC160>AC52,AC52-BC160,MIN(-SUM(BT160:$BU160),AC52-BC160))","v":0},{"$f":"IF(BD160>AD52,AD52-BD160,MIN(-SUM(BU160:$BU160),AD52-BD160))","v":0},null,0,0]
["Leavers","2023-07-01",{"$f":"IF($B161>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B161))+IF(B161<DATE(2020,2,28),0,1)+IF($B161>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B161>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E161+F161+IF(C161=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B161,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":179.521637941129},{"$f":"IF(C161=1,INPUTS!L$45,IF(C161=0,INPUTS!K$45,IF(C161=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D54)","v":0},{"$f":"IF(B161>=DATE(2023,2,1),0,IF(E161-D53+D52<0,-(E161-D53+D52),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B161,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,179.521637941129,null,null,null,null,null,26141.43438656467,null,0,0,0,0,0,0,0,0,0,0,0,0,179.52163725439681,179.52163725439681,179.521637941129,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,179.52163725439681,179.52163725439681,179.521637941129,null,{"$f":"IF(AR161>R53,R53-AR161,MIN(-SUM(BI161:$BU161),R53-AR161))","v":0},{"$f":"IF(AS161>S53,S53-AS161,MIN(-SUM(BJ161:$BU161),S53-AS161))","v":0},{"$f":"IF(AT161>T53,T53-AT161,MIN(-SUM(BK161:$BU161),T53-AT161))","v":0},{"$f":"IF(AU161>U53,U53-AU161,MIN(-SUM(BL161:$BU161),U53-AU161))","v":0},{"$f":"IF(AV161>V53,V53-AV161,MIN(-SUM(BM161:$BU161),V53-AV161))","v":0},{"$f":"IF(AW161>W53,W53-AW161,MIN(-SUM(BN161:$BU161),W53-AW161))","v":0},{"$f":"IF(AX161>X53,X53-AX161,MIN(-SUM(BO161:$BU161),X53-AX161))","v":0},{"$f":"IF(AY161>Y53,Y53-AY161,MIN(-SUM(BP161:$BU161),Y53-AY161))","v":0},{"$f":"IF(AZ161>Z53,Z53-AZ161,MIN(-SUM(BQ161:$BU161),Z53-AZ161))","v":0},{"$f":"IF(BA161>AA53,AA53-BA161,MIN(-SUM(BR161:$BU161),AA53-BA161))","v":0},{"$f":"IF(BB161>AB53,AB53-BB161,MIN(-SUM(BS161:$BU161),AB53-BB161))","v":0},{"$f":"IF(BC161>AC53,AC53-BC161,MIN(-SUM(BT161:$BU161),AC53-BC161))","v":0},{"$f":"IF(BD161>AD53,AD53-BD161,MIN(-SUM(BU161:$BU161),AD53-BD161))","v":0},null,0,0]
["Leavers","2023-06-01",{"$f":"IF($B162>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B162))+IF(B162<DATE(2020,2,28),0,1)+IF($B162>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B162>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E162+F162+IF(C162=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B162,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":146.84657060354618},{"$f":"IF(C162=1,INPUTS!L$45,IF(C162=0,INPUTS!K$45,IF(C162=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D55)","v":0},{"$f":"IF(B162>=DATE(2023,2,1),0,IF(E162-D54+D53<0,-(E162-D54+D53),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B162,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,146.84657060354618,null,null,null,null,null,27738.401719258272,null,0,0,0,0,0,0,0,0,0,0,0,0,146.84657007414808,146.84657007414808,146.84657060354618,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N54,0,$D162*R54*R$4/$P162)","v":0},0,0,0,0,0,0,0,0,0,0,0,146.84657007414808,146.84657007414808,146.84657060354618,null,{"$f":"IF(AR162>R54,R54-AR162,MIN(-SUM(BI162:$BU162),R54-AR162))","v":0},{"$f":"IF(AS162>S54,S54-AS162,MIN(-SUM(BJ162:$BU162),S54-AS162))","v":0},{"$f":"IF(AT162>T54,T54-AT162,MIN(-SUM(BK162:$BU162),T54-AT162))","v":0},{"$f":"IF(AU162>U54,U54-AU162,MIN(-SUM(BL162:$BU162),U54-AU162))","v":0},{"$f":"IF(AV162>V54,V54-AV162,MIN(-SUM(BM162:$BU162),V54-AV162))","v":0},{"$f":"IF(AW162>W54,W54-AW162,MIN(-SUM(BN162:$BU162),W54-AW162))","v":0},{"$f":"IF(AX162>X54,X54-AX162,MIN(-SUM(BO162:$BU162),X54-AX162))","v":0},{"$f":"IF(AY162>Y54,Y54-AY162,MIN(-SUM(BP162:$BU162),Y54-AY162))","v":0},{"$f":"IF(AZ162>Z54,Z54-AZ162,MIN(-SUM(BQ162:$BU162),Z54-AZ162))","v":0},{"$f":"IF(BA162>AA54,AA54-BA162,MIN(-SUM(BR162:$BU162),AA54-BA162))","v":0},{"$f":"IF(BB162>AB54,AB54-BB162,MIN(-SUM(BS162:$BU162),AB54-BB162))","v":0},{"$f":"IF(BC162>AC54,AC54-BC162,MIN(-SUM(BT162:$BU162),AC54-BC162))","v":0},{"$f":"IF(BD162>AD54,AD54-BD162,MIN(-SUM(BU162:$BU162),AD54-BD162))","v":0},null,0,0]
["Leavers","2023-05-01",{"$f":"IF($B163>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B163))+IF(B163<DATE(2020,2,28),0,1)+IF($B163>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B163>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E163+F163+IF(C163=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B163,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":87.274423659967624},{"$f":"IF(C163=1,INPUTS!L$45,IF(C163=0,INPUTS!K$45,IF(C163=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D56)","v":0},{"$f":"IF(B163>=DATE(2023,2,1),0,IF(E163-D55+D54<0,-(E163-D55+D54),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B163,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,87.274423659967624,null,null,null,null,null,28508.931144587834,null,0,0,0,0,0,0,0,0,0,0,0,0,87.274423353837506,87.274423353837506,87.274423659967624,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,87.274423353837506,87.274423353837506,87.274423659967624,null,{"$f":"IF(AR163>R55,R55-AR163,MIN(-SUM(BI163:$BU163),R55-AR163))","v":0},{"$f":"IF(AS163>S55,S55-AS163,MIN(-SUM(BJ163:$BU163),S55-AS163))","v":0},{"$f":"IF(AT163>T55,T55-AT163,MIN(-SUM(BK163:$BU163),T55-AT163))","v":0},{"$f":"IF(AU163>U55,U55-AU163,MIN(-SUM(BL163:$BU163),U55-AU163))","v":0},{"$f":"IF(AV163>V55,V55-AV163,MIN(-SUM(BM163:$BU163),V55-AV163))","v":0},{"$f":"IF(AW163>W55,W55-AW163,MIN(-SUM(BN163:$BU163),W55-AW163))","v":0},{"$f":"IF(AX163>X55,X55-AX163,MIN(-SUM(BO163:$BU163),X55-AX163))","v":0},{"$f":"IF(AY163>Y55,Y55-AY163,MIN(-SUM(BP163:$BU163),Y55-AY163))","v":0},{"$f":"IF(AZ163>Z55,Z55-AZ163,MIN(-SUM(BQ163:$BU163),Z55-AZ163))","v":0},{"$f":"IF(BA163>AA55,AA55-BA163,MIN(-SUM(BR163:$BU163),AA55-BA163))","v":0},{"$f":"IF(BB163>AB55,AB55-BB163,MIN(-SUM(BS163:$BU163),AB55-BB163))","v":0},{"$f":"IF(BC163>AC55,AC55-BC163,MIN(-SUM(BT163:$BU163),AC55-BC163))","v":0},{"$f":"IF(BD163>AD55,AD55-BD163,MIN(-SUM(BU163:$BU163),AD55-BD163))","v":0},null,0,0]
["Leavers","2023-04-01",{"$f":"IF($B164>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B164))+IF(B164<DATE(2020,2,28),0,1)+IF($B164>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B164>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E164+F164+IF(C164=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B164,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":46.973101943455511},{"$f":"IF(C164=1,INPUTS!L$45,IF(C164=0,INPUTS!K$45,IF(C164=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D57)","v":0},{"$f":"IF(B164>=DATE(2023,2,1),0,IF(E164-D56+D55<0,-(E164-D56+D55),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B164,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,46.973101943455511,null,null,null,null,null,28781.543389460759,null,0,0,0,0,0,0,0,0,0,0,0,0,46.97310178024987,46.97310178024987,46.973101943455511,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,46.97310178024987,46.97310178024987,46.973101943455511,null,{"$f":"IF(AR164>R56,R56-AR164,MIN(-SUM(BI164:$BU164),R56-AR164))","v":0},{"$f":"IF(AS164>S56,S56-AS164,MIN(-SUM(BJ164:$BU164),S56-AS164))","v":0},{"$f":"IF(AT164>T56,T56-AT164,MIN(-SUM(BK164:$BU164),T56-AT164))","v":0},{"$f":"IF(AU164>U56,U56-AU164,MIN(-SUM(BL164:$BU164),U56-AU164))","v":0},{"$f":"IF(AV164>V56,V56-AV164,MIN(-SUM(BM164:$BU164),V56-AV164))","v":0},{"$f":"IF(AW164>W56,W56-AW164,MIN(-SUM(BN164:$BU164),W56-AW164))","v":0},{"$f":"IF(AX164>X56,X56-AX164,MIN(-SUM(BO164:$BU164),X56-AX164))","v":0},{"$f":"IF(AY164>Y56,Y56-AY164,MIN(-SUM(BP164:$BU164),Y56-AY164))","v":0},{"$f":"IF(AZ164>Z56,Z56-AZ164,MIN(-SUM(BQ164:$BU164),Z56-AZ164))","v":0},{"$f":"IF(BA164>AA56,AA56-BA164,MIN(-SUM(BR164:$BU164),AA56-BA164))","v":0},{"$f":"IF(BB164>AB56,AB56-BB164,MIN(-SUM(BS164:$BU164),AB56-BB164))","v":0},{"$f":"IF(BC164>AC56,AC56-BC164,MIN(-SUM(BT164:$BU164),AC56-BC164))","v":0},{"$f":"IF(BD164>AD56,AD56-BD164,MIN(-SUM(BU164:$BU164),AD56-BD164))","v":0},null,0,0]
["Leavers","2023-03-01",{"$f":"IF($B165>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B165))+IF(B165<DATE(2020,2,28),0,1)+IF($B165>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B165>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E165+F165+IF(C165=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B165,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C165=1,INPUTS!L$45,IF(C165=0,INPUTS!K$45,IF(C165=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D58)","v":2.9290977171155938E-3},{"$f":"IF(B165>=DATE(2023,2,1),0,IF(E165-D57+D56<0,-(E165-D57+D56),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B165,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,28573.543389460625,null,0,0,0,0,0,0,0,{"$f":"AY165+BO165","v":0},0,0,0,0,2.9290977068645099E-3,2.9290977068645099E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977068645099E-3,2.9290977068645099E-3,2.9290977171155938E-3,null,{"$f":"IF(AR165>R57,R57-AR165,MIN(-SUM(BI165:$BU165),R57-AR165))","v":0},{"$f":"IF(AS165>S57,S57-AS165,MIN(-SUM(BJ165:$BU165),S57-AS165))","v":0},{"$f":"IF(AT165>T57,T57-AT165,MIN(-SUM(BK165:$BU165),T57-AT165))","v":0},{"$f":"IF(AU165>U57,U57-AU165,MIN(-SUM(BL165:$BU165),U57-AU165))","v":0},{"$f":"IF(AV165>V57,V57-AV165,MIN(-SUM(BM165:$BU165),V57-AV165))","v":0},{"$f":"IF(AW165>W57,W57-AW165,MIN(-SUM(BN165:$BU165),W57-AW165))","v":0},{"$f":"IF(AX165>X57,X57-AX165,MIN(-SUM(BO165:$BU165),X57-AX165))","v":0},{"$f":"IF(AY165>Y57,Y57-AY165,MIN(-SUM(BP165:$BU165),Y57-AY165))","v":0},{"$f":"IF(AZ165>Z57,Z57-AZ165,MIN(-SUM(BQ165:$BU165),Z57-AZ165))","v":0},{"$f":"IF(BA165>AA57,AA57-BA165,MIN(-SUM(BR165:$BU165),AA57-BA165))","v":0},{"$f":"IF(BB165>AB57,AB57-BB165,MIN(-SUM(BS165:$BU165),AB57-BB165))","v":0},{"$f":"IF(BC165>AC57,AC57-BC165,MIN(-SUM(BT165:$BU165),AC57-BC165))","v":0},{"$f":"IF(BD165>AD57,AD57-BD165,MIN(-SUM(BU165:$BU165),AD57-BD165))","v":0},null,0,0]
["Leavers","2023-02-01",{"$f":"IF($B166>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B166))+IF(B166<DATE(2020,2,28),0,1)+IF($B166>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B166>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E166+F166+IF(C166=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B166,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C166=1,INPUTS!L$45,IF(C166=0,INPUTS!K$45,IF(C166=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D59)","v":2.9290977171155938E-3},{"$f":"IF(B166>=DATE(2023,2,1),0,IF(E166-D58+D57<0,-(E166-D58+D57),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B166,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,28378.543389460487,null,{"$f":"AR166+BH166","v":0},0,0,0,0,0,0,0,0,0,0,0,2.9290977067940715E-3,2.9290977067940715E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977067940715E-3,2.9290977067940715E-3,2.9290977171155938E-3,null,{"$f":"IF(AR166>R58,R58-AR166,MIN(-SUM(BI166:$BU166),R58-AR166))","v":0},{"$f":"IF(AS166>S58,S58-AS166,MIN(-SUM(BJ166:$BU166),S58-AS166))","v":0},{"$f":"IF(AT166>T58,T58-AT166,MIN(-SUM(BK166:$BU166),T58-AT166))","v":0},{"$f":"IF(AU166>U58,U58-AU166,MIN(-SUM(BL166:$BU166),U58-AU166))","v":0},{"$f":"IF(AV166>V58,V58-AV166,MIN(-SUM(BM166:$BU166),V58-AV166))","v":0},{"$f":"IF(AW166>W58,W58-AW166,MIN(-SUM(BN166:$BU166),W58-AW166))","v":0},{"$f":"IF(AX166>X58,X58-AX166,MIN(-SUM(BO166:$BU166),X58-AX166))","v":0},{"$f":"IF(AY166>Y58,Y58-AY166,MIN(-SUM(BP166:$BU166),Y58-AY166))","v":0},{"$f":"IF(AZ166>Z58,Z58-AZ166,MIN(-SUM(BQ166:$BU166),Z58-AZ166))","v":0},{"$f":"IF(BA166>AA58,AA58-BA166,MIN(-SUM(BR166:$BU166),AA58-BA166))","v":0},{"$f":"IF(BB166>AB58,AB58-BB166,MIN(-SUM(BS166:$BU166),AB58-BB166))","v":0},{"$f":"IF(BC166>AC58,AC58-BC166,MIN(-SUM(BT166:$BU166),AC58-BC166))","v":0},{"$f":"IF(BD166>AD58,AD58-BD166,MIN(-SUM(BU166:$BU166),AD58-BD166))","v":0},null,0,0]
["Leavers","2023-01-01",{"$f":"IF($B167>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B167))+IF(B167<DATE(2020,2,28),0,1)+IF($B167>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B167>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E167+F167+IF(C167=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B167,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C167=1,INPUTS!L$45,IF(C167=0,INPUTS!K$45,IF(C167=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D60)","v":2.9290977171155938E-3},{"$f":"IF(B167>=DATE(2023,2,1),0,IF(E167-D59+D58<0,-(E167-D59+D58),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B167,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,28183.543389460352,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977067226573E-3,2.9290977067226573E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977067226573E-3,2.9290977067226573E-3,2.9290977171155938E-3,null,{"$f":"IF(AR167>R59,R59-AR167,MIN(-SUM(BI167:$BU167),R59-AR167))","v":0},{"$f":"IF(AS167>S59,S59-AS167,MIN(-SUM(BJ167:$BU167),S59-AS167))","v":0},{"$f":"IF(AT167>T59,T59-AT167,MIN(-SUM(BK167:$BU167),T59-AT167))","v":0},{"$f":"IF(AU167>U59,U59-AU167,MIN(-SUM(BL167:$BU167),U59-AU167))","v":0},{"$f":"IF(AV167>V59,V59-AV167,MIN(-SUM(BM167:$BU167),V59-AV167))","v":0},{"$f":"IF(AW167>W59,W59-AW167,MIN(-SUM(BN167:$BU167),W59-AW167))","v":0},{"$f":"IF(AX167>X59,X59-AX167,MIN(-SUM(BO167:$BU167),X59-AX167))","v":0},{"$f":"IF(AY167>Y59,Y59-AY167,MIN(-SUM(BP167:$BU167),Y59-AY167))","v":0},{"$f":"IF(AZ167>Z59,Z59-AZ167,MIN(-SUM(BQ167:$BU167),Z59-AZ167))","v":0},{"$f":"IF(BA167>AA59,AA59-BA167,MIN(-SUM(BR167:$BU167),AA59-BA167))","v":0},{"$f":"IF(BB167>AB59,AB59-BB167,MIN(-SUM(BS167:$BU167),AB59-BB167))","v":0},{"$f":"IF(BC167>AC59,AC59-BC167,MIN(-SUM(BT167:$BU167),AC59-BC167))","v":0},{"$f":"IF(BD167>AD59,AD59-BD167,MIN(-SUM(BU167:$BU167),AD59-BD167))","v":0},null,0,0]
["Leavers","2022-12-01",{"$f":"IF($B168>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B168))+IF(B168<DATE(2020,2,28),0,1)+IF($B168>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B168>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E168+F168+IF(C168=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B168,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C168=1,INPUTS!L$45,IF(C168=0,INPUTS!K$45,IF(C168=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D61)","v":2.9290977171155938E-3},{"$f":"IF(B168>=DATE(2023,2,1),0,IF(E168-D60+D59<0,-(E168-D60+D59),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B168,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,27975.543389460214,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977066453857E-3,2.9290977066453857E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977066453857E-3,2.9290977066453857E-3,2.9290977171155938E-3,null,{"$f":"IF(AR168>R60,R60-AR168,MIN(-SUM(BI168:$BU168),R60-AR168))","v":0},{"$f":"IF(AS168>S60,S60-AS168,MIN(-SUM(BJ168:$BU168),S60-AS168))","v":0},{"$f":"IF(AT168>T60,T60-AT168,MIN(-SUM(BK168:$BU168),T60-AT168))","v":0},{"$f":"IF(AU168>U60,U60-AU168,MIN(-SUM(BL168:$BU168),U60-AU168))","v":0},{"$f":"IF(AV168>V60,V60-AV168,MIN(-SUM(BM168:$BU168),V60-AV168))","v":0},{"$f":"IF(AW168>W60,W60-AW168,MIN(-SUM(BN168:$BU168),W60-AW168))","v":0},{"$f":"IF(AX168>X60,X60-AX168,MIN(-SUM(BO168:$BU168),X60-AX168))","v":0},{"$f":"IF(AY168>Y60,Y60-AY168,MIN(-SUM(BP168:$BU168),Y60-AY168))","v":0},{"$f":"IF(AZ168>Z60,Z60-AZ168,MIN(-SUM(BQ168:$BU168),Z60-AZ168))","v":0},{"$f":"IF(BA168>AA60,AA60-BA168,MIN(-SUM(BR168:$BU168),AA60-BA168))","v":0},{"$f":"IF(BB168>AB60,AB60-BB168,MIN(-SUM(BS168:$BU168),AB60-BB168))","v":0},{"$f":"IF(BC168>AC60,AC60-BC168,MIN(-SUM(BT168:$BU168),AC60-BC168))","v":0},{"$f":"IF(BD168>AD60,AD60-BD168,MIN(-SUM(BU168:$BU168),AD60-BD168))","v":0},null,0,0]
["Leavers","2022-11-01",{"$f":"IF($B169>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B169))+IF(B169<DATE(2020,2,28),0,1)+IF($B169>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B169>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E169+F169+IF(C169=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B169,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C169=1,INPUTS!L$45,IF(C169=0,INPUTS!K$45,IF(C169=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D62)","v":2.9290977171155938E-3},{"$f":"IF(B169>=DATE(2023,2,1),0,IF(E169-D61+D60<0,-(E169-D61+D60),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B169,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,27858.543389460079,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977066014127E-3,2.9290977066014127E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977066014127E-3,2.9290977066014127E-3,2.9290977171155938E-3,null,{"$f":"IF(AR169>R61,R61-AR169,MIN(-SUM(BI169:$BU169),R61-AR169))","v":0},{"$f":"IF(AS169>S61,S61-AS169,MIN(-SUM(BJ169:$BU169),S61-AS169))","v":0},{"$f":"IF(AT169>T61,T61-AT169,MIN(-SUM(BK169:$BU169),T61-AT169))","v":0},{"$f":"IF(AU169>U61,U61-AU169,MIN(-SUM(BL169:$BU169),U61-AU169))","v":0},{"$f":"IF(AV169>V61,V61-AV169,MIN(-SUM(BM169:$BU169),V61-AV169))","v":0},{"$f":"IF(AW169>W61,W61-AW169,MIN(-SUM(BN169:$BU169),W61-AW169))","v":0},{"$f":"IF(AX169>X61,X61-AX169,MIN(-SUM(BO169:$BU169),X61-AX169))","v":0},{"$f":"IF(AY169>Y61,Y61-AY169,MIN(-SUM(BP169:$BU169),Y61-AY169))","v":0},{"$f":"IF(AZ169>Z61,Z61-AZ169,MIN(-SUM(BQ169:$BU169),Z61-AZ169))","v":0},{"$f":"IF(BA169>AA61,AA61-BA169,MIN(-SUM(BR169:$BU169),AA61-BA169))","v":0},{"$f":"IF(BB169>AB61,AB61-BB169,MIN(-SUM(BS169:$BU169),AB61-BB169))","v":0},{"$f":"IF(BC169>AC61,AC61-BC169,MIN(-SUM(BT169:$BU169),AC61-BC169))","v":0},{"$f":"IF(BD169>AD61,AD61-BD169,MIN(-SUM(BU169:$BU169),AD61-BD169))","v":0},null,0,0]
["Leavers","2022-10-01",{"$f":"IF($B170>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B170))+IF(B170<DATE(2020,2,28),0,1)+IF($B170>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B170>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E170+F170+IF(C170=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B170,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C170=1,INPUTS!L$45,IF(C170=0,INPUTS!K$45,IF(C170=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D63)","v":2.9290977171155938E-3},{"$f":"IF(B170>=DATE(2023,2,1),0,IF(E170-D62+D61<0,-(E170-D62+D61),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B170,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,27689.543389459937,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977065372405E-3,2.9290977065372405E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977065372405E-3,2.9290977065372405E-3,2.9290977171155938E-3,null,{"$f":"IF(AR170>R62,R62-AR170,MIN(-SUM(BI170:$BU170),R62-AR170))","v":0},{"$f":"IF(AS170>S62,S62-AS170,MIN(-SUM(BJ170:$BU170),S62-AS170))","v":0},{"$f":"IF(AT170>T62,T62-AT170,MIN(-SUM(BK170:$BU170),T62-AT170))","v":0},{"$f":"IF(AU170>U62,U62-AU170,MIN(-SUM(BL170:$BU170),U62-AU170))","v":0},{"$f":"IF(AV170>V62,V62-AV170,MIN(-SUM(BM170:$BU170),V62-AV170))","v":0},{"$f":"IF(AW170>W62,W62-AW170,MIN(-SUM(BN170:$BU170),W62-AW170))","v":0},{"$f":"IF(AX170>X62,X62-AX170,MIN(-SUM(BO170:$BU170),X62-AX170))","v":0},{"$f":"IF(AY170>Y62,Y62-AY170,MIN(-SUM(BP170:$BU170),Y62-AY170))","v":0},{"$f":"IF(AZ170>Z62,Z62-AZ170,MIN(-SUM(BQ170:$BU170),Z62-AZ170))","v":0},{"$f":"IF(BA170>AA62,AA62-BA170,MIN(-SUM(BR170:$BU170),AA62-BA170))","v":0},{"$f":"IF(BB170>AB62,AB62-BB170,MIN(-SUM(BS170:$BU170),AB62-BB170))","v":0},{"$f":"IF(BC170>AC62,AC62-BC170,MIN(-SUM(BT170:$BU170),AC62-BC170))","v":0},{"$f":"IF(BD170>AD62,AD62-BD170,MIN(-SUM(BU170:$BU170),AD62-BD170))","v":0},null,0,0]
["Leavers","2022-09-01",{"$f":"IF($B171>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B171))+IF(B171<DATE(2020,2,28),0,1)+IF($B171>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B171>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E171+F171+IF(C171=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B171,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C171=1,INPUTS!L$45,IF(C171=0,INPUTS!K$45,IF(C171=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D64)","v":2.9290977171155938E-3},{"$f":"IF(B171>=DATE(2023,2,1),0,IF(E171-D63+D62<0,-(E171-D63+D62),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B171,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,27520.543389459795,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977064722807E-3,2.9290977064722807E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977064722807E-3,2.9290977064722807E-3,2.9290977171155938E-3,null,{"$f":"IF(AR171>R63,R63-AR171,MIN(-SUM(BI171:$BU171),R63-AR171))","v":0},{"$f":"IF(AS171>S63,S63-AS171,MIN(-SUM(BJ171:$BU171),S63-AS171))","v":0},{"$f":"IF(AT171>T63,T63-AT171,MIN(-SUM(BK171:$BU171),T63-AT171))","v":0},{"$f":"IF(AU171>U63,U63-AU171,MIN(-SUM(BL171:$BU171),U63-AU171))","v":0},{"$f":"IF(AV171>V63,V63-AV171,MIN(-SUM(BM171:$BU171),V63-AV171))","v":0},{"$f":"IF(AW171>W63,W63-AW171,MIN(-SUM(BN171:$BU171),W63-AW171))","v":0},{"$f":"IF(AX171>X63,X63-AX171,MIN(-SUM(BO171:$BU171),X63-AX171))","v":0},{"$f":"IF(AY171>Y63,Y63-AY171,MIN(-SUM(BP171:$BU171),Y63-AY171))","v":0},{"$f":"IF(AZ171>Z63,Z63-AZ171,MIN(-SUM(BQ171:$BU171),Z63-AZ171))","v":0},{"$f":"IF(BA171>AA63,AA63-BA171,MIN(-SUM(BR171:$BU171),AA63-BA171))","v":0},{"$f":"IF(BB171>AB63,AB63-BB171,MIN(-SUM(BS171:$BU171),AB63-BB171))","v":0},{"$f":"IF(BC171>AC63,AC63-BC171,MIN(-SUM(BT171:$BU171),AC63-BC171))","v":0},{"$f":"IF(BD171>AD63,AD63-BD171,MIN(-SUM(BU171:$BU171),AD63-BD171))","v":0},null,0,0]
["Leavers","2022-08-01",{"$f":"IF($B172>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B172))+IF(B172<DATE(2020,2,28),0,1)+IF($B172>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B172>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E172+F172+IF(C172=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B172,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C172=1,INPUTS!L$45,IF(C172=0,INPUTS!K$45,IF(C172=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D65)","v":2.9290977171155938E-3},{"$f":"IF(B172>=DATE(2023,2,1),0,IF(E172-D64+D63<0,-(E172-D64+D63),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B172,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,27325.543389459654,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977063963276E-3,2.9290977063963276E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977063963276E-3,2.9290977063963276E-3,2.9290977171155938E-3,null,{"$f":"IF(AR172>R64,R64-AR172,MIN(-SUM(BI172:$BU172),R64-AR172))","v":0},{"$f":"IF(AS172>S64,S64-AS172,MIN(-SUM(BJ172:$BU172),S64-AS172))","v":0},{"$f":"IF(AT172>T64,T64-AT172,MIN(-SUM(BK172:$BU172),T64-AT172))","v":0},{"$f":"IF(AU172>U64,U64-AU172,MIN(-SUM(BL172:$BU172),U64-AU172))","v":0},{"$f":"IF(AV172>V64,V64-AV172,MIN(-SUM(BM172:$BU172),V64-AV172))","v":0},{"$f":"IF(AW172>W64,W64-AW172,MIN(-SUM(BN172:$BU172),W64-AW172))","v":0},{"$f":"IF(AX172>X64,X64-AX172,MIN(-SUM(BO172:$BU172),X64-AX172))","v":0},{"$f":"IF(AY172>Y64,Y64-AY172,MIN(-SUM(BP172:$BU172),Y64-AY172))","v":0},{"$f":"IF(AZ172>Z64,Z64-AZ172,MIN(-SUM(BQ172:$BU172),Z64-AZ172))","v":0},{"$f":"IF(BA172>AA64,AA64-BA172,MIN(-SUM(BR172:$BU172),AA64-BA172))","v":0},{"$f":"IF(BB172>AB64,AB64-BB172,MIN(-SUM(BS172:$BU172),AB64-BB172))","v":0},{"$f":"IF(BC172>AC64,AC64-BC172,MIN(-SUM(BT172:$BU172),AC64-BC172))","v":0},{"$f":"IF(BD172>AD64,AD64-BD172,MIN(-SUM(BU172:$BU172),AD64-BD172))","v":0},null,0,0]
["Leavers","2022-07-01",{"$f":"IF($B173>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B173))+IF(B173<DATE(2020,2,28),0,1)+IF($B173>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B173>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E173+F173+IF(C173=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B173,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C173=1,INPUTS!L$45,IF(C173=0,INPUTS!K$45,IF(C173=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D66)","v":2.9290977171155938E-3},{"$f":"IF(B173>=DATE(2023,2,1),0,IF(E173-D65+D64<0,-(E173-D65+D64),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B173,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,27104.543389459512,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097706308927E-3,2.929097706308927E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097706308927E-3,2.929097706308927E-3,2.9290977171155938E-3,null,{"$f":"IF(AR173>R65,R65-AR173,MIN(-SUM(BI173:$BU173),R65-AR173))","v":0},{"$f":"IF(AS173>S65,S65-AS173,MIN(-SUM(BJ173:$BU173),S65-AS173))","v":0},{"$f":"IF(AT173>T65,T65-AT173,MIN(-SUM(BK173:$BU173),T65-AT173))","v":0},{"$f":"IF(AU173>U65,U65-AU173,MIN(-SUM(BL173:$BU173),U65-AU173))","v":0},{"$f":"IF(AV173>V65,V65-AV173,MIN(-SUM(BM173:$BU173),V65-AV173))","v":0},{"$f":"IF(AW173>W65,W65-AW173,MIN(-SUM(BN173:$BU173),W65-AW173))","v":0},{"$f":"IF(AX173>X65,X65-AX173,MIN(-SUM(BO173:$BU173),X65-AX173))","v":0},{"$f":"IF(AY173>Y65,Y65-AY173,MIN(-SUM(BP173:$BU173),Y65-AY173))","v":0},{"$f":"IF(AZ173>Z65,Z65-AZ173,MIN(-SUM(BQ173:$BU173),Z65-AZ173))","v":0},{"$f":"IF(BA173>AA65,AA65-BA173,MIN(-SUM(BR173:$BU173),AA65-BA173))","v":0},{"$f":"IF(BB173>AB65,AB65-BB173,MIN(-SUM(BS173:$BU173),AB65-BB173))","v":0},{"$f":"IF(BC173>AC65,AC65-BC173,MIN(-SUM(BT173:$BU173),AC65-BC173))","v":0},{"$f":"IF(BD173>AD65,AD65-BD173,MIN(-SUM(BU173:$BU173),AD65-BD173))","v":0},null,0,0]
["Leavers","2022-06-01",{"$f":"IF($B174>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B174))+IF(B174<DATE(2020,2,28),0,1)+IF($B174>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B174>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E174+F174+IF(C174=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B174,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C174=1,INPUTS!L$45,IF(C174=0,INPUTS!K$45,IF(C174=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D67)","v":2.9290977171155938E-3},{"$f":"IF(B174>=DATE(2023,2,1),0,IF(E174-D66+D65<0,-(E174-D66+D65),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B174,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,27104.581467729695,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977063089418E-3,2.9290977063089418E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977063089418E-3,2.9290977063089418E-3,2.9290977171155938E-3,null,{"$f":"IF(AR174>R66,R66-AR174,MIN(-SUM(BI174:$BU174),R66-AR174))","v":0},{"$f":"IF(AS174>S66,S66-AS174,MIN(-SUM(BJ174:$BU174),S66-AS174))","v":0},{"$f":"IF(AT174>T66,T66-AT174,MIN(-SUM(BK174:$BU174),T66-AT174))","v":0},{"$f":"IF(AU174>U66,U66-AU174,MIN(-SUM(BL174:$BU174),U66-AU174))","v":0},{"$f":"IF(AV174>V66,V66-AV174,MIN(-SUM(BM174:$BU174),V66-AV174))","v":0},{"$f":"IF(AW174>W66,W66-AW174,MIN(-SUM(BN174:$BU174),W66-AW174))","v":0},{"$f":"IF(AX174>X66,X66-AX174,MIN(-SUM(BO174:$BU174),X66-AX174))","v":0},{"$f":"IF(AY174>Y66,Y66-AY174,MIN(-SUM(BP174:$BU174),Y66-AY174))","v":0},{"$f":"IF(AZ174>Z66,Z66-AZ174,MIN(-SUM(BQ174:$BU174),Z66-AZ174))","v":0},{"$f":"IF(BA174>AA66,AA66-BA174,MIN(-SUM(BR174:$BU174),AA66-BA174))","v":0},{"$f":"IF(BB174>AB66,AB66-BB174,MIN(-SUM(BS174:$BU174),AB66-BB174))","v":0},{"$f":"IF(BC174>AC66,AC66-BC174,MIN(-SUM(BT174:$BU174),AC66-BC174))","v":0},{"$f":"IF(BD174>AD66,AD66-BD174,MIN(-SUM(BU174:$BU174),AD66-BD174))","v":0},null,0,0]
["Leavers","2022-05-01",{"$f":"IF($B175>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B175))+IF(B175<DATE(2020,2,28),0,1)+IF($B175>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B175>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E175+F175+IF(C175=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B175,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C175=1,INPUTS!L$45,IF(C175=0,INPUTS!K$45,IF(C175=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D68)","v":2.9290977171155938E-3},{"$f":"IF(B175>=DATE(2023,2,1),0,IF(E175-D67+D66<0,-(E175-D67+D66),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B175,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,26896.581467729553,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977062253706E-3,2.9290977062253706E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977062253706E-3,2.9290977062253706E-3,2.9290977171155938E-3,null,{"$f":"IF(AR175>R67,R67-AR175,MIN(-SUM(BI175:$BU175),R67-AR175))","v":0},{"$f":"IF(AS175>S67,S67-AS175,MIN(-SUM(BJ175:$BU175),S67-AS175))","v":0},{"$f":"IF(AT175>T67,T67-AT175,MIN(-SUM(BK175:$BU175),T67-AT175))","v":0},{"$f":"IF(AU175>U67,U67-AU175,MIN(-SUM(BL175:$BU175),U67-AU175))","v":0},{"$f":"IF(AV175>V67,V67-AV175,MIN(-SUM(BM175:$BU175),V67-AV175))","v":0},{"$f":"IF(AW175>W67,W67-AW175,MIN(-SUM(BN175:$BU175),W67-AW175))","v":0},{"$f":"IF(AX175>X67,X67-AX175,MIN(-SUM(BO175:$BU175),X67-AX175))","v":0},{"$f":"IF(AY175>Y67,Y67-AY175,MIN(-SUM(BP175:$BU175),Y67-AY175))","v":0},{"$f":"IF(AZ175>Z67,Z67-AZ175,MIN(-SUM(BQ175:$BU175),Z67-AZ175))","v":0},{"$f":"IF(BA175>AA67,AA67-BA175,MIN(-SUM(BR175:$BU175),AA67-BA175))","v":0},{"$f":"IF(BB175>AB67,AB67-BB175,MIN(-SUM(BS175:$BU175),AB67-BB175))","v":0},{"$f":"IF(BC175>AC67,AC67-BC175,MIN(-SUM(BT175:$BU175),AC67-BC175))","v":0},{"$f":"IF(BD175>AD67,AD67-BD175,MIN(-SUM(BU175:$BU175),AD67-BD175))","v":0},null,0,0]
["Leavers","2022-04-01",{"$f":"IF($B176>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B176))+IF(B176<DATE(2020,2,28),0,1)+IF($B176>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B176>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E176+F176+IF(C176=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B176,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C176=1,INPUTS!L$45,IF(C176=0,INPUTS!K$45,IF(C176=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D69)","v":2.9290977171155938E-3},{"$f":"IF(B176>=DATE(2023,2,1),0,IF(E176-D68+D67<0,-(E176-D68+D67),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B176,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,26714.581467729411,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977061511782E-3,2.9290977061511782E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977061511782E-3,2.9290977061511782E-3,2.9290977171155938E-3,null,{"$f":"IF(AR176>R68,R68-AR176,MIN(-SUM(BI176:$BU176),R68-AR176))","v":0},{"$f":"IF(AS176>S68,S68-AS176,MIN(-SUM(BJ176:$BU176),S68-AS176))","v":0},{"$f":"IF(AT176>T68,T68-AT176,MIN(-SUM(BK176:$BU176),T68-AT176))","v":0},{"$f":"IF(AU176>U68,U68-AU176,MIN(-SUM(BL176:$BU176),U68-AU176))","v":0},{"$f":"IF(AV176>V68,V68-AV176,MIN(-SUM(BM176:$BU176),V68-AV176))","v":0},{"$f":"IF(AW176>W68,W68-AW176,MIN(-SUM(BN176:$BU176),W68-AW176))","v":0},{"$f":"IF(AX176>X68,X68-AX176,MIN(-SUM(BO176:$BU176),X68-AX176))","v":0},{"$f":"IF(AY176>Y68,Y68-AY176,MIN(-SUM(BP176:$BU176),Y68-AY176))","v":0},{"$f":"IF(AZ176>Z68,Z68-AZ176,MIN(-SUM(BQ176:$BU176),Z68-AZ176))","v":0},{"$f":"IF(BA176>AA68,AA68-BA176,MIN(-SUM(BR176:$BU176),AA68-BA176))","v":0},{"$f":"IF(BB176>AB68,AB68-BB176,MIN(-SUM(BS176:$BU176),AB68-BB176))","v":0},{"$f":"IF(BC176>AC68,AC68-BC176,MIN(-SUM(BT176:$BU176),AC68-BC176))","v":0},{"$f":"IF(BD176>AD68,AD68-BD176,MIN(-SUM(BU176:$BU176),AD68-BD176))","v":0},null,0,0]
["Leavers","2022-03-01",{"$f":"IF($B177>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B177))+IF(B177<DATE(2020,2,28),0,1)+IF($B177>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B177>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E177+F177+IF(C177=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B177,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C177=1,INPUTS!L$45,IF(C177=0,INPUTS!K$45,IF(C177=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D70)","v":2.9290977171155938E-3},{"$f":"IF(B177>=DATE(2023,2,1),0,IF(E177-D69+D68<0,-(E177-D69+D68),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B177,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,26584.581467729266,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977060975618E-3,2.9290977060975618E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977060975618E-3,2.9290977060975618E-3,2.9290977171155938E-3,null,{"$f":"IF(AR177>R69,R69-AR177,MIN(-SUM(BI177:$BU177),R69-AR177))","v":0},{"$f":"IF(AS177>S69,S69-AS177,MIN(-SUM(BJ177:$BU177),S69-AS177))","v":0},{"$f":"IF(AT177>T69,T69-AT177,MIN(-SUM(BK177:$BU177),T69-AT177))","v":0},{"$f":"IF(AU177>U69,U69-AU177,MIN(-SUM(BL177:$BU177),U69-AU177))","v":0},{"$f":"IF(AV177>V69,V69-AV177,MIN(-SUM(BM177:$BU177),V69-AV177))","v":0},{"$f":"IF(AW177>W69,W69-AW177,MIN(-SUM(BN177:$BU177),W69-AW177))","v":0},{"$f":"IF(AX177>X69,X69-AX177,MIN(-SUM(BO177:$BU177),X69-AX177))","v":0},{"$f":"IF(AY177>Y69,Y69-AY177,MIN(-SUM(BP177:$BU177),Y69-AY177))","v":0},{"$f":"IF(AZ177>Z69,Z69-AZ177,MIN(-SUM(BQ177:$BU177),Z69-AZ177))","v":0},{"$f":"IF(BA177>AA69,AA69-BA177,MIN(-SUM(BR177:$BU177),AA69-BA177))","v":0},{"$f":"IF(BB177>AB69,AB69-BB177,MIN(-SUM(BS177:$BU177),AB69-BB177))","v":0},{"$f":"IF(BC177>AC69,AC69-BC177,MIN(-SUM(BT177:$BU177),AC69-BC177))","v":0},{"$f":"IF(BD177>AD69,AD69-BD177,MIN(-SUM(BU177:$BU177),AD69-BD177))","v":0},null,0,0]
["Leavers","2022-02-01",{"$f":"IF($B178>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B178))+IF(B178<DATE(2020,2,28),0,1)+IF($B178>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B178>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E178+F178+IF(C178=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B178,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C178=1,INPUTS!L$45,IF(C178=0,INPUTS!K$45,IF(C178=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D71)","v":2.9290977171155938E-3},{"$f":"IF(B178>=DATE(2023,2,1),0,IF(E178-D70+D69<0,-(E178-D70+D69),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B178,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R70,0,$N70-1,1,$AD$5-$N70+1),OFFSET($R$4,0,$N70-1,1,$AD$5-$N70+1))+0.0001","v":26298.581467729116},null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977059777397E-3,2.9290977059777397E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N70,0,$D178*R70*R$4/$P178)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.9290977059777397E-3,2.9290977059777397E-3,2.9290977171155938E-3,null,{"$f":"IF(AR178>R70,R70-AR178,MIN(-SUM(BI178:$BU178),R70-AR178))","v":0},{"$f":"IF(AS178>S70,S70-AS178,MIN(-SUM(BJ178:$BU178),S70-AS178))","v":0},{"$f":"IF(AT178>T70,T70-AT178,MIN(-SUM(BK178:$BU178),T70-AT178))","v":0},{"$f":"IF(AU178>U70,U70-AU178,MIN(-SUM(BL178:$BU178),U70-AU178))","v":0},{"$f":"IF(AV178>V70,V70-AV178,MIN(-SUM(BM178:$BU178),V70-AV178))","v":0},{"$f":"IF(AW178>W70,W70-AW178,MIN(-SUM(BN178:$BU178),W70-AW178))","v":0},{"$f":"IF(AX178>X70,X70-AX178,MIN(-SUM(BO178:$BU178),X70-AX178))","v":0},{"$f":"IF(AY178>Y70,Y70-AY178,MIN(-SUM(BP178:$BU178),Y70-AY178))","v":0},{"$f":"IF(AZ178>Z70,Z70-AZ178,MIN(-SUM(BQ178:$BU178),Z70-AZ178))","v":0},{"$f":"IF(BA178>AA70,AA70-BA178,MIN(-SUM(BR178:$BU178),AA70-BA178))","v":0},{"$f":"IF(BB178>AB70,AB70-BB178,MIN(-SUM(BS178:$BU178),AB70-BB178))","v":0},{"$f":"IF(BC178>AC70,AC70-BC178,MIN(-SUM(BT178:$BU178),AC70-BC178))","v":0},{"$f":"IF(BD178>AD70,AD70-BD178,MIN(-SUM(BU178:$BU178),AD70-BD178))","v":0},null,0,0]
["Leavers",{"$f":"B71","v":"2022-01-01"},{"$f":"IF($B179>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B179))+IF(B179<DATE(2020,2,28),0,1)+IF($B179>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B179>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E179+F179+IF(C179=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B179,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C179=1,INPUTS!L$45,IF(C179=0,INPUTS!K$45,IF(C179=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D72)","v":2.9290977171155938E-3},{"$f":"IF(B179>=DATE(2023,2,1),0,IF(E179-D71+D70<0,-(E179-D71+D70),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B179,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D179","v":2.9290977171155938E-3},null,null,null,null,null,25960.581467728975,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977058327268E-3,{"$f":"SUM(R179:AD179)","v":2.9290977058327268E-3},{"$f":"D179","v":2.9290977171155938E-3},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977058327268E-3,{"$f":"SUM(AR179:BD179)","v":2.9290977058327268E-3},{"$f":"D179","v":2.9290977171155938E-3},null,{"$f":"IF(AR179>R71,R71-AR179,MIN(-SUM(BI179:$BU179),R71-AR179))","v":0},{"$f":"IF(AS179>S71,S71-AS179,MIN(-SUM(BJ179:$BU179),S71-AS179))","v":0},{"$f":"IF(AT179>T71,T71-AT179,MIN(-SUM(BK179:$BU179),T71-AT179))","v":0},{"$f":"IF(AU179>U71,U71-AU179,MIN(-SUM(BL179:$BU179),U71-AU179))","v":0},{"$f":"IF(AV179>V71,V71-AV179,MIN(-SUM(BM179:$BU179),V71-AV179))","v":0},{"$f":"IF(AW179>W71,W71-AW179,MIN(-SUM(BN179:$BU179),W71-AW179))","v":0},{"$f":"IF(AX179>X71,X71-AX179,MIN(-SUM(BO179:$BU179),X71-AX179))","v":0},{"$f":"IF(AY179>Y71,Y71-AY179,MIN(-SUM(BP179:$BU179),Y71-AY179))","v":0},{"$f":"IF(AZ179>Z71,Z71-AZ179,MIN(-SUM(BQ179:$BU179),Z71-AZ179))","v":0},{"$f":"IF(BA179>AA71,AA71-BA179,MIN(-SUM(BR179:$BU179),AA71-BA179))","v":0},{"$f":"IF(BB179>AB71,AB71-BB179,MIN(-SUM(BS179:$BU179),AB71-BB179))","v":0},{"$f":"IF(BC179>AC71,AC71-BC179,MIN(-SUM(BT179:$BU179),AC71-BC179))","v":0},{"$f":"IF(BD179>AD71,AD71-BD179,MIN(-SUM(BU179:$BU179),AD71-BD179))","v":0},null,{"$f":"SUM(BH179:BT179)","v":0},0]
["Leavers","2021-12-01",{"$f":"IF($B180>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B180))+IF(B180<DATE(2020,2,28),0,1)+IF($B180>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B180>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E180+F180+IF(C180=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B180,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C180=1,INPUTS!L$45,IF(C180=0,INPUTS!K$45,IF(C180=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D73)","v":2.9290977171155938E-3},{"$f":"IF(B180>=DATE(2023,2,1),0,IF(E180-D72+D71<0,-(E180-D72+D71),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B180,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,25544.581467728825,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977056489831E-3,2.9290977056489831E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977056489831E-3,2.9290977056489831E-3,2.9290977171155938E-3,null,{"$f":"IF(AR180>R72,R72-AR180,MIN(-SUM(BI180:$BU180),R72-AR180))","v":0},{"$f":"IF(AS180>S72,S72-AS180,MIN(-SUM(BJ180:$BU180),S72-AS180))","v":0},{"$f":"IF(AT180>T72,T72-AT180,MIN(-SUM(BK180:$BU180),T72-AT180))","v":0},{"$f":"IF(AU180>U72,U72-AU180,MIN(-SUM(BL180:$BU180),U72-AU180))","v":0},{"$f":"IF(AV180>V72,V72-AV180,MIN(-SUM(BM180:$BU180),V72-AV180))","v":0},{"$f":"IF(AW180>W72,W72-AW180,MIN(-SUM(BN180:$BU180),W72-AW180))","v":0},{"$f":"IF(AX180>X72,X72-AX180,MIN(-SUM(BO180:$BU180),X72-AX180))","v":0},{"$f":"IF(AY180>Y72,Y72-AY180,MIN(-SUM(BP180:$BU180),Y72-AY180))","v":0},{"$f":"IF(AZ180>Z72,Z72-AZ180,MIN(-SUM(BQ180:$BU180),Z72-AZ180))","v":0},{"$f":"IF(BA180>AA72,AA72-BA180,MIN(-SUM(BR180:$BU180),AA72-BA180))","v":0},{"$f":"IF(BB180>AB72,AB72-BB180,MIN(-SUM(BS180:$BU180),AB72-BB180))","v":0},{"$f":"IF(BC180>AC72,AC72-BC180,MIN(-SUM(BT180:$BU180),AC72-BC180))","v":0},{"$f":"IF(BD180>AD72,AD72-BD180,MIN(-SUM(BU180:$BU180),AD72-BD180))","v":0},null,0,0]
["Leavers","2021-11-01",{"$f":"IF($B181>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B181))+IF(B181<DATE(2020,2,28),0,1)+IF($B181>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B181>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E181+F181+IF(C181=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B181,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C181=1,INPUTS!L$45,IF(C181=0,INPUTS!K$45,IF(C181=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D74)","v":2.9290977171155938E-3},{"$f":"IF(B181>=DATE(2023,2,1),0,IF(E181-D73+D72<0,-(E181-D73+D72),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B181,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,25544.619545998998,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977056490005E-3,2.9290977056490005E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977056490005E-3,2.9290977056490005E-3,2.9290977171155938E-3,null,{"$f":"IF(AR181>R73,R73-AR181,MIN(-SUM(BI181:$BU181),R73-AR181))","v":0},{"$f":"IF(AS181>S73,S73-AS181,MIN(-SUM(BJ181:$BU181),S73-AS181))","v":0},{"$f":"IF(AT181>T73,T73-AT181,MIN(-SUM(BK181:$BU181),T73-AT181))","v":0},{"$f":"IF(AU181>U73,U73-AU181,MIN(-SUM(BL181:$BU181),U73-AU181))","v":0},{"$f":"IF(AV181>V73,V73-AV181,MIN(-SUM(BM181:$BU181),V73-AV181))","v":0},{"$f":"IF(AW181>W73,W73-AW181,MIN(-SUM(BN181:$BU181),W73-AW181))","v":0},{"$f":"IF(AX181>X73,X73-AX181,MIN(-SUM(BO181:$BU181),X73-AX181))","v":0},{"$f":"IF(AY181>Y73,Y73-AY181,MIN(-SUM(BP181:$BU181),Y73-AY181))","v":0},{"$f":"IF(AZ181>Z73,Z73-AZ181,MIN(-SUM(BQ181:$BU181),Z73-AZ181))","v":0},{"$f":"IF(BA181>AA73,AA73-BA181,MIN(-SUM(BR181:$BU181),AA73-BA181))","v":0},{"$f":"IF(BB181>AB73,AB73-BB181,MIN(-SUM(BS181:$BU181),AB73-BB181))","v":0},{"$f":"IF(BC181>AC73,AC73-BC181,MIN(-SUM(BT181:$BU181),AC73-BC181))","v":0},{"$f":"IF(BD181>AD73,AD73-BD181,MIN(-SUM(BU181:$BU181),AD73-BD181))","v":0},null,0,0]
["Leavers","2021-10-01",{"$f":"IF($B182>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B182))+IF(B182<DATE(2020,2,28),0,1)+IF($B182>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B182>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E182+F182+IF(C182=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B182,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C182=1,INPUTS!L$45,IF(C182=0,INPUTS!K$45,IF(C182=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D75)","v":2.9290977171155938E-3},{"$f":"IF(B182>=DATE(2023,2,1),0,IF(E182-D74+D73<0,-(E182-D74+D73),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B182,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,25544.657624269174,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977056490169E-3,2.9290977056490169E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977056490169E-3,2.9290977056490169E-3,2.9290977171155938E-3,null,{"$f":"IF(AR182>R74,R74-AR182,MIN(-SUM(BI182:$BU182),R74-AR182))","v":0},{"$f":"IF(AS182>S74,S74-AS182,MIN(-SUM(BJ182:$BU182),S74-AS182))","v":0},{"$f":"IF(AT182>T74,T74-AT182,MIN(-SUM(BK182:$BU182),T74-AT182))","v":0},{"$f":"IF(AU182>U74,U74-AU182,MIN(-SUM(BL182:$BU182),U74-AU182))","v":0},{"$f":"IF(AV182>V74,V74-AV182,MIN(-SUM(BM182:$BU182),V74-AV182))","v":0},{"$f":"IF(AW182>W74,W74-AW182,MIN(-SUM(BN182:$BU182),W74-AW182))","v":0},{"$f":"IF(AX182>X74,X74-AX182,MIN(-SUM(BO182:$BU182),X74-AX182))","v":0},{"$f":"IF(AY182>Y74,Y74-AY182,MIN(-SUM(BP182:$BU182),Y74-AY182))","v":0},{"$f":"IF(AZ182>Z74,Z74-AZ182,MIN(-SUM(BQ182:$BU182),Z74-AZ182))","v":0},{"$f":"IF(BA182>AA74,AA74-BA182,MIN(-SUM(BR182:$BU182),AA74-BA182))","v":0},{"$f":"IF(BB182>AB74,AB74-BB182,MIN(-SUM(BS182:$BU182),AB74-BB182))","v":0},{"$f":"IF(BC182>AC74,AC74-BC182,MIN(-SUM(BT182:$BU182),AC74-BC182))","v":0},{"$f":"IF(BD182>AD74,AD74-BD182,MIN(-SUM(BU182:$BU182),AD74-BD182))","v":0},null,0,0]
["Leavers","2021-09-01",{"$f":"IF($B183>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B183))+IF(B183<DATE(2020,2,28),0,1)+IF($B183>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B183>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E183+F183+IF(C183=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B183,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C183=1,INPUTS!L$45,IF(C183=0,INPUTS!K$45,IF(C183=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D76)","v":2.9290977171155938E-3},{"$f":"IF(B183>=DATE(2023,2,1),0,IF(E183-D75+D74<0,-(E183-D75+D74),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B183,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,23750.65762426901,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977047828921E-3,2.9290977047828921E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977047828921E-3,2.9290977047828921E-3,2.9290977171155938E-3,null,{"$f":"IF(AR183>R75,R75-AR183,MIN(-SUM(BI183:$BU183),R75-AR183))","v":0},{"$f":"IF(AS183>S75,S75-AS183,MIN(-SUM(BJ183:$BU183),S75-AS183))","v":0},{"$f":"IF(AT183>T75,T75-AT183,MIN(-SUM(BK183:$BU183),T75-AT183))","v":0},{"$f":"IF(AU183>U75,U75-AU183,MIN(-SUM(BL183:$BU183),U75-AU183))","v":0},{"$f":"IF(AV183>V75,V75-AV183,MIN(-SUM(BM183:$BU183),V75-AV183))","v":0},{"$f":"IF(AW183>W75,W75-AW183,MIN(-SUM(BN183:$BU183),W75-AW183))","v":0},{"$f":"IF(AX183>X75,X75-AX183,MIN(-SUM(BO183:$BU183),X75-AX183))","v":0},{"$f":"IF(AY183>Y75,Y75-AY183,MIN(-SUM(BP183:$BU183),Y75-AY183))","v":0},{"$f":"IF(AZ183>Z75,Z75-AZ183,MIN(-SUM(BQ183:$BU183),Z75-AZ183))","v":0},{"$f":"IF(BA183>AA75,AA75-BA183,MIN(-SUM(BR183:$BU183),AA75-BA183))","v":0},{"$f":"IF(BB183>AB75,AB75-BB183,MIN(-SUM(BS183:$BU183),AB75-BB183))","v":0},{"$f":"IF(BC183>AC75,AC75-BC183,MIN(-SUM(BT183:$BU183),AC75-BC183))","v":0},{"$f":"IF(BD183>AD75,AD75-BD183,MIN(-SUM(BU183:$BU183),AD75-BD183))","v":0},null,0,0]
["Leavers","2021-08-01",{"$f":"IF($B184>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B184))+IF(B184<DATE(2020,2,28),0,1)+IF($B184>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B184>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E184+F184+IF(C184=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B184,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C184=1,INPUTS!L$45,IF(C184=0,INPUTS!K$45,IF(C184=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D77)","v":2.9290977171155938E-3},{"$f":"IF(B184>=DATE(2023,2,1),0,IF(E184-D76+D75<0,-(E184-D76+D75),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B184,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,23750.695702539171,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097704782912E-3,2.929097704782912E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097704782912E-3,2.929097704782912E-3,2.9290977171155938E-3,null,{"$f":"IF(AR184>R76,R76-AR184,MIN(-SUM(BI184:$BU184),R76-AR184))","v":0},{"$f":"IF(AS184>S76,S76-AS184,MIN(-SUM(BJ184:$BU184),S76-AS184))","v":0},{"$f":"IF(AT184>T76,T76-AT184,MIN(-SUM(BK184:$BU184),T76-AT184))","v":0},{"$f":"IF(AU184>U76,U76-AU184,MIN(-SUM(BL184:$BU184),U76-AU184))","v":0},{"$f":"IF(AV184>V76,V76-AV184,MIN(-SUM(BM184:$BU184),V76-AV184))","v":0},{"$f":"IF(AW184>W76,W76-AW184,MIN(-SUM(BN184:$BU184),W76-AW184))","v":0},{"$f":"IF(AX184>X76,X76-AX184,MIN(-SUM(BO184:$BU184),X76-AX184))","v":0},{"$f":"IF(AY184>Y76,Y76-AY184,MIN(-SUM(BP184:$BU184),Y76-AY184))","v":0},{"$f":"IF(AZ184>Z76,Z76-AZ184,MIN(-SUM(BQ184:$BU184),Z76-AZ184))","v":0},{"$f":"IF(BA184>AA76,AA76-BA184,MIN(-SUM(BR184:$BU184),AA76-BA184))","v":0},{"$f":"IF(BB184>AB76,AB76-BB184,MIN(-SUM(BS184:$BU184),AB76-BB184))","v":0},{"$f":"IF(BC184>AC76,AC76-BC184,MIN(-SUM(BT184:$BU184),AC76-BC184))","v":0},{"$f":"IF(BD184>AD76,AD76-BD184,MIN(-SUM(BU184:$BU184),AD76-BD184))","v":0},null,0,0]
["Leavers","2021-07-01",{"$f":"IF($B185>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B185))+IF(B185<DATE(2020,2,28),0,1)+IF($B185>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B185>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E185+F185+IF(C185=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B185,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C185=1,INPUTS!L$45,IF(C185=0,INPUTS!K$45,IF(C185=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D78)","v":2.9290977171155938E-3},{"$f":"IF(B185>=DATE(2023,2,1),0,IF(E185-D77+D76<0,-(E185-D77+D76),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B185,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,23750.733780809333,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977047829315E-3,2.9290977047829315E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977047829315E-3,2.9290977047829315E-3,2.9290977171155938E-3,null,{"$f":"IF(AR185>R77,R77-AR185,MIN(-SUM(BI185:$BU185),R77-AR185))","v":0},{"$f":"IF(AS185>S77,S77-AS185,MIN(-SUM(BJ185:$BU185),S77-AS185))","v":0},{"$f":"IF(AT185>T77,T77-AT185,MIN(-SUM(BK185:$BU185),T77-AT185))","v":0},{"$f":"IF(AU185>U77,U77-AU185,MIN(-SUM(BL185:$BU185),U77-AU185))","v":0},{"$f":"IF(AV185>V77,V77-AV185,MIN(-SUM(BM185:$BU185),V77-AV185))","v":0},{"$f":"IF(AW185>W77,W77-AW185,MIN(-SUM(BN185:$BU185),W77-AW185))","v":0},{"$f":"IF(AX185>X77,X77-AX185,MIN(-SUM(BO185:$BU185),X77-AX185))","v":0},{"$f":"IF(AY185>Y77,Y77-AY185,MIN(-SUM(BP185:$BU185),Y77-AY185))","v":0},{"$f":"IF(AZ185>Z77,Z77-AZ185,MIN(-SUM(BQ185:$BU185),Z77-AZ185))","v":0},{"$f":"IF(BA185>AA77,AA77-BA185,MIN(-SUM(BR185:$BU185),AA77-BA185))","v":0},{"$f":"IF(BB185>AB77,AB77-BB185,MIN(-SUM(BS185:$BU185),AB77-BB185))","v":0},{"$f":"IF(BC185>AC77,AC77-BC185,MIN(-SUM(BT185:$BU185),AC77-BC185))","v":0},{"$f":"IF(BD185>AD77,AD77-BD185,MIN(-SUM(BU185:$BU185),AD77-BD185))","v":0},null,0,0]
["Leavers","2021-06-01",{"$f":"IF($B186>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B186))+IF(B186<DATE(2020,2,28),0,1)+IF($B186>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B186>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E186+F186+IF(C186=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B186,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":46.999999999999872},{"$f":"IF(C186=1,INPUTS!L$45,IF(C186=0,INPUTS!K$45,IF(C186=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D79)","v":2.9290977171155938E-3},{"$f":"IF(B186>=DATE(2023,2,1),0,IF(E186-D78+D77<0,-(E186-D78+D77),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B186,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":46.997070902282758},null,null,null,46.999999999999872,null,null,null,null,null,24361.733778301299,null,0,0,0,0,0,0,0,0,0,0,0,0,46.999999807074353,46.999999807074353,46.999999999999872,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,46.999999807074353,46.999999807074353,46.999999999999872,null,{"$f":"IF(AR186>R78,R78-AR186,MIN(-SUM(BI186:$BU186),R78-AR186))","v":0},{"$f":"IF(AS186>S78,S78-AS186,MIN(-SUM(BJ186:$BU186),S78-AS186))","v":0},{"$f":"IF(AT186>T78,T78-AT186,MIN(-SUM(BK186:$BU186),T78-AT186))","v":0},{"$f":"IF(AU186>U78,U78-AU186,MIN(-SUM(BL186:$BU186),U78-AU186))","v":0},{"$f":"IF(AV186>V78,V78-AV186,MIN(-SUM(BM186:$BU186),V78-AV186))","v":0},{"$f":"IF(AW186>W78,W78-AW186,MIN(-SUM(BN186:$BU186),W78-AW186))","v":0},{"$f":"IF(AX186>X78,X78-AX186,MIN(-SUM(BO186:$BU186),X78-AX186))","v":0},{"$f":"IF(AY186>Y78,Y78-AY186,MIN(-SUM(BP186:$BU186),Y78-AY186))","v":0},{"$f":"IF(AZ186>Z78,Z78-AZ186,MIN(-SUM(BQ186:$BU186),Z78-AZ186))","v":0},{"$f":"IF(BA186>AA78,AA78-BA186,MIN(-SUM(BR186:$BU186),AA78-BA186))","v":0},{"$f":"IF(BB186>AB78,AB78-BB186,MIN(-SUM(BS186:$BU186),AB78-BB186))","v":0},{"$f":"IF(BC186>AC78,AC78-BC186,MIN(-SUM(BT186:$BU186),AC78-BC186))","v":0},{"$f":"IF(BD186>AD78,AD78-BD186,MIN(-SUM(BU186:$BU186),AD78-BD186))","v":0},null,0,0]
["Leavers","2021-05-01",{"$f":"IF($B187>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B187))+IF(B187<DATE(2020,2,28),0,1)+IF($B187>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B187>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E187+F187+IF(C187=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B187,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C187=1,INPUTS!L$45,IF(C187=0,INPUTS!K$45,IF(C187=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D80)","v":2.9290977171155938E-3},{"$f":"IF(B187>=DATE(2023,2,1),0,IF(E187-D79+D78<0,-(E187-D79+D78),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B187,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,24361.771856571468,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977050922574E-3,2.9290977050922574E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977050922574E-3,2.9290977050922574E-3,2.9290977171155938E-3,null,{"$f":"IF(AR187>R79,R79-AR187,MIN(-SUM(BI187:$BU187),R79-AR187))","v":0},{"$f":"IF(AS187>S79,S79-AS187,MIN(-SUM(BJ187:$BU187),S79-AS187))","v":0},{"$f":"IF(AT187>T79,T79-AT187,MIN(-SUM(BK187:$BU187),T79-AT187))","v":0},{"$f":"IF(AU187>U79,U79-AU187,MIN(-SUM(BL187:$BU187),U79-AU187))","v":0},{"$f":"IF(AV187>V79,V79-AV187,MIN(-SUM(BM187:$BU187),V79-AV187))","v":0},{"$f":"IF(AW187>W79,W79-AW187,MIN(-SUM(BN187:$BU187),W79-AW187))","v":0},{"$f":"IF(AX187>X79,X79-AX187,MIN(-SUM(BO187:$BU187),X79-AX187))","v":0},{"$f":"IF(AY187>Y79,Y79-AY187,MIN(-SUM(BP187:$BU187),Y79-AY187))","v":0},{"$f":"IF(AZ187>Z79,Z79-AZ187,MIN(-SUM(BQ187:$BU187),Z79-AZ187))","v":0},{"$f":"IF(BA187>AA79,AA79-BA187,MIN(-SUM(BR187:$BU187),AA79-BA187))","v":0},{"$f":"IF(BB187>AB79,AB79-BB187,MIN(-SUM(BS187:$BU187),AB79-BB187))","v":0},{"$f":"IF(BC187>AC79,AC79-BC187,MIN(-SUM(BT187:$BU187),AC79-BC187))","v":0},{"$f":"IF(BD187>AD79,AD79-BD187,MIN(-SUM(BU187:$BU187),AD79-BD187))","v":0},null,0,0]
["Leavers","2021-04-01",{"$f":"IF($B188>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B188))+IF(B188<DATE(2020,2,28),0,1)+IF($B188>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B188>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E188+F188+IF(C188=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B188,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C188=1,INPUTS!L$45,IF(C188=0,INPUTS!K$45,IF(C188=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D81)","v":2.9290977171155938E-3},{"$f":"IF(B188>=DATE(2023,2,1),0,IF(E188-D80+D79<0,-(E188-D80+D79),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B188,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,24361.809934841633,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977050922761E-3,2.9290977050922761E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977050922761E-3,2.9290977050922761E-3,2.9290977171155938E-3,null,{"$f":"IF(AR188>R80,R80-AR188,MIN(-SUM(BI188:$BU188),R80-AR188))","v":0},{"$f":"IF(AS188>S80,S80-AS188,MIN(-SUM(BJ188:$BU188),S80-AS188))","v":0},{"$f":"IF(AT188>T80,T80-AT188,MIN(-SUM(BK188:$BU188),T80-AT188))","v":0},{"$f":"IF(AU188>U80,U80-AU188,MIN(-SUM(BL188:$BU188),U80-AU188))","v":0},{"$f":"IF(AV188>V80,V80-AV188,MIN(-SUM(BM188:$BU188),V80-AV188))","v":0},{"$f":"IF(AW188>W80,W80-AW188,MIN(-SUM(BN188:$BU188),W80-AW188))","v":0},{"$f":"IF(AX188>X80,X80-AX188,MIN(-SUM(BO188:$BU188),X80-AX188))","v":0},{"$f":"IF(AY188>Y80,Y80-AY188,MIN(-SUM(BP188:$BU188),Y80-AY188))","v":0},{"$f":"IF(AZ188>Z80,Z80-AZ188,MIN(-SUM(BQ188:$BU188),Z80-AZ188))","v":0},{"$f":"IF(BA188>AA80,AA80-BA188,MIN(-SUM(BR188:$BU188),AA80-BA188))","v":0},{"$f":"IF(BB188>AB80,AB80-BB188,MIN(-SUM(BS188:$BU188),AB80-BB188))","v":0},{"$f":"IF(BC188>AC80,AC80-BC188,MIN(-SUM(BT188:$BU188),AC80-BC188))","v":0},{"$f":"IF(BD188>AD80,AD80-BD188,MIN(-SUM(BU188:$BU188),AD80-BD188))","v":0},null,0,0]
["Leavers","2021-03-01",{"$f":"IF($B189>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B189))+IF(B189<DATE(2020,2,28),0,1)+IF($B189>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B189>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E189+F189+IF(C189=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B189,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C189=1,INPUTS!L$45,IF(C189=0,INPUTS!K$45,IF(C189=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D82)","v":2.9290977171155938E-3},{"$f":"IF(B189>=DATE(2023,2,1),0,IF(E189-D81+D80<0,-(E189-D81+D80),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B189,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,24361.848013111801,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977050922952E-3,2.9290977050922952E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977050922952E-3,2.9290977050922952E-3,2.9290977171155938E-3,null,{"$f":"IF(AR189>R81,R81-AR189,MIN(-SUM(BI189:$BU189),R81-AR189))","v":0},{"$f":"IF(AS189>S81,S81-AS189,MIN(-SUM(BJ189:$BU189),S81-AS189))","v":0},{"$f":"IF(AT189>T81,T81-AT189,MIN(-SUM(BK189:$BU189),T81-AT189))","v":0},{"$f":"IF(AU189>U81,U81-AU189,MIN(-SUM(BL189:$BU189),U81-AU189))","v":0},{"$f":"IF(AV189>V81,V81-AV189,MIN(-SUM(BM189:$BU189),V81-AV189))","v":0},{"$f":"IF(AW189>W81,W81-AW189,MIN(-SUM(BN189:$BU189),W81-AW189))","v":0},{"$f":"IF(AX189>X81,X81-AX189,MIN(-SUM(BO189:$BU189),X81-AX189))","v":0},{"$f":"IF(AY189>Y81,Y81-AY189,MIN(-SUM(BP189:$BU189),Y81-AY189))","v":0},{"$f":"IF(AZ189>Z81,Z81-AZ189,MIN(-SUM(BQ189:$BU189),Z81-AZ189))","v":0},{"$f":"IF(BA189>AA81,AA81-BA189,MIN(-SUM(BR189:$BU189),AA81-BA189))","v":0},{"$f":"IF(BB189>AB81,AB81-BB189,MIN(-SUM(BS189:$BU189),AB81-BB189))","v":0},{"$f":"IF(BC189>AC81,AC81-BC189,MIN(-SUM(BT189:$BU189),AC81-BC189))","v":0},{"$f":"IF(BD189>AD81,AD81-BD189,MIN(-SUM(BU189:$BU189),AD81-BD189))","v":0},null,0,0]
["Leavers","2021-02-01",{"$f":"IF($B190>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B190))+IF(B190<DATE(2020,2,28),0,1)+IF($B190>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B190>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E190+F190+IF(C190=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B190,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C190=1,INPUTS!L$45,IF(C190=0,INPUTS!K$45,IF(C190=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D83)","v":2.9290977171155938E-3},{"$f":"IF(B190>=DATE(2023,2,1),0,IF(E190-D82+D81<0,-(E190-D82+D81),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B190,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,24361.88609138197,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977050923138E-3,2.9290977050923138E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977050923138E-3,2.9290977050923138E-3,2.9290977171155938E-3,null,{"$f":"IF(AR190>R82,R82-AR190,MIN(-SUM(BI190:$BU190),R82-AR190))","v":0},{"$f":"IF(AS190>S82,S82-AS190,MIN(-SUM(BJ190:$BU190),S82-AS190))","v":0},{"$f":"IF(AT190>T82,T82-AT190,MIN(-SUM(BK190:$BU190),T82-AT190))","v":0},{"$f":"IF(AU190>U82,U82-AU190,MIN(-SUM(BL190:$BU190),U82-AU190))","v":0},{"$f":"IF(AV190>V82,V82-AV190,MIN(-SUM(BM190:$BU190),V82-AV190))","v":0},{"$f":"IF(AW190>W82,W82-AW190,MIN(-SUM(BN190:$BU190),W82-AW190))","v":0},{"$f":"IF(AX190>X82,X82-AX190,MIN(-SUM(BO190:$BU190),X82-AX190))","v":0},{"$f":"IF(AY190>Y82,Y82-AY190,MIN(-SUM(BP190:$BU190),Y82-AY190))","v":0},{"$f":"IF(AZ190>Z82,Z82-AZ190,MIN(-SUM(BQ190:$BU190),Z82-AZ190))","v":0},{"$f":"IF(BA190>AA82,AA82-BA190,MIN(-SUM(BR190:$BU190),AA82-BA190))","v":0},{"$f":"IF(BB190>AB82,AB82-BB190,MIN(-SUM(BS190:$BU190),AB82-BB190))","v":0},{"$f":"IF(BC190>AC82,AC82-BC190,MIN(-SUM(BT190:$BU190),AC82-BC190))","v":0},{"$f":"IF(BD190>AD82,AD82-BD190,MIN(-SUM(BU190:$BU190),AD82-BD190))","v":0},null,0,0]
["Leavers","2021-01-01",{"$f":"IF($B191>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B191))+IF(B191<DATE(2020,2,28),0,1)+IF($B191>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B191>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E191+F191+IF(C191=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B191,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C191=1,INPUTS!L$45,IF(C191=0,INPUTS!K$45,IF(C191=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D84)","v":2.9290977171155938E-3},{"$f":"IF(B191>=DATE(2023,2,1),0,IF(E191-D83+D82<0,-(E191-D83+D82),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B191,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,7473.5336900724269,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290976779226519E-3,2.9290976779226519E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290976779226519E-3,2.9290976779226519E-3,2.9290977171155938E-3,null,{"$f":"IF(AR191>R83,R83-AR191,MIN(-SUM(BI191:$BU191),R83-AR191))","v":0},{"$f":"IF(AS191>S83,S83-AS191,MIN(-SUM(BJ191:$BU191),S83-AS191))","v":0},{"$f":"IF(AT191>T83,T83-AT191,MIN(-SUM(BK191:$BU191),T83-AT191))","v":0},{"$f":"IF(AU191>U83,U83-AU191,MIN(-SUM(BL191:$BU191),U83-AU191))","v":0},{"$f":"IF(AV191>V83,V83-AV191,MIN(-SUM(BM191:$BU191),V83-AV191))","v":0},{"$f":"IF(AW191>W83,W83-AW191,MIN(-SUM(BN191:$BU191),W83-AW191))","v":0},{"$f":"IF(AX191>X83,X83-AX191,MIN(-SUM(BO191:$BU191),X83-AX191))","v":0},{"$f":"IF(AY191>Y83,Y83-AY191,MIN(-SUM(BP191:$BU191),Y83-AY191))","v":0},{"$f":"IF(AZ191>Z83,Z83-AZ191,MIN(-SUM(BQ191:$BU191),Z83-AZ191))","v":0},{"$f":"IF(BA191>AA83,AA83-BA191,MIN(-SUM(BR191:$BU191),AA83-BA191))","v":0},{"$f":"IF(BB191>AB83,AB83-BB191,MIN(-SUM(BS191:$BU191),AB83-BB191))","v":0},{"$f":"IF(BC191>AC83,AC83-BC191,MIN(-SUM(BT191:$BU191),AC83-BC191))","v":0},{"$f":"IF(BD191>AD83,AD83-BD191,MIN(-SUM(BU191:$BU191),AD83-BD191))","v":0},null,0,0]
["Leavers","2020-12-01",{"$f":"IF($B192>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B192))+IF(B192<DATE(2020,2,28),0,1)+IF($B192>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B192>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E192+F192+IF(C192=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B192,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C192=1,INPUTS!L$45,IF(C192=0,INPUTS!K$45,IF(C192=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D85)","v":2.9290977171155938E-3},{"$f":"IF(B192>=DATE(2023,2,1),0,IF(E192-D84+D83<0,-(E192-D84+D83),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B192,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,7473.5717683422399,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097677922851E-3,2.929097677922851E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.929097677922851E-3,2.929097677922851E-3,2.9290977171155938E-3,null,{"$f":"IF(AR192>R84,R84-AR192,MIN(-SUM(BI192:$BU192),R84-AR192))","v":0},{"$f":"IF(AS192>S84,S84-AS192,MIN(-SUM(BJ192:$BU192),S84-AS192))","v":0},{"$f":"IF(AT192>T84,T84-AT192,MIN(-SUM(BK192:$BU192),T84-AT192))","v":0},{"$f":"IF(AU192>U84,U84-AU192,MIN(-SUM(BL192:$BU192),U84-AU192))","v":0},{"$f":"IF(AV192>V84,V84-AV192,MIN(-SUM(BM192:$BU192),V84-AV192))","v":0},{"$f":"IF(AW192>W84,W84-AW192,MIN(-SUM(BN192:$BU192),W84-AW192))","v":0},{"$f":"IF(AX192>X84,X84-AX192,MIN(-SUM(BO192:$BU192),X84-AX192))","v":0},{"$f":"IF(AY192>Y84,Y84-AY192,MIN(-SUM(BP192:$BU192),Y84-AY192))","v":0},{"$f":"IF(AZ192>Z84,Z84-AZ192,MIN(-SUM(BQ192:$BU192),Z84-AZ192))","v":0},{"$f":"IF(BA192>AA84,AA84-BA192,MIN(-SUM(BR192:$BU192),AA84-BA192))","v":0},{"$f":"IF(BB192>AB84,AB84-BB192,MIN(-SUM(BS192:$BU192),AB84-BB192))","v":0},{"$f":"IF(BC192>AC84,AC84-BC192,MIN(-SUM(BT192:$BU192),AC84-BC192))","v":0},{"$f":"IF(BD192>AD84,AD84-BD192,MIN(-SUM(BU192:$BU192),AD84-BD192))","v":0},null,0,0]
["Leavers","2020-11-01",{"$f":"IF($B193>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B193))+IF(B193<DATE(2020,2,28),0,1)+IF($B193>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B193>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E193+F193+IF(C193=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B193,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":22.000000000000099},{"$f":"IF(C193=1,INPUTS!L$45,IF(C193=0,INPUTS!K$45,IF(C193=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D86)","v":2.9290977171155938E-3},{"$f":"IF(B193>=DATE(2023,2,1),0,IF(E193-D85+D84<0,-(E193-D85+D84),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B193,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":21.997070902282985},null,null,null,22.000000000000099,null,null,null,null,null,7759.5717646564708,null,0,0,0,0,0,0,0,0,0,0,0,0,21.999999716479298,21.999999716479298,22.000000000000099,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,21.999999716479298,21.999999716479298,22.000000000000099,null,{"$f":"IF(AR193>R85,R85-AR193,MIN(-SUM(BI193:$BU193),R85-AR193))","v":0},{"$f":"IF(AS193>S85,S85-AS193,MIN(-SUM(BJ193:$BU193),S85-AS193))","v":0},{"$f":"IF(AT193>T85,T85-AT193,MIN(-SUM(BK193:$BU193),T85-AT193))","v":0},{"$f":"IF(AU193>U85,U85-AU193,MIN(-SUM(BL193:$BU193),U85-AU193))","v":0},{"$f":"IF(AV193>V85,V85-AV193,MIN(-SUM(BM193:$BU193),V85-AV193))","v":0},{"$f":"IF(AW193>W85,W85-AW193,MIN(-SUM(BN193:$BU193),W85-AW193))","v":0},{"$f":"IF(AX193>X85,X85-AX193,MIN(-SUM(BO193:$BU193),X85-AX193))","v":0},{"$f":"IF(AY193>Y85,Y85-AY193,MIN(-SUM(BP193:$BU193),Y85-AY193))","v":0},{"$f":"IF(AZ193>Z85,Z85-AZ193,MIN(-SUM(BQ193:$BU193),Z85-AZ193))","v":0},{"$f":"IF(BA193>AA85,AA85-BA193,MIN(-SUM(BR193:$BU193),AA85-BA193))","v":0},{"$f":"IF(BB193>AB85,AB85-BB193,MIN(-SUM(BS193:$BU193),AB85-BB193))","v":0},{"$f":"IF(BC193>AC85,AC85-BC193,MIN(-SUM(BT193:$BU193),AC85-BC193))","v":0},{"$f":"IF(BD193>AD85,AD85-BD193,MIN(-SUM(BU193:$BU193),AD85-BD193))","v":0},null,0,0]
["Leavers","2020-10-01",{"$f":"IF($B194>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B194))+IF(B194<DATE(2020,2,28),0,1)+IF($B194>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B194>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E194+F194+IF(C194=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B194,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":181.99999999999989},{"$f":"IF(C194=1,INPUTS!L$45,IF(C194=0,INPUTS!K$45,IF(C194=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D87)","v":2.9290977171155938E-3},{"$f":"IF(B194>=DATE(2023,2,1),0,IF(E194-D86+D85<0,-(E194-D86+D85),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B194,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":181.99707090228276},null,null,null,181.99999999999989,null,null,null,null,null,10125.571741289887,null,0,0,0,0,0,0,0,0,0,0,0,0,181.99999820257054,181.99999820257054,181.99999999999989,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N86,0,$D194*R86*R$4/$P194)","v":0},0,0,0,0,0,0,0,0,0,0,0,181.99999820257054,181.99999820257054,181.99999999999989,null,{"$f":"IF(AR194>R86,R86-AR194,MIN(-SUM(BI194:$BU194),R86-AR194))","v":0},{"$f":"IF(AS194>S86,S86-AS194,MIN(-SUM(BJ194:$BU194),S86-AS194))","v":0},{"$f":"IF(AT194>T86,T86-AT194,MIN(-SUM(BK194:$BU194),T86-AT194))","v":0},{"$f":"IF(AU194>U86,U86-AU194,MIN(-SUM(BL194:$BU194),U86-AU194))","v":0},{"$f":"IF(AV194>V86,V86-AV194,MIN(-SUM(BM194:$BU194),V86-AV194))","v":0},{"$f":"IF(AW194>W86,W86-AW194,MIN(-SUM(BN194:$BU194),W86-AW194))","v":0},{"$f":"IF(AX194>X86,X86-AX194,MIN(-SUM(BO194:$BU194),X86-AX194))","v":0},{"$f":"IF(AY194>Y86,Y86-AY194,MIN(-SUM(BP194:$BU194),Y86-AY194))","v":0},{"$f":"IF(AZ194>Z86,Z86-AZ194,MIN(-SUM(BQ194:$BU194),Z86-AZ194))","v":0},{"$f":"IF(BA194>AA86,AA86-BA194,MIN(-SUM(BR194:$BU194),AA86-BA194))","v":0},{"$f":"IF(BB194>AB86,AB86-BB194,MIN(-SUM(BS194:$BU194),AB86-BB194))","v":0},{"$f":"IF(BC194>AC86,AC86-BC194,MIN(-SUM(BT194:$BU194),AC86-BC194))","v":0},{"$f":"IF(BD194>AD86,AD86-BD194,MIN(-SUM(BU194:$BU194),AD86-BD194))","v":0},null,0,0]
["Leavers","2020-09-01",{"$f":"IF($B195>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B195))+IF(B195<DATE(2020,2,28),0,1)+IF($B195>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B195>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E195+F195+IF(C195=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B195,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C195=1,INPUTS!L$45,IF(C195=0,INPUTS!K$45,IF(C195=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D88)","v":2.9290977171155938E-3},{"$f":"IF(B195>=DATE(2023,2,1),0,IF(E195-D87+D86<0,-(E195-D87+D86),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B195,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,10125.609819559833,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290976881879761E-3,2.9290976881879761E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.9290976881879761E-3,2.9290976881879761E-3,2.9290977171155938E-3,null,{"$f":"IF(AR195>R87,R87-AR195,MIN(-SUM(BI195:$BU195),R87-AR195))","v":0},{"$f":"IF(AS195>S87,S87-AS195,MIN(-SUM(BJ195:$BU195),S87-AS195))","v":0},{"$f":"IF(AT195>T87,T87-AT195,MIN(-SUM(BK195:$BU195),T87-AT195))","v":0},{"$f":"IF(AU195>U87,U87-AU195,MIN(-SUM(BL195:$BU195),U87-AU195))","v":0},{"$f":"IF(AV195>V87,V87-AV195,MIN(-SUM(BM195:$BU195),V87-AV195))","v":0},{"$f":"IF(AW195>W87,W87-AW195,MIN(-SUM(BN195:$BU195),W87-AW195))","v":0},{"$f":"IF(AX195>X87,X87-AX195,MIN(-SUM(BO195:$BU195),X87-AX195))","v":0},{"$f":"IF(AY195>Y87,Y87-AY195,MIN(-SUM(BP195:$BU195),Y87-AY195))","v":0},{"$f":"IF(AZ195>Z87,Z87-AZ195,MIN(-SUM(BQ195:$BU195),Z87-AZ195))","v":0},{"$f":"IF(BA195>AA87,AA87-BA195,MIN(-SUM(BR195:$BU195),AA87-BA195))","v":0},{"$f":"IF(BB195>AB87,AB87-BB195,MIN(-SUM(BS195:$BU195),AB87-BB195))","v":0},{"$f":"IF(BC195>AC87,AC87-BC195,MIN(-SUM(BT195:$BU195),AC87-BC195))","v":0},{"$f":"IF(BD195>AD87,AD87-BD195,MIN(-SUM(BU195:$BU195),AD87-BD195))","v":0},null,0,0]
["Leavers","2020-08-01",{"$f":"IF($B196>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B196))+IF(B196<DATE(2020,2,28),0,1)+IF($B196>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B196>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E196+F196+IF(C196=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B196,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":1429.9999999999998},{"$f":"IF(C196=1,INPUTS!L$45,IF(C196=0,INPUTS!K$45,IF(C196=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D89)","v":2.9290977171155938E-3},{"$f":"IF(B196>=DATE(2023,2,1),0,IF(E196-D88+D87<0,-(E196-D88+D87),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B196,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":1429.9970709022828},null,null,null,1429.9999999999998,null,null,null,null,null,28715.609754821522,null,0,0,0,0,0,0,0,0,0,0,0,0,1429.9999950201297,1429.9999950201297,1429.9999999999998,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1429.9999950201297,1429.9999950201297,1429.9999999999998,null,{"$f":"IF(AR196>R88,R88-AR196,MIN(-SUM(BI196:$BU196),R88-AR196))","v":0},{"$f":"IF(AS196>S88,S88-AS196,MIN(-SUM(BJ196:$BU196),S88-AS196))","v":0},{"$f":"IF(AT196>T88,T88-AT196,MIN(-SUM(BK196:$BU196),T88-AT196))","v":0},{"$f":"IF(AU196>U88,U88-AU196,MIN(-SUM(BL196:$BU196),U88-AU196))","v":0},{"$f":"IF(AV196>V88,V88-AV196,MIN(-SUM(BM196:$BU196),V88-AV196))","v":0},{"$f":"IF(AW196>W88,W88-AW196,MIN(-SUM(BN196:$BU196),W88-AW196))","v":0},{"$f":"IF(AX196>X88,X88-AX196,MIN(-SUM(BO196:$BU196),X88-AX196))","v":0},{"$f":"IF(AY196>Y88,Y88-AY196,MIN(-SUM(BP196:$BU196),Y88-AY196))","v":0},{"$f":"IF(AZ196>Z88,Z88-AZ196,MIN(-SUM(BQ196:$BU196),Z88-AZ196))","v":0},{"$f":"IF(BA196>AA88,AA88-BA196,MIN(-SUM(BR196:$BU196),AA88-BA196))","v":0},{"$f":"IF(BB196>AB88,AB88-BB196,MIN(-SUM(BS196:$BU196),AB88-BB196))","v":0},{"$f":"IF(BC196>AC88,AC88-BC196,MIN(-SUM(BT196:$BU196),AC88-BC196))","v":0},{"$f":"IF(BD196>AD88,AD88-BD196,MIN(-SUM(BU196:$BU196),AD88-BD196))","v":0},null,0,0]
["Leavers","2020-07-01",{"$f":"IF($B197>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B197))+IF(B197<DATE(2020,2,28),0,1)+IF($B197>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B197>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E197+F197+IF(C197=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B197,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":1030.9999999999998},{"$f":"IF(C197=1,INPUTS!L$45,IF(C197=0,INPUTS!K$45,IF(C197=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D90)","v":2.9290977171155938E-3},{"$f":"IF(B197>=DATE(2023,2,1),0,IF(E197-D89+D88<0,-(E197-D89+D88),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B197,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":1030.9970709022828},null,null,null,1030.9999999999998,null,null,null,null,null,41302.186697315599,null,0,0,0,0,0,0,0,0,0,0,0,0,1030.999997503764,1030.999997503764,1030.9999999999998,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1030.999997503764,1030.999997503764,1030.9999999999998,null,{"$f":"IF(AR197>R89,R89-AR197,MIN(-SUM(BI197:$BU197),R89-AR197))","v":0},{"$f":"IF(AS197>S89,S89-AS197,MIN(-SUM(BJ197:$BU197),S89-AS197))","v":0},{"$f":"IF(AT197>T89,T89-AT197,MIN(-SUM(BK197:$BU197),T89-AT197))","v":0},{"$f":"IF(AU197>U89,U89-AU197,MIN(-SUM(BL197:$BU197),U89-AU197))","v":0},{"$f":"IF(AV197>V89,V89-AV197,MIN(-SUM(BM197:$BU197),V89-AV197))","v":0},{"$f":"IF(AW197>W89,W89-AW197,MIN(-SUM(BN197:$BU197),W89-AW197))","v":0},{"$f":"IF(AX197>X89,X89-AX197,MIN(-SUM(BO197:$BU197),X89-AX197))","v":0},{"$f":"IF(AY197>Y89,Y89-AY197,MIN(-SUM(BP197:$BU197),Y89-AY197))","v":0},{"$f":"IF(AZ197>Z89,Z89-AZ197,MIN(-SUM(BQ197:$BU197),Z89-AZ197))","v":0},{"$f":"IF(BA197>AA89,AA89-BA197,MIN(-SUM(BR197:$BU197),AA89-BA197))","v":0},{"$f":"IF(BB197>AB89,AB89-BB197,MIN(-SUM(BS197:$BU197),AB89-BB197))","v":0},{"$f":"IF(BC197>AC89,AC89-BC197,MIN(-SUM(BT197:$BU197),AC89-BC197))","v":0},{"$f":"IF(BD197>AD89,AD89-BD197,MIN(-SUM(BU197:$BU197),AD89-BD197))","v":0},null,0,0]
["Leavers","2020-06-01",{"$f":"IF($B198>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B198))+IF(B198<DATE(2020,2,28),0,1)+IF($B198>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B198>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E198+F198+IF(C198=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B198,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":711.99999999999989},{"$f":"IF(C198=1,INPUTS!L$45,IF(C198=0,INPUTS!K$45,IF(C198=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D91)","v":2.9290977171155938E-3},{"$f":"IF(B198>=DATE(2023,2,1),0,IF(E198-D90+D89<0,-(E198-D90+D89),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B198,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":711.99707090228276},null,null,null,711.99999999999989,null,null,null,null,null,50558.18667900798,null,0,0,0,0,0,0,0,0,0,0,0,0,711.99999859172146,711.99999859172146,711.99999999999989,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,711.99999859172146,711.99999859172146,711.99999999999989,null,{"$f":"IF(AR198>R90,R90-AR198,MIN(-SUM(BI198:$BU198),R90-AR198))","v":0},{"$f":"IF(AS198>S90,S90-AS198,MIN(-SUM(BJ198:$BU198),S90-AS198))","v":0},{"$f":"IF(AT198>T90,T90-AT198,MIN(-SUM(BK198:$BU198),T90-AT198))","v":0},{"$f":"IF(AU198>U90,U90-AU198,MIN(-SUM(BL198:$BU198),U90-AU198))","v":0},{"$f":"IF(AV198>V90,V90-AV198,MIN(-SUM(BM198:$BU198),V90-AV198))","v":0},{"$f":"IF(AW198>W90,W90-AW198,MIN(-SUM(BN198:$BU198),W90-AW198))","v":0},{"$f":"IF(AX198>X90,X90-AX198,MIN(-SUM(BO198:$BU198),X90-AX198))","v":0},{"$f":"IF(AY198>Y90,Y90-AY198,MIN(-SUM(BP198:$BU198),Y90-AY198))","v":0},{"$f":"IF(AZ198>Z90,Z90-AZ198,MIN(-SUM(BQ198:$BU198),Z90-AZ198))","v":0},{"$f":"IF(BA198>AA90,AA90-BA198,MIN(-SUM(BR198:$BU198),AA90-BA198))","v":0},{"$f":"IF(BB198>AB90,AB90-BB198,MIN(-SUM(BS198:$BU198),AB90-BB198))","v":0},{"$f":"IF(BC198>AC90,AC90-BC198,MIN(-SUM(BT198:$BU198),AC90-BC198))","v":0},{"$f":"IF(BD198>AD90,AD90-BD198,MIN(-SUM(BU198:$BU198),AD90-BD198))","v":0},null,0,0]
["Leavers","2020-05-01",{"$f":"IF($B199>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B199))+IF(B199<DATE(2020,2,28),0,1)+IF($B199>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B199>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E199+F199+IF(C199=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B199,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":16.999999999999872},{"$f":"IF(C199=1,INPUTS!L$45,IF(C199=0,INPUTS!K$45,IF(C199=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D92)","v":2.9290977171155938E-3},{"$f":"IF(B199>=DATE(2023,2,1),0,IF(E199-D91+D90<0,-(E199-D91+D90),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B199,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":16.997070902282758},null,null,null,16.999999999999872,null,null,null,null,null,50779.186678572754,null,0,0,0,0,0,0,0,0,0,0,0,0,16.999999966521589,16.999999966521589,16.999999999999872,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,16.999999966521589,16.999999966521589,16.999999999999872,null,{"$f":"IF(AR199>R91,R91-AR199,MIN(-SUM(BI199:$BU199),R91-AR199))","v":0},{"$f":"IF(AS199>S91,S91-AS199,MIN(-SUM(BJ199:$BU199),S91-AS199))","v":0},{"$f":"IF(AT199>T91,T91-AT199,MIN(-SUM(BK199:$BU199),T91-AT199))","v":0},{"$f":"IF(AU199>U91,U91-AU199,MIN(-SUM(BL199:$BU199),U91-AU199))","v":0},{"$f":"IF(AV199>V91,V91-AV199,MIN(-SUM(BM199:$BU199),V91-AV199))","v":0},{"$f":"IF(AW199>W91,W91-AW199,MIN(-SUM(BN199:$BU199),W91-AW199))","v":0},{"$f":"IF(AX199>X91,X91-AX199,MIN(-SUM(BO199:$BU199),X91-AX199))","v":0},{"$f":"IF(AY199>Y91,Y91-AY199,MIN(-SUM(BP199:$BU199),Y91-AY199))","v":0},{"$f":"IF(AZ199>Z91,Z91-AZ199,MIN(-SUM(BQ199:$BU199),Z91-AZ199))","v":0},{"$f":"IF(BA199>AA91,AA91-BA199,MIN(-SUM(BR199:$BU199),AA91-BA199))","v":0},{"$f":"IF(BB199>AB91,AB91-BB199,MIN(-SUM(BS199:$BU199),AB91-BB199))","v":0},{"$f":"IF(BC199>AC91,AC91-BC199,MIN(-SUM(BT199:$BU199),AC91-BC199))","v":0},{"$f":"IF(BD199>AD91,AD91-BD199,MIN(-SUM(BU199:$BU199),AD91-BD199))","v":0},null,0,0]
["Leavers","2020-04-01",{"$f":"IF($B200>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B200))+IF(B200<DATE(2020,2,28),0,1)+IF($B200>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B200>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E200+F200+IF(C200=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B200,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":48.999999999999872},{"$f":"IF(C200=1,INPUTS!L$45,IF(C200=0,INPUTS!K$45,IF(C200=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D93)","v":2.9290977171155938E-3},{"$f":"IF(B200>=DATE(2023,2,1),0,IF(E200-D92+D91<0,-(E200-D92+D91),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B200,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":48.997070902282758},null,null,null,48.999999999999872,null,null,null,null,null,51416.186677333848,null,0,0,0,0,0,0,0,0,0,0,0,0,48.999999904699138,48.999999904699138,48.999999999999872,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,48.999999904699138,48.999999904699138,48.999999999999872,null,{"$f":"IF(AR200>R92,R92-AR200,MIN(-SUM(BI200:$BU200),R92-AR200))","v":0},{"$f":"IF(AS200>S92,S92-AS200,MIN(-SUM(BJ200:$BU200),S92-AS200))","v":0},{"$f":"IF(AT200>T92,T92-AT200,MIN(-SUM(BK200:$BU200),T92-AT200))","v":0},{"$f":"IF(AU200>U92,U92-AU200,MIN(-SUM(BL200:$BU200),U92-AU200))","v":0},{"$f":"IF(AV200>V92,V92-AV200,MIN(-SUM(BM200:$BU200),V92-AV200))","v":0},{"$f":"IF(AW200>W92,W92-AW200,MIN(-SUM(BN200:$BU200),W92-AW200))","v":0},{"$f":"IF(AX200>X92,X92-AX200,MIN(-SUM(BO200:$BU200),X92-AX200))","v":0},{"$f":"IF(AY200>Y92,Y92-AY200,MIN(-SUM(BP200:$BU200),Y92-AY200))","v":0},{"$f":"IF(AZ200>Z92,Z92-AZ200,MIN(-SUM(BQ200:$BU200),Z92-AZ200))","v":0},{"$f":"IF(BA200>AA92,AA92-BA200,MIN(-SUM(BR200:$BU200),AA92-BA200))","v":0},{"$f":"IF(BB200>AB92,AB92-BB200,MIN(-SUM(BS200:$BU200),AB92-BB200))","v":0},{"$f":"IF(BC200>AC92,AC92-BC200,MIN(-SUM(BT200:$BU200),AC92-BC200))","v":0},{"$f":"IF(BD200>AD92,AD92-BD200,MIN(-SUM(BU200:$BU200),AD92-BD200))","v":0},null,0,0]
["Leavers","2020-03-01",{"$f":"IF($B201>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B201))+IF(B201<DATE(2020,2,28),0,1)+IF($B201>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B201>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E201+F201+IF(C201=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B201,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":485.99999999999989},{"$f":"IF(C201=1,INPUTS!L$45,IF(C201=0,INPUTS!K$45,IF(C201=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D94)","v":2.9290977171155938E-3},{"$f":"IF(B201>=DATE(2023,2,1),0,IF(E201-D93+D92<0,-(E201-D93+D92),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B201,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":485.99707090228276},null,null,null,485.99999999999989,null,null,null,null,null,57734.186666390589,null,0,0,0,0,0,0,0,0,0,0,0,0,485.99999915821098,485.99999915821098,485.99999999999989,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,485.99999915821098,485.99999915821098,485.99999999999989,null,{"$f":"IF(AR201>R93,R93-AR201,MIN(-SUM(BI201:$BU201),R93-AR201))","v":0},{"$f":"IF(AS201>S93,S93-AS201,MIN(-SUM(BJ201:$BU201),S93-AS201))","v":0},{"$f":"IF(AT201>T93,T93-AT201,MIN(-SUM(BK201:$BU201),T93-AT201))","v":0},{"$f":"IF(AU201>U93,U93-AU201,MIN(-SUM(BL201:$BU201),U93-AU201))","v":0},{"$f":"IF(AV201>V93,V93-AV201,MIN(-SUM(BM201:$BU201),V93-AV201))","v":0},{"$f":"IF(AW201>W93,W93-AW201,MIN(-SUM(BN201:$BU201),W93-AW201))","v":0},{"$f":"IF(AX201>X93,X93-AX201,MIN(-SUM(BO201:$BU201),X93-AX201))","v":0},{"$f":"IF(AY201>Y93,Y93-AY201,MIN(-SUM(BP201:$BU201),Y93-AY201))","v":0},{"$f":"IF(AZ201>Z93,Z93-AZ201,MIN(-SUM(BQ201:$BU201),Z93-AZ201))","v":0},{"$f":"IF(BA201>AA93,AA93-BA201,MIN(-SUM(BR201:$BU201),AA93-BA201))","v":0},{"$f":"IF(BB201>AB93,AB93-BB201,MIN(-SUM(BS201:$BU201),AB93-BB201))","v":0},{"$f":"IF(BC201>AC93,AC93-BC201,MIN(-SUM(BT201:$BU201),AC93-BC201))","v":0},{"$f":"IF(BD201>AD93,AD93-BD201,MIN(-SUM(BU201:$BU201),AD93-BD201))","v":0},null,0,0]
["Leavers","2020-02-01",{"$f":"IF($B202>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B202))+IF(B202<DATE(2020,2,28),0,1)+IF($B202>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B202>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E202+F202+IF(C202=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B202,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":557.99999999999977},{"$f":"IF(C202=1,INPUTS!L$45,IF(C202=0,INPUTS!K$45,IF(C202=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D95)","v":84.840200902009016},{"$f":"IF(B202>=DATE(2023,2,1),0,IF(E202-D94+D93<0,-(E202-D94+D93),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B202,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":473.1597990979908},null,null,null,557.99999999999977,null,null,null,null,null,66571.646043888511,null,10.981088412841199,0,0,{"$f":"AU202+BK202","v":0},0,0,3.9144847875916313,0,0,0,0,0,543.10442596137227,557.99999916180514,557.99999999999977,null,null,null,null,null,null,null,null,null,null,null,10.981088412841199,0,0,0,0,0,3.9144847875916313,0,0,0,0,0,543.10442596137227,557.99999916180514,557.99999999999977,null,{"$f":"IF(AR202>R94,R94-AR202,MIN(-SUM(BI202:$BU202),R94-AR202))","v":0},{"$f":"IF(AS202>S94,S94-AS202,MIN(-SUM(BJ202:$BU202),S94-AS202))","v":0},{"$f":"IF(AT202>T94,T94-AT202,MIN(-SUM(BK202:$BU202),T94-AT202))","v":0},{"$f":"IF(AU202>U94,U94-AU202,MIN(-SUM(BL202:$BU202),U94-AU202))","v":0},{"$f":"IF(AV202>V94,V94-AV202,MIN(-SUM(BM202:$BU202),V94-AV202))","v":0},{"$f":"IF(AW202>W94,W94-AW202,MIN(-SUM(BN202:$BU202),W94-AW202))","v":0},{"$f":"IF(AX202>X94,X94-AX202,MIN(-SUM(BO202:$BU202),X94-AX202))","v":0},{"$f":"IF(AY202>Y94,Y94-AY202,MIN(-SUM(BP202:$BU202),Y94-AY202))","v":0},{"$f":"IF(AZ202>Z94,Z94-AZ202,MIN(-SUM(BQ202:$BU202),Z94-AZ202))","v":0},{"$f":"IF(BA202>AA94,AA94-BA202,MIN(-SUM(BR202:$BU202),AA94-BA202))","v":0},{"$f":"IF(BB202>AB94,AB94-BB202,MIN(-SUM(BS202:$BU202),AB94-BB202))","v":0},{"$f":"IF(BC202>AC94,AC94-BC202,MIN(-SUM(BT202:$BU202),AC94-BC202))","v":0},{"$f":"IF(BD202>AD94,AD94-BD202,MIN(-SUM(BU202:$BU202),AD94-BD202))","v":0},null,0,0]
["Leavers","2020-01-01",{"$f":"IF($B203>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B203))+IF(B203<DATE(2020,2,28),0,1)+IF($B203>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B203>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E203+F203+IF(C203=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B203,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":90.088048380483798},{"$f":"IF(C203=1,INPUTS!L$45,IF(C203=0,INPUTS!K$45,IF(C203=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D96)","v":90.088048380483798},{"$f":"IF(B203>=DATE(2023,2,1),0,IF(E203-D95+D94<0,-(E203-D95+D94),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B203,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,90.088048380483798,null,null,null,null,null,66362.15124152205,null,{"$f":"AR203+BH203","v":0},0,0,0,0,0.5478750316912937,0,0,0,0,0,0,89.540173213040333,90.088048244731624,90.088048380483798,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.5478750316912937,0,0,0,0,0,0,89.540173213040333,90.088048244731624,90.088048380483798,null,{"$f":"IF(AR203>R95,R95-AR203,MIN(-SUM(BI203:$BU203),R95-AR203))","v":0},{"$f":"IF(AS203>S95,S95-AS203,MIN(-SUM(BJ203:$BU203),S95-AS203))","v":0},{"$f":"IF(AT203>T95,T95-AT203,MIN(-SUM(BK203:$BU203),T95-AT203))","v":0},{"$f":"IF(AU203>U95,U95-AU203,MIN(-SUM(BL203:$BU203),U95-AU203))","v":0},{"$f":"IF(AV203>V95,V95-AV203,MIN(-SUM(BM203:$BU203),V95-AV203))","v":0},{"$f":"IF(AW203>W95,W95-AW203,MIN(-SUM(BN203:$BU203),W95-AW203))","v":0},{"$f":"IF(AX203>X95,X95-AX203,MIN(-SUM(BO203:$BU203),X95-AX203))","v":0},{"$f":"IF(AY203>Y95,Y95-AY203,MIN(-SUM(BP203:$BU203),Y95-AY203))","v":0},{"$f":"IF(AZ203>Z95,Z95-AZ203,MIN(-SUM(BQ203:$BU203),Z95-AZ203))","v":0},{"$f":"IF(BA203>AA95,AA95-BA203,MIN(-SUM(BR203:$BU203),AA95-BA203))","v":0},{"$f":"IF(BB203>AB95,AB95-BB203,MIN(-SUM(BS203:$BU203),AB95-BB203))","v":0},{"$f":"IF(BC203>AC95,AC95-BC203,MIN(-SUM(BT203:$BU203),AC95-BC203))","v":0},{"$f":"IF(BD203>AD95,AD95-BD203,MIN(-SUM(BU203:$BU203),AD95-BD203))","v":0},null,0,0]
["Leavers","2019-12-01",{"$f":"IF($B204>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B204))+IF(B204<DATE(2020,2,28),0,1)+IF($B204>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B204>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E204+F204+IF(C204=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B204,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":318.00000000000017},{"$f":"IF(C204=1,INPUTS!L$45,IF(C204=0,INPUTS!K$45,IF(C204=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D97)","v":99.956642066420656},{"$f":"IF(B204>=DATE(2023,2,1),0,IF(E204-D96+D95<0,-(E204-D96+D95),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B204,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":218.0433579335795},null,null,null,318.00000000000017,null,null,null,null,null,70196.808314614755,null,0,0,0,0,1.5588827243432801,0,0,0,0,0,0,11.938193645940885,304.50292317670397,317.99999954698814,318.00000000000017,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.5588827243432801,0,0,0,0,0,0,11.938193645940885,304.50292317670397,317.99999954698814,318.00000000000017,null,{"$f":"IF(AR204>R96,R96-AR204,MIN(-SUM(BI204:$BU204),R96-AR204))","v":0},{"$f":"IF(AS204>S96,S96-AS204,MIN(-SUM(BJ204:$BU204),S96-AS204))","v":0},{"$f":"IF(AT204>T96,T96-AT204,MIN(-SUM(BK204:$BU204),T96-AT204))","v":0},{"$f":"IF(AU204>U96,U96-AU204,MIN(-SUM(BL204:$BU204),U96-AU204))","v":0},{"$f":"IF(AV204>V96,V96-AV204,MIN(-SUM(BM204:$BU204),V96-AV204))","v":0},{"$f":"IF(AW204>W96,W96-AW204,MIN(-SUM(BN204:$BU204),W96-AW204))","v":0},{"$f":"IF(AX204>X96,X96-AX204,MIN(-SUM(BO204:$BU204),X96-AX204))","v":0},{"$f":"IF(AY204>Y96,Y96-AY204,MIN(-SUM(BP204:$BU204),Y96-AY204))","v":0},{"$f":"IF(AZ204>Z96,Z96-AZ204,MIN(-SUM(BQ204:$BU204),Z96-AZ204))","v":0},{"$f":"IF(BA204>AA96,AA96-BA204,MIN(-SUM(BR204:$BU204),AA96-BA204))","v":0},{"$f":"IF(BB204>AB96,AB96-BB204,MIN(-SUM(BS204:$BU204),AB96-BB204))","v":0},{"$f":"IF(BC204>AC96,AC96-BC204,MIN(-SUM(BT204:$BU204),AC96-BC204))","v":0},{"$f":"IF(BD204>AD96,AD96-BD204,MIN(-SUM(BU204:$BU204),AD96-BD204))","v":0},null,0,0]
["Leavers","2019-11-01",{"$f":"IF($B205>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B205))+IF(B205<DATE(2020,2,28),0,1)+IF($B205>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B205>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E205+F205+IF(C205=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B205,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":598},{"$f":"IF(C205=1,INPUTS!L$45,IF(C205=0,INPUTS!K$45,IF(C205=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D98)","v":106.92076670766707},{"$f":"IF(B205>=DATE(2023,2,1),0,IF(E205-D97+D96<0,-(E205-D97+D96),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B205,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":491.0792332923329},null,null,null,598,null,null,null,null,null,77389.794457511976,null,0,0,0,2.1950598676299746,0,0,0,0,0,0,20.400268733045252,21.514800117919687,553.88987050869332,597.99999922728819,598,null,null,null,null,null,null,null,null,null,null,null,0,0,0,2.1950598676299746,0,0,0,0,0,0,20.400268733045252,21.514800117919687,553.88987050869332,597.99999922728819,598,null,{"$f":"IF(AR205>R97,R97-AR205,MIN(-SUM(BI205:$BU205),R97-AR205))","v":0},{"$f":"IF(AS205>S97,S97-AS205,MIN(-SUM(BJ205:$BU205),S97-AS205))","v":0},{"$f":"IF(AT205>T97,T97-AT205,MIN(-SUM(BK205:$BU205),T97-AT205))","v":0},{"$f":"IF(AU205>U97,U97-AU205,MIN(-SUM(BL205:$BU205),U97-AU205))","v":0},{"$f":"IF(AV205>V97,V97-AV205,MIN(-SUM(BM205:$BU205),V97-AV205))","v":0},{"$f":"IF(AW205>W97,W97-AW205,MIN(-SUM(BN205:$BU205),W97-AW205))","v":0},{"$f":"IF(AX205>X97,X97-AX205,MIN(-SUM(BO205:$BU205),X97-AX205))","v":0},{"$f":"IF(AY205>Y97,Y97-AY205,MIN(-SUM(BP205:$BU205),Y97-AY205))","v":0},{"$f":"IF(AZ205>Z97,Z97-AZ205,MIN(-SUM(BQ205:$BU205),Z97-AZ205))","v":0},{"$f":"IF(BA205>AA97,AA97-BA205,MIN(-SUM(BR205:$BU205),AA97-BA205))","v":0},{"$f":"IF(BB205>AB97,AB97-BB205,MIN(-SUM(BS205:$BU205),AB97-BB205))","v":0},{"$f":"IF(BC205>AC97,AC97-BC205,MIN(-SUM(BT205:$BU205),AC97-BC205))","v":0},{"$f":"IF(BD205>AD97,AD97-BD205,MIN(-SUM(BU205:$BU205),AD97-BD205))","v":0},null,0,0]
["Leavers","2019-10-01",{"$f":"IF($B206>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B206))+IF(B206<DATE(2020,2,28),0,1)+IF($B206>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B206>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E206+F206+IF(C206=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B206,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":421.99999999999983},{"$f":"IF(C206=1,INPUTS!L$45,IF(C206=0,INPUTS!K$45,IF(C206=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D99)","v":117.74651496514964},{"$f":"IF(B206>=DATE(2023,2,1),0,IF(E206-D98+D97<0,-(E206-D98+D97),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B206,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":304.2534850348502},null,null,null,421.99999999999983,null,null,null,null,null,82015.672425789715,null,0,0,1.1134271934216056,0,0,0,0,0,0,13.019152809789864,13.920361204068435,14.759138867636933,379.18791941054712,421.99999948546395,421.99999999999983,null,null,null,null,null,null,null,null,null,null,null,0,0,1.1134271934216056,0,0,0,0,0,0,13.019152809789864,13.920361204068435,14.759138867636933,379.18791941054712,421.99999948546395,421.99999999999983,null,{"$f":"IF(AR206>R98,R98-AR206,MIN(-SUM(BI206:$BU206),R98-AR206))","v":0},{"$f":"IF(AS206>S98,S98-AS206,MIN(-SUM(BJ206:$BU206),S98-AS206))","v":0},{"$f":"IF(AT206>T98,T98-AT206,MIN(-SUM(BK206:$BU206),T98-AT206))","v":0},{"$f":"IF(AU206>U98,U98-AU206,MIN(-SUM(BL206:$BU206),U98-AU206))","v":0},{"$f":"IF(AV206>V98,V98-AV206,MIN(-SUM(BM206:$BU206),V98-AV206))","v":0},{"$f":"IF(AW206>W98,W98-AW206,MIN(-SUM(BN206:$BU206),W98-AW206))","v":0},{"$f":"IF(AX206>X98,X98-AX206,MIN(-SUM(BO206:$BU206),X98-AX206))","v":0},{"$f":"IF(AY206>Y98,Y98-AY206,MIN(-SUM(BP206:$BU206),Y98-AY206))","v":0},{"$f":"IF(AZ206>Z98,Z98-AZ206,MIN(-SUM(BQ206:$BU206),Z98-AZ206))","v":0},{"$f":"IF(BA206>AA98,AA98-BA206,MIN(-SUM(BR206:$BU206),AA98-BA206))","v":0},{"$f":"IF(BB206>AB98,AB98-BB206,MIN(-SUM(BS206:$BU206),AB98-BB206))","v":0},{"$f":"IF(BC206>AC98,AC98-BC206,MIN(-SUM(BT206:$BU206),AC98-BC206))","v":0},{"$f":"IF(BD206>AD98,AD98-BD206,MIN(-SUM(BU206:$BU206),AD98-BD206))","v":0},null,0,0]
["Leavers","2019-09-01",{"$f":"IF($B207>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B207))+IF(B207<DATE(2020,2,28),0,1)+IF($B207>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B207>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E207+F207+IF(C207=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B207,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":655.99999999999955},{"$f":"IF(C207=1,INPUTS!L$45,IF(C207=0,INPUTS!K$45,IF(C207=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D100)","v":124.69413694136941},{"$f":"IF(B207>=DATE(2023,2,1),0,IF(E207-D99+D98<0,-(E207-D99+D98),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B207,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":531.30586305863017},null,null,null,655.99999999999955,null,null,null,null,null,89294.759295489072,null,0,1.0756258357717934,0,0,0,0,0,0,17.914122679469219,19.50105242820872,21.015025118482566,22.458029333734423,574.03614386968718,655.99999926535384,655.99999999999955,null,null,null,null,null,null,null,null,null,null,null,0,1.0756258357717934,0,0,0,0,0,0,17.914122679469219,19.50105242820872,21.015025118482566,22.458029333734423,574.03614386968718,655.99999926535384,655.99999999999955,null,{"$f":"IF(AR207>R99,R99-AR207,MIN(-SUM(BI207:$BU207),R99-AR207))","v":0},{"$f":"IF(AS207>S99,S99-AS207,MIN(-SUM(BJ207:$BU207),S99-AS207))","v":0},{"$f":"IF(AT207>T99,T99-AT207,MIN(-SUM(BK207:$BU207),T99-AT207))","v":0},{"$f":"IF(AU207>U99,U99-AU207,MIN(-SUM(BL207:$BU207),U99-AU207))","v":0},{"$f":"IF(AV207>V99,V99-AV207,MIN(-SUM(BM207:$BU207),V99-AV207))","v":0},{"$f":"IF(AW207>W99,W99-AW207,MIN(-SUM(BN207:$BU207),W99-AW207))","v":0},{"$f":"IF(AX207>X99,X99-AX207,MIN(-SUM(BO207:$BU207),X99-AX207))","v":0},{"$f":"IF(AY207>Y99,Y99-AY207,MIN(-SUM(BP207:$BU207),Y99-AY207))","v":0},{"$f":"IF(AZ207>Z99,Z99-AZ207,MIN(-SUM(BQ207:$BU207),Z99-AZ207))","v":0},{"$f":"IF(BA207>AA99,AA99-BA207,MIN(-SUM(BR207:$BU207),AA99-BA207))","v":0},{"$f":"IF(BB207>AB99,AB99-BB207,MIN(-SUM(BS207:$BU207),AB99-BB207))","v":0},{"$f":"IF(BC207>AC99,AC99-BC207,MIN(-SUM(BT207:$BU207),AC99-BC207))","v":0},{"$f":"IF(BD207>AD99,AD99-BD207,MIN(-SUM(BU207:$BU207),AD99-BD207))","v":0},null,0,0]
["Leavers","2019-08-01",{"$f":"IF($B208>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B208))+IF(B208<DATE(2020,2,28),0,1)+IF($B208>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B208>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E208+F208+IF(C208=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B208,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":420.99999999999977},{"$f":"IF(C208=1,INPUTS!L$45,IF(C208=0,INPUTS!K$45,IF(C208=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D101)","v":125.60178351783517},{"$f":"IF(B208>=DATE(2023,2,1),0,IF(E208-D100+D99<0,-(E208-D100+D99),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B208,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":295.39821648216457},null,null,null,420.99999999999977,null,null,null,null,null,93216.231430619053,null,0.33213129406351399,0,0,0,0,0,0,10.156351339848227,11.246956127552656,12.300451204016616,13.317600631851054,14.299157038289387,359.34735191274018,420.99999954836164,420.99999999999977,null,null,null,null,null,null,null,null,null,null,null,0.33213129406351399,0,0,0,0,0,0,10.156351339848227,11.246956127552656,12.300451204016616,13.317600631851054,14.299157038289387,359.34735191274018,420.99999954836164,420.99999999999977,null,{"$f":"IF(AR208>R100,R100-AR208,MIN(-SUM(BI208:$BU208),R100-AR208))","v":0},{"$f":"IF(AS208>S100,S100-AS208,MIN(-SUM(BJ208:$BU208),S100-AS208))","v":0},{"$f":"IF(AT208>T100,T100-AT208,MIN(-SUM(BK208:$BU208),T100-AT208))","v":0},{"$f":"IF(AU208>U100,U100-AU208,MIN(-SUM(BL208:$BU208),U100-AU208))","v":0},{"$f":"IF(AV208>V100,V100-AV208,MIN(-SUM(BM208:$BU208),V100-AV208))","v":0},{"$f":"IF(AW208>W100,W100-AW208,MIN(-SUM(BN208:$BU208),W100-AW208))","v":0},{"$f":"IF(AX208>X100,X100-AX208,MIN(-SUM(BO208:$BU208),X100-AX208))","v":0},{"$f":"IF(AY208>Y100,Y100-AY208,MIN(-SUM(BP208:$BU208),Y100-AY208))","v":0},{"$f":"IF(AZ208>Z100,Z100-AZ208,MIN(-SUM(BQ208:$BU208),Z100-AZ208))","v":0},{"$f":"IF(BA208>AA100,AA100-BA208,MIN(-SUM(BR208:$BU208),AA100-BA208))","v":0},{"$f":"IF(BB208>AB100,AB100-BB208,MIN(-SUM(BS208:$BU208),AB100-BB208))","v":0},{"$f":"IF(BC208>AC100,AC100-BC208,MIN(-SUM(BT208:$BU208),AC100-BC208))","v":0},{"$f":"IF(BD208>AD100,AD100-BD208,MIN(-SUM(BU208:$BU208),AD100-BD208))","v":0},null,0,0]
["Leavers","2019-07-01",{"$f":"IF($B209>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B209))+IF(B209<DATE(2020,2,28),0,1)+IF($B209>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B209>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E209+F209+IF(C209=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B209,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":128.53925789257892},{"$f":"IF(C209=1,INPUTS!L$45,IF(C209=0,INPUTS!K$45,IF(C209=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D102)","v":128.53925789257892},{"$f":"IF(B209>=DATE(2023,2,1),0,IF(E209-D101+D100<0,-(E209-D101+D100),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B209,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,128.53925789257892,null,null,null,null,null,93122.612532303727,null,0,0,0,0,0,0,2.74253716271734,3.0895481513079872,3.425962658545683,3.7519738862408767,4.0677725625301662,4.3735469640060112,107.0879163691986,128.53925775454667,128.53925789257892,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,2.74253716271734,3.0895481513079872,3.425962658545683,3.7519738862408767,4.0677725625301662,4.3735469640060112,107.0879163691986,128.53925775454667,128.53925789257892,null,{"$f":"IF(AR209>R101,R101-AR209,MIN(-SUM(BI209:$BU209),R101-AR209))","v":0},{"$f":"IF(AS209>S101,S101-AS209,MIN(-SUM(BJ209:$BU209),S101-AS209))","v":0},{"$f":"IF(AT209>T101,T101-AT209,MIN(-SUM(BK209:$BU209),T101-AT209))","v":0},{"$f":"IF(AU209>U101,U101-AU209,MIN(-SUM(BL209:$BU209),U101-AU209))","v":0},{"$f":"IF(AV209>V101,V101-AV209,MIN(-SUM(BM209:$BU209),V101-AV209))","v":0},{"$f":"IF(AW209>W101,W101-AW209,MIN(-SUM(BN209:$BU209),W101-AW209))","v":0},{"$f":"IF(AX209>X101,X101-AX209,MIN(-SUM(BO209:$BU209),X101-AX209))","v":0},{"$f":"IF(AY209>Y101,Y101-AY209,MIN(-SUM(BP209:$BU209),Y101-AY209))","v":0},{"$f":"IF(AZ209>Z101,Z101-AZ209,MIN(-SUM(BQ209:$BU209),Z101-AZ209))","v":0},{"$f":"IF(BA209>AA101,AA101-BA209,MIN(-SUM(BR209:$BU209),AA101-BA209))","v":0},{"$f":"IF(BB209>AB101,AB101-BB209,MIN(-SUM(BS209:$BU209),AB101-BB209))","v":0},{"$f":"IF(BC209>AC101,AC101-BC209,MIN(-SUM(BT209:$BU209),AC101-BC209))","v":0},{"$f":"IF(BD209>AD101,AD101-BD209,MIN(-SUM(BU209:$BU209),AD101-BD209))","v":0},null,0,0]
["Leavers","2019-06-01",{"$f":"IF($B210>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B210))+IF(B210<DATE(2020,2,28),0,1)+IF($B210>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B210>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E210+F210+IF(C210=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B210,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":177.9999999999996},{"$f":"IF(C210=1,INPUTS!L$45,IF(C210=0,INPUTS!K$45,IF(C210=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D103)","v":132.40088150881508},{"$f":"IF(B210>=DATE(2023,2,1),0,IF(E210-D102+D101<0,-(E210-D102+D101),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B210,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":45.599118491184527},null,null,null,177.9999999999996,null,null,null,null,null,93414.223734829327,null,0,0,0,0,0,3.2826604018740322,3.7823452543547535,4.2690161034881537,4.7428695055120205,5.2041000564497057,5.6529004042676432,6.0894612609968117,144.97664682250735,177.99999980945046,177.9999999999996,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N102,0,$D210*R102*R$4/$P210)","v":0},0,0,0,0,3.2826604018740322,3.7823452543547535,4.2690161034881537,4.7428695055120205,5.2041000564497057,5.6529004042676432,6.0894612609968117,144.97664682250735,177.99999980945046,177.9999999999996,null,{"$f":"IF(AR210>R102,R102-AR210,MIN(-SUM(BI210:$BU210),R102-AR210))","v":0},{"$f":"IF(AS210>S102,S102-AS210,MIN(-SUM(BJ210:$BU210),S102-AS210))","v":0},{"$f":"IF(AT210>T102,T102-AT210,MIN(-SUM(BK210:$BU210),T102-AT210))","v":0},{"$f":"IF(AU210>U102,U102-AU210,MIN(-SUM(BL210:$BU210),U102-AU210))","v":0},{"$f":"IF(AV210>V102,V102-AV210,MIN(-SUM(BM210:$BU210),V102-AV210))","v":0},{"$f":"IF(AW210>W102,W102-AW210,MIN(-SUM(BN210:$BU210),W102-AW210))","v":0},{"$f":"IF(AX210>X102,X102-AX210,MIN(-SUM(BO210:$BU210),X102-AX210))","v":0},{"$f":"IF(AY210>Y102,Y102-AY210,MIN(-SUM(BP210:$BU210),Y102-AY210))","v":0},{"$f":"IF(AZ210>Z102,Z102-AZ210,MIN(-SUM(BQ210:$BU210),Z102-AZ210))","v":0},{"$f":"IF(BA210>AA102,AA102-BA210,MIN(-SUM(BR210:$BU210),AA102-BA210))","v":0},{"$f":"IF(BB210>AB102,AB102-BB210,MIN(-SUM(BS210:$BU210),AB102-BB210))","v":0},{"$f":"IF(BC210>AC102,AC102-BC210,MIN(-SUM(BT210:$BU210),AC102-BC210))","v":0},{"$f":"IF(BD210>AD102,AD102-BD210,MIN(-SUM(BU210:$BU210),AD102-BD210))","v":0},null,0,0]
["Leavers","2019-05-01",{"$f":"IF($B211>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B211))+IF(B211<DATE(2020,2,28),0,1)+IF($B211>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B211>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E211+F211+IF(C211=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B211,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":234.00000000000003},{"$f":"IF(C211=1,INPUTS!L$45,IF(C211=0,INPUTS!K$45,IF(C211=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D104)","v":136.85660106601065},{"$f":"IF(B211>=DATE(2023,2,1),0,IF(E211-D103+D102<0,-(E211-D103+D102),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B211,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":97.143398933989374},null,null,null,234.00000000000003,null,null,null,null,null,94071.259295988115,null,0,0,0,0,3.6160295732466654,4.2963230054866477,4.9626819555712913,5.6152627871596961,6.2542208345658867,6.8797104059135075,7.4918847862905338,8.0908962409039731,186.79299016211422,233.99999975125243,234.00000000000003,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,3.6160295732466654,4.2963230054866477,4.9626819555712913,5.6152627871596961,6.2542208345658867,6.8797104059135075,7.4918847862905338,8.0908962409039731,186.79299016211422,233.99999975125243,234.00000000000003,null,{"$f":"IF(AR211>R103,R103-AR211,MIN(-SUM(BI211:$BU211),R103-AR211))","v":0},{"$f":"IF(AS211>S103,S103-AS211,MIN(-SUM(BJ211:$BU211),S103-AS211))","v":0},{"$f":"IF(AT211>T103,T103-AT211,MIN(-SUM(BK211:$BU211),T103-AT211))","v":0},{"$f":"IF(AU211>U103,U103-AU211,MIN(-SUM(BL211:$BU211),U103-AU211))","v":0},{"$f":"IF(AV211>V103,V103-AV211,MIN(-SUM(BM211:$BU211),V103-AV211))","v":0},{"$f":"IF(AW211>W103,W103-AW211,MIN(-SUM(BN211:$BU211),W103-AW211))","v":0},{"$f":"IF(AX211>X103,X103-AX211,MIN(-SUM(BO211:$BU211),X103-AX211))","v":0},{"$f":"IF(AY211>Y103,Y103-AY211,MIN(-SUM(BP211:$BU211),Y103-AY211))","v":0},{"$f":"IF(AZ211>Z103,Z103-AZ211,MIN(-SUM(BQ211:$BU211),Z103-AZ211))","v":0},{"$f":"IF(BA211>AA103,AA103-BA211,MIN(-SUM(BR211:$BU211),AA103-BA211))","v":0},{"$f":"IF(BB211>AB103,AB103-BB211,MIN(-SUM(BS211:$BU211),AB103-BB211))","v":0},{"$f":"IF(BC211>AC103,AC103-BC211,MIN(-SUM(BT211:$BU211),AC103-BC211))","v":0},{"$f":"IF(BD211>AD103,AD103-BD211,MIN(-SUM(BU211:$BU211),AD103-BD211))","v":0},null,0,0]
["Leavers","2019-04-01",{"$f":"IF($B212>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B212))+IF(B212<DATE(2020,2,28),0,1)+IF($B212>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B212>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E212+F212+IF(C212=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B212,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":269.99999999999983},{"$f":"IF(C212=1,INPUTS!L$45,IF(C212=0,INPUTS!K$45,IF(C212=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D105)","v":141.19680196801966},{"$f":"IF(B212>=DATE(2023,2,1),0,IF(E212-D104+D103<0,-(E212-D104+D103),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B212,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":128.80319803198017},null,null,null,269.99999999999983,null,null,null,null,null,94821.074642836364,null,0,0,0,3.3496304604792724,4.1576057806446922,4.9539725785021114,5.7388126080062341,6.512207369464817,7.2742381095386506,8.0249858212415752,8.7645312439404766,9.4929548633552745,211.73106088007989,269.99999971525301,269.99999999999983,null,null,null,null,null,null,null,null,null,null,null,0,0,0,3.3496304604792724,4.1576057806446922,4.9539725785021114,5.7388126080062341,6.512207369464817,7.2742381095386506,8.0249858212415752,8.7645312439404766,9.4929548633552745,211.73106088007989,269.99999971525301,269.99999999999983,null,{"$f":"IF(AR212>R104,R104-AR212,MIN(-SUM(BI212:$BU212),R104-AR212))","v":0},{"$f":"IF(AS212>S104,S104-AS212,MIN(-SUM(BJ212:$BU212),S104-AS212))","v":0},{"$f":"IF(AT212>T104,T104-AT212,MIN(-SUM(BK212:$BU212),T104-AT212))","v":0},{"$f":"IF(AU212>U104,U104-AU212,MIN(-SUM(BL212:$BU212),U104-AU212))","v":0},{"$f":"IF(AV212>V104,V104-AV212,MIN(-SUM(BM212:$BU212),V104-AV212))","v":0},{"$f":"IF(AW212>W104,W104-AW212,MIN(-SUM(BN212:$BU212),W104-AW212))","v":0},{"$f":"IF(AX212>X104,X104-AX212,MIN(-SUM(BO212:$BU212),X104-AX212))","v":0},{"$f":"IF(AY212>Y104,Y104-AY212,MIN(-SUM(BP212:$BU212),Y104-AY212))","v":0},{"$f":"IF(AZ212>Z104,Z104-AZ212,MIN(-SUM(BQ212:$BU212),Z104-AZ212))","v":0},{"$f":"IF(BA212>AA104,AA104-BA212,MIN(-SUM(BR212:$BU212),AA104-BA212))","v":0},{"$f":"IF(BB212>AB104,AB104-BB212,MIN(-SUM(BS212:$BU212),AB104-BB212))","v":0},{"$f":"IF(BC212>AC104,AC104-BC212,MIN(-SUM(BT212:$BU212),AC104-BC212))","v":0},{"$f":"IF(BD212>AD104,AD104-BD212,MIN(-SUM(BU212:$BU212),AD104-BD212))","v":0},null,0,0]
["Leavers","2019-03-01",{"$f":"IF($B213>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B213))+IF(B213<DATE(2020,2,28),0,1)+IF($B213>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B213>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E213+F213+IF(C213=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B213,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":263.00000000000034},{"$f":"IF(C213=1,INPUTS!L$45,IF(C213=0,INPUTS!K$45,IF(C213=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D106)","v":144.61285362853627},{"$f":"IF(B213>=DATE(2023,2,1),0,IF(E213-D105+D104<0,-(E213-D105+D104),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B213,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":118.38714637146404},null,null,null,263.00000000000034,null,null,null,null,null,95125.083303327759,null,0,0,2.4596718848676886,3.2656134303265203,4.0646175502296265,4.8567065140926937,5.6419025914314096,6.4202280517614554,7.1917051645985204,7.9563561994582859,8.7142034258564411,9.4652691133086702,202.96372579759094,262.99999972352225,263.00000000000034,null,null,null,null,null,null,null,null,null,null,null,0,0,2.4596718848676886,3.2656134303265203,4.0646175502296265,4.8567065140926937,5.6419025914314096,6.4202280517614554,7.1917051645985204,7.9563561994582859,8.7142034258564411,9.4652691133086702,202.96372579759094,262.99999972352225,263.00000000000034,null,{"$f":"IF(AR213>R105,R105-AR213,MIN(-SUM(BI213:$BU213),R105-AR213))","v":0},{"$f":"IF(AS213>S105,S105-AS213,MIN(-SUM(BJ213:$BU213),S105-AS213))","v":0},{"$f":"IF(AT213>T105,T105-AT213,MIN(-SUM(BK213:$BU213),T105-AT213))","v":0},{"$f":"IF(AU213>U105,U105-AU213,MIN(-SUM(BL213:$BU213),U105-AU213))","v":0},{"$f":"IF(AV213>V105,V105-AV213,MIN(-SUM(BM213:$BU213),V105-AV213))","v":0},{"$f":"IF(AW213>W105,W105-AW213,MIN(-SUM(BN213:$BU213),W105-AW213))","v":0},{"$f":"IF(AX213>X105,X105-AX213,MIN(-SUM(BO213:$BU213),X105-AX213))","v":0},{"$f":"IF(AY213>Y105,Y105-AY213,MIN(-SUM(BP213:$BU213),Y105-AY213))","v":0},{"$f":"IF(AZ213>Z105,Z105-AZ213,MIN(-SUM(BQ213:$BU213),Z105-AZ213))","v":0},{"$f":"IF(BA213>AA105,AA105-BA213,MIN(-SUM(BR213:$BU213),AA105-BA213))","v":0},{"$f":"IF(BB213>AB105,AB105-BB213,MIN(-SUM(BS213:$BU213),AB105-BB213))","v":0},{"$f":"IF(BC213>AC105,AC105-BC213,MIN(-SUM(BT213:$BU213),AC105-BC213))","v":0},{"$f":"IF(BD213>AD105,AD105-BD213,MIN(-SUM(BU213:$BU213),AD105-BD213))","v":0},null,0,0]
["Leavers","2019-02-01",{"$f":"IF($B214>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B214))+IF(B214<DATE(2020,2,28),0,1)+IF($B214>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B214>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E214+F214+IF(C214=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B214,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":207.00000000000031},{"$f":"IF(C214=1,INPUTS!L$45,IF(C214=0,INPUTS!K$45,IF(C214=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D107)","v":147.76486264862646},{"$f":"IF(B214>=DATE(2023,2,1),0,IF(E214-D106+D105<0,-(E214-D106+D105),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B214,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":59.235137351373851},null,null,null,207.00000000000031,null,null,null,null,null,94395.283435811725,null,0,1.3063338887734932,1.9554734766304118,2.6019281601341109,3.2456979392845913,3.8867828140818532,4.5251827845258958,5.1608978506167187,5.793928012354324,6.424273269738709,7.0519336227698775,7.6769090714478248,157.3706588903519,206.99999978070971,207.00000000000031,null,null,null,null,null,null,null,null,null,null,null,0,1.3063338887734932,1.9554734766304118,2.6019281601341109,3.2456979392845913,3.8867828140818532,4.5251827845258958,5.1608978506167187,5.793928012354324,6.424273269738709,7.0519336227698775,7.6769090714478248,157.3706588903519,206.99999978070971,207.00000000000031,null,{"$f":"IF(AR214>R106,R106-AR214,MIN(-SUM(BI214:$BU214),R106-AR214))","v":0},{"$f":"IF(AS214>S106,S106-AS214,MIN(-SUM(BJ214:$BU214),S106-AS214))","v":0},{"$f":"IF(AT214>T106,T106-AT214,MIN(-SUM(BK214:$BU214),T106-AT214))","v":0},{"$f":"IF(AU214>U106,U106-AU214,MIN(-SUM(BL214:$BU214),U106-AU214))","v":0},{"$f":"IF(AV214>V106,V106-AV214,MIN(-SUM(BM214:$BU214),V106-AV214))","v":0},{"$f":"IF(AW214>W106,W106-AW214,MIN(-SUM(BN214:$BU214),W106-AW214))","v":0},{"$f":"IF(AX214>X106,X106-AX214,MIN(-SUM(BO214:$BU214),X106-AX214))","v":0},{"$f":"IF(AY214>Y106,Y106-AY214,MIN(-SUM(BP214:$BU214),Y106-AY214))","v":0},{"$f":"IF(AZ214>Z106,Z106-AZ214,MIN(-SUM(BQ214:$BU214),Z106-AZ214))","v":0},{"$f":"IF(BA214>AA106,AA106-BA214,MIN(-SUM(BR214:$BU214),AA106-BA214))","v":0},{"$f":"IF(BB214>AB106,AB106-BB214,MIN(-SUM(BS214:$BU214),AB106-BB214))","v":0},{"$f":"IF(BC214>AC106,AC106-BC214,MIN(-SUM(BT214:$BU214),AC106-BC214))","v":0},{"$f":"IF(BD214>AD106,AD106-BD214,MIN(-SUM(BU214:$BU214),AD106-BD214))","v":0},null,0,0]
["Leavers","2019-01-01",{"$f":"IF($B215>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B215))+IF(B215<DATE(2020,2,28),0,1)+IF($B215>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B215>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E215+F215+IF(C215=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B215,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":191},{"$f":"IF(C215=1,INPUTS!L$45,IF(C215=0,INPUTS!K$45,IF(C215=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D108)","v":0},{"$f":"IF(B215>=DATE(2023,2,1),0,IF(E215-D107+D106<0,-(E215-D107+D106),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B215,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":191},null,null,null,191,null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R107,0,$N107-1,1,$AD$5-$N107+1),OFFSET($R$4,0,$N107-1,1,$AD$5-$N107+1))+0.0001","v":93121.600100000011},null,{"$f":"AR215+BH215","v":0.6121794865220892},1.2243589730441784,1.8365384595662677,2.4487179460883568,3.0608974326104459,3.6730769191325354,4.2852564056546241,4.8974358921767136,5.5096153786988031,6.1217948652208918,6.7339743517429813,7.3461538382650708,143.24999984616886,190.99999979489183,191,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N107,0,$D215*R107*R$4/$P215)","v":0.6121794865220892},1.2243589730441784,1.8365384595662677,2.4487179460883568,3.0608974326104459,3.6730769191325354,4.2852564056546241,4.8974358921767136,5.5096153786988031,6.1217948652208918,6.7339743517429813,7.3461538382650708,143.24999984616886,190.99999979489183,191,null,{"$f":"IF(AR215>R107,R107-AR215,MIN(-SUM(BI215:$BU215),R107-AR215))","v":0},{"$f":"IF(AS215>S107,S107-AS215,MIN(-SUM(BJ215:$BU215),S107-AS215))","v":0},{"$f":"IF(AT215>T107,T107-AT215,MIN(-SUM(BK215:$BU215),T107-AT215))","v":0},{"$f":"IF(AU215>U107,U107-AU215,MIN(-SUM(BL215:$BU215),U107-AU215))","v":0},{"$f":"IF(AV215>V107,V107-AV215,MIN(-SUM(BM215:$BU215),V107-AV215))","v":0},{"$f":"IF(AW215>W107,W107-AW215,MIN(-SUM(BN215:$BU215),W107-AW215))","v":0},{"$f":"IF(AX215>X107,X107-AX215,MIN(-SUM(BO215:$BU215),X107-AX215))","v":0},{"$f":"IF(AY215>Y107,Y107-AY215,MIN(-SUM(BP215:$BU215),Y107-AY215))","v":0},{"$f":"IF(AZ215>Z107,Z107-AZ215,MIN(-SUM(BQ215:$BU215),Z107-AZ215))","v":0},{"$f":"IF(BA215>AA107,AA107-BA215,MIN(-SUM(BR215:$BU215),AA107-BA215))","v":0},{"$f":"IF(BB215>AB107,AB107-BB215,MIN(-SUM(BS215:$BU215),AB107-BB215))","v":0},{"$f":"IF(BC215>AC107,AC107-BC215,MIN(-SUM(BT215:$BU215),AC107-BC215))","v":0},{"$f":"IF(BD215>AD107,AD107-BD215,MIN(-SUM(BU215:$BU215),AD107-BD215))","v":0},null,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Churn Back (UNW)",{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(S$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(T$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(U$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(V$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(W$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(X$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(Y$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(Z$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(AA$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Churn Back (Post)",{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(S$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(T$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(U$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(V$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(W$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(X$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(Y$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(Z$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(AA$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUTS!$H$21","v":"CHIP"},{"$f":"INPUTS!$H$22","v":"Children"},{"$f":"INPUTS!$H$23","v":"Expansion"},{"$f":"INPUTS!$H$24","v":"Adult"},{"$f":"INPUTS!$H$25","v":"Aged"},{"$f":"INPUTS!$H$26","v":"Disabled"},{"$f":"INPUTS!$H$27","v":"COVID New"},{"$f":"INPUTS!$H$28","v":"Unknown"},{"$f":"INPUTS!$H$29","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Joiners","Population 1","Population 2","Population 3","Population 4","Population 5","Population 6","Population 7","Population 8","Population 9",null,"RowLookup"]
["Joiners",{"$f":"B114","v":"2027-06-01"},{"$f":"C114","v":5},{"$f":"MAX(0,E222)+F222","v":0},null,{"$f":"IF(C223>=2,E115*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C223-1,1)+INDEX(INPUTS!$K$8:$K$11,$C223-1,1))^(1/12)-1)*D7,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B222,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D222","v":0},null,null,null,null,null,null,null,{"$f":"$J222+SUM(S222:AA222)","v":0},{"$f":"IF($C222<2,0,IF($C222=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},null,{"$f":"ROW(Q115)","v":115}]
["Joiners",{"$f":"B115","v":"2027-05-01"},5,{"$f":"MAX(0,E223)+F223","v":0},null,{"$f":"IF(C224>=2,E116*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C224-1,1)+INDEX(INPUTS!$K$8:$K$11,$C224-1,1))^(1/12)-1)*D8,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B223,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"$J223+SUM(S223:AA223)","v":0},{"$f":"IF($C223<2,0,IF($C223=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},null,116]
["Joiners","2027-04-01",5,0,null,{"$f":"IF(C225>=2,E117*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C225-1,1)+INDEX(INPUTS!$K$8:$K$11,$C225-1,1))^(1/12)-1)*D9,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B224,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"$J224+SUM(S224:AA224)","v":0},{"$f":"IF($C224<2,0,IF($C224=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},null,117]
["Joiners","2027-03-01",5,0,null,{"$f":"IF(C226>=2,E118*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C226-1,1)+INDEX(INPUTS!$K$8:$K$11,$C226-1,1))^(1/12)-1)*D10,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B225,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C225<2,0,IF($C225=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},null,118]
["Joiners","2027-02-01",5,0,null,{"$f":"IF(C227>=2,E119*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C227-1,1)+INDEX(INPUTS!$K$8:$K$11,$C227-1,1))^(1/12)-1)*D11,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B226,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C226<2,0,IF($C226=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},null,119]
["Joiners","2027-01-01",5,0,null,{"$f":"IF(C228>=2,E120*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C228-1,1)+INDEX(INPUTS!$K$8:$K$11,$C228-1,1))^(1/12)-1)*D12,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B227,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C227<2,0,IF($C227=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},null,120]
["Joiners","2026-12-01",5,0,null,{"$f":"IF(C229>=2,E121*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C229-1,1)+INDEX(INPUTS!$K$8:$K$11,$C229-1,1))^(1/12)-1)*D13,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B228,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C228<2,0,IF($C228=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},null,121]
["Joiners","2026-11-01",5,0,null,{"$f":"IF(C230>=2,E122*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C230-1,1)+INDEX(INPUTS!$K$8:$K$11,$C230-1,1))^(1/12)-1)*D14,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B229,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C229<2,0,IF($C229=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},null,122]
["Joiners","2026-10-01",5,0,null,{"$f":"IF(C231>=2,E123*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C231-1,1)+INDEX(INPUTS!$K$8:$K$11,$C231-1,1))^(1/12)-1)*D15,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B230,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C230<2,0,IF($C230=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},null,123]
["Joiners","2026-09-01",5,0,null,{"$f":"IF(C232>=2,E124*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C232-1,1)+INDEX(INPUTS!$K$8:$K$11,$C232-1,1))^(1/12)-1)*D16,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B231,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C231<2,0,IF($C231=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},null,124]
["Joiners","2026-08-01",5,0,null,{"$f":"IF(C233>=2,E125*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C233-1,1)+INDEX(INPUTS!$K$8:$K$11,$C233-1,1))^(1/12)-1)*D17,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B232,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C232<2,0,IF($C232=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},null,125]
["Joiners","2026-07-01",5,0,null,{"$f":"IF(C234>=2,E126*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C234-1,1)+INDEX(INPUTS!$K$8:$K$11,$C234-1,1))^(1/12)-1)*D18,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B233,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C233<2,0,IF($C233=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},null,126]
["Joiners","2026-06-01",4,0,null,{"$f":"IF(C235>=2,E127*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C235-1,1)+INDEX(INPUTS!$K$8:$K$11,$C235-1,1))^(1/12)-1)*D19,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B234,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C234<2,0,IF($C234=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},null,127]
["Joiners","2026-05-01",4,0,null,{"$f":"IF(C236>=2,E128*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C236-1,1)+INDEX(INPUTS!$K$8:$K$11,$C236-1,1))^(1/12)-1)*D20,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B235,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C235<2,0,IF($C235=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},null,128]
["Joiners","2026-04-01",4,0,null,{"$f":"IF(C237>=2,E129*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C237-1,1)+INDEX(INPUTS!$K$8:$K$11,$C237-1,1))^(1/12)-1)*D21,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B236,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C236<2,0,IF($C236=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},null,129]
["Joiners","2026-03-01",4,0,null,{"$f":"IF(C238>=2,E130*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C238-1,1)+INDEX(INPUTS!$K$8:$K$11,$C238-1,1))^(1/12)-1)*D22,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B237,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C237<2,0,IF($C237=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},null,130]
["Joiners","2026-02-01",4,0,null,{"$f":"IF(C239>=2,E131*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C239-1,1)+INDEX(INPUTS!$K$8:$K$11,$C239-1,1))^(1/12)-1)*D23,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B238,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C238<2,0,IF($C238=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},null,131]
["Joiners",{"$f":"B131","v":"2026-01-01"},4,0,null,{"$f":"IF(C240>=2,E132*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C240-1,1)+INDEX(INPUTS!$K$8:$K$11,$C240-1,1))^(1/12)-1)*D24,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B239,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C239<2,0,IF($C239=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},null,132]
["Joiners","2025-12-01",4,0,null,{"$f":"IF(C241>=2,E133*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C241-1,1)+INDEX(INPUTS!$K$8:$K$11,$C241-1,1))^(1/12)-1)*D25,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B240,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C240<2,0,IF($C240=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},null,133]
["Joiners","2025-11-01",4,0,null,{"$f":"IF(C242>=2,E134*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C242-1,1)+INDEX(INPUTS!$K$8:$K$11,$C242-1,1))^(1/12)-1)*D26,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B241,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C241<2,0,IF($C241=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},null,134]
["Joiners","2025-10-01",4,0,null,{"$f":"IF(C243>=2,E135*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C243-1,1)+INDEX(INPUTS!$K$8:$K$11,$C243-1,1))^(1/12)-1)*D27,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B242,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C242<2,0,IF($C242=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},null,135]
["Joiners","2025-09-01",4,0,null,{"$f":"IF(C244>=2,E136*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C244-1,1)+INDEX(INPUTS!$K$8:$K$11,$C244-1,1))^(1/12)-1)*D28,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B243,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C243<2,0,IF($C243=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},null,136]
["Joiners","2025-08-01",4,0,null,{"$f":"IF(C245>=2,E137*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C245-1,1)+INDEX(INPUTS!$K$8:$K$11,$C245-1,1))^(1/12)-1)*D29,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B244,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C244<2,0,IF($C244=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},null,137]
["Joiners","2025-07-01",4,0,null,{"$f":"IF(C246>=2,E138*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C246-1,1)+INDEX(INPUTS!$K$8:$K$11,$C246-1,1))^(1/12)-1)*D30,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B245,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C245<2,0,IF($C245=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},null,138]
["Joiners","2025-06-01",3,0,null,{"$f":"IF(C247>=2,E139*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C247-1,1)+INDEX(INPUTS!$K$8:$K$11,$C247-1,1))^(1/12)-1)*D31,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B246,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C246<2,0,IF($C246=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},null,139]
["Joiners","2025-05-01",3,0,null,{"$f":"IF(C248>=2,E140*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C248-1,1)+INDEX(INPUTS!$K$8:$K$11,$C248-1,1))^(1/12)-1)*D32,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B247,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C247<2,0,IF($C247=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},null,140]
["Joiners","2025-04-01",3,0,null,{"$f":"IF(C249>=2,E141*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C249-1,1)+INDEX(INPUTS!$K$8:$K$11,$C249-1,1))^(1/12)-1)*D33,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B248,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C248<2,0,IF($C248=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},null,141]
["Joiners","2025-03-01",3,0,null,{"$f":"IF(C250>=2,E142*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C250-1,1)+INDEX(INPUTS!$K$8:$K$11,$C250-1,1))^(1/12)-1)*D34,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B249,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C249<2,0,IF($C249=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},null,142]
["Joiners","2025-02-01",3,0,null,{"$f":"IF(C251>=2,E143*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C251-1,1)+INDEX(INPUTS!$K$8:$K$11,$C251-1,1))^(1/12)-1)*D35,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B250,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C250<2,0,IF($C250=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},null,143]
["Joiners","2025-01-01",3,0,null,{"$f":"IF(C252>=2,E144*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C252-1,1)+INDEX(INPUTS!$K$8:$K$11,$C252-1,1))^(1/12)-1)*D36,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B251,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C251<2,0,IF($C251=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},null,144]
["Joiners","2024-12-01",3,0,null,{"$f":"IF(C253>=2,E145*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C253-1,1)+INDEX(INPUTS!$K$8:$K$11,$C253-1,1))^(1/12)-1)*D37,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B252,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C252<2,0,IF($C252=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},null,145]
["Joiners","2024-11-01",3,0,null,{"$f":"IF(C254>=2,E146*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C254-1,1)+INDEX(INPUTS!$K$8:$K$11,$C254-1,1))^(1/12)-1)*D38,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B253,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C253<2,0,IF($C253=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},null,146]
["Joiners","2024-10-01",3,0,null,{"$f":"IF(C255>=2,E147*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C255-1,1)+INDEX(INPUTS!$K$8:$K$11,$C255-1,1))^(1/12)-1)*D39,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B254,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C254<2,0,IF($C254=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},null,147]
["Joiners",{"$f":"B147","v":"2024-09-01"},3,0,null,{"$f":"IF(C256>=2,E148*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C256-1,1)+INDEX(INPUTS!$K$8:$K$11,$C256-1,1))^(1/12)-1)*D40,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B255,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C255<2,0,IF($C255=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},null,148]
["Joiners","2024-08-01",3,0,null,{"$f":"IF(C257>=2,E149*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C257-1,1)+INDEX(INPUTS!$K$8:$K$11,$C257-1,1))^(1/12)-1)*D41,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B256,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C256<2,0,IF($C256=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},null,149]
["Joiners","2024-07-01",3,0,null,{"$f":"IF(C258>=2,E150*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C258-1,1)+INDEX(INPUTS!$K$8:$K$11,$C258-1,1))^(1/12)-1)*D42,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B257,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C257<2,0,IF($C257=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},null,150]
["Joiners","2024-06-01",2,0,null,{"$f":"IF(C259>=2,E151*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C259-1,1)+INDEX(INPUTS!$K$8:$K$11,$C259-1,1))^(1/12)-1)*D43,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B258,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C258<2,0,IF($C258=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},null,151]
["Joiners","2024-05-01",2,0,null,{"$f":"IF(C260>=2,E152*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C260-1,1)+INDEX(INPUTS!$K$8:$K$11,$C260-1,1))^(1/12)-1)*D44,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B259,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C259<2,0,IF($C259=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},null,152]
["Joiners","2024-04-01",2,0,null,{"$f":"IF(C261>=2,E153*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C261-1,1)+INDEX(INPUTS!$K$8:$K$11,$C261-1,1))^(1/12)-1)*D45,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B260,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C260<2,0,IF($C260=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},null,153]
["Joiners","2024-03-01",2,0,null,{"$f":"IF(C262>=2,E154*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C262-1,1)+INDEX(INPUTS!$K$8:$K$11,$C262-1,1))^(1/12)-1)*D46,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B261,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C261<2,0,IF($C261=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},null,154]
["Joiners","2024-02-01",2,0,null,{"$f":"IF(C263>=2,E155*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C263-1,1)+INDEX(INPUTS!$K$8:$K$11,$C263-1,1))^(1/12)-1)*D47,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B262,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C262<2,0,IF($C262=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},null,155]
["Joiners","2024-01-01",2,0,null,{"$f":"IF(C264>=2,E156*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C264-1,1)+INDEX(INPUTS!$K$8:$K$11,$C264-1,1))^(1/12)-1)*D48,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B263,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C263<2,0,IF($C263=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},null,156]
["Joiners","2023-12-01",2,0,null,{"$f":"IF(C265>=2,E157*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C265-1,1)+INDEX(INPUTS!$K$8:$K$11,$C265-1,1))^(1/12)-1)*D49,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B264,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C264<2,0,IF($C264=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},null,157]
["Joiners","2023-11-01",2,0,null,{"$f":"IF(C266>=2,E158*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C266-1,1)+INDEX(INPUTS!$K$8:$K$11,$C266-1,1))^(1/12)-1)*D50,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B265,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C265<2,0,IF($C265=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},null,158]
["Joiners","2023-10-01",2,0,null,{"$f":"IF(C267>=2,E159*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C267-1,1)+INDEX(INPUTS!$K$8:$K$11,$C267-1,1))^(1/12)-1)*D51,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B266,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C266<2,0,IF($C266=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},null,159]
["Joiners","2023-09-01",2,0,null,{"$f":"IF(C268>=2,E160*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C268-1,1)+INDEX(INPUTS!$K$8:$K$11,$C268-1,1))^(1/12)-1)*D52,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B267,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C267<2,0,IF($C267=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},null,160]
["Joiners","2023-08-01",2,0,null,{"$f":"IF(C269>=2,E161*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C269-1,1)+INDEX(INPUTS!$K$8:$K$11,$C269-1,1))^(1/12)-1)*D53,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B268,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C268<2,0,IF($C268=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},null,161]
["Joiners","2023-07-01",2,0,null,{"$f":"IF(C270>=2,E162*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C270-1,1)+INDEX(INPUTS!$K$8:$K$11,$C270-1,1))^(1/12)-1)*D54,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B269,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C269<2,0,IF($C269=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},null,162]
["Joiners","2023-06-01",2,0,null,{"$f":"IF(C271>=2,E163*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C271-1,1)+INDEX(INPUTS!$K$8:$K$11,$C271-1,1))^(1/12)-1)*D55,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B270,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C270<2,0,IF($C270=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},null,163]
["Joiners",{"$f":"B163","v":"2023-05-01"},2,0,null,{"$f":"IF(C272>=2,E164*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C272-1,1)+INDEX(INPUTS!$K$8:$K$11,$C272-1,1))^(1/12)-1)*D56,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B271,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C271<2,0,IF($C271=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},null,164]
["Joiners","2023-04-01",2,0,null,{"$f":"IF(C273>=2,E165*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C273-1,1)+INDEX(INPUTS!$K$8:$K$11,$C273-1,1))^(1/12)-1)*D57,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B272,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C272<2,0,IF($C272=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},null,165]
["Joiners","2023-03-01",1,0,null,{"$f":"IF(C274>=2,E166*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C274-1,1)+INDEX(INPUTS!$K$8:$K$11,$C274-1,1))^(1/12)-1)*D58,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B273,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C273<2,0,IF($C273=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},null,166]
["Joiners","2023-02-01",1,34.002929097717242,{"$f":"E167-D59+D58","v":34.002929097717242},{"$f":"IF(C275>=2,E167*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C275-1,1)+INDEX(INPUTS!$K$8:$K$11,$C275-1,1))^(1/12)-1)*D59,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B274,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,34.002929097717242,null,null,null,null,null,null,null,34.002929097717242,{"$f":"IF($C274<2,0,IF($C274=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},null,167]
["Joiners","2023-01-01",1,1.0029290977172423,1.0029290977172423,{"$f":"IF(C276>=2,E168*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C276-1,1)+INDEX(INPUTS!$K$8:$K$11,$C276-1,1))^(1/12)-1)*D60,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B275,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,1.0029290977172423,null,null,null,null,null,null,null,1.0029290977172423,{"$f":"IF($C275<2,0,IF($C275=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},null,168]
["Joiners","2022-12-01",1,23.002929097717242,23.002929097717242,{"$f":"IF(C277>=2,E169*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C277-1,1)+INDEX(INPUTS!$K$8:$K$11,$C277-1,1))^(1/12)-1)*D61,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B276,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,23.002929097717242,null,null,null,null,null,null,null,23.002929097717242,{"$f":"IF($C276<2,0,IF($C276=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},null,169]
["Joiners","2022-11-01",1,20.002929097717242,20.002929097717242,{"$f":"IF(C278>=2,E170*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C278-1,1)+INDEX(INPUTS!$K$8:$K$11,$C278-1,1))^(1/12)-1)*D62,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B277,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,20.002929097717242,null,null,null,null,null,null,null,20.002929097717242,{"$f":"IF($C277<2,0,IF($C277=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},null,170]
["Joiners","2022-10-01",1,16.002929097717242,16.002929097717242,{"$f":"IF(C279>=2,E171*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C279-1,1)+INDEX(INPUTS!$K$8:$K$11,$C279-1,1))^(1/12)-1)*D63,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B278,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,16.002929097717242,null,null,null,null,null,null,null,16.002929097717242,{"$f":"IF($C278<2,0,IF($C278=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},null,171]
["Joiners","2022-09-01",1,18.002929097717242,18.002929097717242,{"$f":"IF(C280>=2,E172*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C280-1,1)+INDEX(INPUTS!$K$8:$K$11,$C280-1,1))^(1/12)-1)*D64,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B279,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,18.002929097717242,null,null,null,null,null,null,null,18.002929097717242,{"$f":"IF($C279<2,0,IF($C279=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},null,172]
["Joiners","2022-08-01",1,18.002929097717242,18.002929097717242,{"$f":"IF(C281>=2,E173*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C281-1,1)+INDEX(INPUTS!$K$8:$K$11,$C281-1,1))^(1/12)-1)*D65,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B280,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,18.002929097717242,null,null,null,null,null,null,null,18.002929097717242,{"$f":"IF($C280<2,0,IF($C280=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},null,173]
["Joiners","2022-07-01",1,24.002929097717242,24.002929097717242,{"$f":"IF(C282>=2,E174*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C282-1,1)+INDEX(INPUTS!$K$8:$K$11,$C282-1,1))^(1/12)-1)*D66,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B281,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,24.002929097717242,null,null,null,null,null,null,null,24.002929097717242,{"$f":"IF($C281<2,0,IF($C281=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},null,174]
["Joiners","2022-06-01",1,28.002929097717242,28.002929097717242,{"$f":"IF(C283>=2,E175*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C283-1,1)+INDEX(INPUTS!$K$8:$K$11,$C283-1,1))^(1/12)-1)*D67,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B282,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,28.002929097717242,null,null,null,null,null,null,null,28.002929097717242,{"$f":"IF($C282<2,0,IF($C282=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},null,175]
["Joiners","2022-05-01",1,26.002929097717242,26.002929097717242,{"$f":"IF(C284>=2,E176*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C284-1,1)+INDEX(INPUTS!$K$8:$K$11,$C284-1,1))^(1/12)-1)*D68,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B283,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,26.002929097717242,null,null,null,null,null,null,null,26.002929097717242,{"$f":"IF($C283<2,0,IF($C283=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},null,176]
["Joiners","2022-04-01",1,16.002929097717242,16.002929097717242,{"$f":"IF(C285>=2,E177*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C285-1,1)+INDEX(INPUTS!$K$8:$K$11,$C285-1,1))^(1/12)-1)*D69,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B284,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,16.002929097717242,null,null,null,null,null,null,null,16.002929097717242,{"$f":"IF($C284<2,0,IF($C284=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},null,177]
["Joiners","2022-03-01",1,15.002929097717242,15.002929097717242,{"$f":"IF(C286>=2,E178*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C286-1,1)+INDEX(INPUTS!$K$8:$K$11,$C286-1,1))^(1/12)-1)*D70,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B285,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,15.002929097717242,null,null,null,null,null,null,null,15.002929097717242,{"$f":"IF($C285<2,0,IF($C285=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},null,178]
["Joiners","2022-02-01",1,15.002929097717242,15.002929097717242,{"$f":"IF(C287>=2,E179*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C287-1,1)+INDEX(INPUTS!$K$8:$K$11,$C287-1,1))^(1/12)-1)*D71,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B286,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,15.002929097717242,null,null,null,null,null,null,null,15.002929097717242,{"$f":"IF($C286<2,0,IF($C286=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},null,{"$f":"ROW(Q179)","v":179}]
["Joiners",{"$f":"B179","v":"2022-01-01"},1,{"$f":"MAX(0,E287)+F287","v":16.002929097717242},16.002929097717242,{"$f":"IF(C288>=2,E180*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C288-1,1)+INDEX(INPUTS!$K$8:$K$11,$C288-1,1))^(1/12)-1)*D72,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B287,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,16.002929097717242,null,null,null,null,null,null,null,16.002929097717242,{"$f":"IF($C287<2,0,IF($C287=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},null,180]
["Joiners","2021-12-01",1,9.0029290977172423,9.0029290977172423,{"$f":"IF(C289>=2,E181*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C289-1,1)+INDEX(INPUTS!$K$8:$K$11,$C289-1,1))^(1/12)-1)*D73,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B288,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,9.0029290977172423,null,null,null,null,null,null,null,{"$f":"$J288+SUM(S288:AA288)","v":9.0029290977172423},{"$f":"IF($C288<2,0,IF($C288=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},null,181]
["Joiners","2021-11-01",1,13.002929097717242,13.002929097717242,{"$f":"IF(C290>=2,E182*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C290-1,1)+INDEX(INPUTS!$K$8:$K$11,$C290-1,1))^(1/12)-1)*D74,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B289,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,13.002929097717242,null,null,null,null,null,null,null,13.002929097717242,{"$f":"IF($C289<2,0,IF($C289=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},null,182]
["Joiners","2021-10-01",1,13.002929097717242,13.002929097717242,{"$f":"IF(C291>=2,E183*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C291-1,1)+INDEX(INPUTS!$K$8:$K$11,$C291-1,1))^(1/12)-1)*D75,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B290,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,13.002929097717242,null,null,null,null,null,null,null,13.002929097717242,{"$f":"IF($C290<2,0,IF($C290=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},null,183]
["Joiners","2021-09-01",1,15.002929097717242,15.002929097717242,{"$f":"IF(C292>=2,E184*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C292-1,1)+INDEX(INPUTS!$K$8:$K$11,$C292-1,1))^(1/12)-1)*D76,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B291,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,15.002929097717242,null,null,null,null,null,null,null,15.002929097717242,{"$f":"IF($C291<2,0,IF($C291=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},null,184]
["Joiners","2021-08-01",1,17.002929097717242,17.002929097717242,{"$f":"IF(C293>=2,E185*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C293-1,1)+INDEX(INPUTS!$K$8:$K$11,$C293-1,1))^(1/12)-1)*D77,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B292,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,17.002929097717242,null,null,null,null,null,null,null,17.002929097717242,{"$f":"IF($C292<2,0,IF($C292=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},null,185]
["Joiners","2021-07-01",1,0,-46.997070902282758,{"$f":"IF(C294>=2,E186*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C294-1,1)+INDEX(INPUTS!$K$8:$K$11,$C294-1,1))^(1/12)-1)*D78,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B293,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C293<2,0,IF($C293=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},null,186]
["Joiners","2021-06-01",1,16.002929097717242,16.002929097717242,{"$f":"IF(C295>=2,E187*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C295-1,1)+INDEX(INPUTS!$K$8:$K$11,$C295-1,1))^(1/12)-1)*D79,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B294,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,16.002929097717242,null,null,null,null,null,null,null,16.002929097717242,{"$f":"IF($C294<2,0,IF($C294=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},null,187]
["Joiners","2021-05-01",1,14.002929097717242,14.002929097717242,{"$f":"IF(C296>=2,E188*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C296-1,1)+INDEX(INPUTS!$K$8:$K$11,$C296-1,1))^(1/12)-1)*D80,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B295,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,14.002929097717242,null,null,null,null,null,null,null,14.002929097717242,{"$f":"IF($C295<2,0,IF($C295=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},null,188]
["Joiners","2021-04-01",1,10.002929097717242,10.002929097717242,{"$f":"IF(C297>=2,E189*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C297-1,1)+INDEX(INPUTS!$K$8:$K$11,$C297-1,1))^(1/12)-1)*D81,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B296,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,10.002929097717242,null,null,null,null,null,null,null,10.002929097717242,{"$f":"IF($C296<2,0,IF($C296=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},null,189]
["Joiners","2021-03-01",1,22.002929097717242,22.002929097717242,{"$f":"IF(C298>=2,E190*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C298-1,1)+INDEX(INPUTS!$K$8:$K$11,$C298-1,1))^(1/12)-1)*D82,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B297,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,22.002929097717242,null,null,null,null,null,null,null,22.002929097717242,{"$f":"IF($C297<2,0,IF($C297=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},null,190]
["Joiners","2021-02-01",1,26.002929097717015,26.002929097717015,{"$f":"IF(C299>=2,E191*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C299-1,1)+INDEX(INPUTS!$K$8:$K$11,$C299-1,1))^(1/12)-1)*D83,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B298,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,26.002929097717015,null,null,null,null,null,null,null,26.002929097717015,{"$f":"IF($C298<2,0,IF($C298=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},null,191]
["Joiners","2021-01-01",1,32.002929097717015,{"$f":"E192-D84+D83","v":32.002929097717015},{"$f":"IF(C300>=2,E192*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C300-1,1)+INDEX(INPUTS!$K$8:$K$11,$C300-1,1))^(1/12)-1)*D84,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B299,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,32.002929097717015,null,null,null,null,null,null,null,32.002929097717015,{"$f":"IF($C299<2,0,IF($C299=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},null,192]
["Joiners","2020-12-01",1,0,{"$f":"E193-D85+D84","v":-21.997070902282985},{"$f":"IF(C301>=2,E193*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C301-1,1)+INDEX(INPUTS!$K$8:$K$11,$C301-1,1))^(1/12)-1)*D85,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B300,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C300<2,0,IF($C300=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},null,193]
["Joiners","2020-11-01",1,0,-181.99707090228276,{"$f":"IF(C302>=2,E194*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C302-1,1)+INDEX(INPUTS!$K$8:$K$11,$C302-1,1))^(1/12)-1)*D86,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B301,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C301<2,0,IF($C301=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},null,194]
["Joiners","2020-10-01",1,138.00292909771724,138.00292909771724,{"$f":"IF(C303>=2,E195*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C303-1,1)+INDEX(INPUTS!$K$8:$K$11,$C303-1,1))^(1/12)-1)*D87,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B302,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,138.00292909771724,null,null,null,null,null,null,null,138.00292909771724,{"$f":"IF($C302<2,0,IF($C302=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},null,195]
["Joiners",{"$f":"B195","v":"2020-09-01"},1,0,-1429.9970709022828,{"$f":"IF(C304>=2,E196*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C304-1,1)+INDEX(INPUTS!$K$8:$K$11,$C304-1,1))^(1/12)-1)*D88,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B303,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C303<2,0,IF($C303=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},null,196]
["Joiners","2020-08-01",1,0,-1030.9970709022828,{"$f":"IF(C305>=2,E197*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C305-1,1)+INDEX(INPUTS!$K$8:$K$11,$C305-1,1))^(1/12)-1)*D89,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B304,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C304<2,0,IF($C304=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},null,197]
["Joiners","2020-07-01",1,0,-711.99707090228276,{"$f":"IF(C306>=2,E198*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C306-1,1)+INDEX(INPUTS!$K$8:$K$11,$C306-1,1))^(1/12)-1)*D90,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B305,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C305<2,0,IF($C305=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},null,198]
["Joiners","2020-06-01",1,0,-16.997070902282758,{"$f":"IF(C307>=2,E199*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C307-1,1)+INDEX(INPUTS!$K$8:$K$11,$C307-1,1))^(1/12)-1)*D91,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B306,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C306<2,0,IF($C306=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},null,199]
["Joiners","2020-05-01",1,0,-48.997070902282758,{"$f":"IF(C308>=2,E200*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C308-1,1)+INDEX(INPUTS!$K$8:$K$11,$C308-1,1))^(1/12)-1)*D92,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B307,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C307<2,0,IF($C307=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},null,200]
["Joiners","2020-04-01",1,0,-485.99707090228276,{"$f":"IF(C309>=2,E201*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C309-1,1)+INDEX(INPUTS!$K$8:$K$11,$C309-1,1))^(1/12)-1)*D93,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B308,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C308<2,0,IF($C308=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},null,201]
["Joiners","2020-03-01",1,0,-473.1597990979908,{"$f":"IF(C310>=2,E202*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C310-1,1)+INDEX(INPUTS!$K$8:$K$11,$C310-1,1))^(1/12)-1)*D94,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B309,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C309<2,0,IF($C309=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},null,202]
["Joiners","2020-02-01",0,1310.088048380484,1310.088048380484,{"$f":"IF(C311>=2,E203*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C311-1,1)+INDEX(INPUTS!$K$8:$K$11,$C311-1,1))^(1/12)-1)*D95,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B310,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D310","v":1310.088048380484},null,null,null,null,null,null,null,1310.088048380484,{"$f":"IF($C310<2,0,IF($C310=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},null,203]
["Joiners","2020-01-01",0,0,-218.0433579335795,{"$f":"IF(C312>=2,E204*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C312-1,1)+INDEX(INPUTS!$K$8:$K$11,$C312-1,1))^(1/12)-1)*D96,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B311,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C311<2,0,IF($C311=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},null,204]
["Joiners","2019-12-01",0,0,-491.0792332923329,{"$f":"IF(C313>=2,E205*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C313-1,1)+INDEX(INPUTS!$K$8:$K$11,$C313-1,1))^(1/12)-1)*D97,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B312,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C312<2,0,IF($C312=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},null,205]
["Joiners","2019-11-01",0,0,-304.2534850348502,{"$f":"IF(C314>=2,E206*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C314-1,1)+INDEX(INPUTS!$K$8:$K$11,$C314-1,1))^(1/12)-1)*D98,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B313,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C313<2,0,IF($C313=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},null,206]
["Joiners","2019-10-01",0,0,-531.30586305863017,{"$f":"IF(C315>=2,E207*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C315-1,1)+INDEX(INPUTS!$K$8:$K$11,$C315-1,1))^(1/12)-1)*D99,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B314,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C314<2,0,IF($C314=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},null,207]
["Joiners","2019-09-01",0,0,-295.39821648216457,{"$f":"IF(C316>=2,E208*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C316-1,1)+INDEX(INPUTS!$K$8:$K$11,$C316-1,1))^(1/12)-1)*D100,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B315,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C315<2,0,IF($C315=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},null,208]
["Joiners","2019-08-01",0,73.539257892578462,73.539257892578462,{"$f":"IF(C317>=2,E209*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C317-1,1)+INDEX(INPUTS!$K$8:$K$11,$C317-1,1))^(1/12)-1)*D101,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B316,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,73.539257892578462,null,null,null,null,null,null,null,73.539257892578462,{"$f":"IF($C316<2,0,IF($C316=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},null,209]
["Joiners","2019-07-01",0,0,-45.599118491184527,{"$f":"IF(C318>=2,E210*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C318-1,1)+INDEX(INPUTS!$K$8:$K$11,$C318-1,1))^(1/12)-1)*D102,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B317,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C317<2,0,IF($C317=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},null,210]
["Joiners","2019-06-01",0,0,-97.143398933989374,{"$f":"IF(C319>=2,E211*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C319-1,1)+INDEX(INPUTS!$K$8:$K$11,$C319-1,1))^(1/12)-1)*D103,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B318,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C318<2,0,IF($C318=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},null,211]
["Joiners",{"$f":"B211","v":"2019-05-01"},0,0,-128.80319803198017,{"$f":"IF(C320>=2,E212*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C320-1,1)+INDEX(INPUTS!$K$8:$K$11,$C320-1,1))^(1/12)-1)*D104,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B319,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C319<2,0,IF($C319=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},null,212]
["Joiners","2019-04-01",0,0,-118.38714637146404,{"$f":"IF(C321>=2,E213*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C321-1,1)+INDEX(INPUTS!$K$8:$K$11,$C321-1,1))^(1/12)-1)*D105,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B320,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C320<2,0,IF($C320=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},null,213]
["Joiners","2019-03-01",0,0,-59.235137351373851,{"$f":"IF(C322>=2,E214*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C322-1,1)+INDEX(INPUTS!$K$8:$K$11,$C322-1,1))^(1/12)-1)*D106,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B321,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C321<2,0,IF($C321=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},null,214]
["Joiners","2019-02-01",0,{"$f":"MAX(0,E322)+F322","v":0},-191,{"$f":"IF(C323>=2,E215*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C323-1,1)+INDEX(INPUTS!$K$8:$K$11,$C323-1,1))^(1/12)-1)*D107,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B322,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C322<2,0,IF($C322=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},null,215]
["Joiners","2019-01-01",0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C323<2,0,IF($C323=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},null,216]

{"sheet":"Population 9","index":14,"n_rows":323,"n_cols":95,"rows_kept":323,"cut":false,"hidden":false,"merged":[[1,33,1,35],[3,78,3,80]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Population 9"},{"$f":"INDEX(INPUTS!$H$21:$H$29,MATCH(A1,INPUTS!$B$21:$B$29,0),1)","v":""},null,null,null,null,null,"L12 pre-to-end",{"$f":"(I6/I94)^(12/88)-1","v":0},null,null,null,null,null,null,null,null,{"$f":"B1","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acuity"]
["State",{"$f":"MAIN!B6","v":"*"},null,null,null,null,null,"PHE per annum",{"$f":"(I56/I87)^(12/32)-1","v":0},null,null,null,null,null,null,null,"Post-CC",{"$f":"INDEX(INPUTS!$N$65:$V$77,R$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":8.5689953951439699E-13},{"$f":"INDEX(INPUTS!$N$65:$V$77,S$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":8.5689953951439699E-13},{"$f":"INDEX(INPUTS!$N$65:$V$77,T$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":8.5689953951439699E-13},{"$f":"INDEX(INPUTS!$N$65:$V$77,U$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":8.5689953951439699E-13},{"$f":"INDEX(INPUTS!$N$65:$V$77,V$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":8.5689953951439699E-13},{"$f":"INDEX(INPUTS!$N$65:$V$77,W$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":8.5689953951439699E-13},{"$f":"INDEX(INPUTS!$N$65:$V$77,X$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":8.5689953951439699E-13},{"$f":"INDEX(INPUTS!$N$65:$V$77,Y$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":8.5689953951439699E-13},{"$f":"INDEX(INPUTS!$N$65:$V$77,Z$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":8.5689953951439699E-13},{"$f":"INDEX(INPUTS!$N$65:$V$77,AA$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":8.5689953951439699E-13},{"$f":"INDEX(INPUTS!$N$65:$V$77,AB$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":8.5689953951439699E-13},{"$f":"INDEX(INPUTS!$N$65:$V$77,AC$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":8.5689953951439699E-13},{"$f":"INDEX(INPUTS!$N$65:$V$77,AD$5,MATCH($B$1,INPUTS!$N$64:$V$64,0))*(1+CHOOSE(STscen,0,-1,1)*SUMIFS(INPUTS!$N$78:$V$78,INPUTS!$N$64:$V$64,$B$1))","v":1},null,null,null,"VALIDATION CHECKS ON HISTORIC DATA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Lookups!$O$28=1,SUMIFS(H$72:H$107,$B$72:$B$107,INPUTS!$T$3),1)","v":1},null,"Starting",{"$f":"INPUTS!T3","v":"2020-02-01"}]
[null,null,null,null,null,null,null,"FFY21/FFY20",{"$f":"I74/I86-1","v":0},null,null,null,null,null,null,null,"Pre-UNW",{"$f":"INDEX(INPUTS!$N$49:$V$61,R$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,S$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,T$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,U$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,V$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,W$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,X$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,Y$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,Z$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,AA$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,AB$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,AC$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},{"$f":"INDEX(INPUTS!$N$49:$V$61,AD$5,MATCH($B$1,INPUTS!$N$48:$V$48,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Leaver Base Triangle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leaver Smoothing Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ending",{"$f":"EDATE(INDEX(MAIN!AG8:AO8,1,MATCH(B1,MAIN!AG13:AO13,0)),INDEX(MAIN!AG7:AO7,1,MATCH(B1,MAIN!AG13:AO13,0)))","v":"2024-07-01"},{"$f":"SUMIFS(CE$6:CE$107,$B$6:$B$107,$CD3)","v":8.5689953951439699E-13},{"$f":"SUMIFS(CF$6:CF$107,$B$6:$B$107,$CD3)","v":8.5689953951439699E-13},8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":""},null,"Maximum","Minimum","Members w/",null,null,{"$f":"R5^Lookups!$S$33","v":1},{"$f":"S5^Lookups!$S$33","v":2},{"$f":"T5^Lookups!$S$33","v":3},{"$f":"U5^Lookups!$S$33","v":4},{"$f":"V5^Lookups!$S$33","v":5},{"$f":"W5^Lookups!$S$33","v":6},{"$f":"X5^Lookups!$S$33","v":7},{"$f":"Y5^Lookups!$S$33","v":8},{"$f":"Z5^Lookups!$S$33","v":9},{"$f":"AA5^Lookups!$S$33","v":10},{"$f":"AB5^Lookups!$S$33","v":11},{"$f":"AC5^Lookups!$S$33","v":12},{"$f":"AD5^Lookups!$S$33","v":13},null,null,null,null,"in row",null,"exp leavers","leavers prior","delta with","cumulative delta","leavers this","total mem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acuity Rebalancing",null,null,null,"ResultantCurve"]
["Section","report_date","Phase","Members","Base Delta","Adjustments",null,"AcuityMix","Last Year","Total","Unwinding","AcuityPhaseIn","Duration","Duration","Min. Dur.",null,null,1,{"$f":"1+R5","v":2},{"$f":"1+S5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+AB5","v":12},{"$f":"1+AC5","v":13},"In Row","Expected",null,"% diff","leavers prior","joiners this","leavers this row","less joiners","leavers","with leavers","less joiners","vs expected",null,1,{"$f":"1+AR5","v":2},{"$f":"1+AS5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+BB5","v":12},{"$f":"1+BC5","v":13},"In Row","Expected",null,1,{"$f":"1+BH5","v":2},{"$f":"1+BI5","v":3},4,5,6,7,8,9,10,11,{"$f":"1+BR5","v":12},{"$f":"1+BS5","v":13},null,"In Row","Expected",null,"Total MMs","MMs 13","Total Prod","Prod13","SolveFor13","FxSolve",1,{"$f":"1+CE5","v":2},{"$f":"1+CF5","v":3},4,5,6,7,8,9,10,11,12,13]
["Total Members","2027-06-01",{"$f":"IF($B6>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B6))+IF(B6<DATE(2020,2,28),0,1)+IF($B6>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B6>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C5<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B6,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D7-D115+R222<1,0,D7-D115+R222))","v":0},{"$f":"D6-D7","v":0},null,null,{"$f":"IF(C6=0,1,IFERROR(IF(C6>=2,(L6)*SUMPRODUCT(R6:AD6,R$2:AD$2)+(1-L6)*SUMPRODUCT(R6:AD6,R$3:AD$3),SUMPRODUCT(R6:AD6,R$3:AD$3))/SUM(R6:AD6),1))","v":1},{"$f":"IFERROR(SUMPRODUCT(H6:H17,J6:J17)/SUM(J6:J17),1)","v":1},{"$f":"D6","v":0},{"$f":"1*AND(B7>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B7<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K6:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D6-SUM(R6:T6)<J114,3,IF(D6-SUM(R6:U6)<J1114,4,IF(D6-SUM(R6:V6)<J114,5,IF(D6-SUM(R6:W6)<J114,6,IF(D6-SUM(R6:X6)<J114,7,IF(D6-SUM(R6:Y6)<J114,8,IF(D6-SUM(R6:Z6)<J114,9,IF(D6-SUM(R6:AA6)<J114,10,IF(D6-SUM(R6:AB6)<J114,11,IF(D6-SUM(R6:AC6)<J114,12,13))))))))))","v":13},{"$f":"MIN(M6,IF(C114=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R6:AD6,R$5:AD$5,\">=\"&N6)","v":3.8599882431571584E-3},null,null,{"$f":"R222","v":0},{"$f":"IF(S$5=13,S7+R7-R115-S115,R7-R115)","v":0},0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,{"$f":"SUM(R6:AD6)","v":3.8599882431571584E-3},{"$f":"J6","v":0},null,{"$f":"1-AE6/AF6","v":{"$error":"#DIV/0!"}},{"$f":"AE115","v":0},{"$f":"R6","v":0},{"$f":"D114","v":0},{"$f":"AJ6-AK6","v":0},{"$f":"AK6-AI6","v":0},{"$f":"SUM(AM6:AM$107)","v":9.7181836773883451E-3},{"$f":"D222-D114","v":0},{"$f":"AE6-AF6","v":3.8599882431571584E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE6","v":3.8599882431571584E-3},{"$f":"AD6","v":3.8599882431571584E-3},{"$f":"IFERROR(IF(C6>=2,(L6)*SUMPRODUCT(R6:AD6,R$2:AD$2)+(1-L6)*SUMPRODUCT(R6:AD6,R$3:AD$3),SUMPRODUCT(R6:AD6,R$3:AD$3)),1)","v":1},{"$f":"IFERROR(IF($C6>=2,($L6)*(AD6*AD$2)+(1-$L6)*(AD6*AD$3),AD6*AD$3),1)","v":1},{"$f":"IFERROR((BY6*CA$2-(CA6-CB6))/BZ6,0)","v":1},{"$f":"IF(OR(CC6<=0,BZ6=0)*1=1,IFERROR(CA$2/(CA6/BY6),1),\"n/a\")","v":"n/a"},{"$f":"IF($CD6=\"n/a\",IF(CE$5=13,$CC6,R$2),$CD6*R$2)","v":8.5689953951439699E-13},{"$f":"IF($CD6=\"n/a\",IF(CF$5=13,$CC6,S$2),$CD6*S$2)","v":8.5689953951439699E-13},{"$f":"IF($CD6=\"n/a\",IF(CG$5=13,$CC6,T$2),$CD6*T$2)","v":8.5689953951439699E-13},{"$f":"IF($CD6=\"n/a\",IF(CH$5=13,$CC6,U$2),$CD6*U$2)","v":8.5689953951439699E-13},8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2027-05-01",{"$f":"IF($B7>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B7))+IF(B7<DATE(2020,2,28),0,1)+IF($B7>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B7>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C6<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B7,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D8-D116+R223<1,0,D8-D116+R223))","v":0},0,null,null,1,1,{"$f":"D7","v":0},{"$f":"1*AND(B8>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B8<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K7:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D7-SUM(R7:T7)<J115,3,IF(D7-SUM(R7:U7)<J1115,4,IF(D7-SUM(R7:V7)<J115,5,IF(D7-SUM(R7:W7)<J115,6,IF(D7-SUM(R7:X7)<J115,7,IF(D7-SUM(R7:Y7)<J115,8,IF(D7-SUM(R7:Z7)<J115,9,IF(D7-SUM(R7:AA7)<J115,10,IF(D7-SUM(R7:AB7)<J115,11,IF(D7-SUM(R7:AC7)<J115,12,13))))))))))","v":13},{"$f":"MIN(M7,IF(C115=0,1,MAIN!$E$11))","v":13},{"$f":"SUMIFS(R7:AD7,R$5:AD$5,\">=\"&N7)","v":3.8599882431571584E-3},null,null,{"$f":"R223","v":0},0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,{"$f":"SUM(R7:AD7)","v":3.8599882431571584E-3},0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM7:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE7","v":3.8599882431571584E-3},{"$f":"AD7","v":3.8599882431571584E-3},{"$f":"IFERROR(IF(C7>=2,(L7)*SUMPRODUCT(R7:AD7,R$2:AD$2)+(1-L7)*SUMPRODUCT(R7:AD7,R$3:AD$3),SUMPRODUCT(R7:AD7,R$3:AD$3)),1)","v":1},{"$f":"IFERROR(IF($C7>=2,($L7)*(AD7*AD$2)+(1-$L7)*(AD7*AD$3),AD7*AD$3),1)","v":1},{"$f":"IFERROR((BY7*CA$2-(CA7-CB7))/BZ7,0)","v":1},{"$f":"IF(OR(CC7<=0,BZ7=0)*1=1,IFERROR(CA$2/(CA7/BY7),1),\"n/a\")","v":"n/a"},{"$f":"IF($CD7=\"n/a\",IF(CE$5=13,$CC7,R$2),$CD7*R$2)","v":8.5689953951439699E-13},8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2027-04-01",{"$f":"IF($B8>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B8))+IF(B8<DATE(2020,2,28),0,1)+IF($B8>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B8>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C7<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B8,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D9-D117+R224<1,0,D9-D117+R224))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B9>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B9<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K8:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M8,IF(C116=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM8:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2027-03-01",{"$f":"IF($B9>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B9))+IF(B9<DATE(2020,2,28),0,1)+IF($B9>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B9>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C8<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B9,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D10-D118+R225<1,0,D10-D118+R225))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B10>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B10<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K9:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M9,IF(C117=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM9:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2027-02-01",{"$f":"IF($B10>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B10))+IF(B10<DATE(2020,2,28),0,1)+IF($B10>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B10>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C9<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B10,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D11-D119+R226<1,0,D11-D119+R226))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B11>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B11<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K10:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M10,IF(C118=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM10:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2027-01-01",{"$f":"IF($B11>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B11))+IF(B11<DATE(2020,2,28),0,1)+IF($B11>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B11>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C10<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B11,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D12-D120+R227<1,0,D12-D120+R227))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B12>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B12<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K11:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M11,IF(C119=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM11:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2026-12-01",{"$f":"IF($B12>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B12))+IF(B12<DATE(2020,2,28),0,1)+IF($B12>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B12>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C11<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B12,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D13-D121+R228<1,0,D13-D121+R228))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B13>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B13<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K12:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M12,IF(C120=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM12:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2026-11-01",{"$f":"IF($B13>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B13))+IF(B13<DATE(2020,2,28),0,1)+IF($B13>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B13>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C12<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B13,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D14-D122+R229<1,0,D14-D122+R229))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B14>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B14<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K13:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M13,IF(C121=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM13:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2026-10-01",{"$f":"IF($B14>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B14))+IF(B14<DATE(2020,2,28),0,1)+IF($B14>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B14>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C13<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B14,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D15-D123+R230<1,0,D15-D123+R230))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B15>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B15<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K14:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M14,IF(C122=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,{"$f":"R230","v":0},0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM14:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2026-09-01",{"$f":"IF($B15>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B15))+IF(B15<DATE(2020,2,28),0,1)+IF($B15>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B15>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C14<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B15,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D16-D124+R231<1,0,D16-D124+R231))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B16>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B16<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K15:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M15,IF(C123=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM15:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2026-08-01",{"$f":"IF($B16>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B16))+IF(B16<DATE(2020,2,28),0,1)+IF($B16>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B16>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C15<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B16,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D17-D125+R232<1,0,D17-D125+R232))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B17>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B17<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K16:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M16,IF(C124=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM16:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2026-07-01",{"$f":"IF($B17>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B17))+IF(B17<DATE(2020,2,28),0,1)+IF($B17>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B17>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"IF(C16<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B17,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D18-D126+R233<1,0,D18-D126+R233))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B18>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B18<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K17:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M17,IF(C125=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM17:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2026-06-01",{"$f":"IF($B18>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B18))+IF(B18<DATE(2020,2,28),0,1)+IF($B18>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B18>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C17<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B18,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D19-D127+R234<1,0,D19-D127+R234))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B19>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B19<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K18:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M18,IF(C126=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,{"$f":"IF(X$5=13,X19+W19-W127-X127,W19-W127)","v":0},0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM18:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2026-05-01",{"$f":"IF($B19>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B19))+IF(B19<DATE(2020,2,28),0,1)+IF($B19>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B19>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C18<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B19,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D20-D128+R235<1,0,D20-D128+R235))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B20>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B20<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K19:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M19,IF(C127=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM19:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2026-04-01",{"$f":"IF($B20>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B20))+IF(B20<DATE(2020,2,28),0,1)+IF($B20>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B20>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C19<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B20,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D21-D129+R236<1,0,D21-D129+R236))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B21>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B21<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K20:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M20,IF(C128=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM20:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2026-03-01",{"$f":"IF($B21>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B21))+IF(B21<DATE(2020,2,28),0,1)+IF($B21>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B21>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C20<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B21,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D22-D130+R237<1,0,D22-D130+R237))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B22>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B22<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K21:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M21,IF(C129=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM21:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2026-02-01",{"$f":"IF($B22>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B22))+IF(B22<DATE(2020,2,28),0,1)+IF($B22>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B22>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C21<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B22,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D23-D131+R238<1,0,D23-D131+R238))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B23>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B23<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K22:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M22,IF(C130=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,{"$f":"R238","v":0},{"$f":"IF(S$5=13,S23+R23-R131-S131,R23-R131)","v":0},0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM22:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2026-01-01",{"$f":"IF($B23>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B23))+IF(B23<DATE(2020,2,28),0,1)+IF($B23>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B23>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C22<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B23,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D24-D132+R239<1,0,D24-D132+R239))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B24>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B24<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K23:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M23,IF(C131=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM23:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2025-12-01",{"$f":"IF($B24>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B24))+IF(B24<DATE(2020,2,28),0,1)+IF($B24>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B24>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C23<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B24,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D25-D133+R240<1,0,D25-D133+R240))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B25>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B25<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K24:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M24,IF(C132=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM24:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2025-11-01",{"$f":"IF($B25>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B25))+IF(B25<DATE(2020,2,28),0,1)+IF($B25>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B25>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C24<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B25,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D26-D134+R241<1,0,D26-D134+R241))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B26>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B26<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K25:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M25,IF(C133=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM25:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2025-10-01",{"$f":"IF($B26>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B26))+IF(B26<DATE(2020,2,28),0,1)+IF($B26>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B26>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C25<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B26,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D27-D135+R242<1,0,D27-D135+R242))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B27>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B27<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K26:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M26,IF(C134=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM26:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2025-09-01",{"$f":"IF($B27>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B27))+IF(B27<DATE(2020,2,28),0,1)+IF($B27>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B27>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C26<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B27,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D28-D136+R243<1,0,D28-D136+R243))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B28>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B28<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K27:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M27,IF(C135=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM27:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,{"$f":"IF($CD27=\"n/a\",IF(CK$5=13,$CC27,X$2),$CD27*X$2)","v":8.5689953951439699E-13},8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2025-08-01",{"$f":"IF($B28>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B28))+IF(B28<DATE(2020,2,28),0,1)+IF($B28>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B28>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C27<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B28,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D29-D137+R244<1,0,D29-D137+R244))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B29>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B29<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K28:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M28,IF(C136=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM28:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2025-07-01",{"$f":"IF($B29>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B29))+IF(B29<DATE(2020,2,28),0,1)+IF($B29>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B29>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"IF(C28<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B29,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D30-D138+R245<1,0,D30-D138+R245))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B30>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B30<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K29:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M29,IF(C137=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM29:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",{"$f":"IF($CD29=\"n/a\",IF(CE$5=13,$CC29,R$2),$CD29*R$2)","v":8.5689953951439699E-13},8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2025-06-01",{"$f":"IF($B30>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B30))+IF(B30<DATE(2020,2,28),0,1)+IF($B30>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B30>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C29<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B30,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D31-D139+R246<1,0,D31-D139+R246))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B31>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B31<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K30:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M30,IF(C138=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM30:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2025-05-01",{"$f":"IF($B31>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B31))+IF(B31<DATE(2020,2,28),0,1)+IF($B31>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B31>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C30<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B31,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D32-D140+R247<1,0,D32-D140+R247))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B32>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B32<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K31:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M31,IF(C139=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM31:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2025-04-01",{"$f":"IF($B32>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B32))+IF(B32<DATE(2020,2,28),0,1)+IF($B32>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B32>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C31<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B32,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D33-D141+R248<1,0,D33-D141+R248))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B33>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B33<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K32:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M32,IF(C140=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM32:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2025-03-01",{"$f":"IF($B33>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B33))+IF(B33<DATE(2020,2,28),0,1)+IF($B33>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B33>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C32<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B33,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D34-D142+R249<1,0,D34-D142+R249))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B34>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B34<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K33:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M33,IF(C141=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM33:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2025-02-01",{"$f":"IF($B34>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B34))+IF(B34<DATE(2020,2,28),0,1)+IF($B34>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B34>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C33<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B34,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D35-D143+R250<1,0,D35-D143+R250))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B35>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B35<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K34:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M34,IF(C142=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM34:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2025-01-01",{"$f":"IF($B35>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B35))+IF(B35<DATE(2020,2,28),0,1)+IF($B35>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B35>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C34<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B35,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D36-D144+R251<1,0,D36-D144+R251))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B36>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B36<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K35:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M35,IF(C143=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM35:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2024-12-01",{"$f":"IF($B36>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B36))+IF(B36<DATE(2020,2,28),0,1)+IF($B36>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B36>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C35<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B36,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D37-D145+R252<1,0,D37-D145+R252))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B37>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B37<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K36:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M36,IF(C144=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM36:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2024-11-01",{"$f":"IF($B37>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B37))+IF(B37<DATE(2020,2,28),0,1)+IF($B37>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B37>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C36<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B37,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D38-D146+R253<1,0,D38-D146+R253))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B38>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B38<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K37:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M37,IF(C145=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM37:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2024-10-01",{"$f":"IF($B38>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B38))+IF(B38<DATE(2020,2,28),0,1)+IF($B38>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B38>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C37<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B38,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D39-D147+R254<1,0,D39-D147+R254))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B39>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B39<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K38:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M38,IF(C146=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,{"$f":"IF(S$5=13,S39+R39-R147-S147,R39-R147)","v":0},0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM38:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2024-09-01",{"$f":"IF($B39>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B39))+IF(B39<DATE(2020,2,28),0,1)+IF($B39>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B39>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C38<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B39,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D40-D148+R255<1,0,D40-D148+R255))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B40>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B40<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K39:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M39,IF(C147=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM39:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2024-08-01",{"$f":"IF($B40>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B40))+IF(B40<DATE(2020,2,28),0,1)+IF($B40>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B40>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C39<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B40,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D41-D149+R256<1,0,D41-D149+R256))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B41>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B41<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K40:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M40,IF(C148=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM40:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2024-07-01",{"$f":"IF($B41>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B41))+IF(B41<DATE(2020,2,28),0,1)+IF($B41>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B41>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"IF(C40<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B41,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D42-D150+R257<1,0,D42-D150+R257))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B42>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B42<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K41:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M41,IF(C149=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM41:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2024-06-01",{"$f":"IF($B42>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B42))+IF(B42<DATE(2020,2,28),0,1)+IF($B42>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B42>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C41<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B42,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D43-D151+R258<1,0,D43-D151+R258))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B43>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B43<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K42:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M42,IF(C150=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM42:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2024-05-01",{"$f":"IF($B43>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B43))+IF(B43<DATE(2020,2,28),0,1)+IF($B43>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B43>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C42<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B43,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D44-D152+R259<1,0,D44-D152+R259))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B44>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B44<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K43:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M43,IF(C151=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM43:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2024-04-01",{"$f":"IF($B44>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B44))+IF(B44<DATE(2020,2,28),0,1)+IF($B44>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B44>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C43<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B44,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D45-D153+R260<1,0,D45-D153+R260))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B45>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B45<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K44:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M44,IF(C152=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM44:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2024-03-01",{"$f":"IF($B45>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B45))+IF(B45<DATE(2020,2,28),0,1)+IF($B45>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B45>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C44<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B45,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D46-D154+R261<1,0,D46-D154+R261))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B46>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B46<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K45:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M45,IF(C153=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM45:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2024-02-01",{"$f":"IF($B46>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B46))+IF(B46<DATE(2020,2,28),0,1)+IF($B46>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B46>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C45<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B46,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D47-D155+R262<1,0,D47-D155+R262))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B47>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B47<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K46:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M46,IF(C154=0,1,MAIN!$E$11))","v":13},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.8599882431571584E-3,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM46:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,3.8599882431571584E-3,1,1,1,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2024-01-01",{"$f":"IF($B47>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B47))+IF(B47<DATE(2020,2,28),0,1)+IF($B47>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B47>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C46<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B47,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D48-D156+R263<1,0,D48-D156+R263))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B48>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B48<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K47:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},12,{"$f":"MIN(M47,IF(C155=0,1,MAIN!$E$11))","v":12},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,0,2.9290977171155938E-3,9.3089052604156456E-4,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM47:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,9.3089052604156456E-4,1,1,4.1465544391895648,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,4.1465544391895648]
["Total Members","2023-12-01",{"$f":"IF($B48>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B48))+IF(B48<DATE(2020,2,28),0,1)+IF($B48>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B48>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C47<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B48,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D49-D157+R264<1,0,D49-D157+R264))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B49>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B49<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K48:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},11,{"$f":"MIN(M48,IF(C156=0,1,MAIN!$E$11))","v":11},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,0,2.9290977171155938E-3,8.8008991307707025E-4,5.0800612964494308E-5,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM48:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,5.0800612964494308E-5,1,1,75.983103704968897,"n/a",8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,75.983103704968897]
["Total Members","2023-11-01",{"$f":"IF($B49>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B49))+IF(B49<DATE(2020,2,28),0,1)+IF($B49>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B49>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C48<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B49,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D50-D158+R265<1,0,D50-D158+R265))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B50>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B50<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K49:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},10,{"$f":"MIN(M49,IF(C157=0,1,MAIN!$E$11))","v":10},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,0,2.9290977171155938E-3,8.8008991307707025E-4,5.0800612964494308E-5,0,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM49:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,0,1,1,0,3.859988243157158E-3,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.859988243157158E-3]
["Total Members","2023-10-01",{"$f":"IF($B50>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B50))+IF(B50<DATE(2020,2,28),0,1)+IF($B50>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B50>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C49<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B50,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D51-D159+R266<1,0,D51-D159+R266))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B51>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B51<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K50:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},9,{"$f":"MIN(M50,IF(C158=0,1,MAIN!$E$11))","v":9},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,0,2.9290977171155938E-3,8.8008991307707025E-4,5.0800612964494308E-5,0,0,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM50:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,0,1,1,0,3.859988243157158E-3,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.859988243157158E-3]
["Total Members","2023-09-01",{"$f":"IF($B51>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B51))+IF(B51<DATE(2020,2,28),0,1)+IF($B51>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B51>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C50<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B51,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D52-D160+R267<1,0,D52-D160+R267))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B52>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B52<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K51:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},8,{"$f":"MIN(M51,IF(C159=0,1,MAIN!$E$11))","v":8},3.8599882431571584E-3,null,null,0,0,0,0,0,0,0,2.9290977171155938E-3,8.8008991307707025E-4,5.0800612964494308E-5,0,0,0,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM51:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,0,1,1,0,3.859988243157158E-3,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.859988243157158E-3]
["Total Members","2023-08-01",{"$f":"IF($B52>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B52))+IF(B52<DATE(2020,2,28),0,1)+IF($B52>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B52>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C51<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B52,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D53-D161+R268<1,0,D53-D161+R268))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B53>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B53<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K52:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},7,{"$f":"MIN(M52,IF(C160=0,1,MAIN!$E$11))","v":7},3.8599882431571584E-3,null,null,0,0,0,0,0,0,2.9290977171155938E-3,8.8008991307707025E-4,5.0800612964494308E-5,0,0,0,0,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM52:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,0,1,1,0,3.859988243157158E-3,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.859988243157158E-3]
["Total Members","2023-07-01",{"$f":"IF($B53>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B53))+IF(B53<DATE(2020,2,28),0,1)+IF($B53>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B53>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C52<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B53,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D54-D162+R269<1,0,D54-D162+R269))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B54>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B54<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K53:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},6,{"$f":"MIN(M53,IF(C161=0,1,MAIN!$E$11))","v":6},3.8599882431571584E-3,null,null,0,0,0,0,0,2.9290977171155938E-3,8.8008991307707025E-4,5.0800612964494308E-5,0,0,0,0,0,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM53:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,0,1,1,0,3.859988243157158E-3,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.859988243157158E-3]
["Total Members","2023-06-01",{"$f":"IF($B54>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B54))+IF(B54<DATE(2020,2,28),0,1)+IF($B54>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B54>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C53<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B54,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D55-D163+R270<1,0,D55-D163+R270))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B55>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B55<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K54:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},5,{"$f":"MIN(M54,IF(C162=0,1,MAIN!$E$11))","v":5},3.8599882431571584E-3,null,null,0,{"$f":"IF(S$5=13,S55+R55-R163-S163,R55-R163)","v":0},0,0,2.9290977171155938E-3,8.8008991307707025E-4,5.0800612964494308E-5,0,0,0,0,0,0,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM54:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,0,1,1,0,3.859988243157158E-3,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.859988243157158E-3]
["Total Members","2023-05-01",{"$f":"IF($B55>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B55))+IF(B55<DATE(2020,2,28),0,1)+IF($B55>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B55>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C54<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B55,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D56-D164+R271<1,0,D56-D164+R271))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B56>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B56<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K55:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},4,{"$f":"MIN(M55,IF(C163=0,1,MAIN!$E$11))","v":4},3.8599882431571584E-3,null,null,{"$f":"R271","v":0},{"$f":"IF(S$5=13,S56+R56-R164-S164,R56-R164)","v":0},0,2.9290977171155938E-3,8.8008991307707025E-4,5.0800612964494308E-5,0,0,0,0,0,0,0,{"$f":"SUM(R55:AD55)","v":3.8599882431571584E-3},0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM55:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,0,1,1,0,3.859988243157158E-3,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.859988243157158E-3]
["Total Members","2023-04-01",{"$f":"IF($B56>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B56))+IF(B56<DATE(2020,2,28),0,1)+IF($B56>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B56>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"IF(C55<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B56,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D57-D165+R272<1,0,D57-D165+R272))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B57>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B57<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K56:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M56,IF(C164=0,1,MAIN!$E$11))","v":3},3.8599882431571584E-3,null,null,0,0,2.9290977171155938E-3,8.8008991307707025E-4,5.0800612964494308E-5,0,0,0,0,0,0,0,0,3.8599882431571584E-3,0,null,{"$error":"#DIV/0!"},2.9057798674803569E-3,0,0,0,-2.9057798674803569E-3,{"$f":"SUM(AM56:AM$107)","v":9.7181836773883451E-3},0,3.8599882431571584E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599882431571584E-3,0,1,1,0,3.859988243157158E-3,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.3076221480923548E-15,3.859988243157158E-3]
["Total Members","2023-03-01",{"$f":"IF($B57>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B57))+IF(B57<DATE(2020,2,28),0,1)+IF($B57>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B57>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C56<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B57,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D58-D166+R273<1,0,D58-D166+R273))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B58>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B58<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K57:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M57,IF(C165=0,1,MAIN!$E$11))","v":3},3.8366703935219216E-3,null,null,0,2.9290977171155938E-3,2.9290977171155938E-3,8.6354487992107952E-4,4.4027796485248392E-5,0,0,0,0,0,0,0,0,6.7657681106375158E-3,0,null,{"$error":"#DIV/0!"},2.9055915838659269E-3,0,2.9290977171155938E-3,-2.9290977171155938E-3,2.3506133249666904E-5,{"$f":"SUM(AM57:AM$107)","v":1.2623963544868704E-2},-2.9290977171155938E-3,6.7657681106375158E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7657681106375158E-3,0,6.7657681106375158E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2023-02-01",{"$f":"IF($B58>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B58))+IF(B58<DATE(2020,2,28),0,1)+IF($B58>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B58>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C57<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B58,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D59-D167+R274<1,0,D59-D167+R274))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B59>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B59<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K58:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M58,IF(C166=0,1,MAIN!$E$11))","v":3},3.8131642602722542E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,8.4663244892515784E-4,3.7434094231502844E-5,0,0,0,0,0,0,0,0,9.67135969450344E-3,0,null,{"$error":"#DIV/0!"},2.9053991192388266E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.369859787676714E-5,{"$f":"SUM(AM58:AM$107)","v":1.2600457411619036E-2},0,9.67135969450344E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.67135969450344E-3,0,9.67135969450344E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2023-01-01",{"$f":"IF($B59>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B59))+IF(B59<DATE(2020,2,28),0,1)+IF($B59>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B59>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C58<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B59,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D60-D168+R275<1,0,D60-D168+R275))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B60>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B60<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K59:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M59,IF(C167=0,1,MAIN!$E$11))","v":3},3.7894656623954875E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,8.2933955855144957E-4,3.1028386728444084E-5,0,0,0,0,0,0,0,0,9.6476610966266738E-3,0,null,{"$error":"#DIV/0!"},2.9052023249578588E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.389539215773501E-5,{"$f":"SUM(AM59:AM$107)","v":1.2576758813742268E-2},0,9.6476610966266738E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6476610966266738E-3,0,9.6476610966266738E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2022-12-01",{"$f":"IF($B60>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B60))+IF(B60<DATE(2020,2,28),0,1)+IF($B60>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B60>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C59<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B60,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D61-D169+R276<1,0,D61-D169+R276))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B61>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B61<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K60:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M60,IF(C168=0,1,MAIN!$E$11))","v":3},3.7655702702377525E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,8.1165363023895636E-4,2.4818922883202495E-5,0,0,0,0,0,0,0,0,9.6237657044689409E-3,0,null,{"$error":"#DIV/0!"},2.9050010578781349E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.4096659237458819E-5,{"$f":"SUM(AM60:AM$107)","v":1.2552863421584536E-2},0,9.6237657044689409E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6237657044689409E-3,0,9.6237657044689409E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2022-11-01",{"$f":"IF($B61>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B61))+IF(B61<DATE(2020,2,28),0,1)+IF($B61>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B61>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C60<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B61,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D62-D170+R277<1,0,D62-D170+R277))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B62>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B62<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K61:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M61,IF(C169=0,1,MAIN!$E$11))","v":3},3.7414736110002937E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,7.9355516255358999E-4,1.882073133111005E-5,0,0,0,0,0,0,0,0,9.5996690452314799E-3,0,null,{"$error":"#DIV/0!"},2.9047950960719945E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.4302621043599277E-5,{"$f":"SUM(AM61:AM$107)","v":1.2528766762347075E-2},0,9.5996690452314799E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5996690452314799E-3,0,9.5996690452314799E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2022-10-01",{"$f":"IF($B62>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B62))+IF(B62<DATE(2020,2,28),0,1)+IF($B62>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B62>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C61<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B62,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D63-D171+R278<1,0,D63-D171+R278))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B63>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B63<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K62:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M62,IF(C170=0,1,MAIN!$E$11))","v":3},3.7171709899566944E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,7.7505946117671339E-4,1.3013811664387264E-5,0,0,0,0,0,0,0,0,9.5753664241878811E-3,0,null,{"$error":"#DIV/0!"},2.9045846137191432E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.4513103396450568E-5,{"$f":"SUM(AM62:AM$107)","v":1.2504464141303476E-2},0,9.5753664241878811E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5753664241878811E-3,0,9.5753664241878811E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2022-09-01",{"$f":"IF($B63>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B63))+IF(B63<DATE(2020,2,28),0,1)+IF($B63>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B63>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C62<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B63,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D64-D172+R279<1,0,D64-D172+R279))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B64>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B64<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K63:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M63,IF(C171=0,1,MAIN!$E$11))","v":3},3.6926578865602439E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,7.5598388491674969E-4,7.576284527900613E-6,0,0,0,0,0,0,0,0,9.5508533207914297E-3,0,null,{"$error":"#DIV/0!"},2.9043675323502686E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.4730184765325153E-5,{"$f":"SUM(AM63:AM$107)","v":1.2479951037907028E-2},0,9.5508533207914297E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5508533207914297E-3,0,9.5508533207914297E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,{"$f":"IF($CD63=\"n/a\",IF(CG$5=13,$CC63,T$2),$CD63*T$2)","v":8.5689953951439699E-13},8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2022-08-01",{"$f":"IF($B64>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B64))+IF(B64<DATE(2020,2,28),0,1)+IF($B64>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B64>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C63<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B64,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D65-D173+R280<1,0,D65-D173+R280))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B65>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B65<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K64:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M64,IF(C172=0,1,MAIN!$E$11))","v":3},3.6679277017949191E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,7.3722215641638294E-4,1.6078282629425388E-6,0,0,0,0,0,0,0,0,9.5261231360261062E-3,0,null,{"$error":"#DIV/0!"},2.9041540225904689E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.4943694525124838E-5,{"$f":"SUM(AM64:AM$107)","v":1.2455220853141703E-2},0,9.5261231360261062E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5261231360261062E-3,0,9.5261231360261062E-3,0,0,1,{"$f":"IF($CD64=\"n/a\",IF(CE$5=13,$CC64,R$2),$CD64*R$2)","v":8.5689953951439699E-13},8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2022-07-01",{"$f":"IF($B65>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B65))+IF(B65<DATE(2020,2,28),0,1)+IF($B65>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B65>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C64<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B65,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D66-D174+R281<1,0,D66-D174+R281))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B66>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B66<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K65:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M65,IF(C173=0,1,MAIN!$E$11))","v":3},3.6429840072697943E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,7.1388629015420053E-4,0,0,0,0,0,0,0,0,0,9.5011794415009801E-3,0,null,{"$error":"#DIV/0!"},2.9039384048750233E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.5159312240570497E-5,{"$f":"SUM(AM65:AM$107)","v":1.2430277158616575E-2},0,9.5011794415009801E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5011794415009801E-3,0,9.5011794415009801E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2022-06-01",{"$f":"IF($B66>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B66))+IF(B66<DATE(2020,2,28),0,1)+IF($B66>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B66>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C65<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B66,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D67-D175+R282<1,0,D67-D175+R282))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B67>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B67<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K66:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M66,IF(C174=0,1,MAIN!$E$11))","v":3},3.6178246950292238E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,6.8872697791363003E-4,0,0,0,0,0,0,0,0,0,9.4760201292604096E-3,0,null,{"$error":"#DIV/0!"},2.9037170801515574E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.5380636964036397E-5,{"$f":"SUM(AM66:AM$107)","v":1.2405117846376004E-2},0,9.4760201292604096E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4760201292604096E-3,0,9.4760201292604096E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2022-05-01",{"$f":"IF($B67>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B67))+IF(B67<DATE(2020,2,28),0,1)+IF($B67>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B67>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C66<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B67,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D68-D176+R283<1,0,D68-D176+R283))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B68>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B68<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K67:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M67,IF(C175=0,1,MAIN!$E$11))","v":3},3.5924440580651874E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,6.6334634094959363E-4,0,0,0,0,0,0,0,0,0,9.4506394922963741E-3,0,null,{"$error":"#DIV/0!"},2.903489791662355E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.5607925453238756E-5,{"$f":"SUM(AM67:AM$107)","v":1.2379737209411969E-2},0,9.4506394922963741E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4506394922963741E-3,0,9.4506394922963741E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2022-04-01",{"$f":"IF($B68>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B68))+IF(B68<DATE(2020,2,28),0,1)+IF($B68>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B68>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C67<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B68,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D69-D177+R284<1,0,D69-D177+R284))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B69>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B69<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K68:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M68,IF(C176=0,1,MAIN!$E$11))","v":3},3.5668361326119486E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,6.3773841549635488E-4,0,0,0,0,0,0,0,0,0,9.4250315668431353E-3,0,null,{"$error":"#DIV/0!"},2.9032562661585031E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.5841450957090652E-5,{"$f":"SUM(AM68:AM$107)","v":1.235412928395873E-2},0,9.4250315668431353E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4250315668431353E-3,0,9.4250315668431353E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2022-03-01",{"$f":"IF($B69>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B69))+IF(B69<DATE(2020,2,28),0,1)+IF($B69>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B69>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C68<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B69,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D70-D178+R285<1,0,D70-D178+R285))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B70>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B70<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K69:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M69,IF(C177=0,1,MAIN!$E$11))","v":3},3.540994681654858E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,6.1189696453926423E-4,0,0,0,0,0,0,0,0,0,9.3991901158860455E-3,0,null,{"$error":"#DIV/0!"},2.903016212511053E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.6081504604540725E-5,{"$f":"SUM(AM69:AM$107)","v":1.232828783300164E-2},0,9.3991901158860455E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3991901158860455E-3,0,9.3991901158860455E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2022-02-01",{"$f":"IF($B70>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B70))+IF(B70<DATE(2020,2,28),0,1)+IF($B70>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B70>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C69<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B70,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D71-D179+R286<1,0,D71-D179+R286))","v":0},{"$f":"D70-D71","v":0},null,null,{"$f":"IF(C70=0,1,IFERROR(IF(C70>=2,(L70)*SUMPRODUCT(R70:AD70,R$2:AD$2)+(1-L70)*SUMPRODUCT(R70:AD70,R$3:AD$3),SUMPRODUCT(R70:AD70,R$3:AD$3))/SUM(R70:AD70),1))","v":1},{"$f":"IFERROR(SUMPRODUCT(H70:H81,J70:J81)/SUM(J70:J81),1)","v":1},0,{"$f":"1*AND(B71>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B71<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K70:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M70,IF(C178=0,1,MAIN!$E$11))","v":3},3.5149131770503173E-3,null,null,2.9290977171155938E-3,{"$f":"IF(S$5=13,S71+R71-R179-S179,R71-R179)","v":2.9290977171155938E-3},2.9290977171155938E-3,5.858154599347235E-4,0,0,0,0,0,0,0,0,0,9.3731086112815044E-3,{"$f":"J70","v":0},null,{"$f":"1-AE70/AF70","v":{"$error":"#DIV/0!"}},{"$f":"AE179","v":2.902769320176368E-3},{"$f":"R70","v":2.9290977171155938E-3},{"$f":"D178","v":2.9290977171155938E-3},{"$f":"AJ70-AK70","v":0},{"$f":"AK70-AI70","v":2.6328396939225788E-5},{"$f":"SUM(AM70:AM$107)","v":1.2302206328397101E-2},{"$f":"D286-D178","v":0},{"$f":"AE70-AF70","v":9.3731086112815044E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3731086112815044E-3,0,9.3731086112815044E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2022-01-01",{"$f":"IF($B71>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B71))+IF(B71<DATE(2020,2,28),0,1)+IF($B71>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B71>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C70<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B71,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D72-D180+R287<1,0,D72-D180+R287))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B72>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B72<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K71:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D71-SUM(R71:T71)<J179,3,IF(D71-SUM(R71:U71)<J1179,4,IF(D71-SUM(R71:V71)<J179,5,IF(D71-SUM(R71:W71)<J179,6,IF(D71-SUM(R71:X71)<J179,7,IF(D71-SUM(R71:Y71)<J179,8,IF(D71-SUM(R71:Z71)<J179,9,IF(D71-SUM(R71:AA71)<J179,10,IF(D71-SUM(R71:AB71)<J179,11,IF(D71-SUM(R71:AC71)<J179,12,13))))))))))","v":3},{"$f":"MIN(M71,IF(C179=0,1,MAIN!$E$11))","v":3},{"$f":"SUMIFS(R71:AD71,R$5:AD$5,\">=\"&N71)","v":3.4885847801110915E-3},null,null,{"$f":"R287","v":2.9290977171155938E-3},2.9290977171155938E-3,2.9290977171155938E-3,5.5948706299549771E-4,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R71:AD71)","v":9.346780214342279E-3},0,null,{"$error":"#DIV/0!"},2.9025152574971872E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.6582459618406523E-5,{"$f":"SUM(AM71:AM$107)","v":1.2275877931457874E-2},0,9.346780214342279E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE71","v":9.346780214342279E-3},{"$f":"AD71","v":0},{"$f":"IFERROR(IF(C71>=2,(L71)*SUMPRODUCT(R71:AD71,R$2:AD$2)+(1-L71)*SUMPRODUCT(R71:AD71,R$3:AD$3),SUMPRODUCT(R71:AD71,R$3:AD$3)),1)","v":9.346780214342279E-3},{"$f":"IFERROR(IF($C71>=2,($L71)*(AD71*AD$2)+(1-$L71)*(AD71*AD$3),AD71*AD$3),1)","v":0},{"$f":"IFERROR((BY71*CA$2-(CA71-CB71))/BZ71,0)","v":0},{"$f":"IF(OR(CC71<=0,BZ71=0)*1=1,IFERROR(CA$2/(CA71/BY71),1),\"n/a\")","v":1},8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2021-12-01",{"$f":"IF($B72>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B72))+IF(B72<DATE(2020,2,28),0,1)+IF($B72>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B72>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C71<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B72,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D73-D181+R288<1,0,D73-D181+R288))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B73>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B73<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K72:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M72,IF(C180=0,1,MAIN!$E$11))","v":3},3.462002320492685E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,5.3290460337709119E-4,0,0,0,0,0,0,0,0,0,9.3201977547238725E-3,0,null,{"$error":"#DIV/0!"},2.9022536698182001E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.6844047297393692E-5,{"$f":"SUM(AM72:AM$107)","v":1.2249295471839467E-2},0,9.3201977547238725E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3201977547238725E-3,0,9.3201977547238725E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2021-11-01",{"$f":"IF($B73>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B73))+IF(B73<DATE(2020,2,28),0,1)+IF($B73>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B73>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C72<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B73,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D74-D182+R289<1,0,D74-D182+R289))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B74>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B74<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K73:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M73,IF(C181=0,1,MAIN!$E$11))","v":3},3.4351582731952913E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,5.060605560796975E-4,0,0,0,0,0,0,0,0,0,9.2933537074264775E-3,0,null,{"$error":"#DIV/0!"},2.9019841773916806E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.7113539723913182E-5,{"$f":"SUM(AM73:AM$107)","v":1.2222451424542074E-2},0,9.2933537074264775E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2933537074264775E-3,0,9.2933537074264775E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2021-10-01",{"$f":"IF($B74>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B74))+IF(B74<DATE(2020,2,28),0,1)+IF($B74>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B74>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C73<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B74,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D75-D183+R290<1,0,D75-D183+R290))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B75>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B75<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K74:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M74,IF(C182=0,1,MAIN!$E$11))","v":3},3.4080447334713781E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,4.7894701635578431E-4,0,0,0,0,0,0,0,0,0,9.2662401677025656E-3,0,null,{"$error":"#DIV/0!"},2.9017063730449608E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.739134407063297E-5,{"$f":"SUM(AM74:AM$107)","v":1.219533788481816E-2},0,9.2662401677025656E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2662401677025656E-3,0,9.2662401677025656E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2021-09-01",{"$f":"IF($B75>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B75))+IF(B75<DATE(2020,2,28),0,1)+IF($B75>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B75>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C74<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B75,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D76-D184+R291<1,0,D76-D184+R291))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B76>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B76<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K75:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M75,IF(C183=0,1,MAIN!$E$11))","v":3},3.3806533894007451E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,4.5155567228515135E-4,0,0,0,0,0,0,0,0,0,9.2388488236319309E-3,0,null,{"$error":"#DIV/0!"},2.9014198195770153E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.7677897538578439E-5,{"$f":"SUM(AM75:AM$107)","v":1.2167946540747526E-2},0,9.2388488236319309E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2388488236319309E-3,0,9.2388488236319309E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2021-08-01",{"$f":"IF($B76>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B76))+IF(B76<DATE(2020,2,28),0,1)+IF($B76>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B76>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C75<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B76,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D77-D185+R292<1,0,D77-D185+R292))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B77>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B77<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K76:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M76,IF(C184=0,1,MAIN!$E$11))","v":3},3.3529754918621667E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,4.2387777474657291E-4,0,0,0,0,0,0,0,0,0,9.2111709260933525E-3,0,null,{"$error":"#DIV/0!"},2.901124046846146E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.7973670269447731E-5,{"$f":"SUM(AM76:AM$107)","v":1.2140268643208947E-2},0,9.2111709260933525E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2111709260933525E-3,0,9.2111709260933525E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2021-07-01",{"$f":"IF($B77>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B77))+IF(B77<DATE(2020,2,28),0,1)+IF($B77>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B77>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C76<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B77,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D78-D186+R293<1,0,D78-D186+R293))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B78>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B78<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K77:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M77,IF(C185=0,1,MAIN!$E$11))","v":3},3.3250018215927189E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,3.9590410447712518E-4,0,0,0,0,0,0,0,0,0,9.183197255823906E-3,0,null,{"$error":"#DIV/0!"},2.9008185485044605E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.827916861113328E-5,{"$f":"SUM(AM77:AM$107)","v":1.2112294972939502E-2},0,9.183197255823906E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.183197255823906E-3,0,9.183197255823906E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2021-06-01",{"$f":"IF($B78>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B78))+IF(B78<DATE(2020,2,28),0,1)+IF($B78>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B78>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C77<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B78,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D79-D187+R294<1,0,D79-D187+R294))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B79>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B79<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K78:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M78,IF(C186=0,1,MAIN!$E$11))","v":3},3.2967226529815857E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,3.676249358659919E-4,0,0,0,0,0,0,0,0,0,9.1549180872127732E-3,0,null,{"$error":"#DIV/0!"},2.9005027783273159E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.859493878827786E-5,{"$f":"SUM(AM78:AM$107)","v":1.2084015804328368E-2},0,9.1549180872127732E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1549180872127732E-3,0,9.1549180872127732E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2021-05-01",{"$f":"IF($B79>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B79))+IF(B79<DATE(2020,2,28),0,1)+IF($B79>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B79>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C78<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B79,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D80-D188+R295<1,0,D80-D188+R295))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B80>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B80<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K79:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M79,IF(C187=0,1,MAIN!$E$11))","v":3},3.2681277141933078E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,3.3902999707771404E-4,0,0,0,0,0,0,0,0,0,9.1263231484244936E-3,0,null,{"$error":"#DIV/0!"},2.9001761460769357E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.8921571038658094E-5,{"$f":"SUM(AM79:AM$107)","v":1.2055420865540088E-2},0,9.1263231484244936E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1263231484244936E-3,0,9.1263231484244936E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2021-04-01",{"$f":"IF($B80>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B80))+IF(B80<DATE(2020,2,28),0,1)+IF($B80>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B80>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C79<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B80,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D81-D189+R296<1,0,D81-D189+R296))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B81>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B81<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K80:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M80,IF(C188=0,1,MAIN!$E$11))","v":3},3.2392061431546497E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,3.1010842603905594E-4,0,0,0,0,0,0,0,0,0,9.0974015773858368E-3,0,null,{"$error":"#DIV/0!"},2.8998380128286059E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.92597042869879E-5,{"$f":"SUM(AM80:AM$107)","v":1.2026499294501433E-2},0,9.0974015773858368E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0974015773858368E-3,0,9.0974015773858368E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2021-03-01",{"$f":"IF($B81>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B81))+IF(B81<DATE(2020,2,28),0,1)+IF($B81>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B81>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C80<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B81,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D82-D190+R297<1,0,D82-D190+R297))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B82>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B82<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K81:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M81,IF(C189=0,1,MAIN!$E$11))","v":3},3.2099464388676618E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.8084872175206804E-4,0,0,0,0,0,0,0,0,0,9.0681418730988485E-3,0,null,{"$error":"#DIV/0!"},2.8994876856748429E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.9610031440750837E-5,{"$f":"SUM(AM81:AM$107)","v":1.1997239590214443E-2},0,9.0681418730988485E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0681418730988485E-3,0,9.0681418730988485E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2021-02-01",{"$f":"IF($B82>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B82))+IF(B82<DATE(2020,2,28),0,1)+IF($B82>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B82>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C81<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B82,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D83-D191+R298<1,0,D83-D191+R298))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B83>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B83<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K82:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M82,IF(C190=0,1,MAIN!$E$11))","v":3},3.180336407426911E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.5123869031131721E-4,0,0,0,0,0,0,0,0,0,9.0385318416580981E-3,0,null,{"$error":"#DIV/0!"},2.8991244117071682E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,2.9973305408425525E-5,{"$f":"SUM(AM82:AM$107)","v":1.1967629558773694E-2},0,9.0385318416580981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0385318416580981E-3,0,9.0385318416580981E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2021-01-01",{"$f":"IF($B83>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B83))+IF(B83<DATE(2020,2,28),0,1)+IF($B83>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B83>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C82<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B83,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D84-D192+R299<1,0,D84-D192+R299))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B84>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B84<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K83:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M83,IF(C191=0,1,MAIN!$E$11))","v":3},3.1503631020184854E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,2.2126538490289168E-4,0,0,0,0,0,0,0,0,0,9.008558536249673E-3,0,null,{"$error":"#DIV/0!"},2.8987473711559399E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,3.0350345959653888E-5,{"$f":"SUM(AM83:AM$107)","v":1.1937656253365268E-2},0,9.008558536249673E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.008558536249673E-3,0,9.008558536249673E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2020-12-01",{"$f":"IF($B84>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B84))+IF(B84<DATE(2020,2,28),0,1)+IF($B84>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B84>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C83<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B84,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D85-D193+R300<1,0,D85-D193+R300))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B85>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B85<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K84:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M84,IF(C192=0,1,MAIN!$E$11))","v":3},3.1200127560588316E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1.9091503894323779E-4,0,0,0,0,0,0,0,0,0,8.9782081902900178E-3,0,null,{"$error":"#DIV/0!"},2.8983556695452309E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,3.0742047570362849E-5,{"$f":"SUM(AM84:AM$107)","v":1.1907305907405612E-2},0,8.9782081902900178E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9782081902900178E-3,0,8.9782081902900178E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2020-11-01",{"$f":"IF($B85>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B85))+IF(B85<DATE(2020,2,28),0,1)+IF($B85>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B85>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C84<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B85,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D86-D194+R301<1,0,D86-D194+R301))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B86>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B86<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K85:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M85,IF(C193=0,1,MAIN!$E$11))","v":3},3.0892707084884687E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,1.6017299137287494E-4,0,0,0,0,0,0,0,0,0,8.9474661427196549E-3,0,null,{"$error":"#DIV/0!"},2.8979483286909664E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,3.1149388424627378E-5,{"$f":"SUM(AM85:AM$107)","v":1.1876563859835251E-2},0,8.9474661427196549E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9474661427196549E-3,0,8.9474661427196549E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2020-10-01",{"$f":"IF($B86>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B86))+IF(B86<DATE(2020,2,28),0,1)+IF($B86>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B86>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C85<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B86,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D87-D195+R302<1,0,D87-D195+R302))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B87>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B87<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K86:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M86,IF(C194=0,1,MAIN!$E$11))","v":3},3.0581213200638413E-3,null,null,2.9290977171155938E-3,{"$f":"IF(S$5=13,S87+R87-R195-S195,R87-R195)","v":2.9290977171155938E-3},2.9290977171155938E-3,1.2902360294824756E-4,0,0,0,0,0,0,0,0,0,8.916316754295028E-3,0,null,{"$error":"#DIV/0!"},2.8975242763349244E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,3.157344078066936E-5,{"$f":"SUM(AM86:AM$107)","v":1.1845414471410624E-2},0,8.916316754295028E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.916316754295028E-3,0,8.916316754295028E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,{"$f":"IF($CD86=\"n/a\",IF(CI$5=13,$CC86,V$2),$CD86*V$2)","v":8.5689953951439699E-13},8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2020-09-01",{"$f":"IF($B87>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B87))+IF(B87<DATE(2020,2,28),0,1)+IF($B87>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B87>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C86<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B87,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D88-D196+R303<1,0,D88-D196+R303))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B88>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B88<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K87:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M87,IF(C195=0,1,MAIN!$E$11))","v":3},3.026547879283172E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,9.7450162167578205E-5,0,0,0,0,0,0,0,0,0,8.8847433135143591E-3,0,null,{"$error":"#DIV/0!"},2.8970823341630801E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,3.2015382952513705E-5,{"$f":"SUM(AM87:AM$107)","v":1.1813841030629955E-2},0,8.8847433135143591E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8847433135143591E-3,0,8.8847433135143591E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2020-08-01",{"$f":"IF($B88>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B88))+IF(B88<DATE(2020,2,28),0,1)+IF($B88>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B88>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C87<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B88,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D89-D197+R304<1,0,D89-D197+R304))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B89>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B89<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K88:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M88,IF(C196=0,1,MAIN!$E$11))","v":3},2.9945324963306583E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,6.5434779215064499E-5,0,0,0,0,0,0,0,0,0,8.8527279305618441E-3,0,null,{"$error":"#DIV/0!"},2.8966212039015968E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,3.247651321399694E-5,{"$f":"SUM(AM88:AM$107)","v":1.1781825647677439E-2},0,8.8527279305618441E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8527279305618441E-3,0,8.8527279305618441E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2020-07-01",{"$f":"IF($B89>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B89))+IF(B89<DATE(2020,2,28),0,1)+IF($B89>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B89>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C88<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B89,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D90-D198+R305<1,0,D90-D198+R305))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B90>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B90<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K89:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M89,IF(C197=0,1,MAIN!$E$11))","v":3},2.9620559831166613E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,3.2958266001067559E-5,0,0,0,0,0,0,0,0,0,8.8202514173478484E-3,0,null,{"$error":"#DIV/0!"},2.8961394511145262E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,3.2958266001067559E-5,{"$f":"SUM(AM89:AM$107)","v":1.1749349134463443E-2},0,8.8202514173478484E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8202514173478484E-3,0,8.8202514173478484E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2020-06-01",{"$f":"IF($B90>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B90))+IF(B90<DATE(2020,2,28),0,1)+IF($B90>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B90>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C89<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B90,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D91-D199+R306<1,0,D91-D199+R306))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B91>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B91<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K90:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M90,IF(C198=0,1,MAIN!$E$11))","v":3},2.9290977171155938E-3,null,null,2.9290977171155938E-3,2.9290977171155938E-3,2.9290977171155938E-3,0,0,0,0,0,0,0,0,0,0,8.7872931513467804E-3,0,null,{"$error":"#DIV/0!"},0,2.9290977171155938E-3,2.9290977171155938E-3,0,2.9290977171155938E-3,{"$f":"SUM(AM90:AM$107)","v":1.1716390868462375E-2},0,8.7872931513467804E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7872931513467804E-3,0,8.7872931513467804E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2020-05-01",{"$f":"IF($B91>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B91))+IF(B91<DATE(2020,2,28),0,1)+IF($B91>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B91>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C90<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B91,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D92-D200+R307<1,0,D92-D200+R307))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B92>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B92<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K91:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M91,IF(C199=0,1,MAIN!$E$11))","v":3},0,null,null,2.9290977171155938E-3,2.9290977171155938E-3,0,0,0,0,0,0,0,0,0,0,0,5.8581954342311875E-3,0,null,{"$error":"#DIV/0!"},0,2.9290977171155938E-3,2.9290977171155938E-3,0,2.9290977171155938E-3,{"$f":"SUM(AM91:AM$107)","v":8.7872931513467804E-3},0,5.8581954342311875E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8581954342311875E-3,0,5.8581954342311875E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2020-04-01",{"$f":"IF($B92>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B92))+IF(B92<DATE(2020,2,28),0,1)+IF($B92>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B92>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C91<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B92,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D93-D201+R308<1,0,D93-D201+R308))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B93>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B93<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K92:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M92,IF(C200=0,1,MAIN!$E$11))","v":3},0,null,null,2.9290977171155938E-3,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171155938E-3,0,null,{"$error":"#DIV/0!"},0,2.9290977171155938E-3,2.9290977171155938E-3,0,2.9290977171155938E-3,{"$f":"SUM(AM92:AM$107)","v":5.8581954342311875E-3},0,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9290977171155938E-3,0,2.9290977171155938E-3,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2020-03-01",{"$f":"IF($B93>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B93))+IF(B93<DATE(2020,2,28),0,1)+IF($B93>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B93>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"IF(C92<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B93,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D94-D202+R309<1,0,D94-D202+R309))","v":0},0,null,null,1,1,0,{"$f":"1*AND(B94>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B94<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K93:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},3,{"$f":"MIN(M93,IF(C201=0,1,MAIN!$E$11))","v":3},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,2.9290977171155938E-3,-2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"SUM(AM93:AM$107)","v":2.9290977171155938E-3},-2.9290977171155938E-3,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2020-02-01",{"$f":"IF($B94>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B94))+IF(B94<DATE(2020,2,28),0,1)+IF($B94>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B94>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C93<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B94,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D95-D203+R310<1,0,D95-D203+R310))","v":0},0,null,null,1,{"$f":"IFERROR(SUMPRODUCT(H94:H105,J94:J105)/SUM(J94:J105),1)","v":1},{"$f":"D94","v":0},{"$f":"1*AND(B95>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B95<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K94:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M94,IF(C202=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM94:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2020-01-01",{"$f":"IF($B95>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B95))+IF(B95<DATE(2020,2,28),0,1)+IF($B95>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B95>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C94<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B95,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D96-D204+R311<1,0,D96-D204+R311))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B96>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B96<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K95:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M95,IF(C203=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM95:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2019-12-01",{"$f":"IF($B96>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B96))+IF(B96<DATE(2020,2,28),0,1)+IF($B96>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B96>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C95<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B96,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D97-D205+R312<1,0,D97-D205+R312))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B97>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B97<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K96:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M96,IF(C204=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM96:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2019-11-01",{"$f":"IF($B97>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B97))+IF(B97<DATE(2020,2,28),0,1)+IF($B97>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B97>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C96<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B97,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D98-D206+R313<1,0,D98-D206+R313))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B98>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B98<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K97:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M97,IF(C205=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM97:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2019-10-01",{"$f":"IF($B98>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B98))+IF(B98<DATE(2020,2,28),0,1)+IF($B98>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B98>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C97<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B98,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D99-D207+R314<1,0,D99-D207+R314))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B99>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B99<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K98:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M98,IF(C206=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM98:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2019-09-01",{"$f":"IF($B99>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B99))+IF(B99<DATE(2020,2,28),0,1)+IF($B99>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B99>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C98<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B99,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D100-D208+R315<1,0,D100-D208+R315))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B100>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B100<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K99:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M99,IF(C207=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM99:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2019-08-01",{"$f":"IF($B100>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B100))+IF(B100<DATE(2020,2,28),0,1)+IF($B100>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B100>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C99<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B100,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D101-D209+R316<1,0,D101-D209+R316))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B101>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B101<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K100:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M100,IF(C208=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM100:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2019-07-01",{"$f":"IF($B101>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B101))+IF(B101<DATE(2020,2,28),0,1)+IF($B101>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B101>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C100<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B101,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D102-D210+R317<1,0,D102-D210+R317))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B102>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B102<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K101:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M101,IF(C209=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM101:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2019-06-01",{"$f":"IF($B102>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B102))+IF(B102<DATE(2020,2,28),0,1)+IF($B102>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B102>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C101<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B102,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D103-D211+R318<1,0,D103-D211+R318))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B103>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B103<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K102:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M102,IF(C210=0,1,MAIN!$E$11))","v":1},0,null,null,0,{"$f":"IF(S$5=13,S103+R103-R211-S211,R103-R211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM102:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2019-05-01",{"$f":"IF($B103>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B103))+IF(B103<DATE(2020,2,28),0,1)+IF($B103>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B103>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C102<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B103,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D104-D212+R319<1,0,D104-D212+R319))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B104>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B104<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K103:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M103,IF(C211=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM103:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2019-04-01",{"$f":"IF($B104>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B104))+IF(B104<DATE(2020,2,28),0,1)+IF($B104>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B104>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C103<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B104,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D105-D213+R320<1,0,D105-D213+R320))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B105>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B105<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K104:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M104,IF(C212=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM104:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2019-03-01",{"$f":"IF($B105>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B105))+IF(B105<DATE(2020,2,28),0,1)+IF($B105>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B105>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C104<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B105,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D106-D214+R321<1,0,D106-D214+R321))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B106>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B106<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K105:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M105,IF(C213=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"SUM(AM105:AM$107)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2019-02-01",{"$f":"IF($B106>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B106))+IF(B106<DATE(2020,2,28),0,1)+IF($B106>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B106>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C105<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B106,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D107-D215+R322<1,0,D107-D215+R322))","v":0},0,null,null,1,null,0,{"$f":"1*AND(B107>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B107<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K106:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M106,IF(C214=0,1,MAIN!$E$11))","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},{"$f":"AE215","v":0},0,0,{"$f":"AJ106-AK106","v":0},{"$f":"AK106-AI106","v":0},{"$f":"SUM(AM106:AM$107)","v":0},0,{"$f":"AE106-AF106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
["Total Members","2019-01-01",{"$f":"IF($B107>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B107))+IF(B107<DATE(2020,2,28),0,1)+IF($B107>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B107>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"IF(C106<2,INDEX(MAIN!CQ$14:CY$115,MATCH($B107,MAIN!$AB$14:$AB$115,0),MATCH($B$1,MAIN!CQ$13:CY$13,0)),IF(D108-D216+R323<1,0,D108-D216+R323))","v":0},null,null,null,{"$f":"IF(C107=0,1,IFERROR(IF(C107>=2,(L107)*SUMPRODUCT(R107:AD107,R$2:AD$2)+(1-L107)*SUMPRODUCT(R107:AD107,R$3:AD$3),SUMPRODUCT(R107:AD107,R$3:AD$3))/SUM(R107:AD107),1))","v":1},null,0,{"$f":"1*AND(B108>=SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),B108<=EDATE(SUMIFS(MAIN!$AG$8:$AO$8,MAIN!AG$13:AO$13,$B$1),SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1))-1)","v":0},{"$f":"SUM(K107:K$107)/SUMIFS(MAIN!$AG$7:$AO$7,MAIN!AG$13:AO$13,$B$1)","v":{"$error":"#DIV/0!"}},13,{"$f":"MIN(M107,IF(C215=0,1,MAIN!$E$11))","v":1},0,null,null,{"$f":"($J107-$AD107)/12","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"($J107-$AD107)/12","v":0},{"$f":"0.6*J107","v":0},0,0,null,{"$f":"1-AE107/AF107","v":{"$error":"#DIV/0!"}},{"$f":"AE216","v":0},0,0,{"$f":"AJ107-AK107","v":0},{"$f":"AK107-AI107","v":0},{"$f":"SUM(AM107:AM$107)","v":0},0,{"$f":"AE107-AF107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,8.5689953951439699E-13,1]
[]
[]
[]
[]
[]
[]
["Leavers",{"$f":"B6","v":"2027-06-01"},{"$f":"IF($B114>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B114))+IF(B114<DATE(2020,2,28),0,1)+IF($B114>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B114>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E114+F114+IF(C114=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B114,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},null,null,null,null,null,{"$f":"D114","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R6,0,$N6-1,1,$AD$5-$N6+1),OFFSET($R$4,0,$N6-1,1,$AD$5-$N6+1))+0.0001","v":5.0279847161043063E-2},null,{"$f":"AR114+BH114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R114:AD114)","v":0},{"$f":"D114","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N6,0,$D114*R6*R$4/$P114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR114:BD114)","v":0},{"$f":"D114","v":0},null,{"$f":"IF(AR114>R6,R6-AR114,MIN(-SUM(BI114:$BU114),R6-AR114))","v":0},{"$f":"IF(AS114>S6,S6-AS114,MIN(-SUM(BJ114:$BU114),S6-AS114))","v":0},{"$f":"IF(AT114>T6,T6-AT114,MIN(-SUM(BK114:$BU114),T6-AT114))","v":0},{"$f":"IF(AU114>U6,U6-AU114,MIN(-SUM(BL114:$BU114),U6-AU114))","v":0},{"$f":"IF(AV114>V6,V6-AV114,MIN(-SUM(BM114:$BU114),V6-AV114))","v":0},{"$f":"IF(AW114>W6,W6-AW114,MIN(-SUM(BN114:$BU114),W6-AW114))","v":0},{"$f":"IF(AX114>X6,X6-AX114,MIN(-SUM(BO114:$BU114),X6-AX114))","v":0},{"$f":"IF(AY114>Y6,Y6-AY114,MIN(-SUM(BP114:$BU114),Y6-AY114))","v":0},{"$f":"IF(AZ114>Z6,Z6-AZ114,MIN(-SUM(BQ114:$BU114),Z6-AZ114))","v":0},{"$f":"IF(BA114>AA6,AA6-BA114,MIN(-SUM(BR114:$BU114),AA6-BA114))","v":0},{"$f":"IF(BB114>AB6,AB6-BB114,MIN(-SUM(BS114:$BU114),AB6-BB114))","v":0},{"$f":"IF(BC114>AC6,AC6-BC114,MIN(-SUM(BT114:$BU114),AC6-BC114))","v":0},{"$f":"IF(BD114>AD6,AD6-BD114,MIN(-SUM(BU114:$BU114),AD6-BD114))","v":0},null,{"$f":"SUM(BH114:BT114)","v":0},0]
["Leavers",{"$f":"B7","v":"2027-05-01"},{"$f":"IF($B115>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B115))+IF(B115<DATE(2020,2,28),0,1)+IF($B115>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B115>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E115+F115+IF(C115=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B115,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C115=1,INPUTS!L$45,IF(C115=0,INPUTS!K$45,IF(C115=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D8)","v":0},{"$f":"IF(B115>=DATE(2023,2,1),0,IF(E115-D7+D6<0,-(E115-D7+D6),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B115,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D115","v":0},null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R115:AD115)","v":0},{"$f":"D115","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR115:BD115)","v":0},{"$f":"D115","v":0},null,{"$f":"IF(AR115>R7,R7-AR115,MIN(-SUM(BI115:$BU115),R7-AR115))","v":0},{"$f":"IF(AS115>S7,S7-AS115,MIN(-SUM(BJ115:$BU115),S7-AS115))","v":0},{"$f":"IF(AT115>T7,T7-AT115,MIN(-SUM(BK115:$BU115),T7-AT115))","v":0},{"$f":"IF(AU115>U7,U7-AU115,MIN(-SUM(BL115:$BU115),U7-AU115))","v":0},{"$f":"IF(AV115>V7,V7-AV115,MIN(-SUM(BM115:$BU115),V7-AV115))","v":0},{"$f":"IF(AW115>W7,W7-AW115,MIN(-SUM(BN115:$BU115),W7-AW115))","v":0},{"$f":"IF(AX115>X7,X7-AX115,MIN(-SUM(BO115:$BU115),X7-AX115))","v":0},{"$f":"IF(AY115>Y7,Y7-AY115,MIN(-SUM(BP115:$BU115),Y7-AY115))","v":0},{"$f":"IF(AZ115>Z7,Z7-AZ115,MIN(-SUM(BQ115:$BU115),Z7-AZ115))","v":0},{"$f":"IF(BA115>AA7,AA7-BA115,MIN(-SUM(BR115:$BU115),AA7-BA115))","v":0},{"$f":"IF(BB115>AB7,AB7-BB115,MIN(-SUM(BS115:$BU115),AB7-BB115))","v":0},{"$f":"IF(BC115>AC7,AC7-BC115,MIN(-SUM(BT115:$BU115),AC7-BC115))","v":0},{"$f":"IF(BD115>AD7,AD7-BD115,MIN(-SUM(BU115:$BU115),AD7-BD115))","v":0},null,{"$f":"SUM(BH115:BT115)","v":0},0]
["Leavers","2027-04-01",{"$f":"IF($B116>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B116))+IF(B116<DATE(2020,2,28),0,1)+IF($B116>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B116>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E116+F116+IF(C116=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B116,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C116=1,INPUTS!L$45,IF(C116=0,INPUTS!K$45,IF(C116=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D9)","v":0},{"$f":"IF(B116>=DATE(2023,2,1),0,IF(E116-D8+D7<0,-(E116-D8+D7),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B116,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR116>R8,R8-AR116,MIN(-SUM(BI116:$BU116),R8-AR116))","v":0},{"$f":"IF(AS116>S8,S8-AS116,MIN(-SUM(BJ116:$BU116),S8-AS116))","v":0},{"$f":"IF(AT116>T8,T8-AT116,MIN(-SUM(BK116:$BU116),T8-AT116))","v":0},{"$f":"IF(AU116>U8,U8-AU116,MIN(-SUM(BL116:$BU116),U8-AU116))","v":0},{"$f":"IF(AV116>V8,V8-AV116,MIN(-SUM(BM116:$BU116),V8-AV116))","v":0},{"$f":"IF(AW116>W8,W8-AW116,MIN(-SUM(BN116:$BU116),W8-AW116))","v":0},{"$f":"IF(AX116>X8,X8-AX116,MIN(-SUM(BO116:$BU116),X8-AX116))","v":0},{"$f":"IF(AY116>Y8,Y8-AY116,MIN(-SUM(BP116:$BU116),Y8-AY116))","v":0},{"$f":"IF(AZ116>Z8,Z8-AZ116,MIN(-SUM(BQ116:$BU116),Z8-AZ116))","v":0},{"$f":"IF(BA116>AA8,AA8-BA116,MIN(-SUM(BR116:$BU116),AA8-BA116))","v":0},{"$f":"IF(BB116>AB8,AB8-BB116,MIN(-SUM(BS116:$BU116),AB8-BB116))","v":0},{"$f":"IF(BC116>AC8,AC8-BC116,MIN(-SUM(BT116:$BU116),AC8-BC116))","v":0},{"$f":"IF(BD116>AD8,AD8-BD116,MIN(-SUM(BU116:$BU116),AD8-BD116))","v":0},null,0,0]
["Leavers","2027-03-01",{"$f":"IF($B117>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B117))+IF(B117<DATE(2020,2,28),0,1)+IF($B117>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B117>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E117+F117+IF(C117=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B117,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C117=1,INPUTS!L$45,IF(C117=0,INPUTS!K$45,IF(C117=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D10)","v":0},{"$f":"IF(B117>=DATE(2023,2,1),0,IF(E117-D9+D8<0,-(E117-D9+D8),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B117,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR117>R9,R9-AR117,MIN(-SUM(BI117:$BU117),R9-AR117))","v":0},{"$f":"IF(AS117>S9,S9-AS117,MIN(-SUM(BJ117:$BU117),S9-AS117))","v":0},{"$f":"IF(AT117>T9,T9-AT117,MIN(-SUM(BK117:$BU117),T9-AT117))","v":0},{"$f":"IF(AU117>U9,U9-AU117,MIN(-SUM(BL117:$BU117),U9-AU117))","v":0},{"$f":"IF(AV117>V9,V9-AV117,MIN(-SUM(BM117:$BU117),V9-AV117))","v":0},{"$f":"IF(AW117>W9,W9-AW117,MIN(-SUM(BN117:$BU117),W9-AW117))","v":0},{"$f":"IF(AX117>X9,X9-AX117,MIN(-SUM(BO117:$BU117),X9-AX117))","v":0},{"$f":"IF(AY117>Y9,Y9-AY117,MIN(-SUM(BP117:$BU117),Y9-AY117))","v":0},{"$f":"IF(AZ117>Z9,Z9-AZ117,MIN(-SUM(BQ117:$BU117),Z9-AZ117))","v":0},{"$f":"IF(BA117>AA9,AA9-BA117,MIN(-SUM(BR117:$BU117),AA9-BA117))","v":0},{"$f":"IF(BB117>AB9,AB9-BB117,MIN(-SUM(BS117:$BU117),AB9-BB117))","v":0},{"$f":"IF(BC117>AC9,AC9-BC117,MIN(-SUM(BT117:$BU117),AC9-BC117))","v":0},{"$f":"IF(BD117>AD9,AD9-BD117,MIN(-SUM(BU117:$BU117),AD9-BD117))","v":0},null,0,0]
["Leavers","2027-02-01",{"$f":"IF($B118>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B118))+IF(B118<DATE(2020,2,28),0,1)+IF($B118>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B118>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E118+F118+IF(C118=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B118,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C118=1,INPUTS!L$45,IF(C118=0,INPUTS!K$45,IF(C118=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D11)","v":0},{"$f":"IF(B118>=DATE(2023,2,1),0,IF(E118-D10+D9<0,-(E118-D10+D9),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B118,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR118>R10,R10-AR118,MIN(-SUM(BI118:$BU118),R10-AR118))","v":0},{"$f":"IF(AS118>S10,S10-AS118,MIN(-SUM(BJ118:$BU118),S10-AS118))","v":0},{"$f":"IF(AT118>T10,T10-AT118,MIN(-SUM(BK118:$BU118),T10-AT118))","v":0},{"$f":"IF(AU118>U10,U10-AU118,MIN(-SUM(BL118:$BU118),U10-AU118))","v":0},{"$f":"IF(AV118>V10,V10-AV118,MIN(-SUM(BM118:$BU118),V10-AV118))","v":0},{"$f":"IF(AW118>W10,W10-AW118,MIN(-SUM(BN118:$BU118),W10-AW118))","v":0},{"$f":"IF(AX118>X10,X10-AX118,MIN(-SUM(BO118:$BU118),X10-AX118))","v":0},{"$f":"IF(AY118>Y10,Y10-AY118,MIN(-SUM(BP118:$BU118),Y10-AY118))","v":0},{"$f":"IF(AZ118>Z10,Z10-AZ118,MIN(-SUM(BQ118:$BU118),Z10-AZ118))","v":0},{"$f":"IF(BA118>AA10,AA10-BA118,MIN(-SUM(BR118:$BU118),AA10-BA118))","v":0},{"$f":"IF(BB118>AB10,AB10-BB118,MIN(-SUM(BS118:$BU118),AB10-BB118))","v":0},{"$f":"IF(BC118>AC10,AC10-BC118,MIN(-SUM(BT118:$BU118),AC10-BC118))","v":0},{"$f":"IF(BD118>AD10,AD10-BD118,MIN(-SUM(BU118:$BU118),AD10-BD118))","v":0},null,0,0]
["Leavers","2027-01-01",{"$f":"IF($B119>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B119))+IF(B119<DATE(2020,2,28),0,1)+IF($B119>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B119>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E119+F119+IF(C119=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B119,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C119=1,INPUTS!L$45,IF(C119=0,INPUTS!K$45,IF(C119=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D12)","v":0},{"$f":"IF(B119>=DATE(2023,2,1),0,IF(E119-D11+D10<0,-(E119-D11+D10),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B119,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR119>R11,R11-AR119,MIN(-SUM(BI119:$BU119),R11-AR119))","v":0},{"$f":"IF(AS119>S11,S11-AS119,MIN(-SUM(BJ119:$BU119),S11-AS119))","v":0},{"$f":"IF(AT119>T11,T11-AT119,MIN(-SUM(BK119:$BU119),T11-AT119))","v":0},{"$f":"IF(AU119>U11,U11-AU119,MIN(-SUM(BL119:$BU119),U11-AU119))","v":0},{"$f":"IF(AV119>V11,V11-AV119,MIN(-SUM(BM119:$BU119),V11-AV119))","v":0},{"$f":"IF(AW119>W11,W11-AW119,MIN(-SUM(BN119:$BU119),W11-AW119))","v":0},{"$f":"IF(AX119>X11,X11-AX119,MIN(-SUM(BO119:$BU119),X11-AX119))","v":0},{"$f":"IF(AY119>Y11,Y11-AY119,MIN(-SUM(BP119:$BU119),Y11-AY119))","v":0},{"$f":"IF(AZ119>Z11,Z11-AZ119,MIN(-SUM(BQ119:$BU119),Z11-AZ119))","v":0},{"$f":"IF(BA119>AA11,AA11-BA119,MIN(-SUM(BR119:$BU119),AA11-BA119))","v":0},{"$f":"IF(BB119>AB11,AB11-BB119,MIN(-SUM(BS119:$BU119),AB11-BB119))","v":0},{"$f":"IF(BC119>AC11,AC11-BC119,MIN(-SUM(BT119:$BU119),AC11-BC119))","v":0},{"$f":"IF(BD119>AD11,AD11-BD119,MIN(-SUM(BU119:$BU119),AD11-BD119))","v":0},null,0,0]
["Leavers","2026-12-01",{"$f":"IF($B120>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B120))+IF(B120<DATE(2020,2,28),0,1)+IF($B120>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B120>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E120+F120+IF(C120=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B120,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C120=1,INPUTS!L$45,IF(C120=0,INPUTS!K$45,IF(C120=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D13)","v":0},{"$f":"IF(B120>=DATE(2023,2,1),0,IF(E120-D12+D11<0,-(E120-D12+D11),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B120,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR120>R12,R12-AR120,MIN(-SUM(BI120:$BU120),R12-AR120))","v":0},{"$f":"IF(AS120>S12,S12-AS120,MIN(-SUM(BJ120:$BU120),S12-AS120))","v":0},{"$f":"IF(AT120>T12,T12-AT120,MIN(-SUM(BK120:$BU120),T12-AT120))","v":0},{"$f":"IF(AU120>U12,U12-AU120,MIN(-SUM(BL120:$BU120),U12-AU120))","v":0},{"$f":"IF(AV120>V12,V12-AV120,MIN(-SUM(BM120:$BU120),V12-AV120))","v":0},{"$f":"IF(AW120>W12,W12-AW120,MIN(-SUM(BN120:$BU120),W12-AW120))","v":0},{"$f":"IF(AX120>X12,X12-AX120,MIN(-SUM(BO120:$BU120),X12-AX120))","v":0},{"$f":"IF(AY120>Y12,Y12-AY120,MIN(-SUM(BP120:$BU120),Y12-AY120))","v":0},{"$f":"IF(AZ120>Z12,Z12-AZ120,MIN(-SUM(BQ120:$BU120),Z12-AZ120))","v":0},{"$f":"IF(BA120>AA12,AA12-BA120,MIN(-SUM(BR120:$BU120),AA12-BA120))","v":0},{"$f":"IF(BB120>AB12,AB12-BB120,MIN(-SUM(BS120:$BU120),AB12-BB120))","v":0},{"$f":"IF(BC120>AC12,AC12-BC120,MIN(-SUM(BT120:$BU120),AC12-BC120))","v":0},{"$f":"IF(BD120>AD12,AD12-BD120,MIN(-SUM(BU120:$BU120),AD12-BD120))","v":0},null,0,0]
["Leavers","2026-11-01",{"$f":"IF($B121>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B121))+IF(B121<DATE(2020,2,28),0,1)+IF($B121>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B121>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E121+F121+IF(C121=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B121,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C121=1,INPUTS!L$45,IF(C121=0,INPUTS!K$45,IF(C121=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D14)","v":0},{"$f":"IF(B121>=DATE(2023,2,1),0,IF(E121-D13+D12<0,-(E121-D13+D12),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B121,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR121>R13,R13-AR121,MIN(-SUM(BI121:$BU121),R13-AR121))","v":0},{"$f":"IF(AS121>S13,S13-AS121,MIN(-SUM(BJ121:$BU121),S13-AS121))","v":0},{"$f":"IF(AT121>T13,T13-AT121,MIN(-SUM(BK121:$BU121),T13-AT121))","v":0},{"$f":"IF(AU121>U13,U13-AU121,MIN(-SUM(BL121:$BU121),U13-AU121))","v":0},{"$f":"IF(AV121>V13,V13-AV121,MIN(-SUM(BM121:$BU121),V13-AV121))","v":0},{"$f":"IF(AW121>W13,W13-AW121,MIN(-SUM(BN121:$BU121),W13-AW121))","v":0},{"$f":"IF(AX121>X13,X13-AX121,MIN(-SUM(BO121:$BU121),X13-AX121))","v":0},{"$f":"IF(AY121>Y13,Y13-AY121,MIN(-SUM(BP121:$BU121),Y13-AY121))","v":0},{"$f":"IF(AZ121>Z13,Z13-AZ121,MIN(-SUM(BQ121:$BU121),Z13-AZ121))","v":0},{"$f":"IF(BA121>AA13,AA13-BA121,MIN(-SUM(BR121:$BU121),AA13-BA121))","v":0},{"$f":"IF(BB121>AB13,AB13-BB121,MIN(-SUM(BS121:$BU121),AB13-BB121))","v":0},{"$f":"IF(BC121>AC13,AC13-BC121,MIN(-SUM(BT121:$BU121),AC13-BC121))","v":0},{"$f":"IF(BD121>AD13,AD13-BD121,MIN(-SUM(BU121:$BU121),AD13-BD121))","v":0},null,0,0]
["Leavers","2026-10-01",{"$f":"IF($B122>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B122))+IF(B122<DATE(2020,2,28),0,1)+IF($B122>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B122>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E122+F122+IF(C122=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B122,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C122=1,INPUTS!L$45,IF(C122=0,INPUTS!K$45,IF(C122=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D15)","v":0},{"$f":"IF(B122>=DATE(2023,2,1),0,IF(E122-D14+D13<0,-(E122-D14+D13),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B122,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR122>R14,R14-AR122,MIN(-SUM(BI122:$BU122),R14-AR122))","v":0},{"$f":"IF(AS122>S14,S14-AS122,MIN(-SUM(BJ122:$BU122),S14-AS122))","v":0},{"$f":"IF(AT122>T14,T14-AT122,MIN(-SUM(BK122:$BU122),T14-AT122))","v":0},{"$f":"IF(AU122>U14,U14-AU122,MIN(-SUM(BL122:$BU122),U14-AU122))","v":0},{"$f":"IF(AV122>V14,V14-AV122,MIN(-SUM(BM122:$BU122),V14-AV122))","v":0},{"$f":"IF(AW122>W14,W14-AW122,MIN(-SUM(BN122:$BU122),W14-AW122))","v":0},{"$f":"IF(AX122>X14,X14-AX122,MIN(-SUM(BO122:$BU122),X14-AX122))","v":0},{"$f":"IF(AY122>Y14,Y14-AY122,MIN(-SUM(BP122:$BU122),Y14-AY122))","v":0},{"$f":"IF(AZ122>Z14,Z14-AZ122,MIN(-SUM(BQ122:$BU122),Z14-AZ122))","v":0},{"$f":"IF(BA122>AA14,AA14-BA122,MIN(-SUM(BR122:$BU122),AA14-BA122))","v":0},{"$f":"IF(BB122>AB14,AB14-BB122,MIN(-SUM(BS122:$BU122),AB14-BB122))","v":0},{"$f":"IF(BC122>AC14,AC14-BC122,MIN(-SUM(BT122:$BU122),AC14-BC122))","v":0},{"$f":"IF(BD122>AD14,AD14-BD122,MIN(-SUM(BU122:$BU122),AD14-BD122))","v":0},null,0,0]
["Leavers","2026-09-01",{"$f":"IF($B123>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B123))+IF(B123<DATE(2020,2,28),0,1)+IF($B123>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B123>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E123+F123+IF(C123=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B123,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C123=1,INPUTS!L$45,IF(C123=0,INPUTS!K$45,IF(C123=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D16)","v":0},{"$f":"IF(B123>=DATE(2023,2,1),0,IF(E123-D15+D14<0,-(E123-D15+D14),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B123,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR123>R15,R15-AR123,MIN(-SUM(BI123:$BU123),R15-AR123))","v":0},{"$f":"IF(AS123>S15,S15-AS123,MIN(-SUM(BJ123:$BU123),S15-AS123))","v":0},{"$f":"IF(AT123>T15,T15-AT123,MIN(-SUM(BK123:$BU123),T15-AT123))","v":0},{"$f":"IF(AU123>U15,U15-AU123,MIN(-SUM(BL123:$BU123),U15-AU123))","v":0},{"$f":"IF(AV123>V15,V15-AV123,MIN(-SUM(BM123:$BU123),V15-AV123))","v":0},{"$f":"IF(AW123>W15,W15-AW123,MIN(-SUM(BN123:$BU123),W15-AW123))","v":0},{"$f":"IF(AX123>X15,X15-AX123,MIN(-SUM(BO123:$BU123),X15-AX123))","v":0},{"$f":"IF(AY123>Y15,Y15-AY123,MIN(-SUM(BP123:$BU123),Y15-AY123))","v":0},{"$f":"IF(AZ123>Z15,Z15-AZ123,MIN(-SUM(BQ123:$BU123),Z15-AZ123))","v":0},{"$f":"IF(BA123>AA15,AA15-BA123,MIN(-SUM(BR123:$BU123),AA15-BA123))","v":0},{"$f":"IF(BB123>AB15,AB15-BB123,MIN(-SUM(BS123:$BU123),AB15-BB123))","v":0},{"$f":"IF(BC123>AC15,AC15-BC123,MIN(-SUM(BT123:$BU123),AC15-BC123))","v":0},{"$f":"IF(BD123>AD15,AD15-BD123,MIN(-SUM(BU123:$BU123),AD15-BD123))","v":0},null,0,0]
["Leavers","2026-08-01",{"$f":"IF($B124>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B124))+IF(B124<DATE(2020,2,28),0,1)+IF($B124>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B124>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E124+F124+IF(C124=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B124,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C124=1,INPUTS!L$45,IF(C124=0,INPUTS!K$45,IF(C124=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D17)","v":0},{"$f":"IF(B124>=DATE(2023,2,1),0,IF(E124-D16+D15<0,-(E124-D16+D15),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B124,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR124>R16,R16-AR124,MIN(-SUM(BI124:$BU124),R16-AR124))","v":0},{"$f":"IF(AS124>S16,S16-AS124,MIN(-SUM(BJ124:$BU124),S16-AS124))","v":0},{"$f":"IF(AT124>T16,T16-AT124,MIN(-SUM(BK124:$BU124),T16-AT124))","v":0},{"$f":"IF(AU124>U16,U16-AU124,MIN(-SUM(BL124:$BU124),U16-AU124))","v":0},{"$f":"IF(AV124>V16,V16-AV124,MIN(-SUM(BM124:$BU124),V16-AV124))","v":0},{"$f":"IF(AW124>W16,W16-AW124,MIN(-SUM(BN124:$BU124),W16-AW124))","v":0},{"$f":"IF(AX124>X16,X16-AX124,MIN(-SUM(BO124:$BU124),X16-AX124))","v":0},{"$f":"IF(AY124>Y16,Y16-AY124,MIN(-SUM(BP124:$BU124),Y16-AY124))","v":0},{"$f":"IF(AZ124>Z16,Z16-AZ124,MIN(-SUM(BQ124:$BU124),Z16-AZ124))","v":0},{"$f":"IF(BA124>AA16,AA16-BA124,MIN(-SUM(BR124:$BU124),AA16-BA124))","v":0},{"$f":"IF(BB124>AB16,AB16-BB124,MIN(-SUM(BS124:$BU124),AB16-BB124))","v":0},{"$f":"IF(BC124>AC16,AC16-BC124,MIN(-SUM(BT124:$BU124),AC16-BC124))","v":0},{"$f":"IF(BD124>AD16,AD16-BD124,MIN(-SUM(BU124:$BU124),AD16-BD124))","v":0},null,0,0]
["Leavers","2026-07-01",{"$f":"IF($B125>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B125))+IF(B125<DATE(2020,2,28),0,1)+IF($B125>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B125>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":5},{"$f":"E125+F125+IF(C125=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B125,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C125=1,INPUTS!L$45,IF(C125=0,INPUTS!K$45,IF(C125=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D18)","v":0},{"$f":"IF(B125>=DATE(2023,2,1),0,IF(E125-D17+D16<0,-(E125-D17+D16),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B125,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR125>R17,R17-AR125,MIN(-SUM(BI125:$BU125),R17-AR125))","v":0},{"$f":"IF(AS125>S17,S17-AS125,MIN(-SUM(BJ125:$BU125),S17-AS125))","v":0},{"$f":"IF(AT125>T17,T17-AT125,MIN(-SUM(BK125:$BU125),T17-AT125))","v":0},{"$f":"IF(AU125>U17,U17-AU125,MIN(-SUM(BL125:$BU125),U17-AU125))","v":0},{"$f":"IF(AV125>V17,V17-AV125,MIN(-SUM(BM125:$BU125),V17-AV125))","v":0},{"$f":"IF(AW125>W17,W17-AW125,MIN(-SUM(BN125:$BU125),W17-AW125))","v":0},{"$f":"IF(AX125>X17,X17-AX125,MIN(-SUM(BO125:$BU125),X17-AX125))","v":0},{"$f":"IF(AY125>Y17,Y17-AY125,MIN(-SUM(BP125:$BU125),Y17-AY125))","v":0},{"$f":"IF(AZ125>Z17,Z17-AZ125,MIN(-SUM(BQ125:$BU125),Z17-AZ125))","v":0},{"$f":"IF(BA125>AA17,AA17-BA125,MIN(-SUM(BR125:$BU125),AA17-BA125))","v":0},{"$f":"IF(BB125>AB17,AB17-BB125,MIN(-SUM(BS125:$BU125),AB17-BB125))","v":0},{"$f":"IF(BC125>AC17,AC17-BC125,MIN(-SUM(BT125:$BU125),AC17-BC125))","v":0},{"$f":"IF(BD125>AD17,AD17-BD125,MIN(-SUM(BU125:$BU125),AD17-BD125))","v":0},null,0,0]
["Leavers","2026-06-01",{"$f":"IF($B126>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B126))+IF(B126<DATE(2020,2,28),0,1)+IF($B126>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B126>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E126+F126+IF(C126=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B126,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C126=1,INPUTS!L$45,IF(C126=0,INPUTS!K$45,IF(C126=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D19)","v":0},{"$f":"IF(B126>=DATE(2023,2,1),0,IF(E126-D18+D17<0,-(E126-D18+D17),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B126,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR126>R18,R18-AR126,MIN(-SUM(BI126:$BU126),R18-AR126))","v":0},{"$f":"IF(AS126>S18,S18-AS126,MIN(-SUM(BJ126:$BU126),S18-AS126))","v":0},{"$f":"IF(AT126>T18,T18-AT126,MIN(-SUM(BK126:$BU126),T18-AT126))","v":0},{"$f":"IF(AU126>U18,U18-AU126,MIN(-SUM(BL126:$BU126),U18-AU126))","v":0},{"$f":"IF(AV126>V18,V18-AV126,MIN(-SUM(BM126:$BU126),V18-AV126))","v":0},{"$f":"IF(AW126>W18,W18-AW126,MIN(-SUM(BN126:$BU126),W18-AW126))","v":0},{"$f":"IF(AX126>X18,X18-AX126,MIN(-SUM(BO126:$BU126),X18-AX126))","v":0},{"$f":"IF(AY126>Y18,Y18-AY126,MIN(-SUM(BP126:$BU126),Y18-AY126))","v":0},{"$f":"IF(AZ126>Z18,Z18-AZ126,MIN(-SUM(BQ126:$BU126),Z18-AZ126))","v":0},{"$f":"IF(BA126>AA18,AA18-BA126,MIN(-SUM(BR126:$BU126),AA18-BA126))","v":0},{"$f":"IF(BB126>AB18,AB18-BB126,MIN(-SUM(BS126:$BU126),AB18-BB126))","v":0},{"$f":"IF(BC126>AC18,AC18-BC126,MIN(-SUM(BT126:$BU126),AC18-BC126))","v":0},{"$f":"IF(BD126>AD18,AD18-BD126,MIN(-SUM(BU126:$BU126),AD18-BD126))","v":0},null,0,0]
["Leavers","2026-05-01",{"$f":"IF($B127>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B127))+IF(B127<DATE(2020,2,28),0,1)+IF($B127>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B127>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E127+F127+IF(C127=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B127,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C127=1,INPUTS!L$45,IF(C127=0,INPUTS!K$45,IF(C127=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D20)","v":0},{"$f":"IF(B127>=DATE(2023,2,1),0,IF(E127-D19+D18<0,-(E127-D19+D18),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B127,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR127>R19,R19-AR127,MIN(-SUM(BI127:$BU127),R19-AR127))","v":0},{"$f":"IF(AS127>S19,S19-AS127,MIN(-SUM(BJ127:$BU127),S19-AS127))","v":0},{"$f":"IF(AT127>T19,T19-AT127,MIN(-SUM(BK127:$BU127),T19-AT127))","v":0},{"$f":"IF(AU127>U19,U19-AU127,MIN(-SUM(BL127:$BU127),U19-AU127))","v":0},{"$f":"IF(AV127>V19,V19-AV127,MIN(-SUM(BM127:$BU127),V19-AV127))","v":0},{"$f":"IF(AW127>W19,W19-AW127,MIN(-SUM(BN127:$BU127),W19-AW127))","v":0},{"$f":"IF(AX127>X19,X19-AX127,MIN(-SUM(BO127:$BU127),X19-AX127))","v":0},{"$f":"IF(AY127>Y19,Y19-AY127,MIN(-SUM(BP127:$BU127),Y19-AY127))","v":0},{"$f":"IF(AZ127>Z19,Z19-AZ127,MIN(-SUM(BQ127:$BU127),Z19-AZ127))","v":0},{"$f":"IF(BA127>AA19,AA19-BA127,MIN(-SUM(BR127:$BU127),AA19-BA127))","v":0},{"$f":"IF(BB127>AB19,AB19-BB127,MIN(-SUM(BS127:$BU127),AB19-BB127))","v":0},{"$f":"IF(BC127>AC19,AC19-BC127,MIN(-SUM(BT127:$BU127),AC19-BC127))","v":0},{"$f":"IF(BD127>AD19,AD19-BD127,MIN(-SUM(BU127:$BU127),AD19-BD127))","v":0},null,0,0]
["Leavers","2026-04-01",{"$f":"IF($B128>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B128))+IF(B128<DATE(2020,2,28),0,1)+IF($B128>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B128>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E128+F128+IF(C128=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B128,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C128=1,INPUTS!L$45,IF(C128=0,INPUTS!K$45,IF(C128=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D21)","v":0},{"$f":"IF(B128>=DATE(2023,2,1),0,IF(E128-D20+D19<0,-(E128-D20+D19),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B128,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR128>R20,R20-AR128,MIN(-SUM(BI128:$BU128),R20-AR128))","v":0},{"$f":"IF(AS128>S20,S20-AS128,MIN(-SUM(BJ128:$BU128),S20-AS128))","v":0},{"$f":"IF(AT128>T20,T20-AT128,MIN(-SUM(BK128:$BU128),T20-AT128))","v":0},{"$f":"IF(AU128>U20,U20-AU128,MIN(-SUM(BL128:$BU128),U20-AU128))","v":0},{"$f":"IF(AV128>V20,V20-AV128,MIN(-SUM(BM128:$BU128),V20-AV128))","v":0},{"$f":"IF(AW128>W20,W20-AW128,MIN(-SUM(BN128:$BU128),W20-AW128))","v":0},{"$f":"IF(AX128>X20,X20-AX128,MIN(-SUM(BO128:$BU128),X20-AX128))","v":0},{"$f":"IF(AY128>Y20,Y20-AY128,MIN(-SUM(BP128:$BU128),Y20-AY128))","v":0},{"$f":"IF(AZ128>Z20,Z20-AZ128,MIN(-SUM(BQ128:$BU128),Z20-AZ128))","v":0},{"$f":"IF(BA128>AA20,AA20-BA128,MIN(-SUM(BR128:$BU128),AA20-BA128))","v":0},{"$f":"IF(BB128>AB20,AB20-BB128,MIN(-SUM(BS128:$BU128),AB20-BB128))","v":0},{"$f":"IF(BC128>AC20,AC20-BC128,MIN(-SUM(BT128:$BU128),AC20-BC128))","v":0},{"$f":"IF(BD128>AD20,AD20-BD128,MIN(-SUM(BU128:$BU128),AD20-BD128))","v":0},null,0,0]
["Leavers","2026-03-01",{"$f":"IF($B129>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B129))+IF(B129<DATE(2020,2,28),0,1)+IF($B129>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B129>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E129+F129+IF(C129=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B129,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C129=1,INPUTS!L$45,IF(C129=0,INPUTS!K$45,IF(C129=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D22)","v":0},{"$f":"IF(B129>=DATE(2023,2,1),0,IF(E129-D21+D20<0,-(E129-D21+D20),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B129,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR129>R21,R21-AR129,MIN(-SUM(BI129:$BU129),R21-AR129))","v":0},{"$f":"IF(AS129>S21,S21-AS129,MIN(-SUM(BJ129:$BU129),S21-AS129))","v":0},{"$f":"IF(AT129>T21,T21-AT129,MIN(-SUM(BK129:$BU129),T21-AT129))","v":0},{"$f":"IF(AU129>U21,U21-AU129,MIN(-SUM(BL129:$BU129),U21-AU129))","v":0},{"$f":"IF(AV129>V21,V21-AV129,MIN(-SUM(BM129:$BU129),V21-AV129))","v":0},{"$f":"IF(AW129>W21,W21-AW129,MIN(-SUM(BN129:$BU129),W21-AW129))","v":0},{"$f":"IF(AX129>X21,X21-AX129,MIN(-SUM(BO129:$BU129),X21-AX129))","v":0},{"$f":"IF(AY129>Y21,Y21-AY129,MIN(-SUM(BP129:$BU129),Y21-AY129))","v":0},{"$f":"IF(AZ129>Z21,Z21-AZ129,MIN(-SUM(BQ129:$BU129),Z21-AZ129))","v":0},{"$f":"IF(BA129>AA21,AA21-BA129,MIN(-SUM(BR129:$BU129),AA21-BA129))","v":0},{"$f":"IF(BB129>AB21,AB21-BB129,MIN(-SUM(BS129:$BU129),AB21-BB129))","v":0},{"$f":"IF(BC129>AC21,AC21-BC129,MIN(-SUM(BT129:$BU129),AC21-BC129))","v":0},{"$f":"IF(BD129>AD21,AD21-BD129,MIN(-SUM(BU129:$BU129),AD21-BD129))","v":0},null,0,0]
["Leavers","2026-02-01",{"$f":"IF($B130>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B130))+IF(B130<DATE(2020,2,28),0,1)+IF($B130>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B130>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E130+F130+IF(C130=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B130,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C130=1,INPUTS!L$45,IF(C130=0,INPUTS!K$45,IF(C130=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D23)","v":0},{"$f":"IF(B130>=DATE(2023,2,1),0,IF(E130-D22+D21<0,-(E130-D22+D21),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B130,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N22,0,$D130*R22*R$4/$P130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR130>R22,R22-AR130,MIN(-SUM(BI130:$BU130),R22-AR130))","v":0},{"$f":"IF(AS130>S22,S22-AS130,MIN(-SUM(BJ130:$BU130),S22-AS130))","v":0},{"$f":"IF(AT130>T22,T22-AT130,MIN(-SUM(BK130:$BU130),T22-AT130))","v":0},{"$f":"IF(AU130>U22,U22-AU130,MIN(-SUM(BL130:$BU130),U22-AU130))","v":0},{"$f":"IF(AV130>V22,V22-AV130,MIN(-SUM(BM130:$BU130),V22-AV130))","v":0},{"$f":"IF(AW130>W22,W22-AW130,MIN(-SUM(BN130:$BU130),W22-AW130))","v":0},{"$f":"IF(AX130>X22,X22-AX130,MIN(-SUM(BO130:$BU130),X22-AX130))","v":0},{"$f":"IF(AY130>Y22,Y22-AY130,MIN(-SUM(BP130:$BU130),Y22-AY130))","v":0},{"$f":"IF(AZ130>Z22,Z22-AZ130,MIN(-SUM(BQ130:$BU130),Z22-AZ130))","v":0},{"$f":"IF(BA130>AA22,AA22-BA130,MIN(-SUM(BR130:$BU130),AA22-BA130))","v":0},{"$f":"IF(BB130>AB22,AB22-BB130,MIN(-SUM(BS130:$BU130),AB22-BB130))","v":0},{"$f":"IF(BC130>AC22,AC22-BC130,MIN(-SUM(BT130:$BU130),AC22-BC130))","v":0},{"$f":"IF(BD130>AD22,AD22-BD130,MIN(-SUM(BU130:$BU130),AD22-BD130))","v":0},null,0,0]
["Leavers","2026-01-01",{"$f":"IF($B131>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B131))+IF(B131<DATE(2020,2,28),0,1)+IF($B131>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B131>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E131+F131+IF(C131=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B131,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C131=1,INPUTS!L$45,IF(C131=0,INPUTS!K$45,IF(C131=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D24)","v":0},{"$f":"IF(B131>=DATE(2023,2,1),0,IF(E131-D23+D22<0,-(E131-D23+D22),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B131,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR131>R23,R23-AR131,MIN(-SUM(BI131:$BU131),R23-AR131))","v":0},{"$f":"IF(AS131>S23,S23-AS131,MIN(-SUM(BJ131:$BU131),S23-AS131))","v":0},{"$f":"IF(AT131>T23,T23-AT131,MIN(-SUM(BK131:$BU131),T23-AT131))","v":0},{"$f":"IF(AU131>U23,U23-AU131,MIN(-SUM(BL131:$BU131),U23-AU131))","v":0},{"$f":"IF(AV131>V23,V23-AV131,MIN(-SUM(BM131:$BU131),V23-AV131))","v":0},{"$f":"IF(AW131>W23,W23-AW131,MIN(-SUM(BN131:$BU131),W23-AW131))","v":0},{"$f":"IF(AX131>X23,X23-AX131,MIN(-SUM(BO131:$BU131),X23-AX131))","v":0},{"$f":"IF(AY131>Y23,Y23-AY131,MIN(-SUM(BP131:$BU131),Y23-AY131))","v":0},{"$f":"IF(AZ131>Z23,Z23-AZ131,MIN(-SUM(BQ131:$BU131),Z23-AZ131))","v":0},{"$f":"IF(BA131>AA23,AA23-BA131,MIN(-SUM(BR131:$BU131),AA23-BA131))","v":0},{"$f":"IF(BB131>AB23,AB23-BB131,MIN(-SUM(BS131:$BU131),AB23-BB131))","v":0},{"$f":"IF(BC131>AC23,AC23-BC131,MIN(-SUM(BT131:$BU131),AC23-BC131))","v":0},{"$f":"IF(BD131>AD23,AD23-BD131,MIN(-SUM(BU131:$BU131),AD23-BD131))","v":0},null,0,0]
["Leavers","2025-12-01",{"$f":"IF($B132>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B132))+IF(B132<DATE(2020,2,28),0,1)+IF($B132>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B132>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E132+F132+IF(C132=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B132,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C132=1,INPUTS!L$45,IF(C132=0,INPUTS!K$45,IF(C132=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D25)","v":0},{"$f":"IF(B132>=DATE(2023,2,1),0,IF(E132-D24+D23<0,-(E132-D24+D23),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B132,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR132>R24,R24-AR132,MIN(-SUM(BI132:$BU132),R24-AR132))","v":0},{"$f":"IF(AS132>S24,S24-AS132,MIN(-SUM(BJ132:$BU132),S24-AS132))","v":0},{"$f":"IF(AT132>T24,T24-AT132,MIN(-SUM(BK132:$BU132),T24-AT132))","v":0},{"$f":"IF(AU132>U24,U24-AU132,MIN(-SUM(BL132:$BU132),U24-AU132))","v":0},{"$f":"IF(AV132>V24,V24-AV132,MIN(-SUM(BM132:$BU132),V24-AV132))","v":0},{"$f":"IF(AW132>W24,W24-AW132,MIN(-SUM(BN132:$BU132),W24-AW132))","v":0},{"$f":"IF(AX132>X24,X24-AX132,MIN(-SUM(BO132:$BU132),X24-AX132))","v":0},{"$f":"IF(AY132>Y24,Y24-AY132,MIN(-SUM(BP132:$BU132),Y24-AY132))","v":0},{"$f":"IF(AZ132>Z24,Z24-AZ132,MIN(-SUM(BQ132:$BU132),Z24-AZ132))","v":0},{"$f":"IF(BA132>AA24,AA24-BA132,MIN(-SUM(BR132:$BU132),AA24-BA132))","v":0},{"$f":"IF(BB132>AB24,AB24-BB132,MIN(-SUM(BS132:$BU132),AB24-BB132))","v":0},{"$f":"IF(BC132>AC24,AC24-BC132,MIN(-SUM(BT132:$BU132),AC24-BC132))","v":0},{"$f":"IF(BD132>AD24,AD24-BD132,MIN(-SUM(BU132:$BU132),AD24-BD132))","v":0},null,0,0]
["Leavers","2025-11-01",{"$f":"IF($B133>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B133))+IF(B133<DATE(2020,2,28),0,1)+IF($B133>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B133>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E133+F133+IF(C133=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B133,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C133=1,INPUTS!L$45,IF(C133=0,INPUTS!K$45,IF(C133=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D26)","v":0},{"$f":"IF(B133>=DATE(2023,2,1),0,IF(E133-D25+D24<0,-(E133-D25+D24),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B133,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,{"$f":"AZ133+BP133","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR133>R25,R25-AR133,MIN(-SUM(BI133:$BU133),R25-AR133))","v":0},{"$f":"IF(AS133>S25,S25-AS133,MIN(-SUM(BJ133:$BU133),S25-AS133))","v":0},{"$f":"IF(AT133>T25,T25-AT133,MIN(-SUM(BK133:$BU133),T25-AT133))","v":0},{"$f":"IF(AU133>U25,U25-AU133,MIN(-SUM(BL133:$BU133),U25-AU133))","v":0},{"$f":"IF(AV133>V25,V25-AV133,MIN(-SUM(BM133:$BU133),V25-AV133))","v":0},{"$f":"IF(AW133>W25,W25-AW133,MIN(-SUM(BN133:$BU133),W25-AW133))","v":0},{"$f":"IF(AX133>X25,X25-AX133,MIN(-SUM(BO133:$BU133),X25-AX133))","v":0},{"$f":"IF(AY133>Y25,Y25-AY133,MIN(-SUM(BP133:$BU133),Y25-AY133))","v":0},{"$f":"IF(AZ133>Z25,Z25-AZ133,MIN(-SUM(BQ133:$BU133),Z25-AZ133))","v":0},{"$f":"IF(BA133>AA25,AA25-BA133,MIN(-SUM(BR133:$BU133),AA25-BA133))","v":0},{"$f":"IF(BB133>AB25,AB25-BB133,MIN(-SUM(BS133:$BU133),AB25-BB133))","v":0},{"$f":"IF(BC133>AC25,AC25-BC133,MIN(-SUM(BT133:$BU133),AC25-BC133))","v":0},{"$f":"IF(BD133>AD25,AD25-BD133,MIN(-SUM(BU133:$BU133),AD25-BD133))","v":0},null,0,0]
["Leavers","2025-10-01",{"$f":"IF($B134>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B134))+IF(B134<DATE(2020,2,28),0,1)+IF($B134>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B134>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E134+F134+IF(C134=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B134,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C134=1,INPUTS!L$45,IF(C134=0,INPUTS!K$45,IF(C134=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D27)","v":0},{"$f":"IF(B134>=DATE(2023,2,1),0,IF(E134-D26+D25<0,-(E134-D26+D25),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B134,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,{"$f":"AR134+BH134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR134>R26,R26-AR134,MIN(-SUM(BI134:$BU134),R26-AR134))","v":0},{"$f":"IF(AS134>S26,S26-AS134,MIN(-SUM(BJ134:$BU134),S26-AS134))","v":0},{"$f":"IF(AT134>T26,T26-AT134,MIN(-SUM(BK134:$BU134),T26-AT134))","v":0},{"$f":"IF(AU134>U26,U26-AU134,MIN(-SUM(BL134:$BU134),U26-AU134))","v":0},{"$f":"IF(AV134>V26,V26-AV134,MIN(-SUM(BM134:$BU134),V26-AV134))","v":0},{"$f":"IF(AW134>W26,W26-AW134,MIN(-SUM(BN134:$BU134),W26-AW134))","v":0},{"$f":"IF(AX134>X26,X26-AX134,MIN(-SUM(BO134:$BU134),X26-AX134))","v":0},{"$f":"IF(AY134>Y26,Y26-AY134,MIN(-SUM(BP134:$BU134),Y26-AY134))","v":0},{"$f":"IF(AZ134>Z26,Z26-AZ134,MIN(-SUM(BQ134:$BU134),Z26-AZ134))","v":0},{"$f":"IF(BA134>AA26,AA26-BA134,MIN(-SUM(BR134:$BU134),AA26-BA134))","v":0},{"$f":"IF(BB134>AB26,AB26-BB134,MIN(-SUM(BS134:$BU134),AB26-BB134))","v":0},{"$f":"IF(BC134>AC26,AC26-BC134,MIN(-SUM(BT134:$BU134),AC26-BC134))","v":0},{"$f":"IF(BD134>AD26,AD26-BD134,MIN(-SUM(BU134:$BU134),AD26-BD134))","v":0},null,0,0]
["Leavers","2025-09-01",{"$f":"IF($B135>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B135))+IF(B135<DATE(2020,2,28),0,1)+IF($B135>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B135>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E135+F135+IF(C135=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B135,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C135=1,INPUTS!L$45,IF(C135=0,INPUTS!K$45,IF(C135=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D28)","v":0},{"$f":"IF(B135>=DATE(2023,2,1),0,IF(E135-D27+D26<0,-(E135-D27+D26),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B135,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR135>R27,R27-AR135,MIN(-SUM(BI135:$BU135),R27-AR135))","v":0},{"$f":"IF(AS135>S27,S27-AS135,MIN(-SUM(BJ135:$BU135),S27-AS135))","v":0},{"$f":"IF(AT135>T27,T27-AT135,MIN(-SUM(BK135:$BU135),T27-AT135))","v":0},{"$f":"IF(AU135>U27,U27-AU135,MIN(-SUM(BL135:$BU135),U27-AU135))","v":0},{"$f":"IF(AV135>V27,V27-AV135,MIN(-SUM(BM135:$BU135),V27-AV135))","v":0},{"$f":"IF(AW135>W27,W27-AW135,MIN(-SUM(BN135:$BU135),W27-AW135))","v":0},{"$f":"IF(AX135>X27,X27-AX135,MIN(-SUM(BO135:$BU135),X27-AX135))","v":0},{"$f":"IF(AY135>Y27,Y27-AY135,MIN(-SUM(BP135:$BU135),Y27-AY135))","v":0},{"$f":"IF(AZ135>Z27,Z27-AZ135,MIN(-SUM(BQ135:$BU135),Z27-AZ135))","v":0},{"$f":"IF(BA135>AA27,AA27-BA135,MIN(-SUM(BR135:$BU135),AA27-BA135))","v":0},{"$f":"IF(BB135>AB27,AB27-BB135,MIN(-SUM(BS135:$BU135),AB27-BB135))","v":0},{"$f":"IF(BC135>AC27,AC27-BC135,MIN(-SUM(BT135:$BU135),AC27-BC135))","v":0},{"$f":"IF(BD135>AD27,AD27-BD135,MIN(-SUM(BU135:$BU135),AD27-BD135))","v":0},null,0,0]
["Leavers","2025-08-01",{"$f":"IF($B136>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B136))+IF(B136<DATE(2020,2,28),0,1)+IF($B136>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B136>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E136+F136+IF(C136=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B136,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C136=1,INPUTS!L$45,IF(C136=0,INPUTS!K$45,IF(C136=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D29)","v":0},{"$f":"IF(B136>=DATE(2023,2,1),0,IF(E136-D28+D27<0,-(E136-D28+D27),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B136,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR136>R28,R28-AR136,MIN(-SUM(BI136:$BU136),R28-AR136))","v":0},{"$f":"IF(AS136>S28,S28-AS136,MIN(-SUM(BJ136:$BU136),S28-AS136))","v":0},{"$f":"IF(AT136>T28,T28-AT136,MIN(-SUM(BK136:$BU136),T28-AT136))","v":0},{"$f":"IF(AU136>U28,U28-AU136,MIN(-SUM(BL136:$BU136),U28-AU136))","v":0},{"$f":"IF(AV136>V28,V28-AV136,MIN(-SUM(BM136:$BU136),V28-AV136))","v":0},{"$f":"IF(AW136>W28,W28-AW136,MIN(-SUM(BN136:$BU136),W28-AW136))","v":0},{"$f":"IF(AX136>X28,X28-AX136,MIN(-SUM(BO136:$BU136),X28-AX136))","v":0},{"$f":"IF(AY136>Y28,Y28-AY136,MIN(-SUM(BP136:$BU136),Y28-AY136))","v":0},{"$f":"IF(AZ136>Z28,Z28-AZ136,MIN(-SUM(BQ136:$BU136),Z28-AZ136))","v":0},{"$f":"IF(BA136>AA28,AA28-BA136,MIN(-SUM(BR136:$BU136),AA28-BA136))","v":0},{"$f":"IF(BB136>AB28,AB28-BB136,MIN(-SUM(BS136:$BU136),AB28-BB136))","v":0},{"$f":"IF(BC136>AC28,AC28-BC136,MIN(-SUM(BT136:$BU136),AC28-BC136))","v":0},{"$f":"IF(BD136>AD28,AD28-BD136,MIN(-SUM(BU136:$BU136),AD28-BD136))","v":0},null,0,0]
["Leavers","2025-07-01",{"$f":"IF($B137>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B137))+IF(B137<DATE(2020,2,28),0,1)+IF($B137>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B137>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":4},{"$f":"E137+F137+IF(C137=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B137,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C137=1,INPUTS!L$45,IF(C137=0,INPUTS!K$45,IF(C137=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D30)","v":0},{"$f":"IF(B137>=DATE(2023,2,1),0,IF(E137-D29+D28<0,-(E137-D29+D28),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B137,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR137>R29,R29-AR137,MIN(-SUM(BI137:$BU137),R29-AR137))","v":0},{"$f":"IF(AS137>S29,S29-AS137,MIN(-SUM(BJ137:$BU137),S29-AS137))","v":0},{"$f":"IF(AT137>T29,T29-AT137,MIN(-SUM(BK137:$BU137),T29-AT137))","v":0},{"$f":"IF(AU137>U29,U29-AU137,MIN(-SUM(BL137:$BU137),U29-AU137))","v":0},{"$f":"IF(AV137>V29,V29-AV137,MIN(-SUM(BM137:$BU137),V29-AV137))","v":0},{"$f":"IF(AW137>W29,W29-AW137,MIN(-SUM(BN137:$BU137),W29-AW137))","v":0},{"$f":"IF(AX137>X29,X29-AX137,MIN(-SUM(BO137:$BU137),X29-AX137))","v":0},{"$f":"IF(AY137>Y29,Y29-AY137,MIN(-SUM(BP137:$BU137),Y29-AY137))","v":0},{"$f":"IF(AZ137>Z29,Z29-AZ137,MIN(-SUM(BQ137:$BU137),Z29-AZ137))","v":0},{"$f":"IF(BA137>AA29,AA29-BA137,MIN(-SUM(BR137:$BU137),AA29-BA137))","v":0},{"$f":"IF(BB137>AB29,AB29-BB137,MIN(-SUM(BS137:$BU137),AB29-BB137))","v":0},{"$f":"IF(BC137>AC29,AC29-BC137,MIN(-SUM(BT137:$BU137),AC29-BC137))","v":0},{"$f":"IF(BD137>AD29,AD29-BD137,MIN(-SUM(BU137:$BU137),AD29-BD137))","v":0},null,0,0]
["Leavers","2025-06-01",{"$f":"IF($B138>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B138))+IF(B138<DATE(2020,2,28),0,1)+IF($B138>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B138>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E138+F138+IF(C138=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B138,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C138=1,INPUTS!L$45,IF(C138=0,INPUTS!K$45,IF(C138=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D31)","v":0},{"$f":"IF(B138>=DATE(2023,2,1),0,IF(E138-D30+D29<0,-(E138-D30+D29),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B138,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR138>R30,R30-AR138,MIN(-SUM(BI138:$BU138),R30-AR138))","v":0},{"$f":"IF(AS138>S30,S30-AS138,MIN(-SUM(BJ138:$BU138),S30-AS138))","v":0},{"$f":"IF(AT138>T30,T30-AT138,MIN(-SUM(BK138:$BU138),T30-AT138))","v":0},{"$f":"IF(AU138>U30,U30-AU138,MIN(-SUM(BL138:$BU138),U30-AU138))","v":0},{"$f":"IF(AV138>V30,V30-AV138,MIN(-SUM(BM138:$BU138),V30-AV138))","v":0},{"$f":"IF(AW138>W30,W30-AW138,MIN(-SUM(BN138:$BU138),W30-AW138))","v":0},{"$f":"IF(AX138>X30,X30-AX138,MIN(-SUM(BO138:$BU138),X30-AX138))","v":0},{"$f":"IF(AY138>Y30,Y30-AY138,MIN(-SUM(BP138:$BU138),Y30-AY138))","v":0},{"$f":"IF(AZ138>Z30,Z30-AZ138,MIN(-SUM(BQ138:$BU138),Z30-AZ138))","v":0},{"$f":"IF(BA138>AA30,AA30-BA138,MIN(-SUM(BR138:$BU138),AA30-BA138))","v":0},{"$f":"IF(BB138>AB30,AB30-BB138,MIN(-SUM(BS138:$BU138),AB30-BB138))","v":0},{"$f":"IF(BC138>AC30,AC30-BC138,MIN(-SUM(BT138:$BU138),AC30-BC138))","v":0},{"$f":"IF(BD138>AD30,AD30-BD138,MIN(-SUM(BU138:$BU138),AD30-BD138))","v":0},null,0,0]
["Leavers","2025-05-01",{"$f":"IF($B139>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B139))+IF(B139<DATE(2020,2,28),0,1)+IF($B139>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B139>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E139+F139+IF(C139=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B139,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C139=1,INPUTS!L$45,IF(C139=0,INPUTS!K$45,IF(C139=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D32)","v":0},{"$f":"IF(B139>=DATE(2023,2,1),0,IF(E139-D31+D30<0,-(E139-D31+D30),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B139,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR139>R31,R31-AR139,MIN(-SUM(BI139:$BU139),R31-AR139))","v":0},{"$f":"IF(AS139>S31,S31-AS139,MIN(-SUM(BJ139:$BU139),S31-AS139))","v":0},{"$f":"IF(AT139>T31,T31-AT139,MIN(-SUM(BK139:$BU139),T31-AT139))","v":0},{"$f":"IF(AU139>U31,U31-AU139,MIN(-SUM(BL139:$BU139),U31-AU139))","v":0},{"$f":"IF(AV139>V31,V31-AV139,MIN(-SUM(BM139:$BU139),V31-AV139))","v":0},{"$f":"IF(AW139>W31,W31-AW139,MIN(-SUM(BN139:$BU139),W31-AW139))","v":0},{"$f":"IF(AX139>X31,X31-AX139,MIN(-SUM(BO139:$BU139),X31-AX139))","v":0},{"$f":"IF(AY139>Y31,Y31-AY139,MIN(-SUM(BP139:$BU139),Y31-AY139))","v":0},{"$f":"IF(AZ139>Z31,Z31-AZ139,MIN(-SUM(BQ139:$BU139),Z31-AZ139))","v":0},{"$f":"IF(BA139>AA31,AA31-BA139,MIN(-SUM(BR139:$BU139),AA31-BA139))","v":0},{"$f":"IF(BB139>AB31,AB31-BB139,MIN(-SUM(BS139:$BU139),AB31-BB139))","v":0},{"$f":"IF(BC139>AC31,AC31-BC139,MIN(-SUM(BT139:$BU139),AC31-BC139))","v":0},{"$f":"IF(BD139>AD31,AD31-BD139,MIN(-SUM(BU139:$BU139),AD31-BD139))","v":0},null,0,0]
["Leavers","2025-04-01",{"$f":"IF($B140>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B140))+IF(B140<DATE(2020,2,28),0,1)+IF($B140>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B140>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E140+F140+IF(C140=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B140,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C140=1,INPUTS!L$45,IF(C140=0,INPUTS!K$45,IF(C140=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D33)","v":0},{"$f":"IF(B140>=DATE(2023,2,1),0,IF(E140-D32+D31<0,-(E140-D32+D31),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B140,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR140>R32,R32-AR140,MIN(-SUM(BI140:$BU140),R32-AR140))","v":0},{"$f":"IF(AS140>S32,S32-AS140,MIN(-SUM(BJ140:$BU140),S32-AS140))","v":0},{"$f":"IF(AT140>T32,T32-AT140,MIN(-SUM(BK140:$BU140),T32-AT140))","v":0},{"$f":"IF(AU140>U32,U32-AU140,MIN(-SUM(BL140:$BU140),U32-AU140))","v":0},{"$f":"IF(AV140>V32,V32-AV140,MIN(-SUM(BM140:$BU140),V32-AV140))","v":0},{"$f":"IF(AW140>W32,W32-AW140,MIN(-SUM(BN140:$BU140),W32-AW140))","v":0},{"$f":"IF(AX140>X32,X32-AX140,MIN(-SUM(BO140:$BU140),X32-AX140))","v":0},{"$f":"IF(AY140>Y32,Y32-AY140,MIN(-SUM(BP140:$BU140),Y32-AY140))","v":0},{"$f":"IF(AZ140>Z32,Z32-AZ140,MIN(-SUM(BQ140:$BU140),Z32-AZ140))","v":0},{"$f":"IF(BA140>AA32,AA32-BA140,MIN(-SUM(BR140:$BU140),AA32-BA140))","v":0},{"$f":"IF(BB140>AB32,AB32-BB140,MIN(-SUM(BS140:$BU140),AB32-BB140))","v":0},{"$f":"IF(BC140>AC32,AC32-BC140,MIN(-SUM(BT140:$BU140),AC32-BC140))","v":0},{"$f":"IF(BD140>AD32,AD32-BD140,MIN(-SUM(BU140:$BU140),AD32-BD140))","v":0},null,0,0]
["Leavers","2025-03-01",{"$f":"IF($B141>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B141))+IF(B141<DATE(2020,2,28),0,1)+IF($B141>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B141>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E141+F141+IF(C141=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B141,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C141=1,INPUTS!L$45,IF(C141=0,INPUTS!K$45,IF(C141=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D34)","v":0},{"$f":"IF(B141>=DATE(2023,2,1),0,IF(E141-D33+D32<0,-(E141-D33+D32),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B141,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR141>R33,R33-AR141,MIN(-SUM(BI141:$BU141),R33-AR141))","v":0},{"$f":"IF(AS141>S33,S33-AS141,MIN(-SUM(BJ141:$BU141),S33-AS141))","v":0},{"$f":"IF(AT141>T33,T33-AT141,MIN(-SUM(BK141:$BU141),T33-AT141))","v":0},{"$f":"IF(AU141>U33,U33-AU141,MIN(-SUM(BL141:$BU141),U33-AU141))","v":0},{"$f":"IF(AV141>V33,V33-AV141,MIN(-SUM(BM141:$BU141),V33-AV141))","v":0},{"$f":"IF(AW141>W33,W33-AW141,MIN(-SUM(BN141:$BU141),W33-AW141))","v":0},{"$f":"IF(AX141>X33,X33-AX141,MIN(-SUM(BO141:$BU141),X33-AX141))","v":0},{"$f":"IF(AY141>Y33,Y33-AY141,MIN(-SUM(BP141:$BU141),Y33-AY141))","v":0},{"$f":"IF(AZ141>Z33,Z33-AZ141,MIN(-SUM(BQ141:$BU141),Z33-AZ141))","v":0},{"$f":"IF(BA141>AA33,AA33-BA141,MIN(-SUM(BR141:$BU141),AA33-BA141))","v":0},{"$f":"IF(BB141>AB33,AB33-BB141,MIN(-SUM(BS141:$BU141),AB33-BB141))","v":0},{"$f":"IF(BC141>AC33,AC33-BC141,MIN(-SUM(BT141:$BU141),AC33-BC141))","v":0},{"$f":"IF(BD141>AD33,AD33-BD141,MIN(-SUM(BU141:$BU141),AD33-BD141))","v":0},null,0,0]
["Leavers","2025-02-01",{"$f":"IF($B142>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B142))+IF(B142<DATE(2020,2,28),0,1)+IF($B142>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B142>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E142+F142+IF(C142=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B142,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C142=1,INPUTS!L$45,IF(C142=0,INPUTS!K$45,IF(C142=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D35)","v":0},{"$f":"IF(B142>=DATE(2023,2,1),0,IF(E142-D34+D33<0,-(E142-D34+D33),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B142,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR142>R34,R34-AR142,MIN(-SUM(BI142:$BU142),R34-AR142))","v":0},{"$f":"IF(AS142>S34,S34-AS142,MIN(-SUM(BJ142:$BU142),S34-AS142))","v":0},{"$f":"IF(AT142>T34,T34-AT142,MIN(-SUM(BK142:$BU142),T34-AT142))","v":0},{"$f":"IF(AU142>U34,U34-AU142,MIN(-SUM(BL142:$BU142),U34-AU142))","v":0},{"$f":"IF(AV142>V34,V34-AV142,MIN(-SUM(BM142:$BU142),V34-AV142))","v":0},{"$f":"IF(AW142>W34,W34-AW142,MIN(-SUM(BN142:$BU142),W34-AW142))","v":0},{"$f":"IF(AX142>X34,X34-AX142,MIN(-SUM(BO142:$BU142),X34-AX142))","v":0},{"$f":"IF(AY142>Y34,Y34-AY142,MIN(-SUM(BP142:$BU142),Y34-AY142))","v":0},{"$f":"IF(AZ142>Z34,Z34-AZ142,MIN(-SUM(BQ142:$BU142),Z34-AZ142))","v":0},{"$f":"IF(BA142>AA34,AA34-BA142,MIN(-SUM(BR142:$BU142),AA34-BA142))","v":0},{"$f":"IF(BB142>AB34,AB34-BB142,MIN(-SUM(BS142:$BU142),AB34-BB142))","v":0},{"$f":"IF(BC142>AC34,AC34-BC142,MIN(-SUM(BT142:$BU142),AC34-BC142))","v":0},{"$f":"IF(BD142>AD34,AD34-BD142,MIN(-SUM(BU142:$BU142),AD34-BD142))","v":0},null,0,0]
["Leavers","2025-01-01",{"$f":"IF($B143>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B143))+IF(B143<DATE(2020,2,28),0,1)+IF($B143>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B143>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E143+F143+IF(C143=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B143,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C143=1,INPUTS!L$45,IF(C143=0,INPUTS!K$45,IF(C143=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D36)","v":0},{"$f":"IF(B143>=DATE(2023,2,1),0,IF(E143-D35+D34<0,-(E143-D35+D34),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B143,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR143>R35,R35-AR143,MIN(-SUM(BI143:$BU143),R35-AR143))","v":0},{"$f":"IF(AS143>S35,S35-AS143,MIN(-SUM(BJ143:$BU143),S35-AS143))","v":0},{"$f":"IF(AT143>T35,T35-AT143,MIN(-SUM(BK143:$BU143),T35-AT143))","v":0},{"$f":"IF(AU143>U35,U35-AU143,MIN(-SUM(BL143:$BU143),U35-AU143))","v":0},{"$f":"IF(AV143>V35,V35-AV143,MIN(-SUM(BM143:$BU143),V35-AV143))","v":0},{"$f":"IF(AW143>W35,W35-AW143,MIN(-SUM(BN143:$BU143),W35-AW143))","v":0},{"$f":"IF(AX143>X35,X35-AX143,MIN(-SUM(BO143:$BU143),X35-AX143))","v":0},{"$f":"IF(AY143>Y35,Y35-AY143,MIN(-SUM(BP143:$BU143),Y35-AY143))","v":0},{"$f":"IF(AZ143>Z35,Z35-AZ143,MIN(-SUM(BQ143:$BU143),Z35-AZ143))","v":0},{"$f":"IF(BA143>AA35,AA35-BA143,MIN(-SUM(BR143:$BU143),AA35-BA143))","v":0},{"$f":"IF(BB143>AB35,AB35-BB143,MIN(-SUM(BS143:$BU143),AB35-BB143))","v":0},{"$f":"IF(BC143>AC35,AC35-BC143,MIN(-SUM(BT143:$BU143),AC35-BC143))","v":0},{"$f":"IF(BD143>AD35,AD35-BD143,MIN(-SUM(BU143:$BU143),AD35-BD143))","v":0},null,0,0]
["Leavers","2024-12-01",{"$f":"IF($B144>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B144))+IF(B144<DATE(2020,2,28),0,1)+IF($B144>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B144>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E144+F144+IF(C144=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B144,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C144=1,INPUTS!L$45,IF(C144=0,INPUTS!K$45,IF(C144=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D37)","v":0},{"$f":"IF(B144>=DATE(2023,2,1),0,IF(E144-D36+D35<0,-(E144-D36+D35),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B144,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR144>R36,R36-AR144,MIN(-SUM(BI144:$BU144),R36-AR144))","v":0},{"$f":"IF(AS144>S36,S36-AS144,MIN(-SUM(BJ144:$BU144),S36-AS144))","v":0},{"$f":"IF(AT144>T36,T36-AT144,MIN(-SUM(BK144:$BU144),T36-AT144))","v":0},{"$f":"IF(AU144>U36,U36-AU144,MIN(-SUM(BL144:$BU144),U36-AU144))","v":0},{"$f":"IF(AV144>V36,V36-AV144,MIN(-SUM(BM144:$BU144),V36-AV144))","v":0},{"$f":"IF(AW144>W36,W36-AW144,MIN(-SUM(BN144:$BU144),W36-AW144))","v":0},{"$f":"IF(AX144>X36,X36-AX144,MIN(-SUM(BO144:$BU144),X36-AX144))","v":0},{"$f":"IF(AY144>Y36,Y36-AY144,MIN(-SUM(BP144:$BU144),Y36-AY144))","v":0},{"$f":"IF(AZ144>Z36,Z36-AZ144,MIN(-SUM(BQ144:$BU144),Z36-AZ144))","v":0},{"$f":"IF(BA144>AA36,AA36-BA144,MIN(-SUM(BR144:$BU144),AA36-BA144))","v":0},{"$f":"IF(BB144>AB36,AB36-BB144,MIN(-SUM(BS144:$BU144),AB36-BB144))","v":0},{"$f":"IF(BC144>AC36,AC36-BC144,MIN(-SUM(BT144:$BU144),AC36-BC144))","v":0},{"$f":"IF(BD144>AD36,AD36-BD144,MIN(-SUM(BU144:$BU144),AD36-BD144))","v":0},null,0,0]
["Leavers","2024-11-01",{"$f":"IF($B145>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B145))+IF(B145<DATE(2020,2,28),0,1)+IF($B145>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B145>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E145+F145+IF(C145=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B145,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C145=1,INPUTS!L$45,IF(C145=0,INPUTS!K$45,IF(C145=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D38)","v":0},{"$f":"IF(B145>=DATE(2023,2,1),0,IF(E145-D37+D36<0,-(E145-D37+D36),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B145,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR145>R37,R37-AR145,MIN(-SUM(BI145:$BU145),R37-AR145))","v":0},{"$f":"IF(AS145>S37,S37-AS145,MIN(-SUM(BJ145:$BU145),S37-AS145))","v":0},{"$f":"IF(AT145>T37,T37-AT145,MIN(-SUM(BK145:$BU145),T37-AT145))","v":0},{"$f":"IF(AU145>U37,U37-AU145,MIN(-SUM(BL145:$BU145),U37-AU145))","v":0},{"$f":"IF(AV145>V37,V37-AV145,MIN(-SUM(BM145:$BU145),V37-AV145))","v":0},{"$f":"IF(AW145>W37,W37-AW145,MIN(-SUM(BN145:$BU145),W37-AW145))","v":0},{"$f":"IF(AX145>X37,X37-AX145,MIN(-SUM(BO145:$BU145),X37-AX145))","v":0},{"$f":"IF(AY145>Y37,Y37-AY145,MIN(-SUM(BP145:$BU145),Y37-AY145))","v":0},{"$f":"IF(AZ145>Z37,Z37-AZ145,MIN(-SUM(BQ145:$BU145),Z37-AZ145))","v":0},{"$f":"IF(BA145>AA37,AA37-BA145,MIN(-SUM(BR145:$BU145),AA37-BA145))","v":0},{"$f":"IF(BB145>AB37,AB37-BB145,MIN(-SUM(BS145:$BU145),AB37-BB145))","v":0},{"$f":"IF(BC145>AC37,AC37-BC145,MIN(-SUM(BT145:$BU145),AC37-BC145))","v":0},{"$f":"IF(BD145>AD37,AD37-BD145,MIN(-SUM(BU145:$BU145),AD37-BD145))","v":0},null,0,0]
["Leavers","2024-10-01",{"$f":"IF($B146>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B146))+IF(B146<DATE(2020,2,28),0,1)+IF($B146>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B146>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E146+F146+IF(C146=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B146,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C146=1,INPUTS!L$45,IF(C146=0,INPUTS!K$45,IF(C146=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D39)","v":0},{"$f":"IF(B146>=DATE(2023,2,1),0,IF(E146-D38+D37<0,-(E146-D38+D37),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B146,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N38,0,$D146*R38*R$4/$P146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR146>R38,R38-AR146,MIN(-SUM(BI146:$BU146),R38-AR146))","v":0},{"$f":"IF(AS146>S38,S38-AS146,MIN(-SUM(BJ146:$BU146),S38-AS146))","v":0},{"$f":"IF(AT146>T38,T38-AT146,MIN(-SUM(BK146:$BU146),T38-AT146))","v":0},{"$f":"IF(AU146>U38,U38-AU146,MIN(-SUM(BL146:$BU146),U38-AU146))","v":0},{"$f":"IF(AV146>V38,V38-AV146,MIN(-SUM(BM146:$BU146),V38-AV146))","v":0},{"$f":"IF(AW146>W38,W38-AW146,MIN(-SUM(BN146:$BU146),W38-AW146))","v":0},{"$f":"IF(AX146>X38,X38-AX146,MIN(-SUM(BO146:$BU146),X38-AX146))","v":0},{"$f":"IF(AY146>Y38,Y38-AY146,MIN(-SUM(BP146:$BU146),Y38-AY146))","v":0},{"$f":"IF(AZ146>Z38,Z38-AZ146,MIN(-SUM(BQ146:$BU146),Z38-AZ146))","v":0},{"$f":"IF(BA146>AA38,AA38-BA146,MIN(-SUM(BR146:$BU146),AA38-BA146))","v":0},{"$f":"IF(BB146>AB38,AB38-BB146,MIN(-SUM(BS146:$BU146),AB38-BB146))","v":0},{"$f":"IF(BC146>AC38,AC38-BC146,MIN(-SUM(BT146:$BU146),AC38-BC146))","v":0},{"$f":"IF(BD146>AD38,AD38-BD146,MIN(-SUM(BU146:$BU146),AD38-BD146))","v":0},null,0,0]
["Leavers","2024-09-01",{"$f":"IF($B147>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B147))+IF(B147<DATE(2020,2,28),0,1)+IF($B147>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B147>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E147+F147+IF(C147=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B147,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C147=1,INPUTS!L$45,IF(C147=0,INPUTS!K$45,IF(C147=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D40)","v":0},{"$f":"IF(B147>=DATE(2023,2,1),0,IF(E147-D39+D38<0,-(E147-D39+D38),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B147,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR147>R39,R39-AR147,MIN(-SUM(BI147:$BU147),R39-AR147))","v":0},{"$f":"IF(AS147>S39,S39-AS147,MIN(-SUM(BJ147:$BU147),S39-AS147))","v":0},{"$f":"IF(AT147>T39,T39-AT147,MIN(-SUM(BK147:$BU147),T39-AT147))","v":0},{"$f":"IF(AU147>U39,U39-AU147,MIN(-SUM(BL147:$BU147),U39-AU147))","v":0},{"$f":"IF(AV147>V39,V39-AV147,MIN(-SUM(BM147:$BU147),V39-AV147))","v":0},{"$f":"IF(AW147>W39,W39-AW147,MIN(-SUM(BN147:$BU147),W39-AW147))","v":0},{"$f":"IF(AX147>X39,X39-AX147,MIN(-SUM(BO147:$BU147),X39-AX147))","v":0},{"$f":"IF(AY147>Y39,Y39-AY147,MIN(-SUM(BP147:$BU147),Y39-AY147))","v":0},{"$f":"IF(AZ147>Z39,Z39-AZ147,MIN(-SUM(BQ147:$BU147),Z39-AZ147))","v":0},{"$f":"IF(BA147>AA39,AA39-BA147,MIN(-SUM(BR147:$BU147),AA39-BA147))","v":0},{"$f":"IF(BB147>AB39,AB39-BB147,MIN(-SUM(BS147:$BU147),AB39-BB147))","v":0},{"$f":"IF(BC147>AC39,AC39-BC147,MIN(-SUM(BT147:$BU147),AC39-BC147))","v":0},{"$f":"IF(BD147>AD39,AD39-BD147,MIN(-SUM(BU147:$BU147),AD39-BD147))","v":0},null,0,0]
["Leavers","2024-08-01",{"$f":"IF($B148>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B148))+IF(B148<DATE(2020,2,28),0,1)+IF($B148>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B148>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E148+F148+IF(C148=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B148,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C148=1,INPUTS!L$45,IF(C148=0,INPUTS!K$45,IF(C148=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D41)","v":0},{"$f":"IF(B148>=DATE(2023,2,1),0,IF(E148-D40+D39<0,-(E148-D40+D39),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B148,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR148>R40,R40-AR148,MIN(-SUM(BI148:$BU148),R40-AR148))","v":0},{"$f":"IF(AS148>S40,S40-AS148,MIN(-SUM(BJ148:$BU148),S40-AS148))","v":0},{"$f":"IF(AT148>T40,T40-AT148,MIN(-SUM(BK148:$BU148),T40-AT148))","v":0},{"$f":"IF(AU148>U40,U40-AU148,MIN(-SUM(BL148:$BU148),U40-AU148))","v":0},{"$f":"IF(AV148>V40,V40-AV148,MIN(-SUM(BM148:$BU148),V40-AV148))","v":0},{"$f":"IF(AW148>W40,W40-AW148,MIN(-SUM(BN148:$BU148),W40-AW148))","v":0},{"$f":"IF(AX148>X40,X40-AX148,MIN(-SUM(BO148:$BU148),X40-AX148))","v":0},{"$f":"IF(AY148>Y40,Y40-AY148,MIN(-SUM(BP148:$BU148),Y40-AY148))","v":0},{"$f":"IF(AZ148>Z40,Z40-AZ148,MIN(-SUM(BQ148:$BU148),Z40-AZ148))","v":0},{"$f":"IF(BA148>AA40,AA40-BA148,MIN(-SUM(BR148:$BU148),AA40-BA148))","v":0},{"$f":"IF(BB148>AB40,AB40-BB148,MIN(-SUM(BS148:$BU148),AB40-BB148))","v":0},{"$f":"IF(BC148>AC40,AC40-BC148,MIN(-SUM(BT148:$BU148),AC40-BC148))","v":0},{"$f":"IF(BD148>AD40,AD40-BD148,MIN(-SUM(BU148:$BU148),AD40-BD148))","v":0},null,0,0]
["Leavers","2024-07-01",{"$f":"IF($B149>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B149))+IF(B149<DATE(2020,2,28),0,1)+IF($B149>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B149>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":3},{"$f":"E149+F149+IF(C149=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B149,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C149=1,INPUTS!L$45,IF(C149=0,INPUTS!K$45,IF(C149=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D42)","v":0},{"$f":"IF(B149>=DATE(2023,2,1),0,IF(E149-D41+D40<0,-(E149-D41+D40),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B149,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR149>R41,R41-AR149,MIN(-SUM(BI149:$BU149),R41-AR149))","v":0},{"$f":"IF(AS149>S41,S41-AS149,MIN(-SUM(BJ149:$BU149),S41-AS149))","v":0},{"$f":"IF(AT149>T41,T41-AT149,MIN(-SUM(BK149:$BU149),T41-AT149))","v":0},{"$f":"IF(AU149>U41,U41-AU149,MIN(-SUM(BL149:$BU149),U41-AU149))","v":0},{"$f":"IF(AV149>V41,V41-AV149,MIN(-SUM(BM149:$BU149),V41-AV149))","v":0},{"$f":"IF(AW149>W41,W41-AW149,MIN(-SUM(BN149:$BU149),W41-AW149))","v":0},{"$f":"IF(AX149>X41,X41-AX149,MIN(-SUM(BO149:$BU149),X41-AX149))","v":0},{"$f":"IF(AY149>Y41,Y41-AY149,MIN(-SUM(BP149:$BU149),Y41-AY149))","v":0},{"$f":"IF(AZ149>Z41,Z41-AZ149,MIN(-SUM(BQ149:$BU149),Z41-AZ149))","v":0},{"$f":"IF(BA149>AA41,AA41-BA149,MIN(-SUM(BR149:$BU149),AA41-BA149))","v":0},{"$f":"IF(BB149>AB41,AB41-BB149,MIN(-SUM(BS149:$BU149),AB41-BB149))","v":0},{"$f":"IF(BC149>AC41,AC41-BC149,MIN(-SUM(BT149:$BU149),AC41-BC149))","v":0},{"$f":"IF(BD149>AD41,AD41-BD149,MIN(-SUM(BU149:$BU149),AD41-BD149))","v":0},null,0,0]
["Leavers","2024-06-01",{"$f":"IF($B150>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B150))+IF(B150<DATE(2020,2,28),0,1)+IF($B150>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B150>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E150+F150+IF(C150=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B150,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C150=1,INPUTS!L$45,IF(C150=0,INPUTS!K$45,IF(C150=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D43)","v":0},{"$f":"IF(B150>=DATE(2023,2,1),0,IF(E150-D42+D41<0,-(E150-D42+D41),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B150,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR150>R42,R42-AR150,MIN(-SUM(BI150:$BU150),R42-AR150))","v":0},{"$f":"IF(AS150>S42,S42-AS150,MIN(-SUM(BJ150:$BU150),S42-AS150))","v":0},{"$f":"IF(AT150>T42,T42-AT150,MIN(-SUM(BK150:$BU150),T42-AT150))","v":0},{"$f":"IF(AU150>U42,U42-AU150,MIN(-SUM(BL150:$BU150),U42-AU150))","v":0},{"$f":"IF(AV150>V42,V42-AV150,MIN(-SUM(BM150:$BU150),V42-AV150))","v":0},{"$f":"IF(AW150>W42,W42-AW150,MIN(-SUM(BN150:$BU150),W42-AW150))","v":0},{"$f":"IF(AX150>X42,X42-AX150,MIN(-SUM(BO150:$BU150),X42-AX150))","v":0},{"$f":"IF(AY150>Y42,Y42-AY150,MIN(-SUM(BP150:$BU150),Y42-AY150))","v":0},{"$f":"IF(AZ150>Z42,Z42-AZ150,MIN(-SUM(BQ150:$BU150),Z42-AZ150))","v":0},{"$f":"IF(BA150>AA42,AA42-BA150,MIN(-SUM(BR150:$BU150),AA42-BA150))","v":0},{"$f":"IF(BB150>AB42,AB42-BB150,MIN(-SUM(BS150:$BU150),AB42-BB150))","v":0},{"$f":"IF(BC150>AC42,AC42-BC150,MIN(-SUM(BT150:$BU150),AC42-BC150))","v":0},{"$f":"IF(BD150>AD42,AD42-BD150,MIN(-SUM(BU150:$BU150),AD42-BD150))","v":0},null,0,0]
["Leavers","2024-05-01",{"$f":"IF($B151>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B151))+IF(B151<DATE(2020,2,28),0,1)+IF($B151>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B151>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E151+F151+IF(C151=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B151,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C151=1,INPUTS!L$45,IF(C151=0,INPUTS!K$45,IF(C151=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D44)","v":0},{"$f":"IF(B151>=DATE(2023,2,1),0,IF(E151-D43+D42<0,-(E151-D43+D42),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B151,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR151>R43,R43-AR151,MIN(-SUM(BI151:$BU151),R43-AR151))","v":0},{"$f":"IF(AS151>S43,S43-AS151,MIN(-SUM(BJ151:$BU151),S43-AS151))","v":0},{"$f":"IF(AT151>T43,T43-AT151,MIN(-SUM(BK151:$BU151),T43-AT151))","v":0},{"$f":"IF(AU151>U43,U43-AU151,MIN(-SUM(BL151:$BU151),U43-AU151))","v":0},{"$f":"IF(AV151>V43,V43-AV151,MIN(-SUM(BM151:$BU151),V43-AV151))","v":0},{"$f":"IF(AW151>W43,W43-AW151,MIN(-SUM(BN151:$BU151),W43-AW151))","v":0},{"$f":"IF(AX151>X43,X43-AX151,MIN(-SUM(BO151:$BU151),X43-AX151))","v":0},{"$f":"IF(AY151>Y43,Y43-AY151,MIN(-SUM(BP151:$BU151),Y43-AY151))","v":0},{"$f":"IF(AZ151>Z43,Z43-AZ151,MIN(-SUM(BQ151:$BU151),Z43-AZ151))","v":0},{"$f":"IF(BA151>AA43,AA43-BA151,MIN(-SUM(BR151:$BU151),AA43-BA151))","v":0},{"$f":"IF(BB151>AB43,AB43-BB151,MIN(-SUM(BS151:$BU151),AB43-BB151))","v":0},{"$f":"IF(BC151>AC43,AC43-BC151,MIN(-SUM(BT151:$BU151),AC43-BC151))","v":0},{"$f":"IF(BD151>AD43,AD43-BD151,MIN(-SUM(BU151:$BU151),AD43-BD151))","v":0},null,0,0]
["Leavers","2024-04-01",{"$f":"IF($B152>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B152))+IF(B152<DATE(2020,2,28),0,1)+IF($B152>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B152>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E152+F152+IF(C152=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B152,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C152=1,INPUTS!L$45,IF(C152=0,INPUTS!K$45,IF(C152=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D45)","v":0},{"$f":"IF(B152>=DATE(2023,2,1),0,IF(E152-D44+D43<0,-(E152-D44+D43),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B152,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR152>R44,R44-AR152,MIN(-SUM(BI152:$BU152),R44-AR152))","v":0},{"$f":"IF(AS152>S44,S44-AS152,MIN(-SUM(BJ152:$BU152),S44-AS152))","v":0},{"$f":"IF(AT152>T44,T44-AT152,MIN(-SUM(BK152:$BU152),T44-AT152))","v":0},{"$f":"IF(AU152>U44,U44-AU152,MIN(-SUM(BL152:$BU152),U44-AU152))","v":0},{"$f":"IF(AV152>V44,V44-AV152,MIN(-SUM(BM152:$BU152),V44-AV152))","v":0},{"$f":"IF(AW152>W44,W44-AW152,MIN(-SUM(BN152:$BU152),W44-AW152))","v":0},{"$f":"IF(AX152>X44,X44-AX152,MIN(-SUM(BO152:$BU152),X44-AX152))","v":0},{"$f":"IF(AY152>Y44,Y44-AY152,MIN(-SUM(BP152:$BU152),Y44-AY152))","v":0},{"$f":"IF(AZ152>Z44,Z44-AZ152,MIN(-SUM(BQ152:$BU152),Z44-AZ152))","v":0},{"$f":"IF(BA152>AA44,AA44-BA152,MIN(-SUM(BR152:$BU152),AA44-BA152))","v":0},{"$f":"IF(BB152>AB44,AB44-BB152,MIN(-SUM(BS152:$BU152),AB44-BB152))","v":0},{"$f":"IF(BC152>AC44,AC44-BC152,MIN(-SUM(BT152:$BU152),AC44-BC152))","v":0},{"$f":"IF(BD152>AD44,AD44-BD152,MIN(-SUM(BU152:$BU152),AD44-BD152))","v":0},null,0,0]
["Leavers","2024-03-01",{"$f":"IF($B153>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B153))+IF(B153<DATE(2020,2,28),0,1)+IF($B153>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B153>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E153+F153+IF(C153=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B153,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C153=1,INPUTS!L$45,IF(C153=0,INPUTS!K$45,IF(C153=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D46)","v":0},{"$f":"IF(B153>=DATE(2023,2,1),0,IF(E153-D45+D44<0,-(E153-D45+D44),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B153,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR153>R45,R45-AR153,MIN(-SUM(BI153:$BU153),R45-AR153))","v":0},{"$f":"IF(AS153>S45,S45-AS153,MIN(-SUM(BJ153:$BU153),S45-AS153))","v":0},{"$f":"IF(AT153>T45,T45-AT153,MIN(-SUM(BK153:$BU153),T45-AT153))","v":0},{"$f":"IF(AU153>U45,U45-AU153,MIN(-SUM(BL153:$BU153),U45-AU153))","v":0},{"$f":"IF(AV153>V45,V45-AV153,MIN(-SUM(BM153:$BU153),V45-AV153))","v":0},{"$f":"IF(AW153>W45,W45-AW153,MIN(-SUM(BN153:$BU153),W45-AW153))","v":0},{"$f":"IF(AX153>X45,X45-AX153,MIN(-SUM(BO153:$BU153),X45-AX153))","v":0},{"$f":"IF(AY153>Y45,Y45-AY153,MIN(-SUM(BP153:$BU153),Y45-AY153))","v":0},{"$f":"IF(AZ153>Z45,Z45-AZ153,MIN(-SUM(BQ153:$BU153),Z45-AZ153))","v":0},{"$f":"IF(BA153>AA45,AA45-BA153,MIN(-SUM(BR153:$BU153),AA45-BA153))","v":0},{"$f":"IF(BB153>AB45,AB45-BB153,MIN(-SUM(BS153:$BU153),AB45-BB153))","v":0},{"$f":"IF(BC153>AC45,AC45-BC153,MIN(-SUM(BT153:$BU153),AC45-BC153))","v":0},{"$f":"IF(BD153>AD45,AD45-BD153,MIN(-SUM(BU153:$BU153),AD45-BD153))","v":0},null,0,0]
["Leavers","2024-02-01",{"$f":"IF($B154>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B154))+IF(B154<DATE(2020,2,28),0,1)+IF($B154>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B154>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E154+F154+IF(C154=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B154,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C154=1,INPUTS!L$45,IF(C154=0,INPUTS!K$45,IF(C154=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D47)","v":0},{"$f":"IF(B154>=DATE(2023,2,1),0,IF(E154-D46+D45<0,-(E154-D46+D45),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B154,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,5.0279847161043063E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR154>R46,R46-AR154,MIN(-SUM(BI154:$BU154),R46-AR154))","v":0},{"$f":"IF(AS154>S46,S46-AS154,MIN(-SUM(BJ154:$BU154),S46-AS154))","v":0},{"$f":"IF(AT154>T46,T46-AT154,MIN(-SUM(BK154:$BU154),T46-AT154))","v":0},{"$f":"IF(AU154>U46,U46-AU154,MIN(-SUM(BL154:$BU154),U46-AU154))","v":0},{"$f":"IF(AV154>V46,V46-AV154,MIN(-SUM(BM154:$BU154),V46-AV154))","v":0},{"$f":"IF(AW154>W46,W46-AW154,MIN(-SUM(BN154:$BU154),W46-AW154))","v":0},{"$f":"IF(AX154>X46,X46-AX154,MIN(-SUM(BO154:$BU154),X46-AX154))","v":0},{"$f":"IF(AY154>Y46,Y46-AY154,MIN(-SUM(BP154:$BU154),Y46-AY154))","v":0},{"$f":"IF(AZ154>Z46,Z46-AZ154,MIN(-SUM(BQ154:$BU154),Z46-AZ154))","v":0},{"$f":"IF(BA154>AA46,AA46-BA154,MIN(-SUM(BR154:$BU154),AA46-BA154))","v":0},{"$f":"IF(BB154>AB46,AB46-BB154,MIN(-SUM(BS154:$BU154),AB46-BB154))","v":0},{"$f":"IF(BC154>AC46,AC46-BC154,MIN(-SUM(BT154:$BU154),AC46-BC154))","v":0},{"$f":"IF(BD154>AD46,AD46-BD154,MIN(-SUM(BU154:$BU154),AD46-BD154))","v":0},null,0,0]
["Leavers","2024-01-01",{"$f":"IF($B155>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B155))+IF(B155<DATE(2020,2,28),0,1)+IF($B155>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B155>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E155+F155+IF(C155=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B155,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C155=1,INPUTS!L$45,IF(C155=0,INPUTS!K$45,IF(C155=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D48)","v":0},{"$f":"IF(B155>=DATE(2023,2,1),0,IF(E155-D47+D46<0,-(E155-D47+D46),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B155,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,4.7350749443927462E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR155>R47,R47-AR155,MIN(-SUM(BI155:$BU155),R47-AR155))","v":0},{"$f":"IF(AS155>S47,S47-AS155,MIN(-SUM(BJ155:$BU155),S47-AS155))","v":0},{"$f":"IF(AT155>T47,T47-AT155,MIN(-SUM(BK155:$BU155),T47-AT155))","v":0},{"$f":"IF(AU155>U47,U47-AU155,MIN(-SUM(BL155:$BU155),U47-AU155))","v":0},{"$f":"IF(AV155>V47,V47-AV155,MIN(-SUM(BM155:$BU155),V47-AV155))","v":0},{"$f":"IF(AW155>W47,W47-AW155,MIN(-SUM(BN155:$BU155),W47-AW155))","v":0},{"$f":"IF(AX155>X47,X47-AX155,MIN(-SUM(BO155:$BU155),X47-AX155))","v":0},{"$f":"IF(AY155>Y47,Y47-AY155,MIN(-SUM(BP155:$BU155),Y47-AY155))","v":0},{"$f":"IF(AZ155>Z47,Z47-AZ155,MIN(-SUM(BQ155:$BU155),Z47-AZ155))","v":0},{"$f":"IF(BA155>AA47,AA47-BA155,MIN(-SUM(BR155:$BU155),AA47-BA155))","v":0},{"$f":"IF(BB155>AB47,AB47-BB155,MIN(-SUM(BS155:$BU155),AB47-BB155))","v":0},{"$f":"IF(BC155>AC47,AC47-BC155,MIN(-SUM(BT155:$BU155),AC47-BC155))","v":0},{"$f":"IF(BD155>AD47,AD47-BD155,MIN(-SUM(BU155:$BU155),AD47-BD155))","v":0},null,0,0]
["Leavers","2023-12-01",{"$f":"IF($B156>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B156))+IF(B156<DATE(2020,2,28),0,1)+IF($B156>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B156>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E156+F156+IF(C156=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B156,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C156=1,INPUTS!L$45,IF(C156=0,INPUTS!K$45,IF(C156=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D49)","v":0},{"$f":"IF(B156>=DATE(2023,2,1),0,IF(E156-D48+D47<0,-(E156-D48+D47),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B156,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,4.3541561813734801E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR156>R48,R48-AR156,MIN(-SUM(BI156:$BU156),R48-AR156))","v":0},{"$f":"IF(AS156>S48,S48-AS156,MIN(-SUM(BJ156:$BU156),S48-AS156))","v":0},{"$f":"IF(AT156>T48,T48-AT156,MIN(-SUM(BK156:$BU156),T48-AT156))","v":0},{"$f":"IF(AU156>U48,U48-AU156,MIN(-SUM(BL156:$BU156),U48-AU156))","v":0},{"$f":"IF(AV156>V48,V48-AV156,MIN(-SUM(BM156:$BU156),V48-AV156))","v":0},{"$f":"IF(AW156>W48,W48-AW156,MIN(-SUM(BN156:$BU156),W48-AW156))","v":0},{"$f":"IF(AX156>X48,X48-AX156,MIN(-SUM(BO156:$BU156),X48-AX156))","v":0},{"$f":"IF(AY156>Y48,Y48-AY156,MIN(-SUM(BP156:$BU156),Y48-AY156))","v":0},{"$f":"IF(AZ156>Z48,Z48-AZ156,MIN(-SUM(BQ156:$BU156),Z48-AZ156))","v":0},{"$f":"IF(BA156>AA48,AA48-BA156,MIN(-SUM(BR156:$BU156),AA48-BA156))","v":0},{"$f":"IF(BB156>AB48,AB48-BB156,MIN(-SUM(BS156:$BU156),AB48-BB156))","v":0},{"$f":"IF(BC156>AC48,AC48-BC156,MIN(-SUM(BT156:$BU156),AC48-BC156))","v":0},{"$f":"IF(BD156>AD48,AD48-BD156,MIN(-SUM(BU156:$BU156),AD48-BD156))","v":0},null,0,0]
["Leavers","2023-11-01",{"$f":"IF($B157>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B157))+IF(B157<DATE(2020,2,28),0,1)+IF($B157>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B157>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E157+F157+IF(C157=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B157,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C157=1,INPUTS!L$45,IF(C157=0,INPUTS!K$45,IF(C157=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D50)","v":0},{"$f":"IF(B157>=DATE(2023,2,1),0,IF(E157-D49+D48<0,-(E157-D49+D48),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B157,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.9681573570577645E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR157>R49,R49-AR157,MIN(-SUM(BI157:$BU157),R49-AR157))","v":0},{"$f":"IF(AS157>S49,S49-AS157,MIN(-SUM(BJ157:$BU157),S49-AS157))","v":0},{"$f":"IF(AT157>T49,T49-AT157,MIN(-SUM(BK157:$BU157),T49-AT157))","v":0},{"$f":"IF(AU157>U49,U49-AU157,MIN(-SUM(BL157:$BU157),U49-AU157))","v":0},{"$f":"IF(AV157>V49,V49-AV157,MIN(-SUM(BM157:$BU157),V49-AV157))","v":0},{"$f":"IF(AW157>W49,W49-AW157,MIN(-SUM(BN157:$BU157),W49-AW157))","v":0},{"$f":"IF(AX157>X49,X49-AX157,MIN(-SUM(BO157:$BU157),X49-AX157))","v":0},{"$f":"IF(AY157>Y49,Y49-AY157,MIN(-SUM(BP157:$BU157),Y49-AY157))","v":0},{"$f":"IF(AZ157>Z49,Z49-AZ157,MIN(-SUM(BQ157:$BU157),Z49-AZ157))","v":0},{"$f":"IF(BA157>AA49,AA49-BA157,MIN(-SUM(BR157:$BU157),AA49-BA157))","v":0},{"$f":"IF(BB157>AB49,AB49-BB157,MIN(-SUM(BS157:$BU157),AB49-BB157))","v":0},{"$f":"IF(BC157>AC49,AC49-BC157,MIN(-SUM(BT157:$BU157),AC49-BC157))","v":0},{"$f":"IF(BD157>AD49,AD49-BD157,MIN(-SUM(BU157:$BU157),AD49-BD157))","v":0},null,0,0]
["Leavers","2023-10-01",{"$f":"IF($B158>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B158))+IF(B158<DATE(2020,2,28),0,1)+IF($B158>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B158>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E158+F158+IF(C158=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B158,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C158=1,INPUTS!L$45,IF(C158=0,INPUTS!K$45,IF(C158=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D51)","v":0},{"$f":"IF(B158>=DATE(2023,2,1),0,IF(E158-D50+D49<0,-(E158-D50+D49),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B158,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.5821585327420483E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR158>R50,R50-AR158,MIN(-SUM(BI158:$BU158),R50-AR158))","v":0},{"$f":"IF(AS158>S50,S50-AS158,MIN(-SUM(BJ158:$BU158),S50-AS158))","v":0},{"$f":"IF(AT158>T50,T50-AT158,MIN(-SUM(BK158:$BU158),T50-AT158))","v":0},{"$f":"IF(AU158>U50,U50-AU158,MIN(-SUM(BL158:$BU158),U50-AU158))","v":0},{"$f":"IF(AV158>V50,V50-AV158,MIN(-SUM(BM158:$BU158),V50-AV158))","v":0},{"$f":"IF(AW158>W50,W50-AW158,MIN(-SUM(BN158:$BU158),W50-AW158))","v":0},{"$f":"IF(AX158>X50,X50-AX158,MIN(-SUM(BO158:$BU158),X50-AX158))","v":0},{"$f":"IF(AY158>Y50,Y50-AY158,MIN(-SUM(BP158:$BU158),Y50-AY158))","v":0},{"$f":"IF(AZ158>Z50,Z50-AZ158,MIN(-SUM(BQ158:$BU158),Z50-AZ158))","v":0},{"$f":"IF(BA158>AA50,AA50-BA158,MIN(-SUM(BR158:$BU158),AA50-BA158))","v":0},{"$f":"IF(BB158>AB50,AB50-BB158,MIN(-SUM(BS158:$BU158),AB50-BB158))","v":0},{"$f":"IF(BC158>AC50,AC50-BC158,MIN(-SUM(BT158:$BU158),AC50-BC158))","v":0},{"$f":"IF(BD158>AD50,AD50-BD158,MIN(-SUM(BU158:$BU158),AD50-BD158))","v":0},null,0,0]
["Leavers","2023-09-01",{"$f":"IF($B159>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B159))+IF(B159<DATE(2020,2,28),0,1)+IF($B159>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B159>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E159+F159+IF(C159=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B159,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C159=1,INPUTS!L$45,IF(C159=0,INPUTS!K$45,IF(C159=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D52)","v":0},{"$f":"IF(B159>=DATE(2023,2,1),0,IF(E159-D51+D50<0,-(E159-D51+D50),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B159,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,3.1961597084263334E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR159>R51,R51-AR159,MIN(-SUM(BI159:$BU159),R51-AR159))","v":0},{"$f":"IF(AS159>S51,S51-AS159,MIN(-SUM(BJ159:$BU159),S51-AS159))","v":0},{"$f":"IF(AT159>T51,T51-AT159,MIN(-SUM(BK159:$BU159),T51-AT159))","v":0},{"$f":"IF(AU159>U51,U51-AU159,MIN(-SUM(BL159:$BU159),U51-AU159))","v":0},{"$f":"IF(AV159>V51,V51-AV159,MIN(-SUM(BM159:$BU159),V51-AV159))","v":0},{"$f":"IF(AW159>W51,W51-AW159,MIN(-SUM(BN159:$BU159),W51-AW159))","v":0},{"$f":"IF(AX159>X51,X51-AX159,MIN(-SUM(BO159:$BU159),X51-AX159))","v":0},{"$f":"IF(AY159>Y51,Y51-AY159,MIN(-SUM(BP159:$BU159),Y51-AY159))","v":0},{"$f":"IF(AZ159>Z51,Z51-AZ159,MIN(-SUM(BQ159:$BU159),Z51-AZ159))","v":0},{"$f":"IF(BA159>AA51,AA51-BA159,MIN(-SUM(BR159:$BU159),AA51-BA159))","v":0},{"$f":"IF(BB159>AB51,AB51-BB159,MIN(-SUM(BS159:$BU159),AB51-BB159))","v":0},{"$f":"IF(BC159>AC51,AC51-BC159,MIN(-SUM(BT159:$BU159),AC51-BC159))","v":0},{"$f":"IF(BD159>AD51,AD51-BD159,MIN(-SUM(BU159:$BU159),AD51-BD159))","v":0},null,0,0]
["Leavers","2023-08-01",{"$f":"IF($B160>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B160))+IF(B160<DATE(2020,2,28),0,1)+IF($B160>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B160>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E160+F160+IF(C160=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B160,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C160=1,INPUTS!L$45,IF(C160=0,INPUTS!K$45,IF(C160=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D53)","v":0},{"$f":"IF(B160>=DATE(2023,2,1),0,IF(E160-D52+D51<0,-(E160-D52+D51),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B160,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,2.8101608841106164E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR160>R52,R52-AR160,MIN(-SUM(BI160:$BU160),R52-AR160))","v":0},{"$f":"IF(AS160>S52,S52-AS160,MIN(-SUM(BJ160:$BU160),S52-AS160))","v":0},{"$f":"IF(AT160>T52,T52-AT160,MIN(-SUM(BK160:$BU160),T52-AT160))","v":0},{"$f":"IF(AU160>U52,U52-AU160,MIN(-SUM(BL160:$BU160),U52-AU160))","v":0},{"$f":"IF(AV160>V52,V52-AV160,MIN(-SUM(BM160:$BU160),V52-AV160))","v":0},{"$f":"IF(AW160>W52,W52-AW160,MIN(-SUM(BN160:$BU160),W52-AW160))","v":0},{"$f":"IF(AX160>X52,X52-AX160,MIN(-SUM(BO160:$BU160),X52-AX160))","v":0},{"$f":"IF(AY160>Y52,Y52-AY160,MIN(-SUM(BP160:$BU160),Y52-AY160))","v":0},{"$f":"IF(AZ160>Z52,Z52-AZ160,MIN(-SUM(BQ160:$BU160),Z52-AZ160))","v":0},{"$f":"IF(BA160>AA52,AA52-BA160,MIN(-SUM(BR160:$BU160),AA52-BA160))","v":0},{"$f":"IF(BB160>AB52,AB52-BB160,MIN(-SUM(BS160:$BU160),AB52-BB160))","v":0},{"$f":"IF(BC160>AC52,AC52-BC160,MIN(-SUM(BT160:$BU160),AC52-BC160))","v":0},{"$f":"IF(BD160>AD52,AD52-BD160,MIN(-SUM(BU160:$BU160),AD52-BD160))","v":0},null,0,0]
["Leavers","2023-07-01",{"$f":"IF($B161>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B161))+IF(B161<DATE(2020,2,28),0,1)+IF($B161>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B161>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E161+F161+IF(C161=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B161,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C161=1,INPUTS!L$45,IF(C161=0,INPUTS!K$45,IF(C161=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D54)","v":0},{"$f":"IF(B161>=DATE(2023,2,1),0,IF(E161-D53+D52<0,-(E161-D53+D52),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B161,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,2.4241620597949008E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR161>R53,R53-AR161,MIN(-SUM(BI161:$BU161),R53-AR161))","v":0},{"$f":"IF(AS161>S53,S53-AS161,MIN(-SUM(BJ161:$BU161),S53-AS161))","v":0},{"$f":"IF(AT161>T53,T53-AT161,MIN(-SUM(BK161:$BU161),T53-AT161))","v":0},{"$f":"IF(AU161>U53,U53-AU161,MIN(-SUM(BL161:$BU161),U53-AU161))","v":0},{"$f":"IF(AV161>V53,V53-AV161,MIN(-SUM(BM161:$BU161),V53-AV161))","v":0},{"$f":"IF(AW161>W53,W53-AW161,MIN(-SUM(BN161:$BU161),W53-AW161))","v":0},{"$f":"IF(AX161>X53,X53-AX161,MIN(-SUM(BO161:$BU161),X53-AX161))","v":0},{"$f":"IF(AY161>Y53,Y53-AY161,MIN(-SUM(BP161:$BU161),Y53-AY161))","v":0},{"$f":"IF(AZ161>Z53,Z53-AZ161,MIN(-SUM(BQ161:$BU161),Z53-AZ161))","v":0},{"$f":"IF(BA161>AA53,AA53-BA161,MIN(-SUM(BR161:$BU161),AA53-BA161))","v":0},{"$f":"IF(BB161>AB53,AB53-BB161,MIN(-SUM(BS161:$BU161),AB53-BB161))","v":0},{"$f":"IF(BC161>AC53,AC53-BC161,MIN(-SUM(BT161:$BU161),AC53-BC161))","v":0},{"$f":"IF(BD161>AD53,AD53-BD161,MIN(-SUM(BU161:$BU161),AD53-BD161))","v":0},null,0,0]
["Leavers","2023-06-01",{"$f":"IF($B162>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B162))+IF(B162<DATE(2020,2,28),0,1)+IF($B162>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B162>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E162+F162+IF(C162=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B162,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C162=1,INPUTS!L$45,IF(C162=0,INPUTS!K$45,IF(C162=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D55)","v":0},{"$f":"IF(B162>=DATE(2023,2,1),0,IF(E162-D54+D53<0,-(E162-D54+D53),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B162,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,2.0381632354791849E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N54,0,$D162*R54*R$4/$P162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR162>R54,R54-AR162,MIN(-SUM(BI162:$BU162),R54-AR162))","v":0},{"$f":"IF(AS162>S54,S54-AS162,MIN(-SUM(BJ162:$BU162),S54-AS162))","v":0},{"$f":"IF(AT162>T54,T54-AT162,MIN(-SUM(BK162:$BU162),T54-AT162))","v":0},{"$f":"IF(AU162>U54,U54-AU162,MIN(-SUM(BL162:$BU162),U54-AU162))","v":0},{"$f":"IF(AV162>V54,V54-AV162,MIN(-SUM(BM162:$BU162),V54-AV162))","v":0},{"$f":"IF(AW162>W54,W54-AW162,MIN(-SUM(BN162:$BU162),W54-AW162))","v":0},{"$f":"IF(AX162>X54,X54-AX162,MIN(-SUM(BO162:$BU162),X54-AX162))","v":0},{"$f":"IF(AY162>Y54,Y54-AY162,MIN(-SUM(BP162:$BU162),Y54-AY162))","v":0},{"$f":"IF(AZ162>Z54,Z54-AZ162,MIN(-SUM(BQ162:$BU162),Z54-AZ162))","v":0},{"$f":"IF(BA162>AA54,AA54-BA162,MIN(-SUM(BR162:$BU162),AA54-BA162))","v":0},{"$f":"IF(BB162>AB54,AB54-BB162,MIN(-SUM(BS162:$BU162),AB54-BB162))","v":0},{"$f":"IF(BC162>AC54,AC54-BC162,MIN(-SUM(BT162:$BU162),AC54-BC162))","v":0},{"$f":"IF(BD162>AD54,AD54-BD162,MIN(-SUM(BU162:$BU162),AD54-BD162))","v":0},null,0,0]
["Leavers","2023-05-01",{"$f":"IF($B163>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B163))+IF(B163<DATE(2020,2,28),0,1)+IF($B163>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B163>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E163+F163+IF(C163=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B163,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C163=1,INPUTS!L$45,IF(C163=0,INPUTS!K$45,IF(C163=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D56)","v":0},{"$f":"IF(B163>=DATE(2023,2,1),0,IF(E163-D55+D54<0,-(E163-D55+D54),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B163,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1.652164411163469E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR163>R55,R55-AR163,MIN(-SUM(BI163:$BU163),R55-AR163))","v":0},{"$f":"IF(AS163>S55,S55-AS163,MIN(-SUM(BJ163:$BU163),S55-AS163))","v":0},{"$f":"IF(AT163>T55,T55-AT163,MIN(-SUM(BK163:$BU163),T55-AT163))","v":0},{"$f":"IF(AU163>U55,U55-AU163,MIN(-SUM(BL163:$BU163),U55-AU163))","v":0},{"$f":"IF(AV163>V55,V55-AV163,MIN(-SUM(BM163:$BU163),V55-AV163))","v":0},{"$f":"IF(AW163>W55,W55-AW163,MIN(-SUM(BN163:$BU163),W55-AW163))","v":0},{"$f":"IF(AX163>X55,X55-AX163,MIN(-SUM(BO163:$BU163),X55-AX163))","v":0},{"$f":"IF(AY163>Y55,Y55-AY163,MIN(-SUM(BP163:$BU163),Y55-AY163))","v":0},{"$f":"IF(AZ163>Z55,Z55-AZ163,MIN(-SUM(BQ163:$BU163),Z55-AZ163))","v":0},{"$f":"IF(BA163>AA55,AA55-BA163,MIN(-SUM(BR163:$BU163),AA55-BA163))","v":0},{"$f":"IF(BB163>AB55,AB55-BB163,MIN(-SUM(BS163:$BU163),AB55-BB163))","v":0},{"$f":"IF(BC163>AC55,AC55-BC163,MIN(-SUM(BT163:$BU163),AC55-BC163))","v":0},{"$f":"IF(BD163>AD55,AD55-BD163,MIN(-SUM(BU163:$BU163),AD55-BD163))","v":0},null,0,0]
["Leavers","2023-04-01",{"$f":"IF($B164>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B164))+IF(B164<DATE(2020,2,28),0,1)+IF($B164>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B164>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":2},{"$f":"E164+F164+IF(C164=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B164,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C164=1,INPUTS!L$45,IF(C164=0,INPUTS!K$45,IF(C164=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D57)","v":0},{"$f":"IF(B164>=DATE(2023,2,1),0,IF(E164-D56+D55<0,-(E164-D56+D55),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B164,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1.2661655868477532E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR164>R56,R56-AR164,MIN(-SUM(BI164:$BU164),R56-AR164))","v":0},{"$f":"IF(AS164>S56,S56-AS164,MIN(-SUM(BJ164:$BU164),S56-AS164))","v":0},{"$f":"IF(AT164>T56,T56-AT164,MIN(-SUM(BK164:$BU164),T56-AT164))","v":0},{"$f":"IF(AU164>U56,U56-AU164,MIN(-SUM(BL164:$BU164),U56-AU164))","v":0},{"$f":"IF(AV164>V56,V56-AV164,MIN(-SUM(BM164:$BU164),V56-AV164))","v":0},{"$f":"IF(AW164>W56,W56-AW164,MIN(-SUM(BN164:$BU164),W56-AW164))","v":0},{"$f":"IF(AX164>X56,X56-AX164,MIN(-SUM(BO164:$BU164),X56-AX164))","v":0},{"$f":"IF(AY164>Y56,Y56-AY164,MIN(-SUM(BP164:$BU164),Y56-AY164))","v":0},{"$f":"IF(AZ164>Z56,Z56-AZ164,MIN(-SUM(BQ164:$BU164),Z56-AZ164))","v":0},{"$f":"IF(BA164>AA56,AA56-BA164,MIN(-SUM(BR164:$BU164),AA56-BA164))","v":0},{"$f":"IF(BB164>AB56,AB56-BB164,MIN(-SUM(BS164:$BU164),AB56-BB164))","v":0},{"$f":"IF(BC164>AC56,AC56-BC164,MIN(-SUM(BT164:$BU164),AC56-BC164))","v":0},{"$f":"IF(BD164>AD56,AD56-BD164,MIN(-SUM(BU164:$BU164),AD56-BD164))","v":0},null,0,0]
["Leavers","2023-03-01",{"$f":"IF($B165>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B165))+IF(B165<DATE(2020,2,28),0,1)+IF($B165>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B165>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E165+F165+IF(C165=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B165,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C165=1,INPUTS!L$45,IF(C165=0,INPUTS!K$45,IF(C165=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D58)","v":2.9290977171155938E-3},{"$f":"IF(B165>=DATE(2023,2,1),0,IF(E165-D57+D56<0,-(E165-D57+D56),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B165,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.2561611653457341E-2,null,0,0,2.0490078040385235E-3,8.1274426695658521E-4,4.4027796485248392E-5,0,0,{"$f":"AY165+BO165","v":0},0,0,0,0,0,2.9057798674803569E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.0490078040385235E-3,8.0544038653114166E-4,5.1331676910691955E-5,0,0,0,0,0,0,0,0,2.9057798674803569E-3,2.9290977171155938E-3,null,{"$f":"IF(AR165>R57,R57-AR165,MIN(-SUM(BI165:$BU165),R57-AR165))","v":0},{"$f":"IF(AS165>S57,S57-AS165,MIN(-SUM(BJ165:$BU165),S57-AS165))","v":0},{"$f":"IF(AT165>T57,T57-AT165,MIN(-SUM(BK165:$BU165),T57-AT165))","v":0},{"$f":"IF(AU165>U57,U57-AU165,MIN(-SUM(BL165:$BU165),U57-AU165))","v":7.3038804254435633E-6},{"$f":"IF(AV165>V57,V57-AV165,MIN(-SUM(BM165:$BU165),V57-AV165))","v":-7.3038804254435633E-6},{"$f":"IF(AW165>W57,W57-AW165,MIN(-SUM(BN165:$BU165),W57-AW165))","v":0},{"$f":"IF(AX165>X57,X57-AX165,MIN(-SUM(BO165:$BU165),X57-AX165))","v":0},{"$f":"IF(AY165>Y57,Y57-AY165,MIN(-SUM(BP165:$BU165),Y57-AY165))","v":0},{"$f":"IF(AZ165>Z57,Z57-AZ165,MIN(-SUM(BQ165:$BU165),Z57-AZ165))","v":0},{"$f":"IF(BA165>AA57,AA57-BA165,MIN(-SUM(BR165:$BU165),AA57-BA165))","v":0},{"$f":"IF(BB165>AB57,AB57-BB165,MIN(-SUM(BS165:$BU165),AB57-BB165))","v":0},{"$f":"IF(BC165>AC57,AC57-BC165,MIN(-SUM(BT165:$BU165),AC57-BC165))","v":0},{"$f":"IF(BD165>AD57,AD57-BD165,MIN(-SUM(BU165:$BU165),AD57-BD165))","v":0},null,0,0]
["Leavers","2023-02-01",{"$f":"IF($B166>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B166))+IF(B166<DATE(2020,2,28),0,1)+IF($B166>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B166>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E166+F166+IF(C166=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B166,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C166=1,INPUTS!L$45,IF(C166=0,INPUTS!K$45,IF(C166=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D59)","v":2.9290977171155938E-3},{"$f":"IF(B166>=DATE(2023,2,1),0,IF(E166-D58+D57<0,-(E166-D58+D57),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B166,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.2460993418204926E-2,null,{"$f":"AR166+BH166","v":0},0,2.0655528371945142E-3,8.0260465243990945E-4,3.7434094231502844E-5,0,0,0,0,0,0,0,0,2.9055915838659269E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.0655528371945142E-3,7.9604220631709585E-4,4.3996540354316478E-5,0,0,0,0,0,0,0,0,2.9055915838659264E-3,2.9290977171155938E-3,null,{"$f":"IF(AR166>R58,R58-AR166,MIN(-SUM(BI166:$BU166),R58-AR166))","v":0},{"$f":"IF(AS166>S58,S58-AS166,MIN(-SUM(BJ166:$BU166),S58-AS166))","v":0},{"$f":"IF(AT166>T58,T58-AT166,MIN(-SUM(BK166:$BU166),T58-AT166))","v":0},{"$f":"IF(AU166>U58,U58-AU166,MIN(-SUM(BL166:$BU166),U58-AU166))","v":6.5624461228136339E-6},{"$f":"IF(AV166>V58,V58-AV166,MIN(-SUM(BM166:$BU166),V58-AV166))","v":-6.5624461228136339E-6},{"$f":"IF(AW166>W58,W58-AW166,MIN(-SUM(BN166:$BU166),W58-AW166))","v":0},{"$f":"IF(AX166>X58,X58-AX166,MIN(-SUM(BO166:$BU166),X58-AX166))","v":0},{"$f":"IF(AY166>Y58,Y58-AY166,MIN(-SUM(BP166:$BU166),Y58-AY166))","v":0},{"$f":"IF(AZ166>Z58,Z58-AZ166,MIN(-SUM(BQ166:$BU166),Z58-AZ166))","v":0},{"$f":"IF(BA166>AA58,AA58-BA166,MIN(-SUM(BR166:$BU166),AA58-BA166))","v":0},{"$f":"IF(BB166>AB58,AB58-BB166,MIN(-SUM(BS166:$BU166),AB58-BB166))","v":0},{"$f":"IF(BC166>AC58,AC58-BC166,MIN(-SUM(BT166:$BU166),AC58-BC166))","v":0},{"$f":"IF(BD166>AD58,AD58-BD166,MIN(-SUM(BU166:$BU166),AD58-BD166))","v":0},null,0,0]
["Leavers","2023-01-01",{"$f":"IF($B167>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B167))+IF(B167<DATE(2020,2,28),0,1)+IF($B167>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B167>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E167+F167+IF(C167=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B167,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C167=1,INPUTS!L$45,IF(C167=0,INPUTS!K$45,IF(C167=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D60)","v":2.9290977171155938E-3},{"$f":"IF(B167>=DATE(2023,2,1),0,IF(E167-D59+D58<0,-(E167-D59+D58),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B167,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.2359793319194798E-2,null,0,0,2.0824652681904359E-3,7.9190546431994672E-4,3.1028386728444084E-5,0,0,0,0,0,0,0,0,2.9053991192388266E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.0824652681904359E-3,7.86167388056279E-4,3.676646299211184E-5,0,0,0,0,0,0,0,0,2.9053991192388266E-3,2.9290977171155938E-3,null,{"$f":"IF(AR167>R59,R59-AR167,MIN(-SUM(BI167:$BU167),R59-AR167))","v":0},{"$f":"IF(AS167>S59,S59-AS167,MIN(-SUM(BJ167:$BU167),S59-AS167))","v":0},{"$f":"IF(AT167>T59,T59-AT167,MIN(-SUM(BK167:$BU167),T59-AT167))","v":0},{"$f":"IF(AU167>U59,U59-AU167,MIN(-SUM(BL167:$BU167),U59-AU167))","v":5.738076263667756E-6},{"$f":"IF(AV167>V59,V59-AV167,MIN(-SUM(BM167:$BU167),V59-AV167))","v":-5.738076263667756E-6},{"$f":"IF(AW167>W59,W59-AW167,MIN(-SUM(BN167:$BU167),W59-AW167))","v":0},{"$f":"IF(AX167>X59,X59-AX167,MIN(-SUM(BO167:$BU167),X59-AX167))","v":0},{"$f":"IF(AY167>Y59,Y59-AY167,MIN(-SUM(BP167:$BU167),Y59-AY167))","v":0},{"$f":"IF(AZ167>Z59,Z59-AZ167,MIN(-SUM(BQ167:$BU167),Z59-AZ167))","v":0},{"$f":"IF(BA167>AA59,AA59-BA167,MIN(-SUM(BR167:$BU167),AA59-BA167))","v":0},{"$f":"IF(BB167>AB59,AB59-BB167,MIN(-SUM(BS167:$BU167),AB59-BB167))","v":0},{"$f":"IF(BC167>AC59,AC59-BC167,MIN(-SUM(BT167:$BU167),AC59-BC167))","v":0},{"$f":"IF(BD167>AD59,AD59-BD167,MIN(-SUM(BU167:$BU167),AD59-BD167))","v":0},null,0,0]
["Leavers","2022-12-01",{"$f":"IF($B168>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B168))+IF(B168<DATE(2020,2,28),0,1)+IF($B168>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B168>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E168+F168+IF(C168=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B168,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C168=1,INPUTS!L$45,IF(C168=0,INPUTS!K$45,IF(C168=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D61)","v":2.9290977171155938E-3},{"$f":"IF(B168>=DATE(2023,2,1),0,IF(E168-D60+D59<0,-(E168-D60+D59),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B168,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.2258002286718618E-2,null,0,0,2.0997581585641442E-3,7.8062524351051228E-4,2.4818922883202495E-5,0,0,0,0,0,0,0,0,2.9052023249578588E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.0997581585641442E-3,7.7579127163237888E-4,2.9652894761335902E-5,0,0,0,0,0,0,0,0,2.9052023249578592E-3,2.9290977171155938E-3,null,{"$f":"IF(AR168>R60,R60-AR168,MIN(-SUM(BI168:$BU168),R60-AR168))","v":0},{"$f":"IF(AS168>S60,S60-AS168,MIN(-SUM(BJ168:$BU168),S60-AS168))","v":0},{"$f":"IF(AT168>T60,T60-AT168,MIN(-SUM(BK168:$BU168),T60-AT168))","v":0},{"$f":"IF(AU168>U60,U60-AU168,MIN(-SUM(BL168:$BU168),U60-AU168))","v":4.8339718781334073E-6},{"$f":"IF(AV168>V60,V60-AV168,MIN(-SUM(BM168:$BU168),V60-AV168))","v":-4.8339718781334073E-6},{"$f":"IF(AW168>W60,W60-AW168,MIN(-SUM(BN168:$BU168),W60-AW168))","v":0},{"$f":"IF(AX168>X60,X60-AX168,MIN(-SUM(BO168:$BU168),X60-AX168))","v":0},{"$f":"IF(AY168>Y60,Y60-AY168,MIN(-SUM(BP168:$BU168),Y60-AY168))","v":0},{"$f":"IF(AZ168>Z60,Z60-AZ168,MIN(-SUM(BQ168:$BU168),Z60-AZ168))","v":0},{"$f":"IF(BA168>AA60,AA60-BA168,MIN(-SUM(BR168:$BU168),AA60-BA168))","v":0},{"$f":"IF(BB168>AB60,AB60-BB168,MIN(-SUM(BS168:$BU168),AB60-BB168))","v":0},{"$f":"IF(BC168>AC60,AC60-BC168,MIN(-SUM(BT168:$BU168),AC60-BC168))","v":0},{"$f":"IF(BD168>AD60,AD60-BD168,MIN(-SUM(BU168:$BU168),AD60-BD168))","v":0},null,0,0]
["Leavers","2022-11-01",{"$f":"IF($B169>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B169))+IF(B169<DATE(2020,2,28),0,1)+IF($B169>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B169>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E169+F169+IF(C169=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B169,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C169=1,INPUTS!L$45,IF(C169=0,INPUTS!K$45,IF(C169=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D62)","v":2.9290977171155938E-3},{"$f":"IF(B169>=DATE(2023,2,1),0,IF(E169-D61+D60<0,-(E169-D61+D60),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B169,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.2155617458216691E-2,null,0,0,2.1174440868766374E-3,7.6873623967038749E-4,1.882073133111005E-5,0,0,0,0,0,0,0,0,2.9050010578781349E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.1174440868766374E-3,7.6488113352722088E-4,2.2675837474276677E-5,0,0,0,0,0,0,0,0,2.9050010578781349E-3,2.9290977171155938E-3,null,{"$f":"IF(AR169>R61,R61-AR169,MIN(-SUM(BI169:$BU169),R61-AR169))","v":0},{"$f":"IF(AS169>S61,S61-AS169,MIN(-SUM(BJ169:$BU169),S61-AS169))","v":0},{"$f":"IF(AT169>T61,T61-AT169,MIN(-SUM(BK169:$BU169),T61-AT169))","v":0},{"$f":"IF(AU169>U61,U61-AU169,MIN(-SUM(BL169:$BU169),U61-AU169))","v":3.8551061431666263E-6},{"$f":"IF(AV169>V61,V61-AV169,MIN(-SUM(BM169:$BU169),V61-AV169))","v":-3.8551061431666263E-6},{"$f":"IF(AW169>W61,W61-AW169,MIN(-SUM(BN169:$BU169),W61-AW169))","v":0},{"$f":"IF(AX169>X61,X61-AX169,MIN(-SUM(BO169:$BU169),X61-AX169))","v":0},{"$f":"IF(AY169>Y61,Y61-AY169,MIN(-SUM(BP169:$BU169),Y61-AY169))","v":0},{"$f":"IF(AZ169>Z61,Z61-AZ169,MIN(-SUM(BQ169:$BU169),Z61-AZ169))","v":0},{"$f":"IF(BA169>AA61,AA61-BA169,MIN(-SUM(BR169:$BU169),AA61-BA169))","v":0},{"$f":"IF(BB169>AB61,AB61-BB169,MIN(-SUM(BS169:$BU169),AB61-BB169))","v":0},{"$f":"IF(BC169>AC61,AC61-BC169,MIN(-SUM(BT169:$BU169),AC61-BC169))","v":0},{"$f":"IF(BD169>AD61,AD61-BD169,MIN(-SUM(BU169:$BU169),AD61-BD169))","v":0},null,0,0]
["Leavers","2022-10-01",{"$f":"IF($B170>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B170))+IF(B170<DATE(2020,2,28),0,1)+IF($B170>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B170>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E170+F170+IF(C170=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B170,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C170=1,INPUTS!L$45,IF(C170=0,INPUTS!K$45,IF(C170=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D63)","v":2.9290977171155938E-3},{"$f":"IF(B170>=DATE(2023,2,1),0,IF(E170-D62+D61<0,-(E170-D62+D61),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B170,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.205260005437557E-2,null,0,0,2.1355425545620038E-3,7.5623872984560334E-4,1.3013811664387264E-5,0,0,0,0,0,0,0,0,2.9047950960719945E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.1355425545620038E-3,7.5343905484937153E-4,1.5813486660619097E-5,0,0,0,0,0,0,0,0,2.9047950960719945E-3,2.9290977171155938E-3,null,{"$f":"IF(AR170>R62,R62-AR170,MIN(-SUM(BI170:$BU170),R62-AR170))","v":0},{"$f":"IF(AS170>S62,S62-AS170,MIN(-SUM(BJ170:$BU170),S62-AS170))","v":0},{"$f":"IF(AT170>T62,T62-AT170,MIN(-SUM(BK170:$BU170),T62-AT170))","v":0},{"$f":"IF(AU170>U62,U62-AU170,MIN(-SUM(BL170:$BU170),U62-AU170))","v":2.7996749962318329E-6},{"$f":"IF(AV170>V62,V62-AV170,MIN(-SUM(BM170:$BU170),V62-AV170))","v":-2.7996749962318329E-6},{"$f":"IF(AW170>W62,W62-AW170,MIN(-SUM(BN170:$BU170),W62-AW170))","v":0},{"$f":"IF(AX170>X62,X62-AX170,MIN(-SUM(BO170:$BU170),X62-AX170))","v":0},{"$f":"IF(AY170>Y62,Y62-AY170,MIN(-SUM(BP170:$BU170),Y62-AY170))","v":0},{"$f":"IF(AZ170>Z62,Z62-AZ170,MIN(-SUM(BQ170:$BU170),Z62-AZ170))","v":0},{"$f":"IF(BA170>AA62,AA62-BA170,MIN(-SUM(BR170:$BU170),AA62-BA170))","v":0},{"$f":"IF(BB170>AB62,AB62-BB170,MIN(-SUM(BS170:$BU170),AB62-BB170))","v":0},{"$f":"IF(BC170>AC62,AC62-BC170,MIN(-SUM(BT170:$BU170),AC62-BC170))","v":0},{"$f":"IF(BD170>AD62,AD62-BD170,MIN(-SUM(BU170:$BU170),AD62-BD170))","v":0},null,0,0]
["Leavers","2022-09-01",{"$f":"IF($B171>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B171))+IF(B171<DATE(2020,2,28),0,1)+IF($B171>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B171>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E171+F171+IF(C171=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B171,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C171=1,INPUTS!L$45,IF(C171=0,INPUTS!K$45,IF(C171=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D64)","v":2.9290977171155938E-3},{"$f":"IF(B171>=DATE(2023,2,1),0,IF(E171-D63+D62<0,-(E171-D63+D62),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B171,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.1949110113653282E-2,null,0,0,2.1540382559388804E-3,7.4297007325236242E-4,7.576284527900613E-6,0,0,0,0,0,0,0,0,2.9045846137191432E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.1540382559388804E-3,7.4126044548059511E-4,9.2859122996679237E-6,0,0,0,0,0,0,0,0,2.9045846137191436E-3,2.9290977171155938E-3,null,{"$f":"IF(AR171>R63,R63-AR171,MIN(-SUM(BI171:$BU171),R63-AR171))","v":0},{"$f":"IF(AS171>S63,S63-AS171,MIN(-SUM(BJ171:$BU171),S63-AS171))","v":0},{"$f":"IF(AT171>T63,T63-AT171,MIN(-SUM(BK171:$BU171),T63-AT171))","v":0},{"$f":"IF(AU171>U63,U63-AU171,MIN(-SUM(BL171:$BU171),U63-AU171))","v":1.7096277717673108E-6},{"$f":"IF(AV171>V63,V63-AV171,MIN(-SUM(BM171:$BU171),V63-AV171))","v":-1.7096277717673108E-6},{"$f":"IF(AW171>W63,W63-AW171,MIN(-SUM(BN171:$BU171),W63-AW171))","v":0},{"$f":"IF(AX171>X63,X63-AX171,MIN(-SUM(BO171:$BU171),X63-AX171))","v":0},{"$f":"IF(AY171>Y63,Y63-AY171,MIN(-SUM(BP171:$BU171),Y63-AY171))","v":0},{"$f":"IF(AZ171>Z63,Z63-AZ171,MIN(-SUM(BQ171:$BU171),Z63-AZ171))","v":0},{"$f":"IF(BA171>AA63,AA63-BA171,MIN(-SUM(BR171:$BU171),AA63-BA171))","v":0},{"$f":"IF(BB171>AB63,AB63-BB171,MIN(-SUM(BS171:$BU171),AB63-BB171))","v":0},{"$f":"IF(BC171>AC63,AC63-BC171,MIN(-SUM(BT171:$BU171),AC63-BC171))","v":0},{"$f":"IF(BD171>AD63,AD63-BD171,MIN(-SUM(BU171:$BU171),AD63-BD171))","v":0},null,0,0]
["Leavers","2022-08-01",{"$f":"IF($B172>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B172))+IF(B172<DATE(2020,2,28),0,1)+IF($B172>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B172>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E172+F172+IF(C172=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B172,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C172=1,INPUTS!L$45,IF(C172=0,INPUTS!K$45,IF(C172=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D65)","v":2.9290977171155938E-3},{"$f":"IF(B172>=DATE(2023,2,1),0,IF(E172-D64+D63<0,-(E172-D64+D63),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B172,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.1844220918327025E-2,null,0,0,2.1731138321988441E-3,7.2964587188848232E-4,1.6078282629425388E-6,0,0,0,0,0,0,0,0,2.9043675323502686E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.1731138321988441E-3,7.2926560565075079E-4,1.9880945006740587E-6,0,0,0,0,0,0,0,0,2.9043675323502686E-3,2.9290977171155938E-3,null,{"$f":"IF(AR172>R64,R64-AR172,MIN(-SUM(BI172:$BU172),R64-AR172))","v":0},{"$f":"IF(AS172>S64,S64-AS172,MIN(-SUM(BJ172:$BU172),S64-AS172))","v":0},{"$f":"IF(AT172>T64,T64-AT172,MIN(-SUM(BK172:$BU172),T64-AT172))","v":0},{"$f":"IF(AU172>U64,U64-AU172,MIN(-SUM(BL172:$BU172),U64-AU172))","v":3.802662377315199E-7},{"$f":"IF(AV172>V64,V64-AV172,MIN(-SUM(BM172:$BU172),V64-AV172))","v":-3.802662377315199E-7},{"$f":"IF(AW172>W64,W64-AW172,MIN(-SUM(BN172:$BU172),W64-AW172))","v":0},{"$f":"IF(AX172>X64,X64-AX172,MIN(-SUM(BO172:$BU172),X64-AX172))","v":0},{"$f":"IF(AY172>Y64,Y64-AY172,MIN(-SUM(BP172:$BU172),Y64-AY172))","v":0},{"$f":"IF(AZ172>Z64,Z64-AZ172,MIN(-SUM(BQ172:$BU172),Z64-AZ172))","v":0},{"$f":"IF(BA172>AA64,AA64-BA172,MIN(-SUM(BR172:$BU172),AA64-BA172))","v":0},{"$f":"IF(BB172>AB64,AB64-BB172,MIN(-SUM(BS172:$BU172),AB64-BB172))","v":0},{"$f":"IF(BC172>AC64,AC64-BC172,MIN(-SUM(BT172:$BU172),AC64-BC172))","v":0},{"$f":"IF(BD172>AD64,AD64-BD172,MIN(-SUM(BU172:$BU172),AD64-BD172))","v":0},null,0,0]
["Leavers","2022-07-01",{"$f":"IF($B173>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B173))+IF(B173<DATE(2020,2,28),0,1)+IF($B173>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B173>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E173+F173+IF(C173=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B173,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C173=1,INPUTS!L$45,IF(C173=0,INPUTS!K$45,IF(C173=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D66)","v":2.9290977171155938E-3},{"$f":"IF(B173>=DATE(2023,2,1),0,IF(E173-D65+D64<0,-(E173-D65+D64),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B173,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.1742838311963582E-2,null,0,0,2.1918755606992108E-3,7.1227846189125799E-4,0,0,0,0,0,0,0,0,0,2.9041540225904689E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.1918755606992108E-3,7.1227846189125799E-4,0,0,0,0,0,0,0,0,0,2.9041540225904689E-3,2.9290977171155938E-3,null,{"$f":"IF(AR173>R65,R65-AR173,MIN(-SUM(BI173:$BU173),R65-AR173))","v":0},{"$f":"IF(AS173>S65,S65-AS173,MIN(-SUM(BJ173:$BU173),S65-AS173))","v":0},{"$f":"IF(AT173>T65,T65-AT173,MIN(-SUM(BK173:$BU173),T65-AT173))","v":0},{"$f":"IF(AU173>U65,U65-AU173,MIN(-SUM(BL173:$BU173),U65-AU173))","v":0},{"$f":"IF(AV173>V65,V65-AV173,MIN(-SUM(BM173:$BU173),V65-AV173))","v":0},{"$f":"IF(AW173>W65,W65-AW173,MIN(-SUM(BN173:$BU173),W65-AW173))","v":0},{"$f":"IF(AX173>X65,X65-AX173,MIN(-SUM(BO173:$BU173),X65-AX173))","v":0},{"$f":"IF(AY173>Y65,Y65-AY173,MIN(-SUM(BP173:$BU173),Y65-AY173))","v":0},{"$f":"IF(AZ173>Z65,Z65-AZ173,MIN(-SUM(BQ173:$BU173),Z65-AZ173))","v":0},{"$f":"IF(BA173>AA65,AA65-BA173,MIN(-SUM(BR173:$BU173),AA65-BA173))","v":0},{"$f":"IF(BB173>AB65,AB65-BB173,MIN(-SUM(BS173:$BU173),AB65-BB173))","v":0},{"$f":"IF(BC173>AC65,AC65-BC173,MIN(-SUM(BT173:$BU173),AC65-BC173))","v":0},{"$f":"IF(BD173>AD65,AD65-BD173,MIN(-SUM(BU173:$BU173),AD65-BD173))","v":0},null,0,0]
["Leavers","2022-06-01",{"$f":"IF($B174>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B174))+IF(B174<DATE(2020,2,28),0,1)+IF($B174>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B174>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E174+F174+IF(C174=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B174,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C174=1,INPUTS!L$45,IF(C174=0,INPUTS!K$45,IF(C174=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D67)","v":2.9290977171155938E-3},{"$f":"IF(B174>=DATE(2023,2,1),0,IF(E174-D66+D65<0,-(E174-D66+D65),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B174,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.16422010630013E-2,null,0,0,2.2152114269613932E-3,6.8872697791363003E-4,0,0,0,0,0,0,0,0,0,2.9039384048750233E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.2108225214416636E-3,6.9311588343335946E-4,0,0,0,0,0,0,0,0,0,2.9039384048750233E-3,2.9290977171155938E-3,null,{"$f":"IF(AR174>R66,R66-AR174,MIN(-SUM(BI174:$BU174),R66-AR174))","v":0},{"$f":"IF(AS174>S66,S66-AS174,MIN(-SUM(BJ174:$BU174),S66-AS174))","v":0},{"$f":"IF(AT174>T66,T66-AT174,MIN(-SUM(BK174:$BU174),T66-AT174))","v":4.3889055197294299E-6},{"$f":"IF(AU174>U66,U66-AU174,MIN(-SUM(BL174:$BU174),U66-AU174))","v":-4.3889055197294299E-6},{"$f":"IF(AV174>V66,V66-AV174,MIN(-SUM(BM174:$BU174),V66-AV174))","v":0},{"$f":"IF(AW174>W66,W66-AW174,MIN(-SUM(BN174:$BU174),W66-AW174))","v":0},{"$f":"IF(AX174>X66,X66-AX174,MIN(-SUM(BO174:$BU174),X66-AX174))","v":0},{"$f":"IF(AY174>Y66,Y66-AY174,MIN(-SUM(BP174:$BU174),Y66-AY174))","v":0},{"$f":"IF(AZ174>Z66,Z66-AZ174,MIN(-SUM(BQ174:$BU174),Z66-AZ174))","v":0},{"$f":"IF(BA174>AA66,AA66-BA174,MIN(-SUM(BR174:$BU174),AA66-BA174))","v":0},{"$f":"IF(BB174>AB66,AB66-BB174,MIN(-SUM(BS174:$BU174),AB66-BB174))","v":0},{"$f":"IF(BC174>AC66,AC66-BC174,MIN(-SUM(BT174:$BU174),AC66-BC174))","v":0},{"$f":"IF(BD174>AD66,AD66-BD174,MIN(-SUM(BU174:$BU174),AD66-BD174))","v":0},null,0,0]
["Leavers","2022-05-01",{"$f":"IF($B175>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B175))+IF(B175<DATE(2020,2,28),0,1)+IF($B175>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B175>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E175+F175+IF(C175=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B175,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C175=1,INPUTS!L$45,IF(C175=0,INPUTS!K$45,IF(C175=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D68)","v":2.9290977171155938E-3},{"$f":"IF(B175>=DATE(2023,2,1),0,IF(E175-D67+D66<0,-(E175-D67+D66),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B175,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.1540678515145154E-2,null,0,0,2.2403707392019637E-3,6.6334634094959363E-4,0,0,0,0,0,0,0,0,0,2.9037170801515574E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.2302709737090027E-3,6.7344610644255471E-4,0,0,0,0,0,0,0,0,0,2.9037170801515574E-3,2.9290977171155938E-3,null,{"$f":"IF(AR175>R67,R67-AR175,MIN(-SUM(BI175:$BU175),R67-AR175))","v":0},{"$f":"IF(AS175>S67,S67-AS175,MIN(-SUM(BJ175:$BU175),S67-AS175))","v":0},{"$f":"IF(AT175>T67,T67-AT175,MIN(-SUM(BK175:$BU175),T67-AT175))","v":1.0099765492961078E-5},{"$f":"IF(AU175>U67,U67-AU175,MIN(-SUM(BL175:$BU175),U67-AU175))","v":-1.0099765492961078E-5},{"$f":"IF(AV175>V67,V67-AV175,MIN(-SUM(BM175:$BU175),V67-AV175))","v":0},{"$f":"IF(AW175>W67,W67-AW175,MIN(-SUM(BN175:$BU175),W67-AW175))","v":0},{"$f":"IF(AX175>X67,X67-AX175,MIN(-SUM(BO175:$BU175),X67-AX175))","v":0},{"$f":"IF(AY175>Y67,Y67-AY175,MIN(-SUM(BP175:$BU175),Y67-AY175))","v":0},{"$f":"IF(AZ175>Z67,Z67-AZ175,MIN(-SUM(BQ175:$BU175),Z67-AZ175))","v":0},{"$f":"IF(BA175>AA67,AA67-BA175,MIN(-SUM(BR175:$BU175),AA67-BA175))","v":0},{"$f":"IF(BB175>AB67,AB67-BB175,MIN(-SUM(BS175:$BU175),AB67-BB175))","v":0},{"$f":"IF(BC175>AC67,AC67-BC175,MIN(-SUM(BT175:$BU175),AC67-BC175))","v":0},{"$f":"IF(BD175>AD67,AD67-BD175,MIN(-SUM(BU175:$BU175),AD67-BD175))","v":0},null,0,0]
["Leavers","2022-04-01",{"$f":"IF($B176>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B176))+IF(B176<DATE(2020,2,28),0,1)+IF($B176>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B176>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E176+F176+IF(C176=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B176,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C176=1,INPUTS!L$45,IF(C176=0,INPUTS!K$45,IF(C176=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D69)","v":2.9290977171155938E-3},{"$f":"IF(B176>=DATE(2023,2,1),0,IF(E176-D68+D67<0,-(E176-D68+D67),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B176,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.1438246813332199E-2,null,0,0,2.2657513761660001E-3,6.3773841549635488E-4,0,0,0,0,0,0,0,0,0,2.903489791662355E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.2502434795544589E-3,6.5324631210789629E-4,0,0,0,0,0,0,0,0,0,2.903489791662355E-3,2.9290977171155938E-3,null,{"$f":"IF(AR176>R68,R68-AR176,MIN(-SUM(BI176:$BU176),R68-AR176))","v":0},{"$f":"IF(AS176>S68,S68-AS176,MIN(-SUM(BJ176:$BU176),S68-AS176))","v":0},{"$f":"IF(AT176>T68,T68-AT176,MIN(-SUM(BK176:$BU176),T68-AT176))","v":1.5507896611541413E-5},{"$f":"IF(AU176>U68,U68-AU176,MIN(-SUM(BL176:$BU176),U68-AU176))","v":-1.5507896611541413E-5},{"$f":"IF(AV176>V68,V68-AV176,MIN(-SUM(BM176:$BU176),V68-AV176))","v":0},{"$f":"IF(AW176>W68,W68-AW176,MIN(-SUM(BN176:$BU176),W68-AW176))","v":0},{"$f":"IF(AX176>X68,X68-AX176,MIN(-SUM(BO176:$BU176),X68-AX176))","v":0},{"$f":"IF(AY176>Y68,Y68-AY176,MIN(-SUM(BP176:$BU176),Y68-AY176))","v":0},{"$f":"IF(AZ176>Z68,Z68-AZ176,MIN(-SUM(BQ176:$BU176),Z68-AZ176))","v":0},{"$f":"IF(BA176>AA68,AA68-BA176,MIN(-SUM(BR176:$BU176),AA68-BA176))","v":0},{"$f":"IF(BB176>AB68,AB68-BB176,MIN(-SUM(BS176:$BU176),AB68-BB176))","v":0},{"$f":"IF(BC176>AC68,AC68-BC176,MIN(-SUM(BT176:$BU176),AC68-BC176))","v":0},{"$f":"IF(BD176>AD68,AD68-BD176,MIN(-SUM(BU176:$BU176),AD68-BD176))","v":0},null,0,0]
["Leavers","2022-03-01",{"$f":"IF($B177>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B177))+IF(B177<DATE(2020,2,28),0,1)+IF($B177>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B177>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E177+F177+IF(C177=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B177,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C177=1,INPUTS!L$45,IF(C177=0,INPUTS!K$45,IF(C177=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D70)","v":2.9290977171155938E-3},{"$f":"IF(B177>=DATE(2023,2,1),0,IF(E177-D69+D68<0,-(E177-D69+D68),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B177,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.1334881009503837E-2,null,0,0,2.2913593016192389E-3,6.1189696453926423E-4,0,0,0,0,0,0,0,0,0,2.9032562661585031E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.270764050161125E-3,6.324922159973782E-4,0,0,0,0,0,0,0,0,0,2.9032562661585031E-3,2.9290977171155938E-3,null,{"$f":"IF(AR177>R69,R69-AR177,MIN(-SUM(BI177:$BU177),R69-AR177))","v":0},{"$f":"IF(AS177>S69,S69-AS177,MIN(-SUM(BJ177:$BU177),S69-AS177))","v":0},{"$f":"IF(AT177>T69,T69-AT177,MIN(-SUM(BK177:$BU177),T69-AT177))","v":2.0595251458113977E-5},{"$f":"IF(AU177>U69,U69-AU177,MIN(-SUM(BL177:$BU177),U69-AU177))","v":-2.0595251458113977E-5},{"$f":"IF(AV177>V69,V69-AV177,MIN(-SUM(BM177:$BU177),V69-AV177))","v":0},{"$f":"IF(AW177>W69,W69-AW177,MIN(-SUM(BN177:$BU177),W69-AW177))","v":0},{"$f":"IF(AX177>X69,X69-AX177,MIN(-SUM(BO177:$BU177),X69-AX177))","v":0},{"$f":"IF(AY177>Y69,Y69-AY177,MIN(-SUM(BP177:$BU177),Y69-AY177))","v":0},{"$f":"IF(AZ177>Z69,Z69-AZ177,MIN(-SUM(BQ177:$BU177),Z69-AZ177))","v":0},{"$f":"IF(BA177>AA69,AA69-BA177,MIN(-SUM(BR177:$BU177),AA69-BA177))","v":0},{"$f":"IF(BB177>AB69,AB69-BB177,MIN(-SUM(BS177:$BU177),AB69-BB177))","v":0},{"$f":"IF(BC177>AC69,AC69-BC177,MIN(-SUM(BT177:$BU177),AC69-BC177))","v":0},{"$f":"IF(BD177>AD69,AD69-BD177,MIN(-SUM(BU177:$BU177),AD69-BD177))","v":0},null,0,0]
["Leavers","2022-02-01",{"$f":"IF($B178>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B178))+IF(B178<DATE(2020,2,28),0,1)+IF($B178>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B178>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E178+F178+IF(C178=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B178,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C178=1,INPUTS!L$45,IF(C178=0,INPUTS!K$45,IF(C178=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D71)","v":2.9290977171155938E-3},{"$f":"IF(B178>=DATE(2023,2,1),0,IF(E178-D70+D69<0,-(E178-D70+D69),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B178,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R70,0,$N70-1,1,$AD$5-$N70+1),OFFSET($R$4,0,$N70-1,1,$AD$5-$N70+1))+0.0001","v":1.1230554991085674E-2},null,0,0,2.3172007525763295E-3,5.858154599347235E-4,0,0,0,0,0,0,0,0,0,2.903016212511053E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N70,0,$D178*R70*R$4/$P178)","v":0},0,2.2918582678830854E-3,6.111579446279674E-4,0,0,0,0,0,0,0,0,0,2.9030162125110526E-3,2.9290977171155938E-3,null,{"$f":"IF(AR178>R70,R70-AR178,MIN(-SUM(BI178:$BU178),R70-AR178))","v":0},{"$f":"IF(AS178>S70,S70-AS178,MIN(-SUM(BJ178:$BU178),S70-AS178))","v":0},{"$f":"IF(AT178>T70,T70-AT178,MIN(-SUM(BK178:$BU178),T70-AT178))","v":2.5342484693243903E-5},{"$f":"IF(AU178>U70,U70-AU178,MIN(-SUM(BL178:$BU178),U70-AU178))","v":-2.5342484693243903E-5},{"$f":"IF(AV178>V70,V70-AV178,MIN(-SUM(BM178:$BU178),V70-AV178))","v":0},{"$f":"IF(AW178>W70,W70-AW178,MIN(-SUM(BN178:$BU178),W70-AW178))","v":0},{"$f":"IF(AX178>X70,X70-AX178,MIN(-SUM(BO178:$BU178),X70-AX178))","v":0},{"$f":"IF(AY178>Y70,Y70-AY178,MIN(-SUM(BP178:$BU178),Y70-AY178))","v":0},{"$f":"IF(AZ178>Z70,Z70-AZ178,MIN(-SUM(BQ178:$BU178),Z70-AZ178))","v":0},{"$f":"IF(BA178>AA70,AA70-BA178,MIN(-SUM(BR178:$BU178),AA70-BA178))","v":0},{"$f":"IF(BB178>AB70,AB70-BB178,MIN(-SUM(BS178:$BU178),AB70-BB178))","v":0},{"$f":"IF(BC178>AC70,AC70-BC178,MIN(-SUM(BT178:$BU178),AC70-BC178))","v":0},{"$f":"IF(BD178>AD70,AD70-BD178,MIN(-SUM(BU178:$BU178),AD70-BD178))","v":0},null,0,0]
["Leavers",{"$f":"B71","v":"2022-01-01"},{"$f":"IF($B179>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B179))+IF(B179<DATE(2020,2,28),0,1)+IF($B179>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B179>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E179+F179+IF(C179=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B179,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C179=1,INPUTS!L$45,IF(C179=0,INPUTS!K$45,IF(C179=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D72)","v":2.9290977171155938E-3},{"$f":"IF(B179>=DATE(2023,2,1),0,IF(E179-D71+D70<0,-(E179-D71+D70),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B179,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D179","v":2.9290977171155938E-3},null,null,null,null,null,1.1125241403328771E-2,null,0,0,2.3432822571808703E-3,5.5948706299549771E-4,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R179:AD179)","v":2.902769320176368E-3},{"$f":"D179","v":2.9290977171155938E-3},null,null,null,null,null,null,null,null,null,null,null,0,0,2.313553421100064E-3,5.8921589907630389E-4,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR179:BD179)","v":2.902769320176368E-3},{"$f":"D179","v":2.9290977171155938E-3},null,{"$f":"IF(AR179>R71,R71-AR179,MIN(-SUM(BI179:$BU179),R71-AR179))","v":0},{"$f":"IF(AS179>S71,S71-AS179,MIN(-SUM(BJ179:$BU179),S71-AS179))","v":0},{"$f":"IF(AT179>T71,T71-AT179,MIN(-SUM(BK179:$BU179),T71-AT179))","v":2.9728836080806175E-5},{"$f":"IF(AU179>U71,U71-AU179,MIN(-SUM(BL179:$BU179),U71-AU179))","v":-2.9728836080806175E-5},{"$f":"IF(AV179>V71,V71-AV179,MIN(-SUM(BM179:$BU179),V71-AV179))","v":0},{"$f":"IF(AW179>W71,W71-AW179,MIN(-SUM(BN179:$BU179),W71-AW179))","v":0},{"$f":"IF(AX179>X71,X71-AX179,MIN(-SUM(BO179:$BU179),X71-AX179))","v":0},{"$f":"IF(AY179>Y71,Y71-AY179,MIN(-SUM(BP179:$BU179),Y71-AY179))","v":0},{"$f":"IF(AZ179>Z71,Z71-AZ179,MIN(-SUM(BQ179:$BU179),Z71-AZ179))","v":0},{"$f":"IF(BA179>AA71,AA71-BA179,MIN(-SUM(BR179:$BU179),AA71-BA179))","v":0},{"$f":"IF(BB179>AB71,AB71-BB179,MIN(-SUM(BS179:$BU179),AB71-BB179))","v":0},{"$f":"IF(BC179>AC71,AC71-BC179,MIN(-SUM(BT179:$BU179),AC71-BC179))","v":0},{"$f":"IF(BD179>AD71,AD71-BD179,MIN(-SUM(BU179:$BU179),AD71-BD179))","v":0},null,{"$f":"SUM(BH179:BT179)","v":0},0]
["Leavers","2021-12-01",{"$f":"IF($B180>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B180))+IF(B180<DATE(2020,2,28),0,1)+IF($B180>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B180>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E180+F180+IF(C180=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B180,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C180=1,INPUTS!L$45,IF(C180=0,INPUTS!K$45,IF(C180=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D73)","v":2.9290977171155938E-3},{"$f":"IF(B180>=DATE(2023,2,1),0,IF(E180-D72+D71<0,-(E180-D72+D71),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B180,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.1018911564855145E-2,null,0,0,2.3696106541200961E-3,5.3290460337709119E-4,0,0,0,0,0,0,0,0,0,2.9025152574971872E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.3358786535077991E-3,5.6663660398938826E-4,0,0,0,0,0,0,0,0,0,2.9025152574971872E-3,2.9290977171155938E-3,null,{"$f":"IF(AR180>R72,R72-AR180,MIN(-SUM(BI180:$BU180),R72-AR180))","v":0},{"$f":"IF(AS180>S72,S72-AS180,MIN(-SUM(BJ180:$BU180),S72-AS180))","v":0},{"$f":"IF(AT180>T72,T72-AT180,MIN(-SUM(BK180:$BU180),T72-AT180))","v":3.3732000612297073E-5},{"$f":"IF(AU180>U72,U72-AU180,MIN(-SUM(BL180:$BU180),U72-AU180))","v":-3.3732000612297073E-5},{"$f":"IF(AV180>V72,V72-AV180,MIN(-SUM(BM180:$BU180),V72-AV180))","v":0},{"$f":"IF(AW180>W72,W72-AW180,MIN(-SUM(BN180:$BU180),W72-AW180))","v":0},{"$f":"IF(AX180>X72,X72-AX180,MIN(-SUM(BO180:$BU180),X72-AX180))","v":0},{"$f":"IF(AY180>Y72,Y72-AY180,MIN(-SUM(BP180:$BU180),Y72-AY180))","v":0},{"$f":"IF(AZ180>Z72,Z72-AZ180,MIN(-SUM(BQ180:$BU180),Z72-AZ180))","v":0},{"$f":"IF(BA180>AA72,AA72-BA180,MIN(-SUM(BR180:$BU180),AA72-BA180))","v":0},{"$f":"IF(BB180>AB72,AB72-BB180,MIN(-SUM(BS180:$BU180),AB72-BB180))","v":0},{"$f":"IF(BC180>AC72,AC72-BC180,MIN(-SUM(BT180:$BU180),AC72-BC180))","v":0},{"$f":"IF(BD180>AD72,AD72-BD180,MIN(-SUM(BU180:$BU180),AD72-BD180))","v":0},null,0,0]
["Leavers","2021-11-01",{"$f":"IF($B181>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B181))+IF(B181<DATE(2020,2,28),0,1)+IF($B181>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B181>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E181+F181+IF(C181=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B181,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C181=1,INPUTS!L$45,IF(C181=0,INPUTS!K$45,IF(C181=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D74)","v":2.9290977171155938E-3},{"$f":"IF(B181>=DATE(2023,2,1),0,IF(E181-D73+D72<0,-(E181-D73+D72),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B181,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.091153537566557E-2,null,0,0,2.3961931137385026E-3,5.060605560796975E-4,0,0,0,0,0,0,0,0,0,2.9022536698182001E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.3588651297082345E-3,5.4338854010996555E-4,0,0,0,0,0,0,0,0,0,2.9022536698182001E-3,2.9290977171155938E-3,null,{"$f":"IF(AR181>R73,R73-AR181,MIN(-SUM(BI181:$BU181),R73-AR181))","v":0},{"$f":"IF(AS181>S73,S73-AS181,MIN(-SUM(BJ181:$BU181),S73-AS181))","v":0},{"$f":"IF(AT181>T73,T73-AT181,MIN(-SUM(BK181:$BU181),T73-AT181))","v":3.7327984030268054E-5},{"$f":"IF(AU181>U73,U73-AU181,MIN(-SUM(BL181:$BU181),U73-AU181))","v":-3.7327984030268054E-5},{"$f":"IF(AV181>V73,V73-AV181,MIN(-SUM(BM181:$BU181),V73-AV181))","v":0},{"$f":"IF(AW181>W73,W73-AW181,MIN(-SUM(BN181:$BU181),W73-AW181))","v":0},{"$f":"IF(AX181>X73,X73-AX181,MIN(-SUM(BO181:$BU181),X73-AX181))","v":0},{"$f":"IF(AY181>Y73,Y73-AY181,MIN(-SUM(BP181:$BU181),Y73-AY181))","v":0},{"$f":"IF(AZ181>Z73,Z73-AZ181,MIN(-SUM(BQ181:$BU181),Z73-AZ181))","v":0},{"$f":"IF(BA181>AA73,AA73-BA181,MIN(-SUM(BR181:$BU181),AA73-BA181))","v":0},{"$f":"IF(BB181>AB73,AB73-BB181,MIN(-SUM(BS181:$BU181),AB73-BB181))","v":0},{"$f":"IF(BC181>AC73,AC73-BC181,MIN(-SUM(BT181:$BU181),AC73-BC181))","v":0},{"$f":"IF(BD181>AD73,AD73-BD181,MIN(-SUM(BU181:$BU181),AD73-BD181))","v":0},null,0,0]
["Leavers","2021-10-01",{"$f":"IF($B182>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B182))+IF(B182<DATE(2020,2,28),0,1)+IF($B182>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B182>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E182+F182+IF(C182=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B182,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C182=1,INPUTS!L$45,IF(C182=0,INPUTS!K$45,IF(C182=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D75)","v":2.9290977171155938E-3},{"$f":"IF(B182>=DATE(2023,2,1),0,IF(E182-D74+D73<0,-(E182-D74+D73),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B182,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.0803081216769917E-2,null,0,0,2.4230371610358963E-3,4.7894701635578431E-4,0,0,0,0,0,0,0,0,0,2.9019841773916806E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.3825462192471765E-3,5.1943795814450415E-4,0,0,0,0,0,0,0,0,0,2.9019841773916806E-3,2.9290977171155938E-3,null,{"$f":"IF(AR182>R74,R74-AR182,MIN(-SUM(BI182:$BU182),R74-AR182))","v":0},{"$f":"IF(AS182>S74,S74-AS182,MIN(-SUM(BJ182:$BU182),S74-AS182))","v":0},{"$f":"IF(AT182>T74,T74-AT182,MIN(-SUM(BK182:$BU182),T74-AT182))","v":4.0490941788719832E-5},{"$f":"IF(AU182>U74,U74-AU182,MIN(-SUM(BL182:$BU182),U74-AU182))","v":-4.0490941788719832E-5},{"$f":"IF(AV182>V74,V74-AV182,MIN(-SUM(BM182:$BU182),V74-AV182))","v":0},{"$f":"IF(AW182>W74,W74-AW182,MIN(-SUM(BN182:$BU182),W74-AW182))","v":0},{"$f":"IF(AX182>X74,X74-AX182,MIN(-SUM(BO182:$BU182),X74-AX182))","v":0},{"$f":"IF(AY182>Y74,Y74-AY182,MIN(-SUM(BP182:$BU182),Y74-AY182))","v":0},{"$f":"IF(AZ182>Z74,Z74-AZ182,MIN(-SUM(BQ182:$BU182),Z74-AZ182))","v":0},{"$f":"IF(BA182>AA74,AA74-BA182,MIN(-SUM(BR182:$BU182),AA74-BA182))","v":0},{"$f":"IF(BB182>AB74,AB74-BB182,MIN(-SUM(BS182:$BU182),AB74-BB182))","v":0},{"$f":"IF(BC182>AC74,AC74-BC182,MIN(-SUM(BT182:$BU182),AC74-BC182))","v":0},{"$f":"IF(BD182>AD74,AD74-BD182,MIN(-SUM(BU182:$BU182),AD74-BD182))","v":0},null,0,0]
["Leavers","2021-09-01",{"$f":"IF($B183>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B183))+IF(B183<DATE(2020,2,28),0,1)+IF($B183>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B183>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E183+F183+IF(C183=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B183,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C183=1,INPUTS!L$45,IF(C183=0,INPUTS!K$45,IF(C183=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D76)","v":2.9290977171155938E-3},{"$f":"IF(B183>=DATE(2023,2,1),0,IF(E183-D75+D74<0,-(E183-D75+D74),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B183,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.0693515840487385E-2,null,0,0,2.4501507007598095E-3,4.5155567228515135E-4,0,0,0,0,0,0,0,0,0,2.9017063730449608E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.4069577015806091E-3,4.9474867146435183E-4,0,0,0,0,0,0,0,0,0,2.9017063730449608E-3,2.9290977171155938E-3,null,{"$f":"IF(AR183>R75,R75-AR183,MIN(-SUM(BI183:$BU183),R75-AR183))","v":0},{"$f":"IF(AS183>S75,S75-AS183,MIN(-SUM(BJ183:$BU183),S75-AS183))","v":0},{"$f":"IF(AT183>T75,T75-AT183,MIN(-SUM(BK183:$BU183),T75-AT183))","v":4.3192999179200481E-5},{"$f":"IF(AU183>U75,U75-AU183,MIN(-SUM(BL183:$BU183),U75-AU183))","v":-4.3192999179200481E-5},{"$f":"IF(AV183>V75,V75-AV183,MIN(-SUM(BM183:$BU183),V75-AV183))","v":0},{"$f":"IF(AW183>W75,W75-AW183,MIN(-SUM(BN183:$BU183),W75-AW183))","v":0},{"$f":"IF(AX183>X75,X75-AX183,MIN(-SUM(BO183:$BU183),X75-AX183))","v":0},{"$f":"IF(AY183>Y75,Y75-AY183,MIN(-SUM(BP183:$BU183),Y75-AY183))","v":0},{"$f":"IF(AZ183>Z75,Z75-AZ183,MIN(-SUM(BQ183:$BU183),Z75-AZ183))","v":0},{"$f":"IF(BA183>AA75,AA75-BA183,MIN(-SUM(BR183:$BU183),AA75-BA183))","v":0},{"$f":"IF(BB183>AB75,AB75-BB183,MIN(-SUM(BS183:$BU183),AB75-BB183))","v":0},{"$f":"IF(BC183>AC75,AC75-BC183,MIN(-SUM(BT183:$BU183),AC75-BC183))","v":0},{"$f":"IF(BD183>AD75,AD75-BD183,MIN(-SUM(BU183:$BU183),AD75-BD183))","v":0},null,0,0]
["Leavers","2021-08-01",{"$f":"IF($B184>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B184))+IF(B184<DATE(2020,2,28),0,1)+IF($B184>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B184>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E184+F184+IF(C184=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B184,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C184=1,INPUTS!L$45,IF(C184=0,INPUTS!K$45,IF(C184=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D77)","v":2.9290977171155938E-3},{"$f":"IF(B184>=DATE(2023,2,1),0,IF(E184-D76+D75<0,-(E184-D76+D75),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B184,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.0582804250333071E-2,null,0,0,2.4775420448304424E-3,4.2387777474657291E-4,0,0,0,0,0,0,0,0,0,2.9014198195770153E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.432137994844351E-3,4.6928182473266421E-4,0,0,0,0,0,0,0,0,0,2.9014198195770153E-3,2.9290977171155938E-3,null,{"$f":"IF(AR184>R76,R76-AR184,MIN(-SUM(BI184:$BU184),R76-AR184))","v":0},{"$f":"IF(AS184>S76,S76-AS184,MIN(-SUM(BJ184:$BU184),S76-AS184))","v":0},{"$f":"IF(AT184>T76,T76-AT184,MIN(-SUM(BK184:$BU184),T76-AT184))","v":4.5404049986091303E-5},{"$f":"IF(AU184>U76,U76-AU184,MIN(-SUM(BL184:$BU184),U76-AU184))","v":-4.5404049986091303E-5},{"$f":"IF(AV184>V76,V76-AV184,MIN(-SUM(BM184:$BU184),V76-AV184))","v":0},{"$f":"IF(AW184>W76,W76-AW184,MIN(-SUM(BN184:$BU184),W76-AW184))","v":0},{"$f":"IF(AX184>X76,X76-AX184,MIN(-SUM(BO184:$BU184),X76-AX184))","v":0},{"$f":"IF(AY184>Y76,Y76-AY184,MIN(-SUM(BP184:$BU184),Y76-AY184))","v":0},{"$f":"IF(AZ184>Z76,Z76-AZ184,MIN(-SUM(BQ184:$BU184),Z76-AZ184))","v":0},{"$f":"IF(BA184>AA76,AA76-BA184,MIN(-SUM(BR184:$BU184),AA76-BA184))","v":0},{"$f":"IF(BB184>AB76,AB76-BB184,MIN(-SUM(BS184:$BU184),AB76-BB184))","v":0},{"$f":"IF(BC184>AC76,AC76-BC184,MIN(-SUM(BT184:$BU184),AC76-BC184))","v":0},{"$f":"IF(BD184>AD76,AD76-BD184,MIN(-SUM(BU184:$BU184),AD76-BD184))","v":0},null,0,0]
["Leavers","2021-07-01",{"$f":"IF($B185>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B185))+IF(B185<DATE(2020,2,28),0,1)+IF($B185>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B185>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E185+F185+IF(C185=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B185,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C185=1,INPUTS!L$45,IF(C185=0,INPUTS!K$45,IF(C185=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D78)","v":2.9290977171155938E-3},{"$f":"IF(B185>=DATE(2023,2,1),0,IF(E185-D77+D76<0,-(E185-D77+D76),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B185,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.0470909569255281E-2,null,0,0,2.5052199423690209E-3,3.9590410447712518E-4,0,0,0,0,0,0,0,0,0,2.901124046846146E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.4581284117675718E-3,4.4299563507857427E-4,0,0,0,0,0,0,0,0,0,2.901124046846146E-3,2.9290977171155938E-3,null,{"$f":"IF(AR185>R77,R77-AR185,MIN(-SUM(BI185:$BU185),R77-AR185))","v":0},{"$f":"IF(AS185>S77,S77-AS185,MIN(-SUM(BJ185:$BU185),S77-AS185))","v":0},{"$f":"IF(AT185>T77,T77-AT185,MIN(-SUM(BK185:$BU185),T77-AT185))","v":4.709153060144909E-5},{"$f":"IF(AU185>U77,U77-AU185,MIN(-SUM(BL185:$BU185),U77-AU185))","v":-4.709153060144909E-5},{"$f":"IF(AV185>V77,V77-AV185,MIN(-SUM(BM185:$BU185),V77-AV185))","v":0},{"$f":"IF(AW185>W77,W77-AW185,MIN(-SUM(BN185:$BU185),W77-AW185))","v":0},{"$f":"IF(AX185>X77,X77-AX185,MIN(-SUM(BO185:$BU185),X77-AX185))","v":0},{"$f":"IF(AY185>Y77,Y77-AY185,MIN(-SUM(BP185:$BU185),Y77-AY185))","v":0},{"$f":"IF(AZ185>Z77,Z77-AZ185,MIN(-SUM(BQ185:$BU185),Z77-AZ185))","v":0},{"$f":"IF(BA185>AA77,AA77-BA185,MIN(-SUM(BR185:$BU185),AA77-BA185))","v":0},{"$f":"IF(BB185>AB77,AB77-BB185,MIN(-SUM(BS185:$BU185),AB77-BB185))","v":0},{"$f":"IF(BC185>AC77,AC77-BC185,MIN(-SUM(BT185:$BU185),AC77-BC185))","v":0},{"$f":"IF(BD185>AD77,AD77-BD185,MIN(-SUM(BU185:$BU185),AD77-BD185))","v":0},null,0,0]
["Leavers","2021-06-01",{"$f":"IF($B186>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B186))+IF(B186<DATE(2020,2,28),0,1)+IF($B186>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B186>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E186+F186+IF(C186=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B186,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C186=1,INPUTS!L$45,IF(C186=0,INPUTS!K$45,IF(C186=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D79)","v":2.9290977171155938E-3},{"$f":"IF(B186>=DATE(2023,2,1),0,IF(E186-D78+D77<0,-(E186-D78+D77),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B186,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.0357792894810747E-2,null,0,0,2.5331936126384686E-3,3.676249358659919E-4,0,0,0,0,0,0,0,0,0,2.9008185485044605E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.4849734466239914E-3,4.1584510188046904E-4,0,0,0,0,0,0,0,0,0,2.9008185485044605E-3,2.9290977171155938E-3,null,{"$f":"IF(AR186>R78,R78-AR186,MIN(-SUM(BI186:$BU186),R78-AR186))","v":0},{"$f":"IF(AS186>S78,S78-AS186,MIN(-SUM(BJ186:$BU186),S78-AS186))","v":0},{"$f":"IF(AT186>T78,T78-AT186,MIN(-SUM(BK186:$BU186),T78-AT186))","v":4.8220166014477145E-5},{"$f":"IF(AU186>U78,U78-AU186,MIN(-SUM(BL186:$BU186),U78-AU186))","v":-4.8220166014477145E-5},{"$f":"IF(AV186>V78,V78-AV186,MIN(-SUM(BM186:$BU186),V78-AV186))","v":0},{"$f":"IF(AW186>W78,W78-AW186,MIN(-SUM(BN186:$BU186),W78-AW186))","v":0},{"$f":"IF(AX186>X78,X78-AX186,MIN(-SUM(BO186:$BU186),X78-AX186))","v":0},{"$f":"IF(AY186>Y78,Y78-AY186,MIN(-SUM(BP186:$BU186),Y78-AY186))","v":0},{"$f":"IF(AZ186>Z78,Z78-AZ186,MIN(-SUM(BQ186:$BU186),Z78-AZ186))","v":0},{"$f":"IF(BA186>AA78,AA78-BA186,MIN(-SUM(BR186:$BU186),AA78-BA186))","v":0},{"$f":"IF(BB186>AB78,AB78-BB186,MIN(-SUM(BS186:$BU186),AB78-BB186))","v":0},{"$f":"IF(BC186>AC78,AC78-BC186,MIN(-SUM(BT186:$BU186),AC78-BC186))","v":0},{"$f":"IF(BD186>AD78,AD78-BD186,MIN(-SUM(BU186:$BU186),AD78-BD186))","v":0},null,0,0]
["Leavers","2021-05-01",{"$f":"IF($B187>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B187))+IF(B187<DATE(2020,2,28),0,1)+IF($B187>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B187>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E187+F187+IF(C187=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B187,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C187=1,INPUTS!L$45,IF(C187=0,INPUTS!K$45,IF(C187=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D80)","v":2.9290977171155938E-3},{"$f":"IF(B187>=DATE(2023,2,1),0,IF(E187-D79+D78<0,-(E187-D79+D78),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B187,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.0243413139657636E-2,null,0,0,2.5614727812496019E-3,3.3902999707771404E-4,0,0,0,0,0,0,0,0,0,2.9005027783273159E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.5127210977742148E-3,3.8778168055310098E-4,0,0,0,0,0,0,0,0,0,2.9005027783273159E-3,2.9290977171155938E-3,null,{"$f":"IF(AR187>R79,R79-AR187,MIN(-SUM(BI187:$BU187),R79-AR187))","v":0},{"$f":"IF(AS187>S79,S79-AS187,MIN(-SUM(BJ187:$BU187),S79-AS187))","v":0},{"$f":"IF(AT187>T79,T79-AT187,MIN(-SUM(BK187:$BU187),T79-AT187))","v":4.8751683475386945E-5},{"$f":"IF(AU187>U79,U79-AU187,MIN(-SUM(BL187:$BU187),U79-AU187))","v":-4.8751683475386945E-5},{"$f":"IF(AV187>V79,V79-AV187,MIN(-SUM(BM187:$BU187),V79-AV187))","v":0},{"$f":"IF(AW187>W79,W79-AW187,MIN(-SUM(BN187:$BU187),W79-AW187))","v":0},{"$f":"IF(AX187>X79,X79-AX187,MIN(-SUM(BO187:$BU187),X79-AX187))","v":0},{"$f":"IF(AY187>Y79,Y79-AY187,MIN(-SUM(BP187:$BU187),Y79-AY187))","v":0},{"$f":"IF(AZ187>Z79,Z79-AZ187,MIN(-SUM(BQ187:$BU187),Z79-AZ187))","v":0},{"$f":"IF(BA187>AA79,AA79-BA187,MIN(-SUM(BR187:$BU187),AA79-BA187))","v":0},{"$f":"IF(BB187>AB79,AB79-BB187,MIN(-SUM(BS187:$BU187),AB79-BB187))","v":0},{"$f":"IF(BC187>AC79,AC79-BC187,MIN(-SUM(BT187:$BU187),AC79-BC187))","v":0},{"$f":"IF(BD187>AD79,AD79-BD187,MIN(-SUM(BU187:$BU187),AD79-BD187))","v":0},null,0,0]
["Leavers","2021-04-01",{"$f":"IF($B188>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B188))+IF(B188<DATE(2020,2,28),0,1)+IF($B188>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B188>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E188+F188+IF(C188=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B188,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C188=1,INPUTS!L$45,IF(C188=0,INPUTS!K$45,IF(C188=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D81)","v":2.9290977171155938E-3},{"$f":"IF(B188>=DATE(2023,2,1),0,IF(E188-D80+D79<0,-(E188-D80+D79),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B188,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.0127726855503004E-2,null,0,0,2.5900677200378797E-3,3.1010842603905594E-4,0,0,0,0,0,0,0,0,0,2.9001761460769357E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.5414232311419308E-3,3.5875291493500503E-4,0,0,0,0,0,0,0,0,0,2.9001761460769357E-3,2.9290977171155938E-3,null,{"$f":"IF(AR188>R80,R80-AR188,MIN(-SUM(BI188:$BU188),R80-AR188))","v":0},{"$f":"IF(AS188>S80,S80-AS188,MIN(-SUM(BJ188:$BU188),S80-AS188))","v":0},{"$f":"IF(AT188>T80,T80-AT188,MIN(-SUM(BK188:$BU188),T80-AT188))","v":4.8644488895949092E-5},{"$f":"IF(AU188>U80,U80-AU188,MIN(-SUM(BL188:$BU188),U80-AU188))","v":-4.8644488895949092E-5},{"$f":"IF(AV188>V80,V80-AV188,MIN(-SUM(BM188:$BU188),V80-AV188))","v":0},{"$f":"IF(AW188>W80,W80-AW188,MIN(-SUM(BN188:$BU188),W80-AW188))","v":0},{"$f":"IF(AX188>X80,X80-AX188,MIN(-SUM(BO188:$BU188),X80-AX188))","v":0},{"$f":"IF(AY188>Y80,Y80-AY188,MIN(-SUM(BP188:$BU188),Y80-AY188))","v":0},{"$f":"IF(AZ188>Z80,Z80-AZ188,MIN(-SUM(BQ188:$BU188),Z80-AZ188))","v":0},{"$f":"IF(BA188>AA80,AA80-BA188,MIN(-SUM(BR188:$BU188),AA80-BA188))","v":0},{"$f":"IF(BB188>AB80,AB80-BB188,MIN(-SUM(BS188:$BU188),AB80-BB188))","v":0},{"$f":"IF(BC188>AC80,AC80-BC188,MIN(-SUM(BT188:$BU188),AC80-BC188))","v":0},{"$f":"IF(BD188>AD80,AD80-BD188,MIN(-SUM(BU188:$BU188),AD80-BD188))","v":0},null,0,0]
["Leavers","2021-03-01",{"$f":"IF($B189>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B189))+IF(B189<DATE(2020,2,28),0,1)+IF($B189>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B189>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E189+F189+IF(C189=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B189,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C189=1,INPUTS!L$45,IF(C189=0,INPUTS!K$45,IF(C189=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D82)","v":2.9290977171155938E-3},{"$f":"IF(B189>=DATE(2023,2,1),0,IF(E189-D81+D80<0,-(E189-D81+D80),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B189,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1.0010688038355052E-2,null,0,0,2.6189892910765378E-3,2.8084872175206804E-4,0,0,0,0,0,0,0,0,0,2.8998380128286059E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.5711359909148398E-3,3.2870202191376626E-4,0,0,0,0,0,0,0,0,0,2.8998380128286059E-3,2.9290977171155938E-3,null,{"$f":"IF(AR189>R81,R81-AR189,MIN(-SUM(BI189:$BU189),R81-AR189))","v":0},{"$f":"IF(AS189>S81,S81-AS189,MIN(-SUM(BJ189:$BU189),S81-AS189))","v":0},{"$f":"IF(AT189>T81,T81-AT189,MIN(-SUM(BK189:$BU189),T81-AT189))","v":4.7853300161698222E-5},{"$f":"IF(AU189>U81,U81-AU189,MIN(-SUM(BL189:$BU189),U81-AU189))","v":-4.7853300161698222E-5},{"$f":"IF(AV189>V81,V81-AV189,MIN(-SUM(BM189:$BU189),V81-AV189))","v":0},{"$f":"IF(AW189>W81,W81-AW189,MIN(-SUM(BN189:$BU189),W81-AW189))","v":0},{"$f":"IF(AX189>X81,X81-AX189,MIN(-SUM(BO189:$BU189),X81-AX189))","v":0},{"$f":"IF(AY189>Y81,Y81-AY189,MIN(-SUM(BP189:$BU189),Y81-AY189))","v":0},{"$f":"IF(AZ189>Z81,Z81-AZ189,MIN(-SUM(BQ189:$BU189),Z81-AZ189))","v":0},{"$f":"IF(BA189>AA81,AA81-BA189,MIN(-SUM(BR189:$BU189),AA81-BA189))","v":0},{"$f":"IF(BB189>AB81,AB81-BB189,MIN(-SUM(BS189:$BU189),AB81-BB189))","v":0},{"$f":"IF(BC189>AC81,AC81-BC189,MIN(-SUM(BT189:$BU189),AC81-BC189))","v":0},{"$f":"IF(BD189>AD81,AD81-BD189,MIN(-SUM(BU189:$BU189),AD81-BD189))","v":0},null,0,0]
["Leavers","2021-02-01",{"$f":"IF($B190>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B190))+IF(B190<DATE(2020,2,28),0,1)+IF($B190>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B190>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E190+F190+IF(C190=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B190,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C190=1,INPUTS!L$45,IF(C190=0,INPUTS!K$45,IF(C190=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D83)","v":2.9290977171155938E-3},{"$f":"IF(B190>=DATE(2023,2,1),0,IF(E190-D82+D81<0,-(E190-D82+D81),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B190,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,9.8922479125920487E-3,null,0,0,2.6482489953635257E-3,2.5123869031131721E-4,0,0,0,0,0,0,0,0,0,2.8994876856748429E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.6019202649047893E-3,2.9756742077005367E-4,0,0,0,0,0,0,0,0,0,2.8994876856748429E-3,2.9290977171155938E-3,null,{"$f":"IF(AR190>R82,R82-AR190,MIN(-SUM(BI190:$BU190),R82-AR190))","v":0},{"$f":"IF(AS190>S82,S82-AS190,MIN(-SUM(BJ190:$BU190),S82-AS190))","v":0},{"$f":"IF(AT190>T82,T82-AT190,MIN(-SUM(BK190:$BU190),T82-AT190))","v":4.6328730458736461E-5},{"$f":"IF(AU190>U82,U82-AU190,MIN(-SUM(BL190:$BU190),U82-AU190))","v":-4.6328730458736461E-5},{"$f":"IF(AV190>V82,V82-AV190,MIN(-SUM(BM190:$BU190),V82-AV190))","v":0},{"$f":"IF(AW190>W82,W82-AW190,MIN(-SUM(BN190:$BU190),W82-AW190))","v":0},{"$f":"IF(AX190>X82,X82-AX190,MIN(-SUM(BO190:$BU190),X82-AX190))","v":0},{"$f":"IF(AY190>Y82,Y82-AY190,MIN(-SUM(BP190:$BU190),Y82-AY190))","v":0},{"$f":"IF(AZ190>Z82,Z82-AZ190,MIN(-SUM(BQ190:$BU190),Z82-AZ190))","v":0},{"$f":"IF(BA190>AA82,AA82-BA190,MIN(-SUM(BR190:$BU190),AA82-BA190))","v":0},{"$f":"IF(BB190>AB82,AB82-BB190,MIN(-SUM(BS190:$BU190),AB82-BB190))","v":0},{"$f":"IF(BC190>AC82,AC82-BC190,MIN(-SUM(BT190:$BU190),AC82-BC190))","v":0},{"$f":"IF(BD190>AD82,AD82-BD190,MIN(-SUM(BU190:$BU190),AD82-BD190))","v":0},null,0,0]
["Leavers","2021-01-01",{"$f":"IF($B191>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B191))+IF(B191<DATE(2020,2,28),0,1)+IF($B191>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B191>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E191+F191+IF(C191=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B191,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C191=1,INPUTS!L$45,IF(C191=0,INPUTS!K$45,IF(C191=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D84)","v":2.9290977171155938E-3},{"$f":"IF(B191>=DATE(2023,2,1),0,IF(E191-D83+D82<0,-(E191-D83+D82),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B191,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,9.7723546909583466E-3,null,0,0,2.6778590268042766E-3,2.2126538490289168E-4,0,0,0,0,0,0,0,0,0,2.8991244117071682E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.6338422133868758E-3,2.6528219832029247E-4,0,0,0,0,0,0,0,0,0,2.8991244117071682E-3,2.9290977171155938E-3,null,{"$f":"IF(AR191>R83,R83-AR191,MIN(-SUM(BI191:$BU191),R83-AR191))","v":0},{"$f":"IF(AS191>S83,S83-AS191,MIN(-SUM(BJ191:$BU191),S83-AS191))","v":0},{"$f":"IF(AT191>T83,T83-AT191,MIN(-SUM(BK191:$BU191),T83-AT191))","v":4.4016813417400785E-5},{"$f":"IF(AU191>U83,U83-AU191,MIN(-SUM(BL191:$BU191),U83-AU191))","v":-4.4016813417400785E-5},{"$f":"IF(AV191>V83,V83-AV191,MIN(-SUM(BM191:$BU191),V83-AV191))","v":0},{"$f":"IF(AW191>W83,W83-AW191,MIN(-SUM(BN191:$BU191),W83-AW191))","v":0},{"$f":"IF(AX191>X83,X83-AX191,MIN(-SUM(BO191:$BU191),X83-AX191))","v":0},{"$f":"IF(AY191>Y83,Y83-AY191,MIN(-SUM(BP191:$BU191),Y83-AY191))","v":0},{"$f":"IF(AZ191>Z83,Z83-AZ191,MIN(-SUM(BQ191:$BU191),Z83-AZ191))","v":0},{"$f":"IF(BA191>AA83,AA83-BA191,MIN(-SUM(BR191:$BU191),AA83-BA191))","v":0},{"$f":"IF(BB191>AB83,AB83-BB191,MIN(-SUM(BS191:$BU191),AB83-BB191))","v":0},{"$f":"IF(BC191>AC83,AC83-BC191,MIN(-SUM(BT191:$BU191),AC83-BC191))","v":0},{"$f":"IF(BD191>AD83,AD83-BD191,MIN(-SUM(BU191:$BU191),AD83-BD191))","v":0},null,0,0]
["Leavers","2020-12-01",{"$f":"IF($B192>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B192))+IF(B192<DATE(2020,2,28),0,1)+IF($B192>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B192>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E192+F192+IF(C192=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B192,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C192=1,INPUTS!L$45,IF(C192=0,INPUTS!K$45,IF(C192=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D85)","v":2.9290977171155938E-3},{"$f":"IF(B192>=DATE(2023,2,1),0,IF(E192-D84+D83<0,-(E192-D84+D83),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B192,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,9.650953307119731E-3,null,0,0,2.7078323322127021E-3,1.9091503894323779E-4,0,0,0,0,0,0,0,0,0,2.8987473711559399E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.6669738719228096E-3,2.3177349923313016E-4,0,0,0,0,0,0,0,0,0,2.8987473711559399E-3,2.9290977171155938E-3,null,{"$f":"IF(AR192>R84,R84-AR192,MIN(-SUM(BI192:$BU192),R84-AR192))","v":0},{"$f":"IF(AS192>S84,S84-AS192,MIN(-SUM(BJ192:$BU192),S84-AS192))","v":0},{"$f":"IF(AT192>T84,T84-AT192,MIN(-SUM(BK192:$BU192),T84-AT192))","v":4.0858460289892363E-5},{"$f":"IF(AU192>U84,U84-AU192,MIN(-SUM(BL192:$BU192),U84-AU192))","v":-4.0858460289892363E-5},{"$f":"IF(AV192>V84,V84-AV192,MIN(-SUM(BM192:$BU192),V84-AV192))","v":0},{"$f":"IF(AW192>W84,W84-AW192,MIN(-SUM(BN192:$BU192),W84-AW192))","v":0},{"$f":"IF(AX192>X84,X84-AX192,MIN(-SUM(BO192:$BU192),X84-AX192))","v":0},{"$f":"IF(AY192>Y84,Y84-AY192,MIN(-SUM(BP192:$BU192),Y84-AY192))","v":0},{"$f":"IF(AZ192>Z84,Z84-AZ192,MIN(-SUM(BQ192:$BU192),Z84-AZ192))","v":0},{"$f":"IF(BA192>AA84,AA84-BA192,MIN(-SUM(BR192:$BU192),AA84-BA192))","v":0},{"$f":"IF(BB192>AB84,AB84-BB192,MIN(-SUM(BS192:$BU192),AB84-BB192))","v":0},{"$f":"IF(BC192>AC84,AC84-BC192,MIN(-SUM(BT192:$BU192),AC84-BC192))","v":0},{"$f":"IF(BD192>AD84,AD84-BD192,MIN(-SUM(BU192:$BU192),AD84-BD192))","v":0},null,0,0]
["Leavers","2020-11-01",{"$f":"IF($B193>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B193))+IF(B193<DATE(2020,2,28),0,1)+IF($B193>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B193>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E193+F193+IF(C193=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B193,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C193=1,INPUTS!L$45,IF(C193=0,INPUTS!K$45,IF(C193=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D86)","v":2.9290977171155938E-3},{"$f":"IF(B193>=DATE(2023,2,1),0,IF(E193-D85+D84<0,-(E193-D85+D84),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B193,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,9.5279851168382796E-3,null,0,0,2.738182678172356E-3,1.6017299137287494E-4,0,0,0,0,0,0,0,0,0,2.8983556695452309E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.7013938407343362E-3,1.9696182881089481E-4,0,0,0,0,0,0,0,0,0,2.8983556695452309E-3,2.9290977171155938E-3,null,{"$f":"IF(AR193>R85,R85-AR193,MIN(-SUM(BI193:$BU193),R85-AR193))","v":0},{"$f":"IF(AS193>S85,S85-AS193,MIN(-SUM(BJ193:$BU193),S85-AS193))","v":0},{"$f":"IF(AT193>T85,T85-AT193,MIN(-SUM(BK193:$BU193),T85-AT193))","v":3.6788837438019863E-5},{"$f":"IF(AU193>U85,U85-AU193,MIN(-SUM(BL193:$BU193),U85-AU193))","v":-3.6788837438019863E-5},{"$f":"IF(AV193>V85,V85-AV193,MIN(-SUM(BM193:$BU193),V85-AV193))","v":0},{"$f":"IF(AW193>W85,W85-AW193,MIN(-SUM(BN193:$BU193),W85-AW193))","v":0},{"$f":"IF(AX193>X85,X85-AX193,MIN(-SUM(BO193:$BU193),X85-AX193))","v":0},{"$f":"IF(AY193>Y85,Y85-AY193,MIN(-SUM(BP193:$BU193),Y85-AY193))","v":0},{"$f":"IF(AZ193>Z85,Z85-AZ193,MIN(-SUM(BQ193:$BU193),Z85-AZ193))","v":0},{"$f":"IF(BA193>AA85,AA85-BA193,MIN(-SUM(BR193:$BU193),AA85-BA193))","v":0},{"$f":"IF(BB193>AB85,AB85-BB193,MIN(-SUM(BS193:$BU193),AB85-BB193))","v":0},{"$f":"IF(BC193>AC85,AC85-BC193,MIN(-SUM(BT193:$BU193),AC85-BC193))","v":0},{"$f":"IF(BD193>AD85,AD85-BD193,MIN(-SUM(BU193:$BU193),AD85-BD193))","v":0},null,0,0]
["Leavers","2020-10-01",{"$f":"IF($B194>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B194))+IF(B194<DATE(2020,2,28),0,1)+IF($B194>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B194>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E194+F194+IF(C194=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B194,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C194=1,INPUTS!L$45,IF(C194=0,INPUTS!K$45,IF(C194=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D87)","v":2.9290977171155938E-3},{"$f":"IF(B194>=DATE(2023,2,1),0,IF(E194-D86+D85<0,-(E194-D86+D85),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B194,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,9.4033875631397701E-3,null,0,0,2.7689247257427188E-3,1.2902360294824756E-4,0,0,0,0,0,0,0,0,0,2.8979483286909664E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N86,0,$D194*R86*R$4/$P194)","v":0},0,2.7371880757237673E-3,1.6076025296719905E-4,0,0,0,0,0,0,0,0,0,2.8979483286909664E-3,2.9290977171155938E-3,null,{"$f":"IF(AR194>R86,R86-AR194,MIN(-SUM(BI194:$BU194),R86-AR194))","v":0},{"$f":"IF(AS194>S86,S86-AS194,MIN(-SUM(BJ194:$BU194),S86-AS194))","v":0},{"$f":"IF(AT194>T86,T86-AT194,MIN(-SUM(BK194:$BU194),T86-AT194))","v":3.1736650018951489E-5},{"$f":"IF(AU194>U86,U86-AU194,MIN(-SUM(BL194:$BU194),U86-AU194))","v":-3.1736650018951489E-5},{"$f":"IF(AV194>V86,V86-AV194,MIN(-SUM(BM194:$BU194),V86-AV194))","v":0},{"$f":"IF(AW194>W86,W86-AW194,MIN(-SUM(BN194:$BU194),W86-AW194))","v":0},{"$f":"IF(AX194>X86,X86-AX194,MIN(-SUM(BO194:$BU194),X86-AX194))","v":0},{"$f":"IF(AY194>Y86,Y86-AY194,MIN(-SUM(BP194:$BU194),Y86-AY194))","v":0},{"$f":"IF(AZ194>Z86,Z86-AZ194,MIN(-SUM(BQ194:$BU194),Z86-AZ194))","v":0},{"$f":"IF(BA194>AA86,AA86-BA194,MIN(-SUM(BR194:$BU194),AA86-BA194))","v":0},{"$f":"IF(BB194>AB86,AB86-BB194,MIN(-SUM(BS194:$BU194),AB86-BB194))","v":0},{"$f":"IF(BC194>AC86,AC86-BC194,MIN(-SUM(BT194:$BU194),AC86-BC194))","v":0},{"$f":"IF(BD194>AD86,AD86-BD194,MIN(-SUM(BU194:$BU194),AD86-BD194))","v":0},null,0,0]
["Leavers","2020-09-01",{"$f":"IF($B195>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B195))+IF(B195<DATE(2020,2,28),0,1)+IF($B195>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B195>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E195+F195+IF(C195=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B195,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C195=1,INPUTS!L$45,IF(C195=0,INPUTS!K$45,IF(C195=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D88)","v":2.9290977171155938E-3},{"$f":"IF(B195>=DATE(2023,2,1),0,IF(E195-D87+D86<0,-(E195-D87+D86),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B195,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,9.2770938000170926E-3,null,0,0,2.8000741141673462E-3,9.7450162167578205E-5,0,0,0,0,0,0,0,0,0,2.8975242763349244E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.7744507993643364E-3,1.2307347697058826E-4,0,0,0,0,0,0,0,0,0,2.8975242763349248E-3,2.9290977171155938E-3,null,{"$f":"IF(AR195>R87,R87-AR195,MIN(-SUM(BI195:$BU195),R87-AR195))","v":0},{"$f":"IF(AS195>S87,S87-AS195,MIN(-SUM(BJ195:$BU195),S87-AS195))","v":0},{"$f":"IF(AT195>T87,T87-AT195,MIN(-SUM(BK195:$BU195),T87-AT195))","v":2.5623314803010057E-5},{"$f":"IF(AU195>U87,U87-AU195,MIN(-SUM(BL195:$BU195),U87-AU195))","v":-2.5623314803010057E-5},{"$f":"IF(AV195>V87,V87-AV195,MIN(-SUM(BM195:$BU195),V87-AV195))","v":0},{"$f":"IF(AW195>W87,W87-AW195,MIN(-SUM(BN195:$BU195),W87-AW195))","v":0},{"$f":"IF(AX195>X87,X87-AX195,MIN(-SUM(BO195:$BU195),X87-AX195))","v":0},{"$f":"IF(AY195>Y87,Y87-AY195,MIN(-SUM(BP195:$BU195),Y87-AY195))","v":0},{"$f":"IF(AZ195>Z87,Z87-AZ195,MIN(-SUM(BQ195:$BU195),Z87-AZ195))","v":0},{"$f":"IF(BA195>AA87,AA87-BA195,MIN(-SUM(BR195:$BU195),AA87-BA195))","v":0},{"$f":"IF(BB195>AB87,AB87-BB195,MIN(-SUM(BS195:$BU195),AB87-BB195))","v":0},{"$f":"IF(BC195>AC87,AC87-BC195,MIN(-SUM(BT195:$BU195),AC87-BC195))","v":0},{"$f":"IF(BD195>AD87,AD87-BD195,MIN(-SUM(BU195:$BU195),AD87-BD195))","v":0},null,0,0]
["Leavers","2020-08-01",{"$f":"IF($B196>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B196))+IF(B196<DATE(2020,2,28),0,1)+IF($B196>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B196>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E196+F196+IF(C196=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B196,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C196=1,INPUTS!L$45,IF(C196=0,INPUTS!K$45,IF(C196=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D89)","v":2.9290977171155938E-3},{"$f":"IF(B196>=DATE(2023,2,1),0,IF(E196-D88+D87<0,-(E196-D88+D87),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B196,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,9.1490322682070378E-3,null,0,0,2.8316475549480156E-3,6.5434779215064499E-5,0,0,0,0,0,0,0,0,0,2.8970823341630801E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.8132855535637396E-3,8.3796780599340682E-5,0,0,0,0,0,0,0,0,0,2.8970823341630801E-3,2.9290977171155938E-3,null,{"$f":"IF(AR196>R88,R88-AR196,MIN(-SUM(BI196:$BU196),R88-AR196))","v":0},{"$f":"IF(AS196>S88,S88-AS196,MIN(-SUM(BJ196:$BU196),S88-AS196))","v":0},{"$f":"IF(AT196>T88,T88-AT196,MIN(-SUM(BK196:$BU196),T88-AT196))","v":1.8362001384276182E-5},{"$f":"IF(AU196>U88,U88-AU196,MIN(-SUM(BL196:$BU196),U88-AU196))","v":-1.8362001384276182E-5},{"$f":"IF(AV196>V88,V88-AV196,MIN(-SUM(BM196:$BU196),V88-AV196))","v":0},{"$f":"IF(AW196>W88,W88-AW196,MIN(-SUM(BN196:$BU196),W88-AW196))","v":0},{"$f":"IF(AX196>X88,X88-AX196,MIN(-SUM(BO196:$BU196),X88-AX196))","v":0},{"$f":"IF(AY196>Y88,Y88-AY196,MIN(-SUM(BP196:$BU196),Y88-AY196))","v":0},{"$f":"IF(AZ196>Z88,Z88-AZ196,MIN(-SUM(BQ196:$BU196),Z88-AZ196))","v":0},{"$f":"IF(BA196>AA88,AA88-BA196,MIN(-SUM(BR196:$BU196),AA88-BA196))","v":0},{"$f":"IF(BB196>AB88,AB88-BB196,MIN(-SUM(BS196:$BU196),AB88-BB196))","v":0},{"$f":"IF(BC196>AC88,AC88-BC196,MIN(-SUM(BT196:$BU196),AC88-BC196))","v":0},{"$f":"IF(BD196>AD88,AD88-BD196,MIN(-SUM(BU196:$BU196),AD88-BD196))","v":0},null,0,0]
["Leavers","2020-07-01",{"$f":"IF($B197>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B197))+IF(B197<DATE(2020,2,28),0,1)+IF($B197>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B197>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E197+F197+IF(C197=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B197,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C197=1,INPUTS!L$45,IF(C197=0,INPUTS!K$45,IF(C197=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D90)","v":2.9290977171155938E-3},{"$f":"IF(B197>=DATE(2023,2,1),0,IF(E197-D89+D88<0,-(E197-D89+D88),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B197,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,9.0191262153510501E-3,null,0,0,2.8636629379005293E-3,3.2958266001067559E-5,0,0,0,0,0,0,0,0,0,2.8966212039015968E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.8538064214498325E-3,4.2814782451764568E-5,0,0,0,0,0,0,0,0,0,2.8966212039015968E-3,2.9290977171155938E-3,null,{"$f":"IF(AR197>R89,R89-AR197,MIN(-SUM(BI197:$BU197),R89-AR197))","v":0},{"$f":"IF(AS197>S89,S89-AS197,MIN(-SUM(BJ197:$BU197),S89-AS197))","v":0},{"$f":"IF(AT197>T89,T89-AT197,MIN(-SUM(BK197:$BU197),T89-AT197))","v":9.8565164506970087E-6},{"$f":"IF(AU197>U89,U89-AU197,MIN(-SUM(BL197:$BU197),U89-AU197))","v":-9.8565164506970087E-6},{"$f":"IF(AV197>V89,V89-AV197,MIN(-SUM(BM197:$BU197),V89-AV197))","v":0},{"$f":"IF(AW197>W89,W89-AW197,MIN(-SUM(BN197:$BU197),W89-AW197))","v":0},{"$f":"IF(AX197>X89,X89-AX197,MIN(-SUM(BO197:$BU197),X89-AX197))","v":0},{"$f":"IF(AY197>Y89,Y89-AY197,MIN(-SUM(BP197:$BU197),Y89-AY197))","v":0},{"$f":"IF(AZ197>Z89,Z89-AZ197,MIN(-SUM(BQ197:$BU197),Z89-AZ197))","v":0},{"$f":"IF(BA197>AA89,AA89-BA197,MIN(-SUM(BR197:$BU197),AA89-BA197))","v":0},{"$f":"IF(BB197>AB89,AB89-BB197,MIN(-SUM(BS197:$BU197),AB89-BB197))","v":0},{"$f":"IF(BC197>AC89,AC89-BC197,MIN(-SUM(BT197:$BU197),AC89-BC197))","v":0},{"$f":"IF(BD197>AD89,AD89-BD197,MIN(-SUM(BU197:$BU197),AD89-BD197))","v":0},null,0,0]
["Leavers","2020-06-01",{"$f":"IF($B198>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B198))+IF(B198<DATE(2020,2,28),0,1)+IF($B198>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B198>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E198+F198+IF(C198=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B198,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C198=1,INPUTS!L$45,IF(C198=0,INPUTS!K$45,IF(C198=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D91)","v":2.9290977171155938E-3},{"$f":"IF(B198>=DATE(2023,2,1),0,IF(E198-D90+D89<0,-(E198-D90+D89),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B198,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,8.8872931513467798E-3,null,0,0,2.8961394511145262E-3,0,0,0,0,0,0,0,0,0,0,2.8961394511145262E-3,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,2.8961394511145262E-3,0,0,0,0,0,0,0,0,0,0,2.8961394511145262E-3,2.9290977171155938E-3,null,{"$f":"IF(AR198>R90,R90-AR198,MIN(-SUM(BI198:$BU198),R90-AR198))","v":0},{"$f":"IF(AS198>S90,S90-AS198,MIN(-SUM(BJ198:$BU198),S90-AS198))","v":0},{"$f":"IF(AT198>T90,T90-AT198,MIN(-SUM(BK198:$BU198),T90-AT198))","v":0},{"$f":"IF(AU198>U90,U90-AU198,MIN(-SUM(BL198:$BU198),U90-AU198))","v":0},{"$f":"IF(AV198>V90,V90-AV198,MIN(-SUM(BM198:$BU198),V90-AV198))","v":0},{"$f":"IF(AW198>W90,W90-AW198,MIN(-SUM(BN198:$BU198),W90-AW198))","v":0},{"$f":"IF(AX198>X90,X90-AX198,MIN(-SUM(BO198:$BU198),X90-AX198))","v":0},{"$f":"IF(AY198>Y90,Y90-AY198,MIN(-SUM(BP198:$BU198),Y90-AY198))","v":0},{"$f":"IF(AZ198>Z90,Z90-AZ198,MIN(-SUM(BQ198:$BU198),Z90-AZ198))","v":0},{"$f":"IF(BA198>AA90,AA90-BA198,MIN(-SUM(BR198:$BU198),AA90-BA198))","v":0},{"$f":"IF(BB198>AB90,AB90-BB198,MIN(-SUM(BS198:$BU198),AB90-BB198))","v":0},{"$f":"IF(BC198>AC90,AC90-BC198,MIN(-SUM(BT198:$BU198),AC90-BC198))","v":0},{"$f":"IF(BD198>AD90,AD90-BD198,MIN(-SUM(BU198:$BU198),AD90-BD198))","v":0},null,0,0]
["Leavers","2020-05-01",{"$f":"IF($B199>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B199))+IF(B199<DATE(2020,2,28),0,1)+IF($B199>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B199>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E199+F199+IF(C199=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B199,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C199=1,INPUTS!L$45,IF(C199=0,INPUTS!K$45,IF(C199=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D92)","v":2.9290977171155938E-3},{"$f":"IF(B199>=DATE(2023,2,1),0,IF(E199-D91+D90<0,-(E199-D91+D90),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B199,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171155938E-3,null,{"$f":"IF(AR199>R91,R91-AR199,MIN(-SUM(BI199:$BU199),R91-AR199))","v":0},{"$f":"IF(AS199>S91,S91-AS199,MIN(-SUM(BJ199:$BU199),S91-AS199))","v":0},{"$f":"IF(AT199>T91,T91-AT199,MIN(-SUM(BK199:$BU199),T91-AT199))","v":0},{"$f":"IF(AU199>U91,U91-AU199,MIN(-SUM(BL199:$BU199),U91-AU199))","v":0},{"$f":"IF(AV199>V91,V91-AV199,MIN(-SUM(BM199:$BU199),V91-AV199))","v":0},{"$f":"IF(AW199>W91,W91-AW199,MIN(-SUM(BN199:$BU199),W91-AW199))","v":0},{"$f":"IF(AX199>X91,X91-AX199,MIN(-SUM(BO199:$BU199),X91-AX199))","v":0},{"$f":"IF(AY199>Y91,Y91-AY199,MIN(-SUM(BP199:$BU199),Y91-AY199))","v":0},{"$f":"IF(AZ199>Z91,Z91-AZ199,MIN(-SUM(BQ199:$BU199),Z91-AZ199))","v":0},{"$f":"IF(BA199>AA91,AA91-BA199,MIN(-SUM(BR199:$BU199),AA91-BA199))","v":0},{"$f":"IF(BB199>AB91,AB91-BB199,MIN(-SUM(BS199:$BU199),AB91-BB199))","v":0},{"$f":"IF(BC199>AC91,AC91-BC199,MIN(-SUM(BT199:$BU199),AC91-BC199))","v":0},{"$f":"IF(BD199>AD91,AD91-BD199,MIN(-SUM(BU199:$BU199),AD91-BD199))","v":0},null,0,0]
["Leavers","2020-04-01",{"$f":"IF($B200>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B200))+IF(B200<DATE(2020,2,28),0,1)+IF($B200>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B200>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E200+F200+IF(C200=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B200,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C200=1,INPUTS!L$45,IF(C200=0,INPUTS!K$45,IF(C200=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D93)","v":2.9290977171155938E-3},{"$f":"IF(B200>=DATE(2023,2,1),0,IF(E200-D92+D91<0,-(E200-D92+D91),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B200,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171155938E-3,null,{"$f":"IF(AR200>R92,R92-AR200,MIN(-SUM(BI200:$BU200),R92-AR200))","v":0},{"$f":"IF(AS200>S92,S92-AS200,MIN(-SUM(BJ200:$BU200),S92-AS200))","v":0},{"$f":"IF(AT200>T92,T92-AT200,MIN(-SUM(BK200:$BU200),T92-AT200))","v":0},{"$f":"IF(AU200>U92,U92-AU200,MIN(-SUM(BL200:$BU200),U92-AU200))","v":0},{"$f":"IF(AV200>V92,V92-AV200,MIN(-SUM(BM200:$BU200),V92-AV200))","v":0},{"$f":"IF(AW200>W92,W92-AW200,MIN(-SUM(BN200:$BU200),W92-AW200))","v":0},{"$f":"IF(AX200>X92,X92-AX200,MIN(-SUM(BO200:$BU200),X92-AX200))","v":0},{"$f":"IF(AY200>Y92,Y92-AY200,MIN(-SUM(BP200:$BU200),Y92-AY200))","v":0},{"$f":"IF(AZ200>Z92,Z92-AZ200,MIN(-SUM(BQ200:$BU200),Z92-AZ200))","v":0},{"$f":"IF(BA200>AA92,AA92-BA200,MIN(-SUM(BR200:$BU200),AA92-BA200))","v":0},{"$f":"IF(BB200>AB92,AB92-BB200,MIN(-SUM(BS200:$BU200),AB92-BB200))","v":0},{"$f":"IF(BC200>AC92,AC92-BC200,MIN(-SUM(BT200:$BU200),AC92-BC200))","v":0},{"$f":"IF(BD200>AD92,AD92-BD200,MIN(-SUM(BU200:$BU200),AD92-BD200))","v":0},null,0,0]
["Leavers","2020-03-01",{"$f":"IF($B201>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B201))+IF(B201<DATE(2020,2,28),0,1)+IF($B201>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B201>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":1},{"$f":"E201+F201+IF(C201=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B201,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":2.9290977171155938E-3},{"$f":"IF(C201=1,INPUTS!L$45,IF(C201=0,INPUTS!K$45,IF(C201=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D94)","v":2.9290977171155938E-3},{"$f":"IF(B201>=DATE(2023,2,1),0,IF(E201-D93+D92<0,-(E201-D93+D92),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B201,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171155938E-3,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9290977171155938E-3,null,{"$f":"IF(AR201>R93,R93-AR201,MIN(-SUM(BI201:$BU201),R93-AR201))","v":0},{"$f":"IF(AS201>S93,S93-AS201,MIN(-SUM(BJ201:$BU201),S93-AS201))","v":0},{"$f":"IF(AT201>T93,T93-AT201,MIN(-SUM(BK201:$BU201),T93-AT201))","v":0},{"$f":"IF(AU201>U93,U93-AU201,MIN(-SUM(BL201:$BU201),U93-AU201))","v":0},{"$f":"IF(AV201>V93,V93-AV201,MIN(-SUM(BM201:$BU201),V93-AV201))","v":0},{"$f":"IF(AW201>W93,W93-AW201,MIN(-SUM(BN201:$BU201),W93-AW201))","v":0},{"$f":"IF(AX201>X93,X93-AX201,MIN(-SUM(BO201:$BU201),X93-AX201))","v":0},{"$f":"IF(AY201>Y93,Y93-AY201,MIN(-SUM(BP201:$BU201),Y93-AY201))","v":0},{"$f":"IF(AZ201>Z93,Z93-AZ201,MIN(-SUM(BQ201:$BU201),Z93-AZ201))","v":0},{"$f":"IF(BA201>AA93,AA93-BA201,MIN(-SUM(BR201:$BU201),AA93-BA201))","v":0},{"$f":"IF(BB201>AB93,AB93-BB201,MIN(-SUM(BS201:$BU201),AB93-BB201))","v":0},{"$f":"IF(BC201>AC93,AC93-BC201,MIN(-SUM(BT201:$BU201),AC93-BC201))","v":0},{"$f":"IF(BD201>AD93,AD93-BD201,MIN(-SUM(BU201:$BU201),AD93-BD201))","v":0},null,0,0]
["Leavers","2020-02-01",{"$f":"IF($B202>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B202))+IF(B202<DATE(2020,2,28),0,1)+IF($B202>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B202>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E202+F202+IF(C202=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B202,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C202=1,INPUTS!L$45,IF(C202=0,INPUTS!K$45,IF(C202=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D95)","v":0},{"$f":"IF(B202>=DATE(2023,2,1),0,IF(E202-D94+D93<0,-(E202-D94+D93),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B202,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,{"$f":"AU202+BK202","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR202>R94,R94-AR202,MIN(-SUM(BI202:$BU202),R94-AR202))","v":0},{"$f":"IF(AS202>S94,S94-AS202,MIN(-SUM(BJ202:$BU202),S94-AS202))","v":0},{"$f":"IF(AT202>T94,T94-AT202,MIN(-SUM(BK202:$BU202),T94-AT202))","v":0},{"$f":"IF(AU202>U94,U94-AU202,MIN(-SUM(BL202:$BU202),U94-AU202))","v":0},{"$f":"IF(AV202>V94,V94-AV202,MIN(-SUM(BM202:$BU202),V94-AV202))","v":0},{"$f":"IF(AW202>W94,W94-AW202,MIN(-SUM(BN202:$BU202),W94-AW202))","v":0},{"$f":"IF(AX202>X94,X94-AX202,MIN(-SUM(BO202:$BU202),X94-AX202))","v":0},{"$f":"IF(AY202>Y94,Y94-AY202,MIN(-SUM(BP202:$BU202),Y94-AY202))","v":0},{"$f":"IF(AZ202>Z94,Z94-AZ202,MIN(-SUM(BQ202:$BU202),Z94-AZ202))","v":0},{"$f":"IF(BA202>AA94,AA94-BA202,MIN(-SUM(BR202:$BU202),AA94-BA202))","v":0},{"$f":"IF(BB202>AB94,AB94-BB202,MIN(-SUM(BS202:$BU202),AB94-BB202))","v":0},{"$f":"IF(BC202>AC94,AC94-BC202,MIN(-SUM(BT202:$BU202),AC94-BC202))","v":0},{"$f":"IF(BD202>AD94,AD94-BD202,MIN(-SUM(BU202:$BU202),AD94-BD202))","v":0},null,0,0]
["Leavers","2020-01-01",{"$f":"IF($B203>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B203))+IF(B203<DATE(2020,2,28),0,1)+IF($B203>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B203>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E203+F203+IF(C203=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B203,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C203=1,INPUTS!L$45,IF(C203=0,INPUTS!K$45,IF(C203=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D96)","v":0},{"$f":"IF(B203>=DATE(2023,2,1),0,IF(E203-D95+D94<0,-(E203-D95+D94),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B203,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,{"$f":"AR203+BH203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR203>R95,R95-AR203,MIN(-SUM(BI203:$BU203),R95-AR203))","v":0},{"$f":"IF(AS203>S95,S95-AS203,MIN(-SUM(BJ203:$BU203),S95-AS203))","v":0},{"$f":"IF(AT203>T95,T95-AT203,MIN(-SUM(BK203:$BU203),T95-AT203))","v":0},{"$f":"IF(AU203>U95,U95-AU203,MIN(-SUM(BL203:$BU203),U95-AU203))","v":0},{"$f":"IF(AV203>V95,V95-AV203,MIN(-SUM(BM203:$BU203),V95-AV203))","v":0},{"$f":"IF(AW203>W95,W95-AW203,MIN(-SUM(BN203:$BU203),W95-AW203))","v":0},{"$f":"IF(AX203>X95,X95-AX203,MIN(-SUM(BO203:$BU203),X95-AX203))","v":0},{"$f":"IF(AY203>Y95,Y95-AY203,MIN(-SUM(BP203:$BU203),Y95-AY203))","v":0},{"$f":"IF(AZ203>Z95,Z95-AZ203,MIN(-SUM(BQ203:$BU203),Z95-AZ203))","v":0},{"$f":"IF(BA203>AA95,AA95-BA203,MIN(-SUM(BR203:$BU203),AA95-BA203))","v":0},{"$f":"IF(BB203>AB95,AB95-BB203,MIN(-SUM(BS203:$BU203),AB95-BB203))","v":0},{"$f":"IF(BC203>AC95,AC95-BC203,MIN(-SUM(BT203:$BU203),AC95-BC203))","v":0},{"$f":"IF(BD203>AD95,AD95-BD203,MIN(-SUM(BU203:$BU203),AD95-BD203))","v":0},null,0,0]
["Leavers","2019-12-01",{"$f":"IF($B204>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B204))+IF(B204<DATE(2020,2,28),0,1)+IF($B204>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B204>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E204+F204+IF(C204=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B204,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C204=1,INPUTS!L$45,IF(C204=0,INPUTS!K$45,IF(C204=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D97)","v":0},{"$f":"IF(B204>=DATE(2023,2,1),0,IF(E204-D96+D95<0,-(E204-D96+D95),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B204,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR204>R96,R96-AR204,MIN(-SUM(BI204:$BU204),R96-AR204))","v":0},{"$f":"IF(AS204>S96,S96-AS204,MIN(-SUM(BJ204:$BU204),S96-AS204))","v":0},{"$f":"IF(AT204>T96,T96-AT204,MIN(-SUM(BK204:$BU204),T96-AT204))","v":0},{"$f":"IF(AU204>U96,U96-AU204,MIN(-SUM(BL204:$BU204),U96-AU204))","v":0},{"$f":"IF(AV204>V96,V96-AV204,MIN(-SUM(BM204:$BU204),V96-AV204))","v":0},{"$f":"IF(AW204>W96,W96-AW204,MIN(-SUM(BN204:$BU204),W96-AW204))","v":0},{"$f":"IF(AX204>X96,X96-AX204,MIN(-SUM(BO204:$BU204),X96-AX204))","v":0},{"$f":"IF(AY204>Y96,Y96-AY204,MIN(-SUM(BP204:$BU204),Y96-AY204))","v":0},{"$f":"IF(AZ204>Z96,Z96-AZ204,MIN(-SUM(BQ204:$BU204),Z96-AZ204))","v":0},{"$f":"IF(BA204>AA96,AA96-BA204,MIN(-SUM(BR204:$BU204),AA96-BA204))","v":0},{"$f":"IF(BB204>AB96,AB96-BB204,MIN(-SUM(BS204:$BU204),AB96-BB204))","v":0},{"$f":"IF(BC204>AC96,AC96-BC204,MIN(-SUM(BT204:$BU204),AC96-BC204))","v":0},{"$f":"IF(BD204>AD96,AD96-BD204,MIN(-SUM(BU204:$BU204),AD96-BD204))","v":0},null,0,0]
["Leavers","2019-11-01",{"$f":"IF($B205>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B205))+IF(B205<DATE(2020,2,28),0,1)+IF($B205>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B205>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E205+F205+IF(C205=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B205,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C205=1,INPUTS!L$45,IF(C205=0,INPUTS!K$45,IF(C205=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D98)","v":0},{"$f":"IF(B205>=DATE(2023,2,1),0,IF(E205-D97+D96<0,-(E205-D97+D96),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B205,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR205>R97,R97-AR205,MIN(-SUM(BI205:$BU205),R97-AR205))","v":0},{"$f":"IF(AS205>S97,S97-AS205,MIN(-SUM(BJ205:$BU205),S97-AS205))","v":0},{"$f":"IF(AT205>T97,T97-AT205,MIN(-SUM(BK205:$BU205),T97-AT205))","v":0},{"$f":"IF(AU205>U97,U97-AU205,MIN(-SUM(BL205:$BU205),U97-AU205))","v":0},{"$f":"IF(AV205>V97,V97-AV205,MIN(-SUM(BM205:$BU205),V97-AV205))","v":0},{"$f":"IF(AW205>W97,W97-AW205,MIN(-SUM(BN205:$BU205),W97-AW205))","v":0},{"$f":"IF(AX205>X97,X97-AX205,MIN(-SUM(BO205:$BU205),X97-AX205))","v":0},{"$f":"IF(AY205>Y97,Y97-AY205,MIN(-SUM(BP205:$BU205),Y97-AY205))","v":0},{"$f":"IF(AZ205>Z97,Z97-AZ205,MIN(-SUM(BQ205:$BU205),Z97-AZ205))","v":0},{"$f":"IF(BA205>AA97,AA97-BA205,MIN(-SUM(BR205:$BU205),AA97-BA205))","v":0},{"$f":"IF(BB205>AB97,AB97-BB205,MIN(-SUM(BS205:$BU205),AB97-BB205))","v":0},{"$f":"IF(BC205>AC97,AC97-BC205,MIN(-SUM(BT205:$BU205),AC97-BC205))","v":0},{"$f":"IF(BD205>AD97,AD97-BD205,MIN(-SUM(BU205:$BU205),AD97-BD205))","v":0},null,0,0]
["Leavers","2019-10-01",{"$f":"IF($B206>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B206))+IF(B206<DATE(2020,2,28),0,1)+IF($B206>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B206>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E206+F206+IF(C206=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B206,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C206=1,INPUTS!L$45,IF(C206=0,INPUTS!K$45,IF(C206=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D99)","v":0},{"$f":"IF(B206>=DATE(2023,2,1),0,IF(E206-D98+D97<0,-(E206-D98+D97),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B206,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR206>R98,R98-AR206,MIN(-SUM(BI206:$BU206),R98-AR206))","v":0},{"$f":"IF(AS206>S98,S98-AS206,MIN(-SUM(BJ206:$BU206),S98-AS206))","v":0},{"$f":"IF(AT206>T98,T98-AT206,MIN(-SUM(BK206:$BU206),T98-AT206))","v":0},{"$f":"IF(AU206>U98,U98-AU206,MIN(-SUM(BL206:$BU206),U98-AU206))","v":0},{"$f":"IF(AV206>V98,V98-AV206,MIN(-SUM(BM206:$BU206),V98-AV206))","v":0},{"$f":"IF(AW206>W98,W98-AW206,MIN(-SUM(BN206:$BU206),W98-AW206))","v":0},{"$f":"IF(AX206>X98,X98-AX206,MIN(-SUM(BO206:$BU206),X98-AX206))","v":0},{"$f":"IF(AY206>Y98,Y98-AY206,MIN(-SUM(BP206:$BU206),Y98-AY206))","v":0},{"$f":"IF(AZ206>Z98,Z98-AZ206,MIN(-SUM(BQ206:$BU206),Z98-AZ206))","v":0},{"$f":"IF(BA206>AA98,AA98-BA206,MIN(-SUM(BR206:$BU206),AA98-BA206))","v":0},{"$f":"IF(BB206>AB98,AB98-BB206,MIN(-SUM(BS206:$BU206),AB98-BB206))","v":0},{"$f":"IF(BC206>AC98,AC98-BC206,MIN(-SUM(BT206:$BU206),AC98-BC206))","v":0},{"$f":"IF(BD206>AD98,AD98-BD206,MIN(-SUM(BU206:$BU206),AD98-BD206))","v":0},null,0,0]
["Leavers","2019-09-01",{"$f":"IF($B207>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B207))+IF(B207<DATE(2020,2,28),0,1)+IF($B207>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B207>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E207+F207+IF(C207=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B207,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C207=1,INPUTS!L$45,IF(C207=0,INPUTS!K$45,IF(C207=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D100)","v":0},{"$f":"IF(B207>=DATE(2023,2,1),0,IF(E207-D99+D98<0,-(E207-D99+D98),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B207,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR207>R99,R99-AR207,MIN(-SUM(BI207:$BU207),R99-AR207))","v":0},{"$f":"IF(AS207>S99,S99-AS207,MIN(-SUM(BJ207:$BU207),S99-AS207))","v":0},{"$f":"IF(AT207>T99,T99-AT207,MIN(-SUM(BK207:$BU207),T99-AT207))","v":0},{"$f":"IF(AU207>U99,U99-AU207,MIN(-SUM(BL207:$BU207),U99-AU207))","v":0},{"$f":"IF(AV207>V99,V99-AV207,MIN(-SUM(BM207:$BU207),V99-AV207))","v":0},{"$f":"IF(AW207>W99,W99-AW207,MIN(-SUM(BN207:$BU207),W99-AW207))","v":0},{"$f":"IF(AX207>X99,X99-AX207,MIN(-SUM(BO207:$BU207),X99-AX207))","v":0},{"$f":"IF(AY207>Y99,Y99-AY207,MIN(-SUM(BP207:$BU207),Y99-AY207))","v":0},{"$f":"IF(AZ207>Z99,Z99-AZ207,MIN(-SUM(BQ207:$BU207),Z99-AZ207))","v":0},{"$f":"IF(BA207>AA99,AA99-BA207,MIN(-SUM(BR207:$BU207),AA99-BA207))","v":0},{"$f":"IF(BB207>AB99,AB99-BB207,MIN(-SUM(BS207:$BU207),AB99-BB207))","v":0},{"$f":"IF(BC207>AC99,AC99-BC207,MIN(-SUM(BT207:$BU207),AC99-BC207))","v":0},{"$f":"IF(BD207>AD99,AD99-BD207,MIN(-SUM(BU207:$BU207),AD99-BD207))","v":0},null,0,0]
["Leavers","2019-08-01",{"$f":"IF($B208>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B208))+IF(B208<DATE(2020,2,28),0,1)+IF($B208>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B208>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E208+F208+IF(C208=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B208,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C208=1,INPUTS!L$45,IF(C208=0,INPUTS!K$45,IF(C208=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D101)","v":0},{"$f":"IF(B208>=DATE(2023,2,1),0,IF(E208-D100+D99<0,-(E208-D100+D99),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B208,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR208>R100,R100-AR208,MIN(-SUM(BI208:$BU208),R100-AR208))","v":0},{"$f":"IF(AS208>S100,S100-AS208,MIN(-SUM(BJ208:$BU208),S100-AS208))","v":0},{"$f":"IF(AT208>T100,T100-AT208,MIN(-SUM(BK208:$BU208),T100-AT208))","v":0},{"$f":"IF(AU208>U100,U100-AU208,MIN(-SUM(BL208:$BU208),U100-AU208))","v":0},{"$f":"IF(AV208>V100,V100-AV208,MIN(-SUM(BM208:$BU208),V100-AV208))","v":0},{"$f":"IF(AW208>W100,W100-AW208,MIN(-SUM(BN208:$BU208),W100-AW208))","v":0},{"$f":"IF(AX208>X100,X100-AX208,MIN(-SUM(BO208:$BU208),X100-AX208))","v":0},{"$f":"IF(AY208>Y100,Y100-AY208,MIN(-SUM(BP208:$BU208),Y100-AY208))","v":0},{"$f":"IF(AZ208>Z100,Z100-AZ208,MIN(-SUM(BQ208:$BU208),Z100-AZ208))","v":0},{"$f":"IF(BA208>AA100,AA100-BA208,MIN(-SUM(BR208:$BU208),AA100-BA208))","v":0},{"$f":"IF(BB208>AB100,AB100-BB208,MIN(-SUM(BS208:$BU208),AB100-BB208))","v":0},{"$f":"IF(BC208>AC100,AC100-BC208,MIN(-SUM(BT208:$BU208),AC100-BC208))","v":0},{"$f":"IF(BD208>AD100,AD100-BD208,MIN(-SUM(BU208:$BU208),AD100-BD208))","v":0},null,0,0]
["Leavers","2019-07-01",{"$f":"IF($B209>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B209))+IF(B209<DATE(2020,2,28),0,1)+IF($B209>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B209>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E209+F209+IF(C209=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B209,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C209=1,INPUTS!L$45,IF(C209=0,INPUTS!K$45,IF(C209=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D102)","v":0},{"$f":"IF(B209>=DATE(2023,2,1),0,IF(E209-D101+D100<0,-(E209-D101+D100),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B209,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR209>R101,R101-AR209,MIN(-SUM(BI209:$BU209),R101-AR209))","v":0},{"$f":"IF(AS209>S101,S101-AS209,MIN(-SUM(BJ209:$BU209),S101-AS209))","v":0},{"$f":"IF(AT209>T101,T101-AT209,MIN(-SUM(BK209:$BU209),T101-AT209))","v":0},{"$f":"IF(AU209>U101,U101-AU209,MIN(-SUM(BL209:$BU209),U101-AU209))","v":0},{"$f":"IF(AV209>V101,V101-AV209,MIN(-SUM(BM209:$BU209),V101-AV209))","v":0},{"$f":"IF(AW209>W101,W101-AW209,MIN(-SUM(BN209:$BU209),W101-AW209))","v":0},{"$f":"IF(AX209>X101,X101-AX209,MIN(-SUM(BO209:$BU209),X101-AX209))","v":0},{"$f":"IF(AY209>Y101,Y101-AY209,MIN(-SUM(BP209:$BU209),Y101-AY209))","v":0},{"$f":"IF(AZ209>Z101,Z101-AZ209,MIN(-SUM(BQ209:$BU209),Z101-AZ209))","v":0},{"$f":"IF(BA209>AA101,AA101-BA209,MIN(-SUM(BR209:$BU209),AA101-BA209))","v":0},{"$f":"IF(BB209>AB101,AB101-BB209,MIN(-SUM(BS209:$BU209),AB101-BB209))","v":0},{"$f":"IF(BC209>AC101,AC101-BC209,MIN(-SUM(BT209:$BU209),AC101-BC209))","v":0},{"$f":"IF(BD209>AD101,AD101-BD209,MIN(-SUM(BU209:$BU209),AD101-BD209))","v":0},null,0,0]
["Leavers","2019-06-01",{"$f":"IF($B210>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B210))+IF(B210<DATE(2020,2,28),0,1)+IF($B210>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B210>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E210+F210+IF(C210=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B210,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C210=1,INPUTS!L$45,IF(C210=0,INPUTS!K$45,IF(C210=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D103)","v":0},{"$f":"IF(B210>=DATE(2023,2,1),0,IF(E210-D102+D101<0,-(E210-D102+D101),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B210,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N102,0,$D210*R102*R$4/$P210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR210>R102,R102-AR210,MIN(-SUM(BI210:$BU210),R102-AR210))","v":0},{"$f":"IF(AS210>S102,S102-AS210,MIN(-SUM(BJ210:$BU210),S102-AS210))","v":0},{"$f":"IF(AT210>T102,T102-AT210,MIN(-SUM(BK210:$BU210),T102-AT210))","v":0},{"$f":"IF(AU210>U102,U102-AU210,MIN(-SUM(BL210:$BU210),U102-AU210))","v":0},{"$f":"IF(AV210>V102,V102-AV210,MIN(-SUM(BM210:$BU210),V102-AV210))","v":0},{"$f":"IF(AW210>W102,W102-AW210,MIN(-SUM(BN210:$BU210),W102-AW210))","v":0},{"$f":"IF(AX210>X102,X102-AX210,MIN(-SUM(BO210:$BU210),X102-AX210))","v":0},{"$f":"IF(AY210>Y102,Y102-AY210,MIN(-SUM(BP210:$BU210),Y102-AY210))","v":0},{"$f":"IF(AZ210>Z102,Z102-AZ210,MIN(-SUM(BQ210:$BU210),Z102-AZ210))","v":0},{"$f":"IF(BA210>AA102,AA102-BA210,MIN(-SUM(BR210:$BU210),AA102-BA210))","v":0},{"$f":"IF(BB210>AB102,AB102-BB210,MIN(-SUM(BS210:$BU210),AB102-BB210))","v":0},{"$f":"IF(BC210>AC102,AC102-BC210,MIN(-SUM(BT210:$BU210),AC102-BC210))","v":0},{"$f":"IF(BD210>AD102,AD102-BD210,MIN(-SUM(BU210:$BU210),AD102-BD210))","v":0},null,0,0]
["Leavers","2019-05-01",{"$f":"IF($B211>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B211))+IF(B211<DATE(2020,2,28),0,1)+IF($B211>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B211>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E211+F211+IF(C211=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B211,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C211=1,INPUTS!L$45,IF(C211=0,INPUTS!K$45,IF(C211=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D104)","v":0},{"$f":"IF(B211>=DATE(2023,2,1),0,IF(E211-D103+D102<0,-(E211-D103+D102),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B211,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR211>R103,R103-AR211,MIN(-SUM(BI211:$BU211),R103-AR211))","v":0},{"$f":"IF(AS211>S103,S103-AS211,MIN(-SUM(BJ211:$BU211),S103-AS211))","v":0},{"$f":"IF(AT211>T103,T103-AT211,MIN(-SUM(BK211:$BU211),T103-AT211))","v":0},{"$f":"IF(AU211>U103,U103-AU211,MIN(-SUM(BL211:$BU211),U103-AU211))","v":0},{"$f":"IF(AV211>V103,V103-AV211,MIN(-SUM(BM211:$BU211),V103-AV211))","v":0},{"$f":"IF(AW211>W103,W103-AW211,MIN(-SUM(BN211:$BU211),W103-AW211))","v":0},{"$f":"IF(AX211>X103,X103-AX211,MIN(-SUM(BO211:$BU211),X103-AX211))","v":0},{"$f":"IF(AY211>Y103,Y103-AY211,MIN(-SUM(BP211:$BU211),Y103-AY211))","v":0},{"$f":"IF(AZ211>Z103,Z103-AZ211,MIN(-SUM(BQ211:$BU211),Z103-AZ211))","v":0},{"$f":"IF(BA211>AA103,AA103-BA211,MIN(-SUM(BR211:$BU211),AA103-BA211))","v":0},{"$f":"IF(BB211>AB103,AB103-BB211,MIN(-SUM(BS211:$BU211),AB103-BB211))","v":0},{"$f":"IF(BC211>AC103,AC103-BC211,MIN(-SUM(BT211:$BU211),AC103-BC211))","v":0},{"$f":"IF(BD211>AD103,AD103-BD211,MIN(-SUM(BU211:$BU211),AD103-BD211))","v":0},null,0,0]
["Leavers","2019-04-01",{"$f":"IF($B212>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B212))+IF(B212<DATE(2020,2,28),0,1)+IF($B212>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B212>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E212+F212+IF(C212=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B212,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C212=1,INPUTS!L$45,IF(C212=0,INPUTS!K$45,IF(C212=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D105)","v":0},{"$f":"IF(B212>=DATE(2023,2,1),0,IF(E212-D104+D103<0,-(E212-D104+D103),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B212,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR212>R104,R104-AR212,MIN(-SUM(BI212:$BU212),R104-AR212))","v":0},{"$f":"IF(AS212>S104,S104-AS212,MIN(-SUM(BJ212:$BU212),S104-AS212))","v":0},{"$f":"IF(AT212>T104,T104-AT212,MIN(-SUM(BK212:$BU212),T104-AT212))","v":0},{"$f":"IF(AU212>U104,U104-AU212,MIN(-SUM(BL212:$BU212),U104-AU212))","v":0},{"$f":"IF(AV212>V104,V104-AV212,MIN(-SUM(BM212:$BU212),V104-AV212))","v":0},{"$f":"IF(AW212>W104,W104-AW212,MIN(-SUM(BN212:$BU212),W104-AW212))","v":0},{"$f":"IF(AX212>X104,X104-AX212,MIN(-SUM(BO212:$BU212),X104-AX212))","v":0},{"$f":"IF(AY212>Y104,Y104-AY212,MIN(-SUM(BP212:$BU212),Y104-AY212))","v":0},{"$f":"IF(AZ212>Z104,Z104-AZ212,MIN(-SUM(BQ212:$BU212),Z104-AZ212))","v":0},{"$f":"IF(BA212>AA104,AA104-BA212,MIN(-SUM(BR212:$BU212),AA104-BA212))","v":0},{"$f":"IF(BB212>AB104,AB104-BB212,MIN(-SUM(BS212:$BU212),AB104-BB212))","v":0},{"$f":"IF(BC212>AC104,AC104-BC212,MIN(-SUM(BT212:$BU212),AC104-BC212))","v":0},{"$f":"IF(BD212>AD104,AD104-BD212,MIN(-SUM(BU212:$BU212),AD104-BD212))","v":0},null,0,0]
["Leavers","2019-03-01",{"$f":"IF($B213>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B213))+IF(B213<DATE(2020,2,28),0,1)+IF($B213>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B213>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E213+F213+IF(C213=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B213,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C213=1,INPUTS!L$45,IF(C213=0,INPUTS!K$45,IF(C213=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D106)","v":0},{"$f":"IF(B213>=DATE(2023,2,1),0,IF(E213-D105+D104<0,-(E213-D105+D104),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B213,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR213>R105,R105-AR213,MIN(-SUM(BI213:$BU213),R105-AR213))","v":0},{"$f":"IF(AS213>S105,S105-AS213,MIN(-SUM(BJ213:$BU213),S105-AS213))","v":0},{"$f":"IF(AT213>T105,T105-AT213,MIN(-SUM(BK213:$BU213),T105-AT213))","v":0},{"$f":"IF(AU213>U105,U105-AU213,MIN(-SUM(BL213:$BU213),U105-AU213))","v":0},{"$f":"IF(AV213>V105,V105-AV213,MIN(-SUM(BM213:$BU213),V105-AV213))","v":0},{"$f":"IF(AW213>W105,W105-AW213,MIN(-SUM(BN213:$BU213),W105-AW213))","v":0},{"$f":"IF(AX213>X105,X105-AX213,MIN(-SUM(BO213:$BU213),X105-AX213))","v":0},{"$f":"IF(AY213>Y105,Y105-AY213,MIN(-SUM(BP213:$BU213),Y105-AY213))","v":0},{"$f":"IF(AZ213>Z105,Z105-AZ213,MIN(-SUM(BQ213:$BU213),Z105-AZ213))","v":0},{"$f":"IF(BA213>AA105,AA105-BA213,MIN(-SUM(BR213:$BU213),AA105-BA213))","v":0},{"$f":"IF(BB213>AB105,AB105-BB213,MIN(-SUM(BS213:$BU213),AB105-BB213))","v":0},{"$f":"IF(BC213>AC105,AC105-BC213,MIN(-SUM(BT213:$BU213),AC105-BC213))","v":0},{"$f":"IF(BD213>AD105,AD105-BD213,MIN(-SUM(BU213:$BU213),AD105-BD213))","v":0},null,0,0]
["Leavers","2019-02-01",{"$f":"IF($B214>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B214))+IF(B214<DATE(2020,2,28),0,1)+IF($B214>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B214>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E214+F214+IF(C214=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B214,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C214=1,INPUTS!L$45,IF(C214=0,INPUTS!K$45,IF(C214=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D107)","v":0},{"$f":"IF(B214>=DATE(2023,2,1),0,IF(E214-D106+D105<0,-(E214-D106+D105),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B214,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,1E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR214>R106,R106-AR214,MIN(-SUM(BI214:$BU214),R106-AR214))","v":0},{"$f":"IF(AS214>S106,S106-AS214,MIN(-SUM(BJ214:$BU214),S106-AS214))","v":0},{"$f":"IF(AT214>T106,T106-AT214,MIN(-SUM(BK214:$BU214),T106-AT214))","v":0},{"$f":"IF(AU214>U106,U106-AU214,MIN(-SUM(BL214:$BU214),U106-AU214))","v":0},{"$f":"IF(AV214>V106,V106-AV214,MIN(-SUM(BM214:$BU214),V106-AV214))","v":0},{"$f":"IF(AW214>W106,W106-AW214,MIN(-SUM(BN214:$BU214),W106-AW214))","v":0},{"$f":"IF(AX214>X106,X106-AX214,MIN(-SUM(BO214:$BU214),X106-AX214))","v":0},{"$f":"IF(AY214>Y106,Y106-AY214,MIN(-SUM(BP214:$BU214),Y106-AY214))","v":0},{"$f":"IF(AZ214>Z106,Z106-AZ214,MIN(-SUM(BQ214:$BU214),Z106-AZ214))","v":0},{"$f":"IF(BA214>AA106,AA106-BA214,MIN(-SUM(BR214:$BU214),AA106-BA214))","v":0},{"$f":"IF(BB214>AB106,AB106-BB214,MIN(-SUM(BS214:$BU214),AB106-BB214))","v":0},{"$f":"IF(BC214>AC106,AC106-BC214,MIN(-SUM(BT214:$BU214),AC106-BC214))","v":0},{"$f":"IF(BD214>AD106,AD106-BD214,MIN(-SUM(BU214:$BU214),AD106-BD214))","v":0},null,0,0]
["Leavers","2019-01-01",{"$f":"IF($B215>=EDATE(MAIN!$F$5,MAIN!$G$5),2,SUMIFS(MAIN!$AD:$AD,MAIN!$AB:$AB,$B215))+IF(B215<DATE(2020,2,28),0,1)+IF($B215>EDATE(MAIN!$F$5,MAIN!$G$5+23),2,IF($B215>=EDATE(MAIN!$F$5,MAIN!$G$5+12),1,0))","v":0},{"$f":"E215+F215+IF(C215=2,IFERROR(INDEX(MAIN!$AQ$14:$AY$65,MATCH(B215,MAIN!$B$14:$B$65,0),MATCH($B$1,MAIN!$AQ$13:$AY$13,0)),0),0)","v":0},{"$f":"IF(C215=1,INPUTS!L$45,IF(C215=0,INPUTS!K$45,IF(C215=2,0,SUMIFS(INPUTS!$N$45:$V$45,INPUTS!$N$44:$V$44,$B$1)))*D108)","v":0},{"$f":"IF(B215>=DATE(2023,2,1),0,IF(E215-D107+D106<0,-(E215-D107+D106),0))+MAX(0,-INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B215,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($R107,0,$N107-1,1,$AD$5-$N107+1),OFFSET($R$4,0,$N107-1,1,$AD$5-$N107+1))+0.0001","v":1E-4},null,{"$f":"AR215+BH215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5<$N107,0,$D215*R107*R$4/$P215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR215>R107,R107-AR215,MIN(-SUM(BI215:$BU215),R107-AR215))","v":0},{"$f":"IF(AS215>S107,S107-AS215,MIN(-SUM(BJ215:$BU215),S107-AS215))","v":0},{"$f":"IF(AT215>T107,T107-AT215,MIN(-SUM(BK215:$BU215),T107-AT215))","v":0},{"$f":"IF(AU215>U107,U107-AU215,MIN(-SUM(BL215:$BU215),U107-AU215))","v":0},{"$f":"IF(AV215>V107,V107-AV215,MIN(-SUM(BM215:$BU215),V107-AV215))","v":0},{"$f":"IF(AW215>W107,W107-AW215,MIN(-SUM(BN215:$BU215),W107-AW215))","v":0},{"$f":"IF(AX215>X107,X107-AX215,MIN(-SUM(BO215:$BU215),X107-AX215))","v":0},{"$f":"IF(AY215>Y107,Y107-AY215,MIN(-SUM(BP215:$BU215),Y107-AY215))","v":0},{"$f":"IF(AZ215>Z107,Z107-AZ215,MIN(-SUM(BQ215:$BU215),Z107-AZ215))","v":0},{"$f":"IF(BA215>AA107,AA107-BA215,MIN(-SUM(BR215:$BU215),AA107-BA215))","v":0},{"$f":"IF(BB215>AB107,AB107-BB215,MIN(-SUM(BS215:$BU215),AB107-BB215))","v":0},{"$f":"IF(BC215>AC107,AC107-BC215,MIN(-SUM(BT215:$BU215),AC107-BC215))","v":0},{"$f":"IF(BD215>AD107,AD107-BD215,MIN(-SUM(BU215:$BU215),AD107-BD215))","v":0},null,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Churn Back (UNW)",{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(S$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(T$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(U$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(V$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(W$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(X$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(Y$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(Z$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0},{"$f":"INDEX(MAIN!$L$35:$T$43,MATCH(AA$220,MAIN!$L$34:$T$34,0),MATCH($R$1,MAIN!$H$35:$H$43,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Churn Back (Post)",{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(S$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(T$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(U$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(V$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(W$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(X$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(Y$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(Z$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0},{"$f":"INDEX(MAIN!$L$49:$T$57,MATCH(AA$220,MAIN!$L$48:$T$48,0),MATCH($R$1,MAIN!$H$49:$H57,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUTS!$H$21","v":"CHIP"},{"$f":"INPUTS!$H$22","v":"Children"},{"$f":"INPUTS!$H$23","v":"Expansion"},{"$f":"INPUTS!$H$24","v":"Adult"},{"$f":"INPUTS!$H$25","v":"Aged"},{"$f":"INPUTS!$H$26","v":"Disabled"},{"$f":"INPUTS!$H$27","v":"COVID New"},{"$f":"INPUTS!$H$28","v":"Unknown"},{"$f":"INPUTS!$H$29","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Joiners","Population 1","Population 2","Population 3","Population 4","Population 5","Population 6","Population 7","Population 8","Population 9",null,"RowLookup"]
["Joiners",{"$f":"B114","v":"2027-06-01"},{"$f":"C114","v":5},{"$f":"MAX(0,E222)+F222","v":0},null,{"$f":"IF(C223>=2,E115*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C223-1,1)+INDEX(INPUTS!$K$8:$K$11,$C223-1,1))^(1/12)-1)*D7,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B222,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D222","v":0},null,null,null,null,null,null,null,{"$f":"$J222+SUM(S222:AA222)","v":0},{"$f":"IF($C222<2,0,IF($C222=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C222<2,0,IF($C222=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC222),MAIN!$I$5,0,1,1))","v":0},null,{"$f":"ROW(Q115)","v":115}]
["Joiners",{"$f":"B115","v":"2027-05-01"},5,{"$f":"MAX(0,E223)+F223","v":0},null,{"$f":"IF(C224>=2,E116*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C224-1,1)+INDEX(INPUTS!$K$8:$K$11,$C224-1,1))^(1/12)-1)*D8,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B223,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"$J223+SUM(S223:AA223)","v":0},{"$f":"IF($C223<2,0,IF($C223=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C223<2,0,IF($C223=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC223),MAIN!$I$5,0,1,1))","v":0},null,116]
["Joiners","2027-04-01",5,0,null,{"$f":"IF(C225>=2,E117*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C225-1,1)+INDEX(INPUTS!$K$8:$K$11,$C225-1,1))^(1/12)-1)*D9,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B224,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"$J224+SUM(S224:AA224)","v":0},{"$f":"IF($C224<2,0,IF($C224=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C224<2,0,IF($C224=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC224),MAIN!$I$5,0,1,1))","v":0},null,117]
["Joiners","2027-03-01",5,0,null,{"$f":"IF(C226>=2,E118*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C226-1,1)+INDEX(INPUTS!$K$8:$K$11,$C226-1,1))^(1/12)-1)*D10,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B225,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C225<2,0,IF($C225=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C225<2,0,IF($C225=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC225),MAIN!$I$5,0,1,1))","v":0},null,118]
["Joiners","2027-02-01",5,0,null,{"$f":"IF(C227>=2,E119*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C227-1,1)+INDEX(INPUTS!$K$8:$K$11,$C227-1,1))^(1/12)-1)*D11,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B226,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C226<2,0,IF($C226=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C226<2,0,IF($C226=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC226),MAIN!$I$5,0,1,1))","v":0},null,119]
["Joiners","2027-01-01",5,0,null,{"$f":"IF(C228>=2,E120*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C228-1,1)+INDEX(INPUTS!$K$8:$K$11,$C228-1,1))^(1/12)-1)*D12,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B227,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C227<2,0,IF($C227=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C227<2,0,IF($C227=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC227),MAIN!$I$5,0,1,1))","v":0},null,120]
["Joiners","2026-12-01",5,0,null,{"$f":"IF(C229>=2,E121*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C229-1,1)+INDEX(INPUTS!$K$8:$K$11,$C229-1,1))^(1/12)-1)*D13,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B228,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C228<2,0,IF($C228=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C228<2,0,IF($C228=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC228),MAIN!$I$5,0,1,1))","v":0},null,121]
["Joiners","2026-11-01",5,0,null,{"$f":"IF(C230>=2,E122*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C230-1,1)+INDEX(INPUTS!$K$8:$K$11,$C230-1,1))^(1/12)-1)*D14,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B229,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C229<2,0,IF($C229=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C229<2,0,IF($C229=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC229),MAIN!$I$5,0,1,1))","v":0},null,122]
["Joiners","2026-10-01",5,0,null,{"$f":"IF(C231>=2,E123*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C231-1,1)+INDEX(INPUTS!$K$8:$K$11,$C231-1,1))^(1/12)-1)*D15,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B230,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C230<2,0,IF($C230=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C230<2,0,IF($C230=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC230),MAIN!$I$5,0,1,1))","v":0},null,123]
["Joiners","2026-09-01",5,0,null,{"$f":"IF(C232>=2,E124*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C232-1,1)+INDEX(INPUTS!$K$8:$K$11,$C232-1,1))^(1/12)-1)*D16,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B231,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C231<2,0,IF($C231=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C231<2,0,IF($C231=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC231),MAIN!$I$5,0,1,1))","v":0},null,124]
["Joiners","2026-08-01",5,0,null,{"$f":"IF(C233>=2,E125*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C233-1,1)+INDEX(INPUTS!$K$8:$K$11,$C233-1,1))^(1/12)-1)*D17,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B232,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C232<2,0,IF($C232=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C232<2,0,IF($C232=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC232),MAIN!$I$5,0,1,1))","v":0},null,125]
["Joiners","2026-07-01",5,0,null,{"$f":"IF(C234>=2,E126*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C234-1,1)+INDEX(INPUTS!$K$8:$K$11,$C234-1,1))^(1/12)-1)*D18,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B233,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C233<2,0,IF($C233=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C233<2,0,IF($C233=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC233),MAIN!$I$5,0,1,1))","v":0},null,126]
["Joiners","2026-06-01",4,0,null,{"$f":"IF(C235>=2,E127*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C235-1,1)+INDEX(INPUTS!$K$8:$K$11,$C235-1,1))^(1/12)-1)*D19,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B234,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C234<2,0,IF($C234=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C234<2,0,IF($C234=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC234),MAIN!$I$5,0,1,1))","v":0},null,127]
["Joiners","2026-05-01",4,0,null,{"$f":"IF(C236>=2,E128*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C236-1,1)+INDEX(INPUTS!$K$8:$K$11,$C236-1,1))^(1/12)-1)*D20,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B235,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C235<2,0,IF($C235=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C235<2,0,IF($C235=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC235),MAIN!$I$5,0,1,1))","v":0},null,128]
["Joiners","2026-04-01",4,0,null,{"$f":"IF(C237>=2,E129*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C237-1,1)+INDEX(INPUTS!$K$8:$K$11,$C237-1,1))^(1/12)-1)*D21,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B236,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C236<2,0,IF($C236=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C236<2,0,IF($C236=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC236),MAIN!$I$5,0,1,1))","v":0},null,129]
["Joiners","2026-03-01",4,0,null,{"$f":"IF(C238>=2,E130*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C238-1,1)+INDEX(INPUTS!$K$8:$K$11,$C238-1,1))^(1/12)-1)*D22,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B237,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C237<2,0,IF($C237=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C237<2,0,IF($C237=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC237),MAIN!$I$5,0,1,1))","v":0},null,130]
["Joiners","2026-02-01",4,0,null,{"$f":"IF(C239>=2,E131*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C239-1,1)+INDEX(INPUTS!$K$8:$K$11,$C239-1,1))^(1/12)-1)*D23,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B238,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C238<2,0,IF($C238=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C238<2,0,IF($C238=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC238),MAIN!$I$5,0,1,1))","v":0},null,131]
["Joiners",{"$f":"B131","v":"2026-01-01"},4,0,null,{"$f":"IF(C240>=2,E132*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C240-1,1)+INDEX(INPUTS!$K$8:$K$11,$C240-1,1))^(1/12)-1)*D24,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B239,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C239<2,0,IF($C239=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C239<2,0,IF($C239=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC239),MAIN!$I$5,0,1,1))","v":0},null,132]
["Joiners","2025-12-01",4,0,null,{"$f":"IF(C241>=2,E133*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C241-1,1)+INDEX(INPUTS!$K$8:$K$11,$C241-1,1))^(1/12)-1)*D25,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B240,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C240<2,0,IF($C240=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C240<2,0,IF($C240=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC240),MAIN!$I$5,0,1,1))","v":0},null,133]
["Joiners","2025-11-01",4,0,null,{"$f":"IF(C242>=2,E134*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C242-1,1)+INDEX(INPUTS!$K$8:$K$11,$C242-1,1))^(1/12)-1)*D26,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B241,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C241<2,0,IF($C241=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C241<2,0,IF($C241=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC241),MAIN!$I$5,0,1,1))","v":0},null,134]
["Joiners","2025-10-01",4,0,null,{"$f":"IF(C243>=2,E135*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C243-1,1)+INDEX(INPUTS!$K$8:$K$11,$C243-1,1))^(1/12)-1)*D27,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B242,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C242<2,0,IF($C242=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C242<2,0,IF($C242=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC242),MAIN!$I$5,0,1,1))","v":0},null,135]
["Joiners","2025-09-01",4,0,null,{"$f":"IF(C244>=2,E136*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C244-1,1)+INDEX(INPUTS!$K$8:$K$11,$C244-1,1))^(1/12)-1)*D28,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B243,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C243<2,0,IF($C243=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C243<2,0,IF($C243=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC243),MAIN!$I$5,0,1,1))","v":0},null,136]
["Joiners","2025-08-01",4,0,null,{"$f":"IF(C245>=2,E137*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C245-1,1)+INDEX(INPUTS!$K$8:$K$11,$C245-1,1))^(1/12)-1)*D29,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B244,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C244<2,0,IF($C244=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C244<2,0,IF($C244=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC244),MAIN!$I$5,0,1,1))","v":0},null,137]
["Joiners","2025-07-01",4,0,null,{"$f":"IF(C246>=2,E138*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C246-1,1)+INDEX(INPUTS!$K$8:$K$11,$C246-1,1))^(1/12)-1)*D30,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B245,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C245<2,0,IF($C245=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C245<2,0,IF($C245=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC245),MAIN!$I$5,0,1,1))","v":0},null,138]
["Joiners","2025-06-01",3,0,null,{"$f":"IF(C247>=2,E139*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C247-1,1)+INDEX(INPUTS!$K$8:$K$11,$C247-1,1))^(1/12)-1)*D31,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B246,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C246<2,0,IF($C246=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C246<2,0,IF($C246=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC246),MAIN!$I$5,0,1,1))","v":0},null,139]
["Joiners","2025-05-01",3,0,null,{"$f":"IF(C248>=2,E140*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C248-1,1)+INDEX(INPUTS!$K$8:$K$11,$C248-1,1))^(1/12)-1)*D32,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B247,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C247<2,0,IF($C247=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C247<2,0,IF($C247=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC247),MAIN!$I$5,0,1,1))","v":0},null,140]
["Joiners","2025-04-01",3,0,null,{"$f":"IF(C249>=2,E141*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C249-1,1)+INDEX(INPUTS!$K$8:$K$11,$C249-1,1))^(1/12)-1)*D33,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B248,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C248<2,0,IF($C248=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C248<2,0,IF($C248=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC248),MAIN!$I$5,0,1,1))","v":0},null,141]
["Joiners","2025-03-01",3,0,null,{"$f":"IF(C250>=2,E142*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C250-1,1)+INDEX(INPUTS!$K$8:$K$11,$C250-1,1))^(1/12)-1)*D34,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B249,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C249<2,0,IF($C249=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C249<2,0,IF($C249=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC249),MAIN!$I$5,0,1,1))","v":0},null,142]
["Joiners","2025-02-01",3,0,null,{"$f":"IF(C251>=2,E143*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C251-1,1)+INDEX(INPUTS!$K$8:$K$11,$C251-1,1))^(1/12)-1)*D35,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B250,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C250<2,0,IF($C250=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C250<2,0,IF($C250=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC250),MAIN!$I$5,0,1,1))","v":0},null,143]
["Joiners","2025-01-01",3,0,null,{"$f":"IF(C252>=2,E144*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C252-1,1)+INDEX(INPUTS!$K$8:$K$11,$C252-1,1))^(1/12)-1)*D36,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B251,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C251<2,0,IF($C251=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C251<2,0,IF($C251=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC251),MAIN!$I$5,0,1,1))","v":0},null,144]
["Joiners","2024-12-01",3,0,null,{"$f":"IF(C253>=2,E145*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C253-1,1)+INDEX(INPUTS!$K$8:$K$11,$C253-1,1))^(1/12)-1)*D37,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B252,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C252<2,0,IF($C252=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C252<2,0,IF($C252=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC252),MAIN!$I$5,0,1,1))","v":0},null,145]
["Joiners","2024-11-01",3,0,null,{"$f":"IF(C254>=2,E146*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C254-1,1)+INDEX(INPUTS!$K$8:$K$11,$C254-1,1))^(1/12)-1)*D38,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B253,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C253<2,0,IF($C253=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C253<2,0,IF($C253=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC253),MAIN!$I$5,0,1,1))","v":0},null,146]
["Joiners","2024-10-01",3,0,null,{"$f":"IF(C255>=2,E147*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C255-1,1)+INDEX(INPUTS!$K$8:$K$11,$C255-1,1))^(1/12)-1)*D39,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B254,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C254<2,0,IF($C254=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C254<2,0,IF($C254=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC254),MAIN!$I$5,0,1,1))","v":0},null,147]
["Joiners",{"$f":"B147","v":"2024-09-01"},3,0,null,{"$f":"IF(C256>=2,E148*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C256-1,1)+INDEX(INPUTS!$K$8:$K$11,$C256-1,1))^(1/12)-1)*D40,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B255,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C255<2,0,IF($C255=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C255<2,0,IF($C255=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC255),MAIN!$I$5,0,1,1))","v":0},null,148]
["Joiners","2024-08-01",3,0,null,{"$f":"IF(C257>=2,E149*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C257-1,1)+INDEX(INPUTS!$K$8:$K$11,$C257-1,1))^(1/12)-1)*D41,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B256,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C256<2,0,IF($C256=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C256<2,0,IF($C256=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC256),MAIN!$I$5,0,1,1))","v":0},null,149]
["Joiners","2024-07-01",3,0,null,{"$f":"IF(C258>=2,E150*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C258-1,1)+INDEX(INPUTS!$K$8:$K$11,$C258-1,1))^(1/12)-1)*D42,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B257,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C257<2,0,IF($C257=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C257<2,0,IF($C257=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC257),MAIN!$I$5,0,1,1))","v":0},null,150]
["Joiners","2024-06-01",2,0,null,{"$f":"IF(C259>=2,E151*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C259-1,1)+INDEX(INPUTS!$K$8:$K$11,$C259-1,1))^(1/12)-1)*D43,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B258,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C258<2,0,IF($C258=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C258<2,0,IF($C258=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC258),MAIN!$I$5,0,1,1))","v":0},null,151]
["Joiners","2024-05-01",2,0,null,{"$f":"IF(C260>=2,E152*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C260-1,1)+INDEX(INPUTS!$K$8:$K$11,$C260-1,1))^(1/12)-1)*D44,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B259,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C259<2,0,IF($C259=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C259<2,0,IF($C259=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC259),MAIN!$I$5,0,1,1))","v":0},null,152]
["Joiners","2024-04-01",2,0,null,{"$f":"IF(C261>=2,E153*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C261-1,1)+INDEX(INPUTS!$K$8:$K$11,$C261-1,1))^(1/12)-1)*D45,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B260,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C260<2,0,IF($C260=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C260<2,0,IF($C260=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC260),MAIN!$I$5,0,1,1))","v":0},null,153]
["Joiners","2024-03-01",2,0,null,{"$f":"IF(C262>=2,E154*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C262-1,1)+INDEX(INPUTS!$K$8:$K$11,$C262-1,1))^(1/12)-1)*D46,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B261,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C261<2,0,IF($C261=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C261<2,0,IF($C261=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC261),MAIN!$I$5,0,1,1))","v":0},null,154]
["Joiners","2024-02-01",2,0,null,{"$f":"IF(C263>=2,E155*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C263-1,1)+INDEX(INPUTS!$K$8:$K$11,$C263-1,1))^(1/12)-1)*D47,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B262,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C262<2,0,IF($C262=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C262<2,0,IF($C262=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC262),MAIN!$I$5,0,1,1))","v":0},null,155]
["Joiners","2024-01-01",2,0,null,{"$f":"IF(C264>=2,E156*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C264-1,1)+INDEX(INPUTS!$K$8:$K$11,$C264-1,1))^(1/12)-1)*D48,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B263,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C263<2,0,IF($C263=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C263<2,0,IF($C263=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC263),MAIN!$I$5,0,1,1))","v":0},null,156]
["Joiners","2023-12-01",2,0,null,{"$f":"IF(C265>=2,E157*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C265-1,1)+INDEX(INPUTS!$K$8:$K$11,$C265-1,1))^(1/12)-1)*D49,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B264,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C264<2,0,IF($C264=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C264<2,0,IF($C264=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC264),MAIN!$I$5,0,1,1))","v":0},null,157]
["Joiners","2023-11-01",2,0,null,{"$f":"IF(C266>=2,E158*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C266-1,1)+INDEX(INPUTS!$K$8:$K$11,$C266-1,1))^(1/12)-1)*D50,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B265,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C265<2,0,IF($C265=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C265<2,0,IF($C265=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC265),MAIN!$I$5,0,1,1))","v":0},null,158]
["Joiners","2023-10-01",2,0,null,{"$f":"IF(C267>=2,E159*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C267-1,1)+INDEX(INPUTS!$K$8:$K$11,$C267-1,1))^(1/12)-1)*D51,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B266,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C266<2,0,IF($C266=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C266<2,0,IF($C266=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC266),MAIN!$I$5,0,1,1))","v":0},null,159]
["Joiners","2023-09-01",2,0,null,{"$f":"IF(C268>=2,E160*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C268-1,1)+INDEX(INPUTS!$K$8:$K$11,$C268-1,1))^(1/12)-1)*D52,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B267,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C267<2,0,IF($C267=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C267<2,0,IF($C267=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC267),MAIN!$I$5,0,1,1))","v":0},null,160]
["Joiners","2023-08-01",2,0,null,{"$f":"IF(C269>=2,E161*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C269-1,1)+INDEX(INPUTS!$K$8:$K$11,$C269-1,1))^(1/12)-1)*D53,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B268,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C268<2,0,IF($C268=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C268<2,0,IF($C268=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC268),MAIN!$I$5,0,1,1))","v":0},null,161]
["Joiners","2023-07-01",2,0,null,{"$f":"IF(C270>=2,E162*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C270-1,1)+INDEX(INPUTS!$K$8:$K$11,$C270-1,1))^(1/12)-1)*D54,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B269,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C269<2,0,IF($C269=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C269<2,0,IF($C269=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC269),MAIN!$I$5,0,1,1))","v":0},null,162]
["Joiners","2023-06-01",2,0,null,{"$f":"IF(C271>=2,E163*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C271-1,1)+INDEX(INPUTS!$K$8:$K$11,$C271-1,1))^(1/12)-1)*D55,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B270,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C270<2,0,IF($C270=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C270<2,0,IF($C270=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC270),MAIN!$I$5,0,1,1))","v":0},null,163]
["Joiners",{"$f":"B163","v":"2023-05-01"},2,0,null,{"$f":"IF(C272>=2,E164*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C272-1,1)+INDEX(INPUTS!$K$8:$K$11,$C272-1,1))^(1/12)-1)*D56,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B271,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C271<2,0,IF($C271=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C271<2,0,IF($C271=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC271),MAIN!$I$5,0,1,1))","v":0},null,164]
["Joiners","2023-04-01",2,0,null,{"$f":"IF(C273>=2,E165*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C273-1,1)+INDEX(INPUTS!$K$8:$K$11,$C273-1,1))^(1/12)-1)*D57,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B272,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C272<2,0,IF($C272=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C272<2,0,IF($C272=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC272),MAIN!$I$5,0,1,1))","v":0},null,165]
["Joiners","2023-03-01",1,0,null,{"$f":"IF(C274>=2,E166*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C274-1,1)+INDEX(INPUTS!$K$8:$K$11,$C274-1,1))^(1/12)-1)*D58,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B273,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C273<2,0,IF($C273=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C273<2,0,IF($C273=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC273),MAIN!$I$5,0,1,1))","v":0},null,166]
["Joiners","2023-02-01",1,2.9290977171155938E-3,{"$f":"E167-D59+D58","v":2.9290977171155938E-3},{"$f":"IF(C275>=2,E167*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C275-1,1)+INDEX(INPUTS!$K$8:$K$11,$C275-1,1))^(1/12)-1)*D59,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B274,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C274<2,0,IF($C274=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C274<2,0,IF($C274=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC274),MAIN!$I$5,0,1,1))","v":0},null,167]
["Joiners","2023-01-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C276>=2,E168*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C276-1,1)+INDEX(INPUTS!$K$8:$K$11,$C276-1,1))^(1/12)-1)*D60,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B275,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C275<2,0,IF($C275=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C275<2,0,IF($C275=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC275),MAIN!$I$5,0,1,1))","v":0},null,168]
["Joiners","2022-12-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C277>=2,E169*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C277-1,1)+INDEX(INPUTS!$K$8:$K$11,$C277-1,1))^(1/12)-1)*D61,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B276,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C276<2,0,IF($C276=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C276<2,0,IF($C276=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC276),MAIN!$I$5,0,1,1))","v":0},null,169]
["Joiners","2022-11-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C278>=2,E170*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C278-1,1)+INDEX(INPUTS!$K$8:$K$11,$C278-1,1))^(1/12)-1)*D62,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B277,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C277<2,0,IF($C277=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C277<2,0,IF($C277=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC277),MAIN!$I$5,0,1,1))","v":0},null,170]
["Joiners","2022-10-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C279>=2,E171*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C279-1,1)+INDEX(INPUTS!$K$8:$K$11,$C279-1,1))^(1/12)-1)*D63,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B278,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C278<2,0,IF($C278=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C278<2,0,IF($C278=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC278),MAIN!$I$5,0,1,1))","v":0},null,171]
["Joiners","2022-09-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C280>=2,E172*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C280-1,1)+INDEX(INPUTS!$K$8:$K$11,$C280-1,1))^(1/12)-1)*D64,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B279,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C279<2,0,IF($C279=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C279<2,0,IF($C279=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC279),MAIN!$I$5,0,1,1))","v":0},null,172]
["Joiners","2022-08-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C281>=2,E173*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C281-1,1)+INDEX(INPUTS!$K$8:$K$11,$C281-1,1))^(1/12)-1)*D65,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B280,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C280<2,0,IF($C280=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C280<2,0,IF($C280=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC280),MAIN!$I$5,0,1,1))","v":0},null,173]
["Joiners","2022-07-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C282>=2,E174*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C282-1,1)+INDEX(INPUTS!$K$8:$K$11,$C282-1,1))^(1/12)-1)*D66,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B281,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C281<2,0,IF($C281=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C281<2,0,IF($C281=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC281),MAIN!$I$5,0,1,1))","v":0},null,174]
["Joiners","2022-06-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C283>=2,E175*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C283-1,1)+INDEX(INPUTS!$K$8:$K$11,$C283-1,1))^(1/12)-1)*D67,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B282,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C282<2,0,IF($C282=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C282<2,0,IF($C282=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC282),MAIN!$I$5,0,1,1))","v":0},null,175]
["Joiners","2022-05-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C284>=2,E176*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C284-1,1)+INDEX(INPUTS!$K$8:$K$11,$C284-1,1))^(1/12)-1)*D68,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B283,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C283<2,0,IF($C283=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C283<2,0,IF($C283=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC283),MAIN!$I$5,0,1,1))","v":0},null,176]
["Joiners","2022-04-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C285>=2,E177*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C285-1,1)+INDEX(INPUTS!$K$8:$K$11,$C285-1,1))^(1/12)-1)*D69,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B284,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C284<2,0,IF($C284=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C284<2,0,IF($C284=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC284),MAIN!$I$5,0,1,1))","v":0},null,177]
["Joiners","2022-03-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C286>=2,E178*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C286-1,1)+INDEX(INPUTS!$K$8:$K$11,$C286-1,1))^(1/12)-1)*D70,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B285,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C285<2,0,IF($C285=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C285<2,0,IF($C285=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC285),MAIN!$I$5,0,1,1))","v":0},null,178]
["Joiners","2022-02-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C287>=2,E179*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C287-1,1)+INDEX(INPUTS!$K$8:$K$11,$C287-1,1))^(1/12)-1)*D71,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B286,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C286<2,0,IF($C286=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C286<2,0,IF($C286=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC286),MAIN!$I$5,0,1,1))","v":0},null,{"$f":"ROW(Q179)","v":179}]
["Joiners",{"$f":"B179","v":"2022-01-01"},1,{"$f":"MAX(0,E287)+F287","v":2.9290977171155938E-3},2.9290977171155938E-3,{"$f":"IF(C288>=2,E180*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C288-1,1)+INDEX(INPUTS!$K$8:$K$11,$C288-1,1))^(1/12)-1)*D72,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B287,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C287<2,0,IF($C287=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C287<2,0,IF($C287=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC287),MAIN!$I$5,0,1,1))","v":0},null,180]
["Joiners","2021-12-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C289>=2,E181*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C289-1,1)+INDEX(INPUTS!$K$8:$K$11,$C289-1,1))^(1/12)-1)*D73,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B288,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,{"$f":"$J288+SUM(S288:AA288)","v":2.9290977171155938E-3},{"$f":"IF($C288<2,0,IF($C288=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C288<2,0,IF($C288=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC288),MAIN!$I$5,0,1,1))","v":0},null,181]
["Joiners","2021-11-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C290>=2,E182*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C290-1,1)+INDEX(INPUTS!$K$8:$K$11,$C290-1,1))^(1/12)-1)*D74,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B289,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C289<2,0,IF($C289=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C289<2,0,IF($C289=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC289),MAIN!$I$5,0,1,1))","v":0},null,182]
["Joiners","2021-10-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C291>=2,E183*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C291-1,1)+INDEX(INPUTS!$K$8:$K$11,$C291-1,1))^(1/12)-1)*D75,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B290,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C290<2,0,IF($C290=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C290<2,0,IF($C290=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC290),MAIN!$I$5,0,1,1))","v":0},null,183]
["Joiners","2021-09-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C292>=2,E184*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C292-1,1)+INDEX(INPUTS!$K$8:$K$11,$C292-1,1))^(1/12)-1)*D76,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B291,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C291<2,0,IF($C291=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C291<2,0,IF($C291=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC291),MAIN!$I$5,0,1,1))","v":0},null,184]
["Joiners","2021-08-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C293>=2,E185*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C293-1,1)+INDEX(INPUTS!$K$8:$K$11,$C293-1,1))^(1/12)-1)*D77,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B292,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C292<2,0,IF($C292=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C292<2,0,IF($C292=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC292),MAIN!$I$5,0,1,1))","v":0},null,185]
["Joiners","2021-07-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C294>=2,E186*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C294-1,1)+INDEX(INPUTS!$K$8:$K$11,$C294-1,1))^(1/12)-1)*D78,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B293,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C293<2,0,IF($C293=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C293<2,0,IF($C293=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC293),MAIN!$I$5,0,1,1))","v":0},null,186]
["Joiners","2021-06-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C295>=2,E187*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C295-1,1)+INDEX(INPUTS!$K$8:$K$11,$C295-1,1))^(1/12)-1)*D79,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B294,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C294<2,0,IF($C294=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C294<2,0,IF($C294=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC294),MAIN!$I$5,0,1,1))","v":0},null,187]
["Joiners","2021-05-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C296>=2,E188*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C296-1,1)+INDEX(INPUTS!$K$8:$K$11,$C296-1,1))^(1/12)-1)*D80,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B295,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C295<2,0,IF($C295=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C295<2,0,IF($C295=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC295),MAIN!$I$5,0,1,1))","v":0},null,188]
["Joiners","2021-04-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C297>=2,E189*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C297-1,1)+INDEX(INPUTS!$K$8:$K$11,$C297-1,1))^(1/12)-1)*D81,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B296,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C296<2,0,IF($C296=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C296<2,0,IF($C296=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC296),MAIN!$I$5,0,1,1))","v":0},null,189]
["Joiners","2021-03-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C298>=2,E190*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C298-1,1)+INDEX(INPUTS!$K$8:$K$11,$C298-1,1))^(1/12)-1)*D82,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B297,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C297<2,0,IF($C297=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C297<2,0,IF($C297=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC297),MAIN!$I$5,0,1,1))","v":0},null,190]
["Joiners","2021-02-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C299>=2,E191*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C299-1,1)+INDEX(INPUTS!$K$8:$K$11,$C299-1,1))^(1/12)-1)*D83,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B298,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C298<2,0,IF($C298=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C298<2,0,IF($C298=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC298),MAIN!$I$5,0,1,1))","v":0},null,191]
["Joiners","2021-01-01",1,2.9290977171155938E-3,{"$f":"E192-D84+D83","v":2.9290977171155938E-3},{"$f":"IF(C300>=2,E192*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C300-1,1)+INDEX(INPUTS!$K$8:$K$11,$C300-1,1))^(1/12)-1)*D84,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B299,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C299<2,0,IF($C299=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C299<2,0,IF($C299=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC299),MAIN!$I$5,0,1,1))","v":0},null,192]
["Joiners","2020-12-01",1,2.9290977171155938E-3,{"$f":"E193-D85+D84","v":2.9290977171155938E-3},{"$f":"IF(C301>=2,E193*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C301-1,1)+INDEX(INPUTS!$K$8:$K$11,$C301-1,1))^(1/12)-1)*D85,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B300,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C300<2,0,IF($C300=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C300<2,0,IF($C300=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC300),MAIN!$I$5,0,1,1))","v":0},null,193]
["Joiners","2020-11-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C302>=2,E194*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C302-1,1)+INDEX(INPUTS!$K$8:$K$11,$C302-1,1))^(1/12)-1)*D86,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B301,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C301<2,0,IF($C301=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C301<2,0,IF($C301=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC301),MAIN!$I$5,0,1,1))","v":0},null,194]
["Joiners","2020-10-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C303>=2,E195*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C303-1,1)+INDEX(INPUTS!$K$8:$K$11,$C303-1,1))^(1/12)-1)*D87,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B302,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C302<2,0,IF($C302=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C302<2,0,IF($C302=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC302),MAIN!$I$5,0,1,1))","v":0},null,195]
["Joiners",{"$f":"B195","v":"2020-09-01"},1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C304>=2,E196*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C304-1,1)+INDEX(INPUTS!$K$8:$K$11,$C304-1,1))^(1/12)-1)*D88,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B303,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C303<2,0,IF($C303=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C303<2,0,IF($C303=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC303),MAIN!$I$5,0,1,1))","v":0},null,196]
["Joiners","2020-08-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C305>=2,E197*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C305-1,1)+INDEX(INPUTS!$K$8:$K$11,$C305-1,1))^(1/12)-1)*D89,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B304,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C304<2,0,IF($C304=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C304<2,0,IF($C304=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC304),MAIN!$I$5,0,1,1))","v":0},null,197]
["Joiners","2020-07-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C306>=2,E198*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C306-1,1)+INDEX(INPUTS!$K$8:$K$11,$C306-1,1))^(1/12)-1)*D90,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B305,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C305<2,0,IF($C305=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C305<2,0,IF($C305=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC305),MAIN!$I$5,0,1,1))","v":0},null,198]
["Joiners","2020-06-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C307>=2,E199*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C307-1,1)+INDEX(INPUTS!$K$8:$K$11,$C307-1,1))^(1/12)-1)*D91,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B306,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C306<2,0,IF($C306=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C306<2,0,IF($C306=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC306),MAIN!$I$5,0,1,1))","v":0},null,199]
["Joiners","2020-05-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C308>=2,E200*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C308-1,1)+INDEX(INPUTS!$K$8:$K$11,$C308-1,1))^(1/12)-1)*D92,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B307,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C307<2,0,IF($C307=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C307<2,0,IF($C307=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC307),MAIN!$I$5,0,1,1))","v":0},null,200]
["Joiners","2020-04-01",1,2.9290977171155938E-3,2.9290977171155938E-3,{"$f":"IF(C309>=2,E201*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C309-1,1)+INDEX(INPUTS!$K$8:$K$11,$C309-1,1))^(1/12)-1)*D93,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B308,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,2.9290977171155938E-3,null,null,null,null,null,null,null,2.9290977171155938E-3,{"$f":"IF($C308<2,0,IF($C308=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C308<2,0,IF($C308=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC308),MAIN!$I$5,0,1,1))","v":0},null,201]
["Joiners","2020-03-01",1,0,0,{"$f":"IF(C310>=2,E202*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C310-1,1)+INDEX(INPUTS!$K$8:$K$11,$C310-1,1))^(1/12)-1)*D94,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B309,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C309<2,0,IF($C309=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C309<2,0,IF($C309=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC309),MAIN!$I$5,0,1,1))","v":0},null,202]
["Joiners","2020-02-01",0,0,0,{"$f":"IF(C311>=2,E203*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C311-1,1)+INDEX(INPUTS!$K$8:$K$11,$C311-1,1))^(1/12)-1)*D95,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B310,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,{"$f":"D310","v":0},null,null,null,null,null,null,null,0,{"$f":"IF($C310<2,0,IF($C310=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C310<2,0,IF($C310=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC310),MAIN!$I$5,0,1,1))","v":0},null,203]
["Joiners","2020-01-01",0,0,0,{"$f":"IF(C312>=2,E204*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C312-1,1)+INDEX(INPUTS!$K$8:$K$11,$C312-1,1))^(1/12)-1)*D96,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B311,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C311<2,0,IF($C311=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C311<2,0,IF($C311=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC311),MAIN!$I$5,0,1,1))","v":0},null,204]
["Joiners","2019-12-01",0,0,0,{"$f":"IF(C313>=2,E205*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C313-1,1)+INDEX(INPUTS!$K$8:$K$11,$C313-1,1))^(1/12)-1)*D97,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B312,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C312<2,0,IF($C312=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C312<2,0,IF($C312=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC312),MAIN!$I$5,0,1,1))","v":0},null,205]
["Joiners","2019-11-01",0,0,0,{"$f":"IF(C314>=2,E206*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C314-1,1)+INDEX(INPUTS!$K$8:$K$11,$C314-1,1))^(1/12)-1)*D98,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B313,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C313<2,0,IF($C313=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C313<2,0,IF($C313=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC313),MAIN!$I$5,0,1,1))","v":0},null,206]
["Joiners","2019-10-01",0,0,0,{"$f":"IF(C315>=2,E207*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C315-1,1)+INDEX(INPUTS!$K$8:$K$11,$C315-1,1))^(1/12)-1)*D99,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B314,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C314<2,0,IF($C314=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C314<2,0,IF($C314=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC314),MAIN!$I$5,0,1,1))","v":0},null,207]
["Joiners","2019-09-01",0,0,0,{"$f":"IF(C316>=2,E208*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C316-1,1)+INDEX(INPUTS!$K$8:$K$11,$C316-1,1))^(1/12)-1)*D100,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B315,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C315<2,0,IF($C315=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C315<2,0,IF($C315=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC315),MAIN!$I$5,0,1,1))","v":0},null,208]
["Joiners","2019-08-01",0,0,0,{"$f":"IF(C317>=2,E209*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C317-1,1)+INDEX(INPUTS!$K$8:$K$11,$C317-1,1))^(1/12)-1)*D101,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B316,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C316<2,0,IF($C316=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C316<2,0,IF($C316=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC316),MAIN!$I$5,0,1,1))","v":0},null,209]
["Joiners","2019-07-01",0,0,0,{"$f":"IF(C318>=2,E210*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C318-1,1)+INDEX(INPUTS!$K$8:$K$11,$C318-1,1))^(1/12)-1)*D102,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B317,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C317<2,0,IF($C317=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C317<2,0,IF($C317=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC317),MAIN!$I$5,0,1,1))","v":0},null,210]
["Joiners","2019-06-01",0,0,0,{"$f":"IF(C319>=2,E211*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C319-1,1)+INDEX(INPUTS!$K$8:$K$11,$C319-1,1))^(1/12)-1)*D103,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B318,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C318<2,0,IF($C318=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C318<2,0,IF($C318=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC318),MAIN!$I$5,0,1,1))","v":0},null,211]
["Joiners",{"$f":"B211","v":"2019-05-01"},0,0,0,{"$f":"IF(C320>=2,E212*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C320-1,1)+INDEX(INPUTS!$K$8:$K$11,$C320-1,1))^(1/12)-1)*D104,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B319,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C319<2,0,IF($C319=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C319<2,0,IF($C319=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC319),MAIN!$I$5,0,1,1))","v":0},null,212]
["Joiners","2019-04-01",0,0,0,{"$f":"IF(C321>=2,E213*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C321-1,1)+INDEX(INPUTS!$K$8:$K$11,$C321-1,1))^(1/12)-1)*D105,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B320,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C320<2,0,IF($C320=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C320<2,0,IF($C320=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC320),MAIN!$I$5,0,1,1))","v":0},null,213]
["Joiners","2019-03-01",0,0,0,{"$f":"IF(C322>=2,E214*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C322-1,1)+INDEX(INPUTS!$K$8:$K$11,$C322-1,1))^(1/12)-1)*D106,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B321,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C321<2,0,IF($C321=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C321<2,0,IF($C321=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC321),MAIN!$I$5,0,1,1))","v":0},null,214]
["Joiners","2019-02-01",0,{"$f":"MAX(0,E322)+F322","v":0},0,{"$f":"IF(C323>=2,E215*MAIN!$K$45+((1+CHOOSE(STscen,0,-1,1)*INDEX(INPUTS!$L$8:$L$11,$C323-1,1)+INDEX(INPUTS!$K$8:$K$11,$C323-1,1))^(1/12)-1)*D107,0)+MAX(0,INDEX(ADJUSTMENTS!$D$8:$L$109,MATCH($B322,ADJUSTMENTS!$B$8:B$109,0),1*RIGHT($A$1,1)))","v":0},null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C322<2,0,IF($C322=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C322<2,0,IF($C322=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC322),MAIN!$I$5,0,1,1))","v":0},null,215]
["Joiners","2019-01-01",0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF($C323<2,0,IF($C323=2,S$218,S$219)*OFFSET(INDIRECT(\"'\"&S$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,T$218,T$219)*OFFSET(INDIRECT(\"'\"&T$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,U$218,U$219)*OFFSET(INDIRECT(\"'\"&U$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,V$218,V$219)*OFFSET(INDIRECT(\"'\"&V$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,W$218,W$219)*OFFSET(INDIRECT(\"'\"&W$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,X$218,X$219)*OFFSET(INDIRECT(\"'\"&X$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,Y$218,Y$219)*OFFSET(INDIRECT(\"'\"&Y$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,Z$218,Z$219)*OFFSET(INDIRECT(\"'\"&Z$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},{"$f":"IF($C323<2,0,IF($C323=2,AA$218,AA$219)*OFFSET(INDIRECT(\"'\"&AA$221&\"'!AE\"&$AC323),MAIN!$I$5,0,1,1))","v":0},null,216]

{"sheet":"ExpendituresCOA","index":15,"n_rows":54,"n_cols":29,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[]
[null,"CY2019 Expenditures",null,null,null,null,null,null,"CY2019 Expenditures",null,null,null,null,null,null,null,null,null,null,"CY2019 Membership"]
[null,"State","Children","Adult","Aged","Disabled","Expansion",null,"State","CHIP","Children","Adult expansion group","Adult","Aged","Persons with disabilities","COVID newly-eligible","Unknown","",null,"State","CHIP","Children","Adult expansion group","Adult","Aged","Persons with disabilities","COVID newly-eligible","Unknown",""]
[null,"Alabama",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B4,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":156.5},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B4,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":129.58333333333334},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B4,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1084.75},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B4,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1109.75},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B4,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":""},null,"Alabama",{"$f":"C4*0.85","v":133.02500000000001},{"$f":"C4","v":156.5},{"$f":"G4","v":""},{"$f":"D4","v":129.58333333333334},{"$f":"E4","v":1084.75},{"$f":"F4","v":1109.75},{"$f":"SUMPRODUCT(K4:O4,V4:Z4)/SUM(V4:Z4)","v":463.05499132507805},{"$f":"P4","v":463.05499132507805},0,null,"Alabama",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T4,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2075035},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T4,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":4491738},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T4,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T4,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1480425},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T4,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1069545},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T4,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1864424},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T4,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T4,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T4,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Alaska",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B5,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":488.5},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B5,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":602.58333333333337},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B5,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1892.8333333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B5,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2824.9166666666665},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B5,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":774.83333333333337},null,"Alaska",415.22499999999997,{"$f":"C5","v":488.5},{"$f":"G5","v":774.83333333333337},{"$f":"D5","v":602.58333333333337},{"$f":"E5","v":1892.8333333333333},{"$f":"F5","v":2824.9166666666665},{"$f":"SUMPRODUCT(K5:O5,V5:Z5)/SUM(V5:Z5)","v":838.22077919830758},{"$f":"P5","v":838.22077919830758},0,null,"Alaska",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T5,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":190223},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T5,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1030492},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T5,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":610740},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T5,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":491471},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T5,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":137103},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T5,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":186398},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T5,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T5,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T5,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Arizona",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B6,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":269.33333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B6,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":401.91666666666669},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B6,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":798.41666666666663},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B6,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1951.25},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B6,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":636.41666666666663},null,"Arizona",228.93333333333331,269.33333333333331,636.41666666666663,401.91666666666669,798.41666666666663,1951.25,585.74039946238452,585.74039946238452,0,null,"Arizona",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T6,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1215214},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T6,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":7286409},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T6,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":4657058},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T6,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":3910532},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T6,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1669274},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T6,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1781974},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T6,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T6,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T6,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Arkansas",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B7,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":401.83333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B7,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":870.25},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B7,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1719.4166666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B7,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1744.75},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B7,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":137.25},null,"Arkansas",341.55833333333328,401.83333333333331,137.25,870.25,1719.4166666666667,1744.75,645.8672728297629,645.8672728297629,0,null,"Arkansas",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T7,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":393329},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T7,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":4313650},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T7,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2618006},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T7,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":86754},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T7,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":693975},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T7,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1474004},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T7,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T7,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T7,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"California",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B8,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":260.16666666666669},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B8,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":275},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B8,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1375.0833333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B8,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2418.4166666666665},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B8,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":483.83333333333331},null,"California",221.14166666666668,260.16666666666669,483.83333333333331,275,1375.0833333333333,2418.4166666666665,608.4051752043689,608.4051752043689,0,null,"California",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T8,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":15723650},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T8,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":37188831},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T8,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":37911343},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T8,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":27994924},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T8,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":12894966},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T8,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":9458853},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T8,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T8,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T8,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Colorado",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B9,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":245.58333333333334},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B9,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":399.08333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B9,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1784},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B9,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2387.5833333333335},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B9,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":470.83333333333331},null,"Colorado",208.74583333333334,245.58333333333334,470.83333333333331,399.08333333333331,1784,2387.5833333333335,626.79779219059196,626.79779219059196,0,null,"Colorado",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T9,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1560050},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T9,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":5244456},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T9,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":4356124},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T9,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2216137},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T9,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":834119},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T9,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1259702},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T9,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T9,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T9,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Connecticut",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B10,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":291.83333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B10,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":468.25},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B10,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1293.9166666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B10,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2352.8333333333335},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B10,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":605.25},null,"Connecticut",248.05833333333331,291.83333333333331,605.25,468.25,1293.9166666666667,2352.8333333333335,697.03211524856772,697.03211524856772,0,null,"Connecticut",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T10,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":240303},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T10,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":3399051},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T10,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2818000},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T10,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1717245},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T10,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1397092},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T10,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":721648},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T10,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T10,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T10,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Delaware",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B11,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":385.83333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B11,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":674.33333333333337},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B11,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1738.1666666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B11,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2076.1666666666665},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B11,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":680.83333333333337},null,"Delaware",327.95833333333331,385.83333333333331,680.83333333333337,674.33333333333337,1738.1666666666667,2076.1666666666665,798.85988038488199,798.85988038488199,0,null,"Delaware",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T11,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":153038},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T11,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":988028},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T11,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":702578},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T11,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":455105},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T11,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":197748},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T11,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":283355},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T11,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T11,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T11,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"District of Columbia",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B12,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":381.41666666666669},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B12,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":542.58333333333337},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B12,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1944.9166666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B12,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2797.25},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B12,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":558.91666666666663},null,"District of Columbia",324.20416666666665,381.41666666666669,558.91666666666663,542.58333333333337,1944.9166666666667,2797.25,938.62704643459961,938.62704643459961,0,null,"District of Columbia",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T12,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":203852},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T12,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":834156},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T12,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":766896},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T12,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":586328},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T12,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":281021},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T12,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":379540},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T12,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T12,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T12,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Florida",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B13,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":194.08333333333334},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B13,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":229.5},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B13,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":899},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B13,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1201.9166666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B13,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":""},null,"Florida",164.97083333333333,194.08333333333334,"",229.5,899,1201.9166666666667,452.08417397782233,452.08417397782233,0,null,"Florida",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T13,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2839990},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T13,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":20551699},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T13,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T13,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":8367141},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T13,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":6184628},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T13,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":5868965},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T13,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T13,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T13,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Georgia",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B14,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":215.66666666666666},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B14,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":367.58333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B14,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":823.33333333333337},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B14,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1012.4166666666666},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B14,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":""},null,"Georgia",183.31666666666666,215.66666666666666,"",367.58333333333331,823.33333333333337,1012.4166666666666,447.29147045120106,447.29147045120106,0,null,"Georgia",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T14,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2543232},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T14,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":10892561},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T14,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T14,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":3030246},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T14,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2137840},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T14,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":3469329},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T14,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T14,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T14,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Hawaii",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B15,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":274.25},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B15,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":410.25},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B15,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1187.6666666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B15,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1979.8333333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B15,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":475.91666666666669},null,"Hawaii",233.11249999999998,274.25,475.91666666666669,410.25,1187.6666666666667,1979.8333333333333,568.68990516978238,568.68990516978238,0,null,"Hawaii",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T15,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":305050},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T15,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1354111},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T15,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1220377},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T15,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":445330},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T15,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":370689},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T15,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":250175},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T15,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T15,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T15,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Idaho",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B16,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":258.41666666666669},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B16,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":627.08333333333337},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B16,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1050},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B16,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1788.3333333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B16,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":""},null,"Idaho",219.65416666666667,258.41666666666669,"",627.08333333333337,1050,1788.3333333333333,657.72137264907178,657.72137264907178,0,null,"Idaho",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T16,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":313344},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T16,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1759574},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T16,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T16,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":328153},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T16,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":285295},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T16,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":531345},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T16,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T16,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T16,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Illinois",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B17,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":237.75},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B17,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":425},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B17,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1454.4166666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B17,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1260.25},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B17,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":519.75},null,"Illinois",202.08750000000001,237.75,519.75,425,1454.4166666666667,1260.25,586.22105783262873,586.22105783262873,0,null,"Illinois",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T17,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":3185992},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T17,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":7477444},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T17,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":17169611},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T17,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1095304},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T17,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2821124},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T17,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2187226},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T17,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T17,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T17,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Indiana",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B18,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":268.91666666666669},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B18,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":736.08333333333337},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B18,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1572.9166666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B18,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1520.4166666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B18,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":839.33333333333337},null,"Indiana",228.57916666666668,268.91666666666669,839.33333333333337,736.08333333333337,1572.9166666666667,1520.4166666666667,747.42415444967719,747.42415444967719,0,null,"Indiana",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T18,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1399870},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T18,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":6051457},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T18,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":3850040},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T18,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1181898},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T18,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1188597},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T18,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2036293},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T18,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T18,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T18,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Iowa",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B19,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":273},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B19,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":638.91666666666663},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B19,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1882.3333333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B19,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2103.5},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B19,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":555.5},null,"Iowa",232.04999999999998,273,555.5,638.91666666666663,1882.3333333333333,2103.5,734.14331394656961,734.14331394656961,0,null,"Iowa",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T19,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":905756},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T19,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2925383},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T19,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2016489},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T19,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":884847},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T19,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":472763},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T19,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":913343},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T19,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T19,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T19,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Kansas",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B20,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":341.33333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B20,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1342.4166666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B20,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1924.75},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B20,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1334.9166666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B20,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":""},null,"Kansas",290.13333333333333,341.33333333333331,"",1342.4166666666667,1924.75,1334.9166666666667,825.46088732257772,825.46088732257772,0,null,"Kansas",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T20,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":673661},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T20,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2198078},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T20,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T20,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":696167},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T20,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":380786},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T20,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":560733},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T20,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T20,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T20,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Kentucky",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B21,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":296.33333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B21,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":537.58333333333337},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B21,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":821.5},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B21,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1204.5},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B21,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":503.83333333333331},null,"Kentucky",251.8833333333333,296.33333333333331,503.83333333333331,537.58333333333337,821.5,1204.5,566.53162609931132,566.53162609931132,0,null,"Kentucky",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T21,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1091062},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T21,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":4486072},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T21,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":5735649},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T21,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1253549},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T21,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":921048},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T21,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2152449},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T21,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T21,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":24686},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T21,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Louisiana",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B22,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":293.58333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B22,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":502.41666666666669},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B22,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":907.75},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B22,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1197.1666666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B22,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":550.91666666666663},null,"Louisiana",249.54583333333332,293.58333333333331,550.91666666666663,502.41666666666669,907.75,1197.1666666666667,578.79191784518889,578.79191784518889,0,null,"Louisiana",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T22,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1475052},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T22,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":6213389},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T22,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":5210247},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T22,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1146830},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T22,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1399772},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T22,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2497631},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T22,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T22,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":39},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T22,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Maine",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B23,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":375.33333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B23,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":406.5},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B23,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1143.1666666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B23,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1932.1666666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B23,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":559.91666666666663},null,"Maine",319.0333333333333,375.33333333333331,559.91666666666663,406.5,1143.1666666666667,1932.1666666666667,884.07539827008554,884.07539827008554,0,null,"Maine",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T23,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":137317},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T23,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":946316},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T23,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":324071},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T23,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":490154},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T23,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":499975},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T23,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":659320},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T23,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T23,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T23,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Maryland",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B24,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":312.16666666666669},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B24,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":630.5},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B24,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1588},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B24,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2137.3333333333335},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B24,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":739.66666666666663},null,"Maryland",265.3416666666667,312.16666666666669,739.66666666666663,630.5,1588,2137.3333333333335,775.22399310874607,775.22399310874607,0,null,"Maryland",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T24,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1823251},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T24,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":5381531},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T24,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":3501184},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T24,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2585583},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T24,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1015616},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T24,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1589577},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T24,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T24,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T24,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Massachusetts",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B25,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":297},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B25,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":331.16666666666669},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B25,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2007.6666666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B25,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1676.5833333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B25,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":561.25},null,"Massachusetts",252.45,297,561.25,331.16666666666669,2007.6666666666667,1676.5833333333333,847.76609785344317,847.76609785344317,0,null,"Massachusetts",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T25,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2256142},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T25,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":4587321},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T25,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2985708},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T25,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":3662792},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T25,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1947084},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T25,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":3638639},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T25,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T25,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T25,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Michigan",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B26,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":262.83333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B26,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":479.5},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B26,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1721.5},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B26,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1561.25},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B26,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":469},null,"Michigan",223.4083333333333,262.83333333333331,469,479.5,1721.5,1561.25,624.70542400856516,624.70542400856516,0,null,"Michigan",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T26,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":764536},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T26,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":10237531},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T26,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":7793271},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T26,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":3552893},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T26,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1790682},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T26,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":3705131},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T26,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T26,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T26,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Minnesota",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B27,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":317.91666666666669},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B27,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":560.91666666666663},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B27,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2737.8333333333335},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B27,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":3597.5833333333335},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B27,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":826.75},null,"Minnesota",270.22916666666669,317.91666666666669,826.75,560.91666666666663,2737.8333333333335,3597.5833333333335,978.66185869329809,978.66185869329809,0,null,"Minnesota",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T27,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":15516},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T27,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":6035457},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T27,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2223838},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T27,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2023029},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T27,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":909905},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T27,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1363217},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T27,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T27,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T27,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Mississippi",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B28,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":335.83333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B28,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":432.66666666666669},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B28,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1099.8333333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B28,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1206.25},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B28,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":""},null,"Mississippi",285.45833333333331,335.83333333333331,"",432.66666666666669,1099.8333333333333,1206.25,661.79685472844278,661.79685472844278,0,null,"Mississippi",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T28,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":920943},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T28,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":3251636},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T28,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T28,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":809505},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T28,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":881365},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T28,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1578330},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T28,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T28,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T28,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Missouri",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B29,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":386.83333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B29,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":558},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B29,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1693.75},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B29,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2221},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B29,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":""},null,"Missouri",328.80833333333328,386.83333333333331,"",558,1693.75,2221,882.52223700751506,882.52223700751506,0,null,"Missouri",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T29,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":413493},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T29,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":5902883},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T29,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T29,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1273449},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T29,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":963094},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T29,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1911102},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T29,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T29,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T29,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Montana",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B30,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":358.66666666666669},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B30,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":499.58333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B30,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1476.5833333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B30,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1543.25},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B30,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":591.41666666666663},null,"Montana",304.86666666666667,358.66666666666669,591.41666666666663,499.58333333333331,1476.5833333333333,1543.25,613.80084374348974,613.80084374348974,0,null,"Montana",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T30,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":346850},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T30,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1276060},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T30,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1033211},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T30,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":195493},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T30,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":157713},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T30,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":252785},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T30,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T30,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T30,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Nebraska",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B31,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":384.58333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B31,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":764.16666666666663},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B31,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2028.5},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B31,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1607.9166666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B31,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":""},null,"Nebraska",326.89583333333331,384.58333333333331,"",764.16666666666663,2028.5,1607.9166666666667,808.66220227004987,808.66220227004987,0,null,"Nebraska",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T31,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":414086},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T31,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1511659},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T31,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T31,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":349518},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T31,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":253280},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T31,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":434973},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T31,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T31,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T31,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Nevada",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B32,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":236.16666666666666},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B32,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":479},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B32,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":739.75},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B32,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1527.0833333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B32,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":576.5},null,"Nevada",200.74166666666665,236.16666666666666,576.5,479,739.75,1527.0833333333333,527.87183538089766,527.87183538089766,0,null,"Nevada",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T32,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":489912},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T32,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2909023},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T32,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2349649},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T32,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":649310},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T32,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":523588},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T32,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":655631},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T32,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T32,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T32,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"New Hampshire",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B33,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":351},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B33,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1228.8333333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B33,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2052.6666666666665},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B33,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1575.5},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B33,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":545.91666666666663},null,"New Hampshire",298.34999999999997,351,545.91666666666663,1228.8333333333333,2052.6666666666665,1575.5,769.27356423679134,769.27356423679134,0,null,"New Hampshire",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T33,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":180817},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T33,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":826668},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T33,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":577770},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T33,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":201560},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T33,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":163891},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T33,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":213162},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T33,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T33,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T33,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"New Jersey",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B34,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":276.5},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B34,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":806.5},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B34,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2116.8333333333335},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B34,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2604},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B34,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":559.08333333333337},null,"New Jersey",235.02500000000001,276.5,559.08333333333337,806.5,2116.8333333333335,2604,834.52285878146904,834.52285878146904,0,null,"New Jersey",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T34,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2661332},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T34,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":6818085},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T34,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":6186401},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T34,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1361264},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T34,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1716804},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T34,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1890557},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T34,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T34,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T34,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"New Mexico",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B35,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":326.75},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B35,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":352.25},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B35,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":918.41666666666663},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B35,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1922.1666666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B35,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":494.25},null,"New Mexico",277.73750000000001,326.75,494.25,352.25,918.41666666666663,1922.1666666666667,556.69942071291621,556.69942071291621,0,null,"New Mexico",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T35,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":376978},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T35,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2568723},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T35,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2277795},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T35,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1075647},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T35,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":508651},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T35,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":563068},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T35,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T35,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T35,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"New York",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B36,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":286},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B36,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":561.25},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B36,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1822.8333333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B36,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2270.1666666666665},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B36,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":528.66666666666663},null,"New York",243.1,286,528.66666666666663,561.25,1822.8333333333333,2270.1666666666665,778.1892773080034,778.1892773080034,0,null,"New York",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T36,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":7061593},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T36,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":22211456},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T36,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":21112978},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T36,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":8221811},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T36,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":7799747},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T36,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":6592647},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T36,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T36,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":335},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T36,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"North Carolina",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B37,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":262.91666666666669},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B37,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":221.08333333333334},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B37,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1199.4166666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B37,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1591.4166666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B37,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":""},null,"North Carolina",223.47916666666669,262.91666666666669,"",221.08333333333334,1199.4166666666667,1591.4166666666667,566.61245304134934,566.61245304134934,0,null,"North Carolina",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T37,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":3233655},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T37,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":8662750},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T37,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T37,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":4466892},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T37,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1658598},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T37,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":3049084},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T37,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T37,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T37,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"North Dakota",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B38,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":391.16666666666669},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B38,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":482.16666666666669},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B38,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2927},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B38,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2807.0833333333335},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B38,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1163.8333333333333},null,"North Dakota",332.49166666666667,391.16666666666669,1163.8333333333333,482.16666666666669,2927,2807.0833333333335,1095.8587598757697,1095.8587598757697,0,null,"North Dakota",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T38,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":25390},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T38,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":482619},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T38,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":238600},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T38,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":115649},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T38,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":98340},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T38,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":125511},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T38,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T38,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T38,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Ohio",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B39,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":289.16666666666669},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B39,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":487.83333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B39,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1753.25},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B39,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1572.8333333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B39,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":621.33333333333337},null,"Ohio",245.79166666666669,289.16666666666669,621.33333333333337,487.83333333333331,1753.25,1572.8333333333333,705.67522905938119,705.67522905938119,0,null,"Ohio",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T39,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2404973},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T39,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":11076822},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T39,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":6851418},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T39,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":4670924},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T39,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2272281},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T39,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":4415102},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T39,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T39,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T39,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Oklahoma",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B40,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":348.91666666666669},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B40,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":433.08333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B40,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1322.0833333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B40,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1541.1666666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B40,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":""},null,"Oklahoma",296.57916666666665,348.91666666666669,"",433.08333333333331,1322.0833333333333,1541.1666666666667,635.49771341051462,635.49771341051462,0,null,"Oklahoma",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T40,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1449553},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T40,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":4269290},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T40,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T40,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1222844},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T40,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":666424},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T40,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1119020},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T40,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T40,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T40,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Oregon",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B41,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":443.83333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B41,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":989.33333333333337},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B41,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1550.8333333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B41,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1556.1666666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B41,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":791},null,"Oregon",377.25833333333333,443.83333333333331,791,989.33333333333337,1550.8333333333333,1556.1666666666667,809.07693414038204,809.07693414038204,0,null,"Oregon",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T41,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1544356},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T41,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":3163661},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T41,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":4061886},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T41,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1893278},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T41,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":908087},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T41,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":286550},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T41,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T41,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":307},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T41,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Pennsylvania",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B42,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":268.5},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B42,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":527.75},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B42,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":3073.4166666666665},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B42,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2173.25},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B42,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":418.41666666666669},null,"Pennsylvania",228.22499999999999,268.5,418.41666666666669,527.75,3073.4166666666665,2173.25,1014.3315448721002,1014.3315448721002,0,null,"Pennsylvania",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T42,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":3570153},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T42,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":10326141},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T42,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":8983306},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T42,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":3083627},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T42,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":3174783},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T42,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":6918636},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T42,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T42,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T42,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Rhode Island",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B43,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":379.83333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B43,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":649.58333333333337},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B43,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2293.4166666666665},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B43,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1781},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B43,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":755.66666666666663},null,"Rhode Island",322.85833333333329,379.83333333333331,755.66666666666663,649.58333333333337,2293.4166666666665,1781,1117.9298191883213,1117.9298191883213,0,null,"Rhode Island",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T43,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":389147},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T43,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":516875},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T43,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1010985},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T43,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":516782},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T43,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":411412},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T43,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":763373},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T43,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T43,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T43,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"South Carolina",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B44,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":215.58333333333334},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B44,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":221.58333333333334},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B44,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":983.58333333333337},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B44,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1216.1666666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B44,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":""},null,"South Carolina",183.24583333333334,215.58333333333334,"",221.58333333333334,983.58333333333337,1216.1666666666667,418.22475369856699,418.22475369856699,0,null,"South Carolina",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T44,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1105671},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T44,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":5664951},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T44,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T44,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":3300972},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T44,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":912660},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T44,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1605482},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T44,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T44,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":53387},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T44,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"South Dakota",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B45,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":271.41666666666669},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B45,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":566},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B45,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1497.1666666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B45,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1782.0833333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B45,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":""},null,"South Dakota",230.70416666666668,271.41666666666669,"",566,1497.1666666666667,1782.0833333333333,710.74105151228662,710.74105151228662,0,null,"South Dakota",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T45,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":188727},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T45,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":663734},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T45,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T45,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":147293},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T45,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":119783},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T45,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":204149},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T45,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T45,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T45,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Tennessee",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B46,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":332.08333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B46,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":402.16666666666669},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B46,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1218.6666666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B46,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1342.0833333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B46,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":""},null,"Tennessee",282.27083333333331,332.08333333333331,"",402.16666666666669,1218.6666666666667,1342.0833333333333,596.05143770569509,596.05143770569509,0,null,"Tennessee",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T46,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":658533},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T46,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":8707220},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T46,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T46,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":3775503},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T46,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1509244},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T46,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2802511},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T46,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T46,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T46,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Texas",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B47,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":344.75},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B47,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":711.33333333333337},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B47,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1366.3333333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B47,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2012.5833333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B47,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":""},null,"Texas",293.03749999999997,344.75,"",711.33333333333337,1366.3333333333333,2012.5833333333333,760.28578371243941,760.28578371243941,0,null,"Texas",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T47,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":7001691},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T47,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":28686182},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T47,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T47,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2699679},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T47,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":5208788},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T47,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":7103358},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T47,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T47,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1620},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T47,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Utah",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B48,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":370.5},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B48,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":812.16666666666663},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B48,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1562.3333333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B48,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2384.3333333333335},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B48,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":""},null,"Utah",314.92500000000001,370.5,"",812.16666666666663,1562.3333333333333,2384.3333333333335,865.9880068665143,865.9880068665143,0,null,"Utah",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T48,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":504324},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T48,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1691037},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T48,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T48,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":767244},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T48,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":198399},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T48,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":488050},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T48,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T48,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T48,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Vermont",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B49,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":508.58333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B49,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":624.08333333333337},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B49,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1378.75},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B49,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1911.0833333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B49,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":555.58333333333337},null,"Vermont",432.29583333333329,508.58333333333331,555.58333333333337,624.08333333333337,1378.75,1911.0833333333333,806.80091070031244,806.80091070031244,0,null,"Vermont",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T49,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":54165},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T49,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":672755},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T49,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":601074},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T49,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":93193},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T49,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":209612},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T49,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":225276},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T49,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T49,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T49,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Virginia",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B50,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":303.91666666666669},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B50,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":634.83333333333337},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B50,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1609},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B50,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2094.6666666666665},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B50,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":""},null,"Virginia",258.32916666666665,303.91666666666669,"",634.83333333333337,1609,2094.6666666666665,774.07146375347202,774.07146375347202,0,null,"Virginia",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T50,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1756278},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T50,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":6049088},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T50,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":382},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T50,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":4998891},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T50,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1225680},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T50,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1905947},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T50,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T50,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T50,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Washington",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B51,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":268.58333333333331},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B51,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":738.91666666666663},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B51,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1768.9166666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B51,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":2066.9166666666665},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B51,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":620.16666666666663},null,"Washington",228.29583333333332,268.58333333333331,620.16666666666663,738.91666666666663,1768.9166666666667,2066.9166666666665,694.03592827170735,694.03592827170735,0,null,"Washington",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T51,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":844683},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T51,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":8544607},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T51,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":7504152},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T51,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":507157},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T51,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1326662},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T51,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1996449},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T51,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T51,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T51,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"West Virginia",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B52,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":255.25},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B52,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":475.25},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B52,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1776.3333333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B52,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1159.6666666666667},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B52,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":445.33333333333331},null,"West Virginia",216.96250000000001,255.25,445.33333333333331,475.25,1776.3333333333333,1159.6666666666667,613.32008139389086,613.32008139389086,0,null,"West Virginia",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T52,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":398735},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T52,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1970222},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T52,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1696694},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T52,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":688235},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T52,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":481903},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T52,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":961047},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T52,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T52,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T52,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Wisconsin",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B53,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":291.66666666666669},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B53,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":569.83333333333337},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B53,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":929.33333333333337},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B53,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1734.8333333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B53,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":""},null,"Wisconsin",247.91666666666669,291.66666666666669,"",569.83333333333337,929.33333333333337,1734.8333333333333,699.97112912740079,699.97112912740079,0,null,"Wisconsin",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T53,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":830501},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T53,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":4628868},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T53,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T53,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":3722362},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T53,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":1278387},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T53,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":2011083},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T53,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T53,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T53,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]
[null,"Wyoming",{"$f":"IFERROR(INDEX('2019 per capita expenditures'!D:D,MATCH($B54,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":328.75},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!E:E,MATCH($B54,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":652.58333333333337},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!F:F,MATCH($B54,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1685.5833333333333},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!G:G,MATCH($B54,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":1999.25},{"$f":"IFERROR(INDEX('2019 per capita expenditures'!H:H,MATCH($B54,'2019 per capita expenditures'!$A:$A,0),0)/12,\"\")","v":""},null,"Wyoming",279.4375,328.75,"",652.58333333333337,1685.5833333333333,1999.25,805.83987962248307,805.83987962248307,0,null,"Wyoming",{"$f":"SUMIFS(CohortBreakout!M:M,CohortBreakout!$A:$A,$T54,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":53228},{"$f":"SUMIFS(CohortBreakout!N:N,CohortBreakout!$A:$A,$T54,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":362716},{"$f":"SUMIFS(CohortBreakout!O:O,CohortBreakout!$A:$A,$T54,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!P:P,CohortBreakout!$A:$A,$T54,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":81027},{"$f":"SUMIFS(CohortBreakout!Q:Q,CohortBreakout!$A:$A,$T54,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":61916},{"$f":"SUMIFS(CohortBreakout!R:R,CohortBreakout!$A:$A,$T54,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":109766},{"$f":"SUMIFS(CohortBreakout!S:S,CohortBreakout!$A:$A,$T54,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0},{"$f":"SUMIFS(CohortBreakout!T:T,CohortBreakout!$A:$A,$T54,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":10301},{"$f":"SUMIFS(CohortBreakout!U:U,CohortBreakout!$A:$A,$T54,CohortBreakout!$B:$B,\"<=12/1/2019\")","v":0}]

{"sheet":"CohortBreakout","index":16,"n_rows":3979,"n_cols":24,"rows_kept":2250,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
["State","Date","total_medicaid_enrollment","total_chip_enrollment","Children","Adult expansion group","Adult","Aged","Persons with disabilities","COVID newly-eligible","Unknown","check","CHIP","Children","Adult expansion group","Adult","Aged","Persons with disabilities","COVID newly-eligible","Unknown",null,null,"Data Source","Max Date"]
["Alabama","2019-01-01",{"$f":"SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2,'CMS monthly enrollment'!C:C,B2,'CMS monthly enrollment'!F:F,\"Y\")","v":736866},{"$f":"SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2,'CMS monthly enrollment'!C:C,B2,'CMS monthly enrollment'!F:F,\"Y\")","v":173221},{"$f":"IFERROR(IF($B2<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2,'TMSIS - elig group'!$H:$H,$B2,'TMSIS - elig group'!$C:$C,E$1),E1),0)","v":0.50105577454995376},{"$f":"IFERROR(IF($B2<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2,'TMSIS - elig group'!$H:$H,$B2,'TMSIS - elig group'!$C:$C,F$1),F1),0)","v":0},{"$f":"IFERROR(IF($B2<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2,'TMSIS - elig group'!$H:$H,$B2,'TMSIS - elig group'!$C:$C,G$1),G1),0)","v":0.16536241442602165},{"$f":"IFERROR(IF($B2<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2,'TMSIS - elig group'!$H:$H,$B2,'TMSIS - elig group'!$C:$C,H$1),H1),0)","v":0.12045135001099233},{"$f":"IFERROR(IF($B2<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2,'TMSIS - elig group'!$H:$H,$B2,'TMSIS - elig group'!$C:$C,I$1),I1),0)","v":0.21313046101303229},{"$f":"IFERROR(IF($B2<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2,'TMSIS - elig group'!$H:$H,$B2,'TMSIS - elig group'!$C:$C,J$1),J1),0)","v":0},{"$f":"IFERROR(IF($B2<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2,'TMSIS - elig group'!$H:$H,$B2,'TMSIS - elig group'!$C:$C,K$1),K1),0)","v":0},{"$f":"SUM(E2:K2)=1","v":true},{"$f":"D2","v":173221},{"$f":"ROUND($C2*E2,0)","v":369211},{"$f":"ROUND($C2*F2,0)","v":0},{"$f":"ROUND($C2*G2,0)","v":121850},{"$f":"ROUND($C2*H2,0)","v":88757},{"$f":"ROUND($C2*I2,0)","v":157049},{"$f":"ROUND($C2*J2,0)","v":0},{"$f":"ROUND($C2*K2,0)","v":0},0,null,"CMS monthly enrollment",{"$f":"MAX('CMS monthly enrollment'!C:C)","v":"2023-01-01"}]
["Alabama","2019-02-01",{"$f":"SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3,'CMS monthly enrollment'!C:C,B3,'CMS monthly enrollment'!F:F,\"Y\")","v":739062},{"$f":"SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3,'CMS monthly enrollment'!C:C,B3,'CMS monthly enrollment'!F:F,\"Y\")","v":173889},{"$f":"IFERROR(IF($B3<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3,'TMSIS - elig group'!$H:$H,$B3,'TMSIS - elig group'!$C:$C,E$1),E2),0)","v":0.50119314196091891},{"$f":"IFERROR(IF($B3<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3,'TMSIS - elig group'!$H:$H,$B3,'TMSIS - elig group'!$C:$C,F$1),F2),0)","v":0},{"$f":"IFERROR(IF($B3<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3,'TMSIS - elig group'!$H:$H,$B3,'TMSIS - elig group'!$C:$C,G$1),G2),0)","v":0.16579414650782615},{"$f":"IFERROR(IF($B3<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3,'TMSIS - elig group'!$H:$H,$B3,'TMSIS - elig group'!$C:$C,H$1),H2),0)","v":0.12027299823249574},{"$f":"IFERROR(IF($B3<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3,'TMSIS - elig group'!$H:$H,$B3,'TMSIS - elig group'!$C:$C,I$1),I2),0)","v":0.21273971329875926},{"$f":"IFERROR(IF($B3<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3,'TMSIS - elig group'!$H:$H,$B3,'TMSIS - elig group'!$C:$C,J$1),J2),0)","v":0},{"$f":"IFERROR(IF($B3<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3,'TMSIS - elig group'!$H:$H,$B3,'TMSIS - elig group'!$C:$C,K$1),K2),0)","v":0},{"$f":"SUM(E3:K3)=1","v":true},{"$f":"D3","v":173889},{"$f":"ROUND($C3*E3,0)","v":370413},{"$f":"ROUND($C3*F3,0)","v":0},{"$f":"ROUND($C3*G3,0)","v":122532},{"$f":"ROUND($C3*H3,0)","v":88889},{"$f":"ROUND($C3*I3,0)","v":157228},{"$f":"ROUND($C3*J3,0)","v":0},{"$f":"ROUND($C3*K3,0)","v":0},0,null,"TMSIS - elig group",{"$f":"MAX('TMSIS - elig group'!H:H)","v":"2020-12-01"}]
["Alabama","2019-03-01",{"$f":"SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A4,'CMS monthly enrollment'!C:C,B4,'CMS monthly enrollment'!F:F,\"Y\")","v":738636},{"$f":"SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4,'CMS monthly enrollment'!C:C,B4,'CMS monthly enrollment'!F:F,\"Y\")","v":173379},{"$f":"IFERROR(IF($B4<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A4,'TMSIS - elig group'!$H:$H,$B4,'TMSIS - elig group'!$C:$C,E$1),E3),0)","v":0.50190825871519762},{"$f":"IFERROR(IF($B4<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A4,'TMSIS - elig group'!$H:$H,$B4,'TMSIS - elig group'!$C:$C,F$1),F3),0)","v":0},{"$f":"IFERROR(IF($B4<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A4,'TMSIS - elig group'!$H:$H,$B4,'TMSIS - elig group'!$C:$C,G$1),G3),0)","v":0.1656252263538639},{"$f":"IFERROR(IF($B4<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A4,'TMSIS - elig group'!$H:$H,$B4,'TMSIS - elig group'!$C:$C,H$1),H3),0)","v":0.12019530448994249},{"$f":"IFERROR(IF($B4<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A4,'TMSIS - elig group'!$H:$H,$B4,'TMSIS - elig group'!$C:$C,I$1),I3),0)","v":0.21227121044099598},{"$f":"IFERROR(IF($B4<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A4,'TMSIS - elig group'!$H:$H,$B4,'TMSIS - elig group'!$C:$C,J$1),J3),0)","v":0},{"$f":"IFERROR(IF($B4<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A4,'TMSIS - elig group'!$H:$H,$B4,'TMSIS - elig group'!$C:$C,K$1),K3),0)","v":0},true,173379,370728,0,122337,88781,156791,0,0,0]
["Alabama","2019-04-01",{"$f":"SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A5,'CMS monthly enrollment'!C:C,B5,'CMS monthly enrollment'!F:F,\"Y\")","v":736569},{"$f":"SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5,'CMS monthly enrollment'!C:C,B5,'CMS monthly enrollment'!F:F,\"Y\")","v":172620},{"$f":"IFERROR(IF($B5<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A5,'TMSIS - elig group'!$H:$H,$B5,'TMSIS - elig group'!$C:$C,E$1),E4),0)","v":0.50197065194377943},{"$f":"IFERROR(IF($B5<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A5,'TMSIS - elig group'!$H:$H,$B5,'TMSIS - elig group'!$C:$C,F$1),F4),0)","v":0},{"$f":"IFERROR(IF($B5<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A5,'TMSIS - elig group'!$H:$H,$B5,'TMSIS - elig group'!$C:$C,G$1),G4),0)","v":0.16622489861728637},{"$f":"IFERROR(IF($B5<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A5,'TMSIS - elig group'!$H:$H,$B5,'TMSIS - elig group'!$C:$C,H$1),H4),0)","v":0.12005504796338821},{"$f":"IFERROR(IF($B5<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A5,'TMSIS - elig group'!$H:$H,$B5,'TMSIS - elig group'!$C:$C,I$1),I4),0)","v":0.211749401475546},{"$f":"IFERROR(IF($B5<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A5,'TMSIS - elig group'!$H:$H,$B5,'TMSIS - elig group'!$C:$C,J$1),J4),0)","v":0},{"$f":"IFERROR(IF($B5<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A5,'TMSIS - elig group'!$H:$H,$B5,'TMSIS - elig group'!$C:$C,K$1),K4),0)","v":0},true,172620,369736,0,122436,88429,155968,0,0,0]
["Alabama","2019-05-01",{"$f":"SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A6,'CMS monthly enrollment'!C:C,B6,'CMS monthly enrollment'!F:F,\"Y\")","v":738228},{"$f":"SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6,'CMS monthly enrollment'!C:C,B6,'CMS monthly enrollment'!F:F,\"Y\")","v":170440},{"$f":"IFERROR(IF($B6<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A6,'TMSIS - elig group'!$H:$H,$B6,'TMSIS - elig group'!$C:$C,E$1),E5),0)","v":0.50418438396400844},{"$f":"IFERROR(IF($B6<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A6,'TMSIS - elig group'!$H:$H,$B6,'TMSIS - elig group'!$C:$C,F$1),F5),0)","v":0},{"$f":"IFERROR(IF($B6<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A6,'TMSIS - elig group'!$H:$H,$B6,'TMSIS - elig group'!$C:$C,G$1),G5),0)","v":0.1661525110349599},{"$f":"IFERROR(IF($B6<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A6,'TMSIS - elig group'!$H:$H,$B6,'TMSIS - elig group'!$C:$C,H$1),H5),0)","v":0.11949314032099495},{"$f":"IFERROR(IF($B6<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A6,'TMSIS - elig group'!$H:$H,$B6,'TMSIS - elig group'!$C:$C,I$1),I5),0)","v":0.21016996468003674},{"$f":"IFERROR(IF($B6<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A6,'TMSIS - elig group'!$H:$H,$B6,'TMSIS - elig group'!$C:$C,J$1),J5),0)","v":0},{"$f":"IFERROR(IF($B6<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A6,'TMSIS - elig group'!$H:$H,$B6,'TMSIS - elig group'!$C:$C,K$1),K5),0)","v":0},true,170440,372203,0,122658,88213,155153,0,0,0]
["Alabama","2019-06-01",{"$f":"SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A7,'CMS monthly enrollment'!C:C,B7,'CMS monthly enrollment'!F:F,\"Y\")","v":739129},{"$f":"SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7,'CMS monthly enrollment'!C:C,B7,'CMS monthly enrollment'!F:F,\"Y\")","v":172726},{"$f":"IFERROR(IF($B7<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A7,'TMSIS - elig group'!$H:$H,$B7,'TMSIS - elig group'!$C:$C,E$1),E6),0)","v":0.50394893432868115},{"$f":"IFERROR(IF($B7<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A7,'TMSIS - elig group'!$H:$H,$B7,'TMSIS - elig group'!$C:$C,F$1),F6),0)","v":0},{"$f":"IFERROR(IF($B7<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A7,'TMSIS - elig group'!$H:$H,$B7,'TMSIS - elig group'!$C:$C,G$1),G6),0)","v":0.16654887103248631},{"$f":"IFERROR(IF($B7<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A7,'TMSIS - elig group'!$H:$H,$B7,'TMSIS - elig group'!$C:$C,H$1),H6),0)","v":0.11973294263605395},{"$f":"IFERROR(IF($B7<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A7,'TMSIS - elig group'!$H:$H,$B7,'TMSIS - elig group'!$C:$C,I$1),I6),0)","v":0.20976925200277857},{"$f":"IFERROR(IF($B7<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A7,'TMSIS - elig group'!$H:$H,$B7,'TMSIS - elig group'!$C:$C,J$1),J6),0)","v":0},{"$f":"IFERROR(IF($B7<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A7,'TMSIS - elig group'!$H:$H,$B7,'TMSIS - elig group'!$C:$C,K$1),K6),0)","v":0},true,172726,372483,0,123101,88498,155047,0,0,0]
["Alabama","2019-07-01",{"$f":"SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A8,'CMS monthly enrollment'!C:C,B8,'CMS monthly enrollment'!F:F,\"Y\")","v":742180},{"$f":"SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8,'CMS monthly enrollment'!C:C,B8,'CMS monthly enrollment'!F:F,\"Y\")","v":173365},{"$f":"IFERROR(IF($B8<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A8,'TMSIS - elig group'!$H:$H,$B8,'TMSIS - elig group'!$C:$C,E$1),E7),0)","v":0.50465499433177985},{"$f":"IFERROR(IF($B8<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A8,'TMSIS - elig group'!$H:$H,$B8,'TMSIS - elig group'!$C:$C,F$1),F7),0)","v":0},{"$f":"IFERROR(IF($B8<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A8,'TMSIS - elig group'!$H:$H,$B8,'TMSIS - elig group'!$C:$C,G$1),G7),0)","v":0.16669807280513918},{"$f":"IFERROR(IF($B8<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A8,'TMSIS - elig group'!$H:$H,$B8,'TMSIS - elig group'!$C:$C,H$1),H7),0)","v":0.1198045093840534},{"$f":"IFERROR(IF($B8<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A8,'TMSIS - elig group'!$H:$H,$B8,'TMSIS - elig group'!$C:$C,I$1),I7),0)","v":0.20884242347902759},{"$f":"IFERROR(IF($B8<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A8,'TMSIS - elig group'!$H:$H,$B8,'TMSIS - elig group'!$C:$C,J$1),J7),0)","v":0},{"$f":"IFERROR(IF($B8<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A8,'TMSIS - elig group'!$H:$H,$B8,'TMSIS - elig group'!$C:$C,K$1),K7),0)","v":0},true,173365,374545,0,123720,88917,154999,0,0,0]
["Alabama","2019-08-01",{"$f":"SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A9,'CMS monthly enrollment'!C:C,B9,'CMS monthly enrollment'!F:F,\"Y\")","v":744927},{"$f":"SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9,'CMS monthly enrollment'!C:C,B9,'CMS monthly enrollment'!F:F,\"Y\")","v":173389},{"$f":"IFERROR(IF($B9<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A9,'TMSIS - elig group'!$H:$H,$B9,'TMSIS - elig group'!$C:$C,E$1),E8),0)","v":0.50565341274434161},{"$f":"IFERROR(IF($B9<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A9,'TMSIS - elig group'!$H:$H,$B9,'TMSIS - elig group'!$C:$C,F$1),F8),0)","v":0},{"$f":"IFERROR(IF($B9<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A9,'TMSIS - elig group'!$H:$H,$B9,'TMSIS - elig group'!$C:$C,G$1),G8),0)","v":0.16657021604938271},{"$f":"IFERROR(IF($B9<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A9,'TMSIS - elig group'!$H:$H,$B9,'TMSIS - elig group'!$C:$C,H$1),H8),0)","v":0.11985797646604938},{"$f":"IFERROR(IF($B9<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A9,'TMSIS - elig group'!$H:$H,$B9,'TMSIS - elig group'!$C:$C,I$1),I8),0)","v":0.20791839474022633},{"$f":"IFERROR(IF($B9<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A9,'TMSIS - elig group'!$H:$H,$B9,'TMSIS - elig group'!$C:$C,J$1),J8),0)","v":0},{"$f":"IFERROR(IF($B9<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A9,'TMSIS - elig group'!$H:$H,$B9,'TMSIS - elig group'!$C:$C,K$1),K8),0)","v":0},true,173389,376675,0,124083,89285,154884,0,0,0]
["Alabama","2019-09-01",{"$f":"SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A10,'CMS monthly enrollment'!C:C,B10,'CMS monthly enrollment'!F:F,\"Y\")","v":746462},{"$f":"SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10,'CMS monthly enrollment'!C:C,B10,'CMS monthly enrollment'!F:F,\"Y\")","v":172747},{"$f":"IFERROR(IF($B10<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A10,'TMSIS - elig group'!$H:$H,$B10,'TMSIS - elig group'!$C:$C,E$1),E9),0)","v":0.50639127022549113},{"$f":"IFERROR(IF($B10<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A10,'TMSIS - elig group'!$H:$H,$B10,'TMSIS - elig group'!$C:$C,F$1),F9),0)","v":0},{"$f":"IFERROR(IF($B10<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A10,'TMSIS - elig group'!$H:$H,$B10,'TMSIS - elig group'!$C:$C,G$1),G9),0)","v":0.16645567907434081},{"$f":"IFERROR(IF($B10<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A10,'TMSIS - elig group'!$H:$H,$B10,'TMSIS - elig group'!$C:$C,H$1),H9),0)","v":0.11993316554557583},{"$f":"IFERROR(IF($B10<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A10,'TMSIS - elig group'!$H:$H,$B10,'TMSIS - elig group'!$C:$C,I$1),I9),0)","v":0.20721988515459228},{"$f":"IFERROR(IF($B10<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A10,'TMSIS - elig group'!$H:$H,$B10,'TMSIS - elig group'!$C:$C,J$1),J9),0)","v":0},{"$f":"IFERROR(IF($B10<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A10,'TMSIS - elig group'!$H:$H,$B10,'TMSIS - elig group'!$C:$C,K$1),K9),0)","v":0},true,172747,378002,0,124253,89526,154682,0,0,0]
["Alabama","2019-10-01",{"$f":"SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A11,'CMS monthly enrollment'!C:C,B11,'CMS monthly enrollment'!F:F,\"Y\")","v":748146},{"$f":"SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11,'CMS monthly enrollment'!C:C,B11,'CMS monthly enrollment'!F:F,\"Y\")","v":172707},{"$f":"IFERROR(IF($B11<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A11,'TMSIS - elig group'!$H:$H,$B11,'TMSIS - elig group'!$C:$C,E$1),E10),0)","v":0.50681026481081148},{"$f":"IFERROR(IF($B11<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A11,'TMSIS - elig group'!$H:$H,$B11,'TMSIS - elig group'!$C:$C,F$1),F10),0)","v":0},{"$f":"IFERROR(IF($B11<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A11,'TMSIS - elig group'!$H:$H,$B11,'TMSIS - elig group'!$C:$C,G$1),G10),0)","v":0.16648927169266847},{"$f":"IFERROR(IF($B11<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A11,'TMSIS - elig group'!$H:$H,$B11,'TMSIS - elig group'!$C:$C,H$1),H10),0)","v":0.12011759134005465},{"$f":"IFERROR(IF($B11<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A11,'TMSIS - elig group'!$H:$H,$B11,'TMSIS - elig group'!$C:$C,I$1),I10),0)","v":0.20658287215646537},{"$f":"IFERROR(IF($B11<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A11,'TMSIS - elig group'!$H:$H,$B11,'TMSIS - elig group'!$C:$C,J$1),J10),0)","v":0},{"$f":"IFERROR(IF($B11<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A11,'TMSIS - elig group'!$H:$H,$B11,'TMSIS - elig group'!$C:$C,K$1),K10),0)","v":0},true,172707,379168,0,124558,89865,154554,0,0,0]
["Alabama","2019-11-01",{"$f":"SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A12,'CMS monthly enrollment'!C:C,B12,'CMS monthly enrollment'!F:F,\"Y\")","v":748187},{"$f":"SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12,'CMS monthly enrollment'!C:C,B12,'CMS monthly enrollment'!F:F,\"Y\")","v":173189},{"$f":"IFERROR(IF($B12<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A12,'TMSIS - elig group'!$H:$H,$B12,'TMSIS - elig group'!$C:$C,E$1),E11),0)","v":0.50693081004123941},{"$f":"IFERROR(IF($B12<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A12,'TMSIS - elig group'!$H:$H,$B12,'TMSIS - elig group'!$C:$C,F$1),F11),0)","v":0},{"$f":"IFERROR(IF($B12<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A12,'TMSIS - elig group'!$H:$H,$B12,'TMSIS - elig group'!$C:$C,G$1),G11),0)","v":0.16632141938183884},{"$f":"IFERROR(IF($B12<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A12,'TMSIS - elig group'!$H:$H,$B12,'TMSIS - elig group'!$C:$C,H$1),H11),0)","v":0.12045642725628028},{"$f":"IFERROR(IF($B12<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A12,'TMSIS - elig group'!$H:$H,$B12,'TMSIS - elig group'!$C:$C,I$1),I11),0)","v":0.20629134332064145},{"$f":"IFERROR(IF($B12<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A12,'TMSIS - elig group'!$H:$H,$B12,'TMSIS - elig group'!$C:$C,J$1),J11),0)","v":0},{"$f":"IFERROR(IF($B12<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A12,'TMSIS - elig group'!$H:$H,$B12,'TMSIS - elig group'!$C:$C,K$1),K11),0)","v":0},true,173189,379279,0,124440,90124,154345,0,0,0]
["Alabama","2019-12-01",{"$f":"SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A13,'CMS monthly enrollment'!C:C,B13,'CMS monthly enrollment'!F:F,\"Y\")","v":747737},{"$f":"SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13,'CMS monthly enrollment'!C:C,B13,'CMS monthly enrollment'!F:F,\"Y\")","v":173363},{"$f":"IFERROR(IF($B13<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A13,'TMSIS - elig group'!$H:$H,$B13,'TMSIS - elig group'!$C:$C,E$1),E12),0)","v":0.5072576365875392},{"$f":"IFERROR(IF($B13<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A13,'TMSIS - elig group'!$H:$H,$B13,'TMSIS - elig group'!$C:$C,F$1),F12),0)","v":0},{"$f":"IFERROR(IF($B13<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A13,'TMSIS - elig group'!$H:$H,$B13,'TMSIS - elig group'!$C:$C,G$1),G12),0)","v":0.1664450696328631},{"$f":"IFERROR(IF($B13<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A13,'TMSIS - elig group'!$H:$H,$B13,'TMSIS - elig group'!$C:$C,H$1),H12),0)","v":0.12071164685976311},{"$f":"IFERROR(IF($B13<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A13,'TMSIS - elig group'!$H:$H,$B13,'TMSIS - elig group'!$C:$C,I$1),I12),0)","v":0.20558564691983461},{"$f":"IFERROR(IF($B13<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A13,'TMSIS - elig group'!$H:$H,$B13,'TMSIS - elig group'!$C:$C,J$1),J12),0)","v":0},{"$f":"IFERROR(IF($B13<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A13,'TMSIS - elig group'!$H:$H,$B13,'TMSIS - elig group'!$C:$C,K$1),K12),0)","v":0},true,173363,379295,0,124457,90261,153724,0,0,0]
["Alabama","2020-01-01",{"$f":"IF($B14<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A14,'CMS monthly enrollment'!C:C,B14,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B14,C2:C13,B2:B13))","v":750907},{"$f":"IF($B14<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14,'CMS monthly enrollment'!C:C,B14,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B14,D2:D13,B2:B13))","v":171685},{"$f":"IFERROR(IF($B14<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A14,'TMSIS - elig group'!$H:$H,$B14,'TMSIS - elig group'!$C:$C,E$1),E13),0)","v":0.50887743898973203},{"$f":"IFERROR(IF($B14<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A14,'TMSIS - elig group'!$H:$H,$B14,'TMSIS - elig group'!$C:$C,F$1),F13),0)","v":0},{"$f":"IFERROR(IF($B14<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A14,'TMSIS - elig group'!$H:$H,$B14,'TMSIS - elig group'!$C:$C,G$1),G13),0)","v":0.16581889326431484},{"$f":"IFERROR(IF($B14<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A14,'TMSIS - elig group'!$H:$H,$B14,'TMSIS - elig group'!$C:$C,H$1),H13),0)","v":0.12045495566017134},{"$f":"IFERROR(IF($B14<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A14,'TMSIS - elig group'!$H:$H,$B14,'TMSIS - elig group'!$C:$C,I$1),I13),0)","v":0.20484871208578184},{"$f":"IFERROR(IF($B14<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A14,'TMSIS - elig group'!$H:$H,$B14,'TMSIS - elig group'!$C:$C,J$1),J13),0)","v":0},{"$f":"IFERROR(IF($B14<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A14,'TMSIS - elig group'!$H:$H,$B14,'TMSIS - elig group'!$C:$C,K$1),K13),0)","v":0},true,171685,382120,0,124515,90450,153822,0,0,0]
["Alabama","2020-02-01",{"$f":"IF($B15<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A15,'CMS monthly enrollment'!C:C,B15,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B15,C3:C14,B3:B14))","v":751906},{"$f":"IF($B15<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15,'CMS monthly enrollment'!C:C,B15,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B15,D3:D14,B3:B14))","v":171414},{"$f":"IFERROR(IF($B15<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A15,'TMSIS - elig group'!$H:$H,$B15,'TMSIS - elig group'!$C:$C,E$1),E14),0)","v":0.50935334780803987},{"$f":"IFERROR(IF($B15<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A15,'TMSIS - elig group'!$H:$H,$B15,'TMSIS - elig group'!$C:$C,F$1),F14),0)","v":0},{"$f":"IFERROR(IF($B15<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A15,'TMSIS - elig group'!$H:$H,$B15,'TMSIS - elig group'!$C:$C,G$1),G14),0)","v":0.16553250423065871},{"$f":"IFERROR(IF($B15<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A15,'TMSIS - elig group'!$H:$H,$B15,'TMSIS - elig group'!$C:$C,H$1),H14),0)","v":0.12070248890449886},{"$f":"IFERROR(IF($B15<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A15,'TMSIS - elig group'!$H:$H,$B15,'TMSIS - elig group'!$C:$C,I$1),I14),0)","v":0.20441165905680259},{"$f":"IFERROR(IF($B15<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A15,'TMSIS - elig group'!$H:$H,$B15,'TMSIS - elig group'!$C:$C,J$1),J14),0)","v":0},{"$f":"IFERROR(IF($B15<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A15,'TMSIS - elig group'!$H:$H,$B15,'TMSIS - elig group'!$C:$C,K$1),K14),0)","v":0},true,171414,382986,0,124465,90757,153698,0,0,0]
["Alabama","2020-03-01",{"$f":"IF($B16<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A16,'CMS monthly enrollment'!C:C,B16,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B16,C4:C15,B4:B15))","v":751960},{"$f":"IF($B16<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16,'CMS monthly enrollment'!C:C,B16,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B16,D4:D15,B4:B15))","v":171029},{"$f":"IFERROR(IF($B16<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A16,'TMSIS - elig group'!$H:$H,$B16,'TMSIS - elig group'!$C:$C,E$1),E15),0)","v":0.50970195854672118},{"$f":"IFERROR(IF($B16<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A16,'TMSIS - elig group'!$H:$H,$B16,'TMSIS - elig group'!$C:$C,F$1),F15),0)","v":0},{"$f":"IFERROR(IF($B16<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A16,'TMSIS - elig group'!$H:$H,$B16,'TMSIS - elig group'!$C:$C,G$1),G15),0)","v":0.16583805330391291},{"$f":"IFERROR(IF($B16<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A16,'TMSIS - elig group'!$H:$H,$B16,'TMSIS - elig group'!$C:$C,H$1),H15),0)","v":0.12082958429012906},{"$f":"IFERROR(IF($B16<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A16,'TMSIS - elig group'!$H:$H,$B16,'TMSIS - elig group'!$C:$C,I$1),I15),0)","v":0.20363040385923681},{"$f":"IFERROR(IF($B16<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A16,'TMSIS - elig group'!$H:$H,$B16,'TMSIS - elig group'!$C:$C,J$1),J15),0)","v":0},{"$f":"IFERROR(IF($B16<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A16,'TMSIS - elig group'!$H:$H,$B16,'TMSIS - elig group'!$C:$C,K$1),K15),0)","v":0},true,171029,383275,0,124704,90859,153122,0,0,0]
["Alabama","2020-04-01",{"$f":"IF($B17<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A17,'CMS monthly enrollment'!C:C,B17,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B17,C5:C16,B5:B16))","v":760612},{"$f":"IF($B17<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17,'CMS monthly enrollment'!C:C,B17,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B17,D5:D16,B5:B16))","v":173230},{"$f":"IFERROR(IF($B17<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A17,'TMSIS - elig group'!$H:$H,$B17,'TMSIS - elig group'!$C:$C,E$1),E16),0)","v":0.50841376216357859},{"$f":"IFERROR(IF($B17<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A17,'TMSIS - elig group'!$H:$H,$B17,'TMSIS - elig group'!$C:$C,F$1),F16),0)","v":0},{"$f":"IFERROR(IF($B17<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A17,'TMSIS - elig group'!$H:$H,$B17,'TMSIS - elig group'!$C:$C,G$1),G16),0)","v":0.16831990757466878},{"$f":"IFERROR(IF($B17<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A17,'TMSIS - elig group'!$H:$H,$B17,'TMSIS - elig group'!$C:$C,H$1),H16),0)","v":0.12036136398826421},{"$f":"IFERROR(IF($B17<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A17,'TMSIS - elig group'!$H:$H,$B17,'TMSIS - elig group'!$C:$C,I$1),I16),0)","v":0.20290496627348847},{"$f":"IFERROR(IF($B17<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A17,'TMSIS - elig group'!$H:$H,$B17,'TMSIS - elig group'!$C:$C,J$1),J16),0)","v":0},{"$f":"IFERROR(IF($B17<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A17,'TMSIS - elig group'!$H:$H,$B17,'TMSIS - elig group'!$C:$C,K$1),K16),0)","v":0},true,173230,386706,0,128026,91548,154332,0,0,0]
["Alabama","2020-05-01",{"$f":"IF($B18<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A18,'CMS monthly enrollment'!C:C,B18,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B18,C6:C17,B6:B17))","v":768662},{"$f":"IF($B18<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18,'CMS monthly enrollment'!C:C,B18,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B18,D6:D17,B6:B17))","v":174883},{"$f":"IFERROR(IF($B18<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A18,'TMSIS - elig group'!$H:$H,$B18,'TMSIS - elig group'!$C:$C,E$1),E17),0)","v":0.50864752612581376},{"$f":"IFERROR(IF($B18<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A18,'TMSIS - elig group'!$H:$H,$B18,'TMSIS - elig group'!$C:$C,F$1),F17),0)","v":0},{"$f":"IFERROR(IF($B18<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A18,'TMSIS - elig group'!$H:$H,$B18,'TMSIS - elig group'!$C:$C,G$1),G17),0)","v":0.17034779250665952},{"$f":"IFERROR(IF($B18<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A18,'TMSIS - elig group'!$H:$H,$B18,'TMSIS - elig group'!$C:$C,H$1),H17),0)","v":0.11942215847295998},{"$f":"IFERROR(IF($B18<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A18,'TMSIS - elig group'!$H:$H,$B18,'TMSIS - elig group'!$C:$C,I$1),I17),0)","v":0.20158252289456677},{"$f":"IFERROR(IF($B18<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A18,'TMSIS - elig group'!$H:$H,$B18,'TMSIS - elig group'!$C:$C,J$1),J17),0)","v":0},{"$f":"IFERROR(IF($B18<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A18,'TMSIS - elig group'!$H:$H,$B18,'TMSIS - elig group'!$C:$C,K$1),K17),0)","v":0},true,174883,390978,0,130940,91795,154949,0,0,0]
["Alabama","2020-06-01",{"$f":"IF($B19<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A19,'CMS monthly enrollment'!C:C,B19,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B19,C7:C18,B7:B18))","v":776672},{"$f":"IF($B19<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19,'CMS monthly enrollment'!C:C,B19,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B19,D7:D18,B7:B18))","v":175312},{"$f":"IFERROR(IF($B19<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A19,'TMSIS - elig group'!$H:$H,$B19,'TMSIS - elig group'!$C:$C,E$1),E18),0)","v":0.50970350141422027},{"$f":"IFERROR(IF($B19<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A19,'TMSIS - elig group'!$H:$H,$B19,'TMSIS - elig group'!$C:$C,F$1),F18),0)","v":0},{"$f":"IFERROR(IF($B19<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A19,'TMSIS - elig group'!$H:$H,$B19,'TMSIS - elig group'!$C:$C,G$1),G18),0)","v":0.17215741734126597},{"$f":"IFERROR(IF($B19<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A19,'TMSIS - elig group'!$H:$H,$B19,'TMSIS - elig group'!$C:$C,H$1),H18),0)","v":0.11828342924022238},{"$f":"IFERROR(IF($B19<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A19,'TMSIS - elig group'!$H:$H,$B19,'TMSIS - elig group'!$C:$C,I$1),I18),0)","v":0.19985565200429142},{"$f":"IFERROR(IF($B19<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A19,'TMSIS - elig group'!$H:$H,$B19,'TMSIS - elig group'!$C:$C,J$1),J18),0)","v":0},{"$f":"IFERROR(IF($B19<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A19,'TMSIS - elig group'!$H:$H,$B19,'TMSIS - elig group'!$C:$C,K$1),K18),0)","v":0},true,175312,395872,0,133710,91867,155222,0,0,0]
["Alabama","2020-07-01",{"$f":"IF($B20<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A20,'CMS monthly enrollment'!C:C,B20,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B20,C8:C19,B8:B19))","v":785165},{"$f":"IF($B20<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20,'CMS monthly enrollment'!C:C,B20,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B20,D8:D19,B8:B19))","v":174510},{"$f":"IFERROR(IF($B20<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A20,'TMSIS - elig group'!$H:$H,$B20,'TMSIS - elig group'!$C:$C,E$1),E19),0)","v":0.51070386316675154},{"$f":"IFERROR(IF($B20<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A20,'TMSIS - elig group'!$H:$H,$B20,'TMSIS - elig group'!$C:$C,F$1),F19),0)","v":0},{"$f":"IFERROR(IF($B20<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A20,'TMSIS - elig group'!$H:$H,$B20,'TMSIS - elig group'!$C:$C,G$1),G19),0)","v":0.1737753661898768},{"$f":"IFERROR(IF($B20<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A20,'TMSIS - elig group'!$H:$H,$B20,'TMSIS - elig group'!$C:$C,H$1),H19),0)","v":0.11731310381602551},{"$f":"IFERROR(IF($B20<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A20,'TMSIS - elig group'!$H:$H,$B20,'TMSIS - elig group'!$C:$C,I$1),I19),0)","v":0.19820766682734617},{"$f":"IFERROR(IF($B20<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A20,'TMSIS - elig group'!$H:$H,$B20,'TMSIS - elig group'!$C:$C,J$1),J19),0)","v":0},{"$f":"IFERROR(IF($B20<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A20,'TMSIS - elig group'!$H:$H,$B20,'TMSIS - elig group'!$C:$C,K$1),K19),0)","v":0},true,174510,400987,0,136442,92110,155626,0,0,0]
["Alabama","2020-08-01",{"$f":"IF($B21<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A21,'CMS monthly enrollment'!C:C,B21,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B21,C9:C20,B9:B20))","v":793459},{"$f":"IF($B21<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21,'CMS monthly enrollment'!C:C,B21,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B21,D9:D20,B9:B20))","v":173905},{"$f":"IFERROR(IF($B21<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A21,'TMSIS - elig group'!$H:$H,$B21,'TMSIS - elig group'!$C:$C,E$1),E20),0)","v":0.51107840975544283},{"$f":"IFERROR(IF($B21<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A21,'TMSIS - elig group'!$H:$H,$B21,'TMSIS - elig group'!$C:$C,F$1),F20),0)","v":0},{"$f":"IFERROR(IF($B21<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A21,'TMSIS - elig group'!$H:$H,$B21,'TMSIS - elig group'!$C:$C,G$1),G20),0)","v":0.17559509543576421},{"$f":"IFERROR(IF($B21<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A21,'TMSIS - elig group'!$H:$H,$B21,'TMSIS - elig group'!$C:$C,H$1),H20),0)","v":0.11643642568856592},{"$f":"IFERROR(IF($B21<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A21,'TMSIS - elig group'!$H:$H,$B21,'TMSIS - elig group'!$C:$C,I$1),I20),0)","v":0.19689006912022702},{"$f":"IFERROR(IF($B21<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A21,'TMSIS - elig group'!$H:$H,$B21,'TMSIS - elig group'!$C:$C,J$1),J20),0)","v":0},{"$f":"IFERROR(IF($B21<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A21,'TMSIS - elig group'!$H:$H,$B21,'TMSIS - elig group'!$C:$C,K$1),K20),0)","v":0},true,173905,405520,0,139328,92388,156224,0,0,0]
["Alabama","2020-09-01",{"$f":"IF($B22<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A22,'CMS monthly enrollment'!C:C,B22,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B22,C10:C21,B10:B21))","v":801777},{"$f":"IF($B22<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22,'CMS monthly enrollment'!C:C,B22,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B22,D10:D21,B10:B21))","v":174584},{"$f":"IFERROR(IF($B22<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A22,'TMSIS - elig group'!$H:$H,$B22,'TMSIS - elig group'!$C:$C,E$1),E21),0)","v":0.5106195719750859},{"$f":"IFERROR(IF($B22<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A22,'TMSIS - elig group'!$H:$H,$B22,'TMSIS - elig group'!$C:$C,F$1),F21),0)","v":0},{"$f":"IFERROR(IF($B22<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A22,'TMSIS - elig group'!$H:$H,$B22,'TMSIS - elig group'!$C:$C,G$1),G21),0)","v":0.17760154244586754},{"$f":"IFERROR(IF($B22<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A22,'TMSIS - elig group'!$H:$H,$B22,'TMSIS - elig group'!$C:$C,H$1),H21),0)","v":0.11583219226412288},{"$f":"IFERROR(IF($B22<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A22,'TMSIS - elig group'!$H:$H,$B22,'TMSIS - elig group'!$C:$C,I$1),I21),0)","v":0.19594669331492365},{"$f":"IFERROR(IF($B22<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A22,'TMSIS - elig group'!$H:$H,$B22,'TMSIS - elig group'!$C:$C,J$1),J21),0)","v":0},{"$f":"IFERROR(IF($B22<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A22,'TMSIS - elig group'!$H:$H,$B22,'TMSIS - elig group'!$C:$C,K$1),K21),0)","v":0},true,174584,409403,0,142397,92872,157106,0,0,0]
["Alabama","2020-10-01",{"$f":"IF($B23<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A23,'CMS monthly enrollment'!C:C,B23,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B23,C11:C22,B11:B22))","v":810126},{"$f":"IF($B23<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A23,'CMS monthly enrollment'!C:C,B23,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B23,D11:D22,B11:B22))","v":175026},{"$f":"IFERROR(IF($B23<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A23,'TMSIS - elig group'!$H:$H,$B23,'TMSIS - elig group'!$C:$C,E$1),E22),0)","v":0.51072995906806973},{"$f":"IFERROR(IF($B23<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A23,'TMSIS - elig group'!$H:$H,$B23,'TMSIS - elig group'!$C:$C,F$1),F22),0)","v":0},{"$f":"IFERROR(IF($B23<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A23,'TMSIS - elig group'!$H:$H,$B23,'TMSIS - elig group'!$C:$C,G$1),G22),0)","v":0.17933940938367343},{"$f":"IFERROR(IF($B23<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A23,'TMSIS - elig group'!$H:$H,$B23,'TMSIS - elig group'!$C:$C,H$1),H22),0)","v":0.11515276583982401},{"$f":"IFERROR(IF($B23<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A23,'TMSIS - elig group'!$H:$H,$B23,'TMSIS - elig group'!$C:$C,I$1),I22),0)","v":0.19477786570843289},{"$f":"IFERROR(IF($B23<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A23,'TMSIS - elig group'!$H:$H,$B23,'TMSIS - elig group'!$C:$C,J$1),J22),0)","v":0},{"$f":"IFERROR(IF($B23<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A23,'TMSIS - elig group'!$H:$H,$B23,'TMSIS - elig group'!$C:$C,K$1),K22),0)","v":0},true,175026,413756,0,145288,93288,157795,0,0,0]
["Alabama","2020-11-01",{"$f":"IF($B24<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A24,'CMS monthly enrollment'!C:C,B24,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B24,C12:C23,B12:B23))","v":818260},{"$f":"IF($B24<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A24,'CMS monthly enrollment'!C:C,B24,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B24,D12:D23,B12:B23))","v":175349},{"$f":"IFERROR(IF($B24<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A24,'TMSIS - elig group'!$H:$H,$B24,'TMSIS - elig group'!$C:$C,E$1),E23),0)","v":0.51078260983993629},{"$f":"IFERROR(IF($B24<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A24,'TMSIS - elig group'!$H:$H,$B24,'TMSIS - elig group'!$C:$C,F$1),F23),0)","v":0},{"$f":"IFERROR(IF($B24<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A24,'TMSIS - elig group'!$H:$H,$B24,'TMSIS - elig group'!$C:$C,G$1),G23),0)","v":0.1813525659161811},{"$f":"IFERROR(IF($B24<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A24,'TMSIS - elig group'!$H:$H,$B24,'TMSIS - elig group'!$C:$C,H$1),H23),0)","v":0.11439915254316944},{"$f":"IFERROR(IF($B24<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A24,'TMSIS - elig group'!$H:$H,$B24,'TMSIS - elig group'!$C:$C,I$1),I23),0)","v":0.19346567170071313},{"$f":"IFERROR(IF($B24<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A24,'TMSIS - elig group'!$H:$H,$B24,'TMSIS - elig group'!$C:$C,J$1),J23),0)","v":0},{"$f":"IFERROR(IF($B24<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A24,'TMSIS - elig group'!$H:$H,$B24,'TMSIS - elig group'!$C:$C,K$1),K23),0)","v":0},true,175349,417953,0,148394,93608,158305,0,0,0]
["Alabama","2020-12-01",{"$f":"IF($B25<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A25,'CMS monthly enrollment'!C:C,B25,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B25,C13:C24,B13:B24))","v":825718},{"$f":"IF($B25<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A25,'CMS monthly enrollment'!C:C,B25,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B25,D13:D24,B13:B24))","v":175726},{"$f":"IFERROR(IF($B25<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A25,'TMSIS - elig group'!$H:$H,$B25,'TMSIS - elig group'!$C:$C,E$1),E24),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B25<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A25,'TMSIS - elig group'!$H:$H,$B25,'TMSIS - elig group'!$C:$C,F$1),F24),0)","v":0},{"$f":"IFERROR(IF($B25<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A25,'TMSIS - elig group'!$H:$H,$B25,'TMSIS - elig group'!$C:$C,G$1),G24),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B25<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A25,'TMSIS - elig group'!$H:$H,$B25,'TMSIS - elig group'!$C:$C,H$1),H24),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B25<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A25,'TMSIS - elig group'!$H:$H,$B25,'TMSIS - elig group'!$C:$C,I$1),I24),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B25<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A25,'TMSIS - elig group'!$H:$H,$B25,'TMSIS - elig group'!$C:$C,J$1),J24),0)","v":0},{"$f":"IFERROR(IF($B25<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A25,'TMSIS - elig group'!$H:$H,$B25,'TMSIS - elig group'!$C:$C,K$1),K24),0)","v":0},true,175726,421862,0,151335,93983,158538,0,0,0]
["Alabama","2021-01-01",{"$f":"IF($B26<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A26,'CMS monthly enrollment'!C:C,B26,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B26,C14:C25,B14:B25))","v":832389},{"$f":"IF($B26<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A26,'CMS monthly enrollment'!C:C,B26,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B26,D14:D25,B14:B25))","v":176644},{"$f":"IFERROR(IF($B26<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A26,'TMSIS - elig group'!$H:$H,$B26,'TMSIS - elig group'!$C:$C,E$1),E25),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B26<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A26,'TMSIS - elig group'!$H:$H,$B26,'TMSIS - elig group'!$C:$C,F$1),F25),0)","v":0},{"$f":"IFERROR(IF($B26<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A26,'TMSIS - elig group'!$H:$H,$B26,'TMSIS - elig group'!$C:$C,G$1),G25),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B26<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A26,'TMSIS - elig group'!$H:$H,$B26,'TMSIS - elig group'!$C:$C,H$1),H25),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B26<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A26,'TMSIS - elig group'!$H:$H,$B26,'TMSIS - elig group'!$C:$C,I$1),I25),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B26<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A26,'TMSIS - elig group'!$H:$H,$B26,'TMSIS - elig group'!$C:$C,J$1),J25),0)","v":0},{"$f":"IFERROR(IF($B26<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A26,'TMSIS - elig group'!$H:$H,$B26,'TMSIS - elig group'!$C:$C,K$1),K25),0)","v":0},true,176644,425270,0,152557,94742,159819,0,0,0]
["Alabama","2021-02-01",{"$f":"IF($B27<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A27,'CMS monthly enrollment'!C:C,B27,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B27,C15:C26,B15:B26))","v":838420},{"$f":"IF($B27<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A27,'CMS monthly enrollment'!C:C,B27,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B27,D15:D26,B15:B26))","v":177384},{"$f":"IFERROR(IF($B27<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A27,'TMSIS - elig group'!$H:$H,$B27,'TMSIS - elig group'!$C:$C,E$1),E26),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B27<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A27,'TMSIS - elig group'!$H:$H,$B27,'TMSIS - elig group'!$C:$C,F$1),F26),0)","v":0},{"$f":"IFERROR(IF($B27<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A27,'TMSIS - elig group'!$H:$H,$B27,'TMSIS - elig group'!$C:$C,G$1),G26),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B27<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A27,'TMSIS - elig group'!$H:$H,$B27,'TMSIS - elig group'!$C:$C,H$1),H26),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B27<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A27,'TMSIS - elig group'!$H:$H,$B27,'TMSIS - elig group'!$C:$C,I$1),I26),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B27<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A27,'TMSIS - elig group'!$H:$H,$B27,'TMSIS - elig group'!$C:$C,J$1),J26),0)","v":0},{"$f":"IFERROR(IF($B27<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A27,'TMSIS - elig group'!$H:$H,$B27,'TMSIS - elig group'!$C:$C,K$1),K26),0)","v":0},true,177384,428351,0,153663,95429,160977,0,0,0]
["Alabama","2021-03-01",{"$f":"IF($B28<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A28,'CMS monthly enrollment'!C:C,B28,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B28,C16:C27,B16:B27))","v":844790},{"$f":"IF($B28<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A28,'CMS monthly enrollment'!C:C,B28,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B28,D16:D27,B16:B27))","v":178510},{"$f":"IFERROR(IF($B28<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A28,'TMSIS - elig group'!$H:$H,$B28,'TMSIS - elig group'!$C:$C,E$1),E27),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B28<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A28,'TMSIS - elig group'!$H:$H,$B28,'TMSIS - elig group'!$C:$C,F$1),F27),0)","v":0},{"$f":"IFERROR(IF($B28<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A28,'TMSIS - elig group'!$H:$H,$B28,'TMSIS - elig group'!$C:$C,G$1),G27),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B28<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A28,'TMSIS - elig group'!$H:$H,$B28,'TMSIS - elig group'!$C:$C,H$1),H27),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B28<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A28,'TMSIS - elig group'!$H:$H,$B28,'TMSIS - elig group'!$C:$C,I$1),I27),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B28<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A28,'TMSIS - elig group'!$H:$H,$B28,'TMSIS - elig group'!$C:$C,J$1),J27),0)","v":0},{"$f":"IFERROR(IF($B28<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A28,'TMSIS - elig group'!$H:$H,$B28,'TMSIS - elig group'!$C:$C,K$1),K27),0)","v":0},true,178510,431606,0,154830,96154,162200,0,0,0]
["Alabama","2021-04-01",{"$f":"IF($B29<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A29,'CMS monthly enrollment'!C:C,B29,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B29,C17:C28,B17:B28))","v":851706},{"$f":"IF($B29<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A29,'CMS monthly enrollment'!C:C,B29,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B29,D17:D28,B17:B28))","v":179988},{"$f":"IFERROR(IF($B29<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A29,'TMSIS - elig group'!$H:$H,$B29,'TMSIS - elig group'!$C:$C,E$1),E28),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B29<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A29,'TMSIS - elig group'!$H:$H,$B29,'TMSIS - elig group'!$C:$C,F$1),F28),0)","v":0},{"$f":"IFERROR(IF($B29<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A29,'TMSIS - elig group'!$H:$H,$B29,'TMSIS - elig group'!$C:$C,G$1),G28),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B29<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A29,'TMSIS - elig group'!$H:$H,$B29,'TMSIS - elig group'!$C:$C,H$1),H28),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B29<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A29,'TMSIS - elig group'!$H:$H,$B29,'TMSIS - elig group'!$C:$C,I$1),I28),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B29<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A29,'TMSIS - elig group'!$H:$H,$B29,'TMSIS - elig group'!$C:$C,J$1),J28),0)","v":0},{"$f":"IFERROR(IF($B29<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A29,'TMSIS - elig group'!$H:$H,$B29,'TMSIS - elig group'!$C:$C,K$1),K28),0)","v":0},true,179988,435139,0,156098,96941,163528,0,0,0]
["Alabama","2021-05-01",{"$f":"IF($B30<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A30,'CMS monthly enrollment'!C:C,B30,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B30,C18:C29,B18:B29))","v":857337},{"$f":"IF($B30<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A30,'CMS monthly enrollment'!C:C,B30,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B30,D18:D29,B18:B29))","v":181493},{"$f":"IFERROR(IF($B30<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A30,'TMSIS - elig group'!$H:$H,$B30,'TMSIS - elig group'!$C:$C,E$1),E29),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B30<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A30,'TMSIS - elig group'!$H:$H,$B30,'TMSIS - elig group'!$C:$C,F$1),F29),0)","v":0},{"$f":"IFERROR(IF($B30<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A30,'TMSIS - elig group'!$H:$H,$B30,'TMSIS - elig group'!$C:$C,G$1),G29),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B30<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A30,'TMSIS - elig group'!$H:$H,$B30,'TMSIS - elig group'!$C:$C,H$1),H29),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B30<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A30,'TMSIS - elig group'!$H:$H,$B30,'TMSIS - elig group'!$C:$C,I$1),I29),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B30<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A30,'TMSIS - elig group'!$H:$H,$B30,'TMSIS - elig group'!$C:$C,J$1),J29),0)","v":0},{"$f":"IFERROR(IF($B30<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A30,'TMSIS - elig group'!$H:$H,$B30,'TMSIS - elig group'!$C:$C,K$1),K29),0)","v":0},true,181493,438016,0,157130,97582,164609,0,0,0]
["Alabama","2021-06-01",{"$f":"IF($B31<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A31,'CMS monthly enrollment'!C:C,B31,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B31,C19:C30,B19:B30))","v":864820},{"$f":"IF($B31<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A31,'CMS monthly enrollment'!C:C,B31,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B31,D19:D30,B19:B30))","v":182799},{"$f":"IFERROR(IF($B31<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A31,'TMSIS - elig group'!$H:$H,$B31,'TMSIS - elig group'!$C:$C,E$1),E30),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B31<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A31,'TMSIS - elig group'!$H:$H,$B31,'TMSIS - elig group'!$C:$C,F$1),F30),0)","v":0},{"$f":"IFERROR(IF($B31<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A31,'TMSIS - elig group'!$H:$H,$B31,'TMSIS - elig group'!$C:$C,G$1),G30),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B31<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A31,'TMSIS - elig group'!$H:$H,$B31,'TMSIS - elig group'!$C:$C,H$1),H30),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B31<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A31,'TMSIS - elig group'!$H:$H,$B31,'TMSIS - elig group'!$C:$C,I$1),I30),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B31<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A31,'TMSIS - elig group'!$H:$H,$B31,'TMSIS - elig group'!$C:$C,J$1),J30),0)","v":0},{"$f":"IFERROR(IF($B31<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A31,'TMSIS - elig group'!$H:$H,$B31,'TMSIS - elig group'!$C:$C,K$1),K30),0)","v":0},true,182799,441839,0,158501,98434,166046,0,0,0]
["Alabama","2021-07-01",{"$f":"IF($B32<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A32,'CMS monthly enrollment'!C:C,B32,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B32,C20:C31,B20:B31))","v":871396},{"$f":"IF($B32<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A32,'CMS monthly enrollment'!C:C,B32,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B32,D20:D31,B20:B31))","v":184067},{"$f":"IFERROR(IF($B32<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A32,'TMSIS - elig group'!$H:$H,$B32,'TMSIS - elig group'!$C:$C,E$1),E31),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B32<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A32,'TMSIS - elig group'!$H:$H,$B32,'TMSIS - elig group'!$C:$C,F$1),F31),0)","v":0},{"$f":"IFERROR(IF($B32<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A32,'TMSIS - elig group'!$H:$H,$B32,'TMSIS - elig group'!$C:$C,G$1),G31),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B32<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A32,'TMSIS - elig group'!$H:$H,$B32,'TMSIS - elig group'!$C:$C,H$1),H31),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B32<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A32,'TMSIS - elig group'!$H:$H,$B32,'TMSIS - elig group'!$C:$C,I$1),I31),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B32<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A32,'TMSIS - elig group'!$H:$H,$B32,'TMSIS - elig group'!$C:$C,J$1),J31),0)","v":0},{"$f":"IFERROR(IF($B32<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A32,'TMSIS - elig group'!$H:$H,$B32,'TMSIS - elig group'!$C:$C,K$1),K31),0)","v":0},true,184067,445199,0,159707,99182,167309,0,0,0]
["Alabama","2021-08-01",{"$f":"IF($B33<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A33,'CMS monthly enrollment'!C:C,B33,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B33,C21:C32,B21:B32))","v":878418},{"$f":"IF($B33<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A33,'CMS monthly enrollment'!C:C,B33,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B33,D21:D32,B21:B32))","v":185225},{"$f":"IFERROR(IF($B33<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A33,'TMSIS - elig group'!$H:$H,$B33,'TMSIS - elig group'!$C:$C,E$1),E32),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B33<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A33,'TMSIS - elig group'!$H:$H,$B33,'TMSIS - elig group'!$C:$C,F$1),F32),0)","v":0},{"$f":"IFERROR(IF($B33<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A33,'TMSIS - elig group'!$H:$H,$B33,'TMSIS - elig group'!$C:$C,G$1),G32),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B33<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A33,'TMSIS - elig group'!$H:$H,$B33,'TMSIS - elig group'!$C:$C,H$1),H32),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B33<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A33,'TMSIS - elig group'!$H:$H,$B33,'TMSIS - elig group'!$C:$C,I$1),I32),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B33<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A33,'TMSIS - elig group'!$H:$H,$B33,'TMSIS - elig group'!$C:$C,J$1),J32),0)","v":0},{"$f":"IFERROR(IF($B33<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A33,'TMSIS - elig group'!$H:$H,$B33,'TMSIS - elig group'!$C:$C,K$1),K32),0)","v":0},true,185225,448786,0,160994,99981,168657,0,0,0]
["Alabama","2021-09-01",{"$f":"IF($B34<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A34,'CMS monthly enrollment'!C:C,B34,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B34,C22:C33,B22:B33))","v":884776},{"$f":"IF($B34<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A34,'CMS monthly enrollment'!C:C,B34,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B34,D22:D33,B22:B33))","v":186597},{"$f":"IFERROR(IF($B34<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A34,'TMSIS - elig group'!$H:$H,$B34,'TMSIS - elig group'!$C:$C,E$1),E33),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B34<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A34,'TMSIS - elig group'!$H:$H,$B34,'TMSIS - elig group'!$C:$C,F$1),F33),0)","v":0},{"$f":"IFERROR(IF($B34<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A34,'TMSIS - elig group'!$H:$H,$B34,'TMSIS - elig group'!$C:$C,G$1),G33),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B34<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A34,'TMSIS - elig group'!$H:$H,$B34,'TMSIS - elig group'!$C:$C,H$1),H33),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B34<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A34,'TMSIS - elig group'!$H:$H,$B34,'TMSIS - elig group'!$C:$C,I$1),I33),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B34<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A34,'TMSIS - elig group'!$H:$H,$B34,'TMSIS - elig group'!$C:$C,J$1),J33),0)","v":0},{"$f":"IFERROR(IF($B34<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A34,'TMSIS - elig group'!$H:$H,$B34,'TMSIS - elig group'!$C:$C,K$1),K33),0)","v":0},true,186597,452035,0,162159,100705,169878,0,0,0]
["Alabama","2021-10-01",{"$f":"IF($B35<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A35,'CMS monthly enrollment'!C:C,B35,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B35,C23:C34,B23:B34))","v":890722},{"$f":"IF($B35<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A35,'CMS monthly enrollment'!C:C,B35,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B35,D23:D34,B23:B34))","v":186981},{"$f":"IFERROR(IF($B35<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A35,'TMSIS - elig group'!$H:$H,$B35,'TMSIS - elig group'!$C:$C,E$1),E34),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B35<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A35,'TMSIS - elig group'!$H:$H,$B35,'TMSIS - elig group'!$C:$C,F$1),F34),0)","v":0},{"$f":"IFERROR(IF($B35<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A35,'TMSIS - elig group'!$H:$H,$B35,'TMSIS - elig group'!$C:$C,G$1),G34),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B35<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A35,'TMSIS - elig group'!$H:$H,$B35,'TMSIS - elig group'!$C:$C,H$1),H34),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B35<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A35,'TMSIS - elig group'!$H:$H,$B35,'TMSIS - elig group'!$C:$C,I$1),I34),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B35<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A35,'TMSIS - elig group'!$H:$H,$B35,'TMSIS - elig group'!$C:$C,J$1),J34),0)","v":0},{"$f":"IFERROR(IF($B35<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A35,'TMSIS - elig group'!$H:$H,$B35,'TMSIS - elig group'!$C:$C,K$1),K34),0)","v":0},true,186981,455072,0,163249,101382,171019,0,0,0]
["Alabama","2021-11-01",{"$f":"IF($B36<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A36,'CMS monthly enrollment'!C:C,B36,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B36,C24:C35,B24:B35))","v":896755},{"$f":"IF($B36<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A36,'CMS monthly enrollment'!C:C,B36,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B36,D24:D35,B24:B35))","v":187988},{"$f":"IFERROR(IF($B36<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A36,'TMSIS - elig group'!$H:$H,$B36,'TMSIS - elig group'!$C:$C,E$1),E35),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B36<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A36,'TMSIS - elig group'!$H:$H,$B36,'TMSIS - elig group'!$C:$C,F$1),F35),0)","v":0},{"$f":"IFERROR(IF($B36<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A36,'TMSIS - elig group'!$H:$H,$B36,'TMSIS - elig group'!$C:$C,G$1),G35),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B36<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A36,'TMSIS - elig group'!$H:$H,$B36,'TMSIS - elig group'!$C:$C,H$1),H35),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B36<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A36,'TMSIS - elig group'!$H:$H,$B36,'TMSIS - elig group'!$C:$C,I$1),I35),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B36<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A36,'TMSIS - elig group'!$H:$H,$B36,'TMSIS - elig group'!$C:$C,J$1),J35),0)","v":0},{"$f":"IFERROR(IF($B36<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A36,'TMSIS - elig group'!$H:$H,$B36,'TMSIS - elig group'!$C:$C,K$1),K35),0)","v":0},true,187988,458155,0,164354,102069,172178,0,0,0]
["Alabama","2021-12-01",{"$f":"IF($B37<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A37,'CMS monthly enrollment'!C:C,B37,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B37,C25:C36,B25:B36))","v":903222},{"$f":"IF($B37<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A37,'CMS monthly enrollment'!C:C,B37,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B37,D25:D36,B25:B36))","v":188774},{"$f":"IFERROR(IF($B37<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A37,'TMSIS - elig group'!$H:$H,$B37,'TMSIS - elig group'!$C:$C,E$1),E36),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B37<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A37,'TMSIS - elig group'!$H:$H,$B37,'TMSIS - elig group'!$C:$C,F$1),F36),0)","v":0},{"$f":"IFERROR(IF($B37<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A37,'TMSIS - elig group'!$H:$H,$B37,'TMSIS - elig group'!$C:$C,G$1),G36),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B37<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A37,'TMSIS - elig group'!$H:$H,$B37,'TMSIS - elig group'!$C:$C,H$1),H36),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B37<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A37,'TMSIS - elig group'!$H:$H,$B37,'TMSIS - elig group'!$C:$C,I$1),I36),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B37<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A37,'TMSIS - elig group'!$H:$H,$B37,'TMSIS - elig group'!$C:$C,J$1),J36),0)","v":0},{"$f":"IFERROR(IF($B37<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A37,'TMSIS - elig group'!$H:$H,$B37,'TMSIS - elig group'!$C:$C,K$1),K36),0)","v":0},true,188774,461459,0,165540,102805,173419,0,0,0]
["Alabama","2022-01-01",{"$f":"IF($B38<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A38,'CMS monthly enrollment'!C:C,B38,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B38,C26:C37,B26:B37))","v":909615},{"$f":"IF($B38<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A38,'CMS monthly enrollment'!C:C,B38,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B38,D26:D37,B26:B37))","v":189971},{"$f":"IFERROR(IF($B38<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A38,'TMSIS - elig group'!$H:$H,$B38,'TMSIS - elig group'!$C:$C,E$1),E37),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B38<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A38,'TMSIS - elig group'!$H:$H,$B38,'TMSIS - elig group'!$C:$C,F$1),F37),0)","v":0},{"$f":"IFERROR(IF($B38<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A38,'TMSIS - elig group'!$H:$H,$B38,'TMSIS - elig group'!$C:$C,G$1),G37),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B38<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A38,'TMSIS - elig group'!$H:$H,$B38,'TMSIS - elig group'!$C:$C,H$1),H37),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B38<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A38,'TMSIS - elig group'!$H:$H,$B38,'TMSIS - elig group'!$C:$C,I$1),I37),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B38<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A38,'TMSIS - elig group'!$H:$H,$B38,'TMSIS - elig group'!$C:$C,J$1),J37),0)","v":0},{"$f":"IFERROR(IF($B38<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A38,'TMSIS - elig group'!$H:$H,$B38,'TMSIS - elig group'!$C:$C,K$1),K37),0)","v":0},true,189971,464725,0,166711,103532,174647,0,0,0]
["Alabama","2022-02-01",{"$f":"IF($B39<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A39,'CMS monthly enrollment'!C:C,B39,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B39,C27:C38,B27:B38))","v":914715},{"$f":"IF($B39<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A39,'CMS monthly enrollment'!C:C,B39,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B39,D27:D38,B27:B38))","v":190829},{"$f":"IFERROR(IF($B39<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A39,'TMSIS - elig group'!$H:$H,$B39,'TMSIS - elig group'!$C:$C,E$1),E38),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B39<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A39,'TMSIS - elig group'!$H:$H,$B39,'TMSIS - elig group'!$C:$C,F$1),F38),0)","v":0},{"$f":"IFERROR(IF($B39<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A39,'TMSIS - elig group'!$H:$H,$B39,'TMSIS - elig group'!$C:$C,G$1),G38),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B39<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A39,'TMSIS - elig group'!$H:$H,$B39,'TMSIS - elig group'!$C:$C,H$1),H38),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B39<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A39,'TMSIS - elig group'!$H:$H,$B39,'TMSIS - elig group'!$C:$C,I$1),I38),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B39<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A39,'TMSIS - elig group'!$H:$H,$B39,'TMSIS - elig group'!$C:$C,J$1),J38),0)","v":0},{"$f":"IFERROR(IF($B39<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A39,'TMSIS - elig group'!$H:$H,$B39,'TMSIS - elig group'!$C:$C,K$1),K38),0)","v":0},true,190829,467330,0,167646,104113,175626,0,0,0]
["Alabama","2022-03-01",{"$f":"IF($B40<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A40,'CMS monthly enrollment'!C:C,B40,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B40,C28:C39,B28:B39))","v":920105},{"$f":"IF($B40<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A40,'CMS monthly enrollment'!C:C,B40,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B40,D28:D39,B28:B39))","v":191665},{"$f":"IFERROR(IF($B40<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A40,'TMSIS - elig group'!$H:$H,$B40,'TMSIS - elig group'!$C:$C,E$1),E39),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B40<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A40,'TMSIS - elig group'!$H:$H,$B40,'TMSIS - elig group'!$C:$C,F$1),F39),0)","v":0},{"$f":"IFERROR(IF($B40<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A40,'TMSIS - elig group'!$H:$H,$B40,'TMSIS - elig group'!$C:$C,G$1),G39),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B40<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A40,'TMSIS - elig group'!$H:$H,$B40,'TMSIS - elig group'!$C:$C,H$1),H39),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B40<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A40,'TMSIS - elig group'!$H:$H,$B40,'TMSIS - elig group'!$C:$C,I$1),I39),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B40<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A40,'TMSIS - elig group'!$H:$H,$B40,'TMSIS - elig group'!$C:$C,J$1),J39),0)","v":0},{"$f":"IFERROR(IF($B40<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A40,'TMSIS - elig group'!$H:$H,$B40,'TMSIS - elig group'!$C:$C,K$1),K39),0)","v":0},true,191665,470084,0,168634,104726,176661,0,0,0]
["Alabama","2022-04-01",{"$f":"IF($B41<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A41,'CMS monthly enrollment'!C:C,B41,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B41,C29:C40,B29:B40))","v":925610},{"$f":"IF($B41<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A41,'CMS monthly enrollment'!C:C,B41,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B41,D29:D40,B29:B40))","v":192001},{"$f":"IFERROR(IF($B41<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A41,'TMSIS - elig group'!$H:$H,$B41,'TMSIS - elig group'!$C:$C,E$1),E40),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B41<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A41,'TMSIS - elig group'!$H:$H,$B41,'TMSIS - elig group'!$C:$C,F$1),F40),0)","v":0},{"$f":"IFERROR(IF($B41<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A41,'TMSIS - elig group'!$H:$H,$B41,'TMSIS - elig group'!$C:$C,G$1),G40),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B41<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A41,'TMSIS - elig group'!$H:$H,$B41,'TMSIS - elig group'!$C:$C,H$1),H40),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B41<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A41,'TMSIS - elig group'!$H:$H,$B41,'TMSIS - elig group'!$C:$C,I$1),I40),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B41<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A41,'TMSIS - elig group'!$H:$H,$B41,'TMSIS - elig group'!$C:$C,J$1),J40),0)","v":0},{"$f":"IFERROR(IF($B41<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A41,'TMSIS - elig group'!$H:$H,$B41,'TMSIS - elig group'!$C:$C,K$1),K40),0)","v":0},true,192001,472897,0,169643,105353,177718,0,0,0]
["Alabama","2022-05-01",{"$f":"IF($B42<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A42,'CMS monthly enrollment'!C:C,B42,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B42,C30:C41,B30:B41))","v":931468},{"$f":"IF($B42<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A42,'CMS monthly enrollment'!C:C,B42,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B42,D30:D41,B30:B41))","v":192752},{"$f":"IFERROR(IF($B42<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A42,'TMSIS - elig group'!$H:$H,$B42,'TMSIS - elig group'!$C:$C,E$1),E41),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B42<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A42,'TMSIS - elig group'!$H:$H,$B42,'TMSIS - elig group'!$C:$C,F$1),F41),0)","v":0},{"$f":"IFERROR(IF($B42<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A42,'TMSIS - elig group'!$H:$H,$B42,'TMSIS - elig group'!$C:$C,G$1),G41),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B42<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A42,'TMSIS - elig group'!$H:$H,$B42,'TMSIS - elig group'!$C:$C,H$1),H41),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B42<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A42,'TMSIS - elig group'!$H:$H,$B42,'TMSIS - elig group'!$C:$C,I$1),I41),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B42<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A42,'TMSIS - elig group'!$H:$H,$B42,'TMSIS - elig group'!$C:$C,J$1),J41),0)","v":0},{"$f":"IFERROR(IF($B42<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A42,'TMSIS - elig group'!$H:$H,$B42,'TMSIS - elig group'!$C:$C,K$1),K41),0)","v":0},true,192752,475890,0,170716,106020,178842,0,0,0]
["Alabama","2022-06-01",{"$f":"IF($B43<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A43,'CMS monthly enrollment'!C:C,B43,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B43,C31:C42,B31:B42))","v":937870},{"$f":"IF($B43<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A43,'CMS monthly enrollment'!C:C,B43,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B43,D31:D42,B31:B42))","v":193589},{"$f":"IFERROR(IF($B43<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A43,'TMSIS - elig group'!$H:$H,$B43,'TMSIS - elig group'!$C:$C,E$1),E42),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B43<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A43,'TMSIS - elig group'!$H:$H,$B43,'TMSIS - elig group'!$C:$C,F$1),F42),0)","v":0},{"$f":"IFERROR(IF($B43<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A43,'TMSIS - elig group'!$H:$H,$B43,'TMSIS - elig group'!$C:$C,G$1),G42),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B43<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A43,'TMSIS - elig group'!$H:$H,$B43,'TMSIS - elig group'!$C:$C,H$1),H42),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B43<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A43,'TMSIS - elig group'!$H:$H,$B43,'TMSIS - elig group'!$C:$C,I$1),I42),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B43<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A43,'TMSIS - elig group'!$H:$H,$B43,'TMSIS - elig group'!$C:$C,J$1),J42),0)","v":0},{"$f":"IFERROR(IF($B43<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A43,'TMSIS - elig group'!$H:$H,$B43,'TMSIS - elig group'!$C:$C,K$1),K42),0)","v":0},true,193589,479160,0,171890,106748,180072,0,0,0]
["Alabama","2022-07-01",{"$f":"IF($B44<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A44,'CMS monthly enrollment'!C:C,B44,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B44,C32:C43,B32:B43))","v":944037},{"$f":"IF($B44<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A44,'CMS monthly enrollment'!C:C,B44,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B44,D32:D43,B32:B43))","v":194369},{"$f":"IFERROR(IF($B44<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A44,'TMSIS - elig group'!$H:$H,$B44,'TMSIS - elig group'!$C:$C,E$1),E43),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B44<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A44,'TMSIS - elig group'!$H:$H,$B44,'TMSIS - elig group'!$C:$C,F$1),F43),0)","v":0},{"$f":"IFERROR(IF($B44<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A44,'TMSIS - elig group'!$H:$H,$B44,'TMSIS - elig group'!$C:$C,G$1),G43),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B44<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A44,'TMSIS - elig group'!$H:$H,$B44,'TMSIS - elig group'!$C:$C,H$1),H43),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B44<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A44,'TMSIS - elig group'!$H:$H,$B44,'TMSIS - elig group'!$C:$C,I$1),I43),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B44<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A44,'TMSIS - elig group'!$H:$H,$B44,'TMSIS - elig group'!$C:$C,J$1),J43),0)","v":0},{"$f":"IFERROR(IF($B44<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A44,'TMSIS - elig group'!$H:$H,$B44,'TMSIS - elig group'!$C:$C,K$1),K43),0)","v":0},true,194369,482311,0,173020,107450,181256,0,0,0]
["Alabama","2022-08-01",{"$f":"IF($B45<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A45,'CMS monthly enrollment'!C:C,B45,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B45,C33:C44,B33:B44))","v":950124},{"$f":"IF($B45<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A45,'CMS monthly enrollment'!C:C,B45,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B45,D33:D44,B33:B44))","v":195429},{"$f":"IFERROR(IF($B45<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A45,'TMSIS - elig group'!$H:$H,$B45,'TMSIS - elig group'!$C:$C,E$1),E44),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B45<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A45,'TMSIS - elig group'!$H:$H,$B45,'TMSIS - elig group'!$C:$C,F$1),F44),0)","v":0},{"$f":"IFERROR(IF($B45<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A45,'TMSIS - elig group'!$H:$H,$B45,'TMSIS - elig group'!$C:$C,G$1),G44),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B45<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A45,'TMSIS - elig group'!$H:$H,$B45,'TMSIS - elig group'!$C:$C,H$1),H44),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B45<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A45,'TMSIS - elig group'!$H:$H,$B45,'TMSIS - elig group'!$C:$C,I$1),I44),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B45<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A45,'TMSIS - elig group'!$H:$H,$B45,'TMSIS - elig group'!$C:$C,J$1),J44),0)","v":0},{"$f":"IFERROR(IF($B45<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A45,'TMSIS - elig group'!$H:$H,$B45,'TMSIS - elig group'!$C:$C,K$1),K44),0)","v":0},true,195429,485421,0,174136,108143,182424,0,0,0]
["Alabama","2022-09-01",{"$f":"IF($B46<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A46,'CMS monthly enrollment'!C:C,B46,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B46,C34:C45,B34:B45))","v":956095},{"$f":"IF($B46<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A46,'CMS monthly enrollment'!C:C,B46,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B46,D34:D45,B34:B45))","v":196264},{"$f":"IFERROR(IF($B46<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A46,'TMSIS - elig group'!$H:$H,$B46,'TMSIS - elig group'!$C:$C,E$1),E45),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B46<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A46,'TMSIS - elig group'!$H:$H,$B46,'TMSIS - elig group'!$C:$C,F$1),F45),0)","v":0},{"$f":"IFERROR(IF($B46<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A46,'TMSIS - elig group'!$H:$H,$B46,'TMSIS - elig group'!$C:$C,G$1),G45),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B46<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A46,'TMSIS - elig group'!$H:$H,$B46,'TMSIS - elig group'!$C:$C,H$1),H45),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B46<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A46,'TMSIS - elig group'!$H:$H,$B46,'TMSIS - elig group'!$C:$C,I$1),I45),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B46<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A46,'TMSIS - elig group'!$H:$H,$B46,'TMSIS - elig group'!$C:$C,J$1),J45),0)","v":0},{"$f":"IFERROR(IF($B46<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A46,'TMSIS - elig group'!$H:$H,$B46,'TMSIS - elig group'!$C:$C,K$1),K45),0)","v":0},true,196264,488472,0,175230,108823,183571,0,0,0]
["Alabama","2022-10-01",{"$f":"IF($B47<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A47,'CMS monthly enrollment'!C:C,B47,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B47,C35:C46,B35:B46))","v":961501},{"$f":"IF($B47<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A47,'CMS monthly enrollment'!C:C,B47,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B47,D35:D46,B35:B46))","v":196731},{"$f":"IFERROR(IF($B47<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A47,'TMSIS - elig group'!$H:$H,$B47,'TMSIS - elig group'!$C:$C,E$1),E46),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B47<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A47,'TMSIS - elig group'!$H:$H,$B47,'TMSIS - elig group'!$C:$C,F$1),F46),0)","v":0},{"$f":"IFERROR(IF($B47<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A47,'TMSIS - elig group'!$H:$H,$B47,'TMSIS - elig group'!$C:$C,G$1),G46),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B47<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A47,'TMSIS - elig group'!$H:$H,$B47,'TMSIS - elig group'!$C:$C,H$1),H46),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B47<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A47,'TMSIS - elig group'!$H:$H,$B47,'TMSIS - elig group'!$C:$C,I$1),I46),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B47<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A47,'TMSIS - elig group'!$H:$H,$B47,'TMSIS - elig group'!$C:$C,J$1),J46),0)","v":0},{"$f":"IFERROR(IF($B47<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A47,'TMSIS - elig group'!$H:$H,$B47,'TMSIS - elig group'!$C:$C,K$1),K46),0)","v":0},true,196731,491234,0,176221,109438,184609,0,0,0]
["Alabama","2022-11-01",{"$f":"IF($B48<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A48,'CMS monthly enrollment'!C:C,B48,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B48,C36:C47,B36:B47))","v":967142},{"$f":"IF($B48<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A48,'CMS monthly enrollment'!C:C,B48,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B48,D36:D47,B36:B47))","v":197836},{"$f":"IFERROR(IF($B48<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A48,'TMSIS - elig group'!$H:$H,$B48,'TMSIS - elig group'!$C:$C,E$1),E47),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B48<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A48,'TMSIS - elig group'!$H:$H,$B48,'TMSIS - elig group'!$C:$C,F$1),F47),0)","v":0},{"$f":"IFERROR(IF($B48<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A48,'TMSIS - elig group'!$H:$H,$B48,'TMSIS - elig group'!$C:$C,G$1),G47),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B48<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A48,'TMSIS - elig group'!$H:$H,$B48,'TMSIS - elig group'!$C:$C,H$1),H47),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B48<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A48,'TMSIS - elig group'!$H:$H,$B48,'TMSIS - elig group'!$C:$C,I$1),I47),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B48<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A48,'TMSIS - elig group'!$H:$H,$B48,'TMSIS - elig group'!$C:$C,J$1),J47),0)","v":0},{"$f":"IFERROR(IF($B48<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A48,'TMSIS - elig group'!$H:$H,$B48,'TMSIS - elig group'!$C:$C,K$1),K47),0)","v":0},true,197836,494116,0,177255,110080,185692,0,0,0]
["Alabama","2022-12-01",{"$f":"IF($B49<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A49,'CMS monthly enrollment'!C:C,B49,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B49,C37:C48,B37:B48))","v":973142},{"$f":"IF($B49<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A49,'CMS monthly enrollment'!C:C,B49,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B49,D37:D48,B37:B48))","v":198398},{"$f":"IFERROR(IF($B49<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A49,'TMSIS - elig group'!$H:$H,$B49,'TMSIS - elig group'!$C:$C,E$1),E48),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B49<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A49,'TMSIS - elig group'!$H:$H,$B49,'TMSIS - elig group'!$C:$C,F$1),F48),0)","v":0},{"$f":"IFERROR(IF($B49<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A49,'TMSIS - elig group'!$H:$H,$B49,'TMSIS - elig group'!$C:$C,G$1),G48),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B49<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A49,'TMSIS - elig group'!$H:$H,$B49,'TMSIS - elig group'!$C:$C,H$1),H48),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B49<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A49,'TMSIS - elig group'!$H:$H,$B49,'TMSIS - elig group'!$C:$C,I$1),I48),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B49<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A49,'TMSIS - elig group'!$H:$H,$B49,'TMSIS - elig group'!$C:$C,J$1),J48),0)","v":0},{"$f":"IFERROR(IF($B49<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A49,'TMSIS - elig group'!$H:$H,$B49,'TMSIS - elig group'!$C:$C,K$1),K48),0)","v":0},true,198398,497181,0,178354,110763,186844,0,0,0]
["Alabama","2023-01-01",{"$f":"IF($B50<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A50,'CMS monthly enrollment'!C:C,B50,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B50,C38:C49,B38:B49))","v":975740},{"$f":"IF($B50<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A50,'CMS monthly enrollment'!C:C,B50,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B50,D38:D49,B38:B49))","v":198746},{"$f":"IFERROR(IF($B50<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A50,'TMSIS - elig group'!$H:$H,$B50,'TMSIS - elig group'!$C:$C,E$1),E49),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B50<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A50,'TMSIS - elig group'!$H:$H,$B50,'TMSIS - elig group'!$C:$C,F$1),F49),0)","v":0},{"$f":"IFERROR(IF($B50<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A50,'TMSIS - elig group'!$H:$H,$B50,'TMSIS - elig group'!$C:$C,G$1),G49),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B50<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A50,'TMSIS - elig group'!$H:$H,$B50,'TMSIS - elig group'!$C:$C,H$1),H49),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B50<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A50,'TMSIS - elig group'!$H:$H,$B50,'TMSIS - elig group'!$C:$C,I$1),I49),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B50<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A50,'TMSIS - elig group'!$H:$H,$B50,'TMSIS - elig group'!$C:$C,J$1),J49),0)","v":0},{"$f":"IFERROR(IF($B50<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A50,'TMSIS - elig group'!$H:$H,$B50,'TMSIS - elig group'!$C:$C,K$1),K49),0)","v":0},true,198746,498508,0,178830,111059,187343,0,0,0]
["Alabama","2023-02-01",{"$f":"IF($B51<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A51,'CMS monthly enrollment'!C:C,B51,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B51,C39:C50,B39:B50))","v":984141.37298036832},{"$f":"IF($B51<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A51,'CMS monthly enrollment'!C:C,B51,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B51,D39:D50,B39:B50))","v":199850.99472508451},{"$f":"IFERROR(IF($B51<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A51,'TMSIS - elig group'!$H:$H,$B51,'TMSIS - elig group'!$C:$C,E$1),E50),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B51<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A51,'TMSIS - elig group'!$H:$H,$B51,'TMSIS - elig group'!$C:$C,F$1),F50),0)","v":0},{"$f":"IFERROR(IF($B51<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A51,'TMSIS - elig group'!$H:$H,$B51,'TMSIS - elig group'!$C:$C,G$1),G50),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B51<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A51,'TMSIS - elig group'!$H:$H,$B51,'TMSIS - elig group'!$C:$C,H$1),H50),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B51<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A51,'TMSIS - elig group'!$H:$H,$B51,'TMSIS - elig group'!$C:$C,I$1),I50),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B51<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A51,'TMSIS - elig group'!$H:$H,$B51,'TMSIS - elig group'!$C:$C,J$1),J50),0)","v":0},{"$f":"IFERROR(IF($B51<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A51,'TMSIS - elig group'!$H:$H,$B51,'TMSIS - elig group'!$C:$C,K$1),K50),0)","v":0},true,199850.99472508451,502801,0,180370,112015,188956,0,0,0]
["Alabama","2023-03-01",{"$f":"IF($B52<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A52,'CMS monthly enrollment'!C:C,B52,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B52,C40:C51,B40:B51))","v":989369.85377464537},{"$f":"IF($B52<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A52,'CMS monthly enrollment'!C:C,B52,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B52,D40:D51,B40:B51))","v":200566.85754143517},{"$f":"IFERROR(IF($B52<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A52,'TMSIS - elig group'!$H:$H,$B52,'TMSIS - elig group'!$C:$C,E$1),E51),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B52<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A52,'TMSIS - elig group'!$H:$H,$B52,'TMSIS - elig group'!$C:$C,F$1),F51),0)","v":0},{"$f":"IFERROR(IF($B52<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A52,'TMSIS - elig group'!$H:$H,$B52,'TMSIS - elig group'!$C:$C,G$1),G51),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B52<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A52,'TMSIS - elig group'!$H:$H,$B52,'TMSIS - elig group'!$C:$C,H$1),H51),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B52<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A52,'TMSIS - elig group'!$H:$H,$B52,'TMSIS - elig group'!$C:$C,I$1),I51),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B52<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A52,'TMSIS - elig group'!$H:$H,$B52,'TMSIS - elig group'!$C:$C,J$1),J51),0)","v":0},{"$f":"IFERROR(IF($B52<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A52,'TMSIS - elig group'!$H:$H,$B52,'TMSIS - elig group'!$C:$C,K$1),K51),0)","v":0},true,200566.85754143517,505472,0,181328,112610,189960,0,0,0]
["Alabama","2023-04-01",{"$f":"IF($B53<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A53,'CMS monthly enrollment'!C:C,B53,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B53,C41:C52,B41:B52))","v":995143.35595750343},{"$f":"IF($B53<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A53,'CMS monthly enrollment'!C:C,B53,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B53,D41:D52,B41:B52))","v":201396.80369301501},{"$f":"IFERROR(IF($B53<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A53,'TMSIS - elig group'!$H:$H,$B53,'TMSIS - elig group'!$C:$C,E$1),E52),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B53<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A53,'TMSIS - elig group'!$H:$H,$B53,'TMSIS - elig group'!$C:$C,F$1),F52),0)","v":0},{"$f":"IFERROR(IF($B53<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A53,'TMSIS - elig group'!$H:$H,$B53,'TMSIS - elig group'!$C:$C,G$1),G52),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B53<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A53,'TMSIS - elig group'!$H:$H,$B53,'TMSIS - elig group'!$C:$C,H$1),H52),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B53<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A53,'TMSIS - elig group'!$H:$H,$B53,'TMSIS - elig group'!$C:$C,I$1),I52),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B53<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A53,'TMSIS - elig group'!$H:$H,$B53,'TMSIS - elig group'!$C:$C,J$1),J52),0)","v":0},{"$f":"IFERROR(IF($B53<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A53,'TMSIS - elig group'!$H:$H,$B53,'TMSIS - elig group'!$C:$C,K$1),K52),0)","v":0},true,201396.80369301501,508422,0,182387,113267,191068,0,0,0]
["Alabama","2023-05-01",{"$f":"IF($B54<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A54,'CMS monthly enrollment'!C:C,B54,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B54,C42:C53,B42:B53))","v":1000613.0706203235},{"$f":"IF($B54<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A54,'CMS monthly enrollment'!C:C,B54,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B54,D42:D53,B42:B53))","v":202137.37818691949},{"$f":"IFERROR(IF($B54<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A54,'TMSIS - elig group'!$H:$H,$B54,'TMSIS - elig group'!$C:$C,E$1),E53),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B54<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A54,'TMSIS - elig group'!$H:$H,$B54,'TMSIS - elig group'!$C:$C,F$1),F53),0)","v":0},{"$f":"IFERROR(IF($B54<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A54,'TMSIS - elig group'!$H:$H,$B54,'TMSIS - elig group'!$C:$C,G$1),G53),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B54<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A54,'TMSIS - elig group'!$H:$H,$B54,'TMSIS - elig group'!$C:$C,H$1),H53),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B54<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A54,'TMSIS - elig group'!$H:$H,$B54,'TMSIS - elig group'!$C:$C,I$1),I53),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B54<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A54,'TMSIS - elig group'!$H:$H,$B54,'TMSIS - elig group'!$C:$C,J$1),J53),0)","v":0},{"$f":"IFERROR(IF($B54<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A54,'TMSIS - elig group'!$H:$H,$B54,'TMSIS - elig group'!$C:$C,K$1),K53),0)","v":0},true,202137.37818691949,511216,0,183389,113890,192118,0,0,0]
["Alabama","2023-06-01",{"$f":"IF($B55<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A55,'CMS monthly enrollment'!C:C,B55,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B55,C43:C54,B43:B54))","v":1006215.1496462179},{"$f":"IF($B55<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A55,'CMS monthly enrollment'!C:C,B55,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B55,D43:D54,B43:B54))","v":202887.717484336},{"$f":"IFERROR(IF($B55<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A55,'TMSIS - elig group'!$H:$H,$B55,'TMSIS - elig group'!$C:$C,E$1),E54),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B55<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A55,'TMSIS - elig group'!$H:$H,$B55,'TMSIS - elig group'!$C:$C,F$1),F54),0)","v":0},{"$f":"IFERROR(IF($B55<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A55,'TMSIS - elig group'!$H:$H,$B55,'TMSIS - elig group'!$C:$C,G$1),G54),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B55<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A55,'TMSIS - elig group'!$H:$H,$B55,'TMSIS - elig group'!$C:$C,H$1),H54),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B55<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A55,'TMSIS - elig group'!$H:$H,$B55,'TMSIS - elig group'!$C:$C,I$1),I54),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B55<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A55,'TMSIS - elig group'!$H:$H,$B55,'TMSIS - elig group'!$C:$C,J$1),J54),0)","v":0},{"$f":"IFERROR(IF($B55<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A55,'TMSIS - elig group'!$H:$H,$B55,'TMSIS - elig group'!$C:$C,K$1),K54),0)","v":0},true,202887.717484336,514078,0,184416,114527,193194,0,0,0]
["Alabama","2023-07-01",{"$f":"IF($B56<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A56,'CMS monthly enrollment'!C:C,B56,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B56,C44:C55,B44:B55))","v":1011654.5048925392},{"$f":"IF($B56<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A56,'CMS monthly enrollment'!C:C,B56,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B56,D44:D55,B44:B55))","v":203605.99950817134},{"$f":"IFERROR(IF($B56<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A56,'TMSIS - elig group'!$H:$H,$B56,'TMSIS - elig group'!$C:$C,E$1),E55),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B56<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A56,'TMSIS - elig group'!$H:$H,$B56,'TMSIS - elig group'!$C:$C,F$1),F55),0)","v":0},{"$f":"IFERROR(IF($B56<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A56,'TMSIS - elig group'!$H:$H,$B56,'TMSIS - elig group'!$C:$C,G$1),G55),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B56<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A56,'TMSIS - elig group'!$H:$H,$B56,'TMSIS - elig group'!$C:$C,H$1),H55),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B56<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A56,'TMSIS - elig group'!$H:$H,$B56,'TMSIS - elig group'!$C:$C,I$1),I55),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B56<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A56,'TMSIS - elig group'!$H:$H,$B56,'TMSIS - elig group'!$C:$C,J$1),J55),0)","v":0},{"$f":"IFERROR(IF($B56<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A56,'TMSIS - elig group'!$H:$H,$B56,'TMSIS - elig group'!$C:$C,K$1),K55),0)","v":0},true,203605.99950817134,516857,0,185413,115146,194238,0,0,0]
["Alabama","2023-08-01",{"$f":"IF($B57<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A57,'CMS monthly enrollment'!C:C,B57,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B57,C45:C56,B45:B56))","v":1017334.9149106415},{"$f":"IF($B57<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A57,'CMS monthly enrollment'!C:C,B57,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B57,D45:D56,B45:B56))","v":204336.52459359774},{"$f":"IFERROR(IF($B57<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A57,'TMSIS - elig group'!$H:$H,$B57,'TMSIS - elig group'!$C:$C,E$1),E56),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B57<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A57,'TMSIS - elig group'!$H:$H,$B57,'TMSIS - elig group'!$C:$C,F$1),F56),0)","v":0},{"$f":"IFERROR(IF($B57<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A57,'TMSIS - elig group'!$H:$H,$B57,'TMSIS - elig group'!$C:$C,G$1),G56),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B57<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A57,'TMSIS - elig group'!$H:$H,$B57,'TMSIS - elig group'!$C:$C,H$1),H56),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B57<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A57,'TMSIS - elig group'!$H:$H,$B57,'TMSIS - elig group'!$C:$C,I$1),I56),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B57<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A57,'TMSIS - elig group'!$H:$H,$B57,'TMSIS - elig group'!$C:$C,J$1),J56),0)","v":0},{"$f":"IFERROR(IF($B57<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A57,'TMSIS - elig group'!$H:$H,$B57,'TMSIS - elig group'!$C:$C,K$1),K56),0)","v":0},true,204336.52459359774,519759,0,186454,115793,195329,0,0,0]
["Alabama","2023-09-01",{"$f":"IF($B58<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A58,'CMS monthly enrollment'!C:C,B58,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B58,C46:C57,B46:B57))","v":1023068.3177097347},{"$f":"IF($B58<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A58,'CMS monthly enrollment'!C:C,B58,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B58,D46:D57,B46:B57))","v":205108.12337949662},{"$f":"IFERROR(IF($B58<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A58,'TMSIS - elig group'!$H:$H,$B58,'TMSIS - elig group'!$C:$C,E$1),E57),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B58<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A58,'TMSIS - elig group'!$H:$H,$B58,'TMSIS - elig group'!$C:$C,F$1),F57),0)","v":0},{"$f":"IFERROR(IF($B58<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A58,'TMSIS - elig group'!$H:$H,$B58,'TMSIS - elig group'!$C:$C,G$1),G57),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B58<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A58,'TMSIS - elig group'!$H:$H,$B58,'TMSIS - elig group'!$C:$C,H$1),H57),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B58<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A58,'TMSIS - elig group'!$H:$H,$B58,'TMSIS - elig group'!$C:$C,I$1),I57),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B58<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A58,'TMSIS - elig group'!$H:$H,$B58,'TMSIS - elig group'!$C:$C,J$1),J57),0)","v":0},{"$f":"IFERROR(IF($B58<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A58,'TMSIS - elig group'!$H:$H,$B58,'TMSIS - elig group'!$C:$C,K$1),K57),0)","v":0},true,205108.12337949662,522689,0,187505,116446,196430,0,0,0]
["Alabama","2023-10-01",{"$f":"IF($B59<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A59,'CMS monthly enrollment'!C:C,B59,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B59,C47:C58,B47:B58))","v":1028681.2940343665},{"$f":"IF($B59<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A59,'CMS monthly enrollment'!C:C,B59,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B59,D47:D58,B47:B58))","v":205876.70814973558},{"$f":"IFERROR(IF($B59<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A59,'TMSIS - elig group'!$H:$H,$B59,'TMSIS - elig group'!$C:$C,E$1),E58),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B59<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A59,'TMSIS - elig group'!$H:$H,$B59,'TMSIS - elig group'!$C:$C,F$1),F58),0)","v":0},{"$f":"IFERROR(IF($B59<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A59,'TMSIS - elig group'!$H:$H,$B59,'TMSIS - elig group'!$C:$C,G$1),G58),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B59<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A59,'TMSIS - elig group'!$H:$H,$B59,'TMSIS - elig group'!$C:$C,H$1),H58),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B59<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A59,'TMSIS - elig group'!$H:$H,$B59,'TMSIS - elig group'!$C:$C,I$1),I58),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B59<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A59,'TMSIS - elig group'!$H:$H,$B59,'TMSIS - elig group'!$C:$C,J$1),J58),0)","v":0},{"$f":"IFERROR(IF($B59<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A59,'TMSIS - elig group'!$H:$H,$B59,'TMSIS - elig group'!$C:$C,K$1),K58),0)","v":0},true,205876.70814973558,525556,0,188533,117084,197507,0,0,0]
["Alabama","2023-11-01",{"$f":"IF($B60<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A60,'CMS monthly enrollment'!C:C,B60,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B60,C48:C59,B48:B59))","v":1034494.9934897888},{"$f":"IF($B60<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A60,'CMS monthly enrollment'!C:C,B60,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B60,D48:D59,B48:B59))","v":206628.58915006777},{"$f":"IFERROR(IF($B60<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A60,'TMSIS - elig group'!$H:$H,$B60,'TMSIS - elig group'!$C:$C,E$1),E59),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B60<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A60,'TMSIS - elig group'!$H:$H,$B60,'TMSIS - elig group'!$C:$C,F$1),F59),0)","v":0},{"$f":"IFERROR(IF($B60<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A60,'TMSIS - elig group'!$H:$H,$B60,'TMSIS - elig group'!$C:$C,G$1),G59),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B60<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A60,'TMSIS - elig group'!$H:$H,$B60,'TMSIS - elig group'!$C:$C,H$1),H59),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B60<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A60,'TMSIS - elig group'!$H:$H,$B60,'TMSIS - elig group'!$C:$C,I$1),I59),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B60<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A60,'TMSIS - elig group'!$H:$H,$B60,'TMSIS - elig group'!$C:$C,J$1),J59),0)","v":0},{"$f":"IFERROR(IF($B60<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A60,'TMSIS - elig group'!$H:$H,$B60,'TMSIS - elig group'!$C:$C,K$1),K59),0)","v":0},true,206628.58915006777,528526,0,189599,117746,198624,0,0,0]
["Alabama","2023-12-01",{"$f":"IF($B61<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A61,'CMS monthly enrollment'!C:C,B61,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B61,C49:C60,B49:B60))","v":1040144.2670176215},{"$f":"IF($B61<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A61,'CMS monthly enrollment'!C:C,B61,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B61,D49:D60,B49:B60))","v":207417.24350011826},{"$f":"IFERROR(IF($B61<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A61,'TMSIS - elig group'!$H:$H,$B61,'TMSIS - elig group'!$C:$C,E$1),E60),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B61<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A61,'TMSIS - elig group'!$H:$H,$B61,'TMSIS - elig group'!$C:$C,F$1),F60),0)","v":0},{"$f":"IFERROR(IF($B61<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A61,'TMSIS - elig group'!$H:$H,$B61,'TMSIS - elig group'!$C:$C,G$1),G60),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B61<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A61,'TMSIS - elig group'!$H:$H,$B61,'TMSIS - elig group'!$C:$C,H$1),H60),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B61<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A61,'TMSIS - elig group'!$H:$H,$B61,'TMSIS - elig group'!$C:$C,I$1),I60),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B61<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A61,'TMSIS - elig group'!$H:$H,$B61,'TMSIS - elig group'!$C:$C,J$1),J60),0)","v":0},{"$f":"IFERROR(IF($B61<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A61,'TMSIS - elig group'!$H:$H,$B61,'TMSIS - elig group'!$C:$C,K$1),K60),0)","v":0},true,207417.24350011826,531413,0,190634,118389,199708,0,0,0]
["Alabama","2024-01-01",{"$f":"IF($B62<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A62,'CMS monthly enrollment'!C:C,B62,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B62,C50:C61,B50:B61))","v":1046116.7882119222},{"$f":"IF($B62<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A62,'CMS monthly enrollment'!C:C,B62,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B62,D50:D61,B50:B61))","v":208218.98303393601},{"$f":"IFERROR(IF($B62<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A62,'TMSIS - elig group'!$H:$H,$B62,'TMSIS - elig group'!$C:$C,E$1),E61),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B62<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A62,'TMSIS - elig group'!$H:$H,$B62,'TMSIS - elig group'!$C:$C,F$1),F61),0)","v":0},{"$f":"IFERROR(IF($B62<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A62,'TMSIS - elig group'!$H:$H,$B62,'TMSIS - elig group'!$C:$C,G$1),G61),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B62<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A62,'TMSIS - elig group'!$H:$H,$B62,'TMSIS - elig group'!$C:$C,H$1),H61),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B62<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A62,'TMSIS - elig group'!$H:$H,$B62,'TMSIS - elig group'!$C:$C,I$1),I61),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B62<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A62,'TMSIS - elig group'!$H:$H,$B62,'TMSIS - elig group'!$C:$C,J$1),J61),0)","v":0},{"$f":"IFERROR(IF($B62<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A62,'TMSIS - elig group'!$H:$H,$B62,'TMSIS - elig group'!$C:$C,K$1),K61),0)","v":0},true,208218.98303393601,534464,0,191729,119069,200855,0,0,0]
["Alabama","2024-02-01",{"$f":"IF($B63<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A63,'CMS monthly enrollment'!C:C,B63,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B63,C51:C62,B51:B62))","v":1051526.8518685913},{"$f":"IF($B63<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A63,'CMS monthly enrollment'!C:C,B63,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B63,D51:D62,B51:B62))","v":208943.9185900786},{"$f":"IFERROR(IF($B63<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A63,'TMSIS - elig group'!$H:$H,$B63,'TMSIS - elig group'!$C:$C,E$1),E62),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B63<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A63,'TMSIS - elig group'!$H:$H,$B63,'TMSIS - elig group'!$C:$C,F$1),F62),0)","v":0},{"$f":"IFERROR(IF($B63<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A63,'TMSIS - elig group'!$H:$H,$B63,'TMSIS - elig group'!$C:$C,G$1),G62),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B63<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A63,'TMSIS - elig group'!$H:$H,$B63,'TMSIS - elig group'!$C:$C,H$1),H62),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B63<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A63,'TMSIS - elig group'!$H:$H,$B63,'TMSIS - elig group'!$C:$C,I$1),I62),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B63<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A63,'TMSIS - elig group'!$H:$H,$B63,'TMSIS - elig group'!$C:$C,J$1),J62),0)","v":0},{"$f":"IFERROR(IF($B63<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A63,'TMSIS - elig group'!$H:$H,$B63,'TMSIS - elig group'!$C:$C,K$1),K62),0)","v":0},true,208943.9185900786,537228,0,192720,119685,201894,0,0,0]
["Alabama","2024-03-01",{"$f":"IF($B64<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A64,'CMS monthly enrollment'!C:C,B64,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B64,C52:C63,B52:B63))","v":1056893.545794907},{"$f":"IF($B64<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A64,'CMS monthly enrollment'!C:C,B64,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B64,D52:D63,B52:B63))","v":209656.76146387309},{"$f":"IFERROR(IF($B64<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A64,'TMSIS - elig group'!$H:$H,$B64,'TMSIS - elig group'!$C:$C,E$1),E63),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B64<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A64,'TMSIS - elig group'!$H:$H,$B64,'TMSIS - elig group'!$C:$C,F$1),F63),0)","v":0},{"$f":"IFERROR(IF($B64<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A64,'TMSIS - elig group'!$H:$H,$B64,'TMSIS - elig group'!$C:$C,G$1),G63),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B64<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A64,'TMSIS - elig group'!$H:$H,$B64,'TMSIS - elig group'!$C:$C,H$1),H63),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B64<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A64,'TMSIS - elig group'!$H:$H,$B64,'TMSIS - elig group'!$C:$C,I$1),I63),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B64<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A64,'TMSIS - elig group'!$H:$H,$B64,'TMSIS - elig group'!$C:$C,J$1),J63),0)","v":0},{"$f":"IFERROR(IF($B64<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A64,'TMSIS - elig group'!$H:$H,$B64,'TMSIS - elig group'!$C:$C,K$1),K63),0)","v":0},true,209656.76146387309,539970,0,193704,120296,202924,0,0,0]
["Alabama","2024-04-01",{"$f":"IF($B65<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A65,'CMS monthly enrollment'!C:C,B65,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B65,C53:C64,B53:B64))","v":1062646.9289256018},{"$f":"IF($B65<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A65,'CMS monthly enrollment'!C:C,B65,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B65,D53:D64,B53:B64))","v":210419.61407898273},{"$f":"IFERROR(IF($B65<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A65,'TMSIS - elig group'!$H:$H,$B65,'TMSIS - elig group'!$C:$C,E$1),E64),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B65<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A65,'TMSIS - elig group'!$H:$H,$B65,'TMSIS - elig group'!$C:$C,F$1),F64),0)","v":0},{"$f":"IFERROR(IF($B65<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A65,'TMSIS - elig group'!$H:$H,$B65,'TMSIS - elig group'!$C:$C,G$1),G64),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B65<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A65,'TMSIS - elig group'!$H:$H,$B65,'TMSIS - elig group'!$C:$C,H$1),H64),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B65<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A65,'TMSIS - elig group'!$H:$H,$B65,'TMSIS - elig group'!$C:$C,I$1),I64),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B65<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A65,'TMSIS - elig group'!$H:$H,$B65,'TMSIS - elig group'!$C:$C,J$1),J64),0)","v":0},{"$f":"IFERROR(IF($B65<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A65,'TMSIS - elig group'!$H:$H,$B65,'TMSIS - elig group'!$C:$C,K$1),K64),0)","v":0},true,210419.61407898273,542909,0,194758,120950,204029,0,0,0]
["Alabama","2024-05-01",{"$f":"IF($B66<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A66,'CMS monthly enrollment'!C:C,B66,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B66,C54:C65,B54:B65))","v":1068237.9541730396},{"$f":"IF($B66<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A66,'CMS monthly enrollment'!C:C,B66,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B66,D54:D65,B54:B65))","v":211168.05641341652},{"$f":"IFERROR(IF($B66<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A66,'TMSIS - elig group'!$H:$H,$B66,'TMSIS - elig group'!$C:$C,E$1),E65),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B66<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A66,'TMSIS - elig group'!$H:$H,$B66,'TMSIS - elig group'!$C:$C,F$1),F65),0)","v":0},{"$f":"IFERROR(IF($B66<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A66,'TMSIS - elig group'!$H:$H,$B66,'TMSIS - elig group'!$C:$C,G$1),G65),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B66<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A66,'TMSIS - elig group'!$H:$H,$B66,'TMSIS - elig group'!$C:$C,H$1),H65),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B66<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A66,'TMSIS - elig group'!$H:$H,$B66,'TMSIS - elig group'!$C:$C,I$1),I65),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B66<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A66,'TMSIS - elig group'!$H:$H,$B66,'TMSIS - elig group'!$C:$C,J$1),J65),0)","v":0},{"$f":"IFERROR(IF($B66<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A66,'TMSIS - elig group'!$H:$H,$B66,'TMSIS - elig group'!$C:$C,K$1),K65),0)","v":0},true,211168.05641341652,545766,0,195783,121587,205102,0,0,0]
["Alabama","2024-06-01",{"$f":"IF($B67<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A67,'CMS monthly enrollment'!C:C,B67,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B67,C55:C66,B55:B66))","v":1074020.6907766247},{"$f":"IF($B67<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A67,'CMS monthly enrollment'!C:C,B67,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B67,D55:D66,B55:B66))","v":211944.54231481522},{"$f":"IFERROR(IF($B67<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A67,'TMSIS - elig group'!$H:$H,$B67,'TMSIS - elig group'!$C:$C,E$1),E66),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B67<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A67,'TMSIS - elig group'!$H:$H,$B67,'TMSIS - elig group'!$C:$C,F$1),F66),0)","v":0},{"$f":"IFERROR(IF($B67<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A67,'TMSIS - elig group'!$H:$H,$B67,'TMSIS - elig group'!$C:$C,G$1),G66),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B67<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A67,'TMSIS - elig group'!$H:$H,$B67,'TMSIS - elig group'!$C:$C,H$1),H66),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B67<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A67,'TMSIS - elig group'!$H:$H,$B67,'TMSIS - elig group'!$C:$C,I$1),I66),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B67<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A67,'TMSIS - elig group'!$H:$H,$B67,'TMSIS - elig group'!$C:$C,J$1),J66),0)","v":0},{"$f":"IFERROR(IF($B67<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A67,'TMSIS - elig group'!$H:$H,$B67,'TMSIS - elig group'!$C:$C,K$1),K66),0)","v":0},{"$f":"SUM(E67:K67)=1","v":true},{"$f":"D67","v":211944.54231481522},{"$f":"ROUND($C67*E67,0)","v":548720},{"$f":"ROUND($C67*F67,0)","v":0},{"$f":"ROUND($C67*G67,0)","v":196843},{"$f":"ROUND($C67*H67,0)","v":122245},{"$f":"ROUND($C67*I67,0)","v":206213},{"$f":"ROUND($C67*J67,0)","v":0},{"$f":"ROUND($C67*K67,0)","v":0},0]
["Alabama","2024-07-01",{"$f":"IF($B68<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A68,'CMS monthly enrollment'!C:C,B68,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B68,C56:C67,B56:B67))","v":1079609.3351390185},{"$f":"IF($B68<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A68,'CMS monthly enrollment'!C:C,B68,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B68,D56:D67,B56:B67))","v":212696.9190535557},{"$f":"IFERROR(IF($B68<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A68,'TMSIS - elig group'!$H:$H,$B68,'TMSIS - elig group'!$C:$C,E$1),E67),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B68<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A68,'TMSIS - elig group'!$H:$H,$B68,'TMSIS - elig group'!$C:$C,F$1),F67),0)","v":0},{"$f":"IFERROR(IF($B68<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A68,'TMSIS - elig group'!$H:$H,$B68,'TMSIS - elig group'!$C:$C,G$1),G67),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B68<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A68,'TMSIS - elig group'!$H:$H,$B68,'TMSIS - elig group'!$C:$C,H$1),H67),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B68<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A68,'TMSIS - elig group'!$H:$H,$B68,'TMSIS - elig group'!$C:$C,I$1),I67),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B68<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A68,'TMSIS - elig group'!$H:$H,$B68,'TMSIS - elig group'!$C:$C,J$1),J67),0)","v":0},{"$f":"IFERROR(IF($B68<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A68,'TMSIS - elig group'!$H:$H,$B68,'TMSIS - elig group'!$C:$C,K$1),K67),0)","v":0},true,212696.9190535557,551575,0,197867,122881,207286,0,0,0]
["Alabama","2024-08-01",{"$f":"IF($B69<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A69,'CMS monthly enrollment'!C:C,B69,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B69,C57:C68,B57:B68))","v":1085368.955679548},{"$f":"IF($B69<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A69,'CMS monthly enrollment'!C:C,B69,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B69,D57:D68,B57:B68))","v":213472.48558221629},{"$f":"IFERROR(IF($B69<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A69,'TMSIS - elig group'!$H:$H,$B69,'TMSIS - elig group'!$C:$C,E$1),E68),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B69<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A69,'TMSIS - elig group'!$H:$H,$B69,'TMSIS - elig group'!$C:$C,F$1),F68),0)","v":0},{"$f":"IFERROR(IF($B69<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A69,'TMSIS - elig group'!$H:$H,$B69,'TMSIS - elig group'!$C:$C,G$1),G68),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B69<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A69,'TMSIS - elig group'!$H:$H,$B69,'TMSIS - elig group'!$C:$C,H$1),H68),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B69<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A69,'TMSIS - elig group'!$H:$H,$B69,'TMSIS - elig group'!$C:$C,I$1),I68),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B69<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A69,'TMSIS - elig group'!$H:$H,$B69,'TMSIS - elig group'!$C:$C,J$1),J68),0)","v":0},{"$f":"IFERROR(IF($B69<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A69,'TMSIS - elig group'!$H:$H,$B69,'TMSIS - elig group'!$C:$C,K$1),K68),0)","v":0},true,213472.48558221629,554518,0,198923,123537,208391,0,0,0]
["Alabama","2024-09-01",{"$f":"IF($B70<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A70,'CMS monthly enrollment'!C:C,B70,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B70,C58:C69,B58:B69))","v":1091113.7482972452},{"$f":"IF($B70<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A70,'CMS monthly enrollment'!C:C,B70,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B70,D58:D69,B58:B69))","v":214241.46946131624},{"$f":"IFERROR(IF($B70<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A70,'TMSIS - elig group'!$H:$H,$B70,'TMSIS - elig group'!$C:$C,E$1),E69),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B70<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A70,'TMSIS - elig group'!$H:$H,$B70,'TMSIS - elig group'!$C:$C,F$1),F69),0)","v":0},{"$f":"IFERROR(IF($B70<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A70,'TMSIS - elig group'!$H:$H,$B70,'TMSIS - elig group'!$C:$C,G$1),G69),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B70<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A70,'TMSIS - elig group'!$H:$H,$B70,'TMSIS - elig group'!$C:$C,H$1),H69),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B70<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A70,'TMSIS - elig group'!$H:$H,$B70,'TMSIS - elig group'!$C:$C,I$1),I69),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B70<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A70,'TMSIS - elig group'!$H:$H,$B70,'TMSIS - elig group'!$C:$C,J$1),J69),0)","v":0},{"$f":"IFERROR(IF($B70<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A70,'TMSIS - elig group'!$H:$H,$B70,'TMSIS - elig group'!$C:$C,K$1),K69),0)","v":0},true,214241.46946131624,557453,0,199976,124190,209494,0,0,0]
["Alabama","2024-10-01",{"$f":"IF($B71<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A71,'CMS monthly enrollment'!C:C,B71,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B71,C59:C70,B59:B70))","v":1096661.0148677882},{"$f":"IF($B71<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A71,'CMS monthly enrollment'!C:C,B71,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B71,D59:D70,B59:B70))","v":214983.52324707026},{"$f":"IFERROR(IF($B71<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A71,'TMSIS - elig group'!$H:$H,$B71,'TMSIS - elig group'!$C:$C,E$1),E70),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B71<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A71,'TMSIS - elig group'!$H:$H,$B71,'TMSIS - elig group'!$C:$C,F$1),F70),0)","v":0},{"$f":"IFERROR(IF($B71<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A71,'TMSIS - elig group'!$H:$H,$B71,'TMSIS - elig group'!$C:$C,G$1),G70),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B71<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A71,'TMSIS - elig group'!$H:$H,$B71,'TMSIS - elig group'!$C:$C,H$1),H70),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B71<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A71,'TMSIS - elig group'!$H:$H,$B71,'TMSIS - elig group'!$C:$C,I$1),I70),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B71<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A71,'TMSIS - elig group'!$H:$H,$B71,'TMSIS - elig group'!$C:$C,J$1),J70),0)","v":0},{"$f":"IFERROR(IF($B71<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A71,'TMSIS - elig group'!$H:$H,$B71,'TMSIS - elig group'!$C:$C,K$1),K70),0)","v":0},true,214983.52324707026,560287,0,200992,124822,210560,0,0,0]
["Alabama","2024-11-01",{"$f":"IF($B72<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A72,'CMS monthly enrollment'!C:C,B72,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B72,C60:C71,B60:B71))","v":1102391.0540337563},{"$f":"IF($B72<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A72,'CMS monthly enrollment'!C:C,B72,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B72,D60:D71,B60:B71))","v":215752.45838047331},{"$f":"IFERROR(IF($B72<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A72,'TMSIS - elig group'!$H:$H,$B72,'TMSIS - elig group'!$C:$C,E$1),E71),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B72<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A72,'TMSIS - elig group'!$H:$H,$B72,'TMSIS - elig group'!$C:$C,F$1),F71),0)","v":0},{"$f":"IFERROR(IF($B72<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A72,'TMSIS - elig group'!$H:$H,$B72,'TMSIS - elig group'!$C:$C,G$1),G71),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B72<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A72,'TMSIS - elig group'!$H:$H,$B72,'TMSIS - elig group'!$C:$C,H$1),H71),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B72<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A72,'TMSIS - elig group'!$H:$H,$B72,'TMSIS - elig group'!$C:$C,I$1),I71),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B72<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A72,'TMSIS - elig group'!$H:$H,$B72,'TMSIS - elig group'!$C:$C,J$1),J71),0)","v":0},{"$f":"IFERROR(IF($B72<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A72,'TMSIS - elig group'!$H:$H,$B72,'TMSIS - elig group'!$C:$C,K$1),K71),0)","v":0},true,215752.45838047331,563215,0,202043,125474,211660,0,0,0]
["Alabama","2024-12-01",{"$f":"IF($B73<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A73,'CMS monthly enrollment'!C:C,B73,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B73,C61:C72,B61:B72))","v":1107938.5410262216},{"$f":"IF($B73<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A73,'CMS monthly enrollment'!C:C,B73,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B73,D61:D72,B61:B72))","v":216491.64999302302},{"$f":"IFERROR(IF($B73<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A73,'TMSIS - elig group'!$H:$H,$B73,'TMSIS - elig group'!$C:$C,E$1),E72),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B73<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A73,'TMSIS - elig group'!$H:$H,$B73,'TMSIS - elig group'!$C:$C,F$1),F72),0)","v":0},{"$f":"IFERROR(IF($B73<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A73,'TMSIS - elig group'!$H:$H,$B73,'TMSIS - elig group'!$C:$C,G$1),G72),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B73<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A73,'TMSIS - elig group'!$H:$H,$B73,'TMSIS - elig group'!$C:$C,H$1),H72),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B73<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A73,'TMSIS - elig group'!$H:$H,$B73,'TMSIS - elig group'!$C:$C,I$1),I72),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B73<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A73,'TMSIS - elig group'!$H:$H,$B73,'TMSIS - elig group'!$C:$C,J$1),J72),0)","v":0},{"$f":"IFERROR(IF($B73<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A73,'TMSIS - elig group'!$H:$H,$B73,'TMSIS - elig group'!$C:$C,K$1),K72),0)","v":0},true,216491.64999302302,566049,0,203059,126105,212725,0,0,0]
["Alabama","2025-01-01",{"$f":"IF($B74<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A74,'CMS monthly enrollment'!C:C,B74,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B74,C62:C73,B62:B73))","v":1113683.1449079914},{"$f":"IF($B74<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A74,'CMS monthly enrollment'!C:C,B74,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B74,D62:D73,B62:B73))","v":217261.39189676032},{"$f":"IFERROR(IF($B74<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A74,'TMSIS - elig group'!$H:$H,$B74,'TMSIS - elig group'!$C:$C,E$1),E73),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B74<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A74,'TMSIS - elig group'!$H:$H,$B74,'TMSIS - elig group'!$C:$C,F$1),F73),0)","v":0},{"$f":"IFERROR(IF($B74<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A74,'TMSIS - elig group'!$H:$H,$B74,'TMSIS - elig group'!$C:$C,G$1),G73),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B74<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A74,'TMSIS - elig group'!$H:$H,$B74,'TMSIS - elig group'!$C:$C,H$1),H73),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B74<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A74,'TMSIS - elig group'!$H:$H,$B74,'TMSIS - elig group'!$C:$C,I$1),I73),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B74<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A74,'TMSIS - elig group'!$H:$H,$B74,'TMSIS - elig group'!$C:$C,J$1),J73),0)","v":0},{"$f":"IFERROR(IF($B74<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A74,'TMSIS - elig group'!$H:$H,$B74,'TMSIS - elig group'!$C:$C,K$1),K73),0)","v":0},true,217261.39189676032,568984,0,204112,126759,213828,0,0,0]
["Alabama","2025-02-01",{"$f":"IF($B75<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A75,'CMS monthly enrollment'!C:C,B75,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B75,C63:C74,B63:B74))","v":1119477.4924564743},{"$f":"IF($B75<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A75,'CMS monthly enrollment'!C:C,B75,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B75,D63:D74,B63:B74))","v":218038.55054471467},{"$f":"IFERROR(IF($B75<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A75,'TMSIS - elig group'!$H:$H,$B75,'TMSIS - elig group'!$C:$C,E$1),E74),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B75<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A75,'TMSIS - elig group'!$H:$H,$B75,'TMSIS - elig group'!$C:$C,F$1),F74),0)","v":0},{"$f":"IFERROR(IF($B75<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A75,'TMSIS - elig group'!$H:$H,$B75,'TMSIS - elig group'!$C:$C,G$1),G74),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B75<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A75,'TMSIS - elig group'!$H:$H,$B75,'TMSIS - elig group'!$C:$C,H$1),H74),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B75<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A75,'TMSIS - elig group'!$H:$H,$B75,'TMSIS - elig group'!$C:$C,I$1),I74),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B75<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A75,'TMSIS - elig group'!$H:$H,$B75,'TMSIS - elig group'!$C:$C,J$1),J74),0)","v":0},{"$f":"IFERROR(IF($B75<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A75,'TMSIS - elig group'!$H:$H,$B75,'TMSIS - elig group'!$C:$C,K$1),K74),0)","v":0},true,218038.55054471467,571944,0,205174,127419,214940,0,0,0]
["Alabama","2025-03-01",{"$f":"IF($B76<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A76,'CMS monthly enrollment'!C:C,B76,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B76,C64:C75,B64:B75))","v":1124672.2944238763},{"$f":"IF($B76<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A76,'CMS monthly enrollment'!C:C,B76,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B76,D64:D75,B64:B75))","v":218736.1075924834},{"$f":"IFERROR(IF($B76<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A76,'TMSIS - elig group'!$H:$H,$B76,'TMSIS - elig group'!$C:$C,E$1),E75),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B76<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A76,'TMSIS - elig group'!$H:$H,$B76,'TMSIS - elig group'!$C:$C,F$1),F75),0)","v":0},{"$f":"IFERROR(IF($B76<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A76,'TMSIS - elig group'!$H:$H,$B76,'TMSIS - elig group'!$C:$C,G$1),G75),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B76<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A76,'TMSIS - elig group'!$H:$H,$B76,'TMSIS - elig group'!$C:$C,H$1),H75),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B76<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A76,'TMSIS - elig group'!$H:$H,$B76,'TMSIS - elig group'!$C:$C,I$1),I75),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B76<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A76,'TMSIS - elig group'!$H:$H,$B76,'TMSIS - elig group'!$C:$C,J$1),J75),0)","v":0},{"$f":"IFERROR(IF($B76<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A76,'TMSIS - elig group'!$H:$H,$B76,'TMSIS - elig group'!$C:$C,K$1),K75),0)","v":0},true,218736.1075924834,574598,0,206126,128010,215938,0,0,0]
["Alabama","2025-04-01",{"$f":"IF($B77<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A77,'CMS monthly enrollment'!C:C,B77,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B77,C65:C76,B65:B76))","v":1130418.9771203278},{"$f":"IF($B77<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A77,'CMS monthly enrollment'!C:C,B77,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B77,D65:D76,B65:B76))","v":219507.27845806908},{"$f":"IFERROR(IF($B77<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A77,'TMSIS - elig group'!$H:$H,$B77,'TMSIS - elig group'!$C:$C,E$1),E76),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B77<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A77,'TMSIS - elig group'!$H:$H,$B77,'TMSIS - elig group'!$C:$C,F$1),F76),0)","v":0},{"$f":"IFERROR(IF($B77<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A77,'TMSIS - elig group'!$H:$H,$B77,'TMSIS - elig group'!$C:$C,G$1),G76),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B77<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A77,'TMSIS - elig group'!$H:$H,$B77,'TMSIS - elig group'!$C:$C,H$1),H76),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B77<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A77,'TMSIS - elig group'!$H:$H,$B77,'TMSIS - elig group'!$C:$C,I$1),I76),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B77<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A77,'TMSIS - elig group'!$H:$H,$B77,'TMSIS - elig group'!$C:$C,J$1),J76),0)","v":0},{"$f":"IFERROR(IF($B77<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A77,'TMSIS - elig group'!$H:$H,$B77,'TMSIS - elig group'!$C:$C,K$1),K76),0)","v":0},true,219507.27845806908,577534,0,207179,128664,217041,0,0,0]
["Alabama","2025-05-01",{"$f":"IF($B78<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A78,'CMS monthly enrollment'!C:C,B78,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B78,C66:C77,B66:B77))","v":1135976.1769858813},{"$f":"IF($B78<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A78,'CMS monthly enrollment'!C:C,B78,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B78,D66:D77,B66:B77))","v":220251.85013727529},{"$f":"IFERROR(IF($B78<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A78,'TMSIS - elig group'!$H:$H,$B78,'TMSIS - elig group'!$C:$C,E$1),E77),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B78<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A78,'TMSIS - elig group'!$H:$H,$B78,'TMSIS - elig group'!$C:$C,F$1),F77),0)","v":0},{"$f":"IFERROR(IF($B78<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A78,'TMSIS - elig group'!$H:$H,$B78,'TMSIS - elig group'!$C:$C,G$1),G77),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B78<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A78,'TMSIS - elig group'!$H:$H,$B78,'TMSIS - elig group'!$C:$C,H$1),H77),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B78<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A78,'TMSIS - elig group'!$H:$H,$B78,'TMSIS - elig group'!$C:$C,I$1),I77),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B78<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A78,'TMSIS - elig group'!$H:$H,$B78,'TMSIS - elig group'!$C:$C,J$1),J77),0)","v":0},{"$f":"IFERROR(IF($B78<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A78,'TMSIS - elig group'!$H:$H,$B78,'TMSIS - elig group'!$C:$C,K$1),K77),0)","v":0},true,220251.85013727529,580373,0,208198,129297,218108,0,0,0]
["Alabama","2025-06-01",{"$f":"IF($B79<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A79,'CMS monthly enrollment'!C:C,B79,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B79,C67:C78,B67:B78))","v":1141718.7389353216},{"$f":"IF($B79<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A79,'CMS monthly enrollment'!C:C,B79,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B79,D67:D78,B67:B78))","v":221020.78949664463},{"$f":"IFERROR(IF($B79<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A79,'TMSIS - elig group'!$H:$H,$B79,'TMSIS - elig group'!$C:$C,E$1),E78),0)","v":0.51090283983113605},{"$f":"IFERROR(IF($B79<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A79,'TMSIS - elig group'!$H:$H,$B79,'TMSIS - elig group'!$C:$C,F$1),F78),0)","v":0},{"$f":"IFERROR(IF($B79<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A79,'TMSIS - elig group'!$H:$H,$B79,'TMSIS - elig group'!$C:$C,G$1),G78),0)","v":0.18327665361447468},{"$f":"IFERROR(IF($B79<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A79,'TMSIS - elig group'!$H:$H,$B79,'TMSIS - elig group'!$C:$C,H$1),H78),0)","v":0.11381990213654247},{"$f":"IFERROR(IF($B79<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A79,'TMSIS - elig group'!$H:$H,$B79,'TMSIS - elig group'!$C:$C,I$1),I78),0)","v":0.19200060441784675},{"$f":"IFERROR(IF($B79<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A79,'TMSIS - elig group'!$H:$H,$B79,'TMSIS - elig group'!$C:$C,J$1),J78),0)","v":0},{"$f":"IFERROR(IF($B79<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A79,'TMSIS - elig group'!$H:$H,$B79,'TMSIS - elig group'!$C:$C,K$1),K78),0)","v":0},true,221020.78949664463,583307,0,209250,129950,219211,0,0,0]
["Alaska",{"$f":"B2","v":"2019-01-01"},{"$f":"IF($B80<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A80,'CMS monthly enrollment'!C:C,B80,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B80,C68:C79,B68:B79))","v":201038},{"$f":"IF($B80<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A80,'CMS monthly enrollment'!C:C,B80,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B80,D68:D79,B68:B79))","v":15137},{"$f":"IFERROR(IF($B80<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A80,'TMSIS - elig group'!$H:$H,$B80,'TMSIS - elig group'!$C:$C,E$1),E79),0)","v":0.42322947529389277},{"$f":"IFERROR(IF($B80<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A80,'TMSIS - elig group'!$H:$H,$B80,'TMSIS - elig group'!$C:$C,F$1),F79),0)","v":0.24274108764216765},{"$f":"IFERROR(IF($B80<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A80,'TMSIS - elig group'!$H:$H,$B80,'TMSIS - elig group'!$C:$C,G$1),G79),0)","v":0.20131415464016056},{"$f":"IFERROR(IF($B80<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A80,'TMSIS - elig group'!$H:$H,$B80,'TMSIS - elig group'!$C:$C,H$1),H79),0)","v":5.5552900697696646E-2},{"$f":"IFERROR(IF($B80<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A80,'TMSIS - elig group'!$H:$H,$B80,'TMSIS - elig group'!$C:$C,I$1),I79),0)","v":7.7162381726082391E-2},{"$f":"IFERROR(IF($B80<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A80,'TMSIS - elig group'!$H:$H,$B80,'TMSIS - elig group'!$C:$C,J$1),J79),0)","v":0},{"$f":"IFERROR(IF($B80<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A80,'TMSIS - elig group'!$H:$H,$B80,'TMSIS - elig group'!$C:$C,K$1),K79),0)","v":0},{"$f":"SUM(E80:K80)=1","v":true},15137,85085,48800,40472,11168,15513,0,0,0]
["Alaska",{"$f":"B3","v":"2019-02-01"},{"$f":"IF($B81<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A81,'CMS monthly enrollment'!C:C,B81,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B81,C69:C80,B69:B80))","v":202090},{"$f":"IF($B81<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A81,'CMS monthly enrollment'!C:C,B81,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B81,D69:D80,B69:B80))","v":15378},{"$f":"IFERROR(IF($B81<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A81,'TMSIS - elig group'!$H:$H,$B81,'TMSIS - elig group'!$C:$C,E$1),E80),0)","v":0.42228348111909492},{"$f":"IFERROR(IF($B81<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A81,'TMSIS - elig group'!$H:$H,$B81,'TMSIS - elig group'!$C:$C,F$1),F80),0)","v":0.24402327625745299},{"$f":"IFERROR(IF($B81<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A81,'TMSIS - elig group'!$H:$H,$B81,'TMSIS - elig group'!$C:$C,G$1),G80),0)","v":0.20088671456963766},{"$f":"IFERROR(IF($B81<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A81,'TMSIS - elig group'!$H:$H,$B81,'TMSIS - elig group'!$C:$C,H$1),H80),0)","v":5.5734979360953986E-2},{"$f":"IFERROR(IF($B81<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A81,'TMSIS - elig group'!$H:$H,$B81,'TMSIS - elig group'!$C:$C,I$1),I80),0)","v":7.7071548692860425E-2},{"$f":"IFERROR(IF($B81<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A81,'TMSIS - elig group'!$H:$H,$B81,'TMSIS - elig group'!$C:$C,J$1),J80),0)","v":0},{"$f":"IFERROR(IF($B81<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A81,'TMSIS - elig group'!$H:$H,$B81,'TMSIS - elig group'!$C:$C,K$1),K80),0)","v":0},true,15378,85339,49315,40597,11263,15575,0,0,0]
["Alaska","2019-03-01",{"$f":"IF($B82<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A82,'CMS monthly enrollment'!C:C,B82,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B82,C70:C81,B70:B81))","v":202397},{"$f":"IF($B82<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A82,'CMS monthly enrollment'!C:C,B82,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B82,D70:D81,B70:B81))","v":15396},{"$f":"IFERROR(IF($B82<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A82,'TMSIS - elig group'!$H:$H,$B82,'TMSIS - elig group'!$C:$C,E$1),E81),0)","v":0.42231655259580758},{"$f":"IFERROR(IF($B82<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A82,'TMSIS - elig group'!$H:$H,$B82,'TMSIS - elig group'!$C:$C,F$1),F81),0)","v":0.24469987837741158},{"$f":"IFERROR(IF($B82<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A82,'TMSIS - elig group'!$H:$H,$B82,'TMSIS - elig group'!$C:$C,G$1),G81),0)","v":0.20047695132711707},{"$f":"IFERROR(IF($B82<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A82,'TMSIS - elig group'!$H:$H,$B82,'TMSIS - elig group'!$C:$C,H$1),H81),0)","v":5.5602985715307751E-2},{"$f":"IFERROR(IF($B82<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A82,'TMSIS - elig group'!$H:$H,$B82,'TMSIS - elig group'!$C:$C,I$1),I81),0)","v":7.6903631984356E-2},{"$f":"IFERROR(IF($B82<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A82,'TMSIS - elig group'!$H:$H,$B82,'TMSIS - elig group'!$C:$C,J$1),J81),0)","v":0},{"$f":"IFERROR(IF($B82<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A82,'TMSIS - elig group'!$H:$H,$B82,'TMSIS - elig group'!$C:$C,K$1),K81),0)","v":0},true,15396,85476,49527,40576,11254,15565,0,0,0]
["Alaska","2019-04-01",{"$f":"IF($B83<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A83,'CMS monthly enrollment'!C:C,B83,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B83,C71:C82,B71:B82))","v":203524},{"$f":"IF($B83<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A83,'CMS monthly enrollment'!C:C,B83,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B83,D71:D82,B71:B82))","v":15448},{"$f":"IFERROR(IF($B83<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A83,'TMSIS - elig group'!$H:$H,$B83,'TMSIS - elig group'!$C:$C,E$1),E82),0)","v":0.42181537905244026},{"$f":"IFERROR(IF($B83<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A83,'TMSIS - elig group'!$H:$H,$B83,'TMSIS - elig group'!$C:$C,F$1),F82),0)","v":0.24647686290928814},{"$f":"IFERROR(IF($B83<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A83,'TMSIS - elig group'!$H:$H,$B83,'TMSIS - elig group'!$C:$C,G$1),G82),0)","v":0.19949377206421101},{"$f":"IFERROR(IF($B83<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A83,'TMSIS - elig group'!$H:$H,$B83,'TMSIS - elig group'!$C:$C,H$1),H82),0)","v":5.5618463997868517E-2},{"$f":"IFERROR(IF($B83<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A83,'TMSIS - elig group'!$H:$H,$B83,'TMSIS - elig group'!$C:$C,I$1),I82),0)","v":7.6595521976192057E-2},{"$f":"IFERROR(IF($B83<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A83,'TMSIS - elig group'!$H:$H,$B83,'TMSIS - elig group'!$C:$C,J$1),J82),0)","v":0},{"$f":"IFERROR(IF($B83<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A83,'TMSIS - elig group'!$H:$H,$B83,'TMSIS - elig group'!$C:$C,K$1),K82),0)","v":0},true,15448,85850,50164,40602,11320,15589,0,0,0]
["Alaska","2019-05-01",{"$f":"IF($B84<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A84,'CMS monthly enrollment'!C:C,B84,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B84,C72:C83,B72:B83))","v":204803},{"$f":"IF($B84<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A84,'CMS monthly enrollment'!C:C,B84,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B84,D72:D83,B72:B83))","v":15581},{"$f":"IFERROR(IF($B84<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A84,'TMSIS - elig group'!$H:$H,$B84,'TMSIS - elig group'!$C:$C,E$1),E83),0)","v":0.42116621429556073},{"$f":"IFERROR(IF($B84<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A84,'TMSIS - elig group'!$H:$H,$B84,'TMSIS - elig group'!$C:$C,F$1),F83),0)","v":0.24795006963821403},{"$f":"IFERROR(IF($B84<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A84,'TMSIS - elig group'!$H:$H,$B84,'TMSIS - elig group'!$C:$C,G$1),G83),0)","v":0.1987232201850998},{"$f":"IFERROR(IF($B84<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A84,'TMSIS - elig group'!$H:$H,$B84,'TMSIS - elig group'!$C:$C,H$1),H83),0)","v":5.574859891716142E-2},{"$f":"IFERROR(IF($B84<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A84,'TMSIS - elig group'!$H:$H,$B84,'TMSIS - elig group'!$C:$C,I$1),I83),0)","v":7.6411896963964013E-2},{"$f":"IFERROR(IF($B84<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A84,'TMSIS - elig group'!$H:$H,$B84,'TMSIS - elig group'!$C:$C,J$1),J83),0)","v":0},{"$f":"IFERROR(IF($B84<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A84,'TMSIS - elig group'!$H:$H,$B84,'TMSIS - elig group'!$C:$C,K$1),K83),0)","v":0},true,15581,86256,50781,40699,11417,15649,0,0,0]
["Alaska","2019-06-01",{"$f":"IF($B85<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A85,'CMS monthly enrollment'!C:C,B85,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B85,C73:C84,B73:B84))","v":206033},{"$f":"IF($B85<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A85,'CMS monthly enrollment'!C:C,B85,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B85,D73:D84,B73:B84))","v":15713},{"$f":"IFERROR(IF($B85<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A85,'TMSIS - elig group'!$H:$H,$B85,'TMSIS - elig group'!$C:$C,E$1),E84),0)","v":0.42055347225518586},{"$f":"IFERROR(IF($B85<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A85,'TMSIS - elig group'!$H:$H,$B85,'TMSIS - elig group'!$C:$C,F$1),F84),0)","v":0.24851189063464185},{"$f":"IFERROR(IF($B85<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A85,'TMSIS - elig group'!$H:$H,$B85,'TMSIS - elig group'!$C:$C,G$1),G84),0)","v":0.19896995300707268},{"$f":"IFERROR(IF($B85<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A85,'TMSIS - elig group'!$H:$H,$B85,'TMSIS - elig group'!$C:$C,H$1),H84),0)","v":5.5712726064461003E-2},{"$f":"IFERROR(IF($B85<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A85,'TMSIS - elig group'!$H:$H,$B85,'TMSIS - elig group'!$C:$C,I$1),I84),0)","v":7.6251958038638629E-2},{"$f":"IFERROR(IF($B85<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A85,'TMSIS - elig group'!$H:$H,$B85,'TMSIS - elig group'!$C:$C,J$1),J84),0)","v":0},{"$f":"IFERROR(IF($B85<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A85,'TMSIS - elig group'!$H:$H,$B85,'TMSIS - elig group'!$C:$C,K$1),K84),0)","v":0},true,15713,86648,51202,40994,11479,15710,0,0,0]
["Alaska","2019-07-01",{"$f":"IF($B86<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A86,'CMS monthly enrollment'!C:C,B86,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B86,C74:C85,B74:B85))","v":207174},{"$f":"IF($B86<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A86,'CMS monthly enrollment'!C:C,B86,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B86,D74:D85,B74:B85))","v":15943},{"$f":"IFERROR(IF($B86<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A86,'TMSIS - elig group'!$H:$H,$B86,'TMSIS - elig group'!$C:$C,E$1),E85),0)","v":0.4186563780955439},{"$f":"IFERROR(IF($B86<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A86,'TMSIS - elig group'!$H:$H,$B86,'TMSIS - elig group'!$C:$C,F$1),F85),0)","v":0.24940025312151723},{"$f":"IFERROR(IF($B86<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A86,'TMSIS - elig group'!$H:$H,$B86,'TMSIS - elig group'!$C:$C,G$1),G85),0)","v":0.20039573849147133},{"$f":"IFERROR(IF($B86<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A86,'TMSIS - elig group'!$H:$H,$B86,'TMSIS - elig group'!$C:$C,H$1),H85),0)","v":5.5748125200702693E-2},{"$f":"IFERROR(IF($B86<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A86,'TMSIS - elig group'!$H:$H,$B86,'TMSIS - elig group'!$C:$C,I$1),I85),0)","v":7.5799505090764843E-2},{"$f":"IFERROR(IF($B86<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A86,'TMSIS - elig group'!$H:$H,$B86,'TMSIS - elig group'!$C:$C,J$1),J85),0)","v":0},{"$f":"IFERROR(IF($B86<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A86,'TMSIS - elig group'!$H:$H,$B86,'TMSIS - elig group'!$C:$C,K$1),K85),0)","v":0},true,15943,86735,51669,41517,11550,15704,0,0,0]
["Alaska","2019-08-01",{"$f":"IF($B87<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A87,'CMS monthly enrollment'!C:C,B87,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B87,C75:C86,B75:B86))","v":206020},{"$f":"IF($B87<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A87,'CMS monthly enrollment'!C:C,B87,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B87,D75:D86,B75:B86))","v":15926},{"$f":"IFERROR(IF($B87<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A87,'TMSIS - elig group'!$H:$H,$B87,'TMSIS - elig group'!$C:$C,E$1),E86),0)","v":0.41820720652950688},{"$f":"IFERROR(IF($B87<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A87,'TMSIS - elig group'!$H:$H,$B87,'TMSIS - elig group'!$C:$C,F$1),F86),0)","v":0.24971320570203484},{"$f":"IFERROR(IF($B87<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A87,'TMSIS - elig group'!$H:$H,$B87,'TMSIS - elig group'!$C:$C,G$1),G86),0)","v":0.20068078384172716},{"$f":"IFERROR(IF($B87<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A87,'TMSIS - elig group'!$H:$H,$B87,'TMSIS - elig group'!$C:$C,H$1),H86),0)","v":5.5868469552788957E-2},{"$f":"IFERROR(IF($B87<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A87,'TMSIS - elig group'!$H:$H,$B87,'TMSIS - elig group'!$C:$C,I$1),I86),0)","v":7.5530334373942146E-2},{"$f":"IFERROR(IF($B87<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A87,'TMSIS - elig group'!$H:$H,$B87,'TMSIS - elig group'!$C:$C,J$1),J86),0)","v":0},{"$f":"IFERROR(IF($B87<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A87,'TMSIS - elig group'!$H:$H,$B87,'TMSIS - elig group'!$C:$C,K$1),K86),0)","v":0},true,15926,86159,51446,41344,11510,15561,0,0,0]
["Alaska","2019-09-01",{"$f":"IF($B88<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A88,'CMS monthly enrollment'!C:C,B88,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B88,C76:C87,B76:B87))","v":205472},{"$f":"IF($B88<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A88,'CMS monthly enrollment'!C:C,B88,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B88,D76:D87,B76:B87))","v":16115},{"$f":"IFERROR(IF($B88<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A88,'TMSIS - elig group'!$H:$H,$B88,'TMSIS - elig group'!$C:$C,E$1),E87),0)","v":0.41770784913066544},{"$f":"IFERROR(IF($B88<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A88,'TMSIS - elig group'!$H:$H,$B88,'TMSIS - elig group'!$C:$C,F$1),F87),0)","v":0.24999178322745436},{"$f":"IFERROR(IF($B88<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A88,'TMSIS - elig group'!$H:$H,$B88,'TMSIS - elig group'!$C:$C,G$1),G87),0)","v":0.20096817057080746},{"$f":"IFERROR(IF($B88<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A88,'TMSIS - elig group'!$H:$H,$B88,'TMSIS - elig group'!$C:$C,H$1),H87),0)","v":5.6038388761333276E-2},{"$f":"IFERROR(IF($B88<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A88,'TMSIS - elig group'!$H:$H,$B88,'TMSIS - elig group'!$C:$C,I$1),I87),0)","v":7.529380830973946E-2},{"$f":"IFERROR(IF($B88<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A88,'TMSIS - elig group'!$H:$H,$B88,'TMSIS - elig group'!$C:$C,J$1),J87),0)","v":0},{"$f":"IFERROR(IF($B88<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A88,'TMSIS - elig group'!$H:$H,$B88,'TMSIS - elig group'!$C:$C,K$1),K87),0)","v":0},true,16115,85827,51366,41293,11514,15471,0,0,0]
["Alaska","2019-10-01",{"$f":"IF($B89<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A89,'CMS monthly enrollment'!C:C,B89,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B89,C77:C88,B77:B88))","v":205320},{"$f":"IF($B89<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A89,'CMS monthly enrollment'!C:C,B89,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B89,D77:D88,B77:B88))","v":16355},{"$f":"IFERROR(IF($B89<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A89,'TMSIS - elig group'!$H:$H,$B89,'TMSIS - elig group'!$C:$C,E$1),E88),0)","v":0.41716608986803971},{"$f":"IFERROR(IF($B89<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A89,'TMSIS - elig group'!$H:$H,$B89,'TMSIS - elig group'!$C:$C,F$1),F88),0)","v":0.25130600339513987},{"$f":"IFERROR(IF($B89<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A89,'TMSIS - elig group'!$H:$H,$B89,'TMSIS - elig group'!$C:$C,G$1),G88),0)","v":0.2002476013618075},{"$f":"IFERROR(IF($B89<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A89,'TMSIS - elig group'!$H:$H,$B89,'TMSIS - elig group'!$C:$C,H$1),H88),0)","v":5.62167637376551E-2},{"$f":"IFERROR(IF($B89<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A89,'TMSIS - elig group'!$H:$H,$B89,'TMSIS - elig group'!$C:$C,I$1),I88),0)","v":7.5063541637357789E-2},{"$f":"IFERROR(IF($B89<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A89,'TMSIS - elig group'!$H:$H,$B89,'TMSIS - elig group'!$C:$C,J$1),J88),0)","v":0},{"$f":"IFERROR(IF($B89<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A89,'TMSIS - elig group'!$H:$H,$B89,'TMSIS - elig group'!$C:$C,K$1),K88),0)","v":0},true,16355,85653,51598,41115,11542,15412,0,0,0]
["Alaska","2019-11-01",{"$f":"IF($B90<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A90,'CMS monthly enrollment'!C:C,B90,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B90,C78:C89,B78:B89))","v":205909},{"$f":"IF($B90<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A90,'CMS monthly enrollment'!C:C,B90,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B90,D78:D89,B78:B89))","v":16589},{"$f":"IFERROR(IF($B90<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A90,'TMSIS - elig group'!$H:$H,$B90,'TMSIS - elig group'!$C:$C,E$1),E89),0)","v":0.41626897235790616},{"$f":"IFERROR(IF($B90<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A90,'TMSIS - elig group'!$H:$H,$B90,'TMSIS - elig group'!$C:$C,F$1),F89),0)","v":0.25302247674657985},{"$f":"IFERROR(IF($B90<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A90,'TMSIS - elig group'!$H:$H,$B90,'TMSIS - elig group'!$C:$C,G$1),G89),0)","v":0.1999232683921921},{"$f":"IFERROR(IF($B90<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A90,'TMSIS - elig group'!$H:$H,$B90,'TMSIS - elig group'!$C:$C,H$1),H89),0)","v":5.6093612561525646E-2},{"$f":"IFERROR(IF($B90<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A90,'TMSIS - elig group'!$H:$H,$B90,'TMSIS - elig group'!$C:$C,I$1),I89),0)","v":7.4691669941796268E-2},{"$f":"IFERROR(IF($B90<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A90,'TMSIS - elig group'!$H:$H,$B90,'TMSIS - elig group'!$C:$C,J$1),J89),0)","v":0},{"$f":"IFERROR(IF($B90<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A90,'TMSIS - elig group'!$H:$H,$B90,'TMSIS - elig group'!$C:$C,K$1),K89),0)","v":0},true,16589,85714,52100,41166,11550,15380,0,0,0]
["Alaska","2019-12-01",{"$f":"IF($B91<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A91,'CMS monthly enrollment'!C:C,B91,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B91,C79:C90,B79:B90))","v":206423},{"$f":"IF($B91<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A91,'CMS monthly enrollment'!C:C,B91,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B91,D79:D90,B79:B90))","v":16642},{"$f":"IFERROR(IF($B91<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A91,'TMSIS - elig group'!$H:$H,$B91,'TMSIS - elig group'!$C:$C,E$1),E90),0)","v":0.41540999496709974},{"$f":"IFERROR(IF($B91<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A91,'TMSIS - elig group'!$H:$H,$B91,'TMSIS - elig group'!$C:$C,F$1),F90),0)","v":0.25564803250880758},{"$f":"IFERROR(IF($B91<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A91,'TMSIS - elig group'!$H:$H,$B91,'TMSIS - elig group'!$C:$C,G$1),G90),0)","v":0.199088485842638},{"$f":"IFERROR(IF($B91<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A91,'TMSIS - elig group'!$H:$H,$B91,'TMSIS - elig group'!$C:$C,H$1),H90),0)","v":5.588383320595746E-2},{"$f":"IFERROR(IF($B91<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A91,'TMSIS - elig group'!$H:$H,$B91,'TMSIS - elig group'!$C:$C,I$1),I90),0)","v":7.3969653475497235E-2},{"$f":"IFERROR(IF($B91<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A91,'TMSIS - elig group'!$H:$H,$B91,'TMSIS - elig group'!$C:$C,J$1),J90),0)","v":0},{"$f":"IFERROR(IF($B91<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A91,'TMSIS - elig group'!$H:$H,$B91,'TMSIS - elig group'!$C:$C,K$1),K90),0)","v":0},true,16642,85750,52772,41096,11536,15269,0,0,0]
["Alaska","2020-01-01",{"$f":"IF($B92<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A92,'CMS monthly enrollment'!C:C,B92,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B92,C80:C91,B80:B91))","v":207251},{"$f":"IF($B92<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A92,'CMS monthly enrollment'!C:C,B92,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B92,D80:D91,B80:B91))","v":16712},{"$f":"IFERROR(IF($B92<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A92,'TMSIS - elig group'!$H:$H,$B92,'TMSIS - elig group'!$C:$C,E$1),E91),0)","v":0.41496421842078396},{"$f":"IFERROR(IF($B92<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A92,'TMSIS - elig group'!$H:$H,$B92,'TMSIS - elig group'!$C:$C,F$1),F91),0)","v":0.25644857384185565},{"$f":"IFERROR(IF($B92<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A92,'TMSIS - elig group'!$H:$H,$B92,'TMSIS - elig group'!$C:$C,G$1),G91),0)","v":0.19884997725943734},{"$f":"IFERROR(IF($B92<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A92,'TMSIS - elig group'!$H:$H,$B92,'TMSIS - elig group'!$C:$C,H$1),H91),0)","v":5.5992834402294474E-2},{"$f":"IFERROR(IF($B92<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A92,'TMSIS - elig group'!$H:$H,$B92,'TMSIS - elig group'!$C:$C,I$1),I91),0)","v":7.3744396075628618E-2},{"$f":"IFERROR(IF($B92<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A92,'TMSIS - elig group'!$H:$H,$B92,'TMSIS - elig group'!$C:$C,J$1),J91),0)","v":0},{"$f":"IFERROR(IF($B92<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A92,'TMSIS - elig group'!$H:$H,$B92,'TMSIS - elig group'!$C:$C,K$1),K91),0)","v":0},true,16712,86002,53149,41212,11605,15284,0,0,0]
["Alaska","2020-02-01",{"$f":"IF($B93<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A93,'CMS monthly enrollment'!C:C,B93,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B93,C81:C92,B81:B92))","v":206251},{"$f":"IF($B93<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A93,'CMS monthly enrollment'!C:C,B93,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B93,D81:D92,B81:B92))","v":16690},{"$f":"IFERROR(IF($B93<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A93,'TMSIS - elig group'!$H:$H,$B93,'TMSIS - elig group'!$C:$C,E$1),E92),0)","v":0.41469958573136484},{"$f":"IFERROR(IF($B93<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A93,'TMSIS - elig group'!$H:$H,$B93,'TMSIS - elig group'!$C:$C,F$1),F92),0)","v":0.25711068479439486},{"$f":"IFERROR(IF($B93<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A93,'TMSIS - elig group'!$H:$H,$B93,'TMSIS - elig group'!$C:$C,G$1),G92),0)","v":0.19858944773449735},{"$f":"IFERROR(IF($B93<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A93,'TMSIS - elig group'!$H:$H,$B93,'TMSIS - elig group'!$C:$C,H$1),H92),0)","v":5.606064818676379E-2},{"$f":"IFERROR(IF($B93<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A93,'TMSIS - elig group'!$H:$H,$B93,'TMSIS - elig group'!$C:$C,I$1),I92),0)","v":7.3539633552979114E-2},{"$f":"IFERROR(IF($B93<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A93,'TMSIS - elig group'!$H:$H,$B93,'TMSIS - elig group'!$C:$C,J$1),J92),0)","v":0},{"$f":"IFERROR(IF($B93<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A93,'TMSIS - elig group'!$H:$H,$B93,'TMSIS - elig group'!$C:$C,K$1),K92),0)","v":0},true,16690,85532,53029,40959,11563,15168,0,0,0]
["Alaska","2020-03-01",{"$f":"IF($B94<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A94,'CMS monthly enrollment'!C:C,B94,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B94,C82:C93,B82:B93))","v":208129},{"$f":"IF($B94<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A94,'CMS monthly enrollment'!C:C,B94,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B94,D82:D93,B82:B93))","v":16836},{"$f":"IFERROR(IF($B94<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A94,'TMSIS - elig group'!$H:$H,$B94,'TMSIS - elig group'!$C:$C,E$1),E93),0)","v":0.41389087718488077},{"$f":"IFERROR(IF($B94<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A94,'TMSIS - elig group'!$H:$H,$B94,'TMSIS - elig group'!$C:$C,F$1),F93),0)","v":0.25893463252441756},{"$f":"IFERROR(IF($B94<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A94,'TMSIS - elig group'!$H:$H,$B94,'TMSIS - elig group'!$C:$C,G$1),G93),0)","v":0.19830520215197764},{"$f":"IFERROR(IF($B94<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A94,'TMSIS - elig group'!$H:$H,$B94,'TMSIS - elig group'!$C:$C,H$1),H93),0)","v":5.6043778429425754E-2},{"$f":"IFERROR(IF($B94<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A94,'TMSIS - elig group'!$H:$H,$B94,'TMSIS - elig group'!$C:$C,I$1),I93),0)","v":7.2825509709298297E-2},{"$f":"IFERROR(IF($B94<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A94,'TMSIS - elig group'!$H:$H,$B94,'TMSIS - elig group'!$C:$C,J$1),J93),0)","v":0},{"$f":"IFERROR(IF($B94<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A94,'TMSIS - elig group'!$H:$H,$B94,'TMSIS - elig group'!$C:$C,K$1),K93),0)","v":0},true,16836,86143,53892,41273,11664,15157,0,0,0]
["Alaska","2020-04-01",{"$f":"IF($B95<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A95,'CMS monthly enrollment'!C:C,B95,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B95,C83:C94,B83:B94))","v":212183},{"$f":"IF($B95<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A95,'CMS monthly enrollment'!C:C,B95,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B95,D83:D94,B83:B94))","v":16087},{"$f":"IFERROR(IF($B95<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A95,'TMSIS - elig group'!$H:$H,$B95,'TMSIS - elig group'!$C:$C,E$1),E94),0)","v":0.41478406532046941},{"$f":"IFERROR(IF($B95<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A95,'TMSIS - elig group'!$H:$H,$B95,'TMSIS - elig group'!$C:$C,F$1),F94),0)","v":0.26069146696446555},{"$f":"IFERROR(IF($B95<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A95,'TMSIS - elig group'!$H:$H,$B95,'TMSIS - elig group'!$C:$C,G$1),G94),0)","v":0.19662962488329092},{"$f":"IFERROR(IF($B95<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A95,'TMSIS - elig group'!$H:$H,$B95,'TMSIS - elig group'!$C:$C,H$1),H94),0)","v":5.6029511377990955E-2},{"$f":"IFERROR(IF($B95<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A95,'TMSIS - elig group'!$H:$H,$B95,'TMSIS - elig group'!$C:$C,I$1),I94),0)","v":7.186533145378321E-2},{"$f":"IFERROR(IF($B95<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A95,'TMSIS - elig group'!$H:$H,$B95,'TMSIS - elig group'!$C:$C,J$1),J94),0)","v":0},{"$f":"IFERROR(IF($B95<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A95,'TMSIS - elig group'!$H:$H,$B95,'TMSIS - elig group'!$C:$C,K$1),K94),0)","v":0},true,16087,88010,55314,41721,11889,15249,0,0,0]
["Alaska","2020-05-01",{"$f":"IF($B96<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A96,'CMS monthly enrollment'!C:C,B96,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B96,C84:C95,B84:B95))","v":214692},{"$f":"IF($B96<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A96,'CMS monthly enrollment'!C:C,B96,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B96,D84:D95,B84:B95))","v":15351},{"$f":"IFERROR(IF($B96<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A96,'TMSIS - elig group'!$H:$H,$B96,'TMSIS - elig group'!$C:$C,E$1),E95),0)","v":0.41447323582732443},{"$f":"IFERROR(IF($B96<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A96,'TMSIS - elig group'!$H:$H,$B96,'TMSIS - elig group'!$C:$C,F$1),F95),0)","v":0.26034467874359918},{"$f":"IFERROR(IF($B96<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A96,'TMSIS - elig group'!$H:$H,$B96,'TMSIS - elig group'!$C:$C,G$1),G95),0)","v":0.19726565162275261},{"$f":"IFERROR(IF($B96<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A96,'TMSIS - elig group'!$H:$H,$B96,'TMSIS - elig group'!$C:$C,H$1),H95),0)","v":5.6136381191245359E-2},{"$f":"IFERROR(IF($B96<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A96,'TMSIS - elig group'!$H:$H,$B96,'TMSIS - elig group'!$C:$C,I$1),I95),0)","v":7.1780052615078443E-2},{"$f":"IFERROR(IF($B96<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A96,'TMSIS - elig group'!$H:$H,$B96,'TMSIS - elig group'!$C:$C,J$1),J95),0)","v":0},{"$f":"IFERROR(IF($B96<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A96,'TMSIS - elig group'!$H:$H,$B96,'TMSIS - elig group'!$C:$C,K$1),K95),0)","v":0},true,15351,88984,55894,42351,12052,15411,0,0,0]
["Alaska","2020-06-01",{"$f":"IF($B97<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A97,'CMS monthly enrollment'!C:C,B97,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B97,C85:C96,B85:B96))","v":217484},{"$f":"IF($B97<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A97,'CMS monthly enrollment'!C:C,B97,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B97,D85:D96,B85:B96))","v":14585},{"$f":"IFERROR(IF($B97<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A97,'TMSIS - elig group'!$H:$H,$B97,'TMSIS - elig group'!$C:$C,E$1),E96),0)","v":0.41168631194114524},{"$f":"IFERROR(IF($B97<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A97,'TMSIS - elig group'!$H:$H,$B97,'TMSIS - elig group'!$C:$C,F$1),F96),0)","v":0.26414414738908448},{"$f":"IFERROR(IF($B97<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A97,'TMSIS - elig group'!$H:$H,$B97,'TMSIS - elig group'!$C:$C,G$1),G96),0)","v":0.19659081699728959},{"$f":"IFERROR(IF($B97<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A97,'TMSIS - elig group'!$H:$H,$B97,'TMSIS - elig group'!$C:$C,H$1),H96),0)","v":5.6333462400835636E-2},{"$f":"IFERROR(IF($B97<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A97,'TMSIS - elig group'!$H:$H,$B97,'TMSIS - elig group'!$C:$C,I$1),I96),0)","v":7.1245261271645072E-2},{"$f":"IFERROR(IF($B97<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A97,'TMSIS - elig group'!$H:$H,$B97,'TMSIS - elig group'!$C:$C,J$1),J96),0)","v":0},{"$f":"IFERROR(IF($B97<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A97,'TMSIS - elig group'!$H:$H,$B97,'TMSIS - elig group'!$C:$C,K$1),K96),0)","v":0},true,14585,89535,57447,42755,12252,15495,0,0,0]
["Alaska","2020-07-01",{"$f":"IF($B98<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A98,'CMS monthly enrollment'!C:C,B98,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B98,C86:C97,B86:B97))","v":219239},{"$f":"IF($B98<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A98,'CMS monthly enrollment'!C:C,B98,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B98,D86:D97,B86:B97))","v":14095},{"$f":"IFERROR(IF($B98<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A98,'TMSIS - elig group'!$H:$H,$B98,'TMSIS - elig group'!$C:$C,E$1),E97),0)","v":0.40628248324312699},{"$f":"IFERROR(IF($B98<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A98,'TMSIS - elig group'!$H:$H,$B98,'TMSIS - elig group'!$C:$C,F$1),F97),0)","v":0.26921215814186888},{"$f":"IFERROR(IF($B98<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A98,'TMSIS - elig group'!$H:$H,$B98,'TMSIS - elig group'!$C:$C,G$1),G97),0)","v":0.19686637513889388},{"$f":"IFERROR(IF($B98<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A98,'TMSIS - elig group'!$H:$H,$B98,'TMSIS - elig group'!$C:$C,H$1),H97),0)","v":5.6776228538657297E-2},{"$f":"IFERROR(IF($B98<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A98,'TMSIS - elig group'!$H:$H,$B98,'TMSIS - elig group'!$C:$C,I$1),I97),0)","v":7.0862754937452949E-2},{"$f":"IFERROR(IF($B98<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A98,'TMSIS - elig group'!$H:$H,$B98,'TMSIS - elig group'!$C:$C,J$1),J97),0)","v":0},{"$f":"IFERROR(IF($B98<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A98,'TMSIS - elig group'!$H:$H,$B98,'TMSIS - elig group'!$C:$C,K$1),K97),0)","v":0},true,14095,89073,59022,43161,12448,15536,0,0,0]
["Alaska","2020-08-01",{"$f":"IF($B99<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A99,'CMS monthly enrollment'!C:C,B99,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B99,C87:C98,B87:B98))","v":221414},{"$f":"IF($B99<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A99,'CMS monthly enrollment'!C:C,B99,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B99,D87:D98,B87:B98))","v":13847},{"$f":"IFERROR(IF($B99<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A99,'TMSIS - elig group'!$H:$H,$B99,'TMSIS - elig group'!$C:$C,E$1),E98),0)","v":0.40363936404287032},{"$f":"IFERROR(IF($B99<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A99,'TMSIS - elig group'!$H:$H,$B99,'TMSIS - elig group'!$C:$C,F$1),F98),0)","v":0.27308982184683084},{"$f":"IFERROR(IF($B99<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A99,'TMSIS - elig group'!$H:$H,$B99,'TMSIS - elig group'!$C:$C,G$1),G98),0)","v":0.19615480161828378},{"$f":"IFERROR(IF($B99<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A99,'TMSIS - elig group'!$H:$H,$B99,'TMSIS - elig group'!$C:$C,H$1),H98),0)","v":5.6737525729292353E-2},{"$f":"IFERROR(IF($B99<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A99,'TMSIS - elig group'!$H:$H,$B99,'TMSIS - elig group'!$C:$C,I$1),I98),0)","v":7.0378486762722695E-2},{"$f":"IFERROR(IF($B99<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A99,'TMSIS - elig group'!$H:$H,$B99,'TMSIS - elig group'!$C:$C,J$1),J98),0)","v":0},{"$f":"IFERROR(IF($B99<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A99,'TMSIS - elig group'!$H:$H,$B99,'TMSIS - elig group'!$C:$C,K$1),K98),0)","v":0},true,13847,89371,60466,43431,12562,15583,0,0,0]
["Alaska","2020-09-01",{"$f":"IF($B100<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A100,'CMS monthly enrollment'!C:C,B100,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B100,C88:C99,B88:B99))","v":222686},{"$f":"IF($B100<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A100,'CMS monthly enrollment'!C:C,B100,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B100,D88:D99,B88:B99))","v":13676},{"$f":"IFERROR(IF($B100<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A100,'TMSIS - elig group'!$H:$H,$B100,'TMSIS - elig group'!$C:$C,E$1),E99),0)","v":0.40374408231157155},{"$f":"IFERROR(IF($B100<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A100,'TMSIS - elig group'!$H:$H,$B100,'TMSIS - elig group'!$C:$C,F$1),F99),0)","v":0.27316888079028989},{"$f":"IFERROR(IF($B100<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A100,'TMSIS - elig group'!$H:$H,$B100,'TMSIS - elig group'!$C:$C,G$1),G99),0)","v":0.19609443593895459},{"$f":"IFERROR(IF($B100<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A100,'TMSIS - elig group'!$H:$H,$B100,'TMSIS - elig group'!$C:$C,H$1),H99),0)","v":5.6849517540182921E-2},{"$f":"IFERROR(IF($B100<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A100,'TMSIS - elig group'!$H:$H,$B100,'TMSIS - elig group'!$C:$C,I$1),I99),0)","v":7.0143083419001023E-2},{"$f":"IFERROR(IF($B100<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A100,'TMSIS - elig group'!$H:$H,$B100,'TMSIS - elig group'!$C:$C,J$1),J99),0)","v":0},{"$f":"IFERROR(IF($B100<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A100,'TMSIS - elig group'!$H:$H,$B100,'TMSIS - elig group'!$C:$C,K$1),K99),0)","v":0},true,13676,89908,60831,43667,12660,15620,0,0,0]
["Alaska","2020-10-01",{"$f":"IF($B101<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A101,'CMS monthly enrollment'!C:C,B101,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B101,C89:C100,B89:B100))","v":224338},{"$f":"IF($B101<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A101,'CMS monthly enrollment'!C:C,B101,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B101,D89:D100,B89:B100))","v":13448},{"$f":"IFERROR(IF($B101<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A101,'TMSIS - elig group'!$H:$H,$B101,'TMSIS - elig group'!$C:$C,E$1),E100),0)","v":0.40431541884174754},{"$f":"IFERROR(IF($B101<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A101,'TMSIS - elig group'!$H:$H,$B101,'TMSIS - elig group'!$C:$C,F$1),F100),0)","v":0.27367042707493955},{"$f":"IFERROR(IF($B101<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A101,'TMSIS - elig group'!$H:$H,$B101,'TMSIS - elig group'!$C:$C,G$1),G100),0)","v":0.19593245279052657},{"$f":"IFERROR(IF($B101<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A101,'TMSIS - elig group'!$H:$H,$B101,'TMSIS - elig group'!$C:$C,H$1),H100),0)","v":5.6590057106821287E-2},{"$f":"IFERROR(IF($B101<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A101,'TMSIS - elig group'!$H:$H,$B101,'TMSIS - elig group'!$C:$C,I$1),I100),0)","v":6.949164418596504E-2},{"$f":"IFERROR(IF($B101<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A101,'TMSIS - elig group'!$H:$H,$B101,'TMSIS - elig group'!$C:$C,J$1),J100),0)","v":0},{"$f":"IFERROR(IF($B101<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A101,'TMSIS - elig group'!$H:$H,$B101,'TMSIS - elig group'!$C:$C,K$1),K100),0)","v":0},true,13448,90703,61395,43955,12695,15590,0,0,0]
["Alaska","2020-11-01",{"$f":"IF($B102<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A102,'CMS monthly enrollment'!C:C,B102,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B102,C90:C101,B90:B101))","v":225513},{"$f":"IF($B102<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A102,'CMS monthly enrollment'!C:C,B102,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B102,D90:D101,B90:B101))","v":13360},{"$f":"IFERROR(IF($B102<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A102,'TMSIS - elig group'!$H:$H,$B102,'TMSIS - elig group'!$C:$C,E$1),E101),0)","v":0.40432657848439435},{"$f":"IFERROR(IF($B102<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A102,'TMSIS - elig group'!$H:$H,$B102,'TMSIS - elig group'!$C:$C,F$1),F101),0)","v":0.27569340370539303},{"$f":"IFERROR(IF($B102<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A102,'TMSIS - elig group'!$H:$H,$B102,'TMSIS - elig group'!$C:$C,G$1),G101),0)","v":0.19566038965270086},{"$f":"IFERROR(IF($B102<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A102,'TMSIS - elig group'!$H:$H,$B102,'TMSIS - elig group'!$C:$C,H$1),H101),0)","v":5.6006602810538431E-2},{"$f":"IFERROR(IF($B102<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A102,'TMSIS - elig group'!$H:$H,$B102,'TMSIS - elig group'!$C:$C,I$1),I101),0)","v":6.8313025346973352E-2},{"$f":"IFERROR(IF($B102<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A102,'TMSIS - elig group'!$H:$H,$B102,'TMSIS - elig group'!$C:$C,J$1),J101),0)","v":0},{"$f":"IFERROR(IF($B102<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A102,'TMSIS - elig group'!$H:$H,$B102,'TMSIS - elig group'!$C:$C,K$1),K101),0)","v":0},true,13360,91181,62172,44124,12630,15405,0,0,0]
["Alaska","2020-12-01",{"$f":"IF($B103<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A103,'CMS monthly enrollment'!C:C,B103,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B103,C91:C102,B91:B102))","v":226591},{"$f":"IF($B103<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A103,'CMS monthly enrollment'!C:C,B103,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B103,D91:D102,B91:B102))","v":13390},{"$f":"IFERROR(IF($B103<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A103,'TMSIS - elig group'!$H:$H,$B103,'TMSIS - elig group'!$C:$C,E$1),E102),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B103<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A103,'TMSIS - elig group'!$H:$H,$B103,'TMSIS - elig group'!$C:$C,F$1),F102),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B103<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A103,'TMSIS - elig group'!$H:$H,$B103,'TMSIS - elig group'!$C:$C,G$1),G102),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B103<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A103,'TMSIS - elig group'!$H:$H,$B103,'TMSIS - elig group'!$C:$C,H$1),H102),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B103<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A103,'TMSIS - elig group'!$H:$H,$B103,'TMSIS - elig group'!$C:$C,I$1),I102),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B103<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A103,'TMSIS - elig group'!$H:$H,$B103,'TMSIS - elig group'!$C:$C,J$1),J102),0)","v":0},{"$f":"IFERROR(IF($B103<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A103,'TMSIS - elig group'!$H:$H,$B103,'TMSIS - elig group'!$C:$C,K$1),K102),0)","v":0},true,13390,91448,62964,44247,12624,15307,0,0,0]
["Alaska","2021-01-01",{"$f":"IF($B104<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A104,'CMS monthly enrollment'!C:C,B104,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B104,C92:C103,B92:B103))","v":228118},{"$f":"IF($B104<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A104,'CMS monthly enrollment'!C:C,B104,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B104,D92:D103,B92:B103))","v":13292},{"$f":"IFERROR(IF($B104<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A104,'TMSIS - elig group'!$H:$H,$B104,'TMSIS - elig group'!$C:$C,E$1),E103),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B104<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A104,'TMSIS - elig group'!$H:$H,$B104,'TMSIS - elig group'!$C:$C,F$1),F103),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B104<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A104,'TMSIS - elig group'!$H:$H,$B104,'TMSIS - elig group'!$C:$C,G$1),G103),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B104<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A104,'TMSIS - elig group'!$H:$H,$B104,'TMSIS - elig group'!$C:$C,H$1),H103),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B104<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A104,'TMSIS - elig group'!$H:$H,$B104,'TMSIS - elig group'!$C:$C,I$1),I103),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B104<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A104,'TMSIS - elig group'!$H:$H,$B104,'TMSIS - elig group'!$C:$C,J$1),J103),0)","v":0},{"$f":"IFERROR(IF($B104<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A104,'TMSIS - elig group'!$H:$H,$B104,'TMSIS - elig group'!$C:$C,K$1),K103),0)","v":0},true,13292,92064,63389,44545,12710,15410,0,0,0]
["Alaska","2021-02-01",{"$f":"IF($B105<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A105,'CMS monthly enrollment'!C:C,B105,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B105,C93:C104,B93:B104))","v":229755},{"$f":"IF($B105<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A105,'CMS monthly enrollment'!C:C,B105,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B105,D93:D104,B93:B104))","v":13236},{"$f":"IFERROR(IF($B105<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A105,'TMSIS - elig group'!$H:$H,$B105,'TMSIS - elig group'!$C:$C,E$1),E104),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B105<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A105,'TMSIS - elig group'!$H:$H,$B105,'TMSIS - elig group'!$C:$C,F$1),F104),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B105<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A105,'TMSIS - elig group'!$H:$H,$B105,'TMSIS - elig group'!$C:$C,G$1),G104),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B105<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A105,'TMSIS - elig group'!$H:$H,$B105,'TMSIS - elig group'!$C:$C,H$1),H104),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B105<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A105,'TMSIS - elig group'!$H:$H,$B105,'TMSIS - elig group'!$C:$C,I$1),I104),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B105<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A105,'TMSIS - elig group'!$H:$H,$B105,'TMSIS - elig group'!$C:$C,J$1),J104),0)","v":0},{"$f":"IFERROR(IF($B105<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A105,'TMSIS - elig group'!$H:$H,$B105,'TMSIS - elig group'!$C:$C,K$1),K104),0)","v":0},true,13236,92725,63844,44865,12801,15521,0,0,0]
["Alaska","2021-03-01",{"$f":"IF($B106<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A106,'CMS monthly enrollment'!C:C,B106,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B106,C94:C105,B94:B105))","v":231747},{"$f":"IF($B106<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A106,'CMS monthly enrollment'!C:C,B106,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B106,D94:D105,B94:B105))","v":13113},{"$f":"IFERROR(IF($B106<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A106,'TMSIS - elig group'!$H:$H,$B106,'TMSIS - elig group'!$C:$C,E$1),E105),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B106<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A106,'TMSIS - elig group'!$H:$H,$B106,'TMSIS - elig group'!$C:$C,F$1),F105),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B106<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A106,'TMSIS - elig group'!$H:$H,$B106,'TMSIS - elig group'!$C:$C,G$1),G105),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B106<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A106,'TMSIS - elig group'!$H:$H,$B106,'TMSIS - elig group'!$C:$C,H$1),H105),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B106<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A106,'TMSIS - elig group'!$H:$H,$B106,'TMSIS - elig group'!$C:$C,I$1),I105),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B106<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A106,'TMSIS - elig group'!$H:$H,$B106,'TMSIS - elig group'!$C:$C,J$1),J105),0)","v":0},{"$f":"IFERROR(IF($B106<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A106,'TMSIS - elig group'!$H:$H,$B106,'TMSIS - elig group'!$C:$C,K$1),K105),0)","v":0},true,13113,93529,64397,45254,12912,15656,0,0,0]
["Alaska","2021-04-01",{"$f":"IF($B107<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A107,'CMS monthly enrollment'!C:C,B107,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B107,C95:C106,B95:B106))","v":234147},{"$f":"IF($B107<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A107,'CMS monthly enrollment'!C:C,B107,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B107,D95:D106,B95:B106))","v":13033},{"$f":"IFERROR(IF($B107<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A107,'TMSIS - elig group'!$H:$H,$B107,'TMSIS - elig group'!$C:$C,E$1),E106),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B107<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A107,'TMSIS - elig group'!$H:$H,$B107,'TMSIS - elig group'!$C:$C,F$1),F106),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B107<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A107,'TMSIS - elig group'!$H:$H,$B107,'TMSIS - elig group'!$C:$C,G$1),G106),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B107<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A107,'TMSIS - elig group'!$H:$H,$B107,'TMSIS - elig group'!$C:$C,H$1),H106),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B107<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A107,'TMSIS - elig group'!$H:$H,$B107,'TMSIS - elig group'!$C:$C,I$1),I106),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B107<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A107,'TMSIS - elig group'!$H:$H,$B107,'TMSIS - elig group'!$C:$C,J$1),J106),0)","v":0},{"$f":"IFERROR(IF($B107<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A107,'TMSIS - elig group'!$H:$H,$B107,'TMSIS - elig group'!$C:$C,K$1),K106),0)","v":0},true,13033,94497,65064,45723,13045,15818,0,0,0]
["Alaska","2021-05-01",{"$f":"IF($B108<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A108,'CMS monthly enrollment'!C:C,B108,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B108,C96:C107,B96:B107))","v":235858},{"$f":"IF($B108<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A108,'CMS monthly enrollment'!C:C,B108,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B108,D96:D107,B96:B107))","v":12881},{"$f":"IFERROR(IF($B108<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A108,'TMSIS - elig group'!$H:$H,$B108,'TMSIS - elig group'!$C:$C,E$1),E107),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B108<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A108,'TMSIS - elig group'!$H:$H,$B108,'TMSIS - elig group'!$C:$C,F$1),F107),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B108<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A108,'TMSIS - elig group'!$H:$H,$B108,'TMSIS - elig group'!$C:$C,G$1),G107),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B108<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A108,'TMSIS - elig group'!$H:$H,$B108,'TMSIS - elig group'!$C:$C,H$1),H107),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B108<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A108,'TMSIS - elig group'!$H:$H,$B108,'TMSIS - elig group'!$C:$C,I$1),I107),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B108<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A108,'TMSIS - elig group'!$H:$H,$B108,'TMSIS - elig group'!$C:$C,J$1),J107),0)","v":0},{"$f":"IFERROR(IF($B108<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A108,'TMSIS - elig group'!$H:$H,$B108,'TMSIS - elig group'!$C:$C,K$1),K107),0)","v":0},true,12881,95188,65539,46057,13141,15933,0,0,0]
["Alaska","2021-06-01",{"$f":"IF($B109<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A109,'CMS monthly enrollment'!C:C,B109,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B109,C97:C108,B97:B108))","v":237500},{"$f":"IF($B109<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A109,'CMS monthly enrollment'!C:C,B109,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B109,D97:D108,B97:B108))","v":12785},{"$f":"IFERROR(IF($B109<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A109,'TMSIS - elig group'!$H:$H,$B109,'TMSIS - elig group'!$C:$C,E$1),E108),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B109<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A109,'TMSIS - elig group'!$H:$H,$B109,'TMSIS - elig group'!$C:$C,F$1),F108),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B109<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A109,'TMSIS - elig group'!$H:$H,$B109,'TMSIS - elig group'!$C:$C,G$1),G108),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B109<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A109,'TMSIS - elig group'!$H:$H,$B109,'TMSIS - elig group'!$C:$C,H$1),H108),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B109<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A109,'TMSIS - elig group'!$H:$H,$B109,'TMSIS - elig group'!$C:$C,I$1),I108),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B109<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A109,'TMSIS - elig group'!$H:$H,$B109,'TMSIS - elig group'!$C:$C,J$1),J108),0)","v":0},{"$f":"IFERROR(IF($B109<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A109,'TMSIS - elig group'!$H:$H,$B109,'TMSIS - elig group'!$C:$C,K$1),K108),0)","v":0},true,12785,95851,65996,46377,13232,16044,0,0,0]
["Alaska","2021-07-01",{"$f":"IF($B110<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A110,'CMS monthly enrollment'!C:C,B110,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B110,C98:C109,B98:B109))","v":238365},{"$f":"IF($B110<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A110,'CMS monthly enrollment'!C:C,B110,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B110,D98:D109,B98:B109))","v":12659},{"$f":"IFERROR(IF($B110<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A110,'TMSIS - elig group'!$H:$H,$B110,'TMSIS - elig group'!$C:$C,E$1),E109),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B110<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A110,'TMSIS - elig group'!$H:$H,$B110,'TMSIS - elig group'!$C:$C,F$1),F109),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B110<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A110,'TMSIS - elig group'!$H:$H,$B110,'TMSIS - elig group'!$C:$C,G$1),G109),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B110<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A110,'TMSIS - elig group'!$H:$H,$B110,'TMSIS - elig group'!$C:$C,H$1),H109),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B110<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A110,'TMSIS - elig group'!$H:$H,$B110,'TMSIS - elig group'!$C:$C,I$1),I109),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B110<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A110,'TMSIS - elig group'!$H:$H,$B110,'TMSIS - elig group'!$C:$C,J$1),J109),0)","v":0},{"$f":"IFERROR(IF($B110<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A110,'TMSIS - elig group'!$H:$H,$B110,'TMSIS - elig group'!$C:$C,K$1),K109),0)","v":0},true,12659,96200,66236,46546,13280,16103,0,0,0]
["Alaska","2021-08-01",{"$f":"IF($B111<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A111,'CMS monthly enrollment'!C:C,B111,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B111,C99:C110,B99:B110))","v":239402},{"$f":"IF($B111<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A111,'CMS monthly enrollment'!C:C,B111,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B111,D99:D110,B99:B110))","v":12575},{"$f":"IFERROR(IF($B111<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A111,'TMSIS - elig group'!$H:$H,$B111,'TMSIS - elig group'!$C:$C,E$1),E110),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B111<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A111,'TMSIS - elig group'!$H:$H,$B111,'TMSIS - elig group'!$C:$C,F$1),F110),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B111<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A111,'TMSIS - elig group'!$H:$H,$B111,'TMSIS - elig group'!$C:$C,G$1),G110),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B111<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A111,'TMSIS - elig group'!$H:$H,$B111,'TMSIS - elig group'!$C:$C,H$1),H110),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B111<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A111,'TMSIS - elig group'!$H:$H,$B111,'TMSIS - elig group'!$C:$C,I$1),I110),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B111<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A111,'TMSIS - elig group'!$H:$H,$B111,'TMSIS - elig group'!$C:$C,J$1),J110),0)","v":0},{"$f":"IFERROR(IF($B111<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A111,'TMSIS - elig group'!$H:$H,$B111,'TMSIS - elig group'!$C:$C,K$1),K110),0)","v":0},true,12575,96618,66524,46749,13338,16173,0,0,0]
["Alaska","2021-09-01",{"$f":"IF($B112<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A112,'CMS monthly enrollment'!C:C,B112,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B112,C100:C111,B100:B111))","v":240240},{"$f":"IF($B112<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A112,'CMS monthly enrollment'!C:C,B112,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B112,D100:D111,B100:B111))","v":12496},{"$f":"IFERROR(IF($B112<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A112,'TMSIS - elig group'!$H:$H,$B112,'TMSIS - elig group'!$C:$C,E$1),E111),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B112<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A112,'TMSIS - elig group'!$H:$H,$B112,'TMSIS - elig group'!$C:$C,F$1),F111),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B112<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A112,'TMSIS - elig group'!$H:$H,$B112,'TMSIS - elig group'!$C:$C,G$1),G111),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B112<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A112,'TMSIS - elig group'!$H:$H,$B112,'TMSIS - elig group'!$C:$C,H$1),H111),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B112<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A112,'TMSIS - elig group'!$H:$H,$B112,'TMSIS - elig group'!$C:$C,I$1),I111),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B112<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A112,'TMSIS - elig group'!$H:$H,$B112,'TMSIS - elig group'!$C:$C,J$1),J111),0)","v":0},{"$f":"IFERROR(IF($B112<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A112,'TMSIS - elig group'!$H:$H,$B112,'TMSIS - elig group'!$C:$C,K$1),K111),0)","v":0},true,12496,96956,66757,46912,13385,16229,0,0,0]
["Alaska","2021-10-01",{"$f":"IF($B113<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A113,'CMS monthly enrollment'!C:C,B113,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B113,C101:C112,B101:B112))","v":241822},{"$f":"IF($B113<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A113,'CMS monthly enrollment'!C:C,B113,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B113,D101:D112,B101:B112))","v":12347},{"$f":"IFERROR(IF($B113<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A113,'TMSIS - elig group'!$H:$H,$B113,'TMSIS - elig group'!$C:$C,E$1),E112),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B113<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A113,'TMSIS - elig group'!$H:$H,$B113,'TMSIS - elig group'!$C:$C,F$1),F112),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B113<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A113,'TMSIS - elig group'!$H:$H,$B113,'TMSIS - elig group'!$C:$C,G$1),G112),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B113<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A113,'TMSIS - elig group'!$H:$H,$B113,'TMSIS - elig group'!$C:$C,H$1),H112),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B113<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A113,'TMSIS - elig group'!$H:$H,$B113,'TMSIS - elig group'!$C:$C,I$1),I112),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B113<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A113,'TMSIS - elig group'!$H:$H,$B113,'TMSIS - elig group'!$C:$C,J$1),J112),0)","v":0},{"$f":"IFERROR(IF($B113<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A113,'TMSIS - elig group'!$H:$H,$B113,'TMSIS - elig group'!$C:$C,K$1),K112),0)","v":0},true,12347,97595,67197,47221,13473,16336,0,0,0]
["Alaska","2021-11-01",{"$f":"IF($B114<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A114,'CMS monthly enrollment'!C:C,B114,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B114,C102:C113,B102:B113))","v":242946},{"$f":"IF($B114<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A114,'CMS monthly enrollment'!C:C,B114,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B114,D102:D113,B102:B113))","v":12284},{"$f":"IFERROR(IF($B114<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A114,'TMSIS - elig group'!$H:$H,$B114,'TMSIS - elig group'!$C:$C,E$1),E113),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B114<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A114,'TMSIS - elig group'!$H:$H,$B114,'TMSIS - elig group'!$C:$C,F$1),F113),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B114<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A114,'TMSIS - elig group'!$H:$H,$B114,'TMSIS - elig group'!$C:$C,G$1),G113),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B114<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A114,'TMSIS - elig group'!$H:$H,$B114,'TMSIS - elig group'!$C:$C,H$1),H113),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B114<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A114,'TMSIS - elig group'!$H:$H,$B114,'TMSIS - elig group'!$C:$C,I$1),I113),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B114<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A114,'TMSIS - elig group'!$H:$H,$B114,'TMSIS - elig group'!$C:$C,J$1),J113),0)","v":0},{"$f":"IFERROR(IF($B114<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A114,'TMSIS - elig group'!$H:$H,$B114,'TMSIS - elig group'!$C:$C,K$1),K113),0)","v":0},true,12284,98048,67509,47441,13536,16412,0,0,0]
["Alaska","2021-12-01",{"$f":"IF($B115<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A115,'CMS monthly enrollment'!C:C,B115,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B115,C103:C114,B103:B114))","v":243455},{"$f":"IF($B115<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A115,'CMS monthly enrollment'!C:C,B115,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B115,D103:D114,B103:B114))","v":12291},{"$f":"IFERROR(IF($B115<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A115,'TMSIS - elig group'!$H:$H,$B115,'TMSIS - elig group'!$C:$C,E$1),E114),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B115<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A115,'TMSIS - elig group'!$H:$H,$B115,'TMSIS - elig group'!$C:$C,F$1),F114),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B115<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A115,'TMSIS - elig group'!$H:$H,$B115,'TMSIS - elig group'!$C:$C,G$1),G114),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B115<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A115,'TMSIS - elig group'!$H:$H,$B115,'TMSIS - elig group'!$C:$C,H$1),H114),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B115<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A115,'TMSIS - elig group'!$H:$H,$B115,'TMSIS - elig group'!$C:$C,I$1),I114),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B115<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A115,'TMSIS - elig group'!$H:$H,$B115,'TMSIS - elig group'!$C:$C,J$1),J114),0)","v":0},{"$f":"IFERROR(IF($B115<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A115,'TMSIS - elig group'!$H:$H,$B115,'TMSIS - elig group'!$C:$C,K$1),K114),0)","v":0},true,12291,98254,67650,47540,13564,16447,0,0,0]
["Alaska","2022-01-01",{"$f":"IF($B116<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A116,'CMS monthly enrollment'!C:C,B116,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B116,C104:C115,B104:B115))","v":244766},{"$f":"IF($B116<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A116,'CMS monthly enrollment'!C:C,B116,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B116,D104:D115,B104:B115))","v":12269},{"$f":"IFERROR(IF($B116<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A116,'TMSIS - elig group'!$H:$H,$B116,'TMSIS - elig group'!$C:$C,E$1),E115),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B116<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A116,'TMSIS - elig group'!$H:$H,$B116,'TMSIS - elig group'!$C:$C,F$1),F115),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B116<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A116,'TMSIS - elig group'!$H:$H,$B116,'TMSIS - elig group'!$C:$C,G$1),G115),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B116<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A116,'TMSIS - elig group'!$H:$H,$B116,'TMSIS - elig group'!$C:$C,H$1),H115),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B116<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A116,'TMSIS - elig group'!$H:$H,$B116,'TMSIS - elig group'!$C:$C,I$1),I115),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B116<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A116,'TMSIS - elig group'!$H:$H,$B116,'TMSIS - elig group'!$C:$C,J$1),J115),0)","v":0},{"$f":"IFERROR(IF($B116<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A116,'TMSIS - elig group'!$H:$H,$B116,'TMSIS - elig group'!$C:$C,K$1),K115),0)","v":0},true,12269,98783,68015,47796,13637,16535,0,0,0]
["Alaska","2022-02-01",{"$f":"IF($B117<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A117,'CMS monthly enrollment'!C:C,B117,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B117,C105:C116,B105:B116))","v":245489},{"$f":"IF($B117<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A117,'CMS monthly enrollment'!C:C,B117,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B117,D105:D116,B105:B116))","v":12202},{"$f":"IFERROR(IF($B117<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A117,'TMSIS - elig group'!$H:$H,$B117,'TMSIS - elig group'!$C:$C,E$1),E116),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B117<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A117,'TMSIS - elig group'!$H:$H,$B117,'TMSIS - elig group'!$C:$C,F$1),F116),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B117<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A117,'TMSIS - elig group'!$H:$H,$B117,'TMSIS - elig group'!$C:$C,G$1),G116),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B117<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A117,'TMSIS - elig group'!$H:$H,$B117,'TMSIS - elig group'!$C:$C,H$1),H116),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B117<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A117,'TMSIS - elig group'!$H:$H,$B117,'TMSIS - elig group'!$C:$C,I$1),I116),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B117<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A117,'TMSIS - elig group'!$H:$H,$B117,'TMSIS - elig group'!$C:$C,J$1),J116),0)","v":0},{"$f":"IFERROR(IF($B117<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A117,'TMSIS - elig group'!$H:$H,$B117,'TMSIS - elig group'!$C:$C,K$1),K116),0)","v":0},true,12202,99075,68216,47937,13677,16584,0,0,0]
["Alaska","2022-03-01",{"$f":"IF($B118<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A118,'CMS monthly enrollment'!C:C,B118,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B118,C106:C117,B106:B117))","v":247295},{"$f":"IF($B118<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A118,'CMS monthly enrollment'!C:C,B118,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B118,D106:D117,B106:B117))","v":12162},{"$f":"IFERROR(IF($B118<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A118,'TMSIS - elig group'!$H:$H,$B118,'TMSIS - elig group'!$C:$C,E$1),E117),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B118<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A118,'TMSIS - elig group'!$H:$H,$B118,'TMSIS - elig group'!$C:$C,F$1),F117),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B118<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A118,'TMSIS - elig group'!$H:$H,$B118,'TMSIS - elig group'!$C:$C,G$1),G117),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B118<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A118,'TMSIS - elig group'!$H:$H,$B118,'TMSIS - elig group'!$C:$C,H$1),H117),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B118<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A118,'TMSIS - elig group'!$H:$H,$B118,'TMSIS - elig group'!$C:$C,I$1),I117),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B118<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A118,'TMSIS - elig group'!$H:$H,$B118,'TMSIS - elig group'!$C:$C,J$1),J117),0)","v":0},{"$f":"IFERROR(IF($B118<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A118,'TMSIS - elig group'!$H:$H,$B118,'TMSIS - elig group'!$C:$C,K$1),K117),0)","v":0},true,12162,99804,68718,48290,13778,16706,0,0,0]
["Alaska","2022-04-01",{"$f":"IF($B119<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A119,'CMS monthly enrollment'!C:C,B119,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B119,C107:C118,B107:B118))","v":247976},{"$f":"IF($B119<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A119,'CMS monthly enrollment'!C:C,B119,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B119,D107:D118,B107:B118))","v":11995},{"$f":"IFERROR(IF($B119<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A119,'TMSIS - elig group'!$H:$H,$B119,'TMSIS - elig group'!$C:$C,E$1),E118),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B119<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A119,'TMSIS - elig group'!$H:$H,$B119,'TMSIS - elig group'!$C:$C,F$1),F118),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B119<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A119,'TMSIS - elig group'!$H:$H,$B119,'TMSIS - elig group'!$C:$C,G$1),G118),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B119<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A119,'TMSIS - elig group'!$H:$H,$B119,'TMSIS - elig group'!$C:$C,H$1),H118),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B119<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A119,'TMSIS - elig group'!$H:$H,$B119,'TMSIS - elig group'!$C:$C,I$1),I118),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B119<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A119,'TMSIS - elig group'!$H:$H,$B119,'TMSIS - elig group'!$C:$C,J$1),J118),0)","v":0},{"$f":"IFERROR(IF($B119<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A119,'TMSIS - elig group'!$H:$H,$B119,'TMSIS - elig group'!$C:$C,K$1),K118),0)","v":0},true,11995,100078,68907,48423,13816,16752,0,0,0]
["Alaska","2022-05-01",{"$f":"IF($B120<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A120,'CMS monthly enrollment'!C:C,B120,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B120,C108:C119,B108:B119))","v":248863},{"$f":"IF($B120<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A120,'CMS monthly enrollment'!C:C,B120,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B120,D108:D119,B108:B119))","v":11905},{"$f":"IFERROR(IF($B120<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A120,'TMSIS - elig group'!$H:$H,$B120,'TMSIS - elig group'!$C:$C,E$1),E119),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B120<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A120,'TMSIS - elig group'!$H:$H,$B120,'TMSIS - elig group'!$C:$C,F$1),F119),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B120<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A120,'TMSIS - elig group'!$H:$H,$B120,'TMSIS - elig group'!$C:$C,G$1),G119),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B120<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A120,'TMSIS - elig group'!$H:$H,$B120,'TMSIS - elig group'!$C:$C,H$1),H119),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B120<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A120,'TMSIS - elig group'!$H:$H,$B120,'TMSIS - elig group'!$C:$C,I$1),I119),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B120<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A120,'TMSIS - elig group'!$H:$H,$B120,'TMSIS - elig group'!$C:$C,J$1),J119),0)","v":0},{"$f":"IFERROR(IF($B120<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A120,'TMSIS - elig group'!$H:$H,$B120,'TMSIS - elig group'!$C:$C,K$1),K119),0)","v":0},true,11905,100436,69153,48596,13865,16812,0,0,0]
["Alaska","2022-06-01",{"$f":"IF($B121<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A121,'CMS monthly enrollment'!C:C,B121,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B121,C109:C120,B109:B120))","v":250149},{"$f":"IF($B121<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A121,'CMS monthly enrollment'!C:C,B121,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B121,D109:D120,B109:B120))","v":11882},{"$f":"IFERROR(IF($B121<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A121,'TMSIS - elig group'!$H:$H,$B121,'TMSIS - elig group'!$C:$C,E$1),E120),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B121<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A121,'TMSIS - elig group'!$H:$H,$B121,'TMSIS - elig group'!$C:$C,F$1),F120),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B121<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A121,'TMSIS - elig group'!$H:$H,$B121,'TMSIS - elig group'!$C:$C,G$1),G120),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B121<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A121,'TMSIS - elig group'!$H:$H,$B121,'TMSIS - elig group'!$C:$C,H$1),H120),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B121<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A121,'TMSIS - elig group'!$H:$H,$B121,'TMSIS - elig group'!$C:$C,I$1),I120),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B121<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A121,'TMSIS - elig group'!$H:$H,$B121,'TMSIS - elig group'!$C:$C,J$1),J120),0)","v":0},{"$f":"IFERROR(IF($B121<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A121,'TMSIS - elig group'!$H:$H,$B121,'TMSIS - elig group'!$C:$C,K$1),K120),0)","v":0},true,11882,100955,69511,48847,13937,16899,0,0,0]
["Alaska","2022-07-01",{"$f":"IF($B122<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A122,'CMS monthly enrollment'!C:C,B122,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B122,C110:C121,B110:B121))","v":249966},{"$f":"IF($B122<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A122,'CMS monthly enrollment'!C:C,B122,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B122,D110:D121,B110:B121))","v":11850},{"$f":"IFERROR(IF($B122<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A122,'TMSIS - elig group'!$H:$H,$B122,'TMSIS - elig group'!$C:$C,E$1),E121),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B122<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A122,'TMSIS - elig group'!$H:$H,$B122,'TMSIS - elig group'!$C:$C,F$1),F121),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B122<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A122,'TMSIS - elig group'!$H:$H,$B122,'TMSIS - elig group'!$C:$C,G$1),G121),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B122<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A122,'TMSIS - elig group'!$H:$H,$B122,'TMSIS - elig group'!$C:$C,H$1),H121),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B122<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A122,'TMSIS - elig group'!$H:$H,$B122,'TMSIS - elig group'!$C:$C,I$1),I121),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B122<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A122,'TMSIS - elig group'!$H:$H,$B122,'TMSIS - elig group'!$C:$C,J$1),J121),0)","v":0},{"$f":"IFERROR(IF($B122<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A122,'TMSIS - elig group'!$H:$H,$B122,'TMSIS - elig group'!$C:$C,K$1),K121),0)","v":0},true,11850,100882,69460,48812,13927,16886,0,0,0]
["Alaska","2022-08-01",{"$f":"IF($B123<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A123,'CMS monthly enrollment'!C:C,B123,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B123,C111:C122,B111:B122))","v":250637},{"$f":"IF($B123<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A123,'CMS monthly enrollment'!C:C,B123,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B123,D111:D122,B111:B122))","v":11780},{"$f":"IFERROR(IF($B123<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A123,'TMSIS - elig group'!$H:$H,$B123,'TMSIS - elig group'!$C:$C,E$1),E122),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B123<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A123,'TMSIS - elig group'!$H:$H,$B123,'TMSIS - elig group'!$C:$C,F$1),F122),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B123<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A123,'TMSIS - elig group'!$H:$H,$B123,'TMSIS - elig group'!$C:$C,G$1),G122),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B123<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A123,'TMSIS - elig group'!$H:$H,$B123,'TMSIS - elig group'!$C:$C,H$1),H122),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B123<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A123,'TMSIS - elig group'!$H:$H,$B123,'TMSIS - elig group'!$C:$C,I$1),I122),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B123<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A123,'TMSIS - elig group'!$H:$H,$B123,'TMSIS - elig group'!$C:$C,J$1),J122),0)","v":0},{"$f":"IFERROR(IF($B123<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A123,'TMSIS - elig group'!$H:$H,$B123,'TMSIS - elig group'!$C:$C,K$1),K122),0)","v":0},true,11780,101152,69646,48943,13964,16932,0,0,0]
["Alaska","2022-09-01",{"$f":"IF($B124<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A124,'CMS monthly enrollment'!C:C,B124,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B124,C112:C123,B112:B123))","v":250824},{"$f":"IF($B124<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A124,'CMS monthly enrollment'!C:C,B124,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B124,D112:D123,B112:B123))","v":11800},{"$f":"IFERROR(IF($B124<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A124,'TMSIS - elig group'!$H:$H,$B124,'TMSIS - elig group'!$C:$C,E$1),E123),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B124<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A124,'TMSIS - elig group'!$H:$H,$B124,'TMSIS - elig group'!$C:$C,F$1),F123),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B124<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A124,'TMSIS - elig group'!$H:$H,$B124,'TMSIS - elig group'!$C:$C,G$1),G123),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B124<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A124,'TMSIS - elig group'!$H:$H,$B124,'TMSIS - elig group'!$C:$C,H$1),H123),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B124<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A124,'TMSIS - elig group'!$H:$H,$B124,'TMSIS - elig group'!$C:$C,I$1),I123),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B124<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A124,'TMSIS - elig group'!$H:$H,$B124,'TMSIS - elig group'!$C:$C,J$1),J123),0)","v":0},{"$f":"IFERROR(IF($B124<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A124,'TMSIS - elig group'!$H:$H,$B124,'TMSIS - elig group'!$C:$C,K$1),K123),0)","v":0},true,11800,101228,69698,48979,13975,16944,0,0,0]
["Alaska","2022-10-01",{"$f":"IF($B125<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A125,'CMS monthly enrollment'!C:C,B125,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B125,C113:C124,B113:B124))","v":250772},{"$f":"IF($B125<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A125,'CMS monthly enrollment'!C:C,B125,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B125,D113:D124,B113:B124))","v":11814},{"$f":"IFERROR(IF($B125<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A125,'TMSIS - elig group'!$H:$H,$B125,'TMSIS - elig group'!$C:$C,E$1),E124),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B125<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A125,'TMSIS - elig group'!$H:$H,$B125,'TMSIS - elig group'!$C:$C,F$1),F124),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B125<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A125,'TMSIS - elig group'!$H:$H,$B125,'TMSIS - elig group'!$C:$C,G$1),G124),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B125<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A125,'TMSIS - elig group'!$H:$H,$B125,'TMSIS - elig group'!$C:$C,H$1),H124),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B125<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A125,'TMSIS - elig group'!$H:$H,$B125,'TMSIS - elig group'!$C:$C,I$1),I124),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B125<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A125,'TMSIS - elig group'!$H:$H,$B125,'TMSIS - elig group'!$C:$C,J$1),J124),0)","v":0},{"$f":"IFERROR(IF($B125<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A125,'TMSIS - elig group'!$H:$H,$B125,'TMSIS - elig group'!$C:$C,K$1),K124),0)","v":0},true,11814,101207,69684,48969,13972,16941,0,0,0]
["Alaska","2022-11-01",{"$f":"IF($B126<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A126,'CMS monthly enrollment'!C:C,B126,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B126,C114:C125,B114:B125))","v":251627},{"$f":"IF($B126<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A126,'CMS monthly enrollment'!C:C,B126,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B126,D114:D125,B114:B125))","v":11902},{"$f":"IFERROR(IF($B126<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A126,'TMSIS - elig group'!$H:$H,$B126,'TMSIS - elig group'!$C:$C,E$1),E125),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B126<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A126,'TMSIS - elig group'!$H:$H,$B126,'TMSIS - elig group'!$C:$C,F$1),F125),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B126<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A126,'TMSIS - elig group'!$H:$H,$B126,'TMSIS - elig group'!$C:$C,G$1),G125),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B126<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A126,'TMSIS - elig group'!$H:$H,$B126,'TMSIS - elig group'!$C:$C,H$1),H125),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B126<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A126,'TMSIS - elig group'!$H:$H,$B126,'TMSIS - elig group'!$C:$C,I$1),I125),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B126<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A126,'TMSIS - elig group'!$H:$H,$B126,'TMSIS - elig group'!$C:$C,J$1),J125),0)","v":0},{"$f":"IFERROR(IF($B126<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A126,'TMSIS - elig group'!$H:$H,$B126,'TMSIS - elig group'!$C:$C,K$1),K125),0)","v":0},true,11902,101552,69921,49136,14019,16999,0,0,0]
["Alaska","2022-12-01",{"$f":"IF($B127<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A127,'CMS monthly enrollment'!C:C,B127,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B127,C115:C126,B115:B126))","v":251726},{"$f":"IF($B127<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A127,'CMS monthly enrollment'!C:C,B127,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B127,D115:D126,B115:B126))","v":11930},{"$f":"IFERROR(IF($B127<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A127,'TMSIS - elig group'!$H:$H,$B127,'TMSIS - elig group'!$C:$C,E$1),E126),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B127<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A127,'TMSIS - elig group'!$H:$H,$B127,'TMSIS - elig group'!$C:$C,F$1),F126),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B127<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A127,'TMSIS - elig group'!$H:$H,$B127,'TMSIS - elig group'!$C:$C,G$1),G126),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B127<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A127,'TMSIS - elig group'!$H:$H,$B127,'TMSIS - elig group'!$C:$C,H$1),H126),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B127<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A127,'TMSIS - elig group'!$H:$H,$B127,'TMSIS - elig group'!$C:$C,I$1),I126),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B127<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A127,'TMSIS - elig group'!$H:$H,$B127,'TMSIS - elig group'!$C:$C,J$1),J126),0)","v":0},{"$f":"IFERROR(IF($B127<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A127,'TMSIS - elig group'!$H:$H,$B127,'TMSIS - elig group'!$C:$C,K$1),K126),0)","v":0},true,11930,101592,69949,49155,14025,17005,0,0,0]
["Alaska","2023-01-01",{"$f":"IF($B128<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A128,'CMS monthly enrollment'!C:C,B128,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B128,C116:C127,B116:B127))","v":251327},{"$f":"IF($B128<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A128,'CMS monthly enrollment'!C:C,B128,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B128,D116:D127,B116:B127))","v":11979},{"$f":"IFERROR(IF($B128<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A128,'TMSIS - elig group'!$H:$H,$B128,'TMSIS - elig group'!$C:$C,E$1),E127),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B128<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A128,'TMSIS - elig group'!$H:$H,$B128,'TMSIS - elig group'!$C:$C,F$1),F127),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B128<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A128,'TMSIS - elig group'!$H:$H,$B128,'TMSIS - elig group'!$C:$C,G$1),G127),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B128<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A128,'TMSIS - elig group'!$H:$H,$B128,'TMSIS - elig group'!$C:$C,H$1),H127),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B128<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A128,'TMSIS - elig group'!$H:$H,$B128,'TMSIS - elig group'!$C:$C,I$1),I127),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B128<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A128,'TMSIS - elig group'!$H:$H,$B128,'TMSIS - elig group'!$C:$C,J$1),J127),0)","v":0},{"$f":"IFERROR(IF($B128<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A128,'TMSIS - elig group'!$H:$H,$B128,'TMSIS - elig group'!$C:$C,K$1),K127),0)","v":0},true,11979,101431,69838,49077,14003,16978,0,0,0]
["Alaska","2023-02-01",{"$f":"IF($B129<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A129,'CMS monthly enrollment'!C:C,B129,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B129,C117:C128,B117:B128))","v":252955.25993490533},{"$f":"IF($B129<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A129,'CMS monthly enrollment'!C:C,B129,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B129,D117:D128,B117:B128))","v":11797.832511864326},{"$f":"IFERROR(IF($B129<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A129,'TMSIS - elig group'!$H:$H,$B129,'TMSIS - elig group'!$C:$C,E$1),E128),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B129<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A129,'TMSIS - elig group'!$H:$H,$B129,'TMSIS - elig group'!$C:$C,F$1),F128),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B129<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A129,'TMSIS - elig group'!$H:$H,$B129,'TMSIS - elig group'!$C:$C,G$1),G128),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B129<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A129,'TMSIS - elig group'!$H:$H,$B129,'TMSIS - elig group'!$C:$C,H$1),H128),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B129<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A129,'TMSIS - elig group'!$H:$H,$B129,'TMSIS - elig group'!$C:$C,I$1),I128),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B129<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A129,'TMSIS - elig group'!$H:$H,$B129,'TMSIS - elig group'!$C:$C,J$1),J128),0)","v":0},{"$f":"IFERROR(IF($B129<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A129,'TMSIS - elig group'!$H:$H,$B129,'TMSIS - elig group'!$C:$C,K$1),K128),0)","v":0},true,11797.832511864326,102088,70290,49395,14093,17088,0,0,0]
["Alaska","2023-03-01",{"$f":"IF($B130<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A130,'CMS monthly enrollment'!C:C,B130,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B130,C118:C129,B118:B129))","v":253095.18144819001},{"$f":"IF($B130<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A130,'CMS monthly enrollment'!C:C,B130,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B130,D118:D129,B118:B129))","v":11810.659536816544},{"$f":"IFERROR(IF($B130<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A130,'TMSIS - elig group'!$H:$H,$B130,'TMSIS - elig group'!$C:$C,E$1),E129),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B130<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A130,'TMSIS - elig group'!$H:$H,$B130,'TMSIS - elig group'!$C:$C,F$1),F129),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B130<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A130,'TMSIS - elig group'!$H:$H,$B130,'TMSIS - elig group'!$C:$C,G$1),G129),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B130<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A130,'TMSIS - elig group'!$H:$H,$B130,'TMSIS - elig group'!$C:$C,H$1),H129),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B130<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A130,'TMSIS - elig group'!$H:$H,$B130,'TMSIS - elig group'!$C:$C,I$1),I129),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B130<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A130,'TMSIS - elig group'!$H:$H,$B130,'TMSIS - elig group'!$C:$C,J$1),J129),0)","v":0},{"$f":"IFERROR(IF($B130<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A130,'TMSIS - elig group'!$H:$H,$B130,'TMSIS - elig group'!$C:$C,K$1),K129),0)","v":0},true,11810.659536816544,102144,70329,49423,14101,17098,0,0,0]
["Alaska","2023-04-01",{"$f":"IF($B131<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A131,'CMS monthly enrollment'!C:C,B131,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B131,C119:C130,B119:B130))","v":253382.79891879624},{"$f":"IF($B131<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A131,'CMS monthly enrollment'!C:C,B131,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B131,D119:D130,B119:B130))","v":11835.88616336702},{"$f":"IFERROR(IF($B131<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A131,'TMSIS - elig group'!$H:$H,$B131,'TMSIS - elig group'!$C:$C,E$1),E130),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B131<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A131,'TMSIS - elig group'!$H:$H,$B131,'TMSIS - elig group'!$C:$C,F$1),F130),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B131<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A131,'TMSIS - elig group'!$H:$H,$B131,'TMSIS - elig group'!$C:$C,G$1),G130),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B131<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A131,'TMSIS - elig group'!$H:$H,$B131,'TMSIS - elig group'!$C:$C,H$1),H130),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B131<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A131,'TMSIS - elig group'!$H:$H,$B131,'TMSIS - elig group'!$C:$C,I$1),I130),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B131<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A131,'TMSIS - elig group'!$H:$H,$B131,'TMSIS - elig group'!$C:$C,J$1),J130),0)","v":0},{"$f":"IFERROR(IF($B131<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A131,'TMSIS - elig group'!$H:$H,$B131,'TMSIS - elig group'!$C:$C,K$1),K130),0)","v":0},true,{"$f":"D131","v":11835.88616336702},{"$f":"ROUND($C131*E131,0)","v":102261},{"$f":"ROUND($C131*F131,0)","v":70409},{"$f":"ROUND($C131*G131,0)","v":49479},{"$f":"ROUND($C131*H131,0)","v":14117},{"$f":"ROUND($C131*I131,0)","v":17117},{"$f":"ROUND($C131*J131,0)","v":0},{"$f":"ROUND($C131*K131,0)","v":0},0]
["Alaska","2023-05-01",{"$f":"IF($B132<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A132,'CMS monthly enrollment'!C:C,B132,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B132,C120:C131,B120:B131))","v":253629.31323755381},{"$f":"IF($B132<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A132,'CMS monthly enrollment'!C:C,B132,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B132,D120:D131,B120:B131))","v":11850.640714095636},{"$f":"IFERROR(IF($B132<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A132,'TMSIS - elig group'!$H:$H,$B132,'TMSIS - elig group'!$C:$C,E$1),E131),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B132<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A132,'TMSIS - elig group'!$H:$H,$B132,'TMSIS - elig group'!$C:$C,F$1),F131),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B132<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A132,'TMSIS - elig group'!$H:$H,$B132,'TMSIS - elig group'!$C:$C,G$1),G131),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B132<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A132,'TMSIS - elig group'!$H:$H,$B132,'TMSIS - elig group'!$C:$C,H$1),H131),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B132<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A132,'TMSIS - elig group'!$H:$H,$B132,'TMSIS - elig group'!$C:$C,I$1),I131),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B132<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A132,'TMSIS - elig group'!$H:$H,$B132,'TMSIS - elig group'!$C:$C,J$1),J131),0)","v":0},{"$f":"IFERROR(IF($B132<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A132,'TMSIS - elig group'!$H:$H,$B132,'TMSIS - elig group'!$C:$C,K$1),K131),0)","v":0},true,11850.640714095636,102360,70478,49527,14131,17134,0,0,0]
["Alaska","2023-06-01",{"$f":"IF($B133<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A133,'CMS monthly enrollment'!C:C,B133,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B133,C121:C132,B121:B132))","v":253913.55982468472},{"$f":"IF($B133<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A133,'CMS monthly enrollment'!C:C,B133,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B133,D121:D132,B121:B132))","v":11858.607479527542},{"$f":"IFERROR(IF($B133<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A133,'TMSIS - elig group'!$H:$H,$B133,'TMSIS - elig group'!$C:$C,E$1),E132),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B133<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A133,'TMSIS - elig group'!$H:$H,$B133,'TMSIS - elig group'!$C:$C,F$1),F132),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B133<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A133,'TMSIS - elig group'!$H:$H,$B133,'TMSIS - elig group'!$C:$C,G$1),G132),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B133<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A133,'TMSIS - elig group'!$H:$H,$B133,'TMSIS - elig group'!$C:$C,H$1),H132),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B133<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A133,'TMSIS - elig group'!$H:$H,$B133,'TMSIS - elig group'!$C:$C,I$1),I132),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B133<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A133,'TMSIS - elig group'!$H:$H,$B133,'TMSIS - elig group'!$C:$C,J$1),J132),0)","v":0},{"$f":"IFERROR(IF($B133<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A133,'TMSIS - elig group'!$H:$H,$B133,'TMSIS - elig group'!$C:$C,K$1),K132),0)","v":0},true,11858.607479527542,102475,70557,49582,14147,17153,0,0,0]
["Alaska","2023-07-01",{"$f":"IF($B134<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A134,'CMS monthly enrollment'!C:C,B134,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B134,C122:C133,B122:B133))","v":254333.60278486146},{"$f":"IF($B134<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A134,'CMS monthly enrollment'!C:C,B134,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B134,D122:D133,B122:B133))","v":11866.805542709277},{"$f":"IFERROR(IF($B134<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A134,'TMSIS - elig group'!$H:$H,$B134,'TMSIS - elig group'!$C:$C,E$1),E133),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B134<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A134,'TMSIS - elig group'!$H:$H,$B134,'TMSIS - elig group'!$C:$C,F$1),F133),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B134<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A134,'TMSIS - elig group'!$H:$H,$B134,'TMSIS - elig group'!$C:$C,G$1),G133),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B134<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A134,'TMSIS - elig group'!$H:$H,$B134,'TMSIS - elig group'!$C:$C,H$1),H133),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B134<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A134,'TMSIS - elig group'!$H:$H,$B134,'TMSIS - elig group'!$C:$C,I$1),I133),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B134<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A134,'TMSIS - elig group'!$H:$H,$B134,'TMSIS - elig group'!$C:$C,J$1),J133),0)","v":0},{"$f":"IFERROR(IF($B134<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A134,'TMSIS - elig group'!$H:$H,$B134,'TMSIS - elig group'!$C:$C,K$1),K133),0)","v":0},true,11866.805542709277,102644,70673,49664,14170,17181,0,0,0]
["Alaska","2023-08-01",{"$f":"IF($B135<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A135,'CMS monthly enrollment'!C:C,B135,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B135,C123:C134,B123:B134))","v":254698.08764627553},{"$f":"IF($B135<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A135,'CMS monthly enrollment'!C:C,B135,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B135,D123:D134,B123:B134))","v":11872.130724410636},{"$f":"IFERROR(IF($B135<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A135,'TMSIS - elig group'!$H:$H,$B135,'TMSIS - elig group'!$C:$C,E$1),E134),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B135<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A135,'TMSIS - elig group'!$H:$H,$B135,'TMSIS - elig group'!$C:$C,F$1),F134),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B135<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A135,'TMSIS - elig group'!$H:$H,$B135,'TMSIS - elig group'!$C:$C,G$1),G134),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B135<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A135,'TMSIS - elig group'!$H:$H,$B135,'TMSIS - elig group'!$C:$C,H$1),H134),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B135<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A135,'TMSIS - elig group'!$H:$H,$B135,'TMSIS - elig group'!$C:$C,I$1),I134),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B135<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A135,'TMSIS - elig group'!$H:$H,$B135,'TMSIS - elig group'!$C:$C,J$1),J134),0)","v":0},{"$f":"IFERROR(IF($B135<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A135,'TMSIS - elig group'!$H:$H,$B135,'TMSIS - elig group'!$C:$C,K$1),K134),0)","v":0},true,11872.130724410636,102791,70775,49736,14190,17206,0,0,0]
["Alaska","2023-09-01",{"$f":"IF($B136<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A136,'CMS monthly enrollment'!C:C,B136,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B136,C124:C135,B124:B135))","v":255124.94232821709},{"$f":"IF($B136<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A136,'CMS monthly enrollment'!C:C,B136,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B136,D124:D135,B124:B135))","v":11863.403780882503},{"$f":"IFERROR(IF($B136<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A136,'TMSIS - elig group'!$H:$H,$B136,'TMSIS - elig group'!$C:$C,E$1),E135),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B136<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A136,'TMSIS - elig group'!$H:$H,$B136,'TMSIS - elig group'!$C:$C,F$1),F135),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B136<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A136,'TMSIS - elig group'!$H:$H,$B136,'TMSIS - elig group'!$C:$C,G$1),G135),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B136<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A136,'TMSIS - elig group'!$H:$H,$B136,'TMSIS - elig group'!$C:$C,H$1),H135),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B136<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A136,'TMSIS - elig group'!$H:$H,$B136,'TMSIS - elig group'!$C:$C,I$1),I135),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B136<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A136,'TMSIS - elig group'!$H:$H,$B136,'TMSIS - elig group'!$C:$C,J$1),J135),0)","v":0},{"$f":"IFERROR(IF($B136<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A136,'TMSIS - elig group'!$H:$H,$B136,'TMSIS - elig group'!$C:$C,K$1),K135),0)","v":0},true,11863.403780882503,102964,70893,49819,14214,17235,0,0,0]
["Alaska","2023-10-01",{"$f":"IF($B137<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A137,'CMS monthly enrollment'!C:C,B137,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B137,C125:C136,B125:B136))","v":255532.54340319324},{"$f":"IF($B137<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A137,'CMS monthly enrollment'!C:C,B137,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B137,D125:D136,B125:B136))","v":11851.867898506727},{"$f":"IFERROR(IF($B137<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A137,'TMSIS - elig group'!$H:$H,$B137,'TMSIS - elig group'!$C:$C,E$1),E136),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B137<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A137,'TMSIS - elig group'!$H:$H,$B137,'TMSIS - elig group'!$C:$C,F$1),F136),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B137<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A137,'TMSIS - elig group'!$H:$H,$B137,'TMSIS - elig group'!$C:$C,G$1),G136),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B137<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A137,'TMSIS - elig group'!$H:$H,$B137,'TMSIS - elig group'!$C:$C,H$1),H136),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B137<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A137,'TMSIS - elig group'!$H:$H,$B137,'TMSIS - elig group'!$C:$C,I$1),I136),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B137<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A137,'TMSIS - elig group'!$H:$H,$B137,'TMSIS - elig group'!$C:$C,J$1),J136),0)","v":0},{"$f":"IFERROR(IF($B137<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A137,'TMSIS - elig group'!$H:$H,$B137,'TMSIS - elig group'!$C:$C,K$1),K136),0)","v":0},true,11851.867898506727,103128,71007,49899,14237,17262,0,0,0]
["Alaska","2023-11-01",{"$f":"IF($B138<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A138,'CMS monthly enrollment'!C:C,B138,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B138,C126:C137,B126:B137))","v":255884.19861191011},{"$f":"IF($B138<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A138,'CMS monthly enrollment'!C:C,B138,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B138,D126:D137,B126:B137))","v":11836.455873622383},{"$f":"IFERROR(IF($B138<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A138,'TMSIS - elig group'!$H:$H,$B138,'TMSIS - elig group'!$C:$C,E$1),E137),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B138<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A138,'TMSIS - elig group'!$H:$H,$B138,'TMSIS - elig group'!$C:$C,F$1),F137),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B138<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A138,'TMSIS - elig group'!$H:$H,$B138,'TMSIS - elig group'!$C:$C,G$1),G137),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B138<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A138,'TMSIS - elig group'!$H:$H,$B138,'TMSIS - elig group'!$C:$C,H$1),H137),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B138<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A138,'TMSIS - elig group'!$H:$H,$B138,'TMSIS - elig group'!$C:$C,I$1),I137),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B138<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A138,'TMSIS - elig group'!$H:$H,$B138,'TMSIS - elig group'!$C:$C,J$1),J137),0)","v":0},{"$f":"IFERROR(IF($B138<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A138,'TMSIS - elig group'!$H:$H,$B138,'TMSIS - elig group'!$C:$C,K$1),K137),0)","v":0},true,11836.455873622383,103270,71104,49967,14257,17286,0,0,0]
["Alaska","2023-12-01",{"$f":"IF($B139<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A139,'CMS monthly enrollment'!C:C,B139,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B139,C127:C138,B127:B138))","v":256301.99093159207},{"$f":"IF($B139<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A139,'CMS monthly enrollment'!C:C,B139,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B139,D127:D138,B127:B138))","v":11833.143345368837},{"$f":"IFERROR(IF($B139<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A139,'TMSIS - elig group'!$H:$H,$B139,'TMSIS - elig group'!$C:$C,E$1),E138),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B139<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A139,'TMSIS - elig group'!$H:$H,$B139,'TMSIS - elig group'!$C:$C,F$1),F138),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B139<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A139,'TMSIS - elig group'!$H:$H,$B139,'TMSIS - elig group'!$C:$C,G$1),G138),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B139<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A139,'TMSIS - elig group'!$H:$H,$B139,'TMSIS - elig group'!$C:$C,H$1),H138),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B139<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A139,'TMSIS - elig group'!$H:$H,$B139,'TMSIS - elig group'!$C:$C,I$1),I138),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B139<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A139,'TMSIS - elig group'!$H:$H,$B139,'TMSIS - elig group'!$C:$C,J$1),J138),0)","v":0},{"$f":"IFERROR(IF($B139<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A139,'TMSIS - elig group'!$H:$H,$B139,'TMSIS - elig group'!$C:$C,K$1),K138),0)","v":0},true,11833.143345368837,103439,71220,50049,14280,17314,0,0,0]
["Alaska","2024-01-01",{"$f":"IF($B140<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A140,'CMS monthly enrollment'!C:C,B140,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B140,C128:C139,B128:B139))","v":256701.90295022097},{"$f":"IF($B140<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A140,'CMS monthly enrollment'!C:C,B140,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B140,D128:D139,B128:B139))","v":11837.489897390162},{"$f":"IFERROR(IF($B140<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A140,'TMSIS - elig group'!$H:$H,$B140,'TMSIS - elig group'!$C:$C,E$1),E139),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B140<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A140,'TMSIS - elig group'!$H:$H,$B140,'TMSIS - elig group'!$C:$C,F$1),F139),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B140<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A140,'TMSIS - elig group'!$H:$H,$B140,'TMSIS - elig group'!$C:$C,G$1),G139),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B140<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A140,'TMSIS - elig group'!$H:$H,$B140,'TMSIS - elig group'!$C:$C,H$1),H139),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B140<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A140,'TMSIS - elig group'!$H:$H,$B140,'TMSIS - elig group'!$C:$C,I$1),I139),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B140<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A140,'TMSIS - elig group'!$H:$H,$B140,'TMSIS - elig group'!$C:$C,J$1),J139),0)","v":0},{"$f":"IFERROR(IF($B140<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A140,'TMSIS - elig group'!$H:$H,$B140,'TMSIS - elig group'!$C:$C,K$1),K139),0)","v":0},true,11837.489897390162,103600,71331,50127,14302,17341,0,0,0]
["Alaska","2024-02-01",{"$f":"IF($B141<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A141,'CMS monthly enrollment'!C:C,B141,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B141,C129:C140,B129:B140))","v":256938.80541888415},{"$f":"IF($B141<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A141,'CMS monthly enrollment'!C:C,B141,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B141,D129:D140,B129:B140))","v":11858.050878442747},{"$f":"IFERROR(IF($B141<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A141,'TMSIS - elig group'!$H:$H,$B141,'TMSIS - elig group'!$C:$C,E$1),E140),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B141<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A141,'TMSIS - elig group'!$H:$H,$B141,'TMSIS - elig group'!$C:$C,F$1),F140),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B141<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A141,'TMSIS - elig group'!$H:$H,$B141,'TMSIS - elig group'!$C:$C,G$1),G140),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B141<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A141,'TMSIS - elig group'!$H:$H,$B141,'TMSIS - elig group'!$C:$C,H$1),H140),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B141<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A141,'TMSIS - elig group'!$H:$H,$B141,'TMSIS - elig group'!$C:$C,I$1),I140),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B141<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A141,'TMSIS - elig group'!$H:$H,$B141,'TMSIS - elig group'!$C:$C,J$1),J140),0)","v":0},{"$f":"IFERROR(IF($B141<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A141,'TMSIS - elig group'!$H:$H,$B141,'TMSIS - elig group'!$C:$C,K$1),K140),0)","v":0},true,11858.050878442747,103696,71397,50173,14315,17357,0,0,0]
["Alaska","2024-03-01",{"$f":"IF($B142<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A142,'CMS monthly enrollment'!C:C,B142,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B142,C130:C141,B130:B141))","v":257326.91206043016},{"$f":"IF($B142<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A142,'CMS monthly enrollment'!C:C,B142,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B142,D130:D141,B130:B141))","v":11853.554393495893},{"$f":"IFERROR(IF($B142<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A142,'TMSIS - elig group'!$H:$H,$B142,'TMSIS - elig group'!$C:$C,E$1),E141),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B142<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A142,'TMSIS - elig group'!$H:$H,$B142,'TMSIS - elig group'!$C:$C,F$1),F141),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B142<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A142,'TMSIS - elig group'!$H:$H,$B142,'TMSIS - elig group'!$C:$C,G$1),G141),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B142<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A142,'TMSIS - elig group'!$H:$H,$B142,'TMSIS - elig group'!$C:$C,H$1),H141),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B142<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A142,'TMSIS - elig group'!$H:$H,$B142,'TMSIS - elig group'!$C:$C,I$1),I141),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B142<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A142,'TMSIS - elig group'!$H:$H,$B142,'TMSIS - elig group'!$C:$C,J$1),J141),0)","v":0},{"$f":"IFERROR(IF($B142<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A142,'TMSIS - elig group'!$H:$H,$B142,'TMSIS - elig group'!$C:$C,K$1),K141),0)","v":0},true,11853.554393495893,103852,71505,50249,14337,17384,0,0,0]
["Alaska","2024-04-01",{"$f":"IF($B143<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A143,'CMS monthly enrollment'!C:C,B143,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B143,C131:C142,B131:B142))","v":257729.29615099274},{"$f":"IF($B143<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A143,'CMS monthly enrollment'!C:C,B143,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B143,D131:D142,B131:B142))","v":11847.556403571567},{"$f":"IFERROR(IF($B143<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A143,'TMSIS - elig group'!$H:$H,$B143,'TMSIS - elig group'!$C:$C,E$1),E142),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B143<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A143,'TMSIS - elig group'!$H:$H,$B143,'TMSIS - elig group'!$C:$C,F$1),F142),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B143<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A143,'TMSIS - elig group'!$H:$H,$B143,'TMSIS - elig group'!$C:$C,G$1),G142),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B143<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A143,'TMSIS - elig group'!$H:$H,$B143,'TMSIS - elig group'!$C:$C,H$1),H142),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B143<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A143,'TMSIS - elig group'!$H:$H,$B143,'TMSIS - elig group'!$C:$C,I$1),I142),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B143<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A143,'TMSIS - elig group'!$H:$H,$B143,'TMSIS - elig group'!$C:$C,J$1),J142),0)","v":0},{"$f":"IFERROR(IF($B143<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A143,'TMSIS - elig group'!$H:$H,$B143,'TMSIS - elig group'!$C:$C,K$1),K142),0)","v":0},true,11847.556403571567,104015,71617,50327,14359,17411,0,0,0]
["Alaska","2024-05-01",{"$f":"IF($B144<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A144,'CMS monthly enrollment'!C:C,B144,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B144,C132:C143,B132:B143))","v":258118.99036999827},{"$f":"IF($B144<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A144,'CMS monthly enrollment'!C:C,B144,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B144,D132:D143,B132:B143))","v":11842.968070698913},{"$f":"IFERROR(IF($B144<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A144,'TMSIS - elig group'!$H:$H,$B144,'TMSIS - elig group'!$C:$C,E$1),E143),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B144<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A144,'TMSIS - elig group'!$H:$H,$B144,'TMSIS - elig group'!$C:$C,F$1),F143),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B144<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A144,'TMSIS - elig group'!$H:$H,$B144,'TMSIS - elig group'!$C:$C,G$1),G143),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B144<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A144,'TMSIS - elig group'!$H:$H,$B144,'TMSIS - elig group'!$C:$C,H$1),H143),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B144<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A144,'TMSIS - elig group'!$H:$H,$B144,'TMSIS - elig group'!$C:$C,I$1),I143),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B144<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A144,'TMSIS - elig group'!$H:$H,$B144,'TMSIS - elig group'!$C:$C,J$1),J143),0)","v":0},{"$f":"IFERROR(IF($B144<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A144,'TMSIS - elig group'!$H:$H,$B144,'TMSIS - elig group'!$C:$C,K$1),K143),0)","v":0},{"$f":"SUM(E144:K144)=1","v":true},11842.968070698913,104172,71725,50404,14381,17437,0,0,0]
["Alaska",{"$f":"B67","v":"2024-06-01"},{"$f":"IF($B145<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A145,'CMS monthly enrollment'!C:C,B145,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B145,C133:C144,B133:B144))","v":258509.16919792467},{"$f":"IF($B145<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A145,'CMS monthly enrollment'!C:C,B145,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B145,D133:D144,B133:B144))","v":11839.362316720379},{"$f":"IFERROR(IF($B145<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A145,'TMSIS - elig group'!$H:$H,$B145,'TMSIS - elig group'!$C:$C,E$1),E144),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B145<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A145,'TMSIS - elig group'!$H:$H,$B145,'TMSIS - elig group'!$C:$C,F$1),F144),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B145<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A145,'TMSIS - elig group'!$H:$H,$B145,'TMSIS - elig group'!$C:$C,G$1),G144),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B145<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A145,'TMSIS - elig group'!$H:$H,$B145,'TMSIS - elig group'!$C:$C,H$1),H144),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B145<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A145,'TMSIS - elig group'!$H:$H,$B145,'TMSIS - elig group'!$C:$C,I$1),I144),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B145<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A145,'TMSIS - elig group'!$H:$H,$B145,'TMSIS - elig group'!$C:$C,J$1),J144),0)","v":0},{"$f":"IFERROR(IF($B145<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A145,'TMSIS - elig group'!$H:$H,$B145,'TMSIS - elig group'!$C:$C,K$1),K144),0)","v":0},true,11839.362316720379,104329,71834,50480,14403,17463,0,0,0]
["Alaska","2024-07-01",{"$f":"IF($B146<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A146,'CMS monthly enrollment'!C:C,B146,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B146,C134:C145,B134:B145))","v":258869.87835665897},{"$f":"IF($B146<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A146,'CMS monthly enrollment'!C:C,B146,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B146,D134:D145,B134:B145))","v":11836.671383501834},{"$f":"IFERROR(IF($B146<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A146,'TMSIS - elig group'!$H:$H,$B146,'TMSIS - elig group'!$C:$C,E$1),E145),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B146<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A146,'TMSIS - elig group'!$H:$H,$B146,'TMSIS - elig group'!$C:$C,F$1),F145),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B146<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A146,'TMSIS - elig group'!$H:$H,$B146,'TMSIS - elig group'!$C:$C,G$1),G145),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B146<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A146,'TMSIS - elig group'!$H:$H,$B146,'TMSIS - elig group'!$C:$C,H$1),H145),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B146<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A146,'TMSIS - elig group'!$H:$H,$B146,'TMSIS - elig group'!$C:$C,I$1),I145),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B146<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A146,'TMSIS - elig group'!$H:$H,$B146,'TMSIS - elig group'!$C:$C,J$1),J145),0)","v":0},{"$f":"IFERROR(IF($B146<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A146,'TMSIS - elig group'!$H:$H,$B146,'TMSIS - elig group'!$C:$C,K$1),K145),0)","v":0},true,11836.671383501834,104475,71934,50550,14423,17488,0,0,0]
["Alaska","2024-08-01",{"$f":"IF($B147<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A147,'CMS monthly enrollment'!C:C,B147,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B147,C135:C146,B135:B146))","v":259246.68061086559},{"$f":"IF($B147<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A147,'CMS monthly enrollment'!C:C,B147,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B147,D135:D146,B135:B146))","v":11835.61995159769},{"$f":"IFERROR(IF($B147<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A147,'TMSIS - elig group'!$H:$H,$B147,'TMSIS - elig group'!$C:$C,E$1),E146),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B147<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A147,'TMSIS - elig group'!$H:$H,$B147,'TMSIS - elig group'!$C:$C,F$1),F146),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B147<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A147,'TMSIS - elig group'!$H:$H,$B147,'TMSIS - elig group'!$C:$C,G$1),G146),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B147<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A147,'TMSIS - elig group'!$H:$H,$B147,'TMSIS - elig group'!$C:$C,H$1),H146),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B147<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A147,'TMSIS - elig group'!$H:$H,$B147,'TMSIS - elig group'!$C:$C,I$1),I146),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B147<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A147,'TMSIS - elig group'!$H:$H,$B147,'TMSIS - elig group'!$C:$C,J$1),J146),0)","v":0},{"$f":"IFERROR(IF($B147<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A147,'TMSIS - elig group'!$H:$H,$B147,'TMSIS - elig group'!$C:$C,K$1),K146),0)","v":0},true,11835.61995159769,104627,72039,50624,14444,17513,0,0,0]
["Alaska","2024-09-01",{"$f":"IF($B148<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A148,'CMS monthly enrollment'!C:C,B148,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B148,C136:C147,B136:B147))","v":259616.76592759287},{"$f":"IF($B148<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A148,'CMS monthly enrollment'!C:C,B148,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B148,D136:D147,B136:B147))","v":11836.759475829977},{"$f":"IFERROR(IF($B148<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A148,'TMSIS - elig group'!$H:$H,$B148,'TMSIS - elig group'!$C:$C,E$1),E147),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B148<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A148,'TMSIS - elig group'!$H:$H,$B148,'TMSIS - elig group'!$C:$C,F$1),F147),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B148<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A148,'TMSIS - elig group'!$H:$H,$B148,'TMSIS - elig group'!$C:$C,G$1),G147),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B148<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A148,'TMSIS - elig group'!$H:$H,$B148,'TMSIS - elig group'!$C:$C,H$1),H147),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B148<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A148,'TMSIS - elig group'!$H:$H,$B148,'TMSIS - elig group'!$C:$C,I$1),I147),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B148<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A148,'TMSIS - elig group'!$H:$H,$B148,'TMSIS - elig group'!$C:$C,J$1),J147),0)","v":0},{"$f":"IFERROR(IF($B148<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A148,'TMSIS - elig group'!$H:$H,$B148,'TMSIS - elig group'!$C:$C,K$1),K147),0)","v":0},true,11836.759475829977,104776,72141,50696,14464,17538,0,0,0]
["Alaska","2024-10-01",{"$f":"IF($B149<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A149,'CMS monthly enrollment'!C:C,B149,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B149,C137:C148,B137:B148))","v":259978.52485517901},{"$f":"IF($B149<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A149,'CMS monthly enrollment'!C:C,B149,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B149,D137:D148,B137:B148))","v":11838.119022787456},{"$f":"IFERROR(IF($B149<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A149,'TMSIS - elig group'!$H:$H,$B149,'TMSIS - elig group'!$C:$C,E$1),E148),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B149<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A149,'TMSIS - elig group'!$H:$H,$B149,'TMSIS - elig group'!$C:$C,F$1),F148),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B149<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A149,'TMSIS - elig group'!$H:$H,$B149,'TMSIS - elig group'!$C:$C,G$1),G148),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B149<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A149,'TMSIS - elig group'!$H:$H,$B149,'TMSIS - elig group'!$C:$C,H$1),H148),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B149<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A149,'TMSIS - elig group'!$H:$H,$B149,'TMSIS - elig group'!$C:$C,I$1),I148),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B149<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A149,'TMSIS - elig group'!$H:$H,$B149,'TMSIS - elig group'!$C:$C,J$1),J148),0)","v":0},{"$f":"IFERROR(IF($B149<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A149,'TMSIS - elig group'!$H:$H,$B149,'TMSIS - elig group'!$C:$C,K$1),K148),0)","v":0},true,11838.119022787456,104922,72242,50767,14485,17563,0,0,0]
["Alaska","2024-11-01",{"$f":"IF($B150<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A150,'CMS monthly enrollment'!C:C,B150,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B150,C138:C149,B138:B149))","v":260358.69812455599},{"$f":"IF($B150<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A150,'CMS monthly enrollment'!C:C,B150,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B150,D138:D149,B138:B149))","v":11838.66515370126},{"$f":"IFERROR(IF($B150<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A150,'TMSIS - elig group'!$H:$H,$B150,'TMSIS - elig group'!$C:$C,E$1),E149),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B150<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A150,'TMSIS - elig group'!$H:$H,$B150,'TMSIS - elig group'!$C:$C,F$1),F149),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B150<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A150,'TMSIS - elig group'!$H:$H,$B150,'TMSIS - elig group'!$C:$C,G$1),G149),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B150<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A150,'TMSIS - elig group'!$H:$H,$B150,'TMSIS - elig group'!$C:$C,H$1),H149),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B150<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A150,'TMSIS - elig group'!$H:$H,$B150,'TMSIS - elig group'!$C:$C,I$1),I149),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B150<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A150,'TMSIS - elig group'!$H:$H,$B150,'TMSIS - elig group'!$C:$C,J$1),J149),0)","v":0},{"$f":"IFERROR(IF($B150<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A150,'TMSIS - elig group'!$H:$H,$B150,'TMSIS - elig group'!$C:$C,K$1),K149),0)","v":0},true,11838.66515370126,105076,72348,50841,14506,17588,0,0,0]
["Alaska","2024-12-01",{"$f":"IF($B151<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A151,'CMS monthly enrollment'!C:C,B151,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B151,C139:C150,B139:B150))","v":260722.57248341548},{"$f":"IF($B151<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A151,'CMS monthly enrollment'!C:C,B151,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B151,D139:D150,B139:B150))","v":11836.766994819533},{"$f":"IFERROR(IF($B151<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A151,'TMSIS - elig group'!$H:$H,$B151,'TMSIS - elig group'!$C:$C,E$1),E150),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B151<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A151,'TMSIS - elig group'!$H:$H,$B151,'TMSIS - elig group'!$C:$C,F$1),F150),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B151<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A151,'TMSIS - elig group'!$H:$H,$B151,'TMSIS - elig group'!$C:$C,G$1),G150),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B151<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A151,'TMSIS - elig group'!$H:$H,$B151,'TMSIS - elig group'!$C:$C,H$1),H150),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B151<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A151,'TMSIS - elig group'!$H:$H,$B151,'TMSIS - elig group'!$C:$C,I$1),I150),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B151<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A151,'TMSIS - elig group'!$H:$H,$B151,'TMSIS - elig group'!$C:$C,J$1),J150),0)","v":0},{"$f":"IFERROR(IF($B151<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A151,'TMSIS - elig group'!$H:$H,$B151,'TMSIS - elig group'!$C:$C,K$1),K150),0)","v":0},true,11836.766994819533,105223,72449,50912,14526,17613,0,0,0]
["Alaska","2025-01-01",{"$f":"IF($B152<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A152,'CMS monthly enrollment'!C:C,B152,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B152,C140:C151,B140:B151))","v":261108.52179071307},{"$f":"IF($B152<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A152,'CMS monthly enrollment'!C:C,B152,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B152,D140:D151,B140:B151))","v":11833.393823260987},{"$f":"IFERROR(IF($B152<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A152,'TMSIS - elig group'!$H:$H,$B152,'TMSIS - elig group'!$C:$C,E$1),E151),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B152<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A152,'TMSIS - elig group'!$H:$H,$B152,'TMSIS - elig group'!$C:$C,F$1),F151),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B152<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A152,'TMSIS - elig group'!$H:$H,$B152,'TMSIS - elig group'!$C:$C,G$1),G151),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B152<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A152,'TMSIS - elig group'!$H:$H,$B152,'TMSIS - elig group'!$C:$C,H$1),H151),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B152<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A152,'TMSIS - elig group'!$H:$H,$B152,'TMSIS - elig group'!$C:$C,I$1),I151),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B152<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A152,'TMSIS - elig group'!$H:$H,$B152,'TMSIS - elig group'!$C:$C,J$1),J151),0)","v":0},{"$f":"IFERROR(IF($B152<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A152,'TMSIS - elig group'!$H:$H,$B152,'TMSIS - elig group'!$C:$C,K$1),K151),0)","v":0},true,11833.393823260987,105378,72556,50987,14548,17639,0,0,0]
["Alaska","2025-02-01",{"$f":"IF($B153<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A153,'CMS monthly enrollment'!C:C,B153,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B153,C141:C152,B141:B152))","v":261503.69086099614},{"$f":"IF($B153<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A153,'CMS monthly enrollment'!C:C,B153,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B153,D141:D152,B141:B152))","v":11829.663704885752},{"$f":"IFERROR(IF($B153<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A153,'TMSIS - elig group'!$H:$H,$B153,'TMSIS - elig group'!$C:$C,E$1),E152),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B153<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A153,'TMSIS - elig group'!$H:$H,$B153,'TMSIS - elig group'!$C:$C,F$1),F152),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B153<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A153,'TMSIS - elig group'!$H:$H,$B153,'TMSIS - elig group'!$C:$C,G$1),G152),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B153<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A153,'TMSIS - elig group'!$H:$H,$B153,'TMSIS - elig group'!$C:$C,H$1),H152),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B153<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A153,'TMSIS - elig group'!$H:$H,$B153,'TMSIS - elig group'!$C:$C,I$1),I152),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B153<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A153,'TMSIS - elig group'!$H:$H,$B153,'TMSIS - elig group'!$C:$C,J$1),J152),0)","v":0},{"$f":"IFERROR(IF($B153<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A153,'TMSIS - elig group'!$H:$H,$B153,'TMSIS - elig group'!$C:$C,K$1),K152),0)","v":0},true,11829.663704885752,105538,72666,51065,14570,17666,0,0,0]
["Alaska","2025-03-01",{"$f":"IF($B154<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A154,'CMS monthly enrollment'!C:C,B154,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B154,C142:C153,B142:B153))","v":261840.3727458166},{"$f":"IF($B154<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A154,'CMS monthly enrollment'!C:C,B154,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B154,D142:D153,B142:B153))","v":11829.392071044991},{"$f":"IFERROR(IF($B154<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A154,'TMSIS - elig group'!$H:$H,$B154,'TMSIS - elig group'!$C:$C,E$1),E153),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B154<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A154,'TMSIS - elig group'!$H:$H,$B154,'TMSIS - elig group'!$C:$C,F$1),F153),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B154<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A154,'TMSIS - elig group'!$H:$H,$B154,'TMSIS - elig group'!$C:$C,G$1),G153),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B154<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A154,'TMSIS - elig group'!$H:$H,$B154,'TMSIS - elig group'!$C:$C,H$1),H153),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B154<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A154,'TMSIS - elig group'!$H:$H,$B154,'TMSIS - elig group'!$C:$C,I$1),I153),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B154<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A154,'TMSIS - elig group'!$H:$H,$B154,'TMSIS - elig group'!$C:$C,J$1),J153),0)","v":0},{"$f":"IFERROR(IF($B154<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A154,'TMSIS - elig group'!$H:$H,$B154,'TMSIS - elig group'!$C:$C,K$1),K153),0)","v":0},true,11829.392071044991,105674,72759,51130,14588,17689,0,0,0]
["Alaska","2025-04-01",{"$f":"IF($B155<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A155,'CMS monthly enrollment'!C:C,B155,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B155,C143:C154,B143:B154))","v":262215.09354762523},{"$f":"IF($B155<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A155,'CMS monthly enrollment'!C:C,B155,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B155,D143:D154,B143:B154))","v":11829.163560581143},{"$f":"IFERROR(IF($B155<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A155,'TMSIS - elig group'!$H:$H,$B155,'TMSIS - elig group'!$C:$C,E$1),E154),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B155<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A155,'TMSIS - elig group'!$H:$H,$B155,'TMSIS - elig group'!$C:$C,F$1),F154),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B155<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A155,'TMSIS - elig group'!$H:$H,$B155,'TMSIS - elig group'!$C:$C,G$1),G154),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B155<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A155,'TMSIS - elig group'!$H:$H,$B155,'TMSIS - elig group'!$C:$C,H$1),H154),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B155<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A155,'TMSIS - elig group'!$H:$H,$B155,'TMSIS - elig group'!$C:$C,I$1),I154),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B155<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A155,'TMSIS - elig group'!$H:$H,$B155,'TMSIS - elig group'!$C:$C,J$1),J154),0)","v":0},{"$f":"IFERROR(IF($B155<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A155,'TMSIS - elig group'!$H:$H,$B155,'TMSIS - elig group'!$C:$C,K$1),K154),0)","v":0},true,11829.163560581143,105825,72863,51203,14609,17714,0,0,0]
["Alaska","2025-05-01",{"$f":"IF($B156<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A156,'CMS monthly enrollment'!C:C,B156,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B156,C144:C155,B144:B155))","v":262578.73109636712},{"$f":"IF($B156<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A156,'CMS monthly enrollment'!C:C,B156,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B156,D144:D155,B144:B155))","v":11828.748033301281},{"$f":"IFERROR(IF($B156<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A156,'TMSIS - elig group'!$H:$H,$B156,'TMSIS - elig group'!$C:$C,E$1),E155),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B156<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A156,'TMSIS - elig group'!$H:$H,$B156,'TMSIS - elig group'!$C:$C,F$1),F155),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B156<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A156,'TMSIS - elig group'!$H:$H,$B156,'TMSIS - elig group'!$C:$C,G$1),G155),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B156<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A156,'TMSIS - elig group'!$H:$H,$B156,'TMSIS - elig group'!$C:$C,H$1),H155),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B156<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A156,'TMSIS - elig group'!$H:$H,$B156,'TMSIS - elig group'!$C:$C,I$1),I155),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B156<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A156,'TMSIS - elig group'!$H:$H,$B156,'TMSIS - elig group'!$C:$C,J$1),J155),0)","v":0},{"$f":"IFERROR(IF($B156<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A156,'TMSIS - elig group'!$H:$H,$B156,'TMSIS - elig group'!$C:$C,K$1),K155),0)","v":0},true,11828.748033301281,105972,72965,51274,14630,17738,0,0,0]
["Alaska","2025-06-01",{"$f":"IF($B157<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A157,'CMS monthly enrollment'!C:C,B157,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B157,C145:C156,B145:B156))","v":262957.30976028065},{"$f":"IF($B157<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A157,'CMS monthly enrollment'!C:C,B157,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B157,D145:D156,B145:B156))","v":11828.021932931772},{"$f":"IFERROR(IF($B157<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A157,'TMSIS - elig group'!$H:$H,$B157,'TMSIS - elig group'!$C:$C,E$1),E156),0)","v":0.40358123166146087},{"$f":"IFERROR(IF($B157<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A157,'TMSIS - elig group'!$H:$H,$B157,'TMSIS - elig group'!$C:$C,F$1),F156),0)","v":0.27787673059879364},{"$f":"IFERROR(IF($B157<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A157,'TMSIS - elig group'!$H:$H,$B157,'TMSIS - elig group'!$C:$C,G$1),G156),0)","v":0.19527263653338153},{"$f":"IFERROR(IF($B157<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A157,'TMSIS - elig group'!$H:$H,$B157,'TMSIS - elig group'!$C:$C,H$1),H156),0)","v":5.5714740528494108E-2},{"$f":"IFERROR(IF($B157<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A157,'TMSIS - elig group'!$H:$H,$B157,'TMSIS - elig group'!$C:$C,I$1),I156),0)","v":6.7554660677869846E-2},{"$f":"IFERROR(IF($B157<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A157,'TMSIS - elig group'!$H:$H,$B157,'TMSIS - elig group'!$C:$C,J$1),J156),0)","v":0},{"$f":"IFERROR(IF($B157<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A157,'TMSIS - elig group'!$H:$H,$B157,'TMSIS - elig group'!$C:$C,K$1),K156),0)","v":0},true,11828.021932931772,106125,73070,51348,14651,17764,0,0,0]
["Arizona","2019-01-01",{"$f":"IF($B158<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A158,'CMS monthly enrollment'!C:C,B158,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B158,C146:C157,B146:B157))","v":1597610},{"$f":"IF($B158<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A158,'CMS monthly enrollment'!C:C,B158,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B158,D146:D157,B146:B157))","v":103840},{"$f":"IFERROR(IF($B158<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A158,'TMSIS - elig group'!$H:$H,$B158,'TMSIS - elig group'!$C:$C,E$1),E157),0)","v":0.37850410711677634},{"$f":"IFERROR(IF($B158<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A158,'TMSIS - elig group'!$H:$H,$B158,'TMSIS - elig group'!$C:$C,F$1),F157),0)","v":0.23907605753709815},{"$f":"IFERROR(IF($B158<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A158,'TMSIS - elig group'!$H:$H,$B158,'TMSIS - elig group'!$C:$C,G$1),G157),0)","v":0.20479388946592009},{"$f":"IFERROR(IF($B158<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A158,'TMSIS - elig group'!$H:$H,$B158,'TMSIS - elig group'!$C:$C,H$1),H157),0)","v":8.4719701292700691E-2},{"$f":"IFERROR(IF($B158<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A158,'TMSIS - elig group'!$H:$H,$B158,'TMSIS - elig group'!$C:$C,I$1),I157),0)","v":9.2906244587504738E-2},{"$f":"IFERROR(IF($B158<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A158,'TMSIS - elig group'!$H:$H,$B158,'TMSIS - elig group'!$C:$C,J$1),J157),0)","v":0},{"$f":"IFERROR(IF($B158<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A158,'TMSIS - elig group'!$H:$H,$B158,'TMSIS - elig group'!$C:$C,K$1),K157),0)","v":0},true,103840,604702,381950,327181,135349,148428,0,0,0]
["Arizona","2019-02-01",{"$f":"IF($B159<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A159,'CMS monthly enrollment'!C:C,B159,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B159,C147:C158,B147:B158))","v":1596840},{"$f":"IF($B159<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A159,'CMS monthly enrollment'!C:C,B159,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B159,D147:D158,B147:B158))","v":104571},{"$f":"IFERROR(IF($B159<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A159,'TMSIS - elig group'!$H:$H,$B159,'TMSIS - elig group'!$C:$C,E$1),E158),0)","v":0.37765447414693787},{"$f":"IFERROR(IF($B159<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A159,'TMSIS - elig group'!$H:$H,$B159,'TMSIS - elig group'!$C:$C,F$1),F158),0)","v":0.24001205237999151},{"$f":"IFERROR(IF($B159<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A159,'TMSIS - elig group'!$H:$H,$B159,'TMSIS - elig group'!$C:$C,G$1),G158),0)","v":0.2043226491740367},{"$f":"IFERROR(IF($B159<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A159,'TMSIS - elig group'!$H:$H,$B159,'TMSIS - elig group'!$C:$C,H$1),H158),0)","v":8.5180848246068697E-2},{"$f":"IFERROR(IF($B159<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A159,'TMSIS - elig group'!$H:$H,$B159,'TMSIS - elig group'!$C:$C,I$1),I158),0)","v":9.282997605296521E-2},{"$f":"IFERROR(IF($B159<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A159,'TMSIS - elig group'!$H:$H,$B159,'TMSIS - elig group'!$C:$C,J$1),J158),0)","v":0},{"$f":"IFERROR(IF($B159<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A159,'TMSIS - elig group'!$H:$H,$B159,'TMSIS - elig group'!$C:$C,K$1),K158),0)","v":0},true,104571,603054,383261,326271,136020,148235,0,0,0]
["Arizona","2019-03-01",{"$f":"IF($B160<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A160,'CMS monthly enrollment'!C:C,B160,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B160,C148:C159,B148:B159))","v":1598692},{"$f":"IF($B160<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A160,'CMS monthly enrollment'!C:C,B160,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B160,D148:D159,B148:B159))","v":104382},{"$f":"IFERROR(IF($B160<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A160,'TMSIS - elig group'!$H:$H,$B160,'TMSIS - elig group'!$C:$C,E$1),E159),0)","v":0.37748291476453399},{"$f":"IFERROR(IF($B160<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A160,'TMSIS - elig group'!$H:$H,$B160,'TMSIS - elig group'!$C:$C,F$1),F159),0)","v":0.24031528765896684},{"$f":"IFERROR(IF($B160<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A160,'TMSIS - elig group'!$H:$H,$B160,'TMSIS - elig group'!$C:$C,G$1),G159),0)","v":0.20385139078000389},{"$f":"IFERROR(IF($B160<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A160,'TMSIS - elig group'!$H:$H,$B160,'TMSIS - elig group'!$C:$C,H$1),H159),0)","v":8.5629928746771222E-2},{"$f":"IFERROR(IF($B160<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A160,'TMSIS - elig group'!$H:$H,$B160,'TMSIS - elig group'!$C:$C,I$1),I159),0)","v":9.2720478049724039E-2},{"$f":"IFERROR(IF($B160<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A160,'TMSIS - elig group'!$H:$H,$B160,'TMSIS - elig group'!$C:$C,J$1),J159),0)","v":0},{"$f":"IFERROR(IF($B160<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A160,'TMSIS - elig group'!$H:$H,$B160,'TMSIS - elig group'!$C:$C,K$1),K159),0)","v":0},true,104382,603479,384190,325896,136896,148231,0,0,0]
["Arizona","2019-04-01",{"$f":"IF($B161<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A161,'CMS monthly enrollment'!C:C,B161,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B161,C149:C160,B149:B160))","v":1599598},{"$f":"IF($B161<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A161,'CMS monthly enrollment'!C:C,B161,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B161,D149:D160,B149:B160))","v":103141},{"$f":"IFERROR(IF($B161<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A161,'TMSIS - elig group'!$H:$H,$B161,'TMSIS - elig group'!$C:$C,E$1),E160),0)","v":0.37777080151469394},{"$f":"IFERROR(IF($B161<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A161,'TMSIS - elig group'!$H:$H,$B161,'TMSIS - elig group'!$C:$C,F$1),F160),0)","v":0.240367506642537},{"$f":"IFERROR(IF($B161<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A161,'TMSIS - elig group'!$H:$H,$B161,'TMSIS - elig group'!$C:$C,G$1),G160),0)","v":0.20351310366702804},{"$f":"IFERROR(IF($B161<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A161,'TMSIS - elig group'!$H:$H,$B161,'TMSIS - elig group'!$C:$C,H$1),H160),0)","v":8.5680580328531306E-2},{"$f":"IFERROR(IF($B161<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A161,'TMSIS - elig group'!$H:$H,$B161,'TMSIS - elig group'!$C:$C,I$1),I160),0)","v":9.2668007847209702E-2},{"$f":"IFERROR(IF($B161<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A161,'TMSIS - elig group'!$H:$H,$B161,'TMSIS - elig group'!$C:$C,J$1),J160),0)","v":0},{"$f":"IFERROR(IF($B161<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A161,'TMSIS - elig group'!$H:$H,$B161,'TMSIS - elig group'!$C:$C,K$1),K160),0)","v":0},true,103141,604281,384491,325539,137054,148232,0,0,0]
["Arizona","2019-05-01",{"$f":"IF($B162<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A162,'CMS monthly enrollment'!C:C,B162,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B162,C150:C161,B150:B161))","v":1596372},{"$f":"IF($B162<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A162,'CMS monthly enrollment'!C:C,B162,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B162,D150:D161,B150:B161))","v":101573},{"$f":"IFERROR(IF($B162<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A162,'TMSIS - elig group'!$H:$H,$B162,'TMSIS - elig group'!$C:$C,E$1),E161),0)","v":0.37805034196816978},{"$f":"IFERROR(IF($B162<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A162,'TMSIS - elig group'!$H:$H,$B162,'TMSIS - elig group'!$C:$C,F$1),F161),0)","v":0.24039011390258219},{"$f":"IFERROR(IF($B162<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A162,'TMSIS - elig group'!$H:$H,$B162,'TMSIS - elig group'!$C:$C,G$1),G161),0)","v":0.20315448410713374},{"$f":"IFERROR(IF($B162<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A162,'TMSIS - elig group'!$H:$H,$B162,'TMSIS - elig group'!$C:$C,H$1),H161),0)","v":8.5888645224435942E-2},{"$f":"IFERROR(IF($B162<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A162,'TMSIS - elig group'!$H:$H,$B162,'TMSIS - elig group'!$C:$C,I$1),I161),0)","v":9.2516414797678331E-2},{"$f":"IFERROR(IF($B162<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A162,'TMSIS - elig group'!$H:$H,$B162,'TMSIS - elig group'!$C:$C,J$1),J161),0)","v":0},{"$f":"IFERROR(IF($B162<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A162,'TMSIS - elig group'!$H:$H,$B162,'TMSIS - elig group'!$C:$C,K$1),K161),0)","v":0},true,101573,603509,383752,324310,137110,147691,0,0,0]
["Arizona","2019-06-01",{"$f":"IF($B163<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A163,'CMS monthly enrollment'!C:C,B163,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B163,C151:C162,B151:B162))","v":1604805},{"$f":"IF($B163<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A163,'CMS monthly enrollment'!C:C,B163,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B163,D151:D162,B151:B162))","v":100874},{"$f":"IFERROR(IF($B163<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A163,'TMSIS - elig group'!$H:$H,$B163,'TMSIS - elig group'!$C:$C,E$1),E162),0)","v":0.37806836579788772},{"$f":"IFERROR(IF($B163<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A163,'TMSIS - elig group'!$H:$H,$B163,'TMSIS - elig group'!$C:$C,F$1),F162),0)","v":0.24023553152261284},{"$f":"IFERROR(IF($B163<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A163,'TMSIS - elig group'!$H:$H,$B163,'TMSIS - elig group'!$C:$C,G$1),G162),0)","v":0.20293236637103107},{"$f":"IFERROR(IF($B163<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A163,'TMSIS - elig group'!$H:$H,$B163,'TMSIS - elig group'!$C:$C,H$1),H162),0)","v":8.6231479355713056E-2},{"$f":"IFERROR(IF($B163<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A163,'TMSIS - elig group'!$H:$H,$B163,'TMSIS - elig group'!$C:$C,I$1),I162),0)","v":9.2532256952755298E-2},{"$f":"IFERROR(IF($B163<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A163,'TMSIS - elig group'!$H:$H,$B163,'TMSIS - elig group'!$C:$C,J$1),J162),0)","v":0},{"$f":"IFERROR(IF($B163<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A163,'TMSIS - elig group'!$H:$H,$B163,'TMSIS - elig group'!$C:$C,K$1),K162),0)","v":0},true,100874,606726,385531,325667,138385,148496,0,0,0]
["Arizona","2019-07-01",{"$f":"IF($B164<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A164,'CMS monthly enrollment'!C:C,B164,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B164,C152:C163,B152:B163))","v":1614557},{"$f":"IF($B164<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A164,'CMS monthly enrollment'!C:C,B164,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B164,D152:D163,B152:B163))","v":101098},{"$f":"IFERROR(IF($B164<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A164,'TMSIS - elig group'!$H:$H,$B164,'TMSIS - elig group'!$C:$C,E$1),E163),0)","v":0.37763396886144496},{"$f":"IFERROR(IF($B164<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A164,'TMSIS - elig group'!$H:$H,$B164,'TMSIS - elig group'!$C:$C,F$1),F163),0)","v":0.24107292829555649},{"$f":"IFERROR(IF($B164<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A164,'TMSIS - elig group'!$H:$H,$B164,'TMSIS - elig group'!$C:$C,G$1),G163),0)","v":0.20281215923470899},{"$f":"IFERROR(IF($B164<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A164,'TMSIS - elig group'!$H:$H,$B164,'TMSIS - elig group'!$C:$C,H$1),H163),0)","v":8.641983310028295E-2},{"$f":"IFERROR(IF($B164<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A164,'TMSIS - elig group'!$H:$H,$B164,'TMSIS - elig group'!$C:$C,I$1),I163),0)","v":9.2061110508006611E-2},{"$f":"IFERROR(IF($B164<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A164,'TMSIS - elig group'!$H:$H,$B164,'TMSIS - elig group'!$C:$C,J$1),J163),0)","v":0},{"$f":"IFERROR(IF($B164<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A164,'TMSIS - elig group'!$H:$H,$B164,'TMSIS - elig group'!$C:$C,K$1),K163),0)","v":0},true,101098,609712,389226,327452,139530,148638,0,0,0]
["Arizona","2019-08-01",{"$f":"IF($B165<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A165,'CMS monthly enrollment'!C:C,B165,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B165,C153:C164,B153:B164))","v":1621721},{"$f":"IF($B165<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A165,'CMS monthly enrollment'!C:C,B165,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B165,D153:D164,B153:B164))","v":100819},{"$f":"IFERROR(IF($B165<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A165,'TMSIS - elig group'!$H:$H,$B165,'TMSIS - elig group'!$C:$C,E$1),E164),0)","v":0.37782066412573118},{"$f":"IFERROR(IF($B165<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A165,'TMSIS - elig group'!$H:$H,$B165,'TMSIS - elig group'!$C:$C,F$1),F164),0)","v":0.24173174858066609},{"$f":"IFERROR(IF($B165<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A165,'TMSIS - elig group'!$H:$H,$B165,'TMSIS - elig group'!$C:$C,G$1),G164),0)","v":0.20222256617288251},{"$f":"IFERROR(IF($B165<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A165,'TMSIS - elig group'!$H:$H,$B165,'TMSIS - elig group'!$C:$C,H$1),H164),0)","v":8.6538523548796931E-2},{"$f":"IFERROR(IF($B165<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A165,'TMSIS - elig group'!$H:$H,$B165,'TMSIS - elig group'!$C:$C,I$1),I164),0)","v":9.1686497571923306E-2},{"$f":"IFERROR(IF($B165<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A165,'TMSIS - elig group'!$H:$H,$B165,'TMSIS - elig group'!$C:$C,J$1),J164),0)","v":0},{"$f":"IFERROR(IF($B165<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A165,'TMSIS - elig group'!$H:$H,$B165,'TMSIS - elig group'!$C:$C,K$1),K164),0)","v":0},true,100819,612720,392021,327949,140341,148690,0,0,0]
["Arizona","2019-09-01",{"$f":"IF($B166<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A166,'CMS monthly enrollment'!C:C,B166,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B166,C154:C165,B154:B165))","v":1624952},{"$f":"IF($B166<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A166,'CMS monthly enrollment'!C:C,B166,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B166,D154:D165,B154:B165))","v":100525},{"$f":"IFERROR(IF($B166<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A166,'TMSIS - elig group'!$H:$H,$B166,'TMSIS - elig group'!$C:$C,E$1),E165),0)","v":0.37731135239158647},{"$f":"IFERROR(IF($B166<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A166,'TMSIS - elig group'!$H:$H,$B166,'TMSIS - elig group'!$C:$C,F$1),F165),0)","v":0.24197645605989951},{"$f":"IFERROR(IF($B166<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A166,'TMSIS - elig group'!$H:$H,$B166,'TMSIS - elig group'!$C:$C,G$1),G165),0)","v":0.20188872161686963},{"$f":"IFERROR(IF($B166<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A166,'TMSIS - elig group'!$H:$H,$B166,'TMSIS - elig group'!$C:$C,H$1),H165),0)","v":8.7001350546753606E-2},{"$f":"IFERROR(IF($B166<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A166,'TMSIS - elig group'!$H:$H,$B166,'TMSIS - elig group'!$C:$C,I$1),I165),0)","v":9.1822119384890766E-2},{"$f":"IFERROR(IF($B166<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A166,'TMSIS - elig group'!$H:$H,$B166,'TMSIS - elig group'!$C:$C,J$1),J165),0)","v":0},{"$f":"IFERROR(IF($B166<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A166,'TMSIS - elig group'!$H:$H,$B166,'TMSIS - elig group'!$C:$C,K$1),K165),0)","v":0},true,100525,613113,393200,328059,141373,149207,0,0,0]
["Arizona","2019-10-01",{"$f":"IF($B167<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A167,'CMS monthly enrollment'!C:C,B167,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B167,C155:C166,B155:B166))","v":1620566},{"$f":"IF($B167<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A167,'CMS monthly enrollment'!C:C,B167,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B167,D155:D166,B155:B166))","v":99050},{"$f":"IFERROR(IF($B167<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A167,'TMSIS - elig group'!$H:$H,$B167,'TMSIS - elig group'!$C:$C,E$1),E166),0)","v":0.37695570861652145},{"$f":"IFERROR(IF($B167<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A167,'TMSIS - elig group'!$H:$H,$B167,'TMSIS - elig group'!$C:$C,F$1),F166),0)","v":0.24299594033663277},{"$f":"IFERROR(IF($B167<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A167,'TMSIS - elig group'!$H:$H,$B167,'TMSIS - elig group'!$C:$C,G$1),G166),0)","v":0.20093428604393451},{"$f":"IFERROR(IF($B167<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A167,'TMSIS - elig group'!$H:$H,$B167,'TMSIS - elig group'!$C:$C,H$1),H166),0)","v":8.7402164259399881E-2},{"$f":"IFERROR(IF($B167<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A167,'TMSIS - elig group'!$H:$H,$B167,'TMSIS - elig group'!$C:$C,I$1),I166),0)","v":9.1711900743511376E-2},{"$f":"IFERROR(IF($B167<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A167,'TMSIS - elig group'!$H:$H,$B167,'TMSIS - elig group'!$C:$C,J$1),J166),0)","v":0},{"$f":"IFERROR(IF($B167<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A167,'TMSIS - elig group'!$H:$H,$B167,'TMSIS - elig group'!$C:$C,K$1),K166),0)","v":0},true,99050,610882,393791,325627,141641,148625,0,0,0]
["Arizona","2019-11-01",{"$f":"IF($B168<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A168,'CMS monthly enrollment'!C:C,B168,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B168,C156:C167,B156:B167))","v":1618910},{"$f":"IF($B168<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A168,'CMS monthly enrollment'!C:C,B168,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B168,D156:D167,B156:B167))","v":97891},{"$f":"IFERROR(IF($B168<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A168,'TMSIS - elig group'!$H:$H,$B168,'TMSIS - elig group'!$C:$C,E$1),E167),0)","v":0.37640394117827475},{"$f":"IFERROR(IF($B168<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A168,'TMSIS - elig group'!$H:$H,$B168,'TMSIS - elig group'!$C:$C,F$1),F167),0)","v":0.24301170504765046},{"$f":"IFERROR(IF($B168<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A168,'TMSIS - elig group'!$H:$H,$B168,'TMSIS - elig group'!$C:$C,G$1),G167),0)","v":0.20051774913112097},{"$f":"IFERROR(IF($B168<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A168,'TMSIS - elig group'!$H:$H,$B168,'TMSIS - elig group'!$C:$C,H$1),H167),0)","v":8.8107751224286754E-2},{"$f":"IFERROR(IF($B168<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A168,'TMSIS - elig group'!$H:$H,$B168,'TMSIS - elig group'!$C:$C,I$1),I167),0)","v":9.1958853418667053E-2},{"$f":"IFERROR(IF($B168<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A168,'TMSIS - elig group'!$H:$H,$B168,'TMSIS - elig group'!$C:$C,J$1),J167),0)","v":0},{"$f":"IFERROR(IF($B168<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A168,'TMSIS - elig group'!$H:$H,$B168,'TMSIS - elig group'!$C:$C,K$1),K167),0)","v":0},true,97891,609364,393414,324620,142639,148873,0,0,0]
["Arizona","2019-12-01",{"$f":"IF($B169<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A169,'CMS monthly enrollment'!C:C,B169,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B169,C157:C168,B157:B168))","v":1610623},{"$f":"IF($B169<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A169,'CMS monthly enrollment'!C:C,B169,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B169,D157:D168,B157:B168))","v":97450},{"$f":"IFERROR(IF($B169<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A169,'TMSIS - elig group'!$H:$H,$B169,'TMSIS - elig group'!$C:$C,E$1),E168),0)","v":0.37554859915310806},{"$f":"IFERROR(IF($B169<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A169,'TMSIS - elig group'!$H:$H,$B169,'TMSIS - elig group'!$C:$C,F$1),F168),0)","v":0.24352756877691731},{"$f":"IFERROR(IF($B169<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A169,'TMSIS - elig group'!$H:$H,$B169,'TMSIS - elig group'!$C:$C,G$1),G168),0)","v":0.19989865789159847},{"$f":"IFERROR(IF($B169<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A169,'TMSIS - elig group'!$H:$H,$B169,'TMSIS - elig group'!$C:$C,H$1),H168),0)","v":8.8745575726244641E-2},{"$f":"IFERROR(IF($B169<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A169,'TMSIS - elig group'!$H:$H,$B169,'TMSIS - elig group'!$C:$C,I$1),I168),0)","v":9.2279598452131503E-2},{"$f":"IFERROR(IF($B169<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A169,'TMSIS - elig group'!$H:$H,$B169,'TMSIS - elig group'!$C:$C,J$1),J168),0)","v":0},{"$f":"IFERROR(IF($B169<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A169,'TMSIS - elig group'!$H:$H,$B169,'TMSIS - elig group'!$C:$C,K$1),K168),0)","v":0},true,97450,604867,392231,321961,142936,148628,0,0,0]
["Arizona","2020-01-01",{"$f":"IF($B170<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A170,'CMS monthly enrollment'!C:C,B170,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B170,C158:C169,B158:B169))","v":1605917},{"$f":"IF($B170<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A170,'CMS monthly enrollment'!C:C,B170,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B170,D158:D169,B158:B169))","v":96715},{"$f":"IFERROR(IF($B170<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A170,'TMSIS - elig group'!$H:$H,$B170,'TMSIS - elig group'!$C:$C,E$1),E169),0)","v":0.37542429826450241},{"$f":"IFERROR(IF($B170<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A170,'TMSIS - elig group'!$H:$H,$B170,'TMSIS - elig group'!$C:$C,F$1),F169),0)","v":0.24367732015542545},{"$f":"IFERROR(IF($B170<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A170,'TMSIS - elig group'!$H:$H,$B170,'TMSIS - elig group'!$C:$C,G$1),G169),0)","v":0.19977753083026661},{"$f":"IFERROR(IF($B170<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A170,'TMSIS - elig group'!$H:$H,$B170,'TMSIS - elig group'!$C:$C,H$1),H169),0)","v":8.8560258739435155E-2},{"$f":"IFERROR(IF($B170<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A170,'TMSIS - elig group'!$H:$H,$B170,'TMSIS - elig group'!$C:$C,I$1),I169),0)","v":9.2560592010370354E-2},{"$f":"IFERROR(IF($B170<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A170,'TMSIS - elig group'!$H:$H,$B170,'TMSIS - elig group'!$C:$C,J$1),J169),0)","v":0},{"$f":"IFERROR(IF($B170<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A170,'TMSIS - elig group'!$H:$H,$B170,'TMSIS - elig group'!$C:$C,K$1),K169),0)","v":0},true,96715,602900,391326,320826,142220,148645,0,0,0]
["Arizona","2020-02-01",{"$f":"IF($B171<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A171,'CMS monthly enrollment'!C:C,B171,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B171,C159:C170,B159:B170))","v":1608272},{"$f":"IF($B171<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A171,'CMS monthly enrollment'!C:C,B171,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B171,D159:D170,B159:B170))","v":97517},{"$f":"IFERROR(IF($B171<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A171,'TMSIS - elig group'!$H:$H,$B171,'TMSIS - elig group'!$C:$C,E$1),E170),0)","v":0.3741869707947369},{"$f":"IFERROR(IF($B171<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A171,'TMSIS - elig group'!$H:$H,$B171,'TMSIS - elig group'!$C:$C,F$1),F170),0)","v":0.24415821449258998},{"$f":"IFERROR(IF($B171<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A171,'TMSIS - elig group'!$H:$H,$B171,'TMSIS - elig group'!$C:$C,G$1),G170),0)","v":0.19947818467767373},{"$f":"IFERROR(IF($B171<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A171,'TMSIS - elig group'!$H:$H,$B171,'TMSIS - elig group'!$C:$C,H$1),H170),0)","v":8.914399377643481E-2},{"$f":"IFERROR(IF($B171<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A171,'TMSIS - elig group'!$H:$H,$B171,'TMSIS - elig group'!$C:$C,I$1),I170),0)","v":9.3032636258564602E-2},{"$f":"IFERROR(IF($B171<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A171,'TMSIS - elig group'!$H:$H,$B171,'TMSIS - elig group'!$C:$C,J$1),J170),0)","v":0},{"$f":"IFERROR(IF($B171<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A171,'TMSIS - elig group'!$H:$H,$B171,'TMSIS - elig group'!$C:$C,K$1),K170),0)","v":0},true,97517,601794,392673,320815,143368,149622,0,0,0]
["Arizona","2020-03-01",{"$f":"IF($B172<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A172,'CMS monthly enrollment'!C:C,B172,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B172,C160:C171,B160:B171))","v":1645851},{"$f":"IF($B172<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A172,'CMS monthly enrollment'!C:C,B172,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B172,D160:D171,B160:B171))","v":100893},{"$f":"IFERROR(IF($B172<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A172,'TMSIS - elig group'!$H:$H,$B172,'TMSIS - elig group'!$C:$C,E$1),E171),0)","v":0.37233788701306447},{"$f":"IFERROR(IF($B172<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A172,'TMSIS - elig group'!$H:$H,$B172,'TMSIS - elig group'!$C:$C,F$1),F171),0)","v":0.24598547667210793},{"$f":"IFERROR(IF($B172<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A172,'TMSIS - elig group'!$H:$H,$B172,'TMSIS - elig group'!$C:$C,G$1),G171),0)","v":0.19936657031449134},{"$f":"IFERROR(IF($B172<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A172,'TMSIS - elig group'!$H:$H,$B172,'TMSIS - elig group'!$C:$C,H$1),H171),0)","v":8.9414999484796059E-2},{"$f":"IFERROR(IF($B172<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A172,'TMSIS - elig group'!$H:$H,$B172,'TMSIS - elig group'!$C:$C,I$1),I171),0)","v":9.2895066515540178E-2},{"$f":"IFERROR(IF($B172<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A172,'TMSIS - elig group'!$H:$H,$B172,'TMSIS - elig group'!$C:$C,J$1),J171),0)","v":0},{"$f":"IFERROR(IF($B172<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A172,'TMSIS - elig group'!$H:$H,$B172,'TMSIS - elig group'!$C:$C,K$1),K171),0)","v":0},true,100893,612813,404855,328128,147164,152891,0,0,0]
["Arizona","2020-04-01",{"$f":"IF($B173<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A173,'CMS monthly enrollment'!C:C,B173,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B173,C161:C172,B161:B172))","v":1680112},{"$f":"IF($B173<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A173,'CMS monthly enrollment'!C:C,B173,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B173,D161:D172,B161:B172))","v":101121},{"$f":"IFERROR(IF($B173<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A173,'TMSIS - elig group'!$H:$H,$B173,'TMSIS - elig group'!$C:$C,E$1),E172),0)","v":0.37257306508045729},{"$f":"IFERROR(IF($B173<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A173,'TMSIS - elig group'!$H:$H,$B173,'TMSIS - elig group'!$C:$C,F$1),F172),0)","v":0.24726801289016528},{"$f":"IFERROR(IF($B173<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A173,'TMSIS - elig group'!$H:$H,$B173,'TMSIS - elig group'!$C:$C,G$1),G172),0)","v":0.2009107066477866},{"$f":"IFERROR(IF($B173<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A173,'TMSIS - elig group'!$H:$H,$B173,'TMSIS - elig group'!$C:$C,H$1),H172),0)","v":8.8046842414275892E-2},{"$f":"IFERROR(IF($B173<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A173,'TMSIS - elig group'!$H:$H,$B173,'TMSIS - elig group'!$C:$C,I$1),I172),0)","v":9.1201372967314981E-2},{"$f":"IFERROR(IF($B173<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A173,'TMSIS - elig group'!$H:$H,$B173,'TMSIS - elig group'!$C:$C,J$1),J172),0)","v":0},{"$f":"IFERROR(IF($B173<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A173,'TMSIS - elig group'!$H:$H,$B173,'TMSIS - elig group'!$C:$C,K$1),K172),0)","v":0},true,101121,625964,415438,337552,147929,153229,0,0,0]
["Arizona","2020-05-01",{"$f":"IF($B174<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A174,'CMS monthly enrollment'!C:C,B174,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B174,C162:C173,B162:B173))","v":1714470},{"$f":"IF($B174<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A174,'CMS monthly enrollment'!C:C,B174,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B174,D162:D173,B162:B173))","v":102892},{"$f":"IFERROR(IF($B174<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A174,'TMSIS - elig group'!$H:$H,$B174,'TMSIS - elig group'!$C:$C,E$1),E173),0)","v":0.37022627960379179},{"$f":"IFERROR(IF($B174<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A174,'TMSIS - elig group'!$H:$H,$B174,'TMSIS - elig group'!$C:$C,F$1),F173),0)","v":0.25199097839145412},{"$f":"IFERROR(IF($B174<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A174,'TMSIS - elig group'!$H:$H,$B174,'TMSIS - elig group'!$C:$C,G$1),G173),0)","v":0.20062905845219947},{"$f":"IFERROR(IF($B174<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A174,'TMSIS - elig group'!$H:$H,$B174,'TMSIS - elig group'!$C:$C,H$1),H173),0)","v":8.7226012689193416E-2},{"$f":"IFERROR(IF($B174<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A174,'TMSIS - elig group'!$H:$H,$B174,'TMSIS - elig group'!$C:$C,I$1),I173),0)","v":8.9927670863361231E-2},{"$f":"IFERROR(IF($B174<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A174,'TMSIS - elig group'!$H:$H,$B174,'TMSIS - elig group'!$C:$C,J$1),J173),0)","v":0},{"$f":"IFERROR(IF($B174<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A174,'TMSIS - elig group'!$H:$H,$B174,'TMSIS - elig group'!$C:$C,K$1),K173),0)","v":0},true,102892,634742,432031,343973,149546,154178,0,0,0]
["Arizona","2020-06-01",{"$f":"IF($B175<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A175,'CMS monthly enrollment'!C:C,B175,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B175,C163:C174,B163:B174))","v":1735141},{"$f":"IF($B175<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A175,'CMS monthly enrollment'!C:C,B175,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B175,D163:D174,B163:B174))","v":104791},{"$f":"IFERROR(IF($B175<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A175,'TMSIS - elig group'!$H:$H,$B175,'TMSIS - elig group'!$C:$C,E$1),E174),0)","v":0.36905474856633819},{"$f":"IFERROR(IF($B175<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A175,'TMSIS - elig group'!$H:$H,$B175,'TMSIS - elig group'!$C:$C,F$1),F174),0)","v":0.25494877949171324},{"$f":"IFERROR(IF($B175<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A175,'TMSIS - elig group'!$H:$H,$B175,'TMSIS - elig group'!$C:$C,G$1),G174),0)","v":0.2006246567571163},{"$f":"IFERROR(IF($B175<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A175,'TMSIS - elig group'!$H:$H,$B175,'TMSIS - elig group'!$C:$C,H$1),H174),0)","v":8.6568378640962632E-2},{"$f":"IFERROR(IF($B175<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A175,'TMSIS - elig group'!$H:$H,$B175,'TMSIS - elig group'!$C:$C,I$1),I174),0)","v":8.8803436543869615E-2},{"$f":"IFERROR(IF($B175<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A175,'TMSIS - elig group'!$H:$H,$B175,'TMSIS - elig group'!$C:$C,J$1),J174),0)","v":0},{"$f":"IFERROR(IF($B175<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A175,'TMSIS - elig group'!$H:$H,$B175,'TMSIS - elig group'!$C:$C,K$1),K174),0)","v":0},true,104791,640362,442372,348112,150208,154086,0,0,0]
["Arizona","2020-07-01",{"$f":"IF($B176<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A176,'CMS monthly enrollment'!C:C,B176,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B176,C164:C175,B164:B175))","v":1754618},{"$f":"IF($B176<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A176,'CMS monthly enrollment'!C:C,B176,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B176,D164:D175,B164:B175))","v":107790},{"$f":"IFERROR(IF($B176<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A176,'TMSIS - elig group'!$H:$H,$B176,'TMSIS - elig group'!$C:$C,E$1),E175),0)","v":0.36729363073384624},{"$f":"IFERROR(IF($B176<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A176,'TMSIS - elig group'!$H:$H,$B176,'TMSIS - elig group'!$C:$C,F$1),F175),0)","v":0.25832928476693584},{"$f":"IFERROR(IF($B176<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A176,'TMSIS - elig group'!$H:$H,$B176,'TMSIS - elig group'!$C:$C,G$1),G175),0)","v":0.2003727755946268},{"$f":"IFERROR(IF($B176<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A176,'TMSIS - elig group'!$H:$H,$B176,'TMSIS - elig group'!$C:$C,H$1),H175),0)","v":8.6103270216695671E-2},{"$f":"IFERROR(IF($B176<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A176,'TMSIS - elig group'!$H:$H,$B176,'TMSIS - elig group'!$C:$C,I$1),I175),0)","v":8.7901038687895505E-2},{"$f":"IFERROR(IF($B176<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A176,'TMSIS - elig group'!$H:$H,$B176,'TMSIS - elig group'!$C:$C,J$1),J175),0)","v":0},{"$f":"IFERROR(IF($B176<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A176,'TMSIS - elig group'!$H:$H,$B176,'TMSIS - elig group'!$C:$C,K$1),K175),0)","v":0},true,107790,644460,453269,351578,151078,154233,0,0,0]
["Arizona","2020-08-01",{"$f":"IF($B177<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A177,'CMS monthly enrollment'!C:C,B177,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B177,C165:C176,B165:B176))","v":1777992},{"$f":"IF($B177<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A177,'CMS monthly enrollment'!C:C,B177,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B177,D165:D176,B165:B176))","v":109390},{"$f":"IFERROR(IF($B177<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A177,'TMSIS - elig group'!$H:$H,$B177,'TMSIS - elig group'!$C:$C,E$1),E176),0)","v":0.36628196128838825},{"$f":"IFERROR(IF($B177<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A177,'TMSIS - elig group'!$H:$H,$B177,'TMSIS - elig group'!$C:$C,F$1),F176),0)","v":0.26184579574149985},{"$f":"IFERROR(IF($B177<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A177,'TMSIS - elig group'!$H:$H,$B177,'TMSIS - elig group'!$C:$C,G$1),G176),0)","v":0.19969430204538066},{"$f":"IFERROR(IF($B177<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A177,'TMSIS - elig group'!$H:$H,$B177,'TMSIS - elig group'!$C:$C,H$1),H176),0)","v":8.5322952973363356E-2},{"$f":"IFERROR(IF($B177<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A177,'TMSIS - elig group'!$H:$H,$B177,'TMSIS - elig group'!$C:$C,I$1),I176),0)","v":8.6854987951367896E-2},{"$f":"IFERROR(IF($B177<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A177,'TMSIS - elig group'!$H:$H,$B177,'TMSIS - elig group'!$C:$C,J$1),J176),0)","v":0},{"$f":"IFERROR(IF($B177<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A177,'TMSIS - elig group'!$H:$H,$B177,'TMSIS - elig group'!$C:$C,K$1),K176),0)","v":0},true,109390,651246,465560,355055,151704,154427,0,0,0]
["Arizona","2020-09-01",{"$f":"IF($B178<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A178,'CMS monthly enrollment'!C:C,B178,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B178,C166:C177,B166:B177))","v":1791620},{"$f":"IF($B178<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A178,'CMS monthly enrollment'!C:C,B178,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B178,D166:D177,B166:B177))","v":111808},{"$f":"IFERROR(IF($B178<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A178,'TMSIS - elig group'!$H:$H,$B178,'TMSIS - elig group'!$C:$C,E$1),E177),0)","v":0.36483590785880671},{"$f":"IFERROR(IF($B178<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A178,'TMSIS - elig group'!$H:$H,$B178,'TMSIS - elig group'!$C:$C,F$1),F177),0)","v":0.26480059549486468},{"$f":"IFERROR(IF($B178<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A178,'TMSIS - elig group'!$H:$H,$B178,'TMSIS - elig group'!$C:$C,G$1),G177),0)","v":0.19942557217064699},{"$f":"IFERROR(IF($B178<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A178,'TMSIS - elig group'!$H:$H,$B178,'TMSIS - elig group'!$C:$C,H$1),H177),0)","v":8.4918209743403514E-2},{"$f":"IFERROR(IF($B178<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A178,'TMSIS - elig group'!$H:$H,$B178,'TMSIS - elig group'!$C:$C,I$1),I177),0)","v":8.601971473227811E-2},{"$f":"IFERROR(IF($B178<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A178,'TMSIS - elig group'!$H:$H,$B178,'TMSIS - elig group'!$C:$C,J$1),J177),0)","v":0},{"$f":"IFERROR(IF($B178<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A178,'TMSIS - elig group'!$H:$H,$B178,'TMSIS - elig group'!$C:$C,K$1),K177),0)","v":0},true,111808,653647,474422,357295,152141,154115,0,0,0]
["Arizona","2020-10-01",{"$f":"IF($B179<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A179,'CMS monthly enrollment'!C:C,B179,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B179,C167:C178,B167:B178))","v":1810171},{"$f":"IF($B179<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A179,'CMS monthly enrollment'!C:C,B179,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B179,D167:D178,B167:B178))","v":114515},{"$f":"IFERROR(IF($B179<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A179,'TMSIS - elig group'!$H:$H,$B179,'TMSIS - elig group'!$C:$C,E$1),E178),0)","v":0.3630659309880967},{"$f":"IFERROR(IF($B179<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A179,'TMSIS - elig group'!$H:$H,$B179,'TMSIS - elig group'!$C:$C,F$1),F178),0)","v":0.26827393629326052},{"$f":"IFERROR(IF($B179<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A179,'TMSIS - elig group'!$H:$H,$B179,'TMSIS - elig group'!$C:$C,G$1),G178),0)","v":0.19846357202093212},{"$f":"IFERROR(IF($B179<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A179,'TMSIS - elig group'!$H:$H,$B179,'TMSIS - elig group'!$C:$C,H$1),H178),0)","v":8.4826405627135143E-2},{"$f":"IFERROR(IF($B179<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A179,'TMSIS - elig group'!$H:$H,$B179,'TMSIS - elig group'!$C:$C,I$1),I178),0)","v":8.5370155070575493E-2},{"$f":"IFERROR(IF($B179<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A179,'TMSIS - elig group'!$H:$H,$B179,'TMSIS - elig group'!$C:$C,J$1),J178),0)","v":0},{"$f":"IFERROR(IF($B179<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A179,'TMSIS - elig group'!$H:$H,$B179,'TMSIS - elig group'!$C:$C,K$1),K178),0)","v":0},true,114515,657211,485622,359253,153550,154535,0,0,0]
["Arizona","2020-11-01",{"$f":"IF($B180<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A180,'CMS monthly enrollment'!C:C,B180,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B180,C168:C179,B168:B179))","v":1825481},{"$f":"IF($B180<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A180,'CMS monthly enrollment'!C:C,B180,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B180,D168:D179,B168:B179))","v":117321},{"$f":"IFERROR(IF($B180<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A180,'TMSIS - elig group'!$H:$H,$B180,'TMSIS - elig group'!$C:$C,E$1),E179),0)","v":0.36107703588639284},{"$f":"IFERROR(IF($B180<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A180,'TMSIS - elig group'!$H:$H,$B180,'TMSIS - elig group'!$C:$C,F$1),F179),0)","v":0.27233215662782584},{"$f":"IFERROR(IF($B180<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A180,'TMSIS - elig group'!$H:$H,$B180,'TMSIS - elig group'!$C:$C,G$1),G179),0)","v":0.1970776122319475},{"$f":"IFERROR(IF($B180<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A180,'TMSIS - elig group'!$H:$H,$B180,'TMSIS - elig group'!$C:$C,H$1),H179),0)","v":8.4761285369014117E-2},{"$f":"IFERROR(IF($B180<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A180,'TMSIS - elig group'!$H:$H,$B180,'TMSIS - elig group'!$C:$C,I$1),I179),0)","v":8.4751909884819704E-2},{"$f":"IFERROR(IF($B180<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A180,'TMSIS - elig group'!$H:$H,$B180,'TMSIS - elig group'!$C:$C,J$1),J179),0)","v":0},{"$f":"IFERROR(IF($B180<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A180,'TMSIS - elig group'!$H:$H,$B180,'TMSIS - elig group'!$C:$C,K$1),K179),0)","v":0},true,117321,659139,497137,359761,154730,154713,0,0,0]
["Arizona","2020-12-01",{"$f":"IF($B181<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A181,'CMS monthly enrollment'!C:C,B181,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B181,C169:C180,B169:B180))","v":1843452},{"$f":"IF($B181<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A181,'CMS monthly enrollment'!C:C,B181,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B181,D169:D180,B169:B180))","v":119555},{"$f":"IFERROR(IF($B181<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A181,'TMSIS - elig group'!$H:$H,$B181,'TMSIS - elig group'!$C:$C,E$1),E180),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B181<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A181,'TMSIS - elig group'!$H:$H,$B181,'TMSIS - elig group'!$C:$C,F$1),F180),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B181<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A181,'TMSIS - elig group'!$H:$H,$B181,'TMSIS - elig group'!$C:$C,G$1),G180),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B181<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A181,'TMSIS - elig group'!$H:$H,$B181,'TMSIS - elig group'!$C:$C,H$1),H180),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B181<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A181,'TMSIS - elig group'!$H:$H,$B181,'TMSIS - elig group'!$C:$C,I$1),I180),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B181<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A181,'TMSIS - elig group'!$H:$H,$B181,'TMSIS - elig group'!$C:$C,J$1),J180),0)","v":0},{"$f":"IFERROR(IF($B181<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A181,'TMSIS - elig group'!$H:$H,$B181,'TMSIS - elig group'!$C:$C,K$1),K180),0)","v":0},true,119555,662164,509345,361320,155867,154756,0,0,0]
["Arizona","2021-01-01",{"$f":"IF($B182<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A182,'CMS monthly enrollment'!C:C,B182,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B182,C170:C181,B170:B181))","v":1860386},{"$f":"IF($B182<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A182,'CMS monthly enrollment'!C:C,B182,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B182,D170:D181,B170:B181))","v":121423},{"$f":"IFERROR(IF($B182<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A182,'TMSIS - elig group'!$H:$H,$B182,'TMSIS - elig group'!$C:$C,E$1),E181),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B182<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A182,'TMSIS - elig group'!$H:$H,$B182,'TMSIS - elig group'!$C:$C,F$1),F181),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B182<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A182,'TMSIS - elig group'!$H:$H,$B182,'TMSIS - elig group'!$C:$C,G$1),G181),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B182<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A182,'TMSIS - elig group'!$H:$H,$B182,'TMSIS - elig group'!$C:$C,H$1),H181),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B182<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A182,'TMSIS - elig group'!$H:$H,$B182,'TMSIS - elig group'!$C:$C,I$1),I181),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B182<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A182,'TMSIS - elig group'!$H:$H,$B182,'TMSIS - elig group'!$C:$C,J$1),J181),0)","v":0},{"$f":"IFERROR(IF($B182<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A182,'TMSIS - elig group'!$H:$H,$B182,'TMSIS - elig group'!$C:$C,K$1),K181),0)","v":0},true,121423,668247,514024,364639,157299,156177,0,0,0]
["Arizona","2021-02-01",{"$f":"IF($B183<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A183,'CMS monthly enrollment'!C:C,B183,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B183,C171:C182,B171:B182))","v":1875137},{"$f":"IF($B183<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A183,'CMS monthly enrollment'!C:C,B183,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B183,D171:D182,B171:B182))","v":123204},{"$f":"IFERROR(IF($B183<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A183,'TMSIS - elig group'!$H:$H,$B183,'TMSIS - elig group'!$C:$C,E$1),E182),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B183<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A183,'TMSIS - elig group'!$H:$H,$B183,'TMSIS - elig group'!$C:$C,F$1),F182),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B183<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A183,'TMSIS - elig group'!$H:$H,$B183,'TMSIS - elig group'!$C:$C,G$1),G182),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B183<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A183,'TMSIS - elig group'!$H:$H,$B183,'TMSIS - elig group'!$C:$C,H$1),H182),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B183<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A183,'TMSIS - elig group'!$H:$H,$B183,'TMSIS - elig group'!$C:$C,I$1),I182),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B183<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A183,'TMSIS - elig group'!$H:$H,$B183,'TMSIS - elig group'!$C:$C,J$1),J182),0)","v":0},{"$f":"IFERROR(IF($B183<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A183,'TMSIS - elig group'!$H:$H,$B183,'TMSIS - elig group'!$C:$C,K$1),K182),0)","v":0},true,123204,673546,518100,367530,158546,157416,0,0,0]
["Arizona","2021-03-01",{"$f":"IF($B184<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A184,'CMS monthly enrollment'!C:C,B184,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B184,C172:C183,B172:B183))","v":1886377},{"$f":"IF($B184<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A184,'CMS monthly enrollment'!C:C,B184,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B184,D172:D183,B172:B183))","v":124893},{"$f":"IFERROR(IF($B184<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A184,'TMSIS - elig group'!$H:$H,$B184,'TMSIS - elig group'!$C:$C,E$1),E183),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B184<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A184,'TMSIS - elig group'!$H:$H,$B184,'TMSIS - elig group'!$C:$C,F$1),F183),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B184<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A184,'TMSIS - elig group'!$H:$H,$B184,'TMSIS - elig group'!$C:$C,G$1),G183),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B184<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A184,'TMSIS - elig group'!$H:$H,$B184,'TMSIS - elig group'!$C:$C,H$1),H183),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B184<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A184,'TMSIS - elig group'!$H:$H,$B184,'TMSIS - elig group'!$C:$C,I$1),I183),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B184<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A184,'TMSIS - elig group'!$H:$H,$B184,'TMSIS - elig group'!$C:$C,J$1),J183),0)","v":0},{"$f":"IFERROR(IF($B184<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A184,'TMSIS - elig group'!$H:$H,$B184,'TMSIS - elig group'!$C:$C,K$1),K183),0)","v":0},true,124893,677583,521205,369733,159496,158359,0,0,0]
["Arizona","2021-04-01",{"$f":"IF($B185<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A185,'CMS monthly enrollment'!C:C,B185,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B185,C173:C184,B173:B184))","v":1900330},{"$f":"IF($B185<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A185,'CMS monthly enrollment'!C:C,B185,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B185,D173:D184,B173:B184))","v":126735},{"$f":"IFERROR(IF($B185<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A185,'TMSIS - elig group'!$H:$H,$B185,'TMSIS - elig group'!$C:$C,E$1),E184),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B185<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A185,'TMSIS - elig group'!$H:$H,$B185,'TMSIS - elig group'!$C:$C,F$1),F184),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B185<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A185,'TMSIS - elig group'!$H:$H,$B185,'TMSIS - elig group'!$C:$C,G$1),G184),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B185<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A185,'TMSIS - elig group'!$H:$H,$B185,'TMSIS - elig group'!$C:$C,H$1),H184),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B185<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A185,'TMSIS - elig group'!$H:$H,$B185,'TMSIS - elig group'!$C:$C,I$1),I184),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B185<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A185,'TMSIS - elig group'!$H:$H,$B185,'TMSIS - elig group'!$C:$C,J$1),J184),0)","v":0},{"$f":"IFERROR(IF($B185<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A185,'TMSIS - elig group'!$H:$H,$B185,'TMSIS - elig group'!$C:$C,K$1),K184),0)","v":0},true,126735,682595,525060,372468,160676,159530,0,0,0]
["Arizona","2021-05-01",{"$f":"IF($B186<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A186,'CMS monthly enrollment'!C:C,B186,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B186,C174:C185,B174:B185))","v":1916492},{"$f":"IF($B186<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A186,'CMS monthly enrollment'!C:C,B186,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B186,D174:D185,B174:B185))","v":128112},{"$f":"IFERROR(IF($B186<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A186,'TMSIS - elig group'!$H:$H,$B186,'TMSIS - elig group'!$C:$C,E$1),E185),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B186<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A186,'TMSIS - elig group'!$H:$H,$B186,'TMSIS - elig group'!$C:$C,F$1),F185),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B186<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A186,'TMSIS - elig group'!$H:$H,$B186,'TMSIS - elig group'!$C:$C,G$1),G185),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B186<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A186,'TMSIS - elig group'!$H:$H,$B186,'TMSIS - elig group'!$C:$C,H$1),H185),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B186<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A186,'TMSIS - elig group'!$H:$H,$B186,'TMSIS - elig group'!$C:$C,I$1),I185),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B186<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A186,'TMSIS - elig group'!$H:$H,$B186,'TMSIS - elig group'!$C:$C,J$1),J185),0)","v":0},{"$f":"IFERROR(IF($B186<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A186,'TMSIS - elig group'!$H:$H,$B186,'TMSIS - elig group'!$C:$C,K$1),K185),0)","v":0},true,128112,688400,529526,375636,162043,160887,0,0,0]
["Arizona","2021-06-01",{"$f":"IF($B187<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A187,'CMS monthly enrollment'!C:C,B187,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B187,C175:C186,B175:B186))","v":1929445},{"$f":"IF($B187<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A187,'CMS monthly enrollment'!C:C,B187,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B187,D175:D186,B175:B186))","v":130111},{"$f":"IFERROR(IF($B187<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A187,'TMSIS - elig group'!$H:$H,$B187,'TMSIS - elig group'!$C:$C,E$1),E186),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B187<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A187,'TMSIS - elig group'!$H:$H,$B187,'TMSIS - elig group'!$C:$C,F$1),F186),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B187<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A187,'TMSIS - elig group'!$H:$H,$B187,'TMSIS - elig group'!$C:$C,G$1),G186),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B187<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A187,'TMSIS - elig group'!$H:$H,$B187,'TMSIS - elig group'!$C:$C,H$1),H186),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B187<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A187,'TMSIS - elig group'!$H:$H,$B187,'TMSIS - elig group'!$C:$C,I$1),I186),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B187<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A187,'TMSIS - elig group'!$H:$H,$B187,'TMSIS - elig group'!$C:$C,J$1),J186),0)","v":0},{"$f":"IFERROR(IF($B187<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A187,'TMSIS - elig group'!$H:$H,$B187,'TMSIS - elig group'!$C:$C,K$1),K186),0)","v":0},true,130111,693053,533105,378175,163138,161975,0,0,0]
["Arizona","2021-07-01",{"$f":"IF($B188<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A188,'CMS monthly enrollment'!C:C,B188,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B188,C176:C187,B176:B187))","v":1940386},{"$f":"IF($B188<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A188,'CMS monthly enrollment'!C:C,B188,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B188,D176:D187,B176:B187))","v":131716},{"$f":"IFERROR(IF($B188<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A188,'TMSIS - elig group'!$H:$H,$B188,'TMSIS - elig group'!$C:$C,E$1),E187),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B188<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A188,'TMSIS - elig group'!$H:$H,$B188,'TMSIS - elig group'!$C:$C,F$1),F187),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B188<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A188,'TMSIS - elig group'!$H:$H,$B188,'TMSIS - elig group'!$C:$C,G$1),G187),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B188<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A188,'TMSIS - elig group'!$H:$H,$B188,'TMSIS - elig group'!$C:$C,H$1),H187),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B188<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A188,'TMSIS - elig group'!$H:$H,$B188,'TMSIS - elig group'!$C:$C,I$1),I187),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B188<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A188,'TMSIS - elig group'!$H:$H,$B188,'TMSIS - elig group'!$C:$C,J$1),J187),0)","v":0},{"$f":"IFERROR(IF($B188<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A188,'TMSIS - elig group'!$H:$H,$B188,'TMSIS - elig group'!$C:$C,K$1),K187),0)","v":0},true,131716,696983,536128,380319,164063,162893,0,0,0]
["Arizona","2021-08-01",{"$f":"IF($B189<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A189,'CMS monthly enrollment'!C:C,B189,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B189,C177:C188,B177:B188))","v":1954910},{"$f":"IF($B189<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A189,'CMS monthly enrollment'!C:C,B189,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B189,D177:D188,B177:B188))","v":133235},{"$f":"IFERROR(IF($B189<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A189,'TMSIS - elig group'!$H:$H,$B189,'TMSIS - elig group'!$C:$C,E$1),E188),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B189<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A189,'TMSIS - elig group'!$H:$H,$B189,'TMSIS - elig group'!$C:$C,F$1),F188),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B189<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A189,'TMSIS - elig group'!$H:$H,$B189,'TMSIS - elig group'!$C:$C,G$1),G188),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B189<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A189,'TMSIS - elig group'!$H:$H,$B189,'TMSIS - elig group'!$C:$C,H$1),H188),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B189<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A189,'TMSIS - elig group'!$H:$H,$B189,'TMSIS - elig group'!$C:$C,I$1),I188),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B189<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A189,'TMSIS - elig group'!$H:$H,$B189,'TMSIS - elig group'!$C:$C,J$1),J188),0)","v":0},{"$f":"IFERROR(IF($B189<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A189,'TMSIS - elig group'!$H:$H,$B189,'TMSIS - elig group'!$C:$C,K$1),K188),0)","v":0},true,133235,702200,540141,383166,165291,164112,0,0,0]
["Arizona","2021-09-01",{"$f":"IF($B190<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A190,'CMS monthly enrollment'!C:C,B190,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B190,C178:C189,B178:B189))","v":1967773},{"$f":"IF($B190<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A190,'CMS monthly enrollment'!C:C,B190,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B190,D178:D189,B178:B189))","v":133825},{"$f":"IFERROR(IF($B190<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A190,'TMSIS - elig group'!$H:$H,$B190,'TMSIS - elig group'!$C:$C,E$1),E189),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B190<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A190,'TMSIS - elig group'!$H:$H,$B190,'TMSIS - elig group'!$C:$C,F$1),F189),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B190<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A190,'TMSIS - elig group'!$H:$H,$B190,'TMSIS - elig group'!$C:$C,G$1),G189),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B190<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A190,'TMSIS - elig group'!$H:$H,$B190,'TMSIS - elig group'!$C:$C,H$1),H189),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B190<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A190,'TMSIS - elig group'!$H:$H,$B190,'TMSIS - elig group'!$C:$C,I$1),I189),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B190<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A190,'TMSIS - elig group'!$H:$H,$B190,'TMSIS - elig group'!$C:$C,J$1),J189),0)","v":0},{"$f":"IFERROR(IF($B190<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A190,'TMSIS - elig group'!$H:$H,$B190,'TMSIS - elig group'!$C:$C,K$1),K189),0)","v":0},true,133825,706820,543695,385687,166379,165192,0,0,0]
["Arizona","2021-10-01",{"$f":"IF($B191<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A191,'CMS monthly enrollment'!C:C,B191,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B191,C179:C190,B179:B190))","v":1979294},{"$f":"IF($B191<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A191,'CMS monthly enrollment'!C:C,B191,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B191,D179:D190,B179:B190))","v":134277},{"$f":"IFERROR(IF($B191<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A191,'TMSIS - elig group'!$H:$H,$B191,'TMSIS - elig group'!$C:$C,E$1),E190),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B191<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A191,'TMSIS - elig group'!$H:$H,$B191,'TMSIS - elig group'!$C:$C,F$1),F190),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B191<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A191,'TMSIS - elig group'!$H:$H,$B191,'TMSIS - elig group'!$C:$C,G$1),G190),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B191<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A191,'TMSIS - elig group'!$H:$H,$B191,'TMSIS - elig group'!$C:$C,H$1),H190),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B191<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A191,'TMSIS - elig group'!$H:$H,$B191,'TMSIS - elig group'!$C:$C,I$1),I190),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B191<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A191,'TMSIS - elig group'!$H:$H,$B191,'TMSIS - elig group'!$C:$C,J$1),J190),0)","v":0},{"$f":"IFERROR(IF($B191<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A191,'TMSIS - elig group'!$H:$H,$B191,'TMSIS - elig group'!$C:$C,K$1),K190),0)","v":0},true,134277,710959,546878,387945,167353,166159,0,0,0]
["Arizona","2021-11-01",{"$f":"IF($B192<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A192,'CMS monthly enrollment'!C:C,B192,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B192,C180:C191,B180:B191))","v":1992731},{"$f":"IF($B192<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A192,'CMS monthly enrollment'!C:C,B192,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B192,D180:D191,B180:B191))","v":135456},{"$f":"IFERROR(IF($B192<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A192,'TMSIS - elig group'!$H:$H,$B192,'TMSIS - elig group'!$C:$C,E$1),E191),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B192<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A192,'TMSIS - elig group'!$H:$H,$B192,'TMSIS - elig group'!$C:$C,F$1),F191),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B192<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A192,'TMSIS - elig group'!$H:$H,$B192,'TMSIS - elig group'!$C:$C,G$1),G191),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B192<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A192,'TMSIS - elig group'!$H:$H,$B192,'TMSIS - elig group'!$C:$C,H$1),H191),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B192<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A192,'TMSIS - elig group'!$H:$H,$B192,'TMSIS - elig group'!$C:$C,I$1),I191),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B192<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A192,'TMSIS - elig group'!$H:$H,$B192,'TMSIS - elig group'!$C:$C,J$1),J191),0)","v":0},{"$f":"IFERROR(IF($B192<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A192,'TMSIS - elig group'!$H:$H,$B192,'TMSIS - elig group'!$C:$C,K$1),K191),0)","v":0},true,135456,715785,550591,390579,168489,167287,0,0,0]
["Arizona","2021-12-01",{"$f":"IF($B193<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A193,'CMS monthly enrollment'!C:C,B193,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B193,C181:C192,B181:B192))","v":2003218},{"$f":"IF($B193<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A193,'CMS monthly enrollment'!C:C,B193,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B193,D181:D192,B181:B192))","v":136464},{"$f":"IFERROR(IF($B193<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A193,'TMSIS - elig group'!$H:$H,$B193,'TMSIS - elig group'!$C:$C,E$1),E192),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B193<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A193,'TMSIS - elig group'!$H:$H,$B193,'TMSIS - elig group'!$C:$C,F$1),F192),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B193<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A193,'TMSIS - elig group'!$H:$H,$B193,'TMSIS - elig group'!$C:$C,G$1),G192),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B193<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A193,'TMSIS - elig group'!$H:$H,$B193,'TMSIS - elig group'!$C:$C,H$1),H192),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B193<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A193,'TMSIS - elig group'!$H:$H,$B193,'TMSIS - elig group'!$C:$C,I$1),I192),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B193<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A193,'TMSIS - elig group'!$H:$H,$B193,'TMSIS - elig group'!$C:$C,J$1),J192),0)","v":0},{"$f":"IFERROR(IF($B193<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A193,'TMSIS - elig group'!$H:$H,$B193,'TMSIS - elig group'!$C:$C,K$1),K192),0)","v":0},true,136464,719552,553488,392634,169375,168168,0,0,0]
["Arizona","2022-01-01",{"$f":"IF($B194<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A194,'CMS monthly enrollment'!C:C,B194,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B194,C182:C193,B182:B193))","v":2018099},{"$f":"IF($B194<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A194,'CMS monthly enrollment'!C:C,B194,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B194,D182:D193,B182:B193))","v":137633},{"$f":"IFERROR(IF($B194<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A194,'TMSIS - elig group'!$H:$H,$B194,'TMSIS - elig group'!$C:$C,E$1),E193),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B194<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A194,'TMSIS - elig group'!$H:$H,$B194,'TMSIS - elig group'!$C:$C,F$1),F193),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B194<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A194,'TMSIS - elig group'!$H:$H,$B194,'TMSIS - elig group'!$C:$C,G$1),G193),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B194<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A194,'TMSIS - elig group'!$H:$H,$B194,'TMSIS - elig group'!$C:$C,H$1),H193),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B194<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A194,'TMSIS - elig group'!$H:$H,$B194,'TMSIS - elig group'!$C:$C,I$1),I193),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B194<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A194,'TMSIS - elig group'!$H:$H,$B194,'TMSIS - elig group'!$C:$C,J$1),J193),0)","v":0},{"$f":"IFERROR(IF($B194<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A194,'TMSIS - elig group'!$H:$H,$B194,'TMSIS - elig group'!$C:$C,K$1),K193),0)","v":0},true,137633,724897,557600,395551,170634,169417,0,0,0]
["Arizona","2022-02-01",{"$f":"IF($B195<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A195,'CMS monthly enrollment'!C:C,B195,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B195,C183:C194,B183:B194))","v":2031463},{"$f":"IF($B195<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A195,'CMS monthly enrollment'!C:C,B195,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B195,D183:D194,B183:B194))","v":137765},{"$f":"IFERROR(IF($B195<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A195,'TMSIS - elig group'!$H:$H,$B195,'TMSIS - elig group'!$C:$C,E$1),E194),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B195<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A195,'TMSIS - elig group'!$H:$H,$B195,'TMSIS - elig group'!$C:$C,F$1),F194),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B195<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A195,'TMSIS - elig group'!$H:$H,$B195,'TMSIS - elig group'!$C:$C,G$1),G194),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B195<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A195,'TMSIS - elig group'!$H:$H,$B195,'TMSIS - elig group'!$C:$C,H$1),H194),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B195<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A195,'TMSIS - elig group'!$H:$H,$B195,'TMSIS - elig group'!$C:$C,I$1),I194),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B195<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A195,'TMSIS - elig group'!$H:$H,$B195,'TMSIS - elig group'!$C:$C,J$1),J194),0)","v":0},{"$f":"IFERROR(IF($B195<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A195,'TMSIS - elig group'!$H:$H,$B195,'TMSIS - elig group'!$C:$C,K$1),K194),0)","v":0},true,{"$f":"D195","v":137765},{"$f":"ROUND($C195*E195,0)","v":729698},{"$f":"ROUND($C195*F195,0)","v":561292},{"$f":"ROUND($C195*G195,0)","v":398170},{"$f":"ROUND($C195*H195,0)","v":171764},{"$f":"ROUND($C195*I195,0)","v":170539},{"$f":"ROUND($C195*J195,0)","v":0},{"$f":"ROUND($C195*K195,0)","v":0},0]
["Arizona","2022-03-01",{"$f":"IF($B196<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A196,'CMS monthly enrollment'!C:C,B196,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B196,C184:C195,B184:B195))","v":2040517},{"$f":"IF($B196<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A196,'CMS monthly enrollment'!C:C,B196,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B196,D184:D195,B184:B195))","v":138464},{"$f":"IFERROR(IF($B196<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A196,'TMSIS - elig group'!$H:$H,$B196,'TMSIS - elig group'!$C:$C,E$1),E195),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B196<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A196,'TMSIS - elig group'!$H:$H,$B196,'TMSIS - elig group'!$C:$C,F$1),F195),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B196<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A196,'TMSIS - elig group'!$H:$H,$B196,'TMSIS - elig group'!$C:$C,G$1),G195),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B196<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A196,'TMSIS - elig group'!$H:$H,$B196,'TMSIS - elig group'!$C:$C,H$1),H195),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B196<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A196,'TMSIS - elig group'!$H:$H,$B196,'TMSIS - elig group'!$C:$C,I$1),I195),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B196<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A196,'TMSIS - elig group'!$H:$H,$B196,'TMSIS - elig group'!$C:$C,J$1),J195),0)","v":0},{"$f":"IFERROR(IF($B196<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A196,'TMSIS - elig group'!$H:$H,$B196,'TMSIS - elig group'!$C:$C,K$1),K195),0)","v":0},true,138464,732950,563794,399945,172529,171299,0,0,0]
["Arizona","2022-04-01",{"$f":"IF($B197<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A197,'CMS monthly enrollment'!C:C,B197,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B197,C185:C196,B185:B196))","v":2053047},{"$f":"IF($B197<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A197,'CMS monthly enrollment'!C:C,B197,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B197,D185:D196,B185:B196))","v":139609},{"$f":"IFERROR(IF($B197<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A197,'TMSIS - elig group'!$H:$H,$B197,'TMSIS - elig group'!$C:$C,E$1),E196),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B197<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A197,'TMSIS - elig group'!$H:$H,$B197,'TMSIS - elig group'!$C:$C,F$1),F196),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B197<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A197,'TMSIS - elig group'!$H:$H,$B197,'TMSIS - elig group'!$C:$C,G$1),G196),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B197<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A197,'TMSIS - elig group'!$H:$H,$B197,'TMSIS - elig group'!$C:$C,H$1),H196),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B197<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A197,'TMSIS - elig group'!$H:$H,$B197,'TMSIS - elig group'!$C:$C,I$1),I196),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B197<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A197,'TMSIS - elig group'!$H:$H,$B197,'TMSIS - elig group'!$C:$C,J$1),J196),0)","v":0},{"$f":"IFERROR(IF($B197<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A197,'TMSIS - elig group'!$H:$H,$B197,'TMSIS - elig group'!$C:$C,K$1),K196),0)","v":0},true,139609,737451,567256,402401,173589,172351,0,0,0]
["Arizona","2022-05-01",{"$f":"IF($B198<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A198,'CMS monthly enrollment'!C:C,B198,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B198,C186:C197,B186:B197))","v":2066864},{"$f":"IF($B198<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A198,'CMS monthly enrollment'!C:C,B198,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B198,D186:D197,B186:B197))","v":139928},{"$f":"IFERROR(IF($B198<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A198,'TMSIS - elig group'!$H:$H,$B198,'TMSIS - elig group'!$C:$C,E$1),E197),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B198<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A198,'TMSIS - elig group'!$H:$H,$B198,'TMSIS - elig group'!$C:$C,F$1),F197),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B198<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A198,'TMSIS - elig group'!$H:$H,$B198,'TMSIS - elig group'!$C:$C,G$1),G197),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B198<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A198,'TMSIS - elig group'!$H:$H,$B198,'TMSIS - elig group'!$C:$C,H$1),H197),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B198<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A198,'TMSIS - elig group'!$H:$H,$B198,'TMSIS - elig group'!$C:$C,I$1),I197),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B198<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A198,'TMSIS - elig group'!$H:$H,$B198,'TMSIS - elig group'!$C:$C,J$1),J197),0)","v":0},{"$f":"IFERROR(IF($B198<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A198,'TMSIS - elig group'!$H:$H,$B198,'TMSIS - elig group'!$C:$C,K$1),K197),0)","v":0},true,139928,742414,571074,405109,174757,173511,0,0,0]
["Arizona","2022-06-01",{"$f":"IF($B199<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A199,'CMS monthly enrollment'!C:C,B199,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B199,C187:C198,B187:B198))","v":2076270},{"$f":"IF($B199<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A199,'CMS monthly enrollment'!C:C,B199,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B199,D187:D198,B187:B198))","v":140101},{"$f":"IFERROR(IF($B199<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A199,'TMSIS - elig group'!$H:$H,$B199,'TMSIS - elig group'!$C:$C,E$1),E198),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B199<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A199,'TMSIS - elig group'!$H:$H,$B199,'TMSIS - elig group'!$C:$C,F$1),F198),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B199<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A199,'TMSIS - elig group'!$H:$H,$B199,'TMSIS - elig group'!$C:$C,G$1),G198),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B199<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A199,'TMSIS - elig group'!$H:$H,$B199,'TMSIS - elig group'!$C:$C,H$1),H198),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B199<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A199,'TMSIS - elig group'!$H:$H,$B199,'TMSIS - elig group'!$C:$C,I$1),I198),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B199<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A199,'TMSIS - elig group'!$H:$H,$B199,'TMSIS - elig group'!$C:$C,J$1),J198),0)","v":0},{"$f":"IFERROR(IF($B199<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A199,'TMSIS - elig group'!$H:$H,$B199,'TMSIS - elig group'!$C:$C,K$1),K198),0)","v":0},true,140101,745792,573673,406953,175552,174300,0,0,0]
["Arizona","2022-07-01",{"$f":"IF($B200<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A200,'CMS monthly enrollment'!C:C,B200,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B200,C188:C199,B188:B199))","v":2087366},{"$f":"IF($B200<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A200,'CMS monthly enrollment'!C:C,B200,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B200,D188:D199,B188:B199))","v":140605},{"$f":"IFERROR(IF($B200<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A200,'TMSIS - elig group'!$H:$H,$B200,'TMSIS - elig group'!$C:$C,E$1),E199),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B200<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A200,'TMSIS - elig group'!$H:$H,$B200,'TMSIS - elig group'!$C:$C,F$1),F199),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B200<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A200,'TMSIS - elig group'!$H:$H,$B200,'TMSIS - elig group'!$C:$C,G$1),G199),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B200<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A200,'TMSIS - elig group'!$H:$H,$B200,'TMSIS - elig group'!$C:$C,H$1),H199),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B200<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A200,'TMSIS - elig group'!$H:$H,$B200,'TMSIS - elig group'!$C:$C,I$1),I199),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B200<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A200,'TMSIS - elig group'!$H:$H,$B200,'TMSIS - elig group'!$C:$C,J$1),J199),0)","v":0},{"$f":"IFERROR(IF($B200<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A200,'TMSIS - elig group'!$H:$H,$B200,'TMSIS - elig group'!$C:$C,K$1),K199),0)","v":0},true,140605,749778,576738,409128,176490,175232,0,0,0]
["Arizona","2022-08-01",{"$f":"IF($B201<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A201,'CMS monthly enrollment'!C:C,B201,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B201,C189:C200,B189:B200))","v":2103797},{"$f":"IF($B201<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A201,'CMS monthly enrollment'!C:C,B201,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B201,D189:D200,B189:B200))","v":141310},{"$f":"IFERROR(IF($B201<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A201,'TMSIS - elig group'!$H:$H,$B201,'TMSIS - elig group'!$C:$C,E$1),E200),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B201<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A201,'TMSIS - elig group'!$H:$H,$B201,'TMSIS - elig group'!$C:$C,F$1),F200),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B201<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A201,'TMSIS - elig group'!$H:$H,$B201,'TMSIS - elig group'!$C:$C,G$1),G200),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B201<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A201,'TMSIS - elig group'!$H:$H,$B201,'TMSIS - elig group'!$C:$C,H$1),H200),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B201<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A201,'TMSIS - elig group'!$H:$H,$B201,'TMSIS - elig group'!$C:$C,I$1),I200),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B201<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A201,'TMSIS - elig group'!$H:$H,$B201,'TMSIS - elig group'!$C:$C,J$1),J200),0)","v":0},{"$f":"IFERROR(IF($B201<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A201,'TMSIS - elig group'!$H:$H,$B201,'TMSIS - elig group'!$C:$C,K$1),K200),0)","v":0},true,141310,755680,581278,412348,177880,176611,0,0,0]
["Arizona","2022-09-01",{"$f":"IF($B202<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A202,'CMS monthly enrollment'!C:C,B202,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B202,C190:C201,B190:B201))","v":2115269},{"$f":"IF($B202<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A202,'CMS monthly enrollment'!C:C,B202,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B202,D190:D201,B190:B201))","v":142539},{"$f":"IFERROR(IF($B202<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A202,'TMSIS - elig group'!$H:$H,$B202,'TMSIS - elig group'!$C:$C,E$1),E201),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B202<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A202,'TMSIS - elig group'!$H:$H,$B202,'TMSIS - elig group'!$C:$C,F$1),F201),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B202<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A202,'TMSIS - elig group'!$H:$H,$B202,'TMSIS - elig group'!$C:$C,G$1),G201),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B202<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A202,'TMSIS - elig group'!$H:$H,$B202,'TMSIS - elig group'!$C:$C,H$1),H201),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B202<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A202,'TMSIS - elig group'!$H:$H,$B202,'TMSIS - elig group'!$C:$C,I$1),I201),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B202<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A202,'TMSIS - elig group'!$H:$H,$B202,'TMSIS - elig group'!$C:$C,J$1),J201),0)","v":0},{"$f":"IFERROR(IF($B202<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A202,'TMSIS - elig group'!$H:$H,$B202,'TMSIS - elig group'!$C:$C,K$1),K201),0)","v":0},true,142539,759801,584448,414597,178850,177574,0,0,0]
["Arizona","2022-10-01",{"$f":"IF($B203<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A203,'CMS monthly enrollment'!C:C,B203,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B203,C191:C202,B191:B202))","v":2123518},{"$f":"IF($B203<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A203,'CMS monthly enrollment'!C:C,B203,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B203,D191:D202,B191:B202))","v":144489},{"$f":"IFERROR(IF($B203<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A203,'TMSIS - elig group'!$H:$H,$B203,'TMSIS - elig group'!$C:$C,E$1),E202),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B203<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A203,'TMSIS - elig group'!$H:$H,$B203,'TMSIS - elig group'!$C:$C,F$1),F202),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B203<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A203,'TMSIS - elig group'!$H:$H,$B203,'TMSIS - elig group'!$C:$C,G$1),G202),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B203<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A203,'TMSIS - elig group'!$H:$H,$B203,'TMSIS - elig group'!$C:$C,H$1),H202),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B203<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A203,'TMSIS - elig group'!$H:$H,$B203,'TMSIS - elig group'!$C:$C,I$1),I202),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B203<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A203,'TMSIS - elig group'!$H:$H,$B203,'TMSIS - elig group'!$C:$C,J$1),J202),0)","v":0},{"$f":"IFERROR(IF($B203<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A203,'TMSIS - elig group'!$H:$H,$B203,'TMSIS - elig group'!$C:$C,K$1),K202),0)","v":0},true,144489,762764,586727,416213,179547,178267,0,0,0]
["Arizona","2022-11-01",{"$f":"IF($B204<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A204,'CMS monthly enrollment'!C:C,B204,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B204,C192:C203,B192:B203))","v":2140101},{"$f":"IF($B204<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A204,'CMS monthly enrollment'!C:C,B204,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B204,D192:D203,B192:B203))","v":143032},{"$f":"IFERROR(IF($B204<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A204,'TMSIS - elig group'!$H:$H,$B204,'TMSIS - elig group'!$C:$C,E$1),E203),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B204<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A204,'TMSIS - elig group'!$H:$H,$B204,'TMSIS - elig group'!$C:$C,F$1),F203),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B204<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A204,'TMSIS - elig group'!$H:$H,$B204,'TMSIS - elig group'!$C:$C,G$1),G203),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B204<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A204,'TMSIS - elig group'!$H:$H,$B204,'TMSIS - elig group'!$C:$C,H$1),H203),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B204<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A204,'TMSIS - elig group'!$H:$H,$B204,'TMSIS - elig group'!$C:$C,I$1),I203),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B204<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A204,'TMSIS - elig group'!$H:$H,$B204,'TMSIS - elig group'!$C:$C,J$1),J203),0)","v":0},{"$f":"IFERROR(IF($B204<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A204,'TMSIS - elig group'!$H:$H,$B204,'TMSIS - elig group'!$C:$C,K$1),K203),0)","v":0},true,143032,768720,591309,419464,180949,179659,0,0,0]
["Arizona","2022-12-01",{"$f":"IF($B205<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A205,'CMS monthly enrollment'!C:C,B205,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B205,C193:C204,B193:B204))","v":2143482},{"$f":"IF($B205<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A205,'CMS monthly enrollment'!C:C,B205,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B205,D193:D204,B193:B204))","v":147714},{"$f":"IFERROR(IF($B205<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A205,'TMSIS - elig group'!$H:$H,$B205,'TMSIS - elig group'!$C:$C,E$1),E204),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B205<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A205,'TMSIS - elig group'!$H:$H,$B205,'TMSIS - elig group'!$C:$C,F$1),F204),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B205<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A205,'TMSIS - elig group'!$H:$H,$B205,'TMSIS - elig group'!$C:$C,G$1),G204),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B205<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A205,'TMSIS - elig group'!$H:$H,$B205,'TMSIS - elig group'!$C:$C,H$1),H204),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B205<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A205,'TMSIS - elig group'!$H:$H,$B205,'TMSIS - elig group'!$C:$C,I$1),I204),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B205<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A205,'TMSIS - elig group'!$H:$H,$B205,'TMSIS - elig group'!$C:$C,J$1),J204),0)","v":0},{"$f":"IFERROR(IF($B205<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A205,'TMSIS - elig group'!$H:$H,$B205,'TMSIS - elig group'!$C:$C,K$1),K204),0)","v":0},true,147714,769935,592243,420126,181235,179943,0,0,0]
["Arizona","2023-01-01",{"$f":"IF($B206<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A206,'CMS monthly enrollment'!C:C,B206,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B206,C194:C205,B194:B205))","v":2156050},{"$f":"IF($B206<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A206,'CMS monthly enrollment'!C:C,B206,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B206,D194:D205,B194:B205))","v":148958},{"$f":"IFERROR(IF($B206<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A206,'TMSIS - elig group'!$H:$H,$B206,'TMSIS - elig group'!$C:$C,E$1),E205),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B206<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A206,'TMSIS - elig group'!$H:$H,$B206,'TMSIS - elig group'!$C:$C,F$1),F205),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B206<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A206,'TMSIS - elig group'!$H:$H,$B206,'TMSIS - elig group'!$C:$C,G$1),G205),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B206<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A206,'TMSIS - elig group'!$H:$H,$B206,'TMSIS - elig group'!$C:$C,H$1),H205),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B206<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A206,'TMSIS - elig group'!$H:$H,$B206,'TMSIS - elig group'!$C:$C,I$1),I205),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B206<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A206,'TMSIS - elig group'!$H:$H,$B206,'TMSIS - elig group'!$C:$C,J$1),J205),0)","v":0},{"$f":"IFERROR(IF($B206<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A206,'TMSIS - elig group'!$H:$H,$B206,'TMSIS - elig group'!$C:$C,K$1),K205),0)","v":0},true,148958,774449,595716,422590,182298,180998,0,0,0]
["Arizona","2023-02-01",{"$f":"IF($B207<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A207,'CMS monthly enrollment'!C:C,B207,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B207,C195:C206,B195:B206))","v":2170696.3263945803},{"$f":"IF($B207<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A207,'CMS monthly enrollment'!C:C,B207,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B207,D195:D206,B195:B206))","v":148007.24820632162},{"$f":"IFERROR(IF($B207<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A207,'TMSIS - elig group'!$H:$H,$B207,'TMSIS - elig group'!$C:$C,E$1),E206),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B207<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A207,'TMSIS - elig group'!$H:$H,$B207,'TMSIS - elig group'!$C:$C,F$1),F206),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B207<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A207,'TMSIS - elig group'!$H:$H,$B207,'TMSIS - elig group'!$C:$C,G$1),G206),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B207<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A207,'TMSIS - elig group'!$H:$H,$B207,'TMSIS - elig group'!$C:$C,H$1),H206),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B207<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A207,'TMSIS - elig group'!$H:$H,$B207,'TMSIS - elig group'!$C:$C,I$1),I206),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B207<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A207,'TMSIS - elig group'!$H:$H,$B207,'TMSIS - elig group'!$C:$C,J$1),J206),0)","v":0},{"$f":"IFERROR(IF($B207<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A207,'TMSIS - elig group'!$H:$H,$B207,'TMSIS - elig group'!$C:$C,K$1),K206),0)","v":0},true,148007.24820632162,779710,599762,425460,183536,182227,0,0,0]
["Arizona","2023-03-01",{"$f":"IF($B208<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A208,'CMS monthly enrollment'!C:C,B208,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B208,C196:C207,B196:B207))","v":2181347.1608441435},{"$f":"IF($B208<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A208,'CMS monthly enrollment'!C:C,B208,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B208,D196:D207,B196:B207))","v":148988.16523040133},{"$f":"IFERROR(IF($B208<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A208,'TMSIS - elig group'!$H:$H,$B208,'TMSIS - elig group'!$C:$C,E$1),E207),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B208<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A208,'TMSIS - elig group'!$H:$H,$B208,'TMSIS - elig group'!$C:$C,F$1),F207),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B208<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A208,'TMSIS - elig group'!$H:$H,$B208,'TMSIS - elig group'!$C:$C,G$1),G207),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B208<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A208,'TMSIS - elig group'!$H:$H,$B208,'TMSIS - elig group'!$C:$C,H$1),H207),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B208<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A208,'TMSIS - elig group'!$H:$H,$B208,'TMSIS - elig group'!$C:$C,I$1),I207),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B208<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A208,'TMSIS - elig group'!$H:$H,$B208,'TMSIS - elig group'!$C:$C,J$1),J207),0)","v":0},{"$f":"IFERROR(IF($B208<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A208,'TMSIS - elig group'!$H:$H,$B208,'TMSIS - elig group'!$C:$C,K$1),K207),0)","v":0},{"$f":"SUM(E208:K208)=1","v":true},148988.16523040133,783536,602705,427548,184437,183121,0,0,0]
["Arizona",{"$f":"B131","v":"2023-04-01"},{"$f":"IF($B209<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A209,'CMS monthly enrollment'!C:C,B209,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B209,C197:C208,B197:B208))","v":2192786.8585303277},{"$f":"IF($B209<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A209,'CMS monthly enrollment'!C:C,B209,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B209,D197:D208,B197:B208))","v":150113.43678567396},{"$f":"IFERROR(IF($B209<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A209,'TMSIS - elig group'!$H:$H,$B209,'TMSIS - elig group'!$C:$C,E$1),E208),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B209<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A209,'TMSIS - elig group'!$H:$H,$B209,'TMSIS - elig group'!$C:$C,F$1),F208),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B209<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A209,'TMSIS - elig group'!$H:$H,$B209,'TMSIS - elig group'!$C:$C,G$1),G208),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B209<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A209,'TMSIS - elig group'!$H:$H,$B209,'TMSIS - elig group'!$C:$C,H$1),H208),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B209<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A209,'TMSIS - elig group'!$H:$H,$B209,'TMSIS - elig group'!$C:$C,I$1),I208),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B209<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A209,'TMSIS - elig group'!$H:$H,$B209,'TMSIS - elig group'!$C:$C,J$1),J208),0)","v":0},{"$f":"IFERROR(IF($B209<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A209,'TMSIS - elig group'!$H:$H,$B209,'TMSIS - elig group'!$C:$C,K$1),K208),0)","v":0},true,150113.43678567396,787645,605866,429790,185404,184082,0,0,0]
["Arizona","2023-05-01",{"$f":"IF($B210<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A210,'CMS monthly enrollment'!C:C,B210,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B210,C198:C209,B198:B209))","v":2203795.5728499219},{"$f":"IF($B210<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A210,'CMS monthly enrollment'!C:C,B210,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B210,D198:D209,B198:B209))","v":151335.90626337333},{"$f":"IFERROR(IF($B210<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A210,'TMSIS - elig group'!$H:$H,$B210,'TMSIS - elig group'!$C:$C,E$1),E209),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B210<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A210,'TMSIS - elig group'!$H:$H,$B210,'TMSIS - elig group'!$C:$C,F$1),F209),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B210<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A210,'TMSIS - elig group'!$H:$H,$B210,'TMSIS - elig group'!$C:$C,G$1),G209),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B210<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A210,'TMSIS - elig group'!$H:$H,$B210,'TMSIS - elig group'!$C:$C,H$1),H209),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B210<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A210,'TMSIS - elig group'!$H:$H,$B210,'TMSIS - elig group'!$C:$C,I$1),I209),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B210<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A210,'TMSIS - elig group'!$H:$H,$B210,'TMSIS - elig group'!$C:$C,J$1),J209),0)","v":0},{"$f":"IFERROR(IF($B210<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A210,'TMSIS - elig group'!$H:$H,$B210,'TMSIS - elig group'!$C:$C,K$1),K209),0)","v":0},true,151335.90626337333,791599,608908,431948,186335,185006,0,0,0]
["Arizona","2023-06-01",{"$f":"IF($B211<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A211,'CMS monthly enrollment'!C:C,B211,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B211,C199:C210,B199:B210))","v":2215512.165988313},{"$f":"IF($B211<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A211,'CMS monthly enrollment'!C:C,B211,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B211,D199:D210,B199:B210))","v":152600.75904978043},{"$f":"IFERROR(IF($B211<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A211,'TMSIS - elig group'!$H:$H,$B211,'TMSIS - elig group'!$C:$C,E$1),E210),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B211<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A211,'TMSIS - elig group'!$H:$H,$B211,'TMSIS - elig group'!$C:$C,F$1),F210),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B211<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A211,'TMSIS - elig group'!$H:$H,$B211,'TMSIS - elig group'!$C:$C,G$1),G210),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B211<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A211,'TMSIS - elig group'!$H:$H,$B211,'TMSIS - elig group'!$C:$C,H$1),H210),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B211<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A211,'TMSIS - elig group'!$H:$H,$B211,'TMSIS - elig group'!$C:$C,I$1),I210),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B211<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A211,'TMSIS - elig group'!$H:$H,$B211,'TMSIS - elig group'!$C:$C,J$1),J210),0)","v":0},{"$f":"IFERROR(IF($B211<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A211,'TMSIS - elig group'!$H:$H,$B211,'TMSIS - elig group'!$C:$C,K$1),K210),0)","v":0},true,152600.75904978043,795808,612145,434244,187325,185990,0,0,0]
["Arizona","2023-07-01",{"$f":"IF($B212<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A212,'CMS monthly enrollment'!C:C,B212,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B212,C200:C211,B200:B211))","v":2226409.0954764243},{"$f":"IF($B212<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A212,'CMS monthly enrollment'!C:C,B212,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B212,D200:D211,B200:B211))","v":153759.13930404326},{"$f":"IFERROR(IF($B212<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A212,'TMSIS - elig group'!$H:$H,$B212,'TMSIS - elig group'!$C:$C,E$1),E211),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B212<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A212,'TMSIS - elig group'!$H:$H,$B212,'TMSIS - elig group'!$C:$C,F$1),F211),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B212<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A212,'TMSIS - elig group'!$H:$H,$B212,'TMSIS - elig group'!$C:$C,G$1),G211),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B212<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A212,'TMSIS - elig group'!$H:$H,$B212,'TMSIS - elig group'!$C:$C,H$1),H211),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B212<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A212,'TMSIS - elig group'!$H:$H,$B212,'TMSIS - elig group'!$C:$C,I$1),I211),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B212<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A212,'TMSIS - elig group'!$H:$H,$B212,'TMSIS - elig group'!$C:$C,J$1),J211),0)","v":0},{"$f":"IFERROR(IF($B212<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A212,'TMSIS - elig group'!$H:$H,$B212,'TMSIS - elig group'!$C:$C,K$1),K211),0)","v":0},true,153759.13930404326,799722,615156,436380,188247,186904,0,0,0]
["Arizona","2023-08-01",{"$f":"IF($B213<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A213,'CMS monthly enrollment'!C:C,B213,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B213,C201:C212,B201:B212))","v":2237414.8214972038},{"$f":"IF($B213<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A213,'CMS monthly enrollment'!C:C,B213,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B213,D201:D212,B201:B212))","v":154886.59830694203},{"$f":"IFERROR(IF($B213<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A213,'TMSIS - elig group'!$H:$H,$B213,'TMSIS - elig group'!$C:$C,E$1),E212),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B213<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A213,'TMSIS - elig group'!$H:$H,$B213,'TMSIS - elig group'!$C:$C,F$1),F212),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B213<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A213,'TMSIS - elig group'!$H:$H,$B213,'TMSIS - elig group'!$C:$C,G$1),G212),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B213<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A213,'TMSIS - elig group'!$H:$H,$B213,'TMSIS - elig group'!$C:$C,H$1),H212),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B213<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A213,'TMSIS - elig group'!$H:$H,$B213,'TMSIS - elig group'!$C:$C,I$1),I212),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B213<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A213,'TMSIS - elig group'!$H:$H,$B213,'TMSIS - elig group'!$C:$C,J$1),J212),0)","v":0},{"$f":"IFERROR(IF($B213<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A213,'TMSIS - elig group'!$H:$H,$B213,'TMSIS - elig group'!$C:$C,K$1),K212),0)","v":0},true,154886.59830694203,803675,618197,438537,189177,187828,0,0,0]
["Arizona","2023-09-01",{"$f":"IF($B214<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A214,'CMS monthly enrollment'!C:C,B214,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B214,C202:C213,B202:B213))","v":2249144.1176304761},{"$f":"IF($B214<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A214,'CMS monthly enrollment'!C:C,B214,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B214,D202:D213,B202:B213))","v":155928.84124044701},{"$f":"IFERROR(IF($B214<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A214,'TMSIS - elig group'!$H:$H,$B214,'TMSIS - elig group'!$C:$C,E$1),E213),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B214<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A214,'TMSIS - elig group'!$H:$H,$B214,'TMSIS - elig group'!$C:$C,F$1),F213),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B214<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A214,'TMSIS - elig group'!$H:$H,$B214,'TMSIS - elig group'!$C:$C,G$1),G213),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B214<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A214,'TMSIS - elig group'!$H:$H,$B214,'TMSIS - elig group'!$C:$C,H$1),H213),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B214<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A214,'TMSIS - elig group'!$H:$H,$B214,'TMSIS - elig group'!$C:$C,I$1),I213),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B214<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A214,'TMSIS - elig group'!$H:$H,$B214,'TMSIS - elig group'!$C:$C,J$1),J213),0)","v":0},{"$f":"IFERROR(IF($B214<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A214,'TMSIS - elig group'!$H:$H,$B214,'TMSIS - elig group'!$C:$C,K$1),K213),0)","v":0},true,155928.84124044701,807888,621438,440836,190169,188813,0,0,0]
["Arizona","2023-10-01",{"$f":"IF($B215<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A215,'CMS monthly enrollment'!C:C,B215,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B215,C203:C214,B203:B214))","v":2260652.1371767819},{"$f":"IF($B215<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A215,'CMS monthly enrollment'!C:C,B215,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B215,D203:D214,B203:B214))","v":156915.57386976713},{"$f":"IFERROR(IF($B215<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A215,'TMSIS - elig group'!$H:$H,$B215,'TMSIS - elig group'!$C:$C,E$1),E214),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B215<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A215,'TMSIS - elig group'!$H:$H,$B215,'TMSIS - elig group'!$C:$C,F$1),F214),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B215<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A215,'TMSIS - elig group'!$H:$H,$B215,'TMSIS - elig group'!$C:$C,G$1),G214),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B215<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A215,'TMSIS - elig group'!$H:$H,$B215,'TMSIS - elig group'!$C:$C,H$1),H214),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B215<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A215,'TMSIS - elig group'!$H:$H,$B215,'TMSIS - elig group'!$C:$C,I$1),I214),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B215<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A215,'TMSIS - elig group'!$H:$H,$B215,'TMSIS - elig group'!$C:$C,J$1),J214),0)","v":0},{"$f":"IFERROR(IF($B215<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A215,'TMSIS - elig group'!$H:$H,$B215,'TMSIS - elig group'!$C:$C,K$1),K214),0)","v":0},true,156915.57386976713,812022,624617,443092,191142,189779,0,0,0]
["Arizona","2023-11-01",{"$f":"IF($B216<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A216,'CMS monthly enrollment'!C:C,B216,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B216,C204:C215,B204:B215))","v":2272115.4519828781},{"$f":"IF($B216<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A216,'CMS monthly enrollment'!C:C,B216,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B216,D204:D215,B204:B215))","v":158080.70585239958},{"$f":"IFERROR(IF($B216<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A216,'TMSIS - elig group'!$H:$H,$B216,'TMSIS - elig group'!$C:$C,E$1),E215),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B216<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A216,'TMSIS - elig group'!$H:$H,$B216,'TMSIS - elig group'!$C:$C,F$1),F215),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B216<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A216,'TMSIS - elig group'!$H:$H,$B216,'TMSIS - elig group'!$C:$C,G$1),G215),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B216<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A216,'TMSIS - elig group'!$H:$H,$B216,'TMSIS - elig group'!$C:$C,H$1),H215),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B216<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A216,'TMSIS - elig group'!$H:$H,$B216,'TMSIS - elig group'!$C:$C,I$1),I215),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B216<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A216,'TMSIS - elig group'!$H:$H,$B216,'TMSIS - elig group'!$C:$C,J$1),J215),0)","v":0},{"$f":"IFERROR(IF($B216<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A216,'TMSIS - elig group'!$H:$H,$B216,'TMSIS - elig group'!$C:$C,K$1),K215),0)","v":0},true,158080.70585239958,816140,627785,445339,192111,190741,0,0,0]
["Arizona","2023-12-01",{"$f":"IF($B217<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A217,'CMS monthly enrollment'!C:C,B217,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B217,C205:C216,B205:B216))","v":2284191.6251711156},{"$f":"IF($B217<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A217,'CMS monthly enrollment'!C:C,B217,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B217,D205:D216,B205:B216))","v":158713.62258376949},{"$f":"IFERROR(IF($B217<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A217,'TMSIS - elig group'!$H:$H,$B217,'TMSIS - elig group'!$C:$C,E$1),E216),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B217<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A217,'TMSIS - elig group'!$H:$H,$B217,'TMSIS - elig group'!$C:$C,F$1),F216),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B217<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A217,'TMSIS - elig group'!$H:$H,$B217,'TMSIS - elig group'!$C:$C,G$1),G216),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B217<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A217,'TMSIS - elig group'!$H:$H,$B217,'TMSIS - elig group'!$C:$C,H$1),H216),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B217<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A217,'TMSIS - elig group'!$H:$H,$B217,'TMSIS - elig group'!$C:$C,I$1),I216),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B217<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A217,'TMSIS - elig group'!$H:$H,$B217,'TMSIS - elig group'!$C:$C,J$1),J216),0)","v":0},{"$f":"IFERROR(IF($B217<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A217,'TMSIS - elig group'!$H:$H,$B217,'TMSIS - elig group'!$C:$C,K$1),K216),0)","v":0},true,158713.62258376949,820477,631121,447706,193132,191755,0,0,0]
["Arizona","2024-01-01",{"$f":"IF($B218<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A218,'CMS monthly enrollment'!C:C,B218,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B218,C206:C217,B206:B217))","v":2295470.2073017042},{"$f":"IF($B218<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A218,'CMS monthly enrollment'!C:C,B218,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B218,D206:D217,B206:B217))","v":159908.85785416001},{"$f":"IFERROR(IF($B218<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A218,'TMSIS - elig group'!$H:$H,$B218,'TMSIS - elig group'!$C:$C,E$1),E217),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B218<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A218,'TMSIS - elig group'!$H:$H,$B218,'TMSIS - elig group'!$C:$C,F$1),F217),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B218<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A218,'TMSIS - elig group'!$H:$H,$B218,'TMSIS - elig group'!$C:$C,G$1),G217),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B218<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A218,'TMSIS - elig group'!$H:$H,$B218,'TMSIS - elig group'!$C:$C,H$1),H217),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B218<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A218,'TMSIS - elig group'!$H:$H,$B218,'TMSIS - elig group'!$C:$C,I$1),I217),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B218<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A218,'TMSIS - elig group'!$H:$H,$B218,'TMSIS - elig group'!$C:$C,J$1),J217),0)","v":0},{"$f":"IFERROR(IF($B218<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A218,'TMSIS - elig group'!$H:$H,$B218,'TMSIS - elig group'!$C:$C,K$1),K217),0)","v":0},true,159908.85785416001,824529,634237,449916,194086,192702,0,0,0]
["Arizona","2024-02-01",{"$f":"IF($B219<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A219,'CMS monthly enrollment'!C:C,B219,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B219,C207:C218,B207:B218))","v":2306660.0526465569},{"$f":"IF($B219<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A219,'CMS monthly enrollment'!C:C,B219,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B219,D207:D218,B207:B218))","v":161254.85121632973},{"$f":"IFERROR(IF($B219<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A219,'TMSIS - elig group'!$H:$H,$B219,'TMSIS - elig group'!$C:$C,E$1),E218),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B219<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A219,'TMSIS - elig group'!$H:$H,$B219,'TMSIS - elig group'!$C:$C,F$1),F218),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B219<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A219,'TMSIS - elig group'!$H:$H,$B219,'TMSIS - elig group'!$C:$C,G$1),G218),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B219<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A219,'TMSIS - elig group'!$H:$H,$B219,'TMSIS - elig group'!$C:$C,H$1),H218),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B219<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A219,'TMSIS - elig group'!$H:$H,$B219,'TMSIS - elig group'!$C:$C,I$1),I218),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B219<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A219,'TMSIS - elig group'!$H:$H,$B219,'TMSIS - elig group'!$C:$C,J$1),J218),0)","v":0},{"$f":"IFERROR(IF($B219<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A219,'TMSIS - elig group'!$H:$H,$B219,'TMSIS - elig group'!$C:$C,K$1),K218),0)","v":0},true,161254.85121632973,828548,637329,452110,195032,193641,0,0,0]
["Arizona","2024-03-01",{"$f":"IF($B220<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A220,'CMS monthly enrollment'!C:C,B220,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B220,C208:C219,B208:B219))","v":2317483.3811778221},{"$f":"IF($B220<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A220,'CMS monthly enrollment'!C:C,B220,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B220,D208:D219,B208:B219))","v":162268.56835311488},{"$f":"IFERROR(IF($B220<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A220,'TMSIS - elig group'!$H:$H,$B220,'TMSIS - elig group'!$C:$C,E$1),E219),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B220<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A220,'TMSIS - elig group'!$H:$H,$B220,'TMSIS - elig group'!$C:$C,F$1),F219),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B220<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A220,'TMSIS - elig group'!$H:$H,$B220,'TMSIS - elig group'!$C:$C,G$1),G219),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B220<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A220,'TMSIS - elig group'!$H:$H,$B220,'TMSIS - elig group'!$C:$C,H$1),H219),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B220<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A220,'TMSIS - elig group'!$H:$H,$B220,'TMSIS - elig group'!$C:$C,I$1),I219),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B220<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A220,'TMSIS - elig group'!$H:$H,$B220,'TMSIS - elig group'!$C:$C,J$1),J219),0)","v":0},{"$f":"IFERROR(IF($B220<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A220,'TMSIS - elig group'!$H:$H,$B220,'TMSIS - elig group'!$C:$C,K$1),K219),0)","v":0},true,162268.56835311488,832436,640320,454231,195947,194550,0,0,0]
["Arizona","2024-04-01",{"$f":"IF($B221<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A221,'CMS monthly enrollment'!C:C,B221,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B221,C209:C220,B209:B220))","v":2329106.4541147836},{"$f":"IF($B221<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A221,'CMS monthly enrollment'!C:C,B221,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B221,D209:D220,B209:B220))","v":163332.4510731569},{"$f":"IFERROR(IF($B221<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A221,'TMSIS - elig group'!$H:$H,$B221,'TMSIS - elig group'!$C:$C,E$1),E220),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B221<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A221,'TMSIS - elig group'!$H:$H,$B221,'TMSIS - elig group'!$C:$C,F$1),F220),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B221<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A221,'TMSIS - elig group'!$H:$H,$B221,'TMSIS - elig group'!$C:$C,G$1),G220),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B221<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A221,'TMSIS - elig group'!$H:$H,$B221,'TMSIS - elig group'!$C:$C,H$1),H220),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B221<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A221,'TMSIS - elig group'!$H:$H,$B221,'TMSIS - elig group'!$C:$C,I$1),I220),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B221<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A221,'TMSIS - elig group'!$H:$H,$B221,'TMSIS - elig group'!$C:$C,J$1),J220),0)","v":0},{"$f":"IFERROR(IF($B221<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A221,'TMSIS - elig group'!$H:$H,$B221,'TMSIS - elig group'!$C:$C,K$1),K220),0)","v":0},true,163332.4510731569,836611,643531,456509,196930,195526,0,0,0]
["Arizona","2024-05-01",{"$f":"IF($B222<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A222,'CMS monthly enrollment'!C:C,B222,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B222,C210:C221,B210:B221))","v":2340367.3839023337},{"$f":"IF($B222<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A222,'CMS monthly enrollment'!C:C,B222,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B222,D210:D221,B210:B221))","v":164341.03358209319},{"$f":"IFERROR(IF($B222<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A222,'TMSIS - elig group'!$H:$H,$B222,'TMSIS - elig group'!$C:$C,E$1),E221),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B222<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A222,'TMSIS - elig group'!$H:$H,$B222,'TMSIS - elig group'!$C:$C,F$1),F221),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B222<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A222,'TMSIS - elig group'!$H:$H,$B222,'TMSIS - elig group'!$C:$C,G$1),G221),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B222<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A222,'TMSIS - elig group'!$H:$H,$B222,'TMSIS - elig group'!$C:$C,H$1),H221),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B222<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A222,'TMSIS - elig group'!$H:$H,$B222,'TMSIS - elig group'!$C:$C,I$1),I221),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B222<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A222,'TMSIS - elig group'!$H:$H,$B222,'TMSIS - elig group'!$C:$C,J$1),J221),0)","v":0},{"$f":"IFERROR(IF($B222<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A222,'TMSIS - elig group'!$H:$H,$B222,'TMSIS - elig group'!$C:$C,K$1),K221),0)","v":0},true,164341.03358209319,840656,646643,458716,197882,196471,0,0,0]
["Arizona","2024-06-01",{"$f":"IF($B223<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A223,'CMS monthly enrollment'!C:C,B223,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B223,C211:C222,B211:B222))","v":2351996.8831629157},{"$f":"IF($B223<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A223,'CMS monthly enrollment'!C:C,B223,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B223,D211:D222,B211:B222))","v":165388.45912260166},{"$f":"IFERROR(IF($B223<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A223,'TMSIS - elig group'!$H:$H,$B223,'TMSIS - elig group'!$C:$C,E$1),E222),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B223<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A223,'TMSIS - elig group'!$H:$H,$B223,'TMSIS - elig group'!$C:$C,F$1),F222),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B223<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A223,'TMSIS - elig group'!$H:$H,$B223,'TMSIS - elig group'!$C:$C,G$1),G222),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B223<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A223,'TMSIS - elig group'!$H:$H,$B223,'TMSIS - elig group'!$C:$C,H$1),H222),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B223<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A223,'TMSIS - elig group'!$H:$H,$B223,'TMSIS - elig group'!$C:$C,I$1),I222),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B223<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A223,'TMSIS - elig group'!$H:$H,$B223,'TMSIS - elig group'!$C:$C,J$1),J222),0)","v":0},{"$f":"IFERROR(IF($B223<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A223,'TMSIS - elig group'!$H:$H,$B223,'TMSIS - elig group'!$C:$C,K$1),K222),0)","v":0},true,165388.45912260166,844833,649856,460996,198865,197447,0,0,0]
["Arizona","2024-07-01",{"$f":"IF($B224<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A224,'CMS monthly enrollment'!C:C,B224,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B224,C212:C223,B212:B223))","v":2363304.2387813441},{"$f":"IF($B224<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A224,'CMS monthly enrollment'!C:C,B224,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B224,D212:D223,B212:B223))","v":166417.89983454021},{"$f":"IFERROR(IF($B224<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A224,'TMSIS - elig group'!$H:$H,$B224,'TMSIS - elig group'!$C:$C,E$1),E223),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B224<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A224,'TMSIS - elig group'!$H:$H,$B224,'TMSIS - elig group'!$C:$C,F$1),F223),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B224<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A224,'TMSIS - elig group'!$H:$H,$B224,'TMSIS - elig group'!$C:$C,G$1),G223),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B224<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A224,'TMSIS - elig group'!$H:$H,$B224,'TMSIS - elig group'!$C:$C,H$1),H223),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B224<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A224,'TMSIS - elig group'!$H:$H,$B224,'TMSIS - elig group'!$C:$C,I$1),I223),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B224<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A224,'TMSIS - elig group'!$H:$H,$B224,'TMSIS - elig group'!$C:$C,J$1),J223),0)","v":0},{"$f":"IFERROR(IF($B224<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A224,'TMSIS - elig group'!$H:$H,$B224,'TMSIS - elig group'!$C:$C,K$1),K223),0)","v":0},true,166417.89983454021,848894,652980,463212,199821,198397,0,0,0]
["Arizona","2024-08-01",{"$f":"IF($B225<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A225,'CMS monthly enrollment'!C:C,B225,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B225,C213:C224,B213:B224))","v":2374965.5112276487},{"$f":"IF($B225<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A225,'CMS monthly enrollment'!C:C,B225,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B225,D213:D224,B213:B224))","v":167499.13601262704},{"$f":"IFERROR(IF($B225<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A225,'TMSIS - elig group'!$H:$H,$B225,'TMSIS - elig group'!$C:$C,E$1),E224),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B225<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A225,'TMSIS - elig group'!$H:$H,$B225,'TMSIS - elig group'!$C:$C,F$1),F224),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B225<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A225,'TMSIS - elig group'!$H:$H,$B225,'TMSIS - elig group'!$C:$C,G$1),G224),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B225<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A225,'TMSIS - elig group'!$H:$H,$B225,'TMSIS - elig group'!$C:$C,H$1),H224),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B225<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A225,'TMSIS - elig group'!$H:$H,$B225,'TMSIS - elig group'!$C:$C,I$1),I224),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B225<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A225,'TMSIS - elig group'!$H:$H,$B225,'TMSIS - elig group'!$C:$C,J$1),J224),0)","v":0},{"$f":"IFERROR(IF($B225<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A225,'TMSIS - elig group'!$H:$H,$B225,'TMSIS - elig group'!$C:$C,K$1),K224),0)","v":0},true,167499.13601262704,853083,656202,465498,200807,199376,0,0,0]
["Arizona","2024-09-01",{"$f":"IF($B226<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A226,'CMS monthly enrollment'!C:C,B226,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B226,C214:C225,B214:B225))","v":2386522.8680427652},{"$f":"IF($B226<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A226,'CMS monthly enrollment'!C:C,B226,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B226,D214:D225,B214:B225))","v":168595.24561189464},{"$f":"IFERROR(IF($B226<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A226,'TMSIS - elig group'!$H:$H,$B226,'TMSIS - elig group'!$C:$C,E$1),E225),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B226<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A226,'TMSIS - elig group'!$H:$H,$B226,'TMSIS - elig group'!$C:$C,F$1),F225),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B226<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A226,'TMSIS - elig group'!$H:$H,$B226,'TMSIS - elig group'!$C:$C,G$1),G225),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B226<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A226,'TMSIS - elig group'!$H:$H,$B226,'TMSIS - elig group'!$C:$C,H$1),H225),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B226<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A226,'TMSIS - elig group'!$H:$H,$B226,'TMSIS - elig group'!$C:$C,I$1),I225),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B226<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A226,'TMSIS - elig group'!$H:$H,$B226,'TMSIS - elig group'!$C:$C,J$1),J225),0)","v":0},{"$f":"IFERROR(IF($B226<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A226,'TMSIS - elig group'!$H:$H,$B226,'TMSIS - elig group'!$C:$C,K$1),K225),0)","v":0},true,168595.24561189464,857235,659395,467763,201785,200346,0,0,0]
["Arizona","2024-10-01",{"$f":"IF($B227<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A227,'CMS monthly enrollment'!C:C,B227,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B227,C215:C226,B215:B226))","v":2397692.1879838742},{"$f":"IF($B227<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A227,'CMS monthly enrollment'!C:C,B227,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B227,D215:D226,B215:B226))","v":169660.023292989},{"$f":"IFERROR(IF($B227<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A227,'TMSIS - elig group'!$H:$H,$B227,'TMSIS - elig group'!$C:$C,E$1),E226),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B227<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A227,'TMSIS - elig group'!$H:$H,$B227,'TMSIS - elig group'!$C:$C,F$1),F226),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B227<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A227,'TMSIS - elig group'!$H:$H,$B227,'TMSIS - elig group'!$C:$C,G$1),G226),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B227<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A227,'TMSIS - elig group'!$H:$H,$B227,'TMSIS - elig group'!$C:$C,H$1),H226),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B227<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A227,'TMSIS - elig group'!$H:$H,$B227,'TMSIS - elig group'!$C:$C,I$1),I226),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B227<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A227,'TMSIS - elig group'!$H:$H,$B227,'TMSIS - elig group'!$C:$C,J$1),J226),0)","v":0},{"$f":"IFERROR(IF($B227<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A227,'TMSIS - elig group'!$H:$H,$B227,'TMSIS - elig group'!$C:$C,K$1),K226),0)","v":0},true,169660.023292989,861247,662481,469952,202729,201283,0,0,0]
["Arizona","2024-11-01",{"$f":"IF($B228<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A228,'CMS monthly enrollment'!C:C,B228,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B228,C216:C227,B216:B227))","v":2409257.3562364113},{"$f":"IF($B228<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A228,'CMS monthly enrollment'!C:C,B228,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B228,D216:D227,B216:B227))","v":170757.82606130769},{"$f":"IFERROR(IF($B228<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A228,'TMSIS - elig group'!$H:$H,$B228,'TMSIS - elig group'!$C:$C,E$1),E227),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B228<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A228,'TMSIS - elig group'!$H:$H,$B228,'TMSIS - elig group'!$C:$C,F$1),F227),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B228<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A228,'TMSIS - elig group'!$H:$H,$B228,'TMSIS - elig group'!$C:$C,G$1),G227),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B228<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A228,'TMSIS - elig group'!$H:$H,$B228,'TMSIS - elig group'!$C:$C,H$1),H227),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B228<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A228,'TMSIS - elig group'!$H:$H,$B228,'TMSIS - elig group'!$C:$C,I$1),I227),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B228<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A228,'TMSIS - elig group'!$H:$H,$B228,'TMSIS - elig group'!$C:$C,J$1),J227),0)","v":0},{"$f":"IFERROR(IF($B228<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A228,'TMSIS - elig group'!$H:$H,$B228,'TMSIS - elig group'!$C:$C,K$1),K227),0)","v":0},true,170757.82606130769,865401,665677,472219,203707,202254,0,0,0]
["Arizona","2024-12-01",{"$f":"IF($B229<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A229,'CMS monthly enrollment'!C:C,B229,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B229,C217:C228,B217:B228))","v":2420404.6286083795},{"$f":"IF($B229<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A229,'CMS monthly enrollment'!C:C,B229,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B229,D217:D228,B217:B228))","v":171844.61822188273},{"$f":"IFERROR(IF($B229<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A229,'TMSIS - elig group'!$H:$H,$B229,'TMSIS - elig group'!$C:$C,E$1),E228),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B229<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A229,'TMSIS - elig group'!$H:$H,$B229,'TMSIS - elig group'!$C:$C,F$1),F228),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B229<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A229,'TMSIS - elig group'!$H:$H,$B229,'TMSIS - elig group'!$C:$C,G$1),G228),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B229<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A229,'TMSIS - elig group'!$H:$H,$B229,'TMSIS - elig group'!$C:$C,H$1),H228),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B229<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A229,'TMSIS - elig group'!$H:$H,$B229,'TMSIS - elig group'!$C:$C,I$1),I228),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B229<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A229,'TMSIS - elig group'!$H:$H,$B229,'TMSIS - elig group'!$C:$C,J$1),J228),0)","v":0},{"$f":"IFERROR(IF($B229<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A229,'TMSIS - elig group'!$H:$H,$B229,'TMSIS - elig group'!$C:$C,K$1),K228),0)","v":0},true,171844.61822188273,869405,668757,474404,204649,203190,0,0,0]
["Arizona","2025-01-01",{"$f":"IF($B230<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A230,'CMS monthly enrollment'!C:C,B230,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B230,C218:C229,B218:B229))","v":2432071.2647875026},{"$f":"IF($B230<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A230,'CMS monthly enrollment'!C:C,B230,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B230,D218:D229,B218:B229))","v":172896.39659429737},{"$f":"IFERROR(IF($B230<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A230,'TMSIS - elig group'!$H:$H,$B230,'TMSIS - elig group'!$C:$C,E$1),E229),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B230<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A230,'TMSIS - elig group'!$H:$H,$B230,'TMSIS - elig group'!$C:$C,F$1),F229),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B230<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A230,'TMSIS - elig group'!$H:$H,$B230,'TMSIS - elig group'!$C:$C,G$1),G229),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B230<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A230,'TMSIS - elig group'!$H:$H,$B230,'TMSIS - elig group'!$C:$C,H$1),H229),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B230<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A230,'TMSIS - elig group'!$H:$H,$B230,'TMSIS - elig group'!$C:$C,I$1),I229),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B230<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A230,'TMSIS - elig group'!$H:$H,$B230,'TMSIS - elig group'!$C:$C,J$1),J229),0)","v":0},{"$f":"IFERROR(IF($B230<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A230,'TMSIS - elig group'!$H:$H,$B230,'TMSIS - elig group'!$C:$C,K$1),K229),0)","v":0},true,172896.39659429737,873595,671980,476690,205636,204169,0,0,0]
["Arizona","2025-02-01",{"$f":"IF($B231<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A231,'CMS monthly enrollment'!C:C,B231,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B231,C219:C230,B219:B230))","v":2443725.7230931818},{"$f":"IF($B231<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A231,'CMS monthly enrollment'!C:C,B231,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B231,D219:D230,B219:B230))","v":173945.8699067845},{"$f":"IFERROR(IF($B231<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A231,'TMSIS - elig group'!$H:$H,$B231,'TMSIS - elig group'!$C:$C,E$1),E230),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B231<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A231,'TMSIS - elig group'!$H:$H,$B231,'TMSIS - elig group'!$C:$C,F$1),F230),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B231<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A231,'TMSIS - elig group'!$H:$H,$B231,'TMSIS - elig group'!$C:$C,G$1),G230),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B231<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A231,'TMSIS - elig group'!$H:$H,$B231,'TMSIS - elig group'!$C:$C,H$1),H230),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B231<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A231,'TMSIS - elig group'!$H:$H,$B231,'TMSIS - elig group'!$C:$C,I$1),I230),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B231<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A231,'TMSIS - elig group'!$H:$H,$B231,'TMSIS - elig group'!$C:$C,J$1),J230),0)","v":0},{"$f":"IFERROR(IF($B231<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A231,'TMSIS - elig group'!$H:$H,$B231,'TMSIS - elig group'!$C:$C,K$1),K230),0)","v":0},true,173945.8699067845,877782,675200,478975,206621,205148,0,0,0]
["Arizona","2025-03-01",{"$f":"IF($B232<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A232,'CMS monthly enrollment'!C:C,B232,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B232,C220:C231,B220:B231))","v":2454204.2609437983},{"$f":"IF($B232<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A232,'CMS monthly enrollment'!C:C,B232,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B232,D220:D231,B220:B231))","v":174926.33943145163},{"$f":"IFERROR(IF($B232<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A232,'TMSIS - elig group'!$H:$H,$B232,'TMSIS - elig group'!$C:$C,E$1),E231),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B232<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A232,'TMSIS - elig group'!$H:$H,$B232,'TMSIS - elig group'!$C:$C,F$1),F231),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B232<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A232,'TMSIS - elig group'!$H:$H,$B232,'TMSIS - elig group'!$C:$C,G$1),G231),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B232<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A232,'TMSIS - elig group'!$H:$H,$B232,'TMSIS - elig group'!$C:$C,H$1),H231),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B232<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A232,'TMSIS - elig group'!$H:$H,$B232,'TMSIS - elig group'!$C:$C,I$1),I231),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B232<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A232,'TMSIS - elig group'!$H:$H,$B232,'TMSIS - elig group'!$C:$C,J$1),J231),0)","v":0},{"$f":"IFERROR(IF($B232<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A232,'TMSIS - elig group'!$H:$H,$B232,'TMSIS - elig group'!$C:$C,K$1),K231),0)","v":0},true,174926.33943145163,881546,678096,481028,207507,206028,0,0,0]
["Arizona","2025-04-01",{"$f":"IF($B233<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A233,'CMS monthly enrollment'!C:C,B233,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B233,C221:C232,B221:B232))","v":2465795.5574954133},{"$f":"IF($B233<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A233,'CMS monthly enrollment'!C:C,B233,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B233,D221:D232,B221:B232))","v":176016.33212599484},{"$f":"IFERROR(IF($B233<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A233,'TMSIS - elig group'!$H:$H,$B233,'TMSIS - elig group'!$C:$C,E$1),E232),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B233<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A233,'TMSIS - elig group'!$H:$H,$B233,'TMSIS - elig group'!$C:$C,F$1),F232),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B233<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A233,'TMSIS - elig group'!$H:$H,$B233,'TMSIS - elig group'!$C:$C,G$1),G232),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B233<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A233,'TMSIS - elig group'!$H:$H,$B233,'TMSIS - elig group'!$C:$C,H$1),H232),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B233<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A233,'TMSIS - elig group'!$H:$H,$B233,'TMSIS - elig group'!$C:$C,I$1),I232),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B233<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A233,'TMSIS - elig group'!$H:$H,$B233,'TMSIS - elig group'!$C:$C,J$1),J232),0)","v":0},{"$f":"IFERROR(IF($B233<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A233,'TMSIS - elig group'!$H:$H,$B233,'TMSIS - elig group'!$C:$C,K$1),K232),0)","v":0},true,176016.33212599484,885709,681298,483300,208487,207001,0,0,0]
["Arizona","2025-05-01",{"$f":"IF($B234<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A234,'CMS monthly enrollment'!C:C,B234,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B234,C222:C233,B222:B233))","v":2477008.1045749933},{"$f":"IF($B234<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A234,'CMS monthly enrollment'!C:C,B234,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B234,D222:D233,B222:B233))","v":177074.02646392235},{"$f":"IFERROR(IF($B234<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A234,'TMSIS - elig group'!$H:$H,$B234,'TMSIS - elig group'!$C:$C,E$1),E233),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B234<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A234,'TMSIS - elig group'!$H:$H,$B234,'TMSIS - elig group'!$C:$C,F$1),F233),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B234<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A234,'TMSIS - elig group'!$H:$H,$B234,'TMSIS - elig group'!$C:$C,G$1),G233),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B234<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A234,'TMSIS - elig group'!$H:$H,$B234,'TMSIS - elig group'!$C:$C,H$1),H233),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B234<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A234,'TMSIS - elig group'!$H:$H,$B234,'TMSIS - elig group'!$C:$C,I$1),I233),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B234<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A234,'TMSIS - elig group'!$H:$H,$B234,'TMSIS - elig group'!$C:$C,J$1),J233),0)","v":0},{"$f":"IFERROR(IF($B234<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A234,'TMSIS - elig group'!$H:$H,$B234,'TMSIS - elig group'!$C:$C,K$1),K233),0)","v":0},true,177074.02646392235,889737,684396,485498,209435,207942,0,0,0]
["Arizona","2025-06-01",{"$f":"IF($B235<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A235,'CMS monthly enrollment'!C:C,B235,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B235,C223:C234,B223:B234))","v":2488592.7228421215},{"$f":"IF($B235<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A235,'CMS monthly enrollment'!C:C,B235,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B235,D223:D234,B223:B234))","v":178164.71966655506},{"$f":"IFERROR(IF($B235<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A235,'TMSIS - elig group'!$H:$H,$B235,'TMSIS - elig group'!$C:$C,E$1),E234),0)","v":0.35919811263094847},{"$f":"IFERROR(IF($B235<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A235,'TMSIS - elig group'!$H:$H,$B235,'TMSIS - elig group'!$C:$C,F$1),F234),0)","v":0.27629958316525483},{"$f":"IFERROR(IF($B235<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A235,'TMSIS - elig group'!$H:$H,$B235,'TMSIS - elig group'!$C:$C,G$1),G234),0)","v":0.19600180913613749},{"$f":"IFERROR(IF($B235<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A235,'TMSIS - elig group'!$H:$H,$B235,'TMSIS - elig group'!$C:$C,H$1),H234),0)","v":8.4551688730793204E-2},{"$f":"IFERROR(IF($B235<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A235,'TMSIS - elig group'!$H:$H,$B235,'TMSIS - elig group'!$C:$C,I$1),I234),0)","v":8.3948806336866036E-2},{"$f":"IFERROR(IF($B235<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A235,'TMSIS - elig group'!$H:$H,$B235,'TMSIS - elig group'!$C:$C,J$1),J234),0)","v":0},{"$f":"IFERROR(IF($B235<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A235,'TMSIS - elig group'!$H:$H,$B235,'TMSIS - elig group'!$C:$C,K$1),K234),0)","v":0},true,178164.71966655506,893898,687597,487769,210415,208914,0,0,0]
["Arkansas","2019-01-01",{"$f":"IF($B236<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A236,'CMS monthly enrollment'!C:C,B236,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B236,C224:C235,B224:B235))","v":759851},{"$f":"IF($B236<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A236,'CMS monthly enrollment'!C:C,B236,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B236,D224:D235,B224:B235))","v":31797},{"$f":"IFERROR(IF($B236<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A236,'TMSIS - elig group'!$H:$H,$B236,'TMSIS - elig group'!$C:$C,E$1),E235),0)","v":0.4718354086533238},{"$f":"IFERROR(IF($B236<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A236,'TMSIS - elig group'!$H:$H,$B236,'TMSIS - elig group'!$C:$C,F$1),F235),0)","v":0.28243149270921614},{"$f":"IFERROR(IF($B236<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A236,'TMSIS - elig group'!$H:$H,$B236,'TMSIS - elig group'!$C:$C,G$1),G235),0)","v":1.0240780581089598E-2},{"$f":"IFERROR(IF($B236<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A236,'TMSIS - elig group'!$H:$H,$B236,'TMSIS - elig group'!$C:$C,H$1),H235),0)","v":7.4835386922224398E-2},{"$f":"IFERROR(IF($B236<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A236,'TMSIS - elig group'!$H:$H,$B236,'TMSIS - elig group'!$C:$C,I$1),I235),0)","v":0.16065693113414609},{"$f":"IFERROR(IF($B236<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A236,'TMSIS - elig group'!$H:$H,$B236,'TMSIS - elig group'!$C:$C,J$1),J235),0)","v":0},{"$f":"IFERROR(IF($B236<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A236,'TMSIS - elig group'!$H:$H,$B236,'TMSIS - elig group'!$C:$C,K$1),K235),0)","v":0},true,31797,358525,214606,7781,56864,122075,0,0,0]
["Arkansas","2019-02-01",{"$f":"IF($B237<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A237,'CMS monthly enrollment'!C:C,B237,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B237,C225:C236,B225:B236))","v":758722},{"$f":"IF($B237<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A237,'CMS monthly enrollment'!C:C,B237,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B237,D225:D236,B225:B236))","v":32109},{"$f":"IFERROR(IF($B237<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A237,'TMSIS - elig group'!$H:$H,$B237,'TMSIS - elig group'!$C:$C,E$1),E236),0)","v":0.47201628270475271},{"$f":"IFERROR(IF($B237<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A237,'TMSIS - elig group'!$H:$H,$B237,'TMSIS - elig group'!$C:$C,F$1),F236),0)","v":0.28107517334732401},{"$f":"IFERROR(IF($B237<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A237,'TMSIS - elig group'!$H:$H,$B237,'TMSIS - elig group'!$C:$C,G$1),G236),0)","v":1.0116699261889985E-2},{"$f":"IFERROR(IF($B237<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A237,'TMSIS - elig group'!$H:$H,$B237,'TMSIS - elig group'!$C:$C,H$1),H236),0)","v":7.5296601988872169E-2},{"$f":"IFERROR(IF($B237<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A237,'TMSIS - elig group'!$H:$H,$B237,'TMSIS - elig group'!$C:$C,I$1),I236),0)","v":0.16149524269716112},{"$f":"IFERROR(IF($B237<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A237,'TMSIS - elig group'!$H:$H,$B237,'TMSIS - elig group'!$C:$C,J$1),J236),0)","v":0},{"$f":"IFERROR(IF($B237<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A237,'TMSIS - elig group'!$H:$H,$B237,'TMSIS - elig group'!$C:$C,K$1),K236),0)","v":0},true,32109,358129,213258,7676,57129,122530,0,0,0]
["Arkansas","2019-03-01",{"$f":"IF($B238<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A238,'CMS monthly enrollment'!C:C,B238,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B238,C226:C237,B226:B237))","v":761756},{"$f":"IF($B238<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A238,'CMS monthly enrollment'!C:C,B238,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B238,D226:D237,B226:B237))","v":32158},{"$f":"IFERROR(IF($B238<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A238,'TMSIS - elig group'!$H:$H,$B238,'TMSIS - elig group'!$C:$C,E$1),E237),0)","v":0.47103241200084239},{"$f":"IFERROR(IF($B238<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A238,'TMSIS - elig group'!$H:$H,$B238,'TMSIS - elig group'!$C:$C,F$1),F237),0)","v":0.28297593795931836},{"$f":"IFERROR(IF($B238<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A238,'TMSIS - elig group'!$H:$H,$B238,'TMSIS - elig group'!$C:$C,G$1),G237),0)","v":9.8903389267500502E-3},{"$f":"IFERROR(IF($B238<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A238,'TMSIS - elig group'!$H:$H,$B238,'TMSIS - elig group'!$C:$C,H$1),H237),0)","v":7.5111647608233592E-2},{"$f":"IFERROR(IF($B238<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A238,'TMSIS - elig group'!$H:$H,$B238,'TMSIS - elig group'!$C:$C,I$1),I237),0)","v":0.16098966350485561},{"$f":"IFERROR(IF($B238<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A238,'TMSIS - elig group'!$H:$H,$B238,'TMSIS - elig group'!$C:$C,J$1),J237),0)","v":0},{"$f":"IFERROR(IF($B238<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A238,'TMSIS - elig group'!$H:$H,$B238,'TMSIS - elig group'!$C:$C,K$1),K237),0)","v":0},true,32158,358812,215559,7534,57217,122635,0,0,0]
["Arkansas","2019-04-01",{"$f":"IF($B239<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A239,'CMS monthly enrollment'!C:C,B239,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B239,C227:C238,B227:B238))","v":765254},{"$f":"IF($B239<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A239,'CMS monthly enrollment'!C:C,B239,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B239,D227:D238,B227:B238))","v":32851},{"$f":"IFERROR(IF($B239<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A239,'TMSIS - elig group'!$H:$H,$B239,'TMSIS - elig group'!$C:$C,E$1),E238),0)","v":0.47007116129171805},{"$f":"IFERROR(IF($B239<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A239,'TMSIS - elig group'!$H:$H,$B239,'TMSIS - elig group'!$C:$C,F$1),F238),0)","v":0.28503990656024919},{"$f":"IFERROR(IF($B239<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A239,'TMSIS - elig group'!$H:$H,$B239,'TMSIS - elig group'!$C:$C,G$1),G238),0)","v":9.7538554712002252E-3},{"$f":"IFERROR(IF($B239<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A239,'TMSIS - elig group'!$H:$H,$B239,'TMSIS - elig group'!$C:$C,H$1),H238),0)","v":7.4827504163692604E-2},{"$f":"IFERROR(IF($B239<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A239,'TMSIS - elig group'!$H:$H,$B239,'TMSIS - elig group'!$C:$C,I$1),I238),0)","v":0.16030757251313996},{"$f":"IFERROR(IF($B239<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A239,'TMSIS - elig group'!$H:$H,$B239,'TMSIS - elig group'!$C:$C,J$1),J238),0)","v":0},{"$f":"IFERROR(IF($B239<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A239,'TMSIS - elig group'!$H:$H,$B239,'TMSIS - elig group'!$C:$C,K$1),K238),0)","v":0},true,32851,359724,218128,7464,57262,122676,0,0,0]
["Arkansas","2019-05-01",{"$f":"IF($B240<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A240,'CMS monthly enrollment'!C:C,B240,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B240,C228:C239,B228:B239))","v":762210},{"$f":"IF($B240<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A240,'CMS monthly enrollment'!C:C,B240,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B240,D228:D239,B228:B239))","v":32807},{"$f":"IFERROR(IF($B240<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A240,'TMSIS - elig group'!$H:$H,$B240,'TMSIS - elig group'!$C:$C,E$1),E239),0)","v":0.46857710004744885},{"$f":"IFERROR(IF($B240<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A240,'TMSIS - elig group'!$H:$H,$B240,'TMSIS - elig group'!$C:$C,F$1),F239),0)","v":0.28482920586276395},{"$f":"IFERROR(IF($B240<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A240,'TMSIS - elig group'!$H:$H,$B240,'TMSIS - elig group'!$C:$C,G$1),G239),0)","v":9.7444291118356612E-3},{"$f":"IFERROR(IF($B240<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A240,'TMSIS - elig group'!$H:$H,$B240,'TMSIS - elig group'!$C:$C,H$1),H239),0)","v":7.5325068234945863E-2},{"$f":"IFERROR(IF($B240<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A240,'TMSIS - elig group'!$H:$H,$B240,'TMSIS - elig group'!$C:$C,I$1),I239),0)","v":0.16152419674300564},{"$f":"IFERROR(IF($B240<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A240,'TMSIS - elig group'!$H:$H,$B240,'TMSIS - elig group'!$C:$C,J$1),J239),0)","v":0},{"$f":"IFERROR(IF($B240<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A240,'TMSIS - elig group'!$H:$H,$B240,'TMSIS - elig group'!$C:$C,K$1),K239),0)","v":0},true,32807,357154,217100,7427,57414,123115,0,0,0]
["Arkansas","2019-06-01",{"$f":"IF($B241<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A241,'CMS monthly enrollment'!C:C,B241,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B241,C229:C240,B229:B240))","v":761140},{"$f":"IF($B241<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A241,'CMS monthly enrollment'!C:C,B241,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B241,D229:D240,B229:B240))","v":32885},{"$f":"IFERROR(IF($B241<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A241,'TMSIS - elig group'!$H:$H,$B241,'TMSIS - elig group'!$C:$C,E$1),E240),0)","v":0.46848088936106624},{"$f":"IFERROR(IF($B241<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A241,'TMSIS - elig group'!$H:$H,$B241,'TMSIS - elig group'!$C:$C,F$1),F240),0)","v":0.28431717955961705},{"$f":"IFERROR(IF($B241<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A241,'TMSIS - elig group'!$H:$H,$B241,'TMSIS - elig group'!$C:$C,G$1),G240),0)","v":9.6597596185834748E-3},{"$f":"IFERROR(IF($B241<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A241,'TMSIS - elig group'!$H:$H,$B241,'TMSIS - elig group'!$C:$C,H$1),H240),0)","v":7.5592854657485387E-2},{"$f":"IFERROR(IF($B241<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A241,'TMSIS - elig group'!$H:$H,$B241,'TMSIS - elig group'!$C:$C,I$1),I240),0)","v":0.16194931680324784},{"$f":"IFERROR(IF($B241<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A241,'TMSIS - elig group'!$H:$H,$B241,'TMSIS - elig group'!$C:$C,J$1),J240),0)","v":0},{"$f":"IFERROR(IF($B241<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A241,'TMSIS - elig group'!$H:$H,$B241,'TMSIS - elig group'!$C:$C,K$1),K240),0)","v":0},true,32885,356580,216405,7352,57537,123266,0,0,0]
["Arkansas","2019-07-01",{"$f":"IF($B242<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A242,'CMS monthly enrollment'!C:C,B242,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B242,C230:C241,B230:B241))","v":765363},{"$f":"IF($B242<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A242,'CMS monthly enrollment'!C:C,B242,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B242,D230:D241,B230:B241))","v":32681},{"$f":"IFERROR(IF($B242<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A242,'TMSIS - elig group'!$H:$H,$B242,'TMSIS - elig group'!$C:$C,E$1),E241),0)","v":0.46959164668130748},{"$f":"IFERROR(IF($B242<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A242,'TMSIS - elig group'!$H:$H,$B242,'TMSIS - elig group'!$C:$C,F$1),F241),0)","v":0.28423038346896573},{"$f":"IFERROR(IF($B242<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A242,'TMSIS - elig group'!$H:$H,$B242,'TMSIS - elig group'!$C:$C,G$1),G241),0)","v":9.5408130554834134E-3},{"$f":"IFERROR(IF($B242<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A242,'TMSIS - elig group'!$H:$H,$B242,'TMSIS - elig group'!$C:$C,H$1),H241),0)","v":7.5575627243259225E-2},{"$f":"IFERROR(IF($B242<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A242,'TMSIS - elig group'!$H:$H,$B242,'TMSIS - elig group'!$C:$C,I$1),I241),0)","v":0.16106152955098413},{"$f":"IFERROR(IF($B242<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A242,'TMSIS - elig group'!$H:$H,$B242,'TMSIS - elig group'!$C:$C,J$1),J241),0)","v":0},{"$f":"IFERROR(IF($B242<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A242,'TMSIS - elig group'!$H:$H,$B242,'TMSIS - elig group'!$C:$C,K$1),K241),0)","v":0},true,32681,359408,217539,7302,57843,123271,0,0,0]
["Arkansas","2019-08-01",{"$f":"IF($B243<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A243,'CMS monthly enrollment'!C:C,B243,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B243,C231:C242,B231:B242))","v":765950},{"$f":"IF($B243<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A243,'CMS monthly enrollment'!C:C,B243,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B243,D231:D242,B231:B242))","v":32889},{"$f":"IFERROR(IF($B243<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A243,'TMSIS - elig group'!$H:$H,$B243,'TMSIS - elig group'!$C:$C,E$1),E242),0)","v":0.46978350825368681},{"$f":"IFERROR(IF($B243<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A243,'TMSIS - elig group'!$H:$H,$B243,'TMSIS - elig group'!$C:$C,F$1),F242),0)","v":0.28470797109391871},{"$f":"IFERROR(IF($B243<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A243,'TMSIS - elig group'!$H:$H,$B243,'TMSIS - elig group'!$C:$C,G$1),G242),0)","v":9.3459668116166947E-3},{"$f":"IFERROR(IF($B243<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A243,'TMSIS - elig group'!$H:$H,$B243,'TMSIS - elig group'!$C:$C,H$1),H242),0)","v":7.5696687998593554E-2},{"$f":"IFERROR(IF($B243<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A243,'TMSIS - elig group'!$H:$H,$B243,'TMSIS - elig group'!$C:$C,I$1),I242),0)","v":0.16046586584218425},{"$f":"IFERROR(IF($B243<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A243,'TMSIS - elig group'!$H:$H,$B243,'TMSIS - elig group'!$C:$C,J$1),J242),0)","v":0},{"$f":"IFERROR(IF($B243<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A243,'TMSIS - elig group'!$H:$H,$B243,'TMSIS - elig group'!$C:$C,K$1),K242),0)","v":0},true,32889,359831,218072,7159,57980,122909,0,0,0]
["Arkansas","2019-09-01",{"$f":"IF($B244<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A244,'CMS monthly enrollment'!C:C,B244,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B244,C232:C243,B232:B243))","v":768672},{"$f":"IF($B244<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A244,'CMS monthly enrollment'!C:C,B244,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B244,D232:D243,B232:B243))","v":32127},{"$f":"IFERROR(IF($B244<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A244,'TMSIS - elig group'!$H:$H,$B244,'TMSIS - elig group'!$C:$C,E$1),E243),0)","v":0.47013867548465005},{"$f":"IFERROR(IF($B244<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A244,'TMSIS - elig group'!$H:$H,$B244,'TMSIS - elig group'!$C:$C,F$1),F243),0)","v":0.2851309063680787},{"$f":"IFERROR(IF($B244<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A244,'TMSIS - elig group'!$H:$H,$B244,'TMSIS - elig group'!$C:$C,G$1),G243),0)","v":9.1173504499162498E-3},{"$f":"IFERROR(IF($B244<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A244,'TMSIS - elig group'!$H:$H,$B244,'TMSIS - elig group'!$C:$C,H$1),H243),0)","v":7.5801907004323876E-2},{"$f":"IFERROR(IF($B244<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A244,'TMSIS - elig group'!$H:$H,$B244,'TMSIS - elig group'!$C:$C,I$1),I243),0)","v":0.15981116069303117},{"$f":"IFERROR(IF($B244<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A244,'TMSIS - elig group'!$H:$H,$B244,'TMSIS - elig group'!$C:$C,J$1),J243),0)","v":0},{"$f":"IFERROR(IF($B244<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A244,'TMSIS - elig group'!$H:$H,$B244,'TMSIS - elig group'!$C:$C,K$1),K243),0)","v":0},true,32127,361382,219172,7008,58267,122842,0,0,0]
["Arkansas","2019-10-01",{"$f":"IF($B245<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A245,'CMS monthly enrollment'!C:C,B245,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B245,C233:C244,B233:B244))","v":771346},{"$f":"IF($B245<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A245,'CMS monthly enrollment'!C:C,B245,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B245,D233:D244,B233:B244))","v":33316},{"$f":"IFERROR(IF($B245<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A245,'TMSIS - elig group'!$H:$H,$B245,'TMSIS - elig group'!$C:$C,E$1),E244),0)","v":0.4695187605131953},{"$f":"IFERROR(IF($B245<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A245,'TMSIS - elig group'!$H:$H,$B245,'TMSIS - elig group'!$C:$C,F$1),F244),0)","v":0.28619458005595505},{"$f":"IFERROR(IF($B245<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A245,'TMSIS - elig group'!$H:$H,$B245,'TMSIS - elig group'!$C:$C,G$1),G244),0)","v":8.8429755639829275E-3},{"$f":"IFERROR(IF($B245<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A245,'TMSIS - elig group'!$H:$H,$B245,'TMSIS - elig group'!$C:$C,H$1),H244),0)","v":7.604526565682336E-2},{"$f":"IFERROR(IF($B245<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A245,'TMSIS - elig group'!$H:$H,$B245,'TMSIS - elig group'!$C:$C,I$1),I244),0)","v":0.15939841821004339},{"$f":"IFERROR(IF($B245<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A245,'TMSIS - elig group'!$H:$H,$B245,'TMSIS - elig group'!$C:$C,J$1),J244),0)","v":0},{"$f":"IFERROR(IF($B245<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A245,'TMSIS - elig group'!$H:$H,$B245,'TMSIS - elig group'!$C:$C,K$1),K244),0)","v":0},true,33316,362161,220755,6821,58657,122951,0,0,0]
["Arkansas","2019-11-01",{"$f":"IF($B246<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A246,'CMS monthly enrollment'!C:C,B246,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B246,C234:C245,B234:B245))","v":768872},{"$f":"IF($B246<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A246,'CMS monthly enrollment'!C:C,B246,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B246,D234:D245,B234:B245))","v":33601},{"$f":"IFERROR(IF($B246<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A246,'TMSIS - elig group'!$H:$H,$B246,'TMSIS - elig group'!$C:$C,E$1),E245),0)","v":0.46781573784314046},{"$f":"IFERROR(IF($B246<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A246,'TMSIS - elig group'!$H:$H,$B246,'TMSIS - elig group'!$C:$C,F$1),F245),0)","v":0.28798555823996452},{"$f":"IFERROR(IF($B246<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A246,'TMSIS - elig group'!$H:$H,$B246,'TMSIS - elig group'!$C:$C,G$1),G245),0)","v":8.6445175900853426E-3},{"$f":"IFERROR(IF($B246<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A246,'TMSIS - elig group'!$H:$H,$B246,'TMSIS - elig group'!$C:$C,H$1),H245),0)","v":7.6233251720093612E-2},{"$f":"IFERROR(IF($B246<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A246,'TMSIS - elig group'!$H:$H,$B246,'TMSIS - elig group'!$C:$C,I$1),I245),0)","v":0.15932093460671606},{"$f":"IFERROR(IF($B246<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A246,'TMSIS - elig group'!$H:$H,$B246,'TMSIS - elig group'!$C:$C,J$1),J245),0)","v":0},{"$f":"IFERROR(IF($B246<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A246,'TMSIS - elig group'!$H:$H,$B246,'TMSIS - elig group'!$C:$C,K$1),K245),0)","v":0},true,33601,359690,221424,6647,58614,122497,0,0,0]
["Arkansas","2019-12-01",{"$f":"IF($B247<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A247,'CMS monthly enrollment'!C:C,B247,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B247,C235:C246,B235:B246))","v":777252},{"$f":"IF($B247<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A247,'CMS monthly enrollment'!C:C,B247,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B247,D235:D246,B235:B246))","v":34108},{"$f":"IFERROR(IF($B247<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A247,'TMSIS - elig group'!$H:$H,$B247,'TMSIS - elig group'!$C:$C,E$1),E246),0)","v":0.46606969875450099},{"$f":"IFERROR(IF($B247<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A247,'TMSIS - elig group'!$H:$H,$B247,'TMSIS - elig group'!$C:$C,F$1),F246),0)","v":0.29075271461827062},{"$f":"IFERROR(IF($B247<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A247,'TMSIS - elig group'!$H:$H,$B247,'TMSIS - elig group'!$C:$C,G$1),G246),0)","v":8.469091215057312E-3},{"$f":"IFERROR(IF($B247<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A247,'TMSIS - elig group'!$H:$H,$B247,'TMSIS - elig group'!$C:$C,H$1),H246),0)","v":7.6153861090075922E-2},{"$f":"IFERROR(IF($B247<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A247,'TMSIS - elig group'!$H:$H,$B247,'TMSIS - elig group'!$C:$C,I$1),I246),0)","v":0.15855463432209516},{"$f":"IFERROR(IF($B247<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A247,'TMSIS - elig group'!$H:$H,$B247,'TMSIS - elig group'!$C:$C,J$1),J246),0)","v":0},{"$f":"IFERROR(IF($B247<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A247,'TMSIS - elig group'!$H:$H,$B247,'TMSIS - elig group'!$C:$C,K$1),K246),0)","v":0},true,34108,362254,225988,6583,59191,123237,0,0,0]
["Arkansas","2020-01-01",{"$f":"IF($B248<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A248,'CMS monthly enrollment'!C:C,B248,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B248,C236:C247,B236:B247))","v":774939},{"$f":"IF($B248<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A248,'CMS monthly enrollment'!C:C,B248,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B248,D236:D247,B236:B247))","v":33966},{"$f":"IFERROR(IF($B248<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A248,'TMSIS - elig group'!$H:$H,$B248,'TMSIS - elig group'!$C:$C,E$1),E247),0)","v":0.46588831895042976},{"$f":"IFERROR(IF($B248<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A248,'TMSIS - elig group'!$H:$H,$B248,'TMSIS - elig group'!$C:$C,F$1),F247),0)","v":0.28961708490162441},{"$f":"IFERROR(IF($B248<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A248,'TMSIS - elig group'!$H:$H,$B248,'TMSIS - elig group'!$C:$C,G$1),G247),0)","v":9.8051501886270622E-3},{"$f":"IFERROR(IF($B248<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A248,'TMSIS - elig group'!$H:$H,$B248,'TMSIS - elig group'!$C:$C,H$1),H247),0)","v":7.6471744832742022E-2},{"$f":"IFERROR(IF($B248<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A248,'TMSIS - elig group'!$H:$H,$B248,'TMSIS - elig group'!$C:$C,I$1),I247),0)","v":0.15821770112657677},{"$f":"IFERROR(IF($B248<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A248,'TMSIS - elig group'!$H:$H,$B248,'TMSIS - elig group'!$C:$C,J$1),J247),0)","v":0},{"$f":"IFERROR(IF($B248<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A248,'TMSIS - elig group'!$H:$H,$B248,'TMSIS - elig group'!$C:$C,K$1),K247),0)","v":0},true,33966,361035,224436,7598,59261,122609,0,0,0]
["Arkansas","2020-02-01",{"$f":"IF($B249<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A249,'CMS monthly enrollment'!C:C,B249,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B249,C237:C248,B237:B248))","v":769245},{"$f":"IF($B249<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A249,'CMS monthly enrollment'!C:C,B249,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B249,D237:D248,B237:B248))","v":33694},{"$f":"IFERROR(IF($B249<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A249,'TMSIS - elig group'!$H:$H,$B249,'TMSIS - elig group'!$C:$C,E$1),E248),0)","v":0.46568964392143214},{"$f":"IFERROR(IF($B249<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A249,'TMSIS - elig group'!$H:$H,$B249,'TMSIS - elig group'!$C:$C,F$1),F248),0)","v":0.28852587388249623},{"$f":"IFERROR(IF($B249<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A249,'TMSIS - elig group'!$H:$H,$B249,'TMSIS - elig group'!$C:$C,G$1),G248),0)","v":9.6393535335958062E-3},{"$f":"IFERROR(IF($B249<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A249,'TMSIS - elig group'!$H:$H,$B249,'TMSIS - elig group'!$C:$C,H$1),H248),0)","v":7.7082200421986824E-2},{"$f":"IFERROR(IF($B249<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A249,'TMSIS - elig group'!$H:$H,$B249,'TMSIS - elig group'!$C:$C,I$1),I248),0)","v":0.15906292824048898},{"$f":"IFERROR(IF($B249<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A249,'TMSIS - elig group'!$H:$H,$B249,'TMSIS - elig group'!$C:$C,J$1),J248),0)","v":0},{"$f":"IFERROR(IF($B249<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A249,'TMSIS - elig group'!$H:$H,$B249,'TMSIS - elig group'!$C:$C,K$1),K248),0)","v":0},true,33694,358229,221947,7415,59295,122358,0,0,0]
["Arkansas","2020-03-01",{"$f":"IF($B250<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A250,'CMS monthly enrollment'!C:C,B250,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B250,C238:C249,B238:B249))","v":766706},{"$f":"IF($B250<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A250,'CMS monthly enrollment'!C:C,B250,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B250,D238:D249,B238:B249))","v":33190},{"$f":"IFERROR(IF($B250<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A250,'TMSIS - elig group'!$H:$H,$B250,'TMSIS - elig group'!$C:$C,E$1),E249),0)","v":0.46520513172786926},{"$f":"IFERROR(IF($B250<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A250,'TMSIS - elig group'!$H:$H,$B250,'TMSIS - elig group'!$C:$C,F$1),F249),0)","v":0.28884178480849793},{"$f":"IFERROR(IF($B250<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A250,'TMSIS - elig group'!$H:$H,$B250,'TMSIS - elig group'!$C:$C,G$1),G249),0)","v":9.4382620338931307E-3},{"$f":"IFERROR(IF($B250<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A250,'TMSIS - elig group'!$H:$H,$B250,'TMSIS - elig group'!$C:$C,H$1),H249),0)","v":7.7329198641832353E-2},{"$f":"IFERROR(IF($B250<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A250,'TMSIS - elig group'!$H:$H,$B250,'TMSIS - elig group'!$C:$C,I$1),I249),0)","v":0.15918562278790735},{"$f":"IFERROR(IF($B250<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A250,'TMSIS - elig group'!$H:$H,$B250,'TMSIS - elig group'!$C:$C,J$1),J249),0)","v":0},{"$f":"IFERROR(IF($B250<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A250,'TMSIS - elig group'!$H:$H,$B250,'TMSIS - elig group'!$C:$C,K$1),K249),0)","v":0},true,33190,356676,221457,7236,59289,122049,0,0,0]
["Arkansas","2020-04-01",{"$f":"IF($B251<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A251,'CMS monthly enrollment'!C:C,B251,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B251,C239:C250,B239:B250))","v":779597},{"$f":"IF($B251<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A251,'CMS monthly enrollment'!C:C,B251,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B251,D239:D250,B239:B250))","v":34137},{"$f":"IFERROR(IF($B251<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A251,'TMSIS - elig group'!$H:$H,$B251,'TMSIS - elig group'!$C:$C,E$1),E250),0)","v":0.46371490653610709},{"$f":"IFERROR(IF($B251<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A251,'TMSIS - elig group'!$H:$H,$B251,'TMSIS - elig group'!$C:$C,F$1),F250),0)","v":0.29338901823533092},{"$f":"IFERROR(IF($B251<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A251,'TMSIS - elig group'!$H:$H,$B251,'TMSIS - elig group'!$C:$C,G$1),G250),0)","v":9.1155076913781909E-3},{"$f":"IFERROR(IF($B251<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A251,'TMSIS - elig group'!$H:$H,$B251,'TMSIS - elig group'!$C:$C,H$1),H250),0)","v":7.6645139294969591E-2},{"$f":"IFERROR(IF($B251<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A251,'TMSIS - elig group'!$H:$H,$B251,'TMSIS - elig group'!$C:$C,I$1),I250),0)","v":0.15713542824221421},{"$f":"IFERROR(IF($B251<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A251,'TMSIS - elig group'!$H:$H,$B251,'TMSIS - elig group'!$C:$C,J$1),J250),0)","v":0},{"$f":"IFERROR(IF($B251<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A251,'TMSIS - elig group'!$H:$H,$B251,'TMSIS - elig group'!$C:$C,K$1),K250),0)","v":0},true,34137,361511,228725,7106,59752,122502,0,0,0]
["Arkansas","2020-05-01",{"$f":"IF($B252<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A252,'CMS monthly enrollment'!C:C,B252,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B252,C240:C251,B240:B251))","v":786253},{"$f":"IF($B252<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A252,'CMS monthly enrollment'!C:C,B252,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B252,D240:D251,B240:B251))","v":34291},{"$f":"IFERROR(IF($B252<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A252,'TMSIS - elig group'!$H:$H,$B252,'TMSIS - elig group'!$C:$C,E$1),E251),0)","v":0.46359113088388798},{"$f":"IFERROR(IF($B252<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A252,'TMSIS - elig group'!$H:$H,$B252,'TMSIS - elig group'!$C:$C,F$1),F251),0)","v":0.29578179572570401},{"$f":"IFERROR(IF($B252<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A252,'TMSIS - elig group'!$H:$H,$B252,'TMSIS - elig group'!$C:$C,G$1),G251),0)","v":8.8721076704627415E-3},{"$f":"IFERROR(IF($B252<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A252,'TMSIS - elig group'!$H:$H,$B252,'TMSIS - elig group'!$C:$C,H$1),H251),0)","v":7.6100973645438358E-2},{"$f":"IFERROR(IF($B252<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A252,'TMSIS - elig group'!$H:$H,$B252,'TMSIS - elig group'!$C:$C,I$1),I251),0)","v":0.15565399207450689},{"$f":"IFERROR(IF($B252<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A252,'TMSIS - elig group'!$H:$H,$B252,'TMSIS - elig group'!$C:$C,J$1),J251),0)","v":0},{"$f":"IFERROR(IF($B252<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A252,'TMSIS - elig group'!$H:$H,$B252,'TMSIS - elig group'!$C:$C,K$1),K251),0)","v":0},true,34291,364500,232559,6976,59835,122383,0,0,0]
["Arkansas","2020-06-01",{"$f":"IF($B253<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A253,'CMS monthly enrollment'!C:C,B253,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B253,C241:C252,B241:B252))","v":801742},{"$f":"IF($B253<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A253,'CMS monthly enrollment'!C:C,B253,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B253,D241:D252,B241:B252))","v":34664},{"$f":"IFERROR(IF($B253<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A253,'TMSIS - elig group'!$H:$H,$B253,'TMSIS - elig group'!$C:$C,E$1),E252),0)","v":0.46321004263402327},{"$f":"IFERROR(IF($B253<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A253,'TMSIS - elig group'!$H:$H,$B253,'TMSIS - elig group'!$C:$C,F$1),F252),0)","v":0.29858306125190248},{"$f":"IFERROR(IF($B253<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A253,'TMSIS - elig group'!$H:$H,$B253,'TMSIS - elig group'!$C:$C,G$1),G252),0)","v":8.6251664482611644E-3},{"$f":"IFERROR(IF($B253<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A253,'TMSIS - elig group'!$H:$H,$B253,'TMSIS - elig group'!$C:$C,H$1),H252),0)","v":7.5529170619647618E-2},{"$f":"IFERROR(IF($B253<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A253,'TMSIS - elig group'!$H:$H,$B253,'TMSIS - elig group'!$C:$C,I$1),I252),0)","v":0.15405255904616552},{"$f":"IFERROR(IF($B253<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A253,'TMSIS - elig group'!$H:$H,$B253,'TMSIS - elig group'!$C:$C,J$1),J252),0)","v":0},{"$f":"IFERROR(IF($B253<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A253,'TMSIS - elig group'!$H:$H,$B253,'TMSIS - elig group'!$C:$C,K$1),K252),0)","v":0},true,34664,371375,239387,6915,60555,123510,0,0,0]
["Arkansas","2020-07-01",{"$f":"IF($B254<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A254,'CMS monthly enrollment'!C:C,B254,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B254,C242:C253,B242:B253))","v":806832},{"$f":"IF($B254<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A254,'CMS monthly enrollment'!C:C,B254,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B254,D242:D253,B242:B253))","v":36683},{"$f":"IFERROR(IF($B254<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A254,'TMSIS - elig group'!$H:$H,$B254,'TMSIS - elig group'!$C:$C,E$1),E253),0)","v":0.46237866371029207},{"$f":"IFERROR(IF($B254<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A254,'TMSIS - elig group'!$H:$H,$B254,'TMSIS - elig group'!$C:$C,F$1),F253),0)","v":0.30123210270042139},{"$f":"IFERROR(IF($B254<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A254,'TMSIS - elig group'!$H:$H,$B254,'TMSIS - elig group'!$C:$C,G$1),G253),0)","v":8.3169031976298609E-3},{"$f":"IFERROR(IF($B254<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A254,'TMSIS - elig group'!$H:$H,$B254,'TMSIS - elig group'!$C:$C,H$1),H253),0)","v":7.5259470162243658E-2},{"$f":"IFERROR(IF($B254<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A254,'TMSIS - elig group'!$H:$H,$B254,'TMSIS - elig group'!$C:$C,I$1),I253),0)","v":0.15281286022941298},{"$f":"IFERROR(IF($B254<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A254,'TMSIS - elig group'!$H:$H,$B254,'TMSIS - elig group'!$C:$C,J$1),J253),0)","v":0},{"$f":"IFERROR(IF($B254<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A254,'TMSIS - elig group'!$H:$H,$B254,'TMSIS - elig group'!$C:$C,K$1),K253),0)","v":0},true,36683,373062,243044,6710,60722,123294,0,0,0]
["Arkansas","2020-08-01",{"$f":"IF($B255<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A255,'CMS monthly enrollment'!C:C,B255,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B255,C243:C254,B243:B254))","v":814604},{"$f":"IF($B255<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A255,'CMS monthly enrollment'!C:C,B255,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B255,D243:D254,B243:B254))","v":35271},{"$f":"IFERROR(IF($B255<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A255,'TMSIS - elig group'!$H:$H,$B255,'TMSIS - elig group'!$C:$C,E$1),E254),0)","v":0.46431947315390926},{"$f":"IFERROR(IF($B255<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A255,'TMSIS - elig group'!$H:$H,$B255,'TMSIS - elig group'!$C:$C,F$1),F254),0)","v":0.30204111310778947},{"$f":"IFERROR(IF($B255<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A255,'TMSIS - elig group'!$H:$H,$B255,'TMSIS - elig group'!$C:$C,G$1),G254),0)","v":7.839328562079962E-3},{"$f":"IFERROR(IF($B255<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A255,'TMSIS - elig group'!$H:$H,$B255,'TMSIS - elig group'!$C:$C,H$1),H254),0)","v":7.4685003791380586E-2},{"$f":"IFERROR(IF($B255<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A255,'TMSIS - elig group'!$H:$H,$B255,'TMSIS - elig group'!$C:$C,I$1),I254),0)","v":0.1511150813848407},{"$f":"IFERROR(IF($B255<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A255,'TMSIS - elig group'!$H:$H,$B255,'TMSIS - elig group'!$C:$C,J$1),J254),0)","v":0},{"$f":"IFERROR(IF($B255<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A255,'TMSIS - elig group'!$H:$H,$B255,'TMSIS - elig group'!$C:$C,K$1),K254),0)","v":0},true,35271,378237,246044,6386,60839,123099,0,0,0]
["Arkansas","2020-09-01",{"$f":"IF($B256<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A256,'CMS monthly enrollment'!C:C,B256,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B256,C244:C255,B244:B255))","v":825422},{"$f":"IF($B256<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A256,'CMS monthly enrollment'!C:C,B256,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B256,D244:D255,B244:B255))","v":35400},{"$f":"IFERROR(IF($B256<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A256,'TMSIS - elig group'!$H:$H,$B256,'TMSIS - elig group'!$C:$C,E$1),E255),0)","v":0.46436307566170648},{"$f":"IFERROR(IF($B256<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A256,'TMSIS - elig group'!$H:$H,$B256,'TMSIS - elig group'!$C:$C,F$1),F255),0)","v":0.30434119817357996},{"$f":"IFERROR(IF($B256<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A256,'TMSIS - elig group'!$H:$H,$B256,'TMSIS - elig group'!$C:$C,G$1),G255),0)","v":7.4974687416633273E-3},{"$f":"IFERROR(IF($B256<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A256,'TMSIS - elig group'!$H:$H,$B256,'TMSIS - elig group'!$C:$C,H$1),H255),0)","v":7.4139346415192292E-2},{"$f":"IFERROR(IF($B256<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A256,'TMSIS - elig group'!$H:$H,$B256,'TMSIS - elig group'!$C:$C,I$1),I255),0)","v":0.14965891100785797},{"$f":"IFERROR(IF($B256<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A256,'TMSIS - elig group'!$H:$H,$B256,'TMSIS - elig group'!$C:$C,J$1),J255),0)","v":0},{"$f":"IFERROR(IF($B256<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A256,'TMSIS - elig group'!$H:$H,$B256,'TMSIS - elig group'!$C:$C,K$1),K255),0)","v":0},true,35400,383295,251210,6189,61196,123532,0,0,0]
["Arkansas","2020-10-01",{"$f":"IF($B257<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A257,'CMS monthly enrollment'!C:C,B257,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B257,C245:C256,B245:B256))","v":834684},{"$f":"IF($B257<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A257,'CMS monthly enrollment'!C:C,B257,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B257,D245:D256,B245:B256))","v":35663},{"$f":"IFERROR(IF($B257<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A257,'TMSIS - elig group'!$H:$H,$B257,'TMSIS - elig group'!$C:$C,E$1),E256),0)","v":0.46493189069786467},{"$f":"IFERROR(IF($B257<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A257,'TMSIS - elig group'!$H:$H,$B257,'TMSIS - elig group'!$C:$C,F$1),F256),0)","v":0.30612881452998447},{"$f":"IFERROR(IF($B257<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A257,'TMSIS - elig group'!$H:$H,$B257,'TMSIS - elig group'!$C:$C,G$1),G256),0)","v":7.1801112656467315E-3},{"$f":"IFERROR(IF($B257<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A257,'TMSIS - elig group'!$H:$H,$B257,'TMSIS - elig group'!$C:$C,H$1),H256),0)","v":7.3542706373230793E-2},{"$f":"IFERROR(IF($B257<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A257,'TMSIS - elig group'!$H:$H,$B257,'TMSIS - elig group'!$C:$C,I$1),I256),0)","v":0.14821647713327335},{"$f":"IFERROR(IF($B257<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A257,'TMSIS - elig group'!$H:$H,$B257,'TMSIS - elig group'!$C:$C,J$1),J256),0)","v":0},{"$f":"IFERROR(IF($B257<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A257,'TMSIS - elig group'!$H:$H,$B257,'TMSIS - elig group'!$C:$C,K$1),K256),0)","v":0},true,35663,388071,255521,5993,61385,123714,0,0,0]
["Arkansas","2020-11-01",{"$f":"IF($B258<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A258,'CMS monthly enrollment'!C:C,B258,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B258,C246:C257,B246:B257))","v":844692},{"$f":"IF($B258<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A258,'CMS monthly enrollment'!C:C,B258,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B258,D246:D257,B246:B257))","v":36311},{"$f":"IFERROR(IF($B258<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A258,'TMSIS - elig group'!$H:$H,$B258,'TMSIS - elig group'!$C:$C,E$1),E257),0)","v":0.46370607443991357},{"$f":"IFERROR(IF($B258<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A258,'TMSIS - elig group'!$H:$H,$B258,'TMSIS - elig group'!$C:$C,F$1),F257),0)","v":0.30992599873279936},{"$f":"IFERROR(IF($B258<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A258,'TMSIS - elig group'!$H:$H,$B258,'TMSIS - elig group'!$C:$C,G$1),G257),0)","v":6.8223725894757366E-3},{"$f":"IFERROR(IF($B258<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A258,'TMSIS - elig group'!$H:$H,$B258,'TMSIS - elig group'!$C:$C,H$1),H257),0)","v":7.279295891345669E-2},{"$f":"IFERROR(IF($B258<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A258,'TMSIS - elig group'!$H:$H,$B258,'TMSIS - elig group'!$C:$C,I$1),I257),0)","v":0.14675259532435461},{"$f":"IFERROR(IF($B258<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A258,'TMSIS - elig group'!$H:$H,$B258,'TMSIS - elig group'!$C:$C,J$1),J257),0)","v":0},{"$f":"IFERROR(IF($B258<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A258,'TMSIS - elig group'!$H:$H,$B258,'TMSIS - elig group'!$C:$C,K$1),K257),0)","v":0},true,36311,391689,261792,5763,61488,123961,0,0,0]
["Arkansas","2020-12-01",{"$f":"IF($B259<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A259,'CMS monthly enrollment'!C:C,B259,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B259,C247:C258,B247:B258))","v":855359},{"$f":"IF($B259<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A259,'CMS monthly enrollment'!C:C,B259,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B259,D247:D258,B247:B258))","v":37064},{"$f":"IFERROR(IF($B259<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A259,'TMSIS - elig group'!$H:$H,$B259,'TMSIS - elig group'!$C:$C,E$1),E258),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B259<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A259,'TMSIS - elig group'!$H:$H,$B259,'TMSIS - elig group'!$C:$C,F$1),F258),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B259<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A259,'TMSIS - elig group'!$H:$H,$B259,'TMSIS - elig group'!$C:$C,G$1),G258),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B259<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A259,'TMSIS - elig group'!$H:$H,$B259,'TMSIS - elig group'!$C:$C,H$1),H258),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B259<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A259,'TMSIS - elig group'!$H:$H,$B259,'TMSIS - elig group'!$C:$C,I$1),I258),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B259<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A259,'TMSIS - elig group'!$H:$H,$B259,'TMSIS - elig group'!$C:$C,J$1),J258),0)","v":0},{"$f":"IFERROR(IF($B259<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A259,'TMSIS - elig group'!$H:$H,$B259,'TMSIS - elig group'!$C:$C,K$1),K258),0)","v":0},true,{"$f":"D259","v":37064},{"$f":"ROUND($C259*E259,0)","v":395516},{"$f":"ROUND($C259*F259,0)","v":268893},{"$f":"ROUND($C259*G259,0)","v":5512},{"$f":"ROUND($C259*H259,0)","v":61542},{"$f":"ROUND($C259*I259,0)","v":123896},{"$f":"ROUND($C259*J259,0)","v":0},{"$f":"ROUND($C259*K259,0)","v":0},0]
["Arkansas","2021-01-01",{"$f":"IF($B260<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A260,'CMS monthly enrollment'!C:C,B260,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B260,C248:C259,B248:B259))","v":862271},{"$f":"IF($B260<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A260,'CMS monthly enrollment'!C:C,B260,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B260,D248:D259,B248:B259))","v":36694},{"$f":"IFERROR(IF($B260<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A260,'TMSIS - elig group'!$H:$H,$B260,'TMSIS - elig group'!$C:$C,E$1),E259),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B260<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A260,'TMSIS - elig group'!$H:$H,$B260,'TMSIS - elig group'!$C:$C,F$1),F259),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B260<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A260,'TMSIS - elig group'!$H:$H,$B260,'TMSIS - elig group'!$C:$C,G$1),G259),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B260<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A260,'TMSIS - elig group'!$H:$H,$B260,'TMSIS - elig group'!$C:$C,H$1),H259),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B260<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A260,'TMSIS - elig group'!$H:$H,$B260,'TMSIS - elig group'!$C:$C,I$1),I259),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B260<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A260,'TMSIS - elig group'!$H:$H,$B260,'TMSIS - elig group'!$C:$C,J$1),J259),0)","v":0},{"$f":"IFERROR(IF($B260<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A260,'TMSIS - elig group'!$H:$H,$B260,'TMSIS - elig group'!$C:$C,K$1),K259),0)","v":0},true,36694,398712,271066,5557,62039,124897,0,0,0]
["Arkansas","2021-02-01",{"$f":"IF($B261<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A261,'CMS monthly enrollment'!C:C,B261,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B261,C249:C260,B249:B260))","v":866039},{"$f":"IF($B261<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A261,'CMS monthly enrollment'!C:C,B261,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B261,D249:D260,B249:B260))","v":37111},{"$f":"IFERROR(IF($B261<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A261,'TMSIS - elig group'!$H:$H,$B261,'TMSIS - elig group'!$C:$C,E$1),E260),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B261<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A261,'TMSIS - elig group'!$H:$H,$B261,'TMSIS - elig group'!$C:$C,F$1),F260),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B261<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A261,'TMSIS - elig group'!$H:$H,$B261,'TMSIS - elig group'!$C:$C,G$1),G260),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B261<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A261,'TMSIS - elig group'!$H:$H,$B261,'TMSIS - elig group'!$C:$C,H$1),H260),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B261<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A261,'TMSIS - elig group'!$H:$H,$B261,'TMSIS - elig group'!$C:$C,I$1),I260),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B261<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A261,'TMSIS - elig group'!$H:$H,$B261,'TMSIS - elig group'!$C:$C,J$1),J260),0)","v":0},{"$f":"IFERROR(IF($B261<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A261,'TMSIS - elig group'!$H:$H,$B261,'TMSIS - elig group'!$C:$C,K$1),K260),0)","v":0},true,37111,400454,272251,5581,62310,125443,0,0,0]
["Arkansas","2021-03-01",{"$f":"IF($B262<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A262,'CMS monthly enrollment'!C:C,B262,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B262,C250:C261,B250:B261))","v":873086},{"$f":"IF($B262<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A262,'CMS monthly enrollment'!C:C,B262,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B262,D250:D261,B250:B261))","v":37377},{"$f":"IFERROR(IF($B262<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A262,'TMSIS - elig group'!$H:$H,$B262,'TMSIS - elig group'!$C:$C,E$1),E261),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B262<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A262,'TMSIS - elig group'!$H:$H,$B262,'TMSIS - elig group'!$C:$C,F$1),F261),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B262<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A262,'TMSIS - elig group'!$H:$H,$B262,'TMSIS - elig group'!$C:$C,G$1),G261),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B262<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A262,'TMSIS - elig group'!$H:$H,$B262,'TMSIS - elig group'!$C:$C,H$1),H261),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B262<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A262,'TMSIS - elig group'!$H:$H,$B262,'TMSIS - elig group'!$C:$C,I$1),I261),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B262<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A262,'TMSIS - elig group'!$H:$H,$B262,'TMSIS - elig group'!$C:$C,J$1),J261),0)","v":0},{"$f":"IFERROR(IF($B262<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A262,'TMSIS - elig group'!$H:$H,$B262,'TMSIS - elig group'!$C:$C,K$1),K261),0)","v":0},true,37377,403713,274466,5626,62817,126464,0,0,0]
["Arkansas","2021-04-01",{"$f":"IF($B263<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A263,'CMS monthly enrollment'!C:C,B263,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B263,C251:C262,B251:B262))","v":879489},{"$f":"IF($B263<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A263,'CMS monthly enrollment'!C:C,B263,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B263,D251:D262,B251:B262))","v":37352},{"$f":"IFERROR(IF($B263<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A263,'TMSIS - elig group'!$H:$H,$B263,'TMSIS - elig group'!$C:$C,E$1),E262),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B263<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A263,'TMSIS - elig group'!$H:$H,$B263,'TMSIS - elig group'!$C:$C,F$1),F262),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B263<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A263,'TMSIS - elig group'!$H:$H,$B263,'TMSIS - elig group'!$C:$C,G$1),G262),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B263<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A263,'TMSIS - elig group'!$H:$H,$B263,'TMSIS - elig group'!$C:$C,H$1),H262),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B263<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A263,'TMSIS - elig group'!$H:$H,$B263,'TMSIS - elig group'!$C:$C,I$1),I262),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B263<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A263,'TMSIS - elig group'!$H:$H,$B263,'TMSIS - elig group'!$C:$C,J$1),J262),0)","v":0},{"$f":"IFERROR(IF($B263<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A263,'TMSIS - elig group'!$H:$H,$B263,'TMSIS - elig group'!$C:$C,K$1),K262),0)","v":0},true,37352,406674,276479,5668,63278,127391,0,0,0]
["Arkansas","2021-05-01",{"$f":"IF($B264<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A264,'CMS monthly enrollment'!C:C,B264,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B264,C252:C263,B252:B263))","v":883604},{"$f":"IF($B264<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A264,'CMS monthly enrollment'!C:C,B264,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B264,D252:D263,B252:B263))","v":37113},{"$f":"IFERROR(IF($B264<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A264,'TMSIS - elig group'!$H:$H,$B264,'TMSIS - elig group'!$C:$C,E$1),E263),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B264<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A264,'TMSIS - elig group'!$H:$H,$B264,'TMSIS - elig group'!$C:$C,F$1),F263),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B264<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A264,'TMSIS - elig group'!$H:$H,$B264,'TMSIS - elig group'!$C:$C,G$1),G263),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B264<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A264,'TMSIS - elig group'!$H:$H,$B264,'TMSIS - elig group'!$C:$C,H$1),H263),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B264<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A264,'TMSIS - elig group'!$H:$H,$B264,'TMSIS - elig group'!$C:$C,I$1),I263),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B264<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A264,'TMSIS - elig group'!$H:$H,$B264,'TMSIS - elig group'!$C:$C,J$1),J263),0)","v":0},{"$f":"IFERROR(IF($B264<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A264,'TMSIS - elig group'!$H:$H,$B264,'TMSIS - elig group'!$C:$C,K$1),K263),0)","v":0},true,37113,408576,277772,5694,63574,127987,0,0,0]
["Arkansas","2021-06-01",{"$f":"IF($B265<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A265,'CMS monthly enrollment'!C:C,B265,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B265,C253:C264,B253:B264))","v":890279},{"$f":"IF($B265<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A265,'CMS monthly enrollment'!C:C,B265,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B265,D253:D264,B253:B264))","v":36968},{"$f":"IFERROR(IF($B265<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A265,'TMSIS - elig group'!$H:$H,$B265,'TMSIS - elig group'!$C:$C,E$1),E264),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B265<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A265,'TMSIS - elig group'!$H:$H,$B265,'TMSIS - elig group'!$C:$C,F$1),F264),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B265<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A265,'TMSIS - elig group'!$H:$H,$B265,'TMSIS - elig group'!$C:$C,G$1),G264),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B265<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A265,'TMSIS - elig group'!$H:$H,$B265,'TMSIS - elig group'!$C:$C,H$1),H264),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B265<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A265,'TMSIS - elig group'!$H:$H,$B265,'TMSIS - elig group'!$C:$C,I$1),I264),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B265<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A265,'TMSIS - elig group'!$H:$H,$B265,'TMSIS - elig group'!$C:$C,J$1),J264),0)","v":0},{"$f":"IFERROR(IF($B265<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A265,'TMSIS - elig group'!$H:$H,$B265,'TMSIS - elig group'!$C:$C,K$1),K264),0)","v":0},true,36968,411663,279871,5737,64054,128954,0,0,0]
["Arkansas","2021-07-01",{"$f":"IF($B266<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A266,'CMS monthly enrollment'!C:C,B266,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B266,C254:C265,B254:B265))","v":898269},{"$f":"IF($B266<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A266,'CMS monthly enrollment'!C:C,B266,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B266,D254:D265,B254:B265))","v":36675},{"$f":"IFERROR(IF($B266<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A266,'TMSIS - elig group'!$H:$H,$B266,'TMSIS - elig group'!$C:$C,E$1),E265),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B266<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A266,'TMSIS - elig group'!$H:$H,$B266,'TMSIS - elig group'!$C:$C,F$1),F265),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B266<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A266,'TMSIS - elig group'!$H:$H,$B266,'TMSIS - elig group'!$C:$C,G$1),G265),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B266<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A266,'TMSIS - elig group'!$H:$H,$B266,'TMSIS - elig group'!$C:$C,H$1),H265),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B266<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A266,'TMSIS - elig group'!$H:$H,$B266,'TMSIS - elig group'!$C:$C,I$1),I265),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B266<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A266,'TMSIS - elig group'!$H:$H,$B266,'TMSIS - elig group'!$C:$C,J$1),J265),0)","v":0},{"$f":"IFERROR(IF($B266<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A266,'TMSIS - elig group'!$H:$H,$B266,'TMSIS - elig group'!$C:$C,K$1),K265),0)","v":0},true,36675,415357,282383,5789,64629,130111,0,0,0]
["Arkansas","2021-08-01",{"$f":"IF($B267<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A267,'CMS monthly enrollment'!C:C,B267,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B267,C255:C266,B255:B266))","v":905456},{"$f":"IF($B267<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A267,'CMS monthly enrollment'!C:C,B267,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B267,D255:D266,B255:B266))","v":36259},{"$f":"IFERROR(IF($B267<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A267,'TMSIS - elig group'!$H:$H,$B267,'TMSIS - elig group'!$C:$C,E$1),E266),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B267<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A267,'TMSIS - elig group'!$H:$H,$B267,'TMSIS - elig group'!$C:$C,F$1),F266),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B267<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A267,'TMSIS - elig group'!$H:$H,$B267,'TMSIS - elig group'!$C:$C,G$1),G266),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B267<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A267,'TMSIS - elig group'!$H:$H,$B267,'TMSIS - elig group'!$C:$C,H$1),H266),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B267<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A267,'TMSIS - elig group'!$H:$H,$B267,'TMSIS - elig group'!$C:$C,I$1),I266),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B267<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A267,'TMSIS - elig group'!$H:$H,$B267,'TMSIS - elig group'!$C:$C,J$1),J266),0)","v":0},{"$f":"IFERROR(IF($B267<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A267,'TMSIS - elig group'!$H:$H,$B267,'TMSIS - elig group'!$C:$C,K$1),K266),0)","v":0},true,36259,418681,284642,5835,65146,131152,0,0,0]
["Arkansas","2021-09-01",{"$f":"IF($B268<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A268,'CMS monthly enrollment'!C:C,B268,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B268,C256:C267,B256:B267))","v":913232},{"$f":"IF($B268<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A268,'CMS monthly enrollment'!C:C,B268,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B268,D256:D267,B256:B267))","v":35932},{"$f":"IFERROR(IF($B268<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A268,'TMSIS - elig group'!$H:$H,$B268,'TMSIS - elig group'!$C:$C,E$1),E267),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B268<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A268,'TMSIS - elig group'!$H:$H,$B268,'TMSIS - elig group'!$C:$C,F$1),F267),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B268<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A268,'TMSIS - elig group'!$H:$H,$B268,'TMSIS - elig group'!$C:$C,G$1),G267),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B268<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A268,'TMSIS - elig group'!$H:$H,$B268,'TMSIS - elig group'!$C:$C,H$1),H267),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B268<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A268,'TMSIS - elig group'!$H:$H,$B268,'TMSIS - elig group'!$C:$C,I$1),I267),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B268<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A268,'TMSIS - elig group'!$H:$H,$B268,'TMSIS - elig group'!$C:$C,J$1),J267),0)","v":0},{"$f":"IFERROR(IF($B268<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A268,'TMSIS - elig group'!$H:$H,$B268,'TMSIS - elig group'!$C:$C,K$1),K267),0)","v":0},true,35932,422276,287086,5885,65706,132279,0,0,0]
["Arkansas","2021-10-01",{"$f":"IF($B269<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A269,'CMS monthly enrollment'!C:C,B269,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B269,C257:C268,B257:B268))","v":917953},{"$f":"IF($B269<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A269,'CMS monthly enrollment'!C:C,B269,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B269,D257:D268,B257:B268))","v":35687},{"$f":"IFERROR(IF($B269<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A269,'TMSIS - elig group'!$H:$H,$B269,'TMSIS - elig group'!$C:$C,E$1),E268),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B269<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A269,'TMSIS - elig group'!$H:$H,$B269,'TMSIS - elig group'!$C:$C,F$1),F268),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B269<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A269,'TMSIS - elig group'!$H:$H,$B269,'TMSIS - elig group'!$C:$C,G$1),G268),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B269<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A269,'TMSIS - elig group'!$H:$H,$B269,'TMSIS - elig group'!$C:$C,H$1),H268),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B269<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A269,'TMSIS - elig group'!$H:$H,$B269,'TMSIS - elig group'!$C:$C,I$1),I268),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B269<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A269,'TMSIS - elig group'!$H:$H,$B269,'TMSIS - elig group'!$C:$C,J$1),J268),0)","v":0},{"$f":"IFERROR(IF($B269<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A269,'TMSIS - elig group'!$H:$H,$B269,'TMSIS - elig group'!$C:$C,K$1),K268),0)","v":0},true,35687,424459,288571,5915,66045,132962,0,0,0]
["Arkansas","2021-11-01",{"$f":"IF($B270<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A270,'CMS monthly enrollment'!C:C,B270,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B270,C258:C269,B258:B269))","v":923185},{"$f":"IF($B270<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A270,'CMS monthly enrollment'!C:C,B270,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B270,D258:D269,B258:B269))","v":35376},{"$f":"IFERROR(IF($B270<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A270,'TMSIS - elig group'!$H:$H,$B270,'TMSIS - elig group'!$C:$C,E$1),E269),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B270<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A270,'TMSIS - elig group'!$H:$H,$B270,'TMSIS - elig group'!$C:$C,F$1),F269),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B270<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A270,'TMSIS - elig group'!$H:$H,$B270,'TMSIS - elig group'!$C:$C,G$1),G269),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B270<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A270,'TMSIS - elig group'!$H:$H,$B270,'TMSIS - elig group'!$C:$C,H$1),H269),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B270<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A270,'TMSIS - elig group'!$H:$H,$B270,'TMSIS - elig group'!$C:$C,I$1),I269),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B270<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A270,'TMSIS - elig group'!$H:$H,$B270,'TMSIS - elig group'!$C:$C,J$1),J269),0)","v":0},{"$f":"IFERROR(IF($B270<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A270,'TMSIS - elig group'!$H:$H,$B270,'TMSIS - elig group'!$C:$C,K$1),K269),0)","v":0},true,35376,426879,290215,5949,66422,133720,0,0,0]
["Arkansas","2021-12-01",{"$f":"IF($B271<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A271,'CMS monthly enrollment'!C:C,B271,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B271,C259:C270,B259:B270))","v":928651},{"$f":"IF($B271<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A271,'CMS monthly enrollment'!C:C,B271,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B271,D259:D270,B259:B270))","v":36517},{"$f":"IFERROR(IF($B271<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A271,'TMSIS - elig group'!$H:$H,$B271,'TMSIS - elig group'!$C:$C,E$1),E270),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B271<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A271,'TMSIS - elig group'!$H:$H,$B271,'TMSIS - elig group'!$C:$C,F$1),F270),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B271<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A271,'TMSIS - elig group'!$H:$H,$B271,'TMSIS - elig group'!$C:$C,G$1),G270),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B271<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A271,'TMSIS - elig group'!$H:$H,$B271,'TMSIS - elig group'!$C:$C,H$1),H270),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B271<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A271,'TMSIS - elig group'!$H:$H,$B271,'TMSIS - elig group'!$C:$C,I$1),I270),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B271<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A271,'TMSIS - elig group'!$H:$H,$B271,'TMSIS - elig group'!$C:$C,J$1),J270),0)","v":0},{"$f":"IFERROR(IF($B271<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A271,'TMSIS - elig group'!$H:$H,$B271,'TMSIS - elig group'!$C:$C,K$1),K270),0)","v":0},true,36517,429406,291934,5984,66815,134512,0,0,0]
["Arkansas","2022-01-01",{"$f":"IF($B272<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A272,'CMS monthly enrollment'!C:C,B272,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B272,C260:C271,B260:B271))","v":937893},{"$f":"IF($B272<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A272,'CMS monthly enrollment'!C:C,B272,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B272,D260:D271,B260:B271))","v":36694},{"$f":"IFERROR(IF($B272<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A272,'TMSIS - elig group'!$H:$H,$B272,'TMSIS - elig group'!$C:$C,E$1),E271),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B272<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A272,'TMSIS - elig group'!$H:$H,$B272,'TMSIS - elig group'!$C:$C,F$1),F271),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B272<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A272,'TMSIS - elig group'!$H:$H,$B272,'TMSIS - elig group'!$C:$C,G$1),G271),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B272<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A272,'TMSIS - elig group'!$H:$H,$B272,'TMSIS - elig group'!$C:$C,H$1),H271),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B272<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A272,'TMSIS - elig group'!$H:$H,$B272,'TMSIS - elig group'!$C:$C,I$1),I271),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B272<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A272,'TMSIS - elig group'!$H:$H,$B272,'TMSIS - elig group'!$C:$C,J$1),J271),0)","v":0},{"$f":"IFERROR(IF($B272<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A272,'TMSIS - elig group'!$H:$H,$B272,'TMSIS - elig group'!$C:$C,K$1),K271),0)","v":0},{"$f":"SUM(E272:K272)=1","v":true},36694,433679,294839,6044,67480,135851,0,0,0]
["Arkansas",{"$f":"B195","v":"2022-02-01"},{"$f":"IF($B273<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A273,'CMS monthly enrollment'!C:C,B273,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B273,C261:C272,B261:B272))","v":945272},{"$f":"IF($B273<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A273,'CMS monthly enrollment'!C:C,B273,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B273,D261:D272,B261:B272))","v":37047},{"$f":"IFERROR(IF($B273<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A273,'TMSIS - elig group'!$H:$H,$B273,'TMSIS - elig group'!$C:$C,E$1),E272),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B273<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A273,'TMSIS - elig group'!$H:$H,$B273,'TMSIS - elig group'!$C:$C,F$1),F272),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B273<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A273,'TMSIS - elig group'!$H:$H,$B273,'TMSIS - elig group'!$C:$C,G$1),G272),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B273<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A273,'TMSIS - elig group'!$H:$H,$B273,'TMSIS - elig group'!$C:$C,H$1),H272),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B273<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A273,'TMSIS - elig group'!$H:$H,$B273,'TMSIS - elig group'!$C:$C,I$1),I272),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B273<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A273,'TMSIS - elig group'!$H:$H,$B273,'TMSIS - elig group'!$C:$C,J$1),J272),0)","v":0},{"$f":"IFERROR(IF($B273<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A273,'TMSIS - elig group'!$H:$H,$B273,'TMSIS - elig group'!$C:$C,K$1),K272),0)","v":0},true,37047,437091,297159,6091,68011,136920,0,0,0]
["Arkansas","2022-03-01",{"$f":"IF($B274<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A274,'CMS monthly enrollment'!C:C,B274,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B274,C262:C273,B262:B273))","v":952472},{"$f":"IF($B274<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A274,'CMS monthly enrollment'!C:C,B274,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B274,D262:D273,B262:B273))","v":37652},{"$f":"IFERROR(IF($B274<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A274,'TMSIS - elig group'!$H:$H,$B274,'TMSIS - elig group'!$C:$C,E$1),E273),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B274<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A274,'TMSIS - elig group'!$H:$H,$B274,'TMSIS - elig group'!$C:$C,F$1),F273),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B274<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A274,'TMSIS - elig group'!$H:$H,$B274,'TMSIS - elig group'!$C:$C,G$1),G273),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B274<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A274,'TMSIS - elig group'!$H:$H,$B274,'TMSIS - elig group'!$C:$C,H$1),H273),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B274<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A274,'TMSIS - elig group'!$H:$H,$B274,'TMSIS - elig group'!$C:$C,I$1),I273),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B274<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A274,'TMSIS - elig group'!$H:$H,$B274,'TMSIS - elig group'!$C:$C,J$1),J273),0)","v":0},{"$f":"IFERROR(IF($B274<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A274,'TMSIS - elig group'!$H:$H,$B274,'TMSIS - elig group'!$C:$C,K$1),K273),0)","v":0},true,37652,440421,299422,6138,68529,137962,0,0,0]
["Arkansas","2022-04-01",{"$f":"IF($B275<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A275,'CMS monthly enrollment'!C:C,B275,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B275,C263:C274,B263:B274))","v":960578},{"$f":"IF($B275<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A275,'CMS monthly enrollment'!C:C,B275,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B275,D263:D274,B263:B274))","v":38365},{"$f":"IFERROR(IF($B275<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A275,'TMSIS - elig group'!$H:$H,$B275,'TMSIS - elig group'!$C:$C,E$1),E274),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B275<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A275,'TMSIS - elig group'!$H:$H,$B275,'TMSIS - elig group'!$C:$C,F$1),F274),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B275<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A275,'TMSIS - elig group'!$H:$H,$B275,'TMSIS - elig group'!$C:$C,G$1),G274),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B275<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A275,'TMSIS - elig group'!$H:$H,$B275,'TMSIS - elig group'!$C:$C,H$1),H274),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B275<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A275,'TMSIS - elig group'!$H:$H,$B275,'TMSIS - elig group'!$C:$C,I$1),I274),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B275<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A275,'TMSIS - elig group'!$H:$H,$B275,'TMSIS - elig group'!$C:$C,J$1),J274),0)","v":0},{"$f":"IFERROR(IF($B275<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A275,'TMSIS - elig group'!$H:$H,$B275,'TMSIS - elig group'!$C:$C,K$1),K274),0)","v":0},true,38365,444169,301970,6190,69112,139137,0,0,0]
["Arkansas","2022-05-01",{"$f":"IF($B276<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A276,'CMS monthly enrollment'!C:C,B276,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B276,C264:C275,B264:B275))","v":965788},{"$f":"IF($B276<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A276,'CMS monthly enrollment'!C:C,B276,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B276,D264:D275,B264:B275))","v":38250},{"$f":"IFERROR(IF($B276<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A276,'TMSIS - elig group'!$H:$H,$B276,'TMSIS - elig group'!$C:$C,E$1),E275),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B276<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A276,'TMSIS - elig group'!$H:$H,$B276,'TMSIS - elig group'!$C:$C,F$1),F275),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B276<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A276,'TMSIS - elig group'!$H:$H,$B276,'TMSIS - elig group'!$C:$C,G$1),G275),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B276<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A276,'TMSIS - elig group'!$H:$H,$B276,'TMSIS - elig group'!$C:$C,H$1),H275),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B276<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A276,'TMSIS - elig group'!$H:$H,$B276,'TMSIS - elig group'!$C:$C,I$1),I275),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B276<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A276,'TMSIS - elig group'!$H:$H,$B276,'TMSIS - elig group'!$C:$C,J$1),J275),0)","v":0},{"$f":"IFERROR(IF($B276<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A276,'TMSIS - elig group'!$H:$H,$B276,'TMSIS - elig group'!$C:$C,K$1),K275),0)","v":0},true,38250,446578,303608,6224,69487,139891,0,0,0]
["Arkansas","2022-06-01",{"$f":"IF($B277<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A277,'CMS monthly enrollment'!C:C,B277,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B277,C265:C276,B265:B276))","v":970639},{"$f":"IF($B277<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A277,'CMS monthly enrollment'!C:C,B277,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B277,D265:D276,B265:B276))","v":38152},{"$f":"IFERROR(IF($B277<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A277,'TMSIS - elig group'!$H:$H,$B277,'TMSIS - elig group'!$C:$C,E$1),E276),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B277<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A277,'TMSIS - elig group'!$H:$H,$B277,'TMSIS - elig group'!$C:$C,F$1),F276),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B277<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A277,'TMSIS - elig group'!$H:$H,$B277,'TMSIS - elig group'!$C:$C,G$1),G276),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B277<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A277,'TMSIS - elig group'!$H:$H,$B277,'TMSIS - elig group'!$C:$C,H$1),H276),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B277<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A277,'TMSIS - elig group'!$H:$H,$B277,'TMSIS - elig group'!$C:$C,I$1),I276),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B277<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A277,'TMSIS - elig group'!$H:$H,$B277,'TMSIS - elig group'!$C:$C,J$1),J276),0)","v":0},{"$f":"IFERROR(IF($B277<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A277,'TMSIS - elig group'!$H:$H,$B277,'TMSIS - elig group'!$C:$C,K$1),K276),0)","v":0},true,38152,448821,305133,6255,69836,140594,0,0,0]
["Arkansas","2022-07-01",{"$f":"IF($B278<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A278,'CMS monthly enrollment'!C:C,B278,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B278,C266:C277,B266:B277))","v":974491},{"$f":"IF($B278<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A278,'CMS monthly enrollment'!C:C,B278,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B278,D266:D277,B266:B277))","v":38278},{"$f":"IFERROR(IF($B278<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A278,'TMSIS - elig group'!$H:$H,$B278,'TMSIS - elig group'!$C:$C,E$1),E277),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B278<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A278,'TMSIS - elig group'!$H:$H,$B278,'TMSIS - elig group'!$C:$C,F$1),F277),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B278<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A278,'TMSIS - elig group'!$H:$H,$B278,'TMSIS - elig group'!$C:$C,G$1),G277),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B278<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A278,'TMSIS - elig group'!$H:$H,$B278,'TMSIS - elig group'!$C:$C,H$1),H277),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B278<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A278,'TMSIS - elig group'!$H:$H,$B278,'TMSIS - elig group'!$C:$C,I$1),I277),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B278<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A278,'TMSIS - elig group'!$H:$H,$B278,'TMSIS - elig group'!$C:$C,J$1),J277),0)","v":0},{"$f":"IFERROR(IF($B278<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A278,'TMSIS - elig group'!$H:$H,$B278,'TMSIS - elig group'!$C:$C,K$1),K277),0)","v":0},true,38278,450602,306344,6280,70113,141152,0,0,0]
["Arkansas","2022-08-01",{"$f":"IF($B279<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A279,'CMS monthly enrollment'!C:C,B279,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B279,C267:C278,B267:B278))","v":981154},{"$f":"IF($B279<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A279,'CMS monthly enrollment'!C:C,B279,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B279,D267:D278,B267:B278))","v":38078},{"$f":"IFERROR(IF($B279<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A279,'TMSIS - elig group'!$H:$H,$B279,'TMSIS - elig group'!$C:$C,E$1),E278),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B279<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A279,'TMSIS - elig group'!$H:$H,$B279,'TMSIS - elig group'!$C:$C,F$1),F278),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B279<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A279,'TMSIS - elig group'!$H:$H,$B279,'TMSIS - elig group'!$C:$C,G$1),G278),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B279<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A279,'TMSIS - elig group'!$H:$H,$B279,'TMSIS - elig group'!$C:$C,H$1),H278),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B279<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A279,'TMSIS - elig group'!$H:$H,$B279,'TMSIS - elig group'!$C:$C,I$1),I278),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B279<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A279,'TMSIS - elig group'!$H:$H,$B279,'TMSIS - elig group'!$C:$C,J$1),J278),0)","v":0},{"$f":"IFERROR(IF($B279<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A279,'TMSIS - elig group'!$H:$H,$B279,'TMSIS - elig group'!$C:$C,K$1),K278),0)","v":0},true,38078,453683,308439,6323,70593,142117,0,0,0]
["Arkansas","2022-09-01",{"$f":"IF($B280<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A280,'CMS monthly enrollment'!C:C,B280,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B280,C268:C279,B268:B279))","v":986207},{"$f":"IF($B280<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A280,'CMS monthly enrollment'!C:C,B280,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B280,D268:D279,B268:B279))","v":37830},{"$f":"IFERROR(IF($B280<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A280,'TMSIS - elig group'!$H:$H,$B280,'TMSIS - elig group'!$C:$C,E$1),E279),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B280<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A280,'TMSIS - elig group'!$H:$H,$B280,'TMSIS - elig group'!$C:$C,F$1),F279),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B280<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A280,'TMSIS - elig group'!$H:$H,$B280,'TMSIS - elig group'!$C:$C,G$1),G279),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B280<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A280,'TMSIS - elig group'!$H:$H,$B280,'TMSIS - elig group'!$C:$C,H$1),H279),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B280<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A280,'TMSIS - elig group'!$H:$H,$B280,'TMSIS - elig group'!$C:$C,I$1),I279),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B280<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A280,'TMSIS - elig group'!$H:$H,$B280,'TMSIS - elig group'!$C:$C,J$1),J279),0)","v":0},{"$f":"IFERROR(IF($B280<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A280,'TMSIS - elig group'!$H:$H,$B280,'TMSIS - elig group'!$C:$C,K$1),K279),0)","v":0},true,37830,456020,310027,6355,70956,142849,0,0,0]
["Arkansas","2022-10-01",{"$f":"IF($B281<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A281,'CMS monthly enrollment'!C:C,B281,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B281,C269:C280,B269:B280))","v":991632},{"$f":"IF($B281<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A281,'CMS monthly enrollment'!C:C,B281,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B281,D269:D280,B269:B280))","v":37122},{"$f":"IFERROR(IF($B281<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A281,'TMSIS - elig group'!$H:$H,$B281,'TMSIS - elig group'!$C:$C,E$1),E280),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B281<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A281,'TMSIS - elig group'!$H:$H,$B281,'TMSIS - elig group'!$C:$C,F$1),F280),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B281<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A281,'TMSIS - elig group'!$H:$H,$B281,'TMSIS - elig group'!$C:$C,G$1),G280),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B281<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A281,'TMSIS - elig group'!$H:$H,$B281,'TMSIS - elig group'!$C:$C,H$1),H280),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B281<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A281,'TMSIS - elig group'!$H:$H,$B281,'TMSIS - elig group'!$C:$C,I$1),I280),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B281<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A281,'TMSIS - elig group'!$H:$H,$B281,'TMSIS - elig group'!$C:$C,J$1),J280),0)","v":0},{"$f":"IFERROR(IF($B281<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A281,'TMSIS - elig group'!$H:$H,$B281,'TMSIS - elig group'!$C:$C,K$1),K280),0)","v":0},true,37122,458528,311732,6390,71346,143635,0,0,0]
["Arkansas","2022-11-01",{"$f":"IF($B282<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A282,'CMS monthly enrollment'!C:C,B282,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B282,C270:C281,B270:B281))","v":997449},{"$f":"IF($B282<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A282,'CMS monthly enrollment'!C:C,B282,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B282,D270:D281,B270:B281))","v":36619},{"$f":"IFERROR(IF($B282<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A282,'TMSIS - elig group'!$H:$H,$B282,'TMSIS - elig group'!$C:$C,E$1),E281),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B282<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A282,'TMSIS - elig group'!$H:$H,$B282,'TMSIS - elig group'!$C:$C,F$1),F281),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B282<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A282,'TMSIS - elig group'!$H:$H,$B282,'TMSIS - elig group'!$C:$C,G$1),G281),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B282<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A282,'TMSIS - elig group'!$H:$H,$B282,'TMSIS - elig group'!$C:$C,H$1),H281),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B282<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A282,'TMSIS - elig group'!$H:$H,$B282,'TMSIS - elig group'!$C:$C,I$1),I281),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B282<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A282,'TMSIS - elig group'!$H:$H,$B282,'TMSIS - elig group'!$C:$C,J$1),J281),0)","v":0},{"$f":"IFERROR(IF($B282<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A282,'TMSIS - elig group'!$H:$H,$B282,'TMSIS - elig group'!$C:$C,K$1),K281),0)","v":0},true,36619,461218,313561,6428,71765,144477,0,0,0]
["Arkansas","2022-12-01",{"$f":"IF($B283<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A283,'CMS monthly enrollment'!C:C,B283,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B283,C271:C282,B271:B282))","v":1004558},{"$f":"IF($B283<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A283,'CMS monthly enrollment'!C:C,B283,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B283,D271:D282,B271:B282))","v":36527},{"$f":"IFERROR(IF($B283<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A283,'TMSIS - elig group'!$H:$H,$B283,'TMSIS - elig group'!$C:$C,E$1),E282),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B283<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A283,'TMSIS - elig group'!$H:$H,$B283,'TMSIS - elig group'!$C:$C,F$1),F282),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B283<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A283,'TMSIS - elig group'!$H:$H,$B283,'TMSIS - elig group'!$C:$C,G$1),G282),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B283<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A283,'TMSIS - elig group'!$H:$H,$B283,'TMSIS - elig group'!$C:$C,H$1),H282),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B283<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A283,'TMSIS - elig group'!$H:$H,$B283,'TMSIS - elig group'!$C:$C,I$1),I282),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B283<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A283,'TMSIS - elig group'!$H:$H,$B283,'TMSIS - elig group'!$C:$C,J$1),J282),0)","v":0},{"$f":"IFERROR(IF($B283<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A283,'TMSIS - elig group'!$H:$H,$B283,'TMSIS - elig group'!$C:$C,K$1),K282),0)","v":0},true,36527,464505,315796,6474,72276,145507,0,0,0]
["Arkansas","2023-01-01",{"$f":"IF($B284<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A284,'CMS monthly enrollment'!C:C,B284,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B284,C272:C283,B272:B283))","v":1007796},{"$f":"IF($B284<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A284,'CMS monthly enrollment'!C:C,B284,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B284,D272:D283,B272:B283))","v":36396},{"$f":"IFERROR(IF($B284<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A284,'TMSIS - elig group'!$H:$H,$B284,'TMSIS - elig group'!$C:$C,E$1),E283),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B284<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A284,'TMSIS - elig group'!$H:$H,$B284,'TMSIS - elig group'!$C:$C,F$1),F283),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B284<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A284,'TMSIS - elig group'!$H:$H,$B284,'TMSIS - elig group'!$C:$C,G$1),G283),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B284<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A284,'TMSIS - elig group'!$H:$H,$B284,'TMSIS - elig group'!$C:$C,H$1),H283),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B284<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A284,'TMSIS - elig group'!$H:$H,$B284,'TMSIS - elig group'!$C:$C,I$1),I283),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B284<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A284,'TMSIS - elig group'!$H:$H,$B284,'TMSIS - elig group'!$C:$C,J$1),J283),0)","v":0},{"$f":"IFERROR(IF($B284<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A284,'TMSIS - elig group'!$H:$H,$B284,'TMSIS - elig group'!$C:$C,K$1),K283),0)","v":0},true,36396,466002,316814,6494,72509,145976,0,0,0]
["Arkansas","2023-02-01",{"$f":"IF($B285<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A285,'CMS monthly enrollment'!C:C,B285,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B285,C273:C284,B273:B284))","v":1014630.1653055642},{"$f":"IF($B285<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A285,'CMS monthly enrollment'!C:C,B285,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B285,D273:D284,B273:B284))","v":36692.88370983387},{"$f":"IFERROR(IF($B285<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A285,'TMSIS - elig group'!$H:$H,$B285,'TMSIS - elig group'!$C:$C,E$1),E284),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B285<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A285,'TMSIS - elig group'!$H:$H,$B285,'TMSIS - elig group'!$C:$C,F$1),F284),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B285<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A285,'TMSIS - elig group'!$H:$H,$B285,'TMSIS - elig group'!$C:$C,G$1),G284),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B285<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A285,'TMSIS - elig group'!$H:$H,$B285,'TMSIS - elig group'!$C:$C,H$1),H284),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B285<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A285,'TMSIS - elig group'!$H:$H,$B285,'TMSIS - elig group'!$C:$C,I$1),I284),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B285<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A285,'TMSIS - elig group'!$H:$H,$B285,'TMSIS - elig group'!$C:$C,J$1),J284),0)","v":0},{"$f":"IFERROR(IF($B285<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A285,'TMSIS - elig group'!$H:$H,$B285,'TMSIS - elig group'!$C:$C,K$1),K284),0)","v":0},true,36692.88370983387,469163,318962,6538,73001,146966,0,0,0]
["Arkansas","2023-03-01",{"$f":"IF($B286<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A286,'CMS monthly enrollment'!C:C,B286,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B286,C274:C285,B274:B285))","v":1019243.2928058449},{"$f":"IF($B286<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A286,'CMS monthly enrollment'!C:C,B286,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B286,D274:D285,B274:B285))","v":36335.000814949977},{"$f":"IFERROR(IF($B286<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A286,'TMSIS - elig group'!$H:$H,$B286,'TMSIS - elig group'!$C:$C,E$1),E285),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B286<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A286,'TMSIS - elig group'!$H:$H,$B286,'TMSIS - elig group'!$C:$C,F$1),F285),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B286<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A286,'TMSIS - elig group'!$H:$H,$B286,'TMSIS - elig group'!$C:$C,G$1),G285),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B286<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A286,'TMSIS - elig group'!$H:$H,$B286,'TMSIS - elig group'!$C:$C,H$1),H285),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B286<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A286,'TMSIS - elig group'!$H:$H,$B286,'TMSIS - elig group'!$C:$C,I$1),I285),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B286<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A286,'TMSIS - elig group'!$H:$H,$B286,'TMSIS - elig group'!$C:$C,J$1),J285),0)","v":0},{"$f":"IFERROR(IF($B286<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A286,'TMSIS - elig group'!$H:$H,$B286,'TMSIS - elig group'!$C:$C,K$1),K285),0)","v":0},true,36335.000814949977,471296,320412,6568,73333,147634,0,0,0]
["Arkansas","2023-04-01",{"$f":"IF($B287<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A287,'CMS monthly enrollment'!C:C,B287,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B287,C275:C286,B275:B286))","v":1024538.7933117365},{"$f":"IF($B287<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A287,'CMS monthly enrollment'!C:C,B287,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B287,D275:D286,B275:B286))","v":35974.703593303158},{"$f":"IFERROR(IF($B287<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A287,'TMSIS - elig group'!$H:$H,$B287,'TMSIS - elig group'!$C:$C,E$1),E286),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B287<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A287,'TMSIS - elig group'!$H:$H,$B287,'TMSIS - elig group'!$C:$C,F$1),F286),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B287<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A287,'TMSIS - elig group'!$H:$H,$B287,'TMSIS - elig group'!$C:$C,G$1),G286),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B287<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A287,'TMSIS - elig group'!$H:$H,$B287,'TMSIS - elig group'!$C:$C,H$1),H286),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B287<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A287,'TMSIS - elig group'!$H:$H,$B287,'TMSIS - elig group'!$C:$C,I$1),I286),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B287<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A287,'TMSIS - elig group'!$H:$H,$B287,'TMSIS - elig group'!$C:$C,J$1),J286),0)","v":0},{"$f":"IFERROR(IF($B287<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A287,'TMSIS - elig group'!$H:$H,$B287,'TMSIS - elig group'!$C:$C,K$1),K286),0)","v":0},true,35974.703593303158,473744,322077,6602,73714,148401,0,0,0]
["Arkansas","2023-05-01",{"$f":"IF($B288<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A288,'CMS monthly enrollment'!C:C,B288,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B288,C276:C287,B276:B287))","v":1030044.7954343697},{"$f":"IF($B288<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A288,'CMS monthly enrollment'!C:C,B288,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B288,D276:D287,B276:B287))","v":35712.942099051899},{"$f":"IFERROR(IF($B288<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A288,'TMSIS - elig group'!$H:$H,$B288,'TMSIS - elig group'!$C:$C,E$1),E287),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B288<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A288,'TMSIS - elig group'!$H:$H,$B288,'TMSIS - elig group'!$C:$C,F$1),F287),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B288<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A288,'TMSIS - elig group'!$H:$H,$B288,'TMSIS - elig group'!$C:$C,G$1),G287),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B288<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A288,'TMSIS - elig group'!$H:$H,$B288,'TMSIS - elig group'!$C:$C,H$1),H287),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B288<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A288,'TMSIS - elig group'!$H:$H,$B288,'TMSIS - elig group'!$C:$C,I$1),I287),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B288<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A288,'TMSIS - elig group'!$H:$H,$B288,'TMSIS - elig group'!$C:$C,J$1),J287),0)","v":0},{"$f":"IFERROR(IF($B288<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A288,'TMSIS - elig group'!$H:$H,$B288,'TMSIS - elig group'!$C:$C,K$1),K287),0)","v":0},true,35712.942099051899,476290,323808,6638,74110,149199,0,0,0]
["Arkansas","2023-06-01",{"$f":"IF($B289<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A289,'CMS monthly enrollment'!C:C,B289,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B289,C277:C288,B277:B288))","v":1035805.9162043603},{"$f":"IF($B289<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A289,'CMS monthly enrollment'!C:C,B289,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B289,D277:D288,B277:B288))","v":35438.419641746616},{"$f":"IFERROR(IF($B289<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A289,'TMSIS - elig group'!$H:$H,$B289,'TMSIS - elig group'!$C:$C,E$1),E288),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B289<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A289,'TMSIS - elig group'!$H:$H,$B289,'TMSIS - elig group'!$C:$C,F$1),F288),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B289<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A289,'TMSIS - elig group'!$H:$H,$B289,'TMSIS - elig group'!$C:$C,G$1),G288),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B289<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A289,'TMSIS - elig group'!$H:$H,$B289,'TMSIS - elig group'!$C:$C,H$1),H288),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B289<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A289,'TMSIS - elig group'!$H:$H,$B289,'TMSIS - elig group'!$C:$C,I$1),I288),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B289<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A289,'TMSIS - elig group'!$H:$H,$B289,'TMSIS - elig group'!$C:$C,J$1),J288),0)","v":0},{"$f":"IFERROR(IF($B289<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A289,'TMSIS - elig group'!$H:$H,$B289,'TMSIS - elig group'!$C:$C,K$1),K288),0)","v":0},true,35438.419641746616,478954,325619,6675,74525,150033,0,0,0]
["Arkansas","2023-07-01",{"$f":"IF($B290<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A290,'CMS monthly enrollment'!C:C,B290,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B290,C278:C289,B278:B289))","v":1041358.4334549038},{"$f":"IF($B290<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A290,'CMS monthly enrollment'!C:C,B290,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B290,D278:D289,B278:B289))","v":35177.08694295265},{"$f":"IFERROR(IF($B290<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A290,'TMSIS - elig group'!$H:$H,$B290,'TMSIS - elig group'!$C:$C,E$1),E289),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B290<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A290,'TMSIS - elig group'!$H:$H,$B290,'TMSIS - elig group'!$C:$C,F$1),F289),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B290<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A290,'TMSIS - elig group'!$H:$H,$B290,'TMSIS - elig group'!$C:$C,G$1),G289),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B290<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A290,'TMSIS - elig group'!$H:$H,$B290,'TMSIS - elig group'!$C:$C,H$1),H289),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B290<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A290,'TMSIS - elig group'!$H:$H,$B290,'TMSIS - elig group'!$C:$C,I$1),I289),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B290<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A290,'TMSIS - elig group'!$H:$H,$B290,'TMSIS - elig group'!$C:$C,J$1),J289),0)","v":0},{"$f":"IFERROR(IF($B290<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A290,'TMSIS - elig group'!$H:$H,$B290,'TMSIS - elig group'!$C:$C,K$1),K289),0)","v":0},true,35177.08694295265,481522,327365,6711,74924,150837,0,0,0]
["Arkansas","2023-08-01",{"$f":"IF($B291<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A291,'CMS monthly enrollment'!C:C,B291,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B291,C279:C290,B279:B290))","v":1046837.1312431414},{"$f":"IF($B291<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A291,'CMS monthly enrollment'!C:C,B291,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B291,D279:D290,B279:B290))","v":34969.499130000069},{"$f":"IFERROR(IF($B291<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A291,'TMSIS - elig group'!$H:$H,$B291,'TMSIS - elig group'!$C:$C,E$1),E290),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B291<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A291,'TMSIS - elig group'!$H:$H,$B291,'TMSIS - elig group'!$C:$C,F$1),F290),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B291<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A291,'TMSIS - elig group'!$H:$H,$B291,'TMSIS - elig group'!$C:$C,G$1),G290),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B291<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A291,'TMSIS - elig group'!$H:$H,$B291,'TMSIS - elig group'!$C:$C,H$1),H290),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B291<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A291,'TMSIS - elig group'!$H:$H,$B291,'TMSIS - elig group'!$C:$C,I$1),I290),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B291<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A291,'TMSIS - elig group'!$H:$H,$B291,'TMSIS - elig group'!$C:$C,J$1),J290),0)","v":0},{"$f":"IFERROR(IF($B291<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A291,'TMSIS - elig group'!$H:$H,$B291,'TMSIS - elig group'!$C:$C,K$1),K290),0)","v":0},true,34969.499130000069,484055,329087,6746,75318,151631,0,0,0]
["Arkansas","2023-09-01",{"$f":"IF($B292<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A292,'CMS monthly enrollment'!C:C,B292,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B292,C280:C291,B280:B291))","v":1052459.9380558152},{"$f":"IF($B292<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A292,'CMS monthly enrollment'!C:C,B292,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B292,D280:D291,B280:B291))","v":34794.334382534958},{"$f":"IFERROR(IF($B292<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A292,'TMSIS - elig group'!$H:$H,$B292,'TMSIS - elig group'!$C:$C,E$1),E291),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B292<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A292,'TMSIS - elig group'!$H:$H,$B292,'TMSIS - elig group'!$C:$C,F$1),F291),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B292<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A292,'TMSIS - elig group'!$H:$H,$B292,'TMSIS - elig group'!$C:$C,G$1),G291),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B292<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A292,'TMSIS - elig group'!$H:$H,$B292,'TMSIS - elig group'!$C:$C,H$1),H291),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B292<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A292,'TMSIS - elig group'!$H:$H,$B292,'TMSIS - elig group'!$C:$C,I$1),I291),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B292<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A292,'TMSIS - elig group'!$H:$H,$B292,'TMSIS - elig group'!$C:$C,J$1),J291),0)","v":0},{"$f":"IFERROR(IF($B292<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A292,'TMSIS - elig group'!$H:$H,$B292,'TMSIS - elig group'!$C:$C,K$1),K291),0)","v":0},true,34794.334382534958,486655,330855,6782,75723,152445,0,0,0]
["Arkansas","2023-10-01",{"$f":"IF($B293<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A293,'CMS monthly enrollment'!C:C,B293,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B293,C281:C292,B281:B292))","v":1057804.6794411438},{"$f":"IF($B293<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A293,'CMS monthly enrollment'!C:C,B293,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B293,D281:D292,B281:B292))","v":34658.727481994836},{"$f":"IFERROR(IF($B293<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A293,'TMSIS - elig group'!$H:$H,$B293,'TMSIS - elig group'!$C:$C,E$1),E292),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B293<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A293,'TMSIS - elig group'!$H:$H,$B293,'TMSIS - elig group'!$C:$C,F$1),F292),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B293<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A293,'TMSIS - elig group'!$H:$H,$B293,'TMSIS - elig group'!$C:$C,G$1),G292),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B293<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A293,'TMSIS - elig group'!$H:$H,$B293,'TMSIS - elig group'!$C:$C,H$1),H292),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B293<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A293,'TMSIS - elig group'!$H:$H,$B293,'TMSIS - elig group'!$C:$C,I$1),I292),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B293<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A293,'TMSIS - elig group'!$H:$H,$B293,'TMSIS - elig group'!$C:$C,J$1),J292),0)","v":0},{"$f":"IFERROR(IF($B293<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A293,'TMSIS - elig group'!$H:$H,$B293,'TMSIS - elig group'!$C:$C,K$1),K292),0)","v":0},true,34658.727481994836,489126,332535,6817,76107,153219,0,0,0]
["Arkansas","2023-11-01",{"$f":"IF($B294<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A294,'CMS monthly enrollment'!C:C,B294,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B294,C282:C293,B282:B293))","v":1063290.8760447977},{"$f":"IF($B294<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A294,'CMS monthly enrollment'!C:C,B294,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B294,D282:D293,B282:B293))","v":34456.90521458775},{"$f":"IFERROR(IF($B294<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A294,'TMSIS - elig group'!$H:$H,$B294,'TMSIS - elig group'!$C:$C,E$1),E293),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B294<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A294,'TMSIS - elig group'!$H:$H,$B294,'TMSIS - elig group'!$C:$C,F$1),F293),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B294<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A294,'TMSIS - elig group'!$H:$H,$B294,'TMSIS - elig group'!$C:$C,G$1),G293),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B294<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A294,'TMSIS - elig group'!$H:$H,$B294,'TMSIS - elig group'!$C:$C,H$1),H293),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B294<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A294,'TMSIS - elig group'!$H:$H,$B294,'TMSIS - elig group'!$C:$C,I$1),I293),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B294<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A294,'TMSIS - elig group'!$H:$H,$B294,'TMSIS - elig group'!$C:$C,J$1),J293),0)","v":0},{"$f":"IFERROR(IF($B294<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A294,'TMSIS - elig group'!$H:$H,$B294,'TMSIS - elig group'!$C:$C,K$1),K293),0)","v":0},true,34456.90521458775,491663,334259,6852,76502,154014,0,0,0]
["Arkansas","2023-12-01",{"$f":"IF($B295<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A295,'CMS monthly enrollment'!C:C,B295,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B295,C283:C294,B283:B294))","v":1068596.1102166371},{"$f":"IF($B295<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A295,'CMS monthly enrollment'!C:C,B295,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B295,D283:D294,B283:B294))","v":34201.897106100165},{"$f":"IFERROR(IF($B295<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A295,'TMSIS - elig group'!$H:$H,$B295,'TMSIS - elig group'!$C:$C,E$1),E294),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B295<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A295,'TMSIS - elig group'!$H:$H,$B295,'TMSIS - elig group'!$C:$C,F$1),F294),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B295<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A295,'TMSIS - elig group'!$H:$H,$B295,'TMSIS - elig group'!$C:$C,G$1),G294),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B295<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A295,'TMSIS - elig group'!$H:$H,$B295,'TMSIS - elig group'!$C:$C,H$1),H294),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B295<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A295,'TMSIS - elig group'!$H:$H,$B295,'TMSIS - elig group'!$C:$C,I$1),I294),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B295<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A295,'TMSIS - elig group'!$H:$H,$B295,'TMSIS - elig group'!$C:$C,J$1),J294),0)","v":0},{"$f":"IFERROR(IF($B295<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A295,'TMSIS - elig group'!$H:$H,$B295,'TMSIS - elig group'!$C:$C,K$1),K294),0)","v":0},true,34201.897106100165,494116,335927,6886,76884,154783,0,0,0]
["Arkansas","2024-01-01",{"$f":"IF($B296<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A296,'CMS monthly enrollment'!C:C,B296,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B296,C284:C295,B284:B295))","v":1074405.6966090342},{"$f":"IF($B296<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A296,'CMS monthly enrollment'!C:C,B296,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B296,D284:D295,B284:B295))","v":33932.022303521459},{"$f":"IFERROR(IF($B296<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A296,'TMSIS - elig group'!$H:$H,$B296,'TMSIS - elig group'!$C:$C,E$1),E295),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B296<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A296,'TMSIS - elig group'!$H:$H,$B296,'TMSIS - elig group'!$C:$C,F$1),F295),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B296<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A296,'TMSIS - elig group'!$H:$H,$B296,'TMSIS - elig group'!$C:$C,G$1),G295),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B296<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A296,'TMSIS - elig group'!$H:$H,$B296,'TMSIS - elig group'!$C:$C,H$1),H295),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B296<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A296,'TMSIS - elig group'!$H:$H,$B296,'TMSIS - elig group'!$C:$C,I$1),I295),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B296<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A296,'TMSIS - elig group'!$H:$H,$B296,'TMSIS - elig group'!$C:$C,J$1),J295),0)","v":0},{"$f":"IFERROR(IF($B296<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A296,'TMSIS - elig group'!$H:$H,$B296,'TMSIS - elig group'!$C:$C,K$1),K295),0)","v":0},true,33932.022303521459,496803,337753,6924,77302,155624,0,0,0]
["Arkansas","2024-02-01",{"$f":"IF($B297<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A297,'CMS monthly enrollment'!C:C,B297,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B297,C285:C296,B285:B296))","v":1079870.5337585714},{"$f":"IF($B297<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A297,'CMS monthly enrollment'!C:C,B297,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B297,D285:D296,B285:B296))","v":33652.583260228916},{"$f":"IFERROR(IF($B297<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A297,'TMSIS - elig group'!$H:$H,$B297,'TMSIS - elig group'!$C:$C,E$1),E296),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B297<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A297,'TMSIS - elig group'!$H:$H,$B297,'TMSIS - elig group'!$C:$C,F$1),F296),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B297<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A297,'TMSIS - elig group'!$H:$H,$B297,'TMSIS - elig group'!$C:$C,G$1),G296),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B297<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A297,'TMSIS - elig group'!$H:$H,$B297,'TMSIS - elig group'!$C:$C,H$1),H296),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B297<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A297,'TMSIS - elig group'!$H:$H,$B297,'TMSIS - elig group'!$C:$C,I$1),I296),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B297<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A297,'TMSIS - elig group'!$H:$H,$B297,'TMSIS - elig group'!$C:$C,J$1),J296),0)","v":0},{"$f":"IFERROR(IF($B297<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A297,'TMSIS - elig group'!$H:$H,$B297,'TMSIS - elig group'!$C:$C,K$1),K296),0)","v":0},true,33652.583260228916,499330,339471,6959,77695,156416,0,0,0]
["Arkansas","2024-03-01",{"$f":"IF($B298<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A298,'CMS monthly enrollment'!C:C,B298,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B298,C286:C297,B286:B297))","v":1085159.6860144222},{"$f":"IF($B298<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A298,'CMS monthly enrollment'!C:C,B298,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B298,D286:D297,B286:B297))","v":33471.570382799197},{"$f":"IFERROR(IF($B298<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A298,'TMSIS - elig group'!$H:$H,$B298,'TMSIS - elig group'!$C:$C,E$1),E297),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B298<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A298,'TMSIS - elig group'!$H:$H,$B298,'TMSIS - elig group'!$C:$C,F$1),F297),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B298<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A298,'TMSIS - elig group'!$H:$H,$B298,'TMSIS - elig group'!$C:$C,G$1),G297),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B298<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A298,'TMSIS - elig group'!$H:$H,$B298,'TMSIS - elig group'!$C:$C,H$1),H297),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B298<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A298,'TMSIS - elig group'!$H:$H,$B298,'TMSIS - elig group'!$C:$C,I$1),I297),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B298<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A298,'TMSIS - elig group'!$H:$H,$B298,'TMSIS - elig group'!$C:$C,J$1),J297),0)","v":0},{"$f":"IFERROR(IF($B298<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A298,'TMSIS - elig group'!$H:$H,$B298,'TMSIS - elig group'!$C:$C,K$1),K297),0)","v":0},true,33471.570382799197,501775,341134,6993,78076,157182,0,0,0]
["Arkansas","2024-04-01",{"$f":"IF($B299<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A299,'CMS monthly enrollment'!C:C,B299,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B299,C287:C298,B287:B298))","v":1090764.0077586109},{"$f":"IF($B299<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A299,'CMS monthly enrollment'!C:C,B299,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B299,D287:D298,B287:B298))","v":33270.781396035687},{"$f":"IFERROR(IF($B299<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A299,'TMSIS - elig group'!$H:$H,$B299,'TMSIS - elig group'!$C:$C,E$1),E298),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B299<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A299,'TMSIS - elig group'!$H:$H,$B299,'TMSIS - elig group'!$C:$C,F$1),F298),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B299<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A299,'TMSIS - elig group'!$H:$H,$B299,'TMSIS - elig group'!$C:$C,G$1),G298),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B299<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A299,'TMSIS - elig group'!$H:$H,$B299,'TMSIS - elig group'!$C:$C,H$1),H298),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B299<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A299,'TMSIS - elig group'!$H:$H,$B299,'TMSIS - elig group'!$C:$C,I$1),I298),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B299<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A299,'TMSIS - elig group'!$H:$H,$B299,'TMSIS - elig group'!$C:$C,J$1),J298),0)","v":0},{"$f":"IFERROR(IF($B299<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A299,'TMSIS - elig group'!$H:$H,$B299,'TMSIS - elig group'!$C:$C,K$1),K298),0)","v":0},true,33270.781396035687,504367,342896,7029,78479,157994,0,0,0]
["Arkansas","2024-05-01",{"$f":"IF($B300<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A300,'CMS monthly enrollment'!C:C,B300,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B300,C288:C299,B288:B299))","v":1096134.3521041144},{"$f":"IF($B300<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A300,'CMS monthly enrollment'!C:C,B300,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B300,D288:D299,B288:B299))","v":33066.108970319037},{"$f":"IFERROR(IF($B300<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A300,'TMSIS - elig group'!$H:$H,$B300,'TMSIS - elig group'!$C:$C,E$1),E299),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B300<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A300,'TMSIS - elig group'!$H:$H,$B300,'TMSIS - elig group'!$C:$C,F$1),F299),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B300<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A300,'TMSIS - elig group'!$H:$H,$B300,'TMSIS - elig group'!$C:$C,G$1),G299),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B300<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A300,'TMSIS - elig group'!$H:$H,$B300,'TMSIS - elig group'!$C:$C,H$1),H299),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B300<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A300,'TMSIS - elig group'!$H:$H,$B300,'TMSIS - elig group'!$C:$C,I$1),I299),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B300<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A300,'TMSIS - elig group'!$H:$H,$B300,'TMSIS - elig group'!$C:$C,J$1),J299),0)","v":0},{"$f":"IFERROR(IF($B300<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A300,'TMSIS - elig group'!$H:$H,$B300,'TMSIS - elig group'!$C:$C,K$1),K299),0)","v":0},true,33066.108970319037,506850,344584,7064,78865,158771,0,0,0]
["Arkansas","2024-06-01",{"$f":"IF($B301<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A301,'CMS monthly enrollment'!C:C,B301,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B301,C289:C300,B289:B300))","v":1101681.4155503269},{"$f":"IF($B301<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A301,'CMS monthly enrollment'!C:C,B301,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B301,D289:D300,B289:B300))","v":32851.582908968965},{"$f":"IFERROR(IF($B301<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A301,'TMSIS - elig group'!$H:$H,$B301,'TMSIS - elig group'!$C:$C,E$1),E300),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B301<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A301,'TMSIS - elig group'!$H:$H,$B301,'TMSIS - elig group'!$C:$C,F$1),F300),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B301<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A301,'TMSIS - elig group'!$H:$H,$B301,'TMSIS - elig group'!$C:$C,G$1),G300),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B301<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A301,'TMSIS - elig group'!$H:$H,$B301,'TMSIS - elig group'!$C:$C,H$1),H300),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B301<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A301,'TMSIS - elig group'!$H:$H,$B301,'TMSIS - elig group'!$C:$C,I$1),I300),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B301<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A301,'TMSIS - elig group'!$H:$H,$B301,'TMSIS - elig group'!$C:$C,J$1),J300),0)","v":0},{"$f":"IFERROR(IF($B301<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A301,'TMSIS - elig group'!$H:$H,$B301,'TMSIS - elig group'!$C:$C,K$1),K300),0)","v":0},true,32851.582908968965,509415,346328,7099,79264,159575,0,0,0]
["Arkansas","2024-07-01",{"$f":"IF($B302<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A302,'CMS monthly enrollment'!C:C,B302,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B302,C290:C301,B290:B301))","v":1107066.5381894698},{"$f":"IF($B302<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A302,'CMS monthly enrollment'!C:C,B302,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B302,D290:D301,B290:B301))","v":32636.675060745154},{"$f":"IFERROR(IF($B302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A302,'TMSIS - elig group'!$H:$H,$B302,'TMSIS - elig group'!$C:$C,E$1),E301),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A302,'TMSIS - elig group'!$H:$H,$B302,'TMSIS - elig group'!$C:$C,F$1),F301),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A302,'TMSIS - elig group'!$H:$H,$B302,'TMSIS - elig group'!$C:$C,G$1),G301),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A302,'TMSIS - elig group'!$H:$H,$B302,'TMSIS - elig group'!$C:$C,H$1),H301),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A302,'TMSIS - elig group'!$H:$H,$B302,'TMSIS - elig group'!$C:$C,I$1),I301),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A302,'TMSIS - elig group'!$H:$H,$B302,'TMSIS - elig group'!$C:$C,J$1),J301),0)","v":0},{"$f":"IFERROR(IF($B302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A302,'TMSIS - elig group'!$H:$H,$B302,'TMSIS - elig group'!$C:$C,K$1),K301),0)","v":0},true,32636.675060745154,511905,348021,7134,79652,160355,0,0,0]
["Arkansas","2024-08-01",{"$f":"IF($B303<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A303,'CMS monthly enrollment'!C:C,B303,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B303,C291:C302,B291:B302))","v":1112659.1562000755},{"$f":"IF($B303<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A303,'CMS monthly enrollment'!C:C,B303,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B303,D291:D302,B291:B302))","v":32403.116905911302},{"$f":"IFERROR(IF($B303<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A303,'TMSIS - elig group'!$H:$H,$B303,'TMSIS - elig group'!$C:$C,E$1),E302),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B303<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A303,'TMSIS - elig group'!$H:$H,$B303,'TMSIS - elig group'!$C:$C,F$1),F302),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B303<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A303,'TMSIS - elig group'!$H:$H,$B303,'TMSIS - elig group'!$C:$C,G$1),G302),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B303<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A303,'TMSIS - elig group'!$H:$H,$B303,'TMSIS - elig group'!$C:$C,H$1),H302),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B303<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A303,'TMSIS - elig group'!$H:$H,$B303,'TMSIS - elig group'!$C:$C,I$1),I302),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B303<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A303,'TMSIS - elig group'!$H:$H,$B303,'TMSIS - elig group'!$C:$C,J$1),J302),0)","v":0},{"$f":"IFERROR(IF($B303<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A303,'TMSIS - elig group'!$H:$H,$B303,'TMSIS - elig group'!$C:$C,K$1),K302),0)","v":0},true,32403.116905911302,514491,349779,7170,80054,161165,0,0,0]
["Arkansas","2024-09-01",{"$f":"IF($B304<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A304,'CMS monthly enrollment'!C:C,B304,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B304,C292:C303,B292:B303))","v":1118242.3223522697},{"$f":"IF($B304<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A304,'CMS monthly enrollment'!C:C,B304,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B304,D292:D303,B292:B303))","v":32165.00959747762},{"$f":"IFERROR(IF($B304<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A304,'TMSIS - elig group'!$H:$H,$B304,'TMSIS - elig group'!$C:$C,E$1),E303),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B304<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A304,'TMSIS - elig group'!$H:$H,$B304,'TMSIS - elig group'!$C:$C,F$1),F303),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B304<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A304,'TMSIS - elig group'!$H:$H,$B304,'TMSIS - elig group'!$C:$C,G$1),G303),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B304<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A304,'TMSIS - elig group'!$H:$H,$B304,'TMSIS - elig group'!$C:$C,H$1),H303),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B304<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A304,'TMSIS - elig group'!$H:$H,$B304,'TMSIS - elig group'!$C:$C,I$1),I303),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B304<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A304,'TMSIS - elig group'!$H:$H,$B304,'TMSIS - elig group'!$C:$C,J$1),J303),0)","v":0},{"$f":"IFERROR(IF($B304<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A304,'TMSIS - elig group'!$H:$H,$B304,'TMSIS - elig group'!$C:$C,K$1),K303),0)","v":0},true,32165.00959747762,517073,351534,7206,80456,161974,0,0,0]
["Arkansas","2024-10-01",{"$f":"IF($B305<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A305,'CMS monthly enrollment'!C:C,B305,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B305,C293:C304,B293:B304))","v":1123658.2710443847},{"$f":"IF($B305<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A305,'CMS monthly enrollment'!C:C,B305,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B305,D293:D304,B293:B304))","v":31936.419467183878},{"$f":"IFERROR(IF($B305<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A305,'TMSIS - elig group'!$H:$H,$B305,'TMSIS - elig group'!$C:$C,E$1),E304),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B305<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A305,'TMSIS - elig group'!$H:$H,$B305,'TMSIS - elig group'!$C:$C,F$1),F304),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B305<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A305,'TMSIS - elig group'!$H:$H,$B305,'TMSIS - elig group'!$C:$C,G$1),G304),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B305<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A305,'TMSIS - elig group'!$H:$H,$B305,'TMSIS - elig group'!$C:$C,H$1),H304),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B305<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A305,'TMSIS - elig group'!$H:$H,$B305,'TMSIS - elig group'!$C:$C,I$1),I304),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B305<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A305,'TMSIS - elig group'!$H:$H,$B305,'TMSIS - elig group'!$C:$C,J$1),J304),0)","v":0},{"$f":"IFERROR(IF($B305<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A305,'TMSIS - elig group'!$H:$H,$B305,'TMSIS - elig group'!$C:$C,K$1),K304),0)","v":0},true,31936.419467183878,519577,353237,7241,80846,162758,0,0,0]
["Arkansas","2024-11-01",{"$f":"IF($B306<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A306,'CMS monthly enrollment'!C:C,B306,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B306,C294:C305,B294:B305))","v":1129252.3545654081},{"$f":"IF($B306<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A306,'CMS monthly enrollment'!C:C,B306,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B306,D294:D305,B294:B305))","v":31713.078153710114},{"$f":"IFERROR(IF($B306<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A306,'TMSIS - elig group'!$H:$H,$B306,'TMSIS - elig group'!$C:$C,E$1),E305),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B306<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A306,'TMSIS - elig group'!$H:$H,$B306,'TMSIS - elig group'!$C:$C,F$1),F305),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B306<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A306,'TMSIS - elig group'!$H:$H,$B306,'TMSIS - elig group'!$C:$C,G$1),G305),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B306<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A306,'TMSIS - elig group'!$H:$H,$B306,'TMSIS - elig group'!$C:$C,H$1),H305),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B306<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A306,'TMSIS - elig group'!$H:$H,$B306,'TMSIS - elig group'!$C:$C,I$1),I305),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B306<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A306,'TMSIS - elig group'!$H:$H,$B306,'TMSIS - elig group'!$C:$C,J$1),J305),0)","v":0},{"$f":"IFERROR(IF($B306<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A306,'TMSIS - elig group'!$H:$H,$B306,'TMSIS - elig group'!$C:$C,K$1),K305),0)","v":0},true,31713.078153710114,522164,354995,7277,81248,163568,0,0,0]
["Arkansas","2024-12-01",{"$f":"IF($B307<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A307,'CMS monthly enrollment'!C:C,B307,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B307,C295:C306,B295:B306))","v":1134652.2118130177},{"$f":"IF($B307<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A307,'CMS monthly enrollment'!C:C,B307,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B307,D295:D306,B295:B306))","v":31505.499611263105},{"$f":"IFERROR(IF($B307<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A307,'TMSIS - elig group'!$H:$H,$B307,'TMSIS - elig group'!$C:$C,E$1),E306),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B307<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A307,'TMSIS - elig group'!$H:$H,$B307,'TMSIS - elig group'!$C:$C,F$1),F306),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B307<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A307,'TMSIS - elig group'!$H:$H,$B307,'TMSIS - elig group'!$C:$C,G$1),G306),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B307<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A307,'TMSIS - elig group'!$H:$H,$B307,'TMSIS - elig group'!$C:$C,H$1),H306),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B307<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A307,'TMSIS - elig group'!$H:$H,$B307,'TMSIS - elig group'!$C:$C,I$1),I306),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B307<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A307,'TMSIS - elig group'!$H:$H,$B307,'TMSIS - elig group'!$C:$C,J$1),J306),0)","v":0},{"$f":"IFERROR(IF($B307<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A307,'TMSIS - elig group'!$H:$H,$B307,'TMSIS - elig group'!$C:$C,K$1),K306),0)","v":0},true,31505.499611263105,524660,356693,7312,81637,164351,0,0,0]
["Arkansas","2025-01-01",{"$f":"IF($B308<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A308,'CMS monthly enrollment'!C:C,B308,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B308,C296:C307,B296:B307))","v":1140208.2606115984},{"$f":"IF($B308<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A308,'CMS monthly enrollment'!C:C,B308,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B308,D296:D307,B296:B307))","v":31290.148497913382},{"$f":"IFERROR(IF($B308<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A308,'TMSIS - elig group'!$H:$H,$B308,'TMSIS - elig group'!$C:$C,E$1),E307),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B308<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A308,'TMSIS - elig group'!$H:$H,$B308,'TMSIS - elig group'!$C:$C,F$1),F307),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B308<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A308,'TMSIS - elig group'!$H:$H,$B308,'TMSIS - elig group'!$C:$C,G$1),G307),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B308<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A308,'TMSIS - elig group'!$H:$H,$B308,'TMSIS - elig group'!$C:$C,H$1),H307),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B308<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A308,'TMSIS - elig group'!$H:$H,$B308,'TMSIS - elig group'!$C:$C,I$1),I307),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B308<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A308,'TMSIS - elig group'!$H:$H,$B308,'TMSIS - elig group'!$C:$C,J$1),J307),0)","v":0},{"$f":"IFERROR(IF($B308<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A308,'TMSIS - elig group'!$H:$H,$B308,'TMSIS - elig group'!$C:$C,K$1),K307),0)","v":0},true,31290.148497913382,527230,358439,7348,82036,165155,0,0,0]
["Arkansas","2025-02-01",{"$f":"IF($B309<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A309,'CMS monthly enrollment'!C:C,B309,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B309,C297:C308,B297:B308))","v":1145797.0709091406},{"$f":"IF($B309<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A309,'CMS monthly enrollment'!C:C,B309,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B309,D297:D308,B297:B308))","v":31070.287600847019},{"$f":"IFERROR(IF($B309<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A309,'TMSIS - elig group'!$H:$H,$B309,'TMSIS - elig group'!$C:$C,E$1),E308),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B309<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A309,'TMSIS - elig group'!$H:$H,$B309,'TMSIS - elig group'!$C:$C,F$1),F308),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B309<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A309,'TMSIS - elig group'!$H:$H,$B309,'TMSIS - elig group'!$C:$C,G$1),G308),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B309<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A309,'TMSIS - elig group'!$H:$H,$B309,'TMSIS - elig group'!$C:$C,H$1),H308),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B309<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A309,'TMSIS - elig group'!$H:$H,$B309,'TMSIS - elig group'!$C:$C,I$1),I308),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B309<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A309,'TMSIS - elig group'!$H:$H,$B309,'TMSIS - elig group'!$C:$C,J$1),J308),0)","v":0},{"$f":"IFERROR(IF($B309<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A309,'TMSIS - elig group'!$H:$H,$B309,'TMSIS - elig group'!$C:$C,K$1),K308),0)","v":0},true,31070.287600847019,529814,360196,7384,82438,165965,0,0,0]
["Arkansas","2025-03-01",{"$f":"IF($B310<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A310,'CMS monthly enrollment'!C:C,B310,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B310,C298:C309,B298:B309))","v":1150828.1443184968},{"$f":"IF($B310<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A310,'CMS monthly enrollment'!C:C,B310,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B310,D298:D309,B298:B309))","v":30861.615666640282},{"$f":"IFERROR(IF($B310<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A310,'TMSIS - elig group'!$H:$H,$B310,'TMSIS - elig group'!$C:$C,E$1),E309),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B310<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A310,'TMSIS - elig group'!$H:$H,$B310,'TMSIS - elig group'!$C:$C,F$1),F309),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B310<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A310,'TMSIS - elig group'!$H:$H,$B310,'TMSIS - elig group'!$C:$C,G$1),G309),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B310<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A310,'TMSIS - elig group'!$H:$H,$B310,'TMSIS - elig group'!$C:$C,H$1),H309),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B310<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A310,'TMSIS - elig group'!$H:$H,$B310,'TMSIS - elig group'!$C:$C,I$1),I309),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B310<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A310,'TMSIS - elig group'!$H:$H,$B310,'TMSIS - elig group'!$C:$C,J$1),J309),0)","v":0},{"$f":"IFERROR(IF($B310<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A310,'TMSIS - elig group'!$H:$H,$B310,'TMSIS - elig group'!$C:$C,K$1),K309),0)","v":0},true,30861.615666640282,532140,361778,7416,82800,166694,0,0,0]
["Arkansas","2025-04-01",{"$f":"IF($B311<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A311,'CMS monthly enrollment'!C:C,B311,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B311,C299:C310,B299:B310))","v":1156408.4883047193},{"$f":"IF($B311<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A311,'CMS monthly enrollment'!C:C,B311,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B311,D299:D310,B299:B310))","v":30632.36807281198},{"$f":"IFERROR(IF($B311<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A311,'TMSIS - elig group'!$H:$H,$B311,'TMSIS - elig group'!$C:$C,E$1),E310),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B311<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A311,'TMSIS - elig group'!$H:$H,$B311,'TMSIS - elig group'!$C:$C,F$1),F310),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B311<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A311,'TMSIS - elig group'!$H:$H,$B311,'TMSIS - elig group'!$C:$C,G$1),G310),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B311<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A311,'TMSIS - elig group'!$H:$H,$B311,'TMSIS - elig group'!$C:$C,H$1),H310),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B311<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A311,'TMSIS - elig group'!$H:$H,$B311,'TMSIS - elig group'!$C:$C,I$1),I310),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B311<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A311,'TMSIS - elig group'!$H:$H,$B311,'TMSIS - elig group'!$C:$C,J$1),J310),0)","v":0},{"$f":"IFERROR(IF($B311<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A311,'TMSIS - elig group'!$H:$H,$B311,'TMSIS - elig group'!$C:$C,K$1),K310),0)","v":0},true,30632.36807281198,534720,363532,7452,83202,167502,0,0,0]
["Arkansas","2025-05-01",{"$f":"IF($B312<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A312,'CMS monthly enrollment'!C:C,B312,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B312,C300:C311,B300:B311))","v":1161815.5542543055},{"$f":"IF($B312<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A312,'CMS monthly enrollment'!C:C,B312,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B312,D300:D311,B300:B311))","v":30412.26526021579},{"$f":"IFERROR(IF($B312<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A312,'TMSIS - elig group'!$H:$H,$B312,'TMSIS - elig group'!$C:$C,E$1),E311),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B312<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A312,'TMSIS - elig group'!$H:$H,$B312,'TMSIS - elig group'!$C:$C,F$1),F311),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B312<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A312,'TMSIS - elig group'!$H:$H,$B312,'TMSIS - elig group'!$C:$C,G$1),G311),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B312<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A312,'TMSIS - elig group'!$H:$H,$B312,'TMSIS - elig group'!$C:$C,H$1),H311),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B312<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A312,'TMSIS - elig group'!$H:$H,$B312,'TMSIS - elig group'!$C:$C,I$1),I311),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B312<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A312,'TMSIS - elig group'!$H:$H,$B312,'TMSIS - elig group'!$C:$C,J$1),J311),0)","v":0},{"$f":"IFERROR(IF($B312<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A312,'TMSIS - elig group'!$H:$H,$B312,'TMSIS - elig group'!$C:$C,K$1),K311),0)","v":0},true,30412.26526021579,537221,365232,7487,83591,168285,0,0,0]
["Arkansas","2025-06-01",{"$f":"IF($B313<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A313,'CMS monthly enrollment'!C:C,B313,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B313,C301:C312,B301:B312))","v":1167401.3171571614},{"$f":"IF($B313<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A313,'CMS monthly enrollment'!C:C,B313,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B313,D301:D312,B301:B312))","v":30186.359440119879},{"$f":"IFERROR(IF($B313<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A313,'TMSIS - elig group'!$H:$H,$B313,'TMSIS - elig group'!$C:$C,E$1),E312),0)","v":0.46239757073265153},{"$f":"IFERROR(IF($B313<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A313,'TMSIS - elig group'!$H:$H,$B313,'TMSIS - elig group'!$C:$C,F$1),F312),0)","v":0.31436308352421199},{"$f":"IFERROR(IF($B313<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A313,'TMSIS - elig group'!$H:$H,$B313,'TMSIS - elig group'!$C:$C,G$1),G312),0)","v":6.4441720166467722E-3},{"$f":"IFERROR(IF($B313<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A313,'TMSIS - elig group'!$H:$H,$B313,'TMSIS - elig group'!$C:$C,H$1),H312),0)","v":7.194849501564668E-2},{"$f":"IFERROR(IF($B313<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A313,'TMSIS - elig group'!$H:$H,$B313,'TMSIS - elig group'!$C:$C,I$1),I312),0)","v":0.14484667871084297},{"$f":"IFERROR(IF($B313<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A313,'TMSIS - elig group'!$H:$H,$B313,'TMSIS - elig group'!$C:$C,J$1),J312),0)","v":0},{"$f":"IFERROR(IF($B313<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A313,'TMSIS - elig group'!$H:$H,$B313,'TMSIS - elig group'!$C:$C,K$1),K312),0)","v":0},true,30186.359440119879,539804,366988,7523,83993,169094,0,0,0]
["California","2019-01-01",{"$f":"IF($B314<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A314,'CMS monthly enrollment'!C:C,B314,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B314,C302:C313,B302:B313))","v":10603177},{"$f":"IF($B314<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A314,'CMS monthly enrollment'!C:C,B314,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B314,D302:D313,B302:B313))","v":1311217},{"$f":"IFERROR(IF($B314<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A314,'TMSIS - elig group'!$H:$H,$B314,'TMSIS - elig group'!$C:$C,E$1),E313),0)","v":0.29690941427368522},{"$f":"IFERROR(IF($B314<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A314,'TMSIS - elig group'!$H:$H,$B314,'TMSIS - elig group'!$C:$C,F$1),F313),0)","v":0.30007476017722096},{"$f":"IFERROR(IF($B314<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A314,'TMSIS - elig group'!$H:$H,$B314,'TMSIS - elig group'!$C:$C,G$1),G313),0)","v":0.22678680758304282},{"$f":"IFERROR(IF($B314<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A314,'TMSIS - elig group'!$H:$H,$B314,'TMSIS - elig group'!$C:$C,H$1),H313),0)","v":9.987298639364775E-2},{"$f":"IFERROR(IF($B314<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A314,'TMSIS - elig group'!$H:$H,$B314,'TMSIS - elig group'!$C:$C,I$1),I313),0)","v":7.6356031572403268E-2},{"$f":"IFERROR(IF($B314<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A314,'TMSIS - elig group'!$H:$H,$B314,'TMSIS - elig group'!$C:$C,J$1),J313),0)","v":0},{"$f":"IFERROR(IF($B314<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A314,'TMSIS - elig group'!$H:$H,$B314,'TMSIS - elig group'!$C:$C,K$1),K313),0)","v":0},true,1311217,3148183,3181746,2404661,1058971,809617,0,0,0]
["California","2019-02-01",{"$f":"IF($B315<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A315,'CMS monthly enrollment'!C:C,B315,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B315,C303:C314,B303:B314))","v":10573509},{"$f":"IF($B315<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A315,'CMS monthly enrollment'!C:C,B315,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B315,D303:D314,B303:B314))","v":1310759},{"$f":"IFERROR(IF($B315<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A315,'TMSIS - elig group'!$H:$H,$B315,'TMSIS - elig group'!$C:$C,E$1),E314),0)","v":0.29711846036297285},{"$f":"IFERROR(IF($B315<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A315,'TMSIS - elig group'!$H:$H,$B315,'TMSIS - elig group'!$C:$C,F$1),F314),0)","v":0.30055008602973393},{"$f":"IFERROR(IF($B315<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A315,'TMSIS - elig group'!$H:$H,$B315,'TMSIS - elig group'!$C:$C,G$1),G314),0)","v":0.22573848083242987},{"$f":"IFERROR(IF($B315<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A315,'TMSIS - elig group'!$H:$H,$B315,'TMSIS - elig group'!$C:$C,H$1),H314),0)","v":0.10038783527153489},{"$f":"IFERROR(IF($B315<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A315,'TMSIS - elig group'!$H:$H,$B315,'TMSIS - elig group'!$C:$C,I$1),I314),0)","v":7.6205137503328524E-2},{"$f":"IFERROR(IF($B315<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A315,'TMSIS - elig group'!$H:$H,$B315,'TMSIS - elig group'!$C:$C,J$1),J314),0)","v":0},{"$f":"IFERROR(IF($B315<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A315,'TMSIS - elig group'!$H:$H,$B315,'TMSIS - elig group'!$C:$C,K$1),K314),0)","v":0},true,1310759,3141585,3177869,2386848,1061452,805756,0,0,0]
["California","2019-03-01",{"$f":"IF($B316<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A316,'CMS monthly enrollment'!C:C,B316,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B316,C304:C315,B304:B315))","v":10560707},{"$f":"IF($B316<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A316,'CMS monthly enrollment'!C:C,B316,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B316,D304:D315,B304:B315))","v":1313436},{"$f":"IFERROR(IF($B316<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A316,'TMSIS - elig group'!$H:$H,$B316,'TMSIS - elig group'!$C:$C,E$1),E315),0)","v":0.29685655781344072},{"$f":"IFERROR(IF($B316<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A316,'TMSIS - elig group'!$H:$H,$B316,'TMSIS - elig group'!$C:$C,F$1),F315),0)","v":0.30122475217778361},{"$f":"IFERROR(IF($B316<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A316,'TMSIS - elig group'!$H:$H,$B316,'TMSIS - elig group'!$C:$C,G$1),G315),0)","v":0.2254543885600602},{"$f":"IFERROR(IF($B316<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A316,'TMSIS - elig group'!$H:$H,$B316,'TMSIS - elig group'!$C:$C,H$1),H315),0)","v":0.10073352130204287},{"$f":"IFERROR(IF($B316<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A316,'TMSIS - elig group'!$H:$H,$B316,'TMSIS - elig group'!$C:$C,I$1),I315),0)","v":7.5730780146672588E-2},{"$f":"IFERROR(IF($B316<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A316,'TMSIS - elig group'!$H:$H,$B316,'TMSIS - elig group'!$C:$C,J$1),J315),0)","v":0},{"$f":"IFERROR(IF($B316<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A316,'TMSIS - elig group'!$H:$H,$B316,'TMSIS - elig group'!$C:$C,K$1),K315),0)","v":0},true,1313436,3135015,3181146,2380958,1063817,799771,0,0,0]
["California","2019-04-01",{"$f":"IF($B317<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A317,'CMS monthly enrollment'!C:C,B317,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B317,C305:C316,B305:B316))","v":10509928},{"$f":"IF($B317<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A317,'CMS monthly enrollment'!C:C,B317,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B317,D305:D316,B305:B316))","v":1314445},{"$f":"IFERROR(IF($B317<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A317,'TMSIS - elig group'!$H:$H,$B317,'TMSIS - elig group'!$C:$C,E$1),E316),0)","v":0.29667311633590898},{"$f":"IFERROR(IF($B317<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A317,'TMSIS - elig group'!$H:$H,$B317,'TMSIS - elig group'!$C:$C,F$1),F316),0)","v":0.30183354125030232},{"$f":"IFERROR(IF($B317<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A317,'TMSIS - elig group'!$H:$H,$B317,'TMSIS - elig group'!$C:$C,G$1),G316),0)","v":0.22485989472612244},{"$f":"IFERROR(IF($B317<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A317,'TMSIS - elig group'!$H:$H,$B317,'TMSIS - elig group'!$C:$C,H$1),H316),0)","v":0.10129547653296332},{"$f":"IFERROR(IF($B317<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A317,'TMSIS - elig group'!$H:$H,$B317,'TMSIS - elig group'!$C:$C,I$1),I316),0)","v":7.5337971154702948E-2},{"$f":"IFERROR(IF($B317<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A317,'TMSIS - elig group'!$H:$H,$B317,'TMSIS - elig group'!$C:$C,J$1),J316),0)","v":0},{"$f":"IFERROR(IF($B317<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A317,'TMSIS - elig group'!$H:$H,$B317,'TMSIS - elig group'!$C:$C,K$1),K316),0)","v":0},true,1314445,3118013,3172249,2363261,1064608,791797,0,0,0]
["California","2019-05-01",{"$f":"IF($B318<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A318,'CMS monthly enrollment'!C:C,B318,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B318,C306:C317,B306:B317))","v":10488884},{"$f":"IF($B318<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A318,'CMS monthly enrollment'!C:C,B318,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B318,D306:D317,B306:B317))","v":1309770},{"$f":"IFERROR(IF($B318<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A318,'TMSIS - elig group'!$H:$H,$B318,'TMSIS - elig group'!$C:$C,E$1),E317),0)","v":0.29690583842042173},{"$f":"IFERROR(IF($B318<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A318,'TMSIS - elig group'!$H:$H,$B318,'TMSIS - elig group'!$C:$C,F$1),F317),0)","v":0.30166714889674112},{"$f":"IFERROR(IF($B318<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A318,'TMSIS - elig group'!$H:$H,$B318,'TMSIS - elig group'!$C:$C,G$1),G317),0)","v":0.22428653754603994},{"$f":"IFERROR(IF($B318<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A318,'TMSIS - elig group'!$H:$H,$B318,'TMSIS - elig group'!$C:$C,H$1),H317),0)","v":0.10215276761494964},{"$f":"IFERROR(IF($B318<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A318,'TMSIS - elig group'!$H:$H,$B318,'TMSIS - elig group'!$C:$C,I$1),I317),0)","v":7.498770752184758E-2},{"$f":"IFERROR(IF($B318<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A318,'TMSIS - elig group'!$H:$H,$B318,'TMSIS - elig group'!$C:$C,J$1),J317),0)","v":0},{"$f":"IFERROR(IF($B318<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A318,'TMSIS - elig group'!$H:$H,$B318,'TMSIS - elig group'!$C:$C,K$1),K317),0)","v":0},true,1309770,3114211,3164152,2352515,1071469,786537,0,0,0]
["California","2019-06-01",{"$f":"IF($B319<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A319,'CMS monthly enrollment'!C:C,B319,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B319,C307:C318,B307:B318))","v":10441601},{"$f":"IF($B319<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A319,'CMS monthly enrollment'!C:C,B319,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B319,D307:D318,B307:B318))","v":1302406},{"$f":"IFERROR(IF($B319<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A319,'TMSIS - elig group'!$H:$H,$B319,'TMSIS - elig group'!$C:$C,E$1),E318),0)","v":0.29664854535640089},{"$f":"IFERROR(IF($B319<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A319,'TMSIS - elig group'!$H:$H,$B319,'TMSIS - elig group'!$C:$C,F$1),F318),0)","v":0.30211409057344818},{"$f":"IFERROR(IF($B319<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A319,'TMSIS - elig group'!$H:$H,$B319,'TMSIS - elig group'!$C:$C,G$1),G318),0)","v":0.22350447132919329},{"$f":"IFERROR(IF($B319<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A319,'TMSIS - elig group'!$H:$H,$B319,'TMSIS - elig group'!$C:$C,H$1),H318),0)","v":0.10267671080599253},{"$f":"IFERROR(IF($B319<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A319,'TMSIS - elig group'!$H:$H,$B319,'TMSIS - elig group'!$C:$C,I$1),I318),0)","v":7.5056181934965105E-2},{"$f":"IFERROR(IF($B319<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A319,'TMSIS - elig group'!$H:$H,$B319,'TMSIS - elig group'!$C:$C,J$1),J318),0)","v":0},{"$f":"IFERROR(IF($B319<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A319,'TMSIS - elig group'!$H:$H,$B319,'TMSIS - elig group'!$C:$C,K$1),K318),0)","v":0},true,1302406,3097486,3154555,2333745,1072109,783707,0,0,0]
["California","2019-07-01",{"$f":"IF($B320<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A320,'CMS monthly enrollment'!C:C,B320,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B320,C308:C319,B308:B319))","v":10439839},{"$f":"IF($B320<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A320,'CMS monthly enrollment'!C:C,B320,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B320,D308:D319,B308:B319))","v":1303661},{"$f":"IFERROR(IF($B320<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A320,'TMSIS - elig group'!$H:$H,$B320,'TMSIS - elig group'!$C:$C,E$1),E319),0)","v":0.29650752151375215},{"$f":"IFERROR(IF($B320<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A320,'TMSIS - elig group'!$H:$H,$B320,'TMSIS - elig group'!$C:$C,F$1),F319),0)","v":0.3023112388566157},{"$f":"IFERROR(IF($B320<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A320,'TMSIS - elig group'!$H:$H,$B320,'TMSIS - elig group'!$C:$C,G$1),G319),0)","v":0.22312901964520152},{"$f":"IFERROR(IF($B320<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A320,'TMSIS - elig group'!$H:$H,$B320,'TMSIS - elig group'!$C:$C,H$1),H319),0)","v":0.10305351101804977},{"$f":"IFERROR(IF($B320<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A320,'TMSIS - elig group'!$H:$H,$B320,'TMSIS - elig group'!$C:$C,I$1),I319),0)","v":7.4998708966380848E-2},{"$f":"IFERROR(IF($B320<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A320,'TMSIS - elig group'!$H:$H,$B320,'TMSIS - elig group'!$C:$C,J$1),J319),0)","v":0},{"$f":"IFERROR(IF($B320<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A320,'TMSIS - elig group'!$H:$H,$B320,'TMSIS - elig group'!$C:$C,K$1),K319),0)","v":0},true,1303661,3095491,3156081,2329431,1075862,782974,0,0,0]
["California","2019-08-01",{"$f":"IF($B321<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A321,'CMS monthly enrollment'!C:C,B321,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B321,C309:C320,B309:B320))","v":10444841},{"$f":"IF($B321<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A321,'CMS monthly enrollment'!C:C,B321,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B321,D309:D320,B309:B320))","v":1307840},{"$f":"IFERROR(IF($B321<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A321,'TMSIS - elig group'!$H:$H,$B321,'TMSIS - elig group'!$C:$C,E$1),E320),0)","v":0.29719323727995389},{"$f":"IFERROR(IF($B321<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A321,'TMSIS - elig group'!$H:$H,$B321,'TMSIS - elig group'!$C:$C,F$1),F320),0)","v":0.30212296353407903},{"$f":"IFERROR(IF($B321<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A321,'TMSIS - elig group'!$H:$H,$B321,'TMSIS - elig group'!$C:$C,G$1),G320),0)","v":0.22244762055562214},{"$f":"IFERROR(IF($B321<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A321,'TMSIS - elig group'!$H:$H,$B321,'TMSIS - elig group'!$C:$C,H$1),H320),0)","v":0.1033393605328962},{"$f":"IFERROR(IF($B321<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A321,'TMSIS - elig group'!$H:$H,$B321,'TMSIS - elig group'!$C:$C,I$1),I320),0)","v":7.4896818097448761E-2},{"$f":"IFERROR(IF($B321<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A321,'TMSIS - elig group'!$H:$H,$B321,'TMSIS - elig group'!$C:$C,J$1),J320),0)","v":0},{"$f":"IFERROR(IF($B321<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A321,'TMSIS - elig group'!$H:$H,$B321,'TMSIS - elig group'!$C:$C,K$1),K320),0)","v":0},true,1307840,3104136,3155626,2323430,1079363,782285,0,0,0]
["California","2019-09-01",{"$f":"IF($B322<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A322,'CMS monthly enrollment'!C:C,B322,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B322,C310:C321,B310:B321))","v":10419822},{"$f":"IF($B322<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A322,'CMS monthly enrollment'!C:C,B322,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B322,D310:D321,B310:B321))","v":1308209},{"$f":"IFERROR(IF($B322<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A322,'TMSIS - elig group'!$H:$H,$B322,'TMSIS - elig group'!$C:$C,E$1),E321),0)","v":0.29677357757846207},{"$f":"IFERROR(IF($B322<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A322,'TMSIS - elig group'!$H:$H,$B322,'TMSIS - elig group'!$C:$C,F$1),F321),0)","v":0.3027682373996704},{"$f":"IFERROR(IF($B322<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A322,'TMSIS - elig group'!$H:$H,$B322,'TMSIS - elig group'!$C:$C,G$1),G321),0)","v":0.22145866996574481},{"$f":"IFERROR(IF($B322<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A322,'TMSIS - elig group'!$H:$H,$B322,'TMSIS - elig group'!$C:$C,H$1),H321),0)","v":0.10399027342977685},{"$f":"IFERROR(IF($B322<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A322,'TMSIS - elig group'!$H:$H,$B322,'TMSIS - elig group'!$C:$C,I$1),I321),0)","v":7.500924162634591E-2},{"$f":"IFERROR(IF($B322<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A322,'TMSIS - elig group'!$H:$H,$B322,'TMSIS - elig group'!$C:$C,J$1),J321),0)","v":0},{"$f":"IFERROR(IF($B322<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A322,'TMSIS - elig group'!$H:$H,$B322,'TMSIS - elig group'!$C:$C,K$1),K321),0)","v":0},true,1308209,3092328,3154791,2307560,1083560,781583,0,0,0]
["California","2019-10-01",{"$f":"IF($B323<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A323,'CMS monthly enrollment'!C:C,B323,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B323,C311:C322,B311:B322))","v":10382097},{"$f":"IF($B323<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A323,'CMS monthly enrollment'!C:C,B323,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B323,D311:D322,B311:B322))","v":1315429},{"$f":"IFERROR(IF($B323<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A323,'TMSIS - elig group'!$H:$H,$B323,'TMSIS - elig group'!$C:$C,E$1),E322),0)","v":0.29551091084540465},{"$f":"IFERROR(IF($B323<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A323,'TMSIS - elig group'!$H:$H,$B323,'TMSIS - elig group'!$C:$C,F$1),F322),0)","v":0.30368866352310858},{"$f":"IFERROR(IF($B323<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A323,'TMSIS - elig group'!$H:$H,$B323,'TMSIS - elig group'!$C:$C,G$1),G322),0)","v":0.22098186502612985},{"$f":"IFERROR(IF($B323<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A323,'TMSIS - elig group'!$H:$H,$B323,'TMSIS - elig group'!$C:$C,H$1),H322),0)","v":0.10466620406354651},{"$f":"IFERROR(IF($B323<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A323,'TMSIS - elig group'!$H:$H,$B323,'TMSIS - elig group'!$C:$C,I$1),I322),0)","v":7.5152356541810406E-2},{"$f":"IFERROR(IF($B323<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A323,'TMSIS - elig group'!$H:$H,$B323,'TMSIS - elig group'!$C:$C,J$1),J322),0)","v":0},{"$f":"IFERROR(IF($B323<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A323,'TMSIS - elig group'!$H:$H,$B323,'TMSIS - elig group'!$C:$C,K$1),K322),0)","v":0},true,{"$f":"D323","v":1315429},{"$f":"ROUND($C323*E323,0)","v":3068023},{"$f":"ROUND($C323*F323,0)","v":3152925},{"$f":"ROUND($C323*G323,0)","v":2294255},{"$f":"ROUND($C323*H323,0)","v":1086655},{"$f":"ROUND($C323*I323,0)","v":780239},{"$f":"ROUND($C323*J323,0)","v":0},{"$f":"ROUND($C323*K323,0)","v":0},0]
["California","2019-11-01",{"$f":"IF($B324<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A324,'CMS monthly enrollment'!C:C,B324,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B324,C312:C323,B312:B323))","v":10309314},{"$f":"IF($B324<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A324,'CMS monthly enrollment'!C:C,B324,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B324,D312:D323,B312:B323))","v":1313350},{"$f":"IFERROR(IF($B324<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A324,'TMSIS - elig group'!$H:$H,$B324,'TMSIS - elig group'!$C:$C,E$1),E323),0)","v":0.29528626402453345},{"$f":"IFERROR(IF($B324<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A324,'TMSIS - elig group'!$H:$H,$B324,'TMSIS - elig group'!$C:$C,F$1),F323),0)","v":0.30401638036077089},{"$f":"IFERROR(IF($B324<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A324,'TMSIS - elig group'!$H:$H,$B324,'TMSIS - elig group'!$C:$C,G$1),G323),0)","v":0.21981759254584313},{"$f":"IFERROR(IF($B324<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A324,'TMSIS - elig group'!$H:$H,$B324,'TMSIS - elig group'!$C:$C,H$1),H323),0)","v":0.10542987267804572},{"$f":"IFERROR(IF($B324<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A324,'TMSIS - elig group'!$H:$H,$B324,'TMSIS - elig group'!$C:$C,I$1),I323),0)","v":7.5449890390806795E-2},{"$f":"IFERROR(IF($B324<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A324,'TMSIS - elig group'!$H:$H,$B324,'TMSIS - elig group'!$C:$C,J$1),J323),0)","v":0},{"$f":"IFERROR(IF($B324<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A324,'TMSIS - elig group'!$H:$H,$B324,'TMSIS - elig group'!$C:$C,K$1),K323),0)","v":0},true,1313350,3044199,3134200,2266169,1086910,777837,0,0,0]
["California","2019-12-01",{"$f":"IF($B325<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A325,'CMS monthly enrollment'!C:C,B325,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B325,C313:C324,B313:B324))","v":10275195},{"$f":"IF($B325<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A325,'CMS monthly enrollment'!C:C,B325,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B325,D313:D324,B313:B324))","v":1313128},{"$f":"IFERROR(IF($B325<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A325,'TMSIS - elig group'!$H:$H,$B325,'TMSIS - elig group'!$C:$C,E$1),E324),0)","v":0.29490054786530334},{"$f":"IFERROR(IF($B325<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A325,'TMSIS - elig group'!$H:$H,$B325,'TMSIS - elig group'!$C:$C,F$1),F324),0)","v":0.30422813371595075},{"$f":"IFERROR(IF($B325<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A325,'TMSIS - elig group'!$H:$H,$B325,'TMSIS - elig group'!$C:$C,G$1),G324),0)","v":0.21917748253430763},{"$f":"IFERROR(IF($B325<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A325,'TMSIS - elig group'!$H:$H,$B325,'TMSIS - elig group'!$C:$C,H$1),H324),0)","v":0.10609915542843021},{"$f":"IFERROR(IF($B325<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A325,'TMSIS - elig group'!$H:$H,$B325,'TMSIS - elig group'!$C:$C,I$1),I324),0)","v":7.5594680456008048E-2},{"$f":"IFERROR(IF($B325<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A325,'TMSIS - elig group'!$H:$H,$B325,'TMSIS - elig group'!$C:$C,J$1),J324),0)","v":0},{"$f":"IFERROR(IF($B325<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A325,'TMSIS - elig group'!$H:$H,$B325,'TMSIS - elig group'!$C:$C,K$1),K324),0)","v":0},true,1313128,3030161,3126003,2252091,1090190,776750,0,0,0]
["California","2020-01-01",{"$f":"IF($B326<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A326,'CMS monthly enrollment'!C:C,B326,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B326,C314:C325,B314:B325))","v":10300580},{"$f":"IF($B326<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A326,'CMS monthly enrollment'!C:C,B326,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B326,D314:D325,B314:B325))","v":1314322},{"$f":"IFERROR(IF($B326<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A326,'TMSIS - elig group'!$H:$H,$B326,'TMSIS - elig group'!$C:$C,E$1),E325),0)","v":0.29463127252270094},{"$f":"IFERROR(IF($B326<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A326,'TMSIS - elig group'!$H:$H,$B326,'TMSIS - elig group'!$C:$C,F$1),F325),0)","v":0.3046607095631913},{"$f":"IFERROR(IF($B326<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A326,'TMSIS - elig group'!$H:$H,$B326,'TMSIS - elig group'!$C:$C,G$1),G325),0)","v":0.21890974976800423},{"$f":"IFERROR(IF($B326<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A326,'TMSIS - elig group'!$H:$H,$B326,'TMSIS - elig group'!$C:$C,H$1),H325),0)","v":0.10635721483551047},{"$f":"IFERROR(IF($B326<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A326,'TMSIS - elig group'!$H:$H,$B326,'TMSIS - elig group'!$C:$C,I$1),I325),0)","v":7.5441053310593045E-2},{"$f":"IFERROR(IF($B326<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A326,'TMSIS - elig group'!$H:$H,$B326,'TMSIS - elig group'!$C:$C,J$1),J325),0)","v":0},{"$f":"IFERROR(IF($B326<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A326,'TMSIS - elig group'!$H:$H,$B326,'TMSIS - elig group'!$C:$C,K$1),K325),0)","v":0},true,1314322,3034873,3138182,2254897,1095541,777087,0,0,0]
["California","2020-02-01",{"$f":"IF($B327<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A327,'CMS monthly enrollment'!C:C,B327,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B327,C315:C326,B315:B326))","v":10274859},{"$f":"IF($B327<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A327,'CMS monthly enrollment'!C:C,B327,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B327,D315:D326,B315:B326))","v":1315742},{"$f":"IFERROR(IF($B327<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A327,'TMSIS - elig group'!$H:$H,$B327,'TMSIS - elig group'!$C:$C,E$1),E326),0)","v":0.29474480154955146},{"$f":"IFERROR(IF($B327<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A327,'TMSIS - elig group'!$H:$H,$B327,'TMSIS - elig group'!$C:$C,F$1),F326),0)","v":0.3047246140782684},{"$f":"IFERROR(IF($B327<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A327,'TMSIS - elig group'!$H:$H,$B327,'TMSIS - elig group'!$C:$C,G$1),G326),0)","v":0.21781171031036203},{"$f":"IFERROR(IF($B327<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A327,'TMSIS - elig group'!$H:$H,$B327,'TMSIS - elig group'!$C:$C,H$1),H326),0)","v":0.10701848511336212},{"$f":"IFERROR(IF($B327<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A327,'TMSIS - elig group'!$H:$H,$B327,'TMSIS - elig group'!$C:$C,I$1),I326),0)","v":7.5700388948455988E-2},{"$f":"IFERROR(IF($B327<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A327,'TMSIS - elig group'!$H:$H,$B327,'TMSIS - elig group'!$C:$C,J$1),J326),0)","v":0},{"$f":"IFERROR(IF($B327<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A327,'TMSIS - elig group'!$H:$H,$B327,'TMSIS - elig group'!$C:$C,K$1),K326),0)","v":0},true,1315742,3028461,3131002,2237985,1099600,777811,0,0,0]
["California","2020-03-01",{"$f":"IF($B328<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A328,'CMS monthly enrollment'!C:C,B328,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B328,C316:C327,B316:B327))","v":10263185},{"$f":"IF($B328<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A328,'CMS monthly enrollment'!C:C,B328,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B328,D316:D327,B316:B327))","v":1313692},{"$f":"IFERROR(IF($B328<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A328,'TMSIS - elig group'!$H:$H,$B328,'TMSIS - elig group'!$C:$C,E$1),E327),0)","v":0.29433314258675475},{"$f":"IFERROR(IF($B328<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A328,'TMSIS - elig group'!$H:$H,$B328,'TMSIS - elig group'!$C:$C,F$1),F327),0)","v":0.30544294756626406},{"$f":"IFERROR(IF($B328<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A328,'TMSIS - elig group'!$H:$H,$B328,'TMSIS - elig group'!$C:$C,G$1),G327),0)","v":0.21688439073308433},{"$f":"IFERROR(IF($B328<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A328,'TMSIS - elig group'!$H:$H,$B328,'TMSIS - elig group'!$C:$C,H$1),H327),0)","v":0.10752617427192977},{"$f":"IFERROR(IF($B328<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A328,'TMSIS - elig group'!$H:$H,$B328,'TMSIS - elig group'!$C:$C,I$1),I327),0)","v":7.581334484196707E-2},{"$f":"IFERROR(IF($B328<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A328,'TMSIS - elig group'!$H:$H,$B328,'TMSIS - elig group'!$C:$C,J$1),J327),0)","v":0},{"$f":"IFERROR(IF($B328<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A328,'TMSIS - elig group'!$H:$H,$B328,'TMSIS - elig group'!$C:$C,K$1),K327),0)","v":0},true,1313692,3020795,3134817,2225925,1103561,778086,0,0,0]
["California","2020-04-01",{"$f":"IF($B329<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A329,'CMS monthly enrollment'!C:C,B329,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B329,C317:C328,B317:B328))","v":10318968},{"$f":"IF($B329<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A329,'CMS monthly enrollment'!C:C,B329,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B329,D317:D328,B317:B328))","v":1303740},{"$f":"IFERROR(IF($B329<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A329,'TMSIS - elig group'!$H:$H,$B329,'TMSIS - elig group'!$C:$C,E$1),E328),0)","v":0.29372132996926265},{"$f":"IFERROR(IF($B329<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A329,'TMSIS - elig group'!$H:$H,$B329,'TMSIS - elig group'!$C:$C,F$1),F328),0)","v":0.3081537284195397},{"$f":"IFERROR(IF($B329<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A329,'TMSIS - elig group'!$H:$H,$B329,'TMSIS - elig group'!$C:$C,G$1),G328),0)","v":0.21520967347093581},{"$f":"IFERROR(IF($B329<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A329,'TMSIS - elig group'!$H:$H,$B329,'TMSIS - elig group'!$C:$C,H$1),H328),0)","v":0.10731201022159094},{"$f":"IFERROR(IF($B329<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A329,'TMSIS - elig group'!$H:$H,$B329,'TMSIS - elig group'!$C:$C,I$1),I328),0)","v":7.5308214887868055E-2},{"$f":"IFERROR(IF($B329<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A329,'TMSIS - elig group'!$H:$H,$B329,'TMSIS - elig group'!$C:$C,J$1),J328),0)","v":2.9504303080285364E-4},{"$f":"IFERROR(IF($B329<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A329,'TMSIS - elig group'!$H:$H,$B329,'TMSIS - elig group'!$C:$C,K$1),K328),0)","v":0},true,1303740,3030901,3179828,2220742,1107349,777103,3045,0,0]
["California","2020-05-01",{"$f":"IF($B330<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A330,'CMS monthly enrollment'!C:C,B330,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B330,C318:C329,B318:B329))","v":10448023},{"$f":"IF($B330<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A330,'CMS monthly enrollment'!C:C,B330,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B330,D318:D329,B318:B329))","v":1292104},{"$f":"IFERROR(IF($B330<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A330,'TMSIS - elig group'!$H:$H,$B330,'TMSIS - elig group'!$C:$C,E$1),E329),0)","v":0.29376988541378751},{"$f":"IFERROR(IF($B330<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A330,'TMSIS - elig group'!$H:$H,$B330,'TMSIS - elig group'!$C:$C,F$1),F329),0)","v":0.31015157597143694},{"$f":"IFERROR(IF($B330<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A330,'TMSIS - elig group'!$H:$H,$B330,'TMSIS - elig group'!$C:$C,G$1),G329),0)","v":0.21394442615900647},{"$f":"IFERROR(IF($B330<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A330,'TMSIS - elig group'!$H:$H,$B330,'TMSIS - elig group'!$C:$C,H$1),H329),0)","v":0.10665605677188987},{"$f":"IFERROR(IF($B330<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A330,'TMSIS - elig group'!$H:$H,$B330,'TMSIS - elig group'!$C:$C,I$1),I329),0)","v":7.4395335292533907E-2},{"$f":"IFERROR(IF($B330<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A330,'TMSIS - elig group'!$H:$H,$B330,'TMSIS - elig group'!$C:$C,J$1),J329),0)","v":1.0827203913452688E-3},{"$f":"IFERROR(IF($B330<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A330,'TMSIS - elig group'!$H:$H,$B330,'TMSIS - elig group'!$C:$C,K$1),K329),0)","v":0},true,1292104,3069315,3240471,2235296,1114345,777284,11312,0,0]
["California","2020-06-01",{"$f":"IF($B331<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A331,'CMS monthly enrollment'!C:C,B331,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B331,C319:C330,B319:B330))","v":10561031},{"$f":"IF($B331<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A331,'CMS monthly enrollment'!C:C,B331,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B331,D319:D330,B319:B330))","v":1286680},{"$f":"IFERROR(IF($B331<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A331,'TMSIS - elig group'!$H:$H,$B331,'TMSIS - elig group'!$C:$C,E$1),E330),0)","v":0.29383891650645894},{"$f":"IFERROR(IF($B331<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A331,'TMSIS - elig group'!$H:$H,$B331,'TMSIS - elig group'!$C:$C,F$1),F330),0)","v":0.31179784487692863},{"$f":"IFERROR(IF($B331<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A331,'TMSIS - elig group'!$H:$H,$B331,'TMSIS - elig group'!$C:$C,G$1),G330),0)","v":0.21267853939624973},{"$f":"IFERROR(IF($B331<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A331,'TMSIS - elig group'!$H:$H,$B331,'TMSIS - elig group'!$C:$C,H$1),H330),0)","v":0.10621551133838086},{"$f":"IFERROR(IF($B331<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A331,'TMSIS - elig group'!$H:$H,$B331,'TMSIS - elig group'!$C:$C,I$1),I330),0)","v":7.36823206056781E-2},{"$f":"IFERROR(IF($B331<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A331,'TMSIS - elig group'!$H:$H,$B331,'TMSIS - elig group'!$C:$C,J$1),J330),0)","v":1.7868672763037374E-3},{"$f":"IFERROR(IF($B331<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A331,'TMSIS - elig group'!$H:$H,$B331,'TMSIS - elig group'!$C:$C,K$1),K330),0)","v":0},true,1286680,3103242,3292907,2246105,1121745,778161,18871,0,0]
["California","2020-07-01",{"$f":"IF($B332<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A332,'CMS monthly enrollment'!C:C,B332,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B332,C320:C331,B320:B331))","v":10725497},{"$f":"IF($B332<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A332,'CMS monthly enrollment'!C:C,B332,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B332,D320:D331,B320:B331))","v":1290559},{"$f":"IFERROR(IF($B332<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A332,'TMSIS - elig group'!$H:$H,$B332,'TMSIS - elig group'!$C:$C,E$1),E331),0)","v":0.29319994044865216},{"$f":"IFERROR(IF($B332<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A332,'TMSIS - elig group'!$H:$H,$B332,'TMSIS - elig group'!$C:$C,F$1),F331),0)","v":0.31411639086815302},{"$f":"IFERROR(IF($B332<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A332,'TMSIS - elig group'!$H:$H,$B332,'TMSIS - elig group'!$C:$C,G$1),G331),0)","v":0.21133092459870875},{"$f":"IFERROR(IF($B332<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A332,'TMSIS - elig group'!$H:$H,$B332,'TMSIS - elig group'!$C:$C,H$1),H331),0)","v":0.10583899364625539},{"$f":"IFERROR(IF($B332<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A332,'TMSIS - elig group'!$H:$H,$B332,'TMSIS - elig group'!$C:$C,I$1),I331),0)","v":7.2904536948249554E-2},{"$f":"IFERROR(IF($B332<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A332,'TMSIS - elig group'!$H:$H,$B332,'TMSIS - elig group'!$C:$C,J$1),J331),0)","v":2.609213489981126E-3},{"$f":"IFERROR(IF($B332<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A332,'TMSIS - elig group'!$H:$H,$B332,'TMSIS - elig group'!$C:$C,K$1),K331),0)","v":0},true,1290559,3144715,3369054,2266629,1135176,781937,27985,0,0]
["California","2020-08-01",{"$f":"IF($B333<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A333,'CMS monthly enrollment'!C:C,B333,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B333,C321:C332,B321:B332))","v":10826435},{"$f":"IF($B333<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A333,'CMS monthly enrollment'!C:C,B333,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B333,D321:D332,B321:B332))","v":1290420},{"$f":"IFERROR(IF($B333<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A333,'TMSIS - elig group'!$H:$H,$B333,'TMSIS - elig group'!$C:$C,E$1),E332),0)","v":0.29310410226636829},{"$f":"IFERROR(IF($B333<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A333,'TMSIS - elig group'!$H:$H,$B333,'TMSIS - elig group'!$C:$C,F$1),F332),0)","v":0.31627830932611878},{"$f":"IFERROR(IF($B333<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A333,'TMSIS - elig group'!$H:$H,$B333,'TMSIS - elig group'!$C:$C,G$1),G332),0)","v":0.20986612106875716},{"$f":"IFERROR(IF($B333<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A333,'TMSIS - elig group'!$H:$H,$B333,'TMSIS - elig group'!$C:$C,H$1),H332),0)","v":0.10552044135348636},{"$f":"IFERROR(IF($B333<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A333,'TMSIS - elig group'!$H:$H,$B333,'TMSIS - elig group'!$C:$C,I$1),I332),0)","v":7.2301954694263371E-2},{"$f":"IFERROR(IF($B333<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A333,'TMSIS - elig group'!$H:$H,$B333,'TMSIS - elig group'!$C:$C,J$1),J332),0)","v":2.9290712910060241E-3},{"$f":"IFERROR(IF($B333<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A333,'TMSIS - elig group'!$H:$H,$B333,'TMSIS - elig group'!$C:$C,K$1),K332),0)","v":0},true,1290420,3173273,3424167,2272102,1142410,782772,31711,0,0]
["California","2020-09-01",{"$f":"IF($B334<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A334,'CMS monthly enrollment'!C:C,B334,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B334,C322:C333,B322:B333))","v":10922274},{"$f":"IF($B334<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A334,'CMS monthly enrollment'!C:C,B334,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B334,D322:D333,B322:B333))","v":1290325},{"$f":"IFERROR(IF($B334<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A334,'TMSIS - elig group'!$H:$H,$B334,'TMSIS - elig group'!$C:$C,E$1),E333),0)","v":0.29261220448912817},{"$f":"IFERROR(IF($B334<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A334,'TMSIS - elig group'!$H:$H,$B334,'TMSIS - elig group'!$C:$C,F$1),F333),0)","v":0.31847515662874609},{"$f":"IFERROR(IF($B334<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A334,'TMSIS - elig group'!$H:$H,$B334,'TMSIS - elig group'!$C:$C,G$1),G333),0)","v":0.20861954534502591},{"$f":"IFERROR(IF($B334<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A334,'TMSIS - elig group'!$H:$H,$B334,'TMSIS - elig group'!$C:$C,H$1),H333),0)","v":0.10525603511570006},{"$f":"IFERROR(IF($B334<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A334,'TMSIS - elig group'!$H:$H,$B334,'TMSIS - elig group'!$C:$C,I$1),I333),0)","v":7.1705832021638077E-2},{"$f":"IFERROR(IF($B334<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A334,'TMSIS - elig group'!$H:$H,$B334,'TMSIS - elig group'!$C:$C,J$1),J333),0)","v":3.3312263997617129E-3},{"$f":"IFERROR(IF($B334<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A334,'TMSIS - elig group'!$H:$H,$B334,'TMSIS - elig group'!$C:$C,K$1),K333),0)","v":0},true,1290325,3195991,3478473,2278600,1149635,783191,36385,0,0]
["California","2020-10-01",{"$f":"IF($B335<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A335,'CMS monthly enrollment'!C:C,B335,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B335,C323:C334,B323:B334))","v":11006603},{"$f":"IF($B335<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A335,'CMS monthly enrollment'!C:C,B335,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B335,D323:D334,B323:B334))","v":1291535},{"$f":"IFERROR(IF($B335<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A335,'TMSIS - elig group'!$H:$H,$B335,'TMSIS - elig group'!$C:$C,E$1),E334),0)","v":0.29172868599151758},{"$f":"IFERROR(IF($B335<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A335,'TMSIS - elig group'!$H:$H,$B335,'TMSIS - elig group'!$C:$C,F$1),F334),0)","v":0.32070802364281331},{"$f":"IFERROR(IF($B335<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A335,'TMSIS - elig group'!$H:$H,$B335,'TMSIS - elig group'!$C:$C,G$1),G334),0)","v":0.20742325042230259},{"$f":"IFERROR(IF($B335<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A335,'TMSIS - elig group'!$H:$H,$B335,'TMSIS - elig group'!$C:$C,H$1),H334),0)","v":0.10510902995343765},{"$f":"IFERROR(IF($B335<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A335,'TMSIS - elig group'!$H:$H,$B335,'TMSIS - elig group'!$C:$C,I$1),I334),0)","v":7.1180748646120465E-2},{"$f":"IFERROR(IF($B335<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A335,'TMSIS - elig group'!$H:$H,$B335,'TMSIS - elig group'!$C:$C,J$1),J334),0)","v":3.8502613438084125E-3},{"$f":"IFERROR(IF($B335<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A335,'TMSIS - elig group'!$H:$H,$B335,'TMSIS - elig group'!$C:$C,K$1),K334),0)","v":0},true,1291535,3210942,3529906,2283025,1156893,783458,42378,0,0]
["California","2020-11-01",{"$f":"IF($B336<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A336,'CMS monthly enrollment'!C:C,B336,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B336,C324:C335,B324:B335))","v":11066366},{"$f":"IF($B336<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A336,'CMS monthly enrollment'!C:C,B336,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B336,D324:D335,B324:B335))","v":1292683},{"$f":"IFERROR(IF($B336<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A336,'TMSIS - elig group'!$H:$H,$B336,'TMSIS - elig group'!$C:$C,E$1),E335),0)","v":0.29090815476408921},{"$f":"IFERROR(IF($B336<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A336,'TMSIS - elig group'!$H:$H,$B336,'TMSIS - elig group'!$C:$C,F$1),F335),0)","v":0.32315879822684179},{"$f":"IFERROR(IF($B336<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A336,'TMSIS - elig group'!$H:$H,$B336,'TMSIS - elig group'!$C:$C,G$1),G335),0)","v":0.20566558654076161},{"$f":"IFERROR(IF($B336<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A336,'TMSIS - elig group'!$H:$H,$B336,'TMSIS - elig group'!$C:$C,H$1),H335),0)","v":0.10498492020498475},{"$f":"IFERROR(IF($B336<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A336,'TMSIS - elig group'!$H:$H,$B336,'TMSIS - elig group'!$C:$C,I$1),I335),0)","v":7.0656369175980338E-2},{"$f":"IFERROR(IF($B336<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A336,'TMSIS - elig group'!$H:$H,$B336,'TMSIS - elig group'!$C:$C,J$1),J335),0)","v":4.6261710873423071E-3},{"$f":"IFERROR(IF($B336<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A336,'TMSIS - elig group'!$H:$H,$B336,'TMSIS - elig group'!$C:$C,K$1),K335),0)","v":0},{"$f":"SUM(E336:K336)=1","v":true},1292683,3219296,3576194,2275971,1161802,781909,51195,0,0]
["California",{"$f":"B259","v":"2020-12-01"},{"$f":"IF($B337<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A337,'CMS monthly enrollment'!C:C,B337,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B337,C325:C336,B325:B336))","v":11196553},{"$f":"IF($B337<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A337,'CMS monthly enrollment'!C:C,B337,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B337,D325:D336,B325:B336))","v":1294596},{"$f":"IFERROR(IF($B337<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A337,'TMSIS - elig group'!$H:$H,$B337,'TMSIS - elig group'!$C:$C,E$1),E336),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B337<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A337,'TMSIS - elig group'!$H:$H,$B337,'TMSIS - elig group'!$C:$C,F$1),F336),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B337<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A337,'TMSIS - elig group'!$H:$H,$B337,'TMSIS - elig group'!$C:$C,G$1),G336),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B337<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A337,'TMSIS - elig group'!$H:$H,$B337,'TMSIS - elig group'!$C:$C,H$1),H336),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B337<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A337,'TMSIS - elig group'!$H:$H,$B337,'TMSIS - elig group'!$C:$C,I$1),I336),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B337<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A337,'TMSIS - elig group'!$H:$H,$B337,'TMSIS - elig group'!$C:$C,J$1),J336),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B337<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A337,'TMSIS - elig group'!$H:$H,$B337,'TMSIS - elig group'!$C:$C,K$1),K336),0)","v":0},true,1294596,3239138,3648517,2288060,1173016,779221,68601,0,0]
["California","2021-01-01",{"$f":"IF($B338<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A338,'CMS monthly enrollment'!C:C,B338,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B338,C326:C337,B326:B337))","v":11289937},{"$f":"IF($B338<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A338,'CMS monthly enrollment'!C:C,B338,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B338,D326:D337,B326:B337))","v":1297062},{"$f":"IFERROR(IF($B338<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A338,'TMSIS - elig group'!$H:$H,$B338,'TMSIS - elig group'!$C:$C,E$1),E337),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B338<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A338,'TMSIS - elig group'!$H:$H,$B338,'TMSIS - elig group'!$C:$C,F$1),F337),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B338<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A338,'TMSIS - elig group'!$H:$H,$B338,'TMSIS - elig group'!$C:$C,G$1),G337),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B338<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A338,'TMSIS - elig group'!$H:$H,$B338,'TMSIS - elig group'!$C:$C,H$1),H337),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B338<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A338,'TMSIS - elig group'!$H:$H,$B338,'TMSIS - elig group'!$C:$C,I$1),I337),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B338<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A338,'TMSIS - elig group'!$H:$H,$B338,'TMSIS - elig group'!$C:$C,J$1),J337),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B338<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A338,'TMSIS - elig group'!$H:$H,$B338,'TMSIS - elig group'!$C:$C,K$1),K337),0)","v":0},true,1297062,3266154,3678947,2307143,1182800,785720,69173,0,0]
["California","2021-02-01",{"$f":"IF($B339<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A339,'CMS monthly enrollment'!C:C,B339,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B339,C327:C338,B327:B338))","v":11346930},{"$f":"IF($B339<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A339,'CMS monthly enrollment'!C:C,B339,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B339,D327:D338,B327:B338))","v":1296194},{"$f":"IFERROR(IF($B339<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A339,'TMSIS - elig group'!$H:$H,$B339,'TMSIS - elig group'!$C:$C,E$1),E338),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B339<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A339,'TMSIS - elig group'!$H:$H,$B339,'TMSIS - elig group'!$C:$C,F$1),F338),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B339<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A339,'TMSIS - elig group'!$H:$H,$B339,'TMSIS - elig group'!$C:$C,G$1),G338),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B339<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A339,'TMSIS - elig group'!$H:$H,$B339,'TMSIS - elig group'!$C:$C,H$1),H338),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B339<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A339,'TMSIS - elig group'!$H:$H,$B339,'TMSIS - elig group'!$C:$C,I$1),I338),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B339<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A339,'TMSIS - elig group'!$H:$H,$B339,'TMSIS - elig group'!$C:$C,J$1),J338),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B339<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A339,'TMSIS - elig group'!$H:$H,$B339,'TMSIS - elig group'!$C:$C,K$1),K338),0)","v":0},true,1296194,3282642,3697519,2318790,1188771,789686,69522,0,0]
["California","2021-03-01",{"$f":"IF($B340<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A340,'CMS monthly enrollment'!C:C,B340,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B340,C328:C339,B328:B339))","v":11428449},{"$f":"IF($B340<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A340,'CMS monthly enrollment'!C:C,B340,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B340,D328:D339,B328:B339))","v":1296129},{"$f":"IFERROR(IF($B340<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A340,'TMSIS - elig group'!$H:$H,$B340,'TMSIS - elig group'!$C:$C,E$1),E339),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B340<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A340,'TMSIS - elig group'!$H:$H,$B340,'TMSIS - elig group'!$C:$C,F$1),F339),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B340<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A340,'TMSIS - elig group'!$H:$H,$B340,'TMSIS - elig group'!$C:$C,G$1),G339),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B340<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A340,'TMSIS - elig group'!$H:$H,$B340,'TMSIS - elig group'!$C:$C,H$1),H339),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B340<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A340,'TMSIS - elig group'!$H:$H,$B340,'TMSIS - elig group'!$C:$C,I$1),I339),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B340<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A340,'TMSIS - elig group'!$H:$H,$B340,'TMSIS - elig group'!$C:$C,J$1),J339),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B340<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A340,'TMSIS - elig group'!$H:$H,$B340,'TMSIS - elig group'!$C:$C,K$1),K339),0)","v":0},true,1296129,3306225,3724083,2335448,1197311,795360,70022,0,0]
["California","2021-04-01",{"$f":"IF($B341<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A341,'CMS monthly enrollment'!C:C,B341,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B341,C329:C340,B329:B340))","v":11493507},{"$f":"IF($B341<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A341,'CMS monthly enrollment'!C:C,B341,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B341,D329:D340,B329:B340))","v":1297297},{"$f":"IFERROR(IF($B341<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A341,'TMSIS - elig group'!$H:$H,$B341,'TMSIS - elig group'!$C:$C,E$1),E340),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B341<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A341,'TMSIS - elig group'!$H:$H,$B341,'TMSIS - elig group'!$C:$C,F$1),F340),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B341<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A341,'TMSIS - elig group'!$H:$H,$B341,'TMSIS - elig group'!$C:$C,G$1),G340),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B341<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A341,'TMSIS - elig group'!$H:$H,$B341,'TMSIS - elig group'!$C:$C,H$1),H340),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B341<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A341,'TMSIS - elig group'!$H:$H,$B341,'TMSIS - elig group'!$C:$C,I$1),I340),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B341<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A341,'TMSIS - elig group'!$H:$H,$B341,'TMSIS - elig group'!$C:$C,J$1),J340),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B341<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A341,'TMSIS - elig group'!$H:$H,$B341,'TMSIS - elig group'!$C:$C,K$1),K340),0)","v":0},true,1297297,3325046,3745283,2348743,1204127,799887,70420,0,0]
["California","2021-05-01",{"$f":"IF($B342<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A342,'CMS monthly enrollment'!C:C,B342,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B342,C330:C341,B330:B341))","v":11552568},{"$f":"IF($B342<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A342,'CMS monthly enrollment'!C:C,B342,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B342,D330:D341,B330:B341))","v":1297661},{"$f":"IFERROR(IF($B342<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A342,'TMSIS - elig group'!$H:$H,$B342,'TMSIS - elig group'!$C:$C,E$1),E341),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B342<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A342,'TMSIS - elig group'!$H:$H,$B342,'TMSIS - elig group'!$C:$C,F$1),F341),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B342<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A342,'TMSIS - elig group'!$H:$H,$B342,'TMSIS - elig group'!$C:$C,G$1),G341),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B342<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A342,'TMSIS - elig group'!$H:$H,$B342,'TMSIS - elig group'!$C:$C,H$1),H341),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B342<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A342,'TMSIS - elig group'!$H:$H,$B342,'TMSIS - elig group'!$C:$C,I$1),I341),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B342<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A342,'TMSIS - elig group'!$H:$H,$B342,'TMSIS - elig group'!$C:$C,J$1),J341),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B342<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A342,'TMSIS - elig group'!$H:$H,$B342,'TMSIS - elig group'!$C:$C,K$1),K341),0)","v":0},true,1297661,3342132,3764528,2360813,1210314,803998,70782,0,0]
["California","2021-06-01",{"$f":"IF($B343<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A343,'CMS monthly enrollment'!C:C,B343,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B343,C331:C342,B331:B342))","v":11614770},{"$f":"IF($B343<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A343,'CMS monthly enrollment'!C:C,B343,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B343,D331:D342,B331:B342))","v":1298671},{"$f":"IFERROR(IF($B343<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A343,'TMSIS - elig group'!$H:$H,$B343,'TMSIS - elig group'!$C:$C,E$1),E342),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B343<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A343,'TMSIS - elig group'!$H:$H,$B343,'TMSIS - elig group'!$C:$C,F$1),F342),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B343<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A343,'TMSIS - elig group'!$H:$H,$B343,'TMSIS - elig group'!$C:$C,G$1),G342),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B343<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A343,'TMSIS - elig group'!$H:$H,$B343,'TMSIS - elig group'!$C:$C,H$1),H342),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B343<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A343,'TMSIS - elig group'!$H:$H,$B343,'TMSIS - elig group'!$C:$C,I$1),I342),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B343<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A343,'TMSIS - elig group'!$H:$H,$B343,'TMSIS - elig group'!$C:$C,J$1),J342),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B343<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A343,'TMSIS - elig group'!$H:$H,$B343,'TMSIS - elig group'!$C:$C,K$1),K342),0)","v":0},true,1298671,3360127,3784798,2373524,1216831,808327,71163,0,0]
["California","2021-07-01",{"$f":"IF($B344<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A344,'CMS monthly enrollment'!C:C,B344,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B344,C332:C343,B332:B343))","v":11682804},{"$f":"IF($B344<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A344,'CMS monthly enrollment'!C:C,B344,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B344,D332:D343,B332:B343))","v":1300638},{"$f":"IFERROR(IF($B344<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A344,'TMSIS - elig group'!$H:$H,$B344,'TMSIS - elig group'!$C:$C,E$1),E343),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B344<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A344,'TMSIS - elig group'!$H:$H,$B344,'TMSIS - elig group'!$C:$C,F$1),F343),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B344<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A344,'TMSIS - elig group'!$H:$H,$B344,'TMSIS - elig group'!$C:$C,G$1),G343),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B344<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A344,'TMSIS - elig group'!$H:$H,$B344,'TMSIS - elig group'!$C:$C,H$1),H343),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B344<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A344,'TMSIS - elig group'!$H:$H,$B344,'TMSIS - elig group'!$C:$C,I$1),I343),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B344<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A344,'TMSIS - elig group'!$H:$H,$B344,'TMSIS - elig group'!$C:$C,J$1),J343),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B344<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A344,'TMSIS - elig group'!$H:$H,$B344,'TMSIS - elig group'!$C:$C,K$1),K343),0)","v":0},true,1300638,3379809,3806967,2387427,1223959,813061,71580,0,0]
["California","2021-08-01",{"$f":"IF($B345<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A345,'CMS monthly enrollment'!C:C,B345,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B345,C333:C344,B333:B344))","v":11754524},{"$f":"IF($B345<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A345,'CMS monthly enrollment'!C:C,B345,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B345,D333:D344,B333:B344))","v":1303934},{"$f":"IFERROR(IF($B345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A345,'TMSIS - elig group'!$H:$H,$B345,'TMSIS - elig group'!$C:$C,E$1),E344),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A345,'TMSIS - elig group'!$H:$H,$B345,'TMSIS - elig group'!$C:$C,F$1),F344),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A345,'TMSIS - elig group'!$H:$H,$B345,'TMSIS - elig group'!$C:$C,G$1),G344),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A345,'TMSIS - elig group'!$H:$H,$B345,'TMSIS - elig group'!$C:$C,H$1),H344),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A345,'TMSIS - elig group'!$H:$H,$B345,'TMSIS - elig group'!$C:$C,I$1),I344),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A345,'TMSIS - elig group'!$H:$H,$B345,'TMSIS - elig group'!$C:$C,J$1),J344),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A345,'TMSIS - elig group'!$H:$H,$B345,'TMSIS - elig group'!$C:$C,K$1),K344),0)","v":0},true,1303934,3400558,3830338,2402083,1231473,818053,72020,0,0]
["California","2021-09-01",{"$f":"IF($B346<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A346,'CMS monthly enrollment'!C:C,B346,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B346,C334:C345,B334:B345))","v":11815357},{"$f":"IF($B346<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A346,'CMS monthly enrollment'!C:C,B346,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B346,D334:D345,B334:B345))","v":1305388},{"$f":"IFERROR(IF($B346<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A346,'TMSIS - elig group'!$H:$H,$B346,'TMSIS - elig group'!$C:$C,E$1),E345),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B346<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A346,'TMSIS - elig group'!$H:$H,$B346,'TMSIS - elig group'!$C:$C,F$1),F345),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B346<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A346,'TMSIS - elig group'!$H:$H,$B346,'TMSIS - elig group'!$C:$C,G$1),G345),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B346<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A346,'TMSIS - elig group'!$H:$H,$B346,'TMSIS - elig group'!$C:$C,H$1),H345),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B346<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A346,'TMSIS - elig group'!$H:$H,$B346,'TMSIS - elig group'!$C:$C,I$1),I345),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B346<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A346,'TMSIS - elig group'!$H:$H,$B346,'TMSIS - elig group'!$C:$C,J$1),J345),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B346<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A346,'TMSIS - elig group'!$H:$H,$B346,'TMSIS - elig group'!$C:$C,K$1),K345),0)","v":0},true,1305388,3418157,3850161,2414515,1237846,822286,72392,0,0]
["California","2021-10-01",{"$f":"IF($B347<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A347,'CMS monthly enrollment'!C:C,B347,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B347,C335:C346,B335:B346))","v":11868718},{"$f":"IF($B347<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A347,'CMS monthly enrollment'!C:C,B347,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B347,D335:D346,B335:B346))","v":1304474},{"$f":"IFERROR(IF($B347<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A347,'TMSIS - elig group'!$H:$H,$B347,'TMSIS - elig group'!$C:$C,E$1),E346),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B347<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A347,'TMSIS - elig group'!$H:$H,$B347,'TMSIS - elig group'!$C:$C,F$1),F346),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B347<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A347,'TMSIS - elig group'!$H:$H,$B347,'TMSIS - elig group'!$C:$C,G$1),G346),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B347<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A347,'TMSIS - elig group'!$H:$H,$B347,'TMSIS - elig group'!$C:$C,H$1),H346),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B347<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A347,'TMSIS - elig group'!$H:$H,$B347,'TMSIS - elig group'!$C:$C,I$1),I346),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B347<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A347,'TMSIS - elig group'!$H:$H,$B347,'TMSIS - elig group'!$C:$C,J$1),J346),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B347<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A347,'TMSIS - elig group'!$H:$H,$B347,'TMSIS - elig group'!$C:$C,K$1),K346),0)","v":0},true,1304474,3433594,3867549,2425419,1243436,826000,72719,0,0]
["California","2021-11-01",{"$f":"IF($B348<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A348,'CMS monthly enrollment'!C:C,B348,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B348,C336:C347,B336:B347))","v":11922748},{"$f":"IF($B348<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A348,'CMS monthly enrollment'!C:C,B348,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B348,D336:D347,B336:B347))","v":1304262},{"$f":"IFERROR(IF($B348<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A348,'TMSIS - elig group'!$H:$H,$B348,'TMSIS - elig group'!$C:$C,E$1),E347),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B348<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A348,'TMSIS - elig group'!$H:$H,$B348,'TMSIS - elig group'!$C:$C,F$1),F347),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B348<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A348,'TMSIS - elig group'!$H:$H,$B348,'TMSIS - elig group'!$C:$C,G$1),G347),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B348<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A348,'TMSIS - elig group'!$H:$H,$B348,'TMSIS - elig group'!$C:$C,H$1),H347),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B348<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A348,'TMSIS - elig group'!$H:$H,$B348,'TMSIS - elig group'!$C:$C,I$1),I347),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B348<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A348,'TMSIS - elig group'!$H:$H,$B348,'TMSIS - elig group'!$C:$C,J$1),J347),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B348<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A348,'TMSIS - elig group'!$H:$H,$B348,'TMSIS - elig group'!$C:$C,K$1),K347),0)","v":0},true,1304262,3449225,3885156,2436460,1249097,829760,73050,0,0]
["California","2021-12-01",{"$f":"IF($B349<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A349,'CMS monthly enrollment'!C:C,B349,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B349,C337:C348,B337:B348))","v":11987431},{"$f":"IF($B349<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A349,'CMS monthly enrollment'!C:C,B349,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B349,D337:D348,B337:B348))","v":1304864},{"$f":"IFERROR(IF($B349<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A349,'TMSIS - elig group'!$H:$H,$B349,'TMSIS - elig group'!$C:$C,E$1),E348),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B349<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A349,'TMSIS - elig group'!$H:$H,$B349,'TMSIS - elig group'!$C:$C,F$1),F348),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B349<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A349,'TMSIS - elig group'!$H:$H,$B349,'TMSIS - elig group'!$C:$C,G$1),G348),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B349<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A349,'TMSIS - elig group'!$H:$H,$B349,'TMSIS - elig group'!$C:$C,H$1),H348),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B349<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A349,'TMSIS - elig group'!$H:$H,$B349,'TMSIS - elig group'!$C:$C,I$1),I348),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B349<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A349,'TMSIS - elig group'!$H:$H,$B349,'TMSIS - elig group'!$C:$C,J$1),J348),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B349<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A349,'TMSIS - elig group'!$H:$H,$B349,'TMSIS - elig group'!$C:$C,K$1),K348),0)","v":0},true,1304864,3467937,3906233,2449679,1255873,834262,73447,0,0]
["California","2022-01-01",{"$f":"IF($B350<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A350,'CMS monthly enrollment'!C:C,B350,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B350,C338:C349,B338:B349))","v":12062708},{"$f":"IF($B350<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A350,'CMS monthly enrollment'!C:C,B350,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B350,D338:D349,B338:B349))","v":1306185},{"$f":"IFERROR(IF($B350<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A350,'TMSIS - elig group'!$H:$H,$B350,'TMSIS - elig group'!$C:$C,E$1),E349),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B350<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A350,'TMSIS - elig group'!$H:$H,$B350,'TMSIS - elig group'!$C:$C,F$1),F349),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B350<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A350,'TMSIS - elig group'!$H:$H,$B350,'TMSIS - elig group'!$C:$C,G$1),G349),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B350<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A350,'TMSIS - elig group'!$H:$H,$B350,'TMSIS - elig group'!$C:$C,H$1),H349),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B350<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A350,'TMSIS - elig group'!$H:$H,$B350,'TMSIS - elig group'!$C:$C,I$1),I349),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B350<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A350,'TMSIS - elig group'!$H:$H,$B350,'TMSIS - elig group'!$C:$C,J$1),J349),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B350<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A350,'TMSIS - elig group'!$H:$H,$B350,'TMSIS - elig group'!$C:$C,K$1),K349),0)","v":0},true,1306185,3489715,3930763,2465062,1263760,839501,73908,0,0]
["California","2022-02-01",{"$f":"IF($B351<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A351,'CMS monthly enrollment'!C:C,B351,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B351,C339:C350,B339:B350))","v":12107977},{"$f":"IF($B351<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A351,'CMS monthly enrollment'!C:C,B351,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B351,D339:D350,B339:B350))","v":1303379},{"$f":"IFERROR(IF($B351<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A351,'TMSIS - elig group'!$H:$H,$B351,'TMSIS - elig group'!$C:$C,E$1),E350),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B351<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A351,'TMSIS - elig group'!$H:$H,$B351,'TMSIS - elig group'!$C:$C,F$1),F350),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B351<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A351,'TMSIS - elig group'!$H:$H,$B351,'TMSIS - elig group'!$C:$C,G$1),G350),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B351<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A351,'TMSIS - elig group'!$H:$H,$B351,'TMSIS - elig group'!$C:$C,H$1),H350),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B351<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A351,'TMSIS - elig group'!$H:$H,$B351,'TMSIS - elig group'!$C:$C,I$1),I350),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B351<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A351,'TMSIS - elig group'!$H:$H,$B351,'TMSIS - elig group'!$C:$C,J$1),J350),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B351<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A351,'TMSIS - elig group'!$H:$H,$B351,'TMSIS - elig group'!$C:$C,K$1),K350),0)","v":0},true,1303379,3502811,3945514,2474313,1268502,842651,74185,0,0]
["California","2022-03-01",{"$f":"IF($B352<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A352,'CMS monthly enrollment'!C:C,B352,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B352,C340:C351,B340:B351))","v":12178827},{"$f":"IF($B352<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A352,'CMS monthly enrollment'!C:C,B352,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B352,D340:D351,B340:B351))","v":1303410},{"$f":"IFERROR(IF($B352<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A352,'TMSIS - elig group'!$H:$H,$B352,'TMSIS - elig group'!$C:$C,E$1),E351),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B352<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A352,'TMSIS - elig group'!$H:$H,$B352,'TMSIS - elig group'!$C:$C,F$1),F351),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B352<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A352,'TMSIS - elig group'!$H:$H,$B352,'TMSIS - elig group'!$C:$C,G$1),G351),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B352<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A352,'TMSIS - elig group'!$H:$H,$B352,'TMSIS - elig group'!$C:$C,H$1),H351),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B352<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A352,'TMSIS - elig group'!$H:$H,$B352,'TMSIS - elig group'!$C:$C,I$1),I351),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B352<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A352,'TMSIS - elig group'!$H:$H,$B352,'TMSIS - elig group'!$C:$C,J$1),J351),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B352<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A352,'TMSIS - elig group'!$H:$H,$B352,'TMSIS - elig group'!$C:$C,K$1),K351),0)","v":0},true,1303410,3523308,3968602,2488791,1275925,847582,74619,0,0]
["California","2022-04-01",{"$f":"IF($B353<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A353,'CMS monthly enrollment'!C:C,B353,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B353,C341:C352,B341:B352))","v":12235380},{"$f":"IF($B353<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A353,'CMS monthly enrollment'!C:C,B353,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B353,D341:D352,B341:B352))","v":1299168},{"$f":"IFERROR(IF($B353<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A353,'TMSIS - elig group'!$H:$H,$B353,'TMSIS - elig group'!$C:$C,E$1),E352),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B353<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A353,'TMSIS - elig group'!$H:$H,$B353,'TMSIS - elig group'!$C:$C,F$1),F352),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B353<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A353,'TMSIS - elig group'!$H:$H,$B353,'TMSIS - elig group'!$C:$C,G$1),G352),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B353<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A353,'TMSIS - elig group'!$H:$H,$B353,'TMSIS - elig group'!$C:$C,H$1),H352),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B353<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A353,'TMSIS - elig group'!$H:$H,$B353,'TMSIS - elig group'!$C:$C,I$1),I352),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B353<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A353,'TMSIS - elig group'!$H:$H,$B353,'TMSIS - elig group'!$C:$C,J$1),J352),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B353<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A353,'TMSIS - elig group'!$H:$H,$B353,'TMSIS - elig group'!$C:$C,K$1),K352),0)","v":0},true,1299168,3539668,3987030,2500348,1281850,851518,74966,0,0]
["California","2022-05-01",{"$f":"IF($B354<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A354,'CMS monthly enrollment'!C:C,B354,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B354,C342:C353,B342:B353))","v":12334834},{"$f":"IF($B354<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A354,'CMS monthly enrollment'!C:C,B354,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B354,D342:D353,B342:B353))","v":1291149},{"$f":"IFERROR(IF($B354<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A354,'TMSIS - elig group'!$H:$H,$B354,'TMSIS - elig group'!$C:$C,E$1),E353),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B354<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A354,'TMSIS - elig group'!$H:$H,$B354,'TMSIS - elig group'!$C:$C,F$1),F353),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B354<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A354,'TMSIS - elig group'!$H:$H,$B354,'TMSIS - elig group'!$C:$C,G$1),G353),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B354<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A354,'TMSIS - elig group'!$H:$H,$B354,'TMSIS - elig group'!$C:$C,H$1),H353),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B354<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A354,'TMSIS - elig group'!$H:$H,$B354,'TMSIS - elig group'!$C:$C,I$1),I353),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B354<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A354,'TMSIS - elig group'!$H:$H,$B354,'TMSIS - elig group'!$C:$C,J$1),J353),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B354<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A354,'TMSIS - elig group'!$H:$H,$B354,'TMSIS - elig group'!$C:$C,K$1),K353),0)","v":0},true,1291149,3568440,4019438,2520672,1292269,858439,75575,0,0]
["California","2022-06-01",{"$f":"IF($B355<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A355,'CMS monthly enrollment'!C:C,B355,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B355,C343:C354,B343:B354))","v":12398124},{"$f":"IF($B355<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A355,'CMS monthly enrollment'!C:C,B355,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B355,D343:D354,B343:B354))","v":1290078},{"$f":"IFERROR(IF($B355<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A355,'TMSIS - elig group'!$H:$H,$B355,'TMSIS - elig group'!$C:$C,E$1),E354),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B355<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A355,'TMSIS - elig group'!$H:$H,$B355,'TMSIS - elig group'!$C:$C,F$1),F354),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B355<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A355,'TMSIS - elig group'!$H:$H,$B355,'TMSIS - elig group'!$C:$C,G$1),G354),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B355<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A355,'TMSIS - elig group'!$H:$H,$B355,'TMSIS - elig group'!$C:$C,H$1),H354),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B355<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A355,'TMSIS - elig group'!$H:$H,$B355,'TMSIS - elig group'!$C:$C,I$1),I354),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B355<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A355,'TMSIS - elig group'!$H:$H,$B355,'TMSIS - elig group'!$C:$C,J$1),J354),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B355<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A355,'TMSIS - elig group'!$H:$H,$B355,'TMSIS - elig group'!$C:$C,K$1),K354),0)","v":0},true,1290078,3586750,4040062,2533605,1298900,862844,75963,0,0]
["California","2022-07-01",{"$f":"IF($B356<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A356,'CMS monthly enrollment'!C:C,B356,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B356,C344:C355,B344:B355))","v":12454462},{"$f":"IF($B356<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A356,'CMS monthly enrollment'!C:C,B356,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B356,D344:D355,B344:B355))","v":1289581},{"$f":"IFERROR(IF($B356<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A356,'TMSIS - elig group'!$H:$H,$B356,'TMSIS - elig group'!$C:$C,E$1),E355),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B356<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A356,'TMSIS - elig group'!$H:$H,$B356,'TMSIS - elig group'!$C:$C,F$1),F355),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B356<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A356,'TMSIS - elig group'!$H:$H,$B356,'TMSIS - elig group'!$C:$C,G$1),G355),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B356<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A356,'TMSIS - elig group'!$H:$H,$B356,'TMSIS - elig group'!$C:$C,H$1),H355),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B356<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A356,'TMSIS - elig group'!$H:$H,$B356,'TMSIS - elig group'!$C:$C,I$1),I355),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B356<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A356,'TMSIS - elig group'!$H:$H,$B356,'TMSIS - elig group'!$C:$C,J$1),J355),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B356<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A356,'TMSIS - elig group'!$H:$H,$B356,'TMSIS - elig group'!$C:$C,K$1),K355),0)","v":0},true,1289581,3603048,4058420,2545118,1304802,866765,76308,0,0]
["California","2022-08-01",{"$f":"IF($B357<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A357,'CMS monthly enrollment'!C:C,B357,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B357,C345:C356,B345:B356))","v":12530662},{"$f":"IF($B357<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A357,'CMS monthly enrollment'!C:C,B357,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B357,D345:D356,B345:B356))","v":1290162},{"$f":"IFERROR(IF($B357<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A357,'TMSIS - elig group'!$H:$H,$B357,'TMSIS - elig group'!$C:$C,E$1),E356),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B357<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A357,'TMSIS - elig group'!$H:$H,$B357,'TMSIS - elig group'!$C:$C,F$1),F356),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B357<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A357,'TMSIS - elig group'!$H:$H,$B357,'TMSIS - elig group'!$C:$C,G$1),G356),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B357<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A357,'TMSIS - elig group'!$H:$H,$B357,'TMSIS - elig group'!$C:$C,H$1),H356),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B357<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A357,'TMSIS - elig group'!$H:$H,$B357,'TMSIS - elig group'!$C:$C,I$1),I356),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B357<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A357,'TMSIS - elig group'!$H:$H,$B357,'TMSIS - elig group'!$C:$C,J$1),J356),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B357<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A357,'TMSIS - elig group'!$H:$H,$B357,'TMSIS - elig group'!$C:$C,K$1),K356),0)","v":0},true,1290162,3625093,4083251,2560690,1312785,872068,76775,0,0]
["California","2022-09-01",{"$f":"IF($B358<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A358,'CMS monthly enrollment'!C:C,B358,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B358,C346:C357,B346:B357))","v":12595135},{"$f":"IF($B358<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A358,'CMS monthly enrollment'!C:C,B358,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B358,D346:D357,B346:B357))","v":1290309},{"$f":"IFERROR(IF($B358<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A358,'TMSIS - elig group'!$H:$H,$B358,'TMSIS - elig group'!$C:$C,E$1),E357),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B358<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A358,'TMSIS - elig group'!$H:$H,$B358,'TMSIS - elig group'!$C:$C,F$1),F357),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B358<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A358,'TMSIS - elig group'!$H:$H,$B358,'TMSIS - elig group'!$C:$C,G$1),G357),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B358<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A358,'TMSIS - elig group'!$H:$H,$B358,'TMSIS - elig group'!$C:$C,H$1),H357),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B358<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A358,'TMSIS - elig group'!$H:$H,$B358,'TMSIS - elig group'!$C:$C,I$1),I357),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B358<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A358,'TMSIS - elig group'!$H:$H,$B358,'TMSIS - elig group'!$C:$C,J$1),J357),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B358<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A358,'TMSIS - elig group'!$H:$H,$B358,'TMSIS - elig group'!$C:$C,K$1),K357),0)","v":0},true,1290309,3643745,4104260,2573865,1319540,876555,77170,0,0]
["California","2022-10-01",{"$f":"IF($B359<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A359,'CMS monthly enrollment'!C:C,B359,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B359,C347:C358,B347:B358))","v":12649339},{"$f":"IF($B359<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A359,'CMS monthly enrollment'!C:C,B359,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B359,D347:D358,B347:B358))","v":1290410},{"$f":"IFERROR(IF($B359<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A359,'TMSIS - elig group'!$H:$H,$B359,'TMSIS - elig group'!$C:$C,E$1),E358),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B359<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A359,'TMSIS - elig group'!$H:$H,$B359,'TMSIS - elig group'!$C:$C,F$1),F358),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B359<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A359,'TMSIS - elig group'!$H:$H,$B359,'TMSIS - elig group'!$C:$C,G$1),G358),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B359<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A359,'TMSIS - elig group'!$H:$H,$B359,'TMSIS - elig group'!$C:$C,H$1),H358),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B359<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A359,'TMSIS - elig group'!$H:$H,$B359,'TMSIS - elig group'!$C:$C,I$1),I358),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B359<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A359,'TMSIS - elig group'!$H:$H,$B359,'TMSIS - elig group'!$C:$C,J$1),J358),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B359<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A359,'TMSIS - elig group'!$H:$H,$B359,'TMSIS - elig group'!$C:$C,K$1),K358),0)","v":0},true,1290410,3659426,4121923,2584942,1325219,880327,77502,0,0]
["California","2022-11-01",{"$f":"IF($B360<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A360,'CMS monthly enrollment'!C:C,B360,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B360,C348:C359,B348:B359))","v":12717571},{"$f":"IF($B360<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A360,'CMS monthly enrollment'!C:C,B360,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B360,D348:D359,B348:B359))","v":1291945},{"$f":"IFERROR(IF($B360<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A360,'TMSIS - elig group'!$H:$H,$B360,'TMSIS - elig group'!$C:$C,E$1),E359),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B360<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A360,'TMSIS - elig group'!$H:$H,$B360,'TMSIS - elig group'!$C:$C,F$1),F359),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B360<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A360,'TMSIS - elig group'!$H:$H,$B360,'TMSIS - elig group'!$C:$C,G$1),G359),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B360<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A360,'TMSIS - elig group'!$H:$H,$B360,'TMSIS - elig group'!$C:$C,H$1),H359),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B360<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A360,'TMSIS - elig group'!$H:$H,$B360,'TMSIS - elig group'!$C:$C,I$1),I359),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B360<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A360,'TMSIS - elig group'!$H:$H,$B360,'TMSIS - elig group'!$C:$C,J$1),J359),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B360<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A360,'TMSIS - elig group'!$H:$H,$B360,'TMSIS - elig group'!$C:$C,K$1),K359),0)","v":0},true,1291945,3679165,4144157,2598886,1332367,885076,77920,0,0]
["California","2022-12-01",{"$f":"IF($B361<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A361,'CMS monthly enrollment'!C:C,B361,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B361,C349:C360,B349:B360))","v":12784839},{"$f":"IF($B361<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A361,'CMS monthly enrollment'!C:C,B361,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B361,D349:D360,B349:B360))","v":1293168},{"$f":"IFERROR(IF($B361<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A361,'TMSIS - elig group'!$H:$H,$B361,'TMSIS - elig group'!$C:$C,E$1),E360),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B361<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A361,'TMSIS - elig group'!$H:$H,$B361,'TMSIS - elig group'!$C:$C,F$1),F360),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B361<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A361,'TMSIS - elig group'!$H:$H,$B361,'TMSIS - elig group'!$C:$C,G$1),G360),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B361<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A361,'TMSIS - elig group'!$H:$H,$B361,'TMSIS - elig group'!$C:$C,H$1),H360),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B361<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A361,'TMSIS - elig group'!$H:$H,$B361,'TMSIS - elig group'!$C:$C,I$1),I360),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B361<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A361,'TMSIS - elig group'!$H:$H,$B361,'TMSIS - elig group'!$C:$C,J$1),J360),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B361<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A361,'TMSIS - elig group'!$H:$H,$B361,'TMSIS - elig group'!$C:$C,K$1),K360),0)","v":0},true,1293168,3698626,4166077,2612632,1339414,889757,78332,0,0]
["California","2023-01-01",{"$f":"IF($B362<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A362,'CMS monthly enrollment'!C:C,B362,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B362,C350:C361,B350:B361))","v":12828621},{"$f":"IF($B362<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A362,'CMS monthly enrollment'!C:C,B362,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B362,D350:D361,B350:B361))","v":1294193},{"$f":"IFERROR(IF($B362<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A362,'TMSIS - elig group'!$H:$H,$B362,'TMSIS - elig group'!$C:$C,E$1),E361),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B362<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A362,'TMSIS - elig group'!$H:$H,$B362,'TMSIS - elig group'!$C:$C,F$1),F361),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B362<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A362,'TMSIS - elig group'!$H:$H,$B362,'TMSIS - elig group'!$C:$C,G$1),G361),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B362<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A362,'TMSIS - elig group'!$H:$H,$B362,'TMSIS - elig group'!$C:$C,H$1),H361),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B362<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A362,'TMSIS - elig group'!$H:$H,$B362,'TMSIS - elig group'!$C:$C,I$1),I361),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B362<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A362,'TMSIS - elig group'!$H:$H,$B362,'TMSIS - elig group'!$C:$C,J$1),J361),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B362<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A362,'TMSIS - elig group'!$H:$H,$B362,'TMSIS - elig group'!$C:$C,K$1),K361),0)","v":0},true,1294193,3711292,4180344,2621579,1344001,892804,78601,0,0]
["California","2023-02-01",{"$f":"IF($B363<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A363,'CMS monthly enrollment'!C:C,B363,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B363,C351:C362,B351:B362))","v":12918327.501464352},{"$f":"IF($B363<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A363,'CMS monthly enrollment'!C:C,B363,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B363,D351:D362,B351:B362))","v":1288311.2129823244},{"$f":"IFERROR(IF($B363<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A363,'TMSIS - elig group'!$H:$H,$B363,'TMSIS - elig group'!$C:$C,E$1),E362),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B363<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A363,'TMSIS - elig group'!$H:$H,$B363,'TMSIS - elig group'!$C:$C,F$1),F362),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B363<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A363,'TMSIS - elig group'!$H:$H,$B363,'TMSIS - elig group'!$C:$C,G$1),G362),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B363<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A363,'TMSIS - elig group'!$H:$H,$B363,'TMSIS - elig group'!$C:$C,H$1),H362),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B363<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A363,'TMSIS - elig group'!$H:$H,$B363,'TMSIS - elig group'!$C:$C,I$1),I362),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B363<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A363,'TMSIS - elig group'!$H:$H,$B363,'TMSIS - elig group'!$C:$C,J$1),J362),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B363<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A363,'TMSIS - elig group'!$H:$H,$B363,'TMSIS - elig group'!$C:$C,K$1),K362),0)","v":0},true,1288311.2129823244,3737244,4209576,2639911,1353399,899047,79150,0,0]
["California","2023-03-01",{"$f":"IF($B364<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A364,'CMS monthly enrollment'!C:C,B364,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B364,C352:C363,B352:B363))","v":12976197.884198144},{"$f":"IF($B364<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A364,'CMS monthly enrollment'!C:C,B364,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B364,D352:D363,B352:B363))","v":1288507.0282642888},{"$f":"IFERROR(IF($B364<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A364,'TMSIS - elig group'!$H:$H,$B364,'TMSIS - elig group'!$C:$C,E$1),E363),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B364<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A364,'TMSIS - elig group'!$H:$H,$B364,'TMSIS - elig group'!$C:$C,F$1),F363),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B364<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A364,'TMSIS - elig group'!$H:$H,$B364,'TMSIS - elig group'!$C:$C,G$1),G363),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B364<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A364,'TMSIS - elig group'!$H:$H,$B364,'TMSIS - elig group'!$C:$C,H$1),H363),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B364<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A364,'TMSIS - elig group'!$H:$H,$B364,'TMSIS - elig group'!$C:$C,I$1),I363),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B364<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A364,'TMSIS - elig group'!$H:$H,$B364,'TMSIS - elig group'!$C:$C,J$1),J363),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B364<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A364,'TMSIS - elig group'!$H:$H,$B364,'TMSIS - elig group'!$C:$C,K$1),K363),0)","v":0},true,1288507.0282642888,3753985,4228434,2651737,1359462,903075,79505,0,0]
["California","2023-04-01",{"$f":"IF($B365<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A365,'CMS monthly enrollment'!C:C,B365,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B365,C353:C364,B353:B364))","v":13040836.267545387},{"$f":"IF($B365<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A365,'CMS monthly enrollment'!C:C,B365,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B365,D353:D364,B353:B364))","v":1289372.9262465662},{"$f":"IFERROR(IF($B365<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A365,'TMSIS - elig group'!$H:$H,$B365,'TMSIS - elig group'!$C:$C,E$1),E364),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B365<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A365,'TMSIS - elig group'!$H:$H,$B365,'TMSIS - elig group'!$C:$C,F$1),F364),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B365<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A365,'TMSIS - elig group'!$H:$H,$B365,'TMSIS - elig group'!$C:$C,G$1),G364),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B365<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A365,'TMSIS - elig group'!$H:$H,$B365,'TMSIS - elig group'!$C:$C,H$1),H364),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B365<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A365,'TMSIS - elig group'!$H:$H,$B365,'TMSIS - elig group'!$C:$C,I$1),I364),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B365<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A365,'TMSIS - elig group'!$H:$H,$B365,'TMSIS - elig group'!$C:$C,J$1),J364),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B365<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A365,'TMSIS - elig group'!$H:$H,$B365,'TMSIS - elig group'!$C:$C,K$1),K364),0)","v":0},true,1289372.9262465662,3772685,4249497,2664946,1366234,907573,79901,0,0]
["California","2023-05-01",{"$f":"IF($B366<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A366,'CMS monthly enrollment'!C:C,B366,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B366,C354:C365,B354:B365))","v":13099965.479255423},{"$f":"IF($B366<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A366,'CMS monthly enrollment'!C:C,B366,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B366,D354:D365,B354:B365))","v":1290327.8000279288},{"$f":"IFERROR(IF($B366<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A366,'TMSIS - elig group'!$H:$H,$B366,'TMSIS - elig group'!$C:$C,E$1),E365),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B366<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A366,'TMSIS - elig group'!$H:$H,$B366,'TMSIS - elig group'!$C:$C,F$1),F365),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B366<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A366,'TMSIS - elig group'!$H:$H,$B366,'TMSIS - elig group'!$C:$C,G$1),G365),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B366<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A366,'TMSIS - elig group'!$H:$H,$B366,'TMSIS - elig group'!$C:$C,H$1),H365),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B366<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A366,'TMSIS - elig group'!$H:$H,$B366,'TMSIS - elig group'!$C:$C,I$1),I365),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B366<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A366,'TMSIS - elig group'!$H:$H,$B366,'TMSIS - elig group'!$C:$C,J$1),J365),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B366<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A366,'TMSIS - elig group'!$H:$H,$B366,'TMSIS - elig group'!$C:$C,K$1),K365),0)","v":0},true,1290327.8000279288,3789791,4268765,2677029,1372429,911688,80263,0,0]
["California","2023-06-01",{"$f":"IF($B367<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A367,'CMS monthly enrollment'!C:C,B367,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B367,C355:C366,B355:B366))","v":13165838.272960231},{"$f":"IF($B367<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A367,'CMS monthly enrollment'!C:C,B367,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B367,D355:D366,B355:B366))","v":1290353.0529599513},{"$f":"IFERROR(IF($B367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A367,'TMSIS - elig group'!$H:$H,$B367,'TMSIS - elig group'!$C:$C,E$1),E366),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A367,'TMSIS - elig group'!$H:$H,$B367,'TMSIS - elig group'!$C:$C,F$1),F366),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A367,'TMSIS - elig group'!$H:$H,$B367,'TMSIS - elig group'!$C:$C,G$1),G366),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A367,'TMSIS - elig group'!$H:$H,$B367,'TMSIS - elig group'!$C:$C,H$1),H366),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A367,'TMSIS - elig group'!$H:$H,$B367,'TMSIS - elig group'!$C:$C,I$1),I366),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A367,'TMSIS - elig group'!$H:$H,$B367,'TMSIS - elig group'!$C:$C,J$1),J366),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A367,'TMSIS - elig group'!$H:$H,$B367,'TMSIS - elig group'!$C:$C,K$1),K366),0)","v":0},true,1290353.0529599513,3808848,4290230,2690491,1379330,916273,80667,0,0]
["California","2023-07-01",{"$f":"IF($B368<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A368,'CMS monthly enrollment'!C:C,B368,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B368,C356:C367,B356:B367))","v":13229536.798133418},{"$f":"IF($B368<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A368,'CMS monthly enrollment'!C:C,B368,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B368,D356:D367,B356:B367))","v":1290198.1241233882},{"$f":"IFERROR(IF($B368<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A368,'TMSIS - elig group'!$H:$H,$B368,'TMSIS - elig group'!$C:$C,E$1),E367),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B368<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A368,'TMSIS - elig group'!$H:$H,$B368,'TMSIS - elig group'!$C:$C,F$1),F367),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B368<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A368,'TMSIS - elig group'!$H:$H,$B368,'TMSIS - elig group'!$C:$C,G$1),G367),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B368<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A368,'TMSIS - elig group'!$H:$H,$B368,'TMSIS - elig group'!$C:$C,H$1),H367),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B368<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A368,'TMSIS - elig group'!$H:$H,$B368,'TMSIS - elig group'!$C:$C,I$1),I367),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B368<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A368,'TMSIS - elig group'!$H:$H,$B368,'TMSIS - elig group'!$C:$C,J$1),J367),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B368<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A368,'TMSIS - elig group'!$H:$H,$B368,'TMSIS - elig group'!$C:$C,K$1),K367),0)","v":0},true,1290198.1241233882,3827276,4310987,2703508,1386003,920706,81057,0,0]
["California","2023-08-01",{"$f":"IF($B369<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A369,'CMS monthly enrollment'!C:C,B369,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B369,C357:C368,B357:B368))","v":13294101.698273554},{"$f":"IF($B369<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A369,'CMS monthly enrollment'!C:C,B369,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B369,D357:D368,B357:B368))","v":1289868.1621026862},{"$f":"IFERROR(IF($B369<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A369,'TMSIS - elig group'!$H:$H,$B369,'TMSIS - elig group'!$C:$C,E$1),E368),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B369<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A369,'TMSIS - elig group'!$H:$H,$B369,'TMSIS - elig group'!$C:$C,F$1),F368),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B369<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A369,'TMSIS - elig group'!$H:$H,$B369,'TMSIS - elig group'!$C:$C,G$1),G368),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B369<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A369,'TMSIS - elig group'!$H:$H,$B369,'TMSIS - elig group'!$C:$C,H$1),H368),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B369<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A369,'TMSIS - elig group'!$H:$H,$B369,'TMSIS - elig group'!$C:$C,I$1),I368),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B369<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A369,'TMSIS - elig group'!$H:$H,$B369,'TMSIS - elig group'!$C:$C,J$1),J368),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B369<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A369,'TMSIS - elig group'!$H:$H,$B369,'TMSIS - elig group'!$C:$C,K$1),K368),0)","v":0},true,1289868.1621026862,3845954,4332026,2716702,1392768,925199,81453,0,0]
["California","2023-09-01",{"$f":"IF($B370<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A370,'CMS monthly enrollment'!C:C,B370,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B370,C358:C369,B358:B369))","v":13360472.108836964},{"$f":"IF($B370<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A370,'CMS monthly enrollment'!C:C,B370,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B370,D358:D369,B358:B369))","v":1289523.0825900799},{"$f":"IFERROR(IF($B370<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A370,'TMSIS - elig group'!$H:$H,$B370,'TMSIS - elig group'!$C:$C,E$1),E369),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B370<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A370,'TMSIS - elig group'!$H:$H,$B370,'TMSIS - elig group'!$C:$C,F$1),F369),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B370<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A370,'TMSIS - elig group'!$H:$H,$B370,'TMSIS - elig group'!$C:$C,G$1),G369),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B370<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A370,'TMSIS - elig group'!$H:$H,$B370,'TMSIS - elig group'!$C:$C,H$1),H369),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B370<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A370,'TMSIS - elig group'!$H:$H,$B370,'TMSIS - elig group'!$C:$C,I$1),I369),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B370<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A370,'TMSIS - elig group'!$H:$H,$B370,'TMSIS - elig group'!$C:$C,J$1),J369),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B370<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A370,'TMSIS - elig group'!$H:$H,$B370,'TMSIS - elig group'!$C:$C,K$1),K369),0)","v":0},true,1289523.0825900799,3865155,4353653,2730265,1399721,929818,81859,0,0]
["California","2023-10-01",{"$f":"IF($B371<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A371,'CMS monthly enrollment'!C:C,B371,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B371,C359:C370,B359:B370))","v":13425148.747327238},{"$f":"IF($B371<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A371,'CMS monthly enrollment'!C:C,B371,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B371,D359:D370,B359:B370))","v":1289115.8418291905},{"$f":"IFERROR(IF($B371<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A371,'TMSIS - elig group'!$H:$H,$B371,'TMSIS - elig group'!$C:$C,E$1),E370),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B371<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A371,'TMSIS - elig group'!$H:$H,$B371,'TMSIS - elig group'!$C:$C,F$1),F370),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B371<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A371,'TMSIS - elig group'!$H:$H,$B371,'TMSIS - elig group'!$C:$C,G$1),G370),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B371<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A371,'TMSIS - elig group'!$H:$H,$B371,'TMSIS - elig group'!$C:$C,H$1),H370),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B371<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A371,'TMSIS - elig group'!$H:$H,$B371,'TMSIS - elig group'!$C:$C,I$1),I370),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B371<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A371,'TMSIS - elig group'!$H:$H,$B371,'TMSIS - elig group'!$C:$C,J$1),J370),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B371<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A371,'TMSIS - elig group'!$H:$H,$B371,'TMSIS - elig group'!$C:$C,K$1),K370),0)","v":0},true,1289115.8418291905,3883866,4374729,2743482,1406497,934319,82256,0,0]
["California","2023-11-01",{"$f":"IF($B372<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A372,'CMS monthly enrollment'!C:C,B372,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B372,C360:C371,B360:B371))","v":13490685.640392631},{"$f":"IF($B372<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A372,'CMS monthly enrollment'!C:C,B372,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B372,D360:D371,B360:B371))","v":1288620.5410537242},{"$f":"IFERROR(IF($B372<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A372,'TMSIS - elig group'!$H:$H,$B372,'TMSIS - elig group'!$C:$C,E$1),E371),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B372<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A372,'TMSIS - elig group'!$H:$H,$B372,'TMSIS - elig group'!$C:$C,F$1),F371),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B372<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A372,'TMSIS - elig group'!$H:$H,$B372,'TMSIS - elig group'!$C:$C,G$1),G371),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B372<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A372,'TMSIS - elig group'!$H:$H,$B372,'TMSIS - elig group'!$C:$C,H$1),H371),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B372<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A372,'TMSIS - elig group'!$H:$H,$B372,'TMSIS - elig group'!$C:$C,I$1),I371),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B372<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A372,'TMSIS - elig group'!$H:$H,$B372,'TMSIS - elig group'!$C:$C,J$1),J371),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B372<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A372,'TMSIS - elig group'!$H:$H,$B372,'TMSIS - elig group'!$C:$C,K$1),K371),0)","v":0},true,1288620.5410537242,3902826,4396085,2756875,1413363,938880,82657,0,0]
["California","2023-12-01",{"$f":"IF($B373<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A373,'CMS monthly enrollment'!C:C,B373,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B373,C361:C372,B361:B372))","v":13554483.609862536},{"$f":"IF($B373<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A373,'CMS monthly enrollment'!C:C,B373,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B373,D361:D372,B361:B372))","v":1288358.1425631046},{"$f":"IFERROR(IF($B373<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A373,'TMSIS - elig group'!$H:$H,$B373,'TMSIS - elig group'!$C:$C,E$1),E372),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B373<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A373,'TMSIS - elig group'!$H:$H,$B373,'TMSIS - elig group'!$C:$C,F$1),F372),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B373<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A373,'TMSIS - elig group'!$H:$H,$B373,'TMSIS - elig group'!$C:$C,G$1),G372),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B373<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A373,'TMSIS - elig group'!$H:$H,$B373,'TMSIS - elig group'!$C:$C,H$1),H372),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B373<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A373,'TMSIS - elig group'!$H:$H,$B373,'TMSIS - elig group'!$C:$C,I$1),I372),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B373<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A373,'TMSIS - elig group'!$H:$H,$B373,'TMSIS - elig group'!$C:$C,J$1),J372),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B373<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A373,'TMSIS - elig group'!$H:$H,$B373,'TMSIS - elig group'!$C:$C,K$1),K372),0)","v":0},true,1288358.1425631046,3921282,4416874,2769912,1420047,943320,83048,0,0]
["California","2024-01-01",{"$f":"IF($B374<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A374,'CMS monthly enrollment'!C:C,B374,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B374,C362:C373,B362:B373))","v":13621282.146838516},{"$f":"IF($B374<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A374,'CMS monthly enrollment'!C:C,B374,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B374,D362:D373,B362:B373))","v":1288409.033670886},{"$f":"IFERROR(IF($B374<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A374,'TMSIS - elig group'!$H:$H,$B374,'TMSIS - elig group'!$C:$C,E$1),E373),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B374<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A374,'TMSIS - elig group'!$H:$H,$B374,'TMSIS - elig group'!$C:$C,F$1),F373),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B374<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A374,'TMSIS - elig group'!$H:$H,$B374,'TMSIS - elig group'!$C:$C,G$1),G373),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B374<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A374,'TMSIS - elig group'!$H:$H,$B374,'TMSIS - elig group'!$C:$C,H$1),H373),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B374<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A374,'TMSIS - elig group'!$H:$H,$B374,'TMSIS - elig group'!$C:$C,I$1),I373),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B374<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A374,'TMSIS - elig group'!$H:$H,$B374,'TMSIS - elig group'!$C:$C,J$1),J373),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B374<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A374,'TMSIS - elig group'!$H:$H,$B374,'TMSIS - elig group'!$C:$C,K$1),K373),0)","v":0},true,1288409.033670886,3940607,4438641,2783563,1427045,947969,83457,0,0]
["California","2024-02-01",{"$f":"IF($B375<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A375,'CMS monthly enrollment'!C:C,B375,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B375,C363:C374,B363:B374))","v":13683979.943835884},{"$f":"IF($B375<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A375,'CMS monthly enrollment'!C:C,B375,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B375,D363:D374,B363:B374))","v":1288913.2450955629},{"$f":"IFERROR(IF($B375<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A375,'TMSIS - elig group'!$H:$H,$B375,'TMSIS - elig group'!$C:$C,E$1),E374),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B375<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A375,'TMSIS - elig group'!$H:$H,$B375,'TMSIS - elig group'!$C:$C,F$1),F374),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B375<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A375,'TMSIS - elig group'!$H:$H,$B375,'TMSIS - elig group'!$C:$C,G$1),G374),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B375<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A375,'TMSIS - elig group'!$H:$H,$B375,'TMSIS - elig group'!$C:$C,H$1),H374),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B375<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A375,'TMSIS - elig group'!$H:$H,$B375,'TMSIS - elig group'!$C:$C,I$1),I374),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B375<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A375,'TMSIS - elig group'!$H:$H,$B375,'TMSIS - elig group'!$C:$C,J$1),J374),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B375<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A375,'TMSIS - elig group'!$H:$H,$B375,'TMSIS - elig group'!$C:$C,K$1),K374),0)","v":0},true,1288913.2450955629,3958745,4459072,2796375,1433614,952333,83841,0,0]
["California","2024-03-01",{"$f":"IF($B376<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A376,'CMS monthly enrollment'!C:C,B376,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B376,C364:C375,B364:B375))","v":13745665.787539378},{"$f":"IF($B376<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A376,'CMS monthly enrollment'!C:C,B376,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B376,D364:D375,B364:B375))","v":1288613.9423289602},{"$f":"IFERROR(IF($B376<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A376,'TMSIS - elig group'!$H:$H,$B376,'TMSIS - elig group'!$C:$C,E$1),E375),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B376<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A376,'TMSIS - elig group'!$H:$H,$B376,'TMSIS - elig group'!$C:$C,F$1),F375),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B376<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A376,'TMSIS - elig group'!$H:$H,$B376,'TMSIS - elig group'!$C:$C,G$1),G375),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B376<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A376,'TMSIS - elig group'!$H:$H,$B376,'TMSIS - elig group'!$C:$C,H$1),H375),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B376<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A376,'TMSIS - elig group'!$H:$H,$B376,'TMSIS - elig group'!$C:$C,I$1),I375),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B376<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A376,'TMSIS - elig group'!$H:$H,$B376,'TMSIS - elig group'!$C:$C,J$1),J375),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B376<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A376,'TMSIS - elig group'!$H:$H,$B376,'TMSIS - elig group'!$C:$C,K$1),K375),0)","v":0},true,1288613.9423289602,3976591,4479173,2808981,1440076,956626,84219,0,0]
["California","2024-04-01",{"$f":"IF($B377<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A377,'CMS monthly enrollment'!C:C,B377,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B377,C365:C376,B365:B376))","v":13811692.028332785},{"$f":"IF($B377<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A377,'CMS monthly enrollment'!C:C,B377,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B377,D365:D376,B365:B376))","v":1288216.1012151146},{"$f":"IFERROR(IF($B377<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A377,'TMSIS - elig group'!$H:$H,$B377,'TMSIS - elig group'!$C:$C,E$1),E376),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B377<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A377,'TMSIS - elig group'!$H:$H,$B377,'TMSIS - elig group'!$C:$C,F$1),F376),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B377<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A377,'TMSIS - elig group'!$H:$H,$B377,'TMSIS - elig group'!$C:$C,G$1),G376),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B377<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A377,'TMSIS - elig group'!$H:$H,$B377,'TMSIS - elig group'!$C:$C,H$1),H376),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B377<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A377,'TMSIS - elig group'!$H:$H,$B377,'TMSIS - elig group'!$C:$C,I$1),I376),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B377<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A377,'TMSIS - elig group'!$H:$H,$B377,'TMSIS - elig group'!$C:$C,J$1),J376),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B377<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A377,'TMSIS - elig group'!$H:$H,$B377,'TMSIS - elig group'!$C:$C,K$1),K376),0)","v":0},true,1288216.1012151146,3995692,4500688,2822474,1446993,961221,84624,0,0]
["California","2024-05-01",{"$f":"IF($B378<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A378,'CMS monthly enrollment'!C:C,B378,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B378,C366:C377,B366:B377))","v":13875770.505705699},{"$f":"IF($B378<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A378,'CMS monthly enrollment'!C:C,B378,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B378,D366:D377,B366:B377))","v":1287870.8054183905},{"$f":"IFERROR(IF($B378<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A378,'TMSIS - elig group'!$H:$H,$B378,'TMSIS - elig group'!$C:$C,E$1),E377),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B378<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A378,'TMSIS - elig group'!$H:$H,$B378,'TMSIS - elig group'!$C:$C,F$1),F377),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B378<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A378,'TMSIS - elig group'!$H:$H,$B378,'TMSIS - elig group'!$C:$C,G$1),G377),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B378<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A378,'TMSIS - elig group'!$H:$H,$B378,'TMSIS - elig group'!$C:$C,H$1),H377),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B378<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A378,'TMSIS - elig group'!$H:$H,$B378,'TMSIS - elig group'!$C:$C,I$1),I377),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B378<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A378,'TMSIS - elig group'!$H:$H,$B378,'TMSIS - elig group'!$C:$C,J$1),J377),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B378<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A378,'TMSIS - elig group'!$H:$H,$B378,'TMSIS - elig group'!$C:$C,K$1),K377),0)","v":0},true,1287870.8054183905,4014230,4521569,2835568,1453707,965680,85017,0,0]
["California","2024-06-01",{"$f":"IF($B379<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A379,'CMS monthly enrollment'!C:C,B379,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B379,C367:C378,B367:B378))","v":13941411.832569763},{"$f":"IF($B379<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A379,'CMS monthly enrollment'!C:C,B379,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B379,D367:D378,B367:B378))","v":1287656.089410261},{"$f":"IFERROR(IF($B379<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A379,'TMSIS - elig group'!$H:$H,$B379,'TMSIS - elig group'!$C:$C,E$1),E378),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B379<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A379,'TMSIS - elig group'!$H:$H,$B379,'TMSIS - elig group'!$C:$C,F$1),F378),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B379<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A379,'TMSIS - elig group'!$H:$H,$B379,'TMSIS - elig group'!$C:$C,G$1),G378),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B379<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A379,'TMSIS - elig group'!$H:$H,$B379,'TMSIS - elig group'!$C:$C,H$1),H378),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B379<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A379,'TMSIS - elig group'!$H:$H,$B379,'TMSIS - elig group'!$C:$C,I$1),I378),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B379<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A379,'TMSIS - elig group'!$H:$H,$B379,'TMSIS - elig group'!$C:$C,J$1),J378),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B379<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A379,'TMSIS - elig group'!$H:$H,$B379,'TMSIS - elig group'!$C:$C,K$1),K378),0)","v":0},true,1287656.089410261,4033220,4542959,2848982,1460584,970249,85419,0,0]
["California","2024-07-01",{"$f":"IF($B380<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A380,'CMS monthly enrollment'!C:C,B380,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B380,C368:C379,B368:B379))","v":14004946.19105494},{"$f":"IF($B380<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A380,'CMS monthly enrollment'!C:C,B380,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B380,D368:D379,B368:B379))","v":1287495.381170603},{"$f":"IFERROR(IF($B380<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A380,'TMSIS - elig group'!$H:$H,$B380,'TMSIS - elig group'!$C:$C,E$1),E379),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B380<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A380,'TMSIS - elig group'!$H:$H,$B380,'TMSIS - elig group'!$C:$C,F$1),F379),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B380<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A380,'TMSIS - elig group'!$H:$H,$B380,'TMSIS - elig group'!$C:$C,G$1),G379),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B380<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A380,'TMSIS - elig group'!$H:$H,$B380,'TMSIS - elig group'!$C:$C,H$1),H379),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B380<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A380,'TMSIS - elig group'!$H:$H,$B380,'TMSIS - elig group'!$C:$C,I$1),I379),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B380<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A380,'TMSIS - elig group'!$H:$H,$B380,'TMSIS - elig group'!$C:$C,J$1),J379),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B380<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A380,'TMSIS - elig group'!$H:$H,$B380,'TMSIS - elig group'!$C:$C,K$1),K379),0)","v":0},true,1287495.381170603,4051600,4563662,2861966,1467240,974670,85808,0,0]
["California","2024-08-01",{"$f":"IF($B381<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A381,'CMS monthly enrollment'!C:C,B381,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B381,C369:C380,B369:B380))","v":14070613.384517059},{"$f":"IF($B381<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A381,'CMS monthly enrollment'!C:C,B381,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B381,D369:D380,B369:B380))","v":1287363.1437418996},{"$f":"IFERROR(IF($B381<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A381,'TMSIS - elig group'!$H:$H,$B381,'TMSIS - elig group'!$C:$C,E$1),E380),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B381<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A381,'TMSIS - elig group'!$H:$H,$B381,'TMSIS - elig group'!$C:$C,F$1),F380),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B381<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A381,'TMSIS - elig group'!$H:$H,$B381,'TMSIS - elig group'!$C:$C,G$1),G380),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B381<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A381,'TMSIS - elig group'!$H:$H,$B381,'TMSIS - elig group'!$C:$C,H$1),H380),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B381<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A381,'TMSIS - elig group'!$H:$H,$B381,'TMSIS - elig group'!$C:$C,I$1),I380),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B381<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A381,'TMSIS - elig group'!$H:$H,$B381,'TMSIS - elig group'!$C:$C,J$1),J380),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B381<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A381,'TMSIS - elig group'!$H:$H,$B381,'TMSIS - elig group'!$C:$C,K$1),K380),0)","v":0},true,1287363.1437418996,4070597,4585061,2875385,1474120,979240,86210,0,0]
["California","2024-09-01",{"$f":"IF($B382<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A382,'CMS monthly enrollment'!C:C,B382,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B382,C370:C381,B370:B381))","v":14136039.257749408},{"$f":"IF($B382<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A382,'CMS monthly enrollment'!C:C,B382,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B382,D370:D381,B370:B381))","v":1287241.72873468},{"$f":"IFERROR(IF($B382<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A382,'TMSIS - elig group'!$H:$H,$B382,'TMSIS - elig group'!$C:$C,E$1),E381),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B382<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A382,'TMSIS - elig group'!$H:$H,$B382,'TMSIS - elig group'!$C:$C,F$1),F381),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B382<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A382,'TMSIS - elig group'!$H:$H,$B382,'TMSIS - elig group'!$C:$C,G$1),G381),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B382<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A382,'TMSIS - elig group'!$H:$H,$B382,'TMSIS - elig group'!$C:$C,H$1),H381),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B382<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A382,'TMSIS - elig group'!$H:$H,$B382,'TMSIS - elig group'!$C:$C,I$1),I381),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B382<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A382,'TMSIS - elig group'!$H:$H,$B382,'TMSIS - elig group'!$C:$C,J$1),J381),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B382<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A382,'TMSIS - elig group'!$H:$H,$B382,'TMSIS - elig group'!$C:$C,K$1),K381),0)","v":0},true,1287241.72873468,4089525,4606380,2888755,1480974,983794,86611,0,0]
["California","2024-10-01",{"$f":"IF($B383<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A383,'CMS monthly enrollment'!C:C,B383,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B383,C371:C382,B371:B382))","v":14199363.825470313},{"$f":"IF($B383<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A383,'CMS monthly enrollment'!C:C,B383,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B383,D371:D382,B371:B382))","v":1287127.1790049262},{"$f":"IFERROR(IF($B383<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A383,'TMSIS - elig group'!$H:$H,$B383,'TMSIS - elig group'!$C:$C,E$1),E382),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B383<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A383,'TMSIS - elig group'!$H:$H,$B383,'TMSIS - elig group'!$C:$C,F$1),F382),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B383<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A383,'TMSIS - elig group'!$H:$H,$B383,'TMSIS - elig group'!$C:$C,G$1),G382),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B383<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A383,'TMSIS - elig group'!$H:$H,$B383,'TMSIS - elig group'!$C:$C,H$1),H382),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B383<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A383,'TMSIS - elig group'!$H:$H,$B383,'TMSIS - elig group'!$C:$C,I$1),I382),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B383<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A383,'TMSIS - elig group'!$H:$H,$B383,'TMSIS - elig group'!$C:$C,J$1),J382),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B383<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A383,'TMSIS - elig group'!$H:$H,$B383,'TMSIS - elig group'!$C:$C,K$1),K382),0)","v":0},true,1287127.1790049262,4107845,4627015,2901696,1487608,988201,86999,0,0]
["California","2024-11-01",{"$f":"IF($B384<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A384,'CMS monthly enrollment'!C:C,B384,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B384,C372:C383,B372:B383))","v":14264956.139400661},{"$f":"IF($B384<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A384,'CMS monthly enrollment'!C:C,B384,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B384,D372:D383,B372:B383))","v":1286985.0497724712},{"$f":"IFERROR(IF($B384<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A384,'TMSIS - elig group'!$H:$H,$B384,'TMSIS - elig group'!$C:$C,E$1),E383),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B384<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A384,'TMSIS - elig group'!$H:$H,$B384,'TMSIS - elig group'!$C:$C,F$1),F383),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B384<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A384,'TMSIS - elig group'!$H:$H,$B384,'TMSIS - elig group'!$C:$C,G$1),G383),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B384<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A384,'TMSIS - elig group'!$H:$H,$B384,'TMSIS - elig group'!$C:$C,H$1),H383),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B384<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A384,'TMSIS - elig group'!$H:$H,$B384,'TMSIS - elig group'!$C:$C,I$1),I383),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B384<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A384,'TMSIS - elig group'!$H:$H,$B384,'TMSIS - elig group'!$C:$C,J$1),J383),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B384<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A384,'TMSIS - elig group'!$H:$H,$B384,'TMSIS - elig group'!$C:$C,K$1),K383),0)","v":0},true,1286985.0497724712,4126820,4648389,2915100,1494480,992765,87401,0,0]
["California","2024-12-01",{"$f":"IF($B385<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A385,'CMS monthly enrollment'!C:C,B385,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B385,C373:C384,B373:B384))","v":14328430.114936665},{"$f":"IF($B385<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A385,'CMS monthly enrollment'!C:C,B385,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B385,D373:D384,B373:B384))","v":1286787.4035392003},{"$f":"IFERROR(IF($B385<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A385,'TMSIS - elig group'!$H:$H,$B385,'TMSIS - elig group'!$C:$C,E$1),E384),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B385<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A385,'TMSIS - elig group'!$H:$H,$B385,'TMSIS - elig group'!$C:$C,F$1),F384),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B385<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A385,'TMSIS - elig group'!$H:$H,$B385,'TMSIS - elig group'!$C:$C,G$1),G384),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B385<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A385,'TMSIS - elig group'!$H:$H,$B385,'TMSIS - elig group'!$C:$C,H$1),H384),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B385<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A385,'TMSIS - elig group'!$H:$H,$B385,'TMSIS - elig group'!$C:$C,I$1),I384),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B385<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A385,'TMSIS - elig group'!$H:$H,$B385,'TMSIS - elig group'!$C:$C,J$1),J384),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B385<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A385,'TMSIS - elig group'!$H:$H,$B385,'TMSIS - elig group'!$C:$C,K$1),K384),0)","v":0},true,1286787.4035392003,4145183,4669073,2928071,1501130,997183,87790,0,0]
["California","2025-01-01",{"$f":"IF($B386<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A386,'CMS monthly enrollment'!C:C,B386,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B386,C374:C385,B374:B385))","v":14394093.824177325},{"$f":"IF($B386<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A386,'CMS monthly enrollment'!C:C,B386,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B386,D374:D385,B374:B385))","v":1286535.4136846792},{"$f":"IFERROR(IF($B386<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A386,'TMSIS - elig group'!$H:$H,$B386,'TMSIS - elig group'!$C:$C,E$1),E385),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B386<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A386,'TMSIS - elig group'!$H:$H,$B386,'TMSIS - elig group'!$C:$C,F$1),F385),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B386<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A386,'TMSIS - elig group'!$H:$H,$B386,'TMSIS - elig group'!$C:$C,G$1),G385),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B386<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A386,'TMSIS - elig group'!$H:$H,$B386,'TMSIS - elig group'!$C:$C,H$1),H385),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B386<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A386,'TMSIS - elig group'!$H:$H,$B386,'TMSIS - elig group'!$C:$C,I$1),I385),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B386<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A386,'TMSIS - elig group'!$H:$H,$B386,'TMSIS - elig group'!$C:$C,J$1),J385),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B386<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A386,'TMSIS - elig group'!$H:$H,$B386,'TMSIS - elig group'!$C:$C,K$1),K385),0)","v":0},true,1286535.4136846792,4164180,4690470,2941490,1508009,1001753,88192,0,0]
["California","2025-02-01",{"$f":"IF($B387<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A387,'CMS monthly enrollment'!C:C,B387,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B387,C375:C386,B375:B386))","v":14460058.696557701},{"$f":"IF($B387<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A387,'CMS monthly enrollment'!C:C,B387,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B387,D375:D386,B375:B386))","v":1286283.2196107928},{"$f":"IFERROR(IF($B387<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A387,'TMSIS - elig group'!$H:$H,$B387,'TMSIS - elig group'!$C:$C,E$1),E386),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B387<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A387,'TMSIS - elig group'!$H:$H,$B387,'TMSIS - elig group'!$C:$C,F$1),F386),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B387<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A387,'TMSIS - elig group'!$H:$H,$B387,'TMSIS - elig group'!$C:$C,G$1),G386),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B387<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A387,'TMSIS - elig group'!$H:$H,$B387,'TMSIS - elig group'!$C:$C,H$1),H386),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B387<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A387,'TMSIS - elig group'!$H:$H,$B387,'TMSIS - elig group'!$C:$C,I$1),I386),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B387<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A387,'TMSIS - elig group'!$H:$H,$B387,'TMSIS - elig group'!$C:$C,J$1),J386),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B387<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A387,'TMSIS - elig group'!$H:$H,$B387,'TMSIS - elig group'!$C:$C,K$1),K386),0)","v":0},true,{"$f":"D387","v":1286283.2196107928},{"$f":"ROUND($C387*E387,0)","v":4183263},{"$f":"ROUND($C387*F387,0)","v":4711966},{"$f":"ROUND($C387*G387,0)","v":2954970},{"$f":"ROUND($C387*H387,0)","v":1514920},{"$f":"ROUND($C387*I387,0)","v":1006344},{"$f":"ROUND($C387*J387,0)","v":88596},{"$f":"ROUND($C387*K387,0)","v":0},0]
["California","2025-03-01",{"$f":"IF($B388<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A388,'CMS monthly enrollment'!C:C,B388,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B388,C376:C387,B376:B387))","v":14519253.380581766},{"$f":"IF($B388<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A388,'CMS monthly enrollment'!C:C,B388,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B388,D376:D387,B376:B387))","v":1286158.6032928184},{"$f":"IFERROR(IF($B388<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A388,'TMSIS - elig group'!$H:$H,$B388,'TMSIS - elig group'!$C:$C,E$1),E387),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B388<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A388,'TMSIS - elig group'!$H:$H,$B388,'TMSIS - elig group'!$C:$C,F$1),F387),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B388<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A388,'TMSIS - elig group'!$H:$H,$B388,'TMSIS - elig group'!$C:$C,G$1),G387),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B388<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A388,'TMSIS - elig group'!$H:$H,$B388,'TMSIS - elig group'!$C:$C,H$1),H387),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B388<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A388,'TMSIS - elig group'!$H:$H,$B388,'TMSIS - elig group'!$C:$C,I$1),I387),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B388<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A388,'TMSIS - elig group'!$H:$H,$B388,'TMSIS - elig group'!$C:$C,J$1),J387),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B388<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A388,'TMSIS - elig group'!$H:$H,$B388,'TMSIS - elig group'!$C:$C,K$1),K387),0)","v":0},true,1286158.6032928184,4200388,4731255,2967067,1521122,1010463,88959,0,0]
["California","2025-04-01",{"$f":"IF($B389<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A389,'CMS monthly enrollment'!C:C,B389,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B389,C377:C388,B377:B388))","v":14584780.097916424},{"$f":"IF($B389<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A389,'CMS monthly enrollment'!C:C,B389,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B389,D377:D388,B377:B388))","v":1286023.4766032998},{"$f":"IFERROR(IF($B389<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A389,'TMSIS - elig group'!$H:$H,$B389,'TMSIS - elig group'!$C:$C,E$1),E388),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B389<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A389,'TMSIS - elig group'!$H:$H,$B389,'TMSIS - elig group'!$C:$C,F$1),F388),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B389<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A389,'TMSIS - elig group'!$H:$H,$B389,'TMSIS - elig group'!$C:$C,G$1),G388),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B389<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A389,'TMSIS - elig group'!$H:$H,$B389,'TMSIS - elig group'!$C:$C,H$1),H388),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B389<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A389,'TMSIS - elig group'!$H:$H,$B389,'TMSIS - elig group'!$C:$C,I$1),I388),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B389<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A389,'TMSIS - elig group'!$H:$H,$B389,'TMSIS - elig group'!$C:$C,J$1),J388),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B389<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A389,'TMSIS - elig group'!$H:$H,$B389,'TMSIS - elig group'!$C:$C,K$1),K388),0)","v":0},true,1286023.4766032998,4219345,4752607,2980457,1527987,1015024,89361,0,0]
["California","2025-05-01",{"$f":"IF($B390<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A390,'CMS monthly enrollment'!C:C,B390,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B390,C378:C389,B378:B389))","v":14648200.182632625},{"$f":"IF($B390<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A390,'CMS monthly enrollment'!C:C,B390,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B390,D378:D389,B378:B389))","v":1285878.4750033207},{"$f":"IFERROR(IF($B390<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A390,'TMSIS - elig group'!$H:$H,$B390,'TMSIS - elig group'!$C:$C,E$1),E389),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B390<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A390,'TMSIS - elig group'!$H:$H,$B390,'TMSIS - elig group'!$C:$C,F$1),F389),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B390<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A390,'TMSIS - elig group'!$H:$H,$B390,'TMSIS - elig group'!$C:$C,G$1),G389),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B390<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A390,'TMSIS - elig group'!$H:$H,$B390,'TMSIS - elig group'!$C:$C,H$1),H389),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B390<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A390,'TMSIS - elig group'!$H:$H,$B390,'TMSIS - elig group'!$C:$C,I$1),I389),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B390<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A390,'TMSIS - elig group'!$H:$H,$B390,'TMSIS - elig group'!$C:$C,J$1),J389),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B390<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A390,'TMSIS - elig group'!$H:$H,$B390,'TMSIS - elig group'!$C:$C,K$1),K389),0)","v":0},true,1285878.4750033207,4237692,4773273,2993417,1534631,1019437,89749,0,0]
["California","2025-06-01",{"$f":"IF($B391<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A391,'CMS monthly enrollment'!C:C,B391,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B391,C379:C390,B379:B390))","v":14713808.988575459},{"$f":"IF($B391<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A391,'CMS monthly enrollment'!C:C,B391,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B391,D379:D390,B379:B390))","v":1285704.9798005517},{"$f":"IFERROR(IF($B391<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A391,'TMSIS - elig group'!$H:$H,$B391,'TMSIS - elig group'!$C:$C,E$1),E390),0)","v":0.28929779556672525},{"$f":"IFERROR(IF($B391<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A391,'TMSIS - elig group'!$H:$H,$B391,'TMSIS - elig group'!$C:$C,F$1),F390),0)","v":0.32586074878112231},{"$f":"IFERROR(IF($B391<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A391,'TMSIS - elig group'!$H:$H,$B391,'TMSIS - elig group'!$C:$C,G$1),G390),0)","v":0.2043539325297512},{"$f":"IFERROR(IF($B391<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A391,'TMSIS - elig group'!$H:$H,$B391,'TMSIS - elig group'!$C:$C,H$1),H390),0)","v":0.10476583675357644},{"$f":"IFERROR(IF($B391<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A391,'TMSIS - elig group'!$H:$H,$B391,'TMSIS - elig group'!$C:$C,I$1),I390),0)","v":6.95947109935659E-2},{"$f":"IFERROR(IF($B391<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A391,'TMSIS - elig group'!$H:$H,$B391,'TMSIS - elig group'!$C:$C,J$1),J390),0)","v":6.126975375258901E-3},{"$f":"IFERROR(IF($B391<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A391,'TMSIS - elig group'!$H:$H,$B391,'TMSIS - elig group'!$C:$C,K$1),K390),0)","v":0},true,1285704.9798005517,4256673,4794653,3006825,1541505,1024003,90151,0,0]
["Colorado","2019-01-01",{"$f":"IF($B392<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A392,'CMS monthly enrollment'!C:C,B392,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B392,C380:C391,B380:B391))","v":1178085},{"$f":"IF($B392<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A392,'CMS monthly enrollment'!C:C,B392,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B392,D380:D391,B380:B391))","v":132659},{"$f":"IFERROR(IF($B392<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A392,'TMSIS - elig group'!$H:$H,$B392,'TMSIS - elig group'!$C:$C,E$1),E391),0)","v":0.37565246026258964},{"$f":"IFERROR(IF($B392<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A392,'TMSIS - elig group'!$H:$H,$B392,'TMSIS - elig group'!$C:$C,F$1),F391),0)","v":0.31461117791809062},{"$f":"IFERROR(IF($B392<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A392,'TMSIS - elig group'!$H:$H,$B392,'TMSIS - elig group'!$C:$C,G$1),G391),0)","v":0.1617233142523862},{"$f":"IFERROR(IF($B392<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A392,'TMSIS - elig group'!$H:$H,$B392,'TMSIS - elig group'!$C:$C,H$1),H391),0)","v":5.8292184238722636E-2},{"$f":"IFERROR(IF($B392<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A392,'TMSIS - elig group'!$H:$H,$B392,'TMSIS - elig group'!$C:$C,I$1),I391),0)","v":8.9720863328210859E-2},{"$f":"IFERROR(IF($B392<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A392,'TMSIS - elig group'!$H:$H,$B392,'TMSIS - elig group'!$C:$C,J$1),J391),0)","v":0},{"$f":"IFERROR(IF($B392<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A392,'TMSIS - elig group'!$H:$H,$B392,'TMSIS - elig group'!$C:$C,K$1),K391),0)","v":0},true,132659,442551,370639,190524,68673,105699,0,0,0]
["Colorado","2019-02-01",{"$f":"IF($B393<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A393,'CMS monthly enrollment'!C:C,B393,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B393,C381:C392,B381:B392))","v":1175760},{"$f":"IF($B393<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A393,'CMS monthly enrollment'!C:C,B393,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B393,D381:D392,B381:B392))","v":132958},{"$f":"IFERROR(IF($B393<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A393,'TMSIS - elig group'!$H:$H,$B393,'TMSIS - elig group'!$C:$C,E$1),E392),0)","v":0.37617740578907422},{"$f":"IFERROR(IF($B393<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A393,'TMSIS - elig group'!$H:$H,$B393,'TMSIS - elig group'!$C:$C,F$1),F392),0)","v":0.31439965536340697},{"$f":"IFERROR(IF($B393<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A393,'TMSIS - elig group'!$H:$H,$B393,'TMSIS - elig group'!$C:$C,G$1),G392),0)","v":0.1608287689498841},{"$f":"IFERROR(IF($B393<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A393,'TMSIS - elig group'!$H:$H,$B393,'TMSIS - elig group'!$C:$C,H$1),H392),0)","v":5.8671918271893657E-2},{"$f":"IFERROR(IF($B393<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A393,'TMSIS - elig group'!$H:$H,$B393,'TMSIS - elig group'!$C:$C,I$1),I392),0)","v":8.9922251625741065E-2},{"$f":"IFERROR(IF($B393<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A393,'TMSIS - elig group'!$H:$H,$B393,'TMSIS - elig group'!$C:$C,J$1),J392),0)","v":0},{"$f":"IFERROR(IF($B393<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A393,'TMSIS - elig group'!$H:$H,$B393,'TMSIS - elig group'!$C:$C,K$1),K392),0)","v":0},true,132958,442294,369659,189096,68984,105727,0,0,0]
["Colorado","2019-03-01",{"$f":"IF($B394<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A394,'CMS monthly enrollment'!C:C,B394,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B394,C382:C393,B382:B393))","v":1168803},{"$f":"IF($B394<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A394,'CMS monthly enrollment'!C:C,B394,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B394,D382:D393,B382:B393))","v":132723},{"$f":"IFERROR(IF($B394<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A394,'TMSIS - elig group'!$H:$H,$B394,'TMSIS - elig group'!$C:$C,E$1),E393),0)","v":0.3766196348242023},{"$f":"IFERROR(IF($B394<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A394,'TMSIS - elig group'!$H:$H,$B394,'TMSIS - elig group'!$C:$C,F$1),F393),0)","v":0.31402278695656838},{"$f":"IFERROR(IF($B394<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A394,'TMSIS - elig group'!$H:$H,$B394,'TMSIS - elig group'!$C:$C,G$1),G393),0)","v":0.16024839285168829},{"$f":"IFERROR(IF($B394<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A394,'TMSIS - elig group'!$H:$H,$B394,'TMSIS - elig group'!$C:$C,H$1),H393),0)","v":5.9008162257792617E-2},{"$f":"IFERROR(IF($B394<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A394,'TMSIS - elig group'!$H:$H,$B394,'TMSIS - elig group'!$C:$C,I$1),I393),0)","v":9.0101023109748393E-2},{"$f":"IFERROR(IF($B394<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A394,'TMSIS - elig group'!$H:$H,$B394,'TMSIS - elig group'!$C:$C,J$1),J393),0)","v":0},{"$f":"IFERROR(IF($B394<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A394,'TMSIS - elig group'!$H:$H,$B394,'TMSIS - elig group'!$C:$C,K$1),K393),0)","v":0},true,132723,440194,367031,187299,68969,105310,0,0,0]
["Colorado","2019-04-01",{"$f":"IF($B395<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A395,'CMS monthly enrollment'!C:C,B395,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B395,C383:C394,B383:B394))","v":1158583},{"$f":"IF($B395<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A395,'CMS monthly enrollment'!C:C,B395,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B395,D383:D394,B383:B394))","v":131743},{"$f":"IFERROR(IF($B395<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A395,'TMSIS - elig group'!$H:$H,$B395,'TMSIS - elig group'!$C:$C,E$1),E394),0)","v":0.37907722185533321},{"$f":"IFERROR(IF($B395<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A395,'TMSIS - elig group'!$H:$H,$B395,'TMSIS - elig group'!$C:$C,F$1),F394),0)","v":0.30979682491565946},{"$f":"IFERROR(IF($B395<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A395,'TMSIS - elig group'!$H:$H,$B395,'TMSIS - elig group'!$C:$C,G$1),G394),0)","v":0.1610310571316978},{"$f":"IFERROR(IF($B395<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A395,'TMSIS - elig group'!$H:$H,$B395,'TMSIS - elig group'!$C:$C,H$1),H394),0)","v":5.954678056974301E-2},{"$f":"IFERROR(IF($B395<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A395,'TMSIS - elig group'!$H:$H,$B395,'TMSIS - elig group'!$C:$C,I$1),I394),0)","v":9.0548115527566503E-2},{"$f":"IFERROR(IF($B395<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A395,'TMSIS - elig group'!$H:$H,$B395,'TMSIS - elig group'!$C:$C,J$1),J394),0)","v":0},{"$f":"IFERROR(IF($B395<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A395,'TMSIS - elig group'!$H:$H,$B395,'TMSIS - elig group'!$C:$C,K$1),K394),0)","v":0},true,131743,439192,358925,186568,68990,104908,0,0,0]
["Colorado","2019-05-01",{"$f":"IF($B396<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A396,'CMS monthly enrollment'!C:C,B396,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B396,C384:C395,B384:B395))","v":1159254},{"$f":"IF($B396<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A396,'CMS monthly enrollment'!C:C,B396,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B396,D384:D395,B384:B395))","v":131319},{"$f":"IFERROR(IF($B396<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A396,'TMSIS - elig group'!$H:$H,$B396,'TMSIS - elig group'!$C:$C,E$1),E395),0)","v":0.37899504223053837},{"$f":"IFERROR(IF($B396<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A396,'TMSIS - elig group'!$H:$H,$B396,'TMSIS - elig group'!$C:$C,F$1),F395),0)","v":0.31048374675830143},{"$f":"IFERROR(IF($B396<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A396,'TMSIS - elig group'!$H:$H,$B396,'TMSIS - elig group'!$C:$C,G$1),G395),0)","v":0.16026874357383997},{"$f":"IFERROR(IF($B396<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A396,'TMSIS - elig group'!$H:$H,$B396,'TMSIS - elig group'!$C:$C,H$1),H395),0)","v":5.9758813465485019E-2},{"$f":"IFERROR(IF($B396<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A396,'TMSIS - elig group'!$H:$H,$B396,'TMSIS - elig group'!$C:$C,I$1),I395),0)","v":9.0493653971835203E-2},{"$f":"IFERROR(IF($B396<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A396,'TMSIS - elig group'!$H:$H,$B396,'TMSIS - elig group'!$C:$C,J$1),J395),0)","v":0},{"$f":"IFERROR(IF($B396<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A396,'TMSIS - elig group'!$H:$H,$B396,'TMSIS - elig group'!$C:$C,K$1),K395),0)","v":0},true,131319,439352,359930,185792,69276,104905,0,0,0]
["Colorado","2019-06-01",{"$f":"IF($B397<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A397,'CMS monthly enrollment'!C:C,B397,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B397,C385:C396,B385:B396))","v":1157665},{"$f":"IF($B397<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A397,'CMS monthly enrollment'!C:C,B397,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B397,D385:D396,B385:B396))","v":129571},{"$f":"IFERROR(IF($B397<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A397,'TMSIS - elig group'!$H:$H,$B397,'TMSIS - elig group'!$C:$C,E$1),E396),0)","v":0.37841610711390861},{"$f":"IFERROR(IF($B397<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A397,'TMSIS - elig group'!$H:$H,$B397,'TMSIS - elig group'!$C:$C,F$1),F396),0)","v":0.31165170634404404},{"$f":"IFERROR(IF($B397<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A397,'TMSIS - elig group'!$H:$H,$B397,'TMSIS - elig group'!$C:$C,G$1),G396),0)","v":0.15947837341098692},{"$f":"IFERROR(IF($B397<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A397,'TMSIS - elig group'!$H:$H,$B397,'TMSIS - elig group'!$C:$C,H$1),H396),0)","v":5.9872145113461624E-2},{"$f":"IFERROR(IF($B397<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A397,'TMSIS - elig group'!$H:$H,$B397,'TMSIS - elig group'!$C:$C,I$1),I396),0)","v":9.0581668017598815E-2},{"$f":"IFERROR(IF($B397<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A397,'TMSIS - elig group'!$H:$H,$B397,'TMSIS - elig group'!$C:$C,J$1),J396),0)","v":0},{"$f":"IFERROR(IF($B397<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A397,'TMSIS - elig group'!$H:$H,$B397,'TMSIS - elig group'!$C:$C,K$1),K396),0)","v":0},true,129571,438079,360788,184623,69312,104863,0,0,0]
["Colorado","2019-07-01",{"$f":"IF($B398<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A398,'CMS monthly enrollment'!C:C,B398,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B398,C386:C397,B386:B397))","v":1150467},{"$f":"IF($B398<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A398,'CMS monthly enrollment'!C:C,B398,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B398,D386:D397,B386:B397))","v":129675},{"$f":"IFERROR(IF($B398<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A398,'TMSIS - elig group'!$H:$H,$B398,'TMSIS - elig group'!$C:$C,E$1),E397),0)","v":0.37903946398052851},{"$f":"IFERROR(IF($B398<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A398,'TMSIS - elig group'!$H:$H,$B398,'TMSIS - elig group'!$C:$C,F$1),F397),0)","v":0.30931531835385107},{"$f":"IFERROR(IF($B398<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A398,'TMSIS - elig group'!$H:$H,$B398,'TMSIS - elig group'!$C:$C,G$1),G397),0)","v":0.16007339560381476},{"$f":"IFERROR(IF($B398<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A398,'TMSIS - elig group'!$H:$H,$B398,'TMSIS - elig group'!$C:$C,H$1),H397),0)","v":6.0333233492491381E-2},{"$f":"IFERROR(IF($B398<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A398,'TMSIS - elig group'!$H:$H,$B398,'TMSIS - elig group'!$C:$C,I$1),I397),0)","v":9.12385885693143E-2},{"$f":"IFERROR(IF($B398<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A398,'TMSIS - elig group'!$H:$H,$B398,'TMSIS - elig group'!$C:$C,J$1),J397),0)","v":0},{"$f":"IFERROR(IF($B398<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A398,'TMSIS - elig group'!$H:$H,$B398,'TMSIS - elig group'!$C:$C,K$1),K397),0)","v":0},true,129675,436072,355857,184159,69411,104967,0,0,0]
["Colorado","2019-08-01",{"$f":"IF($B399<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A399,'CMS monthly enrollment'!C:C,B399,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B399,C387:C398,B387:B398))","v":1153331},{"$f":"IF($B399<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A399,'CMS monthly enrollment'!C:C,B399,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B399,D387:D398,B387:B398))","v":129111},{"$f":"IFERROR(IF($B399<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A399,'TMSIS - elig group'!$H:$H,$B399,'TMSIS - elig group'!$C:$C,E$1),E398),0)","v":0.37784784862688192},{"$f":"IFERROR(IF($B399<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A399,'TMSIS - elig group'!$H:$H,$B399,'TMSIS - elig group'!$C:$C,F$1),F398),0)","v":0.31155641805183515},{"$f":"IFERROR(IF($B399<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A399,'TMSIS - elig group'!$H:$H,$B399,'TMSIS - elig group'!$C:$C,G$1),G398),0)","v":0.15919499975313414},{"$f":"IFERROR(IF($B399<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A399,'TMSIS - elig group'!$H:$H,$B399,'TMSIS - elig group'!$C:$C,H$1),H398),0)","v":6.043610735233447E-2},{"$f":"IFERROR(IF($B399<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A399,'TMSIS - elig group'!$H:$H,$B399,'TMSIS - elig group'!$C:$C,I$1),I398),0)","v":9.0964626215814304E-2},{"$f":"IFERROR(IF($B399<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A399,'TMSIS - elig group'!$H:$H,$B399,'TMSIS - elig group'!$C:$C,J$1),J398),0)","v":0},{"$f":"IFERROR(IF($B399<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A399,'TMSIS - elig group'!$H:$H,$B399,'TMSIS - elig group'!$C:$C,K$1),K398),0)","v":0},true,129111,435784,359328,183605,69703,104912,0,0,0]
["Colorado","2019-09-01",{"$f":"IF($B400<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A400,'CMS monthly enrollment'!C:C,B400,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B400,C388:C399,B388:B399))","v":1154733},{"$f":"IF($B400<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A400,'CMS monthly enrollment'!C:C,B400,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B400,D388:D399,B388:B399))","v":127920},{"$f":"IFERROR(IF($B400<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A400,'TMSIS - elig group'!$H:$H,$B400,'TMSIS - elig group'!$C:$C,E$1),E399),0)","v":0.37686147982212714},{"$f":"IFERROR(IF($B400<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A400,'TMSIS - elig group'!$H:$H,$B400,'TMSIS - elig group'!$C:$C,F$1),F399),0)","v":0.3130454043933264},{"$f":"IFERROR(IF($B400<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A400,'TMSIS - elig group'!$H:$H,$B400,'TMSIS - elig group'!$C:$C,G$1),G399),0)","v":0.15860276171052193},{"$f":"IFERROR(IF($B400<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A400,'TMSIS - elig group'!$H:$H,$B400,'TMSIS - elig group'!$C:$C,H$1),H399),0)","v":6.0562874051288906E-2},{"$f":"IFERROR(IF($B400<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A400,'TMSIS - elig group'!$H:$H,$B400,'TMSIS - elig group'!$C:$C,I$1),I399),0)","v":9.0927480022735638E-2},{"$f":"IFERROR(IF($B400<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A400,'TMSIS - elig group'!$H:$H,$B400,'TMSIS - elig group'!$C:$C,J$1),J399),0)","v":0},{"$f":"IFERROR(IF($B400<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A400,'TMSIS - elig group'!$H:$H,$B400,'TMSIS - elig group'!$C:$C,K$1),K399),0)","v":0},{"$f":"SUM(E400:K400)=1","v":true},127920,435174,361484,183144,69934,104997,0,0,0]
["Colorado",{"$f":"B323","v":"2019-10-01"},{"$f":"IF($B401<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A401,'CMS monthly enrollment'!C:C,B401,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B401,C389:C400,B389:B400))","v":1151665},{"$f":"IF($B401<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A401,'CMS monthly enrollment'!C:C,B401,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B401,D389:D400,B389:B400))","v":128003},{"$f":"IFERROR(IF($B401<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A401,'TMSIS - elig group'!$H:$H,$B401,'TMSIS - elig group'!$C:$C,E$1),E400),0)","v":0.3761148050128304},{"$f":"IFERROR(IF($B401<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A401,'TMSIS - elig group'!$H:$H,$B401,'TMSIS - elig group'!$C:$C,F$1),F400),0)","v":0.31385249459882103},{"$f":"IFERROR(IF($B401<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A401,'TMSIS - elig group'!$H:$H,$B401,'TMSIS - elig group'!$C:$C,G$1),G400),0)","v":0.15813344641309759},{"$f":"IFERROR(IF($B401<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A401,'TMSIS - elig group'!$H:$H,$B401,'TMSIS - elig group'!$C:$C,H$1),H400),0)","v":6.095496531345275E-2},{"$f":"IFERROR(IF($B401<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A401,'TMSIS - elig group'!$H:$H,$B401,'TMSIS - elig group'!$C:$C,I$1),I400),0)","v":9.0944288661798198E-2},{"$f":"IFERROR(IF($B401<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A401,'TMSIS - elig group'!$H:$H,$B401,'TMSIS - elig group'!$C:$C,J$1),J400),0)","v":0},{"$f":"IFERROR(IF($B401<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A401,'TMSIS - elig group'!$H:$H,$B401,'TMSIS - elig group'!$C:$C,K$1),K400),0)","v":0},true,128003,433158,361453,182117,70200,104737,0,0,0]
["Colorado","2019-11-01",{"$f":"IF($B402<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A402,'CMS monthly enrollment'!C:C,B402,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B402,C390:C401,B390:B401))","v":1153375},{"$f":"IF($B402<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A402,'CMS monthly enrollment'!C:C,B402,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B402,D390:D401,B390:B401))","v":127752},{"$f":"IFERROR(IF($B402<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A402,'TMSIS - elig group'!$H:$H,$B402,'TMSIS - elig group'!$C:$C,E$1),E401),0)","v":0.37431063830499456},{"$f":"IFERROR(IF($B402<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A402,'TMSIS - elig group'!$H:$H,$B402,'TMSIS - elig group'!$C:$C,F$1),F401),0)","v":0.31710386912881416},{"$f":"IFERROR(IF($B402<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A402,'TMSIS - elig group'!$H:$H,$B402,'TMSIS - elig group'!$C:$C,G$1),G401),0)","v":0.15695939398098324},{"$f":"IFERROR(IF($B402<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A402,'TMSIS - elig group'!$H:$H,$B402,'TMSIS - elig group'!$C:$C,H$1),H401),0)","v":6.1006104041521542E-2},{"$f":"IFERROR(IF($B402<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A402,'TMSIS - elig group'!$H:$H,$B402,'TMSIS - elig group'!$C:$C,I$1),I401),0)","v":9.0619994543686494E-2},{"$f":"IFERROR(IF($B402<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A402,'TMSIS - elig group'!$H:$H,$B402,'TMSIS - elig group'!$C:$C,J$1),J401),0)","v":0},{"$f":"IFERROR(IF($B402<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A402,'TMSIS - elig group'!$H:$H,$B402,'TMSIS - elig group'!$C:$C,K$1),K401),0)","v":0},true,127752,431721,365740,181033,70363,104519,0,0,0]
["Colorado","2019-12-01",{"$f":"IF($B403<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A403,'CMS monthly enrollment'!C:C,B403,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B403,C391:C402,B391:B402))","v":1148814},{"$f":"IF($B403<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A403,'CMS monthly enrollment'!C:C,B403,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B403,D391:D402,B391:B402))","v":126616},{"$f":"IFERROR(IF($B403<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A403,'TMSIS - elig group'!$H:$H,$B403,'TMSIS - elig group'!$C:$C,E$1),E402),0)","v":0.37506942944749705},{"$f":"IFERROR(IF($B403<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A403,'TMSIS - elig group'!$H:$H,$B403,'TMSIS - elig group'!$C:$C,F$1),F402),0)","v":0.31797132406262896},{"$f":"IFERROR(IF($B403<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A403,'TMSIS - elig group'!$H:$H,$B403,'TMSIS - elig group'!$C:$C,G$1),G402),0)","v":0.15509677267559452},{"$f":"IFERROR(IF($B403<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A403,'TMSIS - elig group'!$H:$H,$B403,'TMSIS - elig group'!$C:$C,H$1),H402),0)","v":6.1197068711834814E-2},{"$f":"IFERROR(IF($B403<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A403,'TMSIS - elig group'!$H:$H,$B403,'TMSIS - elig group'!$C:$C,I$1),I402),0)","v":9.0665405102444668E-2},{"$f":"IFERROR(IF($B403<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A403,'TMSIS - elig group'!$H:$H,$B403,'TMSIS - elig group'!$C:$C,J$1),J402),0)","v":0},{"$f":"IFERROR(IF($B403<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A403,'TMSIS - elig group'!$H:$H,$B403,'TMSIS - elig group'!$C:$C,K$1),K402),0)","v":0},true,126616,430885,365290,178177,70304,104158,0,0,0]
["Colorado","2020-01-01",{"$f":"IF($B404<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A404,'CMS monthly enrollment'!C:C,B404,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B404,C392:C403,B392:B403))","v":1146727},{"$f":"IF($B404<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A404,'CMS monthly enrollment'!C:C,B404,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B404,D392:D403,B392:B403))","v":126175},{"$f":"IFERROR(IF($B404<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A404,'TMSIS - elig group'!$H:$H,$B404,'TMSIS - elig group'!$C:$C,E$1),E403),0)","v":0.3761288318405715},{"$f":"IFERROR(IF($B404<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A404,'TMSIS - elig group'!$H:$H,$B404,'TMSIS - elig group'!$C:$C,F$1),F403),0)","v":0.31542804899300664},{"$f":"IFERROR(IF($B404<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A404,'TMSIS - elig group'!$H:$H,$B404,'TMSIS - elig group'!$C:$C,G$1),G403),0)","v":0.15583288363866268},{"$f":"IFERROR(IF($B404<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A404,'TMSIS - elig group'!$H:$H,$B404,'TMSIS - elig group'!$C:$C,H$1),H403),0)","v":6.1473612253471206E-2},{"$f":"IFERROR(IF($B404<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A404,'TMSIS - elig group'!$H:$H,$B404,'TMSIS - elig group'!$C:$C,I$1),I403),0)","v":9.1136623274287926E-2},{"$f":"IFERROR(IF($B404<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A404,'TMSIS - elig group'!$H:$H,$B404,'TMSIS - elig group'!$C:$C,J$1),J403),0)","v":0},{"$f":"IFERROR(IF($B404<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A404,'TMSIS - elig group'!$H:$H,$B404,'TMSIS - elig group'!$C:$C,K$1),K403),0)","v":0},true,126175,431317,361710,178698,70493,104509,0,0,0]
["Colorado","2020-02-01",{"$f":"IF($B405<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A405,'CMS monthly enrollment'!C:C,B405,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B405,C393:C404,B393:B404))","v":1141149},{"$f":"IF($B405<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A405,'CMS monthly enrollment'!C:C,B405,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B405,D393:D404,B393:B404))","v":125531},{"$f":"IFERROR(IF($B405<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A405,'TMSIS - elig group'!$H:$H,$B405,'TMSIS - elig group'!$C:$C,E$1),E404),0)","v":0.37526345046285209},{"$f":"IFERROR(IF($B405<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A405,'TMSIS - elig group'!$H:$H,$B405,'TMSIS - elig group'!$C:$C,F$1),F404),0)","v":0.315962877069424},{"$f":"IFERROR(IF($B405<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A405,'TMSIS - elig group'!$H:$H,$B405,'TMSIS - elig group'!$C:$C,G$1),G404),0)","v":0.15573676867378339},{"$f":"IFERROR(IF($B405<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A405,'TMSIS - elig group'!$H:$H,$B405,'TMSIS - elig group'!$C:$C,H$1),H404),0)","v":6.1679771150281198E-2},{"$f":"IFERROR(IF($B405<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A405,'TMSIS - elig group'!$H:$H,$B405,'TMSIS - elig group'!$C:$C,I$1),I404),0)","v":9.13571326436593E-2},{"$f":"IFERROR(IF($B405<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A405,'TMSIS - elig group'!$H:$H,$B405,'TMSIS - elig group'!$C:$C,J$1),J404),0)","v":0},{"$f":"IFERROR(IF($B405<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A405,'TMSIS - elig group'!$H:$H,$B405,'TMSIS - elig group'!$C:$C,K$1),K404),0)","v":0},true,125531,428232,360561,177719,70386,104252,0,0,0]
["Colorado","2020-03-01",{"$f":"IF($B406<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A406,'CMS monthly enrollment'!C:C,B406,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B406,C394:C405,B394:B405))","v":1135604},{"$f":"IF($B406<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A406,'CMS monthly enrollment'!C:C,B406,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B406,D394:D405,B394:B405))","v":124138},{"$f":"IFERROR(IF($B406<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A406,'TMSIS - elig group'!$H:$H,$B406,'TMSIS - elig group'!$C:$C,E$1),E405),0)","v":0.37574359462741191},{"$f":"IFERROR(IF($B406<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A406,'TMSIS - elig group'!$H:$H,$B406,'TMSIS - elig group'!$C:$C,F$1),F405),0)","v":0.31440065167629783},{"$f":"IFERROR(IF($B406<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A406,'TMSIS - elig group'!$H:$H,$B406,'TMSIS - elig group'!$C:$C,G$1),G405),0)","v":0.15620078840587598},{"$f":"IFERROR(IF($B406<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A406,'TMSIS - elig group'!$H:$H,$B406,'TMSIS - elig group'!$C:$C,H$1),H405),0)","v":6.1990877892323756E-2},{"$f":"IFERROR(IF($B406<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A406,'TMSIS - elig group'!$H:$H,$B406,'TMSIS - elig group'!$C:$C,I$1),I405),0)","v":9.1630925373540451E-2},{"$f":"IFERROR(IF($B406<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A406,'TMSIS - elig group'!$H:$H,$B406,'TMSIS - elig group'!$C:$C,J$1),J405),0)","v":3.3162024550101866E-5},{"$f":"IFERROR(IF($B406<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A406,'TMSIS - elig group'!$H:$H,$B406,'TMSIS - elig group'!$C:$C,K$1),K405),0)","v":0},true,124138,426696,357035,177382,70397,104056,38,0,0]
["Colorado","2020-04-01",{"$f":"IF($B407<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A407,'CMS monthly enrollment'!C:C,B407,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B407,C395:C406,B395:B406))","v":1174876},{"$f":"IF($B407<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A407,'CMS monthly enrollment'!C:C,B407,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B407,D395:D406,B395:B406))","v":122060},{"$f":"IFERROR(IF($B407<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A407,'TMSIS - elig group'!$H:$H,$B407,'TMSIS - elig group'!$C:$C,E$1),E406),0)","v":0.37249774185958889},{"$f":"IFERROR(IF($B407<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A407,'TMSIS - elig group'!$H:$H,$B407,'TMSIS - elig group'!$C:$C,F$1),F406),0)","v":0.32059835373748974},{"$f":"IFERROR(IF($B407<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A407,'TMSIS - elig group'!$H:$H,$B407,'TMSIS - elig group'!$C:$C,G$1),G406),0)","v":0.15696255846897259},{"$f":"IFERROR(IF($B407<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A407,'TMSIS - elig group'!$H:$H,$B407,'TMSIS - elig group'!$C:$C,H$1),H406),0)","v":6.0546955335710209E-2},{"$f":"IFERROR(IF($B407<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A407,'TMSIS - elig group'!$H:$H,$B407,'TMSIS - elig group'!$C:$C,I$1),I406),0)","v":8.9121274890959376E-2},{"$f":"IFERROR(IF($B407<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A407,'TMSIS - elig group'!$H:$H,$B407,'TMSIS - elig group'!$C:$C,J$1),J406),0)","v":2.7311570727919169E-4},{"$f":"IFERROR(IF($B407<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A407,'TMSIS - elig group'!$H:$H,$B407,'TMSIS - elig group'!$C:$C,K$1),K406),0)","v":0},true,122060,437639,376663,184412,71135,104706,321,0,0]
["Colorado","2020-05-01",{"$f":"IF($B408<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A408,'CMS monthly enrollment'!C:C,B408,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B408,C396:C407,B396:B407))","v":1194350},{"$f":"IF($B408<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A408,'CMS monthly enrollment'!C:C,B408,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B408,D396:D407,B396:B407))","v":121785},{"$f":"IFERROR(IF($B408<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A408,'TMSIS - elig group'!$H:$H,$B408,'TMSIS - elig group'!$C:$C,E$1),E407),0)","v":0.37118481601300524},{"$f":"IFERROR(IF($B408<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A408,'TMSIS - elig group'!$H:$H,$B408,'TMSIS - elig group'!$C:$C,F$1),F407),0)","v":0.32492090324126699},{"$f":"IFERROR(IF($B408<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A408,'TMSIS - elig group'!$H:$H,$B408,'TMSIS - elig group'!$C:$C,G$1),G407),0)","v":0.15622217040858294},{"$f":"IFERROR(IF($B408<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A408,'TMSIS - elig group'!$H:$H,$B408,'TMSIS - elig group'!$C:$C,H$1),H407),0)","v":5.9611592006450796E-2},{"$f":"IFERROR(IF($B408<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A408,'TMSIS - elig group'!$H:$H,$B408,'TMSIS - elig group'!$C:$C,I$1),I407),0)","v":8.7740731025683374E-2},{"$f":"IFERROR(IF($B408<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A408,'TMSIS - elig group'!$H:$H,$B408,'TMSIS - elig group'!$C:$C,J$1),J407),0)","v":3.1978730501070276E-4},{"$f":"IFERROR(IF($B408<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A408,'TMSIS - elig group'!$H:$H,$B408,'TMSIS - elig group'!$C:$C,K$1),K407),0)","v":0},true,121785,443325,388069,186584,71197,104793,382,0,0]
["Colorado","2020-06-01",{"$f":"IF($B409<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A409,'CMS monthly enrollment'!C:C,B409,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B409,C397:C408,B397:B408))","v":1215158},{"$f":"IF($B409<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A409,'CMS monthly enrollment'!C:C,B409,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B409,D397:D408,B397:B408))","v":121816},{"$f":"IFERROR(IF($B409<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A409,'TMSIS - elig group'!$H:$H,$B409,'TMSIS - elig group'!$C:$C,E$1),E408),0)","v":0.36934058485264121},{"$f":"IFERROR(IF($B409<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A409,'TMSIS - elig group'!$H:$H,$B409,'TMSIS - elig group'!$C:$C,F$1),F408),0)","v":0.32896131214735563},{"$f":"IFERROR(IF($B409<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A409,'TMSIS - elig group'!$H:$H,$B409,'TMSIS - elig group'!$C:$C,G$1),G408),0)","v":0.15522796778186887},{"$f":"IFERROR(IF($B409<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A409,'TMSIS - elig group'!$H:$H,$B409,'TMSIS - elig group'!$C:$C,H$1),H408),0)","v":5.9279260930583354E-2},{"$f":"IFERROR(IF($B409<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A409,'TMSIS - elig group'!$H:$H,$B409,'TMSIS - elig group'!$C:$C,I$1),I408),0)","v":8.6794671469896542E-2},{"$f":"IFERROR(IF($B409<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A409,'TMSIS - elig group'!$H:$H,$B409,'TMSIS - elig group'!$C:$C,J$1),J408),0)","v":3.9620281765441565E-4},{"$f":"IFERROR(IF($B409<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A409,'TMSIS - elig group'!$H:$H,$B409,'TMSIS - elig group'!$C:$C,K$1),K408),0)","v":0},true,121816,448807,399740,188627,72034,105469,481,0,0]
["Colorado","2020-07-01",{"$f":"IF($B410<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A410,'CMS monthly enrollment'!C:C,B410,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B410,C398:C409,B398:B409))","v":1235343},{"$f":"IF($B410<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A410,'CMS monthly enrollment'!C:C,B410,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B410,D398:D409,B398:B409))","v":121707},{"$f":"IFERROR(IF($B410<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A410,'TMSIS - elig group'!$H:$H,$B410,'TMSIS - elig group'!$C:$C,E$1),E409),0)","v":0.36800998171480098},{"$f":"IFERROR(IF($B410<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A410,'TMSIS - elig group'!$H:$H,$B410,'TMSIS - elig group'!$C:$C,F$1),F409),0)","v":0.33254718458031712},{"$f":"IFERROR(IF($B410<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A410,'TMSIS - elig group'!$H:$H,$B410,'TMSIS - elig group'!$C:$C,G$1),G409),0)","v":0.1545725521629136},{"$f":"IFERROR(IF($B410<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A410,'TMSIS - elig group'!$H:$H,$B410,'TMSIS - elig group'!$C:$C,H$1),H409),0)","v":5.8842177441575029E-2},{"$f":"IFERROR(IF($B410<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A410,'TMSIS - elig group'!$H:$H,$B410,'TMSIS - elig group'!$C:$C,I$1),I409),0)","v":8.555923277308819E-2},{"$f":"IFERROR(IF($B410<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A410,'TMSIS - elig group'!$H:$H,$B410,'TMSIS - elig group'!$C:$C,J$1),J409),0)","v":4.6887132730506222E-4},{"$f":"IFERROR(IF($B410<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A410,'TMSIS - elig group'!$H:$H,$B410,'TMSIS - elig group'!$C:$C,K$1),K409),0)","v":0},true,121707,454619,410810,190950,72690,105695,579,0,0]
["Colorado","2020-08-01",{"$f":"IF($B411<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A411,'CMS monthly enrollment'!C:C,B411,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B411,C399:C410,B399:B410))","v":1256191},{"$f":"IF($B411<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A411,'CMS monthly enrollment'!C:C,B411,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B411,D399:D410,B399:B410))","v":121314},{"$f":"IFERROR(IF($B411<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A411,'TMSIS - elig group'!$H:$H,$B411,'TMSIS - elig group'!$C:$C,E$1),E410),0)","v":0.36667996260709262},{"$f":"IFERROR(IF($B411<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A411,'TMSIS - elig group'!$H:$H,$B411,'TMSIS - elig group'!$C:$C,F$1),F410),0)","v":0.33654386659294866},{"$f":"IFERROR(IF($B411<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A411,'TMSIS - elig group'!$H:$H,$B411,'TMSIS - elig group'!$C:$C,G$1),G410),0)","v":0.15349187843916953},{"$f":"IFERROR(IF($B411<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A411,'TMSIS - elig group'!$H:$H,$B411,'TMSIS - elig group'!$C:$C,H$1),H410),0)","v":5.8434888136992338E-2},{"$f":"IFERROR(IF($B411<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A411,'TMSIS - elig group'!$H:$H,$B411,'TMSIS - elig group'!$C:$C,I$1),I410),0)","v":8.4338100877686076E-2},{"$f":"IFERROR(IF($B411<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A411,'TMSIS - elig group'!$H:$H,$B411,'TMSIS - elig group'!$C:$C,J$1),J410),0)","v":5.1130334611078343E-4},{"$f":"IFERROR(IF($B411<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A411,'TMSIS - elig group'!$H:$H,$B411,'TMSIS - elig group'!$C:$C,K$1),K410),0)","v":0},true,121314,460620,422763,192815,73405,105945,642,0,0]
["Colorado","2020-09-01",{"$f":"IF($B412<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A412,'CMS monthly enrollment'!C:C,B412,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B412,C400:C411,B400:B411))","v":1276185},{"$f":"IF($B412<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A412,'CMS monthly enrollment'!C:C,B412,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B412,D400:D411,B400:B411))","v":120450},{"$f":"IFERROR(IF($B412<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A412,'TMSIS - elig group'!$H:$H,$B412,'TMSIS - elig group'!$C:$C,E$1),E411),0)","v":0.36591343197343645},{"$f":"IFERROR(IF($B412<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A412,'TMSIS - elig group'!$H:$H,$B412,'TMSIS - elig group'!$C:$C,F$1),F411),0)","v":0.33914290328866903},{"$f":"IFERROR(IF($B412<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A412,'TMSIS - elig group'!$H:$H,$B412,'TMSIS - elig group'!$C:$C,G$1),G411),0)","v":0.15307919845374701},{"$f":"IFERROR(IF($B412<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A412,'TMSIS - elig group'!$H:$H,$B412,'TMSIS - elig group'!$C:$C,H$1),H411),0)","v":5.8022400650287645E-2},{"$f":"IFERROR(IF($B412<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A412,'TMSIS - elig group'!$H:$H,$B412,'TMSIS - elig group'!$C:$C,I$1),I411),0)","v":8.3262751544774388E-2},{"$f":"IFERROR(IF($B412<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A412,'TMSIS - elig group'!$H:$H,$B412,'TMSIS - elig group'!$C:$C,J$1),J411),0)","v":5.7931408908546474E-4},{"$f":"IFERROR(IF($B412<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A412,'TMSIS - elig group'!$H:$H,$B412,'TMSIS - elig group'!$C:$C,K$1),K411),0)","v":0},true,120450,466973,432809,195357,74047,106259,739,0,0]
["Colorado","2020-10-01",{"$f":"IF($B413<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A413,'CMS monthly enrollment'!C:C,B413,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B413,C401:C412,B401:B412))","v":1295141},{"$f":"IF($B413<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A413,'CMS monthly enrollment'!C:C,B413,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B413,D401:D412,B401:B412))","v":119079},{"$f":"IFERROR(IF($B413<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A413,'TMSIS - elig group'!$H:$H,$B413,'TMSIS - elig group'!$C:$C,E$1),E412),0)","v":0.36491054978155985},{"$f":"IFERROR(IF($B413<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A413,'TMSIS - elig group'!$H:$H,$B413,'TMSIS - elig group'!$C:$C,F$1),F412),0)","v":0.34219949996075927},{"$f":"IFERROR(IF($B413<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A413,'TMSIS - elig group'!$H:$H,$B413,'TMSIS - elig group'!$C:$C,G$1),G412),0)","v":0.15227727138527314},{"$f":"IFERROR(IF($B413<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A413,'TMSIS - elig group'!$H:$H,$B413,'TMSIS - elig group'!$C:$C,H$1),H412),0)","v":5.7714544115943331E-2},{"$f":"IFERROR(IF($B413<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A413,'TMSIS - elig group'!$H:$H,$B413,'TMSIS - elig group'!$C:$C,I$1),I412),0)","v":8.2249354396271762E-2},{"$f":"IFERROR(IF($B413<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A413,'TMSIS - elig group'!$H:$H,$B413,'TMSIS - elig group'!$C:$C,J$1),J412),0)","v":6.4878036019269073E-4},{"$f":"IFERROR(IF($B413<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A413,'TMSIS - elig group'!$H:$H,$B413,'TMSIS - elig group'!$C:$C,K$1),K412),0)","v":0},true,119079,472611,443197,197221,74748,106525,840,0,0]
["Colorado","2020-11-01",{"$f":"IF($B414<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A414,'CMS monthly enrollment'!C:C,B414,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B414,C402:C413,B402:B413))","v":1313665},{"$f":"IF($B414<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A414,'CMS monthly enrollment'!C:C,B414,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B414,D402:D413,B402:B413))","v":118089},{"$f":"IFERROR(IF($B414<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A414,'TMSIS - elig group'!$H:$H,$B414,'TMSIS - elig group'!$C:$C,E$1),E413),0)","v":0.3630002631654603},{"$f":"IFERROR(IF($B414<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A414,'TMSIS - elig group'!$H:$H,$B414,'TMSIS - elig group'!$C:$C,F$1),F413),0)","v":0.34663019208129969},{"$f":"IFERROR(IF($B414<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A414,'TMSIS - elig group'!$H:$H,$B414,'TMSIS - elig group'!$C:$C,G$1),G413),0)","v":0.15114838182728238},{"$f":"IFERROR(IF($B414<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A414,'TMSIS - elig group'!$H:$H,$B414,'TMSIS - elig group'!$C:$C,H$1),H413),0)","v":5.724696493559818E-2},{"$f":"IFERROR(IF($B414<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A414,'TMSIS - elig group'!$H:$H,$B414,'TMSIS - elig group'!$C:$C,I$1),I413),0)","v":8.1231879731173171E-2},{"$f":"IFERROR(IF($B414<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A414,'TMSIS - elig group'!$H:$H,$B414,'TMSIS - elig group'!$C:$C,J$1),J413),0)","v":7.4231825918628057E-4},{"$f":"IFERROR(IF($B414<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A414,'TMSIS - elig group'!$H:$H,$B414,'TMSIS - elig group'!$C:$C,K$1),K413),0)","v":0},true,118089,476861,455356,198558,75203,106711,975,0,0]
["Colorado","2020-12-01",{"$f":"IF($B415<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A415,'CMS monthly enrollment'!C:C,B415,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B415,C403:C414,B403:B414))","v":1333559},{"$f":"IF($B415<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A415,'CMS monthly enrollment'!C:C,B415,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B415,D403:D414,B403:B414))","v":116265},{"$f":"IFERROR(IF($B415<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A415,'TMSIS - elig group'!$H:$H,$B415,'TMSIS - elig group'!$C:$C,E$1),E414),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B415<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A415,'TMSIS - elig group'!$H:$H,$B415,'TMSIS - elig group'!$C:$C,F$1),F414),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B415<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A415,'TMSIS - elig group'!$H:$H,$B415,'TMSIS - elig group'!$C:$C,G$1),G414),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B415<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A415,'TMSIS - elig group'!$H:$H,$B415,'TMSIS - elig group'!$C:$C,H$1),H414),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B415<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A415,'TMSIS - elig group'!$H:$H,$B415,'TMSIS - elig group'!$C:$C,I$1),I414),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B415<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A415,'TMSIS - elig group'!$H:$H,$B415,'TMSIS - elig group'!$C:$C,J$1),J414),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B415<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A415,'TMSIS - elig group'!$H:$H,$B415,'TMSIS - elig group'!$C:$C,K$1),K414),0)","v":0},true,116265,481811,467917,200319,75430,107036,1047,0,0]
["Colorado","2021-01-01",{"$f":"IF($B416<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A416,'CMS monthly enrollment'!C:C,B416,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B416,C404:C415,B404:B415))","v":1352832},{"$f":"IF($B416<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A416,'CMS monthly enrollment'!C:C,B416,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B416,D404:D415,B404:B415))","v":113604},{"$f":"IFERROR(IF($B416<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A416,'TMSIS - elig group'!$H:$H,$B416,'TMSIS - elig group'!$C:$C,E$1),E415),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B416<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A416,'TMSIS - elig group'!$H:$H,$B416,'TMSIS - elig group'!$C:$C,F$1),F415),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B416<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A416,'TMSIS - elig group'!$H:$H,$B416,'TMSIS - elig group'!$C:$C,G$1),G415),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B416<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A416,'TMSIS - elig group'!$H:$H,$B416,'TMSIS - elig group'!$C:$C,H$1),H415),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B416<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A416,'TMSIS - elig group'!$H:$H,$B416,'TMSIS - elig group'!$C:$C,I$1),I415),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B416<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A416,'TMSIS - elig group'!$H:$H,$B416,'TMSIS - elig group'!$C:$C,J$1),J415),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B416<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A416,'TMSIS - elig group'!$H:$H,$B416,'TMSIS - elig group'!$C:$C,K$1),K415),0)","v":0},true,113604,488774,474679,203214,76520,108583,1062,0,0]
["Colorado","2021-02-01",{"$f":"IF($B417<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A417,'CMS monthly enrollment'!C:C,B417,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B417,C405:C416,B405:B416))","v":1364361},{"$f":"IF($B417<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A417,'CMS monthly enrollment'!C:C,B417,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B417,D405:D416,B405:B416))","v":113078},{"$f":"IFERROR(IF($B417<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A417,'TMSIS - elig group'!$H:$H,$B417,'TMSIS - elig group'!$C:$C,E$1),E416),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B417<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A417,'TMSIS - elig group'!$H:$H,$B417,'TMSIS - elig group'!$C:$C,F$1),F416),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B417<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A417,'TMSIS - elig group'!$H:$H,$B417,'TMSIS - elig group'!$C:$C,G$1),G416),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B417<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A417,'TMSIS - elig group'!$H:$H,$B417,'TMSIS - elig group'!$C:$C,H$1),H416),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B417<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A417,'TMSIS - elig group'!$H:$H,$B417,'TMSIS - elig group'!$C:$C,I$1),I416),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B417<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A417,'TMSIS - elig group'!$H:$H,$B417,'TMSIS - elig group'!$C:$C,J$1),J416),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B417<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A417,'TMSIS - elig group'!$H:$H,$B417,'TMSIS - elig group'!$C:$C,K$1),K416),0)","v":0},true,113078,492939,478724,204946,77172,109508,1071,0,0]
["Colorado","2021-03-01",{"$f":"IF($B418<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A418,'CMS monthly enrollment'!C:C,B418,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B418,C406:C417,B406:B417))","v":1376628},{"$f":"IF($B418<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A418,'CMS monthly enrollment'!C:C,B418,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B418,D406:D417,B406:B417))","v":113199},{"$f":"IFERROR(IF($B418<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A418,'TMSIS - elig group'!$H:$H,$B418,'TMSIS - elig group'!$C:$C,E$1),E417),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B418<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A418,'TMSIS - elig group'!$H:$H,$B418,'TMSIS - elig group'!$C:$C,F$1),F417),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B418<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A418,'TMSIS - elig group'!$H:$H,$B418,'TMSIS - elig group'!$C:$C,G$1),G417),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B418<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A418,'TMSIS - elig group'!$H:$H,$B418,'TMSIS - elig group'!$C:$C,H$1),H417),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B418<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A418,'TMSIS - elig group'!$H:$H,$B418,'TMSIS - elig group'!$C:$C,I$1),I417),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B418<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A418,'TMSIS - elig group'!$H:$H,$B418,'TMSIS - elig group'!$C:$C,J$1),J417),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B418<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A418,'TMSIS - elig group'!$H:$H,$B418,'TMSIS - elig group'!$C:$C,K$1),K417),0)","v":0},true,113199,497371,483029,206789,77866,110493,1081,0,0]
["Colorado","2021-04-01",{"$f":"IF($B419<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A419,'CMS monthly enrollment'!C:C,B419,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B419,C407:C418,B407:B418))","v":1390142},{"$f":"IF($B419<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A419,'CMS monthly enrollment'!C:C,B419,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B419,D407:D418,B407:B418))","v":111306},{"$f":"IFERROR(IF($B419<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A419,'TMSIS - elig group'!$H:$H,$B419,'TMSIS - elig group'!$C:$C,E$1),E418),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B419<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A419,'TMSIS - elig group'!$H:$H,$B419,'TMSIS - elig group'!$C:$C,F$1),F418),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B419<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A419,'TMSIS - elig group'!$H:$H,$B419,'TMSIS - elig group'!$C:$C,G$1),G418),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B419<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A419,'TMSIS - elig group'!$H:$H,$B419,'TMSIS - elig group'!$C:$C,H$1),H418),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B419<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A419,'TMSIS - elig group'!$H:$H,$B419,'TMSIS - elig group'!$C:$C,I$1),I418),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B419<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A419,'TMSIS - elig group'!$H:$H,$B419,'TMSIS - elig group'!$C:$C,J$1),J418),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B419<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A419,'TMSIS - elig group'!$H:$H,$B419,'TMSIS - elig group'!$C:$C,K$1),K418),0)","v":0},true,111306,502254,487770,208819,78630,111577,1092,0,0]
["Colorado","2021-05-01",{"$f":"IF($B420<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A420,'CMS monthly enrollment'!C:C,B420,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B420,C408:C419,B408:B419))","v":1401524},{"$f":"IF($B420<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A420,'CMS monthly enrollment'!C:C,B420,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B420,D408:D419,B408:B419))","v":110334},{"$f":"IFERROR(IF($B420<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A420,'TMSIS - elig group'!$H:$H,$B420,'TMSIS - elig group'!$C:$C,E$1),E419),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B420<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A420,'TMSIS - elig group'!$H:$H,$B420,'TMSIS - elig group'!$C:$C,F$1),F419),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B420<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A420,'TMSIS - elig group'!$H:$H,$B420,'TMSIS - elig group'!$C:$C,G$1),G419),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B420<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A420,'TMSIS - elig group'!$H:$H,$B420,'TMSIS - elig group'!$C:$C,H$1),H419),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B420<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A420,'TMSIS - elig group'!$H:$H,$B420,'TMSIS - elig group'!$C:$C,I$1),I419),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B420<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A420,'TMSIS - elig group'!$H:$H,$B420,'TMSIS - elig group'!$C:$C,J$1),J419),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B420<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A420,'TMSIS - elig group'!$H:$H,$B420,'TMSIS - elig group'!$C:$C,K$1),K419),0)","v":0},true,110334,506366,491764,210528,79274,112491,1101,0,0]
["Colorado","2021-06-01",{"$f":"IF($B421<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A421,'CMS monthly enrollment'!C:C,B421,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B421,C409:C420,B409:B420))","v":1412780},{"$f":"IF($B421<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A421,'CMS monthly enrollment'!C:C,B421,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B421,D409:D420,B409:B420))","v":109691},{"$f":"IFERROR(IF($B421<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A421,'TMSIS - elig group'!$H:$H,$B421,'TMSIS - elig group'!$C:$C,E$1),E420),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B421<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A421,'TMSIS - elig group'!$H:$H,$B421,'TMSIS - elig group'!$C:$C,F$1),F420),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B421<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A421,'TMSIS - elig group'!$H:$H,$B421,'TMSIS - elig group'!$C:$C,G$1),G420),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B421<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A421,'TMSIS - elig group'!$H:$H,$B421,'TMSIS - elig group'!$C:$C,H$1),H420),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B421<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A421,'TMSIS - elig group'!$H:$H,$B421,'TMSIS - elig group'!$C:$C,I$1),I420),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B421<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A421,'TMSIS - elig group'!$H:$H,$B421,'TMSIS - elig group'!$C:$C,J$1),J420),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B421<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A421,'TMSIS - elig group'!$H:$H,$B421,'TMSIS - elig group'!$C:$C,K$1),K420),0)","v":0},true,109691,510433,495714,212219,79910,113394,1110,0,0]
["Colorado","2021-07-01",{"$f":"IF($B422<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A422,'CMS monthly enrollment'!C:C,B422,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B422,C410:C421,B410:B421))","v":1423267},{"$f":"IF($B422<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A422,'CMS monthly enrollment'!C:C,B422,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B422,D410:D421,B410:B421))","v":109059},{"$f":"IFERROR(IF($B422<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A422,'TMSIS - elig group'!$H:$H,$B422,'TMSIS - elig group'!$C:$C,E$1),E421),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B422<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A422,'TMSIS - elig group'!$H:$H,$B422,'TMSIS - elig group'!$C:$C,F$1),F421),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B422<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A422,'TMSIS - elig group'!$H:$H,$B422,'TMSIS - elig group'!$C:$C,G$1),G421),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B422<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A422,'TMSIS - elig group'!$H:$H,$B422,'TMSIS - elig group'!$C:$C,H$1),H421),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B422<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A422,'TMSIS - elig group'!$H:$H,$B422,'TMSIS - elig group'!$C:$C,I$1),I421),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B422<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A422,'TMSIS - elig group'!$H:$H,$B422,'TMSIS - elig group'!$C:$C,J$1),J421),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B422<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A422,'TMSIS - elig group'!$H:$H,$B422,'TMSIS - elig group'!$C:$C,K$1),K421),0)","v":0},true,109059,514222,499393,213794,80504,114236,1118,0,0]
["Colorado","2021-08-01",{"$f":"IF($B423<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A423,'CMS monthly enrollment'!C:C,B423,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B423,C411:C422,B411:B422))","v":1435110},{"$f":"IF($B423<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A423,'CMS monthly enrollment'!C:C,B423,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B423,D411:D422,B411:B422))","v":108978},{"$f":"IFERROR(IF($B423<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A423,'TMSIS - elig group'!$H:$H,$B423,'TMSIS - elig group'!$C:$C,E$1),E422),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B423<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A423,'TMSIS - elig group'!$H:$H,$B423,'TMSIS - elig group'!$C:$C,F$1),F422),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B423<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A423,'TMSIS - elig group'!$H:$H,$B423,'TMSIS - elig group'!$C:$C,G$1),G422),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B423<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A423,'TMSIS - elig group'!$H:$H,$B423,'TMSIS - elig group'!$C:$C,H$1),H422),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B423<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A423,'TMSIS - elig group'!$H:$H,$B423,'TMSIS - elig group'!$C:$C,I$1),I422),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B423<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A423,'TMSIS - elig group'!$H:$H,$B423,'TMSIS - elig group'!$C:$C,J$1),J422),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B423<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A423,'TMSIS - elig group'!$H:$H,$B423,'TMSIS - elig group'!$C:$C,K$1),K422),0)","v":0},true,108978,518501,503549,215573,81174,115187,1127,0,0]
["Colorado","2021-09-01",{"$f":"IF($B424<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A424,'CMS monthly enrollment'!C:C,B424,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B424,C412:C423,B412:B423))","v":1444409},{"$f":"IF($B424<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A424,'CMS monthly enrollment'!C:C,B424,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B424,D412:D423,B412:B423))","v":109268},{"$f":"IFERROR(IF($B424<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A424,'TMSIS - elig group'!$H:$H,$B424,'TMSIS - elig group'!$C:$C,E$1),E423),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B424<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A424,'TMSIS - elig group'!$H:$H,$B424,'TMSIS - elig group'!$C:$C,F$1),F423),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B424<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A424,'TMSIS - elig group'!$H:$H,$B424,'TMSIS - elig group'!$C:$C,G$1),G423),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B424<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A424,'TMSIS - elig group'!$H:$H,$B424,'TMSIS - elig group'!$C:$C,H$1),H423),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B424<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A424,'TMSIS - elig group'!$H:$H,$B424,'TMSIS - elig group'!$C:$C,I$1),I423),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B424<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A424,'TMSIS - elig group'!$H:$H,$B424,'TMSIS - elig group'!$C:$C,J$1),J423),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B424<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A424,'TMSIS - elig group'!$H:$H,$B424,'TMSIS - elig group'!$C:$C,K$1),K423),0)","v":0},true,109268,521860,506812,216970,81699,115933,1134,0,0]
["Colorado","2021-10-01",{"$f":"IF($B425<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A425,'CMS monthly enrollment'!C:C,B425,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B425,C413:C424,B413:B424))","v":1456320},{"$f":"IF($B425<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A425,'CMS monthly enrollment'!C:C,B425,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B425,D413:D424,B413:B424))","v":107248},{"$f":"IFERROR(IF($B425<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A425,'TMSIS - elig group'!$H:$H,$B425,'TMSIS - elig group'!$C:$C,E$1),E424),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B425<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A425,'TMSIS - elig group'!$H:$H,$B425,'TMSIS - elig group'!$C:$C,F$1),F424),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B425<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A425,'TMSIS - elig group'!$H:$H,$B425,'TMSIS - elig group'!$C:$C,G$1),G424),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B425<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A425,'TMSIS - elig group'!$H:$H,$B425,'TMSIS - elig group'!$C:$C,H$1),H424),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B425<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A425,'TMSIS - elig group'!$H:$H,$B425,'TMSIS - elig group'!$C:$C,I$1),I424),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B425<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A425,'TMSIS - elig group'!$H:$H,$B425,'TMSIS - elig group'!$C:$C,J$1),J424),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B425<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A425,'TMSIS - elig group'!$H:$H,$B425,'TMSIS - elig group'!$C:$C,K$1),K424),0)","v":0},true,107248,526164,510991,218759,82373,116889,1144,0,0]
["Colorado","2021-11-01",{"$f":"IF($B426<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A426,'CMS monthly enrollment'!C:C,B426,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B426,C414:C425,B414:B425))","v":1467166},{"$f":"IF($B426<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A426,'CMS monthly enrollment'!C:C,B426,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B426,D414:D425,B414:B425))","v":107132},{"$f":"IFERROR(IF($B426<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A426,'TMSIS - elig group'!$H:$H,$B426,'TMSIS - elig group'!$C:$C,E$1),E425),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B426<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A426,'TMSIS - elig group'!$H:$H,$B426,'TMSIS - elig group'!$C:$C,F$1),F425),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B426<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A426,'TMSIS - elig group'!$H:$H,$B426,'TMSIS - elig group'!$C:$C,G$1),G425),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B426<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A426,'TMSIS - elig group'!$H:$H,$B426,'TMSIS - elig group'!$C:$C,H$1),H425),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B426<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A426,'TMSIS - elig group'!$H:$H,$B426,'TMSIS - elig group'!$C:$C,I$1),I425),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B426<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A426,'TMSIS - elig group'!$H:$H,$B426,'TMSIS - elig group'!$C:$C,J$1),J425),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B426<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A426,'TMSIS - elig group'!$H:$H,$B426,'TMSIS - elig group'!$C:$C,K$1),K425),0)","v":0},true,107132,530083,514796,220389,82987,117760,1152,0,0]
["Colorado","2021-12-01",{"$f":"IF($B427<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A427,'CMS monthly enrollment'!C:C,B427,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B427,C415:C426,B415:B426))","v":1478627},{"$f":"IF($B427<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A427,'CMS monthly enrollment'!C:C,B427,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B427,D415:D426,B415:B426))","v":107099},{"$f":"IFERROR(IF($B427<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A427,'TMSIS - elig group'!$H:$H,$B427,'TMSIS - elig group'!$C:$C,E$1),E426),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B427<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A427,'TMSIS - elig group'!$H:$H,$B427,'TMSIS - elig group'!$C:$C,F$1),F426),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B427<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A427,'TMSIS - elig group'!$H:$H,$B427,'TMSIS - elig group'!$C:$C,G$1),G426),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B427<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A427,'TMSIS - elig group'!$H:$H,$B427,'TMSIS - elig group'!$C:$C,H$1),H426),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B427<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A427,'TMSIS - elig group'!$H:$H,$B427,'TMSIS - elig group'!$C:$C,I$1),I426),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B427<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A427,'TMSIS - elig group'!$H:$H,$B427,'TMSIS - elig group'!$C:$C,J$1),J426),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B427<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A427,'TMSIS - elig group'!$H:$H,$B427,'TMSIS - elig group'!$C:$C,K$1),K426),0)","v":0},true,107099,534223,518818,222110,83635,118679,1161,0,0]
["Colorado","2022-01-01",{"$f":"IF($B428<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A428,'CMS monthly enrollment'!C:C,B428,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B428,C416:C427,B416:B427))","v":1492249},{"$f":"IF($B428<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A428,'CMS monthly enrollment'!C:C,B428,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B428,D416:D427,B416:B427))","v":106365},{"$f":"IFERROR(IF($B428<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A428,'TMSIS - elig group'!$H:$H,$B428,'TMSIS - elig group'!$C:$C,E$1),E427),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B428<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A428,'TMSIS - elig group'!$H:$H,$B428,'TMSIS - elig group'!$C:$C,F$1),F427),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B428<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A428,'TMSIS - elig group'!$H:$H,$B428,'TMSIS - elig group'!$C:$C,G$1),G427),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B428<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A428,'TMSIS - elig group'!$H:$H,$B428,'TMSIS - elig group'!$C:$C,H$1),H427),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B428<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A428,'TMSIS - elig group'!$H:$H,$B428,'TMSIS - elig group'!$C:$C,I$1),I427),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B428<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A428,'TMSIS - elig group'!$H:$H,$B428,'TMSIS - elig group'!$C:$C,J$1),J427),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B428<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A428,'TMSIS - elig group'!$H:$H,$B428,'TMSIS - elig group'!$C:$C,K$1),K427),0)","v":0},true,106365,539145,523598,224156,84405,119773,1172,0,0]
["Colorado","2022-02-01",{"$f":"IF($B429<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A429,'CMS monthly enrollment'!C:C,B429,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B429,C417:C428,B417:B428))","v":1499029},{"$f":"IF($B429<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A429,'CMS monthly enrollment'!C:C,B429,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B429,D417:D428,B417:B428))","v":105928},{"$f":"IFERROR(IF($B429<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A429,'TMSIS - elig group'!$H:$H,$B429,'TMSIS - elig group'!$C:$C,E$1),E428),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B429<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A429,'TMSIS - elig group'!$H:$H,$B429,'TMSIS - elig group'!$C:$C,F$1),F428),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B429<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A429,'TMSIS - elig group'!$H:$H,$B429,'TMSIS - elig group'!$C:$C,G$1),G428),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B429<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A429,'TMSIS - elig group'!$H:$H,$B429,'TMSIS - elig group'!$C:$C,H$1),H428),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B429<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A429,'TMSIS - elig group'!$H:$H,$B429,'TMSIS - elig group'!$C:$C,I$1),I428),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B429<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A429,'TMSIS - elig group'!$H:$H,$B429,'TMSIS - elig group'!$C:$C,J$1),J428),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B429<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A429,'TMSIS - elig group'!$H:$H,$B429,'TMSIS - elig group'!$C:$C,K$1),K428),0)","v":0},true,105928,541595,525976,225175,84789,120317,1177,0,0]
["Colorado","2022-03-01",{"$f":"IF($B430<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A430,'CMS monthly enrollment'!C:C,B430,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B430,C418:C429,B418:B429))","v":1508177},{"$f":"IF($B430<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A430,'CMS monthly enrollment'!C:C,B430,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B430,D418:D429,B418:B429))","v":105228},{"$f":"IFERROR(IF($B430<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A430,'TMSIS - elig group'!$H:$H,$B430,'TMSIS - elig group'!$C:$C,E$1),E429),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B430<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A430,'TMSIS - elig group'!$H:$H,$B430,'TMSIS - elig group'!$C:$C,F$1),F429),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B430<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A430,'TMSIS - elig group'!$H:$H,$B430,'TMSIS - elig group'!$C:$C,G$1),G429),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B430<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A430,'TMSIS - elig group'!$H:$H,$B430,'TMSIS - elig group'!$C:$C,H$1),H429),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B430<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A430,'TMSIS - elig group'!$H:$H,$B430,'TMSIS - elig group'!$C:$C,I$1),I429),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B430<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A430,'TMSIS - elig group'!$H:$H,$B430,'TMSIS - elig group'!$C:$C,J$1),J429),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B430<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A430,'TMSIS - elig group'!$H:$H,$B430,'TMSIS - elig group'!$C:$C,K$1),K429),0)","v":0},true,105228,544900,529186,226549,85306,121051,1184,0,0]
["Colorado","2022-04-01",{"$f":"IF($B431<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A431,'CMS monthly enrollment'!C:C,B431,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B431,C419:C430,B419:B430))","v":1517028},{"$f":"IF($B431<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A431,'CMS monthly enrollment'!C:C,B431,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B431,D419:D430,B419:B430))","v":103357},{"$f":"IFERROR(IF($B431<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A431,'TMSIS - elig group'!$H:$H,$B431,'TMSIS - elig group'!$C:$C,E$1),E430),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B431<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A431,'TMSIS - elig group'!$H:$H,$B431,'TMSIS - elig group'!$C:$C,F$1),F430),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B431<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A431,'TMSIS - elig group'!$H:$H,$B431,'TMSIS - elig group'!$C:$C,G$1),G430),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B431<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A431,'TMSIS - elig group'!$H:$H,$B431,'TMSIS - elig group'!$C:$C,H$1),H430),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B431<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A431,'TMSIS - elig group'!$H:$H,$B431,'TMSIS - elig group'!$C:$C,I$1),I430),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B431<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A431,'TMSIS - elig group'!$H:$H,$B431,'TMSIS - elig group'!$C:$C,J$1),J430),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B431<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A431,'TMSIS - elig group'!$H:$H,$B431,'TMSIS - elig group'!$C:$C,K$1),K430),0)","v":0},true,103357,548098,532292,227879,85807,121762,1191,0,0]
["Colorado","2022-05-01",{"$f":"IF($B432<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A432,'CMS monthly enrollment'!C:C,B432,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B432,C420:C431,B420:B431))","v":1523033},{"$f":"IF($B432<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A432,'CMS monthly enrollment'!C:C,B432,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B432,D420:D431,B420:B431))","v":102831},{"$f":"IFERROR(IF($B432<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A432,'TMSIS - elig group'!$H:$H,$B432,'TMSIS - elig group'!$C:$C,E$1),E431),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B432<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A432,'TMSIS - elig group'!$H:$H,$B432,'TMSIS - elig group'!$C:$C,F$1),F431),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B432<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A432,'TMSIS - elig group'!$H:$H,$B432,'TMSIS - elig group'!$C:$C,G$1),G431),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B432<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A432,'TMSIS - elig group'!$H:$H,$B432,'TMSIS - elig group'!$C:$C,H$1),H431),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B432<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A432,'TMSIS - elig group'!$H:$H,$B432,'TMSIS - elig group'!$C:$C,I$1),I431),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B432<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A432,'TMSIS - elig group'!$H:$H,$B432,'TMSIS - elig group'!$C:$C,J$1),J431),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B432<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A432,'TMSIS - elig group'!$H:$H,$B432,'TMSIS - elig group'!$C:$C,K$1),K431),0)","v":0},true,102831,550267,534399,228781,86147,122244,1196,0,0]
["Colorado","2022-06-01",{"$f":"IF($B433<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A433,'CMS monthly enrollment'!C:C,B433,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B433,C421:C432,B421:B432))","v":1534581},{"$f":"IF($B433<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A433,'CMS monthly enrollment'!C:C,B433,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B433,D421:D432,B421:B432))","v":100804},{"$f":"IFERROR(IF($B433<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A433,'TMSIS - elig group'!$H:$H,$B433,'TMSIS - elig group'!$C:$C,E$1),E432),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B433<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A433,'TMSIS - elig group'!$H:$H,$B433,'TMSIS - elig group'!$C:$C,F$1),F432),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B433<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A433,'TMSIS - elig group'!$H:$H,$B433,'TMSIS - elig group'!$C:$C,G$1),G432),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B433<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A433,'TMSIS - elig group'!$H:$H,$B433,'TMSIS - elig group'!$C:$C,H$1),H432),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B433<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A433,'TMSIS - elig group'!$H:$H,$B433,'TMSIS - elig group'!$C:$C,I$1),I432),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B433<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A433,'TMSIS - elig group'!$H:$H,$B433,'TMSIS - elig group'!$C:$C,J$1),J432),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B433<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A433,'TMSIS - elig group'!$H:$H,$B433,'TMSIS - elig group'!$C:$C,K$1),K432),0)","v":0},true,100804,554439,538451,230515,86800,123170,1205,0,0]
["Colorado","2022-07-01",{"$f":"IF($B434<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A434,'CMS monthly enrollment'!C:C,B434,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B434,C422:C433,B422:B433))","v":1545522},{"$f":"IF($B434<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A434,'CMS monthly enrollment'!C:C,B434,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B434,D422:D433,B422:B433))","v":101314},{"$f":"IFERROR(IF($B434<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A434,'TMSIS - elig group'!$H:$H,$B434,'TMSIS - elig group'!$C:$C,E$1),E433),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B434<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A434,'TMSIS - elig group'!$H:$H,$B434,'TMSIS - elig group'!$C:$C,F$1),F433),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B434<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A434,'TMSIS - elig group'!$H:$H,$B434,'TMSIS - elig group'!$C:$C,G$1),G433),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B434<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A434,'TMSIS - elig group'!$H:$H,$B434,'TMSIS - elig group'!$C:$C,H$1),H433),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B434<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A434,'TMSIS - elig group'!$H:$H,$B434,'TMSIS - elig group'!$C:$C,I$1),I433),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B434<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A434,'TMSIS - elig group'!$H:$H,$B434,'TMSIS - elig group'!$C:$C,J$1),J433),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B434<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A434,'TMSIS - elig group'!$H:$H,$B434,'TMSIS - elig group'!$C:$C,K$1),K433),0)","v":0},true,101314,558392,542290,232159,87419,124049,1214,0,0]
["Colorado","2022-08-01",{"$f":"IF($B435<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A435,'CMS monthly enrollment'!C:C,B435,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B435,C423:C434,B423:B434))","v":1555695},{"$f":"IF($B435<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A435,'CMS monthly enrollment'!C:C,B435,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B435,D423:D434,B423:B434))","v":101135},{"$f":"IFERROR(IF($B435<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A435,'TMSIS - elig group'!$H:$H,$B435,'TMSIS - elig group'!$C:$C,E$1),E434),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B435<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A435,'TMSIS - elig group'!$H:$H,$B435,'TMSIS - elig group'!$C:$C,F$1),F434),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B435<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A435,'TMSIS - elig group'!$H:$H,$B435,'TMSIS - elig group'!$C:$C,G$1),G434),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B435<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A435,'TMSIS - elig group'!$H:$H,$B435,'TMSIS - elig group'!$C:$C,H$1),H434),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B435<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A435,'TMSIS - elig group'!$H:$H,$B435,'TMSIS - elig group'!$C:$C,I$1),I434),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B435<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A435,'TMSIS - elig group'!$H:$H,$B435,'TMSIS - elig group'!$C:$C,J$1),J434),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B435<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A435,'TMSIS - elig group'!$H:$H,$B435,'TMSIS - elig group'!$C:$C,K$1),K434),0)","v":0},true,101135,562068,545859,233687,87994,124865,1222,0,0]
["Colorado","2022-09-01",{"$f":"IF($B436<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A436,'CMS monthly enrollment'!C:C,B436,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B436,C424:C435,B424:B435))","v":1565724},{"$f":"IF($B436<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A436,'CMS monthly enrollment'!C:C,B436,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B436,D424:D435,B424:B435))","v":100944},{"$f":"IFERROR(IF($B436<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A436,'TMSIS - elig group'!$H:$H,$B436,'TMSIS - elig group'!$C:$C,E$1),E435),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B436<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A436,'TMSIS - elig group'!$H:$H,$B436,'TMSIS - elig group'!$C:$C,F$1),F435),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B436<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A436,'TMSIS - elig group'!$H:$H,$B436,'TMSIS - elig group'!$C:$C,G$1),G435),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B436<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A436,'TMSIS - elig group'!$H:$H,$B436,'TMSIS - elig group'!$C:$C,H$1),H435),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B436<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A436,'TMSIS - elig group'!$H:$H,$B436,'TMSIS - elig group'!$C:$C,I$1),I435),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B436<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A436,'TMSIS - elig group'!$H:$H,$B436,'TMSIS - elig group'!$C:$C,J$1),J435),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B436<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A436,'TMSIS - elig group'!$H:$H,$B436,'TMSIS - elig group'!$C:$C,K$1),K435),0)","v":0},true,100944,565691,549378,235193,88561,125670,1230,0,0]
["Colorado","2022-10-01",{"$f":"IF($B437<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A437,'CMS monthly enrollment'!C:C,B437,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B437,C425:C436,B425:B436))","v":1575376},{"$f":"IF($B437<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A437,'CMS monthly enrollment'!C:C,B437,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B437,D425:D436,B425:B436))","v":100839},{"$f":"IFERROR(IF($B437<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A437,'TMSIS - elig group'!$H:$H,$B437,'TMSIS - elig group'!$C:$C,E$1),E436),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B437<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A437,'TMSIS - elig group'!$H:$H,$B437,'TMSIS - elig group'!$C:$C,F$1),F436),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B437<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A437,'TMSIS - elig group'!$H:$H,$B437,'TMSIS - elig group'!$C:$C,G$1),G436),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B437<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A437,'TMSIS - elig group'!$H:$H,$B437,'TMSIS - elig group'!$C:$C,H$1),H436),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B437<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A437,'TMSIS - elig group'!$H:$H,$B437,'TMSIS - elig group'!$C:$C,I$1),I436),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B437<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A437,'TMSIS - elig group'!$H:$H,$B437,'TMSIS - elig group'!$C:$C,J$1),J436),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B437<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A437,'TMSIS - elig group'!$H:$H,$B437,'TMSIS - elig group'!$C:$C,K$1),K436),0)","v":0},true,100839,569178,552765,236643,89107,126445,1237,0,0]
["Colorado","2022-11-01",{"$f":"IF($B438<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A438,'CMS monthly enrollment'!C:C,B438,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B438,C426:C437,B426:B437))","v":1585335},{"$f":"IF($B438<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A438,'CMS monthly enrollment'!C:C,B438,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B438,D426:D437,B426:B437))","v":101849},{"$f":"IFERROR(IF($B438<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A438,'TMSIS - elig group'!$H:$H,$B438,'TMSIS - elig group'!$C:$C,E$1),E437),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B438<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A438,'TMSIS - elig group'!$H:$H,$B438,'TMSIS - elig group'!$C:$C,F$1),F437),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B438<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A438,'TMSIS - elig group'!$H:$H,$B438,'TMSIS - elig group'!$C:$C,G$1),G437),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B438<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A438,'TMSIS - elig group'!$H:$H,$B438,'TMSIS - elig group'!$C:$C,H$1),H437),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B438<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A438,'TMSIS - elig group'!$H:$H,$B438,'TMSIS - elig group'!$C:$C,I$1),I437),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B438<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A438,'TMSIS - elig group'!$H:$H,$B438,'TMSIS - elig group'!$C:$C,J$1),J437),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B438<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A438,'TMSIS - elig group'!$H:$H,$B438,'TMSIS - elig group'!$C:$C,K$1),K437),0)","v":0},true,101849,572777,556259,238139,89671,127244,1245,0,0]
["Colorado","2022-12-01",{"$f":"IF($B439<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A439,'CMS monthly enrollment'!C:C,B439,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B439,C427:C438,B427:B438))","v":1596841},{"$f":"IF($B439<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A439,'CMS monthly enrollment'!C:C,B439,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B439,D427:D438,B427:B438))","v":102789},{"$f":"IFERROR(IF($B439<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A439,'TMSIS - elig group'!$H:$H,$B439,'TMSIS - elig group'!$C:$C,E$1),E438),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B439<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A439,'TMSIS - elig group'!$H:$H,$B439,'TMSIS - elig group'!$C:$C,F$1),F438),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B439<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A439,'TMSIS - elig group'!$H:$H,$B439,'TMSIS - elig group'!$C:$C,G$1),G438),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B439<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A439,'TMSIS - elig group'!$H:$H,$B439,'TMSIS - elig group'!$C:$C,H$1),H438),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B439<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A439,'TMSIS - elig group'!$H:$H,$B439,'TMSIS - elig group'!$C:$C,I$1),I438),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B439<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A439,'TMSIS - elig group'!$H:$H,$B439,'TMSIS - elig group'!$C:$C,J$1),J438),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B439<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A439,'TMSIS - elig group'!$H:$H,$B439,'TMSIS - elig group'!$C:$C,K$1),K438),0)","v":0},true,102789,576934,560297,239868,90321,128168,1254,0,0]
["Colorado","2023-01-01",{"$f":"IF($B440<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A440,'CMS monthly enrollment'!C:C,B440,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B440,C428:C439,B428:B439))","v":1604242},{"$f":"IF($B440<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A440,'CMS monthly enrollment'!C:C,B440,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B440,D428:D439,B428:B439))","v":101624},{"$f":"IFERROR(IF($B440<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A440,'TMSIS - elig group'!$H:$H,$B440,'TMSIS - elig group'!$C:$C,E$1),E439),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B440<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A440,'TMSIS - elig group'!$H:$H,$B440,'TMSIS - elig group'!$C:$C,F$1),F439),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B440<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A440,'TMSIS - elig group'!$H:$H,$B440,'TMSIS - elig group'!$C:$C,G$1),G439),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B440<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A440,'TMSIS - elig group'!$H:$H,$B440,'TMSIS - elig group'!$C:$C,H$1),H439),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B440<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A440,'TMSIS - elig group'!$H:$H,$B440,'TMSIS - elig group'!$C:$C,I$1),I439),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B440<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A440,'TMSIS - elig group'!$H:$H,$B440,'TMSIS - elig group'!$C:$C,J$1),J439),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B440<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A440,'TMSIS - elig group'!$H:$H,$B440,'TMSIS - elig group'!$C:$C,K$1),K439),0)","v":0},true,101624,579608,562893,240979,90740,128762,1260,0,0]
["Colorado","2023-02-01",{"$f":"IF($B441<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A441,'CMS monthly enrollment'!C:C,B441,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B441,C429:C440,B429:B440))","v":1614792.5912394896},{"$f":"IF($B441<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A441,'CMS monthly enrollment'!C:C,B441,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B441,D429:D440,B429:B440))","v":100347.69444926886},{"$f":"IFERROR(IF($B441<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A441,'TMSIS - elig group'!$H:$H,$B441,'TMSIS - elig group'!$C:$C,E$1),E440),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B441<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A441,'TMSIS - elig group'!$H:$H,$B441,'TMSIS - elig group'!$C:$C,F$1),F440),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B441<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A441,'TMSIS - elig group'!$H:$H,$B441,'TMSIS - elig group'!$C:$C,G$1),G440),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B441<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A441,'TMSIS - elig group'!$H:$H,$B441,'TMSIS - elig group'!$C:$C,H$1),H440),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B441<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A441,'TMSIS - elig group'!$H:$H,$B441,'TMSIS - elig group'!$C:$C,I$1),I440),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B441<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A441,'TMSIS - elig group'!$H:$H,$B441,'TMSIS - elig group'!$C:$C,J$1),J440),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B441<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A441,'TMSIS - elig group'!$H:$H,$B441,'TMSIS - elig group'!$C:$C,K$1),K440),0)","v":0},true,100347.69444926886,583420,566595,242564,91337,129609,1268,0,0]
["Colorado","2023-03-01",{"$f":"IF($B442<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A442,'CMS monthly enrollment'!C:C,B442,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B442,C430:C441,B430:B441))","v":1624070.4312980771},{"$f":"IF($B442<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A442,'CMS monthly enrollment'!C:C,B442,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B442,D430:D441,B430:B441))","v":100438.46777588862},{"$f":"IFERROR(IF($B442<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A442,'TMSIS - elig group'!$H:$H,$B442,'TMSIS - elig group'!$C:$C,E$1),E441),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B442<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A442,'TMSIS - elig group'!$H:$H,$B442,'TMSIS - elig group'!$C:$C,F$1),F441),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B442<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A442,'TMSIS - elig group'!$H:$H,$B442,'TMSIS - elig group'!$C:$C,G$1),G441),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B442<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A442,'TMSIS - elig group'!$H:$H,$B442,'TMSIS - elig group'!$C:$C,H$1),H441),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B442<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A442,'TMSIS - elig group'!$H:$H,$B442,'TMSIS - elig group'!$C:$C,I$1),I441),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B442<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A442,'TMSIS - elig group'!$H:$H,$B442,'TMSIS - elig group'!$C:$C,J$1),J441),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B442<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A442,'TMSIS - elig group'!$H:$H,$B442,'TMSIS - elig group'!$C:$C,K$1),K441),0)","v":0},true,100438.46777588862,586772,569851,243958,91862,130353,1275,0,0]
["Colorado","2023-04-01",{"$f":"IF($B443<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A443,'CMS monthly enrollment'!C:C,B443,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B443,C431:C442,B431:B442))","v":1634515.9545906931},{"$f":"IF($B443<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A443,'CMS monthly enrollment'!C:C,B443,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B443,D431:D442,B431:B442))","v":100634.55395869206},{"$f":"IFERROR(IF($B443<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A443,'TMSIS - elig group'!$H:$H,$B443,'TMSIS - elig group'!$C:$C,E$1),E442),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B443<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A443,'TMSIS - elig group'!$H:$H,$B443,'TMSIS - elig group'!$C:$C,F$1),F442),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B443<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A443,'TMSIS - elig group'!$H:$H,$B443,'TMSIS - elig group'!$C:$C,G$1),G442),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B443<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A443,'TMSIS - elig group'!$H:$H,$B443,'TMSIS - elig group'!$C:$C,H$1),H442),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B443<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A443,'TMSIS - elig group'!$H:$H,$B443,'TMSIS - elig group'!$C:$C,I$1),I442),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B443<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A443,'TMSIS - elig group'!$H:$H,$B443,'TMSIS - elig group'!$C:$C,J$1),J442),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B443<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A443,'TMSIS - elig group'!$H:$H,$B443,'TMSIS - elig group'!$C:$C,K$1),K442),0)","v":0},true,100634.55395869206,590546,573516,245527,92452,131192,1284,0,0]
["Colorado","2023-05-01",{"$f":"IF($B444<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A444,'CMS monthly enrollment'!C:C,B444,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B444,C432:C443,B432:B443))","v":1644625.862477459},{"$f":"IF($B444<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A444,'CMS monthly enrollment'!C:C,B444,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B444,D432:D443,B432:B443))","v":100726.44497655117},{"$f":"IFERROR(IF($B444<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A444,'TMSIS - elig group'!$H:$H,$B444,'TMSIS - elig group'!$C:$C,E$1),E443),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B444<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A444,'TMSIS - elig group'!$H:$H,$B444,'TMSIS - elig group'!$C:$C,F$1),F443),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B444<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A444,'TMSIS - elig group'!$H:$H,$B444,'TMSIS - elig group'!$C:$C,G$1),G443),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B444<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A444,'TMSIS - elig group'!$H:$H,$B444,'TMSIS - elig group'!$C:$C,H$1),H443),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B444<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A444,'TMSIS - elig group'!$H:$H,$B444,'TMSIS - elig group'!$C:$C,I$1),I443),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B444<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A444,'TMSIS - elig group'!$H:$H,$B444,'TMSIS - elig group'!$C:$C,J$1),J443),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B444<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A444,'TMSIS - elig group'!$H:$H,$B444,'TMSIS - elig group'!$C:$C,K$1),K443),0)","v":0},true,100726.44497655117,594198,577063,247046,93024,132003,1292,0,0]
["Colorado","2023-06-01",{"$f":"IF($B445<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A445,'CMS monthly enrollment'!C:C,B445,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B445,C433:C444,B433:B444))","v":1654442.668655239},{"$f":"IF($B445<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A445,'CMS monthly enrollment'!C:C,B445,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B445,D433:D444,B433:B444))","v":100860.43171535156},{"$f":"IFERROR(IF($B445<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A445,'TMSIS - elig group'!$H:$H,$B445,'TMSIS - elig group'!$C:$C,E$1),E444),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B445<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A445,'TMSIS - elig group'!$H:$H,$B445,'TMSIS - elig group'!$C:$C,F$1),F444),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B445<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A445,'TMSIS - elig group'!$H:$H,$B445,'TMSIS - elig group'!$C:$C,G$1),G444),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B445<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A445,'TMSIS - elig group'!$H:$H,$B445,'TMSIS - elig group'!$C:$C,H$1),H444),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B445<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A445,'TMSIS - elig group'!$H:$H,$B445,'TMSIS - elig group'!$C:$C,I$1),I444),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B445<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A445,'TMSIS - elig group'!$H:$H,$B445,'TMSIS - elig group'!$C:$C,J$1),J444),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B445<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A445,'TMSIS - elig group'!$H:$H,$B445,'TMSIS - elig group'!$C:$C,K$1),K444),0)","v":0},true,100860.43171535156,597745,580508,248520,93580,132791,1299,0,0]
["Colorado","2023-07-01",{"$f":"IF($B446<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A446,'CMS monthly enrollment'!C:C,B446,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B446,C434:C445,B434:B445))","v":1664023.9261589628},{"$f":"IF($B446<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A446,'CMS monthly enrollment'!C:C,B446,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B446,D434:D445,B434:B445))","v":100706.91797125911},{"$f":"IFERROR(IF($B446<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A446,'TMSIS - elig group'!$H:$H,$B446,'TMSIS - elig group'!$C:$C,E$1),E445),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B446<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A446,'TMSIS - elig group'!$H:$H,$B446,'TMSIS - elig group'!$C:$C,F$1),F445),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B446<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A446,'TMSIS - elig group'!$H:$H,$B446,'TMSIS - elig group'!$C:$C,G$1),G445),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B446<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A446,'TMSIS - elig group'!$H:$H,$B446,'TMSIS - elig group'!$C:$C,H$1),H445),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B446<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A446,'TMSIS - elig group'!$H:$H,$B446,'TMSIS - elig group'!$C:$C,I$1),I445),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B446<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A446,'TMSIS - elig group'!$H:$H,$B446,'TMSIS - elig group'!$C:$C,J$1),J445),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B446<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A446,'TMSIS - elig group'!$H:$H,$B446,'TMSIS - elig group'!$C:$C,K$1),K445),0)","v":0},true,100706.91797125911,601207,583870,249959,94121,133560,1307,0,0]
["Colorado","2023-08-01",{"$f":"IF($B447<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A447,'CMS monthly enrollment'!C:C,B447,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B447,C435:C446,B435:B446))","v":1674070.0347575657},{"$f":"IF($B447<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A447,'CMS monthly enrollment'!C:C,B447,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B447,D435:D446,B435:B446))","v":100605.04922215828},{"$f":"IFERROR(IF($B447<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A447,'TMSIS - elig group'!$H:$H,$B447,'TMSIS - elig group'!$C:$C,E$1),E446),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B447<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A447,'TMSIS - elig group'!$H:$H,$B447,'TMSIS - elig group'!$C:$C,F$1),F446),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B447<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A447,'TMSIS - elig group'!$H:$H,$B447,'TMSIS - elig group'!$C:$C,G$1),G446),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B447<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A447,'TMSIS - elig group'!$H:$H,$B447,'TMSIS - elig group'!$C:$C,H$1),H446),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B447<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A447,'TMSIS - elig group'!$H:$H,$B447,'TMSIS - elig group'!$C:$C,I$1),I446),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B447<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A447,'TMSIS - elig group'!$H:$H,$B447,'TMSIS - elig group'!$C:$C,J$1),J446),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B447<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A447,'TMSIS - elig group'!$H:$H,$B447,'TMSIS - elig group'!$C:$C,K$1),K446),0)","v":0},true,100605.04922215828,604836,587395,251468,94690,134366,1315,0,0]
["Colorado","2023-09-01",{"$f":"IF($B448<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A448,'CMS monthly enrollment'!C:C,B448,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B448,C436:C447,B436:B447))","v":1684133.2614488844},{"$f":"IF($B448<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A448,'CMS monthly enrollment'!C:C,B448,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B448,D436:D447,B436:B447))","v":100458.81638548175},{"$f":"IFERROR(IF($B448<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A448,'TMSIS - elig group'!$H:$H,$B448,'TMSIS - elig group'!$C:$C,E$1),E447),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B448<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A448,'TMSIS - elig group'!$H:$H,$B448,'TMSIS - elig group'!$C:$C,F$1),F447),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B448<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A448,'TMSIS - elig group'!$H:$H,$B448,'TMSIS - elig group'!$C:$C,G$1),G447),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B448<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A448,'TMSIS - elig group'!$H:$H,$B448,'TMSIS - elig group'!$C:$C,H$1),H447),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B448<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A448,'TMSIS - elig group'!$H:$H,$B448,'TMSIS - elig group'!$C:$C,I$1),I447),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B448<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A448,'TMSIS - elig group'!$H:$H,$B448,'TMSIS - elig group'!$C:$C,J$1),J447),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B448<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A448,'TMSIS - elig group'!$H:$H,$B448,'TMSIS - elig group'!$C:$C,K$1),K447),0)","v":0},true,100458.81638548175,608472,590926,252980,95259,135174,1323,0,0]
["Colorado","2023-10-01",{"$f":"IF($B449<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A449,'CMS monthly enrollment'!C:C,B449,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B449,C437:C448,B437:B448))","v":1693869.841762051},{"$f":"IF($B449<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A449,'CMS monthly enrollment'!C:C,B449,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B449,D437:D448,B437:B448))","v":100251.4764427332},{"$f":"IFERROR(IF($B449<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A449,'TMSIS - elig group'!$H:$H,$B449,'TMSIS - elig group'!$C:$C,E$1),E448),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B449<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A449,'TMSIS - elig group'!$H:$H,$B449,'TMSIS - elig group'!$C:$C,F$1),F448),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B449<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A449,'TMSIS - elig group'!$H:$H,$B449,'TMSIS - elig group'!$C:$C,G$1),G448),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B449<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A449,'TMSIS - elig group'!$H:$H,$B449,'TMSIS - elig group'!$C:$C,H$1),H448),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B449<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A449,'TMSIS - elig group'!$H:$H,$B449,'TMSIS - elig group'!$C:$C,I$1),I448),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B449<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A449,'TMSIS - elig group'!$H:$H,$B449,'TMSIS - elig group'!$C:$C,J$1),J448),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B449<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A449,'TMSIS - elig group'!$H:$H,$B449,'TMSIS - elig group'!$C:$C,K$1),K448),0)","v":0},true,100251.4764427332,611990,594342,254443,95810,135956,1330,0,0]
["Colorado","2023-11-01",{"$f":"IF($B450<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A450,'CMS monthly enrollment'!C:C,B450,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B450,C438:C449,B438:B449))","v":1703915.1580239702},{"$f":"IF($B450<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A450,'CMS monthly enrollment'!C:C,B450,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B450,D438:D449,B438:B449))","v":99969.5236302946},{"$f":"IFERROR(IF($B450<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A450,'TMSIS - elig group'!$H:$H,$B450,'TMSIS - elig group'!$C:$C,E$1),E449),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B450<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A450,'TMSIS - elig group'!$H:$H,$B450,'TMSIS - elig group'!$C:$C,F$1),F449),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B450<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A450,'TMSIS - elig group'!$H:$H,$B450,'TMSIS - elig group'!$C:$C,G$1),G449),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B450<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A450,'TMSIS - elig group'!$H:$H,$B450,'TMSIS - elig group'!$C:$C,H$1),H449),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B450<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A450,'TMSIS - elig group'!$H:$H,$B450,'TMSIS - elig group'!$C:$C,I$1),I449),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B450<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A450,'TMSIS - elig group'!$H:$H,$B450,'TMSIS - elig group'!$C:$C,J$1),J449),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B450<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A450,'TMSIS - elig group'!$H:$H,$B450,'TMSIS - elig group'!$C:$C,K$1),K449),0)","v":0},true,99969.5236302946,615619,597867,255952,96378,136762,1338,0,0]
["Colorado","2023-12-01",{"$f":"IF($B451<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A451,'CMS monthly enrollment'!C:C,B451,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B451,C439:C450,B439:B450))","v":1713607.9023153652},{"$f":"IF($B451<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A451,'CMS monthly enrollment'!C:C,B451,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B451,D439:D450,B439:B450))","v":99841.989189678687},{"$f":"IFERROR(IF($B451<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A451,'TMSIS - elig group'!$H:$H,$B451,'TMSIS - elig group'!$C:$C,E$1),E450),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B451<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A451,'TMSIS - elig group'!$H:$H,$B451,'TMSIS - elig group'!$C:$C,F$1),F450),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B451<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A451,'TMSIS - elig group'!$H:$H,$B451,'TMSIS - elig group'!$C:$C,G$1),G450),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B451<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A451,'TMSIS - elig group'!$H:$H,$B451,'TMSIS - elig group'!$C:$C,H$1),H450),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B451<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A451,'TMSIS - elig group'!$H:$H,$B451,'TMSIS - elig group'!$C:$C,I$1),I450),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B451<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A451,'TMSIS - elig group'!$H:$H,$B451,'TMSIS - elig group'!$C:$C,J$1),J450),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B451<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A451,'TMSIS - elig group'!$H:$H,$B451,'TMSIS - elig group'!$C:$C,K$1),K450),0)","v":0},true,{"$f":"D451","v":99841.989189678687},{"$f":"ROUND($C451*E451,0)","v":619121},{"$f":"ROUND($C451*F451,0)","v":601268},{"$f":"ROUND($C451*G451,0)","v":257408},{"$f":"ROUND($C451*H451,0)","v":96926},{"$f":"ROUND($C451*I451,0)","v":137540},{"$f":"ROUND($C451*J451,0)","v":1346},{"$f":"ROUND($C451*K451,0)","v":0},0]
["Colorado","2024-01-01",{"$f":"IF($B452<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A452,'CMS monthly enrollment'!C:C,B452,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B452,C440:C451,B440:B451))","v":1723981.3553458098},{"$f":"IF($B452<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A452,'CMS monthly enrollment'!C:C,B452,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B452,D440:D451,B440:B451))","v":99951.821310011204},{"$f":"IFERROR(IF($B452<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A452,'TMSIS - elig group'!$H:$H,$B452,'TMSIS - elig group'!$C:$C,E$1),E451),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B452<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A452,'TMSIS - elig group'!$H:$H,$B452,'TMSIS - elig group'!$C:$C,F$1),F451),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B452<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A452,'TMSIS - elig group'!$H:$H,$B452,'TMSIS - elig group'!$C:$C,G$1),G451),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B452<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A452,'TMSIS - elig group'!$H:$H,$B452,'TMSIS - elig group'!$C:$C,H$1),H451),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B452<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A452,'TMSIS - elig group'!$H:$H,$B452,'TMSIS - elig group'!$C:$C,I$1),I451),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B452<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A452,'TMSIS - elig group'!$H:$H,$B452,'TMSIS - elig group'!$C:$C,J$1),J451),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B452<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A452,'TMSIS - elig group'!$H:$H,$B452,'TMSIS - elig group'!$C:$C,K$1),K451),0)","v":0},true,99951.821310011204,622869,604907,258966,97513,138372,1354,0,0]
["Colorado","2024-02-01",{"$f":"IF($B453<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A453,'CMS monthly enrollment'!C:C,B453,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B453,C441:C452,B441:B452))","v":1733971.2435856294},{"$f":"IF($B453<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A453,'CMS monthly enrollment'!C:C,B453,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B453,D441:D452,B441:B452))","v":99985.625156212962},{"$f":"IFERROR(IF($B453<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A453,'TMSIS - elig group'!$H:$H,$B453,'TMSIS - elig group'!$C:$C,E$1),E452),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B453<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A453,'TMSIS - elig group'!$H:$H,$B453,'TMSIS - elig group'!$C:$C,F$1),F452),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B453<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A453,'TMSIS - elig group'!$H:$H,$B453,'TMSIS - elig group'!$C:$C,G$1),G452),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B453<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A453,'TMSIS - elig group'!$H:$H,$B453,'TMSIS - elig group'!$C:$C,H$1),H452),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B453<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A453,'TMSIS - elig group'!$H:$H,$B453,'TMSIS - elig group'!$C:$C,I$1),I452),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B453<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A453,'TMSIS - elig group'!$H:$H,$B453,'TMSIS - elig group'!$C:$C,J$1),J452),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B453<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A453,'TMSIS - elig group'!$H:$H,$B453,'TMSIS - elig group'!$C:$C,K$1),K452),0)","v":0},true,99985.625156212962,626478,608413,260466,98078,139174,1362,0,0]
["Colorado","2024-03-01",{"$f":"IF($B454<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A454,'CMS monthly enrollment'!C:C,B454,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B454,C442:C453,B442:B453))","v":1743333.5185739174},{"$f":"IF($B454<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A454,'CMS monthly enrollment'!C:C,B454,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B454,D442:D453,B442:B453))","v":99843.458980925439},{"$f":"IFERROR(IF($B454<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A454,'TMSIS - elig group'!$H:$H,$B454,'TMSIS - elig group'!$C:$C,E$1),E453),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B454<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A454,'TMSIS - elig group'!$H:$H,$B454,'TMSIS - elig group'!$C:$C,F$1),F453),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B454<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A454,'TMSIS - elig group'!$H:$H,$B454,'TMSIS - elig group'!$C:$C,G$1),G453),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B454<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A454,'TMSIS - elig group'!$H:$H,$B454,'TMSIS - elig group'!$C:$C,H$1),H453),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B454<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A454,'TMSIS - elig group'!$H:$H,$B454,'TMSIS - elig group'!$C:$C,I$1),I453),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B454<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A454,'TMSIS - elig group'!$H:$H,$B454,'TMSIS - elig group'!$C:$C,J$1),J453),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B454<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A454,'TMSIS - elig group'!$H:$H,$B454,'TMSIS - elig group'!$C:$C,K$1),K453),0)","v":0},true,99843.458980925439,629861,611698,261873,98607,139926,1369,0,0]
["Colorado","2024-04-01",{"$f":"IF($B455<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A455,'CMS monthly enrollment'!C:C,B455,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B455,C443:C454,B443:B454))","v":1753336.4537324812},{"$f":"IF($B455<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A455,'CMS monthly enrollment'!C:C,B455,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B455,D443:D454,B443:B454))","v":99680.800507839333},{"$f":"IFERROR(IF($B455<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A455,'TMSIS - elig group'!$H:$H,$B455,'TMSIS - elig group'!$C:$C,E$1),E454),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B455<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A455,'TMSIS - elig group'!$H:$H,$B455,'TMSIS - elig group'!$C:$C,F$1),F454),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B455<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A455,'TMSIS - elig group'!$H:$H,$B455,'TMSIS - elig group'!$C:$C,G$1),G454),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B455<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A455,'TMSIS - elig group'!$H:$H,$B455,'TMSIS - elig group'!$C:$C,H$1),H454),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B455<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A455,'TMSIS - elig group'!$H:$H,$B455,'TMSIS - elig group'!$C:$C,I$1),I454),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B455<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A455,'TMSIS - elig group'!$H:$H,$B455,'TMSIS - elig group'!$C:$C,J$1),J454),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B455<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A455,'TMSIS - elig group'!$H:$H,$B455,'TMSIS - elig group'!$C:$C,K$1),K454),0)","v":0},true,99680.800507839333,633475,615207,263375,99173,140728,1377,0,0]
["Colorado","2024-05-01",{"$f":"IF($B456<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A456,'CMS monthly enrollment'!C:C,B456,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B456,C444:C455,B444:B455))","v":1763055.0482330825},{"$f":"IF($B456<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A456,'CMS monthly enrollment'!C:C,B456,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B456,D444:D455,B444:B455))","v":99536.467821829108},{"$f":"IFERROR(IF($B456<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A456,'TMSIS - elig group'!$H:$H,$B456,'TMSIS - elig group'!$C:$C,E$1),E455),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B456<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A456,'TMSIS - elig group'!$H:$H,$B456,'TMSIS - elig group'!$C:$C,F$1),F455),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B456<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A456,'TMSIS - elig group'!$H:$H,$B456,'TMSIS - elig group'!$C:$C,G$1),G455),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B456<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A456,'TMSIS - elig group'!$H:$H,$B456,'TMSIS - elig group'!$C:$C,H$1),H455),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B456<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A456,'TMSIS - elig group'!$H:$H,$B456,'TMSIS - elig group'!$C:$C,I$1),I455),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B456<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A456,'TMSIS - elig group'!$H:$H,$B456,'TMSIS - elig group'!$C:$C,J$1),J455),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B456<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A456,'TMSIS - elig group'!$H:$H,$B456,'TMSIS - elig group'!$C:$C,K$1),K455),0)","v":0},true,99536.467821829108,636986,618617,264835,99723,141509,1385,0,0]
["Colorado","2024-06-01",{"$f":"IF($B457<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A457,'CMS monthly enrollment'!C:C,B457,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B457,C445:C456,B445:B456))","v":1773169.7324143853},{"$f":"IF($B457<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A457,'CMS monthly enrollment'!C:C,B457,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B457,D445:D456,B445:B456))","v":99402.031185879197},{"$f":"IFERROR(IF($B457<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A457,'TMSIS - elig group'!$H:$H,$B457,'TMSIS - elig group'!$C:$C,E$1),E456),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B457<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A457,'TMSIS - elig group'!$H:$H,$B457,'TMSIS - elig group'!$C:$C,F$1),F456),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B457<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A457,'TMSIS - elig group'!$H:$H,$B457,'TMSIS - elig group'!$C:$C,G$1),G456),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B457<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A457,'TMSIS - elig group'!$H:$H,$B457,'TMSIS - elig group'!$C:$C,H$1),H456),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B457<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A457,'TMSIS - elig group'!$H:$H,$B457,'TMSIS - elig group'!$C:$C,I$1),I456),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B457<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A457,'TMSIS - elig group'!$H:$H,$B457,'TMSIS - elig group'!$C:$C,J$1),J456),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B457<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A457,'TMSIS - elig group'!$H:$H,$B457,'TMSIS - elig group'!$C:$C,K$1),K456),0)","v":0},true,99402.031185879197,640641,622166,266355,100295,142320,1393,0,0]
["Colorado","2024-07-01",{"$f":"IF($B458<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A458,'CMS monthly enrollment'!C:C,B458,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B458,C446:C457,B446:B457))","v":1782941.8875539098},{"$f":"IF($B458<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A458,'CMS monthly enrollment'!C:C,B458,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B458,D446:D457,B446:B457))","v":99309.941611740331},{"$f":"IFERROR(IF($B458<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A458,'TMSIS - elig group'!$H:$H,$B458,'TMSIS - elig group'!$C:$C,E$1),E457),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B458<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A458,'TMSIS - elig group'!$H:$H,$B458,'TMSIS - elig group'!$C:$C,F$1),F457),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B458<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A458,'TMSIS - elig group'!$H:$H,$B458,'TMSIS - elig group'!$C:$C,G$1),G457),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B458<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A458,'TMSIS - elig group'!$H:$H,$B458,'TMSIS - elig group'!$C:$C,H$1),H457),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B458<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A458,'TMSIS - elig group'!$H:$H,$B458,'TMSIS - elig group'!$C:$C,I$1),I457),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B458<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A458,'TMSIS - elig group'!$H:$H,$B458,'TMSIS - elig group'!$C:$C,J$1),J457),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B458<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A458,'TMSIS - elig group'!$H:$H,$B458,'TMSIS - elig group'!$C:$C,K$1),K457),0)","v":0},true,99309.941611740331,644171,625595,267822,100848,143105,1400,0,0]
["Colorado","2024-08-01",{"$f":"IF($B459<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A459,'CMS monthly enrollment'!C:C,B459,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B459,C447:C458,B447:B458))","v":1793020.7564711273},{"$f":"IF($B459<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A459,'CMS monthly enrollment'!C:C,B459,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B459,D447:D458,B447:B458))","v":99216.459965443646},{"$f":"IFERROR(IF($B459<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A459,'TMSIS - elig group'!$H:$H,$B459,'TMSIS - elig group'!$C:$C,E$1),E458),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B459<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A459,'TMSIS - elig group'!$H:$H,$B459,'TMSIS - elig group'!$C:$C,F$1),F458),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B459<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A459,'TMSIS - elig group'!$H:$H,$B459,'TMSIS - elig group'!$C:$C,G$1),G458),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B459<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A459,'TMSIS - elig group'!$H:$H,$B459,'TMSIS - elig group'!$C:$C,H$1),H458),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B459<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A459,'TMSIS - elig group'!$H:$H,$B459,'TMSIS - elig group'!$C:$C,I$1),I458),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B459<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A459,'TMSIS - elig group'!$H:$H,$B459,'TMSIS - elig group'!$C:$C,J$1),J458),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B459<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A459,'TMSIS - elig group'!$H:$H,$B459,'TMSIS - elig group'!$C:$C,K$1),K458),0)","v":0},true,99216.459965443646,647813,629132,269336,101418,143914,1408,0,0]
["Colorado","2024-09-01",{"$f":"IF($B460<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A460,'CMS monthly enrollment'!C:C,B460,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B460,C448:C459,B448:B459))","v":1803096.2293095645},{"$f":"IF($B460<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A460,'CMS monthly enrollment'!C:C,B460,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B460,D448:D459,B448:B459))","v":99134.842584766709},{"$f":"IFERROR(IF($B460<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A460,'TMSIS - elig group'!$H:$H,$B460,'TMSIS - elig group'!$C:$C,E$1),E459),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B460<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A460,'TMSIS - elig group'!$H:$H,$B460,'TMSIS - elig group'!$C:$C,F$1),F459),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B460<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A460,'TMSIS - elig group'!$H:$H,$B460,'TMSIS - elig group'!$C:$C,G$1),G459),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B460<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A460,'TMSIS - elig group'!$H:$H,$B460,'TMSIS - elig group'!$C:$C,H$1),H459),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B460<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A460,'TMSIS - elig group'!$H:$H,$B460,'TMSIS - elig group'!$C:$C,I$1),I459),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B460<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A460,'TMSIS - elig group'!$H:$H,$B460,'TMSIS - elig group'!$C:$C,J$1),J459),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B460<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A460,'TMSIS - elig group'!$H:$H,$B460,'TMSIS - elig group'!$C:$C,K$1),K459),0)","v":0},true,99134.842584766709,651453,632667,270850,101988,144722,1416,0,0]
["Colorado","2024-10-01",{"$f":"IF($B461<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A461,'CMS monthly enrollment'!C:C,B461,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B461,C449:C460,B449:B460))","v":1812844.3194066398},{"$f":"IF($B461<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A461,'CMS monthly enrollment'!C:C,B461,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B461,D449:D460,B449:B460))","v":99062.134310853377},{"$f":"IFERROR(IF($B461<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A461,'TMSIS - elig group'!$H:$H,$B461,'TMSIS - elig group'!$C:$C,E$1),E460),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B461<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A461,'TMSIS - elig group'!$H:$H,$B461,'TMSIS - elig group'!$C:$C,F$1),F460),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B461<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A461,'TMSIS - elig group'!$H:$H,$B461,'TMSIS - elig group'!$C:$C,G$1),G460),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B461<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A461,'TMSIS - elig group'!$H:$H,$B461,'TMSIS - elig group'!$C:$C,H$1),H460),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B461<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A461,'TMSIS - elig group'!$H:$H,$B461,'TMSIS - elig group'!$C:$C,I$1),I460),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B461<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A461,'TMSIS - elig group'!$H:$H,$B461,'TMSIS - elig group'!$C:$C,J$1),J460),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B461<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A461,'TMSIS - elig group'!$H:$H,$B461,'TMSIS - elig group'!$C:$C,K$1),K460),0)","v":0},true,99062.134310853377,654975,636087,272314,102539,145505,1424,0,0]
["Colorado","2024-11-01",{"$f":"IF($B462<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A462,'CMS monthly enrollment'!C:C,B462,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B462,C450:C461,B450:B461))","v":1822913.2966922354},{"$f":"IF($B462<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A462,'CMS monthly enrollment'!C:C,B462,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B462,D450:D461,B450:B461))","v":98977.405170179729},{"$f":"IFERROR(IF($B462<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A462,'TMSIS - elig group'!$H:$H,$B462,'TMSIS - elig group'!$C:$C,E$1),E461),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B462<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A462,'TMSIS - elig group'!$H:$H,$B462,'TMSIS - elig group'!$C:$C,F$1),F461),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B462<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A462,'TMSIS - elig group'!$H:$H,$B462,'TMSIS - elig group'!$C:$C,G$1),G461),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B462<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A462,'TMSIS - elig group'!$H:$H,$B462,'TMSIS - elig group'!$C:$C,H$1),H461),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B462<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A462,'TMSIS - elig group'!$H:$H,$B462,'TMSIS - elig group'!$C:$C,I$1),I461),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B462<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A462,'TMSIS - elig group'!$H:$H,$B462,'TMSIS - elig group'!$C:$C,J$1),J461),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B462<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A462,'TMSIS - elig group'!$H:$H,$B462,'TMSIS - elig group'!$C:$C,K$1),K461),0)","v":0},true,98977.405170179729,658613,639620,273827,103109,146313,1432,0,0]
["Colorado","2024-12-01",{"$f":"IF($B463<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A463,'CMS monthly enrollment'!C:C,B463,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B463,C451:C462,B451:B462))","v":1832647.9812174477},{"$f":"IF($B463<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A463,'CMS monthly enrollment'!C:C,B463,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B463,D451:D462,B451:B462))","v":98862.574768703635},{"$f":"IFERROR(IF($B463<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A463,'TMSIS - elig group'!$H:$H,$B463,'TMSIS - elig group'!$C:$C,E$1),E462),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B463<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A463,'TMSIS - elig group'!$H:$H,$B463,'TMSIS - elig group'!$C:$C,F$1),F462),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B463<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A463,'TMSIS - elig group'!$H:$H,$B463,'TMSIS - elig group'!$C:$C,G$1),G462),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B463<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A463,'TMSIS - elig group'!$H:$H,$B463,'TMSIS - elig group'!$C:$C,H$1),H462),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B463<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A463,'TMSIS - elig group'!$H:$H,$B463,'TMSIS - elig group'!$C:$C,I$1),I462),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B463<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A463,'TMSIS - elig group'!$H:$H,$B463,'TMSIS - elig group'!$C:$C,J$1),J462),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B463<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A463,'TMSIS - elig group'!$H:$H,$B463,'TMSIS - elig group'!$C:$C,K$1),K462),0)","v":0},true,98862.574768703635,662130,643036,275289,103659,147094,1439,0,0]
["Colorado","2025-01-01",{"$f":"IF($B464<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A464,'CMS monthly enrollment'!C:C,B464,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B464,C452:C463,B452:B463))","v":1842687.9330624547},{"$f":"IF($B464<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A464,'CMS monthly enrollment'!C:C,B464,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B464,D452:D463,B452:B463))","v":98723.314852927142},{"$f":"IFERROR(IF($B464<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A464,'TMSIS - elig group'!$H:$H,$B464,'TMSIS - elig group'!$C:$C,E$1),E463),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B464<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A464,'TMSIS - elig group'!$H:$H,$B464,'TMSIS - elig group'!$C:$C,F$1),F463),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B464<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A464,'TMSIS - elig group'!$H:$H,$B464,'TMSIS - elig group'!$C:$C,G$1),G463),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B464<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A464,'TMSIS - elig group'!$H:$H,$B464,'TMSIS - elig group'!$C:$C,H$1),H463),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B464<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A464,'TMSIS - elig group'!$H:$H,$B464,'TMSIS - elig group'!$C:$C,I$1),I463),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B464<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A464,'TMSIS - elig group'!$H:$H,$B464,'TMSIS - elig group'!$C:$C,J$1),J463),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B464<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A464,'TMSIS - elig group'!$H:$H,$B464,'TMSIS - elig group'!$C:$C,K$1),K463),0)","v":0},{"$f":"SUM(E464:K464)=1","v":true},98723.314852927142,665757,646559,276797,104227,147900,1447,0,0]
["Colorado",{"$f":"B387","v":"2025-02-01"},{"$f":"IF($B465<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A465,'CMS monthly enrollment'!C:C,B465,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B465,C453:C464,B453:B464))","v":1852775.5619135331},{"$f":"IF($B465<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A465,'CMS monthly enrollment'!C:C,B465,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B465,D453:D464,B453:B464))","v":98606.412442303001},{"$f":"IFERROR(IF($B465<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A465,'TMSIS - elig group'!$H:$H,$B465,'TMSIS - elig group'!$C:$C,E$1),E464),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B465<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A465,'TMSIS - elig group'!$H:$H,$B465,'TMSIS - elig group'!$C:$C,F$1),F464),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B465<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A465,'TMSIS - elig group'!$H:$H,$B465,'TMSIS - elig group'!$C:$C,G$1),G464),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B465<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A465,'TMSIS - elig group'!$H:$H,$B465,'TMSIS - elig group'!$C:$C,H$1),H464),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B465<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A465,'TMSIS - elig group'!$H:$H,$B465,'TMSIS - elig group'!$C:$C,I$1),I464),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B465<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A465,'TMSIS - elig group'!$H:$H,$B465,'TMSIS - elig group'!$C:$C,J$1),J464),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B465<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A465,'TMSIS - elig group'!$H:$H,$B465,'TMSIS - elig group'!$C:$C,K$1),K464),0)","v":0},true,98606.412442303001,669402,650098,278312,104798,148710,1455,0,0]
["Colorado","2025-03-01",{"$f":"IF($B466<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A466,'CMS monthly enrollment'!C:C,B466,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B466,C454:C465,B454:B465))","v":1861885.6357066352},{"$f":"IF($B466<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A466,'CMS monthly enrollment'!C:C,B466,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B466,D454:D465,B454:B465))","v":98524.656051424332},{"$f":"IFERROR(IF($B466<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A466,'TMSIS - elig group'!$H:$H,$B466,'TMSIS - elig group'!$C:$C,E$1),E465),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B466<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A466,'TMSIS - elig group'!$H:$H,$B466,'TMSIS - elig group'!$C:$C,F$1),F465),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B466<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A466,'TMSIS - elig group'!$H:$H,$B466,'TMSIS - elig group'!$C:$C,G$1),G465),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B466<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A466,'TMSIS - elig group'!$H:$H,$B466,'TMSIS - elig group'!$C:$C,H$1),H465),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B466<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A466,'TMSIS - elig group'!$H:$H,$B466,'TMSIS - elig group'!$C:$C,I$1),I465),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B466<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A466,'TMSIS - elig group'!$H:$H,$B466,'TMSIS - elig group'!$C:$C,J$1),J465),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B466<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A466,'TMSIS - elig group'!$H:$H,$B466,'TMSIS - elig group'!$C:$C,K$1),K465),0)","v":0},true,98524.656051424332,672693,653295,279681,105313,149441,1462,0,0]
["Colorado","2025-04-01",{"$f":"IF($B467<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A467,'CMS monthly enrollment'!C:C,B467,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B467,C455:C466,B455:B466))","v":1871967.0888423324},{"$f":"IF($B467<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A467,'CMS monthly enrollment'!C:C,B467,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B467,D455:D466,B455:B466))","v":98434.032752350933},{"$f":"IFERROR(IF($B467<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A467,'TMSIS - elig group'!$H:$H,$B467,'TMSIS - elig group'!$C:$C,E$1),E466),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B467<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A467,'TMSIS - elig group'!$H:$H,$B467,'TMSIS - elig group'!$C:$C,F$1),F466),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B467<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A467,'TMSIS - elig group'!$H:$H,$B467,'TMSIS - elig group'!$C:$C,G$1),G466),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B467<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A467,'TMSIS - elig group'!$H:$H,$B467,'TMSIS - elig group'!$C:$C,H$1),H466),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B467<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A467,'TMSIS - elig group'!$H:$H,$B467,'TMSIS - elig group'!$C:$C,I$1),I466),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B467<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A467,'TMSIS - elig group'!$H:$H,$B467,'TMSIS - elig group'!$C:$C,J$1),J466),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B467<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A467,'TMSIS - elig group'!$H:$H,$B467,'TMSIS - elig group'!$C:$C,K$1),K466),0)","v":0},true,98434.032752350933,676336,656832,281195,105883,150250,1470,0,0]
["Colorado","2025-05-01",{"$f":"IF($B468<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A468,'CMS monthly enrollment'!C:C,B468,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B468,C456:C467,B456:B467))","v":1881713.883945046},{"$f":"IF($B468<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A468,'CMS monthly enrollment'!C:C,B468,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B468,D456:D467,B456:B467))","v":98343.131997986173},{"$f":"IFERROR(IF($B468<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A468,'TMSIS - elig group'!$H:$H,$B468,'TMSIS - elig group'!$C:$C,E$1),E467),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B468<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A468,'TMSIS - elig group'!$H:$H,$B468,'TMSIS - elig group'!$C:$C,F$1),F467),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B468<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A468,'TMSIS - elig group'!$H:$H,$B468,'TMSIS - elig group'!$C:$C,G$1),G467),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B468<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A468,'TMSIS - elig group'!$H:$H,$B468,'TMSIS - elig group'!$C:$C,H$1),H467),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B468<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A468,'TMSIS - elig group'!$H:$H,$B468,'TMSIS - elig group'!$C:$C,I$1),I467),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B468<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A468,'TMSIS - elig group'!$H:$H,$B468,'TMSIS - elig group'!$C:$C,J$1),J467),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B468<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A468,'TMSIS - elig group'!$H:$H,$B468,'TMSIS - elig group'!$C:$C,K$1),K467),0)","v":0},true,98343.131997986173,679857,660252,282659,106435,151032,1478,0,0]
["Colorado","2025-06-01",{"$f":"IF($B469<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A469,'CMS monthly enrollment'!C:C,B469,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B469,C457:C468,B457:B468))","v":1891777.5732530132},{"$f":"IF($B469<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A469,'CMS monthly enrollment'!C:C,B469,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B469,D457:D468,B457:B468))","v":98244.06872087004},{"$f":"IFERROR(IF($B469<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A469,'TMSIS - elig group'!$H:$H,$B469,'TMSIS - elig group'!$C:$C,E$1),E468),0)","v":0.36129689391176484},{"$f":"IFERROR(IF($B469<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A469,'TMSIS - elig group'!$H:$H,$B469,'TMSIS - elig group'!$C:$C,F$1),F468),0)","v":0.35087812341531671},{"$f":"IFERROR(IF($B469<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A469,'TMSIS - elig group'!$H:$H,$B469,'TMSIS - elig group'!$C:$C,G$1),G468),0)","v":0.15021380964766087},{"$f":"IFERROR(IF($B469<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A469,'TMSIS - elig group'!$H:$H,$B469,'TMSIS - elig group'!$C:$C,H$1),H468),0)","v":5.6562568563661222E-2},{"$f":"IFERROR(IF($B469<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A469,'TMSIS - elig group'!$H:$H,$B469,'TMSIS - elig group'!$C:$C,I$1),I468),0)","v":8.0263255399002364E-2},{"$f":"IFERROR(IF($B469<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A469,'TMSIS - elig group'!$H:$H,$B469,'TMSIS - elig group'!$C:$C,J$1),J468),0)","v":7.8534906259399126E-4},{"$f":"IFERROR(IF($B469<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A469,'TMSIS - elig group'!$H:$H,$B469,'TMSIS - elig group'!$C:$C,K$1),K468),0)","v":0},true,98244.06872087004,683493,663783,284171,107004,151840,1486,0,0]
["Connecticut","2019-01-01",{"$f":"IF($B470<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A470,'CMS monthly enrollment'!C:C,B470,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B470,C458:C469,B458:B469))","v":841860},{"$f":"IF($B470<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A470,'CMS monthly enrollment'!C:C,B470,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B470,D458:D469,B458:B469))","v":20117},{"$f":"IFERROR(IF($B470<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A470,'TMSIS - elig group'!$H:$H,$B470,'TMSIS - elig group'!$C:$C,E$1),E469),0)","v":0.33961624193416223},{"$f":"IFERROR(IF($B470<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A470,'TMSIS - elig group'!$H:$H,$B470,'TMSIS - elig group'!$C:$C,F$1),F469),0)","v":0.2785642938418022},{"$f":"IFERROR(IF($B470<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A470,'TMSIS - elig group'!$H:$H,$B470,'TMSIS - elig group'!$C:$C,G$1),G469),0)","v":0.17199202984761908},{"$f":"IFERROR(IF($B470<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A470,'TMSIS - elig group'!$H:$H,$B470,'TMSIS - elig group'!$C:$C,H$1),H469),0)","v":0.13724967508456098},{"$f":"IFERROR(IF($B470<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A470,'TMSIS - elig group'!$H:$H,$B470,'TMSIS - elig group'!$C:$C,I$1),I469),0)","v":7.257775929185549E-2},{"$f":"IFERROR(IF($B470<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A470,'TMSIS - elig group'!$H:$H,$B470,'TMSIS - elig group'!$C:$C,J$1),J469),0)","v":0},{"$f":"IFERROR(IF($B470<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A470,'TMSIS - elig group'!$H:$H,$B470,'TMSIS - elig group'!$C:$C,K$1),K469),0)","v":0},true,20117,285909,234512,144793,115545,61100,0,0,0]
["Connecticut","2019-02-01",{"$f":"IF($B471<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A471,'CMS monthly enrollment'!C:C,B471,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B471,C459:C470,B459:B470))","v":842741},{"$f":"IF($B471<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A471,'CMS monthly enrollment'!C:C,B471,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B471,D459:D470,B459:B470))","v":19984},{"$f":"IFERROR(IF($B471<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A471,'TMSIS - elig group'!$H:$H,$B471,'TMSIS - elig group'!$C:$C,E$1),E470),0)","v":0.33898726312519417},{"$f":"IFERROR(IF($B471<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A471,'TMSIS - elig group'!$H:$H,$B471,'TMSIS - elig group'!$C:$C,F$1),F470),0)","v":0.27947395671533604},{"$f":"IFERROR(IF($B471<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A471,'TMSIS - elig group'!$H:$H,$B471,'TMSIS - elig group'!$C:$C,G$1),G470),0)","v":0.1716247281764523},{"$f":"IFERROR(IF($B471<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A471,'TMSIS - elig group'!$H:$H,$B471,'TMSIS - elig group'!$C:$C,H$1),H470),0)","v":0.13748783266024645},{"$f":"IFERROR(IF($B471<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A471,'TMSIS - elig group'!$H:$H,$B471,'TMSIS - elig group'!$C:$C,I$1),I470),0)","v":7.2426219322771046E-2},{"$f":"IFERROR(IF($B471<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A471,'TMSIS - elig group'!$H:$H,$B471,'TMSIS - elig group'!$C:$C,J$1),J470),0)","v":0},{"$f":"IFERROR(IF($B471<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A471,'TMSIS - elig group'!$H:$H,$B471,'TMSIS - elig group'!$C:$C,K$1),K470),0)","v":0},true,19984,285678,235524,144635,115867,61037,0,0,0]
["Connecticut","2019-03-01",{"$f":"IF($B472<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A472,'CMS monthly enrollment'!C:C,B472,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B472,C460:C471,B460:B471))","v":847517},{"$f":"IF($B472<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A472,'CMS monthly enrollment'!C:C,B472,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B472,D460:D471,B460:B471))","v":19788},{"$f":"IFERROR(IF($B472<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A472,'TMSIS - elig group'!$H:$H,$B472,'TMSIS - elig group'!$C:$C,E$1),E471),0)","v":0.33877544692001177},{"$f":"IFERROR(IF($B472<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A472,'TMSIS - elig group'!$H:$H,$B472,'TMSIS - elig group'!$C:$C,F$1),F471),0)","v":0.28027660201249671},{"$f":"IFERROR(IF($B472<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A472,'TMSIS - elig group'!$H:$H,$B472,'TMSIS - elig group'!$C:$C,G$1),G471),0)","v":0.17143226299931263},{"$f":"IFERROR(IF($B472<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A472,'TMSIS - elig group'!$H:$H,$B472,'TMSIS - elig group'!$C:$C,H$1),H471),0)","v":0.13741310965367898},{"$f":"IFERROR(IF($B472<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A472,'TMSIS - elig group'!$H:$H,$B472,'TMSIS - elig group'!$C:$C,I$1),I471),0)","v":7.2102578414499893E-2},{"$f":"IFERROR(IF($B472<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A472,'TMSIS - elig group'!$H:$H,$B472,'TMSIS - elig group'!$C:$C,J$1),J471),0)","v":0},{"$f":"IFERROR(IF($B472<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A472,'TMSIS - elig group'!$H:$H,$B472,'TMSIS - elig group'!$C:$C,K$1),K471),0)","v":0},true,19788,287118,237539,145292,116460,61108,0,0,0]
["Connecticut","2019-04-01",{"$f":"IF($B473<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A473,'CMS monthly enrollment'!C:C,B473,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B473,C461:C472,B461:B472))","v":843376},{"$f":"IF($B473<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A473,'CMS monthly enrollment'!C:C,B473,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B473,D461:D472,B461:B472))","v":19675},{"$f":"IFERROR(IF($B473<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A473,'TMSIS - elig group'!$H:$H,$B473,'TMSIS - elig group'!$C:$C,E$1),E472),0)","v":0.3389118739672245},{"$f":"IFERROR(IF($B473<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A473,'TMSIS - elig group'!$H:$H,$B473,'TMSIS - elig group'!$C:$C,F$1),F472),0)","v":0.27977603008353313},{"$f":"IFERROR(IF($B473<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A473,'TMSIS - elig group'!$H:$H,$B473,'TMSIS - elig group'!$C:$C,G$1),G472),0)","v":0.17148939166159338},{"$f":"IFERROR(IF($B473<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A473,'TMSIS - elig group'!$H:$H,$B473,'TMSIS - elig group'!$C:$C,H$1),H472),0)","v":0.13768579604987968},{"$f":"IFERROR(IF($B473<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A473,'TMSIS - elig group'!$H:$H,$B473,'TMSIS - elig group'!$C:$C,I$1),I472),0)","v":7.2136908237769248E-2},{"$f":"IFERROR(IF($B473<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A473,'TMSIS - elig group'!$H:$H,$B473,'TMSIS - elig group'!$C:$C,J$1),J472),0)","v":0},{"$f":"IFERROR(IF($B473<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A473,'TMSIS - elig group'!$H:$H,$B473,'TMSIS - elig group'!$C:$C,K$1),K472),0)","v":0},true,19675,285830,235956,144630,116121,60839,0,0,0]
["Connecticut","2019-05-01",{"$f":"IF($B474<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A474,'CMS monthly enrollment'!C:C,B474,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B474,C462:C473,B462:B473))","v":842612},{"$f":"IF($B474<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A474,'CMS monthly enrollment'!C:C,B474,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B474,D462:D473,B462:B473))","v":19793},{"$f":"IFERROR(IF($B474<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A474,'TMSIS - elig group'!$H:$H,$B474,'TMSIS - elig group'!$C:$C,E$1),E473),0)","v":0.33904076654295623},{"$f":"IFERROR(IF($B474<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A474,'TMSIS - elig group'!$H:$H,$B474,'TMSIS - elig group'!$C:$C,F$1),F473),0)","v":0.27952634991411962},{"$f":"IFERROR(IF($B474<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A474,'TMSIS - elig group'!$H:$H,$B474,'TMSIS - elig group'!$C:$C,G$1),G473),0)","v":0.17163766244107034},{"$f":"IFERROR(IF($B474<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A474,'TMSIS - elig group'!$H:$H,$B474,'TMSIS - elig group'!$C:$C,H$1),H473),0)","v":0.13795456872134951},{"$f":"IFERROR(IF($B474<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A474,'TMSIS - elig group'!$H:$H,$B474,'TMSIS - elig group'!$C:$C,I$1),I473),0)","v":7.1840652380504286E-2},{"$f":"IFERROR(IF($B474<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A474,'TMSIS - elig group'!$H:$H,$B474,'TMSIS - elig group'!$C:$C,J$1),J473),0)","v":0},{"$f":"IFERROR(IF($B474<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A474,'TMSIS - elig group'!$H:$H,$B474,'TMSIS - elig group'!$C:$C,K$1),K473),0)","v":0},true,19793,285680,235532,144624,116242,60534,0,0,0]
["Connecticut","2019-06-01",{"$f":"IF($B475<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A475,'CMS monthly enrollment'!C:C,B475,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B475,C463:C474,B463:B474))","v":838673},{"$f":"IF($B475<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A475,'CMS monthly enrollment'!C:C,B475,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B475,D463:D474,B463:B474))","v":19870},{"$f":"IFERROR(IF($B475<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A475,'TMSIS - elig group'!$H:$H,$B475,'TMSIS - elig group'!$C:$C,E$1),E474),0)","v":0.33800972166526261},{"$f":"IFERROR(IF($B475<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A475,'TMSIS - elig group'!$H:$H,$B475,'TMSIS - elig group'!$C:$C,F$1),F474),0)","v":0.280495222581785},{"$f":"IFERROR(IF($B475<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A475,'TMSIS - elig group'!$H:$H,$B475,'TMSIS - elig group'!$C:$C,G$1),G474),0)","v":0.17105965322399311},{"$f":"IFERROR(IF($B475<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A475,'TMSIS - elig group'!$H:$H,$B475,'TMSIS - elig group'!$C:$C,H$1),H474),0)","v":0.13847829308199172},{"$f":"IFERROR(IF($B475<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A475,'TMSIS - elig group'!$H:$H,$B475,'TMSIS - elig group'!$C:$C,I$1),I474),0)","v":7.1957109446967607E-2},{"$f":"IFERROR(IF($B475<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A475,'TMSIS - elig group'!$H:$H,$B475,'TMSIS - elig group'!$C:$C,J$1),J474),0)","v":0},{"$f":"IFERROR(IF($B475<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A475,'TMSIS - elig group'!$H:$H,$B475,'TMSIS - elig group'!$C:$C,K$1),K474),0)","v":0},true,19870,283480,235244,143463,116138,60348,0,0,0]
["Connecticut","2019-07-01",{"$f":"IF($B476<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A476,'CMS monthly enrollment'!C:C,B476,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B476,C464:C475,B464:B475))","v":837367},{"$f":"IF($B476<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A476,'CMS monthly enrollment'!C:C,B476,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B476,D464:D475,B464:B475))","v":20048},{"$f":"IFERROR(IF($B476<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A476,'TMSIS - elig group'!$H:$H,$B476,'TMSIS - elig group'!$C:$C,E$1),E475),0)","v":0.3379963198387187},{"$f":"IFERROR(IF($B476<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A476,'TMSIS - elig group'!$H:$H,$B476,'TMSIS - elig group'!$C:$C,F$1),F475),0)","v":0.28051915526016752},{"$f":"IFERROR(IF($B476<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A476,'TMSIS - elig group'!$H:$H,$B476,'TMSIS - elig group'!$C:$C,G$1),G475),0)","v":0.17097329709747461},{"$f":"IFERROR(IF($B476<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A476,'TMSIS - elig group'!$H:$H,$B476,'TMSIS - elig group'!$C:$C,H$1),H475),0)","v":0.13883087609778713},{"$f":"IFERROR(IF($B476<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A476,'TMSIS - elig group'!$H:$H,$B476,'TMSIS - elig group'!$C:$C,I$1),I475),0)","v":7.1680351705852033E-2},{"$f":"IFERROR(IF($B476<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A476,'TMSIS - elig group'!$H:$H,$B476,'TMSIS - elig group'!$C:$C,J$1),J475),0)","v":0},{"$f":"IFERROR(IF($B476<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A476,'TMSIS - elig group'!$H:$H,$B476,'TMSIS - elig group'!$C:$C,K$1),K475),0)","v":0},true,20048,283027,234897,143167,116252,60023,0,0,0]
["Connecticut","2019-08-01",{"$f":"IF($B477<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A477,'CMS monthly enrollment'!C:C,B477,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B477,C465:C476,B465:B476))","v":835429},{"$f":"IF($B477<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A477,'CMS monthly enrollment'!C:C,B477,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B477,D465:D476,B465:B476))","v":20076},{"$f":"IFERROR(IF($B477<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A477,'TMSIS - elig group'!$H:$H,$B477,'TMSIS - elig group'!$C:$C,E$1),E476),0)","v":0.33806997711145059},{"$f":"IFERROR(IF($B477<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A477,'TMSIS - elig group'!$H:$H,$B477,'TMSIS - elig group'!$C:$C,F$1),F476),0)","v":0.28057969155792106},{"$f":"IFERROR(IF($B477<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A477,'TMSIS - elig group'!$H:$H,$B477,'TMSIS - elig group'!$C:$C,G$1),G476),0)","v":0.17055640998325505},{"$f":"IFERROR(IF($B477<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A477,'TMSIS - elig group'!$H:$H,$B477,'TMSIS - elig group'!$C:$C,H$1),H476),0)","v":0.13929435419228656},{"$f":"IFERROR(IF($B477<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A477,'TMSIS - elig group'!$H:$H,$B477,'TMSIS - elig group'!$C:$C,I$1),I476),0)","v":7.1499567155086735E-2},{"$f":"IFERROR(IF($B477<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A477,'TMSIS - elig group'!$H:$H,$B477,'TMSIS - elig group'!$C:$C,J$1),J476),0)","v":0},{"$f":"IFERROR(IF($B477<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A477,'TMSIS - elig group'!$H:$H,$B477,'TMSIS - elig group'!$C:$C,K$1),K476),0)","v":0},true,20076,282433,234404,142488,116371,59733,0,0,0]
["Connecticut","2019-09-01",{"$f":"IF($B478<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A478,'CMS monthly enrollment'!C:C,B478,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B478,C466:C477,B466:B477))","v":835049},{"$f":"IF($B478<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A478,'CMS monthly enrollment'!C:C,B478,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B478,D466:D477,B466:B477))","v":19994},{"$f":"IFERROR(IF($B478<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A478,'TMSIS - elig group'!$H:$H,$B478,'TMSIS - elig group'!$C:$C,E$1),E477),0)","v":0.33797031600854371},{"$f":"IFERROR(IF($B478<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A478,'TMSIS - elig group'!$H:$H,$B478,'TMSIS - elig group'!$C:$C,F$1),F477),0)","v":0.28056673007986754},{"$f":"IFERROR(IF($B478<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A478,'TMSIS - elig group'!$H:$H,$B478,'TMSIS - elig group'!$C:$C,G$1),G477),0)","v":0.17025979434282604},{"$f":"IFERROR(IF($B478<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A478,'TMSIS - elig group'!$H:$H,$B478,'TMSIS - elig group'!$C:$C,H$1),H477),0)","v":0.13982662465757389},{"$f":"IFERROR(IF($B478<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A478,'TMSIS - elig group'!$H:$H,$B478,'TMSIS - elig group'!$C:$C,I$1),I477),0)","v":7.1376534911188796E-2},{"$f":"IFERROR(IF($B478<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A478,'TMSIS - elig group'!$H:$H,$B478,'TMSIS - elig group'!$C:$C,J$1),J477),0)","v":0},{"$f":"IFERROR(IF($B478<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A478,'TMSIS - elig group'!$H:$H,$B478,'TMSIS - elig group'!$C:$C,K$1),K477),0)","v":0},true,19994,282222,234287,142175,116762,59603,0,0,0]
["Connecticut","2019-10-01",{"$f":"IF($B479<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A479,'CMS monthly enrollment'!C:C,B479,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B479,C467:C478,B467:B478))","v":831289},{"$f":"IF($B479<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A479,'CMS monthly enrollment'!C:C,B479,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B479,D467:D478,B467:B478))","v":20139},{"$f":"IFERROR(IF($B479<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A479,'TMSIS - elig group'!$H:$H,$B479,'TMSIS - elig group'!$C:$C,E$1),E478),0)","v":0.3376588037739402},{"$f":"IFERROR(IF($B479<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A479,'TMSIS - elig group'!$H:$H,$B479,'TMSIS - elig group'!$C:$C,F$1),F478),0)","v":0.28032442062941076},{"$f":"IFERROR(IF($B479<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A479,'TMSIS - elig group'!$H:$H,$B479,'TMSIS - elig group'!$C:$C,G$1),G478),0)","v":0.16996388083884192},{"$f":"IFERROR(IF($B479<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A479,'TMSIS - elig group'!$H:$H,$B479,'TMSIS - elig group'!$C:$C,H$1),H478),0)","v":0.14063400457102418},{"$f":"IFERROR(IF($B479<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A479,'TMSIS - elig group'!$H:$H,$B479,'TMSIS - elig group'!$C:$C,I$1),I478),0)","v":7.1418890186782935E-2},{"$f":"IFERROR(IF($B479<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A479,'TMSIS - elig group'!$H:$H,$B479,'TMSIS - elig group'!$C:$C,J$1),J478),0)","v":0},{"$f":"IFERROR(IF($B479<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A479,'TMSIS - elig group'!$H:$H,$B479,'TMSIS - elig group'!$C:$C,K$1),K478),0)","v":0},true,20139,280692,233031,141289,116908,59370,0,0,0]
["Connecticut","2019-11-01",{"$f":"IF($B480<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A480,'CMS monthly enrollment'!C:C,B480,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B480,C468:C479,B468:B479))","v":827095},{"$f":"IF($B480<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A480,'CMS monthly enrollment'!C:C,B480,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B480,D468:D479,B468:B479))","v":20192},{"$f":"IFERROR(IF($B480<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A480,'TMSIS - elig group'!$H:$H,$B480,'TMSIS - elig group'!$C:$C,E$1),E479),0)","v":0.33671286989250321},{"$f":"IFERROR(IF($B480<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A480,'TMSIS - elig group'!$H:$H,$B480,'TMSIS - elig group'!$C:$C,F$1),F479),0)","v":0.28084746306900865},{"$f":"IFERROR(IF($B480<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A480,'TMSIS - elig group'!$H:$H,$B480,'TMSIS - elig group'!$C:$C,G$1),G479),0)","v":0.16945739950720701},{"$f":"IFERROR(IF($B480<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A480,'TMSIS - elig group'!$H:$H,$B480,'TMSIS - elig group'!$C:$C,H$1),H479),0)","v":0.14155732110361599},{"$f":"IFERROR(IF($B480<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A480,'TMSIS - elig group'!$H:$H,$B480,'TMSIS - elig group'!$C:$C,I$1),I479),0)","v":7.1424946427665184E-2},{"$f":"IFERROR(IF($B480<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A480,'TMSIS - elig group'!$H:$H,$B480,'TMSIS - elig group'!$C:$C,J$1),J479),0)","v":0},{"$f":"IFERROR(IF($B480<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A480,'TMSIS - elig group'!$H:$H,$B480,'TMSIS - elig group'!$C:$C,K$1),K479),0)","v":0},true,20192,278494,232288,140157,117081,59075,0,0,0]
["Connecticut","2019-12-01",{"$f":"IF($B481<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A481,'CMS monthly enrollment'!C:C,B481,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B481,C469:C480,B469:B480))","v":830030},{"$f":"IF($B481<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A481,'CMS monthly enrollment'!C:C,B481,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B481,D469:D480,B469:B480))","v":20627},{"$f":"IFERROR(IF($B481<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A481,'TMSIS - elig group'!$H:$H,$B481,'TMSIS - elig group'!$C:$C,E$1),E480),0)","v":0.33551549935730729},{"$f":"IFERROR(IF($B481<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A481,'TMSIS - elig group'!$H:$H,$B481,'TMSIS - elig group'!$C:$C,F$1),F480),0)","v":0.2828641727920902},{"$f":"IFERROR(IF($B481<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A481,'TMSIS - elig group'!$H:$H,$B481,'TMSIS - elig group'!$C:$C,G$1),G480),0)","v":0.16931010774766864},{"$f":"IFERROR(IF($B481<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A481,'TMSIS - elig group'!$H:$H,$B481,'TMSIS - elig group'!$C:$C,H$1),H480),0)","v":0.14137487798115111},{"$f":"IFERROR(IF($B481<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A481,'TMSIS - elig group'!$H:$H,$B481,'TMSIS - elig group'!$C:$C,I$1),I480),0)","v":7.0935342121782805E-2},{"$f":"IFERROR(IF($B481<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A481,'TMSIS - elig group'!$H:$H,$B481,'TMSIS - elig group'!$C:$C,J$1),J480),0)","v":0},{"$f":"IFERROR(IF($B481<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A481,'TMSIS - elig group'!$H:$H,$B481,'TMSIS - elig group'!$C:$C,K$1),K480),0)","v":0},true,20627,278488,234786,140532,117345,58878,0,0,0]
["Connecticut","2020-01-01",{"$f":"IF($B482<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A482,'CMS monthly enrollment'!C:C,B482,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B482,C470:C481,B470:B481))","v":826738},{"$f":"IF($B482<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A482,'CMS monthly enrollment'!C:C,B482,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B482,D470:D481,B470:B481))","v":20381},{"$f":"IFERROR(IF($B482<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A482,'TMSIS - elig group'!$H:$H,$B482,'TMSIS - elig group'!$C:$C,E$1),E481),0)","v":0.33585393833355343},{"$f":"IFERROR(IF($B482<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A482,'TMSIS - elig group'!$H:$H,$B482,'TMSIS - elig group'!$C:$C,F$1),F481),0)","v":0.28167090320876798},{"$f":"IFERROR(IF($B482<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A482,'TMSIS - elig group'!$H:$H,$B482,'TMSIS - elig group'!$C:$C,G$1),G481),0)","v":0.16971064967648225},{"$f":"IFERROR(IF($B482<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A482,'TMSIS - elig group'!$H:$H,$B482,'TMSIS - elig group'!$C:$C,H$1),H481),0)","v":0.14182271721906775},{"$f":"IFERROR(IF($B482<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A482,'TMSIS - elig group'!$H:$H,$B482,'TMSIS - elig group'!$C:$C,I$1),I481),0)","v":7.0941791562128612E-2},{"$f":"IFERROR(IF($B482<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A482,'TMSIS - elig group'!$H:$H,$B482,'TMSIS - elig group'!$C:$C,J$1),J481),0)","v":0},{"$f":"IFERROR(IF($B482<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A482,'TMSIS - elig group'!$H:$H,$B482,'TMSIS - elig group'!$C:$C,K$1),K481),0)","v":0},true,20381,277663,232868,140306,117250,58650,0,0,0]
["Connecticut","2020-02-01",{"$f":"IF($B483<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A483,'CMS monthly enrollment'!C:C,B483,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B483,C471:C482,B471:B482))","v":824549},{"$f":"IF($B483<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A483,'CMS monthly enrollment'!C:C,B483,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B483,D471:D482,B471:B482))","v":20418},{"$f":"IFERROR(IF($B483<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A483,'TMSIS - elig group'!$H:$H,$B483,'TMSIS - elig group'!$C:$C,E$1),E482),0)","v":0.33536954317446355},{"$f":"IFERROR(IF($B483<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A483,'TMSIS - elig group'!$H:$H,$B483,'TMSIS - elig group'!$C:$C,F$1),F482),0)","v":0.28126026107266544},{"$f":"IFERROR(IF($B483<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A483,'TMSIS - elig group'!$H:$H,$B483,'TMSIS - elig group'!$C:$C,G$1),G482),0)","v":0.16996673089194664},{"$f":"IFERROR(IF($B483<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A483,'TMSIS - elig group'!$H:$H,$B483,'TMSIS - elig group'!$C:$C,H$1),H482),0)","v":0.14243143280197756},{"$f":"IFERROR(IF($B483<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A483,'TMSIS - elig group'!$H:$H,$B483,'TMSIS - elig group'!$C:$C,I$1),I482),0)","v":7.0972032058946824E-2},{"$f":"IFERROR(IF($B483<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A483,'TMSIS - elig group'!$H:$H,$B483,'TMSIS - elig group'!$C:$C,J$1),J482),0)","v":0},{"$f":"IFERROR(IF($B483<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A483,'TMSIS - elig group'!$H:$H,$B483,'TMSIS - elig group'!$C:$C,K$1),K482),0)","v":0},true,20418,276529,231913,140146,117442,58520,0,0,0]
["Connecticut","2020-03-01",{"$f":"IF($B484<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A484,'CMS monthly enrollment'!C:C,B484,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B484,C472:C483,B472:B483))","v":825094},{"$f":"IF($B484<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A484,'CMS monthly enrollment'!C:C,B484,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B484,D472:D483,B472:B483))","v":20340},{"$f":"IFERROR(IF($B484<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A484,'TMSIS - elig group'!$H:$H,$B484,'TMSIS - elig group'!$C:$C,E$1),E483),0)","v":0.33381018198808837},{"$f":"IFERROR(IF($B484<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A484,'TMSIS - elig group'!$H:$H,$B484,'TMSIS - elig group'!$C:$C,F$1),F483),0)","v":0.28089027300786185},{"$f":"IFERROR(IF($B484<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A484,'TMSIS - elig group'!$H:$H,$B484,'TMSIS - elig group'!$C:$C,G$1),G483),0)","v":0.17054577901461113},{"$f":"IFERROR(IF($B484<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A484,'TMSIS - elig group'!$H:$H,$B484,'TMSIS - elig group'!$C:$C,H$1),H483),0)","v":0.14222920228022851},{"$f":"IFERROR(IF($B484<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A484,'TMSIS - elig group'!$H:$H,$B484,'TMSIS - elig group'!$C:$C,I$1),I483),0)","v":7.056296614957748E-2},{"$f":"IFERROR(IF($B484<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A484,'TMSIS - elig group'!$H:$H,$B484,'TMSIS - elig group'!$C:$C,J$1),J483),0)","v":1.9615975596326686E-3},{"$f":"IFERROR(IF($B484<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A484,'TMSIS - elig group'!$H:$H,$B484,'TMSIS - elig group'!$C:$C,K$1),K483),0)","v":0},true,20340,275425,231761,140716,117352,58221,1619,0,0]
["Connecticut","2020-04-01",{"$f":"IF($B485<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A485,'CMS monthly enrollment'!C:C,B485,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B485,C473:C484,B473:B484))","v":840763},{"$f":"IF($B485<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A485,'CMS monthly enrollment'!C:C,B485,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B485,D473:D484,B473:B484))","v":20063},{"$f":"IFERROR(IF($B485<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A485,'TMSIS - elig group'!$H:$H,$B485,'TMSIS - elig group'!$C:$C,E$1),E484),0)","v":0.33190183737949014},{"$f":"IFERROR(IF($B485<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A485,'TMSIS - elig group'!$H:$H,$B485,'TMSIS - elig group'!$C:$C,F$1),F484),0)","v":0.28472129950350689},{"$f":"IFERROR(IF($B485<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A485,'TMSIS - elig group'!$H:$H,$B485,'TMSIS - elig group'!$C:$C,G$1),G484),0)","v":0.17172677157767149},{"$f":"IFERROR(IF($B485<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A485,'TMSIS - elig group'!$H:$H,$B485,'TMSIS - elig group'!$C:$C,H$1),H484),0)","v":0.14040155591506367},{"$f":"IFERROR(IF($B485<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A485,'TMSIS - elig group'!$H:$H,$B485,'TMSIS - elig group'!$C:$C,I$1),I484),0)","v":6.9325448948438756E-2},{"$f":"IFERROR(IF($B485<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A485,'TMSIS - elig group'!$H:$H,$B485,'TMSIS - elig group'!$C:$C,J$1),J484),0)","v":1.9230866758290523E-3},{"$f":"IFERROR(IF($B485<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A485,'TMSIS - elig group'!$H:$H,$B485,'TMSIS - elig group'!$C:$C,K$1),K484),0)","v":0},true,20063,279051,239383,144382,118044,58286,1617,0,0]
["Connecticut","2020-05-01",{"$f":"IF($B486<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A486,'CMS monthly enrollment'!C:C,B486,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B486,C474:C485,B474:B485))","v":848280},{"$f":"IF($B486<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A486,'CMS monthly enrollment'!C:C,B486,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B486,D474:D485,B474:B485))","v":19787},{"$f":"IFERROR(IF($B486<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A486,'TMSIS - elig group'!$H:$H,$B486,'TMSIS - elig group'!$C:$C,E$1),E485),0)","v":0.33264857879834653},{"$f":"IFERROR(IF($B486<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A486,'TMSIS - elig group'!$H:$H,$B486,'TMSIS - elig group'!$C:$C,F$1),F485),0)","v":0.28586418676663145},{"$f":"IFERROR(IF($B486<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A486,'TMSIS - elig group'!$H:$H,$B486,'TMSIS - elig group'!$C:$C,G$1),G485),0)","v":0.17290488799828241},{"$f":"IFERROR(IF($B486<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A486,'TMSIS - elig group'!$H:$H,$B486,'TMSIS - elig group'!$C:$C,H$1),H485),0)","v":0.13819710649209793},{"$f":"IFERROR(IF($B486<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A486,'TMSIS - elig group'!$H:$H,$B486,'TMSIS - elig group'!$C:$C,I$1),I485),0)","v":6.8487213267438313E-2},{"$f":"IFERROR(IF($B486<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A486,'TMSIS - elig group'!$H:$H,$B486,'TMSIS - elig group'!$C:$C,J$1),J485),0)","v":1.8980266772034196E-3},{"$f":"IFERROR(IF($B486<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A486,'TMSIS - elig group'!$H:$H,$B486,'TMSIS - elig group'!$C:$C,K$1),K485),0)","v":0},true,19787,282179,242493,146672,117230,58096,1610,0,0]
["Connecticut","2020-06-01",{"$f":"IF($B487<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A487,'CMS monthly enrollment'!C:C,B487,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B487,C475:C486,B475:B486))","v":855252},{"$f":"IF($B487<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A487,'CMS monthly enrollment'!C:C,B487,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B487,D475:D486,B475:B486))","v":19722},{"$f":"IFERROR(IF($B487<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A487,'TMSIS - elig group'!$H:$H,$B487,'TMSIS - elig group'!$C:$C,E$1),E486),0)","v":0.33335402837289924},{"$f":"IFERROR(IF($B487<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A487,'TMSIS - elig group'!$H:$H,$B487,'TMSIS - elig group'!$C:$C,F$1),F486),0)","v":0.28720976458724912},{"$f":"IFERROR(IF($B487<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A487,'TMSIS - elig group'!$H:$H,$B487,'TMSIS - elig group'!$C:$C,G$1),G486),0)","v":0.17399955338769452},{"$f":"IFERROR(IF($B487<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A487,'TMSIS - elig group'!$H:$H,$B487,'TMSIS - elig group'!$C:$C,H$1),H486),0)","v":0.13609358430408089},{"$f":"IFERROR(IF($B487<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A487,'TMSIS - elig group'!$H:$H,$B487,'TMSIS - elig group'!$C:$C,I$1),I486),0)","v":6.7477511668497511E-2},{"$f":"IFERROR(IF($B487<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A487,'TMSIS - elig group'!$H:$H,$B487,'TMSIS - elig group'!$C:$C,J$1),J486),0)","v":1.8655576795787024E-3},{"$f":"IFERROR(IF($B487<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A487,'TMSIS - elig group'!$H:$H,$B487,'TMSIS - elig group'!$C:$C,K$1),K486),0)","v":0},true,19722,285102,245637,148813,116394,57710,1596,0,0]
["Connecticut","2020-07-01",{"$f":"IF($B488<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A488,'CMS monthly enrollment'!C:C,B488,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B488,C476:C487,B476:B487))","v":865495},{"$f":"IF($B488<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A488,'CMS monthly enrollment'!C:C,B488,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B488,D476:D487,B476:B487))","v":19870},{"$f":"IFERROR(IF($B488<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A488,'TMSIS - elig group'!$H:$H,$B488,'TMSIS - elig group'!$C:$C,E$1),E487),0)","v":0.3317047385537959},{"$f":"IFERROR(IF($B488<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A488,'TMSIS - elig group'!$H:$H,$B488,'TMSIS - elig group'!$C:$C,F$1),F487),0)","v":0.28965493899240152},{"$f":"IFERROR(IF($B488<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A488,'TMSIS - elig group'!$H:$H,$B488,'TMSIS - elig group'!$C:$C,G$1),G487),0)","v":0.17428253730288379},{"$f":"IFERROR(IF($B488<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A488,'TMSIS - elig group'!$H:$H,$B488,'TMSIS - elig group'!$C:$C,H$1),H487),0)","v":0.13572485906582768},{"$f":"IFERROR(IF($B488<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A488,'TMSIS - elig group'!$H:$H,$B488,'TMSIS - elig group'!$C:$C,I$1),I487),0)","v":6.6807227536392025E-2},{"$f":"IFERROR(IF($B488<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A488,'TMSIS - elig group'!$H:$H,$B488,'TMSIS - elig group'!$C:$C,J$1),J487),0)","v":1.8256985486990653E-3},{"$f":"IFERROR(IF($B488<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A488,'TMSIS - elig group'!$H:$H,$B488,'TMSIS - elig group'!$C:$C,K$1),K487),0)","v":0},true,19870,287089,250695,150841,117469,57821,1580,0,0]
["Connecticut","2020-08-01",{"$f":"IF($B489<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A489,'CMS monthly enrollment'!C:C,B489,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B489,C477:C488,B477:B488))","v":873283},{"$f":"IF($B489<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A489,'CMS monthly enrollment'!C:C,B489,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B489,D477:D488,B477:B488))","v":19831},{"$f":"IFERROR(IF($B489<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A489,'TMSIS - elig group'!$H:$H,$B489,'TMSIS - elig group'!$C:$C,E$1),E488),0)","v":0.33163785036581367},{"$f":"IFERROR(IF($B489<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A489,'TMSIS - elig group'!$H:$H,$B489,'TMSIS - elig group'!$C:$C,F$1),F488),0)","v":0.2904882517145666},{"$f":"IFERROR(IF($B489<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A489,'TMSIS - elig group'!$H:$H,$B489,'TMSIS - elig group'!$C:$C,G$1),G488),0)","v":0.17517501016697529},{"$f":"IFERROR(IF($B489<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A489,'TMSIS - elig group'!$H:$H,$B489,'TMSIS - elig group'!$C:$C,H$1),H488),0)","v":0.13506185074485433},{"$f":"IFERROR(IF($B489<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A489,'TMSIS - elig group'!$H:$H,$B489,'TMSIS - elig group'!$C:$C,I$1),I488),0)","v":6.5845477768872077E-2},{"$f":"IFERROR(IF($B489<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A489,'TMSIS - elig group'!$H:$H,$B489,'TMSIS - elig group'!$C:$C,J$1),J488),0)","v":1.791559238917997E-3},{"$f":"IFERROR(IF($B489<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A489,'TMSIS - elig group'!$H:$H,$B489,'TMSIS - elig group'!$C:$C,K$1),K488),0)","v":0},true,19831,289614,253678,152977,117947,57502,1565,0,0]
["Connecticut","2020-09-01",{"$f":"IF($B490<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A490,'CMS monthly enrollment'!C:C,B490,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B490,C478:C489,B478:B489))","v":881308},{"$f":"IF($B490<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A490,'CMS monthly enrollment'!C:C,B490,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B490,D478:D489,B478:B489))","v":19469},{"$f":"IFERROR(IF($B490<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A490,'TMSIS - elig group'!$H:$H,$B490,'TMSIS - elig group'!$C:$C,E$1),E489),0)","v":0.33111993174314647},{"$f":"IFERROR(IF($B490<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A490,'TMSIS - elig group'!$H:$H,$B490,'TMSIS - elig group'!$C:$C,F$1),F489),0)","v":0.29068418904961701},{"$f":"IFERROR(IF($B490<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A490,'TMSIS - elig group'!$H:$H,$B490,'TMSIS - elig group'!$C:$C,G$1),G489),0)","v":0.17583851865446529},{"$f":"IFERROR(IF($B490<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A490,'TMSIS - elig group'!$H:$H,$B490,'TMSIS - elig group'!$C:$C,H$1),H489),0)","v":0.13397848034784443},{"$f":"IFERROR(IF($B490<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A490,'TMSIS - elig group'!$H:$H,$B490,'TMSIS - elig group'!$C:$C,I$1),I489),0)","v":6.4806914716029229E-2},{"$f":"IFERROR(IF($B490<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A490,'TMSIS - elig group'!$H:$H,$B490,'TMSIS - elig group'!$C:$C,J$1),J489),0)","v":3.571965488897523E-3},{"$f":"IFERROR(IF($B490<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A490,'TMSIS - elig group'!$H:$H,$B490,'TMSIS - elig group'!$C:$C,K$1),K489),0)","v":0},true,19469,291819,256182,154968,118076,57115,3148,0,0]
["Connecticut","2020-10-01",{"$f":"IF($B491<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A491,'CMS monthly enrollment'!C:C,B491,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B491,C479:C490,B479:B490))","v":890180},{"$f":"IF($B491<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A491,'CMS monthly enrollment'!C:C,B491,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B491,D479:D490,B479:B490))","v":19312},{"$f":"IFERROR(IF($B491<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A491,'TMSIS - elig group'!$H:$H,$B491,'TMSIS - elig group'!$C:$C,E$1),E490),0)","v":0.33026000457859978},{"$f":"IFERROR(IF($B491<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A491,'TMSIS - elig group'!$H:$H,$B491,'TMSIS - elig group'!$C:$C,F$1),F490),0)","v":0.29074205192750358},{"$f":"IFERROR(IF($B491<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A491,'TMSIS - elig group'!$H:$H,$B491,'TMSIS - elig group'!$C:$C,G$1),G490),0)","v":0.17640939250481283},{"$f":"IFERROR(IF($B491<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A491,'TMSIS - elig group'!$H:$H,$B491,'TMSIS - elig group'!$C:$C,H$1),H490),0)","v":0.13311747585851161},{"$f":"IFERROR(IF($B491<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A491,'TMSIS - elig group'!$H:$H,$B491,'TMSIS - elig group'!$C:$C,I$1),I490),0)","v":6.388788805806514E-2},{"$f":"IFERROR(IF($B491<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A491,'TMSIS - elig group'!$H:$H,$B491,'TMSIS - elig group'!$C:$C,J$1),J490),0)","v":5.5831870725070541E-3},{"$f":"IFERROR(IF($B491<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A491,'TMSIS - elig group'!$H:$H,$B491,'TMSIS - elig group'!$C:$C,K$1),K490),0)","v":0},true,19312,293991,258813,157036,118499,56872,4970,0,0]
["Connecticut","2020-11-01",{"$f":"IF($B492<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A492,'CMS monthly enrollment'!C:C,B492,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B492,C480:C491,B480:B491))","v":898364},{"$f":"IF($B492<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A492,'CMS monthly enrollment'!C:C,B492,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B492,D480:D491,B480:B491))","v":19208},{"$f":"IFERROR(IF($B492<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A492,'TMSIS - elig group'!$H:$H,$B492,'TMSIS - elig group'!$C:$C,E$1),E491),0)","v":0.32806211425307763},{"$f":"IFERROR(IF($B492<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A492,'TMSIS - elig group'!$H:$H,$B492,'TMSIS - elig group'!$C:$C,F$1),F491),0)","v":0.29188378463677217},{"$f":"IFERROR(IF($B492<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A492,'TMSIS - elig group'!$H:$H,$B492,'TMSIS - elig group'!$C:$C,G$1),G491),0)","v":0.17656374996781965},{"$f":"IFERROR(IF($B492<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A492,'TMSIS - elig group'!$H:$H,$B492,'TMSIS - elig group'!$C:$C,H$1),H491),0)","v":0.13192413639887221},{"$f":"IFERROR(IF($B492<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A492,'TMSIS - elig group'!$H:$H,$B492,'TMSIS - elig group'!$C:$C,I$1),I491),0)","v":6.2766441293048952E-2},{"$f":"IFERROR(IF($B492<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A492,'TMSIS - elig group'!$H:$H,$B492,'TMSIS - elig group'!$C:$C,J$1),J491),0)","v":8.799773450409382E-3},{"$f":"IFERROR(IF($B492<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A492,'TMSIS - elig group'!$H:$H,$B492,'TMSIS - elig group'!$C:$C,K$1),K491),0)","v":0},true,19208,294719,262218,158619,118516,56387,7905,0,0]
["Connecticut","2020-12-01",{"$f":"IF($B493<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A493,'CMS monthly enrollment'!C:C,B493,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B493,C481:C492,B481:B492))","v":908351},{"$f":"IF($B493<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A493,'CMS monthly enrollment'!C:C,B493,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B493,D481:D492,B481:B492))","v":19419},{"$f":"IFERROR(IF($B493<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A493,'TMSIS - elig group'!$H:$H,$B493,'TMSIS - elig group'!$C:$C,E$1),E492),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B493<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A493,'TMSIS - elig group'!$H:$H,$B493,'TMSIS - elig group'!$C:$C,F$1),F492),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B493<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A493,'TMSIS - elig group'!$H:$H,$B493,'TMSIS - elig group'!$C:$C,G$1),G492),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B493<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A493,'TMSIS - elig group'!$H:$H,$B493,'TMSIS - elig group'!$C:$C,H$1),H492),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B493<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A493,'TMSIS - elig group'!$H:$H,$B493,'TMSIS - elig group'!$C:$C,I$1),I492),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B493<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A493,'TMSIS - elig group'!$H:$H,$B493,'TMSIS - elig group'!$C:$C,J$1),J492),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B493<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A493,'TMSIS - elig group'!$H:$H,$B493,'TMSIS - elig group'!$C:$C,K$1),K492),0)","v":0},true,19419,295619,266473,160352,118804,55985,11116,0,0]
["Connecticut","2021-01-01",{"$f":"IF($B494<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A494,'CMS monthly enrollment'!C:C,B494,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B494,C482:C493,B482:B493))","v":918751},{"$f":"IF($B494<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A494,'CMS monthly enrollment'!C:C,B494,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B494,D482:D493,B482:B493))","v":18916},{"$f":"IFERROR(IF($B494<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A494,'TMSIS - elig group'!$H:$H,$B494,'TMSIS - elig group'!$C:$C,E$1),E493),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B494<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A494,'TMSIS - elig group'!$H:$H,$B494,'TMSIS - elig group'!$C:$C,F$1),F493),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B494<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A494,'TMSIS - elig group'!$H:$H,$B494,'TMSIS - elig group'!$C:$C,G$1),G493),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B494<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A494,'TMSIS - elig group'!$H:$H,$B494,'TMSIS - elig group'!$C:$C,H$1),H493),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B494<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A494,'TMSIS - elig group'!$H:$H,$B494,'TMSIS - elig group'!$C:$C,I$1),I493),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B494<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A494,'TMSIS - elig group'!$H:$H,$B494,'TMSIS - elig group'!$C:$C,J$1),J493),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B494<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A494,'TMSIS - elig group'!$H:$H,$B494,'TMSIS - elig group'!$C:$C,K$1),K493),0)","v":0},true,18916,299004,269524,162188,120165,56626,11244,0,0]
["Connecticut","2021-02-01",{"$f":"IF($B495<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A495,'CMS monthly enrollment'!C:C,B495,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B495,C483:C494,B483:B494))","v":923127},{"$f":"IF($B495<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A495,'CMS monthly enrollment'!C:C,B495,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B495,D483:D494,B483:B494))","v":18449},{"$f":"IFERROR(IF($B495<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A495,'TMSIS - elig group'!$H:$H,$B495,'TMSIS - elig group'!$C:$C,E$1),E494),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B495<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A495,'TMSIS - elig group'!$H:$H,$B495,'TMSIS - elig group'!$C:$C,F$1),F494),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B495<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A495,'TMSIS - elig group'!$H:$H,$B495,'TMSIS - elig group'!$C:$C,G$1),G494),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B495<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A495,'TMSIS - elig group'!$H:$H,$B495,'TMSIS - elig group'!$C:$C,H$1),H494),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B495<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A495,'TMSIS - elig group'!$H:$H,$B495,'TMSIS - elig group'!$C:$C,I$1),I494),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B495<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A495,'TMSIS - elig group'!$H:$H,$B495,'TMSIS - elig group'!$C:$C,J$1),J494),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B495<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A495,'TMSIS - elig group'!$H:$H,$B495,'TMSIS - elig group'!$C:$C,K$1),K494),0)","v":0},true,18449,300428,270808,162961,120737,56896,11297,0,0]
["Connecticut","2021-03-01",{"$f":"IF($B496<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A496,'CMS monthly enrollment'!C:C,B496,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B496,C484:C495,B484:B495))","v":929761},{"$f":"IF($B496<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A496,'CMS monthly enrollment'!C:C,B496,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B496,D484:D495,B484:B495))","v":18241},{"$f":"IFERROR(IF($B496<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A496,'TMSIS - elig group'!$H:$H,$B496,'TMSIS - elig group'!$C:$C,E$1),E495),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B496<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A496,'TMSIS - elig group'!$H:$H,$B496,'TMSIS - elig group'!$C:$C,F$1),F495),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B496<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A496,'TMSIS - elig group'!$H:$H,$B496,'TMSIS - elig group'!$C:$C,G$1),G495),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B496<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A496,'TMSIS - elig group'!$H:$H,$B496,'TMSIS - elig group'!$C:$C,H$1),H495),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B496<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A496,'TMSIS - elig group'!$H:$H,$B496,'TMSIS - elig group'!$C:$C,I$1),I495),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B496<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A496,'TMSIS - elig group'!$H:$H,$B496,'TMSIS - elig group'!$C:$C,J$1),J495),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B496<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A496,'TMSIS - elig group'!$H:$H,$B496,'TMSIS - elig group'!$C:$C,K$1),K495),0)","v":0},true,18241,302587,272754,164132,121605,57305,11379,0,0]
["Connecticut","2021-04-01",{"$f":"IF($B497<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A497,'CMS monthly enrollment'!C:C,B497,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B497,C485:C496,B485:B496))","v":931558},{"$f":"IF($B497<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A497,'CMS monthly enrollment'!C:C,B497,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B497,D485:D496,B485:B496))","v":17993},{"$f":"IFERROR(IF($B497<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A497,'TMSIS - elig group'!$H:$H,$B497,'TMSIS - elig group'!$C:$C,E$1),E496),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B497<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A497,'TMSIS - elig group'!$H:$H,$B497,'TMSIS - elig group'!$C:$C,F$1),F496),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B497<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A497,'TMSIS - elig group'!$H:$H,$B497,'TMSIS - elig group'!$C:$C,G$1),G496),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B497<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A497,'TMSIS - elig group'!$H:$H,$B497,'TMSIS - elig group'!$C:$C,H$1),H496),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B497<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A497,'TMSIS - elig group'!$H:$H,$B497,'TMSIS - elig group'!$C:$C,I$1),I496),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B497<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A497,'TMSIS - elig group'!$H:$H,$B497,'TMSIS - elig group'!$C:$C,J$1),J496),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B497<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A497,'TMSIS - elig group'!$H:$H,$B497,'TMSIS - elig group'!$C:$C,K$1),K496),0)","v":0},true,17993,303172,273281,164449,121840,57415,11400,0,0]
["Connecticut","2021-05-01",{"$f":"IF($B498<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A498,'CMS monthly enrollment'!C:C,B498,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B498,C486:C497,B486:B497))","v":933715},{"$f":"IF($B498<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A498,'CMS monthly enrollment'!C:C,B498,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B498,D486:D497,B486:B497))","v":17848},{"$f":"IFERROR(IF($B498<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A498,'TMSIS - elig group'!$H:$H,$B498,'TMSIS - elig group'!$C:$C,E$1),E497),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B498<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A498,'TMSIS - elig group'!$H:$H,$B498,'TMSIS - elig group'!$C:$C,F$1),F497),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B498<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A498,'TMSIS - elig group'!$H:$H,$B498,'TMSIS - elig group'!$C:$C,G$1),G497),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B498<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A498,'TMSIS - elig group'!$H:$H,$B498,'TMSIS - elig group'!$C:$C,H$1),H497),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B498<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A498,'TMSIS - elig group'!$H:$H,$B498,'TMSIS - elig group'!$C:$C,I$1),I497),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B498<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A498,'TMSIS - elig group'!$H:$H,$B498,'TMSIS - elig group'!$C:$C,J$1),J497),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B498<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A498,'TMSIS - elig group'!$H:$H,$B498,'TMSIS - elig group'!$C:$C,K$1),K497),0)","v":0},true,17848,303874,273914,164830,122122,57548,11427,0,0]
["Connecticut","2021-06-01",{"$f":"IF($B499<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A499,'CMS monthly enrollment'!C:C,B499,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B499,C487:C498,B487:B498))","v":943740},{"$f":"IF($B499<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A499,'CMS monthly enrollment'!C:C,B499,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B499,D487:D498,B487:B498))","v":17659},{"$f":"IFERROR(IF($B499<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A499,'TMSIS - elig group'!$H:$H,$B499,'TMSIS - elig group'!$C:$C,E$1),E498),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B499<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A499,'TMSIS - elig group'!$H:$H,$B499,'TMSIS - elig group'!$C:$C,F$1),F498),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B499<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A499,'TMSIS - elig group'!$H:$H,$B499,'TMSIS - elig group'!$C:$C,G$1),G498),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B499<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A499,'TMSIS - elig group'!$H:$H,$B499,'TMSIS - elig group'!$C:$C,H$1),H498),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B499<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A499,'TMSIS - elig group'!$H:$H,$B499,'TMSIS - elig group'!$C:$C,I$1),I498),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B499<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A499,'TMSIS - elig group'!$H:$H,$B499,'TMSIS - elig group'!$C:$C,J$1),J498),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B499<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A499,'TMSIS - elig group'!$H:$H,$B499,'TMSIS - elig group'!$C:$C,K$1),K498),0)","v":0},true,17659,307137,276855,166600,123433,58166,11550,0,0]
["Connecticut","2021-07-01",{"$f":"IF($B500<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A500,'CMS monthly enrollment'!C:C,B500,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B500,C488:C499,B488:B499))","v":943205},{"$f":"IF($B500<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A500,'CMS monthly enrollment'!C:C,B500,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B500,D488:D499,B488:B499))","v":17639},{"$f":"IFERROR(IF($B500<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A500,'TMSIS - elig group'!$H:$H,$B500,'TMSIS - elig group'!$C:$C,E$1),E499),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B500<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A500,'TMSIS - elig group'!$H:$H,$B500,'TMSIS - elig group'!$C:$C,F$1),F499),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B500<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A500,'TMSIS - elig group'!$H:$H,$B500,'TMSIS - elig group'!$C:$C,G$1),G499),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B500<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A500,'TMSIS - elig group'!$H:$H,$B500,'TMSIS - elig group'!$C:$C,H$1),H499),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B500<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A500,'TMSIS - elig group'!$H:$H,$B500,'TMSIS - elig group'!$C:$C,I$1),I499),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B500<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A500,'TMSIS - elig group'!$H:$H,$B500,'TMSIS - elig group'!$C:$C,J$1),J499),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B500<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A500,'TMSIS - elig group'!$H:$H,$B500,'TMSIS - elig group'!$C:$C,K$1),K499),0)","v":0},true,17639,306963,276698,166505,123363,58133,11543,0,0]
["Connecticut","2021-08-01",{"$f":"IF($B501<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A501,'CMS monthly enrollment'!C:C,B501,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B501,C489:C500,B489:B500))","v":945102},{"$f":"IF($B501<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A501,'CMS monthly enrollment'!C:C,B501,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B501,D489:D500,B489:B500))","v":17571},{"$f":"IFERROR(IF($B501<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A501,'TMSIS - elig group'!$H:$H,$B501,'TMSIS - elig group'!$C:$C,E$1),E500),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B501<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A501,'TMSIS - elig group'!$H:$H,$B501,'TMSIS - elig group'!$C:$C,F$1),F500),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B501<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A501,'TMSIS - elig group'!$H:$H,$B501,'TMSIS - elig group'!$C:$C,G$1),G500),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B501<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A501,'TMSIS - elig group'!$H:$H,$B501,'TMSIS - elig group'!$C:$C,H$1),H500),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B501<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A501,'TMSIS - elig group'!$H:$H,$B501,'TMSIS - elig group'!$C:$C,I$1),I500),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B501<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A501,'TMSIS - elig group'!$H:$H,$B501,'TMSIS - elig group'!$C:$C,J$1),J500),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B501<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A501,'TMSIS - elig group'!$H:$H,$B501,'TMSIS - elig group'!$C:$C,K$1),K500),0)","v":0},true,17571,307580,277255,166840,123611,58250,11566,0,0]
["Connecticut","2021-09-01",{"$f":"IF($B502<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A502,'CMS monthly enrollment'!C:C,B502,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B502,C490:C501,B490:B501))","v":944690},{"$f":"IF($B502<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A502,'CMS monthly enrollment'!C:C,B502,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B502,D490:D501,B490:B501))","v":17354},{"$f":"IFERROR(IF($B502<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A502,'TMSIS - elig group'!$H:$H,$B502,'TMSIS - elig group'!$C:$C,E$1),E501),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B502<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A502,'TMSIS - elig group'!$H:$H,$B502,'TMSIS - elig group'!$C:$C,F$1),F501),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B502<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A502,'TMSIS - elig group'!$H:$H,$B502,'TMSIS - elig group'!$C:$C,G$1),G501),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B502<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A502,'TMSIS - elig group'!$H:$H,$B502,'TMSIS - elig group'!$C:$C,H$1),H501),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B502<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A502,'TMSIS - elig group'!$H:$H,$B502,'TMSIS - elig group'!$C:$C,I$1),I501),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B502<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A502,'TMSIS - elig group'!$H:$H,$B502,'TMSIS - elig group'!$C:$C,J$1),J501),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B502<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A502,'TMSIS - elig group'!$H:$H,$B502,'TMSIS - elig group'!$C:$C,K$1),K501),0)","v":0},true,17354,307446,277134,166767,123557,58225,11561,0,0]
["Connecticut","2021-10-01",{"$f":"IF($B503<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A503,'CMS monthly enrollment'!C:C,B503,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B503,C491:C502,B491:B502))","v":943043},{"$f":"IF($B503<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A503,'CMS monthly enrollment'!C:C,B503,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B503,D491:D502,B491:B502))","v":17065},{"$f":"IFERROR(IF($B503<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A503,'TMSIS - elig group'!$H:$H,$B503,'TMSIS - elig group'!$C:$C,E$1),E502),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B503<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A503,'TMSIS - elig group'!$H:$H,$B503,'TMSIS - elig group'!$C:$C,F$1),F502),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B503<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A503,'TMSIS - elig group'!$H:$H,$B503,'TMSIS - elig group'!$C:$C,G$1),G502),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B503<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A503,'TMSIS - elig group'!$H:$H,$B503,'TMSIS - elig group'!$C:$C,H$1),H502),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B503<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A503,'TMSIS - elig group'!$H:$H,$B503,'TMSIS - elig group'!$C:$C,I$1),I502),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B503<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A503,'TMSIS - elig group'!$H:$H,$B503,'TMSIS - elig group'!$C:$C,J$1),J502),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B503<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A503,'TMSIS - elig group'!$H:$H,$B503,'TMSIS - elig group'!$C:$C,K$1),K502),0)","v":0},true,17065,306910,276651,166477,123342,58123,11541,0,0]
["Connecticut","2021-11-01",{"$f":"IF($B504<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A504,'CMS monthly enrollment'!C:C,B504,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B504,C492:C503,B492:B503))","v":947314},{"$f":"IF($B504<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A504,'CMS monthly enrollment'!C:C,B504,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B504,D492:D503,B492:B503))","v":16681},{"$f":"IFERROR(IF($B504<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A504,'TMSIS - elig group'!$H:$H,$B504,'TMSIS - elig group'!$C:$C,E$1),E503),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B504<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A504,'TMSIS - elig group'!$H:$H,$B504,'TMSIS - elig group'!$C:$C,F$1),F503),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B504<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A504,'TMSIS - elig group'!$H:$H,$B504,'TMSIS - elig group'!$C:$C,G$1),G503),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B504<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A504,'TMSIS - elig group'!$H:$H,$B504,'TMSIS - elig group'!$C:$C,H$1),H503),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B504<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A504,'TMSIS - elig group'!$H:$H,$B504,'TMSIS - elig group'!$C:$C,I$1),I503),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B504<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A504,'TMSIS - elig group'!$H:$H,$B504,'TMSIS - elig group'!$C:$C,J$1),J503),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B504<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A504,'TMSIS - elig group'!$H:$H,$B504,'TMSIS - elig group'!$C:$C,K$1),K503),0)","v":0},true,16681,308300,277904,167230,123900,58386,11593,0,0]
["Connecticut","2021-12-01",{"$f":"IF($B505<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A505,'CMS monthly enrollment'!C:C,B505,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B505,C493:C504,B493:B504))","v":951998},{"$f":"IF($B505<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A505,'CMS monthly enrollment'!C:C,B505,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B505,D493:D504,B493:B504))","v":16212},{"$f":"IFERROR(IF($B505<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A505,'TMSIS - elig group'!$H:$H,$B505,'TMSIS - elig group'!$C:$C,E$1),E504),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B505<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A505,'TMSIS - elig group'!$H:$H,$B505,'TMSIS - elig group'!$C:$C,F$1),F504),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B505<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A505,'TMSIS - elig group'!$H:$H,$B505,'TMSIS - elig group'!$C:$C,G$1),G504),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B505<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A505,'TMSIS - elig group'!$H:$H,$B505,'TMSIS - elig group'!$C:$C,H$1),H504),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B505<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A505,'TMSIS - elig group'!$H:$H,$B505,'TMSIS - elig group'!$C:$C,I$1),I504),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B505<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A505,'TMSIS - elig group'!$H:$H,$B505,'TMSIS - elig group'!$C:$C,J$1),J504),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B505<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A505,'TMSIS - elig group'!$H:$H,$B505,'TMSIS - elig group'!$C:$C,K$1),K504),0)","v":0},true,16212,309824,279278,168057,124513,58675,11651,0,0]
["Connecticut","2022-01-01",{"$f":"IF($B506<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A506,'CMS monthly enrollment'!C:C,B506,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B506,C494:C505,B494:B505))","v":954801},{"$f":"IF($B506<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A506,'CMS monthly enrollment'!C:C,B506,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B506,D494:D505,B494:B505))","v":15016},{"$f":"IFERROR(IF($B506<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A506,'TMSIS - elig group'!$H:$H,$B506,'TMSIS - elig group'!$C:$C,E$1),E505),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B506<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A506,'TMSIS - elig group'!$H:$H,$B506,'TMSIS - elig group'!$C:$C,F$1),F505),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B506<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A506,'TMSIS - elig group'!$H:$H,$B506,'TMSIS - elig group'!$C:$C,G$1),G505),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B506<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A506,'TMSIS - elig group'!$H:$H,$B506,'TMSIS - elig group'!$C:$C,H$1),H505),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B506<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A506,'TMSIS - elig group'!$H:$H,$B506,'TMSIS - elig group'!$C:$C,I$1),I505),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B506<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A506,'TMSIS - elig group'!$H:$H,$B506,'TMSIS - elig group'!$C:$C,J$1),J505),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B506<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A506,'TMSIS - elig group'!$H:$H,$B506,'TMSIS - elig group'!$C:$C,K$1),K505),0)","v":0},true,15016,310736,280100,168552,124880,58848,11685,0,0]
["Connecticut","2022-02-01",{"$f":"IF($B507<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A507,'CMS monthly enrollment'!C:C,B507,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B507,C495:C506,B495:B506))","v":956518},{"$f":"IF($B507<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A507,'CMS monthly enrollment'!C:C,B507,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B507,D495:D506,B495:B506))","v":14661},{"$f":"IFERROR(IF($B507<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A507,'TMSIS - elig group'!$H:$H,$B507,'TMSIS - elig group'!$C:$C,E$1),E506),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B507<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A507,'TMSIS - elig group'!$H:$H,$B507,'TMSIS - elig group'!$C:$C,F$1),F506),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B507<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A507,'TMSIS - elig group'!$H:$H,$B507,'TMSIS - elig group'!$C:$C,G$1),G506),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B507<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A507,'TMSIS - elig group'!$H:$H,$B507,'TMSIS - elig group'!$C:$C,H$1),H506),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B507<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A507,'TMSIS - elig group'!$H:$H,$B507,'TMSIS - elig group'!$C:$C,I$1),I506),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B507<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A507,'TMSIS - elig group'!$H:$H,$B507,'TMSIS - elig group'!$C:$C,J$1),J506),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B507<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A507,'TMSIS - elig group'!$H:$H,$B507,'TMSIS - elig group'!$C:$C,K$1),K506),0)","v":0},true,14661,311295,280604,168855,125104,58954,11706,0,0]
["Connecticut","2022-03-01",{"$f":"IF($B508<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A508,'CMS monthly enrollment'!C:C,B508,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B508,C496:C507,B496:B507))","v":956752},{"$f":"IF($B508<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A508,'CMS monthly enrollment'!C:C,B508,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B508,D496:D507,B496:B507))","v":14433},{"$f":"IFERROR(IF($B508<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A508,'TMSIS - elig group'!$H:$H,$B508,'TMSIS - elig group'!$C:$C,E$1),E507),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B508<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A508,'TMSIS - elig group'!$H:$H,$B508,'TMSIS - elig group'!$C:$C,F$1),F507),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B508<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A508,'TMSIS - elig group'!$H:$H,$B508,'TMSIS - elig group'!$C:$C,G$1),G507),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B508<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A508,'TMSIS - elig group'!$H:$H,$B508,'TMSIS - elig group'!$C:$C,H$1),H507),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B508<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A508,'TMSIS - elig group'!$H:$H,$B508,'TMSIS - elig group'!$C:$C,I$1),I507),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B508<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A508,'TMSIS - elig group'!$H:$H,$B508,'TMSIS - elig group'!$C:$C,J$1),J507),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B508<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A508,'TMSIS - elig group'!$H:$H,$B508,'TMSIS - elig group'!$C:$C,K$1),K507),0)","v":0},true,14433,311371,280672,168897,125135,58968,11709,0,0]
["Connecticut","2022-04-01",{"$f":"IF($B509<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A509,'CMS monthly enrollment'!C:C,B509,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B509,C497:C508,B497:B508))","v":957136},{"$f":"IF($B509<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A509,'CMS monthly enrollment'!C:C,B509,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B509,D497:D508,B497:B508))","v":14218},{"$f":"IFERROR(IF($B509<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A509,'TMSIS - elig group'!$H:$H,$B509,'TMSIS - elig group'!$C:$C,E$1),E508),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B509<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A509,'TMSIS - elig group'!$H:$H,$B509,'TMSIS - elig group'!$C:$C,F$1),F508),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B509<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A509,'TMSIS - elig group'!$H:$H,$B509,'TMSIS - elig group'!$C:$C,G$1),G508),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B509<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A509,'TMSIS - elig group'!$H:$H,$B509,'TMSIS - elig group'!$C:$C,H$1),H508),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B509<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A509,'TMSIS - elig group'!$H:$H,$B509,'TMSIS - elig group'!$C:$C,I$1),I508),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B509<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A509,'TMSIS - elig group'!$H:$H,$B509,'TMSIS - elig group'!$C:$C,J$1),J508),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B509<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A509,'TMSIS - elig group'!$H:$H,$B509,'TMSIS - elig group'!$C:$C,K$1),K508),0)","v":0},true,14218,311496,280785,168964,125185,58992,11714,0,0]
["Connecticut","2022-05-01",{"$f":"IF($B510<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A510,'CMS monthly enrollment'!C:C,B510,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B510,C498:C509,B498:B509))","v":959936},{"$f":"IF($B510<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A510,'CMS monthly enrollment'!C:C,B510,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B510,D498:D509,B498:B509))","v":14492},{"$f":"IFERROR(IF($B510<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A510,'TMSIS - elig group'!$H:$H,$B510,'TMSIS - elig group'!$C:$C,E$1),E509),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B510<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A510,'TMSIS - elig group'!$H:$H,$B510,'TMSIS - elig group'!$C:$C,F$1),F509),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B510<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A510,'TMSIS - elig group'!$H:$H,$B510,'TMSIS - elig group'!$C:$C,G$1),G509),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B510<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A510,'TMSIS - elig group'!$H:$H,$B510,'TMSIS - elig group'!$C:$C,H$1),H509),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B510<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A510,'TMSIS - elig group'!$H:$H,$B510,'TMSIS - elig group'!$C:$C,I$1),I509),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B510<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A510,'TMSIS - elig group'!$H:$H,$B510,'TMSIS - elig group'!$C:$C,J$1),J509),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B510<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A510,'TMSIS - elig group'!$H:$H,$B510,'TMSIS - elig group'!$C:$C,K$1),K509),0)","v":0},true,14492,312408,281606,169459,125551,59164,11748,0,0]
["Connecticut","2022-06-01",{"$f":"IF($B511<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A511,'CMS monthly enrollment'!C:C,B511,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B511,C499:C510,B499:B510))","v":960062},{"$f":"IF($B511<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A511,'CMS monthly enrollment'!C:C,B511,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B511,D499:D510,B499:B510))","v":14685},{"$f":"IFERROR(IF($B511<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A511,'TMSIS - elig group'!$H:$H,$B511,'TMSIS - elig group'!$C:$C,E$1),E510),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B511<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A511,'TMSIS - elig group'!$H:$H,$B511,'TMSIS - elig group'!$C:$C,F$1),F510),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B511<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A511,'TMSIS - elig group'!$H:$H,$B511,'TMSIS - elig group'!$C:$C,G$1),G510),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B511<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A511,'TMSIS - elig group'!$H:$H,$B511,'TMSIS - elig group'!$C:$C,H$1),H510),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B511<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A511,'TMSIS - elig group'!$H:$H,$B511,'TMSIS - elig group'!$C:$C,I$1),I510),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B511<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A511,'TMSIS - elig group'!$H:$H,$B511,'TMSIS - elig group'!$C:$C,J$1),J510),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B511<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A511,'TMSIS - elig group'!$H:$H,$B511,'TMSIS - elig group'!$C:$C,K$1),K510),0)","v":0},true,14685,312449,281643,169481,125568,59172,11749,0,0]
["Connecticut","2022-07-01",{"$f":"IF($B512<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A512,'CMS monthly enrollment'!C:C,B512,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B512,C500:C511,B500:B511))","v":964632},{"$f":"IF($B512<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A512,'CMS monthly enrollment'!C:C,B512,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B512,D500:D511,B500:B511))","v":14661},{"$f":"IFERROR(IF($B512<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A512,'TMSIS - elig group'!$H:$H,$B512,'TMSIS - elig group'!$C:$C,E$1),E511),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B512<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A512,'TMSIS - elig group'!$H:$H,$B512,'TMSIS - elig group'!$C:$C,F$1),F511),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B512<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A512,'TMSIS - elig group'!$H:$H,$B512,'TMSIS - elig group'!$C:$C,G$1),G511),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B512<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A512,'TMSIS - elig group'!$H:$H,$B512,'TMSIS - elig group'!$C:$C,H$1),H511),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B512<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A512,'TMSIS - elig group'!$H:$H,$B512,'TMSIS - elig group'!$C:$C,I$1),I511),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B512<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A512,'TMSIS - elig group'!$H:$H,$B512,'TMSIS - elig group'!$C:$C,J$1),J511),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B512<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A512,'TMSIS - elig group'!$H:$H,$B512,'TMSIS - elig group'!$C:$C,K$1),K511),0)","v":0},true,14661,313936,282984,170288,126165,59454,11805,0,0]
["Connecticut","2022-08-01",{"$f":"IF($B513<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A513,'CMS monthly enrollment'!C:C,B513,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B513,C501:C512,B501:B512))","v":971092},{"$f":"IF($B513<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A513,'CMS monthly enrollment'!C:C,B513,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B513,D501:D512,B501:B512))","v":14721},{"$f":"IFERROR(IF($B513<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A513,'TMSIS - elig group'!$H:$H,$B513,'TMSIS - elig group'!$C:$C,E$1),E512),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B513<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A513,'TMSIS - elig group'!$H:$H,$B513,'TMSIS - elig group'!$C:$C,F$1),F512),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B513<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A513,'TMSIS - elig group'!$H:$H,$B513,'TMSIS - elig group'!$C:$C,G$1),G512),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B513<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A513,'TMSIS - elig group'!$H:$H,$B513,'TMSIS - elig group'!$C:$C,H$1),H512),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B513<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A513,'TMSIS - elig group'!$H:$H,$B513,'TMSIS - elig group'!$C:$C,I$1),I512),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B513<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A513,'TMSIS - elig group'!$H:$H,$B513,'TMSIS - elig group'!$C:$C,J$1),J512),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B513<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A513,'TMSIS - elig group'!$H:$H,$B513,'TMSIS - elig group'!$C:$C,K$1),K512),0)","v":0},true,14721,316038,284879,171428,127010,59852,11884,0,0]
["Connecticut","2022-09-01",{"$f":"IF($B514<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A514,'CMS monthly enrollment'!C:C,B514,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B514,C502:C513,B502:B513))","v":978640},{"$f":"IF($B514<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A514,'CMS monthly enrollment'!C:C,B514,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B514,D502:D513,B502:B513))","v":14596},{"$f":"IFERROR(IF($B514<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A514,'TMSIS - elig group'!$H:$H,$B514,'TMSIS - elig group'!$C:$C,E$1),E513),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B514<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A514,'TMSIS - elig group'!$H:$H,$B514,'TMSIS - elig group'!$C:$C,F$1),F513),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B514<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A514,'TMSIS - elig group'!$H:$H,$B514,'TMSIS - elig group'!$C:$C,G$1),G513),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B514<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A514,'TMSIS - elig group'!$H:$H,$B514,'TMSIS - elig group'!$C:$C,H$1),H513),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B514<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A514,'TMSIS - elig group'!$H:$H,$B514,'TMSIS - elig group'!$C:$C,I$1),I513),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B514<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A514,'TMSIS - elig group'!$H:$H,$B514,'TMSIS - elig group'!$C:$C,J$1),J513),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B514<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A514,'TMSIS - elig group'!$H:$H,$B514,'TMSIS - elig group'!$C:$C,K$1),K513),0)","v":0},true,14596,318495,287093,172760,127998,60317,11977,0,0]
["Connecticut","2022-10-01",{"$f":"IF($B515<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A515,'CMS monthly enrollment'!C:C,B515,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B515,C503:C514,B503:B514))","v":983573},{"$f":"IF($B515<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A515,'CMS monthly enrollment'!C:C,B515,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B515,D503:D514,B503:B514))","v":14643},{"$f":"IFERROR(IF($B515<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A515,'TMSIS - elig group'!$H:$H,$B515,'TMSIS - elig group'!$C:$C,E$1),E514),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B515<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A515,'TMSIS - elig group'!$H:$H,$B515,'TMSIS - elig group'!$C:$C,F$1),F514),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B515<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A515,'TMSIS - elig group'!$H:$H,$B515,'TMSIS - elig group'!$C:$C,G$1),G514),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B515<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A515,'TMSIS - elig group'!$H:$H,$B515,'TMSIS - elig group'!$C:$C,H$1),H514),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B515<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A515,'TMSIS - elig group'!$H:$H,$B515,'TMSIS - elig group'!$C:$C,I$1),I514),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B515<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A515,'TMSIS - elig group'!$H:$H,$B515,'TMSIS - elig group'!$C:$C,J$1),J514),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B515<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A515,'TMSIS - elig group'!$H:$H,$B515,'TMSIS - elig group'!$C:$C,K$1),K514),0)","v":0},true,{"$f":"D515","v":14643},{"$f":"ROUND($C515*E515,0)","v":320100},{"$f":"ROUND($C515*F515,0)","v":288541},{"$f":"ROUND($C515*G515,0)","v":173631},{"$f":"ROUND($C515*H515,0)","v":128643},{"$f":"ROUND($C515*I515,0)","v":60621},{"$f":"ROUND($C515*J515,0)","v":12037},{"$f":"ROUND($C515*K515,0)","v":0},0]
["Connecticut","2022-11-01",{"$f":"IF($B516<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A516,'CMS monthly enrollment'!C:C,B516,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B516,C504:C515,B504:B515))","v":987984},{"$f":"IF($B516<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A516,'CMS monthly enrollment'!C:C,B516,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B516,D504:D515,B504:B515))","v":14583},{"$f":"IFERROR(IF($B516<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A516,'TMSIS - elig group'!$H:$H,$B516,'TMSIS - elig group'!$C:$C,E$1),E515),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B516<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A516,'TMSIS - elig group'!$H:$H,$B516,'TMSIS - elig group'!$C:$C,F$1),F515),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B516<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A516,'TMSIS - elig group'!$H:$H,$B516,'TMSIS - elig group'!$C:$C,G$1),G515),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B516<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A516,'TMSIS - elig group'!$H:$H,$B516,'TMSIS - elig group'!$C:$C,H$1),H515),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B516<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A516,'TMSIS - elig group'!$H:$H,$B516,'TMSIS - elig group'!$C:$C,I$1),I515),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B516<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A516,'TMSIS - elig group'!$H:$H,$B516,'TMSIS - elig group'!$C:$C,J$1),J515),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B516<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A516,'TMSIS - elig group'!$H:$H,$B516,'TMSIS - elig group'!$C:$C,K$1),K515),0)","v":0},true,14583,321536,289835,174410,129220,60893,12091,0,0]
["Connecticut","2022-12-01",{"$f":"IF($B517<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A517,'CMS monthly enrollment'!C:C,B517,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B517,C505:C516,B505:B516))","v":994116},{"$f":"IF($B517<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A517,'CMS monthly enrollment'!C:C,B517,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B517,D505:D516,B505:B516))","v":14602},{"$f":"IFERROR(IF($B517<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A517,'TMSIS - elig group'!$H:$H,$B517,'TMSIS - elig group'!$C:$C,E$1),E516),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B517<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A517,'TMSIS - elig group'!$H:$H,$B517,'TMSIS - elig group'!$C:$C,F$1),F516),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B517<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A517,'TMSIS - elig group'!$H:$H,$B517,'TMSIS - elig group'!$C:$C,G$1),G516),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B517<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A517,'TMSIS - elig group'!$H:$H,$B517,'TMSIS - elig group'!$C:$C,H$1),H516),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B517<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A517,'TMSIS - elig group'!$H:$H,$B517,'TMSIS - elig group'!$C:$C,I$1),I516),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B517<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A517,'TMSIS - elig group'!$H:$H,$B517,'TMSIS - elig group'!$C:$C,J$1),J516),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B517<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A517,'TMSIS - elig group'!$H:$H,$B517,'TMSIS - elig group'!$C:$C,K$1),K516),0)","v":0},true,14602,323531,291633,175492,130022,61271,12166,0,0]
["Connecticut","2023-01-01",{"$f":"IF($B518<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A518,'CMS monthly enrollment'!C:C,B518,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B518,C506:C517,B506:B517))","v":998498},{"$f":"IF($B518<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A518,'CMS monthly enrollment'!C:C,B518,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B518,D506:D517,B506:B517))","v":14001},{"$f":"IFERROR(IF($B518<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A518,'TMSIS - elig group'!$H:$H,$B518,'TMSIS - elig group'!$C:$C,E$1),E517),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B518<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A518,'TMSIS - elig group'!$H:$H,$B518,'TMSIS - elig group'!$C:$C,F$1),F517),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B518<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A518,'TMSIS - elig group'!$H:$H,$B518,'TMSIS - elig group'!$C:$C,G$1),G517),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B518<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A518,'TMSIS - elig group'!$H:$H,$B518,'TMSIS - elig group'!$C:$C,H$1),H517),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B518<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A518,'TMSIS - elig group'!$H:$H,$B518,'TMSIS - elig group'!$C:$C,I$1),I517),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B518<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A518,'TMSIS - elig group'!$H:$H,$B518,'TMSIS - elig group'!$C:$C,J$1),J517),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B518<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A518,'TMSIS - elig group'!$H:$H,$B518,'TMSIS - elig group'!$C:$C,K$1),K517),0)","v":0},true,14001,324957,292919,176266,130595,61541,12220,0,0]
["Connecticut","2023-02-01",{"$f":"IF($B519<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A519,'CMS monthly enrollment'!C:C,B519,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B519,C507:C518,B507:B518))","v":999709.5918144444},{"$f":"IF($B519<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A519,'CMS monthly enrollment'!C:C,B519,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B519,D507:D518,B507:B518))","v":14464.557219950755},{"$f":"IFERROR(IF($B519<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A519,'TMSIS - elig group'!$H:$H,$B519,'TMSIS - elig group'!$C:$C,E$1),E518),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B519<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A519,'TMSIS - elig group'!$H:$H,$B519,'TMSIS - elig group'!$C:$C,F$1),F518),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B519<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A519,'TMSIS - elig group'!$H:$H,$B519,'TMSIS - elig group'!$C:$C,G$1),G518),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B519<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A519,'TMSIS - elig group'!$H:$H,$B519,'TMSIS - elig group'!$C:$C,H$1),H518),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B519<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A519,'TMSIS - elig group'!$H:$H,$B519,'TMSIS - elig group'!$C:$C,I$1),I518),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B519<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A519,'TMSIS - elig group'!$H:$H,$B519,'TMSIS - elig group'!$C:$C,J$1),J518),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B519<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A519,'TMSIS - elig group'!$H:$H,$B519,'TMSIS - elig group'!$C:$C,K$1),K518),0)","v":0},true,14464.557219950755,325352,293274,176480,130753,61616,12235,0,0]
["Connecticut","2023-03-01",{"$f":"IF($B520<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A520,'CMS monthly enrollment'!C:C,B520,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B520,C508:C519,B508:B519))","v":1004954.5632011173},{"$f":"IF($B520<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A520,'CMS monthly enrollment'!C:C,B520,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B520,D508:D519,B508:B519))","v":14473.782400512473},{"$f":"IFERROR(IF($B520<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A520,'TMSIS - elig group'!$H:$H,$B520,'TMSIS - elig group'!$C:$C,E$1),E519),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B520<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A520,'TMSIS - elig group'!$H:$H,$B520,'TMSIS - elig group'!$C:$C,F$1),F519),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B520<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A520,'TMSIS - elig group'!$H:$H,$B520,'TMSIS - elig group'!$C:$C,G$1),G519),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B520<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A520,'TMSIS - elig group'!$H:$H,$B520,'TMSIS - elig group'!$C:$C,H$1),H519),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B520<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A520,'TMSIS - elig group'!$H:$H,$B520,'TMSIS - elig group'!$C:$C,I$1),I519),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B520<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A520,'TMSIS - elig group'!$H:$H,$B520,'TMSIS - elig group'!$C:$C,J$1),J519),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B520<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A520,'TMSIS - elig group'!$H:$H,$B520,'TMSIS - elig group'!$C:$C,K$1),K519),0)","v":0},true,14473.782400512473,327059,294813,177406,131439,61939,12299,0,0]
["Connecticut","2023-04-01",{"$f":"IF($B521<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A521,'CMS monthly enrollment'!C:C,B521,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B521,C509:C520,B509:B520))","v":1010681.0348049775},{"$f":"IF($B521<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A521,'CMS monthly enrollment'!C:C,B521,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B521,D509:D520,B509:B520))","v":14446.211533690088},{"$f":"IFERROR(IF($B521<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A521,'TMSIS - elig group'!$H:$H,$B521,'TMSIS - elig group'!$C:$C,E$1),E520),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B521<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A521,'TMSIS - elig group'!$H:$H,$B521,'TMSIS - elig group'!$C:$C,F$1),F520),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B521<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A521,'TMSIS - elig group'!$H:$H,$B521,'TMSIS - elig group'!$C:$C,G$1),G520),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B521<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A521,'TMSIS - elig group'!$H:$H,$B521,'TMSIS - elig group'!$C:$C,H$1),H520),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B521<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A521,'TMSIS - elig group'!$H:$H,$B521,'TMSIS - elig group'!$C:$C,I$1),I520),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B521<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A521,'TMSIS - elig group'!$H:$H,$B521,'TMSIS - elig group'!$C:$C,J$1),J520),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B521<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A521,'TMSIS - elig group'!$H:$H,$B521,'TMSIS - elig group'!$C:$C,K$1),K520),0)","v":0},true,14446.211533690088,328922,296493,178417,132188,62292,12369,0,0]
["Connecticut","2023-05-01",{"$f":"IF($B522<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A522,'CMS monthly enrollment'!C:C,B522,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B522,C510:C521,B510:B521))","v":1016011.4230646258},{"$f":"IF($B522<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A522,'CMS monthly enrollment'!C:C,B522,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B522,D510:D521,B510:B521))","v":14362.76034752516},{"$f":"IFERROR(IF($B522<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A522,'TMSIS - elig group'!$H:$H,$B522,'TMSIS - elig group'!$C:$C,E$1),E521),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B522<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A522,'TMSIS - elig group'!$H:$H,$B522,'TMSIS - elig group'!$C:$C,F$1),F521),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B522<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A522,'TMSIS - elig group'!$H:$H,$B522,'TMSIS - elig group'!$C:$C,G$1),G521),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B522<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A522,'TMSIS - elig group'!$H:$H,$B522,'TMSIS - elig group'!$C:$C,H$1),H521),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B522<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A522,'TMSIS - elig group'!$H:$H,$B522,'TMSIS - elig group'!$C:$C,I$1),I521),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B522<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A522,'TMSIS - elig group'!$H:$H,$B522,'TMSIS - elig group'!$C:$C,J$1),J521),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B522<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A522,'TMSIS - elig group'!$H:$H,$B522,'TMSIS - elig group'!$C:$C,K$1),K521),0)","v":0},true,14362.76034752516,330657,298057,179358,132885,62621,12434,0,0]
["Connecticut","2023-06-01",{"$f":"IF($B523<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A523,'CMS monthly enrollment'!C:C,B523,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B523,C511:C522,B511:B522))","v":1021482.7830321137},{"$f":"IF($B523<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A523,'CMS monthly enrollment'!C:C,B523,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B523,D511:D522,B511:B522))","v":14297.451646844165},{"$f":"IFERROR(IF($B523<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A523,'TMSIS - elig group'!$H:$H,$B523,'TMSIS - elig group'!$C:$C,E$1),E522),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B523<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A523,'TMSIS - elig group'!$H:$H,$B523,'TMSIS - elig group'!$C:$C,F$1),F522),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B523<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A523,'TMSIS - elig group'!$H:$H,$B523,'TMSIS - elig group'!$C:$C,G$1),G522),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B523<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A523,'TMSIS - elig group'!$H:$H,$B523,'TMSIS - elig group'!$C:$C,H$1),H522),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B523<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A523,'TMSIS - elig group'!$H:$H,$B523,'TMSIS - elig group'!$C:$C,I$1),I522),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B523<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A523,'TMSIS - elig group'!$H:$H,$B523,'TMSIS - elig group'!$C:$C,J$1),J522),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B523<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A523,'TMSIS - elig group'!$H:$H,$B523,'TMSIS - elig group'!$C:$C,K$1),K522),0)","v":0},true,14297.451646844165,332438,299662,180324,133601,62958,12501,0,0]
["Connecticut","2023-07-01",{"$f":"IF($B524<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A524,'CMS monthly enrollment'!C:C,B524,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B524,C512:C523,B512:B523))","v":1026040.8418132449},{"$f":"IF($B524<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A524,'CMS monthly enrollment'!C:C,B524,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B524,D512:D523,B512:B523))","v":14258.587553704689},{"$f":"IFERROR(IF($B524<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A524,'TMSIS - elig group'!$H:$H,$B524,'TMSIS - elig group'!$C:$C,E$1),E523),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B524<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A524,'TMSIS - elig group'!$H:$H,$B524,'TMSIS - elig group'!$C:$C,F$1),F523),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B524<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A524,'TMSIS - elig group'!$H:$H,$B524,'TMSIS - elig group'!$C:$C,G$1),G523),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B524<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A524,'TMSIS - elig group'!$H:$H,$B524,'TMSIS - elig group'!$C:$C,H$1),H523),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B524<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A524,'TMSIS - elig group'!$H:$H,$B524,'TMSIS - elig group'!$C:$C,I$1),I523),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B524<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A524,'TMSIS - elig group'!$H:$H,$B524,'TMSIS - elig group'!$C:$C,J$1),J523),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B524<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A524,'TMSIS - elig group'!$H:$H,$B524,'TMSIS - elig group'!$C:$C,K$1),K523),0)","v":0},true,14258.587553704689,333921,300999,181128,134197,63239,12557,0,0]
["Connecticut","2023-08-01",{"$f":"IF($B525<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A525,'CMS monthly enrollment'!C:C,B525,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B525,C513:C524,B513:B524))","v":1030487.3421222875},{"$f":"IF($B525<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A525,'CMS monthly enrollment'!C:C,B525,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B525,D513:D524,B513:B524))","v":14217.817461262915},{"$f":"IFERROR(IF($B525<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A525,'TMSIS - elig group'!$H:$H,$B525,'TMSIS - elig group'!$C:$C,E$1),E524),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B525<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A525,'TMSIS - elig group'!$H:$H,$B525,'TMSIS - elig group'!$C:$C,F$1),F524),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B525<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A525,'TMSIS - elig group'!$H:$H,$B525,'TMSIS - elig group'!$C:$C,G$1),G524),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B525<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A525,'TMSIS - elig group'!$H:$H,$B525,'TMSIS - elig group'!$C:$C,H$1),H524),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B525<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A525,'TMSIS - elig group'!$H:$H,$B525,'TMSIS - elig group'!$C:$C,I$1),I524),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B525<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A525,'TMSIS - elig group'!$H:$H,$B525,'TMSIS - elig group'!$C:$C,J$1),J524),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B525<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A525,'TMSIS - elig group'!$H:$H,$B525,'TMSIS - elig group'!$C:$C,K$1),K524),0)","v":0},true,14217.817461262915,335368,302303,181913,134779,63513,12611,0,0]
["Connecticut","2023-09-01",{"$f":"IF($B526<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A526,'CMS monthly enrollment'!C:C,B526,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B526,C514:C525,B514:B525))","v":1034942.4482440567},{"$f":"IF($B526<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A526,'CMS monthly enrollment'!C:C,B526,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B526,D514:D525,B514:B525))","v":14195.085598056568},{"$f":"IFERROR(IF($B526<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A526,'TMSIS - elig group'!$H:$H,$B526,'TMSIS - elig group'!$C:$C,E$1),E525),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B526<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A526,'TMSIS - elig group'!$H:$H,$B526,'TMSIS - elig group'!$C:$C,F$1),F525),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B526<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A526,'TMSIS - elig group'!$H:$H,$B526,'TMSIS - elig group'!$C:$C,G$1),G525),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B526<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A526,'TMSIS - elig group'!$H:$H,$B526,'TMSIS - elig group'!$C:$C,H$1),H525),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B526<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A526,'TMSIS - elig group'!$H:$H,$B526,'TMSIS - elig group'!$C:$C,I$1),I525),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B526<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A526,'TMSIS - elig group'!$H:$H,$B526,'TMSIS - elig group'!$C:$C,J$1),J525),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B526<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A526,'TMSIS - elig group'!$H:$H,$B526,'TMSIS - elig group'!$C:$C,K$1),K525),0)","v":0},true,14195.085598056568,336818,303610,182700,135361,63787,12666,0,0]
["Connecticut","2023-10-01",{"$f":"IF($B527<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A527,'CMS monthly enrollment'!C:C,B527,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B527,C515:C526,B515:B526))","v":1039584.3798448797},{"$f":"IF($B527<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A527,'CMS monthly enrollment'!C:C,B527,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B527,D515:D526,B515:B526))","v":14162.443667294719},{"$f":"IFERROR(IF($B527<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A527,'TMSIS - elig group'!$H:$H,$B527,'TMSIS - elig group'!$C:$C,E$1),E526),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B527<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A527,'TMSIS - elig group'!$H:$H,$B527,'TMSIS - elig group'!$C:$C,F$1),F526),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B527<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A527,'TMSIS - elig group'!$H:$H,$B527,'TMSIS - elig group'!$C:$C,G$1),G526),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B527<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A527,'TMSIS - elig group'!$H:$H,$B527,'TMSIS - elig group'!$C:$C,H$1),H526),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B527<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A527,'TMSIS - elig group'!$H:$H,$B527,'TMSIS - elig group'!$C:$C,I$1),I526),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B527<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A527,'TMSIS - elig group'!$H:$H,$B527,'TMSIS - elig group'!$C:$C,J$1),J526),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B527<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A527,'TMSIS - elig group'!$H:$H,$B527,'TMSIS - elig group'!$C:$C,K$1),K526),0)","v":0},true,14162.443667294719,338329,304972,183519,135969,64073,12723,0,0]
["Connecticut","2023-11-01",{"$f":"IF($B528<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A528,'CMS monthly enrollment'!C:C,B528,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B528,C516:C527,B516:B527))","v":1044451.0875172149},{"$f":"IF($B528<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A528,'CMS monthly enrollment'!C:C,B528,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B528,D516:D527,B516:B527))","v":14145.946122864472},{"$f":"IFERROR(IF($B528<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A528,'TMSIS - elig group'!$H:$H,$B528,'TMSIS - elig group'!$C:$C,E$1),E527),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B528<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A528,'TMSIS - elig group'!$H:$H,$B528,'TMSIS - elig group'!$C:$C,F$1),F527),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B528<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A528,'TMSIS - elig group'!$H:$H,$B528,'TMSIS - elig group'!$C:$C,G$1),G527),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B528<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A528,'TMSIS - elig group'!$H:$H,$B528,'TMSIS - elig group'!$C:$C,H$1),H527),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B528<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A528,'TMSIS - elig group'!$H:$H,$B528,'TMSIS - elig group'!$C:$C,I$1),I527),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B528<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A528,'TMSIS - elig group'!$H:$H,$B528,'TMSIS - elig group'!$C:$C,J$1),J527),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B528<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A528,'TMSIS - elig group'!$H:$H,$B528,'TMSIS - elig group'!$C:$C,K$1),K527),0)","v":0},{"$f":"SUM(E528:K528)=1","v":true},14145.946122864472,339913,306400,184378,136605,64373,12782,0,0]
["Connecticut",{"$f":"B451","v":"2023-12-01"},{"$f":"IF($B529<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A529,'CMS monthly enrollment'!C:C,B529,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B529,C517:C528,B517:B528))","v":1049124.870441352},{"$f":"IF($B529<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A529,'CMS monthly enrollment'!C:C,B529,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B529,D517:D528,B517:B528))","v":14134.209759543854},{"$f":"IFERROR(IF($B529<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A529,'TMSIS - elig group'!$H:$H,$B529,'TMSIS - elig group'!$C:$C,E$1),E528),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B529<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A529,'TMSIS - elig group'!$H:$H,$B529,'TMSIS - elig group'!$C:$C,F$1),F528),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B529<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A529,'TMSIS - elig group'!$H:$H,$B529,'TMSIS - elig group'!$C:$C,G$1),G528),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B529<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A529,'TMSIS - elig group'!$H:$H,$B529,'TMSIS - elig group'!$C:$C,H$1),H528),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B529<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A529,'TMSIS - elig group'!$H:$H,$B529,'TMSIS - elig group'!$C:$C,I$1),I528),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B529<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A529,'TMSIS - elig group'!$H:$H,$B529,'TMSIS - elig group'!$C:$C,J$1),J528),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B529<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A529,'TMSIS - elig group'!$H:$H,$B529,'TMSIS - elig group'!$C:$C,K$1),K528),0)","v":0},true,14134.209759543854,341434,307771,185203,137216,64661,12839,0,0]
["Connecticut","2024-01-01",{"$f":"IF($B530<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A530,'CMS monthly enrollment'!C:C,B530,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B530,C518:C529,B518:B529))","v":1054282.2824120084},{"$f":"IF($B530<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A530,'CMS monthly enrollment'!C:C,B530,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B530,D518:D529,B518:B529))","v":14141.477844521127},{"$f":"IFERROR(IF($B530<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A530,'TMSIS - elig group'!$H:$H,$B530,'TMSIS - elig group'!$C:$C,E$1),E529),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B530<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A530,'TMSIS - elig group'!$H:$H,$B530,'TMSIS - elig group'!$C:$C,F$1),F529),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B530<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A530,'TMSIS - elig group'!$H:$H,$B530,'TMSIS - elig group'!$C:$C,G$1),G529),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B530<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A530,'TMSIS - elig group'!$H:$H,$B530,'TMSIS - elig group'!$C:$C,H$1),H529),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B530<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A530,'TMSIS - elig group'!$H:$H,$B530,'TMSIS - elig group'!$C:$C,I$1),I529),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B530<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A530,'TMSIS - elig group'!$H:$H,$B530,'TMSIS - elig group'!$C:$C,J$1),J529),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B530<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A530,'TMSIS - elig group'!$H:$H,$B530,'TMSIS - elig group'!$C:$C,K$1),K529),0)","v":0},true,14141.477844521127,343112,309284,186114,137891,64979,12902,0,0]
["Connecticut","2024-02-01",{"$f":"IF($B531<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A531,'CMS monthly enrollment'!C:C,B531,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B531,C519:C530,B519:B530))","v":1059536.7722443659},{"$f":"IF($B531<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A531,'CMS monthly enrollment'!C:C,B531,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B531,D519:D530,B519:B530))","v":14045.306787199181},{"$f":"IFERROR(IF($B531<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A531,'TMSIS - elig group'!$H:$H,$B531,'TMSIS - elig group'!$C:$C,E$1),E530),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B531<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A531,'TMSIS - elig group'!$H:$H,$B531,'TMSIS - elig group'!$C:$C,F$1),F530),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B531<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A531,'TMSIS - elig group'!$H:$H,$B531,'TMSIS - elig group'!$C:$C,G$1),G530),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B531<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A531,'TMSIS - elig group'!$H:$H,$B531,'TMSIS - elig group'!$C:$C,H$1),H530),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B531<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A531,'TMSIS - elig group'!$H:$H,$B531,'TMSIS - elig group'!$C:$C,I$1),I530),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B531<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A531,'TMSIS - elig group'!$H:$H,$B531,'TMSIS - elig group'!$C:$C,J$1),J530),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B531<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A531,'TMSIS - elig group'!$H:$H,$B531,'TMSIS - elig group'!$C:$C,K$1),K530),0)","v":0},true,14045.306787199181,344822,310825,187041,138578,65303,12967,0,0]
["Connecticut","2024-03-01",{"$f":"IF($B532<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A532,'CMS monthly enrollment'!C:C,B532,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B532,C520:C531,B520:B531))","v":1063901.6976301875},{"$f":"IF($B532<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A532,'CMS monthly enrollment'!C:C,B532,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B532,D520:D531,B520:B531))","v":14011.447388067936},{"$f":"IFERROR(IF($B532<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A532,'TMSIS - elig group'!$H:$H,$B532,'TMSIS - elig group'!$C:$C,E$1),E531),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B532<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A532,'TMSIS - elig group'!$H:$H,$B532,'TMSIS - elig group'!$C:$C,F$1),F531),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B532<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A532,'TMSIS - elig group'!$H:$H,$B532,'TMSIS - elig group'!$C:$C,G$1),G531),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B532<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A532,'TMSIS - elig group'!$H:$H,$B532,'TMSIS - elig group'!$C:$C,H$1),H531),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B532<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A532,'TMSIS - elig group'!$H:$H,$B532,'TMSIS - elig group'!$C:$C,I$1),I531),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B532<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A532,'TMSIS - elig group'!$H:$H,$B532,'TMSIS - elig group'!$C:$C,J$1),J531),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B532<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A532,'TMSIS - elig group'!$H:$H,$B532,'TMSIS - elig group'!$C:$C,K$1),K531),0)","v":0},true,14011.447388067936,346243,312106,187812,139149,65572,13020,0,0]
["Connecticut","2024-04-01",{"$f":"IF($B533<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A533,'CMS monthly enrollment'!C:C,B533,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B533,C521:C532,B521:B532))","v":1068583.8701287694},{"$f":"IF($B533<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A533,'CMS monthly enrollment'!C:C,B533,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B533,D521:D532,B521:B532))","v":13983.847120292696},{"$f":"IFERROR(IF($B533<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A533,'TMSIS - elig group'!$H:$H,$B533,'TMSIS - elig group'!$C:$C,E$1),E532),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B533<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A533,'TMSIS - elig group'!$H:$H,$B533,'TMSIS - elig group'!$C:$C,F$1),F532),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B533<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A533,'TMSIS - elig group'!$H:$H,$B533,'TMSIS - elig group'!$C:$C,G$1),G532),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B533<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A533,'TMSIS - elig group'!$H:$H,$B533,'TMSIS - elig group'!$C:$C,H$1),H532),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B533<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A533,'TMSIS - elig group'!$H:$H,$B533,'TMSIS - elig group'!$C:$C,I$1),I532),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B533<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A533,'TMSIS - elig group'!$H:$H,$B533,'TMSIS - elig group'!$C:$C,J$1),J532),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B533<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A533,'TMSIS - elig group'!$H:$H,$B533,'TMSIS - elig group'!$C:$C,K$1),K532),0)","v":0},true,13983.847120292696,347767,313479,188638,139761,65861,13077,0,0]
["Connecticut","2024-05-01",{"$f":"IF($B534<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A534,'CMS monthly enrollment'!C:C,B534,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B534,C522:C533,B522:B533))","v":1073162.0719179939},{"$f":"IF($B534<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A534,'CMS monthly enrollment'!C:C,B534,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B534,D522:D533,B522:B533))","v":13963.572134235576},{"$f":"IFERROR(IF($B534<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A534,'TMSIS - elig group'!$H:$H,$B534,'TMSIS - elig group'!$C:$C,E$1),E533),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B534<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A534,'TMSIS - elig group'!$H:$H,$B534,'TMSIS - elig group'!$C:$C,F$1),F533),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B534<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A534,'TMSIS - elig group'!$H:$H,$B534,'TMSIS - elig group'!$C:$C,G$1),G533),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B534<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A534,'TMSIS - elig group'!$H:$H,$B534,'TMSIS - elig group'!$C:$C,H$1),H533),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B534<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A534,'TMSIS - elig group'!$H:$H,$B534,'TMSIS - elig group'!$C:$C,I$1),I533),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B534<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A534,'TMSIS - elig group'!$H:$H,$B534,'TMSIS - elig group'!$C:$C,J$1),J533),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B534<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A534,'TMSIS - elig group'!$H:$H,$B534,'TMSIS - elig group'!$C:$C,K$1),K533),0)","v":0},true,13963.572134235576,349257,314822,189447,140360,66143,13133,0,0]
["Connecticut","2024-06-01",{"$f":"IF($B535<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A535,'CMS monthly enrollment'!C:C,B535,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B535,C523:C534,B523:B534))","v":1077962.6958458265},{"$f":"IF($B535<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A535,'CMS monthly enrollment'!C:C,B535,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B535,D523:D534,B523:B534))","v":13938.650764817052},{"$f":"IFERROR(IF($B535<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A535,'TMSIS - elig group'!$H:$H,$B535,'TMSIS - elig group'!$C:$C,E$1),E534),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B535<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A535,'TMSIS - elig group'!$H:$H,$B535,'TMSIS - elig group'!$C:$C,F$1),F534),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B535<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A535,'TMSIS - elig group'!$H:$H,$B535,'TMSIS - elig group'!$C:$C,G$1),G534),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B535<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A535,'TMSIS - elig group'!$H:$H,$B535,'TMSIS - elig group'!$C:$C,H$1),H534),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B535<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A535,'TMSIS - elig group'!$H:$H,$B535,'TMSIS - elig group'!$C:$C,I$1),I534),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B535<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A535,'TMSIS - elig group'!$H:$H,$B535,'TMSIS - elig group'!$C:$C,J$1),J534),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B535<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A535,'TMSIS - elig group'!$H:$H,$B535,'TMSIS - elig group'!$C:$C,K$1),K534),0)","v":0},true,13938.650764817052,350819,316231,190294,140988,66439,13192,0,0]
["Connecticut","2024-07-01",{"$f":"IF($B536<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A536,'CMS monthly enrollment'!C:C,B536,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B536,C524:C535,B524:B535))","v":1082728.0406446978},{"$f":"IF($B536<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A536,'CMS monthly enrollment'!C:C,B536,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B536,D524:D535,B524:B535))","v":13910.950499379469},{"$f":"IFERROR(IF($B536<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A536,'TMSIS - elig group'!$H:$H,$B536,'TMSIS - elig group'!$C:$C,E$1),E535),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B536<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A536,'TMSIS - elig group'!$H:$H,$B536,'TMSIS - elig group'!$C:$C,F$1),F535),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B536<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A536,'TMSIS - elig group'!$H:$H,$B536,'TMSIS - elig group'!$C:$C,G$1),G535),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B536<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A536,'TMSIS - elig group'!$H:$H,$B536,'TMSIS - elig group'!$C:$C,H$1),H535),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B536<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A536,'TMSIS - elig group'!$H:$H,$B536,'TMSIS - elig group'!$C:$C,I$1),I535),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B536<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A536,'TMSIS - elig group'!$H:$H,$B536,'TMSIS - elig group'!$C:$C,J$1),J535),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B536<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A536,'TMSIS - elig group'!$H:$H,$B536,'TMSIS - elig group'!$C:$C,K$1),K535),0)","v":0},true,13910.950499379469,352370,317629,191135,141611,66733,13251,0,0]
["Connecticut","2024-08-01",{"$f":"IF($B537<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A537,'CMS monthly enrollment'!C:C,B537,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B537,C525:C536,B525:B536))","v":1087681.2214963958},{"$f":"IF($B537<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A537,'CMS monthly enrollment'!C:C,B537,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B537,D525:D536,B525:B536))","v":13880.860806759687},{"$f":"IFERROR(IF($B537<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A537,'TMSIS - elig group'!$H:$H,$B537,'TMSIS - elig group'!$C:$C,E$1),E536),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B537<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A537,'TMSIS - elig group'!$H:$H,$B537,'TMSIS - elig group'!$C:$C,F$1),F536),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B537<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A537,'TMSIS - elig group'!$H:$H,$B537,'TMSIS - elig group'!$C:$C,G$1),G536),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B537<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A537,'TMSIS - elig group'!$H:$H,$B537,'TMSIS - elig group'!$C:$C,H$1),H536),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B537<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A537,'TMSIS - elig group'!$H:$H,$B537,'TMSIS - elig group'!$C:$C,I$1),I536),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B537<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A537,'TMSIS - elig group'!$H:$H,$B537,'TMSIS - elig group'!$C:$C,J$1),J536),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B537<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A537,'TMSIS - elig group'!$H:$H,$B537,'TMSIS - elig group'!$C:$C,K$1),K536),0)","v":0},true,13880.860806759687,353982,319082,192010,142259,67038,13311,0,0]
["Connecticut","2024-09-01",{"$f":"IF($B538<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A538,'CMS monthly enrollment'!C:C,B538,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B538,C526:C537,B526:B537))","v":1092609.3717859313},{"$f":"IF($B538<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A538,'CMS monthly enrollment'!C:C,B538,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B538,D526:D537,B526:B537))","v":13848.129128729022},{"$f":"IFERROR(IF($B538<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A538,'TMSIS - elig group'!$H:$H,$B538,'TMSIS - elig group'!$C:$C,E$1),E537),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B538<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A538,'TMSIS - elig group'!$H:$H,$B538,'TMSIS - elig group'!$C:$C,F$1),F537),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B538<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A538,'TMSIS - elig group'!$H:$H,$B538,'TMSIS - elig group'!$C:$C,G$1),G537),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B538<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A538,'TMSIS - elig group'!$H:$H,$B538,'TMSIS - elig group'!$C:$C,H$1),H537),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B538<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A538,'TMSIS - elig group'!$H:$H,$B538,'TMSIS - elig group'!$C:$C,I$1),I537),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B538<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A538,'TMSIS - elig group'!$H:$H,$B538,'TMSIS - elig group'!$C:$C,J$1),J537),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B538<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A538,'TMSIS - elig group'!$H:$H,$B538,'TMSIS - elig group'!$C:$C,K$1),K537),0)","v":0},true,13848.129128729022,355586,320527,192880,142904,67342,13371,0,0]
["Connecticut","2024-10-01",{"$f":"IF($B539<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A539,'CMS monthly enrollment'!C:C,B539,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B539,C527:C538,B527:B538))","v":1097324.8065309776},{"$f":"IF($B539<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A539,'CMS monthly enrollment'!C:C,B539,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B539,D527:D538,B527:B538))","v":13816.247177186917},{"$f":"IFERROR(IF($B539<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A539,'TMSIS - elig group'!$H:$H,$B539,'TMSIS - elig group'!$C:$C,E$1),E538),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B539<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A539,'TMSIS - elig group'!$H:$H,$B539,'TMSIS - elig group'!$C:$C,F$1),F538),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B539<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A539,'TMSIS - elig group'!$H:$H,$B539,'TMSIS - elig group'!$C:$C,G$1),G538),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B539<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A539,'TMSIS - elig group'!$H:$H,$B539,'TMSIS - elig group'!$C:$C,H$1),H538),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B539<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A539,'TMSIS - elig group'!$H:$H,$B539,'TMSIS - elig group'!$C:$C,I$1),I538),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B539<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A539,'TMSIS - elig group'!$H:$H,$B539,'TMSIS - elig group'!$C:$C,J$1),J538),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B539<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A539,'TMSIS - elig group'!$H:$H,$B539,'TMSIS - elig group'!$C:$C,K$1),K538),0)","v":0},true,13816.247177186917,357120,321911,193712,143520,67632,13429,0,0]
["Connecticut","2024-11-01",{"$f":"IF($B540<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A540,'CMS monthly enrollment'!C:C,B540,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B540,C528:C539,B528:B539))","v":1102175.6423336472},{"$f":"IF($B540<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A540,'CMS monthly enrollment'!C:C,B540,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B540,D528:D539,B528:B539))","v":13781.298122966742},{"$f":"IFERROR(IF($B540<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A540,'TMSIS - elig group'!$H:$H,$B540,'TMSIS - elig group'!$C:$C,E$1),E539),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B540<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A540,'TMSIS - elig group'!$H:$H,$B540,'TMSIS - elig group'!$C:$C,F$1),F539),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B540<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A540,'TMSIS - elig group'!$H:$H,$B540,'TMSIS - elig group'!$C:$C,G$1),G539),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B540<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A540,'TMSIS - elig group'!$H:$H,$B540,'TMSIS - elig group'!$C:$C,H$1),H539),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B540<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A540,'TMSIS - elig group'!$H:$H,$B540,'TMSIS - elig group'!$C:$C,I$1),I539),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B540<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A540,'TMSIS - elig group'!$H:$H,$B540,'TMSIS - elig group'!$C:$C,J$1),J539),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B540<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A540,'TMSIS - elig group'!$H:$H,$B540,'TMSIS - elig group'!$C:$C,K$1),K539),0)","v":0},true,13781.298122966742,358699,323334,194568,144155,67931,13489,0,0]
["Connecticut","2024-12-01",{"$f":"IF($B541<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A541,'CMS monthly enrollment'!C:C,B541,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B541,C529:C540,B529:B540))","v":1106851.3405371206},{"$f":"IF($B541<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A541,'CMS monthly enrollment'!C:C,B541,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B541,D529:D540,B529:B540))","v":13748.261467132281},{"$f":"IFERROR(IF($B541<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A541,'TMSIS - elig group'!$H:$H,$B541,'TMSIS - elig group'!$C:$C,E$1),E540),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B541<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A541,'TMSIS - elig group'!$H:$H,$B541,'TMSIS - elig group'!$C:$C,F$1),F540),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B541<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A541,'TMSIS - elig group'!$H:$H,$B541,'TMSIS - elig group'!$C:$C,G$1),G540),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B541<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A541,'TMSIS - elig group'!$H:$H,$B541,'TMSIS - elig group'!$C:$C,H$1),H540),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B541<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A541,'TMSIS - elig group'!$H:$H,$B541,'TMSIS - elig group'!$C:$C,I$1),I540),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B541<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A541,'TMSIS - elig group'!$H:$H,$B541,'TMSIS - elig group'!$C:$C,J$1),J540),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B541<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A541,'TMSIS - elig group'!$H:$H,$B541,'TMSIS - elig group'!$C:$C,K$1),K540),0)","v":0},true,13748.261467132281,360221,324705,195394,144766,68219,13546,0,0]
["Connecticut","2025-01-01",{"$f":"IF($B542<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A542,'CMS monthly enrollment'!C:C,B542,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B542,C530:C541,B530:B541))","v":1111652.6760809403},{"$f":"IF($B542<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A542,'CMS monthly enrollment'!C:C,B542,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B542,D530:D541,B530:B541))","v":13716.981081178295},{"$f":"IFERROR(IF($B542<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A542,'TMSIS - elig group'!$H:$H,$B542,'TMSIS - elig group'!$C:$C,E$1),E541),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B542<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A542,'TMSIS - elig group'!$H:$H,$B542,'TMSIS - elig group'!$C:$C,F$1),F541),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B542<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A542,'TMSIS - elig group'!$H:$H,$B542,'TMSIS - elig group'!$C:$C,G$1),G541),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B542<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A542,'TMSIS - elig group'!$H:$H,$B542,'TMSIS - elig group'!$C:$C,H$1),H541),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B542<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A542,'TMSIS - elig group'!$H:$H,$B542,'TMSIS - elig group'!$C:$C,I$1),I541),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B542<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A542,'TMSIS - elig group'!$H:$H,$B542,'TMSIS - elig group'!$C:$C,J$1),J541),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B542<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A542,'TMSIS - elig group'!$H:$H,$B542,'TMSIS - elig group'!$C:$C,K$1),K541),0)","v":0},true,13716.981081178295,361783,326114,196241,145394,68515,13605,0,0]
["Connecticut","2025-02-01",{"$f":"IF($B543<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A543,'CMS monthly enrollment'!C:C,B543,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B543,C531:C542,B531:B542))","v":1116481.8602410033},{"$f":"IF($B543<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A543,'CMS monthly enrollment'!C:C,B543,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B543,D531:D542,B531:B542))","v":13694.652273445652},{"$f":"IFERROR(IF($B543<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A543,'TMSIS - elig group'!$H:$H,$B543,'TMSIS - elig group'!$C:$C,E$1),E542),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B543<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A543,'TMSIS - elig group'!$H:$H,$B543,'TMSIS - elig group'!$C:$C,F$1),F542),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B543<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A543,'TMSIS - elig group'!$H:$H,$B543,'TMSIS - elig group'!$C:$C,G$1),G542),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B543<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A543,'TMSIS - elig group'!$H:$H,$B543,'TMSIS - elig group'!$C:$C,H$1),H542),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B543<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A543,'TMSIS - elig group'!$H:$H,$B543,'TMSIS - elig group'!$C:$C,I$1),I542),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B543<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A543,'TMSIS - elig group'!$H:$H,$B543,'TMSIS - elig group'!$C:$C,J$1),J542),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B543<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A543,'TMSIS - elig group'!$H:$H,$B543,'TMSIS - elig group'!$C:$C,K$1),K542),0)","v":0},true,13694.652273445652,363355,327531,197094,146026,68813,13664,0,0]
["Connecticut","2025-03-01",{"$f":"IF($B544<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A544,'CMS monthly enrollment'!C:C,B544,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B544,C532:C543,B532:B543))","v":1120914.4789360976},{"$f":"IF($B544<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A544,'CMS monthly enrollment'!C:C,B544,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B544,D532:D543,B532:B543))","v":13666.962498594381},{"$f":"IFERROR(IF($B544<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A544,'TMSIS - elig group'!$H:$H,$B544,'TMSIS - elig group'!$C:$C,E$1),E543),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B544<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A544,'TMSIS - elig group'!$H:$H,$B544,'TMSIS - elig group'!$C:$C,F$1),F543),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B544<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A544,'TMSIS - elig group'!$H:$H,$B544,'TMSIS - elig group'!$C:$C,G$1),G543),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B544<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A544,'TMSIS - elig group'!$H:$H,$B544,'TMSIS - elig group'!$C:$C,H$1),H543),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B544<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A544,'TMSIS - elig group'!$H:$H,$B544,'TMSIS - elig group'!$C:$C,I$1),I543),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B544<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A544,'TMSIS - elig group'!$H:$H,$B544,'TMSIS - elig group'!$C:$C,J$1),J543),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B544<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A544,'TMSIS - elig group'!$H:$H,$B544,'TMSIS - elig group'!$C:$C,K$1),K543),0)","v":0},true,13666.962498594381,364797,328831,197876,146606,69086,13718,0,0]
["Connecticut","2025-04-01",{"$f":"IF($B545<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A545,'CMS monthly enrollment'!C:C,B545,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B545,C533:C544,B533:B544))","v":1125812.87617887},{"$f":"IF($B545<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A545,'CMS monthly enrollment'!C:C,B545,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B545,D533:D544,B533:B544))","v":13634.775035514023},{"$f":"IFERROR(IF($B545<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A545,'TMSIS - elig group'!$H:$H,$B545,'TMSIS - elig group'!$C:$C,E$1),E544),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B545<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A545,'TMSIS - elig group'!$H:$H,$B545,'TMSIS - elig group'!$C:$C,F$1),F544),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B545<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A545,'TMSIS - elig group'!$H:$H,$B545,'TMSIS - elig group'!$C:$C,G$1),G544),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B545<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A545,'TMSIS - elig group'!$H:$H,$B545,'TMSIS - elig group'!$C:$C,H$1),H544),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B545<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A545,'TMSIS - elig group'!$H:$H,$B545,'TMSIS - elig group'!$C:$C,I$1),I544),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B545<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A545,'TMSIS - elig group'!$H:$H,$B545,'TMSIS - elig group'!$C:$C,J$1),J544),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B545<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A545,'TMSIS - elig group'!$H:$H,$B545,'TMSIS - elig group'!$C:$C,K$1),K544),0)","v":0},true,13634.775035514023,366392,330268,198741,147246,69388,13778,0,0]
["Connecticut","2025-05-01",{"$f":"IF($B546<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A546,'CMS monthly enrollment'!C:C,B546,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B546,C534:C545,B534:B545))","v":1130539.1967193251},{"$f":"IF($B546<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A546,'CMS monthly enrollment'!C:C,B546,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B546,D534:D545,B534:B545))","v":13602.953333712736},{"$f":"IFERROR(IF($B546<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A546,'TMSIS - elig group'!$H:$H,$B546,'TMSIS - elig group'!$C:$C,E$1),E545),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B546<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A546,'TMSIS - elig group'!$H:$H,$B546,'TMSIS - elig group'!$C:$C,F$1),F545),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B546<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A546,'TMSIS - elig group'!$H:$H,$B546,'TMSIS - elig group'!$C:$C,G$1),G545),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B546<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A546,'TMSIS - elig group'!$H:$H,$B546,'TMSIS - elig group'!$C:$C,H$1),H545),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B546<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A546,'TMSIS - elig group'!$H:$H,$B546,'TMSIS - elig group'!$C:$C,I$1),I545),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B546<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A546,'TMSIS - elig group'!$H:$H,$B546,'TMSIS - elig group'!$C:$C,J$1),J545),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B546<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A546,'TMSIS - elig group'!$H:$H,$B546,'TMSIS - elig group'!$C:$C,K$1),K545),0)","v":0},true,13602.953333712736,367930,331654,199575,147865,69679,13836,0,0]
["Connecticut","2025-06-01",{"$f":"IF($B547<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A547,'CMS monthly enrollment'!C:C,B547,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B547,C535:C546,B535:B546))","v":1135403.6843337202},{"$f":"IF($B547<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A547,'CMS monthly enrollment'!C:C,B547,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B547,D535:D546,B535:B546))","v":13570.839233115948},{"$f":"IFERROR(IF($B547<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A547,'TMSIS - elig group'!$H:$H,$B547,'TMSIS - elig group'!$C:$C,E$1),E546),0)","v":0.32544622567741899},{"$f":"IFERROR(IF($B547<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A547,'TMSIS - elig group'!$H:$H,$B547,'TMSIS - elig group'!$C:$C,F$1),F546),0)","v":0.29335956723472284},{"$f":"IFERROR(IF($B547<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A547,'TMSIS - elig group'!$H:$H,$B547,'TMSIS - elig group'!$C:$C,G$1),G546),0)","v":0.17653119698291314},{"$f":"IFERROR(IF($B547<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A547,'TMSIS - elig group'!$H:$H,$B547,'TMSIS - elig group'!$C:$C,H$1),H546),0)","v":0.13079124194187328},{"$f":"IFERROR(IF($B547<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A547,'TMSIS - elig group'!$H:$H,$B547,'TMSIS - elig group'!$C:$C,I$1),I546),0)","v":6.1633671984018777E-2},{"$f":"IFERROR(IF($B547<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A547,'TMSIS - elig group'!$H:$H,$B547,'TMSIS - elig group'!$C:$C,J$1),J546),0)","v":1.2238096179052964E-2},{"$f":"IFERROR(IF($B547<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A547,'TMSIS - elig group'!$H:$H,$B547,'TMSIS - elig group'!$C:$C,K$1),K546),0)","v":0},true,13570.839233115948,369513,333082,200434,148501,69979,13895,0,0]
["Delaware","2019-01-01",{"$f":"IF($B548<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A548,'CMS monthly enrollment'!C:C,B548,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B548,C536:C547,B536:B547))","v":219799},{"$f":"IF($B548<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A548,'CMS monthly enrollment'!C:C,B548,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B548,D536:D547,B536:B547))","v":12815},{"$f":"IFERROR(IF($B548<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A548,'TMSIS - elig group'!$H:$H,$B548,'TMSIS - elig group'!$C:$C,E$1),E547),0)","v":0.37768078798567145},{"$f":"IFERROR(IF($B548<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A548,'TMSIS - elig group'!$H:$H,$B548,'TMSIS - elig group'!$C:$C,F$1),F547),0)","v":0.26764107574085116},{"$f":"IFERROR(IF($B548<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A548,'TMSIS - elig group'!$H:$H,$B548,'TMSIS - elig group'!$C:$C,G$1),G547),0)","v":0.17391764044135993},{"$f":"IFERROR(IF($B548<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A548,'TMSIS - elig group'!$H:$H,$B548,'TMSIS - elig group'!$C:$C,H$1),H547),0)","v":7.3249848805883672E-2},{"$f":"IFERROR(IF($B548<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A548,'TMSIS - elig group'!$H:$H,$B548,'TMSIS - elig group'!$C:$C,I$1),I547),0)","v":0.10751064702623377},{"$f":"IFERROR(IF($B548<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A548,'TMSIS - elig group'!$H:$H,$B548,'TMSIS - elig group'!$C:$C,J$1),J547),0)","v":0},{"$f":"IFERROR(IF($B548<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A548,'TMSIS - elig group'!$H:$H,$B548,'TMSIS - elig group'!$C:$C,K$1),K547),0)","v":0},true,12815,83014,58827,38227,16100,23631,0,0,0]
["Delaware","2019-02-01",{"$f":"IF($B549<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A549,'CMS monthly enrollment'!C:C,B549,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B549,C537:C548,B537:B548))","v":219953},{"$f":"IF($B549<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A549,'CMS monthly enrollment'!C:C,B549,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B549,D537:D548,B537:B548))","v":12819},{"$f":"IFERROR(IF($B549<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A549,'TMSIS - elig group'!$H:$H,$B549,'TMSIS - elig group'!$C:$C,E$1),E548),0)","v":0.37729978354978355},{"$f":"IFERROR(IF($B549<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A549,'TMSIS - elig group'!$H:$H,$B549,'TMSIS - elig group'!$C:$C,F$1),F548),0)","v":0.26735829274891776},{"$f":"IFERROR(IF($B549<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A549,'TMSIS - elig group'!$H:$H,$B549,'TMSIS - elig group'!$C:$C,G$1),G548),0)","v":0.17438193317099568},{"$f":"IFERROR(IF($B549<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A549,'TMSIS - elig group'!$H:$H,$B549,'TMSIS - elig group'!$C:$C,H$1),H548),0)","v":7.3390151515151519E-2},{"$f":"IFERROR(IF($B549<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A549,'TMSIS - elig group'!$H:$H,$B549,'TMSIS - elig group'!$C:$C,I$1),I548),0)","v":0.10756983901515152},{"$f":"IFERROR(IF($B549<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A549,'TMSIS - elig group'!$H:$H,$B549,'TMSIS - elig group'!$C:$C,J$1),J548),0)","v":0},{"$f":"IFERROR(IF($B549<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A549,'TMSIS - elig group'!$H:$H,$B549,'TMSIS - elig group'!$C:$C,K$1),K548),0)","v":0},true,12819,82988,58806,38356,16142,23660,0,0,0]
["Delaware","2019-03-01",{"$f":"IF($B550<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A550,'CMS monthly enrollment'!C:C,B550,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B550,C538:C549,B538:B549))","v":219546},{"$f":"IF($B550<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A550,'CMS monthly enrollment'!C:C,B550,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B550,D538:D549,B538:B549))","v":12811},{"$f":"IFERROR(IF($B550<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A550,'TMSIS - elig group'!$H:$H,$B550,'TMSIS - elig group'!$C:$C,E$1),E549),0)","v":0.37671374935979107},{"$f":"IFERROR(IF($B550<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A550,'TMSIS - elig group'!$H:$H,$B550,'TMSIS - elig group'!$C:$C,F$1),F549),0)","v":0.26751632797321495},{"$f":"IFERROR(IF($B550<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A550,'TMSIS - elig group'!$H:$H,$B550,'TMSIS - elig group'!$C:$C,G$1),G549),0)","v":0.17460243554524638},{"$f":"IFERROR(IF($B550<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A550,'TMSIS - elig group'!$H:$H,$B550,'TMSIS - elig group'!$C:$C,H$1),H549),0)","v":7.3713973697465837E-2},{"$f":"IFERROR(IF($B550<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A550,'TMSIS - elig group'!$H:$H,$B550,'TMSIS - elig group'!$C:$C,I$1),I549),0)","v":0.1074535134242818},{"$f":"IFERROR(IF($B550<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A550,'TMSIS - elig group'!$H:$H,$B550,'TMSIS - elig group'!$C:$C,J$1),J549),0)","v":0},{"$f":"IFERROR(IF($B550<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A550,'TMSIS - elig group'!$H:$H,$B550,'TMSIS - elig group'!$C:$C,K$1),K549),0)","v":0},true,12811,82706,58732,38333,16184,23591,0,0,0]
["Delaware","2019-04-01",{"$f":"IF($B551<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A551,'CMS monthly enrollment'!C:C,B551,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B551,C539:C550,B539:B550))","v":219284},{"$f":"IF($B551<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A551,'CMS monthly enrollment'!C:C,B551,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B551,D539:D550,B539:B550))","v":12504},{"$f":"IFERROR(IF($B551<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A551,'TMSIS - elig group'!$H:$H,$B551,'TMSIS - elig group'!$C:$C,E$1),E550),0)","v":0.37657789653317975},{"$f":"IFERROR(IF($B551<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A551,'TMSIS - elig group'!$H:$H,$B551,'TMSIS - elig group'!$C:$C,F$1),F550),0)","v":0.26699216186116626},{"$f":"IFERROR(IF($B551<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A551,'TMSIS - elig group'!$H:$H,$B551,'TMSIS - elig group'!$C:$C,G$1),G550),0)","v":0.17446316582893293},{"$f":"IFERROR(IF($B551<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A551,'TMSIS - elig group'!$H:$H,$B551,'TMSIS - elig group'!$C:$C,H$1),H550),0)","v":7.4049450991518218E-2},{"$f":"IFERROR(IF($B551<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A551,'TMSIS - elig group'!$H:$H,$B551,'TMSIS - elig group'!$C:$C,I$1),I550),0)","v":0.10791732478520281},{"$f":"IFERROR(IF($B551<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A551,'TMSIS - elig group'!$H:$H,$B551,'TMSIS - elig group'!$C:$C,J$1),J550),0)","v":0},{"$f":"IFERROR(IF($B551<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A551,'TMSIS - elig group'!$H:$H,$B551,'TMSIS - elig group'!$C:$C,K$1),K550),0)","v":0},true,12504,82578,58547,38257,16238,23665,0,0,0]
["Delaware","2019-05-01",{"$f":"IF($B552<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A552,'CMS monthly enrollment'!C:C,B552,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B552,C540:C551,B540:B551))","v":219090},{"$f":"IF($B552<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A552,'CMS monthly enrollment'!C:C,B552,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B552,D540:D551,B540:B551))","v":12508},{"$f":"IFERROR(IF($B552<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A552,'TMSIS - elig group'!$H:$H,$B552,'TMSIS - elig group'!$C:$C,E$1),E551),0)","v":0.37629337739926272},{"$f":"IFERROR(IF($B552<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A552,'TMSIS - elig group'!$H:$H,$B552,'TMSIS - elig group'!$C:$C,F$1),F551),0)","v":0.2667090377526376},{"$f":"IFERROR(IF($B552<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A552,'TMSIS - elig group'!$H:$H,$B552,'TMSIS - elig group'!$C:$C,G$1),G551),0)","v":0.17442057539934749},{"$f":"IFERROR(IF($B552<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A552,'TMSIS - elig group'!$H:$H,$B552,'TMSIS - elig group'!$C:$C,H$1),H551),0)","v":7.4573111308842852E-2},{"$f":"IFERROR(IF($B552<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A552,'TMSIS - elig group'!$H:$H,$B552,'TMSIS - elig group'!$C:$C,I$1),I551),0)","v":0.10800389813990932},{"$f":"IFERROR(IF($B552<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A552,'TMSIS - elig group'!$H:$H,$B552,'TMSIS - elig group'!$C:$C,J$1),J551),0)","v":0},{"$f":"IFERROR(IF($B552<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A552,'TMSIS - elig group'!$H:$H,$B552,'TMSIS - elig group'!$C:$C,K$1),K551),0)","v":0},true,12508,82442,58433,38214,16338,23663,0,0,0]
["Delaware","2019-06-01",{"$f":"IF($B553<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A553,'CMS monthly enrollment'!C:C,B553,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B553,C541:C552,B541:B552))","v":218360},{"$f":"IF($B553<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A553,'CMS monthly enrollment'!C:C,B553,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B553,D541:D552,B541:B552))","v":12570},{"$f":"IFERROR(IF($B553<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A553,'TMSIS - elig group'!$H:$H,$B553,'TMSIS - elig group'!$C:$C,E$1),E552),0)","v":0.37518759592369472},{"$f":"IFERROR(IF($B553<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A553,'TMSIS - elig group'!$H:$H,$B553,'TMSIS - elig group'!$C:$C,F$1),F552),0)","v":0.26778706959224191},{"$f":"IFERROR(IF($B553<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A553,'TMSIS - elig group'!$H:$H,$B553,'TMSIS - elig group'!$C:$C,G$1),G552),0)","v":0.17344279440337057},{"$f":"IFERROR(IF($B553<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A553,'TMSIS - elig group'!$H:$H,$B553,'TMSIS - elig group'!$C:$C,H$1),H552),0)","v":7.5263697159595772E-2},{"$f":"IFERROR(IF($B553<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A553,'TMSIS - elig group'!$H:$H,$B553,'TMSIS - elig group'!$C:$C,I$1),I552),0)","v":0.10831884292109704},{"$f":"IFERROR(IF($B553<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A553,'TMSIS - elig group'!$H:$H,$B553,'TMSIS - elig group'!$C:$C,J$1),J552),0)","v":0},{"$f":"IFERROR(IF($B553<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A553,'TMSIS - elig group'!$H:$H,$B553,'TMSIS - elig group'!$C:$C,K$1),K552),0)","v":0},true,12570,81926,58474,37873,16435,23653,0,0,0]
["Delaware","2019-07-01",{"$f":"IF($B554<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A554,'CMS monthly enrollment'!C:C,B554,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B554,C542:C553,B542:B553))","v":218940},{"$f":"IF($B554<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A554,'CMS monthly enrollment'!C:C,B554,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B554,D542:D553,B542:B553))","v":12646},{"$f":"IFERROR(IF($B554<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A554,'TMSIS - elig group'!$H:$H,$B554,'TMSIS - elig group'!$C:$C,E$1),E553),0)","v":0.37557234432234432},{"$f":"IFERROR(IF($B554<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A554,'TMSIS - elig group'!$H:$H,$B554,'TMSIS - elig group'!$C:$C,F$1),F553),0)","v":0.26779778863112197},{"$f":"IFERROR(IF($B554<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A554,'TMSIS - elig group'!$H:$H,$B554,'TMSIS - elig group'!$C:$C,G$1),G553),0)","v":0.17333977750644416},{"$f":"IFERROR(IF($B554<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A554,'TMSIS - elig group'!$H:$H,$B554,'TMSIS - elig group'!$C:$C,H$1),H553),0)","v":7.5536731786731787E-2},{"$f":"IFERROR(IF($B554<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A554,'TMSIS - elig group'!$H:$H,$B554,'TMSIS - elig group'!$C:$C,I$1),I553),0)","v":0.10775335775335776},{"$f":"IFERROR(IF($B554<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A554,'TMSIS - elig group'!$H:$H,$B554,'TMSIS - elig group'!$C:$C,J$1),J553),0)","v":0},{"$f":"IFERROR(IF($B554<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A554,'TMSIS - elig group'!$H:$H,$B554,'TMSIS - elig group'!$C:$C,K$1),K553),0)","v":0},true,12646,82228,58632,37951,16538,23592,0,0,0]
["Delaware","2019-08-01",{"$f":"IF($B555<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A555,'CMS monthly enrollment'!C:C,B555,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B555,C543:C554,B543:B554))","v":218912},{"$f":"IF($B555<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A555,'CMS monthly enrollment'!C:C,B555,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B555,D543:D554,B543:B554))","v":12762},{"$f":"IFERROR(IF($B555<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A555,'TMSIS - elig group'!$H:$H,$B555,'TMSIS - elig group'!$C:$C,E$1),E554),0)","v":0.37590408438403555},{"$f":"IFERROR(IF($B555<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A555,'TMSIS - elig group'!$H:$H,$B555,'TMSIS - elig group'!$C:$C,F$1),F554),0)","v":0.26710447103114376},{"$f":"IFERROR(IF($B555<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A555,'TMSIS - elig group'!$H:$H,$B555,'TMSIS - elig group'!$C:$C,G$1),G554),0)","v":0.17336798460194849},{"$f":"IFERROR(IF($B555<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A555,'TMSIS - elig group'!$H:$H,$B555,'TMSIS - elig group'!$C:$C,H$1),H554),0)","v":7.5866776329735361E-2},{"$f":"IFERROR(IF($B555<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A555,'TMSIS - elig group'!$H:$H,$B555,'TMSIS - elig group'!$C:$C,I$1),I554),0)","v":0.10775668365313684},{"$f":"IFERROR(IF($B555<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A555,'TMSIS - elig group'!$H:$H,$B555,'TMSIS - elig group'!$C:$C,J$1),J554),0)","v":0},{"$f":"IFERROR(IF($B555<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A555,'TMSIS - elig group'!$H:$H,$B555,'TMSIS - elig group'!$C:$C,K$1),K554),0)","v":0},true,12762,82290,58472,37952,16608,23589,0,0,0]
["Delaware","2019-09-01",{"$f":"IF($B556<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A556,'CMS monthly enrollment'!C:C,B556,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B556,C544:C555,B544:B555))","v":218455},{"$f":"IF($B556<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A556,'CMS monthly enrollment'!C:C,B556,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B556,D544:D555,B544:B555))","v":12796},{"$f":"IFERROR(IF($B556<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A556,'TMSIS - elig group'!$H:$H,$B556,'TMSIS - elig group'!$C:$C,E$1),E555),0)","v":0.37600893338598257},{"$f":"IFERROR(IF($B556<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A556,'TMSIS - elig group'!$H:$H,$B556,'TMSIS - elig group'!$C:$C,F$1),F555),0)","v":0.26701652931161129},{"$f":"IFERROR(IF($B556<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A556,'TMSIS - elig group'!$H:$H,$B556,'TMSIS - elig group'!$C:$C,G$1),G555),0)","v":0.17258333651776275},{"$f":"IFERROR(IF($B556<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A556,'TMSIS - elig group'!$H:$H,$B556,'TMSIS - elig group'!$C:$C,H$1),H555),0)","v":7.6489994522781407E-2},{"$f":"IFERROR(IF($B556<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A556,'TMSIS - elig group'!$H:$H,$B556,'TMSIS - elig group'!$C:$C,I$1),I555),0)","v":0.107901206261862},{"$f":"IFERROR(IF($B556<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A556,'TMSIS - elig group'!$H:$H,$B556,'TMSIS - elig group'!$C:$C,J$1),J555),0)","v":0},{"$f":"IFERROR(IF($B556<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A556,'TMSIS - elig group'!$H:$H,$B556,'TMSIS - elig group'!$C:$C,K$1),K555),0)","v":0},true,12796,82141,58331,37702,16710,23572,0,0,0]
["Delaware","2019-10-01",{"$f":"IF($B557<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A557,'CMS monthly enrollment'!C:C,B557,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B557,C545:C556,B545:B556))","v":218123},{"$f":"IF($B557<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A557,'CMS monthly enrollment'!C:C,B557,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B557,D545:D556,B545:B556))","v":12846},{"$f":"IFERROR(IF($B557<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A557,'TMSIS - elig group'!$H:$H,$B557,'TMSIS - elig group'!$C:$C,E$1),E556),0)","v":0.37607175497885181},{"$f":"IFERROR(IF($B557<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A557,'TMSIS - elig group'!$H:$H,$B557,'TMSIS - elig group'!$C:$C,F$1),F556),0)","v":0.26732980509681398},{"$f":"IFERROR(IF($B557<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A557,'TMSIS - elig group'!$H:$H,$B557,'TMSIS - elig group'!$C:$C,G$1),G556),0)","v":0.17159982146273034},{"$f":"IFERROR(IF($B557<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A557,'TMSIS - elig group'!$H:$H,$B557,'TMSIS - elig group'!$C:$C,H$1),H556),0)","v":7.6839040149631235E-2},{"$f":"IFERROR(IF($B557<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A557,'TMSIS - elig group'!$H:$H,$B557,'TMSIS - elig group'!$C:$C,I$1),I556),0)","v":0.10815957831197262},{"$f":"IFERROR(IF($B557<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A557,'TMSIS - elig group'!$H:$H,$B557,'TMSIS - elig group'!$C:$C,J$1),J556),0)","v":0},{"$f":"IFERROR(IF($B557<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A557,'TMSIS - elig group'!$H:$H,$B557,'TMSIS - elig group'!$C:$C,K$1),K556),0)","v":0},true,12846,82030,58311,37430,16760,23592,0,0,0]
["Delaware","2019-11-01",{"$f":"IF($B558<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A558,'CMS monthly enrollment'!C:C,B558,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B558,C546:C557,B546:B557))","v":218123},{"$f":"IF($B558<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A558,'CMS monthly enrollment'!C:C,B558,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B558,D546:D557,B546:B557))","v":12903},{"$f":"IFERROR(IF($B558<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A558,'TMSIS - elig group'!$H:$H,$B558,'TMSIS - elig group'!$C:$C,E$1),E557),0)","v":0.37569241626173866},{"$f":"IFERROR(IF($B558<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A558,'TMSIS - elig group'!$H:$H,$B558,'TMSIS - elig group'!$C:$C,F$1),F557),0)","v":0.26758832957101014},{"$f":"IFERROR(IF($B558<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A558,'TMSIS - elig group'!$H:$H,$B558,'TMSIS - elig group'!$C:$C,G$1),G557),0)","v":0.17156618925548514},{"$f":"IFERROR(IF($B558<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A558,'TMSIS - elig group'!$H:$H,$B558,'TMSIS - elig group'!$C:$C,H$1),H557),0)","v":7.7168012175473047E-2},{"$f":"IFERROR(IF($B558<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A558,'TMSIS - elig group'!$H:$H,$B558,'TMSIS - elig group'!$C:$C,I$1),I557),0)","v":0.10798505273629302},{"$f":"IFERROR(IF($B558<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A558,'TMSIS - elig group'!$H:$H,$B558,'TMSIS - elig group'!$C:$C,J$1),J557),0)","v":0},{"$f":"IFERROR(IF($B558<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A558,'TMSIS - elig group'!$H:$H,$B558,'TMSIS - elig group'!$C:$C,K$1),K557),0)","v":0},true,12903,81947,58367,37423,16832,23554,0,0,0]
["Delaware","2019-12-01",{"$f":"IF($B559<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A559,'CMS monthly enrollment'!C:C,B559,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B559,C547:C558,B547:B558))","v":218227},{"$f":"IF($B559<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A559,'CMS monthly enrollment'!C:C,B559,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B559,D547:D558,B547:B558))","v":13058},{"$f":"IFERROR(IF($B559<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A559,'TMSIS - elig group'!$H:$H,$B559,'TMSIS - elig group'!$C:$C,E$1),E558),0)","v":0.37455498627785849},{"$f":"IFERROR(IF($B559<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A559,'TMSIS - elig group'!$H:$H,$B559,'TMSIS - elig group'!$C:$C,F$1),F558),0)","v":0.26873730808119428},{"$f":"IFERROR(IF($B559<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A559,'TMSIS - elig group'!$H:$H,$B559,'TMSIS - elig group'!$C:$C,G$1),G558),0)","v":0.171322848427689},{"$f":"IFERROR(IF($B559<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A559,'TMSIS - elig group'!$H:$H,$B559,'TMSIS - elig group'!$C:$C,H$1),H558),0)","v":7.7273074864265504E-2},{"$f":"IFERROR(IF($B559<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A559,'TMSIS - elig group'!$H:$H,$B559,'TMSIS - elig group'!$C:$C,I$1),I558),0)","v":0.10811178234899271},{"$f":"IFERROR(IF($B559<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A559,'TMSIS - elig group'!$H:$H,$B559,'TMSIS - elig group'!$C:$C,J$1),J558),0)","v":0},{"$f":"IFERROR(IF($B559<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A559,'TMSIS - elig group'!$H:$H,$B559,'TMSIS - elig group'!$C:$C,K$1),K558),0)","v":0},true,13058,81738,58646,37387,16863,23593,0,0,0]
["Delaware","2020-01-01",{"$f":"IF($B560<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A560,'CMS monthly enrollment'!C:C,B560,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B560,C548:C559,B548:B559))","v":218292},{"$f":"IF($B560<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A560,'CMS monthly enrollment'!C:C,B560,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B560,D548:D559,B548:B559))","v":13163},{"$f":"IFERROR(IF($B560<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A560,'TMSIS - elig group'!$H:$H,$B560,'TMSIS - elig group'!$C:$C,E$1),E559),0)","v":0.37446522871429727},{"$f":"IFERROR(IF($B560<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A560,'TMSIS - elig group'!$H:$H,$B560,'TMSIS - elig group'!$C:$C,F$1),F559),0)","v":0.26861981213436936},{"$f":"IFERROR(IF($B560<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A560,'TMSIS - elig group'!$H:$H,$B560,'TMSIS - elig group'!$C:$C,G$1),G559),0)","v":0.17182780258389591},{"$f":"IFERROR(IF($B560<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A560,'TMSIS - elig group'!$H:$H,$B560,'TMSIS - elig group'!$C:$C,H$1),H559),0)","v":7.709628219779846E-2},{"$f":"IFERROR(IF($B560<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A560,'TMSIS - elig group'!$H:$H,$B560,'TMSIS - elig group'!$C:$C,I$1),I559),0)","v":0.10799087436963901},{"$f":"IFERROR(IF($B560<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A560,'TMSIS - elig group'!$H:$H,$B560,'TMSIS - elig group'!$C:$C,J$1),J559),0)","v":0},{"$f":"IFERROR(IF($B560<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A560,'TMSIS - elig group'!$H:$H,$B560,'TMSIS - elig group'!$C:$C,K$1),K559),0)","v":0},true,13163,81743,58638,37509,16830,23574,0,0,0]
["Delaware","2020-02-01",{"$f":"IF($B561<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A561,'CMS monthly enrollment'!C:C,B561,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B561,C549:C560,B549:B560))","v":218629},{"$f":"IF($B561<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A561,'CMS monthly enrollment'!C:C,B561,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B561,D549:D560,B549:B560))","v":13113},{"$f":"IFERROR(IF($B561<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A561,'TMSIS - elig group'!$H:$H,$B561,'TMSIS - elig group'!$C:$C,E$1),E560),0)","v":0.37446470785462971},{"$f":"IFERROR(IF($B561<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A561,'TMSIS - elig group'!$H:$H,$B561,'TMSIS - elig group'!$C:$C,F$1),F560),0)","v":0.26878138010941394},{"$f":"IFERROR(IF($B561<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A561,'TMSIS - elig group'!$H:$H,$B561,'TMSIS - elig group'!$C:$C,G$1),G560),0)","v":0.17170092394925707},{"$f":"IFERROR(IF($B561<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A561,'TMSIS - elig group'!$H:$H,$B561,'TMSIS - elig group'!$C:$C,H$1),H560),0)","v":7.7103289632839453E-2},{"$f":"IFERROR(IF($B561<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A561,'TMSIS - elig group'!$H:$H,$B561,'TMSIS - elig group'!$C:$C,I$1),I560),0)","v":0.10794969845385984},{"$f":"IFERROR(IF($B561<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A561,'TMSIS - elig group'!$H:$H,$B561,'TMSIS - elig group'!$C:$C,J$1),J560),0)","v":0},{"$f":"IFERROR(IF($B561<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A561,'TMSIS - elig group'!$H:$H,$B561,'TMSIS - elig group'!$C:$C,K$1),K560),0)","v":0},true,13113,81869,58763,37539,16857,23601,0,0,0]
["Delaware","2020-03-01",{"$f":"IF($B562<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A562,'CMS monthly enrollment'!C:C,B562,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B562,C550:C561,B550:B561))","v":218830},{"$f":"IF($B562<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A562,'CMS monthly enrollment'!C:C,B562,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B562,D550:D561,B550:B561))","v":13032},{"$f":"IFERROR(IF($B562<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A562,'TMSIS - elig group'!$H:$H,$B562,'TMSIS - elig group'!$C:$C,E$1),E561),0)","v":0.37442426036754289},{"$f":"IFERROR(IF($B562<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A562,'TMSIS - elig group'!$H:$H,$B562,'TMSIS - elig group'!$C:$C,F$1),F561),0)","v":0.26915642777084609},{"$f":"IFERROR(IF($B562<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A562,'TMSIS - elig group'!$H:$H,$B562,'TMSIS - elig group'!$C:$C,G$1),G561),0)","v":0.17182735212637723},{"$f":"IFERROR(IF($B562<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A562,'TMSIS - elig group'!$H:$H,$B562,'TMSIS - elig group'!$C:$C,H$1),H561),0)","v":7.6997906401336524E-2},{"$f":"IFERROR(IF($B562<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A562,'TMSIS - elig group'!$H:$H,$B562,'TMSIS - elig group'!$C:$C,I$1),I561),0)","v":0.10759405333389727},{"$f":"IFERROR(IF($B562<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A562,'TMSIS - elig group'!$H:$H,$B562,'TMSIS - elig group'!$C:$C,J$1),J561),0)","v":0},{"$f":"IFERROR(IF($B562<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A562,'TMSIS - elig group'!$H:$H,$B562,'TMSIS - elig group'!$C:$C,K$1),K561),0)","v":0},true,13032,81935,58900,37601,16849,23545,0,0,0]
["Delaware","2020-04-01",{"$f":"IF($B563<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A563,'CMS monthly enrollment'!C:C,B563,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B563,C551:C562,B551:B562))","v":222339},{"$f":"IF($B563<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A563,'CMS monthly enrollment'!C:C,B563,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B563,D551:D562,B551:B562))","v":12947},{"$f":"IFERROR(IF($B563<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A563,'TMSIS - elig group'!$H:$H,$B563,'TMSIS - elig group'!$C:$C,E$1),E562),0)","v":0.37442354482891022},{"$f":"IFERROR(IF($B563<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A563,'TMSIS - elig group'!$H:$H,$B563,'TMSIS - elig group'!$C:$C,F$1),F562),0)","v":0.27091828004557389},{"$f":"IFERROR(IF($B563<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A563,'TMSIS - elig group'!$H:$H,$B563,'TMSIS - elig group'!$C:$C,G$1),G562),0)","v":0.17262980414087833},{"$f":"IFERROR(IF($B563<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A563,'TMSIS - elig group'!$H:$H,$B563,'TMSIS - elig group'!$C:$C,H$1),H562),0)","v":7.5964792935215825E-2},{"$f":"IFERROR(IF($B563<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A563,'TMSIS - elig group'!$H:$H,$B563,'TMSIS - elig group'!$C:$C,I$1),I562),0)","v":0.10606357804942178},{"$f":"IFERROR(IF($B563<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A563,'TMSIS - elig group'!$H:$H,$B563,'TMSIS - elig group'!$C:$C,J$1),J562),0)","v":0},{"$f":"IFERROR(IF($B563<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A563,'TMSIS - elig group'!$H:$H,$B563,'TMSIS - elig group'!$C:$C,K$1),K562),0)","v":0},true,12947,83249,60236,38382,16890,23582,0,0,0]
["Delaware","2020-05-01",{"$f":"IF($B564<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A564,'CMS monthly enrollment'!C:C,B564,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B564,C552:C563,B552:B563))","v":225462},{"$f":"IF($B564<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A564,'CMS monthly enrollment'!C:C,B564,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B564,D552:D563,B552:B563))","v":12651},{"$f":"IFERROR(IF($B564<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A564,'TMSIS - elig group'!$H:$H,$B564,'TMSIS - elig group'!$C:$C,E$1),E563),0)","v":0.37433920250711311},{"$f":"IFERROR(IF($B564<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A564,'TMSIS - elig group'!$H:$H,$B564,'TMSIS - elig group'!$C:$C,F$1),F563),0)","v":0.27260731516226133},{"$f":"IFERROR(IF($B564<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A564,'TMSIS - elig group'!$H:$H,$B564,'TMSIS - elig group'!$C:$C,G$1),G563),0)","v":0.17361345923879429},{"$f":"IFERROR(IF($B564<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A564,'TMSIS - elig group'!$H:$H,$B564,'TMSIS - elig group'!$C:$C,H$1),H563),0)","v":7.4697950599975263E-2},{"$f":"IFERROR(IF($B564<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A564,'TMSIS - elig group'!$H:$H,$B564,'TMSIS - elig group'!$C:$C,I$1),I563),0)","v":0.10474207249185601},{"$f":"IFERROR(IF($B564<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A564,'TMSIS - elig group'!$H:$H,$B564,'TMSIS - elig group'!$C:$C,J$1),J563),0)","v":0},{"$f":"IFERROR(IF($B564<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A564,'TMSIS - elig group'!$H:$H,$B564,'TMSIS - elig group'!$C:$C,K$1),K563),0)","v":0},true,12651,84399,61463,39143,16842,23615,0,0,0]
["Delaware","2020-06-01",{"$f":"IF($B565<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A565,'CMS monthly enrollment'!C:C,B565,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B565,C553:C564,B553:B564))","v":228088},{"$f":"IF($B565<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A565,'CMS monthly enrollment'!C:C,B565,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B565,D553:D564,B553:B564))","v":12388},{"$f":"IFERROR(IF($B565<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A565,'TMSIS - elig group'!$H:$H,$B565,'TMSIS - elig group'!$C:$C,E$1),E564),0)","v":0.37550682428187998},{"$f":"IFERROR(IF($B565<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A565,'TMSIS - elig group'!$H:$H,$B565,'TMSIS - elig group'!$C:$C,F$1),F564),0)","v":0.27270205666642194},{"$f":"IFERROR(IF($B565<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A565,'TMSIS - elig group'!$H:$H,$B565,'TMSIS - elig group'!$C:$C,G$1),G564),0)","v":0.17466572032273592},{"$f":"IFERROR(IF($B565<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A565,'TMSIS - elig group'!$H:$H,$B565,'TMSIS - elig group'!$C:$C,H$1),H564),0)","v":7.3337575564747057E-2},{"$f":"IFERROR(IF($B565<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A565,'TMSIS - elig group'!$H:$H,$B565,'TMSIS - elig group'!$C:$C,I$1),I564),0)","v":0.10378782316421514},{"$f":"IFERROR(IF($B565<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A565,'TMSIS - elig group'!$H:$H,$B565,'TMSIS - elig group'!$C:$C,J$1),J564),0)","v":0},{"$f":"IFERROR(IF($B565<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A565,'TMSIS - elig group'!$H:$H,$B565,'TMSIS - elig group'!$C:$C,K$1),K564),0)","v":0},true,12388,85649,62200,39839,16727,23673,0,0,0]
["Delaware","2020-07-01",{"$f":"IF($B566<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A566,'CMS monthly enrollment'!C:C,B566,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B566,C554:C565,B554:B565))","v":230971},{"$f":"IF($B566<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A566,'CMS monthly enrollment'!C:C,B566,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B566,D554:D565,B554:B565))","v":12378},{"$f":"IFERROR(IF($B566<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A566,'TMSIS - elig group'!$H:$H,$B566,'TMSIS - elig group'!$C:$C,E$1),E565),0)","v":0.37569811564222605},{"$f":"IFERROR(IF($B566<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A566,'TMSIS - elig group'!$H:$H,$B566,'TMSIS - elig group'!$C:$C,F$1),F565),0)","v":0.27385892116182575},{"$f":"IFERROR(IF($B566<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A566,'TMSIS - elig group'!$H:$H,$B566,'TMSIS - elig group'!$C:$C,G$1),G565),0)","v":0.17503195706261165},{"$f":"IFERROR(IF($B566<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A566,'TMSIS - elig group'!$H:$H,$B566,'TMSIS - elig group'!$C:$C,H$1),H565),0)","v":7.2628221413046548E-2},{"$f":"IFERROR(IF($B566<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A566,'TMSIS - elig group'!$H:$H,$B566,'TMSIS - elig group'!$C:$C,I$1),I565),0)","v":0.10278278472029001},{"$f":"IFERROR(IF($B566<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A566,'TMSIS - elig group'!$H:$H,$B566,'TMSIS - elig group'!$C:$C,J$1),J565),0)","v":0},{"$f":"IFERROR(IF($B566<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A566,'TMSIS - elig group'!$H:$H,$B566,'TMSIS - elig group'!$C:$C,K$1),K565),0)","v":0},true,12378,86775,63253,40427,16775,23740,0,0,0]
["Delaware","2020-08-01",{"$f":"IF($B567<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A567,'CMS monthly enrollment'!C:C,B567,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B567,C555:C566,B555:B566))","v":233833},{"$f":"IF($B567<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A567,'CMS monthly enrollment'!C:C,B567,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B567,D555:D566,B555:B566))","v":12416},{"$f":"IFERROR(IF($B567<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A567,'TMSIS - elig group'!$H:$H,$B567,'TMSIS - elig group'!$C:$C,E$1),E566),0)","v":0.3760038919505212},{"$f":"IFERROR(IF($B567<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A567,'TMSIS - elig group'!$H:$H,$B567,'TMSIS - elig group'!$C:$C,F$1),F566),0)","v":0.27505243765302623},{"$f":"IFERROR(IF($B567<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A567,'TMSIS - elig group'!$H:$H,$B567,'TMSIS - elig group'!$C:$C,G$1),G566),0)","v":0.17536506974407234},{"$f":"IFERROR(IF($B567<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A567,'TMSIS - elig group'!$H:$H,$B567,'TMSIS - elig group'!$C:$C,H$1),H566),0)","v":7.2017035258838638E-2},{"$f":"IFERROR(IF($B567<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A567,'TMSIS - elig group'!$H:$H,$B567,'TMSIS - elig group'!$C:$C,I$1),I566),0)","v":0.10156156539354159},{"$f":"IFERROR(IF($B567<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A567,'TMSIS - elig group'!$H:$H,$B567,'TMSIS - elig group'!$C:$C,J$1),J566),0)","v":0},{"$f":"IFERROR(IF($B567<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A567,'TMSIS - elig group'!$H:$H,$B567,'TMSIS - elig group'!$C:$C,K$1),K566),0)","v":0},true,12416,87922,64316,41006,16840,23748,0,0,0]
["Delaware","2020-09-01",{"$f":"IF($B568<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A568,'CMS monthly enrollment'!C:C,B568,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B568,C556:C567,B556:B567))","v":236452},{"$f":"IF($B568<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A568,'CMS monthly enrollment'!C:C,B568,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B568,D556:D567,B556:B567))","v":12416},{"$f":"IFERROR(IF($B568<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A568,'TMSIS - elig group'!$H:$H,$B568,'TMSIS - elig group'!$C:$C,E$1),E567),0)","v":0.37643921134774189},{"$f":"IFERROR(IF($B568<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A568,'TMSIS - elig group'!$H:$H,$B568,'TMSIS - elig group'!$C:$C,F$1),F567),0)","v":0.27590185309573667},{"$f":"IFERROR(IF($B568<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A568,'TMSIS - elig group'!$H:$H,$B568,'TMSIS - elig group'!$C:$C,G$1),G567),0)","v":0.17560946698802798},{"$f":"IFERROR(IF($B568<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A568,'TMSIS - elig group'!$H:$H,$B568,'TMSIS - elig group'!$C:$C,H$1),H567),0)","v":7.1413331226046067E-2},{"$f":"IFERROR(IF($B568<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A568,'TMSIS - elig group'!$H:$H,$B568,'TMSIS - elig group'!$C:$C,I$1),I567),0)","v":0.10063613734244735},{"$f":"IFERROR(IF($B568<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A568,'TMSIS - elig group'!$H:$H,$B568,'TMSIS - elig group'!$C:$C,J$1),J567),0)","v":0},{"$f":"IFERROR(IF($B568<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A568,'TMSIS - elig group'!$H:$H,$B568,'TMSIS - elig group'!$C:$C,K$1),K567),0)","v":0},true,12416,89010,65238,41523,16886,23796,0,0,0]
["Delaware","2020-10-01",{"$f":"IF($B569<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A569,'CMS monthly enrollment'!C:C,B569,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B569,C557:C568,B557:B568))","v":239082},{"$f":"IF($B569<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A569,'CMS monthly enrollment'!C:C,B569,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B569,D557:D568,B557:B568))","v":12420},{"$f":"IFERROR(IF($B569<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A569,'TMSIS - elig group'!$H:$H,$B569,'TMSIS - elig group'!$C:$C,E$1),E568),0)","v":0.37656753150713873},{"$f":"IFERROR(IF($B569<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A569,'TMSIS - elig group'!$H:$H,$B569,'TMSIS - elig group'!$C:$C,F$1),F568),0)","v":0.2771063123833522},{"$f":"IFERROR(IF($B569<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A569,'TMSIS - elig group'!$H:$H,$B569,'TMSIS - elig group'!$C:$C,G$1),G568),0)","v":0.17584133157522},{"$f":"IFERROR(IF($B569<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A569,'TMSIS - elig group'!$H:$H,$B569,'TMSIS - elig group'!$C:$C,H$1),H568),0)","v":7.0812318792379592E-2},{"$f":"IFERROR(IF($B569<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A569,'TMSIS - elig group'!$H:$H,$B569,'TMSIS - elig group'!$C:$C,I$1),I568),0)","v":9.9672505741909487E-2},{"$f":"IFERROR(IF($B569<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A569,'TMSIS - elig group'!$H:$H,$B569,'TMSIS - elig group'!$C:$C,J$1),J568),0)","v":0},{"$f":"IFERROR(IF($B569<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A569,'TMSIS - elig group'!$H:$H,$B569,'TMSIS - elig group'!$C:$C,K$1),K568),0)","v":0},true,12420,90031,66251,42040,16930,23830,0,0,0]
["Delaware","2020-11-01",{"$f":"IF($B570<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A570,'CMS monthly enrollment'!C:C,B570,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B570,C558:C569,B558:B569))","v":242043},{"$f":"IF($B570<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A570,'CMS monthly enrollment'!C:C,B570,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B570,D558:D569,B558:B569))","v":12509},{"$f":"IFERROR(IF($B570<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A570,'TMSIS - elig group'!$H:$H,$B570,'TMSIS - elig group'!$C:$C,E$1),E569),0)","v":0.37596336596487562},{"$f":"IFERROR(IF($B570<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A570,'TMSIS - elig group'!$H:$H,$B570,'TMSIS - elig group'!$C:$C,F$1),F569),0)","v":0.27962483403589855},{"$f":"IFERROR(IF($B570<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A570,'TMSIS - elig group'!$H:$H,$B570,'TMSIS - elig group'!$C:$C,G$1),G569),0)","v":0.17593549560848343},{"$f":"IFERROR(IF($B570<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A570,'TMSIS - elig group'!$H:$H,$B570,'TMSIS - elig group'!$C:$C,H$1),H569),0)","v":7.00900754435064E-2},{"$f":"IFERROR(IF($B570<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A570,'TMSIS - elig group'!$H:$H,$B570,'TMSIS - elig group'!$C:$C,I$1),I569),0)","v":9.838622894723599E-2},{"$f":"IFERROR(IF($B570<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A570,'TMSIS - elig group'!$H:$H,$B570,'TMSIS - elig group'!$C:$C,J$1),J569),0)","v":0},{"$f":"IFERROR(IF($B570<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A570,'TMSIS - elig group'!$H:$H,$B570,'TMSIS - elig group'!$C:$C,K$1),K569),0)","v":0},true,12509,90999,67681,42584,16965,23814,0,0,0]
["Delaware","2020-12-01",{"$f":"IF($B571<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A571,'CMS monthly enrollment'!C:C,B571,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B571,C559:C570,B559:B570))","v":245397},{"$f":"IF($B571<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A571,'CMS monthly enrollment'!C:C,B571,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B571,D559:D570,B559:B570))","v":12628},{"$f":"IFERROR(IF($B571<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A571,'TMSIS - elig group'!$H:$H,$B571,'TMSIS - elig group'!$C:$C,E$1),E570),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B571<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A571,'TMSIS - elig group'!$H:$H,$B571,'TMSIS - elig group'!$C:$C,F$1),F570),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B571<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A571,'TMSIS - elig group'!$H:$H,$B571,'TMSIS - elig group'!$C:$C,G$1),G570),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B571<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A571,'TMSIS - elig group'!$H:$H,$B571,'TMSIS - elig group'!$C:$C,H$1),H570),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B571<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A571,'TMSIS - elig group'!$H:$H,$B571,'TMSIS - elig group'!$C:$C,I$1),I570),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B571<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A571,'TMSIS - elig group'!$H:$H,$B571,'TMSIS - elig group'!$C:$C,J$1),J570),0)","v":0},{"$f":"IFERROR(IF($B571<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A571,'TMSIS - elig group'!$H:$H,$B571,'TMSIS - elig group'!$C:$C,K$1),K570),0)","v":0},true,12628,92054,69217,43275,17024,23827,0,0,0]
["Delaware","2021-01-01",{"$f":"IF($B572<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A572,'CMS monthly enrollment'!C:C,B572,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B572,C560:C571,B560:B571))","v":247610},{"$f":"IF($B572<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A572,'CMS monthly enrollment'!C:C,B572,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B572,D560:D571,B560:B571))","v":12626},{"$f":"IFERROR(IF($B572<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A572,'TMSIS - elig group'!$H:$H,$B572,'TMSIS - elig group'!$C:$C,E$1),E571),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B572<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A572,'TMSIS - elig group'!$H:$H,$B572,'TMSIS - elig group'!$C:$C,F$1),F571),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B572<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A572,'TMSIS - elig group'!$H:$H,$B572,'TMSIS - elig group'!$C:$C,G$1),G571),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B572<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A572,'TMSIS - elig group'!$H:$H,$B572,'TMSIS - elig group'!$C:$C,H$1),H571),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B572<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A572,'TMSIS - elig group'!$H:$H,$B572,'TMSIS - elig group'!$C:$C,I$1),I571),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B572<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A572,'TMSIS - elig group'!$H:$H,$B572,'TMSIS - elig group'!$C:$C,J$1),J571),0)","v":0},{"$f":"IFERROR(IF($B572<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A572,'TMSIS - elig group'!$H:$H,$B572,'TMSIS - elig group'!$C:$C,K$1),K571),0)","v":0},true,12626,92885,69841,43665,17178,24042,0,0,0]
["Delaware","2021-02-01",{"$f":"IF($B573<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A573,'CMS monthly enrollment'!C:C,B573,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B573,C561:C572,B561:B572))","v":249553},{"$f":"IF($B573<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A573,'CMS monthly enrollment'!C:C,B573,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B573,D561:D572,B561:B572))","v":12632},{"$f":"IFERROR(IF($B573<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A573,'TMSIS - elig group'!$H:$H,$B573,'TMSIS - elig group'!$C:$C,E$1),E572),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B573<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A573,'TMSIS - elig group'!$H:$H,$B573,'TMSIS - elig group'!$C:$C,F$1),F572),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B573<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A573,'TMSIS - elig group'!$H:$H,$B573,'TMSIS - elig group'!$C:$C,G$1),G572),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B573<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A573,'TMSIS - elig group'!$H:$H,$B573,'TMSIS - elig group'!$C:$C,H$1),H572),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B573<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A573,'TMSIS - elig group'!$H:$H,$B573,'TMSIS - elig group'!$C:$C,I$1),I572),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B573<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A573,'TMSIS - elig group'!$H:$H,$B573,'TMSIS - elig group'!$C:$C,J$1),J572),0)","v":0},{"$f":"IFERROR(IF($B573<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A573,'TMSIS - elig group'!$H:$H,$B573,'TMSIS - elig group'!$C:$C,K$1),K572),0)","v":0},true,12632,93613,70389,44008,17312,24231,0,0,0]
["Delaware","2021-03-01",{"$f":"IF($B574<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A574,'CMS monthly enrollment'!C:C,B574,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B574,C562:C573,B562:B573))","v":251792},{"$f":"IF($B574<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A574,'CMS monthly enrollment'!C:C,B574,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B574,D562:D573,B562:B573))","v":12654},{"$f":"IFERROR(IF($B574<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A574,'TMSIS - elig group'!$H:$H,$B574,'TMSIS - elig group'!$C:$C,E$1),E573),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B574<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A574,'TMSIS - elig group'!$H:$H,$B574,'TMSIS - elig group'!$C:$C,F$1),F573),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B574<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A574,'TMSIS - elig group'!$H:$H,$B574,'TMSIS - elig group'!$C:$C,G$1),G573),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B574<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A574,'TMSIS - elig group'!$H:$H,$B574,'TMSIS - elig group'!$C:$C,H$1),H573),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B574<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A574,'TMSIS - elig group'!$H:$H,$B574,'TMSIS - elig group'!$C:$C,I$1),I573),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B574<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A574,'TMSIS - elig group'!$H:$H,$B574,'TMSIS - elig group'!$C:$C,J$1),J573),0)","v":0},{"$f":"IFERROR(IF($B574<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A574,'TMSIS - elig group'!$H:$H,$B574,'TMSIS - elig group'!$C:$C,K$1),K573),0)","v":0},true,12654,94453,71021,44402,17468,24448,0,0,0]
["Delaware","2021-04-01",{"$f":"IF($B575<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A575,'CMS monthly enrollment'!C:C,B575,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B575,C563:C574,B563:B574))","v":253712},{"$f":"IF($B575<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A575,'CMS monthly enrollment'!C:C,B575,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B575,D563:D574,B563:B574))","v":11386},{"$f":"IFERROR(IF($B575<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A575,'TMSIS - elig group'!$H:$H,$B575,'TMSIS - elig group'!$C:$C,E$1),E574),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B575<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A575,'TMSIS - elig group'!$H:$H,$B575,'TMSIS - elig group'!$C:$C,F$1),F574),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B575<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A575,'TMSIS - elig group'!$H:$H,$B575,'TMSIS - elig group'!$C:$C,G$1),G574),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B575<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A575,'TMSIS - elig group'!$H:$H,$B575,'TMSIS - elig group'!$C:$C,H$1),H574),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B575<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A575,'TMSIS - elig group'!$H:$H,$B575,'TMSIS - elig group'!$C:$C,I$1),I574),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B575<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A575,'TMSIS - elig group'!$H:$H,$B575,'TMSIS - elig group'!$C:$C,J$1),J574),0)","v":0},{"$f":"IFERROR(IF($B575<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A575,'TMSIS - elig group'!$H:$H,$B575,'TMSIS - elig group'!$C:$C,K$1),K574),0)","v":0},true,11386,95174,71562,44741,17601,24634,0,0,0]
["Delaware","2021-05-01",{"$f":"IF($B576<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A576,'CMS monthly enrollment'!C:C,B576,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B576,C564:C575,B564:B575))","v":255645},{"$f":"IF($B576<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A576,'CMS monthly enrollment'!C:C,B576,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B576,D564:D575,B564:B575))","v":11400},{"$f":"IFERROR(IF($B576<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A576,'TMSIS - elig group'!$H:$H,$B576,'TMSIS - elig group'!$C:$C,E$1),E575),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B576<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A576,'TMSIS - elig group'!$H:$H,$B576,'TMSIS - elig group'!$C:$C,F$1),F575),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B576<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A576,'TMSIS - elig group'!$H:$H,$B576,'TMSIS - elig group'!$C:$C,G$1),G575),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B576<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A576,'TMSIS - elig group'!$H:$H,$B576,'TMSIS - elig group'!$C:$C,H$1),H575),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B576<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A576,'TMSIS - elig group'!$H:$H,$B576,'TMSIS - elig group'!$C:$C,I$1),I575),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B576<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A576,'TMSIS - elig group'!$H:$H,$B576,'TMSIS - elig group'!$C:$C,J$1),J575),0)","v":0},{"$f":"IFERROR(IF($B576<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A576,'TMSIS - elig group'!$H:$H,$B576,'TMSIS - elig group'!$C:$C,K$1),K575),0)","v":0},true,11400,95899,72107,45082,17735,24822,0,0,0]
["Delaware","2021-06-01",{"$f":"IF($B577<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A577,'CMS monthly enrollment'!C:C,B577,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B577,C565:C576,B565:B576))","v":257584},{"$f":"IF($B577<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A577,'CMS monthly enrollment'!C:C,B577,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B577,D565:D576,B565:B576))","v":11379},{"$f":"IFERROR(IF($B577<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A577,'TMSIS - elig group'!$H:$H,$B577,'TMSIS - elig group'!$C:$C,E$1),E576),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B577<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A577,'TMSIS - elig group'!$H:$H,$B577,'TMSIS - elig group'!$C:$C,F$1),F576),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B577<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A577,'TMSIS - elig group'!$H:$H,$B577,'TMSIS - elig group'!$C:$C,G$1),G576),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B577<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A577,'TMSIS - elig group'!$H:$H,$B577,'TMSIS - elig group'!$C:$C,H$1),H576),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B577<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A577,'TMSIS - elig group'!$H:$H,$B577,'TMSIS - elig group'!$C:$C,I$1),I576),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B577<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A577,'TMSIS - elig group'!$H:$H,$B577,'TMSIS - elig group'!$C:$C,J$1),J576),0)","v":0},{"$f":"IFERROR(IF($B577<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A577,'TMSIS - elig group'!$H:$H,$B577,'TMSIS - elig group'!$C:$C,K$1),K576),0)","v":0},true,11379,96626,72654,45424,17869,25010,0,0,0]
["Delaware","2021-07-01",{"$f":"IF($B578<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A578,'CMS monthly enrollment'!C:C,B578,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B578,C566:C577,B566:B577))","v":259796},{"$f":"IF($B578<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A578,'CMS monthly enrollment'!C:C,B578,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B578,D566:D577,B566:B577))","v":11363},{"$f":"IFERROR(IF($B578<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A578,'TMSIS - elig group'!$H:$H,$B578,'TMSIS - elig group'!$C:$C,E$1),E577),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B578<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A578,'TMSIS - elig group'!$H:$H,$B578,'TMSIS - elig group'!$C:$C,F$1),F577),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B578<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A578,'TMSIS - elig group'!$H:$H,$B578,'TMSIS - elig group'!$C:$C,G$1),G577),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B578<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A578,'TMSIS - elig group'!$H:$H,$B578,'TMSIS - elig group'!$C:$C,H$1),H577),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B578<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A578,'TMSIS - elig group'!$H:$H,$B578,'TMSIS - elig group'!$C:$C,I$1),I577),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B578<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A578,'TMSIS - elig group'!$H:$H,$B578,'TMSIS - elig group'!$C:$C,J$1),J577),0)","v":0},{"$f":"IFERROR(IF($B578<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A578,'TMSIS - elig group'!$H:$H,$B578,'TMSIS - elig group'!$C:$C,K$1),K577),0)","v":0},true,11363,97456,73278,45814,18023,25225,0,0,0]
["Delaware","2021-08-01",{"$f":"IF($B579<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A579,'CMS monthly enrollment'!C:C,B579,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B579,C567:C578,B567:B578))","v":262071},{"$f":"IF($B579<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A579,'CMS monthly enrollment'!C:C,B579,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B579,D567:D578,B567:B578))","v":11315},{"$f":"IFERROR(IF($B579<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A579,'TMSIS - elig group'!$H:$H,$B579,'TMSIS - elig group'!$C:$C,E$1),E578),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B579<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A579,'TMSIS - elig group'!$H:$H,$B579,'TMSIS - elig group'!$C:$C,F$1),F578),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B579<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A579,'TMSIS - elig group'!$H:$H,$B579,'TMSIS - elig group'!$C:$C,G$1),G578),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B579<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A579,'TMSIS - elig group'!$H:$H,$B579,'TMSIS - elig group'!$C:$C,H$1),H578),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B579<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A579,'TMSIS - elig group'!$H:$H,$B579,'TMSIS - elig group'!$C:$C,I$1),I578),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B579<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A579,'TMSIS - elig group'!$H:$H,$B579,'TMSIS - elig group'!$C:$C,J$1),J578),0)","v":0},{"$f":"IFERROR(IF($B579<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A579,'TMSIS - elig group'!$H:$H,$B579,'TMSIS - elig group'!$C:$C,K$1),K578),0)","v":0},true,{"$f":"D579","v":11315},{"$f":"ROUND($C579*E579,0)","v":98309},{"$f":"ROUND($C579*F579,0)","v":73920},{"$f":"ROUND($C579*G579,0)","v":46215},{"$f":"ROUND($C579*H579,0)","v":18181},{"$f":"ROUND($C579*I579,0)","v":25446},{"$f":"ROUND($C579*J579,0)","v":0},{"$f":"ROUND($C579*K579,0)","v":0},0]
["Delaware","2021-09-01",{"$f":"IF($B580<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A580,'CMS monthly enrollment'!C:C,B580,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B580,C568:C579,B568:B579))","v":264661},{"$f":"IF($B580<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A580,'CMS monthly enrollment'!C:C,B580,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B580,D568:D579,B568:B579))","v":10581},{"$f":"IFERROR(IF($B580<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A580,'TMSIS - elig group'!$H:$H,$B580,'TMSIS - elig group'!$C:$C,E$1),E579),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B580<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A580,'TMSIS - elig group'!$H:$H,$B580,'TMSIS - elig group'!$C:$C,F$1),F579),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B580<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A580,'TMSIS - elig group'!$H:$H,$B580,'TMSIS - elig group'!$C:$C,G$1),G579),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B580<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A580,'TMSIS - elig group'!$H:$H,$B580,'TMSIS - elig group'!$C:$C,H$1),H579),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B580<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A580,'TMSIS - elig group'!$H:$H,$B580,'TMSIS - elig group'!$C:$C,I$1),I579),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B580<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A580,'TMSIS - elig group'!$H:$H,$B580,'TMSIS - elig group'!$C:$C,J$1),J579),0)","v":0},{"$f":"IFERROR(IF($B580<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A580,'TMSIS - elig group'!$H:$H,$B580,'TMSIS - elig group'!$C:$C,K$1),K579),0)","v":0},true,10581,99281,74650,46672,18360,25697,0,0,0]
["Delaware","2021-10-01",{"$f":"IF($B581<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A581,'CMS monthly enrollment'!C:C,B581,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B581,C569:C580,B569:B580))","v":266541},{"$f":"IF($B581<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A581,'CMS monthly enrollment'!C:C,B581,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B581,D569:D580,B569:B580))","v":10145},{"$f":"IFERROR(IF($B581<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A581,'TMSIS - elig group'!$H:$H,$B581,'TMSIS - elig group'!$C:$C,E$1),E580),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B581<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A581,'TMSIS - elig group'!$H:$H,$B581,'TMSIS - elig group'!$C:$C,F$1),F580),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B581<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A581,'TMSIS - elig group'!$H:$H,$B581,'TMSIS - elig group'!$C:$C,G$1),G580),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B581<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A581,'TMSIS - elig group'!$H:$H,$B581,'TMSIS - elig group'!$C:$C,H$1),H580),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B581<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A581,'TMSIS - elig group'!$H:$H,$B581,'TMSIS - elig group'!$C:$C,I$1),I580),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B581<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A581,'TMSIS - elig group'!$H:$H,$B581,'TMSIS - elig group'!$C:$C,J$1),J580),0)","v":0},{"$f":"IFERROR(IF($B581<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A581,'TMSIS - elig group'!$H:$H,$B581,'TMSIS - elig group'!$C:$C,K$1),K580),0)","v":0},true,10145,99986,75181,47003,18491,25880,0,0,0]
["Delaware","2021-11-01",{"$f":"IF($B582<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A582,'CMS monthly enrollment'!C:C,B582,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B582,C570:C581,B570:B581))","v":268912},{"$f":"IF($B582<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A582,'CMS monthly enrollment'!C:C,B582,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B582,D570:D581,B570:B581))","v":9496},{"$f":"IFERROR(IF($B582<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A582,'TMSIS - elig group'!$H:$H,$B582,'TMSIS - elig group'!$C:$C,E$1),E581),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B582<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A582,'TMSIS - elig group'!$H:$H,$B582,'TMSIS - elig group'!$C:$C,F$1),F581),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B582<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A582,'TMSIS - elig group'!$H:$H,$B582,'TMSIS - elig group'!$C:$C,G$1),G581),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B582<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A582,'TMSIS - elig group'!$H:$H,$B582,'TMSIS - elig group'!$C:$C,H$1),H581),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B582<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A582,'TMSIS - elig group'!$H:$H,$B582,'TMSIS - elig group'!$C:$C,I$1),I581),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B582<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A582,'TMSIS - elig group'!$H:$H,$B582,'TMSIS - elig group'!$C:$C,J$1),J581),0)","v":0},{"$f":"IFERROR(IF($B582<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A582,'TMSIS - elig group'!$H:$H,$B582,'TMSIS - elig group'!$C:$C,K$1),K581),0)","v":0},true,9496,100875,75850,47422,18655,26110,0,0,0]
["Delaware","2021-12-01",{"$f":"IF($B583<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A583,'CMS monthly enrollment'!C:C,B583,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B583,C571:C582,B571:B582))","v":269552},{"$f":"IF($B583<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A583,'CMS monthly enrollment'!C:C,B583,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B583,D571:D582,B571:B582))","v":8619},{"$f":"IFERROR(IF($B583<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A583,'TMSIS - elig group'!$H:$H,$B583,'TMSIS - elig group'!$C:$C,E$1),E582),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B583<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A583,'TMSIS - elig group'!$H:$H,$B583,'TMSIS - elig group'!$C:$C,F$1),F582),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B583<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A583,'TMSIS - elig group'!$H:$H,$B583,'TMSIS - elig group'!$C:$C,G$1),G582),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B583<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A583,'TMSIS - elig group'!$H:$H,$B583,'TMSIS - elig group'!$C:$C,H$1),H582),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B583<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A583,'TMSIS - elig group'!$H:$H,$B583,'TMSIS - elig group'!$C:$C,I$1),I582),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B583<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A583,'TMSIS - elig group'!$H:$H,$B583,'TMSIS - elig group'!$C:$C,J$1),J582),0)","v":0},{"$f":"IFERROR(IF($B583<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A583,'TMSIS - elig group'!$H:$H,$B583,'TMSIS - elig group'!$C:$C,K$1),K582),0)","v":0},true,8619,101115,76030,47534,18700,26172,0,0,0]
["Delaware","2022-01-01",{"$f":"IF($B584<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A584,'CMS monthly enrollment'!C:C,B584,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B584,C572:C583,B572:B583))","v":271567},{"$f":"IF($B584<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A584,'CMS monthly enrollment'!C:C,B584,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B584,D572:D583,B572:B583))","v":8586},{"$f":"IFERROR(IF($B584<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A584,'TMSIS - elig group'!$H:$H,$B584,'TMSIS - elig group'!$C:$C,E$1),E583),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B584<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A584,'TMSIS - elig group'!$H:$H,$B584,'TMSIS - elig group'!$C:$C,F$1),F583),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B584<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A584,'TMSIS - elig group'!$H:$H,$B584,'TMSIS - elig group'!$C:$C,G$1),G583),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B584<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A584,'TMSIS - elig group'!$H:$H,$B584,'TMSIS - elig group'!$C:$C,H$1),H583),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B584<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A584,'TMSIS - elig group'!$H:$H,$B584,'TMSIS - elig group'!$C:$C,I$1),I583),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B584<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A584,'TMSIS - elig group'!$H:$H,$B584,'TMSIS - elig group'!$C:$C,J$1),J583),0)","v":0},{"$f":"IFERROR(IF($B584<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A584,'TMSIS - elig group'!$H:$H,$B584,'TMSIS - elig group'!$C:$C,K$1),K583),0)","v":0},true,8586,101871,76598,47890,18840,26368,0,0,0]
["Delaware","2022-02-01",{"$f":"IF($B585<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A585,'CMS monthly enrollment'!C:C,B585,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B585,C573:C584,B573:B584))","v":274064},{"$f":"IF($B585<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A585,'CMS monthly enrollment'!C:C,B585,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B585,D573:D584,B573:B584))","v":8235},{"$f":"IFERROR(IF($B585<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A585,'TMSIS - elig group'!$H:$H,$B585,'TMSIS - elig group'!$C:$C,E$1),E584),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B585<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A585,'TMSIS - elig group'!$H:$H,$B585,'TMSIS - elig group'!$C:$C,F$1),F584),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B585<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A585,'TMSIS - elig group'!$H:$H,$B585,'TMSIS - elig group'!$C:$C,G$1),G584),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B585<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A585,'TMSIS - elig group'!$H:$H,$B585,'TMSIS - elig group'!$C:$C,H$1),H584),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B585<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A585,'TMSIS - elig group'!$H:$H,$B585,'TMSIS - elig group'!$C:$C,I$1),I584),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B585<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A585,'TMSIS - elig group'!$H:$H,$B585,'TMSIS - elig group'!$C:$C,J$1),J584),0)","v":0},{"$f":"IFERROR(IF($B585<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A585,'TMSIS - elig group'!$H:$H,$B585,'TMSIS - elig group'!$C:$C,K$1),K584),0)","v":0},true,8235,102808,77303,48330,19013,26610,0,0,0]
["Delaware","2022-03-01",{"$f":"IF($B586<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A586,'CMS monthly enrollment'!C:C,B586,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B586,C574:C585,B574:B585))","v":276341},{"$f":"IF($B586<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A586,'CMS monthly enrollment'!C:C,B586,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B586,D574:D585,B574:B585))","v":7609},{"$f":"IFERROR(IF($B586<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A586,'TMSIS - elig group'!$H:$H,$B586,'TMSIS - elig group'!$C:$C,E$1),E585),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B586<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A586,'TMSIS - elig group'!$H:$H,$B586,'TMSIS - elig group'!$C:$C,F$1),F585),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B586<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A586,'TMSIS - elig group'!$H:$H,$B586,'TMSIS - elig group'!$C:$C,G$1),G585),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B586<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A586,'TMSIS - elig group'!$H:$H,$B586,'TMSIS - elig group'!$C:$C,H$1),H585),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B586<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A586,'TMSIS - elig group'!$H:$H,$B586,'TMSIS - elig group'!$C:$C,I$1),I585),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B586<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A586,'TMSIS - elig group'!$H:$H,$B586,'TMSIS - elig group'!$C:$C,J$1),J585),0)","v":0},{"$f":"IFERROR(IF($B586<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A586,'TMSIS - elig group'!$H:$H,$B586,'TMSIS - elig group'!$C:$C,K$1),K585),0)","v":0},true,7609,103662,77945,48732,19171,26832,0,0,0]
["Delaware","2022-04-01",{"$f":"IF($B587<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A587,'CMS monthly enrollment'!C:C,B587,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B587,C575:C586,B575:B586))","v":278126},{"$f":"IF($B587<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A587,'CMS monthly enrollment'!C:C,B587,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B587,D575:D586,B575:B586))","v":7415},{"$f":"IFERROR(IF($B587<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A587,'TMSIS - elig group'!$H:$H,$B587,'TMSIS - elig group'!$C:$C,E$1),E586),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B587<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A587,'TMSIS - elig group'!$H:$H,$B587,'TMSIS - elig group'!$C:$C,F$1),F586),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B587<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A587,'TMSIS - elig group'!$H:$H,$B587,'TMSIS - elig group'!$C:$C,G$1),G586),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B587<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A587,'TMSIS - elig group'!$H:$H,$B587,'TMSIS - elig group'!$C:$C,H$1),H586),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B587<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A587,'TMSIS - elig group'!$H:$H,$B587,'TMSIS - elig group'!$C:$C,I$1),I586),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B587<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A587,'TMSIS - elig group'!$H:$H,$B587,'TMSIS - elig group'!$C:$C,J$1),J586),0)","v":0},{"$f":"IFERROR(IF($B587<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A587,'TMSIS - elig group'!$H:$H,$B587,'TMSIS - elig group'!$C:$C,K$1),K586),0)","v":0},true,7415,104332,78448,49046,19295,27005,0,0,0]
["Delaware","2022-05-01",{"$f":"IF($B588<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A588,'CMS monthly enrollment'!C:C,B588,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B588,C576:C587,B576:B587))","v":279904},{"$f":"IF($B588<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A588,'CMS monthly enrollment'!C:C,B588,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B588,D576:D587,B576:B587))","v":7396},{"$f":"IFERROR(IF($B588<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A588,'TMSIS - elig group'!$H:$H,$B588,'TMSIS - elig group'!$C:$C,E$1),E587),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B588<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A588,'TMSIS - elig group'!$H:$H,$B588,'TMSIS - elig group'!$C:$C,F$1),F587),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B588<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A588,'TMSIS - elig group'!$H:$H,$B588,'TMSIS - elig group'!$C:$C,G$1),G587),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B588<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A588,'TMSIS - elig group'!$H:$H,$B588,'TMSIS - elig group'!$C:$C,H$1),H587),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B588<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A588,'TMSIS - elig group'!$H:$H,$B588,'TMSIS - elig group'!$C:$C,I$1),I587),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B588<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A588,'TMSIS - elig group'!$H:$H,$B588,'TMSIS - elig group'!$C:$C,J$1),J587),0)","v":0},{"$f":"IFERROR(IF($B588<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A588,'TMSIS - elig group'!$H:$H,$B588,'TMSIS - elig group'!$C:$C,K$1),K587),0)","v":0},true,7396,104999,78950,49360,19418,27178,0,0,0]
["Delaware","2022-06-01",{"$f":"IF($B589<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A589,'CMS monthly enrollment'!C:C,B589,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B589,C577:C588,B577:B588))","v":281747},{"$f":"IF($B589<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A589,'CMS monthly enrollment'!C:C,B589,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B589,D577:D588,B577:B588))","v":7285},{"$f":"IFERROR(IF($B589<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A589,'TMSIS - elig group'!$H:$H,$B589,'TMSIS - elig group'!$C:$C,E$1),E588),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B589<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A589,'TMSIS - elig group'!$H:$H,$B589,'TMSIS - elig group'!$C:$C,F$1),F588),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B589<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A589,'TMSIS - elig group'!$H:$H,$B589,'TMSIS - elig group'!$C:$C,G$1),G588),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B589<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A589,'TMSIS - elig group'!$H:$H,$B589,'TMSIS - elig group'!$C:$C,H$1),H588),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B589<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A589,'TMSIS - elig group'!$H:$H,$B589,'TMSIS - elig group'!$C:$C,I$1),I588),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B589<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A589,'TMSIS - elig group'!$H:$H,$B589,'TMSIS - elig group'!$C:$C,J$1),J588),0)","v":0},{"$f":"IFERROR(IF($B589<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A589,'TMSIS - elig group'!$H:$H,$B589,'TMSIS - elig group'!$C:$C,K$1),K588),0)","v":0},true,7285,105690,79470,49685,19546,27356,0,0,0]
["Delaware","2022-07-01",{"$f":"IF($B590<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A590,'CMS monthly enrollment'!C:C,B590,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B590,C578:C589,B578:B589))","v":283805},{"$f":"IF($B590<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A590,'CMS monthly enrollment'!C:C,B590,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B590,D578:D589,B578:B589))","v":7174},{"$f":"IFERROR(IF($B590<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A590,'TMSIS - elig group'!$H:$H,$B590,'TMSIS - elig group'!$C:$C,E$1),E589),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B590<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A590,'TMSIS - elig group'!$H:$H,$B590,'TMSIS - elig group'!$C:$C,F$1),F589),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B590<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A590,'TMSIS - elig group'!$H:$H,$B590,'TMSIS - elig group'!$C:$C,G$1),G589),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B590<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A590,'TMSIS - elig group'!$H:$H,$B590,'TMSIS - elig group'!$C:$C,H$1),H589),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B590<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A590,'TMSIS - elig group'!$H:$H,$B590,'TMSIS - elig group'!$C:$C,I$1),I589),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B590<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A590,'TMSIS - elig group'!$H:$H,$B590,'TMSIS - elig group'!$C:$C,J$1),J589),0)","v":0},{"$f":"IFERROR(IF($B590<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A590,'TMSIS - elig group'!$H:$H,$B590,'TMSIS - elig group'!$C:$C,K$1),K589),0)","v":0},true,7174,106462,80050,50048,19688,27556,0,0,0]
["Delaware","2022-08-01",{"$f":"IF($B591<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A591,'CMS monthly enrollment'!C:C,B591,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B591,C579:C590,B579:B590))","v":285962},{"$f":"IF($B591<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A591,'CMS monthly enrollment'!C:C,B591,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B591,D579:D590,B579:B590))","v":7174},{"$f":"IFERROR(IF($B591<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A591,'TMSIS - elig group'!$H:$H,$B591,'TMSIS - elig group'!$C:$C,E$1),E590),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B591<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A591,'TMSIS - elig group'!$H:$H,$B591,'TMSIS - elig group'!$C:$C,F$1),F590),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B591<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A591,'TMSIS - elig group'!$H:$H,$B591,'TMSIS - elig group'!$C:$C,G$1),G590),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B591<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A591,'TMSIS - elig group'!$H:$H,$B591,'TMSIS - elig group'!$C:$C,H$1),H590),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B591<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A591,'TMSIS - elig group'!$H:$H,$B591,'TMSIS - elig group'!$C:$C,I$1),I590),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B591<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A591,'TMSIS - elig group'!$H:$H,$B591,'TMSIS - elig group'!$C:$C,J$1),J590),0)","v":0},{"$f":"IFERROR(IF($B591<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A591,'TMSIS - elig group'!$H:$H,$B591,'TMSIS - elig group'!$C:$C,K$1),K590),0)","v":0},true,7174,107271,80659,50428,19838,27766,0,0,0]
["Delaware","2022-09-01",{"$f":"IF($B592<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A592,'CMS monthly enrollment'!C:C,B592,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B592,C580:C591,B580:B591))","v":287891},{"$f":"IF($B592<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A592,'CMS monthly enrollment'!C:C,B592,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B592,D580:D591,B580:B591))","v":7065},{"$f":"IFERROR(IF($B592<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A592,'TMSIS - elig group'!$H:$H,$B592,'TMSIS - elig group'!$C:$C,E$1),E591),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B592<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A592,'TMSIS - elig group'!$H:$H,$B592,'TMSIS - elig group'!$C:$C,F$1),F591),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B592<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A592,'TMSIS - elig group'!$H:$H,$B592,'TMSIS - elig group'!$C:$C,G$1),G591),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B592<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A592,'TMSIS - elig group'!$H:$H,$B592,'TMSIS - elig group'!$C:$C,H$1),H591),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B592<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A592,'TMSIS - elig group'!$H:$H,$B592,'TMSIS - elig group'!$C:$C,I$1),I591),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B592<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A592,'TMSIS - elig group'!$H:$H,$B592,'TMSIS - elig group'!$C:$C,J$1),J591),0)","v":0},{"$f":"IFERROR(IF($B592<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A592,'TMSIS - elig group'!$H:$H,$B592,'TMSIS - elig group'!$C:$C,K$1),K591),0)","v":0},{"$f":"SUM(E592:K592)=1","v":true},7065,107995,81203,50768,19972,27953,0,0,0]
["Delaware",{"$f":"B515","v":"2022-10-01"},{"$f":"IF($B593<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A593,'CMS monthly enrollment'!C:C,B593,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B593,C581:C592,B581:B592))","v":289744},{"$f":"IF($B593<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A593,'CMS monthly enrollment'!C:C,B593,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B593,D581:D592,B581:B592))","v":7067},{"$f":"IFERROR(IF($B593<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A593,'TMSIS - elig group'!$H:$H,$B593,'TMSIS - elig group'!$C:$C,E$1),E592),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B593<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A593,'TMSIS - elig group'!$H:$H,$B593,'TMSIS - elig group'!$C:$C,F$1),F592),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B593<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A593,'TMSIS - elig group'!$H:$H,$B593,'TMSIS - elig group'!$C:$C,G$1),G592),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B593<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A593,'TMSIS - elig group'!$H:$H,$B593,'TMSIS - elig group'!$C:$C,H$1),H592),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B593<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A593,'TMSIS - elig group'!$H:$H,$B593,'TMSIS - elig group'!$C:$C,I$1),I592),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B593<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A593,'TMSIS - elig group'!$H:$H,$B593,'TMSIS - elig group'!$C:$C,J$1),J592),0)","v":0},{"$f":"IFERROR(IF($B593<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A593,'TMSIS - elig group'!$H:$H,$B593,'TMSIS - elig group'!$C:$C,K$1),K592),0)","v":0},true,7067,108690,81725,51095,20100,28133,0,0,0]
["Delaware","2022-11-01",{"$f":"IF($B594<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A594,'CMS monthly enrollment'!C:C,B594,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B594,C582:C593,B582:B593))","v":291405},{"$f":"IF($B594<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A594,'CMS monthly enrollment'!C:C,B594,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B594,D582:D593,B582:B593))","v":6816},{"$f":"IFERROR(IF($B594<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A594,'TMSIS - elig group'!$H:$H,$B594,'TMSIS - elig group'!$C:$C,E$1),E593),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B594<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A594,'TMSIS - elig group'!$H:$H,$B594,'TMSIS - elig group'!$C:$C,F$1),F593),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B594<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A594,'TMSIS - elig group'!$H:$H,$B594,'TMSIS - elig group'!$C:$C,G$1),G593),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B594<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A594,'TMSIS - elig group'!$H:$H,$B594,'TMSIS - elig group'!$C:$C,H$1),H593),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B594<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A594,'TMSIS - elig group'!$H:$H,$B594,'TMSIS - elig group'!$C:$C,I$1),I593),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B594<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A594,'TMSIS - elig group'!$H:$H,$B594,'TMSIS - elig group'!$C:$C,J$1),J593),0)","v":0},{"$f":"IFERROR(IF($B594<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A594,'TMSIS - elig group'!$H:$H,$B594,'TMSIS - elig group'!$C:$C,K$1),K593),0)","v":0},true,6816,109313,82194,51388,20216,28294,0,0,0]
["Delaware","2022-12-01",{"$f":"IF($B595<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A595,'CMS monthly enrollment'!C:C,B595,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B595,C583:C594,B583:B594))","v":293872},{"$f":"IF($B595<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A595,'CMS monthly enrollment'!C:C,B595,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B595,D583:D594,B583:B594))","v":6608},{"$f":"IFERROR(IF($B595<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A595,'TMSIS - elig group'!$H:$H,$B595,'TMSIS - elig group'!$C:$C,E$1),E594),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B595<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A595,'TMSIS - elig group'!$H:$H,$B595,'TMSIS - elig group'!$C:$C,F$1),F594),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B595<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A595,'TMSIS - elig group'!$H:$H,$B595,'TMSIS - elig group'!$C:$C,G$1),G594),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B595<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A595,'TMSIS - elig group'!$H:$H,$B595,'TMSIS - elig group'!$C:$C,H$1),H594),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B595<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A595,'TMSIS - elig group'!$H:$H,$B595,'TMSIS - elig group'!$C:$C,I$1),I594),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B595<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A595,'TMSIS - elig group'!$H:$H,$B595,'TMSIS - elig group'!$C:$C,J$1),J594),0)","v":0},{"$f":"IFERROR(IF($B595<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A595,'TMSIS - elig group'!$H:$H,$B595,'TMSIS - elig group'!$C:$C,K$1),K594),0)","v":0},true,6608,110239,82890,51823,20387,28534,0,0,0]
["Delaware","2023-01-01",{"$f":"IF($B596<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A596,'CMS monthly enrollment'!C:C,B596,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B596,C584:C595,B584:B595))","v":296497},{"$f":"IF($B596<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A596,'CMS monthly enrollment'!C:C,B596,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B596,D584:D595,B584:B595))","v":6695},{"$f":"IFERROR(IF($B596<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A596,'TMSIS - elig group'!$H:$H,$B596,'TMSIS - elig group'!$C:$C,E$1),E595),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B596<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A596,'TMSIS - elig group'!$H:$H,$B596,'TMSIS - elig group'!$C:$C,F$1),F595),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B596<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A596,'TMSIS - elig group'!$H:$H,$B596,'TMSIS - elig group'!$C:$C,G$1),G595),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B596<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A596,'TMSIS - elig group'!$H:$H,$B596,'TMSIS - elig group'!$C:$C,H$1),H595),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B596<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A596,'TMSIS - elig group'!$H:$H,$B596,'TMSIS - elig group'!$C:$C,I$1),I595),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B596<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A596,'TMSIS - elig group'!$H:$H,$B596,'TMSIS - elig group'!$C:$C,J$1),J595),0)","v":0},{"$f":"IFERROR(IF($B596<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A596,'TMSIS - elig group'!$H:$H,$B596,'TMSIS - elig group'!$C:$C,K$1),K595),0)","v":0},true,6695,111223,83630,52286,20569,28789,0,0,0]
["Delaware","2023-02-01",{"$f":"IF($B597<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A597,'CMS monthly enrollment'!C:C,B597,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B597,C585:C596,B585:B596))","v":297899.06145812897},{"$f":"IF($B597<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A597,'CMS monthly enrollment'!C:C,B597,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B597,D585:D596,B585:B596))","v":6472.2661728865933},{"$f":"IFERROR(IF($B597<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A597,'TMSIS - elig group'!$H:$H,$B597,'TMSIS - elig group'!$C:$C,E$1),E596),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B597<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A597,'TMSIS - elig group'!$H:$H,$B597,'TMSIS - elig group'!$C:$C,F$1),F596),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B597<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A597,'TMSIS - elig group'!$H:$H,$B597,'TMSIS - elig group'!$C:$C,G$1),G596),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B597<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A597,'TMSIS - elig group'!$H:$H,$B597,'TMSIS - elig group'!$C:$C,H$1),H596),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B597<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A597,'TMSIS - elig group'!$H:$H,$B597,'TMSIS - elig group'!$C:$C,I$1),I596),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B597<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A597,'TMSIS - elig group'!$H:$H,$B597,'TMSIS - elig group'!$C:$C,J$1),J596),0)","v":0},{"$f":"IFERROR(IF($B597<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A597,'TMSIS - elig group'!$H:$H,$B597,'TMSIS - elig group'!$C:$C,K$1),K596),0)","v":0},true,6472.2661728865933,111749,84026,52533,20666,28925,0,0,0]
["Delaware","2023-03-01",{"$f":"IF($B598<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A598,'CMS monthly enrollment'!C:C,B598,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B598,C586:C597,B586:B597))","v":299702.77106698602},{"$f":"IF($B598<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A598,'CMS monthly enrollment'!C:C,B598,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B598,D586:D597,B586:B597))","v":6451.7772596355353},{"$f":"IFERROR(IF($B598<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A598,'TMSIS - elig group'!$H:$H,$B598,'TMSIS - elig group'!$C:$C,E$1),E597),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B598<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A598,'TMSIS - elig group'!$H:$H,$B598,'TMSIS - elig group'!$C:$C,F$1),F597),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B598<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A598,'TMSIS - elig group'!$H:$H,$B598,'TMSIS - elig group'!$C:$C,G$1),G597),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B598<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A598,'TMSIS - elig group'!$H:$H,$B598,'TMSIS - elig group'!$C:$C,H$1),H597),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B598<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A598,'TMSIS - elig group'!$H:$H,$B598,'TMSIS - elig group'!$C:$C,I$1),I597),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B598<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A598,'TMSIS - elig group'!$H:$H,$B598,'TMSIS - elig group'!$C:$C,J$1),J597),0)","v":0},{"$f":"IFERROR(IF($B598<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A598,'TMSIS - elig group'!$H:$H,$B598,'TMSIS - elig group'!$C:$C,K$1),K597),0)","v":0},true,6451.7772596355353,112426,84534,52851,20791,29100,0,0,0]
["Delaware","2023-04-01",{"$f":"IF($B599<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A599,'CMS monthly enrollment'!C:C,B599,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B599,C587:C598,B587:B598))","v":301787.12932843994},{"$f":"IF($B599<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A599,'CMS monthly enrollment'!C:C,B599,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B599,D587:D598,B587:B598))","v":6359.3243721369363},{"$f":"IFERROR(IF($B599<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A599,'TMSIS - elig group'!$H:$H,$B599,'TMSIS - elig group'!$C:$C,E$1),E598),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B599<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A599,'TMSIS - elig group'!$H:$H,$B599,'TMSIS - elig group'!$C:$C,F$1),F598),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B599<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A599,'TMSIS - elig group'!$H:$H,$B599,'TMSIS - elig group'!$C:$C,G$1),G598),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B599<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A599,'TMSIS - elig group'!$H:$H,$B599,'TMSIS - elig group'!$C:$C,H$1),H598),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B599<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A599,'TMSIS - elig group'!$H:$H,$B599,'TMSIS - elig group'!$C:$C,I$1),I598),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B599<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A599,'TMSIS - elig group'!$H:$H,$B599,'TMSIS - elig group'!$C:$C,J$1),J598),0)","v":0},{"$f":"IFERROR(IF($B599<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A599,'TMSIS - elig group'!$H:$H,$B599,'TMSIS - elig group'!$C:$C,K$1),K598),0)","v":0},true,6359.3243721369363,113208,85122,53219,20936,29302,0,0,0]
["Delaware","2023-05-01",{"$f":"IF($B600<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A600,'CMS monthly enrollment'!C:C,B600,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B600,C588:C599,B588:B599))","v":303797.28597709676},{"$f":"IF($B600<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A600,'CMS monthly enrollment'!C:C,B600,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B600,D588:D599,B588:B599))","v":6251.7530965741025},{"$f":"IFERROR(IF($B600<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A600,'TMSIS - elig group'!$H:$H,$B600,'TMSIS - elig group'!$C:$C,E$1),E599),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B600<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A600,'TMSIS - elig group'!$H:$H,$B600,'TMSIS - elig group'!$C:$C,F$1),F599),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B600<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A600,'TMSIS - elig group'!$H:$H,$B600,'TMSIS - elig group'!$C:$C,G$1),G599),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B600<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A600,'TMSIS - elig group'!$H:$H,$B600,'TMSIS - elig group'!$C:$C,H$1),H599),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B600<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A600,'TMSIS - elig group'!$H:$H,$B600,'TMSIS - elig group'!$C:$C,I$1),I599),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B600<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A600,'TMSIS - elig group'!$H:$H,$B600,'TMSIS - elig group'!$C:$C,J$1),J599),0)","v":0},{"$f":"IFERROR(IF($B600<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A600,'TMSIS - elig group'!$H:$H,$B600,'TMSIS - elig group'!$C:$C,K$1),K599),0)","v":0},true,6251.7530965741025,113962,85689,53573,21075,29497,0,0,0]
["Delaware","2023-06-01",{"$f":"IF($B601<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A601,'CMS monthly enrollment'!C:C,B601,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B601,C589:C600,B589:B600))","v":305860.33005870646},{"$f":"IF($B601<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A601,'CMS monthly enrollment'!C:C,B601,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B601,D589:D600,B589:B600))","v":6148.2279357015213},{"$f":"IFERROR(IF($B601<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A601,'TMSIS - elig group'!$H:$H,$B601,'TMSIS - elig group'!$C:$C,E$1),E600),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B601<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A601,'TMSIS - elig group'!$H:$H,$B601,'TMSIS - elig group'!$C:$C,F$1),F600),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B601<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A601,'TMSIS - elig group'!$H:$H,$B601,'TMSIS - elig group'!$C:$C,G$1),G600),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B601<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A601,'TMSIS - elig group'!$H:$H,$B601,'TMSIS - elig group'!$C:$C,H$1),H600),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B601<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A601,'TMSIS - elig group'!$H:$H,$B601,'TMSIS - elig group'!$C:$C,I$1),I600),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B601<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A601,'TMSIS - elig group'!$H:$H,$B601,'TMSIS - elig group'!$C:$C,J$1),J600),0)","v":0},{"$f":"IFERROR(IF($B601<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A601,'TMSIS - elig group'!$H:$H,$B601,'TMSIS - elig group'!$C:$C,K$1),K600),0)","v":0},true,6148.2279357015213,114736,86271,53937,21219,29698,0,0,0]
["Delaware","2023-07-01",{"$f":"IF($B602<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A602,'CMS monthly enrollment'!C:C,B602,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B602,C590:C601,B590:B601))","v":307829.05972374743},{"$f":"IF($B602<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A602,'CMS monthly enrollment'!C:C,B602,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B602,D590:D601,B590:B601))","v":6042.8969538831152},{"$f":"IFERROR(IF($B602<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A602,'TMSIS - elig group'!$H:$H,$B602,'TMSIS - elig group'!$C:$C,E$1),E601),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B602<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A602,'TMSIS - elig group'!$H:$H,$B602,'TMSIS - elig group'!$C:$C,F$1),F601),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B602<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A602,'TMSIS - elig group'!$H:$H,$B602,'TMSIS - elig group'!$C:$C,G$1),G601),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B602<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A602,'TMSIS - elig group'!$H:$H,$B602,'TMSIS - elig group'!$C:$C,H$1),H601),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B602<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A602,'TMSIS - elig group'!$H:$H,$B602,'TMSIS - elig group'!$C:$C,I$1),I601),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B602<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A602,'TMSIS - elig group'!$H:$H,$B602,'TMSIS - elig group'!$C:$C,J$1),J601),0)","v":0},{"$f":"IFERROR(IF($B602<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A602,'TMSIS - elig group'!$H:$H,$B602,'TMSIS - elig group'!$C:$C,K$1),K601),0)","v":0},true,6042.8969538831152,115474,86827,54284,21355,29889,0,0,0]
["Delaware","2023-08-01",{"$f":"IF($B603<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A603,'CMS monthly enrollment'!C:C,B603,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B603,C591:C602,B591:B602))","v":309875.44137665117},{"$f":"IF($B603<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A603,'CMS monthly enrollment'!C:C,B603,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B603,D591:D602,B591:B602))","v":5926.37938097195},{"$f":"IFERROR(IF($B603<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A603,'TMSIS - elig group'!$H:$H,$B603,'TMSIS - elig group'!$C:$C,E$1),E602),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B603<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A603,'TMSIS - elig group'!$H:$H,$B603,'TMSIS - elig group'!$C:$C,F$1),F602),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B603<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A603,'TMSIS - elig group'!$H:$H,$B603,'TMSIS - elig group'!$C:$C,G$1),G602),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B603<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A603,'TMSIS - elig group'!$H:$H,$B603,'TMSIS - elig group'!$C:$C,H$1),H602),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B603<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A603,'TMSIS - elig group'!$H:$H,$B603,'TMSIS - elig group'!$C:$C,I$1),I602),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B603<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A603,'TMSIS - elig group'!$H:$H,$B603,'TMSIS - elig group'!$C:$C,J$1),J602),0)","v":0},{"$f":"IFERROR(IF($B603<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A603,'TMSIS - elig group'!$H:$H,$B603,'TMSIS - elig group'!$C:$C,K$1),K602),0)","v":0},true,5926.37938097195,116242,87404,54645,21497,30088,0,0,0]
["Delaware","2023-09-01",{"$f":"IF($B604<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A604,'CMS monthly enrollment'!C:C,B604,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B604,C592:C603,B592:B603))","v":311948.92138733575},{"$f":"IF($B604<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A604,'CMS monthly enrollment'!C:C,B604,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B604,D592:D603,B592:B603))","v":5823.6372075898107},{"$f":"IFERROR(IF($B604<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A604,'TMSIS - elig group'!$H:$H,$B604,'TMSIS - elig group'!$C:$C,E$1),E603),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B604<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A604,'TMSIS - elig group'!$H:$H,$B604,'TMSIS - elig group'!$C:$C,F$1),F603),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B604<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A604,'TMSIS - elig group'!$H:$H,$B604,'TMSIS - elig group'!$C:$C,G$1),G603),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B604<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A604,'TMSIS - elig group'!$H:$H,$B604,'TMSIS - elig group'!$C:$C,H$1),H603),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B604<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A604,'TMSIS - elig group'!$H:$H,$B604,'TMSIS - elig group'!$C:$C,I$1),I603),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B604<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A604,'TMSIS - elig group'!$H:$H,$B604,'TMSIS - elig group'!$C:$C,J$1),J603),0)","v":0},{"$f":"IFERROR(IF($B604<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A604,'TMSIS - elig group'!$H:$H,$B604,'TMSIS - elig group'!$C:$C,K$1),K603),0)","v":0},true,5823.6372075898107,117020,87989,55011,21641,30289,0,0,0]
["Delaware","2023-10-01",{"$f":"IF($B605<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A605,'CMS monthly enrollment'!C:C,B605,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B605,C593:C604,B593:B604))","v":313948.38376611657},{"$f":"IF($B605<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A605,'CMS monthly enrollment'!C:C,B605,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B605,D593:D604,B593:B604))","v":5724.6681341502699},{"$f":"IFERROR(IF($B605<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A605,'TMSIS - elig group'!$H:$H,$B605,'TMSIS - elig group'!$C:$C,E$1),E604),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B605<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A605,'TMSIS - elig group'!$H:$H,$B605,'TMSIS - elig group'!$C:$C,F$1),F604),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B605<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A605,'TMSIS - elig group'!$H:$H,$B605,'TMSIS - elig group'!$C:$C,G$1),G604),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B605<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A605,'TMSIS - elig group'!$H:$H,$B605,'TMSIS - elig group'!$C:$C,H$1),H604),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B605<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A605,'TMSIS - elig group'!$H:$H,$B605,'TMSIS - elig group'!$C:$C,I$1),I604),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B605<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A605,'TMSIS - elig group'!$H:$H,$B605,'TMSIS - elig group'!$C:$C,J$1),J604),0)","v":0},{"$f":"IFERROR(IF($B605<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A605,'TMSIS - elig group'!$H:$H,$B605,'TMSIS - elig group'!$C:$C,K$1),K604),0)","v":0},true,5724.6681341502699,117770,88553,55363,21780,30483,0,0,0]
["Delaware","2023-11-01",{"$f":"IF($B606<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A606,'CMS monthly enrollment'!C:C,B606,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B606,C594:C605,B594:B605))","v":315994.93753222423},{"$f":"IF($B606<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A606,'CMS monthly enrollment'!C:C,B606,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B606,D594:D605,B594:B605))","v":5645.6750988276908},{"$f":"IFERROR(IF($B606<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A606,'TMSIS - elig group'!$H:$H,$B606,'TMSIS - elig group'!$C:$C,E$1),E605),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B606<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A606,'TMSIS - elig group'!$H:$H,$B606,'TMSIS - elig group'!$C:$C,F$1),F605),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B606<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A606,'TMSIS - elig group'!$H:$H,$B606,'TMSIS - elig group'!$C:$C,G$1),G605),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B606<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A606,'TMSIS - elig group'!$H:$H,$B606,'TMSIS - elig group'!$C:$C,H$1),H605),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B606<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A606,'TMSIS - elig group'!$H:$H,$B606,'TMSIS - elig group'!$C:$C,I$1),I605),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B606<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A606,'TMSIS - elig group'!$H:$H,$B606,'TMSIS - elig group'!$C:$C,J$1),J605),0)","v":0},{"$f":"IFERROR(IF($B606<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A606,'TMSIS - elig group'!$H:$H,$B606,'TMSIS - elig group'!$C:$C,K$1),K605),0)","v":0},true,5645.6750988276908,118537,89130,55724,21922,30682,0,0,0]
["Delaware","2023-12-01",{"$f":"IF($B607<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A607,'CMS monthly enrollment'!C:C,B607,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B607,C595:C606,B595:B606))","v":317888.76191576431},{"$f":"IF($B607<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A607,'CMS monthly enrollment'!C:C,B607,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B607,D595:D606,B595:B606))","v":5552.1587369648332},{"$f":"IFERROR(IF($B607<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A607,'TMSIS - elig group'!$H:$H,$B607,'TMSIS - elig group'!$C:$C,E$1),E606),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B607<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A607,'TMSIS - elig group'!$H:$H,$B607,'TMSIS - elig group'!$C:$C,F$1),F606),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B607<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A607,'TMSIS - elig group'!$H:$H,$B607,'TMSIS - elig group'!$C:$C,G$1),G606),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B607<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A607,'TMSIS - elig group'!$H:$H,$B607,'TMSIS - elig group'!$C:$C,H$1),H606),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B607<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A607,'TMSIS - elig group'!$H:$H,$B607,'TMSIS - elig group'!$C:$C,I$1),I606),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B607<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A607,'TMSIS - elig group'!$H:$H,$B607,'TMSIS - elig group'!$C:$C,J$1),J606),0)","v":0},{"$f":"IFERROR(IF($B607<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A607,'TMSIS - elig group'!$H:$H,$B607,'TMSIS - elig group'!$C:$C,K$1),K606),0)","v":0},true,5552.1587369648332,119248,89664,56058,22053,30866,0,0,0]
["Delaware","2024-01-01",{"$f":"IF($B608<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A608,'CMS monthly enrollment'!C:C,B608,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B608,C596:C607,B596:B607))","v":319900.13215315202},{"$f":"IF($B608<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A608,'CMS monthly enrollment'!C:C,B608,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B608,D596:D607,B596:B607))","v":5432.5703117723751},{"$f":"IFERROR(IF($B608<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A608,'TMSIS - elig group'!$H:$H,$B608,'TMSIS - elig group'!$C:$C,E$1),E607),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B608<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A608,'TMSIS - elig group'!$H:$H,$B608,'TMSIS - elig group'!$C:$C,F$1),F607),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B608<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A608,'TMSIS - elig group'!$H:$H,$B608,'TMSIS - elig group'!$C:$C,G$1),G607),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B608<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A608,'TMSIS - elig group'!$H:$H,$B608,'TMSIS - elig group'!$C:$C,H$1),H607),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B608<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A608,'TMSIS - elig group'!$H:$H,$B608,'TMSIS - elig group'!$C:$C,I$1),I607),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B608<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A608,'TMSIS - elig group'!$H:$H,$B608,'TMSIS - elig group'!$C:$C,J$1),J607),0)","v":0},{"$f":"IFERROR(IF($B608<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A608,'TMSIS - elig group'!$H:$H,$B608,'TMSIS - elig group'!$C:$C,K$1),K607),0)","v":0},true,5432.5703117723751,120002,90231,56413,22193,31061,0,0,0]
["Delaware","2024-02-01",{"$f":"IF($B609<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A609,'CMS monthly enrollment'!C:C,B609,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B609,C597:C608,B597:B608))","v":322026.07755492209},{"$f":"IF($B609<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A609,'CMS monthly enrollment'!C:C,B609,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B609,D597:D608,B597:B608))","v":5340.606634493306},{"$f":"IFERROR(IF($B609<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A609,'TMSIS - elig group'!$H:$H,$B609,'TMSIS - elig group'!$C:$C,E$1),E608),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B609<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A609,'TMSIS - elig group'!$H:$H,$B609,'TMSIS - elig group'!$C:$C,F$1),F608),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B609<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A609,'TMSIS - elig group'!$H:$H,$B609,'TMSIS - elig group'!$C:$C,G$1),G608),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B609<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A609,'TMSIS - elig group'!$H:$H,$B609,'TMSIS - elig group'!$C:$C,H$1),H608),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B609<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A609,'TMSIS - elig group'!$H:$H,$B609,'TMSIS - elig group'!$C:$C,I$1),I608),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B609<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A609,'TMSIS - elig group'!$H:$H,$B609,'TMSIS - elig group'!$C:$C,J$1),J608),0)","v":0},{"$f":"IFERROR(IF($B609<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A609,'TMSIS - elig group'!$H:$H,$B609,'TMSIS - elig group'!$C:$C,K$1),K608),0)","v":0},true,5340.606634493306,120800,90831,56788,22340,31267,0,0,0]
["Delaware","2024-03-01",{"$f":"IF($B610<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A610,'CMS monthly enrollment'!C:C,B610,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B610,C598:C609,B598:B609))","v":323941.46500790445},{"$f":"IF($B610<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A610,'CMS monthly enrollment'!C:C,B610,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B610,D598:D609,B598:B609))","v":5235.9674582189182},{"$f":"IFERROR(IF($B610<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A610,'TMSIS - elig group'!$H:$H,$B610,'TMSIS - elig group'!$C:$C,E$1),E609),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B610<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A610,'TMSIS - elig group'!$H:$H,$B610,'TMSIS - elig group'!$C:$C,F$1),F609),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B610<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A610,'TMSIS - elig group'!$H:$H,$B610,'TMSIS - elig group'!$C:$C,G$1),G609),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B610<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A610,'TMSIS - elig group'!$H:$H,$B610,'TMSIS - elig group'!$C:$C,H$1),H609),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B610<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A610,'TMSIS - elig group'!$H:$H,$B610,'TMSIS - elig group'!$C:$C,I$1),I609),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B610<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A610,'TMSIS - elig group'!$H:$H,$B610,'TMSIS - elig group'!$C:$C,J$1),J609),0)","v":0},{"$f":"IFERROR(IF($B610<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A610,'TMSIS - elig group'!$H:$H,$B610,'TMSIS - elig group'!$C:$C,K$1),K609),0)","v":0},true,5235.9674582189182,121518,91371,57126,22473,31453,0,0,0]
["Delaware","2024-04-01",{"$f":"IF($B611<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A611,'CMS monthly enrollment'!C:C,B611,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B611,C599:C610,B599:B610))","v":325978.47339562979},{"$f":"IF($B611<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A611,'CMS monthly enrollment'!C:C,B611,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B611,D599:D610,B599:B610))","v":5133.5127155611117},{"$f":"IFERROR(IF($B611<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A611,'TMSIS - elig group'!$H:$H,$B611,'TMSIS - elig group'!$C:$C,E$1),E610),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B611<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A611,'TMSIS - elig group'!$H:$H,$B611,'TMSIS - elig group'!$C:$C,F$1),F610),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B611<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A611,'TMSIS - elig group'!$H:$H,$B611,'TMSIS - elig group'!$C:$C,G$1),G610),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B611<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A611,'TMSIS - elig group'!$H:$H,$B611,'TMSIS - elig group'!$C:$C,H$1),H610),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B611<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A611,'TMSIS - elig group'!$H:$H,$B611,'TMSIS - elig group'!$C:$C,I$1),I610),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B611<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A611,'TMSIS - elig group'!$H:$H,$B611,'TMSIS - elig group'!$C:$C,J$1),J610),0)","v":0},{"$f":"IFERROR(IF($B611<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A611,'TMSIS - elig group'!$H:$H,$B611,'TMSIS - elig group'!$C:$C,K$1),K610),0)","v":0},true,5133.5127155611117,122282,91946,57485,22614,31651,0,0,0]
["Delaware","2024-05-01",{"$f":"IF($B612<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A612,'CMS monthly enrollment'!C:C,B612,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B612,C600:C611,B600:B611))","v":327950.84257980669},{"$f":"IF($B612<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A612,'CMS monthly enrollment'!C:C,B612,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B612,D600:D611,B600:B611))","v":5036.7595508119266},{"$f":"IFERROR(IF($B612<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A612,'TMSIS - elig group'!$H:$H,$B612,'TMSIS - elig group'!$C:$C,E$1),E611),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B612<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A612,'TMSIS - elig group'!$H:$H,$B612,'TMSIS - elig group'!$C:$C,F$1),F611),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B612<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A612,'TMSIS - elig group'!$H:$H,$B612,'TMSIS - elig group'!$C:$C,G$1),G611),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B612<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A612,'TMSIS - elig group'!$H:$H,$B612,'TMSIS - elig group'!$C:$C,H$1),H611),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B612<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A612,'TMSIS - elig group'!$H:$H,$B612,'TMSIS - elig group'!$C:$C,I$1),I611),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B612<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A612,'TMSIS - elig group'!$H:$H,$B612,'TMSIS - elig group'!$C:$C,J$1),J611),0)","v":0},{"$f":"IFERROR(IF($B612<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A612,'TMSIS - elig group'!$H:$H,$B612,'TMSIS - elig group'!$C:$C,K$1),K611),0)","v":0},true,5036.7595508119266,123022,92502,57833,22751,31843,0,0,0]
["Delaware","2024-06-01",{"$f":"IF($B613<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A613,'CMS monthly enrollment'!C:C,B613,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B613,C601:C612,B601:B612))","v":329991.33950124681},{"$f":"IF($B613<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A613,'CMS monthly enrollment'!C:C,B613,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B613,D601:D612,B601:B612))","v":4936.4808558443328},{"$f":"IFERROR(IF($B613<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A613,'TMSIS - elig group'!$H:$H,$B613,'TMSIS - elig group'!$C:$C,E$1),E612),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B613<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A613,'TMSIS - elig group'!$H:$H,$B613,'TMSIS - elig group'!$C:$C,F$1),F612),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B613<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A613,'TMSIS - elig group'!$H:$H,$B613,'TMSIS - elig group'!$C:$C,G$1),G612),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B613<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A613,'TMSIS - elig group'!$H:$H,$B613,'TMSIS - elig group'!$C:$C,H$1),H612),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B613<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A613,'TMSIS - elig group'!$H:$H,$B613,'TMSIS - elig group'!$C:$C,I$1),I612),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B613<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A613,'TMSIS - elig group'!$H:$H,$B613,'TMSIS - elig group'!$C:$C,J$1),J612),0)","v":0},{"$f":"IFERROR(IF($B613<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A613,'TMSIS - elig group'!$H:$H,$B613,'TMSIS - elig group'!$C:$C,K$1),K612),0)","v":0},true,4936.4808558443328,123788,93078,58193,22893,32041,0,0,0]
["Delaware","2024-07-01",{"$f":"IF($B614<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A614,'CMS monthly enrollment'!C:C,B614,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B614,C602:C613,B602:B613))","v":331967.82810262498},{"$f":"IF($B614<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A614,'CMS monthly enrollment'!C:C,B614,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B614,D602:D613,B602:B613))","v":4840.2184487622872},{"$f":"IFERROR(IF($B614<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A614,'TMSIS - elig group'!$H:$H,$B614,'TMSIS - elig group'!$C:$C,E$1),E613),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B614<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A614,'TMSIS - elig group'!$H:$H,$B614,'TMSIS - elig group'!$C:$C,F$1),F613),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B614<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A614,'TMSIS - elig group'!$H:$H,$B614,'TMSIS - elig group'!$C:$C,G$1),G613),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B614<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A614,'TMSIS - elig group'!$H:$H,$B614,'TMSIS - elig group'!$C:$C,H$1),H613),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B614<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A614,'TMSIS - elig group'!$H:$H,$B614,'TMSIS - elig group'!$C:$C,I$1),I613),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B614<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A614,'TMSIS - elig group'!$H:$H,$B614,'TMSIS - elig group'!$C:$C,J$1),J613),0)","v":0},{"$f":"IFERROR(IF($B614<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A614,'TMSIS - elig group'!$H:$H,$B614,'TMSIS - elig group'!$C:$C,K$1),K613),0)","v":0},true,4840.2184487622872,124529,93635,58541,23030,32233,0,0,0]
["Delaware","2024-08-01",{"$f":"IF($B615<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A615,'CMS monthly enrollment'!C:C,B615,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B615,C603:C614,B603:B614))","v":334007.74908918422},{"$f":"IF($B615<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A615,'CMS monthly enrollment'!C:C,B615,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B615,D603:D614,B603:B614))","v":4740.459423596476},{"$f":"IFERROR(IF($B615<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A615,'TMSIS - elig group'!$H:$H,$B615,'TMSIS - elig group'!$C:$C,E$1),E614),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B615<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A615,'TMSIS - elig group'!$H:$H,$B615,'TMSIS - elig group'!$C:$C,F$1),F614),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B615<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A615,'TMSIS - elig group'!$H:$H,$B615,'TMSIS - elig group'!$C:$C,G$1),G614),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B615<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A615,'TMSIS - elig group'!$H:$H,$B615,'TMSIS - elig group'!$C:$C,H$1),H614),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B615<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A615,'TMSIS - elig group'!$H:$H,$B615,'TMSIS - elig group'!$C:$C,I$1),I614),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B615<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A615,'TMSIS - elig group'!$H:$H,$B615,'TMSIS - elig group'!$C:$C,J$1),J614),0)","v":0},{"$f":"IFERROR(IF($B615<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A615,'TMSIS - elig group'!$H:$H,$B615,'TMSIS - elig group'!$C:$C,K$1),K614),0)","v":0},true,4740.459423596476,125294,94210,58901,23171,32431,0,0,0]
["Delaware","2024-09-01",{"$f":"IF($B616<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A616,'CMS monthly enrollment'!C:C,B616,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B616,C604:C615,B604:B615))","v":336046.51339161862},{"$f":"IF($B616<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A616,'CMS monthly enrollment'!C:C,B616,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B616,D604:D615,B604:B615))","v":4638.2701848041324},{"$f":"IFERROR(IF($B616<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A616,'TMSIS - elig group'!$H:$H,$B616,'TMSIS - elig group'!$C:$C,E$1),E615),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B616<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A616,'TMSIS - elig group'!$H:$H,$B616,'TMSIS - elig group'!$C:$C,F$1),F615),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B616<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A616,'TMSIS - elig group'!$H:$H,$B616,'TMSIS - elig group'!$C:$C,G$1),G615),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B616<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A616,'TMSIS - elig group'!$H:$H,$B616,'TMSIS - elig group'!$C:$C,H$1),H615),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B616<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A616,'TMSIS - elig group'!$H:$H,$B616,'TMSIS - elig group'!$C:$C,I$1),I615),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B616<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A616,'TMSIS - elig group'!$H:$H,$B616,'TMSIS - elig group'!$C:$C,J$1),J615),0)","v":0},{"$f":"IFERROR(IF($B616<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A616,'TMSIS - elig group'!$H:$H,$B616,'TMSIS - elig group'!$C:$C,K$1),K615),0)","v":0},true,4638.2701848041324,126059,94786,59260,23313,32629,0,0,0]
["Delaware","2024-10-01",{"$f":"IF($B617<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A617,'CMS monthly enrollment'!C:C,B617,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B617,C605:C616,B605:B616))","v":338023.9686425305},{"$f":"IF($B617<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A617,'CMS monthly enrollment'!C:C,B617,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B617,D605:D616,B605:B616))","v":4538.2932834987296},{"$f":"IFERROR(IF($B617<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A617,'TMSIS - elig group'!$H:$H,$B617,'TMSIS - elig group'!$C:$C,E$1),E616),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B617<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A617,'TMSIS - elig group'!$H:$H,$B617,'TMSIS - elig group'!$C:$C,F$1),F616),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B617<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A617,'TMSIS - elig group'!$H:$H,$B617,'TMSIS - elig group'!$C:$C,G$1),G616),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B617<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A617,'TMSIS - elig group'!$H:$H,$B617,'TMSIS - elig group'!$C:$C,H$1),H616),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B617<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A617,'TMSIS - elig group'!$H:$H,$B617,'TMSIS - elig group'!$C:$C,I$1),I616),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B617<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A617,'TMSIS - elig group'!$H:$H,$B617,'TMSIS - elig group'!$C:$C,J$1),J616),0)","v":0},{"$f":"IFERROR(IF($B617<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A617,'TMSIS - elig group'!$H:$H,$B617,'TMSIS - elig group'!$C:$C,K$1),K616),0)","v":0},true,4538.2932834987296,126801,95343,59609,23450,32821,0,0,0]
["Delaware","2024-11-01",{"$f":"IF($B618<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A618,'CMS monthly enrollment'!C:C,B618,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B618,C606:C617,B606:B617))","v":340073.23996115662},{"$f":"IF($B618<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A618,'CMS monthly enrollment'!C:C,B618,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B618,D606:D617,B606:B617))","v":4433.6926506307209},{"$f":"IFERROR(IF($B618<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A618,'TMSIS - elig group'!$H:$H,$B618,'TMSIS - elig group'!$C:$C,E$1),E617),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B618<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A618,'TMSIS - elig group'!$H:$H,$B618,'TMSIS - elig group'!$C:$C,F$1),F617),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B618<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A618,'TMSIS - elig group'!$H:$H,$B618,'TMSIS - elig group'!$C:$C,G$1),G617),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B618<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A618,'TMSIS - elig group'!$H:$H,$B618,'TMSIS - elig group'!$C:$C,H$1),H617),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B618<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A618,'TMSIS - elig group'!$H:$H,$B618,'TMSIS - elig group'!$C:$C,I$1),I617),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B618<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A618,'TMSIS - elig group'!$H:$H,$B618,'TMSIS - elig group'!$C:$C,J$1),J617),0)","v":0},{"$f":"IFERROR(IF($B618<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A618,'TMSIS - elig group'!$H:$H,$B618,'TMSIS - elig group'!$C:$C,K$1),K617),0)","v":0},true,4433.6926506307209,127570,95921,59970,23592,33020,0,0,0]
["Delaware","2024-12-01",{"$f":"IF($B619<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A619,'CMS monthly enrollment'!C:C,B619,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B619,C607:C618,B607:B618))","v":342061.41561758518},{"$f":"IF($B619<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A619,'CMS monthly enrollment'!C:C,B619,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B619,D607:D618,B607:B618))","v":4335.6012651821366},{"$f":"IFERROR(IF($B619<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A619,'TMSIS - elig group'!$H:$H,$B619,'TMSIS - elig group'!$C:$C,E$1),E618),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B619<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A619,'TMSIS - elig group'!$H:$H,$B619,'TMSIS - elig group'!$C:$C,F$1),F618),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B619<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A619,'TMSIS - elig group'!$H:$H,$B619,'TMSIS - elig group'!$C:$C,G$1),G618),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B619<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A619,'TMSIS - elig group'!$H:$H,$B619,'TMSIS - elig group'!$C:$C,H$1),H618),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B619<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A619,'TMSIS - elig group'!$H:$H,$B619,'TMSIS - elig group'!$C:$C,I$1),I618),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B619<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A619,'TMSIS - elig group'!$H:$H,$B619,'TMSIS - elig group'!$C:$C,J$1),J618),0)","v":0},{"$f":"IFERROR(IF($B619<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A619,'TMSIS - elig group'!$H:$H,$B619,'TMSIS - elig group'!$C:$C,K$1),K618),0)","v":0},true,4335.6012651821366,128316,96482,60321,23730,33213,0,0,0]
["Delaware","2025-01-01",{"$f":"IF($B620<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A620,'CMS monthly enrollment'!C:C,B620,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B620,C608:C619,B608:B619))","v":344103.52798053762},{"$f":"IF($B620<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A620,'CMS monthly enrollment'!C:C,B620,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B620,D608:D619,B608:B619))","v":4235.8832548348873},{"$f":"IFERROR(IF($B620<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A620,'TMSIS - elig group'!$H:$H,$B620,'TMSIS - elig group'!$C:$C,E$1),E619),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B620<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A620,'TMSIS - elig group'!$H:$H,$B620,'TMSIS - elig group'!$C:$C,F$1),F619),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B620<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A620,'TMSIS - elig group'!$H:$H,$B620,'TMSIS - elig group'!$C:$C,G$1),G619),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B620<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A620,'TMSIS - elig group'!$H:$H,$B620,'TMSIS - elig group'!$C:$C,H$1),H619),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B620<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A620,'TMSIS - elig group'!$H:$H,$B620,'TMSIS - elig group'!$C:$C,I$1),I619),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B620<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A620,'TMSIS - elig group'!$H:$H,$B620,'TMSIS - elig group'!$C:$C,J$1),J619),0)","v":0},{"$f":"IFERROR(IF($B620<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A620,'TMSIS - elig group'!$H:$H,$B620,'TMSIS - elig group'!$C:$C,K$1),K619),0)","v":0},true,4235.8832548348873,129082,97058,60681,23872,33411,0,0,0]
["Delaware","2025-02-01",{"$f":"IF($B621<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A621,'CMS monthly enrollment'!C:C,B621,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B621,C609:C620,B609:B620))","v":346136.23689574562},{"$f":"IF($B621<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A621,'CMS monthly enrollment'!C:C,B621,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B621,D609:D620,B609:B620))","v":4133.7482612137101},{"$f":"IFERROR(IF($B621<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A621,'TMSIS - elig group'!$H:$H,$B621,'TMSIS - elig group'!$C:$C,E$1),E620),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B621<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A621,'TMSIS - elig group'!$H:$H,$B621,'TMSIS - elig group'!$C:$C,F$1),F620),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B621<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A621,'TMSIS - elig group'!$H:$H,$B621,'TMSIS - elig group'!$C:$C,G$1),G620),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B621<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A621,'TMSIS - elig group'!$H:$H,$B621,'TMSIS - elig group'!$C:$C,H$1),H620),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B621<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A621,'TMSIS - elig group'!$H:$H,$B621,'TMSIS - elig group'!$C:$C,I$1),I620),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B621<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A621,'TMSIS - elig group'!$H:$H,$B621,'TMSIS - elig group'!$C:$C,J$1),J620),0)","v":0},{"$f":"IFERROR(IF($B621<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A621,'TMSIS - elig group'!$H:$H,$B621,'TMSIS - elig group'!$C:$C,K$1),K620),0)","v":0},true,4133.7482612137101,129844,97631,61040,24013,33608,0,0,0]
["Delaware","2025-03-01",{"$f":"IF($B622<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A622,'CMS monthly enrollment'!C:C,B622,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B622,C610:C621,B610:B621))","v":347981.67222322384},{"$f":"IF($B622<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A622,'CMS monthly enrollment'!C:C,B622,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B622,D610:D621,B610:B621))","v":4043.1573427086405},{"$f":"IFERROR(IF($B622<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A622,'TMSIS - elig group'!$H:$H,$B622,'TMSIS - elig group'!$C:$C,E$1),E621),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B622<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A622,'TMSIS - elig group'!$H:$H,$B622,'TMSIS - elig group'!$C:$C,F$1),F621),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B622<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A622,'TMSIS - elig group'!$H:$H,$B622,'TMSIS - elig group'!$C:$C,G$1),G621),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B622<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A622,'TMSIS - elig group'!$H:$H,$B622,'TMSIS - elig group'!$C:$C,H$1),H621),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B622<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A622,'TMSIS - elig group'!$H:$H,$B622,'TMSIS - elig group'!$C:$C,I$1),I621),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B622<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A622,'TMSIS - elig group'!$H:$H,$B622,'TMSIS - elig group'!$C:$C,J$1),J621),0)","v":0},{"$f":"IFERROR(IF($B622<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A622,'TMSIS - elig group'!$H:$H,$B622,'TMSIS - elig group'!$C:$C,K$1),K621),0)","v":0},true,4043.1573427086405,130536,98152,61365,24141,33788,0,0,0]
["Delaware","2025-04-01",{"$f":"IF($B623<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A623,'CMS monthly enrollment'!C:C,B623,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B623,C611:C622,B611:B622))","v":350026.16343611944},{"$f":"IF($B623<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A623,'CMS monthly enrollment'!C:C,B623,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B623,D611:D622,B611:B622))","v":3941.4572168414306},{"$f":"IFERROR(IF($B623<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A623,'TMSIS - elig group'!$H:$H,$B623,'TMSIS - elig group'!$C:$C,E$1),E622),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B623<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A623,'TMSIS - elig group'!$H:$H,$B623,'TMSIS - elig group'!$C:$C,F$1),F622),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B623<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A623,'TMSIS - elig group'!$H:$H,$B623,'TMSIS - elig group'!$C:$C,G$1),G622),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B623<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A623,'TMSIS - elig group'!$H:$H,$B623,'TMSIS - elig group'!$C:$C,H$1),H622),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B623<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A623,'TMSIS - elig group'!$H:$H,$B623,'TMSIS - elig group'!$C:$C,I$1),I622),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B623<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A623,'TMSIS - elig group'!$H:$H,$B623,'TMSIS - elig group'!$C:$C,J$1),J622),0)","v":0},{"$f":"IFERROR(IF($B623<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A623,'TMSIS - elig group'!$H:$H,$B623,'TMSIS - elig group'!$C:$C,K$1),K622),0)","v":0},true,3941.4572168414306,131303,98729,61726,24282,33986,0,0,0]
["Delaware","2025-05-01",{"$f":"IF($B624<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A624,'CMS monthly enrollment'!C:C,B624,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B624,C612:C623,B612:B623))","v":352004.64960751496},{"$f":"IF($B624<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A624,'CMS monthly enrollment'!C:C,B624,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B624,D612:D623,B612:B623))","v":3842.6593874733371},{"$f":"IFERROR(IF($B624<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A624,'TMSIS - elig group'!$H:$H,$B624,'TMSIS - elig group'!$C:$C,E$1),E623),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B624<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A624,'TMSIS - elig group'!$H:$H,$B624,'TMSIS - elig group'!$C:$C,F$1),F623),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B624<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A624,'TMSIS - elig group'!$H:$H,$B624,'TMSIS - elig group'!$C:$C,G$1),G623),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B624<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A624,'TMSIS - elig group'!$H:$H,$B624,'TMSIS - elig group'!$C:$C,H$1),H623),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B624<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A624,'TMSIS - elig group'!$H:$H,$B624,'TMSIS - elig group'!$C:$C,I$1),I623),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B624<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A624,'TMSIS - elig group'!$H:$H,$B624,'TMSIS - elig group'!$C:$C,J$1),J623),0)","v":0},{"$f":"IFERROR(IF($B624<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A624,'TMSIS - elig group'!$H:$H,$B624,'TMSIS - elig group'!$C:$C,K$1),K623),0)","v":0},true,3842.6593874733371,132045,99287,62075,24420,34178,0,0,0]
["Delaware","2025-06-01",{"$f":"IF($B625<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A625,'CMS monthly enrollment'!C:C,B625,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B625,C613:C624,B613:B624))","v":354048.84338816209},{"$f":"IF($B625<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A625,'CMS monthly enrollment'!C:C,B625,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B625,D613:D624,B613:B624))","v":3740.5602711793326},{"$f":"IFERROR(IF($B625<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A625,'TMSIS - elig group'!$H:$H,$B625,'TMSIS - elig group'!$C:$C,E$1),E624),0)","v":0.37512422217805436},{"$f":"IFERROR(IF($B625<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A625,'TMSIS - elig group'!$H:$H,$B625,'TMSIS - elig group'!$C:$C,F$1),F624),0)","v":0.28206078860060851},{"$f":"IFERROR(IF($B625<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A625,'TMSIS - elig group'!$H:$H,$B625,'TMSIS - elig group'!$C:$C,G$1),G624),0)","v":0.17634580396593635},{"$f":"IFERROR(IF($B625<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A625,'TMSIS - elig group'!$H:$H,$B625,'TMSIS - elig group'!$C:$C,H$1),H624),0)","v":6.9373308667268027E-2},{"$f":"IFERROR(IF($B625<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A625,'TMSIS - elig group'!$H:$H,$B625,'TMSIS - elig group'!$C:$C,I$1),I624),0)","v":9.7095876588132762E-2},{"$f":"IFERROR(IF($B625<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A625,'TMSIS - elig group'!$H:$H,$B625,'TMSIS - elig group'!$C:$C,J$1),J624),0)","v":0},{"$f":"IFERROR(IF($B625<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A625,'TMSIS - elig group'!$H:$H,$B625,'TMSIS - elig group'!$C:$C,K$1),K624),0)","v":0},true,3740.5602711793326,132812,99863,62435,24562,34377,0,0,0]
["District of Columbia","2019-01-01",{"$f":"IF($B626<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A626,'CMS monthly enrollment'!C:C,B626,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B626,C614:C625,B614:B625))","v":237216},{"$f":"IF($B626<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A626,'CMS monthly enrollment'!C:C,B626,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B626,D614:D625,B614:B625))","v":16442},{"$f":"IFERROR(IF($B626<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A626,'TMSIS - elig group'!$H:$H,$B626,'TMSIS - elig group'!$C:$C,E$1),E625),0)","v":0.29340068345309228},{"$f":"IFERROR(IF($B626<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A626,'TMSIS - elig group'!$H:$H,$B626,'TMSIS - elig group'!$C:$C,F$1),F625),0)","v":0.27073053631298438},{"$f":"IFERROR(IF($B626<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A626,'TMSIS - elig group'!$H:$H,$B626,'TMSIS - elig group'!$C:$C,G$1),G625),0)","v":0.20491085657571442},{"$f":"IFERROR(IF($B626<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A626,'TMSIS - elig group'!$H:$H,$B626,'TMSIS - elig group'!$C:$C,H$1),H625),0)","v":9.7434428445204738E-2},{"$f":"IFERROR(IF($B626<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A626,'TMSIS - elig group'!$H:$H,$B626,'TMSIS - elig group'!$C:$C,I$1),I625),0)","v":0.13352349521300416},{"$f":"IFERROR(IF($B626<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A626,'TMSIS - elig group'!$H:$H,$B626,'TMSIS - elig group'!$C:$C,J$1),J625),0)","v":0},{"$f":"IFERROR(IF($B626<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A626,'TMSIS - elig group'!$H:$H,$B626,'TMSIS - elig group'!$C:$C,K$1),K625),0)","v":0},true,16442,69599,64222,48608,23113,31674,0,0,0]
["District of Columbia","2019-02-01",{"$f":"IF($B627<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A627,'CMS monthly enrollment'!C:C,B627,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B627,C615:C626,B615:B626))","v":237343},{"$f":"IF($B627<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A627,'CMS monthly enrollment'!C:C,B627,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B627,D615:D626,B615:B626))","v":16480},{"$f":"IFERROR(IF($B627<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A627,'TMSIS - elig group'!$H:$H,$B627,'TMSIS - elig group'!$C:$C,E$1),E626),0)","v":0.29402282545618674},{"$f":"IFERROR(IF($B627<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A627,'TMSIS - elig group'!$H:$H,$B627,'TMSIS - elig group'!$C:$C,F$1),F626),0)","v":0.26931942742923465},{"$f":"IFERROR(IF($B627<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A627,'TMSIS - elig group'!$H:$H,$B627,'TMSIS - elig group'!$C:$C,G$1),G626),0)","v":0.20599732413437358},{"$f":"IFERROR(IF($B627<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A627,'TMSIS - elig group'!$H:$H,$B627,'TMSIS - elig group'!$C:$C,H$1),H626),0)","v":9.7338642078792961E-2},{"$f":"IFERROR(IF($B627<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A627,'TMSIS - elig group'!$H:$H,$B627,'TMSIS - elig group'!$C:$C,I$1),I626),0)","v":0.13332178090141208},{"$f":"IFERROR(IF($B627<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A627,'TMSIS - elig group'!$H:$H,$B627,'TMSIS - elig group'!$C:$C,J$1),J626),0)","v":0},{"$f":"IFERROR(IF($B627<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A627,'TMSIS - elig group'!$H:$H,$B627,'TMSIS - elig group'!$C:$C,K$1),K626),0)","v":0},true,16480,69784,63921,48892,23103,31643,0,0,0]
["District of Columbia","2019-03-01",{"$f":"IF($B628<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A628,'CMS monthly enrollment'!C:C,B628,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B628,C616:C627,B616:B627))","v":237887},{"$f":"IF($B628<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A628,'CMS monthly enrollment'!C:C,B628,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B628,D616:D627,B616:B627))","v":16497},{"$f":"IFERROR(IF($B628<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A628,'TMSIS - elig group'!$H:$H,$B628,'TMSIS - elig group'!$C:$C,E$1),E627),0)","v":0.29521458381916577},{"$f":"IFERROR(IF($B628<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A628,'TMSIS - elig group'!$H:$H,$B628,'TMSIS - elig group'!$C:$C,F$1),F627),0)","v":0.26875447300915911},{"$f":"IFERROR(IF($B628<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A628,'TMSIS - elig group'!$H:$H,$B628,'TMSIS - elig group'!$C:$C,G$1),G627),0)","v":0.20601976567463029},{"$f":"IFERROR(IF($B628<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A628,'TMSIS - elig group'!$H:$H,$B628,'TMSIS - elig group'!$C:$C,H$1),H627),0)","v":9.7517630692281088E-2},{"$f":"IFERROR(IF($B628<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A628,'TMSIS - elig group'!$H:$H,$B628,'TMSIS - elig group'!$C:$C,I$1),I627),0)","v":0.13249354680476372},{"$f":"IFERROR(IF($B628<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A628,'TMSIS - elig group'!$H:$H,$B628,'TMSIS - elig group'!$C:$C,J$1),J627),0)","v":0},{"$f":"IFERROR(IF($B628<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A628,'TMSIS - elig group'!$H:$H,$B628,'TMSIS - elig group'!$C:$C,K$1),K627),0)","v":0},true,16497,70228,63933,49009,23198,31518,0,0,0]
["District of Columbia","2019-04-01",{"$f":"IF($B629<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A629,'CMS monthly enrollment'!C:C,B629,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B629,C617:C628,B617:B628))","v":238310},{"$f":"IF($B629<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A629,'CMS monthly enrollment'!C:C,B629,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B629,D617:D628,B617:B628))","v":16373},{"$f":"IFERROR(IF($B629<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A629,'TMSIS - elig group'!$H:$H,$B629,'TMSIS - elig group'!$C:$C,E$1),E628),0)","v":0.29625780876989555},{"$f":"IFERROR(IF($B629<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A629,'TMSIS - elig group'!$H:$H,$B629,'TMSIS - elig group'!$C:$C,F$1),F628),0)","v":0.26913925990715737},{"$f":"IFERROR(IF($B629<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A629,'TMSIS - elig group'!$H:$H,$B629,'TMSIS - elig group'!$C:$C,G$1),G628),0)","v":0.20489169030528931},{"$f":"IFERROR(IF($B629<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A629,'TMSIS - elig group'!$H:$H,$B629,'TMSIS - elig group'!$C:$C,H$1),H628),0)","v":9.7508816838456261E-2},{"$f":"IFERROR(IF($B629<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A629,'TMSIS - elig group'!$H:$H,$B629,'TMSIS - elig group'!$C:$C,I$1),I628),0)","v":0.1322024241792015},{"$f":"IFERROR(IF($B629<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A629,'TMSIS - elig group'!$H:$H,$B629,'TMSIS - elig group'!$C:$C,J$1),J628),0)","v":0},{"$f":"IFERROR(IF($B629<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A629,'TMSIS - elig group'!$H:$H,$B629,'TMSIS - elig group'!$C:$C,K$1),K628),0)","v":0},true,16373,70601,64139,48828,23237,31505,0,0,0]
["District of Columbia","2019-05-01",{"$f":"IF($B630<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A630,'CMS monthly enrollment'!C:C,B630,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B630,C618:C629,B618:B629))","v":238147},{"$f":"IF($B630<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A630,'CMS monthly enrollment'!C:C,B630,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B630,D618:D629,B618:B629))","v":16788},{"$f":"IFERROR(IF($B630<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A630,'TMSIS - elig group'!$H:$H,$B630,'TMSIS - elig group'!$C:$C,E$1),E629),0)","v":0.29492697184059868},{"$f":"IFERROR(IF($B630<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A630,'TMSIS - elig group'!$H:$H,$B630,'TMSIS - elig group'!$C:$C,F$1),F629),0)","v":0.26953774259079338},{"$f":"IFERROR(IF($B630<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A630,'TMSIS - elig group'!$H:$H,$B630,'TMSIS - elig group'!$C:$C,G$1),G629),0)","v":0.20516938197059603},{"$f":"IFERROR(IF($B630<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A630,'TMSIS - elig group'!$H:$H,$B630,'TMSIS - elig group'!$C:$C,H$1),H629),0)","v":9.7750941457030213E-2},{"$f":"IFERROR(IF($B630<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A630,'TMSIS - elig group'!$H:$H,$B630,'TMSIS - elig group'!$C:$C,I$1),I629),0)","v":0.13261496214098167},{"$f":"IFERROR(IF($B630<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A630,'TMSIS - elig group'!$H:$H,$B630,'TMSIS - elig group'!$C:$C,J$1),J629),0)","v":0},{"$f":"IFERROR(IF($B630<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A630,'TMSIS - elig group'!$H:$H,$B630,'TMSIS - elig group'!$C:$C,K$1),K629),0)","v":0},true,16788,70236,64190,48860,23279,31582,0,0,0]
["District of Columbia","2019-06-01",{"$f":"IF($B631<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A631,'CMS monthly enrollment'!C:C,B631,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B631,C619:C630,B619:B630))","v":237743},{"$f":"IF($B631<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A631,'CMS monthly enrollment'!C:C,B631,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B631,D619:D630,B619:B630))","v":17031},{"$f":"IFERROR(IF($B631<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A631,'TMSIS - elig group'!$H:$H,$B631,'TMSIS - elig group'!$C:$C,E$1),E630),0)","v":0.29465477588175693},{"$f":"IFERROR(IF($B631<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A631,'TMSIS - elig group'!$H:$H,$B631,'TMSIS - elig group'!$C:$C,F$1),F630),0)","v":0.26851166830178363},{"$f":"IFERROR(IF($B631<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A631,'TMSIS - elig group'!$H:$H,$B631,'TMSIS - elig group'!$C:$C,G$1),G630),0)","v":0.20568296958682472},{"$f":"IFERROR(IF($B631<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A631,'TMSIS - elig group'!$H:$H,$B631,'TMSIS - elig group'!$C:$C,H$1),H630),0)","v":9.8002476800102933E-2},{"$f":"IFERROR(IF($B631<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A631,'TMSIS - elig group'!$H:$H,$B631,'TMSIS - elig group'!$C:$C,I$1),I630),0)","v":0.13314810942953181},{"$f":"IFERROR(IF($B631<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A631,'TMSIS - elig group'!$H:$H,$B631,'TMSIS - elig group'!$C:$C,J$1),J630),0)","v":0},{"$f":"IFERROR(IF($B631<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A631,'TMSIS - elig group'!$H:$H,$B631,'TMSIS - elig group'!$C:$C,K$1),K630),0)","v":0},true,17031,70052,63837,48900,23299,31655,0,0,0]
["District of Columbia","2019-07-01",{"$f":"IF($B632<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A632,'CMS monthly enrollment'!C:C,B632,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B632,C620:C631,B620:B631))","v":238923},{"$f":"IF($B632<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A632,'CMS monthly enrollment'!C:C,B632,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B632,D620:D631,B620:B631))","v":17178},{"$f":"IFERROR(IF($B632<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A632,'TMSIS - elig group'!$H:$H,$B632,'TMSIS - elig group'!$C:$C,E$1),E631),0)","v":0.2947021722774496},{"$f":"IFERROR(IF($B632<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A632,'TMSIS - elig group'!$H:$H,$B632,'TMSIS - elig group'!$C:$C,F$1),F631),0)","v":0.26837311306407979},{"$f":"IFERROR(IF($B632<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A632,'TMSIS - elig group'!$H:$H,$B632,'TMSIS - elig group'!$C:$C,G$1),G631),0)","v":0.20618226640413645},{"$f":"IFERROR(IF($B632<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A632,'TMSIS - elig group'!$H:$H,$B632,'TMSIS - elig group'!$C:$C,H$1),H631),0)","v":9.7760489202644518E-2},{"$f":"IFERROR(IF($B632<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A632,'TMSIS - elig group'!$H:$H,$B632,'TMSIS - elig group'!$C:$C,I$1),I631),0)","v":0.13298195905168964},{"$f":"IFERROR(IF($B632<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A632,'TMSIS - elig group'!$H:$H,$B632,'TMSIS - elig group'!$C:$C,J$1),J631),0)","v":0},{"$f":"IFERROR(IF($B632<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A632,'TMSIS - elig group'!$H:$H,$B632,'TMSIS - elig group'!$C:$C,K$1),K631),0)","v":0},true,17178,70411,64121,49262,23357,31772,0,0,0]
["District of Columbia","2019-08-01",{"$f":"IF($B633<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A633,'CMS monthly enrollment'!C:C,B633,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B633,C621:C632,B621:B632))","v":238684},{"$f":"IF($B633<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A633,'CMS monthly enrollment'!C:C,B633,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B633,D621:D632,B621:B632))","v":17268},{"$f":"IFERROR(IF($B633<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A633,'TMSIS - elig group'!$H:$H,$B633,'TMSIS - elig group'!$C:$C,E$1),E632),0)","v":0.29454015510331544},{"$f":"IFERROR(IF($B633<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A633,'TMSIS - elig group'!$H:$H,$B633,'TMSIS - elig group'!$C:$C,F$1),F632),0)","v":0.26732300645796714},{"$f":"IFERROR(IF($B633<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A633,'TMSIS - elig group'!$H:$H,$B633,'TMSIS - elig group'!$C:$C,G$1),G632),0)","v":0.20560597992545113},{"$f":"IFERROR(IF($B633<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A633,'TMSIS - elig group'!$H:$H,$B633,'TMSIS - elig group'!$C:$C,H$1),H632),0)","v":9.8647149966569106E-2},{"$f":"IFERROR(IF($B633<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A633,'TMSIS - elig group'!$H:$H,$B633,'TMSIS - elig group'!$C:$C,I$1),I632),0)","v":0.13388370854669715},{"$f":"IFERROR(IF($B633<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A633,'TMSIS - elig group'!$H:$H,$B633,'TMSIS - elig group'!$C:$C,J$1),J632),0)","v":0},{"$f":"IFERROR(IF($B633<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A633,'TMSIS - elig group'!$H:$H,$B633,'TMSIS - elig group'!$C:$C,K$1),K632),0)","v":0},true,17268,70302,63806,49075,23545,31956,0,0,0]
["District of Columbia","2019-09-01",{"$f":"IF($B634<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A634,'CMS monthly enrollment'!C:C,B634,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B634,C622:C633,B622:B633))","v":234912},{"$f":"IF($B634<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A634,'CMS monthly enrollment'!C:C,B634,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B634,D622:D633,B622:B633))","v":17190},{"$f":"IFERROR(IF($B634<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A634,'TMSIS - elig group'!$H:$H,$B634,'TMSIS - elig group'!$C:$C,E$1),E633),0)","v":0.29066573481129931},{"$f":"IFERROR(IF($B634<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A634,'TMSIS - elig group'!$H:$H,$B634,'TMSIS - elig group'!$C:$C,F$1),F633),0)","v":0.26813054643565321},{"$f":"IFERROR(IF($B634<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A634,'TMSIS - elig group'!$H:$H,$B634,'TMSIS - elig group'!$C:$C,G$1),G633),0)","v":0.20495400318564511},{"$f":"IFERROR(IF($B634<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A634,'TMSIS - elig group'!$H:$H,$B634,'TMSIS - elig group'!$C:$C,H$1),H633),0)","v":0.10038845366186652},{"$f":"IFERROR(IF($B634<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A634,'TMSIS - elig group'!$H:$H,$B634,'TMSIS - elig group'!$C:$C,I$1),I633),0)","v":0.13586126190553588},{"$f":"IFERROR(IF($B634<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A634,'TMSIS - elig group'!$H:$H,$B634,'TMSIS - elig group'!$C:$C,J$1),J633),0)","v":0},{"$f":"IFERROR(IF($B634<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A634,'TMSIS - elig group'!$H:$H,$B634,'TMSIS - elig group'!$C:$C,K$1),K633),0)","v":0},true,17190,68281,62987,48146,23582,31915,0,0,0]
["District of Columbia","2019-10-01",{"$f":"IF($B635<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A635,'CMS monthly enrollment'!C:C,B635,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B635,C623:C634,B623:B634))","v":236278},{"$f":"IF($B635<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A635,'CMS monthly enrollment'!C:C,B635,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B635,D623:D634,B623:B634))","v":17540},{"$f":"IFERROR(IF($B635<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A635,'TMSIS - elig group'!$H:$H,$B635,'TMSIS - elig group'!$C:$C,E$1),E634),0)","v":0.28811957180367603},{"$f":"IFERROR(IF($B635<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A635,'TMSIS - elig group'!$H:$H,$B635,'TMSIS - elig group'!$C:$C,F$1),F634),0)","v":0.26910119167844881},{"$f":"IFERROR(IF($B635<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A635,'TMSIS - elig group'!$H:$H,$B635,'TMSIS - elig group'!$C:$C,G$1),G634),0)","v":0.20677438901232073},{"$f":"IFERROR(IF($B635<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A635,'TMSIS - elig group'!$H:$H,$B635,'TMSIS - elig group'!$C:$C,H$1),H634),0)","v":0.10073520500908907},{"$f":"IFERROR(IF($B635<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A635,'TMSIS - elig group'!$H:$H,$B635,'TMSIS - elig group'!$C:$C,I$1),I634),0)","v":0.13526964249646536},{"$f":"IFERROR(IF($B635<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A635,'TMSIS - elig group'!$H:$H,$B635,'TMSIS - elig group'!$C:$C,J$1),J634),0)","v":0},{"$f":"IFERROR(IF($B635<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A635,'TMSIS - elig group'!$H:$H,$B635,'TMSIS - elig group'!$C:$C,K$1),K634),0)","v":0},true,17540,68076,63583,48856,23802,31961,0,0,0]
["District of Columbia","2019-11-01",{"$f":"IF($B636<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A636,'CMS monthly enrollment'!C:C,B636,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B636,C624:C635,B624:B635))","v":236504},{"$f":"IF($B636<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A636,'CMS monthly enrollment'!C:C,B636,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B636,D624:D635,B624:B635))","v":17514},{"$f":"IFERROR(IF($B636<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A636,'TMSIS - elig group'!$H:$H,$B636,'TMSIS - elig group'!$C:$C,E$1),E635),0)","v":0.28799838579499598},{"$f":"IFERROR(IF($B636<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A636,'TMSIS - elig group'!$H:$H,$B636,'TMSIS - elig group'!$C:$C,F$1),F635),0)","v":0.27001210653753027},{"$f":"IFERROR(IF($B636<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A636,'TMSIS - elig group'!$H:$H,$B636,'TMSIS - elig group'!$C:$C,G$1),G635),0)","v":0.20644067796610169},{"$f":"IFERROR(IF($B636<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A636,'TMSIS - elig group'!$H:$H,$B636,'TMSIS - elig group'!$C:$C,H$1),H635),0)","v":0.10069410815173527},{"$f":"IFERROR(IF($B636<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A636,'TMSIS - elig group'!$H:$H,$B636,'TMSIS - elig group'!$C:$C,I$1),I635),0)","v":0.13485472154963679},{"$f":"IFERROR(IF($B636<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A636,'TMSIS - elig group'!$H:$H,$B636,'TMSIS - elig group'!$C:$C,J$1),J635),0)","v":0},{"$f":"IFERROR(IF($B636<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A636,'TMSIS - elig group'!$H:$H,$B636,'TMSIS - elig group'!$C:$C,K$1),K635),0)","v":0},true,17514,68113,63859,48824,23815,31894,0,0,0]
["District of Columbia","2019-12-01",{"$f":"IF($B637<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A637,'CMS monthly enrollment'!C:C,B637,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B637,C625:C636,B625:B636))","v":235995},{"$f":"IF($B637<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A637,'CMS monthly enrollment'!C:C,B637,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B637,D625:D636,B625:B636))","v":17551},{"$f":"IFERROR(IF($B637<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A637,'TMSIS - elig group'!$H:$H,$B637,'TMSIS - elig group'!$C:$C,E$1),E636),0)","v":0.29014400038820659},{"$f":"IFERROR(IF($B637<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A637,'TMSIS - elig group'!$H:$H,$B637,'TMSIS - elig group'!$C:$C,F$1),F636),0)","v":0.27245633686628307},{"$f":"IFERROR(IF($B637<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A637,'TMSIS - elig group'!$H:$H,$B637,'TMSIS - elig group'!$C:$C,G$1),G636),0)","v":0.20792103230606857},{"$f":"IFERROR(IF($B637<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A637,'TMSIS - elig group'!$H:$H,$B637,'TMSIS - elig group'!$C:$C,H$1),H636),0)","v":0.10038780222490912},{"$f":"IFERROR(IF($B637<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A637,'TMSIS - elig group'!$H:$H,$B637,'TMSIS - elig group'!$C:$C,I$1),I636),0)","v":0.12909082821453269},{"$f":"IFERROR(IF($B637<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A637,'TMSIS - elig group'!$H:$H,$B637,'TMSIS - elig group'!$C:$C,J$1),J636),0)","v":0},{"$f":"IFERROR(IF($B637<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A637,'TMSIS - elig group'!$H:$H,$B637,'TMSIS - elig group'!$C:$C,K$1),K636),0)","v":0},true,17551,68473,64298,49068,23691,30465,0,0,0]
["District of Columbia","2020-01-01",{"$f":"IF($B638<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A638,'CMS monthly enrollment'!C:C,B638,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B638,C626:C637,B626:B637))","v":235636},{"$f":"IF($B638<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A638,'CMS monthly enrollment'!C:C,B638,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B638,D626:D637,B626:B637))","v":17629},{"$f":"IFERROR(IF($B638<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A638,'TMSIS - elig group'!$H:$H,$B638,'TMSIS - elig group'!$C:$C,E$1),E637),0)","v":0.29035624150650358},{"$f":"IFERROR(IF($B638<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A638,'TMSIS - elig group'!$H:$H,$B638,'TMSIS - elig group'!$C:$C,F$1),F637),0)","v":0.271355076684139},{"$f":"IFERROR(IF($B638<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A638,'TMSIS - elig group'!$H:$H,$B638,'TMSIS - elig group'!$C:$C,G$1),G637),0)","v":0.20808257296317867},{"$f":"IFERROR(IF($B638<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A638,'TMSIS - elig group'!$H:$H,$B638,'TMSIS - elig group'!$C:$C,H$1),H637),0)","v":0.1009270044651524},{"$f":"IFERROR(IF($B638<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A638,'TMSIS - elig group'!$H:$H,$B638,'TMSIS - elig group'!$C:$C,I$1),I637),0)","v":0.12927910438102633},{"$f":"IFERROR(IF($B638<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A638,'TMSIS - elig group'!$H:$H,$B638,'TMSIS - elig group'!$C:$C,J$1),J637),0)","v":0},{"$f":"IFERROR(IF($B638<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A638,'TMSIS - elig group'!$H:$H,$B638,'TMSIS - elig group'!$C:$C,K$1),K637),0)","v":0},true,17629,68418,63941,49032,23782,30463,0,0,0]
["District of Columbia","2020-02-01",{"$f":"IF($B639<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A639,'CMS monthly enrollment'!C:C,B639,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B639,C627:C638,B627:B638))","v":224771},{"$f":"IF($B639<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A639,'CMS monthly enrollment'!C:C,B639,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B639,D627:D638,B627:B638))","v":16903},{"$f":"IFERROR(IF($B639<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A639,'TMSIS - elig group'!$H:$H,$B639,'TMSIS - elig group'!$C:$C,E$1),E638),0)","v":0.2893196332943071},{"$f":"IFERROR(IF($B639<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A639,'TMSIS - elig group'!$H:$H,$B639,'TMSIS - elig group'!$C:$C,F$1),F638),0)","v":0.26763682780132969},{"$f":"IFERROR(IF($B639<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A639,'TMSIS - elig group'!$H:$H,$B639,'TMSIS - elig group'!$C:$C,G$1),G638),0)","v":0.20224182456792889},{"$f":"IFERROR(IF($B639<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A639,'TMSIS - elig group'!$H:$H,$B639,'TMSIS - elig group'!$C:$C,H$1),H638),0)","v":0.10546381338416606},{"$f":"IFERROR(IF($B639<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A639,'TMSIS - elig group'!$H:$H,$B639,'TMSIS - elig group'!$C:$C,I$1),I638),0)","v":0.13533790095226825},{"$f":"IFERROR(IF($B639<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A639,'TMSIS - elig group'!$H:$H,$B639,'TMSIS - elig group'!$C:$C,J$1),J638),0)","v":0},{"$f":"IFERROR(IF($B639<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A639,'TMSIS - elig group'!$H:$H,$B639,'TMSIS - elig group'!$C:$C,K$1),K638),0)","v":0},true,16903,65031,60157,45458,23705,30420,0,0,0]
["District of Columbia","2020-03-01",{"$f":"IF($B640<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A640,'CMS monthly enrollment'!C:C,B640,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B640,C628:C639,B628:B639))","v":226137},{"$f":"IF($B640<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A640,'CMS monthly enrollment'!C:C,B640,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B640,D628:D639,B628:B639))","v":17366},{"$f":"IFERROR(IF($B640<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A640,'TMSIS - elig group'!$H:$H,$B640,'TMSIS - elig group'!$C:$C,E$1),E639),0)","v":0.28836742323994841},{"$f":"IFERROR(IF($B640<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A640,'TMSIS - elig group'!$H:$H,$B640,'TMSIS - elig group'!$C:$C,F$1),F639),0)","v":0.26774124437611058},{"$f":"IFERROR(IF($B640<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A640,'TMSIS - elig group'!$H:$H,$B640,'TMSIS - elig group'!$C:$C,G$1),G639),0)","v":0.204955323948632},{"$f":"IFERROR(IF($B640<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A640,'TMSIS - elig group'!$H:$H,$B640,'TMSIS - elig group'!$C:$C,H$1),H639),0)","v":0.10487004667145564},{"$f":"IFERROR(IF($B640<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A640,'TMSIS - elig group'!$H:$H,$B640,'TMSIS - elig group'!$C:$C,I$1),I639),0)","v":0.13406596176385335},{"$f":"IFERROR(IF($B640<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A640,'TMSIS - elig group'!$H:$H,$B640,'TMSIS - elig group'!$C:$C,J$1),J639),0)","v":0},{"$f":"IFERROR(IF($B640<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A640,'TMSIS - elig group'!$H:$H,$B640,'TMSIS - elig group'!$C:$C,K$1),K639),0)","v":0},true,17366,65211,60546,46348,23715,30317,0,0,0]
["District of Columbia","2020-04-01",{"$f":"IF($B641<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A641,'CMS monthly enrollment'!C:C,B641,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B641,C629:C640,B629:B640))","v":228967},{"$f":"IF($B641<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A641,'CMS monthly enrollment'!C:C,B641,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B641,D629:D640,B629:B640))","v":17497},{"$f":"IFERROR(IF($B641<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A641,'TMSIS - elig group'!$H:$H,$B641,'TMSIS - elig group'!$C:$C,E$1),E640),0)","v":0.28730916030534354},{"$f":"IFERROR(IF($B641<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A641,'TMSIS - elig group'!$H:$H,$B641,'TMSIS - elig group'!$C:$C,F$1),F640),0)","v":0.26966893461666114},{"$f":"IFERROR(IF($B641<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A641,'TMSIS - elig group'!$H:$H,$B641,'TMSIS - elig group'!$C:$C,G$1),G640),0)","v":0.20574178559575174},{"$f":"IFERROR(IF($B641<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A641,'TMSIS - elig group'!$H:$H,$B641,'TMSIS - elig group'!$C:$C,H$1),H640),0)","v":0.10433952870892797},{"$f":"IFERROR(IF($B641<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A641,'TMSIS - elig group'!$H:$H,$B641,'TMSIS - elig group'!$C:$C,I$1),I640),0)","v":0.13294059077331563},{"$f":"IFERROR(IF($B641<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A641,'TMSIS - elig group'!$H:$H,$B641,'TMSIS - elig group'!$C:$C,J$1),J640),0)","v":0},{"$f":"IFERROR(IF($B641<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A641,'TMSIS - elig group'!$H:$H,$B641,'TMSIS - elig group'!$C:$C,K$1),K640),0)","v":0},true,17497,65784,61745,47108,23890,30439,0,0,0]
["District of Columbia","2020-05-01",{"$f":"IF($B642<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A642,'CMS monthly enrollment'!C:C,B642,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B642,C630:C641,B630:B641))","v":231191},{"$f":"IF($B642<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A642,'CMS monthly enrollment'!C:C,B642,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B642,D630:D641,B630:B641))","v":17363},{"$f":"IFERROR(IF($B642<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A642,'TMSIS - elig group'!$H:$H,$B642,'TMSIS - elig group'!$C:$C,E$1),E641),0)","v":0.28754675105832067},{"$f":"IFERROR(IF($B642<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A642,'TMSIS - elig group'!$H:$H,$B642,'TMSIS - elig group'!$C:$C,F$1),F641),0)","v":0.27166577617031767},{"$f":"IFERROR(IF($B642<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A642,'TMSIS - elig group'!$H:$H,$B642,'TMSIS - elig group'!$C:$C,G$1),G641),0)","v":0.20558135711643583},{"$f":"IFERROR(IF($B642<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A642,'TMSIS - elig group'!$H:$H,$B642,'TMSIS - elig group'!$C:$C,H$1),H641),0)","v":0.10343594591262176},{"$f":"IFERROR(IF($B642<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A642,'TMSIS - elig group'!$H:$H,$B642,'TMSIS - elig group'!$C:$C,I$1),I641),0)","v":0.13177016974230404},{"$f":"IFERROR(IF($B642<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A642,'TMSIS - elig group'!$H:$H,$B642,'TMSIS - elig group'!$C:$C,J$1),J641),0)","v":0},{"$f":"IFERROR(IF($B642<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A642,'TMSIS - elig group'!$H:$H,$B642,'TMSIS - elig group'!$C:$C,K$1),K641),0)","v":0},true,17363,66478,62807,47529,23913,30464,0,0,0]
["District of Columbia","2020-06-01",{"$f":"IF($B643<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A643,'CMS monthly enrollment'!C:C,B643,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B643,C631:C642,B631:B642))","v":233511},{"$f":"IF($B643<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A643,'CMS monthly enrollment'!C:C,B643,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B643,D631:D642,B631:B642))","v":17349},{"$f":"IFERROR(IF($B643<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A643,'TMSIS - elig group'!$H:$H,$B643,'TMSIS - elig group'!$C:$C,E$1),E642),0)","v":0.28729924868336443},{"$f":"IFERROR(IF($B643<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A643,'TMSIS - elig group'!$H:$H,$B643,'TMSIS - elig group'!$C:$C,F$1),F642),0)","v":0.27339622795093244},{"$f":"IFERROR(IF($B643<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A643,'TMSIS - elig group'!$H:$H,$B643,'TMSIS - elig group'!$C:$C,G$1),G642),0)","v":0.20570040129913472},{"$f":"IFERROR(IF($B643<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A643,'TMSIS - elig group'!$H:$H,$B643,'TMSIS - elig group'!$C:$C,H$1),H642),0)","v":0.1028156058965739},{"$f":"IFERROR(IF($B643<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A643,'TMSIS - elig group'!$H:$H,$B643,'TMSIS - elig group'!$C:$C,I$1),I642),0)","v":0.13078851616999454},{"$f":"IFERROR(IF($B643<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A643,'TMSIS - elig group'!$H:$H,$B643,'TMSIS - elig group'!$C:$C,J$1),J642),0)","v":0},{"$f":"IFERROR(IF($B643<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A643,'TMSIS - elig group'!$H:$H,$B643,'TMSIS - elig group'!$C:$C,K$1),K642),0)","v":0},true,{"$f":"D643","v":17349},{"$f":"ROUND($C643*E643,0)","v":67088},{"$f":"ROUND($C643*F643,0)","v":63841},{"$f":"ROUND($C643*G643,0)","v":48033},{"$f":"ROUND($C643*H643,0)","v":24009},{"$f":"ROUND($C643*I643,0)","v":30541},{"$f":"ROUND($C643*J643,0)","v":0},{"$f":"ROUND($C643*K643,0)","v":0},0]
["District of Columbia","2020-07-01",{"$f":"IF($B644<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A644,'CMS monthly enrollment'!C:C,B644,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B644,C632:C643,B632:B643))","v":235667},{"$f":"IF($B644<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A644,'CMS monthly enrollment'!C:C,B644,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B644,D632:D643,B632:B643))","v":17342},{"$f":"IFERROR(IF($B644<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A644,'TMSIS - elig group'!$H:$H,$B644,'TMSIS - elig group'!$C:$C,E$1),E643),0)","v":0.28729315207786077},{"$f":"IFERROR(IF($B644<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A644,'TMSIS - elig group'!$H:$H,$B644,'TMSIS - elig group'!$C:$C,F$1),F643),0)","v":0.2752323193195253},{"$f":"IFERROR(IF($B644<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A644,'TMSIS - elig group'!$H:$H,$B644,'TMSIS - elig group'!$C:$C,G$1),G643),0)","v":0.20559906709115633},{"$f":"IFERROR(IF($B644<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A644,'TMSIS - elig group'!$H:$H,$B644,'TMSIS - elig group'!$C:$C,H$1),H643),0)","v":0.10214786927977984},{"$f":"IFERROR(IF($B644<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A644,'TMSIS - elig group'!$H:$H,$B644,'TMSIS - elig group'!$C:$C,I$1),I643),0)","v":0.12972759223167774},{"$f":"IFERROR(IF($B644<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A644,'TMSIS - elig group'!$H:$H,$B644,'TMSIS - elig group'!$C:$C,J$1),J643),0)","v":0},{"$f":"IFERROR(IF($B644<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A644,'TMSIS - elig group'!$H:$H,$B644,'TMSIS - elig group'!$C:$C,K$1),K643),0)","v":0},true,17342,67706,64863,48453,24073,30573,0,0,0]
["District of Columbia","2020-08-01",{"$f":"IF($B645<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A645,'CMS monthly enrollment'!C:C,B645,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B645,C633:C644,B633:B644))","v":237526},{"$f":"IF($B645<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A645,'CMS monthly enrollment'!C:C,B645,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B645,D633:D644,B633:B644))","v":17359},{"$f":"IFERROR(IF($B645<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A645,'TMSIS - elig group'!$H:$H,$B645,'TMSIS - elig group'!$C:$C,E$1),E644),0)","v":0.28691351701730938},{"$f":"IFERROR(IF($B645<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A645,'TMSIS - elig group'!$H:$H,$B645,'TMSIS - elig group'!$C:$C,F$1),F644),0)","v":0.27711445971142995},{"$f":"IFERROR(IF($B645<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A645,'TMSIS - elig group'!$H:$H,$B645,'TMSIS - elig group'!$C:$C,G$1),G644),0)","v":0.20554813101687727},{"$f":"IFERROR(IF($B645<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A645,'TMSIS - elig group'!$H:$H,$B645,'TMSIS - elig group'!$C:$C,H$1),H644),0)","v":0.10182777026432246},{"$f":"IFERROR(IF($B645<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A645,'TMSIS - elig group'!$H:$H,$B645,'TMSIS - elig group'!$C:$C,I$1),I644),0)","v":0.1285961219900609},{"$f":"IFERROR(IF($B645<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A645,'TMSIS - elig group'!$H:$H,$B645,'TMSIS - elig group'!$C:$C,J$1),J644),0)","v":0},{"$f":"IFERROR(IF($B645<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A645,'TMSIS - elig group'!$H:$H,$B645,'TMSIS - elig group'!$C:$C,K$1),K644),0)","v":0},true,17359,68149,65822,48823,24187,30545,0,0,0]
["District of Columbia","2020-09-01",{"$f":"IF($B646<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A646,'CMS monthly enrollment'!C:C,B646,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B646,C634:C645,B634:B645))","v":238919},{"$f":"IF($B646<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A646,'CMS monthly enrollment'!C:C,B646,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B646,D634:D645,B634:B645))","v":17381},{"$f":"IFERROR(IF($B646<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A646,'TMSIS - elig group'!$H:$H,$B646,'TMSIS - elig group'!$C:$C,E$1),E645),0)","v":0.28627682927313364},{"$f":"IFERROR(IF($B646<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A646,'TMSIS - elig group'!$H:$H,$B646,'TMSIS - elig group'!$C:$C,F$1),F645),0)","v":0.27877832778256328},{"$f":"IFERROR(IF($B646<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A646,'TMSIS - elig group'!$H:$H,$B646,'TMSIS - elig group'!$C:$C,G$1),G645),0)","v":0.20571458059598996},{"$f":"IFERROR(IF($B646<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A646,'TMSIS - elig group'!$H:$H,$B646,'TMSIS - elig group'!$C:$C,H$1),H645),0)","v":0.10173588920160212},{"$f":"IFERROR(IF($B646<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A646,'TMSIS - elig group'!$H:$H,$B646,'TMSIS - elig group'!$C:$C,I$1),I645),0)","v":0.12749437314671103},{"$f":"IFERROR(IF($B646<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A646,'TMSIS - elig group'!$H:$H,$B646,'TMSIS - elig group'!$C:$C,J$1),J645),0)","v":0},{"$f":"IFERROR(IF($B646<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A646,'TMSIS - elig group'!$H:$H,$B646,'TMSIS - elig group'!$C:$C,K$1),K645),0)","v":0},true,17381,68397,66605,49149,24307,30461,0,0,0]
["District of Columbia","2020-10-01",{"$f":"IF($B647<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A647,'CMS monthly enrollment'!C:C,B647,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B647,C635:C646,B635:B646))","v":240793},{"$f":"IF($B647<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A647,'CMS monthly enrollment'!C:C,B647,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B647,D635:D646,B635:B646))","v":17432},{"$f":"IFERROR(IF($B647<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A647,'TMSIS - elig group'!$H:$H,$B647,'TMSIS - elig group'!$C:$C,E$1),E646),0)","v":0.28578574044827437},{"$f":"IFERROR(IF($B647<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A647,'TMSIS - elig group'!$H:$H,$B647,'TMSIS - elig group'!$C:$C,F$1),F646),0)","v":0.28059486347363405},{"$f":"IFERROR(IF($B647<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A647,'TMSIS - elig group'!$H:$H,$B647,'TMSIS - elig group'!$C:$C,G$1),G646),0)","v":0.20555163898592793},{"$f":"IFERROR(IF($B647<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A647,'TMSIS - elig group'!$H:$H,$B647,'TMSIS - elig group'!$C:$C,H$1),H646),0)","v":0.10169865344397752},{"$f":"IFERROR(IF($B647<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A647,'TMSIS - elig group'!$H:$H,$B647,'TMSIS - elig group'!$C:$C,I$1),I646),0)","v":0.12636910364818615},{"$f":"IFERROR(IF($B647<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A647,'TMSIS - elig group'!$H:$H,$B647,'TMSIS - elig group'!$C:$C,J$1),J646),0)","v":0},{"$f":"IFERROR(IF($B647<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A647,'TMSIS - elig group'!$H:$H,$B647,'TMSIS - elig group'!$C:$C,K$1),K646),0)","v":0},true,17432,68815,67565,49495,24488,30429,0,0,0]
["District of Columbia","2020-11-01",{"$f":"IF($B648<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A648,'CMS monthly enrollment'!C:C,B648,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B648,C636:C647,B636:B647))","v":242264},{"$f":"IF($B648<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A648,'CMS monthly enrollment'!C:C,B648,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B648,D636:D647,B636:B647))","v":17378},{"$f":"IFERROR(IF($B648<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A648,'TMSIS - elig group'!$H:$H,$B648,'TMSIS - elig group'!$C:$C,E$1),E647),0)","v":0.28506138087418875},{"$f":"IFERROR(IF($B648<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A648,'TMSIS - elig group'!$H:$H,$B648,'TMSIS - elig group'!$C:$C,F$1),F647),0)","v":0.28270388615216202},{"$f":"IFERROR(IF($B648<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A648,'TMSIS - elig group'!$H:$H,$B648,'TMSIS - elig group'!$C:$C,G$1),G647),0)","v":0.20502775822972868},{"$f":"IFERROR(IF($B648<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A648,'TMSIS - elig group'!$H:$H,$B648,'TMSIS - elig group'!$C:$C,H$1),H647),0)","v":0.10181796856673704},{"$f":"IFERROR(IF($B648<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A648,'TMSIS - elig group'!$H:$H,$B648,'TMSIS - elig group'!$C:$C,I$1),I647),0)","v":0.12538900617718352},{"$f":"IFERROR(IF($B648<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A648,'TMSIS - elig group'!$H:$H,$B648,'TMSIS - elig group'!$C:$C,J$1),J647),0)","v":0},{"$f":"IFERROR(IF($B648<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A648,'TMSIS - elig group'!$H:$H,$B648,'TMSIS - elig group'!$C:$C,K$1),K647),0)","v":0},true,17378,69060,68489,49671,24667,30377,0,0,0]
["District of Columbia","2020-12-01",{"$f":"IF($B649<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A649,'CMS monthly enrollment'!C:C,B649,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B649,C637:C648,B637:B648))","v":244923},{"$f":"IF($B649<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A649,'CMS monthly enrollment'!C:C,B649,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B649,D637:D648,B637:B648))","v":17404},{"$f":"IFERROR(IF($B649<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A649,'TMSIS - elig group'!$H:$H,$B649,'TMSIS - elig group'!$C:$C,E$1),E648),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B649<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A649,'TMSIS - elig group'!$H:$H,$B649,'TMSIS - elig group'!$C:$C,F$1),F648),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B649<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A649,'TMSIS - elig group'!$H:$H,$B649,'TMSIS - elig group'!$C:$C,G$1),G648),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B649<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A649,'TMSIS - elig group'!$H:$H,$B649,'TMSIS - elig group'!$C:$C,H$1),H648),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B649<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A649,'TMSIS - elig group'!$H:$H,$B649,'TMSIS - elig group'!$C:$C,I$1),I648),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B649<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A649,'TMSIS - elig group'!$H:$H,$B649,'TMSIS - elig group'!$C:$C,J$1),J648),0)","v":0},{"$f":"IFERROR(IF($B649<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A649,'TMSIS - elig group'!$H:$H,$B649,'TMSIS - elig group'!$C:$C,K$1),K648),0)","v":0},true,17404,69654,69825,50170,24878,30397,0,0,0]
["District of Columbia","2021-01-01",{"$f":"IF($B650<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A650,'CMS monthly enrollment'!C:C,B650,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B650,C638:C649,B638:B649))","v":246677},{"$f":"IF($B650<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A650,'CMS monthly enrollment'!C:C,B650,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B650,D638:D649,B638:B649))","v":17409},{"$f":"IFERROR(IF($B650<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A650,'TMSIS - elig group'!$H:$H,$B650,'TMSIS - elig group'!$C:$C,E$1),E649),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B650<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A650,'TMSIS - elig group'!$H:$H,$B650,'TMSIS - elig group'!$C:$C,F$1),F649),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B650<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A650,'TMSIS - elig group'!$H:$H,$B650,'TMSIS - elig group'!$C:$C,G$1),G649),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B650<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A650,'TMSIS - elig group'!$H:$H,$B650,'TMSIS - elig group'!$C:$C,H$1),H649),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B650<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A650,'TMSIS - elig group'!$H:$H,$B650,'TMSIS - elig group'!$C:$C,I$1),I649),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B650<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A650,'TMSIS - elig group'!$H:$H,$B650,'TMSIS - elig group'!$C:$C,J$1),J649),0)","v":0},{"$f":"IFERROR(IF($B650<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A650,'TMSIS - elig group'!$H:$H,$B650,'TMSIS - elig group'!$C:$C,K$1),K649),0)","v":0},true,17409,70153,70325,50529,25056,30614,0,0,0]
["District of Columbia","2021-02-01",{"$f":"IF($B651<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A651,'CMS monthly enrollment'!C:C,B651,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B651,C639:C650,B639:B650))","v":247688},{"$f":"IF($B651<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A651,'CMS monthly enrollment'!C:C,B651,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B651,D639:D650,B639:B650))","v":17349},{"$f":"IFERROR(IF($B651<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A651,'TMSIS - elig group'!$H:$H,$B651,'TMSIS - elig group'!$C:$C,E$1),E650),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B651<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A651,'TMSIS - elig group'!$H:$H,$B651,'TMSIS - elig group'!$C:$C,F$1),F650),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B651<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A651,'TMSIS - elig group'!$H:$H,$B651,'TMSIS - elig group'!$C:$C,G$1),G650),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B651<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A651,'TMSIS - elig group'!$H:$H,$B651,'TMSIS - elig group'!$C:$C,H$1),H650),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B651<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A651,'TMSIS - elig group'!$H:$H,$B651,'TMSIS - elig group'!$C:$C,I$1),I650),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B651<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A651,'TMSIS - elig group'!$H:$H,$B651,'TMSIS - elig group'!$C:$C,J$1),J650),0)","v":0},{"$f":"IFERROR(IF($B651<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A651,'TMSIS - elig group'!$H:$H,$B651,'TMSIS - elig group'!$C:$C,K$1),K650),0)","v":0},true,17349,70440,70613,50736,25159,30740,0,0,0]
["District of Columbia","2021-03-01",{"$f":"IF($B652<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A652,'CMS monthly enrollment'!C:C,B652,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B652,C640:C651,B640:B651))","v":249051},{"$f":"IF($B652<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A652,'CMS monthly enrollment'!C:C,B652,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B652,D640:D651,B640:B651))","v":17323},{"$f":"IFERROR(IF($B652<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A652,'TMSIS - elig group'!$H:$H,$B652,'TMSIS - elig group'!$C:$C,E$1),E651),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B652<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A652,'TMSIS - elig group'!$H:$H,$B652,'TMSIS - elig group'!$C:$C,F$1),F651),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B652<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A652,'TMSIS - elig group'!$H:$H,$B652,'TMSIS - elig group'!$C:$C,G$1),G651),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B652<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A652,'TMSIS - elig group'!$H:$H,$B652,'TMSIS - elig group'!$C:$C,H$1),H651),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B652<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A652,'TMSIS - elig group'!$H:$H,$B652,'TMSIS - elig group'!$C:$C,I$1),I651),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B652<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A652,'TMSIS - elig group'!$H:$H,$B652,'TMSIS - elig group'!$C:$C,J$1),J651),0)","v":0},{"$f":"IFERROR(IF($B652<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A652,'TMSIS - elig group'!$H:$H,$B652,'TMSIS - elig group'!$C:$C,K$1),K651),0)","v":0},true,17323,70828,71002,51015,25298,30909,0,0,0]
["District of Columbia","2021-04-01",{"$f":"IF($B653<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A653,'CMS monthly enrollment'!C:C,B653,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B653,C641:C652,B641:B652))","v":250316},{"$f":"IF($B653<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A653,'CMS monthly enrollment'!C:C,B653,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B653,D641:D652,B641:B652))","v":17282},{"$f":"IFERROR(IF($B653<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A653,'TMSIS - elig group'!$H:$H,$B653,'TMSIS - elig group'!$C:$C,E$1),E652),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B653<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A653,'TMSIS - elig group'!$H:$H,$B653,'TMSIS - elig group'!$C:$C,F$1),F652),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B653<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A653,'TMSIS - elig group'!$H:$H,$B653,'TMSIS - elig group'!$C:$C,G$1),G652),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B653<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A653,'TMSIS - elig group'!$H:$H,$B653,'TMSIS - elig group'!$C:$C,H$1),H652),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B653<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A653,'TMSIS - elig group'!$H:$H,$B653,'TMSIS - elig group'!$C:$C,I$1),I652),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B653<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A653,'TMSIS - elig group'!$H:$H,$B653,'TMSIS - elig group'!$C:$C,J$1),J652),0)","v":0},{"$f":"IFERROR(IF($B653<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A653,'TMSIS - elig group'!$H:$H,$B653,'TMSIS - elig group'!$C:$C,K$1),K652),0)","v":0},true,17282,71187,71362,51274,25426,31066,0,0,0]
["District of Columbia","2021-05-01",{"$f":"IF($B654<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A654,'CMS monthly enrollment'!C:C,B654,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B654,C642:C653,B642:B653))","v":251060},{"$f":"IF($B654<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A654,'CMS monthly enrollment'!C:C,B654,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B654,D642:D653,B642:B653))","v":17248},{"$f":"IFERROR(IF($B654<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A654,'TMSIS - elig group'!$H:$H,$B654,'TMSIS - elig group'!$C:$C,E$1),E653),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B654<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A654,'TMSIS - elig group'!$H:$H,$B654,'TMSIS - elig group'!$C:$C,F$1),F653),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B654<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A654,'TMSIS - elig group'!$H:$H,$B654,'TMSIS - elig group'!$C:$C,G$1),G653),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B654<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A654,'TMSIS - elig group'!$H:$H,$B654,'TMSIS - elig group'!$C:$C,H$1),H653),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B654<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A654,'TMSIS - elig group'!$H:$H,$B654,'TMSIS - elig group'!$C:$C,I$1),I653),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B654<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A654,'TMSIS - elig group'!$H:$H,$B654,'TMSIS - elig group'!$C:$C,J$1),J653),0)","v":0},{"$f":"IFERROR(IF($B654<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A654,'TMSIS - elig group'!$H:$H,$B654,'TMSIS - elig group'!$C:$C,K$1),K653),0)","v":0},true,17248,71399,71574,51427,25502,31158,0,0,0]
["District of Columbia","2021-06-01",{"$f":"IF($B655<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A655,'CMS monthly enrollment'!C:C,B655,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B655,C643:C654,B643:B654))","v":252371},{"$f":"IF($B655<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A655,'CMS monthly enrollment'!C:C,B655,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B655,D643:D654,B643:B654))","v":17220},{"$f":"IFERROR(IF($B655<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A655,'TMSIS - elig group'!$H:$H,$B655,'TMSIS - elig group'!$C:$C,E$1),E654),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B655<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A655,'TMSIS - elig group'!$H:$H,$B655,'TMSIS - elig group'!$C:$C,F$1),F654),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B655<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A655,'TMSIS - elig group'!$H:$H,$B655,'TMSIS - elig group'!$C:$C,G$1),G654),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B655<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A655,'TMSIS - elig group'!$H:$H,$B655,'TMSIS - elig group'!$C:$C,H$1),H654),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B655<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A655,'TMSIS - elig group'!$H:$H,$B655,'TMSIS - elig group'!$C:$C,I$1),I654),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B655<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A655,'TMSIS - elig group'!$H:$H,$B655,'TMSIS - elig group'!$C:$C,J$1),J654),0)","v":0},{"$f":"IFERROR(IF($B655<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A655,'TMSIS - elig group'!$H:$H,$B655,'TMSIS - elig group'!$C:$C,K$1),K654),0)","v":0},true,17220,71772,71948,51695,25635,31321,0,0,0]
["District of Columbia","2021-07-01",{"$f":"IF($B656<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A656,'CMS monthly enrollment'!C:C,B656,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B656,C644:C655,B644:B655))","v":253740},{"$f":"IF($B656<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A656,'CMS monthly enrollment'!C:C,B656,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B656,D644:D655,B644:B655))","v":17198},{"$f":"IFERROR(IF($B656<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A656,'TMSIS - elig group'!$H:$H,$B656,'TMSIS - elig group'!$C:$C,E$1),E655),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B656<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A656,'TMSIS - elig group'!$H:$H,$B656,'TMSIS - elig group'!$C:$C,F$1),F655),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B656<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A656,'TMSIS - elig group'!$H:$H,$B656,'TMSIS - elig group'!$C:$C,G$1),G655),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B656<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A656,'TMSIS - elig group'!$H:$H,$B656,'TMSIS - elig group'!$C:$C,H$1),H655),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B656<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A656,'TMSIS - elig group'!$H:$H,$B656,'TMSIS - elig group'!$C:$C,I$1),I655),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B656<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A656,'TMSIS - elig group'!$H:$H,$B656,'TMSIS - elig group'!$C:$C,J$1),J655),0)","v":0},{"$f":"IFERROR(IF($B656<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A656,'TMSIS - elig group'!$H:$H,$B656,'TMSIS - elig group'!$C:$C,K$1),K655),0)","v":0},{"$f":"SUM(E656:K656)=1","v":true},17198,72161,72338,51976,25774,31491,0,0,0]
["District of Columbia",{"$f":"B579","v":"2021-08-01"},{"$f":"IF($B657<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A657,'CMS monthly enrollment'!C:C,B657,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B657,C645:C656,B645:B656))","v":254871},{"$f":"IF($B657<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A657,'CMS monthly enrollment'!C:C,B657,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B657,D645:D656,B645:B656))","v":17166},{"$f":"IFERROR(IF($B657<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A657,'TMSIS - elig group'!$H:$H,$B657,'TMSIS - elig group'!$C:$C,E$1),E656),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B657<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A657,'TMSIS - elig group'!$H:$H,$B657,'TMSIS - elig group'!$C:$C,F$1),F656),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B657<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A657,'TMSIS - elig group'!$H:$H,$B657,'TMSIS - elig group'!$C:$C,G$1),G656),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B657<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A657,'TMSIS - elig group'!$H:$H,$B657,'TMSIS - elig group'!$C:$C,H$1),H656),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B657<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A657,'TMSIS - elig group'!$H:$H,$B657,'TMSIS - elig group'!$C:$C,I$1),I656),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B657<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A657,'TMSIS - elig group'!$H:$H,$B657,'TMSIS - elig group'!$C:$C,J$1),J656),0)","v":0},{"$f":"IFERROR(IF($B657<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A657,'TMSIS - elig group'!$H:$H,$B657,'TMSIS - elig group'!$C:$C,K$1),K656),0)","v":0},true,17166,72483,72661,52207,25889,31631,0,0,0]
["District of Columbia","2021-09-01",{"$f":"IF($B658<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A658,'CMS monthly enrollment'!C:C,B658,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B658,C646:C657,B646:B657))","v":255921},{"$f":"IF($B658<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A658,'CMS monthly enrollment'!C:C,B658,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B658,D646:D657,B646:B657))","v":17225},{"$f":"IFERROR(IF($B658<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A658,'TMSIS - elig group'!$H:$H,$B658,'TMSIS - elig group'!$C:$C,E$1),E657),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B658<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A658,'TMSIS - elig group'!$H:$H,$B658,'TMSIS - elig group'!$C:$C,F$1),F657),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B658<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A658,'TMSIS - elig group'!$H:$H,$B658,'TMSIS - elig group'!$C:$C,G$1),G657),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B658<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A658,'TMSIS - elig group'!$H:$H,$B658,'TMSIS - elig group'!$C:$C,H$1),H657),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B658<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A658,'TMSIS - elig group'!$H:$H,$B658,'TMSIS - elig group'!$C:$C,I$1),I657),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B658<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A658,'TMSIS - elig group'!$H:$H,$B658,'TMSIS - elig group'!$C:$C,J$1),J657),0)","v":0},{"$f":"IFERROR(IF($B658<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A658,'TMSIS - elig group'!$H:$H,$B658,'TMSIS - elig group'!$C:$C,K$1),K657),0)","v":0},true,17225,72781,72960,52422,25995,31762,0,0,0]
["District of Columbia","2021-10-01",{"$f":"IF($B659<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A659,'CMS monthly enrollment'!C:C,B659,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B659,C647:C658,B647:B658))","v":256633},{"$f":"IF($B659<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A659,'CMS monthly enrollment'!C:C,B659,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B659,D647:D658,B647:B658))","v":17249},{"$f":"IFERROR(IF($B659<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A659,'TMSIS - elig group'!$H:$H,$B659,'TMSIS - elig group'!$C:$C,E$1),E658),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B659<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A659,'TMSIS - elig group'!$H:$H,$B659,'TMSIS - elig group'!$C:$C,F$1),F658),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B659<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A659,'TMSIS - elig group'!$H:$H,$B659,'TMSIS - elig group'!$C:$C,G$1),G658),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B659<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A659,'TMSIS - elig group'!$H:$H,$B659,'TMSIS - elig group'!$C:$C,H$1),H658),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B659<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A659,'TMSIS - elig group'!$H:$H,$B659,'TMSIS - elig group'!$C:$C,I$1),I658),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B659<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A659,'TMSIS - elig group'!$H:$H,$B659,'TMSIS - elig group'!$C:$C,J$1),J658),0)","v":0},{"$f":"IFERROR(IF($B659<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A659,'TMSIS - elig group'!$H:$H,$B659,'TMSIS - elig group'!$C:$C,K$1),K658),0)","v":0},true,17249,72984,73163,52568,26068,31850,0,0,0]
["District of Columbia","2021-11-01",{"$f":"IF($B660<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A660,'CMS monthly enrollment'!C:C,B660,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B660,C648:C659,B648:B659))","v":257262},{"$f":"IF($B660<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A660,'CMS monthly enrollment'!C:C,B660,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B660,D648:D659,B648:B659))","v":17213},{"$f":"IFERROR(IF($B660<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A660,'TMSIS - elig group'!$H:$H,$B660,'TMSIS - elig group'!$C:$C,E$1),E659),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B660<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A660,'TMSIS - elig group'!$H:$H,$B660,'TMSIS - elig group'!$C:$C,F$1),F659),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B660<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A660,'TMSIS - elig group'!$H:$H,$B660,'TMSIS - elig group'!$C:$C,G$1),G659),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B660<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A660,'TMSIS - elig group'!$H:$H,$B660,'TMSIS - elig group'!$C:$C,H$1),H659),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B660<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A660,'TMSIS - elig group'!$H:$H,$B660,'TMSIS - elig group'!$C:$C,I$1),I659),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B660<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A660,'TMSIS - elig group'!$H:$H,$B660,'TMSIS - elig group'!$C:$C,J$1),J659),0)","v":0},{"$f":"IFERROR(IF($B660<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A660,'TMSIS - elig group'!$H:$H,$B660,'TMSIS - elig group'!$C:$C,K$1),K659),0)","v":0},true,17213,73163,73342,52697,26132,31928,0,0,0]
["District of Columbia","2021-12-01",{"$f":"IF($B661<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A661,'CMS monthly enrollment'!C:C,B661,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B661,C649:C660,B649:B660))","v":258605},{"$f":"IF($B661<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A661,'CMS monthly enrollment'!C:C,B661,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B661,D649:D660,B649:B660))","v":17166},{"$f":"IFERROR(IF($B661<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A661,'TMSIS - elig group'!$H:$H,$B661,'TMSIS - elig group'!$C:$C,E$1),E660),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B661<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A661,'TMSIS - elig group'!$H:$H,$B661,'TMSIS - elig group'!$C:$C,F$1),F660),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B661<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A661,'TMSIS - elig group'!$H:$H,$B661,'TMSIS - elig group'!$C:$C,G$1),G660),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B661<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A661,'TMSIS - elig group'!$H:$H,$B661,'TMSIS - elig group'!$C:$C,H$1),H660),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B661<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A661,'TMSIS - elig group'!$H:$H,$B661,'TMSIS - elig group'!$C:$C,I$1),I660),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B661<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A661,'TMSIS - elig group'!$H:$H,$B661,'TMSIS - elig group'!$C:$C,J$1),J660),0)","v":0},{"$f":"IFERROR(IF($B661<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A661,'TMSIS - elig group'!$H:$H,$B661,'TMSIS - elig group'!$C:$C,K$1),K660),0)","v":0},true,17166,73545,73725,52972,26268,32095,0,0,0]
["District of Columbia","2022-01-01",{"$f":"IF($B662<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A662,'CMS monthly enrollment'!C:C,B662,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B662,C650:C661,B650:B661))","v":260429},{"$f":"IF($B662<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A662,'CMS monthly enrollment'!C:C,B662,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B662,D650:D661,B650:B661))","v":17157},{"$f":"IFERROR(IF($B662<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A662,'TMSIS - elig group'!$H:$H,$B662,'TMSIS - elig group'!$C:$C,E$1),E661),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B662<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A662,'TMSIS - elig group'!$H:$H,$B662,'TMSIS - elig group'!$C:$C,F$1),F661),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B662<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A662,'TMSIS - elig group'!$H:$H,$B662,'TMSIS - elig group'!$C:$C,G$1),G661),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B662<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A662,'TMSIS - elig group'!$H:$H,$B662,'TMSIS - elig group'!$C:$C,H$1),H661),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B662<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A662,'TMSIS - elig group'!$H:$H,$B662,'TMSIS - elig group'!$C:$C,I$1),I661),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B662<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A662,'TMSIS - elig group'!$H:$H,$B662,'TMSIS - elig group'!$C:$C,J$1),J661),0)","v":0},{"$f":"IFERROR(IF($B662<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A662,'TMSIS - elig group'!$H:$H,$B662,'TMSIS - elig group'!$C:$C,K$1),K661),0)","v":0},true,17157,74064,74245,53346,26453,32321,0,0,0]
["District of Columbia","2022-02-01",{"$f":"IF($B663<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A663,'CMS monthly enrollment'!C:C,B663,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B663,C651:C662,B651:B662))","v":261805},{"$f":"IF($B663<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A663,'CMS monthly enrollment'!C:C,B663,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B663,D651:D662,B651:B662))","v":17179},{"$f":"IFERROR(IF($B663<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A663,'TMSIS - elig group'!$H:$H,$B663,'TMSIS - elig group'!$C:$C,E$1),E662),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B663<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A663,'TMSIS - elig group'!$H:$H,$B663,'TMSIS - elig group'!$C:$C,F$1),F662),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B663<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A663,'TMSIS - elig group'!$H:$H,$B663,'TMSIS - elig group'!$C:$C,G$1),G662),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B663<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A663,'TMSIS - elig group'!$H:$H,$B663,'TMSIS - elig group'!$C:$C,H$1),H662),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B663<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A663,'TMSIS - elig group'!$H:$H,$B663,'TMSIS - elig group'!$C:$C,I$1),I662),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B663<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A663,'TMSIS - elig group'!$H:$H,$B663,'TMSIS - elig group'!$C:$C,J$1),J662),0)","v":0},{"$f":"IFERROR(IF($B663<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A663,'TMSIS - elig group'!$H:$H,$B663,'TMSIS - elig group'!$C:$C,K$1),K662),0)","v":0},true,17179,74455,74638,53628,26593,32492,0,0,0]
["District of Columbia","2022-03-01",{"$f":"IF($B664<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A664,'CMS monthly enrollment'!C:C,B664,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B664,C652:C663,B652:B663))","v":262782},{"$f":"IF($B664<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A664,'CMS monthly enrollment'!C:C,B664,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B664,D652:D663,B652:B663))","v":17183},{"$f":"IFERROR(IF($B664<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A664,'TMSIS - elig group'!$H:$H,$B664,'TMSIS - elig group'!$C:$C,E$1),E663),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B664<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A664,'TMSIS - elig group'!$H:$H,$B664,'TMSIS - elig group'!$C:$C,F$1),F663),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B664<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A664,'TMSIS - elig group'!$H:$H,$B664,'TMSIS - elig group'!$C:$C,G$1),G663),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B664<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A664,'TMSIS - elig group'!$H:$H,$B664,'TMSIS - elig group'!$C:$C,H$1),H663),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B664<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A664,'TMSIS - elig group'!$H:$H,$B664,'TMSIS - elig group'!$C:$C,I$1),I663),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B664<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A664,'TMSIS - elig group'!$H:$H,$B664,'TMSIS - elig group'!$C:$C,J$1),J663),0)","v":0},{"$f":"IFERROR(IF($B664<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A664,'TMSIS - elig group'!$H:$H,$B664,'TMSIS - elig group'!$C:$C,K$1),K663),0)","v":0},true,17183,74733,74916,53828,26692,32613,0,0,0]
["District of Columbia","2022-04-01",{"$f":"IF($B665<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A665,'CMS monthly enrollment'!C:C,B665,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B665,C653:C664,B653:B664))","v":265983},{"$f":"IF($B665<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A665,'CMS monthly enrollment'!C:C,B665,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B665,D653:D664,B653:B664))","v":17284},{"$f":"IFERROR(IF($B665<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A665,'TMSIS - elig group'!$H:$H,$B665,'TMSIS - elig group'!$C:$C,E$1),E664),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B665<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A665,'TMSIS - elig group'!$H:$H,$B665,'TMSIS - elig group'!$C:$C,F$1),F664),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B665<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A665,'TMSIS - elig group'!$H:$H,$B665,'TMSIS - elig group'!$C:$C,G$1),G664),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B665<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A665,'TMSIS - elig group'!$H:$H,$B665,'TMSIS - elig group'!$C:$C,H$1),H664),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B665<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A665,'TMSIS - elig group'!$H:$H,$B665,'TMSIS - elig group'!$C:$C,I$1),I664),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B665<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A665,'TMSIS - elig group'!$H:$H,$B665,'TMSIS - elig group'!$C:$C,J$1),J664),0)","v":0},{"$f":"IFERROR(IF($B665<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A665,'TMSIS - elig group'!$H:$H,$B665,'TMSIS - elig group'!$C:$C,K$1),K664),0)","v":0},true,17284,75643,75829,54483,27017,33010,0,0,0]
["District of Columbia","2022-05-01",{"$f":"IF($B666<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A666,'CMS monthly enrollment'!C:C,B666,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B666,C654:C665,B654:B665))","v":268110},{"$f":"IF($B666<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A666,'CMS monthly enrollment'!C:C,B666,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B666,D654:D665,B654:B665))","v":17138},{"$f":"IFERROR(IF($B666<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A666,'TMSIS - elig group'!$H:$H,$B666,'TMSIS - elig group'!$C:$C,E$1),E665),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B666<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A666,'TMSIS - elig group'!$H:$H,$B666,'TMSIS - elig group'!$C:$C,F$1),F665),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B666<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A666,'TMSIS - elig group'!$H:$H,$B666,'TMSIS - elig group'!$C:$C,G$1),G665),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B666<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A666,'TMSIS - elig group'!$H:$H,$B666,'TMSIS - elig group'!$C:$C,H$1),H665),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B666<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A666,'TMSIS - elig group'!$H:$H,$B666,'TMSIS - elig group'!$C:$C,I$1),I665),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B666<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A666,'TMSIS - elig group'!$H:$H,$B666,'TMSIS - elig group'!$C:$C,J$1),J665),0)","v":0},{"$f":"IFERROR(IF($B666<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A666,'TMSIS - elig group'!$H:$H,$B666,'TMSIS - elig group'!$C:$C,K$1),K665),0)","v":0},true,17138,76248,76435,54919,27233,33274,0,0,0]
["District of Columbia","2022-06-01",{"$f":"IF($B667<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A667,'CMS monthly enrollment'!C:C,B667,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B667,C655:C666,B655:B666))","v":268910},{"$f":"IF($B667<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A667,'CMS monthly enrollment'!C:C,B667,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B667,D655:D666,B655:B666))","v":17090},{"$f":"IFERROR(IF($B667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A667,'TMSIS - elig group'!$H:$H,$B667,'TMSIS - elig group'!$C:$C,E$1),E666),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A667,'TMSIS - elig group'!$H:$H,$B667,'TMSIS - elig group'!$C:$C,F$1),F666),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A667,'TMSIS - elig group'!$H:$H,$B667,'TMSIS - elig group'!$C:$C,G$1),G666),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A667,'TMSIS - elig group'!$H:$H,$B667,'TMSIS - elig group'!$C:$C,H$1),H666),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A667,'TMSIS - elig group'!$H:$H,$B667,'TMSIS - elig group'!$C:$C,I$1),I666),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A667,'TMSIS - elig group'!$H:$H,$B667,'TMSIS - elig group'!$C:$C,J$1),J666),0)","v":0},{"$f":"IFERROR(IF($B667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A667,'TMSIS - elig group'!$H:$H,$B667,'TMSIS - elig group'!$C:$C,K$1),K666),0)","v":0},true,17090,76475,76663,55083,27315,33374,0,0,0]
["District of Columbia","2022-07-01",{"$f":"IF($B668<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A668,'CMS monthly enrollment'!C:C,B668,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B668,C656:C667,B656:B667))","v":269716},{"$f":"IF($B668<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A668,'CMS monthly enrollment'!C:C,B668,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B668,D656:D667,B656:B667))","v":16956},{"$f":"IFERROR(IF($B668<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A668,'TMSIS - elig group'!$H:$H,$B668,'TMSIS - elig group'!$C:$C,E$1),E667),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B668<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A668,'TMSIS - elig group'!$H:$H,$B668,'TMSIS - elig group'!$C:$C,F$1),F667),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B668<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A668,'TMSIS - elig group'!$H:$H,$B668,'TMSIS - elig group'!$C:$C,G$1),G667),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B668<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A668,'TMSIS - elig group'!$H:$H,$B668,'TMSIS - elig group'!$C:$C,H$1),H667),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B668<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A668,'TMSIS - elig group'!$H:$H,$B668,'TMSIS - elig group'!$C:$C,I$1),I667),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B668<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A668,'TMSIS - elig group'!$H:$H,$B668,'TMSIS - elig group'!$C:$C,J$1),J667),0)","v":0},{"$f":"IFERROR(IF($B668<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A668,'TMSIS - elig group'!$H:$H,$B668,'TMSIS - elig group'!$C:$C,K$1),K667),0)","v":0},true,16956,76705,76893,55248,27397,33474,0,0,0]
["District of Columbia","2022-08-01",{"$f":"IF($B669<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A669,'CMS monthly enrollment'!C:C,B669,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B669,C657:C668,B657:B668))","v":271064},{"$f":"IF($B669<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A669,'CMS monthly enrollment'!C:C,B669,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B669,D657:D668,B657:B668))","v":16920},{"$f":"IFERROR(IF($B669<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A669,'TMSIS - elig group'!$H:$H,$B669,'TMSIS - elig group'!$C:$C,E$1),E668),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B669<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A669,'TMSIS - elig group'!$H:$H,$B669,'TMSIS - elig group'!$C:$C,F$1),F668),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B669<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A669,'TMSIS - elig group'!$H:$H,$B669,'TMSIS - elig group'!$C:$C,G$1),G668),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B669<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A669,'TMSIS - elig group'!$H:$H,$B669,'TMSIS - elig group'!$C:$C,H$1),H668),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B669<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A669,'TMSIS - elig group'!$H:$H,$B669,'TMSIS - elig group'!$C:$C,I$1),I668),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B669<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A669,'TMSIS - elig group'!$H:$H,$B669,'TMSIS - elig group'!$C:$C,J$1),J668),0)","v":0},{"$f":"IFERROR(IF($B669<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A669,'TMSIS - elig group'!$H:$H,$B669,'TMSIS - elig group'!$C:$C,K$1),K668),0)","v":0},true,16920,77088,77277,55524,27534,33641,0,0,0]
["District of Columbia","2022-09-01",{"$f":"IF($B670<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A670,'CMS monthly enrollment'!C:C,B670,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B670,C658:C669,B658:B669))","v":272743},{"$f":"IF($B670<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A670,'CMS monthly enrollment'!C:C,B670,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B670,D658:D669,B658:B669))","v":16803},{"$f":"IFERROR(IF($B670<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A670,'TMSIS - elig group'!$H:$H,$B670,'TMSIS - elig group'!$C:$C,E$1),E669),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B670<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A670,'TMSIS - elig group'!$H:$H,$B670,'TMSIS - elig group'!$C:$C,F$1),F669),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B670<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A670,'TMSIS - elig group'!$H:$H,$B670,'TMSIS - elig group'!$C:$C,G$1),G669),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B670<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A670,'TMSIS - elig group'!$H:$H,$B670,'TMSIS - elig group'!$C:$C,H$1),H669),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B670<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A670,'TMSIS - elig group'!$H:$H,$B670,'TMSIS - elig group'!$C:$C,I$1),I669),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B670<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A670,'TMSIS - elig group'!$H:$H,$B670,'TMSIS - elig group'!$C:$C,J$1),J669),0)","v":0},{"$f":"IFERROR(IF($B670<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A670,'TMSIS - elig group'!$H:$H,$B670,'TMSIS - elig group'!$C:$C,K$1),K669),0)","v":0},true,16803,77566,77756,55868,27704,33849,0,0,0]
["District of Columbia","2022-10-01",{"$f":"IF($B671<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A671,'CMS monthly enrollment'!C:C,B671,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B671,C659:C670,B659:B670))","v":273645},{"$f":"IF($B671<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A671,'CMS monthly enrollment'!C:C,B671,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B671,D659:D670,B659:B670))","v":16785},{"$f":"IFERROR(IF($B671<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A671,'TMSIS - elig group'!$H:$H,$B671,'TMSIS - elig group'!$C:$C,E$1),E670),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B671<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A671,'TMSIS - elig group'!$H:$H,$B671,'TMSIS - elig group'!$C:$C,F$1),F670),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B671<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A671,'TMSIS - elig group'!$H:$H,$B671,'TMSIS - elig group'!$C:$C,G$1),G670),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B671<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A671,'TMSIS - elig group'!$H:$H,$B671,'TMSIS - elig group'!$C:$C,H$1),H670),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B671<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A671,'TMSIS - elig group'!$H:$H,$B671,'TMSIS - elig group'!$C:$C,I$1),I670),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B671<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A671,'TMSIS - elig group'!$H:$H,$B671,'TMSIS - elig group'!$C:$C,J$1),J670),0)","v":0},{"$f":"IFERROR(IF($B671<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A671,'TMSIS - elig group'!$H:$H,$B671,'TMSIS - elig group'!$C:$C,K$1),K670),0)","v":0},true,16785,77822,78013,56053,27796,33961,0,0,0]
["District of Columbia","2022-11-01",{"$f":"IF($B672<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A672,'CMS monthly enrollment'!C:C,B672,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B672,C660:C671,B660:B671))","v":274554},{"$f":"IF($B672<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A672,'CMS monthly enrollment'!C:C,B672,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B672,D660:D671,B660:B671))","v":16673},{"$f":"IFERROR(IF($B672<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A672,'TMSIS - elig group'!$H:$H,$B672,'TMSIS - elig group'!$C:$C,E$1),E671),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B672<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A672,'TMSIS - elig group'!$H:$H,$B672,'TMSIS - elig group'!$C:$C,F$1),F671),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B672<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A672,'TMSIS - elig group'!$H:$H,$B672,'TMSIS - elig group'!$C:$C,G$1),G671),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B672<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A672,'TMSIS - elig group'!$H:$H,$B672,'TMSIS - elig group'!$C:$C,H$1),H671),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B672<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A672,'TMSIS - elig group'!$H:$H,$B672,'TMSIS - elig group'!$C:$C,I$1),I671),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B672<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A672,'TMSIS - elig group'!$H:$H,$B672,'TMSIS - elig group'!$C:$C,J$1),J671),0)","v":0},{"$f":"IFERROR(IF($B672<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A672,'TMSIS - elig group'!$H:$H,$B672,'TMSIS - elig group'!$C:$C,K$1),K671),0)","v":0},true,16673,78081,78272,56239,27888,34074,0,0,0]
["District of Columbia","2022-12-01",{"$f":"IF($B673<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A673,'CMS monthly enrollment'!C:C,B673,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B673,C661:C672,B661:B672))","v":276168},{"$f":"IF($B673<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A673,'CMS monthly enrollment'!C:C,B673,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B673,D661:D672,B661:B672))","v":16559},{"$f":"IFERROR(IF($B673<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A673,'TMSIS - elig group'!$H:$H,$B673,'TMSIS - elig group'!$C:$C,E$1),E672),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B673<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A673,'TMSIS - elig group'!$H:$H,$B673,'TMSIS - elig group'!$C:$C,F$1),F672),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B673<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A673,'TMSIS - elig group'!$H:$H,$B673,'TMSIS - elig group'!$C:$C,G$1),G672),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B673<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A673,'TMSIS - elig group'!$H:$H,$B673,'TMSIS - elig group'!$C:$C,H$1),H672),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B673<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A673,'TMSIS - elig group'!$H:$H,$B673,'TMSIS - elig group'!$C:$C,I$1),I672),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B673<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A673,'TMSIS - elig group'!$H:$H,$B673,'TMSIS - elig group'!$C:$C,J$1),J672),0)","v":0},{"$f":"IFERROR(IF($B673<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A673,'TMSIS - elig group'!$H:$H,$B673,'TMSIS - elig group'!$C:$C,K$1),K672),0)","v":0},true,16559,78540,78732,56570,28052,34274,0,0,0]
["District of Columbia","2023-01-01",{"$f":"IF($B674<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A674,'CMS monthly enrollment'!C:C,B674,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B674,C662:C673,B662:B673))","v":276632},{"$f":"IF($B674<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A674,'CMS monthly enrollment'!C:C,B674,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B674,D662:D673,B662:B673))","v":16547},{"$f":"IFERROR(IF($B674<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A674,'TMSIS - elig group'!$H:$H,$B674,'TMSIS - elig group'!$C:$C,E$1),E673),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B674<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A674,'TMSIS - elig group'!$H:$H,$B674,'TMSIS - elig group'!$C:$C,F$1),F673),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B674<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A674,'TMSIS - elig group'!$H:$H,$B674,'TMSIS - elig group'!$C:$C,G$1),G673),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B674<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A674,'TMSIS - elig group'!$H:$H,$B674,'TMSIS - elig group'!$C:$C,H$1),H673),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B674<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A674,'TMSIS - elig group'!$H:$H,$B674,'TMSIS - elig group'!$C:$C,I$1),I673),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B674<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A674,'TMSIS - elig group'!$H:$H,$B674,'TMSIS - elig group'!$C:$C,J$1),J673),0)","v":0},{"$f":"IFERROR(IF($B674<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A674,'TMSIS - elig group'!$H:$H,$B674,'TMSIS - elig group'!$C:$C,K$1),K673),0)","v":0},true,16547,78671,78865,56665,28099,34332,0,0,0]
["District of Columbia","2023-02-01",{"$f":"IF($B675<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A675,'CMS monthly enrollment'!C:C,B675,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B675,C663:C674,B663:B674))","v":278942.10560929263},{"$f":"IF($B675<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A675,'CMS monthly enrollment'!C:C,B675,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B675,D663:D674,B663:B674))","v":16480.638348192093},{"$f":"IFERROR(IF($B675<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A675,'TMSIS - elig group'!$H:$H,$B675,'TMSIS - elig group'!$C:$C,E$1),E674),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B675<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A675,'TMSIS - elig group'!$H:$H,$B675,'TMSIS - elig group'!$C:$C,F$1),F674),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B675<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A675,'TMSIS - elig group'!$H:$H,$B675,'TMSIS - elig group'!$C:$C,G$1),G674),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B675<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A675,'TMSIS - elig group'!$H:$H,$B675,'TMSIS - elig group'!$C:$C,H$1),H674),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B675<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A675,'TMSIS - elig group'!$H:$H,$B675,'TMSIS - elig group'!$C:$C,I$1),I674),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B675<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A675,'TMSIS - elig group'!$H:$H,$B675,'TMSIS - elig group'!$C:$C,J$1),J674),0)","v":0},{"$f":"IFERROR(IF($B675<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A675,'TMSIS - elig group'!$H:$H,$B675,'TMSIS - elig group'!$C:$C,K$1),K674),0)","v":0},true,16480.638348192093,79328,79523,57138,28334,34619,0,0,0]
["District of Columbia","2023-03-01",{"$f":"IF($B676<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A676,'CMS monthly enrollment'!C:C,B676,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B676,C664:C675,B664:B675))","v":279956.61876306986},{"$f":"IF($B676<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A676,'CMS monthly enrollment'!C:C,B676,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B676,D664:D675,B664:B675))","v":16393.560783106383},{"$f":"IFERROR(IF($B676<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A676,'TMSIS - elig group'!$H:$H,$B676,'TMSIS - elig group'!$C:$C,E$1),E675),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B676<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A676,'TMSIS - elig group'!$H:$H,$B676,'TMSIS - elig group'!$C:$C,F$1),F675),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B676<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A676,'TMSIS - elig group'!$H:$H,$B676,'TMSIS - elig group'!$C:$C,G$1),G675),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B676<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A676,'TMSIS - elig group'!$H:$H,$B676,'TMSIS - elig group'!$C:$C,H$1),H675),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B676<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A676,'TMSIS - elig group'!$H:$H,$B676,'TMSIS - elig group'!$C:$C,I$1),I675),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B676<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A676,'TMSIS - elig group'!$H:$H,$B676,'TMSIS - elig group'!$C:$C,J$1),J675),0)","v":0},{"$f":"IFERROR(IF($B676<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A676,'TMSIS - elig group'!$H:$H,$B676,'TMSIS - elig group'!$C:$C,K$1),K675),0)","v":0},true,16393.560783106383,79617,79812,57346,28437,34745,0,0,0]
["District of Columbia","2023-04-01",{"$f":"IF($B677<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A677,'CMS monthly enrollment'!C:C,B677,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B677,C665:C676,B665:B676))","v":280920.06806176971},{"$f":"IF($B677<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A677,'CMS monthly enrollment'!C:C,B677,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B677,D665:D676,B665:B676))","v":16299.427568516287},{"$f":"IFERROR(IF($B677<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A677,'TMSIS - elig group'!$H:$H,$B677,'TMSIS - elig group'!$C:$C,E$1),E676),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B677<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A677,'TMSIS - elig group'!$H:$H,$B677,'TMSIS - elig group'!$C:$C,F$1),F676),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B677<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A677,'TMSIS - elig group'!$H:$H,$B677,'TMSIS - elig group'!$C:$C,G$1),G676),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B677<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A677,'TMSIS - elig group'!$H:$H,$B677,'TMSIS - elig group'!$C:$C,H$1),H676),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B677<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A677,'TMSIS - elig group'!$H:$H,$B677,'TMSIS - elig group'!$C:$C,I$1),I676),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B677<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A677,'TMSIS - elig group'!$H:$H,$B677,'TMSIS - elig group'!$C:$C,J$1),J676),0)","v":0},{"$f":"IFERROR(IF($B677<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A677,'TMSIS - elig group'!$H:$H,$B677,'TMSIS - elig group'!$C:$C,K$1),K676),0)","v":0},true,16299.427568516287,79891,80087,57543,28535,34864,0,0,0]
["District of Columbia","2023-05-01",{"$f":"IF($B678<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A678,'CMS monthly enrollment'!C:C,B678,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B678,C666:C677,B666:B677))","v":282046.32935097837},{"$f":"IF($B678<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A678,'CMS monthly enrollment'!C:C,B678,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B678,D666:D677,B666:B677))","v":16234.239054391001},{"$f":"IFERROR(IF($B678<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A678,'TMSIS - elig group'!$H:$H,$B678,'TMSIS - elig group'!$C:$C,E$1),E677),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B678<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A678,'TMSIS - elig group'!$H:$H,$B678,'TMSIS - elig group'!$C:$C,F$1),F677),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B678<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A678,'TMSIS - elig group'!$H:$H,$B678,'TMSIS - elig group'!$C:$C,G$1),G677),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B678<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A678,'TMSIS - elig group'!$H:$H,$B678,'TMSIS - elig group'!$C:$C,H$1),H677),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B678<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A678,'TMSIS - elig group'!$H:$H,$B678,'TMSIS - elig group'!$C:$C,I$1),I677),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B678<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A678,'TMSIS - elig group'!$H:$H,$B678,'TMSIS - elig group'!$C:$C,J$1),J677),0)","v":0},{"$f":"IFERROR(IF($B678<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A678,'TMSIS - elig group'!$H:$H,$B678,'TMSIS - elig group'!$C:$C,K$1),K677),0)","v":0},true,16234.239054391001,80211,80408,57774,28649,35004,0,0,0]
["District of Columbia","2023-06-01",{"$f":"IF($B679<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A679,'CMS monthly enrollment'!C:C,B679,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B679,C667:C678,B667:B678))","v":283368.6598577348},{"$f":"IF($B679<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A679,'CMS monthly enrollment'!C:C,B679,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B679,D667:D678,B667:B678))","v":16158.15816557825},{"$f":"IFERROR(IF($B679<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A679,'TMSIS - elig group'!$H:$H,$B679,'TMSIS - elig group'!$C:$C,E$1),E678),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B679<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A679,'TMSIS - elig group'!$H:$H,$B679,'TMSIS - elig group'!$C:$C,F$1),F678),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B679<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A679,'TMSIS - elig group'!$H:$H,$B679,'TMSIS - elig group'!$C:$C,G$1),G678),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B679<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A679,'TMSIS - elig group'!$H:$H,$B679,'TMSIS - elig group'!$C:$C,H$1),H678),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B679<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A679,'TMSIS - elig group'!$H:$H,$B679,'TMSIS - elig group'!$C:$C,I$1),I678),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B679<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A679,'TMSIS - elig group'!$H:$H,$B679,'TMSIS - elig group'!$C:$C,J$1),J678),0)","v":0},{"$f":"IFERROR(IF($B679<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A679,'TMSIS - elig group'!$H:$H,$B679,'TMSIS - elig group'!$C:$C,K$1),K678),0)","v":0},true,16158.15816557825,80587,80785,58045,28783,35168,0,0,0]
["District of Columbia","2023-07-01",{"$f":"IF($B680<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A680,'CMS monthly enrollment'!C:C,B680,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B680,C668:C679,B668:B679))","v":284615.29784425045},{"$f":"IF($B680<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A680,'CMS monthly enrollment'!C:C,B680,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B680,D668:D679,B668:B679))","v":16090.871274721139},{"$f":"IFERROR(IF($B680<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A680,'TMSIS - elig group'!$H:$H,$B680,'TMSIS - elig group'!$C:$C,E$1),E679),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B680<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A680,'TMSIS - elig group'!$H:$H,$B680,'TMSIS - elig group'!$C:$C,F$1),F679),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B680<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A680,'TMSIS - elig group'!$H:$H,$B680,'TMSIS - elig group'!$C:$C,G$1),G679),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B680<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A680,'TMSIS - elig group'!$H:$H,$B680,'TMSIS - elig group'!$C:$C,H$1),H679),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B680<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A680,'TMSIS - elig group'!$H:$H,$B680,'TMSIS - elig group'!$C:$C,I$1),I679),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B680<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A680,'TMSIS - elig group'!$H:$H,$B680,'TMSIS - elig group'!$C:$C,J$1),J679),0)","v":0},{"$f":"IFERROR(IF($B680<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A680,'TMSIS - elig group'!$H:$H,$B680,'TMSIS - elig group'!$C:$C,K$1),K679),0)","v":0},true,16090.871274721139,80942,81141,58300,28910,35323,0,0,0]
["District of Columbia","2023-08-01",{"$f":"IF($B681<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A681,'CMS monthly enrollment'!C:C,B681,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B681,C669:C680,B669:B680))","v":285840.4094808267},{"$f":"IF($B681<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A681,'CMS monthly enrollment'!C:C,B681,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B681,D669:D680,B669:B680))","v":16012.053083434628},{"$f":"IFERROR(IF($B681<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A681,'TMSIS - elig group'!$H:$H,$B681,'TMSIS - elig group'!$C:$C,E$1),E680),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B681<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A681,'TMSIS - elig group'!$H:$H,$B681,'TMSIS - elig group'!$C:$C,F$1),F680),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B681<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A681,'TMSIS - elig group'!$H:$H,$B681,'TMSIS - elig group'!$C:$C,G$1),G680),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B681<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A681,'TMSIS - elig group'!$H:$H,$B681,'TMSIS - elig group'!$C:$C,H$1),H680),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B681<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A681,'TMSIS - elig group'!$H:$H,$B681,'TMSIS - elig group'!$C:$C,I$1),I680),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B681<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A681,'TMSIS - elig group'!$H:$H,$B681,'TMSIS - elig group'!$C:$C,J$1),J680),0)","v":0},{"$f":"IFERROR(IF($B681<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A681,'TMSIS - elig group'!$H:$H,$B681,'TMSIS - elig group'!$C:$C,K$1),K680),0)","v":0},true,16012.053083434628,81290,81490,58551,29034,35475,0,0,0]
["District of Columbia","2023-09-01",{"$f":"IF($B682<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A682,'CMS monthly enrollment'!C:C,B682,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B682,C670:C681,B670:B681))","v":287069.70539858588},{"$f":"IF($B682<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A682,'CMS monthly enrollment'!C:C,B682,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B682,D670:D681,B670:B681))","v":15939.497219474855},{"$f":"IFERROR(IF($B682<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A682,'TMSIS - elig group'!$H:$H,$B682,'TMSIS - elig group'!$C:$C,E$1),E681),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B682<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A682,'TMSIS - elig group'!$H:$H,$B682,'TMSIS - elig group'!$C:$C,F$1),F681),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B682<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A682,'TMSIS - elig group'!$H:$H,$B682,'TMSIS - elig group'!$C:$C,G$1),G681),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B682<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A682,'TMSIS - elig group'!$H:$H,$B682,'TMSIS - elig group'!$C:$C,H$1),H681),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B682<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A682,'TMSIS - elig group'!$H:$H,$B682,'TMSIS - elig group'!$C:$C,I$1),I681),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B682<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A682,'TMSIS - elig group'!$H:$H,$B682,'TMSIS - elig group'!$C:$C,J$1),J681),0)","v":0},{"$f":"IFERROR(IF($B682<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A682,'TMSIS - elig group'!$H:$H,$B682,'TMSIS - elig group'!$C:$C,K$1),K681),0)","v":0},true,15939.497219474855,81640,81840,58803,29159,35627,0,0,0]
["District of Columbia","2023-10-01",{"$f":"IF($B683<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A683,'CMS monthly enrollment'!C:C,B683,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B683,C671:C682,B671:B682))","v":288340.78432570514},{"$f":"IF($B683<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A683,'CMS monthly enrollment'!C:C,B683,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B683,D671:D682,B671:B682))","v":15862.356160856434},{"$f":"IFERROR(IF($B683<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A683,'TMSIS - elig group'!$H:$H,$B683,'TMSIS - elig group'!$C:$C,E$1),E682),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B683<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A683,'TMSIS - elig group'!$H:$H,$B683,'TMSIS - elig group'!$C:$C,F$1),F682),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B683<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A683,'TMSIS - elig group'!$H:$H,$B683,'TMSIS - elig group'!$C:$C,G$1),G682),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B683<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A683,'TMSIS - elig group'!$H:$H,$B683,'TMSIS - elig group'!$C:$C,H$1),H682),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B683<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A683,'TMSIS - elig group'!$H:$H,$B683,'TMSIS - elig group'!$C:$C,I$1),I682),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B683<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A683,'TMSIS - elig group'!$H:$H,$B683,'TMSIS - elig group'!$C:$C,J$1),J682),0)","v":0},{"$f":"IFERROR(IF($B683<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A683,'TMSIS - elig group'!$H:$H,$B683,'TMSIS - elig group'!$C:$C,K$1),K682),0)","v":0},true,15862.356160856434,82001,82203,59063,29288,35785,0,0,0]
["District of Columbia","2023-11-01",{"$f":"IF($B684<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A684,'CMS monthly enrollment'!C:C,B684,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B684,C672:C683,B672:B683))","v":289625.20925062685},{"$f":"IF($B684<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A684,'CMS monthly enrollment'!C:C,B684,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B684,D672:D683,B672:B683))","v":15792.01566341157},{"$f":"IFERROR(IF($B684<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A684,'TMSIS - elig group'!$H:$H,$B684,'TMSIS - elig group'!$C:$C,E$1),E683),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B684<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A684,'TMSIS - elig group'!$H:$H,$B684,'TMSIS - elig group'!$C:$C,F$1),F683),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B684<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A684,'TMSIS - elig group'!$H:$H,$B684,'TMSIS - elig group'!$C:$C,G$1),G683),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B684<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A684,'TMSIS - elig group'!$H:$H,$B684,'TMSIS - elig group'!$C:$C,H$1),H683),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B684<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A684,'TMSIS - elig group'!$H:$H,$B684,'TMSIS - elig group'!$C:$C,I$1),I683),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B684<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A684,'TMSIS - elig group'!$H:$H,$B684,'TMSIS - elig group'!$C:$C,J$1),J683),0)","v":0},{"$f":"IFERROR(IF($B684<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A684,'TMSIS - elig group'!$H:$H,$B684,'TMSIS - elig group'!$C:$C,K$1),K683),0)","v":0},true,15792.01566341157,82367,82569,59326,29419,35945,0,0,0]
["District of Columbia","2023-12-01",{"$f":"IF($B685<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A685,'CMS monthly enrollment'!C:C,B685,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B685,C673:C684,B673:B684))","v":290808.75800755061},{"$f":"IF($B685<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A685,'CMS monthly enrollment'!C:C,B685,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B685,D673:D684,B673:B684))","v":15719.555811566141},{"$f":"IFERROR(IF($B685<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A685,'TMSIS - elig group'!$H:$H,$B685,'TMSIS - elig group'!$C:$C,E$1),E684),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B685<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A685,'TMSIS - elig group'!$H:$H,$B685,'TMSIS - elig group'!$C:$C,F$1),F684),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B685<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A685,'TMSIS - elig group'!$H:$H,$B685,'TMSIS - elig group'!$C:$C,G$1),G684),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B685<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A685,'TMSIS - elig group'!$H:$H,$B685,'TMSIS - elig group'!$C:$C,H$1),H684),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B685<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A685,'TMSIS - elig group'!$H:$H,$B685,'TMSIS - elig group'!$C:$C,I$1),I684),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B685<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A685,'TMSIS - elig group'!$H:$H,$B685,'TMSIS - elig group'!$C:$C,J$1),J684),0)","v":0},{"$f":"IFERROR(IF($B685<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A685,'TMSIS - elig group'!$H:$H,$B685,'TMSIS - elig group'!$C:$C,K$1),K684),0)","v":0},true,15719.555811566141,82703,82906,59569,29539,36091,0,0,0]
["District of Columbia","2024-01-01",{"$f":"IF($B686<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A686,'CMS monthly enrollment'!C:C,B686,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B686,C674:C685,B674:B685))","v":292094.09046071814},{"$f":"IF($B686<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A686,'CMS monthly enrollment'!C:C,B686,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B686,D674:D685,B674:B685))","v":15635.809161022509},{"$f":"IFERROR(IF($B686<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A686,'TMSIS - elig group'!$H:$H,$B686,'TMSIS - elig group'!$C:$C,E$1),E685),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B686<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A686,'TMSIS - elig group'!$H:$H,$B686,'TMSIS - elig group'!$C:$C,F$1),F685),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B686<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A686,'TMSIS - elig group'!$H:$H,$B686,'TMSIS - elig group'!$C:$C,G$1),G685),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B686<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A686,'TMSIS - elig group'!$H:$H,$B686,'TMSIS - elig group'!$C:$C,H$1),H685),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B686<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A686,'TMSIS - elig group'!$H:$H,$B686,'TMSIS - elig group'!$C:$C,I$1),I685),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B686<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A686,'TMSIS - elig group'!$H:$H,$B686,'TMSIS - elig group'!$C:$C,J$1),J685),0)","v":0},{"$f":"IFERROR(IF($B686<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A686,'TMSIS - elig group'!$H:$H,$B686,'TMSIS - elig group'!$C:$C,K$1),K685),0)","v":0},true,15635.809161022509,83069,83273,59832,29670,36251,0,0,0]
["District of Columbia","2024-02-01",{"$f":"IF($B687<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A687,'CMS monthly enrollment'!C:C,B687,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B687,C675:C686,B675:B686))","v":293228.13493123022},{"$f":"IF($B687<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A687,'CMS monthly enrollment'!C:C,B687,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B687,D675:D686,B675:B686))","v":15560.546743785744},{"$f":"IFERROR(IF($B687<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A687,'TMSIS - elig group'!$H:$H,$B687,'TMSIS - elig group'!$C:$C,E$1),E686),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B687<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A687,'TMSIS - elig group'!$H:$H,$B687,'TMSIS - elig group'!$C:$C,F$1),F686),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B687<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A687,'TMSIS - elig group'!$H:$H,$B687,'TMSIS - elig group'!$C:$C,G$1),G686),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B687<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A687,'TMSIS - elig group'!$H:$H,$B687,'TMSIS - elig group'!$C:$C,H$1),H686),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B687<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A687,'TMSIS - elig group'!$H:$H,$B687,'TMSIS - elig group'!$C:$C,I$1),I686),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B687<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A687,'TMSIS - elig group'!$H:$H,$B687,'TMSIS - elig group'!$C:$C,J$1),J686),0)","v":0},{"$f":"IFERROR(IF($B687<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A687,'TMSIS - elig group'!$H:$H,$B687,'TMSIS - elig group'!$C:$C,K$1),K686),0)","v":0},true,15560.546743785744,83391,83596,60064,29785,36392,0,0,0]
["District of Columbia","2024-03-01",{"$f":"IF($B688<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A688,'CMS monthly enrollment'!C:C,B688,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B688,C676:C687,B676:B687))","v":294433.28474099888},{"$f":"IF($B688<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A688,'CMS monthly enrollment'!C:C,B688,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B688,D676:D687,B676:B687))","v":15493.147333049448},{"$f":"IFERROR(IF($B688<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A688,'TMSIS - elig group'!$H:$H,$B688,'TMSIS - elig group'!$C:$C,E$1),E687),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B688<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A688,'TMSIS - elig group'!$H:$H,$B688,'TMSIS - elig group'!$C:$C,F$1),F687),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B688<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A688,'TMSIS - elig group'!$H:$H,$B688,'TMSIS - elig group'!$C:$C,G$1),G687),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B688<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A688,'TMSIS - elig group'!$H:$H,$B688,'TMSIS - elig group'!$C:$C,H$1),H687),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B688<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A688,'TMSIS - elig group'!$H:$H,$B688,'TMSIS - elig group'!$C:$C,I$1),I687),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B688<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A688,'TMSIS - elig group'!$H:$H,$B688,'TMSIS - elig group'!$C:$C,J$1),J687),0)","v":0},{"$f":"IFERROR(IF($B688<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A688,'TMSIS - elig group'!$H:$H,$B688,'TMSIS - elig group'!$C:$C,K$1),K687),0)","v":0},true,15493.147333049448,83734,83940,60311,29907,36541,0,0,0]
["District of Columbia","2024-04-01",{"$f":"IF($B689<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A689,'CMS monthly enrollment'!C:C,B689,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B689,C677:C688,B677:B688))","v":295726.4339381922},{"$f":"IF($B689<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A689,'CMS monthly enrollment'!C:C,B689,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B689,D677:D688,B677:B688))","v":15419.406012794541},{"$f":"IFERROR(IF($B689<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A689,'TMSIS - elig group'!$H:$H,$B689,'TMSIS - elig group'!$C:$C,E$1),E688),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B689<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A689,'TMSIS - elig group'!$H:$H,$B689,'TMSIS - elig group'!$C:$C,F$1),F688),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B689<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A689,'TMSIS - elig group'!$H:$H,$B689,'TMSIS - elig group'!$C:$C,G$1),G688),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B689<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A689,'TMSIS - elig group'!$H:$H,$B689,'TMSIS - elig group'!$C:$C,H$1),H688),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B689<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A689,'TMSIS - elig group'!$H:$H,$B689,'TMSIS - elig group'!$C:$C,I$1),I688),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B689<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A689,'TMSIS - elig group'!$H:$H,$B689,'TMSIS - elig group'!$C:$C,J$1),J688),0)","v":0},{"$f":"IFERROR(IF($B689<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A689,'TMSIS - elig group'!$H:$H,$B689,'TMSIS - elig group'!$C:$C,K$1),K688),0)","v":0},true,15419.406012794541,84102,84308,60576,30039,36702,0,0,0]
["District of Columbia","2024-05-01",{"$f":"IF($B690<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A690,'CMS monthly enrollment'!C:C,B690,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B690,C678:C689,B678:B689))","v":296945.72195824911},{"$f":"IF($B690<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A690,'CMS monthly enrollment'!C:C,B690,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B690,D678:D689,B678:B689))","v":15345.154361395063},{"$f":"IFERROR(IF($B690<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A690,'TMSIS - elig group'!$H:$H,$B690,'TMSIS - elig group'!$C:$C,E$1),E689),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B690<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A690,'TMSIS - elig group'!$H:$H,$B690,'TMSIS - elig group'!$C:$C,F$1),F689),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B690<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A690,'TMSIS - elig group'!$H:$H,$B690,'TMSIS - elig group'!$C:$C,G$1),G689),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B690<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A690,'TMSIS - elig group'!$H:$H,$B690,'TMSIS - elig group'!$C:$C,H$1),H689),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B690<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A690,'TMSIS - elig group'!$H:$H,$B690,'TMSIS - elig group'!$C:$C,I$1),I689),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B690<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A690,'TMSIS - elig group'!$H:$H,$B690,'TMSIS - elig group'!$C:$C,J$1),J689),0)","v":0},{"$f":"IFERROR(IF($B690<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A690,'TMSIS - elig group'!$H:$H,$B690,'TMSIS - elig group'!$C:$C,K$1),K689),0)","v":0},true,15345.154361395063,84449,84656,60826,30162,36853,0,0,0]
["District of Columbia","2024-06-01",{"$f":"IF($B691<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A691,'CMS monthly enrollment'!C:C,B691,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B691,C679:C690,B679:B690))","v":298188.88532460248},{"$f":"IF($B691<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A691,'CMS monthly enrollment'!C:C,B691,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B691,D679:D690,B679:B690))","v":15269.217587618783},{"$f":"IFERROR(IF($B691<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A691,'TMSIS - elig group'!$H:$H,$B691,'TMSIS - elig group'!$C:$C,E$1),E690),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B691<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A691,'TMSIS - elig group'!$H:$H,$B691,'TMSIS - elig group'!$C:$C,F$1),F690),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B691<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A691,'TMSIS - elig group'!$H:$H,$B691,'TMSIS - elig group'!$C:$C,G$1),G690),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B691<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A691,'TMSIS - elig group'!$H:$H,$B691,'TMSIS - elig group'!$C:$C,H$1),H690),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B691<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A691,'TMSIS - elig group'!$H:$H,$B691,'TMSIS - elig group'!$C:$C,I$1),I690),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B691<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A691,'TMSIS - elig group'!$H:$H,$B691,'TMSIS - elig group'!$C:$C,J$1),J690),0)","v":0},{"$f":"IFERROR(IF($B691<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A691,'TMSIS - elig group'!$H:$H,$B691,'TMSIS - elig group'!$C:$C,K$1),K690),0)","v":0},true,15269.217587618783,84802,85010,61080,30289,37007,0,0,0]
["District of Columbia","2024-07-01",{"$f":"IF($B692<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A692,'CMS monthly enrollment'!C:C,B692,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B692,C680:C691,B680:B691))","v":299398.19849373633},{"$f":"IF($B692<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A692,'CMS monthly enrollment'!C:C,B692,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B692,D680:D691,B680:B691))","v":15195.347243250129},{"$f":"IFERROR(IF($B692<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A692,'TMSIS - elig group'!$H:$H,$B692,'TMSIS - elig group'!$C:$C,E$1),E691),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B692<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A692,'TMSIS - elig group'!$H:$H,$B692,'TMSIS - elig group'!$C:$C,F$1),F691),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B692<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A692,'TMSIS - elig group'!$H:$H,$B692,'TMSIS - elig group'!$C:$C,G$1),G691),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B692<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A692,'TMSIS - elig group'!$H:$H,$B692,'TMSIS - elig group'!$C:$C,H$1),H691),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B692<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A692,'TMSIS - elig group'!$H:$H,$B692,'TMSIS - elig group'!$C:$C,I$1),I691),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B692<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A692,'TMSIS - elig group'!$H:$H,$B692,'TMSIS - elig group'!$C:$C,J$1),J691),0)","v":0},{"$f":"IFERROR(IF($B692<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A692,'TMSIS - elig group'!$H:$H,$B692,'TMSIS - elig group'!$C:$C,K$1),K691),0)","v":0},true,15195.347243250129,85146,85355,61328,30412,37157,0,0,0]
["District of Columbia","2024-08-01",{"$f":"IF($B693<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A693,'CMS monthly enrollment'!C:C,B693,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B693,C681:C692,B681:B692))","v":300652.86230835156},{"$f":"IF($B693<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A693,'CMS monthly enrollment'!C:C,B693,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B693,D681:D692,B681:B692))","v":15119.880114752363},{"$f":"IFERROR(IF($B693<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A693,'TMSIS - elig group'!$H:$H,$B693,'TMSIS - elig group'!$C:$C,E$1),E692),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B693<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A693,'TMSIS - elig group'!$H:$H,$B693,'TMSIS - elig group'!$C:$C,F$1),F692),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B693<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A693,'TMSIS - elig group'!$H:$H,$B693,'TMSIS - elig group'!$C:$C,G$1),G692),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B693<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A693,'TMSIS - elig group'!$H:$H,$B693,'TMSIS - elig group'!$C:$C,H$1),H692),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B693<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A693,'TMSIS - elig group'!$H:$H,$B693,'TMSIS - elig group'!$C:$C,I$1),I692),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B693<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A693,'TMSIS - elig group'!$H:$H,$B693,'TMSIS - elig group'!$C:$C,J$1),J692),0)","v":0},{"$f":"IFERROR(IF($B693<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A693,'TMSIS - elig group'!$H:$H,$B693,'TMSIS - elig group'!$C:$C,K$1),K692),0)","v":0},true,15119.880114752363,85503,85713,61585,30539,37313,0,0,0]
["District of Columbia","2024-09-01",{"$f":"IF($B694<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A694,'CMS monthly enrollment'!C:C,B694,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B694,C682:C693,B682:B693))","v":301902.60517922253},{"$f":"IF($B694<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A694,'CMS monthly enrollment'!C:C,B694,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B694,D682:D693,B682:B693))","v":15043.906092330755},{"$f":"IFERROR(IF($B694<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A694,'TMSIS - elig group'!$H:$H,$B694,'TMSIS - elig group'!$C:$C,E$1),E693),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B694<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A694,'TMSIS - elig group'!$H:$H,$B694,'TMSIS - elig group'!$C:$C,F$1),F693),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B694<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A694,'TMSIS - elig group'!$H:$H,$B694,'TMSIS - elig group'!$C:$C,G$1),G693),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B694<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A694,'TMSIS - elig group'!$H:$H,$B694,'TMSIS - elig group'!$C:$C,H$1),H693),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B694<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A694,'TMSIS - elig group'!$H:$H,$B694,'TMSIS - elig group'!$C:$C,I$1),I693),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B694<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A694,'TMSIS - elig group'!$H:$H,$B694,'TMSIS - elig group'!$C:$C,J$1),J693),0)","v":0},{"$f":"IFERROR(IF($B694<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A694,'TMSIS - elig group'!$H:$H,$B694,'TMSIS - elig group'!$C:$C,K$1),K693),0)","v":0},true,15043.906092330755,85858,86069,61841,30666,37468,0,0,0]
["District of Columbia","2024-10-01",{"$f":"IF($B695<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A695,'CMS monthly enrollment'!C:C,B695,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B695,C683:C694,B683:B694))","v":303105.00054079969},{"$f":"IF($B695<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A695,'CMS monthly enrollment'!C:C,B695,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B695,D683:D694,B683:B694))","v":14970.881331739467},{"$f":"IFERROR(IF($B695<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A695,'TMSIS - elig group'!$H:$H,$B695,'TMSIS - elig group'!$C:$C,E$1),E694),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B695<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A695,'TMSIS - elig group'!$H:$H,$B695,'TMSIS - elig group'!$C:$C,F$1),F694),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B695<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A695,'TMSIS - elig group'!$H:$H,$B695,'TMSIS - elig group'!$C:$C,G$1),G694),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B695<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A695,'TMSIS - elig group'!$H:$H,$B695,'TMSIS - elig group'!$C:$C,H$1),H694),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B695<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A695,'TMSIS - elig group'!$H:$H,$B695,'TMSIS - elig group'!$C:$C,I$1),I694),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B695<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A695,'TMSIS - elig group'!$H:$H,$B695,'TMSIS - elig group'!$C:$C,J$1),J694),0)","v":0},{"$f":"IFERROR(IF($B695<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A695,'TMSIS - elig group'!$H:$H,$B695,'TMSIS - elig group'!$C:$C,K$1),K694),0)","v":0},true,14970.881331739467,86200,86412,62087,30788,37618,0,0,0]
["District of Columbia","2024-11-01",{"$f":"IF($B696<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A696,'CMS monthly enrollment'!C:C,B696,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B696,C684:C695,B684:B695))","v":304354.96932360437},{"$f":"IF($B696<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A696,'CMS monthly enrollment'!C:C,B696,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B696,D684:D695,B684:B695))","v":14894.748764868389},{"$f":"IFERROR(IF($B696<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A696,'TMSIS - elig group'!$H:$H,$B696,'TMSIS - elig group'!$C:$C,E$1),E695),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B696<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A696,'TMSIS - elig group'!$H:$H,$B696,'TMSIS - elig group'!$C:$C,F$1),F695),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B696<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A696,'TMSIS - elig group'!$H:$H,$B696,'TMSIS - elig group'!$C:$C,G$1),G695),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B696<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A696,'TMSIS - elig group'!$H:$H,$B696,'TMSIS - elig group'!$C:$C,H$1),H695),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B696<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A696,'TMSIS - elig group'!$H:$H,$B696,'TMSIS - elig group'!$C:$C,I$1),I695),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B696<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A696,'TMSIS - elig group'!$H:$H,$B696,'TMSIS - elig group'!$C:$C,J$1),J695),0)","v":0},{"$f":"IFERROR(IF($B696<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A696,'TMSIS - elig group'!$H:$H,$B696,'TMSIS - elig group'!$C:$C,K$1),K695),0)","v":0},true,14894.748764868389,86556,86768,62344,30915,37773,0,0,0]
["District of Columbia","2024-12-01",{"$f":"IF($B697<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A697,'CMS monthly enrollment'!C:C,B697,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B697,C685:C696,B685:B696))","v":305571.59600208839},{"$f":"IF($B697<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A697,'CMS monthly enrollment'!C:C,B697,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B697,D685:D696,B685:B696))","v":14821.950503663655},{"$f":"IFERROR(IF($B697<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A697,'TMSIS - elig group'!$H:$H,$B697,'TMSIS - elig group'!$C:$C,E$1),E696),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B697<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A697,'TMSIS - elig group'!$H:$H,$B697,'TMSIS - elig group'!$C:$C,F$1),F696),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B697<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A697,'TMSIS - elig group'!$H:$H,$B697,'TMSIS - elig group'!$C:$C,G$1),G696),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B697<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A697,'TMSIS - elig group'!$H:$H,$B697,'TMSIS - elig group'!$C:$C,H$1),H696),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B697<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A697,'TMSIS - elig group'!$H:$H,$B697,'TMSIS - elig group'!$C:$C,I$1),I696),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B697<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A697,'TMSIS - elig group'!$H:$H,$B697,'TMSIS - elig group'!$C:$C,J$1),J696),0)","v":0},{"$f":"IFERROR(IF($B697<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A697,'TMSIS - elig group'!$H:$H,$B697,'TMSIS - elig group'!$C:$C,K$1),K696),0)","v":0},true,14821.950503663655,86902,87115,62593,31039,37924,0,0,0]
["District of Columbia","2025-01-01",{"$f":"IF($B698<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A698,'CMS monthly enrollment'!C:C,B698,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B698,C686:C697,B686:B697))","v":306826.67926692311},{"$f":"IF($B698<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A698,'CMS monthly enrollment'!C:C,B698,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B698,D686:D697,B686:B697))","v":14747.197304050584},{"$f":"IFERROR(IF($B698<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A698,'TMSIS - elig group'!$H:$H,$B698,'TMSIS - elig group'!$C:$C,E$1),E697),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B698<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A698,'TMSIS - elig group'!$H:$H,$B698,'TMSIS - elig group'!$C:$C,F$1),F697),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B698<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A698,'TMSIS - elig group'!$H:$H,$B698,'TMSIS - elig group'!$C:$C,G$1),G697),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B698<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A698,'TMSIS - elig group'!$H:$H,$B698,'TMSIS - elig group'!$C:$C,H$1),H697),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B698<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A698,'TMSIS - elig group'!$H:$H,$B698,'TMSIS - elig group'!$C:$C,I$1),I697),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B698<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A698,'TMSIS - elig group'!$H:$H,$B698,'TMSIS - elig group'!$C:$C,J$1),J697),0)","v":0},{"$f":"IFERROR(IF($B698<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A698,'TMSIS - elig group'!$H:$H,$B698,'TMSIS - elig group'!$C:$C,K$1),K697),0)","v":0},true,14747.197304050584,87259,87473,62850,31166,38079,0,0,0]
["District of Columbia","2025-02-01",{"$f":"IF($B699<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A699,'CMS monthly enrollment'!C:C,B699,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B699,C687:C698,B687:B698))","v":308090.72534212656},{"$f":"IF($B699<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A699,'CMS monthly enrollment'!C:C,B699,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B699,D687:D698,B687:B698))","v":14671.22491968314},{"$f":"IFERROR(IF($B699<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A699,'TMSIS - elig group'!$H:$H,$B699,'TMSIS - elig group'!$C:$C,E$1),E698),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B699<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A699,'TMSIS - elig group'!$H:$H,$B699,'TMSIS - elig group'!$C:$C,F$1),F698),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B699<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A699,'TMSIS - elig group'!$H:$H,$B699,'TMSIS - elig group'!$C:$C,G$1),G698),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B699<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A699,'TMSIS - elig group'!$H:$H,$B699,'TMSIS - elig group'!$C:$C,H$1),H698),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B699<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A699,'TMSIS - elig group'!$H:$H,$B699,'TMSIS - elig group'!$C:$C,I$1),I698),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B699<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A699,'TMSIS - elig group'!$H:$H,$B699,'TMSIS - elig group'!$C:$C,J$1),J698),0)","v":0},{"$f":"IFERROR(IF($B699<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A699,'TMSIS - elig group'!$H:$H,$B699,'TMSIS - elig group'!$C:$C,K$1),K698),0)","v":0},true,14671.22491968314,87618,87833,63109,31295,38236,0,0,0]
["District of Columbia","2025-03-01",{"$f":"IF($B700<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A700,'CMS monthly enrollment'!C:C,B700,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B700,C688:C699,B688:B699))","v":309214.78862241772},{"$f":"IF($B700<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A700,'CMS monthly enrollment'!C:C,B700,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B700,D688:D699,B688:B699))","v":14602.350229664036},{"$f":"IFERROR(IF($B700<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A700,'TMSIS - elig group'!$H:$H,$B700,'TMSIS - elig group'!$C:$C,E$1),E699),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B700<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A700,'TMSIS - elig group'!$H:$H,$B700,'TMSIS - elig group'!$C:$C,F$1),F699),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B700<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A700,'TMSIS - elig group'!$H:$H,$B700,'TMSIS - elig group'!$C:$C,G$1),G699),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B700<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A700,'TMSIS - elig group'!$H:$H,$B700,'TMSIS - elig group'!$C:$C,H$1),H699),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B700<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A700,'TMSIS - elig group'!$H:$H,$B700,'TMSIS - elig group'!$C:$C,I$1),I699),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B700<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A700,'TMSIS - elig group'!$H:$H,$B700,'TMSIS - elig group'!$C:$C,J$1),J699),0)","v":0},{"$f":"IFERROR(IF($B700<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A700,'TMSIS - elig group'!$H:$H,$B700,'TMSIS - elig group'!$C:$C,K$1),K699),0)","v":0},true,14602.350229664036,87938,88154,63339,31409,38376,0,0,0]
["District of Columbia","2025-04-01",{"$f":"IF($B701<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A701,'CMS monthly enrollment'!C:C,B701,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B701,C689:C700,B689:B700))","v":310461.3651660874},{"$f":"IF($B701<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A701,'CMS monthly enrollment'!C:C,B701,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B701,D689:D700,B689:B700))","v":14526.501913943022},{"$f":"IFERROR(IF($B701<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A701,'TMSIS - elig group'!$H:$H,$B701,'TMSIS - elig group'!$C:$C,E$1),E700),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B701<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A701,'TMSIS - elig group'!$H:$H,$B701,'TMSIS - elig group'!$C:$C,F$1),F700),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B701<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A701,'TMSIS - elig group'!$H:$H,$B701,'TMSIS - elig group'!$C:$C,G$1),G700),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B701<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A701,'TMSIS - elig group'!$H:$H,$B701,'TMSIS - elig group'!$C:$C,H$1),H700),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B701<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A701,'TMSIS - elig group'!$H:$H,$B701,'TMSIS - elig group'!$C:$C,I$1),I700),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B701<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A701,'TMSIS - elig group'!$H:$H,$B701,'TMSIS - elig group'!$C:$C,J$1),J700),0)","v":0},{"$f":"IFERROR(IF($B701<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A701,'TMSIS - elig group'!$H:$H,$B701,'TMSIS - elig group'!$C:$C,K$1),K700),0)","v":0},true,14526.501913943022,88292,88509,63594,31535,38531,0,0,0]
["District of Columbia","2025-05-01",{"$f":"IF($B702<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A702,'CMS monthly enrollment'!C:C,B702,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B702,C690:C701,B690:B701))","v":311672.58604015619},{"$f":"IF($B702<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A702,'CMS monthly enrollment'!C:C,B702,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B702,D690:D701,B690:B701))","v":14453.436447720844},{"$f":"IFERROR(IF($B702<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A702,'TMSIS - elig group'!$H:$H,$B702,'TMSIS - elig group'!$C:$C,E$1),E701),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B702<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A702,'TMSIS - elig group'!$H:$H,$B702,'TMSIS - elig group'!$C:$C,F$1),F701),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B702<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A702,'TMSIS - elig group'!$H:$H,$B702,'TMSIS - elig group'!$C:$C,G$1),G701),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B702<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A702,'TMSIS - elig group'!$H:$H,$B702,'TMSIS - elig group'!$C:$C,H$1),H701),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B702<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A702,'TMSIS - elig group'!$H:$H,$B702,'TMSIS - elig group'!$C:$C,I$1),I701),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B702<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A702,'TMSIS - elig group'!$H:$H,$B702,'TMSIS - elig group'!$C:$C,J$1),J701),0)","v":0},{"$f":"IFERROR(IF($B702<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A702,'TMSIS - elig group'!$H:$H,$B702,'TMSIS - elig group'!$C:$C,K$1),K701),0)","v":0},true,14453.436447720844,88637,88854,63842,31658,38681,0,0,0]
["District of Columbia","2025-06-01",{"$f":"IF($B703<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A703,'CMS monthly enrollment'!C:C,B703,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B703,C691:C702,B691:B702))","v":312925.97204902302},{"$f":"IF($B703<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A703,'CMS monthly enrollment'!C:C,B703,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B703,D691:D702,B691:B702))","v":14377.857771625146},{"$f":"IFERROR(IF($B703<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A703,'TMSIS - elig group'!$H:$H,$B703,'TMSIS - elig group'!$C:$C,E$1),E702),0)","v":0.28439043682582027},{"$f":"IFERROR(IF($B703<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A703,'TMSIS - elig group'!$H:$H,$B703,'TMSIS - elig group'!$C:$C,F$1),F702),0)","v":0.2850883655285259},{"$f":"IFERROR(IF($B703<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A703,'TMSIS - elig group'!$H:$H,$B703,'TMSIS - elig group'!$C:$C,G$1),G702),0)","v":0.20483819686242274},{"$f":"IFERROR(IF($B703<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A703,'TMSIS - elig group'!$H:$H,$B703,'TMSIS - elig group'!$C:$C,H$1),H702),0)","v":0.10157576791544207},{"$f":"IFERROR(IF($B703<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A703,'TMSIS - elig group'!$H:$H,$B703,'TMSIS - elig group'!$C:$C,I$1),I702),0)","v":0.12410723286778903},{"$f":"IFERROR(IF($B703<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A703,'TMSIS - elig group'!$H:$H,$B703,'TMSIS - elig group'!$C:$C,J$1),J702),0)","v":0},{"$f":"IFERROR(IF($B703<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A703,'TMSIS - elig group'!$H:$H,$B703,'TMSIS - elig group'!$C:$C,K$1),K702),0)","v":0},true,14377.857771625146,88993,89212,64099,31786,38836,0,0,0]
["Florida","2019-01-01",{"$f":"IF($B704<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A704,'CMS monthly enrollment'!C:C,B704,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B704,C692:C703,B692:B703))","v":3450613},{"$f":"IF($B704<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A704,'CMS monthly enrollment'!C:C,B704,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B704,D692:D703,B692:B703))","v":229377},{"$f":"IFERROR(IF($B704<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A704,'TMSIS - elig group'!$H:$H,$B704,'TMSIS - elig group'!$C:$C,E$1),E703),0)","v":0.50111770060953176},{"$f":"IFERROR(IF($B704<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A704,'TMSIS - elig group'!$H:$H,$B704,'TMSIS - elig group'!$C:$C,F$1),F703),0)","v":0},{"$f":"IFERROR(IF($B704<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A704,'TMSIS - elig group'!$H:$H,$B704,'TMSIS - elig group'!$C:$C,G$1),G703),0)","v":0.2114295759117332},{"$f":"IFERROR(IF($B704<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A704,'TMSIS - elig group'!$H:$H,$B704,'TMSIS - elig group'!$C:$C,H$1),H703),0)","v":0.14655933864618814},{"$f":"IFERROR(IF($B704<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A704,'TMSIS - elig group'!$H:$H,$B704,'TMSIS - elig group'!$C:$C,I$1),I703),0)","v":0.14089338483254685},{"$f":"IFERROR(IF($B704<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A704,'TMSIS - elig group'!$H:$H,$B704,'TMSIS - elig group'!$C:$C,J$1),J703),0)","v":0},{"$f":"IFERROR(IF($B704<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A704,'TMSIS - elig group'!$H:$H,$B704,'TMSIS - elig group'!$C:$C,K$1),K703),0)","v":0},true,229377,1729163,0,729562,505720,486169,0,0,0]
["Florida","2019-02-01",{"$f":"IF($B705<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A705,'CMS monthly enrollment'!C:C,B705,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B705,C693:C704,B693:B704))","v":3444643},{"$f":"IF($B705<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A705,'CMS monthly enrollment'!C:C,B705,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B705,D693:D704,B693:B704))","v":233512},{"$f":"IFERROR(IF($B705<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A705,'TMSIS - elig group'!$H:$H,$B705,'TMSIS - elig group'!$C:$C,E$1),E704),0)","v":0.50051045333699928},{"$f":"IFERROR(IF($B705<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A705,'TMSIS - elig group'!$H:$H,$B705,'TMSIS - elig group'!$C:$C,F$1),F704),0)","v":0},{"$f":"IFERROR(IF($B705<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A705,'TMSIS - elig group'!$H:$H,$B705,'TMSIS - elig group'!$C:$C,G$1),G704),0)","v":0.21069244044672625},{"$f":"IFERROR(IF($B705<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A705,'TMSIS - elig group'!$H:$H,$B705,'TMSIS - elig group'!$C:$C,H$1),H704),0)","v":0.14743797634430528},{"$f":"IFERROR(IF($B705<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A705,'TMSIS - elig group'!$H:$H,$B705,'TMSIS - elig group'!$C:$C,I$1),I704),0)","v":0.14135912987196916},{"$f":"IFERROR(IF($B705<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A705,'TMSIS - elig group'!$H:$H,$B705,'TMSIS - elig group'!$C:$C,J$1),J704),0)","v":0},{"$f":"IFERROR(IF($B705<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A705,'TMSIS - elig group'!$H:$H,$B705,'TMSIS - elig group'!$C:$C,K$1),K704),0)","v":0},true,233512,1724080,0,725760,507871,486932,0,0,0]
["Florida","2019-03-01",{"$f":"IF($B706<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A706,'CMS monthly enrollment'!C:C,B706,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B706,C694:C705,B694:B705))","v":3423439},{"$f":"IF($B706<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A706,'CMS monthly enrollment'!C:C,B706,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B706,D694:D705,B694:B705))","v":232229},{"$f":"IFERROR(IF($B706<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A706,'TMSIS - elig group'!$H:$H,$B706,'TMSIS - elig group'!$C:$C,E$1),E705),0)","v":0.50089053390129323},{"$f":"IFERROR(IF($B706<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A706,'TMSIS - elig group'!$H:$H,$B706,'TMSIS - elig group'!$C:$C,F$1),F705),0)","v":0},{"$f":"IFERROR(IF($B706<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A706,'TMSIS - elig group'!$H:$H,$B706,'TMSIS - elig group'!$C:$C,G$1),G705),0)","v":0.20969671376436888},{"$f":"IFERROR(IF($B706<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A706,'TMSIS - elig group'!$H:$H,$B706,'TMSIS - elig group'!$C:$C,H$1),H705),0)","v":0.14816201350259151},{"$f":"IFERROR(IF($B706<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A706,'TMSIS - elig group'!$H:$H,$B706,'TMSIS - elig group'!$C:$C,I$1),I705),0)","v":0.14125073883174638},{"$f":"IFERROR(IF($B706<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A706,'TMSIS - elig group'!$H:$H,$B706,'TMSIS - elig group'!$C:$C,J$1),J705),0)","v":0},{"$f":"IFERROR(IF($B706<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A706,'TMSIS - elig group'!$H:$H,$B706,'TMSIS - elig group'!$C:$C,K$1),K705),0)","v":0},true,232229,1714768,0,717884,507224,483563,0,0,0]
["Florida","2019-04-01",{"$f":"IF($B707<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A707,'CMS monthly enrollment'!C:C,B707,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B707,C695:C706,B695:B706))","v":3426817},{"$f":"IF($B707<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A707,'CMS monthly enrollment'!C:C,B707,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B707,D695:D706,B695:B706))","v":235332},{"$f":"IFERROR(IF($B707<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A707,'TMSIS - elig group'!$H:$H,$B707,'TMSIS - elig group'!$C:$C,E$1),E706),0)","v":0.50061281401780111},{"$f":"IFERROR(IF($B707<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A707,'TMSIS - elig group'!$H:$H,$B707,'TMSIS - elig group'!$C:$C,F$1),F706),0)","v":0},{"$f":"IFERROR(IF($B707<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A707,'TMSIS - elig group'!$H:$H,$B707,'TMSIS - elig group'!$C:$C,G$1),G706),0)","v":0.20825102832841441},{"$f":"IFERROR(IF($B707<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A707,'TMSIS - elig group'!$H:$H,$B707,'TMSIS - elig group'!$C:$C,H$1),H706),0)","v":0.14902535381469173},{"$f":"IFERROR(IF($B707<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A707,'TMSIS - elig group'!$H:$H,$B707,'TMSIS - elig group'!$C:$C,I$1),I706),0)","v":0.14211080383909275},{"$f":"IFERROR(IF($B707<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A707,'TMSIS - elig group'!$H:$H,$B707,'TMSIS - elig group'!$C:$C,J$1),J706),0)","v":0},{"$f":"IFERROR(IF($B707<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A707,'TMSIS - elig group'!$H:$H,$B707,'TMSIS - elig group'!$C:$C,K$1),K706),0)","v":0},true,{"$f":"D707","v":235332},{"$f":"ROUND($C707*E707,0)","v":1715509},{"$f":"ROUND($C707*F707,0)","v":0},{"$f":"ROUND($C707*G707,0)","v":713638},{"$f":"ROUND($C707*H707,0)","v":510683},{"$f":"ROUND($C707*I707,0)","v":486988},{"$f":"ROUND($C707*J707,0)","v":0},{"$f":"ROUND($C707*K707,0)","v":0},0]
["Florida","2019-05-01",{"$f":"IF($B708<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A708,'CMS monthly enrollment'!C:C,B708,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B708,C696:C707,B696:B707))","v":3417122},{"$f":"IF($B708<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A708,'CMS monthly enrollment'!C:C,B708,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B708,D696:D707,B696:B707))","v":236954},{"$f":"IFERROR(IF($B708<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A708,'TMSIS - elig group'!$H:$H,$B708,'TMSIS - elig group'!$C:$C,E$1),E707),0)","v":0.50058011862586504},{"$f":"IFERROR(IF($B708<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A708,'TMSIS - elig group'!$H:$H,$B708,'TMSIS - elig group'!$C:$C,F$1),F707),0)","v":0},{"$f":"IFERROR(IF($B708<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A708,'TMSIS - elig group'!$H:$H,$B708,'TMSIS - elig group'!$C:$C,G$1),G707),0)","v":0.2069137176137352},{"$f":"IFERROR(IF($B708<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A708,'TMSIS - elig group'!$H:$H,$B708,'TMSIS - elig group'!$C:$C,H$1),H707),0)","v":0.14976107413347112},{"$f":"IFERROR(IF($B708<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A708,'TMSIS - elig group'!$H:$H,$B708,'TMSIS - elig group'!$C:$C,I$1),I707),0)","v":0.1427450896269287},{"$f":"IFERROR(IF($B708<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A708,'TMSIS - elig group'!$H:$H,$B708,'TMSIS - elig group'!$C:$C,J$1),J707),0)","v":0},{"$f":"IFERROR(IF($B708<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A708,'TMSIS - elig group'!$H:$H,$B708,'TMSIS - elig group'!$C:$C,K$1),K707),0)","v":0},true,236954,1710543,0,707049,511752,487777,0,0,0]
["Florida","2019-06-01",{"$f":"IF($B709<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A709,'CMS monthly enrollment'!C:C,B709,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B709,C697:C708,B697:B708))","v":3412209},{"$f":"IF($B709<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A709,'CMS monthly enrollment'!C:C,B709,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B709,D697:D708,B697:B708))","v":238232},{"$f":"IFERROR(IF($B709<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A709,'TMSIS - elig group'!$H:$H,$B709,'TMSIS - elig group'!$C:$C,E$1),E708),0)","v":0.50081858944335444},{"$f":"IFERROR(IF($B709<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A709,'TMSIS - elig group'!$H:$H,$B709,'TMSIS - elig group'!$C:$C,F$1),F708),0)","v":0},{"$f":"IFERROR(IF($B709<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A709,'TMSIS - elig group'!$H:$H,$B709,'TMSIS - elig group'!$C:$C,G$1),G708),0)","v":0.20545776204805044},{"$f":"IFERROR(IF($B709<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A709,'TMSIS - elig group'!$H:$H,$B709,'TMSIS - elig group'!$C:$C,H$1),H708),0)","v":0.15043961458216845},{"$f":"IFERROR(IF($B709<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A709,'TMSIS - elig group'!$H:$H,$B709,'TMSIS - elig group'!$C:$C,I$1),I708),0)","v":0.14328403392642661},{"$f":"IFERROR(IF($B709<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A709,'TMSIS - elig group'!$H:$H,$B709,'TMSIS - elig group'!$C:$C,J$1),J708),0)","v":0},{"$f":"IFERROR(IF($B709<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A709,'TMSIS - elig group'!$H:$H,$B709,'TMSIS - elig group'!$C:$C,K$1),K708),0)","v":0},true,238232,1708898,0,701065,513331,488915,0,0,0]
["Florida","2019-07-01",{"$f":"IF($B710<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A710,'CMS monthly enrollment'!C:C,B710,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B710,C698:C709,B698:B709))","v":3420248},{"$f":"IF($B710<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A710,'CMS monthly enrollment'!C:C,B710,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B710,D698:D709,B698:B709))","v":237146},{"$f":"IFERROR(IF($B710<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A710,'TMSIS - elig group'!$H:$H,$B710,'TMSIS - elig group'!$C:$C,E$1),E709),0)","v":0.50144649424355292},{"$f":"IFERROR(IF($B710<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A710,'TMSIS - elig group'!$H:$H,$B710,'TMSIS - elig group'!$C:$C,F$1),F709),0)","v":0},{"$f":"IFERROR(IF($B710<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A710,'TMSIS - elig group'!$H:$H,$B710,'TMSIS - elig group'!$C:$C,G$1),G709),0)","v":0.20396810962982684},{"$f":"IFERROR(IF($B710<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A710,'TMSIS - elig group'!$H:$H,$B710,'TMSIS - elig group'!$C:$C,H$1),H709),0)","v":0.15109865128239261},{"$f":"IFERROR(IF($B710<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A710,'TMSIS - elig group'!$H:$H,$B710,'TMSIS - elig group'!$C:$C,I$1),I709),0)","v":0.14348674484422766},{"$f":"IFERROR(IF($B710<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A710,'TMSIS - elig group'!$H:$H,$B710,'TMSIS - elig group'!$C:$C,J$1),J709),0)","v":0},{"$f":"IFERROR(IF($B710<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A710,'TMSIS - elig group'!$H:$H,$B710,'TMSIS - elig group'!$C:$C,K$1),K709),0)","v":0},true,237146,1715071,0,697622,516795,490760,0,0,0]
["Florida","2019-08-01",{"$f":"IF($B711<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A711,'CMS monthly enrollment'!C:C,B711,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B711,C699:C710,B699:B710))","v":3412500},{"$f":"IF($B711<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A711,'CMS monthly enrollment'!C:C,B711,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B711,D699:D710,B699:B710))","v":239559},{"$f":"IFERROR(IF($B711<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A711,'TMSIS - elig group'!$H:$H,$B711,'TMSIS - elig group'!$C:$C,E$1),E710),0)","v":0.50156998260070218},{"$f":"IFERROR(IF($B711<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A711,'TMSIS - elig group'!$H:$H,$B711,'TMSIS - elig group'!$C:$C,F$1),F710),0)","v":0},{"$f":"IFERROR(IF($B711<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A711,'TMSIS - elig group'!$H:$H,$B711,'TMSIS - elig group'!$C:$C,G$1),G710),0)","v":0.20247965279497832},{"$f":"IFERROR(IF($B711<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A711,'TMSIS - elig group'!$H:$H,$B711,'TMSIS - elig group'!$C:$C,H$1),H710),0)","v":0.1519859356656437},{"$f":"IFERROR(IF($B711<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A711,'TMSIS - elig group'!$H:$H,$B711,'TMSIS - elig group'!$C:$C,I$1),I710),0)","v":0.14396442893867575},{"$f":"IFERROR(IF($B711<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A711,'TMSIS - elig group'!$H:$H,$B711,'TMSIS - elig group'!$C:$C,J$1),J710),0)","v":0},{"$f":"IFERROR(IF($B711<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A711,'TMSIS - elig group'!$H:$H,$B711,'TMSIS - elig group'!$C:$C,K$1),K710),0)","v":0},true,239559,1711608,0,690962,518652,491279,0,0,0]
["Florida","2019-09-01",{"$f":"IF($B712<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A712,'CMS monthly enrollment'!C:C,B712,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B712,C700:C711,B700:B711))","v":3408446},{"$f":"IF($B712<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A712,'CMS monthly enrollment'!C:C,B712,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B712,D700:D711,B700:B711))","v":239621},{"$f":"IFERROR(IF($B712<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A712,'TMSIS - elig group'!$H:$H,$B712,'TMSIS - elig group'!$C:$C,E$1),E711),0)","v":0.50196027123796427},{"$f":"IFERROR(IF($B712<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A712,'TMSIS - elig group'!$H:$H,$B712,'TMSIS - elig group'!$C:$C,F$1),F711),0)","v":0},{"$f":"IFERROR(IF($B712<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A712,'TMSIS - elig group'!$H:$H,$B712,'TMSIS - elig group'!$C:$C,G$1),G711),0)","v":0.20074022940404496},{"$f":"IFERROR(IF($B712<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A712,'TMSIS - elig group'!$H:$H,$B712,'TMSIS - elig group'!$C:$C,H$1),H711),0)","v":0.15289478015937699},{"$f":"IFERROR(IF($B712<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A712,'TMSIS - elig group'!$H:$H,$B712,'TMSIS - elig group'!$C:$C,I$1),I711),0)","v":0.14440471919861381},{"$f":"IFERROR(IF($B712<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A712,'TMSIS - elig group'!$H:$H,$B712,'TMSIS - elig group'!$C:$C,J$1),J711),0)","v":0},{"$f":"IFERROR(IF($B712<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A712,'TMSIS - elig group'!$H:$H,$B712,'TMSIS - elig group'!$C:$C,K$1),K711),0)","v":0},true,239621,1710904,0,684212,521134,492196,0,0,0]
["Florida","2019-10-01",{"$f":"IF($B713<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A713,'CMS monthly enrollment'!C:C,B713,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B713,C701:C712,B701:B712))","v":3400609},{"$f":"IF($B713<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A713,'CMS monthly enrollment'!C:C,B713,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B713,D701:D712,B701:B712))","v":239719},{"$f":"IFERROR(IF($B713<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A713,'TMSIS - elig group'!$H:$H,$B713,'TMSIS - elig group'!$C:$C,E$1),E712),0)","v":0.50239708682528483},{"$f":"IFERROR(IF($B713<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A713,'TMSIS - elig group'!$H:$H,$B713,'TMSIS - elig group'!$C:$C,F$1),F712),0)","v":0},{"$f":"IFERROR(IF($B713<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A713,'TMSIS - elig group'!$H:$H,$B713,'TMSIS - elig group'!$C:$C,G$1),G712),0)","v":0.19890158986150008},{"$f":"IFERROR(IF($B713<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A713,'TMSIS - elig group'!$H:$H,$B713,'TMSIS - elig group'!$C:$C,H$1),H712),0)","v":0.15387643928256534},{"$f":"IFERROR(IF($B713<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A713,'TMSIS - elig group'!$H:$H,$B713,'TMSIS - elig group'!$C:$C,I$1),I712),0)","v":0.14482488403064975},{"$f":"IFERROR(IF($B713<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A713,'TMSIS - elig group'!$H:$H,$B713,'TMSIS - elig group'!$C:$C,J$1),J712),0)","v":0},{"$f":"IFERROR(IF($B713<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A713,'TMSIS - elig group'!$H:$H,$B713,'TMSIS - elig group'!$C:$C,K$1),K712),0)","v":0},true,239719,1708456,0,676387,523274,492493,0,0,0]
["Florida","2019-11-01",{"$f":"IF($B714<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A714,'CMS monthly enrollment'!C:C,B714,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B714,C702:C713,B702:B713))","v":3380922},{"$f":"IF($B714<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A714,'CMS monthly enrollment'!C:C,B714,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B714,D702:D713,B702:B713))","v":240166},{"$f":"IFERROR(IF($B714<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A714,'TMSIS - elig group'!$H:$H,$B714,'TMSIS - elig group'!$C:$C,E$1),E713),0)","v":0.50307018305902529},{"$f":"IFERROR(IF($B714<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A714,'TMSIS - elig group'!$H:$H,$B714,'TMSIS - elig group'!$C:$C,F$1),F713),0)","v":0},{"$f":"IFERROR(IF($B714<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A714,'TMSIS - elig group'!$H:$H,$B714,'TMSIS - elig group'!$C:$C,G$1),G713),0)","v":0.19687562253944446},{"$f":"IFERROR(IF($B714<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A714,'TMSIS - elig group'!$H:$H,$B714,'TMSIS - elig group'!$C:$C,H$1),H713),0)","v":0.15482010052978182},{"$f":"IFERROR(IF($B714<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A714,'TMSIS - elig group'!$H:$H,$B714,'TMSIS - elig group'!$C:$C,I$1),I713),0)","v":0.14523409387174849},{"$f":"IFERROR(IF($B714<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A714,'TMSIS - elig group'!$H:$H,$B714,'TMSIS - elig group'!$C:$C,J$1),J713),0)","v":0},{"$f":"IFERROR(IF($B714<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A714,'TMSIS - elig group'!$H:$H,$B714,'TMSIS - elig group'!$C:$C,K$1),K713),0)","v":0},true,240166,1700841,0,665621,523435,491025,0,0,0]
["Florida","2019-12-01",{"$f":"IF($B715<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A715,'CMS monthly enrollment'!C:C,B715,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B715,C703:C714,B703:B714))","v":3374862},{"$f":"IF($B715<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A715,'CMS monthly enrollment'!C:C,B715,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B715,D703:D714,B703:B714))","v":238143},{"$f":"IFERROR(IF($B715<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A715,'TMSIS - elig group'!$H:$H,$B715,'TMSIS - elig group'!$C:$C,E$1),E714),0)","v":0.50427479771749817},{"$f":"IFERROR(IF($B715<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A715,'TMSIS - elig group'!$H:$H,$B715,'TMSIS - elig group'!$C:$C,F$1),F714),0)","v":0},{"$f":"IFERROR(IF($B715<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A715,'TMSIS - elig group'!$H:$H,$B715,'TMSIS - elig group'!$C:$C,G$1),G714),0)","v":0.19478698574844644},{"$f":"IFERROR(IF($B715<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A715,'TMSIS - elig group'!$H:$H,$B715,'TMSIS - elig group'!$C:$C,H$1),H714),0)","v":0.15548982942342146},{"$f":"IFERROR(IF($B715<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A715,'TMSIS - elig group'!$H:$H,$B715,'TMSIS - elig group'!$C:$C,I$1),I714),0)","v":0.14544838711063393},{"$f":"IFERROR(IF($B715<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A715,'TMSIS - elig group'!$H:$H,$B715,'TMSIS - elig group'!$C:$C,J$1),J714),0)","v":0},{"$f":"IFERROR(IF($B715<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A715,'TMSIS - elig group'!$H:$H,$B715,'TMSIS - elig group'!$C:$C,K$1),K714),0)","v":0},true,238143,1701858,0,657379,524757,490868,0,0,0]
["Florida","2020-01-01",{"$f":"IF($B716<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A716,'CMS monthly enrollment'!C:C,B716,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B716,C704:C715,B704:B715))","v":3364100},{"$f":"IF($B716<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A716,'CMS monthly enrollment'!C:C,B716,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B716,D704:D715,B704:B715))","v":237013},{"$f":"IFERROR(IF($B716<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A716,'TMSIS - elig group'!$H:$H,$B716,'TMSIS - elig group'!$C:$C,E$1),E715),0)","v":0.50653700135563429},{"$f":"IFERROR(IF($B716<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A716,'TMSIS - elig group'!$H:$H,$B716,'TMSIS - elig group'!$C:$C,F$1),F715),0)","v":0},{"$f":"IFERROR(IF($B716<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A716,'TMSIS - elig group'!$H:$H,$B716,'TMSIS - elig group'!$C:$C,G$1),G715),0)","v":0.19802727820576033},{"$f":"IFERROR(IF($B716<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A716,'TMSIS - elig group'!$H:$H,$B716,'TMSIS - elig group'!$C:$C,H$1),H715),0)","v":0.15155921254317223},{"$f":"IFERROR(IF($B716<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A716,'TMSIS - elig group'!$H:$H,$B716,'TMSIS - elig group'!$C:$C,I$1),I715),0)","v":0.14387650789543316},{"$f":"IFERROR(IF($B716<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A716,'TMSIS - elig group'!$H:$H,$B716,'TMSIS - elig group'!$C:$C,J$1),J715),0)","v":0},{"$f":"IFERROR(IF($B716<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A716,'TMSIS - elig group'!$H:$H,$B716,'TMSIS - elig group'!$C:$C,K$1),K715),0)","v":0},true,237013,1704041,0,666184,509860,484015,0,0,0]
["Florida","2020-02-01",{"$f":"IF($B717<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A717,'CMS monthly enrollment'!C:C,B717,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B717,C705:C716,B705:B716))","v":3359727},{"$f":"IF($B717<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A717,'CMS monthly enrollment'!C:C,B717,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B717,D705:D716,B705:B716))","v":240730},{"$f":"IFERROR(IF($B717<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A717,'TMSIS - elig group'!$H:$H,$B717,'TMSIS - elig group'!$C:$C,E$1),E716),0)","v":0.50696283235477335},{"$f":"IFERROR(IF($B717<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A717,'TMSIS - elig group'!$H:$H,$B717,'TMSIS - elig group'!$C:$C,F$1),F716),0)","v":0},{"$f":"IFERROR(IF($B717<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A717,'TMSIS - elig group'!$H:$H,$B717,'TMSIS - elig group'!$C:$C,G$1),G716),0)","v":0.19628897082766725},{"$f":"IFERROR(IF($B717<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A717,'TMSIS - elig group'!$H:$H,$B717,'TMSIS - elig group'!$C:$C,H$1),H716),0)","v":0.1522578669693683},{"$f":"IFERROR(IF($B717<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A717,'TMSIS - elig group'!$H:$H,$B717,'TMSIS - elig group'!$C:$C,I$1),I716),0)","v":0.14449032984819113},{"$f":"IFERROR(IF($B717<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A717,'TMSIS - elig group'!$H:$H,$B717,'TMSIS - elig group'!$C:$C,J$1),J716),0)","v":0},{"$f":"IFERROR(IF($B717<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A717,'TMSIS - elig group'!$H:$H,$B717,'TMSIS - elig group'!$C:$C,K$1),K716),0)","v":0},true,240730,1703257,0,659477,511545,485448,0,0,0]
["Florida","2020-03-01",{"$f":"IF($B718<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A718,'CMS monthly enrollment'!C:C,B718,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B718,C706:C717,B706:B717))","v":3361994},{"$f":"IF($B718<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A718,'CMS monthly enrollment'!C:C,B718,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B718,D706:D717,B706:B717))","v":243863},{"$f":"IFERROR(IF($B718<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A718,'TMSIS - elig group'!$H:$H,$B718,'TMSIS - elig group'!$C:$C,E$1),E717),0)","v":0.50759587315082066},{"$f":"IFERROR(IF($B718<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A718,'TMSIS - elig group'!$H:$H,$B718,'TMSIS - elig group'!$C:$C,F$1),F717),0)","v":0},{"$f":"IFERROR(IF($B718<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A718,'TMSIS - elig group'!$H:$H,$B718,'TMSIS - elig group'!$C:$C,G$1),G717),0)","v":0.19478202054030441},{"$f":"IFERROR(IF($B718<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A718,'TMSIS - elig group'!$H:$H,$B718,'TMSIS - elig group'!$C:$C,H$1),H717),0)","v":0.15287965861666475},{"$f":"IFERROR(IF($B718<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A718,'TMSIS - elig group'!$H:$H,$B718,'TMSIS - elig group'!$C:$C,I$1),I717),0)","v":0.14474244769221015},{"$f":"IFERROR(IF($B718<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A718,'TMSIS - elig group'!$H:$H,$B718,'TMSIS - elig group'!$C:$C,J$1),J717),0)","v":0},{"$f":"IFERROR(IF($B718<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A718,'TMSIS - elig group'!$H:$H,$B718,'TMSIS - elig group'!$C:$C,K$1),K717),0)","v":0},true,243863,1706534,0,654856,513980,486623,0,0,0]
["Florida","2020-04-01",{"$f":"IF($B719<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A719,'CMS monthly enrollment'!C:C,B719,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B719,C707:C718,B707:B718))","v":3448494},{"$f":"IF($B719<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A719,'CMS monthly enrollment'!C:C,B719,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B719,D707:D718,B707:B718))","v":246369},{"$f":"IFERROR(IF($B719<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A719,'TMSIS - elig group'!$H:$H,$B719,'TMSIS - elig group'!$C:$C,E$1),E718),0)","v":0.50707233395152462},{"$f":"IFERROR(IF($B719<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A719,'TMSIS - elig group'!$H:$H,$B719,'TMSIS - elig group'!$C:$C,F$1),F718),0)","v":0},{"$f":"IFERROR(IF($B719<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A719,'TMSIS - elig group'!$H:$H,$B719,'TMSIS - elig group'!$C:$C,G$1),G718),0)","v":0.19695563660764032},{"$f":"IFERROR(IF($B719<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A719,'TMSIS - elig group'!$H:$H,$B719,'TMSIS - elig group'!$C:$C,H$1),H718),0)","v":0.15204205249405547},{"$f":"IFERROR(IF($B719<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A719,'TMSIS - elig group'!$H:$H,$B719,'TMSIS - elig group'!$C:$C,I$1),I718),0)","v":0.14392997694677964},{"$f":"IFERROR(IF($B719<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A719,'TMSIS - elig group'!$H:$H,$B719,'TMSIS - elig group'!$C:$C,J$1),J718),0)","v":0},{"$f":"IFERROR(IF($B719<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A719,'TMSIS - elig group'!$H:$H,$B719,'TMSIS - elig group'!$C:$C,K$1),K718),0)","v":0},true,246369,1748636,0,679200,524316,496342,0,0,0]
["Florida","2020-05-01",{"$f":"IF($B720<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A720,'CMS monthly enrollment'!C:C,B720,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B720,C708:C719,B708:B719))","v":3588226},{"$f":"IF($B720<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A720,'CMS monthly enrollment'!C:C,B720,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B720,D708:D719,B708:B719))","v":235167},{"$f":"IFERROR(IF($B720<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A720,'TMSIS - elig group'!$H:$H,$B720,'TMSIS - elig group'!$C:$C,E$1),E719),0)","v":0.5083695718839536},{"$f":"IFERROR(IF($B720<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A720,'TMSIS - elig group'!$H:$H,$B720,'TMSIS - elig group'!$C:$C,F$1),F719),0)","v":0},{"$f":"IFERROR(IF($B720<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A720,'TMSIS - elig group'!$H:$H,$B720,'TMSIS - elig group'!$C:$C,G$1),G719),0)","v":0.19804154475804608},{"$f":"IFERROR(IF($B720<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A720,'TMSIS - elig group'!$H:$H,$B720,'TMSIS - elig group'!$C:$C,H$1),H719),0)","v":0.15087901695461106},{"$f":"IFERROR(IF($B720<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A720,'TMSIS - elig group'!$H:$H,$B720,'TMSIS - elig group'!$C:$C,I$1),I719),0)","v":0.14270986640338923},{"$f":"IFERROR(IF($B720<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A720,'TMSIS - elig group'!$H:$H,$B720,'TMSIS - elig group'!$C:$C,J$1),J719),0)","v":0},{"$f":"IFERROR(IF($B720<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A720,'TMSIS - elig group'!$H:$H,$B720,'TMSIS - elig group'!$C:$C,K$1),K719),0)","v":0},{"$f":"SUM(E720:K720)=1","v":true},235167,1824145,0,710618,541388,512075,0,0,0]
["Florida",{"$f":"B643","v":"2020-06-01"},{"$f":"IF($B721<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A721,'CMS monthly enrollment'!C:C,B721,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B721,C709:C720,B709:B720))","v":3673324},{"$f":"IF($B721<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A721,'CMS monthly enrollment'!C:C,B721,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B721,D709:D720,B709:B720))","v":219228},{"$f":"IFERROR(IF($B721<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A721,'TMSIS - elig group'!$H:$H,$B721,'TMSIS - elig group'!$C:$C,E$1),E720),0)","v":0.51054772972047302},{"$f":"IFERROR(IF($B721<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A721,'TMSIS - elig group'!$H:$H,$B721,'TMSIS - elig group'!$C:$C,F$1),F720),0)","v":0},{"$f":"IFERROR(IF($B721<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A721,'TMSIS - elig group'!$H:$H,$B721,'TMSIS - elig group'!$C:$C,G$1),G720),0)","v":0.19801573403940731},{"$f":"IFERROR(IF($B721<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A721,'TMSIS - elig group'!$H:$H,$B721,'TMSIS - elig group'!$C:$C,H$1),H720),0)","v":0.14981655430987217},{"$f":"IFERROR(IF($B721<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A721,'TMSIS - elig group'!$H:$H,$B721,'TMSIS - elig group'!$C:$C,I$1),I720),0)","v":0.1416199819302475},{"$f":"IFERROR(IF($B721<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A721,'TMSIS - elig group'!$H:$H,$B721,'TMSIS - elig group'!$C:$C,J$1),J720),0)","v":0},{"$f":"IFERROR(IF($B721<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A721,'TMSIS - elig group'!$H:$H,$B721,'TMSIS - elig group'!$C:$C,K$1),K720),0)","v":0},true,219228,1875407,0,727376,550325,520216,0,0,0]
["Florida","2020-07-01",{"$f":"IF($B722<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A722,'CMS monthly enrollment'!C:C,B722,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B722,C710:C721,B710:B721))","v":3716747},{"$f":"IF($B722<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A722,'CMS monthly enrollment'!C:C,B722,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B722,D710:D721,B710:B721))","v":213987},{"$f":"IFERROR(IF($B722<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A722,'TMSIS - elig group'!$H:$H,$B722,'TMSIS - elig group'!$C:$C,E$1),E721),0)","v":0.51140194391287563},{"$f":"IFERROR(IF($B722<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A722,'TMSIS - elig group'!$H:$H,$B722,'TMSIS - elig group'!$C:$C,F$1),F721),0)","v":0},{"$f":"IFERROR(IF($B722<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A722,'TMSIS - elig group'!$H:$H,$B722,'TMSIS - elig group'!$C:$C,G$1),G721),0)","v":0.19849894184159644},{"$f":"IFERROR(IF($B722<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A722,'TMSIS - elig group'!$H:$H,$B722,'TMSIS - elig group'!$C:$C,H$1),H721),0)","v":0.14921789956345055},{"$f":"IFERROR(IF($B722<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A722,'TMSIS - elig group'!$H:$H,$B722,'TMSIS - elig group'!$C:$C,I$1),I721),0)","v":0.14088121468207734},{"$f":"IFERROR(IF($B722<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A722,'TMSIS - elig group'!$H:$H,$B722,'TMSIS - elig group'!$C:$C,J$1),J721),0)","v":0},{"$f":"IFERROR(IF($B722<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A722,'TMSIS - elig group'!$H:$H,$B722,'TMSIS - elig group'!$C:$C,K$1),K721),0)","v":0},true,213987,1900752,0,737770,554605,523620,0,0,0]
["Florida","2020-08-01",{"$f":"IF($B723<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A723,'CMS monthly enrollment'!C:C,B723,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B723,C711:C722,B711:B722))","v":3768981},{"$f":"IF($B723<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A723,'CMS monthly enrollment'!C:C,B723,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B723,D711:D722,B711:B722))","v":208989},{"$f":"IFERROR(IF($B723<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A723,'TMSIS - elig group'!$H:$H,$B723,'TMSIS - elig group'!$C:$C,E$1),E722),0)","v":0.51282024944253479},{"$f":"IFERROR(IF($B723<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A723,'TMSIS - elig group'!$H:$H,$B723,'TMSIS - elig group'!$C:$C,F$1),F722),0)","v":0},{"$f":"IFERROR(IF($B723<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A723,'TMSIS - elig group'!$H:$H,$B723,'TMSIS - elig group'!$C:$C,G$1),G722),0)","v":0.19894777176905731},{"$f":"IFERROR(IF($B723<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A723,'TMSIS - elig group'!$H:$H,$B723,'TMSIS - elig group'!$C:$C,H$1),H722),0)","v":0.14816807962653736},{"$f":"IFERROR(IF($B723<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A723,'TMSIS - elig group'!$H:$H,$B723,'TMSIS - elig group'!$C:$C,I$1),I722),0)","v":0.14006389916187059},{"$f":"IFERROR(IF($B723<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A723,'TMSIS - elig group'!$H:$H,$B723,'TMSIS - elig group'!$C:$C,J$1),J722),0)","v":0},{"$f":"IFERROR(IF($B723<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A723,'TMSIS - elig group'!$H:$H,$B723,'TMSIS - elig group'!$C:$C,K$1),K722),0)","v":0},true,208989,1932810,0,749830,558443,527898,0,0,0]
["Florida","2020-09-01",{"$f":"IF($B724<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A724,'CMS monthly enrollment'!C:C,B724,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B724,C712:C723,B712:B723))","v":3805520},{"$f":"IF($B724<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A724,'CMS monthly enrollment'!C:C,B724,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B724,D712:D723,B712:B723))","v":201200},{"$f":"IFERROR(IF($B724<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A724,'TMSIS - elig group'!$H:$H,$B724,'TMSIS - elig group'!$C:$C,E$1),E723),0)","v":0.51448711914135581},{"$f":"IFERROR(IF($B724<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A724,'TMSIS - elig group'!$H:$H,$B724,'TMSIS - elig group'!$C:$C,F$1),F723),0)","v":0},{"$f":"IFERROR(IF($B724<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A724,'TMSIS - elig group'!$H:$H,$B724,'TMSIS - elig group'!$C:$C,G$1),G723),0)","v":0.19924847820378674},{"$f":"IFERROR(IF($B724<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A724,'TMSIS - elig group'!$H:$H,$B724,'TMSIS - elig group'!$C:$C,H$1),H723),0)","v":0.14707036240159302},{"$f":"IFERROR(IF($B724<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A724,'TMSIS - elig group'!$H:$H,$B724,'TMSIS - elig group'!$C:$C,I$1),I723),0)","v":0.13919404025326443},{"$f":"IFERROR(IF($B724<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A724,'TMSIS - elig group'!$H:$H,$B724,'TMSIS - elig group'!$C:$C,J$1),J723),0)","v":0},{"$f":"IFERROR(IF($B724<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A724,'TMSIS - elig group'!$H:$H,$B724,'TMSIS - elig group'!$C:$C,K$1),K723),0)","v":0},true,201200,1957891,0,758244,559679,529706,0,0,0]
["Florida","2020-10-01",{"$f":"IF($B725<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A725,'CMS monthly enrollment'!C:C,B725,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B725,C713:C724,B713:B724))","v":3842645},{"$f":"IF($B725<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A725,'CMS monthly enrollment'!C:C,B725,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B725,D713:D724,B713:B724))","v":195247},{"$f":"IFERROR(IF($B725<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A725,'TMSIS - elig group'!$H:$H,$B725,'TMSIS - elig group'!$C:$C,E$1),E724),0)","v":0.51559296276608124},{"$f":"IFERROR(IF($B725<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A725,'TMSIS - elig group'!$H:$H,$B725,'TMSIS - elig group'!$C:$C,F$1),F724),0)","v":0},{"$f":"IFERROR(IF($B725<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A725,'TMSIS - elig group'!$H:$H,$B725,'TMSIS - elig group'!$C:$C,G$1),G724),0)","v":0.19945055355072688},{"$f":"IFERROR(IF($B725<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A725,'TMSIS - elig group'!$H:$H,$B725,'TMSIS - elig group'!$C:$C,H$1),H724),0)","v":0.14652556438206918},{"$f":"IFERROR(IF($B725<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A725,'TMSIS - elig group'!$H:$H,$B725,'TMSIS - elig group'!$C:$C,I$1),I724),0)","v":0.13843091930112272},{"$f":"IFERROR(IF($B725<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A725,'TMSIS - elig group'!$H:$H,$B725,'TMSIS - elig group'!$C:$C,J$1),J724),0)","v":0},{"$f":"IFERROR(IF($B725<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A725,'TMSIS - elig group'!$H:$H,$B725,'TMSIS - elig group'!$C:$C,K$1),K724),0)","v":0},true,195247,1981241,0,766418,563046,531941,0,0,0]
["Florida","2020-11-01",{"$f":"IF($B726<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A726,'CMS monthly enrollment'!C:C,B726,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B726,C714:C725,B714:B725))","v":3887091},{"$f":"IF($B726<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A726,'CMS monthly enrollment'!C:C,B726,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B726,D714:D725,B714:B725))","v":189860},{"$f":"IFERROR(IF($B726<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A726,'TMSIS - elig group'!$H:$H,$B726,'TMSIS - elig group'!$C:$C,E$1),E725),0)","v":0.51676458849546547},{"$f":"IFERROR(IF($B726<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A726,'TMSIS - elig group'!$H:$H,$B726,'TMSIS - elig group'!$C:$C,F$1),F725),0)","v":0},{"$f":"IFERROR(IF($B726<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A726,'TMSIS - elig group'!$H:$H,$B726,'TMSIS - elig group'!$C:$C,G$1),G725),0)","v":0.19970242616038347},{"$f":"IFERROR(IF($B726<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A726,'TMSIS - elig group'!$H:$H,$B726,'TMSIS - elig group'!$C:$C,H$1),H725),0)","v":0.14605600411911485},{"$f":"IFERROR(IF($B726<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A726,'TMSIS - elig group'!$H:$H,$B726,'TMSIS - elig group'!$C:$C,I$1),I725),0)","v":0.13747698122503624},{"$f":"IFERROR(IF($B726<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A726,'TMSIS - elig group'!$H:$H,$B726,'TMSIS - elig group'!$C:$C,J$1),J725),0)","v":0},{"$f":"IFERROR(IF($B726<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A726,'TMSIS - elig group'!$H:$H,$B726,'TMSIS - elig group'!$C:$C,K$1),K725),0)","v":0},true,189860,2008711,0,776262,567733,534386,0,0,0]
["Florida","2020-12-01",{"$f":"IF($B727<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A727,'CMS monthly enrollment'!C:C,B727,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B727,C715:C726,B715:B726))","v":3921731},{"$f":"IF($B727<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A727,'CMS monthly enrollment'!C:C,B727,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B727,D715:D726,B715:B726))","v":182968},{"$f":"IFERROR(IF($B727<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A727,'TMSIS - elig group'!$H:$H,$B727,'TMSIS - elig group'!$C:$C,E$1),E726),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B727<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A727,'TMSIS - elig group'!$H:$H,$B727,'TMSIS - elig group'!$C:$C,F$1),F726),0)","v":0},{"$f":"IFERROR(IF($B727<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A727,'TMSIS - elig group'!$H:$H,$B727,'TMSIS - elig group'!$C:$C,G$1),G726),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B727<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A727,'TMSIS - elig group'!$H:$H,$B727,'TMSIS - elig group'!$C:$C,H$1),H726),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B727<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A727,'TMSIS - elig group'!$H:$H,$B727,'TMSIS - elig group'!$C:$C,I$1),I726),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B727<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A727,'TMSIS - elig group'!$H:$H,$B727,'TMSIS - elig group'!$C:$C,J$1),J726),0)","v":0},{"$f":"IFERROR(IF($B727<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A727,'TMSIS - elig group'!$H:$H,$B727,'TMSIS - elig group'!$C:$C,K$1),K726),0)","v":0},true,182968,2032158,0,784064,570599,534909,0,0,0]
["Florida","2021-01-01",{"$f":"IF($B728<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A728,'CMS monthly enrollment'!C:C,B728,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B728,C716:C727,B716:B727))","v":3967818},{"$f":"IF($B728<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A728,'CMS monthly enrollment'!C:C,B728,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B728,D716:D727,B716:B727))","v":176894},{"$f":"IFERROR(IF($B728<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A728,'TMSIS - elig group'!$H:$H,$B728,'TMSIS - elig group'!$C:$C,E$1),E727),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B728<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A728,'TMSIS - elig group'!$H:$H,$B728,'TMSIS - elig group'!$C:$C,F$1),F727),0)","v":0},{"$f":"IFERROR(IF($B728<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A728,'TMSIS - elig group'!$H:$H,$B728,'TMSIS - elig group'!$C:$C,G$1),G727),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B728<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A728,'TMSIS - elig group'!$H:$H,$B728,'TMSIS - elig group'!$C:$C,H$1),H727),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B728<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A728,'TMSIS - elig group'!$H:$H,$B728,'TMSIS - elig group'!$C:$C,I$1),I727),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B728<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A728,'TMSIS - elig group'!$H:$H,$B728,'TMSIS - elig group'!$C:$C,J$1),J727),0)","v":0},{"$f":"IFERROR(IF($B728<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A728,'TMSIS - elig group'!$H:$H,$B728,'TMSIS - elig group'!$C:$C,K$1),K727),0)","v":0},true,176894,2056040,0,793278,577305,541195,0,0,0]
["Florida","2021-02-01",{"$f":"IF($B729<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A729,'CMS monthly enrollment'!C:C,B729,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B729,C717:C728,B717:B728))","v":3997232},{"$f":"IF($B729<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A729,'CMS monthly enrollment'!C:C,B729,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B729,D717:D728,B717:B728))","v":172405},{"$f":"IFERROR(IF($B729<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A729,'TMSIS - elig group'!$H:$H,$B729,'TMSIS - elig group'!$C:$C,E$1),E728),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B729<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A729,'TMSIS - elig group'!$H:$H,$B729,'TMSIS - elig group'!$C:$C,F$1),F728),0)","v":0},{"$f":"IFERROR(IF($B729<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A729,'TMSIS - elig group'!$H:$H,$B729,'TMSIS - elig group'!$C:$C,G$1),G728),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B729<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A729,'TMSIS - elig group'!$H:$H,$B729,'TMSIS - elig group'!$C:$C,H$1),H728),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B729<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A729,'TMSIS - elig group'!$H:$H,$B729,'TMSIS - elig group'!$C:$C,I$1),I728),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B729<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A729,'TMSIS - elig group'!$H:$H,$B729,'TMSIS - elig group'!$C:$C,J$1),J728),0)","v":0},{"$f":"IFERROR(IF($B729<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A729,'TMSIS - elig group'!$H:$H,$B729,'TMSIS - elig group'!$C:$C,K$1),K728),0)","v":0},true,172405,2071282,0,799159,581585,545207,0,0,0]
["Florida","2021-03-01",{"$f":"IF($B730<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A730,'CMS monthly enrollment'!C:C,B730,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B730,C718:C729,B718:B729))","v":4046841},{"$f":"IF($B730<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A730,'CMS monthly enrollment'!C:C,B730,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B730,D718:D729,B718:B729))","v":167092},{"$f":"IFERROR(IF($B730<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A730,'TMSIS - elig group'!$H:$H,$B730,'TMSIS - elig group'!$C:$C,E$1),E729),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B730<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A730,'TMSIS - elig group'!$H:$H,$B730,'TMSIS - elig group'!$C:$C,F$1),F729),0)","v":0},{"$f":"IFERROR(IF($B730<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A730,'TMSIS - elig group'!$H:$H,$B730,'TMSIS - elig group'!$C:$C,G$1),G729),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B730<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A730,'TMSIS - elig group'!$H:$H,$B730,'TMSIS - elig group'!$C:$C,H$1),H729),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B730<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A730,'TMSIS - elig group'!$H:$H,$B730,'TMSIS - elig group'!$C:$C,I$1),I729),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B730<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A730,'TMSIS - elig group'!$H:$H,$B730,'TMSIS - elig group'!$C:$C,J$1),J729),0)","v":0},{"$f":"IFERROR(IF($B730<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A730,'TMSIS - elig group'!$H:$H,$B730,'TMSIS - elig group'!$C:$C,K$1),K729),0)","v":0},true,167092,2096988,0,809077,588802,551974,0,0,0]
["Florida","2021-04-01",{"$f":"IF($B731<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A731,'CMS monthly enrollment'!C:C,B731,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B731,C719:C730,B719:B730))","v":4084741},{"$f":"IF($B731<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A731,'CMS monthly enrollment'!C:C,B731,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B731,D719:D730,B719:B730))","v":164426},{"$f":"IFERROR(IF($B731<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A731,'TMSIS - elig group'!$H:$H,$B731,'TMSIS - elig group'!$C:$C,E$1),E730),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B731<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A731,'TMSIS - elig group'!$H:$H,$B731,'TMSIS - elig group'!$C:$C,F$1),F730),0)","v":0},{"$f":"IFERROR(IF($B731<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A731,'TMSIS - elig group'!$H:$H,$B731,'TMSIS - elig group'!$C:$C,G$1),G730),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B731<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A731,'TMSIS - elig group'!$H:$H,$B731,'TMSIS - elig group'!$C:$C,H$1),H730),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B731<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A731,'TMSIS - elig group'!$H:$H,$B731,'TMSIS - elig group'!$C:$C,I$1),I730),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B731<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A731,'TMSIS - elig group'!$H:$H,$B731,'TMSIS - elig group'!$C:$C,J$1),J730),0)","v":0},{"$f":"IFERROR(IF($B731<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A731,'TMSIS - elig group'!$H:$H,$B731,'TMSIS - elig group'!$C:$C,K$1),K730),0)","v":0},true,164426,2116627,0,816654,594317,557143,0,0,0]
["Florida","2021-05-01",{"$f":"IF($B732<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A732,'CMS monthly enrollment'!C:C,B732,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B732,C720:C731,B720:B731))","v":4122539},{"$f":"IF($B732<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A732,'CMS monthly enrollment'!C:C,B732,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B732,D720:D731,B720:B731))","v":159123},{"$f":"IFERROR(IF($B732<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A732,'TMSIS - elig group'!$H:$H,$B732,'TMSIS - elig group'!$C:$C,E$1),E731),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B732<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A732,'TMSIS - elig group'!$H:$H,$B732,'TMSIS - elig group'!$C:$C,F$1),F731),0)","v":0},{"$f":"IFERROR(IF($B732<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A732,'TMSIS - elig group'!$H:$H,$B732,'TMSIS - elig group'!$C:$C,G$1),G731),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B732<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A732,'TMSIS - elig group'!$H:$H,$B732,'TMSIS - elig group'!$C:$C,H$1),H731),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B732<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A732,'TMSIS - elig group'!$H:$H,$B732,'TMSIS - elig group'!$C:$C,I$1),I731),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B732<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A732,'TMSIS - elig group'!$H:$H,$B732,'TMSIS - elig group'!$C:$C,J$1),J731),0)","v":0},{"$f":"IFERROR(IF($B732<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A732,'TMSIS - elig group'!$H:$H,$B732,'TMSIS - elig group'!$C:$C,K$1),K731),0)","v":0},true,159123,2136213,0,824211,599816,562299,0,0,0]
["Florida","2021-06-01",{"$f":"IF($B733<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A733,'CMS monthly enrollment'!C:C,B733,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B733,C721:C732,B721:B732))","v":4162462},{"$f":"IF($B733<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A733,'CMS monthly enrollment'!C:C,B733,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B733,D721:D732,B721:B732))","v":154193},{"$f":"IFERROR(IF($B733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A733,'TMSIS - elig group'!$H:$H,$B733,'TMSIS - elig group'!$C:$C,E$1),E732),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A733,'TMSIS - elig group'!$H:$H,$B733,'TMSIS - elig group'!$C:$C,F$1),F732),0)","v":0},{"$f":"IFERROR(IF($B733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A733,'TMSIS - elig group'!$H:$H,$B733,'TMSIS - elig group'!$C:$C,G$1),G732),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A733,'TMSIS - elig group'!$H:$H,$B733,'TMSIS - elig group'!$C:$C,H$1),H732),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A733,'TMSIS - elig group'!$H:$H,$B733,'TMSIS - elig group'!$C:$C,I$1),I732),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A733,'TMSIS - elig group'!$H:$H,$B733,'TMSIS - elig group'!$C:$C,J$1),J732),0)","v":0},{"$f":"IFERROR(IF($B733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A733,'TMSIS - elig group'!$H:$H,$B733,'TMSIS - elig group'!$C:$C,K$1),K732),0)","v":0},true,154193,2156900,0,832193,605625,567744,0,0,0]
["Florida","2021-07-01",{"$f":"IF($B734<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A734,'CMS monthly enrollment'!C:C,B734,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B734,C722:C733,B722:B733))","v":4199842},{"$f":"IF($B734<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A734,'CMS monthly enrollment'!C:C,B734,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B734,D722:D733,B722:B733))","v":150669},{"$f":"IFERROR(IF($B734<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A734,'TMSIS - elig group'!$H:$H,$B734,'TMSIS - elig group'!$C:$C,E$1),E733),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B734<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A734,'TMSIS - elig group'!$H:$H,$B734,'TMSIS - elig group'!$C:$C,F$1),F733),0)","v":0},{"$f":"IFERROR(IF($B734<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A734,'TMSIS - elig group'!$H:$H,$B734,'TMSIS - elig group'!$C:$C,G$1),G733),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B734<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A734,'TMSIS - elig group'!$H:$H,$B734,'TMSIS - elig group'!$C:$C,H$1),H733),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B734<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A734,'TMSIS - elig group'!$H:$H,$B734,'TMSIS - elig group'!$C:$C,I$1),I733),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B734<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A734,'TMSIS - elig group'!$H:$H,$B734,'TMSIS - elig group'!$C:$C,J$1),J733),0)","v":0},{"$f":"IFERROR(IF($B734<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A734,'TMSIS - elig group'!$H:$H,$B734,'TMSIS - elig group'!$C:$C,K$1),K733),0)","v":0},true,150669,2176270,0,839666,611064,572843,0,0,0]
["Florida","2021-08-01",{"$f":"IF($B735<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A735,'CMS monthly enrollment'!C:C,B735,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B735,C723:C734,B723:B734))","v":4249189},{"$f":"IF($B735<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A735,'CMS monthly enrollment'!C:C,B735,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B735,D723:D734,B723:B734))","v":147421},{"$f":"IFERROR(IF($B735<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A735,'TMSIS - elig group'!$H:$H,$B735,'TMSIS - elig group'!$C:$C,E$1),E734),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B735<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A735,'TMSIS - elig group'!$H:$H,$B735,'TMSIS - elig group'!$C:$C,F$1),F734),0)","v":0},{"$f":"IFERROR(IF($B735<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A735,'TMSIS - elig group'!$H:$H,$B735,'TMSIS - elig group'!$C:$C,G$1),G734),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B735<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A735,'TMSIS - elig group'!$H:$H,$B735,'TMSIS - elig group'!$C:$C,H$1),H734),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B735<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A735,'TMSIS - elig group'!$H:$H,$B735,'TMSIS - elig group'!$C:$C,I$1),I734),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B735<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A735,'TMSIS - elig group'!$H:$H,$B735,'TMSIS - elig group'!$C:$C,J$1),J734),0)","v":0},{"$f":"IFERROR(IF($B735<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A735,'TMSIS - elig group'!$H:$H,$B735,'TMSIS - elig group'!$C:$C,K$1),K734),0)","v":0},true,147421,2201840,0,849532,618243,579573,0,0,0]
["Florida","2021-09-01",{"$f":"IF($B736<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A736,'CMS monthly enrollment'!C:C,B736,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B736,C724:C735,B724:B735))","v":4282045},{"$f":"IF($B736<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A736,'CMS monthly enrollment'!C:C,B736,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B736,D724:D735,B724:B735))","v":145172},{"$f":"IFERROR(IF($B736<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A736,'TMSIS - elig group'!$H:$H,$B736,'TMSIS - elig group'!$C:$C,E$1),E735),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B736<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A736,'TMSIS - elig group'!$H:$H,$B736,'TMSIS - elig group'!$C:$C,F$1),F735),0)","v":0},{"$f":"IFERROR(IF($B736<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A736,'TMSIS - elig group'!$H:$H,$B736,'TMSIS - elig group'!$C:$C,G$1),G735),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B736<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A736,'TMSIS - elig group'!$H:$H,$B736,'TMSIS - elig group'!$C:$C,H$1),H735),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B736<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A736,'TMSIS - elig group'!$H:$H,$B736,'TMSIS - elig group'!$C:$C,I$1),I735),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B736<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A736,'TMSIS - elig group'!$H:$H,$B736,'TMSIS - elig group'!$C:$C,J$1),J735),0)","v":0},{"$f":"IFERROR(IF($B736<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A736,'TMSIS - elig group'!$H:$H,$B736,'TMSIS - elig group'!$C:$C,K$1),K735),0)","v":0},true,145172,2218866,0,856101,623024,584055,0,0,0]
["Florida","2021-10-01",{"$f":"IF($B737<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A737,'CMS monthly enrollment'!C:C,B737,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B737,C725:C736,B725:B736))","v":4317048},{"$f":"IF($B737<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A737,'CMS monthly enrollment'!C:C,B737,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B737,D725:D736,B725:B736))","v":140821},{"$f":"IFERROR(IF($B737<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A737,'TMSIS - elig group'!$H:$H,$B737,'TMSIS - elig group'!$C:$C,E$1),E736),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B737<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A737,'TMSIS - elig group'!$H:$H,$B737,'TMSIS - elig group'!$C:$C,F$1),F736),0)","v":0},{"$f":"IFERROR(IF($B737<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A737,'TMSIS - elig group'!$H:$H,$B737,'TMSIS - elig group'!$C:$C,G$1),G736),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B737<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A737,'TMSIS - elig group'!$H:$H,$B737,'TMSIS - elig group'!$C:$C,H$1),H736),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B737<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A737,'TMSIS - elig group'!$H:$H,$B737,'TMSIS - elig group'!$C:$C,I$1),I736),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B737<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A737,'TMSIS - elig group'!$H:$H,$B737,'TMSIS - elig group'!$C:$C,J$1),J736),0)","v":0},{"$f":"IFERROR(IF($B737<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A737,'TMSIS - elig group'!$H:$H,$B737,'TMSIS - elig group'!$C:$C,K$1),K736),0)","v":0},true,140821,2237003,0,863099,628117,588829,0,0,0]
["Florida","2021-11-01",{"$f":"IF($B738<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A738,'CMS monthly enrollment'!C:C,B738,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B738,C726:C737,B726:B737))","v":4352490},{"$f":"IF($B738<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A738,'CMS monthly enrollment'!C:C,B738,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B738,D726:D737,B726:B737))","v":136400},{"$f":"IFERROR(IF($B738<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A738,'TMSIS - elig group'!$H:$H,$B738,'TMSIS - elig group'!$C:$C,E$1),E737),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B738<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A738,'TMSIS - elig group'!$H:$H,$B738,'TMSIS - elig group'!$C:$C,F$1),F737),0)","v":0},{"$f":"IFERROR(IF($B738<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A738,'TMSIS - elig group'!$H:$H,$B738,'TMSIS - elig group'!$C:$C,G$1),G737),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B738<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A738,'TMSIS - elig group'!$H:$H,$B738,'TMSIS - elig group'!$C:$C,H$1),H737),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B738<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A738,'TMSIS - elig group'!$H:$H,$B738,'TMSIS - elig group'!$C:$C,I$1),I737),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B738<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A738,'TMSIS - elig group'!$H:$H,$B738,'TMSIS - elig group'!$C:$C,J$1),J737),0)","v":0},{"$f":"IFERROR(IF($B738<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A738,'TMSIS - elig group'!$H:$H,$B738,'TMSIS - elig group'!$C:$C,K$1),K737),0)","v":0},true,136400,2255369,0,870185,633273,593663,0,0,0]
["Florida","2021-12-01",{"$f":"IF($B739<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A739,'CMS monthly enrollment'!C:C,B739,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B739,C727:C738,B727:B738))","v":4374640},{"$f":"IF($B739<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A739,'CMS monthly enrollment'!C:C,B739,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B739,D727:D738,B727:B738))","v":132821},{"$f":"IFERROR(IF($B739<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A739,'TMSIS - elig group'!$H:$H,$B739,'TMSIS - elig group'!$C:$C,E$1),E738),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B739<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A739,'TMSIS - elig group'!$H:$H,$B739,'TMSIS - elig group'!$C:$C,F$1),F738),0)","v":0},{"$f":"IFERROR(IF($B739<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A739,'TMSIS - elig group'!$H:$H,$B739,'TMSIS - elig group'!$C:$C,G$1),G738),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B739<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A739,'TMSIS - elig group'!$H:$H,$B739,'TMSIS - elig group'!$C:$C,H$1),H738),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B739<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A739,'TMSIS - elig group'!$H:$H,$B739,'TMSIS - elig group'!$C:$C,I$1),I738),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B739<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A739,'TMSIS - elig group'!$H:$H,$B739,'TMSIS - elig group'!$C:$C,J$1),J738),0)","v":0},{"$f":"IFERROR(IF($B739<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A739,'TMSIS - elig group'!$H:$H,$B739,'TMSIS - elig group'!$C:$C,K$1),K738),0)","v":0},true,132821,2266846,0,874613,636496,596684,0,0,0]
["Florida","2022-01-01",{"$f":"IF($B740<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A740,'CMS monthly enrollment'!C:C,B740,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B740,C728:C739,B728:B739))","v":4410616},{"$f":"IF($B740<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A740,'CMS monthly enrollment'!C:C,B740,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B740,D728:D739,B728:B739))","v":128600},{"$f":"IFERROR(IF($B740<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A740,'TMSIS - elig group'!$H:$H,$B740,'TMSIS - elig group'!$C:$C,E$1),E739),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B740<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A740,'TMSIS - elig group'!$H:$H,$B740,'TMSIS - elig group'!$C:$C,F$1),F739),0)","v":0},{"$f":"IFERROR(IF($B740<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A740,'TMSIS - elig group'!$H:$H,$B740,'TMSIS - elig group'!$C:$C,G$1),G739),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B740<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A740,'TMSIS - elig group'!$H:$H,$B740,'TMSIS - elig group'!$C:$C,H$1),H739),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B740<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A740,'TMSIS - elig group'!$H:$H,$B740,'TMSIS - elig group'!$C:$C,I$1),I739),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B740<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A740,'TMSIS - elig group'!$H:$H,$B740,'TMSIS - elig group'!$C:$C,J$1),J739),0)","v":0},{"$f":"IFERROR(IF($B740<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A740,'TMSIS - elig group'!$H:$H,$B740,'TMSIS - elig group'!$C:$C,K$1),K739),0)","v":0},true,128600,2285488,0,881806,641731,601591,0,0,0]
["Florida","2022-02-01",{"$f":"IF($B741<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A741,'CMS monthly enrollment'!C:C,B741,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B741,C729:C740,B729:B740))","v":4439042},{"$f":"IF($B741<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A741,'CMS monthly enrollment'!C:C,B741,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B741,D729:D740,B729:B740))","v":125062},{"$f":"IFERROR(IF($B741<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A741,'TMSIS - elig group'!$H:$H,$B741,'TMSIS - elig group'!$C:$C,E$1),E740),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B741<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A741,'TMSIS - elig group'!$H:$H,$B741,'TMSIS - elig group'!$C:$C,F$1),F740),0)","v":0},{"$f":"IFERROR(IF($B741<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A741,'TMSIS - elig group'!$H:$H,$B741,'TMSIS - elig group'!$C:$C,G$1),G740),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B741<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A741,'TMSIS - elig group'!$H:$H,$B741,'TMSIS - elig group'!$C:$C,H$1),H740),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B741<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A741,'TMSIS - elig group'!$H:$H,$B741,'TMSIS - elig group'!$C:$C,I$1),I740),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B741<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A741,'TMSIS - elig group'!$H:$H,$B741,'TMSIS - elig group'!$C:$C,J$1),J740),0)","v":0},{"$f":"IFERROR(IF($B741<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A741,'TMSIS - elig group'!$H:$H,$B741,'TMSIS - elig group'!$C:$C,K$1),K740),0)","v":0},true,125062,2300218,0,887489,645866,605469,0,0,0]
["Florida","2022-03-01",{"$f":"IF($B742<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A742,'CMS monthly enrollment'!C:C,B742,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B742,C730:C741,B730:B741))","v":4476192},{"$f":"IF($B742<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A742,'CMS monthly enrollment'!C:C,B742,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B742,D730:D741,B730:B741))","v":120354},{"$f":"IFERROR(IF($B742<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A742,'TMSIS - elig group'!$H:$H,$B742,'TMSIS - elig group'!$C:$C,E$1),E741),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B742<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A742,'TMSIS - elig group'!$H:$H,$B742,'TMSIS - elig group'!$C:$C,F$1),F741),0)","v":0},{"$f":"IFERROR(IF($B742<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A742,'TMSIS - elig group'!$H:$H,$B742,'TMSIS - elig group'!$C:$C,G$1),G741),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B742<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A742,'TMSIS - elig group'!$H:$H,$B742,'TMSIS - elig group'!$C:$C,H$1),H741),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B742<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A742,'TMSIS - elig group'!$H:$H,$B742,'TMSIS - elig group'!$C:$C,I$1),I741),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B742<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A742,'TMSIS - elig group'!$H:$H,$B742,'TMSIS - elig group'!$C:$C,J$1),J741),0)","v":0},{"$f":"IFERROR(IF($B742<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A742,'TMSIS - elig group'!$H:$H,$B742,'TMSIS - elig group'!$C:$C,K$1),K741),0)","v":0},true,120354,2319469,0,894916,651272,610536,0,0,0]
["Florida","2022-04-01",{"$f":"IF($B743<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A743,'CMS monthly enrollment'!C:C,B743,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B743,C731:C742,B731:B742))","v":4512436},{"$f":"IF($B743<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A743,'CMS monthly enrollment'!C:C,B743,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B743,D731:D742,B731:B742))","v":118581},{"$f":"IFERROR(IF($B743<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A743,'TMSIS - elig group'!$H:$H,$B743,'TMSIS - elig group'!$C:$C,E$1),E742),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B743<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A743,'TMSIS - elig group'!$H:$H,$B743,'TMSIS - elig group'!$C:$C,F$1),F742),0)","v":0},{"$f":"IFERROR(IF($B743<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A743,'TMSIS - elig group'!$H:$H,$B743,'TMSIS - elig group'!$C:$C,G$1),G742),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B743<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A743,'TMSIS - elig group'!$H:$H,$B743,'TMSIS - elig group'!$C:$C,H$1),H742),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B743<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A743,'TMSIS - elig group'!$H:$H,$B743,'TMSIS - elig group'!$C:$C,I$1),I742),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B743<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A743,'TMSIS - elig group'!$H:$H,$B743,'TMSIS - elig group'!$C:$C,J$1),J742),0)","v":0},{"$f":"IFERROR(IF($B743<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A743,'TMSIS - elig group'!$H:$H,$B743,'TMSIS - elig group'!$C:$C,K$1),K742),0)","v":0},true,118581,2338249,0,902162,656545,615479,0,0,0]
["Florida","2022-05-01",{"$f":"IF($B744<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A744,'CMS monthly enrollment'!C:C,B744,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B744,C732:C743,B732:B743))","v":4555896},{"$f":"IF($B744<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A744,'CMS monthly enrollment'!C:C,B744,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B744,D732:D743,B732:B743))","v":114339},{"$f":"IFERROR(IF($B744<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A744,'TMSIS - elig group'!$H:$H,$B744,'TMSIS - elig group'!$C:$C,E$1),E743),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B744<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A744,'TMSIS - elig group'!$H:$H,$B744,'TMSIS - elig group'!$C:$C,F$1),F743),0)","v":0},{"$f":"IFERROR(IF($B744<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A744,'TMSIS - elig group'!$H:$H,$B744,'TMSIS - elig group'!$C:$C,G$1),G743),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B744<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A744,'TMSIS - elig group'!$H:$H,$B744,'TMSIS - elig group'!$C:$C,H$1),H743),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B744<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A744,'TMSIS - elig group'!$H:$H,$B744,'TMSIS - elig group'!$C:$C,I$1),I743),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B744<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A744,'TMSIS - elig group'!$H:$H,$B744,'TMSIS - elig group'!$C:$C,J$1),J743),0)","v":0},{"$f":"IFERROR(IF($B744<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A744,'TMSIS - elig group'!$H:$H,$B744,'TMSIS - elig group'!$C:$C,K$1),K743),0)","v":0},true,114339,2360769,0,910851,662868,621407,0,0,0]
["Florida","2022-06-01",{"$f":"IF($B745<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A745,'CMS monthly enrollment'!C:C,B745,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B745,C733:C744,B733:B744))","v":4592578},{"$f":"IF($B745<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A745,'CMS monthly enrollment'!C:C,B745,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B745,D733:D744,B733:B744))","v":111890},{"$f":"IFERROR(IF($B745<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A745,'TMSIS - elig group'!$H:$H,$B745,'TMSIS - elig group'!$C:$C,E$1),E744),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B745<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A745,'TMSIS - elig group'!$H:$H,$B745,'TMSIS - elig group'!$C:$C,F$1),F744),0)","v":0},{"$f":"IFERROR(IF($B745<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A745,'TMSIS - elig group'!$H:$H,$B745,'TMSIS - elig group'!$C:$C,G$1),G744),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B745<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A745,'TMSIS - elig group'!$H:$H,$B745,'TMSIS - elig group'!$C:$C,H$1),H744),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B745<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A745,'TMSIS - elig group'!$H:$H,$B745,'TMSIS - elig group'!$C:$C,I$1),I744),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B745<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A745,'TMSIS - elig group'!$H:$H,$B745,'TMSIS - elig group'!$C:$C,J$1),J744),0)","v":0},{"$f":"IFERROR(IF($B745<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A745,'TMSIS - elig group'!$H:$H,$B745,'TMSIS - elig group'!$C:$C,K$1),K744),0)","v":0},true,111890,2379777,0,918185,668205,626410,0,0,0]
["Florida","2022-07-01",{"$f":"IF($B746<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A746,'CMS monthly enrollment'!C:C,B746,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B746,C734:C745,B734:B745))","v":4625787},{"$f":"IF($B746<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A746,'CMS monthly enrollment'!C:C,B746,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B746,D734:D745,B734:B745))","v":109209},{"$f":"IFERROR(IF($B746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A746,'TMSIS - elig group'!$H:$H,$B746,'TMSIS - elig group'!$C:$C,E$1),E745),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A746,'TMSIS - elig group'!$H:$H,$B746,'TMSIS - elig group'!$C:$C,F$1),F745),0)","v":0},{"$f":"IFERROR(IF($B746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A746,'TMSIS - elig group'!$H:$H,$B746,'TMSIS - elig group'!$C:$C,G$1),G745),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A746,'TMSIS - elig group'!$H:$H,$B746,'TMSIS - elig group'!$C:$C,H$1),H745),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A746,'TMSIS - elig group'!$H:$H,$B746,'TMSIS - elig group'!$C:$C,I$1),I745),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A746,'TMSIS - elig group'!$H:$H,$B746,'TMSIS - elig group'!$C:$C,J$1),J745),0)","v":0},{"$f":"IFERROR(IF($B746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A746,'TMSIS - elig group'!$H:$H,$B746,'TMSIS - elig group'!$C:$C,K$1),K745),0)","v":0},true,109209,2396985,0,924824,673037,630940,0,0,0]
["Florida","2022-08-01",{"$f":"IF($B747<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A747,'CMS monthly enrollment'!C:C,B747,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B747,C735:C746,B735:B746))","v":4667364},{"$f":"IF($B747<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A747,'CMS monthly enrollment'!C:C,B747,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B747,D735:D746,B735:B746))","v":105974},{"$f":"IFERROR(IF($B747<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A747,'TMSIS - elig group'!$H:$H,$B747,'TMSIS - elig group'!$C:$C,E$1),E746),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B747<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A747,'TMSIS - elig group'!$H:$H,$B747,'TMSIS - elig group'!$C:$C,F$1),F746),0)","v":0},{"$f":"IFERROR(IF($B747<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A747,'TMSIS - elig group'!$H:$H,$B747,'TMSIS - elig group'!$C:$C,G$1),G746),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B747<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A747,'TMSIS - elig group'!$H:$H,$B747,'TMSIS - elig group'!$C:$C,H$1),H746),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B747<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A747,'TMSIS - elig group'!$H:$H,$B747,'TMSIS - elig group'!$C:$C,I$1),I746),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B747<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A747,'TMSIS - elig group'!$H:$H,$B747,'TMSIS - elig group'!$C:$C,J$1),J746),0)","v":0},{"$f":"IFERROR(IF($B747<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A747,'TMSIS - elig group'!$H:$H,$B747,'TMSIS - elig group'!$C:$C,K$1),K746),0)","v":0},true,105974,2418530,0,933137,679087,636611,0,0,0]
["Florida","2022-09-01",{"$f":"IF($B748<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A748,'CMS monthly enrollment'!C:C,B748,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B748,C736:C747,B736:B747))","v":4692209},{"$f":"IF($B748<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A748,'CMS monthly enrollment'!C:C,B748,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B748,D736:D747,B736:B747))","v":103883},{"$f":"IFERROR(IF($B748<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A748,'TMSIS - elig group'!$H:$H,$B748,'TMSIS - elig group'!$C:$C,E$1),E747),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B748<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A748,'TMSIS - elig group'!$H:$H,$B748,'TMSIS - elig group'!$C:$C,F$1),F747),0)","v":0},{"$f":"IFERROR(IF($B748<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A748,'TMSIS - elig group'!$H:$H,$B748,'TMSIS - elig group'!$C:$C,G$1),G747),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B748<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A748,'TMSIS - elig group'!$H:$H,$B748,'TMSIS - elig group'!$C:$C,H$1),H747),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B748<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A748,'TMSIS - elig group'!$H:$H,$B748,'TMSIS - elig group'!$C:$C,I$1),I747),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B748<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A748,'TMSIS - elig group'!$H:$H,$B748,'TMSIS - elig group'!$C:$C,J$1),J747),0)","v":0},{"$f":"IFERROR(IF($B748<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A748,'TMSIS - elig group'!$H:$H,$B748,'TMSIS - elig group'!$C:$C,K$1),K747),0)","v":0},true,103883,2431404,0,938104,682701,640000,0,0,0]
["Florida","2022-10-01",{"$f":"IF($B749<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A749,'CMS monthly enrollment'!C:C,B749,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B749,C737:C748,B737:B748))","v":4728467},{"$f":"IF($B749<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A749,'CMS monthly enrollment'!C:C,B749,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B749,D737:D748,B737:B748))","v":100113},{"$f":"IFERROR(IF($B749<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A749,'TMSIS - elig group'!$H:$H,$B749,'TMSIS - elig group'!$C:$C,E$1),E748),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B749<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A749,'TMSIS - elig group'!$H:$H,$B749,'TMSIS - elig group'!$C:$C,F$1),F748),0)","v":0},{"$f":"IFERROR(IF($B749<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A749,'TMSIS - elig group'!$H:$H,$B749,'TMSIS - elig group'!$C:$C,G$1),G748),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B749<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A749,'TMSIS - elig group'!$H:$H,$B749,'TMSIS - elig group'!$C:$C,H$1),H748),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B749<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A749,'TMSIS - elig group'!$H:$H,$B749,'TMSIS - elig group'!$C:$C,I$1),I748),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B749<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A749,'TMSIS - elig group'!$H:$H,$B749,'TMSIS - elig group'!$C:$C,J$1),J748),0)","v":0},{"$f":"IFERROR(IF($B749<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A749,'TMSIS - elig group'!$H:$H,$B749,'TMSIS - elig group'!$C:$C,K$1),K748),0)","v":0},true,100113,2450192,0,945353,687977,644945,0,0,0]
["Florida","2022-11-01",{"$f":"IF($B750<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A750,'CMS monthly enrollment'!C:C,B750,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B750,C738:C749,B738:B749))","v":4752201},{"$f":"IF($B750<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A750,'CMS monthly enrollment'!C:C,B750,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B750,D738:D749,B738:B749))","v":99598},{"$f":"IFERROR(IF($B750<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A750,'TMSIS - elig group'!$H:$H,$B750,'TMSIS - elig group'!$C:$C,E$1),E749),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B750<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A750,'TMSIS - elig group'!$H:$H,$B750,'TMSIS - elig group'!$C:$C,F$1),F749),0)","v":0},{"$f":"IFERROR(IF($B750<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A750,'TMSIS - elig group'!$H:$H,$B750,'TMSIS - elig group'!$C:$C,G$1),G749),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B750<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A750,'TMSIS - elig group'!$H:$H,$B750,'TMSIS - elig group'!$C:$C,H$1),H749),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B750<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A750,'TMSIS - elig group'!$H:$H,$B750,'TMSIS - elig group'!$C:$C,I$1),I749),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B750<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A750,'TMSIS - elig group'!$H:$H,$B750,'TMSIS - elig group'!$C:$C,J$1),J749),0)","v":0},{"$f":"IFERROR(IF($B750<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A750,'TMSIS - elig group'!$H:$H,$B750,'TMSIS - elig group'!$C:$C,K$1),K749),0)","v":0},true,99598,2462491,0,950098,691430,648182,0,0,0]
["Florida","2022-12-01",{"$f":"IF($B751<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A751,'CMS monthly enrollment'!C:C,B751,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B751,C739:C750,B739:B750))","v":4786372},{"$f":"IF($B751<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A751,'CMS monthly enrollment'!C:C,B751,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B751,D739:D750,B739:B750))","v":97579},{"$f":"IFERROR(IF($B751<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A751,'TMSIS - elig group'!$H:$H,$B751,'TMSIS - elig group'!$C:$C,E$1),E750),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B751<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A751,'TMSIS - elig group'!$H:$H,$B751,'TMSIS - elig group'!$C:$C,F$1),F750),0)","v":0},{"$f":"IFERROR(IF($B751<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A751,'TMSIS - elig group'!$H:$H,$B751,'TMSIS - elig group'!$C:$C,G$1),G750),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B751<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A751,'TMSIS - elig group'!$H:$H,$B751,'TMSIS - elig group'!$C:$C,H$1),H750),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B751<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A751,'TMSIS - elig group'!$H:$H,$B751,'TMSIS - elig group'!$C:$C,I$1),I750),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B751<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A751,'TMSIS - elig group'!$H:$H,$B751,'TMSIS - elig group'!$C:$C,J$1),J750),0)","v":0},{"$f":"IFERROR(IF($B751<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A751,'TMSIS - elig group'!$H:$H,$B751,'TMSIS - elig group'!$C:$C,K$1),K750),0)","v":0},true,97579,2480197,0,956930,696402,652843,0,0,0]
["Florida","2023-01-01",{"$f":"IF($B752<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A752,'CMS monthly enrollment'!C:C,B752,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B752,C740:C751,B740:B751))","v":4832131},{"$f":"IF($B752<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A752,'CMS monthly enrollment'!C:C,B752,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B752,D740:D751,B740:B751))","v":92695},{"$f":"IFERROR(IF($B752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A752,'TMSIS - elig group'!$H:$H,$B752,'TMSIS - elig group'!$C:$C,E$1),E751),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A752,'TMSIS - elig group'!$H:$H,$B752,'TMSIS - elig group'!$C:$C,F$1),F751),0)","v":0},{"$f":"IFERROR(IF($B752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A752,'TMSIS - elig group'!$H:$H,$B752,'TMSIS - elig group'!$C:$C,G$1),G751),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A752,'TMSIS - elig group'!$H:$H,$B752,'TMSIS - elig group'!$C:$C,H$1),H751),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A752,'TMSIS - elig group'!$H:$H,$B752,'TMSIS - elig group'!$C:$C,I$1),I751),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A752,'TMSIS - elig group'!$H:$H,$B752,'TMSIS - elig group'!$C:$C,J$1),J751),0)","v":0},{"$f":"IFERROR(IF($B752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A752,'TMSIS - elig group'!$H:$H,$B752,'TMSIS - elig group'!$C:$C,K$1),K751),0)","v":0},true,92695,2503909,0,966078,703060,659084,0,0,0]
["Florida","2023-02-01",{"$f":"IF($B753<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A753,'CMS monthly enrollment'!C:C,B753,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B753,C741:C752,B741:B752))","v":4866622.2524680123},{"$f":"IF($B753<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A753,'CMS monthly enrollment'!C:C,B753,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B753,D741:D752,B741:B752))","v":90189.710534219164},{"$f":"IFERROR(IF($B753<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A753,'TMSIS - elig group'!$H:$H,$B753,'TMSIS - elig group'!$C:$C,E$1),E752),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B753<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A753,'TMSIS - elig group'!$H:$H,$B753,'TMSIS - elig group'!$C:$C,F$1),F752),0)","v":0},{"$f":"IFERROR(IF($B753<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A753,'TMSIS - elig group'!$H:$H,$B753,'TMSIS - elig group'!$C:$C,G$1),G752),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B753<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A753,'TMSIS - elig group'!$H:$H,$B753,'TMSIS - elig group'!$C:$C,H$1),H752),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B753<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A753,'TMSIS - elig group'!$H:$H,$B753,'TMSIS - elig group'!$C:$C,I$1),I752),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B753<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A753,'TMSIS - elig group'!$H:$H,$B753,'TMSIS - elig group'!$C:$C,J$1),J752),0)","v":0},{"$f":"IFERROR(IF($B753<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A753,'TMSIS - elig group'!$H:$H,$B753,'TMSIS - elig group'!$C:$C,K$1),K752),0)","v":0},true,90189.710534219164,2521781,0,972974,708078,663789,0,0,0]
["Florida","2023-03-01",{"$f":"IF($B754<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A754,'CMS monthly enrollment'!C:C,B754,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B754,C742:C753,B742:B753))","v":4896848.6566583142},{"$f":"IF($B754<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A754,'CMS monthly enrollment'!C:C,B754,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B754,D742:D753,B742:B753))","v":87998.617310315836},{"$f":"IFERROR(IF($B754<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A754,'TMSIS - elig group'!$H:$H,$B754,'TMSIS - elig group'!$C:$C,E$1),E753),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B754<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A754,'TMSIS - elig group'!$H:$H,$B754,'TMSIS - elig group'!$C:$C,F$1),F753),0)","v":0},{"$f":"IFERROR(IF($B754<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A754,'TMSIS - elig group'!$H:$H,$B754,'TMSIS - elig group'!$C:$C,G$1),G753),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B754<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A754,'TMSIS - elig group'!$H:$H,$B754,'TMSIS - elig group'!$C:$C,H$1),H753),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B754<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A754,'TMSIS - elig group'!$H:$H,$B754,'TMSIS - elig group'!$C:$C,I$1),I753),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B754<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A754,'TMSIS - elig group'!$H:$H,$B754,'TMSIS - elig group'!$C:$C,J$1),J753),0)","v":0},{"$f":"IFERROR(IF($B754<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A754,'TMSIS - elig group'!$H:$H,$B754,'TMSIS - elig group'!$C:$C,K$1),K753),0)","v":0},true,87998.617310315836,2537444,0,979017,712476,667912,0,0,0]
["Florida","2023-04-01",{"$f":"IF($B755<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A755,'CMS monthly enrollment'!C:C,B755,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B755,C743:C754,B743:B754))","v":4930472.6669191048},{"$f":"IF($B755<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A755,'CMS monthly enrollment'!C:C,B755,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B755,D743:D754,B743:B754))","v":85286.365464599337},{"$f":"IFERROR(IF($B755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A755,'TMSIS - elig group'!$H:$H,$B755,'TMSIS - elig group'!$C:$C,E$1),E754),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A755,'TMSIS - elig group'!$H:$H,$B755,'TMSIS - elig group'!$C:$C,F$1),F754),0)","v":0},{"$f":"IFERROR(IF($B755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A755,'TMSIS - elig group'!$H:$H,$B755,'TMSIS - elig group'!$C:$C,G$1),G754),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A755,'TMSIS - elig group'!$H:$H,$B755,'TMSIS - elig group'!$C:$C,H$1),H754),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A755,'TMSIS - elig group'!$H:$H,$B755,'TMSIS - elig group'!$C:$C,I$1),I754),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A755,'TMSIS - elig group'!$H:$H,$B755,'TMSIS - elig group'!$C:$C,J$1),J754),0)","v":0},{"$f":"IFERROR(IF($B755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A755,'TMSIS - elig group'!$H:$H,$B755,'TMSIS - elig group'!$C:$C,K$1),K754),0)","v":0},true,85286.365464599337,2554867,0,985740,717368,672498,0,0,0]
["Florida","2023-05-01",{"$f":"IF($B756<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A756,'CMS monthly enrollment'!C:C,B756,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B756,C744:C755,B744:B755))","v":4962387.8065282479},{"$f":"IF($B756<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A756,'CMS monthly enrollment'!C:C,B756,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B756,D744:D755,B744:B755))","v":82879.147766490933},{"$f":"IFERROR(IF($B756<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A756,'TMSIS - elig group'!$H:$H,$B756,'TMSIS - elig group'!$C:$C,E$1),E755),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B756<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A756,'TMSIS - elig group'!$H:$H,$B756,'TMSIS - elig group'!$C:$C,F$1),F755),0)","v":0},{"$f":"IFERROR(IF($B756<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A756,'TMSIS - elig group'!$H:$H,$B756,'TMSIS - elig group'!$C:$C,G$1),G755),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B756<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A756,'TMSIS - elig group'!$H:$H,$B756,'TMSIS - elig group'!$C:$C,H$1),H755),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B756<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A756,'TMSIS - elig group'!$H:$H,$B756,'TMSIS - elig group'!$C:$C,I$1),I755),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B756<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A756,'TMSIS - elig group'!$H:$H,$B756,'TMSIS - elig group'!$C:$C,J$1),J755),0)","v":0},{"$f":"IFERROR(IF($B756<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A756,'TMSIS - elig group'!$H:$H,$B756,'TMSIS - elig group'!$C:$C,K$1),K755),0)","v":0},true,82879.147766490933,2571405,0,992120,722012,676851,0,0,0]
["Florida","2023-06-01",{"$f":"IF($B757<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A757,'CMS monthly enrollment'!C:C,B757,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B757,C745:C756,B745:B756))","v":4996506.3556125984},{"$f":"IF($B757<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A757,'CMS monthly enrollment'!C:C,B757,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B757,D745:D756,B745:B756))","v":80178.604577519931},{"$f":"IFERROR(IF($B757<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A757,'TMSIS - elig group'!$H:$H,$B757,'TMSIS - elig group'!$C:$C,E$1),E756),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B757<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A757,'TMSIS - elig group'!$H:$H,$B757,'TMSIS - elig group'!$C:$C,F$1),F756),0)","v":0},{"$f":"IFERROR(IF($B757<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A757,'TMSIS - elig group'!$H:$H,$B757,'TMSIS - elig group'!$C:$C,G$1),G756),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B757<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A757,'TMSIS - elig group'!$H:$H,$B757,'TMSIS - elig group'!$C:$C,H$1),H756),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B757<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A757,'TMSIS - elig group'!$H:$H,$B757,'TMSIS - elig group'!$C:$C,I$1),I756),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B757<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A757,'TMSIS - elig group'!$H:$H,$B757,'TMSIS - elig group'!$C:$C,J$1),J756),0)","v":0},{"$f":"IFERROR(IF($B757<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A757,'TMSIS - elig group'!$H:$H,$B757,'TMSIS - elig group'!$C:$C,K$1),K756),0)","v":0},true,80178.604577519931,2589084,0,998942,726976,681505,0,0,0]
["Florida","2023-07-01",{"$f":"IF($B758<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A758,'CMS monthly enrollment'!C:C,B758,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B758,C746:C757,B746:B757))","v":5029840.8996238485},{"$f":"IF($B758<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A758,'CMS monthly enrollment'!C:C,B758,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B758,D746:D757,B746:B757))","v":77602.510282489005},{"$f":"IFERROR(IF($B758<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A758,'TMSIS - elig group'!$H:$H,$B758,'TMSIS - elig group'!$C:$C,E$1),E757),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B758<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A758,'TMSIS - elig group'!$H:$H,$B758,'TMSIS - elig group'!$C:$C,F$1),F757),0)","v":0},{"$f":"IFERROR(IF($B758<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A758,'TMSIS - elig group'!$H:$H,$B758,'TMSIS - elig group'!$C:$C,G$1),G757),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B758<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A758,'TMSIS - elig group'!$H:$H,$B758,'TMSIS - elig group'!$C:$C,H$1),H757),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B758<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A758,'TMSIS - elig group'!$H:$H,$B758,'TMSIS - elig group'!$C:$C,I$1),I757),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B758<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A758,'TMSIS - elig group'!$H:$H,$B758,'TMSIS - elig group'!$C:$C,J$1),J757),0)","v":0},{"$f":"IFERROR(IF($B758<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A758,'TMSIS - elig group'!$H:$H,$B758,'TMSIS - elig group'!$C:$C,K$1),K757),0)","v":0},true,77602.510282489005,2606358,0,1005606,731826,686051,0,0,0]
["Florida","2023-08-01",{"$f":"IF($B759<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A759,'CMS monthly enrollment'!C:C,B759,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B759,C747:C758,B747:B758))","v":5064332.8575989008},{"$f":"IF($B759<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A759,'CMS monthly enrollment'!C:C,B759,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B759,D747:D758,B747:B758))","v":74934.457397956867},{"$f":"IFERROR(IF($B759<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A759,'TMSIS - elig group'!$H:$H,$B759,'TMSIS - elig group'!$C:$C,E$1),E758),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B759<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A759,'TMSIS - elig group'!$H:$H,$B759,'TMSIS - elig group'!$C:$C,F$1),F758),0)","v":0},{"$f":"IFERROR(IF($B759<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A759,'TMSIS - elig group'!$H:$H,$B759,'TMSIS - elig group'!$C:$C,G$1),G758),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B759<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A759,'TMSIS - elig group'!$H:$H,$B759,'TMSIS - elig group'!$C:$C,H$1),H758),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B759<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A759,'TMSIS - elig group'!$H:$H,$B759,'TMSIS - elig group'!$C:$C,I$1),I758),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B759<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A759,'TMSIS - elig group'!$H:$H,$B759,'TMSIS - elig group'!$C:$C,J$1),J758),0)","v":0},{"$f":"IFERROR(IF($B759<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A759,'TMSIS - elig group'!$H:$H,$B759,'TMSIS - elig group'!$C:$C,K$1),K758),0)","v":0},true,74934.457397956867,2624231,0,1012502,736844,690756,0,0,0]
["Florida","2023-09-01",{"$f":"IF($B760<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A760,'CMS monthly enrollment'!C:C,B760,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B760,C748:C759,B748:B759))","v":5100445.5747061297},{"$f":"IF($B760<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A760,'CMS monthly enrollment'!C:C,B760,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B760,D748:D759,B748:B759))","v":72153.46035123663},{"$f":"IFERROR(IF($B760<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A760,'TMSIS - elig group'!$H:$H,$B760,'TMSIS - elig group'!$C:$C,E$1),E759),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B760<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A760,'TMSIS - elig group'!$H:$H,$B760,'TMSIS - elig group'!$C:$C,F$1),F759),0)","v":0},{"$f":"IFERROR(IF($B760<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A760,'TMSIS - elig group'!$H:$H,$B760,'TMSIS - elig group'!$C:$C,G$1),G759),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B760<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A760,'TMSIS - elig group'!$H:$H,$B760,'TMSIS - elig group'!$C:$C,H$1),H759),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B760<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A760,'TMSIS - elig group'!$H:$H,$B760,'TMSIS - elig group'!$C:$C,I$1),I759),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B760<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A760,'TMSIS - elig group'!$H:$H,$B760,'TMSIS - elig group'!$C:$C,J$1),J759),0)","v":0},{"$f":"IFERROR(IF($B760<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A760,'TMSIS - elig group'!$H:$H,$B760,'TMSIS - elig group'!$C:$C,K$1),K759),0)","v":0},true,72153.46035123663,2642944,0,1019722,742099,695682,0,0,0]
["Florida","2023-10-01",{"$f":"IF($B761<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A761,'CMS monthly enrollment'!C:C,B761,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B761,C749:C760,B749:B760))","v":5134328.3309641406},{"$f":"IF($B761<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A761,'CMS monthly enrollment'!C:C,B761,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B761,D749:D760,B749:B760))","v":69528.535565943457},{"$f":"IFERROR(IF($B761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A761,'TMSIS - elig group'!$H:$H,$B761,'TMSIS - elig group'!$C:$C,E$1),E760),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A761,'TMSIS - elig group'!$H:$H,$B761,'TMSIS - elig group'!$C:$C,F$1),F760),0)","v":0},{"$f":"IFERROR(IF($B761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A761,'TMSIS - elig group'!$H:$H,$B761,'TMSIS - elig group'!$C:$C,G$1),G760),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A761,'TMSIS - elig group'!$H:$H,$B761,'TMSIS - elig group'!$C:$C,H$1),H760),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A761,'TMSIS - elig group'!$H:$H,$B761,'TMSIS - elig group'!$C:$C,I$1),I760),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A761,'TMSIS - elig group'!$H:$H,$B761,'TMSIS - elig group'!$C:$C,J$1),J760),0)","v":0},{"$f":"IFERROR(IF($B761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A761,'TMSIS - elig group'!$H:$H,$B761,'TMSIS - elig group'!$C:$C,K$1),K760),0)","v":0},true,69528.535565943457,2660501,0,1026496,747028,700303,0,0,0]
["Florida","2023-11-01",{"$f":"IF($B762<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A762,'CMS monthly enrollment'!C:C,B762,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B762,C750:C761,B750:B761))","v":5170025.6345839202},{"$f":"IF($B762<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A762,'CMS monthly enrollment'!C:C,B762,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B762,D750:D761,B750:B761))","v":66561.625435554888},{"$f":"IFERROR(IF($B762<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A762,'TMSIS - elig group'!$H:$H,$B762,'TMSIS - elig group'!$C:$C,E$1),E761),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B762<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A762,'TMSIS - elig group'!$H:$H,$B762,'TMSIS - elig group'!$C:$C,F$1),F761),0)","v":0},{"$f":"IFERROR(IF($B762<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A762,'TMSIS - elig group'!$H:$H,$B762,'TMSIS - elig group'!$C:$C,G$1),G761),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B762<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A762,'TMSIS - elig group'!$H:$H,$B762,'TMSIS - elig group'!$C:$C,H$1),H761),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B762<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A762,'TMSIS - elig group'!$H:$H,$B762,'TMSIS - elig group'!$C:$C,I$1),I761),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B762<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A762,'TMSIS - elig group'!$H:$H,$B762,'TMSIS - elig group'!$C:$C,J$1),J761),0)","v":0},{"$f":"IFERROR(IF($B762<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A762,'TMSIS - elig group'!$H:$H,$B762,'TMSIS - elig group'!$C:$C,K$1),K761),0)","v":0},true,66561.625435554888,2678999,0,1033633,752222,705172,0,0,0]
["Florida","2023-12-01",{"$f":"IF($B763<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A763,'CMS monthly enrollment'!C:C,B763,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B763,C751:C762,B751:B762))","v":5202716.1529527307},{"$f":"IF($B763<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A763,'CMS monthly enrollment'!C:C,B763,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B763,D751:D762,B751:B762))","v":64005.507596626412},{"$f":"IFERROR(IF($B763<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A763,'TMSIS - elig group'!$H:$H,$B763,'TMSIS - elig group'!$C:$C,E$1),E762),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B763<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A763,'TMSIS - elig group'!$H:$H,$B763,'TMSIS - elig group'!$C:$C,F$1),F762),0)","v":0},{"$f":"IFERROR(IF($B763<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A763,'TMSIS - elig group'!$H:$H,$B763,'TMSIS - elig group'!$C:$C,G$1),G762),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B763<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A763,'TMSIS - elig group'!$H:$H,$B763,'TMSIS - elig group'!$C:$C,H$1),H762),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B763<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A763,'TMSIS - elig group'!$H:$H,$B763,'TMSIS - elig group'!$C:$C,I$1),I762),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B763<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A763,'TMSIS - elig group'!$H:$H,$B763,'TMSIS - elig group'!$C:$C,J$1),J762),0)","v":0},{"$f":"IFERROR(IF($B763<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A763,'TMSIS - elig group'!$H:$H,$B763,'TMSIS - elig group'!$C:$C,K$1),K762),0)","v":0},true,64005.507596626412,2695938,0,1040169,756979,709631,0,0,0]
["Florida","2024-01-01",{"$f":"IF($B764<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A764,'CMS monthly enrollment'!C:C,B764,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B764,C752:C763,B752:B763))","v":5235934.1963099837},{"$f":"IF($B764<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A764,'CMS monthly enrollment'!C:C,B764,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B764,D752:D763,B752:B763))","v":61563.141567039769},{"$f":"IFERROR(IF($B764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A764,'TMSIS - elig group'!$H:$H,$B764,'TMSIS - elig group'!$C:$C,E$1),E763),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A764,'TMSIS - elig group'!$H:$H,$B764,'TMSIS - elig group'!$C:$C,F$1),F763),0)","v":0},{"$f":"IFERROR(IF($B764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A764,'TMSIS - elig group'!$H:$H,$B764,'TMSIS - elig group'!$C:$C,G$1),G763),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A764,'TMSIS - elig group'!$H:$H,$B764,'TMSIS - elig group'!$C:$C,H$1),H763),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A764,'TMSIS - elig group'!$H:$H,$B764,'TMSIS - elig group'!$C:$C,I$1),I763),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A764,'TMSIS - elig group'!$H:$H,$B764,'TMSIS - elig group'!$C:$C,J$1),J763),0)","v":0},{"$f":"IFERROR(IF($B764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A764,'TMSIS - elig group'!$H:$H,$B764,'TMSIS - elig group'!$C:$C,K$1),K763),0)","v":0},true,61563.141567039769,2713151,0,1046810,761812,714162,0,0,0]
["Florida","2024-02-01",{"$f":"IF($B765<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A765,'CMS monthly enrollment'!C:C,B765,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B765,C753:C764,B753:B764))","v":5270653.3989542797},{"$f":"IF($B765<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A765,'CMS monthly enrollment'!C:C,B765,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B765,D753:D764,B753:B764))","v":58824.160291866865},{"$f":"IFERROR(IF($B765<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A765,'TMSIS - elig group'!$H:$H,$B765,'TMSIS - elig group'!$C:$C,E$1),E764),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B765<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A765,'TMSIS - elig group'!$H:$H,$B765,'TMSIS - elig group'!$C:$C,F$1),F764),0)","v":0},{"$f":"IFERROR(IF($B765<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A765,'TMSIS - elig group'!$H:$H,$B765,'TMSIS - elig group'!$C:$C,G$1),G764),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B765<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A765,'TMSIS - elig group'!$H:$H,$B765,'TMSIS - elig group'!$C:$C,H$1),H764),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B765<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A765,'TMSIS - elig group'!$H:$H,$B765,'TMSIS - elig group'!$C:$C,I$1),I764),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B765<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A765,'TMSIS - elig group'!$H:$H,$B765,'TMSIS - elig group'!$C:$C,J$1),J764),0)","v":0},{"$f":"IFERROR(IF($B765<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A765,'TMSIS - elig group'!$H:$H,$B765,'TMSIS - elig group'!$C:$C,K$1),K764),0)","v":0},true,58824.160291866865,2731142,0,1053751,766863,718897,0,0,0]
["Florida","2024-03-01",{"$f":"IF($B766<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A766,'CMS monthly enrollment'!C:C,B766,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B766,C754:C765,B754:B765))","v":5303318.5804253742},{"$f":"IF($B766<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A766,'CMS monthly enrollment'!C:C,B766,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B766,D754:D765,B754:B765))","v":56257.93589926511},{"$f":"IFERROR(IF($B766<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A766,'TMSIS - elig group'!$H:$H,$B766,'TMSIS - elig group'!$C:$C,E$1),E765),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B766<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A766,'TMSIS - elig group'!$H:$H,$B766,'TMSIS - elig group'!$C:$C,F$1),F765),0)","v":0},{"$f":"IFERROR(IF($B766<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A766,'TMSIS - elig group'!$H:$H,$B766,'TMSIS - elig group'!$C:$C,G$1),G765),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B766<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A766,'TMSIS - elig group'!$H:$H,$B766,'TMSIS - elig group'!$C:$C,H$1),H765),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B766<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A766,'TMSIS - elig group'!$H:$H,$B766,'TMSIS - elig group'!$C:$C,I$1),I765),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B766<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A766,'TMSIS - elig group'!$H:$H,$B766,'TMSIS - elig group'!$C:$C,J$1),J765),0)","v":0},{"$f":"IFERROR(IF($B766<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A766,'TMSIS - elig group'!$H:$H,$B766,'TMSIS - elig group'!$C:$C,K$1),K765),0)","v":0},true,56257.93589926511,2748068,0,1060282,771616,723353,0,0,0]
["Florida","2024-04-01",{"$f":"IF($B767<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A767,'CMS monthly enrollment'!C:C,B767,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B767,C755:C766,B755:B766))","v":5338251.9723873809},{"$f":"IF($B767<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A767,'CMS monthly enrollment'!C:C,B767,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B767,D755:D766,B755:B766))","v":53536.868317261338},{"$f":"IFERROR(IF($B767<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A767,'TMSIS - elig group'!$H:$H,$B767,'TMSIS - elig group'!$C:$C,E$1),E766),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B767<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A767,'TMSIS - elig group'!$H:$H,$B767,'TMSIS - elig group'!$C:$C,F$1),F766),0)","v":0},{"$f":"IFERROR(IF($B767<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A767,'TMSIS - elig group'!$H:$H,$B767,'TMSIS - elig group'!$C:$C,G$1),G766),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B767<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A767,'TMSIS - elig group'!$H:$H,$B767,'TMSIS - elig group'!$C:$C,H$1),H766),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B767<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A767,'TMSIS - elig group'!$H:$H,$B767,'TMSIS - elig group'!$C:$C,I$1),I766),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B767<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A767,'TMSIS - elig group'!$H:$H,$B767,'TMSIS - elig group'!$C:$C,J$1),J766),0)","v":0},{"$f":"IFERROR(IF($B767<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A767,'TMSIS - elig group'!$H:$H,$B767,'TMSIS - elig group'!$C:$C,K$1),K766),0)","v":0},true,53536.868317261338,2766170,0,1067266,776699,728117,0,0,0]
["Florida","2024-05-01",{"$f":"IF($B768<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A768,'CMS monthly enrollment'!C:C,B768,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B768,C756:C767,B756:B767))","v":5372064.0624528453},{"$f":"IF($B768<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A768,'CMS monthly enrollment'!C:C,B768,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B768,D756:D767,B756:B767))","v":50887.274682996329},{"$f":"IFERROR(IF($B768<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A768,'TMSIS - elig group'!$H:$H,$B768,'TMSIS - elig group'!$C:$C,E$1),E767),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B768<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A768,'TMSIS - elig group'!$H:$H,$B768,'TMSIS - elig group'!$C:$C,F$1),F767),0)","v":0},{"$f":"IFERROR(IF($B768<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A768,'TMSIS - elig group'!$H:$H,$B768,'TMSIS - elig group'!$C:$C,G$1),G767),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B768<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A768,'TMSIS - elig group'!$H:$H,$B768,'TMSIS - elig group'!$C:$C,H$1),H767),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B768<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A768,'TMSIS - elig group'!$H:$H,$B768,'TMSIS - elig group'!$C:$C,I$1),I767),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B768<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A768,'TMSIS - elig group'!$H:$H,$B768,'TMSIS - elig group'!$C:$C,J$1),J767),0)","v":0},{"$f":"IFERROR(IF($B768<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A768,'TMSIS - elig group'!$H:$H,$B768,'TMSIS - elig group'!$C:$C,K$1),K767),0)","v":0},true,50887.274682996329,2783691,0,1074026,781618,732729,0,0,0]
["Florida","2024-06-01",{"$f":"IF($B769<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A769,'CMS monthly enrollment'!C:C,B769,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B769,C757:C768,B757:B768))","v":5406807.8105667308},{"$f":"IF($B769<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A769,'CMS monthly enrollment'!C:C,B769,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B769,D757:D768,B757:B768))","v":48175.589696297888},{"$f":"IFERROR(IF($B769<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A769,'TMSIS - elig group'!$H:$H,$B769,'TMSIS - elig group'!$C:$C,E$1),E768),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B769<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A769,'TMSIS - elig group'!$H:$H,$B769,'TMSIS - elig group'!$C:$C,F$1),F768),0)","v":0},{"$f":"IFERROR(IF($B769<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A769,'TMSIS - elig group'!$H:$H,$B769,'TMSIS - elig group'!$C:$C,G$1),G768),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B769<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A769,'TMSIS - elig group'!$H:$H,$B769,'TMSIS - elig group'!$C:$C,H$1),H768),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B769<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A769,'TMSIS - elig group'!$H:$H,$B769,'TMSIS - elig group'!$C:$C,I$1),I768),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B769<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A769,'TMSIS - elig group'!$H:$H,$B769,'TMSIS - elig group'!$C:$C,J$1),J768),0)","v":0},{"$f":"IFERROR(IF($B769<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A769,'TMSIS - elig group'!$H:$H,$B769,'TMSIS - elig group'!$C:$C,K$1),K768),0)","v":0},true,48175.589696297888,2801694,0,1080972,786673,737468,0,0,0]
["Florida","2024-07-01",{"$f":"IF($B770<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A770,'CMS monthly enrollment'!C:C,B770,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B770,C758:C769,B758:B769))","v":5440323.2967970669},{"$f":"IF($B770<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A770,'CMS monthly enrollment'!C:C,B770,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B770,D758:D769,B758:B769))","v":45552.624480927829},{"$f":"IFERROR(IF($B770<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A770,'TMSIS - elig group'!$H:$H,$B770,'TMSIS - elig group'!$C:$C,E$1),E769),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B770<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A770,'TMSIS - elig group'!$H:$H,$B770,'TMSIS - elig group'!$C:$C,F$1),F769),0)","v":0},{"$f":"IFERROR(IF($B770<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A770,'TMSIS - elig group'!$H:$H,$B770,'TMSIS - elig group'!$C:$C,G$1),G769),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B770<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A770,'TMSIS - elig group'!$H:$H,$B770,'TMSIS - elig group'!$C:$C,H$1),H769),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B770<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A770,'TMSIS - elig group'!$H:$H,$B770,'TMSIS - elig group'!$C:$C,I$1),I769),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B770<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A770,'TMSIS - elig group'!$H:$H,$B770,'TMSIS - elig group'!$C:$C,J$1),J769),0)","v":0},{"$f":"IFERROR(IF($B770<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A770,'TMSIS - elig group'!$H:$H,$B770,'TMSIS - elig group'!$C:$C,K$1),K769),0)","v":0},true,45552.624480927829,2819061,0,1087673,791550,742040,0,0,0]
["Florida","2024-08-01",{"$f":"IF($B771<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A771,'CMS monthly enrollment'!C:C,B771,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B771,C759:C770,B759:B770))","v":5474854.7201717719},{"$f":"IF($B771<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A771,'CMS monthly enrollment'!C:C,B771,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B771,D759:D770,B759:B770))","v":42852.384057578165},{"$f":"IFERROR(IF($B771<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A771,'TMSIS - elig group'!$H:$H,$B771,'TMSIS - elig group'!$C:$C,E$1),E770),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B771<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A771,'TMSIS - elig group'!$H:$H,$B771,'TMSIS - elig group'!$C:$C,F$1),F770),0)","v":0},{"$f":"IFERROR(IF($B771<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A771,'TMSIS - elig group'!$H:$H,$B771,'TMSIS - elig group'!$C:$C,G$1),G770),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B771<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A771,'TMSIS - elig group'!$H:$H,$B771,'TMSIS - elig group'!$C:$C,H$1),H770),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B771<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A771,'TMSIS - elig group'!$H:$H,$B771,'TMSIS - elig group'!$C:$C,I$1),I770),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B771<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A771,'TMSIS - elig group'!$H:$H,$B771,'TMSIS - elig group'!$C:$C,J$1),J770),0)","v":0},{"$f":"IFERROR(IF($B771<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A771,'TMSIS - elig group'!$H:$H,$B771,'TMSIS - elig group'!$C:$C,K$1),K770),0)","v":0},true,{"$f":"D771","v":42852.384057578165},{"$f":"ROUND($C771*E771,0)","v":2836955},{"$f":"ROUND($C771*F771,0)","v":0},{"$f":"ROUND($C771*G771,0)","v":1094577},{"$f":"ROUND($C771*H771,0)","v":796574},{"$f":"ROUND($C771*I771,0)","v":746750},{"$f":"ROUND($C771*J771,0)","v":0},{"$f":"ROUND($C771*K771,0)","v":0},0]
["Florida","2024-09-01",{"$f":"IF($B772<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A772,'CMS monthly enrollment'!C:C,B772,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B772,C760:C771,B760:B771))","v":5509247.7982687727},{"$f":"IF($B772<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A772,'CMS monthly enrollment'!C:C,B772,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B772,D760:D771,B760:B771))","v":40166.937506744172},{"$f":"IFERROR(IF($B772<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A772,'TMSIS - elig group'!$H:$H,$B772,'TMSIS - elig group'!$C:$C,E$1),E771),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B772<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A772,'TMSIS - elig group'!$H:$H,$B772,'TMSIS - elig group'!$C:$C,F$1),F771),0)","v":0},{"$f":"IFERROR(IF($B772<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A772,'TMSIS - elig group'!$H:$H,$B772,'TMSIS - elig group'!$C:$C,G$1),G771),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B772<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A772,'TMSIS - elig group'!$H:$H,$B772,'TMSIS - elig group'!$C:$C,H$1),H771),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B772<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A772,'TMSIS - elig group'!$H:$H,$B772,'TMSIS - elig group'!$C:$C,I$1),I771),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B772<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A772,'TMSIS - elig group'!$H:$H,$B772,'TMSIS - elig group'!$C:$C,J$1),J771),0)","v":0},{"$f":"IFERROR(IF($B772<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A772,'TMSIS - elig group'!$H:$H,$B772,'TMSIS - elig group'!$C:$C,K$1),K771),0)","v":0},true,40166.937506744172,2854776,0,1101453,801578,751441,0,0,0]
["Florida","2024-10-01",{"$f":"IF($B773<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A773,'CMS monthly enrollment'!C:C,B773,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B773,C761:C772,B761:B772))","v":5542686.2590850666},{"$f":"IF($B773<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A773,'CMS monthly enrollment'!C:C,B773,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B773,D761:D772,B761:B772))","v":37565.557529618032},{"$f":"IFERROR(IF($B773<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A773,'TMSIS - elig group'!$H:$H,$B773,'TMSIS - elig group'!$C:$C,E$1),E772),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B773<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A773,'TMSIS - elig group'!$H:$H,$B773,'TMSIS - elig group'!$C:$C,F$1),F772),0)","v":0},{"$f":"IFERROR(IF($B773<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A773,'TMSIS - elig group'!$H:$H,$B773,'TMSIS - elig group'!$C:$C,G$1),G772),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B773<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A773,'TMSIS - elig group'!$H:$H,$B773,'TMSIS - elig group'!$C:$C,H$1),H772),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B773<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A773,'TMSIS - elig group'!$H:$H,$B773,'TMSIS - elig group'!$C:$C,I$1),I772),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B773<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A773,'TMSIS - elig group'!$H:$H,$B773,'TMSIS - elig group'!$C:$C,J$1),J772),0)","v":0},{"$f":"IFERROR(IF($B773<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A773,'TMSIS - elig group'!$H:$H,$B773,'TMSIS - elig group'!$C:$C,K$1),K772),0)","v":0},true,37565.557529618032,2872103,0,1108138,806443,756001,0,0,0]
["Florida","2024-11-01",{"$f":"IF($B774<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A774,'CMS monthly enrollment'!C:C,B774,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B774,C762:C773,B762:B773))","v":5577296.8333940282},{"$f":"IF($B774<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A774,'CMS monthly enrollment'!C:C,B774,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B774,D762:D773,B762:B773))","v":34883.385358243715},{"$f":"IFERROR(IF($B774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A774,'TMSIS - elig group'!$H:$H,$B774,'TMSIS - elig group'!$C:$C,E$1),E773),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A774,'TMSIS - elig group'!$H:$H,$B774,'TMSIS - elig group'!$C:$C,F$1),F773),0)","v":0},{"$f":"IFERROR(IF($B774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A774,'TMSIS - elig group'!$H:$H,$B774,'TMSIS - elig group'!$C:$C,G$1),G773),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A774,'TMSIS - elig group'!$H:$H,$B774,'TMSIS - elig group'!$C:$C,H$1),H773),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A774,'TMSIS - elig group'!$H:$H,$B774,'TMSIS - elig group'!$C:$C,I$1),I773),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A774,'TMSIS - elig group'!$H:$H,$B774,'TMSIS - elig group'!$C:$C,J$1),J773),0)","v":0},{"$f":"IFERROR(IF($B774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A774,'TMSIS - elig group'!$H:$H,$B774,'TMSIS - elig group'!$C:$C,K$1),K773),0)","v":0},true,34883.385358243715,2890038,0,1115058,811479,760722,0,0,0]
["Florida","2024-12-01",{"$f":"IF($B775<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A775,'CMS monthly enrollment'!C:C,B775,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B775,C763:C774,B763:B774))","v":5611033.3873271793},{"$f":"IF($B775<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A775,'CMS monthly enrollment'!C:C,B775,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B775,D763:D774,B763:B774))","v":32241.418610545341},{"$f":"IFERROR(IF($B775<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A775,'TMSIS - elig group'!$H:$H,$B775,'TMSIS - elig group'!$C:$C,E$1),E774),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B775<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A775,'TMSIS - elig group'!$H:$H,$B775,'TMSIS - elig group'!$C:$C,F$1),F774),0)","v":0},{"$f":"IFERROR(IF($B775<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A775,'TMSIS - elig group'!$H:$H,$B775,'TMSIS - elig group'!$C:$C,G$1),G774),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B775<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A775,'TMSIS - elig group'!$H:$H,$B775,'TMSIS - elig group'!$C:$C,H$1),H774),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B775<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A775,'TMSIS - elig group'!$H:$H,$B775,'TMSIS - elig group'!$C:$C,I$1),I774),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B775<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A775,'TMSIS - elig group'!$H:$H,$B775,'TMSIS - elig group'!$C:$C,J$1),J774),0)","v":0},{"$f":"IFERROR(IF($B775<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A775,'TMSIS - elig group'!$H:$H,$B775,'TMSIS - elig group'!$C:$C,K$1),K774),0)","v":0},true,32241.418610545341,2907519,0,1121803,816387,765324,0,0,0]
["Florida","2025-01-01",{"$f":"IF($B776<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A776,'CMS monthly enrollment'!C:C,B776,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B776,C764:C775,B764:B775))","v":5645860.4903730601},{"$f":"IF($B776<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A776,'CMS monthly enrollment'!C:C,B776,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B776,D764:D775,B764:B775))","v":29505.43809279846},{"$f":"IFERROR(IF($B776<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A776,'TMSIS - elig group'!$H:$H,$B776,'TMSIS - elig group'!$C:$C,E$1),E775),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B776<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A776,'TMSIS - elig group'!$H:$H,$B776,'TMSIS - elig group'!$C:$C,F$1),F775),0)","v":0},{"$f":"IFERROR(IF($B776<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A776,'TMSIS - elig group'!$H:$H,$B776,'TMSIS - elig group'!$C:$C,G$1),G775),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B776<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A776,'TMSIS - elig group'!$H:$H,$B776,'TMSIS - elig group'!$C:$C,H$1),H775),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B776<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A776,'TMSIS - elig group'!$H:$H,$B776,'TMSIS - elig group'!$C:$C,I$1),I775),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B776<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A776,'TMSIS - elig group'!$H:$H,$B776,'TMSIS - elig group'!$C:$C,J$1),J775),0)","v":0},{"$f":"IFERROR(IF($B776<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A776,'TMSIS - elig group'!$H:$H,$B776,'TMSIS - elig group'!$C:$C,K$1),K775),0)","v":0},true,29505.43809279846,2925566,0,1128766,821455,770074,0,0,0]
["Florida","2025-02-01",{"$f":"IF($B777<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A777,'CMS monthly enrollment'!C:C,B777,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B777,C765:C776,B765:B776))","v":5680477.6078197882},{"$f":"IF($B777<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A777,'CMS monthly enrollment'!C:C,B777,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B777,D765:D776,B765:B776))","v":26807.089074827731},{"$f":"IFERROR(IF($B777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A777,'TMSIS - elig group'!$H:$H,$B777,'TMSIS - elig group'!$C:$C,E$1),E776),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A777,'TMSIS - elig group'!$H:$H,$B777,'TMSIS - elig group'!$C:$C,F$1),F776),0)","v":0},{"$f":"IFERROR(IF($B777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A777,'TMSIS - elig group'!$H:$H,$B777,'TMSIS - elig group'!$C:$C,G$1),G776),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A777,'TMSIS - elig group'!$H:$H,$B777,'TMSIS - elig group'!$C:$C,H$1),H776),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A777,'TMSIS - elig group'!$H:$H,$B777,'TMSIS - elig group'!$C:$C,I$1),I776),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A777,'TMSIS - elig group'!$H:$H,$B777,'TMSIS - elig group'!$C:$C,J$1),J776),0)","v":0},{"$f":"IFERROR(IF($B777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A777,'TMSIS - elig group'!$H:$H,$B777,'TMSIS - elig group'!$C:$C,K$1),K776),0)","v":0},true,26807.089074827731,2943504,0,1135687,826491,774796,0,0,0]
["Florida","2025-03-01",{"$f":"IF($B778<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A778,'CMS monthly enrollment'!C:C,B778,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B778,C766:C777,B766:B777))","v":5711707.1316831484},{"$f":"IF($B778<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A778,'CMS monthly enrollment'!C:C,B778,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B778,D766:D777,B766:B777))","v":24371.073840781115},{"$f":"IFERROR(IF($B778<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A778,'TMSIS - elig group'!$H:$H,$B778,'TMSIS - elig group'!$C:$C,E$1),E777),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B778<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A778,'TMSIS - elig group'!$H:$H,$B778,'TMSIS - elig group'!$C:$C,F$1),F777),0)","v":0},{"$f":"IFERROR(IF($B778<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A778,'TMSIS - elig group'!$H:$H,$B778,'TMSIS - elig group'!$C:$C,G$1),G777),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B778<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A778,'TMSIS - elig group'!$H:$H,$B778,'TMSIS - elig group'!$C:$C,H$1),H777),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B778<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A778,'TMSIS - elig group'!$H:$H,$B778,'TMSIS - elig group'!$C:$C,I$1),I777),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B778<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A778,'TMSIS - elig group'!$H:$H,$B778,'TMSIS - elig group'!$C:$C,J$1),J777),0)","v":0},{"$f":"IFERROR(IF($B778<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A778,'TMSIS - elig group'!$H:$H,$B778,'TMSIS - elig group'!$C:$C,K$1),K777),0)","v":0},true,24371.073840781115,2959686,0,1141930,831035,779055,0,0,0]
["Florida","2025-04-01",{"$f":"IF($B779<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A779,'CMS monthly enrollment'!C:C,B779,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B779,C767:C778,B767:B778))","v":5746287.9420385286},{"$f":"IF($B779<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A779,'CMS monthly enrollment'!C:C,B779,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B779,D767:D778,B767:B778))","v":21671.709425095003},{"$f":"IFERROR(IF($B779<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A779,'TMSIS - elig group'!$H:$H,$B779,'TMSIS - elig group'!$C:$C,E$1),E778),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B779<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A779,'TMSIS - elig group'!$H:$H,$B779,'TMSIS - elig group'!$C:$C,F$1),F778),0)","v":0},{"$f":"IFERROR(IF($B779<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A779,'TMSIS - elig group'!$H:$H,$B779,'TMSIS - elig group'!$C:$C,G$1),G778),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B779<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A779,'TMSIS - elig group'!$H:$H,$B779,'TMSIS - elig group'!$C:$C,H$1),H778),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B779<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A779,'TMSIS - elig group'!$H:$H,$B779,'TMSIS - elig group'!$C:$C,I$1),I778),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B779<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A779,'TMSIS - elig group'!$H:$H,$B779,'TMSIS - elig group'!$C:$C,J$1),J778),0)","v":0},{"$f":"IFERROR(IF($B779<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A779,'TMSIS - elig group'!$H:$H,$B779,'TMSIS - elig group'!$C:$C,K$1),K778),0)","v":0},true,21671.709425095003,2977606,0,1148844,836067,783772,0,0,0]
["Florida","2025-05-01",{"$f":"IF($B780<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A780,'CMS monthly enrollment'!C:C,B780,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B780,C768:C779,B768:B779))","v":5779769.145824343},{"$f":"IF($B780<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A780,'CMS monthly enrollment'!C:C,B780,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B780,D768:D779,B768:B779))","v":19059.793750861194},{"$f":"IFERROR(IF($B780<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A780,'TMSIS - elig group'!$H:$H,$B780,'TMSIS - elig group'!$C:$C,E$1),E779),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B780<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A780,'TMSIS - elig group'!$H:$H,$B780,'TMSIS - elig group'!$C:$C,F$1),F779),0)","v":0},{"$f":"IFERROR(IF($B780<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A780,'TMSIS - elig group'!$H:$H,$B780,'TMSIS - elig group'!$C:$C,G$1),G779),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B780<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A780,'TMSIS - elig group'!$H:$H,$B780,'TMSIS - elig group'!$C:$C,H$1),H779),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B780<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A780,'TMSIS - elig group'!$H:$H,$B780,'TMSIS - elig group'!$C:$C,I$1),I779),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B780<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A780,'TMSIS - elig group'!$H:$H,$B780,'TMSIS - elig group'!$C:$C,J$1),J779),0)","v":0},{"$f":"IFERROR(IF($B780<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A780,'TMSIS - elig group'!$H:$H,$B780,'TMSIS - elig group'!$C:$C,K$1),K779),0)","v":0},true,19059.793750861194,2994955,0,1155538,840938,788339,0,0,0]
["Florida","2025-06-01",{"$f":"IF($B781<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A781,'CMS monthly enrollment'!C:C,B781,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B781,C769:C780,B769:B780))","v":5814406.6531439275},{"$f":"IF($B781<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A781,'CMS monthly enrollment'!C:C,B781,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B781,D769:D780,B769:B780))","v":16356.641690421849},{"$f":"IFERROR(IF($B781<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A781,'TMSIS - elig group'!$H:$H,$B781,'TMSIS - elig group'!$C:$C,E$1),E780),0)","v":0.51817895945100134},{"$f":"IFERROR(IF($B781<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A781,'TMSIS - elig group'!$H:$H,$B781,'TMSIS - elig group'!$C:$C,F$1),F780),0)","v":0},{"$f":"IFERROR(IF($B781<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A781,'TMSIS - elig group'!$H:$H,$B781,'TMSIS - elig group'!$C:$C,G$1),G780),0)","v":0.19992800625642454},{"$f":"IFERROR(IF($B781<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A781,'TMSIS - elig group'!$H:$H,$B781,'TMSIS - elig group'!$C:$C,H$1),H780),0)","v":0.14549681075049056},{"$f":"IFERROR(IF($B781<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A781,'TMSIS - elig group'!$H:$H,$B781,'TMSIS - elig group'!$C:$C,I$1),I780),0)","v":0.13639622354208356},{"$f":"IFERROR(IF($B781<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A781,'TMSIS - elig group'!$H:$H,$B781,'TMSIS - elig group'!$C:$C,J$1),J780),0)","v":0},{"$f":"IFERROR(IF($B781<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A781,'TMSIS - elig group'!$H:$H,$B781,'TMSIS - elig group'!$C:$C,K$1),K780),0)","v":0},true,16356.641690421849,3012903,0,1162463,845978,793063,0,0,0]
["Georgia","2019-01-01",{"$f":"IF($B782<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A782,'CMS monthly enrollment'!C:C,B782,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B782,C770:C781,B770:B781))","v":1623095},{"$f":"IF($B782<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A782,'CMS monthly enrollment'!C:C,B782,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B782,D770:D781,B770:B781))","v":215164},{"$f":"IFERROR(IF($B782<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A782,'TMSIS - elig group'!$H:$H,$B782,'TMSIS - elig group'!$C:$C,E$1),E781),0)","v":0.55512561872882393},{"$f":"IFERROR(IF($B782<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A782,'TMSIS - elig group'!$H:$H,$B782,'TMSIS - elig group'!$C:$C,F$1),F781),0)","v":0},{"$f":"IFERROR(IF($B782<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A782,'TMSIS - elig group'!$H:$H,$B782,'TMSIS - elig group'!$C:$C,G$1),G781),0)","v":0.15594237394875426},{"$f":"IFERROR(IF($B782<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A782,'TMSIS - elig group'!$H:$H,$B782,'TMSIS - elig group'!$C:$C,H$1),H781),0)","v":0.10810932190025727},{"$f":"IFERROR(IF($B782<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A782,'TMSIS - elig group'!$H:$H,$B782,'TMSIS - elig group'!$C:$C,I$1),I781),0)","v":0.18082268542216456},{"$f":"IFERROR(IF($B782<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A782,'TMSIS - elig group'!$H:$H,$B782,'TMSIS - elig group'!$C:$C,J$1),J781),0)","v":0},{"$f":"IFERROR(IF($B782<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A782,'TMSIS - elig group'!$H:$H,$B782,'TMSIS - elig group'!$C:$C,K$1),K781),0)","v":0},true,215164,901022,0,253109,175472,293492,0,0,0]
["Georgia","2019-02-01",{"$f":"IF($B783<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A783,'CMS monthly enrollment'!C:C,B783,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B783,C771:C782,B771:B782))","v":1618389},{"$f":"IF($B783<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A783,'CMS monthly enrollment'!C:C,B783,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B783,D771:D782,B771:B782))","v":216663},{"$f":"IFERROR(IF($B783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A783,'TMSIS - elig group'!$H:$H,$B783,'TMSIS - elig group'!$C:$C,E$1),E782),0)","v":0.55402253700930448},{"$f":"IFERROR(IF($B783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A783,'TMSIS - elig group'!$H:$H,$B783,'TMSIS - elig group'!$C:$C,F$1),F782),0)","v":0},{"$f":"IFERROR(IF($B783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A783,'TMSIS - elig group'!$H:$H,$B783,'TMSIS - elig group'!$C:$C,G$1),G782),0)","v":0.15584773606985328},{"$f":"IFERROR(IF($B783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A783,'TMSIS - elig group'!$H:$H,$B783,'TMSIS - elig group'!$C:$C,H$1),H782),0)","v":0.10894013044296598},{"$f":"IFERROR(IF($B783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A783,'TMSIS - elig group'!$H:$H,$B783,'TMSIS - elig group'!$C:$C,I$1),I782),0)","v":0.18118959647787625},{"$f":"IFERROR(IF($B783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A783,'TMSIS - elig group'!$H:$H,$B783,'TMSIS - elig group'!$C:$C,J$1),J782),0)","v":0},{"$f":"IFERROR(IF($B783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A783,'TMSIS - elig group'!$H:$H,$B783,'TMSIS - elig group'!$C:$C,K$1),K782),0)","v":0},true,216663,896624,0,252222,176308,293235,0,0,0]
["Georgia","2019-03-01",{"$f":"IF($B784<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A784,'CMS monthly enrollment'!C:C,B784,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B784,C772:C783,B772:B783))","v":1617553},{"$f":"IF($B784<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A784,'CMS monthly enrollment'!C:C,B784,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B784,D772:D783,B772:B783))","v":214468},{"$f":"IFERROR(IF($B784<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A784,'TMSIS - elig group'!$H:$H,$B784,'TMSIS - elig group'!$C:$C,E$1),E783),0)","v":0.5539650684665417},{"$f":"IFERROR(IF($B784<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A784,'TMSIS - elig group'!$H:$H,$B784,'TMSIS - elig group'!$C:$C,F$1),F783),0)","v":0},{"$f":"IFERROR(IF($B784<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A784,'TMSIS - elig group'!$H:$H,$B784,'TMSIS - elig group'!$C:$C,G$1),G783),0)","v":0.15542784176530605},{"$f":"IFERROR(IF($B784<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A784,'TMSIS - elig group'!$H:$H,$B784,'TMSIS - elig group'!$C:$C,H$1),H783),0)","v":0.10969112869092626},{"$f":"IFERROR(IF($B784<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A784,'TMSIS - elig group'!$H:$H,$B784,'TMSIS - elig group'!$C:$C,I$1),I783),0)","v":0.18091596107722602},{"$f":"IFERROR(IF($B784<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A784,'TMSIS - elig group'!$H:$H,$B784,'TMSIS - elig group'!$C:$C,J$1),J783),0)","v":0},{"$f":"IFERROR(IF($B784<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A784,'TMSIS - elig group'!$H:$H,$B784,'TMSIS - elig group'!$C:$C,K$1),K783),0)","v":0},{"$f":"SUM(E784:K784)=1","v":true},214468,896068,0,251413,177431,292641,0,0,0]
["Georgia",{"$f":"B707","v":"2019-04-01"},{"$f":"IF($B785<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A785,'CMS monthly enrollment'!C:C,B785,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B785,C773:C784,B773:B784))","v":1624790},{"$f":"IF($B785<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A785,'CMS monthly enrollment'!C:C,B785,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B785,D773:D784,B773:B784))","v":212390},{"$f":"IFERROR(IF($B785<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A785,'TMSIS - elig group'!$H:$H,$B785,'TMSIS - elig group'!$C:$C,E$1),E784),0)","v":0.55474997030041706},{"$f":"IFERROR(IF($B785<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A785,'TMSIS - elig group'!$H:$H,$B785,'TMSIS - elig group'!$C:$C,F$1),F784),0)","v":0},{"$f":"IFERROR(IF($B785<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A785,'TMSIS - elig group'!$H:$H,$B785,'TMSIS - elig group'!$C:$C,G$1),G784),0)","v":0.15503233303098393},{"$f":"IFERROR(IF($B785<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A785,'TMSIS - elig group'!$H:$H,$B785,'TMSIS - elig group'!$C:$C,H$1),H784),0)","v":0.10985888491704766},{"$f":"IFERROR(IF($B785<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A785,'TMSIS - elig group'!$H:$H,$B785,'TMSIS - elig group'!$C:$C,I$1),I784),0)","v":0.18035881175155138},{"$f":"IFERROR(IF($B785<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A785,'TMSIS - elig group'!$H:$H,$B785,'TMSIS - elig group'!$C:$C,J$1),J784),0)","v":0},{"$f":"IFERROR(IF($B785<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A785,'TMSIS - elig group'!$H:$H,$B785,'TMSIS - elig group'!$C:$C,K$1),K784),0)","v":0},true,212390,901352,0,251895,178498,293045,0,0,0]
["Georgia","2019-05-01",{"$f":"IF($B786<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A786,'CMS monthly enrollment'!C:C,B786,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B786,C774:C785,B774:B785))","v":1624504},{"$f":"IF($B786<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A786,'CMS monthly enrollment'!C:C,B786,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B786,D774:D785,B774:B785))","v":213384},{"$f":"IFERROR(IF($B786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A786,'TMSIS - elig group'!$H:$H,$B786,'TMSIS - elig group'!$C:$C,E$1),E785),0)","v":0.5546279066807519},{"$f":"IFERROR(IF($B786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A786,'TMSIS - elig group'!$H:$H,$B786,'TMSIS - elig group'!$C:$C,F$1),F785),0)","v":0},{"$f":"IFERROR(IF($B786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A786,'TMSIS - elig group'!$H:$H,$B786,'TMSIS - elig group'!$C:$C,G$1),G785),0)","v":0.15546844175183597},{"$f":"IFERROR(IF($B786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A786,'TMSIS - elig group'!$H:$H,$B786,'TMSIS - elig group'!$C:$C,H$1),H785),0)","v":0.11007242042026753},{"$f":"IFERROR(IF($B786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A786,'TMSIS - elig group'!$H:$H,$B786,'TMSIS - elig group'!$C:$C,I$1),I785),0)","v":0.17983123114714455},{"$f":"IFERROR(IF($B786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A786,'TMSIS - elig group'!$H:$H,$B786,'TMSIS - elig group'!$C:$C,J$1),J785),0)","v":0},{"$f":"IFERROR(IF($B786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A786,'TMSIS - elig group'!$H:$H,$B786,'TMSIS - elig group'!$C:$C,K$1),K785),0)","v":0},true,213384,900995,0,252559,178813,292137,0,0,0]
["Georgia","2019-06-01",{"$f":"IF($B787<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A787,'CMS monthly enrollment'!C:C,B787,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B787,C775:C786,B775:B786))","v":1631816},{"$f":"IF($B787<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A787,'CMS monthly enrollment'!C:C,B787,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B787,D775:D786,B775:B786))","v":209366},{"$f":"IFERROR(IF($B787<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A787,'TMSIS - elig group'!$H:$H,$B787,'TMSIS - elig group'!$C:$C,E$1),E786),0)","v":0.55745534570430588},{"$f":"IFERROR(IF($B787<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A787,'TMSIS - elig group'!$H:$H,$B787,'TMSIS - elig group'!$C:$C,F$1),F786),0)","v":0},{"$f":"IFERROR(IF($B787<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A787,'TMSIS - elig group'!$H:$H,$B787,'TMSIS - elig group'!$C:$C,G$1),G786),0)","v":0.15560719410908641},{"$f":"IFERROR(IF($B787<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A787,'TMSIS - elig group'!$H:$H,$B787,'TMSIS - elig group'!$C:$C,H$1),H786),0)","v":0.10902514535369484},{"$f":"IFERROR(IF($B787<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A787,'TMSIS - elig group'!$H:$H,$B787,'TMSIS - elig group'!$C:$C,I$1),I786),0)","v":0.17791231483291287},{"$f":"IFERROR(IF($B787<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A787,'TMSIS - elig group'!$H:$H,$B787,'TMSIS - elig group'!$C:$C,J$1),J786),0)","v":0},{"$f":"IFERROR(IF($B787<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A787,'TMSIS - elig group'!$H:$H,$B787,'TMSIS - elig group'!$C:$C,K$1),K786),0)","v":0},true,209366,909665,0,253922,177909,290320,0,0,0]
["Georgia","2019-07-01",{"$f":"IF($B788<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A788,'CMS monthly enrollment'!C:C,B788,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B788,C776:C787,B776:B787))","v":1638216},{"$f":"IF($B788<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A788,'CMS monthly enrollment'!C:C,B788,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B788,D776:D787,B776:B787))","v":210337},{"$f":"IFERROR(IF($B788<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A788,'TMSIS - elig group'!$H:$H,$B788,'TMSIS - elig group'!$C:$C,E$1),E787),0)","v":0.55806792426936402},{"$f":"IFERROR(IF($B788<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A788,'TMSIS - elig group'!$H:$H,$B788,'TMSIS - elig group'!$C:$C,F$1),F787),0)","v":0},{"$f":"IFERROR(IF($B788<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A788,'TMSIS - elig group'!$H:$H,$B788,'TMSIS - elig group'!$C:$C,G$1),G787),0)","v":0.15588767147063631},{"$f":"IFERROR(IF($B788<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A788,'TMSIS - elig group'!$H:$H,$B788,'TMSIS - elig group'!$C:$C,H$1),H787),0)","v":0.10916551797906328},{"$f":"IFERROR(IF($B788<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A788,'TMSIS - elig group'!$H:$H,$B788,'TMSIS - elig group'!$C:$C,I$1),I787),0)","v":0.17687888628093637},{"$f":"IFERROR(IF($B788<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A788,'TMSIS - elig group'!$H:$H,$B788,'TMSIS - elig group'!$C:$C,J$1),J787),0)","v":0},{"$f":"IFERROR(IF($B788<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A788,'TMSIS - elig group'!$H:$H,$B788,'TMSIS - elig group'!$C:$C,K$1),K787),0)","v":0},true,210337,914236,0,255378,178837,289766,0,0,0]
["Georgia","2019-08-01",{"$f":"IF($B789<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A789,'CMS monthly enrollment'!C:C,B789,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B789,C777:C788,B777:B788))","v":1640383},{"$f":"IF($B789<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A789,'CMS monthly enrollment'!C:C,B789,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B789,D777:D788,B777:B788))","v":210754},{"$f":"IFERROR(IF($B789<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A789,'TMSIS - elig group'!$H:$H,$B789,'TMSIS - elig group'!$C:$C,E$1),E788),0)","v":0.55907563566919016},{"$f":"IFERROR(IF($B789<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A789,'TMSIS - elig group'!$H:$H,$B789,'TMSIS - elig group'!$C:$C,F$1),F788),0)","v":0},{"$f":"IFERROR(IF($B789<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A789,'TMSIS - elig group'!$H:$H,$B789,'TMSIS - elig group'!$C:$C,G$1),G788),0)","v":0.15548764519365196},{"$f":"IFERROR(IF($B789<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A789,'TMSIS - elig group'!$H:$H,$B789,'TMSIS - elig group'!$C:$C,H$1),H788),0)","v":0.10949706490251931},{"$f":"IFERROR(IF($B789<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A789,'TMSIS - elig group'!$H:$H,$B789,'TMSIS - elig group'!$C:$C,I$1),I788),0)","v":0.17593965423463859},{"$f":"IFERROR(IF($B789<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A789,'TMSIS - elig group'!$H:$H,$B789,'TMSIS - elig group'!$C:$C,J$1),J788),0)","v":0},{"$f":"IFERROR(IF($B789<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A789,'TMSIS - elig group'!$H:$H,$B789,'TMSIS - elig group'!$C:$C,K$1),K788),0)","v":0},true,210754,917098,0,255059,179617,288608,0,0,0]
["Georgia","2019-09-01",{"$f":"IF($B790<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A790,'CMS monthly enrollment'!C:C,B790,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B790,C778:C789,B778:B789))","v":1640471},{"$f":"IF($B790<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A790,'CMS monthly enrollment'!C:C,B790,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B790,D778:D789,B778:B789))","v":211359},{"$f":"IFERROR(IF($B790<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A790,'TMSIS - elig group'!$H:$H,$B790,'TMSIS - elig group'!$C:$C,E$1),E789),0)","v":0.5595273318007169},{"$f":"IFERROR(IF($B790<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A790,'TMSIS - elig group'!$H:$H,$B790,'TMSIS - elig group'!$C:$C,F$1),F789),0)","v":0},{"$f":"IFERROR(IF($B790<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A790,'TMSIS - elig group'!$H:$H,$B790,'TMSIS - elig group'!$C:$C,G$1),G789),0)","v":0.15502242724314014},{"$f":"IFERROR(IF($B790<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A790,'TMSIS - elig group'!$H:$H,$B790,'TMSIS - elig group'!$C:$C,H$1),H789),0)","v":0.11000816040153813},{"$f":"IFERROR(IF($B790<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A790,'TMSIS - elig group'!$H:$H,$B790,'TMSIS - elig group'!$C:$C,I$1),I789),0)","v":0.17544208055460489},{"$f":"IFERROR(IF($B790<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A790,'TMSIS - elig group'!$H:$H,$B790,'TMSIS - elig group'!$C:$C,J$1),J789),0)","v":0},{"$f":"IFERROR(IF($B790<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A790,'TMSIS - elig group'!$H:$H,$B790,'TMSIS - elig group'!$C:$C,K$1),K789),0)","v":0},true,211359,917888,0,254310,180465,287808,0,0,0]
["Georgia","2019-10-01",{"$f":"IF($B791<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A791,'CMS monthly enrollment'!C:C,B791,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B791,C779:C790,B779:B790))","v":1635870},{"$f":"IF($B791<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A791,'CMS monthly enrollment'!C:C,B791,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B791,D779:D790,B779:B790))","v":211915},{"$f":"IFERROR(IF($B791<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A791,'TMSIS - elig group'!$H:$H,$B791,'TMSIS - elig group'!$C:$C,E$1),E790),0)","v":0.56085536196487507},{"$f":"IFERROR(IF($B791<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A791,'TMSIS - elig group'!$H:$H,$B791,'TMSIS - elig group'!$C:$C,F$1),F790),0)","v":0},{"$f":"IFERROR(IF($B791<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A791,'TMSIS - elig group'!$H:$H,$B791,'TMSIS - elig group'!$C:$C,G$1),G790),0)","v":0.15485981152716308},{"$f":"IFERROR(IF($B791<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A791,'TMSIS - elig group'!$H:$H,$B791,'TMSIS - elig group'!$C:$C,H$1),H790),0)","v":0.10965793295770694},{"$f":"IFERROR(IF($B791<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A791,'TMSIS - elig group'!$H:$H,$B791,'TMSIS - elig group'!$C:$C,I$1),I790),0)","v":0.17462689355025496},{"$f":"IFERROR(IF($B791<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A791,'TMSIS - elig group'!$H:$H,$B791,'TMSIS - elig group'!$C:$C,J$1),J790),0)","v":0},{"$f":"IFERROR(IF($B791<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A791,'TMSIS - elig group'!$H:$H,$B791,'TMSIS - elig group'!$C:$C,K$1),K790),0)","v":0},true,211915,917486,0,253331,179386,285667,0,0,0]
["Georgia","2019-11-01",{"$f":"IF($B792<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A792,'CMS monthly enrollment'!C:C,B792,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B792,C780:C791,B780:B791))","v":1625703},{"$f":"IF($B792<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A792,'CMS monthly enrollment'!C:C,B792,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B792,D780:D791,B780:B791))","v":210260},{"$f":"IFERROR(IF($B792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A792,'TMSIS - elig group'!$H:$H,$B792,'TMSIS - elig group'!$C:$C,E$1),E791),0)","v":0.56231037092650771},{"$f":"IFERROR(IF($B792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A792,'TMSIS - elig group'!$H:$H,$B792,'TMSIS - elig group'!$C:$C,F$1),F791),0)","v":0},{"$f":"IFERROR(IF($B792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A792,'TMSIS - elig group'!$H:$H,$B792,'TMSIS - elig group'!$C:$C,G$1),G791),0)","v":0.15425471243297556},{"$f":"IFERROR(IF($B792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A792,'TMSIS - elig group'!$H:$H,$B792,'TMSIS - elig group'!$C:$C,H$1),H791),0)","v":0.10953963827454209},{"$f":"IFERROR(IF($B792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A792,'TMSIS - elig group'!$H:$H,$B792,'TMSIS - elig group'!$C:$C,I$1),I791),0)","v":0.17389527836597468},{"$f":"IFERROR(IF($B792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A792,'TMSIS - elig group'!$H:$H,$B792,'TMSIS - elig group'!$C:$C,J$1),J791),0)","v":0},{"$f":"IFERROR(IF($B792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A792,'TMSIS - elig group'!$H:$H,$B792,'TMSIS - elig group'!$C:$C,K$1),K791),0)","v":0},true,210260,914150,0,250772,178079,282702,0,0,0]
["Georgia","2019-12-01",{"$f":"IF($B793<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A793,'CMS monthly enrollment'!C:C,B793,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B793,C781:C792,B781:B792))","v":1609186},{"$f":"IF($B793<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A793,'CMS monthly enrollment'!C:C,B793,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B793,D781:D792,B781:B792))","v":207172},{"$f":"IFERROR(IF($B793<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A793,'TMSIS - elig group'!$H:$H,$B793,'TMSIS - elig group'!$C:$C,E$1),E792),0)","v":0.56300344666844149},{"$f":"IFERROR(IF($B793<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A793,'TMSIS - elig group'!$H:$H,$B793,'TMSIS - elig group'!$C:$C,F$1),F792),0)","v":0},{"$f":"IFERROR(IF($B793<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A793,'TMSIS - elig group'!$H:$H,$B793,'TMSIS - elig group'!$C:$C,G$1),G792),0)","v":0.15304370710152423},{"$f":"IFERROR(IF($B793<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A793,'TMSIS - elig group'!$H:$H,$B793,'TMSIS - elig group'!$C:$C,H$1),H792),0)","v":0.11000880282588051},{"$f":"IFERROR(IF($B793<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A793,'TMSIS - elig group'!$H:$H,$B793,'TMSIS - elig group'!$C:$C,I$1),I792),0)","v":0.17394404340415376},{"$f":"IFERROR(IF($B793<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A793,'TMSIS - elig group'!$H:$H,$B793,'TMSIS - elig group'!$C:$C,J$1),J792),0)","v":0},{"$f":"IFERROR(IF($B793<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A793,'TMSIS - elig group'!$H:$H,$B793,'TMSIS - elig group'!$C:$C,K$1),K792),0)","v":0},true,207172,905977,0,246276,177025,279908,0,0,0]
["Georgia","2020-01-01",{"$f":"IF($B794<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A794,'CMS monthly enrollment'!C:C,B794,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B794,C782:C793,B782:B793))","v":1618912},{"$f":"IF($B794<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A794,'CMS monthly enrollment'!C:C,B794,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B794,D782:D793,B782:B793))","v":211183},{"$f":"IFERROR(IF($B794<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A794,'TMSIS - elig group'!$H:$H,$B794,'TMSIS - elig group'!$C:$C,E$1),E793),0)","v":0.56188191701127022},{"$f":"IFERROR(IF($B794<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A794,'TMSIS - elig group'!$H:$H,$B794,'TMSIS - elig group'!$C:$C,F$1),F793),0)","v":0},{"$f":"IFERROR(IF($B794<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A794,'TMSIS - elig group'!$H:$H,$B794,'TMSIS - elig group'!$C:$C,G$1),G793),0)","v":0.15372022885012762},{"$f":"IFERROR(IF($B794<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A794,'TMSIS - elig group'!$H:$H,$B794,'TMSIS - elig group'!$C:$C,H$1),H793),0)","v":0.110289820593986},{"$f":"IFERROR(IF($B794<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A794,'TMSIS - elig group'!$H:$H,$B794,'TMSIS - elig group'!$C:$C,I$1),I793),0)","v":0.17410803354461613},{"$f":"IFERROR(IF($B794<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A794,'TMSIS - elig group'!$H:$H,$B794,'TMSIS - elig group'!$C:$C,J$1),J793),0)","v":0},{"$f":"IFERROR(IF($B794<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A794,'TMSIS - elig group'!$H:$H,$B794,'TMSIS - elig group'!$C:$C,K$1),K793),0)","v":0},true,211183,909637,0,248860,178550,281866,0,0,0]
["Georgia","2020-02-01",{"$f":"IF($B795<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A795,'CMS monthly enrollment'!C:C,B795,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B795,C783:C794,B783:B794))","v":1618807},{"$f":"IF($B795<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A795,'CMS monthly enrollment'!C:C,B795,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B795,D783:D794,B783:B794))","v":214952},{"$f":"IFERROR(IF($B795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A795,'TMSIS - elig group'!$H:$H,$B795,'TMSIS - elig group'!$C:$C,E$1),E794),0)","v":0.56180172818867635},{"$f":"IFERROR(IF($B795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A795,'TMSIS - elig group'!$H:$H,$B795,'TMSIS - elig group'!$C:$C,F$1),F794),0)","v":0},{"$f":"IFERROR(IF($B795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A795,'TMSIS - elig group'!$H:$H,$B795,'TMSIS - elig group'!$C:$C,G$1),G794),0)","v":0.15394991020454507},{"$f":"IFERROR(IF($B795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A795,'TMSIS - elig group'!$H:$H,$B795,'TMSIS - elig group'!$C:$C,H$1),H794),0)","v":0.11054446509737091},{"$f":"IFERROR(IF($B795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A795,'TMSIS - elig group'!$H:$H,$B795,'TMSIS - elig group'!$C:$C,I$1),I794),0)","v":0.17370389650940762},{"$f":"IFERROR(IF($B795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A795,'TMSIS - elig group'!$H:$H,$B795,'TMSIS - elig group'!$C:$C,J$1),J794),0)","v":0},{"$f":"IFERROR(IF($B795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A795,'TMSIS - elig group'!$H:$H,$B795,'TMSIS - elig group'!$C:$C,K$1),K794),0)","v":0},true,214952,909449,0,249215,178950,281193,0,0,0]
["Georgia","2020-03-01",{"$f":"IF($B796<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A796,'CMS monthly enrollment'!C:C,B796,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B796,C784:C795,B784:B795))","v":1637768},{"$f":"IF($B796<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A796,'CMS monthly enrollment'!C:C,B796,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B796,D784:D795,B784:B795))","v":215911},{"$f":"IFERROR(IF($B796<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A796,'TMSIS - elig group'!$H:$H,$B796,'TMSIS - elig group'!$C:$C,E$1),E795),0)","v":0.56285069699677803},{"$f":"IFERROR(IF($B796<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A796,'TMSIS - elig group'!$H:$H,$B796,'TMSIS - elig group'!$C:$C,F$1),F795),0)","v":0},{"$f":"IFERROR(IF($B796<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A796,'TMSIS - elig group'!$H:$H,$B796,'TMSIS - elig group'!$C:$C,G$1),G795),0)","v":0.1543082036281857},{"$f":"IFERROR(IF($B796<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A796,'TMSIS - elig group'!$H:$H,$B796,'TMSIS - elig group'!$C:$C,H$1),H795),0)","v":0.11008289132421763},{"$f":"IFERROR(IF($B796<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A796,'TMSIS - elig group'!$H:$H,$B796,'TMSIS - elig group'!$C:$C,I$1),I795),0)","v":0.1727582080508186},{"$f":"IFERROR(IF($B796<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A796,'TMSIS - elig group'!$H:$H,$B796,'TMSIS - elig group'!$C:$C,J$1),J795),0)","v":0},{"$f":"IFERROR(IF($B796<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A796,'TMSIS - elig group'!$H:$H,$B796,'TMSIS - elig group'!$C:$C,K$1),K795),0)","v":0},true,215911,921819,0,252721,180290,282938,0,0,0]
["Georgia","2020-04-01",{"$f":"IF($B797<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A797,'CMS monthly enrollment'!C:C,B797,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B797,C785:C796,B785:B796))","v":1683443},{"$f":"IF($B797<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A797,'CMS monthly enrollment'!C:C,B797,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B797,D785:D796,B785:B796))","v":212511},{"$f":"IFERROR(IF($B797<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A797,'TMSIS - elig group'!$H:$H,$B797,'TMSIS - elig group'!$C:$C,E$1),E796),0)","v":0.5659056080771725},{"$f":"IFERROR(IF($B797<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A797,'TMSIS - elig group'!$H:$H,$B797,'TMSIS - elig group'!$C:$C,F$1),F796),0)","v":0},{"$f":"IFERROR(IF($B797<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A797,'TMSIS - elig group'!$H:$H,$B797,'TMSIS - elig group'!$C:$C,G$1),G796),0)","v":0.15709707246195451},{"$f":"IFERROR(IF($B797<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A797,'TMSIS - elig group'!$H:$H,$B797,'TMSIS - elig group'!$C:$C,H$1),H796),0)","v":0.10858864996767263},{"$f":"IFERROR(IF($B797<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A797,'TMSIS - elig group'!$H:$H,$B797,'TMSIS - elig group'!$C:$C,I$1),I796),0)","v":0.16840866949320032},{"$f":"IFERROR(IF($B797<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A797,'TMSIS - elig group'!$H:$H,$B797,'TMSIS - elig group'!$C:$C,J$1),J796),0)","v":0},{"$f":"IFERROR(IF($B797<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A797,'TMSIS - elig group'!$H:$H,$B797,'TMSIS - elig group'!$C:$C,K$1),K796),0)","v":0},true,212511,952670,0,264464,182803,283506,0,0,0]
["Georgia","2020-05-01",{"$f":"IF($B798<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A798,'CMS monthly enrollment'!C:C,B798,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B798,C786:C797,B786:B797))","v":1709833},{"$f":"IF($B798<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A798,'CMS monthly enrollment'!C:C,B798,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B798,D786:D797,B786:B797))","v":219749},{"$f":"IFERROR(IF($B798<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A798,'TMSIS - elig group'!$H:$H,$B798,'TMSIS - elig group'!$C:$C,E$1),E797),0)","v":0.56516748716411014},{"$f":"IFERROR(IF($B798<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A798,'TMSIS - elig group'!$H:$H,$B798,'TMSIS - elig group'!$C:$C,F$1),F797),0)","v":0},{"$f":"IFERROR(IF($B798<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A798,'TMSIS - elig group'!$H:$H,$B798,'TMSIS - elig group'!$C:$C,G$1),G797),0)","v":0.15994366709514413},{"$f":"IFERROR(IF($B798<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A798,'TMSIS - elig group'!$H:$H,$B798,'TMSIS - elig group'!$C:$C,H$1),H797),0)","v":0.10839807602975911},{"$f":"IFERROR(IF($B798<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A798,'TMSIS - elig group'!$H:$H,$B798,'TMSIS - elig group'!$C:$C,I$1),I797),0)","v":0.16649076971098664},{"$f":"IFERROR(IF($B798<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A798,'TMSIS - elig group'!$H:$H,$B798,'TMSIS - elig group'!$C:$C,J$1),J797),0)","v":0},{"$f":"IFERROR(IF($B798<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A798,'TMSIS - elig group'!$H:$H,$B798,'TMSIS - elig group'!$C:$C,K$1),K797),0)","v":0},true,219749,966342,0,273477,185343,284671,0,0,0]
["Georgia","2020-06-01",{"$f":"IF($B799<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A799,'CMS monthly enrollment'!C:C,B799,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B799,C787:C798,B787:B798))","v":1723592},{"$f":"IF($B799<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A799,'CMS monthly enrollment'!C:C,B799,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B799,D787:D798,B787:B798))","v":222363},{"$f":"IFERROR(IF($B799<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A799,'TMSIS - elig group'!$H:$H,$B799,'TMSIS - elig group'!$C:$C,E$1),E798),0)","v":0.56544469759220961},{"$f":"IFERROR(IF($B799<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A799,'TMSIS - elig group'!$H:$H,$B799,'TMSIS - elig group'!$C:$C,F$1),F798),0)","v":0},{"$f":"IFERROR(IF($B799<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A799,'TMSIS - elig group'!$H:$H,$B799,'TMSIS - elig group'!$C:$C,G$1),G798),0)","v":0.16232966650173952},{"$f":"IFERROR(IF($B799<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A799,'TMSIS - elig group'!$H:$H,$B799,'TMSIS - elig group'!$C:$C,H$1),H798),0)","v":0.10785748932230511},{"$f":"IFERROR(IF($B799<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A799,'TMSIS - elig group'!$H:$H,$B799,'TMSIS - elig group'!$C:$C,I$1),I798),0)","v":0.16436814658374577},{"$f":"IFERROR(IF($B799<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A799,'TMSIS - elig group'!$H:$H,$B799,'TMSIS - elig group'!$C:$C,J$1),J798),0)","v":0},{"$f":"IFERROR(IF($B799<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A799,'TMSIS - elig group'!$H:$H,$B799,'TMSIS - elig group'!$C:$C,K$1),K798),0)","v":0},true,222363,974596,0,279790,185902,283304,0,0,0]
["Georgia","2020-07-01",{"$f":"IF($B800<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A800,'CMS monthly enrollment'!C:C,B800,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B800,C788:C799,B788:B799))","v":1745838},{"$f":"IF($B800<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A800,'CMS monthly enrollment'!C:C,B800,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B800,D788:D799,B788:B799))","v":224669},{"$f":"IFERROR(IF($B800<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A800,'TMSIS - elig group'!$H:$H,$B800,'TMSIS - elig group'!$C:$C,E$1),E799),0)","v":0.56579212377839827},{"$f":"IFERROR(IF($B800<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A800,'TMSIS - elig group'!$H:$H,$B800,'TMSIS - elig group'!$C:$C,F$1),F799),0)","v":0},{"$f":"IFERROR(IF($B800<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A800,'TMSIS - elig group'!$H:$H,$B800,'TMSIS - elig group'!$C:$C,G$1),G799),0)","v":0.16458377696584683},{"$f":"IFERROR(IF($B800<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A800,'TMSIS - elig group'!$H:$H,$B800,'TMSIS - elig group'!$C:$C,H$1),H799),0)","v":0.107505757408683},{"$f":"IFERROR(IF($B800<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A800,'TMSIS - elig group'!$H:$H,$B800,'TMSIS - elig group'!$C:$C,I$1),I799),0)","v":0.16211834184707188},{"$f":"IFERROR(IF($B800<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A800,'TMSIS - elig group'!$H:$H,$B800,'TMSIS - elig group'!$C:$C,J$1),J799),0)","v":0},{"$f":"IFERROR(IF($B800<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A800,'TMSIS - elig group'!$H:$H,$B800,'TMSIS - elig group'!$C:$C,K$1),K799),0)","v":0},true,224669,987781,0,287337,187688,283032,0,0,0]
["Georgia","2020-08-01",{"$f":"IF($B801<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A801,'CMS monthly enrollment'!C:C,B801,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B801,C789:C800,B789:B800))","v":1770366},{"$f":"IF($B801<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A801,'CMS monthly enrollment'!C:C,B801,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B801,D789:D800,B789:B800))","v":228320},{"$f":"IFERROR(IF($B801<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A801,'TMSIS - elig group'!$H:$H,$B801,'TMSIS - elig group'!$C:$C,E$1),E800),0)","v":0.56613289916777543},{"$f":"IFERROR(IF($B801<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A801,'TMSIS - elig group'!$H:$H,$B801,'TMSIS - elig group'!$C:$C,F$1),F800),0)","v":0},{"$f":"IFERROR(IF($B801<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A801,'TMSIS - elig group'!$H:$H,$B801,'TMSIS - elig group'!$C:$C,G$1),G800),0)","v":0.16668790578201631},{"$f":"IFERROR(IF($B801<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A801,'TMSIS - elig group'!$H:$H,$B801,'TMSIS - elig group'!$C:$C,H$1),H800),0)","v":0.10708746109200119},{"$f":"IFERROR(IF($B801<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A801,'TMSIS - elig group'!$H:$H,$B801,'TMSIS - elig group'!$C:$C,I$1),I800),0)","v":0.16009173395820714},{"$f":"IFERROR(IF($B801<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A801,'TMSIS - elig group'!$H:$H,$B801,'TMSIS - elig group'!$C:$C,J$1),J800),0)","v":0},{"$f":"IFERROR(IF($B801<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A801,'TMSIS - elig group'!$H:$H,$B801,'TMSIS - elig group'!$C:$C,K$1),K800),0)","v":0},true,228320,1002262,0,295099,189584,283421,0,0,0]
["Georgia","2020-09-01",{"$f":"IF($B802<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A802,'CMS monthly enrollment'!C:C,B802,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B802,C790:C801,B790:B801))","v":1791397},{"$f":"IF($B802<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A802,'CMS monthly enrollment'!C:C,B802,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B802,D790:D801,B790:B801))","v":230757},{"$f":"IFERROR(IF($B802<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A802,'TMSIS - elig group'!$H:$H,$B802,'TMSIS - elig group'!$C:$C,E$1),E801),0)","v":0.56664257411989616},{"$f":"IFERROR(IF($B802<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A802,'TMSIS - elig group'!$H:$H,$B802,'TMSIS - elig group'!$C:$C,F$1),F801),0)","v":0},{"$f":"IFERROR(IF($B802<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A802,'TMSIS - elig group'!$H:$H,$B802,'TMSIS - elig group'!$C:$C,G$1),G801),0)","v":0.16852461795263579},{"$f":"IFERROR(IF($B802<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A802,'TMSIS - elig group'!$H:$H,$B802,'TMSIS - elig group'!$C:$C,H$1),H801),0)","v":0.1066455405637656},{"$f":"IFERROR(IF($B802<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A802,'TMSIS - elig group'!$H:$H,$B802,'TMSIS - elig group'!$C:$C,I$1),I801),0)","v":0.15818726736370251},{"$f":"IFERROR(IF($B802<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A802,'TMSIS - elig group'!$H:$H,$B802,'TMSIS - elig group'!$C:$C,J$1),J801),0)","v":0},{"$f":"IFERROR(IF($B802<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A802,'TMSIS - elig group'!$H:$H,$B802,'TMSIS - elig group'!$C:$C,K$1),K801),0)","v":0},true,230757,1015082,0,301894,191045,283376,0,0,0]
["Georgia","2020-10-01",{"$f":"IF($B803<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A803,'CMS monthly enrollment'!C:C,B803,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B803,C791:C802,B791:B802))","v":1808278},{"$f":"IF($B803<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A803,'CMS monthly enrollment'!C:C,B803,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B803,D791:D802,B791:B802))","v":234053},{"$f":"IFERROR(IF($B803<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A803,'TMSIS - elig group'!$H:$H,$B803,'TMSIS - elig group'!$C:$C,E$1),E802),0)","v":0.56622325070372315},{"$f":"IFERROR(IF($B803<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A803,'TMSIS - elig group'!$H:$H,$B803,'TMSIS - elig group'!$C:$C,F$1),F802),0)","v":0},{"$f":"IFERROR(IF($B803<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A803,'TMSIS - elig group'!$H:$H,$B803,'TMSIS - elig group'!$C:$C,G$1),G802),0)","v":0.17025315362703866},{"$f":"IFERROR(IF($B803<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A803,'TMSIS - elig group'!$H:$H,$B803,'TMSIS - elig group'!$C:$C,H$1),H802),0)","v":0.10668820503581508},{"$f":"IFERROR(IF($B803<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A803,'TMSIS - elig group'!$H:$H,$B803,'TMSIS - elig group'!$C:$C,I$1),I802),0)","v":0.15683539063342314},{"$f":"IFERROR(IF($B803<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A803,'TMSIS - elig group'!$H:$H,$B803,'TMSIS - elig group'!$C:$C,J$1),J802),0)","v":0},{"$f":"IFERROR(IF($B803<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A803,'TMSIS - elig group'!$H:$H,$B803,'TMSIS - elig group'!$C:$C,K$1),K802),0)","v":0},true,234053,1023889,0,307865,192922,283602,0,0,0]
["Georgia","2020-11-01",{"$f":"IF($B804<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A804,'CMS monthly enrollment'!C:C,B804,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B804,C792:C803,B792:B803))","v":1826659},{"$f":"IF($B804<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A804,'CMS monthly enrollment'!C:C,B804,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B804,D792:D803,B792:B803))","v":240874},{"$f":"IFERROR(IF($B804<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A804,'TMSIS - elig group'!$H:$H,$B804,'TMSIS - elig group'!$C:$C,E$1),E803),0)","v":0.56596339403475482},{"$f":"IFERROR(IF($B804<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A804,'TMSIS - elig group'!$H:$H,$B804,'TMSIS - elig group'!$C:$C,F$1),F803),0)","v":0},{"$f":"IFERROR(IF($B804<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A804,'TMSIS - elig group'!$H:$H,$B804,'TMSIS - elig group'!$C:$C,G$1),G803),0)","v":0.1721031075734086},{"$f":"IFERROR(IF($B804<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A804,'TMSIS - elig group'!$H:$H,$B804,'TMSIS - elig group'!$C:$C,H$1),H803),0)","v":0.1068028784968878},{"$f":"IFERROR(IF($B804<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A804,'TMSIS - elig group'!$H:$H,$B804,'TMSIS - elig group'!$C:$C,I$1),I803),0)","v":0.15513061989494875},{"$f":"IFERROR(IF($B804<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A804,'TMSIS - elig group'!$H:$H,$B804,'TMSIS - elig group'!$C:$C,J$1),J803),0)","v":0},{"$f":"IFERROR(IF($B804<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A804,'TMSIS - elig group'!$H:$H,$B804,'TMSIS - elig group'!$C:$C,K$1),K803),0)","v":0},true,240874,1033822,0,314374,195092,283371,0,0,0]
["Georgia","2020-12-01",{"$f":"IF($B805<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A805,'CMS monthly enrollment'!C:C,B805,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B805,C793:C804,B793:B804))","v":1845581},{"$f":"IF($B805<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A805,'CMS monthly enrollment'!C:C,B805,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B805,D793:D804,B793:B804))","v":248272},{"$f":"IFERROR(IF($B805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A805,'TMSIS - elig group'!$H:$H,$B805,'TMSIS - elig group'!$C:$C,E$1),E804),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A805,'TMSIS - elig group'!$H:$H,$B805,'TMSIS - elig group'!$C:$C,F$1),F804),0)","v":0},{"$f":"IFERROR(IF($B805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A805,'TMSIS - elig group'!$H:$H,$B805,'TMSIS - elig group'!$C:$C,G$1),G804),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A805,'TMSIS - elig group'!$H:$H,$B805,'TMSIS - elig group'!$C:$C,H$1),H804),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A805,'TMSIS - elig group'!$H:$H,$B805,'TMSIS - elig group'!$C:$C,I$1),I804),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A805,'TMSIS - elig group'!$H:$H,$B805,'TMSIS - elig group'!$C:$C,J$1),J804),0)","v":0},{"$f":"IFERROR(IF($B805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A805,'TMSIS - elig group'!$H:$H,$B805,'TMSIS - elig group'!$C:$C,K$1),K804),0)","v":0},true,248272,1043752,0,320926,197133,283770,0,0,0]
["Georgia","2021-01-01",{"$f":"IF($B806<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A806,'CMS monthly enrollment'!C:C,B806,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B806,C794:C805,B794:B805))","v":1857748},{"$f":"IF($B806<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A806,'CMS monthly enrollment'!C:C,B806,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B806,D794:D805,B794:B805))","v":251749},{"$f":"IFERROR(IF($B806<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A806,'TMSIS - elig group'!$H:$H,$B806,'TMSIS - elig group'!$C:$C,E$1),E805),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B806<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A806,'TMSIS - elig group'!$H:$H,$B806,'TMSIS - elig group'!$C:$C,F$1),F805),0)","v":0},{"$f":"IFERROR(IF($B806<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A806,'TMSIS - elig group'!$H:$H,$B806,'TMSIS - elig group'!$C:$C,G$1),G805),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B806<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A806,'TMSIS - elig group'!$H:$H,$B806,'TMSIS - elig group'!$C:$C,H$1),H805),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B806<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A806,'TMSIS - elig group'!$H:$H,$B806,'TMSIS - elig group'!$C:$C,I$1),I805),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B806<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A806,'TMSIS - elig group'!$H:$H,$B806,'TMSIS - elig group'!$C:$C,J$1),J805),0)","v":0},{"$f":"IFERROR(IF($B806<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A806,'TMSIS - elig group'!$H:$H,$B806,'TMSIS - elig group'!$C:$C,K$1),K805),0)","v":0},true,251749,1050633,0,323042,198433,285641,0,0,0]
["Georgia","2021-02-01",{"$f":"IF($B807<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A807,'CMS monthly enrollment'!C:C,B807,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B807,C795:C806,B795:B806))","v":1872068},{"$f":"IF($B807<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A807,'CMS monthly enrollment'!C:C,B807,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B807,D795:D806,B795:B806))","v":257625},{"$f":"IFERROR(IF($B807<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A807,'TMSIS - elig group'!$H:$H,$B807,'TMSIS - elig group'!$C:$C,E$1),E806),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B807<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A807,'TMSIS - elig group'!$H:$H,$B807,'TMSIS - elig group'!$C:$C,F$1),F806),0)","v":0},{"$f":"IFERROR(IF($B807<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A807,'TMSIS - elig group'!$H:$H,$B807,'TMSIS - elig group'!$C:$C,G$1),G806),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B807<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A807,'TMSIS - elig group'!$H:$H,$B807,'TMSIS - elig group'!$C:$C,H$1),H806),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B807<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A807,'TMSIS - elig group'!$H:$H,$B807,'TMSIS - elig group'!$C:$C,I$1),I806),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B807<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A807,'TMSIS - elig group'!$H:$H,$B807,'TMSIS - elig group'!$C:$C,J$1),J806),0)","v":0},{"$f":"IFERROR(IF($B807<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A807,'TMSIS - elig group'!$H:$H,$B807,'TMSIS - elig group'!$C:$C,K$1),K806),0)","v":0},true,257625,1058731,0,325532,199962,287843,0,0,0]
["Georgia","2021-03-01",{"$f":"IF($B808<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A808,'CMS monthly enrollment'!C:C,B808,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B808,C796:C807,B796:B807))","v":1887223},{"$f":"IF($B808<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A808,'CMS monthly enrollment'!C:C,B808,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B808,D796:D807,B796:B807))","v":259379},{"$f":"IFERROR(IF($B808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A808,'TMSIS - elig group'!$H:$H,$B808,'TMSIS - elig group'!$C:$C,E$1),E807),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A808,'TMSIS - elig group'!$H:$H,$B808,'TMSIS - elig group'!$C:$C,F$1),F807),0)","v":0},{"$f":"IFERROR(IF($B808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A808,'TMSIS - elig group'!$H:$H,$B808,'TMSIS - elig group'!$C:$C,G$1),G807),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A808,'TMSIS - elig group'!$H:$H,$B808,'TMSIS - elig group'!$C:$C,H$1),H807),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A808,'TMSIS - elig group'!$H:$H,$B808,'TMSIS - elig group'!$C:$C,I$1),I807),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A808,'TMSIS - elig group'!$H:$H,$B808,'TMSIS - elig group'!$C:$C,J$1),J807),0)","v":0},{"$f":"IFERROR(IF($B808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A808,'TMSIS - elig group'!$H:$H,$B808,'TMSIS - elig group'!$C:$C,K$1),K807),0)","v":0},true,259379,1067302,0,328167,201581,290173,0,0,0]
["Georgia","2021-04-01",{"$f":"IF($B809<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A809,'CMS monthly enrollment'!C:C,B809,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B809,C797:C808,B797:B808))","v":1895803},{"$f":"IF($B809<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A809,'CMS monthly enrollment'!C:C,B809,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B809,D797:D808,B797:B808))","v":264603},{"$f":"IFERROR(IF($B809<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A809,'TMSIS - elig group'!$H:$H,$B809,'TMSIS - elig group'!$C:$C,E$1),E808),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B809<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A809,'TMSIS - elig group'!$H:$H,$B809,'TMSIS - elig group'!$C:$C,F$1),F808),0)","v":0},{"$f":"IFERROR(IF($B809<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A809,'TMSIS - elig group'!$H:$H,$B809,'TMSIS - elig group'!$C:$C,G$1),G808),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B809<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A809,'TMSIS - elig group'!$H:$H,$B809,'TMSIS - elig group'!$C:$C,H$1),H808),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B809<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A809,'TMSIS - elig group'!$H:$H,$B809,'TMSIS - elig group'!$C:$C,I$1),I808),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B809<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A809,'TMSIS - elig group'!$H:$H,$B809,'TMSIS - elig group'!$C:$C,J$1),J808),0)","v":0},{"$f":"IFERROR(IF($B809<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A809,'TMSIS - elig group'!$H:$H,$B809,'TMSIS - elig group'!$C:$C,K$1),K808),0)","v":0},true,264603,1072154,0,329659,202498,291492,0,0,0]
["Georgia","2021-05-01",{"$f":"IF($B810<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A810,'CMS monthly enrollment'!C:C,B810,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B810,C798:C809,B798:B809))","v":1909998},{"$f":"IF($B810<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A810,'CMS monthly enrollment'!C:C,B810,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B810,D798:D809,B798:B809))","v":267158},{"$f":"IFERROR(IF($B810<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A810,'TMSIS - elig group'!$H:$H,$B810,'TMSIS - elig group'!$C:$C,E$1),E809),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B810<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A810,'TMSIS - elig group'!$H:$H,$B810,'TMSIS - elig group'!$C:$C,F$1),F809),0)","v":0},{"$f":"IFERROR(IF($B810<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A810,'TMSIS - elig group'!$H:$H,$B810,'TMSIS - elig group'!$C:$C,G$1),G809),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B810<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A810,'TMSIS - elig group'!$H:$H,$B810,'TMSIS - elig group'!$C:$C,H$1),H809),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B810<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A810,'TMSIS - elig group'!$H:$H,$B810,'TMSIS - elig group'!$C:$C,I$1),I809),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B810<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A810,'TMSIS - elig group'!$H:$H,$B810,'TMSIS - elig group'!$C:$C,J$1),J809),0)","v":0},{"$f":"IFERROR(IF($B810<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A810,'TMSIS - elig group'!$H:$H,$B810,'TMSIS - elig group'!$C:$C,K$1),K809),0)","v":0},true,267158,1080182,0,332128,204014,293675,0,0,0]
["Georgia","2021-06-01",{"$f":"IF($B811<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A811,'CMS monthly enrollment'!C:C,B811,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B811,C799:C810,B799:B810))","v":1924414},{"$f":"IF($B811<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A811,'CMS monthly enrollment'!C:C,B811,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B811,D799:D810,B799:B810))","v":269932},{"$f":"IFERROR(IF($B811<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A811,'TMSIS - elig group'!$H:$H,$B811,'TMSIS - elig group'!$C:$C,E$1),E810),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B811<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A811,'TMSIS - elig group'!$H:$H,$B811,'TMSIS - elig group'!$C:$C,F$1),F810),0)","v":0},{"$f":"IFERROR(IF($B811<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A811,'TMSIS - elig group'!$H:$H,$B811,'TMSIS - elig group'!$C:$C,G$1),G810),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B811<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A811,'TMSIS - elig group'!$H:$H,$B811,'TMSIS - elig group'!$C:$C,H$1),H810),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B811<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A811,'TMSIS - elig group'!$H:$H,$B811,'TMSIS - elig group'!$C:$C,I$1),I810),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B811<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A811,'TMSIS - elig group'!$H:$H,$B811,'TMSIS - elig group'!$C:$C,J$1),J810),0)","v":0},{"$f":"IFERROR(IF($B811<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A811,'TMSIS - elig group'!$H:$H,$B811,'TMSIS - elig group'!$C:$C,K$1),K810),0)","v":0},true,269932,1088335,0,334634,205554,295891,0,0,0]
["Georgia","2021-07-01",{"$f":"IF($B812<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A812,'CMS monthly enrollment'!C:C,B812,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B812,C800:C811,B800:B811))","v":1941394},{"$f":"IF($B812<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A812,'CMS monthly enrollment'!C:C,B812,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B812,D800:D811,B800:B811))","v":272843},{"$f":"IFERROR(IF($B812<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A812,'TMSIS - elig group'!$H:$H,$B812,'TMSIS - elig group'!$C:$C,E$1),E811),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B812<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A812,'TMSIS - elig group'!$H:$H,$B812,'TMSIS - elig group'!$C:$C,F$1),F811),0)","v":0},{"$f":"IFERROR(IF($B812<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A812,'TMSIS - elig group'!$H:$H,$B812,'TMSIS - elig group'!$C:$C,G$1),G811),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B812<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A812,'TMSIS - elig group'!$H:$H,$B812,'TMSIS - elig group'!$C:$C,H$1),H811),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B812<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A812,'TMSIS - elig group'!$H:$H,$B812,'TMSIS - elig group'!$C:$C,I$1),I811),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B812<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A812,'TMSIS - elig group'!$H:$H,$B812,'TMSIS - elig group'!$C:$C,J$1),J811),0)","v":0},{"$f":"IFERROR(IF($B812<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A812,'TMSIS - elig group'!$H:$H,$B812,'TMSIS - elig group'!$C:$C,K$1),K811),0)","v":0},true,272843,1097938,0,337587,207367,298502,0,0,0]
["Georgia","2021-08-01",{"$f":"IF($B813<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A813,'CMS monthly enrollment'!C:C,B813,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B813,C801:C812,B801:B812))","v":1959398},{"$f":"IF($B813<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A813,'CMS monthly enrollment'!C:C,B813,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B813,D801:D812,B801:B812))","v":276432},{"$f":"IFERROR(IF($B813<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A813,'TMSIS - elig group'!$H:$H,$B813,'TMSIS - elig group'!$C:$C,E$1),E812),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B813<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A813,'TMSIS - elig group'!$H:$H,$B813,'TMSIS - elig group'!$C:$C,F$1),F812),0)","v":0},{"$f":"IFERROR(IF($B813<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A813,'TMSIS - elig group'!$H:$H,$B813,'TMSIS - elig group'!$C:$C,G$1),G812),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B813<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A813,'TMSIS - elig group'!$H:$H,$B813,'TMSIS - elig group'!$C:$C,H$1),H812),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B813<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A813,'TMSIS - elig group'!$H:$H,$B813,'TMSIS - elig group'!$C:$C,I$1),I812),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B813<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A813,'TMSIS - elig group'!$H:$H,$B813,'TMSIS - elig group'!$C:$C,J$1),J812),0)","v":0},{"$f":"IFERROR(IF($B813<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A813,'TMSIS - elig group'!$H:$H,$B813,'TMSIS - elig group'!$C:$C,K$1),K812),0)","v":0},true,276432,1108120,0,340718,209290,301270,0,0,0]
["Georgia","2021-09-01",{"$f":"IF($B814<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A814,'CMS monthly enrollment'!C:C,B814,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B814,C802:C813,B802:B813))","v":1974201},{"$f":"IF($B814<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A814,'CMS monthly enrollment'!C:C,B814,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B814,D802:D813,B802:B813))","v":278775},{"$f":"IFERROR(IF($B814<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A814,'TMSIS - elig group'!$H:$H,$B814,'TMSIS - elig group'!$C:$C,E$1),E813),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B814<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A814,'TMSIS - elig group'!$H:$H,$B814,'TMSIS - elig group'!$C:$C,F$1),F813),0)","v":0},{"$f":"IFERROR(IF($B814<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A814,'TMSIS - elig group'!$H:$H,$B814,'TMSIS - elig group'!$C:$C,G$1),G813),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B814<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A814,'TMSIS - elig group'!$H:$H,$B814,'TMSIS - elig group'!$C:$C,H$1),H813),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B814<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A814,'TMSIS - elig group'!$H:$H,$B814,'TMSIS - elig group'!$C:$C,I$1),I813),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B814<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A814,'TMSIS - elig group'!$H:$H,$B814,'TMSIS - elig group'!$C:$C,J$1),J813),0)","v":0},{"$f":"IFERROR(IF($B814<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A814,'TMSIS - elig group'!$H:$H,$B814,'TMSIS - elig group'!$C:$C,K$1),K813),0)","v":0},true,278775,1116491,0,343292,210872,303546,0,0,0]
["Georgia","2021-10-01",{"$f":"IF($B815<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A815,'CMS monthly enrollment'!C:C,B815,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B815,C803:C814,B803:B814))","v":1987291},{"$f":"IF($B815<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A815,'CMS monthly enrollment'!C:C,B815,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B815,D803:D814,B803:B814))","v":281549},{"$f":"IFERROR(IF($B815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A815,'TMSIS - elig group'!$H:$H,$B815,'TMSIS - elig group'!$C:$C,E$1),E814),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A815,'TMSIS - elig group'!$H:$H,$B815,'TMSIS - elig group'!$C:$C,F$1),F814),0)","v":0},{"$f":"IFERROR(IF($B815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A815,'TMSIS - elig group'!$H:$H,$B815,'TMSIS - elig group'!$C:$C,G$1),G814),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A815,'TMSIS - elig group'!$H:$H,$B815,'TMSIS - elig group'!$C:$C,H$1),H814),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A815,'TMSIS - elig group'!$H:$H,$B815,'TMSIS - elig group'!$C:$C,I$1),I814),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A815,'TMSIS - elig group'!$H:$H,$B815,'TMSIS - elig group'!$C:$C,J$1),J814),0)","v":0},{"$f":"IFERROR(IF($B815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A815,'TMSIS - elig group'!$H:$H,$B815,'TMSIS - elig group'!$C:$C,K$1),K814),0)","v":0},true,281549,1123894,0,345568,212270,305559,0,0,0]
["Georgia","2021-11-01",{"$f":"IF($B816<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A816,'CMS monthly enrollment'!C:C,B816,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B816,C804:C815,B804:B815))","v":2000597},{"$f":"IF($B816<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A816,'CMS monthly enrollment'!C:C,B816,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B816,D804:D815,B804:B815))","v":285830},{"$f":"IFERROR(IF($B816<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A816,'TMSIS - elig group'!$H:$H,$B816,'TMSIS - elig group'!$C:$C,E$1),E815),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B816<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A816,'TMSIS - elig group'!$H:$H,$B816,'TMSIS - elig group'!$C:$C,F$1),F815),0)","v":0},{"$f":"IFERROR(IF($B816<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A816,'TMSIS - elig group'!$H:$H,$B816,'TMSIS - elig group'!$C:$C,G$1),G815),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B816<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A816,'TMSIS - elig group'!$H:$H,$B816,'TMSIS - elig group'!$C:$C,H$1),H815),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B816<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A816,'TMSIS - elig group'!$H:$H,$B816,'TMSIS - elig group'!$C:$C,I$1),I815),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B816<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A816,'TMSIS - elig group'!$H:$H,$B816,'TMSIS - elig group'!$C:$C,J$1),J815),0)","v":0},{"$f":"IFERROR(IF($B816<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A816,'TMSIS - elig group'!$H:$H,$B816,'TMSIS - elig group'!$C:$C,K$1),K815),0)","v":0},true,285830,1131419,0,347882,213691,307605,0,0,0]
["Georgia","2021-12-01",{"$f":"IF($B817<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A817,'CMS monthly enrollment'!C:C,B817,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B817,C805:C816,B805:B816))","v":2013842},{"$f":"IF($B817<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A817,'CMS monthly enrollment'!C:C,B817,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B817,D805:D816,B805:B816))","v":291547},{"$f":"IFERROR(IF($B817<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A817,'TMSIS - elig group'!$H:$H,$B817,'TMSIS - elig group'!$C:$C,E$1),E816),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B817<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A817,'TMSIS - elig group'!$H:$H,$B817,'TMSIS - elig group'!$C:$C,F$1),F816),0)","v":0},{"$f":"IFERROR(IF($B817<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A817,'TMSIS - elig group'!$H:$H,$B817,'TMSIS - elig group'!$C:$C,G$1),G816),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B817<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A817,'TMSIS - elig group'!$H:$H,$B817,'TMSIS - elig group'!$C:$C,H$1),H816),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B817<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A817,'TMSIS - elig group'!$H:$H,$B817,'TMSIS - elig group'!$C:$C,I$1),I816),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B817<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A817,'TMSIS - elig group'!$H:$H,$B817,'TMSIS - elig group'!$C:$C,J$1),J816),0)","v":0},{"$f":"IFERROR(IF($B817<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A817,'TMSIS - elig group'!$H:$H,$B817,'TMSIS - elig group'!$C:$C,K$1),K816),0)","v":0},true,291547,1138910,0,350185,215106,309641,0,0,0]
["Georgia","2022-01-01",{"$f":"IF($B818<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A818,'CMS monthly enrollment'!C:C,B818,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B818,C806:C817,B806:B817))","v":2024751},{"$f":"IF($B818<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A818,'CMS monthly enrollment'!C:C,B818,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B818,D806:D817,B806:B817))","v":295530},{"$f":"IFERROR(IF($B818<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A818,'TMSIS - elig group'!$H:$H,$B818,'TMSIS - elig group'!$C:$C,E$1),E817),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B818<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A818,'TMSIS - elig group'!$H:$H,$B818,'TMSIS - elig group'!$C:$C,F$1),F817),0)","v":0},{"$f":"IFERROR(IF($B818<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A818,'TMSIS - elig group'!$H:$H,$B818,'TMSIS - elig group'!$C:$C,G$1),G817),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B818<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A818,'TMSIS - elig group'!$H:$H,$B818,'TMSIS - elig group'!$C:$C,H$1),H817),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B818<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A818,'TMSIS - elig group'!$H:$H,$B818,'TMSIS - elig group'!$C:$C,I$1),I817),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B818<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A818,'TMSIS - elig group'!$H:$H,$B818,'TMSIS - elig group'!$C:$C,J$1),J817),0)","v":0},{"$f":"IFERROR(IF($B818<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A818,'TMSIS - elig group'!$H:$H,$B818,'TMSIS - elig group'!$C:$C,K$1),K817),0)","v":0},true,295530,1145080,0,352082,216271,311319,0,0,0]
["Georgia","2022-02-01",{"$f":"IF($B819<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A819,'CMS monthly enrollment'!C:C,B819,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B819,C807:C818,B807:B818))","v":2036806},{"$f":"IF($B819<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A819,'CMS monthly enrollment'!C:C,B819,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B819,D807:D818,B807:B818))","v":298529},{"$f":"IFERROR(IF($B819<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A819,'TMSIS - elig group'!$H:$H,$B819,'TMSIS - elig group'!$C:$C,E$1),E818),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B819<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A819,'TMSIS - elig group'!$H:$H,$B819,'TMSIS - elig group'!$C:$C,F$1),F818),0)","v":0},{"$f":"IFERROR(IF($B819<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A819,'TMSIS - elig group'!$H:$H,$B819,'TMSIS - elig group'!$C:$C,G$1),G818),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B819<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A819,'TMSIS - elig group'!$H:$H,$B819,'TMSIS - elig group'!$C:$C,H$1),H818),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B819<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A819,'TMSIS - elig group'!$H:$H,$B819,'TMSIS - elig group'!$C:$C,I$1),I818),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B819<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A819,'TMSIS - elig group'!$H:$H,$B819,'TMSIS - elig group'!$C:$C,J$1),J818),0)","v":0},{"$f":"IFERROR(IF($B819<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A819,'TMSIS - elig group'!$H:$H,$B819,'TMSIS - elig group'!$C:$C,K$1),K818),0)","v":0},true,298529,1151897,0,354178,217559,313172,0,0,0]
["Georgia","2022-03-01",{"$f":"IF($B820<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A820,'CMS monthly enrollment'!C:C,B820,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B820,C808:C819,B808:B819))","v":2051119},{"$f":"IF($B820<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A820,'CMS monthly enrollment'!C:C,B820,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B820,D808:D819,B808:B819))","v":298698},{"$f":"IFERROR(IF($B820<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A820,'TMSIS - elig group'!$H:$H,$B820,'TMSIS - elig group'!$C:$C,E$1),E819),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B820<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A820,'TMSIS - elig group'!$H:$H,$B820,'TMSIS - elig group'!$C:$C,F$1),F819),0)","v":0},{"$f":"IFERROR(IF($B820<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A820,'TMSIS - elig group'!$H:$H,$B820,'TMSIS - elig group'!$C:$C,G$1),G819),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B820<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A820,'TMSIS - elig group'!$H:$H,$B820,'TMSIS - elig group'!$C:$C,H$1),H819),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B820<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A820,'TMSIS - elig group'!$H:$H,$B820,'TMSIS - elig group'!$C:$C,I$1),I819),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B820<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A820,'TMSIS - elig group'!$H:$H,$B820,'TMSIS - elig group'!$C:$C,J$1),J819),0)","v":0},{"$f":"IFERROR(IF($B820<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A820,'TMSIS - elig group'!$H:$H,$B820,'TMSIS - elig group'!$C:$C,K$1),K819),0)","v":0},true,298698,1159992,0,356667,219087,315373,0,0,0]
["Georgia","2022-04-01",{"$f":"IF($B821<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A821,'CMS monthly enrollment'!C:C,B821,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B821,C809:C820,B809:B820))","v":2067900},{"$f":"IF($B821<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A821,'CMS monthly enrollment'!C:C,B821,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B821,D809:D820,B809:B820))","v":290445},{"$f":"IFERROR(IF($B821<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A821,'TMSIS - elig group'!$H:$H,$B821,'TMSIS - elig group'!$C:$C,E$1),E820),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B821<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A821,'TMSIS - elig group'!$H:$H,$B821,'TMSIS - elig group'!$C:$C,F$1),F820),0)","v":0},{"$f":"IFERROR(IF($B821<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A821,'TMSIS - elig group'!$H:$H,$B821,'TMSIS - elig group'!$C:$C,G$1),G820),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B821<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A821,'TMSIS - elig group'!$H:$H,$B821,'TMSIS - elig group'!$C:$C,H$1),H820),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B821<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A821,'TMSIS - elig group'!$H:$H,$B821,'TMSIS - elig group'!$C:$C,I$1),I820),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B821<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A821,'TMSIS - elig group'!$H:$H,$B821,'TMSIS - elig group'!$C:$C,J$1),J820),0)","v":0},{"$f":"IFERROR(IF($B821<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A821,'TMSIS - elig group'!$H:$H,$B821,'TMSIS - elig group'!$C:$C,K$1),K820),0)","v":0},true,290445,1169482,0,359585,220880,317953,0,0,0]
["Georgia","2022-05-01",{"$f":"IF($B822<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A822,'CMS monthly enrollment'!C:C,B822,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B822,C810:C821,B810:B821))","v":2080937},{"$f":"IF($B822<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A822,'CMS monthly enrollment'!C:C,B822,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B822,D810:D821,B810:B821))","v":292770},{"$f":"IFERROR(IF($B822<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A822,'TMSIS - elig group'!$H:$H,$B822,'TMSIS - elig group'!$C:$C,E$1),E821),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B822<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A822,'TMSIS - elig group'!$H:$H,$B822,'TMSIS - elig group'!$C:$C,F$1),F821),0)","v":0},{"$f":"IFERROR(IF($B822<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A822,'TMSIS - elig group'!$H:$H,$B822,'TMSIS - elig group'!$C:$C,G$1),G821),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B822<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A822,'TMSIS - elig group'!$H:$H,$B822,'TMSIS - elig group'!$C:$C,H$1),H821),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B822<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A822,'TMSIS - elig group'!$H:$H,$B822,'TMSIS - elig group'!$C:$C,I$1),I821),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B822<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A822,'TMSIS - elig group'!$H:$H,$B822,'TMSIS - elig group'!$C:$C,J$1),J821),0)","v":0},{"$f":"IFERROR(IF($B822<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A822,'TMSIS - elig group'!$H:$H,$B822,'TMSIS - elig group'!$C:$C,K$1),K821),0)","v":0},true,292770,1176855,0,361852,222272,319958,0,0,0]
["Georgia","2022-06-01",{"$f":"IF($B823<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A823,'CMS monthly enrollment'!C:C,B823,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B823,C811:C822,B811:B822))","v":2094195},{"$f":"IF($B823<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A823,'CMS monthly enrollment'!C:C,B823,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B823,D811:D822,B811:B822))","v":294608},{"$f":"IFERROR(IF($B823<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A823,'TMSIS - elig group'!$H:$H,$B823,'TMSIS - elig group'!$C:$C,E$1),E822),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B823<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A823,'TMSIS - elig group'!$H:$H,$B823,'TMSIS - elig group'!$C:$C,F$1),F822),0)","v":0},{"$f":"IFERROR(IF($B823<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A823,'TMSIS - elig group'!$H:$H,$B823,'TMSIS - elig group'!$C:$C,G$1),G822),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B823<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A823,'TMSIS - elig group'!$H:$H,$B823,'TMSIS - elig group'!$C:$C,H$1),H822),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B823<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A823,'TMSIS - elig group'!$H:$H,$B823,'TMSIS - elig group'!$C:$C,I$1),I822),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B823<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A823,'TMSIS - elig group'!$H:$H,$B823,'TMSIS - elig group'!$C:$C,J$1),J822),0)","v":0},{"$f":"IFERROR(IF($B823<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A823,'TMSIS - elig group'!$H:$H,$B823,'TMSIS - elig group'!$C:$C,K$1),K822),0)","v":0},true,294608,1184353,0,364157,223689,321996,0,0,0]
["Georgia","2022-07-01",{"$f":"IF($B824<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A824,'CMS monthly enrollment'!C:C,B824,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B824,C812:C823,B812:B823))","v":2107383},{"$f":"IF($B824<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A824,'CMS monthly enrollment'!C:C,B824,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B824,D812:D823,B812:B823))","v":298094},{"$f":"IFERROR(IF($B824<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A824,'TMSIS - elig group'!$H:$H,$B824,'TMSIS - elig group'!$C:$C,E$1),E823),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B824<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A824,'TMSIS - elig group'!$H:$H,$B824,'TMSIS - elig group'!$C:$C,F$1),F823),0)","v":0},{"$f":"IFERROR(IF($B824<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A824,'TMSIS - elig group'!$H:$H,$B824,'TMSIS - elig group'!$C:$C,G$1),G823),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B824<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A824,'TMSIS - elig group'!$H:$H,$B824,'TMSIS - elig group'!$C:$C,H$1),H823),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B824<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A824,'TMSIS - elig group'!$H:$H,$B824,'TMSIS - elig group'!$C:$C,I$1),I823),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B824<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A824,'TMSIS - elig group'!$H:$H,$B824,'TMSIS - elig group'!$C:$C,J$1),J823),0)","v":0},{"$f":"IFERROR(IF($B824<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A824,'TMSIS - elig group'!$H:$H,$B824,'TMSIS - elig group'!$C:$C,K$1),K823),0)","v":0},true,298094,1191811,0,366451,225097,324024,0,0,0]
["Georgia","2022-08-01",{"$f":"IF($B825<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A825,'CMS monthly enrollment'!C:C,B825,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B825,C813:C824,B813:B824))","v":2122927},{"$f":"IF($B825<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A825,'CMS monthly enrollment'!C:C,B825,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B825,D813:D824,B813:B824))","v":300763},{"$f":"IFERROR(IF($B825<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A825,'TMSIS - elig group'!$H:$H,$B825,'TMSIS - elig group'!$C:$C,E$1),E824),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B825<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A825,'TMSIS - elig group'!$H:$H,$B825,'TMSIS - elig group'!$C:$C,F$1),F824),0)","v":0},{"$f":"IFERROR(IF($B825<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A825,'TMSIS - elig group'!$H:$H,$B825,'TMSIS - elig group'!$C:$C,G$1),G824),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B825<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A825,'TMSIS - elig group'!$H:$H,$B825,'TMSIS - elig group'!$C:$C,H$1),H824),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B825<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A825,'TMSIS - elig group'!$H:$H,$B825,'TMSIS - elig group'!$C:$C,I$1),I824),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B825<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A825,'TMSIS - elig group'!$H:$H,$B825,'TMSIS - elig group'!$C:$C,J$1),J824),0)","v":0},{"$f":"IFERROR(IF($B825<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A825,'TMSIS - elig group'!$H:$H,$B825,'TMSIS - elig group'!$C:$C,K$1),K824),0)","v":0},true,300763,1200602,0,369154,226758,326414,0,0,0]
["Georgia","2022-09-01",{"$f":"IF($B826<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A826,'CMS monthly enrollment'!C:C,B826,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B826,C814:C825,B814:B825))","v":2133466},{"$f":"IF($B826<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A826,'CMS monthly enrollment'!C:C,B826,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B826,D814:D825,B814:B825))","v":304647},{"$f":"IFERROR(IF($B826<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A826,'TMSIS - elig group'!$H:$H,$B826,'TMSIS - elig group'!$C:$C,E$1),E825),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B826<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A826,'TMSIS - elig group'!$H:$H,$B826,'TMSIS - elig group'!$C:$C,F$1),F825),0)","v":0},{"$f":"IFERROR(IF($B826<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A826,'TMSIS - elig group'!$H:$H,$B826,'TMSIS - elig group'!$C:$C,G$1),G825),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B826<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A826,'TMSIS - elig group'!$H:$H,$B826,'TMSIS - elig group'!$C:$C,H$1),H825),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B826<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A826,'TMSIS - elig group'!$H:$H,$B826,'TMSIS - elig group'!$C:$C,I$1),I825),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B826<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A826,'TMSIS - elig group'!$H:$H,$B826,'TMSIS - elig group'!$C:$C,J$1),J825),0)","v":0},{"$f":"IFERROR(IF($B826<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A826,'TMSIS - elig group'!$H:$H,$B826,'TMSIS - elig group'!$C:$C,K$1),K825),0)","v":0},true,304647,1206562,0,370986,227883,328034,0,0,0]
["Georgia","2022-10-01",{"$f":"IF($B827<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A827,'CMS monthly enrollment'!C:C,B827,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B827,C815:C826,B815:B826))","v":2145421},{"$f":"IF($B827<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A827,'CMS monthly enrollment'!C:C,B827,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B827,D815:D826,B815:B826))","v":310831},{"$f":"IFERROR(IF($B827<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A827,'TMSIS - elig group'!$H:$H,$B827,'TMSIS - elig group'!$C:$C,E$1),E826),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B827<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A827,'TMSIS - elig group'!$H:$H,$B827,'TMSIS - elig group'!$C:$C,F$1),F826),0)","v":0},{"$f":"IFERROR(IF($B827<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A827,'TMSIS - elig group'!$H:$H,$B827,'TMSIS - elig group'!$C:$C,G$1),G826),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B827<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A827,'TMSIS - elig group'!$H:$H,$B827,'TMSIS - elig group'!$C:$C,H$1),H826),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B827<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A827,'TMSIS - elig group'!$H:$H,$B827,'TMSIS - elig group'!$C:$C,I$1),I826),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B827<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A827,'TMSIS - elig group'!$H:$H,$B827,'TMSIS - elig group'!$C:$C,J$1),J826),0)","v":0},{"$f":"IFERROR(IF($B827<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A827,'TMSIS - elig group'!$H:$H,$B827,'TMSIS - elig group'!$C:$C,K$1),K826),0)","v":0},true,310831,1213323,0,373065,229160,329872,0,0,0]
["Georgia","2022-11-01",{"$f":"IF($B828<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A828,'CMS monthly enrollment'!C:C,B828,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B828,C816:C827,B816:B827))","v":2156969},{"$f":"IF($B828<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A828,'CMS monthly enrollment'!C:C,B828,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B828,D816:D827,B816:B827))","v":317284},{"$f":"IFERROR(IF($B828<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A828,'TMSIS - elig group'!$H:$H,$B828,'TMSIS - elig group'!$C:$C,E$1),E827),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B828<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A828,'TMSIS - elig group'!$H:$H,$B828,'TMSIS - elig group'!$C:$C,F$1),F827),0)","v":0},{"$f":"IFERROR(IF($B828<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A828,'TMSIS - elig group'!$H:$H,$B828,'TMSIS - elig group'!$C:$C,G$1),G827),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B828<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A828,'TMSIS - elig group'!$H:$H,$B828,'TMSIS - elig group'!$C:$C,H$1),H827),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B828<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A828,'TMSIS - elig group'!$H:$H,$B828,'TMSIS - elig group'!$C:$C,I$1),I827),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B828<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A828,'TMSIS - elig group'!$H:$H,$B828,'TMSIS - elig group'!$C:$C,J$1),J827),0)","v":0},{"$f":"IFERROR(IF($B828<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A828,'TMSIS - elig group'!$H:$H,$B828,'TMSIS - elig group'!$C:$C,K$1),K827),0)","v":0},true,317284,1219854,0,375073,230394,331648,0,0,0]
["Georgia","2022-12-01",{"$f":"IF($B829<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A829,'CMS monthly enrollment'!C:C,B829,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B829,C817:C828,B817:B828))","v":2163448},{"$f":"IF($B829<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A829,'CMS monthly enrollment'!C:C,B829,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B829,D817:D828,B817:B828))","v":321946},{"$f":"IFERROR(IF($B829<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A829,'TMSIS - elig group'!$H:$H,$B829,'TMSIS - elig group'!$C:$C,E$1),E828),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B829<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A829,'TMSIS - elig group'!$H:$H,$B829,'TMSIS - elig group'!$C:$C,F$1),F828),0)","v":0},{"$f":"IFERROR(IF($B829<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A829,'TMSIS - elig group'!$H:$H,$B829,'TMSIS - elig group'!$C:$C,G$1),G828),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B829<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A829,'TMSIS - elig group'!$H:$H,$B829,'TMSIS - elig group'!$C:$C,H$1),H828),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B829<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A829,'TMSIS - elig group'!$H:$H,$B829,'TMSIS - elig group'!$C:$C,I$1),I828),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B829<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A829,'TMSIS - elig group'!$H:$H,$B829,'TMSIS - elig group'!$C:$C,J$1),J828),0)","v":0},{"$f":"IFERROR(IF($B829<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A829,'TMSIS - elig group'!$H:$H,$B829,'TMSIS - elig group'!$C:$C,K$1),K828),0)","v":0},true,321946,1223518,0,376200,231086,332644,0,0,0]
["Georgia","2023-01-01",{"$f":"IF($B830<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A830,'CMS monthly enrollment'!C:C,B830,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B830,C818:C829,B818:B829))","v":2148685},{"$f":"IF($B830<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A830,'CMS monthly enrollment'!C:C,B830,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B830,D818:D829,B818:B829))","v":322195},{"$f":"IFERROR(IF($B830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A830,'TMSIS - elig group'!$H:$H,$B830,'TMSIS - elig group'!$C:$C,E$1),E829),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A830,'TMSIS - elig group'!$H:$H,$B830,'TMSIS - elig group'!$C:$C,F$1),F829),0)","v":0},{"$f":"IFERROR(IF($B830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A830,'TMSIS - elig group'!$H:$H,$B830,'TMSIS - elig group'!$C:$C,G$1),G829),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A830,'TMSIS - elig group'!$H:$H,$B830,'TMSIS - elig group'!$C:$C,H$1),H829),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A830,'TMSIS - elig group'!$H:$H,$B830,'TMSIS - elig group'!$C:$C,I$1),I829),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A830,'TMSIS - elig group'!$H:$H,$B830,'TMSIS - elig group'!$C:$C,J$1),J829),0)","v":0},{"$f":"IFERROR(IF($B830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A830,'TMSIS - elig group'!$H:$H,$B830,'TMSIS - elig group'!$C:$C,K$1),K829),0)","v":0},true,322195,1215169,0,373633,229509,330374,0,0,0]
["Georgia","2023-02-01",{"$f":"IF($B831<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A831,'CMS monthly enrollment'!C:C,B831,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B831,C819:C830,B819:B830))","v":2184896.2774801273},{"$f":"IF($B831<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A831,'CMS monthly enrollment'!C:C,B831,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B831,D819:D830,B819:B830))","v":322087.30170599278},{"$f":"IFERROR(IF($B831<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A831,'TMSIS - elig group'!$H:$H,$B831,'TMSIS - elig group'!$C:$C,E$1),E830),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B831<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A831,'TMSIS - elig group'!$H:$H,$B831,'TMSIS - elig group'!$C:$C,F$1),F830),0)","v":0},{"$f":"IFERROR(IF($B831<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A831,'TMSIS - elig group'!$H:$H,$B831,'TMSIS - elig group'!$C:$C,G$1),G830),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B831<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A831,'TMSIS - elig group'!$H:$H,$B831,'TMSIS - elig group'!$C:$C,H$1),H830),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B831<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A831,'TMSIS - elig group'!$H:$H,$B831,'TMSIS - elig group'!$C:$C,I$1),I830),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B831<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A831,'TMSIS - elig group'!$H:$H,$B831,'TMSIS - elig group'!$C:$C,J$1),J830),0)","v":0},{"$f":"IFERROR(IF($B831<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A831,'TMSIS - elig group'!$H:$H,$B831,'TMSIS - elig group'!$C:$C,K$1),K830),0)","v":0},true,322087.30170599278,1235648,0,379929,233377,335942,0,0,0]
["Georgia","2023-03-01",{"$f":"IF($B832<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A832,'CMS monthly enrollment'!C:C,B832,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B832,C820:C831,B820:B831))","v":2193683.500419423},{"$f":"IF($B832<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A832,'CMS monthly enrollment'!C:C,B832,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B832,D820:D831,B820:B831))","v":326478.90631788038},{"$f":"IFERROR(IF($B832<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A832,'TMSIS - elig group'!$H:$H,$B832,'TMSIS - elig group'!$C:$C,E$1),E831),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B832<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A832,'TMSIS - elig group'!$H:$H,$B832,'TMSIS - elig group'!$C:$C,F$1),F831),0)","v":0},{"$f":"IFERROR(IF($B832<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A832,'TMSIS - elig group'!$H:$H,$B832,'TMSIS - elig group'!$C:$C,G$1),G831),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B832<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A832,'TMSIS - elig group'!$H:$H,$B832,'TMSIS - elig group'!$C:$C,H$1),H831),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B832<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A832,'TMSIS - elig group'!$H:$H,$B832,'TMSIS - elig group'!$C:$C,I$1),I831),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B832<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A832,'TMSIS - elig group'!$H:$H,$B832,'TMSIS - elig group'!$C:$C,J$1),J831),0)","v":0},{"$f":"IFERROR(IF($B832<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A832,'TMSIS - elig group'!$H:$H,$B832,'TMSIS - elig group'!$C:$C,K$1),K831),0)","v":0},true,326478.90631788038,1240618,0,381457,234315,337293,0,0,0]
["Georgia","2023-04-01",{"$f":"IF($B833<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A833,'CMS monthly enrollment'!C:C,B833,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B833,C821:C832,B821:B832))","v":2203276.7851156425},{"$f":"IF($B833<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A833,'CMS monthly enrollment'!C:C,B833,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B833,D821:D832,B821:B832))","v":331757.25579191931},{"$f":"IFERROR(IF($B833<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A833,'TMSIS - elig group'!$H:$H,$B833,'TMSIS - elig group'!$C:$C,E$1),E832),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B833<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A833,'TMSIS - elig group'!$H:$H,$B833,'TMSIS - elig group'!$C:$C,F$1),F832),0)","v":0},{"$f":"IFERROR(IF($B833<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A833,'TMSIS - elig group'!$H:$H,$B833,'TMSIS - elig group'!$C:$C,G$1),G832),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B833<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A833,'TMSIS - elig group'!$H:$H,$B833,'TMSIS - elig group'!$C:$C,H$1),H832),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B833<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A833,'TMSIS - elig group'!$H:$H,$B833,'TMSIS - elig group'!$C:$C,I$1),I832),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B833<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A833,'TMSIS - elig group'!$H:$H,$B833,'TMSIS - elig group'!$C:$C,J$1),J832),0)","v":0},{"$f":"IFERROR(IF($B833<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A833,'TMSIS - elig group'!$H:$H,$B833,'TMSIS - elig group'!$C:$C,K$1),K832),0)","v":0},true,331757.25579191931,1246043,0,383126,235340,338768,0,0,0]
["Georgia","2023-05-01",{"$f":"IF($B834<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A834,'CMS monthly enrollment'!C:C,B834,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B834,C822:C833,B822:B833))","v":2212666.9601832163},{"$f":"IF($B834<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A834,'CMS monthly enrollment'!C:C,B834,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B834,D822:D833,B822:B833))","v":335650.38340581302},{"$f":"IFERROR(IF($B834<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A834,'TMSIS - elig group'!$H:$H,$B834,'TMSIS - elig group'!$C:$C,E$1),E833),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B834<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A834,'TMSIS - elig group'!$H:$H,$B834,'TMSIS - elig group'!$C:$C,F$1),F833),0)","v":0},{"$f":"IFERROR(IF($B834<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A834,'TMSIS - elig group'!$H:$H,$B834,'TMSIS - elig group'!$C:$C,G$1),G833),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B834<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A834,'TMSIS - elig group'!$H:$H,$B834,'TMSIS - elig group'!$C:$C,H$1),H833),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B834<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A834,'TMSIS - elig group'!$H:$H,$B834,'TMSIS - elig group'!$C:$C,I$1),I833),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B834<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A834,'TMSIS - elig group'!$H:$H,$B834,'TMSIS - elig group'!$C:$C,J$1),J833),0)","v":0},{"$f":"IFERROR(IF($B834<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A834,'TMSIS - elig group'!$H:$H,$B834,'TMSIS - elig group'!$C:$C,K$1),K833),0)","v":0},true,335650.38340581302,1251354,0,384758,236343,340212,0,0,0]
["Georgia","2023-06-01",{"$f":"IF($B835<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A835,'CMS monthly enrollment'!C:C,B835,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B835,C823:C834,B823:B834))","v":2222208.1222961303},{"$f":"IF($B835<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A835,'CMS monthly enrollment'!C:C,B835,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B835,D823:D834,B823:B834))","v":339608.11918831151},{"$f":"IFERROR(IF($B835<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A835,'TMSIS - elig group'!$H:$H,$B835,'TMSIS - elig group'!$C:$C,E$1),E834),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B835<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A835,'TMSIS - elig group'!$H:$H,$B835,'TMSIS - elig group'!$C:$C,F$1),F834),0)","v":0},{"$f":"IFERROR(IF($B835<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A835,'TMSIS - elig group'!$H:$H,$B835,'TMSIS - elig group'!$C:$C,G$1),G834),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B835<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A835,'TMSIS - elig group'!$H:$H,$B835,'TMSIS - elig group'!$C:$C,H$1),H834),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B835<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A835,'TMSIS - elig group'!$H:$H,$B835,'TMSIS - elig group'!$C:$C,I$1),I834),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B835<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A835,'TMSIS - elig group'!$H:$H,$B835,'TMSIS - elig group'!$C:$C,J$1),J834),0)","v":0},{"$f":"IFERROR(IF($B835<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A835,'TMSIS - elig group'!$H:$H,$B835,'TMSIS - elig group'!$C:$C,K$1),K834),0)","v":0},true,{"$f":"D835","v":339608.11918831151},{"$f":"ROUND($C835*E835,0)","v":1256750},{"$f":"ROUND($C835*F835,0)","v":0},{"$f":"ROUND($C835*G835,0)","v":386418},{"$f":"ROUND($C835*H835,0)","v":237362},{"$f":"ROUND($C835*I835,0)","v":341679},{"$f":"ROUND($C835*J835,0)","v":0},{"$f":"ROUND($C835*K835,0)","v":0},0]
["Georgia","2023-07-01",{"$f":"IF($B836<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A836,'CMS monthly enrollment'!C:C,B836,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B836,C824:C835,B824:B835))","v":2231306.3077226747},{"$f":"IF($B836<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A836,'CMS monthly enrollment'!C:C,B836,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B836,D824:D835,B824:B835))","v":343165.5082580233},{"$f":"IFERROR(IF($B836<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A836,'TMSIS - elig group'!$H:$H,$B836,'TMSIS - elig group'!$C:$C,E$1),E835),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B836<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A836,'TMSIS - elig group'!$H:$H,$B836,'TMSIS - elig group'!$C:$C,F$1),F835),0)","v":0},{"$f":"IFERROR(IF($B836<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A836,'TMSIS - elig group'!$H:$H,$B836,'TMSIS - elig group'!$C:$C,G$1),G835),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B836<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A836,'TMSIS - elig group'!$H:$H,$B836,'TMSIS - elig group'!$C:$C,H$1),H835),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B836<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A836,'TMSIS - elig group'!$H:$H,$B836,'TMSIS - elig group'!$C:$C,I$1),I835),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B836<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A836,'TMSIS - elig group'!$H:$H,$B836,'TMSIS - elig group'!$C:$C,J$1),J835),0)","v":0},{"$f":"IFERROR(IF($B836<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A836,'TMSIS - elig group'!$H:$H,$B836,'TMSIS - elig group'!$C:$C,K$1),K835),0)","v":0},true,343165.5082580233,1261895,0,388000,238334,343078,0,0,0]
["Georgia","2023-08-01",{"$f":"IF($B837<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A837,'CMS monthly enrollment'!C:C,B837,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B837,C825:C836,B825:B836))","v":2240814.1647560503},{"$f":"IF($B837<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A837,'CMS monthly enrollment'!C:C,B837,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B837,D825:D836,B825:B836))","v":346749.47351444978},{"$f":"IFERROR(IF($B837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A837,'TMSIS - elig group'!$H:$H,$B837,'TMSIS - elig group'!$C:$C,E$1),E836),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A837,'TMSIS - elig group'!$H:$H,$B837,'TMSIS - elig group'!$C:$C,F$1),F836),0)","v":0},{"$f":"IFERROR(IF($B837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A837,'TMSIS - elig group'!$H:$H,$B837,'TMSIS - elig group'!$C:$C,G$1),G836),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A837,'TMSIS - elig group'!$H:$H,$B837,'TMSIS - elig group'!$C:$C,H$1),H836),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A837,'TMSIS - elig group'!$H:$H,$B837,'TMSIS - elig group'!$C:$C,I$1),I836),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A837,'TMSIS - elig group'!$H:$H,$B837,'TMSIS - elig group'!$C:$C,J$1),J836),0)","v":0},{"$f":"IFERROR(IF($B837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A837,'TMSIS - elig group'!$H:$H,$B837,'TMSIS - elig group'!$C:$C,K$1),K836),0)","v":0},true,346749.47351444978,1267272,0,389653,239349,344540,0,0,0]
["Georgia","2023-09-01",{"$f":"IF($B838<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A838,'CMS monthly enrollment'!C:C,B838,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B838,C826:C837,B826:B837))","v":2251059.0200491231},{"$f":"IF($B838<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A838,'CMS monthly enrollment'!C:C,B838,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B838,D826:D837,B826:B837))","v":350001.90304807108},{"$f":"IFERROR(IF($B838<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A838,'TMSIS - elig group'!$H:$H,$B838,'TMSIS - elig group'!$C:$C,E$1),E837),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B838<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A838,'TMSIS - elig group'!$H:$H,$B838,'TMSIS - elig group'!$C:$C,F$1),F837),0)","v":0},{"$f":"IFERROR(IF($B838<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A838,'TMSIS - elig group'!$H:$H,$B838,'TMSIS - elig group'!$C:$C,G$1),G837),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B838<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A838,'TMSIS - elig group'!$H:$H,$B838,'TMSIS - elig group'!$C:$C,H$1),H837),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B838<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A838,'TMSIS - elig group'!$H:$H,$B838,'TMSIS - elig group'!$C:$C,I$1),I837),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B838<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A838,'TMSIS - elig group'!$H:$H,$B838,'TMSIS - elig group'!$C:$C,J$1),J837),0)","v":0},{"$f":"IFERROR(IF($B838<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A838,'TMSIS - elig group'!$H:$H,$B838,'TMSIS - elig group'!$C:$C,K$1),K837),0)","v":0},true,350001.90304807108,1273066,0,391434,240444,346115,0,0,0]
["Georgia","2023-10-01",{"$f":"IF($B839<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A839,'CMS monthly enrollment'!C:C,B839,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B839,C827:C838,B827:B838))","v":2261165.3234952465},{"$f":"IF($B839<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A839,'CMS monthly enrollment'!C:C,B839,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B839,D827:D838,B827:B838))","v":352920.53493904695},{"$f":"IFERROR(IF($B839<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A839,'TMSIS - elig group'!$H:$H,$B839,'TMSIS - elig group'!$C:$C,E$1),E838),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B839<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A839,'TMSIS - elig group'!$H:$H,$B839,'TMSIS - elig group'!$C:$C,F$1),F838),0)","v":0},{"$f":"IFERROR(IF($B839<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A839,'TMSIS - elig group'!$H:$H,$B839,'TMSIS - elig group'!$C:$C,G$1),G838),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B839<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A839,'TMSIS - elig group'!$H:$H,$B839,'TMSIS - elig group'!$C:$C,H$1),H838),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B839<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A839,'TMSIS - elig group'!$H:$H,$B839,'TMSIS - elig group'!$C:$C,I$1),I838),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B839<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A839,'TMSIS - elig group'!$H:$H,$B839,'TMSIS - elig group'!$C:$C,J$1),J838),0)","v":0},{"$f":"IFERROR(IF($B839<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A839,'TMSIS - elig group'!$H:$H,$B839,'TMSIS - elig group'!$C:$C,K$1),K838),0)","v":0},true,352920.53493904695,1278782,0,393192,241523,347669,0,0,0]
["Georgia","2023-11-01",{"$f":"IF($B840<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A840,'CMS monthly enrollment'!C:C,B840,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B840,C828:C839,B828:B839))","v":2272240.769558873},{"$f":"IF($B840<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A840,'CMS monthly enrollment'!C:C,B840,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B840,D828:D839,B828:B839))","v":356203.09566374589},{"$f":"IFERROR(IF($B840<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A840,'TMSIS - elig group'!$H:$H,$B840,'TMSIS - elig group'!$C:$C,E$1),E839),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B840<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A840,'TMSIS - elig group'!$H:$H,$B840,'TMSIS - elig group'!$C:$C,F$1),F839),0)","v":0},{"$f":"IFERROR(IF($B840<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A840,'TMSIS - elig group'!$H:$H,$B840,'TMSIS - elig group'!$C:$C,G$1),G839),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B840<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A840,'TMSIS - elig group'!$H:$H,$B840,'TMSIS - elig group'!$C:$C,H$1),H839),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B840<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A840,'TMSIS - elig group'!$H:$H,$B840,'TMSIS - elig group'!$C:$C,I$1),I839),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B840<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A840,'TMSIS - elig group'!$H:$H,$B840,'TMSIS - elig group'!$C:$C,J$1),J839),0)","v":0},{"$f":"IFERROR(IF($B840<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A840,'TMSIS - elig group'!$H:$H,$B840,'TMSIS - elig group'!$C:$C,K$1),K839),0)","v":0},true,356203.09566374589,1285045,0,395118,242706,349372,0,0,0]
["Georgia","2023-12-01",{"$f":"IF($B841<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A841,'CMS monthly enrollment'!C:C,B841,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B841,C829:C840,B829:B840))","v":2283747.2609666195},{"$f":"IF($B841<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A841,'CMS monthly enrollment'!C:C,B841,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B841,D829:D840,B829:B840))","v":359889.66405608505},{"$f":"IFERROR(IF($B841<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A841,'TMSIS - elig group'!$H:$H,$B841,'TMSIS - elig group'!$C:$C,E$1),E840),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B841<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A841,'TMSIS - elig group'!$H:$H,$B841,'TMSIS - elig group'!$C:$C,F$1),F840),0)","v":0},{"$f":"IFERROR(IF($B841<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A841,'TMSIS - elig group'!$H:$H,$B841,'TMSIS - elig group'!$C:$C,G$1),G840),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B841<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A841,'TMSIS - elig group'!$H:$H,$B841,'TMSIS - elig group'!$C:$C,H$1),H840),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B841<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A841,'TMSIS - elig group'!$H:$H,$B841,'TMSIS - elig group'!$C:$C,I$1),I840),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B841<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A841,'TMSIS - elig group'!$H:$H,$B841,'TMSIS - elig group'!$C:$C,J$1),J840),0)","v":0},{"$f":"IFERROR(IF($B841<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A841,'TMSIS - elig group'!$H:$H,$B841,'TMSIS - elig group'!$C:$C,K$1),K840),0)","v":0},true,359889.66405608505,1291553,0,397118,243935,351141,0,0,0]
["Georgia","2024-01-01",{"$f":"IF($B842<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A842,'CMS monthly enrollment'!C:C,B842,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B842,C830:C841,B830:B841))","v":2295646.5995041151},{"$f":"IF($B842<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A842,'CMS monthly enrollment'!C:C,B842,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B842,D830:D841,B830:B841))","v":364165.96976584941},{"$f":"IFERROR(IF($B842<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A842,'TMSIS - elig group'!$H:$H,$B842,'TMSIS - elig group'!$C:$C,E$1),E841),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B842<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A842,'TMSIS - elig group'!$H:$H,$B842,'TMSIS - elig group'!$C:$C,F$1),F841),0)","v":0},{"$f":"IFERROR(IF($B842<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A842,'TMSIS - elig group'!$H:$H,$B842,'TMSIS - elig group'!$C:$C,G$1),G841),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B842<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A842,'TMSIS - elig group'!$H:$H,$B842,'TMSIS - elig group'!$C:$C,H$1),H841),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B842<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A842,'TMSIS - elig group'!$H:$H,$B842,'TMSIS - elig group'!$C:$C,I$1),I841),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B842<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A842,'TMSIS - elig group'!$H:$H,$B842,'TMSIS - elig group'!$C:$C,J$1),J841),0)","v":0},{"$f":"IFERROR(IF($B842<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A842,'TMSIS - elig group'!$H:$H,$B842,'TMSIS - elig group'!$C:$C,K$1),K841),0)","v":0},true,364165.96976584941,1298282,0,399188,245206,352971,0,0,0]
["Georgia","2024-02-01",{"$f":"IF($B843<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A843,'CMS monthly enrollment'!C:C,B843,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B843,C831:C842,B831:B842))","v":2302808.523656778},{"$f":"IF($B843<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A843,'CMS monthly enrollment'!C:C,B843,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B843,D831:D842,B831:B842))","v":368156.91309045535},{"$f":"IFERROR(IF($B843<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A843,'TMSIS - elig group'!$H:$H,$B843,'TMSIS - elig group'!$C:$C,E$1),E842),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B843<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A843,'TMSIS - elig group'!$H:$H,$B843,'TMSIS - elig group'!$C:$C,F$1),F842),0)","v":0},{"$f":"IFERROR(IF($B843<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A843,'TMSIS - elig group'!$H:$H,$B843,'TMSIS - elig group'!$C:$C,G$1),G842),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B843<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A843,'TMSIS - elig group'!$H:$H,$B843,'TMSIS - elig group'!$C:$C,H$1),H842),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B843<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A843,'TMSIS - elig group'!$H:$H,$B843,'TMSIS - elig group'!$C:$C,I$1),I842),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B843<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A843,'TMSIS - elig group'!$H:$H,$B843,'TMSIS - elig group'!$C:$C,J$1),J842),0)","v":0},{"$f":"IFERROR(IF($B843<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A843,'TMSIS - elig group'!$H:$H,$B843,'TMSIS - elig group'!$C:$C,K$1),K842),0)","v":0},true,368156.91309045535,1302332,0,400433,245971,354072,0,0,0]
["Georgia","2024-03-01",{"$f":"IF($B844<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A844,'CMS monthly enrollment'!C:C,B844,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B844,C832:C843,B832:B843))","v":2312580.1586906016},{"$f":"IF($B844<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A844,'CMS monthly enrollment'!C:C,B844,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B844,D832:D843,B832:B843))","v":371278.59902976919},{"$f":"IFERROR(IF($B844<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A844,'TMSIS - elig group'!$H:$H,$B844,'TMSIS - elig group'!$C:$C,E$1),E843),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B844<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A844,'TMSIS - elig group'!$H:$H,$B844,'TMSIS - elig group'!$C:$C,F$1),F843),0)","v":0},{"$f":"IFERROR(IF($B844<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A844,'TMSIS - elig group'!$H:$H,$B844,'TMSIS - elig group'!$C:$C,G$1),G843),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B844<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A844,'TMSIS - elig group'!$H:$H,$B844,'TMSIS - elig group'!$C:$C,H$1),H843),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B844<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A844,'TMSIS - elig group'!$H:$H,$B844,'TMSIS - elig group'!$C:$C,I$1),I843),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B844<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A844,'TMSIS - elig group'!$H:$H,$B844,'TMSIS - elig group'!$C:$C,J$1),J843),0)","v":0},{"$f":"IFERROR(IF($B844<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A844,'TMSIS - elig group'!$H:$H,$B844,'TMSIS - elig group'!$C:$C,K$1),K843),0)","v":0},true,371278.59902976919,1307859,0,402132,247015,355574,0,0,0]
["Georgia","2024-04-01",{"$f":"IF($B845<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A845,'CMS monthly enrollment'!C:C,B845,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B845,C833:C844,B833:B844))","v":2323098.338734705},{"$f":"IF($B845<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A845,'CMS monthly enrollment'!C:C,B845,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B845,D833:D844,B833:B844))","v":374627.17443864886},{"$f":"IFERROR(IF($B845<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A845,'TMSIS - elig group'!$H:$H,$B845,'TMSIS - elig group'!$C:$C,E$1),E844),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B845<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A845,'TMSIS - elig group'!$H:$H,$B845,'TMSIS - elig group'!$C:$C,F$1),F844),0)","v":0},{"$f":"IFERROR(IF($B845<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A845,'TMSIS - elig group'!$H:$H,$B845,'TMSIS - elig group'!$C:$C,G$1),G844),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B845<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A845,'TMSIS - elig group'!$H:$H,$B845,'TMSIS - elig group'!$C:$C,H$1),H844),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B845<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A845,'TMSIS - elig group'!$H:$H,$B845,'TMSIS - elig group'!$C:$C,I$1),I844),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B845<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A845,'TMSIS - elig group'!$H:$H,$B845,'TMSIS - elig group'!$C:$C,J$1),J844),0)","v":0},{"$f":"IFERROR(IF($B845<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A845,'TMSIS - elig group'!$H:$H,$B845,'TMSIS - elig group'!$C:$C,K$1),K844),0)","v":0},true,374627.17443864886,1313807,0,403961,248139,357191,0,0,0]
["Georgia","2024-05-01",{"$f":"IF($B846<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A846,'CMS monthly enrollment'!C:C,B846,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B846,C834:C845,B834:B845))","v":2333331.5276601352},{"$f":"IF($B846<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A846,'CMS monthly enrollment'!C:C,B846,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B846,D834:D845,B834:B845))","v":378025.92882677261},{"$f":"IFERROR(IF($B846<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A846,'TMSIS - elig group'!$H:$H,$B846,'TMSIS - elig group'!$C:$C,E$1),E845),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B846<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A846,'TMSIS - elig group'!$H:$H,$B846,'TMSIS - elig group'!$C:$C,F$1),F845),0)","v":0},{"$f":"IFERROR(IF($B846<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A846,'TMSIS - elig group'!$H:$H,$B846,'TMSIS - elig group'!$C:$C,G$1),G845),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B846<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A846,'TMSIS - elig group'!$H:$H,$B846,'TMSIS - elig group'!$C:$C,H$1),H845),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B846<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A846,'TMSIS - elig group'!$H:$H,$B846,'TMSIS - elig group'!$C:$C,I$1),I845),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B846<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A846,'TMSIS - elig group'!$H:$H,$B846,'TMSIS - elig group'!$C:$C,J$1),J845),0)","v":0},{"$f":"IFERROR(IF($B846<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A846,'TMSIS - elig group'!$H:$H,$B846,'TMSIS - elig group'!$C:$C,K$1),K845),0)","v":0},true,378025.92882677261,1319594,0,405741,249232,358765,0,0,0]
["Georgia","2024-06-01",{"$f":"IF($B847<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A847,'CMS monthly enrollment'!C:C,B847,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B847,C835:C846,B835:B846))","v":2343947.8402902205},{"$f":"IF($B847<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A847,'CMS monthly enrollment'!C:C,B847,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B847,D835:D846,B835:B846))","v":381581.27860824391},{"$f":"IFERROR(IF($B847<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A847,'TMSIS - elig group'!$H:$H,$B847,'TMSIS - elig group'!$C:$C,E$1),E846),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B847<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A847,'TMSIS - elig group'!$H:$H,$B847,'TMSIS - elig group'!$C:$C,F$1),F846),0)","v":0},{"$f":"IFERROR(IF($B847<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A847,'TMSIS - elig group'!$H:$H,$B847,'TMSIS - elig group'!$C:$C,G$1),G846),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B847<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A847,'TMSIS - elig group'!$H:$H,$B847,'TMSIS - elig group'!$C:$C,H$1),H846),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B847<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A847,'TMSIS - elig group'!$H:$H,$B847,'TMSIS - elig group'!$C:$C,I$1),I846),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B847<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A847,'TMSIS - elig group'!$H:$H,$B847,'TMSIS - elig group'!$C:$C,J$1),J846),0)","v":0},{"$f":"IFERROR(IF($B847<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A847,'TMSIS - elig group'!$H:$H,$B847,'TMSIS - elig group'!$C:$C,K$1),K846),0)","v":0},true,381581.27860824391,1325598,0,407587,250366,360397,0,0,0]
["Georgia","2024-07-01",{"$f":"IF($B848<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A848,'CMS monthly enrollment'!C:C,B848,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B848,C836:C847,B836:B847))","v":2354215.3092433456},{"$f":"IF($B848<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A848,'CMS monthly enrollment'!C:C,B848,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B848,D836:D847,B836:B847))","v":385088.18718471844},{"$f":"IFERROR(IF($B848<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A848,'TMSIS - elig group'!$H:$H,$B848,'TMSIS - elig group'!$C:$C,E$1),E847),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B848<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A848,'TMSIS - elig group'!$H:$H,$B848,'TMSIS - elig group'!$C:$C,F$1),F847),0)","v":0},{"$f":"IFERROR(IF($B848<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A848,'TMSIS - elig group'!$H:$H,$B848,'TMSIS - elig group'!$C:$C,G$1),G847),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B848<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A848,'TMSIS - elig group'!$H:$H,$B848,'TMSIS - elig group'!$C:$C,H$1),H847),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B848<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A848,'TMSIS - elig group'!$H:$H,$B848,'TMSIS - elig group'!$C:$C,I$1),I847),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B848<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A848,'TMSIS - elig group'!$H:$H,$B848,'TMSIS - elig group'!$C:$C,J$1),J847),0)","v":0},{"$f":"IFERROR(IF($B848<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A848,'TMSIS - elig group'!$H:$H,$B848,'TMSIS - elig group'!$C:$C,K$1),K847),0)","v":0},{"$f":"SUM(E848:K848)=1","v":true},385088.18718471844,1331405,0,409372,251462,361976,0,0,0]
["Georgia",{"$f":"B771","v":"2024-08-01"},{"$f":"IF($B849<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A849,'CMS monthly enrollment'!C:C,B849,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B849,C837:C848,B837:B848))","v":2364730.7290812042},{"$f":"IF($B849<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A849,'CMS monthly enrollment'!C:C,B849,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B849,D837:D848,B837:B848))","v":388758.69824137725},{"$f":"IFERROR(IF($B849<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A849,'TMSIS - elig group'!$H:$H,$B849,'TMSIS - elig group'!$C:$C,E$1),E848),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B849<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A849,'TMSIS - elig group'!$H:$H,$B849,'TMSIS - elig group'!$C:$C,F$1),F848),0)","v":0},{"$f":"IFERROR(IF($B849<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A849,'TMSIS - elig group'!$H:$H,$B849,'TMSIS - elig group'!$C:$C,G$1),G848),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B849<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A849,'TMSIS - elig group'!$H:$H,$B849,'TMSIS - elig group'!$C:$C,H$1),H848),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B849<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A849,'TMSIS - elig group'!$H:$H,$B849,'TMSIS - elig group'!$C:$C,I$1),I848),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B849<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A849,'TMSIS - elig group'!$H:$H,$B849,'TMSIS - elig group'!$C:$C,J$1),J848),0)","v":0},{"$f":"IFERROR(IF($B849<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A849,'TMSIS - elig group'!$H:$H,$B849,'TMSIS - elig group'!$C:$C,K$1),K848),0)","v":0},true,388758.69824137725,1337352,0,411201,252585,363593,0,0,0]
["Georgia","2024-09-01",{"$f":"IF($B850<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A850,'CMS monthly enrollment'!C:C,B850,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B850,C838:C849,B838:B849))","v":2375088.163992079},{"$f":"IF($B850<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A850,'CMS monthly enrollment'!C:C,B850,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B850,D838:D849,B838:B849))","v":392476.48904014565},{"$f":"IFERROR(IF($B850<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A850,'TMSIS - elig group'!$H:$H,$B850,'TMSIS - elig group'!$C:$C,E$1),E849),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B850<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A850,'TMSIS - elig group'!$H:$H,$B850,'TMSIS - elig group'!$C:$C,F$1),F849),0)","v":0},{"$f":"IFERROR(IF($B850<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A850,'TMSIS - elig group'!$H:$H,$B850,'TMSIS - elig group'!$C:$C,G$1),G849),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B850<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A850,'TMSIS - elig group'!$H:$H,$B850,'TMSIS - elig group'!$C:$C,H$1),H849),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B850<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A850,'TMSIS - elig group'!$H:$H,$B850,'TMSIS - elig group'!$C:$C,I$1),I849),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B850<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A850,'TMSIS - elig group'!$H:$H,$B850,'TMSIS - elig group'!$C:$C,J$1),J849),0)","v":0},{"$f":"IFERROR(IF($B850<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A850,'TMSIS - elig group'!$H:$H,$B850,'TMSIS - elig group'!$C:$C,K$1),K849),0)","v":0},true,392476.48904014565,1343210,0,413002,253692,365185,0,0,0]
["Georgia","2024-10-01",{"$f":"IF($B851<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A851,'CMS monthly enrollment'!C:C,B851,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B851,C839:C850,B839:B850))","v":2385010.9206947125},{"$f":"IF($B851<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A851,'CMS monthly enrollment'!C:C,B851,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B851,D839:D850,B839:B850))","v":396064.28220174462},{"$f":"IFERROR(IF($B851<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A851,'TMSIS - elig group'!$H:$H,$B851,'TMSIS - elig group'!$C:$C,E$1),E850),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B851<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A851,'TMSIS - elig group'!$H:$H,$B851,'TMSIS - elig group'!$C:$C,F$1),F850),0)","v":0},{"$f":"IFERROR(IF($B851<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A851,'TMSIS - elig group'!$H:$H,$B851,'TMSIS - elig group'!$C:$C,G$1),G850),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B851<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A851,'TMSIS - elig group'!$H:$H,$B851,'TMSIS - elig group'!$C:$C,H$1),H850),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B851<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A851,'TMSIS - elig group'!$H:$H,$B851,'TMSIS - elig group'!$C:$C,I$1),I850),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B851<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A851,'TMSIS - elig group'!$H:$H,$B851,'TMSIS - elig group'!$C:$C,J$1),J850),0)","v":0},{"$f":"IFERROR(IF($B851<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A851,'TMSIS - elig group'!$H:$H,$B851,'TMSIS - elig group'!$C:$C,K$1),K850),0)","v":0},true,396064.28220174462,1348821,0,414727,254752,366711,0,0,0]
["Georgia","2024-11-01",{"$f":"IF($B852<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A852,'CMS monthly enrollment'!C:C,B852,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B852,C840:C851,B840:B851))","v":2395173.329486711},{"$f":"IF($B852<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A852,'CMS monthly enrollment'!C:C,B852,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B852,D840:D851,B840:B851))","v":399685.58566144109},{"$f":"IFERROR(IF($B852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A852,'TMSIS - elig group'!$H:$H,$B852,'TMSIS - elig group'!$C:$C,E$1),E851),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A852,'TMSIS - elig group'!$H:$H,$B852,'TMSIS - elig group'!$C:$C,F$1),F851),0)","v":0},{"$f":"IFERROR(IF($B852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A852,'TMSIS - elig group'!$H:$H,$B852,'TMSIS - elig group'!$C:$C,G$1),G851),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A852,'TMSIS - elig group'!$H:$H,$B852,'TMSIS - elig group'!$C:$C,H$1),H851),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A852,'TMSIS - elig group'!$H:$H,$B852,'TMSIS - elig group'!$C:$C,I$1),I851),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A852,'TMSIS - elig group'!$H:$H,$B852,'TMSIS - elig group'!$C:$C,J$1),J851),0)","v":0},{"$f":"IFERROR(IF($B852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A852,'TMSIS - elig group'!$H:$H,$B852,'TMSIS - elig group'!$C:$C,K$1),K851),0)","v":0},true,399685.58566144109,1354569,0,416494,255837,368273,0,0,0]
["Georgia","2024-12-01",{"$f":"IF($B853<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A853,'CMS monthly enrollment'!C:C,B853,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B853,C841:C852,B841:B852))","v":2405019.7151088864},{"$f":"IF($B853<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A853,'CMS monthly enrollment'!C:C,B853,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B853,D841:D852,B841:B852))","v":403100.20017228741},{"$f":"IFERROR(IF($B853<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A853,'TMSIS - elig group'!$H:$H,$B853,'TMSIS - elig group'!$C:$C,E$1),E852),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B853<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A853,'TMSIS - elig group'!$H:$H,$B853,'TMSIS - elig group'!$C:$C,F$1),F852),0)","v":0},{"$f":"IFERROR(IF($B853<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A853,'TMSIS - elig group'!$H:$H,$B853,'TMSIS - elig group'!$C:$C,G$1),G852),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B853<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A853,'TMSIS - elig group'!$H:$H,$B853,'TMSIS - elig group'!$C:$C,H$1),H852),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B853<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A853,'TMSIS - elig group'!$H:$H,$B853,'TMSIS - elig group'!$C:$C,I$1),I852),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B853<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A853,'TMSIS - elig group'!$H:$H,$B853,'TMSIS - elig group'!$C:$C,J$1),J852),0)","v":0},{"$f":"IFERROR(IF($B853<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A853,'TMSIS - elig group'!$H:$H,$B853,'TMSIS - elig group'!$C:$C,K$1),K852),0)","v":0},true,403100.20017228741,1360137,0,418206,256889,369787,0,0,0]
["Georgia","2025-01-01",{"$f":"IF($B854<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A854,'CMS monthly enrollment'!C:C,B854,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B854,C842:C853,B842:B853))","v":2415425.1678121928},{"$f":"IF($B854<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A854,'CMS monthly enrollment'!C:C,B854,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B854,D842:D853,B842:B853))","v":406606.72820887994},{"$f":"IFERROR(IF($B854<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A854,'TMSIS - elig group'!$H:$H,$B854,'TMSIS - elig group'!$C:$C,E$1),E853),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B854<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A854,'TMSIS - elig group'!$H:$H,$B854,'TMSIS - elig group'!$C:$C,F$1),F853),0)","v":0},{"$f":"IFERROR(IF($B854<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A854,'TMSIS - elig group'!$H:$H,$B854,'TMSIS - elig group'!$C:$C,G$1),G853),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B854<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A854,'TMSIS - elig group'!$H:$H,$B854,'TMSIS - elig group'!$C:$C,H$1),H853),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B854<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A854,'TMSIS - elig group'!$H:$H,$B854,'TMSIS - elig group'!$C:$C,I$1),I853),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B854<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A854,'TMSIS - elig group'!$H:$H,$B854,'TMSIS - elig group'!$C:$C,J$1),J853),0)","v":0},{"$f":"IFERROR(IF($B854<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A854,'TMSIS - elig group'!$H:$H,$B854,'TMSIS - elig group'!$C:$C,K$1),K853),0)","v":0},true,406606.72820887994,1366022,0,420016,258000,371387,0,0,0]
["Georgia","2025-02-01",{"$f":"IF($B855<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A855,'CMS monthly enrollment'!C:C,B855,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B855,C843:C854,B843:B854))","v":2426220.4537318628},{"$f":"IF($B855<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A855,'CMS monthly enrollment'!C:C,B855,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B855,D843:D854,B843:B854))","v":410193.53366326075},{"$f":"IFERROR(IF($B855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A855,'TMSIS - elig group'!$H:$H,$B855,'TMSIS - elig group'!$C:$C,E$1),E854),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A855,'TMSIS - elig group'!$H:$H,$B855,'TMSIS - elig group'!$C:$C,F$1),F854),0)","v":0},{"$f":"IFERROR(IF($B855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A855,'TMSIS - elig group'!$H:$H,$B855,'TMSIS - elig group'!$C:$C,G$1),G854),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A855,'TMSIS - elig group'!$H:$H,$B855,'TMSIS - elig group'!$C:$C,H$1),H854),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A855,'TMSIS - elig group'!$H:$H,$B855,'TMSIS - elig group'!$C:$C,I$1),I854),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A855,'TMSIS - elig group'!$H:$H,$B855,'TMSIS - elig group'!$C:$C,J$1),J854),0)","v":0},{"$f":"IFERROR(IF($B855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A855,'TMSIS - elig group'!$H:$H,$B855,'TMSIS - elig group'!$C:$C,K$1),K854),0)","v":0},true,410193.53366326075,1372127,0,421893,259153,373047,0,0,0]
["Georgia","2025-03-01",{"$f":"IF($B856<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A856,'CMS monthly enrollment'!C:C,B856,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B856,C844:C855,B844:B855))","v":2435589.3947417885},{"$f":"IF($B856<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A856,'CMS monthly enrollment'!C:C,B856,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B856,D844:D855,B844:B855))","v":413512.19225563109},{"$f":"IFERROR(IF($B856<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A856,'TMSIS - elig group'!$H:$H,$B856,'TMSIS - elig group'!$C:$C,E$1),E855),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B856<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A856,'TMSIS - elig group'!$H:$H,$B856,'TMSIS - elig group'!$C:$C,F$1),F855),0)","v":0},{"$f":"IFERROR(IF($B856<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A856,'TMSIS - elig group'!$H:$H,$B856,'TMSIS - elig group'!$C:$C,G$1),G855),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B856<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A856,'TMSIS - elig group'!$H:$H,$B856,'TMSIS - elig group'!$C:$C,H$1),H855),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B856<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A856,'TMSIS - elig group'!$H:$H,$B856,'TMSIS - elig group'!$C:$C,I$1),I855),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B856<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A856,'TMSIS - elig group'!$H:$H,$B856,'TMSIS - elig group'!$C:$C,J$1),J855),0)","v":0},{"$f":"IFERROR(IF($B856<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A856,'TMSIS - elig group'!$H:$H,$B856,'TMSIS - elig group'!$C:$C,K$1),K855),0)","v":0},true,413512.19225563109,1377425,0,423522,260154,374488,0,0,0]
["Georgia","2025-04-01",{"$f":"IF($B857<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A857,'CMS monthly enrollment'!C:C,B857,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B857,C845:C856,B845:B856))","v":2445939.8629070241},{"$f":"IF($B857<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A857,'CMS monthly enrollment'!C:C,B857,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B857,D845:D856,B845:B856))","v":417171.84160294477},{"$f":"IFERROR(IF($B857<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A857,'TMSIS - elig group'!$H:$H,$B857,'TMSIS - elig group'!$C:$C,E$1),E856),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B857<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A857,'TMSIS - elig group'!$H:$H,$B857,'TMSIS - elig group'!$C:$C,F$1),F856),0)","v":0},{"$f":"IFERROR(IF($B857<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A857,'TMSIS - elig group'!$H:$H,$B857,'TMSIS - elig group'!$C:$C,G$1),G856),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B857<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A857,'TMSIS - elig group'!$H:$H,$B857,'TMSIS - elig group'!$C:$C,H$1),H856),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B857<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A857,'TMSIS - elig group'!$H:$H,$B857,'TMSIS - elig group'!$C:$C,I$1),I856),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B857<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A857,'TMSIS - elig group'!$H:$H,$B857,'TMSIS - elig group'!$C:$C,J$1),J856),0)","v":0},{"$f":"IFERROR(IF($B857<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A857,'TMSIS - elig group'!$H:$H,$B857,'TMSIS - elig group'!$C:$C,K$1),K856),0)","v":0},true,417171.84160294477,1383279,0,425322,261260,376079,0,0,0]
["Georgia","2025-05-01",{"$f":"IF($B858<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A858,'CMS monthly enrollment'!C:C,B858,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B858,C846:C857,B846:B857))","v":2455937.5713500753},{"$f":"IF($B858<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A858,'CMS monthly enrollment'!C:C,B858,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B858,D846:D857,B846:B857))","v":420688.62798562367},{"$f":"IFERROR(IF($B858<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A858,'TMSIS - elig group'!$H:$H,$B858,'TMSIS - elig group'!$C:$C,E$1),E857),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B858<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A858,'TMSIS - elig group'!$H:$H,$B858,'TMSIS - elig group'!$C:$C,F$1),F857),0)","v":0},{"$f":"IFERROR(IF($B858<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A858,'TMSIS - elig group'!$H:$H,$B858,'TMSIS - elig group'!$C:$C,G$1),G857),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B858<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A858,'TMSIS - elig group'!$H:$H,$B858,'TMSIS - elig group'!$C:$C,H$1),H857),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B858<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A858,'TMSIS - elig group'!$H:$H,$B858,'TMSIS - elig group'!$C:$C,I$1),I857),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B858<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A858,'TMSIS - elig group'!$H:$H,$B858,'TMSIS - elig group'!$C:$C,J$1),J857),0)","v":0},{"$f":"IFERROR(IF($B858<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A858,'TMSIS - elig group'!$H:$H,$B858,'TMSIS - elig group'!$C:$C,K$1),K857),0)","v":0},true,420688.62798562367,1388933,0,427060,262328,377616,0,0,0]
["Georgia","2025-06-01",{"$f":"IF($B859<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A859,'CMS monthly enrollment'!C:C,B859,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B859,C847:C858,B847:B858))","v":2466265.2636310216},{"$f":"IF($B859<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A859,'CMS monthly enrollment'!C:C,B859,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B859,D847:D858,B847:B858))","v":424308.27191089466},{"$f":"IFERROR(IF($B859<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A859,'TMSIS - elig group'!$H:$H,$B859,'TMSIS - elig group'!$C:$C,E$1),E858),0)","v":0.56554092809191903},{"$f":"IFERROR(IF($B859<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A859,'TMSIS - elig group'!$H:$H,$B859,'TMSIS - elig group'!$C:$C,F$1),F858),0)","v":0},{"$f":"IFERROR(IF($B859<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A859,'TMSIS - elig group'!$H:$H,$B859,'TMSIS - elig group'!$C:$C,G$1),G858),0)","v":0.17388898321028215},{"$f":"IFERROR(IF($B859<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A859,'TMSIS - elig group'!$H:$H,$B859,'TMSIS - elig group'!$C:$C,H$1),H858),0)","v":0.10681362449582667},{"$f":"IFERROR(IF($B859<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A859,'TMSIS - elig group'!$H:$H,$B859,'TMSIS - elig group'!$C:$C,I$1),I858),0)","v":0.15375646420197217},{"$f":"IFERROR(IF($B859<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A859,'TMSIS - elig group'!$H:$H,$B859,'TMSIS - elig group'!$C:$C,J$1),J858),0)","v":0},{"$f":"IFERROR(IF($B859<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A859,'TMSIS - elig group'!$H:$H,$B859,'TMSIS - elig group'!$C:$C,K$1),K858),0)","v":0},true,424308.27191089466,1394774,0,428856,263431,379204,0,0,0]
["Hawaii","2019-01-01",{"$f":"IF($B860<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A860,'CMS monthly enrollment'!C:C,B860,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B860,C848:C859,B848:B859))","v":305133},{"$f":"IF($B860<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A860,'CMS monthly enrollment'!C:C,B860,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B860,D848:D859,B848:B859))","v":25277},{"$f":"IFERROR(IF($B860<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A860,'TMSIS - elig group'!$H:$H,$B860,'TMSIS - elig group'!$C:$C,E$1),E859),0)","v":0.37107734334983777},{"$f":"IFERROR(IF($B860<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A860,'TMSIS - elig group'!$H:$H,$B860,'TMSIS - elig group'!$C:$C,F$1),F859),0)","v":0.33690533471991557},{"$f":"IFERROR(IF($B860<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A860,'TMSIS - elig group'!$H:$H,$B860,'TMSIS - elig group'!$C:$C,G$1),G859),0)","v":0.12403495428935074},{"$f":"IFERROR(IF($B860<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A860,'TMSIS - elig group'!$H:$H,$B860,'TMSIS - elig group'!$C:$C,H$1),H859),0)","v":9.9051639840439562E-2},{"$f":"IFERROR(IF($B860<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A860,'TMSIS - elig group'!$H:$H,$B860,'TMSIS - elig group'!$C:$C,I$1),I859),0)","v":6.8930727800456337E-2},{"$f":"IFERROR(IF($B860<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A860,'TMSIS - elig group'!$H:$H,$B860,'TMSIS - elig group'!$C:$C,J$1),J859),0)","v":0},{"$f":"IFERROR(IF($B860<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A860,'TMSIS - elig group'!$H:$H,$B860,'TMSIS - elig group'!$C:$C,K$1),K859),0)","v":0},true,25277,113228,102801,37847,30224,21033,0,0,0]
["Hawaii","2019-02-01",{"$f":"IF($B861<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A861,'CMS monthly enrollment'!C:C,B861,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B861,C849:C860,B849:B860))","v":306351},{"$f":"IF($B861<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A861,'CMS monthly enrollment'!C:C,B861,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B861,D849:D860,B849:B860))","v":25538},{"$f":"IFERROR(IF($B861<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A861,'TMSIS - elig group'!$H:$H,$B861,'TMSIS - elig group'!$C:$C,E$1),E860),0)","v":0.37149534172177973},{"$f":"IFERROR(IF($B861<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A861,'TMSIS - elig group'!$H:$H,$B861,'TMSIS - elig group'!$C:$C,F$1),F860),0)","v":0.33542731646884366},{"$f":"IFERROR(IF($B861<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A861,'TMSIS - elig group'!$H:$H,$B861,'TMSIS - elig group'!$C:$C,G$1),G860),0)","v":0.12361174549345214},{"$f":"IFERROR(IF($B861<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A861,'TMSIS - elig group'!$H:$H,$B861,'TMSIS - elig group'!$C:$C,H$1),H860),0)","v":0.10029219824430777},{"$f":"IFERROR(IF($B861<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A861,'TMSIS - elig group'!$H:$H,$B861,'TMSIS - elig group'!$C:$C,I$1),I860),0)","v":6.9173398071616723E-2},{"$f":"IFERROR(IF($B861<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A861,'TMSIS - elig group'!$H:$H,$B861,'TMSIS - elig group'!$C:$C,J$1),J860),0)","v":0},{"$f":"IFERROR(IF($B861<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A861,'TMSIS - elig group'!$H:$H,$B861,'TMSIS - elig group'!$C:$C,K$1),K860),0)","v":0},true,25538,113808,102758,37869,30725,21191,0,0,0]
["Hawaii","2019-03-01",{"$f":"IF($B862<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A862,'CMS monthly enrollment'!C:C,B862,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B862,C850:C861,B850:B861))","v":304337},{"$f":"IF($B862<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A862,'CMS monthly enrollment'!C:C,B862,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B862,D850:D861,B850:B861))","v":25351},{"$f":"IFERROR(IF($B862<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A862,'TMSIS - elig group'!$H:$H,$B862,'TMSIS - elig group'!$C:$C,E$1),E861),0)","v":0.37184911915548602},{"$f":"IFERROR(IF($B862<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A862,'TMSIS - elig group'!$H:$H,$B862,'TMSIS - elig group'!$C:$C,F$1),F861),0)","v":0.33587377158489695},{"$f":"IFERROR(IF($B862<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A862,'TMSIS - elig group'!$H:$H,$B862,'TMSIS - elig group'!$C:$C,G$1),G861),0)","v":0.12305338659321621},{"$f":"IFERROR(IF($B862<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A862,'TMSIS - elig group'!$H:$H,$B862,'TMSIS - elig group'!$C:$C,H$1),H861),0)","v":0.10041689775722716},{"$f":"IFERROR(IF($B862<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A862,'TMSIS - elig group'!$H:$H,$B862,'TMSIS - elig group'!$C:$C,I$1),I861),0)","v":6.8806824909173614E-2},{"$f":"IFERROR(IF($B862<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A862,'TMSIS - elig group'!$H:$H,$B862,'TMSIS - elig group'!$C:$C,J$1),J861),0)","v":0},{"$f":"IFERROR(IF($B862<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A862,'TMSIS - elig group'!$H:$H,$B862,'TMSIS - elig group'!$C:$C,K$1),K861),0)","v":0},true,25351,113167,102219,37450,30561,20940,0,0,0]
["Hawaii","2019-04-01",{"$f":"IF($B863<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A863,'CMS monthly enrollment'!C:C,B863,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B863,C851:C862,B851:B862))","v":304277},{"$f":"IF($B863<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A863,'CMS monthly enrollment'!C:C,B863,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B863,D851:D862,B851:B862))","v":25591},{"$f":"IFERROR(IF($B863<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A863,'TMSIS - elig group'!$H:$H,$B863,'TMSIS - elig group'!$C:$C,E$1),E862),0)","v":0.3719729629038267},{"$f":"IFERROR(IF($B863<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A863,'TMSIS - elig group'!$H:$H,$B863,'TMSIS - elig group'!$C:$C,F$1),F862),0)","v":0.33509281087494874},{"$f":"IFERROR(IF($B863<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A863,'TMSIS - elig group'!$H:$H,$B863,'TMSIS - elig group'!$C:$C,G$1),G862),0)","v":0.12284096138854711},{"$f":"IFERROR(IF($B863<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A863,'TMSIS - elig group'!$H:$H,$B863,'TMSIS - elig group'!$C:$C,H$1),H862),0)","v":0.10120126607245165},{"$f":"IFERROR(IF($B863<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A863,'TMSIS - elig group'!$H:$H,$B863,'TMSIS - elig group'!$C:$C,I$1),I862),0)","v":6.8891998760225795E-2},{"$f":"IFERROR(IF($B863<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A863,'TMSIS - elig group'!$H:$H,$B863,'TMSIS - elig group'!$C:$C,J$1),J862),0)","v":0},{"$f":"IFERROR(IF($B863<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A863,'TMSIS - elig group'!$H:$H,$B863,'TMSIS - elig group'!$C:$C,K$1),K862),0)","v":0},true,25591,113183,101961,37378,30793,20962,0,0,0]
["Hawaii","2019-05-01",{"$f":"IF($B864<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A864,'CMS monthly enrollment'!C:C,B864,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B864,C852:C863,B852:B863))","v":304001},{"$f":"IF($B864<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A864,'CMS monthly enrollment'!C:C,B864,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B864,D852:D863,B852:B863))","v":25421},{"$f":"IFERROR(IF($B864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A864,'TMSIS - elig group'!$H:$H,$B864,'TMSIS - elig group'!$C:$C,E$1),E863),0)","v":0.37246897657120676},{"$f":"IFERROR(IF($B864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A864,'TMSIS - elig group'!$H:$H,$B864,'TMSIS - elig group'!$C:$C,F$1),F863),0)","v":0.3349747680286505},{"$f":"IFERROR(IF($B864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A864,'TMSIS - elig group'!$H:$H,$B864,'TMSIS - elig group'!$C:$C,G$1),G863),0)","v":0.122572283649933},{"$f":"IFERROR(IF($B864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A864,'TMSIS - elig group'!$H:$H,$B864,'TMSIS - elig group'!$C:$C,H$1),H863),0)","v":0.10134111371291903},{"$f":"IFERROR(IF($B864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A864,'TMSIS - elig group'!$H:$H,$B864,'TMSIS - elig group'!$C:$C,I$1),I863),0)","v":6.8642858037290727E-2},{"$f":"IFERROR(IF($B864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A864,'TMSIS - elig group'!$H:$H,$B864,'TMSIS - elig group'!$C:$C,J$1),J863),0)","v":0},{"$f":"IFERROR(IF($B864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A864,'TMSIS - elig group'!$H:$H,$B864,'TMSIS - elig group'!$C:$C,K$1),K863),0)","v":0},true,25421,113231,101833,37262,30808,20867,0,0,0]
["Hawaii","2019-06-01",{"$f":"IF($B865<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A865,'CMS monthly enrollment'!C:C,B865,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B865,C853:C864,B853:B864))","v":303831},{"$f":"IF($B865<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A865,'CMS monthly enrollment'!C:C,B865,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B865,D853:D864,B853:B864))","v":25275},{"$f":"IFERROR(IF($B865<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A865,'TMSIS - elig group'!$H:$H,$B865,'TMSIS - elig group'!$C:$C,E$1),E864),0)","v":0.37259760136491371},{"$f":"IFERROR(IF($B865<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A865,'TMSIS - elig group'!$H:$H,$B865,'TMSIS - elig group'!$C:$C,F$1),F864),0)","v":0.33447285226816542},{"$f":"IFERROR(IF($B865<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A865,'TMSIS - elig group'!$H:$H,$B865,'TMSIS - elig group'!$C:$C,G$1),G864),0)","v":0.12250037635487757},{"$f":"IFERROR(IF($B865<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A865,'TMSIS - elig group'!$H:$H,$B865,'TMSIS - elig group'!$C:$C,H$1),H864),0)","v":0.10170990566037735},{"$f":"IFERROR(IF($B865<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A865,'TMSIS - elig group'!$H:$H,$B865,'TMSIS - elig group'!$C:$C,I$1),I864),0)","v":6.8719264351666004E-2},{"$f":"IFERROR(IF($B865<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A865,'TMSIS - elig group'!$H:$H,$B865,'TMSIS - elig group'!$C:$C,J$1),J864),0)","v":0},{"$f":"IFERROR(IF($B865<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A865,'TMSIS - elig group'!$H:$H,$B865,'TMSIS - elig group'!$C:$C,K$1),K864),0)","v":0},true,25275,113207,101623,37219,30903,20879,0,0,0]
["Hawaii","2019-07-01",{"$f":"IF($B866<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A866,'CMS monthly enrollment'!C:C,B866,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B866,C854:C865,B854:B865))","v":303135},{"$f":"IF($B866<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A866,'CMS monthly enrollment'!C:C,B866,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B866,D854:D865,B854:B865))","v":25258},{"$f":"IFERROR(IF($B866<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A866,'TMSIS - elig group'!$H:$H,$B866,'TMSIS - elig group'!$C:$C,E$1),E865),0)","v":0.37278249237988731},{"$f":"IFERROR(IF($B866<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A866,'TMSIS - elig group'!$H:$H,$B866,'TMSIS - elig group'!$C:$C,F$1),F865),0)","v":0.33426372325128983},{"$f":"IFERROR(IF($B866<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A866,'TMSIS - elig group'!$H:$H,$B866,'TMSIS - elig group'!$C:$C,G$1),G865),0)","v":0.12241989092196315},{"$f":"IFERROR(IF($B866<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A866,'TMSIS - elig group'!$H:$H,$B866,'TMSIS - elig group'!$C:$C,H$1),H865),0)","v":0.10194818010093321},{"$f":"IFERROR(IF($B866<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A866,'TMSIS - elig group'!$H:$H,$B866,'TMSIS - elig group'!$C:$C,I$1),I865),0)","v":6.8585713345926488E-2},{"$f":"IFERROR(IF($B866<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A866,'TMSIS - elig group'!$H:$H,$B866,'TMSIS - elig group'!$C:$C,J$1),J865),0)","v":0},{"$f":"IFERROR(IF($B866<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A866,'TMSIS - elig group'!$H:$H,$B866,'TMSIS - elig group'!$C:$C,K$1),K865),0)","v":0},true,25258,113003,101327,37110,30904,20791,0,0,0]
["Hawaii","2019-08-01",{"$f":"IF($B867<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A867,'CMS monthly enrollment'!C:C,B867,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B867,C855:C866,B855:B866))","v":303347},{"$f":"IF($B867<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A867,'CMS monthly enrollment'!C:C,B867,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B867,D855:D866,B855:B866))","v":25576},{"$f":"IFERROR(IF($B867<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A867,'TMSIS - elig group'!$H:$H,$B867,'TMSIS - elig group'!$C:$C,E$1),E866),0)","v":0.37236792571213451},{"$f":"IFERROR(IF($B867<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A867,'TMSIS - elig group'!$H:$H,$B867,'TMSIS - elig group'!$C:$C,F$1),F866),0)","v":0.33425147446354625},{"$f":"IFERROR(IF($B867<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A867,'TMSIS - elig group'!$H:$H,$B867,'TMSIS - elig group'!$C:$C,G$1),G866),0)","v":0.1221985192621408},{"$f":"IFERROR(IF($B867<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A867,'TMSIS - elig group'!$H:$H,$B867,'TMSIS - elig group'!$C:$C,H$1),H866),0)","v":0.10246580499435312},{"$f":"IFERROR(IF($B867<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A867,'TMSIS - elig group'!$H:$H,$B867,'TMSIS - elig group'!$C:$C,I$1),I866),0)","v":6.8716275567825322E-2},{"$f":"IFERROR(IF($B867<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A867,'TMSIS - elig group'!$H:$H,$B867,'TMSIS - elig group'!$C:$C,J$1),J866),0)","v":0},{"$f":"IFERROR(IF($B867<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A867,'TMSIS - elig group'!$H:$H,$B867,'TMSIS - elig group'!$C:$C,K$1),K866),0)","v":0},true,25576,112957,101394,37069,31083,20845,0,0,0]
["Hawaii","2019-09-01",{"$f":"IF($B868<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A868,'CMS monthly enrollment'!C:C,B868,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B868,C856:C867,B856:B867))","v":302368},{"$f":"IF($B868<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A868,'CMS monthly enrollment'!C:C,B868,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B868,D856:D867,B856:B867))","v":25306},{"$f":"IFERROR(IF($B868<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A868,'TMSIS - elig group'!$H:$H,$B868,'TMSIS - elig group'!$C:$C,E$1),E867),0)","v":0.37233193665178194},{"$f":"IFERROR(IF($B868<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A868,'TMSIS - elig group'!$H:$H,$B868,'TMSIS - elig group'!$C:$C,F$1),F867),0)","v":0.33475922107101169},{"$f":"IFERROR(IF($B868<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A868,'TMSIS - elig group'!$H:$H,$B868,'TMSIS - elig group'!$C:$C,G$1),G867),0)","v":0.12194312929682977},{"$f":"IFERROR(IF($B868<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A868,'TMSIS - elig group'!$H:$H,$B868,'TMSIS - elig group'!$C:$C,H$1),H867),0)","v":0.10250432616634383},{"$f":"IFERROR(IF($B868<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A868,'TMSIS - elig group'!$H:$H,$B868,'TMSIS - elig group'!$C:$C,I$1),I867),0)","v":6.8461386814032743E-2},{"$f":"IFERROR(IF($B868<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A868,'TMSIS - elig group'!$H:$H,$B868,'TMSIS - elig group'!$C:$C,J$1),J867),0)","v":0},{"$f":"IFERROR(IF($B868<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A868,'TMSIS - elig group'!$H:$H,$B868,'TMSIS - elig group'!$C:$C,K$1),K867),0)","v":0},true,25306,112581,101220,36872,30994,20701,0,0,0]
["Hawaii","2019-10-01",{"$f":"IF($B869<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A869,'CMS monthly enrollment'!C:C,B869,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B869,C857:C868,B857:B868))","v":301869},{"$f":"IF($B869<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A869,'CMS monthly enrollment'!C:C,B869,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B869,D857:D868,B857:B868))","v":25367},{"$f":"IFERROR(IF($B869<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A869,'TMSIS - elig group'!$H:$H,$B869,'TMSIS - elig group'!$C:$C,E$1),E868),0)","v":0.37210549591170411},{"$f":"IFERROR(IF($B869<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A869,'TMSIS - elig group'!$H:$H,$B869,'TMSIS - elig group'!$C:$C,F$1),F868),0)","v":0.33465062085015229},{"$f":"IFERROR(IF($B869<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A869,'TMSIS - elig group'!$H:$H,$B869,'TMSIS - elig group'!$C:$C,G$1),G868),0)","v":0.12142254506221047},{"$f":"IFERROR(IF($B869<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A869,'TMSIS - elig group'!$H:$H,$B869,'TMSIS - elig group'!$C:$C,H$1),H868),0)","v":0.10325338652665782},{"$f":"IFERROR(IF($B869<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A869,'TMSIS - elig group'!$H:$H,$B869,'TMSIS - elig group'!$C:$C,I$1),I868),0)","v":6.856795164927533E-2},{"$f":"IFERROR(IF($B869<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A869,'TMSIS - elig group'!$H:$H,$B869,'TMSIS - elig group'!$C:$C,J$1),J868),0)","v":0},{"$f":"IFERROR(IF($B869<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A869,'TMSIS - elig group'!$H:$H,$B869,'TMSIS - elig group'!$C:$C,K$1),K868),0)","v":0},true,25367,112327,101021,36654,31169,20699,0,0,0]
["Hawaii","2019-11-01",{"$f":"IF($B870<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A870,'CMS monthly enrollment'!C:C,B870,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B870,C858:C869,B858:B869))","v":301271},{"$f":"IF($B870<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A870,'CMS monthly enrollment'!C:C,B870,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B870,D858:D869,B858:B869))","v":25513},{"$f":"IFERROR(IF($B870<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A870,'TMSIS - elig group'!$H:$H,$B870,'TMSIS - elig group'!$C:$C,E$1),E869),0)","v":0.37169222844471528},{"$f":"IFERROR(IF($B870<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A870,'TMSIS - elig group'!$H:$H,$B870,'TMSIS - elig group'!$C:$C,F$1),F869),0)","v":0.33531734191011342},{"$f":"IFERROR(IF($B870<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A870,'TMSIS - elig group'!$H:$H,$B870,'TMSIS - elig group'!$C:$C,G$1),G869),0)","v":0.12083083369192063},{"$f":"IFERROR(IF($B870<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A870,'TMSIS - elig group'!$H:$H,$B870,'TMSIS - elig group'!$C:$C,H$1),H869),0)","v":0.10364062956413582},{"$f":"IFERROR(IF($B870<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A870,'TMSIS - elig group'!$H:$H,$B870,'TMSIS - elig group'!$C:$C,I$1),I869),0)","v":6.8518966389114866E-2},{"$f":"IFERROR(IF($B870<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A870,'TMSIS - elig group'!$H:$H,$B870,'TMSIS - elig group'!$C:$C,J$1),J869),0)","v":0},{"$f":"IFERROR(IF($B870<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A870,'TMSIS - elig group'!$H:$H,$B870,'TMSIS - elig group'!$C:$C,K$1),K869),0)","v":0},true,25513,111980,101021,36403,31224,20643,0,0,0]
["Hawaii","2019-12-01",{"$f":"IF($B871<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A871,'CMS monthly enrollment'!C:C,B871,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B871,C859:C870,B859:B870))","v":300760},{"$f":"IF($B871<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A871,'CMS monthly enrollment'!C:C,B871,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B871,D859:D870,B859:B870))","v":25577},{"$f":"IFERROR(IF($B871<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A871,'TMSIS - elig group'!$H:$H,$B871,'TMSIS - elig group'!$C:$C,E$1),E870),0)","v":0.37052479325849763},{"$f":"IFERROR(IF($B871<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A871,'TMSIS - elig group'!$H:$H,$B871,'TMSIS - elig group'!$C:$C,F$1),F870),0)","v":0.33647769078388834},{"$f":"IFERROR(IF($B871<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A871,'TMSIS - elig group'!$H:$H,$B871,'TMSIS - elig group'!$C:$C,G$1),G870),0)","v":0.12035342577744237},{"$f":"IFERROR(IF($B871<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A871,'TMSIS - elig group'!$H:$H,$B871,'TMSIS - elig group'!$C:$C,H$1),H870),0)","v":0.1040719428984687},{"$f":"IFERROR(IF($B871<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A871,'TMSIS - elig group'!$H:$H,$B871,'TMSIS - elig group'!$C:$C,I$1),I870),0)","v":6.857214728170298E-2},{"$f":"IFERROR(IF($B871<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A871,'TMSIS - elig group'!$H:$H,$B871,'TMSIS - elig group'!$C:$C,J$1),J870),0)","v":0},{"$f":"IFERROR(IF($B871<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A871,'TMSIS - elig group'!$H:$H,$B871,'TMSIS - elig group'!$C:$C,K$1),K870),0)","v":0},true,25577,111439,101199,36197,31301,20624,0,0,0]
["Hawaii","2020-01-01",{"$f":"IF($B872<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A872,'CMS monthly enrollment'!C:C,B872,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B872,C860:C871,B860:B871))","v":300212},{"$f":"IF($B872<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A872,'CMS monthly enrollment'!C:C,B872,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B872,D860:D871,B860:B871))","v":25621},{"$f":"IFERROR(IF($B872<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A872,'TMSIS - elig group'!$H:$H,$B872,'TMSIS - elig group'!$C:$C,E$1),E871),0)","v":0.37072691613910602},{"$f":"IFERROR(IF($B872<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A872,'TMSIS - elig group'!$H:$H,$B872,'TMSIS - elig group'!$C:$C,F$1),F871),0)","v":0.33607633390732772},{"$f":"IFERROR(IF($B872<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A872,'TMSIS - elig group'!$H:$H,$B872,'TMSIS - elig group'!$C:$C,G$1),G871),0)","v":0.12032790084902899},{"$f":"IFERROR(IF($B872<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A872,'TMSIS - elig group'!$H:$H,$B872,'TMSIS - elig group'!$C:$C,H$1),H871),0)","v":0.10448691513173014},{"$f":"IFERROR(IF($B872<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A872,'TMSIS - elig group'!$H:$H,$B872,'TMSIS - elig group'!$C:$C,I$1),I871),0)","v":6.8381933972807146E-2},{"$f":"IFERROR(IF($B872<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A872,'TMSIS - elig group'!$H:$H,$B872,'TMSIS - elig group'!$C:$C,J$1),J871),0)","v":0},{"$f":"IFERROR(IF($B872<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A872,'TMSIS - elig group'!$H:$H,$B872,'TMSIS - elig group'!$C:$C,K$1),K871),0)","v":0},true,25621,111297,100894,36124,31368,20529,0,0,0]
["Hawaii","2020-02-01",{"$f":"IF($B873<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A873,'CMS monthly enrollment'!C:C,B873,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B873,C861:C872,B861:B872))","v":299919},{"$f":"IF($B873<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A873,'CMS monthly enrollment'!C:C,B873,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B873,D861:D872,B861:B872))","v":25748},{"$f":"IFERROR(IF($B873<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A873,'TMSIS - elig group'!$H:$H,$B873,'TMSIS - elig group'!$C:$C,E$1),E872),0)","v":0.37037750993863017},{"$f":"IFERROR(IF($B873<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A873,'TMSIS - elig group'!$H:$H,$B873,'TMSIS - elig group'!$C:$C,F$1),F872),0)","v":0.33581193394050096},{"$f":"IFERROR(IF($B873<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A873,'TMSIS - elig group'!$H:$H,$B873,'TMSIS - elig group'!$C:$C,G$1),G872),0)","v":0.1201673608433773},{"$f":"IFERROR(IF($B873<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A873,'TMSIS - elig group'!$H:$H,$B873,'TMSIS - elig group'!$C:$C,H$1),H872),0)","v":0.10523571460172797},{"$f":"IFERROR(IF($B873<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A873,'TMSIS - elig group'!$H:$H,$B873,'TMSIS - elig group'!$C:$C,I$1),I872),0)","v":6.8407480675763646E-2},{"$f":"IFERROR(IF($B873<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A873,'TMSIS - elig group'!$H:$H,$B873,'TMSIS - elig group'!$C:$C,J$1),J872),0)","v":0},{"$f":"IFERROR(IF($B873<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A873,'TMSIS - elig group'!$H:$H,$B873,'TMSIS - elig group'!$C:$C,K$1),K872),0)","v":0},true,25748,111083,100716,36040,31562,20517,0,0,0]
["Hawaii","2020-03-01",{"$f":"IF($B874<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A874,'CMS monthly enrollment'!C:C,B874,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B874,C862:C873,B862:B873))","v":302027},{"$f":"IF($B874<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A874,'CMS monthly enrollment'!C:C,B874,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B874,D862:D873,B862:B873))","v":25822},{"$f":"IFERROR(IF($B874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A874,'TMSIS - elig group'!$H:$H,$B874,'TMSIS - elig group'!$C:$C,E$1),E873),0)","v":0.36776975983763671},{"$f":"IFERROR(IF($B874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A874,'TMSIS - elig group'!$H:$H,$B874,'TMSIS - elig group'!$C:$C,F$1),F873),0)","v":0.33916199997494395},{"$f":"IFERROR(IF($B874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A874,'TMSIS - elig group'!$H:$H,$B874,'TMSIS - elig group'!$C:$C,G$1),G873),0)","v":0.12051966274539282},{"$f":"IFERROR(IF($B874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A874,'TMSIS - elig group'!$H:$H,$B874,'TMSIS - elig group'!$C:$C,H$1),H873),0)","v":0.1047781912028163},{"$f":"IFERROR(IF($B874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A874,'TMSIS - elig group'!$H:$H,$B874,'TMSIS - elig group'!$C:$C,I$1),I873),0)","v":6.7770386239210237E-2},{"$f":"IFERROR(IF($B874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A874,'TMSIS - elig group'!$H:$H,$B874,'TMSIS - elig group'!$C:$C,J$1),J873),0)","v":0},{"$f":"IFERROR(IF($B874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A874,'TMSIS - elig group'!$H:$H,$B874,'TMSIS - elig group'!$C:$C,K$1),K873),0)","v":0},true,25822,111076,102436,36400,31646,20468,0,0,0]
["Hawaii","2020-04-01",{"$f":"IF($B875<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A875,'CMS monthly enrollment'!C:C,B875,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B875,C863:C874,B863:B874))","v":312884},{"$f":"IF($B875<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A875,'CMS monthly enrollment'!C:C,B875,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B875,D863:D874,B863:B874))","v":25439},{"$f":"IFERROR(IF($B875<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A875,'TMSIS - elig group'!$H:$H,$B875,'TMSIS - elig group'!$C:$C,E$1),E874),0)","v":0.3650852641391033},{"$f":"IFERROR(IF($B875<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A875,'TMSIS - elig group'!$H:$H,$B875,'TMSIS - elig group'!$C:$C,F$1),F874),0)","v":0.34392001803371575},{"$f":"IFERROR(IF($B875<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A875,'TMSIS - elig group'!$H:$H,$B875,'TMSIS - elig group'!$C:$C,G$1),G874),0)","v":0.12197432632496025},{"$f":"IFERROR(IF($B875<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A875,'TMSIS - elig group'!$H:$H,$B875,'TMSIS - elig group'!$C:$C,H$1),H874),0)","v":0.10280741088237265},{"$f":"IFERROR(IF($B875<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A875,'TMSIS - elig group'!$H:$H,$B875,'TMSIS - elig group'!$C:$C,I$1),I874),0)","v":6.6212980619848052E-2},{"$f":"IFERROR(IF($B875<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A875,'TMSIS - elig group'!$H:$H,$B875,'TMSIS - elig group'!$C:$C,J$1),J874),0)","v":0},{"$f":"IFERROR(IF($B875<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A875,'TMSIS - elig group'!$H:$H,$B875,'TMSIS - elig group'!$C:$C,K$1),K874),0)","v":0},true,25439,114229,107607,38164,32167,20717,0,0,0]
["Hawaii","2020-05-01",{"$f":"IF($B876<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A876,'CMS monthly enrollment'!C:C,B876,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B876,C864:C875,B864:B875))","v":321797},{"$f":"IF($B876<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A876,'CMS monthly enrollment'!C:C,B876,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B876,D864:D875,B864:B875))","v":25125},{"$f":"IFERROR(IF($B876<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A876,'TMSIS - elig group'!$H:$H,$B876,'TMSIS - elig group'!$C:$C,E$1),E875),0)","v":0.36215806333161177},{"$f":"IFERROR(IF($B876<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A876,'TMSIS - elig group'!$H:$H,$B876,'TMSIS - elig group'!$C:$C,F$1),F875),0)","v":0.34837461600694991},{"$f":"IFERROR(IF($B876<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A876,'TMSIS - elig group'!$H:$H,$B876,'TMSIS - elig group'!$C:$C,G$1),G875),0)","v":0.1225941659924709},{"$f":"IFERROR(IF($B876<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A876,'TMSIS - elig group'!$H:$H,$B876,'TMSIS - elig group'!$C:$C,H$1),H875),0)","v":0.10183689736600919},{"$f":"IFERROR(IF($B876<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A876,'TMSIS - elig group'!$H:$H,$B876,'TMSIS - elig group'!$C:$C,I$1),I875),0)","v":6.50362573029582E-2},{"$f":"IFERROR(IF($B876<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A876,'TMSIS - elig group'!$H:$H,$B876,'TMSIS - elig group'!$C:$C,J$1),J875),0)","v":0},{"$f":"IFERROR(IF($B876<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A876,'TMSIS - elig group'!$H:$H,$B876,'TMSIS - elig group'!$C:$C,K$1),K875),0)","v":0},true,25125,116541,112106,39450,32771,20928,0,0,0]
["Hawaii","2020-06-01",{"$f":"IF($B877<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A877,'CMS monthly enrollment'!C:C,B877,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B877,C865:C876,B865:B876))","v":326443},{"$f":"IF($B877<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A877,'CMS monthly enrollment'!C:C,B877,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B877,D865:D876,B865:B876))","v":24996},{"$f":"IFERROR(IF($B877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A877,'TMSIS - elig group'!$H:$H,$B877,'TMSIS - elig group'!$C:$C,E$1),E876),0)","v":0.36057092719915251},{"$f":"IFERROR(IF($B877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A877,'TMSIS - elig group'!$H:$H,$B877,'TMSIS - elig group'!$C:$C,F$1),F876),0)","v":0.35145358135331112},{"$f":"IFERROR(IF($B877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A877,'TMSIS - elig group'!$H:$H,$B877,'TMSIS - elig group'!$C:$C,G$1),G876),0)","v":0.12290076559881917},{"$f":"IFERROR(IF($B877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A877,'TMSIS - elig group'!$H:$H,$B877,'TMSIS - elig group'!$C:$C,H$1),H876),0)","v":0.10102735203753753},{"$f":"IFERROR(IF($B877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A877,'TMSIS - elig group'!$H:$H,$B877,'TMSIS - elig group'!$C:$C,I$1),I876),0)","v":6.4047373811179684E-2},{"$f":"IFERROR(IF($B877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A877,'TMSIS - elig group'!$H:$H,$B877,'TMSIS - elig group'!$C:$C,J$1),J876),0)","v":0},{"$f":"IFERROR(IF($B877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A877,'TMSIS - elig group'!$H:$H,$B877,'TMSIS - elig group'!$C:$C,K$1),K876),0)","v":0},true,24996,117706,114730,40120,32980,20908,0,0,0]
["Hawaii","2020-07-01",{"$f":"IF($B878<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A878,'CMS monthly enrollment'!C:C,B878,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B878,C866:C877,B866:B877))","v":332613},{"$f":"IF($B878<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A878,'CMS monthly enrollment'!C:C,B878,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B878,D866:D877,B866:B877))","v":25245},{"$f":"IFERROR(IF($B878<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A878,'TMSIS - elig group'!$H:$H,$B878,'TMSIS - elig group'!$C:$C,E$1),E877),0)","v":0.35878791724472109},{"$f":"IFERROR(IF($B878<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A878,'TMSIS - elig group'!$H:$H,$B878,'TMSIS - elig group'!$C:$C,F$1),F877),0)","v":0.35488550917339901},{"$f":"IFERROR(IF($B878<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A878,'TMSIS - elig group'!$H:$H,$B878,'TMSIS - elig group'!$C:$C,G$1),G877),0)","v":0.12335993585398707},{"$f":"IFERROR(IF($B878<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A878,'TMSIS - elig group'!$H:$H,$B878,'TMSIS - elig group'!$C:$C,H$1),H877),0)","v":0.10021083963785192},{"$f":"IFERROR(IF($B878<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A878,'TMSIS - elig group'!$H:$H,$B878,'TMSIS - elig group'!$C:$C,I$1),I877),0)","v":6.2755798090040935E-2},{"$f":"IFERROR(IF($B878<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A878,'TMSIS - elig group'!$H:$H,$B878,'TMSIS - elig group'!$C:$C,J$1),J877),0)","v":0},{"$f":"IFERROR(IF($B878<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A878,'TMSIS - elig group'!$H:$H,$B878,'TMSIS - elig group'!$C:$C,K$1),K877),0)","v":0},true,25245,119338,118040,41031,33331,20873,0,0,0]
["Hawaii","2020-08-01",{"$f":"IF($B879<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A879,'CMS monthly enrollment'!C:C,B879,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B879,C867:C878,B867:B878))","v":337691},{"$f":"IF($B879<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A879,'CMS monthly enrollment'!C:C,B879,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B879,D867:D878,B867:B878))","v":25407},{"$f":"IFERROR(IF($B879<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A879,'TMSIS - elig group'!$H:$H,$B879,'TMSIS - elig group'!$C:$C,E$1),E878),0)","v":0.35697683988273787},{"$f":"IFERROR(IF($B879<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A879,'TMSIS - elig group'!$H:$H,$B879,'TMSIS - elig group'!$C:$C,F$1),F878),0)","v":0.3582170030053381},{"$f":"IFERROR(IF($B879<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A879,'TMSIS - elig group'!$H:$H,$B879,'TMSIS - elig group'!$C:$C,G$1),G878),0)","v":0.12361900599648667},{"$f":"IFERROR(IF($B879<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A879,'TMSIS - elig group'!$H:$H,$B879,'TMSIS - elig group'!$C:$C,H$1),H878),0)","v":9.9437244056723981E-2},{"$f":"IFERROR(IF($B879<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A879,'TMSIS - elig group'!$H:$H,$B879,'TMSIS - elig group'!$C:$C,I$1),I878),0)","v":6.1749907058713353E-2},{"$f":"IFERROR(IF($B879<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A879,'TMSIS - elig group'!$H:$H,$B879,'TMSIS - elig group'!$C:$C,J$1),J878),0)","v":0},{"$f":"IFERROR(IF($B879<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A879,'TMSIS - elig group'!$H:$H,$B879,'TMSIS - elig group'!$C:$C,K$1),K878),0)","v":0},true,25407,120548,120967,41745,33579,20852,0,0,0]
["Hawaii","2020-09-01",{"$f":"IF($B880<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A880,'CMS monthly enrollment'!C:C,B880,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B880,C868:C879,B868:B879))","v":342700},{"$f":"IF($B880<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A880,'CMS monthly enrollment'!C:C,B880,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B880,D868:D879,B868:B879))","v":25393},{"$f":"IFERROR(IF($B880<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A880,'TMSIS - elig group'!$H:$H,$B880,'TMSIS - elig group'!$C:$C,E$1),E879),0)","v":0.35532009397356784},{"$f":"IFERROR(IF($B880<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A880,'TMSIS - elig group'!$H:$H,$B880,'TMSIS - elig group'!$C:$C,F$1),F879),0)","v":0.3614741893941722},{"$f":"IFERROR(IF($B880<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A880,'TMSIS - elig group'!$H:$H,$B880,'TMSIS - elig group'!$C:$C,G$1),G879),0)","v":0.12371882795629838},{"$f":"IFERROR(IF($B880<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A880,'TMSIS - elig group'!$H:$H,$B880,'TMSIS - elig group'!$C:$C,H$1),H879),0)","v":9.8756051434046699E-2},{"$f":"IFERROR(IF($B880<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A880,'TMSIS - elig group'!$H:$H,$B880,'TMSIS - elig group'!$C:$C,I$1),I879),0)","v":6.0730837241914894E-2},{"$f":"IFERROR(IF($B880<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A880,'TMSIS - elig group'!$H:$H,$B880,'TMSIS - elig group'!$C:$C,J$1),J879),0)","v":0},{"$f":"IFERROR(IF($B880<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A880,'TMSIS - elig group'!$H:$H,$B880,'TMSIS - elig group'!$C:$C,K$1),K879),0)","v":0},true,25393,121768,123877,42398,33844,20812,0,0,0]
["Hawaii","2020-10-01",{"$f":"IF($B881<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A881,'CMS monthly enrollment'!C:C,B881,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B881,C869:C880,B869:B880))","v":347944},{"$f":"IF($B881<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A881,'CMS monthly enrollment'!C:C,B881,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B881,D869:D880,B869:B880))","v":25463},{"$f":"IFERROR(IF($B881<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A881,'TMSIS - elig group'!$H:$H,$B881,'TMSIS - elig group'!$C:$C,E$1),E880),0)","v":0.35330786356265287},{"$f":"IFERROR(IF($B881<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A881,'TMSIS - elig group'!$H:$H,$B881,'TMSIS - elig group'!$C:$C,F$1),F880),0)","v":0.36473352939559683},{"$f":"IFERROR(IF($B881<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A881,'TMSIS - elig group'!$H:$H,$B881,'TMSIS - elig group'!$C:$C,G$1),G880),0)","v":0.12410741280268257},{"$f":"IFERROR(IF($B881<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A881,'TMSIS - elig group'!$H:$H,$B881,'TMSIS - elig group'!$C:$C,H$1),H880),0)","v":9.8163977681884396E-2},{"$f":"IFERROR(IF($B881<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A881,'TMSIS - elig group'!$H:$H,$B881,'TMSIS - elig group'!$C:$C,I$1),I880),0)","v":5.9687216557183301E-2},{"$f":"IFERROR(IF($B881<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A881,'TMSIS - elig group'!$H:$H,$B881,'TMSIS - elig group'!$C:$C,J$1),J880),0)","v":0},{"$f":"IFERROR(IF($B881<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A881,'TMSIS - elig group'!$H:$H,$B881,'TMSIS - elig group'!$C:$C,K$1),K880),0)","v":0},true,25463,122931,126907,43182,34156,20768,0,0,0]
["Hawaii","2020-11-01",{"$f":"IF($B882<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A882,'CMS monthly enrollment'!C:C,B882,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B882,C870:C881,B870:B881))","v":354314},{"$f":"IF($B882<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A882,'CMS monthly enrollment'!C:C,B882,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B882,D870:D881,B870:B881))","v":25667},{"$f":"IFERROR(IF($B882<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A882,'TMSIS - elig group'!$H:$H,$B882,'TMSIS - elig group'!$C:$C,E$1),E881),0)","v":0.35059179986551842},{"$f":"IFERROR(IF($B882<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A882,'TMSIS - elig group'!$H:$H,$B882,'TMSIS - elig group'!$C:$C,F$1),F881),0)","v":0.36974326984615635},{"$f":"IFERROR(IF($B882<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A882,'TMSIS - elig group'!$H:$H,$B882,'TMSIS - elig group'!$C:$C,G$1),G881),0)","v":0.12395527002978578},{"$f":"IFERROR(IF($B882<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A882,'TMSIS - elig group'!$H:$H,$B882,'TMSIS - elig group'!$C:$C,H$1),H881),0)","v":9.7229085822457345E-2},{"$f":"IFERROR(IF($B882<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A882,'TMSIS - elig group'!$H:$H,$B882,'TMSIS - elig group'!$C:$C,I$1),I881),0)","v":5.8480574436082101E-2},{"$f":"IFERROR(IF($B882<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A882,'TMSIS - elig group'!$H:$H,$B882,'TMSIS - elig group'!$C:$C,J$1),J881),0)","v":0},{"$f":"IFERROR(IF($B882<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A882,'TMSIS - elig group'!$H:$H,$B882,'TMSIS - elig group'!$C:$C,K$1),K881),0)","v":0},true,25667,124220,131005,43919,34450,20720,0,0,0]
["Hawaii","2020-12-01",{"$f":"IF($B883<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A883,'CMS monthly enrollment'!C:C,B883,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B883,C871:C882,B871:B882))","v":360244},{"$f":"IF($B883<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A883,'CMS monthly enrollment'!C:C,B883,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B883,D871:D882,B871:B882))","v":25643},{"$f":"IFERROR(IF($B883<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A883,'TMSIS - elig group'!$H:$H,$B883,'TMSIS - elig group'!$C:$C,E$1),E882),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B883<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A883,'TMSIS - elig group'!$H:$H,$B883,'TMSIS - elig group'!$C:$C,F$1),F882),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B883<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A883,'TMSIS - elig group'!$H:$H,$B883,'TMSIS - elig group'!$C:$C,G$1),G882),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B883<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A883,'TMSIS - elig group'!$H:$H,$B883,'TMSIS - elig group'!$C:$C,H$1),H882),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B883<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A883,'TMSIS - elig group'!$H:$H,$B883,'TMSIS - elig group'!$C:$C,I$1),I882),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B883<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A883,'TMSIS - elig group'!$H:$H,$B883,'TMSIS - elig group'!$C:$C,J$1),J882),0)","v":0},{"$f":"IFERROR(IF($B883<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A883,'TMSIS - elig group'!$H:$H,$B883,'TMSIS - elig group'!$C:$C,K$1),K882),0)","v":0},true,25643,125334,134839,44663,34737,20670,0,0,0]
["Hawaii","2021-01-01",{"$f":"IF($B884<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A884,'CMS monthly enrollment'!C:C,B884,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B884,C872:C883,B872:B883))","v":365205},{"$f":"IF($B884<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A884,'CMS monthly enrollment'!C:C,B884,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B884,D872:D883,B872:B883))","v":25566},{"$f":"IFERROR(IF($B884<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A884,'TMSIS - elig group'!$H:$H,$B884,'TMSIS - elig group'!$C:$C,E$1),E883),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B884<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A884,'TMSIS - elig group'!$H:$H,$B884,'TMSIS - elig group'!$C:$C,F$1),F883),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B884<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A884,'TMSIS - elig group'!$H:$H,$B884,'TMSIS - elig group'!$C:$C,G$1),G883),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B884<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A884,'TMSIS - elig group'!$H:$H,$B884,'TMSIS - elig group'!$C:$C,H$1),H883),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B884<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A884,'TMSIS - elig group'!$H:$H,$B884,'TMSIS - elig group'!$C:$C,I$1),I883),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B884<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A884,'TMSIS - elig group'!$H:$H,$B884,'TMSIS - elig group'!$C:$C,J$1),J883),0)","v":0},{"$f":"IFERROR(IF($B884<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A884,'TMSIS - elig group'!$H:$H,$B884,'TMSIS - elig group'!$C:$C,K$1),K883),0)","v":0},true,25566,127060,136696,45278,35216,20955,0,0,0]
["Hawaii","2021-02-01",{"$f":"IF($B885<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A885,'CMS monthly enrollment'!C:C,B885,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B885,C873:C884,B873:B884))","v":369556},{"$f":"IF($B885<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A885,'CMS monthly enrollment'!C:C,B885,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B885,D873:D884,B873:B884))","v":25380},{"$f":"IFERROR(IF($B885<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A885,'TMSIS - elig group'!$H:$H,$B885,'TMSIS - elig group'!$C:$C,E$1),E884),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B885<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A885,'TMSIS - elig group'!$H:$H,$B885,'TMSIS - elig group'!$C:$C,F$1),F884),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B885<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A885,'TMSIS - elig group'!$H:$H,$B885,'TMSIS - elig group'!$C:$C,G$1),G884),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B885<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A885,'TMSIS - elig group'!$H:$H,$B885,'TMSIS - elig group'!$C:$C,H$1),H884),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B885<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A885,'TMSIS - elig group'!$H:$H,$B885,'TMSIS - elig group'!$C:$C,I$1),I884),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B885<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A885,'TMSIS - elig group'!$H:$H,$B885,'TMSIS - elig group'!$C:$C,J$1),J884),0)","v":0},{"$f":"IFERROR(IF($B885<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A885,'TMSIS - elig group'!$H:$H,$B885,'TMSIS - elig group'!$C:$C,K$1),K884),0)","v":0},true,25380,128574,138324,45818,35635,21205,0,0,0]
["Hawaii","2021-03-01",{"$f":"IF($B886<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A886,'CMS monthly enrollment'!C:C,B886,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B886,C874:C885,B874:B885))","v":375629},{"$f":"IF($B886<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A886,'CMS monthly enrollment'!C:C,B886,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B886,D874:D885,B874:B885))","v":25324},{"$f":"IFERROR(IF($B886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A886,'TMSIS - elig group'!$H:$H,$B886,'TMSIS - elig group'!$C:$C,E$1),E885),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A886,'TMSIS - elig group'!$H:$H,$B886,'TMSIS - elig group'!$C:$C,F$1),F885),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A886,'TMSIS - elig group'!$H:$H,$B886,'TMSIS - elig group'!$C:$C,G$1),G885),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A886,'TMSIS - elig group'!$H:$H,$B886,'TMSIS - elig group'!$C:$C,H$1),H885),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A886,'TMSIS - elig group'!$H:$H,$B886,'TMSIS - elig group'!$C:$C,I$1),I885),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A886,'TMSIS - elig group'!$H:$H,$B886,'TMSIS - elig group'!$C:$C,J$1),J885),0)","v":0},{"$f":"IFERROR(IF($B886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A886,'TMSIS - elig group'!$H:$H,$B886,'TMSIS - elig group'!$C:$C,K$1),K885),0)","v":0},true,25324,130687,140597,46571,36221,21553,0,0,0]
["Hawaii","2021-04-01",{"$f":"IF($B887<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A887,'CMS monthly enrollment'!C:C,B887,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B887,C875:C886,B875:B886))","v":379349},{"$f":"IF($B887<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A887,'CMS monthly enrollment'!C:C,B887,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B887,D875:D886,B875:B886))","v":25181},{"$f":"IFERROR(IF($B887<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A887,'TMSIS - elig group'!$H:$H,$B887,'TMSIS - elig group'!$C:$C,E$1),E886),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B887<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A887,'TMSIS - elig group'!$H:$H,$B887,'TMSIS - elig group'!$C:$C,F$1),F886),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B887<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A887,'TMSIS - elig group'!$H:$H,$B887,'TMSIS - elig group'!$C:$C,G$1),G886),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B887<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A887,'TMSIS - elig group'!$H:$H,$B887,'TMSIS - elig group'!$C:$C,H$1),H886),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B887<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A887,'TMSIS - elig group'!$H:$H,$B887,'TMSIS - elig group'!$C:$C,I$1),I886),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B887<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A887,'TMSIS - elig group'!$H:$H,$B887,'TMSIS - elig group'!$C:$C,J$1),J886),0)","v":0},{"$f":"IFERROR(IF($B887<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A887,'TMSIS - elig group'!$H:$H,$B887,'TMSIS - elig group'!$C:$C,K$1),K886),0)","v":0},true,25181,131981,141990,47032,36579,21767,0,0,0]
["Hawaii","2021-05-01",{"$f":"IF($B888<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A888,'CMS monthly enrollment'!C:C,B888,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B888,C876:C887,B876:B887))","v":382560},{"$f":"IF($B888<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A888,'CMS monthly enrollment'!C:C,B888,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B888,D876:D887,B876:B887))","v":24451},{"$f":"IFERROR(IF($B888<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A888,'TMSIS - elig group'!$H:$H,$B888,'TMSIS - elig group'!$C:$C,E$1),E887),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B888<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A888,'TMSIS - elig group'!$H:$H,$B888,'TMSIS - elig group'!$C:$C,F$1),F887),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B888<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A888,'TMSIS - elig group'!$H:$H,$B888,'TMSIS - elig group'!$C:$C,G$1),G887),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B888<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A888,'TMSIS - elig group'!$H:$H,$B888,'TMSIS - elig group'!$C:$C,H$1),H887),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B888<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A888,'TMSIS - elig group'!$H:$H,$B888,'TMSIS - elig group'!$C:$C,I$1),I887),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B888<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A888,'TMSIS - elig group'!$H:$H,$B888,'TMSIS - elig group'!$C:$C,J$1),J887),0)","v":0},{"$f":"IFERROR(IF($B888<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A888,'TMSIS - elig group'!$H:$H,$B888,'TMSIS - elig group'!$C:$C,K$1),K887),0)","v":0},true,24451,133098,143192,47430,36889,21951,0,0,0]
["Hawaii","2021-06-01",{"$f":"IF($B889<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A889,'CMS monthly enrollment'!C:C,B889,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B889,C877:C888,B877:B888))","v":385284},{"$f":"IF($B889<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A889,'CMS monthly enrollment'!C:C,B889,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B889,D877:D888,B877:B888))","v":24492},{"$f":"IFERROR(IF($B889<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A889,'TMSIS - elig group'!$H:$H,$B889,'TMSIS - elig group'!$C:$C,E$1),E888),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B889<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A889,'TMSIS - elig group'!$H:$H,$B889,'TMSIS - elig group'!$C:$C,F$1),F888),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B889<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A889,'TMSIS - elig group'!$H:$H,$B889,'TMSIS - elig group'!$C:$C,G$1),G888),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B889<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A889,'TMSIS - elig group'!$H:$H,$B889,'TMSIS - elig group'!$C:$C,H$1),H888),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B889<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A889,'TMSIS - elig group'!$H:$H,$B889,'TMSIS - elig group'!$C:$C,I$1),I888),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B889<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A889,'TMSIS - elig group'!$H:$H,$B889,'TMSIS - elig group'!$C:$C,J$1),J888),0)","v":0},{"$f":"IFERROR(IF($B889<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A889,'TMSIS - elig group'!$H:$H,$B889,'TMSIS - elig group'!$C:$C,K$1),K888),0)","v":0},true,24492,134046,144211,47768,37152,22107,0,0,0]
["Hawaii","2021-07-01",{"$f":"IF($B890<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A890,'CMS monthly enrollment'!C:C,B890,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B890,C878:C889,B878:B889))","v":388530},{"$f":"IF($B890<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A890,'CMS monthly enrollment'!C:C,B890,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B890,D878:D889,B878:B889))","v":24398},{"$f":"IFERROR(IF($B890<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A890,'TMSIS - elig group'!$H:$H,$B890,'TMSIS - elig group'!$C:$C,E$1),E889),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B890<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A890,'TMSIS - elig group'!$H:$H,$B890,'TMSIS - elig group'!$C:$C,F$1),F889),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B890<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A890,'TMSIS - elig group'!$H:$H,$B890,'TMSIS - elig group'!$C:$C,G$1),G889),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B890<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A890,'TMSIS - elig group'!$H:$H,$B890,'TMSIS - elig group'!$C:$C,H$1),H889),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B890<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A890,'TMSIS - elig group'!$H:$H,$B890,'TMSIS - elig group'!$C:$C,I$1),I889),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B890<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A890,'TMSIS - elig group'!$H:$H,$B890,'TMSIS - elig group'!$C:$C,J$1),J889),0)","v":0},{"$f":"IFERROR(IF($B890<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A890,'TMSIS - elig group'!$H:$H,$B890,'TMSIS - elig group'!$C:$C,K$1),K889),0)","v":0},true,24398,135175,145426,48170,37465,22293,0,0,0]
["Hawaii","2021-08-01",{"$f":"IF($B891<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A891,'CMS monthly enrollment'!C:C,B891,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B891,C879:C890,B879:B890))","v":391555},{"$f":"IF($B891<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A891,'CMS monthly enrollment'!C:C,B891,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B891,D879:D890,B879:B890))","v":24385},{"$f":"IFERROR(IF($B891<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A891,'TMSIS - elig group'!$H:$H,$B891,'TMSIS - elig group'!$C:$C,E$1),E890),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B891<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A891,'TMSIS - elig group'!$H:$H,$B891,'TMSIS - elig group'!$C:$C,F$1),F890),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B891<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A891,'TMSIS - elig group'!$H:$H,$B891,'TMSIS - elig group'!$C:$C,G$1),G890),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B891<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A891,'TMSIS - elig group'!$H:$H,$B891,'TMSIS - elig group'!$C:$C,H$1),H890),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B891<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A891,'TMSIS - elig group'!$H:$H,$B891,'TMSIS - elig group'!$C:$C,I$1),I890),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B891<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A891,'TMSIS - elig group'!$H:$H,$B891,'TMSIS - elig group'!$C:$C,J$1),J890),0)","v":0},{"$f":"IFERROR(IF($B891<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A891,'TMSIS - elig group'!$H:$H,$B891,'TMSIS - elig group'!$C:$C,K$1),K890),0)","v":0},true,24385,136228,146558,48545,37756,22467,0,0,0]
["Hawaii","2021-09-01",{"$f":"IF($B892<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A892,'CMS monthly enrollment'!C:C,B892,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B892,C880:C891,B880:B891))","v":394197},{"$f":"IF($B892<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A892,'CMS monthly enrollment'!C:C,B892,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B892,D880:D891,B880:B891))","v":24308},{"$f":"IFERROR(IF($B892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A892,'TMSIS - elig group'!$H:$H,$B892,'TMSIS - elig group'!$C:$C,E$1),E891),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A892,'TMSIS - elig group'!$H:$H,$B892,'TMSIS - elig group'!$C:$C,F$1),F891),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A892,'TMSIS - elig group'!$H:$H,$B892,'TMSIS - elig group'!$C:$C,G$1),G891),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A892,'TMSIS - elig group'!$H:$H,$B892,'TMSIS - elig group'!$C:$C,H$1),H891),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A892,'TMSIS - elig group'!$H:$H,$B892,'TMSIS - elig group'!$C:$C,I$1),I891),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A892,'TMSIS - elig group'!$H:$H,$B892,'TMSIS - elig group'!$C:$C,J$1),J891),0)","v":0},{"$f":"IFERROR(IF($B892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A892,'TMSIS - elig group'!$H:$H,$B892,'TMSIS - elig group'!$C:$C,K$1),K891),0)","v":0},true,24308,137147,147547,48873,38011,22619,0,0,0]
["Hawaii","2021-10-01",{"$f":"IF($B893<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A893,'CMS monthly enrollment'!C:C,B893,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B893,C881:C892,B881:B892))","v":394999},{"$f":"IF($B893<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A893,'CMS monthly enrollment'!C:C,B893,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B893,D881:D892,B881:B892))","v":24118},{"$f":"IFERROR(IF($B893<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A893,'TMSIS - elig group'!$H:$H,$B893,'TMSIS - elig group'!$C:$C,E$1),E892),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B893<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A893,'TMSIS - elig group'!$H:$H,$B893,'TMSIS - elig group'!$C:$C,F$1),F892),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B893<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A893,'TMSIS - elig group'!$H:$H,$B893,'TMSIS - elig group'!$C:$C,G$1),G892),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B893<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A893,'TMSIS - elig group'!$H:$H,$B893,'TMSIS - elig group'!$C:$C,H$1),H892),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B893<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A893,'TMSIS - elig group'!$H:$H,$B893,'TMSIS - elig group'!$C:$C,I$1),I892),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B893<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A893,'TMSIS - elig group'!$H:$H,$B893,'TMSIS - elig group'!$C:$C,J$1),J892),0)","v":0},{"$f":"IFERROR(IF($B893<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A893,'TMSIS - elig group'!$H:$H,$B893,'TMSIS - elig group'!$C:$C,K$1),K892),0)","v":0},true,24118,137426,147848,48972,38089,22665,0,0,0]
["Hawaii","2021-11-01",{"$f":"IF($B894<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A894,'CMS monthly enrollment'!C:C,B894,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B894,C882:C893,B882:B893))","v":398134},{"$f":"IF($B894<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A894,'CMS monthly enrollment'!C:C,B894,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B894,D882:D893,B882:B893))","v":24097},{"$f":"IFERROR(IF($B894<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A894,'TMSIS - elig group'!$H:$H,$B894,'TMSIS - elig group'!$C:$C,E$1),E893),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B894<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A894,'TMSIS - elig group'!$H:$H,$B894,'TMSIS - elig group'!$C:$C,F$1),F893),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B894<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A894,'TMSIS - elig group'!$H:$H,$B894,'TMSIS - elig group'!$C:$C,G$1),G893),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B894<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A894,'TMSIS - elig group'!$H:$H,$B894,'TMSIS - elig group'!$C:$C,H$1),H893),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B894<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A894,'TMSIS - elig group'!$H:$H,$B894,'TMSIS - elig group'!$C:$C,I$1),I893),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B894<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A894,'TMSIS - elig group'!$H:$H,$B894,'TMSIS - elig group'!$C:$C,J$1),J893),0)","v":0},{"$f":"IFERROR(IF($B894<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A894,'TMSIS - elig group'!$H:$H,$B894,'TMSIS - elig group'!$C:$C,K$1),K893),0)","v":0},true,24097,138517,149021,49361,38391,22845,0,0,0]
["Hawaii","2021-12-01",{"$f":"IF($B895<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A895,'CMS monthly enrollment'!C:C,B895,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B895,C883:C894,B883:B894))","v":400923},{"$f":"IF($B895<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A895,'CMS monthly enrollment'!C:C,B895,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B895,D883:D894,B883:B894))","v":24077},{"$f":"IFERROR(IF($B895<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A895,'TMSIS - elig group'!$H:$H,$B895,'TMSIS - elig group'!$C:$C,E$1),E894),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B895<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A895,'TMSIS - elig group'!$H:$H,$B895,'TMSIS - elig group'!$C:$C,F$1),F894),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B895<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A895,'TMSIS - elig group'!$H:$H,$B895,'TMSIS - elig group'!$C:$C,G$1),G894),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B895<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A895,'TMSIS - elig group'!$H:$H,$B895,'TMSIS - elig group'!$C:$C,H$1),H894),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B895<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A895,'TMSIS - elig group'!$H:$H,$B895,'TMSIS - elig group'!$C:$C,I$1),I894),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B895<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A895,'TMSIS - elig group'!$H:$H,$B895,'TMSIS - elig group'!$C:$C,J$1),J894),0)","v":0},{"$f":"IFERROR(IF($B895<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A895,'TMSIS - elig group'!$H:$H,$B895,'TMSIS - elig group'!$C:$C,K$1),K894),0)","v":0},true,24077,139487,150065,49707,38660,23005,0,0,0]
["Hawaii","2022-01-01",{"$f":"IF($B896<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A896,'CMS monthly enrollment'!C:C,B896,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B896,C884:C895,B884:B895))","v":403700},{"$f":"IF($B896<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A896,'CMS monthly enrollment'!C:C,B896,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B896,D884:D895,B884:B895))","v":23992},{"$f":"IFERROR(IF($B896<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A896,'TMSIS - elig group'!$H:$H,$B896,'TMSIS - elig group'!$C:$C,E$1),E895),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B896<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A896,'TMSIS - elig group'!$H:$H,$B896,'TMSIS - elig group'!$C:$C,F$1),F895),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B896<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A896,'TMSIS - elig group'!$H:$H,$B896,'TMSIS - elig group'!$C:$C,G$1),G895),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B896<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A896,'TMSIS - elig group'!$H:$H,$B896,'TMSIS - elig group'!$C:$C,H$1),H895),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B896<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A896,'TMSIS - elig group'!$H:$H,$B896,'TMSIS - elig group'!$C:$C,I$1),I895),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B896<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A896,'TMSIS - elig group'!$H:$H,$B896,'TMSIS - elig group'!$C:$C,J$1),J895),0)","v":0},{"$f":"IFERROR(IF($B896<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A896,'TMSIS - elig group'!$H:$H,$B896,'TMSIS - elig group'!$C:$C,K$1),K895),0)","v":0},true,23992,140453,151104,50051,38928,23164,0,0,0]
["Hawaii","2022-02-01",{"$f":"IF($B897<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A897,'CMS monthly enrollment'!C:C,B897,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B897,C885:C896,B885:B896))","v":404527},{"$f":"IF($B897<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A897,'CMS monthly enrollment'!C:C,B897,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B897,D885:D896,B885:B896))","v":23817},{"$f":"IFERROR(IF($B897<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A897,'TMSIS - elig group'!$H:$H,$B897,'TMSIS - elig group'!$C:$C,E$1),E896),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B897<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A897,'TMSIS - elig group'!$H:$H,$B897,'TMSIS - elig group'!$C:$C,F$1),F896),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B897<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A897,'TMSIS - elig group'!$H:$H,$B897,'TMSIS - elig group'!$C:$C,G$1),G896),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B897<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A897,'TMSIS - elig group'!$H:$H,$B897,'TMSIS - elig group'!$C:$C,H$1),H896),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B897<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A897,'TMSIS - elig group'!$H:$H,$B897,'TMSIS - elig group'!$C:$C,I$1),I896),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B897<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A897,'TMSIS - elig group'!$H:$H,$B897,'TMSIS - elig group'!$C:$C,J$1),J896),0)","v":0},{"$f":"IFERROR(IF($B897<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A897,'TMSIS - elig group'!$H:$H,$B897,'TMSIS - elig group'!$C:$C,K$1),K896),0)","v":0},true,23817,140741,151414,50154,39007,23211,0,0,0]
["Hawaii","2022-03-01",{"$f":"IF($B898<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A898,'CMS monthly enrollment'!C:C,B898,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B898,C886:C897,B886:B897))","v":405838},{"$f":"IF($B898<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A898,'CMS monthly enrollment'!C:C,B898,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B898,D886:D897,B886:B897))","v":23639},{"$f":"IFERROR(IF($B898<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A898,'TMSIS - elig group'!$H:$H,$B898,'TMSIS - elig group'!$C:$C,E$1),E897),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B898<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A898,'TMSIS - elig group'!$H:$H,$B898,'TMSIS - elig group'!$C:$C,F$1),F897),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B898<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A898,'TMSIS - elig group'!$H:$H,$B898,'TMSIS - elig group'!$C:$C,G$1),G897),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B898<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A898,'TMSIS - elig group'!$H:$H,$B898,'TMSIS - elig group'!$C:$C,H$1),H897),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B898<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A898,'TMSIS - elig group'!$H:$H,$B898,'TMSIS - elig group'!$C:$C,I$1),I897),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B898<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A898,'TMSIS - elig group'!$H:$H,$B898,'TMSIS - elig group'!$C:$C,J$1),J897),0)","v":0},{"$f":"IFERROR(IF($B898<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A898,'TMSIS - elig group'!$H:$H,$B898,'TMSIS - elig group'!$C:$C,K$1),K897),0)","v":0},true,23639,141197,151905,50316,39134,23287,0,0,0]
["Hawaii","2022-04-01",{"$f":"IF($B899<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A899,'CMS monthly enrollment'!C:C,B899,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B899,C887:C898,B887:B898))","v":406149},{"$f":"IF($B899<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A899,'CMS monthly enrollment'!C:C,B899,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B899,D887:D898,B887:B898))","v":23436},{"$f":"IFERROR(IF($B899<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A899,'TMSIS - elig group'!$H:$H,$B899,'TMSIS - elig group'!$C:$C,E$1),E898),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B899<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A899,'TMSIS - elig group'!$H:$H,$B899,'TMSIS - elig group'!$C:$C,F$1),F898),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B899<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A899,'TMSIS - elig group'!$H:$H,$B899,'TMSIS - elig group'!$C:$C,G$1),G898),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B899<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A899,'TMSIS - elig group'!$H:$H,$B899,'TMSIS - elig group'!$C:$C,H$1),H898),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B899<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A899,'TMSIS - elig group'!$H:$H,$B899,'TMSIS - elig group'!$C:$C,I$1),I898),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B899<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A899,'TMSIS - elig group'!$H:$H,$B899,'TMSIS - elig group'!$C:$C,J$1),J898),0)","v":0},{"$f":"IFERROR(IF($B899<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A899,'TMSIS - elig group'!$H:$H,$B899,'TMSIS - elig group'!$C:$C,K$1),K898),0)","v":0},true,{"$f":"D899","v":23436},{"$f":"ROUND($C899*E899,0)","v":141305},{"$f":"ROUND($C899*F899,0)","v":152021},{"$f":"ROUND($C899*G899,0)","v":50355},{"$f":"ROUND($C899*H899,0)","v":39164},{"$f":"ROUND($C899*I899,0)","v":23304},{"$f":"ROUND($C899*J899,0)","v":0},{"$f":"ROUND($C899*K899,0)","v":0},0]
["Hawaii","2022-05-01",{"$f":"IF($B900<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A900,'CMS monthly enrollment'!C:C,B900,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B900,C888:C899,B888:B899))","v":407041},{"$f":"IF($B900<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A900,'CMS monthly enrollment'!C:C,B900,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B900,D888:D899,B888:B899))","v":23106},{"$f":"IFERROR(IF($B900<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A900,'TMSIS - elig group'!$H:$H,$B900,'TMSIS - elig group'!$C:$C,E$1),E899),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B900<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A900,'TMSIS - elig group'!$H:$H,$B900,'TMSIS - elig group'!$C:$C,F$1),F899),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B900<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A900,'TMSIS - elig group'!$H:$H,$B900,'TMSIS - elig group'!$C:$C,G$1),G899),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B900<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A900,'TMSIS - elig group'!$H:$H,$B900,'TMSIS - elig group'!$C:$C,H$1),H899),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B900<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A900,'TMSIS - elig group'!$H:$H,$B900,'TMSIS - elig group'!$C:$C,I$1),I899),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B900<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A900,'TMSIS - elig group'!$H:$H,$B900,'TMSIS - elig group'!$C:$C,J$1),J899),0)","v":0},{"$f":"IFERROR(IF($B900<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A900,'TMSIS - elig group'!$H:$H,$B900,'TMSIS - elig group'!$C:$C,K$1),K899),0)","v":0},true,23106,141616,152355,50465,39250,23356,0,0,0]
["Hawaii","2022-06-01",{"$f":"IF($B901<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A901,'CMS monthly enrollment'!C:C,B901,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B901,C889:C900,B889:B900))","v":407912},{"$f":"IF($B901<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A901,'CMS monthly enrollment'!C:C,B901,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B901,D889:D900,B889:B900))","v":22868},{"$f":"IFERROR(IF($B901<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A901,'TMSIS - elig group'!$H:$H,$B901,'TMSIS - elig group'!$C:$C,E$1),E900),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B901<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A901,'TMSIS - elig group'!$H:$H,$B901,'TMSIS - elig group'!$C:$C,F$1),F900),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B901<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A901,'TMSIS - elig group'!$H:$H,$B901,'TMSIS - elig group'!$C:$C,G$1),G900),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B901<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A901,'TMSIS - elig group'!$H:$H,$B901,'TMSIS - elig group'!$C:$C,H$1),H900),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B901<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A901,'TMSIS - elig group'!$H:$H,$B901,'TMSIS - elig group'!$C:$C,I$1),I900),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B901<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A901,'TMSIS - elig group'!$H:$H,$B901,'TMSIS - elig group'!$C:$C,J$1),J900),0)","v":0},{"$f":"IFERROR(IF($B901<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A901,'TMSIS - elig group'!$H:$H,$B901,'TMSIS - elig group'!$C:$C,K$1),K900),0)","v":0},true,22868,141919,152681,50573,39334,23406,0,0,0]
["Hawaii","2022-07-01",{"$f":"IF($B902<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A902,'CMS monthly enrollment'!C:C,B902,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B902,C890:C901,B890:B901))","v":409249},{"$f":"IF($B902<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A902,'CMS monthly enrollment'!C:C,B902,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B902,D890:D901,B890:B901))","v":22576},{"$f":"IFERROR(IF($B902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A902,'TMSIS - elig group'!$H:$H,$B902,'TMSIS - elig group'!$C:$C,E$1),E901),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A902,'TMSIS - elig group'!$H:$H,$B902,'TMSIS - elig group'!$C:$C,F$1),F901),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A902,'TMSIS - elig group'!$H:$H,$B902,'TMSIS - elig group'!$C:$C,G$1),G901),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A902,'TMSIS - elig group'!$H:$H,$B902,'TMSIS - elig group'!$C:$C,H$1),H901),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A902,'TMSIS - elig group'!$H:$H,$B902,'TMSIS - elig group'!$C:$C,I$1),I901),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A902,'TMSIS - elig group'!$H:$H,$B902,'TMSIS - elig group'!$C:$C,J$1),J901),0)","v":0},{"$f":"IFERROR(IF($B902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A902,'TMSIS - elig group'!$H:$H,$B902,'TMSIS - elig group'!$C:$C,K$1),K901),0)","v":0},true,22576,142384,153181,50739,39463,23482,0,0,0]
["Hawaii","2022-08-01",{"$f":"IF($B903<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A903,'CMS monthly enrollment'!C:C,B903,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B903,C891:C902,B891:B902))","v":412954},{"$f":"IF($B903<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A903,'CMS monthly enrollment'!C:C,B903,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B903,D891:D902,B891:B902))","v":22547},{"$f":"IFERROR(IF($B903<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A903,'TMSIS - elig group'!$H:$H,$B903,'TMSIS - elig group'!$C:$C,E$1),E902),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B903<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A903,'TMSIS - elig group'!$H:$H,$B903,'TMSIS - elig group'!$C:$C,F$1),F902),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B903<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A903,'TMSIS - elig group'!$H:$H,$B903,'TMSIS - elig group'!$C:$C,G$1),G902),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B903<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A903,'TMSIS - elig group'!$H:$H,$B903,'TMSIS - elig group'!$C:$C,H$1),H902),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B903<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A903,'TMSIS - elig group'!$H:$H,$B903,'TMSIS - elig group'!$C:$C,I$1),I902),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B903<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A903,'TMSIS - elig group'!$H:$H,$B903,'TMSIS - elig group'!$C:$C,J$1),J902),0)","v":0},{"$f":"IFERROR(IF($B903<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A903,'TMSIS - elig group'!$H:$H,$B903,'TMSIS - elig group'!$C:$C,K$1),K902),0)","v":0},true,22547,143673,154568,51198,39820,23695,0,0,0]
["Hawaii","2022-09-01",{"$f":"IF($B904<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A904,'CMS monthly enrollment'!C:C,B904,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B904,C892:C903,B892:B903))","v":428749},{"$f":"IF($B904<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A904,'CMS monthly enrollment'!C:C,B904,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B904,D892:D903,B892:B903))","v":23612},{"$f":"IFERROR(IF($B904<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A904,'TMSIS - elig group'!$H:$H,$B904,'TMSIS - elig group'!$C:$C,E$1),E903),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B904<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A904,'TMSIS - elig group'!$H:$H,$B904,'TMSIS - elig group'!$C:$C,F$1),F903),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B904<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A904,'TMSIS - elig group'!$H:$H,$B904,'TMSIS - elig group'!$C:$C,G$1),G903),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B904<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A904,'TMSIS - elig group'!$H:$H,$B904,'TMSIS - elig group'!$C:$C,H$1),H903),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B904<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A904,'TMSIS - elig group'!$H:$H,$B904,'TMSIS - elig group'!$C:$C,I$1),I903),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B904<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A904,'TMSIS - elig group'!$H:$H,$B904,'TMSIS - elig group'!$C:$C,J$1),J903),0)","v":0},{"$f":"IFERROR(IF($B904<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A904,'TMSIS - elig group'!$H:$H,$B904,'TMSIS - elig group'!$C:$C,K$1),K903),0)","v":0},true,23612,149168,160480,53157,41343,24601,0,0,0]
["Hawaii","2022-10-01",{"$f":"IF($B905<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A905,'CMS monthly enrollment'!C:C,B905,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B905,C893:C904,B893:B904))","v":429635},{"$f":"IF($B905<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A905,'CMS monthly enrollment'!C:C,B905,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B905,D893:D904,B893:B904))","v":23498},{"$f":"IFERROR(IF($B905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A905,'TMSIS - elig group'!$H:$H,$B905,'TMSIS - elig group'!$C:$C,E$1),E904),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A905,'TMSIS - elig group'!$H:$H,$B905,'TMSIS - elig group'!$C:$C,F$1),F904),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A905,'TMSIS - elig group'!$H:$H,$B905,'TMSIS - elig group'!$C:$C,G$1),G904),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A905,'TMSIS - elig group'!$H:$H,$B905,'TMSIS - elig group'!$C:$C,H$1),H904),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A905,'TMSIS - elig group'!$H:$H,$B905,'TMSIS - elig group'!$C:$C,I$1),I904),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A905,'TMSIS - elig group'!$H:$H,$B905,'TMSIS - elig group'!$C:$C,J$1),J904),0)","v":0},{"$f":"IFERROR(IF($B905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A905,'TMSIS - elig group'!$H:$H,$B905,'TMSIS - elig group'!$C:$C,K$1),K904),0)","v":0},true,23498,149476,160812,53267,41428,24652,0,0,0]
["Hawaii","2022-11-01",{"$f":"IF($B906<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A906,'CMS monthly enrollment'!C:C,B906,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B906,C894:C905,B894:B905))","v":431843},{"$f":"IF($B906<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A906,'CMS monthly enrollment'!C:C,B906,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B906,D894:D905,B894:B905))","v":23690},{"$f":"IFERROR(IF($B906<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A906,'TMSIS - elig group'!$H:$H,$B906,'TMSIS - elig group'!$C:$C,E$1),E905),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B906<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A906,'TMSIS - elig group'!$H:$H,$B906,'TMSIS - elig group'!$C:$C,F$1),F905),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B906<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A906,'TMSIS - elig group'!$H:$H,$B906,'TMSIS - elig group'!$C:$C,G$1),G905),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B906<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A906,'TMSIS - elig group'!$H:$H,$B906,'TMSIS - elig group'!$C:$C,H$1),H905),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B906<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A906,'TMSIS - elig group'!$H:$H,$B906,'TMSIS - elig group'!$C:$C,I$1),I905),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B906<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A906,'TMSIS - elig group'!$H:$H,$B906,'TMSIS - elig group'!$C:$C,J$1),J905),0)","v":0},{"$f":"IFERROR(IF($B906<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A906,'TMSIS - elig group'!$H:$H,$B906,'TMSIS - elig group'!$C:$C,K$1),K905),0)","v":0},true,23690,150245,161638,53540,41641,24779,0,0,0]
["Hawaii","2022-12-01",{"$f":"IF($B907<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A907,'CMS monthly enrollment'!C:C,B907,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B907,C895:C906,B895:B906))","v":435444},{"$f":"IF($B907<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A907,'CMS monthly enrollment'!C:C,B907,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B907,D895:D906,B895:B906))","v":23817},{"$f":"IFERROR(IF($B907<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A907,'TMSIS - elig group'!$H:$H,$B907,'TMSIS - elig group'!$C:$C,E$1),E906),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B907<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A907,'TMSIS - elig group'!$H:$H,$B907,'TMSIS - elig group'!$C:$C,F$1),F906),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B907<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A907,'TMSIS - elig group'!$H:$H,$B907,'TMSIS - elig group'!$C:$C,G$1),G906),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B907<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A907,'TMSIS - elig group'!$H:$H,$B907,'TMSIS - elig group'!$C:$C,H$1),H906),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B907<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A907,'TMSIS - elig group'!$H:$H,$B907,'TMSIS - elig group'!$C:$C,I$1),I906),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B907<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A907,'TMSIS - elig group'!$H:$H,$B907,'TMSIS - elig group'!$C:$C,J$1),J906),0)","v":0},{"$f":"IFERROR(IF($B907<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A907,'TMSIS - elig group'!$H:$H,$B907,'TMSIS - elig group'!$C:$C,K$1),K906),0)","v":0},true,23817,151497,162986,53987,41989,24985,0,0,0]
["Hawaii","2023-01-01",{"$f":"IF($B908<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A908,'CMS monthly enrollment'!C:C,B908,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B908,C896:C907,B896:B907))","v":437833},{"$f":"IF($B908<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A908,'CMS monthly enrollment'!C:C,B908,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B908,D896:D907,B896:B907))","v":24036},{"$f":"IFERROR(IF($B908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A908,'TMSIS - elig group'!$H:$H,$B908,'TMSIS - elig group'!$C:$C,E$1),E907),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A908,'TMSIS - elig group'!$H:$H,$B908,'TMSIS - elig group'!$C:$C,F$1),F907),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A908,'TMSIS - elig group'!$H:$H,$B908,'TMSIS - elig group'!$C:$C,G$1),G907),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A908,'TMSIS - elig group'!$H:$H,$B908,'TMSIS - elig group'!$C:$C,H$1),H907),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A908,'TMSIS - elig group'!$H:$H,$B908,'TMSIS - elig group'!$C:$C,I$1),I907),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A908,'TMSIS - elig group'!$H:$H,$B908,'TMSIS - elig group'!$C:$C,J$1),J907),0)","v":0},{"$f":"IFERROR(IF($B908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A908,'TMSIS - elig group'!$H:$H,$B908,'TMSIS - elig group'!$C:$C,K$1),K907),0)","v":0},true,24036,152329,163880,54283,42219,25122,0,0,0]
["Hawaii","2023-02-01",{"$f":"IF($B909<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A909,'CMS monthly enrollment'!C:C,B909,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B909,C897:C908,B897:B908))","v":440771.33877210319},{"$f":"IF($B909<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A909,'CMS monthly enrollment'!C:C,B909,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B909,D897:D908,B897:B908))","v":23616.964867544},{"$f":"IFERROR(IF($B909<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A909,'TMSIS - elig group'!$H:$H,$B909,'TMSIS - elig group'!$C:$C,E$1),E908),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B909<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A909,'TMSIS - elig group'!$H:$H,$B909,'TMSIS - elig group'!$C:$C,F$1),F908),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B909<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A909,'TMSIS - elig group'!$H:$H,$B909,'TMSIS - elig group'!$C:$C,G$1),G908),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B909<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A909,'TMSIS - elig group'!$H:$H,$B909,'TMSIS - elig group'!$C:$C,H$1),H908),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B909<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A909,'TMSIS - elig group'!$H:$H,$B909,'TMSIS - elig group'!$C:$C,I$1),I908),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B909<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A909,'TMSIS - elig group'!$H:$H,$B909,'TMSIS - elig group'!$C:$C,J$1),J908),0)","v":0},{"$f":"IFERROR(IF($B909<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A909,'TMSIS - elig group'!$H:$H,$B909,'TMSIS - elig group'!$C:$C,K$1),K908),0)","v":0},true,23616.964867544,153351,164980,54647,42502,25291,0,0,0]
["Hawaii","2023-03-01",{"$f":"IF($B910<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A910,'CMS monthly enrollment'!C:C,B910,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B910,C898:C909,B898:B909))","v":445051.9685984645},{"$f":"IF($B910<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A910,'CMS monthly enrollment'!C:C,B910,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B910,D898:D909,B898:B909))","v":23776.836646476004},{"$f":"IFERROR(IF($B910<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A910,'TMSIS - elig group'!$H:$H,$B910,'TMSIS - elig group'!$C:$C,E$1),E909),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B910<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A910,'TMSIS - elig group'!$H:$H,$B910,'TMSIS - elig group'!$C:$C,F$1),F909),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B910<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A910,'TMSIS - elig group'!$H:$H,$B910,'TMSIS - elig group'!$C:$C,G$1),G909),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B910<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A910,'TMSIS - elig group'!$H:$H,$B910,'TMSIS - elig group'!$C:$C,H$1),H909),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B910<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A910,'TMSIS - elig group'!$H:$H,$B910,'TMSIS - elig group'!$C:$C,I$1),I909),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B910<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A910,'TMSIS - elig group'!$H:$H,$B910,'TMSIS - elig group'!$C:$C,J$1),J909),0)","v":0},{"$f":"IFERROR(IF($B910<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A910,'TMSIS - elig group'!$H:$H,$B910,'TMSIS - elig group'!$C:$C,K$1),K909),0)","v":0},true,23776.836646476004,154840,166582,55178,42915,25537,0,0,0]
["Hawaii","2023-04-01",{"$f":"IF($B911<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A911,'CMS monthly enrollment'!C:C,B911,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B911,C899:C910,B899:B910))","v":449923.41990163364},{"$f":"IF($B911<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A911,'CMS monthly enrollment'!C:C,B911,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B911,D899:D910,B899:B910))","v":23971.166543450265},{"$f":"IFERROR(IF($B911<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A911,'TMSIS - elig group'!$H:$H,$B911,'TMSIS - elig group'!$C:$C,E$1),E910),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B911<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A911,'TMSIS - elig group'!$H:$H,$B911,'TMSIS - elig group'!$C:$C,F$1),F910),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B911<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A911,'TMSIS - elig group'!$H:$H,$B911,'TMSIS - elig group'!$C:$C,G$1),G910),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B911<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A911,'TMSIS - elig group'!$H:$H,$B911,'TMSIS - elig group'!$C:$C,H$1),H910),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B911<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A911,'TMSIS - elig group'!$H:$H,$B911,'TMSIS - elig group'!$C:$C,I$1),I910),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B911<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A911,'TMSIS - elig group'!$H:$H,$B911,'TMSIS - elig group'!$C:$C,J$1),J910),0)","v":0},{"$f":"IFERROR(IF($B911<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A911,'TMSIS - elig group'!$H:$H,$B911,'TMSIS - elig group'!$C:$C,K$1),K910),0)","v":0},true,23971.166543450265,156535,168406,55782,43385,25816,0,0,0]
["Hawaii","2023-05-01",{"$f":"IF($B912<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A912,'CMS monthly enrollment'!C:C,B912,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B912,C900:C911,B900:B911))","v":454539.66720441543},{"$f":"IF($B912<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A912,'CMS monthly enrollment'!C:C,B912,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B912,D900:D911,B900:B911))","v":24177.716185625643},{"$f":"IFERROR(IF($B912<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A912,'TMSIS - elig group'!$H:$H,$B912,'TMSIS - elig group'!$C:$C,E$1),E911),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B912<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A912,'TMSIS - elig group'!$H:$H,$B912,'TMSIS - elig group'!$C:$C,F$1),F911),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B912<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A912,'TMSIS - elig group'!$H:$H,$B912,'TMSIS - elig group'!$C:$C,G$1),G911),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B912<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A912,'TMSIS - elig group'!$H:$H,$B912,'TMSIS - elig group'!$C:$C,H$1),H911),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B912<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A912,'TMSIS - elig group'!$H:$H,$B912,'TMSIS - elig group'!$C:$C,I$1),I911),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B912<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A912,'TMSIS - elig group'!$H:$H,$B912,'TMSIS - elig group'!$C:$C,J$1),J911),0)","v":0},{"$f":"IFERROR(IF($B912<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A912,'TMSIS - elig group'!$H:$H,$B912,'TMSIS - elig group'!$C:$C,K$1),K911),0)","v":0},{"$f":"SUM(E912:K912)=1","v":true},24177.716185625643,158141,170134,56354,43830,26081,0,0,0]
["Hawaii",{"$f":"B835","v":"2023-06-01"},{"$f":"IF($B913<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A913,'CMS monthly enrollment'!C:C,B913,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B913,C901:C912,B901:B912))","v":459066.59450903814},{"$f":"IF($B913<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A913,'CMS monthly enrollment'!C:C,B913,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B913,D901:D912,B901:B912))","v":24364.690826527483},{"$f":"IFERROR(IF($B913<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A913,'TMSIS - elig group'!$H:$H,$B913,'TMSIS - elig group'!$C:$C,E$1),E912),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B913<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A913,'TMSIS - elig group'!$H:$H,$B913,'TMSIS - elig group'!$C:$C,F$1),F912),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B913<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A913,'TMSIS - elig group'!$H:$H,$B913,'TMSIS - elig group'!$C:$C,G$1),G912),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B913<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A913,'TMSIS - elig group'!$H:$H,$B913,'TMSIS - elig group'!$C:$C,H$1),H912),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B913<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A913,'TMSIS - elig group'!$H:$H,$B913,'TMSIS - elig group'!$C:$C,I$1),I912),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B913<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A913,'TMSIS - elig group'!$H:$H,$B913,'TMSIS - elig group'!$C:$C,J$1),J912),0)","v":0},{"$f":"IFERROR(IF($B913<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A913,'TMSIS - elig group'!$H:$H,$B913,'TMSIS - elig group'!$C:$C,K$1),K912),0)","v":0},true,24364.690826527483,159716,171828,56915,44266,26341,0,0,0]
["Hawaii","2023-07-01",{"$f":"IF($B914<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A914,'CMS monthly enrollment'!C:C,B914,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B914,C902:C913,B902:B913))","v":462948.05885217432},{"$f":"IF($B914<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A914,'CMS monthly enrollment'!C:C,B914,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B914,D902:D913,B902:B913))","v":24509.275864017807},{"$f":"IFERROR(IF($B914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A914,'TMSIS - elig group'!$H:$H,$B914,'TMSIS - elig group'!$C:$C,E$1),E913),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A914,'TMSIS - elig group'!$H:$H,$B914,'TMSIS - elig group'!$C:$C,F$1),F913),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A914,'TMSIS - elig group'!$H:$H,$B914,'TMSIS - elig group'!$C:$C,G$1),G913),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A914,'TMSIS - elig group'!$H:$H,$B914,'TMSIS - elig group'!$C:$C,H$1),H913),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A914,'TMSIS - elig group'!$H:$H,$B914,'TMSIS - elig group'!$C:$C,I$1),I913),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A914,'TMSIS - elig group'!$H:$H,$B914,'TMSIS - elig group'!$C:$C,J$1),J913),0)","v":0},{"$f":"IFERROR(IF($B914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A914,'TMSIS - elig group'!$H:$H,$B914,'TMSIS - elig group'!$C:$C,K$1),K913),0)","v":0},true,24509.275864017807,161066,173281,57397,44641,26564,0,0,0]
["Hawaii","2023-08-01",{"$f":"IF($B915<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A915,'CMS monthly enrollment'!C:C,B915,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B915,C903:C914,B903:B914))","v":466236.75882862043},{"$f":"IF($B915<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A915,'CMS monthly enrollment'!C:C,B915,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B915,D903:D914,B903:B914))","v":24576.560053617199},{"$f":"IFERROR(IF($B915<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A915,'TMSIS - elig group'!$H:$H,$B915,'TMSIS - elig group'!$C:$C,E$1),E914),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B915<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A915,'TMSIS - elig group'!$H:$H,$B915,'TMSIS - elig group'!$C:$C,F$1),F914),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B915<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A915,'TMSIS - elig group'!$H:$H,$B915,'TMSIS - elig group'!$C:$C,G$1),G914),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B915<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A915,'TMSIS - elig group'!$H:$H,$B915,'TMSIS - elig group'!$C:$C,H$1),H914),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B915<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A915,'TMSIS - elig group'!$H:$H,$B915,'TMSIS - elig group'!$C:$C,I$1),I914),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B915<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A915,'TMSIS - elig group'!$H:$H,$B915,'TMSIS - elig group'!$C:$C,J$1),J914),0)","v":0},{"$f":"IFERROR(IF($B915<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A915,'TMSIS - elig group'!$H:$H,$B915,'TMSIS - elig group'!$C:$C,K$1),K914),0)","v":0},true,24576.560053617199,162211,174512,57804,44958,26752,0,0,0]
["Hawaii","2023-09-01",{"$f":"IF($B916<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A916,'CMS monthly enrollment'!C:C,B916,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B916,C904:C915,B904:B915))","v":468912.80778677668},{"$f":"IF($B916<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A916,'CMS monthly enrollment'!C:C,B916,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B916,D904:D915,B904:B915))","v":24569.633491094661},{"$f":"IFERROR(IF($B916<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A916,'TMSIS - elig group'!$H:$H,$B916,'TMSIS - elig group'!$C:$C,E$1),E915),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B916<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A916,'TMSIS - elig group'!$H:$H,$B916,'TMSIS - elig group'!$C:$C,F$1),F915),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B916<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A916,'TMSIS - elig group'!$H:$H,$B916,'TMSIS - elig group'!$C:$C,G$1),G915),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B916<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A916,'TMSIS - elig group'!$H:$H,$B916,'TMSIS - elig group'!$C:$C,H$1),H915),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B916<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A916,'TMSIS - elig group'!$H:$H,$B916,'TMSIS - elig group'!$C:$C,I$1),I915),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B916<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A916,'TMSIS - elig group'!$H:$H,$B916,'TMSIS - elig group'!$C:$C,J$1),J915),0)","v":0},{"$f":"IFERROR(IF($B916<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A916,'TMSIS - elig group'!$H:$H,$B916,'TMSIS - elig group'!$C:$C,K$1),K915),0)","v":0},true,24569.633491094661,163142,175513,58136,45216,26906,0,0,0]
["Hawaii","2023-10-01",{"$f":"IF($B917<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A917,'CMS monthly enrollment'!C:C,B917,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B917,C905:C916,B905:B916))","v":473266.50884222519},{"$f":"IF($B917<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A917,'CMS monthly enrollment'!C:C,B917,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B917,D905:D916,B905:B916))","v":24691.381648800525},{"$f":"IFERROR(IF($B917<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A917,'TMSIS - elig group'!$H:$H,$B917,'TMSIS - elig group'!$C:$C,E$1),E916),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B917<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A917,'TMSIS - elig group'!$H:$H,$B917,'TMSIS - elig group'!$C:$C,F$1),F916),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B917<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A917,'TMSIS - elig group'!$H:$H,$B917,'TMSIS - elig group'!$C:$C,G$1),G916),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B917<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A917,'TMSIS - elig group'!$H:$H,$B917,'TMSIS - elig group'!$C:$C,H$1),H916),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B917<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A917,'TMSIS - elig group'!$H:$H,$B917,'TMSIS - elig group'!$C:$C,I$1),I916),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B917<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A917,'TMSIS - elig group'!$H:$H,$B917,'TMSIS - elig group'!$C:$C,J$1),J916),0)","v":0},{"$f":"IFERROR(IF($B917<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A917,'TMSIS - elig group'!$H:$H,$B917,'TMSIS - elig group'!$C:$C,K$1),K916),0)","v":0},true,24691.381648800525,164656,177143,58676,45636,27156,0,0,0]
["Hawaii","2023-11-01",{"$f":"IF($B918<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A918,'CMS monthly enrollment'!C:C,B918,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B918,C906:C917,B906:B917))","v":477585.6099680867},{"$f":"IF($B918<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A918,'CMS monthly enrollment'!C:C,B918,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B918,D906:D917,B906:B917))","v":24789.705244654382},{"$f":"IFERROR(IF($B918<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A918,'TMSIS - elig group'!$H:$H,$B918,'TMSIS - elig group'!$C:$C,E$1),E917),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B918<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A918,'TMSIS - elig group'!$H:$H,$B918,'TMSIS - elig group'!$C:$C,F$1),F917),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B918<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A918,'TMSIS - elig group'!$H:$H,$B918,'TMSIS - elig group'!$C:$C,G$1),G917),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B918<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A918,'TMSIS - elig group'!$H:$H,$B918,'TMSIS - elig group'!$C:$C,H$1),H917),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B918<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A918,'TMSIS - elig group'!$H:$H,$B918,'TMSIS - elig group'!$C:$C,I$1),I917),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B918<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A918,'TMSIS - elig group'!$H:$H,$B918,'TMSIS - elig group'!$C:$C,J$1),J917),0)","v":0},{"$f":"IFERROR(IF($B918<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A918,'TMSIS - elig group'!$H:$H,$B918,'TMSIS - elig group'!$C:$C,K$1),K917),0)","v":0},true,24789.705244654382,166159,178760,59211,46052,27403,0,0,0]
["Hawaii","2023-12-01",{"$f":"IF($B919<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A919,'CMS monthly enrollment'!C:C,B919,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B919,C907:C918,B907:B918))","v":481657.39309943654},{"$f":"IF($B919<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A919,'CMS monthly enrollment'!C:C,B919,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B919,D907:D918,B907:B918))","v":24903.018676546781},{"$f":"IFERROR(IF($B919<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A919,'TMSIS - elig group'!$H:$H,$B919,'TMSIS - elig group'!$C:$C,E$1),E918),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B919<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A919,'TMSIS - elig group'!$H:$H,$B919,'TMSIS - elig group'!$C:$C,F$1),F918),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B919<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A919,'TMSIS - elig group'!$H:$H,$B919,'TMSIS - elig group'!$C:$C,G$1),G918),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B919<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A919,'TMSIS - elig group'!$H:$H,$B919,'TMSIS - elig group'!$C:$C,H$1),H918),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B919<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A919,'TMSIS - elig group'!$H:$H,$B919,'TMSIS - elig group'!$C:$C,I$1),I918),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B919<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A919,'TMSIS - elig group'!$H:$H,$B919,'TMSIS - elig group'!$C:$C,J$1),J918),0)","v":0},{"$f":"IFERROR(IF($B919<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A919,'TMSIS - elig group'!$H:$H,$B919,'TMSIS - elig group'!$C:$C,K$1),K918),0)","v":0},true,24903.018676546781,167576,180284,59716,46445,27637,0,0,0]
["Hawaii","2024-01-01",{"$f":"IF($B920<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A920,'CMS monthly enrollment'!C:C,B920,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B920,C908:C919,B908:B919))","v":485930.50610704254},{"$f":"IF($B920<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A920,'CMS monthly enrollment'!C:C,B920,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B920,D908:D919,B908:B919))","v":25035.205543957971},{"$f":"IFERROR(IF($B920<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A920,'TMSIS - elig group'!$H:$H,$B920,'TMSIS - elig group'!$C:$C,E$1),E919),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B920<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A920,'TMSIS - elig group'!$H:$H,$B920,'TMSIS - elig group'!$C:$C,F$1),F919),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B920<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A920,'TMSIS - elig group'!$H:$H,$B920,'TMSIS - elig group'!$C:$C,G$1),G919),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B920<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A920,'TMSIS - elig group'!$H:$H,$B920,'TMSIS - elig group'!$C:$C,H$1),H919),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B920<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A920,'TMSIS - elig group'!$H:$H,$B920,'TMSIS - elig group'!$C:$C,I$1),I919),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B920<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A920,'TMSIS - elig group'!$H:$H,$B920,'TMSIS - elig group'!$C:$C,J$1),J919),0)","v":0},{"$f":"IFERROR(IF($B920<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A920,'TMSIS - elig group'!$H:$H,$B920,'TMSIS - elig group'!$C:$C,K$1),K919),0)","v":0},true,25035.205543957971,169062,181883,60246,46857,27882,0,0,0]
["Hawaii","2024-02-01",{"$f":"IF($B921<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A921,'CMS monthly enrollment'!C:C,B921,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B921,C909:C920,B909:B920))","v":489992.2016609339},{"$f":"IF($B921<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A921,'CMS monthly enrollment'!C:C,B921,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B921,D909:D920,B909:B920))","v":25207.258691434516},{"$f":"IFERROR(IF($B921<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A921,'TMSIS - elig group'!$H:$H,$B921,'TMSIS - elig group'!$C:$C,E$1),E920),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B921<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A921,'TMSIS - elig group'!$H:$H,$B921,'TMSIS - elig group'!$C:$C,F$1),F920),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B921<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A921,'TMSIS - elig group'!$H:$H,$B921,'TMSIS - elig group'!$C:$C,G$1),G920),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B921<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A921,'TMSIS - elig group'!$H:$H,$B921,'TMSIS - elig group'!$C:$C,H$1),H920),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B921<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A921,'TMSIS - elig group'!$H:$H,$B921,'TMSIS - elig group'!$C:$C,I$1),I920),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B921<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A921,'TMSIS - elig group'!$H:$H,$B921,'TMSIS - elig group'!$C:$C,J$1),J920),0)","v":0},{"$f":"IFERROR(IF($B921<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A921,'TMSIS - elig group'!$H:$H,$B921,'TMSIS - elig group'!$C:$C,K$1),K920),0)","v":0},true,25207.258691434516,170475,183403,60750,47248,28115,0,0,0]
["Hawaii","2024-03-01",{"$f":"IF($B922<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A922,'CMS monthly enrollment'!C:C,B922,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B922,C910:C921,B910:B921))","v":493547.09603407979},{"$f":"IF($B922<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A922,'CMS monthly enrollment'!C:C,B922,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B922,D910:D921,B910:B921))","v":25294.126565513521},{"$f":"IFERROR(IF($B922<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A922,'TMSIS - elig group'!$H:$H,$B922,'TMSIS - elig group'!$C:$C,E$1),E921),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B922<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A922,'TMSIS - elig group'!$H:$H,$B922,'TMSIS - elig group'!$C:$C,F$1),F921),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B922<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A922,'TMSIS - elig group'!$H:$H,$B922,'TMSIS - elig group'!$C:$C,G$1),G921),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B922<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A922,'TMSIS - elig group'!$H:$H,$B922,'TMSIS - elig group'!$C:$C,H$1),H921),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B922<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A922,'TMSIS - elig group'!$H:$H,$B922,'TMSIS - elig group'!$C:$C,I$1),I921),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B922<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A922,'TMSIS - elig group'!$H:$H,$B922,'TMSIS - elig group'!$C:$C,J$1),J921),0)","v":0},{"$f":"IFERROR(IF($B922<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A922,'TMSIS - elig group'!$H:$H,$B922,'TMSIS - elig group'!$C:$C,K$1),K921),0)","v":0},true,25294.126565513521,171712,184734,61190,47591,28319,0,0,0]
["Hawaii","2024-04-01",{"$f":"IF($B923<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A923,'CMS monthly enrollment'!C:C,B923,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B923,C911:C922,B911:B922))","v":497341.75896354113},{"$f":"IF($B923<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A923,'CMS monthly enrollment'!C:C,B923,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B923,D911:D922,B911:B922))","v":25382.54358145225},{"$f":"IFERROR(IF($B923<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A923,'TMSIS - elig group'!$H:$H,$B923,'TMSIS - elig group'!$C:$C,E$1),E922),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B923<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A923,'TMSIS - elig group'!$H:$H,$B923,'TMSIS - elig group'!$C:$C,F$1),F922),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B923<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A923,'TMSIS - elig group'!$H:$H,$B923,'TMSIS - elig group'!$C:$C,G$1),G922),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B923<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A923,'TMSIS - elig group'!$H:$H,$B923,'TMSIS - elig group'!$C:$C,H$1),H922),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B923<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A923,'TMSIS - elig group'!$H:$H,$B923,'TMSIS - elig group'!$C:$C,I$1),I922),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B923<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A923,'TMSIS - elig group'!$H:$H,$B923,'TMSIS - elig group'!$C:$C,J$1),J922),0)","v":0},{"$f":"IFERROR(IF($B923<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A923,'TMSIS - elig group'!$H:$H,$B923,'TMSIS - elig group'!$C:$C,K$1),K922),0)","v":0},true,25382.54358145225,173033,186154,61661,47957,28537,0,0,0]
["Hawaii","2024-05-01",{"$f":"IF($B924<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A924,'CMS monthly enrollment'!C:C,B924,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B924,C912:C923,B912:B923))","v":501066.67894825153},{"$f":"IF($B924<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A924,'CMS monthly enrollment'!C:C,B924,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B924,D912:D923,B912:B923))","v":25468.10250626276},{"$f":"IFERROR(IF($B924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A924,'TMSIS - elig group'!$H:$H,$B924,'TMSIS - elig group'!$C:$C,E$1),E923),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A924,'TMSIS - elig group'!$H:$H,$B924,'TMSIS - elig group'!$C:$C,F$1),F923),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A924,'TMSIS - elig group'!$H:$H,$B924,'TMSIS - elig group'!$C:$C,G$1),G923),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A924,'TMSIS - elig group'!$H:$H,$B924,'TMSIS - elig group'!$C:$C,H$1),H923),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A924,'TMSIS - elig group'!$H:$H,$B924,'TMSIS - elig group'!$C:$C,I$1),I923),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A924,'TMSIS - elig group'!$H:$H,$B924,'TMSIS - elig group'!$C:$C,J$1),J923),0)","v":0},{"$f":"IFERROR(IF($B924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A924,'TMSIS - elig group'!$H:$H,$B924,'TMSIS - elig group'!$C:$C,K$1),K923),0)","v":0},true,25468.10250626276,174328,187549,62123,48316,28751,0,0,0]
["Hawaii","2024-06-01",{"$f":"IF($B925<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A925,'CMS monthly enrollment'!C:C,B925,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B925,C913:C924,B913:B924))","v":505018.48885392118},{"$f":"IF($B925<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A925,'CMS monthly enrollment'!C:C,B925,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B925,D913:D924,B913:B924))","v":25566.067238850941},{"$f":"IFERROR(IF($B925<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A925,'TMSIS - elig group'!$H:$H,$B925,'TMSIS - elig group'!$C:$C,E$1),E924),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B925<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A925,'TMSIS - elig group'!$H:$H,$B925,'TMSIS - elig group'!$C:$C,F$1),F924),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B925<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A925,'TMSIS - elig group'!$H:$H,$B925,'TMSIS - elig group'!$C:$C,G$1),G924),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B925<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A925,'TMSIS - elig group'!$H:$H,$B925,'TMSIS - elig group'!$C:$C,H$1),H924),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B925<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A925,'TMSIS - elig group'!$H:$H,$B925,'TMSIS - elig group'!$C:$C,I$1),I924),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B925<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A925,'TMSIS - elig group'!$H:$H,$B925,'TMSIS - elig group'!$C:$C,J$1),J924),0)","v":0},{"$f":"IFERROR(IF($B925<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A925,'TMSIS - elig group'!$H:$H,$B925,'TMSIS - elig group'!$C:$C,K$1),K924),0)","v":0},true,25566.067238850941,175703,189028,62613,48697,28977,0,0,0]
["Hawaii","2024-07-01",{"$f":"IF($B926<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A926,'CMS monthly enrollment'!C:C,B926,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B926,C914:C925,B914:B925))","v":508970.63903316204},{"$f":"IF($B926<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A926,'CMS monthly enrollment'!C:C,B926,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B926,D914:D925,B914:B925))","v":25673.37954221887},{"$f":"IFERROR(IF($B926<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A926,'TMSIS - elig group'!$H:$H,$B926,'TMSIS - elig group'!$C:$C,E$1),E925),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B926<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A926,'TMSIS - elig group'!$H:$H,$B926,'TMSIS - elig group'!$C:$C,F$1),F925),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B926<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A926,'TMSIS - elig group'!$H:$H,$B926,'TMSIS - elig group'!$C:$C,G$1),G925),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B926<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A926,'TMSIS - elig group'!$H:$H,$B926,'TMSIS - elig group'!$C:$C,H$1),H925),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B926<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A926,'TMSIS - elig group'!$H:$H,$B926,'TMSIS - elig group'!$C:$C,I$1),I925),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B926<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A926,'TMSIS - elig group'!$H:$H,$B926,'TMSIS - elig group'!$C:$C,J$1),J925),0)","v":0},{"$f":"IFERROR(IF($B926<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A926,'TMSIS - elig group'!$H:$H,$B926,'TMSIS - elig group'!$C:$C,K$1),K925),0)","v":0},true,25673.37954221887,177078,190507,63103,49078,29204,0,0,0]
["Hawaii","2024-08-01",{"$f":"IF($B927<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A927,'CMS monthly enrollment'!C:C,B927,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B927,C915:C926,B915:B926))","v":513139.62264797837},{"$f":"IF($B927<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A927,'CMS monthly enrollment'!C:C,B927,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B927,D915:D926,B915:B926))","v":25797.01891151868},{"$f":"IFERROR(IF($B927<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A927,'TMSIS - elig group'!$H:$H,$B927,'TMSIS - elig group'!$C:$C,E$1),E926),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B927<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A927,'TMSIS - elig group'!$H:$H,$B927,'TMSIS - elig group'!$C:$C,F$1),F926),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B927<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A927,'TMSIS - elig group'!$H:$H,$B927,'TMSIS - elig group'!$C:$C,G$1),G926),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B927<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A927,'TMSIS - elig group'!$H:$H,$B927,'TMSIS - elig group'!$C:$C,H$1),H926),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B927<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A927,'TMSIS - elig group'!$H:$H,$B927,'TMSIS - elig group'!$C:$C,I$1),I926),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B927<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A927,'TMSIS - elig group'!$H:$H,$B927,'TMSIS - elig group'!$C:$C,J$1),J926),0)","v":0},{"$f":"IFERROR(IF($B927<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A927,'TMSIS - elig group'!$H:$H,$B927,'TMSIS - elig group'!$C:$C,K$1),K926),0)","v":0},true,25797.01891151868,178529,192067,63619,49480,29443,0,0,0]
["Hawaii","2024-09-01",{"$f":"IF($B928<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A928,'CMS monthly enrollment'!C:C,B928,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B928,C916:C927,B916:B927))","v":517269.05400941614},{"$f":"IF($B928<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A928,'CMS monthly enrollment'!C:C,B928,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B928,D916:D927,B916:B927))","v":25922.359233789641},{"$f":"IFERROR(IF($B928<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A928,'TMSIS - elig group'!$H:$H,$B928,'TMSIS - elig group'!$C:$C,E$1),E927),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B928<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A928,'TMSIS - elig group'!$H:$H,$B928,'TMSIS - elig group'!$C:$C,F$1),F927),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B928<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A928,'TMSIS - elig group'!$H:$H,$B928,'TMSIS - elig group'!$C:$C,G$1),G927),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B928<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A928,'TMSIS - elig group'!$H:$H,$B928,'TMSIS - elig group'!$C:$C,H$1),H927),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B928<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A928,'TMSIS - elig group'!$H:$H,$B928,'TMSIS - elig group'!$C:$C,I$1),I927),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B928<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A928,'TMSIS - elig group'!$H:$H,$B928,'TMSIS - elig group'!$C:$C,J$1),J927),0)","v":0},{"$f":"IFERROR(IF($B928<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A928,'TMSIS - elig group'!$H:$H,$B928,'TMSIS - elig group'!$C:$C,K$1),K927),0)","v":0},true,25922.359233789641,179965,193613,64131,49879,29680,0,0,0]
["Hawaii","2024-10-01",{"$f":"IF($B929<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A929,'CMS monthly enrollment'!C:C,B929,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B929,C917:C928,B917:B928))","v":521044.18762911391},{"$f":"IF($B929<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A929,'CMS monthly enrollment'!C:C,B929,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B929,D917:D928,B917:B928))","v":26027.808247593872},{"$f":"IFERROR(IF($B929<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A929,'TMSIS - elig group'!$H:$H,$B929,'TMSIS - elig group'!$C:$C,E$1),E928),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B929<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A929,'TMSIS - elig group'!$H:$H,$B929,'TMSIS - elig group'!$C:$C,F$1),F928),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B929<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A929,'TMSIS - elig group'!$H:$H,$B929,'TMSIS - elig group'!$C:$C,G$1),G928),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B929<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A929,'TMSIS - elig group'!$H:$H,$B929,'TMSIS - elig group'!$C:$C,H$1),H928),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B929<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A929,'TMSIS - elig group'!$H:$H,$B929,'TMSIS - elig group'!$C:$C,I$1),I928),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B929<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A929,'TMSIS - elig group'!$H:$H,$B929,'TMSIS - elig group'!$C:$C,J$1),J928),0)","v":0},{"$f":"IFERROR(IF($B929<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A929,'TMSIS - elig group'!$H:$H,$B929,'TMSIS - elig group'!$C:$C,K$1),K928),0)","v":0},true,26027.808247593872,181279,195026,64599,50243,29897,0,0,0]
["Hawaii","2024-11-01",{"$f":"IF($B930<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A930,'CMS monthly enrollment'!C:C,B930,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B930,C918:C929,B918:B929))","v":524967.89860446844},{"$f":"IF($B930<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A930,'CMS monthly enrollment'!C:C,B930,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B930,D918:D929,B918:B929))","v":26137.348633965215},{"$f":"IFERROR(IF($B930<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A930,'TMSIS - elig group'!$H:$H,$B930,'TMSIS - elig group'!$C:$C,E$1),E929),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B930<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A930,'TMSIS - elig group'!$H:$H,$B930,'TMSIS - elig group'!$C:$C,F$1),F929),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B930<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A930,'TMSIS - elig group'!$H:$H,$B930,'TMSIS - elig group'!$C:$C,G$1),G929),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B930<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A930,'TMSIS - elig group'!$H:$H,$B930,'TMSIS - elig group'!$C:$C,H$1),H929),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B930<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A930,'TMSIS - elig group'!$H:$H,$B930,'TMSIS - elig group'!$C:$C,I$1),I929),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B930<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A930,'TMSIS - elig group'!$H:$H,$B930,'TMSIS - elig group'!$C:$C,J$1),J929),0)","v":0},{"$f":"IFERROR(IF($B930<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A930,'TMSIS - elig group'!$H:$H,$B930,'TMSIS - elig group'!$C:$C,K$1),K929),0)","v":0},true,26137.348633965215,182644,196495,65086,50621,30122,0,0,0]
["Hawaii","2024-12-01",{"$f":"IF($B931<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A931,'CMS monthly enrollment'!C:C,B931,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B931,C919:C930,B919:B930))","v":528780.49383968767},{"$f":"IF($B931<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A931,'CMS monthly enrollment'!C:C,B931,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B931,D919:D930,B919:B930))","v":26238.959800262179},{"$f":"IFERROR(IF($B931<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A931,'TMSIS - elig group'!$H:$H,$B931,'TMSIS - elig group'!$C:$C,E$1),E930),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B931<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A931,'TMSIS - elig group'!$H:$H,$B931,'TMSIS - elig group'!$C:$C,F$1),F930),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B931<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A931,'TMSIS - elig group'!$H:$H,$B931,'TMSIS - elig group'!$C:$C,G$1),G930),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B931<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A931,'TMSIS - elig group'!$H:$H,$B931,'TMSIS - elig group'!$C:$C,H$1),H930),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B931<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A931,'TMSIS - elig group'!$H:$H,$B931,'TMSIS - elig group'!$C:$C,I$1),I930),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B931<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A931,'TMSIS - elig group'!$H:$H,$B931,'TMSIS - elig group'!$C:$C,J$1),J930),0)","v":0},{"$f":"IFERROR(IF($B931<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A931,'TMSIS - elig group'!$H:$H,$B931,'TMSIS - elig group'!$C:$C,K$1),K930),0)","v":0},true,26238.959800262179,183970,197922,65559,50989,30341,0,0,0]
["Hawaii","2025-01-01",{"$f":"IF($B932<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A932,'CMS monthly enrollment'!C:C,B932,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B932,C920:C931,B920:B931))","v":532737.3768710997},{"$f":"IF($B932<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A932,'CMS monthly enrollment'!C:C,B932,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B932,D920:D931,B920:B931))","v":26341.724401706189},{"$f":"IFERROR(IF($B932<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A932,'TMSIS - elig group'!$H:$H,$B932,'TMSIS - elig group'!$C:$C,E$1),E931),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B932<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A932,'TMSIS - elig group'!$H:$H,$B932,'TMSIS - elig group'!$C:$C,F$1),F931),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B932<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A932,'TMSIS - elig group'!$H:$H,$B932,'TMSIS - elig group'!$C:$C,G$1),G931),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B932<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A932,'TMSIS - elig group'!$H:$H,$B932,'TMSIS - elig group'!$C:$C,H$1),H931),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B932<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A932,'TMSIS - elig group'!$H:$H,$B932,'TMSIS - elig group'!$C:$C,I$1),I931),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B932<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A932,'TMSIS - elig group'!$H:$H,$B932,'TMSIS - elig group'!$C:$C,J$1),J931),0)","v":0},{"$f":"IFERROR(IF($B932<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A932,'TMSIS - elig group'!$H:$H,$B932,'TMSIS - elig group'!$C:$C,K$1),K931),0)","v":0},true,26341.724401706189,185347,199403,66049,51370,30568,0,0,0]
["Hawaii","2025-02-01",{"$f":"IF($B933<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A933,'CMS monthly enrollment'!C:C,B933,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B933,C921:C932,B921:B932))","v":536742.7498912774},{"$f":"IF($B933<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A933,'CMS monthly enrollment'!C:C,B933,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B933,D921:D932,B921:B932))","v":26445.101730213995},{"$f":"IFERROR(IF($B933<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A933,'TMSIS - elig group'!$H:$H,$B933,'TMSIS - elig group'!$C:$C,E$1),E932),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B933<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A933,'TMSIS - elig group'!$H:$H,$B933,'TMSIS - elig group'!$C:$C,F$1),F932),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B933<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A933,'TMSIS - elig group'!$H:$H,$B933,'TMSIS - elig group'!$C:$C,G$1),G932),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B933<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A933,'TMSIS - elig group'!$H:$H,$B933,'TMSIS - elig group'!$C:$C,H$1),H932),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B933<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A933,'TMSIS - elig group'!$H:$H,$B933,'TMSIS - elig group'!$C:$C,I$1),I932),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B933<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A933,'TMSIS - elig group'!$H:$H,$B933,'TMSIS - elig group'!$C:$C,J$1),J932),0)","v":0},{"$f":"IFERROR(IF($B933<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A933,'TMSIS - elig group'!$H:$H,$B933,'TMSIS - elig group'!$C:$C,K$1),K932),0)","v":0},true,26445.101730213995,186741,200902,66546,51756,30798,0,0,0]
["Hawaii","2025-03-01",{"$f":"IF($B934<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A934,'CMS monthly enrollment'!C:C,B934,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B934,C922:C933,B922:B933))","v":540395.29756681249},{"$f":"IF($B934<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A934,'CMS monthly enrollment'!C:C,B934,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B934,D922:D933,B922:B933))","v":26548.52511047083},{"$f":"IFERROR(IF($B934<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A934,'TMSIS - elig group'!$H:$H,$B934,'TMSIS - elig group'!$C:$C,E$1),E933),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B934<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A934,'TMSIS - elig group'!$H:$H,$B934,'TMSIS - elig group'!$C:$C,F$1),F933),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B934<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A934,'TMSIS - elig group'!$H:$H,$B934,'TMSIS - elig group'!$C:$C,G$1),G933),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B934<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A934,'TMSIS - elig group'!$H:$H,$B934,'TMSIS - elig group'!$C:$C,H$1),H933),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B934<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A934,'TMSIS - elig group'!$H:$H,$B934,'TMSIS - elig group'!$C:$C,I$1),I933),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B934<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A934,'TMSIS - elig group'!$H:$H,$B934,'TMSIS - elig group'!$C:$C,J$1),J933),0)","v":0},{"$f":"IFERROR(IF($B934<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A934,'TMSIS - elig group'!$H:$H,$B934,'TMSIS - elig group'!$C:$C,K$1),K933),0)","v":0},true,26548.52511047083,188011,202269,66999,52109,31007,0,0,0]
["Hawaii","2025-04-01",{"$f":"IF($B935<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A935,'CMS monthly enrollment'!C:C,B935,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B935,C923:C934,B923:B934))","v":544429.5199409062},{"$f":"IF($B935<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A935,'CMS monthly enrollment'!C:C,B935,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B935,D923:D934,B923:B934))","v":26663.172638439049},{"$f":"IFERROR(IF($B935<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A935,'TMSIS - elig group'!$H:$H,$B935,'TMSIS - elig group'!$C:$C,E$1),E934),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B935<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A935,'TMSIS - elig group'!$H:$H,$B935,'TMSIS - elig group'!$C:$C,F$1),F934),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B935<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A935,'TMSIS - elig group'!$H:$H,$B935,'TMSIS - elig group'!$C:$C,G$1),G934),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B935<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A935,'TMSIS - elig group'!$H:$H,$B935,'TMSIS - elig group'!$C:$C,H$1),H934),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B935<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A935,'TMSIS - elig group'!$H:$H,$B935,'TMSIS - elig group'!$C:$C,I$1),I934),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B935<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A935,'TMSIS - elig group'!$H:$H,$B935,'TMSIS - elig group'!$C:$C,J$1),J934),0)","v":0},{"$f":"IFERROR(IF($B935<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A935,'TMSIS - elig group'!$H:$H,$B935,'TMSIS - elig group'!$C:$C,K$1),K934),0)","v":0},true,26663.172638439049,189415,203779,67499,52498,31239,0,0,0]
["Hawaii","2025-05-01",{"$f":"IF($B936<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A936,'CMS monthly enrollment'!C:C,B936,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B936,C924:C935,B924:B935))","v":548314.14104060829},{"$f":"IF($B936<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A936,'CMS monthly enrollment'!C:C,B936,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B936,D924:D935,B924:B935))","v":26773.136684605415},{"$f":"IFERROR(IF($B936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A936,'TMSIS - elig group'!$H:$H,$B936,'TMSIS - elig group'!$C:$C,E$1),E935),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A936,'TMSIS - elig group'!$H:$H,$B936,'TMSIS - elig group'!$C:$C,F$1),F935),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A936,'TMSIS - elig group'!$H:$H,$B936,'TMSIS - elig group'!$C:$C,G$1),G935),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A936,'TMSIS - elig group'!$H:$H,$B936,'TMSIS - elig group'!$C:$C,H$1),H935),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A936,'TMSIS - elig group'!$H:$H,$B936,'TMSIS - elig group'!$C:$C,I$1),I935),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A936,'TMSIS - elig group'!$H:$H,$B936,'TMSIS - elig group'!$C:$C,J$1),J935),0)","v":0},{"$f":"IFERROR(IF($B936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A936,'TMSIS - elig group'!$H:$H,$B936,'TMSIS - elig group'!$C:$C,K$1),K935),0)","v":0},true,26773.136684605415,190767,205233,67980,52872,31462,0,0,0]
["Hawaii","2025-06-01",{"$f":"IF($B937<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A937,'CMS monthly enrollment'!C:C,B937,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B937,C925:C936,B925:B936))","v":552301.9802411329},{"$f":"IF($B937<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A937,'CMS monthly enrollment'!C:C,B937,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B937,D925:D936,B925:B936))","v":26884.108473295433},{"$f":"IFERROR(IF($B937<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A937,'TMSIS - elig group'!$H:$H,$B937,'TMSIS - elig group'!$C:$C,E$1),E936),0)","v":0.34791468226067068},{"$f":"IFERROR(IF($B937<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A937,'TMSIS - elig group'!$H:$H,$B937,'TMSIS - elig group'!$C:$C,F$1),F936),0)","v":0.37429854840977772},{"$f":"IFERROR(IF($B937<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A937,'TMSIS - elig group'!$H:$H,$B937,'TMSIS - elig group'!$C:$C,G$1),G936),0)","v":0.12398082234668888},{"$f":"IFERROR(IF($B937<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A937,'TMSIS - elig group'!$H:$H,$B937,'TMSIS - elig group'!$C:$C,H$1),H936),0)","v":9.6426875247083418E-2},{"$f":"IFERROR(IF($B937<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A937,'TMSIS - elig group'!$H:$H,$B937,'TMSIS - elig group'!$C:$C,I$1),I936),0)","v":5.7379071735779275E-2},{"$f":"IFERROR(IF($B937<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A937,'TMSIS - elig group'!$H:$H,$B937,'TMSIS - elig group'!$C:$C,J$1),J936),0)","v":0},{"$f":"IFERROR(IF($B937<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A937,'TMSIS - elig group'!$H:$H,$B937,'TMSIS - elig group'!$C:$C,K$1),K936),0)","v":0},true,26884.108473295433,192154,206726,68475,53257,31691,0,0,0]
["Idaho","2019-01-01",{"$f":"IF($B938<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A938,'CMS monthly enrollment'!C:C,B938,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B938,C926:C937,B926:B937))","v":241187},{"$f":"IF($B938<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A938,'CMS monthly enrollment'!C:C,B938,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B938,D926:D937,B926:B937))","v":26757},{"$f":"IFERROR(IF($B938<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A938,'TMSIS - elig group'!$H:$H,$B938,'TMSIS - elig group'!$C:$C,E$1),E937),0)","v":0.60901930847003183},{"$f":"IFERROR(IF($B938<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A938,'TMSIS - elig group'!$H:$H,$B938,'TMSIS - elig group'!$C:$C,F$1),F937),0)","v":0},{"$f":"IFERROR(IF($B938<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A938,'TMSIS - elig group'!$H:$H,$B938,'TMSIS - elig group'!$C:$C,G$1),G937),0)","v":0.1136686093060495},{"$f":"IFERROR(IF($B938<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A938,'TMSIS - elig group'!$H:$H,$B938,'TMSIS - elig group'!$C:$C,H$1),H937),0)","v":9.6043346304950941E-2},{"$f":"IFERROR(IF($B938<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A938,'TMSIS - elig group'!$H:$H,$B938,'TMSIS - elig group'!$C:$C,I$1),I937),0)","v":0.18126873591896772},{"$f":"IFERROR(IF($B938<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A938,'TMSIS - elig group'!$H:$H,$B938,'TMSIS - elig group'!$C:$C,J$1),J937),0)","v":0},{"$f":"IFERROR(IF($B938<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A938,'TMSIS - elig group'!$H:$H,$B938,'TMSIS - elig group'!$C:$C,K$1),K937),0)","v":0},true,26757,146888,0,27415,23164,43720,0,0,0]
["Idaho","2019-02-01",{"$f":"IF($B939<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A939,'CMS monthly enrollment'!C:C,B939,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B939,C927:C938,B927:B938))","v":243379},{"$f":"IF($B939<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A939,'CMS monthly enrollment'!C:C,B939,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B939,D927:D938,B927:B938))","v":26537},{"$f":"IFERROR(IF($B939<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A939,'TMSIS - elig group'!$H:$H,$B939,'TMSIS - elig group'!$C:$C,E$1),E938),0)","v":0.61015350122645595},{"$f":"IFERROR(IF($B939<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A939,'TMSIS - elig group'!$H:$H,$B939,'TMSIS - elig group'!$C:$C,F$1),F938),0)","v":0},{"$f":"IFERROR(IF($B939<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A939,'TMSIS - elig group'!$H:$H,$B939,'TMSIS - elig group'!$C:$C,G$1),G938),0)","v":0.11353319200417328},{"$f":"IFERROR(IF($B939<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A939,'TMSIS - elig group'!$H:$H,$B939,'TMSIS - elig group'!$C:$C,H$1),H938),0)","v":9.5841148983872942E-2},{"$f":"IFERROR(IF($B939<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A939,'TMSIS - elig group'!$H:$H,$B939,'TMSIS - elig group'!$C:$C,I$1),I938),0)","v":0.18047215778549786},{"$f":"IFERROR(IF($B939<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A939,'TMSIS - elig group'!$H:$H,$B939,'TMSIS - elig group'!$C:$C,J$1),J938),0)","v":0},{"$f":"IFERROR(IF($B939<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A939,'TMSIS - elig group'!$H:$H,$B939,'TMSIS - elig group'!$C:$C,K$1),K938),0)","v":0},true,26537,148499,0,27632,23326,43923,0,0,0]
["Idaho","2019-03-01",{"$f":"IF($B940<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A940,'CMS monthly enrollment'!C:C,B940,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B940,C928:C939,B928:B939))","v":244691},{"$f":"IF($B940<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A940,'CMS monthly enrollment'!C:C,B940,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B940,D928:D939,B928:B939))","v":26512},{"$f":"IFERROR(IF($B940<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A940,'TMSIS - elig group'!$H:$H,$B940,'TMSIS - elig group'!$C:$C,E$1),E939),0)","v":0.61076282736012377},{"$f":"IFERROR(IF($B940<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A940,'TMSIS - elig group'!$H:$H,$B940,'TMSIS - elig group'!$C:$C,F$1),F939),0)","v":0},{"$f":"IFERROR(IF($B940<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A940,'TMSIS - elig group'!$H:$H,$B940,'TMSIS - elig group'!$C:$C,G$1),G939),0)","v":0.11340012523481528},{"$f":"IFERROR(IF($B940<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A940,'TMSIS - elig group'!$H:$H,$B940,'TMSIS - elig group'!$C:$C,H$1),H939),0)","v":9.5845150834284867E-2},{"$f":"IFERROR(IF($B940<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A940,'TMSIS - elig group'!$H:$H,$B940,'TMSIS - elig group'!$C:$C,I$1),I939),0)","v":0.17999189657077608},{"$f":"IFERROR(IF($B940<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A940,'TMSIS - elig group'!$H:$H,$B940,'TMSIS - elig group'!$C:$C,J$1),J939),0)","v":0},{"$f":"IFERROR(IF($B940<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A940,'TMSIS - elig group'!$H:$H,$B940,'TMSIS - elig group'!$C:$C,K$1),K939),0)","v":0},true,26512,149448,0,27748,23452,44042,0,0,0]
["Idaho","2019-04-01",{"$f":"IF($B941<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A941,'CMS monthly enrollment'!C:C,B941,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B941,C929:C940,B929:B940))","v":246377},{"$f":"IF($B941<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A941,'CMS monthly enrollment'!C:C,B941,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B941,D929:D940,B929:B940))","v":26212},{"$f":"IFERROR(IF($B941<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A941,'TMSIS - elig group'!$H:$H,$B941,'TMSIS - elig group'!$C:$C,E$1),E940),0)","v":0.6112923600812874},{"$f":"IFERROR(IF($B941<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A941,'TMSIS - elig group'!$H:$H,$B941,'TMSIS - elig group'!$C:$C,F$1),F940),0)","v":0},{"$f":"IFERROR(IF($B941<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A941,'TMSIS - elig group'!$H:$H,$B941,'TMSIS - elig group'!$C:$C,G$1),G940),0)","v":0.11323117482287033},{"$f":"IFERROR(IF($B941<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A941,'TMSIS - elig group'!$H:$H,$B941,'TMSIS - elig group'!$C:$C,H$1),H940),0)","v":9.5662840299518506E-2},{"$f":"IFERROR(IF($B941<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A941,'TMSIS - elig group'!$H:$H,$B941,'TMSIS - elig group'!$C:$C,I$1),I940),0)","v":0.17981362479632376},{"$f":"IFERROR(IF($B941<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A941,'TMSIS - elig group'!$H:$H,$B941,'TMSIS - elig group'!$C:$C,J$1),J940),0)","v":0},{"$f":"IFERROR(IF($B941<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A941,'TMSIS - elig group'!$H:$H,$B941,'TMSIS - elig group'!$C:$C,K$1),K940),0)","v":0},true,26212,150608,0,27898,23569,44302,0,0,0]
["Idaho","2019-05-01",{"$f":"IF($B942<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A942,'CMS monthly enrollment'!C:C,B942,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B942,C930:C941,B930:B941))","v":247939},{"$f":"IF($B942<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A942,'CMS monthly enrollment'!C:C,B942,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B942,D930:D941,B930:B941))","v":25917},{"$f":"IFERROR(IF($B942<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A942,'TMSIS - elig group'!$H:$H,$B942,'TMSIS - elig group'!$C:$C,E$1),E941),0)","v":0.61215278156953101},{"$f":"IFERROR(IF($B942<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A942,'TMSIS - elig group'!$H:$H,$B942,'TMSIS - elig group'!$C:$C,F$1),F941),0)","v":0},{"$f":"IFERROR(IF($B942<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A942,'TMSIS - elig group'!$H:$H,$B942,'TMSIS - elig group'!$C:$C,G$1),G941),0)","v":0.11272245458086262},{"$f":"IFERROR(IF($B942<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A942,'TMSIS - elig group'!$H:$H,$B942,'TMSIS - elig group'!$C:$C,H$1),H941),0)","v":9.5705065903705241E-2},{"$f":"IFERROR(IF($B942<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A942,'TMSIS - elig group'!$H:$H,$B942,'TMSIS - elig group'!$C:$C,I$1),I941),0)","v":0.1794196979459011},{"$f":"IFERROR(IF($B942<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A942,'TMSIS - elig group'!$H:$H,$B942,'TMSIS - elig group'!$C:$C,J$1),J941),0)","v":0},{"$f":"IFERROR(IF($B942<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A942,'TMSIS - elig group'!$H:$H,$B942,'TMSIS - elig group'!$C:$C,K$1),K941),0)","v":0},true,25917,151777,0,27948,23729,44485,0,0,0]
["Idaho","2019-06-01",{"$f":"IF($B943<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A943,'CMS monthly enrollment'!C:C,B943,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B943,C931:C942,B931:B942))","v":249346},{"$f":"IF($B943<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A943,'CMS monthly enrollment'!C:C,B943,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B943,D931:D942,B931:B942))","v":25600},{"$f":"IFERROR(IF($B943<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A943,'TMSIS - elig group'!$H:$H,$B943,'TMSIS - elig group'!$C:$C,E$1),E942),0)","v":0.61361471226396302},{"$f":"IFERROR(IF($B943<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A943,'TMSIS - elig group'!$H:$H,$B943,'TMSIS - elig group'!$C:$C,F$1),F942),0)","v":0},{"$f":"IFERROR(IF($B943<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A943,'TMSIS - elig group'!$H:$H,$B943,'TMSIS - elig group'!$C:$C,G$1),G942),0)","v":0.11198649612959079},{"$f":"IFERROR(IF($B943<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A943,'TMSIS - elig group'!$H:$H,$B943,'TMSIS - elig group'!$C:$C,H$1),H942),0)","v":9.5537709775454685E-2},{"$f":"IFERROR(IF($B943<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A943,'TMSIS - elig group'!$H:$H,$B943,'TMSIS - elig group'!$C:$C,I$1),I942),0)","v":0.17886108183099153},{"$f":"IFERROR(IF($B943<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A943,'TMSIS - elig group'!$H:$H,$B943,'TMSIS - elig group'!$C:$C,J$1),J942),0)","v":0},{"$f":"IFERROR(IF($B943<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A943,'TMSIS - elig group'!$H:$H,$B943,'TMSIS - elig group'!$C:$C,K$1),K942),0)","v":0},true,25600,153002,0,27923,23822,44598,0,0,0]
["Idaho","2019-07-01",{"$f":"IF($B944<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A944,'CMS monthly enrollment'!C:C,B944,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B944,C932:C943,B932:B943))","v":239694},{"$f":"IF($B944<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A944,'CMS monthly enrollment'!C:C,B944,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B944,D932:D943,B932:B943))","v":25799},{"$f":"IFERROR(IF($B944<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A944,'TMSIS - elig group'!$H:$H,$B944,'TMSIS - elig group'!$C:$C,E$1),E943),0)","v":0.60191241570864706},{"$f":"IFERROR(IF($B944<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A944,'TMSIS - elig group'!$H:$H,$B944,'TMSIS - elig group'!$C:$C,F$1),F943),0)","v":0},{"$f":"IFERROR(IF($B944<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A944,'TMSIS - elig group'!$H:$H,$B944,'TMSIS - elig group'!$C:$C,G$1),G943),0)","v":0.11360543962696273},{"$f":"IFERROR(IF($B944<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A944,'TMSIS - elig group'!$H:$H,$B944,'TMSIS - elig group'!$C:$C,H$1),H943),0)","v":9.9399137126428602E-2},{"$f":"IFERROR(IF($B944<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A944,'TMSIS - elig group'!$H:$H,$B944,'TMSIS - elig group'!$C:$C,I$1),I943),0)","v":0.18508300753796156},{"$f":"IFERROR(IF($B944<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A944,'TMSIS - elig group'!$H:$H,$B944,'TMSIS - elig group'!$C:$C,J$1),J943),0)","v":0},{"$f":"IFERROR(IF($B944<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A944,'TMSIS - elig group'!$H:$H,$B944,'TMSIS - elig group'!$C:$C,K$1),K943),0)","v":0},true,25799,144275,0,27231,23825,44363,0,0,0]
["Idaho","2019-08-01",{"$f":"IF($B945<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A945,'CMS monthly enrollment'!C:C,B945,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B945,C933:C944,B933:B944))","v":233930},{"$f":"IF($B945<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A945,'CMS monthly enrollment'!C:C,B945,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B945,D933:D944,B933:B944))","v":25920},{"$f":"IFERROR(IF($B945<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A945,'TMSIS - elig group'!$H:$H,$B945,'TMSIS - elig group'!$C:$C,E$1),E944),0)","v":0.59593901254769421},{"$f":"IFERROR(IF($B945<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A945,'TMSIS - elig group'!$H:$H,$B945,'TMSIS - elig group'!$C:$C,F$1),F944),0)","v":0},{"$f":"IFERROR(IF($B945<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A945,'TMSIS - elig group'!$H:$H,$B945,'TMSIS - elig group'!$C:$C,G$1),G944),0)","v":0.11300571183887567},{"$f":"IFERROR(IF($B945<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A945,'TMSIS - elig group'!$H:$H,$B945,'TMSIS - elig group'!$C:$C,H$1),H944),0)","v":0.101700552832598},{"$f":"IFERROR(IF($B945<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A945,'TMSIS - elig group'!$H:$H,$B945,'TMSIS - elig group'!$C:$C,I$1),I944),0)","v":0.18935472278083207},{"$f":"IFERROR(IF($B945<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A945,'TMSIS - elig group'!$H:$H,$B945,'TMSIS - elig group'!$C:$C,J$1),J944),0)","v":0},{"$f":"IFERROR(IF($B945<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A945,'TMSIS - elig group'!$H:$H,$B945,'TMSIS - elig group'!$C:$C,K$1),K944),0)","v":0},true,25920,139408,0,26435,23791,44296,0,0,0]
["Idaho","2019-09-01",{"$f":"IF($B946<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A946,'CMS monthly enrollment'!C:C,B946,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B946,C934:C945,B934:B945))","v":236614},{"$f":"IF($B946<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A946,'CMS monthly enrollment'!C:C,B946,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B946,D934:D945,B934:B945))","v":26002},{"$f":"IFERROR(IF($B946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A946,'TMSIS - elig group'!$H:$H,$B946,'TMSIS - elig group'!$C:$C,E$1),E945),0)","v":0.59862606687988495},{"$f":"IFERROR(IF($B946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A946,'TMSIS - elig group'!$H:$H,$B946,'TMSIS - elig group'!$C:$C,F$1),F945),0)","v":0},{"$f":"IFERROR(IF($B946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A946,'TMSIS - elig group'!$H:$H,$B946,'TMSIS - elig group'!$C:$C,G$1),G945),0)","v":0.1127495694631063},{"$f":"IFERROR(IF($B946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A946,'TMSIS - elig group'!$H:$H,$B946,'TMSIS - elig group'!$C:$C,H$1),H945),0)","v":0.10129255691603112},{"$f":"IFERROR(IF($B946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A946,'TMSIS - elig group'!$H:$H,$B946,'TMSIS - elig group'!$C:$C,I$1),I945),0)","v":0.18733180674097766},{"$f":"IFERROR(IF($B946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A946,'TMSIS - elig group'!$H:$H,$B946,'TMSIS - elig group'!$C:$C,J$1),J945),0)","v":0},{"$f":"IFERROR(IF($B946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A946,'TMSIS - elig group'!$H:$H,$B946,'TMSIS - elig group'!$C:$C,K$1),K945),0)","v":0},true,26002,141643,0,26678,23967,44325,0,0,0]
["Idaho","2019-10-01",{"$f":"IF($B947<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A947,'CMS monthly enrollment'!C:C,B947,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B947,C935:C946,B935:B946))","v":238986},{"$f":"IF($B947<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A947,'CMS monthly enrollment'!C:C,B947,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B947,D935:D946,B935:B946))","v":25979},{"$f":"IFERROR(IF($B947<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A947,'TMSIS - elig group'!$H:$H,$B947,'TMSIS - elig group'!$C:$C,E$1),E946),0)","v":0.6001785720984848},{"$f":"IFERROR(IF($B947<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A947,'TMSIS - elig group'!$H:$H,$B947,'TMSIS - elig group'!$C:$C,F$1),F946),0)","v":0},{"$f":"IFERROR(IF($B947<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A947,'TMSIS - elig group'!$H:$H,$B947,'TMSIS - elig group'!$C:$C,G$1),G946),0)","v":0.1127780341312805},{"$f":"IFERROR(IF($B947<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A947,'TMSIS - elig group'!$H:$H,$B947,'TMSIS - elig group'!$C:$C,H$1),H946),0)","v":0.10099077502541651},{"$f":"IFERROR(IF($B947<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A947,'TMSIS - elig group'!$H:$H,$B947,'TMSIS - elig group'!$C:$C,I$1),I946),0)","v":0.18605261874481821},{"$f":"IFERROR(IF($B947<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A947,'TMSIS - elig group'!$H:$H,$B947,'TMSIS - elig group'!$C:$C,J$1),J946),0)","v":0},{"$f":"IFERROR(IF($B947<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A947,'TMSIS - elig group'!$H:$H,$B947,'TMSIS - elig group'!$C:$C,K$1),K946),0)","v":0},true,25979,143434,0,26952,24135,44464,0,0,0]
["Idaho","2019-11-01",{"$f":"IF($B948<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A948,'CMS monthly enrollment'!C:C,B948,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B948,C936:C947,B936:B947))","v":240676},{"$f":"IF($B948<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A948,'CMS monthly enrollment'!C:C,B948,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B948,D936:D947,B936:B947))","v":26056},{"$f":"IFERROR(IF($B948<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A948,'TMSIS - elig group'!$H:$H,$B948,'TMSIS - elig group'!$C:$C,E$1),E947),0)","v":0.60160203461379258},{"$f":"IFERROR(IF($B948<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A948,'TMSIS - elig group'!$H:$H,$B948,'TMSIS - elig group'!$C:$C,F$1),F947),0)","v":0},{"$f":"IFERROR(IF($B948<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A948,'TMSIS - elig group'!$H:$H,$B948,'TMSIS - elig group'!$C:$C,G$1),G947),0)","v":0.11263093910702232},{"$f":"IFERROR(IF($B948<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A948,'TMSIS - elig group'!$H:$H,$B948,'TMSIS - elig group'!$C:$C,H$1),H947),0)","v":0.10080213604615172},{"$f":"IFERROR(IF($B948<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A948,'TMSIS - elig group'!$H:$H,$B948,'TMSIS - elig group'!$C:$C,I$1),I947),0)","v":0.18496489023303339},{"$f":"IFERROR(IF($B948<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A948,'TMSIS - elig group'!$H:$H,$B948,'TMSIS - elig group'!$C:$C,J$1),J947),0)","v":0},{"$f":"IFERROR(IF($B948<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A948,'TMSIS - elig group'!$H:$H,$B948,'TMSIS - elig group'!$C:$C,K$1),K947),0)","v":0},true,26056,144791,0,27108,24261,44517,0,0,0]
["Idaho","2019-12-01",{"$f":"IF($B949<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A949,'CMS monthly enrollment'!C:C,B949,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B949,C937:C948,B937:B948))","v":241549},{"$f":"IF($B949<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A949,'CMS monthly enrollment'!C:C,B949,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B949,D937:D948,B937:B948))","v":26053},{"$f":"IFERROR(IF($B949<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A949,'TMSIS - elig group'!$H:$H,$B949,'TMSIS - elig group'!$C:$C,E$1),E948),0)","v":0.6036092605734541},{"$f":"IFERROR(IF($B949<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A949,'TMSIS - elig group'!$H:$H,$B949,'TMSIS - elig group'!$C:$C,F$1),F948),0)","v":0},{"$f":"IFERROR(IF($B949<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A949,'TMSIS - elig group'!$H:$H,$B949,'TMSIS - elig group'!$C:$C,G$1),G948),0)","v":0.11254323941725712},{"$f":"IFERROR(IF($B949<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A949,'TMSIS - elig group'!$H:$H,$B949,'TMSIS - elig group'!$C:$C,H$1),H948),0)","v":0.10040833615093947},{"$f":"IFERROR(IF($B949<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A949,'TMSIS - elig group'!$H:$H,$B949,'TMSIS - elig group'!$C:$C,I$1),I948),0)","v":0.18343916385834935},{"$f":"IFERROR(IF($B949<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A949,'TMSIS - elig group'!$H:$H,$B949,'TMSIS - elig group'!$C:$C,J$1),J948),0)","v":0},{"$f":"IFERROR(IF($B949<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A949,'TMSIS - elig group'!$H:$H,$B949,'TMSIS - elig group'!$C:$C,K$1),K948),0)","v":0},true,26053,145801,0,27185,24254,44310,0,0,0]
["Idaho","2020-01-01",{"$f":"IF($B950<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A950,'CMS monthly enrollment'!C:C,B950,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B950,C938:C949,B938:B949))","v":285354},{"$f":"IF($B950<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A950,'CMS monthly enrollment'!C:C,B950,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B950,D938:D949,B938:B949))","v":27768},{"$f":"IFERROR(IF($B950<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A950,'TMSIS - elig group'!$H:$H,$B950,'TMSIS - elig group'!$C:$C,E$1),E949),0)","v":0.47286705143135022},{"$f":"IFERROR(IF($B950<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A950,'TMSIS - elig group'!$H:$H,$B950,'TMSIS - elig group'!$C:$C,F$1),F949),0)","v":0},{"$f":"IFERROR(IF($B950<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A950,'TMSIS - elig group'!$H:$H,$B950,'TMSIS - elig group'!$C:$C,G$1),G949),0)","v":0.284702404565988},{"$f":"IFERROR(IF($B950<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A950,'TMSIS - elig group'!$H:$H,$B950,'TMSIS - elig group'!$C:$C,H$1),H949),0)","v":8.6501670015228488E-2},{"$f":"IFERROR(IF($B950<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A950,'TMSIS - elig group'!$H:$H,$B950,'TMSIS - elig group'!$C:$C,I$1),I949),0)","v":0.1559288739874333},{"$f":"IFERROR(IF($B950<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A950,'TMSIS - elig group'!$H:$H,$B950,'TMSIS - elig group'!$C:$C,J$1),J949),0)","v":0},{"$f":"IFERROR(IF($B950<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A950,'TMSIS - elig group'!$H:$H,$B950,'TMSIS - elig group'!$C:$C,K$1),K949),0)","v":0},true,27768,134935,0,81241,24684,44495,0,0,0]
["Idaho","2020-02-01",{"$f":"IF($B951<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A951,'CMS monthly enrollment'!C:C,B951,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B951,C939:C950,B939:B950))","v":291745},{"$f":"IF($B951<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A951,'CMS monthly enrollment'!C:C,B951,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B951,D939:D950,B939:B950))","v":27789},{"$f":"IFERROR(IF($B951<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A951,'TMSIS - elig group'!$H:$H,$B951,'TMSIS - elig group'!$C:$C,E$1),E950),0)","v":0.47076549316445893},{"$f":"IFERROR(IF($B951<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A951,'TMSIS - elig group'!$H:$H,$B951,'TMSIS - elig group'!$C:$C,F$1),F950),0)","v":0},{"$f":"IFERROR(IF($B951<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A951,'TMSIS - elig group'!$H:$H,$B951,'TMSIS - elig group'!$C:$C,G$1),G950),0)","v":0.29102105309176302},{"$f":"IFERROR(IF($B951<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A951,'TMSIS - elig group'!$H:$H,$B951,'TMSIS - elig group'!$C:$C,H$1),H950),0)","v":8.4955564299052586E-2},{"$f":"IFERROR(IF($B951<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A951,'TMSIS - elig group'!$H:$H,$B951,'TMSIS - elig group'!$C:$C,I$1),I950),0)","v":0.15325788944472549},{"$f":"IFERROR(IF($B951<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A951,'TMSIS - elig group'!$H:$H,$B951,'TMSIS - elig group'!$C:$C,J$1),J950),0)","v":0},{"$f":"IFERROR(IF($B951<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A951,'TMSIS - elig group'!$H:$H,$B951,'TMSIS - elig group'!$C:$C,K$1),K950),0)","v":0},true,27789,137343,0,84904,24785,44712,0,0,0]
["Idaho","2020-03-01",{"$f":"IF($B952<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A952,'CMS monthly enrollment'!C:C,B952,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B952,C940:C951,B940:B951))","v":298022},{"$f":"IF($B952<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A952,'CMS monthly enrollment'!C:C,B952,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B952,D940:D951,B940:B951))","v":27331},{"$f":"IFERROR(IF($B952<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A952,'TMSIS - elig group'!$H:$H,$B952,'TMSIS - elig group'!$C:$C,E$1),E951),0)","v":0.47026823834307735},{"$f":"IFERROR(IF($B952<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A952,'TMSIS - elig group'!$H:$H,$B952,'TMSIS - elig group'!$C:$C,F$1),F951),0)","v":0},{"$f":"IFERROR(IF($B952<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A952,'TMSIS - elig group'!$H:$H,$B952,'TMSIS - elig group'!$C:$C,G$1),G951),0)","v":0.29557561069530486},{"$f":"IFERROR(IF($B952<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A952,'TMSIS - elig group'!$H:$H,$B952,'TMSIS - elig group'!$C:$C,H$1),H951),0)","v":8.3717134919883016E-2},{"$f":"IFERROR(IF($B952<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A952,'TMSIS - elig group'!$H:$H,$B952,'TMSIS - elig group'!$C:$C,I$1),I951),0)","v":0.15043901604173479},{"$f":"IFERROR(IF($B952<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A952,'TMSIS - elig group'!$H:$H,$B952,'TMSIS - elig group'!$C:$C,J$1),J951),0)","v":0},{"$f":"IFERROR(IF($B952<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A952,'TMSIS - elig group'!$H:$H,$B952,'TMSIS - elig group'!$C:$C,K$1),K951),0)","v":0},true,27331,140150,0,88088,24950,44834,0,0,0]
["Idaho","2020-04-01",{"$f":"IF($B953<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A953,'CMS monthly enrollment'!C:C,B953,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B953,C941:C952,B941:B952))","v":305509},{"$f":"IF($B953<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A953,'CMS monthly enrollment'!C:C,B953,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B953,D941:D952,B941:B952))","v":27411},{"$f":"IFERROR(IF($B953<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A953,'TMSIS - elig group'!$H:$H,$B953,'TMSIS - elig group'!$C:$C,E$1),E952),0)","v":0.46721362979452979},{"$f":"IFERROR(IF($B953<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A953,'TMSIS - elig group'!$H:$H,$B953,'TMSIS - elig group'!$C:$C,F$1),F952),0)","v":0},{"$f":"IFERROR(IF($B953<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A953,'TMSIS - elig group'!$H:$H,$B953,'TMSIS - elig group'!$C:$C,G$1),G952),0)","v":0.30289130454296564},{"$f":"IFERROR(IF($B953<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A953,'TMSIS - elig group'!$H:$H,$B953,'TMSIS - elig group'!$C:$C,H$1),H952),0)","v":8.2229981837712324E-2},{"$f":"IFERROR(IF($B953<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A953,'TMSIS - elig group'!$H:$H,$B953,'TMSIS - elig group'!$C:$C,I$1),I952),0)","v":0.14766508382479226},{"$f":"IFERROR(IF($B953<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A953,'TMSIS - elig group'!$H:$H,$B953,'TMSIS - elig group'!$C:$C,J$1),J952),0)","v":0},{"$f":"IFERROR(IF($B953<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A953,'TMSIS - elig group'!$H:$H,$B953,'TMSIS - elig group'!$C:$C,K$1),K952),0)","v":0},true,27411,142738,0,92536,25122,45113,0,0,0]
["Idaho","2020-05-01",{"$f":"IF($B954<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A954,'CMS monthly enrollment'!C:C,B954,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B954,C942:C953,B942:B953))","v":311105},{"$f":"IF($B954<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A954,'CMS monthly enrollment'!C:C,B954,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B954,D942:D953,B942:B953))","v":26620},{"$f":"IFERROR(IF($B954<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A954,'TMSIS - elig group'!$H:$H,$B954,'TMSIS - elig group'!$C:$C,E$1),E953),0)","v":0.46699252849576456},{"$f":"IFERROR(IF($B954<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A954,'TMSIS - elig group'!$H:$H,$B954,'TMSIS - elig group'!$C:$C,F$1),F953),0)","v":0},{"$f":"IFERROR(IF($B954<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A954,'TMSIS - elig group'!$H:$H,$B954,'TMSIS - elig group'!$C:$C,G$1),G953),0)","v":0.30679901006977717},{"$f":"IFERROR(IF($B954<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A954,'TMSIS - elig group'!$H:$H,$B954,'TMSIS - elig group'!$C:$C,H$1),H953),0)","v":8.1081398834892099E-2},{"$f":"IFERROR(IF($B954<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A954,'TMSIS - elig group'!$H:$H,$B954,'TMSIS - elig group'!$C:$C,I$1),I953),0)","v":0.14512706259956618},{"$f":"IFERROR(IF($B954<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A954,'TMSIS - elig group'!$H:$H,$B954,'TMSIS - elig group'!$C:$C,J$1),J953),0)","v":0},{"$f":"IFERROR(IF($B954<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A954,'TMSIS - elig group'!$H:$H,$B954,'TMSIS - elig group'!$C:$C,K$1),K953),0)","v":0},true,26620,145284,0,95447,25225,45150,0,0,0]
["Idaho","2020-06-01",{"$f":"IF($B955<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A955,'CMS monthly enrollment'!C:C,B955,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B955,C943:C954,B943:B954))","v":315855},{"$f":"IF($B955<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A955,'CMS monthly enrollment'!C:C,B955,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B955,D943:D954,B943:B954))","v":26486},{"$f":"IFERROR(IF($B955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A955,'TMSIS - elig group'!$H:$H,$B955,'TMSIS - elig group'!$C:$C,E$1),E954),0)","v":0.46514693654045064},{"$f":"IFERROR(IF($B955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A955,'TMSIS - elig group'!$H:$H,$B955,'TMSIS - elig group'!$C:$C,F$1),F954),0)","v":0},{"$f":"IFERROR(IF($B955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A955,'TMSIS - elig group'!$H:$H,$B955,'TMSIS - elig group'!$C:$C,G$1),G954),0)","v":0.31108593679831031},{"$f":"IFERROR(IF($B955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A955,'TMSIS - elig group'!$H:$H,$B955,'TMSIS - elig group'!$C:$C,H$1),H954),0)","v":8.0466696991734005E-2},{"$f":"IFERROR(IF($B955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A955,'TMSIS - elig group'!$H:$H,$B955,'TMSIS - elig group'!$C:$C,I$1),I954),0)","v":0.14330042966950504},{"$f":"IFERROR(IF($B955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A955,'TMSIS - elig group'!$H:$H,$B955,'TMSIS - elig group'!$C:$C,J$1),J954),0)","v":0},{"$f":"IFERROR(IF($B955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A955,'TMSIS - elig group'!$H:$H,$B955,'TMSIS - elig group'!$C:$C,K$1),K954),0)","v":0},true,26486,146919,0,98258,25416,45262,0,0,0]
["Idaho","2020-07-01",{"$f":"IF($B956<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A956,'CMS monthly enrollment'!C:C,B956,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B956,C944:C955,B944:B955))","v":320907},{"$f":"IF($B956<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A956,'CMS monthly enrollment'!C:C,B956,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B956,D944:D955,B944:B955))","v":26870},{"$f":"IFERROR(IF($B956<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A956,'TMSIS - elig group'!$H:$H,$B956,'TMSIS - elig group'!$C:$C,E$1),E955),0)","v":0.46269210674325717},{"$f":"IFERROR(IF($B956<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A956,'TMSIS - elig group'!$H:$H,$B956,'TMSIS - elig group'!$C:$C,F$1),F955),0)","v":0},{"$f":"IFERROR(IF($B956<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A956,'TMSIS - elig group'!$H:$H,$B956,'TMSIS - elig group'!$C:$C,G$1),G955),0)","v":0.31585018029412354},{"$f":"IFERROR(IF($B956<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A956,'TMSIS - elig group'!$H:$H,$B956,'TMSIS - elig group'!$C:$C,H$1),H955),0)","v":7.9866156951530431E-2},{"$f":"IFERROR(IF($B956<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A956,'TMSIS - elig group'!$H:$H,$B956,'TMSIS - elig group'!$C:$C,I$1),I955),0)","v":0.14159155601108889},{"$f":"IFERROR(IF($B956<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A956,'TMSIS - elig group'!$H:$H,$B956,'TMSIS - elig group'!$C:$C,J$1),J955),0)","v":0},{"$f":"IFERROR(IF($B956<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A956,'TMSIS - elig group'!$H:$H,$B956,'TMSIS - elig group'!$C:$C,K$1),K955),0)","v":0},true,26870,148481,0,101359,25630,45438,0,0,0]
["Idaho","2020-08-01",{"$f":"IF($B957<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A957,'CMS monthly enrollment'!C:C,B957,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B957,C945:C956,B945:B956))","v":326839},{"$f":"IF($B957<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A957,'CMS monthly enrollment'!C:C,B957,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B957,D945:D956,B945:B956))","v":27222},{"$f":"IFERROR(IF($B957<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A957,'TMSIS - elig group'!$H:$H,$B957,'TMSIS - elig group'!$C:$C,E$1),E956),0)","v":0.46085803611807896},{"$f":"IFERROR(IF($B957<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A957,'TMSIS - elig group'!$H:$H,$B957,'TMSIS - elig group'!$C:$C,F$1),F956),0)","v":0},{"$f":"IFERROR(IF($B957<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A957,'TMSIS - elig group'!$H:$H,$B957,'TMSIS - elig group'!$C:$C,G$1),G956),0)","v":0.32052899024997261},{"$f":"IFERROR(IF($B957<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A957,'TMSIS - elig group'!$H:$H,$B957,'TMSIS - elig group'!$C:$C,H$1),H956),0)","v":7.8915952011101159E-2},{"$f":"IFERROR(IF($B957<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A957,'TMSIS - elig group'!$H:$H,$B957,'TMSIS - elig group'!$C:$C,I$1),I956),0)","v":0.13969702162084724},{"$f":"IFERROR(IF($B957<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A957,'TMSIS - elig group'!$H:$H,$B957,'TMSIS - elig group'!$C:$C,J$1),J956),0)","v":0},{"$f":"IFERROR(IF($B957<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A957,'TMSIS - elig group'!$H:$H,$B957,'TMSIS - elig group'!$C:$C,K$1),K956),0)","v":0},true,27222,150626,0,104761,25793,45658,0,0,0]
["Idaho","2020-09-01",{"$f":"IF($B958<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A958,'CMS monthly enrollment'!C:C,B958,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B958,C946:C957,B946:B957))","v":331920},{"$f":"IF($B958<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A958,'CMS monthly enrollment'!C:C,B958,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B958,D946:D957,B946:B957))","v":27081},{"$f":"IFERROR(IF($B958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A958,'TMSIS - elig group'!$H:$H,$B958,'TMSIS - elig group'!$C:$C,E$1),E957),0)","v":0.45962060970278512},{"$f":"IFERROR(IF($B958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A958,'TMSIS - elig group'!$H:$H,$B958,'TMSIS - elig group'!$C:$C,F$1),F957),0)","v":0},{"$f":"IFERROR(IF($B958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A958,'TMSIS - elig group'!$H:$H,$B958,'TMSIS - elig group'!$C:$C,G$1),G957),0)","v":0.3245209201432121},{"$f":"IFERROR(IF($B958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A958,'TMSIS - elig group'!$H:$H,$B958,'TMSIS - elig group'!$C:$C,H$1),H957),0)","v":7.8263083044197643E-2},{"$f":"IFERROR(IF($B958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A958,'TMSIS - elig group'!$H:$H,$B958,'TMSIS - elig group'!$C:$C,I$1),I957),0)","v":0.13759538710980515},{"$f":"IFERROR(IF($B958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A958,'TMSIS - elig group'!$H:$H,$B958,'TMSIS - elig group'!$C:$C,J$1),J957),0)","v":0},{"$f":"IFERROR(IF($B958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A958,'TMSIS - elig group'!$H:$H,$B958,'TMSIS - elig group'!$C:$C,K$1),K957),0)","v":0},true,27081,152557,0,107715,25977,45671,0,0,0]
["Idaho","2020-10-01",{"$f":"IF($B959<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A959,'CMS monthly enrollment'!C:C,B959,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B959,C947:C958,B947:B958))","v":336485},{"$f":"IF($B959<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A959,'CMS monthly enrollment'!C:C,B959,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B959,D947:D958,B947:B958))","v":27096},{"$f":"IFERROR(IF($B959<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A959,'TMSIS - elig group'!$H:$H,$B959,'TMSIS - elig group'!$C:$C,E$1),E958),0)","v":0.45810650984548235},{"$f":"IFERROR(IF($B959<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A959,'TMSIS - elig group'!$H:$H,$B959,'TMSIS - elig group'!$C:$C,F$1),F958),0)","v":0},{"$f":"IFERROR(IF($B959<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A959,'TMSIS - elig group'!$H:$H,$B959,'TMSIS - elig group'!$C:$C,G$1),G958),0)","v":0.32816908717943116},{"$f":"IFERROR(IF($B959<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A959,'TMSIS - elig group'!$H:$H,$B959,'TMSIS - elig group'!$C:$C,H$1),H958),0)","v":7.7627578822584656E-2},{"$f":"IFERROR(IF($B959<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A959,'TMSIS - elig group'!$H:$H,$B959,'TMSIS - elig group'!$C:$C,I$1),I958),0)","v":0.13609682415250188},{"$f":"IFERROR(IF($B959<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A959,'TMSIS - elig group'!$H:$H,$B959,'TMSIS - elig group'!$C:$C,J$1),J958),0)","v":0},{"$f":"IFERROR(IF($B959<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A959,'TMSIS - elig group'!$H:$H,$B959,'TMSIS - elig group'!$C:$C,K$1),K958),0)","v":0},true,27096,154146,0,110424,26121,45795,0,0,0]
["Idaho","2020-11-01",{"$f":"IF($B960<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A960,'CMS monthly enrollment'!C:C,B960,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B960,C948:C959,B948:B959))","v":346626},{"$f":"IF($B960<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A960,'CMS monthly enrollment'!C:C,B960,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B960,D948:D959,B948:B959))","v":27160},{"$f":"IFERROR(IF($B960<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A960,'TMSIS - elig group'!$H:$H,$B960,'TMSIS - elig group'!$C:$C,E$1),E959),0)","v":0.45619283238738956},{"$f":"IFERROR(IF($B960<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A960,'TMSIS - elig group'!$H:$H,$B960,'TMSIS - elig group'!$C:$C,F$1),F959),0)","v":0},{"$f":"IFERROR(IF($B960<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A960,'TMSIS - elig group'!$H:$H,$B960,'TMSIS - elig group'!$C:$C,G$1),G959),0)","v":0.33235774461135453},{"$f":"IFERROR(IF($B960<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A960,'TMSIS - elig group'!$H:$H,$B960,'TMSIS - elig group'!$C:$C,H$1),H959),0)","v":7.7063424046914505E-2},{"$f":"IFERROR(IF($B960<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A960,'TMSIS - elig group'!$H:$H,$B960,'TMSIS - elig group'!$C:$C,I$1),I959),0)","v":0.13438599895434136},{"$f":"IFERROR(IF($B960<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A960,'TMSIS - elig group'!$H:$H,$B960,'TMSIS - elig group'!$C:$C,J$1),J959),0)","v":0},{"$f":"IFERROR(IF($B960<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A960,'TMSIS - elig group'!$H:$H,$B960,'TMSIS - elig group'!$C:$C,K$1),K959),0)","v":0},true,27160,158128,0,115204,26712,46582,0,0,0]
["Idaho","2020-12-01",{"$f":"IF($B961<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A961,'CMS monthly enrollment'!C:C,B961,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B961,C949:C960,B949:B960))","v":348775},{"$f":"IF($B961<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A961,'CMS monthly enrollment'!C:C,B961,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B961,D949:D960,B949:B960))","v":27913},{"$f":"IFERROR(IF($B961<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A961,'TMSIS - elig group'!$H:$H,$B961,'TMSIS - elig group'!$C:$C,E$1),E960),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B961<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A961,'TMSIS - elig group'!$H:$H,$B961,'TMSIS - elig group'!$C:$C,F$1),F960),0)","v":0},{"$f":"IFERROR(IF($B961<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A961,'TMSIS - elig group'!$H:$H,$B961,'TMSIS - elig group'!$C:$C,G$1),G960),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B961<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A961,'TMSIS - elig group'!$H:$H,$B961,'TMSIS - elig group'!$C:$C,H$1),H960),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B961<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A961,'TMSIS - elig group'!$H:$H,$B961,'TMSIS - elig group'!$C:$C,I$1),I960),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B961<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A961,'TMSIS - elig group'!$H:$H,$B961,'TMSIS - elig group'!$C:$C,J$1),J960),0)","v":0},{"$f":"IFERROR(IF($B961<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A961,'TMSIS - elig group'!$H:$H,$B961,'TMSIS - elig group'!$C:$C,K$1),K960),0)","v":0},true,27913,158182,0,117296,26773,46524,0,0,0]
["Idaho","2021-01-01",{"$f":"IF($B962<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A962,'CMS monthly enrollment'!C:C,B962,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B962,C950:C961,B950:B961))","v":354382},{"$f":"IF($B962<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A962,'CMS monthly enrollment'!C:C,B962,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B962,D950:D961,B950:B961))","v":29207},{"$f":"IFERROR(IF($B962<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A962,'TMSIS - elig group'!$H:$H,$B962,'TMSIS - elig group'!$C:$C,E$1),E961),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B962<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A962,'TMSIS - elig group'!$H:$H,$B962,'TMSIS - elig group'!$C:$C,F$1),F961),0)","v":0},{"$f":"IFERROR(IF($B962<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A962,'TMSIS - elig group'!$H:$H,$B962,'TMSIS - elig group'!$C:$C,G$1),G961),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B962<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A962,'TMSIS - elig group'!$H:$H,$B962,'TMSIS - elig group'!$C:$C,H$1),H961),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B962<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A962,'TMSIS - elig group'!$H:$H,$B962,'TMSIS - elig group'!$C:$C,I$1),I961),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B962<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A962,'TMSIS - elig group'!$H:$H,$B962,'TMSIS - elig group'!$C:$C,J$1),J961),0)","v":0},{"$f":"IFERROR(IF($B962<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A962,'TMSIS - elig group'!$H:$H,$B962,'TMSIS - elig group'!$C:$C,K$1),K961),0)","v":0},true,29207,160725,0,119181,27204,47272,0,0,0]
["Idaho","2021-02-01",{"$f":"IF($B963<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A963,'CMS monthly enrollment'!C:C,B963,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B963,C951:C962,B951:B962))","v":357508},{"$f":"IF($B963<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A963,'CMS monthly enrollment'!C:C,B963,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B963,D951:D962,B951:B962))","v":29313},{"$f":"IFERROR(IF($B963<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A963,'TMSIS - elig group'!$H:$H,$B963,'TMSIS - elig group'!$C:$C,E$1),E962),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B963<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A963,'TMSIS - elig group'!$H:$H,$B963,'TMSIS - elig group'!$C:$C,F$1),F962),0)","v":0},{"$f":"IFERROR(IF($B963<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A963,'TMSIS - elig group'!$H:$H,$B963,'TMSIS - elig group'!$C:$C,G$1),G962),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B963<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A963,'TMSIS - elig group'!$H:$H,$B963,'TMSIS - elig group'!$C:$C,H$1),H962),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B963<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A963,'TMSIS - elig group'!$H:$H,$B963,'TMSIS - elig group'!$C:$C,I$1),I962),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B963<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A963,'TMSIS - elig group'!$H:$H,$B963,'TMSIS - elig group'!$C:$C,J$1),J962),0)","v":0},{"$f":"IFERROR(IF($B963<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A963,'TMSIS - elig group'!$H:$H,$B963,'TMSIS - elig group'!$C:$C,K$1),K962),0)","v":0},true,{"$f":"D963","v":29313},{"$f":"ROUND($C963*E963,0)","v":162143},{"$f":"ROUND($C963*F963,0)","v":0},{"$f":"ROUND($C963*G963,0)","v":120233},{"$f":"ROUND($C963*H963,0)","v":27444},{"$f":"ROUND($C963*I963,0)","v":47689},{"$f":"ROUND($C963*J963,0)","v":0},{"$f":"ROUND($C963*K963,0)","v":0},0]
["Idaho","2021-03-01",{"$f":"IF($B964<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A964,'CMS monthly enrollment'!C:C,B964,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B964,C952:C963,B952:B963))","v":361626},{"$f":"IF($B964<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A964,'CMS monthly enrollment'!C:C,B964,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B964,D952:D963,B952:B963))","v":29922},{"$f":"IFERROR(IF($B964<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A964,'TMSIS - elig group'!$H:$H,$B964,'TMSIS - elig group'!$C:$C,E$1),E963),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B964<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A964,'TMSIS - elig group'!$H:$H,$B964,'TMSIS - elig group'!$C:$C,F$1),F963),0)","v":0},{"$f":"IFERROR(IF($B964<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A964,'TMSIS - elig group'!$H:$H,$B964,'TMSIS - elig group'!$C:$C,G$1),G963),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B964<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A964,'TMSIS - elig group'!$H:$H,$B964,'TMSIS - elig group'!$C:$C,H$1),H963),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B964<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A964,'TMSIS - elig group'!$H:$H,$B964,'TMSIS - elig group'!$C:$C,I$1),I963),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B964<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A964,'TMSIS - elig group'!$H:$H,$B964,'TMSIS - elig group'!$C:$C,J$1),J963),0)","v":0},{"$f":"IFERROR(IF($B964<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A964,'TMSIS - elig group'!$H:$H,$B964,'TMSIS - elig group'!$C:$C,K$1),K963),0)","v":0},true,29922,164011,0,121618,27760,48238,0,0,0]
["Idaho","2021-04-01",{"$f":"IF($B965<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A965,'CMS monthly enrollment'!C:C,B965,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B965,C953:C964,B953:B964))","v":364507},{"$f":"IF($B965<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A965,'CMS monthly enrollment'!C:C,B965,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B965,D953:D964,B953:B964))","v":31079},{"$f":"IFERROR(IF($B965<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A965,'TMSIS - elig group'!$H:$H,$B965,'TMSIS - elig group'!$C:$C,E$1),E964),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B965<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A965,'TMSIS - elig group'!$H:$H,$B965,'TMSIS - elig group'!$C:$C,F$1),F964),0)","v":0},{"$f":"IFERROR(IF($B965<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A965,'TMSIS - elig group'!$H:$H,$B965,'TMSIS - elig group'!$C:$C,G$1),G964),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B965<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A965,'TMSIS - elig group'!$H:$H,$B965,'TMSIS - elig group'!$C:$C,H$1),H964),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B965<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A965,'TMSIS - elig group'!$H:$H,$B965,'TMSIS - elig group'!$C:$C,I$1),I964),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B965<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A965,'TMSIS - elig group'!$H:$H,$B965,'TMSIS - elig group'!$C:$C,J$1),J964),0)","v":0},{"$f":"IFERROR(IF($B965<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A965,'TMSIS - elig group'!$H:$H,$B965,'TMSIS - elig group'!$C:$C,K$1),K964),0)","v":0},true,31079,165317,0,122587,27981,48622,0,0,0]
["Idaho","2021-05-01",{"$f":"IF($B966<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A966,'CMS monthly enrollment'!C:C,B966,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B966,C954:C965,B954:B965))","v":365359},{"$f":"IF($B966<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A966,'CMS monthly enrollment'!C:C,B966,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B966,D954:D965,B954:B965))","v":31287},{"$f":"IFERROR(IF($B966<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A966,'TMSIS - elig group'!$H:$H,$B966,'TMSIS - elig group'!$C:$C,E$1),E965),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B966<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A966,'TMSIS - elig group'!$H:$H,$B966,'TMSIS - elig group'!$C:$C,F$1),F965),0)","v":0},{"$f":"IFERROR(IF($B966<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A966,'TMSIS - elig group'!$H:$H,$B966,'TMSIS - elig group'!$C:$C,G$1),G965),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B966<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A966,'TMSIS - elig group'!$H:$H,$B966,'TMSIS - elig group'!$C:$C,H$1),H965),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B966<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A966,'TMSIS - elig group'!$H:$H,$B966,'TMSIS - elig group'!$C:$C,I$1),I965),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B966<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A966,'TMSIS - elig group'!$H:$H,$B966,'TMSIS - elig group'!$C:$C,J$1),J965),0)","v":0},{"$f":"IFERROR(IF($B966<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A966,'TMSIS - elig group'!$H:$H,$B966,'TMSIS - elig group'!$C:$C,K$1),K965),0)","v":0},true,31287,165704,0,122873,28046,48736,0,0,0]
["Idaho","2021-06-01",{"$f":"IF($B967<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A967,'CMS monthly enrollment'!C:C,B967,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B967,C955:C966,B955:B966))","v":364391},{"$f":"IF($B967<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A967,'CMS monthly enrollment'!C:C,B967,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B967,D955:D966,B955:B966))","v":31431},{"$f":"IFERROR(IF($B967<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A967,'TMSIS - elig group'!$H:$H,$B967,'TMSIS - elig group'!$C:$C,E$1),E966),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B967<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A967,'TMSIS - elig group'!$H:$H,$B967,'TMSIS - elig group'!$C:$C,F$1),F966),0)","v":0},{"$f":"IFERROR(IF($B967<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A967,'TMSIS - elig group'!$H:$H,$B967,'TMSIS - elig group'!$C:$C,G$1),G966),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B967<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A967,'TMSIS - elig group'!$H:$H,$B967,'TMSIS - elig group'!$C:$C,H$1),H966),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B967<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A967,'TMSIS - elig group'!$H:$H,$B967,'TMSIS - elig group'!$C:$C,I$1),I966),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B967<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A967,'TMSIS - elig group'!$H:$H,$B967,'TMSIS - elig group'!$C:$C,J$1),J966),0)","v":0},{"$f":"IFERROR(IF($B967<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A967,'TMSIS - elig group'!$H:$H,$B967,'TMSIS - elig group'!$C:$C,K$1),K966),0)","v":0},true,31431,165265,0,122548,27972,48607,0,0,0]
["Idaho","2021-07-01",{"$f":"IF($B968<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A968,'CMS monthly enrollment'!C:C,B968,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B968,C956:C967,B956:B967))","v":367331},{"$f":"IF($B968<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A968,'CMS monthly enrollment'!C:C,B968,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B968,D956:D967,B956:B967))","v":32102},{"$f":"IFERROR(IF($B968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A968,'TMSIS - elig group'!$H:$H,$B968,'TMSIS - elig group'!$C:$C,E$1),E967),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A968,'TMSIS - elig group'!$H:$H,$B968,'TMSIS - elig group'!$C:$C,F$1),F967),0)","v":0},{"$f":"IFERROR(IF($B968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A968,'TMSIS - elig group'!$H:$H,$B968,'TMSIS - elig group'!$C:$C,G$1),G967),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A968,'TMSIS - elig group'!$H:$H,$B968,'TMSIS - elig group'!$C:$C,H$1),H967),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A968,'TMSIS - elig group'!$H:$H,$B968,'TMSIS - elig group'!$C:$C,I$1),I967),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A968,'TMSIS - elig group'!$H:$H,$B968,'TMSIS - elig group'!$C:$C,J$1),J967),0)","v":0},{"$f":"IFERROR(IF($B968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A968,'TMSIS - elig group'!$H:$H,$B968,'TMSIS - elig group'!$C:$C,K$1),K967),0)","v":0},true,32102,166598,0,123536,28198,48999,0,0,0]
["Idaho","2021-08-01",{"$f":"IF($B969<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A969,'CMS monthly enrollment'!C:C,B969,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B969,C957:C968,B957:B968))","v":364712},{"$f":"IF($B969<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A969,'CMS monthly enrollment'!C:C,B969,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B969,D957:D968,B957:B968))","v":33412},{"$f":"IFERROR(IF($B969<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A969,'TMSIS - elig group'!$H:$H,$B969,'TMSIS - elig group'!$C:$C,E$1),E968),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B969<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A969,'TMSIS - elig group'!$H:$H,$B969,'TMSIS - elig group'!$C:$C,F$1),F968),0)","v":0},{"$f":"IFERROR(IF($B969<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A969,'TMSIS - elig group'!$H:$H,$B969,'TMSIS - elig group'!$C:$C,G$1),G968),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B969<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A969,'TMSIS - elig group'!$H:$H,$B969,'TMSIS - elig group'!$C:$C,H$1),H968),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B969<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A969,'TMSIS - elig group'!$H:$H,$B969,'TMSIS - elig group'!$C:$C,I$1),I968),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B969<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A969,'TMSIS - elig group'!$H:$H,$B969,'TMSIS - elig group'!$C:$C,J$1),J968),0)","v":0},{"$f":"IFERROR(IF($B969<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A969,'TMSIS - elig group'!$H:$H,$B969,'TMSIS - elig group'!$C:$C,K$1),K968),0)","v":0},true,33412,165410,0,122656,27997,48650,0,0,0]
["Idaho","2021-09-01",{"$f":"IF($B970<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A970,'CMS monthly enrollment'!C:C,B970,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B970,C958:C969,B958:B969))","v":366172},{"$f":"IF($B970<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A970,'CMS monthly enrollment'!C:C,B970,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B970,D958:D969,B958:B969))","v":33985},{"$f":"IFERROR(IF($B970<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A970,'TMSIS - elig group'!$H:$H,$B970,'TMSIS - elig group'!$C:$C,E$1),E969),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B970<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A970,'TMSIS - elig group'!$H:$H,$B970,'TMSIS - elig group'!$C:$C,F$1),F969),0)","v":0},{"$f":"IFERROR(IF($B970<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A970,'TMSIS - elig group'!$H:$H,$B970,'TMSIS - elig group'!$C:$C,G$1),G969),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B970<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A970,'TMSIS - elig group'!$H:$H,$B970,'TMSIS - elig group'!$C:$C,H$1),H969),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B970<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A970,'TMSIS - elig group'!$H:$H,$B970,'TMSIS - elig group'!$C:$C,I$1),I969),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B970<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A970,'TMSIS - elig group'!$H:$H,$B970,'TMSIS - elig group'!$C:$C,J$1),J969),0)","v":0},{"$f":"IFERROR(IF($B970<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A970,'TMSIS - elig group'!$H:$H,$B970,'TMSIS - elig group'!$C:$C,K$1),K969),0)","v":0},true,33985,166072,0,123147,28109,48844,0,0,0]
["Idaho","2021-10-01",{"$f":"IF($B971<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A971,'CMS monthly enrollment'!C:C,B971,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B971,C959:C970,B959:B970))","v":369194},{"$f":"IF($B971<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A971,'CMS monthly enrollment'!C:C,B971,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B971,D959:D970,B959:B970))","v":34376},{"$f":"IFERROR(IF($B971<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A971,'TMSIS - elig group'!$H:$H,$B971,'TMSIS - elig group'!$C:$C,E$1),E970),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B971<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A971,'TMSIS - elig group'!$H:$H,$B971,'TMSIS - elig group'!$C:$C,F$1),F970),0)","v":0},{"$f":"IFERROR(IF($B971<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A971,'TMSIS - elig group'!$H:$H,$B971,'TMSIS - elig group'!$C:$C,G$1),G970),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B971<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A971,'TMSIS - elig group'!$H:$H,$B971,'TMSIS - elig group'!$C:$C,H$1),H970),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B971<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A971,'TMSIS - elig group'!$H:$H,$B971,'TMSIS - elig group'!$C:$C,I$1),I970),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B971<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A971,'TMSIS - elig group'!$H:$H,$B971,'TMSIS - elig group'!$C:$C,J$1),J970),0)","v":0},{"$f":"IFERROR(IF($B971<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A971,'TMSIS - elig group'!$H:$H,$B971,'TMSIS - elig group'!$C:$C,K$1),K970),0)","v":0},true,34376,167443,0,124163,28341,49247,0,0,0]
["Idaho","2021-11-01",{"$f":"IF($B972<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A972,'CMS monthly enrollment'!C:C,B972,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B972,C960:C971,B960:B971))","v":371882},{"$f":"IF($B972<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A972,'CMS monthly enrollment'!C:C,B972,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B972,D960:D971,B960:B971))","v":34485},{"$f":"IFERROR(IF($B972<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A972,'TMSIS - elig group'!$H:$H,$B972,'TMSIS - elig group'!$C:$C,E$1),E971),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B972<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A972,'TMSIS - elig group'!$H:$H,$B972,'TMSIS - elig group'!$C:$C,F$1),F971),0)","v":0},{"$f":"IFERROR(IF($B972<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A972,'TMSIS - elig group'!$H:$H,$B972,'TMSIS - elig group'!$C:$C,G$1),G971),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B972<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A972,'TMSIS - elig group'!$H:$H,$B972,'TMSIS - elig group'!$C:$C,H$1),H971),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B972<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A972,'TMSIS - elig group'!$H:$H,$B972,'TMSIS - elig group'!$C:$C,I$1),I971),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B972<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A972,'TMSIS - elig group'!$H:$H,$B972,'TMSIS - elig group'!$C:$C,J$1),J971),0)","v":0},{"$f":"IFERROR(IF($B972<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A972,'TMSIS - elig group'!$H:$H,$B972,'TMSIS - elig group'!$C:$C,K$1),K971),0)","v":0},true,34485,168662,0,125067,28547,49606,0,0,0]
["Idaho","2021-12-01",{"$f":"IF($B973<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A973,'CMS monthly enrollment'!C:C,B973,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B973,C961:C972,B961:B972))","v":375242},{"$f":"IF($B973<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A973,'CMS monthly enrollment'!C:C,B973,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B973,D961:D972,B961:B972))","v":34594},{"$f":"IFERROR(IF($B973<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A973,'TMSIS - elig group'!$H:$H,$B973,'TMSIS - elig group'!$C:$C,E$1),E972),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B973<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A973,'TMSIS - elig group'!$H:$H,$B973,'TMSIS - elig group'!$C:$C,F$1),F972),0)","v":0},{"$f":"IFERROR(IF($B973<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A973,'TMSIS - elig group'!$H:$H,$B973,'TMSIS - elig group'!$C:$C,G$1),G972),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B973<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A973,'TMSIS - elig group'!$H:$H,$B973,'TMSIS - elig group'!$C:$C,H$1),H972),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B973<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A973,'TMSIS - elig group'!$H:$H,$B973,'TMSIS - elig group'!$C:$C,I$1),I972),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B973<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A973,'TMSIS - elig group'!$H:$H,$B973,'TMSIS - elig group'!$C:$C,J$1),J972),0)","v":0},{"$f":"IFERROR(IF($B973<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A973,'TMSIS - elig group'!$H:$H,$B973,'TMSIS - elig group'!$C:$C,K$1),K972),0)","v":0},true,34594,170186,0,126197,28805,50054,0,0,0]
["Idaho","2022-01-01",{"$f":"IF($B974<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A974,'CMS monthly enrollment'!C:C,B974,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B974,C962:C973,B962:B973))","v":378465},{"$f":"IF($B974<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A974,'CMS monthly enrollment'!C:C,B974,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B974,D962:D973,B962:B973))","v":34945},{"$f":"IFERROR(IF($B974<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A974,'TMSIS - elig group'!$H:$H,$B974,'TMSIS - elig group'!$C:$C,E$1),E973),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B974<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A974,'TMSIS - elig group'!$H:$H,$B974,'TMSIS - elig group'!$C:$C,F$1),F973),0)","v":0},{"$f":"IFERROR(IF($B974<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A974,'TMSIS - elig group'!$H:$H,$B974,'TMSIS - elig group'!$C:$C,G$1),G973),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B974<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A974,'TMSIS - elig group'!$H:$H,$B974,'TMSIS - elig group'!$C:$C,H$1),H973),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B974<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A974,'TMSIS - elig group'!$H:$H,$B974,'TMSIS - elig group'!$C:$C,I$1),I973),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B974<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A974,'TMSIS - elig group'!$H:$H,$B974,'TMSIS - elig group'!$C:$C,J$1),J973),0)","v":0},{"$f":"IFERROR(IF($B974<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A974,'TMSIS - elig group'!$H:$H,$B974,'TMSIS - elig group'!$C:$C,K$1),K973),0)","v":0},true,34945,171648,0,127281,29052,50484,0,0,0]
["Idaho","2022-02-01",{"$f":"IF($B975<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A975,'CMS monthly enrollment'!C:C,B975,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B975,C963:C974,B963:B974))","v":377698},{"$f":"IF($B975<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A975,'CMS monthly enrollment'!C:C,B975,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B975,D963:D974,B963:B974))","v":34658},{"$f":"IFERROR(IF($B975<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A975,'TMSIS - elig group'!$H:$H,$B975,'TMSIS - elig group'!$C:$C,E$1),E974),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B975<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A975,'TMSIS - elig group'!$H:$H,$B975,'TMSIS - elig group'!$C:$C,F$1),F974),0)","v":0},{"$f":"IFERROR(IF($B975<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A975,'TMSIS - elig group'!$H:$H,$B975,'TMSIS - elig group'!$C:$C,G$1),G974),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B975<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A975,'TMSIS - elig group'!$H:$H,$B975,'TMSIS - elig group'!$C:$C,H$1),H974),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B975<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A975,'TMSIS - elig group'!$H:$H,$B975,'TMSIS - elig group'!$C:$C,I$1),I974),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B975<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A975,'TMSIS - elig group'!$H:$H,$B975,'TMSIS - elig group'!$C:$C,J$1),J974),0)","v":0},{"$f":"IFERROR(IF($B975<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A975,'TMSIS - elig group'!$H:$H,$B975,'TMSIS - elig group'!$C:$C,K$1),K974),0)","v":0},true,34658,171300,0,127023,28994,50382,0,0,0]
["Idaho","2022-03-01",{"$f":"IF($B976<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A976,'CMS monthly enrollment'!C:C,B976,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B976,C964:C975,B964:B975))","v":380216},{"$f":"IF($B976<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A976,'CMS monthly enrollment'!C:C,B976,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B976,D964:D975,B964:B975))","v":35146},{"$f":"IFERROR(IF($B976<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A976,'TMSIS - elig group'!$H:$H,$B976,'TMSIS - elig group'!$C:$C,E$1),E975),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B976<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A976,'TMSIS - elig group'!$H:$H,$B976,'TMSIS - elig group'!$C:$C,F$1),F975),0)","v":0},{"$f":"IFERROR(IF($B976<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A976,'TMSIS - elig group'!$H:$H,$B976,'TMSIS - elig group'!$C:$C,G$1),G975),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B976<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A976,'TMSIS - elig group'!$H:$H,$B976,'TMSIS - elig group'!$C:$C,H$1),H975),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B976<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A976,'TMSIS - elig group'!$H:$H,$B976,'TMSIS - elig group'!$C:$C,I$1),I975),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B976<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A976,'TMSIS - elig group'!$H:$H,$B976,'TMSIS - elig group'!$C:$C,J$1),J975),0)","v":0},{"$f":"IFERROR(IF($B976<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A976,'TMSIS - elig group'!$H:$H,$B976,'TMSIS - elig group'!$C:$C,K$1),K975),0)","v":0},{"$f":"SUM(E976:K976)=1","v":true},35146,172442,0,127870,29187,50718,0,0,0]
["Idaho",{"$f":"B899","v":"2022-04-01"},{"$f":"IF($B977<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A977,'CMS monthly enrollment'!C:C,B977,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B977,C965:C976,B965:B976))","v":382170},{"$f":"IF($B977<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A977,'CMS monthly enrollment'!C:C,B977,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B977,D965:D976,B965:B976))","v":35607},{"$f":"IFERROR(IF($B977<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A977,'TMSIS - elig group'!$H:$H,$B977,'TMSIS - elig group'!$C:$C,E$1),E976),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B977<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A977,'TMSIS - elig group'!$H:$H,$B977,'TMSIS - elig group'!$C:$C,F$1),F976),0)","v":0},{"$f":"IFERROR(IF($B977<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A977,'TMSIS - elig group'!$H:$H,$B977,'TMSIS - elig group'!$C:$C,G$1),G976),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B977<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A977,'TMSIS - elig group'!$H:$H,$B977,'TMSIS - elig group'!$C:$C,H$1),H976),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B977<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A977,'TMSIS - elig group'!$H:$H,$B977,'TMSIS - elig group'!$C:$C,I$1),I976),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B977<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A977,'TMSIS - elig group'!$H:$H,$B977,'TMSIS - elig group'!$C:$C,J$1),J976),0)","v":0},{"$f":"IFERROR(IF($B977<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A977,'TMSIS - elig group'!$H:$H,$B977,'TMSIS - elig group'!$C:$C,K$1),K976),0)","v":0},true,35607,173328,0,128527,29337,50978,0,0,0]
["Idaho","2022-05-01",{"$f":"IF($B978<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A978,'CMS monthly enrollment'!C:C,B978,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B978,C966:C977,B966:B977))","v":384132},{"$f":"IF($B978<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A978,'CMS monthly enrollment'!C:C,B978,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B978,D966:D977,B966:B977))","v":35766},{"$f":"IFERROR(IF($B978<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A978,'TMSIS - elig group'!$H:$H,$B978,'TMSIS - elig group'!$C:$C,E$1),E977),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B978<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A978,'TMSIS - elig group'!$H:$H,$B978,'TMSIS - elig group'!$C:$C,F$1),F977),0)","v":0},{"$f":"IFERROR(IF($B978<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A978,'TMSIS - elig group'!$H:$H,$B978,'TMSIS - elig group'!$C:$C,G$1),G977),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B978<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A978,'TMSIS - elig group'!$H:$H,$B978,'TMSIS - elig group'!$C:$C,H$1),H977),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B978<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A978,'TMSIS - elig group'!$H:$H,$B978,'TMSIS - elig group'!$C:$C,I$1),I977),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B978<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A978,'TMSIS - elig group'!$H:$H,$B978,'TMSIS - elig group'!$C:$C,J$1),J977),0)","v":0},{"$f":"IFERROR(IF($B978<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A978,'TMSIS - elig group'!$H:$H,$B978,'TMSIS - elig group'!$C:$C,K$1),K977),0)","v":0},true,35766,174218,0,129187,29487,51240,0,0,0]
["Idaho","2022-06-01",{"$f":"IF($B979<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A979,'CMS monthly enrollment'!C:C,B979,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B979,C967:C978,B967:B978))","v":390003},{"$f":"IF($B979<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A979,'CMS monthly enrollment'!C:C,B979,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B979,D967:D978,B967:B978))","v":36579},{"$f":"IFERROR(IF($B979<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A979,'TMSIS - elig group'!$H:$H,$B979,'TMSIS - elig group'!$C:$C,E$1),E978),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B979<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A979,'TMSIS - elig group'!$H:$H,$B979,'TMSIS - elig group'!$C:$C,F$1),F978),0)","v":0},{"$f":"IFERROR(IF($B979<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A979,'TMSIS - elig group'!$H:$H,$B979,'TMSIS - elig group'!$C:$C,G$1),G978),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B979<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A979,'TMSIS - elig group'!$H:$H,$B979,'TMSIS - elig group'!$C:$C,H$1),H978),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B979<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A979,'TMSIS - elig group'!$H:$H,$B979,'TMSIS - elig group'!$C:$C,I$1),I978),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B979<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A979,'TMSIS - elig group'!$H:$H,$B979,'TMSIS - elig group'!$C:$C,J$1),J978),0)","v":0},{"$f":"IFERROR(IF($B979<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A979,'TMSIS - elig group'!$H:$H,$B979,'TMSIS - elig group'!$C:$C,K$1),K978),0)","v":0},true,36579,176881,0,131161,29938,52023,0,0,0]
["Idaho","2022-07-01",{"$f":"IF($B980<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A980,'CMS monthly enrollment'!C:C,B980,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B980,C968:C979,B968:B979))","v":393687},{"$f":"IF($B980<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A980,'CMS monthly enrollment'!C:C,B980,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B980,D968:D979,B968:B979))","v":36620},{"$f":"IFERROR(IF($B980<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A980,'TMSIS - elig group'!$H:$H,$B980,'TMSIS - elig group'!$C:$C,E$1),E979),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B980<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A980,'TMSIS - elig group'!$H:$H,$B980,'TMSIS - elig group'!$C:$C,F$1),F979),0)","v":0},{"$f":"IFERROR(IF($B980<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A980,'TMSIS - elig group'!$H:$H,$B980,'TMSIS - elig group'!$C:$C,G$1),G979),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B980<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A980,'TMSIS - elig group'!$H:$H,$B980,'TMSIS - elig group'!$C:$C,H$1),H979),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B980<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A980,'TMSIS - elig group'!$H:$H,$B980,'TMSIS - elig group'!$C:$C,I$1),I979),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B980<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A980,'TMSIS - elig group'!$H:$H,$B980,'TMSIS - elig group'!$C:$C,J$1),J979),0)","v":0},{"$f":"IFERROR(IF($B980<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A980,'TMSIS - elig group'!$H:$H,$B980,'TMSIS - elig group'!$C:$C,K$1),K979),0)","v":0},true,36620,178551,0,132400,30221,52515,0,0,0]
["Idaho","2022-08-01",{"$f":"IF($B981<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A981,'CMS monthly enrollment'!C:C,B981,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B981,C969:C980,B969:B980))","v":395652},{"$f":"IF($B981<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A981,'CMS monthly enrollment'!C:C,B981,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B981,D969:D980,B969:B980))","v":37322},{"$f":"IFERROR(IF($B981<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A981,'TMSIS - elig group'!$H:$H,$B981,'TMSIS - elig group'!$C:$C,E$1),E980),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B981<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A981,'TMSIS - elig group'!$H:$H,$B981,'TMSIS - elig group'!$C:$C,F$1),F980),0)","v":0},{"$f":"IFERROR(IF($B981<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A981,'TMSIS - elig group'!$H:$H,$B981,'TMSIS - elig group'!$C:$C,G$1),G980),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B981<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A981,'TMSIS - elig group'!$H:$H,$B981,'TMSIS - elig group'!$C:$C,H$1),H980),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B981<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A981,'TMSIS - elig group'!$H:$H,$B981,'TMSIS - elig group'!$C:$C,I$1),I980),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B981<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A981,'TMSIS - elig group'!$H:$H,$B981,'TMSIS - elig group'!$C:$C,J$1),J980),0)","v":0},{"$f":"IFERROR(IF($B981<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A981,'TMSIS - elig group'!$H:$H,$B981,'TMSIS - elig group'!$C:$C,K$1),K980),0)","v":0},true,37322,179443,0,133061,30372,52777,0,0,0]
["Idaho","2022-09-01",{"$f":"IF($B982<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A982,'CMS monthly enrollment'!C:C,B982,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B982,C970:C981,B970:B981))","v":398911},{"$f":"IF($B982<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A982,'CMS monthly enrollment'!C:C,B982,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B982,D970:D981,B970:B981))","v":37858},{"$f":"IFERROR(IF($B982<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A982,'TMSIS - elig group'!$H:$H,$B982,'TMSIS - elig group'!$C:$C,E$1),E981),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B982<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A982,'TMSIS - elig group'!$H:$H,$B982,'TMSIS - elig group'!$C:$C,F$1),F981),0)","v":0},{"$f":"IFERROR(IF($B982<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A982,'TMSIS - elig group'!$H:$H,$B982,'TMSIS - elig group'!$C:$C,G$1),G981),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B982<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A982,'TMSIS - elig group'!$H:$H,$B982,'TMSIS - elig group'!$C:$C,H$1),H981),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B982<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A982,'TMSIS - elig group'!$H:$H,$B982,'TMSIS - elig group'!$C:$C,I$1),I981),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B982<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A982,'TMSIS - elig group'!$H:$H,$B982,'TMSIS - elig group'!$C:$C,J$1),J981),0)","v":0},{"$f":"IFERROR(IF($B982<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A982,'TMSIS - elig group'!$H:$H,$B982,'TMSIS - elig group'!$C:$C,K$1),K981),0)","v":0},true,37858,180921,0,134157,30622,53211,0,0,0]
["Idaho","2022-10-01",{"$f":"IF($B983<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A983,'CMS monthly enrollment'!C:C,B983,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B983,C971:C982,B971:B982))","v":406518},{"$f":"IF($B983<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A983,'CMS monthly enrollment'!C:C,B983,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B983,D971:D982,B971:B982))","v":38542},{"$f":"IFERROR(IF($B983<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A983,'TMSIS - elig group'!$H:$H,$B983,'TMSIS - elig group'!$C:$C,E$1),E982),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B983<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A983,'TMSIS - elig group'!$H:$H,$B983,'TMSIS - elig group'!$C:$C,F$1),F982),0)","v":0},{"$f":"IFERROR(IF($B983<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A983,'TMSIS - elig group'!$H:$H,$B983,'TMSIS - elig group'!$C:$C,G$1),G982),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B983<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A983,'TMSIS - elig group'!$H:$H,$B983,'TMSIS - elig group'!$C:$C,H$1),H982),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B983<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A983,'TMSIS - elig group'!$H:$H,$B983,'TMSIS - elig group'!$C:$C,I$1),I982),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B983<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A983,'TMSIS - elig group'!$H:$H,$B983,'TMSIS - elig group'!$C:$C,J$1),J982),0)","v":0},{"$f":"IFERROR(IF($B983<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A983,'TMSIS - elig group'!$H:$H,$B983,'TMSIS - elig group'!$C:$C,K$1),K982),0)","v":0},true,38542,184371,0,136715,31206,54226,0,0,0]
["Idaho","2022-11-01",{"$f":"IF($B984<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A984,'CMS monthly enrollment'!C:C,B984,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B984,C972:C983,B972:B983))","v":410466},{"$f":"IF($B984<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A984,'CMS monthly enrollment'!C:C,B984,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B984,D972:D983,B972:B983))","v":38737},{"$f":"IFERROR(IF($B984<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A984,'TMSIS - elig group'!$H:$H,$B984,'TMSIS - elig group'!$C:$C,E$1),E983),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B984<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A984,'TMSIS - elig group'!$H:$H,$B984,'TMSIS - elig group'!$C:$C,F$1),F983),0)","v":0},{"$f":"IFERROR(IF($B984<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A984,'TMSIS - elig group'!$H:$H,$B984,'TMSIS - elig group'!$C:$C,G$1),G983),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B984<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A984,'TMSIS - elig group'!$H:$H,$B984,'TMSIS - elig group'!$C:$C,H$1),H983),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B984<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A984,'TMSIS - elig group'!$H:$H,$B984,'TMSIS - elig group'!$C:$C,I$1),I983),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B984<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A984,'TMSIS - elig group'!$H:$H,$B984,'TMSIS - elig group'!$C:$C,J$1),J983),0)","v":0},{"$f":"IFERROR(IF($B984<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A984,'TMSIS - elig group'!$H:$H,$B984,'TMSIS - elig group'!$C:$C,K$1),K983),0)","v":0},true,38737,186161,0,138043,31509,54753,0,0,0]
["Idaho","2022-12-01",{"$f":"IF($B985<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A985,'CMS monthly enrollment'!C:C,B985,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B985,C973:C984,B973:B984))","v":413988},{"$f":"IF($B985<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A985,'CMS monthly enrollment'!C:C,B985,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B985,D973:D984,B973:B984))","v":38915},{"$f":"IFERROR(IF($B985<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A985,'TMSIS - elig group'!$H:$H,$B985,'TMSIS - elig group'!$C:$C,E$1),E984),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B985<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A985,'TMSIS - elig group'!$H:$H,$B985,'TMSIS - elig group'!$C:$C,F$1),F984),0)","v":0},{"$f":"IFERROR(IF($B985<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A985,'TMSIS - elig group'!$H:$H,$B985,'TMSIS - elig group'!$C:$C,G$1),G984),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B985<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A985,'TMSIS - elig group'!$H:$H,$B985,'TMSIS - elig group'!$C:$C,H$1),H984),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B985<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A985,'TMSIS - elig group'!$H:$H,$B985,'TMSIS - elig group'!$C:$C,I$1),I984),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B985<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A985,'TMSIS - elig group'!$H:$H,$B985,'TMSIS - elig group'!$C:$C,J$1),J984),0)","v":0},{"$f":"IFERROR(IF($B985<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A985,'TMSIS - elig group'!$H:$H,$B985,'TMSIS - elig group'!$C:$C,K$1),K984),0)","v":0},true,38915,187759,0,139227,31779,55223,0,0,0]
["Idaho","2023-01-01",{"$f":"IF($B986<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A986,'CMS monthly enrollment'!C:C,B986,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B986,C974:C985,B974:B985))","v":414770},{"$f":"IF($B986<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A986,'CMS monthly enrollment'!C:C,B986,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B986,D974:D985,B974:B985))","v":39243},{"$f":"IFERROR(IF($B986<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A986,'TMSIS - elig group'!$H:$H,$B986,'TMSIS - elig group'!$C:$C,E$1),E985),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B986<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A986,'TMSIS - elig group'!$H:$H,$B986,'TMSIS - elig group'!$C:$C,F$1),F985),0)","v":0},{"$f":"IFERROR(IF($B986<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A986,'TMSIS - elig group'!$H:$H,$B986,'TMSIS - elig group'!$C:$C,G$1),G985),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B986<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A986,'TMSIS - elig group'!$H:$H,$B986,'TMSIS - elig group'!$C:$C,H$1),H985),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B986<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A986,'TMSIS - elig group'!$H:$H,$B986,'TMSIS - elig group'!$C:$C,I$1),I985),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B986<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A986,'TMSIS - elig group'!$H:$H,$B986,'TMSIS - elig group'!$C:$C,J$1),J985),0)","v":0},{"$f":"IFERROR(IF($B986<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A986,'TMSIS - elig group'!$H:$H,$B986,'TMSIS - elig group'!$C:$C,K$1),K985),0)","v":0},true,39243,188113,0,139490,31839,55327,0,0,0]
["Idaho","2023-02-01",{"$f":"IF($B987<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A987,'CMS monthly enrollment'!C:C,B987,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B987,C975:C986,B975:B986))","v":419674.73802297004},{"$f":"IF($B987<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A987,'CMS monthly enrollment'!C:C,B987,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B987,D975:D986,B975:B986))","v":39929.869708390557},{"$f":"IFERROR(IF($B987<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A987,'TMSIS - elig group'!$H:$H,$B987,'TMSIS - elig group'!$C:$C,E$1),E986),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B987<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A987,'TMSIS - elig group'!$H:$H,$B987,'TMSIS - elig group'!$C:$C,F$1),F986),0)","v":0},{"$f":"IFERROR(IF($B987<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A987,'TMSIS - elig group'!$H:$H,$B987,'TMSIS - elig group'!$C:$C,G$1),G986),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B987<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A987,'TMSIS - elig group'!$H:$H,$B987,'TMSIS - elig group'!$C:$C,H$1),H986),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B987<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A987,'TMSIS - elig group'!$H:$H,$B987,'TMSIS - elig group'!$C:$C,I$1),I986),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B987<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A987,'TMSIS - elig group'!$H:$H,$B987,'TMSIS - elig group'!$C:$C,J$1),J986),0)","v":0},{"$f":"IFERROR(IF($B987<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A987,'TMSIS - elig group'!$H:$H,$B987,'TMSIS - elig group'!$C:$C,K$1),K986),0)","v":0},true,39929.869708390557,190338,0,141140,32216,55981,0,0,0]
["Idaho","2023-03-01",{"$f":"IF($B988<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A988,'CMS monthly enrollment'!C:C,B988,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B988,C976:C987,B976:B987))","v":423460.41905739997},{"$f":"IF($B988<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A988,'CMS monthly enrollment'!C:C,B988,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B988,D976:D987,B976:B987))","v":40319.651414163993},{"$f":"IFERROR(IF($B988<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A988,'TMSIS - elig group'!$H:$H,$B988,'TMSIS - elig group'!$C:$C,E$1),E987),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B988<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A988,'TMSIS - elig group'!$H:$H,$B988,'TMSIS - elig group'!$C:$C,F$1),F987),0)","v":0},{"$f":"IFERROR(IF($B988<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A988,'TMSIS - elig group'!$H:$H,$B988,'TMSIS - elig group'!$C:$C,G$1),G987),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B988<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A988,'TMSIS - elig group'!$H:$H,$B988,'TMSIS - elig group'!$C:$C,H$1),H987),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B988<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A988,'TMSIS - elig group'!$H:$H,$B988,'TMSIS - elig group'!$C:$C,I$1),I987),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B988<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A988,'TMSIS - elig group'!$H:$H,$B988,'TMSIS - elig group'!$C:$C,J$1),J987),0)","v":0},{"$f":"IFERROR(IF($B988<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A988,'TMSIS - elig group'!$H:$H,$B988,'TMSIS - elig group'!$C:$C,K$1),K987),0)","v":0},true,40319.651414163993,192055,0,142413,32506,56486,0,0,0]
["Idaho","2023-04-01",{"$f":"IF($B989<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A989,'CMS monthly enrollment'!C:C,B989,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B989,C977:C988,B977:B988))","v":427670.25031288061},{"$f":"IF($B989<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A989,'CMS monthly enrollment'!C:C,B989,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B989,D977:D988,B977:B988))","v":40764.523631618358},{"$f":"IFERROR(IF($B989<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A989,'TMSIS - elig group'!$H:$H,$B989,'TMSIS - elig group'!$C:$C,E$1),E988),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B989<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A989,'TMSIS - elig group'!$H:$H,$B989,'TMSIS - elig group'!$C:$C,F$1),F988),0)","v":0},{"$f":"IFERROR(IF($B989<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A989,'TMSIS - elig group'!$H:$H,$B989,'TMSIS - elig group'!$C:$C,G$1),G988),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B989<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A989,'TMSIS - elig group'!$H:$H,$B989,'TMSIS - elig group'!$C:$C,H$1),H988),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B989<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A989,'TMSIS - elig group'!$H:$H,$B989,'TMSIS - elig group'!$C:$C,I$1),I988),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B989<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A989,'TMSIS - elig group'!$H:$H,$B989,'TMSIS - elig group'!$C:$C,J$1),J988),0)","v":0},{"$f":"IFERROR(IF($B989<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A989,'TMSIS - elig group'!$H:$H,$B989,'TMSIS - elig group'!$C:$C,K$1),K988),0)","v":0},true,40764.523631618358,193964,0,143829,32830,57048,0,0,0]
["Idaho","2023-05-01",{"$f":"IF($B990<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A990,'CMS monthly enrollment'!C:C,B990,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B990,C978:C989,B978:B989))","v":431569.90602462273},{"$f":"IF($B990<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A990,'CMS monthly enrollment'!C:C,B990,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B990,D978:D989,B978:B989))","v":41201.492523157969},{"$f":"IFERROR(IF($B990<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A990,'TMSIS - elig group'!$H:$H,$B990,'TMSIS - elig group'!$C:$C,E$1),E989),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B990<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A990,'TMSIS - elig group'!$H:$H,$B990,'TMSIS - elig group'!$C:$C,F$1),F989),0)","v":0},{"$f":"IFERROR(IF($B990<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A990,'TMSIS - elig group'!$H:$H,$B990,'TMSIS - elig group'!$C:$C,G$1),G989),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B990<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A990,'TMSIS - elig group'!$H:$H,$B990,'TMSIS - elig group'!$C:$C,H$1),H989),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B990<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A990,'TMSIS - elig group'!$H:$H,$B990,'TMSIS - elig group'!$C:$C,I$1),I989),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B990<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A990,'TMSIS - elig group'!$H:$H,$B990,'TMSIS - elig group'!$C:$C,J$1),J989),0)","v":0},{"$f":"IFERROR(IF($B990<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A990,'TMSIS - elig group'!$H:$H,$B990,'TMSIS - elig group'!$C:$C,K$1),K989),0)","v":0},true,41201.492523157969,195733,0,145140,33129,57568,0,0,0]
["Idaho","2023-06-01",{"$f":"IF($B991<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A991,'CMS monthly enrollment'!C:C,B991,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B991,C979:C990,B979:B990))","v":435272.85123045556},{"$f":"IF($B991<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A991,'CMS monthly enrollment'!C:C,B991,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B991,D979:D990,B979:B990))","v":41600.815339080989},{"$f":"IFERROR(IF($B991<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A991,'TMSIS - elig group'!$H:$H,$B991,'TMSIS - elig group'!$C:$C,E$1),E990),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B991<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A991,'TMSIS - elig group'!$H:$H,$B991,'TMSIS - elig group'!$C:$C,F$1),F990),0)","v":0},{"$f":"IFERROR(IF($B991<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A991,'TMSIS - elig group'!$H:$H,$B991,'TMSIS - elig group'!$C:$C,G$1),G990),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B991<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A991,'TMSIS - elig group'!$H:$H,$B991,'TMSIS - elig group'!$C:$C,H$1),H990),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B991<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A991,'TMSIS - elig group'!$H:$H,$B991,'TMSIS - elig group'!$C:$C,I$1),I990),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B991<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A991,'TMSIS - elig group'!$H:$H,$B991,'TMSIS - elig group'!$C:$C,J$1),J990),0)","v":0},{"$f":"IFERROR(IF($B991<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A991,'TMSIS - elig group'!$H:$H,$B991,'TMSIS - elig group'!$C:$C,K$1),K990),0)","v":0},true,41600.815339080989,197412,0,146386,33413,58062,0,0,0]
["Idaho","2023-07-01",{"$f":"IF($B992<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A992,'CMS monthly enrollment'!C:C,B992,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B992,C980:C991,B980:B991))","v":439133.56350980885},{"$f":"IF($B992<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A992,'CMS monthly enrollment'!C:C,B992,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B992,D980:D991,B980:B991))","v":42040.0874686311},{"$f":"IFERROR(IF($B992<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A992,'TMSIS - elig group'!$H:$H,$B992,'TMSIS - elig group'!$C:$C,E$1),E991),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B992<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A992,'TMSIS - elig group'!$H:$H,$B992,'TMSIS - elig group'!$C:$C,F$1),F991),0)","v":0},{"$f":"IFERROR(IF($B992<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A992,'TMSIS - elig group'!$H:$H,$B992,'TMSIS - elig group'!$C:$C,G$1),G991),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B992<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A992,'TMSIS - elig group'!$H:$H,$B992,'TMSIS - elig group'!$C:$C,H$1),H991),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B992<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A992,'TMSIS - elig group'!$H:$H,$B992,'TMSIS - elig group'!$C:$C,I$1),I991),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B992<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A992,'TMSIS - elig group'!$H:$H,$B992,'TMSIS - elig group'!$C:$C,J$1),J991),0)","v":0},{"$f":"IFERROR(IF($B992<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A992,'TMSIS - elig group'!$H:$H,$B992,'TMSIS - elig group'!$C:$C,K$1),K991),0)","v":0},true,42040.0874686311,199163,0,147684,33710,58577,0,0,0]
["Idaho","2023-08-01",{"$f":"IF($B993<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A993,'CMS monthly enrollment'!C:C,B993,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B993,C981:C992,B981:B992))","v":443160.91831698455},{"$f":"IF($B993<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A993,'CMS monthly enrollment'!C:C,B993,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B993,D981:D992,B981:B992))","v":42422.802467034315},{"$f":"IFERROR(IF($B993<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A993,'TMSIS - elig group'!$H:$H,$B993,'TMSIS - elig group'!$C:$C,E$1),E992),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B993<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A993,'TMSIS - elig group'!$H:$H,$B993,'TMSIS - elig group'!$C:$C,F$1),F992),0)","v":0},{"$f":"IFERROR(IF($B993<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A993,'TMSIS - elig group'!$H:$H,$B993,'TMSIS - elig group'!$C:$C,G$1),G992),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B993<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A993,'TMSIS - elig group'!$H:$H,$B993,'TMSIS - elig group'!$C:$C,H$1),H992),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B993<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A993,'TMSIS - elig group'!$H:$H,$B993,'TMSIS - elig group'!$C:$C,I$1),I992),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B993<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A993,'TMSIS - elig group'!$H:$H,$B993,'TMSIS - elig group'!$C:$C,J$1),J992),0)","v":0},{"$f":"IFERROR(IF($B993<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A993,'TMSIS - elig group'!$H:$H,$B993,'TMSIS - elig group'!$C:$C,K$1),K992),0)","v":0},true,42422.802467034315,200990,0,149039,34019,59114,0,0,0]
["Idaho","2023-09-01",{"$f":"IF($B994<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A994,'CMS monthly enrollment'!C:C,B994,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B994,C982:C993,B982:B993))","v":446837.09221213032},{"$f":"IF($B994<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A994,'CMS monthly enrollment'!C:C,B994,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B994,D982:D993,B982:B993))","v":42831.352456619497},{"$f":"IFERROR(IF($B994<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A994,'TMSIS - elig group'!$H:$H,$B994,'TMSIS - elig group'!$C:$C,E$1),E993),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B994<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A994,'TMSIS - elig group'!$H:$H,$B994,'TMSIS - elig group'!$C:$C,F$1),F993),0)","v":0},{"$f":"IFERROR(IF($B994<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A994,'TMSIS - elig group'!$H:$H,$B994,'TMSIS - elig group'!$C:$C,G$1),G993),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B994<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A994,'TMSIS - elig group'!$H:$H,$B994,'TMSIS - elig group'!$C:$C,H$1),H993),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B994<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A994,'TMSIS - elig group'!$H:$H,$B994,'TMSIS - elig group'!$C:$C,I$1),I993),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B994<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A994,'TMSIS - elig group'!$H:$H,$B994,'TMSIS - elig group'!$C:$C,J$1),J993),0)","v":0},{"$f":"IFERROR(IF($B994<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A994,'TMSIS - elig group'!$H:$H,$B994,'TMSIS - elig group'!$C:$C,K$1),K993),0)","v":0},true,42831.352456619497,202657,0,150275,34301,59604,0,0,0]
["Idaho","2023-10-01",{"$f":"IF($B995<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A995,'CMS monthly enrollment'!C:C,B995,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B995,C983:C994,B983:B994))","v":450106.31787679717},{"$f":"IF($B995<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A995,'CMS monthly enrollment'!C:C,B995,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B995,D983:D994,B983:B994))","v":43240.132701412193},{"$f":"IFERROR(IF($B995<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A995,'TMSIS - elig group'!$H:$H,$B995,'TMSIS - elig group'!$C:$C,E$1),E994),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B995<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A995,'TMSIS - elig group'!$H:$H,$B995,'TMSIS - elig group'!$C:$C,F$1),F994),0)","v":0},{"$f":"IFERROR(IF($B995<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A995,'TMSIS - elig group'!$H:$H,$B995,'TMSIS - elig group'!$C:$C,G$1),G994),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B995<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A995,'TMSIS - elig group'!$H:$H,$B995,'TMSIS - elig group'!$C:$C,H$1),H994),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B995<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A995,'TMSIS - elig group'!$H:$H,$B995,'TMSIS - elig group'!$C:$C,I$1),I994),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B995<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A995,'TMSIS - elig group'!$H:$H,$B995,'TMSIS - elig group'!$C:$C,J$1),J994),0)","v":0},{"$f":"IFERROR(IF($B995<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A995,'TMSIS - elig group'!$H:$H,$B995,'TMSIS - elig group'!$C:$C,K$1),K994),0)","v":0},true,43240.132701412193,204140,0,151374,34552,60040,0,0,0]
["Idaho","2023-11-01",{"$f":"IF($B996<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A996,'CMS monthly enrollment'!C:C,B996,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B996,C984:C995,B984:B995))","v":454055.50503576826},{"$f":"IF($B996<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A996,'CMS monthly enrollment'!C:C,B996,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B996,D984:D995,B984:B995))","v":43721.522290478111},{"$f":"IFERROR(IF($B996<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A996,'TMSIS - elig group'!$H:$H,$B996,'TMSIS - elig group'!$C:$C,E$1),E995),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B996<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A996,'TMSIS - elig group'!$H:$H,$B996,'TMSIS - elig group'!$C:$C,F$1),F995),0)","v":0},{"$f":"IFERROR(IF($B996<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A996,'TMSIS - elig group'!$H:$H,$B996,'TMSIS - elig group'!$C:$C,G$1),G995),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B996<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A996,'TMSIS - elig group'!$H:$H,$B996,'TMSIS - elig group'!$C:$C,H$1),H995),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B996<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A996,'TMSIS - elig group'!$H:$H,$B996,'TMSIS - elig group'!$C:$C,I$1),I995),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B996<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A996,'TMSIS - elig group'!$H:$H,$B996,'TMSIS - elig group'!$C:$C,J$1),J995),0)","v":0},{"$f":"IFERROR(IF($B996<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A996,'TMSIS - elig group'!$H:$H,$B996,'TMSIS - elig group'!$C:$C,K$1),K995),0)","v":0},true,43721.522290478111,205931,0,152702,34855,60567,0,0,0]
["Idaho","2023-12-01",{"$f":"IF($B997<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A997,'CMS monthly enrollment'!C:C,B997,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B997,C985:C996,B985:B996))","v":458013.67121870816},{"$f":"IF($B997<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A997,'CMS monthly enrollment'!C:C,B997,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B997,D985:D996,B985:B996))","v":44172.266234733397},{"$f":"IFERROR(IF($B997<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A997,'TMSIS - elig group'!$H:$H,$B997,'TMSIS - elig group'!$C:$C,E$1),E996),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B997<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A997,'TMSIS - elig group'!$H:$H,$B997,'TMSIS - elig group'!$C:$C,F$1),F996),0)","v":0},{"$f":"IFERROR(IF($B997<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A997,'TMSIS - elig group'!$H:$H,$B997,'TMSIS - elig group'!$C:$C,G$1),G996),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B997<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A997,'TMSIS - elig group'!$H:$H,$B997,'TMSIS - elig group'!$C:$C,H$1),H996),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B997<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A997,'TMSIS - elig group'!$H:$H,$B997,'TMSIS - elig group'!$C:$C,I$1),I996),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B997<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A997,'TMSIS - elig group'!$H:$H,$B997,'TMSIS - elig group'!$C:$C,J$1),J996),0)","v":0},{"$f":"IFERROR(IF($B997<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A997,'TMSIS - elig group'!$H:$H,$B997,'TMSIS - elig group'!$C:$C,K$1),K996),0)","v":0},true,44172.266234733397,207726,0,154034,35159,61095,0,0,0]
["Idaho","2024-01-01",{"$f":"IF($B998<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A998,'CMS monthly enrollment'!C:C,B998,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B998,C986:C997,B986:B997))","v":462210.41221974883},{"$f":"IF($B998<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A998,'CMS monthly enrollment'!C:C,B998,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B998,D986:D997,B986:B997))","v":44601.777642379631},{"$f":"IFERROR(IF($B998<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A998,'TMSIS - elig group'!$H:$H,$B998,'TMSIS - elig group'!$C:$C,E$1),E997),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B998<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A998,'TMSIS - elig group'!$H:$H,$B998,'TMSIS - elig group'!$C:$C,F$1),F997),0)","v":0},{"$f":"IFERROR(IF($B998<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A998,'TMSIS - elig group'!$H:$H,$B998,'TMSIS - elig group'!$C:$C,G$1),G997),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B998<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A998,'TMSIS - elig group'!$H:$H,$B998,'TMSIS - elig group'!$C:$C,H$1),H997),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B998<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A998,'TMSIS - elig group'!$H:$H,$B998,'TMSIS - elig group'!$C:$C,I$1),I997),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B998<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A998,'TMSIS - elig group'!$H:$H,$B998,'TMSIS - elig group'!$C:$C,J$1),J997),0)","v":0},{"$f":"IFERROR(IF($B998<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A998,'TMSIS - elig group'!$H:$H,$B998,'TMSIS - elig group'!$C:$C,K$1),K997),0)","v":0},true,44601.777642379631,209629,0,155445,35481,61655,0,0,0]
["Idaho","2024-02-01",{"$f":"IF($B999<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A999,'CMS monthly enrollment'!C:C,B999,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B999,C987:C998,B987:B998))","v":465930.69346711319},{"$f":"IF($B999<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A999,'CMS monthly enrollment'!C:C,B999,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B999,D987:D998,B987:B998))","v":45000.662012369721},{"$f":"IFERROR(IF($B999<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A999,'TMSIS - elig group'!$H:$H,$B999,'TMSIS - elig group'!$C:$C,E$1),E998),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B999<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A999,'TMSIS - elig group'!$H:$H,$B999,'TMSIS - elig group'!$C:$C,F$1),F998),0)","v":0},{"$f":"IFERROR(IF($B999<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A999,'TMSIS - elig group'!$H:$H,$B999,'TMSIS - elig group'!$C:$C,G$1),G998),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B999<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A999,'TMSIS - elig group'!$H:$H,$B999,'TMSIS - elig group'!$C:$C,H$1),H998),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B999<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A999,'TMSIS - elig group'!$H:$H,$B999,'TMSIS - elig group'!$C:$C,I$1),I998),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B999<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A999,'TMSIS - elig group'!$H:$H,$B999,'TMSIS - elig group'!$C:$C,J$1),J998),0)","v":0},{"$f":"IFERROR(IF($B999<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A999,'TMSIS - elig group'!$H:$H,$B999,'TMSIS - elig group'!$C:$C,K$1),K998),0)","v":0},true,45000.662012369721,211317,0,156696,35767,62151,0,0,0]
["Idaho","2024-03-01",{"$f":"IF($B1000<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1000,'CMS monthly enrollment'!C:C,B1000,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1000,C988:C999,B988:B999))","v":469485.602107374},{"$f":"IF($B1000<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1000,'CMS monthly enrollment'!C:C,B1000,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1000,D988:D999,B988:B999))","v":45402.335628467961},{"$f":"IFERROR(IF($B1000<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1000,'TMSIS - elig group'!$H:$H,$B1000,'TMSIS - elig group'!$C:$C,E$1),E999),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B1000<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1000,'TMSIS - elig group'!$H:$H,$B1000,'TMSIS - elig group'!$C:$C,F$1),F999),0)","v":0},{"$f":"IFERROR(IF($B1000<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1000,'TMSIS - elig group'!$H:$H,$B1000,'TMSIS - elig group'!$C:$C,G$1),G999),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B1000<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1000,'TMSIS - elig group'!$H:$H,$B1000,'TMSIS - elig group'!$C:$C,H$1),H999),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B1000<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1000,'TMSIS - elig group'!$H:$H,$B1000,'TMSIS - elig group'!$C:$C,I$1),I999),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B1000<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1000,'TMSIS - elig group'!$H:$H,$B1000,'TMSIS - elig group'!$C:$C,J$1),J999),0)","v":0},{"$f":"IFERROR(IF($B1000<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1000,'TMSIS - elig group'!$H:$H,$B1000,'TMSIS - elig group'!$C:$C,K$1),K999),0)","v":0},true,45402.335628467961,212929,0,157892,36039,62625,0,0,0]
["Idaho","2024-05-01",{"$f":"IF($B1002<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1002,'CMS monthly enrollment'!C:C,B1002,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1002,C990:C1001,B990:B1001))","v":477023.26653974131},{"$f":"IF($B1002<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1002,'CMS monthly enrollment'!C:C,B1002,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1002,D990:D1001,B990:B1001))","v":46249.37368550594},{"$f":"IFERROR(IF($B1002<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1002,'TMSIS - elig group'!$H:$H,$B1002,'TMSIS - elig group'!$C:$C,E$1),E1001),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B1002<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1002,'TMSIS - elig group'!$H:$H,$B1002,'TMSIS - elig group'!$C:$C,F$1),F1001),0)","v":0},{"$f":"IFERROR(IF($B1002<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1002,'TMSIS - elig group'!$H:$H,$B1002,'TMSIS - elig group'!$C:$C,G$1),G1001),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B1002<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1002,'TMSIS - elig group'!$H:$H,$B1002,'TMSIS - elig group'!$C:$C,H$1),H1001),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B1002<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1002,'TMSIS - elig group'!$H:$H,$B1002,'TMSIS - elig group'!$C:$C,I$1),I1001),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B1002<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1002,'TMSIS - elig group'!$H:$H,$B1002,'TMSIS - elig group'!$C:$C,J$1),J1001),0)","v":0},{"$f":"IFERROR(IF($B1002<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1002,'TMSIS - elig group'!$H:$H,$B1002,'TMSIS - elig group'!$C:$C,K$1),K1001),0)","v":0},true,46249.37368550594,216348,0,160427,36618,63631,0,0,0]
["Idaho","2024-07-01",{"$f":"IF($B1004<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1004,'CMS monthly enrollment'!C:C,B1004,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1004,C992:C1003,B992:B1003))","v":484634.39773279708},{"$f":"IF($B1004<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1004,'CMS monthly enrollment'!C:C,B1004,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1004,D992:D1003,B992:B1003))","v":47107.146737478091},{"$f":"IFERROR(IF($B1004<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1004,'TMSIS - elig group'!$H:$H,$B1004,'TMSIS - elig group'!$C:$C,E$1),E1003),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B1004<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1004,'TMSIS - elig group'!$H:$H,$B1004,'TMSIS - elig group'!$C:$C,F$1),F1003),0)","v":0},{"$f":"IFERROR(IF($B1004<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1004,'TMSIS - elig group'!$H:$H,$B1004,'TMSIS - elig group'!$C:$C,G$1),G1003),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B1004<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1004,'TMSIS - elig group'!$H:$H,$B1004,'TMSIS - elig group'!$C:$C,H$1),H1003),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B1004<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1004,'TMSIS - elig group'!$H:$H,$B1004,'TMSIS - elig group'!$C:$C,I$1),I1003),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B1004<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1004,'TMSIS - elig group'!$H:$H,$B1004,'TMSIS - elig group'!$C:$C,J$1),J1003),0)","v":0},{"$f":"IFERROR(IF($B1004<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1004,'TMSIS - elig group'!$H:$H,$B1004,'TMSIS - elig group'!$C:$C,K$1),K1003),0)","v":0},true,47107.146737478091,219799,0,162986,37202,64646,0,0,0]
["Idaho","2024-10-01",{"$f":"IF($B1007<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1007,'CMS monthly enrollment'!C:C,B1007,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1007,C995:C1006,B995:B1006))","v":496234.32062026393},{"$f":"IF($B1007<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1007,'CMS monthly enrollment'!C:C,B1007,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1007,D995:D1006,B995:B1006))","v":48397.155151244486},{"$f":"IFERROR(IF($B1007<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1007,'TMSIS - elig group'!$H:$H,$B1007,'TMSIS - elig group'!$C:$C,E$1),E1006),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B1007<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1007,'TMSIS - elig group'!$H:$H,$B1007,'TMSIS - elig group'!$C:$C,F$1),F1006),0)","v":0},{"$f":"IFERROR(IF($B1007<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1007,'TMSIS - elig group'!$H:$H,$B1007,'TMSIS - elig group'!$C:$C,G$1),G1006),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B1007<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1007,'TMSIS - elig group'!$H:$H,$B1007,'TMSIS - elig group'!$C:$C,H$1),H1006),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B1007<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1007,'TMSIS - elig group'!$H:$H,$B1007,'TMSIS - elig group'!$C:$C,I$1),I1006),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B1007<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1007,'TMSIS - elig group'!$H:$H,$B1007,'TMSIS - elig group'!$C:$C,J$1),J1006),0)","v":0},{"$f":"IFERROR(IF($B1007<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1007,'TMSIS - elig group'!$H:$H,$B1007,'TMSIS - elig group'!$C:$C,K$1),K1006),0)","v":0},true,48397.155151244486,225060,0,166888,38093,66194,0,0,0]
["Idaho","2024-12-01",{"$f":"IF($B1009<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1009,'CMS monthly enrollment'!C:C,B1009,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1009,C997:C1008,B997:B1008))","v":503771.14989420678},{"$f":"IF($B1009<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1009,'CMS monthly enrollment'!C:C,B1009,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1009,D997:D1008,B997:B1008))","v":49235.98774919752},{"$f":"IFERROR(IF($B1009<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1009,'TMSIS - elig group'!$H:$H,$B1009,'TMSIS - elig group'!$C:$C,E$1),E1008),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B1009<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1009,'TMSIS - elig group'!$H:$H,$B1009,'TMSIS - elig group'!$C:$C,F$1),F1008),0)","v":0},{"$f":"IFERROR(IF($B1009<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1009,'TMSIS - elig group'!$H:$H,$B1009,'TMSIS - elig group'!$C:$C,G$1),G1008),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B1009<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1009,'TMSIS - elig group'!$H:$H,$B1009,'TMSIS - elig group'!$C:$C,H$1),H1008),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B1009<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1009,'TMSIS - elig group'!$H:$H,$B1009,'TMSIS - elig group'!$C:$C,I$1),I1008),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B1009<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1009,'TMSIS - elig group'!$H:$H,$B1009,'TMSIS - elig group'!$C:$C,J$1),J1008),0)","v":0},{"$f":"IFERROR(IF($B1009<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1009,'TMSIS - elig group'!$H:$H,$B1009,'TMSIS - elig group'!$C:$C,K$1),K1008),0)","v":0},true,49235.98774919752,228479,0,169422,38671,67199,0,0,0]
["Idaho","2025-04-01",{"$f":"IF($B1013<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1013,'CMS monthly enrollment'!C:C,B1013,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1013,C1001:C1012,B1001:B1012))","v":518895.4188674679},{"$f":"IF($B1013<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1013,'CMS monthly enrollment'!C:C,B1013,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1013,D1001:D1012,B1001:B1012))","v":50931.973018796532},{"$f":"IFERROR(IF($B1013<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1013,'TMSIS - elig group'!$H:$H,$B1013,'TMSIS - elig group'!$C:$C,E$1),E1012),0)","v":0.453536661365883},{"$f":"IFERROR(IF($B1013<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1013,'TMSIS - elig group'!$H:$H,$B1013,'TMSIS - elig group'!$C:$C,F$1),F1012),0)","v":0},{"$f":"IFERROR(IF($B1013<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1013,'TMSIS - elig group'!$H:$H,$B1013,'TMSIS - elig group'!$C:$C,G$1),G1012),0)","v":0.33630786091889803},{"$f":"IFERROR(IF($B1013<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1013,'TMSIS - elig group'!$H:$H,$B1013,'TMSIS - elig group'!$C:$C,H$1),H1012),0)","v":7.6763764129453738E-2},{"$f":"IFERROR(IF($B1013<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1013,'TMSIS - elig group'!$H:$H,$B1013,'TMSIS - elig group'!$C:$C,I$1),I1012),0)","v":0.13339171358576524},{"$f":"IFERROR(IF($B1013<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1013,'TMSIS - elig group'!$H:$H,$B1013,'TMSIS - elig group'!$C:$C,J$1),J1012),0)","v":0},{"$f":"IFERROR(IF($B1013<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1013,'TMSIS - elig group'!$H:$H,$B1013,'TMSIS - elig group'!$C:$C,K$1),K1012),0)","v":0},true,50931.973018796532,235338,0,174509,39832,69216,0,0,0]
["Illinois","2019-01-01",{"$f":"IF($B1016<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1016,'CMS monthly enrollment'!C:C,B1016,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1016,C1004:C1015,B1004:B1015))","v":2590754},{"$f":"IF($B1016<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1016,'CMS monthly enrollment'!C:C,B1016,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1016,D1004:D1015,B1004:B1015))","v":253563},{"$f":"IFERROR(IF($B1016<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1016,'TMSIS - elig group'!$H:$H,$B1016,'TMSIS - elig group'!$C:$C,E$1),E1015),0)","v":0.24568181477625037},{"$f":"IFERROR(IF($B1016<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1016,'TMSIS - elig group'!$H:$H,$B1016,'TMSIS - elig group'!$C:$C,F$1),F1015),0)","v":0.55784290471211306},{"$f":"IFERROR(IF($B1016<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1016,'TMSIS - elig group'!$H:$H,$B1016,'TMSIS - elig group'!$C:$C,G$1),G1015),0)","v":3.7566868323903456E-2},{"$f":"IFERROR(IF($B1016<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1016,'TMSIS - elig group'!$H:$H,$B1016,'TMSIS - elig group'!$C:$C,H$1),H1015),0)","v":8.8433758101222851E-2},{"$f":"IFERROR(IF($B1016<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1016,'TMSIS - elig group'!$H:$H,$B1016,'TMSIS - elig group'!$C:$C,I$1),I1015),0)","v":7.0474654086510255E-2},{"$f":"IFERROR(IF($B1016<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1016,'TMSIS - elig group'!$H:$H,$B1016,'TMSIS - elig group'!$C:$C,J$1),J1015),0)","v":0},{"$f":"IFERROR(IF($B1016<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1016,'TMSIS - elig group'!$H:$H,$B1016,'TMSIS - elig group'!$C:$C,K$1),K1015),0)","v":0},true,253563,636501,1445234,97327,229110,182582,0,0,0]
["Illinois","2019-02-01",{"$f":"IF($B1017<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1017,'CMS monthly enrollment'!C:C,B1017,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1017,C1005:C1016,B1005:B1016))","v":2569171},{"$f":"IF($B1017<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1017,'CMS monthly enrollment'!C:C,B1017,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1017,D1005:D1016,B1005:B1016))","v":255137},{"$f":"IFERROR(IF($B1017<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1017,'TMSIS - elig group'!$H:$H,$B1017,'TMSIS - elig group'!$C:$C,E$1),E1016),0)","v":0.24519591940951871},{"$f":"IFERROR(IF($B1017<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1017,'TMSIS - elig group'!$H:$H,$B1017,'TMSIS - elig group'!$C:$C,F$1),F1016),0)","v":0.55739068318306129},{"$f":"IFERROR(IF($B1017<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1017,'TMSIS - elig group'!$H:$H,$B1017,'TMSIS - elig group'!$C:$C,G$1),G1016),0)","v":3.7249704449419892E-2},{"$f":"IFERROR(IF($B1017<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1017,'TMSIS - elig group'!$H:$H,$B1017,'TMSIS - elig group'!$C:$C,H$1),H1016),0)","v":8.9261440869959227E-2},{"$f":"IFERROR(IF($B1017<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1017,'TMSIS - elig group'!$H:$H,$B1017,'TMSIS - elig group'!$C:$C,I$1),I1016),0)","v":7.0902252088040865E-2},{"$f":"IFERROR(IF($B1017<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1017,'TMSIS - elig group'!$H:$H,$B1017,'TMSIS - elig group'!$C:$C,J$1),J1016),0)","v":0},{"$f":"IFERROR(IF($B1017<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1017,'TMSIS - elig group'!$H:$H,$B1017,'TMSIS - elig group'!$C:$C,K$1),K1016),0)","v":0},true,255137,629950,1432032,95701,229328,182160,0,0,0]
["Illinois","2019-05-01",{"$f":"IF($B1020<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1020,'CMS monthly enrollment'!C:C,B1020,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1020,C1008:C1019,B1008:B1019))","v":2558581},{"$f":"IF($B1020<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1020,'CMS monthly enrollment'!C:C,B1020,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1020,D1008:D1019,B1008:B1019))","v":259601},{"$f":"IFERROR(IF($B1020<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1020,'TMSIS - elig group'!$H:$H,$B1020,'TMSIS - elig group'!$C:$C,E$1),E1019),0)","v":0.24492746301832294},{"$f":"IFERROR(IF($B1020<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1020,'TMSIS - elig group'!$H:$H,$B1020,'TMSIS - elig group'!$C:$C,F$1),F1019),0)","v":0.5576180174611759},{"$f":"IFERROR(IF($B1020<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1020,'TMSIS - elig group'!$H:$H,$B1020,'TMSIS - elig group'!$C:$C,G$1),G1019),0)","v":3.5326490707777887E-2},{"$f":"IFERROR(IF($B1020<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1020,'TMSIS - elig group'!$H:$H,$B1020,'TMSIS - elig group'!$C:$C,H$1),H1019),0)","v":9.0958730290801676E-2},{"$f":"IFERROR(IF($B1020<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1020,'TMSIS - elig group'!$H:$H,$B1020,'TMSIS - elig group'!$C:$C,I$1),I1019),0)","v":7.1169298521921567E-2},{"$f":"IFERROR(IF($B1020<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1020,'TMSIS - elig group'!$H:$H,$B1020,'TMSIS - elig group'!$C:$C,J$1),J1019),0)","v":0},{"$f":"IFERROR(IF($B1020<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1020,'TMSIS - elig group'!$H:$H,$B1020,'TMSIS - elig group'!$C:$C,K$1),K1019),0)","v":0},true,259601,626667,1426711,90386,232725,182092,0,0,0]
["Illinois","2019-08-01",{"$f":"IF($B1023<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1023,'CMS monthly enrollment'!C:C,B1023,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1023,C1011:C1022,B1011:B1022))","v":2572255},{"$f":"IF($B1023<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1023,'CMS monthly enrollment'!C:C,B1023,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1023,D1011:D1022,B1011:B1022))","v":267945},{"$f":"IFERROR(IF($B1023<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1023,'TMSIS - elig group'!$H:$H,$B1023,'TMSIS - elig group'!$C:$C,E$1),E1022),0)","v":0.2423277827329324},{"$f":"IFERROR(IF($B1023<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1023,'TMSIS - elig group'!$H:$H,$B1023,'TMSIS - elig group'!$C:$C,F$1),F1022),0)","v":0.55854597895407687},{"$f":"IFERROR(IF($B1023<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1023,'TMSIS - elig group'!$H:$H,$B1023,'TMSIS - elig group'!$C:$C,G$1),G1022),0)","v":3.5512575586788747E-2},{"$f":"IFERROR(IF($B1023<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1023,'TMSIS - elig group'!$H:$H,$B1023,'TMSIS - elig group'!$C:$C,H$1),H1022),0)","v":9.2444820341315015E-2},{"$f":"IFERROR(IF($B1023<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1023,'TMSIS - elig group'!$H:$H,$B1023,'TMSIS - elig group'!$C:$C,I$1),I1022),0)","v":7.1168842384886966E-2},{"$f":"IFERROR(IF($B1023<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1023,'TMSIS - elig group'!$H:$H,$B1023,'TMSIS - elig group'!$C:$C,J$1),J1022),0)","v":0},{"$f":"IFERROR(IF($B1023<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1023,'TMSIS - elig group'!$H:$H,$B1023,'TMSIS - elig group'!$C:$C,K$1),K1022),0)","v":0},true,267945,623329,1436723,91347,237792,183064,0,0,0]
["Illinois","2019-11-01",{"$f":"IF($B1026<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1026,'CMS monthly enrollment'!C:C,B1026,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1026,C1014:C1025,B1014:B1025))","v":2552655},{"$f":"IF($B1026<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1026,'CMS monthly enrollment'!C:C,B1026,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1026,D1014:D1025,B1014:B1025))","v":277686},{"$f":"IFERROR(IF($B1026<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1026,'TMSIS - elig group'!$H:$H,$B1026,'TMSIS - elig group'!$C:$C,E$1),E1025),0)","v":0.24014266509616097},{"$f":"IFERROR(IF($B1026<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1026,'TMSIS - elig group'!$H:$H,$B1026,'TMSIS - elig group'!$C:$C,F$1),F1025),0)","v":0.55924297827258873},{"$f":"IFERROR(IF($B1026<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1026,'TMSIS - elig group'!$H:$H,$B1026,'TMSIS - elig group'!$C:$C,G$1),G1025),0)","v":3.474743824381276E-2},{"$f":"IFERROR(IF($B1026<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1026,'TMSIS - elig group'!$H:$H,$B1026,'TMSIS - elig group'!$C:$C,H$1),H1025),0)","v":9.4462392961815272E-2},{"$f":"IFERROR(IF($B1026<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1026,'TMSIS - elig group'!$H:$H,$B1026,'TMSIS - elig group'!$C:$C,I$1),I1025),0)","v":7.1404525425622284E-2},{"$f":"IFERROR(IF($B1026<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1026,'TMSIS - elig group'!$H:$H,$B1026,'TMSIS - elig group'!$C:$C,J$1),J1025),0)","v":0},{"$f":"IFERROR(IF($B1026<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1026,'TMSIS - elig group'!$H:$H,$B1026,'TMSIS - elig group'!$C:$C,K$1),K1025),0)","v":0},true,277686,613001,1427554,88698,241130,182271,0,0,0]
["Illinois","2020-02-01",{"$f":"IF($B1029<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1029,'CMS monthly enrollment'!C:C,B1029,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1029,C1017:C1028,B1017:B1028))","v":2553516},{"$f":"IF($B1029<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1029,'CMS monthly enrollment'!C:C,B1029,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1029,D1017:D1028,B1017:B1028))","v":276109},{"$f":"IFERROR(IF($B1029<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1029,'TMSIS - elig group'!$H:$H,$B1029,'TMSIS - elig group'!$C:$C,E$1),E1028),0)","v":0.23885196920321214},{"$f":"IFERROR(IF($B1029<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1029,'TMSIS - elig group'!$H:$H,$B1029,'TMSIS - elig group'!$C:$C,F$1),F1028),0)","v":0.55982005102693588},{"$f":"IFERROR(IF($B1029<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1029,'TMSIS - elig group'!$H:$H,$B1029,'TMSIS - elig group'!$C:$C,G$1),G1028),0)","v":3.4381844044223342E-2},{"$f":"IFERROR(IF($B1029<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1029,'TMSIS - elig group'!$H:$H,$B1029,'TMSIS - elig group'!$C:$C,H$1),H1028),0)","v":9.5599114931023327E-2},{"$f":"IFERROR(IF($B1029<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1029,'TMSIS - elig group'!$H:$H,$B1029,'TMSIS - elig group'!$C:$C,I$1),I1028),0)","v":7.1347020794605295E-2},{"$f":"IFERROR(IF($B1029<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1029,'TMSIS - elig group'!$H:$H,$B1029,'TMSIS - elig group'!$C:$C,J$1),J1028),0)","v":0},{"$f":"IFERROR(IF($B1029<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1029,'TMSIS - elig group'!$H:$H,$B1029,'TMSIS - elig group'!$C:$C,K$1),K1028),0)","v":0},true,276109,609912,1429509,87795,244114,182186,0,0,0]
["Illinois","2020-04-01",{"$f":"IF($B1031<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1031,'CMS monthly enrollment'!C:C,B1031,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1031,C1019:C1030,B1019:B1030))","v":2649204},{"$f":"IF($B1031<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1031,'CMS monthly enrollment'!C:C,B1031,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1031,D1019:D1030,B1019:B1030))","v":281128},{"$f":"IFERROR(IF($B1031<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1031,'TMSIS - elig group'!$H:$H,$B1031,'TMSIS - elig group'!$C:$C,E$1),E1030),0)","v":0.23446754330684963},{"$f":"IFERROR(IF($B1031<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1031,'TMSIS - elig group'!$H:$H,$B1031,'TMSIS - elig group'!$C:$C,F$1),F1030),0)","v":0.56956421364259813},{"$f":"IFERROR(IF($B1031<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1031,'TMSIS - elig group'!$H:$H,$B1031,'TMSIS - elig group'!$C:$C,G$1),G1030),0)","v":3.1070602359492456E-2},{"$f":"IFERROR(IF($B1031<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1031,'TMSIS - elig group'!$H:$H,$B1031,'TMSIS - elig group'!$C:$C,H$1),H1030),0)","v":9.4659008452346038E-2},{"$f":"IFERROR(IF($B1031<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1031,'TMSIS - elig group'!$H:$H,$B1031,'TMSIS - elig group'!$C:$C,I$1),I1030),0)","v":7.0099160637884378E-2},{"$f":"IFERROR(IF($B1031<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1031,'TMSIS - elig group'!$H:$H,$B1031,'TMSIS - elig group'!$C:$C,J$1),J1030),0)","v":1.3947160082934218E-4},{"$f":"IFERROR(IF($B1031<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1031,'TMSIS - elig group'!$H:$H,$B1031,'TMSIS - elig group'!$C:$C,K$1),K1030),0)","v":0},true,281128,621152,1508892,82312,250771,185707,369,0,0]
["Illinois","2020-08-01",{"$f":"IF($B1035<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1035,'CMS monthly enrollment'!C:C,B1035,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1035,C1023:C1034,B1023:B1034))","v":2773841},{"$f":"IF($B1035<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1035,'CMS monthly enrollment'!C:C,B1035,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1035,D1023:D1034,B1023:B1034))","v":296731},{"$f":"IFERROR(IF($B1035<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1035,'TMSIS - elig group'!$H:$H,$B1035,'TMSIS - elig group'!$C:$C,E$1),E1034),0)","v":0.23115598223233086},{"$f":"IFERROR(IF($B1035<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1035,'TMSIS - elig group'!$H:$H,$B1035,'TMSIS - elig group'!$C:$C,F$1),F1034),0)","v":0.57336939693513334},{"$f":"IFERROR(IF($B1035<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1035,'TMSIS - elig group'!$H:$H,$B1035,'TMSIS - elig group'!$C:$C,G$1),G1034),0)","v":3.3531127199846869E-2},{"$f":"IFERROR(IF($B1035<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1035,'TMSIS - elig group'!$H:$H,$B1035,'TMSIS - elig group'!$C:$C,H$1),H1034),0)","v":9.226021246889532E-2},{"$f":"IFERROR(IF($B1035<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1035,'TMSIS - elig group'!$H:$H,$B1035,'TMSIS - elig group'!$C:$C,I$1),I1034),0)","v":6.8111157713397819E-2},{"$f":"IFERROR(IF($B1035<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1035,'TMSIS - elig group'!$H:$H,$B1035,'TMSIS - elig group'!$C:$C,J$1),J1034),0)","v":1.5721234503957753E-3},{"$f":"IFERROR(IF($B1035<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1035,'TMSIS - elig group'!$H:$H,$B1035,'TMSIS - elig group'!$C:$C,K$1),K1034),0)","v":0},true,296731,641190,1590436,93010,255915,188930,4361,0,0]
["Illinois","2020-11-01",{"$f":"IF($B1038<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1038,'CMS monthly enrollment'!C:C,B1038,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1038,C1026:C1037,B1026:B1037))","v":2873018},{"$f":"IF($B1038<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1038,'CMS monthly enrollment'!C:C,B1038,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1038,D1026:D1037,B1026:B1037))","v":305133},{"$f":"IFERROR(IF($B1038<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1038,'TMSIS - elig group'!$H:$H,$B1038,'TMSIS - elig group'!$C:$C,E$1),E1037),0)","v":0.22195371960386928},{"$f":"IFERROR(IF($B1038<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1038,'TMSIS - elig group'!$H:$H,$B1038,'TMSIS - elig group'!$C:$C,F$1),F1037),0)","v":0.58285381186064511},{"$f":"IFERROR(IF($B1038<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1038,'TMSIS - elig group'!$H:$H,$B1038,'TMSIS - elig group'!$C:$C,G$1),G1037),0)","v":3.317002628588607E-2},{"$f":"IFERROR(IF($B1038<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1038,'TMSIS - elig group'!$H:$H,$B1038,'TMSIS - elig group'!$C:$C,H$1),H1037),0)","v":9.0865289838623589E-2},{"$f":"IFERROR(IF($B1038<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1038,'TMSIS - elig group'!$H:$H,$B1038,'TMSIS - elig group'!$C:$C,I$1),I1037),0)","v":6.6311890334211115E-2},{"$f":"IFERROR(IF($B1038<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1038,'TMSIS - elig group'!$H:$H,$B1038,'TMSIS - elig group'!$C:$C,J$1),J1037),0)","v":4.845262076764831E-3},{"$f":"IFERROR(IF($B1038<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1038,'TMSIS - elig group'!$H:$H,$B1038,'TMSIS - elig group'!$C:$C,K$1),K1037),0)","v":0},true,305133,637677,1674549,95298,261058,190515,13921,0,0]
["Illinois","2021-01-01",{"$f":"IF($B1040<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1040,'CMS monthly enrollment'!C:C,B1040,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1040,C1028:C1039,B1028:B1039))","v":2987479},{"$f":"IF($B1040<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1040,'CMS monthly enrollment'!C:C,B1040,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1040,D1028:D1039,B1028:B1039))","v":220907},{"$f":"IFERROR(IF($B1040<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1040,'TMSIS - elig group'!$H:$H,$B1040,'TMSIS - elig group'!$C:$C,E$1),E1039),0)","v":0.21645583616921982},{"$f":"IFERROR(IF($B1040<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1040,'TMSIS - elig group'!$H:$H,$B1040,'TMSIS - elig group'!$C:$C,F$1),F1039),0)","v":0.59000814771040655},{"$f":"IFERROR(IF($B1040<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1040,'TMSIS - elig group'!$H:$H,$B1040,'TMSIS - elig group'!$C:$C,G$1),G1039),0)","v":3.2164581745854903E-2},{"$f":"IFERROR(IF($B1040<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1040,'TMSIS - elig group'!$H:$H,$B1040,'TMSIS - elig group'!$C:$C,H$1),H1039),0)","v":8.9856651742003205E-2},{"$f":"IFERROR(IF($B1040<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1040,'TMSIS - elig group'!$H:$H,$B1040,'TMSIS - elig group'!$C:$C,I$1),I1039),0)","v":6.5448596766504788E-2},{"$f":"IFERROR(IF($B1040<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1040,'TMSIS - elig group'!$H:$H,$B1040,'TMSIS - elig group'!$C:$C,J$1),J1039),0)","v":6.0661858660107518E-3},{"$f":"IFERROR(IF($B1040<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1040,'TMSIS - elig group'!$H:$H,$B1040,'TMSIS - elig group'!$C:$C,K$1),K1039),0)","v":0},{"$f":"SUM(E1040:K1040)=1","v":true},220907,646657,1762637,96091,268445,195526,18123,0,0]
["Illinois",{"$f":"B963","v":"2021-02-01"},{"$f":"IF($B1041<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1041,'CMS monthly enrollment'!C:C,B1041,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1041,C1029:C1040,B1029:B1040))","v":2969311},{"$f":"IF($B1041<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1041,'CMS monthly enrollment'!C:C,B1041,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1041,D1029:D1040,B1029:B1040))","v":311932},{"$f":"IFERROR(IF($B1041<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1041,'TMSIS - elig group'!$H:$H,$B1041,'TMSIS - elig group'!$C:$C,E$1),E1040),0)","v":0.21645583616921982},{"$f":"IFERROR(IF($B1041<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1041,'TMSIS - elig group'!$H:$H,$B1041,'TMSIS - elig group'!$C:$C,F$1),F1040),0)","v":0.59000814771040655},{"$f":"IFERROR(IF($B1041<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1041,'TMSIS - elig group'!$H:$H,$B1041,'TMSIS - elig group'!$C:$C,G$1),G1040),0)","v":3.2164581745854903E-2},{"$f":"IFERROR(IF($B1041<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1041,'TMSIS - elig group'!$H:$H,$B1041,'TMSIS - elig group'!$C:$C,H$1),H1040),0)","v":8.9856651742003205E-2},{"$f":"IFERROR(IF($B1041<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1041,'TMSIS - elig group'!$H:$H,$B1041,'TMSIS - elig group'!$C:$C,I$1),I1040),0)","v":6.5448596766504788E-2},{"$f":"IFERROR(IF($B1041<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1041,'TMSIS - elig group'!$H:$H,$B1041,'TMSIS - elig group'!$C:$C,J$1),J1040),0)","v":6.0661858660107518E-3},{"$f":"IFERROR(IF($B1041<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1041,'TMSIS - elig group'!$H:$H,$B1041,'TMSIS - elig group'!$C:$C,K$1),K1040),0)","v":0},true,311932,642725,1751918,95507,266812,194337,18012,0,0]
["Illinois","2021-06-01",{"$f":"IF($B1045<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1045,'CMS monthly enrollment'!C:C,B1045,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1045,C1033:C1044,B1033:B1044))","v":3029298},{"$f":"IF($B1045<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1045,'CMS monthly enrollment'!C:C,B1045,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1045,D1033:D1044,B1033:B1044))","v":320518},{"$f":"IFERROR(IF($B1045<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1045,'TMSIS - elig group'!$H:$H,$B1045,'TMSIS - elig group'!$C:$C,E$1),E1044),0)","v":0.21645583616921982},{"$f":"IFERROR(IF($B1045<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1045,'TMSIS - elig group'!$H:$H,$B1045,'TMSIS - elig group'!$C:$C,F$1),F1044),0)","v":0.59000814771040655},{"$f":"IFERROR(IF($B1045<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1045,'TMSIS - elig group'!$H:$H,$B1045,'TMSIS - elig group'!$C:$C,G$1),G1044),0)","v":3.2164581745854903E-2},{"$f":"IFERROR(IF($B1045<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1045,'TMSIS - elig group'!$H:$H,$B1045,'TMSIS - elig group'!$C:$C,H$1),H1044),0)","v":8.9856651742003205E-2},{"$f":"IFERROR(IF($B1045<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1045,'TMSIS - elig group'!$H:$H,$B1045,'TMSIS - elig group'!$C:$C,I$1),I1044),0)","v":6.5448596766504788E-2},{"$f":"IFERROR(IF($B1045<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1045,'TMSIS - elig group'!$H:$H,$B1045,'TMSIS - elig group'!$C:$C,J$1),J1044),0)","v":6.0661858660107518E-3},{"$f":"IFERROR(IF($B1045<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1045,'TMSIS - elig group'!$H:$H,$B1045,'TMSIS - elig group'!$C:$C,K$1),K1044),0)","v":0},true,320518,655709,1787311,97436,272203,198263,18376,0,0]
["Illinois","2021-09-01",{"$f":"IF($B1048<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1048,'CMS monthly enrollment'!C:C,B1048,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1048,C1036:C1047,B1036:B1047))","v":3149109},{"$f":"IF($B1048<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1048,'CMS monthly enrollment'!C:C,B1048,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1048,D1036:D1047,B1036:B1047))","v":328954},{"$f":"IFERROR(IF($B1048<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1048,'TMSIS - elig group'!$H:$H,$B1048,'TMSIS - elig group'!$C:$C,E$1),E1047),0)","v":0.21645583616921982},{"$f":"IFERROR(IF($B1048<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1048,'TMSIS - elig group'!$H:$H,$B1048,'TMSIS - elig group'!$C:$C,F$1),F1047),0)","v":0.59000814771040655},{"$f":"IFERROR(IF($B1048<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1048,'TMSIS - elig group'!$H:$H,$B1048,'TMSIS - elig group'!$C:$C,G$1),G1047),0)","v":3.2164581745854903E-2},{"$f":"IFERROR(IF($B1048<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1048,'TMSIS - elig group'!$H:$H,$B1048,'TMSIS - elig group'!$C:$C,H$1),H1047),0)","v":8.9856651742003205E-2},{"$f":"IFERROR(IF($B1048<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1048,'TMSIS - elig group'!$H:$H,$B1048,'TMSIS - elig group'!$C:$C,I$1),I1047),0)","v":6.5448596766504788E-2},{"$f":"IFERROR(IF($B1048<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1048,'TMSIS - elig group'!$H:$H,$B1048,'TMSIS - elig group'!$C:$C,J$1),J1047),0)","v":6.0661858660107518E-3},{"$f":"IFERROR(IF($B1048<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1048,'TMSIS - elig group'!$H:$H,$B1048,'TMSIS - elig group'!$C:$C,K$1),K1047),0)","v":0},true,328954,681643,1858000,101290,282968,206105,19103,0,0]
["Illinois","2021-12-01",{"$f":"IF($B1051<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1051,'CMS monthly enrollment'!C:C,B1051,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1051,C1039:C1050,B1039:B1050))","v":3218884},{"$f":"IF($B1051<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1051,'CMS monthly enrollment'!C:C,B1051,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1051,D1039:D1050,B1039:B1050))","v":331270},{"$f":"IFERROR(IF($B1051<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1051,'TMSIS - elig group'!$H:$H,$B1051,'TMSIS - elig group'!$C:$C,E$1),E1050),0)","v":0.21645583616921982},{"$f":"IFERROR(IF($B1051<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1051,'TMSIS - elig group'!$H:$H,$B1051,'TMSIS - elig group'!$C:$C,F$1),F1050),0)","v":0.59000814771040655},{"$f":"IFERROR(IF($B1051<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1051,'TMSIS - elig group'!$H:$H,$B1051,'TMSIS - elig group'!$C:$C,G$1),G1050),0)","v":3.2164581745854903E-2},{"$f":"IFERROR(IF($B1051<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1051,'TMSIS - elig group'!$H:$H,$B1051,'TMSIS - elig group'!$C:$C,H$1),H1050),0)","v":8.9856651742003205E-2},{"$f":"IFERROR(IF($B1051<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1051,'TMSIS - elig group'!$H:$H,$B1051,'TMSIS - elig group'!$C:$C,I$1),I1050),0)","v":6.5448596766504788E-2},{"$f":"IFERROR(IF($B1051<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1051,'TMSIS - elig group'!$H:$H,$B1051,'TMSIS - elig group'!$C:$C,J$1),J1050),0)","v":6.0661858660107518E-3},{"$f":"IFERROR(IF($B1051<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1051,'TMSIS - elig group'!$H:$H,$B1051,'TMSIS - elig group'!$C:$C,K$1),K1050),0)","v":0},true,331270,696746,1899168,103534,289238,210671,19526,0,0]
["Illinois","2022-03-01",{"$f":"IF($B1054<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1054,'CMS monthly enrollment'!C:C,B1054,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1054,C1042:C1053,B1042:B1053))","v":3258327},{"$f":"IF($B1054<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1054,'CMS monthly enrollment'!C:C,B1054,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1054,D1042:D1053,B1042:B1053))","v":336256},{"$f":"IFERROR(IF($B1054<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1054,'TMSIS - elig group'!$H:$H,$B1054,'TMSIS - elig group'!$C:$C,E$1),E1053),0)","v":0.21645583616921982},{"$f":"IFERROR(IF($B1054<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1054,'TMSIS - elig group'!$H:$H,$B1054,'TMSIS - elig group'!$C:$C,F$1),F1053),0)","v":0.59000814771040655},{"$f":"IFERROR(IF($B1054<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1054,'TMSIS - elig group'!$H:$H,$B1054,'TMSIS - elig group'!$C:$C,G$1),G1053),0)","v":3.2164581745854903E-2},{"$f":"IFERROR(IF($B1054<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1054,'TMSIS - elig group'!$H:$H,$B1054,'TMSIS - elig group'!$C:$C,H$1),H1053),0)","v":8.9856651742003205E-2},{"$f":"IFERROR(IF($B1054<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1054,'TMSIS - elig group'!$H:$H,$B1054,'TMSIS - elig group'!$C:$C,I$1),I1053),0)","v":6.5448596766504788E-2},{"$f":"IFERROR(IF($B1054<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1054,'TMSIS - elig group'!$H:$H,$B1054,'TMSIS - elig group'!$C:$C,J$1),J1053),0)","v":6.0661858660107518E-3},{"$f":"IFERROR(IF($B1054<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1054,'TMSIS - elig group'!$H:$H,$B1054,'TMSIS - elig group'!$C:$C,K$1),K1053),0)","v":0},true,336256,705284,1922439,104803,292782,213253,19766,0,0]
["Illinois","2022-06-01",{"$f":"IF($B1057<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1057,'CMS monthly enrollment'!C:C,B1057,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1057,C1045:C1056,B1045:B1056))","v":3304110},{"$f":"IF($B1057<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1057,'CMS monthly enrollment'!C:C,B1057,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1057,D1045:D1056,B1045:B1056))","v":339205},{"$f":"IFERROR(IF($B1057<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1057,'TMSIS - elig group'!$H:$H,$B1057,'TMSIS - elig group'!$C:$C,E$1),E1056),0)","v":0.21645583616921982},{"$f":"IFERROR(IF($B1057<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1057,'TMSIS - elig group'!$H:$H,$B1057,'TMSIS - elig group'!$C:$C,F$1),F1056),0)","v":0.59000814771040655},{"$f":"IFERROR(IF($B1057<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1057,'TMSIS - elig group'!$H:$H,$B1057,'TMSIS - elig group'!$C:$C,G$1),G1056),0)","v":3.2164581745854903E-2},{"$f":"IFERROR(IF($B1057<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1057,'TMSIS - elig group'!$H:$H,$B1057,'TMSIS - elig group'!$C:$C,H$1),H1056),0)","v":8.9856651742003205E-2},{"$f":"IFERROR(IF($B1057<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1057,'TMSIS - elig group'!$H:$H,$B1057,'TMSIS - elig group'!$C:$C,I$1),I1056),0)","v":6.5448596766504788E-2},{"$f":"IFERROR(IF($B1057<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1057,'TMSIS - elig group'!$H:$H,$B1057,'TMSIS - elig group'!$C:$C,J$1),J1056),0)","v":6.0661858660107518E-3},{"$f":"IFERROR(IF($B1057<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1057,'TMSIS - elig group'!$H:$H,$B1057,'TMSIS - elig group'!$C:$C,K$1),K1056),0)","v":0},true,339205,715194,1949452,106275,296896,216249,20043,0,0]
["Illinois","2022-07-01",{"$f":"IF($B1058<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1058,'CMS monthly enrollment'!C:C,B1058,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1058,C1046:C1057,B1046:B1057))","v":3341484},{"$f":"IF($B1058<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1058,'CMS monthly enrollment'!C:C,B1058,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1058,D1046:D1057,B1046:B1057))","v":329660},{"$f":"IFERROR(IF($B1058<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1058,'TMSIS - elig group'!$H:$H,$B1058,'TMSIS - elig group'!$C:$C,E$1),E1057),0)","v":0.21645583616921982},{"$f":"IFERROR(IF($B1058<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1058,'TMSIS - elig group'!$H:$H,$B1058,'TMSIS - elig group'!$C:$C,F$1),F1057),0)","v":0.59000814771040655},{"$f":"IFERROR(IF($B1058<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1058,'TMSIS - elig group'!$H:$H,$B1058,'TMSIS - elig group'!$C:$C,G$1),G1057),0)","v":3.2164581745854903E-2},{"$f":"IFERROR(IF($B1058<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1058,'TMSIS - elig group'!$H:$H,$B1058,'TMSIS - elig group'!$C:$C,H$1),H1057),0)","v":8.9856651742003205E-2},{"$f":"IFERROR(IF($B1058<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1058,'TMSIS - elig group'!$H:$H,$B1058,'TMSIS - elig group'!$C:$C,I$1),I1057),0)","v":6.5448596766504788E-2},{"$f":"IFERROR(IF($B1058<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1058,'TMSIS - elig group'!$H:$H,$B1058,'TMSIS - elig group'!$C:$C,J$1),J1057),0)","v":6.0661858660107518E-3},{"$f":"IFERROR(IF($B1058<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1058,'TMSIS - elig group'!$H:$H,$B1058,'TMSIS - elig group'!$C:$C,K$1),K1057),0)","v":0},true,329660,723284,1971503,107477,300255,218695,20270,0,0]
["Illinois","2022-11-01",{"$f":"IF($B1062<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1062,'CMS monthly enrollment'!C:C,B1062,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1062,C1050:C1061,B1050:B1061))","v":3419471},{"$f":"IF($B1062<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1062,'CMS monthly enrollment'!C:C,B1062,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1062,D1050:D1061,B1050:B1061))","v":339758},{"$f":"IFERROR(IF($B1062<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1062,'TMSIS - elig group'!$H:$H,$B1062,'TMSIS - elig group'!$C:$C,E$1),E1061),0)","v":0.21645583616921982},{"$f":"IFERROR(IF($B1062<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1062,'TMSIS - elig group'!$H:$H,$B1062,'TMSIS - elig group'!$C:$C,F$1),F1061),0)","v":0.59000814771040655},{"$f":"IFERROR(IF($B1062<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1062,'TMSIS - elig group'!$H:$H,$B1062,'TMSIS - elig group'!$C:$C,G$1),G1061),0)","v":3.2164581745854903E-2},{"$f":"IFERROR(IF($B1062<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1062,'TMSIS - elig group'!$H:$H,$B1062,'TMSIS - elig group'!$C:$C,H$1),H1061),0)","v":8.9856651742003205E-2},{"$f":"IFERROR(IF($B1062<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1062,'TMSIS - elig group'!$H:$H,$B1062,'TMSIS - elig group'!$C:$C,I$1),I1061),0)","v":6.5448596766504788E-2},{"$f":"IFERROR(IF($B1062<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1062,'TMSIS - elig group'!$H:$H,$B1062,'TMSIS - elig group'!$C:$C,J$1),J1061),0)","v":6.0661858660107518E-3},{"$f":"IFERROR(IF($B1062<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1062,'TMSIS - elig group'!$H:$H,$B1062,'TMSIS - elig group'!$C:$C,K$1),K1061),0)","v":0},true,339758,740164,2017516,109986,307262,223800,20743,0,0]
["Illinois","2022-12-01",{"$f":"IF($B1063<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1063,'CMS monthly enrollment'!C:C,B1063,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1063,C1051:C1062,B1051:B1062))","v":3446137},{"$f":"IF($B1063<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1063,'CMS monthly enrollment'!C:C,B1063,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1063,D1051:D1062,B1051:B1062))","v":342447},{"$f":"IFERROR(IF($B1063<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1063,'TMSIS - elig group'!$H:$H,$B1063,'TMSIS - elig group'!$C:$C,E$1),E1062),0)","v":0.21645583616921982},{"$f":"IFERROR(IF($B1063<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1063,'TMSIS - elig group'!$H:$H,$B1063,'TMSIS - elig group'!$C:$C,F$1),F1062),0)","v":0.59000814771040655},{"$f":"IFERROR(IF($B1063<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1063,'TMSIS - elig group'!$H:$H,$B1063,'TMSIS - elig group'!$C:$C,G$1),G1062),0)","v":3.2164581745854903E-2},{"$f":"IFERROR(IF($B1063<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1063,'TMSIS - elig group'!$H:$H,$B1063,'TMSIS - elig group'!$C:$C,H$1),H1062),0)","v":8.9856651742003205E-2},{"$f":"IFERROR(IF($B1063<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1063,'TMSIS - elig group'!$H:$H,$B1063,'TMSIS - elig group'!$C:$C,I$1),I1062),0)","v":6.5448596766504788E-2},{"$f":"IFERROR(IF($B1063<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1063,'TMSIS - elig group'!$H:$H,$B1063,'TMSIS - elig group'!$C:$C,J$1),J1062),0)","v":6.0661858660107518E-3},{"$f":"IFERROR(IF($B1063<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1063,'TMSIS - elig group'!$H:$H,$B1063,'TMSIS - elig group'!$C:$C,K$1),K1062),0)","v":0},true,342447,745936,2033249,110844,309658,225545,20905,0,0]
["Illinois","2023-04-01",{"$f":"IF($B1067<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1067,'CMS monthly enrollment'!C:C,B1067,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1067,C1055:C1066,B1055:B1066))","v":3563995.6145690084},{"$f":"IF($B1067<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1067,'CMS monthly enrollment'!C:C,B1067,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1067,D1055:D1066,B1055:B1066))","v":301140.08660408808},{"$f":"IFERROR(IF($B1067<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1067,'TMSIS - elig group'!$H:$H,$B1067,'TMSIS - elig group'!$C:$C,E$1),E1066),0)","v":0.21645583616921982},{"$f":"IFERROR(IF($B1067<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1067,'TMSIS - elig group'!$H:$H,$B1067,'TMSIS - elig group'!$C:$C,F$1),F1066),0)","v":0.59000814771040655},{"$f":"IFERROR(IF($B1067<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1067,'TMSIS - elig group'!$H:$H,$B1067,'TMSIS - elig group'!$C:$C,G$1),G1066),0)","v":3.2164581745854903E-2},{"$f":"IFERROR(IF($B1067<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1067,'TMSIS - elig group'!$H:$H,$B1067,'TMSIS - elig group'!$C:$C,H$1),H1066),0)","v":8.9856651742003205E-2},{"$f":"IFERROR(IF($B1067<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1067,'TMSIS - elig group'!$H:$H,$B1067,'TMSIS - elig group'!$C:$C,I$1),I1066),0)","v":6.5448596766504788E-2},{"$f":"IFERROR(IF($B1067<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1067,'TMSIS - elig group'!$H:$H,$B1067,'TMSIS - elig group'!$C:$C,J$1),J1066),0)","v":6.0661858660107518E-3},{"$f":"IFERROR(IF($B1067<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1067,'TMSIS - elig group'!$H:$H,$B1067,'TMSIS - elig group'!$C:$C,K$1),K1066),0)","v":0},true,301140.08660408808,771448,2102786,114634,320249,233259,21620,0,0]
["Illinois","2023-06-01",{"$f":"IF($B1069<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1069,'CMS monthly enrollment'!C:C,B1069,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1069,C1057:C1068,B1057:B1068))","v":3599790.3351234309},{"$f":"IF($B1069<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1069,'CMS monthly enrollment'!C:C,B1069,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1069,D1057:D1068,B1057:B1068))","v":309702.9805787676},{"$f":"IFERROR(IF($B1069<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1069,'TMSIS - elig group'!$H:$H,$B1069,'TMSIS - elig group'!$C:$C,E$1),E1068),0)","v":0.21645583616921982},{"$f":"IFERROR(IF($B1069<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1069,'TMSIS - elig group'!$H:$H,$B1069,'TMSIS - elig group'!$C:$C,F$1),F1068),0)","v":0.59000814771040655},{"$f":"IFERROR(IF($B1069<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1069,'TMSIS - elig group'!$H:$H,$B1069,'TMSIS - elig group'!$C:$C,G$1),G1068),0)","v":3.2164581745854903E-2},{"$f":"IFERROR(IF($B1069<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1069,'TMSIS - elig group'!$H:$H,$B1069,'TMSIS - elig group'!$C:$C,H$1),H1068),0)","v":8.9856651742003205E-2},{"$f":"IFERROR(IF($B1069<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1069,'TMSIS - elig group'!$H:$H,$B1069,'TMSIS - elig group'!$C:$C,I$1),I1068),0)","v":6.5448596766504788E-2},{"$f":"IFERROR(IF($B1069<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1069,'TMSIS - elig group'!$H:$H,$B1069,'TMSIS - elig group'!$C:$C,J$1),J1068),0)","v":6.0661858660107518E-3},{"$f":"IFERROR(IF($B1069<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1069,'TMSIS - elig group'!$H:$H,$B1069,'TMSIS - elig group'!$C:$C,K$1),K1068),0)","v":0},true,309702.9805787676,779196,2123906,115786,323465,235601,21837,0,0]
["Illinois","2023-09-01",{"$f":"IF($B1072<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1072,'CMS monthly enrollment'!C:C,B1072,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1072,C1060:C1071,B1060:B1071))","v":3642564.4962487407},{"$f":"IF($B1072<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1072,'CMS monthly enrollment'!C:C,B1072,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1072,D1060:D1071,B1060:B1071))","v":331110.49219823256},{"$f":"IFERROR(IF($B1072<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1072,'TMSIS - elig group'!$H:$H,$B1072,'TMSIS - elig group'!$C:$C,E$1),E1071),0)","v":0.21645583616921982},{"$f":"IFERROR(IF($B1072<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1072,'TMSIS - elig group'!$H:$H,$B1072,'TMSIS - elig group'!$C:$C,F$1),F1071),0)","v":0.59000814771040655},{"$f":"IFERROR(IF($B1072<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1072,'TMSIS - elig group'!$H:$H,$B1072,'TMSIS - elig group'!$C:$C,G$1),G1071),0)","v":3.2164581745854903E-2},{"$f":"IFERROR(IF($B1072<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1072,'TMSIS - elig group'!$H:$H,$B1072,'TMSIS - elig group'!$C:$C,H$1),H1071),0)","v":8.9856651742003205E-2},{"$f":"IFERROR(IF($B1072<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1072,'TMSIS - elig group'!$H:$H,$B1072,'TMSIS - elig group'!$C:$C,I$1),I1071),0)","v":6.5448596766504788E-2},{"$f":"IFERROR(IF($B1072<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1072,'TMSIS - elig group'!$H:$H,$B1072,'TMSIS - elig group'!$C:$C,J$1),J1071),0)","v":6.0661858660107518E-3},{"$f":"IFERROR(IF($B1072<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1072,'TMSIS - elig group'!$H:$H,$B1072,'TMSIS - elig group'!$C:$C,K$1),K1071),0)","v":0},true,331110.49219823256,788454,2149143,117162,327309,238401,22096,0,0]
["Illinois","2024-01-01",{"$f":"IF($B1076<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1076,'CMS monthly enrollment'!C:C,B1076,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1076,C1064:C1075,B1064:B1075))","v":3737086.4838008136},{"$f":"IF($B1076<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1076,'CMS monthly enrollment'!C:C,B1076,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1076,D1064:D1075,B1064:B1075))","v":323210.36630132888},{"$f":"IFERROR(IF($B1076<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1076,'TMSIS - elig group'!$H:$H,$B1076,'TMSIS - elig group'!$C:$C,E$1),E1075),0)","v":0.21645583616921982},{"$f":"IFERROR(IF($B1076<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1076,'TMSIS - elig group'!$H:$H,$B1076,'TMSIS - elig group'!$C:$C,F$1),F1075),0)","v":0.59000814771040655},{"$f":"IFERROR(IF($B1076<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1076,'TMSIS - elig group'!$H:$H,$B1076,'TMSIS - elig group'!$C:$C,G$1),G1075),0)","v":3.2164581745854903E-2},{"$f":"IFERROR(IF($B1076<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1076,'TMSIS - elig group'!$H:$H,$B1076,'TMSIS - elig group'!$C:$C,H$1),H1075),0)","v":8.9856651742003205E-2},{"$f":"IFERROR(IF($B1076<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1076,'TMSIS - elig group'!$H:$H,$B1076,'TMSIS - elig group'!$C:$C,I$1),I1075),0)","v":6.5448596766504788E-2},{"$f":"IFERROR(IF($B1076<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1076,'TMSIS - elig group'!$H:$H,$B1076,'TMSIS - elig group'!$C:$C,J$1),J1075),0)","v":6.0661858660107518E-3},{"$f":"IFERROR(IF($B1076<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1076,'TMSIS - elig group'!$H:$H,$B1076,'TMSIS - elig group'!$C:$C,K$1),K1075),0)","v":0},true,323210.36630132888,808914,2204911,120202,335802,244587,22670,0,0]
["Illinois","2024-04-01",{"$f":"IF($B1079<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1079,'CMS monthly enrollment'!C:C,B1079,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1079,C1067:C1078,B1067:B1078))","v":3789393.9089419283},{"$f":"IF($B1079<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1079,'CMS monthly enrollment'!C:C,B1079,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1079,D1067:D1078,B1067:B1078))","v":334756.64179993188},{"$f":"IFERROR(IF($B1079<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1079,'TMSIS - elig group'!$H:$H,$B1079,'TMSIS - elig group'!$C:$C,E$1),E1078),0)","v":0.21645583616921982},{"$f":"IFERROR(IF($B1079<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1079,'TMSIS - elig group'!$H:$H,$B1079,'TMSIS - elig group'!$C:$C,F$1),F1078),0)","v":0.59000814771040655},{"$f":"IFERROR(IF($B1079<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1079,'TMSIS - elig group'!$H:$H,$B1079,'TMSIS - elig group'!$C:$C,G$1),G1078),0)","v":3.2164581745854903E-2},{"$f":"IFERROR(IF($B1079<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1079,'TMSIS - elig group'!$H:$H,$B1079,'TMSIS - elig group'!$C:$C,H$1),H1078),0)","v":8.9856651742003205E-2},{"$f":"IFERROR(IF($B1079<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1079,'TMSIS - elig group'!$H:$H,$B1079,'TMSIS - elig group'!$C:$C,I$1),I1078),0)","v":6.5448596766504788E-2},{"$f":"IFERROR(IF($B1079<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1079,'TMSIS - elig group'!$H:$H,$B1079,'TMSIS - elig group'!$C:$C,J$1),J1078),0)","v":6.0661858660107518E-3},{"$f":"IFERROR(IF($B1079<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1079,'TMSIS - elig group'!$H:$H,$B1079,'TMSIS - elig group'!$C:$C,K$1),K1078),0)","v":0},true,334756.64179993188,820236,2235773,121884,340502,248011,22987,0,0]
["Illinois","2024-05-01",{"$f":"IF($B1080<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1080,'CMS monthly enrollment'!C:C,B1080,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1080,C1068:C1079,B1068:B1079))","v":3809753.0611606203},{"$f":"IF($B1080<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1080,'CMS monthly enrollment'!C:C,B1080,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1080,D1068:D1079,B1068:B1079))","v":335471.41134117683},{"$f":"IFERROR(IF($B1080<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1080,'TMSIS - elig group'!$H:$H,$B1080,'TMSIS - elig group'!$C:$C,E$1),E1079),0)","v":0.21645583616921982},{"$f":"IFERROR(IF($B1080<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1080,'TMSIS - elig group'!$H:$H,$B1080,'TMSIS - elig group'!$C:$C,F$1),F1079),0)","v":0.59000814771040655},{"$f":"IFERROR(IF($B1080<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1080,'TMSIS - elig group'!$H:$H,$B1080,'TMSIS - elig group'!$C:$C,G$1),G1079),0)","v":3.2164581745854903E-2},{"$f":"IFERROR(IF($B1080<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1080,'TMSIS - elig group'!$H:$H,$B1080,'TMSIS - elig group'!$C:$C,H$1),H1079),0)","v":8.9856651742003205E-2},{"$f":"IFERROR(IF($B1080<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1080,'TMSIS - elig group'!$H:$H,$B1080,'TMSIS - elig group'!$C:$C,I$1),I1079),0)","v":6.5448596766504788E-2},{"$f":"IFERROR(IF($B1080<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1080,'TMSIS - elig group'!$H:$H,$B1080,'TMSIS - elig group'!$C:$C,J$1),J1079),0)","v":6.0661858660107518E-3},{"$f":"IFERROR(IF($B1080<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1080,'TMSIS - elig group'!$H:$H,$B1080,'TMSIS - elig group'!$C:$C,K$1),K1079),0)","v":0},true,335471.41134117683,824643,2247785,122539,342332,249343,23111,0,0]
["Illinois","2024-07-01",{"$f":"IF($B1082<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1082,'CMS monthly enrollment'!C:C,B1082,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1082,C1070:C1081,B1070:B1081))","v":3853089.1494082324},{"$f":"IF($B1082<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1082,'CMS monthly enrollment'!C:C,B1082,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1082,D1070:D1081,B1070:B1081))","v":335417.82062164322},{"$f":"IFERROR(IF($B1082<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1082,'TMSIS - elig group'!$H:$H,$B1082,'TMSIS - elig group'!$C:$C,E$1),E1081),0)","v":0.21645583616921982},{"$f":"IFERROR(IF($B1082<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1082,'TMSIS - elig group'!$H:$H,$B1082,'TMSIS - elig group'!$C:$C,F$1),F1081),0)","v":0.59000814771040655},{"$f":"IFERROR(IF($B1082<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1082,'TMSIS - elig group'!$H:$H,$B1082,'TMSIS - elig group'!$C:$C,G$1),G1081),0)","v":3.2164581745854903E-2},{"$f":"IFERROR(IF($B1082<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1082,'TMSIS - elig group'!$H:$H,$B1082,'TMSIS - elig group'!$C:$C,H$1),H1081),0)","v":8.9856651742003205E-2},{"$f":"IFERROR(IF($B1082<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1082,'TMSIS - elig group'!$H:$H,$B1082,'TMSIS - elig group'!$C:$C,I$1),I1081),0)","v":6.5448596766504788E-2},{"$f":"IFERROR(IF($B1082<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1082,'TMSIS - elig group'!$H:$H,$B1082,'TMSIS - elig group'!$C:$C,J$1),J1081),0)","v":6.0661858660107518E-3},{"$f":"IFERROR(IF($B1082<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1082,'TMSIS - elig group'!$H:$H,$B1082,'TMSIS - elig group'!$C:$C,K$1),K1081),0)","v":0},true,335417.82062164322,834024,2273354,123933,346226,252179,23374,0,0]
["Illinois","2024-10-01",{"$f":"IF($B1085<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1085,'CMS monthly enrollment'!C:C,B1085,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1085,C1073:C1084,B1073:B1084))","v":3911574.4094956256},{"$f":"IF($B1085<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1085,'CMS monthly enrollment'!C:C,B1085,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1085,D1073:D1084,B1073:B1084))","v":342025.55919514922},{"$f":"IFERROR(IF($B1085<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1085,'TMSIS - elig group'!$H:$H,$B1085,'TMSIS - elig group'!$C:$C,E$1),E1084),0)","v":0.21645583616921982},{"$f":"IFERROR(IF($B1085<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1085,'TMSIS - elig group'!$H:$H,$B1085,'TMSIS - elig group'!$C:$C,F$1),F1084),0)","v":0.59000814771040655},{"$f":"IFERROR(IF($B1085<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1085,'TMSIS - elig group'!$H:$H,$B1085,'TMSIS - elig group'!$C:$C,G$1),G1084),0)","v":3.2164581745854903E-2},{"$f":"IFERROR(IF($B1085<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1085,'TMSIS - elig group'!$H:$H,$B1085,'TMSIS - elig group'!$C:$C,H$1),H1084),0)","v":8.9856651742003205E-2},{"$f":"IFERROR(IF($B1085<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1085,'TMSIS - elig group'!$H:$H,$B1085,'TMSIS - elig group'!$C:$C,I$1),I1084),0)","v":6.5448596766504788E-2},{"$f":"IFERROR(IF($B1085<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1085,'TMSIS - elig group'!$H:$H,$B1085,'TMSIS - elig group'!$C:$C,J$1),J1084),0)","v":6.0661858660107518E-3},{"$f":"IFERROR(IF($B1085<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1085,'TMSIS - elig group'!$H:$H,$B1085,'TMSIS - elig group'!$C:$C,K$1),K1084),0)","v":0},true,342025.55919514922,846683,2307861,125814,351481,256007,23728,0,0]
["Illinois","2025-02-01",{"$f":"IF($B1089<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1089,'CMS monthly enrollment'!C:C,B1089,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1089,C1077:C1088,B1077:B1088))","v":3992770.2609671168},{"$f":"IF($B1089<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1089,'CMS monthly enrollment'!C:C,B1089,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1089,D1077:D1088,B1077:B1088))","v":347693.52329628868},{"$f":"IFERROR(IF($B1089<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1089,'TMSIS - elig group'!$H:$H,$B1089,'TMSIS - elig group'!$C:$C,E$1),E1088),0)","v":0.21645583616921982},{"$f":"IFERROR(IF($B1089<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1089,'TMSIS - elig group'!$H:$H,$B1089,'TMSIS - elig group'!$C:$C,F$1),F1088),0)","v":0.59000814771040655},{"$f":"IFERROR(IF($B1089<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1089,'TMSIS - elig group'!$H:$H,$B1089,'TMSIS - elig group'!$C:$C,G$1),G1088),0)","v":3.2164581745854903E-2},{"$f":"IFERROR(IF($B1089<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1089,'TMSIS - elig group'!$H:$H,$B1089,'TMSIS - elig group'!$C:$C,H$1),H1088),0)","v":8.9856651742003205E-2},{"$f":"IFERROR(IF($B1089<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1089,'TMSIS - elig group'!$H:$H,$B1089,'TMSIS - elig group'!$C:$C,I$1),I1088),0)","v":6.5448596766504788E-2},{"$f":"IFERROR(IF($B1089<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1089,'TMSIS - elig group'!$H:$H,$B1089,'TMSIS - elig group'!$C:$C,J$1),J1088),0)","v":6.0661858660107518E-3},{"$f":"IFERROR(IF($B1089<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1089,'TMSIS - elig group'!$H:$H,$B1089,'TMSIS - elig group'!$C:$C,K$1),K1088),0)","v":0},true,347693.52329628868,864258,2355767,128426,358777,261321,24221,0,0]
["Illinois","2025-04-01",{"$f":"IF($B1091<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1091,'CMS monthly enrollment'!C:C,B1091,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1091,C1079:C1090,B1079:B1090))","v":4031425.5599467009},{"$f":"IF($B1091<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1091,'CMS monthly enrollment'!C:C,B1091,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1091,D1079:D1090,B1079:B1090))","v":350855.11336630955},{"$f":"IFERROR(IF($B1091<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1091,'TMSIS - elig group'!$H:$H,$B1091,'TMSIS - elig group'!$C:$C,E$1),E1090),0)","v":0.21645583616921982},{"$f":"IFERROR(IF($B1091<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1091,'TMSIS - elig group'!$H:$H,$B1091,'TMSIS - elig group'!$C:$C,F$1),F1090),0)","v":0.59000814771040655},{"$f":"IFERROR(IF($B1091<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1091,'TMSIS - elig group'!$H:$H,$B1091,'TMSIS - elig group'!$C:$C,G$1),G1090),0)","v":3.2164581745854903E-2},{"$f":"IFERROR(IF($B1091<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1091,'TMSIS - elig group'!$H:$H,$B1091,'TMSIS - elig group'!$C:$C,H$1),H1090),0)","v":8.9856651742003205E-2},{"$f":"IFERROR(IF($B1091<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1091,'TMSIS - elig group'!$H:$H,$B1091,'TMSIS - elig group'!$C:$C,I$1),I1090),0)","v":6.5448596766504788E-2},{"$f":"IFERROR(IF($B1091<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1091,'TMSIS - elig group'!$H:$H,$B1091,'TMSIS - elig group'!$C:$C,J$1),J1090),0)","v":6.0661858660107518E-3},{"$f":"IFERROR(IF($B1091<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1091,'TMSIS - elig group'!$H:$H,$B1091,'TMSIS - elig group'!$C:$C,K$1),K1090),0)","v":0},true,{"$f":"D1091","v":350855.11336630955},{"$f":"ROUND($C1091*E1091,0)","v":872626},{"$f":"ROUND($C1091*F1091,0)","v":2378574},{"$f":"ROUND($C1091*G1091,0)","v":129669},{"$f":"ROUND($C1091*H1091,0)","v":362250},{"$f":"ROUND($C1091*I1091,0)","v":263851},{"$f":"ROUND($C1091*J1091,0)","v":24455},{"$f":"ROUND($C1091*K1091,0)","v":0},0]
["Indiana","2019-01-01",{"$f":"IF($B1094<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1094,'CMS monthly enrollment'!C:C,B1094,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1094,C1082:C1093,B1082:B1093))","v":1176212},{"$f":"IF($B1094<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1094,'CMS monthly enrollment'!C:C,B1094,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1094,D1082:D1093,B1082:B1093))","v":116870},{"$f":"IFERROR(IF($B1094<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1094,'TMSIS - elig group'!$H:$H,$B1094,'TMSIS - elig group'!$C:$C,E$1),E1093),0)","v":0.42473655300126384},{"$f":"IFERROR(IF($B1094<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1094,'TMSIS - elig group'!$H:$H,$B1094,'TMSIS - elig group'!$C:$C,F$1),F1093),0)","v":0.2663416035619493},{"$f":"IFERROR(IF($B1094<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1094,'TMSIS - elig group'!$H:$H,$B1094,'TMSIS - elig group'!$C:$C,G$1),G1093),0)","v":8.1679362040707568E-2},{"$f":"IFERROR(IF($B1094<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1094,'TMSIS - elig group'!$H:$H,$B1094,'TMSIS - elig group'!$C:$C,H$1),H1093),0)","v":8.1901909441815385E-2},{"$f":"IFERROR(IF($B1094<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1094,'TMSIS - elig group'!$H:$H,$B1094,'TMSIS - elig group'!$C:$C,I$1),I1093),0)","v":0.14534057195426389},{"$f":"IFERROR(IF($B1094<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1094,'TMSIS - elig group'!$H:$H,$B1094,'TMSIS - elig group'!$C:$C,J$1),J1093),0)","v":0},{"$f":"IFERROR(IF($B1094<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1094,'TMSIS - elig group'!$H:$H,$B1094,'TMSIS - elig group'!$C:$C,K$1),K1093),0)","v":0},true,116870,499580,313274,96072,96334,170951,0,0,0]
["Indiana","2019-05-01",{"$f":"IF($B1098<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1098,'CMS monthly enrollment'!C:C,B1098,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1098,C1086:C1097,B1086:B1097))","v":1191766},{"$f":"IF($B1098<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1098,'CMS monthly enrollment'!C:C,B1098,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1098,D1086:D1097,B1086:B1097))","v":115548},{"$f":"IFERROR(IF($B1098<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1098,'TMSIS - elig group'!$H:$H,$B1098,'TMSIS - elig group'!$C:$C,E$1),E1097),0)","v":0.42290579712805526},{"$f":"IFERROR(IF($B1098<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1098,'TMSIS - elig group'!$H:$H,$B1098,'TMSIS - elig group'!$C:$C,F$1),F1097),0)","v":0.27032850025150629},{"$f":"IFERROR(IF($B1098<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1098,'TMSIS - elig group'!$H:$H,$B1098,'TMSIS - elig group'!$C:$C,G$1),G1097),0)","v":8.1407994595368613E-2},{"$f":"IFERROR(IF($B1098<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1098,'TMSIS - elig group'!$H:$H,$B1098,'TMSIS - elig group'!$C:$C,H$1),H1097),0)","v":8.2312682892799582E-2},{"$f":"IFERROR(IF($B1098<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1098,'TMSIS - elig group'!$H:$H,$B1098,'TMSIS - elig group'!$C:$C,I$1),I1097),0)","v":0.14304502513227027},{"$f":"IFERROR(IF($B1098<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1098,'TMSIS - elig group'!$H:$H,$B1098,'TMSIS - elig group'!$C:$C,J$1),J1097),0)","v":0},{"$f":"IFERROR(IF($B1098<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1098,'TMSIS - elig group'!$H:$H,$B1098,'TMSIS - elig group'!$C:$C,K$1),K1097),0)","v":0},true,115548,504005,322168,97019,98097,170476,0,0,0]
["Indiana","2019-07-01",{"$f":"IF($B1100<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1100,'CMS monthly enrollment'!C:C,B1100,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1100,C1088:C1099,B1088:B1099))","v":1192709},{"$f":"IF($B1100<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1100,'CMS monthly enrollment'!C:C,B1100,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1100,D1088:D1099,B1088:B1099))","v":115764},{"$f":"IFERROR(IF($B1100<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1100,'TMSIS - elig group'!$H:$H,$B1100,'TMSIS - elig group'!$C:$C,E$1),E1099),0)","v":0.42297958581683515},{"$f":"IFERROR(IF($B1100<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1100,'TMSIS - elig group'!$H:$H,$B1100,'TMSIS - elig group'!$C:$C,F$1),F1099),0)","v":0.26896297182254242},{"$f":"IFERROR(IF($B1100<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1100,'TMSIS - elig group'!$H:$H,$B1100,'TMSIS - elig group'!$C:$C,G$1),G1099),0)","v":8.2246682814473157E-2},{"$f":"IFERROR(IF($B1100<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1100,'TMSIS - elig group'!$H:$H,$B1100,'TMSIS - elig group'!$C:$C,H$1),H1099),0)","v":8.316756272072684E-2},{"$f":"IFERROR(IF($B1100<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1100,'TMSIS - elig group'!$H:$H,$B1100,'TMSIS - elig group'!$C:$C,I$1),I1099),0)","v":0.14264319682542245},{"$f":"IFERROR(IF($B1100<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1100,'TMSIS - elig group'!$H:$H,$B1100,'TMSIS - elig group'!$C:$C,J$1),J1099),0)","v":0},{"$f":"IFERROR(IF($B1100<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1100,'TMSIS - elig group'!$H:$H,$B1100,'TMSIS - elig group'!$C:$C,K$1),K1099),0)","v":0},true,115764,504492,320795,98096,99195,170132,0,0,0]
["Indiana","2019-08-01",{"$f":"IF($B1101<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1101,'CMS monthly enrollment'!C:C,B1101,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1101,C1089:C1100,B1089:B1100))","v":1194173},{"$f":"IF($B1101<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1101,'CMS monthly enrollment'!C:C,B1101,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1101,D1089:D1100,B1089:B1100))","v":115969},{"$f":"IFERROR(IF($B1101<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1101,'TMSIS - elig group'!$H:$H,$B1101,'TMSIS - elig group'!$C:$C,E$1),E1100),0)","v":0.42272554397808038},{"$f":"IFERROR(IF($B1101<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1101,'TMSIS - elig group'!$H:$H,$B1101,'TMSIS - elig group'!$C:$C,F$1),F1100),0)","v":0.26884568118813768},{"$f":"IFERROR(IF($B1101<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1101,'TMSIS - elig group'!$H:$H,$B1101,'TMSIS - elig group'!$C:$C,G$1),G1100),0)","v":8.2406642713775166E-2},{"$f":"IFERROR(IF($B1101<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1101,'TMSIS - elig group'!$H:$H,$B1101,'TMSIS - elig group'!$C:$C,H$1),H1100),0)","v":8.3659736058970133E-2},{"$f":"IFERROR(IF($B1101<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1101,'TMSIS - elig group'!$H:$H,$B1101,'TMSIS - elig group'!$C:$C,I$1),I1100),0)","v":0.14236239606103665},{"$f":"IFERROR(IF($B1101<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1101,'TMSIS - elig group'!$H:$H,$B1101,'TMSIS - elig group'!$C:$C,J$1),J1100),0)","v":0},{"$f":"IFERROR(IF($B1101<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1101,'TMSIS - elig group'!$H:$H,$B1101,'TMSIS - elig group'!$C:$C,K$1),K1100),0)","v":0},true,115969,504807,321048,98408,99904,170005,0,0,0]
["Indiana","2019-11-01",{"$f":"IF($B1104<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1104,'CMS monthly enrollment'!C:C,B1104,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1104,C1092:C1103,B1092:B1103))","v":1199525},{"$f":"IF($B1104<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1104,'CMS monthly enrollment'!C:C,B1104,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1104,D1092:D1103,B1092:B1103))","v":118172},{"$f":"IFERROR(IF($B1104<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1104,'TMSIS - elig group'!$H:$H,$B1104,'TMSIS - elig group'!$C:$C,E$1),E1103),0)","v":0.42151799863913531},{"$f":"IFERROR(IF($B1104<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1104,'TMSIS - elig group'!$H:$H,$B1104,'TMSIS - elig group'!$C:$C,F$1),F1103),0)","v":0.26961457481729334},{"$f":"IFERROR(IF($B1104<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1104,'TMSIS - elig group'!$H:$H,$B1104,'TMSIS - elig group'!$C:$C,G$1),G1103),0)","v":8.619320340697513E-2},{"$f":"IFERROR(IF($B1104<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1104,'TMSIS - elig group'!$H:$H,$B1104,'TMSIS - elig group'!$C:$C,H$1),H1103),0)","v":8.4749199051624619E-2},{"$f":"IFERROR(IF($B1104<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1104,'TMSIS - elig group'!$H:$H,$B1104,'TMSIS - elig group'!$C:$C,I$1),I1103),0)","v":0.13792502408497162},{"$f":"IFERROR(IF($B1104<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1104,'TMSIS - elig group'!$H:$H,$B1104,'TMSIS - elig group'!$C:$C,J$1),J1103),0)","v":0},{"$f":"IFERROR(IF($B1104<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1104,'TMSIS - elig group'!$H:$H,$B1104,'TMSIS - elig group'!$C:$C,K$1),K1103),0)","v":0},{"$f":"SUM(E1104:K1104)=1","v":true},118172,505621,323409,103391,101659,165445,0,0,0]
["Indiana","2020-02-01",{"$f":"IF($B1107<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1107,'CMS monthly enrollment'!C:C,B1107,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1107,C1095:C1106,B1095:B1106))","v":1218041},{"$f":"IF($B1107<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1107,'CMS monthly enrollment'!C:C,B1107,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1107,D1095:D1106,B1095:B1106))","v":119033},{"$f":"IFERROR(IF($B1107<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1107,'TMSIS - elig group'!$H:$H,$B1107,'TMSIS - elig group'!$C:$C,E$1),E1106),0)","v":0.41918453471403955},{"$f":"IFERROR(IF($B1107<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1107,'TMSIS - elig group'!$H:$H,$B1107,'TMSIS - elig group'!$C:$C,F$1),F1106),0)","v":0.2739222550006164},{"$f":"IFERROR(IF($B1107<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1107,'TMSIS - elig group'!$H:$H,$B1107,'TMSIS - elig group'!$C:$C,G$1),G1106),0)","v":8.7605753324904598E-2},{"$f":"IFERROR(IF($B1107<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1107,'TMSIS - elig group'!$H:$H,$B1107,'TMSIS - elig group'!$C:$C,H$1),H1106),0)","v":8.4351804866301422E-2},{"$f":"IFERROR(IF($B1107<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1107,'TMSIS - elig group'!$H:$H,$B1107,'TMSIS - elig group'!$C:$C,I$1),I1106),0)","v":0.13493565209413802},{"$f":"IFERROR(IF($B1107<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1107,'TMSIS - elig group'!$H:$H,$B1107,'TMSIS - elig group'!$C:$C,J$1),J1106),0)","v":0},{"$f":"IFERROR(IF($B1107<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1107,'TMSIS - elig group'!$H:$H,$B1107,'TMSIS - elig group'!$C:$C,K$1),K1106),0)","v":0},true,119033,510584,333649,106707,102744,164357,0,0,0]
["Indiana","2020-06-01",{"$f":"IF($B1111<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1111,'CMS monthly enrollment'!C:C,B1111,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1111,C1099:C1110,B1099:B1110))","v":1341128},{"$f":"IF($B1111<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1111,'CMS monthly enrollment'!C:C,B1111,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1111,D1099:D1110,B1099:B1110))","v":116430},{"$f":"IFERROR(IF($B1111<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1111,'TMSIS - elig group'!$H:$H,$B1111,'TMSIS - elig group'!$C:$C,E$1),E1110),0)","v":0.40781820579338152},{"$f":"IFERROR(IF($B1111<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1111,'TMSIS - elig group'!$H:$H,$B1111,'TMSIS - elig group'!$C:$C,F$1),F1110),0)","v":0.30186776300586338},{"$f":"IFERROR(IF($B1111<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1111,'TMSIS - elig group'!$H:$H,$B1111,'TMSIS - elig group'!$C:$C,G$1),G1110),0)","v":9.4712008595939909E-2},{"$f":"IFERROR(IF($B1111<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1111,'TMSIS - elig group'!$H:$H,$B1111,'TMSIS - elig group'!$C:$C,H$1),H1110),0)","v":7.8248642523007589E-2},{"$f":"IFERROR(IF($B1111<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1111,'TMSIS - elig group'!$H:$H,$B1111,'TMSIS - elig group'!$C:$C,I$1),I1110),0)","v":0.11735338008180765},{"$f":"IFERROR(IF($B1111<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1111,'TMSIS - elig group'!$H:$H,$B1111,'TMSIS - elig group'!$C:$C,J$1),J1110),0)","v":0},{"$f":"IFERROR(IF($B1111<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1111,'TMSIS - elig group'!$H:$H,$B1111,'TMSIS - elig group'!$C:$C,K$1),K1110),0)","v":0},true,116430,546936,404843,127021,104941,157386,0,0,0]
["Indiana","2020-08-01",{"$f":"IF($B1113<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1113,'CMS monthly enrollment'!C:C,B1113,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1113,C1101:C1112,B1101:B1112))","v":1383759},{"$f":"IF($B1113<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1113,'CMS monthly enrollment'!C:C,B1113,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1113,D1101:D1112,B1101:B1112))","v":115310},{"$f":"IFERROR(IF($B1113<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1113,'TMSIS - elig group'!$H:$H,$B1113,'TMSIS - elig group'!$C:$C,E$1),E1112),0)","v":0.4075424882760143},{"$f":"IFERROR(IF($B1113<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1113,'TMSIS - elig group'!$H:$H,$B1113,'TMSIS - elig group'!$C:$C,F$1),F1112),0)","v":0.30590053443938431},{"$f":"IFERROR(IF($B1113<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1113,'TMSIS - elig group'!$H:$H,$B1113,'TMSIS - elig group'!$C:$C,G$1),G1112),0)","v":0.10534934874412076},{"$f":"IFERROR(IF($B1113<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1113,'TMSIS - elig group'!$H:$H,$B1113,'TMSIS - elig group'!$C:$C,H$1),H1112),0)","v":7.6338089829218983E-2},{"$f":"IFERROR(IF($B1113<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1113,'TMSIS - elig group'!$H:$H,$B1113,'TMSIS - elig group'!$C:$C,I$1),I1112),0)","v":0.10486953871126162},{"$f":"IFERROR(IF($B1113<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1113,'TMSIS - elig group'!$H:$H,$B1113,'TMSIS - elig group'!$C:$C,J$1),J1112),0)","v":0},{"$f":"IFERROR(IF($B1113<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1113,'TMSIS - elig group'!$H:$H,$B1113,'TMSIS - elig group'!$C:$C,K$1),K1112),0)","v":0},true,115310,563941,423293,145778,105634,145114,0,0,0]
["Indiana","2020-12-01",{"$f":"IF($B1117<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1117,'CMS monthly enrollment'!C:C,B1117,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1117,C1105:C1116,B1105:B1116))","v":1480442},{"$f":"IF($B1117<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1117,'CMS monthly enrollment'!C:C,B1117,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1117,D1105:D1116,B1105:B1116))","v":111666},{"$f":"IFERROR(IF($B1117<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1117,'TMSIS - elig group'!$H:$H,$B1117,'TMSIS - elig group'!$C:$C,E$1),E1116),0)","v":0.40359153247565099},{"$f":"IFERROR(IF($B1117<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1117,'TMSIS - elig group'!$H:$H,$B1117,'TMSIS - elig group'!$C:$C,F$1),F1116),0)","v":0.317816419023917},{"$f":"IFERROR(IF($B1117<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1117,'TMSIS - elig group'!$H:$H,$B1117,'TMSIS - elig group'!$C:$C,G$1),G1116),0)","v":0.10875797258286621},{"$f":"IFERROR(IF($B1117<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1117,'TMSIS - elig group'!$H:$H,$B1117,'TMSIS - elig group'!$C:$C,H$1),H1116),0)","v":7.3027827004903706E-2},{"$f":"IFERROR(IF($B1117<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1117,'TMSIS - elig group'!$H:$H,$B1117,'TMSIS - elig group'!$C:$C,I$1),I1116),0)","v":9.6806248912662068E-2},{"$f":"IFERROR(IF($B1117<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1117,'TMSIS - elig group'!$H:$H,$B1117,'TMSIS - elig group'!$C:$C,J$1),J1116),0)","v":0},{"$f":"IFERROR(IF($B1117<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1117,'TMSIS - elig group'!$H:$H,$B1117,'TMSIS - elig group'!$C:$C,K$1),K1116),0)","v":0},true,111666,597494,470509,161010,108113,143316,0,0,0]
["Indiana","2021-03-01",{"$f":"IF($B1120<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1120,'CMS monthly enrollment'!C:C,B1120,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1120,C1108:C1119,B1108:B1119))","v":1536283},{"$f":"IF($B1120<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1120,'CMS monthly enrollment'!C:C,B1120,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1120,D1108:D1119,B1108:B1119))","v":108641},{"$f":"IFERROR(IF($B1120<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1120,'TMSIS - elig group'!$H:$H,$B1120,'TMSIS - elig group'!$C:$C,E$1),E1119),0)","v":0.40359153247565099},{"$f":"IFERROR(IF($B1120<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1120,'TMSIS - elig group'!$H:$H,$B1120,'TMSIS - elig group'!$C:$C,F$1),F1119),0)","v":0.317816419023917},{"$f":"IFERROR(IF($B1120<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1120,'TMSIS - elig group'!$H:$H,$B1120,'TMSIS - elig group'!$C:$C,G$1),G1119),0)","v":0.10875797258286621},{"$f":"IFERROR(IF($B1120<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1120,'TMSIS - elig group'!$H:$H,$B1120,'TMSIS - elig group'!$C:$C,H$1),H1119),0)","v":7.3027827004903706E-2},{"$f":"IFERROR(IF($B1120<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1120,'TMSIS - elig group'!$H:$H,$B1120,'TMSIS - elig group'!$C:$C,I$1),I1119),0)","v":9.6806248912662068E-2},{"$f":"IFERROR(IF($B1120<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1120,'TMSIS - elig group'!$H:$H,$B1120,'TMSIS - elig group'!$C:$C,J$1),J1119),0)","v":0},{"$f":"IFERROR(IF($B1120<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1120,'TMSIS - elig group'!$H:$H,$B1120,'TMSIS - elig group'!$C:$C,K$1),K1119),0)","v":0},true,108641,620031,488256,167083,112191,148722,0,0,0]
["Indiana","2021-05-01",{"$f":"IF($B1122<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1122,'CMS monthly enrollment'!C:C,B1122,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1122,C1110:C1121,B1110:B1121))","v":1572763},{"$f":"IF($B1122<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1122,'CMS monthly enrollment'!C:C,B1122,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1122,D1110:D1121,B1110:B1121))","v":106865},{"$f":"IFERROR(IF($B1122<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1122,'TMSIS - elig group'!$H:$H,$B1122,'TMSIS - elig group'!$C:$C,E$1),E1121),0)","v":0.40359153247565099},{"$f":"IFERROR(IF($B1122<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1122,'TMSIS - elig group'!$H:$H,$B1122,'TMSIS - elig group'!$C:$C,F$1),F1121),0)","v":0.317816419023917},{"$f":"IFERROR(IF($B1122<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1122,'TMSIS - elig group'!$H:$H,$B1122,'TMSIS - elig group'!$C:$C,G$1),G1121),0)","v":0.10875797258286621},{"$f":"IFERROR(IF($B1122<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1122,'TMSIS - elig group'!$H:$H,$B1122,'TMSIS - elig group'!$C:$C,H$1),H1121),0)","v":7.3027827004903706E-2},{"$f":"IFERROR(IF($B1122<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1122,'TMSIS - elig group'!$H:$H,$B1122,'TMSIS - elig group'!$C:$C,I$1),I1121),0)","v":9.6806248912662068E-2},{"$f":"IFERROR(IF($B1122<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1122,'TMSIS - elig group'!$H:$H,$B1122,'TMSIS - elig group'!$C:$C,J$1),J1121),0)","v":0},{"$f":"IFERROR(IF($B1122<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1122,'TMSIS - elig group'!$H:$H,$B1122,'TMSIS - elig group'!$C:$C,K$1),K1121),0)","v":0},true,106865,634754,499850,171051,114855,152253,0,0,0]
["Indiana","2021-06-01",{"$f":"IF($B1123<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1123,'CMS monthly enrollment'!C:C,B1123,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1123,C1111:C1122,B1111:B1122))","v":1588742},{"$f":"IF($B1123<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1123,'CMS monthly enrollment'!C:C,B1123,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1123,D1111:D1122,B1111:B1122))","v":106349},{"$f":"IFERROR(IF($B1123<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1123,'TMSIS - elig group'!$H:$H,$B1123,'TMSIS - elig group'!$C:$C,E$1),E1122),0)","v":0.40359153247565099},{"$f":"IFERROR(IF($B1123<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1123,'TMSIS - elig group'!$H:$H,$B1123,'TMSIS - elig group'!$C:$C,F$1),F1122),0)","v":0.317816419023917},{"$f":"IFERROR(IF($B1123<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1123,'TMSIS - elig group'!$H:$H,$B1123,'TMSIS - elig group'!$C:$C,G$1),G1122),0)","v":0.10875797258286621},{"$f":"IFERROR(IF($B1123<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1123,'TMSIS - elig group'!$H:$H,$B1123,'TMSIS - elig group'!$C:$C,H$1),H1122),0)","v":7.3027827004903706E-2},{"$f":"IFERROR(IF($B1123<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1123,'TMSIS - elig group'!$H:$H,$B1123,'TMSIS - elig group'!$C:$C,I$1),I1122),0)","v":9.6806248912662068E-2},{"$f":"IFERROR(IF($B1123<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1123,'TMSIS - elig group'!$H:$H,$B1123,'TMSIS - elig group'!$C:$C,J$1),J1122),0)","v":0},{"$f":"IFERROR(IF($B1123<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1123,'TMSIS - elig group'!$H:$H,$B1123,'TMSIS - elig group'!$C:$C,K$1),K1122),0)","v":0},true,106349,641203,504928,172788,116022,153800,0,0,0]
["Indiana","2021-09-01",{"$f":"IF($B1126<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1126,'CMS monthly enrollment'!C:C,B1126,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1126,C1114:C1125,B1114:B1125))","v":1637438},{"$f":"IF($B1126<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1126,'CMS monthly enrollment'!C:C,B1126,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1126,D1114:D1125,B1114:B1125))","v":104992},{"$f":"IFERROR(IF($B1126<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1126,'TMSIS - elig group'!$H:$H,$B1126,'TMSIS - elig group'!$C:$C,E$1),E1125),0)","v":0.40359153247565099},{"$f":"IFERROR(IF($B1126<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1126,'TMSIS - elig group'!$H:$H,$B1126,'TMSIS - elig group'!$C:$C,F$1),F1125),0)","v":0.317816419023917},{"$f":"IFERROR(IF($B1126<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1126,'TMSIS - elig group'!$H:$H,$B1126,'TMSIS - elig group'!$C:$C,G$1),G1125),0)","v":0.10875797258286621},{"$f":"IFERROR(IF($B1126<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1126,'TMSIS - elig group'!$H:$H,$B1126,'TMSIS - elig group'!$C:$C,H$1),H1125),0)","v":7.3027827004903706E-2},{"$f":"IFERROR(IF($B1126<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1126,'TMSIS - elig group'!$H:$H,$B1126,'TMSIS - elig group'!$C:$C,I$1),I1125),0)","v":9.6806248912662068E-2},{"$f":"IFERROR(IF($B1126<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1126,'TMSIS - elig group'!$H:$H,$B1126,'TMSIS - elig group'!$C:$C,J$1),J1125),0)","v":0},{"$f":"IFERROR(IF($B1126<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1126,'TMSIS - elig group'!$H:$H,$B1126,'TMSIS - elig group'!$C:$C,K$1),K1125),0)","v":0},true,104992,660856,520405,178084,119579,158514,0,0,0]
["Indiana","2021-12-01",{"$f":"IF($B1129<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1129,'CMS monthly enrollment'!C:C,B1129,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1129,C1117:C1128,B1117:B1128))","v":1690000},{"$f":"IF($B1129<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1129,'CMS monthly enrollment'!C:C,B1129,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1129,D1117:D1128,B1117:B1128))","v":103407},{"$f":"IFERROR(IF($B1129<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1129,'TMSIS - elig group'!$H:$H,$B1129,'TMSIS - elig group'!$C:$C,E$1),E1128),0)","v":0.40359153247565099},{"$f":"IFERROR(IF($B1129<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1129,'TMSIS - elig group'!$H:$H,$B1129,'TMSIS - elig group'!$C:$C,F$1),F1128),0)","v":0.317816419023917},{"$f":"IFERROR(IF($B1129<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1129,'TMSIS - elig group'!$H:$H,$B1129,'TMSIS - elig group'!$C:$C,G$1),G1128),0)","v":0.10875797258286621},{"$f":"IFERROR(IF($B1129<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1129,'TMSIS - elig group'!$H:$H,$B1129,'TMSIS - elig group'!$C:$C,H$1),H1128),0)","v":7.3027827004903706E-2},{"$f":"IFERROR(IF($B1129<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1129,'TMSIS - elig group'!$H:$H,$B1129,'TMSIS - elig group'!$C:$C,I$1),I1128),0)","v":9.6806248912662068E-2},{"$f":"IFERROR(IF($B1129<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1129,'TMSIS - elig group'!$H:$H,$B1129,'TMSIS - elig group'!$C:$C,J$1),J1128),0)","v":0},{"$f":"IFERROR(IF($B1129<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1129,'TMSIS - elig group'!$H:$H,$B1129,'TMSIS - elig group'!$C:$C,K$1),K1128),0)","v":0},true,103407,682070,537110,183801,123417,163603,0,0,0]
["Indiana","2022-03-01",{"$f":"IF($B1132<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1132,'CMS monthly enrollment'!C:C,B1132,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1132,C1120:C1131,B1120:B1131))","v":1713969},{"$f":"IF($B1132<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1132,'CMS monthly enrollment'!C:C,B1132,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1132,D1120:D1131,B1120:B1131))","v":101220},{"$f":"IFERROR(IF($B1132<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1132,'TMSIS - elig group'!$H:$H,$B1132,'TMSIS - elig group'!$C:$C,E$1),E1131),0)","v":0.40359153247565099},{"$f":"IFERROR(IF($B1132<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1132,'TMSIS - elig group'!$H:$H,$B1132,'TMSIS - elig group'!$C:$C,F$1),F1131),0)","v":0.317816419023917},{"$f":"IFERROR(IF($B1132<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1132,'TMSIS - elig group'!$H:$H,$B1132,'TMSIS - elig group'!$C:$C,G$1),G1131),0)","v":0.10875797258286621},{"$f":"IFERROR(IF($B1132<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1132,'TMSIS - elig group'!$H:$H,$B1132,'TMSIS - elig group'!$C:$C,H$1),H1131),0)","v":7.3027827004903706E-2},{"$f":"IFERROR(IF($B1132<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1132,'TMSIS - elig group'!$H:$H,$B1132,'TMSIS - elig group'!$C:$C,I$1),I1131),0)","v":9.6806248912662068E-2},{"$f":"IFERROR(IF($B1132<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1132,'TMSIS - elig group'!$H:$H,$B1132,'TMSIS - elig group'!$C:$C,J$1),J1131),0)","v":0},{"$f":"IFERROR(IF($B1132<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1132,'TMSIS - elig group'!$H:$H,$B1132,'TMSIS - elig group'!$C:$C,K$1),K1131),0)","v":0},true,101220,691743,544727,186408,125167,165923,0,0,0]
["Indiana","2022-06-01",{"$f":"IF($B1135<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1135,'CMS monthly enrollment'!C:C,B1135,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1135,C1123:C1134,B1123:B1134))","v":1834545},{"$f":"IF($B1135<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1135,'CMS monthly enrollment'!C:C,B1135,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1135,D1123:D1134,B1123:B1134))","v":105476},{"$f":"IFERROR(IF($B1135<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1135,'TMSIS - elig group'!$H:$H,$B1135,'TMSIS - elig group'!$C:$C,E$1),E1134),0)","v":0.40359153247565099},{"$f":"IFERROR(IF($B1135<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1135,'TMSIS - elig group'!$H:$H,$B1135,'TMSIS - elig group'!$C:$C,F$1),F1134),0)","v":0.317816419023917},{"$f":"IFERROR(IF($B1135<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1135,'TMSIS - elig group'!$H:$H,$B1135,'TMSIS - elig group'!$C:$C,G$1),G1134),0)","v":0.10875797258286621},{"$f":"IFERROR(IF($B1135<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1135,'TMSIS - elig group'!$H:$H,$B1135,'TMSIS - elig group'!$C:$C,H$1),H1134),0)","v":7.3027827004903706E-2},{"$f":"IFERROR(IF($B1135<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1135,'TMSIS - elig group'!$H:$H,$B1135,'TMSIS - elig group'!$C:$C,I$1),I1134),0)","v":9.6806248912662068E-2},{"$f":"IFERROR(IF($B1135<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1135,'TMSIS - elig group'!$H:$H,$B1135,'TMSIS - elig group'!$C:$C,J$1),J1134),0)","v":0},{"$f":"IFERROR(IF($B1135<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1135,'TMSIS - elig group'!$H:$H,$B1135,'TMSIS - elig group'!$C:$C,K$1),K1134),0)","v":0},true,105476,740407,583049,199521,133973,177595,0,0,0]
["Indiana","2022-10-01",{"$f":"IF($B1139<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1139,'CMS monthly enrollment'!C:C,B1139,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1139,C1127:C1138,B1127:B1138))","v":1856138},{"$f":"IF($B1139<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1139,'CMS monthly enrollment'!C:C,B1139,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1139,D1127:D1138,B1127:B1138))","v":126863},{"$f":"IFERROR(IF($B1139<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1139,'TMSIS - elig group'!$H:$H,$B1139,'TMSIS - elig group'!$C:$C,E$1),E1138),0)","v":0.40359153247565099},{"$f":"IFERROR(IF($B1139<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1139,'TMSIS - elig group'!$H:$H,$B1139,'TMSIS - elig group'!$C:$C,F$1),F1138),0)","v":0.317816419023917},{"$f":"IFERROR(IF($B1139<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1139,'TMSIS - elig group'!$H:$H,$B1139,'TMSIS - elig group'!$C:$C,G$1),G1138),0)","v":0.10875797258286621},{"$f":"IFERROR(IF($B1139<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1139,'TMSIS - elig group'!$H:$H,$B1139,'TMSIS - elig group'!$C:$C,H$1),H1138),0)","v":7.3027827004903706E-2},{"$f":"IFERROR(IF($B1139<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1139,'TMSIS - elig group'!$H:$H,$B1139,'TMSIS - elig group'!$C:$C,I$1),I1138),0)","v":9.6806248912662068E-2},{"$f":"IFERROR(IF($B1139<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1139,'TMSIS - elig group'!$H:$H,$B1139,'TMSIS - elig group'!$C:$C,J$1),J1138),0)","v":0},{"$f":"IFERROR(IF($B1139<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1139,'TMSIS - elig group'!$H:$H,$B1139,'TMSIS - elig group'!$C:$C,K$1),K1138),0)","v":0},true,126863,749122,589911,201870,135550,179686,0,0,0]
["Indiana","2022-11-01",{"$f":"IF($B1140<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1140,'CMS monthly enrollment'!C:C,B1140,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1140,C1128:C1139,B1128:B1139))","v":1863768},{"$f":"IF($B1140<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1140,'CMS monthly enrollment'!C:C,B1140,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1140,D1128:D1139,B1128:B1139))","v":130107},{"$f":"IFERROR(IF($B1140<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1140,'TMSIS - elig group'!$H:$H,$B1140,'TMSIS - elig group'!$C:$C,E$1),E1139),0)","v":0.40359153247565099},{"$f":"IFERROR(IF($B1140<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1140,'TMSIS - elig group'!$H:$H,$B1140,'TMSIS - elig group'!$C:$C,F$1),F1139),0)","v":0.317816419023917},{"$f":"IFERROR(IF($B1140<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1140,'TMSIS - elig group'!$H:$H,$B1140,'TMSIS - elig group'!$C:$C,G$1),G1139),0)","v":0.10875797258286621},{"$f":"IFERROR(IF($B1140<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1140,'TMSIS - elig group'!$H:$H,$B1140,'TMSIS - elig group'!$C:$C,H$1),H1139),0)","v":7.3027827004903706E-2},{"$f":"IFERROR(IF($B1140<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1140,'TMSIS - elig group'!$H:$H,$B1140,'TMSIS - elig group'!$C:$C,I$1),I1139),0)","v":9.6806248912662068E-2},{"$f":"IFERROR(IF($B1140<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1140,'TMSIS - elig group'!$H:$H,$B1140,'TMSIS - elig group'!$C:$C,J$1),J1139),0)","v":0},{"$f":"IFERROR(IF($B1140<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1140,'TMSIS - elig group'!$H:$H,$B1140,'TMSIS - elig group'!$C:$C,K$1),K1139),0)","v":0},true,130107,752201,592336,202700,136107,180424,0,0,0]
["Indiana","2023-03-01",{"$f":"IF($B1144<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1144,'CMS monthly enrollment'!C:C,B1144,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1144,C1132:C1143,B1132:B1143))","v":1931057.6597357206},{"$f":"IF($B1144<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1144,'CMS monthly enrollment'!C:C,B1144,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1144,D1132:D1143,B1132:B1143))","v":145125.71258115582},{"$f":"IFERROR(IF($B1144<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1144,'TMSIS - elig group'!$H:$H,$B1144,'TMSIS - elig group'!$C:$C,E$1),E1143),0)","v":0.40359153247565099},{"$f":"IFERROR(IF($B1144<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1144,'TMSIS - elig group'!$H:$H,$B1144,'TMSIS - elig group'!$C:$C,F$1),F1143),0)","v":0.317816419023917},{"$f":"IFERROR(IF($B1144<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1144,'TMSIS - elig group'!$H:$H,$B1144,'TMSIS - elig group'!$C:$C,G$1),G1143),0)","v":0.10875797258286621},{"$f":"IFERROR(IF($B1144<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1144,'TMSIS - elig group'!$H:$H,$B1144,'TMSIS - elig group'!$C:$C,H$1),H1143),0)","v":7.3027827004903706E-2},{"$f":"IFERROR(IF($B1144<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1144,'TMSIS - elig group'!$H:$H,$B1144,'TMSIS - elig group'!$C:$C,I$1),I1143),0)","v":9.6806248912662068E-2},{"$f":"IFERROR(IF($B1144<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1144,'TMSIS - elig group'!$H:$H,$B1144,'TMSIS - elig group'!$C:$C,J$1),J1143),0)","v":0},{"$f":"IFERROR(IF($B1144<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1144,'TMSIS - elig group'!$H:$H,$B1144,'TMSIS - elig group'!$C:$C,K$1),K1143),0)","v":0},true,145125.71258115582,779359,613722,210018,141021,186938,0,0,0]
["Indiana","2023-04-01",{"$f":"IF($B1145<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1145,'CMS monthly enrollment'!C:C,B1145,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1145,C1133:C1144,B1133:B1144))","v":1937243.2564231753},{"$f":"IF($B1145<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1145,'CMS monthly enrollment'!C:C,B1145,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1145,D1133:D1144,B1133:B1144))","v":149863.54845190234},{"$f":"IFERROR(IF($B1145<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1145,'TMSIS - elig group'!$H:$H,$B1145,'TMSIS - elig group'!$C:$C,E$1),E1144),0)","v":0.40359153247565099},{"$f":"IFERROR(IF($B1145<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1145,'TMSIS - elig group'!$H:$H,$B1145,'TMSIS - elig group'!$C:$C,F$1),F1144),0)","v":0.317816419023917},{"$f":"IFERROR(IF($B1145<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1145,'TMSIS - elig group'!$H:$H,$B1145,'TMSIS - elig group'!$C:$C,G$1),G1144),0)","v":0.10875797258286621},{"$f":"IFERROR(IF($B1145<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1145,'TMSIS - elig group'!$H:$H,$B1145,'TMSIS - elig group'!$C:$C,H$1),H1144),0)","v":7.3027827004903706E-2},{"$f":"IFERROR(IF($B1145<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1145,'TMSIS - elig group'!$H:$H,$B1145,'TMSIS - elig group'!$C:$C,I$1),I1144),0)","v":9.6806248912662068E-2},{"$f":"IFERROR(IF($B1145<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1145,'TMSIS - elig group'!$H:$H,$B1145,'TMSIS - elig group'!$C:$C,J$1),J1144),0)","v":0},{"$f":"IFERROR(IF($B1145<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1145,'TMSIS - elig group'!$H:$H,$B1145,'TMSIS - elig group'!$C:$C,K$1),K1144),0)","v":0},true,149863.54845190234,781855,615688,210691,141473,187537,0,0,0]
["Indiana","2023-07-01",{"$f":"IF($B1148<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1148,'CMS monthly enrollment'!C:C,B1148,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1148,C1136:C1147,B1136:B1147))","v":1964621.4493868072},{"$f":"IF($B1148<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1148,'CMS monthly enrollment'!C:C,B1148,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1148,D1136:D1147,B1136:B1147))","v":159575.91382773221},{"$f":"IFERROR(IF($B1148<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1148,'TMSIS - elig group'!$H:$H,$B1148,'TMSIS - elig group'!$C:$C,E$1),E1147),0)","v":0.40359153247565099},{"$f":"IFERROR(IF($B1148<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1148,'TMSIS - elig group'!$H:$H,$B1148,'TMSIS - elig group'!$C:$C,F$1),F1147),0)","v":0.317816419023917},{"$f":"IFERROR(IF($B1148<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1148,'TMSIS - elig group'!$H:$H,$B1148,'TMSIS - elig group'!$C:$C,G$1),G1147),0)","v":0.10875797258286621},{"$f":"IFERROR(IF($B1148<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1148,'TMSIS - elig group'!$H:$H,$B1148,'TMSIS - elig group'!$C:$C,H$1),H1147),0)","v":7.3027827004903706E-2},{"$f":"IFERROR(IF($B1148<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1148,'TMSIS - elig group'!$H:$H,$B1148,'TMSIS - elig group'!$C:$C,I$1),I1147),0)","v":9.6806248912662068E-2},{"$f":"IFERROR(IF($B1148<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1148,'TMSIS - elig group'!$H:$H,$B1148,'TMSIS - elig group'!$C:$C,J$1),J1147),0)","v":0},{"$f":"IFERROR(IF($B1148<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1148,'TMSIS - elig group'!$H:$H,$B1148,'TMSIS - elig group'!$C:$C,K$1),K1147),0)","v":0},true,159575.91382773221,792905,624389,213668,143472,190188,0,0,0]
["Indiana","2023-10-01",{"$f":"IF($B1151<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1151,'CMS monthly enrollment'!C:C,B1151,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1151,C1139:C1150,B1139:B1150))","v":2004888.5355785377},{"$f":"IF($B1151<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1151,'CMS monthly enrollment'!C:C,B1151,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1151,D1139:D1150,B1139:B1150))","v":171613.91829720326},{"$f":"IFERROR(IF($B1151<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1151,'TMSIS - elig group'!$H:$H,$B1151,'TMSIS - elig group'!$C:$C,E$1),E1150),0)","v":0.40359153247565099},{"$f":"IFERROR(IF($B1151<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1151,'TMSIS - elig group'!$H:$H,$B1151,'TMSIS - elig group'!$C:$C,F$1),F1150),0)","v":0.317816419023917},{"$f":"IFERROR(IF($B1151<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1151,'TMSIS - elig group'!$H:$H,$B1151,'TMSIS - elig group'!$C:$C,G$1),G1150),0)","v":0.10875797258286621},{"$f":"IFERROR(IF($B1151<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1151,'TMSIS - elig group'!$H:$H,$B1151,'TMSIS - elig group'!$C:$C,H$1),H1150),0)","v":7.3027827004903706E-2},{"$f":"IFERROR(IF($B1151<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1151,'TMSIS - elig group'!$H:$H,$B1151,'TMSIS - elig group'!$C:$C,I$1),I1150),0)","v":9.6806248912662068E-2},{"$f":"IFERROR(IF($B1151<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1151,'TMSIS - elig group'!$H:$H,$B1151,'TMSIS - elig group'!$C:$C,J$1),J1150),0)","v":0},{"$f":"IFERROR(IF($B1151<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1151,'TMSIS - elig group'!$H:$H,$B1151,'TMSIS - elig group'!$C:$C,K$1),K1150),0)","v":0},true,171613.91829720326,809156,637186,218048,146413,194086,0,0,0]
["Indiana","2024-01-01",{"$f":"IF($B1154<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1154,'CMS monthly enrollment'!C:C,B1154,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1154,C1142:C1153,B1142:B1153))","v":2039933.8053881638},{"$f":"IF($B1154<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1154,'CMS monthly enrollment'!C:C,B1154,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1154,D1142:D1153,B1142:B1153))","v":183627.60251037404},{"$f":"IFERROR(IF($B1154<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1154,'TMSIS - elig group'!$H:$H,$B1154,'TMSIS - elig group'!$C:$C,E$1),E1153),0)","v":0.40359153247565099},{"$f":"IFERROR(IF($B1154<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1154,'TMSIS - elig group'!$H:$H,$B1154,'TMSIS - elig group'!$C:$C,F$1),F1153),0)","v":0.317816419023917},{"$f":"IFERROR(IF($B1154<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1154,'TMSIS - elig group'!$H:$H,$B1154,'TMSIS - elig group'!$C:$C,G$1),G1153),0)","v":0.10875797258286621},{"$f":"IFERROR(IF($B1154<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1154,'TMSIS - elig group'!$H:$H,$B1154,'TMSIS - elig group'!$C:$C,H$1),H1153),0)","v":7.3027827004903706E-2},{"$f":"IFERROR(IF($B1154<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1154,'TMSIS - elig group'!$H:$H,$B1154,'TMSIS - elig group'!$C:$C,I$1),I1153),0)","v":9.6806248912662068E-2},{"$f":"IFERROR(IF($B1154<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1154,'TMSIS - elig group'!$H:$H,$B1154,'TMSIS - elig group'!$C:$C,J$1),J1153),0)","v":0},{"$f":"IFERROR(IF($B1154<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1154,'TMSIS - elig group'!$H:$H,$B1154,'TMSIS - elig group'!$C:$C,K$1),K1153),0)","v":0},true,183627.60251037404,823300,648324,221859,148972,197478,0,0,0]
["Indiana","2024-04-01",{"$f":"IF($B1157<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1157,'CMS monthly enrollment'!C:C,B1157,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1157,C1145:C1156,B1145:B1156))","v":2074685.2450732067},{"$f":"IF($B1157<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1157,'CMS monthly enrollment'!C:C,B1157,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1157,D1145:D1156,B1145:B1156))","v":194370.97417635471},{"$f":"IFERROR(IF($B1157<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1157,'TMSIS - elig group'!$H:$H,$B1157,'TMSIS - elig group'!$C:$C,E$1),E1156),0)","v":0.40359153247565099},{"$f":"IFERROR(IF($B1157<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1157,'TMSIS - elig group'!$H:$H,$B1157,'TMSIS - elig group'!$C:$C,F$1),F1156),0)","v":0.317816419023917},{"$f":"IFERROR(IF($B1157<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1157,'TMSIS - elig group'!$H:$H,$B1157,'TMSIS - elig group'!$C:$C,G$1),G1156),0)","v":0.10875797258286621},{"$f":"IFERROR(IF($B1157<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1157,'TMSIS - elig group'!$H:$H,$B1157,'TMSIS - elig group'!$C:$C,H$1),H1156),0)","v":7.3027827004903706E-2},{"$f":"IFERROR(IF($B1157<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1157,'TMSIS - elig group'!$H:$H,$B1157,'TMSIS - elig group'!$C:$C,I$1),I1156),0)","v":9.6806248912662068E-2},{"$f":"IFERROR(IF($B1157<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1157,'TMSIS - elig group'!$H:$H,$B1157,'TMSIS - elig group'!$C:$C,J$1),J1156),0)","v":0},{"$f":"IFERROR(IF($B1157<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1157,'TMSIS - elig group'!$H:$H,$B1157,'TMSIS - elig group'!$C:$C,K$1),K1156),0)","v":0},true,194370.97417635471,837325,659369,225639,151510,200842,0,0,0]
["Indiana","2024-08-01",{"$f":"IF($B1161<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1161,'CMS monthly enrollment'!C:C,B1161,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1161,C1149:C1160,B1149:B1160))","v":2122884.4484649226},{"$f":"IF($B1161<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1161,'CMS monthly enrollment'!C:C,B1161,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1161,D1149:D1160,B1149:B1160))","v":209978.46798840538},{"$f":"IFERROR(IF($B1161<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1161,'TMSIS - elig group'!$H:$H,$B1161,'TMSIS - elig group'!$C:$C,E$1),E1160),0)","v":0.40359153247565099},{"$f":"IFERROR(IF($B1161<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1161,'TMSIS - elig group'!$H:$H,$B1161,'TMSIS - elig group'!$C:$C,F$1),F1160),0)","v":0.317816419023917},{"$f":"IFERROR(IF($B1161<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1161,'TMSIS - elig group'!$H:$H,$B1161,'TMSIS - elig group'!$C:$C,G$1),G1160),0)","v":0.10875797258286621},{"$f":"IFERROR(IF($B1161<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1161,'TMSIS - elig group'!$H:$H,$B1161,'TMSIS - elig group'!$C:$C,H$1),H1160),0)","v":7.3027827004903706E-2},{"$f":"IFERROR(IF($B1161<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1161,'TMSIS - elig group'!$H:$H,$B1161,'TMSIS - elig group'!$C:$C,I$1),I1160),0)","v":9.6806248912662068E-2},{"$f":"IFERROR(IF($B1161<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1161,'TMSIS - elig group'!$H:$H,$B1161,'TMSIS - elig group'!$C:$C,J$1),J1160),0)","v":0},{"$f":"IFERROR(IF($B1161<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1161,'TMSIS - elig group'!$H:$H,$B1161,'TMSIS - elig group'!$C:$C,K$1),K1160),0)","v":0},true,209978.46798840538,856778,674688,230881,155030,205508,0,0,0]
["Indiana","2024-09-01",{"$f":"IF($B1162<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1162,'CMS monthly enrollment'!C:C,B1162,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1162,C1150:C1161,B1150:B1161))","v":2134665.4216590654},{"$f":"IF($B1162<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1162,'CMS monthly enrollment'!C:C,B1162,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1162,D1150:D1161,B1150:B1161))","v":213808.88567280676},{"$f":"IFERROR(IF($B1162<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1162,'TMSIS - elig group'!$H:$H,$B1162,'TMSIS - elig group'!$C:$C,E$1),E1161),0)","v":0.40359153247565099},{"$f":"IFERROR(IF($B1162<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1162,'TMSIS - elig group'!$H:$H,$B1162,'TMSIS - elig group'!$C:$C,F$1),F1161),0)","v":0.317816419023917},{"$f":"IFERROR(IF($B1162<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1162,'TMSIS - elig group'!$H:$H,$B1162,'TMSIS - elig group'!$C:$C,G$1),G1161),0)","v":0.10875797258286621},{"$f":"IFERROR(IF($B1162<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1162,'TMSIS - elig group'!$H:$H,$B1162,'TMSIS - elig group'!$C:$C,H$1),H1161),0)","v":7.3027827004903706E-2},{"$f":"IFERROR(IF($B1162<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1162,'TMSIS - elig group'!$H:$H,$B1162,'TMSIS - elig group'!$C:$C,I$1),I1161),0)","v":9.6806248912662068E-2},{"$f":"IFERROR(IF($B1162<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1162,'TMSIS - elig group'!$H:$H,$B1162,'TMSIS - elig group'!$C:$C,J$1),J1161),0)","v":0},{"$f":"IFERROR(IF($B1162<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1162,'TMSIS - elig group'!$H:$H,$B1162,'TMSIS - elig group'!$C:$C,K$1),K1161),0)","v":0},true,213808.88567280676,861533,678432,232162,155890,206649,0,0,0]
["Indiana","2025-01-01",{"$f":"IF($B1166<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1166,'CMS monthly enrollment'!C:C,B1166,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1166,C1154:C1165,B1154:B1165))","v":2182891.5546503235},{"$f":"IF($B1166<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1166,'CMS monthly enrollment'!C:C,B1166,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1166,D1154:D1165,B1154:B1165))","v":228954.52252758481},{"$f":"IFERROR(IF($B1166<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1166,'TMSIS - elig group'!$H:$H,$B1166,'TMSIS - elig group'!$C:$C,E$1),E1165),0)","v":0.40359153247565099},{"$f":"IFERROR(IF($B1166<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1166,'TMSIS - elig group'!$H:$H,$B1166,'TMSIS - elig group'!$C:$C,F$1),F1165),0)","v":0.317816419023917},{"$f":"IFERROR(IF($B1166<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1166,'TMSIS - elig group'!$H:$H,$B1166,'TMSIS - elig group'!$C:$C,G$1),G1165),0)","v":0.10875797258286621},{"$f":"IFERROR(IF($B1166<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1166,'TMSIS - elig group'!$H:$H,$B1166,'TMSIS - elig group'!$C:$C,H$1),H1165),0)","v":7.3027827004903706E-2},{"$f":"IFERROR(IF($B1166<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1166,'TMSIS - elig group'!$H:$H,$B1166,'TMSIS - elig group'!$C:$C,I$1),I1165),0)","v":9.6806248912662068E-2},{"$f":"IFERROR(IF($B1166<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1166,'TMSIS - elig group'!$H:$H,$B1166,'TMSIS - elig group'!$C:$C,J$1),J1165),0)","v":0},{"$f":"IFERROR(IF($B1166<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1166,'TMSIS - elig group'!$H:$H,$B1166,'TMSIS - elig group'!$C:$C,K$1),K1165),0)","v":0},true,228954.52252758481,880997,693759,237407,159412,211318,0,0,0]
["Indiana","2025-02-01",{"$f":"IF($B1167<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1167,'CMS monthly enrollment'!C:C,B1167,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1167,C1155:C1166,B1155:B1166))","v":2195350.7062860113},{"$f":"IF($B1167<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1167,'CMS monthly enrollment'!C:C,B1167,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1167,D1155:D1166,B1155:B1166))","v":232893.35934148077},{"$f":"IFERROR(IF($B1167<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1167,'TMSIS - elig group'!$H:$H,$B1167,'TMSIS - elig group'!$C:$C,E$1),E1166),0)","v":0.40359153247565099},{"$f":"IFERROR(IF($B1167<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1167,'TMSIS - elig group'!$H:$H,$B1167,'TMSIS - elig group'!$C:$C,F$1),F1166),0)","v":0.317816419023917},{"$f":"IFERROR(IF($B1167<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1167,'TMSIS - elig group'!$H:$H,$B1167,'TMSIS - elig group'!$C:$C,G$1),G1166),0)","v":0.10875797258286621},{"$f":"IFERROR(IF($B1167<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1167,'TMSIS - elig group'!$H:$H,$B1167,'TMSIS - elig group'!$C:$C,H$1),H1166),0)","v":7.3027827004903706E-2},{"$f":"IFERROR(IF($B1167<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1167,'TMSIS - elig group'!$H:$H,$B1167,'TMSIS - elig group'!$C:$C,I$1),I1166),0)","v":9.6806248912662068E-2},{"$f":"IFERROR(IF($B1167<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1167,'TMSIS - elig group'!$H:$H,$B1167,'TMSIS - elig group'!$C:$C,J$1),J1166),0)","v":0},{"$f":"IFERROR(IF($B1167<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1167,'TMSIS - elig group'!$H:$H,$B1167,'TMSIS - elig group'!$C:$C,K$1),K1166),0)","v":0},true,232893.35934148077,886025,697718,238762,160322,212524,0,0,0]
["Indiana","2025-06-01",{"$f":"IF($B1171<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1171,'CMS monthly enrollment'!C:C,B1171,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1171,C1159:C1170,B1159:B1170))","v":2241730.5778643657},{"$f":"IF($B1171<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1171,'CMS monthly enrollment'!C:C,B1171,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1171,D1159:D1170,B1159:B1170))","v":247882.72939285077},{"$f":"IFERROR(IF($B1171<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1171,'TMSIS - elig group'!$H:$H,$B1171,'TMSIS - elig group'!$C:$C,E$1),E1170),0)","v":0.40359153247565099},{"$f":"IFERROR(IF($B1171<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1171,'TMSIS - elig group'!$H:$H,$B1171,'TMSIS - elig group'!$C:$C,F$1),F1170),0)","v":0.317816419023917},{"$f":"IFERROR(IF($B1171<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1171,'TMSIS - elig group'!$H:$H,$B1171,'TMSIS - elig group'!$C:$C,G$1),G1170),0)","v":0.10875797258286621},{"$f":"IFERROR(IF($B1171<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1171,'TMSIS - elig group'!$H:$H,$B1171,'TMSIS - elig group'!$C:$C,H$1),H1170),0)","v":7.3027827004903706E-2},{"$f":"IFERROR(IF($B1171<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1171,'TMSIS - elig group'!$H:$H,$B1171,'TMSIS - elig group'!$C:$C,I$1),I1170),0)","v":9.6806248912662068E-2},{"$f":"IFERROR(IF($B1171<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1171,'TMSIS - elig group'!$H:$H,$B1171,'TMSIS - elig group'!$C:$C,J$1),J1170),0)","v":0},{"$f":"IFERROR(IF($B1171<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1171,'TMSIS - elig group'!$H:$H,$B1171,'TMSIS - elig group'!$C:$C,K$1),K1170),0)","v":0},true,247882.72939285077,904743,712459,243806,163709,217014,0,0,0]
["Iowa","2019-02-01",{"$f":"IF($B1173<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1173,'CMS monthly enrollment'!C:C,B1173,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1173,C1161:C1172,B1161:B1172))","v":600257},{"$f":"IF($B1173<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1173,'CMS monthly enrollment'!C:C,B1173,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1173,D1161:D1172,B1161:B1172))","v":73511},{"$f":"IFERROR(IF($B1173<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1173,'TMSIS - elig group'!$H:$H,$B1173,'TMSIS - elig group'!$C:$C,E$1),E1172),0)","v":0.40571210405243691},{"$f":"IFERROR(IF($B1173<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1173,'TMSIS - elig group'!$H:$H,$B1173,'TMSIS - elig group'!$C:$C,F$1),F1172),0)","v":0.27798542778218033},{"$f":"IFERROR(IF($B1173<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1173,'TMSIS - elig group'!$H:$H,$B1173,'TMSIS - elig group'!$C:$C,G$1),G1172),0)","v":0.12464347474565994},{"$f":"IFERROR(IF($B1173<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1173,'TMSIS - elig group'!$H:$H,$B1173,'TMSIS - elig group'!$C:$C,H$1),H1172),0)","v":6.510977288258489E-2},{"$f":"IFERROR(IF($B1173<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1173,'TMSIS - elig group'!$H:$H,$B1173,'TMSIS - elig group'!$C:$C,I$1),I1172),0)","v":0.12654922053713799},{"$f":"IFERROR(IF($B1173<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1173,'TMSIS - elig group'!$H:$H,$B1173,'TMSIS - elig group'!$C:$C,J$1),J1172),0)","v":0},{"$f":"IFERROR(IF($B1173<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1173,'TMSIS - elig group'!$H:$H,$B1173,'TMSIS - elig group'!$C:$C,K$1),K1172),0)","v":0},true,73511,243532,166863,74818,39083,75962,0,0,0]
["Iowa","2019-05-01",{"$f":"IF($B1176<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1176,'CMS monthly enrollment'!C:C,B1176,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1176,C1164:C1175,B1164:B1175))","v":600632},{"$f":"IF($B1176<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1176,'CMS monthly enrollment'!C:C,B1176,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1176,D1164:D1175,B1164:B1175))","v":73415},{"$f":"IFERROR(IF($B1176<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1176,'TMSIS - elig group'!$H:$H,$B1176,'TMSIS - elig group'!$C:$C,E$1),E1175),0)","v":0.40874850169595267},{"$f":"IFERROR(IF($B1176<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1176,'TMSIS - elig group'!$H:$H,$B1176,'TMSIS - elig group'!$C:$C,F$1),F1175),0)","v":0.27644347249496315},{"$f":"IFERROR(IF($B1176<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1176,'TMSIS - elig group'!$H:$H,$B1176,'TMSIS - elig group'!$C:$C,G$1),G1175),0)","v":0.123858738619265},{"$f":"IFERROR(IF($B1176<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1176,'TMSIS - elig group'!$H:$H,$B1176,'TMSIS - elig group'!$C:$C,H$1),H1175),0)","v":6.4986547142383513E-2},{"$f":"IFERROR(IF($B1176<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1176,'TMSIS - elig group'!$H:$H,$B1176,'TMSIS - elig group'!$C:$C,I$1),I1175),0)","v":0.12596274004743566},{"$f":"IFERROR(IF($B1176<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1176,'TMSIS - elig group'!$H:$H,$B1176,'TMSIS - elig group'!$C:$C,J$1),J1175),0)","v":0},{"$f":"IFERROR(IF($B1176<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1176,'TMSIS - elig group'!$H:$H,$B1176,'TMSIS - elig group'!$C:$C,K$1),K1175),0)","v":0},true,73415,245507,166041,74394,39033,75657,0,0,0]
["Iowa","2019-08-01",{"$f":"IF($B1179<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1179,'CMS monthly enrollment'!C:C,B1179,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1179,C1167:C1178,B1167:B1178))","v":603062},{"$f":"IF($B1179<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1179,'CMS monthly enrollment'!C:C,B1179,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1179,D1167:D1178,B1167:B1178))","v":75929},{"$f":"IFERROR(IF($B1179<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1179,'TMSIS - elig group'!$H:$H,$B1179,'TMSIS - elig group'!$C:$C,E$1),E1178),0)","v":0.4070213941788523},{"$f":"IFERROR(IF($B1179<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1179,'TMSIS - elig group'!$H:$H,$B1179,'TMSIS - elig group'!$C:$C,F$1),F1178),0)","v":0.27887864774560744},{"$f":"IFERROR(IF($B1179<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1179,'TMSIS - elig group'!$H:$H,$B1179,'TMSIS - elig group'!$C:$C,G$1),G1178),0)","v":0.12242895074511199},{"$f":"IFERROR(IF($B1179<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1179,'TMSIS - elig group'!$H:$H,$B1179,'TMSIS - elig group'!$C:$C,H$1),H1178),0)","v":6.5646716552538967E-2},{"$f":"IFERROR(IF($B1179<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1179,'TMSIS - elig group'!$H:$H,$B1179,'TMSIS - elig group'!$C:$C,I$1),I1178),0)","v":0.12602429077788929},{"$f":"IFERROR(IF($B1179<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1179,'TMSIS - elig group'!$H:$H,$B1179,'TMSIS - elig group'!$C:$C,J$1),J1178),0)","v":0},{"$f":"IFERROR(IF($B1179<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1179,'TMSIS - elig group'!$H:$H,$B1179,'TMSIS - elig group'!$C:$C,K$1),K1178),0)","v":0},true,75929,245459,168181,73832,39589,76000,0,0,0]
["Iowa","2019-11-01",{"$f":"IF($B1182<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1182,'CMS monthly enrollment'!C:C,B1182,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1182,C1170:C1181,B1170:B1181))","v":601751},{"$f":"IF($B1182<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1182,'CMS monthly enrollment'!C:C,B1182,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1182,D1170:D1181,B1170:B1181))","v":77405},{"$f":"IFERROR(IF($B1182<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1182,'TMSIS - elig group'!$H:$H,$B1182,'TMSIS - elig group'!$C:$C,E$1),E1181),0)","v":0.40384701003650797},{"$f":"IFERROR(IF($B1182<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1182,'TMSIS - elig group'!$H:$H,$B1182,'TMSIS - elig group'!$C:$C,F$1),F1181),0)","v":0.28399405950669737},{"$f":"IFERROR(IF($B1182<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1182,'TMSIS - elig group'!$H:$H,$B1182,'TMSIS - elig group'!$C:$C,G$1),G1181),0)","v":0.11922646381641713},{"$f":"IFERROR(IF($B1182<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1182,'TMSIS - elig group'!$H:$H,$B1182,'TMSIS - elig group'!$C:$C,H$1),H1181),0)","v":6.609116812740895E-2},{"$f":"IFERROR(IF($B1182<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1182,'TMSIS - elig group'!$H:$H,$B1182,'TMSIS - elig group'!$C:$C,I$1),I1181),0)","v":0.1268412985129686},{"$f":"IFERROR(IF($B1182<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1182,'TMSIS - elig group'!$H:$H,$B1182,'TMSIS - elig group'!$C:$C,J$1),J1181),0)","v":0},{"$f":"IFERROR(IF($B1182<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1182,'TMSIS - elig group'!$H:$H,$B1182,'TMSIS - elig group'!$C:$C,K$1),K1181),0)","v":0},true,77405,243015,170894,71745,39770,76327,0,0,0]
["Iowa","2020-02-01",{"$f":"IF($B1185<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1185,'CMS monthly enrollment'!C:C,B1185,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1185,C1173:C1184,B1173:B1184))","v":597839},{"$f":"IF($B1185<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1185,'CMS monthly enrollment'!C:C,B1185,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1185,D1173:D1184,B1173:B1184))","v":79302},{"$f":"IFERROR(IF($B1185<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1185,'TMSIS - elig group'!$H:$H,$B1185,'TMSIS - elig group'!$C:$C,E$1),E1184),0)","v":0.4015235722499042},{"$f":"IFERROR(IF($B1185<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1185,'TMSIS - elig group'!$H:$H,$B1185,'TMSIS - elig group'!$C:$C,F$1),F1184),0)","v":0.28576242493931264},{"$f":"IFERROR(IF($B1185<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1185,'TMSIS - elig group'!$H:$H,$B1185,'TMSIS - elig group'!$C:$C,G$1),G1184),0)","v":0.118056087900856},{"$f":"IFERROR(IF($B1185<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1185,'TMSIS - elig group'!$H:$H,$B1185,'TMSIS - elig group'!$C:$C,H$1),H1184),0)","v":6.6353647629998722E-2},{"$f":"IFERROR(IF($B1185<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1185,'TMSIS - elig group'!$H:$H,$B1185,'TMSIS - elig group'!$C:$C,I$1),I1184),0)","v":0.12830426727992844},{"$f":"IFERROR(IF($B1185<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1185,'TMSIS - elig group'!$H:$H,$B1185,'TMSIS - elig group'!$C:$C,J$1),J1184),0)","v":0},{"$f":"IFERROR(IF($B1185<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1185,'TMSIS - elig group'!$H:$H,$B1185,'TMSIS - elig group'!$C:$C,K$1),K1184),0)","v":0},true,79302,240046,170840,70579,39669,76705,0,0,0]
["Iowa","2020-05-01",{"$f":"IF($B1188<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1188,'CMS monthly enrollment'!C:C,B1188,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1188,C1176:C1187,B1176:B1187))","v":613151},{"$f":"IF($B1188<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1188,'CMS monthly enrollment'!C:C,B1188,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1188,D1176:D1187,B1176:B1187))","v":81221},{"$f":"IFERROR(IF($B1188<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1188,'TMSIS - elig group'!$H:$H,$B1188,'TMSIS - elig group'!$C:$C,E$1),E1187),0)","v":0.3971388931902467},{"$f":"IFERROR(IF($B1188<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1188,'TMSIS - elig group'!$H:$H,$B1188,'TMSIS - elig group'!$C:$C,F$1),F1187),0)","v":0.2919871178243576},{"$f":"IFERROR(IF($B1188<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1188,'TMSIS - elig group'!$H:$H,$B1188,'TMSIS - elig group'!$C:$C,G$1),G1187),0)","v":0.11880037476557601},{"$f":"IFERROR(IF($B1188<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1188,'TMSIS - elig group'!$H:$H,$B1188,'TMSIS - elig group'!$C:$C,H$1),H1187),0)","v":6.5425998657976353E-2},{"$f":"IFERROR(IF($B1188<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1188,'TMSIS - elig group'!$H:$H,$B1188,'TMSIS - elig group'!$C:$C,I$1),I1187),0)","v":0.12664761556184337},{"$f":"IFERROR(IF($B1188<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1188,'TMSIS - elig group'!$H:$H,$B1188,'TMSIS - elig group'!$C:$C,J$1),J1187),0)","v":0},{"$f":"IFERROR(IF($B1188<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1188,'TMSIS - elig group'!$H:$H,$B1188,'TMSIS - elig group'!$C:$C,K$1),K1187),0)","v":0},true,81221,243506,179032,72843,40116,77654,0,0,0]
["Iowa","2020-06-01",{"$f":"IF($B1189<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1189,'CMS monthly enrollment'!C:C,B1189,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1189,C1177:C1188,B1177:B1188))","v":621701},{"$f":"IF($B1189<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1189,'CMS monthly enrollment'!C:C,B1189,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1189,D1177:D1188,B1177:B1188))","v":80866},{"$f":"IFERROR(IF($B1189<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1189,'TMSIS - elig group'!$H:$H,$B1189,'TMSIS - elig group'!$C:$C,E$1),E1188),0)","v":0.39717987557729634},{"$f":"IFERROR(IF($B1189<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1189,'TMSIS - elig group'!$H:$H,$B1189,'TMSIS - elig group'!$C:$C,F$1),F1188),0)","v":0.29275158230535597},{"$f":"IFERROR(IF($B1189<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1189,'TMSIS - elig group'!$H:$H,$B1189,'TMSIS - elig group'!$C:$C,G$1),G1188),0)","v":0.1201162390311767},{"$f":"IFERROR(IF($B1189<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1189,'TMSIS - elig group'!$H:$H,$B1189,'TMSIS - elig group'!$C:$C,H$1),H1188),0)","v":6.4491971508467014E-2},{"$f":"IFERROR(IF($B1189<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1189,'TMSIS - elig group'!$H:$H,$B1189,'TMSIS - elig group'!$C:$C,I$1),I1188),0)","v":0.12542636161641429},{"$f":"IFERROR(IF($B1189<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1189,'TMSIS - elig group'!$H:$H,$B1189,'TMSIS - elig group'!$C:$C,J$1),J1188),0)","v":3.3969961289685019E-5},{"$f":"IFERROR(IF($B1189<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1189,'TMSIS - elig group'!$H:$H,$B1189,'TMSIS - elig group'!$C:$C,K$1),K1188),0)","v":0},true,80866,246927,182004,74676,40095,77978,21,0,0]
["Iowa","2020-10-01",{"$f":"IF($B1193<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1193,'CMS monthly enrollment'!C:C,B1193,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1193,C1181:C1192,B1181:B1192))","v":653337},{"$f":"IF($B1193<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1193,'CMS monthly enrollment'!C:C,B1193,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1193,D1181:D1192,B1181:B1192))","v":80582},{"$f":"IFERROR(IF($B1193<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1193,'TMSIS - elig group'!$H:$H,$B1193,'TMSIS - elig group'!$C:$C,E$1),E1192),0)","v":0.39719589728197136},{"$f":"IFERROR(IF($B1193<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1193,'TMSIS - elig group'!$H:$H,$B1193,'TMSIS - elig group'!$C:$C,F$1),F1192),0)","v":0.29604485858099866},{"$f":"IFERROR(IF($B1193<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1193,'TMSIS - elig group'!$H:$H,$B1193,'TMSIS - elig group'!$C:$C,G$1),G1192),0)","v":0.12459409075593654},{"$f":"IFERROR(IF($B1193<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1193,'TMSIS - elig group'!$H:$H,$B1193,'TMSIS - elig group'!$C:$C,H$1),H1192),0)","v":6.1762944587410815E-2},{"$f":"IFERROR(IF($B1193<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1193,'TMSIS - elig group'!$H:$H,$B1193,'TMSIS - elig group'!$C:$C,I$1),I1192),0)","v":0.12016532111522599},{"$f":"IFERROR(IF($B1193<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1193,'TMSIS - elig group'!$H:$H,$B1193,'TMSIS - elig group'!$C:$C,J$1),J1192),0)","v":2.3688767845661055E-4},{"$f":"IFERROR(IF($B1193<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1193,'TMSIS - elig group'!$H:$H,$B1193,'TMSIS - elig group'!$C:$C,K$1),K1192),0)","v":0},true,80582,259503,193417,81402,40352,78508,155,0,0]
["Iowa","2020-12-01",{"$f":"IF($B1195<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1195,'CMS monthly enrollment'!C:C,B1195,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1195,C1183:C1194,B1183:B1194))","v":667702},{"$f":"IF($B1195<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1195,'CMS monthly enrollment'!C:C,B1195,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1195,D1183:D1194,B1183:B1194))","v":82316},{"$f":"IFERROR(IF($B1195<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1195,'TMSIS - elig group'!$H:$H,$B1195,'TMSIS - elig group'!$C:$C,E$1),E1194),0)","v":0.39373020525325031},{"$f":"IFERROR(IF($B1195<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1195,'TMSIS - elig group'!$H:$H,$B1195,'TMSIS - elig group'!$C:$C,F$1),F1194),0)","v":0.30264448454803528},{"$f":"IFERROR(IF($B1195<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1195,'TMSIS - elig group'!$H:$H,$B1195,'TMSIS - elig group'!$C:$C,G$1),G1194),0)","v":0.12564650236996858},{"$f":"IFERROR(IF($B1195<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1195,'TMSIS - elig group'!$H:$H,$B1195,'TMSIS - elig group'!$C:$C,H$1),H1194),0)","v":5.9697859610867147E-2},{"$f":"IFERROR(IF($B1195<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1195,'TMSIS - elig group'!$H:$H,$B1195,'TMSIS - elig group'!$C:$C,I$1),I1194),0)","v":0.11789351488449734},{"$f":"IFERROR(IF($B1195<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1195,'TMSIS - elig group'!$H:$H,$B1195,'TMSIS - elig group'!$C:$C,J$1),J1194),0)","v":3.874333333813424E-4},{"$f":"IFERROR(IF($B1195<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1195,'TMSIS - elig group'!$H:$H,$B1195,'TMSIS - elig group'!$C:$C,K$1),K1194),0)","v":0},true,82316,262894,202076,83894,39860,78718,259,0,0]
["Iowa","2021-03-01",{"$f":"IF($B1198<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1198,'CMS monthly enrollment'!C:C,B1198,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1198,C1186:C1197,B1186:B1197))","v":686127},{"$f":"IF($B1198<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1198,'CMS monthly enrollment'!C:C,B1198,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1198,D1186:D1197,B1186:B1197))","v":81791},{"$f":"IFERROR(IF($B1198<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1198,'TMSIS - elig group'!$H:$H,$B1198,'TMSIS - elig group'!$C:$C,E$1),E1197),0)","v":0.39373020525325031},{"$f":"IFERROR(IF($B1198<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1198,'TMSIS - elig group'!$H:$H,$B1198,'TMSIS - elig group'!$C:$C,F$1),F1197),0)","v":0.30264448454803528},{"$f":"IFERROR(IF($B1198<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1198,'TMSIS - elig group'!$H:$H,$B1198,'TMSIS - elig group'!$C:$C,G$1),G1197),0)","v":0.12564650236996858},{"$f":"IFERROR(IF($B1198<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1198,'TMSIS - elig group'!$H:$H,$B1198,'TMSIS - elig group'!$C:$C,H$1),H1197),0)","v":5.9697859610867147E-2},{"$f":"IFERROR(IF($B1198<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1198,'TMSIS - elig group'!$H:$H,$B1198,'TMSIS - elig group'!$C:$C,I$1),I1197),0)","v":0.11789351488449734},{"$f":"IFERROR(IF($B1198<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1198,'TMSIS - elig group'!$H:$H,$B1198,'TMSIS - elig group'!$C:$C,J$1),J1197),0)","v":3.874333333813424E-4},{"$f":"IFERROR(IF($B1198<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1198,'TMSIS - elig group'!$H:$H,$B1198,'TMSIS - elig group'!$C:$C,K$1),K1197),0)","v":0},true,81791,270149,207653,86209,40960,80890,266,0,0]
["Iowa","2021-05-01",{"$f":"IF($B1200<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1200,'CMS monthly enrollment'!C:C,B1200,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1200,C1188:C1199,B1188:B1199))","v":696531},{"$f":"IF($B1200<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1200,'CMS monthly enrollment'!C:C,B1200,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1200,D1188:D1199,B1188:B1199))","v":81716},{"$f":"IFERROR(IF($B1200<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1200,'TMSIS - elig group'!$H:$H,$B1200,'TMSIS - elig group'!$C:$C,E$1),E1199),0)","v":0.39373020525325031},{"$f":"IFERROR(IF($B1200<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1200,'TMSIS - elig group'!$H:$H,$B1200,'TMSIS - elig group'!$C:$C,F$1),F1199),0)","v":0.30264448454803528},{"$f":"IFERROR(IF($B1200<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1200,'TMSIS - elig group'!$H:$H,$B1200,'TMSIS - elig group'!$C:$C,G$1),G1199),0)","v":0.12564650236996858},{"$f":"IFERROR(IF($B1200<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1200,'TMSIS - elig group'!$H:$H,$B1200,'TMSIS - elig group'!$C:$C,H$1),H1199),0)","v":5.9697859610867147E-2},{"$f":"IFERROR(IF($B1200<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1200,'TMSIS - elig group'!$H:$H,$B1200,'TMSIS - elig group'!$C:$C,I$1),I1199),0)","v":0.11789351488449734},{"$f":"IFERROR(IF($B1200<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1200,'TMSIS - elig group'!$H:$H,$B1200,'TMSIS - elig group'!$C:$C,J$1),J1199),0)","v":3.874333333813424E-4},{"$f":"IFERROR(IF($B1200<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1200,'TMSIS - elig group'!$H:$H,$B1200,'TMSIS - elig group'!$C:$C,K$1),K1199),0)","v":0},true,81716,274245,210801,87517,41581,82116,270,0,0]
["Iowa","2021-09-01",{"$f":"IF($B1204<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1204,'CMS monthly enrollment'!C:C,B1204,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1204,C1192:C1203,B1192:B1203))","v":714981},{"$f":"IF($B1204<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1204,'CMS monthly enrollment'!C:C,B1204,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1204,D1192:D1203,B1192:B1203))","v":79853},{"$f":"IFERROR(IF($B1204<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1204,'TMSIS - elig group'!$H:$H,$B1204,'TMSIS - elig group'!$C:$C,E$1),E1203),0)","v":0.39373020525325031},{"$f":"IFERROR(IF($B1204<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1204,'TMSIS - elig group'!$H:$H,$B1204,'TMSIS - elig group'!$C:$C,F$1),F1203),0)","v":0.30264448454803528},{"$f":"IFERROR(IF($B1204<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1204,'TMSIS - elig group'!$H:$H,$B1204,'TMSIS - elig group'!$C:$C,G$1),G1203),0)","v":0.12564650236996858},{"$f":"IFERROR(IF($B1204<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1204,'TMSIS - elig group'!$H:$H,$B1204,'TMSIS - elig group'!$C:$C,H$1),H1203),0)","v":5.9697859610867147E-2},{"$f":"IFERROR(IF($B1204<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1204,'TMSIS - elig group'!$H:$H,$B1204,'TMSIS - elig group'!$C:$C,I$1),I1203),0)","v":0.11789351488449734},{"$f":"IFERROR(IF($B1204<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1204,'TMSIS - elig group'!$H:$H,$B1204,'TMSIS - elig group'!$C:$C,J$1),J1203),0)","v":3.874333333813424E-4},{"$f":"IFERROR(IF($B1204<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1204,'TMSIS - elig group'!$H:$H,$B1204,'TMSIS - elig group'!$C:$C,K$1),K1203),0)","v":0},true,79853,281510,216385,89835,42683,84292,277,0,0]
["Iowa","2021-12-01",{"$f":"IF($B1207<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1207,'CMS monthly enrollment'!C:C,B1207,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1207,C1195:C1206,B1195:B1206))","v":727367},{"$f":"IF($B1207<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1207,'CMS monthly enrollment'!C:C,B1207,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1207,D1195:D1206,B1195:B1206))","v":77654},{"$f":"IFERROR(IF($B1207<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1207,'TMSIS - elig group'!$H:$H,$B1207,'TMSIS - elig group'!$C:$C,E$1),E1206),0)","v":0.39373020525325031},{"$f":"IFERROR(IF($B1207<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1207,'TMSIS - elig group'!$H:$H,$B1207,'TMSIS - elig group'!$C:$C,F$1),F1206),0)","v":0.30264448454803528},{"$f":"IFERROR(IF($B1207<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1207,'TMSIS - elig group'!$H:$H,$B1207,'TMSIS - elig group'!$C:$C,G$1),G1206),0)","v":0.12564650236996858},{"$f":"IFERROR(IF($B1207<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1207,'TMSIS - elig group'!$H:$H,$B1207,'TMSIS - elig group'!$C:$C,H$1),H1206),0)","v":5.9697859610867147E-2},{"$f":"IFERROR(IF($B1207<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1207,'TMSIS - elig group'!$H:$H,$B1207,'TMSIS - elig group'!$C:$C,I$1),I1206),0)","v":0.11789351488449734},{"$f":"IFERROR(IF($B1207<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1207,'TMSIS - elig group'!$H:$H,$B1207,'TMSIS - elig group'!$C:$C,J$1),J1206),0)","v":3.874333333813424E-4},{"$f":"IFERROR(IF($B1207<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1207,'TMSIS - elig group'!$H:$H,$B1207,'TMSIS - elig group'!$C:$C,K$1),K1206),0)","v":0},true,77654,286386,220134,91391,43422,85752,282,0,0]
["Iowa","2022-01-01",{"$f":"IF($B1208<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1208,'CMS monthly enrollment'!C:C,B1208,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1208,C1196:C1207,B1196:B1207))","v":732798},{"$f":"IF($B1208<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1208,'CMS monthly enrollment'!C:C,B1208,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1208,D1196:D1207,B1196:B1207))","v":77300},{"$f":"IFERROR(IF($B1208<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1208,'TMSIS - elig group'!$H:$H,$B1208,'TMSIS - elig group'!$C:$C,E$1),E1207),0)","v":0.39373020525325031},{"$f":"IFERROR(IF($B1208<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1208,'TMSIS - elig group'!$H:$H,$B1208,'TMSIS - elig group'!$C:$C,F$1),F1207),0)","v":0.30264448454803528},{"$f":"IFERROR(IF($B1208<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1208,'TMSIS - elig group'!$H:$H,$B1208,'TMSIS - elig group'!$C:$C,G$1),G1207),0)","v":0.12564650236996858},{"$f":"IFERROR(IF($B1208<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1208,'TMSIS - elig group'!$H:$H,$B1208,'TMSIS - elig group'!$C:$C,H$1),H1207),0)","v":5.9697859610867147E-2},{"$f":"IFERROR(IF($B1208<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1208,'TMSIS - elig group'!$H:$H,$B1208,'TMSIS - elig group'!$C:$C,I$1),I1207),0)","v":0.11789351488449734},{"$f":"IFERROR(IF($B1208<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1208,'TMSIS - elig group'!$H:$H,$B1208,'TMSIS - elig group'!$C:$C,J$1),J1207),0)","v":3.874333333813424E-4},{"$f":"IFERROR(IF($B1208<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1208,'TMSIS - elig group'!$H:$H,$B1208,'TMSIS - elig group'!$C:$C,K$1),K1207),0)","v":0},true,77300,288525,221777,92074,43746,86392,284,0,0]
["Iowa","2022-04-01",{"$f":"IF($B1211<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1211,'CMS monthly enrollment'!C:C,B1211,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1211,C1199:C1210,B1199:B1210))","v":743450},{"$f":"IF($B1211<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1211,'CMS monthly enrollment'!C:C,B1211,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1211,D1199:D1210,B1199:B1210))","v":74932},{"$f":"IFERROR(IF($B1211<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1211,'TMSIS - elig group'!$H:$H,$B1211,'TMSIS - elig group'!$C:$C,E$1),E1210),0)","v":0.39373020525325031},{"$f":"IFERROR(IF($B1211<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1211,'TMSIS - elig group'!$H:$H,$B1211,'TMSIS - elig group'!$C:$C,F$1),F1210),0)","v":0.30264448454803528},{"$f":"IFERROR(IF($B1211<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1211,'TMSIS - elig group'!$H:$H,$B1211,'TMSIS - elig group'!$C:$C,G$1),G1210),0)","v":0.12564650236996858},{"$f":"IFERROR(IF($B1211<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1211,'TMSIS - elig group'!$H:$H,$B1211,'TMSIS - elig group'!$C:$C,H$1),H1210),0)","v":5.9697859610867147E-2},{"$f":"IFERROR(IF($B1211<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1211,'TMSIS - elig group'!$H:$H,$B1211,'TMSIS - elig group'!$C:$C,I$1),I1210),0)","v":0.11789351488449734},{"$f":"IFERROR(IF($B1211<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1211,'TMSIS - elig group'!$H:$H,$B1211,'TMSIS - elig group'!$C:$C,J$1),J1210),0)","v":3.874333333813424E-4},{"$f":"IFERROR(IF($B1211<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1211,'TMSIS - elig group'!$H:$H,$B1211,'TMSIS - elig group'!$C:$C,K$1),K1210),0)","v":0},true,74932,292719,225001,93412,44382,87648,288,0,0]
["Iowa","2022-06-01",{"$f":"IF($B1213<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1213,'CMS monthly enrollment'!C:C,B1213,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1213,C1201:C1212,B1201:B1212))","v":750262},{"$f":"IF($B1213<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1213,'CMS monthly enrollment'!C:C,B1213,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1213,D1201:D1212,B1201:B1212))","v":73675},{"$f":"IFERROR(IF($B1213<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1213,'TMSIS - elig group'!$H:$H,$B1213,'TMSIS - elig group'!$C:$C,E$1),E1212),0)","v":0.39373020525325031},{"$f":"IFERROR(IF($B1213<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1213,'TMSIS - elig group'!$H:$H,$B1213,'TMSIS - elig group'!$C:$C,F$1),F1212),0)","v":0.30264448454803528},{"$f":"IFERROR(IF($B1213<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1213,'TMSIS - elig group'!$H:$H,$B1213,'TMSIS - elig group'!$C:$C,G$1),G1212),0)","v":0.12564650236996858},{"$f":"IFERROR(IF($B1213<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1213,'TMSIS - elig group'!$H:$H,$B1213,'TMSIS - elig group'!$C:$C,H$1),H1212),0)","v":5.9697859610867147E-2},{"$f":"IFERROR(IF($B1213<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1213,'TMSIS - elig group'!$H:$H,$B1213,'TMSIS - elig group'!$C:$C,I$1),I1212),0)","v":0.11789351488449734},{"$f":"IFERROR(IF($B1213<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1213,'TMSIS - elig group'!$H:$H,$B1213,'TMSIS - elig group'!$C:$C,J$1),J1212),0)","v":3.874333333813424E-4},{"$f":"IFERROR(IF($B1213<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1213,'TMSIS - elig group'!$H:$H,$B1213,'TMSIS - elig group'!$C:$C,K$1),K1212),0)","v":0},true,73675,295401,227063,94268,44789,88451,291,0,0]
["Iowa","2022-10-01",{"$f":"IF($B1217<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1217,'CMS monthly enrollment'!C:C,B1217,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1217,C1205:C1216,B1205:B1216))","v":770115},{"$f":"IF($B1217<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1217,'CMS monthly enrollment'!C:C,B1217,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1217,D1205:D1216,B1205:B1216))","v":71391},{"$f":"IFERROR(IF($B1217<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1217,'TMSIS - elig group'!$H:$H,$B1217,'TMSIS - elig group'!$C:$C,E$1),E1216),0)","v":0.39373020525325031},{"$f":"IFERROR(IF($B1217<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1217,'TMSIS - elig group'!$H:$H,$B1217,'TMSIS - elig group'!$C:$C,F$1),F1216),0)","v":0.30264448454803528},{"$f":"IFERROR(IF($B1217<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1217,'TMSIS - elig group'!$H:$H,$B1217,'TMSIS - elig group'!$C:$C,G$1),G1216),0)","v":0.12564650236996858},{"$f":"IFERROR(IF($B1217<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1217,'TMSIS - elig group'!$H:$H,$B1217,'TMSIS - elig group'!$C:$C,H$1),H1216),0)","v":5.9697859610867147E-2},{"$f":"IFERROR(IF($B1217<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1217,'TMSIS - elig group'!$H:$H,$B1217,'TMSIS - elig group'!$C:$C,I$1),I1216),0)","v":0.11789351488449734},{"$f":"IFERROR(IF($B1217<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1217,'TMSIS - elig group'!$H:$H,$B1217,'TMSIS - elig group'!$C:$C,J$1),J1216),0)","v":3.874333333813424E-4},{"$f":"IFERROR(IF($B1217<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1217,'TMSIS - elig group'!$H:$H,$B1217,'TMSIS - elig group'!$C:$C,K$1),K1216),0)","v":0},true,71391,303218,233071,96762,45974,90792,298,0,0]
["Iowa","2023-01-01",{"$f":"IF($B1220<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1220,'CMS monthly enrollment'!C:C,B1220,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1220,C1208:C1219,B1208:B1219))","v":780926},{"$f":"IF($B1220<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1220,'CMS monthly enrollment'!C:C,B1220,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1220,D1208:D1219,B1208:B1219))","v":70474},{"$f":"IFERROR(IF($B1220<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1220,'TMSIS - elig group'!$H:$H,$B1220,'TMSIS - elig group'!$C:$C,E$1),E1219),0)","v":0.39373020525325031},{"$f":"IFERROR(IF($B1220<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1220,'TMSIS - elig group'!$H:$H,$B1220,'TMSIS - elig group'!$C:$C,F$1),F1219),0)","v":0.30264448454803528},{"$f":"IFERROR(IF($B1220<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1220,'TMSIS - elig group'!$H:$H,$B1220,'TMSIS - elig group'!$C:$C,G$1),G1219),0)","v":0.12564650236996858},{"$f":"IFERROR(IF($B1220<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1220,'TMSIS - elig group'!$H:$H,$B1220,'TMSIS - elig group'!$C:$C,H$1),H1219),0)","v":5.9697859610867147E-2},{"$f":"IFERROR(IF($B1220<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1220,'TMSIS - elig group'!$H:$H,$B1220,'TMSIS - elig group'!$C:$C,I$1),I1219),0)","v":0.11789351488449734},{"$f":"IFERROR(IF($B1220<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1220,'TMSIS - elig group'!$H:$H,$B1220,'TMSIS - elig group'!$C:$C,J$1),J1219),0)","v":3.874333333813424E-4},{"$f":"IFERROR(IF($B1220<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1220,'TMSIS - elig group'!$H:$H,$B1220,'TMSIS - elig group'!$C:$C,K$1),K1219),0)","v":0},true,70474,307474,236343,98121,46620,92066,303,0,0]
["Iowa","2023-03-01",{"$f":"IF($B1222<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1222,'CMS monthly enrollment'!C:C,B1222,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1222,C1210:C1221,B1210:B1221))","v":791405.95663690101},{"$f":"IF($B1222<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1222,'CMS monthly enrollment'!C:C,B1222,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1222,D1210:D1221,B1210:B1221))","v":68919.049273725832},{"$f":"IFERROR(IF($B1222<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1222,'TMSIS - elig group'!$H:$H,$B1222,'TMSIS - elig group'!$C:$C,E$1),E1221),0)","v":0.39373020525325031},{"$f":"IFERROR(IF($B1222<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1222,'TMSIS - elig group'!$H:$H,$B1222,'TMSIS - elig group'!$C:$C,F$1),F1221),0)","v":0.30264448454803528},{"$f":"IFERROR(IF($B1222<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1222,'TMSIS - elig group'!$H:$H,$B1222,'TMSIS - elig group'!$C:$C,G$1),G1221),0)","v":0.12564650236996858},{"$f":"IFERROR(IF($B1222<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1222,'TMSIS - elig group'!$H:$H,$B1222,'TMSIS - elig group'!$C:$C,H$1),H1221),0)","v":5.9697859610867147E-2},{"$f":"IFERROR(IF($B1222<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1222,'TMSIS - elig group'!$H:$H,$B1222,'TMSIS - elig group'!$C:$C,I$1),I1221),0)","v":0.11789351488449734},{"$f":"IFERROR(IF($B1222<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1222,'TMSIS - elig group'!$H:$H,$B1222,'TMSIS - elig group'!$C:$C,J$1),J1221),0)","v":3.874333333813424E-4},{"$f":"IFERROR(IF($B1222<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1222,'TMSIS - elig group'!$H:$H,$B1222,'TMSIS - elig group'!$C:$C,K$1),K1221),0)","v":0},true,68919.049273725832,311600,239515,99437,47245,93302,307,0,0]
["Iowa","2023-07-01",{"$f":"IF($B1226<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1226,'CMS monthly enrollment'!C:C,B1226,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1226,C1214:C1225,B1214:B1225))","v":809437.21743621211},{"$f":"IF($B1226<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1226,'CMS monthly enrollment'!C:C,B1226,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1226,D1214:D1225,B1214:B1225))","v":66933.294372653705},{"$f":"IFERROR(IF($B1226<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1226,'TMSIS - elig group'!$H:$H,$B1226,'TMSIS - elig group'!$C:$C,E$1),E1225),0)","v":0.39373020525325031},{"$f":"IFERROR(IF($B1226<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1226,'TMSIS - elig group'!$H:$H,$B1226,'TMSIS - elig group'!$C:$C,F$1),F1225),0)","v":0.30264448454803528},{"$f":"IFERROR(IF($B1226<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1226,'TMSIS - elig group'!$H:$H,$B1226,'TMSIS - elig group'!$C:$C,G$1),G1225),0)","v":0.12564650236996858},{"$f":"IFERROR(IF($B1226<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1226,'TMSIS - elig group'!$H:$H,$B1226,'TMSIS - elig group'!$C:$C,H$1),H1225),0)","v":5.9697859610867147E-2},{"$f":"IFERROR(IF($B1226<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1226,'TMSIS - elig group'!$H:$H,$B1226,'TMSIS - elig group'!$C:$C,I$1),I1225),0)","v":0.11789351488449734},{"$f":"IFERROR(IF($B1226<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1226,'TMSIS - elig group'!$H:$H,$B1226,'TMSIS - elig group'!$C:$C,J$1),J1225),0)","v":3.874333333813424E-4},{"$f":"IFERROR(IF($B1226<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1226,'TMSIS - elig group'!$H:$H,$B1226,'TMSIS - elig group'!$C:$C,K$1),K1225),0)","v":0},true,66933.294372653705,318700,244972,101703,48322,95427,314,0,0]
["Iowa","2023-10-01",{"$f":"IF($B1229<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1229,'CMS monthly enrollment'!C:C,B1229,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1229,C1217:C1228,B1217:B1228))","v":822510.11754636653},{"$f":"IF($B1229<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1229,'CMS monthly enrollment'!C:C,B1229,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1229,D1217:D1228,B1217:B1228))","v":65403.72653219616},{"$f":"IFERROR(IF($B1229<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1229,'TMSIS - elig group'!$H:$H,$B1229,'TMSIS - elig group'!$C:$C,E$1),E1228),0)","v":0.39373020525325031},{"$f":"IFERROR(IF($B1229<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1229,'TMSIS - elig group'!$H:$H,$B1229,'TMSIS - elig group'!$C:$C,F$1),F1228),0)","v":0.30264448454803528},{"$f":"IFERROR(IF($B1229<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1229,'TMSIS - elig group'!$H:$H,$B1229,'TMSIS - elig group'!$C:$C,G$1),G1228),0)","v":0.12564650236996858},{"$f":"IFERROR(IF($B1229<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1229,'TMSIS - elig group'!$H:$H,$B1229,'TMSIS - elig group'!$C:$C,H$1),H1228),0)","v":5.9697859610867147E-2},{"$f":"IFERROR(IF($B1229<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1229,'TMSIS - elig group'!$H:$H,$B1229,'TMSIS - elig group'!$C:$C,I$1),I1228),0)","v":0.11789351488449734},{"$f":"IFERROR(IF($B1229<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1229,'TMSIS - elig group'!$H:$H,$B1229,'TMSIS - elig group'!$C:$C,J$1),J1228),0)","v":3.874333333813424E-4},{"$f":"IFERROR(IF($B1229<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1229,'TMSIS - elig group'!$H:$H,$B1229,'TMSIS - elig group'!$C:$C,K$1),K1228),0)","v":0},true,65403.72653219616,323847,248928,103346,49102,96969,319,0,0]
["Iowa","2023-12-01",{"$f":"IF($B1231<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1231,'CMS monthly enrollment'!C:C,B1231,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1231,C1219:C1230,B1219:B1230))","v":831447.17695074715},{"$f":"IF($B1231<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1231,'CMS monthly enrollment'!C:C,B1231,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1231,D1219:D1230,B1219:B1230))","v":64296.602915153722},{"$f":"IFERROR(IF($B1231<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1231,'TMSIS - elig group'!$H:$H,$B1231,'TMSIS - elig group'!$C:$C,E$1),E1230),0)","v":0.39373020525325031},{"$f":"IFERROR(IF($B1231<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1231,'TMSIS - elig group'!$H:$H,$B1231,'TMSIS - elig group'!$C:$C,F$1),F1230),0)","v":0.30264448454803528},{"$f":"IFERROR(IF($B1231<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1231,'TMSIS - elig group'!$H:$H,$B1231,'TMSIS - elig group'!$C:$C,G$1),G1230),0)","v":0.12564650236996858},{"$f":"IFERROR(IF($B1231<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1231,'TMSIS - elig group'!$H:$H,$B1231,'TMSIS - elig group'!$C:$C,H$1),H1230),0)","v":5.9697859610867147E-2},{"$f":"IFERROR(IF($B1231<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1231,'TMSIS - elig group'!$H:$H,$B1231,'TMSIS - elig group'!$C:$C,I$1),I1230),0)","v":0.11789351488449734},{"$f":"IFERROR(IF($B1231<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1231,'TMSIS - elig group'!$H:$H,$B1231,'TMSIS - elig group'!$C:$C,J$1),J1230),0)","v":3.874333333813424E-4},{"$f":"IFERROR(IF($B1231<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1231,'TMSIS - elig group'!$H:$H,$B1231,'TMSIS - elig group'!$C:$C,K$1),K1230),0)","v":0},true,64296.602915153722,327366,251633,104468,49636,98022,322,0,0]
["Iowa","2024-01-01",{"$f":"IF($B1232<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1232,'CMS monthly enrollment'!C:C,B1232,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1232,C1220:C1231,B1220:B1231))","v":836327.19314520434},{"$f":"IF($B1232<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1232,'CMS monthly enrollment'!C:C,B1232,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1232,D1220:D1231,B1220:B1231))","v":63765.123787794961},{"$f":"IFERROR(IF($B1232<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1232,'TMSIS - elig group'!$H:$H,$B1232,'TMSIS - elig group'!$C:$C,E$1),E1231),0)","v":0.39373020525325031},{"$f":"IFERROR(IF($B1232<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1232,'TMSIS - elig group'!$H:$H,$B1232,'TMSIS - elig group'!$C:$C,F$1),F1231),0)","v":0.30264448454803528},{"$f":"IFERROR(IF($B1232<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1232,'TMSIS - elig group'!$H:$H,$B1232,'TMSIS - elig group'!$C:$C,G$1),G1231),0)","v":0.12564650236996858},{"$f":"IFERROR(IF($B1232<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1232,'TMSIS - elig group'!$H:$H,$B1232,'TMSIS - elig group'!$C:$C,H$1),H1231),0)","v":5.9697859610867147E-2},{"$f":"IFERROR(IF($B1232<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1232,'TMSIS - elig group'!$H:$H,$B1232,'TMSIS - elig group'!$C:$C,I$1),I1231),0)","v":0.11789351488449734},{"$f":"IFERROR(IF($B1232<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1232,'TMSIS - elig group'!$H:$H,$B1232,'TMSIS - elig group'!$C:$C,J$1),J1231),0)","v":3.874333333813424E-4},{"$f":"IFERROR(IF($B1232<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1232,'TMSIS - elig group'!$H:$H,$B1232,'TMSIS - elig group'!$C:$C,K$1),K1231),0)","v":0},{"$f":"SUM(E1232:K1232)=1","v":true},63765.123787794961,329287,253110,105082,49927,98598,324,0,0]
["Iowa","2024-04-01",{"$f":"IF($B1235<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1235,'CMS monthly enrollment'!C:C,B1235,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1235,C1223:C1234,B1223:B1234))","v":849225.85930524487},{"$f":"IF($B1235<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1235,'CMS monthly enrollment'!C:C,B1235,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1235,D1223:D1234,B1223:B1234))","v":62278.485772643937},{"$f":"IFERROR(IF($B1235<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1235,'TMSIS - elig group'!$H:$H,$B1235,'TMSIS - elig group'!$C:$C,E$1),E1234),0)","v":0.39373020525325031},{"$f":"IFERROR(IF($B1235<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1235,'TMSIS - elig group'!$H:$H,$B1235,'TMSIS - elig group'!$C:$C,F$1),F1234),0)","v":0.30264448454803528},{"$f":"IFERROR(IF($B1235<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1235,'TMSIS - elig group'!$H:$H,$B1235,'TMSIS - elig group'!$C:$C,G$1),G1234),0)","v":0.12564650236996858},{"$f":"IFERROR(IF($B1235<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1235,'TMSIS - elig group'!$H:$H,$B1235,'TMSIS - elig group'!$C:$C,H$1),H1234),0)","v":5.9697859610867147E-2},{"$f":"IFERROR(IF($B1235<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1235,'TMSIS - elig group'!$H:$H,$B1235,'TMSIS - elig group'!$C:$C,I$1),I1234),0)","v":0.11789351488449734},{"$f":"IFERROR(IF($B1235<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1235,'TMSIS - elig group'!$H:$H,$B1235,'TMSIS - elig group'!$C:$C,J$1),J1234),0)","v":3.874333333813424E-4},{"$f":"IFERROR(IF($B1235<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1235,'TMSIS - elig group'!$H:$H,$B1235,'TMSIS - elig group'!$C:$C,K$1),K1234),0)","v":0},true,62278.485772643937,334366,257014,106702,50697,100118,329,0,0]
["Iowa","2024-08-01",{"$f":"IF($B1239<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1239,'CMS monthly enrollment'!C:C,B1239,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1239,C1227:C1238,B1227:B1238))","v":867025.88847644534},{"$f":"IF($B1239<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1239,'CMS monthly enrollment'!C:C,B1239,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1239,D1227:D1238,B1227:B1238))","v":60188.432600367931},{"$f":"IFERROR(IF($B1239<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1239,'TMSIS - elig group'!$H:$H,$B1239,'TMSIS - elig group'!$C:$C,E$1),E1238),0)","v":0.39373020525325031},{"$f":"IFERROR(IF($B1239<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1239,'TMSIS - elig group'!$H:$H,$B1239,'TMSIS - elig group'!$C:$C,F$1),F1238),0)","v":0.30264448454803528},{"$f":"IFERROR(IF($B1239<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1239,'TMSIS - elig group'!$H:$H,$B1239,'TMSIS - elig group'!$C:$C,G$1),G1238),0)","v":0.12564650236996858},{"$f":"IFERROR(IF($B1239<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1239,'TMSIS - elig group'!$H:$H,$B1239,'TMSIS - elig group'!$C:$C,H$1),H1238),0)","v":5.9697859610867147E-2},{"$f":"IFERROR(IF($B1239<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1239,'TMSIS - elig group'!$H:$H,$B1239,'TMSIS - elig group'!$C:$C,I$1),I1238),0)","v":0.11789351488449734},{"$f":"IFERROR(IF($B1239<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1239,'TMSIS - elig group'!$H:$H,$B1239,'TMSIS - elig group'!$C:$C,J$1),J1238),0)","v":3.874333333813424E-4},{"$f":"IFERROR(IF($B1239<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1239,'TMSIS - elig group'!$H:$H,$B1239,'TMSIS - elig group'!$C:$C,K$1),K1238),0)","v":0},true,60188.432600367931,341374,262401,108939,51760,102217,336,0,0]
["Iowa","2024-11-01",{"$f":"IF($B1242<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1242,'CMS monthly enrollment'!C:C,B1242,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1242,C1230:C1241,B1230:B1241))","v":880389.11601302866},{"$f":"IF($B1242<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1242,'CMS monthly enrollment'!C:C,B1242,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1242,D1230:D1241,B1230:B1241))","v":58639.523240628536},{"$f":"IFERROR(IF($B1242<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1242,'TMSIS - elig group'!$H:$H,$B1242,'TMSIS - elig group'!$C:$C,E$1),E1241),0)","v":0.39373020525325031},{"$f":"IFERROR(IF($B1242<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1242,'TMSIS - elig group'!$H:$H,$B1242,'TMSIS - elig group'!$C:$C,F$1),F1241),0)","v":0.30264448454803528},{"$f":"IFERROR(IF($B1242<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1242,'TMSIS - elig group'!$H:$H,$B1242,'TMSIS - elig group'!$C:$C,G$1),G1241),0)","v":0.12564650236996858},{"$f":"IFERROR(IF($B1242<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1242,'TMSIS - elig group'!$H:$H,$B1242,'TMSIS - elig group'!$C:$C,H$1),H1241),0)","v":5.9697859610867147E-2},{"$f":"IFERROR(IF($B1242<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1242,'TMSIS - elig group'!$H:$H,$B1242,'TMSIS - elig group'!$C:$C,I$1),I1241),0)","v":0.11789351488449734},{"$f":"IFERROR(IF($B1242<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1242,'TMSIS - elig group'!$H:$H,$B1242,'TMSIS - elig group'!$C:$C,J$1),J1241),0)","v":3.874333333813424E-4},{"$f":"IFERROR(IF($B1242<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1242,'TMSIS - elig group'!$H:$H,$B1242,'TMSIS - elig group'!$C:$C,K$1),K1241),0)","v":0},true,58639.523240628536,346636,266445,110618,52557,103792,341,0,0]
["Iowa","2025-01-01",{"$f":"IF($B1244<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1244,'CMS monthly enrollment'!C:C,B1244,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1244,C1232:C1243,B1232:B1243))","v":889200.85030069947},{"$f":"IF($B1244<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1244,'CMS monthly enrollment'!C:C,B1244,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1244,D1232:D1243,B1232:B1243))","v":57603.555805517477},{"$f":"IFERROR(IF($B1244<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1244,'TMSIS - elig group'!$H:$H,$B1244,'TMSIS - elig group'!$C:$C,E$1),E1243),0)","v":0.39373020525325031},{"$f":"IFERROR(IF($B1244<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1244,'TMSIS - elig group'!$H:$H,$B1244,'TMSIS - elig group'!$C:$C,F$1),F1243),0)","v":0.30264448454803528},{"$f":"IFERROR(IF($B1244<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1244,'TMSIS - elig group'!$H:$H,$B1244,'TMSIS - elig group'!$C:$C,G$1),G1243),0)","v":0.12564650236996858},{"$f":"IFERROR(IF($B1244<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1244,'TMSIS - elig group'!$H:$H,$B1244,'TMSIS - elig group'!$C:$C,H$1),H1243),0)","v":5.9697859610867147E-2},{"$f":"IFERROR(IF($B1244<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1244,'TMSIS - elig group'!$H:$H,$B1244,'TMSIS - elig group'!$C:$C,I$1),I1243),0)","v":0.11789351488449734},{"$f":"IFERROR(IF($B1244<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1244,'TMSIS - elig group'!$H:$H,$B1244,'TMSIS - elig group'!$C:$C,J$1),J1243),0)","v":3.874333333813424E-4},{"$f":"IFERROR(IF($B1244<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1244,'TMSIS - elig group'!$H:$H,$B1244,'TMSIS - elig group'!$C:$C,K$1),K1243),0)","v":0},true,57603.555805517477,350105,269112,111725,53083,104831,345,0,0]
["Iowa","2025-05-01",{"$f":"IF($B1248<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1248,'CMS monthly enrollment'!C:C,B1248,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1248,C1236:C1247,B1236:B1247))","v":906704.29515354056},{"$f":"IF($B1248<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1248,'CMS monthly enrollment'!C:C,B1248,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1248,D1236:D1247,B1236:B1247))","v":55561.075720759225},{"$f":"IFERROR(IF($B1248<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1248,'TMSIS - elig group'!$H:$H,$B1248,'TMSIS - elig group'!$C:$C,E$1),E1247),0)","v":0.39373020525325031},{"$f":"IFERROR(IF($B1248<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1248,'TMSIS - elig group'!$H:$H,$B1248,'TMSIS - elig group'!$C:$C,F$1),F1247),0)","v":0.30264448454803528},{"$f":"IFERROR(IF($B1248<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1248,'TMSIS - elig group'!$H:$H,$B1248,'TMSIS - elig group'!$C:$C,G$1),G1247),0)","v":0.12564650236996858},{"$f":"IFERROR(IF($B1248<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1248,'TMSIS - elig group'!$H:$H,$B1248,'TMSIS - elig group'!$C:$C,H$1),H1247),0)","v":5.9697859610867147E-2},{"$f":"IFERROR(IF($B1248<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1248,'TMSIS - elig group'!$H:$H,$B1248,'TMSIS - elig group'!$C:$C,I$1),I1247),0)","v":0.11789351488449734},{"$f":"IFERROR(IF($B1248<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1248,'TMSIS - elig group'!$H:$H,$B1248,'TMSIS - elig group'!$C:$C,J$1),J1247),0)","v":3.874333333813424E-4},{"$f":"IFERROR(IF($B1248<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1248,'TMSIS - elig group'!$H:$H,$B1248,'TMSIS - elig group'!$C:$C,K$1),K1247),0)","v":0},true,55561.075720759225,356997,274409,113924,54128,106895,351,0,0]
["Kansas","2019-02-01",{"$f":"IF($B1251<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1251,'CMS monthly enrollment'!C:C,B1251,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1251,C1239:C1250,B1239:B1250))","v":324594},{"$f":"IF($B1251<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1251,'CMS monthly enrollment'!C:C,B1251,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1251,D1239:D1250,B1239:B1250))","v":56044},{"$f":"IFERROR(IF($B1251<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1251,'TMSIS - elig group'!$H:$H,$B1251,'TMSIS - elig group'!$C:$C,E$1),E1250),0)","v":0.5732007624823765},{"$f":"IFERROR(IF($B1251<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1251,'TMSIS - elig group'!$H:$H,$B1251,'TMSIS - elig group'!$C:$C,F$1),F1250),0)","v":0},{"$f":"IFERROR(IF($B1251<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1251,'TMSIS - elig group'!$H:$H,$B1251,'TMSIS - elig group'!$C:$C,G$1),G1250),0)","v":0.18627640804260739},{"$f":"IFERROR(IF($B1251<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1251,'TMSIS - elig group'!$H:$H,$B1251,'TMSIS - elig group'!$C:$C,H$1),H1250),0)","v":9.7985530287948902E-2},{"$f":"IFERROR(IF($B1251<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1251,'TMSIS - elig group'!$H:$H,$B1251,'TMSIS - elig group'!$C:$C,I$1),I1250),0)","v":0.14253729918706726},{"$f":"IFERROR(IF($B1251<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1251,'TMSIS - elig group'!$H:$H,$B1251,'TMSIS - elig group'!$C:$C,J$1),J1250),0)","v":0},{"$f":"IFERROR(IF($B1251<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1251,'TMSIS - elig group'!$H:$H,$B1251,'TMSIS - elig group'!$C:$C,K$1),K1250),0)","v":0},true,56044,186058,0,60464,31806,46267,0,0,0]
["Kansas","2019-04-01",{"$f":"IF($B1253<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1253,'CMS monthly enrollment'!C:C,B1253,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1253,C1241:C1252,B1241:B1252))","v":316462},{"$f":"IF($B1253<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1253,'CMS monthly enrollment'!C:C,B1253,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1253,D1241:D1252,B1241:B1252))","v":55176},{"$f":"IFERROR(IF($B1253<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1253,'TMSIS - elig group'!$H:$H,$B1253,'TMSIS - elig group'!$C:$C,E$1),E1252),0)","v":0.57234215503035801},{"$f":"IFERROR(IF($B1253<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1253,'TMSIS - elig group'!$H:$H,$B1253,'TMSIS - elig group'!$C:$C,F$1),F1252),0)","v":0},{"$f":"IFERROR(IF($B1253<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1253,'TMSIS - elig group'!$H:$H,$B1253,'TMSIS - elig group'!$C:$C,G$1),G1252),0)","v":0.18437088729388085},{"$f":"IFERROR(IF($B1253<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1253,'TMSIS - elig group'!$H:$H,$B1253,'TMSIS - elig group'!$C:$C,H$1),H1252),0)","v":9.8973136771325243E-2},{"$f":"IFERROR(IF($B1253<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1253,'TMSIS - elig group'!$H:$H,$B1253,'TMSIS - elig group'!$C:$C,I$1),I1252),0)","v":0.14431382090443592},{"$f":"IFERROR(IF($B1253<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1253,'TMSIS - elig group'!$H:$H,$B1253,'TMSIS - elig group'!$C:$C,J$1),J1252),0)","v":0},{"$f":"IFERROR(IF($B1253<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1253,'TMSIS - elig group'!$H:$H,$B1253,'TMSIS - elig group'!$C:$C,K$1),K1252),0)","v":0},true,55176,181125,0,58346,31321,45670,0,0,0]
["Kansas","2019-05-01",{"$f":"IF($B1254<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1254,'CMS monthly enrollment'!C:C,B1254,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1254,C1242:C1253,B1242:B1253))","v":316672},{"$f":"IF($B1254<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1254,'CMS monthly enrollment'!C:C,B1254,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1254,D1242:D1253,B1242:B1253))","v":55215},{"$f":"IFERROR(IF($B1254<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1254,'TMSIS - elig group'!$H:$H,$B1254,'TMSIS - elig group'!$C:$C,E$1),E1253),0)","v":0.57270858384081302},{"$f":"IFERROR(IF($B1254<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1254,'TMSIS - elig group'!$H:$H,$B1254,'TMSIS - elig group'!$C:$C,F$1),F1253),0)","v":0},{"$f":"IFERROR(IF($B1254<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1254,'TMSIS - elig group'!$H:$H,$B1254,'TMSIS - elig group'!$C:$C,G$1),G1253),0)","v":0.18002737342561245},{"$f":"IFERROR(IF($B1254<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1254,'TMSIS - elig group'!$H:$H,$B1254,'TMSIS - elig group'!$C:$C,H$1),H1253),0)","v":9.8954379471039022E-2},{"$f":"IFERROR(IF($B1254<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1254,'TMSIS - elig group'!$H:$H,$B1254,'TMSIS - elig group'!$C:$C,I$1),I1253),0)","v":0.14830966326253553},{"$f":"IFERROR(IF($B1254<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1254,'TMSIS - elig group'!$H:$H,$B1254,'TMSIS - elig group'!$C:$C,J$1),J1253),0)","v":0},{"$f":"IFERROR(IF($B1254<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1254,'TMSIS - elig group'!$H:$H,$B1254,'TMSIS - elig group'!$C:$C,K$1),K1253),0)","v":0},true,55215,181361,0,57010,31336,46966,0,0,0]
["Kansas","2019-08-01",{"$f":"IF($B1257<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1257,'CMS monthly enrollment'!C:C,B1257,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1257,C1245:C1256,B1245:B1256))","v":317370},{"$f":"IF($B1257<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1257,'CMS monthly enrollment'!C:C,B1257,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1257,D1245:D1256,B1245:B1256))","v":55607},{"$f":"IFERROR(IF($B1257<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1257,'TMSIS - elig group'!$H:$H,$B1257,'TMSIS - elig group'!$C:$C,E$1),E1256),0)","v":0.57297619047619053},{"$f":"IFERROR(IF($B1257<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1257,'TMSIS - elig group'!$H:$H,$B1257,'TMSIS - elig group'!$C:$C,F$1),F1256),0)","v":0},{"$f":"IFERROR(IF($B1257<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1257,'TMSIS - elig group'!$H:$H,$B1257,'TMSIS - elig group'!$C:$C,G$1),G1256),0)","v":0.17978959025470653},{"$f":"IFERROR(IF($B1257<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1257,'TMSIS - elig group'!$H:$H,$B1257,'TMSIS - elig group'!$C:$C,H$1),H1256),0)","v":9.9233111849390918E-2},{"$f":"IFERROR(IF($B1257<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1257,'TMSIS - elig group'!$H:$H,$B1257,'TMSIS - elig group'!$C:$C,I$1),I1256),0)","v":0.14800110741971206},{"$f":"IFERROR(IF($B1257<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1257,'TMSIS - elig group'!$H:$H,$B1257,'TMSIS - elig group'!$C:$C,J$1),J1256),0)","v":0},{"$f":"IFERROR(IF($B1257<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1257,'TMSIS - elig group'!$H:$H,$B1257,'TMSIS - elig group'!$C:$C,K$1),K1256),0)","v":0},true,55607,181845,0,57060,31494,46971,0,0,0]
["Kansas","2019-11-01",{"$f":"IF($B1260<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1260,'CMS monthly enrollment'!C:C,B1260,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1260,C1248:C1259,B1248:B1259))","v":317167},{"$f":"IF($B1260<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1260,'CMS monthly enrollment'!C:C,B1260,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1260,D1248:D1259,B1248:B1259))","v":57538},{"$f":"IFERROR(IF($B1260<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1260,'TMSIS - elig group'!$H:$H,$B1260,'TMSIS - elig group'!$C:$C,E$1),E1259),0)","v":0.57287608687793878},{"$f":"IFERROR(IF($B1260<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1260,'TMSIS - elig group'!$H:$H,$B1260,'TMSIS - elig group'!$C:$C,F$1),F1259),0)","v":0},{"$f":"IFERROR(IF($B1260<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1260,'TMSIS - elig group'!$H:$H,$B1260,'TMSIS - elig group'!$C:$C,G$1),G1259),0)","v":0.17830776545959609},{"$f":"IFERROR(IF($B1260<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1260,'TMSIS - elig group'!$H:$H,$B1260,'TMSIS - elig group'!$C:$C,H$1),H1259),0)","v":0.10092289040711173},{"$f":"IFERROR(IF($B1260<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1260,'TMSIS - elig group'!$H:$H,$B1260,'TMSIS - elig group'!$C:$C,I$1),I1259),0)","v":0.14789325725535341},{"$f":"IFERROR(IF($B1260<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1260,'TMSIS - elig group'!$H:$H,$B1260,'TMSIS - elig group'!$C:$C,J$1),J1259),0)","v":0},{"$f":"IFERROR(IF($B1260<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1260,'TMSIS - elig group'!$H:$H,$B1260,'TMSIS - elig group'!$C:$C,K$1),K1259),0)","v":0},true,57538,181697,0,56553,32009,46907,0,0,0]
["Kansas","2020-02-01",{"$f":"IF($B1263<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1263,'CMS monthly enrollment'!C:C,B1263,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1263,C1251:C1262,B1251:B1262))","v":319127},{"$f":"IF($B1263<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1263,'CMS monthly enrollment'!C:C,B1263,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1263,D1251:D1262,B1251:B1262))","v":59165},{"$f":"IFERROR(IF($B1263<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1263,'TMSIS - elig group'!$H:$H,$B1263,'TMSIS - elig group'!$C:$C,E$1),E1262),0)","v":0.57181373439241845},{"$f":"IFERROR(IF($B1263<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1263,'TMSIS - elig group'!$H:$H,$B1263,'TMSIS - elig group'!$C:$C,F$1),F1262),0)","v":0},{"$f":"IFERROR(IF($B1263<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1263,'TMSIS - elig group'!$H:$H,$B1263,'TMSIS - elig group'!$C:$C,G$1),G1262),0)","v":0.1759532184656305},{"$f":"IFERROR(IF($B1263<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1263,'TMSIS - elig group'!$H:$H,$B1263,'TMSIS - elig group'!$C:$C,H$1),H1262),0)","v":0.10238070624917929},{"$f":"IFERROR(IF($B1263<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1263,'TMSIS - elig group'!$H:$H,$B1263,'TMSIS - elig group'!$C:$C,I$1),I1262),0)","v":0.14985234089277183},{"$f":"IFERROR(IF($B1263<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1263,'TMSIS - elig group'!$H:$H,$B1263,'TMSIS - elig group'!$C:$C,J$1),J1262),0)","v":0},{"$f":"IFERROR(IF($B1263<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1263,'TMSIS - elig group'!$H:$H,$B1263,'TMSIS - elig group'!$C:$C,K$1),K1262),0)","v":0},true,59165,182481,0,56151,32672,47822,0,0,0]
["Kansas","2020-06-01",{"$f":"IF($B1267<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1267,'CMS monthly enrollment'!C:C,B1267,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1267,C1255:C1266,B1255:B1266))","v":337580},{"$f":"IF($B1267<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1267,'CMS monthly enrollment'!C:C,B1267,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1267,D1255:D1266,B1255:B1266))","v":63523},{"$f":"IFERROR(IF($B1267<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1267,'TMSIS - elig group'!$H:$H,$B1267,'TMSIS - elig group'!$C:$C,E$1),E1266),0)","v":0.56914118574003514},{"$f":"IFERROR(IF($B1267<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1267,'TMSIS - elig group'!$H:$H,$B1267,'TMSIS - elig group'!$C:$C,F$1),F1266),0)","v":0},{"$f":"IFERROR(IF($B1267<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1267,'TMSIS - elig group'!$H:$H,$B1267,'TMSIS - elig group'!$C:$C,G$1),G1266),0)","v":0.18160084618622574},{"$f":"IFERROR(IF($B1267<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1267,'TMSIS - elig group'!$H:$H,$B1267,'TMSIS - elig group'!$C:$C,H$1),H1266),0)","v":0.10159361474781707},{"$f":"IFERROR(IF($B1267<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1267,'TMSIS - elig group'!$H:$H,$B1267,'TMSIS - elig group'!$C:$C,I$1),I1266),0)","v":0.14766435332592201},{"$f":"IFERROR(IF($B1267<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1267,'TMSIS - elig group'!$H:$H,$B1267,'TMSIS - elig group'!$C:$C,J$1),J1266),0)","v":0},{"$f":"IFERROR(IF($B1267<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1267,'TMSIS - elig group'!$H:$H,$B1267,'TMSIS - elig group'!$C:$C,K$1),K1266),0)","v":0},true,63523,192131,0,61305,34296,49849,0,0,0]
["Kansas","2020-09-01",{"$f":"IF($B1270<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1270,'CMS monthly enrollment'!C:C,B1270,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1270,C1258:C1269,B1258:B1269))","v":352431},{"$f":"IF($B1270<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1270,'CMS monthly enrollment'!C:C,B1270,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1270,D1258:D1269,B1258:B1269))","v":64431},{"$f":"IFERROR(IF($B1270<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1270,'TMSIS - elig group'!$H:$H,$B1270,'TMSIS - elig group'!$C:$C,E$1),E1269),0)","v":0.57134467516741205},{"$f":"IFERROR(IF($B1270<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1270,'TMSIS - elig group'!$H:$H,$B1270,'TMSIS - elig group'!$C:$C,F$1),F1269),0)","v":0},{"$f":"IFERROR(IF($B1270<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1270,'TMSIS - elig group'!$H:$H,$B1270,'TMSIS - elig group'!$C:$C,G$1),G1269),0)","v":0.18376993417855722},{"$f":"IFERROR(IF($B1270<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1270,'TMSIS - elig group'!$H:$H,$B1270,'TMSIS - elig group'!$C:$C,H$1),H1269),0)","v":9.9800170985034908E-2},{"$f":"IFERROR(IF($B1270<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1270,'TMSIS - elig group'!$H:$H,$B1270,'TMSIS - elig group'!$C:$C,I$1),I1269),0)","v":0.14508521966899585},{"$f":"IFERROR(IF($B1270<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1270,'TMSIS - elig group'!$H:$H,$B1270,'TMSIS - elig group'!$C:$C,J$1),J1269),0)","v":0},{"$f":"IFERROR(IF($B1270<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1270,'TMSIS - elig group'!$H:$H,$B1270,'TMSIS - elig group'!$C:$C,K$1),K1269),0)","v":0},true,64431,201360,0,64766,35173,51133,0,0,0]
["Kansas","2020-10-01",{"$f":"IF($B1271<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1271,'CMS monthly enrollment'!C:C,B1271,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1271,C1259:C1270,B1259:B1270))","v":357068},{"$f":"IF($B1271<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1271,'CMS monthly enrollment'!C:C,B1271,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1271,D1259:D1270,B1259:B1270))","v":65028},{"$f":"IFERROR(IF($B1271<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1271,'TMSIS - elig group'!$H:$H,$B1271,'TMSIS - elig group'!$C:$C,E$1),E1270),0)","v":0.57177115890771513},{"$f":"IFERROR(IF($B1271<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1271,'TMSIS - elig group'!$H:$H,$B1271,'TMSIS - elig group'!$C:$C,F$1),F1270),0)","v":0},{"$f":"IFERROR(IF($B1271<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1271,'TMSIS - elig group'!$H:$H,$B1271,'TMSIS - elig group'!$C:$C,G$1),G1270),0)","v":0.18481915199868398},{"$f":"IFERROR(IF($B1271<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1271,'TMSIS - elig group'!$H:$H,$B1271,'TMSIS - elig group'!$C:$C,H$1),H1270),0)","v":9.9121977298897851E-2},{"$f":"IFERROR(IF($B1271<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1271,'TMSIS - elig group'!$H:$H,$B1271,'TMSIS - elig group'!$C:$C,I$1),I1270),0)","v":0.14428771179470307},{"$f":"IFERROR(IF($B1271<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1271,'TMSIS - elig group'!$H:$H,$B1271,'TMSIS - elig group'!$C:$C,J$1),J1270),0)","v":0},{"$f":"IFERROR(IF($B1271<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1271,'TMSIS - elig group'!$H:$H,$B1271,'TMSIS - elig group'!$C:$C,K$1),K1270),0)","v":0},true,65028,204161,0,65993,35393,51521,0,0,0]
["Kansas","2020-12-01",{"$f":"IF($B1273<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1273,'CMS monthly enrollment'!C:C,B1273,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1273,C1261:C1272,B1261:B1272))","v":363522},{"$f":"IF($B1273<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1273,'CMS monthly enrollment'!C:C,B1273,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1273,D1261:D1272,B1261:B1272))","v":65752},{"$f":"IFERROR(IF($B1273<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1273,'TMSIS - elig group'!$H:$H,$B1273,'TMSIS - elig group'!$C:$C,E$1),E1272),0)","v":0.57352142426071218},{"$f":"IFERROR(IF($B1273<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1273,'TMSIS - elig group'!$H:$H,$B1273,'TMSIS - elig group'!$C:$C,F$1),F1272),0)","v":0},{"$f":"IFERROR(IF($B1273<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1273,'TMSIS - elig group'!$H:$H,$B1273,'TMSIS - elig group'!$C:$C,G$1),G1272),0)","v":0.18699205391269363},{"$f":"IFERROR(IF($B1273<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1273,'TMSIS - elig group'!$H:$H,$B1273,'TMSIS - elig group'!$C:$C,H$1),H1272),0)","v":9.6932206799436732E-2},{"$f":"IFERROR(IF($B1273<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1273,'TMSIS - elig group'!$H:$H,$B1273,'TMSIS - elig group'!$C:$C,I$1),I1272),0)","v":0.14255431502715751},{"$f":"IFERROR(IF($B1273<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1273,'TMSIS - elig group'!$H:$H,$B1273,'TMSIS - elig group'!$C:$C,J$1),J1272),0)","v":0},{"$f":"IFERROR(IF($B1273<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1273,'TMSIS - elig group'!$H:$H,$B1273,'TMSIS - elig group'!$C:$C,K$1),K1272),0)","v":0},true,65752,208488,0,67976,35237,51822,0,0,0]
["Kansas","2021-03-01",{"$f":"IF($B1276<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1276,'CMS monthly enrollment'!C:C,B1276,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1276,C1264:C1275,B1264:B1275))","v":372983},{"$f":"IF($B1276<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1276,'CMS monthly enrollment'!C:C,B1276,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1276,D1264:D1275,B1264:B1275))","v":66565},{"$f":"IFERROR(IF($B1276<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1276,'TMSIS - elig group'!$H:$H,$B1276,'TMSIS - elig group'!$C:$C,E$1),E1275),0)","v":0.57352142426071218},{"$f":"IFERROR(IF($B1276<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1276,'TMSIS - elig group'!$H:$H,$B1276,'TMSIS - elig group'!$C:$C,F$1),F1275),0)","v":0},{"$f":"IFERROR(IF($B1276<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1276,'TMSIS - elig group'!$H:$H,$B1276,'TMSIS - elig group'!$C:$C,G$1),G1275),0)","v":0.18699205391269363},{"$f":"IFERROR(IF($B1276<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1276,'TMSIS - elig group'!$H:$H,$B1276,'TMSIS - elig group'!$C:$C,H$1),H1275),0)","v":9.6932206799436732E-2},{"$f":"IFERROR(IF($B1276<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1276,'TMSIS - elig group'!$H:$H,$B1276,'TMSIS - elig group'!$C:$C,I$1),I1275),0)","v":0.14255431502715751},{"$f":"IFERROR(IF($B1276<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1276,'TMSIS - elig group'!$H:$H,$B1276,'TMSIS - elig group'!$C:$C,J$1),J1275),0)","v":0},{"$f":"IFERROR(IF($B1276<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1276,'TMSIS - elig group'!$H:$H,$B1276,'TMSIS - elig group'!$C:$C,K$1),K1275),0)","v":0},true,66565,213914,0,69745,36154,53170,0,0,0]
["Kansas","2021-06-01",{"$f":"IF($B1279<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1279,'CMS monthly enrollment'!C:C,B1279,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1279,C1267:C1278,B1267:B1278))","v":381020},{"$f":"IF($B1279<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1279,'CMS monthly enrollment'!C:C,B1279,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1279,D1267:D1278,B1267:B1278))","v":66836},{"$f":"IFERROR(IF($B1279<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1279,'TMSIS - elig group'!$H:$H,$B1279,'TMSIS - elig group'!$C:$C,E$1),E1278),0)","v":0.57352142426071218},{"$f":"IFERROR(IF($B1279<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1279,'TMSIS - elig group'!$H:$H,$B1279,'TMSIS - elig group'!$C:$C,F$1),F1278),0)","v":0},{"$f":"IFERROR(IF($B1279<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1279,'TMSIS - elig group'!$H:$H,$B1279,'TMSIS - elig group'!$C:$C,G$1),G1278),0)","v":0.18699205391269363},{"$f":"IFERROR(IF($B1279<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1279,'TMSIS - elig group'!$H:$H,$B1279,'TMSIS - elig group'!$C:$C,H$1),H1278),0)","v":9.6932206799436732E-2},{"$f":"IFERROR(IF($B1279<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1279,'TMSIS - elig group'!$H:$H,$B1279,'TMSIS - elig group'!$C:$C,I$1),I1278),0)","v":0.14255431502715751},{"$f":"IFERROR(IF($B1279<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1279,'TMSIS - elig group'!$H:$H,$B1279,'TMSIS - elig group'!$C:$C,J$1),J1278),0)","v":0},{"$f":"IFERROR(IF($B1279<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1279,'TMSIS - elig group'!$H:$H,$B1279,'TMSIS - elig group'!$C:$C,K$1),K1278),0)","v":0},true,66836,218523,0,71248,36933,54316,0,0,0]
["Kansas","2021-09-01",{"$f":"IF($B1282<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1282,'CMS monthly enrollment'!C:C,B1282,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1282,C1270:C1281,B1270:B1281))","v":390928},{"$f":"IF($B1282<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1282,'CMS monthly enrollment'!C:C,B1282,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1282,D1270:D1281,B1270:B1281))","v":67128},{"$f":"IFERROR(IF($B1282<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1282,'TMSIS - elig group'!$H:$H,$B1282,'TMSIS - elig group'!$C:$C,E$1),E1281),0)","v":0.57352142426071218},{"$f":"IFERROR(IF($B1282<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1282,'TMSIS - elig group'!$H:$H,$B1282,'TMSIS - elig group'!$C:$C,F$1),F1281),0)","v":0},{"$f":"IFERROR(IF($B1282<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1282,'TMSIS - elig group'!$H:$H,$B1282,'TMSIS - elig group'!$C:$C,G$1),G1281),0)","v":0.18699205391269363},{"$f":"IFERROR(IF($B1282<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1282,'TMSIS - elig group'!$H:$H,$B1282,'TMSIS - elig group'!$C:$C,H$1),H1281),0)","v":9.6932206799436732E-2},{"$f":"IFERROR(IF($B1282<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1282,'TMSIS - elig group'!$H:$H,$B1282,'TMSIS - elig group'!$C:$C,I$1),I1281),0)","v":0.14255431502715751},{"$f":"IFERROR(IF($B1282<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1282,'TMSIS - elig group'!$H:$H,$B1282,'TMSIS - elig group'!$C:$C,J$1),J1281),0)","v":0},{"$f":"IFERROR(IF($B1282<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1282,'TMSIS - elig group'!$H:$H,$B1282,'TMSIS - elig group'!$C:$C,K$1),K1281),0)","v":0},true,67128,224206,0,73100,37894,55728,0,0,0]
["Kansas","2021-12-01",{"$f":"IF($B1285<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1285,'CMS monthly enrollment'!C:C,B1285,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1285,C1273:C1284,B1273:B1284))","v":399487},{"$f":"IF($B1285<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1285,'CMS monthly enrollment'!C:C,B1285,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1285,D1273:D1284,B1273:B1284))","v":67195},{"$f":"IFERROR(IF($B1285<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1285,'TMSIS - elig group'!$H:$H,$B1285,'TMSIS - elig group'!$C:$C,E$1),E1284),0)","v":0.57352142426071218},{"$f":"IFERROR(IF($B1285<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1285,'TMSIS - elig group'!$H:$H,$B1285,'TMSIS - elig group'!$C:$C,F$1),F1284),0)","v":0},{"$f":"IFERROR(IF($B1285<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1285,'TMSIS - elig group'!$H:$H,$B1285,'TMSIS - elig group'!$C:$C,G$1),G1284),0)","v":0.18699205391269363},{"$f":"IFERROR(IF($B1285<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1285,'TMSIS - elig group'!$H:$H,$B1285,'TMSIS - elig group'!$C:$C,H$1),H1284),0)","v":9.6932206799436732E-2},{"$f":"IFERROR(IF($B1285<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1285,'TMSIS - elig group'!$H:$H,$B1285,'TMSIS - elig group'!$C:$C,I$1),I1284),0)","v":0.14255431502715751},{"$f":"IFERROR(IF($B1285<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1285,'TMSIS - elig group'!$H:$H,$B1285,'TMSIS - elig group'!$C:$C,J$1),J1284),0)","v":0},{"$f":"IFERROR(IF($B1285<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1285,'TMSIS - elig group'!$H:$H,$B1285,'TMSIS - elig group'!$C:$C,K$1),K1284),0)","v":0},true,67195,229114,0,74701,38723,56949,0,0,0]
["Kansas","2022-04-01",{"$f":"IF($B1289<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1289,'CMS monthly enrollment'!C:C,B1289,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1289,C1277:C1288,B1277:B1288))","v":415740},{"$f":"IF($B1289<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1289,'CMS monthly enrollment'!C:C,B1289,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1289,D1277:D1288,B1277:B1288))","v":78700},{"$f":"IFERROR(IF($B1289<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1289,'TMSIS - elig group'!$H:$H,$B1289,'TMSIS - elig group'!$C:$C,E$1),E1288),0)","v":0.57352142426071218},{"$f":"IFERROR(IF($B1289<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1289,'TMSIS - elig group'!$H:$H,$B1289,'TMSIS - elig group'!$C:$C,F$1),F1288),0)","v":0},{"$f":"IFERROR(IF($B1289<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1289,'TMSIS - elig group'!$H:$H,$B1289,'TMSIS - elig group'!$C:$C,G$1),G1288),0)","v":0.18699205391269363},{"$f":"IFERROR(IF($B1289<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1289,'TMSIS - elig group'!$H:$H,$B1289,'TMSIS - elig group'!$C:$C,H$1),H1288),0)","v":9.6932206799436732E-2},{"$f":"IFERROR(IF($B1289<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1289,'TMSIS - elig group'!$H:$H,$B1289,'TMSIS - elig group'!$C:$C,I$1),I1288),0)","v":0.14255431502715751},{"$f":"IFERROR(IF($B1289<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1289,'TMSIS - elig group'!$H:$H,$B1289,'TMSIS - elig group'!$C:$C,J$1),J1288),0)","v":0},{"$f":"IFERROR(IF($B1289<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1289,'TMSIS - elig group'!$H:$H,$B1289,'TMSIS - elig group'!$C:$C,K$1),K1288),0)","v":0},true,78700,238436,0,77740,40299,59266,0,0,0]
["Kansas","2022-07-01",{"$f":"IF($B1292<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1292,'CMS monthly enrollment'!C:C,B1292,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1292,C1280:C1291,B1280:B1291))","v":424268},{"$f":"IF($B1292<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1292,'CMS monthly enrollment'!C:C,B1292,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1292,D1280:D1291,B1280:B1291))","v":67526},{"$f":"IFERROR(IF($B1292<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1292,'TMSIS - elig group'!$H:$H,$B1292,'TMSIS - elig group'!$C:$C,E$1),E1291),0)","v":0.57352142426071218},{"$f":"IFERROR(IF($B1292<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1292,'TMSIS - elig group'!$H:$H,$B1292,'TMSIS - elig group'!$C:$C,F$1),F1291),0)","v":0},{"$f":"IFERROR(IF($B1292<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1292,'TMSIS - elig group'!$H:$H,$B1292,'TMSIS - elig group'!$C:$C,G$1),G1291),0)","v":0.18699205391269363},{"$f":"IFERROR(IF($B1292<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1292,'TMSIS - elig group'!$H:$H,$B1292,'TMSIS - elig group'!$C:$C,H$1),H1291),0)","v":9.6932206799436732E-2},{"$f":"IFERROR(IF($B1292<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1292,'TMSIS - elig group'!$H:$H,$B1292,'TMSIS - elig group'!$C:$C,I$1),I1291),0)","v":0.14255431502715751},{"$f":"IFERROR(IF($B1292<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1292,'TMSIS - elig group'!$H:$H,$B1292,'TMSIS - elig group'!$C:$C,J$1),J1291),0)","v":0},{"$f":"IFERROR(IF($B1292<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1292,'TMSIS - elig group'!$H:$H,$B1292,'TMSIS - elig group'!$C:$C,K$1),K1291),0)","v":0},true,67526,243327,0,79335,41125,60481,0,0,0]
["Kansas","2022-08-01",{"$f":"IF($B1293<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1293,'CMS monthly enrollment'!C:C,B1293,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1293,C1281:C1292,B1281:B1292))","v":427029},{"$f":"IF($B1293<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1293,'CMS monthly enrollment'!C:C,B1293,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1293,D1281:D1292,B1281:B1292))","v":67592},{"$f":"IFERROR(IF($B1293<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1293,'TMSIS - elig group'!$H:$H,$B1293,'TMSIS - elig group'!$C:$C,E$1),E1292),0)","v":0.57352142426071218},{"$f":"IFERROR(IF($B1293<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1293,'TMSIS - elig group'!$H:$H,$B1293,'TMSIS - elig group'!$C:$C,F$1),F1292),0)","v":0},{"$f":"IFERROR(IF($B1293<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1293,'TMSIS - elig group'!$H:$H,$B1293,'TMSIS - elig group'!$C:$C,G$1),G1292),0)","v":0.18699205391269363},{"$f":"IFERROR(IF($B1293<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1293,'TMSIS - elig group'!$H:$H,$B1293,'TMSIS - elig group'!$C:$C,H$1),H1292),0)","v":9.6932206799436732E-2},{"$f":"IFERROR(IF($B1293<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1293,'TMSIS - elig group'!$H:$H,$B1293,'TMSIS - elig group'!$C:$C,I$1),I1292),0)","v":0.14255431502715751},{"$f":"IFERROR(IF($B1293<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1293,'TMSIS - elig group'!$H:$H,$B1293,'TMSIS - elig group'!$C:$C,J$1),J1292),0)","v":0},{"$f":"IFERROR(IF($B1293<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1293,'TMSIS - elig group'!$H:$H,$B1293,'TMSIS - elig group'!$C:$C,K$1),K1292),0)","v":0},true,67592,244910,0,79851,41393,60875,0,0,0]
["Kansas","2022-10-01",{"$f":"IF($B1295<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1295,'CMS monthly enrollment'!C:C,B1295,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1295,C1283:C1294,B1283:B1294))","v":432362},{"$f":"IF($B1295<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1295,'CMS monthly enrollment'!C:C,B1295,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1295,D1283:D1294,B1283:B1294))","v":67686},{"$f":"IFERROR(IF($B1295<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1295,'TMSIS - elig group'!$H:$H,$B1295,'TMSIS - elig group'!$C:$C,E$1),E1294),0)","v":0.57352142426071218},{"$f":"IFERROR(IF($B1295<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1295,'TMSIS - elig group'!$H:$H,$B1295,'TMSIS - elig group'!$C:$C,F$1),F1294),0)","v":0},{"$f":"IFERROR(IF($B1295<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1295,'TMSIS - elig group'!$H:$H,$B1295,'TMSIS - elig group'!$C:$C,G$1),G1294),0)","v":0.18699205391269363},{"$f":"IFERROR(IF($B1295<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1295,'TMSIS - elig group'!$H:$H,$B1295,'TMSIS - elig group'!$C:$C,H$1),H1294),0)","v":9.6932206799436732E-2},{"$f":"IFERROR(IF($B1295<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1295,'TMSIS - elig group'!$H:$H,$B1295,'TMSIS - elig group'!$C:$C,I$1),I1294),0)","v":0.14255431502715751},{"$f":"IFERROR(IF($B1295<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1295,'TMSIS - elig group'!$H:$H,$B1295,'TMSIS - elig group'!$C:$C,J$1),J1294),0)","v":0},{"$f":"IFERROR(IF($B1295<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1295,'TMSIS - elig group'!$H:$H,$B1295,'TMSIS - elig group'!$C:$C,K$1),K1294),0)","v":0},true,67686,247969,0,80848,41910,61635,0,0,0]
["Kansas","2023-01-01",{"$f":"IF($B1298<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1298,'CMS monthly enrollment'!C:C,B1298,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1298,C1286:C1297,B1286:B1297))","v":434716},{"$f":"IF($B1298<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1298,'CMS monthly enrollment'!C:C,B1298,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1298,D1286:D1297,B1286:B1297))","v":68554},{"$f":"IFERROR(IF($B1298<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1298,'TMSIS - elig group'!$H:$H,$B1298,'TMSIS - elig group'!$C:$C,E$1),E1297),0)","v":0.57352142426071218},{"$f":"IFERROR(IF($B1298<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1298,'TMSIS - elig group'!$H:$H,$B1298,'TMSIS - elig group'!$C:$C,F$1),F1297),0)","v":0},{"$f":"IFERROR(IF($B1298<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1298,'TMSIS - elig group'!$H:$H,$B1298,'TMSIS - elig group'!$C:$C,G$1),G1297),0)","v":0.18699205391269363},{"$f":"IFERROR(IF($B1298<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1298,'TMSIS - elig group'!$H:$H,$B1298,'TMSIS - elig group'!$C:$C,H$1),H1297),0)","v":9.6932206799436732E-2},{"$f":"IFERROR(IF($B1298<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1298,'TMSIS - elig group'!$H:$H,$B1298,'TMSIS - elig group'!$C:$C,I$1),I1297),0)","v":0.14255431502715751},{"$f":"IFERROR(IF($B1298<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1298,'TMSIS - elig group'!$H:$H,$B1298,'TMSIS - elig group'!$C:$C,J$1),J1297),0)","v":0},{"$f":"IFERROR(IF($B1298<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1298,'TMSIS - elig group'!$H:$H,$B1298,'TMSIS - elig group'!$C:$C,K$1),K1297),0)","v":0},true,68554,249319,0,81288,42138,61971,0,0,0]
["Kansas","2023-05-01",{"$f":"IF($B1302<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1302,'CMS monthly enrollment'!C:C,B1302,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1302,C1290:C1301,B1290:B1301))","v":446873.57642070763},{"$f":"IF($B1302<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1302,'CMS monthly enrollment'!C:C,B1302,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1302,D1290:D1301,B1290:B1301))","v":67218.84684434731},{"$f":"IFERROR(IF($B1302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1302,'TMSIS - elig group'!$H:$H,$B1302,'TMSIS - elig group'!$C:$C,E$1),E1301),0)","v":0.57352142426071218},{"$f":"IFERROR(IF($B1302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1302,'TMSIS - elig group'!$H:$H,$B1302,'TMSIS - elig group'!$C:$C,F$1),F1301),0)","v":0},{"$f":"IFERROR(IF($B1302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1302,'TMSIS - elig group'!$H:$H,$B1302,'TMSIS - elig group'!$C:$C,G$1),G1301),0)","v":0.18699205391269363},{"$f":"IFERROR(IF($B1302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1302,'TMSIS - elig group'!$H:$H,$B1302,'TMSIS - elig group'!$C:$C,H$1),H1301),0)","v":9.6932206799436732E-2},{"$f":"IFERROR(IF($B1302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1302,'TMSIS - elig group'!$H:$H,$B1302,'TMSIS - elig group'!$C:$C,I$1),I1301),0)","v":0.14255431502715751},{"$f":"IFERROR(IF($B1302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1302,'TMSIS - elig group'!$H:$H,$B1302,'TMSIS - elig group'!$C:$C,J$1),J1301),0)","v":0},{"$f":"IFERROR(IF($B1302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1302,'TMSIS - elig group'!$H:$H,$B1302,'TMSIS - elig group'!$C:$C,K$1),K1301),0)","v":0},true,67218.84684434731,256292,0,83562,43316,63704,0,0,0]
["Kansas","2023-07-01",{"$f":"IF($B1304<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1304,'CMS monthly enrollment'!C:C,B1304,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1304,C1292:C1303,B1292:B1303))","v":450984.54073270317},{"$f":"IF($B1304<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1304,'CMS monthly enrollment'!C:C,B1304,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1304,D1292:D1303,B1292:B1303))","v":66904.197867581708},{"$f":"IFERROR(IF($B1304<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1304,'TMSIS - elig group'!$H:$H,$B1304,'TMSIS - elig group'!$C:$C,E$1),E1303),0)","v":0.57352142426071218},{"$f":"IFERROR(IF($B1304<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1304,'TMSIS - elig group'!$H:$H,$B1304,'TMSIS - elig group'!$C:$C,F$1),F1303),0)","v":0},{"$f":"IFERROR(IF($B1304<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1304,'TMSIS - elig group'!$H:$H,$B1304,'TMSIS - elig group'!$C:$C,G$1),G1303),0)","v":0.18699205391269363},{"$f":"IFERROR(IF($B1304<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1304,'TMSIS - elig group'!$H:$H,$B1304,'TMSIS - elig group'!$C:$C,H$1),H1303),0)","v":9.6932206799436732E-2},{"$f":"IFERROR(IF($B1304<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1304,'TMSIS - elig group'!$H:$H,$B1304,'TMSIS - elig group'!$C:$C,I$1),I1303),0)","v":0.14255431502715751},{"$f":"IFERROR(IF($B1304<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1304,'TMSIS - elig group'!$H:$H,$B1304,'TMSIS - elig group'!$C:$C,J$1),J1303),0)","v":0},{"$f":"IFERROR(IF($B1304<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1304,'TMSIS - elig group'!$H:$H,$B1304,'TMSIS - elig group'!$C:$C,K$1),K1303),0)","v":0},true,66904.197867581708,258649,0,84331,43715,64290,0,0,0]
["Kansas","2023-10-01",{"$f":"IF($B1307<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1307,'CMS monthly enrollment'!C:C,B1307,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1307,C1295:C1306,B1295:B1306))","v":457666.17207597196},{"$f":"IF($B1307<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1307,'CMS monthly enrollment'!C:C,B1307,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1307,D1295:D1306,B1295:B1306))","v":66255.75069033695},{"$f":"IFERROR(IF($B1307<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1307,'TMSIS - elig group'!$H:$H,$B1307,'TMSIS - elig group'!$C:$C,E$1),E1306),0)","v":0.57352142426071218},{"$f":"IFERROR(IF($B1307<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1307,'TMSIS - elig group'!$H:$H,$B1307,'TMSIS - elig group'!$C:$C,F$1),F1306),0)","v":0},{"$f":"IFERROR(IF($B1307<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1307,'TMSIS - elig group'!$H:$H,$B1307,'TMSIS - elig group'!$C:$C,G$1),G1306),0)","v":0.18699205391269363},{"$f":"IFERROR(IF($B1307<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1307,'TMSIS - elig group'!$H:$H,$B1307,'TMSIS - elig group'!$C:$C,H$1),H1306),0)","v":9.6932206799436732E-2},{"$f":"IFERROR(IF($B1307<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1307,'TMSIS - elig group'!$H:$H,$B1307,'TMSIS - elig group'!$C:$C,I$1),I1306),0)","v":0.14255431502715751},{"$f":"IFERROR(IF($B1307<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1307,'TMSIS - elig group'!$H:$H,$B1307,'TMSIS - elig group'!$C:$C,J$1),J1306),0)","v":0},{"$f":"IFERROR(IF($B1307<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1307,'TMSIS - elig group'!$H:$H,$B1307,'TMSIS - elig group'!$C:$C,K$1),K1306),0)","v":0},true,66255.75069033695,262481,0,85580,44363,65242,0,0,0]
["Kansas","2024-02-01",{"$f":"IF($B1311<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1311,'CMS monthly enrollment'!C:C,B1311,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1311,C1299:C1310,B1299:B1310))","v":466819.01890549343},{"$f":"IF($B1311<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1311,'CMS monthly enrollment'!C:C,B1311,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1311,D1299:D1310,B1299:B1310))","v":65741.667306913761},{"$f":"IFERROR(IF($B1311<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1311,'TMSIS - elig group'!$H:$H,$B1311,'TMSIS - elig group'!$C:$C,E$1),E1310),0)","v":0.57352142426071218},{"$f":"IFERROR(IF($B1311<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1311,'TMSIS - elig group'!$H:$H,$B1311,'TMSIS - elig group'!$C:$C,F$1),F1310),0)","v":0},{"$f":"IFERROR(IF($B1311<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1311,'TMSIS - elig group'!$H:$H,$B1311,'TMSIS - elig group'!$C:$C,G$1),G1310),0)","v":0.18699205391269363},{"$f":"IFERROR(IF($B1311<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1311,'TMSIS - elig group'!$H:$H,$B1311,'TMSIS - elig group'!$C:$C,H$1),H1310),0)","v":9.6932206799436732E-2},{"$f":"IFERROR(IF($B1311<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1311,'TMSIS - elig group'!$H:$H,$B1311,'TMSIS - elig group'!$C:$C,I$1),I1310),0)","v":0.14255431502715751},{"$f":"IFERROR(IF($B1311<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1311,'TMSIS - elig group'!$H:$H,$B1311,'TMSIS - elig group'!$C:$C,J$1),J1310),0)","v":0},{"$f":"IFERROR(IF($B1311<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1311,'TMSIS - elig group'!$H:$H,$B1311,'TMSIS - elig group'!$C:$C,K$1),K1310),0)","v":0},true,65741.667306913761,267731,0,87291,45250,66547,0,0,0]
["Kansas","2024-04-01",{"$f":"IF($B1313<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1313,'CMS monthly enrollment'!C:C,B1313,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1313,C1301:C1312,B1301:B1312))","v":471300.48077837471},{"$f":"IF($B1313<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1313,'CMS monthly enrollment'!C:C,B1313,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1313,D1301:D1312,B1301:B1312))","v":65525.361876883719},{"$f":"IFERROR(IF($B1313<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1313,'TMSIS - elig group'!$H:$H,$B1313,'TMSIS - elig group'!$C:$C,E$1),E1312),0)","v":0.57352142426071218},{"$f":"IFERROR(IF($B1313<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1313,'TMSIS - elig group'!$H:$H,$B1313,'TMSIS - elig group'!$C:$C,F$1),F1312),0)","v":0},{"$f":"IFERROR(IF($B1313<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1313,'TMSIS - elig group'!$H:$H,$B1313,'TMSIS - elig group'!$C:$C,G$1),G1312),0)","v":0.18699205391269363},{"$f":"IFERROR(IF($B1313<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1313,'TMSIS - elig group'!$H:$H,$B1313,'TMSIS - elig group'!$C:$C,H$1),H1312),0)","v":9.6932206799436732E-2},{"$f":"IFERROR(IF($B1313<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1313,'TMSIS - elig group'!$H:$H,$B1313,'TMSIS - elig group'!$C:$C,I$1),I1312),0)","v":0.14255431502715751},{"$f":"IFERROR(IF($B1313<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1313,'TMSIS - elig group'!$H:$H,$B1313,'TMSIS - elig group'!$C:$C,J$1),J1312),0)","v":0},{"$f":"IFERROR(IF($B1313<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1313,'TMSIS - elig group'!$H:$H,$B1313,'TMSIS - elig group'!$C:$C,K$1),K1312),0)","v":0},true,65525.361876883719,270301,0,88129,45684,67186,0,0,0]
["Kansas","2024-07-01",{"$f":"IF($B1316<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1316,'CMS monthly enrollment'!C:C,B1316,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1316,C1304:C1315,B1304:B1315))","v":478136.19563739654},{"$f":"IF($B1316<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1316,'CMS monthly enrollment'!C:C,B1316,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1316,D1304:D1315,B1304:B1315))","v":64916.74503474182},{"$f":"IFERROR(IF($B1316<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1316,'TMSIS - elig group'!$H:$H,$B1316,'TMSIS - elig group'!$C:$C,E$1),E1315),0)","v":0.57352142426071218},{"$f":"IFERROR(IF($B1316<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1316,'TMSIS - elig group'!$H:$H,$B1316,'TMSIS - elig group'!$C:$C,F$1),F1315),0)","v":0},{"$f":"IFERROR(IF($B1316<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1316,'TMSIS - elig group'!$H:$H,$B1316,'TMSIS - elig group'!$C:$C,G$1),G1315),0)","v":0.18699205391269363},{"$f":"IFERROR(IF($B1316<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1316,'TMSIS - elig group'!$H:$H,$B1316,'TMSIS - elig group'!$C:$C,H$1),H1315),0)","v":9.6932206799436732E-2},{"$f":"IFERROR(IF($B1316<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1316,'TMSIS - elig group'!$H:$H,$B1316,'TMSIS - elig group'!$C:$C,I$1),I1315),0)","v":0.14255431502715751},{"$f":"IFERROR(IF($B1316<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1316,'TMSIS - elig group'!$H:$H,$B1316,'TMSIS - elig group'!$C:$C,J$1),J1315),0)","v":0},{"$f":"IFERROR(IF($B1316<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1316,'TMSIS - elig group'!$H:$H,$B1316,'TMSIS - elig group'!$C:$C,K$1),K1315),0)","v":0},true,64916.74503474182,274221,0,89408,46347,68160,0,0,0]
["Kansas","2024-08-01",{"$f":"IF($B1317<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1317,'CMS monthly enrollment'!C:C,B1317,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1317,C1305:C1316,B1305:B1316))","v":480437.79770429013},{"$f":"IF($B1317<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1317,'CMS monthly enrollment'!C:C,B1317,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1317,D1305:D1316,B1305:B1316))","v":64786.431637023023},{"$f":"IFERROR(IF($B1317<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1317,'TMSIS - elig group'!$H:$H,$B1317,'TMSIS - elig group'!$C:$C,E$1),E1316),0)","v":0.57352142426071218},{"$f":"IFERROR(IF($B1317<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1317,'TMSIS - elig group'!$H:$H,$B1317,'TMSIS - elig group'!$C:$C,F$1),F1316),0)","v":0},{"$f":"IFERROR(IF($B1317<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1317,'TMSIS - elig group'!$H:$H,$B1317,'TMSIS - elig group'!$C:$C,G$1),G1316),0)","v":0.18699205391269363},{"$f":"IFERROR(IF($B1317<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1317,'TMSIS - elig group'!$H:$H,$B1317,'TMSIS - elig group'!$C:$C,H$1),H1316),0)","v":9.6932206799436732E-2},{"$f":"IFERROR(IF($B1317<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1317,'TMSIS - elig group'!$H:$H,$B1317,'TMSIS - elig group'!$C:$C,I$1),I1316),0)","v":0.14255431502715751},{"$f":"IFERROR(IF($B1317<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1317,'TMSIS - elig group'!$H:$H,$B1317,'TMSIS - elig group'!$C:$C,J$1),J1316),0)","v":0},{"$f":"IFERROR(IF($B1317<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1317,'TMSIS - elig group'!$H:$H,$B1317,'TMSIS - elig group'!$C:$C,K$1),K1316),0)","v":0},true,64786.431637023023,275541,0,89838,46570,68488,0,0,0]
["Kansas","2024-11-01",{"$f":"IF($B1320<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1320,'CMS monthly enrollment'!C:C,B1320,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1320,C1308:C1319,B1308:B1319))","v":487156.85216462472},{"$f":"IF($B1320<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1320,'CMS monthly enrollment'!C:C,B1320,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1320,D1308:D1319,B1308:B1319))","v":64409.912853626622},{"$f":"IFERROR(IF($B1320<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1320,'TMSIS - elig group'!$H:$H,$B1320,'TMSIS - elig group'!$C:$C,E$1),E1319),0)","v":0.57352142426071218},{"$f":"IFERROR(IF($B1320<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1320,'TMSIS - elig group'!$H:$H,$B1320,'TMSIS - elig group'!$C:$C,F$1),F1319),0)","v":0},{"$f":"IFERROR(IF($B1320<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1320,'TMSIS - elig group'!$H:$H,$B1320,'TMSIS - elig group'!$C:$C,G$1),G1319),0)","v":0.18699205391269363},{"$f":"IFERROR(IF($B1320<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1320,'TMSIS - elig group'!$H:$H,$B1320,'TMSIS - elig group'!$C:$C,H$1),H1319),0)","v":9.6932206799436732E-2},{"$f":"IFERROR(IF($B1320<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1320,'TMSIS - elig group'!$H:$H,$B1320,'TMSIS - elig group'!$C:$C,I$1),I1319),0)","v":0.14255431502715751},{"$f":"IFERROR(IF($B1320<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1320,'TMSIS - elig group'!$H:$H,$B1320,'TMSIS - elig group'!$C:$C,J$1),J1319),0)","v":0},{"$f":"IFERROR(IF($B1320<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1320,'TMSIS - elig group'!$H:$H,$B1320,'TMSIS - elig group'!$C:$C,K$1),K1319),0)","v":0},true,64409.912853626622,279395,0,91094,47221,69446,0,0,0]
["Kansas","2025-03-01",{"$f":"IF($B1324<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1324,'CMS monthly enrollment'!C:C,B1324,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1324,C1312:C1323,B1312:B1323))","v":496064.31036775745},{"$f":"IF($B1324<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1324,'CMS monthly enrollment'!C:C,B1324,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1324,D1312:D1323,B1312:B1323))","v":63782.08557859491},{"$f":"IFERROR(IF($B1324<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1324,'TMSIS - elig group'!$H:$H,$B1324,'TMSIS - elig group'!$C:$C,E$1),E1323),0)","v":0.57352142426071218},{"$f":"IFERROR(IF($B1324<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1324,'TMSIS - elig group'!$H:$H,$B1324,'TMSIS - elig group'!$C:$C,F$1),F1323),0)","v":0},{"$f":"IFERROR(IF($B1324<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1324,'TMSIS - elig group'!$H:$H,$B1324,'TMSIS - elig group'!$C:$C,G$1),G1323),0)","v":0.18699205391269363},{"$f":"IFERROR(IF($B1324<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1324,'TMSIS - elig group'!$H:$H,$B1324,'TMSIS - elig group'!$C:$C,H$1),H1323),0)","v":9.6932206799436732E-2},{"$f":"IFERROR(IF($B1324<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1324,'TMSIS - elig group'!$H:$H,$B1324,'TMSIS - elig group'!$C:$C,I$1),I1323),0)","v":0.14255431502715751},{"$f":"IFERROR(IF($B1324<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1324,'TMSIS - elig group'!$H:$H,$B1324,'TMSIS - elig group'!$C:$C,J$1),J1323),0)","v":0},{"$f":"IFERROR(IF($B1324<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1324,'TMSIS - elig group'!$H:$H,$B1324,'TMSIS - elig group'!$C:$C,K$1),K1323),0)","v":0},true,63782.08557859491,284504,0,92760,48085,70716,0,0,0]
["Kansas","2025-05-01",{"$f":"IF($B1326<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1326,'CMS monthly enrollment'!C:C,B1326,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1326,C1314:C1325,B1314:B1325))","v":500555.97141786898},{"$f":"IF($B1326<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1326,'CMS monthly enrollment'!C:C,B1326,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1326,D1314:D1325,B1314:B1325))","v":63529.650908969459},{"$f":"IFERROR(IF($B1326<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1326,'TMSIS - elig group'!$H:$H,$B1326,'TMSIS - elig group'!$C:$C,E$1),E1325),0)","v":0.57352142426071218},{"$f":"IFERROR(IF($B1326<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1326,'TMSIS - elig group'!$H:$H,$B1326,'TMSIS - elig group'!$C:$C,F$1),F1325),0)","v":0},{"$f":"IFERROR(IF($B1326<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1326,'TMSIS - elig group'!$H:$H,$B1326,'TMSIS - elig group'!$C:$C,G$1),G1325),0)","v":0.18699205391269363},{"$f":"IFERROR(IF($B1326<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1326,'TMSIS - elig group'!$H:$H,$B1326,'TMSIS - elig group'!$C:$C,H$1),H1325),0)","v":9.6932206799436732E-2},{"$f":"IFERROR(IF($B1326<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1326,'TMSIS - elig group'!$H:$H,$B1326,'TMSIS - elig group'!$C:$C,I$1),I1325),0)","v":0.14255431502715751},{"$f":"IFERROR(IF($B1326<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1326,'TMSIS - elig group'!$H:$H,$B1326,'TMSIS - elig group'!$C:$C,J$1),J1325),0)","v":0},{"$f":"IFERROR(IF($B1326<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1326,'TMSIS - elig group'!$H:$H,$B1326,'TMSIS - elig group'!$C:$C,K$1),K1325),0)","v":0},true,63529.650908969459,287080,0,93600,48520,71356,0,0,0]
["Kentucky","2019-02-01",{"$f":"IF($B1329<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1329,'CMS monthly enrollment'!C:C,B1329,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1329,C1317:C1328,B1317:B1328))","v":1220517},{"$f":"IF($B1329<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1329,'CMS monthly enrollment'!C:C,B1329,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1329,D1317:D1328,B1317:B1328))","v":93636},{"$f":"IFERROR(IF($B1329<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1329,'TMSIS - elig group'!$H:$H,$B1329,'TMSIS - elig group'!$C:$C,E$1),E1328),0)","v":0.30210232743272392},{"$f":"IFERROR(IF($B1329<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1329,'TMSIS - elig group'!$H:$H,$B1329,'TMSIS - elig group'!$C:$C,F$1),F1328),0)","v":0.39745472344591287},{"$f":"IFERROR(IF($B1329<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1329,'TMSIS - elig group'!$H:$H,$B1329,'TMSIS - elig group'!$C:$C,G$1),G1328),0)","v":8.5258965214912358E-2},{"$f":"IFERROR(IF($B1329<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1329,'TMSIS - elig group'!$H:$H,$B1329,'TMSIS - elig group'!$C:$C,H$1),H1328),0)","v":6.2594466228827458E-2},{"$f":"IFERROR(IF($B1329<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1329,'TMSIS - elig group'!$H:$H,$B1329,'TMSIS - elig group'!$C:$C,I$1),I1328),0)","v":0.15057177281846884},{"$f":"IFERROR(IF($B1329<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1329,'TMSIS - elig group'!$H:$H,$B1329,'TMSIS - elig group'!$C:$C,J$1),J1328),0)","v":0},{"$f":"IFERROR(IF($B1329<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1329,'TMSIS - elig group'!$H:$H,$B1329,'TMSIS - elig group'!$C:$C,K$1),K1328),0)","v":2.0177448591545506E-3},true,93636,368721,485100,104060,76398,183775,0,2463,0]
["Kentucky","2019-04-01",{"$f":"IF($B1331<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1331,'CMS monthly enrollment'!C:C,B1331,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1331,C1319:C1330,B1319:B1330))","v":1220357},{"$f":"IF($B1331<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1331,'CMS monthly enrollment'!C:C,B1331,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1331,D1319:D1330,B1319:B1330))","v":88392},{"$f":"IFERROR(IF($B1331<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1331,'TMSIS - elig group'!$H:$H,$B1331,'TMSIS - elig group'!$C:$C,E$1),E1330),0)","v":0.30629485052404387},{"$f":"IFERROR(IF($B1331<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1331,'TMSIS - elig group'!$H:$H,$B1331,'TMSIS - elig group'!$C:$C,F$1),F1330),0)","v":0.39469066678507947},{"$f":"IFERROR(IF($B1331<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1331,'TMSIS - elig group'!$H:$H,$B1331,'TMSIS - elig group'!$C:$C,G$1),G1330),0)","v":8.5490666246839528E-2},{"$f":"IFERROR(IF($B1331<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1331,'TMSIS - elig group'!$H:$H,$B1331,'TMSIS - elig group'!$C:$C,H$1),H1330),0)","v":6.2610759685291117E-2},{"$f":"IFERROR(IF($B1331<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1331,'TMSIS - elig group'!$H:$H,$B1331,'TMSIS - elig group'!$C:$C,I$1),I1330),0)","v":0.14902585300936672},{"$f":"IFERROR(IF($B1331<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1331,'TMSIS - elig group'!$H:$H,$B1331,'TMSIS - elig group'!$C:$C,J$1),J1330),0)","v":0},{"$f":"IFERROR(IF($B1331<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1331,'TMSIS - elig group'!$H:$H,$B1331,'TMSIS - elig group'!$C:$C,K$1),K1330),0)","v":1.8872037493793421E-3},true,88392,373789,481664,104329,76407,181865,0,2303,0]
["Kentucky","2019-08-01",{"$f":"IF($B1335<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1335,'CMS monthly enrollment'!C:C,B1335,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1335,C1323:C1334,B1323:B1334))","v":1218284},{"$f":"IF($B1335<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1335,'CMS monthly enrollment'!C:C,B1335,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1335,D1323:D1334,B1323:B1334))","v":90553},{"$f":"IFERROR(IF($B1335<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1335,'TMSIS - elig group'!$H:$H,$B1335,'TMSIS - elig group'!$C:$C,E$1),E1334),0)","v":0.30953420354807581},{"$f":"IFERROR(IF($B1335<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1335,'TMSIS - elig group'!$H:$H,$B1335,'TMSIS - elig group'!$C:$C,F$1),F1334),0)","v":0.39272652569151795},{"$f":"IFERROR(IF($B1335<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1335,'TMSIS - elig group'!$H:$H,$B1335,'TMSIS - elig group'!$C:$C,G$1),G1334),0)","v":8.6413729534230585E-2},{"$f":"IFERROR(IF($B1335<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1335,'TMSIS - elig group'!$H:$H,$B1335,'TMSIS - elig group'!$C:$C,H$1),H1334),0)","v":6.3348263399892413E-2},{"$f":"IFERROR(IF($B1335<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1335,'TMSIS - elig group'!$H:$H,$B1335,'TMSIS - elig group'!$C:$C,I$1),I1334),0)","v":0.14639664600604951},{"$f":"IFERROR(IF($B1335<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1335,'TMSIS - elig group'!$H:$H,$B1335,'TMSIS - elig group'!$C:$C,J$1),J1334),0)","v":0},{"$f":"IFERROR(IF($B1335<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1335,'TMSIS - elig group'!$H:$H,$B1335,'TMSIS - elig group'!$C:$C,K$1),K1334),0)","v":1.5806318202337092E-3},true,90553,377101,478452,105276,77176,178353,0,1926,0]
["Kentucky","2019-11-01",{"$f":"IF($B1338<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1338,'CMS monthly enrollment'!C:C,B1338,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1338,C1326:C1337,B1326:B1337))","v":1199473},{"$f":"IF($B1338<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1338,'CMS monthly enrollment'!C:C,B1338,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1338,D1326:D1337,B1326:B1337))","v":91708},{"$f":"IFERROR(IF($B1338<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1338,'TMSIS - elig group'!$H:$H,$B1338,'TMSIS - elig group'!$C:$C,E$1),E1337),0)","v":0.3121374884812616},{"$f":"IFERROR(IF($B1338<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1338,'TMSIS - elig group'!$H:$H,$B1338,'TMSIS - elig group'!$C:$C,F$1),F1337),0)","v":0.39017117750367336},{"$f":"IFERROR(IF($B1338<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1338,'TMSIS - elig group'!$H:$H,$B1338,'TMSIS - elig group'!$C:$C,G$1),G1337),0)","v":8.6851799860511406E-2},{"$f":"IFERROR(IF($B1338<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1338,'TMSIS - elig group'!$H:$H,$B1338,'TMSIS - elig group'!$C:$C,H$1),H1337),0)","v":6.408619602587301E-2},{"$f":"IFERROR(IF($B1338<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1338,'TMSIS - elig group'!$H:$H,$B1338,'TMSIS - elig group'!$C:$C,I$1),I1337),0)","v":0.14538714232139893},{"$f":"IFERROR(IF($B1338<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1338,'TMSIS - elig group'!$H:$H,$B1338,'TMSIS - elig group'!$C:$C,J$1),J1337),0)","v":0},{"$f":"IFERROR(IF($B1338<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1338,'TMSIS - elig group'!$H:$H,$B1338,'TMSIS - elig group'!$C:$C,K$1),K1337),0)","v":1.366195807281687E-3},true,91708,374400,468000,104176,76870,174388,0,1639,0]
["Kentucky","2019-12-01",{"$f":"IF($B1339<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1339,'CMS monthly enrollment'!C:C,B1339,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1339,C1327:C1338,B1327:B1338))","v":1195025},{"$f":"IF($B1339<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1339,'CMS monthly enrollment'!C:C,B1339,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1339,D1327:D1338,B1327:B1338))","v":93263},{"$f":"IFERROR(IF($B1339<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1339,'TMSIS - elig group'!$H:$H,$B1339,'TMSIS - elig group'!$C:$C,E$1),E1338),0)","v":0.31256772660808685},{"$f":"IFERROR(IF($B1339<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1339,'TMSIS - elig group'!$H:$H,$B1339,'TMSIS - elig group'!$C:$C,F$1),F1338),0)","v":0.38978634741315221},{"$f":"IFERROR(IF($B1339<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1339,'TMSIS - elig group'!$H:$H,$B1339,'TMSIS - elig group'!$C:$C,G$1),G1338),0)","v":8.690472597985828E-2},{"$f":"IFERROR(IF($B1339<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1339,'TMSIS - elig group'!$H:$H,$B1339,'TMSIS - elig group'!$C:$C,H$1),H1338),0)","v":6.4356394900649358E-2},{"$f":"IFERROR(IF($B1339<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1339,'TMSIS - elig group'!$H:$H,$B1339,'TMSIS - elig group'!$C:$C,I$1),I1338),0)","v":0.14512697624527801},{"$f":"IFERROR(IF($B1339<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1339,'TMSIS - elig group'!$H:$H,$B1339,'TMSIS - elig group'!$C:$C,J$1),J1338),0)","v":0},{"$f":"IFERROR(IF($B1339<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1339,'TMSIS - elig group'!$H:$H,$B1339,'TMSIS - elig group'!$C:$C,K$1),K1338),0)","v":1.257828852975307E-3},true,93263,373526,465804,103853,76908,173430,0,1503,0]
["Kentucky","2020-03-01",{"$f":"IF($B1342<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1342,'CMS monthly enrollment'!C:C,B1342,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1342,C1330:C1341,B1330:B1341))","v":1203730},{"$f":"IF($B1342<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1342,'CMS monthly enrollment'!C:C,B1342,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1342,D1330:D1341,B1330:B1341))","v":91980},{"$f":"IFERROR(IF($B1342<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1342,'TMSIS - elig group'!$H:$H,$B1342,'TMSIS - elig group'!$C:$C,E$1),E1341),0)","v":0.31123642502033438},{"$f":"IFERROR(IF($B1342<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1342,'TMSIS - elig group'!$H:$H,$B1342,'TMSIS - elig group'!$C:$C,F$1),F1341),0)","v":0.3916651566325467},{"$f":"IFERROR(IF($B1342<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1342,'TMSIS - elig group'!$H:$H,$B1342,'TMSIS - elig group'!$C:$C,G$1),G1341),0)","v":8.6155734700856565E-2},{"$f":"IFERROR(IF($B1342<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1342,'TMSIS - elig group'!$H:$H,$B1342,'TMSIS - elig group'!$C:$C,H$1),H1341),0)","v":6.4673512457440879E-2},{"$f":"IFERROR(IF($B1342<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1342,'TMSIS - elig group'!$H:$H,$B1342,'TMSIS - elig group'!$C:$C,I$1),I1341),0)","v":0.14508521360965368},{"$f":"IFERROR(IF($B1342<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1342,'TMSIS - elig group'!$H:$H,$B1342,'TMSIS - elig group'!$C:$C,J$1),J1341),0)","v":0},{"$f":"IFERROR(IF($B1342<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1342,'TMSIS - elig group'!$H:$H,$B1342,'TMSIS - elig group'!$C:$C,K$1),K1341),0)","v":1.1839575791677964E-3},true,91980,374645,471459,103708,77849,174643,0,1425,0]
["Kentucky","2020-06-01",{"$f":"IF($B1345<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1345,'CMS monthly enrollment'!C:C,B1345,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1345,C1333:C1344,B1333:B1344))","v":1333816},{"$f":"IF($B1345<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1345,'CMS monthly enrollment'!C:C,B1345,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1345,D1333:D1344,B1333:B1344))","v":87117},{"$f":"IFERROR(IF($B1345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1345,'TMSIS - elig group'!$H:$H,$B1345,'TMSIS - elig group'!$C:$C,E$1),E1344),0)","v":0.30984841727794332},{"$f":"IFERROR(IF($B1345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1345,'TMSIS - elig group'!$H:$H,$B1345,'TMSIS - elig group'!$C:$C,F$1),F1344),0)","v":0.40483322515141673},{"$f":"IFERROR(IF($B1345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1345,'TMSIS - elig group'!$H:$H,$B1345,'TMSIS - elig group'!$C:$C,G$1),G1344),0)","v":8.5262758358924814E-2},{"$f":"IFERROR(IF($B1345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1345,'TMSIS - elig group'!$H:$H,$B1345,'TMSIS - elig group'!$C:$C,H$1),H1344),0)","v":6.2243122201728784E-2},{"$f":"IFERROR(IF($B1345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1345,'TMSIS - elig group'!$H:$H,$B1345,'TMSIS - elig group'!$C:$C,I$1),I1344),0)","v":0.13700387957497201},{"$f":"IFERROR(IF($B1345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1345,'TMSIS - elig group'!$H:$H,$B1345,'TMSIS - elig group'!$C:$C,J$1),J1344),0)","v":0},{"$f":"IFERROR(IF($B1345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1345,'TMSIS - elig group'!$H:$H,$B1345,'TMSIS - elig group'!$C:$C,K$1),K1344),0)","v":8.0859743501435232E-4},true,87117,413281,539973,113725,83021,182738,0,1079,0]
["Kentucky","2020-09-01",{"$f":"IF($B1348<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1348,'CMS monthly enrollment'!C:C,B1348,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1348,C1336:C1347,B1336:B1347))","v":1433544},{"$f":"IF($B1348<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1348,'CMS monthly enrollment'!C:C,B1348,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1348,D1336:D1347,B1336:B1347))","v":93991},{"$f":"IFERROR(IF($B1348<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1348,'TMSIS - elig group'!$H:$H,$B1348,'TMSIS - elig group'!$C:$C,E$1),E1347),0)","v":0.30439337318677229},{"$f":"IFERROR(IF($B1348<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1348,'TMSIS - elig group'!$H:$H,$B1348,'TMSIS - elig group'!$C:$C,F$1),F1347),0)","v":0.41941562961579598},{"$f":"IFERROR(IF($B1348<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1348,'TMSIS - elig group'!$H:$H,$B1348,'TMSIS - elig group'!$C:$C,G$1),G1347),0)","v":8.45297853837607E-2},{"$f":"IFERROR(IF($B1348<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1348,'TMSIS - elig group'!$H:$H,$B1348,'TMSIS - elig group'!$C:$C,H$1),H1347),0)","v":6.0639730068092916E-2},{"$f":"IFERROR(IF($B1348<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1348,'TMSIS - elig group'!$H:$H,$B1348,'TMSIS - elig group'!$C:$C,I$1),I1347),0)","v":0.13047631084676295},{"$f":"IFERROR(IF($B1348<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1348,'TMSIS - elig group'!$H:$H,$B1348,'TMSIS - elig group'!$C:$C,J$1),J1347),0)","v":0},{"$f":"IFERROR(IF($B1348<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1348,'TMSIS - elig group'!$H:$H,$B1348,'TMSIS - elig group'!$C:$C,K$1),K1347),0)","v":5.4517089881514936E-4},true,93991,436361,601251,121177,86930,187044,0,782,0]
["Kentucky","2020-12-01",{"$f":"IF($B1351<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1351,'CMS monthly enrollment'!C:C,B1351,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1351,C1339:C1350,B1339:B1350))","v":1426158},{"$f":"IF($B1351<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1351,'CMS monthly enrollment'!C:C,B1351,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1351,D1339:D1350,B1339:B1350))","v":103748},{"$f":"IFERROR(IF($B1351<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1351,'TMSIS - elig group'!$H:$H,$B1351,'TMSIS - elig group'!$C:$C,E$1),E1350),0)","v":0.3042014640128074},{"$f":"IFERROR(IF($B1351<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1351,'TMSIS - elig group'!$H:$H,$B1351,'TMSIS - elig group'!$C:$C,F$1),F1350),0)","v":0.41751163545357156},{"$f":"IFERROR(IF($B1351<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1351,'TMSIS - elig group'!$H:$H,$B1351,'TMSIS - elig group'!$C:$C,G$1),G1350),0)","v":8.6063301693705463E-2},{"$f":"IFERROR(IF($B1351<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1351,'TMSIS - elig group'!$H:$H,$B1351,'TMSIS - elig group'!$C:$C,H$1),H1350),0)","v":6.1246081031908671E-2},{"$f":"IFERROR(IF($B1351<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1351,'TMSIS - elig group'!$H:$H,$B1351,'TMSIS - elig group'!$C:$C,I$1),I1350),0)","v":0.13043456172648604},{"$f":"IFERROR(IF($B1351<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1351,'TMSIS - elig group'!$H:$H,$B1351,'TMSIS - elig group'!$C:$C,J$1),J1350),0)","v":0},{"$f":"IFERROR(IF($B1351<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1351,'TMSIS - elig group'!$H:$H,$B1351,'TMSIS - elig group'!$C:$C,K$1),K1350),0)","v":5.4295608152088665E-4},true,103748,433839,595438,122740,87347,186020,0,774,0]
["Kentucky","2021-02-01",{"$f":"IF($B1353<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1353,'CMS monthly enrollment'!C:C,B1353,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1353,C1341:C1352,B1341:B1352))","v":1467834},{"$f":"IF($B1353<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1353,'CMS monthly enrollment'!C:C,B1353,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1353,D1341:D1352,B1341:B1352))","v":106195},{"$f":"IFERROR(IF($B1353<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1353,'TMSIS - elig group'!$H:$H,$B1353,'TMSIS - elig group'!$C:$C,E$1),E1352),0)","v":0.3042014640128074},{"$f":"IFERROR(IF($B1353<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1353,'TMSIS - elig group'!$H:$H,$B1353,'TMSIS - elig group'!$C:$C,F$1),F1352),0)","v":0.41751163545357156},{"$f":"IFERROR(IF($B1353<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1353,'TMSIS - elig group'!$H:$H,$B1353,'TMSIS - elig group'!$C:$C,G$1),G1352),0)","v":8.6063301693705463E-2},{"$f":"IFERROR(IF($B1353<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1353,'TMSIS - elig group'!$H:$H,$B1353,'TMSIS - elig group'!$C:$C,H$1),H1352),0)","v":6.1246081031908671E-2},{"$f":"IFERROR(IF($B1353<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1353,'TMSIS - elig group'!$H:$H,$B1353,'TMSIS - elig group'!$C:$C,I$1),I1352),0)","v":0.13043456172648604},{"$f":"IFERROR(IF($B1353<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1353,'TMSIS - elig group'!$H:$H,$B1353,'TMSIS - elig group'!$C:$C,J$1),J1352),0)","v":0},{"$f":"IFERROR(IF($B1353<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1353,'TMSIS - elig group'!$H:$H,$B1353,'TMSIS - elig group'!$C:$C,K$1),K1352),0)","v":5.4295608152088665E-4},true,106195,446517,612838,126327,89899,191456,0,797,0]
["Kentucky","2021-06-01",{"$f":"IF($B1357<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1357,'CMS monthly enrollment'!C:C,B1357,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1357,C1345:C1356,B1345:B1356))","v":1486620},{"$f":"IF($B1357<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1357,'CMS monthly enrollment'!C:C,B1357,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1357,D1345:D1356,B1345:B1356))","v":109492},{"$f":"IFERROR(IF($B1357<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1357,'TMSIS - elig group'!$H:$H,$B1357,'TMSIS - elig group'!$C:$C,E$1),E1356),0)","v":0.3042014640128074},{"$f":"IFERROR(IF($B1357<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1357,'TMSIS - elig group'!$H:$H,$B1357,'TMSIS - elig group'!$C:$C,F$1),F1356),0)","v":0.41751163545357156},{"$f":"IFERROR(IF($B1357<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1357,'TMSIS - elig group'!$H:$H,$B1357,'TMSIS - elig group'!$C:$C,G$1),G1356),0)","v":8.6063301693705463E-2},{"$f":"IFERROR(IF($B1357<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1357,'TMSIS - elig group'!$H:$H,$B1357,'TMSIS - elig group'!$C:$C,H$1),H1356),0)","v":6.1246081031908671E-2},{"$f":"IFERROR(IF($B1357<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1357,'TMSIS - elig group'!$H:$H,$B1357,'TMSIS - elig group'!$C:$C,I$1),I1356),0)","v":0.13043456172648604},{"$f":"IFERROR(IF($B1357<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1357,'TMSIS - elig group'!$H:$H,$B1357,'TMSIS - elig group'!$C:$C,J$1),J1356),0)","v":0},{"$f":"IFERROR(IF($B1357<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1357,'TMSIS - elig group'!$H:$H,$B1357,'TMSIS - elig group'!$C:$C,K$1),K1356),0)","v":5.4295608152088665E-4},true,109492,452232,620681,127943,91050,193907,0,807,0]
["Kentucky","2021-07-01",{"$f":"IF($B1358<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1358,'CMS monthly enrollment'!C:C,B1358,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1358,C1346:C1357,B1346:B1357))","v":1378485},{"$f":"IF($B1358<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1358,'CMS monthly enrollment'!C:C,B1358,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1358,D1346:D1357,B1346:B1357))","v":110989},{"$f":"IFERROR(IF($B1358<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1358,'TMSIS - elig group'!$H:$H,$B1358,'TMSIS - elig group'!$C:$C,E$1),E1357),0)","v":0.3042014640128074},{"$f":"IFERROR(IF($B1358<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1358,'TMSIS - elig group'!$H:$H,$B1358,'TMSIS - elig group'!$C:$C,F$1),F1357),0)","v":0.41751163545357156},{"$f":"IFERROR(IF($B1358<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1358,'TMSIS - elig group'!$H:$H,$B1358,'TMSIS - elig group'!$C:$C,G$1),G1357),0)","v":8.6063301693705463E-2},{"$f":"IFERROR(IF($B1358<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1358,'TMSIS - elig group'!$H:$H,$B1358,'TMSIS - elig group'!$C:$C,H$1),H1357),0)","v":6.1246081031908671E-2},{"$f":"IFERROR(IF($B1358<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1358,'TMSIS - elig group'!$H:$H,$B1358,'TMSIS - elig group'!$C:$C,I$1),I1357),0)","v":0.13043456172648604},{"$f":"IFERROR(IF($B1358<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1358,'TMSIS - elig group'!$H:$H,$B1358,'TMSIS - elig group'!$C:$C,J$1),J1357),0)","v":0},{"$f":"IFERROR(IF($B1358<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1358,'TMSIS - elig group'!$H:$H,$B1358,'TMSIS - elig group'!$C:$C,K$1),K1357),0)","v":5.4295608152088665E-4},true,110989,419337,575534,118637,84427,179802,0,748,0]
["Kentucky","2021-11-01",{"$f":"IF($B1362<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1362,'CMS monthly enrollment'!C:C,B1362,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1362,C1350:C1361,B1350:B1361))","v":1397866},{"$f":"IF($B1362<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1362,'CMS monthly enrollment'!C:C,B1362,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1362,D1350:D1361,B1350:B1361))","v":119868},{"$f":"IFERROR(IF($B1362<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1362,'TMSIS - elig group'!$H:$H,$B1362,'TMSIS - elig group'!$C:$C,E$1),E1361),0)","v":0.3042014640128074},{"$f":"IFERROR(IF($B1362<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1362,'TMSIS - elig group'!$H:$H,$B1362,'TMSIS - elig group'!$C:$C,F$1),F1361),0)","v":0.41751163545357156},{"$f":"IFERROR(IF($B1362<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1362,'TMSIS - elig group'!$H:$H,$B1362,'TMSIS - elig group'!$C:$C,G$1),G1361),0)","v":8.6063301693705463E-2},{"$f":"IFERROR(IF($B1362<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1362,'TMSIS - elig group'!$H:$H,$B1362,'TMSIS - elig group'!$C:$C,H$1),H1361),0)","v":6.1246081031908671E-2},{"$f":"IFERROR(IF($B1362<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1362,'TMSIS - elig group'!$H:$H,$B1362,'TMSIS - elig group'!$C:$C,I$1),I1361),0)","v":0.13043456172648604},{"$f":"IFERROR(IF($B1362<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1362,'TMSIS - elig group'!$H:$H,$B1362,'TMSIS - elig group'!$C:$C,J$1),J1361),0)","v":0},{"$f":"IFERROR(IF($B1362<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1362,'TMSIS - elig group'!$H:$H,$B1362,'TMSIS - elig group'!$C:$C,K$1),K1361),0)","v":5.4295608152088665E-4},true,119868,425233,583625,120305,85614,182330,0,759,0]
["Kentucky","2021-12-01",{"$f":"IF($B1363<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1363,'CMS monthly enrollment'!C:C,B1363,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1363,C1351:C1362,B1351:B1362))","v":1403134},{"$f":"IF($B1363<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1363,'CMS monthly enrollment'!C:C,B1363,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1363,D1351:D1362,B1351:B1362))","v":121754},{"$f":"IFERROR(IF($B1363<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1363,'TMSIS - elig group'!$H:$H,$B1363,'TMSIS - elig group'!$C:$C,E$1),E1362),0)","v":0.3042014640128074},{"$f":"IFERROR(IF($B1363<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1363,'TMSIS - elig group'!$H:$H,$B1363,'TMSIS - elig group'!$C:$C,F$1),F1362),0)","v":0.41751163545357156},{"$f":"IFERROR(IF($B1363<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1363,'TMSIS - elig group'!$H:$H,$B1363,'TMSIS - elig group'!$C:$C,G$1),G1362),0)","v":8.6063301693705463E-2},{"$f":"IFERROR(IF($B1363<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1363,'TMSIS - elig group'!$H:$H,$B1363,'TMSIS - elig group'!$C:$C,H$1),H1362),0)","v":6.1246081031908671E-2},{"$f":"IFERROR(IF($B1363<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1363,'TMSIS - elig group'!$H:$H,$B1363,'TMSIS - elig group'!$C:$C,I$1),I1362),0)","v":0.13043456172648604},{"$f":"IFERROR(IF($B1363<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1363,'TMSIS - elig group'!$H:$H,$B1363,'TMSIS - elig group'!$C:$C,J$1),J1362),0)","v":0},{"$f":"IFERROR(IF($B1363<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1363,'TMSIS - elig group'!$H:$H,$B1363,'TMSIS - elig group'!$C:$C,K$1),K1362),0)","v":5.4295608152088665E-4},true,121754,426835,585825,120758,85936,183017,0,762,0]
["Kentucky","2022-04-01",{"$f":"IF($B1367<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1367,'CMS monthly enrollment'!C:C,B1367,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1367,C1355:C1366,B1355:B1366))","v":1434175},{"$f":"IF($B1367<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1367,'CMS monthly enrollment'!C:C,B1367,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1367,D1355:D1366,B1355:B1366))","v":118711},{"$f":"IFERROR(IF($B1367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1367,'TMSIS - elig group'!$H:$H,$B1367,'TMSIS - elig group'!$C:$C,E$1),E1366),0)","v":0.3042014640128074},{"$f":"IFERROR(IF($B1367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1367,'TMSIS - elig group'!$H:$H,$B1367,'TMSIS - elig group'!$C:$C,F$1),F1366),0)","v":0.41751163545357156},{"$f":"IFERROR(IF($B1367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1367,'TMSIS - elig group'!$H:$H,$B1367,'TMSIS - elig group'!$C:$C,G$1),G1366),0)","v":8.6063301693705463E-2},{"$f":"IFERROR(IF($B1367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1367,'TMSIS - elig group'!$H:$H,$B1367,'TMSIS - elig group'!$C:$C,H$1),H1366),0)","v":6.1246081031908671E-2},{"$f":"IFERROR(IF($B1367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1367,'TMSIS - elig group'!$H:$H,$B1367,'TMSIS - elig group'!$C:$C,I$1),I1366),0)","v":0.13043456172648604},{"$f":"IFERROR(IF($B1367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1367,'TMSIS - elig group'!$H:$H,$B1367,'TMSIS - elig group'!$C:$C,J$1),J1366),0)","v":0},{"$f":"IFERROR(IF($B1367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1367,'TMSIS - elig group'!$H:$H,$B1367,'TMSIS - elig group'!$C:$C,K$1),K1366),0)","v":5.4295608152088665E-4},true,118711,436278,598785,123430,87838,187066,0,779,0]
["Kentucky","2022-07-01",{"$f":"IF($B1370<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1370,'CMS monthly enrollment'!C:C,B1370,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1370,C1358:C1369,B1358:B1369))","v":1452562},{"$f":"IF($B1370<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1370,'CMS monthly enrollment'!C:C,B1370,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1370,D1358:D1369,B1358:B1369))","v":123631},{"$f":"IFERROR(IF($B1370<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1370,'TMSIS - elig group'!$H:$H,$B1370,'TMSIS - elig group'!$C:$C,E$1),E1369),0)","v":0.3042014640128074},{"$f":"IFERROR(IF($B1370<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1370,'TMSIS - elig group'!$H:$H,$B1370,'TMSIS - elig group'!$C:$C,F$1),F1369),0)","v":0.41751163545357156},{"$f":"IFERROR(IF($B1370<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1370,'TMSIS - elig group'!$H:$H,$B1370,'TMSIS - elig group'!$C:$C,G$1),G1369),0)","v":8.6063301693705463E-2},{"$f":"IFERROR(IF($B1370<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1370,'TMSIS - elig group'!$H:$H,$B1370,'TMSIS - elig group'!$C:$C,H$1),H1369),0)","v":6.1246081031908671E-2},{"$f":"IFERROR(IF($B1370<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1370,'TMSIS - elig group'!$H:$H,$B1370,'TMSIS - elig group'!$C:$C,I$1),I1369),0)","v":0.13043456172648604},{"$f":"IFERROR(IF($B1370<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1370,'TMSIS - elig group'!$H:$H,$B1370,'TMSIS - elig group'!$C:$C,J$1),J1369),0)","v":0},{"$f":"IFERROR(IF($B1370<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1370,'TMSIS - elig group'!$H:$H,$B1370,'TMSIS - elig group'!$C:$C,K$1),K1369),0)","v":5.4295608152088665E-4},true,123631,441871,606462,125012,88964,189464,0,789,0]
["Kentucky","2022-10-01",{"$f":"IF($B1373<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1373,'CMS monthly enrollment'!C:C,B1373,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1373,C1361:C1372,B1361:B1372))","v":1473351},{"$f":"IF($B1373<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1373,'CMS monthly enrollment'!C:C,B1373,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1373,D1361:D1372,B1361:B1372))","v":129469},{"$f":"IFERROR(IF($B1373<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1373,'TMSIS - elig group'!$H:$H,$B1373,'TMSIS - elig group'!$C:$C,E$1),E1372),0)","v":0.3042014640128074},{"$f":"IFERROR(IF($B1373<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1373,'TMSIS - elig group'!$H:$H,$B1373,'TMSIS - elig group'!$C:$C,F$1),F1372),0)","v":0.41751163545357156},{"$f":"IFERROR(IF($B1373<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1373,'TMSIS - elig group'!$H:$H,$B1373,'TMSIS - elig group'!$C:$C,G$1),G1372),0)","v":8.6063301693705463E-2},{"$f":"IFERROR(IF($B1373<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1373,'TMSIS - elig group'!$H:$H,$B1373,'TMSIS - elig group'!$C:$C,H$1),H1372),0)","v":6.1246081031908671E-2},{"$f":"IFERROR(IF($B1373<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1373,'TMSIS - elig group'!$H:$H,$B1373,'TMSIS - elig group'!$C:$C,I$1),I1372),0)","v":0.13043456172648604},{"$f":"IFERROR(IF($B1373<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1373,'TMSIS - elig group'!$H:$H,$B1373,'TMSIS - elig group'!$C:$C,J$1),J1372),0)","v":0},{"$f":"IFERROR(IF($B1373<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1373,'TMSIS - elig group'!$H:$H,$B1373,'TMSIS - elig group'!$C:$C,K$1),K1372),0)","v":5.4295608152088665E-4},true,129469,448196,615141,126801,90237,192176,0,800,0]
["Kentucky","2023-01-01",{"$f":"IF($B1376<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1376,'CMS monthly enrollment'!C:C,B1376,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1376,C1364:C1375,B1364:B1375))","v":1483133},{"$f":"IF($B1376<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1376,'CMS monthly enrollment'!C:C,B1376,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1376,D1364:D1375,B1364:B1375))","v":140431},{"$f":"IFERROR(IF($B1376<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1376,'TMSIS - elig group'!$H:$H,$B1376,'TMSIS - elig group'!$C:$C,E$1),E1375),0)","v":0.3042014640128074},{"$f":"IFERROR(IF($B1376<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1376,'TMSIS - elig group'!$H:$H,$B1376,'TMSIS - elig group'!$C:$C,F$1),F1375),0)","v":0.41751163545357156},{"$f":"IFERROR(IF($B1376<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1376,'TMSIS - elig group'!$H:$H,$B1376,'TMSIS - elig group'!$C:$C,G$1),G1375),0)","v":8.6063301693705463E-2},{"$f":"IFERROR(IF($B1376<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1376,'TMSIS - elig group'!$H:$H,$B1376,'TMSIS - elig group'!$C:$C,H$1),H1375),0)","v":6.1246081031908671E-2},{"$f":"IFERROR(IF($B1376<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1376,'TMSIS - elig group'!$H:$H,$B1376,'TMSIS - elig group'!$C:$C,I$1),I1375),0)","v":0.13043456172648604},{"$f":"IFERROR(IF($B1376<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1376,'TMSIS - elig group'!$H:$H,$B1376,'TMSIS - elig group'!$C:$C,J$1),J1375),0)","v":0},{"$f":"IFERROR(IF($B1376<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1376,'TMSIS - elig group'!$H:$H,$B1376,'TMSIS - elig group'!$C:$C,K$1),K1375),0)","v":5.4295608152088665E-4},true,140431,451171,619225,127643,90836,193452,0,805,0]
["Kentucky","2023-04-01",{"$f":"IF($B1379<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1379,'CMS monthly enrollment'!C:C,B1379,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1379,C1367:C1378,B1367:B1378))","v":1508037.3547775559},{"$f":"IF($B1379<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1379,'CMS monthly enrollment'!C:C,B1379,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1379,D1367:D1378,B1367:B1378))","v":141377.99008388724},{"$f":"IFERROR(IF($B1379<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1379,'TMSIS - elig group'!$H:$H,$B1379,'TMSIS - elig group'!$C:$C,E$1),E1378),0)","v":0.3042014640128074},{"$f":"IFERROR(IF($B1379<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1379,'TMSIS - elig group'!$H:$H,$B1379,'TMSIS - elig group'!$C:$C,F$1),F1378),0)","v":0.41751163545357156},{"$f":"IFERROR(IF($B1379<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1379,'TMSIS - elig group'!$H:$H,$B1379,'TMSIS - elig group'!$C:$C,G$1),G1378),0)","v":8.6063301693705463E-2},{"$f":"IFERROR(IF($B1379<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1379,'TMSIS - elig group'!$H:$H,$B1379,'TMSIS - elig group'!$C:$C,H$1),H1378),0)","v":6.1246081031908671E-2},{"$f":"IFERROR(IF($B1379<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1379,'TMSIS - elig group'!$H:$H,$B1379,'TMSIS - elig group'!$C:$C,I$1),I1378),0)","v":0.13043456172648604},{"$f":"IFERROR(IF($B1379<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1379,'TMSIS - elig group'!$H:$H,$B1379,'TMSIS - elig group'!$C:$C,J$1),J1378),0)","v":0},{"$f":"IFERROR(IF($B1379<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1379,'TMSIS - elig group'!$H:$H,$B1379,'TMSIS - elig group'!$C:$C,K$1),K1378),0)","v":5.4295608152088665E-4},true,141377.99008388724,458747,629623,129787,92361,196700,0,819,0]
["Kentucky","2023-05-01",{"$f":"IF($B1380<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1380,'CMS monthly enrollment'!C:C,B1380,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1380,C1368:C1379,B1368:B1379))","v":1514086.9504771428},{"$f":"IF($B1380<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1380,'CMS monthly enrollment'!C:C,B1380,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1380,D1368:D1379,B1368:B1379))","v":143327.73358542705},{"$f":"IFERROR(IF($B1380<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1380,'TMSIS - elig group'!$H:$H,$B1380,'TMSIS - elig group'!$C:$C,E$1),E1379),0)","v":0.3042014640128074},{"$f":"IFERROR(IF($B1380<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1380,'TMSIS - elig group'!$H:$H,$B1380,'TMSIS - elig group'!$C:$C,F$1),F1379),0)","v":0.41751163545357156},{"$f":"IFERROR(IF($B1380<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1380,'TMSIS - elig group'!$H:$H,$B1380,'TMSIS - elig group'!$C:$C,G$1),G1379),0)","v":8.6063301693705463E-2},{"$f":"IFERROR(IF($B1380<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1380,'TMSIS - elig group'!$H:$H,$B1380,'TMSIS - elig group'!$C:$C,H$1),H1379),0)","v":6.1246081031908671E-2},{"$f":"IFERROR(IF($B1380<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1380,'TMSIS - elig group'!$H:$H,$B1380,'TMSIS - elig group'!$C:$C,I$1),I1379),0)","v":0.13043456172648604},{"$f":"IFERROR(IF($B1380<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1380,'TMSIS - elig group'!$H:$H,$B1380,'TMSIS - elig group'!$C:$C,J$1),J1379),0)","v":0},{"$f":"IFERROR(IF($B1380<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1380,'TMSIS - elig group'!$H:$H,$B1380,'TMSIS - elig group'!$C:$C,K$1),K1379),0)","v":5.4295608152088665E-4},true,143327.73358542705,460587,632149,130307,92732,197489,0,822,0]
["Kentucky","2023-09-01",{"$f":"IF($B1384<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1384,'CMS monthly enrollment'!C:C,B1384,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1384,C1372:C1383,B1372:B1383))","v":1538278.1251099892},{"$f":"IF($B1384<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1384,'CMS monthly enrollment'!C:C,B1384,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1384,D1372:D1383,B1372:B1383))","v":151217.64485849952},{"$f":"IFERROR(IF($B1384<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1384,'TMSIS - elig group'!$H:$H,$B1384,'TMSIS - elig group'!$C:$C,E$1),E1383),0)","v":0.3042014640128074},{"$f":"IFERROR(IF($B1384<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1384,'TMSIS - elig group'!$H:$H,$B1384,'TMSIS - elig group'!$C:$C,F$1),F1383),0)","v":0.41751163545357156},{"$f":"IFERROR(IF($B1384<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1384,'TMSIS - elig group'!$H:$H,$B1384,'TMSIS - elig group'!$C:$C,G$1),G1383),0)","v":8.6063301693705463E-2},{"$f":"IFERROR(IF($B1384<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1384,'TMSIS - elig group'!$H:$H,$B1384,'TMSIS - elig group'!$C:$C,H$1),H1383),0)","v":6.1246081031908671E-2},{"$f":"IFERROR(IF($B1384<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1384,'TMSIS - elig group'!$H:$H,$B1384,'TMSIS - elig group'!$C:$C,I$1),I1383),0)","v":0.13043456172648604},{"$f":"IFERROR(IF($B1384<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1384,'TMSIS - elig group'!$H:$H,$B1384,'TMSIS - elig group'!$C:$C,J$1),J1383),0)","v":0},{"$f":"IFERROR(IF($B1384<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1384,'TMSIS - elig group'!$H:$H,$B1384,'TMSIS - elig group'!$C:$C,K$1),K1383),0)","v":5.4295608152088665E-4},true,151217.64485849952,467946,642249,132389,94214,200645,0,835,0]
["Kentucky","2023-10-01",{"$f":"IF($B1385<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1385,'CMS monthly enrollment'!C:C,B1385,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1385,C1373:C1384,B1373:B1384))","v":1544175.8304994414},{"$f":"IF($B1385<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1385,'CMS monthly enrollment'!C:C,B1385,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1385,D1373:D1384,B1373:B1384))","v":153029.78117250884},{"$f":"IFERROR(IF($B1385<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1385,'TMSIS - elig group'!$H:$H,$B1385,'TMSIS - elig group'!$C:$C,E$1),E1384),0)","v":0.3042014640128074},{"$f":"IFERROR(IF($B1385<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1385,'TMSIS - elig group'!$H:$H,$B1385,'TMSIS - elig group'!$C:$C,F$1),F1384),0)","v":0.41751163545357156},{"$f":"IFERROR(IF($B1385<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1385,'TMSIS - elig group'!$H:$H,$B1385,'TMSIS - elig group'!$C:$C,G$1),G1384),0)","v":8.6063301693705463E-2},{"$f":"IFERROR(IF($B1385<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1385,'TMSIS - elig group'!$H:$H,$B1385,'TMSIS - elig group'!$C:$C,H$1),H1384),0)","v":6.1246081031908671E-2},{"$f":"IFERROR(IF($B1385<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1385,'TMSIS - elig group'!$H:$H,$B1385,'TMSIS - elig group'!$C:$C,I$1),I1384),0)","v":0.13043456172648604},{"$f":"IFERROR(IF($B1385<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1385,'TMSIS - elig group'!$H:$H,$B1385,'TMSIS - elig group'!$C:$C,J$1),J1384),0)","v":0},{"$f":"IFERROR(IF($B1385<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1385,'TMSIS - elig group'!$H:$H,$B1385,'TMSIS - elig group'!$C:$C,K$1),K1384),0)","v":5.4295608152088665E-4},true,153029.78117250884,469741,644711,132897,94575,201414,0,838,0]
["Kentucky","2024-02-01",{"$f":"IF($B1389<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1389,'CMS monthly enrollment'!C:C,B1389,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1389,C1377:C1388,B1377:B1388))","v":1568921.7804815723},{"$f":"IF($B1389<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1389,'CMS monthly enrollment'!C:C,B1389,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1389,D1377:D1388,B1377:B1388))","v":160978.89750733553},{"$f":"IFERROR(IF($B1389<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1389,'TMSIS - elig group'!$H:$H,$B1389,'TMSIS - elig group'!$C:$C,E$1),E1388),0)","v":0.3042014640128074},{"$f":"IFERROR(IF($B1389<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1389,'TMSIS - elig group'!$H:$H,$B1389,'TMSIS - elig group'!$C:$C,F$1),F1388),0)","v":0.41751163545357156},{"$f":"IFERROR(IF($B1389<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1389,'TMSIS - elig group'!$H:$H,$B1389,'TMSIS - elig group'!$C:$C,G$1),G1388),0)","v":8.6063301693705463E-2},{"$f":"IFERROR(IF($B1389<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1389,'TMSIS - elig group'!$H:$H,$B1389,'TMSIS - elig group'!$C:$C,H$1),H1388),0)","v":6.1246081031908671E-2},{"$f":"IFERROR(IF($B1389<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1389,'TMSIS - elig group'!$H:$H,$B1389,'TMSIS - elig group'!$C:$C,I$1),I1388),0)","v":0.13043456172648604},{"$f":"IFERROR(IF($B1389<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1389,'TMSIS - elig group'!$H:$H,$B1389,'TMSIS - elig group'!$C:$C,J$1),J1388),0)","v":0},{"$f":"IFERROR(IF($B1389<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1389,'TMSIS - elig group'!$H:$H,$B1389,'TMSIS - elig group'!$C:$C,K$1),K1388),0)","v":5.4295608152088665E-4},true,160978.89750733553,477268,655043,135027,96090,204642,0,852,0]
["Kentucky","2024-04-01",{"$f":"IF($B1391<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1391,'CMS monthly enrollment'!C:C,B1391,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1391,C1379:C1390,B1379:B1390))","v":1581194.8640607847},{"$f":"IF($B1391<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1391,'CMS monthly enrollment'!C:C,B1391,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1391,D1379:D1390,B1379:B1390))","v":164408.14553240966},{"$f":"IFERROR(IF($B1391<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1391,'TMSIS - elig group'!$H:$H,$B1391,'TMSIS - elig group'!$C:$C,E$1),E1390),0)","v":0.3042014640128074},{"$f":"IFERROR(IF($B1391<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1391,'TMSIS - elig group'!$H:$H,$B1391,'TMSIS - elig group'!$C:$C,F$1),F1390),0)","v":0.41751163545357156},{"$f":"IFERROR(IF($B1391<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1391,'TMSIS - elig group'!$H:$H,$B1391,'TMSIS - elig group'!$C:$C,G$1),G1390),0)","v":8.6063301693705463E-2},{"$f":"IFERROR(IF($B1391<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1391,'TMSIS - elig group'!$H:$H,$B1391,'TMSIS - elig group'!$C:$C,H$1),H1390),0)","v":6.1246081031908671E-2},{"$f":"IFERROR(IF($B1391<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1391,'TMSIS - elig group'!$H:$H,$B1391,'TMSIS - elig group'!$C:$C,I$1),I1390),0)","v":0.13043456172648604},{"$f":"IFERROR(IF($B1391<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1391,'TMSIS - elig group'!$H:$H,$B1391,'TMSIS - elig group'!$C:$C,J$1),J1390),0)","v":0},{"$f":"IFERROR(IF($B1391<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1391,'TMSIS - elig group'!$H:$H,$B1391,'TMSIS - elig group'!$C:$C,K$1),K1390),0)","v":5.4295608152088665E-4},true,164408.14553240966,481002,660167,136083,96842,206242,0,859,0]
["Kentucky","2024-08-01",{"$f":"IF($B1395<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1395,'CMS monthly enrollment'!C:C,B1395,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1395,C1383:C1394,B1383:B1394))","v":1605799.9172566198},{"$f":"IF($B1395<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1395,'CMS monthly enrollment'!C:C,B1395,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1395,D1383:D1394,B1383:B1394))","v":171979.09347041044},{"$f":"IFERROR(IF($B1395<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1395,'TMSIS - elig group'!$H:$H,$B1395,'TMSIS - elig group'!$C:$C,E$1),E1394),0)","v":0.3042014640128074},{"$f":"IFERROR(IF($B1395<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1395,'TMSIS - elig group'!$H:$H,$B1395,'TMSIS - elig group'!$C:$C,F$1),F1394),0)","v":0.41751163545357156},{"$f":"IFERROR(IF($B1395<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1395,'TMSIS - elig group'!$H:$H,$B1395,'TMSIS - elig group'!$C:$C,G$1),G1394),0)","v":8.6063301693705463E-2},{"$f":"IFERROR(IF($B1395<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1395,'TMSIS - elig group'!$H:$H,$B1395,'TMSIS - elig group'!$C:$C,H$1),H1394),0)","v":6.1246081031908671E-2},{"$f":"IFERROR(IF($B1395<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1395,'TMSIS - elig group'!$H:$H,$B1395,'TMSIS - elig group'!$C:$C,I$1),I1394),0)","v":0.13043456172648604},{"$f":"IFERROR(IF($B1395<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1395,'TMSIS - elig group'!$H:$H,$B1395,'TMSIS - elig group'!$C:$C,J$1),J1394),0)","v":0},{"$f":"IFERROR(IF($B1395<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1395,'TMSIS - elig group'!$H:$H,$B1395,'TMSIS - elig group'!$C:$C,K$1),K1394),0)","v":5.4295608152088665E-4},true,171979.09347041044,488487,670440,138200,98349,209452,0,872,0]
["Kentucky","2024-11-01",{"$f":"IF($B1398<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1398,'CMS monthly enrollment'!C:C,B1398,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1398,C1386:C1397,B1386:B1397))","v":1624171.0692071915},{"$f":"IF($B1398<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1398,'CMS monthly enrollment'!C:C,B1398,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1398,D1386:D1397,B1386:B1397))","v":177821.70717308251},{"$f":"IFERROR(IF($B1398<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1398,'TMSIS - elig group'!$H:$H,$B1398,'TMSIS - elig group'!$C:$C,E$1),E1397),0)","v":0.3042014640128074},{"$f":"IFERROR(IF($B1398<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1398,'TMSIS - elig group'!$H:$H,$B1398,'TMSIS - elig group'!$C:$C,F$1),F1397),0)","v":0.41751163545357156},{"$f":"IFERROR(IF($B1398<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1398,'TMSIS - elig group'!$H:$H,$B1398,'TMSIS - elig group'!$C:$C,G$1),G1397),0)","v":8.6063301693705463E-2},{"$f":"IFERROR(IF($B1398<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1398,'TMSIS - elig group'!$H:$H,$B1398,'TMSIS - elig group'!$C:$C,H$1),H1397),0)","v":6.1246081031908671E-2},{"$f":"IFERROR(IF($B1398<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1398,'TMSIS - elig group'!$H:$H,$B1398,'TMSIS - elig group'!$C:$C,I$1),I1397),0)","v":0.13043456172648604},{"$f":"IFERROR(IF($B1398<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1398,'TMSIS - elig group'!$H:$H,$B1398,'TMSIS - elig group'!$C:$C,J$1),J1397),0)","v":0},{"$f":"IFERROR(IF($B1398<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1398,'TMSIS - elig group'!$H:$H,$B1398,'TMSIS - elig group'!$C:$C,K$1),K1397),0)","v":5.4295608152088665E-4},true,177821.70717308251,494075,678110,139782,99474,211848,0,882,0]
["Kentucky","2025-02-01",{"$f":"IF($B1401<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1401,'CMS monthly enrollment'!C:C,B1401,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1401,C1389:C1400,B1389:B1400))","v":1642713.6498255599},{"$f":"IF($B1401<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1401,'CMS monthly enrollment'!C:C,B1401,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1401,D1389:D1400,B1389:B1400))","v":183483.72842942504},{"$f":"IFERROR(IF($B1401<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1401,'TMSIS - elig group'!$H:$H,$B1401,'TMSIS - elig group'!$C:$C,E$1),E1400),0)","v":0.3042014640128074},{"$f":"IFERROR(IF($B1401<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1401,'TMSIS - elig group'!$H:$H,$B1401,'TMSIS - elig group'!$C:$C,F$1),F1400),0)","v":0.41751163545357156},{"$f":"IFERROR(IF($B1401<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1401,'TMSIS - elig group'!$H:$H,$B1401,'TMSIS - elig group'!$C:$C,G$1),G1400),0)","v":8.6063301693705463E-2},{"$f":"IFERROR(IF($B1401<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1401,'TMSIS - elig group'!$H:$H,$B1401,'TMSIS - elig group'!$C:$C,H$1),H1400),0)","v":6.1246081031908671E-2},{"$f":"IFERROR(IF($B1401<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1401,'TMSIS - elig group'!$H:$H,$B1401,'TMSIS - elig group'!$C:$C,I$1),I1400),0)","v":0.13043456172648604},{"$f":"IFERROR(IF($B1401<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1401,'TMSIS - elig group'!$H:$H,$B1401,'TMSIS - elig group'!$C:$C,J$1),J1400),0)","v":0},{"$f":"IFERROR(IF($B1401<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1401,'TMSIS - elig group'!$H:$H,$B1401,'TMSIS - elig group'!$C:$C,K$1),K1400),0)","v":5.4295608152088665E-4},true,183483.72842942504,499716,685852,141377,100610,214267,0,892,0]
["Kentucky","2025-03-01",{"$f":"IF($B1402<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1402,'CMS monthly enrollment'!C:C,B1402,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1402,C1390:C1401,B1390:B1401))","v":1648313.3671654435},{"$f":"IF($B1402<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1402,'CMS monthly enrollment'!C:C,B1402,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1402,D1390:D1401,B1390:B1401))","v":185266.89347212808},{"$f":"IFERROR(IF($B1402<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1402,'TMSIS - elig group'!$H:$H,$B1402,'TMSIS - elig group'!$C:$C,E$1),E1401),0)","v":0.3042014640128074},{"$f":"IFERROR(IF($B1402<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1402,'TMSIS - elig group'!$H:$H,$B1402,'TMSIS - elig group'!$C:$C,F$1),F1401),0)","v":0.41751163545357156},{"$f":"IFERROR(IF($B1402<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1402,'TMSIS - elig group'!$H:$H,$B1402,'TMSIS - elig group'!$C:$C,G$1),G1401),0)","v":8.6063301693705463E-2},{"$f":"IFERROR(IF($B1402<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1402,'TMSIS - elig group'!$H:$H,$B1402,'TMSIS - elig group'!$C:$C,H$1),H1401),0)","v":6.1246081031908671E-2},{"$f":"IFERROR(IF($B1402<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1402,'TMSIS - elig group'!$H:$H,$B1402,'TMSIS - elig group'!$C:$C,I$1),I1401),0)","v":0.13043456172648604},{"$f":"IFERROR(IF($B1402<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1402,'TMSIS - elig group'!$H:$H,$B1402,'TMSIS - elig group'!$C:$C,J$1),J1401),0)","v":0},{"$f":"IFERROR(IF($B1402<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1402,'TMSIS - elig group'!$H:$H,$B1402,'TMSIS - elig group'!$C:$C,K$1),K1401),0)","v":5.4295608152088665E-4},true,185266.89347212808,501419,688190,141859,100953,214997,0,895,0]
["Kentucky","2025-05-01",{"$f":"IF($B1404<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1404,'CMS monthly enrollment'!C:C,B1404,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1404,C1392:C1403,B1392:B1403))","v":1660526.6554335607},{"$f":"IF($B1404<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1404,'CMS monthly enrollment'!C:C,B1404,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1404,D1392:D1403,B1392:B1403))","v":189120.11557511566},{"$f":"IFERROR(IF($B1404<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1404,'TMSIS - elig group'!$H:$H,$B1404,'TMSIS - elig group'!$C:$C,E$1),E1403),0)","v":0.3042014640128074},{"$f":"IFERROR(IF($B1404<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1404,'TMSIS - elig group'!$H:$H,$B1404,'TMSIS - elig group'!$C:$C,F$1),F1403),0)","v":0.41751163545357156},{"$f":"IFERROR(IF($B1404<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1404,'TMSIS - elig group'!$H:$H,$B1404,'TMSIS - elig group'!$C:$C,G$1),G1403),0)","v":8.6063301693705463E-2},{"$f":"IFERROR(IF($B1404<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1404,'TMSIS - elig group'!$H:$H,$B1404,'TMSIS - elig group'!$C:$C,H$1),H1403),0)","v":6.1246081031908671E-2},{"$f":"IFERROR(IF($B1404<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1404,'TMSIS - elig group'!$H:$H,$B1404,'TMSIS - elig group'!$C:$C,I$1),I1403),0)","v":0.13043456172648604},{"$f":"IFERROR(IF($B1404<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1404,'TMSIS - elig group'!$H:$H,$B1404,'TMSIS - elig group'!$C:$C,J$1),J1403),0)","v":0},{"$f":"IFERROR(IF($B1404<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1404,'TMSIS - elig group'!$H:$H,$B1404,'TMSIS - elig group'!$C:$C,K$1),K1403),0)","v":5.4295608152088665E-4},true,189120.11557511566,505135,693289,142910,101701,216590,0,902,0]
["Louisiana","2019-02-01",{"$f":"IF($B1407<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1407,'CMS monthly enrollment'!C:C,B1407,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1407,C1395:C1406,B1395:B1406))","v":1417287},{"$f":"IF($B1407<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1407,'CMS monthly enrollment'!C:C,B1407,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1407,D1395:D1406,B1395:B1406))","v":133495},{"$f":"IFERROR(IF($B1407<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1407,'TMSIS - elig group'!$H:$H,$B1407,'TMSIS - elig group'!$C:$C,E$1),E1406),0)","v":0.37312200135323548},{"$f":"IFERROR(IF($B1407<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1407,'TMSIS - elig group'!$H:$H,$B1407,'TMSIS - elig group'!$C:$C,F$1),F1406),0)","v":0.32655647707701141},{"$f":"IFERROR(IF($B1407<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1407,'TMSIS - elig group'!$H:$H,$B1407,'TMSIS - elig group'!$C:$C,G$1),G1406),0)","v":6.811605531862544E-2},{"$f":"IFERROR(IF($B1407<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1407,'TMSIS - elig group'!$H:$H,$B1407,'TMSIS - elig group'!$C:$C,H$1),H1406),0)","v":8.359496739932748E-2},{"$f":"IFERROR(IF($B1407<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1407,'TMSIS - elig group'!$H:$H,$B1407,'TMSIS - elig group'!$C:$C,I$1),I1406),0)","v":0.14861049885180022},{"$f":"IFERROR(IF($B1407<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1407,'TMSIS - elig group'!$H:$H,$B1407,'TMSIS - elig group'!$C:$C,J$1),J1406),0)","v":0},{"$f":"IFERROR(IF($B1407<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1407,'TMSIS - elig group'!$H:$H,$B1407,'TMSIS - elig group'!$C:$C,K$1),K1406),0)","v":0},true,133495,528821,462824,96540,118478,210624,0,0,0]
["Louisiana","2019-06-01",{"$f":"IF($B1411<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1411,'CMS monthly enrollment'!C:C,B1411,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1411,C1399:C1410,B1399:B1410))","v":1335780},{"$f":"IF($B1411<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1411,'CMS monthly enrollment'!C:C,B1411,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1411,D1399:D1410,B1399:B1410))","v":110843},{"$f":"IFERROR(IF($B1411<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1411,'TMSIS - elig group'!$H:$H,$B1411,'TMSIS - elig group'!$C:$C,E$1),E1410),0)","v":0.37890702234367146},{"$f":"IFERROR(IF($B1411<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1411,'TMSIS - elig group'!$H:$H,$B1411,'TMSIS - elig group'!$C:$C,F$1),F1410),0)","v":0.31247442285143739},{"$f":"IFERROR(IF($B1411<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1411,'TMSIS - elig group'!$H:$H,$B1411,'TMSIS - elig group'!$C:$C,G$1),G1410),0)","v":7.0744997060475379E-2},{"$f":"IFERROR(IF($B1411<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1411,'TMSIS - elig group'!$H:$H,$B1411,'TMSIS - elig group'!$C:$C,H$1),H1410),0)","v":8.522519386082747E-2},{"$f":"IFERROR(IF($B1411<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1411,'TMSIS - elig group'!$H:$H,$B1411,'TMSIS - elig group'!$C:$C,I$1),I1410),0)","v":0.15264836388358827},{"$f":"IFERROR(IF($B1411<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1411,'TMSIS - elig group'!$H:$H,$B1411,'TMSIS - elig group'!$C:$C,J$1),J1410),0)","v":0},{"$f":"IFERROR(IF($B1411<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1411,'TMSIS - elig group'!$H:$H,$B1411,'TMSIS - elig group'!$C:$C,K$1),K1410),0)","v":0},true,{"$f":"D1411","v":110843},{"$f":"ROUND($C1411*E1411,0)","v":506136},{"$f":"ROUND($C1411*F1411,0)","v":417397},{"$f":"ROUND($C1411*G1411,0)","v":94500},{"$f":"ROUND($C1411*H1411,0)","v":113842},{"$f":"ROUND($C1411*I1411,0)","v":203905},{"$f":"ROUND($C1411*J1411,0)","v":0},{"$f":"ROUND($C1411*K1411,0)","v":0},0]
["Louisiana","2019-08-01",{"$f":"IF($B1413<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1413,'CMS monthly enrollment'!C:C,B1413,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1413,C1401:C1412,B1401:B1412))","v":1362594},{"$f":"IF($B1413<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1413,'CMS monthly enrollment'!C:C,B1413,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1413,D1401:D1412,B1401:B1412))","v":114681},{"$f":"IFERROR(IF($B1413<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1413,'TMSIS - elig group'!$H:$H,$B1413,'TMSIS - elig group'!$C:$C,E$1),E1412),0)","v":0.38002440123919506},{"$f":"IFERROR(IF($B1413<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1413,'TMSIS - elig group'!$H:$H,$B1413,'TMSIS - elig group'!$C:$C,F$1),F1412),0)","v":0.31055622244704328},{"$f":"IFERROR(IF($B1413<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1413,'TMSIS - elig group'!$H:$H,$B1413,'TMSIS - elig group'!$C:$C,G$1),G1412),0)","v":7.1312687071798872E-2},{"$f":"IFERROR(IF($B1413<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1413,'TMSIS - elig group'!$H:$H,$B1413,'TMSIS - elig group'!$C:$C,H$1),H1412),0)","v":8.5407613396306523E-2},{"$f":"IFERROR(IF($B1413<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1413,'TMSIS - elig group'!$H:$H,$B1413,'TMSIS - elig group'!$C:$C,I$1),I1412),0)","v":0.15269907584565626},{"$f":"IFERROR(IF($B1413<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1413,'TMSIS - elig group'!$H:$H,$B1413,'TMSIS - elig group'!$C:$C,J$1),J1412),0)","v":0},{"$f":"IFERROR(IF($B1413<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1413,'TMSIS - elig group'!$H:$H,$B1413,'TMSIS - elig group'!$C:$C,K$1),K1412),0)","v":0},true,114681,517819,423162,97170,116376,208067,0,0,0]
["Louisiana","2019-12-01",{"$f":"IF($B1417<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1417,'CMS monthly enrollment'!C:C,B1417,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1417,C1405:C1416,B1405:B1416))","v":1362205},{"$f":"IF($B1417<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1417,'CMS monthly enrollment'!C:C,B1417,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1417,D1405:D1416,B1405:B1416))","v":112803},{"$f":"IFERROR(IF($B1417<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1417,'TMSIS - elig group'!$H:$H,$B1417,'TMSIS - elig group'!$C:$C,E$1),E1416),0)","v":0.37823470557058625},{"$f":"IFERROR(IF($B1417<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1417,'TMSIS - elig group'!$H:$H,$B1417,'TMSIS - elig group'!$C:$C,F$1),F1416),0)","v":0.31817514958386145},{"$f":"IFERROR(IF($B1417<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1417,'TMSIS - elig group'!$H:$H,$B1417,'TMSIS - elig group'!$C:$C,G$1),G1416),0)","v":6.6988589728508754E-2},{"$f":"IFERROR(IF($B1417<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1417,'TMSIS - elig group'!$H:$H,$B1417,'TMSIS - elig group'!$C:$C,H$1),H1416),0)","v":8.4693476993757594E-2},{"$f":"IFERROR(IF($B1417<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1417,'TMSIS - elig group'!$H:$H,$B1417,'TMSIS - elig group'!$C:$C,I$1),I1416),0)","v":0.15189816534253944},{"$f":"IFERROR(IF($B1417<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1417,'TMSIS - elig group'!$H:$H,$B1417,'TMSIS - elig group'!$C:$C,J$1),J1416),0)","v":0},{"$f":"IFERROR(IF($B1417<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1417,'TMSIS - elig group'!$H:$H,$B1417,'TMSIS - elig group'!$C:$C,K$1),K1416),0)","v":9.9127807464720417E-6},true,112803,515233,433420,91252,115370,206916,0,14,0]
["Louisiana","2020-03-01",{"$f":"IF($B1420<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1420,'CMS monthly enrollment'!C:C,B1420,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1420,C1408:C1419,B1408:B1419))","v":1382434},{"$f":"IF($B1420<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1420,'CMS monthly enrollment'!C:C,B1420,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1420,D1408:D1419,B1408:B1419))","v":123205},{"$f":"IFERROR(IF($B1420<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1420,'TMSIS - elig group'!$H:$H,$B1420,'TMSIS - elig group'!$C:$C,E$1),E1419),0)","v":0.37276009518092218},{"$f":"IFERROR(IF($B1420<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1420,'TMSIS - elig group'!$H:$H,$B1420,'TMSIS - elig group'!$C:$C,F$1),F1419),0)","v":0.32269653799494047},{"$f":"IFERROR(IF($B1420<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1420,'TMSIS - elig group'!$H:$H,$B1420,'TMSIS - elig group'!$C:$C,G$1),G1419),0)","v":6.4143664939958392E-2},{"$f":"IFERROR(IF($B1420<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1420,'TMSIS - elig group'!$H:$H,$B1420,'TMSIS - elig group'!$C:$C,H$1),H1419),0)","v":8.6931996776342627E-2},{"$f":"IFERROR(IF($B1420<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1420,'TMSIS - elig group'!$H:$H,$B1420,'TMSIS - elig group'!$C:$C,I$1),I1419),0)","v":0.15343212099126805},{"$f":"IFERROR(IF($B1420<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1420,'TMSIS - elig group'!$H:$H,$B1420,'TMSIS - elig group'!$C:$C,J$1),J1419),0)","v":2.7017569987038155E-5},{"$f":"IFERROR(IF($B1420<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1420,'TMSIS - elig group'!$H:$H,$B1420,'TMSIS - elig group'!$C:$C,K$1),K1419),0)","v":8.566546581256E-6},true,123205,515316,446107,88674,120178,212110,37,12,0]
["Louisiana","2020-05-01",{"$f":"IF($B1422<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1422,'CMS monthly enrollment'!C:C,B1422,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1422,C1410:C1421,B1410:B1421))","v":1433908},{"$f":"IF($B1422<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1422,'CMS monthly enrollment'!C:C,B1422,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1422,D1410:D1421,B1410:B1421))","v":129894},{"$f":"IFERROR(IF($B1422<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1422,'TMSIS - elig group'!$H:$H,$B1422,'TMSIS - elig group'!$C:$C,E$1),E1421),0)","v":0.36827975238209909},{"$f":"IFERROR(IF($B1422<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1422,'TMSIS - elig group'!$H:$H,$B1422,'TMSIS - elig group'!$C:$C,F$1),F1421),0)","v":0.33244739784736888},{"$f":"IFERROR(IF($B1422<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1422,'TMSIS - elig group'!$H:$H,$B1422,'TMSIS - elig group'!$C:$C,G$1),G1421),0)","v":6.2189468938247949E-2},{"$f":"IFERROR(IF($B1422<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1422,'TMSIS - elig group'!$H:$H,$B1422,'TMSIS - elig group'!$C:$C,H$1),H1421),0)","v":8.5079266675974333E-2},{"$f":"IFERROR(IF($B1422<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1422,'TMSIS - elig group'!$H:$H,$B1422,'TMSIS - elig group'!$C:$C,I$1),I1421),0)","v":0.15184080315708981},{"$f":"IFERROR(IF($B1422<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1422,'TMSIS - elig group'!$H:$H,$B1422,'TMSIS - elig group'!$C:$C,J$1),J1421),0)","v":1.5178316398089454E-4},{"$f":"IFERROR(IF($B1422<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1422,'TMSIS - elig group'!$H:$H,$B1422,'TMSIS - elig group'!$C:$C,K$1),K1421),0)","v":1.152783523905528E-5},true,129894,528079,476699,89174,121996,217726,218,17,0]
["Louisiana","2020-06-01",{"$f":"IF($B1423<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1423,'CMS monthly enrollment'!C:C,B1423,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1423,C1411:C1422,B1411:B1422))","v":1454521},{"$f":"IF($B1423<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1423,'CMS monthly enrollment'!C:C,B1423,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1423,D1411:D1422,B1411:B1422))","v":131951},{"$f":"IFERROR(IF($B1423<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1423,'TMSIS - elig group'!$H:$H,$B1423,'TMSIS - elig group'!$C:$C,E$1),E1422),0)","v":0.36657996142174698},{"$f":"IFERROR(IF($B1423<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1423,'TMSIS - elig group'!$H:$H,$B1423,'TMSIS - elig group'!$C:$C,F$1),F1422),0)","v":0.33492886147399759},{"$f":"IFERROR(IF($B1423<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1423,'TMSIS - elig group'!$H:$H,$B1423,'TMSIS - elig group'!$C:$C,G$1),G1422),0)","v":6.208912675792936E-2},{"$f":"IFERROR(IF($B1423<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1423,'TMSIS - elig group'!$H:$H,$B1423,'TMSIS - elig group'!$C:$C,H$1),H1422),0)","v":8.4264988245194933E-2},{"$f":"IFERROR(IF($B1423<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1423,'TMSIS - elig group'!$H:$H,$B1423,'TMSIS - elig group'!$C:$C,I$1),I1422),0)","v":0.15196078741082808},{"$f":"IFERROR(IF($B1423<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1423,'TMSIS - elig group'!$H:$H,$B1423,'TMSIS - elig group'!$C:$C,J$1),J1422),0)","v":1.6111127608344175E-4},{"$f":"IFERROR(IF($B1423<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1423,'TMSIS - elig group'!$H:$H,$B1423,'TMSIS - elig group'!$C:$C,K$1),K1422),0)","v":1.5163414219618046E-5},true,131951,533198,487161,90310,122565,221030,234,22,0]
["Louisiana","2020-09-01",{"$f":"IF($B1426<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1426,'CMS monthly enrollment'!C:C,B1426,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1426,C1414:C1425,B1414:B1425))","v":1512862},{"$f":"IF($B1426<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1426,'CMS monthly enrollment'!C:C,B1426,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1426,D1414:D1425,B1414:B1425))","v":135016},{"$f":"IFERROR(IF($B1426<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1426,'TMSIS - elig group'!$H:$H,$B1426,'TMSIS - elig group'!$C:$C,E$1),E1425),0)","v":0.36242367377367113},{"$f":"IFERROR(IF($B1426<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1426,'TMSIS - elig group'!$H:$H,$B1426,'TMSIS - elig group'!$C:$C,F$1),F1425),0)","v":0.34363685279416978},{"$f":"IFERROR(IF($B1426<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1426,'TMSIS - elig group'!$H:$H,$B1426,'TMSIS - elig group'!$C:$C,G$1),G1425),0)","v":6.0120267377428115E-2},{"$f":"IFERROR(IF($B1426<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1426,'TMSIS - elig group'!$H:$H,$B1426,'TMSIS - elig group'!$C:$C,H$1),H1425),0)","v":8.2788294886287722E-2},{"$f":"IFERROR(IF($B1426<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1426,'TMSIS - elig group'!$H:$H,$B1426,'TMSIS - elig group'!$C:$C,I$1),I1425),0)","v":0.15077773595472374},{"$f":"IFERROR(IF($B1426<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1426,'TMSIS - elig group'!$H:$H,$B1426,'TMSIS - elig group'!$C:$C,J$1),J1425),0)","v":2.342633302850631E-4},{"$f":"IFERROR(IF($B1426<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1426,'TMSIS - elig group'!$H:$H,$B1426,'TMSIS - elig group'!$C:$C,K$1),K1425),0)","v":1.891188343447124E-5},true,135016,548297,519875,90954,125247,228106,354,29,0]
["Louisiana","2020-12-01",{"$f":"IF($B1429<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1429,'CMS monthly enrollment'!C:C,B1429,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1429,C1417:C1428,B1417:B1428))","v":1562695},{"$f":"IF($B1429<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1429,'CMS monthly enrollment'!C:C,B1429,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1429,D1417:D1428,B1417:B1428))","v":137245},{"$f":"IFERROR(IF($B1429<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1429,'TMSIS - elig group'!$H:$H,$B1429,'TMSIS - elig group'!$C:$C,E$1),E1428),0)","v":0.35844658837682375},{"$f":"IFERROR(IF($B1429<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1429,'TMSIS - elig group'!$H:$H,$B1429,'TMSIS - elig group'!$C:$C,F$1),F1428),0)","v":0.3540531452103714},{"$f":"IFERROR(IF($B1429<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1429,'TMSIS - elig group'!$H:$H,$B1429,'TMSIS - elig group'!$C:$C,G$1),G1428),0)","v":5.8671796001203001E-2},{"$f":"IFERROR(IF($B1429<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1429,'TMSIS - elig group'!$H:$H,$B1429,'TMSIS - elig group'!$C:$C,H$1),H1428),0)","v":8.2050407670794287E-2},{"$f":"IFERROR(IF($B1429<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1429,'TMSIS - elig group'!$H:$H,$B1429,'TMSIS - elig group'!$C:$C,I$1),I1428),0)","v":0.14648796879773229},{"$f":"IFERROR(IF($B1429<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1429,'TMSIS - elig group'!$H:$H,$B1429,'TMSIS - elig group'!$C:$C,J$1),J1428),0)","v":2.6818889023082004E-4},{"$f":"IFERROR(IF($B1429<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1429,'TMSIS - elig group'!$H:$H,$B1429,'TMSIS - elig group'!$C:$C,K$1),K1428),0)","v":2.1905052844459915E-5},true,137245,560143,553277,91686,128220,228916,419,34,0]
["Louisiana","2021-04-01",{"$f":"IF($B1433<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1433,'CMS monthly enrollment'!C:C,B1433,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1433,C1421:C1432,B1421:B1432))","v":1587537},{"$f":"IF($B1433<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1433,'CMS monthly enrollment'!C:C,B1433,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1433,D1421:D1432,B1421:B1432))","v":145966},{"$f":"IFERROR(IF($B1433<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1433,'TMSIS - elig group'!$H:$H,$B1433,'TMSIS - elig group'!$C:$C,E$1),E1432),0)","v":0.35844658837682375},{"$f":"IFERROR(IF($B1433<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1433,'TMSIS - elig group'!$H:$H,$B1433,'TMSIS - elig group'!$C:$C,F$1),F1432),0)","v":0.3540531452103714},{"$f":"IFERROR(IF($B1433<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1433,'TMSIS - elig group'!$H:$H,$B1433,'TMSIS - elig group'!$C:$C,G$1),G1432),0)","v":5.8671796001203001E-2},{"$f":"IFERROR(IF($B1433<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1433,'TMSIS - elig group'!$H:$H,$B1433,'TMSIS - elig group'!$C:$C,H$1),H1432),0)","v":8.2050407670794287E-2},{"$f":"IFERROR(IF($B1433<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1433,'TMSIS - elig group'!$H:$H,$B1433,'TMSIS - elig group'!$C:$C,I$1),I1432),0)","v":0.14648796879773229},{"$f":"IFERROR(IF($B1433<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1433,'TMSIS - elig group'!$H:$H,$B1433,'TMSIS - elig group'!$C:$C,J$1),J1432),0)","v":2.6818889023082004E-4},{"$f":"IFERROR(IF($B1433<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1433,'TMSIS - elig group'!$H:$H,$B1433,'TMSIS - elig group'!$C:$C,K$1),K1432),0)","v":2.1905052844459915E-5},true,145966,569047,562072,93144,130258,232555,426,35,0]
["Louisiana","2021-06-01",{"$f":"IF($B1435<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1435,'CMS monthly enrollment'!C:C,B1435,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1435,C1423:C1434,B1423:B1434))","v":1599551},{"$f":"IF($B1435<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1435,'CMS monthly enrollment'!C:C,B1435,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1435,D1423:D1434,B1423:B1434))","v":149309},{"$f":"IFERROR(IF($B1435<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1435,'TMSIS - elig group'!$H:$H,$B1435,'TMSIS - elig group'!$C:$C,E$1),E1434),0)","v":0.35844658837682375},{"$f":"IFERROR(IF($B1435<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1435,'TMSIS - elig group'!$H:$H,$B1435,'TMSIS - elig group'!$C:$C,F$1),F1434),0)","v":0.3540531452103714},{"$f":"IFERROR(IF($B1435<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1435,'TMSIS - elig group'!$H:$H,$B1435,'TMSIS - elig group'!$C:$C,G$1),G1434),0)","v":5.8671796001203001E-2},{"$f":"IFERROR(IF($B1435<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1435,'TMSIS - elig group'!$H:$H,$B1435,'TMSIS - elig group'!$C:$C,H$1),H1434),0)","v":8.2050407670794287E-2},{"$f":"IFERROR(IF($B1435<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1435,'TMSIS - elig group'!$H:$H,$B1435,'TMSIS - elig group'!$C:$C,I$1),I1434),0)","v":0.14648796879773229},{"$f":"IFERROR(IF($B1435<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1435,'TMSIS - elig group'!$H:$H,$B1435,'TMSIS - elig group'!$C:$C,J$1),J1434),0)","v":2.6818889023082004E-4},{"$f":"IFERROR(IF($B1435<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1435,'TMSIS - elig group'!$H:$H,$B1435,'TMSIS - elig group'!$C:$C,K$1),K1434),0)","v":2.1905052844459915E-5},true,149309,573354,566326,93849,131244,234315,429,35,0]
["Louisiana","2021-10-01",{"$f":"IF($B1439<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1439,'CMS monthly enrollment'!C:C,B1439,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1439,C1427:C1438,B1427:B1438))","v":1634183},{"$f":"IF($B1439<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1439,'CMS monthly enrollment'!C:C,B1439,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1439,D1427:D1438,B1427:B1438))","v":156875},{"$f":"IFERROR(IF($B1439<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1439,'TMSIS - elig group'!$H:$H,$B1439,'TMSIS - elig group'!$C:$C,E$1),E1438),0)","v":0.35844658837682375},{"$f":"IFERROR(IF($B1439<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1439,'TMSIS - elig group'!$H:$H,$B1439,'TMSIS - elig group'!$C:$C,F$1),F1438),0)","v":0.3540531452103714},{"$f":"IFERROR(IF($B1439<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1439,'TMSIS - elig group'!$H:$H,$B1439,'TMSIS - elig group'!$C:$C,G$1),G1438),0)","v":5.8671796001203001E-2},{"$f":"IFERROR(IF($B1439<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1439,'TMSIS - elig group'!$H:$H,$B1439,'TMSIS - elig group'!$C:$C,H$1),H1438),0)","v":8.2050407670794287E-2},{"$f":"IFERROR(IF($B1439<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1439,'TMSIS - elig group'!$H:$H,$B1439,'TMSIS - elig group'!$C:$C,I$1),I1438),0)","v":0.14648796879773229},{"$f":"IFERROR(IF($B1439<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1439,'TMSIS - elig group'!$H:$H,$B1439,'TMSIS - elig group'!$C:$C,J$1),J1438),0)","v":2.6818889023082004E-4},{"$f":"IFERROR(IF($B1439<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1439,'TMSIS - elig group'!$H:$H,$B1439,'TMSIS - elig group'!$C:$C,K$1),K1438),0)","v":2.1905052844459915E-5},true,156875,585767,578588,95880,134085,239388,438,36,0]
["Louisiana","2022-01-01",{"$f":"IF($B1442<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1442,'CMS monthly enrollment'!C:C,B1442,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1442,C1430:C1441,B1430:B1441))","v":1655402},{"$f":"IF($B1442<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1442,'CMS monthly enrollment'!C:C,B1442,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1442,D1430:D1441,B1430:B1441))","v":160801},{"$f":"IFERROR(IF($B1442<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1442,'TMSIS - elig group'!$H:$H,$B1442,'TMSIS - elig group'!$C:$C,E$1),E1441),0)","v":0.35844658837682375},{"$f":"IFERROR(IF($B1442<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1442,'TMSIS - elig group'!$H:$H,$B1442,'TMSIS - elig group'!$C:$C,F$1),F1441),0)","v":0.3540531452103714},{"$f":"IFERROR(IF($B1442<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1442,'TMSIS - elig group'!$H:$H,$B1442,'TMSIS - elig group'!$C:$C,G$1),G1441),0)","v":5.8671796001203001E-2},{"$f":"IFERROR(IF($B1442<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1442,'TMSIS - elig group'!$H:$H,$B1442,'TMSIS - elig group'!$C:$C,H$1),H1441),0)","v":8.2050407670794287E-2},{"$f":"IFERROR(IF($B1442<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1442,'TMSIS - elig group'!$H:$H,$B1442,'TMSIS - elig group'!$C:$C,I$1),I1441),0)","v":0.14648796879773229},{"$f":"IFERROR(IF($B1442<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1442,'TMSIS - elig group'!$H:$H,$B1442,'TMSIS - elig group'!$C:$C,J$1),J1441),0)","v":2.6818889023082004E-4},{"$f":"IFERROR(IF($B1442<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1442,'TMSIS - elig group'!$H:$H,$B1442,'TMSIS - elig group'!$C:$C,K$1),K1441),0)","v":2.1905052844459915E-5},true,160801,593373,586100,97125,135826,242496,444,36,0]
["Louisiana","2022-03-01",{"$f":"IF($B1444<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1444,'CMS monthly enrollment'!C:C,B1444,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1444,C1432:C1443,B1432:B1443))","v":1660576},{"$f":"IF($B1444<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1444,'CMS monthly enrollment'!C:C,B1444,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1444,D1432:D1443,B1432:B1443))","v":166098},{"$f":"IFERROR(IF($B1444<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1444,'TMSIS - elig group'!$H:$H,$B1444,'TMSIS - elig group'!$C:$C,E$1),E1443),0)","v":0.35844658837682375},{"$f":"IFERROR(IF($B1444<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1444,'TMSIS - elig group'!$H:$H,$B1444,'TMSIS - elig group'!$C:$C,F$1),F1443),0)","v":0.3540531452103714},{"$f":"IFERROR(IF($B1444<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1444,'TMSIS - elig group'!$H:$H,$B1444,'TMSIS - elig group'!$C:$C,G$1),G1443),0)","v":5.8671796001203001E-2},{"$f":"IFERROR(IF($B1444<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1444,'TMSIS - elig group'!$H:$H,$B1444,'TMSIS - elig group'!$C:$C,H$1),H1443),0)","v":8.2050407670794287E-2},{"$f":"IFERROR(IF($B1444<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1444,'TMSIS - elig group'!$H:$H,$B1444,'TMSIS - elig group'!$C:$C,I$1),I1443),0)","v":0.14648796879773229},{"$f":"IFERROR(IF($B1444<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1444,'TMSIS - elig group'!$H:$H,$B1444,'TMSIS - elig group'!$C:$C,J$1),J1443),0)","v":2.6818889023082004E-4},{"$f":"IFERROR(IF($B1444<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1444,'TMSIS - elig group'!$H:$H,$B1444,'TMSIS - elig group'!$C:$C,K$1),K1443),0)","v":2.1905052844459915E-5},true,166098,595228,587932,97429,136251,243254,445,36,0]
["Louisiana","2022-04-01",{"$f":"IF($B1445<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1445,'CMS monthly enrollment'!C:C,B1445,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1445,C1433:C1444,B1433:B1444))","v":1664356},{"$f":"IF($B1445<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1445,'CMS monthly enrollment'!C:C,B1445,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1445,D1433:D1444,B1433:B1444))","v":169272},{"$f":"IFERROR(IF($B1445<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1445,'TMSIS - elig group'!$H:$H,$B1445,'TMSIS - elig group'!$C:$C,E$1),E1444),0)","v":0.35844658837682375},{"$f":"IFERROR(IF($B1445<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1445,'TMSIS - elig group'!$H:$H,$B1445,'TMSIS - elig group'!$C:$C,F$1),F1444),0)","v":0.3540531452103714},{"$f":"IFERROR(IF($B1445<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1445,'TMSIS - elig group'!$H:$H,$B1445,'TMSIS - elig group'!$C:$C,G$1),G1444),0)","v":5.8671796001203001E-2},{"$f":"IFERROR(IF($B1445<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1445,'TMSIS - elig group'!$H:$H,$B1445,'TMSIS - elig group'!$C:$C,H$1),H1444),0)","v":8.2050407670794287E-2},{"$f":"IFERROR(IF($B1445<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1445,'TMSIS - elig group'!$H:$H,$B1445,'TMSIS - elig group'!$C:$C,I$1),I1444),0)","v":0.14648796879773229},{"$f":"IFERROR(IF($B1445<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1445,'TMSIS - elig group'!$H:$H,$B1445,'TMSIS - elig group'!$C:$C,J$1),J1444),0)","v":2.6818889023082004E-4},{"$f":"IFERROR(IF($B1445<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1445,'TMSIS - elig group'!$H:$H,$B1445,'TMSIS - elig group'!$C:$C,K$1),K1444),0)","v":2.1905052844459915E-5},true,169272,596583,589270,97651,136561,243808,446,36,0]
["Louisiana","2022-07-01",{"$f":"IF($B1448<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1448,'CMS monthly enrollment'!C:C,B1448,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1448,C1436:C1447,B1436:B1447))","v":1682574},{"$f":"IF($B1448<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1448,'CMS monthly enrollment'!C:C,B1448,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1448,D1436:D1447,B1436:B1447))","v":175556},{"$f":"IFERROR(IF($B1448<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1448,'TMSIS - elig group'!$H:$H,$B1448,'TMSIS - elig group'!$C:$C,E$1),E1447),0)","v":0.35844658837682375},{"$f":"IFERROR(IF($B1448<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1448,'TMSIS - elig group'!$H:$H,$B1448,'TMSIS - elig group'!$C:$C,F$1),F1447),0)","v":0.3540531452103714},{"$f":"IFERROR(IF($B1448<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1448,'TMSIS - elig group'!$H:$H,$B1448,'TMSIS - elig group'!$C:$C,G$1),G1447),0)","v":5.8671796001203001E-2},{"$f":"IFERROR(IF($B1448<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1448,'TMSIS - elig group'!$H:$H,$B1448,'TMSIS - elig group'!$C:$C,H$1),H1447),0)","v":8.2050407670794287E-2},{"$f":"IFERROR(IF($B1448<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1448,'TMSIS - elig group'!$H:$H,$B1448,'TMSIS - elig group'!$C:$C,I$1),I1447),0)","v":0.14648796879773229},{"$f":"IFERROR(IF($B1448<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1448,'TMSIS - elig group'!$H:$H,$B1448,'TMSIS - elig group'!$C:$C,J$1),J1447),0)","v":2.6818889023082004E-4},{"$f":"IFERROR(IF($B1448<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1448,'TMSIS - elig group'!$H:$H,$B1448,'TMSIS - elig group'!$C:$C,K$1),K1447),0)","v":2.1905052844459915E-5},true,175556,603113,595721,98720,138056,246477,451,37,0]
["Louisiana","2022-11-01",{"$f":"IF($B1452<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1452,'CMS monthly enrollment'!C:C,B1452,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1452,C1440:C1451,B1440:B1451))","v":1705488},{"$f":"IF($B1452<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1452,'CMS monthly enrollment'!C:C,B1452,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1452,D1440:D1451,B1440:B1451))","v":182014},{"$f":"IFERROR(IF($B1452<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1452,'TMSIS - elig group'!$H:$H,$B1452,'TMSIS - elig group'!$C:$C,E$1),E1451),0)","v":0.35844658837682375},{"$f":"IFERROR(IF($B1452<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1452,'TMSIS - elig group'!$H:$H,$B1452,'TMSIS - elig group'!$C:$C,F$1),F1451),0)","v":0.3540531452103714},{"$f":"IFERROR(IF($B1452<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1452,'TMSIS - elig group'!$H:$H,$B1452,'TMSIS - elig group'!$C:$C,G$1),G1451),0)","v":5.8671796001203001E-2},{"$f":"IFERROR(IF($B1452<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1452,'TMSIS - elig group'!$H:$H,$B1452,'TMSIS - elig group'!$C:$C,H$1),H1451),0)","v":8.2050407670794287E-2},{"$f":"IFERROR(IF($B1452<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1452,'TMSIS - elig group'!$H:$H,$B1452,'TMSIS - elig group'!$C:$C,I$1),I1451),0)","v":0.14648796879773229},{"$f":"IFERROR(IF($B1452<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1452,'TMSIS - elig group'!$H:$H,$B1452,'TMSIS - elig group'!$C:$C,J$1),J1451),0)","v":2.6818889023082004E-4},{"$f":"IFERROR(IF($B1452<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1452,'TMSIS - elig group'!$H:$H,$B1452,'TMSIS - elig group'!$C:$C,K$1),K1451),0)","v":2.1905052844459915E-5},true,182014,611326,603833,100064,139936,249833,457,37,0]
["Louisiana","2023-02-01",{"$f":"IF($B1455<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1455,'CMS monthly enrollment'!C:C,B1455,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1455,C1443:C1454,B1443:B1454))","v":1722188.0609201668},{"$f":"IF($B1455<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1455,'CMS monthly enrollment'!C:C,B1455,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1455,D1443:D1454,B1443:B1454))","v":188199.57244905178},{"$f":"IFERROR(IF($B1455<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1455,'TMSIS - elig group'!$H:$H,$B1455,'TMSIS - elig group'!$C:$C,E$1),E1454),0)","v":0.35844658837682375},{"$f":"IFERROR(IF($B1455<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1455,'TMSIS - elig group'!$H:$H,$B1455,'TMSIS - elig group'!$C:$C,F$1),F1454),0)","v":0.3540531452103714},{"$f":"IFERROR(IF($B1455<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1455,'TMSIS - elig group'!$H:$H,$B1455,'TMSIS - elig group'!$C:$C,G$1),G1454),0)","v":5.8671796001203001E-2},{"$f":"IFERROR(IF($B1455<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1455,'TMSIS - elig group'!$H:$H,$B1455,'TMSIS - elig group'!$C:$C,H$1),H1454),0)","v":8.2050407670794287E-2},{"$f":"IFERROR(IF($B1455<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1455,'TMSIS - elig group'!$H:$H,$B1455,'TMSIS - elig group'!$C:$C,I$1),I1454),0)","v":0.14648796879773229},{"$f":"IFERROR(IF($B1455<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1455,'TMSIS - elig group'!$H:$H,$B1455,'TMSIS - elig group'!$C:$C,J$1),J1454),0)","v":2.6818889023082004E-4},{"$f":"IFERROR(IF($B1455<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1455,'TMSIS - elig group'!$H:$H,$B1455,'TMSIS - elig group'!$C:$C,K$1),K1454),0)","v":2.1905052844459915E-5},true,188199.57244905178,617312,609746,101044,141306,252280,462,38,0]
["Louisiana","2023-04-01",{"$f":"IF($B1457<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1457,'CMS monthly enrollment'!C:C,B1457,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1457,C1445:C1456,B1445:B1456))","v":1733481.2999642519},{"$f":"IF($B1457<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1457,'CMS monthly enrollment'!C:C,B1457,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1457,D1445:D1456,B1445:B1456))","v":191138.59810085548},{"$f":"IFERROR(IF($B1457<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1457,'TMSIS - elig group'!$H:$H,$B1457,'TMSIS - elig group'!$C:$C,E$1),E1456),0)","v":0.35844658837682375},{"$f":"IFERROR(IF($B1457<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1457,'TMSIS - elig group'!$H:$H,$B1457,'TMSIS - elig group'!$C:$C,F$1),F1456),0)","v":0.3540531452103714},{"$f":"IFERROR(IF($B1457<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1457,'TMSIS - elig group'!$H:$H,$B1457,'TMSIS - elig group'!$C:$C,G$1),G1456),0)","v":5.8671796001203001E-2},{"$f":"IFERROR(IF($B1457<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1457,'TMSIS - elig group'!$H:$H,$B1457,'TMSIS - elig group'!$C:$C,H$1),H1456),0)","v":8.2050407670794287E-2},{"$f":"IFERROR(IF($B1457<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1457,'TMSIS - elig group'!$H:$H,$B1457,'TMSIS - elig group'!$C:$C,I$1),I1456),0)","v":0.14648796879773229},{"$f":"IFERROR(IF($B1457<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1457,'TMSIS - elig group'!$H:$H,$B1457,'TMSIS - elig group'!$C:$C,J$1),J1456),0)","v":2.6818889023082004E-4},{"$f":"IFERROR(IF($B1457<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1457,'TMSIS - elig group'!$H:$H,$B1457,'TMSIS - elig group'!$C:$C,K$1),K1456),0)","v":2.1905052844459915E-5},true,191138.59810085548,621360,613745,101706,142233,253934,465,38,0]
["Louisiana","2023-08-01",{"$f":"IF($B1461<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1461,'CMS monthly enrollment'!C:C,B1461,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1461,C1449:C1460,B1449:B1460))","v":1756283.2347921468},{"$f":"IF($B1461<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1461,'CMS monthly enrollment'!C:C,B1461,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1461,D1449:D1460,B1449:B1460))","v":197935.47919739271},{"$f":"IFERROR(IF($B1461<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1461,'TMSIS - elig group'!$H:$H,$B1461,'TMSIS - elig group'!$C:$C,E$1),E1460),0)","v":0.35844658837682375},{"$f":"IFERROR(IF($B1461<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1461,'TMSIS - elig group'!$H:$H,$B1461,'TMSIS - elig group'!$C:$C,F$1),F1460),0)","v":0.3540531452103714},{"$f":"IFERROR(IF($B1461<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1461,'TMSIS - elig group'!$H:$H,$B1461,'TMSIS - elig group'!$C:$C,G$1),G1460),0)","v":5.8671796001203001E-2},{"$f":"IFERROR(IF($B1461<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1461,'TMSIS - elig group'!$H:$H,$B1461,'TMSIS - elig group'!$C:$C,H$1),H1460),0)","v":8.2050407670794287E-2},{"$f":"IFERROR(IF($B1461<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1461,'TMSIS - elig group'!$H:$H,$B1461,'TMSIS - elig group'!$C:$C,I$1),I1460),0)","v":0.14648796879773229},{"$f":"IFERROR(IF($B1461<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1461,'TMSIS - elig group'!$H:$H,$B1461,'TMSIS - elig group'!$C:$C,J$1),J1460),0)","v":2.6818889023082004E-4},{"$f":"IFERROR(IF($B1461<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1461,'TMSIS - elig group'!$H:$H,$B1461,'TMSIS - elig group'!$C:$C,K$1),K1460),0)","v":2.1905052844459915E-5},true,197935.47919739271,629534,621818,103044,144104,257274,471,38,0]
["Louisiana","2023-09-01",{"$f":"IF($B1462<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1462,'CMS monthly enrollment'!C:C,B1462,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1462,C1450:C1461,B1450:B1461))","v":1762263.6607103087},{"$f":"IF($B1462<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1462,'CMS monthly enrollment'!C:C,B1462,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1462,D1450:D1461,B1450:B1461))","v":199751.73961040098},{"$f":"IFERROR(IF($B1462<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1462,'TMSIS - elig group'!$H:$H,$B1462,'TMSIS - elig group'!$C:$C,E$1),E1461),0)","v":0.35844658837682375},{"$f":"IFERROR(IF($B1462<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1462,'TMSIS - elig group'!$H:$H,$B1462,'TMSIS - elig group'!$C:$C,F$1),F1461),0)","v":0.3540531452103714},{"$f":"IFERROR(IF($B1462<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1462,'TMSIS - elig group'!$H:$H,$B1462,'TMSIS - elig group'!$C:$C,G$1),G1461),0)","v":5.8671796001203001E-2},{"$f":"IFERROR(IF($B1462<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1462,'TMSIS - elig group'!$H:$H,$B1462,'TMSIS - elig group'!$C:$C,H$1),H1461),0)","v":8.2050407670794287E-2},{"$f":"IFERROR(IF($B1462<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1462,'TMSIS - elig group'!$H:$H,$B1462,'TMSIS - elig group'!$C:$C,I$1),I1461),0)","v":0.14648796879773229},{"$f":"IFERROR(IF($B1462<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1462,'TMSIS - elig group'!$H:$H,$B1462,'TMSIS - elig group'!$C:$C,J$1),J1461),0)","v":2.6818889023082004E-4},{"$f":"IFERROR(IF($B1462<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1462,'TMSIS - elig group'!$H:$H,$B1462,'TMSIS - elig group'!$C:$C,K$1),K1461),0)","v":2.1905052844459915E-5},true,199751.73961040098,631677,623935,103395,144594,258150,473,39,0]
["Louisiana","2024-01-01",{"$f":"IF($B1466<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1466,'CMS monthly enrollment'!C:C,B1466,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1466,C1454:C1465,B1454:B1465))","v":1784727.2686808528},{"$f":"IF($B1466<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1466,'CMS monthly enrollment'!C:C,B1466,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1466,D1454:D1465,B1454:B1465))","v":206920.12740976596},{"$f":"IFERROR(IF($B1466<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1466,'TMSIS - elig group'!$H:$H,$B1466,'TMSIS - elig group'!$C:$C,E$1),E1465),0)","v":0.35844658837682375},{"$f":"IFERROR(IF($B1466<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1466,'TMSIS - elig group'!$H:$H,$B1466,'TMSIS - elig group'!$C:$C,F$1),F1465),0)","v":0.3540531452103714},{"$f":"IFERROR(IF($B1466<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1466,'TMSIS - elig group'!$H:$H,$B1466,'TMSIS - elig group'!$C:$C,G$1),G1465),0)","v":5.8671796001203001E-2},{"$f":"IFERROR(IF($B1466<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1466,'TMSIS - elig group'!$H:$H,$B1466,'TMSIS - elig group'!$C:$C,H$1),H1465),0)","v":8.2050407670794287E-2},{"$f":"IFERROR(IF($B1466<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1466,'TMSIS - elig group'!$H:$H,$B1466,'TMSIS - elig group'!$C:$C,I$1),I1465),0)","v":0.14648796879773229},{"$f":"IFERROR(IF($B1466<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1466,'TMSIS - elig group'!$H:$H,$B1466,'TMSIS - elig group'!$C:$C,J$1),J1465),0)","v":2.6818889023082004E-4},{"$f":"IFERROR(IF($B1466<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1466,'TMSIS - elig group'!$H:$H,$B1466,'TMSIS - elig group'!$C:$C,K$1),K1465),0)","v":2.1905052844459915E-5},true,206920.12740976596,639729,631888,104713,146438,261441,479,39,0]
["Louisiana","2024-02-01",{"$f":"IF($B1467<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1467,'CMS monthly enrollment'!C:C,B1467,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1467,C1455:C1466,B1455:B1466))","v":1790563.2072655056},{"$f":"IF($B1467<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1467,'CMS monthly enrollment'!C:C,B1467,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1467,D1455:D1466,B1455:B1466))","v":208558.20913022757},{"$f":"IFERROR(IF($B1467<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1467,'TMSIS - elig group'!$H:$H,$B1467,'TMSIS - elig group'!$C:$C,E$1),E1466),0)","v":0.35844658837682375},{"$f":"IFERROR(IF($B1467<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1467,'TMSIS - elig group'!$H:$H,$B1467,'TMSIS - elig group'!$C:$C,F$1),F1466),0)","v":0.3540531452103714},{"$f":"IFERROR(IF($B1467<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1467,'TMSIS - elig group'!$H:$H,$B1467,'TMSIS - elig group'!$C:$C,G$1),G1466),0)","v":5.8671796001203001E-2},{"$f":"IFERROR(IF($B1467<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1467,'TMSIS - elig group'!$H:$H,$B1467,'TMSIS - elig group'!$C:$C,H$1),H1466),0)","v":8.2050407670794287E-2},{"$f":"IFERROR(IF($B1467<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1467,'TMSIS - elig group'!$H:$H,$B1467,'TMSIS - elig group'!$C:$C,I$1),I1466),0)","v":0.14648796879773229},{"$f":"IFERROR(IF($B1467<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1467,'TMSIS - elig group'!$H:$H,$B1467,'TMSIS - elig group'!$C:$C,J$1),J1466),0)","v":2.6818889023082004E-4},{"$f":"IFERROR(IF($B1467<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1467,'TMSIS - elig group'!$H:$H,$B1467,'TMSIS - elig group'!$C:$C,K$1),K1466),0)","v":2.1905052844459915E-5},true,208558.20913022757,641821,633955,105056,146916,262296,480,39,0]
["Louisiana","2024-05-01",{"$f":"IF($B1470<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1470,'CMS monthly enrollment'!C:C,B1470,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1470,C1458:C1469,B1458:B1469))","v":1807321.4574453831},{"$f":"IF($B1470<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1470,'CMS monthly enrollment'!C:C,B1470,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1470,D1458:D1469,B1458:B1469))","v":213856.47430258198},{"$f":"IFERROR(IF($B1470<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1470,'TMSIS - elig group'!$H:$H,$B1470,'TMSIS - elig group'!$C:$C,E$1),E1469),0)","v":0.35844658837682375},{"$f":"IFERROR(IF($B1470<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1470,'TMSIS - elig group'!$H:$H,$B1470,'TMSIS - elig group'!$C:$C,F$1),F1469),0)","v":0.3540531452103714},{"$f":"IFERROR(IF($B1470<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1470,'TMSIS - elig group'!$H:$H,$B1470,'TMSIS - elig group'!$C:$C,G$1),G1469),0)","v":5.8671796001203001E-2},{"$f":"IFERROR(IF($B1470<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1470,'TMSIS - elig group'!$H:$H,$B1470,'TMSIS - elig group'!$C:$C,H$1),H1469),0)","v":8.2050407670794287E-2},{"$f":"IFERROR(IF($B1470<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1470,'TMSIS - elig group'!$H:$H,$B1470,'TMSIS - elig group'!$C:$C,I$1),I1469),0)","v":0.14648796879773229},{"$f":"IFERROR(IF($B1470<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1470,'TMSIS - elig group'!$H:$H,$B1470,'TMSIS - elig group'!$C:$C,J$1),J1469),0)","v":2.6818889023082004E-4},{"$f":"IFERROR(IF($B1470<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1470,'TMSIS - elig group'!$H:$H,$B1470,'TMSIS - elig group'!$C:$C,K$1),K1469),0)","v":2.1905052844459915E-5},true,213856.47430258198,647828,639888,106039,148291,264751,485,40,0]
["Louisiana","2024-08-01",{"$f":"IF($B1473<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1473,'CMS monthly enrollment'!C:C,B1473,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1473,C1461:C1472,B1461:B1472))","v":1824380.1209920989},{"$f":"IF($B1473<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1473,'CMS monthly enrollment'!C:C,B1473,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1473,D1461:D1472,B1461:B1472))","v":219183.98726932006},{"$f":"IFERROR(IF($B1473<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1473,'TMSIS - elig group'!$H:$H,$B1473,'TMSIS - elig group'!$C:$C,E$1),E1472),0)","v":0.35844658837682375},{"$f":"IFERROR(IF($B1473<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1473,'TMSIS - elig group'!$H:$H,$B1473,'TMSIS - elig group'!$C:$C,F$1),F1472),0)","v":0.3540531452103714},{"$f":"IFERROR(IF($B1473<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1473,'TMSIS - elig group'!$H:$H,$B1473,'TMSIS - elig group'!$C:$C,G$1),G1472),0)","v":5.8671796001203001E-2},{"$f":"IFERROR(IF($B1473<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1473,'TMSIS - elig group'!$H:$H,$B1473,'TMSIS - elig group'!$C:$C,H$1),H1472),0)","v":8.2050407670794287E-2},{"$f":"IFERROR(IF($B1473<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1473,'TMSIS - elig group'!$H:$H,$B1473,'TMSIS - elig group'!$C:$C,I$1),I1472),0)","v":0.14648796879773229},{"$f":"IFERROR(IF($B1473<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1473,'TMSIS - elig group'!$H:$H,$B1473,'TMSIS - elig group'!$C:$C,J$1),J1472),0)","v":2.6818889023082004E-4},{"$f":"IFERROR(IF($B1473<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1473,'TMSIS - elig group'!$H:$H,$B1473,'TMSIS - elig group'!$C:$C,K$1),K1472),0)","v":2.1905052844459915E-5},true,219183.98726932006,653943,645928,107040,149691,267250,489,40,0]
["Louisiana","2024-11-01",{"$f":"IF($B1476<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1476,'CMS monthly enrollment'!C:C,B1476,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1476,C1464:C1475,B1464:B1475))","v":1841583.0402871007},{"$f":"IF($B1476<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1476,'CMS monthly enrollment'!C:C,B1476,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1476,D1464:D1475,B1464:B1475))","v":224445.109914036},{"$f":"IFERROR(IF($B1476<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1476,'TMSIS - elig group'!$H:$H,$B1476,'TMSIS - elig group'!$C:$C,E$1),E1475),0)","v":0.35844658837682375},{"$f":"IFERROR(IF($B1476<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1476,'TMSIS - elig group'!$H:$H,$B1476,'TMSIS - elig group'!$C:$C,F$1),F1475),0)","v":0.3540531452103714},{"$f":"IFERROR(IF($B1476<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1476,'TMSIS - elig group'!$H:$H,$B1476,'TMSIS - elig group'!$C:$C,G$1),G1475),0)","v":5.8671796001203001E-2},{"$f":"IFERROR(IF($B1476<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1476,'TMSIS - elig group'!$H:$H,$B1476,'TMSIS - elig group'!$C:$C,H$1),H1475),0)","v":8.2050407670794287E-2},{"$f":"IFERROR(IF($B1476<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1476,'TMSIS - elig group'!$H:$H,$B1476,'TMSIS - elig group'!$C:$C,I$1),I1475),0)","v":0.14648796879773229},{"$f":"IFERROR(IF($B1476<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1476,'TMSIS - elig group'!$H:$H,$B1476,'TMSIS - elig group'!$C:$C,J$1),J1475),0)","v":2.6818889023082004E-4},{"$f":"IFERROR(IF($B1476<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1476,'TMSIS - elig group'!$H:$H,$B1476,'TMSIS - elig group'!$C:$C,K$1),K1475),0)","v":2.1905052844459915E-5},true,224445.109914036,660109,652018,108049,151103,269770,494,40,0]
["Louisiana","2025-02-01",{"$f":"IF($B1479<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1479,'CMS monthly enrollment'!C:C,B1479,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1479,C1467:C1478,B1467:B1478))","v":1858671.1046611629},{"$f":"IF($B1479<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1479,'CMS monthly enrollment'!C:C,B1479,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1479,D1467:D1478,B1467:B1478))","v":229796.79460839974},{"$f":"IFERROR(IF($B1479<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1479,'TMSIS - elig group'!$H:$H,$B1479,'TMSIS - elig group'!$C:$C,E$1),E1478),0)","v":0.35844658837682375},{"$f":"IFERROR(IF($B1479<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1479,'TMSIS - elig group'!$H:$H,$B1479,'TMSIS - elig group'!$C:$C,F$1),F1478),0)","v":0.3540531452103714},{"$f":"IFERROR(IF($B1479<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1479,'TMSIS - elig group'!$H:$H,$B1479,'TMSIS - elig group'!$C:$C,G$1),G1478),0)","v":5.8671796001203001E-2},{"$f":"IFERROR(IF($B1479<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1479,'TMSIS - elig group'!$H:$H,$B1479,'TMSIS - elig group'!$C:$C,H$1),H1478),0)","v":8.2050407670794287E-2},{"$f":"IFERROR(IF($B1479<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1479,'TMSIS - elig group'!$H:$H,$B1479,'TMSIS - elig group'!$C:$C,I$1),I1478),0)","v":0.14648796879773229},{"$f":"IFERROR(IF($B1479<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1479,'TMSIS - elig group'!$H:$H,$B1479,'TMSIS - elig group'!$C:$C,J$1),J1478),0)","v":2.6818889023082004E-4},{"$f":"IFERROR(IF($B1479<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1479,'TMSIS - elig group'!$H:$H,$B1479,'TMSIS - elig group'!$C:$C,K$1),K1478),0)","v":2.1905052844459915E-5},true,229796.79460839974,666234,658068,109052,152505,272273,498,41,0]
["Louisiana","2025-06-01",{"$f":"IF($B1483<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1483,'CMS monthly enrollment'!C:C,B1483,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1483,C1471:C1482,B1471:B1482))","v":1881034.0682371249},{"$f":"IF($B1483<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1483,'CMS monthly enrollment'!C:C,B1483,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1483,D1471:D1482,B1471:B1482))","v":236695.74233552022},{"$f":"IFERROR(IF($B1483<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1483,'TMSIS - elig group'!$H:$H,$B1483,'TMSIS - elig group'!$C:$C,E$1),E1482),0)","v":0.35844658837682375},{"$f":"IFERROR(IF($B1483<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1483,'TMSIS - elig group'!$H:$H,$B1483,'TMSIS - elig group'!$C:$C,F$1),F1482),0)","v":0.3540531452103714},{"$f":"IFERROR(IF($B1483<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1483,'TMSIS - elig group'!$H:$H,$B1483,'TMSIS - elig group'!$C:$C,G$1),G1482),0)","v":5.8671796001203001E-2},{"$f":"IFERROR(IF($B1483<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1483,'TMSIS - elig group'!$H:$H,$B1483,'TMSIS - elig group'!$C:$C,H$1),H1482),0)","v":8.2050407670794287E-2},{"$f":"IFERROR(IF($B1483<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1483,'TMSIS - elig group'!$H:$H,$B1483,'TMSIS - elig group'!$C:$C,I$1),I1482),0)","v":0.14648796879773229},{"$f":"IFERROR(IF($B1483<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1483,'TMSIS - elig group'!$H:$H,$B1483,'TMSIS - elig group'!$C:$C,J$1),J1482),0)","v":2.6818889023082004E-4},{"$f":"IFERROR(IF($B1483<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1483,'TMSIS - elig group'!$H:$H,$B1483,'TMSIS - elig group'!$C:$C,K$1),K1482),0)","v":2.1905052844459915E-5},true,236695.74233552022,674250,665986,110364,154340,275549,504,41,0]
["Maine","2019-01-01",{"$f":"IF($B1484<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1484,'CMS monthly enrollment'!C:C,B1484,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1484,C1472:C1483,B1472:B1483))","v":231495},{"$f":"IF($B1484<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1484,'CMS monthly enrollment'!C:C,B1484,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1484,D1472:D1483,B1472:B1483))","v":10805},{"$f":"IFERROR(IF($B1484<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1484,'TMSIS - elig group'!$H:$H,$B1484,'TMSIS - elig group'!$C:$C,E$1),E1483),0)","v":0.35140651180643206},{"$f":"IFERROR(IF($B1484<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1484,'TMSIS - elig group'!$H:$H,$B1484,'TMSIS - elig group'!$C:$C,F$1),F1483),0)","v":4.5240151464824289E-2},{"$f":"IFERROR(IF($B1484<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1484,'TMSIS - elig group'!$H:$H,$B1484,'TMSIS - elig group'!$C:$C,G$1),G1483),0)","v":0.18157694664038915},{"$f":"IFERROR(IF($B1484<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1484,'TMSIS - elig group'!$H:$H,$B1484,'TMSIS - elig group'!$C:$C,H$1),H1483),0)","v":0.17937362061456927},{"$f":"IFERROR(IF($B1484<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1484,'TMSIS - elig group'!$H:$H,$B1484,'TMSIS - elig group'!$C:$C,I$1),I1483),0)","v":0.24240276947378522},{"$f":"IFERROR(IF($B1484<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1484,'TMSIS - elig group'!$H:$H,$B1484,'TMSIS - elig group'!$C:$C,J$1),J1483),0)","v":0},{"$f":"IFERROR(IF($B1484<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1484,'TMSIS - elig group'!$H:$H,$B1484,'TMSIS - elig group'!$C:$C,K$1),K1483),0)","v":0},true,10805,81349,10473,42034,41524,56115,0,0,0]
["Maine","2019-05-01",{"$f":"IF($B1488<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1488,'CMS monthly enrollment'!C:C,B1488,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1488,C1476:C1487,B1476:B1487))","v":240656},{"$f":"IF($B1488<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1488,'CMS monthly enrollment'!C:C,B1488,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1488,D1476:D1487,B1476:B1487))","v":11362},{"$f":"IFERROR(IF($B1488<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1488,'TMSIS - elig group'!$H:$H,$B1488,'TMSIS - elig group'!$C:$C,E$1),E1487),0)","v":0.32928994292100183},{"$f":"IFERROR(IF($B1488<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1488,'TMSIS - elig group'!$H:$H,$B1488,'TMSIS - elig group'!$C:$C,F$1),F1487),0)","v":9.9343626885834938E-2},{"$f":"IFERROR(IF($B1488<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1488,'TMSIS - elig group'!$H:$H,$B1488,'TMSIS - elig group'!$C:$C,G$1),G1487),0)","v":0.1708196883642305},{"$f":"IFERROR(IF($B1488<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1488,'TMSIS - elig group'!$H:$H,$B1488,'TMSIS - elig group'!$C:$C,H$1),H1487),0)","v":0.17195490264034571},{"$f":"IFERROR(IF($B1488<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1488,'TMSIS - elig group'!$H:$H,$B1488,'TMSIS - elig group'!$C:$C,I$1),I1487),0)","v":0.22859183918858703},{"$f":"IFERROR(IF($B1488<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1488,'TMSIS - elig group'!$H:$H,$B1488,'TMSIS - elig group'!$C:$C,J$1),J1487),0)","v":0},{"$f":"IFERROR(IF($B1488<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1488,'TMSIS - elig group'!$H:$H,$B1488,'TMSIS - elig group'!$C:$C,K$1),K1487),0)","v":0},{"$f":"SUM(E1488:K1488)=1","v":true},11362,79246,23908,41109,41382,55012,0,0,0]
["Maine",{"$f":"B1411","v":"2019-06-01"},{"$f":"IF($B1489<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1489,'CMS monthly enrollment'!C:C,B1489,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1489,C1477:C1488,B1477:B1488))","v":243528},{"$f":"IF($B1489<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1489,'CMS monthly enrollment'!C:C,B1489,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1489,D1477:D1488,B1477:B1488))","v":11429},{"$f":"IFERROR(IF($B1489<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1489,'TMSIS - elig group'!$H:$H,$B1489,'TMSIS - elig group'!$C:$C,E$1),E1488),0)","v":0.3252307854618347},{"$f":"IFERROR(IF($B1489<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1489,'TMSIS - elig group'!$H:$H,$B1489,'TMSIS - elig group'!$C:$C,F$1),F1488),0)","v":0.10849818009178668},{"$f":"IFERROR(IF($B1489<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1489,'TMSIS - elig group'!$H:$H,$B1489,'TMSIS - elig group'!$C:$C,G$1),G1488),0)","v":0.16826502083663028},{"$f":"IFERROR(IF($B1489<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1489,'TMSIS - elig group'!$H:$H,$B1489,'TMSIS - elig group'!$C:$C,H$1),H1488),0)","v":0.1711839074396441},{"$f":"IFERROR(IF($B1489<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1489,'TMSIS - elig group'!$H:$H,$B1489,'TMSIS - elig group'!$C:$C,I$1),I1488),0)","v":0.22682210617010426},{"$f":"IFERROR(IF($B1489<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1489,'TMSIS - elig group'!$H:$H,$B1489,'TMSIS - elig group'!$C:$C,J$1),J1488),0)","v":0},{"$f":"IFERROR(IF($B1489<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1489,'TMSIS - elig group'!$H:$H,$B1489,'TMSIS - elig group'!$C:$C,K$1),K1488),0)","v":0},true,11429,79203,26422,40977,41688,55238,0,0,0]
["Maine","2019-10-01",{"$f":"IF($B1493<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1493,'CMS monthly enrollment'!C:C,B1493,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1493,C1481:C1492,B1481:B1492))","v":248779},{"$f":"IF($B1493<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1493,'CMS monthly enrollment'!C:C,B1493,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1493,D1481:D1492,B1481:B1492))","v":11757},{"$f":"IFERROR(IF($B1493<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1493,'TMSIS - elig group'!$H:$H,$B1493,'TMSIS - elig group'!$C:$C,E$1),E1492),0)","v":0.31035558328134749},{"$f":"IFERROR(IF($B1493<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1493,'TMSIS - elig group'!$H:$H,$B1493,'TMSIS - elig group'!$C:$C,F$1),F1492),0)","v":0.14372776319126912},{"$f":"IFERROR(IF($B1493<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1493,'TMSIS - elig group'!$H:$H,$B1493,'TMSIS - elig group'!$C:$C,G$1),G1492),0)","v":0.16025241134411439},{"$f":"IFERROR(IF($B1493<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1493,'TMSIS - elig group'!$H:$H,$B1493,'TMSIS - elig group'!$C:$C,H$1),H1492),0)","v":0.168135981298801},{"$f":"IFERROR(IF($B1493<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1493,'TMSIS - elig group'!$H:$H,$B1493,'TMSIS - elig group'!$C:$C,I$1),I1492),0)","v":0.217528260884468},{"$f":"IFERROR(IF($B1493<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1493,'TMSIS - elig group'!$H:$H,$B1493,'TMSIS - elig group'!$C:$C,J$1),J1492),0)","v":0},{"$f":"IFERROR(IF($B1493<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1493,'TMSIS - elig group'!$H:$H,$B1493,'TMSIS - elig group'!$C:$C,K$1),K1492),0)","v":0},true,11757,77210,35756,39867,41829,54116,0,0,0]
["Maine","2019-12-01",{"$f":"IF($B1495<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1495,'CMS monthly enrollment'!C:C,B1495,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1495,C1483:C1494,B1483:B1494))","v":252616},{"$f":"IF($B1495<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1495,'CMS monthly enrollment'!C:C,B1495,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1495,D1483:D1494,B1483:B1494))","v":11808},{"$f":"IFERROR(IF($B1495<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1495,'TMSIS - elig group'!$H:$H,$B1495,'TMSIS - elig group'!$C:$C,E$1),E1494),0)","v":0.30440390826545327},{"$f":"IFERROR(IF($B1495<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1495,'TMSIS - elig group'!$H:$H,$B1495,'TMSIS - elig group'!$C:$C,F$1),F1494),0)","v":0.15884945865242031},{"$f":"IFERROR(IF($B1495<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1495,'TMSIS - elig group'!$H:$H,$B1495,'TMSIS - elig group'!$C:$C,G$1),G1494),0)","v":0.15728872548023862},{"$f":"IFERROR(IF($B1495<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1495,'TMSIS - elig group'!$H:$H,$B1495,'TMSIS - elig group'!$C:$C,H$1),H1494),0)","v":0.16591169161808419},{"$f":"IFERROR(IF($B1495<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1495,'TMSIS - elig group'!$H:$H,$B1495,'TMSIS - elig group'!$C:$C,I$1),I1494),0)","v":0.21354621598380358},{"$f":"IFERROR(IF($B1495<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1495,'TMSIS - elig group'!$H:$H,$B1495,'TMSIS - elig group'!$C:$C,J$1),J1494),0)","v":0},{"$f":"IFERROR(IF($B1495<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1495,'TMSIS - elig group'!$H:$H,$B1495,'TMSIS - elig group'!$C:$C,K$1),K1494),0)","v":0},true,11808,76897,40128,39734,41912,53945,0,0,0]
["Maine","2020-03-01",{"$f":"IF($B1498<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1498,'CMS monthly enrollment'!C:C,B1498,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1498,C1486:C1497,B1486:B1497))","v":262165},{"$f":"IF($B1498<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1498,'CMS monthly enrollment'!C:C,B1498,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1498,D1486:D1497,B1486:B1497))","v":12187},{"$f":"IFERROR(IF($B1498<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1498,'TMSIS - elig group'!$H:$H,$B1498,'TMSIS - elig group'!$C:$C,E$1),E1497),0)","v":0.28131786273420534},{"$f":"IFERROR(IF($B1498<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1498,'TMSIS - elig group'!$H:$H,$B1498,'TMSIS - elig group'!$C:$C,F$1),F1497),0)","v":0.1567597596081006},{"$f":"IFERROR(IF($B1498<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1498,'TMSIS - elig group'!$H:$H,$B1498,'TMSIS - elig group'!$C:$C,G$1),G1497),0)","v":0.14325349729811626},{"$f":"IFERROR(IF($B1498<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1498,'TMSIS - elig group'!$H:$H,$B1498,'TMSIS - elig group'!$C:$C,H$1),H1497),0)","v":0.15456605726983486},{"$f":"IFERROR(IF($B1498<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1498,'TMSIS - elig group'!$H:$H,$B1498,'TMSIS - elig group'!$C:$C,I$1),I1497),0)","v":0.19279960608050098},{"$f":"IFERROR(IF($B1498<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1498,'TMSIS - elig group'!$H:$H,$B1498,'TMSIS - elig group'!$C:$C,J$1),J1497),0)","v":7.1303217009241956E-2},{"$f":"IFERROR(IF($B1498<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1498,'TMSIS - elig group'!$H:$H,$B1498,'TMSIS - elig group'!$C:$C,K$1),K1497),0)","v":0},true,12187,73752,41097,37556,40522,50545,18693,0,0]
["Maine","2020-06-01",{"$f":"IF($B1501<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1501,'CMS monthly enrollment'!C:C,B1501,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1501,C1489:C1500,B1489:B1500))","v":275241},{"$f":"IF($B1501<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1501,'CMS monthly enrollment'!C:C,B1501,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1501,D1489:D1500,B1489:B1500))","v":12413},{"$f":"IFERROR(IF($B1501<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1501,'TMSIS - elig group'!$H:$H,$B1501,'TMSIS - elig group'!$C:$C,E$1),E1500),0)","v":0.28007286370024548},{"$f":"IFERROR(IF($B1501<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1501,'TMSIS - elig group'!$H:$H,$B1501,'TMSIS - elig group'!$C:$C,F$1),F1500),0)","v":0.16841587801361974},{"$f":"IFERROR(IF($B1501<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1501,'TMSIS - elig group'!$H:$H,$B1501,'TMSIS - elig group'!$C:$C,G$1),G1500),0)","v":0.14739216715222361},{"$f":"IFERROR(IF($B1501<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1501,'TMSIS - elig group'!$H:$H,$B1501,'TMSIS - elig group'!$C:$C,H$1),H1500),0)","v":0.14965106249509919},{"$f":"IFERROR(IF($B1501<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1501,'TMSIS - elig group'!$H:$H,$B1501,'TMSIS - elig group'!$C:$C,I$1),I1500),0)","v":0.18344703207088528},{"$f":"IFERROR(IF($B1501<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1501,'TMSIS - elig group'!$H:$H,$B1501,'TMSIS - elig group'!$C:$C,J$1),J1500),0)","v":7.1020996567926709E-2},{"$f":"IFERROR(IF($B1501<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1501,'TMSIS - elig group'!$H:$H,$B1501,'TMSIS - elig group'!$C:$C,K$1),K1500),0)","v":0},true,12413,77088,46355,40568,41190,50492,19548,0,0]
["Maine","2020-09-01",{"$f":"IF($B1504<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1504,'CMS monthly enrollment'!C:C,B1504,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1504,C1492:C1503,B1492:B1503))","v":285699},{"$f":"IF($B1504<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1504,'CMS monthly enrollment'!C:C,B1504,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1504,D1492:D1503,B1492:B1503))","v":12921},{"$f":"IFERROR(IF($B1504<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1504,'TMSIS - elig group'!$H:$H,$B1504,'TMSIS - elig group'!$C:$C,E$1),E1503),0)","v":0.27682788055327934},{"$f":"IFERROR(IF($B1504<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1504,'TMSIS - elig group'!$H:$H,$B1504,'TMSIS - elig group'!$C:$C,F$1),F1503),0)","v":0.17989106987221992},{"$f":"IFERROR(IF($B1504<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1504,'TMSIS - elig group'!$H:$H,$B1504,'TMSIS - elig group'!$C:$C,G$1),G1503),0)","v":0.14622175764928669},{"$f":"IFERROR(IF($B1504<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1504,'TMSIS - elig group'!$H:$H,$B1504,'TMSIS - elig group'!$C:$C,H$1),H1503),0)","v":0.14610593614181186},{"$f":"IFERROR(IF($B1504<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1504,'TMSIS - elig group'!$H:$H,$B1504,'TMSIS - elig group'!$C:$C,I$1),I1503),0)","v":0.17599657168337873},{"$f":"IFERROR(IF($B1504<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1504,'TMSIS - elig group'!$H:$H,$B1504,'TMSIS - elig group'!$C:$C,J$1),J1503),0)","v":7.495678410002346E-2},{"$f":"IFERROR(IF($B1504<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1504,'TMSIS - elig group'!$H:$H,$B1504,'TMSIS - elig group'!$C:$C,K$1),K1503),0)","v":0},true,12921,79089,51395,41775,41742,50282,21415,0,0]
["Maine","2020-12-01",{"$f":"IF($B1507<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1507,'CMS monthly enrollment'!C:C,B1507,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1507,C1495:C1506,B1495:B1506))","v":298435},{"$f":"IF($B1507<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1507,'CMS monthly enrollment'!C:C,B1507,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1507,D1495:D1506,B1495:B1506))","v":13792},{"$f":"IFERROR(IF($B1507<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1507,'TMSIS - elig group'!$H:$H,$B1507,'TMSIS - elig group'!$C:$C,E$1),E1506),0)","v":0.27172473421464938},{"$f":"IFERROR(IF($B1507<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1507,'TMSIS - elig group'!$H:$H,$B1507,'TMSIS - elig group'!$C:$C,F$1),F1506),0)","v":0.19534982336047405},{"$f":"IFERROR(IF($B1507<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1507,'TMSIS - elig group'!$H:$H,$B1507,'TMSIS - elig group'!$C:$C,G$1),G1506),0)","v":0.14197522365620413},{"$f":"IFERROR(IF($B1507<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1507,'TMSIS - elig group'!$H:$H,$B1507,'TMSIS - elig group'!$C:$C,H$1),H1506),0)","v":0.14080221604817592},{"$f":"IFERROR(IF($B1507<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1507,'TMSIS - elig group'!$H:$H,$B1507,'TMSIS - elig group'!$C:$C,I$1),I1506),0)","v":0.16766574239541371},{"$f":"IFERROR(IF($B1507<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1507,'TMSIS - elig group'!$H:$H,$B1507,'TMSIS - elig group'!$C:$C,J$1),J1506),0)","v":8.248226032508281E-2},{"$f":"IFERROR(IF($B1507<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1507,'TMSIS - elig group'!$H:$H,$B1507,'TMSIS - elig group'!$C:$C,K$1),K1506),0)","v":0},true,13792,81092,58299,42370,42020,50037,24616,0,0]
["Maine","2021-01-01",{"$f":"IF($B1508<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1508,'CMS monthly enrollment'!C:C,B1508,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1508,C1496:C1507,B1496:B1507))","v":299582},{"$f":"IF($B1508<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1508,'CMS monthly enrollment'!C:C,B1508,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1508,D1496:D1507,B1496:B1507))","v":13827},{"$f":"IFERROR(IF($B1508<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1508,'TMSIS - elig group'!$H:$H,$B1508,'TMSIS - elig group'!$C:$C,E$1),E1507),0)","v":0.27172473421464938},{"$f":"IFERROR(IF($B1508<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1508,'TMSIS - elig group'!$H:$H,$B1508,'TMSIS - elig group'!$C:$C,F$1),F1507),0)","v":0.19534982336047405},{"$f":"IFERROR(IF($B1508<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1508,'TMSIS - elig group'!$H:$H,$B1508,'TMSIS - elig group'!$C:$C,G$1),G1507),0)","v":0.14197522365620413},{"$f":"IFERROR(IF($B1508<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1508,'TMSIS - elig group'!$H:$H,$B1508,'TMSIS - elig group'!$C:$C,H$1),H1507),0)","v":0.14080221604817592},{"$f":"IFERROR(IF($B1508<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1508,'TMSIS - elig group'!$H:$H,$B1508,'TMSIS - elig group'!$C:$C,I$1),I1507),0)","v":0.16766574239541371},{"$f":"IFERROR(IF($B1508<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1508,'TMSIS - elig group'!$H:$H,$B1508,'TMSIS - elig group'!$C:$C,J$1),J1507),0)","v":8.248226032508281E-2},{"$f":"IFERROR(IF($B1508<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1508,'TMSIS - elig group'!$H:$H,$B1508,'TMSIS - elig group'!$C:$C,K$1),K1507),0)","v":0},true,13827,81404,58523,42533,42182,50230,24710,0,0]
["Maine","2021-04-01",{"$f":"IF($B1511<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1511,'CMS monthly enrollment'!C:C,B1511,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1511,C1499:C1510,B1499:B1510))","v":305229},{"$f":"IF($B1511<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1511,'CMS monthly enrollment'!C:C,B1511,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1511,D1499:D1510,B1499:B1510))","v":14089},{"$f":"IFERROR(IF($B1511<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1511,'TMSIS - elig group'!$H:$H,$B1511,'TMSIS - elig group'!$C:$C,E$1),E1510),0)","v":0.27172473421464938},{"$f":"IFERROR(IF($B1511<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1511,'TMSIS - elig group'!$H:$H,$B1511,'TMSIS - elig group'!$C:$C,F$1),F1510),0)","v":0.19534982336047405},{"$f":"IFERROR(IF($B1511<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1511,'TMSIS - elig group'!$H:$H,$B1511,'TMSIS - elig group'!$C:$C,G$1),G1510),0)","v":0.14197522365620413},{"$f":"IFERROR(IF($B1511<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1511,'TMSIS - elig group'!$H:$H,$B1511,'TMSIS - elig group'!$C:$C,H$1),H1510),0)","v":0.14080221604817592},{"$f":"IFERROR(IF($B1511<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1511,'TMSIS - elig group'!$H:$H,$B1511,'TMSIS - elig group'!$C:$C,I$1),I1510),0)","v":0.16766574239541371},{"$f":"IFERROR(IF($B1511<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1511,'TMSIS - elig group'!$H:$H,$B1511,'TMSIS - elig group'!$C:$C,J$1),J1510),0)","v":8.248226032508281E-2},{"$f":"IFERROR(IF($B1511<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1511,'TMSIS - elig group'!$H:$H,$B1511,'TMSIS - elig group'!$C:$C,K$1),K1510),0)","v":0},true,14089,82938,59626,43335,42977,51176,25176,0,0]
["Maine","2021-08-01",{"$f":"IF($B1515<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1515,'CMS monthly enrollment'!C:C,B1515,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1515,C1503:C1514,B1503:B1514))","v":314071},{"$f":"IF($B1515<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1515,'CMS monthly enrollment'!C:C,B1515,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1515,D1503:D1514,B1503:B1514))","v":14295},{"$f":"IFERROR(IF($B1515<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1515,'TMSIS - elig group'!$H:$H,$B1515,'TMSIS - elig group'!$C:$C,E$1),E1514),0)","v":0.27172473421464938},{"$f":"IFERROR(IF($B1515<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1515,'TMSIS - elig group'!$H:$H,$B1515,'TMSIS - elig group'!$C:$C,F$1),F1514),0)","v":0.19534982336047405},{"$f":"IFERROR(IF($B1515<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1515,'TMSIS - elig group'!$H:$H,$B1515,'TMSIS - elig group'!$C:$C,G$1),G1514),0)","v":0.14197522365620413},{"$f":"IFERROR(IF($B1515<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1515,'TMSIS - elig group'!$H:$H,$B1515,'TMSIS - elig group'!$C:$C,H$1),H1514),0)","v":0.14080221604817592},{"$f":"IFERROR(IF($B1515<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1515,'TMSIS - elig group'!$H:$H,$B1515,'TMSIS - elig group'!$C:$C,I$1),I1514),0)","v":0.16766574239541371},{"$f":"IFERROR(IF($B1515<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1515,'TMSIS - elig group'!$H:$H,$B1515,'TMSIS - elig group'!$C:$C,J$1),J1514),0)","v":8.248226032508281E-2},{"$f":"IFERROR(IF($B1515<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1515,'TMSIS - elig group'!$H:$H,$B1515,'TMSIS - elig group'!$C:$C,K$1),K1514),0)","v":0},true,14295,85341,61354,44590,44222,52659,25905,0,0]
["Maine","2021-10-01",{"$f":"IF($B1517<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1517,'CMS monthly enrollment'!C:C,B1517,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1517,C1505:C1516,B1505:B1516))","v":319083},{"$f":"IF($B1517<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1517,'CMS monthly enrollment'!C:C,B1517,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1517,D1505:D1516,B1505:B1516))","v":14418},{"$f":"IFERROR(IF($B1517<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1517,'TMSIS - elig group'!$H:$H,$B1517,'TMSIS - elig group'!$C:$C,E$1),E1516),0)","v":0.27172473421464938},{"$f":"IFERROR(IF($B1517<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1517,'TMSIS - elig group'!$H:$H,$B1517,'TMSIS - elig group'!$C:$C,F$1),F1516),0)","v":0.19534982336047405},{"$f":"IFERROR(IF($B1517<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1517,'TMSIS - elig group'!$H:$H,$B1517,'TMSIS - elig group'!$C:$C,G$1),G1516),0)","v":0.14197522365620413},{"$f":"IFERROR(IF($B1517<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1517,'TMSIS - elig group'!$H:$H,$B1517,'TMSIS - elig group'!$C:$C,H$1),H1516),0)","v":0.14080221604817592},{"$f":"IFERROR(IF($B1517<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1517,'TMSIS - elig group'!$H:$H,$B1517,'TMSIS - elig group'!$C:$C,I$1),I1516),0)","v":0.16766574239541371},{"$f":"IFERROR(IF($B1517<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1517,'TMSIS - elig group'!$H:$H,$B1517,'TMSIS - elig group'!$C:$C,J$1),J1516),0)","v":8.248226032508281E-2},{"$f":"IFERROR(IF($B1517<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1517,'TMSIS - elig group'!$H:$H,$B1517,'TMSIS - elig group'!$C:$C,K$1),K1516),0)","v":0},true,14418,86703,62333,45302,44928,53499,26319,0,0]
["Maine","2022-01-01",{"$f":"IF($B1520<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1520,'CMS monthly enrollment'!C:C,B1520,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1520,C1508:C1519,B1508:B1519))","v":329157},{"$f":"IF($B1520<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1520,'CMS monthly enrollment'!C:C,B1520,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1520,D1508:D1519,B1508:B1519))","v":12791},{"$f":"IFERROR(IF($B1520<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1520,'TMSIS - elig group'!$H:$H,$B1520,'TMSIS - elig group'!$C:$C,E$1),E1519),0)","v":0.27172473421464938},{"$f":"IFERROR(IF($B1520<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1520,'TMSIS - elig group'!$H:$H,$B1520,'TMSIS - elig group'!$C:$C,F$1),F1519),0)","v":0.19534982336047405},{"$f":"IFERROR(IF($B1520<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1520,'TMSIS - elig group'!$H:$H,$B1520,'TMSIS - elig group'!$C:$C,G$1),G1519),0)","v":0.14197522365620413},{"$f":"IFERROR(IF($B1520<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1520,'TMSIS - elig group'!$H:$H,$B1520,'TMSIS - elig group'!$C:$C,H$1),H1519),0)","v":0.14080221604817592},{"$f":"IFERROR(IF($B1520<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1520,'TMSIS - elig group'!$H:$H,$B1520,'TMSIS - elig group'!$C:$C,I$1),I1519),0)","v":0.16766574239541371},{"$f":"IFERROR(IF($B1520<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1520,'TMSIS - elig group'!$H:$H,$B1520,'TMSIS - elig group'!$C:$C,J$1),J1519),0)","v":8.248226032508281E-2},{"$f":"IFERROR(IF($B1520<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1520,'TMSIS - elig group'!$H:$H,$B1520,'TMSIS - elig group'!$C:$C,K$1),K1519),0)","v":0},true,12791,89440,64301,46732,46346,55188,27150,0,0]
["Maine","2022-03-01",{"$f":"IF($B1522<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1522,'CMS monthly enrollment'!C:C,B1522,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1522,C1510:C1521,B1510:B1521))","v":332827},{"$f":"IF($B1522<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1522,'CMS monthly enrollment'!C:C,B1522,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1522,D1510:D1521,B1510:B1521))","v":12926},{"$f":"IFERROR(IF($B1522<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1522,'TMSIS - elig group'!$H:$H,$B1522,'TMSIS - elig group'!$C:$C,E$1),E1521),0)","v":0.27172473421464938},{"$f":"IFERROR(IF($B1522<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1522,'TMSIS - elig group'!$H:$H,$B1522,'TMSIS - elig group'!$C:$C,F$1),F1521),0)","v":0.19534982336047405},{"$f":"IFERROR(IF($B1522<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1522,'TMSIS - elig group'!$H:$H,$B1522,'TMSIS - elig group'!$C:$C,G$1),G1521),0)","v":0.14197522365620413},{"$f":"IFERROR(IF($B1522<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1522,'TMSIS - elig group'!$H:$H,$B1522,'TMSIS - elig group'!$C:$C,H$1),H1521),0)","v":0.14080221604817592},{"$f":"IFERROR(IF($B1522<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1522,'TMSIS - elig group'!$H:$H,$B1522,'TMSIS - elig group'!$C:$C,I$1),I1521),0)","v":0.16766574239541371},{"$f":"IFERROR(IF($B1522<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1522,'TMSIS - elig group'!$H:$H,$B1522,'TMSIS - elig group'!$C:$C,J$1),J1521),0)","v":8.248226032508281E-2},{"$f":"IFERROR(IF($B1522<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1522,'TMSIS - elig group'!$H:$H,$B1522,'TMSIS - elig group'!$C:$C,K$1),K1521),0)","v":0},true,12926,90437,65018,47253,46863,55804,27452,0,0]
["Maine","2022-07-01",{"$f":"IF($B1526<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1526,'CMS monthly enrollment'!C:C,B1526,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1526,C1514:C1525,B1514:B1525))","v":349902},{"$f":"IF($B1526<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1526,'CMS monthly enrollment'!C:C,B1526,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1526,D1514:D1525,B1514:B1525))","v":5073},{"$f":"IFERROR(IF($B1526<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1526,'TMSIS - elig group'!$H:$H,$B1526,'TMSIS - elig group'!$C:$C,E$1),E1525),0)","v":0.27172473421464938},{"$f":"IFERROR(IF($B1526<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1526,'TMSIS - elig group'!$H:$H,$B1526,'TMSIS - elig group'!$C:$C,F$1),F1525),0)","v":0.19534982336047405},{"$f":"IFERROR(IF($B1526<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1526,'TMSIS - elig group'!$H:$H,$B1526,'TMSIS - elig group'!$C:$C,G$1),G1525),0)","v":0.14197522365620413},{"$f":"IFERROR(IF($B1526<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1526,'TMSIS - elig group'!$H:$H,$B1526,'TMSIS - elig group'!$C:$C,H$1),H1525),0)","v":0.14080221604817592},{"$f":"IFERROR(IF($B1526<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1526,'TMSIS - elig group'!$H:$H,$B1526,'TMSIS - elig group'!$C:$C,I$1),I1525),0)","v":0.16766574239541371},{"$f":"IFERROR(IF($B1526<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1526,'TMSIS - elig group'!$H:$H,$B1526,'TMSIS - elig group'!$C:$C,J$1),J1525),0)","v":8.248226032508281E-2},{"$f":"IFERROR(IF($B1526<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1526,'TMSIS - elig group'!$H:$H,$B1526,'TMSIS - elig group'!$C:$C,K$1),K1525),0)","v":0},true,5073,95077,68353,49677,49267,58667,28861,0,0]
["Maine","2022-10-01",{"$f":"IF($B1529<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1529,'CMS monthly enrollment'!C:C,B1529,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1529,C1517:C1528,B1517:B1528))","v":356952},{"$f":"IF($B1529<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1529,'CMS monthly enrollment'!C:C,B1529,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1529,D1517:D1528,B1517:B1528))","v":5250},{"$f":"IFERROR(IF($B1529<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1529,'TMSIS - elig group'!$H:$H,$B1529,'TMSIS - elig group'!$C:$C,E$1),E1528),0)","v":0.27172473421464938},{"$f":"IFERROR(IF($B1529<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1529,'TMSIS - elig group'!$H:$H,$B1529,'TMSIS - elig group'!$C:$C,F$1),F1528),0)","v":0.19534982336047405},{"$f":"IFERROR(IF($B1529<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1529,'TMSIS - elig group'!$H:$H,$B1529,'TMSIS - elig group'!$C:$C,G$1),G1528),0)","v":0.14197522365620413},{"$f":"IFERROR(IF($B1529<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1529,'TMSIS - elig group'!$H:$H,$B1529,'TMSIS - elig group'!$C:$C,H$1),H1528),0)","v":0.14080221604817592},{"$f":"IFERROR(IF($B1529<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1529,'TMSIS - elig group'!$H:$H,$B1529,'TMSIS - elig group'!$C:$C,I$1),I1528),0)","v":0.16766574239541371},{"$f":"IFERROR(IF($B1529<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1529,'TMSIS - elig group'!$H:$H,$B1529,'TMSIS - elig group'!$C:$C,J$1),J1528),0)","v":8.248226032508281E-2},{"$f":"IFERROR(IF($B1529<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1529,'TMSIS - elig group'!$H:$H,$B1529,'TMSIS - elig group'!$C:$C,K$1),K1528),0)","v":0},true,5250,96993,69731,50678,50260,59849,29442,0,0]
["Maine","2022-11-01",{"$f":"IF($B1530<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1530,'CMS monthly enrollment'!C:C,B1530,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1530,C1518:C1529,B1518:B1529))","v":359479},{"$f":"IF($B1530<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1530,'CMS monthly enrollment'!C:C,B1530,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1530,D1518:D1529,B1518:B1529))","v":5249},{"$f":"IFERROR(IF($B1530<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1530,'TMSIS - elig group'!$H:$H,$B1530,'TMSIS - elig group'!$C:$C,E$1),E1529),0)","v":0.27172473421464938},{"$f":"IFERROR(IF($B1530<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1530,'TMSIS - elig group'!$H:$H,$B1530,'TMSIS - elig group'!$C:$C,F$1),F1529),0)","v":0.19534982336047405},{"$f":"IFERROR(IF($B1530<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1530,'TMSIS - elig group'!$H:$H,$B1530,'TMSIS - elig group'!$C:$C,G$1),G1529),0)","v":0.14197522365620413},{"$f":"IFERROR(IF($B1530<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1530,'TMSIS - elig group'!$H:$H,$B1530,'TMSIS - elig group'!$C:$C,H$1),H1529),0)","v":0.14080221604817592},{"$f":"IFERROR(IF($B1530<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1530,'TMSIS - elig group'!$H:$H,$B1530,'TMSIS - elig group'!$C:$C,I$1),I1529),0)","v":0.16766574239541371},{"$f":"IFERROR(IF($B1530<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1530,'TMSIS - elig group'!$H:$H,$B1530,'TMSIS - elig group'!$C:$C,J$1),J1529),0)","v":8.248226032508281E-2},{"$f":"IFERROR(IF($B1530<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1530,'TMSIS - elig group'!$H:$H,$B1530,'TMSIS - elig group'!$C:$C,K$1),K1529),0)","v":0},true,5249,97679,70224,51037,50615,60272,29651,0,0]
["Maine","2023-02-01",{"$f":"IF($B1533<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1533,'CMS monthly enrollment'!C:C,B1533,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1533,C1521:C1532,B1521:B1532))","v":368080.95083663194},{"$f":"IF($B1533<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1533,'CMS monthly enrollment'!C:C,B1533,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1533,D1521:D1532,B1521:B1532))","v":2999.9995999765815},{"$f":"IFERROR(IF($B1533<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1533,'TMSIS - elig group'!$H:$H,$B1533,'TMSIS - elig group'!$C:$C,E$1),E1532),0)","v":0.27172473421464938},{"$f":"IFERROR(IF($B1533<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1533,'TMSIS - elig group'!$H:$H,$B1533,'TMSIS - elig group'!$C:$C,F$1),F1532),0)","v":0.19534982336047405},{"$f":"IFERROR(IF($B1533<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1533,'TMSIS - elig group'!$H:$H,$B1533,'TMSIS - elig group'!$C:$C,G$1),G1532),0)","v":0.14197522365620413},{"$f":"IFERROR(IF($B1533<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1533,'TMSIS - elig group'!$H:$H,$B1533,'TMSIS - elig group'!$C:$C,H$1),H1532),0)","v":0.14080221604817592},{"$f":"IFERROR(IF($B1533<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1533,'TMSIS - elig group'!$H:$H,$B1533,'TMSIS - elig group'!$C:$C,I$1),I1532),0)","v":0.16766574239541371},{"$f":"IFERROR(IF($B1533<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1533,'TMSIS - elig group'!$H:$H,$B1533,'TMSIS - elig group'!$C:$C,J$1),J1532),0)","v":8.248226032508281E-2},{"$f":"IFERROR(IF($B1533<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1533,'TMSIS - elig group'!$H:$H,$B1533,'TMSIS - elig group'!$C:$C,K$1),K1532),0)","v":0},true,2999.9995999765815,100017,71905,52258,51827,61715,30360,0,0]
["Maine","2023-04-01",{"$f":"IF($B1535<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1535,'CMS monthly enrollment'!C:C,B1535,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1535,C1523:C1534,B1523:B1534))","v":371462.12312807515},{"$f":"IF($B1535<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1535,'CMS monthly enrollment'!C:C,B1535,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1535,D1523:D1534,B1523:B1534))","v":3975.4602248908195},{"$f":"IFERROR(IF($B1535<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1535,'TMSIS - elig group'!$H:$H,$B1535,'TMSIS - elig group'!$C:$C,E$1),E1534),0)","v":0.27172473421464938},{"$f":"IFERROR(IF($B1535<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1535,'TMSIS - elig group'!$H:$H,$B1535,'TMSIS - elig group'!$C:$C,F$1),F1534),0)","v":0.19534982336047405},{"$f":"IFERROR(IF($B1535<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1535,'TMSIS - elig group'!$H:$H,$B1535,'TMSIS - elig group'!$C:$C,G$1),G1534),0)","v":0.14197522365620413},{"$f":"IFERROR(IF($B1535<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1535,'TMSIS - elig group'!$H:$H,$B1535,'TMSIS - elig group'!$C:$C,H$1),H1534),0)","v":0.14080221604817592},{"$f":"IFERROR(IF($B1535<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1535,'TMSIS - elig group'!$H:$H,$B1535,'TMSIS - elig group'!$C:$C,I$1),I1534),0)","v":0.16766574239541371},{"$f":"IFERROR(IF($B1535<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1535,'TMSIS - elig group'!$H:$H,$B1535,'TMSIS - elig group'!$C:$C,J$1),J1534),0)","v":8.248226032508281E-2},{"$f":"IFERROR(IF($B1535<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1535,'TMSIS - elig group'!$H:$H,$B1535,'TMSIS - elig group'!$C:$C,K$1),K1534),0)","v":0},true,3975.4602248908195,100935,72565,52738,52303,62281,30639,0,0]
["Maine","2023-08-01",{"$f":"IF($B1539<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1539,'CMS monthly enrollment'!C:C,B1539,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1539,C1527:C1538,B1527:B1538))","v":382007.9985844125},{"$f":"IF($B1539<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1539,'CMS monthly enrollment'!C:C,B1539,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1539,D1527:D1538,B1527:B1538))","v":3016.9575587842264},{"$f":"IFERROR(IF($B1539<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1539,'TMSIS - elig group'!$H:$H,$B1539,'TMSIS - elig group'!$C:$C,E$1),E1538),0)","v":0.27172473421464938},{"$f":"IFERROR(IF($B1539<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1539,'TMSIS - elig group'!$H:$H,$B1539,'TMSIS - elig group'!$C:$C,F$1),F1538),0)","v":0.19534982336047405},{"$f":"IFERROR(IF($B1539<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1539,'TMSIS - elig group'!$H:$H,$B1539,'TMSIS - elig group'!$C:$C,G$1),G1538),0)","v":0.14197522365620413},{"$f":"IFERROR(IF($B1539<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1539,'TMSIS - elig group'!$H:$H,$B1539,'TMSIS - elig group'!$C:$C,H$1),H1538),0)","v":0.14080221604817592},{"$f":"IFERROR(IF($B1539<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1539,'TMSIS - elig group'!$H:$H,$B1539,'TMSIS - elig group'!$C:$C,I$1),I1538),0)","v":0.16766574239541371},{"$f":"IFERROR(IF($B1539<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1539,'TMSIS - elig group'!$H:$H,$B1539,'TMSIS - elig group'!$C:$C,J$1),J1538),0)","v":8.248226032508281E-2},{"$f":"IFERROR(IF($B1539<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1539,'TMSIS - elig group'!$H:$H,$B1539,'TMSIS - elig group'!$C:$C,K$1),K1538),0)","v":0},true,{"$f":"D1539","v":3016.9575587842264},{"$f":"ROUND($C1539*E1539,0)","v":103801},{"$f":"ROUND($C1539*F1539,0)","v":74625},{"$f":"ROUND($C1539*G1539,0)","v":54236},{"$f":"ROUND($C1539*H1539,0)","v":53788},{"$f":"ROUND($C1539*I1539,0)","v":64050},{"$f":"ROUND($C1539*J1539,0)","v":31509},{"$f":"ROUND($C1539*K1539,0)","v":0},0]
["Maine","2023-11-01",{"$f":"IF($B1542<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1542,'CMS monthly enrollment'!C:C,B1542,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1542,C1530:C1541,B1530:B1541))","v":389497.8502645134},{"$f":"IF($B1542<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1542,'CMS monthly enrollment'!C:C,B1542,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1542,D1530:D1541,B1530:B1541))","v":2188.6437192151207},{"$f":"IFERROR(IF($B1542<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1542,'TMSIS - elig group'!$H:$H,$B1542,'TMSIS - elig group'!$C:$C,E$1),E1541),0)","v":0.27172473421464938},{"$f":"IFERROR(IF($B1542<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1542,'TMSIS - elig group'!$H:$H,$B1542,'TMSIS - elig group'!$C:$C,F$1),F1541),0)","v":0.19534982336047405},{"$f":"IFERROR(IF($B1542<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1542,'TMSIS - elig group'!$H:$H,$B1542,'TMSIS - elig group'!$C:$C,G$1),G1541),0)","v":0.14197522365620413},{"$f":"IFERROR(IF($B1542<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1542,'TMSIS - elig group'!$H:$H,$B1542,'TMSIS - elig group'!$C:$C,H$1),H1541),0)","v":0.14080221604817592},{"$f":"IFERROR(IF($B1542<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1542,'TMSIS - elig group'!$H:$H,$B1542,'TMSIS - elig group'!$C:$C,I$1),I1541),0)","v":0.16766574239541371},{"$f":"IFERROR(IF($B1542<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1542,'TMSIS - elig group'!$H:$H,$B1542,'TMSIS - elig group'!$C:$C,J$1),J1541),0)","v":8.248226032508281E-2},{"$f":"IFERROR(IF($B1542<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1542,'TMSIS - elig group'!$H:$H,$B1542,'TMSIS - elig group'!$C:$C,K$1),K1541),0)","v":0},true,2188.6437192151207,105836,76088,55299,54842,65305,32127,0,0]
["Maine","2024-01-01",{"$f":"IF($B1544<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1544,'CMS monthly enrollment'!C:C,B1544,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1544,C1532:C1543,B1532:B1543))","v":394618.71809971845},{"$f":"IF($B1544<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1544,'CMS monthly enrollment'!C:C,B1544,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1544,D1532:D1543,B1532:B1543))","v":1888.0989490711363},{"$f":"IFERROR(IF($B1544<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1544,'TMSIS - elig group'!$H:$H,$B1544,'TMSIS - elig group'!$C:$C,E$1),E1543),0)","v":0.27172473421464938},{"$f":"IFERROR(IF($B1544<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1544,'TMSIS - elig group'!$H:$H,$B1544,'TMSIS - elig group'!$C:$C,F$1),F1543),0)","v":0.19534982336047405},{"$f":"IFERROR(IF($B1544<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1544,'TMSIS - elig group'!$H:$H,$B1544,'TMSIS - elig group'!$C:$C,G$1),G1543),0)","v":0.14197522365620413},{"$f":"IFERROR(IF($B1544<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1544,'TMSIS - elig group'!$H:$H,$B1544,'TMSIS - elig group'!$C:$C,H$1),H1543),0)","v":0.14080221604817592},{"$f":"IFERROR(IF($B1544<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1544,'TMSIS - elig group'!$H:$H,$B1544,'TMSIS - elig group'!$C:$C,I$1),I1543),0)","v":0.16766574239541371},{"$f":"IFERROR(IF($B1544<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1544,'TMSIS - elig group'!$H:$H,$B1544,'TMSIS - elig group'!$C:$C,J$1),J1543),0)","v":8.248226032508281E-2},{"$f":"IFERROR(IF($B1544<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1544,'TMSIS - elig group'!$H:$H,$B1544,'TMSIS - elig group'!$C:$C,K$1),K1543),0)","v":0},true,1888.0989490711363,107228,77089,56026,55563,66164,32549,0,0]
["Maine","2024-05-01",{"$f":"IF($B1548<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1548,'CMS monthly enrollment'!C:C,B1548,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1548,C1536:C1547,B1536:B1547))","v":404588.65681399684},{"$f":"IF($B1548<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1548,'CMS monthly enrollment'!C:C,B1548,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1548,D1536:D1547,B1536:B1547))","v":1025.3149749704171},{"$f":"IFERROR(IF($B1548<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1548,'TMSIS - elig group'!$H:$H,$B1548,'TMSIS - elig group'!$C:$C,E$1),E1547),0)","v":0.27172473421464938},{"$f":"IFERROR(IF($B1548<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1548,'TMSIS - elig group'!$H:$H,$B1548,'TMSIS - elig group'!$C:$C,F$1),F1547),0)","v":0.19534982336047405},{"$f":"IFERROR(IF($B1548<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1548,'TMSIS - elig group'!$H:$H,$B1548,'TMSIS - elig group'!$C:$C,G$1),G1547),0)","v":0.14197522365620413},{"$f":"IFERROR(IF($B1548<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1548,'TMSIS - elig group'!$H:$H,$B1548,'TMSIS - elig group'!$C:$C,H$1),H1547),0)","v":0.14080221604817592},{"$f":"IFERROR(IF($B1548<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1548,'TMSIS - elig group'!$H:$H,$B1548,'TMSIS - elig group'!$C:$C,I$1),I1547),0)","v":0.16766574239541371},{"$f":"IFERROR(IF($B1548<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1548,'TMSIS - elig group'!$H:$H,$B1548,'TMSIS - elig group'!$C:$C,J$1),J1547),0)","v":8.248226032508281E-2},{"$f":"IFERROR(IF($B1548<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1548,'TMSIS - elig group'!$H:$H,$B1548,'TMSIS - elig group'!$C:$C,K$1),K1547),0)","v":0},true,1025.3149749704171,109937,79036,57442,56967,67836,33371,0,0]
["Maine","2024-08-01",{"$f":"IF($B1551<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1551,'CMS monthly enrollment'!C:C,B1551,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1551,C1539:C1550,B1539:B1550))","v":412115.56606797781},{"$f":"IF($B1551<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1551,'CMS monthly enrollment'!C:C,B1551,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1551,D1539:D1550,B1539:B1550))","v":433.87437182088615},{"$f":"IFERROR(IF($B1551<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1551,'TMSIS - elig group'!$H:$H,$B1551,'TMSIS - elig group'!$C:$C,E$1),E1550),0)","v":0.27172473421464938},{"$f":"IFERROR(IF($B1551<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1551,'TMSIS - elig group'!$H:$H,$B1551,'TMSIS - elig group'!$C:$C,F$1),F1550),0)","v":0.19534982336047405},{"$f":"IFERROR(IF($B1551<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1551,'TMSIS - elig group'!$H:$H,$B1551,'TMSIS - elig group'!$C:$C,G$1),G1550),0)","v":0.14197522365620413},{"$f":"IFERROR(IF($B1551<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1551,'TMSIS - elig group'!$H:$H,$B1551,'TMSIS - elig group'!$C:$C,H$1),H1550),0)","v":0.14080221604817592},{"$f":"IFERROR(IF($B1551<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1551,'TMSIS - elig group'!$H:$H,$B1551,'TMSIS - elig group'!$C:$C,I$1),I1550),0)","v":0.16766574239541371},{"$f":"IFERROR(IF($B1551<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1551,'TMSIS - elig group'!$H:$H,$B1551,'TMSIS - elig group'!$C:$C,J$1),J1550),0)","v":8.248226032508281E-2},{"$f":"IFERROR(IF($B1551<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1551,'TMSIS - elig group'!$H:$H,$B1551,'TMSIS - elig group'!$C:$C,K$1),K1550),0)","v":0},true,433.87437182088615,111982,80507,58510,58027,69098,33992,0,0]
["Maine",{"$f":"B1475","v":"2024-10-01"},{"$f":"IF($B1553<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1553,'CMS monthly enrollment'!C:C,B1553,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1553,C1541:C1552,B1541:B1552))","v":417178.74590099324},{"$f":"IF($B1553<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1553,'CMS monthly enrollment'!C:C,B1553,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1553,D1541:D1552,B1541:B1552))","v":48.660644423973281},{"$f":"IFERROR(IF($B1553<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1553,'TMSIS - elig group'!$H:$H,$B1553,'TMSIS - elig group'!$C:$C,E$1),E1552),0)","v":0.27172473421464938},{"$f":"IFERROR(IF($B1553<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1553,'TMSIS - elig group'!$H:$H,$B1553,'TMSIS - elig group'!$C:$C,F$1),F1552),0)","v":0.19534982336047405},{"$f":"IFERROR(IF($B1553<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1553,'TMSIS - elig group'!$H:$H,$B1553,'TMSIS - elig group'!$C:$C,G$1),G1552),0)","v":0.14197522365620413},{"$f":"IFERROR(IF($B1553<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1553,'TMSIS - elig group'!$H:$H,$B1553,'TMSIS - elig group'!$C:$C,H$1),H1552),0)","v":0.14080221604817592},{"$f":"IFERROR(IF($B1553<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1553,'TMSIS - elig group'!$H:$H,$B1553,'TMSIS - elig group'!$C:$C,I$1),I1552),0)","v":0.16766574239541371},{"$f":"IFERROR(IF($B1553<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1553,'TMSIS - elig group'!$H:$H,$B1553,'TMSIS - elig group'!$C:$C,J$1),J1552),0)","v":8.248226032508281E-2},{"$f":"IFERROR(IF($B1553<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1553,'TMSIS - elig group'!$H:$H,$B1553,'TMSIS - elig group'!$C:$C,K$1),K1552),0)","v":0},true,48.660644423973281,113358,81496,59229,58740,69947,34410,0,0]
["Maine","2024-11-01",{"$f":"IF($B1554<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1554,'CMS monthly enrollment'!C:C,B1554,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1554,C1542:C1553,B1542:B1553))","v":419738.99419128662},{"$f":"IF($B1554<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1554,'CMS monthly enrollment'!C:C,B1554,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1554,D1542:D1553,B1542:B1553))","v":-166.10820147424238},{"$f":"IFERROR(IF($B1554<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1554,'TMSIS - elig group'!$H:$H,$B1554,'TMSIS - elig group'!$C:$C,E$1),E1553),0)","v":0.27172473421464938},{"$f":"IFERROR(IF($B1554<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1554,'TMSIS - elig group'!$H:$H,$B1554,'TMSIS - elig group'!$C:$C,F$1),F1553),0)","v":0.19534982336047405},{"$f":"IFERROR(IF($B1554<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1554,'TMSIS - elig group'!$H:$H,$B1554,'TMSIS - elig group'!$C:$C,G$1),G1553),0)","v":0.14197522365620413},{"$f":"IFERROR(IF($B1554<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1554,'TMSIS - elig group'!$H:$H,$B1554,'TMSIS - elig group'!$C:$C,H$1),H1553),0)","v":0.14080221604817592},{"$f":"IFERROR(IF($B1554<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1554,'TMSIS - elig group'!$H:$H,$B1554,'TMSIS - elig group'!$C:$C,I$1),I1553),0)","v":0.16766574239541371},{"$f":"IFERROR(IF($B1554<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1554,'TMSIS - elig group'!$H:$H,$B1554,'TMSIS - elig group'!$C:$C,J$1),J1553),0)","v":8.248226032508281E-2},{"$f":"IFERROR(IF($B1554<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1554,'TMSIS - elig group'!$H:$H,$B1554,'TMSIS - elig group'!$C:$C,K$1),K1553),0)","v":0},true,-166.10820147424238,114053,81996,59593,59100,70376,34621,0,0]
["Maine","2025-02-01",{"$f":"IF($B1557<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1557,'CMS monthly enrollment'!C:C,B1557,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1557,C1545:C1556,B1545:B1556))","v":427365.97619814798},{"$f":"IF($B1557<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1557,'CMS monthly enrollment'!C:C,B1557,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1557,D1545:D1556,B1545:B1556))","v":-851.26295992051018},{"$f":"IFERROR(IF($B1557<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1557,'TMSIS - elig group'!$H:$H,$B1557,'TMSIS - elig group'!$C:$C,E$1),E1556),0)","v":0.27172473421464938},{"$f":"IFERROR(IF($B1557<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1557,'TMSIS - elig group'!$H:$H,$B1557,'TMSIS - elig group'!$C:$C,F$1),F1556),0)","v":0.19534982336047405},{"$f":"IFERROR(IF($B1557<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1557,'TMSIS - elig group'!$H:$H,$B1557,'TMSIS - elig group'!$C:$C,G$1),G1556),0)","v":0.14197522365620413},{"$f":"IFERROR(IF($B1557<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1557,'TMSIS - elig group'!$H:$H,$B1557,'TMSIS - elig group'!$C:$C,H$1),H1556),0)","v":0.14080221604817592},{"$f":"IFERROR(IF($B1557<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1557,'TMSIS - elig group'!$H:$H,$B1557,'TMSIS - elig group'!$C:$C,I$1),I1556),0)","v":0.16766574239541371},{"$f":"IFERROR(IF($B1557<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1557,'TMSIS - elig group'!$H:$H,$B1557,'TMSIS - elig group'!$C:$C,J$1),J1556),0)","v":8.248226032508281E-2},{"$f":"IFERROR(IF($B1557<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1557,'TMSIS - elig group'!$H:$H,$B1557,'TMSIS - elig group'!$C:$C,K$1),K1556),0)","v":0},true,-851.26295992051018,116126,83486,60675,60174,71655,35250,0,0]
["Maine","2025-06-01",{"$f":"IF($B1561<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1561,'CMS monthly enrollment'!C:C,B1561,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1561,C1549:C1560,B1549:B1560))","v":437253.57712358469},{"$f":"IF($B1561<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1561,'CMS monthly enrollment'!C:C,B1561,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1561,D1549:D1560,B1549:B1560))","v":-1633.6514628448058},{"$f":"IFERROR(IF($B1561<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1561,'TMSIS - elig group'!$H:$H,$B1561,'TMSIS - elig group'!$C:$C,E$1),E1560),0)","v":0.27172473421464938},{"$f":"IFERROR(IF($B1561<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1561,'TMSIS - elig group'!$H:$H,$B1561,'TMSIS - elig group'!$C:$C,F$1),F1560),0)","v":0.19534982336047405},{"$f":"IFERROR(IF($B1561<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1561,'TMSIS - elig group'!$H:$H,$B1561,'TMSIS - elig group'!$C:$C,G$1),G1560),0)","v":0.14197522365620413},{"$f":"IFERROR(IF($B1561<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1561,'TMSIS - elig group'!$H:$H,$B1561,'TMSIS - elig group'!$C:$C,H$1),H1560),0)","v":0.14080221604817592},{"$f":"IFERROR(IF($B1561<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1561,'TMSIS - elig group'!$H:$H,$B1561,'TMSIS - elig group'!$C:$C,I$1),I1560),0)","v":0.16766574239541371},{"$f":"IFERROR(IF($B1561<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1561,'TMSIS - elig group'!$H:$H,$B1561,'TMSIS - elig group'!$C:$C,J$1),J1560),0)","v":8.248226032508281E-2},{"$f":"IFERROR(IF($B1561<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1561,'TMSIS - elig group'!$H:$H,$B1561,'TMSIS - elig group'!$C:$C,K$1),K1560),0)","v":0},true,-1633.6514628448058,118813,85417,62079,61566,73312,36066,0,0]
["Maryland","2019-03-01",{"$f":"IF($B1564<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1564,'CMS monthly enrollment'!C:C,B1564,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1564,C1552:C1563,B1552:B1563))","v":1163490},{"$f":"IF($B1564<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1564,'CMS monthly enrollment'!C:C,B1564,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1564,D1552:D1563,B1552:B1563))","v":155405},{"$f":"IFERROR(IF($B1564<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1564,'TMSIS - elig group'!$H:$H,$B1564,'TMSIS - elig group'!$C:$C,E$1),E1563),0)","v":0.38163902831269364},{"$f":"IFERROR(IF($B1564<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1564,'TMSIS - elig group'!$H:$H,$B1564,'TMSIS - elig group'!$C:$C,F$1),F1563),0)","v":0.24997925926871373},{"$f":"IFERROR(IF($B1564<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1564,'TMSIS - elig group'!$H:$H,$B1564,'TMSIS - elig group'!$C:$C,G$1),G1563),0)","v":0.18300823566576152},{"$f":"IFERROR(IF($B1564<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1564,'TMSIS - elig group'!$H:$H,$B1564,'TMSIS - elig group'!$C:$C,H$1),H1563),0)","v":7.1787659583972846E-2},{"$f":"IFERROR(IF($B1564<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1564,'TMSIS - elig group'!$H:$H,$B1564,'TMSIS - elig group'!$C:$C,I$1),I1563),0)","v":0.11358581716885827},{"$f":"IFERROR(IF($B1564<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1564,'TMSIS - elig group'!$H:$H,$B1564,'TMSIS - elig group'!$C:$C,J$1),J1563),0)","v":0},{"$f":"IFERROR(IF($B1564<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1564,'TMSIS - elig group'!$H:$H,$B1564,'TMSIS - elig group'!$C:$C,K$1),K1563),0)","v":0},true,155405,444033,290848,212928,83524,132156,0,0,0]
["Maryland","2019-06-01",{"$f":"IF($B1567<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1567,'CMS monthly enrollment'!C:C,B1567,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1567,C1555:C1566,B1555:B1566))","v":1170407},{"$f":"IF($B1567<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1567,'CMS monthly enrollment'!C:C,B1567,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1567,D1555:D1566,B1555:B1566))","v":152019},{"$f":"IFERROR(IF($B1567<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1567,'TMSIS - elig group'!$H:$H,$B1567,'TMSIS - elig group'!$C:$C,E$1),E1566),0)","v":0.38269849293685665},{"$f":"IFERROR(IF($B1567<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1567,'TMSIS - elig group'!$H:$H,$B1567,'TMSIS - elig group'!$C:$C,F$1),F1566),0)","v":0.24805873665716238},{"$f":"IFERROR(IF($B1567<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1567,'TMSIS - elig group'!$H:$H,$B1567,'TMSIS - elig group'!$C:$C,G$1),G1566),0)","v":0.18408136284027163},{"$f":"IFERROR(IF($B1567<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1567,'TMSIS - elig group'!$H:$H,$B1567,'TMSIS - elig group'!$C:$C,H$1),H1566),0)","v":7.1974942327516223E-2},{"$f":"IFERROR(IF($B1567<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1567,'TMSIS - elig group'!$H:$H,$B1567,'TMSIS - elig group'!$C:$C,I$1),I1566),0)","v":0.11318646523819312},{"$f":"IFERROR(IF($B1567<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1567,'TMSIS - elig group'!$H:$H,$B1567,'TMSIS - elig group'!$C:$C,J$1),J1566),0)","v":0},{"$f":"IFERROR(IF($B1567<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1567,'TMSIS - elig group'!$H:$H,$B1567,'TMSIS - elig group'!$C:$C,K$1),K1566),0)","v":0},true,152019,447913,290330,215450,84240,132474,0,0,0]
["Maryland","2019-09-01",{"$f":"IF($B1570<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1570,'CMS monthly enrollment'!C:C,B1570,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1570,C1558:C1569,B1558:B1569))","v":1180283},{"$f":"IF($B1570<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1570,'CMS monthly enrollment'!C:C,B1570,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1570,D1558:D1569,B1558:B1569))","v":147606},{"$f":"IFERROR(IF($B1570<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1570,'TMSIS - elig group'!$H:$H,$B1570,'TMSIS - elig group'!$C:$C,E$1),E1569),0)","v":0.38426034189124392},{"$f":"IFERROR(IF($B1570<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1570,'TMSIS - elig group'!$H:$H,$B1570,'TMSIS - elig group'!$C:$C,F$1),F1569),0)","v":0.24749518327187919},{"$f":"IFERROR(IF($B1570<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1570,'TMSIS - elig group'!$H:$H,$B1570,'TMSIS - elig group'!$C:$C,G$1),G1569),0)","v":0.18377500781463452},{"$f":"IFERROR(IF($B1570<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1570,'TMSIS - elig group'!$H:$H,$B1570,'TMSIS - elig group'!$C:$C,H$1),H1569),0)","v":7.2278873401346241E-2},{"$f":"IFERROR(IF($B1570<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1570,'TMSIS - elig group'!$H:$H,$B1570,'TMSIS - elig group'!$C:$C,I$1),I1569),0)","v":0.11219059362089613},{"$f":"IFERROR(IF($B1570<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1570,'TMSIS - elig group'!$H:$H,$B1570,'TMSIS - elig group'!$C:$C,J$1),J1569),0)","v":0},{"$f":"IFERROR(IF($B1570<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1570,'TMSIS - elig group'!$H:$H,$B1570,'TMSIS - elig group'!$C:$C,K$1),K1569),0)","v":0},true,147606,453536,292114,216907,85310,132417,0,0,0]
["Maryland","2019-12-01",{"$f":"IF($B1573<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1573,'CMS monthly enrollment'!C:C,B1573,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1573,C1561:C1572,B1561:B1572))","v":1187568},{"$f":"IF($B1573<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1573,'CMS monthly enrollment'!C:C,B1573,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1573,D1561:D1572,B1561:B1572))","v":141136},{"$f":"IFERROR(IF($B1573<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1573,'TMSIS - elig group'!$H:$H,$B1573,'TMSIS - elig group'!$C:$C,E$1),E1572),0)","v":0.38558148433016176},{"$f":"IFERROR(IF($B1573<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1573,'TMSIS - elig group'!$H:$H,$B1573,'TMSIS - elig group'!$C:$C,F$1),F1572),0)","v":0.24681156760850978},{"$f":"IFERROR(IF($B1573<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1573,'TMSIS - elig group'!$H:$H,$B1573,'TMSIS - elig group'!$C:$C,G$1),G1572),0)","v":0.18390186195237557},{"$f":"IFERROR(IF($B1573<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1573,'TMSIS - elig group'!$H:$H,$B1573,'TMSIS - elig group'!$C:$C,H$1),H1572),0)","v":7.2518145153418784E-2},{"$f":"IFERROR(IF($B1573<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1573,'TMSIS - elig group'!$H:$H,$B1573,'TMSIS - elig group'!$C:$C,I$1),I1572),0)","v":0.11118694095553412},{"$f":"IFERROR(IF($B1573<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1573,'TMSIS - elig group'!$H:$H,$B1573,'TMSIS - elig group'!$C:$C,J$1),J1572),0)","v":0},{"$f":"IFERROR(IF($B1573<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1573,'TMSIS - elig group'!$H:$H,$B1573,'TMSIS - elig group'!$C:$C,K$1),K1572),0)","v":0},true,141136,457904,293106,218396,86120,132042,0,0,0]
["Maryland","2020-02-01",{"$f":"IF($B1575<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1575,'CMS monthly enrollment'!C:C,B1575,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1575,C1563:C1574,B1563:B1574))","v":1189762},{"$f":"IF($B1575<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1575,'CMS monthly enrollment'!C:C,B1575,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1575,D1563:D1574,B1563:B1574))","v":140898},{"$f":"IFERROR(IF($B1575<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1575,'TMSIS - elig group'!$H:$H,$B1575,'TMSIS - elig group'!$C:$C,E$1),E1574),0)","v":0.38589406505270218},{"$f":"IFERROR(IF($B1575<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1575,'TMSIS - elig group'!$H:$H,$B1575,'TMSIS - elig group'!$C:$C,F$1),F1574),0)","v":0.24549320059606938},{"$f":"IFERROR(IF($B1575<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1575,'TMSIS - elig group'!$H:$H,$B1575,'TMSIS - elig group'!$C:$C,G$1),G1574),0)","v":0.18480023093787304},{"$f":"IFERROR(IF($B1575<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1575,'TMSIS - elig group'!$H:$H,$B1575,'TMSIS - elig group'!$C:$C,H$1),H1574),0)","v":7.28335920981798E-2},{"$f":"IFERROR(IF($B1575<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1575,'TMSIS - elig group'!$H:$H,$B1575,'TMSIS - elig group'!$C:$C,I$1),I1574),0)","v":0.11097891131517558},{"$f":"IFERROR(IF($B1575<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1575,'TMSIS - elig group'!$H:$H,$B1575,'TMSIS - elig group'!$C:$C,J$1),J1574),0)","v":0},{"$f":"IFERROR(IF($B1575<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1575,'TMSIS - elig group'!$H:$H,$B1575,'TMSIS - elig group'!$C:$C,K$1),K1574),0)","v":0},true,140898,459122,292078,219868,86655,132038,0,0,0]
["Maryland","2020-03-01",{"$f":"IF($B1576<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1576,'CMS monthly enrollment'!C:C,B1576,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1576,C1564:C1575,B1564:B1575))","v":1194624},{"$f":"IF($B1576<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1576,'CMS monthly enrollment'!C:C,B1576,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1576,D1564:D1575,B1564:B1575))","v":141209},{"$f":"IFERROR(IF($B1576<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1576,'TMSIS - elig group'!$H:$H,$B1576,'TMSIS - elig group'!$C:$C,E$1),E1575),0)","v":0.38547732123032413},{"$f":"IFERROR(IF($B1576<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1576,'TMSIS - elig group'!$H:$H,$B1576,'TMSIS - elig group'!$C:$C,F$1),F1575),0)","v":0.24712606619312244},{"$f":"IFERROR(IF($B1576<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1576,'TMSIS - elig group'!$H:$H,$B1576,'TMSIS - elig group'!$C:$C,G$1),G1575),0)","v":0.18484850132810429},{"$f":"IFERROR(IF($B1576<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1576,'TMSIS - elig group'!$H:$H,$B1576,'TMSIS - elig group'!$C:$C,H$1),H1575),0)","v":7.2426938725408313E-2},{"$f":"IFERROR(IF($B1576<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1576,'TMSIS - elig group'!$H:$H,$B1576,'TMSIS - elig group'!$C:$C,I$1),I1575),0)","v":0.11012117252304081},{"$f":"IFERROR(IF($B1576<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1576,'TMSIS - elig group'!$H:$H,$B1576,'TMSIS - elig group'!$C:$C,J$1),J1575),0)","v":0},{"$f":"IFERROR(IF($B1576<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1576,'TMSIS - elig group'!$H:$H,$B1576,'TMSIS - elig group'!$C:$C,K$1),K1575),0)","v":0},true,141209,460500,295223,220824,86523,131553,0,0,0]
["Maryland","2020-06-01",{"$f":"IF($B1579<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1579,'CMS monthly enrollment'!C:C,B1579,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1579,C1567:C1578,B1567:B1578))","v":1235002},{"$f":"IF($B1579<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1579,'CMS monthly enrollment'!C:C,B1579,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1579,D1567:D1578,B1567:B1578))","v":142550},{"$f":"IFERROR(IF($B1579<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1579,'TMSIS - elig group'!$H:$H,$B1579,'TMSIS - elig group'!$C:$C,E$1),E1578),0)","v":0.38514953841142346},{"$f":"IFERROR(IF($B1579<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1579,'TMSIS - elig group'!$H:$H,$B1579,'TMSIS - elig group'!$C:$C,F$1),F1578),0)","v":0.25357775446941255},{"$f":"IFERROR(IF($B1579<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1579,'TMSIS - elig group'!$H:$H,$B1579,'TMSIS - elig group'!$C:$C,G$1),G1578),0)","v":0.18501396114105087},{"$f":"IFERROR(IF($B1579<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1579,'TMSIS - elig group'!$H:$H,$B1579,'TMSIS - elig group'!$C:$C,H$1),H1578),0)","v":6.9495792806562609E-2},{"$f":"IFERROR(IF($B1579<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1579,'TMSIS - elig group'!$H:$H,$B1579,'TMSIS - elig group'!$C:$C,I$1),I1578),0)","v":0.10676295317155049},{"$f":"IFERROR(IF($B1579<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1579,'TMSIS - elig group'!$H:$H,$B1579,'TMSIS - elig group'!$C:$C,J$1),J1578),0)","v":0},{"$f":"IFERROR(IF($B1579<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1579,'TMSIS - elig group'!$H:$H,$B1579,'TMSIS - elig group'!$C:$C,K$1),K1578),0)","v":0},true,142550,475660,313169,228493,85827,131852,0,0,0]
["Maryland","2020-10-01",{"$f":"IF($B1583<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1583,'CMS monthly enrollment'!C:C,B1583,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1583,C1571:C1582,B1571:B1582))","v":1286503},{"$f":"IF($B1583<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1583,'CMS monthly enrollment'!C:C,B1583,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1583,D1571:D1582,B1571:B1582))","v":143591},{"$f":"IFERROR(IF($B1583<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1583,'TMSIS - elig group'!$H:$H,$B1583,'TMSIS - elig group'!$C:$C,E$1),E1582),0)","v":0.38560024263954679},{"$f":"IFERROR(IF($B1583<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1583,'TMSIS - elig group'!$H:$H,$B1583,'TMSIS - elig group'!$C:$C,F$1),F1582),0)","v":0.25739020270270269},{"$f":"IFERROR(IF($B1583<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1583,'TMSIS - elig group'!$H:$H,$B1583,'TMSIS - elig group'!$C:$C,G$1),G1582),0)","v":0.18645223832079502},{"$f":"IFERROR(IF($B1583<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1583,'TMSIS - elig group'!$H:$H,$B1583,'TMSIS - elig group'!$C:$C,H$1),H1582),0)","v":6.7791776957369737E-2},{"$f":"IFERROR(IF($B1583<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1583,'TMSIS - elig group'!$H:$H,$B1583,'TMSIS - elig group'!$C:$C,I$1),I1582),0)","v":0.10276553937958577},{"$f":"IFERROR(IF($B1583<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1583,'TMSIS - elig group'!$H:$H,$B1583,'TMSIS - elig group'!$C:$C,J$1),J1582),0)","v":0},{"$f":"IFERROR(IF($B1583<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1583,'TMSIS - elig group'!$H:$H,$B1583,'TMSIS - elig group'!$C:$C,K$1),K1582),0)","v":0},true,143591,496076,331133,239871,87214,132208,0,0,0]
["Maryland","2021-01-01",{"$f":"IF($B1586<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1586,'CMS monthly enrollment'!C:C,B1586,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1586,C1574:C1585,B1574:B1585))","v":1330293},{"$f":"IF($B1586<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1586,'CMS monthly enrollment'!C:C,B1586,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1586,D1574:D1585,B1574:B1585))","v":143143},{"$f":"IFERROR(IF($B1586<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1586,'TMSIS - elig group'!$H:$H,$B1586,'TMSIS - elig group'!$C:$C,E$1),E1585),0)","v":0.3838764079208089},{"$f":"IFERROR(IF($B1586<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1586,'TMSIS - elig group'!$H:$H,$B1586,'TMSIS - elig group'!$C:$C,F$1),F1585),0)","v":0.26255444811490025},{"$f":"IFERROR(IF($B1586<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1586,'TMSIS - elig group'!$H:$H,$B1586,'TMSIS - elig group'!$C:$C,G$1),G1585),0)","v":0.1867221064665425},{"$f":"IFERROR(IF($B1586<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1586,'TMSIS - elig group'!$H:$H,$B1586,'TMSIS - elig group'!$C:$C,H$1),H1585),0)","v":6.6712149429314249E-2},{"$f":"IFERROR(IF($B1586<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1586,'TMSIS - elig group'!$H:$H,$B1586,'TMSIS - elig group'!$C:$C,I$1),I1585),0)","v":0.10013488806843407},{"$f":"IFERROR(IF($B1586<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1586,'TMSIS - elig group'!$H:$H,$B1586,'TMSIS - elig group'!$C:$C,J$1),J1585),0)","v":0},{"$f":"IFERROR(IF($B1586<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1586,'TMSIS - elig group'!$H:$H,$B1586,'TMSIS - elig group'!$C:$C,K$1),K1585),0)","v":0},true,143143,510668,349274,248395,88747,133209,0,0,0]
["Maryland","2021-04-01",{"$f":"IF($B1589<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1589,'CMS monthly enrollment'!C:C,B1589,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1589,C1577:C1588,B1577:B1588))","v":1362006},{"$f":"IF($B1589<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1589,'CMS monthly enrollment'!C:C,B1589,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1589,D1577:D1588,B1577:B1588))","v":143107},{"$f":"IFERROR(IF($B1589<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1589,'TMSIS - elig group'!$H:$H,$B1589,'TMSIS - elig group'!$C:$C,E$1),E1588),0)","v":0.3838764079208089},{"$f":"IFERROR(IF($B1589<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1589,'TMSIS - elig group'!$H:$H,$B1589,'TMSIS - elig group'!$C:$C,F$1),F1588),0)","v":0.26255444811490025},{"$f":"IFERROR(IF($B1589<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1589,'TMSIS - elig group'!$H:$H,$B1589,'TMSIS - elig group'!$C:$C,G$1),G1588),0)","v":0.1867221064665425},{"$f":"IFERROR(IF($B1589<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1589,'TMSIS - elig group'!$H:$H,$B1589,'TMSIS - elig group'!$C:$C,H$1),H1588),0)","v":6.6712149429314249E-2},{"$f":"IFERROR(IF($B1589<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1589,'TMSIS - elig group'!$H:$H,$B1589,'TMSIS - elig group'!$C:$C,I$1),I1588),0)","v":0.10013488806843407},{"$f":"IFERROR(IF($B1589<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1589,'TMSIS - elig group'!$H:$H,$B1589,'TMSIS - elig group'!$C:$C,J$1),J1588),0)","v":0},{"$f":"IFERROR(IF($B1589<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1589,'TMSIS - elig group'!$H:$H,$B1589,'TMSIS - elig group'!$C:$C,K$1),K1588),0)","v":0},true,143107,522842,357601,254317,90862,136384,0,0,0]
["Maryland","2021-07-01",{"$f":"IF($B1592<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1592,'CMS monthly enrollment'!C:C,B1592,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1592,C1580:C1591,B1580:B1591))","v":1385978},{"$f":"IF($B1592<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1592,'CMS monthly enrollment'!C:C,B1592,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1592,D1580:D1591,B1580:B1591))","v":148098},{"$f":"IFERROR(IF($B1592<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1592,'TMSIS - elig group'!$H:$H,$B1592,'TMSIS - elig group'!$C:$C,E$1),E1591),0)","v":0.3838764079208089},{"$f":"IFERROR(IF($B1592<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1592,'TMSIS - elig group'!$H:$H,$B1592,'TMSIS - elig group'!$C:$C,F$1),F1591),0)","v":0.26255444811490025},{"$f":"IFERROR(IF($B1592<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1592,'TMSIS - elig group'!$H:$H,$B1592,'TMSIS - elig group'!$C:$C,G$1),G1591),0)","v":0.1867221064665425},{"$f":"IFERROR(IF($B1592<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1592,'TMSIS - elig group'!$H:$H,$B1592,'TMSIS - elig group'!$C:$C,H$1),H1591),0)","v":6.6712149429314249E-2},{"$f":"IFERROR(IF($B1592<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1592,'TMSIS - elig group'!$H:$H,$B1592,'TMSIS - elig group'!$C:$C,I$1),I1591),0)","v":0.10013488806843407},{"$f":"IFERROR(IF($B1592<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1592,'TMSIS - elig group'!$H:$H,$B1592,'TMSIS - elig group'!$C:$C,J$1),J1591),0)","v":0},{"$f":"IFERROR(IF($B1592<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1592,'TMSIS - elig group'!$H:$H,$B1592,'TMSIS - elig group'!$C:$C,K$1),K1591),0)","v":0},true,148098,532044,363895,258793,92462,138785,0,0,0]
["Maryland","2021-08-01",{"$f":"IF($B1593<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1593,'CMS monthly enrollment'!C:C,B1593,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1593,C1581:C1592,B1581:B1592))","v":1395826},{"$f":"IF($B1593<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1593,'CMS monthly enrollment'!C:C,B1593,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1593,D1581:D1592,B1581:B1592))","v":150106},{"$f":"IFERROR(IF($B1593<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1593,'TMSIS - elig group'!$H:$H,$B1593,'TMSIS - elig group'!$C:$C,E$1),E1592),0)","v":0.3838764079208089},{"$f":"IFERROR(IF($B1593<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1593,'TMSIS - elig group'!$H:$H,$B1593,'TMSIS - elig group'!$C:$C,F$1),F1592),0)","v":0.26255444811490025},{"$f":"IFERROR(IF($B1593<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1593,'TMSIS - elig group'!$H:$H,$B1593,'TMSIS - elig group'!$C:$C,G$1),G1592),0)","v":0.1867221064665425},{"$f":"IFERROR(IF($B1593<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1593,'TMSIS - elig group'!$H:$H,$B1593,'TMSIS - elig group'!$C:$C,H$1),H1592),0)","v":6.6712149429314249E-2},{"$f":"IFERROR(IF($B1593<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1593,'TMSIS - elig group'!$H:$H,$B1593,'TMSIS - elig group'!$C:$C,I$1),I1592),0)","v":0.10013488806843407},{"$f":"IFERROR(IF($B1593<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1593,'TMSIS - elig group'!$H:$H,$B1593,'TMSIS - elig group'!$C:$C,J$1),J1592),0)","v":0},{"$f":"IFERROR(IF($B1593<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1593,'TMSIS - elig group'!$H:$H,$B1593,'TMSIS - elig group'!$C:$C,K$1),K1592),0)","v":0},true,150106,535825,366480,260632,93119,139771,0,0,0]
["Maryland","2021-10-01",{"$f":"IF($B1595<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1595,'CMS monthly enrollment'!C:C,B1595,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1595,C1583:C1594,B1583:B1594))","v":1410271},{"$f":"IF($B1595<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1595,'CMS monthly enrollment'!C:C,B1595,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1595,D1583:D1594,B1583:B1594))","v":153596},{"$f":"IFERROR(IF($B1595<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1595,'TMSIS - elig group'!$H:$H,$B1595,'TMSIS - elig group'!$C:$C,E$1),E1594),0)","v":0.3838764079208089},{"$f":"IFERROR(IF($B1595<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1595,'TMSIS - elig group'!$H:$H,$B1595,'TMSIS - elig group'!$C:$C,F$1),F1594),0)","v":0.26255444811490025},{"$f":"IFERROR(IF($B1595<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1595,'TMSIS - elig group'!$H:$H,$B1595,'TMSIS - elig group'!$C:$C,G$1),G1594),0)","v":0.1867221064665425},{"$f":"IFERROR(IF($B1595<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1595,'TMSIS - elig group'!$H:$H,$B1595,'TMSIS - elig group'!$C:$C,H$1),H1594),0)","v":6.6712149429314249E-2},{"$f":"IFERROR(IF($B1595<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1595,'TMSIS - elig group'!$H:$H,$B1595,'TMSIS - elig group'!$C:$C,I$1),I1594),0)","v":0.10013488806843407},{"$f":"IFERROR(IF($B1595<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1595,'TMSIS - elig group'!$H:$H,$B1595,'TMSIS - elig group'!$C:$C,J$1),J1594),0)","v":0},{"$f":"IFERROR(IF($B1595<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1595,'TMSIS - elig group'!$H:$H,$B1595,'TMSIS - elig group'!$C:$C,K$1),K1594),0)","v":0},true,153596,541370,370273,263329,94082,141217,0,0,0]
["Maryland","2022-01-01",{"$f":"IF($B1598<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1598,'CMS monthly enrollment'!C:C,B1598,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1598,C1586:C1597,B1586:B1597))","v":1437329},{"$f":"IF($B1598<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1598,'CMS monthly enrollment'!C:C,B1598,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1598,D1586:D1597,B1586:B1597))","v":158928},{"$f":"IFERROR(IF($B1598<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1598,'TMSIS - elig group'!$H:$H,$B1598,'TMSIS - elig group'!$C:$C,E$1),E1597),0)","v":0.3838764079208089},{"$f":"IFERROR(IF($B1598<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1598,'TMSIS - elig group'!$H:$H,$B1598,'TMSIS - elig group'!$C:$C,F$1),F1597),0)","v":0.26255444811490025},{"$f":"IFERROR(IF($B1598<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1598,'TMSIS - elig group'!$H:$H,$B1598,'TMSIS - elig group'!$C:$C,G$1),G1597),0)","v":0.1867221064665425},{"$f":"IFERROR(IF($B1598<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1598,'TMSIS - elig group'!$H:$H,$B1598,'TMSIS - elig group'!$C:$C,H$1),H1597),0)","v":6.6712149429314249E-2},{"$f":"IFERROR(IF($B1598<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1598,'TMSIS - elig group'!$H:$H,$B1598,'TMSIS - elig group'!$C:$C,I$1),I1597),0)","v":0.10013488806843407},{"$f":"IFERROR(IF($B1598<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1598,'TMSIS - elig group'!$H:$H,$B1598,'TMSIS - elig group'!$C:$C,J$1),J1597),0)","v":0},{"$f":"IFERROR(IF($B1598<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1598,'TMSIS - elig group'!$H:$H,$B1598,'TMSIS - elig group'!$C:$C,K$1),K1597),0)","v":0},true,158928,551757,377377,268381,95887,143927,0,0,0]
["Maryland","2022-05-01",{"$f":"IF($B1602<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1602,'CMS monthly enrollment'!C:C,B1602,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1602,C1590:C1601,B1590:B1601))","v":1467362},{"$f":"IF($B1602<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1602,'CMS monthly enrollment'!C:C,B1602,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1602,D1590:D1601,B1590:B1601))","v":160818},{"$f":"IFERROR(IF($B1602<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1602,'TMSIS - elig group'!$H:$H,$B1602,'TMSIS - elig group'!$C:$C,E$1),E1601),0)","v":0.3838764079208089},{"$f":"IFERROR(IF($B1602<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1602,'TMSIS - elig group'!$H:$H,$B1602,'TMSIS - elig group'!$C:$C,F$1),F1601),0)","v":0.26255444811490025},{"$f":"IFERROR(IF($B1602<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1602,'TMSIS - elig group'!$H:$H,$B1602,'TMSIS - elig group'!$C:$C,G$1),G1601),0)","v":0.1867221064665425},{"$f":"IFERROR(IF($B1602<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1602,'TMSIS - elig group'!$H:$H,$B1602,'TMSIS - elig group'!$C:$C,H$1),H1601),0)","v":6.6712149429314249E-2},{"$f":"IFERROR(IF($B1602<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1602,'TMSIS - elig group'!$H:$H,$B1602,'TMSIS - elig group'!$C:$C,I$1),I1601),0)","v":0.10013488806843407},{"$f":"IFERROR(IF($B1602<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1602,'TMSIS - elig group'!$H:$H,$B1602,'TMSIS - elig group'!$C:$C,J$1),J1601),0)","v":0},{"$f":"IFERROR(IF($B1602<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1602,'TMSIS - elig group'!$H:$H,$B1602,'TMSIS - elig group'!$C:$C,K$1),K1601),0)","v":0},true,160818,563286,385262,273989,97891,146934,0,0,0]
["Maryland","2022-07-01",{"$f":"IF($B1604<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1604,'CMS monthly enrollment'!C:C,B1604,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1604,C1592:C1603,B1592:B1603))","v":1484201},{"$f":"IF($B1604<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1604,'CMS monthly enrollment'!C:C,B1604,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1604,D1592:D1603,B1592:B1603))","v":161750},{"$f":"IFERROR(IF($B1604<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1604,'TMSIS - elig group'!$H:$H,$B1604,'TMSIS - elig group'!$C:$C,E$1),E1603),0)","v":0.3838764079208089},{"$f":"IFERROR(IF($B1604<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1604,'TMSIS - elig group'!$H:$H,$B1604,'TMSIS - elig group'!$C:$C,F$1),F1603),0)","v":0.26255444811490025},{"$f":"IFERROR(IF($B1604<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1604,'TMSIS - elig group'!$H:$H,$B1604,'TMSIS - elig group'!$C:$C,G$1),G1603),0)","v":0.1867221064665425},{"$f":"IFERROR(IF($B1604<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1604,'TMSIS - elig group'!$H:$H,$B1604,'TMSIS - elig group'!$C:$C,H$1),H1603),0)","v":6.6712149429314249E-2},{"$f":"IFERROR(IF($B1604<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1604,'TMSIS - elig group'!$H:$H,$B1604,'TMSIS - elig group'!$C:$C,I$1),I1603),0)","v":0.10013488806843407},{"$f":"IFERROR(IF($B1604<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1604,'TMSIS - elig group'!$H:$H,$B1604,'TMSIS - elig group'!$C:$C,J$1),J1603),0)","v":0},{"$f":"IFERROR(IF($B1604<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1604,'TMSIS - elig group'!$H:$H,$B1604,'TMSIS - elig group'!$C:$C,K$1),K1603),0)","v":0},true,161750,569750,389684,277133,99014,148620,0,0,0]
["Maryland","2022-10-01",{"$f":"IF($B1607<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1607,'CMS monthly enrollment'!C:C,B1607,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1607,C1595:C1606,B1595:B1606))","v":1509033},{"$f":"IF($B1607<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1607,'CMS monthly enrollment'!C:C,B1607,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1607,D1595:D1606,B1595:B1606))","v":164146},{"$f":"IFERROR(IF($B1607<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1607,'TMSIS - elig group'!$H:$H,$B1607,'TMSIS - elig group'!$C:$C,E$1),E1606),0)","v":0.3838764079208089},{"$f":"IFERROR(IF($B1607<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1607,'TMSIS - elig group'!$H:$H,$B1607,'TMSIS - elig group'!$C:$C,F$1),F1606),0)","v":0.26255444811490025},{"$f":"IFERROR(IF($B1607<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1607,'TMSIS - elig group'!$H:$H,$B1607,'TMSIS - elig group'!$C:$C,G$1),G1606),0)","v":0.1867221064665425},{"$f":"IFERROR(IF($B1607<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1607,'TMSIS - elig group'!$H:$H,$B1607,'TMSIS - elig group'!$C:$C,H$1),H1606),0)","v":6.6712149429314249E-2},{"$f":"IFERROR(IF($B1607<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1607,'TMSIS - elig group'!$H:$H,$B1607,'TMSIS - elig group'!$C:$C,I$1),I1606),0)","v":0.10013488806843407},{"$f":"IFERROR(IF($B1607<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1607,'TMSIS - elig group'!$H:$H,$B1607,'TMSIS - elig group'!$C:$C,J$1),J1606),0)","v":0},{"$f":"IFERROR(IF($B1607<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1607,'TMSIS - elig group'!$H:$H,$B1607,'TMSIS - elig group'!$C:$C,K$1),K1606),0)","v":0},true,164146,579282,396203,281770,100671,151107,0,0,0]
["Maryland","2023-02-01",{"$f":"IF($B1611<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1611,'CMS monthly enrollment'!C:C,B1611,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1611,C1599:C1610,B1599:B1610))","v":1536679.5625581928},{"$f":"IF($B1611<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1611,'CMS monthly enrollment'!C:C,B1611,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1611,D1599:D1610,B1599:B1610))","v":165793.21738195396},{"$f":"IFERROR(IF($B1611<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1611,'TMSIS - elig group'!$H:$H,$B1611,'TMSIS - elig group'!$C:$C,E$1),E1610),0)","v":0.3838764079208089},{"$f":"IFERROR(IF($B1611<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1611,'TMSIS - elig group'!$H:$H,$B1611,'TMSIS - elig group'!$C:$C,F$1),F1610),0)","v":0.26255444811490025},{"$f":"IFERROR(IF($B1611<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1611,'TMSIS - elig group'!$H:$H,$B1611,'TMSIS - elig group'!$C:$C,G$1),G1610),0)","v":0.1867221064665425},{"$f":"IFERROR(IF($B1611<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1611,'TMSIS - elig group'!$H:$H,$B1611,'TMSIS - elig group'!$C:$C,H$1),H1610),0)","v":6.6712149429314249E-2},{"$f":"IFERROR(IF($B1611<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1611,'TMSIS - elig group'!$H:$H,$B1611,'TMSIS - elig group'!$C:$C,I$1),I1610),0)","v":0.10013488806843407},{"$f":"IFERROR(IF($B1611<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1611,'TMSIS - elig group'!$H:$H,$B1611,'TMSIS - elig group'!$C:$C,J$1),J1610),0)","v":0},{"$f":"IFERROR(IF($B1611<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1611,'TMSIS - elig group'!$H:$H,$B1611,'TMSIS - elig group'!$C:$C,K$1),K1610),0)","v":0},true,165793.21738195396,589895,403462,286932,102515,153875,0,0,0]
["Maryland","2023-05-01",{"$f":"IF($B1614<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1614,'CMS monthly enrollment'!C:C,B1614,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1614,C1602:C1613,B1602:B1613))","v":1558503.7805323321},{"$f":"IF($B1614<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1614,'CMS monthly enrollment'!C:C,B1614,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1614,D1602:D1613,B1602:B1613))","v":167646.24924517784},{"$f":"IFERROR(IF($B1614<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1614,'TMSIS - elig group'!$H:$H,$B1614,'TMSIS - elig group'!$C:$C,E$1),E1613),0)","v":0.3838764079208089},{"$f":"IFERROR(IF($B1614<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1614,'TMSIS - elig group'!$H:$H,$B1614,'TMSIS - elig group'!$C:$C,F$1),F1613),0)","v":0.26255444811490025},{"$f":"IFERROR(IF($B1614<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1614,'TMSIS - elig group'!$H:$H,$B1614,'TMSIS - elig group'!$C:$C,G$1),G1613),0)","v":0.1867221064665425},{"$f":"IFERROR(IF($B1614<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1614,'TMSIS - elig group'!$H:$H,$B1614,'TMSIS - elig group'!$C:$C,H$1),H1613),0)","v":6.6712149429314249E-2},{"$f":"IFERROR(IF($B1614<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1614,'TMSIS - elig group'!$H:$H,$B1614,'TMSIS - elig group'!$C:$C,I$1),I1613),0)","v":0.10013488806843407},{"$f":"IFERROR(IF($B1614<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1614,'TMSIS - elig group'!$H:$H,$B1614,'TMSIS - elig group'!$C:$C,J$1),J1613),0)","v":0},{"$f":"IFERROR(IF($B1614<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1614,'TMSIS - elig group'!$H:$H,$B1614,'TMSIS - elig group'!$C:$C,K$1),K1613),0)","v":0},true,167646.24924517784,598273,409192,291007,103971,156061,0,0,0]
["Maryland","2023-06-01",{"$f":"IF($B1615<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1615,'CMS monthly enrollment'!C:C,B1615,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1615,C1603:C1614,B1603:B1614))","v":1565860.2500657197},{"$f":"IF($B1615<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1615,'CMS monthly enrollment'!C:C,B1615,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1615,D1603:D1614,B1603:B1614))","v":168227.31894370029},{"$f":"IFERROR(IF($B1615<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1615,'TMSIS - elig group'!$H:$H,$B1615,'TMSIS - elig group'!$C:$C,E$1),E1614),0)","v":0.3838764079208089},{"$f":"IFERROR(IF($B1615<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1615,'TMSIS - elig group'!$H:$H,$B1615,'TMSIS - elig group'!$C:$C,F$1),F1614),0)","v":0.26255444811490025},{"$f":"IFERROR(IF($B1615<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1615,'TMSIS - elig group'!$H:$H,$B1615,'TMSIS - elig group'!$C:$C,G$1),G1614),0)","v":0.1867221064665425},{"$f":"IFERROR(IF($B1615<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1615,'TMSIS - elig group'!$H:$H,$B1615,'TMSIS - elig group'!$C:$C,H$1),H1614),0)","v":6.6712149429314249E-2},{"$f":"IFERROR(IF($B1615<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1615,'TMSIS - elig group'!$H:$H,$B1615,'TMSIS - elig group'!$C:$C,I$1),I1614),0)","v":0.10013488806843407},{"$f":"IFERROR(IF($B1615<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1615,'TMSIS - elig group'!$H:$H,$B1615,'TMSIS - elig group'!$C:$C,J$1),J1614),0)","v":0},{"$f":"IFERROR(IF($B1615<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1615,'TMSIS - elig group'!$H:$H,$B1615,'TMSIS - elig group'!$C:$C,K$1),K1614),0)","v":0},true,168227.31894370029,601097,411124,292381,104462,156797,0,0,0]
["Maryland",{"$f":"B1539","v":"2023-08-01"},{"$f":"IF($B1617<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1617,'CMS monthly enrollment'!C:C,B1617,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1617,C1605:C1616,B1605:B1616))","v":1580258.6273117177},{"$f":"IF($B1617<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1617,'CMS monthly enrollment'!C:C,B1617,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1617,D1605:D1616,B1605:B1616))","v":169284.68435900623},{"$f":"IFERROR(IF($B1617<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1617,'TMSIS - elig group'!$H:$H,$B1617,'TMSIS - elig group'!$C:$C,E$1),E1616),0)","v":0.3838764079208089},{"$f":"IFERROR(IF($B1617<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1617,'TMSIS - elig group'!$H:$H,$B1617,'TMSIS - elig group'!$C:$C,F$1),F1616),0)","v":0.26255444811490025},{"$f":"IFERROR(IF($B1617<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1617,'TMSIS - elig group'!$H:$H,$B1617,'TMSIS - elig group'!$C:$C,G$1),G1616),0)","v":0.1867221064665425},{"$f":"IFERROR(IF($B1617<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1617,'TMSIS - elig group'!$H:$H,$B1617,'TMSIS - elig group'!$C:$C,H$1),H1616),0)","v":6.6712149429314249E-2},{"$f":"IFERROR(IF($B1617<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1617,'TMSIS - elig group'!$H:$H,$B1617,'TMSIS - elig group'!$C:$C,I$1),I1616),0)","v":0.10013488806843407},{"$f":"IFERROR(IF($B1617<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1617,'TMSIS - elig group'!$H:$H,$B1617,'TMSIS - elig group'!$C:$C,J$1),J1616),0)","v":0},{"$f":"IFERROR(IF($B1617<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1617,'TMSIS - elig group'!$H:$H,$B1617,'TMSIS - elig group'!$C:$C,K$1),K1616),0)","v":0},true,169284.68435900623,606624,414904,295069,105422,158239,0,0,0]
["Maryland","2023-11-01",{"$f":"IF($B1620<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1620,'CMS monthly enrollment'!C:C,B1620,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1620,C1608:C1619,B1608:B1619))","v":1602457.2037992161},{"$f":"IF($B1620<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1620,'CMS monthly enrollment'!C:C,B1620,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1620,D1608:D1619,B1608:B1619))","v":170870.74162051082},{"$f":"IFERROR(IF($B1620<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1620,'TMSIS - elig group'!$H:$H,$B1620,'TMSIS - elig group'!$C:$C,E$1),E1619),0)","v":0.3838764079208089},{"$f":"IFERROR(IF($B1620<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1620,'TMSIS - elig group'!$H:$H,$B1620,'TMSIS - elig group'!$C:$C,F$1),F1619),0)","v":0.26255444811490025},{"$f":"IFERROR(IF($B1620<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1620,'TMSIS - elig group'!$H:$H,$B1620,'TMSIS - elig group'!$C:$C,G$1),G1619),0)","v":0.1867221064665425},{"$f":"IFERROR(IF($B1620<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1620,'TMSIS - elig group'!$H:$H,$B1620,'TMSIS - elig group'!$C:$C,H$1),H1619),0)","v":6.6712149429314249E-2},{"$f":"IFERROR(IF($B1620<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1620,'TMSIS - elig group'!$H:$H,$B1620,'TMSIS - elig group'!$C:$C,I$1),I1619),0)","v":0.10013488806843407},{"$f":"IFERROR(IF($B1620<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1620,'TMSIS - elig group'!$H:$H,$B1620,'TMSIS - elig group'!$C:$C,J$1),J1619),0)","v":0},{"$f":"IFERROR(IF($B1620<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1620,'TMSIS - elig group'!$H:$H,$B1620,'TMSIS - elig group'!$C:$C,K$1),K1619),0)","v":0},true,170870.74162051082,615146,420732,299214,106903,160462,0,0,0]
["Maryland","2024-03-01",{"$f":"IF($B1624<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1624,'CMS monthly enrollment'!C:C,B1624,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1624,C1612:C1623,B1612:B1623))","v":1631938.1800816599},{"$f":"IF($B1624<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1624,'CMS monthly enrollment'!C:C,B1624,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1624,D1612:D1623,B1612:B1623))","v":173123.18719388882},{"$f":"IFERROR(IF($B1624<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1624,'TMSIS - elig group'!$H:$H,$B1624,'TMSIS - elig group'!$C:$C,E$1),E1623),0)","v":0.3838764079208089},{"$f":"IFERROR(IF($B1624<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1624,'TMSIS - elig group'!$H:$H,$B1624,'TMSIS - elig group'!$C:$C,F$1),F1623),0)","v":0.26255444811490025},{"$f":"IFERROR(IF($B1624<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1624,'TMSIS - elig group'!$H:$H,$B1624,'TMSIS - elig group'!$C:$C,G$1),G1623),0)","v":0.1867221064665425},{"$f":"IFERROR(IF($B1624<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1624,'TMSIS - elig group'!$H:$H,$B1624,'TMSIS - elig group'!$C:$C,H$1),H1623),0)","v":6.6712149429314249E-2},{"$f":"IFERROR(IF($B1624<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1624,'TMSIS - elig group'!$H:$H,$B1624,'TMSIS - elig group'!$C:$C,I$1),I1623),0)","v":0.10013488806843407},{"$f":"IFERROR(IF($B1624<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1624,'TMSIS - elig group'!$H:$H,$B1624,'TMSIS - elig group'!$C:$C,J$1),J1623),0)","v":0},{"$f":"IFERROR(IF($B1624<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1624,'TMSIS - elig group'!$H:$H,$B1624,'TMSIS - elig group'!$C:$C,K$1),K1623),0)","v":0},true,173123.18719388882,626463,428473,304719,108870,163414,0,0,0]
["Maryland","2024-05-01",{"$f":"IF($B1626<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1626,'CMS monthly enrollment'!C:C,B1626,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1626,C1614:C1625,B1614:B1625))","v":1646676.6427524444},{"$f":"IF($B1626<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1626,'CMS monthly enrollment'!C:C,B1626,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1626,D1614:D1625,B1614:B1625))","v":174190.32841675694},{"$f":"IFERROR(IF($B1626<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1626,'TMSIS - elig group'!$H:$H,$B1626,'TMSIS - elig group'!$C:$C,E$1),E1625),0)","v":0.3838764079208089},{"$f":"IFERROR(IF($B1626<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1626,'TMSIS - elig group'!$H:$H,$B1626,'TMSIS - elig group'!$C:$C,F$1),F1625),0)","v":0.26255444811490025},{"$f":"IFERROR(IF($B1626<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1626,'TMSIS - elig group'!$H:$H,$B1626,'TMSIS - elig group'!$C:$C,G$1),G1625),0)","v":0.1867221064665425},{"$f":"IFERROR(IF($B1626<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1626,'TMSIS - elig group'!$H:$H,$B1626,'TMSIS - elig group'!$C:$C,H$1),H1625),0)","v":6.6712149429314249E-2},{"$f":"IFERROR(IF($B1626<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1626,'TMSIS - elig group'!$H:$H,$B1626,'TMSIS - elig group'!$C:$C,I$1),I1625),0)","v":0.10013488806843407},{"$f":"IFERROR(IF($B1626<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1626,'TMSIS - elig group'!$H:$H,$B1626,'TMSIS - elig group'!$C:$C,J$1),J1625),0)","v":0},{"$f":"IFERROR(IF($B1626<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1626,'TMSIS - elig group'!$H:$H,$B1626,'TMSIS - elig group'!$C:$C,K$1),K1625),0)","v":0},true,174190.32841675694,632120,432342,307471,109853,164890,0,0,0]
["Maryland","2024-08-01",{"$f":"IF($B1629<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1629,'CMS monthly enrollment'!C:C,B1629,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1629,C1617:C1628,B1617:B1628))","v":1669109.3652267847},{"$f":"IF($B1629<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1629,'CMS monthly enrollment'!C:C,B1629,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1629,D1617:D1628,B1617:B1628))","v":175868.31407449127},{"$f":"IFERROR(IF($B1629<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1629,'TMSIS - elig group'!$H:$H,$B1629,'TMSIS - elig group'!$C:$C,E$1),E1628),0)","v":0.3838764079208089},{"$f":"IFERROR(IF($B1629<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1629,'TMSIS - elig group'!$H:$H,$B1629,'TMSIS - elig group'!$C:$C,F$1),F1628),0)","v":0.26255444811490025},{"$f":"IFERROR(IF($B1629<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1629,'TMSIS - elig group'!$H:$H,$B1629,'TMSIS - elig group'!$C:$C,G$1),G1628),0)","v":0.1867221064665425},{"$f":"IFERROR(IF($B1629<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1629,'TMSIS - elig group'!$H:$H,$B1629,'TMSIS - elig group'!$C:$C,H$1),H1628),0)","v":6.6712149429314249E-2},{"$f":"IFERROR(IF($B1629<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1629,'TMSIS - elig group'!$H:$H,$B1629,'TMSIS - elig group'!$C:$C,I$1),I1628),0)","v":0.10013488806843407},{"$f":"IFERROR(IF($B1629<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1629,'TMSIS - elig group'!$H:$H,$B1629,'TMSIS - elig group'!$C:$C,J$1),J1628),0)","v":0},{"$f":"IFERROR(IF($B1629<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1629,'TMSIS - elig group'!$H:$H,$B1629,'TMSIS - elig group'!$C:$C,K$1),K1628),0)","v":0},true,175868.31407449127,640732,438232,311660,111350,167136,0,0,0]
["Maryland","2024-12-01",{"$f":"IF($B1633<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1633,'CMS monthly enrollment'!C:C,B1633,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1633,C1621:C1632,B1621:B1632))","v":1698578.5535851438},{"$f":"IF($B1633<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1633,'CMS monthly enrollment'!C:C,B1633,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1633,D1621:D1632,B1621:B1632))","v":178071.33176605729},{"$f":"IFERROR(IF($B1633<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1633,'TMSIS - elig group'!$H:$H,$B1633,'TMSIS - elig group'!$C:$C,E$1),E1632),0)","v":0.3838764079208089},{"$f":"IFERROR(IF($B1633<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1633,'TMSIS - elig group'!$H:$H,$B1633,'TMSIS - elig group'!$C:$C,F$1),F1632),0)","v":0.26255444811490025},{"$f":"IFERROR(IF($B1633<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1633,'TMSIS - elig group'!$H:$H,$B1633,'TMSIS - elig group'!$C:$C,G$1),G1632),0)","v":0.1867221064665425},{"$f":"IFERROR(IF($B1633<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1633,'TMSIS - elig group'!$H:$H,$B1633,'TMSIS - elig group'!$C:$C,H$1),H1632),0)","v":6.6712149429314249E-2},{"$f":"IFERROR(IF($B1633<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1633,'TMSIS - elig group'!$H:$H,$B1633,'TMSIS - elig group'!$C:$C,I$1),I1632),0)","v":0.10013488806843407},{"$f":"IFERROR(IF($B1633<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1633,'TMSIS - elig group'!$H:$H,$B1633,'TMSIS - elig group'!$C:$C,J$1),J1632),0)","v":0},{"$f":"IFERROR(IF($B1633<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1633,'TMSIS - elig group'!$H:$H,$B1633,'TMSIS - elig group'!$C:$C,K$1),K1632),0)","v":0},true,178071.33176605729,652044,445969,317162,113316,170087,0,0,0]
["Maryland","2025-02-01",{"$f":"IF($B1635<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1635,'CMS monthly enrollment'!C:C,B1635,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1635,C1623:C1634,B1623:B1634))","v":1713683.3106679488},{"$f":"IF($B1635<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1635,'CMS monthly enrollment'!C:C,B1635,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1635,D1623:D1634,B1623:B1634))","v":179188.12319889478},{"$f":"IFERROR(IF($B1635<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1635,'TMSIS - elig group'!$H:$H,$B1635,'TMSIS - elig group'!$C:$C,E$1),E1634),0)","v":0.3838764079208089},{"$f":"IFERROR(IF($B1635<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1635,'TMSIS - elig group'!$H:$H,$B1635,'TMSIS - elig group'!$C:$C,F$1),F1634),0)","v":0.26255444811490025},{"$f":"IFERROR(IF($B1635<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1635,'TMSIS - elig group'!$H:$H,$B1635,'TMSIS - elig group'!$C:$C,G$1),G1634),0)","v":0.1867221064665425},{"$f":"IFERROR(IF($B1635<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1635,'TMSIS - elig group'!$H:$H,$B1635,'TMSIS - elig group'!$C:$C,H$1),H1634),0)","v":6.6712149429314249E-2},{"$f":"IFERROR(IF($B1635<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1635,'TMSIS - elig group'!$H:$H,$B1635,'TMSIS - elig group'!$C:$C,I$1),I1634),0)","v":0.10013488806843407},{"$f":"IFERROR(IF($B1635<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1635,'TMSIS - elig group'!$H:$H,$B1635,'TMSIS - elig group'!$C:$C,J$1),J1634),0)","v":0},{"$f":"IFERROR(IF($B1635<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1635,'TMSIS - elig group'!$H:$H,$B1635,'TMSIS - elig group'!$C:$C,K$1),K1634),0)","v":0},true,179188.12319889478,657843,449935,319983,114323,171599,0,0,0]
["Maryland","2025-05-01",{"$f":"IF($B1638<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1638,'CMS monthly enrollment'!C:C,B1638,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1638,C1626:C1637,B1626:B1637))","v":1735267.3655691743},{"$f":"IF($B1638<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1638,'CMS monthly enrollment'!C:C,B1638,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1638,D1626:D1637,B1626:B1637))","v":180807.03014944959},{"$f":"IFERROR(IF($B1638<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1638,'TMSIS - elig group'!$H:$H,$B1638,'TMSIS - elig group'!$C:$C,E$1),E1637),0)","v":0.3838764079208089},{"$f":"IFERROR(IF($B1638<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1638,'TMSIS - elig group'!$H:$H,$B1638,'TMSIS - elig group'!$C:$C,F$1),F1637),0)","v":0.26255444811490025},{"$f":"IFERROR(IF($B1638<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1638,'TMSIS - elig group'!$H:$H,$B1638,'TMSIS - elig group'!$C:$C,G$1),G1637),0)","v":0.1867221064665425},{"$f":"IFERROR(IF($B1638<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1638,'TMSIS - elig group'!$H:$H,$B1638,'TMSIS - elig group'!$C:$C,H$1),H1637),0)","v":6.6712149429314249E-2},{"$f":"IFERROR(IF($B1638<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1638,'TMSIS - elig group'!$H:$H,$B1638,'TMSIS - elig group'!$C:$C,I$1),I1637),0)","v":0.10013488806843407},{"$f":"IFERROR(IF($B1638<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1638,'TMSIS - elig group'!$H:$H,$B1638,'TMSIS - elig group'!$C:$C,J$1),J1637),0)","v":0},{"$f":"IFERROR(IF($B1638<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1638,'TMSIS - elig group'!$H:$H,$B1638,'TMSIS - elig group'!$C:$C,K$1),K1637),0)","v":0},true,180807.03014944959,666128,455602,324013,115763,173761,0,0,0]
["Maryland","2025-06-01",{"$f":"IF($B1639<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1639,'CMS monthly enrollment'!C:C,B1639,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1639,C1627:C1638,B1627:B1638))","v":1742770.578689931},{"$f":"IF($B1639<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1639,'CMS monthly enrollment'!C:C,B1639,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1639,D1627:D1638,B1627:B1638))","v":181366.7775727167},{"$f":"IFERROR(IF($B1639<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1639,'TMSIS - elig group'!$H:$H,$B1639,'TMSIS - elig group'!$C:$C,E$1),E1638),0)","v":0.3838764079208089},{"$f":"IFERROR(IF($B1639<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1639,'TMSIS - elig group'!$H:$H,$B1639,'TMSIS - elig group'!$C:$C,F$1),F1638),0)","v":0.26255444811490025},{"$f":"IFERROR(IF($B1639<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1639,'TMSIS - elig group'!$H:$H,$B1639,'TMSIS - elig group'!$C:$C,G$1),G1638),0)","v":0.1867221064665425},{"$f":"IFERROR(IF($B1639<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1639,'TMSIS - elig group'!$H:$H,$B1639,'TMSIS - elig group'!$C:$C,H$1),H1638),0)","v":6.6712149429314249E-2},{"$f":"IFERROR(IF($B1639<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1639,'TMSIS - elig group'!$H:$H,$B1639,'TMSIS - elig group'!$C:$C,I$1),I1638),0)","v":0.10013488806843407},{"$f":"IFERROR(IF($B1639<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1639,'TMSIS - elig group'!$H:$H,$B1639,'TMSIS - elig group'!$C:$C,J$1),J1638),0)","v":0},{"$f":"IFERROR(IF($B1639<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1639,'TMSIS - elig group'!$H:$H,$B1639,'TMSIS - elig group'!$C:$C,K$1),K1638),0)","v":0},true,181366.7775727167,669009,457572,325414,116264,174512,0,0,0]
["Massachusetts","2019-03-01",{"$f":"IF($B1642<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1642,'CMS monthly enrollment'!C:C,B1642,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1642,C1630:C1641,B1630:B1641))","v":1400211},{"$f":"IF($B1642<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1642,'CMS monthly enrollment'!C:C,B1642,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1642,D1630:D1641,B1630:B1641))","v":187186},{"$f":"IFERROR(IF($B1642<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1642,'TMSIS - elig group'!$H:$H,$B1642,'TMSIS - elig group'!$C:$C,E$1),E1641),0)","v":0.27379761335131297},{"$f":"IFERROR(IF($B1642<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1642,'TMSIS - elig group'!$H:$H,$B1642,'TMSIS - elig group'!$C:$C,F$1),F1641),0)","v":0.17630714689634172},{"$f":"IFERROR(IF($B1642<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1642,'TMSIS - elig group'!$H:$H,$B1642,'TMSIS - elig group'!$C:$C,G$1),G1641),0)","v":0.21793998095707609},{"$f":"IFERROR(IF($B1642<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1642,'TMSIS - elig group'!$H:$H,$B1642,'TMSIS - elig group'!$C:$C,H$1),H1641),0)","v":0.1157914896496392},{"$f":"IFERROR(IF($B1642<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1642,'TMSIS - elig group'!$H:$H,$B1642,'TMSIS - elig group'!$C:$C,I$1),I1641),0)","v":0.21616376914563004},{"$f":"IFERROR(IF($B1642<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1642,'TMSIS - elig group'!$H:$H,$B1642,'TMSIS - elig group'!$C:$C,J$1),J1641),0)","v":0},{"$f":"IFERROR(IF($B1642<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1642,'TMSIS - elig group'!$H:$H,$B1642,'TMSIS - elig group'!$C:$C,K$1),K1641),0)","v":0},true,187186,383374,246867,305162,162133,302675,0,0,0]
["Massachusetts","2019-07-01",{"$f":"IF($B1646<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1646,'CMS monthly enrollment'!C:C,B1646,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1646,C1634:C1645,B1634:B1645))","v":1406020},{"$f":"IF($B1646<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1646,'CMS monthly enrollment'!C:C,B1646,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1646,D1634:D1645,B1634:B1645))","v":185350},{"$f":"IFERROR(IF($B1646<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1646,'TMSIS - elig group'!$H:$H,$B1646,'TMSIS - elig group'!$C:$C,E$1),E1645),0)","v":0.27311665436888583},{"$f":"IFERROR(IF($B1646<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1646,'TMSIS - elig group'!$H:$H,$B1646,'TMSIS - elig group'!$C:$C,F$1),F1645),0)","v":0.1782722014614524},{"$f":"IFERROR(IF($B1646<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1646,'TMSIS - elig group'!$H:$H,$B1646,'TMSIS - elig group'!$C:$C,G$1),G1645),0)","v":0.21893461547616214},{"$f":"IFERROR(IF($B1646<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1646,'TMSIS - elig group'!$H:$H,$B1646,'TMSIS - elig group'!$C:$C,H$1),H1645),0)","v":0.11525896746245209},{"$f":"IFERROR(IF($B1646<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1646,'TMSIS - elig group'!$H:$H,$B1646,'TMSIS - elig group'!$C:$C,I$1),I1645),0)","v":0.21441756123104752},{"$f":"IFERROR(IF($B1646<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1646,'TMSIS - elig group'!$H:$H,$B1646,'TMSIS - elig group'!$C:$C,J$1),J1645),0)","v":0},{"$f":"IFERROR(IF($B1646<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1646,'TMSIS - elig group'!$H:$H,$B1646,'TMSIS - elig group'!$C:$C,K$1),K1645),0)","v":0},true,185350,384007,250654,307826,162056,301475,0,0,0]
["Massachusetts","2019-09-01",{"$f":"IF($B1648<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1648,'CMS monthly enrollment'!C:C,B1648,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1648,C1636:C1647,B1636:B1647))","v":1404984},{"$f":"IF($B1648<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1648,'CMS monthly enrollment'!C:C,B1648,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1648,D1636:D1647,B1636:B1647))","v":188401},{"$f":"IFERROR(IF($B1648<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1648,'TMSIS - elig group'!$H:$H,$B1648,'TMSIS - elig group'!$C:$C,E$1),E1647),0)","v":0.27194755072932775},{"$f":"IFERROR(IF($B1648<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1648,'TMSIS - elig group'!$H:$H,$B1648,'TMSIS - elig group'!$C:$C,F$1),F1647),0)","v":0.17658959883978761},{"$f":"IFERROR(IF($B1648<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1648,'TMSIS - elig group'!$H:$H,$B1648,'TMSIS - elig group'!$C:$C,G$1),G1647),0)","v":0.21918365634700898},{"$f":"IFERROR(IF($B1648<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1648,'TMSIS - elig group'!$H:$H,$B1648,'TMSIS - elig group'!$C:$C,H$1),H1647),0)","v":0.1158360600721537},{"$f":"IFERROR(IF($B1648<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1648,'TMSIS - elig group'!$H:$H,$B1648,'TMSIS - elig group'!$C:$C,I$1),I1647),0)","v":0.21644313401172199},{"$f":"IFERROR(IF($B1648<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1648,'TMSIS - elig group'!$H:$H,$B1648,'TMSIS - elig group'!$C:$C,J$1),J1647),0)","v":0},{"$f":"IFERROR(IF($B1648<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1648,'TMSIS - elig group'!$H:$H,$B1648,'TMSIS - elig group'!$C:$C,K$1),K1647),0)","v":0},true,188401,382082,248106,307950,162748,304099,0,0,0]
["Massachusetts","2019-12-01",{"$f":"IF($B1651<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1651,'CMS monthly enrollment'!C:C,B1651,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1651,C1639:C1650,B1639:B1650))","v":1392255},{"$f":"IF($B1651<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1651,'CMS monthly enrollment'!C:C,B1651,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1651,D1639:D1650,B1639:B1650))","v":193664},{"$f":"IFERROR(IF($B1651<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1651,'TMSIS - elig group'!$H:$H,$B1651,'TMSIS - elig group'!$C:$C,E$1),E1650),0)","v":0.27264030226578395},{"$f":"IFERROR(IF($B1651<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1651,'TMSIS - elig group'!$H:$H,$B1651,'TMSIS - elig group'!$C:$C,F$1),F1650),0)","v":0.17866058232606294},{"$f":"IFERROR(IF($B1651<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1651,'TMSIS - elig group'!$H:$H,$B1651,'TMSIS - elig group'!$C:$C,G$1),G1650),0)","v":0.21454013076575126},{"$f":"IFERROR(IF($B1651<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1651,'TMSIS - elig group'!$H:$H,$B1651,'TMSIS - elig group'!$C:$C,H$1),H1650),0)","v":0.11669198449001116},{"$f":"IFERROR(IF($B1651<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1651,'TMSIS - elig group'!$H:$H,$B1651,'TMSIS - elig group'!$C:$C,I$1),I1650),0)","v":0.21746700015239073},{"$f":"IFERROR(IF($B1651<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1651,'TMSIS - elig group'!$H:$H,$B1651,'TMSIS - elig group'!$C:$C,J$1),J1650),0)","v":0},{"$f":"IFERROR(IF($B1651<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1651,'TMSIS - elig group'!$H:$H,$B1651,'TMSIS - elig group'!$C:$C,K$1),K1650),0)","v":0},true,193664,379585,248741,298695,162465,302770,0,0,0]
["Massachusetts","2020-02-01",{"$f":"IF($B1653<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1653,'CMS monthly enrollment'!C:C,B1653,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1653,C1641:C1652,B1641:B1652))","v":1383347},{"$f":"IF($B1653<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1653,'CMS monthly enrollment'!C:C,B1653,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1653,D1641:D1652,B1641:B1652))","v":188414},{"$f":"IFERROR(IF($B1653<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1653,'TMSIS - elig group'!$H:$H,$B1653,'TMSIS - elig group'!$C:$C,E$1),E1652),0)","v":0.26870981411191863},{"$f":"IFERROR(IF($B1653<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1653,'TMSIS - elig group'!$H:$H,$B1653,'TMSIS - elig group'!$C:$C,F$1),F1652),0)","v":0.17864158663394833},{"$f":"IFERROR(IF($B1653<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1653,'TMSIS - elig group'!$H:$H,$B1653,'TMSIS - elig group'!$C:$C,G$1),G1652),0)","v":0.21316038671279058},{"$f":"IFERROR(IF($B1653<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1653,'TMSIS - elig group'!$H:$H,$B1653,'TMSIS - elig group'!$C:$C,H$1),H1652),0)","v":0.12110723932178789},{"$f":"IFERROR(IF($B1653<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1653,'TMSIS - elig group'!$H:$H,$B1653,'TMSIS - elig group'!$C:$C,I$1),I1652),0)","v":0.21838097321955457},{"$f":"IFERROR(IF($B1653<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1653,'TMSIS - elig group'!$H:$H,$B1653,'TMSIS - elig group'!$C:$C,J$1),J1652),0)","v":0},{"$f":"IFERROR(IF($B1653<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1653,'TMSIS - elig group'!$H:$H,$B1653,'TMSIS - elig group'!$C:$C,K$1),K1652),0)","v":0},true,188414,371719,247123,294875,167533,302097,0,0,0]
["Massachusetts","2020-06-01",{"$f":"IF($B1657<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1657,'CMS monthly enrollment'!C:C,B1657,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1657,C1645:C1656,B1645:B1656))","v":1441091},{"$f":"IF($B1657<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1657,'CMS monthly enrollment'!C:C,B1657,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1657,D1645:D1656,B1645:B1656))","v":191100},{"$f":"IFERROR(IF($B1657<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1657,'TMSIS - elig group'!$H:$H,$B1657,'TMSIS - elig group'!$C:$C,E$1),E1656),0)","v":0.2673658592029885},{"$f":"IFERROR(IF($B1657<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1657,'TMSIS - elig group'!$H:$H,$B1657,'TMSIS - elig group'!$C:$C,F$1),F1656),0)","v":0.18608750979888988},{"$f":"IFERROR(IF($B1657<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1657,'TMSIS - elig group'!$H:$H,$B1657,'TMSIS - elig group'!$C:$C,G$1),G1656),0)","v":0.21960586492120462},{"$f":"IFERROR(IF($B1657<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1657,'TMSIS - elig group'!$H:$H,$B1657,'TMSIS - elig group'!$C:$C,H$1),H1656),0)","v":0.11722753227335417},{"$f":"IFERROR(IF($B1657<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1657,'TMSIS - elig group'!$H:$H,$B1657,'TMSIS - elig group'!$C:$C,I$1),I1656),0)","v":0.20971323380356288},{"$f":"IFERROR(IF($B1657<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1657,'TMSIS - elig group'!$H:$H,$B1657,'TMSIS - elig group'!$C:$C,J$1),J1656),0)","v":0},{"$f":"IFERROR(IF($B1657<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1657,'TMSIS - elig group'!$H:$H,$B1657,'TMSIS - elig group'!$C:$C,K$1),K1656),0)","v":0},true,191100,385299,268169,316472,168936,302216,0,0,0]
["Massachusetts","2020-07-01",{"$f":"IF($B1658<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1658,'CMS monthly enrollment'!C:C,B1658,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1658,C1646:C1657,B1646:B1657))","v":1455646},{"$f":"IF($B1658<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1658,'CMS monthly enrollment'!C:C,B1658,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1658,D1646:D1657,B1646:B1657))","v":192268},{"$f":"IFERROR(IF($B1658<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1658,'TMSIS - elig group'!$H:$H,$B1658,'TMSIS - elig group'!$C:$C,E$1),E1657),0)","v":0.26814835082975896},{"$f":"IFERROR(IF($B1658<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1658,'TMSIS - elig group'!$H:$H,$B1658,'TMSIS - elig group'!$C:$C,F$1),F1657),0)","v":0.18771677297467448},{"$f":"IFERROR(IF($B1658<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1658,'TMSIS - elig group'!$H:$H,$B1658,'TMSIS - elig group'!$C:$C,G$1),G1657),0)","v":0.2216277038107986},{"$f":"IFERROR(IF($B1658<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1658,'TMSIS - elig group'!$H:$H,$B1658,'TMSIS - elig group'!$C:$C,H$1),H1657),0)","v":0.11670422180857139},{"$f":"IFERROR(IF($B1658<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1658,'TMSIS - elig group'!$H:$H,$B1658,'TMSIS - elig group'!$C:$C,I$1),I1657),0)","v":0.20580295057619655},{"$f":"IFERROR(IF($B1658<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1658,'TMSIS - elig group'!$H:$H,$B1658,'TMSIS - elig group'!$C:$C,J$1),J1657),0)","v":0},{"$f":"IFERROR(IF($B1658<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1658,'TMSIS - elig group'!$H:$H,$B1658,'TMSIS - elig group'!$C:$C,K$1),K1657),0)","v":0},true,192268,390329,273249,322611,169880,299576,0,0,0]
["Massachusetts","2020-10-01",{"$f":"IF($B1661<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1661,'CMS monthly enrollment'!C:C,B1661,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1661,C1649:C1660,B1649:B1660))","v":1502267},{"$f":"IF($B1661<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1661,'CMS monthly enrollment'!C:C,B1661,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1661,D1649:D1660,B1649:B1660))","v":200059},{"$f":"IFERROR(IF($B1661<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1661,'TMSIS - elig group'!$H:$H,$B1661,'TMSIS - elig group'!$C:$C,E$1),E1660),0)","v":0.26573885348532722},{"$f":"IFERROR(IF($B1661<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1661,'TMSIS - elig group'!$H:$H,$B1661,'TMSIS - elig group'!$C:$C,F$1),F1660),0)","v":0.19639734104143478},{"$f":"IFERROR(IF($B1661<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1661,'TMSIS - elig group'!$H:$H,$B1661,'TMSIS - elig group'!$C:$C,G$1),G1660),0)","v":0.22717273978709268},{"$f":"IFERROR(IF($B1661<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1661,'TMSIS - elig group'!$H:$H,$B1661,'TMSIS - elig group'!$C:$C,H$1),H1660),0)","v":0.11543199665807823},{"$f":"IFERROR(IF($B1661<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1661,'TMSIS - elig group'!$H:$H,$B1661,'TMSIS - elig group'!$C:$C,I$1),I1660),0)","v":0.19525906902806708},{"$f":"IFERROR(IF($B1661<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1661,'TMSIS - elig group'!$H:$H,$B1661,'TMSIS - elig group'!$C:$C,J$1),J1660),0)","v":0},{"$f":"IFERROR(IF($B1661<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1661,'TMSIS - elig group'!$H:$H,$B1661,'TMSIS - elig group'!$C:$C,K$1),K1660),0)","v":0},true,200059,399211,295041,341274,173410,293331,0,0,0]
["Massachusetts","2021-01-01",{"$f":"IF($B1664<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1664,'CMS monthly enrollment'!C:C,B1664,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1664,C1652:C1663,B1652:B1663))","v":1541157},{"$f":"IF($B1664<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1664,'CMS monthly enrollment'!C:C,B1664,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1664,D1652:D1663,B1652:B1663))","v":200336},{"$f":"IFERROR(IF($B1664<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1664,'TMSIS - elig group'!$H:$H,$B1664,'TMSIS - elig group'!$C:$C,E$1),E1663),0)","v":0.25882091068128837},{"$f":"IFERROR(IF($B1664<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1664,'TMSIS - elig group'!$H:$H,$B1664,'TMSIS - elig group'!$C:$C,F$1),F1663),0)","v":0.2033563307875062},{"$f":"IFERROR(IF($B1664<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1664,'TMSIS - elig group'!$H:$H,$B1664,'TMSIS - elig group'!$C:$C,G$1),G1663),0)","v":0.23139342648644537},{"$f":"IFERROR(IF($B1664<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1664,'TMSIS - elig group'!$H:$H,$B1664,'TMSIS - elig group'!$C:$C,H$1),H1663),0)","v":0.11597774973937711},{"$f":"IFERROR(IF($B1664<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1664,'TMSIS - elig group'!$H:$H,$B1664,'TMSIS - elig group'!$C:$C,I$1),I1663),0)","v":0.19045158230538292},{"$f":"IFERROR(IF($B1664<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1664,'TMSIS - elig group'!$H:$H,$B1664,'TMSIS - elig group'!$C:$C,J$1),J1663),0)","v":0},{"$f":"IFERROR(IF($B1664<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1664,'TMSIS - elig group'!$H:$H,$B1664,'TMSIS - elig group'!$C:$C,K$1),K1663),0)","v":0},true,200336,398884,313404,356614,178740,293516,0,0,0]
["Massachusetts","2021-04-01",{"$f":"IF($B1667<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1667,'CMS monthly enrollment'!C:C,B1667,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1667,C1655:C1666,B1655:B1666))","v":1568215},{"$f":"IF($B1667<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1667,'CMS monthly enrollment'!C:C,B1667,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1667,D1655:D1666,B1655:B1666))","v":201403},{"$f":"IFERROR(IF($B1667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1667,'TMSIS - elig group'!$H:$H,$B1667,'TMSIS - elig group'!$C:$C,E$1),E1666),0)","v":0.25882091068128837},{"$f":"IFERROR(IF($B1667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1667,'TMSIS - elig group'!$H:$H,$B1667,'TMSIS - elig group'!$C:$C,F$1),F1666),0)","v":0.2033563307875062},{"$f":"IFERROR(IF($B1667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1667,'TMSIS - elig group'!$H:$H,$B1667,'TMSIS - elig group'!$C:$C,G$1),G1666),0)","v":0.23139342648644537},{"$f":"IFERROR(IF($B1667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1667,'TMSIS - elig group'!$H:$H,$B1667,'TMSIS - elig group'!$C:$C,H$1),H1666),0)","v":0.11597774973937711},{"$f":"IFERROR(IF($B1667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1667,'TMSIS - elig group'!$H:$H,$B1667,'TMSIS - elig group'!$C:$C,I$1),I1666),0)","v":0.19045158230538292},{"$f":"IFERROR(IF($B1667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1667,'TMSIS - elig group'!$H:$H,$B1667,'TMSIS - elig group'!$C:$C,J$1),J1666),0)","v":0},{"$f":"IFERROR(IF($B1667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1667,'TMSIS - elig group'!$H:$H,$B1667,'TMSIS - elig group'!$C:$C,K$1),K1666),0)","v":0},true,{"$f":"D1667","v":201403},{"$f":"ROUND($C1667*E1667,0)","v":405887},{"$f":"ROUND($C1667*F1667,0)","v":318906},{"$f":"ROUND($C1667*G1667,0)","v":362875},{"$f":"ROUND($C1667*H1667,0)","v":181878},{"$f":"ROUND($C1667*I1667,0)","v":298669},{"$f":"ROUND($C1667*J1667,0)","v":0},{"$f":"ROUND($C1667*K1667,0)","v":0},0]
["Massachusetts","2021-07-01",{"$f":"IF($B1670<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1670,'CMS monthly enrollment'!C:C,B1670,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1670,C1658:C1669,B1658:B1669))","v":1594906},{"$f":"IF($B1670<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1670,'CMS monthly enrollment'!C:C,B1670,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1670,D1658:D1669,B1658:B1669))","v":202919},{"$f":"IFERROR(IF($B1670<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1670,'TMSIS - elig group'!$H:$H,$B1670,'TMSIS - elig group'!$C:$C,E$1),E1669),0)","v":0.25882091068128837},{"$f":"IFERROR(IF($B1670<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1670,'TMSIS - elig group'!$H:$H,$B1670,'TMSIS - elig group'!$C:$C,F$1),F1669),0)","v":0.2033563307875062},{"$f":"IFERROR(IF($B1670<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1670,'TMSIS - elig group'!$H:$H,$B1670,'TMSIS - elig group'!$C:$C,G$1),G1669),0)","v":0.23139342648644537},{"$f":"IFERROR(IF($B1670<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1670,'TMSIS - elig group'!$H:$H,$B1670,'TMSIS - elig group'!$C:$C,H$1),H1669),0)","v":0.11597774973937711},{"$f":"IFERROR(IF($B1670<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1670,'TMSIS - elig group'!$H:$H,$B1670,'TMSIS - elig group'!$C:$C,I$1),I1669),0)","v":0.19045158230538292},{"$f":"IFERROR(IF($B1670<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1670,'TMSIS - elig group'!$H:$H,$B1670,'TMSIS - elig group'!$C:$C,J$1),J1669),0)","v":0},{"$f":"IFERROR(IF($B1670<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1670,'TMSIS - elig group'!$H:$H,$B1670,'TMSIS - elig group'!$C:$C,K$1),K1669),0)","v":0},true,202919,412795,324334,369051,184974,303752,0,0,0]
["Massachusetts","2021-10-01",{"$f":"IF($B1673<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1673,'CMS monthly enrollment'!C:C,B1673,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1673,C1661:C1672,B1661:B1672))","v":1639353},{"$f":"IF($B1673<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1673,'CMS monthly enrollment'!C:C,B1673,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1673,D1661:D1672,B1661:B1672))","v":194272},{"$f":"IFERROR(IF($B1673<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1673,'TMSIS - elig group'!$H:$H,$B1673,'TMSIS - elig group'!$C:$C,E$1),E1672),0)","v":0.25882091068128837},{"$f":"IFERROR(IF($B1673<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1673,'TMSIS - elig group'!$H:$H,$B1673,'TMSIS - elig group'!$C:$C,F$1),F1672),0)","v":0.2033563307875062},{"$f":"IFERROR(IF($B1673<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1673,'TMSIS - elig group'!$H:$H,$B1673,'TMSIS - elig group'!$C:$C,G$1),G1672),0)","v":0.23139342648644537},{"$f":"IFERROR(IF($B1673<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1673,'TMSIS - elig group'!$H:$H,$B1673,'TMSIS - elig group'!$C:$C,H$1),H1672),0)","v":0.11597774973937711},{"$f":"IFERROR(IF($B1673<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1673,'TMSIS - elig group'!$H:$H,$B1673,'TMSIS - elig group'!$C:$C,I$1),I1672),0)","v":0.19045158230538292},{"$f":"IFERROR(IF($B1673<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1673,'TMSIS - elig group'!$H:$H,$B1673,'TMSIS - elig group'!$C:$C,J$1),J1672),0)","v":0},{"$f":"IFERROR(IF($B1673<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1673,'TMSIS - elig group'!$H:$H,$B1673,'TMSIS - elig group'!$C:$C,K$1),K1672),0)","v":0},true,194272,424299,333373,379336,190128,312217,0,0,0]
["Massachusetts","2021-12-01",{"$f":"IF($B1675<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1675,'CMS monthly enrollment'!C:C,B1675,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1675,C1663:C1674,B1663:B1674))","v":1662727},{"$f":"IF($B1675<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1675,'CMS monthly enrollment'!C:C,B1675,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1675,D1663:D1674,B1663:B1674))","v":190745},{"$f":"IFERROR(IF($B1675<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1675,'TMSIS - elig group'!$H:$H,$B1675,'TMSIS - elig group'!$C:$C,E$1),E1674),0)","v":0.25882091068128837},{"$f":"IFERROR(IF($B1675<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1675,'TMSIS - elig group'!$H:$H,$B1675,'TMSIS - elig group'!$C:$C,F$1),F1674),0)","v":0.2033563307875062},{"$f":"IFERROR(IF($B1675<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1675,'TMSIS - elig group'!$H:$H,$B1675,'TMSIS - elig group'!$C:$C,G$1),G1674),0)","v":0.23139342648644537},{"$f":"IFERROR(IF($B1675<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1675,'TMSIS - elig group'!$H:$H,$B1675,'TMSIS - elig group'!$C:$C,H$1),H1674),0)","v":0.11597774973937711},{"$f":"IFERROR(IF($B1675<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1675,'TMSIS - elig group'!$H:$H,$B1675,'TMSIS - elig group'!$C:$C,I$1),I1674),0)","v":0.19045158230538292},{"$f":"IFERROR(IF($B1675<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1675,'TMSIS - elig group'!$H:$H,$B1675,'TMSIS - elig group'!$C:$C,J$1),J1674),0)","v":0},{"$f":"IFERROR(IF($B1675<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1675,'TMSIS - elig group'!$H:$H,$B1675,'TMSIS - elig group'!$C:$C,K$1),K1674),0)","v":0},true,190745,430349,338126,384744,192839,316669,0,0,0]
["Massachusetts","2022-04-01",{"$f":"IF($B1679<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1679,'CMS monthly enrollment'!C:C,B1679,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1679,C1667:C1678,B1667:B1678))","v":1703234},{"$f":"IF($B1679<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1679,'CMS monthly enrollment'!C:C,B1679,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1679,D1667:D1678,B1667:B1678))","v":189286},{"$f":"IFERROR(IF($B1679<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1679,'TMSIS - elig group'!$H:$H,$B1679,'TMSIS - elig group'!$C:$C,E$1),E1678),0)","v":0.25882091068128837},{"$f":"IFERROR(IF($B1679<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1679,'TMSIS - elig group'!$H:$H,$B1679,'TMSIS - elig group'!$C:$C,F$1),F1678),0)","v":0.2033563307875062},{"$f":"IFERROR(IF($B1679<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1679,'TMSIS - elig group'!$H:$H,$B1679,'TMSIS - elig group'!$C:$C,G$1),G1678),0)","v":0.23139342648644537},{"$f":"IFERROR(IF($B1679<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1679,'TMSIS - elig group'!$H:$H,$B1679,'TMSIS - elig group'!$C:$C,H$1),H1678),0)","v":0.11597774973937711},{"$f":"IFERROR(IF($B1679<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1679,'TMSIS - elig group'!$H:$H,$B1679,'TMSIS - elig group'!$C:$C,I$1),I1678),0)","v":0.19045158230538292},{"$f":"IFERROR(IF($B1679<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1679,'TMSIS - elig group'!$H:$H,$B1679,'TMSIS - elig group'!$C:$C,J$1),J1678),0)","v":0},{"$f":"IFERROR(IF($B1679<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1679,'TMSIS - elig group'!$H:$H,$B1679,'TMSIS - elig group'!$C:$C,K$1),K1678),0)","v":0},true,189286,440833,346363,394117,197537,324384,0,0,0]
["Massachusetts","2022-05-01",{"$f":"IF($B1680<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1680,'CMS monthly enrollment'!C:C,B1680,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1680,C1668:C1679,B1668:B1679))","v":1715277},{"$f":"IF($B1680<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1680,'CMS monthly enrollment'!C:C,B1680,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1680,D1668:D1679,B1668:B1679))","v":189650},{"$f":"IFERROR(IF($B1680<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1680,'TMSIS - elig group'!$H:$H,$B1680,'TMSIS - elig group'!$C:$C,E$1),E1679),0)","v":0.25882091068128837},{"$f":"IFERROR(IF($B1680<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1680,'TMSIS - elig group'!$H:$H,$B1680,'TMSIS - elig group'!$C:$C,F$1),F1679),0)","v":0.2033563307875062},{"$f":"IFERROR(IF($B1680<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1680,'TMSIS - elig group'!$H:$H,$B1680,'TMSIS - elig group'!$C:$C,G$1),G1679),0)","v":0.23139342648644537},{"$f":"IFERROR(IF($B1680<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1680,'TMSIS - elig group'!$H:$H,$B1680,'TMSIS - elig group'!$C:$C,H$1),H1679),0)","v":0.11597774973937711},{"$f":"IFERROR(IF($B1680<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1680,'TMSIS - elig group'!$H:$H,$B1680,'TMSIS - elig group'!$C:$C,I$1),I1679),0)","v":0.19045158230538292},{"$f":"IFERROR(IF($B1680<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1680,'TMSIS - elig group'!$H:$H,$B1680,'TMSIS - elig group'!$C:$C,J$1),J1679),0)","v":0},{"$f":"IFERROR(IF($B1680<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1680,'TMSIS - elig group'!$H:$H,$B1680,'TMSIS - elig group'!$C:$C,K$1),K1679),0)","v":0},{"$f":"SUM(E1680:K1680)=1","v":true},189650,443950,348812,396904,198934,326677,0,0,0]
["Massachusetts","2022-09-01",{"$f":"IF($B1684<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1684,'CMS monthly enrollment'!C:C,B1684,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1684,C1672:C1683,B1672:B1683))","v":1750015},{"$f":"IF($B1684<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1684,'CMS monthly enrollment'!C:C,B1684,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1684,D1672:D1683,B1672:B1683))","v":196302},{"$f":"IFERROR(IF($B1684<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1684,'TMSIS - elig group'!$H:$H,$B1684,'TMSIS - elig group'!$C:$C,E$1),E1683),0)","v":0.25882091068128837},{"$f":"IFERROR(IF($B1684<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1684,'TMSIS - elig group'!$H:$H,$B1684,'TMSIS - elig group'!$C:$C,F$1),F1683),0)","v":0.2033563307875062},{"$f":"IFERROR(IF($B1684<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1684,'TMSIS - elig group'!$H:$H,$B1684,'TMSIS - elig group'!$C:$C,G$1),G1683),0)","v":0.23139342648644537},{"$f":"IFERROR(IF($B1684<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1684,'TMSIS - elig group'!$H:$H,$B1684,'TMSIS - elig group'!$C:$C,H$1),H1683),0)","v":0.11597774973937711},{"$f":"IFERROR(IF($B1684<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1684,'TMSIS - elig group'!$H:$H,$B1684,'TMSIS - elig group'!$C:$C,I$1),I1683),0)","v":0.19045158230538292},{"$f":"IFERROR(IF($B1684<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1684,'TMSIS - elig group'!$H:$H,$B1684,'TMSIS - elig group'!$C:$C,J$1),J1683),0)","v":0},{"$f":"IFERROR(IF($B1684<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1684,'TMSIS - elig group'!$H:$H,$B1684,'TMSIS - elig group'!$C:$C,K$1),K1683),0)","v":0},true,196302,452940,355877,404942,202963,333293,0,0,0]
["Massachusetts","2022-10-01",{"$f":"IF($B1685<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1685,'CMS monthly enrollment'!C:C,B1685,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1685,C1673:C1684,B1673:B1684))","v":1755899},{"$f":"IF($B1685<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1685,'CMS monthly enrollment'!C:C,B1685,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1685,D1673:D1684,B1673:B1684))","v":202979},{"$f":"IFERROR(IF($B1685<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1685,'TMSIS - elig group'!$H:$H,$B1685,'TMSIS - elig group'!$C:$C,E$1),E1684),0)","v":0.25882091068128837},{"$f":"IFERROR(IF($B1685<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1685,'TMSIS - elig group'!$H:$H,$B1685,'TMSIS - elig group'!$C:$C,F$1),F1684),0)","v":0.2033563307875062},{"$f":"IFERROR(IF($B1685<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1685,'TMSIS - elig group'!$H:$H,$B1685,'TMSIS - elig group'!$C:$C,G$1),G1684),0)","v":0.23139342648644537},{"$f":"IFERROR(IF($B1685<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1685,'TMSIS - elig group'!$H:$H,$B1685,'TMSIS - elig group'!$C:$C,H$1),H1684),0)","v":0.11597774973937711},{"$f":"IFERROR(IF($B1685<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1685,'TMSIS - elig group'!$H:$H,$B1685,'TMSIS - elig group'!$C:$C,I$1),I1684),0)","v":0.19045158230538292},{"$f":"IFERROR(IF($B1685<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1685,'TMSIS - elig group'!$H:$H,$B1685,'TMSIS - elig group'!$C:$C,J$1),J1684),0)","v":0},{"$f":"IFERROR(IF($B1685<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1685,'TMSIS - elig group'!$H:$H,$B1685,'TMSIS - elig group'!$C:$C,K$1),K1684),0)","v":0},true,202979,454463,357073,406303,203645,334414,0,0,0]
["Massachusetts","2023-02-01",{"$f":"IF($B1689<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1689,'CMS monthly enrollment'!C:C,B1689,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1689,C1677:C1688,B1677:B1688))","v":1788628.6102744564},{"$f":"IF($B1689<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1689,'CMS monthly enrollment'!C:C,B1689,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1689,D1677:D1688,B1677:B1688))","v":207486.53113504453},{"$f":"IFERROR(IF($B1689<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1689,'TMSIS - elig group'!$H:$H,$B1689,'TMSIS - elig group'!$C:$C,E$1),E1688),0)","v":0.25882091068128837},{"$f":"IFERROR(IF($B1689<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1689,'TMSIS - elig group'!$H:$H,$B1689,'TMSIS - elig group'!$C:$C,F$1),F1688),0)","v":0.2033563307875062},{"$f":"IFERROR(IF($B1689<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1689,'TMSIS - elig group'!$H:$H,$B1689,'TMSIS - elig group'!$C:$C,G$1),G1688),0)","v":0.23139342648644537},{"$f":"IFERROR(IF($B1689<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1689,'TMSIS - elig group'!$H:$H,$B1689,'TMSIS - elig group'!$C:$C,H$1),H1688),0)","v":0.11597774973937711},{"$f":"IFERROR(IF($B1689<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1689,'TMSIS - elig group'!$H:$H,$B1689,'TMSIS - elig group'!$C:$C,I$1),I1688),0)","v":0.19045158230538292},{"$f":"IFERROR(IF($B1689<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1689,'TMSIS - elig group'!$H:$H,$B1689,'TMSIS - elig group'!$C:$C,J$1),J1688),0)","v":0},{"$f":"IFERROR(IF($B1689<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1689,'TMSIS - elig group'!$H:$H,$B1689,'TMSIS - elig group'!$C:$C,K$1),K1688),0)","v":0},true,207486.53113504453,462934,363729,413877,207441,340647,0,0,0]
["Massachusetts","2023-05-01",{"$f":"IF($B1692<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1692,'CMS monthly enrollment'!C:C,B1692,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1692,C1680:C1691,B1680:B1691))","v":1810940.0592481643},{"$f":"IF($B1692<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1692,'CMS monthly enrollment'!C:C,B1692,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1692,D1680:D1691,B1680:B1691))","v":215050.09569728374},{"$f":"IFERROR(IF($B1692<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1692,'TMSIS - elig group'!$H:$H,$B1692,'TMSIS - elig group'!$C:$C,E$1),E1691),0)","v":0.25882091068128837},{"$f":"IFERROR(IF($B1692<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1692,'TMSIS - elig group'!$H:$H,$B1692,'TMSIS - elig group'!$C:$C,F$1),F1691),0)","v":0.2033563307875062},{"$f":"IFERROR(IF($B1692<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1692,'TMSIS - elig group'!$H:$H,$B1692,'TMSIS - elig group'!$C:$C,G$1),G1691),0)","v":0.23139342648644537},{"$f":"IFERROR(IF($B1692<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1692,'TMSIS - elig group'!$H:$H,$B1692,'TMSIS - elig group'!$C:$C,H$1),H1691),0)","v":0.11597774973937711},{"$f":"IFERROR(IF($B1692<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1692,'TMSIS - elig group'!$H:$H,$B1692,'TMSIS - elig group'!$C:$C,I$1),I1691),0)","v":0.19045158230538292},{"$f":"IFERROR(IF($B1692<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1692,'TMSIS - elig group'!$H:$H,$B1692,'TMSIS - elig group'!$C:$C,J$1),J1691),0)","v":0},{"$f":"IFERROR(IF($B1692<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1692,'TMSIS - elig group'!$H:$H,$B1692,'TMSIS - elig group'!$C:$C,K$1),K1691),0)","v":0},true,215050.09569728374,468709,368266,419040,210029,344896,0,0,0]
["Massachusetts","2023-08-01",{"$f":"IF($B1695<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1695,'CMS monthly enrollment'!C:C,B1695,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1695,C1683:C1694,B1683:B1694))","v":1834453.4317613244},{"$f":"IF($B1695<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1695,'CMS monthly enrollment'!C:C,B1695,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1695,D1683:D1694,B1683:B1694))","v":221879.09670054354},{"$f":"IFERROR(IF($B1695<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1695,'TMSIS - elig group'!$H:$H,$B1695,'TMSIS - elig group'!$C:$C,E$1),E1694),0)","v":0.25882091068128837},{"$f":"IFERROR(IF($B1695<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1695,'TMSIS - elig group'!$H:$H,$B1695,'TMSIS - elig group'!$C:$C,F$1),F1694),0)","v":0.2033563307875062},{"$f":"IFERROR(IF($B1695<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1695,'TMSIS - elig group'!$H:$H,$B1695,'TMSIS - elig group'!$C:$C,G$1),G1694),0)","v":0.23139342648644537},{"$f":"IFERROR(IF($B1695<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1695,'TMSIS - elig group'!$H:$H,$B1695,'TMSIS - elig group'!$C:$C,H$1),H1694),0)","v":0.11597774973937711},{"$f":"IFERROR(IF($B1695<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1695,'TMSIS - elig group'!$H:$H,$B1695,'TMSIS - elig group'!$C:$C,I$1),I1694),0)","v":0.19045158230538292},{"$f":"IFERROR(IF($B1695<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1695,'TMSIS - elig group'!$H:$H,$B1695,'TMSIS - elig group'!$C:$C,J$1),J1694),0)","v":0},{"$f":"IFERROR(IF($B1695<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1695,'TMSIS - elig group'!$H:$H,$B1695,'TMSIS - elig group'!$C:$C,K$1),K1694),0)","v":0},true,221879.09670054354,474795,373048,424480,212756,349375,0,0,0]
["Massachusetts","2023-11-01",{"$f":"IF($B1698<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1698,'CMS monthly enrollment'!C:C,B1698,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1698,C1686:C1697,B1686:B1697))","v":1858947.6435641553},{"$f":"IF($B1698<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1698,'CMS monthly enrollment'!C:C,B1698,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1698,D1686:D1697,B1686:B1697))","v":227582.5548571907},{"$f":"IFERROR(IF($B1698<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1698,'TMSIS - elig group'!$H:$H,$B1698,'TMSIS - elig group'!$C:$C,E$1),E1697),0)","v":0.25882091068128837},{"$f":"IFERROR(IF($B1698<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1698,'TMSIS - elig group'!$H:$H,$B1698,'TMSIS - elig group'!$C:$C,F$1),F1697),0)","v":0.2033563307875062},{"$f":"IFERROR(IF($B1698<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1698,'TMSIS - elig group'!$H:$H,$B1698,'TMSIS - elig group'!$C:$C,G$1),G1697),0)","v":0.23139342648644537},{"$f":"IFERROR(IF($B1698<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1698,'TMSIS - elig group'!$H:$H,$B1698,'TMSIS - elig group'!$C:$C,H$1),H1697),0)","v":0.11597774973937711},{"$f":"IFERROR(IF($B1698<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1698,'TMSIS - elig group'!$H:$H,$B1698,'TMSIS - elig group'!$C:$C,I$1),I1697),0)","v":0.19045158230538292},{"$f":"IFERROR(IF($B1698<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1698,'TMSIS - elig group'!$H:$H,$B1698,'TMSIS - elig group'!$C:$C,J$1),J1697),0)","v":0},{"$f":"IFERROR(IF($B1698<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1698,'TMSIS - elig group'!$H:$H,$B1698,'TMSIS - elig group'!$C:$C,K$1),K1697),0)","v":0},true,227582.5548571907,481135,378029,430148,215597,354040,0,0,0]
["Massachusetts","2024-02-01",{"$f":"IF($B1701<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1701,'CMS monthly enrollment'!C:C,B1701,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1701,C1689:C1700,B1689:B1700))","v":1882481.9496912491},{"$f":"IF($B1701<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1701,'CMS monthly enrollment'!C:C,B1701,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1701,D1689:D1700,B1689:B1700))","v":234715.63244338706},{"$f":"IFERROR(IF($B1701<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1701,'TMSIS - elig group'!$H:$H,$B1701,'TMSIS - elig group'!$C:$C,E$1),E1700),0)","v":0.25882091068128837},{"$f":"IFERROR(IF($B1701<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1701,'TMSIS - elig group'!$H:$H,$B1701,'TMSIS - elig group'!$C:$C,F$1),F1700),0)","v":0.2033563307875062},{"$f":"IFERROR(IF($B1701<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1701,'TMSIS - elig group'!$H:$H,$B1701,'TMSIS - elig group'!$C:$C,G$1),G1700),0)","v":0.23139342648644537},{"$f":"IFERROR(IF($B1701<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1701,'TMSIS - elig group'!$H:$H,$B1701,'TMSIS - elig group'!$C:$C,H$1),H1700),0)","v":0.11597774973937711},{"$f":"IFERROR(IF($B1701<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1701,'TMSIS - elig group'!$H:$H,$B1701,'TMSIS - elig group'!$C:$C,I$1),I1700),0)","v":0.19045158230538292},{"$f":"IFERROR(IF($B1701<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1701,'TMSIS - elig group'!$H:$H,$B1701,'TMSIS - elig group'!$C:$C,J$1),J1700),0)","v":0},{"$f":"IFERROR(IF($B1701<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1701,'TMSIS - elig group'!$H:$H,$B1701,'TMSIS - elig group'!$C:$C,K$1),K1700),0)","v":0},true,234715.63244338706,487226,382815,435594,218326,358522,0,0,0]
["Massachusetts","2024-03-01",{"$f":"IF($B1702<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1702,'CMS monthly enrollment'!C:C,B1702,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1702,C1690:C1701,B1690:B1701))","v":1890058.5433785357},{"$f":"IF($B1702<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1702,'CMS monthly enrollment'!C:C,B1702,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1702,D1690:D1701,B1690:B1701))","v":236676.76329520624},{"$f":"IFERROR(IF($B1702<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1702,'TMSIS - elig group'!$H:$H,$B1702,'TMSIS - elig group'!$C:$C,E$1),E1701),0)","v":0.25882091068128837},{"$f":"IFERROR(IF($B1702<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1702,'TMSIS - elig group'!$H:$H,$B1702,'TMSIS - elig group'!$C:$C,F$1),F1701),0)","v":0.2033563307875062},{"$f":"IFERROR(IF($B1702<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1702,'TMSIS - elig group'!$H:$H,$B1702,'TMSIS - elig group'!$C:$C,G$1),G1701),0)","v":0.23139342648644537},{"$f":"IFERROR(IF($B1702<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1702,'TMSIS - elig group'!$H:$H,$B1702,'TMSIS - elig group'!$C:$C,H$1),H1701),0)","v":0.11597774973937711},{"$f":"IFERROR(IF($B1702<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1702,'TMSIS - elig group'!$H:$H,$B1702,'TMSIS - elig group'!$C:$C,I$1),I1701),0)","v":0.19045158230538292},{"$f":"IFERROR(IF($B1702<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1702,'TMSIS - elig group'!$H:$H,$B1702,'TMSIS - elig group'!$C:$C,J$1),J1701),0)","v":0},{"$f":"IFERROR(IF($B1702<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1702,'TMSIS - elig group'!$H:$H,$B1702,'TMSIS - elig group'!$C:$C,K$1),K1701),0)","v":0},true,236676.76329520624,489187,384355,437347,219205,359965,0,0,0]
["Massachusetts","2024-07-01",{"$f":"IF($B1706<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1706,'CMS monthly enrollment'!C:C,B1706,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1706,C1694:C1705,B1694:B1705))","v":1922099.7023628913},{"$f":"IF($B1706<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1706,'CMS monthly enrollment'!C:C,B1706,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1706,D1694:D1705,B1694:B1705))","v":245063.85221454361},{"$f":"IFERROR(IF($B1706<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1706,'TMSIS - elig group'!$H:$H,$B1706,'TMSIS - elig group'!$C:$C,E$1),E1705),0)","v":0.25882091068128837},{"$f":"IFERROR(IF($B1706<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1706,'TMSIS - elig group'!$H:$H,$B1706,'TMSIS - elig group'!$C:$C,F$1),F1705),0)","v":0.2033563307875062},{"$f":"IFERROR(IF($B1706<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1706,'TMSIS - elig group'!$H:$H,$B1706,'TMSIS - elig group'!$C:$C,G$1),G1705),0)","v":0.23139342648644537},{"$f":"IFERROR(IF($B1706<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1706,'TMSIS - elig group'!$H:$H,$B1706,'TMSIS - elig group'!$C:$C,H$1),H1705),0)","v":0.11597774973937711},{"$f":"IFERROR(IF($B1706<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1706,'TMSIS - elig group'!$H:$H,$B1706,'TMSIS - elig group'!$C:$C,I$1),I1705),0)","v":0.19045158230538292},{"$f":"IFERROR(IF($B1706<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1706,'TMSIS - elig group'!$H:$H,$B1706,'TMSIS - elig group'!$C:$C,J$1),J1705),0)","v":0},{"$f":"IFERROR(IF($B1706<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1706,'TMSIS - elig group'!$H:$H,$B1706,'TMSIS - elig group'!$C:$C,K$1),K1705),0)","v":0},true,245063.85221454361,497480,390871,444761,222921,366067,0,0,0]
["Massachusetts","2024-08-01",{"$f":"IF($B1707<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1707,'CMS monthly enrollment'!C:C,B1707,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1707,C1695:C1706,B1695:B1706))","v":1930160.9356348868},{"$f":"IF($B1707<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1707,'CMS monthly enrollment'!C:C,B1707,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1707,D1695:D1706,B1695:B1706))","v":247339.87760653486},{"$f":"IFERROR(IF($B1707<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1707,'TMSIS - elig group'!$H:$H,$B1707,'TMSIS - elig group'!$C:$C,E$1),E1706),0)","v":0.25882091068128837},{"$f":"IFERROR(IF($B1707<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1707,'TMSIS - elig group'!$H:$H,$B1707,'TMSIS - elig group'!$C:$C,F$1),F1706),0)","v":0.2033563307875062},{"$f":"IFERROR(IF($B1707<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1707,'TMSIS - elig group'!$H:$H,$B1707,'TMSIS - elig group'!$C:$C,G$1),G1706),0)","v":0.23139342648644537},{"$f":"IFERROR(IF($B1707<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1707,'TMSIS - elig group'!$H:$H,$B1707,'TMSIS - elig group'!$C:$C,H$1),H1706),0)","v":0.11597774973937711},{"$f":"IFERROR(IF($B1707<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1707,'TMSIS - elig group'!$H:$H,$B1707,'TMSIS - elig group'!$C:$C,I$1),I1706),0)","v":0.19045158230538292},{"$f":"IFERROR(IF($B1707<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1707,'TMSIS - elig group'!$H:$H,$B1707,'TMSIS - elig group'!$C:$C,J$1),J1706),0)","v":0},{"$f":"IFERROR(IF($B1707<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1707,'TMSIS - elig group'!$H:$H,$B1707,'TMSIS - elig group'!$C:$C,K$1),K1706),0)","v":0},true,247339.87760653486,499566,392510,446627,223856,367602,0,0,0]
["Massachusetts","2024-12-01",{"$f":"IF($B1711<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1711,'CMS monthly enrollment'!C:C,B1711,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1711,C1699:C1710,B1699:B1710))","v":1961827.2615184616},{"$f":"IF($B1711<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1711,'CMS monthly enrollment'!C:C,B1711,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1711,D1699:D1710,B1699:B1710))","v":255994.74092970463},{"$f":"IFERROR(IF($B1711<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1711,'TMSIS - elig group'!$H:$H,$B1711,'TMSIS - elig group'!$C:$C,E$1),E1710),0)","v":0.25882091068128837},{"$f":"IFERROR(IF($B1711<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1711,'TMSIS - elig group'!$H:$H,$B1711,'TMSIS - elig group'!$C:$C,F$1),F1710),0)","v":0.2033563307875062},{"$f":"IFERROR(IF($B1711<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1711,'TMSIS - elig group'!$H:$H,$B1711,'TMSIS - elig group'!$C:$C,G$1),G1710),0)","v":0.23139342648644537},{"$f":"IFERROR(IF($B1711<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1711,'TMSIS - elig group'!$H:$H,$B1711,'TMSIS - elig group'!$C:$C,H$1),H1710),0)","v":0.11597774973937711},{"$f":"IFERROR(IF($B1711<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1711,'TMSIS - elig group'!$H:$H,$B1711,'TMSIS - elig group'!$C:$C,I$1),I1710),0)","v":0.19045158230538292},{"$f":"IFERROR(IF($B1711<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1711,'TMSIS - elig group'!$H:$H,$B1711,'TMSIS - elig group'!$C:$C,J$1),J1710),0)","v":0},{"$f":"IFERROR(IF($B1711<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1711,'TMSIS - elig group'!$H:$H,$B1711,'TMSIS - elig group'!$C:$C,K$1),K1710),0)","v":0},true,255994.74092970463,507762,398950,453954,227528,373633,0,0,0]
["Massachusetts","2025-02-01",{"$f":"IF($B1713<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1713,'CMS monthly enrollment'!C:C,B1713,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1713,C1701:C1712,B1701:B1712))","v":1978061.8702366482},{"$f":"IF($B1713<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1713,'CMS monthly enrollment'!C:C,B1713,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1713,D1701:D1712,B1701:B1712))","v":260356.81543759489},{"$f":"IFERROR(IF($B1713<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1713,'TMSIS - elig group'!$H:$H,$B1713,'TMSIS - elig group'!$C:$C,E$1),E1712),0)","v":0.25882091068128837},{"$f":"IFERROR(IF($B1713<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1713,'TMSIS - elig group'!$H:$H,$B1713,'TMSIS - elig group'!$C:$C,F$1),F1712),0)","v":0.2033563307875062},{"$f":"IFERROR(IF($B1713<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1713,'TMSIS - elig group'!$H:$H,$B1713,'TMSIS - elig group'!$C:$C,G$1),G1712),0)","v":0.23139342648644537},{"$f":"IFERROR(IF($B1713<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1713,'TMSIS - elig group'!$H:$H,$B1713,'TMSIS - elig group'!$C:$C,H$1),H1712),0)","v":0.11597774973937711},{"$f":"IFERROR(IF($B1713<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1713,'TMSIS - elig group'!$H:$H,$B1713,'TMSIS - elig group'!$C:$C,I$1),I1712),0)","v":0.19045158230538292},{"$f":"IFERROR(IF($B1713<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1713,'TMSIS - elig group'!$H:$H,$B1713,'TMSIS - elig group'!$C:$C,J$1),J1712),0)","v":0},{"$f":"IFERROR(IF($B1713<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1713,'TMSIS - elig group'!$H:$H,$B1713,'TMSIS - elig group'!$C:$C,K$1),K1712),0)","v":0},true,260356.81543759489,511964,402251,457711,229411,376725,0,0,0]
["Massachusetts","2025-06-01",{"$f":"IF($B1717<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1717,'CMS monthly enrollment'!C:C,B1717,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1717,C1705:C1716,B1705:B1716))","v":2009258.1741940733},{"$f":"IF($B1717<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1717,'CMS monthly enrollment'!C:C,B1717,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1717,D1705:D1716,B1705:B1716))","v":268926.67620452587},{"$f":"IFERROR(IF($B1717<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1717,'TMSIS - elig group'!$H:$H,$B1717,'TMSIS - elig group'!$C:$C,E$1),E1716),0)","v":0.25882091068128837},{"$f":"IFERROR(IF($B1717<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1717,'TMSIS - elig group'!$H:$H,$B1717,'TMSIS - elig group'!$C:$C,F$1),F1716),0)","v":0.2033563307875062},{"$f":"IFERROR(IF($B1717<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1717,'TMSIS - elig group'!$H:$H,$B1717,'TMSIS - elig group'!$C:$C,G$1),G1716),0)","v":0.23139342648644537},{"$f":"IFERROR(IF($B1717<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1717,'TMSIS - elig group'!$H:$H,$B1717,'TMSIS - elig group'!$C:$C,H$1),H1716),0)","v":0.11597774973937711},{"$f":"IFERROR(IF($B1717<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1717,'TMSIS - elig group'!$H:$H,$B1717,'TMSIS - elig group'!$C:$C,I$1),I1716),0)","v":0.19045158230538292},{"$f":"IFERROR(IF($B1717<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1717,'TMSIS - elig group'!$H:$H,$B1717,'TMSIS - elig group'!$C:$C,J$1),J1716),0)","v":0},{"$f":"IFERROR(IF($B1717<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1717,'TMSIS - elig group'!$H:$H,$B1717,'TMSIS - elig group'!$C:$C,K$1),K1716),0)","v":0},true,268926.67620452587,520038,408595,464929,233029,382666,0,0,0]
["Michigan","2019-03-01",{"$f":"IF($B1720<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1720,'CMS monthly enrollment'!C:C,B1720,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1720,C1708:C1719,B1708:B1719))","v":2285967},{"$f":"IF($B1720<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1720,'CMS monthly enrollment'!C:C,B1720,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1720,D1708:D1719,B1708:B1719))","v":61969},{"$f":"IFERROR(IF($B1720<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1720,'TMSIS - elig group'!$H:$H,$B1720,'TMSIS - elig group'!$C:$C,E$1),E1719),0)","v":0.3776208673558249},{"$f":"IFERROR(IF($B1720<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1720,'TMSIS - elig group'!$H:$H,$B1720,'TMSIS - elig group'!$C:$C,F$1),F1719),0)","v":0.29152499308451241},{"$f":"IFERROR(IF($B1720<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1720,'TMSIS - elig group'!$H:$H,$B1720,'TMSIS - elig group'!$C:$C,G$1),G1719),0)","v":0.13210609894782135},{"$f":"IFERROR(IF($B1720<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1720,'TMSIS - elig group'!$H:$H,$B1720,'TMSIS - elig group'!$C:$C,H$1),H1719),0)","v":6.470150706404254E-2},{"$f":"IFERROR(IF($B1720<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1720,'TMSIS - elig group'!$H:$H,$B1720,'TMSIS - elig group'!$C:$C,I$1),I1719),0)","v":0.13404653354779883},{"$f":"IFERROR(IF($B1720<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1720,'TMSIS - elig group'!$H:$H,$B1720,'TMSIS - elig group'!$C:$C,J$1),J1719),0)","v":0},{"$f":"IFERROR(IF($B1720<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1720,'TMSIS - elig group'!$H:$H,$B1720,'TMSIS - elig group'!$C:$C,K$1),K1719),0)","v":0},true,61969,863229,666417,301990,147906,306426,0,0,0]
["Michigan","2019-06-01",{"$f":"IF($B1723<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1723,'CMS monthly enrollment'!C:C,B1723,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1723,C1711:C1722,B1711:B1722))","v":2244066},{"$f":"IF($B1723<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1723,'CMS monthly enrollment'!C:C,B1723,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1723,D1711:D1722,B1711:B1722))","v":61767},{"$f":"IFERROR(IF($B1723<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1723,'TMSIS - elig group'!$H:$H,$B1723,'TMSIS - elig group'!$C:$C,E$1),E1722),0)","v":0.37903700530794338},{"$f":"IFERROR(IF($B1723<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1723,'TMSIS - elig group'!$H:$H,$B1723,'TMSIS - elig group'!$C:$C,F$1),F1722),0)","v":0.286210619393657},{"$f":"IFERROR(IF($B1723<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1723,'TMSIS - elig group'!$H:$H,$B1723,'TMSIS - elig group'!$C:$C,G$1),G1722),0)","v":0.1313187863788671},{"$f":"IFERROR(IF($B1723<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1723,'TMSIS - elig group'!$H:$H,$B1723,'TMSIS - elig group'!$C:$C,H$1),H1722),0)","v":6.6157247718218931E-2},{"$f":"IFERROR(IF($B1723<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1723,'TMSIS - elig group'!$H:$H,$B1723,'TMSIS - elig group'!$C:$C,I$1),I1722),0)","v":0.13727634120131357},{"$f":"IFERROR(IF($B1723<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1723,'TMSIS - elig group'!$H:$H,$B1723,'TMSIS - elig group'!$C:$C,J$1),J1722),0)","v":0},{"$f":"IFERROR(IF($B1723<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1723,'TMSIS - elig group'!$H:$H,$B1723,'TMSIS - elig group'!$C:$C,K$1),K1722),0)","v":0},true,61767,850584,642276,294688,148461,308057,0,0,0]
["Michigan","2019-07-01",{"$f":"IF($B1724<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1724,'CMS monthly enrollment'!C:C,B1724,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1724,C1712:C1723,B1712:B1723))","v":2242127},{"$f":"IF($B1724<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1724,'CMS monthly enrollment'!C:C,B1724,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1724,D1712:D1723,B1712:B1723))","v":63100},{"$f":"IFERROR(IF($B1724<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1724,'TMSIS - elig group'!$H:$H,$B1724,'TMSIS - elig group'!$C:$C,E$1),E1723),0)","v":0.37894596634551347},{"$f":"IFERROR(IF($B1724<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1724,'TMSIS - elig group'!$H:$H,$B1724,'TMSIS - elig group'!$C:$C,F$1),F1723),0)","v":0.28512112146996066},{"$f":"IFERROR(IF($B1724<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1724,'TMSIS - elig group'!$H:$H,$B1724,'TMSIS - elig group'!$C:$C,G$1),G1723),0)","v":0.13126665488276554},{"$f":"IFERROR(IF($B1724<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1724,'TMSIS - elig group'!$H:$H,$B1724,'TMSIS - elig group'!$C:$C,H$1),H1723),0)","v":6.6696601126395749E-2},{"$f":"IFERROR(IF($B1724<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1724,'TMSIS - elig group'!$H:$H,$B1724,'TMSIS - elig group'!$C:$C,I$1),I1723),0)","v":0.13796965617536455},{"$f":"IFERROR(IF($B1724<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1724,'TMSIS - elig group'!$H:$H,$B1724,'TMSIS - elig group'!$C:$C,J$1),J1723),0)","v":0},{"$f":"IFERROR(IF($B1724<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1724,'TMSIS - elig group'!$H:$H,$B1724,'TMSIS - elig group'!$C:$C,K$1),K1723),0)","v":0},true,63100,849645,639278,294317,149542,309345,0,0,0]
["Michigan","2019-09-01",{"$f":"IF($B1726<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1726,'CMS monthly enrollment'!C:C,B1726,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1726,C1714:C1725,B1714:B1725))","v":2239555},{"$f":"IF($B1726<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1726,'CMS monthly enrollment'!C:C,B1726,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1726,D1714:D1725,B1714:B1725))","v":65524},{"$f":"IFERROR(IF($B1726<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1726,'TMSIS - elig group'!$H:$H,$B1726,'TMSIS - elig group'!$C:$C,E$1),E1725),0)","v":0.37839945033997646},{"$f":"IFERROR(IF($B1726<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1726,'TMSIS - elig group'!$H:$H,$B1726,'TMSIS - elig group'!$C:$C,F$1),F1725),0)","v":0.28501380434281692},{"$f":"IFERROR(IF($B1726<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1726,'TMSIS - elig group'!$H:$H,$B1726,'TMSIS - elig group'!$C:$C,G$1),G1725),0)","v":0.13061840942130687},{"$f":"IFERROR(IF($B1726<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1726,'TMSIS - elig group'!$H:$H,$B1726,'TMSIS - elig group'!$C:$C,H$1),H1725),0)","v":6.7200127360249357E-2},{"$f":"IFERROR(IF($B1726<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1726,'TMSIS - elig group'!$H:$H,$B1726,'TMSIS - elig group'!$C:$C,I$1),I1725),0)","v":0.13876820853565039},{"$f":"IFERROR(IF($B1726<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1726,'TMSIS - elig group'!$H:$H,$B1726,'TMSIS - elig group'!$C:$C,J$1),J1725),0)","v":0},{"$f":"IFERROR(IF($B1726<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1726,'TMSIS - elig group'!$H:$H,$B1726,'TMSIS - elig group'!$C:$C,K$1),K1725),0)","v":0},true,65524,847446,638304,292527,150498,310779,0,0,0]
["Michigan","2019-12-01",{"$f":"IF($B1729<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1729,'CMS monthly enrollment'!C:C,B1729,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1729,C1717:C1728,B1717:B1728))","v":2252826},{"$f":"IF($B1729<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1729,'CMS monthly enrollment'!C:C,B1729,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1729,D1717:D1728,B1717:B1728))","v":67478},{"$f":"IFERROR(IF($B1729<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1729,'TMSIS - elig group'!$H:$H,$B1729,'TMSIS - elig group'!$C:$C,E$1),E1728),0)","v":0.37604516451723469},{"$f":"IFERROR(IF($B1729<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1729,'TMSIS - elig group'!$H:$H,$B1729,'TMSIS - elig group'!$C:$C,F$1),F1728),0)","v":0.28960089156276275},{"$f":"IFERROR(IF($B1729<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1729,'TMSIS - elig group'!$H:$H,$B1729,'TMSIS - elig group'!$C:$C,G$1),G1728),0)","v":0.12887679667096594},{"$f":"IFERROR(IF($B1729<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1729,'TMSIS - elig group'!$H:$H,$B1729,'TMSIS - elig group'!$C:$C,H$1),H1728),0)","v":6.7194963136828309E-2},{"$f":"IFERROR(IF($B1729<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1729,'TMSIS - elig group'!$H:$H,$B1729,'TMSIS - elig group'!$C:$C,I$1),I1728),0)","v":0.1382821841122083},{"$f":"IFERROR(IF($B1729<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1729,'TMSIS - elig group'!$H:$H,$B1729,'TMSIS - elig group'!$C:$C,J$1),J1728),0)","v":0},{"$f":"IFERROR(IF($B1729<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1729,'TMSIS - elig group'!$H:$H,$B1729,'TMSIS - elig group'!$C:$C,K$1),K1728),0)","v":0},true,67478,847164,652420,290337,151379,311526,0,0,0]
["Michigan","2020-04-01",{"$f":"IF($B1733<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1733,'CMS monthly enrollment'!C:C,B1733,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1733,C1721:C1732,B1721:B1732))","v":2325994},{"$f":"IF($B1733<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1733,'CMS monthly enrollment'!C:C,B1733,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1733,D1721:D1732,B1721:B1732))","v":66163},{"$f":"IFERROR(IF($B1733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1733,'TMSIS - elig group'!$H:$H,$B1733,'TMSIS - elig group'!$C:$C,E$1),E1732),0)","v":0.37180894198401032},{"$f":"IFERROR(IF($B1733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1733,'TMSIS - elig group'!$H:$H,$B1733,'TMSIS - elig group'!$C:$C,F$1),F1732),0)","v":0.293818018879488},{"$f":"IFERROR(IF($B1733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1733,'TMSIS - elig group'!$H:$H,$B1733,'TMSIS - elig group'!$C:$C,G$1),G1732),0)","v":0.13177165057118204},{"$f":"IFERROR(IF($B1733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1733,'TMSIS - elig group'!$H:$H,$B1733,'TMSIS - elig group'!$C:$C,H$1),H1732),0)","v":6.6551047593226498E-2},{"$f":"IFERROR(IF($B1733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1733,'TMSIS - elig group'!$H:$H,$B1733,'TMSIS - elig group'!$C:$C,I$1),I1732),0)","v":0.13604425290948513},{"$f":"IFERROR(IF($B1733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1733,'TMSIS - elig group'!$H:$H,$B1733,'TMSIS - elig group'!$C:$C,J$1),J1732),0)","v":0},{"$f":"IFERROR(IF($B1733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1733,'TMSIS - elig group'!$H:$H,$B1733,'TMSIS - elig group'!$C:$C,K$1),K1732),0)","v":6.0880626080123778E-6},true,66163,864825,683419,306500,154797,316438,0,14,0]
["Michigan","2020-06-01",{"$f":"IF($B1735<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1735,'CMS monthly enrollment'!C:C,B1735,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1735,C1723:C1734,B1723:B1734))","v":2394517},{"$f":"IF($B1735<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1735,'CMS monthly enrollment'!C:C,B1735,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1735,D1723:D1734,B1723:B1734))","v":59371},{"$f":"IFERROR(IF($B1735<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1735,'TMSIS - elig group'!$H:$H,$B1735,'TMSIS - elig group'!$C:$C,E$1),E1734),0)","v":0.37154321421547992},{"$f":"IFERROR(IF($B1735<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1735,'TMSIS - elig group'!$H:$H,$B1735,'TMSIS - elig group'!$C:$C,F$1),F1734),0)","v":0.30189019001412926},{"$f":"IFERROR(IF($B1735<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1735,'TMSIS - elig group'!$H:$H,$B1735,'TMSIS - elig group'!$C:$C,G$1),G1734),0)","v":0.12850496260767719},{"$f":"IFERROR(IF($B1735<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1735,'TMSIS - elig group'!$H:$H,$B1735,'TMSIS - elig group'!$C:$C,H$1),H1734),0)","v":6.4755968595029578E-2},{"$f":"IFERROR(IF($B1735<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1735,'TMSIS - elig group'!$H:$H,$B1735,'TMSIS - elig group'!$C:$C,I$1),I1734),0)","v":0.13330013607978081},{"$f":"IFERROR(IF($B1735<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1735,'TMSIS - elig group'!$H:$H,$B1735,'TMSIS - elig group'!$C:$C,J$1),J1734),0)","v":0},{"$f":"IFERROR(IF($B1735<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1735,'TMSIS - elig group'!$H:$H,$B1735,'TMSIS - elig group'!$C:$C,K$1),K1734),0)","v":5.5284879032735759E-6},true,59371,889667,722881,307707,155059,319189,0,13,0]
["Michigan","2020-10-01",{"$f":"IF($B1739<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1739,'CMS monthly enrollment'!C:C,B1739,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1739,C1727:C1738,B1727:B1738))","v":2522737},{"$f":"IF($B1739<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1739,'CMS monthly enrollment'!C:C,B1739,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1739,D1727:D1738,B1727:B1738))","v":59401},{"$f":"IFERROR(IF($B1739<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1739,'TMSIS - elig group'!$H:$H,$B1739,'TMSIS - elig group'!$C:$C,E$1),E1738),0)","v":0.36793355887710882},{"$f":"IFERROR(IF($B1739<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1739,'TMSIS - elig group'!$H:$H,$B1739,'TMSIS - elig group'!$C:$C,F$1),F1738),0)","v":0.31331160871549424},{"$f":"IFERROR(IF($B1739<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1739,'TMSIS - elig group'!$H:$H,$B1739,'TMSIS - elig group'!$C:$C,G$1),G1738),0)","v":0.12713540546962512},{"$f":"IFERROR(IF($B1739<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1739,'TMSIS - elig group'!$H:$H,$B1739,'TMSIS - elig group'!$C:$C,H$1),H1738),0)","v":6.361579108159178E-2},{"$f":"IFERROR(IF($B1739<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1739,'TMSIS - elig group'!$H:$H,$B1739,'TMSIS - elig group'!$C:$C,I$1),I1738),0)","v":0.12799760124011361},{"$f":"IFERROR(IF($B1739<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1739,'TMSIS - elig group'!$H:$H,$B1739,'TMSIS - elig group'!$C:$C,J$1),J1738),0)","v":0},{"$f":"IFERROR(IF($B1739<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1739,'TMSIS - elig group'!$H:$H,$B1739,'TMSIS - elig group'!$C:$C,K$1),K1738),0)","v":6.0346160664109501E-6},true,59401,928200,790403,320729,160486,322904,0,15,0]
["Michigan","2021-01-01",{"$f":"IF($B1742<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1742,'CMS monthly enrollment'!C:C,B1742,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1742,C1730:C1741,B1730:B1741))","v":2612538},{"$f":"IF($B1742<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1742,'CMS monthly enrollment'!C:C,B1742,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1742,D1730:D1741,B1730:B1741))","v":60730},{"$f":"IFERROR(IF($B1742<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1742,'TMSIS - elig group'!$H:$H,$B1742,'TMSIS - elig group'!$C:$C,E$1),E1741),0)","v":0.3640898785885075},{"$f":"IFERROR(IF($B1742<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1742,'TMSIS - elig group'!$H:$H,$B1742,'TMSIS - elig group'!$C:$C,F$1),F1741),0)","v":0.32149699772699269},{"$f":"IFERROR(IF($B1742<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1742,'TMSIS - elig group'!$H:$H,$B1742,'TMSIS - elig group'!$C:$C,G$1),G1741),0)","v":0.12659971832710795},{"$f":"IFERROR(IF($B1742<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1742,'TMSIS - elig group'!$H:$H,$B1742,'TMSIS - elig group'!$C:$C,H$1),H1741),0)","v":6.2578155374544531E-2},{"$f":"IFERROR(IF($B1742<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1742,'TMSIS - elig group'!$H:$H,$B1742,'TMSIS - elig group'!$C:$C,I$1),I1741),0)","v":0.12522971685898576},{"$f":"IFERROR(IF($B1742<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1742,'TMSIS - elig group'!$H:$H,$B1742,'TMSIS - elig group'!$C:$C,J$1),J1741),0)","v":0},{"$f":"IFERROR(IF($B1742<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1742,'TMSIS - elig group'!$H:$H,$B1742,'TMSIS - elig group'!$C:$C,K$1),K1741),0)","v":5.5331238615597656E-6},true,60730,951199,839923,330747,163488,327167,0,14,0]
["Michigan",{"$f":"B1667","v":"2021-04-01"},{"$f":"IF($B1745<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1745,'CMS monthly enrollment'!C:C,B1745,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1745,C1733:C1744,B1733:B1744))","v":2663214},{"$f":"IF($B1745<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1745,'CMS monthly enrollment'!C:C,B1745,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1745,D1733:D1744,B1733:B1744))","v":64863},{"$f":"IFERROR(IF($B1745<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1745,'TMSIS - elig group'!$H:$H,$B1745,'TMSIS - elig group'!$C:$C,E$1),E1744),0)","v":0.3640898785885075},{"$f":"IFERROR(IF($B1745<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1745,'TMSIS - elig group'!$H:$H,$B1745,'TMSIS - elig group'!$C:$C,F$1),F1744),0)","v":0.32149699772699269},{"$f":"IFERROR(IF($B1745<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1745,'TMSIS - elig group'!$H:$H,$B1745,'TMSIS - elig group'!$C:$C,G$1),G1744),0)","v":0.12659971832710795},{"$f":"IFERROR(IF($B1745<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1745,'TMSIS - elig group'!$H:$H,$B1745,'TMSIS - elig group'!$C:$C,H$1),H1744),0)","v":6.2578155374544531E-2},{"$f":"IFERROR(IF($B1745<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1745,'TMSIS - elig group'!$H:$H,$B1745,'TMSIS - elig group'!$C:$C,I$1),I1744),0)","v":0.12522971685898576},{"$f":"IFERROR(IF($B1745<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1745,'TMSIS - elig group'!$H:$H,$B1745,'TMSIS - elig group'!$C:$C,J$1),J1744),0)","v":0},{"$f":"IFERROR(IF($B1745<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1745,'TMSIS - elig group'!$H:$H,$B1745,'TMSIS - elig group'!$C:$C,K$1),K1744),0)","v":5.5331238615597656E-6},true,64863,969649,856215,337162,166659,333514,0,15,0]
["Michigan","2021-05-01",{"$f":"IF($B1746<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1746,'CMS monthly enrollment'!C:C,B1746,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1746,C1734:C1745,B1734:B1745))","v":2674875},{"$f":"IF($B1746<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1746,'CMS monthly enrollment'!C:C,B1746,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1746,D1734:D1745,B1734:B1745))","v":68233},{"$f":"IFERROR(IF($B1746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1746,'TMSIS - elig group'!$H:$H,$B1746,'TMSIS - elig group'!$C:$C,E$1),E1745),0)","v":0.3640898785885075},{"$f":"IFERROR(IF($B1746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1746,'TMSIS - elig group'!$H:$H,$B1746,'TMSIS - elig group'!$C:$C,F$1),F1745),0)","v":0.32149699772699269},{"$f":"IFERROR(IF($B1746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1746,'TMSIS - elig group'!$H:$H,$B1746,'TMSIS - elig group'!$C:$C,G$1),G1745),0)","v":0.12659971832710795},{"$f":"IFERROR(IF($B1746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1746,'TMSIS - elig group'!$H:$H,$B1746,'TMSIS - elig group'!$C:$C,H$1),H1745),0)","v":6.2578155374544531E-2},{"$f":"IFERROR(IF($B1746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1746,'TMSIS - elig group'!$H:$H,$B1746,'TMSIS - elig group'!$C:$C,I$1),I1745),0)","v":0.12522971685898576},{"$f":"IFERROR(IF($B1746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1746,'TMSIS - elig group'!$H:$H,$B1746,'TMSIS - elig group'!$C:$C,J$1),J1745),0)","v":0},{"$f":"IFERROR(IF($B1746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1746,'TMSIS - elig group'!$H:$H,$B1746,'TMSIS - elig group'!$C:$C,K$1),K1745),0)","v":5.5331238615597656E-6},true,68233,973895,859964,338638,167389,334974,0,15,0]
["Michigan","2021-07-01",{"$f":"IF($B1748<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1748,'CMS monthly enrollment'!C:C,B1748,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1748,C1736:C1747,B1736:B1747))","v":2692656},{"$f":"IF($B1748<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1748,'CMS monthly enrollment'!C:C,B1748,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1748,D1736:D1747,B1736:B1747))","v":84547},{"$f":"IFERROR(IF($B1748<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1748,'TMSIS - elig group'!$H:$H,$B1748,'TMSIS - elig group'!$C:$C,E$1),E1747),0)","v":0.3640898785885075},{"$f":"IFERROR(IF($B1748<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1748,'TMSIS - elig group'!$H:$H,$B1748,'TMSIS - elig group'!$C:$C,F$1),F1747),0)","v":0.32149699772699269},{"$f":"IFERROR(IF($B1748<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1748,'TMSIS - elig group'!$H:$H,$B1748,'TMSIS - elig group'!$C:$C,G$1),G1747),0)","v":0.12659971832710795},{"$f":"IFERROR(IF($B1748<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1748,'TMSIS - elig group'!$H:$H,$B1748,'TMSIS - elig group'!$C:$C,H$1),H1747),0)","v":6.2578155374544531E-2},{"$f":"IFERROR(IF($B1748<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1748,'TMSIS - elig group'!$H:$H,$B1748,'TMSIS - elig group'!$C:$C,I$1),I1747),0)","v":0.12522971685898576},{"$f":"IFERROR(IF($B1748<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1748,'TMSIS - elig group'!$H:$H,$B1748,'TMSIS - elig group'!$C:$C,J$1),J1747),0)","v":0},{"$f":"IFERROR(IF($B1748<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1748,'TMSIS - elig group'!$H:$H,$B1748,'TMSIS - elig group'!$C:$C,K$1),K1747),0)","v":5.5331238615597656E-6},true,84547,980369,865681,340889,168501,337201,0,15,0]
["Michigan","2021-11-01",{"$f":"IF($B1752<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1752,'CMS monthly enrollment'!C:C,B1752,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1752,C1740:C1751,B1740:B1751))","v":2748252},{"$f":"IF($B1752<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1752,'CMS monthly enrollment'!C:C,B1752,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1752,D1740:D1751,B1740:B1751))","v":98766},{"$f":"IFERROR(IF($B1752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1752,'TMSIS - elig group'!$H:$H,$B1752,'TMSIS - elig group'!$C:$C,E$1),E1751),0)","v":0.3640898785885075},{"$f":"IFERROR(IF($B1752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1752,'TMSIS - elig group'!$H:$H,$B1752,'TMSIS - elig group'!$C:$C,F$1),F1751),0)","v":0.32149699772699269},{"$f":"IFERROR(IF($B1752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1752,'TMSIS - elig group'!$H:$H,$B1752,'TMSIS - elig group'!$C:$C,G$1),G1751),0)","v":0.12659971832710795},{"$f":"IFERROR(IF($B1752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1752,'TMSIS - elig group'!$H:$H,$B1752,'TMSIS - elig group'!$C:$C,H$1),H1751),0)","v":6.2578155374544531E-2},{"$f":"IFERROR(IF($B1752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1752,'TMSIS - elig group'!$H:$H,$B1752,'TMSIS - elig group'!$C:$C,I$1),I1751),0)","v":0.12522971685898576},{"$f":"IFERROR(IF($B1752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1752,'TMSIS - elig group'!$H:$H,$B1752,'TMSIS - elig group'!$C:$C,J$1),J1751),0)","v":0},{"$f":"IFERROR(IF($B1752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1752,'TMSIS - elig group'!$H:$H,$B1752,'TMSIS - elig group'!$C:$C,K$1),K1751),0)","v":5.5331238615597656E-6},true,98766,1000611,883555,347928,171981,344163,0,15,0]
["Michigan","2022-02-01",{"$f":"IF($B1755<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1755,'CMS monthly enrollment'!C:C,B1755,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1755,C1743:C1754,B1743:B1754))","v":2787500},{"$f":"IF($B1755<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1755,'CMS monthly enrollment'!C:C,B1755,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1755,D1743:D1754,B1743:B1754))","v":110287},{"$f":"IFERROR(IF($B1755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1755,'TMSIS - elig group'!$H:$H,$B1755,'TMSIS - elig group'!$C:$C,E$1),E1754),0)","v":0.3640898785885075},{"$f":"IFERROR(IF($B1755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1755,'TMSIS - elig group'!$H:$H,$B1755,'TMSIS - elig group'!$C:$C,F$1),F1754),0)","v":0.32149699772699269},{"$f":"IFERROR(IF($B1755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1755,'TMSIS - elig group'!$H:$H,$B1755,'TMSIS - elig group'!$C:$C,G$1),G1754),0)","v":0.12659971832710795},{"$f":"IFERROR(IF($B1755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1755,'TMSIS - elig group'!$H:$H,$B1755,'TMSIS - elig group'!$C:$C,H$1),H1754),0)","v":6.2578155374544531E-2},{"$f":"IFERROR(IF($B1755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1755,'TMSIS - elig group'!$H:$H,$B1755,'TMSIS - elig group'!$C:$C,I$1),I1754),0)","v":0.12522971685898576},{"$f":"IFERROR(IF($B1755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1755,'TMSIS - elig group'!$H:$H,$B1755,'TMSIS - elig group'!$C:$C,J$1),J1754),0)","v":0},{"$f":"IFERROR(IF($B1755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1755,'TMSIS - elig group'!$H:$H,$B1755,'TMSIS - elig group'!$C:$C,K$1),K1754),0)","v":5.5331238615597656E-6},true,110287,1014901,896173,352897,174437,349078,0,15,0]
["Michigan","2022-04-01",{"$f":"IF($B1757<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1757,'CMS monthly enrollment'!C:C,B1757,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1757,C1745:C1756,B1745:B1756))","v":2807729},{"$f":"IF($B1757<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1757,'CMS monthly enrollment'!C:C,B1757,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1757,D1745:D1756,B1745:B1756))","v":116385},{"$f":"IFERROR(IF($B1757<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1757,'TMSIS - elig group'!$H:$H,$B1757,'TMSIS - elig group'!$C:$C,E$1),E1756),0)","v":0.3640898785885075},{"$f":"IFERROR(IF($B1757<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1757,'TMSIS - elig group'!$H:$H,$B1757,'TMSIS - elig group'!$C:$C,F$1),F1756),0)","v":0.32149699772699269},{"$f":"IFERROR(IF($B1757<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1757,'TMSIS - elig group'!$H:$H,$B1757,'TMSIS - elig group'!$C:$C,G$1),G1756),0)","v":0.12659971832710795},{"$f":"IFERROR(IF($B1757<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1757,'TMSIS - elig group'!$H:$H,$B1757,'TMSIS - elig group'!$C:$C,H$1),H1756),0)","v":6.2578155374544531E-2},{"$f":"IFERROR(IF($B1757<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1757,'TMSIS - elig group'!$H:$H,$B1757,'TMSIS - elig group'!$C:$C,I$1),I1756),0)","v":0.12522971685898576},{"$f":"IFERROR(IF($B1757<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1757,'TMSIS - elig group'!$H:$H,$B1757,'TMSIS - elig group'!$C:$C,J$1),J1756),0)","v":0},{"$f":"IFERROR(IF($B1757<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1757,'TMSIS - elig group'!$H:$H,$B1757,'TMSIS - elig group'!$C:$C,K$1),K1756),0)","v":5.5331238615597656E-6},true,116385,1022266,902676,355458,175703,351611,0,16,0]
["Michigan","2022-08-01",{"$f":"IF($B1761<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1761,'CMS monthly enrollment'!C:C,B1761,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1761,C1749:C1760,B1749:B1760))","v":2858127},{"$f":"IF($B1761<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1761,'CMS monthly enrollment'!C:C,B1761,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1761,D1749:D1760,B1749:B1760))","v":125594},{"$f":"IFERROR(IF($B1761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1761,'TMSIS - elig group'!$H:$H,$B1761,'TMSIS - elig group'!$C:$C,E$1),E1760),0)","v":0.3640898785885075},{"$f":"IFERROR(IF($B1761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1761,'TMSIS - elig group'!$H:$H,$B1761,'TMSIS - elig group'!$C:$C,F$1),F1760),0)","v":0.32149699772699269},{"$f":"IFERROR(IF($B1761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1761,'TMSIS - elig group'!$H:$H,$B1761,'TMSIS - elig group'!$C:$C,G$1),G1760),0)","v":0.12659971832710795},{"$f":"IFERROR(IF($B1761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1761,'TMSIS - elig group'!$H:$H,$B1761,'TMSIS - elig group'!$C:$C,H$1),H1760),0)","v":6.2578155374544531E-2},{"$f":"IFERROR(IF($B1761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1761,'TMSIS - elig group'!$H:$H,$B1761,'TMSIS - elig group'!$C:$C,I$1),I1760),0)","v":0.12522971685898576},{"$f":"IFERROR(IF($B1761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1761,'TMSIS - elig group'!$H:$H,$B1761,'TMSIS - elig group'!$C:$C,J$1),J1760),0)","v":0},{"$f":"IFERROR(IF($B1761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1761,'TMSIS - elig group'!$H:$H,$B1761,'TMSIS - elig group'!$C:$C,K$1),K1760),0)","v":5.5331238615597656E-6},true,125594,1040615,918879,361838,178856,357922,0,16,0]
["Michigan","2022-11-01",{"$f":"IF($B1764<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1764,'CMS monthly enrollment'!C:C,B1764,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1764,C1752:C1763,B1752:B1763))","v":2894002},{"$f":"IF($B1764<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1764,'CMS monthly enrollment'!C:C,B1764,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1764,D1752:D1763,B1752:B1763))","v":133923},{"$f":"IFERROR(IF($B1764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1764,'TMSIS - elig group'!$H:$H,$B1764,'TMSIS - elig group'!$C:$C,E$1),E1763),0)","v":0.3640898785885075},{"$f":"IFERROR(IF($B1764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1764,'TMSIS - elig group'!$H:$H,$B1764,'TMSIS - elig group'!$C:$C,F$1),F1763),0)","v":0.32149699772699269},{"$f":"IFERROR(IF($B1764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1764,'TMSIS - elig group'!$H:$H,$B1764,'TMSIS - elig group'!$C:$C,G$1),G1763),0)","v":0.12659971832710795},{"$f":"IFERROR(IF($B1764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1764,'TMSIS - elig group'!$H:$H,$B1764,'TMSIS - elig group'!$C:$C,H$1),H1763),0)","v":6.2578155374544531E-2},{"$f":"IFERROR(IF($B1764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1764,'TMSIS - elig group'!$H:$H,$B1764,'TMSIS - elig group'!$C:$C,I$1),I1763),0)","v":0.12522971685898576},{"$f":"IFERROR(IF($B1764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1764,'TMSIS - elig group'!$H:$H,$B1764,'TMSIS - elig group'!$C:$C,J$1),J1763),0)","v":0},{"$f":"IFERROR(IF($B1764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1764,'TMSIS - elig group'!$H:$H,$B1764,'TMSIS - elig group'!$C:$C,K$1),K1763),0)","v":5.5331238615597656E-6},true,133923,1053677,930413,366380,181101,362415,0,16,0]
["Michigan","2023-01-01",{"$f":"IF($B1766<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1766,'CMS monthly enrollment'!C:C,B1766,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1766,C1754:C1765,B1754:B1765))","v":2915369},{"$f":"IF($B1766<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1766,'CMS monthly enrollment'!C:C,B1766,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1766,D1754:D1765,B1754:B1765))","v":139108},{"$f":"IFERROR(IF($B1766<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1766,'TMSIS - elig group'!$H:$H,$B1766,'TMSIS - elig group'!$C:$C,E$1),E1765),0)","v":0.3640898785885075},{"$f":"IFERROR(IF($B1766<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1766,'TMSIS - elig group'!$H:$H,$B1766,'TMSIS - elig group'!$C:$C,F$1),F1765),0)","v":0.32149699772699269},{"$f":"IFERROR(IF($B1766<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1766,'TMSIS - elig group'!$H:$H,$B1766,'TMSIS - elig group'!$C:$C,G$1),G1765),0)","v":0.12659971832710795},{"$f":"IFERROR(IF($B1766<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1766,'TMSIS - elig group'!$H:$H,$B1766,'TMSIS - elig group'!$C:$C,H$1),H1765),0)","v":6.2578155374544531E-2},{"$f":"IFERROR(IF($B1766<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1766,'TMSIS - elig group'!$H:$H,$B1766,'TMSIS - elig group'!$C:$C,I$1),I1765),0)","v":0.12522971685898576},{"$f":"IFERROR(IF($B1766<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1766,'TMSIS - elig group'!$H:$H,$B1766,'TMSIS - elig group'!$C:$C,J$1),J1765),0)","v":0},{"$f":"IFERROR(IF($B1766<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1766,'TMSIS - elig group'!$H:$H,$B1766,'TMSIS - elig group'!$C:$C,K$1),K1765),0)","v":5.5331238615597656E-6},true,139108,1061456,937282,369085,182438,365091,0,16,0]
["Michigan","2023-02-01",{"$f":"IF($B1767<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1767,'CMS monthly enrollment'!C:C,B1767,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1767,C1755:C1766,B1755:B1766))","v":2930350.8069680538},{"$f":"IF($B1767<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1767,'CMS monthly enrollment'!C:C,B1767,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1767,D1755:D1766,B1755:B1766))","v":141801.40220840462},{"$f":"IFERROR(IF($B1767<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1767,'TMSIS - elig group'!$H:$H,$B1767,'TMSIS - elig group'!$C:$C,E$1),E1766),0)","v":0.3640898785885075},{"$f":"IFERROR(IF($B1767<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1767,'TMSIS - elig group'!$H:$H,$B1767,'TMSIS - elig group'!$C:$C,F$1),F1766),0)","v":0.32149699772699269},{"$f":"IFERROR(IF($B1767<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1767,'TMSIS - elig group'!$H:$H,$B1767,'TMSIS - elig group'!$C:$C,G$1),G1766),0)","v":0.12659971832710795},{"$f":"IFERROR(IF($B1767<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1767,'TMSIS - elig group'!$H:$H,$B1767,'TMSIS - elig group'!$C:$C,H$1),H1766),0)","v":6.2578155374544531E-2},{"$f":"IFERROR(IF($B1767<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1767,'TMSIS - elig group'!$H:$H,$B1767,'TMSIS - elig group'!$C:$C,I$1),I1766),0)","v":0.12522971685898576},{"$f":"IFERROR(IF($B1767<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1767,'TMSIS - elig group'!$H:$H,$B1767,'TMSIS - elig group'!$C:$C,J$1),J1766),0)","v":0},{"$f":"IFERROR(IF($B1767<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1767,'TMSIS - elig group'!$H:$H,$B1767,'TMSIS - elig group'!$C:$C,K$1),K1766),0)","v":5.5331238615597656E-6},true,141801.40220840462,1066911,942099,370982,183376,366967,0,16,0]
["Michigan","2023-05-01",{"$f":"IF($B1770<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1770,'CMS monthly enrollment'!C:C,B1770,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1770,C1758:C1769,B1758:B1769))","v":2967756.8488277011},{"$f":"IF($B1770<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1770,'CMS monthly enrollment'!C:C,B1770,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1770,D1758:D1769,B1758:B1769))","v":149381.5496253334},{"$f":"IFERROR(IF($B1770<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1770,'TMSIS - elig group'!$H:$H,$B1770,'TMSIS - elig group'!$C:$C,E$1),E1769),0)","v":0.3640898785885075},{"$f":"IFERROR(IF($B1770<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1770,'TMSIS - elig group'!$H:$H,$B1770,'TMSIS - elig group'!$C:$C,F$1),F1769),0)","v":0.32149699772699269},{"$f":"IFERROR(IF($B1770<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1770,'TMSIS - elig group'!$H:$H,$B1770,'TMSIS - elig group'!$C:$C,G$1),G1769),0)","v":0.12659971832710795},{"$f":"IFERROR(IF($B1770<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1770,'TMSIS - elig group'!$H:$H,$B1770,'TMSIS - elig group'!$C:$C,H$1),H1769),0)","v":6.2578155374544531E-2},{"$f":"IFERROR(IF($B1770<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1770,'TMSIS - elig group'!$H:$H,$B1770,'TMSIS - elig group'!$C:$C,I$1),I1769),0)","v":0.12522971685898576},{"$f":"IFERROR(IF($B1770<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1770,'TMSIS - elig group'!$H:$H,$B1770,'TMSIS - elig group'!$C:$C,J$1),J1769),0)","v":0},{"$f":"IFERROR(IF($B1770<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1770,'TMSIS - elig group'!$H:$H,$B1770,'TMSIS - elig group'!$C:$C,K$1),K1769),0)","v":5.5331238615597656E-6},true,149381.5496253334,1080530,954125,375717,185717,371651,0,16,0]
["Michigan","2023-09-01",{"$f":"IF($B1774<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1774,'CMS monthly enrollment'!C:C,B1774,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1774,C1762:C1773,B1762:B1773))","v":3016955.2485097274},{"$f":"IF($B1774<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1774,'CMS monthly enrollment'!C:C,B1774,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1774,D1762:D1773,B1762:B1773))","v":159925.2087513702},{"$f":"IFERROR(IF($B1774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1774,'TMSIS - elig group'!$H:$H,$B1774,'TMSIS - elig group'!$C:$C,E$1),E1773),0)","v":0.3640898785885075},{"$f":"IFERROR(IF($B1774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1774,'TMSIS - elig group'!$H:$H,$B1774,'TMSIS - elig group'!$C:$C,F$1),F1773),0)","v":0.32149699772699269},{"$f":"IFERROR(IF($B1774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1774,'TMSIS - elig group'!$H:$H,$B1774,'TMSIS - elig group'!$C:$C,G$1),G1773),0)","v":0.12659971832710795},{"$f":"IFERROR(IF($B1774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1774,'TMSIS - elig group'!$H:$H,$B1774,'TMSIS - elig group'!$C:$C,H$1),H1773),0)","v":6.2578155374544531E-2},{"$f":"IFERROR(IF($B1774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1774,'TMSIS - elig group'!$H:$H,$B1774,'TMSIS - elig group'!$C:$C,I$1),I1773),0)","v":0.12522971685898576},{"$f":"IFERROR(IF($B1774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1774,'TMSIS - elig group'!$H:$H,$B1774,'TMSIS - elig group'!$C:$C,J$1),J1773),0)","v":0},{"$f":"IFERROR(IF($B1774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1774,'TMSIS - elig group'!$H:$H,$B1774,'TMSIS - elig group'!$C:$C,K$1),K1773),0)","v":5.5331238615597656E-6},true,159925.2087513702,1098443,969942,381946,188795,377812,0,17,0]
["Michigan","2023-12-01",{"$f":"IF($B1777<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1777,'CMS monthly enrollment'!C:C,B1777,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1777,C1765:C1776,B1765:B1776))","v":3053512.7709608097},{"$f":"IF($B1777<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1777,'CMS monthly enrollment'!C:C,B1777,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1777,D1765:D1776,B1765:B1776))","v":167689.29086076422},{"$f":"IFERROR(IF($B1777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1777,'TMSIS - elig group'!$H:$H,$B1777,'TMSIS - elig group'!$C:$C,E$1),E1776),0)","v":0.3640898785885075},{"$f":"IFERROR(IF($B1777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1777,'TMSIS - elig group'!$H:$H,$B1777,'TMSIS - elig group'!$C:$C,F$1),F1776),0)","v":0.32149699772699269},{"$f":"IFERROR(IF($B1777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1777,'TMSIS - elig group'!$H:$H,$B1777,'TMSIS - elig group'!$C:$C,G$1),G1776),0)","v":0.12659971832710795},{"$f":"IFERROR(IF($B1777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1777,'TMSIS - elig group'!$H:$H,$B1777,'TMSIS - elig group'!$C:$C,H$1),H1776),0)","v":6.2578155374544531E-2},{"$f":"IFERROR(IF($B1777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1777,'TMSIS - elig group'!$H:$H,$B1777,'TMSIS - elig group'!$C:$C,I$1),I1776),0)","v":0.12522971685898576},{"$f":"IFERROR(IF($B1777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1777,'TMSIS - elig group'!$H:$H,$B1777,'TMSIS - elig group'!$C:$C,J$1),J1776),0)","v":0},{"$f":"IFERROR(IF($B1777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1777,'TMSIS - elig group'!$H:$H,$B1777,'TMSIS - elig group'!$C:$C,K$1),K1776),0)","v":5.5331238615597656E-6},true,167689.29086076422,1111753,981695,386574,191083,382391,0,17,0]
["Michigan","2024-02-01",{"$f":"IF($B1779<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1779,'CMS monthly enrollment'!C:C,B1779,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1779,C1767:C1778,B1767:B1778))","v":3079198.5270474646},{"$f":"IF($B1779<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1779,'CMS monthly enrollment'!C:C,B1779,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1779,D1767:D1778,B1767:B1778))","v":173051.07250067778},{"$f":"IFERROR(IF($B1779<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1779,'TMSIS - elig group'!$H:$H,$B1779,'TMSIS - elig group'!$C:$C,E$1),E1778),0)","v":0.3640898785885075},{"$f":"IFERROR(IF($B1779<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1779,'TMSIS - elig group'!$H:$H,$B1779,'TMSIS - elig group'!$C:$C,F$1),F1778),0)","v":0.32149699772699269},{"$f":"IFERROR(IF($B1779<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1779,'TMSIS - elig group'!$H:$H,$B1779,'TMSIS - elig group'!$C:$C,G$1),G1778),0)","v":0.12659971832710795},{"$f":"IFERROR(IF($B1779<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1779,'TMSIS - elig group'!$H:$H,$B1779,'TMSIS - elig group'!$C:$C,H$1),H1778),0)","v":6.2578155374544531E-2},{"$f":"IFERROR(IF($B1779<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1779,'TMSIS - elig group'!$H:$H,$B1779,'TMSIS - elig group'!$C:$C,I$1),I1778),0)","v":0.12522971685898576},{"$f":"IFERROR(IF($B1779<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1779,'TMSIS - elig group'!$H:$H,$B1779,'TMSIS - elig group'!$C:$C,J$1),J1778),0)","v":0},{"$f":"IFERROR(IF($B1779<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1779,'TMSIS - elig group'!$H:$H,$B1779,'TMSIS - elig group'!$C:$C,K$1),K1778),0)","v":5.5331238615597656E-6},true,173051.07250067778,1121105,989953,389826,192691,385607,0,17,0]
["Michigan","2024-06-01",{"$f":"IF($B1783<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1783,'CMS monthly enrollment'!C:C,B1783,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1783,C1771:C1782,B1771:B1782))","v":3127945.9772734679},{"$f":"IF($B1783<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1783,'CMS monthly enrollment'!C:C,B1783,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1783,D1771:D1782,B1771:B1782))","v":183385.79919762863},{"$f":"IFERROR(IF($B1783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1783,'TMSIS - elig group'!$H:$H,$B1783,'TMSIS - elig group'!$C:$C,E$1),E1782),0)","v":0.3640898785885075},{"$f":"IFERROR(IF($B1783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1783,'TMSIS - elig group'!$H:$H,$B1783,'TMSIS - elig group'!$C:$C,F$1),F1782),0)","v":0.32149699772699269},{"$f":"IFERROR(IF($B1783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1783,'TMSIS - elig group'!$H:$H,$B1783,'TMSIS - elig group'!$C:$C,G$1),G1782),0)","v":0.12659971832710795},{"$f":"IFERROR(IF($B1783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1783,'TMSIS - elig group'!$H:$H,$B1783,'TMSIS - elig group'!$C:$C,H$1),H1782),0)","v":6.2578155374544531E-2},{"$f":"IFERROR(IF($B1783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1783,'TMSIS - elig group'!$H:$H,$B1783,'TMSIS - elig group'!$C:$C,I$1),I1782),0)","v":0.12522971685898576},{"$f":"IFERROR(IF($B1783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1783,'TMSIS - elig group'!$H:$H,$B1783,'TMSIS - elig group'!$C:$C,J$1),J1782),0)","v":0},{"$f":"IFERROR(IF($B1783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1783,'TMSIS - elig group'!$H:$H,$B1783,'TMSIS - elig group'!$C:$C,K$1),K1782),0)","v":5.5331238615597656E-6},true,183385.79919762863,1138853,1005625,395997,195741,391712,0,17,0]
["Michigan","2024-07-01",{"$f":"IF($B1784<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1784,'CMS monthly enrollment'!C:C,B1784,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1784,C1772:C1783,B1772:B1783))","v":3140164.9038506765},{"$f":"IF($B1784<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1784,'CMS monthly enrollment'!C:C,B1784,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1784,D1772:D1783,B1772:B1783))","v":185952.00120666064},{"$f":"IFERROR(IF($B1784<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1784,'TMSIS - elig group'!$H:$H,$B1784,'TMSIS - elig group'!$C:$C,E$1),E1783),0)","v":0.3640898785885075},{"$f":"IFERROR(IF($B1784<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1784,'TMSIS - elig group'!$H:$H,$B1784,'TMSIS - elig group'!$C:$C,F$1),F1783),0)","v":0.32149699772699269},{"$f":"IFERROR(IF($B1784<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1784,'TMSIS - elig group'!$H:$H,$B1784,'TMSIS - elig group'!$C:$C,G$1),G1783),0)","v":0.12659971832710795},{"$f":"IFERROR(IF($B1784<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1784,'TMSIS - elig group'!$H:$H,$B1784,'TMSIS - elig group'!$C:$C,H$1),H1783),0)","v":6.2578155374544531E-2},{"$f":"IFERROR(IF($B1784<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1784,'TMSIS - elig group'!$H:$H,$B1784,'TMSIS - elig group'!$C:$C,I$1),I1783),0)","v":0.12522971685898576},{"$f":"IFERROR(IF($B1784<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1784,'TMSIS - elig group'!$H:$H,$B1784,'TMSIS - elig group'!$C:$C,J$1),J1783),0)","v":0},{"$f":"IFERROR(IF($B1784<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1784,'TMSIS - elig group'!$H:$H,$B1784,'TMSIS - elig group'!$C:$C,K$1),K1783),0)","v":5.5331238615597656E-6},true,185952.00120666064,1143302,1009554,397544,196506,393242,0,17,0]
["Michigan","2024-09-01",{"$f":"IF($B1786<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1786,'CMS monthly enrollment'!C:C,B1786,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1786,C1774:C1785,B1774:B1785))","v":3165307.884565331},{"$f":"IF($B1786<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1786,'CMS monthly enrollment'!C:C,B1786,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1786,D1774:D1785,B1774:B1785))","v":191276.05042201001},{"$f":"IFERROR(IF($B1786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1786,'TMSIS - elig group'!$H:$H,$B1786,'TMSIS - elig group'!$C:$C,E$1),E1785),0)","v":0.3640898785885075},{"$f":"IFERROR(IF($B1786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1786,'TMSIS - elig group'!$H:$H,$B1786,'TMSIS - elig group'!$C:$C,F$1),F1785),0)","v":0.32149699772699269},{"$f":"IFERROR(IF($B1786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1786,'TMSIS - elig group'!$H:$H,$B1786,'TMSIS - elig group'!$C:$C,G$1),G1785),0)","v":0.12659971832710795},{"$f":"IFERROR(IF($B1786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1786,'TMSIS - elig group'!$H:$H,$B1786,'TMSIS - elig group'!$C:$C,H$1),H1785),0)","v":6.2578155374544531E-2},{"$f":"IFERROR(IF($B1786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1786,'TMSIS - elig group'!$H:$H,$B1786,'TMSIS - elig group'!$C:$C,I$1),I1785),0)","v":0.12522971685898576},{"$f":"IFERROR(IF($B1786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1786,'TMSIS - elig group'!$H:$H,$B1786,'TMSIS - elig group'!$C:$C,J$1),J1785),0)","v":0},{"$f":"IFERROR(IF($B1786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1786,'TMSIS - elig group'!$H:$H,$B1786,'TMSIS - elig group'!$C:$C,K$1),K1785),0)","v":5.5331238615597656E-6},true,191276.05042201001,1152457,1017637,400727,198079,396391,0,18,0]
["Michigan","2024-12-01",{"$f":"IF($B1789<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1789,'CMS monthly enrollment'!C:C,B1789,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1789,C1777:C1788,B1777:B1788))","v":3202140.4426340871},{"$f":"IF($B1789<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1789,'CMS monthly enrollment'!C:C,B1789,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1789,D1777:D1788,B1777:B1788))","v":199066.63192366483},{"$f":"IFERROR(IF($B1789<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1789,'TMSIS - elig group'!$H:$H,$B1789,'TMSIS - elig group'!$C:$C,E$1),E1788),0)","v":0.3640898785885075},{"$f":"IFERROR(IF($B1789<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1789,'TMSIS - elig group'!$H:$H,$B1789,'TMSIS - elig group'!$C:$C,F$1),F1788),0)","v":0.32149699772699269},{"$f":"IFERROR(IF($B1789<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1789,'TMSIS - elig group'!$H:$H,$B1789,'TMSIS - elig group'!$C:$C,G$1),G1788),0)","v":0.12659971832710795},{"$f":"IFERROR(IF($B1789<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1789,'TMSIS - elig group'!$H:$H,$B1789,'TMSIS - elig group'!$C:$C,H$1),H1788),0)","v":6.2578155374544531E-2},{"$f":"IFERROR(IF($B1789<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1789,'TMSIS - elig group'!$H:$H,$B1789,'TMSIS - elig group'!$C:$C,I$1),I1788),0)","v":0.12522971685898576},{"$f":"IFERROR(IF($B1789<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1789,'TMSIS - elig group'!$H:$H,$B1789,'TMSIS - elig group'!$C:$C,J$1),J1788),0)","v":0},{"$f":"IFERROR(IF($B1789<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1789,'TMSIS - elig group'!$H:$H,$B1789,'TMSIS - elig group'!$C:$C,K$1),K1788),0)","v":5.5331238615597656E-6},true,199066.63192366483,1165867,1029479,405390,200384,401003,0,18,0]
["Michigan","2025-03-01",{"$f":"IF($B1792<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1792,'CMS monthly enrollment'!C:C,B1792,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1792,C1780:C1791,B1780:B1791))","v":3238566.8941811007},{"$f":"IF($B1792<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1792,'CMS monthly enrollment'!C:C,B1792,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1792,D1780:D1791,B1780:B1791))","v":206760.76763769798},{"$f":"IFERROR(IF($B1792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1792,'TMSIS - elig group'!$H:$H,$B1792,'TMSIS - elig group'!$C:$C,E$1),E1791),0)","v":0.3640898785885075},{"$f":"IFERROR(IF($B1792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1792,'TMSIS - elig group'!$H:$H,$B1792,'TMSIS - elig group'!$C:$C,F$1),F1791),0)","v":0.32149699772699269},{"$f":"IFERROR(IF($B1792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1792,'TMSIS - elig group'!$H:$H,$B1792,'TMSIS - elig group'!$C:$C,G$1),G1791),0)","v":0.12659971832710795},{"$f":"IFERROR(IF($B1792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1792,'TMSIS - elig group'!$H:$H,$B1792,'TMSIS - elig group'!$C:$C,H$1),H1791),0)","v":6.2578155374544531E-2},{"$f":"IFERROR(IF($B1792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1792,'TMSIS - elig group'!$H:$H,$B1792,'TMSIS - elig group'!$C:$C,I$1),I1791),0)","v":0.12522971685898576},{"$f":"IFERROR(IF($B1792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1792,'TMSIS - elig group'!$H:$H,$B1792,'TMSIS - elig group'!$C:$C,J$1),J1791),0)","v":0},{"$f":"IFERROR(IF($B1792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1792,'TMSIS - elig group'!$H:$H,$B1792,'TMSIS - elig group'!$C:$C,K$1),K1791),0)","v":5.5331238615597656E-6},true,206760.76763769798,1179129,1041190,410002,202664,405565,0,18,0]
["Michigan","2025-06-01",{"$f":"IF($B1795<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1795,'CMS monthly enrollment'!C:C,B1795,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1795,C1783:C1794,B1783:B1794))","v":3275829.876014756},{"$f":"IF($B1795<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1795,'CMS monthly enrollment'!C:C,B1795,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1795,D1783:D1794,B1783:B1794))","v":214642.30073196115},{"$f":"IFERROR(IF($B1795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1795,'TMSIS - elig group'!$H:$H,$B1795,'TMSIS - elig group'!$C:$C,E$1),E1794),0)","v":0.3640898785885075},{"$f":"IFERROR(IF($B1795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1795,'TMSIS - elig group'!$H:$H,$B1795,'TMSIS - elig group'!$C:$C,F$1),F1794),0)","v":0.32149699772699269},{"$f":"IFERROR(IF($B1795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1795,'TMSIS - elig group'!$H:$H,$B1795,'TMSIS - elig group'!$C:$C,G$1),G1794),0)","v":0.12659971832710795},{"$f":"IFERROR(IF($B1795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1795,'TMSIS - elig group'!$H:$H,$B1795,'TMSIS - elig group'!$C:$C,H$1),H1794),0)","v":6.2578155374544531E-2},{"$f":"IFERROR(IF($B1795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1795,'TMSIS - elig group'!$H:$H,$B1795,'TMSIS - elig group'!$C:$C,I$1),I1794),0)","v":0.12522971685898576},{"$f":"IFERROR(IF($B1795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1795,'TMSIS - elig group'!$H:$H,$B1795,'TMSIS - elig group'!$C:$C,J$1),J1794),0)","v":0},{"$f":"IFERROR(IF($B1795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1795,'TMSIS - elig group'!$H:$H,$B1795,'TMSIS - elig group'!$C:$C,K$1),K1794),0)","v":5.5331238615597656E-6},true,{"$f":"D1795","v":214642.30073196115},{"$f":"ROUND($C1795*E1795,0)","v":1192697},{"$f":"ROUND($C1795*F1795,0)","v":1053169},{"$f":"ROUND($C1795*G1795,0)","v":414719},{"$f":"ROUND($C1795*H1795,0)","v":204995},{"$f":"ROUND($C1795*I1795,0)","v":410231},{"$f":"ROUND($C1795*J1795,0)","v":0},{"$f":"ROUND($C1795*K1795,0)","v":18},0]
["Minnesota","2019-03-01",{"$f":"IF($B1798<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1798,'CMS monthly enrollment'!C:C,B1798,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1798,C1786:C1797,B1786:B1797))","v":1048892},{"$f":"IF($B1798<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1798,'CMS monthly enrollment'!C:C,B1798,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1798,D1786:D1797,B1786:B1797))","v":1264},{"$f":"IFERROR(IF($B1798<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1798,'TMSIS - elig group'!$H:$H,$B1798,'TMSIS - elig group'!$C:$C,E$1),E1797),0)","v":0.47766847178074551},{"$f":"IFERROR(IF($B1798<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1798,'TMSIS - elig group'!$H:$H,$B1798,'TMSIS - elig group'!$C:$C,F$1),F1797),0)","v":0.17885806377563845},{"$f":"IFERROR(IF($B1798<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1798,'TMSIS - elig group'!$H:$H,$B1798,'TMSIS - elig group'!$C:$C,G$1),G1797),0)","v":0.1623502338680379},{"$f":"IFERROR(IF($B1798<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1798,'TMSIS - elig group'!$H:$H,$B1798,'TMSIS - elig group'!$C:$C,H$1),H1797),0)","v":7.203097625084541E-2},{"$f":"IFERROR(IF($B1798<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1798,'TMSIS - elig group'!$H:$H,$B1798,'TMSIS - elig group'!$C:$C,I$1),I1797),0)","v":0.10909225432473271},{"$f":"IFERROR(IF($B1798<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1798,'TMSIS - elig group'!$H:$H,$B1798,'TMSIS - elig group'!$C:$C,J$1),J1797),0)","v":0},{"$f":"IFERROR(IF($B1798<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1798,'TMSIS - elig group'!$H:$H,$B1798,'TMSIS - elig group'!$C:$C,K$1),K1797),0)","v":0},true,1264,501023,187603,170288,75553,114426,0,0,0]
["Minnesota","2019-06-01",{"$f":"IF($B1801<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1801,'CMS monthly enrollment'!C:C,B1801,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1801,C1789:C1800,B1789:B1800))","v":1043957},{"$f":"IF($B1801<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1801,'CMS monthly enrollment'!C:C,B1801,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1801,D1789:D1800,B1789:B1800))","v":1281},{"$f":"IFERROR(IF($B1801<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1801,'TMSIS - elig group'!$H:$H,$B1801,'TMSIS - elig group'!$C:$C,E$1),E1800),0)","v":0.48082093905759798},{"$f":"IFERROR(IF($B1801<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1801,'TMSIS - elig group'!$H:$H,$B1801,'TMSIS - elig group'!$C:$C,F$1),F1800),0)","v":0.17643576924319385},{"$f":"IFERROR(IF($B1801<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1801,'TMSIS - elig group'!$H:$H,$B1801,'TMSIS - elig group'!$C:$C,G$1),G1800),0)","v":0.16119019251269831},{"$f":"IFERROR(IF($B1801<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1801,'TMSIS - elig group'!$H:$H,$B1801,'TMSIS - elig group'!$C:$C,H$1),H1800),0)","v":7.252147739386719E-2},{"$f":"IFERROR(IF($B1801<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1801,'TMSIS - elig group'!$H:$H,$B1801,'TMSIS - elig group'!$C:$C,I$1),I1800),0)","v":0.10903162179264267},{"$f":"IFERROR(IF($B1801<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1801,'TMSIS - elig group'!$H:$H,$B1801,'TMSIS - elig group'!$C:$C,J$1),J1800),0)","v":0},{"$f":"IFERROR(IF($B1801<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1801,'TMSIS - elig group'!$H:$H,$B1801,'TMSIS - elig group'!$C:$C,K$1),K1800),0)","v":0},true,1281,501956,184191,168276,75709,113824,0,0,0]
["Minnesota","2019-10-01",{"$f":"IF($B1805<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1805,'CMS monthly enrollment'!C:C,B1805,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1805,C1793:C1804,B1793:B1804))","v":1043130},{"$f":"IF($B1805<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1805,'CMS monthly enrollment'!C:C,B1805,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1805,D1793:D1804,B1793:B1804))","v":1367},{"$f":"IFERROR(IF($B1805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1805,'TMSIS - elig group'!$H:$H,$B1805,'TMSIS - elig group'!$C:$C,E$1),E1804),0)","v":0.48408321018097467},{"$f":"IFERROR(IF($B1805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1805,'TMSIS - elig group'!$H:$H,$B1805,'TMSIS - elig group'!$C:$C,F$1),F1804),0)","v":0.17486495952345021},{"$f":"IFERROR(IF($B1805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1805,'TMSIS - elig group'!$H:$H,$B1805,'TMSIS - elig group'!$C:$C,G$1),G1804),0)","v":0.16043216749100442},{"$f":"IFERROR(IF($B1805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1805,'TMSIS - elig group'!$H:$H,$B1805,'TMSIS - elig group'!$C:$C,H$1),H1804),0)","v":7.2796094812604351E-2},{"$f":"IFERROR(IF($B1805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1805,'TMSIS - elig group'!$H:$H,$B1805,'TMSIS - elig group'!$C:$C,I$1),I1804),0)","v":0.10782356799196638},{"$f":"IFERROR(IF($B1805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1805,'TMSIS - elig group'!$H:$H,$B1805,'TMSIS - elig group'!$C:$C,J$1),J1804),0)","v":0},{"$f":"IFERROR(IF($B1805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1805,'TMSIS - elig group'!$H:$H,$B1805,'TMSIS - elig group'!$C:$C,K$1),K1804),0)","v":0},true,1367,504962,182407,167352,75936,112474,0,0,0]
["Minnesota","2019-11-01",{"$f":"IF($B1806<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1806,'CMS monthly enrollment'!C:C,B1806,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1806,C1794:C1805,B1794:B1805))","v":1038648},{"$f":"IF($B1806<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1806,'CMS monthly enrollment'!C:C,B1806,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1806,D1794:D1805,B1794:B1805))","v":1306},{"$f":"IFERROR(IF($B1806<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1806,'TMSIS - elig group'!$H:$H,$B1806,'TMSIS - elig group'!$C:$C,E$1),E1805),0)","v":0.48392576191592024},{"$f":"IFERROR(IF($B1806<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1806,'TMSIS - elig group'!$H:$H,$B1806,'TMSIS - elig group'!$C:$C,F$1),F1805),0)","v":0.17556991263013424},{"$f":"IFERROR(IF($B1806<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1806,'TMSIS - elig group'!$H:$H,$B1806,'TMSIS - elig group'!$C:$C,G$1),G1805),0)","v":0.15937468617145917},{"$f":"IFERROR(IF($B1806<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1806,'TMSIS - elig group'!$H:$H,$B1806,'TMSIS - elig group'!$C:$C,H$1),H1805),0)","v":7.3141059054760385E-2},{"$f":"IFERROR(IF($B1806<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1806,'TMSIS - elig group'!$H:$H,$B1806,'TMSIS - elig group'!$C:$C,I$1),I1805),0)","v":0.10798858022772595},{"$f":"IFERROR(IF($B1806<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1806,'TMSIS - elig group'!$H:$H,$B1806,'TMSIS - elig group'!$C:$C,J$1),J1805),0)","v":0},{"$f":"IFERROR(IF($B1806<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1806,'TMSIS - elig group'!$H:$H,$B1806,'TMSIS - elig group'!$C:$C,K$1),K1805),0)","v":0},true,1306,502629,182355,165534,75968,112162,0,0,0]
["Minnesota","2020-01-01",{"$f":"IF($B1808<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1808,'CMS monthly enrollment'!C:C,B1808,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1808,C1796:C1807,B1796:B1807))","v":1039392},{"$f":"IF($B1808<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1808,'CMS monthly enrollment'!C:C,B1808,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1808,D1796:D1807,B1796:B1807))","v":1451},{"$f":"IFERROR(IF($B1808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1808,'TMSIS - elig group'!$H:$H,$B1808,'TMSIS - elig group'!$C:$C,E$1),E1807),0)","v":0.48498556248887764},{"$f":"IFERROR(IF($B1808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1808,'TMSIS - elig group'!$H:$H,$B1808,'TMSIS - elig group'!$C:$C,F$1),F1807),0)","v":0.17554635790102124},{"$f":"IFERROR(IF($B1808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1808,'TMSIS - elig group'!$H:$H,$B1808,'TMSIS - elig group'!$C:$C,G$1),G1807),0)","v":0.1592048940196748},{"$f":"IFERROR(IF($B1808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1808,'TMSIS - elig group'!$H:$H,$B1808,'TMSIS - elig group'!$C:$C,H$1),H1807),0)","v":7.3093607502530633E-2},{"$f":"IFERROR(IF($B1808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1808,'TMSIS - elig group'!$H:$H,$B1808,'TMSIS - elig group'!$C:$C,I$1),I1807),0)","v":0.10716957808789565},{"$f":"IFERROR(IF($B1808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1808,'TMSIS - elig group'!$H:$H,$B1808,'TMSIS - elig group'!$C:$C,J$1),J1807),0)","v":0},{"$f":"IFERROR(IF($B1808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1808,'TMSIS - elig group'!$H:$H,$B1808,'TMSIS - elig group'!$C:$C,K$1),K1807),0)","v":0},{"$f":"SUM(E1808:K1808)=1","v":true},1451,504090,182461,165476,75973,111391,0,0,0]
["Minnesota","2020-04-01",{"$f":"IF($B1811<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1811,'CMS monthly enrollment'!C:C,B1811,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1811,C1799:C1810,B1799:B1810))","v":1065889},{"$f":"IF($B1811<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1811,'CMS monthly enrollment'!C:C,B1811,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1811,D1799:D1810,B1799:B1810))","v":1566},{"$f":"IFERROR(IF($B1811<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1811,'TMSIS - elig group'!$H:$H,$B1811,'TMSIS - elig group'!$C:$C,E$1),E1810),0)","v":0.48142745680228127},{"$f":"IFERROR(IF($B1811<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1811,'TMSIS - elig group'!$H:$H,$B1811,'TMSIS - elig group'!$C:$C,F$1),F1810),0)","v":0.18020360242457001},{"$f":"IFERROR(IF($B1811<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1811,'TMSIS - elig group'!$H:$H,$B1811,'TMSIS - elig group'!$C:$C,G$1),G1810),0)","v":0.16091051877986634},{"$f":"IFERROR(IF($B1811<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1811,'TMSIS - elig group'!$H:$H,$B1811,'TMSIS - elig group'!$C:$C,H$1),H1810),0)","v":7.192724438862351E-2},{"$f":"IFERROR(IF($B1811<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1811,'TMSIS - elig group'!$H:$H,$B1811,'TMSIS - elig group'!$C:$C,I$1),I1810),0)","v":0.10553117760465884},{"$f":"IFERROR(IF($B1811<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1811,'TMSIS - elig group'!$H:$H,$B1811,'TMSIS - elig group'!$C:$C,J$1),J1810),0)","v":0},{"$f":"IFERROR(IF($B1811<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1811,'TMSIS - elig group'!$H:$H,$B1811,'TMSIS - elig group'!$C:$C,K$1),K1810),0)","v":0},true,1566,513148,192077,171513,76666,112485,0,0,0]
["Minnesota","2020-08-01",{"$f":"IF($B1815<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1815,'CMS monthly enrollment'!C:C,B1815,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1815,C1803:C1814,B1803:B1814))","v":1121042},{"$f":"IF($B1815<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1815,'CMS monthly enrollment'!C:C,B1815,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1815,D1803:D1814,B1803:B1814))","v":1515},{"$f":"IFERROR(IF($B1815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1815,'TMSIS - elig group'!$H:$H,$B1815,'TMSIS - elig group'!$C:$C,E$1),E1814),0)","v":0.47635041857782584},{"$f":"IFERROR(IF($B1815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1815,'TMSIS - elig group'!$H:$H,$B1815,'TMSIS - elig group'!$C:$C,F$1),F1814),0)","v":0.18754968721705129},{"$f":"IFERROR(IF($B1815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1815,'TMSIS - elig group'!$H:$H,$B1815,'TMSIS - elig group'!$C:$C,G$1),G1814),0)","v":0.16570790972287353},{"$f":"IFERROR(IF($B1815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1815,'TMSIS - elig group'!$H:$H,$B1815,'TMSIS - elig group'!$C:$C,H$1),H1814),0)","v":6.9128669184590583E-2},{"$f":"IFERROR(IF($B1815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1815,'TMSIS - elig group'!$H:$H,$B1815,'TMSIS - elig group'!$C:$C,I$1),I1814),0)","v":0.10099159688908718},{"$f":"IFERROR(IF($B1815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1815,'TMSIS - elig group'!$H:$H,$B1815,'TMSIS - elig group'!$C:$C,J$1),J1814),0)","v":2.7171840857157631E-4},{"$f":"IFERROR(IF($B1815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1815,'TMSIS - elig group'!$H:$H,$B1815,'TMSIS - elig group'!$C:$C,K$1),K1814),0)","v":0},true,1515,534009,210251,185766,77496,113216,305,0,0]
["Minnesota","2020-10-01",{"$f":"IF($B1817<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1817,'CMS monthly enrollment'!C:C,B1817,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1817,C1805:C1816,B1805:B1816))","v":1144795},{"$f":"IF($B1817<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1817,'CMS monthly enrollment'!C:C,B1817,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1817,D1805:D1816,B1805:B1816))","v":1309},{"$f":"IFERROR(IF($B1817<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1817,'TMSIS - elig group'!$H:$H,$B1817,'TMSIS - elig group'!$C:$C,E$1),E1816),0)","v":0.47485704048298072},{"$f":"IFERROR(IF($B1817<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1817,'TMSIS - elig group'!$H:$H,$B1817,'TMSIS - elig group'!$C:$C,F$1),F1816),0)","v":0.1900077919472925},{"$f":"IFERROR(IF($B1817<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1817,'TMSIS - elig group'!$H:$H,$B1817,'TMSIS - elig group'!$C:$C,G$1),G1816),0)","v":0.16719427321875999},{"$f":"IFERROR(IF($B1817<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1817,'TMSIS - elig group'!$H:$H,$B1817,'TMSIS - elig group'!$C:$C,H$1),H1816),0)","v":6.8329120195715881E-2},{"$f":"IFERROR(IF($B1817<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1817,'TMSIS - elig group'!$H:$H,$B1817,'TMSIS - elig group'!$C:$C,I$1),I1816),0)","v":9.9252607387863248E-2},{"$f":"IFERROR(IF($B1817<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1817,'TMSIS - elig group'!$H:$H,$B1817,'TMSIS - elig group'!$C:$C,J$1),J1816),0)","v":3.591667673876575E-4},{"$f":"IFERROR(IF($B1817<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1817,'TMSIS - elig group'!$H:$H,$B1817,'TMSIS - elig group'!$C:$C,K$1),K1816),0)","v":0},true,1309,543614,217520,191403,78223,113624,411,0,0]
["Minnesota","2021-01-01",{"$f":"IF($B1820<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1820,'CMS monthly enrollment'!C:C,B1820,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1820,C1808:C1819,B1808:B1819))","v":1184347},{"$f":"IF($B1820<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1820,'CMS monthly enrollment'!C:C,B1820,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1820,D1808:D1819,B1808:B1819))","v":1219},{"$f":"IFERROR(IF($B1820<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1820,'TMSIS - elig group'!$H:$H,$B1820,'TMSIS - elig group'!$C:$C,E$1),E1819),0)","v":0.47237848384294401},{"$f":"IFERROR(IF($B1820<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1820,'TMSIS - elig group'!$H:$H,$B1820,'TMSIS - elig group'!$C:$C,F$1),F1819),0)","v":0.19457078016133181},{"$f":"IFERROR(IF($B1820<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1820,'TMSIS - elig group'!$H:$H,$B1820,'TMSIS - elig group'!$C:$C,G$1),G1819),0)","v":0.16830933350311514},{"$f":"IFERROR(IF($B1820<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1820,'TMSIS - elig group'!$H:$H,$B1820,'TMSIS - elig group'!$C:$C,H$1),H1819),0)","v":6.6994837013661018E-2},{"$f":"IFERROR(IF($B1820<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1820,'TMSIS - elig group'!$H:$H,$B1820,'TMSIS - elig group'!$C:$C,I$1),I1819),0)","v":9.7239733297366404E-2},{"$f":"IFERROR(IF($B1820<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1820,'TMSIS - elig group'!$H:$H,$B1820,'TMSIS - elig group'!$C:$C,J$1),J1819),0)","v":5.0683218158163474E-4},{"$f":"IFERROR(IF($B1820<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1820,'TMSIS - elig group'!$H:$H,$B1820,'TMSIS - elig group'!$C:$C,K$1),K1819),0)","v":0},true,1219,559460,230439,199337,79345,115166,600,0,0]
["Minnesota","2021-04-01",{"$f":"IF($B1823<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1823,'CMS monthly enrollment'!C:C,B1823,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1823,C1811:C1822,B1811:B1822))","v":1211694},{"$f":"IF($B1823<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1823,'CMS monthly enrollment'!C:C,B1823,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1823,D1811:D1822,B1811:B1822))","v":1293},{"$f":"IFERROR(IF($B1823<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1823,'TMSIS - elig group'!$H:$H,$B1823,'TMSIS - elig group'!$C:$C,E$1),E1822),0)","v":0.47237848384294401},{"$f":"IFERROR(IF($B1823<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1823,'TMSIS - elig group'!$H:$H,$B1823,'TMSIS - elig group'!$C:$C,F$1),F1822),0)","v":0.19457078016133181},{"$f":"IFERROR(IF($B1823<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1823,'TMSIS - elig group'!$H:$H,$B1823,'TMSIS - elig group'!$C:$C,G$1),G1822),0)","v":0.16830933350311514},{"$f":"IFERROR(IF($B1823<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1823,'TMSIS - elig group'!$H:$H,$B1823,'TMSIS - elig group'!$C:$C,H$1),H1822),0)","v":6.6994837013661018E-2},{"$f":"IFERROR(IF($B1823<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1823,'TMSIS - elig group'!$H:$H,$B1823,'TMSIS - elig group'!$C:$C,I$1),I1822),0)","v":9.7239733297366404E-2},{"$f":"IFERROR(IF($B1823<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1823,'TMSIS - elig group'!$H:$H,$B1823,'TMSIS - elig group'!$C:$C,J$1),J1822),0)","v":5.0683218158163474E-4},{"$f":"IFERROR(IF($B1823<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1823,'TMSIS - elig group'!$H:$H,$B1823,'TMSIS - elig group'!$C:$C,K$1),K1822),0)","v":0},true,1293,572378,235760,203939,81177,117825,614,0,0]
["Minnesota","2021-07-01",{"$f":"IF($B1826<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1826,'CMS monthly enrollment'!C:C,B1826,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1826,C1814:C1825,B1814:B1825))","v":1237935},{"$f":"IF($B1826<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1826,'CMS monthly enrollment'!C:C,B1826,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1826,D1814:D1825,B1814:B1825))","v":1391},{"$f":"IFERROR(IF($B1826<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1826,'TMSIS - elig group'!$H:$H,$B1826,'TMSIS - elig group'!$C:$C,E$1),E1825),0)","v":0.47237848384294401},{"$f":"IFERROR(IF($B1826<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1826,'TMSIS - elig group'!$H:$H,$B1826,'TMSIS - elig group'!$C:$C,F$1),F1825),0)","v":0.19457078016133181},{"$f":"IFERROR(IF($B1826<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1826,'TMSIS - elig group'!$H:$H,$B1826,'TMSIS - elig group'!$C:$C,G$1),G1825),0)","v":0.16830933350311514},{"$f":"IFERROR(IF($B1826<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1826,'TMSIS - elig group'!$H:$H,$B1826,'TMSIS - elig group'!$C:$C,H$1),H1825),0)","v":6.6994837013661018E-2},{"$f":"IFERROR(IF($B1826<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1826,'TMSIS - elig group'!$H:$H,$B1826,'TMSIS - elig group'!$C:$C,I$1),I1825),0)","v":9.7239733297366404E-2},{"$f":"IFERROR(IF($B1826<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1826,'TMSIS - elig group'!$H:$H,$B1826,'TMSIS - elig group'!$C:$C,J$1),J1825),0)","v":5.0683218158163474E-4},{"$f":"IFERROR(IF($B1826<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1826,'TMSIS - elig group'!$H:$H,$B1826,'TMSIS - elig group'!$C:$C,K$1),K1825),0)","v":0},true,1391,584774,240866,208356,82935,120376,627,0,0]
["Minnesota","2021-10-01",{"$f":"IF($B1829<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1829,'CMS monthly enrollment'!C:C,B1829,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1829,C1817:C1828,B1817:B1828))","v":1260118},{"$f":"IF($B1829<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1829,'CMS monthly enrollment'!C:C,B1829,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1829,D1817:D1828,B1817:B1828))","v":1507},{"$f":"IFERROR(IF($B1829<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1829,'TMSIS - elig group'!$H:$H,$B1829,'TMSIS - elig group'!$C:$C,E$1),E1828),0)","v":0.47237848384294401},{"$f":"IFERROR(IF($B1829<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1829,'TMSIS - elig group'!$H:$H,$B1829,'TMSIS - elig group'!$C:$C,F$1),F1828),0)","v":0.19457078016133181},{"$f":"IFERROR(IF($B1829<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1829,'TMSIS - elig group'!$H:$H,$B1829,'TMSIS - elig group'!$C:$C,G$1),G1828),0)","v":0.16830933350311514},{"$f":"IFERROR(IF($B1829<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1829,'TMSIS - elig group'!$H:$H,$B1829,'TMSIS - elig group'!$C:$C,H$1),H1828),0)","v":6.6994837013661018E-2},{"$f":"IFERROR(IF($B1829<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1829,'TMSIS - elig group'!$H:$H,$B1829,'TMSIS - elig group'!$C:$C,I$1),I1828),0)","v":9.7239733297366404E-2},{"$f":"IFERROR(IF($B1829<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1829,'TMSIS - elig group'!$H:$H,$B1829,'TMSIS - elig group'!$C:$C,J$1),J1828),0)","v":5.0683218158163474E-4},{"$f":"IFERROR(IF($B1829<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1829,'TMSIS - elig group'!$H:$H,$B1829,'TMSIS - elig group'!$C:$C,K$1),K1828),0)","v":0},true,1507,595253,245182,212090,84421,122534,639,0,0]
["Minnesota","2021-11-01",{"$f":"IF($B1830<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1830,'CMS monthly enrollment'!C:C,B1830,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1830,C1818:C1829,B1818:B1829))","v":1267686},{"$f":"IF($B1830<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1830,'CMS monthly enrollment'!C:C,B1830,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1830,D1818:D1829,B1818:B1829))","v":1451},{"$f":"IFERROR(IF($B1830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1830,'TMSIS - elig group'!$H:$H,$B1830,'TMSIS - elig group'!$C:$C,E$1),E1829),0)","v":0.47237848384294401},{"$f":"IFERROR(IF($B1830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1830,'TMSIS - elig group'!$H:$H,$B1830,'TMSIS - elig group'!$C:$C,F$1),F1829),0)","v":0.19457078016133181},{"$f":"IFERROR(IF($B1830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1830,'TMSIS - elig group'!$H:$H,$B1830,'TMSIS - elig group'!$C:$C,G$1),G1829),0)","v":0.16830933350311514},{"$f":"IFERROR(IF($B1830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1830,'TMSIS - elig group'!$H:$H,$B1830,'TMSIS - elig group'!$C:$C,H$1),H1829),0)","v":6.6994837013661018E-2},{"$f":"IFERROR(IF($B1830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1830,'TMSIS - elig group'!$H:$H,$B1830,'TMSIS - elig group'!$C:$C,I$1),I1829),0)","v":9.7239733297366404E-2},{"$f":"IFERROR(IF($B1830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1830,'TMSIS - elig group'!$H:$H,$B1830,'TMSIS - elig group'!$C:$C,J$1),J1829),0)","v":5.0683218158163474E-4},{"$f":"IFERROR(IF($B1830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1830,'TMSIS - elig group'!$H:$H,$B1830,'TMSIS - elig group'!$C:$C,K$1),K1829),0)","v":0},true,1451,598828,246655,213363,84928,123269,643,0,0]
["Minnesota","2022-02-01",{"$f":"IF($B1833<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1833,'CMS monthly enrollment'!C:C,B1833,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1833,C1821:C1832,B1821:B1832))","v":1293643},{"$f":"IF($B1833<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1833,'CMS monthly enrollment'!C:C,B1833,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1833,D1821:D1832,B1821:B1832))","v":1591},{"$f":"IFERROR(IF($B1833<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1833,'TMSIS - elig group'!$H:$H,$B1833,'TMSIS - elig group'!$C:$C,E$1),E1832),0)","v":0.47237848384294401},{"$f":"IFERROR(IF($B1833<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1833,'TMSIS - elig group'!$H:$H,$B1833,'TMSIS - elig group'!$C:$C,F$1),F1832),0)","v":0.19457078016133181},{"$f":"IFERROR(IF($B1833<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1833,'TMSIS - elig group'!$H:$H,$B1833,'TMSIS - elig group'!$C:$C,G$1),G1832),0)","v":0.16830933350311514},{"$f":"IFERROR(IF($B1833<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1833,'TMSIS - elig group'!$H:$H,$B1833,'TMSIS - elig group'!$C:$C,H$1),H1832),0)","v":6.6994837013661018E-2},{"$f":"IFERROR(IF($B1833<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1833,'TMSIS - elig group'!$H:$H,$B1833,'TMSIS - elig group'!$C:$C,I$1),I1832),0)","v":9.7239733297366404E-2},{"$f":"IFERROR(IF($B1833<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1833,'TMSIS - elig group'!$H:$H,$B1833,'TMSIS - elig group'!$C:$C,J$1),J1832),0)","v":5.0683218158163474E-4},{"$f":"IFERROR(IF($B1833<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1833,'TMSIS - elig group'!$H:$H,$B1833,'TMSIS - elig group'!$C:$C,K$1),K1832),0)","v":0},true,1591,611089,251705,217732,86667,125794,656,0,0]
["Minnesota","2022-06-01",{"$f":"IF($B1837<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1837,'CMS monthly enrollment'!C:C,B1837,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1837,C1825:C1836,B1825:B1836))","v":1320107},{"$f":"IF($B1837<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1837,'CMS monthly enrollment'!C:C,B1837,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1837,D1825:D1836,B1825:B1836))","v":1495},{"$f":"IFERROR(IF($B1837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1837,'TMSIS - elig group'!$H:$H,$B1837,'TMSIS - elig group'!$C:$C,E$1),E1836),0)","v":0.47237848384294401},{"$f":"IFERROR(IF($B1837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1837,'TMSIS - elig group'!$H:$H,$B1837,'TMSIS - elig group'!$C:$C,F$1),F1836),0)","v":0.19457078016133181},{"$f":"IFERROR(IF($B1837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1837,'TMSIS - elig group'!$H:$H,$B1837,'TMSIS - elig group'!$C:$C,G$1),G1836),0)","v":0.16830933350311514},{"$f":"IFERROR(IF($B1837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1837,'TMSIS - elig group'!$H:$H,$B1837,'TMSIS - elig group'!$C:$C,H$1),H1836),0)","v":6.6994837013661018E-2},{"$f":"IFERROR(IF($B1837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1837,'TMSIS - elig group'!$H:$H,$B1837,'TMSIS - elig group'!$C:$C,I$1),I1836),0)","v":9.7239733297366404E-2},{"$f":"IFERROR(IF($B1837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1837,'TMSIS - elig group'!$H:$H,$B1837,'TMSIS - elig group'!$C:$C,J$1),J1836),0)","v":5.0683218158163474E-4},{"$f":"IFERROR(IF($B1837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1837,'TMSIS - elig group'!$H:$H,$B1837,'TMSIS - elig group'!$C:$C,K$1),K1836),0)","v":0},true,1495,623590,256854,222186,88440,128367,669,0,0]
["Minnesota","2022-08-01",{"$f":"IF($B1839<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1839,'CMS monthly enrollment'!C:C,B1839,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1839,C1827:C1838,B1827:B1838))","v":1340239},{"$f":"IF($B1839<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1839,'CMS monthly enrollment'!C:C,B1839,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1839,D1827:D1838,B1827:B1838))","v":2101},{"$f":"IFERROR(IF($B1839<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1839,'TMSIS - elig group'!$H:$H,$B1839,'TMSIS - elig group'!$C:$C,E$1),E1838),0)","v":0.47237848384294401},{"$f":"IFERROR(IF($B1839<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1839,'TMSIS - elig group'!$H:$H,$B1839,'TMSIS - elig group'!$C:$C,F$1),F1838),0)","v":0.19457078016133181},{"$f":"IFERROR(IF($B1839<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1839,'TMSIS - elig group'!$H:$H,$B1839,'TMSIS - elig group'!$C:$C,G$1),G1838),0)","v":0.16830933350311514},{"$f":"IFERROR(IF($B1839<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1839,'TMSIS - elig group'!$H:$H,$B1839,'TMSIS - elig group'!$C:$C,H$1),H1838),0)","v":6.6994837013661018E-2},{"$f":"IFERROR(IF($B1839<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1839,'TMSIS - elig group'!$H:$H,$B1839,'TMSIS - elig group'!$C:$C,I$1),I1838),0)","v":9.7239733297366404E-2},{"$f":"IFERROR(IF($B1839<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1839,'TMSIS - elig group'!$H:$H,$B1839,'TMSIS - elig group'!$C:$C,J$1),J1838),0)","v":5.0683218158163474E-4},{"$f":"IFERROR(IF($B1839<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1839,'TMSIS - elig group'!$H:$H,$B1839,'TMSIS - elig group'!$C:$C,K$1),K1838),0)","v":0},true,2101,633100,260771,225575,89789,130324,679,0,0]
["Minnesota","2022-11-01",{"$f":"IF($B1842<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1842,'CMS monthly enrollment'!C:C,B1842,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1842,C1830:C1841,B1830:B1841))","v":1368169},{"$f":"IF($B1842<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1842,'CMS monthly enrollment'!C:C,B1842,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1842,D1830:D1841,B1830:B1841))","v":2627},{"$f":"IFERROR(IF($B1842<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1842,'TMSIS - elig group'!$H:$H,$B1842,'TMSIS - elig group'!$C:$C,E$1),E1841),0)","v":0.47237848384294401},{"$f":"IFERROR(IF($B1842<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1842,'TMSIS - elig group'!$H:$H,$B1842,'TMSIS - elig group'!$C:$C,F$1),F1841),0)","v":0.19457078016133181},{"$f":"IFERROR(IF($B1842<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1842,'TMSIS - elig group'!$H:$H,$B1842,'TMSIS - elig group'!$C:$C,G$1),G1841),0)","v":0.16830933350311514},{"$f":"IFERROR(IF($B1842<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1842,'TMSIS - elig group'!$H:$H,$B1842,'TMSIS - elig group'!$C:$C,H$1),H1841),0)","v":6.6994837013661018E-2},{"$f":"IFERROR(IF($B1842<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1842,'TMSIS - elig group'!$H:$H,$B1842,'TMSIS - elig group'!$C:$C,I$1),I1841),0)","v":9.7239733297366404E-2},{"$f":"IFERROR(IF($B1842<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1842,'TMSIS - elig group'!$H:$H,$B1842,'TMSIS - elig group'!$C:$C,J$1),J1841),0)","v":5.0683218158163474E-4},{"$f":"IFERROR(IF($B1842<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1842,'TMSIS - elig group'!$H:$H,$B1842,'TMSIS - elig group'!$C:$C,K$1),K1841),0)","v":0},true,2627,646294,266206,230276,91660,133040,693,0,0]
["Minnesota","2023-01-01",{"$f":"IF($B1844<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1844,'CMS monthly enrollment'!C:C,B1844,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1844,C1832:C1843,B1832:B1843))","v":1380378},{"$f":"IF($B1844<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1844,'CMS monthly enrollment'!C:C,B1844,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1844,D1832:D1843,B1832:B1843))","v":2890},{"$f":"IFERROR(IF($B1844<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1844,'TMSIS - elig group'!$H:$H,$B1844,'TMSIS - elig group'!$C:$C,E$1),E1843),0)","v":0.47237848384294401},{"$f":"IFERROR(IF($B1844<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1844,'TMSIS - elig group'!$H:$H,$B1844,'TMSIS - elig group'!$C:$C,F$1),F1843),0)","v":0.19457078016133181},{"$f":"IFERROR(IF($B1844<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1844,'TMSIS - elig group'!$H:$H,$B1844,'TMSIS - elig group'!$C:$C,G$1),G1843),0)","v":0.16830933350311514},{"$f":"IFERROR(IF($B1844<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1844,'TMSIS - elig group'!$H:$H,$B1844,'TMSIS - elig group'!$C:$C,H$1),H1843),0)","v":6.6994837013661018E-2},{"$f":"IFERROR(IF($B1844<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1844,'TMSIS - elig group'!$H:$H,$B1844,'TMSIS - elig group'!$C:$C,I$1),I1843),0)","v":9.7239733297366404E-2},{"$f":"IFERROR(IF($B1844<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1844,'TMSIS - elig group'!$H:$H,$B1844,'TMSIS - elig group'!$C:$C,J$1),J1843),0)","v":5.0683218158163474E-4},{"$f":"IFERROR(IF($B1844<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1844,'TMSIS - elig group'!$H:$H,$B1844,'TMSIS - elig group'!$C:$C,K$1),K1843),0)","v":0},true,2890,652061,268581,232331,92478,134228,700,0,0]
["Minnesota","2023-05-01",{"$f":"IF($B1848<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1848,'CMS monthly enrollment'!C:C,B1848,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1848,C1836:C1847,B1836:B1847))","v":1418275.6027992778},{"$f":"IF($B1848<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1848,'CMS monthly enrollment'!C:C,B1848,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1848,D1836:D1847,B1836:B1847))","v":3525.4023849082296},{"$f":"IFERROR(IF($B1848<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1848,'TMSIS - elig group'!$H:$H,$B1848,'TMSIS - elig group'!$C:$C,E$1),E1847),0)","v":0.47237848384294401},{"$f":"IFERROR(IF($B1848<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1848,'TMSIS - elig group'!$H:$H,$B1848,'TMSIS - elig group'!$C:$C,F$1),F1847),0)","v":0.19457078016133181},{"$f":"IFERROR(IF($B1848<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1848,'TMSIS - elig group'!$H:$H,$B1848,'TMSIS - elig group'!$C:$C,G$1),G1847),0)","v":0.16830933350311514},{"$f":"IFERROR(IF($B1848<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1848,'TMSIS - elig group'!$H:$H,$B1848,'TMSIS - elig group'!$C:$C,H$1),H1847),0)","v":6.6994837013661018E-2},{"$f":"IFERROR(IF($B1848<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1848,'TMSIS - elig group'!$H:$H,$B1848,'TMSIS - elig group'!$C:$C,I$1),I1847),0)","v":9.7239733297366404E-2},{"$f":"IFERROR(IF($B1848<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1848,'TMSIS - elig group'!$H:$H,$B1848,'TMSIS - elig group'!$C:$C,J$1),J1847),0)","v":5.0683218158163474E-4},{"$f":"IFERROR(IF($B1848<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1848,'TMSIS - elig group'!$H:$H,$B1848,'TMSIS - elig group'!$C:$C,K$1),K1847),0)","v":0},true,3525.4023849082296,669963,275955,238709,95017,137913,719,0,0]
["Minnesota","2023-08-01",{"$f":"IF($B1851<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1851,'CMS monthly enrollment'!C:C,B1851,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1851,C1839:C1850,B1839:B1850))","v":1443932.3812290188},{"$f":"IF($B1851<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1851,'CMS monthly enrollment'!C:C,B1851,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1851,D1839:D1850,B1839:B1850))","v":3984.3192524714104},{"$f":"IFERROR(IF($B1851<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1851,'TMSIS - elig group'!$H:$H,$B1851,'TMSIS - elig group'!$C:$C,E$1),E1850),0)","v":0.47237848384294401},{"$f":"IFERROR(IF($B1851<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1851,'TMSIS - elig group'!$H:$H,$B1851,'TMSIS - elig group'!$C:$C,F$1),F1850),0)","v":0.19457078016133181},{"$f":"IFERROR(IF($B1851<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1851,'TMSIS - elig group'!$H:$H,$B1851,'TMSIS - elig group'!$C:$C,G$1),G1850),0)","v":0.16830933350311514},{"$f":"IFERROR(IF($B1851<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1851,'TMSIS - elig group'!$H:$H,$B1851,'TMSIS - elig group'!$C:$C,H$1),H1850),0)","v":6.6994837013661018E-2},{"$f":"IFERROR(IF($B1851<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1851,'TMSIS - elig group'!$H:$H,$B1851,'TMSIS - elig group'!$C:$C,I$1),I1850),0)","v":9.7239733297366404E-2},{"$f":"IFERROR(IF($B1851<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1851,'TMSIS - elig group'!$H:$H,$B1851,'TMSIS - elig group'!$C:$C,J$1),J1850),0)","v":5.0683218158163474E-4},{"$f":"IFERROR(IF($B1851<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1851,'TMSIS - elig group'!$H:$H,$B1851,'TMSIS - elig group'!$C:$C,K$1),K1850),0)","v":0},true,3984.3192524714104,682083,280947,243027,96736,140408,732,0,0]
["Minnesota","2023-09-01",{"$f":"IF($B1852<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1852,'CMS monthly enrollment'!C:C,B1852,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1852,C1840:C1851,B1840:B1851))","v":1452551.5681350157},{"$f":"IF($B1852<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1852,'CMS monthly enrollment'!C:C,B1852,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1852,D1840:D1851,B1840:B1851))","v":4140.3166054949106},{"$f":"IFERROR(IF($B1852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1852,'TMSIS - elig group'!$H:$H,$B1852,'TMSIS - elig group'!$C:$C,E$1),E1851),0)","v":0.47237848384294401},{"$f":"IFERROR(IF($B1852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1852,'TMSIS - elig group'!$H:$H,$B1852,'TMSIS - elig group'!$C:$C,F$1),F1851),0)","v":0.19457078016133181},{"$f":"IFERROR(IF($B1852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1852,'TMSIS - elig group'!$H:$H,$B1852,'TMSIS - elig group'!$C:$C,G$1),G1851),0)","v":0.16830933350311514},{"$f":"IFERROR(IF($B1852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1852,'TMSIS - elig group'!$H:$H,$B1852,'TMSIS - elig group'!$C:$C,H$1),H1851),0)","v":6.6994837013661018E-2},{"$f":"IFERROR(IF($B1852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1852,'TMSIS - elig group'!$H:$H,$B1852,'TMSIS - elig group'!$C:$C,I$1),I1851),0)","v":9.7239733297366404E-2},{"$f":"IFERROR(IF($B1852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1852,'TMSIS - elig group'!$H:$H,$B1852,'TMSIS - elig group'!$C:$C,J$1),J1851),0)","v":5.0683218158163474E-4},{"$f":"IFERROR(IF($B1852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1852,'TMSIS - elig group'!$H:$H,$B1852,'TMSIS - elig group'!$C:$C,K$1),K1851),0)","v":0},true,4140.3166054949106,686154,282624,244478,97313,141246,736,0,0]
["Minnesota","2023-12-01",{"$f":"IF($B1855<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1855,'CMS monthly enrollment'!C:C,B1855,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1855,C1843:C1854,B1843:B1854))","v":1478072.172721047},{"$f":"IF($B1855<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1855,'CMS monthly enrollment'!C:C,B1855,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1855,D1843:D1854,B1843:B1854))","v":4587.9791353866458},{"$f":"IFERROR(IF($B1855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1855,'TMSIS - elig group'!$H:$H,$B1855,'TMSIS - elig group'!$C:$C,E$1),E1854),0)","v":0.47237848384294401},{"$f":"IFERROR(IF($B1855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1855,'TMSIS - elig group'!$H:$H,$B1855,'TMSIS - elig group'!$C:$C,F$1),F1854),0)","v":0.19457078016133181},{"$f":"IFERROR(IF($B1855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1855,'TMSIS - elig group'!$H:$H,$B1855,'TMSIS - elig group'!$C:$C,G$1),G1854),0)","v":0.16830933350311514},{"$f":"IFERROR(IF($B1855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1855,'TMSIS - elig group'!$H:$H,$B1855,'TMSIS - elig group'!$C:$C,H$1),H1854),0)","v":6.6994837013661018E-2},{"$f":"IFERROR(IF($B1855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1855,'TMSIS - elig group'!$H:$H,$B1855,'TMSIS - elig group'!$C:$C,I$1),I1854),0)","v":9.7239733297366404E-2},{"$f":"IFERROR(IF($B1855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1855,'TMSIS - elig group'!$H:$H,$B1855,'TMSIS - elig group'!$C:$C,J$1),J1854),0)","v":5.0683218158163474E-4},{"$f":"IFERROR(IF($B1855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1855,'TMSIS - elig group'!$H:$H,$B1855,'TMSIS - elig group'!$C:$C,K$1),K1854),0)","v":0},true,4587.9791353866458,698209,287590,248773,99023,143727,749,0,0]
["Minnesota","2024-02-01",{"$f":"IF($B1857<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1857,'CMS monthly enrollment'!C:C,B1857,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1857,C1845:C1856,B1845:B1856))","v":1495804.3343754243},{"$f":"IF($B1857<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1857,'CMS monthly enrollment'!C:C,B1857,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1857,D1845:D1856,B1845:B1856))","v":4930.3676225985982},{"$f":"IFERROR(IF($B1857<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1857,'TMSIS - elig group'!$H:$H,$B1857,'TMSIS - elig group'!$C:$C,E$1),E1856),0)","v":0.47237848384294401},{"$f":"IFERROR(IF($B1857<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1857,'TMSIS - elig group'!$H:$H,$B1857,'TMSIS - elig group'!$C:$C,F$1),F1856),0)","v":0.19457078016133181},{"$f":"IFERROR(IF($B1857<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1857,'TMSIS - elig group'!$H:$H,$B1857,'TMSIS - elig group'!$C:$C,G$1),G1856),0)","v":0.16830933350311514},{"$f":"IFERROR(IF($B1857<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1857,'TMSIS - elig group'!$H:$H,$B1857,'TMSIS - elig group'!$C:$C,H$1),H1856),0)","v":6.6994837013661018E-2},{"$f":"IFERROR(IF($B1857<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1857,'TMSIS - elig group'!$H:$H,$B1857,'TMSIS - elig group'!$C:$C,I$1),I1856),0)","v":9.7239733297366404E-2},{"$f":"IFERROR(IF($B1857<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1857,'TMSIS - elig group'!$H:$H,$B1857,'TMSIS - elig group'!$C:$C,J$1),J1856),0)","v":5.0683218158163474E-4},{"$f":"IFERROR(IF($B1857<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1857,'TMSIS - elig group'!$H:$H,$B1857,'TMSIS - elig group'!$C:$C,K$1),K1856),0)","v":0},true,4930.3676225985982,706586,291040,251758,100211,145452,758,0,0]
["Minnesota","2024-06-01",{"$f":"IF($B1861<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1861,'CMS monthly enrollment'!C:C,B1861,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1861,C1849:C1860,B1849:B1860))","v":1529613.583794985},{"$f":"IF($B1861<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1861,'CMS monthly enrollment'!C:C,B1861,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1861,D1849:D1860,B1849:B1860))","v":5525.7322706682025},{"$f":"IFERROR(IF($B1861<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1861,'TMSIS - elig group'!$H:$H,$B1861,'TMSIS - elig group'!$C:$C,E$1),E1860),0)","v":0.47237848384294401},{"$f":"IFERROR(IF($B1861<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1861,'TMSIS - elig group'!$H:$H,$B1861,'TMSIS - elig group'!$C:$C,F$1),F1860),0)","v":0.19457078016133181},{"$f":"IFERROR(IF($B1861<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1861,'TMSIS - elig group'!$H:$H,$B1861,'TMSIS - elig group'!$C:$C,G$1),G1860),0)","v":0.16830933350311514},{"$f":"IFERROR(IF($B1861<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1861,'TMSIS - elig group'!$H:$H,$B1861,'TMSIS - elig group'!$C:$C,H$1),H1860),0)","v":6.6994837013661018E-2},{"$f":"IFERROR(IF($B1861<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1861,'TMSIS - elig group'!$H:$H,$B1861,'TMSIS - elig group'!$C:$C,I$1),I1860),0)","v":9.7239733297366404E-2},{"$f":"IFERROR(IF($B1861<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1861,'TMSIS - elig group'!$H:$H,$B1861,'TMSIS - elig group'!$C:$C,J$1),J1860),0)","v":5.0683218158163474E-4},{"$f":"IFERROR(IF($B1861<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1861,'TMSIS - elig group'!$H:$H,$B1861,'TMSIS - elig group'!$C:$C,K$1),K1860),0)","v":0},true,5525.7322706682025,722557,297618,257448,102476,148739,775,0,0]
["Minnesota","2024-09-01",{"$f":"IF($B1864<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1864,'CMS monthly enrollment'!C:C,B1864,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1864,C1852:C1863,B1852:B1863))","v":1555750.605462892},{"$f":"IF($B1864<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1864,'CMS monthly enrollment'!C:C,B1864,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1864,D1852:D1863,B1852:B1863))","v":6003.4444512334594},{"$f":"IFERROR(IF($B1864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1864,'TMSIS - elig group'!$H:$H,$B1864,'TMSIS - elig group'!$C:$C,E$1),E1863),0)","v":0.47237848384294401},{"$f":"IFERROR(IF($B1864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1864,'TMSIS - elig group'!$H:$H,$B1864,'TMSIS - elig group'!$C:$C,F$1),F1863),0)","v":0.19457078016133181},{"$f":"IFERROR(IF($B1864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1864,'TMSIS - elig group'!$H:$H,$B1864,'TMSIS - elig group'!$C:$C,G$1),G1863),0)","v":0.16830933350311514},{"$f":"IFERROR(IF($B1864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1864,'TMSIS - elig group'!$H:$H,$B1864,'TMSIS - elig group'!$C:$C,H$1),H1863),0)","v":6.6994837013661018E-2},{"$f":"IFERROR(IF($B1864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1864,'TMSIS - elig group'!$H:$H,$B1864,'TMSIS - elig group'!$C:$C,I$1),I1863),0)","v":9.7239733297366404E-2},{"$f":"IFERROR(IF($B1864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1864,'TMSIS - elig group'!$H:$H,$B1864,'TMSIS - elig group'!$C:$C,J$1),J1863),0)","v":5.0683218158163474E-4},{"$f":"IFERROR(IF($B1864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1864,'TMSIS - elig group'!$H:$H,$B1864,'TMSIS - elig group'!$C:$C,K$1),K1863),0)","v":0},true,6003.4444512334594,734903,302704,261847,104227,151281,789,0,0]
["Minnesota","2024-11-01",{"$f":"IF($B1866<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1866,'CMS monthly enrollment'!C:C,B1866,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1866,C1854:C1865,B1854:B1865))","v":1572910.8756575678},{"$f":"IF($B1866<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1866,'CMS monthly enrollment'!C:C,B1866,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1866,D1854:D1865,B1854:B1865))","v":6315.4847228401632},{"$f":"IFERROR(IF($B1866<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1866,'TMSIS - elig group'!$H:$H,$B1866,'TMSIS - elig group'!$C:$C,E$1),E1865),0)","v":0.47237848384294401},{"$f":"IFERROR(IF($B1866<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1866,'TMSIS - elig group'!$H:$H,$B1866,'TMSIS - elig group'!$C:$C,F$1),F1865),0)","v":0.19457078016133181},{"$f":"IFERROR(IF($B1866<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1866,'TMSIS - elig group'!$H:$H,$B1866,'TMSIS - elig group'!$C:$C,G$1),G1865),0)","v":0.16830933350311514},{"$f":"IFERROR(IF($B1866<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1866,'TMSIS - elig group'!$H:$H,$B1866,'TMSIS - elig group'!$C:$C,H$1),H1865),0)","v":6.6994837013661018E-2},{"$f":"IFERROR(IF($B1866<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1866,'TMSIS - elig group'!$H:$H,$B1866,'TMSIS - elig group'!$C:$C,I$1),I1865),0)","v":9.7239733297366404E-2},{"$f":"IFERROR(IF($B1866<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1866,'TMSIS - elig group'!$H:$H,$B1866,'TMSIS - elig group'!$C:$C,J$1),J1865),0)","v":5.0683218158163474E-4},{"$f":"IFERROR(IF($B1866<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1866,'TMSIS - elig group'!$H:$H,$B1866,'TMSIS - elig group'!$C:$C,K$1),K1865),0)","v":0},true,6315.4847228401632,743009,306042,264736,105377,152949,797,0,0]
["Minnesota","2025-03-01",{"$f":"IF($B1870<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1870,'CMS monthly enrollment'!C:C,B1870,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1870,C1858:C1869,B1858:B1869))","v":1606715.3220568728},{"$f":"IF($B1870<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1870,'CMS monthly enrollment'!C:C,B1870,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1870,D1858:D1869,B1858:B1869))","v":6924.344678728201},{"$f":"IFERROR(IF($B1870<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1870,'TMSIS - elig group'!$H:$H,$B1870,'TMSIS - elig group'!$C:$C,E$1),E1869),0)","v":0.47237848384294401},{"$f":"IFERROR(IF($B1870<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1870,'TMSIS - elig group'!$H:$H,$B1870,'TMSIS - elig group'!$C:$C,F$1),F1869),0)","v":0.19457078016133181},{"$f":"IFERROR(IF($B1870<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1870,'TMSIS - elig group'!$H:$H,$B1870,'TMSIS - elig group'!$C:$C,G$1),G1869),0)","v":0.16830933350311514},{"$f":"IFERROR(IF($B1870<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1870,'TMSIS - elig group'!$H:$H,$B1870,'TMSIS - elig group'!$C:$C,H$1),H1869),0)","v":6.6994837013661018E-2},{"$f":"IFERROR(IF($B1870<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1870,'TMSIS - elig group'!$H:$H,$B1870,'TMSIS - elig group'!$C:$C,I$1),I1869),0)","v":9.7239733297366404E-2},{"$f":"IFERROR(IF($B1870<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1870,'TMSIS - elig group'!$H:$H,$B1870,'TMSIS - elig group'!$C:$C,J$1),J1869),0)","v":5.0683218158163474E-4},{"$f":"IFERROR(IF($B1870<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1870,'TMSIS - elig group'!$H:$H,$B1870,'TMSIS - elig group'!$C:$C,K$1),K1869),0)","v":0},true,6924.344678728201,758978,312620,270425,107642,156237,814,0,0]
["Minnesota",{"$f":"B1795","v":"2025-06-01"},{"$f":"IF($B1873<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1873,'CMS monthly enrollment'!C:C,B1873,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1873,C1861:C1872,B1861:B1872))","v":1632681.0818178654},{"$f":"IF($B1873<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1873,'CMS monthly enrollment'!C:C,B1873,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1873,D1861:D1872,B1861:B1872))","v":7395.7695744518423},{"$f":"IFERROR(IF($B1873<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1873,'TMSIS - elig group'!$H:$H,$B1873,'TMSIS - elig group'!$C:$C,E$1),E1872),0)","v":0.47237848384294401},{"$f":"IFERROR(IF($B1873<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1873,'TMSIS - elig group'!$H:$H,$B1873,'TMSIS - elig group'!$C:$C,F$1),F1872),0)","v":0.19457078016133181},{"$f":"IFERROR(IF($B1873<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1873,'TMSIS - elig group'!$H:$H,$B1873,'TMSIS - elig group'!$C:$C,G$1),G1872),0)","v":0.16830933350311514},{"$f":"IFERROR(IF($B1873<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1873,'TMSIS - elig group'!$H:$H,$B1873,'TMSIS - elig group'!$C:$C,H$1),H1872),0)","v":6.6994837013661018E-2},{"$f":"IFERROR(IF($B1873<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1873,'TMSIS - elig group'!$H:$H,$B1873,'TMSIS - elig group'!$C:$C,I$1),I1872),0)","v":9.7239733297366404E-2},{"$f":"IFERROR(IF($B1873<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1873,'TMSIS - elig group'!$H:$H,$B1873,'TMSIS - elig group'!$C:$C,J$1),J1872),0)","v":5.0683218158163474E-4},{"$f":"IFERROR(IF($B1873<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1873,'TMSIS - elig group'!$H:$H,$B1873,'TMSIS - elig group'!$C:$C,K$1),K1872),0)","v":0},true,7395.7695744518423,771243,317672,274795,109381,158761,827,0,0]
["Mississippi","2019-01-01",{"$f":"IF($B1874<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1874,'CMS monthly enrollment'!C:C,B1874,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1874,C1862:C1873,B1862:B1873))","v":545656},{"$f":"IF($B1874<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1874,'CMS monthly enrollment'!C:C,B1874,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1874,D1862:D1873,B1862:B1873))","v":76133},{"$f":"IFERROR(IF($B1874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1874,'TMSIS - elig group'!$H:$H,$B1874,'TMSIS - elig group'!$C:$C,E$1),E1873),0)","v":0.49950466453368131},{"$f":"IFERROR(IF($B1874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1874,'TMSIS - elig group'!$H:$H,$B1874,'TMSIS - elig group'!$C:$C,F$1),F1873),0)","v":0},{"$f":"IFERROR(IF($B1874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1874,'TMSIS - elig group'!$H:$H,$B1874,'TMSIS - elig group'!$C:$C,G$1),G1873),0)","v":0.12325023868884254},{"$f":"IFERROR(IF($B1874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1874,'TMSIS - elig group'!$H:$H,$B1874,'TMSIS - elig group'!$C:$C,H$1),H1873),0)","v":0.13362235384610779},{"$f":"IFERROR(IF($B1874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1874,'TMSIS - elig group'!$H:$H,$B1874,'TMSIS - elig group'!$C:$C,I$1),I1873),0)","v":0.24362274293136835},{"$f":"IFERROR(IF($B1874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1874,'TMSIS - elig group'!$H:$H,$B1874,'TMSIS - elig group'!$C:$C,J$1),J1873),0)","v":0},{"$f":"IFERROR(IF($B1874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1874,'TMSIS - elig group'!$H:$H,$B1874,'TMSIS - elig group'!$C:$C,K$1),K1873),0)","v":0},true,76133,272558,0,67252,72912,132934,0,0,0]
["Mississippi","2019-04-01",{"$f":"IF($B1877<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1877,'CMS monthly enrollment'!C:C,B1877,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1877,C1865:C1876,B1865:B1876))","v":545160},{"$f":"IF($B1877<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1877,'CMS monthly enrollment'!C:C,B1877,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1877,D1865:D1876,B1865:B1876))","v":76656},{"$f":"IFERROR(IF($B1877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1877,'TMSIS - elig group'!$H:$H,$B1877,'TMSIS - elig group'!$C:$C,E$1),E1876),0)","v":0.49905993584737923},{"$f":"IFERROR(IF($B1877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1877,'TMSIS - elig group'!$H:$H,$B1877,'TMSIS - elig group'!$C:$C,F$1),F1876),0)","v":0},{"$f":"IFERROR(IF($B1877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1877,'TMSIS - elig group'!$H:$H,$B1877,'TMSIS - elig group'!$C:$C,G$1),G1876),0)","v":0.1237836230613054},{"$f":"IFERROR(IF($B1877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1877,'TMSIS - elig group'!$H:$H,$B1877,'TMSIS - elig group'!$C:$C,H$1),H1876),0)","v":0.13426398683309507},{"$f":"IFERROR(IF($B1877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1877,'TMSIS - elig group'!$H:$H,$B1877,'TMSIS - elig group'!$C:$C,I$1),I1876),0)","v":0.24289245425822031},{"$f":"IFERROR(IF($B1877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1877,'TMSIS - elig group'!$H:$H,$B1877,'TMSIS - elig group'!$C:$C,J$1),J1876),0)","v":0},{"$f":"IFERROR(IF($B1877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1877,'TMSIS - elig group'!$H:$H,$B1877,'TMSIS - elig group'!$C:$C,K$1),K1876),0)","v":0},true,76656,272068,0,67482,73195,132415,0,0,0]
["Mississippi","2019-06-01",{"$f":"IF($B1879<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1879,'CMS monthly enrollment'!C:C,B1879,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1879,C1867:C1878,B1867:B1878))","v":543479},{"$f":"IF($B1879<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1879,'CMS monthly enrollment'!C:C,B1879,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1879,D1867:D1878,B1867:B1878))","v":76599},{"$f":"IFERROR(IF($B1879<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1879,'TMSIS - elig group'!$H:$H,$B1879,'TMSIS - elig group'!$C:$C,E$1),E1878),0)","v":0.4988099960333201},{"$f":"IFERROR(IF($B1879<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1879,'TMSIS - elig group'!$H:$H,$B1879,'TMSIS - elig group'!$C:$C,F$1),F1878),0)","v":0},{"$f":"IFERROR(IF($B1879<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1879,'TMSIS - elig group'!$H:$H,$B1879,'TMSIS - elig group'!$C:$C,G$1),G1878),0)","v":0.1241961463103867},{"$f":"IFERROR(IF($B1879<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1879,'TMSIS - elig group'!$H:$H,$B1879,'TMSIS - elig group'!$C:$C,H$1),H1878),0)","v":0.13476193910545359},{"$f":"IFERROR(IF($B1879<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1879,'TMSIS - elig group'!$H:$H,$B1879,'TMSIS - elig group'!$C:$C,I$1),I1878),0)","v":0.24223191855083961},{"$f":"IFERROR(IF($B1879<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1879,'TMSIS - elig group'!$H:$H,$B1879,'TMSIS - elig group'!$C:$C,J$1),J1878),0)","v":0},{"$f":"IFERROR(IF($B1879<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1879,'TMSIS - elig group'!$H:$H,$B1879,'TMSIS - elig group'!$C:$C,K$1),K1878),0)","v":0},true,76599,271093,0,67498,73240,131648,0,0,0]
["Mississippi","2019-10-01",{"$f":"IF($B1883<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1883,'CMS monthly enrollment'!C:C,B1883,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1883,C1871:C1882,B1871:B1882))","v":541783},{"$f":"IF($B1883<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1883,'CMS monthly enrollment'!C:C,B1883,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1883,D1871:D1882,B1871:B1882))","v":77008},{"$f":"IFERROR(IF($B1883<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1883,'TMSIS - elig group'!$H:$H,$B1883,'TMSIS - elig group'!$C:$C,E$1),E1882),0)","v":0.49713540881829965},{"$f":"IFERROR(IF($B1883<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1883,'TMSIS - elig group'!$H:$H,$B1883,'TMSIS - elig group'!$C:$C,F$1),F1882),0)","v":0},{"$f":"IFERROR(IF($B1883<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1883,'TMSIS - elig group'!$H:$H,$B1883,'TMSIS - elig group'!$C:$C,G$1),G1882),0)","v":0.12495253307615804},{"$f":"IFERROR(IF($B1883<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1883,'TMSIS - elig group'!$H:$H,$B1883,'TMSIS - elig group'!$C:$C,H$1),H1882),0)","v":0.13680419517193573},{"$f":"IFERROR(IF($B1883<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1883,'TMSIS - elig group'!$H:$H,$B1883,'TMSIS - elig group'!$C:$C,I$1),I1882),0)","v":0.24110786293360659},{"$f":"IFERROR(IF($B1883<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1883,'TMSIS - elig group'!$H:$H,$B1883,'TMSIS - elig group'!$C:$C,J$1),J1882),0)","v":0},{"$f":"IFERROR(IF($B1883<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1883,'TMSIS - elig group'!$H:$H,$B1883,'TMSIS - elig group'!$C:$C,K$1),K1882),0)","v":0},true,77008,269340,0,67697,74118,130628,0,0,0]
["Mississippi","2020-01-01",{"$f":"IF($B1886<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1886,'CMS monthly enrollment'!C:C,B1886,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1886,C1874:C1885,B1874:B1885))","v":538966},{"$f":"IF($B1886<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1886,'CMS monthly enrollment'!C:C,B1886,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1886,D1874:D1885,B1874:B1885))","v":77300},{"$f":"IFERROR(IF($B1886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1886,'TMSIS - elig group'!$H:$H,$B1886,'TMSIS - elig group'!$C:$C,E$1),E1885),0)","v":0.4969657488592274},{"$f":"IFERROR(IF($B1886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1886,'TMSIS - elig group'!$H:$H,$B1886,'TMSIS - elig group'!$C:$C,F$1),F1885),0)","v":0},{"$f":"IFERROR(IF($B1886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1886,'TMSIS - elig group'!$H:$H,$B1886,'TMSIS - elig group'!$C:$C,G$1),G1885),0)","v":0.12462270239550916},{"$f":"IFERROR(IF($B1886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1886,'TMSIS - elig group'!$H:$H,$B1886,'TMSIS - elig group'!$C:$C,H$1),H1885),0)","v":0.13803840009189663},{"$f":"IFERROR(IF($B1886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1886,'TMSIS - elig group'!$H:$H,$B1886,'TMSIS - elig group'!$C:$C,I$1),I1885),0)","v":0.24037314865336684},{"$f":"IFERROR(IF($B1886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1886,'TMSIS - elig group'!$H:$H,$B1886,'TMSIS - elig group'!$C:$C,J$1),J1885),0)","v":0},{"$f":"IFERROR(IF($B1886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1886,'TMSIS - elig group'!$H:$H,$B1886,'TMSIS - elig group'!$C:$C,K$1),K1885),0)","v":0},true,77300,267848,0,67167,74398,129553,0,0,0]
["Mississippi","2020-04-01",{"$f":"IF($B1889<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1889,'CMS monthly enrollment'!C:C,B1889,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1889,C1877:C1888,B1877:B1888))","v":543159},{"$f":"IF($B1889<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1889,'CMS monthly enrollment'!C:C,B1889,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1889,D1877:D1888,B1877:B1888))","v":78801},{"$f":"IFERROR(IF($B1889<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1889,'TMSIS - elig group'!$H:$H,$B1889,'TMSIS - elig group'!$C:$C,E$1),E1888),0)","v":0.49584535019051545},{"$f":"IFERROR(IF($B1889<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1889,'TMSIS - elig group'!$H:$H,$B1889,'TMSIS - elig group'!$C:$C,F$1),F1888),0)","v":0},{"$f":"IFERROR(IF($B1889<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1889,'TMSIS - elig group'!$H:$H,$B1889,'TMSIS - elig group'!$C:$C,G$1),G1888),0)","v":0.12841371470502438},{"$f":"IFERROR(IF($B1889<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1889,'TMSIS - elig group'!$H:$H,$B1889,'TMSIS - elig group'!$C:$C,H$1),H1888),0)","v":0.13790490167479152},{"$f":"IFERROR(IF($B1889<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1889,'TMSIS - elig group'!$H:$H,$B1889,'TMSIS - elig group'!$C:$C,I$1),I1888),0)","v":0.23783603342966869},{"$f":"IFERROR(IF($B1889<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1889,'TMSIS - elig group'!$H:$H,$B1889,'TMSIS - elig group'!$C:$C,J$1),J1888),0)","v":0},{"$f":"IFERROR(IF($B1889<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1889,'TMSIS - elig group'!$H:$H,$B1889,'TMSIS - elig group'!$C:$C,K$1),K1888),0)","v":0},true,78801,269323,0,69749,74904,129183,0,0,0]
["Mississippi","2020-07-01",{"$f":"IF($B1892<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1892,'CMS monthly enrollment'!C:C,B1892,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1892,C1880:C1891,B1880:B1891))","v":564639},{"$f":"IF($B1892<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1892,'CMS monthly enrollment'!C:C,B1892,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1892,D1880:D1891,B1880:B1891))","v":80631},{"$f":"IFERROR(IF($B1892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1892,'TMSIS - elig group'!$H:$H,$B1892,'TMSIS - elig group'!$C:$C,E$1),E1891),0)","v":0.49995477568740954},{"$f":"IFERROR(IF($B1892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1892,'TMSIS - elig group'!$H:$H,$B1892,'TMSIS - elig group'!$C:$C,F$1),F1891),0)","v":0},{"$f":"IFERROR(IF($B1892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1892,'TMSIS - elig group'!$H:$H,$B1892,'TMSIS - elig group'!$C:$C,G$1),G1891),0)","v":0.13616165211708137},{"$f":"IFERROR(IF($B1892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1892,'TMSIS - elig group'!$H:$H,$B1892,'TMSIS - elig group'!$C:$C,H$1),H1891),0)","v":0.13368160916857288},{"$f":"IFERROR(IF($B1892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1892,'TMSIS - elig group'!$H:$H,$B1892,'TMSIS - elig group'!$C:$C,I$1),I1891),0)","v":0.23020196302693618},{"$f":"IFERROR(IF($B1892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1892,'TMSIS - elig group'!$H:$H,$B1892,'TMSIS - elig group'!$C:$C,J$1),J1891),0)","v":0},{"$f":"IFERROR(IF($B1892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1892,'TMSIS - elig group'!$H:$H,$B1892,'TMSIS - elig group'!$C:$C,K$1),K1891),0)","v":0},true,80631,282294,0,76882,75482,129981,0,0,0]
["Mississippi","2020-10-01",{"$f":"IF($B1895<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1895,'CMS monthly enrollment'!C:C,B1895,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1895,C1883:C1894,B1883:B1894))","v":586232},{"$f":"IF($B1895<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1895,'CMS monthly enrollment'!C:C,B1895,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1895,D1883:D1894,B1883:B1894))","v":81903},{"$f":"IFERROR(IF($B1895<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1895,'TMSIS - elig group'!$H:$H,$B1895,'TMSIS - elig group'!$C:$C,E$1),E1894),0)","v":0.50325609464136212},{"$f":"IFERROR(IF($B1895<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1895,'TMSIS - elig group'!$H:$H,$B1895,'TMSIS - elig group'!$C:$C,F$1),F1894),0)","v":0},{"$f":"IFERROR(IF($B1895<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1895,'TMSIS - elig group'!$H:$H,$B1895,'TMSIS - elig group'!$C:$C,G$1),G1894),0)","v":0.14341124255744736},{"$f":"IFERROR(IF($B1895<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1895,'TMSIS - elig group'!$H:$H,$B1895,'TMSIS - elig group'!$C:$C,H$1),H1894),0)","v":0.12994487942462676},{"$f":"IFERROR(IF($B1895<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1895,'TMSIS - elig group'!$H:$H,$B1895,'TMSIS - elig group'!$C:$C,I$1),I1894),0)","v":0.22338778337656376},{"$f":"IFERROR(IF($B1895<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1895,'TMSIS - elig group'!$H:$H,$B1895,'TMSIS - elig group'!$C:$C,J$1),J1894),0)","v":0},{"$f":"IFERROR(IF($B1895<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1895,'TMSIS - elig group'!$H:$H,$B1895,'TMSIS - elig group'!$C:$C,K$1),K1894),0)","v":0},true,81903,295025,0,84072,76178,130957,0,0,0]
["Mississippi","2020-12-01",{"$f":"IF($B1897<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1897,'CMS monthly enrollment'!C:C,B1897,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1897,C1885:C1896,B1885:B1896))","v":597689},{"$f":"IF($B1897<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1897,'CMS monthly enrollment'!C:C,B1897,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1897,D1885:D1896,B1885:B1896))","v":82389},{"$f":"IFERROR(IF($B1897<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1897,'TMSIS - elig group'!$H:$H,$B1897,'TMSIS - elig group'!$C:$C,E$1),E1896),0)","v":0.50465812734771986},{"$f":"IFERROR(IF($B1897<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1897,'TMSIS - elig group'!$H:$H,$B1897,'TMSIS - elig group'!$C:$C,F$1),F1896),0)","v":0},{"$f":"IFERROR(IF($B1897<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1897,'TMSIS - elig group'!$H:$H,$B1897,'TMSIS - elig group'!$C:$C,G$1),G1896),0)","v":0.14753968021491967},{"$f":"IFERROR(IF($B1897<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1897,'TMSIS - elig group'!$H:$H,$B1897,'TMSIS - elig group'!$C:$C,H$1),H1896),0)","v":0.1284803443624733},{"$f":"IFERROR(IF($B1897<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1897,'TMSIS - elig group'!$H:$H,$B1897,'TMSIS - elig group'!$C:$C,I$1),I1896),0)","v":0.21932184807488711},{"$f":"IFERROR(IF($B1897<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1897,'TMSIS - elig group'!$H:$H,$B1897,'TMSIS - elig group'!$C:$C,J$1),J1896),0)","v":0},{"$f":"IFERROR(IF($B1897<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1897,'TMSIS - elig group'!$H:$H,$B1897,'TMSIS - elig group'!$C:$C,K$1),K1896),0)","v":0},true,82389,301629,0,88183,76791,131086,0,0,0]
["Mississippi","2021-01-01",{"$f":"IF($B1898<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1898,'CMS monthly enrollment'!C:C,B1898,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1898,C1886:C1897,B1886:B1897))","v":603155},{"$f":"IF($B1898<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1898,'CMS monthly enrollment'!C:C,B1898,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1898,D1886:D1897,B1886:B1897))","v":82535},{"$f":"IFERROR(IF($B1898<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1898,'TMSIS - elig group'!$H:$H,$B1898,'TMSIS - elig group'!$C:$C,E$1),E1897),0)","v":0.50465812734771986},{"$f":"IFERROR(IF($B1898<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1898,'TMSIS - elig group'!$H:$H,$B1898,'TMSIS - elig group'!$C:$C,F$1),F1897),0)","v":0},{"$f":"IFERROR(IF($B1898<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1898,'TMSIS - elig group'!$H:$H,$B1898,'TMSIS - elig group'!$C:$C,G$1),G1897),0)","v":0.14753968021491967},{"$f":"IFERROR(IF($B1898<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1898,'TMSIS - elig group'!$H:$H,$B1898,'TMSIS - elig group'!$C:$C,H$1),H1897),0)","v":0.1284803443624733},{"$f":"IFERROR(IF($B1898<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1898,'TMSIS - elig group'!$H:$H,$B1898,'TMSIS - elig group'!$C:$C,I$1),I1897),0)","v":0.21932184807488711},{"$f":"IFERROR(IF($B1898<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1898,'TMSIS - elig group'!$H:$H,$B1898,'TMSIS - elig group'!$C:$C,J$1),J1897),0)","v":0},{"$f":"IFERROR(IF($B1898<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1898,'TMSIS - elig group'!$H:$H,$B1898,'TMSIS - elig group'!$C:$C,K$1),K1897),0)","v":0},true,82535,304387,0,88989,77494,132285,0,0,0]
["Mississippi","2021-05-01",{"$f":"IF($B1902<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1902,'CMS monthly enrollment'!C:C,B1902,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1902,C1890:C1901,B1890:B1901))","v":622328},{"$f":"IF($B1902<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1902,'CMS monthly enrollment'!C:C,B1902,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1902,D1890:D1901,B1890:B1901))","v":82683},{"$f":"IFERROR(IF($B1902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1902,'TMSIS - elig group'!$H:$H,$B1902,'TMSIS - elig group'!$C:$C,E$1),E1901),0)","v":0.50465812734771986},{"$f":"IFERROR(IF($B1902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1902,'TMSIS - elig group'!$H:$H,$B1902,'TMSIS - elig group'!$C:$C,F$1),F1901),0)","v":0},{"$f":"IFERROR(IF($B1902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1902,'TMSIS - elig group'!$H:$H,$B1902,'TMSIS - elig group'!$C:$C,G$1),G1901),0)","v":0.14753968021491967},{"$f":"IFERROR(IF($B1902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1902,'TMSIS - elig group'!$H:$H,$B1902,'TMSIS - elig group'!$C:$C,H$1),H1901),0)","v":0.1284803443624733},{"$f":"IFERROR(IF($B1902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1902,'TMSIS - elig group'!$H:$H,$B1902,'TMSIS - elig group'!$C:$C,I$1),I1901),0)","v":0.21932184807488711},{"$f":"IFERROR(IF($B1902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1902,'TMSIS - elig group'!$H:$H,$B1902,'TMSIS - elig group'!$C:$C,J$1),J1901),0)","v":0},{"$f":"IFERROR(IF($B1902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1902,'TMSIS - elig group'!$H:$H,$B1902,'TMSIS - elig group'!$C:$C,K$1),K1901),0)","v":0},true,82683,314063,0,91818,79957,136490,0,0,0]
["Mississippi","2021-08-01",{"$f":"IF($B1905<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1905,'CMS monthly enrollment'!C:C,B1905,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1905,C1893:C1904,B1893:B1904))","v":635865},{"$f":"IF($B1905<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1905,'CMS monthly enrollment'!C:C,B1905,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1905,D1893:D1904,B1893:B1904))","v":79799},{"$f":"IFERROR(IF($B1905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1905,'TMSIS - elig group'!$H:$H,$B1905,'TMSIS - elig group'!$C:$C,E$1),E1904),0)","v":0.50465812734771986},{"$f":"IFERROR(IF($B1905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1905,'TMSIS - elig group'!$H:$H,$B1905,'TMSIS - elig group'!$C:$C,F$1),F1904),0)","v":0},{"$f":"IFERROR(IF($B1905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1905,'TMSIS - elig group'!$H:$H,$B1905,'TMSIS - elig group'!$C:$C,G$1),G1904),0)","v":0.14753968021491967},{"$f":"IFERROR(IF($B1905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1905,'TMSIS - elig group'!$H:$H,$B1905,'TMSIS - elig group'!$C:$C,H$1),H1904),0)","v":0.1284803443624733},{"$f":"IFERROR(IF($B1905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1905,'TMSIS - elig group'!$H:$H,$B1905,'TMSIS - elig group'!$C:$C,I$1),I1904),0)","v":0.21932184807488711},{"$f":"IFERROR(IF($B1905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1905,'TMSIS - elig group'!$H:$H,$B1905,'TMSIS - elig group'!$C:$C,J$1),J1904),0)","v":0},{"$f":"IFERROR(IF($B1905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1905,'TMSIS - elig group'!$H:$H,$B1905,'TMSIS - elig group'!$C:$C,K$1),K1904),0)","v":0},true,79799,320894,0,93815,81696,139459,0,0,0]
["Mississippi","2021-11-01",{"$f":"IF($B1908<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1908,'CMS monthly enrollment'!C:C,B1908,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1908,C1896:C1907,B1896:B1907))","v":647545},{"$f":"IF($B1908<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1908,'CMS monthly enrollment'!C:C,B1908,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1908,D1896:D1907,B1896:B1907))","v":76059},{"$f":"IFERROR(IF($B1908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1908,'TMSIS - elig group'!$H:$H,$B1908,'TMSIS - elig group'!$C:$C,E$1),E1907),0)","v":0.50465812734771986},{"$f":"IFERROR(IF($B1908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1908,'TMSIS - elig group'!$H:$H,$B1908,'TMSIS - elig group'!$C:$C,F$1),F1907),0)","v":0},{"$f":"IFERROR(IF($B1908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1908,'TMSIS - elig group'!$H:$H,$B1908,'TMSIS - elig group'!$C:$C,G$1),G1907),0)","v":0.14753968021491967},{"$f":"IFERROR(IF($B1908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1908,'TMSIS - elig group'!$H:$H,$B1908,'TMSIS - elig group'!$C:$C,H$1),H1907),0)","v":0.1284803443624733},{"$f":"IFERROR(IF($B1908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1908,'TMSIS - elig group'!$H:$H,$B1908,'TMSIS - elig group'!$C:$C,I$1),I1907),0)","v":0.21932184807488711},{"$f":"IFERROR(IF($B1908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1908,'TMSIS - elig group'!$H:$H,$B1908,'TMSIS - elig group'!$C:$C,J$1),J1907),0)","v":0},{"$f":"IFERROR(IF($B1908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1908,'TMSIS - elig group'!$H:$H,$B1908,'TMSIS - elig group'!$C:$C,K$1),K1907),0)","v":0},true,76059,326789,0,95539,83197,142021,0,0,0]
["Mississippi","2022-02-01",{"$f":"IF($B1911<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1911,'CMS monthly enrollment'!C:C,B1911,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1911,C1899:C1910,B1899:B1910))","v":657414},{"$f":"IF($B1911<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1911,'CMS monthly enrollment'!C:C,B1911,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1911,D1899:D1910,B1899:B1910))","v":75143},{"$f":"IFERROR(IF($B1911<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1911,'TMSIS - elig group'!$H:$H,$B1911,'TMSIS - elig group'!$C:$C,E$1),E1910),0)","v":0.50465812734771986},{"$f":"IFERROR(IF($B1911<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1911,'TMSIS - elig group'!$H:$H,$B1911,'TMSIS - elig group'!$C:$C,F$1),F1910),0)","v":0},{"$f":"IFERROR(IF($B1911<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1911,'TMSIS - elig group'!$H:$H,$B1911,'TMSIS - elig group'!$C:$C,G$1),G1910),0)","v":0.14753968021491967},{"$f":"IFERROR(IF($B1911<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1911,'TMSIS - elig group'!$H:$H,$B1911,'TMSIS - elig group'!$C:$C,H$1),H1910),0)","v":0.1284803443624733},{"$f":"IFERROR(IF($B1911<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1911,'TMSIS - elig group'!$H:$H,$B1911,'TMSIS - elig group'!$C:$C,I$1),I1910),0)","v":0.21932184807488711},{"$f":"IFERROR(IF($B1911<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1911,'TMSIS - elig group'!$H:$H,$B1911,'TMSIS - elig group'!$C:$C,J$1),J1910),0)","v":0},{"$f":"IFERROR(IF($B1911<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1911,'TMSIS - elig group'!$H:$H,$B1911,'TMSIS - elig group'!$C:$C,K$1),K1910),0)","v":0},true,75143,331769,0,96995,84465,144185,0,0,0]
["Mississippi","2022-05-01",{"$f":"IF($B1914<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1914,'CMS monthly enrollment'!C:C,B1914,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1914,C1902:C1913,B1902:B1913))","v":666440},{"$f":"IF($B1914<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1914,'CMS monthly enrollment'!C:C,B1914,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1914,D1902:D1913,B1902:B1913))","v":74220},{"$f":"IFERROR(IF($B1914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1914,'TMSIS - elig group'!$H:$H,$B1914,'TMSIS - elig group'!$C:$C,E$1),E1913),0)","v":0.50465812734771986},{"$f":"IFERROR(IF($B1914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1914,'TMSIS - elig group'!$H:$H,$B1914,'TMSIS - elig group'!$C:$C,F$1),F1913),0)","v":0},{"$f":"IFERROR(IF($B1914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1914,'TMSIS - elig group'!$H:$H,$B1914,'TMSIS - elig group'!$C:$C,G$1),G1913),0)","v":0.14753968021491967},{"$f":"IFERROR(IF($B1914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1914,'TMSIS - elig group'!$H:$H,$B1914,'TMSIS - elig group'!$C:$C,H$1),H1913),0)","v":0.1284803443624733},{"$f":"IFERROR(IF($B1914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1914,'TMSIS - elig group'!$H:$H,$B1914,'TMSIS - elig group'!$C:$C,I$1),I1913),0)","v":0.21932184807488711},{"$f":"IFERROR(IF($B1914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1914,'TMSIS - elig group'!$H:$H,$B1914,'TMSIS - elig group'!$C:$C,J$1),J1913),0)","v":0},{"$f":"IFERROR(IF($B1914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1914,'TMSIS - elig group'!$H:$H,$B1914,'TMSIS - elig group'!$C:$C,K$1),K1913),0)","v":0},true,74220,336324,0,98326,85624,146165,0,0,0]
["Mississippi","2022-06-01",{"$f":"IF($B1915<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1915,'CMS monthly enrollment'!C:C,B1915,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1915,C1903:C1914,B1903:B1914))","v":669741},{"$f":"IF($B1915<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1915,'CMS monthly enrollment'!C:C,B1915,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1915,D1903:D1914,B1903:B1914))","v":74201},{"$f":"IFERROR(IF($B1915<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1915,'TMSIS - elig group'!$H:$H,$B1915,'TMSIS - elig group'!$C:$C,E$1),E1914),0)","v":0.50465812734771986},{"$f":"IFERROR(IF($B1915<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1915,'TMSIS - elig group'!$H:$H,$B1915,'TMSIS - elig group'!$C:$C,F$1),F1914),0)","v":0},{"$f":"IFERROR(IF($B1915<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1915,'TMSIS - elig group'!$H:$H,$B1915,'TMSIS - elig group'!$C:$C,G$1),G1914),0)","v":0.14753968021491967},{"$f":"IFERROR(IF($B1915<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1915,'TMSIS - elig group'!$H:$H,$B1915,'TMSIS - elig group'!$C:$C,H$1),H1914),0)","v":0.1284803443624733},{"$f":"IFERROR(IF($B1915<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1915,'TMSIS - elig group'!$H:$H,$B1915,'TMSIS - elig group'!$C:$C,I$1),I1914),0)","v":0.21932184807488711},{"$f":"IFERROR(IF($B1915<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1915,'TMSIS - elig group'!$H:$H,$B1915,'TMSIS - elig group'!$C:$C,J$1),J1914),0)","v":0},{"$f":"IFERROR(IF($B1915<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1915,'TMSIS - elig group'!$H:$H,$B1915,'TMSIS - elig group'!$C:$C,K$1),K1914),0)","v":0},true,74201,337990,0,98813,86049,146889,0,0,0]
["Mississippi","2022-08-01",{"$f":"IF($B1917<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1917,'CMS monthly enrollment'!C:C,B1917,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1917,C1905:C1916,B1905:B1916))","v":678533},{"$f":"IF($B1917<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1917,'CMS monthly enrollment'!C:C,B1917,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1917,D1905:D1916,B1905:B1916))","v":73899},{"$f":"IFERROR(IF($B1917<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1917,'TMSIS - elig group'!$H:$H,$B1917,'TMSIS - elig group'!$C:$C,E$1),E1916),0)","v":0.50465812734771986},{"$f":"IFERROR(IF($B1917<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1917,'TMSIS - elig group'!$H:$H,$B1917,'TMSIS - elig group'!$C:$C,F$1),F1916),0)","v":0},{"$f":"IFERROR(IF($B1917<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1917,'TMSIS - elig group'!$H:$H,$B1917,'TMSIS - elig group'!$C:$C,G$1),G1916),0)","v":0.14753968021491967},{"$f":"IFERROR(IF($B1917<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1917,'TMSIS - elig group'!$H:$H,$B1917,'TMSIS - elig group'!$C:$C,H$1),H1916),0)","v":0.1284803443624733},{"$f":"IFERROR(IF($B1917<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1917,'TMSIS - elig group'!$H:$H,$B1917,'TMSIS - elig group'!$C:$C,I$1),I1916),0)","v":0.21932184807488711},{"$f":"IFERROR(IF($B1917<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1917,'TMSIS - elig group'!$H:$H,$B1917,'TMSIS - elig group'!$C:$C,J$1),J1916),0)","v":0},{"$f":"IFERROR(IF($B1917<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1917,'TMSIS - elig group'!$H:$H,$B1917,'TMSIS - elig group'!$C:$C,K$1),K1916),0)","v":0},true,73899,342427,0,100111,87178,148817,0,0,0]
["Mississippi","2022-11-01",{"$f":"IF($B1920<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1920,'CMS monthly enrollment'!C:C,B1920,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1920,C1908:C1919,B1908:B1919))","v":691640},{"$f":"IF($B1920<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1920,'CMS monthly enrollment'!C:C,B1920,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1920,D1908:D1919,B1908:B1919))","v":75777},{"$f":"IFERROR(IF($B1920<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1920,'TMSIS - elig group'!$H:$H,$B1920,'TMSIS - elig group'!$C:$C,E$1),E1919),0)","v":0.50465812734771986},{"$f":"IFERROR(IF($B1920<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1920,'TMSIS - elig group'!$H:$H,$B1920,'TMSIS - elig group'!$C:$C,F$1),F1919),0)","v":0},{"$f":"IFERROR(IF($B1920<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1920,'TMSIS - elig group'!$H:$H,$B1920,'TMSIS - elig group'!$C:$C,G$1),G1919),0)","v":0.14753968021491967},{"$f":"IFERROR(IF($B1920<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1920,'TMSIS - elig group'!$H:$H,$B1920,'TMSIS - elig group'!$C:$C,H$1),H1919),0)","v":0.1284803443624733},{"$f":"IFERROR(IF($B1920<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1920,'TMSIS - elig group'!$H:$H,$B1920,'TMSIS - elig group'!$C:$C,I$1),I1919),0)","v":0.21932184807488711},{"$f":"IFERROR(IF($B1920<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1920,'TMSIS - elig group'!$H:$H,$B1920,'TMSIS - elig group'!$C:$C,J$1),J1919),0)","v":0},{"$f":"IFERROR(IF($B1920<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1920,'TMSIS - elig group'!$H:$H,$B1920,'TMSIS - elig group'!$C:$C,K$1),K1919),0)","v":0},true,75777,349042,0,102044,88862,151692,0,0,0]
["Mississippi","2023-03-01",{"$f":"IF($B1924<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1924,'CMS monthly enrollment'!C:C,B1924,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1924,C1912:C1923,B1912:B1923))","v":705797.55489331391},{"$f":"IF($B1924<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1924,'CMS monthly enrollment'!C:C,B1924,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1924,D1912:D1923,B1912:B1923))","v":76543.945422742283},{"$f":"IFERROR(IF($B1924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1924,'TMSIS - elig group'!$H:$H,$B1924,'TMSIS - elig group'!$C:$C,E$1),E1923),0)","v":0.50465812734771986},{"$f":"IFERROR(IF($B1924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1924,'TMSIS - elig group'!$H:$H,$B1924,'TMSIS - elig group'!$C:$C,F$1),F1923),0)","v":0},{"$f":"IFERROR(IF($B1924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1924,'TMSIS - elig group'!$H:$H,$B1924,'TMSIS - elig group'!$C:$C,G$1),G1923),0)","v":0.14753968021491967},{"$f":"IFERROR(IF($B1924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1924,'TMSIS - elig group'!$H:$H,$B1924,'TMSIS - elig group'!$C:$C,H$1),H1923),0)","v":0.1284803443624733},{"$f":"IFERROR(IF($B1924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1924,'TMSIS - elig group'!$H:$H,$B1924,'TMSIS - elig group'!$C:$C,I$1),I1923),0)","v":0.21932184807488711},{"$f":"IFERROR(IF($B1924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1924,'TMSIS - elig group'!$H:$H,$B1924,'TMSIS - elig group'!$C:$C,J$1),J1923),0)","v":0},{"$f":"IFERROR(IF($B1924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1924,'TMSIS - elig group'!$H:$H,$B1924,'TMSIS - elig group'!$C:$C,K$1),K1923),0)","v":0},true,76543.945422742283,356186,0,104133,90681,154797,0,0,0]
["Mississippi","2023-05-01",{"$f":"IF($B1926<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1926,'CMS monthly enrollment'!C:C,B1926,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1926,C1914:C1925,B1914:B1925))","v":713674.18234213814},{"$f":"IF($B1926<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1926,'CMS monthly enrollment'!C:C,B1926,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1926,D1914:D1925,B1914:B1925))","v":77367.037466406939},{"$f":"IFERROR(IF($B1926<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1926,'TMSIS - elig group'!$H:$H,$B1926,'TMSIS - elig group'!$C:$C,E$1),E1925),0)","v":0.50465812734771986},{"$f":"IFERROR(IF($B1926<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1926,'TMSIS - elig group'!$H:$H,$B1926,'TMSIS - elig group'!$C:$C,F$1),F1925),0)","v":0},{"$f":"IFERROR(IF($B1926<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1926,'TMSIS - elig group'!$H:$H,$B1926,'TMSIS - elig group'!$C:$C,G$1),G1925),0)","v":0.14753968021491967},{"$f":"IFERROR(IF($B1926<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1926,'TMSIS - elig group'!$H:$H,$B1926,'TMSIS - elig group'!$C:$C,H$1),H1925),0)","v":0.1284803443624733},{"$f":"IFERROR(IF($B1926<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1926,'TMSIS - elig group'!$H:$H,$B1926,'TMSIS - elig group'!$C:$C,I$1),I1925),0)","v":0.21932184807488711},{"$f":"IFERROR(IF($B1926<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1926,'TMSIS - elig group'!$H:$H,$B1926,'TMSIS - elig group'!$C:$C,J$1),J1925),0)","v":0},{"$f":"IFERROR(IF($B1926<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1926,'TMSIS - elig group'!$H:$H,$B1926,'TMSIS - elig group'!$C:$C,K$1),K1925),0)","v":0},true,77367.037466406939,360161,0,105295,91693,156524,0,0,0]
["Mississippi","2023-08-01",{"$f":"IF($B1929<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1929,'CMS monthly enrollment'!C:C,B1929,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1929,C1917:C1928,B1917:B1928))","v":724334.37486770004},{"$f":"IF($B1929<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1929,'CMS monthly enrollment'!C:C,B1929,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1929,D1917:D1928,B1917:B1928))","v":78376.846283747465},{"$f":"IFERROR(IF($B1929<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1929,'TMSIS - elig group'!$H:$H,$B1929,'TMSIS - elig group'!$C:$C,E$1),E1928),0)","v":0.50465812734771986},{"$f":"IFERROR(IF($B1929<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1929,'TMSIS - elig group'!$H:$H,$B1929,'TMSIS - elig group'!$C:$C,F$1),F1928),0)","v":0},{"$f":"IFERROR(IF($B1929<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1929,'TMSIS - elig group'!$H:$H,$B1929,'TMSIS - elig group'!$C:$C,G$1),G1928),0)","v":0.14753968021491967},{"$f":"IFERROR(IF($B1929<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1929,'TMSIS - elig group'!$H:$H,$B1929,'TMSIS - elig group'!$C:$C,H$1),H1928),0)","v":0.1284803443624733},{"$f":"IFERROR(IF($B1929<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1929,'TMSIS - elig group'!$H:$H,$B1929,'TMSIS - elig group'!$C:$C,I$1),I1928),0)","v":0.21932184807488711},{"$f":"IFERROR(IF($B1929<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1929,'TMSIS - elig group'!$H:$H,$B1929,'TMSIS - elig group'!$C:$C,J$1),J1928),0)","v":0},{"$f":"IFERROR(IF($B1929<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1929,'TMSIS - elig group'!$H:$H,$B1929,'TMSIS - elig group'!$C:$C,K$1),K1928),0)","v":0},true,78376.846283747465,365541,0,106868,93063,158862,0,0,0]
["Mississippi","2023-12-01",{"$f":"IF($B1933<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1933,'CMS monthly enrollment'!C:C,B1933,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1933,C1921:C1932,B1921:B1932))","v":739840.01591113117},{"$f":"IF($B1933<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1933,'CMS monthly enrollment'!C:C,B1933,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1933,D1921:D1932,B1921:B1932))","v":79326.063237128139},{"$f":"IFERROR(IF($B1933<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1933,'TMSIS - elig group'!$H:$H,$B1933,'TMSIS - elig group'!$C:$C,E$1),E1932),0)","v":0.50465812734771986},{"$f":"IFERROR(IF($B1933<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1933,'TMSIS - elig group'!$H:$H,$B1933,'TMSIS - elig group'!$C:$C,F$1),F1932),0)","v":0},{"$f":"IFERROR(IF($B1933<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1933,'TMSIS - elig group'!$H:$H,$B1933,'TMSIS - elig group'!$C:$C,G$1),G1932),0)","v":0.14753968021491967},{"$f":"IFERROR(IF($B1933<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1933,'TMSIS - elig group'!$H:$H,$B1933,'TMSIS - elig group'!$C:$C,H$1),H1932),0)","v":0.1284803443624733},{"$f":"IFERROR(IF($B1933<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1933,'TMSIS - elig group'!$H:$H,$B1933,'TMSIS - elig group'!$C:$C,I$1),I1932),0)","v":0.21932184807488711},{"$f":"IFERROR(IF($B1933<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1933,'TMSIS - elig group'!$H:$H,$B1933,'TMSIS - elig group'!$C:$C,J$1),J1932),0)","v":0},{"$f":"IFERROR(IF($B1933<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1933,'TMSIS - elig group'!$H:$H,$B1933,'TMSIS - elig group'!$C:$C,K$1),K1932),0)","v":0},true,79326.063237128139,373366,0,109156,95055,162263,0,0,0]
["Mississippi","2024-03-01",{"$f":"IF($B1936<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1936,'CMS monthly enrollment'!C:C,B1936,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1936,C1924:C1935,B1924:B1935))","v":750746.03782551084},{"$f":"IF($B1936<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1936,'CMS monthly enrollment'!C:C,B1936,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1936,D1924:D1935,B1924:B1935))","v":80310.982921467687},{"$f":"IFERROR(IF($B1936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1936,'TMSIS - elig group'!$H:$H,$B1936,'TMSIS - elig group'!$C:$C,E$1),E1935),0)","v":0.50465812734771986},{"$f":"IFERROR(IF($B1936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1936,'TMSIS - elig group'!$H:$H,$B1936,'TMSIS - elig group'!$C:$C,F$1),F1935),0)","v":0},{"$f":"IFERROR(IF($B1936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1936,'TMSIS - elig group'!$H:$H,$B1936,'TMSIS - elig group'!$C:$C,G$1),G1935),0)","v":0.14753968021491967},{"$f":"IFERROR(IF($B1936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1936,'TMSIS - elig group'!$H:$H,$B1936,'TMSIS - elig group'!$C:$C,H$1),H1935),0)","v":0.1284803443624733},{"$f":"IFERROR(IF($B1936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1936,'TMSIS - elig group'!$H:$H,$B1936,'TMSIS - elig group'!$C:$C,I$1),I1935),0)","v":0.21932184807488711},{"$f":"IFERROR(IF($B1936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1936,'TMSIS - elig group'!$H:$H,$B1936,'TMSIS - elig group'!$C:$C,J$1),J1935),0)","v":0},{"$f":"IFERROR(IF($B1936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1936,'TMSIS - elig group'!$H:$H,$B1936,'TMSIS - elig group'!$C:$C,K$1),K1935),0)","v":0},{"$f":"SUM(E1936:K1936)=1","v":true},80310.982921467687,378870,0,110765,96456,164655,0,0,0]
["Mississippi",{"$f":"B1859","v":"2024-04-01"},{"$f":"IF($B1937<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1937,'CMS monthly enrollment'!C:C,B1937,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1937,C1925:C1936,B1925:B1936))","v":754522.92220611405},{"$f":"IF($B1937<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1937,'CMS monthly enrollment'!C:C,B1937,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1937,D1925:D1936,B1925:B1936))","v":80574.934303169546},{"$f":"IFERROR(IF($B1937<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1937,'TMSIS - elig group'!$H:$H,$B1937,'TMSIS - elig group'!$C:$C,E$1),E1936),0)","v":0.50465812734771986},{"$f":"IFERROR(IF($B1937<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1937,'TMSIS - elig group'!$H:$H,$B1937,'TMSIS - elig group'!$C:$C,F$1),F1936),0)","v":0},{"$f":"IFERROR(IF($B1937<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1937,'TMSIS - elig group'!$H:$H,$B1937,'TMSIS - elig group'!$C:$C,G$1),G1936),0)","v":0.14753968021491967},{"$f":"IFERROR(IF($B1937<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1937,'TMSIS - elig group'!$H:$H,$B1937,'TMSIS - elig group'!$C:$C,H$1),H1936),0)","v":0.1284803443624733},{"$f":"IFERROR(IF($B1937<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1937,'TMSIS - elig group'!$H:$H,$B1937,'TMSIS - elig group'!$C:$C,I$1),I1936),0)","v":0.21932184807488711},{"$f":"IFERROR(IF($B1937<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1937,'TMSIS - elig group'!$H:$H,$B1937,'TMSIS - elig group'!$C:$C,J$1),J1936),0)","v":0},{"$f":"IFERROR(IF($B1937<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1937,'TMSIS - elig group'!$H:$H,$B1937,'TMSIS - elig group'!$C:$C,K$1),K1936),0)","v":0},true,80574.934303169546,380776,0,111322,96941,165483,0,0,0]
["Mississippi","2024-06-01",{"$f":"IF($B1939<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1939,'CMS monthly enrollment'!C:C,B1939,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1939,C1927:C1938,B1927:B1938))","v":762086.20804535877},{"$f":"IF($B1939<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1939,'CMS monthly enrollment'!C:C,B1939,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1939,D1927:D1938,B1927:B1938))","v":81106.689988556143},{"$f":"IFERROR(IF($B1939<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1939,'TMSIS - elig group'!$H:$H,$B1939,'TMSIS - elig group'!$C:$C,E$1),E1938),0)","v":0.50465812734771986},{"$f":"IFERROR(IF($B1939<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1939,'TMSIS - elig group'!$H:$H,$B1939,'TMSIS - elig group'!$C:$C,F$1),F1938),0)","v":0},{"$f":"IFERROR(IF($B1939<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1939,'TMSIS - elig group'!$H:$H,$B1939,'TMSIS - elig group'!$C:$C,G$1),G1938),0)","v":0.14753968021491967},{"$f":"IFERROR(IF($B1939<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1939,'TMSIS - elig group'!$H:$H,$B1939,'TMSIS - elig group'!$C:$C,H$1),H1938),0)","v":0.1284803443624733},{"$f":"IFERROR(IF($B1939<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1939,'TMSIS - elig group'!$H:$H,$B1939,'TMSIS - elig group'!$C:$C,I$1),I1938),0)","v":0.21932184807488711},{"$f":"IFERROR(IF($B1939<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1939,'TMSIS - elig group'!$H:$H,$B1939,'TMSIS - elig group'!$C:$C,J$1),J1938),0)","v":0},{"$f":"IFERROR(IF($B1939<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1939,'TMSIS - elig group'!$H:$H,$B1939,'TMSIS - elig group'!$C:$C,K$1),K1938),0)","v":0},true,81106.689988556143,384593,0,112438,97913,167142,0,0,0]
["Mississippi","2024-09-01",{"$f":"IF($B1942<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1942,'CMS monthly enrollment'!C:C,B1942,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1942,C1930:C1941,B1930:B1941))","v":773618.59232450183},{"$f":"IF($B1942<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1942,'CMS monthly enrollment'!C:C,B1942,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1942,D1930:D1941,B1930:B1941))","v":82000.226462680672},{"$f":"IFERROR(IF($B1942<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1942,'TMSIS - elig group'!$H:$H,$B1942,'TMSIS - elig group'!$C:$C,E$1),E1941),0)","v":0.50465812734771986},{"$f":"IFERROR(IF($B1942<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1942,'TMSIS - elig group'!$H:$H,$B1942,'TMSIS - elig group'!$C:$C,F$1),F1941),0)","v":0},{"$f":"IFERROR(IF($B1942<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1942,'TMSIS - elig group'!$H:$H,$B1942,'TMSIS - elig group'!$C:$C,G$1),G1941),0)","v":0.14753968021491967},{"$f":"IFERROR(IF($B1942<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1942,'TMSIS - elig group'!$H:$H,$B1942,'TMSIS - elig group'!$C:$C,H$1),H1941),0)","v":0.1284803443624733},{"$f":"IFERROR(IF($B1942<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1942,'TMSIS - elig group'!$H:$H,$B1942,'TMSIS - elig group'!$C:$C,I$1),I1941),0)","v":0.21932184807488711},{"$f":"IFERROR(IF($B1942<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1942,'TMSIS - elig group'!$H:$H,$B1942,'TMSIS - elig group'!$C:$C,J$1),J1941),0)","v":0},{"$f":"IFERROR(IF($B1942<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1942,'TMSIS - elig group'!$H:$H,$B1942,'TMSIS - elig group'!$C:$C,K$1),K1941),0)","v":0},true,82000.226462680672,390413,0,114139,99395,169671,0,0,0]
["Mississippi","2025-01-01",{"$f":"IF($B1946<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1946,'CMS monthly enrollment'!C:C,B1946,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1946,C1934:C1945,B1934:B1945))","v":788510.63005350996},{"$f":"IF($B1946<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1946,'CMS monthly enrollment'!C:C,B1946,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1946,D1934:D1945,B1934:B1945))","v":83142.132660535863},{"$f":"IFERROR(IF($B1946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1946,'TMSIS - elig group'!$H:$H,$B1946,'TMSIS - elig group'!$C:$C,E$1),E1945),0)","v":0.50465812734771986},{"$f":"IFERROR(IF($B1946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1946,'TMSIS - elig group'!$H:$H,$B1946,'TMSIS - elig group'!$C:$C,F$1),F1945),0)","v":0},{"$f":"IFERROR(IF($B1946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1946,'TMSIS - elig group'!$H:$H,$B1946,'TMSIS - elig group'!$C:$C,G$1),G1945),0)","v":0.14753968021491967},{"$f":"IFERROR(IF($B1946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1946,'TMSIS - elig group'!$H:$H,$B1946,'TMSIS - elig group'!$C:$C,H$1),H1945),0)","v":0.1284803443624733},{"$f":"IFERROR(IF($B1946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1946,'TMSIS - elig group'!$H:$H,$B1946,'TMSIS - elig group'!$C:$C,I$1),I1945),0)","v":0.21932184807488711},{"$f":"IFERROR(IF($B1946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1946,'TMSIS - elig group'!$H:$H,$B1946,'TMSIS - elig group'!$C:$C,J$1),J1945),0)","v":0},{"$f":"IFERROR(IF($B1946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1946,'TMSIS - elig group'!$H:$H,$B1946,'TMSIS - elig group'!$C:$C,K$1),K1945),0)","v":0},true,83142.132660535863,397928,0,116337,101308,172938,0,0,0]
["Mississippi","2025-03-01",{"$f":"IF($B1948<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1948,'CMS monthly enrollment'!C:C,B1948,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1948,C1936:C1947,B1936:B1947))","v":795865.04570936225},{"$f":"IF($B1948<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1948,'CMS monthly enrollment'!C:C,B1948,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1948,D1936:D1947,B1936:B1947))","v":83690.969368197315},{"$f":"IFERROR(IF($B1948<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1948,'TMSIS - elig group'!$H:$H,$B1948,'TMSIS - elig group'!$C:$C,E$1),E1947),0)","v":0.50465812734771986},{"$f":"IFERROR(IF($B1948<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1948,'TMSIS - elig group'!$H:$H,$B1948,'TMSIS - elig group'!$C:$C,F$1),F1947),0)","v":0},{"$f":"IFERROR(IF($B1948<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1948,'TMSIS - elig group'!$H:$H,$B1948,'TMSIS - elig group'!$C:$C,G$1),G1947),0)","v":0.14753968021491967},{"$f":"IFERROR(IF($B1948<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1948,'TMSIS - elig group'!$H:$H,$B1948,'TMSIS - elig group'!$C:$C,H$1),H1947),0)","v":0.1284803443624733},{"$f":"IFERROR(IF($B1948<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1948,'TMSIS - elig group'!$H:$H,$B1948,'TMSIS - elig group'!$C:$C,I$1),I1947),0)","v":0.21932184807488711},{"$f":"IFERROR(IF($B1948<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1948,'TMSIS - elig group'!$H:$H,$B1948,'TMSIS - elig group'!$C:$C,J$1),J1947),0)","v":0},{"$f":"IFERROR(IF($B1948<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1948,'TMSIS - elig group'!$H:$H,$B1948,'TMSIS - elig group'!$C:$C,K$1),K1947),0)","v":0},true,83690.969368197315,401640,0,117422,102253,174551,0,0,0]
["Mississippi","2025-06-01",{"$f":"IF($B1951<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1951,'CMS monthly enrollment'!C:C,B1951,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1951,C1939:C1950,B1939:B1950))","v":807202.80905180797},{"$f":"IF($B1951<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1951,'CMS monthly enrollment'!C:C,B1951,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1951,D1939:D1950,B1939:B1950))","v":84571.110760902346},{"$f":"IFERROR(IF($B1951<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1951,'TMSIS - elig group'!$H:$H,$B1951,'TMSIS - elig group'!$C:$C,E$1),E1950),0)","v":0.50465812734771986},{"$f":"IFERROR(IF($B1951<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1951,'TMSIS - elig group'!$H:$H,$B1951,'TMSIS - elig group'!$C:$C,F$1),F1950),0)","v":0},{"$f":"IFERROR(IF($B1951<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1951,'TMSIS - elig group'!$H:$H,$B1951,'TMSIS - elig group'!$C:$C,G$1),G1950),0)","v":0.14753968021491967},{"$f":"IFERROR(IF($B1951<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1951,'TMSIS - elig group'!$H:$H,$B1951,'TMSIS - elig group'!$C:$C,H$1),H1950),0)","v":0.1284803443624733},{"$f":"IFERROR(IF($B1951<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1951,'TMSIS - elig group'!$H:$H,$B1951,'TMSIS - elig group'!$C:$C,I$1),I1950),0)","v":0.21932184807488711},{"$f":"IFERROR(IF($B1951<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1951,'TMSIS - elig group'!$H:$H,$B1951,'TMSIS - elig group'!$C:$C,J$1),J1950),0)","v":0},{"$f":"IFERROR(IF($B1951<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1951,'TMSIS - elig group'!$H:$H,$B1951,'TMSIS - elig group'!$C:$C,K$1),K1950),0)","v":0},true,84571.110760902346,407361,0,119094,103710,177037,0,0,0]
["Missouri","2019-04-01",{"$f":"IF($B1955<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1955,'CMS monthly enrollment'!C:C,B1955,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1955,C1943:C1954,B1943:B1954))","v":853183},{"$f":"IF($B1955<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1955,'CMS monthly enrollment'!C:C,B1955,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1955,D1943:D1954,B1943:B1954))","v":33486},{"$f":"IFERROR(IF($B1955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1955,'TMSIS - elig group'!$H:$H,$B1955,'TMSIS - elig group'!$C:$C,E$1),E1954),0)","v":0.59087912432896261},{"$f":"IFERROR(IF($B1955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1955,'TMSIS - elig group'!$H:$H,$B1955,'TMSIS - elig group'!$C:$C,F$1),F1954),0)","v":0},{"$f":"IFERROR(IF($B1955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1955,'TMSIS - elig group'!$H:$H,$B1955,'TMSIS - elig group'!$C:$C,G$1),G1954),0)","v":0.12902125344021095},{"$f":"IFERROR(IF($B1955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1955,'TMSIS - elig group'!$H:$H,$B1955,'TMSIS - elig group'!$C:$C,H$1),H1954),0)","v":9.3381191071671504E-2},{"$f":"IFERROR(IF($B1955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1955,'TMSIS - elig group'!$H:$H,$B1955,'TMSIS - elig group'!$C:$C,I$1),I1954),0)","v":0.18671843115915487},{"$f":"IFERROR(IF($B1955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1955,'TMSIS - elig group'!$H:$H,$B1955,'TMSIS - elig group'!$C:$C,J$1),J1954),0)","v":0},{"$f":"IFERROR(IF($B1955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1955,'TMSIS - elig group'!$H:$H,$B1955,'TMSIS - elig group'!$C:$C,K$1),K1954),0)","v":0},true,33486,504128,0,110079,79671,159305,0,0,0]
["Missouri","2019-06-01",{"$f":"IF($B1957<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1957,'CMS monthly enrollment'!C:C,B1957,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1957,C1945:C1956,B1945:B1956))","v":830738},{"$f":"IF($B1957<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1957,'CMS monthly enrollment'!C:C,B1957,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1957,D1945:D1956,B1945:B1956))","v":33403},{"$f":"IFERROR(IF($B1957<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1957,'TMSIS - elig group'!$H:$H,$B1957,'TMSIS - elig group'!$C:$C,E$1),E1956),0)","v":0.58850609843456003},{"$f":"IFERROR(IF($B1957<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1957,'TMSIS - elig group'!$H:$H,$B1957,'TMSIS - elig group'!$C:$C,F$1),F1956),0)","v":0},{"$f":"IFERROR(IF($B1957<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1957,'TMSIS - elig group'!$H:$H,$B1957,'TMSIS - elig group'!$C:$C,G$1),G1956),0)","v":0.12729507126779308},{"$f":"IFERROR(IF($B1957<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1957,'TMSIS - elig group'!$H:$H,$B1957,'TMSIS - elig group'!$C:$C,H$1),H1956),0)","v":9.4986580578611063E-2},{"$f":"IFERROR(IF($B1957<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1957,'TMSIS - elig group'!$H:$H,$B1957,'TMSIS - elig group'!$C:$C,I$1),I1956),0)","v":0.18921224971903583},{"$f":"IFERROR(IF($B1957<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1957,'TMSIS - elig group'!$H:$H,$B1957,'TMSIS - elig group'!$C:$C,J$1),J1956),0)","v":0},{"$f":"IFERROR(IF($B1957<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1957,'TMSIS - elig group'!$H:$H,$B1957,'TMSIS - elig group'!$C:$C,K$1),K1956),0)","v":0},true,33403,488894,0,105749,78909,157186,0,0,0]
["Missouri","2019-07-01",{"$f":"IF($B1958<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1958,'CMS monthly enrollment'!C:C,B1958,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1958,C1946:C1957,B1946:B1957))","v":826867},{"$f":"IF($B1958<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1958,'CMS monthly enrollment'!C:C,B1958,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1958,D1946:D1957,B1946:B1957))","v":33901},{"$f":"IFERROR(IF($B1958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1958,'TMSIS - elig group'!$H:$H,$B1958,'TMSIS - elig group'!$C:$C,E$1),E1957),0)","v":0.58683462024667732},{"$f":"IFERROR(IF($B1958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1958,'TMSIS - elig group'!$H:$H,$B1958,'TMSIS - elig group'!$C:$C,F$1),F1957),0)","v":0},{"$f":"IFERROR(IF($B1958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1958,'TMSIS - elig group'!$H:$H,$B1958,'TMSIS - elig group'!$C:$C,G$1),G1957),0)","v":0.1264178824011753},{"$f":"IFERROR(IF($B1958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1958,'TMSIS - elig group'!$H:$H,$B1958,'TMSIS - elig group'!$C:$C,H$1),H1957),0)","v":9.6119187536301207E-2},{"$f":"IFERROR(IF($B1958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1958,'TMSIS - elig group'!$H:$H,$B1958,'TMSIS - elig group'!$C:$C,I$1),I1957),0)","v":0.19062830981584611},{"$f":"IFERROR(IF($B1958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1958,'TMSIS - elig group'!$H:$H,$B1958,'TMSIS - elig group'!$C:$C,J$1),J1957),0)","v":0},{"$f":"IFERROR(IF($B1958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1958,'TMSIS - elig group'!$H:$H,$B1958,'TMSIS - elig group'!$C:$C,K$1),K1957),0)","v":0},true,33901,485234,0,104531,79478,157624,0,0,0]
["Missouri","2019-10-01",{"$f":"IF($B1961<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1961,'CMS monthly enrollment'!C:C,B1961,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1961,C1949:C1960,B1949:B1960))","v":818781},{"$f":"IF($B1961<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1961,'CMS monthly enrollment'!C:C,B1961,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1961,D1949:D1960,B1949:B1960))","v":36073},{"$f":"IFERROR(IF($B1961<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1961,'TMSIS - elig group'!$H:$H,$B1961,'TMSIS - elig group'!$C:$C,E$1),E1960),0)","v":0.58197164631647957},{"$f":"IFERROR(IF($B1961<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1961,'TMSIS - elig group'!$H:$H,$B1961,'TMSIS - elig group'!$C:$C,F$1),F1960),0)","v":0},{"$f":"IFERROR(IF($B1961<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1961,'TMSIS - elig group'!$H:$H,$B1961,'TMSIS - elig group'!$C:$C,G$1),G1960),0)","v":0.12378376901854735},{"$f":"IFERROR(IF($B1961<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1961,'TMSIS - elig group'!$H:$H,$B1961,'TMSIS - elig group'!$C:$C,H$1),H1960),0)","v":9.9278319538911197E-2},{"$f":"IFERROR(IF($B1961<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1961,'TMSIS - elig group'!$H:$H,$B1961,'TMSIS - elig group'!$C:$C,I$1),I1960),0)","v":0.19496626512606191},{"$f":"IFERROR(IF($B1961<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1961,'TMSIS - elig group'!$H:$H,$B1961,'TMSIS - elig group'!$C:$C,J$1),J1960),0)","v":0},{"$f":"IFERROR(IF($B1961<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1961,'TMSIS - elig group'!$H:$H,$B1961,'TMSIS - elig group'!$C:$C,K$1),K1960),0)","v":0},true,36073,476507,0,101352,81287,159635,0,0,0]
["Missouri","2020-01-01",{"$f":"IF($B1964<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1964,'CMS monthly enrollment'!C:C,B1964,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1964,C1952:C1963,B1952:B1963))","v":811584},{"$f":"IF($B1964<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1964,'CMS monthly enrollment'!C:C,B1964,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1964,D1952:D1963,B1952:B1963))","v":36720},{"$f":"IFERROR(IF($B1964<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1964,'TMSIS - elig group'!$H:$H,$B1964,'TMSIS - elig group'!$C:$C,E$1),E1963),0)","v":0.58075129343699072},{"$f":"IFERROR(IF($B1964<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1964,'TMSIS - elig group'!$H:$H,$B1964,'TMSIS - elig group'!$C:$C,F$1),F1963),0)","v":0},{"$f":"IFERROR(IF($B1964<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1964,'TMSIS - elig group'!$H:$H,$B1964,'TMSIS - elig group'!$C:$C,G$1),G1963),0)","v":0.12317941971277874},{"$f":"IFERROR(IF($B1964<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1964,'TMSIS - elig group'!$H:$H,$B1964,'TMSIS - elig group'!$C:$C,H$1),H1963),0)","v":0.10032167643881526},{"$f":"IFERROR(IF($B1964<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1964,'TMSIS - elig group'!$H:$H,$B1964,'TMSIS - elig group'!$C:$C,I$1),I1963),0)","v":0.19574761041141531},{"$f":"IFERROR(IF($B1964<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1964,'TMSIS - elig group'!$H:$H,$B1964,'TMSIS - elig group'!$C:$C,J$1),J1963),0)","v":0},{"$f":"IFERROR(IF($B1964<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1964,'TMSIS - elig group'!$H:$H,$B1964,'TMSIS - elig group'!$C:$C,K$1),K1963),0)","v":0},true,36720,471328,0,99970,81419,158866,0,0,0]
["Missouri","2020-05-01",{"$f":"IF($B1968<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1968,'CMS monthly enrollment'!C:C,B1968,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1968,C1956:C1967,B1956:B1967))","v":876441},{"$f":"IF($B1968<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1968,'CMS monthly enrollment'!C:C,B1968,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1968,D1956:D1967,B1956:B1967))","v":39441},{"$f":"IFERROR(IF($B1968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1968,'TMSIS - elig group'!$H:$H,$B1968,'TMSIS - elig group'!$C:$C,E$1),E1967),0)","v":0.57715377718660943},{"$f":"IFERROR(IF($B1968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1968,'TMSIS - elig group'!$H:$H,$B1968,'TMSIS - elig group'!$C:$C,F$1),F1967),0)","v":0},{"$f":"IFERROR(IF($B1968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1968,'TMSIS - elig group'!$H:$H,$B1968,'TMSIS - elig group'!$C:$C,G$1),G1967),0)","v":0.12819009895988989},{"$f":"IFERROR(IF($B1968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1968,'TMSIS - elig group'!$H:$H,$B1968,'TMSIS - elig group'!$C:$C,H$1),H1967),0)","v":9.9484996064334447E-2},{"$f":"IFERROR(IF($B1968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1968,'TMSIS - elig group'!$H:$H,$B1968,'TMSIS - elig group'!$C:$C,I$1),I1967),0)","v":0.19517112778916618},{"$f":"IFERROR(IF($B1968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1968,'TMSIS - elig group'!$H:$H,$B1968,'TMSIS - elig group'!$C:$C,J$1),J1967),0)","v":0},{"$f":"IFERROR(IF($B1968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1968,'TMSIS - elig group'!$H:$H,$B1968,'TMSIS - elig group'!$C:$C,K$1),K1967),0)","v":0},true,39441,505841,0,112351,87193,171056,0,0,0]
["Missouri","2020-07-01",{"$f":"IF($B1970<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1970,'CMS monthly enrollment'!C:C,B1970,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1970,C1958:C1969,B1958:B1969))","v":911305},{"$f":"IF($B1970<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1970,'CMS monthly enrollment'!C:C,B1970,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1970,D1958:D1969,B1958:B1969))","v":40426},{"$f":"IFERROR(IF($B1970<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1970,'TMSIS - elig group'!$H:$H,$B1970,'TMSIS - elig group'!$C:$C,E$1),E1969),0)","v":0.57920805172504997},{"$f":"IFERROR(IF($B1970<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1970,'TMSIS - elig group'!$H:$H,$B1970,'TMSIS - elig group'!$C:$C,F$1),F1969),0)","v":0},{"$f":"IFERROR(IF($B1970<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1970,'TMSIS - elig group'!$H:$H,$B1970,'TMSIS - elig group'!$C:$C,G$1),G1969),0)","v":0.13279466636284845},{"$f":"IFERROR(IF($B1970<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1970,'TMSIS - elig group'!$H:$H,$B1970,'TMSIS - elig group'!$C:$C,H$1),H1969),0)","v":9.734966084936178E-2},{"$f":"IFERROR(IF($B1970<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1970,'TMSIS - elig group'!$H:$H,$B1970,'TMSIS - elig group'!$C:$C,I$1),I1969),0)","v":0.1906476210627398},{"$f":"IFERROR(IF($B1970<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1970,'TMSIS - elig group'!$H:$H,$B1970,'TMSIS - elig group'!$C:$C,J$1),J1969),0)","v":0},{"$f":"IFERROR(IF($B1970<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1970,'TMSIS - elig group'!$H:$H,$B1970,'TMSIS - elig group'!$C:$C,K$1),K1969),0)","v":0},true,40426,527835,0,121016,88715,173738,0,0,0]
["Missouri","2020-10-01",{"$f":"IF($B1973<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1973,'CMS monthly enrollment'!C:C,B1973,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1973,C1961:C1972,B1961:B1972))","v":957419},{"$f":"IF($B1973<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1973,'CMS monthly enrollment'!C:C,B1973,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1973,D1961:D1972,B1961:B1972))","v":39068},{"$f":"IFERROR(IF($B1973<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1973,'TMSIS - elig group'!$H:$H,$B1973,'TMSIS - elig group'!$C:$C,E$1),E1972),0)","v":0.58259249126421364},{"$f":"IFERROR(IF($B1973<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1973,'TMSIS - elig group'!$H:$H,$B1973,'TMSIS - elig group'!$C:$C,F$1),F1972),0)","v":0},{"$f":"IFERROR(IF($B1973<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1973,'TMSIS - elig group'!$H:$H,$B1973,'TMSIS - elig group'!$C:$C,G$1),G1972),0)","v":0.13830728743244308},{"$f":"IFERROR(IF($B1973<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1973,'TMSIS - elig group'!$H:$H,$B1973,'TMSIS - elig group'!$C:$C,H$1),H1972),0)","v":9.4606449050089719E-2},{"$f":"IFERROR(IF($B1973<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1973,'TMSIS - elig group'!$H:$H,$B1973,'TMSIS - elig group'!$C:$C,I$1),I1972),0)","v":0.18449377225325359},{"$f":"IFERROR(IF($B1973<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1973,'TMSIS - elig group'!$H:$H,$B1973,'TMSIS - elig group'!$C:$C,J$1),J1972),0)","v":0},{"$f":"IFERROR(IF($B1973<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1973,'TMSIS - elig group'!$H:$H,$B1973,'TMSIS - elig group'!$C:$C,K$1),K1972),0)","v":0},true,39068,557785,0,132418,90578,176638,0,0,0]
["Missouri","2020-12-01",{"$f":"IF($B1975<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1975,'CMS monthly enrollment'!C:C,B1975,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1975,C1963:C1974,B1963:B1974))","v":982395},{"$f":"IF($B1975<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1975,'CMS monthly enrollment'!C:C,B1975,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1975,D1963:D1974,B1963:B1974))","v":39863},{"$f":"IFERROR(IF($B1975<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1975,'TMSIS - elig group'!$H:$H,$B1975,'TMSIS - elig group'!$C:$C,E$1),E1974),0)","v":0.5842239001638484},{"$f":"IFERROR(IF($B1975<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1975,'TMSIS - elig group'!$H:$H,$B1975,'TMSIS - elig group'!$C:$C,F$1),F1974),0)","v":0},{"$f":"IFERROR(IF($B1975<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1975,'TMSIS - elig group'!$H:$H,$B1975,'TMSIS - elig group'!$C:$C,G$1),G1974),0)","v":0.14220729825269599},{"$f":"IFERROR(IF($B1975<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1975,'TMSIS - elig group'!$H:$H,$B1975,'TMSIS - elig group'!$C:$C,H$1),H1974),0)","v":9.2656715167451956E-2},{"$f":"IFERROR(IF($B1975<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1975,'TMSIS - elig group'!$H:$H,$B1975,'TMSIS - elig group'!$C:$C,I$1),I1974),0)","v":0.18091208641600365},{"$f":"IFERROR(IF($B1975<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1975,'TMSIS - elig group'!$H:$H,$B1975,'TMSIS - elig group'!$C:$C,J$1),J1974),0)","v":0},{"$f":"IFERROR(IF($B1975<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1975,'TMSIS - elig group'!$H:$H,$B1975,'TMSIS - elig group'!$C:$C,K$1),K1974),0)","v":0},true,39863,573939,0,139704,91025,177727,0,0,0]
["Missouri","2021-04-01",{"$f":"IF($B1979<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1979,'CMS monthly enrollment'!C:C,B1979,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1979,C1967:C1978,B1967:B1978))","v":1023831},{"$f":"IF($B1979<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1979,'CMS monthly enrollment'!C:C,B1979,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1979,D1967:D1978,B1967:B1978))","v":40741},{"$f":"IFERROR(IF($B1979<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1979,'TMSIS - elig group'!$H:$H,$B1979,'TMSIS - elig group'!$C:$C,E$1),E1978),0)","v":0.5842239001638484},{"$f":"IFERROR(IF($B1979<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1979,'TMSIS - elig group'!$H:$H,$B1979,'TMSIS - elig group'!$C:$C,F$1),F1978),0)","v":0},{"$f":"IFERROR(IF($B1979<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1979,'TMSIS - elig group'!$H:$H,$B1979,'TMSIS - elig group'!$C:$C,G$1),G1978),0)","v":0.14220729825269599},{"$f":"IFERROR(IF($B1979<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1979,'TMSIS - elig group'!$H:$H,$B1979,'TMSIS - elig group'!$C:$C,H$1),H1978),0)","v":9.2656715167451956E-2},{"$f":"IFERROR(IF($B1979<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1979,'TMSIS - elig group'!$H:$H,$B1979,'TMSIS - elig group'!$C:$C,I$1),I1978),0)","v":0.18091208641600365},{"$f":"IFERROR(IF($B1979<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1979,'TMSIS - elig group'!$H:$H,$B1979,'TMSIS - elig group'!$C:$C,J$1),J1978),0)","v":0},{"$f":"IFERROR(IF($B1979<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1979,'TMSIS - elig group'!$H:$H,$B1979,'TMSIS - elig group'!$C:$C,K$1),K1978),0)","v":0},true,40741,598147,0,145596,94865,185223,0,0,0]
["Missouri","2021-05-01",{"$f":"IF($B1980<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1980,'CMS monthly enrollment'!C:C,B1980,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1980,C1968:C1979,B1968:B1979))","v":1033177},{"$f":"IF($B1980<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1980,'CMS monthly enrollment'!C:C,B1980,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1980,D1968:D1979,B1968:B1979))","v":41012},{"$f":"IFERROR(IF($B1980<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1980,'TMSIS - elig group'!$H:$H,$B1980,'TMSIS - elig group'!$C:$C,E$1),E1979),0)","v":0.5842239001638484},{"$f":"IFERROR(IF($B1980<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1980,'TMSIS - elig group'!$H:$H,$B1980,'TMSIS - elig group'!$C:$C,F$1),F1979),0)","v":0},{"$f":"IFERROR(IF($B1980<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1980,'TMSIS - elig group'!$H:$H,$B1980,'TMSIS - elig group'!$C:$C,G$1),G1979),0)","v":0.14220729825269599},{"$f":"IFERROR(IF($B1980<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1980,'TMSIS - elig group'!$H:$H,$B1980,'TMSIS - elig group'!$C:$C,H$1),H1979),0)","v":9.2656715167451956E-2},{"$f":"IFERROR(IF($B1980<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1980,'TMSIS - elig group'!$H:$H,$B1980,'TMSIS - elig group'!$C:$C,I$1),I1979),0)","v":0.18091208641600365},{"$f":"IFERROR(IF($B1980<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1980,'TMSIS - elig group'!$H:$H,$B1980,'TMSIS - elig group'!$C:$C,J$1),J1979),0)","v":0},{"$f":"IFERROR(IF($B1980<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1980,'TMSIS - elig group'!$H:$H,$B1980,'TMSIS - elig group'!$C:$C,K$1),K1979),0)","v":0},true,41012,603607,0,146925,95731,186914,0,0,0]
["Missouri","2021-08-01",{"$f":"IF($B1983<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1983,'CMS monthly enrollment'!C:C,B1983,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1983,C1971:C1982,B1971:B1982))","v":1061243},{"$f":"IF($B1983<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1983,'CMS monthly enrollment'!C:C,B1983,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1983,D1971:D1982,B1971:B1982))","v":42211},{"$f":"IFERROR(IF($B1983<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1983,'TMSIS - elig group'!$H:$H,$B1983,'TMSIS - elig group'!$C:$C,E$1),E1982),0)","v":0.5842239001638484},{"$f":"IFERROR(IF($B1983<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1983,'TMSIS - elig group'!$H:$H,$B1983,'TMSIS - elig group'!$C:$C,F$1),F1982),0)","v":0},{"$f":"IFERROR(IF($B1983<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1983,'TMSIS - elig group'!$H:$H,$B1983,'TMSIS - elig group'!$C:$C,G$1),G1982),0)","v":0.14220729825269599},{"$f":"IFERROR(IF($B1983<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1983,'TMSIS - elig group'!$H:$H,$B1983,'TMSIS - elig group'!$C:$C,H$1),H1982),0)","v":9.2656715167451956E-2},{"$f":"IFERROR(IF($B1983<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1983,'TMSIS - elig group'!$H:$H,$B1983,'TMSIS - elig group'!$C:$C,I$1),I1982),0)","v":0.18091208641600365},{"$f":"IFERROR(IF($B1983<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1983,'TMSIS - elig group'!$H:$H,$B1983,'TMSIS - elig group'!$C:$C,J$1),J1982),0)","v":0},{"$f":"IFERROR(IF($B1983<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1983,'TMSIS - elig group'!$H:$H,$B1983,'TMSIS - elig group'!$C:$C,K$1),K1982),0)","v":0},true,42211,620004,0,150916,98331,191992,0,0,0]
["Missouri","2021-11-01",{"$f":"IF($B1986<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1986,'CMS monthly enrollment'!C:C,B1986,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1986,C1974:C1985,B1974:B1985))","v":1138665},{"$f":"IF($B1986<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1986,'CMS monthly enrollment'!C:C,B1986,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1986,D1974:D1985,B1974:B1985))","v":38986},{"$f":"IFERROR(IF($B1986<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1986,'TMSIS - elig group'!$H:$H,$B1986,'TMSIS - elig group'!$C:$C,E$1),E1985),0)","v":0.5842239001638484},{"$f":"IFERROR(IF($B1986<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1986,'TMSIS - elig group'!$H:$H,$B1986,'TMSIS - elig group'!$C:$C,F$1),F1985),0)","v":0},{"$f":"IFERROR(IF($B1986<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1986,'TMSIS - elig group'!$H:$H,$B1986,'TMSIS - elig group'!$C:$C,G$1),G1985),0)","v":0.14220729825269599},{"$f":"IFERROR(IF($B1986<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1986,'TMSIS - elig group'!$H:$H,$B1986,'TMSIS - elig group'!$C:$C,H$1),H1985),0)","v":9.2656715167451956E-2},{"$f":"IFERROR(IF($B1986<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1986,'TMSIS - elig group'!$H:$H,$B1986,'TMSIS - elig group'!$C:$C,I$1),I1985),0)","v":0.18091208641600365},{"$f":"IFERROR(IF($B1986<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1986,'TMSIS - elig group'!$H:$H,$B1986,'TMSIS - elig group'!$C:$C,J$1),J1985),0)","v":0},{"$f":"IFERROR(IF($B1986<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1986,'TMSIS - elig group'!$H:$H,$B1986,'TMSIS - elig group'!$C:$C,K$1),K1985),0)","v":0},true,38986,665235,0,161926,105505,205998,0,0,0]
["Missouri","2022-02-01",{"$f":"IF($B1989<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1989,'CMS monthly enrollment'!C:C,B1989,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1989,C1977:C1988,B1977:B1988))","v":1187857},{"$f":"IF($B1989<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1989,'CMS monthly enrollment'!C:C,B1989,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1989,D1977:D1988,B1977:B1988))","v":36882},{"$f":"IFERROR(IF($B1989<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1989,'TMSIS - elig group'!$H:$H,$B1989,'TMSIS - elig group'!$C:$C,E$1),E1988),0)","v":0.5842239001638484},{"$f":"IFERROR(IF($B1989<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1989,'TMSIS - elig group'!$H:$H,$B1989,'TMSIS - elig group'!$C:$C,F$1),F1988),0)","v":0},{"$f":"IFERROR(IF($B1989<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1989,'TMSIS - elig group'!$H:$H,$B1989,'TMSIS - elig group'!$C:$C,G$1),G1988),0)","v":0.14220729825269599},{"$f":"IFERROR(IF($B1989<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1989,'TMSIS - elig group'!$H:$H,$B1989,'TMSIS - elig group'!$C:$C,H$1),H1988),0)","v":9.2656715167451956E-2},{"$f":"IFERROR(IF($B1989<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1989,'TMSIS - elig group'!$H:$H,$B1989,'TMSIS - elig group'!$C:$C,I$1),I1988),0)","v":0.18091208641600365},{"$f":"IFERROR(IF($B1989<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1989,'TMSIS - elig group'!$H:$H,$B1989,'TMSIS - elig group'!$C:$C,J$1),J1988),0)","v":0},{"$f":"IFERROR(IF($B1989<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1989,'TMSIS - elig group'!$H:$H,$B1989,'TMSIS - elig group'!$C:$C,K$1),K1988),0)","v":0},true,36882,693974,0,168922,110063,214898,0,0,0]
["Missouri","2022-05-01",{"$f":"IF($B1992<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1992,'CMS monthly enrollment'!C:C,B1992,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1992,C1980:C1991,B1980:B1991))","v":1258001},{"$f":"IF($B1992<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1992,'CMS monthly enrollment'!C:C,B1992,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1992,D1980:D1991,B1980:B1991))","v":33571},{"$f":"IFERROR(IF($B1992<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1992,'TMSIS - elig group'!$H:$H,$B1992,'TMSIS - elig group'!$C:$C,E$1),E1991),0)","v":0.5842239001638484},{"$f":"IFERROR(IF($B1992<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1992,'TMSIS - elig group'!$H:$H,$B1992,'TMSIS - elig group'!$C:$C,F$1),F1991),0)","v":0},{"$f":"IFERROR(IF($B1992<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1992,'TMSIS - elig group'!$H:$H,$B1992,'TMSIS - elig group'!$C:$C,G$1),G1991),0)","v":0.14220729825269599},{"$f":"IFERROR(IF($B1992<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1992,'TMSIS - elig group'!$H:$H,$B1992,'TMSIS - elig group'!$C:$C,H$1),H1991),0)","v":9.2656715167451956E-2},{"$f":"IFERROR(IF($B1992<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1992,'TMSIS - elig group'!$H:$H,$B1992,'TMSIS - elig group'!$C:$C,I$1),I1991),0)","v":0.18091208641600365},{"$f":"IFERROR(IF($B1992<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1992,'TMSIS - elig group'!$H:$H,$B1992,'TMSIS - elig group'!$C:$C,J$1),J1991),0)","v":0},{"$f":"IFERROR(IF($B1992<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1992,'TMSIS - elig group'!$H:$H,$B1992,'TMSIS - elig group'!$C:$C,K$1),K1991),0)","v":0},true,33571,734954,0,178897,116562,227588,0,0,0]
["Missouri","2022-09-01",{"$f":"IF($B1996<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1996,'CMS monthly enrollment'!C:C,B1996,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1996,C1984:C1995,B1984:B1995))","v":1362520},{"$f":"IF($B1996<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1996,'CMS monthly enrollment'!C:C,B1996,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1996,D1984:D1995,B1984:B1995))","v":32634},{"$f":"IFERROR(IF($B1996<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1996,'TMSIS - elig group'!$H:$H,$B1996,'TMSIS - elig group'!$C:$C,E$1),E1995),0)","v":0.5842239001638484},{"$f":"IFERROR(IF($B1996<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1996,'TMSIS - elig group'!$H:$H,$B1996,'TMSIS - elig group'!$C:$C,F$1),F1995),0)","v":0},{"$f":"IFERROR(IF($B1996<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1996,'TMSIS - elig group'!$H:$H,$B1996,'TMSIS - elig group'!$C:$C,G$1),G1995),0)","v":0.14220729825269599},{"$f":"IFERROR(IF($B1996<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1996,'TMSIS - elig group'!$H:$H,$B1996,'TMSIS - elig group'!$C:$C,H$1),H1995),0)","v":9.2656715167451956E-2},{"$f":"IFERROR(IF($B1996<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1996,'TMSIS - elig group'!$H:$H,$B1996,'TMSIS - elig group'!$C:$C,I$1),I1995),0)","v":0.18091208641600365},{"$f":"IFERROR(IF($B1996<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1996,'TMSIS - elig group'!$H:$H,$B1996,'TMSIS - elig group'!$C:$C,J$1),J1995),0)","v":0},{"$f":"IFERROR(IF($B1996<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1996,'TMSIS - elig group'!$H:$H,$B1996,'TMSIS - elig group'!$C:$C,K$1),K1995),0)","v":0},true,32634,796017,0,193760,126247,246496,0,0,0]
["Missouri","2022-10-01",{"$f":"IF($B1997<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A1997,'CMS monthly enrollment'!C:C,B1997,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1997,C1985:C1996,B1985:B1996))","v":1377928},{"$f":"IF($B1997<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1997,'CMS monthly enrollment'!C:C,B1997,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B1997,D1985:D1996,B1985:B1996))","v":32641},{"$f":"IFERROR(IF($B1997<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1997,'TMSIS - elig group'!$H:$H,$B1997,'TMSIS - elig group'!$C:$C,E$1),E1996),0)","v":0.5842239001638484},{"$f":"IFERROR(IF($B1997<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1997,'TMSIS - elig group'!$H:$H,$B1997,'TMSIS - elig group'!$C:$C,F$1),F1996),0)","v":0},{"$f":"IFERROR(IF($B1997<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1997,'TMSIS - elig group'!$H:$H,$B1997,'TMSIS - elig group'!$C:$C,G$1),G1996),0)","v":0.14220729825269599},{"$f":"IFERROR(IF($B1997<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1997,'TMSIS - elig group'!$H:$H,$B1997,'TMSIS - elig group'!$C:$C,H$1),H1996),0)","v":9.2656715167451956E-2},{"$f":"IFERROR(IF($B1997<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1997,'TMSIS - elig group'!$H:$H,$B1997,'TMSIS - elig group'!$C:$C,I$1),I1996),0)","v":0.18091208641600365},{"$f":"IFERROR(IF($B1997<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1997,'TMSIS - elig group'!$H:$H,$B1997,'TMSIS - elig group'!$C:$C,J$1),J1996),0)","v":0},{"$f":"IFERROR(IF($B1997<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A1997,'TMSIS - elig group'!$H:$H,$B1997,'TMSIS - elig group'!$C:$C,K$1),K1996),0)","v":0},true,32641,805018,0,195951,127674,249284,0,0,0]
["Missouri",{"$f":"B1923","v":"2023-02-01"},{"$f":"IF($B2001<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2001,'CMS monthly enrollment'!C:C,B2001,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2001,C1989:C2000,B1989:B2000))","v":1465045.9628567696},{"$f":"IF($B2001<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2001,'CMS monthly enrollment'!C:C,B2001,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2001,D1989:D2000,B1989:B2000))","v":32116.08582569391},{"$f":"IFERROR(IF($B2001<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2001,'TMSIS - elig group'!$H:$H,$B2001,'TMSIS - elig group'!$C:$C,E$1),E2000),0)","v":0.5842239001638484},{"$f":"IFERROR(IF($B2001<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2001,'TMSIS - elig group'!$H:$H,$B2001,'TMSIS - elig group'!$C:$C,F$1),F2000),0)","v":0},{"$f":"IFERROR(IF($B2001<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2001,'TMSIS - elig group'!$H:$H,$B2001,'TMSIS - elig group'!$C:$C,G$1),G2000),0)","v":0.14220729825269599},{"$f":"IFERROR(IF($B2001<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2001,'TMSIS - elig group'!$H:$H,$B2001,'TMSIS - elig group'!$C:$C,H$1),H2000),0)","v":9.2656715167451956E-2},{"$f":"IFERROR(IF($B2001<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2001,'TMSIS - elig group'!$H:$H,$B2001,'TMSIS - elig group'!$C:$C,I$1),I2000),0)","v":0.18091208641600365},{"$f":"IFERROR(IF($B2001<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2001,'TMSIS - elig group'!$H:$H,$B2001,'TMSIS - elig group'!$C:$C,J$1),J2000),0)","v":0},{"$f":"IFERROR(IF($B2001<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2001,'TMSIS - elig group'!$H:$H,$B2001,'TMSIS - elig group'!$C:$C,K$1),K2000),0)","v":0},true,32116.08582569391,855915,0,208340,135746,265045,0,0,0]
["Missouri","2023-03-01",{"$f":"IF($B2002<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2002,'CMS monthly enrollment'!C:C,B2002,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2002,C1990:C2001,B1990:B2001))","v":1484316.1967221536},{"$f":"IF($B2002<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2002,'CMS monthly enrollment'!C:C,B2002,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2002,D1990:D2001,B1990:B2001))","v":32259.189663630939},{"$f":"IFERROR(IF($B2002<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2002,'TMSIS - elig group'!$H:$H,$B2002,'TMSIS - elig group'!$C:$C,E$1),E2001),0)","v":0.5842239001638484},{"$f":"IFERROR(IF($B2002<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2002,'TMSIS - elig group'!$H:$H,$B2002,'TMSIS - elig group'!$C:$C,F$1),F2001),0)","v":0},{"$f":"IFERROR(IF($B2002<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2002,'TMSIS - elig group'!$H:$H,$B2002,'TMSIS - elig group'!$C:$C,G$1),G2001),0)","v":0.14220729825269599},{"$f":"IFERROR(IF($B2002<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2002,'TMSIS - elig group'!$H:$H,$B2002,'TMSIS - elig group'!$C:$C,H$1),H2001),0)","v":9.2656715167451956E-2},{"$f":"IFERROR(IF($B2002<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2002,'TMSIS - elig group'!$H:$H,$B2002,'TMSIS - elig group'!$C:$C,I$1),I2001),0)","v":0.18091208641600365},{"$f":"IFERROR(IF($B2002<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2002,'TMSIS - elig group'!$H:$H,$B2002,'TMSIS - elig group'!$C:$C,J$1),J2001),0)","v":0},{"$f":"IFERROR(IF($B2002<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2002,'TMSIS - elig group'!$H:$H,$B2002,'TMSIS - elig group'!$C:$C,K$1),K2001),0)","v":0},true,32259.189663630939,867173,0,211081,137532,268531,0,0,0]
["Missouri","2023-06-01",{"$f":"IF($B2005<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2005,'CMS monthly enrollment'!C:C,B2005,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2005,C1993:C2004,B1993:B2004))","v":1543332.1825109795},{"$f":"IF($B2005<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2005,'CMS monthly enrollment'!C:C,B2005,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2005,D1993:D2004,B1993:B2004))","v":32886.255515393765},{"$f":"IFERROR(IF($B2005<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2005,'TMSIS - elig group'!$H:$H,$B2005,'TMSIS - elig group'!$C:$C,E$1),E2004),0)","v":0.5842239001638484},{"$f":"IFERROR(IF($B2005<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2005,'TMSIS - elig group'!$H:$H,$B2005,'TMSIS - elig group'!$C:$C,F$1),F2004),0)","v":0},{"$f":"IFERROR(IF($B2005<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2005,'TMSIS - elig group'!$H:$H,$B2005,'TMSIS - elig group'!$C:$C,G$1),G2004),0)","v":0.14220729825269599},{"$f":"IFERROR(IF($B2005<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2005,'TMSIS - elig group'!$H:$H,$B2005,'TMSIS - elig group'!$C:$C,H$1),H2004),0)","v":9.2656715167451956E-2},{"$f":"IFERROR(IF($B2005<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2005,'TMSIS - elig group'!$H:$H,$B2005,'TMSIS - elig group'!$C:$C,I$1),I2004),0)","v":0.18091208641600365},{"$f":"IFERROR(IF($B2005<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2005,'TMSIS - elig group'!$H:$H,$B2005,'TMSIS - elig group'!$C:$C,J$1),J2004),0)","v":0},{"$f":"IFERROR(IF($B2005<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2005,'TMSIS - elig group'!$H:$H,$B2005,'TMSIS - elig group'!$C:$C,K$1),K2004),0)","v":0},true,32886.255515393765,901652,0,219473,143000,279207,0,0,0]
["Missouri","2023-09-01",{"$f":"IF($B2008<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2008,'CMS monthly enrollment'!C:C,B2008,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2008,C1996:C2007,B1996:B2007))","v":1605141.7718994878},{"$f":"IF($B2008<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2008,'CMS monthly enrollment'!C:C,B2008,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2008,D1996:D2007,B1996:B2007))","v":32929.726996933838},{"$f":"IFERROR(IF($B2008<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2008,'TMSIS - elig group'!$H:$H,$B2008,'TMSIS - elig group'!$C:$C,E$1),E2007),0)","v":0.5842239001638484},{"$f":"IFERROR(IF($B2008<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2008,'TMSIS - elig group'!$H:$H,$B2008,'TMSIS - elig group'!$C:$C,F$1),F2007),0)","v":0},{"$f":"IFERROR(IF($B2008<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2008,'TMSIS - elig group'!$H:$H,$B2008,'TMSIS - elig group'!$C:$C,G$1),G2007),0)","v":0.14220729825269599},{"$f":"IFERROR(IF($B2008<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2008,'TMSIS - elig group'!$H:$H,$B2008,'TMSIS - elig group'!$C:$C,H$1),H2007),0)","v":9.2656715167451956E-2},{"$f":"IFERROR(IF($B2008<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2008,'TMSIS - elig group'!$H:$H,$B2008,'TMSIS - elig group'!$C:$C,I$1),I2007),0)","v":0.18091208641600365},{"$f":"IFERROR(IF($B2008<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2008,'TMSIS - elig group'!$H:$H,$B2008,'TMSIS - elig group'!$C:$C,J$1),J2007),0)","v":0},{"$f":"IFERROR(IF($B2008<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2008,'TMSIS - elig group'!$H:$H,$B2008,'TMSIS - elig group'!$C:$C,K$1),K2007),0)","v":0},true,32929.726996933838,937762,0,228263,148727,290390,0,0,0]
["Missouri","2023-12-01",{"$f":"IF($B2011<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2011,'CMS monthly enrollment'!C:C,B2011,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2011,C1999:C2010,B1999:B2010))","v":1669978.0820597671},{"$f":"IF($B2011<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2011,'CMS monthly enrollment'!C:C,B2011,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2011,D1999:D2010,B1999:B2010))","v":32713.506773417153},{"$f":"IFERROR(IF($B2011<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2011,'TMSIS - elig group'!$H:$H,$B2011,'TMSIS - elig group'!$C:$C,E$1),E2010),0)","v":0.5842239001638484},{"$f":"IFERROR(IF($B2011<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2011,'TMSIS - elig group'!$H:$H,$B2011,'TMSIS - elig group'!$C:$C,F$1),F2010),0)","v":0},{"$f":"IFERROR(IF($B2011<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2011,'TMSIS - elig group'!$H:$H,$B2011,'TMSIS - elig group'!$C:$C,G$1),G2010),0)","v":0.14220729825269599},{"$f":"IFERROR(IF($B2011<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2011,'TMSIS - elig group'!$H:$H,$B2011,'TMSIS - elig group'!$C:$C,H$1),H2010),0)","v":9.2656715167451956E-2},{"$f":"IFERROR(IF($B2011<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2011,'TMSIS - elig group'!$H:$H,$B2011,'TMSIS - elig group'!$C:$C,I$1),I2010),0)","v":0.18091208641600365},{"$f":"IFERROR(IF($B2011<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2011,'TMSIS - elig group'!$H:$H,$B2011,'TMSIS - elig group'!$C:$C,J$1),J2010),0)","v":0},{"$f":"IFERROR(IF($B2011<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2011,'TMSIS - elig group'!$H:$H,$B2011,'TMSIS - elig group'!$C:$C,K$1),K2010),0)","v":0},true,32713.506773417153,975641,0,237483,154735,302119,0,0,0]
["Missouri","2024-03-01",{"$f":"IF($B2014<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2014,'CMS monthly enrollment'!C:C,B2014,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2014,C2002:C2013,B2002:B2013))","v":1730458.889531903},{"$f":"IF($B2014<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2014,'CMS monthly enrollment'!C:C,B2014,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2014,D2002:D2013,B2002:B2013))","v":32947.282382856894},{"$f":"IFERROR(IF($B2014<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2014,'TMSIS - elig group'!$H:$H,$B2014,'TMSIS - elig group'!$C:$C,E$1),E2013),0)","v":0.5842239001638484},{"$f":"IFERROR(IF($B2014<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2014,'TMSIS - elig group'!$H:$H,$B2014,'TMSIS - elig group'!$C:$C,F$1),F2013),0)","v":0},{"$f":"IFERROR(IF($B2014<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2014,'TMSIS - elig group'!$H:$H,$B2014,'TMSIS - elig group'!$C:$C,G$1),G2013),0)","v":0.14220729825269599},{"$f":"IFERROR(IF($B2014<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2014,'TMSIS - elig group'!$H:$H,$B2014,'TMSIS - elig group'!$C:$C,H$1),H2013),0)","v":9.2656715167451956E-2},{"$f":"IFERROR(IF($B2014<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2014,'TMSIS - elig group'!$H:$H,$B2014,'TMSIS - elig group'!$C:$C,I$1),I2013),0)","v":0.18091208641600365},{"$f":"IFERROR(IF($B2014<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2014,'TMSIS - elig group'!$H:$H,$B2014,'TMSIS - elig group'!$C:$C,J$1),J2013),0)","v":0},{"$f":"IFERROR(IF($B2014<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2014,'TMSIS - elig group'!$H:$H,$B2014,'TMSIS - elig group'!$C:$C,K$1),K2013),0)","v":0},true,32947.282382856894,1010975,0,246084,160339,313061,0,0,0]
["Missouri","2024-06-01",{"$f":"IF($B2017<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2017,'CMS monthly enrollment'!C:C,B2017,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2017,C2005:C2016,B2005:B2016))","v":1794705.3116551302},{"$f":"IF($B2017<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2017,'CMS monthly enrollment'!C:C,B2017,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2017,D2005:D2016,B2005:B2016))","v":32815.378255278883},{"$f":"IFERROR(IF($B2017<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2017,'TMSIS - elig group'!$H:$H,$B2017,'TMSIS - elig group'!$C:$C,E$1),E2016),0)","v":0.5842239001638484},{"$f":"IFERROR(IF($B2017<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2017,'TMSIS - elig group'!$H:$H,$B2017,'TMSIS - elig group'!$C:$C,F$1),F2016),0)","v":0},{"$f":"IFERROR(IF($B2017<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2017,'TMSIS - elig group'!$H:$H,$B2017,'TMSIS - elig group'!$C:$C,G$1),G2016),0)","v":0.14220729825269599},{"$f":"IFERROR(IF($B2017<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2017,'TMSIS - elig group'!$H:$H,$B2017,'TMSIS - elig group'!$C:$C,H$1),H2016),0)","v":9.2656715167451956E-2},{"$f":"IFERROR(IF($B2017<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2017,'TMSIS - elig group'!$H:$H,$B2017,'TMSIS - elig group'!$C:$C,I$1),I2016),0)","v":0.18091208641600365},{"$f":"IFERROR(IF($B2017<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2017,'TMSIS - elig group'!$H:$H,$B2017,'TMSIS - elig group'!$C:$C,J$1),J2016),0)","v":0},{"$f":"IFERROR(IF($B2017<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2017,'TMSIS - elig group'!$H:$H,$B2017,'TMSIS - elig group'!$C:$C,K$1),K2016),0)","v":0},true,32815.378255278883,1048510,0,255220,166291,324684,0,0,0]
["Missouri","2024-09-01",{"$f":"IF($B2020<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2020,'CMS monthly enrollment'!C:C,B2020,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2020,C2008:C2019,B2008:B2019))","v":1857927.7718158253},{"$f":"IF($B2020<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2020,'CMS monthly enrollment'!C:C,B2020,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2020,D2008:D2019,B2008:B2019))","v":32818.744066232328},{"$f":"IFERROR(IF($B2020<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2020,'TMSIS - elig group'!$H:$H,$B2020,'TMSIS - elig group'!$C:$C,E$1),E2019),0)","v":0.5842239001638484},{"$f":"IFERROR(IF($B2020<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2020,'TMSIS - elig group'!$H:$H,$B2020,'TMSIS - elig group'!$C:$C,F$1),F2019),0)","v":0},{"$f":"IFERROR(IF($B2020<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2020,'TMSIS - elig group'!$H:$H,$B2020,'TMSIS - elig group'!$C:$C,G$1),G2019),0)","v":0.14220729825269599},{"$f":"IFERROR(IF($B2020<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2020,'TMSIS - elig group'!$H:$H,$B2020,'TMSIS - elig group'!$C:$C,H$1),H2019),0)","v":9.2656715167451956E-2},{"$f":"IFERROR(IF($B2020<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2020,'TMSIS - elig group'!$H:$H,$B2020,'TMSIS - elig group'!$C:$C,I$1),I2019),0)","v":0.18091208641600365},{"$f":"IFERROR(IF($B2020<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2020,'TMSIS - elig group'!$H:$H,$B2020,'TMSIS - elig group'!$C:$C,J$1),J2019),0)","v":0},{"$f":"IFERROR(IF($B2020<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2020,'TMSIS - elig group'!$H:$H,$B2020,'TMSIS - elig group'!$C:$C,K$1),K2019),0)","v":0},true,32818.744066232328,1085446,0,264211,172149,336122,0,0,0]
["Missouri","2024-12-01",{"$f":"IF($B2023<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2023,'CMS monthly enrollment'!C:C,B2023,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2023,C2011:C2022,B2011:B2022))","v":1919963.4239625372},{"$f":"IF($B2023<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2023,'CMS monthly enrollment'!C:C,B2023,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2023,D2011:D2022,B2011:B2022))","v":32850.903116503199},{"$f":"IFERROR(IF($B2023<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2023,'TMSIS - elig group'!$H:$H,$B2023,'TMSIS - elig group'!$C:$C,E$1),E2022),0)","v":0.5842239001638484},{"$f":"IFERROR(IF($B2023<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2023,'TMSIS - elig group'!$H:$H,$B2023,'TMSIS - elig group'!$C:$C,F$1),F2022),0)","v":0},{"$f":"IFERROR(IF($B2023<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2023,'TMSIS - elig group'!$H:$H,$B2023,'TMSIS - elig group'!$C:$C,G$1),G2022),0)","v":0.14220729825269599},{"$f":"IFERROR(IF($B2023<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2023,'TMSIS - elig group'!$H:$H,$B2023,'TMSIS - elig group'!$C:$C,H$1),H2022),0)","v":9.2656715167451956E-2},{"$f":"IFERROR(IF($B2023<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2023,'TMSIS - elig group'!$H:$H,$B2023,'TMSIS - elig group'!$C:$C,I$1),I2022),0)","v":0.18091208641600365},{"$f":"IFERROR(IF($B2023<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2023,'TMSIS - elig group'!$H:$H,$B2023,'TMSIS - elig group'!$C:$C,J$1),J2022),0)","v":0},{"$f":"IFERROR(IF($B2023<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2023,'TMSIS - elig group'!$H:$H,$B2023,'TMSIS - elig group'!$C:$C,K$1),K2022),0)","v":0},true,32850.903116503199,1121689,0,273033,177898,347345,0,0,0]
["Missouri","2025-01-01",{"$f":"IF($B2024<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2024,'CMS monthly enrollment'!C:C,B2024,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2024,C2012:C2023,B2012:B2023))","v":1941323.0854587033},{"$f":"IF($B2024<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2024,'CMS monthly enrollment'!C:C,B2024,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2024,D2012:D2023,B2012:B2023))","v":32835.010296373417},{"$f":"IFERROR(IF($B2024<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2024,'TMSIS - elig group'!$H:$H,$B2024,'TMSIS - elig group'!$C:$C,E$1),E2023),0)","v":0.5842239001638484},{"$f":"IFERROR(IF($B2024<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2024,'TMSIS - elig group'!$H:$H,$B2024,'TMSIS - elig group'!$C:$C,F$1),F2023),0)","v":0},{"$f":"IFERROR(IF($B2024<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2024,'TMSIS - elig group'!$H:$H,$B2024,'TMSIS - elig group'!$C:$C,G$1),G2023),0)","v":0.14220729825269599},{"$f":"IFERROR(IF($B2024<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2024,'TMSIS - elig group'!$H:$H,$B2024,'TMSIS - elig group'!$C:$C,H$1),H2023),0)","v":9.2656715167451956E-2},{"$f":"IFERROR(IF($B2024<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2024,'TMSIS - elig group'!$H:$H,$B2024,'TMSIS - elig group'!$C:$C,I$1),I2023),0)","v":0.18091208641600365},{"$f":"IFERROR(IF($B2024<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2024,'TMSIS - elig group'!$H:$H,$B2024,'TMSIS - elig group'!$C:$C,J$1),J2023),0)","v":0},{"$f":"IFERROR(IF($B2024<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2024,'TMSIS - elig group'!$H:$H,$B2024,'TMSIS - elig group'!$C:$C,K$1),K2023),0)","v":0},true,32835.010296373417,1134167,0,276070,179877,351209,0,0,0]
["Missouri","2025-05-01",{"$f":"IF($B2028<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2028,'CMS monthly enrollment'!C:C,B2028,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2028,C2016:C2027,B2016:B2027))","v":2023984.098125238},{"$f":"IF($B2028<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2028,'CMS monthly enrollment'!C:C,B2028,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2028,D2016:D2027,B2016:B2027))","v":32809.960928218679},{"$f":"IFERROR(IF($B2028<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2028,'TMSIS - elig group'!$H:$H,$B2028,'TMSIS - elig group'!$C:$C,E$1),E2027),0)","v":0.5842239001638484},{"$f":"IFERROR(IF($B2028<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2028,'TMSIS - elig group'!$H:$H,$B2028,'TMSIS - elig group'!$C:$C,F$1),F2027),0)","v":0},{"$f":"IFERROR(IF($B2028<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2028,'TMSIS - elig group'!$H:$H,$B2028,'TMSIS - elig group'!$C:$C,G$1),G2027),0)","v":0.14220729825269599},{"$f":"IFERROR(IF($B2028<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2028,'TMSIS - elig group'!$H:$H,$B2028,'TMSIS - elig group'!$C:$C,H$1),H2027),0)","v":9.2656715167451956E-2},{"$f":"IFERROR(IF($B2028<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2028,'TMSIS - elig group'!$H:$H,$B2028,'TMSIS - elig group'!$C:$C,I$1),I2027),0)","v":0.18091208641600365},{"$f":"IFERROR(IF($B2028<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2028,'TMSIS - elig group'!$H:$H,$B2028,'TMSIS - elig group'!$C:$C,J$1),J2027),0)","v":0},{"$f":"IFERROR(IF($B2028<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2028,'TMSIS - elig group'!$H:$H,$B2028,'TMSIS - elig group'!$C:$C,K$1),K2027),0)","v":0},true,32809.960928218679,1182460,0,287825,187536,366163,0,0,0]
["Montana","2019-01-01",{"$f":"IF($B2030<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2030,'CMS monthly enrollment'!C:C,B2030,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2030,C2018:C2029,B2018:B2029))","v":251146},{"$f":"IF($B2030<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2030,'CMS monthly enrollment'!C:C,B2030,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2030,D2018:D2029,B2018:B2029))","v":29309},{"$f":"IFERROR(IF($B2030<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2030,'TMSIS - elig group'!$H:$H,$B2030,'TMSIS - elig group'!$C:$C,E$1),E2029),0)","v":0.43794719347846911},{"$f":"IFERROR(IF($B2030<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2030,'TMSIS - elig group'!$H:$H,$B2030,'TMSIS - elig group'!$C:$C,F$1),F2029),0)","v":0.35980517706821996},{"$f":"IFERROR(IF($B2030<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2030,'TMSIS - elig group'!$H:$H,$B2030,'TMSIS - elig group'!$C:$C,G$1),G2029),0)","v":6.5332373171761313E-2},{"$f":"IFERROR(IF($B2030<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2030,'TMSIS - elig group'!$H:$H,$B2030,'TMSIS - elig group'!$C:$C,H$1),H2029),0)","v":5.2015452452491513E-2},{"$f":"IFERROR(IF($B2030<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2030,'TMSIS - elig group'!$H:$H,$B2030,'TMSIS - elig group'!$C:$C,I$1),I2029),0)","v":8.4899803829058137E-2},{"$f":"IFERROR(IF($B2030<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2030,'TMSIS - elig group'!$H:$H,$B2030,'TMSIS - elig group'!$C:$C,J$1),J2029),0)","v":0},{"$f":"IFERROR(IF($B2030<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2030,'TMSIS - elig group'!$H:$H,$B2030,'TMSIS - elig group'!$C:$C,K$1),K2029),0)","v":0},true,29309,109989,90364,16408,13063,21322,0,0,0]
["Montana","2019-04-01",{"$f":"IF($B2033<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2033,'CMS monthly enrollment'!C:C,B2033,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2033,C2021:C2032,B2021:B2032))","v":247950},{"$f":"IF($B2033<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2033,'CMS monthly enrollment'!C:C,B2033,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2033,D2021:D2032,B2021:B2032))","v":29617},{"$f":"IFERROR(IF($B2033<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2033,'TMSIS - elig group'!$H:$H,$B2033,'TMSIS - elig group'!$C:$C,E$1),E2032),0)","v":0.43684715469940821},{"$f":"IFERROR(IF($B2033<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2033,'TMSIS - elig group'!$H:$H,$B2033,'TMSIS - elig group'!$C:$C,F$1),F2032),0)","v":0.35955314569476932},{"$f":"IFERROR(IF($B2033<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2033,'TMSIS - elig group'!$H:$H,$B2033,'TMSIS - elig group'!$C:$C,G$1),G2032),0)","v":6.5547734287695697E-2},{"$f":"IFERROR(IF($B2033<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2033,'TMSIS - elig group'!$H:$H,$B2033,'TMSIS - elig group'!$C:$C,H$1),H2032),0)","v":5.2694744179862814E-2},{"$f":"IFERROR(IF($B2033<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2033,'TMSIS - elig group'!$H:$H,$B2033,'TMSIS - elig group'!$C:$C,I$1),I2032),0)","v":8.5357221138263967E-2},{"$f":"IFERROR(IF($B2033<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2033,'TMSIS - elig group'!$H:$H,$B2033,'TMSIS - elig group'!$C:$C,J$1),J2032),0)","v":0},{"$f":"IFERROR(IF($B2033<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2033,'TMSIS - elig group'!$H:$H,$B2033,'TMSIS - elig group'!$C:$C,K$1),K2032),0)","v":0},true,29617,108316,89151,16253,13066,21164,0,0,0]
["Montana","2019-07-01",{"$f":"IF($B2036<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2036,'CMS monthly enrollment'!C:C,B2036,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2036,C2024:C2035,B2024:B2035))","v":241331},{"$f":"IF($B2036<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2036,'CMS monthly enrollment'!C:C,B2036,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2036,D2024:D2035,B2024:B2035))","v":28949},{"$f":"IFERROR(IF($B2036<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2036,'TMSIS - elig group'!$H:$H,$B2036,'TMSIS - elig group'!$C:$C,E$1),E2035),0)","v":0.43940831623158344},{"$f":"IFERROR(IF($B2036<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2036,'TMSIS - elig group'!$H:$H,$B2036,'TMSIS - elig group'!$C:$C,F$1),F2035),0)","v":0.35195033504718609},{"$f":"IFERROR(IF($B2036<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2036,'TMSIS - elig group'!$H:$H,$B2036,'TMSIS - elig group'!$C:$C,G$1),G2035),0)","v":6.7075637545880501E-2},{"$f":"IFERROR(IF($B2036<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2036,'TMSIS - elig group'!$H:$H,$B2036,'TMSIS - elig group'!$C:$C,H$1),H2035),0)","v":5.4427698214797982E-2},{"$f":"IFERROR(IF($B2036<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2036,'TMSIS - elig group'!$H:$H,$B2036,'TMSIS - elig group'!$C:$C,I$1),I2035),0)","v":8.7138012960551958E-2},{"$f":"IFERROR(IF($B2036<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2036,'TMSIS - elig group'!$H:$H,$B2036,'TMSIS - elig group'!$C:$C,J$1),J2035),0)","v":0},{"$f":"IFERROR(IF($B2036<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2036,'TMSIS - elig group'!$H:$H,$B2036,'TMSIS - elig group'!$C:$C,K$1),K2035),0)","v":0},true,28949,106043,84937,16187,13135,21029,0,0,0]
["Montana","2019-10-01",{"$f":"IF($B2039<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2039,'CMS monthly enrollment'!C:C,B2039,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2039,C2027:C2038,B2027:B2038))","v":237580},{"$f":"IF($B2039<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2039,'CMS monthly enrollment'!C:C,B2039,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2039,D2027:D2038,B2027:B2038))","v":28328},{"$f":"IFERROR(IF($B2039<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2039,'TMSIS - elig group'!$H:$H,$B2039,'TMSIS - elig group'!$C:$C,E$1),E2038),0)","v":0.43771738886520206},{"$f":"IFERROR(IF($B2039<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2039,'TMSIS - elig group'!$H:$H,$B2039,'TMSIS - elig group'!$C:$C,F$1),F2038),0)","v":0.3493780340940541},{"$f":"IFERROR(IF($B2039<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2039,'TMSIS - elig group'!$H:$H,$B2039,'TMSIS - elig group'!$C:$C,G$1),G2038),0)","v":6.8704231462573581E-2},{"$f":"IFERROR(IF($B2039<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2039,'TMSIS - elig group'!$H:$H,$B2039,'TMSIS - elig group'!$C:$C,H$1),H2038),0)","v":5.5928311229794525E-2},{"$f":"IFERROR(IF($B2039<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2039,'TMSIS - elig group'!$H:$H,$B2039,'TMSIS - elig group'!$C:$C,I$1),I2038),0)","v":8.8272034348375703E-2},{"$f":"IFERROR(IF($B2039<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2039,'TMSIS - elig group'!$H:$H,$B2039,'TMSIS - elig group'!$C:$C,J$1),J2038),0)","v":0},{"$f":"IFERROR(IF($B2039<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2039,'TMSIS - elig group'!$H:$H,$B2039,'TMSIS - elig group'!$C:$C,K$1),K2038),0)","v":0},true,28328,103993,83005,16323,13287,20972,0,0,0]
["Montana","2020-01-01",{"$f":"IF($B2042<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2042,'CMS monthly enrollment'!C:C,B2042,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2042,C2030:C2041,B2030:B2041))","v":231625},{"$f":"IF($B2042<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2042,'CMS monthly enrollment'!C:C,B2042,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2042,D2030:D2041,B2030:B2041))","v":27273},{"$f":"IFERROR(IF($B2042<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2042,'TMSIS - elig group'!$H:$H,$B2042,'TMSIS - elig group'!$C:$C,E$1),E2041),0)","v":0.37933427537019543},{"$f":"IFERROR(IF($B2042<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2042,'TMSIS - elig group'!$H:$H,$B2042,'TMSIS - elig group'!$C:$C,F$1),F2041),0)","v":0.38088111104607897},{"$f":"IFERROR(IF($B2042<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2042,'TMSIS - elig group'!$H:$H,$B2042,'TMSIS - elig group'!$C:$C,G$1),G2041),0)","v":7.8968051572337564E-2},{"$f":"IFERROR(IF($B2042<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2042,'TMSIS - elig group'!$H:$H,$B2042,'TMSIS - elig group'!$C:$C,H$1),H2041),0)","v":6.3023102199851175E-2},{"$f":"IFERROR(IF($B2042<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2042,'TMSIS - elig group'!$H:$H,$B2042,'TMSIS - elig group'!$C:$C,I$1),I2041),0)","v":9.7793459811536892E-2},{"$f":"IFERROR(IF($B2042<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2042,'TMSIS - elig group'!$H:$H,$B2042,'TMSIS - elig group'!$C:$C,J$1),J2041),0)","v":0},{"$f":"IFERROR(IF($B2042<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2042,'TMSIS - elig group'!$H:$H,$B2042,'TMSIS - elig group'!$C:$C,K$1),K2041),0)","v":0},true,27273,87863,88222,18291,14598,22651,0,0,0]
["Montana","2020-04-01",{"$f":"IF($B2045<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2045,'CMS monthly enrollment'!C:C,B2045,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2045,C2033:C2044,B2033:B2044))","v":225977},{"$f":"IF($B2045<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2045,'CMS monthly enrollment'!C:C,B2045,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2045,D2033:D2044,B2033:B2044))","v":26175},{"$f":"IFERROR(IF($B2045<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2045,'TMSIS - elig group'!$H:$H,$B2045,'TMSIS - elig group'!$C:$C,E$1),E2044),0)","v":0.37629782498390379},{"$f":"IFERROR(IF($B2045<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2045,'TMSIS - elig group'!$H:$H,$B2045,'TMSIS - elig group'!$C:$C,F$1),F2044),0)","v":0.37843830347891716},{"$f":"IFERROR(IF($B2045<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2045,'TMSIS - elig group'!$H:$H,$B2045,'TMSIS - elig group'!$C:$C,G$1),G2044),0)","v":7.9914039748088708E-2},{"$f":"IFERROR(IF($B2045<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2045,'TMSIS - elig group'!$H:$H,$B2045,'TMSIS - elig group'!$C:$C,H$1),H2044),0)","v":6.5557483786514992E-2},{"$f":"IFERROR(IF($B2045<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2045,'TMSIS - elig group'!$H:$H,$B2045,'TMSIS - elig group'!$C:$C,I$1),I2044),0)","v":9.9792348002575401E-2},{"$f":"IFERROR(IF($B2045<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2045,'TMSIS - elig group'!$H:$H,$B2045,'TMSIS - elig group'!$C:$C,J$1),J2044),0)","v":0},{"$f":"IFERROR(IF($B2045<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2045,'TMSIS - elig group'!$H:$H,$B2045,'TMSIS - elig group'!$C:$C,K$1),K2044),0)","v":0},true,26175,85035,85518,18059,14814,22551,0,0,0]
["Montana","2020-05-01",{"$f":"IF($B2046<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2046,'CMS monthly enrollment'!C:C,B2046,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2046,C2034:C2045,B2034:B2045))","v":228116},{"$f":"IF($B2046<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2046,'CMS monthly enrollment'!C:C,B2046,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2046,D2034:D2045,B2034:B2045))","v":26342},{"$f":"IFERROR(IF($B2046<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2046,'TMSIS - elig group'!$H:$H,$B2046,'TMSIS - elig group'!$C:$C,E$1),E2045),0)","v":0.3756489347357066},{"$f":"IFERROR(IF($B2046<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2046,'TMSIS - elig group'!$H:$H,$B2046,'TMSIS - elig group'!$C:$C,F$1),F2045),0)","v":0.37952568770226536},{"$f":"IFERROR(IF($B2046<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2046,'TMSIS - elig group'!$H:$H,$B2046,'TMSIS - elig group'!$C:$C,G$1),G2045),0)","v":8.1036778586839261E-2},{"$f":"IFERROR(IF($B2046<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2046,'TMSIS - elig group'!$H:$H,$B2046,'TMSIS - elig group'!$C:$C,H$1),H2045),0)","v":6.5078883495145637E-2},{"$f":"IFERROR(IF($B2046<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2046,'TMSIS - elig group'!$H:$H,$B2046,'TMSIS - elig group'!$C:$C,I$1),I2045),0)","v":9.8709715480043148E-2},{"$f":"IFERROR(IF($B2046<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2046,'TMSIS - elig group'!$H:$H,$B2046,'TMSIS - elig group'!$C:$C,J$1),J2045),0)","v":0},{"$f":"IFERROR(IF($B2046<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2046,'TMSIS - elig group'!$H:$H,$B2046,'TMSIS - elig group'!$C:$C,K$1),K2045),0)","v":0},true,26342,85692,86576,18486,14846,22517,0,0,0]
["Montana","2020-07-01",{"$f":"IF($B2048<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2048,'CMS monthly enrollment'!C:C,B2048,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2048,C2036:C2047,B2036:B2047))","v":232822},{"$f":"IF($B2048<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2048,'CMS monthly enrollment'!C:C,B2048,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2048,D2036:D2047,B2036:B2047))","v":26611},{"$f":"IFERROR(IF($B2048<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2048,'TMSIS - elig group'!$H:$H,$B2048,'TMSIS - elig group'!$C:$C,E$1),E2047),0)","v":0.37553808066369804},{"$f":"IFERROR(IF($B2048<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2048,'TMSIS - elig group'!$H:$H,$B2048,'TMSIS - elig group'!$C:$C,F$1),F2047),0)","v":0.38094257314807567},{"$f":"IFERROR(IF($B2048<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2048,'TMSIS - elig group'!$H:$H,$B2048,'TMSIS - elig group'!$C:$C,G$1),G2047),0)","v":8.2867511667854388E-2},{"$f":"IFERROR(IF($B2048<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2048,'TMSIS - elig group'!$H:$H,$B2048,'TMSIS - elig group'!$C:$C,H$1),H2047),0)","v":6.4178348251984457E-2},{"$f":"IFERROR(IF($B2048<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2048,'TMSIS - elig group'!$H:$H,$B2048,'TMSIS - elig group'!$C:$C,I$1),I2047),0)","v":9.6473486268387421E-2},{"$f":"IFERROR(IF($B2048<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2048,'TMSIS - elig group'!$H:$H,$B2048,'TMSIS - elig group'!$C:$C,J$1),J2047),0)","v":0},{"$f":"IFERROR(IF($B2048<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2048,'TMSIS - elig group'!$H:$H,$B2048,'TMSIS - elig group'!$C:$C,K$1),K2047),0)","v":0},true,26611,87434,88692,19293,14942,22461,0,0,0]
["Montana","2020-11-01",{"$f":"IF($B2052<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2052,'CMS monthly enrollment'!C:C,B2052,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2052,C2040:C2051,B2040:B2051))","v":246655},{"$f":"IF($B2052<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2052,'CMS monthly enrollment'!C:C,B2052,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2052,D2040:D2051,B2040:B2051))","v":27241},{"$f":"IFERROR(IF($B2052<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2052,'TMSIS - elig group'!$H:$H,$B2052,'TMSIS - elig group'!$C:$C,E$1),E2051),0)","v":0.37366348659078891},{"$f":"IFERROR(IF($B2052<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2052,'TMSIS - elig group'!$H:$H,$B2052,'TMSIS - elig group'!$C:$C,F$1),F2051),0)","v":0.38685525104315632},{"$f":"IFERROR(IF($B2052<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2052,'TMSIS - elig group'!$H:$H,$B2052,'TMSIS - elig group'!$C:$C,G$1),G2051),0)","v":8.6586870922874995E-2},{"$f":"IFERROR(IF($B2052<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2052,'TMSIS - elig group'!$H:$H,$B2052,'TMSIS - elig group'!$C:$C,H$1),H2051),0)","v":6.1504104060963426E-2},{"$f":"IFERROR(IF($B2052<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2052,'TMSIS - elig group'!$H:$H,$B2052,'TMSIS - elig group'!$C:$C,I$1),I2051),0)","v":9.1390287382216384E-2},{"$f":"IFERROR(IF($B2052<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2052,'TMSIS - elig group'!$H:$H,$B2052,'TMSIS - elig group'!$C:$C,J$1),J2051),0)","v":0},{"$f":"IFERROR(IF($B2052<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2052,'TMSIS - elig group'!$H:$H,$B2052,'TMSIS - elig group'!$C:$C,K$1),K2051),0)","v":0},true,27241,92166,95420,21357,15170,22542,0,0,0]
["Montana","2021-02-01",{"$f":"IF($B2055<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2055,'CMS monthly enrollment'!C:C,B2055,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2055,C2043:C2054,B2043:B2054))","v":255744},{"$f":"IF($B2055<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2055,'CMS monthly enrollment'!C:C,B2055,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2055,D2043:D2054,B2043:B2054))","v":27855},{"$f":"IFERROR(IF($B2055<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2055,'TMSIS - elig group'!$H:$H,$B2055,'TMSIS - elig group'!$C:$C,E$1),E2054),0)","v":0.37086077438553189},{"$f":"IFERROR(IF($B2055<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2055,'TMSIS - elig group'!$H:$H,$B2055,'TMSIS - elig group'!$C:$C,F$1),F2054),0)","v":0.39064524438395559},{"$f":"IFERROR(IF($B2055<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2055,'TMSIS - elig group'!$H:$H,$B2055,'TMSIS - elig group'!$C:$C,G$1),G2054),0)","v":8.8541846883734523E-2},{"$f":"IFERROR(IF($B2055<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2055,'TMSIS - elig group'!$H:$H,$B2055,'TMSIS - elig group'!$C:$C,H$1),H2054),0)","v":6.0372237152205091E-2},{"$f":"IFERROR(IF($B2055<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2055,'TMSIS - elig group'!$H:$H,$B2055,'TMSIS - elig group'!$C:$C,I$1),I2054),0)","v":8.9579897194572919E-2},{"$f":"IFERROR(IF($B2055<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2055,'TMSIS - elig group'!$H:$H,$B2055,'TMSIS - elig group'!$C:$C,J$1),J2054),0)","v":0},{"$f":"IFERROR(IF($B2055<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2055,'TMSIS - elig group'!$H:$H,$B2055,'TMSIS - elig group'!$C:$C,K$1),K2054),0)","v":0},true,27855,94845,99905,22644,15440,22910,0,0,0]
["Montana","2021-04-01",{"$f":"IF($B2057<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2057,'CMS monthly enrollment'!C:C,B2057,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2057,C2045:C2056,B2045:B2056))","v":259630},{"$f":"IF($B2057<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2057,'CMS monthly enrollment'!C:C,B2057,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2057,D2045:D2056,B2045:B2056))","v":28032},{"$f":"IFERROR(IF($B2057<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2057,'TMSIS - elig group'!$H:$H,$B2057,'TMSIS - elig group'!$C:$C,E$1),E2056),0)","v":0.37086077438553189},{"$f":"IFERROR(IF($B2057<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2057,'TMSIS - elig group'!$H:$H,$B2057,'TMSIS - elig group'!$C:$C,F$1),F2056),0)","v":0.39064524438395559},{"$f":"IFERROR(IF($B2057<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2057,'TMSIS - elig group'!$H:$H,$B2057,'TMSIS - elig group'!$C:$C,G$1),G2056),0)","v":8.8541846883734523E-2},{"$f":"IFERROR(IF($B2057<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2057,'TMSIS - elig group'!$H:$H,$B2057,'TMSIS - elig group'!$C:$C,H$1),H2056),0)","v":6.0372237152205091E-2},{"$f":"IFERROR(IF($B2057<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2057,'TMSIS - elig group'!$H:$H,$B2057,'TMSIS - elig group'!$C:$C,I$1),I2056),0)","v":8.9579897194572919E-2},{"$f":"IFERROR(IF($B2057<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2057,'TMSIS - elig group'!$H:$H,$B2057,'TMSIS - elig group'!$C:$C,J$1),J2056),0)","v":0},{"$f":"IFERROR(IF($B2057<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2057,'TMSIS - elig group'!$H:$H,$B2057,'TMSIS - elig group'!$C:$C,K$1),K2056),0)","v":0},true,28032,96287,101423,22988,15674,23258,0,0,0]
["Montana","2021-08-01",{"$f":"IF($B2061<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2061,'CMS monthly enrollment'!C:C,B2061,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2061,C2049:C2060,B2049:B2060))","v":267128},{"$f":"IF($B2061<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2061,'CMS monthly enrollment'!C:C,B2061,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2061,D2049:D2060,B2049:B2060))","v":28249},{"$f":"IFERROR(IF($B2061<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2061,'TMSIS - elig group'!$H:$H,$B2061,'TMSIS - elig group'!$C:$C,E$1),E2060),0)","v":0.37086077438553189},{"$f":"IFERROR(IF($B2061<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2061,'TMSIS - elig group'!$H:$H,$B2061,'TMSIS - elig group'!$C:$C,F$1),F2060),0)","v":0.39064524438395559},{"$f":"IFERROR(IF($B2061<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2061,'TMSIS - elig group'!$H:$H,$B2061,'TMSIS - elig group'!$C:$C,G$1),G2060),0)","v":8.8541846883734523E-2},{"$f":"IFERROR(IF($B2061<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2061,'TMSIS - elig group'!$H:$H,$B2061,'TMSIS - elig group'!$C:$C,H$1),H2060),0)","v":6.0372237152205091E-2},{"$f":"IFERROR(IF($B2061<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2061,'TMSIS - elig group'!$H:$H,$B2061,'TMSIS - elig group'!$C:$C,I$1),I2060),0)","v":8.9579897194572919E-2},{"$f":"IFERROR(IF($B2061<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2061,'TMSIS - elig group'!$H:$H,$B2061,'TMSIS - elig group'!$C:$C,J$1),J2060),0)","v":0},{"$f":"IFERROR(IF($B2061<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2061,'TMSIS - elig group'!$H:$H,$B2061,'TMSIS - elig group'!$C:$C,K$1),K2060),0)","v":0},true,28249,99067,104352,23652,16127,23929,0,0,0]
["Montana","2021-11-01",{"$f":"IF($B2064<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2064,'CMS monthly enrollment'!C:C,B2064,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2064,C2052:C2063,B2052:B2063))","v":271974},{"$f":"IF($B2064<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2064,'CMS monthly enrollment'!C:C,B2064,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2064,D2052:D2063,B2052:B2063))","v":28329},{"$f":"IFERROR(IF($B2064<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2064,'TMSIS - elig group'!$H:$H,$B2064,'TMSIS - elig group'!$C:$C,E$1),E2063),0)","v":0.37086077438553189},{"$f":"IFERROR(IF($B2064<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2064,'TMSIS - elig group'!$H:$H,$B2064,'TMSIS - elig group'!$C:$C,F$1),F2063),0)","v":0.39064524438395559},{"$f":"IFERROR(IF($B2064<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2064,'TMSIS - elig group'!$H:$H,$B2064,'TMSIS - elig group'!$C:$C,G$1),G2063),0)","v":8.8541846883734523E-2},{"$f":"IFERROR(IF($B2064<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2064,'TMSIS - elig group'!$H:$H,$B2064,'TMSIS - elig group'!$C:$C,H$1),H2063),0)","v":6.0372237152205091E-2},{"$f":"IFERROR(IF($B2064<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2064,'TMSIS - elig group'!$H:$H,$B2064,'TMSIS - elig group'!$C:$C,I$1),I2063),0)","v":8.9579897194572919E-2},{"$f":"IFERROR(IF($B2064<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2064,'TMSIS - elig group'!$H:$H,$B2064,'TMSIS - elig group'!$C:$C,J$1),J2063),0)","v":0},{"$f":"IFERROR(IF($B2064<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2064,'TMSIS - elig group'!$H:$H,$B2064,'TMSIS - elig group'!$C:$C,K$1),K2063),0)","v":0},{"$f":"SUM(E2064:K2064)=1","v":true},28329,100864,106245,24081,16420,24363,0,0,0]
["Montana","2022-02-01",{"$f":"IF($B2067<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2067,'CMS monthly enrollment'!C:C,B2067,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2067,C2055:C2066,B2055:B2066))","v":278505},{"$f":"IF($B2067<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2067,'CMS monthly enrollment'!C:C,B2067,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2067,D2055:D2066,B2055:B2066))","v":28583},{"$f":"IFERROR(IF($B2067<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2067,'TMSIS - elig group'!$H:$H,$B2067,'TMSIS - elig group'!$C:$C,E$1),E2066),0)","v":0.37086077438553189},{"$f":"IFERROR(IF($B2067<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2067,'TMSIS - elig group'!$H:$H,$B2067,'TMSIS - elig group'!$C:$C,F$1),F2066),0)","v":0.39064524438395559},{"$f":"IFERROR(IF($B2067<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2067,'TMSIS - elig group'!$H:$H,$B2067,'TMSIS - elig group'!$C:$C,G$1),G2066),0)","v":8.8541846883734523E-2},{"$f":"IFERROR(IF($B2067<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2067,'TMSIS - elig group'!$H:$H,$B2067,'TMSIS - elig group'!$C:$C,H$1),H2066),0)","v":6.0372237152205091E-2},{"$f":"IFERROR(IF($B2067<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2067,'TMSIS - elig group'!$H:$H,$B2067,'TMSIS - elig group'!$C:$C,I$1),I2066),0)","v":8.9579897194572919E-2},{"$f":"IFERROR(IF($B2067<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2067,'TMSIS - elig group'!$H:$H,$B2067,'TMSIS - elig group'!$C:$C,J$1),J2066),0)","v":0},{"$f":"IFERROR(IF($B2067<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2067,'TMSIS - elig group'!$H:$H,$B2067,'TMSIS - elig group'!$C:$C,K$1),K2066),0)","v":0},true,28583,103287,108797,24659,16814,24948,0,0,0]
["Montana","2022-03-01",{"$f":"IF($B2068<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2068,'CMS monthly enrollment'!C:C,B2068,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2068,C2056:C2067,B2056:B2067))","v":279929},{"$f":"IF($B2068<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2068,'CMS monthly enrollment'!C:C,B2068,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2068,D2056:D2067,B2056:B2067))","v":28562},{"$f":"IFERROR(IF($B2068<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2068,'TMSIS - elig group'!$H:$H,$B2068,'TMSIS - elig group'!$C:$C,E$1),E2067),0)","v":0.37086077438553189},{"$f":"IFERROR(IF($B2068<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2068,'TMSIS - elig group'!$H:$H,$B2068,'TMSIS - elig group'!$C:$C,F$1),F2067),0)","v":0.39064524438395559},{"$f":"IFERROR(IF($B2068<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2068,'TMSIS - elig group'!$H:$H,$B2068,'TMSIS - elig group'!$C:$C,G$1),G2067),0)","v":8.8541846883734523E-2},{"$f":"IFERROR(IF($B2068<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2068,'TMSIS - elig group'!$H:$H,$B2068,'TMSIS - elig group'!$C:$C,H$1),H2067),0)","v":6.0372237152205091E-2},{"$f":"IFERROR(IF($B2068<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2068,'TMSIS - elig group'!$H:$H,$B2068,'TMSIS - elig group'!$C:$C,I$1),I2067),0)","v":8.9579897194572919E-2},{"$f":"IFERROR(IF($B2068<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2068,'TMSIS - elig group'!$H:$H,$B2068,'TMSIS - elig group'!$C:$C,J$1),J2067),0)","v":0},{"$f":"IFERROR(IF($B2068<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2068,'TMSIS - elig group'!$H:$H,$B2068,'TMSIS - elig group'!$C:$C,K$1),K2067),0)","v":0},true,28562,103815,109353,24785,16900,25076,0,0,0]
["Montana","2022-05-01",{"$f":"IF($B2070<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2070,'CMS monthly enrollment'!C:C,B2070,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2070,C2058:C2069,B2058:B2069))","v":282755},{"$f":"IF($B2070<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2070,'CMS monthly enrollment'!C:C,B2070,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2070,D2058:D2069,B2058:B2069))","v":28554},{"$f":"IFERROR(IF($B2070<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2070,'TMSIS - elig group'!$H:$H,$B2070,'TMSIS - elig group'!$C:$C,E$1),E2069),0)","v":0.37086077438553189},{"$f":"IFERROR(IF($B2070<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2070,'TMSIS - elig group'!$H:$H,$B2070,'TMSIS - elig group'!$C:$C,F$1),F2069),0)","v":0.39064524438395559},{"$f":"IFERROR(IF($B2070<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2070,'TMSIS - elig group'!$H:$H,$B2070,'TMSIS - elig group'!$C:$C,G$1),G2069),0)","v":8.8541846883734523E-2},{"$f":"IFERROR(IF($B2070<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2070,'TMSIS - elig group'!$H:$H,$B2070,'TMSIS - elig group'!$C:$C,H$1),H2069),0)","v":6.0372237152205091E-2},{"$f":"IFERROR(IF($B2070<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2070,'TMSIS - elig group'!$H:$H,$B2070,'TMSIS - elig group'!$C:$C,I$1),I2069),0)","v":8.9579897194572919E-2},{"$f":"IFERROR(IF($B2070<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2070,'TMSIS - elig group'!$H:$H,$B2070,'TMSIS - elig group'!$C:$C,J$1),J2069),0)","v":0},{"$f":"IFERROR(IF($B2070<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2070,'TMSIS - elig group'!$H:$H,$B2070,'TMSIS - elig group'!$C:$C,K$1),K2069),0)","v":0},true,28554,104863,110457,25036,17071,25329,0,0,0]
["Montana","2022-09-01",{"$f":"IF($B2074<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2074,'CMS monthly enrollment'!C:C,B2074,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2074,C2062:C2073,B2062:B2073))","v":291360},{"$f":"IF($B2074<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2074,'CMS monthly enrollment'!C:C,B2074,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2074,D2062:D2073,B2062:B2073))","v":28567},{"$f":"IFERROR(IF($B2074<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2074,'TMSIS - elig group'!$H:$H,$B2074,'TMSIS - elig group'!$C:$C,E$1),E2073),0)","v":0.37086077438553189},{"$f":"IFERROR(IF($B2074<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2074,'TMSIS - elig group'!$H:$H,$B2074,'TMSIS - elig group'!$C:$C,F$1),F2073),0)","v":0.39064524438395559},{"$f":"IFERROR(IF($B2074<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2074,'TMSIS - elig group'!$H:$H,$B2074,'TMSIS - elig group'!$C:$C,G$1),G2073),0)","v":8.8541846883734523E-2},{"$f":"IFERROR(IF($B2074<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2074,'TMSIS - elig group'!$H:$H,$B2074,'TMSIS - elig group'!$C:$C,H$1),H2073),0)","v":6.0372237152205091E-2},{"$f":"IFERROR(IF($B2074<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2074,'TMSIS - elig group'!$H:$H,$B2074,'TMSIS - elig group'!$C:$C,I$1),I2073),0)","v":8.9579897194572919E-2},{"$f":"IFERROR(IF($B2074<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2074,'TMSIS - elig group'!$H:$H,$B2074,'TMSIS - elig group'!$C:$C,J$1),J2073),0)","v":0},{"$f":"IFERROR(IF($B2074<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2074,'TMSIS - elig group'!$H:$H,$B2074,'TMSIS - elig group'!$C:$C,K$1),K2073),0)","v":0},true,28567,108054,113818,25798,17590,26100,0,0,0]
["Montana","2022-12-01",{"$f":"IF($B2077<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2077,'CMS monthly enrollment'!C:C,B2077,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2077,C2065:C2076,B2065:B2076))","v":296067},{"$f":"IF($B2077<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2077,'CMS monthly enrollment'!C:C,B2077,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2077,D2065:D2076,B2065:B2076))","v":28799},{"$f":"IFERROR(IF($B2077<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2077,'TMSIS - elig group'!$H:$H,$B2077,'TMSIS - elig group'!$C:$C,E$1),E2076),0)","v":0.37086077438553189},{"$f":"IFERROR(IF($B2077<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2077,'TMSIS - elig group'!$H:$H,$B2077,'TMSIS - elig group'!$C:$C,F$1),F2076),0)","v":0.39064524438395559},{"$f":"IFERROR(IF($B2077<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2077,'TMSIS - elig group'!$H:$H,$B2077,'TMSIS - elig group'!$C:$C,G$1),G2076),0)","v":8.8541846883734523E-2},{"$f":"IFERROR(IF($B2077<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2077,'TMSIS - elig group'!$H:$H,$B2077,'TMSIS - elig group'!$C:$C,H$1),H2076),0)","v":6.0372237152205091E-2},{"$f":"IFERROR(IF($B2077<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2077,'TMSIS - elig group'!$H:$H,$B2077,'TMSIS - elig group'!$C:$C,I$1),I2076),0)","v":8.9579897194572919E-2},{"$f":"IFERROR(IF($B2077<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2077,'TMSIS - elig group'!$H:$H,$B2077,'TMSIS - elig group'!$C:$C,J$1),J2076),0)","v":0},{"$f":"IFERROR(IF($B2077<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2077,'TMSIS - elig group'!$H:$H,$B2077,'TMSIS - elig group'!$C:$C,K$1),K2076),0)","v":0},true,28799,109800,115657,26214,17874,26522,0,0,0]
["Montana","2023-02-01",{"$f":"IF($B2079<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2079,'CMS monthly enrollment'!C:C,B2079,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2079,C2067:C2078,B2067:B2078))","v":298819.48167071817},{"$f":"IF($B2079<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2079,'CMS monthly enrollment'!C:C,B2079,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2079,D2067:D2078,B2067:B2078))","v":28692.273199001571},{"$f":"IFERROR(IF($B2079<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2079,'TMSIS - elig group'!$H:$H,$B2079,'TMSIS - elig group'!$C:$C,E$1),E2078),0)","v":0.37086077438553189},{"$f":"IFERROR(IF($B2079<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2079,'TMSIS - elig group'!$H:$H,$B2079,'TMSIS - elig group'!$C:$C,F$1),F2078),0)","v":0.39064524438395559},{"$f":"IFERROR(IF($B2079<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2079,'TMSIS - elig group'!$H:$H,$B2079,'TMSIS - elig group'!$C:$C,G$1),G2078),0)","v":8.8541846883734523E-2},{"$f":"IFERROR(IF($B2079<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2079,'TMSIS - elig group'!$H:$H,$B2079,'TMSIS - elig group'!$C:$C,H$1),H2078),0)","v":6.0372237152205091E-2},{"$f":"IFERROR(IF($B2079<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2079,'TMSIS - elig group'!$H:$H,$B2079,'TMSIS - elig group'!$C:$C,I$1),I2078),0)","v":8.9579897194572919E-2},{"$f":"IFERROR(IF($B2079<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2079,'TMSIS - elig group'!$H:$H,$B2079,'TMSIS - elig group'!$C:$C,J$1),J2078),0)","v":0},{"$f":"IFERROR(IF($B2079<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2079,'TMSIS - elig group'!$H:$H,$B2079,'TMSIS - elig group'!$C:$C,K$1),K2078),0)","v":0},true,28692.273199001571,110820,116732,26458,18040,26768,0,0,0]
["Montana","2023-06-01",{"$f":"IF($B2083<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2083,'CMS monthly enrollment'!C:C,B2083,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2083,C2071:C2082,B2071:B2082))","v":306523.40170813119},{"$f":"IF($B2083<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2083,'CMS monthly enrollment'!C:C,B2083,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2083,D2071:D2082,B2071:B2082))","v":28824.879551511676},{"$f":"IFERROR(IF($B2083<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2083,'TMSIS - elig group'!$H:$H,$B2083,'TMSIS - elig group'!$C:$C,E$1),E2082),0)","v":0.37086077438553189},{"$f":"IFERROR(IF($B2083<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2083,'TMSIS - elig group'!$H:$H,$B2083,'TMSIS - elig group'!$C:$C,F$1),F2082),0)","v":0.39064524438395559},{"$f":"IFERROR(IF($B2083<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2083,'TMSIS - elig group'!$H:$H,$B2083,'TMSIS - elig group'!$C:$C,G$1),G2082),0)","v":8.8541846883734523E-2},{"$f":"IFERROR(IF($B2083<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2083,'TMSIS - elig group'!$H:$H,$B2083,'TMSIS - elig group'!$C:$C,H$1),H2082),0)","v":6.0372237152205091E-2},{"$f":"IFERROR(IF($B2083<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2083,'TMSIS - elig group'!$H:$H,$B2083,'TMSIS - elig group'!$C:$C,I$1),I2082),0)","v":8.9579897194572919E-2},{"$f":"IFERROR(IF($B2083<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2083,'TMSIS - elig group'!$H:$H,$B2083,'TMSIS - elig group'!$C:$C,J$1),J2082),0)","v":0},{"$f":"IFERROR(IF($B2083<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2083,'TMSIS - elig group'!$H:$H,$B2083,'TMSIS - elig group'!$C:$C,K$1),K2082),0)","v":0},true,28824.879551511676,113678,119742,27140,18506,27458,0,0,0]
["Montana","2023-09-01",{"$f":"IF($B2086<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2086,'CMS monthly enrollment'!C:C,B2086,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2086,C2074:C2085,B2074:B2085))","v":311859.5510426918},{"$f":"IF($B2086<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2086,'CMS monthly enrollment'!C:C,B2086,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2086,D2074:D2085,B2074:B2085))","v":28898.335169689461},{"$f":"IFERROR(IF($B2086<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2086,'TMSIS - elig group'!$H:$H,$B2086,'TMSIS - elig group'!$C:$C,E$1),E2085),0)","v":0.37086077438553189},{"$f":"IFERROR(IF($B2086<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2086,'TMSIS - elig group'!$H:$H,$B2086,'TMSIS - elig group'!$C:$C,F$1),F2085),0)","v":0.39064524438395559},{"$f":"IFERROR(IF($B2086<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2086,'TMSIS - elig group'!$H:$H,$B2086,'TMSIS - elig group'!$C:$C,G$1),G2085),0)","v":8.8541846883734523E-2},{"$f":"IFERROR(IF($B2086<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2086,'TMSIS - elig group'!$H:$H,$B2086,'TMSIS - elig group'!$C:$C,H$1),H2085),0)","v":6.0372237152205091E-2},{"$f":"IFERROR(IF($B2086<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2086,'TMSIS - elig group'!$H:$H,$B2086,'TMSIS - elig group'!$C:$C,I$1),I2085),0)","v":8.9579897194572919E-2},{"$f":"IFERROR(IF($B2086<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2086,'TMSIS - elig group'!$H:$H,$B2086,'TMSIS - elig group'!$C:$C,J$1),J2085),0)","v":0},{"$f":"IFERROR(IF($B2086<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2086,'TMSIS - elig group'!$H:$H,$B2086,'TMSIS - elig group'!$C:$C,K$1),K2085),0)","v":0},true,28898.335169689461,115656,121826,27613,18828,27936,0,0,0]
["Montana","2023-11-01",{"$f":"IF($B2088<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2088,'CMS monthly enrollment'!C:C,B2088,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2088,C2076:C2087,B2076:B2087))","v":315378.59054064425},{"$f":"IF($B2088<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2088,'CMS monthly enrollment'!C:C,B2088,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2088,D2076:D2087,B2076:B2087))","v":28932.542167802476},{"$f":"IFERROR(IF($B2088<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2088,'TMSIS - elig group'!$H:$H,$B2088,'TMSIS - elig group'!$C:$C,E$1),E2087),0)","v":0.37086077438553189},{"$f":"IFERROR(IF($B2088<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2088,'TMSIS - elig group'!$H:$H,$B2088,'TMSIS - elig group'!$C:$C,F$1),F2087),0)","v":0.39064524438395559},{"$f":"IFERROR(IF($B2088<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2088,'TMSIS - elig group'!$H:$H,$B2088,'TMSIS - elig group'!$C:$C,G$1),G2087),0)","v":8.8541846883734523E-2},{"$f":"IFERROR(IF($B2088<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2088,'TMSIS - elig group'!$H:$H,$B2088,'TMSIS - elig group'!$C:$C,H$1),H2087),0)","v":6.0372237152205091E-2},{"$f":"IFERROR(IF($B2088<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2088,'TMSIS - elig group'!$H:$H,$B2088,'TMSIS - elig group'!$C:$C,I$1),I2087),0)","v":8.9579897194572919E-2},{"$f":"IFERROR(IF($B2088<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2088,'TMSIS - elig group'!$H:$H,$B2088,'TMSIS - elig group'!$C:$C,J$1),J2087),0)","v":0},{"$f":"IFERROR(IF($B2088<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2088,'TMSIS - elig group'!$H:$H,$B2088,'TMSIS - elig group'!$C:$C,K$1),K2087),0)","v":0},true,28932.542167802476,116962,123201,27924,19040,28252,0,0,0]
["Montana","2023-12-01",{"$f":"IF($B2089<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2089,'CMS monthly enrollment'!C:C,B2089,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2089,C2077:C2088,B2077:B2088))","v":317416.16870444687},{"$f":"IF($B2089<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2089,'CMS monthly enrollment'!C:C,B2089,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2089,D2077:D2088,B2077:B2088))","v":28948.340397477645},{"$f":"IFERROR(IF($B2089<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2089,'TMSIS - elig group'!$H:$H,$B2089,'TMSIS - elig group'!$C:$C,E$1),E2088),0)","v":0.37086077438553189},{"$f":"IFERROR(IF($B2089<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2089,'TMSIS - elig group'!$H:$H,$B2089,'TMSIS - elig group'!$C:$C,F$1),F2088),0)","v":0.39064524438395559},{"$f":"IFERROR(IF($B2089<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2089,'TMSIS - elig group'!$H:$H,$B2089,'TMSIS - elig group'!$C:$C,G$1),G2088),0)","v":8.8541846883734523E-2},{"$f":"IFERROR(IF($B2089<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2089,'TMSIS - elig group'!$H:$H,$B2089,'TMSIS - elig group'!$C:$C,H$1),H2088),0)","v":6.0372237152205091E-2},{"$f":"IFERROR(IF($B2089<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2089,'TMSIS - elig group'!$H:$H,$B2089,'TMSIS - elig group'!$C:$C,I$1),I2088),0)","v":8.9579897194572919E-2},{"$f":"IFERROR(IF($B2089<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2089,'TMSIS - elig group'!$H:$H,$B2089,'TMSIS - elig group'!$C:$C,J$1),J2088),0)","v":0},{"$f":"IFERROR(IF($B2089<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2089,'TMSIS - elig group'!$H:$H,$B2089,'TMSIS - elig group'!$C:$C,K$1),K2088),0)","v":0},true,28948.340397477645,117717,123997,28105,19163,28434,0,0,0]
["Montana","2024-03-01",{"$f":"IF($B2092<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2092,'CMS monthly enrollment'!C:C,B2092,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2092,C2080:C2091,B2080:B2091))","v":323023.22567539336},{"$f":"IF($B2092<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2092,'CMS monthly enrollment'!C:C,B2092,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2092,D2080:D2091,B2080:B2091))","v":29042.799576734211},{"$f":"IFERROR(IF($B2092<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2092,'TMSIS - elig group'!$H:$H,$B2092,'TMSIS - elig group'!$C:$C,E$1),E2091),0)","v":0.37086077438553189},{"$f":"IFERROR(IF($B2092<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2092,'TMSIS - elig group'!$H:$H,$B2092,'TMSIS - elig group'!$C:$C,F$1),F2091),0)","v":0.39064524438395559},{"$f":"IFERROR(IF($B2092<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2092,'TMSIS - elig group'!$H:$H,$B2092,'TMSIS - elig group'!$C:$C,G$1),G2091),0)","v":8.8541846883734523E-2},{"$f":"IFERROR(IF($B2092<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2092,'TMSIS - elig group'!$H:$H,$B2092,'TMSIS - elig group'!$C:$C,H$1),H2091),0)","v":6.0372237152205091E-2},{"$f":"IFERROR(IF($B2092<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2092,'TMSIS - elig group'!$H:$H,$B2092,'TMSIS - elig group'!$C:$C,I$1),I2091),0)","v":8.9579897194572919E-2},{"$f":"IFERROR(IF($B2092<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2092,'TMSIS - elig group'!$H:$H,$B2092,'TMSIS - elig group'!$C:$C,J$1),J2091),0)","v":0},{"$f":"IFERROR(IF($B2092<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2092,'TMSIS - elig group'!$H:$H,$B2092,'TMSIS - elig group'!$C:$C,K$1),K2091),0)","v":0},true,29042.799576734211,119797,126187,28601,19502,28936,0,0,0]
["Montana","2024-07-01",{"$f":"IF($B2096<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2096,'CMS monthly enrollment'!C:C,B2096,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2096,C2084:C2095,B2084:B2095))","v":330334.38012005668},{"$f":"IF($B2096<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2096,'CMS monthly enrollment'!C:C,B2096,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2096,D2084:D2095,B2084:B2095))","v":29132.571154765319},{"$f":"IFERROR(IF($B2096<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2096,'TMSIS - elig group'!$H:$H,$B2096,'TMSIS - elig group'!$C:$C,E$1),E2095),0)","v":0.37086077438553189},{"$f":"IFERROR(IF($B2096<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2096,'TMSIS - elig group'!$H:$H,$B2096,'TMSIS - elig group'!$C:$C,F$1),F2095),0)","v":0.39064524438395559},{"$f":"IFERROR(IF($B2096<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2096,'TMSIS - elig group'!$H:$H,$B2096,'TMSIS - elig group'!$C:$C,G$1),G2095),0)","v":8.8541846883734523E-2},{"$f":"IFERROR(IF($B2096<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2096,'TMSIS - elig group'!$H:$H,$B2096,'TMSIS - elig group'!$C:$C,H$1),H2095),0)","v":6.0372237152205091E-2},{"$f":"IFERROR(IF($B2096<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2096,'TMSIS - elig group'!$H:$H,$B2096,'TMSIS - elig group'!$C:$C,I$1),I2095),0)","v":8.9579897194572919E-2},{"$f":"IFERROR(IF($B2096<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2096,'TMSIS - elig group'!$H:$H,$B2096,'TMSIS - elig group'!$C:$C,J$1),J2095),0)","v":0},{"$f":"IFERROR(IF($B2096<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2096,'TMSIS - elig group'!$H:$H,$B2096,'TMSIS - elig group'!$C:$C,K$1),K2095),0)","v":0},true,29132.571154765319,122508,129044,29248,19943,29591,0,0,0]
["Montana","2024-10-01",{"$f":"IF($B2099<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2099,'CMS monthly enrollment'!C:C,B2099,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2099,C2087:C2098,B2087:B2098))","v":335938.76854902087},{"$f":"IF($B2099<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2099,'CMS monthly enrollment'!C:C,B2099,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2099,D2087:D2098,B2087:B2098))","v":29209.829958197293},{"$f":"IFERROR(IF($B2099<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2099,'TMSIS - elig group'!$H:$H,$B2099,'TMSIS - elig group'!$C:$C,E$1),E2098),0)","v":0.37086077438553189},{"$f":"IFERROR(IF($B2099<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2099,'TMSIS - elig group'!$H:$H,$B2099,'TMSIS - elig group'!$C:$C,F$1),F2098),0)","v":0.39064524438395559},{"$f":"IFERROR(IF($B2099<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2099,'TMSIS - elig group'!$H:$H,$B2099,'TMSIS - elig group'!$C:$C,G$1),G2098),0)","v":8.8541846883734523E-2},{"$f":"IFERROR(IF($B2099<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2099,'TMSIS - elig group'!$H:$H,$B2099,'TMSIS - elig group'!$C:$C,H$1),H2098),0)","v":6.0372237152205091E-2},{"$f":"IFERROR(IF($B2099<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2099,'TMSIS - elig group'!$H:$H,$B2099,'TMSIS - elig group'!$C:$C,I$1),I2098),0)","v":8.9579897194572919E-2},{"$f":"IFERROR(IF($B2099<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2099,'TMSIS - elig group'!$H:$H,$B2099,'TMSIS - elig group'!$C:$C,J$1),J2098),0)","v":0},{"$f":"IFERROR(IF($B2099<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2099,'TMSIS - elig group'!$H:$H,$B2099,'TMSIS - elig group'!$C:$C,K$1),K2098),0)","v":0},true,29209.829958197293,124587,131233,29745,20281,30093,0,0,0]
["Montana","2024-12-01",{"$f":"IF($B2101<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2101,'CMS monthly enrollment'!C:C,B2101,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2101,C2089:C2100,B2089:B2100))","v":339625.23543107184},{"$f":"IF($B2101<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2101,'CMS monthly enrollment'!C:C,B2101,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2101,D2089:D2100,B2089:B2100))","v":29259.54977621471},{"$f":"IFERROR(IF($B2101<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2101,'TMSIS - elig group'!$H:$H,$B2101,'TMSIS - elig group'!$C:$C,E$1),E2100),0)","v":0.37086077438553189},{"$f":"IFERROR(IF($B2101<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2101,'TMSIS - elig group'!$H:$H,$B2101,'TMSIS - elig group'!$C:$C,F$1),F2100),0)","v":0.39064524438395559},{"$f":"IFERROR(IF($B2101<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2101,'TMSIS - elig group'!$H:$H,$B2101,'TMSIS - elig group'!$C:$C,G$1),G2100),0)","v":8.8541846883734523E-2},{"$f":"IFERROR(IF($B2101<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2101,'TMSIS - elig group'!$H:$H,$B2101,'TMSIS - elig group'!$C:$C,H$1),H2100),0)","v":6.0372237152205091E-2},{"$f":"IFERROR(IF($B2101<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2101,'TMSIS - elig group'!$H:$H,$B2101,'TMSIS - elig group'!$C:$C,I$1),I2100),0)","v":8.9579897194572919E-2},{"$f":"IFERROR(IF($B2101<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2101,'TMSIS - elig group'!$H:$H,$B2101,'TMSIS - elig group'!$C:$C,J$1),J2100),0)","v":0},{"$f":"IFERROR(IF($B2101<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2101,'TMSIS - elig group'!$H:$H,$B2101,'TMSIS - elig group'!$C:$C,K$1),K2100),0)","v":0},true,29259.54977621471,125954,132673,30071,20504,30424,0,0,0]
["Montana","2025-04-01",{"$f":"IF($B2105<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2105,'CMS monthly enrollment'!C:C,B2105,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2105,C2093:C2104,B2093:B2104))","v":346949.01037784899},{"$f":"IF($B2105<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2105,'CMS monthly enrollment'!C:C,B2105,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2105,D2093:D2104,B2093:B2104))","v":29354.02107438205},{"$f":"IFERROR(IF($B2105<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2105,'TMSIS - elig group'!$H:$H,$B2105,'TMSIS - elig group'!$C:$C,E$1),E2104),0)","v":0.37086077438553189},{"$f":"IFERROR(IF($B2105<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2105,'TMSIS - elig group'!$H:$H,$B2105,'TMSIS - elig group'!$C:$C,F$1),F2104),0)","v":0.39064524438395559},{"$f":"IFERROR(IF($B2105<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2105,'TMSIS - elig group'!$H:$H,$B2105,'TMSIS - elig group'!$C:$C,G$1),G2104),0)","v":8.8541846883734523E-2},{"$f":"IFERROR(IF($B2105<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2105,'TMSIS - elig group'!$H:$H,$B2105,'TMSIS - elig group'!$C:$C,H$1),H2104),0)","v":6.0372237152205091E-2},{"$f":"IFERROR(IF($B2105<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2105,'TMSIS - elig group'!$H:$H,$B2105,'TMSIS - elig group'!$C:$C,I$1),I2104),0)","v":8.9579897194572919E-2},{"$f":"IFERROR(IF($B2105<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2105,'TMSIS - elig group'!$H:$H,$B2105,'TMSIS - elig group'!$C:$C,J$1),J2104),0)","v":0},{"$f":"IFERROR(IF($B2105<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2105,'TMSIS - elig group'!$H:$H,$B2105,'TMSIS - elig group'!$C:$C,K$1),K2104),0)","v":0},true,29354.02107438205,128670,135534,30720,20946,31080,0,0,0]
["Montana","2025-05-01",{"$f":"IF($B2106<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2106,'CMS monthly enrollment'!C:C,B2106,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2106,C2094:C2105,B2094:B2105))","v":348769.99878316512},{"$f":"IF($B2106<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2106,'CMS monthly enrollment'!C:C,B2106,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2106,D2094:D2105,B2094:B2105))","v":29378.633965119454},{"$f":"IFERROR(IF($B2106<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2106,'TMSIS - elig group'!$H:$H,$B2106,'TMSIS - elig group'!$C:$C,E$1),E2105),0)","v":0.37086077438553189},{"$f":"IFERROR(IF($B2106<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2106,'TMSIS - elig group'!$H:$H,$B2106,'TMSIS - elig group'!$C:$C,F$1),F2105),0)","v":0.39064524438395559},{"$f":"IFERROR(IF($B2106<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2106,'TMSIS - elig group'!$H:$H,$B2106,'TMSIS - elig group'!$C:$C,G$1),G2105),0)","v":8.8541846883734523E-2},{"$f":"IFERROR(IF($B2106<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2106,'TMSIS - elig group'!$H:$H,$B2106,'TMSIS - elig group'!$C:$C,H$1),H2105),0)","v":6.0372237152205091E-2},{"$f":"IFERROR(IF($B2106<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2106,'TMSIS - elig group'!$H:$H,$B2106,'TMSIS - elig group'!$C:$C,I$1),I2105),0)","v":8.9579897194572919E-2},{"$f":"IFERROR(IF($B2106<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2106,'TMSIS - elig group'!$H:$H,$B2106,'TMSIS - elig group'!$C:$C,J$1),J2105),0)","v":0},{"$f":"IFERROR(IF($B2106<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2106,'TMSIS - elig group'!$H:$H,$B2106,'TMSIS - elig group'!$C:$C,K$1),K2105),0)","v":0},true,29378.633965119454,129345,136245,30881,21056,31243,0,0,0]
["Nebraska","2019-01-01",{"$f":"IF($B2108<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2108,'CMS monthly enrollment'!C:C,B2108,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2108,C2096:C2107,B2096:B2107))","v":211826},{"$f":"IF($B2108<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2108,'CMS monthly enrollment'!C:C,B2108,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2108,D2096:D2107,B2096:B2107))","v":35140},{"$f":"IFERROR(IF($B2108<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2108,'TMSIS - elig group'!$H:$H,$B2108,'TMSIS - elig group'!$C:$C,E$1),E2107),0)","v":0.59218921389396706},{"$f":"IFERROR(IF($B2108<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2108,'TMSIS - elig group'!$H:$H,$B2108,'TMSIS - elig group'!$C:$C,F$1),F2107),0)","v":0},{"$f":"IFERROR(IF($B2108<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2108,'TMSIS - elig group'!$H:$H,$B2108,'TMSIS - elig group'!$C:$C,G$1),G2107),0)","v":0.13745429616087751},{"$f":"IFERROR(IF($B2108<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2108,'TMSIS - elig group'!$H:$H,$B2108,'TMSIS - elig group'!$C:$C,H$1),H2107),0)","v":9.8939670932358323E-2},{"$f":"IFERROR(IF($B2108<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2108,'TMSIS - elig group'!$H:$H,$B2108,'TMSIS - elig group'!$C:$C,I$1),I2107),0)","v":0.17141681901279707},{"$f":"IFERROR(IF($B2108<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2108,'TMSIS - elig group'!$H:$H,$B2108,'TMSIS - elig group'!$C:$C,J$1),J2107),0)","v":0},{"$f":"IFERROR(IF($B2108<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2108,'TMSIS - elig group'!$H:$H,$B2108,'TMSIS - elig group'!$C:$C,K$1),K2107),0)","v":0},true,35140,125441,0,29116,20958,36311,0,0,0]
["Nebraska","2019-04-01",{"$f":"IF($B2111<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2111,'CMS monthly enrollment'!C:C,B2111,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2111,C2099:C2110,B2099:B2110))","v":213039},{"$f":"IF($B2111<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2111,'CMS monthly enrollment'!C:C,B2111,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2111,D2099:D2110,B2099:B2110))","v":34279},{"$f":"IFERROR(IF($B2111<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2111,'TMSIS - elig group'!$H:$H,$B2111,'TMSIS - elig group'!$C:$C,E$1),E2110),0)","v":0.59299057770663566},{"$f":"IFERROR(IF($B2111<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2111,'TMSIS - elig group'!$H:$H,$B2111,'TMSIS - elig group'!$C:$C,F$1),F2110),0)","v":0},{"$f":"IFERROR(IF($B2111<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2111,'TMSIS - elig group'!$H:$H,$B2111,'TMSIS - elig group'!$C:$C,G$1),G2110),0)","v":0.13812845605355065},{"$f":"IFERROR(IF($B2111<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2111,'TMSIS - elig group'!$H:$H,$B2111,'TMSIS - elig group'!$C:$C,H$1),H2110),0)","v":9.8579380093131552E-2},{"$f":"IFERROR(IF($B2111<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2111,'TMSIS - elig group'!$H:$H,$B2111,'TMSIS - elig group'!$C:$C,I$1),I2110),0)","v":0.1703015861466822},{"$f":"IFERROR(IF($B2111<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2111,'TMSIS - elig group'!$H:$H,$B2111,'TMSIS - elig group'!$C:$C,J$1),J2110),0)","v":0},{"$f":"IFERROR(IF($B2111<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2111,'TMSIS - elig group'!$H:$H,$B2111,'TMSIS - elig group'!$C:$C,K$1),K2110),0)","v":0},true,34279,126330,0,29427,21001,36281,0,0,0]
["Nebraska","2019-07-01",{"$f":"IF($B2114<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2114,'CMS monthly enrollment'!C:C,B2114,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2114,C2102:C2113,B2102:B2113))","v":212320},{"$f":"IF($B2114<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2114,'CMS monthly enrollment'!C:C,B2114,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2114,D2102:D2113,B2102:B2113))","v":33855},{"$f":"IFERROR(IF($B2114<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2114,'TMSIS - elig group'!$H:$H,$B2114,'TMSIS - elig group'!$C:$C,E$1),E2113),0)","v":0.59365442033207105},{"$f":"IFERROR(IF($B2114<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2114,'TMSIS - elig group'!$H:$H,$B2114,'TMSIS - elig group'!$C:$C,F$1),F2113),0)","v":0},{"$f":"IFERROR(IF($B2114<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2114,'TMSIS - elig group'!$H:$H,$B2114,'TMSIS - elig group'!$C:$C,G$1),G2113),0)","v":0.13609179289251383},{"$f":"IFERROR(IF($B2114<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2114,'TMSIS - elig group'!$H:$H,$B2114,'TMSIS - elig group'!$C:$C,H$1),H2113),0)","v":9.9502985726769591E-2},{"$f":"IFERROR(IF($B2114<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2114,'TMSIS - elig group'!$H:$H,$B2114,'TMSIS - elig group'!$C:$C,I$1),I2113),0)","v":0.17075080104864551},{"$f":"IFERROR(IF($B2114<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2114,'TMSIS - elig group'!$H:$H,$B2114,'TMSIS - elig group'!$C:$C,J$1),J2113),0)","v":0},{"$f":"IFERROR(IF($B2114<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2114,'TMSIS - elig group'!$H:$H,$B2114,'TMSIS - elig group'!$C:$C,K$1),K2113),0)","v":0},true,33855,126045,0,28895,21126,36254,0,0,0]
["Nebraska","2019-10-01",{"$f":"IF($B2117<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2117,'CMS monthly enrollment'!C:C,B2117,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2117,C2105:C2116,B2105:B2116))","v":212542},{"$f":"IF($B2117<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2117,'CMS monthly enrollment'!C:C,B2117,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2117,D2105:D2116,B2105:B2116))","v":34300},{"$f":"IFERROR(IF($B2117<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2117,'TMSIS - elig group'!$H:$H,$B2117,'TMSIS - elig group'!$C:$C,E$1),E2116),0)","v":0.59299785165495389},{"$f":"IFERROR(IF($B2117<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2117,'TMSIS - elig group'!$H:$H,$B2117,'TMSIS - elig group'!$C:$C,F$1),F2116),0)","v":0},{"$f":"IFERROR(IF($B2117<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2117,'TMSIS - elig group'!$H:$H,$B2117,'TMSIS - elig group'!$C:$C,G$1),G2116),0)","v":0.13616957360812729},{"$f":"IFERROR(IF($B2117<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2117,'TMSIS - elig group'!$H:$H,$B2117,'TMSIS - elig group'!$C:$C,H$1),H2116),0)","v":0.10009831409532825},{"$f":"IFERROR(IF($B2117<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2117,'TMSIS - elig group'!$H:$H,$B2117,'TMSIS - elig group'!$C:$C,I$1),I2116),0)","v":0.1707342606415905},{"$f":"IFERROR(IF($B2117<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2117,'TMSIS - elig group'!$H:$H,$B2117,'TMSIS - elig group'!$C:$C,J$1),J2116),0)","v":0},{"$f":"IFERROR(IF($B2117<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2117,'TMSIS - elig group'!$H:$H,$B2117,'TMSIS - elig group'!$C:$C,K$1),K2116),0)","v":0},true,34300,126037,0,28942,21275,36288,0,0,0]
["Nebraska","2020-01-01",{"$f":"IF($B2120<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2120,'CMS monthly enrollment'!C:C,B2120,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2120,C2108:C2119,B2108:B2119))","v":212229},{"$f":"IF($B2120<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2120,'CMS monthly enrollment'!C:C,B2120,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2120,D2108:D2119,B2108:B2119))","v":35508},{"$f":"IFERROR(IF($B2120<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2120,'TMSIS - elig group'!$H:$H,$B2120,'TMSIS - elig group'!$C:$C,E$1),E2119),0)","v":0.59126308048581078},{"$f":"IFERROR(IF($B2120<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2120,'TMSIS - elig group'!$H:$H,$B2120,'TMSIS - elig group'!$C:$C,F$1),F2119),0)","v":0},{"$f":"IFERROR(IF($B2120<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2120,'TMSIS - elig group'!$H:$H,$B2120,'TMSIS - elig group'!$C:$C,G$1),G2119),0)","v":0.13652121882036969},{"$f":"IFERROR(IF($B2120<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2120,'TMSIS - elig group'!$H:$H,$B2120,'TMSIS - elig group'!$C:$C,H$1),H2119),0)","v":0.10060155390005161},{"$f":"IFERROR(IF($B2120<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2120,'TMSIS - elig group'!$H:$H,$B2120,'TMSIS - elig group'!$C:$C,I$1),I2119),0)","v":0.17161414679376796},{"$f":"IFERROR(IF($B2120<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2120,'TMSIS - elig group'!$H:$H,$B2120,'TMSIS - elig group'!$C:$C,J$1),J2119),0)","v":0},{"$f":"IFERROR(IF($B2120<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2120,'TMSIS - elig group'!$H:$H,$B2120,'TMSIS - elig group'!$C:$C,K$1),K2119),0)","v":0},true,35508,125483,0,28974,21351,36421,0,0,0]
["Nebraska","2020-04-01",{"$f":"IF($B2123<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2123,'CMS monthly enrollment'!C:C,B2123,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2123,C2111:C2122,B2111:B2122))","v":215212},{"$f":"IF($B2123<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2123,'CMS monthly enrollment'!C:C,B2123,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2123,D2111:D2122,B2111:B2122))","v":34363},{"$f":"IFERROR(IF($B2123<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2123,'TMSIS - elig group'!$H:$H,$B2123,'TMSIS - elig group'!$C:$C,E$1),E2122),0)","v":0.59095970319480318},{"$f":"IFERROR(IF($B2123<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2123,'TMSIS - elig group'!$H:$H,$B2123,'TMSIS - elig group'!$C:$C,F$1),F2122),0)","v":0},{"$f":"IFERROR(IF($B2123<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2123,'TMSIS - elig group'!$H:$H,$B2123,'TMSIS - elig group'!$C:$C,G$1),G2122),0)","v":0.14008988905868935},{"$f":"IFERROR(IF($B2123<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2123,'TMSIS - elig group'!$H:$H,$B2123,'TMSIS - elig group'!$C:$C,H$1),H2122),0)","v":9.9527113226854924E-2},{"$f":"IFERROR(IF($B2123<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2123,'TMSIS - elig group'!$H:$H,$B2123,'TMSIS - elig group'!$C:$C,I$1),I2122),0)","v":0.16942329451965252},{"$f":"IFERROR(IF($B2123<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2123,'TMSIS - elig group'!$H:$H,$B2123,'TMSIS - elig group'!$C:$C,J$1),J2122),0)","v":0},{"$f":"IFERROR(IF($B2123<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2123,'TMSIS - elig group'!$H:$H,$B2123,'TMSIS - elig group'!$C:$C,K$1),K2122),0)","v":0},true,34363,127182,0,30149,21419,36462,0,0,0]
["Nebraska","2020-08-01",{"$f":"IF($B2127<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2127,'CMS monthly enrollment'!C:C,B2127,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2127,C2115:C2126,B2115:B2126))","v":231235},{"$f":"IF($B2127<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2127,'CMS monthly enrollment'!C:C,B2127,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2127,D2115:D2126,B2115:B2126))","v":34668},{"$f":"IFERROR(IF($B2127<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2127,'TMSIS - elig group'!$H:$H,$B2127,'TMSIS - elig group'!$C:$C,E$1),E2126),0)","v":0.58960176991150437},{"$f":"IFERROR(IF($B2127<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2127,'TMSIS - elig group'!$H:$H,$B2127,'TMSIS - elig group'!$C:$C,F$1),F2126),0)","v":1.3088563129095453E-4},{"$f":"IFERROR(IF($B2127<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2127,'TMSIS - elig group'!$H:$H,$B2127,'TMSIS - elig group'!$C:$C,G$1),G2126),0)","v":0.15378639464973315},{"$f":"IFERROR(IF($B2127<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2127,'TMSIS - elig group'!$H:$H,$B2127,'TMSIS - elig group'!$C:$C,H$1),H2126),0)","v":9.4883638451665198E-2},{"$f":"IFERROR(IF($B2127<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2127,'TMSIS - elig group'!$H:$H,$B2127,'TMSIS - elig group'!$C:$C,I$1),I2126),0)","v":0.16159731135580627},{"$f":"IFERROR(IF($B2127<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2127,'TMSIS - elig group'!$H:$H,$B2127,'TMSIS - elig group'!$C:$C,J$1),J2126),0)","v":0},{"$f":"IFERROR(IF($B2127<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2127,'TMSIS - elig group'!$H:$H,$B2127,'TMSIS - elig group'!$C:$C,K$1),K2126),0)","v":0},true,34668,136337,30,35561,21940,37367,0,0,0]
["Nebraska","2020-09-01",{"$f":"IF($B2128<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2128,'CMS monthly enrollment'!C:C,B2128,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2128,C2116:C2127,B2116:B2127))","v":234929},{"$f":"IF($B2128<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2128,'CMS monthly enrollment'!C:C,B2128,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2128,D2116:D2127,B2116:B2127))","v":34654},{"$f":"IFERROR(IF($B2128<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2128,'TMSIS - elig group'!$H:$H,$B2128,'TMSIS - elig group'!$C:$C,E$1),E2127),0)","v":0.58956921769132686},{"$f":"IFERROR(IF($B2128<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2128,'TMSIS - elig group'!$H:$H,$B2128,'TMSIS - elig group'!$C:$C,F$1),F2127),0)","v":1.5834520922402512E-4},{"$f":"IFERROR(IF($B2128<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2128,'TMSIS - elig group'!$H:$H,$B2128,'TMSIS - elig group'!$C:$C,G$1),G2127),0)","v":0.15667008358960255},{"$f":"IFERROR(IF($B2128<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2128,'TMSIS - elig group'!$H:$H,$B2128,'TMSIS - elig group'!$C:$C,H$1),H2127),0)","v":9.3861206257135954E-2},{"$f":"IFERROR(IF($B2128<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2128,'TMSIS - elig group'!$H:$H,$B2128,'TMSIS - elig group'!$C:$C,I$1),I2127),0)","v":0.15974114725271063},{"$f":"IFERROR(IF($B2128<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2128,'TMSIS - elig group'!$H:$H,$B2128,'TMSIS - elig group'!$C:$C,J$1),J2127),0)","v":0},{"$f":"IFERROR(IF($B2128<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2128,'TMSIS - elig group'!$H:$H,$B2128,'TMSIS - elig group'!$C:$C,K$1),K2127),0)","v":0},{"$f":"SUM(E2128:K2128)=1","v":true},34654,138507,37,36806,22051,37528,0,0,0]
["Nebraska","2020-11-01",{"$f":"IF($B2130<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2130,'CMS monthly enrollment'!C:C,B2130,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2130,C2118:C2129,B2118:B2129))","v":260684},{"$f":"IF($B2130<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2130,'CMS monthly enrollment'!C:C,B2130,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2130,D2118:D2129,B2118:B2129))","v":35081},{"$f":"IFERROR(IF($B2130<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2130,'TMSIS - elig group'!$H:$H,$B2130,'TMSIS - elig group'!$C:$C,E$1),E2129),0)","v":0.53630947047755573},{"$f":"IFERROR(IF($B2130<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2130,'TMSIS - elig group'!$H:$H,$B2130,'TMSIS - elig group'!$C:$C,F$1),F2129),0)","v":9.7318041991458354E-2},{"$f":"IFERROR(IF($B2130<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2130,'TMSIS - elig group'!$H:$H,$B2130,'TMSIS - elig group'!$C:$C,G$1),G2129),0)","v":0.13890257742735118},{"$f":"IFERROR(IF($B2130<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2130,'TMSIS - elig group'!$H:$H,$B2130,'TMSIS - elig group'!$C:$C,H$1),H2129),0)","v":8.4527969417316245E-2},{"$f":"IFERROR(IF($B2130<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2130,'TMSIS - elig group'!$H:$H,$B2130,'TMSIS - elig group'!$C:$C,I$1),I2129),0)","v":0.14294194068631844},{"$f":"IFERROR(IF($B2130<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2130,'TMSIS - elig group'!$H:$H,$B2130,'TMSIS - elig group'!$C:$C,J$1),J2129),0)","v":0},{"$f":"IFERROR(IF($B2130<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2130,'TMSIS - elig group'!$H:$H,$B2130,'TMSIS - elig group'!$C:$C,K$1),K2129),0)","v":0},true,35081,139807,25369,36210,22035,37263,0,0,0]
["Nebraska","2021-02-01",{"$f":"IF($B2133<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2133,'CMS monthly enrollment'!C:C,B2133,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2133,C2121:C2132,B2121:B2132))","v":278524},{"$f":"IF($B2133<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2133,'CMS monthly enrollment'!C:C,B2133,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2133,D2121:D2132,B2121:B2132))","v":35280},{"$f":"IFERROR(IF($B2133<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2133,'TMSIS - elig group'!$H:$H,$B2133,'TMSIS - elig group'!$C:$C,E$1),E2132),0)","v":0.52542550879988414},{"$f":"IFERROR(IF($B2133<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2133,'TMSIS - elig group'!$H:$H,$B2133,'TMSIS - elig group'!$C:$C,F$1),F2132),0)","v":0.11722676903020207},{"$f":"IFERROR(IF($B2133<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2133,'TMSIS - elig group'!$H:$H,$B2133,'TMSIS - elig group'!$C:$C,G$1),G2132),0)","v":0.13701021221119722},{"$f":"IFERROR(IF($B2133<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2133,'TMSIS - elig group'!$H:$H,$B2133,'TMSIS - elig group'!$C:$C,H$1),H2132),0)","v":8.1603534439052661E-2},{"$f":"IFERROR(IF($B2133<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2133,'TMSIS - elig group'!$H:$H,$B2133,'TMSIS - elig group'!$C:$C,I$1),I2132),0)","v":0.13873397551966393},{"$f":"IFERROR(IF($B2133<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2133,'TMSIS - elig group'!$H:$H,$B2133,'TMSIS - elig group'!$C:$C,J$1),J2132),0)","v":0},{"$f":"IFERROR(IF($B2133<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2133,'TMSIS - elig group'!$H:$H,$B2133,'TMSIS - elig group'!$C:$C,K$1),K2132),0)","v":0},true,35280,146344,32650,38161,22729,38641,0,0,0]
["Nebraska","2021-06-01",{"$f":"IF($B2137<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2137,'CMS monthly enrollment'!C:C,B2137,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2137,C2125:C2136,B2125:B2136))","v":294945},{"$f":"IF($B2137<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2137,'CMS monthly enrollment'!C:C,B2137,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2137,D2125:D2136,B2125:B2136))","v":36083},{"$f":"IFERROR(IF($B2137<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2137,'TMSIS - elig group'!$H:$H,$B2137,'TMSIS - elig group'!$C:$C,E$1),E2136),0)","v":0.52542550879988414},{"$f":"IFERROR(IF($B2137<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2137,'TMSIS - elig group'!$H:$H,$B2137,'TMSIS - elig group'!$C:$C,F$1),F2136),0)","v":0.11722676903020207},{"$f":"IFERROR(IF($B2137<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2137,'TMSIS - elig group'!$H:$H,$B2137,'TMSIS - elig group'!$C:$C,G$1),G2136),0)","v":0.13701021221119722},{"$f":"IFERROR(IF($B2137<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2137,'TMSIS - elig group'!$H:$H,$B2137,'TMSIS - elig group'!$C:$C,H$1),H2136),0)","v":8.1603534439052661E-2},{"$f":"IFERROR(IF($B2137<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2137,'TMSIS - elig group'!$H:$H,$B2137,'TMSIS - elig group'!$C:$C,I$1),I2136),0)","v":0.13873397551966393},{"$f":"IFERROR(IF($B2137<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2137,'TMSIS - elig group'!$H:$H,$B2137,'TMSIS - elig group'!$C:$C,J$1),J2136),0)","v":0},{"$f":"IFERROR(IF($B2137<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2137,'TMSIS - elig group'!$H:$H,$B2137,'TMSIS - elig group'!$C:$C,K$1),K2136),0)","v":0},true,36083,154972,34575,40410,24069,40919,0,0,0]
["Nebraska","2021-08-01",{"$f":"IF($B2139<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2139,'CMS monthly enrollment'!C:C,B2139,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2139,C2127:C2138,B2127:B2138))","v":302168},{"$f":"IF($B2139<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2139,'CMS monthly enrollment'!C:C,B2139,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2139,D2127:D2138,B2127:B2138))","v":37112},{"$f":"IFERROR(IF($B2139<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2139,'TMSIS - elig group'!$H:$H,$B2139,'TMSIS - elig group'!$C:$C,E$1),E2138),0)","v":0.52542550879988414},{"$f":"IFERROR(IF($B2139<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2139,'TMSIS - elig group'!$H:$H,$B2139,'TMSIS - elig group'!$C:$C,F$1),F2138),0)","v":0.11722676903020207},{"$f":"IFERROR(IF($B2139<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2139,'TMSIS - elig group'!$H:$H,$B2139,'TMSIS - elig group'!$C:$C,G$1),G2138),0)","v":0.13701021221119722},{"$f":"IFERROR(IF($B2139<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2139,'TMSIS - elig group'!$H:$H,$B2139,'TMSIS - elig group'!$C:$C,H$1),H2138),0)","v":8.1603534439052661E-2},{"$f":"IFERROR(IF($B2139<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2139,'TMSIS - elig group'!$H:$H,$B2139,'TMSIS - elig group'!$C:$C,I$1),I2138),0)","v":0.13873397551966393},{"$f":"IFERROR(IF($B2139<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2139,'TMSIS - elig group'!$H:$H,$B2139,'TMSIS - elig group'!$C:$C,J$1),J2138),0)","v":0},{"$f":"IFERROR(IF($B2139<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2139,'TMSIS - elig group'!$H:$H,$B2139,'TMSIS - elig group'!$C:$C,K$1),K2138),0)","v":0},true,37112,158767,35422,41400,24658,41921,0,0,0]
["Nebraska","2021-11-01",{"$f":"IF($B2142<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2142,'CMS monthly enrollment'!C:C,B2142,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2142,C2130:C2141,B2130:B2141))","v":311773},{"$f":"IF($B2142<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2142,'CMS monthly enrollment'!C:C,B2142,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2142,D2130:D2141,B2130:B2141))","v":38311},{"$f":"IFERROR(IF($B2142<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2142,'TMSIS - elig group'!$H:$H,$B2142,'TMSIS - elig group'!$C:$C,E$1),E2141),0)","v":0.52542550879988414},{"$f":"IFERROR(IF($B2142<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2142,'TMSIS - elig group'!$H:$H,$B2142,'TMSIS - elig group'!$C:$C,F$1),F2141),0)","v":0.11722676903020207},{"$f":"IFERROR(IF($B2142<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2142,'TMSIS - elig group'!$H:$H,$B2142,'TMSIS - elig group'!$C:$C,G$1),G2141),0)","v":0.13701021221119722},{"$f":"IFERROR(IF($B2142<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2142,'TMSIS - elig group'!$H:$H,$B2142,'TMSIS - elig group'!$C:$C,H$1),H2141),0)","v":8.1603534439052661E-2},{"$f":"IFERROR(IF($B2142<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2142,'TMSIS - elig group'!$H:$H,$B2142,'TMSIS - elig group'!$C:$C,I$1),I2141),0)","v":0.13873397551966393},{"$f":"IFERROR(IF($B2142<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2142,'TMSIS - elig group'!$H:$H,$B2142,'TMSIS - elig group'!$C:$C,J$1),J2141),0)","v":0},{"$f":"IFERROR(IF($B2142<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2142,'TMSIS - elig group'!$H:$H,$B2142,'TMSIS - elig group'!$C:$C,K$1),K2141),0)","v":0},true,38311,163813,36548,42716,25442,43254,0,0,0]
["Nebraska","2022-03-01",{"$f":"IF($B2146<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2146,'CMS monthly enrollment'!C:C,B2146,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2146,C2134:C2145,B2134:B2145))","v":324263},{"$f":"IF($B2146<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2146,'CMS monthly enrollment'!C:C,B2146,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2146,D2134:D2145,B2134:B2145))","v":39600},{"$f":"IFERROR(IF($B2146<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2146,'TMSIS - elig group'!$H:$H,$B2146,'TMSIS - elig group'!$C:$C,E$1),E2145),0)","v":0.52542550879988414},{"$f":"IFERROR(IF($B2146<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2146,'TMSIS - elig group'!$H:$H,$B2146,'TMSIS - elig group'!$C:$C,F$1),F2145),0)","v":0.11722676903020207},{"$f":"IFERROR(IF($B2146<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2146,'TMSIS - elig group'!$H:$H,$B2146,'TMSIS - elig group'!$C:$C,G$1),G2145),0)","v":0.13701021221119722},{"$f":"IFERROR(IF($B2146<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2146,'TMSIS - elig group'!$H:$H,$B2146,'TMSIS - elig group'!$C:$C,H$1),H2145),0)","v":8.1603534439052661E-2},{"$f":"IFERROR(IF($B2146<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2146,'TMSIS - elig group'!$H:$H,$B2146,'TMSIS - elig group'!$C:$C,I$1),I2145),0)","v":0.13873397551966393},{"$f":"IFERROR(IF($B2146<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2146,'TMSIS - elig group'!$H:$H,$B2146,'TMSIS - elig group'!$C:$C,J$1),J2145),0)","v":0},{"$f":"IFERROR(IF($B2146<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2146,'TMSIS - elig group'!$H:$H,$B2146,'TMSIS - elig group'!$C:$C,K$1),K2145),0)","v":0},true,39600,170376,38012,44427,26461,44986,0,0,0]
["Nebraska","2022-05-01",{"$f":"IF($B2148<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2148,'CMS monthly enrollment'!C:C,B2148,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2148,C2136:C2147,B2136:B2147))","v":328460},{"$f":"IF($B2148<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2148,'CMS monthly enrollment'!C:C,B2148,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2148,D2136:D2147,B2136:B2147))","v":39866},{"$f":"IFERROR(IF($B2148<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2148,'TMSIS - elig group'!$H:$H,$B2148,'TMSIS - elig group'!$C:$C,E$1),E2147),0)","v":0.52542550879988414},{"$f":"IFERROR(IF($B2148<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2148,'TMSIS - elig group'!$H:$H,$B2148,'TMSIS - elig group'!$C:$C,F$1),F2147),0)","v":0.11722676903020207},{"$f":"IFERROR(IF($B2148<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2148,'TMSIS - elig group'!$H:$H,$B2148,'TMSIS - elig group'!$C:$C,G$1),G2147),0)","v":0.13701021221119722},{"$f":"IFERROR(IF($B2148<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2148,'TMSIS - elig group'!$H:$H,$B2148,'TMSIS - elig group'!$C:$C,H$1),H2147),0)","v":8.1603534439052661E-2},{"$f":"IFERROR(IF($B2148<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2148,'TMSIS - elig group'!$H:$H,$B2148,'TMSIS - elig group'!$C:$C,I$1),I2147),0)","v":0.13873397551966393},{"$f":"IFERROR(IF($B2148<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2148,'TMSIS - elig group'!$H:$H,$B2148,'TMSIS - elig group'!$C:$C,J$1),J2147),0)","v":0},{"$f":"IFERROR(IF($B2148<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2148,'TMSIS - elig group'!$H:$H,$B2148,'TMSIS - elig group'!$C:$C,K$1),K2147),0)","v":0},true,39866,172581,38504,45002,26803,45569,0,0,0]
["Nebraska","2022-08-01",{"$f":"IF($B2151<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2151,'CMS monthly enrollment'!C:C,B2151,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2151,C2139:C2150,B2139:B2150))","v":336777},{"$f":"IF($B2151<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2151,'CMS monthly enrollment'!C:C,B2151,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2151,D2139:D2150,B2139:B2150))","v":40949},{"$f":"IFERROR(IF($B2151<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2151,'TMSIS - elig group'!$H:$H,$B2151,'TMSIS - elig group'!$C:$C,E$1),E2150),0)","v":0.52542550879988414},{"$f":"IFERROR(IF($B2151<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2151,'TMSIS - elig group'!$H:$H,$B2151,'TMSIS - elig group'!$C:$C,F$1),F2150),0)","v":0.11722676903020207},{"$f":"IFERROR(IF($B2151<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2151,'TMSIS - elig group'!$H:$H,$B2151,'TMSIS - elig group'!$C:$C,G$1),G2150),0)","v":0.13701021221119722},{"$f":"IFERROR(IF($B2151<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2151,'TMSIS - elig group'!$H:$H,$B2151,'TMSIS - elig group'!$C:$C,H$1),H2150),0)","v":8.1603534439052661E-2},{"$f":"IFERROR(IF($B2151<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2151,'TMSIS - elig group'!$H:$H,$B2151,'TMSIS - elig group'!$C:$C,I$1),I2150),0)","v":0.13873397551966393},{"$f":"IFERROR(IF($B2151<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2151,'TMSIS - elig group'!$H:$H,$B2151,'TMSIS - elig group'!$C:$C,J$1),J2150),0)","v":0},{"$f":"IFERROR(IF($B2151<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2151,'TMSIS - elig group'!$H:$H,$B2151,'TMSIS - elig group'!$C:$C,K$1),K2150),0)","v":0},true,40949,176951,39479,46142,27482,46722,0,0,0]
["Nebraska","2022-09-01",{"$f":"IF($B2152<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2152,'CMS monthly enrollment'!C:C,B2152,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2152,C2140:C2151,B2140:B2151))","v":339486},{"$f":"IF($B2152<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2152,'CMS monthly enrollment'!C:C,B2152,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2152,D2140:D2151,B2140:B2151))","v":41100},{"$f":"IFERROR(IF($B2152<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2152,'TMSIS - elig group'!$H:$H,$B2152,'TMSIS - elig group'!$C:$C,E$1),E2151),0)","v":0.52542550879988414},{"$f":"IFERROR(IF($B2152<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2152,'TMSIS - elig group'!$H:$H,$B2152,'TMSIS - elig group'!$C:$C,F$1),F2151),0)","v":0.11722676903020207},{"$f":"IFERROR(IF($B2152<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2152,'TMSIS - elig group'!$H:$H,$B2152,'TMSIS - elig group'!$C:$C,G$1),G2151),0)","v":0.13701021221119722},{"$f":"IFERROR(IF($B2152<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2152,'TMSIS - elig group'!$H:$H,$B2152,'TMSIS - elig group'!$C:$C,H$1),H2151),0)","v":8.1603534439052661E-2},{"$f":"IFERROR(IF($B2152<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2152,'TMSIS - elig group'!$H:$H,$B2152,'TMSIS - elig group'!$C:$C,I$1),I2151),0)","v":0.13873397551966393},{"$f":"IFERROR(IF($B2152<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2152,'TMSIS - elig group'!$H:$H,$B2152,'TMSIS - elig group'!$C:$C,J$1),J2151),0)","v":0},{"$f":"IFERROR(IF($B2152<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2152,'TMSIS - elig group'!$H:$H,$B2152,'TMSIS - elig group'!$C:$C,K$1),K2151),0)","v":0},true,41100,178375,39797,46513,27703,47098,0,0,0]
["Nebraska","2022-12-01",{"$f":"IF($B2155<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2155,'CMS monthly enrollment'!C:C,B2155,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2155,C2143:C2154,B2143:B2154))","v":348050},{"$f":"IF($B2155<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2155,'CMS monthly enrollment'!C:C,B2155,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2155,D2143:D2154,B2143:B2154))","v":42512},{"$f":"IFERROR(IF($B2155<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2155,'TMSIS - elig group'!$H:$H,$B2155,'TMSIS - elig group'!$C:$C,E$1),E2154),0)","v":0.52542550879988414},{"$f":"IFERROR(IF($B2155<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2155,'TMSIS - elig group'!$H:$H,$B2155,'TMSIS - elig group'!$C:$C,F$1),F2154),0)","v":0.11722676903020207},{"$f":"IFERROR(IF($B2155<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2155,'TMSIS - elig group'!$H:$H,$B2155,'TMSIS - elig group'!$C:$C,G$1),G2154),0)","v":0.13701021221119722},{"$f":"IFERROR(IF($B2155<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2155,'TMSIS - elig group'!$H:$H,$B2155,'TMSIS - elig group'!$C:$C,H$1),H2154),0)","v":8.1603534439052661E-2},{"$f":"IFERROR(IF($B2155<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2155,'TMSIS - elig group'!$H:$H,$B2155,'TMSIS - elig group'!$C:$C,I$1),I2154),0)","v":0.13873397551966393},{"$f":"IFERROR(IF($B2155<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2155,'TMSIS - elig group'!$H:$H,$B2155,'TMSIS - elig group'!$C:$C,J$1),J2154),0)","v":0},{"$f":"IFERROR(IF($B2155<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2155,'TMSIS - elig group'!$H:$H,$B2155,'TMSIS - elig group'!$C:$C,K$1),K2154),0)","v":0},true,42512,182874,40801,47686,28402,48286,0,0,0]
["Nebraska","2023-04-01",{"$f":"IF($B2159<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2159,'CMS monthly enrollment'!C:C,B2159,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2159,C2147:C2158,B2147:B2158))","v":357043.33108131913},{"$f":"IF($B2159<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2159,'CMS monthly enrollment'!C:C,B2159,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2159,D2147:D2158,B2147:B2158))","v":43578.81389416923},{"$f":"IFERROR(IF($B2159<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2159,'TMSIS - elig group'!$H:$H,$B2159,'TMSIS - elig group'!$C:$C,E$1),E2158),0)","v":0.52542550879988414},{"$f":"IFERROR(IF($B2159<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2159,'TMSIS - elig group'!$H:$H,$B2159,'TMSIS - elig group'!$C:$C,F$1),F2158),0)","v":0.11722676903020207},{"$f":"IFERROR(IF($B2159<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2159,'TMSIS - elig group'!$H:$H,$B2159,'TMSIS - elig group'!$C:$C,G$1),G2158),0)","v":0.13701021221119722},{"$f":"IFERROR(IF($B2159<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2159,'TMSIS - elig group'!$H:$H,$B2159,'TMSIS - elig group'!$C:$C,H$1),H2158),0)","v":8.1603534439052661E-2},{"$f":"IFERROR(IF($B2159<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2159,'TMSIS - elig group'!$H:$H,$B2159,'TMSIS - elig group'!$C:$C,I$1),I2158),0)","v":0.13873397551966393},{"$f":"IFERROR(IF($B2159<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2159,'TMSIS - elig group'!$H:$H,$B2159,'TMSIS - elig group'!$C:$C,J$1),J2158),0)","v":0},{"$f":"IFERROR(IF($B2159<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2159,'TMSIS - elig group'!$H:$H,$B2159,'TMSIS - elig group'!$C:$C,K$1),K2158),0)","v":0},true,43578.81389416923,187600,41855,48919,29136,49534,0,0,0]
["Nebraska","2023-06-01",{"$f":"IF($B2161<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2161,'CMS monthly enrollment'!C:C,B2161,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2161,C2149:C2160,B2149:B2160))","v":362217.32922022929},{"$f":"IF($B2161<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2161,'CMS monthly enrollment'!C:C,B2161,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2161,D2149:D2160,B2149:B2160))","v":44293.086270469765},{"$f":"IFERROR(IF($B2161<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2161,'TMSIS - elig group'!$H:$H,$B2161,'TMSIS - elig group'!$C:$C,E$1),E2160),0)","v":0.52542550879988414},{"$f":"IFERROR(IF($B2161<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2161,'TMSIS - elig group'!$H:$H,$B2161,'TMSIS - elig group'!$C:$C,F$1),F2160),0)","v":0.11722676903020207},{"$f":"IFERROR(IF($B2161<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2161,'TMSIS - elig group'!$H:$H,$B2161,'TMSIS - elig group'!$C:$C,G$1),G2160),0)","v":0.13701021221119722},{"$f":"IFERROR(IF($B2161<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2161,'TMSIS - elig group'!$H:$H,$B2161,'TMSIS - elig group'!$C:$C,H$1),H2160),0)","v":8.1603534439052661E-2},{"$f":"IFERROR(IF($B2161<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2161,'TMSIS - elig group'!$H:$H,$B2161,'TMSIS - elig group'!$C:$C,I$1),I2160),0)","v":0.13873397551966393},{"$f":"IFERROR(IF($B2161<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2161,'TMSIS - elig group'!$H:$H,$B2161,'TMSIS - elig group'!$C:$C,J$1),J2160),0)","v":0},{"$f":"IFERROR(IF($B2161<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2161,'TMSIS - elig group'!$H:$H,$B2161,'TMSIS - elig group'!$C:$C,K$1),K2160),0)","v":0},true,44293.086270469765,190318,42462,49627,29558,50252,0,0,0]
["Nebraska","2023-09-01",{"$f":"IF($B2164<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2164,'CMS monthly enrollment'!C:C,B2164,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2164,C2152:C2163,B2152:B2163))","v":369738.19317045808},{"$f":"IF($B2164<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2164,'CMS monthly enrollment'!C:C,B2164,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2164,D2152:D2163,B2152:B2163))","v":45307.712983567559},{"$f":"IFERROR(IF($B2164<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2164,'TMSIS - elig group'!$H:$H,$B2164,'TMSIS - elig group'!$C:$C,E$1),E2163),0)","v":0.52542550879988414},{"$f":"IFERROR(IF($B2164<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2164,'TMSIS - elig group'!$H:$H,$B2164,'TMSIS - elig group'!$C:$C,F$1),F2163),0)","v":0.11722676903020207},{"$f":"IFERROR(IF($B2164<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2164,'TMSIS - elig group'!$H:$H,$B2164,'TMSIS - elig group'!$C:$C,G$1),G2163),0)","v":0.13701021221119722},{"$f":"IFERROR(IF($B2164<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2164,'TMSIS - elig group'!$H:$H,$B2164,'TMSIS - elig group'!$C:$C,H$1),H2163),0)","v":8.1603534439052661E-2},{"$f":"IFERROR(IF($B2164<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2164,'TMSIS - elig group'!$H:$H,$B2164,'TMSIS - elig group'!$C:$C,I$1),I2163),0)","v":0.13873397551966393},{"$f":"IFERROR(IF($B2164<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2164,'TMSIS - elig group'!$H:$H,$B2164,'TMSIS - elig group'!$C:$C,J$1),J2163),0)","v":0},{"$f":"IFERROR(IF($B2164<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2164,'TMSIS - elig group'!$H:$H,$B2164,'TMSIS - elig group'!$C:$C,K$1),K2163),0)","v":0},true,45307.712983567559,194270,43343,50658,30172,51295,0,0,0]
["Nebraska","2024-01-01",{"$f":"IF($B2168<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2168,'CMS monthly enrollment'!C:C,B2168,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2168,C2156:C2167,B2156:B2167))","v":380168.1572873937},{"$f":"IF($B2168<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2168,'CMS monthly enrollment'!C:C,B2168,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2168,D2156:D2167,B2156:B2167))","v":46648.897886422405},{"$f":"IFERROR(IF($B2168<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2168,'TMSIS - elig group'!$H:$H,$B2168,'TMSIS - elig group'!$C:$C,E$1),E2167),0)","v":0.52542550879988414},{"$f":"IFERROR(IF($B2168<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2168,'TMSIS - elig group'!$H:$H,$B2168,'TMSIS - elig group'!$C:$C,F$1),F2167),0)","v":0.11722676903020207},{"$f":"IFERROR(IF($B2168<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2168,'TMSIS - elig group'!$H:$H,$B2168,'TMSIS - elig group'!$C:$C,G$1),G2167),0)","v":0.13701021221119722},{"$f":"IFERROR(IF($B2168<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2168,'TMSIS - elig group'!$H:$H,$B2168,'TMSIS - elig group'!$C:$C,H$1),H2167),0)","v":8.1603534439052661E-2},{"$f":"IFERROR(IF($B2168<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2168,'TMSIS - elig group'!$H:$H,$B2168,'TMSIS - elig group'!$C:$C,I$1),I2167),0)","v":0.13873397551966393},{"$f":"IFERROR(IF($B2168<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2168,'TMSIS - elig group'!$H:$H,$B2168,'TMSIS - elig group'!$C:$C,J$1),J2167),0)","v":0},{"$f":"IFERROR(IF($B2168<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2168,'TMSIS - elig group'!$H:$H,$B2168,'TMSIS - elig group'!$C:$C,K$1),K2167),0)","v":0},true,46648.897886422405,199750,44566,52087,31023,52742,0,0,0]
["Nebraska","2024-03-01",{"$f":"IF($B2170<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2170,'CMS monthly enrollment'!C:C,B2170,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2170,C2158:C2169,B2158:B2169))","v":385000.10830630129},{"$f":"IF($B2170<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2170,'CMS monthly enrollment'!C:C,B2170,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2170,D2158:D2169,B2158:B2169))","v":47306.286128067295},{"$f":"IFERROR(IF($B2170<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2170,'TMSIS - elig group'!$H:$H,$B2170,'TMSIS - elig group'!$C:$C,E$1),E2169),0)","v":0.52542550879988414},{"$f":"IFERROR(IF($B2170<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2170,'TMSIS - elig group'!$H:$H,$B2170,'TMSIS - elig group'!$C:$C,F$1),F2169),0)","v":0.11722676903020207},{"$f":"IFERROR(IF($B2170<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2170,'TMSIS - elig group'!$H:$H,$B2170,'TMSIS - elig group'!$C:$C,G$1),G2169),0)","v":0.13701021221119722},{"$f":"IFERROR(IF($B2170<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2170,'TMSIS - elig group'!$H:$H,$B2170,'TMSIS - elig group'!$C:$C,H$1),H2169),0)","v":8.1603534439052661E-2},{"$f":"IFERROR(IF($B2170<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2170,'TMSIS - elig group'!$H:$H,$B2170,'TMSIS - elig group'!$C:$C,I$1),I2169),0)","v":0.13873397551966393},{"$f":"IFERROR(IF($B2170<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2170,'TMSIS - elig group'!$H:$H,$B2170,'TMSIS - elig group'!$C:$C,J$1),J2169),0)","v":0},{"$f":"IFERROR(IF($B2170<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2170,'TMSIS - elig group'!$H:$H,$B2170,'TMSIS - elig group'!$C:$C,K$1),K2169),0)","v":0},true,47306.286128067295,202289,45132,52749,31417,53413,0,0,0]
["Nebraska","2024-06-01",{"$f":"IF($B2173<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2173,'CMS monthly enrollment'!C:C,B2173,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2173,C2161:C2172,B2161:B2172))","v":392668.03916035173},{"$f":"IF($B2173<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2173,'CMS monthly enrollment'!C:C,B2173,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2173,D2161:D2172,B2161:B2172))","v":48307.327290267684},{"$f":"IFERROR(IF($B2173<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2173,'TMSIS - elig group'!$H:$H,$B2173,'TMSIS - elig group'!$C:$C,E$1),E2172),0)","v":0.52542550879988414},{"$f":"IFERROR(IF($B2173<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2173,'TMSIS - elig group'!$H:$H,$B2173,'TMSIS - elig group'!$C:$C,F$1),F2172),0)","v":0.11722676903020207},{"$f":"IFERROR(IF($B2173<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2173,'TMSIS - elig group'!$H:$H,$B2173,'TMSIS - elig group'!$C:$C,G$1),G2172),0)","v":0.13701021221119722},{"$f":"IFERROR(IF($B2173<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2173,'TMSIS - elig group'!$H:$H,$B2173,'TMSIS - elig group'!$C:$C,H$1),H2172),0)","v":8.1603534439052661E-2},{"$f":"IFERROR(IF($B2173<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2173,'TMSIS - elig group'!$H:$H,$B2173,'TMSIS - elig group'!$C:$C,I$1),I2172),0)","v":0.13873397551966393},{"$f":"IFERROR(IF($B2173<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2173,'TMSIS - elig group'!$H:$H,$B2173,'TMSIS - elig group'!$C:$C,J$1),J2172),0)","v":0},{"$f":"IFERROR(IF($B2173<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2173,'TMSIS - elig group'!$H:$H,$B2173,'TMSIS - elig group'!$C:$C,K$1),K2172),0)","v":0},true,48307.327290267684,206318,46031,53800,32043,54476,0,0,0]
["Nebraska","2024-07-01",{"$f":"IF($B2174<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2174,'CMS monthly enrollment'!C:C,B2174,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2174,C2162:C2173,B2162:B2173))","v":395192.78769216686},{"$f":"IF($B2174<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2174,'CMS monthly enrollment'!C:C,B2174,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2174,D2162:D2173,B2162:B2173))","v":48639.972108784248},{"$f":"IFERROR(IF($B2174<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2174,'TMSIS - elig group'!$H:$H,$B2174,'TMSIS - elig group'!$C:$C,E$1),E2173),0)","v":0.52542550879988414},{"$f":"IFERROR(IF($B2174<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2174,'TMSIS - elig group'!$H:$H,$B2174,'TMSIS - elig group'!$C:$C,F$1),F2173),0)","v":0.11722676903020207},{"$f":"IFERROR(IF($B2174<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2174,'TMSIS - elig group'!$H:$H,$B2174,'TMSIS - elig group'!$C:$C,G$1),G2173),0)","v":0.13701021221119722},{"$f":"IFERROR(IF($B2174<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2174,'TMSIS - elig group'!$H:$H,$B2174,'TMSIS - elig group'!$C:$C,H$1),H2173),0)","v":8.1603534439052661E-2},{"$f":"IFERROR(IF($B2174<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2174,'TMSIS - elig group'!$H:$H,$B2174,'TMSIS - elig group'!$C:$C,I$1),I2173),0)","v":0.13873397551966393},{"$f":"IFERROR(IF($B2174<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2174,'TMSIS - elig group'!$H:$H,$B2174,'TMSIS - elig group'!$C:$C,J$1),J2173),0)","v":0},{"$f":"IFERROR(IF($B2174<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2174,'TMSIS - elig group'!$H:$H,$B2174,'TMSIS - elig group'!$C:$C,K$1),K2173),0)","v":0},true,48639.972108784248,207644,46327,54145,32249,54827,0,0,0]
["Nebraska","2024-10-01",{"$f":"IF($B2177<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2177,'CMS monthly enrollment'!C:C,B2177,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2177,C2165:C2176,B2165:B2176))","v":402905.76917980285},{"$f":"IF($B2177<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2177,'CMS monthly enrollment'!C:C,B2177,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2177,D2165:D2176,B2165:B2176))","v":49665.531256160815},{"$f":"IFERROR(IF($B2177<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2177,'TMSIS - elig group'!$H:$H,$B2177,'TMSIS - elig group'!$C:$C,E$1),E2176),0)","v":0.52542550879988414},{"$f":"IFERROR(IF($B2177<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2177,'TMSIS - elig group'!$H:$H,$B2177,'TMSIS - elig group'!$C:$C,F$1),F2176),0)","v":0.11722676903020207},{"$f":"IFERROR(IF($B2177<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2177,'TMSIS - elig group'!$H:$H,$B2177,'TMSIS - elig group'!$C:$C,G$1),G2176),0)","v":0.13701021221119722},{"$f":"IFERROR(IF($B2177<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2177,'TMSIS - elig group'!$H:$H,$B2177,'TMSIS - elig group'!$C:$C,H$1),H2176),0)","v":8.1603534439052661E-2},{"$f":"IFERROR(IF($B2177<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2177,'TMSIS - elig group'!$H:$H,$B2177,'TMSIS - elig group'!$C:$C,I$1),I2176),0)","v":0.13873397551966393},{"$f":"IFERROR(IF($B2177<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2177,'TMSIS - elig group'!$H:$H,$B2177,'TMSIS - elig group'!$C:$C,J$1),J2176),0)","v":0},{"$f":"IFERROR(IF($B2177<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2177,'TMSIS - elig group'!$H:$H,$B2177,'TMSIS - elig group'!$C:$C,K$1),K2176),0)","v":0},true,49665.531256160815,211697,47231,55202,32879,55897,0,0,0]
["Nebraska","2025-01-01",{"$f":"IF($B2180<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2180,'CMS monthly enrollment'!C:C,B2180,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2180,C2168:C2179,B2168:B2179))","v":410557.56309894845},{"$f":"IF($B2180<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2180,'CMS monthly enrollment'!C:C,B2180,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2180,D2168:D2179,B2168:B2179))","v":50674.447895356221},{"$f":"IFERROR(IF($B2180<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2180,'TMSIS - elig group'!$H:$H,$B2180,'TMSIS - elig group'!$C:$C,E$1),E2179),0)","v":0.52542550879988414},{"$f":"IFERROR(IF($B2180<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2180,'TMSIS - elig group'!$H:$H,$B2180,'TMSIS - elig group'!$C:$C,F$1),F2179),0)","v":0.11722676903020207},{"$f":"IFERROR(IF($B2180<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2180,'TMSIS - elig group'!$H:$H,$B2180,'TMSIS - elig group'!$C:$C,G$1),G2179),0)","v":0.13701021221119722},{"$f":"IFERROR(IF($B2180<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2180,'TMSIS - elig group'!$H:$H,$B2180,'TMSIS - elig group'!$C:$C,H$1),H2179),0)","v":8.1603534439052661E-2},{"$f":"IFERROR(IF($B2180<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2180,'TMSIS - elig group'!$H:$H,$B2180,'TMSIS - elig group'!$C:$C,I$1),I2179),0)","v":0.13873397551966393},{"$f":"IFERROR(IF($B2180<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2180,'TMSIS - elig group'!$H:$H,$B2180,'TMSIS - elig group'!$C:$C,J$1),J2179),0)","v":0},{"$f":"IFERROR(IF($B2180<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2180,'TMSIS - elig group'!$H:$H,$B2180,'TMSIS - elig group'!$C:$C,K$1),K2179),0)","v":0},true,50674.447895356221,215717,48128,56251,33503,56958,0,0,0]
["Nebraska","2025-04-01",{"$f":"IF($B2183<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2183,'CMS monthly enrollment'!C:C,B2183,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2183,C2171:C2182,B2171:B2182))","v":418114.52964698616},{"$f":"IF($B2183<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2183,'CMS monthly enrollment'!C:C,B2183,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2183,D2171:D2182,B2171:B2182))","v":51673.136612803617},{"$f":"IFERROR(IF($B2183<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2183,'TMSIS - elig group'!$H:$H,$B2183,'TMSIS - elig group'!$C:$C,E$1),E2182),0)","v":0.52542550879988414},{"$f":"IFERROR(IF($B2183<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2183,'TMSIS - elig group'!$H:$H,$B2183,'TMSIS - elig group'!$C:$C,F$1),F2182),0)","v":0.11722676903020207},{"$f":"IFERROR(IF($B2183<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2183,'TMSIS - elig group'!$H:$H,$B2183,'TMSIS - elig group'!$C:$C,G$1),G2182),0)","v":0.13701021221119722},{"$f":"IFERROR(IF($B2183<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2183,'TMSIS - elig group'!$H:$H,$B2183,'TMSIS - elig group'!$C:$C,H$1),H2182),0)","v":8.1603534439052661E-2},{"$f":"IFERROR(IF($B2183<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2183,'TMSIS - elig group'!$H:$H,$B2183,'TMSIS - elig group'!$C:$C,I$1),I2182),0)","v":0.13873397551966393},{"$f":"IFERROR(IF($B2183<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2183,'TMSIS - elig group'!$H:$H,$B2183,'TMSIS - elig group'!$C:$C,J$1),J2182),0)","v":0},{"$f":"IFERROR(IF($B2183<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2183,'TMSIS - elig group'!$H:$H,$B2183,'TMSIS - elig group'!$C:$C,K$1),K2182),0)","v":0},true,51673.136612803617,219688,49014,57286,34120,58007,0,0,0]
["Nevada","2019-01-01",{"$f":"IF($B2186<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2186,'CMS monthly enrollment'!C:C,B2186,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2186,C2174:C2185,B2174:B2185))","v":593290},{"$f":"IF($B2186<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2186,'CMS monthly enrollment'!C:C,B2186,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2186,D2174:D2185,B2174:B2185))","v":41904},{"$f":"IFERROR(IF($B2186<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2186,'TMSIS - elig group'!$H:$H,$B2186,'TMSIS - elig group'!$C:$C,E$1),E2185),0)","v":0.41343384352372042},{"$f":"IFERROR(IF($B2186<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2186,'TMSIS - elig group'!$H:$H,$B2186,'TMSIS - elig group'!$C:$C,F$1),F2185),0)","v":0.33143895988057703},{"$f":"IFERROR(IF($B2186<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2186,'TMSIS - elig group'!$H:$H,$B2186,'TMSIS - elig group'!$C:$C,G$1),G2185),0)","v":9.1457975880031961E-2},{"$f":"IFERROR(IF($B2186<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2186,'TMSIS - elig group'!$H:$H,$B2186,'TMSIS - elig group'!$C:$C,H$1),H2185),0)","v":7.1632093060708737E-2},{"$f":"IFERROR(IF($B2186<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2186,'TMSIS - elig group'!$H:$H,$B2186,'TMSIS - elig group'!$C:$C,I$1),I2185),0)","v":9.2037127654961817E-2},{"$f":"IFERROR(IF($B2186<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2186,'TMSIS - elig group'!$H:$H,$B2186,'TMSIS - elig group'!$C:$C,J$1),J2185),0)","v":0},{"$f":"IFERROR(IF($B2186<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2186,'TMSIS - elig group'!$H:$H,$B2186,'TMSIS - elig group'!$C:$C,K$1),K2185),0)","v":0},true,41904,245286,196639,54261,42499,54605,0,0,0]
["Nevada","2019-03-01",{"$f":"IF($B2188<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2188,'CMS monthly enrollment'!C:C,B2188,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2188,C2176:C2187,B2176:B2187))","v":590585},{"$f":"IF($B2188<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2188,'CMS monthly enrollment'!C:C,B2188,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2188,D2176:D2187,B2176:B2187))","v":42299},{"$f":"IFERROR(IF($B2188<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2188,'TMSIS - elig group'!$H:$H,$B2188,'TMSIS - elig group'!$C:$C,E$1),E2187),0)","v":0.41286175239659256},{"$f":"IFERROR(IF($B2188<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2188,'TMSIS - elig group'!$H:$H,$B2188,'TMSIS - elig group'!$C:$C,F$1),F2187),0)","v":0.33060254731133615},{"$f":"IFERROR(IF($B2188<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2188,'TMSIS - elig group'!$H:$H,$B2188,'TMSIS - elig group'!$C:$C,G$1),G2187),0)","v":9.1483413128690891E-2},{"$f":"IFERROR(IF($B2188<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2188,'TMSIS - elig group'!$H:$H,$B2188,'TMSIS - elig group'!$C:$C,H$1),H2187),0)","v":7.2729032449418279E-2},{"$f":"IFERROR(IF($B2188<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2188,'TMSIS - elig group'!$H:$H,$B2188,'TMSIS - elig group'!$C:$C,I$1),I2187),0)","v":9.2323254713962133E-2},{"$f":"IFERROR(IF($B2188<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2188,'TMSIS - elig group'!$H:$H,$B2188,'TMSIS - elig group'!$C:$C,J$1),J2187),0)","v":0},{"$f":"IFERROR(IF($B2188<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2188,'TMSIS - elig group'!$H:$H,$B2188,'TMSIS - elig group'!$C:$C,K$1),K2187),0)","v":0},true,42299,243830,195249,54029,42953,54525,0,0,0]
["Nevada","2019-07-01",{"$f":"IF($B2192<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2192,'CMS monthly enrollment'!C:C,B2192,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2192,C2180:C2191,B2180:B2191))","v":593317},{"$f":"IF($B2192<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2192,'CMS monthly enrollment'!C:C,B2192,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2192,D2180:D2191,B2180:B2191))","v":39521},{"$f":"IFERROR(IF($B2192<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2192,'TMSIS - elig group'!$H:$H,$B2192,'TMSIS - elig group'!$C:$C,E$1),E2191),0)","v":0.4102911275055896},{"$f":"IFERROR(IF($B2192<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2192,'TMSIS - elig group'!$H:$H,$B2192,'TMSIS - elig group'!$C:$C,F$1),F2191),0)","v":0.33112033841527544},{"$f":"IFERROR(IF($B2192<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2192,'TMSIS - elig group'!$H:$H,$B2192,'TMSIS - elig group'!$C:$C,G$1),G2191),0)","v":9.2127793834671984E-2},{"$f":"IFERROR(IF($B2192<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2192,'TMSIS - elig group'!$H:$H,$B2192,'TMSIS - elig group'!$C:$C,H$1),H2191),0)","v":7.4064956412673438E-2},{"$f":"IFERROR(IF($B2192<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2192,'TMSIS - elig group'!$H:$H,$B2192,'TMSIS - elig group'!$C:$C,I$1),I2191),0)","v":9.2395783831789535E-2},{"$f":"IFERROR(IF($B2192<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2192,'TMSIS - elig group'!$H:$H,$B2192,'TMSIS - elig group'!$C:$C,J$1),J2191),0)","v":0},{"$f":"IFERROR(IF($B2192<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2192,'TMSIS - elig group'!$H:$H,$B2192,'TMSIS - elig group'!$C:$C,K$1),K2191),0)","v":0},{"$f":"SUM(E2192:K2192)=1","v":true},39521,243433,196459,54661,43944,54820,0,0,0]
["Nevada","2019-10-01",{"$f":"IF($B2195<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2195,'CMS monthly enrollment'!C:C,B2195,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2195,C2183:C2194,B2183:B2194))","v":590902},{"$f":"IF($B2195<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2195,'CMS monthly enrollment'!C:C,B2195,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2195,D2183:D2194,B2183:B2194))","v":39799},{"$f":"IFERROR(IF($B2195<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2195,'TMSIS - elig group'!$H:$H,$B2195,'TMSIS - elig group'!$C:$C,E$1),E2194),0)","v":0.40999138673557278},{"$f":"IFERROR(IF($B2195<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2195,'TMSIS - elig group'!$H:$H,$B2195,'TMSIS - elig group'!$C:$C,F$1),F2194),0)","v":0.33121902657628982},{"$f":"IFERROR(IF($B2195<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2195,'TMSIS - elig group'!$H:$H,$B2195,'TMSIS - elig group'!$C:$C,G$1),G2194),0)","v":9.147536481543897E-2},{"$f":"IFERROR(IF($B2195<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2195,'TMSIS - elig group'!$H:$H,$B2195,'TMSIS - elig group'!$C:$C,H$1),H2194),0)","v":7.4833976207417399E-2},{"$f":"IFERROR(IF($B2195<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2195,'TMSIS - elig group'!$H:$H,$B2195,'TMSIS - elig group'!$C:$C,I$1),I2194),0)","v":9.2480245665281055E-2},{"$f":"IFERROR(IF($B2195<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2195,'TMSIS - elig group'!$H:$H,$B2195,'TMSIS - elig group'!$C:$C,J$1),J2194),0)","v":0},{"$f":"IFERROR(IF($B2195<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2195,'TMSIS - elig group'!$H:$H,$B2195,'TMSIS - elig group'!$C:$C,K$1),K2194),0)","v":0},true,39799,242265,195718,54053,44220,54647,0,0,0]
["Nevada","2019-11-01",{"$f":"IF($B2196<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2196,'CMS monthly enrollment'!C:C,B2196,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2196,C2184:C2195,B2184:B2195))","v":586167},{"$f":"IF($B2196<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2196,'CMS monthly enrollment'!C:C,B2196,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2196,D2184:D2195,B2184:B2195))","v":40521},{"$f":"IFERROR(IF($B2196<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2196,'TMSIS - elig group'!$H:$H,$B2196,'TMSIS - elig group'!$C:$C,E$1),E2195),0)","v":0.40794919299127047},{"$f":"IFERROR(IF($B2196<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2196,'TMSIS - elig group'!$H:$H,$B2196,'TMSIS - elig group'!$C:$C,F$1),F2195),0)","v":0.33238868303711611},{"$f":"IFERROR(IF($B2196<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2196,'TMSIS - elig group'!$H:$H,$B2196,'TMSIS - elig group'!$C:$C,G$1),G2195),0)","v":9.0893675814859007E-2},{"$f":"IFERROR(IF($B2196<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2196,'TMSIS - elig group'!$H:$H,$B2196,'TMSIS - elig group'!$C:$C,H$1),H2195),0)","v":7.5817999120768698E-2},{"$f":"IFERROR(IF($B2196<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2196,'TMSIS - elig group'!$H:$H,$B2196,'TMSIS - elig group'!$C:$C,I$1),I2195),0)","v":9.2950449035985677E-2},{"$f":"IFERROR(IF($B2196<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2196,'TMSIS - elig group'!$H:$H,$B2196,'TMSIS - elig group'!$C:$C,J$1),J2195),0)","v":0},{"$f":"IFERROR(IF($B2196<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2196,'TMSIS - elig group'!$H:$H,$B2196,'TMSIS - elig group'!$C:$C,K$1),K2195),0)","v":0},true,40521,239126,194835,53279,44442,54484,0,0,0]
["Nevada","2020-02-01",{"$f":"IF($B2199<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2199,'CMS monthly enrollment'!C:C,B2199,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2199,C2187:C2198,B2187:B2198))","v":584188},{"$f":"IF($B2199<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2199,'CMS monthly enrollment'!C:C,B2199,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2199,D2187:D2198,B2187:B2198))","v":41170},{"$f":"IFERROR(IF($B2199<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2199,'TMSIS - elig group'!$H:$H,$B2199,'TMSIS - elig group'!$C:$C,E$1),E2198),0)","v":0.4062029713434776},{"$f":"IFERROR(IF($B2199<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2199,'TMSIS - elig group'!$H:$H,$B2199,'TMSIS - elig group'!$C:$C,F$1),F2198),0)","v":0.33200456838538495},{"$f":"IFERROR(IF($B2199<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2199,'TMSIS - elig group'!$H:$H,$B2199,'TMSIS - elig group'!$C:$C,G$1),G2198),0)","v":9.094809771549181E-2},{"$f":"IFERROR(IF($B2199<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2199,'TMSIS - elig group'!$H:$H,$B2199,'TMSIS - elig group'!$C:$C,H$1),H2198),0)","v":7.7421196929590708E-2},{"$f":"IFERROR(IF($B2199<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2199,'TMSIS - elig group'!$H:$H,$B2199,'TMSIS - elig group'!$C:$C,I$1),I2198),0)","v":9.3423165626054946E-2},{"$f":"IFERROR(IF($B2199<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2199,'TMSIS - elig group'!$H:$H,$B2199,'TMSIS - elig group'!$C:$C,J$1),J2198),0)","v":0},{"$f":"IFERROR(IF($B2199<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2199,'TMSIS - elig group'!$H:$H,$B2199,'TMSIS - elig group'!$C:$C,K$1),K2198),0)","v":0},true,41170,237299,193953,53131,45229,54577,0,0,0]
["Nevada","2020-05-01",{"$f":"IF($B2202<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2202,'CMS monthly enrollment'!C:C,B2202,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2202,C2190:C2201,B2190:B2201))","v":629641},{"$f":"IF($B2202<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2202,'CMS monthly enrollment'!C:C,B2202,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2202,D2190:D2201,B2190:B2201))","v":40203},{"$f":"IFERROR(IF($B2202<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2202,'TMSIS - elig group'!$H:$H,$B2202,'TMSIS - elig group'!$C:$C,E$1),E2201),0)","v":0.39843591753339969},{"$f":"IFERROR(IF($B2202<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2202,'TMSIS - elig group'!$H:$H,$B2202,'TMSIS - elig group'!$C:$C,F$1),F2201),0)","v":0.33814770128608207},{"$f":"IFERROR(IF($B2202<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2202,'TMSIS - elig group'!$H:$H,$B2202,'TMSIS - elig group'!$C:$C,G$1),G2201),0)","v":0.10305095891054376},{"$f":"IFERROR(IF($B2202<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2202,'TMSIS - elig group'!$H:$H,$B2202,'TMSIS - elig group'!$C:$C,H$1),H2201),0)","v":7.3223894530114755E-2},{"$f":"IFERROR(IF($B2202<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2202,'TMSIS - elig group'!$H:$H,$B2202,'TMSIS - elig group'!$C:$C,I$1),I2201),0)","v":8.7141527739859739E-2},{"$f":"IFERROR(IF($B2202<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2202,'TMSIS - elig group'!$H:$H,$B2202,'TMSIS - elig group'!$C:$C,J$1),J2201),0)","v":0},{"$f":"IFERROR(IF($B2202<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2202,'TMSIS - elig group'!$H:$H,$B2202,'TMSIS - elig group'!$C:$C,K$1),K2201),0)","v":0},true,40203,250872,212912,64885,46105,54868,0,0,0]
["Nevada","2020-08-01",{"$f":"IF($B2205<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2205,'CMS monthly enrollment'!C:C,B2205,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2205,C2193:C2204,B2193:B2204))","v":670967},{"$f":"IF($B2205<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2205,'CMS monthly enrollment'!C:C,B2205,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2205,D2193:D2204,B2193:B2204))","v":38224},{"$f":"IFERROR(IF($B2205<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2205,'TMSIS - elig group'!$H:$H,$B2205,'TMSIS - elig group'!$C:$C,E$1),E2204),0)","v":0.39773110637944858},{"$f":"IFERROR(IF($B2205<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2205,'TMSIS - elig group'!$H:$H,$B2205,'TMSIS - elig group'!$C:$C,F$1),F2204),0)","v":0.34767718386195834},{"$f":"IFERROR(IF($B2205<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2205,'TMSIS - elig group'!$H:$H,$B2205,'TMSIS - elig group'!$C:$C,G$1),G2204),0)","v":0.10274451787738849},{"$f":"IFERROR(IF($B2205<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2205,'TMSIS - elig group'!$H:$H,$B2205,'TMSIS - elig group'!$C:$C,H$1),H2204),0)","v":6.9698310427785307E-2},{"$f":"IFERROR(IF($B2205<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2205,'TMSIS - elig group'!$H:$H,$B2205,'TMSIS - elig group'!$C:$C,I$1),I2204),0)","v":8.214888145341924E-2},{"$f":"IFERROR(IF($B2205<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2205,'TMSIS - elig group'!$H:$H,$B2205,'TMSIS - elig group'!$C:$C,J$1),J2204),0)","v":0},{"$f":"IFERROR(IF($B2205<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2205,'TMSIS - elig group'!$H:$H,$B2205,'TMSIS - elig group'!$C:$C,K$1),K2204),0)","v":0},true,38224,266864,233280,68938,46765,55119,0,0,0]
["Nevada","2020-11-01",{"$f":"IF($B2208<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2208,'CMS monthly enrollment'!C:C,B2208,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2208,C2196:C2207,B2196:B2207))","v":703495},{"$f":"IF($B2208<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2208,'CMS monthly enrollment'!C:C,B2208,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2208,D2196:D2207,B2196:B2207))","v":39161},{"$f":"IFERROR(IF($B2208<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2208,'TMSIS - elig group'!$H:$H,$B2208,'TMSIS - elig group'!$C:$C,E$1),E2207),0)","v":0.39462803646062217},{"$f":"IFERROR(IF($B2208<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2208,'TMSIS - elig group'!$H:$H,$B2208,'TMSIS - elig group'!$C:$C,F$1),F2207),0)","v":0.35713804967080126},{"$f":"IFERROR(IF($B2208<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2208,'TMSIS - elig group'!$H:$H,$B2208,'TMSIS - elig group'!$C:$C,G$1),G2207),0)","v":0.10197572019230643},{"$f":"IFERROR(IF($B2208<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2208,'TMSIS - elig group'!$H:$H,$B2208,'TMSIS - elig group'!$C:$C,H$1),H2207),0)","v":6.7474849851335991E-2},{"$f":"IFERROR(IF($B2208<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2208,'TMSIS - elig group'!$H:$H,$B2208,'TMSIS - elig group'!$C:$C,I$1),I2207),0)","v":7.8783343824934113E-2},{"$f":"IFERROR(IF($B2208<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2208,'TMSIS - elig group'!$H:$H,$B2208,'TMSIS - elig group'!$C:$C,J$1),J2207),0)","v":0},{"$f":"IFERROR(IF($B2208<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2208,'TMSIS - elig group'!$H:$H,$B2208,'TMSIS - elig group'!$C:$C,K$1),K2207),0)","v":0},true,39161,277619,251245,71739,47468,55424,0,0,0]
["Nevada","2021-02-01",{"$f":"IF($B2211<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2211,'CMS monthly enrollment'!C:C,B2211,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2211,C2199:C2210,B2199:B2210))","v":727510},{"$f":"IF($B2211<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2211,'CMS monthly enrollment'!C:C,B2211,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2211,D2199:D2210,B2199:B2210))","v":41230},{"$f":"IFERROR(IF($B2211<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2211,'TMSIS - elig group'!$H:$H,$B2211,'TMSIS - elig group'!$C:$C,E$1),E2210),0)","v":0.39203888230330963},{"$f":"IFERROR(IF($B2211<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2211,'TMSIS - elig group'!$H:$H,$B2211,'TMSIS - elig group'!$C:$C,F$1),F2210),0)","v":0.36252244639273268},{"$f":"IFERROR(IF($B2211<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2211,'TMSIS - elig group'!$H:$H,$B2211,'TMSIS - elig group'!$C:$C,G$1),G2210),0)","v":0.10054679869123022},{"$f":"IFERROR(IF($B2211<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2211,'TMSIS - elig group'!$H:$H,$B2211,'TMSIS - elig group'!$C:$C,H$1),H2210),0)","v":6.7052933712558369E-2},{"$f":"IFERROR(IF($B2211<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2211,'TMSIS - elig group'!$H:$H,$B2211,'TMSIS - elig group'!$C:$C,I$1),I2210),0)","v":7.7838938900169144E-2},{"$f":"IFERROR(IF($B2211<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2211,'TMSIS - elig group'!$H:$H,$B2211,'TMSIS - elig group'!$C:$C,J$1),J2210),0)","v":0},{"$f":"IFERROR(IF($B2211<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2211,'TMSIS - elig group'!$H:$H,$B2211,'TMSIS - elig group'!$C:$C,K$1),K2210),0)","v":0},true,41230,285212,263739,73149,48782,56629,0,0,0]
["Nevada","2021-05-01",{"$f":"IF($B2214<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2214,'CMS monthly enrollment'!C:C,B2214,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2214,C2202:C2213,B2202:B2213))","v":747208},{"$f":"IF($B2214<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2214,'CMS monthly enrollment'!C:C,B2214,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2214,D2202:D2213,B2202:B2213))","v":43160},{"$f":"IFERROR(IF($B2214<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2214,'TMSIS - elig group'!$H:$H,$B2214,'TMSIS - elig group'!$C:$C,E$1),E2213),0)","v":0.39203888230330963},{"$f":"IFERROR(IF($B2214<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2214,'TMSIS - elig group'!$H:$H,$B2214,'TMSIS - elig group'!$C:$C,F$1),F2213),0)","v":0.36252244639273268},{"$f":"IFERROR(IF($B2214<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2214,'TMSIS - elig group'!$H:$H,$B2214,'TMSIS - elig group'!$C:$C,G$1),G2213),0)","v":0.10054679869123022},{"$f":"IFERROR(IF($B2214<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2214,'TMSIS - elig group'!$H:$H,$B2214,'TMSIS - elig group'!$C:$C,H$1),H2213),0)","v":6.7052933712558369E-2},{"$f":"IFERROR(IF($B2214<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2214,'TMSIS - elig group'!$H:$H,$B2214,'TMSIS - elig group'!$C:$C,I$1),I2213),0)","v":7.7838938900169144E-2},{"$f":"IFERROR(IF($B2214<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2214,'TMSIS - elig group'!$H:$H,$B2214,'TMSIS - elig group'!$C:$C,J$1),J2213),0)","v":0},{"$f":"IFERROR(IF($B2214<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2214,'TMSIS - elig group'!$H:$H,$B2214,'TMSIS - elig group'!$C:$C,K$1),K2213),0)","v":0},true,43160,292935,270880,75129,50102,58162,0,0,0]
["Nevada","2021-08-01",{"$f":"IF($B2217<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2217,'CMS monthly enrollment'!C:C,B2217,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2217,C2205:C2216,B2205:B2216))","v":764488},{"$f":"IF($B2217<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2217,'CMS monthly enrollment'!C:C,B2217,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2217,D2205:D2216,B2205:B2216))","v":44901},{"$f":"IFERROR(IF($B2217<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2217,'TMSIS - elig group'!$H:$H,$B2217,'TMSIS - elig group'!$C:$C,E$1),E2216),0)","v":0.39203888230330963},{"$f":"IFERROR(IF($B2217<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2217,'TMSIS - elig group'!$H:$H,$B2217,'TMSIS - elig group'!$C:$C,F$1),F2216),0)","v":0.36252244639273268},{"$f":"IFERROR(IF($B2217<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2217,'TMSIS - elig group'!$H:$H,$B2217,'TMSIS - elig group'!$C:$C,G$1),G2216),0)","v":0.10054679869123022},{"$f":"IFERROR(IF($B2217<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2217,'TMSIS - elig group'!$H:$H,$B2217,'TMSIS - elig group'!$C:$C,H$1),H2216),0)","v":6.7052933712558369E-2},{"$f":"IFERROR(IF($B2217<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2217,'TMSIS - elig group'!$H:$H,$B2217,'TMSIS - elig group'!$C:$C,I$1),I2216),0)","v":7.7838938900169144E-2},{"$f":"IFERROR(IF($B2217<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2217,'TMSIS - elig group'!$H:$H,$B2217,'TMSIS - elig group'!$C:$C,J$1),J2216),0)","v":0},{"$f":"IFERROR(IF($B2217<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2217,'TMSIS - elig group'!$H:$H,$B2217,'TMSIS - elig group'!$C:$C,K$1),K2216),0)","v":0},true,44901,299709,277144,76867,51261,59507,0,0,0]
["Nevada","2021-10-01",{"$f":"IF($B2219<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2219,'CMS monthly enrollment'!C:C,B2219,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2219,C2207:C2218,B2207:B2218))","v":776568},{"$f":"IF($B2219<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2219,'CMS monthly enrollment'!C:C,B2219,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2219,D2207:D2218,B2207:B2218))","v":46803},{"$f":"IFERROR(IF($B2219<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2219,'TMSIS - elig group'!$H:$H,$B2219,'TMSIS - elig group'!$C:$C,E$1),E2218),0)","v":0.39203888230330963},{"$f":"IFERROR(IF($B2219<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2219,'TMSIS - elig group'!$H:$H,$B2219,'TMSIS - elig group'!$C:$C,F$1),F2218),0)","v":0.36252244639273268},{"$f":"IFERROR(IF($B2219<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2219,'TMSIS - elig group'!$H:$H,$B2219,'TMSIS - elig group'!$C:$C,G$1),G2218),0)","v":0.10054679869123022},{"$f":"IFERROR(IF($B2219<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2219,'TMSIS - elig group'!$H:$H,$B2219,'TMSIS - elig group'!$C:$C,H$1),H2218),0)","v":6.7052933712558369E-2},{"$f":"IFERROR(IF($B2219<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2219,'TMSIS - elig group'!$H:$H,$B2219,'TMSIS - elig group'!$C:$C,I$1),I2218),0)","v":7.7838938900169144E-2},{"$f":"IFERROR(IF($B2219<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2219,'TMSIS - elig group'!$H:$H,$B2219,'TMSIS - elig group'!$C:$C,J$1),J2218),0)","v":0},{"$f":"IFERROR(IF($B2219<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2219,'TMSIS - elig group'!$H:$H,$B2219,'TMSIS - elig group'!$C:$C,K$1),K2218),0)","v":0},true,46803,304445,281523,78081,52071,60447,0,0,0]
["Nevada","2021-11-01",{"$f":"IF($B2220<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2220,'CMS monthly enrollment'!C:C,B2220,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2220,C2208:C2219,B2208:B2219))","v":781207},{"$f":"IF($B2220<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2220,'CMS monthly enrollment'!C:C,B2220,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2220,D2208:D2219,B2208:B2219))","v":47904},{"$f":"IFERROR(IF($B2220<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2220,'TMSIS - elig group'!$H:$H,$B2220,'TMSIS - elig group'!$C:$C,E$1),E2219),0)","v":0.39203888230330963},{"$f":"IFERROR(IF($B2220<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2220,'TMSIS - elig group'!$H:$H,$B2220,'TMSIS - elig group'!$C:$C,F$1),F2219),0)","v":0.36252244639273268},{"$f":"IFERROR(IF($B2220<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2220,'TMSIS - elig group'!$H:$H,$B2220,'TMSIS - elig group'!$C:$C,G$1),G2219),0)","v":0.10054679869123022},{"$f":"IFERROR(IF($B2220<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2220,'TMSIS - elig group'!$H:$H,$B2220,'TMSIS - elig group'!$C:$C,H$1),H2219),0)","v":6.7052933712558369E-2},{"$f":"IFERROR(IF($B2220<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2220,'TMSIS - elig group'!$H:$H,$B2220,'TMSIS - elig group'!$C:$C,I$1),I2219),0)","v":7.7838938900169144E-2},{"$f":"IFERROR(IF($B2220<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2220,'TMSIS - elig group'!$H:$H,$B2220,'TMSIS - elig group'!$C:$C,J$1),J2219),0)","v":0},{"$f":"IFERROR(IF($B2220<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2220,'TMSIS - elig group'!$H:$H,$B2220,'TMSIS - elig group'!$C:$C,K$1),K2219),0)","v":0},true,47904,306264,283205,78548,52382,60808,0,0,0]
["Nevada","2022-03-01",{"$f":"IF($B2224<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2224,'CMS monthly enrollment'!C:C,B2224,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2224,C2212:C2223,B2212:B2223))","v":798019},{"$f":"IF($B2224<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2224,'CMS monthly enrollment'!C:C,B2224,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2224,D2212:D2223,B2212:B2223))","v":52110},{"$f":"IFERROR(IF($B2224<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2224,'TMSIS - elig group'!$H:$H,$B2224,'TMSIS - elig group'!$C:$C,E$1),E2223),0)","v":0.39203888230330963},{"$f":"IFERROR(IF($B2224<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2224,'TMSIS - elig group'!$H:$H,$B2224,'TMSIS - elig group'!$C:$C,F$1),F2223),0)","v":0.36252244639273268},{"$f":"IFERROR(IF($B2224<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2224,'TMSIS - elig group'!$H:$H,$B2224,'TMSIS - elig group'!$C:$C,G$1),G2223),0)","v":0.10054679869123022},{"$f":"IFERROR(IF($B2224<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2224,'TMSIS - elig group'!$H:$H,$B2224,'TMSIS - elig group'!$C:$C,H$1),H2223),0)","v":6.7052933712558369E-2},{"$f":"IFERROR(IF($B2224<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2224,'TMSIS - elig group'!$H:$H,$B2224,'TMSIS - elig group'!$C:$C,I$1),I2223),0)","v":7.7838938900169144E-2},{"$f":"IFERROR(IF($B2224<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2224,'TMSIS - elig group'!$H:$H,$B2224,'TMSIS - elig group'!$C:$C,J$1),J2223),0)","v":0},{"$f":"IFERROR(IF($B2224<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2224,'TMSIS - elig group'!$H:$H,$B2224,'TMSIS - elig group'!$C:$C,K$1),K2223),0)","v":0},true,52110,312854,289300,80238,53510,62117,0,0,0]
["Nevada","2022-06-01",{"$f":"IF($B2227<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2227,'CMS monthly enrollment'!C:C,B2227,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2227,C2215:C2226,B2215:B2226))","v":813818},{"$f":"IF($B2227<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2227,'CMS monthly enrollment'!C:C,B2227,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2227,D2215:D2226,B2215:B2226))","v":51779},{"$f":"IFERROR(IF($B2227<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2227,'TMSIS - elig group'!$H:$H,$B2227,'TMSIS - elig group'!$C:$C,E$1),E2226),0)","v":0.39203888230330963},{"$f":"IFERROR(IF($B2227<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2227,'TMSIS - elig group'!$H:$H,$B2227,'TMSIS - elig group'!$C:$C,F$1),F2226),0)","v":0.36252244639273268},{"$f":"IFERROR(IF($B2227<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2227,'TMSIS - elig group'!$H:$H,$B2227,'TMSIS - elig group'!$C:$C,G$1),G2226),0)","v":0.10054679869123022},{"$f":"IFERROR(IF($B2227<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2227,'TMSIS - elig group'!$H:$H,$B2227,'TMSIS - elig group'!$C:$C,H$1),H2226),0)","v":6.7052933712558369E-2},{"$f":"IFERROR(IF($B2227<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2227,'TMSIS - elig group'!$H:$H,$B2227,'TMSIS - elig group'!$C:$C,I$1),I2226),0)","v":7.7838938900169144E-2},{"$f":"IFERROR(IF($B2227<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2227,'TMSIS - elig group'!$H:$H,$B2227,'TMSIS - elig group'!$C:$C,J$1),J2226),0)","v":0},{"$f":"IFERROR(IF($B2227<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2227,'TMSIS - elig group'!$H:$H,$B2227,'TMSIS - elig group'!$C:$C,K$1),K2226),0)","v":0},true,51779,319048,295027,81827,54569,63347,0,0,0]
["Nevada","2022-09-01",{"$f":"IF($B2230<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2230,'CMS monthly enrollment'!C:C,B2230,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2230,C2218:C2229,B2218:B2229))","v":827161},{"$f":"IF($B2230<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2230,'CMS monthly enrollment'!C:C,B2230,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2230,D2218:D2229,B2218:B2229))","v":52927},{"$f":"IFERROR(IF($B2230<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2230,'TMSIS - elig group'!$H:$H,$B2230,'TMSIS - elig group'!$C:$C,E$1),E2229),0)","v":0.39203888230330963},{"$f":"IFERROR(IF($B2230<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2230,'TMSIS - elig group'!$H:$H,$B2230,'TMSIS - elig group'!$C:$C,F$1),F2229),0)","v":0.36252244639273268},{"$f":"IFERROR(IF($B2230<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2230,'TMSIS - elig group'!$H:$H,$B2230,'TMSIS - elig group'!$C:$C,G$1),G2229),0)","v":0.10054679869123022},{"$f":"IFERROR(IF($B2230<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2230,'TMSIS - elig group'!$H:$H,$B2230,'TMSIS - elig group'!$C:$C,H$1),H2229),0)","v":6.7052933712558369E-2},{"$f":"IFERROR(IF($B2230<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2230,'TMSIS - elig group'!$H:$H,$B2230,'TMSIS - elig group'!$C:$C,I$1),I2229),0)","v":7.7838938900169144E-2},{"$f":"IFERROR(IF($B2230<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2230,'TMSIS - elig group'!$H:$H,$B2230,'TMSIS - elig group'!$C:$C,J$1),J2229),0)","v":0},{"$f":"IFERROR(IF($B2230<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2230,'TMSIS - elig group'!$H:$H,$B2230,'TMSIS - elig group'!$C:$C,K$1),K2229),0)","v":0},true,52927,324279,299864,83168,55464,64385,0,0,0]
["Nevada","2022-12-01",{"$f":"IF($B2233<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2233,'CMS monthly enrollment'!C:C,B2233,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2233,C2221:C2232,B2221:B2232))","v":816457},{"$f":"IF($B2233<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2233,'CMS monthly enrollment'!C:C,B2233,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2233,D2221:D2232,B2221:B2232))","v":54093},{"$f":"IFERROR(IF($B2233<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2233,'TMSIS - elig group'!$H:$H,$B2233,'TMSIS - elig group'!$C:$C,E$1),E2232),0)","v":0.39203888230330963},{"$f":"IFERROR(IF($B2233<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2233,'TMSIS - elig group'!$H:$H,$B2233,'TMSIS - elig group'!$C:$C,F$1),F2232),0)","v":0.36252244639273268},{"$f":"IFERROR(IF($B2233<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2233,'TMSIS - elig group'!$H:$H,$B2233,'TMSIS - elig group'!$C:$C,G$1),G2232),0)","v":0.10054679869123022},{"$f":"IFERROR(IF($B2233<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2233,'TMSIS - elig group'!$H:$H,$B2233,'TMSIS - elig group'!$C:$C,H$1),H2232),0)","v":6.7052933712558369E-2},{"$f":"IFERROR(IF($B2233<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2233,'TMSIS - elig group'!$H:$H,$B2233,'TMSIS - elig group'!$C:$C,I$1),I2232),0)","v":7.7838938900169144E-2},{"$f":"IFERROR(IF($B2233<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2233,'TMSIS - elig group'!$H:$H,$B2233,'TMSIS - elig group'!$C:$C,J$1),J2232),0)","v":0},{"$f":"IFERROR(IF($B2233<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2233,'TMSIS - elig group'!$H:$H,$B2233,'TMSIS - elig group'!$C:$C,K$1),K2232),0)","v":0},true,54093,320083,295984,82092,54746,63552,0,0,0]
["Nevada","2023-03-01",{"$f":"IF($B2236<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2236,'CMS monthly enrollment'!C:C,B2236,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2236,C2224:C2235,B2224:B2235))","v":829948.75850710226},{"$f":"IF($B2236<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2236,'CMS monthly enrollment'!C:C,B2236,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2236,D2224:D2235,B2224:B2235))","v":54752.57775213517},{"$f":"IFERROR(IF($B2236<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2236,'TMSIS - elig group'!$H:$H,$B2236,'TMSIS - elig group'!$C:$C,E$1),E2235),0)","v":0.39203888230330963},{"$f":"IFERROR(IF($B2236<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2236,'TMSIS - elig group'!$H:$H,$B2236,'TMSIS - elig group'!$C:$C,F$1),F2235),0)","v":0.36252244639273268},{"$f":"IFERROR(IF($B2236<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2236,'TMSIS - elig group'!$H:$H,$B2236,'TMSIS - elig group'!$C:$C,G$1),G2235),0)","v":0.10054679869123022},{"$f":"IFERROR(IF($B2236<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2236,'TMSIS - elig group'!$H:$H,$B2236,'TMSIS - elig group'!$C:$C,H$1),H2235),0)","v":6.7052933712558369E-2},{"$f":"IFERROR(IF($B2236<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2236,'TMSIS - elig group'!$H:$H,$B2236,'TMSIS - elig group'!$C:$C,I$1),I2235),0)","v":7.7838938900169144E-2},{"$f":"IFERROR(IF($B2236<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2236,'TMSIS - elig group'!$H:$H,$B2236,'TMSIS - elig group'!$C:$C,J$1),J2235),0)","v":0},{"$f":"IFERROR(IF($B2236<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2236,'TMSIS - elig group'!$H:$H,$B2236,'TMSIS - elig group'!$C:$C,K$1),K2235),0)","v":0},true,54752.57775213517,325372,300875,83449,55650,64602,0,0,0]
["Nevada","2023-04-01",{"$f":"IF($B2237<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2237,'CMS monthly enrollment'!C:C,B2237,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2237,C2225:C2236,B2225:B2236))","v":830949.50644827029},{"$f":"IF($B2237<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2237,'CMS monthly enrollment'!C:C,B2237,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2237,D2225:D2236,B2225:B2236))","v":55200.604624326923},{"$f":"IFERROR(IF($B2237<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2237,'TMSIS - elig group'!$H:$H,$B2237,'TMSIS - elig group'!$C:$C,E$1),E2236),0)","v":0.39203888230330963},{"$f":"IFERROR(IF($B2237<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2237,'TMSIS - elig group'!$H:$H,$B2237,'TMSIS - elig group'!$C:$C,F$1),F2236),0)","v":0.36252244639273268},{"$f":"IFERROR(IF($B2237<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2237,'TMSIS - elig group'!$H:$H,$B2237,'TMSIS - elig group'!$C:$C,G$1),G2236),0)","v":0.10054679869123022},{"$f":"IFERROR(IF($B2237<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2237,'TMSIS - elig group'!$H:$H,$B2237,'TMSIS - elig group'!$C:$C,H$1),H2236),0)","v":6.7052933712558369E-2},{"$f":"IFERROR(IF($B2237<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2237,'TMSIS - elig group'!$H:$H,$B2237,'TMSIS - elig group'!$C:$C,I$1),I2236),0)","v":7.7838938900169144E-2},{"$f":"IFERROR(IF($B2237<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2237,'TMSIS - elig group'!$H:$H,$B2237,'TMSIS - elig group'!$C:$C,J$1),J2236),0)","v":0},{"$f":"IFERROR(IF($B2237<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2237,'TMSIS - elig group'!$H:$H,$B2237,'TMSIS - elig group'!$C:$C,K$1),K2236),0)","v":0},true,55200.604624326923,325765,301238,83549,55718,64680,0,0,0]
["Nevada","2023-06-01",{"$f":"IF($B2239<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2239,'CMS monthly enrollment'!C:C,B2239,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2239,C2227:C2238,B2227:B2238))","v":831409.25334712293},{"$f":"IF($B2239<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2239,'CMS monthly enrollment'!C:C,B2239,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2239,D2227:D2238,B2227:B2238))","v":55936.29114858486},{"$f":"IFERROR(IF($B2239<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2239,'TMSIS - elig group'!$H:$H,$B2239,'TMSIS - elig group'!$C:$C,E$1),E2238),0)","v":0.39203888230330963},{"$f":"IFERROR(IF($B2239<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2239,'TMSIS - elig group'!$H:$H,$B2239,'TMSIS - elig group'!$C:$C,F$1),F2238),0)","v":0.36252244639273268},{"$f":"IFERROR(IF($B2239<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2239,'TMSIS - elig group'!$H:$H,$B2239,'TMSIS - elig group'!$C:$C,G$1),G2238),0)","v":0.10054679869123022},{"$f":"IFERROR(IF($B2239<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2239,'TMSIS - elig group'!$H:$H,$B2239,'TMSIS - elig group'!$C:$C,H$1),H2238),0)","v":6.7052933712558369E-2},{"$f":"IFERROR(IF($B2239<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2239,'TMSIS - elig group'!$H:$H,$B2239,'TMSIS - elig group'!$C:$C,I$1),I2238),0)","v":7.7838938900169144E-2},{"$f":"IFERROR(IF($B2239<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2239,'TMSIS - elig group'!$H:$H,$B2239,'TMSIS - elig group'!$C:$C,J$1),J2238),0)","v":0},{"$f":"IFERROR(IF($B2239<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2239,'TMSIS - elig group'!$H:$H,$B2239,'TMSIS - elig group'!$C:$C,K$1),K2238),0)","v":0},true,55936.29114858486,325945,301405,83596,55748,64716,0,0,0]
["Nevada","2023-09-01",{"$f":"IF($B2242<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2242,'CMS monthly enrollment'!C:C,B2242,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2242,C2230:C2241,B2230:B2241))","v":835088.1060395455},{"$f":"IF($B2242<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2242,'CMS monthly enrollment'!C:C,B2242,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2242,D2230:D2241,B2230:B2241))","v":56928.393475878693},{"$f":"IFERROR(IF($B2242<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2242,'TMSIS - elig group'!$H:$H,$B2242,'TMSIS - elig group'!$C:$C,E$1),E2241),0)","v":0.39203888230330963},{"$f":"IFERROR(IF($B2242<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2242,'TMSIS - elig group'!$H:$H,$B2242,'TMSIS - elig group'!$C:$C,F$1),F2241),0)","v":0.36252244639273268},{"$f":"IFERROR(IF($B2242<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2242,'TMSIS - elig group'!$H:$H,$B2242,'TMSIS - elig group'!$C:$C,G$1),G2241),0)","v":0.10054679869123022},{"$f":"IFERROR(IF($B2242<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2242,'TMSIS - elig group'!$H:$H,$B2242,'TMSIS - elig group'!$C:$C,H$1),H2241),0)","v":6.7052933712558369E-2},{"$f":"IFERROR(IF($B2242<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2242,'TMSIS - elig group'!$H:$H,$B2242,'TMSIS - elig group'!$C:$C,I$1),I2241),0)","v":7.7838938900169144E-2},{"$f":"IFERROR(IF($B2242<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2242,'TMSIS - elig group'!$H:$H,$B2242,'TMSIS - elig group'!$C:$C,J$1),J2241),0)","v":0},{"$f":"IFERROR(IF($B2242<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2242,'TMSIS - elig group'!$H:$H,$B2242,'TMSIS - elig group'!$C:$C,K$1),K2241),0)","v":0},true,56928.393475878693,327387,302738,83965,55995,65002,0,0,0]
["Nevada","2024-01-01",{"$f":"IF($B2246<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2246,'CMS monthly enrollment'!C:C,B2246,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2246,C2234:C2245,B2234:B2245))","v":842166.18965851143},{"$f":"IF($B2246<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2246,'CMS monthly enrollment'!C:C,B2246,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2246,D2234:D2245,B2234:B2245))","v":58162.964612922748},{"$f":"IFERROR(IF($B2246<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2246,'TMSIS - elig group'!$H:$H,$B2246,'TMSIS - elig group'!$C:$C,E$1),E2245),0)","v":0.39203888230330963},{"$f":"IFERROR(IF($B2246<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2246,'TMSIS - elig group'!$H:$H,$B2246,'TMSIS - elig group'!$C:$C,F$1),F2245),0)","v":0.36252244639273268},{"$f":"IFERROR(IF($B2246<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2246,'TMSIS - elig group'!$H:$H,$B2246,'TMSIS - elig group'!$C:$C,G$1),G2245),0)","v":0.10054679869123022},{"$f":"IFERROR(IF($B2246<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2246,'TMSIS - elig group'!$H:$H,$B2246,'TMSIS - elig group'!$C:$C,H$1),H2245),0)","v":6.7052933712558369E-2},{"$f":"IFERROR(IF($B2246<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2246,'TMSIS - elig group'!$H:$H,$B2246,'TMSIS - elig group'!$C:$C,I$1),I2245),0)","v":7.7838938900169144E-2},{"$f":"IFERROR(IF($B2246<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2246,'TMSIS - elig group'!$H:$H,$B2246,'TMSIS - elig group'!$C:$C,J$1),J2245),0)","v":0},{"$f":"IFERROR(IF($B2246<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2246,'TMSIS - elig group'!$H:$H,$B2246,'TMSIS - elig group'!$C:$C,K$1),K2245),0)","v":0},true,58162.964612922748,330162,305304,84677,56470,65553,0,0,0]
["Nevada","2024-03-01",{"$f":"IF($B2248<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2248,'CMS monthly enrollment'!C:C,B2248,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2248,C2236:C2247,B2236:B2247))","v":844693.74772913638},{"$f":"IF($B2248<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2248,'CMS monthly enrollment'!C:C,B2248,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2248,D2236:D2247,B2236:B2247))","v":58897.626840377576},{"$f":"IFERROR(IF($B2248<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2248,'TMSIS - elig group'!$H:$H,$B2248,'TMSIS - elig group'!$C:$C,E$1),E2247),0)","v":0.39203888230330963},{"$f":"IFERROR(IF($B2248<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2248,'TMSIS - elig group'!$H:$H,$B2248,'TMSIS - elig group'!$C:$C,F$1),F2247),0)","v":0.36252244639273268},{"$f":"IFERROR(IF($B2248<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2248,'TMSIS - elig group'!$H:$H,$B2248,'TMSIS - elig group'!$C:$C,G$1),G2247),0)","v":0.10054679869123022},{"$f":"IFERROR(IF($B2248<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2248,'TMSIS - elig group'!$H:$H,$B2248,'TMSIS - elig group'!$C:$C,H$1),H2247),0)","v":6.7052933712558369E-2},{"$f":"IFERROR(IF($B2248<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2248,'TMSIS - elig group'!$H:$H,$B2248,'TMSIS - elig group'!$C:$C,I$1),I2247),0)","v":7.7838938900169144E-2},{"$f":"IFERROR(IF($B2248<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2248,'TMSIS - elig group'!$H:$H,$B2248,'TMSIS - elig group'!$C:$C,J$1),J2247),0)","v":0},{"$f":"IFERROR(IF($B2248<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2248,'TMSIS - elig group'!$H:$H,$B2248,'TMSIS - elig group'!$C:$C,K$1),K2247),0)","v":0},true,58897.626840377576,331153,306220,84931,56639,65750,0,0,0]
["Nevada","2024-06-01",{"$f":"IF($B2251<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2251,'CMS monthly enrollment'!C:C,B2251,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2251,C2239:C2250,B2239:B2250))","v":849985.30030269362},{"$f":"IF($B2251<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2251,'CMS monthly enrollment'!C:C,B2251,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2251,D2239:D2250,B2239:B2250))","v":59861.145415465988},{"$f":"IFERROR(IF($B2251<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2251,'TMSIS - elig group'!$H:$H,$B2251,'TMSIS - elig group'!$C:$C,E$1),E2250),0)","v":0.39203888230330963},{"$f":"IFERROR(IF($B2251<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2251,'TMSIS - elig group'!$H:$H,$B2251,'TMSIS - elig group'!$C:$C,F$1),F2250),0)","v":0.36252244639273268},{"$f":"IFERROR(IF($B2251<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2251,'TMSIS - elig group'!$H:$H,$B2251,'TMSIS - elig group'!$C:$C,G$1),G2250),0)","v":0.10054679869123022},{"$f":"IFERROR(IF($B2251<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2251,'TMSIS - elig group'!$H:$H,$B2251,'TMSIS - elig group'!$C:$C,H$1),H2250),0)","v":6.7052933712558369E-2},{"$f":"IFERROR(IF($B2251<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2251,'TMSIS - elig group'!$H:$H,$B2251,'TMSIS - elig group'!$C:$C,I$1),I2250),0)","v":7.7838938900169144E-2},{"$f":"IFERROR(IF($B2251<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2251,'TMSIS - elig group'!$H:$H,$B2251,'TMSIS - elig group'!$C:$C,J$1),J2250),0)","v":0},{"$f":"IFERROR(IF($B2251<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2251,'TMSIS - elig group'!$H:$H,$B2251,'TMSIS - elig group'!$C:$C,K$1),K2250),0)","v":0},true,59861.145415465988,333227,308139,85463,56994,66162,0,0,0]
["Nevada","2024-10-01",{"$f":"IF($B2255<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2255,'CMS monthly enrollment'!C:C,B2255,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2255,C2243:C2254,B2243:B2254))","v":855535.62255386729},{"$f":"IF($B2255<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2255,'CMS monthly enrollment'!C:C,B2255,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2255,D2243:D2254,B2243:B2254))","v":61178.115442182811},{"$f":"IFERROR(IF($B2255<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2255,'TMSIS - elig group'!$H:$H,$B2255,'TMSIS - elig group'!$C:$C,E$1),E2254),0)","v":0.39203888230330963},{"$f":"IFERROR(IF($B2255<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2255,'TMSIS - elig group'!$H:$H,$B2255,'TMSIS - elig group'!$C:$C,F$1),F2254),0)","v":0.36252244639273268},{"$f":"IFERROR(IF($B2255<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2255,'TMSIS - elig group'!$H:$H,$B2255,'TMSIS - elig group'!$C:$C,G$1),G2254),0)","v":0.10054679869123022},{"$f":"IFERROR(IF($B2255<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2255,'TMSIS - elig group'!$H:$H,$B2255,'TMSIS - elig group'!$C:$C,H$1),H2254),0)","v":6.7052933712558369E-2},{"$f":"IFERROR(IF($B2255<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2255,'TMSIS - elig group'!$H:$H,$B2255,'TMSIS - elig group'!$C:$C,I$1),I2254),0)","v":7.7838938900169144E-2},{"$f":"IFERROR(IF($B2255<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2255,'TMSIS - elig group'!$H:$H,$B2255,'TMSIS - elig group'!$C:$C,J$1),J2254),0)","v":0},{"$f":"IFERROR(IF($B2255<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2255,'TMSIS - elig group'!$H:$H,$B2255,'TMSIS - elig group'!$C:$C,K$1),K2254),0)","v":0},true,61178.115442182811,335403,310151,86021,57366,66594,0,0,0]
["Nevada","2025-01-01",{"$f":"IF($B2258<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2258,'CMS monthly enrollment'!C:C,B2258,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2258,C2246:C2257,B2246:B2257))","v":860336.22988133039},{"$f":"IF($B2258<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2258,'CMS monthly enrollment'!C:C,B2258,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2258,D2246:D2257,B2246:B2257))","v":62178.588727933064},{"$f":"IFERROR(IF($B2258<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2258,'TMSIS - elig group'!$H:$H,$B2258,'TMSIS - elig group'!$C:$C,E$1),E2257),0)","v":0.39203888230330963},{"$f":"IFERROR(IF($B2258<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2258,'TMSIS - elig group'!$H:$H,$B2258,'TMSIS - elig group'!$C:$C,F$1),F2257),0)","v":0.36252244639273268},{"$f":"IFERROR(IF($B2258<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2258,'TMSIS - elig group'!$H:$H,$B2258,'TMSIS - elig group'!$C:$C,G$1),G2257),0)","v":0.10054679869123022},{"$f":"IFERROR(IF($B2258<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2258,'TMSIS - elig group'!$H:$H,$B2258,'TMSIS - elig group'!$C:$C,H$1),H2257),0)","v":6.7052933712558369E-2},{"$f":"IFERROR(IF($B2258<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2258,'TMSIS - elig group'!$H:$H,$B2258,'TMSIS - elig group'!$C:$C,I$1),I2257),0)","v":7.7838938900169144E-2},{"$f":"IFERROR(IF($B2258<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2258,'TMSIS - elig group'!$H:$H,$B2258,'TMSIS - elig group'!$C:$C,J$1),J2257),0)","v":0},{"$f":"IFERROR(IF($B2258<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2258,'TMSIS - elig group'!$H:$H,$B2258,'TMSIS - elig group'!$C:$C,K$1),K2257),0)","v":0},true,62178.588727933064,337285,311891,86504,57688,66968,0,0,0]
["Nevada","2025-02-01",{"$f":"IF($B2259<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2259,'CMS monthly enrollment'!C:C,B2259,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2259,C2247:C2258,B2247:B2258))","v":861916.63644967461},{"$f":"IF($B2259<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2259,'CMS monthly enrollment'!C:C,B2259,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2259,D2247:D2258,B2247:B2258))","v":62501.826174240268},{"$f":"IFERROR(IF($B2259<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2259,'TMSIS - elig group'!$H:$H,$B2259,'TMSIS - elig group'!$C:$C,E$1),E2258),0)","v":0.39203888230330963},{"$f":"IFERROR(IF($B2259<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2259,'TMSIS - elig group'!$H:$H,$B2259,'TMSIS - elig group'!$C:$C,F$1),F2258),0)","v":0.36252244639273268},{"$f":"IFERROR(IF($B2259<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2259,'TMSIS - elig group'!$H:$H,$B2259,'TMSIS - elig group'!$C:$C,G$1),G2258),0)","v":0.10054679869123022},{"$f":"IFERROR(IF($B2259<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2259,'TMSIS - elig group'!$H:$H,$B2259,'TMSIS - elig group'!$C:$C,H$1),H2258),0)","v":6.7052933712558369E-2},{"$f":"IFERROR(IF($B2259<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2259,'TMSIS - elig group'!$H:$H,$B2259,'TMSIS - elig group'!$C:$C,I$1),I2258),0)","v":7.7838938900169144E-2},{"$f":"IFERROR(IF($B2259<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2259,'TMSIS - elig group'!$H:$H,$B2259,'TMSIS - elig group'!$C:$C,J$1),J2258),0)","v":0},{"$f":"IFERROR(IF($B2259<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2259,'TMSIS - elig group'!$H:$H,$B2259,'TMSIS - elig group'!$C:$C,K$1),K2258),0)","v":0},true,62501.826174240268,337905,312464,86663,57794,67091,0,0,0]
["Nevada","2025-04-01",{"$f":"IF($B2261<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2261,'CMS monthly enrollment'!C:C,B2261,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2261,C2249:C2260,B2249:B2260))","v":864715.44855172979},{"$f":"IF($B2261<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2261,'CMS monthly enrollment'!C:C,B2261,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2261,D2249:D2260,B2249:B2260))","v":63143.636390642321},{"$f":"IFERROR(IF($B2261<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2261,'TMSIS - elig group'!$H:$H,$B2261,'TMSIS - elig group'!$C:$C,E$1),E2260),0)","v":0.39203888230330963},{"$f":"IFERROR(IF($B2261<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2261,'TMSIS - elig group'!$H:$H,$B2261,'TMSIS - elig group'!$C:$C,F$1),F2260),0)","v":0.36252244639273268},{"$f":"IFERROR(IF($B2261<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2261,'TMSIS - elig group'!$H:$H,$B2261,'TMSIS - elig group'!$C:$C,G$1),G2260),0)","v":0.10054679869123022},{"$f":"IFERROR(IF($B2261<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2261,'TMSIS - elig group'!$H:$H,$B2261,'TMSIS - elig group'!$C:$C,H$1),H2260),0)","v":6.7052933712558369E-2},{"$f":"IFERROR(IF($B2261<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2261,'TMSIS - elig group'!$H:$H,$B2261,'TMSIS - elig group'!$C:$C,I$1),I2260),0)","v":7.7838938900169144E-2},{"$f":"IFERROR(IF($B2261<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2261,'TMSIS - elig group'!$H:$H,$B2261,'TMSIS - elig group'!$C:$C,J$1),J2260),0)","v":0},{"$f":"IFERROR(IF($B2261<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2261,'TMSIS - elig group'!$H:$H,$B2261,'TMSIS - elig group'!$C:$C,K$1),K2260),0)","v":0},true,63143.636390642321,339002,313479,86944,57982,67309,0,0,0]
["New Hampshire","2019-01-01",{"$f":"IF($B2264<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2264,'CMS monthly enrollment'!C:C,B2264,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2264,C2252:C2263,B2252:B2263))","v":168348},{"$f":"IF($B2264<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2264,'CMS monthly enrollment'!C:C,B2264,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2264,D2252:D2263,B2252:B2263))","v":15304},{"$f":"IFERROR(IF($B2264<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2264,'TMSIS - elig group'!$H:$H,$B2264,'TMSIS - elig group'!$C:$C,E$1),E2263),0)","v":0.41696948446597815},{"$f":"IFERROR(IF($B2264<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2264,'TMSIS - elig group'!$H:$H,$B2264,'TMSIS - elig group'!$C:$C,F$1),F2263),0)","v":0.29411577202601047},{"$f":"IFERROR(IF($B2264<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2264,'TMSIS - elig group'!$H:$H,$B2264,'TMSIS - elig group'!$C:$C,G$1),G2263),0)","v":0.10319711844957287},{"$f":"IFERROR(IF($B2264<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2264,'TMSIS - elig group'!$H:$H,$B2264,'TMSIS - elig group'!$C:$C,H$1),H2263),0)","v":8.0374219048833351E-2},{"$f":"IFERROR(IF($B2264<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2264,'TMSIS - elig group'!$H:$H,$B2264,'TMSIS - elig group'!$C:$C,I$1),I2263),0)","v":0.10534340600960516},{"$f":"IFERROR(IF($B2264<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2264,'TMSIS - elig group'!$H:$H,$B2264,'TMSIS - elig group'!$C:$C,J$1),J2263),0)","v":0},{"$f":"IFERROR(IF($B2264<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2264,'TMSIS - elig group'!$H:$H,$B2264,'TMSIS - elig group'!$C:$C,K$1),K2263),0)","v":0},true,15304,70196,49514,17373,13531,17734,0,0,0]
["New Hampshire","2019-05-01",{"$f":"IF($B2268<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2268,'CMS monthly enrollment'!C:C,B2268,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2268,C2256:C2267,B2256:B2267))","v":164925},{"$f":"IF($B2268<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2268,'CMS monthly enrollment'!C:C,B2268,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2268,D2256:D2267,B2256:B2267))","v":14846},{"$f":"IFERROR(IF($B2268<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2268,'TMSIS - elig group'!$H:$H,$B2268,'TMSIS - elig group'!$C:$C,E$1),E2267),0)","v":0.41872357429436952},{"$f":"IFERROR(IF($B2268<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2268,'TMSIS - elig group'!$H:$H,$B2268,'TMSIS - elig group'!$C:$C,F$1),F2267),0)","v":0.2890074464466032},{"$f":"IFERROR(IF($B2268<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2268,'TMSIS - elig group'!$H:$H,$B2268,'TMSIS - elig group'!$C:$C,G$1),G2267),0)","v":0.10253848770715324},{"$f":"IFERROR(IF($B2268<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2268,'TMSIS - elig group'!$H:$H,$B2268,'TMSIS - elig group'!$C:$C,H$1),H2267),0)","v":8.2278105071035543E-2},{"$f":"IFERROR(IF($B2268<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2268,'TMSIS - elig group'!$H:$H,$B2268,'TMSIS - elig group'!$C:$C,I$1),I2267),0)","v":0.10745238648083849},{"$f":"IFERROR(IF($B2268<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2268,'TMSIS - elig group'!$H:$H,$B2268,'TMSIS - elig group'!$C:$C,J$1),J2267),0)","v":0},{"$f":"IFERROR(IF($B2268<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2268,'TMSIS - elig group'!$H:$H,$B2268,'TMSIS - elig group'!$C:$C,K$1),K2267),0)","v":0},true,14846,69058,47665,16911,13570,17722,0,0,0]
["New Hampshire","2019-07-01",{"$f":"IF($B2270<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2270,'CMS monthly enrollment'!C:C,B2270,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2270,C2258:C2269,B2258:B2269))","v":163979},{"$f":"IF($B2270<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2270,'CMS monthly enrollment'!C:C,B2270,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2270,D2258:D2269,B2258:B2269))","v":14782},{"$f":"IFERROR(IF($B2270<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2270,'TMSIS - elig group'!$H:$H,$B2270,'TMSIS - elig group'!$C:$C,E$1),E2269),0)","v":0.41869735217823989},{"$f":"IFERROR(IF($B2270<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2270,'TMSIS - elig group'!$H:$H,$B2270,'TMSIS - elig group'!$C:$C,F$1),F2269),0)","v":0.2885141418371065},{"$f":"IFERROR(IF($B2270<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2270,'TMSIS - elig group'!$H:$H,$B2270,'TMSIS - elig group'!$C:$C,G$1),G2269),0)","v":0.10125783769380109},{"$f":"IFERROR(IF($B2270<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2270,'TMSIS - elig group'!$H:$H,$B2270,'TMSIS - elig group'!$C:$C,H$1),H2269),0)","v":8.3279405286942526E-2},{"$f":"IFERROR(IF($B2270<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2270,'TMSIS - elig group'!$H:$H,$B2270,'TMSIS - elig group'!$C:$C,I$1),I2269),0)","v":0.10825126300391001},{"$f":"IFERROR(IF($B2270<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2270,'TMSIS - elig group'!$H:$H,$B2270,'TMSIS - elig group'!$C:$C,J$1),J2269),0)","v":0},{"$f":"IFERROR(IF($B2270<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2270,'TMSIS - elig group'!$H:$H,$B2270,'TMSIS - elig group'!$C:$C,K$1),K2269),0)","v":0},true,14782,68658,47310,16604,13656,17751,0,0,0]
["New Hampshire","2019-10-01",{"$f":"IF($B2273<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2273,'CMS monthly enrollment'!C:C,B2273,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2273,C2261:C2272,B2261:B2272))","v":163908},{"$f":"IF($B2273<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2273,'CMS monthly enrollment'!C:C,B2273,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2273,D2261:D2272,B2261:B2272))","v":15068},{"$f":"IFERROR(IF($B2273<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2273,'TMSIS - elig group'!$H:$H,$B2273,'TMSIS - elig group'!$C:$C,E$1),E2272),0)","v":0.41632093784493585},{"$f":"IFERROR(IF($B2273<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2273,'TMSIS - elig group'!$H:$H,$B2273,'TMSIS - elig group'!$C:$C,F$1),F2272),0)","v":0.2896237854179467},{"$f":"IFERROR(IF($B2273<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2273,'TMSIS - elig group'!$H:$H,$B2273,'TMSIS - elig group'!$C:$C,G$1),G2272),0)","v":0.10079331850732147},{"$f":"IFERROR(IF($B2273<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2273,'TMSIS - elig group'!$H:$H,$B2273,'TMSIS - elig group'!$C:$C,H$1),H2272),0)","v":8.4225522127550828E-2},{"$f":"IFERROR(IF($B2273<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2273,'TMSIS - elig group'!$H:$H,$B2273,'TMSIS - elig group'!$C:$C,I$1),I2272),0)","v":0.1090364361022451},{"$f":"IFERROR(IF($B2273<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2273,'TMSIS - elig group'!$H:$H,$B2273,'TMSIS - elig group'!$C:$C,J$1),J2272),0)","v":0},{"$f":"IFERROR(IF($B2273<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2273,'TMSIS - elig group'!$H:$H,$B2273,'TMSIS - elig group'!$C:$C,K$1),K2272),0)","v":0},true,15068,68238,47472,16521,13805,17872,0,0,0]
["New Hampshire","2020-02-01",{"$f":"IF($B2277<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2277,'CMS monthly enrollment'!C:C,B2277,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2277,C2265:C2276,B2265:B2276))","v":166220},{"$f":"IF($B2277<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2277,'CMS monthly enrollment'!C:C,B2277,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2277,D2265:D2276,B2265:B2276))","v":15506},{"$f":"IFERROR(IF($B2277<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2277,'TMSIS - elig group'!$H:$H,$B2277,'TMSIS - elig group'!$C:$C,E$1),E2276),0)","v":0.40723964820896086},{"$f":"IFERROR(IF($B2277<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2277,'TMSIS - elig group'!$H:$H,$B2277,'TMSIS - elig group'!$C:$C,F$1),F2276),0)","v":0.29901699101110268},{"$f":"IFERROR(IF($B2277<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2277,'TMSIS - elig group'!$H:$H,$B2277,'TMSIS - elig group'!$C:$C,G$1),G2276),0)","v":7.0255754889431712E-2},{"$f":"IFERROR(IF($B2277<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2277,'TMSIS - elig group'!$H:$H,$B2277,'TMSIS - elig group'!$C:$C,H$1),H2276),0)","v":8.3601598265849203E-2},{"$f":"IFERROR(IF($B2277<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2277,'TMSIS - elig group'!$H:$H,$B2277,'TMSIS - elig group'!$C:$C,I$1),I2276),0)","v":0.13988600762465556},{"$f":"IFERROR(IF($B2277<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2277,'TMSIS - elig group'!$H:$H,$B2277,'TMSIS - elig group'!$C:$C,J$1),J2276),0)","v":0},{"$f":"IFERROR(IF($B2277<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2277,'TMSIS - elig group'!$H:$H,$B2277,'TMSIS - elig group'!$C:$C,K$1),K2276),0)","v":0},true,15506,67691,49703,11678,13896,23252,0,0,0]
["New Hampshire","2020-04-01",{"$f":"IF($B2279<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2279,'CMS monthly enrollment'!C:C,B2279,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2279,C2267:C2278,B2267:B2278))","v":174388},{"$f":"IF($B2279<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2279,'CMS monthly enrollment'!C:C,B2279,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2279,D2267:D2278,B2267:B2278))","v":14909},{"$f":"IFERROR(IF($B2279<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2279,'TMSIS - elig group'!$H:$H,$B2279,'TMSIS - elig group'!$C:$C,E$1),E2278),0)","v":0.40108588558371588},{"$f":"IFERROR(IF($B2279<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2279,'TMSIS - elig group'!$H:$H,$B2279,'TMSIS - elig group'!$C:$C,F$1),F2278),0)","v":0.30224514181498019},{"$f":"IFERROR(IF($B2279<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2279,'TMSIS - elig group'!$H:$H,$B2279,'TMSIS - elig group'!$C:$C,G$1),G2278),0)","v":7.3768945349349094E-2},{"$f":"IFERROR(IF($B2279<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2279,'TMSIS - elig group'!$H:$H,$B2279,'TMSIS - elig group'!$C:$C,H$1),H2278),0)","v":8.148858562354569E-2},{"$f":"IFERROR(IF($B2279<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2279,'TMSIS - elig group'!$H:$H,$B2279,'TMSIS - elig group'!$C:$C,I$1),I2278),0)","v":0.13632790390541474},{"$f":"IFERROR(IF($B2279<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2279,'TMSIS - elig group'!$H:$H,$B2279,'TMSIS - elig group'!$C:$C,J$1),J2278),0)","v":5.0835377229943605E-3},{"$f":"IFERROR(IF($B2279<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2279,'TMSIS - elig group'!$H:$H,$B2279,'TMSIS - elig group'!$C:$C,K$1),K2278),0)","v":0},true,14909,69945,52708,12864,14211,23774,887,0,0]
["New Hampshire","2020-05-01",{"$f":"IF($B2280<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2280,'CMS monthly enrollment'!C:C,B2280,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2280,C2268:C2279,B2268:B2279))","v":177782},{"$f":"IF($B2280<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2280,'CMS monthly enrollment'!C:C,B2280,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2280,D2268:D2279,B2268:B2279))","v":14244},{"$f":"IFERROR(IF($B2280<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2280,'TMSIS - elig group'!$H:$H,$B2280,'TMSIS - elig group'!$C:$C,E$1),E2279),0)","v":0.40100416435883235},{"$f":"IFERROR(IF($B2280<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2280,'TMSIS - elig group'!$H:$H,$B2280,'TMSIS - elig group'!$C:$C,F$1),F2279),0)","v":0.3051726260077543},{"$f":"IFERROR(IF($B2280<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2280,'TMSIS - elig group'!$H:$H,$B2280,'TMSIS - elig group'!$C:$C,G$1),G2279),0)","v":7.3517344657107103E-2},{"$f":"IFERROR(IF($B2280<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2280,'TMSIS - elig group'!$H:$H,$B2280,'TMSIS - elig group'!$C:$C,H$1),H2279),0)","v":7.9871581840933806E-2},{"$f":"IFERROR(IF($B2280<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2280,'TMSIS - elig group'!$H:$H,$B2280,'TMSIS - elig group'!$C:$C,I$1),I2279),0)","v":0.13399286109914457},{"$f":"IFERROR(IF($B2280<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2280,'TMSIS - elig group'!$H:$H,$B2280,'TMSIS - elig group'!$C:$C,J$1),J2279),0)","v":6.4414220362278701E-3},{"$f":"IFERROR(IF($B2280<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2280,'TMSIS - elig group'!$H:$H,$B2280,'TMSIS - elig group'!$C:$C,K$1),K2279),0)","v":0},true,14244,71291,54254,13070,14200,23822,1145,0,0]
["New Hampshire","2020-08-01",{"$f":"IF($B2283<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2283,'CMS monthly enrollment'!C:C,B2283,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2283,C2271:C2282,B2271:B2282))","v":185570},{"$f":"IF($B2283<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2283,'CMS monthly enrollment'!C:C,B2283,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2283,D2271:D2282,B2271:B2282))","v":14996},{"$f":"IFERROR(IF($B2283<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2283,'TMSIS - elig group'!$H:$H,$B2283,'TMSIS - elig group'!$C:$C,E$1),E2282),0)","v":0.39313183731399337},{"$f":"IFERROR(IF($B2283<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2283,'TMSIS - elig group'!$H:$H,$B2283,'TMSIS - elig group'!$C:$C,F$1),F2282),0)","v":0.31110113981651732},{"$f":"IFERROR(IF($B2283<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2283,'TMSIS - elig group'!$H:$H,$B2283,'TMSIS - elig group'!$C:$C,G$1),G2282),0)","v":7.458311588866183E-2},{"$f":"IFERROR(IF($B2283<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2283,'TMSIS - elig group'!$H:$H,$B2283,'TMSIS - elig group'!$C:$C,H$1),H2282),0)","v":7.5958504240780753E-2},{"$f":"IFERROR(IF($B2283<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2283,'TMSIS - elig group'!$H:$H,$B2283,'TMSIS - elig group'!$C:$C,I$1),I2282),0)","v":0.12794038032902022},{"$f":"IFERROR(IF($B2283<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2283,'TMSIS - elig group'!$H:$H,$B2283,'TMSIS - elig group'!$C:$C,J$1),J2282),0)","v":1.7285022411026519E-2},{"$f":"IFERROR(IF($B2283<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2283,'TMSIS - elig group'!$H:$H,$B2283,'TMSIS - elig group'!$C:$C,K$1),K2282),0)","v":0},true,14996,72953,57731,13840,14096,23742,3208,0,0]
["New Hampshire","2020-11-01",{"$f":"IF($B2286<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2286,'CMS monthly enrollment'!C:C,B2286,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2286,C2274:C2285,B2274:B2285))","v":193394},{"$f":"IF($B2286<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2286,'CMS monthly enrollment'!C:C,B2286,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2286,D2274:D2285,B2274:B2285))","v":16401},{"$f":"IFERROR(IF($B2286<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2286,'TMSIS - elig group'!$H:$H,$B2286,'TMSIS - elig group'!$C:$C,E$1),E2285),0)","v":0.37827422894767243},{"$f":"IFERROR(IF($B2286<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2286,'TMSIS - elig group'!$H:$H,$B2286,'TMSIS - elig group'!$C:$C,F$1),F2285),0)","v":0.31881714219706597},{"$f":"IFERROR(IF($B2286<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2286,'TMSIS - elig group'!$H:$H,$B2286,'TMSIS - elig group'!$C:$C,G$1),G2285),0)","v":7.7403257479496362E-2},{"$f":"IFERROR(IF($B2286<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2286,'TMSIS - elig group'!$H:$H,$B2286,'TMSIS - elig group'!$C:$C,H$1),H2285),0)","v":7.2778098648492551E-2},{"$f":"IFERROR(IF($B2286<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2286,'TMSIS - elig group'!$H:$H,$B2286,'TMSIS - elig group'!$C:$C,I$1),I2285),0)","v":0.1217881483192792},{"$f":"IFERROR(IF($B2286<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2286,'TMSIS - elig group'!$H:$H,$B2286,'TMSIS - elig group'!$C:$C,J$1),J2285),0)","v":3.093912440799353E-2},{"$f":"IFERROR(IF($B2286<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2286,'TMSIS - elig group'!$H:$H,$B2286,'TMSIS - elig group'!$C:$C,K$1),K2285),0)","v":0},true,16401,73156,61657,14969,14075,23553,5983,0,0]
["New Hampshire","2021-03-01",{"$f":"IF($B2290<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2290,'CMS monthly enrollment'!C:C,B2290,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2290,C2278:C2289,B2278:B2289))","v":201358},{"$f":"IF($B2290<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2290,'CMS monthly enrollment'!C:C,B2290,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2290,D2278:D2289,B2278:B2289))","v":17641},{"$f":"IFERROR(IF($B2290<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2290,'TMSIS - elig group'!$H:$H,$B2290,'TMSIS - elig group'!$C:$C,E$1),E2289),0)","v":0.37432730080156223},{"$f":"IFERROR(IF($B2290<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2290,'TMSIS - elig group'!$H:$H,$B2290,'TMSIS - elig group'!$C:$C,F$1),F2289),0)","v":0.32433070687345306},{"$f":"IFERROR(IF($B2290<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2290,'TMSIS - elig group'!$H:$H,$B2290,'TMSIS - elig group'!$C:$C,G$1),G2289),0)","v":7.7672063398351462E-2},{"$f":"IFERROR(IF($B2290<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2290,'TMSIS - elig group'!$H:$H,$B2290,'TMSIS - elig group'!$C:$C,H$1),H2289),0)","v":7.1777288312631984E-2},{"$f":"IFERROR(IF($B2290<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2290,'TMSIS - elig group'!$H:$H,$B2290,'TMSIS - elig group'!$C:$C,I$1),I2289),0)","v":0.11965303481005472},{"$f":"IFERROR(IF($B2290<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2290,'TMSIS - elig group'!$H:$H,$B2290,'TMSIS - elig group'!$C:$C,J$1),J2289),0)","v":3.2239605803946504E-2},{"$f":"IFERROR(IF($B2290<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2290,'TMSIS - elig group'!$H:$H,$B2290,'TMSIS - elig group'!$C:$C,K$1),K2289),0)","v":0},true,17641,75374,65307,15640,14453,24093,6492,0,0]
["New Hampshire","2021-05-01",{"$f":"IF($B2292<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2292,'CMS monthly enrollment'!C:C,B2292,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2292,C2280:C2291,B2280:B2291))","v":203521},{"$f":"IF($B2292<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2292,'CMS monthly enrollment'!C:C,B2292,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2292,D2280:D2291,B2280:B2291))","v":18520},{"$f":"IFERROR(IF($B2292<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2292,'TMSIS - elig group'!$H:$H,$B2292,'TMSIS - elig group'!$C:$C,E$1),E2291),0)","v":0.37432730080156223},{"$f":"IFERROR(IF($B2292<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2292,'TMSIS - elig group'!$H:$H,$B2292,'TMSIS - elig group'!$C:$C,F$1),F2291),0)","v":0.32433070687345306},{"$f":"IFERROR(IF($B2292<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2292,'TMSIS - elig group'!$H:$H,$B2292,'TMSIS - elig group'!$C:$C,G$1),G2291),0)","v":7.7672063398351462E-2},{"$f":"IFERROR(IF($B2292<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2292,'TMSIS - elig group'!$H:$H,$B2292,'TMSIS - elig group'!$C:$C,H$1),H2291),0)","v":7.1777288312631984E-2},{"$f":"IFERROR(IF($B2292<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2292,'TMSIS - elig group'!$H:$H,$B2292,'TMSIS - elig group'!$C:$C,I$1),I2291),0)","v":0.11965303481005472},{"$f":"IFERROR(IF($B2292<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2292,'TMSIS - elig group'!$H:$H,$B2292,'TMSIS - elig group'!$C:$C,J$1),J2291),0)","v":3.2239605803946504E-2},{"$f":"IFERROR(IF($B2292<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2292,'TMSIS - elig group'!$H:$H,$B2292,'TMSIS - elig group'!$C:$C,K$1),K2291),0)","v":0},true,18520,76183,66008,15808,14608,24352,6561,0,0]
["New Hampshire","2021-09-01",{"$f":"IF($B2296<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2296,'CMS monthly enrollment'!C:C,B2296,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2296,C2284:C2295,B2284:B2295))","v":210338},{"$f":"IF($B2296<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2296,'CMS monthly enrollment'!C:C,B2296,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2296,D2284:D2295,B2284:B2295))","v":19747},{"$f":"IFERROR(IF($B2296<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2296,'TMSIS - elig group'!$H:$H,$B2296,'TMSIS - elig group'!$C:$C,E$1),E2295),0)","v":0.37432730080156223},{"$f":"IFERROR(IF($B2296<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2296,'TMSIS - elig group'!$H:$H,$B2296,'TMSIS - elig group'!$C:$C,F$1),F2295),0)","v":0.32433070687345306},{"$f":"IFERROR(IF($B2296<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2296,'TMSIS - elig group'!$H:$H,$B2296,'TMSIS - elig group'!$C:$C,G$1),G2295),0)","v":7.7672063398351462E-2},{"$f":"IFERROR(IF($B2296<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2296,'TMSIS - elig group'!$H:$H,$B2296,'TMSIS - elig group'!$C:$C,H$1),H2295),0)","v":7.1777288312631984E-2},{"$f":"IFERROR(IF($B2296<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2296,'TMSIS - elig group'!$H:$H,$B2296,'TMSIS - elig group'!$C:$C,I$1),I2295),0)","v":0.11965303481005472},{"$f":"IFERROR(IF($B2296<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2296,'TMSIS - elig group'!$H:$H,$B2296,'TMSIS - elig group'!$C:$C,J$1),J2295),0)","v":3.2239605803946504E-2},{"$f":"IFERROR(IF($B2296<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2296,'TMSIS - elig group'!$H:$H,$B2296,'TMSIS - elig group'!$C:$C,K$1),K2295),0)","v":0},true,19747,78735,68219,16337,15097,25168,6781,0,0]
["New Hampshire","2021-12-01",{"$f":"IF($B2299<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2299,'CMS monthly enrollment'!C:C,B2299,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2299,C2287:C2298,B2287:B2298))","v":215170},{"$f":"IF($B2299<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2299,'CMS monthly enrollment'!C:C,B2299,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2299,D2287:D2298,B2287:B2298))","v":21025},{"$f":"IFERROR(IF($B2299<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2299,'TMSIS - elig group'!$H:$H,$B2299,'TMSIS - elig group'!$C:$C,E$1),E2298),0)","v":0.37432730080156223},{"$f":"IFERROR(IF($B2299<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2299,'TMSIS - elig group'!$H:$H,$B2299,'TMSIS - elig group'!$C:$C,F$1),F2298),0)","v":0.32433070687345306},{"$f":"IFERROR(IF($B2299<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2299,'TMSIS - elig group'!$H:$H,$B2299,'TMSIS - elig group'!$C:$C,G$1),G2298),0)","v":7.7672063398351462E-2},{"$f":"IFERROR(IF($B2299<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2299,'TMSIS - elig group'!$H:$H,$B2299,'TMSIS - elig group'!$C:$C,H$1),H2298),0)","v":7.1777288312631984E-2},{"$f":"IFERROR(IF($B2299<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2299,'TMSIS - elig group'!$H:$H,$B2299,'TMSIS - elig group'!$C:$C,I$1),I2298),0)","v":0.11965303481005472},{"$f":"IFERROR(IF($B2299<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2299,'TMSIS - elig group'!$H:$H,$B2299,'TMSIS - elig group'!$C:$C,J$1),J2298),0)","v":3.2239605803946504E-2},{"$f":"IFERROR(IF($B2299<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2299,'TMSIS - elig group'!$H:$H,$B2299,'TMSIS - elig group'!$C:$C,K$1),K2298),0)","v":0},true,21025,80544,69786,16713,15444,25746,6937,0,0]
["New Hampshire","2022-02-01",{"$f":"IF($B2301<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2301,'CMS monthly enrollment'!C:C,B2301,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2301,C2289:C2300,B2289:B2300))","v":216828},{"$f":"IF($B2301<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2301,'CMS monthly enrollment'!C:C,B2301,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2301,D2289:D2300,B2289:B2300))","v":21693},{"$f":"IFERROR(IF($B2301<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2301,'TMSIS - elig group'!$H:$H,$B2301,'TMSIS - elig group'!$C:$C,E$1),E2300),0)","v":0.37432730080156223},{"$f":"IFERROR(IF($B2301<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2301,'TMSIS - elig group'!$H:$H,$B2301,'TMSIS - elig group'!$C:$C,F$1),F2300),0)","v":0.32433070687345306},{"$f":"IFERROR(IF($B2301<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2301,'TMSIS - elig group'!$H:$H,$B2301,'TMSIS - elig group'!$C:$C,G$1),G2300),0)","v":7.7672063398351462E-2},{"$f":"IFERROR(IF($B2301<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2301,'TMSIS - elig group'!$H:$H,$B2301,'TMSIS - elig group'!$C:$C,H$1),H2300),0)","v":7.1777288312631984E-2},{"$f":"IFERROR(IF($B2301<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2301,'TMSIS - elig group'!$H:$H,$B2301,'TMSIS - elig group'!$C:$C,I$1),I2300),0)","v":0.11965303481005472},{"$f":"IFERROR(IF($B2301<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2301,'TMSIS - elig group'!$H:$H,$B2301,'TMSIS - elig group'!$C:$C,J$1),J2300),0)","v":3.2239605803946504E-2},{"$f":"IFERROR(IF($B2301<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2301,'TMSIS - elig group'!$H:$H,$B2301,'TMSIS - elig group'!$C:$C,K$1),K2300),0)","v":0},true,21693,81165,70324,16841,15563,25944,6990,0,0]
["New Hampshire","2022-03-01",{"$f":"IF($B2302<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2302,'CMS monthly enrollment'!C:C,B2302,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2302,C2290:C2301,B2290:B2301))","v":217660},{"$f":"IF($B2302<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2302,'CMS monthly enrollment'!C:C,B2302,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2302,D2290:D2301,B2290:B2301))","v":21480},{"$f":"IFERROR(IF($B2302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2302,'TMSIS - elig group'!$H:$H,$B2302,'TMSIS - elig group'!$C:$C,E$1),E2301),0)","v":0.37432730080156223},{"$f":"IFERROR(IF($B2302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2302,'TMSIS - elig group'!$H:$H,$B2302,'TMSIS - elig group'!$C:$C,F$1),F2301),0)","v":0.32433070687345306},{"$f":"IFERROR(IF($B2302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2302,'TMSIS - elig group'!$H:$H,$B2302,'TMSIS - elig group'!$C:$C,G$1),G2301),0)","v":7.7672063398351462E-2},{"$f":"IFERROR(IF($B2302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2302,'TMSIS - elig group'!$H:$H,$B2302,'TMSIS - elig group'!$C:$C,H$1),H2301),0)","v":7.1777288312631984E-2},{"$f":"IFERROR(IF($B2302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2302,'TMSIS - elig group'!$H:$H,$B2302,'TMSIS - elig group'!$C:$C,I$1),I2301),0)","v":0.11965303481005472},{"$f":"IFERROR(IF($B2302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2302,'TMSIS - elig group'!$H:$H,$B2302,'TMSIS - elig group'!$C:$C,J$1),J2301),0)","v":3.2239605803946504E-2},{"$f":"IFERROR(IF($B2302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2302,'TMSIS - elig group'!$H:$H,$B2302,'TMSIS - elig group'!$C:$C,K$1),K2301),0)","v":0},true,21480,81476,70594,16906,15623,26044,7017,0,0]
["New Hampshire","2022-06-01",{"$f":"IF($B2305<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2305,'CMS monthly enrollment'!C:C,B2305,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2305,C2293:C2304,B2293:B2304))","v":219585},{"$f":"IF($B2305<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2305,'CMS monthly enrollment'!C:C,B2305,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2305,D2293:D2304,B2293:B2304))","v":22208},{"$f":"IFERROR(IF($B2305<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2305,'TMSIS - elig group'!$H:$H,$B2305,'TMSIS - elig group'!$C:$C,E$1),E2304),0)","v":0.37432730080156223},{"$f":"IFERROR(IF($B2305<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2305,'TMSIS - elig group'!$H:$H,$B2305,'TMSIS - elig group'!$C:$C,F$1),F2304),0)","v":0.32433070687345306},{"$f":"IFERROR(IF($B2305<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2305,'TMSIS - elig group'!$H:$H,$B2305,'TMSIS - elig group'!$C:$C,G$1),G2304),0)","v":7.7672063398351462E-2},{"$f":"IFERROR(IF($B2305<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2305,'TMSIS - elig group'!$H:$H,$B2305,'TMSIS - elig group'!$C:$C,H$1),H2304),0)","v":7.1777288312631984E-2},{"$f":"IFERROR(IF($B2305<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2305,'TMSIS - elig group'!$H:$H,$B2305,'TMSIS - elig group'!$C:$C,I$1),I2304),0)","v":0.11965303481005472},{"$f":"IFERROR(IF($B2305<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2305,'TMSIS - elig group'!$H:$H,$B2305,'TMSIS - elig group'!$C:$C,J$1),J2304),0)","v":3.2239605803946504E-2},{"$f":"IFERROR(IF($B2305<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2305,'TMSIS - elig group'!$H:$H,$B2305,'TMSIS - elig group'!$C:$C,K$1),K2304),0)","v":0},true,22208,82197,71218,17056,15761,26274,7079,0,0]
["New Hampshire","2022-09-01",{"$f":"IF($B2308<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2308,'CMS monthly enrollment'!C:C,B2308,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2308,C2296:C2307,B2296:B2307))","v":221472},{"$f":"IF($B2308<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2308,'CMS monthly enrollment'!C:C,B2308,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2308,D2296:D2307,B2296:B2307))","v":23176},{"$f":"IFERROR(IF($B2308<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2308,'TMSIS - elig group'!$H:$H,$B2308,'TMSIS - elig group'!$C:$C,E$1),E2307),0)","v":0.37432730080156223},{"$f":"IFERROR(IF($B2308<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2308,'TMSIS - elig group'!$H:$H,$B2308,'TMSIS - elig group'!$C:$C,F$1),F2307),0)","v":0.32433070687345306},{"$f":"IFERROR(IF($B2308<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2308,'TMSIS - elig group'!$H:$H,$B2308,'TMSIS - elig group'!$C:$C,G$1),G2307),0)","v":7.7672063398351462E-2},{"$f":"IFERROR(IF($B2308<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2308,'TMSIS - elig group'!$H:$H,$B2308,'TMSIS - elig group'!$C:$C,H$1),H2307),0)","v":7.1777288312631984E-2},{"$f":"IFERROR(IF($B2308<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2308,'TMSIS - elig group'!$H:$H,$B2308,'TMSIS - elig group'!$C:$C,I$1),I2307),0)","v":0.11965303481005472},{"$f":"IFERROR(IF($B2308<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2308,'TMSIS - elig group'!$H:$H,$B2308,'TMSIS - elig group'!$C:$C,J$1),J2307),0)","v":3.2239605803946504E-2},{"$f":"IFERROR(IF($B2308<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2308,'TMSIS - elig group'!$H:$H,$B2308,'TMSIS - elig group'!$C:$C,K$1),K2307),0)","v":0},true,23176,82903,71830,17202,15897,26500,7140,0,0]
["New Hampshire","2022-12-01",{"$f":"IF($B2311<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2311,'CMS monthly enrollment'!C:C,B2311,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2311,C2299:C2310,B2299:B2310))","v":225619},{"$f":"IF($B2311<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2311,'CMS monthly enrollment'!C:C,B2311,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2311,D2299:D2310,B2299:B2310))","v":24287},{"$f":"IFERROR(IF($B2311<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2311,'TMSIS - elig group'!$H:$H,$B2311,'TMSIS - elig group'!$C:$C,E$1),E2310),0)","v":0.37432730080156223},{"$f":"IFERROR(IF($B2311<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2311,'TMSIS - elig group'!$H:$H,$B2311,'TMSIS - elig group'!$C:$C,F$1),F2310),0)","v":0.32433070687345306},{"$f":"IFERROR(IF($B2311<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2311,'TMSIS - elig group'!$H:$H,$B2311,'TMSIS - elig group'!$C:$C,G$1),G2310),0)","v":7.7672063398351462E-2},{"$f":"IFERROR(IF($B2311<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2311,'TMSIS - elig group'!$H:$H,$B2311,'TMSIS - elig group'!$C:$C,H$1),H2310),0)","v":7.1777288312631984E-2},{"$f":"IFERROR(IF($B2311<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2311,'TMSIS - elig group'!$H:$H,$B2311,'TMSIS - elig group'!$C:$C,I$1),I2310),0)","v":0.11965303481005472},{"$f":"IFERROR(IF($B2311<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2311,'TMSIS - elig group'!$H:$H,$B2311,'TMSIS - elig group'!$C:$C,J$1),J2310),0)","v":3.2239605803946504E-2},{"$f":"IFERROR(IF($B2311<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2311,'TMSIS - elig group'!$H:$H,$B2311,'TMSIS - elig group'!$C:$C,K$1),K2310),0)","v":0},true,24287,84455,73175,17524,16194,26996,7274,0,0]
["New Hampshire","2023-03-01",{"$f":"IF($B2314<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2314,'CMS monthly enrollment'!C:C,B2314,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2314,C2302:C2313,B2302:B2313))","v":227018.55520671757},{"$f":"IF($B2314<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2314,'CMS monthly enrollment'!C:C,B2314,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2314,D2302:D2313,B2302:B2313))","v":25101.079050653672},{"$f":"IFERROR(IF($B2314<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2314,'TMSIS - elig group'!$H:$H,$B2314,'TMSIS - elig group'!$C:$C,E$1),E2313),0)","v":0.37432730080156223},{"$f":"IFERROR(IF($B2314<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2314,'TMSIS - elig group'!$H:$H,$B2314,'TMSIS - elig group'!$C:$C,F$1),F2313),0)","v":0.32433070687345306},{"$f":"IFERROR(IF($B2314<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2314,'TMSIS - elig group'!$H:$H,$B2314,'TMSIS - elig group'!$C:$C,G$1),G2313),0)","v":7.7672063398351462E-2},{"$f":"IFERROR(IF($B2314<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2314,'TMSIS - elig group'!$H:$H,$B2314,'TMSIS - elig group'!$C:$C,H$1),H2313),0)","v":7.1777288312631984E-2},{"$f":"IFERROR(IF($B2314<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2314,'TMSIS - elig group'!$H:$H,$B2314,'TMSIS - elig group'!$C:$C,I$1),I2313),0)","v":0.11965303481005472},{"$f":"IFERROR(IF($B2314<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2314,'TMSIS - elig group'!$H:$H,$B2314,'TMSIS - elig group'!$C:$C,J$1),J2313),0)","v":3.2239605803946504E-2},{"$f":"IFERROR(IF($B2314<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2314,'TMSIS - elig group'!$H:$H,$B2314,'TMSIS - elig group'!$C:$C,K$1),K2313),0)","v":0},true,25101.079050653672,84979,73629,17633,16295,27163,7319,0,0]
["New Hampshire","2023-07-01",{"$f":"IF($B2318<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2318,'CMS monthly enrollment'!C:C,B2318,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2318,C2306:C2317,B2306:B2317))","v":230847.58608559961},{"$f":"IF($B2318<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2318,'CMS monthly enrollment'!C:C,B2318,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2318,D2306:D2317,B2306:B2317))","v":26375.955131748051},{"$f":"IFERROR(IF($B2318<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2318,'TMSIS - elig group'!$H:$H,$B2318,'TMSIS - elig group'!$C:$C,E$1),E2317),0)","v":0.37432730080156223},{"$f":"IFERROR(IF($B2318<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2318,'TMSIS - elig group'!$H:$H,$B2318,'TMSIS - elig group'!$C:$C,F$1),F2317),0)","v":0.32433070687345306},{"$f":"IFERROR(IF($B2318<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2318,'TMSIS - elig group'!$H:$H,$B2318,'TMSIS - elig group'!$C:$C,G$1),G2317),0)","v":7.7672063398351462E-2},{"$f":"IFERROR(IF($B2318<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2318,'TMSIS - elig group'!$H:$H,$B2318,'TMSIS - elig group'!$C:$C,H$1),H2317),0)","v":7.1777288312631984E-2},{"$f":"IFERROR(IF($B2318<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2318,'TMSIS - elig group'!$H:$H,$B2318,'TMSIS - elig group'!$C:$C,I$1),I2317),0)","v":0.11965303481005472},{"$f":"IFERROR(IF($B2318<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2318,'TMSIS - elig group'!$H:$H,$B2318,'TMSIS - elig group'!$C:$C,J$1),J2317),0)","v":3.2239605803946504E-2},{"$f":"IFERROR(IF($B2318<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2318,'TMSIS - elig group'!$H:$H,$B2318,'TMSIS - elig group'!$C:$C,K$1),K2317),0)","v":0},true,26375.955131748051,86413,74871,17930,16570,27622,7442,0,0]
["New Hampshire","2023-08-01",{"$f":"IF($B2319<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2319,'CMS monthly enrollment'!C:C,B2319,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2319,C2307:C2318,B2307:B2318))","v":231793.37054709089},{"$f":"IF($B2319<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2319,'CMS monthly enrollment'!C:C,B2319,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2319,D2307:D2318,B2307:B2318))","v":26708.570882730593},{"$f":"IFERROR(IF($B2319<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2319,'TMSIS - elig group'!$H:$H,$B2319,'TMSIS - elig group'!$C:$C,E$1),E2318),0)","v":0.37432730080156223},{"$f":"IFERROR(IF($B2319<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2319,'TMSIS - elig group'!$H:$H,$B2319,'TMSIS - elig group'!$C:$C,F$1),F2318),0)","v":0.32433070687345306},{"$f":"IFERROR(IF($B2319<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2319,'TMSIS - elig group'!$H:$H,$B2319,'TMSIS - elig group'!$C:$C,G$1),G2318),0)","v":7.7672063398351462E-2},{"$f":"IFERROR(IF($B2319<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2319,'TMSIS - elig group'!$H:$H,$B2319,'TMSIS - elig group'!$C:$C,H$1),H2318),0)","v":7.1777288312631984E-2},{"$f":"IFERROR(IF($B2319<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2319,'TMSIS - elig group'!$H:$H,$B2319,'TMSIS - elig group'!$C:$C,I$1),I2318),0)","v":0.11965303481005472},{"$f":"IFERROR(IF($B2319<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2319,'TMSIS - elig group'!$H:$H,$B2319,'TMSIS - elig group'!$C:$C,J$1),J2318),0)","v":3.2239605803946504E-2},{"$f":"IFERROR(IF($B2319<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2319,'TMSIS - elig group'!$H:$H,$B2319,'TMSIS - elig group'!$C:$C,K$1),K2318),0)","v":0},true,26708.570882730593,86767,75178,18004,16637,27735,7473,0,0]
["New Hampshire","2023-12-01",{"$f":"IF($B2323<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2323,'CMS monthly enrollment'!C:C,B2323,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2323,C2311:C2322,B2311:B2322))","v":235097.3585719103},{"$f":"IF($B2323<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2323,'CMS monthly enrollment'!C:C,B2323,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2323,D2311:D2322,B2311:B2322))","v":27945.677465139015},{"$f":"IFERROR(IF($B2323<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2323,'TMSIS - elig group'!$H:$H,$B2323,'TMSIS - elig group'!$C:$C,E$1),E2322),0)","v":0.37432730080156223},{"$f":"IFERROR(IF($B2323<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2323,'TMSIS - elig group'!$H:$H,$B2323,'TMSIS - elig group'!$C:$C,F$1),F2322),0)","v":0.32433070687345306},{"$f":"IFERROR(IF($B2323<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2323,'TMSIS - elig group'!$H:$H,$B2323,'TMSIS - elig group'!$C:$C,G$1),G2322),0)","v":7.7672063398351462E-2},{"$f":"IFERROR(IF($B2323<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2323,'TMSIS - elig group'!$H:$H,$B2323,'TMSIS - elig group'!$C:$C,H$1),H2322),0)","v":7.1777288312631984E-2},{"$f":"IFERROR(IF($B2323<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2323,'TMSIS - elig group'!$H:$H,$B2323,'TMSIS - elig group'!$C:$C,I$1),I2322),0)","v":0.11965303481005472},{"$f":"IFERROR(IF($B2323<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2323,'TMSIS - elig group'!$H:$H,$B2323,'TMSIS - elig group'!$C:$C,J$1),J2322),0)","v":3.2239605803946504E-2},{"$f":"IFERROR(IF($B2323<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2323,'TMSIS - elig group'!$H:$H,$B2323,'TMSIS - elig group'!$C:$C,K$1),K2322),0)","v":0},true,27945.677465139015,88003,76249,18260,16875,28130,7579,0,0]
["New Hampshire","2024-01-01",{"$f":"IF($B2324<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2324,'CMS monthly enrollment'!C:C,B2324,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2324,C2312:C2323,B2312:B2323))","v":236139.6413313658},{"$f":"IF($B2324<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2324,'CMS monthly enrollment'!C:C,B2324,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2324,D2312:D2323,B2312:B2323))","v":28276.362329400727},{"$f":"IFERROR(IF($B2324<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2324,'TMSIS - elig group'!$H:$H,$B2324,'TMSIS - elig group'!$C:$C,E$1),E2323),0)","v":0.37432730080156223},{"$f":"IFERROR(IF($B2324<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2324,'TMSIS - elig group'!$H:$H,$B2324,'TMSIS - elig group'!$C:$C,F$1),F2323),0)","v":0.32433070687345306},{"$f":"IFERROR(IF($B2324<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2324,'TMSIS - elig group'!$H:$H,$B2324,'TMSIS - elig group'!$C:$C,G$1),G2323),0)","v":7.7672063398351462E-2},{"$f":"IFERROR(IF($B2324<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2324,'TMSIS - elig group'!$H:$H,$B2324,'TMSIS - elig group'!$C:$C,H$1),H2323),0)","v":7.1777288312631984E-2},{"$f":"IFERROR(IF($B2324<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2324,'TMSIS - elig group'!$H:$H,$B2324,'TMSIS - elig group'!$C:$C,I$1),I2323),0)","v":0.11965303481005472},{"$f":"IFERROR(IF($B2324<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2324,'TMSIS - elig group'!$H:$H,$B2324,'TMSIS - elig group'!$C:$C,J$1),J2323),0)","v":3.2239605803946504E-2},{"$f":"IFERROR(IF($B2324<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2324,'TMSIS - elig group'!$H:$H,$B2324,'TMSIS - elig group'!$C:$C,K$1),K2323),0)","v":0},true,28276.362329400727,88394,76587,18341,16949,28255,7613,0,0]
["New Hampshire","2024-04-01",{"$f":"IF($B2327<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2327,'CMS monthly enrollment'!C:C,B2327,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2327,C2315:C2326,B2315:B2326))","v":238812.25415450451},{"$f":"IF($B2327<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2327,'CMS monthly enrollment'!C:C,B2327,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2327,D2315:D2326,B2315:B2326))","v":29221.66588378913},{"$f":"IFERROR(IF($B2327<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2327,'TMSIS - elig group'!$H:$H,$B2327,'TMSIS - elig group'!$C:$C,E$1),E2326),0)","v":0.37432730080156223},{"$f":"IFERROR(IF($B2327<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2327,'TMSIS - elig group'!$H:$H,$B2327,'TMSIS - elig group'!$C:$C,F$1),F2326),0)","v":0.32433070687345306},{"$f":"IFERROR(IF($B2327<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2327,'TMSIS - elig group'!$H:$H,$B2327,'TMSIS - elig group'!$C:$C,G$1),G2326),0)","v":7.7672063398351462E-2},{"$f":"IFERROR(IF($B2327<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2327,'TMSIS - elig group'!$H:$H,$B2327,'TMSIS - elig group'!$C:$C,H$1),H2326),0)","v":7.1777288312631984E-2},{"$f":"IFERROR(IF($B2327<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2327,'TMSIS - elig group'!$H:$H,$B2327,'TMSIS - elig group'!$C:$C,I$1),I2326),0)","v":0.11965303481005472},{"$f":"IFERROR(IF($B2327<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2327,'TMSIS - elig group'!$H:$H,$B2327,'TMSIS - elig group'!$C:$C,J$1),J2326),0)","v":3.2239605803946504E-2},{"$f":"IFERROR(IF($B2327<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2327,'TMSIS - elig group'!$H:$H,$B2327,'TMSIS - elig group'!$C:$C,K$1),K2326),0)","v":0},true,29221.66588378913,89394,77454,18549,17141,28575,7699,0,0]
["New Hampshire","2024-07-01",{"$f":"IF($B2330<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2330,'CMS monthly enrollment'!C:C,B2330,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2330,C2318:C2329,B2318:B2329))","v":241416.4830909248},{"$f":"IF($B2330<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2330,'CMS monthly enrollment'!C:C,B2330,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2330,D2318:D2329,B2318:B2329))","v":30159.894642722735},{"$f":"IFERROR(IF($B2330<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2330,'TMSIS - elig group'!$H:$H,$B2330,'TMSIS - elig group'!$C:$C,E$1),E2329),0)","v":0.37432730080156223},{"$f":"IFERROR(IF($B2330<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2330,'TMSIS - elig group'!$H:$H,$B2330,'TMSIS - elig group'!$C:$C,F$1),F2329),0)","v":0.32433070687345306},{"$f":"IFERROR(IF($B2330<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2330,'TMSIS - elig group'!$H:$H,$B2330,'TMSIS - elig group'!$C:$C,G$1),G2329),0)","v":7.7672063398351462E-2},{"$f":"IFERROR(IF($B2330<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2330,'TMSIS - elig group'!$H:$H,$B2330,'TMSIS - elig group'!$C:$C,H$1),H2329),0)","v":7.1777288312631984E-2},{"$f":"IFERROR(IF($B2330<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2330,'TMSIS - elig group'!$H:$H,$B2330,'TMSIS - elig group'!$C:$C,I$1),I2329),0)","v":0.11965303481005472},{"$f":"IFERROR(IF($B2330<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2330,'TMSIS - elig group'!$H:$H,$B2330,'TMSIS - elig group'!$C:$C,J$1),J2329),0)","v":3.2239605803946504E-2},{"$f":"IFERROR(IF($B2330<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2330,'TMSIS - elig group'!$H:$H,$B2330,'TMSIS - elig group'!$C:$C,K$1),K2329),0)","v":0},true,30159.894642722735,90369,78299,18751,17328,28886,7783,0,0]
["New Hampshire","2024-10-01",{"$f":"IF($B2333<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2333,'CMS monthly enrollment'!C:C,B2333,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2333,C2321:C2332,B2321:B2332))","v":244126.07613795344},{"$f":"IF($B2333<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2333,'CMS monthly enrollment'!C:C,B2333,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2333,D2321:D2332,B2321:B2332))","v":31110.581356516108},{"$f":"IFERROR(IF($B2333<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2333,'TMSIS - elig group'!$H:$H,$B2333,'TMSIS - elig group'!$C:$C,E$1),E2332),0)","v":0.37432730080156223},{"$f":"IFERROR(IF($B2333<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2333,'TMSIS - elig group'!$H:$H,$B2333,'TMSIS - elig group'!$C:$C,F$1),F2332),0)","v":0.32433070687345306},{"$f":"IFERROR(IF($B2333<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2333,'TMSIS - elig group'!$H:$H,$B2333,'TMSIS - elig group'!$C:$C,G$1),G2332),0)","v":7.7672063398351462E-2},{"$f":"IFERROR(IF($B2333<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2333,'TMSIS - elig group'!$H:$H,$B2333,'TMSIS - elig group'!$C:$C,H$1),H2332),0)","v":7.1777288312631984E-2},{"$f":"IFERROR(IF($B2333<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2333,'TMSIS - elig group'!$H:$H,$B2333,'TMSIS - elig group'!$C:$C,I$1),I2332),0)","v":0.11965303481005472},{"$f":"IFERROR(IF($B2333<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2333,'TMSIS - elig group'!$H:$H,$B2333,'TMSIS - elig group'!$C:$C,J$1),J2332),0)","v":3.2239605803946504E-2},{"$f":"IFERROR(IF($B2333<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2333,'TMSIS - elig group'!$H:$H,$B2333,'TMSIS - elig group'!$C:$C,K$1),K2332),0)","v":0},true,31110.581356516108,91383,79178,18962,17523,29210,7871,0,0]
["New Hampshire","2025-01-01",{"$f":"IF($B2336<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2336,'CMS monthly enrollment'!C:C,B2336,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2336,C2324:C2335,B2324:B2335))","v":246794.43657113588},{"$f":"IF($B2336<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2336,'CMS monthly enrollment'!C:C,B2336,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2336,D2324:D2335,B2324:B2335))","v":32059.544945158414},{"$f":"IFERROR(IF($B2336<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2336,'TMSIS - elig group'!$H:$H,$B2336,'TMSIS - elig group'!$C:$C,E$1),E2335),0)","v":0.37432730080156223},{"$f":"IFERROR(IF($B2336<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2336,'TMSIS - elig group'!$H:$H,$B2336,'TMSIS - elig group'!$C:$C,F$1),F2335),0)","v":0.32433070687345306},{"$f":"IFERROR(IF($B2336<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2336,'TMSIS - elig group'!$H:$H,$B2336,'TMSIS - elig group'!$C:$C,G$1),G2335),0)","v":7.7672063398351462E-2},{"$f":"IFERROR(IF($B2336<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2336,'TMSIS - elig group'!$H:$H,$B2336,'TMSIS - elig group'!$C:$C,H$1),H2335),0)","v":7.1777288312631984E-2},{"$f":"IFERROR(IF($B2336<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2336,'TMSIS - elig group'!$H:$H,$B2336,'TMSIS - elig group'!$C:$C,I$1),I2335),0)","v":0.11965303481005472},{"$f":"IFERROR(IF($B2336<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2336,'TMSIS - elig group'!$H:$H,$B2336,'TMSIS - elig group'!$C:$C,J$1),J2335),0)","v":3.2239605803946504E-2},{"$f":"IFERROR(IF($B2336<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2336,'TMSIS - elig group'!$H:$H,$B2336,'TMSIS - elig group'!$C:$C,K$1),K2335),0)","v":0},true,32059.544945158414,92382,80043,19169,17714,29530,7957,0,0]
["New Hampshire","2025-04-01",{"$f":"IF($B2339<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2339,'CMS monthly enrollment'!C:C,B2339,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2339,C2327:C2338,B2327:B2338))","v":249416.8717541059},{"$f":"IF($B2339<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2339,'CMS monthly enrollment'!C:C,B2339,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2339,D2327:D2338,B2327:B2338))","v":32988.856028406939},{"$f":"IFERROR(IF($B2339<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2339,'TMSIS - elig group'!$H:$H,$B2339,'TMSIS - elig group'!$C:$C,E$1),E2338),0)","v":0.37432730080156223},{"$f":"IFERROR(IF($B2339<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2339,'TMSIS - elig group'!$H:$H,$B2339,'TMSIS - elig group'!$C:$C,F$1),F2338),0)","v":0.32433070687345306},{"$f":"IFERROR(IF($B2339<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2339,'TMSIS - elig group'!$H:$H,$B2339,'TMSIS - elig group'!$C:$C,G$1),G2338),0)","v":7.7672063398351462E-2},{"$f":"IFERROR(IF($B2339<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2339,'TMSIS - elig group'!$H:$H,$B2339,'TMSIS - elig group'!$C:$C,H$1),H2338),0)","v":7.1777288312631984E-2},{"$f":"IFERROR(IF($B2339<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2339,'TMSIS - elig group'!$H:$H,$B2339,'TMSIS - elig group'!$C:$C,I$1),I2338),0)","v":0.11965303481005472},{"$f":"IFERROR(IF($B2339<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2339,'TMSIS - elig group'!$H:$H,$B2339,'TMSIS - elig group'!$C:$C,J$1),J2338),0)","v":3.2239605803946504E-2},{"$f":"IFERROR(IF($B2339<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2339,'TMSIS - elig group'!$H:$H,$B2339,'TMSIS - elig group'!$C:$C,K$1),K2338),0)","v":0},true,32988.856028406939,93364,80894,19373,17902,29843,8041,0,0]
["New Jersey","2019-01-01",{"$f":"IF($B2342<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2342,'CMS monthly enrollment'!C:C,B2342,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2342,C2330:C2341,B2330:B2341))","v":1518570},{"$f":"IF($B2342<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2342,'CMS monthly enrollment'!C:C,B2342,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2342,D2330:D2341,B2330:B2341))","v":212242},{"$f":"IFERROR(IF($B2342<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2342,'TMSIS - elig group'!$H:$H,$B2342,'TMSIS - elig group'!$C:$C,E$1),E2341),0)","v":0.38255581728134713},{"$f":"IFERROR(IF($B2342<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2342,'TMSIS - elig group'!$H:$H,$B2342,'TMSIS - elig group'!$C:$C,F$1),F2341),0)","v":0.34375316516513399},{"$f":"IFERROR(IF($B2342<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2342,'TMSIS - elig group'!$H:$H,$B2342,'TMSIS - elig group'!$C:$C,G$1),G2341),0)","v":7.8868123962799727E-2},{"$f":"IFERROR(IF($B2342<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2342,'TMSIS - elig group'!$H:$H,$B2342,'TMSIS - elig group'!$C:$C,H$1),H2341),0)","v":9.289224024869433E-2},{"$f":"IFERROR(IF($B2342<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2342,'TMSIS - elig group'!$H:$H,$B2342,'TMSIS - elig group'!$C:$C,I$1),I2341),0)","v":0.10193065334202482},{"$f":"IFERROR(IF($B2342<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2342,'TMSIS - elig group'!$H:$H,$B2342,'TMSIS - elig group'!$C:$C,J$1),J2341),0)","v":0},{"$f":"IFERROR(IF($B2342<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2342,'TMSIS - elig group'!$H:$H,$B2342,'TMSIS - elig group'!$C:$C,K$1),K2341),0)","v":0},true,212242,580938,522013,119767,141063,154789,0,0,0]
["New Jersey","2019-04-01",{"$f":"IF($B2345<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2345,'CMS monthly enrollment'!C:C,B2345,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2345,C2333:C2344,B2333:B2344))","v":1508835},{"$f":"IF($B2345<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2345,'CMS monthly enrollment'!C:C,B2345,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2345,D2333:D2344,B2333:B2344))","v":218371},{"$f":"IFERROR(IF($B2345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2345,'TMSIS - elig group'!$H:$H,$B2345,'TMSIS - elig group'!$C:$C,E$1),E2344),0)","v":0.38175095482681415},{"$f":"IFERROR(IF($B2345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2345,'TMSIS - elig group'!$H:$H,$B2345,'TMSIS - elig group'!$C:$C,F$1),F2344),0)","v":0.34274858422231003},{"$f":"IFERROR(IF($B2345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2345,'TMSIS - elig group'!$H:$H,$B2345,'TMSIS - elig group'!$C:$C,G$1),G2344),0)","v":7.7396286052943505E-2},{"$f":"IFERROR(IF($B2345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2345,'TMSIS - elig group'!$H:$H,$B2345,'TMSIS - elig group'!$C:$C,H$1),H2344),0)","v":9.4191360463584881E-2},{"$f":"IFERROR(IF($B2345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2345,'TMSIS - elig group'!$H:$H,$B2345,'TMSIS - elig group'!$C:$C,I$1),I2344),0)","v":0.10391281443434743},{"$f":"IFERROR(IF($B2345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2345,'TMSIS - elig group'!$H:$H,$B2345,'TMSIS - elig group'!$C:$C,J$1),J2344),0)","v":0},{"$f":"IFERROR(IF($B2345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2345,'TMSIS - elig group'!$H:$H,$B2345,'TMSIS - elig group'!$C:$C,K$1),K2344),0)","v":0},true,218371,575999,517151,116778,142119,156787,0,0,0]
["New Jersey","2019-05-01",{"$f":"IF($B2346<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2346,'CMS monthly enrollment'!C:C,B2346,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2346,C2334:C2345,B2334:B2345))","v":1505604},{"$f":"IF($B2346<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2346,'CMS monthly enrollment'!C:C,B2346,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2346,D2334:D2345,B2334:B2345))","v":220421},{"$f":"IFERROR(IF($B2346<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2346,'TMSIS - elig group'!$H:$H,$B2346,'TMSIS - elig group'!$C:$C,E$1),E2345),0)","v":0.38119747434280798},{"$f":"IFERROR(IF($B2346<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2346,'TMSIS - elig group'!$H:$H,$B2346,'TMSIS - elig group'!$C:$C,F$1),F2345),0)","v":0.34252921092038263},{"$f":"IFERROR(IF($B2346<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2346,'TMSIS - elig group'!$H:$H,$B2346,'TMSIS - elig group'!$C:$C,G$1),G2345),0)","v":7.6831870998340046E-2},{"$f":"IFERROR(IF($B2346<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2346,'TMSIS - elig group'!$H:$H,$B2346,'TMSIS - elig group'!$C:$C,H$1),H2345),0)","v":9.4854822270647454E-2},{"$f":"IFERROR(IF($B2346<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2346,'TMSIS - elig group'!$H:$H,$B2346,'TMSIS - elig group'!$C:$C,I$1),I2345),0)","v":0.10458662146782191},{"$f":"IFERROR(IF($B2346<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2346,'TMSIS - elig group'!$H:$H,$B2346,'TMSIS - elig group'!$C:$C,J$1),J2345),0)","v":0},{"$f":"IFERROR(IF($B2346<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2346,'TMSIS - elig group'!$H:$H,$B2346,'TMSIS - elig group'!$C:$C,K$1),K2345),0)","v":0},true,220421,573932,515713,115678,142814,157466,0,0,0]
["New Jersey","2019-09-01",{"$f":"IF($B2350<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2350,'CMS monthly enrollment'!C:C,B2350,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2350,C2338:C2349,B2338:B2349))","v":1485954},{"$f":"IF($B2350<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2350,'CMS monthly enrollment'!C:C,B2350,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2350,D2338:D2349,B2338:B2349))","v":225693},{"$f":"IFERROR(IF($B2350<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2350,'TMSIS - elig group'!$H:$H,$B2350,'TMSIS - elig group'!$C:$C,E$1),E2349),0)","v":0.37784869100918561},{"$f":"IFERROR(IF($B2350<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2350,'TMSIS - elig group'!$H:$H,$B2350,'TMSIS - elig group'!$C:$C,F$1),F2349),0)","v":0.34397588831299741},{"$f":"IFERROR(IF($B2350<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2350,'TMSIS - elig group'!$H:$H,$B2350,'TMSIS - elig group'!$C:$C,G$1),G2349),0)","v":7.4316294104828887E-2},{"$f":"IFERROR(IF($B2350<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2350,'TMSIS - elig group'!$H:$H,$B2350,'TMSIS - elig group'!$C:$C,H$1),H2349),0)","v":9.7043657981949652E-2},{"$f":"IFERROR(IF($B2350<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2350,'TMSIS - elig group'!$H:$H,$B2350,'TMSIS - elig group'!$C:$C,I$1),I2349),0)","v":0.10681546859103846},{"$f":"IFERROR(IF($B2350<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2350,'TMSIS - elig group'!$H:$H,$B2350,'TMSIS - elig group'!$C:$C,J$1),J2349),0)","v":0},{"$f":"IFERROR(IF($B2350<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2350,'TMSIS - elig group'!$H:$H,$B2350,'TMSIS - elig group'!$C:$C,K$1),K2349),0)","v":0},true,225693,561466,511132,110431,144202,158723,0,0,0]
["New Jersey","2019-11-01",{"$f":"IF($B2352<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2352,'CMS monthly enrollment'!C:C,B2352,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2352,C2340:C2351,B2340:B2351))","v":1482829},{"$f":"IF($B2352<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2352,'CMS monthly enrollment'!C:C,B2352,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2352,D2340:D2351,B2340:B2351))","v":228509},{"$f":"IFERROR(IF($B2352<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2352,'TMSIS - elig group'!$H:$H,$B2352,'TMSIS - elig group'!$C:$C,E$1),E2351),0)","v":0.37518984736706007},{"$f":"IFERROR(IF($B2352<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2352,'TMSIS - elig group'!$H:$H,$B2352,'TMSIS - elig group'!$C:$C,F$1),F2351),0)","v":0.34757386256954947},{"$f":"IFERROR(IF($B2352<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2352,'TMSIS - elig group'!$H:$H,$B2352,'TMSIS - elig group'!$C:$C,G$1),G2351),0)","v":7.2692247812871466E-2},{"$f":"IFERROR(IF($B2352<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2352,'TMSIS - elig group'!$H:$H,$B2352,'TMSIS - elig group'!$C:$C,H$1),H2351),0)","v":9.7531934114527832E-2},{"$f":"IFERROR(IF($B2352<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2352,'TMSIS - elig group'!$H:$H,$B2352,'TMSIS - elig group'!$C:$C,I$1),I2351),0)","v":0.10701210813599119},{"$f":"IFERROR(IF($B2352<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2352,'TMSIS - elig group'!$H:$H,$B2352,'TMSIS - elig group'!$C:$C,J$1),J2351),0)","v":0},{"$f":"IFERROR(IF($B2352<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2352,'TMSIS - elig group'!$H:$H,$B2352,'TMSIS - elig group'!$C:$C,K$1),K2351),0)","v":0},true,228509,556342,515393,107790,144623,158681,0,0,0]
["New Jersey","2020-02-01",{"$f":"IF($B2355<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2355,'CMS monthly enrollment'!C:C,B2355,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2355,C2343:C2354,B2343:B2354))","v":1470376},{"$f":"IF($B2355<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2355,'CMS monthly enrollment'!C:C,B2355,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2355,D2343:D2354,B2343:B2354))","v":231193},{"$f":"IFERROR(IF($B2355<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2355,'TMSIS - elig group'!$H:$H,$B2355,'TMSIS - elig group'!$C:$C,E$1),E2354),0)","v":0.37328540009012706},{"$f":"IFERROR(IF($B2355<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2355,'TMSIS - elig group'!$H:$H,$B2355,'TMSIS - elig group'!$C:$C,F$1),F2354),0)","v":0.34922618527162547},{"$f":"IFERROR(IF($B2355<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2355,'TMSIS - elig group'!$H:$H,$B2355,'TMSIS - elig group'!$C:$C,G$1),G2354),0)","v":7.1982593372298717E-2},{"$f":"IFERROR(IF($B2355<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2355,'TMSIS - elig group'!$H:$H,$B2355,'TMSIS - elig group'!$C:$C,H$1),H2354),0)","v":9.8326596224080062E-2},{"$f":"IFERROR(IF($B2355<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2355,'TMSIS - elig group'!$H:$H,$B2355,'TMSIS - elig group'!$C:$C,I$1),I2354),0)","v":0.10717922504186872},{"$f":"IFERROR(IF($B2355<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2355,'TMSIS - elig group'!$H:$H,$B2355,'TMSIS - elig group'!$C:$C,J$1),J2354),0)","v":0},{"$f":"IFERROR(IF($B2355<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2355,'TMSIS - elig group'!$H:$H,$B2355,'TMSIS - elig group'!$C:$C,K$1),K2354),0)","v":0},true,231193,548870,513494,105841,144577,157594,0,0,0]
["New Jersey","2020-05-01",{"$f":"IF($B2358<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2358,'CMS monthly enrollment'!C:C,B2358,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2358,C2346:C2357,B2346:B2357))","v":1513202},{"$f":"IF($B2358<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2358,'CMS monthly enrollment'!C:C,B2358,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2358,D2346:D2357,B2346:B2357))","v":240783},{"$f":"IFERROR(IF($B2358<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2358,'TMSIS - elig group'!$H:$H,$B2358,'TMSIS - elig group'!$C:$C,E$1),E2357),0)","v":0.36910869801196144},{"$f":"IFERROR(IF($B2358<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2358,'TMSIS - elig group'!$H:$H,$B2358,'TMSIS - elig group'!$C:$C,F$1),F2357),0)","v":0.35953731446739112},{"$f":"IFERROR(IF($B2358<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2358,'TMSIS - elig group'!$H:$H,$B2358,'TMSIS - elig group'!$C:$C,G$1),G2357),0)","v":7.3839656928970224E-2},{"$f":"IFERROR(IF($B2358<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2358,'TMSIS - elig group'!$H:$H,$B2358,'TMSIS - elig group'!$C:$C,H$1),H2357),0)","v":9.3091628161852305E-2},{"$f":"IFERROR(IF($B2358<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2358,'TMSIS - elig group'!$H:$H,$B2358,'TMSIS - elig group'!$C:$C,I$1),I2357),0)","v":0.10442270242982489},{"$f":"IFERROR(IF($B2358<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2358,'TMSIS - elig group'!$H:$H,$B2358,'TMSIS - elig group'!$C:$C,J$1),J2357),0)","v":0},{"$f":"IFERROR(IF($B2358<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2358,'TMSIS - elig group'!$H:$H,$B2358,'TMSIS - elig group'!$C:$C,K$1),K2357),0)","v":0},true,240783,558536,544053,111734,140866,158013,0,0,0]
["New Jersey","2020-08-01",{"$f":"IF($B2361<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2361,'CMS monthly enrollment'!C:C,B2361,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2361,C2349:C2360,B2349:B2360))","v":1591779},{"$f":"IF($B2361<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2361,'CMS monthly enrollment'!C:C,B2361,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2361,D2349:D2360,B2349:B2360))","v":239853},{"$f":"IFERROR(IF($B2361<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2361,'TMSIS - elig group'!$H:$H,$B2361,'TMSIS - elig group'!$C:$C,E$1),E2360),0)","v":0.36840146075212371},{"$f":"IFERROR(IF($B2361<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2361,'TMSIS - elig group'!$H:$H,$B2361,'TMSIS - elig group'!$C:$C,F$1),F2360),0)","v":0.36615549502745937},{"$f":"IFERROR(IF($B2361<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2361,'TMSIS - elig group'!$H:$H,$B2361,'TMSIS - elig group'!$C:$C,G$1),G2360),0)","v":7.5259838123082165E-2},{"$f":"IFERROR(IF($B2361<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2361,'TMSIS - elig group'!$H:$H,$B2361,'TMSIS - elig group'!$C:$C,H$1),H2360),0)","v":9.0156536815787711E-2},{"$f":"IFERROR(IF($B2361<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2361,'TMSIS - elig group'!$H:$H,$B2361,'TMSIS - elig group'!$C:$C,I$1),I2360),0)","v":0.10002666928154705},{"$f":"IFERROR(IF($B2361<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2361,'TMSIS - elig group'!$H:$H,$B2361,'TMSIS - elig group'!$C:$C,J$1),J2360),0)","v":0},{"$f":"IFERROR(IF($B2361<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2361,'TMSIS - elig group'!$H:$H,$B2361,'TMSIS - elig group'!$C:$C,K$1),K2360),0)","v":0},true,239853,586414,582839,119797,143509,159220,0,0,0]
["New Jersey","2020-11-01",{"$f":"IF($B2364<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2364,'CMS monthly enrollment'!C:C,B2364,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2364,C2352:C2363,B2352:B2363))","v":1657219},{"$f":"IF($B2364<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2364,'CMS monthly enrollment'!C:C,B2364,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2364,D2352:D2363,B2352:B2363))","v":241513},{"$f":"IFERROR(IF($B2364<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2364,'TMSIS - elig group'!$H:$H,$B2364,'TMSIS - elig group'!$C:$C,E$1),E2363),0)","v":0.36572993264666387},{"$f":"IFERROR(IF($B2364<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2364,'TMSIS - elig group'!$H:$H,$B2364,'TMSIS - elig group'!$C:$C,F$1),F2363),0)","v":0.37350557165290571},{"$f":"IFERROR(IF($B2364<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2364,'TMSIS - elig group'!$H:$H,$B2364,'TMSIS - elig group'!$C:$C,G$1),G2363),0)","v":7.5287686066136353E-2},{"$f":"IFERROR(IF($B2364<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2364,'TMSIS - elig group'!$H:$H,$B2364,'TMSIS - elig group'!$C:$C,H$1),H2363),0)","v":8.8572691414396096E-2},{"$f":"IFERROR(IF($B2364<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2364,'TMSIS - elig group'!$H:$H,$B2364,'TMSIS - elig group'!$C:$C,I$1),I2363),0)","v":9.6904118219897917E-2},{"$f":"IFERROR(IF($B2364<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2364,'TMSIS - elig group'!$H:$H,$B2364,'TMSIS - elig group'!$C:$C,J$1),J2363),0)","v":0},{"$f":"IFERROR(IF($B2364<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2364,'TMSIS - elig group'!$H:$H,$B2364,'TMSIS - elig group'!$C:$C,K$1),K2363),0)","v":0},true,241513,606095,618981,124768,146784,160591,0,0,0]
["New Jersey","2021-02-01",{"$f":"IF($B2367<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2367,'CMS monthly enrollment'!C:C,B2367,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2367,C2355:C2366,B2355:B2366))","v":1705772},{"$f":"IF($B2367<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2367,'CMS monthly enrollment'!C:C,B2367,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2367,D2355:D2366,B2355:B2366))","v":241790},{"$f":"IFERROR(IF($B2367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2367,'TMSIS - elig group'!$H:$H,$B2367,'TMSIS - elig group'!$C:$C,E$1),E2366),0)","v":0.36383120343155123},{"$f":"IFERROR(IF($B2367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2367,'TMSIS - elig group'!$H:$H,$B2367,'TMSIS - elig group'!$C:$C,F$1),F2366),0)","v":0.37615244963895095},{"$f":"IFERROR(IF($B2367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2367,'TMSIS - elig group'!$H:$H,$B2367,'TMSIS - elig group'!$C:$C,G$1),G2366),0)","v":7.5821184269251357E-2},{"$f":"IFERROR(IF($B2367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2367,'TMSIS - elig group'!$H:$H,$B2367,'TMSIS - elig group'!$C:$C,H$1),H2366),0)","v":8.8173251373456218E-2},{"$f":"IFERROR(IF($B2367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2367,'TMSIS - elig group'!$H:$H,$B2367,'TMSIS - elig group'!$C:$C,I$1),I2366),0)","v":9.6021911286790218E-2},{"$f":"IFERROR(IF($B2367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2367,'TMSIS - elig group'!$H:$H,$B2367,'TMSIS - elig group'!$C:$C,J$1),J2366),0)","v":0},{"$f":"IFERROR(IF($B2367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2367,'TMSIS - elig group'!$H:$H,$B2367,'TMSIS - elig group'!$C:$C,K$1),K2366),0)","v":0},true,241790,620613,641630,129334,150403,163791,0,0,0]
["New Jersey","2021-03-01",{"$f":"IF($B2368<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2368,'CMS monthly enrollment'!C:C,B2368,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2368,C2356:C2367,B2356:B2367))","v":1716964},{"$f":"IF($B2368<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2368,'CMS monthly enrollment'!C:C,B2368,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2368,D2356:D2367,B2356:B2367))","v":240975},{"$f":"IFERROR(IF($B2368<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2368,'TMSIS - elig group'!$H:$H,$B2368,'TMSIS - elig group'!$C:$C,E$1),E2367),0)","v":0.36383120343155123},{"$f":"IFERROR(IF($B2368<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2368,'TMSIS - elig group'!$H:$H,$B2368,'TMSIS - elig group'!$C:$C,F$1),F2367),0)","v":0.37615244963895095},{"$f":"IFERROR(IF($B2368<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2368,'TMSIS - elig group'!$H:$H,$B2368,'TMSIS - elig group'!$C:$C,G$1),G2367),0)","v":7.5821184269251357E-2},{"$f":"IFERROR(IF($B2368<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2368,'TMSIS - elig group'!$H:$H,$B2368,'TMSIS - elig group'!$C:$C,H$1),H2367),0)","v":8.8173251373456218E-2},{"$f":"IFERROR(IF($B2368<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2368,'TMSIS - elig group'!$H:$H,$B2368,'TMSIS - elig group'!$C:$C,I$1),I2367),0)","v":9.6021911286790218E-2},{"$f":"IFERROR(IF($B2368<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2368,'TMSIS - elig group'!$H:$H,$B2368,'TMSIS - elig group'!$C:$C,J$1),J2367),0)","v":0},{"$f":"IFERROR(IF($B2368<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2368,'TMSIS - elig group'!$H:$H,$B2368,'TMSIS - elig group'!$C:$C,K$1),K2367),0)","v":0},true,240975,624685,645840,130182,151390,164866,0,0,0]
["New Jersey","2021-05-01",{"$f":"IF($B2370<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2370,'CMS monthly enrollment'!C:C,B2370,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2370,C2358:C2369,B2358:B2369))","v":1743938},{"$f":"IF($B2370<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2370,'CMS monthly enrollment'!C:C,B2370,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2370,D2358:D2369,B2358:B2369))","v":242027},{"$f":"IFERROR(IF($B2370<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2370,'TMSIS - elig group'!$H:$H,$B2370,'TMSIS - elig group'!$C:$C,E$1),E2369),0)","v":0.36383120343155123},{"$f":"IFERROR(IF($B2370<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2370,'TMSIS - elig group'!$H:$H,$B2370,'TMSIS - elig group'!$C:$C,F$1),F2369),0)","v":0.37615244963895095},{"$f":"IFERROR(IF($B2370<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2370,'TMSIS - elig group'!$H:$H,$B2370,'TMSIS - elig group'!$C:$C,G$1),G2369),0)","v":7.5821184269251357E-2},{"$f":"IFERROR(IF($B2370<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2370,'TMSIS - elig group'!$H:$H,$B2370,'TMSIS - elig group'!$C:$C,H$1),H2369),0)","v":8.8173251373456218E-2},{"$f":"IFERROR(IF($B2370<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2370,'TMSIS - elig group'!$H:$H,$B2370,'TMSIS - elig group'!$C:$C,I$1),I2369),0)","v":9.6021911286790218E-2},{"$f":"IFERROR(IF($B2370<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2370,'TMSIS - elig group'!$H:$H,$B2370,'TMSIS - elig group'!$C:$C,J$1),J2369),0)","v":0},{"$f":"IFERROR(IF($B2370<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2370,'TMSIS - elig group'!$H:$H,$B2370,'TMSIS - elig group'!$C:$C,K$1),K2369),0)","v":0},true,242027,634499,655987,132227,153769,167456,0,0,0]
["New Jersey","2021-09-01",{"$f":"IF($B2374<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2374,'CMS monthly enrollment'!C:C,B2374,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2374,C2362:C2373,B2362:B2373))","v":1791856},{"$f":"IF($B2374<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2374,'CMS monthly enrollment'!C:C,B2374,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2374,D2362:D2373,B2362:B2373))","v":242113},{"$f":"IFERROR(IF($B2374<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2374,'TMSIS - elig group'!$H:$H,$B2374,'TMSIS - elig group'!$C:$C,E$1),E2373),0)","v":0.36383120343155123},{"$f":"IFERROR(IF($B2374<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2374,'TMSIS - elig group'!$H:$H,$B2374,'TMSIS - elig group'!$C:$C,F$1),F2373),0)","v":0.37615244963895095},{"$f":"IFERROR(IF($B2374<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2374,'TMSIS - elig group'!$H:$H,$B2374,'TMSIS - elig group'!$C:$C,G$1),G2373),0)","v":7.5821184269251357E-2},{"$f":"IFERROR(IF($B2374<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2374,'TMSIS - elig group'!$H:$H,$B2374,'TMSIS - elig group'!$C:$C,H$1),H2373),0)","v":8.8173251373456218E-2},{"$f":"IFERROR(IF($B2374<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2374,'TMSIS - elig group'!$H:$H,$B2374,'TMSIS - elig group'!$C:$C,I$1),I2373),0)","v":9.6021911286790218E-2},{"$f":"IFERROR(IF($B2374<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2374,'TMSIS - elig group'!$H:$H,$B2374,'TMSIS - elig group'!$C:$C,J$1),J2373),0)","v":0},{"$f":"IFERROR(IF($B2374<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2374,'TMSIS - elig group'!$H:$H,$B2374,'TMSIS - elig group'!$C:$C,K$1),K2373),0)","v":0},true,242113,651933,674011,135861,157994,172057,0,0,0]
["New Jersey","2021-12-01",{"$f":"IF($B2377<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2377,'CMS monthly enrollment'!C:C,B2377,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2377,C2365:C2376,B2365:B2376))","v":1823707},{"$f":"IF($B2377<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2377,'CMS monthly enrollment'!C:C,B2377,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2377,D2365:D2376,B2365:B2376))","v":244343},{"$f":"IFERROR(IF($B2377<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2377,'TMSIS - elig group'!$H:$H,$B2377,'TMSIS - elig group'!$C:$C,E$1),E2376),0)","v":0.36383120343155123},{"$f":"IFERROR(IF($B2377<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2377,'TMSIS - elig group'!$H:$H,$B2377,'TMSIS - elig group'!$C:$C,F$1),F2376),0)","v":0.37615244963895095},{"$f":"IFERROR(IF($B2377<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2377,'TMSIS - elig group'!$H:$H,$B2377,'TMSIS - elig group'!$C:$C,G$1),G2376),0)","v":7.5821184269251357E-2},{"$f":"IFERROR(IF($B2377<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2377,'TMSIS - elig group'!$H:$H,$B2377,'TMSIS - elig group'!$C:$C,H$1),H2376),0)","v":8.8173251373456218E-2},{"$f":"IFERROR(IF($B2377<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2377,'TMSIS - elig group'!$H:$H,$B2377,'TMSIS - elig group'!$C:$C,I$1),I2376),0)","v":9.6021911286790218E-2},{"$f":"IFERROR(IF($B2377<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2377,'TMSIS - elig group'!$H:$H,$B2377,'TMSIS - elig group'!$C:$C,J$1),J2376),0)","v":0},{"$f":"IFERROR(IF($B2377<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2377,'TMSIS - elig group'!$H:$H,$B2377,'TMSIS - elig group'!$C:$C,K$1),K2376),0)","v":0},true,244343,663522,685992,138276,160802,175116,0,0,0]
["New Jersey","2022-02-01",{"$f":"IF($B2379<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2379,'CMS monthly enrollment'!C:C,B2379,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2379,C2367:C2378,B2367:B2378))","v":1846987},{"$f":"IF($B2379<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2379,'CMS monthly enrollment'!C:C,B2379,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2379,D2367:D2378,B2367:B2378))","v":247271},{"$f":"IFERROR(IF($B2379<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2379,'TMSIS - elig group'!$H:$H,$B2379,'TMSIS - elig group'!$C:$C,E$1),E2378),0)","v":0.36383120343155123},{"$f":"IFERROR(IF($B2379<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2379,'TMSIS - elig group'!$H:$H,$B2379,'TMSIS - elig group'!$C:$C,F$1),F2378),0)","v":0.37615244963895095},{"$f":"IFERROR(IF($B2379<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2379,'TMSIS - elig group'!$H:$H,$B2379,'TMSIS - elig group'!$C:$C,G$1),G2378),0)","v":7.5821184269251357E-2},{"$f":"IFERROR(IF($B2379<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2379,'TMSIS - elig group'!$H:$H,$B2379,'TMSIS - elig group'!$C:$C,H$1),H2378),0)","v":8.8173251373456218E-2},{"$f":"IFERROR(IF($B2379<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2379,'TMSIS - elig group'!$H:$H,$B2379,'TMSIS - elig group'!$C:$C,I$1),I2378),0)","v":9.6021911286790218E-2},{"$f":"IFERROR(IF($B2379<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2379,'TMSIS - elig group'!$H:$H,$B2379,'TMSIS - elig group'!$C:$C,J$1),J2378),0)","v":0},{"$f":"IFERROR(IF($B2379<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2379,'TMSIS - elig group'!$H:$H,$B2379,'TMSIS - elig group'!$C:$C,K$1),K2378),0)","v":0},true,247271,671992,694749,140041,162855,177351,0,0,0]
["New Jersey","2022-06-01",{"$f":"IF($B2383<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2383,'CMS monthly enrollment'!C:C,B2383,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2383,C2371:C2382,B2371:B2382))","v":1884395},{"$f":"IF($B2383<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2383,'CMS monthly enrollment'!C:C,B2383,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2383,D2371:D2382,B2371:B2382))","v":255399},{"$f":"IFERROR(IF($B2383<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2383,'TMSIS - elig group'!$H:$H,$B2383,'TMSIS - elig group'!$C:$C,E$1),E2382),0)","v":0.36383120343155123},{"$f":"IFERROR(IF($B2383<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2383,'TMSIS - elig group'!$H:$H,$B2383,'TMSIS - elig group'!$C:$C,F$1),F2382),0)","v":0.37615244963895095},{"$f":"IFERROR(IF($B2383<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2383,'TMSIS - elig group'!$H:$H,$B2383,'TMSIS - elig group'!$C:$C,G$1),G2382),0)","v":7.5821184269251357E-2},{"$f":"IFERROR(IF($B2383<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2383,'TMSIS - elig group'!$H:$H,$B2383,'TMSIS - elig group'!$C:$C,H$1),H2382),0)","v":8.8173251373456218E-2},{"$f":"IFERROR(IF($B2383<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2383,'TMSIS - elig group'!$H:$H,$B2383,'TMSIS - elig group'!$C:$C,I$1),I2382),0)","v":9.6021911286790218E-2},{"$f":"IFERROR(IF($B2383<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2383,'TMSIS - elig group'!$H:$H,$B2383,'TMSIS - elig group'!$C:$C,J$1),J2382),0)","v":0},{"$f":"IFERROR(IF($B2383<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2383,'TMSIS - elig group'!$H:$H,$B2383,'TMSIS - elig group'!$C:$C,K$1),K2382),0)","v":0},true,255399,685602,708820,142877,166153,180943,0,0,0]
["New Jersey","2022-09-01",{"$f":"IF($B2386<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2386,'CMS monthly enrollment'!C:C,B2386,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2386,C2374:C2385,B2374:B2385))","v":1909587},{"$f":"IF($B2386<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2386,'CMS monthly enrollment'!C:C,B2386,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2386,D2374:D2385,B2374:B2385))","v":259165},{"$f":"IFERROR(IF($B2386<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2386,'TMSIS - elig group'!$H:$H,$B2386,'TMSIS - elig group'!$C:$C,E$1),E2385),0)","v":0.36383120343155123},{"$f":"IFERROR(IF($B2386<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2386,'TMSIS - elig group'!$H:$H,$B2386,'TMSIS - elig group'!$C:$C,F$1),F2385),0)","v":0.37615244963895095},{"$f":"IFERROR(IF($B2386<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2386,'TMSIS - elig group'!$H:$H,$B2386,'TMSIS - elig group'!$C:$C,G$1),G2385),0)","v":7.5821184269251357E-2},{"$f":"IFERROR(IF($B2386<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2386,'TMSIS - elig group'!$H:$H,$B2386,'TMSIS - elig group'!$C:$C,H$1),H2385),0)","v":8.8173251373456218E-2},{"$f":"IFERROR(IF($B2386<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2386,'TMSIS - elig group'!$H:$H,$B2386,'TMSIS - elig group'!$C:$C,I$1),I2385),0)","v":9.6021911286790218E-2},{"$f":"IFERROR(IF($B2386<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2386,'TMSIS - elig group'!$H:$H,$B2386,'TMSIS - elig group'!$C:$C,J$1),J2385),0)","v":0},{"$f":"IFERROR(IF($B2386<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2386,'TMSIS - elig group'!$H:$H,$B2386,'TMSIS - elig group'!$C:$C,K$1),K2385),0)","v":0},true,259165,694767,718296,144787,168374,183362,0,0,0]
["New Jersey","2022-10-01",{"$f":"IF($B2387<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2387,'CMS monthly enrollment'!C:C,B2387,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2387,C2375:C2386,B2375:B2386))","v":1918923},{"$f":"IF($B2387<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2387,'CMS monthly enrollment'!C:C,B2387,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2387,D2375:D2386,B2375:B2386))","v":262380},{"$f":"IFERROR(IF($B2387<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2387,'TMSIS - elig group'!$H:$H,$B2387,'TMSIS - elig group'!$C:$C,E$1),E2386),0)","v":0.36383120343155123},{"$f":"IFERROR(IF($B2387<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2387,'TMSIS - elig group'!$H:$H,$B2387,'TMSIS - elig group'!$C:$C,F$1),F2386),0)","v":0.37615244963895095},{"$f":"IFERROR(IF($B2387<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2387,'TMSIS - elig group'!$H:$H,$B2387,'TMSIS - elig group'!$C:$C,G$1),G2386),0)","v":7.5821184269251357E-2},{"$f":"IFERROR(IF($B2387<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2387,'TMSIS - elig group'!$H:$H,$B2387,'TMSIS - elig group'!$C:$C,H$1),H2386),0)","v":8.8173251373456218E-2},{"$f":"IFERROR(IF($B2387<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2387,'TMSIS - elig group'!$H:$H,$B2387,'TMSIS - elig group'!$C:$C,I$1),I2386),0)","v":9.6021911286790218E-2},{"$f":"IFERROR(IF($B2387<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2387,'TMSIS - elig group'!$H:$H,$B2387,'TMSIS - elig group'!$C:$C,J$1),J2386),0)","v":0},{"$f":"IFERROR(IF($B2387<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2387,'TMSIS - elig group'!$H:$H,$B2387,'TMSIS - elig group'!$C:$C,K$1),K2386),0)","v":0},true,262380,698164,721808,145495,169198,184259,0,0,0]
["New Jersey","2023-01-01",{"$f":"IF($B2390<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2390,'CMS monthly enrollment'!C:C,B2390,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2390,C2378:C2389,B2378:B2389))","v":1937336},{"$f":"IF($B2390<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2390,'CMS monthly enrollment'!C:C,B2390,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2390,D2378:D2389,B2378:B2389))","v":266460},{"$f":"IFERROR(IF($B2390<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2390,'TMSIS - elig group'!$H:$H,$B2390,'TMSIS - elig group'!$C:$C,E$1),E2389),0)","v":0.36383120343155123},{"$f":"IFERROR(IF($B2390<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2390,'TMSIS - elig group'!$H:$H,$B2390,'TMSIS - elig group'!$C:$C,F$1),F2389),0)","v":0.37615244963895095},{"$f":"IFERROR(IF($B2390<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2390,'TMSIS - elig group'!$H:$H,$B2390,'TMSIS - elig group'!$C:$C,G$1),G2389),0)","v":7.5821184269251357E-2},{"$f":"IFERROR(IF($B2390<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2390,'TMSIS - elig group'!$H:$H,$B2390,'TMSIS - elig group'!$C:$C,H$1),H2389),0)","v":8.8173251373456218E-2},{"$f":"IFERROR(IF($B2390<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2390,'TMSIS - elig group'!$H:$H,$B2390,'TMSIS - elig group'!$C:$C,I$1),I2389),0)","v":9.6021911286790218E-2},{"$f":"IFERROR(IF($B2390<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2390,'TMSIS - elig group'!$H:$H,$B2390,'TMSIS - elig group'!$C:$C,J$1),J2389),0)","v":0},{"$f":"IFERROR(IF($B2390<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2390,'TMSIS - elig group'!$H:$H,$B2390,'TMSIS - elig group'!$C:$C,K$1),K2389),0)","v":0},true,266460,704863,728734,146891,170821,186027,0,0,0]
["New Jersey","2023-03-01",{"$f":"IF($B2392<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2392,'CMS monthly enrollment'!C:C,B2392,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2392,C2380:C2391,B2380:B2391))","v":1959203.2764725871},{"$f":"IF($B2392<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2392,'CMS monthly enrollment'!C:C,B2392,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2392,D2380:D2391,B2380:B2391))","v":270440.1885324656},{"$f":"IFERROR(IF($B2392<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2392,'TMSIS - elig group'!$H:$H,$B2392,'TMSIS - elig group'!$C:$C,E$1),E2391),0)","v":0.36383120343155123},{"$f":"IFERROR(IF($B2392<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2392,'TMSIS - elig group'!$H:$H,$B2392,'TMSIS - elig group'!$C:$C,F$1),F2391),0)","v":0.37615244963895095},{"$f":"IFERROR(IF($B2392<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2392,'TMSIS - elig group'!$H:$H,$B2392,'TMSIS - elig group'!$C:$C,G$1),G2391),0)","v":7.5821184269251357E-2},{"$f":"IFERROR(IF($B2392<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2392,'TMSIS - elig group'!$H:$H,$B2392,'TMSIS - elig group'!$C:$C,H$1),H2391),0)","v":8.8173251373456218E-2},{"$f":"IFERROR(IF($B2392<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2392,'TMSIS - elig group'!$H:$H,$B2392,'TMSIS - elig group'!$C:$C,I$1),I2391),0)","v":9.6021911286790218E-2},{"$f":"IFERROR(IF($B2392<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2392,'TMSIS - elig group'!$H:$H,$B2392,'TMSIS - elig group'!$C:$C,J$1),J2391),0)","v":0},{"$f":"IFERROR(IF($B2392<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2392,'TMSIS - elig group'!$H:$H,$B2392,'TMSIS - elig group'!$C:$C,K$1),K2391),0)","v":0},true,270440.1885324656,712819,736959,148549,172749,188126,0,0,0]
["New Jersey","2023-07-01",{"$f":"IF($B2396<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2396,'CMS monthly enrollment'!C:C,B2396,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2396,C2384:C2395,B2384:B2395))","v":1992934.0941486415},{"$f":"IF($B2396<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2396,'CMS monthly enrollment'!C:C,B2396,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2396,D2384:D2395,B2384:B2395))","v":276967.26014649309},{"$f":"IFERROR(IF($B2396<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2396,'TMSIS - elig group'!$H:$H,$B2396,'TMSIS - elig group'!$C:$C,E$1),E2395),0)","v":0.36383120343155123},{"$f":"IFERROR(IF($B2396<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2396,'TMSIS - elig group'!$H:$H,$B2396,'TMSIS - elig group'!$C:$C,F$1),F2395),0)","v":0.37615244963895095},{"$f":"IFERROR(IF($B2396<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2396,'TMSIS - elig group'!$H:$H,$B2396,'TMSIS - elig group'!$C:$C,G$1),G2395),0)","v":7.5821184269251357E-2},{"$f":"IFERROR(IF($B2396<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2396,'TMSIS - elig group'!$H:$H,$B2396,'TMSIS - elig group'!$C:$C,H$1),H2395),0)","v":8.8173251373456218E-2},{"$f":"IFERROR(IF($B2396<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2396,'TMSIS - elig group'!$H:$H,$B2396,'TMSIS - elig group'!$C:$C,I$1),I2395),0)","v":9.6021911286790218E-2},{"$f":"IFERROR(IF($B2396<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2396,'TMSIS - elig group'!$H:$H,$B2396,'TMSIS - elig group'!$C:$C,J$1),J2395),0)","v":0},{"$f":"IFERROR(IF($B2396<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2396,'TMSIS - elig group'!$H:$H,$B2396,'TMSIS - elig group'!$C:$C,K$1),K2395),0)","v":0},true,276967.26014649309,725092,749647,151107,175723,191365,0,0,0]
["New Jersey","2023-10-01",{"$f":"IF($B2399<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2399,'CMS monthly enrollment'!C:C,B2399,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2399,C2387:C2398,B2387:B2398))","v":2017074.6225282885},{"$f":"IF($B2399<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2399,'CMS monthly enrollment'!C:C,B2399,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2399,D2387:D2398,B2387:B2398))","v":282066.27168436302},{"$f":"IFERROR(IF($B2399<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2399,'TMSIS - elig group'!$H:$H,$B2399,'TMSIS - elig group'!$C:$C,E$1),E2398),0)","v":0.36383120343155123},{"$f":"IFERROR(IF($B2399<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2399,'TMSIS - elig group'!$H:$H,$B2399,'TMSIS - elig group'!$C:$C,F$1),F2398),0)","v":0.37615244963895095},{"$f":"IFERROR(IF($B2399<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2399,'TMSIS - elig group'!$H:$H,$B2399,'TMSIS - elig group'!$C:$C,G$1),G2398),0)","v":7.5821184269251357E-2},{"$f":"IFERROR(IF($B2399<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2399,'TMSIS - elig group'!$H:$H,$B2399,'TMSIS - elig group'!$C:$C,H$1),H2398),0)","v":8.8173251373456218E-2},{"$f":"IFERROR(IF($B2399<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2399,'TMSIS - elig group'!$H:$H,$B2399,'TMSIS - elig group'!$C:$C,I$1),I2398),0)","v":9.6021911286790218E-2},{"$f":"IFERROR(IF($B2399<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2399,'TMSIS - elig group'!$H:$H,$B2399,'TMSIS - elig group'!$C:$C,J$1),J2398),0)","v":0},{"$f":"IFERROR(IF($B2399<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2399,'TMSIS - elig group'!$H:$H,$B2399,'TMSIS - elig group'!$C:$C,K$1),K2398),0)","v":0},true,282066.27168436302,733875,758728,152937,177852,193683,0,0,0]
["New Jersey","2023-12-01",{"$f":"IF($B2401<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2401,'CMS monthly enrollment'!C:C,B2401,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2401,C2389:C2400,B2389:B2400))","v":2034060.6620473135},{"$f":"IF($B2401<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2401,'CMS monthly enrollment'!C:C,B2401,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2401,D2389:D2400,B2389:B2400))","v":285566.74815762741},{"$f":"IFERROR(IF($B2401<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2401,'TMSIS - elig group'!$H:$H,$B2401,'TMSIS - elig group'!$C:$C,E$1),E2400),0)","v":0.36383120343155123},{"$f":"IFERROR(IF($B2401<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2401,'TMSIS - elig group'!$H:$H,$B2401,'TMSIS - elig group'!$C:$C,F$1),F2400),0)","v":0.37615244963895095},{"$f":"IFERROR(IF($B2401<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2401,'TMSIS - elig group'!$H:$H,$B2401,'TMSIS - elig group'!$C:$C,G$1),G2400),0)","v":7.5821184269251357E-2},{"$f":"IFERROR(IF($B2401<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2401,'TMSIS - elig group'!$H:$H,$B2401,'TMSIS - elig group'!$C:$C,H$1),H2400),0)","v":8.8173251373456218E-2},{"$f":"IFERROR(IF($B2401<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2401,'TMSIS - elig group'!$H:$H,$B2401,'TMSIS - elig group'!$C:$C,I$1),I2400),0)","v":9.6021911286790218E-2},{"$f":"IFERROR(IF($B2401<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2401,'TMSIS - elig group'!$H:$H,$B2401,'TMSIS - elig group'!$C:$C,J$1),J2400),0)","v":0},{"$f":"IFERROR(IF($B2401<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2401,'TMSIS - elig group'!$H:$H,$B2401,'TMSIS - elig group'!$C:$C,K$1),K2400),0)","v":0},true,285566.74815762741,740055,765117,154225,179350,195314,0,0,0]
["New Jersey","2024-04-01",{"$f":"IF($B2405<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2405,'CMS monthly enrollment'!C:C,B2405,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2405,C2393:C2404,B2393:B2404))","v":2067173.1114267595},{"$f":"IF($B2405<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2405,'CMS monthly enrollment'!C:C,B2405,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2405,D2393:D2404,B2393:B2404))","v":292256.20789787918},{"$f":"IFERROR(IF($B2405<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2405,'TMSIS - elig group'!$H:$H,$B2405,'TMSIS - elig group'!$C:$C,E$1),E2404),0)","v":0.36383120343155123},{"$f":"IFERROR(IF($B2405<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2405,'TMSIS - elig group'!$H:$H,$B2405,'TMSIS - elig group'!$C:$C,F$1),F2404),0)","v":0.37615244963895095},{"$f":"IFERROR(IF($B2405<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2405,'TMSIS - elig group'!$H:$H,$B2405,'TMSIS - elig group'!$C:$C,G$1),G2404),0)","v":7.5821184269251357E-2},{"$f":"IFERROR(IF($B2405<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2405,'TMSIS - elig group'!$H:$H,$B2405,'TMSIS - elig group'!$C:$C,H$1),H2404),0)","v":8.8173251373456218E-2},{"$f":"IFERROR(IF($B2405<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2405,'TMSIS - elig group'!$H:$H,$B2405,'TMSIS - elig group'!$C:$C,I$1),I2404),0)","v":9.6021911286790218E-2},{"$f":"IFERROR(IF($B2405<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2405,'TMSIS - elig group'!$H:$H,$B2405,'TMSIS - elig group'!$C:$C,J$1),J2404),0)","v":0},{"$f":"IFERROR(IF($B2405<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2405,'TMSIS - elig group'!$H:$H,$B2405,'TMSIS - elig group'!$C:$C,K$1),K2404),0)","v":0},true,292256.20789787918,752102,777572,156736,182269,198494,0,0,0]
["New Jersey","2024-07-01",{"$f":"IF($B2408<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2408,'CMS monthly enrollment'!C:C,B2408,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2408,C2396:C2407,B2396:B2407))","v":2091895.5722502843},{"$f":"IF($B2408<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2408,'CMS monthly enrollment'!C:C,B2408,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2408,D2396:D2407,B2396:B2407))","v":297318.43069300894},{"$f":"IFERROR(IF($B2408<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2408,'TMSIS - elig group'!$H:$H,$B2408,'TMSIS - elig group'!$C:$C,E$1),E2407),0)","v":0.36383120343155123},{"$f":"IFERROR(IF($B2408<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2408,'TMSIS - elig group'!$H:$H,$B2408,'TMSIS - elig group'!$C:$C,F$1),F2407),0)","v":0.37615244963895095},{"$f":"IFERROR(IF($B2408<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2408,'TMSIS - elig group'!$H:$H,$B2408,'TMSIS - elig group'!$C:$C,G$1),G2407),0)","v":7.5821184269251357E-2},{"$f":"IFERROR(IF($B2408<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2408,'TMSIS - elig group'!$H:$H,$B2408,'TMSIS - elig group'!$C:$C,H$1),H2407),0)","v":8.8173251373456218E-2},{"$f":"IFERROR(IF($B2408<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2408,'TMSIS - elig group'!$H:$H,$B2408,'TMSIS - elig group'!$C:$C,I$1),I2407),0)","v":9.6021911286790218E-2},{"$f":"IFERROR(IF($B2408<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2408,'TMSIS - elig group'!$H:$H,$B2408,'TMSIS - elig group'!$C:$C,J$1),J2407),0)","v":0},{"$f":"IFERROR(IF($B2408<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2408,'TMSIS - elig group'!$H:$H,$B2408,'TMSIS - elig group'!$C:$C,K$1),K2407),0)","v":0},true,297318.43069300894,761097,786872,158610,184449,200868,0,0,0]
["New Jersey","2024-09-01",{"$f":"IF($B2410<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2410,'CMS monthly enrollment'!C:C,B2410,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2410,C2398:C2409,B2398:B2409))","v":2108880.3960244823},{"$f":"IF($B2410<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2410,'CMS monthly enrollment'!C:C,B2410,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2410,D2398:D2409,B2398:B2409))","v":300733.8107097717},{"$f":"IFERROR(IF($B2410<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2410,'TMSIS - elig group'!$H:$H,$B2410,'TMSIS - elig group'!$C:$C,E$1),E2409),0)","v":0.36383120343155123},{"$f":"IFERROR(IF($B2410<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2410,'TMSIS - elig group'!$H:$H,$B2410,'TMSIS - elig group'!$C:$C,F$1),F2409),0)","v":0.37615244963895095},{"$f":"IFERROR(IF($B2410<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2410,'TMSIS - elig group'!$H:$H,$B2410,'TMSIS - elig group'!$C:$C,G$1),G2409),0)","v":7.5821184269251357E-2},{"$f":"IFERROR(IF($B2410<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2410,'TMSIS - elig group'!$H:$H,$B2410,'TMSIS - elig group'!$C:$C,H$1),H2409),0)","v":8.8173251373456218E-2},{"$f":"IFERROR(IF($B2410<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2410,'TMSIS - elig group'!$H:$H,$B2410,'TMSIS - elig group'!$C:$C,I$1),I2409),0)","v":9.6021911286790218E-2},{"$f":"IFERROR(IF($B2410<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2410,'TMSIS - elig group'!$H:$H,$B2410,'TMSIS - elig group'!$C:$C,J$1),J2409),0)","v":0},{"$f":"IFERROR(IF($B2410<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2410,'TMSIS - elig group'!$H:$H,$B2410,'TMSIS - elig group'!$C:$C,K$1),K2409),0)","v":0},true,300733.8107097717,767276,793261,159898,185947,202499,0,0,0]
["New Jersey","2024-10-01",{"$f":"IF($B2411<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2411,'CMS monthly enrollment'!C:C,B2411,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2411,C2399:C2410,B2399:B2410))","v":2117057.974383764},{"$f":"IF($B2411<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2411,'CMS monthly enrollment'!C:C,B2411,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2411,D2399:D2410,B2399:B2410))","v":302410.43964756513},{"$f":"IFERROR(IF($B2411<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2411,'TMSIS - elig group'!$H:$H,$B2411,'TMSIS - elig group'!$C:$C,E$1),E2410),0)","v":0.36383120343155123},{"$f":"IFERROR(IF($B2411<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2411,'TMSIS - elig group'!$H:$H,$B2411,'TMSIS - elig group'!$C:$C,F$1),F2410),0)","v":0.37615244963895095},{"$f":"IFERROR(IF($B2411<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2411,'TMSIS - elig group'!$H:$H,$B2411,'TMSIS - elig group'!$C:$C,G$1),G2410),0)","v":7.5821184269251357E-2},{"$f":"IFERROR(IF($B2411<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2411,'TMSIS - elig group'!$H:$H,$B2411,'TMSIS - elig group'!$C:$C,H$1),H2410),0)","v":8.8173251373456218E-2},{"$f":"IFERROR(IF($B2411<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2411,'TMSIS - elig group'!$H:$H,$B2411,'TMSIS - elig group'!$C:$C,I$1),I2410),0)","v":9.6021911286790218E-2},{"$f":"IFERROR(IF($B2411<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2411,'TMSIS - elig group'!$H:$H,$B2411,'TMSIS - elig group'!$C:$C,J$1),J2410),0)","v":0},{"$f":"IFERROR(IF($B2411<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2411,'TMSIS - elig group'!$H:$H,$B2411,'TMSIS - elig group'!$C:$C,K$1),K2410),0)","v":0},true,302410.43964756513,770252,796337,160518,186668,203284,0,0,0]
["New Jersey","2025-01-01",{"$f":"IF($B2414<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2414,'CMS monthly enrollment'!C:C,B2414,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2414,C2402:C2413,B2402:B2413))","v":2141877.8227975573},{"$f":"IF($B2414<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2414,'CMS monthly enrollment'!C:C,B2414,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2414,D2402:D2413,B2402:B2413))","v":307495.43801069725},{"$f":"IFERROR(IF($B2414<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2414,'TMSIS - elig group'!$H:$H,$B2414,'TMSIS - elig group'!$C:$C,E$1),E2413),0)","v":0.36383120343155123},{"$f":"IFERROR(IF($B2414<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2414,'TMSIS - elig group'!$H:$H,$B2414,'TMSIS - elig group'!$C:$C,F$1),F2413),0)","v":0.37615244963895095},{"$f":"IFERROR(IF($B2414<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2414,'TMSIS - elig group'!$H:$H,$B2414,'TMSIS - elig group'!$C:$C,G$1),G2413),0)","v":7.5821184269251357E-2},{"$f":"IFERROR(IF($B2414<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2414,'TMSIS - elig group'!$H:$H,$B2414,'TMSIS - elig group'!$C:$C,H$1),H2413),0)","v":8.8173251373456218E-2},{"$f":"IFERROR(IF($B2414<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2414,'TMSIS - elig group'!$H:$H,$B2414,'TMSIS - elig group'!$C:$C,I$1),I2413),0)","v":9.6021911286790218E-2},{"$f":"IFERROR(IF($B2414<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2414,'TMSIS - elig group'!$H:$H,$B2414,'TMSIS - elig group'!$C:$C,J$1),J2413),0)","v":0},{"$f":"IFERROR(IF($B2414<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2414,'TMSIS - elig group'!$H:$H,$B2414,'TMSIS - elig group'!$C:$C,K$1),K2413),0)","v":0},true,307495.43801069725,779282,805673,162400,188856,205667,0,0,0]
["New Jersey","2025-05-01",{"$f":"IF($B2418<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2418,'CMS monthly enrollment'!C:C,B2418,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2418,C2406:C2417,B2406:B2417))","v":2174609.007602714},{"$f":"IF($B2418<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2418,'CMS monthly enrollment'!C:C,B2418,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2418,D2406:D2417,B2406:B2417))","v":314141.93246421125},{"$f":"IFERROR(IF($B2418<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2418,'TMSIS - elig group'!$H:$H,$B2418,'TMSIS - elig group'!$C:$C,E$1),E2417),0)","v":0.36383120343155123},{"$f":"IFERROR(IF($B2418<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2418,'TMSIS - elig group'!$H:$H,$B2418,'TMSIS - elig group'!$C:$C,F$1),F2417),0)","v":0.37615244963895095},{"$f":"IFERROR(IF($B2418<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2418,'TMSIS - elig group'!$H:$H,$B2418,'TMSIS - elig group'!$C:$C,G$1),G2417),0)","v":7.5821184269251357E-2},{"$f":"IFERROR(IF($B2418<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2418,'TMSIS - elig group'!$H:$H,$B2418,'TMSIS - elig group'!$C:$C,H$1),H2417),0)","v":8.8173251373456218E-2},{"$f":"IFERROR(IF($B2418<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2418,'TMSIS - elig group'!$H:$H,$B2418,'TMSIS - elig group'!$C:$C,I$1),I2417),0)","v":9.6021911286790218E-2},{"$f":"IFERROR(IF($B2418<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2418,'TMSIS - elig group'!$H:$H,$B2418,'TMSIS - elig group'!$C:$C,J$1),J2417),0)","v":0},{"$f":"IFERROR(IF($B2418<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2418,'TMSIS - elig group'!$H:$H,$B2418,'TMSIS - elig group'!$C:$C,K$1),K2417),0)","v":0},true,314141.93246421125,791191,817985,164881,191742,208810,0,0,0]
["New Mexico","2019-02-01",{"$f":"IF($B2421<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2421,'CMS monthly enrollment'!C:C,B2421,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2421,C2409:C2420,B2409:B2420))","v":696551},{"$f":"IF($B2421<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2421,'CMS monthly enrollment'!C:C,B2421,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2421,D2409:D2420,B2409:B2420))","v":37874},{"$f":"IFERROR(IF($B2421<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2421,'TMSIS - elig group'!$H:$H,$B2421,'TMSIS - elig group'!$C:$C,E$1),E2420),0)","v":0.36647748590524121},{"$f":"IFERROR(IF($B2421<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2421,'TMSIS - elig group'!$H:$H,$B2421,'TMSIS - elig group'!$C:$C,F$1),F2420),0)","v":0.32023617162838863},{"$f":"IFERROR(IF($B2421<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2421,'TMSIS - elig group'!$H:$H,$B2421,'TMSIS - elig group'!$C:$C,G$1),G2420),0)","v":0.15801262650264886},{"$f":"IFERROR(IF($B2421<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2421,'TMSIS - elig group'!$H:$H,$B2421,'TMSIS - elig group'!$C:$C,H$1),H2420),0)","v":7.4514625031891421E-2},{"$f":"IFERROR(IF($B2421<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2421,'TMSIS - elig group'!$H:$H,$B2421,'TMSIS - elig group'!$C:$C,I$1),I2420),0)","v":8.0759090931829897E-2},{"$f":"IFERROR(IF($B2421<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2421,'TMSIS - elig group'!$H:$H,$B2421,'TMSIS - elig group'!$C:$C,J$1),J2420),0)","v":0},{"$f":"IFERROR(IF($B2421<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2421,'TMSIS - elig group'!$H:$H,$B2421,'TMSIS - elig group'!$C:$C,K$1),K2420),0)","v":0},true,37874,255270,223061,110064,51903,56253,0,0,0]
["New Mexico","2019-05-01",{"$f":"IF($B2424<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2424,'CMS monthly enrollment'!C:C,B2424,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2424,C2412:C2423,B2412:B2423))","v":698995},{"$f":"IF($B2424<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2424,'CMS monthly enrollment'!C:C,B2424,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2424,D2412:D2423,B2412:B2423))","v":37125},{"$f":"IFERROR(IF($B2424<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2424,'TMSIS - elig group'!$H:$H,$B2424,'TMSIS - elig group'!$C:$C,E$1),E2423),0)","v":0.36745382753149253},{"$f":"IFERROR(IF($B2424<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2424,'TMSIS - elig group'!$H:$H,$B2424,'TMSIS - elig group'!$C:$C,F$1),F2423),0)","v":0.32441521992303857},{"$f":"IFERROR(IF($B2424<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2424,'TMSIS - elig group'!$H:$H,$B2424,'TMSIS - elig group'!$C:$C,G$1),G2423),0)","v":0.15392791052070207},{"$f":"IFERROR(IF($B2424<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2424,'TMSIS - elig group'!$H:$H,$B2424,'TMSIS - elig group'!$C:$C,H$1),H2423),0)","v":7.3326942912097362E-2},{"$f":"IFERROR(IF($B2424<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2424,'TMSIS - elig group'!$H:$H,$B2424,'TMSIS - elig group'!$C:$C,I$1),I2423),0)","v":8.0876099112669492E-2},{"$f":"IFERROR(IF($B2424<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2424,'TMSIS - elig group'!$H:$H,$B2424,'TMSIS - elig group'!$C:$C,J$1),J2423),0)","v":0},{"$f":"IFERROR(IF($B2424<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2424,'TMSIS - elig group'!$H:$H,$B2424,'TMSIS - elig group'!$C:$C,K$1),K2423),0)","v":0},true,37125,256848,226765,107595,51255,56532,0,0,0]
["New Mexico","2019-08-01",{"$f":"IF($B2427<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2427,'CMS monthly enrollment'!C:C,B2427,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2427,C2415:C2426,B2415:B2426))","v":699902},{"$f":"IF($B2427<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2427,'CMS monthly enrollment'!C:C,B2427,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2427,D2415:D2426,B2415:B2426))","v":37324},{"$f":"IFERROR(IF($B2427<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2427,'TMSIS - elig group'!$H:$H,$B2427,'TMSIS - elig group'!$C:$C,E$1),E2426),0)","v":0.36837428551622436},{"$f":"IFERROR(IF($B2427<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2427,'TMSIS - elig group'!$H:$H,$B2427,'TMSIS - elig group'!$C:$C,F$1),F2426),0)","v":0.32593442189045946},{"$f":"IFERROR(IF($B2427<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2427,'TMSIS - elig group'!$H:$H,$B2427,'TMSIS - elig group'!$C:$C,G$1),G2426),0)","v":0.15280846478154284},{"$f":"IFERROR(IF($B2427<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2427,'TMSIS - elig group'!$H:$H,$B2427,'TMSIS - elig group'!$C:$C,H$1),H2426),0)","v":7.2216585476522085E-2},{"$f":"IFERROR(IF($B2427<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2427,'TMSIS - elig group'!$H:$H,$B2427,'TMSIS - elig group'!$C:$C,I$1),I2426),0)","v":8.0666242335251229E-2},{"$f":"IFERROR(IF($B2427<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2427,'TMSIS - elig group'!$H:$H,$B2427,'TMSIS - elig group'!$C:$C,J$1),J2426),0)","v":0},{"$f":"IFERROR(IF($B2427<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2427,'TMSIS - elig group'!$H:$H,$B2427,'TMSIS - elig group'!$C:$C,K$1),K2426),0)","v":0},true,37324,257826,228122,106951,50545,56458,0,0,0]
["New Mexico","2019-09-01",{"$f":"IF($B2428<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2428,'CMS monthly enrollment'!C:C,B2428,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2428,C2416:C2427,B2416:B2427))","v":0},{"$f":"IF($B2428<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2428,'CMS monthly enrollment'!C:C,B2428,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2428,D2416:D2427,B2416:B2427))","v":0},{"$f":"IFERROR(IF($B2428<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2428,'TMSIS - elig group'!$H:$H,$B2428,'TMSIS - elig group'!$C:$C,E$1),E2427),0)","v":0.39650028155755962},{"$f":"IFERROR(IF($B2428<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2428,'TMSIS - elig group'!$H:$H,$B2428,'TMSIS - elig group'!$C:$C,F$1),F2427),0)","v":0.31212186339475573},{"$f":"IFERROR(IF($B2428<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2428,'TMSIS - elig group'!$H:$H,$B2428,'TMSIS - elig group'!$C:$C,G$1),G2427),0)","v":0.14590444812917308},{"$f":"IFERROR(IF($B2428<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2428,'TMSIS - elig group'!$H:$H,$B2428,'TMSIS - elig group'!$C:$C,H$1),H2427),0)","v":6.8815309046942663E-2},{"$f":"IFERROR(IF($B2428<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2428,'TMSIS - elig group'!$H:$H,$B2428,'TMSIS - elig group'!$C:$C,I$1),I2427),0)","v":7.6658097871568937E-2},{"$f":"IFERROR(IF($B2428<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2428,'TMSIS - elig group'!$H:$H,$B2428,'TMSIS - elig group'!$C:$C,J$1),J2427),0)","v":0},{"$f":"IFERROR(IF($B2428<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2428,'TMSIS - elig group'!$H:$H,$B2428,'TMSIS - elig group'!$C:$C,K$1),K2427),0)","v":0},true,0,0,0,0,0,0,0,0,0]
["New Mexico","2019-11-01",{"$f":"IF($B2430<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2430,'CMS monthly enrollment'!C:C,B2430,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2430,C2418:C2429,B2418:B2429))","v":702250},{"$f":"IF($B2430<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2430,'CMS monthly enrollment'!C:C,B2430,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2430,D2418:D2429,B2418:B2429))","v":38446},{"$f":"IFERROR(IF($B2430<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2430,'TMSIS - elig group'!$H:$H,$B2430,'TMSIS - elig group'!$C:$C,E$1),E2429),0)","v":0.36712285308917225},{"$f":"IFERROR(IF($B2430<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2430,'TMSIS - elig group'!$H:$H,$B2430,'TMSIS - elig group'!$C:$C,F$1),F2429),0)","v":0.33023557951957538},{"$f":"IFERROR(IF($B2430<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2430,'TMSIS - elig group'!$H:$H,$B2430,'TMSIS - elig group'!$C:$C,G$1),G2429),0)","v":0.15141394291354196},{"$f":"IFERROR(IF($B2430<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2430,'TMSIS - elig group'!$H:$H,$B2430,'TMSIS - elig group'!$C:$C,H$1),H2429),0)","v":7.1269319522269461E-2},{"$f":"IFERROR(IF($B2430<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2430,'TMSIS - elig group'!$H:$H,$B2430,'TMSIS - elig group'!$C:$C,I$1),I2429),0)","v":7.9958304955440943E-2},{"$f":"IFERROR(IF($B2430<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2430,'TMSIS - elig group'!$H:$H,$B2430,'TMSIS - elig group'!$C:$C,J$1),J2429),0)","v":0},{"$f":"IFERROR(IF($B2430<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2430,'TMSIS - elig group'!$H:$H,$B2430,'TMSIS - elig group'!$C:$C,K$1),K2429),0)","v":0},true,38446,257812,231908,106330,50049,56151,0,0,0]
["New Mexico","2020-02-01",{"$f":"IF($B2433<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2433,'CMS monthly enrollment'!C:C,B2433,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2433,C2421:C2432,B2421:B2432))","v":705849},{"$f":"IF($B2433<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2433,'CMS monthly enrollment'!C:C,B2433,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2433,D2421:D2432,B2421:B2432))","v":39145},{"$f":"IFERROR(IF($B2433<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2433,'TMSIS - elig group'!$H:$H,$B2433,'TMSIS - elig group'!$C:$C,E$1),E2432),0)","v":0.36529087833258872},{"$f":"IFERROR(IF($B2433<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2433,'TMSIS - elig group'!$H:$H,$B2433,'TMSIS - elig group'!$C:$C,F$1),F2432),0)","v":0.33445235358195247},{"$f":"IFERROR(IF($B2433<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2433,'TMSIS - elig group'!$H:$H,$B2433,'TMSIS - elig group'!$C:$C,G$1),G2432),0)","v":0.15070379052944927},{"$f":"IFERROR(IF($B2433<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2433,'TMSIS - elig group'!$H:$H,$B2433,'TMSIS - elig group'!$C:$C,H$1),H2432),0)","v":7.0427997008137261E-2},{"$f":"IFERROR(IF($B2433<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2433,'TMSIS - elig group'!$H:$H,$B2433,'TMSIS - elig group'!$C:$C,I$1),I2432),0)","v":7.9124980547872314E-2},{"$f":"IFERROR(IF($B2433<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2433,'TMSIS - elig group'!$H:$H,$B2433,'TMSIS - elig group'!$C:$C,J$1),J2432),0)","v":0},{"$f":"IFERROR(IF($B2433<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2433,'TMSIS - elig group'!$H:$H,$B2433,'TMSIS - elig group'!$C:$C,K$1),K2432),0)","v":0},true,39145,257840,236073,106374,49712,55850,0,0,0]
["New Mexico","2020-05-01",{"$f":"IF($B2436<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2436,'CMS monthly enrollment'!C:C,B2436,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2436,C2424:C2435,B2424:B2435))","v":730573},{"$f":"IF($B2436<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2436,'CMS monthly enrollment'!C:C,B2436,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2436,D2424:D2435,B2424:B2435))","v":37633},{"$f":"IFERROR(IF($B2436<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2436,'TMSIS - elig group'!$H:$H,$B2436,'TMSIS - elig group'!$C:$C,E$1),E2435),0)","v":0.36352610531750634},{"$f":"IFERROR(IF($B2436<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2436,'TMSIS - elig group'!$H:$H,$B2436,'TMSIS - elig group'!$C:$C,F$1),F2435),0)","v":0.33443130397510024},{"$f":"IFERROR(IF($B2436<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2436,'TMSIS - elig group'!$H:$H,$B2436,'TMSIS - elig group'!$C:$C,G$1),G2435),0)","v":0.15505009668636113},{"$f":"IFERROR(IF($B2436<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2436,'TMSIS - elig group'!$H:$H,$B2436,'TMSIS - elig group'!$C:$C,H$1),H2435),0)","v":6.9365766696054126E-2},{"$f":"IFERROR(IF($B2436<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2436,'TMSIS - elig group'!$H:$H,$B2436,'TMSIS - elig group'!$C:$C,I$1),I2435),0)","v":7.7106764148599877E-2},{"$f":"IFERROR(IF($B2436<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2436,'TMSIS - elig group'!$H:$H,$B2436,'TMSIS - elig group'!$C:$C,J$1),J2435),0)","v":5.1996317637832863E-4},{"$f":"IFERROR(IF($B2436<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2436,'TMSIS - elig group'!$H:$H,$B2436,'TMSIS - elig group'!$C:$C,K$1),K2435),0)","v":0},true,37633,265582,244326,113275,50677,56332,380,0,0]
["New Mexico","2020-08-01",{"$f":"IF($B2439<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2439,'CMS monthly enrollment'!C:C,B2439,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2439,C2427:C2438,B2427:B2438))","v":751115},{"$f":"IF($B2439<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2439,'CMS monthly enrollment'!C:C,B2439,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2439,D2427:D2438,B2427:B2438))","v":39023},{"$f":"IFERROR(IF($B2439<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2439,'TMSIS - elig group'!$H:$H,$B2439,'TMSIS - elig group'!$C:$C,E$1),E2438),0)","v":0.36181615290028646},{"$f":"IFERROR(IF($B2439<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2439,'TMSIS - elig group'!$H:$H,$B2439,'TMSIS - elig group'!$C:$C,F$1),F2438),0)","v":0.33315801070415729},{"$f":"IFERROR(IF($B2439<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2439,'TMSIS - elig group'!$H:$H,$B2439,'TMSIS - elig group'!$C:$C,G$1),G2438),0)","v":0.16043323643204235},{"$f":"IFERROR(IF($B2439<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2439,'TMSIS - elig group'!$H:$H,$B2439,'TMSIS - elig group'!$C:$C,H$1),H2438),0)","v":6.8205241198922475E-2},{"$f":"IFERROR(IF($B2439<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2439,'TMSIS - elig group'!$H:$H,$B2439,'TMSIS - elig group'!$C:$C,I$1),I2438),0)","v":7.5643422202952532E-2},{"$f":"IFERROR(IF($B2439<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2439,'TMSIS - elig group'!$H:$H,$B2439,'TMSIS - elig group'!$C:$C,J$1),J2438),0)","v":7.4393656163893485E-4},{"$f":"IFERROR(IF($B2439<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2439,'TMSIS - elig group'!$H:$H,$B2439,'TMSIS - elig group'!$C:$C,K$1),K2438),0)","v":0},true,39023,271766,250240,120504,51230,56817,559,0,0]
["New Mexico","2020-11-01",{"$f":"IF($B2442<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2442,'CMS monthly enrollment'!C:C,B2442,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2442,C2430:C2441,B2430:B2441))","v":768274},{"$f":"IF($B2442<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2442,'CMS monthly enrollment'!C:C,B2442,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2442,D2430:D2441,B2430:B2441))","v":40768},{"$f":"IFERROR(IF($B2442<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2442,'TMSIS - elig group'!$H:$H,$B2442,'TMSIS - elig group'!$C:$C,E$1),E2441),0)","v":0.35942602717818328},{"$f":"IFERROR(IF($B2442<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2442,'TMSIS - elig group'!$H:$H,$B2442,'TMSIS - elig group'!$C:$C,F$1),F2441),0)","v":0.33257001406887027},{"$f":"IFERROR(IF($B2442<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2442,'TMSIS - elig group'!$H:$H,$B2442,'TMSIS - elig group'!$C:$C,G$1),G2441),0)","v":0.1648051102216021},{"$f":"IFERROR(IF($B2442<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2442,'TMSIS - elig group'!$H:$H,$B2442,'TMSIS - elig group'!$C:$C,H$1),H2441),0)","v":6.773685881761228E-2},{"$f":"IFERROR(IF($B2442<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2442,'TMSIS - elig group'!$H:$H,$B2442,'TMSIS - elig group'!$C:$C,I$1),I2441),0)","v":7.4567330089999051E-2},{"$f":"IFERROR(IF($B2442<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2442,'TMSIS - elig group'!$H:$H,$B2442,'TMSIS - elig group'!$C:$C,J$1),J2441),0)","v":8.9465962373304841E-4},{"$f":"IFERROR(IF($B2442<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2442,'TMSIS - elig group'!$H:$H,$B2442,'TMSIS - elig group'!$C:$C,K$1),K2441),0)","v":0},true,40768,276138,255505,126615,52040,57288,687,0,0]
["New Mexico","2021-03-01",{"$f":"IF($B2446<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2446,'CMS monthly enrollment'!C:C,B2446,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2446,C2434:C2445,B2434:B2445))","v":789297},{"$f":"IF($B2446<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2446,'CMS monthly enrollment'!C:C,B2446,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2446,D2434:D2445,B2434:B2445))","v":42802},{"$f":"IFERROR(IF($B2446<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2446,'TMSIS - elig group'!$H:$H,$B2446,'TMSIS - elig group'!$C:$C,E$1),E2445),0)","v":0.35804765833446323},{"$f":"IFERROR(IF($B2446<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2446,'TMSIS - elig group'!$H:$H,$B2446,'TMSIS - elig group'!$C:$C,F$1),F2445),0)","v":0.3336255771144393},{"$f":"IFERROR(IF($B2446<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2446,'TMSIS - elig group'!$H:$H,$B2446,'TMSIS - elig group'!$C:$C,G$1),G2445),0)","v":0.16609060553064653},{"$f":"IFERROR(IF($B2446<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2446,'TMSIS - elig group'!$H:$H,$B2446,'TMSIS - elig group'!$C:$C,H$1),H2445),0)","v":6.7235986661733374E-2},{"$f":"IFERROR(IF($B2446<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2446,'TMSIS - elig group'!$H:$H,$B2446,'TMSIS - elig group'!$C:$C,I$1),I2445),0)","v":7.4076329632600163E-2},{"$f":"IFERROR(IF($B2446<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2446,'TMSIS - elig group'!$H:$H,$B2446,'TMSIS - elig group'!$C:$C,J$1),J2445),0)","v":9.2384272611740158E-4},{"$f":"IFERROR(IF($B2446<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2446,'TMSIS - elig group'!$H:$H,$B2446,'TMSIS - elig group'!$C:$C,K$1),K2445),0)","v":0},true,42802,282606,263330,131095,53069,58468,729,0,0]
["New Mexico",{"$f":"B2371","v":"2021-06-01"},{"$f":"IF($B2449<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2449,'CMS monthly enrollment'!C:C,B2449,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2449,C2437:C2448,B2437:B2448))","v":798605},{"$f":"IF($B2449<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2449,'CMS monthly enrollment'!C:C,B2449,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2449,D2437:D2448,B2437:B2448))","v":44394},{"$f":"IFERROR(IF($B2449<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2449,'TMSIS - elig group'!$H:$H,$B2449,'TMSIS - elig group'!$C:$C,E$1),E2448),0)","v":0.35804765833446323},{"$f":"IFERROR(IF($B2449<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2449,'TMSIS - elig group'!$H:$H,$B2449,'TMSIS - elig group'!$C:$C,F$1),F2448),0)","v":0.3336255771144393},{"$f":"IFERROR(IF($B2449<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2449,'TMSIS - elig group'!$H:$H,$B2449,'TMSIS - elig group'!$C:$C,G$1),G2448),0)","v":0.16609060553064653},{"$f":"IFERROR(IF($B2449<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2449,'TMSIS - elig group'!$H:$H,$B2449,'TMSIS - elig group'!$C:$C,H$1),H2448),0)","v":6.7235986661733374E-2},{"$f":"IFERROR(IF($B2449<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2449,'TMSIS - elig group'!$H:$H,$B2449,'TMSIS - elig group'!$C:$C,I$1),I2448),0)","v":7.4076329632600163E-2},{"$f":"IFERROR(IF($B2449<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2449,'TMSIS - elig group'!$H:$H,$B2449,'TMSIS - elig group'!$C:$C,J$1),J2448),0)","v":9.2384272611740158E-4},{"$f":"IFERROR(IF($B2449<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2449,'TMSIS - elig group'!$H:$H,$B2449,'TMSIS - elig group'!$C:$C,K$1),K2448),0)","v":0},true,44394,285939,266435,132641,53695,59158,738,0,0]
["New Mexico","2021-07-01",{"$f":"IF($B2450<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2450,'CMS monthly enrollment'!C:C,B2450,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2450,C2438:C2449,B2438:B2449))","v":802281},{"$f":"IF($B2450<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2450,'CMS monthly enrollment'!C:C,B2450,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2450,D2438:D2449,B2438:B2449))","v":44785},{"$f":"IFERROR(IF($B2450<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2450,'TMSIS - elig group'!$H:$H,$B2450,'TMSIS - elig group'!$C:$C,E$1),E2449),0)","v":0.35804765833446323},{"$f":"IFERROR(IF($B2450<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2450,'TMSIS - elig group'!$H:$H,$B2450,'TMSIS - elig group'!$C:$C,F$1),F2449),0)","v":0.3336255771144393},{"$f":"IFERROR(IF($B2450<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2450,'TMSIS - elig group'!$H:$H,$B2450,'TMSIS - elig group'!$C:$C,G$1),G2449),0)","v":0.16609060553064653},{"$f":"IFERROR(IF($B2450<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2450,'TMSIS - elig group'!$H:$H,$B2450,'TMSIS - elig group'!$C:$C,H$1),H2449),0)","v":6.7235986661733374E-2},{"$f":"IFERROR(IF($B2450<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2450,'TMSIS - elig group'!$H:$H,$B2450,'TMSIS - elig group'!$C:$C,I$1),I2449),0)","v":7.4076329632600163E-2},{"$f":"IFERROR(IF($B2450<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2450,'TMSIS - elig group'!$H:$H,$B2450,'TMSIS - elig group'!$C:$C,J$1),J2449),0)","v":9.2384272611740158E-4},{"$f":"IFERROR(IF($B2450<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2450,'TMSIS - elig group'!$H:$H,$B2450,'TMSIS - elig group'!$C:$C,K$1),K2449),0)","v":0},true,44785,287255,267661,133251,53942,59430,741,0,0]
["New Mexico","2021-09-01",{"$f":"IF($B2452<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2452,'CMS monthly enrollment'!C:C,B2452,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2452,C2440:C2451,B2440:B2451))","v":809955},{"$f":"IF($B2452<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2452,'CMS monthly enrollment'!C:C,B2452,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2452,D2440:D2451,B2440:B2451))","v":45826},{"$f":"IFERROR(IF($B2452<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2452,'TMSIS - elig group'!$H:$H,$B2452,'TMSIS - elig group'!$C:$C,E$1),E2451),0)","v":0.35804765833446323},{"$f":"IFERROR(IF($B2452<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2452,'TMSIS - elig group'!$H:$H,$B2452,'TMSIS - elig group'!$C:$C,F$1),F2451),0)","v":0.3336255771144393},{"$f":"IFERROR(IF($B2452<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2452,'TMSIS - elig group'!$H:$H,$B2452,'TMSIS - elig group'!$C:$C,G$1),G2451),0)","v":0.16609060553064653},{"$f":"IFERROR(IF($B2452<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2452,'TMSIS - elig group'!$H:$H,$B2452,'TMSIS - elig group'!$C:$C,H$1),H2451),0)","v":6.7235986661733374E-2},{"$f":"IFERROR(IF($B2452<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2452,'TMSIS - elig group'!$H:$H,$B2452,'TMSIS - elig group'!$C:$C,I$1),I2451),0)","v":7.4076329632600163E-2},{"$f":"IFERROR(IF($B2452<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2452,'TMSIS - elig group'!$H:$H,$B2452,'TMSIS - elig group'!$C:$C,J$1),J2451),0)","v":9.2384272611740158E-4},{"$f":"IFERROR(IF($B2452<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2452,'TMSIS - elig group'!$H:$H,$B2452,'TMSIS - elig group'!$C:$C,K$1),K2451),0)","v":0},true,45826,290002,270222,134526,54458,59998,748,0,0]
["New Mexico","2021-12-01",{"$f":"IF($B2455<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2455,'CMS monthly enrollment'!C:C,B2455,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2455,C2443:C2454,B2443:B2454))","v":819707},{"$f":"IF($B2455<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2455,'CMS monthly enrollment'!C:C,B2455,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2455,D2443:D2454,B2443:B2454))","v":46899},{"$f":"IFERROR(IF($B2455<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2455,'TMSIS - elig group'!$H:$H,$B2455,'TMSIS - elig group'!$C:$C,E$1),E2454),0)","v":0.35804765833446323},{"$f":"IFERROR(IF($B2455<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2455,'TMSIS - elig group'!$H:$H,$B2455,'TMSIS - elig group'!$C:$C,F$1),F2454),0)","v":0.3336255771144393},{"$f":"IFERROR(IF($B2455<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2455,'TMSIS - elig group'!$H:$H,$B2455,'TMSIS - elig group'!$C:$C,G$1),G2454),0)","v":0.16609060553064653},{"$f":"IFERROR(IF($B2455<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2455,'TMSIS - elig group'!$H:$H,$B2455,'TMSIS - elig group'!$C:$C,H$1),H2454),0)","v":6.7235986661733374E-2},{"$f":"IFERROR(IF($B2455<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2455,'TMSIS - elig group'!$H:$H,$B2455,'TMSIS - elig group'!$C:$C,I$1),I2454),0)","v":7.4076329632600163E-2},{"$f":"IFERROR(IF($B2455<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2455,'TMSIS - elig group'!$H:$H,$B2455,'TMSIS - elig group'!$C:$C,J$1),J2454),0)","v":9.2384272611740158E-4},{"$f":"IFERROR(IF($B2455<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2455,'TMSIS - elig group'!$H:$H,$B2455,'TMSIS - elig group'!$C:$C,K$1),K2454),0)","v":0},true,46899,293494,273475,136146,55114,60721,757,0,0]
["New Mexico","2022-03-01",{"$f":"IF($B2458<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2458,'CMS monthly enrollment'!C:C,B2458,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2458,C2446:C2457,B2446:B2457))","v":822382},{"$f":"IF($B2458<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2458,'CMS monthly enrollment'!C:C,B2458,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2458,D2446:D2457,B2446:B2457))","v":48442},{"$f":"IFERROR(IF($B2458<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2458,'TMSIS - elig group'!$H:$H,$B2458,'TMSIS - elig group'!$C:$C,E$1),E2457),0)","v":0.35804765833446323},{"$f":"IFERROR(IF($B2458<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2458,'TMSIS - elig group'!$H:$H,$B2458,'TMSIS - elig group'!$C:$C,F$1),F2457),0)","v":0.3336255771144393},{"$f":"IFERROR(IF($B2458<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2458,'TMSIS - elig group'!$H:$H,$B2458,'TMSIS - elig group'!$C:$C,G$1),G2457),0)","v":0.16609060553064653},{"$f":"IFERROR(IF($B2458<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2458,'TMSIS - elig group'!$H:$H,$B2458,'TMSIS - elig group'!$C:$C,H$1),H2457),0)","v":6.7235986661733374E-2},{"$f":"IFERROR(IF($B2458<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2458,'TMSIS - elig group'!$H:$H,$B2458,'TMSIS - elig group'!$C:$C,I$1),I2457),0)","v":7.4076329632600163E-2},{"$f":"IFERROR(IF($B2458<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2458,'TMSIS - elig group'!$H:$H,$B2458,'TMSIS - elig group'!$C:$C,J$1),J2457),0)","v":9.2384272611740158E-4},{"$f":"IFERROR(IF($B2458<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2458,'TMSIS - elig group'!$H:$H,$B2458,'TMSIS - elig group'!$C:$C,K$1),K2457),0)","v":0},true,48442,294452,274368,136590,55294,60919,760,0,0]
["New Mexico","2022-06-01",{"$f":"IF($B2461<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2461,'CMS monthly enrollment'!C:C,B2461,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2461,C2449:C2460,B2449:B2460))","v":826070},{"$f":"IF($B2461<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2461,'CMS monthly enrollment'!C:C,B2461,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2461,D2449:D2460,B2449:B2460))","v":48608},{"$f":"IFERROR(IF($B2461<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2461,'TMSIS - elig group'!$H:$H,$B2461,'TMSIS - elig group'!$C:$C,E$1),E2460),0)","v":0.35804765833446323},{"$f":"IFERROR(IF($B2461<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2461,'TMSIS - elig group'!$H:$H,$B2461,'TMSIS - elig group'!$C:$C,F$1),F2460),0)","v":0.3336255771144393},{"$f":"IFERROR(IF($B2461<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2461,'TMSIS - elig group'!$H:$H,$B2461,'TMSIS - elig group'!$C:$C,G$1),G2460),0)","v":0.16609060553064653},{"$f":"IFERROR(IF($B2461<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2461,'TMSIS - elig group'!$H:$H,$B2461,'TMSIS - elig group'!$C:$C,H$1),H2460),0)","v":6.7235986661733374E-2},{"$f":"IFERROR(IF($B2461<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2461,'TMSIS - elig group'!$H:$H,$B2461,'TMSIS - elig group'!$C:$C,I$1),I2460),0)","v":7.4076329632600163E-2},{"$f":"IFERROR(IF($B2461<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2461,'TMSIS - elig group'!$H:$H,$B2461,'TMSIS - elig group'!$C:$C,J$1),J2460),0)","v":9.2384272611740158E-4},{"$f":"IFERROR(IF($B2461<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2461,'TMSIS - elig group'!$H:$H,$B2461,'TMSIS - elig group'!$C:$C,K$1),K2460),0)","v":0},true,48608,295772,275598,137202,55542,61192,763,0,0]
["New Mexico","2022-09-01",{"$f":"IF($B2464<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2464,'CMS monthly enrollment'!C:C,B2464,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2464,C2452:C2463,B2452:B2463))","v":832459},{"$f":"IF($B2464<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2464,'CMS monthly enrollment'!C:C,B2464,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2464,D2452:D2463,B2452:B2463))","v":50286},{"$f":"IFERROR(IF($B2464<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2464,'TMSIS - elig group'!$H:$H,$B2464,'TMSIS - elig group'!$C:$C,E$1),E2463),0)","v":0.35804765833446323},{"$f":"IFERROR(IF($B2464<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2464,'TMSIS - elig group'!$H:$H,$B2464,'TMSIS - elig group'!$C:$C,F$1),F2463),0)","v":0.3336255771144393},{"$f":"IFERROR(IF($B2464<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2464,'TMSIS - elig group'!$H:$H,$B2464,'TMSIS - elig group'!$C:$C,G$1),G2463),0)","v":0.16609060553064653},{"$f":"IFERROR(IF($B2464<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2464,'TMSIS - elig group'!$H:$H,$B2464,'TMSIS - elig group'!$C:$C,H$1),H2463),0)","v":6.7235986661733374E-2},{"$f":"IFERROR(IF($B2464<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2464,'TMSIS - elig group'!$H:$H,$B2464,'TMSIS - elig group'!$C:$C,I$1),I2463),0)","v":7.4076329632600163E-2},{"$f":"IFERROR(IF($B2464<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2464,'TMSIS - elig group'!$H:$H,$B2464,'TMSIS - elig group'!$C:$C,J$1),J2463),0)","v":9.2384272611740158E-4},{"$f":"IFERROR(IF($B2464<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2464,'TMSIS - elig group'!$H:$H,$B2464,'TMSIS - elig group'!$C:$C,K$1),K2463),0)","v":0},true,50286,298060,277730,138264,55971,61666,769,0,0]
["New Mexico","2023-01-01",{"$f":"IF($B2468<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2468,'CMS monthly enrollment'!C:C,B2468,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2468,C2456:C2467,B2456:B2467))","v":835044},{"$f":"IF($B2468<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2468,'CMS monthly enrollment'!C:C,B2468,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2468,D2456:D2467,B2456:B2467))","v":52232},{"$f":"IFERROR(IF($B2468<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2468,'TMSIS - elig group'!$H:$H,$B2468,'TMSIS - elig group'!$C:$C,E$1),E2467),0)","v":0.35804765833446323},{"$f":"IFERROR(IF($B2468<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2468,'TMSIS - elig group'!$H:$H,$B2468,'TMSIS - elig group'!$C:$C,F$1),F2467),0)","v":0.3336255771144393},{"$f":"IFERROR(IF($B2468<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2468,'TMSIS - elig group'!$H:$H,$B2468,'TMSIS - elig group'!$C:$C,G$1),G2467),0)","v":0.16609060553064653},{"$f":"IFERROR(IF($B2468<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2468,'TMSIS - elig group'!$H:$H,$B2468,'TMSIS - elig group'!$C:$C,H$1),H2467),0)","v":6.7235986661733374E-2},{"$f":"IFERROR(IF($B2468<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2468,'TMSIS - elig group'!$H:$H,$B2468,'TMSIS - elig group'!$C:$C,I$1),I2467),0)","v":7.4076329632600163E-2},{"$f":"IFERROR(IF($B2468<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2468,'TMSIS - elig group'!$H:$H,$B2468,'TMSIS - elig group'!$C:$C,J$1),J2467),0)","v":9.2384272611740158E-4},{"$f":"IFERROR(IF($B2468<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2468,'TMSIS - elig group'!$H:$H,$B2468,'TMSIS - elig group'!$C:$C,K$1),K2467),0)","v":0},true,52232,298986,278592,138693,56145,61857,771,0,0]
["New Mexico","2023-03-01",{"$f":"IF($B2470<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2470,'CMS monthly enrollment'!C:C,B2470,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2470,C2458:C2469,B2458:B2469))","v":837397.70615673217},{"$f":"IF($B2470<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2470,'CMS monthly enrollment'!C:C,B2470,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2470,D2458:D2469,B2458:B2469))","v":52686.802280555828},{"$f":"IFERROR(IF($B2470<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2470,'TMSIS - elig group'!$H:$H,$B2470,'TMSIS - elig group'!$C:$C,E$1),E2469),0)","v":0.35804765833446323},{"$f":"IFERROR(IF($B2470<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2470,'TMSIS - elig group'!$H:$H,$B2470,'TMSIS - elig group'!$C:$C,F$1),F2469),0)","v":0.3336255771144393},{"$f":"IFERROR(IF($B2470<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2470,'TMSIS - elig group'!$H:$H,$B2470,'TMSIS - elig group'!$C:$C,G$1),G2469),0)","v":0.16609060553064653},{"$f":"IFERROR(IF($B2470<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2470,'TMSIS - elig group'!$H:$H,$B2470,'TMSIS - elig group'!$C:$C,H$1),H2469),0)","v":6.7235986661733374E-2},{"$f":"IFERROR(IF($B2470<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2470,'TMSIS - elig group'!$H:$H,$B2470,'TMSIS - elig group'!$C:$C,I$1),I2469),0)","v":7.4076329632600163E-2},{"$f":"IFERROR(IF($B2470<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2470,'TMSIS - elig group'!$H:$H,$B2470,'TMSIS - elig group'!$C:$C,J$1),J2469),0)","v":9.2384272611740158E-4},{"$f":"IFERROR(IF($B2470<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2470,'TMSIS - elig group'!$H:$H,$B2470,'TMSIS - elig group'!$C:$C,K$1),K2469),0)","v":0},true,52686.802280555828,299828,279377,139084,56303,62031,774,0,0]
["New Mexico","2023-06-01",{"$f":"IF($B2473<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2473,'CMS monthly enrollment'!C:C,B2473,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2473,C2461:C2472,B2461:B2472))","v":840753.00272173225},{"$f":"IF($B2473<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2473,'CMS monthly enrollment'!C:C,B2473,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2473,D2461:D2472,B2461:B2472))","v":54179.543180975947},{"$f":"IFERROR(IF($B2473<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2473,'TMSIS - elig group'!$H:$H,$B2473,'TMSIS - elig group'!$C:$C,E$1),E2472),0)","v":0.35804765833446323},{"$f":"IFERROR(IF($B2473<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2473,'TMSIS - elig group'!$H:$H,$B2473,'TMSIS - elig group'!$C:$C,F$1),F2472),0)","v":0.3336255771144393},{"$f":"IFERROR(IF($B2473<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2473,'TMSIS - elig group'!$H:$H,$B2473,'TMSIS - elig group'!$C:$C,G$1),G2472),0)","v":0.16609060553064653},{"$f":"IFERROR(IF($B2473<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2473,'TMSIS - elig group'!$H:$H,$B2473,'TMSIS - elig group'!$C:$C,H$1),H2472),0)","v":6.7235986661733374E-2},{"$f":"IFERROR(IF($B2473<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2473,'TMSIS - elig group'!$H:$H,$B2473,'TMSIS - elig group'!$C:$C,I$1),I2472),0)","v":7.4076329632600163E-2},{"$f":"IFERROR(IF($B2473<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2473,'TMSIS - elig group'!$H:$H,$B2473,'TMSIS - elig group'!$C:$C,J$1),J2472),0)","v":9.2384272611740158E-4},{"$f":"IFERROR(IF($B2473<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2473,'TMSIS - elig group'!$H:$H,$B2473,'TMSIS - elig group'!$C:$C,K$1),K2472),0)","v":0},true,54179.543180975947,301030,280497,139641,56529,62280,777,0,0]
["New Mexico","2023-07-01",{"$f":"IF($B2474<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2474,'CMS monthly enrollment'!C:C,B2474,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2474,C2462:C2473,B2462:B2473))","v":841753.28945649485},{"$f":"IF($B2474<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2474,'CMS monthly enrollment'!C:C,B2474,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2474,D2462:D2473,B2462:B2473))","v":54613.967097462039},{"$f":"IFERROR(IF($B2474<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2474,'TMSIS - elig group'!$H:$H,$B2474,'TMSIS - elig group'!$C:$C,E$1),E2473),0)","v":0.35804765833446323},{"$f":"IFERROR(IF($B2474<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2474,'TMSIS - elig group'!$H:$H,$B2474,'TMSIS - elig group'!$C:$C,F$1),F2473),0)","v":0.3336255771144393},{"$f":"IFERROR(IF($B2474<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2474,'TMSIS - elig group'!$H:$H,$B2474,'TMSIS - elig group'!$C:$C,G$1),G2473),0)","v":0.16609060553064653},{"$f":"IFERROR(IF($B2474<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2474,'TMSIS - elig group'!$H:$H,$B2474,'TMSIS - elig group'!$C:$C,H$1),H2473),0)","v":6.7235986661733374E-2},{"$f":"IFERROR(IF($B2474<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2474,'TMSIS - elig group'!$H:$H,$B2474,'TMSIS - elig group'!$C:$C,I$1),I2473),0)","v":7.4076329632600163E-2},{"$f":"IFERROR(IF($B2474<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2474,'TMSIS - elig group'!$H:$H,$B2474,'TMSIS - elig group'!$C:$C,J$1),J2473),0)","v":9.2384272611740158E-4},{"$f":"IFERROR(IF($B2474<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2474,'TMSIS - elig group'!$H:$H,$B2474,'TMSIS - elig group'!$C:$C,K$1),K2473),0)","v":0},true,54613.967097462039,301388,280830,139807,56596,62354,778,0,0]
["New Mexico","2023-10-01",{"$f":"IF($B2477<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2477,'CMS monthly enrollment'!C:C,B2477,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2477,C2465:C2476,B2465:B2476))","v":845276.43090892583},{"$f":"IF($B2477<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2477,'CMS monthly enrollment'!C:C,B2477,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2477,D2465:D2476,B2465:B2476))","v":56081.535002405173},{"$f":"IFERROR(IF($B2477<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2477,'TMSIS - elig group'!$H:$H,$B2477,'TMSIS - elig group'!$C:$C,E$1),E2476),0)","v":0.35804765833446323},{"$f":"IFERROR(IF($B2477<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2477,'TMSIS - elig group'!$H:$H,$B2477,'TMSIS - elig group'!$C:$C,F$1),F2476),0)","v":0.3336255771144393},{"$f":"IFERROR(IF($B2477<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2477,'TMSIS - elig group'!$H:$H,$B2477,'TMSIS - elig group'!$C:$C,G$1),G2476),0)","v":0.16609060553064653},{"$f":"IFERROR(IF($B2477<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2477,'TMSIS - elig group'!$H:$H,$B2477,'TMSIS - elig group'!$C:$C,H$1),H2476),0)","v":6.7235986661733374E-2},{"$f":"IFERROR(IF($B2477<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2477,'TMSIS - elig group'!$H:$H,$B2477,'TMSIS - elig group'!$C:$C,I$1),I2476),0)","v":7.4076329632600163E-2},{"$f":"IFERROR(IF($B2477<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2477,'TMSIS - elig group'!$H:$H,$B2477,'TMSIS - elig group'!$C:$C,J$1),J2476),0)","v":9.2384272611740158E-4},{"$f":"IFERROR(IF($B2477<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2477,'TMSIS - elig group'!$H:$H,$B2477,'TMSIS - elig group'!$C:$C,K$1),K2476),0)","v":0},true,56081.535002405173,302649,282006,140392,56833,62615,781,0,0]
["New Mexico","2024-02-01",{"$f":"IF($B2481<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2481,'CMS monthly enrollment'!C:C,B2481,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2481,C2469:C2480,B2469:B2480))","v":849858.59710216057},{"$f":"IF($B2481<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2481,'CMS monthly enrollment'!C:C,B2481,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2481,D2469:D2480,B2469:B2480))","v":57928.924234386301},{"$f":"IFERROR(IF($B2481<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2481,'TMSIS - elig group'!$H:$H,$B2481,'TMSIS - elig group'!$C:$C,E$1),E2480),0)","v":0.35804765833446323},{"$f":"IFERROR(IF($B2481<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2481,'TMSIS - elig group'!$H:$H,$B2481,'TMSIS - elig group'!$C:$C,F$1),F2480),0)","v":0.3336255771144393},{"$f":"IFERROR(IF($B2481<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2481,'TMSIS - elig group'!$H:$H,$B2481,'TMSIS - elig group'!$C:$C,G$1),G2480),0)","v":0.16609060553064653},{"$f":"IFERROR(IF($B2481<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2481,'TMSIS - elig group'!$H:$H,$B2481,'TMSIS - elig group'!$C:$C,H$1),H2480),0)","v":6.7235986661733374E-2},{"$f":"IFERROR(IF($B2481<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2481,'TMSIS - elig group'!$H:$H,$B2481,'TMSIS - elig group'!$C:$C,I$1),I2480),0)","v":7.4076329632600163E-2},{"$f":"IFERROR(IF($B2481<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2481,'TMSIS - elig group'!$H:$H,$B2481,'TMSIS - elig group'!$C:$C,J$1),J2480),0)","v":9.2384272611740158E-4},{"$f":"IFERROR(IF($B2481<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2481,'TMSIS - elig group'!$H:$H,$B2481,'TMSIS - elig group'!$C:$C,K$1),K2480),0)","v":0},true,57928.924234386301,304290,283535,141154,57141,62954,785,0,0]
["New Mexico","2024-04-01",{"$f":"IF($B2483<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2483,'CMS monthly enrollment'!C:C,B2483,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2483,C2471:C2482,B2471:B2482))","v":852047.65325360803},{"$f":"IF($B2483<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2483,'CMS monthly enrollment'!C:C,B2483,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2483,D2471:D2482,B2471:B2482))","v":58807.996801147237},{"$f":"IFERROR(IF($B2483<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2483,'TMSIS - elig group'!$H:$H,$B2483,'TMSIS - elig group'!$C:$C,E$1),E2482),0)","v":0.35804765833446323},{"$f":"IFERROR(IF($B2483<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2483,'TMSIS - elig group'!$H:$H,$B2483,'TMSIS - elig group'!$C:$C,F$1),F2482),0)","v":0.3336255771144393},{"$f":"IFERROR(IF($B2483<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2483,'TMSIS - elig group'!$H:$H,$B2483,'TMSIS - elig group'!$C:$C,G$1),G2482),0)","v":0.16609060553064653},{"$f":"IFERROR(IF($B2483<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2483,'TMSIS - elig group'!$H:$H,$B2483,'TMSIS - elig group'!$C:$C,H$1),H2482),0)","v":6.7235986661733374E-2},{"$f":"IFERROR(IF($B2483<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2483,'TMSIS - elig group'!$H:$H,$B2483,'TMSIS - elig group'!$C:$C,I$1),I2482),0)","v":7.4076329632600163E-2},{"$f":"IFERROR(IF($B2483<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2483,'TMSIS - elig group'!$H:$H,$B2483,'TMSIS - elig group'!$C:$C,J$1),J2482),0)","v":9.2384272611740158E-4},{"$f":"IFERROR(IF($B2483<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2483,'TMSIS - elig group'!$H:$H,$B2483,'TMSIS - elig group'!$C:$C,K$1),K2482),0)","v":0},true,58807.996801147237,305074,284265,141517,57288,63117,787,0,0]
["New Mexico","2024-07-01",{"$f":"IF($B2486<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2486,'CMS monthly enrollment'!C:C,B2486,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2486,C2474:C2485,B2474:B2485))","v":855552.45914531534},{"$f":"IF($B2486<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2486,'CMS monthly enrollment'!C:C,B2486,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2486,D2474:D2485,B2474:B2485))","v":60207.007925253827},{"$f":"IFERROR(IF($B2486<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2486,'TMSIS - elig group'!$H:$H,$B2486,'TMSIS - elig group'!$C:$C,E$1),E2485),0)","v":0.35804765833446323},{"$f":"IFERROR(IF($B2486<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2486,'TMSIS - elig group'!$H:$H,$B2486,'TMSIS - elig group'!$C:$C,F$1),F2485),0)","v":0.3336255771144393},{"$f":"IFERROR(IF($B2486<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2486,'TMSIS - elig group'!$H:$H,$B2486,'TMSIS - elig group'!$C:$C,G$1),G2485),0)","v":0.16609060553064653},{"$f":"IFERROR(IF($B2486<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2486,'TMSIS - elig group'!$H:$H,$B2486,'TMSIS - elig group'!$C:$C,H$1),H2485),0)","v":6.7235986661733374E-2},{"$f":"IFERROR(IF($B2486<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2486,'TMSIS - elig group'!$H:$H,$B2486,'TMSIS - elig group'!$C:$C,I$1),I2485),0)","v":7.4076329632600163E-2},{"$f":"IFERROR(IF($B2486<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2486,'TMSIS - elig group'!$H:$H,$B2486,'TMSIS - elig group'!$C:$C,J$1),J2485),0)","v":9.2384272611740158E-4},{"$f":"IFERROR(IF($B2486<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2486,'TMSIS - elig group'!$H:$H,$B2486,'TMSIS - elig group'!$C:$C,K$1),K2485),0)","v":0},true,60207.007925253827,306329,285434,142099,57524,63376,790,0,0]
["New Mexico","2024-11-01",{"$f":"IF($B2490<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2490,'CMS monthly enrollment'!C:C,B2490,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2490,C2478:C2489,B2478:B2489))","v":860130.10759984935},{"$f":"IF($B2490<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2490,'CMS monthly enrollment'!C:C,B2490,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2490,D2478:D2489,B2478:B2489))","v":62067.103587597492},{"$f":"IFERROR(IF($B2490<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2490,'TMSIS - elig group'!$H:$H,$B2490,'TMSIS - elig group'!$C:$C,E$1),E2489),0)","v":0.35804765833446323},{"$f":"IFERROR(IF($B2490<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2490,'TMSIS - elig group'!$H:$H,$B2490,'TMSIS - elig group'!$C:$C,F$1),F2489),0)","v":0.3336255771144393},{"$f":"IFERROR(IF($B2490<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2490,'TMSIS - elig group'!$H:$H,$B2490,'TMSIS - elig group'!$C:$C,G$1),G2489),0)","v":0.16609060553064653},{"$f":"IFERROR(IF($B2490<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2490,'TMSIS - elig group'!$H:$H,$B2490,'TMSIS - elig group'!$C:$C,H$1),H2489),0)","v":6.7235986661733374E-2},{"$f":"IFERROR(IF($B2490<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2490,'TMSIS - elig group'!$H:$H,$B2490,'TMSIS - elig group'!$C:$C,I$1),I2489),0)","v":7.4076329632600163E-2},{"$f":"IFERROR(IF($B2490<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2490,'TMSIS - elig group'!$H:$H,$B2490,'TMSIS - elig group'!$C:$C,J$1),J2489),0)","v":9.2384272611740158E-4},{"$f":"IFERROR(IF($B2490<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2490,'TMSIS - elig group'!$H:$H,$B2490,'TMSIS - elig group'!$C:$C,K$1),K2489),0)","v":0},true,62067.103587597492,307968,286961,142860,57832,63715,795,0,0]
["New Mexico","2025-01-01",{"$f":"IF($B2492<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2492,'CMS monthly enrollment'!C:C,B2492,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2492,C2480:C2491,B2480:B2491))","v":862453.02225275373},{"$f":"IF($B2492<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2492,'CMS monthly enrollment'!C:C,B2492,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2492,D2480:D2491,B2480:B2491))","v":62997.706038040342},{"$f":"IFERROR(IF($B2492<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2492,'TMSIS - elig group'!$H:$H,$B2492,'TMSIS - elig group'!$C:$C,E$1),E2491),0)","v":0.35804765833446323},{"$f":"IFERROR(IF($B2492<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2492,'TMSIS - elig group'!$H:$H,$B2492,'TMSIS - elig group'!$C:$C,F$1),F2491),0)","v":0.3336255771144393},{"$f":"IFERROR(IF($B2492<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2492,'TMSIS - elig group'!$H:$H,$B2492,'TMSIS - elig group'!$C:$C,G$1),G2491),0)","v":0.16609060553064653},{"$f":"IFERROR(IF($B2492<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2492,'TMSIS - elig group'!$H:$H,$B2492,'TMSIS - elig group'!$C:$C,H$1),H2491),0)","v":6.7235986661733374E-2},{"$f":"IFERROR(IF($B2492<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2492,'TMSIS - elig group'!$H:$H,$B2492,'TMSIS - elig group'!$C:$C,I$1),I2491),0)","v":7.4076329632600163E-2},{"$f":"IFERROR(IF($B2492<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2492,'TMSIS - elig group'!$H:$H,$B2492,'TMSIS - elig group'!$C:$C,J$1),J2491),0)","v":9.2384272611740158E-4},{"$f":"IFERROR(IF($B2492<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2492,'TMSIS - elig group'!$H:$H,$B2492,'TMSIS - elig group'!$C:$C,K$1),K2491),0)","v":0},true,62997.706038040342,308799,287736,143245,57988,63887,797,0,0]
["New Mexico","2025-04-01",{"$f":"IF($B2495<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2495,'CMS monthly enrollment'!C:C,B2495,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2495,C2483:C2494,B2483:B2494))","v":865852.18666039838},{"$f":"IF($B2495<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2495,'CMS monthly enrollment'!C:C,B2495,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2495,D2483:D2494,B2483:B2494))","v":64362.768870110624},{"$f":"IFERROR(IF($B2495<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2495,'TMSIS - elig group'!$H:$H,$B2495,'TMSIS - elig group'!$C:$C,E$1),E2494),0)","v":0.35804765833446323},{"$f":"IFERROR(IF($B2495<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2495,'TMSIS - elig group'!$H:$H,$B2495,'TMSIS - elig group'!$C:$C,F$1),F2494),0)","v":0.3336255771144393},{"$f":"IFERROR(IF($B2495<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2495,'TMSIS - elig group'!$H:$H,$B2495,'TMSIS - elig group'!$C:$C,G$1),G2494),0)","v":0.16609060553064653},{"$f":"IFERROR(IF($B2495<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2495,'TMSIS - elig group'!$H:$H,$B2495,'TMSIS - elig group'!$C:$C,H$1),H2494),0)","v":6.7235986661733374E-2},{"$f":"IFERROR(IF($B2495<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2495,'TMSIS - elig group'!$H:$H,$B2495,'TMSIS - elig group'!$C:$C,I$1),I2494),0)","v":7.4076329632600163E-2},{"$f":"IFERROR(IF($B2495<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2495,'TMSIS - elig group'!$H:$H,$B2495,'TMSIS - elig group'!$C:$C,J$1),J2494),0)","v":9.2384272611740158E-4},{"$f":"IFERROR(IF($B2495<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2495,'TMSIS - elig group'!$H:$H,$B2495,'TMSIS - elig group'!$C:$C,K$1),K2494),0)","v":0},true,64362.768870110624,310016,288870,143810,58216,64139,800,0,0]
["New Mexico","2025-05-01",{"$f":"IF($B2496<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2496,'CMS monthly enrollment'!C:C,B2496,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2496,C2484:C2495,B2484:B2495))","v":866975.40113179374},{"$f":"IF($B2496<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2496,'CMS monthly enrollment'!C:C,B2496,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2496,D2484:D2495,B2484:B2495))","v":64816.571884194389},{"$f":"IFERROR(IF($B2496<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2496,'TMSIS - elig group'!$H:$H,$B2496,'TMSIS - elig group'!$C:$C,E$1),E2495),0)","v":0.35804765833446323},{"$f":"IFERROR(IF($B2496<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2496,'TMSIS - elig group'!$H:$H,$B2496,'TMSIS - elig group'!$C:$C,F$1),F2495),0)","v":0.3336255771144393},{"$f":"IFERROR(IF($B2496<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2496,'TMSIS - elig group'!$H:$H,$B2496,'TMSIS - elig group'!$C:$C,G$1),G2495),0)","v":0.16609060553064653},{"$f":"IFERROR(IF($B2496<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2496,'TMSIS - elig group'!$H:$H,$B2496,'TMSIS - elig group'!$C:$C,H$1),H2495),0)","v":6.7235986661733374E-2},{"$f":"IFERROR(IF($B2496<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2496,'TMSIS - elig group'!$H:$H,$B2496,'TMSIS - elig group'!$C:$C,I$1),I2495),0)","v":7.4076329632600163E-2},{"$f":"IFERROR(IF($B2496<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2496,'TMSIS - elig group'!$H:$H,$B2496,'TMSIS - elig group'!$C:$C,J$1),J2495),0)","v":9.2384272611740158E-4},{"$f":"IFERROR(IF($B2496<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2496,'TMSIS - elig group'!$H:$H,$B2496,'TMSIS - elig group'!$C:$C,K$1),K2495),0)","v":0},true,64816.571884194389,310419,289245,143996,58292,64222,801,0,0]
["New York","2019-02-01",{"$f":"IF($B2499<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2499,'CMS monthly enrollment'!C:C,B2499,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2499,C2487:C2498,B2487:B2498))","v":5549740},{"$f":"IF($B2499<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2499,'CMS monthly enrollment'!C:C,B2499,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2499,D2487:D2498,B2487:B2498))","v":573993},{"$f":"IFERROR(IF($B2499<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2499,'TMSIS - elig group'!$H:$H,$B2499,'TMSIS - elig group'!$C:$C,E$1),E2498),0)","v":0.33867621082019539},{"$f":"IFERROR(IF($B2499<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2499,'TMSIS - elig group'!$H:$H,$B2499,'TMSIS - elig group'!$C:$C,F$1),F2498),0)","v":0.32180619706010538},{"$f":"IFERROR(IF($B2499<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2499,'TMSIS - elig group'!$H:$H,$B2499,'TMSIS - elig group'!$C:$C,G$1),G2498),0)","v":0.12261395497813285},{"$f":"IFERROR(IF($B2499<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2499,'TMSIS - elig group'!$H:$H,$B2499,'TMSIS - elig group'!$C:$C,H$1),H2498),0)","v":0.1164125923547442},{"$f":"IFERROR(IF($B2499<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2499,'TMSIS - elig group'!$H:$H,$B2499,'TMSIS - elig group'!$C:$C,I$1),I2498),0)","v":0.10048578615370028},{"$f":"IFERROR(IF($B2499<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2499,'TMSIS - elig group'!$H:$H,$B2499,'TMSIS - elig group'!$C:$C,J$1),J2498),0)","v":0},{"$f":"IFERROR(IF($B2499<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2499,'TMSIS - elig group'!$H:$H,$B2499,'TMSIS - elig group'!$C:$C,K$1),K2498),0)","v":5.2586331218990993E-6},true,{"$f":"D2499","v":573993},{"$f":"ROUND($C2499*E2499,0)","v":1879565},{"$f":"ROUND($C2499*F2499,0)","v":1785941},{"$f":"ROUND($C2499*G2499,0)","v":680476},{"$f":"ROUND($C2499*H2499,0)","v":646060},{"$f":"ROUND($C2499*I2499,0)","v":557670},{"$f":"ROUND($C2499*J2499,0)","v":0},{"$f":"ROUND($C2499*K2499,0)","v":29},0]
["New York","2019-05-01",{"$f":"IF($B2502<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2502,'CMS monthly enrollment'!C:C,B2502,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2502,C2490:C2501,B2490:B2501))","v":5527396},{"$f":"IF($B2502<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2502,'CMS monthly enrollment'!C:C,B2502,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2502,D2490:D2501,B2490:B2501))","v":585253},{"$f":"IFERROR(IF($B2502<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2502,'TMSIS - elig group'!$H:$H,$B2502,'TMSIS - elig group'!$C:$C,E$1),E2501),0)","v":0.33688672652821855},{"$f":"IFERROR(IF($B2502<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2502,'TMSIS - elig group'!$H:$H,$B2502,'TMSIS - elig group'!$C:$C,F$1),F2501),0)","v":0.32085589960852806},{"$f":"IFERROR(IF($B2502<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2502,'TMSIS - elig group'!$H:$H,$B2502,'TMSIS - elig group'!$C:$C,G$1),G2501),0)","v":0.12474065881704245},{"$f":"IFERROR(IF($B2502<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2502,'TMSIS - elig group'!$H:$H,$B2502,'TMSIS - elig group'!$C:$C,H$1),H2501),0)","v":0.11744412580965684},{"$f":"IFERROR(IF($B2502<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2502,'TMSIS - elig group'!$H:$H,$B2502,'TMSIS - elig group'!$C:$C,I$1),I2501),0)","v":0.10006685221676054},{"$f":"IFERROR(IF($B2502<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2502,'TMSIS - elig group'!$H:$H,$B2502,'TMSIS - elig group'!$C:$C,J$1),J2501),0)","v":0},{"$f":"IFERROR(IF($B2502<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2502,'TMSIS - elig group'!$H:$H,$B2502,'TMSIS - elig group'!$C:$C,K$1),K2501),0)","v":5.7370197935150956E-6},true,585253,1862106,1773498,689491,649160,553109,0,32,0]
["New York","2019-08-01",{"$f":"IF($B2505<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2505,'CMS monthly enrollment'!C:C,B2505,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2505,C2493:C2504,B2493:B2504))","v":5482585},{"$f":"IF($B2505<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2505,'CMS monthly enrollment'!C:C,B2505,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2505,D2493:D2504,B2493:B2504))","v":592266},{"$f":"IFERROR(IF($B2505<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2505,'TMSIS - elig group'!$H:$H,$B2505,'TMSIS - elig group'!$C:$C,E$1),E2504),0)","v":0.33600593573462617},{"$f":"IFERROR(IF($B2505<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2505,'TMSIS - elig group'!$H:$H,$B2505,'TMSIS - elig group'!$C:$C,F$1),F2504),0)","v":0.31988906893539093},{"$f":"IFERROR(IF($B2505<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2505,'TMSIS - elig group'!$H:$H,$B2505,'TMSIS - elig group'!$C:$C,G$1),G2504),0)","v":0.12569489551405388},{"$f":"IFERROR(IF($B2505<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2505,'TMSIS - elig group'!$H:$H,$B2505,'TMSIS - elig group'!$C:$C,H$1),H2504),0)","v":0.11872011999174387},{"$f":"IFERROR(IF($B2505<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2505,'TMSIS - elig group'!$H:$H,$B2505,'TMSIS - elig group'!$C:$C,I$1),I2504),0)","v":9.9685669775914199E-2},{"$f":"IFERROR(IF($B2505<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2505,'TMSIS - elig group'!$H:$H,$B2505,'TMSIS - elig group'!$C:$C,J$1),J2504),0)","v":0},{"$f":"IFERROR(IF($B2505<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2505,'TMSIS - elig group'!$H:$H,$B2505,'TMSIS - elig group'!$C:$C,K$1),K2504),0)","v":4.3100482709443208E-6},true,592266,1842181,1753819,689133,650893,546535,0,24,0]
["New York","2019-11-01",{"$f":"IF($B2508<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2508,'CMS monthly enrollment'!C:C,B2508,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2508,C2496:C2507,B2496:B2507))","v":5399642},{"$f":"IF($B2508<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2508,'CMS monthly enrollment'!C:C,B2508,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2508,D2496:D2507,B2496:B2507))","v":602392},{"$f":"IFERROR(IF($B2508<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2508,'TMSIS - elig group'!$H:$H,$B2508,'TMSIS - elig group'!$C:$C,E$1),E2507),0)","v":0.33584939893482935},{"$f":"IFERROR(IF($B2508<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2508,'TMSIS - elig group'!$H:$H,$B2508,'TMSIS - elig group'!$C:$C,F$1),F2507),0)","v":0.31814836282596165},{"$f":"IFERROR(IF($B2508<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2508,'TMSIS - elig group'!$H:$H,$B2508,'TMSIS - elig group'!$C:$C,G$1),G2507),0)","v":0.12591428218191394},{"$f":"IFERROR(IF($B2508<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2508,'TMSIS - elig group'!$H:$H,$B2508,'TMSIS - elig group'!$C:$C,H$1),H2507),0)","v":0.12040297939503317},{"$f":"IFERROR(IF($B2508<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2508,'TMSIS - elig group'!$H:$H,$B2508,'TMSIS - elig group'!$C:$C,I$1),I2507),0)","v":9.9679356979886349E-2},{"$f":"IFERROR(IF($B2508<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2508,'TMSIS - elig group'!$H:$H,$B2508,'TMSIS - elig group'!$C:$C,J$1),J2507),0)","v":0},{"$f":"IFERROR(IF($B2508<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2508,'TMSIS - elig group'!$H:$H,$B2508,'TMSIS - elig group'!$C:$C,K$1),K2507),0)","v":5.6196823755521341E-6},true,602392,1813467,1717887,679892,650133,538233,0,30,0]
["New York","2020-01-01",{"$f":"IF($B2510<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2510,'CMS monthly enrollment'!C:C,B2510,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2510,C2498:C2509,B2498:B2509))","v":5397555},{"$f":"IF($B2510<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2510,'CMS monthly enrollment'!C:C,B2510,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2510,D2498:D2509,B2498:B2509))","v":606573},{"$f":"IFERROR(IF($B2510<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2510,'TMSIS - elig group'!$H:$H,$B2510,'TMSIS - elig group'!$C:$C,E$1),E2509),0)","v":0.29382527756277582},{"$f":"IFERROR(IF($B2510<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2510,'TMSIS - elig group'!$H:$H,$B2510,'TMSIS - elig group'!$C:$C,F$1),F2509),0)","v":0.33802941977077733},{"$f":"IFERROR(IF($B2510<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2510,'TMSIS - elig group'!$H:$H,$B2510,'TMSIS - elig group'!$C:$C,G$1),G2509),0)","v":0.13422725674384181},{"$f":"IFERROR(IF($B2510<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2510,'TMSIS - elig group'!$H:$H,$B2510,'TMSIS - elig group'!$C:$C,H$1),H2509),0)","v":0.12830876970023714},{"$f":"IFERROR(IF($B2510<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2510,'TMSIS - elig group'!$H:$H,$B2510,'TMSIS - elig group'!$C:$C,I$1),I2509),0)","v":0.10560399231549492},{"$f":"IFERROR(IF($B2510<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2510,'TMSIS - elig group'!$H:$H,$B2510,'TMSIS - elig group'!$C:$C,J$1),J2509),0)","v":0},{"$f":"IFERROR(IF($B2510<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2510,'TMSIS - elig group'!$H:$H,$B2510,'TMSIS - elig group'!$C:$C,K$1),K2509),0)","v":5.2839068730162979E-6},true,606573,1585938,1824532,724499,692554,570003,0,29,0]
["New York","2020-05-01",{"$f":"IF($B2514<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2514,'CMS monthly enrollment'!C:C,B2514,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2514,C2502:C2513,B2502:B2513))","v":5567697},{"$f":"IF($B2514<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2514,'CMS monthly enrollment'!C:C,B2514,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2514,D2502:D2513,B2502:B2513))","v":625869},{"$f":"IFERROR(IF($B2514<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2514,'TMSIS - elig group'!$H:$H,$B2514,'TMSIS - elig group'!$C:$C,E$1),E2513),0)","v":0.28889350072768438},{"$f":"IFERROR(IF($B2514<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2514,'TMSIS - elig group'!$H:$H,$B2514,'TMSIS - elig group'!$C:$C,F$1),F2513),0)","v":0.35001997791376471},{"$f":"IFERROR(IF($B2514<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2514,'TMSIS - elig group'!$H:$H,$B2514,'TMSIS - elig group'!$C:$C,G$1),G2513),0)","v":0.13701318476320315},{"$f":"IFERROR(IF($B2514<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2514,'TMSIS - elig group'!$H:$H,$B2514,'TMSIS - elig group'!$C:$C,H$1),H2513),0)","v":0.12254957112648708},{"$f":"IFERROR(IF($B2514<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2514,'TMSIS - elig group'!$H:$H,$B2514,'TMSIS - elig group'!$C:$C,I$1),I2513),0)","v":0.10151947623882036},{"$f":"IFERROR(IF($B2514<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2514,'TMSIS - elig group'!$H:$H,$B2514,'TMSIS - elig group'!$C:$C,J$1),J2513),0)","v":0},{"$f":"IFERROR(IF($B2514<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2514,'TMSIS - elig group'!$H:$H,$B2514,'TMSIS - elig group'!$C:$C,K$1),K2513),0)","v":4.2892300403154631E-6},true,625869,1608471,1948805,762848,682319,565230,0,24,0]
["New York","2020-08-01",{"$f":"IF($B2517<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2517,'CMS monthly enrollment'!C:C,B2517,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2517,C2505:C2516,B2505:B2516))","v":5820986},{"$f":"IF($B2517<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2517,'CMS monthly enrollment'!C:C,B2517,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2517,D2505:D2516,B2505:B2516))","v":614579},{"$f":"IFERROR(IF($B2517<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2517,'TMSIS - elig group'!$H:$H,$B2517,'TMSIS - elig group'!$C:$C,E$1),E2516),0)","v":0.2869656217088779},{"$f":"IFERROR(IF($B2517<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2517,'TMSIS - elig group'!$H:$H,$B2517,'TMSIS - elig group'!$C:$C,F$1),F2516),0)","v":0.35581881095342544},{"$f":"IFERROR(IF($B2517<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2517,'TMSIS - elig group'!$H:$H,$B2517,'TMSIS - elig group'!$C:$C,G$1),G2516),0)","v":0.13934568348342319},{"$f":"IFERROR(IF($B2517<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2517,'TMSIS - elig group'!$H:$H,$B2517,'TMSIS - elig group'!$C:$C,H$1),H2516),0)","v":0.12012168357606437},{"$f":"IFERROR(IF($B2517<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2517,'TMSIS - elig group'!$H:$H,$B2517,'TMSIS - elig group'!$C:$C,I$1),I2516),0)","v":9.7744234473597341E-2},{"$f":"IFERROR(IF($B2517<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2517,'TMSIS - elig group'!$H:$H,$B2517,'TMSIS - elig group'!$C:$C,J$1),J2516),0)","v":0},{"$f":"IFERROR(IF($B2517<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2517,'TMSIS - elig group'!$H:$H,$B2517,'TMSIS - elig group'!$C:$C,K$1),K2516),0)","v":3.965804611786593E-6},true,614579,1670423,2071216,811129,699227,568968,0,23,0]
["New York","2020-09-01",{"$f":"IF($B2518<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2518,'CMS monthly enrollment'!C:C,B2518,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2518,C2506:C2517,B2506:B2517))","v":5879919},{"$f":"IF($B2518<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2518,'CMS monthly enrollment'!C:C,B2518,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2518,D2506:D2517,B2506:B2517))","v":612407},{"$f":"IFERROR(IF($B2518<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2518,'TMSIS - elig group'!$H:$H,$B2518,'TMSIS - elig group'!$C:$C,E$1),E2517),0)","v":0.28644383745966356},{"$f":"IFERROR(IF($B2518<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2518,'TMSIS - elig group'!$H:$H,$B2518,'TMSIS - elig group'!$C:$C,F$1),F2517),0)","v":0.35745195675711972},{"$f":"IFERROR(IF($B2518<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2518,'TMSIS - elig group'!$H:$H,$B2518,'TMSIS - elig group'!$C:$C,G$1),G2517),0)","v":0.1400266192584671},{"$f":"IFERROR(IF($B2518<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2518,'TMSIS - elig group'!$H:$H,$B2518,'TMSIS - elig group'!$C:$C,H$1),H2517),0)","v":0.11958128405365838},{"$f":"IFERROR(IF($B2518<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2518,'TMSIS - elig group'!$H:$H,$B2518,'TMSIS - elig group'!$C:$C,I$1),I2517),0)","v":9.6493007620049073E-2},{"$f":"IFERROR(IF($B2518<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2518,'TMSIS - elig group'!$H:$H,$B2518,'TMSIS - elig group'!$C:$C,J$1),J2517),0)","v":0},{"$f":"IFERROR(IF($B2518<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2518,'TMSIS - elig group'!$H:$H,$B2518,'TMSIS - elig group'!$C:$C,K$1),K2517),0)","v":3.29485104213785E-6},true,612407,1684267,2101789,823345,703128,567371,0,19,0]
["New York","2020-12-01",{"$f":"IF($B2521<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2521,'CMS monthly enrollment'!C:C,B2521,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2521,C2509:C2520,B2509:B2520))","v":6079679},{"$f":"IF($B2521<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2521,'CMS monthly enrollment'!C:C,B2521,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2521,D2509:D2520,B2509:B2520))","v":607007},{"$f":"IFERROR(IF($B2521<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2521,'TMSIS - elig group'!$H:$H,$B2521,'TMSIS - elig group'!$C:$C,E$1),E2520),0)","v":0.28340410528972165},{"$f":"IFERROR(IF($B2521<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2521,'TMSIS - elig group'!$H:$H,$B2521,'TMSIS - elig group'!$C:$C,F$1),F2520),0)","v":0.36458505100713001},{"$f":"IFERROR(IF($B2521<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2521,'TMSIS - elig group'!$H:$H,$B2521,'TMSIS - elig group'!$C:$C,G$1),G2520),0)","v":0.1417898912562546},{"$f":"IFERROR(IF($B2521<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2521,'TMSIS - elig group'!$H:$H,$B2521,'TMSIS - elig group'!$C:$C,H$1),H2520),0)","v":0.11740947612353707},{"$f":"IFERROR(IF($B2521<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2521,'TMSIS - elig group'!$H:$H,$B2521,'TMSIS - elig group'!$C:$C,I$1),I2520),0)","v":9.2808895067706329E-2},{"$f":"IFERROR(IF($B2521<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2521,'TMSIS - elig group'!$H:$H,$B2521,'TMSIS - elig group'!$C:$C,J$1),J2520),0)","v":0},{"$f":"IFERROR(IF($B2521<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2521,'TMSIS - elig group'!$H:$H,$B2521,'TMSIS - elig group'!$C:$C,K$1),K2520),0)","v":2.581255650292699E-6},true,607007,1723006,2216560,862037,713812,564248,0,16,0]
["New York","2021-03-01",{"$f":"IF($B2524<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2524,'CMS monthly enrollment'!C:C,B2524,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2524,C2512:C2523,B2512:B2523))","v":6204878},{"$f":"IF($B2524<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2524,'CMS monthly enrollment'!C:C,B2524,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2524,D2512:D2523,B2512:B2523))","v":598044},{"$f":"IFERROR(IF($B2524<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2524,'TMSIS - elig group'!$H:$H,$B2524,'TMSIS - elig group'!$C:$C,E$1),E2523),0)","v":0.28340410528972165},{"$f":"IFERROR(IF($B2524<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2524,'TMSIS - elig group'!$H:$H,$B2524,'TMSIS - elig group'!$C:$C,F$1),F2523),0)","v":0.36458505100713001},{"$f":"IFERROR(IF($B2524<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2524,'TMSIS - elig group'!$H:$H,$B2524,'TMSIS - elig group'!$C:$C,G$1),G2523),0)","v":0.1417898912562546},{"$f":"IFERROR(IF($B2524<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2524,'TMSIS - elig group'!$H:$H,$B2524,'TMSIS - elig group'!$C:$C,H$1),H2523),0)","v":0.11740947612353707},{"$f":"IFERROR(IF($B2524<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2524,'TMSIS - elig group'!$H:$H,$B2524,'TMSIS - elig group'!$C:$C,I$1),I2523),0)","v":9.2808895067706329E-2},{"$f":"IFERROR(IF($B2524<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2524,'TMSIS - elig group'!$H:$H,$B2524,'TMSIS - elig group'!$C:$C,J$1),J2523),0)","v":0},{"$f":"IFERROR(IF($B2524<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2524,'TMSIS - elig group'!$H:$H,$B2524,'TMSIS - elig group'!$C:$C,K$1),K2523),0)","v":2.581255650292699E-6},true,598044,1758488,2262206,879789,728511,575868,0,16,0]
["New York","2021-06-01",{"$f":"IF($B2527<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2527,'CMS monthly enrollment'!C:C,B2527,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2527,C2515:C2526,B2515:B2526))","v":6284132},{"$f":"IF($B2527<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2527,'CMS monthly enrollment'!C:C,B2527,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2527,D2515:D2526,B2515:B2526))","v":590395},{"$f":"IFERROR(IF($B2527<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2527,'TMSIS - elig group'!$H:$H,$B2527,'TMSIS - elig group'!$C:$C,E$1),E2526),0)","v":0.28340410528972165},{"$f":"IFERROR(IF($B2527<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2527,'TMSIS - elig group'!$H:$H,$B2527,'TMSIS - elig group'!$C:$C,F$1),F2526),0)","v":0.36458505100713001},{"$f":"IFERROR(IF($B2527<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2527,'TMSIS - elig group'!$H:$H,$B2527,'TMSIS - elig group'!$C:$C,G$1),G2526),0)","v":0.1417898912562546},{"$f":"IFERROR(IF($B2527<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2527,'TMSIS - elig group'!$H:$H,$B2527,'TMSIS - elig group'!$C:$C,H$1),H2526),0)","v":0.11740947612353707},{"$f":"IFERROR(IF($B2527<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2527,'TMSIS - elig group'!$H:$H,$B2527,'TMSIS - elig group'!$C:$C,I$1),I2526),0)","v":9.2808895067706329E-2},{"$f":"IFERROR(IF($B2527<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2527,'TMSIS - elig group'!$H:$H,$B2527,'TMSIS - elig group'!$C:$C,J$1),J2526),0)","v":0},{"$f":"IFERROR(IF($B2527<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2527,'TMSIS - elig group'!$H:$H,$B2527,'TMSIS - elig group'!$C:$C,K$1),K2526),0)","v":2.581255650292699E-6},true,590395,1780949,2291101,891026,737817,583223,0,16,0]
["New York","2021-09-01",{"$f":"IF($B2530<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2530,'CMS monthly enrollment'!C:C,B2530,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2530,C2518:C2529,B2518:B2529))","v":6394078},{"$f":"IF($B2530<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2530,'CMS monthly enrollment'!C:C,B2530,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2530,D2518:D2529,B2518:B2529))","v":585972},{"$f":"IFERROR(IF($B2530<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2530,'TMSIS - elig group'!$H:$H,$B2530,'TMSIS - elig group'!$C:$C,E$1),E2529),0)","v":0.28340410528972165},{"$f":"IFERROR(IF($B2530<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2530,'TMSIS - elig group'!$H:$H,$B2530,'TMSIS - elig group'!$C:$C,F$1),F2529),0)","v":0.36458505100713001},{"$f":"IFERROR(IF($B2530<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2530,'TMSIS - elig group'!$H:$H,$B2530,'TMSIS - elig group'!$C:$C,G$1),G2529),0)","v":0.1417898912562546},{"$f":"IFERROR(IF($B2530<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2530,'TMSIS - elig group'!$H:$H,$B2530,'TMSIS - elig group'!$C:$C,H$1),H2529),0)","v":0.11740947612353707},{"$f":"IFERROR(IF($B2530<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2530,'TMSIS - elig group'!$H:$H,$B2530,'TMSIS - elig group'!$C:$C,I$1),I2529),0)","v":9.2808895067706329E-2},{"$f":"IFERROR(IF($B2530<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2530,'TMSIS - elig group'!$H:$H,$B2530,'TMSIS - elig group'!$C:$C,J$1),J2529),0)","v":0},{"$f":"IFERROR(IF($B2530<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2530,'TMSIS - elig group'!$H:$H,$B2530,'TMSIS - elig group'!$C:$C,K$1),K2529),0)","v":2.581255650292699E-6},true,585972,1812108,2331185,906616,750725,593427,0,17,0]
["New York","2021-12-01",{"$f":"IF($B2533<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2533,'CMS monthly enrollment'!C:C,B2533,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2533,C2521:C2532,B2521:B2532))","v":6497772},{"$f":"IF($B2533<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2533,'CMS monthly enrollment'!C:C,B2533,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2533,D2521:D2532,B2521:B2532))","v":580890},{"$f":"IFERROR(IF($B2533<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2533,'TMSIS - elig group'!$H:$H,$B2533,'TMSIS - elig group'!$C:$C,E$1),E2532),0)","v":0.28340410528972165},{"$f":"IFERROR(IF($B2533<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2533,'TMSIS - elig group'!$H:$H,$B2533,'TMSIS - elig group'!$C:$C,F$1),F2532),0)","v":0.36458505100713001},{"$f":"IFERROR(IF($B2533<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2533,'TMSIS - elig group'!$H:$H,$B2533,'TMSIS - elig group'!$C:$C,G$1),G2532),0)","v":0.1417898912562546},{"$f":"IFERROR(IF($B2533<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2533,'TMSIS - elig group'!$H:$H,$B2533,'TMSIS - elig group'!$C:$C,H$1),H2532),0)","v":0.11740947612353707},{"$f":"IFERROR(IF($B2533<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2533,'TMSIS - elig group'!$H:$H,$B2533,'TMSIS - elig group'!$C:$C,I$1),I2532),0)","v":9.2808895067706329E-2},{"$f":"IFERROR(IF($B2533<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2533,'TMSIS - elig group'!$H:$H,$B2533,'TMSIS - elig group'!$C:$C,J$1),J2532),0)","v":0},{"$f":"IFERROR(IF($B2533<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2533,'TMSIS - elig group'!$H:$H,$B2533,'TMSIS - elig group'!$C:$C,K$1),K2532),0)","v":2.581255650292699E-6},true,580890,1841495,2368991,921318,762900,603051,0,17,0]
["New York","2022-03-01",{"$f":"IF($B2536<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2536,'CMS monthly enrollment'!C:C,B2536,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2536,C2524:C2535,B2524:B2535))","v":6593384},{"$f":"IF($B2536<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2536,'CMS monthly enrollment'!C:C,B2536,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2536,D2524:D2535,B2524:B2535))","v":574223},{"$f":"IFERROR(IF($B2536<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2536,'TMSIS - elig group'!$H:$H,$B2536,'TMSIS - elig group'!$C:$C,E$1),E2535),0)","v":0.28340410528972165},{"$f":"IFERROR(IF($B2536<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2536,'TMSIS - elig group'!$H:$H,$B2536,'TMSIS - elig group'!$C:$C,F$1),F2535),0)","v":0.36458505100713001},{"$f":"IFERROR(IF($B2536<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2536,'TMSIS - elig group'!$H:$H,$B2536,'TMSIS - elig group'!$C:$C,G$1),G2535),0)","v":0.1417898912562546},{"$f":"IFERROR(IF($B2536<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2536,'TMSIS - elig group'!$H:$H,$B2536,'TMSIS - elig group'!$C:$C,H$1),H2535),0)","v":0.11740947612353707},{"$f":"IFERROR(IF($B2536<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2536,'TMSIS - elig group'!$H:$H,$B2536,'TMSIS - elig group'!$C:$C,I$1),I2535),0)","v":9.2808895067706329E-2},{"$f":"IFERROR(IF($B2536<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2536,'TMSIS - elig group'!$H:$H,$B2536,'TMSIS - elig group'!$C:$C,J$1),J2535),0)","v":0},{"$f":"IFERROR(IF($B2536<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2536,'TMSIS - elig group'!$H:$H,$B2536,'TMSIS - elig group'!$C:$C,K$1),K2535),0)","v":2.581255650292699E-6},true,574223,1868592,2403849,934875,774126,611925,0,17,0]
["New York","2022-04-01",{"$f":"IF($B2537<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2537,'CMS monthly enrollment'!C:C,B2537,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2537,C2525:C2536,B2525:B2536))","v":6605423},{"$f":"IF($B2537<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2537,'CMS monthly enrollment'!C:C,B2537,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2537,D2525:D2536,B2525:B2536))","v":571289},{"$f":"IFERROR(IF($B2537<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2537,'TMSIS - elig group'!$H:$H,$B2537,'TMSIS - elig group'!$C:$C,E$1),E2536),0)","v":0.28340410528972165},{"$f":"IFERROR(IF($B2537<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2537,'TMSIS - elig group'!$H:$H,$B2537,'TMSIS - elig group'!$C:$C,F$1),F2536),0)","v":0.36458505100713001},{"$f":"IFERROR(IF($B2537<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2537,'TMSIS - elig group'!$H:$H,$B2537,'TMSIS - elig group'!$C:$C,G$1),G2536),0)","v":0.1417898912562546},{"$f":"IFERROR(IF($B2537<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2537,'TMSIS - elig group'!$H:$H,$B2537,'TMSIS - elig group'!$C:$C,H$1),H2536),0)","v":0.11740947612353707},{"$f":"IFERROR(IF($B2537<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2537,'TMSIS - elig group'!$H:$H,$B2537,'TMSIS - elig group'!$C:$C,I$1),I2536),0)","v":9.2808895067706329E-2},{"$f":"IFERROR(IF($B2537<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2537,'TMSIS - elig group'!$H:$H,$B2537,'TMSIS - elig group'!$C:$C,J$1),J2536),0)","v":0},{"$f":"IFERROR(IF($B2537<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2537,'TMSIS - elig group'!$H:$H,$B2537,'TMSIS - elig group'!$C:$C,K$1),K2536),0)","v":2.581255650292699E-6},true,571289,1872004,2408238,936582,775539,613042,0,17,0]
["New York","2022-08-01",{"$f":"IF($B2541<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2541,'CMS monthly enrollment'!C:C,B2541,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2541,C2529:C2540,B2529:B2540))","v":6711720},{"$f":"IF($B2541<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2541,'CMS monthly enrollment'!C:C,B2541,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2541,D2529:D2540,B2529:B2540))","v":558204},{"$f":"IFERROR(IF($B2541<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2541,'TMSIS - elig group'!$H:$H,$B2541,'TMSIS - elig group'!$C:$C,E$1),E2540),0)","v":0.28340410528972165},{"$f":"IFERROR(IF($B2541<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2541,'TMSIS - elig group'!$H:$H,$B2541,'TMSIS - elig group'!$C:$C,F$1),F2540),0)","v":0.36458505100713001},{"$f":"IFERROR(IF($B2541<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2541,'TMSIS - elig group'!$H:$H,$B2541,'TMSIS - elig group'!$C:$C,G$1),G2540),0)","v":0.1417898912562546},{"$f":"IFERROR(IF($B2541<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2541,'TMSIS - elig group'!$H:$H,$B2541,'TMSIS - elig group'!$C:$C,H$1),H2540),0)","v":0.11740947612353707},{"$f":"IFERROR(IF($B2541<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2541,'TMSIS - elig group'!$H:$H,$B2541,'TMSIS - elig group'!$C:$C,I$1),I2540),0)","v":9.2808895067706329E-2},{"$f":"IFERROR(IF($B2541<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2541,'TMSIS - elig group'!$H:$H,$B2541,'TMSIS - elig group'!$C:$C,J$1),J2540),0)","v":0},{"$f":"IFERROR(IF($B2541<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2541,'TMSIS - elig group'!$H:$H,$B2541,'TMSIS - elig group'!$C:$C,K$1),K2540),0)","v":2.581255650292699E-6},true,558204,1902129,2446993,951654,788020,622907,0,17,0]
["New York","2022-09-01",{"$f":"IF($B2542<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2542,'CMS monthly enrollment'!C:C,B2542,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2542,C2530:C2541,B2530:B2541))","v":6751099},{"$f":"IF($B2542<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2542,'CMS monthly enrollment'!C:C,B2542,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2542,D2530:D2541,B2530:B2541))","v":567097},{"$f":"IFERROR(IF($B2542<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2542,'TMSIS - elig group'!$H:$H,$B2542,'TMSIS - elig group'!$C:$C,E$1),E2541),0)","v":0.28340410528972165},{"$f":"IFERROR(IF($B2542<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2542,'TMSIS - elig group'!$H:$H,$B2542,'TMSIS - elig group'!$C:$C,F$1),F2541),0)","v":0.36458505100713001},{"$f":"IFERROR(IF($B2542<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2542,'TMSIS - elig group'!$H:$H,$B2542,'TMSIS - elig group'!$C:$C,G$1),G2541),0)","v":0.1417898912562546},{"$f":"IFERROR(IF($B2542<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2542,'TMSIS - elig group'!$H:$H,$B2542,'TMSIS - elig group'!$C:$C,H$1),H2541),0)","v":0.11740947612353707},{"$f":"IFERROR(IF($B2542<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2542,'TMSIS - elig group'!$H:$H,$B2542,'TMSIS - elig group'!$C:$C,I$1),I2541),0)","v":9.2808895067706329E-2},{"$f":"IFERROR(IF($B2542<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2542,'TMSIS - elig group'!$H:$H,$B2542,'TMSIS - elig group'!$C:$C,J$1),J2541),0)","v":0},{"$f":"IFERROR(IF($B2542<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2542,'TMSIS - elig group'!$H:$H,$B2542,'TMSIS - elig group'!$C:$C,K$1),K2541),0)","v":2.581255650292699E-6},true,567097,1913289,2461350,957238,792643,626562,0,17,0]
["New York","2023-01-01",{"$f":"IF($B2546<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2546,'CMS monthly enrollment'!C:C,B2546,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2546,C2534:C2545,B2534:B2545))","v":6890371},{"$f":"IF($B2546<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2546,'CMS monthly enrollment'!C:C,B2546,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2546,D2534:D2545,B2534:B2545))","v":545865},{"$f":"IFERROR(IF($B2546<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2546,'TMSIS - elig group'!$H:$H,$B2546,'TMSIS - elig group'!$C:$C,E$1),E2545),0)","v":0.28340410528972165},{"$f":"IFERROR(IF($B2546<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2546,'TMSIS - elig group'!$H:$H,$B2546,'TMSIS - elig group'!$C:$C,F$1),F2545),0)","v":0.36458505100713001},{"$f":"IFERROR(IF($B2546<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2546,'TMSIS - elig group'!$H:$H,$B2546,'TMSIS - elig group'!$C:$C,G$1),G2545),0)","v":0.1417898912562546},{"$f":"IFERROR(IF($B2546<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2546,'TMSIS - elig group'!$H:$H,$B2546,'TMSIS - elig group'!$C:$C,H$1),H2545),0)","v":0.11740947612353707},{"$f":"IFERROR(IF($B2546<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2546,'TMSIS - elig group'!$H:$H,$B2546,'TMSIS - elig group'!$C:$C,I$1),I2545),0)","v":9.2808895067706329E-2},{"$f":"IFERROR(IF($B2546<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2546,'TMSIS - elig group'!$H:$H,$B2546,'TMSIS - elig group'!$C:$C,J$1),J2545),0)","v":0},{"$f":"IFERROR(IF($B2546<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2546,'TMSIS - elig group'!$H:$H,$B2546,'TMSIS - elig group'!$C:$C,K$1),K2545),0)","v":2.581255650292699E-6},true,545865,1952759,2512126,976985,808995,639488,0,18,0]
["New York","2023-04-01",{"$f":"IF($B2549<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2549,'CMS monthly enrollment'!C:C,B2549,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2549,C2537:C2548,B2537:B2548))","v":6966938.7784999758},{"$f":"IF($B2549<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2549,'CMS monthly enrollment'!C:C,B2549,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2549,D2537:D2548,B2537:B2548))","v":544573.49554592464},{"$f":"IFERROR(IF($B2549<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2549,'TMSIS - elig group'!$H:$H,$B2549,'TMSIS - elig group'!$C:$C,E$1),E2548),0)","v":0.28340410528972165},{"$f":"IFERROR(IF($B2549<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2549,'TMSIS - elig group'!$H:$H,$B2549,'TMSIS - elig group'!$C:$C,F$1),F2548),0)","v":0.36458505100713001},{"$f":"IFERROR(IF($B2549<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2549,'TMSIS - elig group'!$H:$H,$B2549,'TMSIS - elig group'!$C:$C,G$1),G2548),0)","v":0.1417898912562546},{"$f":"IFERROR(IF($B2549<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2549,'TMSIS - elig group'!$H:$H,$B2549,'TMSIS - elig group'!$C:$C,H$1),H2548),0)","v":0.11740947612353707},{"$f":"IFERROR(IF($B2549<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2549,'TMSIS - elig group'!$H:$H,$B2549,'TMSIS - elig group'!$C:$C,I$1),I2548),0)","v":9.2808895067706329E-2},{"$f":"IFERROR(IF($B2549<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2549,'TMSIS - elig group'!$H:$H,$B2549,'TMSIS - elig group'!$C:$C,J$1),J2548),0)","v":0},{"$f":"IFERROR(IF($B2549<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2549,'TMSIS - elig group'!$H:$H,$B2549,'TMSIS - elig group'!$C:$C,K$1),K2548),0)","v":2.581255650292699E-6},true,544573.49554592464,1974459,2540042,987841,817985,646594,0,18,0]
["New York","2023-07-01",{"$f":"IF($B2552<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2552,'CMS monthly enrollment'!C:C,B2552,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2552,C2540:C2551,B2540:B2551))","v":7062903.8826021478},{"$f":"IF($B2552<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2552,'CMS monthly enrollment'!C:C,B2552,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2552,D2540:D2551,B2540:B2551))","v":537544.97828825796},{"$f":"IFERROR(IF($B2552<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2552,'TMSIS - elig group'!$H:$H,$B2552,'TMSIS - elig group'!$C:$C,E$1),E2551),0)","v":0.28340410528972165},{"$f":"IFERROR(IF($B2552<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2552,'TMSIS - elig group'!$H:$H,$B2552,'TMSIS - elig group'!$C:$C,F$1),F2551),0)","v":0.36458505100713001},{"$f":"IFERROR(IF($B2552<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2552,'TMSIS - elig group'!$H:$H,$B2552,'TMSIS - elig group'!$C:$C,G$1),G2551),0)","v":0.1417898912562546},{"$f":"IFERROR(IF($B2552<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2552,'TMSIS - elig group'!$H:$H,$B2552,'TMSIS - elig group'!$C:$C,H$1),H2551),0)","v":0.11740947612353707},{"$f":"IFERROR(IF($B2552<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2552,'TMSIS - elig group'!$H:$H,$B2552,'TMSIS - elig group'!$C:$C,I$1),I2551),0)","v":9.2808895067706329E-2},{"$f":"IFERROR(IF($B2552<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2552,'TMSIS - elig group'!$H:$H,$B2552,'TMSIS - elig group'!$C:$C,J$1),J2551),0)","v":0},{"$f":"IFERROR(IF($B2552<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2552,'TMSIS - elig group'!$H:$H,$B2552,'TMSIS - elig group'!$C:$C,K$1),K2551),0)","v":2.581255650292699E-6},true,537544.97828825796,2001656,2575029,1001448,829252,655500,0,18,0]
["New York","2023-10-01",{"$f":"IF($B2555<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2555,'CMS monthly enrollment'!C:C,B2555,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2555,C2543:C2554,B2543:B2554))","v":7157065.1004254296},{"$f":"IF($B2555<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2555,'CMS monthly enrollment'!C:C,B2555,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2555,D2543:D2554,B2543:B2554))","v":529952.58741935762},{"$f":"IFERROR(IF($B2555<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2555,'TMSIS - elig group'!$H:$H,$B2555,'TMSIS - elig group'!$C:$C,E$1),E2554),0)","v":0.28340410528972165},{"$f":"IFERROR(IF($B2555<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2555,'TMSIS - elig group'!$H:$H,$B2555,'TMSIS - elig group'!$C:$C,F$1),F2554),0)","v":0.36458505100713001},{"$f":"IFERROR(IF($B2555<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2555,'TMSIS - elig group'!$H:$H,$B2555,'TMSIS - elig group'!$C:$C,G$1),G2554),0)","v":0.1417898912562546},{"$f":"IFERROR(IF($B2555<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2555,'TMSIS - elig group'!$H:$H,$B2555,'TMSIS - elig group'!$C:$C,H$1),H2554),0)","v":0.11740947612353707},{"$f":"IFERROR(IF($B2555<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2555,'TMSIS - elig group'!$H:$H,$B2555,'TMSIS - elig group'!$C:$C,I$1),I2554),0)","v":9.2808895067706329E-2},{"$f":"IFERROR(IF($B2555<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2555,'TMSIS - elig group'!$H:$H,$B2555,'TMSIS - elig group'!$C:$C,J$1),J2554),0)","v":0},{"$f":"IFERROR(IF($B2555<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2555,'TMSIS - elig group'!$H:$H,$B2555,'TMSIS - elig group'!$C:$C,K$1),K2554),0)","v":2.581255650292699E-6},true,529952.58741935762,2028342,2609359,1014799,840307,664239,0,18,0]
["New York","2024-01-01",{"$f":"IF($B2558<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2558,'CMS monthly enrollment'!C:C,B2558,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2558,C2546:C2557,B2546:B2557))","v":7249813.7875778154},{"$f":"IF($B2558<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2558,'CMS monthly enrollment'!C:C,B2558,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2558,D2546:D2557,B2546:B2557))","v":523546.03131167125},{"$f":"IFERROR(IF($B2558<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2558,'TMSIS - elig group'!$H:$H,$B2558,'TMSIS - elig group'!$C:$C,E$1),E2557),0)","v":0.28340410528972165},{"$f":"IFERROR(IF($B2558<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2558,'TMSIS - elig group'!$H:$H,$B2558,'TMSIS - elig group'!$C:$C,F$1),F2557),0)","v":0.36458505100713001},{"$f":"IFERROR(IF($B2558<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2558,'TMSIS - elig group'!$H:$H,$B2558,'TMSIS - elig group'!$C:$C,G$1),G2557),0)","v":0.1417898912562546},{"$f":"IFERROR(IF($B2558<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2558,'TMSIS - elig group'!$H:$H,$B2558,'TMSIS - elig group'!$C:$C,H$1),H2557),0)","v":0.11740947612353707},{"$f":"IFERROR(IF($B2558<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2558,'TMSIS - elig group'!$H:$H,$B2558,'TMSIS - elig group'!$C:$C,I$1),I2557),0)","v":9.2808895067706329E-2},{"$f":"IFERROR(IF($B2558<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2558,'TMSIS - elig group'!$H:$H,$B2558,'TMSIS - elig group'!$C:$C,J$1),J2557),0)","v":0},{"$f":"IFERROR(IF($B2558<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2558,'TMSIS - elig group'!$H:$H,$B2558,'TMSIS - elig group'!$C:$C,K$1),K2557),0)","v":2.581255650292699E-6},true,523546.03131167125,2054627,2643174,1027950,851197,672847,0,19,0]
["New York","2024-02-01",{"$f":"IF($B2559<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2559,'CMS monthly enrollment'!C:C,B2559,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2559,C2547:C2558,B2547:B2558))","v":7284089.1981046051},{"$f":"IF($B2559<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2559,'CMS monthly enrollment'!C:C,B2559,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2559,D2547:D2558,B2547:B2558))","v":520453.13659360446},{"$f":"IFERROR(IF($B2559<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2559,'TMSIS - elig group'!$H:$H,$B2559,'TMSIS - elig group'!$C:$C,E$1),E2558),0)","v":0.28340410528972165},{"$f":"IFERROR(IF($B2559<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2559,'TMSIS - elig group'!$H:$H,$B2559,'TMSIS - elig group'!$C:$C,F$1),F2558),0)","v":0.36458505100713001},{"$f":"IFERROR(IF($B2559<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2559,'TMSIS - elig group'!$H:$H,$B2559,'TMSIS - elig group'!$C:$C,G$1),G2558),0)","v":0.1417898912562546},{"$f":"IFERROR(IF($B2559<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2559,'TMSIS - elig group'!$H:$H,$B2559,'TMSIS - elig group'!$C:$C,H$1),H2558),0)","v":0.11740947612353707},{"$f":"IFERROR(IF($B2559<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2559,'TMSIS - elig group'!$H:$H,$B2559,'TMSIS - elig group'!$C:$C,I$1),I2558),0)","v":9.2808895067706329E-2},{"$f":"IFERROR(IF($B2559<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2559,'TMSIS - elig group'!$H:$H,$B2559,'TMSIS - elig group'!$C:$C,J$1),J2558),0)","v":0},{"$f":"IFERROR(IF($B2559<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2559,'TMSIS - elig group'!$H:$H,$B2559,'TMSIS - elig group'!$C:$C,K$1),K2558),0)","v":2.581255650292699E-6},true,520453.13659360446,2064341,2655670,1032810,855221,676028,0,19,0]
["New York","2024-04-01",{"$f":"IF($B2561<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2561,'CMS monthly enrollment'!C:C,B2561,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2561,C2549:C2560,B2549:B2560))","v":7344855.5232591256},{"$f":"IF($B2561<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2561,'CMS monthly enrollment'!C:C,B2561,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2561,D2549:D2560,B2549:B2560))","v":515675.03235277673},{"$f":"IFERROR(IF($B2561<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2561,'TMSIS - elig group'!$H:$H,$B2561,'TMSIS - elig group'!$C:$C,E$1),E2560),0)","v":0.28340410528972165},{"$f":"IFERROR(IF($B2561<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2561,'TMSIS - elig group'!$H:$H,$B2561,'TMSIS - elig group'!$C:$C,F$1),F2560),0)","v":0.36458505100713001},{"$f":"IFERROR(IF($B2561<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2561,'TMSIS - elig group'!$H:$H,$B2561,'TMSIS - elig group'!$C:$C,G$1),G2560),0)","v":0.1417898912562546},{"$f":"IFERROR(IF($B2561<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2561,'TMSIS - elig group'!$H:$H,$B2561,'TMSIS - elig group'!$C:$C,H$1),H2560),0)","v":0.11740947612353707},{"$f":"IFERROR(IF($B2561<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2561,'TMSIS - elig group'!$H:$H,$B2561,'TMSIS - elig group'!$C:$C,I$1),I2560),0)","v":9.2808895067706329E-2},{"$f":"IFERROR(IF($B2561<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2561,'TMSIS - elig group'!$H:$H,$B2561,'TMSIS - elig group'!$C:$C,J$1),J2560),0)","v":0},{"$f":"IFERROR(IF($B2561<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2561,'TMSIS - elig group'!$H:$H,$B2561,'TMSIS - elig group'!$C:$C,K$1),K2560),0)","v":2.581255650292699E-6},true,515675.03235277673,2081562,2677825,1041426,862356,681668,0,19,0]
["New York","2024-07-01",{"$f":"IF($B2564<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2564,'CMS monthly enrollment'!C:C,B2564,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2564,C2552:C2563,B2552:B2563))","v":7437850.2532016933},{"$f":"IF($B2564<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2564,'CMS monthly enrollment'!C:C,B2564,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2564,D2552:D2563,B2552:B2563))","v":508644.10689864727},{"$f":"IFERROR(IF($B2564<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2564,'TMSIS - elig group'!$H:$H,$B2564,'TMSIS - elig group'!$C:$C,E$1),E2563),0)","v":0.28340410528972165},{"$f":"IFERROR(IF($B2564<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2564,'TMSIS - elig group'!$H:$H,$B2564,'TMSIS - elig group'!$C:$C,F$1),F2563),0)","v":0.36458505100713001},{"$f":"IFERROR(IF($B2564<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2564,'TMSIS - elig group'!$H:$H,$B2564,'TMSIS - elig group'!$C:$C,G$1),G2563),0)","v":0.1417898912562546},{"$f":"IFERROR(IF($B2564<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2564,'TMSIS - elig group'!$H:$H,$B2564,'TMSIS - elig group'!$C:$C,H$1),H2563),0)","v":0.11740947612353707},{"$f":"IFERROR(IF($B2564<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2564,'TMSIS - elig group'!$H:$H,$B2564,'TMSIS - elig group'!$C:$C,I$1),I2563),0)","v":9.2808895067706329E-2},{"$f":"IFERROR(IF($B2564<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2564,'TMSIS - elig group'!$H:$H,$B2564,'TMSIS - elig group'!$C:$C,J$1),J2563),0)","v":0},{"$f":"IFERROR(IF($B2564<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2564,'TMSIS - elig group'!$H:$H,$B2564,'TMSIS - elig group'!$C:$C,K$1),K2563),0)","v":2.581255650292699E-6},true,508644.10689864727,2107917,2711729,1054612,873274,690299,0,19,0]
["New York","2024-11-01",{"$f":"IF($B2568<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2568,'CMS monthly enrollment'!C:C,B2568,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2568,C2556:C2567,B2556:B2567))","v":7564576.1247278899},{"$f":"IF($B2568<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2568,'CMS monthly enrollment'!C:C,B2568,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2568,D2556:D2567,B2556:B2567))","v":499140.30746788206},{"$f":"IFERROR(IF($B2568<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2568,'TMSIS - elig group'!$H:$H,$B2568,'TMSIS - elig group'!$C:$C,E$1),E2567),0)","v":0.28340410528972165},{"$f":"IFERROR(IF($B2568<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2568,'TMSIS - elig group'!$H:$H,$B2568,'TMSIS - elig group'!$C:$C,F$1),F2567),0)","v":0.36458505100713001},{"$f":"IFERROR(IF($B2568<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2568,'TMSIS - elig group'!$H:$H,$B2568,'TMSIS - elig group'!$C:$C,G$1),G2567),0)","v":0.1417898912562546},{"$f":"IFERROR(IF($B2568<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2568,'TMSIS - elig group'!$H:$H,$B2568,'TMSIS - elig group'!$C:$C,H$1),H2567),0)","v":0.11740947612353707},{"$f":"IFERROR(IF($B2568<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2568,'TMSIS - elig group'!$H:$H,$B2568,'TMSIS - elig group'!$C:$C,I$1),I2567),0)","v":9.2808895067706329E-2},{"$f":"IFERROR(IF($B2568<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2568,'TMSIS - elig group'!$H:$H,$B2568,'TMSIS - elig group'!$C:$C,J$1),J2567),0)","v":0},{"$f":"IFERROR(IF($B2568<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2568,'TMSIS - elig group'!$H:$H,$B2568,'TMSIS - elig group'!$C:$C,K$1),K2567),0)","v":2.581255650292699E-6},true,499140.30746788206,2143832,2757931,1072580,888153,702060,0,20,0]
["New York","2025-01-01",{"$f":"IF($B2570<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2570,'CMS monthly enrollment'!C:C,B2570,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2570,C2558:C2569,B2558:B2569))","v":7627164.3411708921},{"$f":"IF($B2570<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2570,'CMS monthly enrollment'!C:C,B2570,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2570,D2558:D2569,B2558:B2569))","v":494277.26474943338},{"$f":"IFERROR(IF($B2570<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2570,'TMSIS - elig group'!$H:$H,$B2570,'TMSIS - elig group'!$C:$C,E$1),E2569),0)","v":0.28340410528972165},{"$f":"IFERROR(IF($B2570<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2570,'TMSIS - elig group'!$H:$H,$B2570,'TMSIS - elig group'!$C:$C,F$1),F2569),0)","v":0.36458505100713001},{"$f":"IFERROR(IF($B2570<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2570,'TMSIS - elig group'!$H:$H,$B2570,'TMSIS - elig group'!$C:$C,G$1),G2569),0)","v":0.1417898912562546},{"$f":"IFERROR(IF($B2570<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2570,'TMSIS - elig group'!$H:$H,$B2570,'TMSIS - elig group'!$C:$C,H$1),H2569),0)","v":0.11740947612353707},{"$f":"IFERROR(IF($B2570<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2570,'TMSIS - elig group'!$H:$H,$B2570,'TMSIS - elig group'!$C:$C,I$1),I2569),0)","v":9.2808895067706329E-2},{"$f":"IFERROR(IF($B2570<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2570,'TMSIS - elig group'!$H:$H,$B2570,'TMSIS - elig group'!$C:$C,J$1),J2569),0)","v":0},{"$f":"IFERROR(IF($B2570<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2570,'TMSIS - elig group'!$H:$H,$B2570,'TMSIS - elig group'!$C:$C,K$1),K2569),0)","v":2.581255650292699E-6},true,494277.26474943338,2161570,2780750,1081455,895501,707869,0,20,0]
["New York","2025-05-01",{"$f":"IF($B2574<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2574,'CMS monthly enrollment'!C:C,B2574,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2574,C2562:C2573,B2562:B2573))","v":7750379.028181076},{"$f":"IF($B2574<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2574,'CMS monthly enrollment'!C:C,B2574,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2574,D2562:D2573,B2562:B2573))","v":485055.38583419658},{"$f":"IFERROR(IF($B2574<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2574,'TMSIS - elig group'!$H:$H,$B2574,'TMSIS - elig group'!$C:$C,E$1),E2573),0)","v":0.28340410528972165},{"$f":"IFERROR(IF($B2574<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2574,'TMSIS - elig group'!$H:$H,$B2574,'TMSIS - elig group'!$C:$C,F$1),F2573),0)","v":0.36458505100713001},{"$f":"IFERROR(IF($B2574<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2574,'TMSIS - elig group'!$H:$H,$B2574,'TMSIS - elig group'!$C:$C,G$1),G2573),0)","v":0.1417898912562546},{"$f":"IFERROR(IF($B2574<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2574,'TMSIS - elig group'!$H:$H,$B2574,'TMSIS - elig group'!$C:$C,H$1),H2573),0)","v":0.11740947612353707},{"$f":"IFERROR(IF($B2574<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2574,'TMSIS - elig group'!$H:$H,$B2574,'TMSIS - elig group'!$C:$C,I$1),I2573),0)","v":9.2808895067706329E-2},{"$f":"IFERROR(IF($B2574<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2574,'TMSIS - elig group'!$H:$H,$B2574,'TMSIS - elig group'!$C:$C,J$1),J2573),0)","v":0},{"$f":"IFERROR(IF($B2574<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2574,'TMSIS - elig group'!$H:$H,$B2574,'TMSIS - elig group'!$C:$C,K$1),K2573),0)","v":2.581255650292699E-6},true,485055.38583419658,2196489,2825672,1098925,909968,719304,0,20,0]
["North Carolina",{"$f":"B2499","v":"2019-02-01"},{"$f":"IF($B2577<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2577,'CMS monthly enrollment'!C:C,B2577,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2577,C2565:C2576,B2565:B2576))","v":1492301},{"$f":"IF($B2577<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2577,'CMS monthly enrollment'!C:C,B2577,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2577,D2565:D2576,B2565:B2576))","v":261869},{"$f":"IFERROR(IF($B2577<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2577,'TMSIS - elig group'!$H:$H,$B2577,'TMSIS - elig group'!$C:$C,E$1),E2576),0)","v":0.4903584327341432},{"$f":"IFERROR(IF($B2577<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2577,'TMSIS - elig group'!$H:$H,$B2577,'TMSIS - elig group'!$C:$C,F$1),F2576),0)","v":0},{"$f":"IFERROR(IF($B2577<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2577,'TMSIS - elig group'!$H:$H,$B2577,'TMSIS - elig group'!$C:$C,G$1),G2576),0)","v":0.24747901720500717},{"$f":"IFERROR(IF($B2577<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2577,'TMSIS - elig group'!$H:$H,$B2577,'TMSIS - elig group'!$C:$C,H$1),H2576),0)","v":9.0883174639375106E-2},{"$f":"IFERROR(IF($B2577<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2577,'TMSIS - elig group'!$H:$H,$B2577,'TMSIS - elig group'!$C:$C,I$1),I2576),0)","v":0.17127937542147451},{"$f":"IFERROR(IF($B2577<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2577,'TMSIS - elig group'!$H:$H,$B2577,'TMSIS - elig group'!$C:$C,J$1),J2576),0)","v":0},{"$f":"IFERROR(IF($B2577<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2577,'TMSIS - elig group'!$H:$H,$B2577,'TMSIS - elig group'!$C:$C,K$1),K2576),0)","v":0},true,261869,731762,0,369313,135625,255600,0,0,0]
["North Carolina","2019-05-01",{"$f":"IF($B2580<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2580,'CMS monthly enrollment'!C:C,B2580,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2580,C2568:C2579,B2568:B2579))","v":1479350},{"$f":"IF($B2580<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2580,'CMS monthly enrollment'!C:C,B2580,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2580,D2568:D2579,B2568:B2579))","v":265991},{"$f":"IFERROR(IF($B2580<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2580,'TMSIS - elig group'!$H:$H,$B2580,'TMSIS - elig group'!$C:$C,E$1),E2579),0)","v":0.48763398248419287},{"$f":"IFERROR(IF($B2580<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2580,'TMSIS - elig group'!$H:$H,$B2580,'TMSIS - elig group'!$C:$C,F$1),F2579),0)","v":0},{"$f":"IFERROR(IF($B2580<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2580,'TMSIS - elig group'!$H:$H,$B2580,'TMSIS - elig group'!$C:$C,G$1),G2579),0)","v":0.24946090765165246},{"$f":"IFERROR(IF($B2580<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2580,'TMSIS - elig group'!$H:$H,$B2580,'TMSIS - elig group'!$C:$C,H$1),H2579),0)","v":9.2066201133329251E-2},{"$f":"IFERROR(IF($B2580<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2580,'TMSIS - elig group'!$H:$H,$B2580,'TMSIS - elig group'!$C:$C,I$1),I2579),0)","v":0.17083890873082541},{"$f":"IFERROR(IF($B2580<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2580,'TMSIS - elig group'!$H:$H,$B2580,'TMSIS - elig group'!$C:$C,J$1),J2579),0)","v":0},{"$f":"IFERROR(IF($B2580<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2580,'TMSIS - elig group'!$H:$H,$B2580,'TMSIS - elig group'!$C:$C,K$1),K2579),0)","v":0},true,265991,721381,0,369040,136198,252731,0,0,0]
["North Carolina","2019-06-01",{"$f":"IF($B2581<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2581,'CMS monthly enrollment'!C:C,B2581,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2581,C2569:C2580,B2569:B2580))","v":1475633},{"$f":"IF($B2581<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2581,'CMS monthly enrollment'!C:C,B2581,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2581,D2569:D2580,B2569:B2580))","v":267311},{"$f":"IFERROR(IF($B2581<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2581,'TMSIS - elig group'!$H:$H,$B2581,'TMSIS - elig group'!$C:$C,E$1),E2580),0)","v":0.48622041490108531},{"$f":"IFERROR(IF($B2581<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2581,'TMSIS - elig group'!$H:$H,$B2581,'TMSIS - elig group'!$C:$C,F$1),F2580),0)","v":0},{"$f":"IFERROR(IF($B2581<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2581,'TMSIS - elig group'!$H:$H,$B2581,'TMSIS - elig group'!$C:$C,G$1),G2580),0)","v":0.25012323770087747},{"$f":"IFERROR(IF($B2581<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2581,'TMSIS - elig group'!$H:$H,$B2581,'TMSIS - elig group'!$C:$C,H$1),H2580),0)","v":9.2662860789206811E-2},{"$f":"IFERROR(IF($B2581<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2581,'TMSIS - elig group'!$H:$H,$B2581,'TMSIS - elig group'!$C:$C,I$1),I2580),0)","v":0.1709934866088304},{"$f":"IFERROR(IF($B2581<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2581,'TMSIS - elig group'!$H:$H,$B2581,'TMSIS - elig group'!$C:$C,J$1),J2580),0)","v":0},{"$f":"IFERROR(IF($B2581<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2581,'TMSIS - elig group'!$H:$H,$B2581,'TMSIS - elig group'!$C:$C,K$1),K2580),0)","v":0},true,267311,717483,0,369090,136736,252324,0,0,0]
["North Carolina","2019-08-01",{"$f":"IF($B2583<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2583,'CMS monthly enrollment'!C:C,B2583,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2583,C2571:C2582,B2571:B2582))","v":1469665},{"$f":"IF($B2583<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2583,'CMS monthly enrollment'!C:C,B2583,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2583,D2571:D2582,B2571:B2582))","v":268146},{"$f":"IFERROR(IF($B2583<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2583,'TMSIS - elig group'!$H:$H,$B2583,'TMSIS - elig group'!$C:$C,E$1),E2582),0)","v":0.48506528649973929},{"$f":"IFERROR(IF($B2583<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2583,'TMSIS - elig group'!$H:$H,$B2583,'TMSIS - elig group'!$C:$C,F$1),F2582),0)","v":0},{"$f":"IFERROR(IF($B2583<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2583,'TMSIS - elig group'!$H:$H,$B2583,'TMSIS - elig group'!$C:$C,G$1),G2582),0)","v":0.25101489167398011},{"$f":"IFERROR(IF($B2583<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2583,'TMSIS - elig group'!$H:$H,$B2583,'TMSIS - elig group'!$C:$C,H$1),H2582),0)","v":9.3424451790295626E-2},{"$f":"IFERROR(IF($B2583<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2583,'TMSIS - elig group'!$H:$H,$B2583,'TMSIS - elig group'!$C:$C,I$1),I2582),0)","v":0.170495370035985},{"$f":"IFERROR(IF($B2583<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2583,'TMSIS - elig group'!$H:$H,$B2583,'TMSIS - elig group'!$C:$C,J$1),J2582),0)","v":0},{"$f":"IFERROR(IF($B2583<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2583,'TMSIS - elig group'!$H:$H,$B2583,'TMSIS - elig group'!$C:$C,K$1),K2582),0)","v":0},true,268146,712883,0,368908,137303,250571,0,0,0]
["North Carolina","2019-11-01",{"$f":"IF($B2586<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2586,'CMS monthly enrollment'!C:C,B2586,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2586,C2574:C2585,B2574:B2585))","v":1490549},{"$f":"IF($B2586<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2586,'CMS monthly enrollment'!C:C,B2586,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2586,D2574:D2585,B2574:B2585))","v":278962},{"$f":"IFERROR(IF($B2586<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2586,'TMSIS - elig group'!$H:$H,$B2586,'TMSIS - elig group'!$C:$C,E$1),E2585),0)","v":0.48027858319349787},{"$f":"IFERROR(IF($B2586<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2586,'TMSIS - elig group'!$H:$H,$B2586,'TMSIS - elig group'!$C:$C,F$1),F2585),0)","v":0},{"$f":"IFERROR(IF($B2586<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2586,'TMSIS - elig group'!$H:$H,$B2586,'TMSIS - elig group'!$C:$C,G$1),G2585),0)","v":0.25359243685948246},{"$f":"IFERROR(IF($B2586<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2586,'TMSIS - elig group'!$H:$H,$B2586,'TMSIS - elig group'!$C:$C,H$1),H2585),0)","v":9.5299183041512553E-2},{"$f":"IFERROR(IF($B2586<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2586,'TMSIS - elig group'!$H:$H,$B2586,'TMSIS - elig group'!$C:$C,I$1),I2585),0)","v":0.17082979690550715},{"$f":"IFERROR(IF($B2586<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2586,'TMSIS - elig group'!$H:$H,$B2586,'TMSIS - elig group'!$C:$C,J$1),J2585),0)","v":0},{"$f":"IFERROR(IF($B2586<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2586,'TMSIS - elig group'!$H:$H,$B2586,'TMSIS - elig group'!$C:$C,K$1),K2585),0)","v":0},true,278962,715879,0,377992,142048,254630,0,0,0]
["North Carolina","2020-03-01",{"$f":"IF($B2590<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2590,'CMS monthly enrollment'!C:C,B2590,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2590,C2578:C2589,B2578:B2589))","v":1520911},{"$f":"IF($B2590<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2590,'CMS monthly enrollment'!C:C,B2590,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2590,D2578:D2589,B2578:B2589))","v":286583},{"$f":"IFERROR(IF($B2590<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2590,'TMSIS - elig group'!$H:$H,$B2590,'TMSIS - elig group'!$C:$C,E$1),E2589),0)","v":0.47528452812313554},{"$f":"IFERROR(IF($B2590<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2590,'TMSIS - elig group'!$H:$H,$B2590,'TMSIS - elig group'!$C:$C,F$1),F2589),0)","v":0},{"$f":"IFERROR(IF($B2590<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2590,'TMSIS - elig group'!$H:$H,$B2590,'TMSIS - elig group'!$C:$C,G$1),G2589),0)","v":0.25774000294049609},{"$f":"IFERROR(IF($B2590<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2590,'TMSIS - elig group'!$H:$H,$B2590,'TMSIS - elig group'!$C:$C,H$1),H2589),0)","v":9.6302250884532342E-2},{"$f":"IFERROR(IF($B2590<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2590,'TMSIS - elig group'!$H:$H,$B2590,'TMSIS - elig group'!$C:$C,I$1),I2589),0)","v":0.17067321805183602},{"$f":"IFERROR(IF($B2590<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2590,'TMSIS - elig group'!$H:$H,$B2590,'TMSIS - elig group'!$C:$C,J$1),J2589),0)","v":0},{"$f":"IFERROR(IF($B2590<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2590,'TMSIS - elig group'!$H:$H,$B2590,'TMSIS - elig group'!$C:$C,K$1),K2589),0)","v":0},true,286583,722865,0,392000,146467,259579,0,0,0]
["North Carolina","2020-05-01",{"$f":"IF($B2592<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2592,'CMS monthly enrollment'!C:C,B2592,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2592,C2580:C2591,B2580:B2591))","v":1565335},{"$f":"IF($B2592<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2592,'CMS monthly enrollment'!C:C,B2592,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2592,D2580:D2591,B2580:B2591))","v":288399},{"$f":"IFERROR(IF($B2592<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2592,'TMSIS - elig group'!$H:$H,$B2592,'TMSIS - elig group'!$C:$C,E$1),E2591),0)","v":0.47275654559774061},{"$f":"IFERROR(IF($B2592<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2592,'TMSIS - elig group'!$H:$H,$B2592,'TMSIS - elig group'!$C:$C,F$1),F2591),0)","v":0},{"$f":"IFERROR(IF($B2592<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2592,'TMSIS - elig group'!$H:$H,$B2592,'TMSIS - elig group'!$C:$C,G$1),G2591),0)","v":0.26496781948271564},{"$f":"IFERROR(IF($B2592<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2592,'TMSIS - elig group'!$H:$H,$B2592,'TMSIS - elig group'!$C:$C,H$1),H2591),0)","v":9.5121072199450471E-2},{"$f":"IFERROR(IF($B2592<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2592,'TMSIS - elig group'!$H:$H,$B2592,'TMSIS - elig group'!$C:$C,I$1),I2591),0)","v":0.16715456272009332},{"$f":"IFERROR(IF($B2592<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2592,'TMSIS - elig group'!$H:$H,$B2592,'TMSIS - elig group'!$C:$C,J$1),J2591),0)","v":0},{"$f":"IFERROR(IF($B2592<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2592,'TMSIS - elig group'!$H:$H,$B2592,'TMSIS - elig group'!$C:$C,K$1),K2591),0)","v":0},true,288399,740022,0,414763,148896,261653,0,0,0]
["North Carolina","2020-09-01",{"$f":"IF($B2596<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2596,'CMS monthly enrollment'!C:C,B2596,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2596,C2584:C2595,B2584:B2595))","v":1655217},{"$f":"IF($B2596<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2596,'CMS monthly enrollment'!C:C,B2596,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2596,D2584:D2595,B2584:B2595))","v":291318},{"$f":"IFERROR(IF($B2596<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2596,'TMSIS - elig group'!$H:$H,$B2596,'TMSIS - elig group'!$C:$C,E$1),E2595),0)","v":0.46763119233377848},{"$f":"IFERROR(IF($B2596<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2596,'TMSIS - elig group'!$H:$H,$B2596,'TMSIS - elig group'!$C:$C,F$1),F2595),0)","v":0},{"$f":"IFERROR(IF($B2596<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2596,'TMSIS - elig group'!$H:$H,$B2596,'TMSIS - elig group'!$C:$C,G$1),G2595),0)","v":0.27825764633238276},{"$f":"IFERROR(IF($B2596<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2596,'TMSIS - elig group'!$H:$H,$B2596,'TMSIS - elig group'!$C:$C,H$1),H2595),0)","v":9.271001267201999E-2},{"$f":"IFERROR(IF($B2596<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2596,'TMSIS - elig group'!$H:$H,$B2596,'TMSIS - elig group'!$C:$C,I$1),I2595),0)","v":0.1595477897818926},{"$f":"IFERROR(IF($B2596<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2596,'TMSIS - elig group'!$H:$H,$B2596,'TMSIS - elig group'!$C:$C,J$1),J2595),0)","v":1.8533588799261834E-3},{"$f":"IFERROR(IF($B2596<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2596,'TMSIS - elig group'!$H:$H,$B2596,'TMSIS - elig group'!$C:$C,K$1),K2595),0)","v":0},true,291318,774031,0,460577,153455,264086,3068,0,0]
["North Carolina","2020-12-01",{"$f":"IF($B2599<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2599,'CMS monthly enrollment'!C:C,B2599,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2599,C2587:C2598,B2587:B2598))","v":1716971},{"$f":"IF($B2599<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2599,'CMS monthly enrollment'!C:C,B2599,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2599,D2587:D2598,B2587:B2598))","v":295584},{"$f":"IFERROR(IF($B2599<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2599,'TMSIS - elig group'!$H:$H,$B2599,'TMSIS - elig group'!$C:$C,E$1),E2598),0)","v":0.46227204041588671},{"$f":"IFERROR(IF($B2599<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2599,'TMSIS - elig group'!$H:$H,$B2599,'TMSIS - elig group'!$C:$C,F$1),F2598),0)","v":0},{"$f":"IFERROR(IF($B2599<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2599,'TMSIS - elig group'!$H:$H,$B2599,'TMSIS - elig group'!$C:$C,G$1),G2598),0)","v":0.28823383477299896},{"$f":"IFERROR(IF($B2599<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2599,'TMSIS - elig group'!$H:$H,$B2599,'TMSIS - elig group'!$C:$C,H$1),H2598),0)","v":9.1150003383026229E-2},{"$f":"IFERROR(IF($B2599<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2599,'TMSIS - elig group'!$H:$H,$B2599,'TMSIS - elig group'!$C:$C,I$1),I2598),0)","v":0.15390649315501026},{"$f":"IFERROR(IF($B2599<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2599,'TMSIS - elig group'!$H:$H,$B2599,'TMSIS - elig group'!$C:$C,J$1),J2598),0)","v":4.437628273077877E-3},{"$f":"IFERROR(IF($B2599<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2599,'TMSIS - elig group'!$H:$H,$B2599,'TMSIS - elig group'!$C:$C,K$1),K2598),0)","v":0},true,295584,793708,0,494889,156502,264253,7619,0,0]
["North Carolina","2021-02-01",{"$f":"IF($B2601<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2601,'CMS monthly enrollment'!C:C,B2601,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2601,C2589:C2600,B2589:B2600))","v":1750966},{"$f":"IF($B2601<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2601,'CMS monthly enrollment'!C:C,B2601,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2601,D2589:D2600,B2589:B2600))","v":298718},{"$f":"IFERROR(IF($B2601<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2601,'TMSIS - elig group'!$H:$H,$B2601,'TMSIS - elig group'!$C:$C,E$1),E2600),0)","v":0.46227204041588671},{"$f":"IFERROR(IF($B2601<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2601,'TMSIS - elig group'!$H:$H,$B2601,'TMSIS - elig group'!$C:$C,F$1),F2600),0)","v":0},{"$f":"IFERROR(IF($B2601<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2601,'TMSIS - elig group'!$H:$H,$B2601,'TMSIS - elig group'!$C:$C,G$1),G2600),0)","v":0.28823383477299896},{"$f":"IFERROR(IF($B2601<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2601,'TMSIS - elig group'!$H:$H,$B2601,'TMSIS - elig group'!$C:$C,H$1),H2600),0)","v":9.1150003383026229E-2},{"$f":"IFERROR(IF($B2601<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2601,'TMSIS - elig group'!$H:$H,$B2601,'TMSIS - elig group'!$C:$C,I$1),I2600),0)","v":0.15390649315501026},{"$f":"IFERROR(IF($B2601<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2601,'TMSIS - elig group'!$H:$H,$B2601,'TMSIS - elig group'!$C:$C,J$1),J2600),0)","v":4.437628273077877E-3},{"$f":"IFERROR(IF($B2601<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2601,'TMSIS - elig group'!$H:$H,$B2601,'TMSIS - elig group'!$C:$C,K$1),K2600),0)","v":0},true,298718,809423,0,504688,159601,269485,7770,0,0]
["North Carolina","2021-03-01",{"$f":"IF($B2602<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2602,'CMS monthly enrollment'!C:C,B2602,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2602,C2590:C2601,B2590:B2601))","v":1762754},{"$f":"IF($B2602<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2602,'CMS monthly enrollment'!C:C,B2602,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2602,D2590:D2601,B2590:B2601))","v":300294},{"$f":"IFERROR(IF($B2602<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2602,'TMSIS - elig group'!$H:$H,$B2602,'TMSIS - elig group'!$C:$C,E$1),E2601),0)","v":0.46227204041588671},{"$f":"IFERROR(IF($B2602<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2602,'TMSIS - elig group'!$H:$H,$B2602,'TMSIS - elig group'!$C:$C,F$1),F2601),0)","v":0},{"$f":"IFERROR(IF($B2602<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2602,'TMSIS - elig group'!$H:$H,$B2602,'TMSIS - elig group'!$C:$C,G$1),G2601),0)","v":0.28823383477299896},{"$f":"IFERROR(IF($B2602<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2602,'TMSIS - elig group'!$H:$H,$B2602,'TMSIS - elig group'!$C:$C,H$1),H2601),0)","v":9.1150003383026229E-2},{"$f":"IFERROR(IF($B2602<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2602,'TMSIS - elig group'!$H:$H,$B2602,'TMSIS - elig group'!$C:$C,I$1),I2601),0)","v":0.15390649315501026},{"$f":"IFERROR(IF($B2602<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2602,'TMSIS - elig group'!$H:$H,$B2602,'TMSIS - elig group'!$C:$C,J$1),J2601),0)","v":4.437628273077877E-3},{"$f":"IFERROR(IF($B2602<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2602,'TMSIS - elig group'!$H:$H,$B2602,'TMSIS - elig group'!$C:$C,K$1),K2601),0)","v":0},true,300294,814872,0,508085,160675,271299,7822,0,0]
["North Carolina","2021-06-01",{"$f":"IF($B2605<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2605,'CMS monthly enrollment'!C:C,B2605,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2605,C2593:C2604,B2593:B2604))","v":1808108},{"$f":"IF($B2605<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2605,'CMS monthly enrollment'!C:C,B2605,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2605,D2593:D2604,B2593:B2604))","v":301583},{"$f":"IFERROR(IF($B2605<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2605,'TMSIS - elig group'!$H:$H,$B2605,'TMSIS - elig group'!$C:$C,E$1),E2604),0)","v":0.46227204041588671},{"$f":"IFERROR(IF($B2605<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2605,'TMSIS - elig group'!$H:$H,$B2605,'TMSIS - elig group'!$C:$C,F$1),F2604),0)","v":0},{"$f":"IFERROR(IF($B2605<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2605,'TMSIS - elig group'!$H:$H,$B2605,'TMSIS - elig group'!$C:$C,G$1),G2604),0)","v":0.28823383477299896},{"$f":"IFERROR(IF($B2605<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2605,'TMSIS - elig group'!$H:$H,$B2605,'TMSIS - elig group'!$C:$C,H$1),H2604),0)","v":9.1150003383026229E-2},{"$f":"IFERROR(IF($B2605<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2605,'TMSIS - elig group'!$H:$H,$B2605,'TMSIS - elig group'!$C:$C,I$1),I2604),0)","v":0.15390649315501026},{"$f":"IFERROR(IF($B2605<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2605,'TMSIS - elig group'!$H:$H,$B2605,'TMSIS - elig group'!$C:$C,J$1),J2604),0)","v":4.437628273077877E-3},{"$f":"IFERROR(IF($B2605<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2605,'TMSIS - elig group'!$H:$H,$B2605,'TMSIS - elig group'!$C:$C,K$1),K2604),0)","v":0},true,301583,835838,0,521158,164809,278280,8024,0,0]
["North Carolina","2021-09-01",{"$f":"IF($B2608<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2608,'CMS monthly enrollment'!C:C,B2608,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2608,C2596:C2607,B2596:B2607))","v":1856730},{"$f":"IF($B2608<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2608,'CMS monthly enrollment'!C:C,B2608,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2608,D2596:D2607,B2596:B2607))","v":300263},{"$f":"IFERROR(IF($B2608<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2608,'TMSIS - elig group'!$H:$H,$B2608,'TMSIS - elig group'!$C:$C,E$1),E2607),0)","v":0.46227204041588671},{"$f":"IFERROR(IF($B2608<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2608,'TMSIS - elig group'!$H:$H,$B2608,'TMSIS - elig group'!$C:$C,F$1),F2607),0)","v":0},{"$f":"IFERROR(IF($B2608<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2608,'TMSIS - elig group'!$H:$H,$B2608,'TMSIS - elig group'!$C:$C,G$1),G2607),0)","v":0.28823383477299896},{"$f":"IFERROR(IF($B2608<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2608,'TMSIS - elig group'!$H:$H,$B2608,'TMSIS - elig group'!$C:$C,H$1),H2607),0)","v":9.1150003383026229E-2},{"$f":"IFERROR(IF($B2608<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2608,'TMSIS - elig group'!$H:$H,$B2608,'TMSIS - elig group'!$C:$C,I$1),I2607),0)","v":0.15390649315501026},{"$f":"IFERROR(IF($B2608<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2608,'TMSIS - elig group'!$H:$H,$B2608,'TMSIS - elig group'!$C:$C,J$1),J2607),0)","v":4.437628273077877E-3},{"$f":"IFERROR(IF($B2608<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2608,'TMSIS - elig group'!$H:$H,$B2608,'TMSIS - elig group'!$C:$C,K$1),K2607),0)","v":0},true,300263,858314,0,535172,169241,285763,8239,0,0]
["North Carolina","2022-01-01",{"$f":"IF($B2612<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2612,'CMS monthly enrollment'!C:C,B2612,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2612,C2600:C2611,B2600:B2611))","v":1922730},{"$f":"IF($B2612<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2612,'CMS monthly enrollment'!C:C,B2612,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2612,D2600:D2611,B2600:B2611))","v":295791},{"$f":"IFERROR(IF($B2612<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2612,'TMSIS - elig group'!$H:$H,$B2612,'TMSIS - elig group'!$C:$C,E$1),E2611),0)","v":0.46227204041588671},{"$f":"IFERROR(IF($B2612<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2612,'TMSIS - elig group'!$H:$H,$B2612,'TMSIS - elig group'!$C:$C,F$1),F2611),0)","v":0},{"$f":"IFERROR(IF($B2612<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2612,'TMSIS - elig group'!$H:$H,$B2612,'TMSIS - elig group'!$C:$C,G$1),G2611),0)","v":0.28823383477299896},{"$f":"IFERROR(IF($B2612<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2612,'TMSIS - elig group'!$H:$H,$B2612,'TMSIS - elig group'!$C:$C,H$1),H2611),0)","v":9.1150003383026229E-2},{"$f":"IFERROR(IF($B2612<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2612,'TMSIS - elig group'!$H:$H,$B2612,'TMSIS - elig group'!$C:$C,I$1),I2611),0)","v":0.15390649315501026},{"$f":"IFERROR(IF($B2612<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2612,'TMSIS - elig group'!$H:$H,$B2612,'TMSIS - elig group'!$C:$C,J$1),J2611),0)","v":4.437628273077877E-3},{"$f":"IFERROR(IF($B2612<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2612,'TMSIS - elig group'!$H:$H,$B2612,'TMSIS - elig group'!$C:$C,K$1),K2611),0)","v":0},true,295791,888824,0,554196,175257,295921,8532,0,0]
["North Carolina","2022-03-01",{"$f":"IF($B2614<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2614,'CMS monthly enrollment'!C:C,B2614,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2614,C2602:C2613,B2602:B2613))","v":1942461},{"$f":"IF($B2614<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2614,'CMS monthly enrollment'!C:C,B2614,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2614,D2602:D2613,B2602:B2613))","v":293967},{"$f":"IFERROR(IF($B2614<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2614,'TMSIS - elig group'!$H:$H,$B2614,'TMSIS - elig group'!$C:$C,E$1),E2613),0)","v":0.46227204041588671},{"$f":"IFERROR(IF($B2614<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2614,'TMSIS - elig group'!$H:$H,$B2614,'TMSIS - elig group'!$C:$C,F$1),F2613),0)","v":0},{"$f":"IFERROR(IF($B2614<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2614,'TMSIS - elig group'!$H:$H,$B2614,'TMSIS - elig group'!$C:$C,G$1),G2613),0)","v":0.28823383477299896},{"$f":"IFERROR(IF($B2614<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2614,'TMSIS - elig group'!$H:$H,$B2614,'TMSIS - elig group'!$C:$C,H$1),H2613),0)","v":9.1150003383026229E-2},{"$f":"IFERROR(IF($B2614<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2614,'TMSIS - elig group'!$H:$H,$B2614,'TMSIS - elig group'!$C:$C,I$1),I2613),0)","v":0.15390649315501026},{"$f":"IFERROR(IF($B2614<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2614,'TMSIS - elig group'!$H:$H,$B2614,'TMSIS - elig group'!$C:$C,J$1),J2613),0)","v":4.437628273077877E-3},{"$f":"IFERROR(IF($B2614<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2614,'TMSIS - elig group'!$H:$H,$B2614,'TMSIS - elig group'!$C:$C,K$1),K2613),0)","v":0},true,293967,897945,0,559883,177055,298957,8620,0,0]
["North Carolina","2022-07-01",{"$f":"IF($B2618<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2618,'CMS monthly enrollment'!C:C,B2618,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2618,C2606:C2617,B2606:B2617))","v":1990101},{"$f":"IF($B2618<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2618,'CMS monthly enrollment'!C:C,B2618,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2618,D2606:D2617,B2606:B2617))","v":293803},{"$f":"IFERROR(IF($B2618<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2618,'TMSIS - elig group'!$H:$H,$B2618,'TMSIS - elig group'!$C:$C,E$1),E2617),0)","v":0.46227204041588671},{"$f":"IFERROR(IF($B2618<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2618,'TMSIS - elig group'!$H:$H,$B2618,'TMSIS - elig group'!$C:$C,F$1),F2617),0)","v":0},{"$f":"IFERROR(IF($B2618<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2618,'TMSIS - elig group'!$H:$H,$B2618,'TMSIS - elig group'!$C:$C,G$1),G2617),0)","v":0.28823383477299896},{"$f":"IFERROR(IF($B2618<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2618,'TMSIS - elig group'!$H:$H,$B2618,'TMSIS - elig group'!$C:$C,H$1),H2617),0)","v":9.1150003383026229E-2},{"$f":"IFERROR(IF($B2618<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2618,'TMSIS - elig group'!$H:$H,$B2618,'TMSIS - elig group'!$C:$C,I$1),I2617),0)","v":0.15390649315501026},{"$f":"IFERROR(IF($B2618<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2618,'TMSIS - elig group'!$H:$H,$B2618,'TMSIS - elig group'!$C:$C,J$1),J2617),0)","v":4.437628273077877E-3},{"$f":"IFERROR(IF($B2618<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2618,'TMSIS - elig group'!$H:$H,$B2618,'TMSIS - elig group'!$C:$C,K$1),K2617),0)","v":0},true,293803,919968,0,573614,181398,306289,8831,0,0]
["North Carolina","2022-10-01",{"$f":"IF($B2621<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2621,'CMS monthly enrollment'!C:C,B2621,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2621,C2609:C2620,B2609:B2620))","v":2022609},{"$f":"IF($B2621<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2621,'CMS monthly enrollment'!C:C,B2621,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2621,D2609:D2620,B2609:B2620))","v":296298},{"$f":"IFERROR(IF($B2621<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2621,'TMSIS - elig group'!$H:$H,$B2621,'TMSIS - elig group'!$C:$C,E$1),E2620),0)","v":0.46227204041588671},{"$f":"IFERROR(IF($B2621<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2621,'TMSIS - elig group'!$H:$H,$B2621,'TMSIS - elig group'!$C:$C,F$1),F2620),0)","v":0},{"$f":"IFERROR(IF($B2621<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2621,'TMSIS - elig group'!$H:$H,$B2621,'TMSIS - elig group'!$C:$C,G$1),G2620),0)","v":0.28823383477299896},{"$f":"IFERROR(IF($B2621<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2621,'TMSIS - elig group'!$H:$H,$B2621,'TMSIS - elig group'!$C:$C,H$1),H2620),0)","v":9.1150003383026229E-2},{"$f":"IFERROR(IF($B2621<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2621,'TMSIS - elig group'!$H:$H,$B2621,'TMSIS - elig group'!$C:$C,I$1),I2620),0)","v":0.15390649315501026},{"$f":"IFERROR(IF($B2621<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2621,'TMSIS - elig group'!$H:$H,$B2621,'TMSIS - elig group'!$C:$C,J$1),J2620),0)","v":4.437628273077877E-3},{"$f":"IFERROR(IF($B2621<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2621,'TMSIS - elig group'!$H:$H,$B2621,'TMSIS - elig group'!$C:$C,K$1),K2620),0)","v":0},true,296298,934996,0,582984,184361,311293,8976,0,0]
["North Carolina","2022-12-01",{"$f":"IF($B2623<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2623,'CMS monthly enrollment'!C:C,B2623,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2623,C2611:C2622,B2611:B2622))","v":1986179},{"$f":"IF($B2623<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2623,'CMS monthly enrollment'!C:C,B2623,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2623,D2611:D2622,B2611:B2622))","v":297246},{"$f":"IFERROR(IF($B2623<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2623,'TMSIS - elig group'!$H:$H,$B2623,'TMSIS - elig group'!$C:$C,E$1),E2622),0)","v":0.46227204041588671},{"$f":"IFERROR(IF($B2623<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2623,'TMSIS - elig group'!$H:$H,$B2623,'TMSIS - elig group'!$C:$C,F$1),F2622),0)","v":0},{"$f":"IFERROR(IF($B2623<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2623,'TMSIS - elig group'!$H:$H,$B2623,'TMSIS - elig group'!$C:$C,G$1),G2622),0)","v":0.28823383477299896},{"$f":"IFERROR(IF($B2623<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2623,'TMSIS - elig group'!$H:$H,$B2623,'TMSIS - elig group'!$C:$C,H$1),H2622),0)","v":9.1150003383026229E-2},{"$f":"IFERROR(IF($B2623<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2623,'TMSIS - elig group'!$H:$H,$B2623,'TMSIS - elig group'!$C:$C,I$1),I2622),0)","v":0.15390649315501026},{"$f":"IFERROR(IF($B2623<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2623,'TMSIS - elig group'!$H:$H,$B2623,'TMSIS - elig group'!$C:$C,J$1),J2622),0)","v":4.437628273077877E-3},{"$f":"IFERROR(IF($B2623<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2623,'TMSIS - elig group'!$H:$H,$B2623,'TMSIS - elig group'!$C:$C,K$1),K2622),0)","v":0},true,297246,918155,0,572484,181040,305686,8814,0,0]
["North Carolina","2023-01-01",{"$f":"IF($B2624<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2624,'CMS monthly enrollment'!C:C,B2624,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2624,C2612:C2623,B2612:B2623))","v":2047715},{"$f":"IF($B2624<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2624,'CMS monthly enrollment'!C:C,B2624,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2624,D2612:D2623,B2612:B2623))","v":302034},{"$f":"IFERROR(IF($B2624<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2624,'TMSIS - elig group'!$H:$H,$B2624,'TMSIS - elig group'!$C:$C,E$1),E2623),0)","v":0.46227204041588671},{"$f":"IFERROR(IF($B2624<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2624,'TMSIS - elig group'!$H:$H,$B2624,'TMSIS - elig group'!$C:$C,F$1),F2623),0)","v":0},{"$f":"IFERROR(IF($B2624<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2624,'TMSIS - elig group'!$H:$H,$B2624,'TMSIS - elig group'!$C:$C,G$1),G2623),0)","v":0.28823383477299896},{"$f":"IFERROR(IF($B2624<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2624,'TMSIS - elig group'!$H:$H,$B2624,'TMSIS - elig group'!$C:$C,H$1),H2623),0)","v":9.1150003383026229E-2},{"$f":"IFERROR(IF($B2624<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2624,'TMSIS - elig group'!$H:$H,$B2624,'TMSIS - elig group'!$C:$C,I$1),I2623),0)","v":0.15390649315501026},{"$f":"IFERROR(IF($B2624<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2624,'TMSIS - elig group'!$H:$H,$B2624,'TMSIS - elig group'!$C:$C,J$1),J2623),0)","v":4.437628273077877E-3},{"$f":"IFERROR(IF($B2624<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2624,'TMSIS - elig group'!$H:$H,$B2624,'TMSIS - elig group'!$C:$C,K$1),K2623),0)","v":0},true,302034,946601,0,590221,186649,315157,9087,0,0]
["North Carolina","2023-04-01",{"$f":"IF($B2627<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2627,'CMS monthly enrollment'!C:C,B2627,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2627,C2615:C2626,B2615:B2626))","v":2063099.6825572997},{"$f":"IF($B2627<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2627,'CMS monthly enrollment'!C:C,B2627,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2627,D2615:D2626,B2615:B2626))","v":301101.98885797872},{"$f":"IFERROR(IF($B2627<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2627,'TMSIS - elig group'!$H:$H,$B2627,'TMSIS - elig group'!$C:$C,E$1),E2626),0)","v":0.46227204041588671},{"$f":"IFERROR(IF($B2627<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2627,'TMSIS - elig group'!$H:$H,$B2627,'TMSIS - elig group'!$C:$C,F$1),F2626),0)","v":0},{"$f":"IFERROR(IF($B2627<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2627,'TMSIS - elig group'!$H:$H,$B2627,'TMSIS - elig group'!$C:$C,G$1),G2626),0)","v":0.28823383477299896},{"$f":"IFERROR(IF($B2627<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2627,'TMSIS - elig group'!$H:$H,$B2627,'TMSIS - elig group'!$C:$C,H$1),H2626),0)","v":9.1150003383026229E-2},{"$f":"IFERROR(IF($B2627<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2627,'TMSIS - elig group'!$H:$H,$B2627,'TMSIS - elig group'!$C:$C,I$1),I2626),0)","v":0.15390649315501026},{"$f":"IFERROR(IF($B2627<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2627,'TMSIS - elig group'!$H:$H,$B2627,'TMSIS - elig group'!$C:$C,J$1),J2626),0)","v":4.437628273077877E-3},{"$f":"IFERROR(IF($B2627<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2627,'TMSIS - elig group'!$H:$H,$B2627,'TMSIS - elig group'!$C:$C,K$1),K2626),0)","v":0},true,{"$f":"D2627","v":301101.98885797872},{"$f":"ROUND($C2627*E2627,0)","v":953713},{"$f":"ROUND($C2627*F2627,0)","v":0},{"$f":"ROUND($C2627*G2627,0)","v":594655},{"$f":"ROUND($C2627*H2627,0)","v":188052},{"$f":"ROUND($C2627*I2627,0)","v":317524},{"$f":"ROUND($C2627*J2627,0)","v":9155},{"$f":"ROUND($C2627*K2627,0)","v":0},0]
["North Carolina","2023-07-01",{"$f":"IF($B2630<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2630,'CMS monthly enrollment'!C:C,B2630,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2630,C2618:C2629,B2618:B2629))","v":2084096.4862738885},{"$f":"IF($B2630<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2630,'CMS monthly enrollment'!C:C,B2630,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2630,D2618:D2629,B2618:B2629))","v":303924.79892725986},{"$f":"IFERROR(IF($B2630<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2630,'TMSIS - elig group'!$H:$H,$B2630,'TMSIS - elig group'!$C:$C,E$1),E2629),0)","v":0.46227204041588671},{"$f":"IFERROR(IF($B2630<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2630,'TMSIS - elig group'!$H:$H,$B2630,'TMSIS - elig group'!$C:$C,F$1),F2629),0)","v":0},{"$f":"IFERROR(IF($B2630<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2630,'TMSIS - elig group'!$H:$H,$B2630,'TMSIS - elig group'!$C:$C,G$1),G2629),0)","v":0.28823383477299896},{"$f":"IFERROR(IF($B2630<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2630,'TMSIS - elig group'!$H:$H,$B2630,'TMSIS - elig group'!$C:$C,H$1),H2629),0)","v":9.1150003383026229E-2},{"$f":"IFERROR(IF($B2630<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2630,'TMSIS - elig group'!$H:$H,$B2630,'TMSIS - elig group'!$C:$C,I$1),I2629),0)","v":0.15390649315501026},{"$f":"IFERROR(IF($B2630<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2630,'TMSIS - elig group'!$H:$H,$B2630,'TMSIS - elig group'!$C:$C,J$1),J2629),0)","v":4.437628273077877E-3},{"$f":"IFERROR(IF($B2630<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2630,'TMSIS - elig group'!$H:$H,$B2630,'TMSIS - elig group'!$C:$C,K$1),K2629),0)","v":0},true,303924.79892725986,963420,0,600707,189965,320756,9248,0,0]
["North Carolina","2023-10-01",{"$f":"IF($B2633<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2633,'CMS monthly enrollment'!C:C,B2633,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2633,C2621:C2632,B2621:B2632))","v":2108767.7498495169},{"$f":"IF($B2633<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2633,'CMS monthly enrollment'!C:C,B2633,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2633,D2621:D2632,B2621:B2632))","v":306364.46302669449},{"$f":"IFERROR(IF($B2633<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2633,'TMSIS - elig group'!$H:$H,$B2633,'TMSIS - elig group'!$C:$C,E$1),E2632),0)","v":0.46227204041588671},{"$f":"IFERROR(IF($B2633<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2633,'TMSIS - elig group'!$H:$H,$B2633,'TMSIS - elig group'!$C:$C,F$1),F2632),0)","v":0},{"$f":"IFERROR(IF($B2633<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2633,'TMSIS - elig group'!$H:$H,$B2633,'TMSIS - elig group'!$C:$C,G$1),G2632),0)","v":0.28823383477299896},{"$f":"IFERROR(IF($B2633<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2633,'TMSIS - elig group'!$H:$H,$B2633,'TMSIS - elig group'!$C:$C,H$1),H2632),0)","v":9.1150003383026229E-2},{"$f":"IFERROR(IF($B2633<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2633,'TMSIS - elig group'!$H:$H,$B2633,'TMSIS - elig group'!$C:$C,I$1),I2632),0)","v":0.15390649315501026},{"$f":"IFERROR(IF($B2633<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2633,'TMSIS - elig group'!$H:$H,$B2633,'TMSIS - elig group'!$C:$C,J$1),J2632),0)","v":4.437628273077877E-3},{"$f":"IFERROR(IF($B2633<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2633,'TMSIS - elig group'!$H:$H,$B2633,'TMSIS - elig group'!$C:$C,K$1),K2632),0)","v":0},true,306364.46302669449,974824,0,607818,192214,324553,9358,0,0]
["North Carolina","2024-01-01",{"$f":"IF($B2636<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2636,'CMS monthly enrollment'!C:C,B2636,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2636,C2624:C2635,B2624:B2635))","v":2132915.0467285644},{"$f":"IF($B2636<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2636,'CMS monthly enrollment'!C:C,B2636,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2636,D2624:D2635,B2624:B2635))","v":308466.76551898173},{"$f":"IFERROR(IF($B2636<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2636,'TMSIS - elig group'!$H:$H,$B2636,'TMSIS - elig group'!$C:$C,E$1),E2635),0)","v":0.46227204041588671},{"$f":"IFERROR(IF($B2636<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2636,'TMSIS - elig group'!$H:$H,$B2636,'TMSIS - elig group'!$C:$C,F$1),F2635),0)","v":0},{"$f":"IFERROR(IF($B2636<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2636,'TMSIS - elig group'!$H:$H,$B2636,'TMSIS - elig group'!$C:$C,G$1),G2635),0)","v":0.28823383477299896},{"$f":"IFERROR(IF($B2636<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2636,'TMSIS - elig group'!$H:$H,$B2636,'TMSIS - elig group'!$C:$C,H$1),H2635),0)","v":9.1150003383026229E-2},{"$f":"IFERROR(IF($B2636<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2636,'TMSIS - elig group'!$H:$H,$B2636,'TMSIS - elig group'!$C:$C,I$1),I2635),0)","v":0.15390649315501026},{"$f":"IFERROR(IF($B2636<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2636,'TMSIS - elig group'!$H:$H,$B2636,'TMSIS - elig group'!$C:$C,J$1),J2635),0)","v":4.437628273077877E-3},{"$f":"IFERROR(IF($B2636<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2636,'TMSIS - elig group'!$H:$H,$B2636,'TMSIS - elig group'!$C:$C,K$1),K2635),0)","v":0},true,308466.76551898173,985987,0,614778,194415,328269,9465,0,0]
["North Carolina","2024-05-01",{"$f":"IF($B2640<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2640,'CMS monthly enrollment'!C:C,B2640,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2640,C2628:C2639,B2628:B2639))","v":2166650.4354193322},{"$f":"IF($B2640<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2640,'CMS monthly enrollment'!C:C,B2640,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2640,D2628:D2639,B2628:B2639))","v":312048.58947536792},{"$f":"IFERROR(IF($B2640<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2640,'TMSIS - elig group'!$H:$H,$B2640,'TMSIS - elig group'!$C:$C,E$1),E2639),0)","v":0.46227204041588671},{"$f":"IFERROR(IF($B2640<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2640,'TMSIS - elig group'!$H:$H,$B2640,'TMSIS - elig group'!$C:$C,F$1),F2639),0)","v":0},{"$f":"IFERROR(IF($B2640<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2640,'TMSIS - elig group'!$H:$H,$B2640,'TMSIS - elig group'!$C:$C,G$1),G2639),0)","v":0.28823383477299896},{"$f":"IFERROR(IF($B2640<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2640,'TMSIS - elig group'!$H:$H,$B2640,'TMSIS - elig group'!$C:$C,H$1),H2639),0)","v":9.1150003383026229E-2},{"$f":"IFERROR(IF($B2640<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2640,'TMSIS - elig group'!$H:$H,$B2640,'TMSIS - elig group'!$C:$C,I$1),I2639),0)","v":0.15390649315501026},{"$f":"IFERROR(IF($B2640<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2640,'TMSIS - elig group'!$H:$H,$B2640,'TMSIS - elig group'!$C:$C,J$1),J2639),0)","v":4.437628273077877E-3},{"$f":"IFERROR(IF($B2640<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2640,'TMSIS - elig group'!$H:$H,$B2640,'TMSIS - elig group'!$C:$C,K$1),K2639),0)","v":0},{"$f":"SUM(E2640:K2640)=1","v":true},312048.58947536792,1001582,0,624502,197490,333462,9615,0,0]
["North Carolina",{"$f":"B2563","v":"2024-06-01"},{"$f":"IF($B2641<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2641,'CMS monthly enrollment'!C:C,B2641,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2641,C2629:C2640,B2629:B2640))","v":2175245.2660780847},{"$f":"IF($B2641<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2641,'CMS monthly enrollment'!C:C,B2641,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2641,D2629:D2640,B2629:B2640))","v":312854.74119154271},{"$f":"IFERROR(IF($B2641<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2641,'TMSIS - elig group'!$H:$H,$B2641,'TMSIS - elig group'!$C:$C,E$1),E2640),0)","v":0.46227204041588671},{"$f":"IFERROR(IF($B2641<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2641,'TMSIS - elig group'!$H:$H,$B2641,'TMSIS - elig group'!$C:$C,F$1),F2640),0)","v":0},{"$f":"IFERROR(IF($B2641<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2641,'TMSIS - elig group'!$H:$H,$B2641,'TMSIS - elig group'!$C:$C,G$1),G2640),0)","v":0.28823383477299896},{"$f":"IFERROR(IF($B2641<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2641,'TMSIS - elig group'!$H:$H,$B2641,'TMSIS - elig group'!$C:$C,H$1),H2640),0)","v":9.1150003383026229E-2},{"$f":"IFERROR(IF($B2641<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2641,'TMSIS - elig group'!$H:$H,$B2641,'TMSIS - elig group'!$C:$C,I$1),I2640),0)","v":0.15390649315501026},{"$f":"IFERROR(IF($B2641<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2641,'TMSIS - elig group'!$H:$H,$B2641,'TMSIS - elig group'!$C:$C,J$1),J2640),0)","v":4.437628273077877E-3},{"$f":"IFERROR(IF($B2641<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2641,'TMSIS - elig group'!$H:$H,$B2641,'TMSIS - elig group'!$C:$C,K$1),K2640),0)","v":0},true,312854.74119154271,1005555,0,626979,198274,334784,9653,0,0]
["North Carolina","2024-10-01",{"$f":"IF($B2645<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2645,'CMS monthly enrollment'!C:C,B2645,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2645,C2633:C2644,B2633:B2644))","v":2207677.1376769915},{"$f":"IF($B2645<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2645,'CMS monthly enrollment'!C:C,B2645,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2645,D2633:D2644,B2633:B2644))","v":316151.1217505075},{"$f":"IFERROR(IF($B2645<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2645,'TMSIS - elig group'!$H:$H,$B2645,'TMSIS - elig group'!$C:$C,E$1),E2644),0)","v":0.46227204041588671},{"$f":"IFERROR(IF($B2645<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2645,'TMSIS - elig group'!$H:$H,$B2645,'TMSIS - elig group'!$C:$C,F$1),F2644),0)","v":0},{"$f":"IFERROR(IF($B2645<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2645,'TMSIS - elig group'!$H:$H,$B2645,'TMSIS - elig group'!$C:$C,G$1),G2644),0)","v":0.28823383477299896},{"$f":"IFERROR(IF($B2645<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2645,'TMSIS - elig group'!$H:$H,$B2645,'TMSIS - elig group'!$C:$C,H$1),H2644),0)","v":9.1150003383026229E-2},{"$f":"IFERROR(IF($B2645<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2645,'TMSIS - elig group'!$H:$H,$B2645,'TMSIS - elig group'!$C:$C,I$1),I2644),0)","v":0.15390649315501026},{"$f":"IFERROR(IF($B2645<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2645,'TMSIS - elig group'!$H:$H,$B2645,'TMSIS - elig group'!$C:$C,J$1),J2644),0)","v":4.437628273077877E-3},{"$f":"IFERROR(IF($B2645<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2645,'TMSIS - elig group'!$H:$H,$B2645,'TMSIS - elig group'!$C:$C,K$1),K2644),0)","v":0},true,316151.1217505075,1020547,0,636327,201230,339776,9797,0,0]
["North Carolina","2024-11-01",{"$f":"IF($B2646<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2646,'CMS monthly enrollment'!C:C,B2646,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2646,C2634:C2645,B2634:B2645))","v":2215615.0210959874},{"$f":"IF($B2646<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2646,'CMS monthly enrollment'!C:C,B2646,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2646,D2634:D2645,B2634:B2645))","v":316999.59738315479},{"$f":"IFERROR(IF($B2646<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2646,'TMSIS - elig group'!$H:$H,$B2646,'TMSIS - elig group'!$C:$C,E$1),E2645),0)","v":0.46227204041588671},{"$f":"IFERROR(IF($B2646<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2646,'TMSIS - elig group'!$H:$H,$B2646,'TMSIS - elig group'!$C:$C,F$1),F2645),0)","v":0},{"$f":"IFERROR(IF($B2646<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2646,'TMSIS - elig group'!$H:$H,$B2646,'TMSIS - elig group'!$C:$C,G$1),G2645),0)","v":0.28823383477299896},{"$f":"IFERROR(IF($B2646<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2646,'TMSIS - elig group'!$H:$H,$B2646,'TMSIS - elig group'!$C:$C,H$1),H2645),0)","v":9.1150003383026229E-2},{"$f":"IFERROR(IF($B2646<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2646,'TMSIS - elig group'!$H:$H,$B2646,'TMSIS - elig group'!$C:$C,I$1),I2645),0)","v":0.15390649315501026},{"$f":"IFERROR(IF($B2646<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2646,'TMSIS - elig group'!$H:$H,$B2646,'TMSIS - elig group'!$C:$C,J$1),J2645),0)","v":4.437628273077877E-3},{"$f":"IFERROR(IF($B2646<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2646,'TMSIS - elig group'!$H:$H,$B2646,'TMSIS - elig group'!$C:$C,K$1),K2645),0)","v":0},true,316999.59738315479,1024217,0,638615,201953,340998,9832,0,0]
["North Carolina","2025-02-01",{"$f":"IF($B2649<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2649,'CMS monthly enrollment'!C:C,B2649,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2649,C2637:C2648,B2637:B2648))","v":2240789.7004716042},{"$f":"IF($B2649<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2649,'CMS monthly enrollment'!C:C,B2649,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2649,D2637:D2648,B2637:B2648))","v":319433.59900295176},{"$f":"IFERROR(IF($B2649<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2649,'TMSIS - elig group'!$H:$H,$B2649,'TMSIS - elig group'!$C:$C,E$1),E2648),0)","v":0.46227204041588671},{"$f":"IFERROR(IF($B2649<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2649,'TMSIS - elig group'!$H:$H,$B2649,'TMSIS - elig group'!$C:$C,F$1),F2648),0)","v":0},{"$f":"IFERROR(IF($B2649<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2649,'TMSIS - elig group'!$H:$H,$B2649,'TMSIS - elig group'!$C:$C,G$1),G2648),0)","v":0.28823383477299896},{"$f":"IFERROR(IF($B2649<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2649,'TMSIS - elig group'!$H:$H,$B2649,'TMSIS - elig group'!$C:$C,H$1),H2648),0)","v":9.1150003383026229E-2},{"$f":"IFERROR(IF($B2649<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2649,'TMSIS - elig group'!$H:$H,$B2649,'TMSIS - elig group'!$C:$C,I$1),I2648),0)","v":0.15390649315501026},{"$f":"IFERROR(IF($B2649<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2649,'TMSIS - elig group'!$H:$H,$B2649,'TMSIS - elig group'!$C:$C,J$1),J2648),0)","v":4.437628273077877E-3},{"$f":"IFERROR(IF($B2649<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2649,'TMSIS - elig group'!$H:$H,$B2649,'TMSIS - elig group'!$C:$C,K$1),K2648),0)","v":0},true,319433.59900295176,1035854,0,645871,204248,344872,9944,0,0]
["North Carolina","2025-05-01",{"$f":"IF($B2652<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2652,'CMS monthly enrollment'!C:C,B2652,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2652,C2640:C2651,B2640:B2651))","v":2264442.4843195789},{"$f":"IF($B2652<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2652,'CMS monthly enrollment'!C:C,B2652,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2652,D2640:D2651,B2640:B2651))","v":321853.20855912112},{"$f":"IFERROR(IF($B2652<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2652,'TMSIS - elig group'!$H:$H,$B2652,'TMSIS - elig group'!$C:$C,E$1),E2651),0)","v":0.46227204041588671},{"$f":"IFERROR(IF($B2652<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2652,'TMSIS - elig group'!$H:$H,$B2652,'TMSIS - elig group'!$C:$C,F$1),F2651),0)","v":0},{"$f":"IFERROR(IF($B2652<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2652,'TMSIS - elig group'!$H:$H,$B2652,'TMSIS - elig group'!$C:$C,G$1),G2651),0)","v":0.28823383477299896},{"$f":"IFERROR(IF($B2652<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2652,'TMSIS - elig group'!$H:$H,$B2652,'TMSIS - elig group'!$C:$C,H$1),H2651),0)","v":9.1150003383026229E-2},{"$f":"IFERROR(IF($B2652<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2652,'TMSIS - elig group'!$H:$H,$B2652,'TMSIS - elig group'!$C:$C,I$1),I2651),0)","v":0.15390649315501026},{"$f":"IFERROR(IF($B2652<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2652,'TMSIS - elig group'!$H:$H,$B2652,'TMSIS - elig group'!$C:$C,J$1),J2651),0)","v":4.437628273077877E-3},{"$f":"IFERROR(IF($B2652<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2652,'TMSIS - elig group'!$H:$H,$B2652,'TMSIS - elig group'!$C:$C,K$1),K2651),0)","v":0},true,321853.20855912112,1046788,0,652689,206404,348512,10049,0,0]
["North Dakota","2019-02-01",{"$f":"IF($B2655<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2655,'CMS monthly enrollment'!C:C,B2655,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2655,C2643:C2654,B2643:B2654))","v":88622},{"$f":"IF($B2655<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2655,'CMS monthly enrollment'!C:C,B2655,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2655,D2643:D2654,B2643:B2654))","v":2143},{"$f":"IFERROR(IF($B2655<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2655,'TMSIS - elig group'!$H:$H,$B2655,'TMSIS - elig group'!$C:$C,E$1),E2654),0)","v":0.45346031198827891},{"$f":"IFERROR(IF($B2655<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2655,'TMSIS - elig group'!$H:$H,$B2655,'TMSIS - elig group'!$C:$C,F$1),F2654),0)","v":0.22309962940618805},{"$f":"IFERROR(IF($B2655<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2655,'TMSIS - elig group'!$H:$H,$B2655,'TMSIS - elig group'!$C:$C,G$1),G2654),0)","v":0.11435620098250453},{"$f":"IFERROR(IF($B2655<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2655,'TMSIS - elig group'!$H:$H,$B2655,'TMSIS - elig group'!$C:$C,H$1),H2654),0)","v":9.1344910798931311E-2},{"$f":"IFERROR(IF($B2655<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2655,'TMSIS - elig group'!$H:$H,$B2655,'TMSIS - elig group'!$C:$C,I$1),I2654),0)","v":0.11773894682409722},{"$f":"IFERROR(IF($B2655<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2655,'TMSIS - elig group'!$H:$H,$B2655,'TMSIS - elig group'!$C:$C,J$1),J2654),0)","v":0},{"$f":"IFERROR(IF($B2655<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2655,'TMSIS - elig group'!$H:$H,$B2655,'TMSIS - elig group'!$C:$C,K$1),K2654),0)","v":0},true,2143,40187,19772,10134,8095,10434,0,0,0]
["North Dakota","2019-05-01",{"$f":"IF($B2658<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2658,'CMS monthly enrollment'!C:C,B2658,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2658,C2646:C2657,B2646:B2657))","v":90121},{"$f":"IF($B2658<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2658,'CMS monthly enrollment'!C:C,B2658,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2658,D2646:D2657,B2646:B2657))","v":2086},{"$f":"IFERROR(IF($B2658<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2658,'TMSIS - elig group'!$H:$H,$B2658,'TMSIS - elig group'!$C:$C,E$1),E2657),0)","v":0.45442184211946257},{"$f":"IFERROR(IF($B2658<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2658,'TMSIS - elig group'!$H:$H,$B2658,'TMSIS - elig group'!$C:$C,F$1),F2657),0)","v":0.22562995737333405},{"$f":"IFERROR(IF($B2658<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2658,'TMSIS - elig group'!$H:$H,$B2658,'TMSIS - elig group'!$C:$C,G$1),G2657),0)","v":0.11018183780283818},{"$f":"IFERROR(IF($B2658<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2658,'TMSIS - elig group'!$H:$H,$B2658,'TMSIS - elig group'!$C:$C,H$1),H2657),0)","v":9.2095181568013815E-2},{"$f":"IFERROR(IF($B2658<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2658,'TMSIS - elig group'!$H:$H,$B2658,'TMSIS - elig group'!$C:$C,I$1),I2657),0)","v":0.11767118113635137},{"$f":"IFERROR(IF($B2658<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2658,'TMSIS - elig group'!$H:$H,$B2658,'TMSIS - elig group'!$C:$C,J$1),J2657),0)","v":0},{"$f":"IFERROR(IF($B2658<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2658,'TMSIS - elig group'!$H:$H,$B2658,'TMSIS - elig group'!$C:$C,K$1),K2657),0)","v":0},true,2086,40953,20334,9930,8300,10605,0,0,0]
["North Dakota","2019-08-01",{"$f":"IF($B2661<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2661,'CMS monthly enrollment'!C:C,B2661,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2661,C2649:C2660,B2649:B2660))","v":87711},{"$f":"IF($B2661<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2661,'CMS monthly enrollment'!C:C,B2661,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2661,D2649:D2660,B2649:B2660))","v":2131},{"$f":"IFERROR(IF($B2661<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2661,'TMSIS - elig group'!$H:$H,$B2661,'TMSIS - elig group'!$C:$C,E$1),E2660),0)","v":0.45565149136577709},{"$f":"IFERROR(IF($B2661<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2661,'TMSIS - elig group'!$H:$H,$B2661,'TMSIS - elig group'!$C:$C,F$1),F2660),0)","v":0.22468602825745682},{"$f":"IFERROR(IF($B2661<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2661,'TMSIS - elig group'!$H:$H,$B2661,'TMSIS - elig group'!$C:$C,G$1),G2660),0)","v":0.10792778649921507},{"$f":"IFERROR(IF($B2661<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2661,'TMSIS - elig group'!$H:$H,$B2661,'TMSIS - elig group'!$C:$C,H$1),H2660),0)","v":9.3035932321646614E-2},{"$f":"IFERROR(IF($B2661<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2661,'TMSIS - elig group'!$H:$H,$B2661,'TMSIS - elig group'!$C:$C,I$1),I2660),0)","v":0.11869876155590442},{"$f":"IFERROR(IF($B2661<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2661,'TMSIS - elig group'!$H:$H,$B2661,'TMSIS - elig group'!$C:$C,J$1),J2660),0)","v":0},{"$f":"IFERROR(IF($B2661<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2661,'TMSIS - elig group'!$H:$H,$B2661,'TMSIS - elig group'!$C:$C,K$1),K2660),0)","v":0},true,2131,39966,19707,9466,8160,10411,0,0,0]
["North Dakota","2019-11-01",{"$f":"IF($B2664<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2664,'CMS monthly enrollment'!C:C,B2664,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2664,C2652:C2663,B2652:B2663))","v":87371},{"$f":"IF($B2664<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2664,'CMS monthly enrollment'!C:C,B2664,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2664,D2652:D2663,B2652:B2663))","v":2095},{"$f":"IFERROR(IF($B2664<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2664,'TMSIS - elig group'!$H:$H,$B2664,'TMSIS - elig group'!$C:$C,E$1),E2663),0)","v":0.45592548813589001},{"$f":"IFERROR(IF($B2664<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2664,'TMSIS - elig group'!$H:$H,$B2664,'TMSIS - elig group'!$C:$C,F$1),F2663),0)","v":0.22692846510813414},{"$f":"IFERROR(IF($B2664<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2664,'TMSIS - elig group'!$H:$H,$B2664,'TMSIS - elig group'!$C:$C,G$1),G2663),0)","v":0.10360301199544698},{"$f":"IFERROR(IF($B2664<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2664,'TMSIS - elig group'!$H:$H,$B2664,'TMSIS - elig group'!$C:$C,H$1),H2663),0)","v":9.4420365992470015E-2},{"$f":"IFERROR(IF($B2664<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2664,'TMSIS - elig group'!$H:$H,$B2664,'TMSIS - elig group'!$C:$C,I$1),I2663),0)","v":0.11912266876805884},{"$f":"IFERROR(IF($B2664<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2664,'TMSIS - elig group'!$H:$H,$B2664,'TMSIS - elig group'!$C:$C,J$1),J2663),0)","v":0},{"$f":"IFERROR(IF($B2664<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2664,'TMSIS - elig group'!$H:$H,$B2664,'TMSIS - elig group'!$C:$C,K$1),K2663),0)","v":0},true,2095,39835,19827,9052,8250,10408,0,0,0]
["North Dakota","2020-02-01",{"$f":"IF($B2667<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2667,'CMS monthly enrollment'!C:C,B2667,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2667,C2655:C2666,B2655:B2666))","v":87760},{"$f":"IF($B2667<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2667,'CMS monthly enrollment'!C:C,B2667,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2667,D2655:D2666,B2655:B2666))","v":2231},{"$f":"IFERROR(IF($B2667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2667,'TMSIS - elig group'!$H:$H,$B2667,'TMSIS - elig group'!$C:$C,E$1),E2666),0)","v":0.45500482286916871},{"$f":"IFERROR(IF($B2667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2667,'TMSIS - elig group'!$H:$H,$B2667,'TMSIS - elig group'!$C:$C,F$1),F2666),0)","v":0.22831901087337778},{"$f":"IFERROR(IF($B2667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2667,'TMSIS - elig group'!$H:$H,$B2667,'TMSIS - elig group'!$C:$C,G$1),G2666),0)","v":0.10324228340933006},{"$f":"IFERROR(IF($B2667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2667,'TMSIS - elig group'!$H:$H,$B2667,'TMSIS - elig group'!$C:$C,H$1),H2666),0)","v":9.4276131182041395E-2},{"$f":"IFERROR(IF($B2667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2667,'TMSIS - elig group'!$H:$H,$B2667,'TMSIS - elig group'!$C:$C,I$1),I2666),0)","v":0.11915775166608207},{"$f":"IFERROR(IF($B2667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2667,'TMSIS - elig group'!$H:$H,$B2667,'TMSIS - elig group'!$C:$C,J$1),J2666),0)","v":0},{"$f":"IFERROR(IF($B2667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2667,'TMSIS - elig group'!$H:$H,$B2667,'TMSIS - elig group'!$C:$C,K$1),K2666),0)","v":0},true,2231,39931,20037,9061,8274,10457,0,0,0]
["North Dakota","2020-03-01",{"$f":"IF($B2668<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2668,'CMS monthly enrollment'!C:C,B2668,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2668,C2656:C2667,B2656:B2667))","v":89559},{"$f":"IF($B2668<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2668,'CMS monthly enrollment'!C:C,B2668,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2668,D2656:D2667,B2656:B2667))","v":2325},{"$f":"IFERROR(IF($B2668<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2668,'TMSIS - elig group'!$H:$H,$B2668,'TMSIS - elig group'!$C:$C,E$1),E2667),0)","v":0.45464018163670467},{"$f":"IFERROR(IF($B2668<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2668,'TMSIS - elig group'!$H:$H,$B2668,'TMSIS - elig group'!$C:$C,F$1),F2667),0)","v":0.22897631922431474},{"$f":"IFERROR(IF($B2668<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2668,'TMSIS - elig group'!$H:$H,$B2668,'TMSIS - elig group'!$C:$C,G$1),G2667),0)","v":0.10349782277259216},{"$f":"IFERROR(IF($B2668<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2668,'TMSIS - elig group'!$H:$H,$B2668,'TMSIS - elig group'!$C:$C,H$1),H2667),0)","v":9.3999188338397072E-2},{"$f":"IFERROR(IF($B2668<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2668,'TMSIS - elig group'!$H:$H,$B2668,'TMSIS - elig group'!$C:$C,I$1),I2667),0)","v":0.11888648802799136},{"$f":"IFERROR(IF($B2668<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2668,'TMSIS - elig group'!$H:$H,$B2668,'TMSIS - elig group'!$C:$C,J$1),J2667),0)","v":0},{"$f":"IFERROR(IF($B2668<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2668,'TMSIS - elig group'!$H:$H,$B2668,'TMSIS - elig group'!$C:$C,K$1),K2667),0)","v":0},true,2325,40717,20507,9269,8418,10647,0,0,0]
["North Dakota","2020-07-01",{"$f":"IF($B2672<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2672,'CMS monthly enrollment'!C:C,B2672,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2672,C2660:C2671,B2660:B2671))","v":96231},{"$f":"IF($B2672<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2672,'CMS monthly enrollment'!C:C,B2672,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2672,D2660:D2671,B2660:B2671))","v":2426},{"$f":"IFERROR(IF($B2672<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2672,'TMSIS - elig group'!$H:$H,$B2672,'TMSIS - elig group'!$C:$C,E$1),E2671),0)","v":0.45548988360599518},{"$f":"IFERROR(IF($B2672<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2672,'TMSIS - elig group'!$H:$H,$B2672,'TMSIS - elig group'!$C:$C,F$1),F2671),0)","v":0.23208198011014061},{"$f":"IFERROR(IF($B2672<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2672,'TMSIS - elig group'!$H:$H,$B2672,'TMSIS - elig group'!$C:$C,G$1),G2671),0)","v":0.11290420188409013},{"$f":"IFERROR(IF($B2672<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2672,'TMSIS - elig group'!$H:$H,$B2672,'TMSIS - elig group'!$C:$C,H$1),H2671),0)","v":8.7971274685816878E-2},{"$f":"IFERROR(IF($B2672<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2672,'TMSIS - elig group'!$H:$H,$B2672,'TMSIS - elig group'!$C:$C,I$1),I2671),0)","v":0.1115526597139572},{"$f":"IFERROR(IF($B2672<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2672,'TMSIS - elig group'!$H:$H,$B2672,'TMSIS - elig group'!$C:$C,J$1),J2671),0)","v":0},{"$f":"IFERROR(IF($B2672<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2672,'TMSIS - elig group'!$H:$H,$B2672,'TMSIS - elig group'!$C:$C,K$1),K2671),0)","v":0},true,2426,43832,22333,10865,8466,10735,0,0,0]
["North Dakota","2020-09-01",{"$f":"IF($B2674<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2674,'CMS monthly enrollment'!C:C,B2674,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2674,C2662:C2673,B2662:B2673))","v":99973},{"$f":"IF($B2674<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2674,'CMS monthly enrollment'!C:C,B2674,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2674,D2662:D2673,B2662:B2673))","v":2486},{"$f":"IFERROR(IF($B2674<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2674,'TMSIS - elig group'!$H:$H,$B2674,'TMSIS - elig group'!$C:$C,E$1),E2673),0)","v":0.45530756035393427},{"$f":"IFERROR(IF($B2674<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2674,'TMSIS - elig group'!$H:$H,$B2674,'TMSIS - elig group'!$C:$C,F$1),F2673),0)","v":0.23173390965566032},{"$f":"IFERROR(IF($B2674<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2674,'TMSIS - elig group'!$H:$H,$B2674,'TMSIS - elig group'!$C:$C,G$1),G2673),0)","v":0.1176162739986238},{"$f":"IFERROR(IF($B2674<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2674,'TMSIS - elig group'!$H:$H,$B2674,'TMSIS - elig group'!$C:$C,H$1),H2673),0)","v":8.5469505635618268E-2},{"$f":"IFERROR(IF($B2674<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2674,'TMSIS - elig group'!$H:$H,$B2674,'TMSIS - elig group'!$C:$C,I$1),I2673),0)","v":0.10987275035616333},{"$f":"IFERROR(IF($B2674<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2674,'TMSIS - elig group'!$H:$H,$B2674,'TMSIS - elig group'!$C:$C,J$1),J2673),0)","v":0},{"$f":"IFERROR(IF($B2674<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2674,'TMSIS - elig group'!$H:$H,$B2674,'TMSIS - elig group'!$C:$C,K$1),K2673),0)","v":0},true,2486,45518,23167,11758,8545,10984,0,0,0]
["North Dakota","2020-12-01",{"$f":"IF($B2677<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2677,'CMS monthly enrollment'!C:C,B2677,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2677,C2665:C2676,B2665:B2676))","v":104772},{"$f":"IF($B2677<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2677,'CMS monthly enrollment'!C:C,B2677,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2677,D2665:D2676,B2665:B2676))","v":2427},{"$f":"IFERROR(IF($B2677<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2677,'TMSIS - elig group'!$H:$H,$B2677,'TMSIS - elig group'!$C:$C,E$1),E2676),0)","v":0.45369265354833338},{"$f":"IFERROR(IF($B2677<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2677,'TMSIS - elig group'!$H:$H,$B2677,'TMSIS - elig group'!$C:$C,F$1),F2676),0)","v":0.23637978407482446},{"$f":"IFERROR(IF($B2677<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2677,'TMSIS - elig group'!$H:$H,$B2677,'TMSIS - elig group'!$C:$C,G$1),G2676),0)","v":0.12206155810274485},{"$f":"IFERROR(IF($B2677<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2677,'TMSIS - elig group'!$H:$H,$B2677,'TMSIS - elig group'!$C:$C,H$1),H2676),0)","v":8.020870916710611E-2},{"$f":"IFERROR(IF($B2677<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2677,'TMSIS - elig group'!$H:$H,$B2677,'TMSIS - elig group'!$C:$C,I$1),I2676),0)","v":0.10765729510699121},{"$f":"IFERROR(IF($B2677<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2677,'TMSIS - elig group'!$H:$H,$B2677,'TMSIS - elig group'!$C:$C,J$1),J2676),0)","v":0},{"$f":"IFERROR(IF($B2677<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2677,'TMSIS - elig group'!$H:$H,$B2677,'TMSIS - elig group'!$C:$C,K$1),K2676),0)","v":0},true,2427,47534,24766,12789,8404,11279,0,0,0]
["North Dakota","2021-03-01",{"$f":"IF($B2680<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2680,'CMS monthly enrollment'!C:C,B2680,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2680,C2668:C2679,B2668:B2679))","v":108118},{"$f":"IF($B2680<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2680,'CMS monthly enrollment'!C:C,B2680,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2680,D2668:D2679,B2668:B2679))","v":2331},{"$f":"IFERROR(IF($B2680<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2680,'TMSIS - elig group'!$H:$H,$B2680,'TMSIS - elig group'!$C:$C,E$1),E2679),0)","v":0.45369265354833338},{"$f":"IFERROR(IF($B2680<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2680,'TMSIS - elig group'!$H:$H,$B2680,'TMSIS - elig group'!$C:$C,F$1),F2679),0)","v":0.23637978407482446},{"$f":"IFERROR(IF($B2680<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2680,'TMSIS - elig group'!$H:$H,$B2680,'TMSIS - elig group'!$C:$C,G$1),G2679),0)","v":0.12206155810274485},{"$f":"IFERROR(IF($B2680<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2680,'TMSIS - elig group'!$H:$H,$B2680,'TMSIS - elig group'!$C:$C,H$1),H2679),0)","v":8.020870916710611E-2},{"$f":"IFERROR(IF($B2680<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2680,'TMSIS - elig group'!$H:$H,$B2680,'TMSIS - elig group'!$C:$C,I$1),I2679),0)","v":0.10765729510699121},{"$f":"IFERROR(IF($B2680<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2680,'TMSIS - elig group'!$H:$H,$B2680,'TMSIS - elig group'!$C:$C,J$1),J2679),0)","v":0},{"$f":"IFERROR(IF($B2680<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2680,'TMSIS - elig group'!$H:$H,$B2680,'TMSIS - elig group'!$C:$C,K$1),K2679),0)","v":0},true,2331,49052,25557,13197,8672,11640,0,0,0]
["North Dakota","2021-06-01",{"$f":"IF($B2683<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2683,'CMS monthly enrollment'!C:C,B2683,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2683,C2671:C2682,B2671:B2682))","v":111752},{"$f":"IF($B2683<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2683,'CMS monthly enrollment'!C:C,B2683,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2683,D2671:D2682,B2671:B2682))","v":2490},{"$f":"IFERROR(IF($B2683<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2683,'TMSIS - elig group'!$H:$H,$B2683,'TMSIS - elig group'!$C:$C,E$1),E2682),0)","v":0.45369265354833338},{"$f":"IFERROR(IF($B2683<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2683,'TMSIS - elig group'!$H:$H,$B2683,'TMSIS - elig group'!$C:$C,F$1),F2682),0)","v":0.23637978407482446},{"$f":"IFERROR(IF($B2683<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2683,'TMSIS - elig group'!$H:$H,$B2683,'TMSIS - elig group'!$C:$C,G$1),G2682),0)","v":0.12206155810274485},{"$f":"IFERROR(IF($B2683<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2683,'TMSIS - elig group'!$H:$H,$B2683,'TMSIS - elig group'!$C:$C,H$1),H2682),0)","v":8.020870916710611E-2},{"$f":"IFERROR(IF($B2683<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2683,'TMSIS - elig group'!$H:$H,$B2683,'TMSIS - elig group'!$C:$C,I$1),I2682),0)","v":0.10765729510699121},{"$f":"IFERROR(IF($B2683<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2683,'TMSIS - elig group'!$H:$H,$B2683,'TMSIS - elig group'!$C:$C,J$1),J2682),0)","v":0},{"$f":"IFERROR(IF($B2683<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2683,'TMSIS - elig group'!$H:$H,$B2683,'TMSIS - elig group'!$C:$C,K$1),K2682),0)","v":0},true,2490,50701,26416,13641,8963,12031,0,0,0]
["North Dakota","2021-09-01",{"$f":"IF($B2686<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2686,'CMS monthly enrollment'!C:C,B2686,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2686,C2674:C2685,B2674:B2685))","v":111398},{"$f":"IF($B2686<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2686,'CMS monthly enrollment'!C:C,B2686,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2686,D2674:D2685,B2674:B2685))","v":2695},{"$f":"IFERROR(IF($B2686<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2686,'TMSIS - elig group'!$H:$H,$B2686,'TMSIS - elig group'!$C:$C,E$1),E2685),0)","v":0.45369265354833338},{"$f":"IFERROR(IF($B2686<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2686,'TMSIS - elig group'!$H:$H,$B2686,'TMSIS - elig group'!$C:$C,F$1),F2685),0)","v":0.23637978407482446},{"$f":"IFERROR(IF($B2686<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2686,'TMSIS - elig group'!$H:$H,$B2686,'TMSIS - elig group'!$C:$C,G$1),G2685),0)","v":0.12206155810274485},{"$f":"IFERROR(IF($B2686<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2686,'TMSIS - elig group'!$H:$H,$B2686,'TMSIS - elig group'!$C:$C,H$1),H2685),0)","v":8.020870916710611E-2},{"$f":"IFERROR(IF($B2686<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2686,'TMSIS - elig group'!$H:$H,$B2686,'TMSIS - elig group'!$C:$C,I$1),I2685),0)","v":0.10765729510699121},{"$f":"IFERROR(IF($B2686<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2686,'TMSIS - elig group'!$H:$H,$B2686,'TMSIS - elig group'!$C:$C,J$1),J2685),0)","v":0},{"$f":"IFERROR(IF($B2686<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2686,'TMSIS - elig group'!$H:$H,$B2686,'TMSIS - elig group'!$C:$C,K$1),K2685),0)","v":0},true,2695,50540,26332,13597,8935,11993,0,0,0]
["North Dakota","2021-10-01",{"$f":"IF($B2687<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2687,'CMS monthly enrollment'!C:C,B2687,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2687,C2675:C2686,B2675:B2686))","v":113146},{"$f":"IF($B2687<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2687,'CMS monthly enrollment'!C:C,B2687,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2687,D2675:D2686,B2675:B2686))","v":2837},{"$f":"IFERROR(IF($B2687<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2687,'TMSIS - elig group'!$H:$H,$B2687,'TMSIS - elig group'!$C:$C,E$1),E2686),0)","v":0.45369265354833338},{"$f":"IFERROR(IF($B2687<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2687,'TMSIS - elig group'!$H:$H,$B2687,'TMSIS - elig group'!$C:$C,F$1),F2686),0)","v":0.23637978407482446},{"$f":"IFERROR(IF($B2687<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2687,'TMSIS - elig group'!$H:$H,$B2687,'TMSIS - elig group'!$C:$C,G$1),G2686),0)","v":0.12206155810274485},{"$f":"IFERROR(IF($B2687<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2687,'TMSIS - elig group'!$H:$H,$B2687,'TMSIS - elig group'!$C:$C,H$1),H2686),0)","v":8.020870916710611E-2},{"$f":"IFERROR(IF($B2687<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2687,'TMSIS - elig group'!$H:$H,$B2687,'TMSIS - elig group'!$C:$C,I$1),I2686),0)","v":0.10765729510699121},{"$f":"IFERROR(IF($B2687<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2687,'TMSIS - elig group'!$H:$H,$B2687,'TMSIS - elig group'!$C:$C,J$1),J2686),0)","v":0},{"$f":"IFERROR(IF($B2687<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2687,'TMSIS - elig group'!$H:$H,$B2687,'TMSIS - elig group'!$C:$C,K$1),K2686),0)","v":0},true,2837,51334,26745,13811,9075,12181,0,0,0]
["North Dakota","2022-01-01",{"$f":"IF($B2690<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2690,'CMS monthly enrollment'!C:C,B2690,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2690,C2678:C2689,B2678:B2689))","v":117356},{"$f":"IF($B2690<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2690,'CMS monthly enrollment'!C:C,B2690,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2690,D2678:D2689,B2678:B2689))","v":3113},{"$f":"IFERROR(IF($B2690<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2690,'TMSIS - elig group'!$H:$H,$B2690,'TMSIS - elig group'!$C:$C,E$1),E2689),0)","v":0.45369265354833338},{"$f":"IFERROR(IF($B2690<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2690,'TMSIS - elig group'!$H:$H,$B2690,'TMSIS - elig group'!$C:$C,F$1),F2689),0)","v":0.23637978407482446},{"$f":"IFERROR(IF($B2690<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2690,'TMSIS - elig group'!$H:$H,$B2690,'TMSIS - elig group'!$C:$C,G$1),G2689),0)","v":0.12206155810274485},{"$f":"IFERROR(IF($B2690<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2690,'TMSIS - elig group'!$H:$H,$B2690,'TMSIS - elig group'!$C:$C,H$1),H2689),0)","v":8.020870916710611E-2},{"$f":"IFERROR(IF($B2690<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2690,'TMSIS - elig group'!$H:$H,$B2690,'TMSIS - elig group'!$C:$C,I$1),I2689),0)","v":0.10765729510699121},{"$f":"IFERROR(IF($B2690<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2690,'TMSIS - elig group'!$H:$H,$B2690,'TMSIS - elig group'!$C:$C,J$1),J2689),0)","v":0},{"$f":"IFERROR(IF($B2690<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2690,'TMSIS - elig group'!$H:$H,$B2690,'TMSIS - elig group'!$C:$C,K$1),K2689),0)","v":0},true,3113,53244,27741,14325,9413,12634,0,0,0]
["North Dakota","2022-03-01",{"$f":"IF($B2692<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2692,'CMS monthly enrollment'!C:C,B2692,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2692,C2680:C2691,B2680:B2691))","v":118528},{"$f":"IF($B2692<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2692,'CMS monthly enrollment'!C:C,B2692,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2692,D2680:D2691,B2680:B2691))","v":3210},{"$f":"IFERROR(IF($B2692<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2692,'TMSIS - elig group'!$H:$H,$B2692,'TMSIS - elig group'!$C:$C,E$1),E2691),0)","v":0.45369265354833338},{"$f":"IFERROR(IF($B2692<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2692,'TMSIS - elig group'!$H:$H,$B2692,'TMSIS - elig group'!$C:$C,F$1),F2691),0)","v":0.23637978407482446},{"$f":"IFERROR(IF($B2692<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2692,'TMSIS - elig group'!$H:$H,$B2692,'TMSIS - elig group'!$C:$C,G$1),G2691),0)","v":0.12206155810274485},{"$f":"IFERROR(IF($B2692<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2692,'TMSIS - elig group'!$H:$H,$B2692,'TMSIS - elig group'!$C:$C,H$1),H2691),0)","v":8.020870916710611E-2},{"$f":"IFERROR(IF($B2692<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2692,'TMSIS - elig group'!$H:$H,$B2692,'TMSIS - elig group'!$C:$C,I$1),I2691),0)","v":0.10765729510699121},{"$f":"IFERROR(IF($B2692<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2692,'TMSIS - elig group'!$H:$H,$B2692,'TMSIS - elig group'!$C:$C,J$1),J2691),0)","v":0},{"$f":"IFERROR(IF($B2692<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2692,'TMSIS - elig group'!$H:$H,$B2692,'TMSIS - elig group'!$C:$C,K$1),K2691),0)","v":0},true,3210,53775,28018,14468,9507,12760,0,0,0]
["North Dakota","2022-07-01",{"$f":"IF($B2696<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2696,'CMS monthly enrollment'!C:C,B2696,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2696,C2684:C2695,B2684:B2695))","v":120401},{"$f":"IF($B2696<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2696,'CMS monthly enrollment'!C:C,B2696,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2696,D2684:D2695,B2684:B2695))","v":3375},{"$f":"IFERROR(IF($B2696<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2696,'TMSIS - elig group'!$H:$H,$B2696,'TMSIS - elig group'!$C:$C,E$1),E2695),0)","v":0.45369265354833338},{"$f":"IFERROR(IF($B2696<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2696,'TMSIS - elig group'!$H:$H,$B2696,'TMSIS - elig group'!$C:$C,F$1),F2695),0)","v":0.23637978407482446},{"$f":"IFERROR(IF($B2696<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2696,'TMSIS - elig group'!$H:$H,$B2696,'TMSIS - elig group'!$C:$C,G$1),G2695),0)","v":0.12206155810274485},{"$f":"IFERROR(IF($B2696<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2696,'TMSIS - elig group'!$H:$H,$B2696,'TMSIS - elig group'!$C:$C,H$1),H2695),0)","v":8.020870916710611E-2},{"$f":"IFERROR(IF($B2696<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2696,'TMSIS - elig group'!$H:$H,$B2696,'TMSIS - elig group'!$C:$C,I$1),I2695),0)","v":0.10765729510699121},{"$f":"IFERROR(IF($B2696<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2696,'TMSIS - elig group'!$H:$H,$B2696,'TMSIS - elig group'!$C:$C,J$1),J2695),0)","v":0},{"$f":"IFERROR(IF($B2696<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2696,'TMSIS - elig group'!$H:$H,$B2696,'TMSIS - elig group'!$C:$C,K$1),K2695),0)","v":0},true,3375,54625,28460,14696,9657,12962,0,0,0]
["North Dakota","2022-10-01",{"$f":"IF($B2699<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2699,'CMS monthly enrollment'!C:C,B2699,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2699,C2687:C2698,B2687:B2698))","v":124733},{"$f":"IF($B2699<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2699,'CMS monthly enrollment'!C:C,B2699,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2699,D2687:D2698,B2687:B2698))","v":3611},{"$f":"IFERROR(IF($B2699<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2699,'TMSIS - elig group'!$H:$H,$B2699,'TMSIS - elig group'!$C:$C,E$1),E2698),0)","v":0.45369265354833338},{"$f":"IFERROR(IF($B2699<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2699,'TMSIS - elig group'!$H:$H,$B2699,'TMSIS - elig group'!$C:$C,F$1),F2698),0)","v":0.23637978407482446},{"$f":"IFERROR(IF($B2699<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2699,'TMSIS - elig group'!$H:$H,$B2699,'TMSIS - elig group'!$C:$C,G$1),G2698),0)","v":0.12206155810274485},{"$f":"IFERROR(IF($B2699<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2699,'TMSIS - elig group'!$H:$H,$B2699,'TMSIS - elig group'!$C:$C,H$1),H2698),0)","v":8.020870916710611E-2},{"$f":"IFERROR(IF($B2699<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2699,'TMSIS - elig group'!$H:$H,$B2699,'TMSIS - elig group'!$C:$C,I$1),I2698),0)","v":0.10765729510699121},{"$f":"IFERROR(IF($B2699<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2699,'TMSIS - elig group'!$H:$H,$B2699,'TMSIS - elig group'!$C:$C,J$1),J2698),0)","v":0},{"$f":"IFERROR(IF($B2699<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2699,'TMSIS - elig group'!$H:$H,$B2699,'TMSIS - elig group'!$C:$C,K$1),K2698),0)","v":0},true,3611,56590,29484,15225,10005,13428,0,0,0]
["North Dakota","2022-12-01",{"$f":"IF($B2701<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2701,'CMS monthly enrollment'!C:C,B2701,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2701,C2689:C2700,B2689:B2700))","v":126934},{"$f":"IF($B2701<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2701,'CMS monthly enrollment'!C:C,B2701,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2701,D2689:D2700,B2689:B2700))","v":3731},{"$f":"IFERROR(IF($B2701<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2701,'TMSIS - elig group'!$H:$H,$B2701,'TMSIS - elig group'!$C:$C,E$1),E2700),0)","v":0.45369265354833338},{"$f":"IFERROR(IF($B2701<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2701,'TMSIS - elig group'!$H:$H,$B2701,'TMSIS - elig group'!$C:$C,F$1),F2700),0)","v":0.23637978407482446},{"$f":"IFERROR(IF($B2701<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2701,'TMSIS - elig group'!$H:$H,$B2701,'TMSIS - elig group'!$C:$C,G$1),G2700),0)","v":0.12206155810274485},{"$f":"IFERROR(IF($B2701<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2701,'TMSIS - elig group'!$H:$H,$B2701,'TMSIS - elig group'!$C:$C,H$1),H2700),0)","v":8.020870916710611E-2},{"$f":"IFERROR(IF($B2701<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2701,'TMSIS - elig group'!$H:$H,$B2701,'TMSIS - elig group'!$C:$C,I$1),I2700),0)","v":0.10765729510699121},{"$f":"IFERROR(IF($B2701<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2701,'TMSIS - elig group'!$H:$H,$B2701,'TMSIS - elig group'!$C:$C,J$1),J2700),0)","v":0},{"$f":"IFERROR(IF($B2701<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2701,'TMSIS - elig group'!$H:$H,$B2701,'TMSIS - elig group'!$C:$C,K$1),K2700),0)","v":0},true,3731,57589,30005,15494,10181,13665,0,0,0]
["North Dakota",{"$f":"B2627","v":"2023-04-01"},{"$f":"IF($B2705<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2705,'CMS monthly enrollment'!C:C,B2705,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2705,C2693:C2704,B2693:B2704))","v":129977.65220860206},{"$f":"IF($B2705<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2705,'CMS monthly enrollment'!C:C,B2705,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2705,D2693:D2704,B2693:B2704))","v":3952.9517032096046},{"$f":"IFERROR(IF($B2705<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2705,'TMSIS - elig group'!$H:$H,$B2705,'TMSIS - elig group'!$C:$C,E$1),E2704),0)","v":0.45369265354833338},{"$f":"IFERROR(IF($B2705<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2705,'TMSIS - elig group'!$H:$H,$B2705,'TMSIS - elig group'!$C:$C,F$1),F2704),0)","v":0.23637978407482446},{"$f":"IFERROR(IF($B2705<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2705,'TMSIS - elig group'!$H:$H,$B2705,'TMSIS - elig group'!$C:$C,G$1),G2704),0)","v":0.12206155810274485},{"$f":"IFERROR(IF($B2705<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2705,'TMSIS - elig group'!$H:$H,$B2705,'TMSIS - elig group'!$C:$C,H$1),H2704),0)","v":8.020870916710611E-2},{"$f":"IFERROR(IF($B2705<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2705,'TMSIS - elig group'!$H:$H,$B2705,'TMSIS - elig group'!$C:$C,I$1),I2704),0)","v":0.10765729510699121},{"$f":"IFERROR(IF($B2705<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2705,'TMSIS - elig group'!$H:$H,$B2705,'TMSIS - elig group'!$C:$C,J$1),J2704),0)","v":0},{"$f":"IFERROR(IF($B2705<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2705,'TMSIS - elig group'!$H:$H,$B2705,'TMSIS - elig group'!$C:$C,K$1),K2704),0)","v":0},true,3952.9517032096046,58970,30724,15865,10425,13993,0,0,0]
["North Dakota","2023-07-01",{"$f":"IF($B2708<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2708,'CMS monthly enrollment'!C:C,B2708,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2708,C2696:C2707,B2696:B2707))","v":132866.76658050274},{"$f":"IF($B2708<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2708,'CMS monthly enrollment'!C:C,B2708,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2708,D2696:D2707,B2696:B2707))","v":4133.1188110096118},{"$f":"IFERROR(IF($B2708<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2708,'TMSIS - elig group'!$H:$H,$B2708,'TMSIS - elig group'!$C:$C,E$1),E2707),0)","v":0.45369265354833338},{"$f":"IFERROR(IF($B2708<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2708,'TMSIS - elig group'!$H:$H,$B2708,'TMSIS - elig group'!$C:$C,F$1),F2707),0)","v":0.23637978407482446},{"$f":"IFERROR(IF($B2708<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2708,'TMSIS - elig group'!$H:$H,$B2708,'TMSIS - elig group'!$C:$C,G$1),G2707),0)","v":0.12206155810274485},{"$f":"IFERROR(IF($B2708<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2708,'TMSIS - elig group'!$H:$H,$B2708,'TMSIS - elig group'!$C:$C,H$1),H2707),0)","v":8.020870916710611E-2},{"$f":"IFERROR(IF($B2708<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2708,'TMSIS - elig group'!$H:$H,$B2708,'TMSIS - elig group'!$C:$C,I$1),I2707),0)","v":0.10765729510699121},{"$f":"IFERROR(IF($B2708<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2708,'TMSIS - elig group'!$H:$H,$B2708,'TMSIS - elig group'!$C:$C,J$1),J2707),0)","v":0},{"$f":"IFERROR(IF($B2708<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2708,'TMSIS - elig group'!$H:$H,$B2708,'TMSIS - elig group'!$C:$C,K$1),K2707),0)","v":0},true,4133.1188110096118,60281,31407,16218,10657,14304,0,0,0]
["North Dakota","2023-08-01",{"$f":"IF($B2709<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2709,'CMS monthly enrollment'!C:C,B2709,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2709,C2697:C2708,B2697:B2708))","v":133566.36777145974},{"$f":"IF($B2709<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2709,'CMS monthly enrollment'!C:C,B2709,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2709,D2697:D2708,B2697:B2708))","v":4186.7581985932629},{"$f":"IFERROR(IF($B2709<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2709,'TMSIS - elig group'!$H:$H,$B2709,'TMSIS - elig group'!$C:$C,E$1),E2708),0)","v":0.45369265354833338},{"$f":"IFERROR(IF($B2709<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2709,'TMSIS - elig group'!$H:$H,$B2709,'TMSIS - elig group'!$C:$C,F$1),F2708),0)","v":0.23637978407482446},{"$f":"IFERROR(IF($B2709<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2709,'TMSIS - elig group'!$H:$H,$B2709,'TMSIS - elig group'!$C:$C,G$1),G2708),0)","v":0.12206155810274485},{"$f":"IFERROR(IF($B2709<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2709,'TMSIS - elig group'!$H:$H,$B2709,'TMSIS - elig group'!$C:$C,H$1),H2708),0)","v":8.020870916710611E-2},{"$f":"IFERROR(IF($B2709<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2709,'TMSIS - elig group'!$H:$H,$B2709,'TMSIS - elig group'!$C:$C,I$1),I2708),0)","v":0.10765729510699121},{"$f":"IFERROR(IF($B2709<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2709,'TMSIS - elig group'!$H:$H,$B2709,'TMSIS - elig group'!$C:$C,J$1),J2708),0)","v":0},{"$f":"IFERROR(IF($B2709<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2709,'TMSIS - elig group'!$H:$H,$B2709,'TMSIS - elig group'!$C:$C,K$1),K2708),0)","v":0},true,4186.7581985932629,60598,31572,16303,10713,14379,0,0,0]
["North Dakota","2023-11-01",{"$f":"IF($B2712<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2712,'CMS monthly enrollment'!C:C,B2712,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2712,C2700:C2711,B2700:B2711))","v":136309.36835742136},{"$f":"IF($B2712<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2712,'CMS monthly enrollment'!C:C,B2712,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2712,D2700:D2711,B2700:B2711))","v":4368.4995708619972},{"$f":"IFERROR(IF($B2712<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2712,'TMSIS - elig group'!$H:$H,$B2712,'TMSIS - elig group'!$C:$C,E$1),E2711),0)","v":0.45369265354833338},{"$f":"IFERROR(IF($B2712<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2712,'TMSIS - elig group'!$H:$H,$B2712,'TMSIS - elig group'!$C:$C,F$1),F2711),0)","v":0.23637978407482446},{"$f":"IFERROR(IF($B2712<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2712,'TMSIS - elig group'!$H:$H,$B2712,'TMSIS - elig group'!$C:$C,G$1),G2711),0)","v":0.12206155810274485},{"$f":"IFERROR(IF($B2712<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2712,'TMSIS - elig group'!$H:$H,$B2712,'TMSIS - elig group'!$C:$C,H$1),H2711),0)","v":8.020870916710611E-2},{"$f":"IFERROR(IF($B2712<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2712,'TMSIS - elig group'!$H:$H,$B2712,'TMSIS - elig group'!$C:$C,I$1),I2711),0)","v":0.10765729510699121},{"$f":"IFERROR(IF($B2712<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2712,'TMSIS - elig group'!$H:$H,$B2712,'TMSIS - elig group'!$C:$C,J$1),J2711),0)","v":0},{"$f":"IFERROR(IF($B2712<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2712,'TMSIS - elig group'!$H:$H,$B2712,'TMSIS - elig group'!$C:$C,K$1),K2711),0)","v":0},true,4368.4995708619972,61843,32221,16638,10933,14675,0,0,0]
["North Dakota","2024-01-01",{"$f":"IF($B2714<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2714,'CMS monthly enrollment'!C:C,B2714,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2714,C2702:C2713,B2702:B2713))","v":138275.88674817048},{"$f":"IF($B2714<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2714,'CMS monthly enrollment'!C:C,B2714,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2714,D2702:D2713,B2702:B2713))","v":4496.3635681956948},{"$f":"IFERROR(IF($B2714<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2714,'TMSIS - elig group'!$H:$H,$B2714,'TMSIS - elig group'!$C:$C,E$1),E2713),0)","v":0.45369265354833338},{"$f":"IFERROR(IF($B2714<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2714,'TMSIS - elig group'!$H:$H,$B2714,'TMSIS - elig group'!$C:$C,F$1),F2713),0)","v":0.23637978407482446},{"$f":"IFERROR(IF($B2714<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2714,'TMSIS - elig group'!$H:$H,$B2714,'TMSIS - elig group'!$C:$C,G$1),G2713),0)","v":0.12206155810274485},{"$f":"IFERROR(IF($B2714<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2714,'TMSIS - elig group'!$H:$H,$B2714,'TMSIS - elig group'!$C:$C,H$1),H2713),0)","v":8.020870916710611E-2},{"$f":"IFERROR(IF($B2714<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2714,'TMSIS - elig group'!$H:$H,$B2714,'TMSIS - elig group'!$C:$C,I$1),I2713),0)","v":0.10765729510699121},{"$f":"IFERROR(IF($B2714<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2714,'TMSIS - elig group'!$H:$H,$B2714,'TMSIS - elig group'!$C:$C,J$1),J2713),0)","v":0},{"$f":"IFERROR(IF($B2714<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2714,'TMSIS - elig group'!$H:$H,$B2714,'TMSIS - elig group'!$C:$C,K$1),K2713),0)","v":0},true,4496.3635681956948,62735,32686,16878,11091,14886,0,0,0]
["North Dakota","2024-05-01",{"$f":"IF($B2718<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2718,'CMS monthly enrollment'!C:C,B2718,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2718,C2706:C2717,B2706:B2717))","v":141758.22583785863},{"$f":"IF($B2718<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2718,'CMS monthly enrollment'!C:C,B2718,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2718,D2706:D2717,B2706:B2717))","v":4727.0362594150793},{"$f":"IFERROR(IF($B2718<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2718,'TMSIS - elig group'!$H:$H,$B2718,'TMSIS - elig group'!$C:$C,E$1),E2717),0)","v":0.45369265354833338},{"$f":"IFERROR(IF($B2718<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2718,'TMSIS - elig group'!$H:$H,$B2718,'TMSIS - elig group'!$C:$C,F$1),F2717),0)","v":0.23637978407482446},{"$f":"IFERROR(IF($B2718<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2718,'TMSIS - elig group'!$H:$H,$B2718,'TMSIS - elig group'!$C:$C,G$1),G2717),0)","v":0.12206155810274485},{"$f":"IFERROR(IF($B2718<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2718,'TMSIS - elig group'!$H:$H,$B2718,'TMSIS - elig group'!$C:$C,H$1),H2717),0)","v":8.020870916710611E-2},{"$f":"IFERROR(IF($B2718<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2718,'TMSIS - elig group'!$H:$H,$B2718,'TMSIS - elig group'!$C:$C,I$1),I2717),0)","v":0.10765729510699121},{"$f":"IFERROR(IF($B2718<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2718,'TMSIS - elig group'!$H:$H,$B2718,'TMSIS - elig group'!$C:$C,J$1),J2717),0)","v":0},{"$f":"IFERROR(IF($B2718<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2718,'TMSIS - elig group'!$H:$H,$B2718,'TMSIS - elig group'!$C:$C,K$1),K2717),0)","v":0},true,4727.0362594150793,64315,33509,17303,11370,15261,0,0,0]
["North Dakota","2024-08-01",{"$f":"IF($B2721<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2721,'CMS monthly enrollment'!C:C,B2721,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2721,C2709:C2720,B2709:B2720))","v":144530.0749100293},{"$f":"IF($B2721<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2721,'CMS monthly enrollment'!C:C,B2721,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2721,D2709:D2720,B2709:B2720))","v":4910.2860819628841},{"$f":"IFERROR(IF($B2721<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2721,'TMSIS - elig group'!$H:$H,$B2721,'TMSIS - elig group'!$C:$C,E$1),E2720),0)","v":0.45369265354833338},{"$f":"IFERROR(IF($B2721<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2721,'TMSIS - elig group'!$H:$H,$B2721,'TMSIS - elig group'!$C:$C,F$1),F2720),0)","v":0.23637978407482446},{"$f":"IFERROR(IF($B2721<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2721,'TMSIS - elig group'!$H:$H,$B2721,'TMSIS - elig group'!$C:$C,G$1),G2720),0)","v":0.12206155810274485},{"$f":"IFERROR(IF($B2721<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2721,'TMSIS - elig group'!$H:$H,$B2721,'TMSIS - elig group'!$C:$C,H$1),H2720),0)","v":8.020870916710611E-2},{"$f":"IFERROR(IF($B2721<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2721,'TMSIS - elig group'!$H:$H,$B2721,'TMSIS - elig group'!$C:$C,I$1),I2720),0)","v":0.10765729510699121},{"$f":"IFERROR(IF($B2721<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2721,'TMSIS - elig group'!$H:$H,$B2721,'TMSIS - elig group'!$C:$C,J$1),J2720),0)","v":0},{"$f":"IFERROR(IF($B2721<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2721,'TMSIS - elig group'!$H:$H,$B2721,'TMSIS - elig group'!$C:$C,K$1),K2720),0)","v":0},true,4910.2860819628841,65572,34164,17642,11593,15560,0,0,0]
["North Dakota","2024-11-01",{"$f":"IF($B2724<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2724,'CMS monthly enrollment'!C:C,B2724,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2724,C2712:C2723,B2712:B2723))","v":147259.51088518766},{"$f":"IF($B2724<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2724,'CMS monthly enrollment'!C:C,B2724,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2724,D2712:D2723,B2712:B2723))","v":5090.3737771576561},{"$f":"IFERROR(IF($B2724<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2724,'TMSIS - elig group'!$H:$H,$B2724,'TMSIS - elig group'!$C:$C,E$1),E2723),0)","v":0.45369265354833338},{"$f":"IFERROR(IF($B2724<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2724,'TMSIS - elig group'!$H:$H,$B2724,'TMSIS - elig group'!$C:$C,F$1),F2723),0)","v":0.23637978407482446},{"$f":"IFERROR(IF($B2724<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2724,'TMSIS - elig group'!$H:$H,$B2724,'TMSIS - elig group'!$C:$C,G$1),G2723),0)","v":0.12206155810274485},{"$f":"IFERROR(IF($B2724<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2724,'TMSIS - elig group'!$H:$H,$B2724,'TMSIS - elig group'!$C:$C,H$1),H2723),0)","v":8.020870916710611E-2},{"$f":"IFERROR(IF($B2724<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2724,'TMSIS - elig group'!$H:$H,$B2724,'TMSIS - elig group'!$C:$C,I$1),I2723),0)","v":0.10765729510699121},{"$f":"IFERROR(IF($B2724<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2724,'TMSIS - elig group'!$H:$H,$B2724,'TMSIS - elig group'!$C:$C,J$1),J2723),0)","v":0},{"$f":"IFERROR(IF($B2724<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2724,'TMSIS - elig group'!$H:$H,$B2724,'TMSIS - elig group'!$C:$C,K$1),K2723),0)","v":0},true,5090.3737771576561,66811,34809,17975,11811,15854,0,0,0]
["North Dakota","2025-02-01",{"$f":"IF($B2727<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2727,'CMS monthly enrollment'!C:C,B2727,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2727,C2715:C2726,B2715:B2726))","v":149988.22243543854},{"$f":"IF($B2727<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2727,'CMS monthly enrollment'!C:C,B2727,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2727,D2715:D2726,B2715:B2726))","v":5270.7235704556224},{"$f":"IFERROR(IF($B2727<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2727,'TMSIS - elig group'!$H:$H,$B2727,'TMSIS - elig group'!$C:$C,E$1),E2726),0)","v":0.45369265354833338},{"$f":"IFERROR(IF($B2727<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2727,'TMSIS - elig group'!$H:$H,$B2727,'TMSIS - elig group'!$C:$C,F$1),F2726),0)","v":0.23637978407482446},{"$f":"IFERROR(IF($B2727<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2727,'TMSIS - elig group'!$H:$H,$B2727,'TMSIS - elig group'!$C:$C,G$1),G2726),0)","v":0.12206155810274485},{"$f":"IFERROR(IF($B2727<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2727,'TMSIS - elig group'!$H:$H,$B2727,'TMSIS - elig group'!$C:$C,H$1),H2726),0)","v":8.020870916710611E-2},{"$f":"IFERROR(IF($B2727<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2727,'TMSIS - elig group'!$H:$H,$B2727,'TMSIS - elig group'!$C:$C,I$1),I2726),0)","v":0.10765729510699121},{"$f":"IFERROR(IF($B2727<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2727,'TMSIS - elig group'!$H:$H,$B2727,'TMSIS - elig group'!$C:$C,J$1),J2726),0)","v":0},{"$f":"IFERROR(IF($B2727<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2727,'TMSIS - elig group'!$H:$H,$B2727,'TMSIS - elig group'!$C:$C,K$1),K2726),0)","v":0},true,5270.7235704556224,68049,35454,18308,12030,16147,0,0,0]
["North Dakota","2025-05-01",{"$f":"IF($B2730<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2730,'CMS monthly enrollment'!C:C,B2730,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2730,C2718:C2729,B2718:B2729))","v":152645.54775966913},{"$f":"IF($B2730<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2730,'CMS monthly enrollment'!C:C,B2730,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2730,D2718:D2729,B2718:B2729))","v":5446.0752247369965},{"$f":"IFERROR(IF($B2730<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2730,'TMSIS - elig group'!$H:$H,$B2730,'TMSIS - elig group'!$C:$C,E$1),E2729),0)","v":0.45369265354833338},{"$f":"IFERROR(IF($B2730<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2730,'TMSIS - elig group'!$H:$H,$B2730,'TMSIS - elig group'!$C:$C,F$1),F2729),0)","v":0.23637978407482446},{"$f":"IFERROR(IF($B2730<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2730,'TMSIS - elig group'!$H:$H,$B2730,'TMSIS - elig group'!$C:$C,G$1),G2729),0)","v":0.12206155810274485},{"$f":"IFERROR(IF($B2730<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2730,'TMSIS - elig group'!$H:$H,$B2730,'TMSIS - elig group'!$C:$C,H$1),H2729),0)","v":8.020870916710611E-2},{"$f":"IFERROR(IF($B2730<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2730,'TMSIS - elig group'!$H:$H,$B2730,'TMSIS - elig group'!$C:$C,I$1),I2729),0)","v":0.10765729510699121},{"$f":"IFERROR(IF($B2730<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2730,'TMSIS - elig group'!$H:$H,$B2730,'TMSIS - elig group'!$C:$C,J$1),J2729),0)","v":0},{"$f":"IFERROR(IF($B2730<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2730,'TMSIS - elig group'!$H:$H,$B2730,'TMSIS - elig group'!$C:$C,K$1),K2729),0)","v":0},true,5446.0752247369965,69254,36082,18632,12244,16433,0,0,0]
["Ohio","2019-01-01",{"$f":"IF($B2732<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2732,'CMS monthly enrollment'!C:C,B2732,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2732,C2720:C2731,B2720:B2731))","v":2444359},{"$f":"IF($B2732<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2732,'CMS monthly enrollment'!C:C,B2732,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2732,D2720:D2731,B2720:B2731))","v":206197},{"$f":"IFERROR(IF($B2732<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2732,'TMSIS - elig group'!$H:$H,$B2732,'TMSIS - elig group'!$C:$C,E$1),E2731),0)","v":0.37736081711502495},{"$f":"IFERROR(IF($B2732<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2732,'TMSIS - elig group'!$H:$H,$B2732,'TMSIS - elig group'!$C:$C,F$1),F2731),0)","v":0.23569466422792631},{"$f":"IFERROR(IF($B2732<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2732,'TMSIS - elig group'!$H:$H,$B2732,'TMSIS - elig group'!$C:$C,G$1),G2731),0)","v":0.16070073443837804},{"$f":"IFERROR(IF($B2732<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2732,'TMSIS - elig group'!$H:$H,$B2732,'TMSIS - elig group'!$C:$C,H$1),H2731),0)","v":7.5844520407705021E-2},{"$f":"IFERROR(IF($B2732<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2732,'TMSIS - elig group'!$H:$H,$B2732,'TMSIS - elig group'!$C:$C,I$1),I2731),0)","v":0.15039926381096566},{"$f":"IFERROR(IF($B2732<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2732,'TMSIS - elig group'!$H:$H,$B2732,'TMSIS - elig group'!$C:$C,J$1),J2731),0)","v":0},{"$f":"IFERROR(IF($B2732<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2732,'TMSIS - elig group'!$H:$H,$B2732,'TMSIS - elig group'!$C:$C,K$1),K2731),0)","v":0},true,206197,922405,576122,392810,185391,367630,0,0,0]
["Ohio","2019-02-01",{"$f":"IF($B2733<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2733,'CMS monthly enrollment'!C:C,B2733,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2733,C2721:C2732,B2721:B2732))","v":2443598},{"$f":"IF($B2733<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2733,'CMS monthly enrollment'!C:C,B2733,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2733,D2721:D2732,B2721:B2732))","v":205664},{"$f":"IFERROR(IF($B2733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2733,'TMSIS - elig group'!$H:$H,$B2733,'TMSIS - elig group'!$C:$C,E$1),E2732),0)","v":0.37777493703731968},{"$f":"IFERROR(IF($B2733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2733,'TMSIS - elig group'!$H:$H,$B2733,'TMSIS - elig group'!$C:$C,F$1),F2732),0)","v":0.23589216210028238},{"$f":"IFERROR(IF($B2733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2733,'TMSIS - elig group'!$H:$H,$B2733,'TMSIS - elig group'!$C:$C,G$1),G2732),0)","v":0.16006716019232237},{"$f":"IFERROR(IF($B2733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2733,'TMSIS - elig group'!$H:$H,$B2733,'TMSIS - elig group'!$C:$C,H$1),H2732),0)","v":7.5915057620392273E-2},{"$f":"IFERROR(IF($B2733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2733,'TMSIS - elig group'!$H:$H,$B2733,'TMSIS - elig group'!$C:$C,I$1),I2732),0)","v":0.15035068304968327},{"$f":"IFERROR(IF($B2733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2733,'TMSIS - elig group'!$H:$H,$B2733,'TMSIS - elig group'!$C:$C,J$1),J2732),0)","v":0},{"$f":"IFERROR(IF($B2733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2733,'TMSIS - elig group'!$H:$H,$B2733,'TMSIS - elig group'!$C:$C,K$1),K2732),0)","v":0},true,205664,923130,576426,391140,185506,367397,0,0,0]
["Ohio","2019-05-01",{"$f":"IF($B2736<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2736,'CMS monthly enrollment'!C:C,B2736,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2736,C2724:C2735,B2724:B2735))","v":2456295},{"$f":"IF($B2736<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2736,'CMS monthly enrollment'!C:C,B2736,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2736,D2724:D2735,B2724:B2735))","v":201338},{"$f":"IFERROR(IF($B2736<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2736,'TMSIS - elig group'!$H:$H,$B2736,'TMSIS - elig group'!$C:$C,E$1),E2735),0)","v":0.37908679440118903},{"$f":"IFERROR(IF($B2736<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2736,'TMSIS - elig group'!$H:$H,$B2736,'TMSIS - elig group'!$C:$C,F$1),F2735),0)","v":0.2350463385163426},{"$f":"IFERROR(IF($B2736<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2736,'TMSIS - elig group'!$H:$H,$B2736,'TMSIS - elig group'!$C:$C,G$1),G2735),0)","v":0.15989117666377958},{"$f":"IFERROR(IF($B2736<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2736,'TMSIS - elig group'!$H:$H,$B2736,'TMSIS - elig group'!$C:$C,H$1),H2735),0)","v":7.6707544157925203E-2},{"$f":"IFERROR(IF($B2736<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2736,'TMSIS - elig group'!$H:$H,$B2736,'TMSIS - elig group'!$C:$C,I$1),I2735),0)","v":0.14926814626076357},{"$f":"IFERROR(IF($B2736<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2736,'TMSIS - elig group'!$H:$H,$B2736,'TMSIS - elig group'!$C:$C,J$1),J2735),0)","v":0},{"$f":"IFERROR(IF($B2736<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2736,'TMSIS - elig group'!$H:$H,$B2736,'TMSIS - elig group'!$C:$C,K$1),K2735),0)","v":0},true,201338,931149,577343,392740,188416,366647,0,0,0]
["Ohio","2019-09-01",{"$f":"IF($B2740<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2740,'CMS monthly enrollment'!C:C,B2740,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2740,C2728:C2739,B2728:B2739))","v":2436520},{"$f":"IF($B2740<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2740,'CMS monthly enrollment'!C:C,B2740,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2740,D2728:D2739,B2728:B2739))","v":196958},{"$f":"IFERROR(IF($B2740<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2740,'TMSIS - elig group'!$H:$H,$B2740,'TMSIS - elig group'!$C:$C,E$1),E2739),0)","v":0.37880276551490671},{"$f":"IFERROR(IF($B2740<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2740,'TMSIS - elig group'!$H:$H,$B2740,'TMSIS - elig group'!$C:$C,F$1),F2739),0)","v":0.23180495842236695},{"$f":"IFERROR(IF($B2740<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2740,'TMSIS - elig group'!$H:$H,$B2740,'TMSIS - elig group'!$C:$C,G$1),G2739),0)","v":0.15974948520277382},{"$f":"IFERROR(IF($B2740<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2740,'TMSIS - elig group'!$H:$H,$B2740,'TMSIS - elig group'!$C:$C,H$1),H2739),0)","v":7.8549660881289812E-2},{"$f":"IFERROR(IF($B2740<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2740,'TMSIS - elig group'!$H:$H,$B2740,'TMSIS - elig group'!$C:$C,I$1),I2739),0)","v":0.15109312997866267},{"$f":"IFERROR(IF($B2740<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2740,'TMSIS - elig group'!$H:$H,$B2740,'TMSIS - elig group'!$C:$C,J$1),J2739),0)","v":0},{"$f":"IFERROR(IF($B2740<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2740,'TMSIS - elig group'!$H:$H,$B2740,'TMSIS - elig group'!$C:$C,K$1),K2739),0)","v":0},true,196958,922961,564797,389233,191388,368141,0,0,0]
["Ohio","2019-12-01",{"$f":"IF($B2743<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2743,'CMS monthly enrollment'!C:C,B2743,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2743,C2731:C2742,B2731:B2742))","v":2411873},{"$f":"IF($B2743<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2743,'CMS monthly enrollment'!C:C,B2743,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2743,D2731:D2742,B2731:B2742))","v":197741},{"$f":"IFERROR(IF($B2743<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2743,'TMSIS - elig group'!$H:$H,$B2743,'TMSIS - elig group'!$C:$C,E$1),E2742),0)","v":0.37628339756531437},{"$f":"IFERROR(IF($B2743<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2743,'TMSIS - elig group'!$H:$H,$B2743,'TMSIS - elig group'!$C:$C,F$1),F2742),0)","v":0.23443401978641817},{"$f":"IFERROR(IF($B2743<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2743,'TMSIS - elig group'!$H:$H,$B2743,'TMSIS - elig group'!$C:$C,G$1),G2742),0)","v":0.15705677513515814},{"$f":"IFERROR(IF($B2743<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2743,'TMSIS - elig group'!$H:$H,$B2743,'TMSIS - elig group'!$C:$C,H$1),H2742),0)","v":8.0008981508545018E-2},{"$f":"IFERROR(IF($B2743<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2743,'TMSIS - elig group'!$H:$H,$B2743,'TMSIS - elig group'!$C:$C,I$1),I2742),0)","v":0.15221682600456432},{"$f":"IFERROR(IF($B2743<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2743,'TMSIS - elig group'!$H:$H,$B2743,'TMSIS - elig group'!$C:$C,J$1),J2742),0)","v":0},{"$f":"IFERROR(IF($B2743<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2743,'TMSIS - elig group'!$H:$H,$B2743,'TMSIS - elig group'!$C:$C,K$1),K2742),0)","v":0},true,197741,907548,565425,378801,192972,367128,0,0,0]
["Ohio","2020-03-01",{"$f":"IF($B2746<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2746,'CMS monthly enrollment'!C:C,B2746,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2746,C2734:C2745,B2734:B2745))","v":2412431},{"$f":"IF($B2746<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2746,'CMS monthly enrollment'!C:C,B2746,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2746,D2734:D2745,B2734:B2745))","v":199368},{"$f":"IFERROR(IF($B2746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2746,'TMSIS - elig group'!$H:$H,$B2746,'TMSIS - elig group'!$C:$C,E$1),E2745),0)","v":0.3753741415393857},{"$f":"IFERROR(IF($B2746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2746,'TMSIS - elig group'!$H:$H,$B2746,'TMSIS - elig group'!$C:$C,F$1),F2745),0)","v":0.23871934137996761},{"$f":"IFERROR(IF($B2746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2746,'TMSIS - elig group'!$H:$H,$B2746,'TMSIS - elig group'!$C:$C,G$1),G2745),0)","v":0.15525165145969591},{"$f":"IFERROR(IF($B2746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2746,'TMSIS - elig group'!$H:$H,$B2746,'TMSIS - elig group'!$C:$C,H$1),H2745),0)","v":8.0429119600145552E-2},{"$f":"IFERROR(IF($B2746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2746,'TMSIS - elig group'!$H:$H,$B2746,'TMSIS - elig group'!$C:$C,I$1),I2745),0)","v":0.15022574602080521},{"$f":"IFERROR(IF($B2746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2746,'TMSIS - elig group'!$H:$H,$B2746,'TMSIS - elig group'!$C:$C,J$1),J2745),0)","v":0},{"$f":"IFERROR(IF($B2746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2746,'TMSIS - elig group'!$H:$H,$B2746,'TMSIS - elig group'!$C:$C,K$1),K2745),0)","v":0},true,199368,905564,575894,374534,194030,362409,0,0,0]
["Ohio","2020-06-01",{"$f":"IF($B2749<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2749,'CMS monthly enrollment'!C:C,B2749,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2749,C2737:C2748,B2737:B2748))","v":2593402},{"$f":"IF($B2749<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2749,'CMS monthly enrollment'!C:C,B2749,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2749,D2737:D2748,B2737:B2748))","v":194732},{"$f":"IFERROR(IF($B2749<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2749,'TMSIS - elig group'!$H:$H,$B2749,'TMSIS - elig group'!$C:$C,E$1),E2748),0)","v":0.37370519583912931},{"$f":"IFERROR(IF($B2749<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2749,'TMSIS - elig group'!$H:$H,$B2749,'TMSIS - elig group'!$C:$C,F$1),F2748),0)","v":0.24638679649702983},{"$f":"IFERROR(IF($B2749<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2749,'TMSIS - elig group'!$H:$H,$B2749,'TMSIS - elig group'!$C:$C,G$1),G2748),0)","v":0.15963856300067947},{"$f":"IFERROR(IF($B2749<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2749,'TMSIS - elig group'!$H:$H,$B2749,'TMSIS - elig group'!$C:$C,H$1),H2748),0)","v":7.691763704073093E-2},{"$f":"IFERROR(IF($B2749<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2749,'TMSIS - elig group'!$H:$H,$B2749,'TMSIS - elig group'!$C:$C,I$1),I2748),0)","v":0.14335180762243044},{"$f":"IFERROR(IF($B2749<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2749,'TMSIS - elig group'!$H:$H,$B2749,'TMSIS - elig group'!$C:$C,J$1),J2748),0)","v":0},{"$f":"IFERROR(IF($B2749<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2749,'TMSIS - elig group'!$H:$H,$B2749,'TMSIS - elig group'!$C:$C,K$1),K2748),0)","v":0},true,194732,969168,638980,414007,199478,371769,0,0,0]
["Ohio","2020-09-01",{"$f":"IF($B2752<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2752,'CMS monthly enrollment'!C:C,B2752,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2752,C2740:C2751,B2740:B2751))","v":2687107},{"$f":"IF($B2752<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2752,'CMS monthly enrollment'!C:C,B2752,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2752,D2740:D2751,B2740:B2751))","v":194609},{"$f":"IFERROR(IF($B2752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2752,'TMSIS - elig group'!$H:$H,$B2752,'TMSIS - elig group'!$C:$C,E$1),E2751),0)","v":0.37404096016267585},{"$f":"IFERROR(IF($B2752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2752,'TMSIS - elig group'!$H:$H,$B2752,'TMSIS - elig group'!$C:$C,F$1),F2751),0)","v":0.25136988064067722},{"$f":"IFERROR(IF($B2752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2752,'TMSIS - elig group'!$H:$H,$B2752,'TMSIS - elig group'!$C:$C,G$1),G2751),0)","v":0.16101786635295345},{"$f":"IFERROR(IF($B2752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2752,'TMSIS - elig group'!$H:$H,$B2752,'TMSIS - elig group'!$C:$C,H$1),H2751),0)","v":7.5170250172656258E-2},{"$f":"IFERROR(IF($B2752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2752,'TMSIS - elig group'!$H:$H,$B2752,'TMSIS - elig group'!$C:$C,I$1),I2751),0)","v":0.13840104267103723},{"$f":"IFERROR(IF($B2752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2752,'TMSIS - elig group'!$H:$H,$B2752,'TMSIS - elig group'!$C:$C,J$1),J2751),0)","v":0},{"$f":"IFERROR(IF($B2752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2752,'TMSIS - elig group'!$H:$H,$B2752,'TMSIS - elig group'!$C:$C,K$1),K2751),0)","v":0},true,194609,1005088,675458,432672,201991,371898,0,0,0]
["Ohio","2020-11-01",{"$f":"IF($B2754<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2754,'CMS monthly enrollment'!C:C,B2754,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2754,C2742:C2753,B2742:B2753))","v":2734755},{"$f":"IF($B2754<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2754,'CMS monthly enrollment'!C:C,B2754,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2754,D2742:D2753,B2742:B2753))","v":196467},{"$f":"IFERROR(IF($B2754<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2754,'TMSIS - elig group'!$H:$H,$B2754,'TMSIS - elig group'!$C:$C,E$1),E2753),0)","v":0.37318607887344446},{"$f":"IFERROR(IF($B2754<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2754,'TMSIS - elig group'!$H:$H,$B2754,'TMSIS - elig group'!$C:$C,F$1),F2753),0)","v":0.25480416808912904},{"$f":"IFERROR(IF($B2754<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2754,'TMSIS - elig group'!$H:$H,$B2754,'TMSIS - elig group'!$C:$C,G$1),G2753),0)","v":0.16150114981171509},{"$f":"IFERROR(IF($B2754<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2754,'TMSIS - elig group'!$H:$H,$B2754,'TMSIS - elig group'!$C:$C,H$1),H2753),0)","v":7.4463782230686712E-2},{"$f":"IFERROR(IF($B2754<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2754,'TMSIS - elig group'!$H:$H,$B2754,'TMSIS - elig group'!$C:$C,I$1),I2753),0)","v":0.13604482099502471},{"$f":"IFERROR(IF($B2754<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2754,'TMSIS - elig group'!$H:$H,$B2754,'TMSIS - elig group'!$C:$C,J$1),J2753),0)","v":0},{"$f":"IFERROR(IF($B2754<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2754,'TMSIS - elig group'!$H:$H,$B2754,'TMSIS - elig group'!$C:$C,K$1),K2753),0)","v":0},true,196467,1020572,696827,441666,203640,372049,0,0,0]
["Ohio","2020-12-01",{"$f":"IF($B2755<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2755,'CMS monthly enrollment'!C:C,B2755,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2755,C2743:C2754,B2743:B2754))","v":2757654},{"$f":"IF($B2755<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2755,'CMS monthly enrollment'!C:C,B2755,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2755,D2743:D2754,B2743:B2754))","v":198142},{"$f":"IFERROR(IF($B2755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2755,'TMSIS - elig group'!$H:$H,$B2755,'TMSIS - elig group'!$C:$C,E$1),E2754),0)","v":0.37252066449578147},{"$f":"IFERROR(IF($B2755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2755,'TMSIS - elig group'!$H:$H,$B2755,'TMSIS - elig group'!$C:$C,F$1),F2754),0)","v":0.25722720132192262},{"$f":"IFERROR(IF($B2755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2755,'TMSIS - elig group'!$H:$H,$B2755,'TMSIS - elig group'!$C:$C,G$1),G2754),0)","v":0.16159994993967663},{"$f":"IFERROR(IF($B2755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2755,'TMSIS - elig group'!$H:$H,$B2755,'TMSIS - elig group'!$C:$C,H$1),H2754),0)","v":7.3770900442875709E-2},{"$f":"IFERROR(IF($B2755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2755,'TMSIS - elig group'!$H:$H,$B2755,'TMSIS - elig group'!$C:$C,I$1),I2754),0)","v":0.13488128379974357},{"$f":"IFERROR(IF($B2755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2755,'TMSIS - elig group'!$H:$H,$B2755,'TMSIS - elig group'!$C:$C,J$1),J2754),0)","v":0},{"$f":"IFERROR(IF($B2755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2755,'TMSIS - elig group'!$H:$H,$B2755,'TMSIS - elig group'!$C:$C,K$1),K2754),0)","v":0},true,{"$f":"D2755","v":198142},{"$f":"ROUND($C2755*E2755,0)","v":1027283},{"$f":"ROUND($C2755*F2755,0)","v":709344},{"$f":"ROUND($C2755*G2755,0)","v":445637},{"$f":"ROUND($C2755*H2755,0)","v":203435},{"$f":"ROUND($C2755*I2755,0)","v":371956},{"$f":"ROUND($C2755*J2755,0)","v":0},{"$f":"ROUND($C2755*K2755,0)","v":0},0]
["Ohio","2021-03-01",{"$f":"IF($B2758<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2758,'CMS monthly enrollment'!C:C,B2758,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2758,C2746:C2757,B2746:B2757))","v":2810994},{"$f":"IF($B2758<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2758,'CMS monthly enrollment'!C:C,B2758,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2758,D2746:D2757,B2746:B2757))","v":207594},{"$f":"IFERROR(IF($B2758<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2758,'TMSIS - elig group'!$H:$H,$B2758,'TMSIS - elig group'!$C:$C,E$1),E2757),0)","v":0.37252066449578147},{"$f":"IFERROR(IF($B2758<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2758,'TMSIS - elig group'!$H:$H,$B2758,'TMSIS - elig group'!$C:$C,F$1),F2757),0)","v":0.25722720132192262},{"$f":"IFERROR(IF($B2758<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2758,'TMSIS - elig group'!$H:$H,$B2758,'TMSIS - elig group'!$C:$C,G$1),G2757),0)","v":0.16159994993967663},{"$f":"IFERROR(IF($B2758<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2758,'TMSIS - elig group'!$H:$H,$B2758,'TMSIS - elig group'!$C:$C,H$1),H2757),0)","v":7.3770900442875709E-2},{"$f":"IFERROR(IF($B2758<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2758,'TMSIS - elig group'!$H:$H,$B2758,'TMSIS - elig group'!$C:$C,I$1),I2757),0)","v":0.13488128379974357},{"$f":"IFERROR(IF($B2758<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2758,'TMSIS - elig group'!$H:$H,$B2758,'TMSIS - elig group'!$C:$C,J$1),J2757),0)","v":0},{"$f":"IFERROR(IF($B2758<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2758,'TMSIS - elig group'!$H:$H,$B2758,'TMSIS - elig group'!$C:$C,K$1),K2757),0)","v":0},true,207594,1047153,723064,454256,207370,379150,0,0,0]
["Ohio","2021-06-01",{"$f":"IF($B2761<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2761,'CMS monthly enrollment'!C:C,B2761,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2761,C2749:C2760,B2749:B2760))","v":2850102},{"$f":"IF($B2761<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2761,'CMS monthly enrollment'!C:C,B2761,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2761,D2749:D2760,B2749:B2760))","v":218664},{"$f":"IFERROR(IF($B2761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2761,'TMSIS - elig group'!$H:$H,$B2761,'TMSIS - elig group'!$C:$C,E$1),E2760),0)","v":0.37252066449578147},{"$f":"IFERROR(IF($B2761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2761,'TMSIS - elig group'!$H:$H,$B2761,'TMSIS - elig group'!$C:$C,F$1),F2760),0)","v":0.25722720132192262},{"$f":"IFERROR(IF($B2761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2761,'TMSIS - elig group'!$H:$H,$B2761,'TMSIS - elig group'!$C:$C,G$1),G2760),0)","v":0.16159994993967663},{"$f":"IFERROR(IF($B2761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2761,'TMSIS - elig group'!$H:$H,$B2761,'TMSIS - elig group'!$C:$C,H$1),H2760),0)","v":7.3770900442875709E-2},{"$f":"IFERROR(IF($B2761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2761,'TMSIS - elig group'!$H:$H,$B2761,'TMSIS - elig group'!$C:$C,I$1),I2760),0)","v":0.13488128379974357},{"$f":"IFERROR(IF($B2761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2761,'TMSIS - elig group'!$H:$H,$B2761,'TMSIS - elig group'!$C:$C,J$1),J2760),0)","v":0},{"$f":"IFERROR(IF($B2761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2761,'TMSIS - elig group'!$H:$H,$B2761,'TMSIS - elig group'!$C:$C,K$1),K2760),0)","v":0},true,218664,1061722,733124,460576,210255,384425,0,0,0]
["Ohio","2021-09-01",{"$f":"IF($B2764<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2764,'CMS monthly enrollment'!C:C,B2764,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2764,C2752:C2763,B2752:B2763))","v":2904502},{"$f":"IF($B2764<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2764,'CMS monthly enrollment'!C:C,B2764,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2764,D2752:D2763,B2752:B2763))","v":218736},{"$f":"IFERROR(IF($B2764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2764,'TMSIS - elig group'!$H:$H,$B2764,'TMSIS - elig group'!$C:$C,E$1),E2763),0)","v":0.37252066449578147},{"$f":"IFERROR(IF($B2764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2764,'TMSIS - elig group'!$H:$H,$B2764,'TMSIS - elig group'!$C:$C,F$1),F2763),0)","v":0.25722720132192262},{"$f":"IFERROR(IF($B2764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2764,'TMSIS - elig group'!$H:$H,$B2764,'TMSIS - elig group'!$C:$C,G$1),G2763),0)","v":0.16159994993967663},{"$f":"IFERROR(IF($B2764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2764,'TMSIS - elig group'!$H:$H,$B2764,'TMSIS - elig group'!$C:$C,H$1),H2763),0)","v":7.3770900442875709E-2},{"$f":"IFERROR(IF($B2764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2764,'TMSIS - elig group'!$H:$H,$B2764,'TMSIS - elig group'!$C:$C,I$1),I2763),0)","v":0.13488128379974357},{"$f":"IFERROR(IF($B2764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2764,'TMSIS - elig group'!$H:$H,$B2764,'TMSIS - elig group'!$C:$C,J$1),J2763),0)","v":0},{"$f":"IFERROR(IF($B2764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2764,'TMSIS - elig group'!$H:$H,$B2764,'TMSIS - elig group'!$C:$C,K$1),K2763),0)","v":0},true,218736,1081987,747117,469367,214268,391763,0,0,0]
["Ohio","2022-01-01",{"$f":"IF($B2768<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2768,'CMS monthly enrollment'!C:C,B2768,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2768,C2756:C2767,B2756:B2767))","v":2965816},{"$f":"IF($B2768<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2768,'CMS monthly enrollment'!C:C,B2768,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2768,D2756:D2767,B2756:B2767))","v":222960},{"$f":"IFERROR(IF($B2768<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2768,'TMSIS - elig group'!$H:$H,$B2768,'TMSIS - elig group'!$C:$C,E$1),E2767),0)","v":0.37252066449578147},{"$f":"IFERROR(IF($B2768<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2768,'TMSIS - elig group'!$H:$H,$B2768,'TMSIS - elig group'!$C:$C,F$1),F2767),0)","v":0.25722720132192262},{"$f":"IFERROR(IF($B2768<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2768,'TMSIS - elig group'!$H:$H,$B2768,'TMSIS - elig group'!$C:$C,G$1),G2767),0)","v":0.16159994993967663},{"$f":"IFERROR(IF($B2768<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2768,'TMSIS - elig group'!$H:$H,$B2768,'TMSIS - elig group'!$C:$C,H$1),H2767),0)","v":7.3770900442875709E-2},{"$f":"IFERROR(IF($B2768<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2768,'TMSIS - elig group'!$H:$H,$B2768,'TMSIS - elig group'!$C:$C,I$1),I2767),0)","v":0.13488128379974357},{"$f":"IFERROR(IF($B2768<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2768,'TMSIS - elig group'!$H:$H,$B2768,'TMSIS - elig group'!$C:$C,J$1),J2767),0)","v":0},{"$f":"IFERROR(IF($B2768<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2768,'TMSIS - elig group'!$H:$H,$B2768,'TMSIS - elig group'!$C:$C,K$1),K2767),0)","v":0},{"$f":"SUM(E2768:K2768)=1","v":true},222960,1104828,762889,479276,218791,400033,0,0,0]
["Ohio","2022-04-01",{"$f":"IF($B2771<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2771,'CMS monthly enrollment'!C:C,B2771,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2771,C2759:C2770,B2759:B2770))","v":3004205},{"$f":"IF($B2771<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2771,'CMS monthly enrollment'!C:C,B2771,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2771,D2759:D2770,B2759:B2770))","v":225983},{"$f":"IFERROR(IF($B2771<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2771,'TMSIS - elig group'!$H:$H,$B2771,'TMSIS - elig group'!$C:$C,E$1),E2770),0)","v":0.37252066449578147},{"$f":"IFERROR(IF($B2771<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2771,'TMSIS - elig group'!$H:$H,$B2771,'TMSIS - elig group'!$C:$C,F$1),F2770),0)","v":0.25722720132192262},{"$f":"IFERROR(IF($B2771<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2771,'TMSIS - elig group'!$H:$H,$B2771,'TMSIS - elig group'!$C:$C,G$1),G2770),0)","v":0.16159994993967663},{"$f":"IFERROR(IF($B2771<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2771,'TMSIS - elig group'!$H:$H,$B2771,'TMSIS - elig group'!$C:$C,H$1),H2770),0)","v":7.3770900442875709E-2},{"$f":"IFERROR(IF($B2771<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2771,'TMSIS - elig group'!$H:$H,$B2771,'TMSIS - elig group'!$C:$C,I$1),I2770),0)","v":0.13488128379974357},{"$f":"IFERROR(IF($B2771<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2771,'TMSIS - elig group'!$H:$H,$B2771,'TMSIS - elig group'!$C:$C,J$1),J2770),0)","v":0},{"$f":"IFERROR(IF($B2771<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2771,'TMSIS - elig group'!$H:$H,$B2771,'TMSIS - elig group'!$C:$C,K$1),K2770),0)","v":0},true,225983,1119128,772763,485479,221623,405211,0,0,0]
["Ohio","2022-05-01",{"$f":"IF($B2772<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2772,'CMS monthly enrollment'!C:C,B2772,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2772,C2760:C2771,B2760:B2771))","v":3015198},{"$f":"IF($B2772<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2772,'CMS monthly enrollment'!C:C,B2772,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2772,D2760:D2771,B2760:B2771))","v":227628},{"$f":"IFERROR(IF($B2772<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2772,'TMSIS - elig group'!$H:$H,$B2772,'TMSIS - elig group'!$C:$C,E$1),E2771),0)","v":0.37252066449578147},{"$f":"IFERROR(IF($B2772<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2772,'TMSIS - elig group'!$H:$H,$B2772,'TMSIS - elig group'!$C:$C,F$1),F2771),0)","v":0.25722720132192262},{"$f":"IFERROR(IF($B2772<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2772,'TMSIS - elig group'!$H:$H,$B2772,'TMSIS - elig group'!$C:$C,G$1),G2771),0)","v":0.16159994993967663},{"$f":"IFERROR(IF($B2772<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2772,'TMSIS - elig group'!$H:$H,$B2772,'TMSIS - elig group'!$C:$C,H$1),H2771),0)","v":7.3770900442875709E-2},{"$f":"IFERROR(IF($B2772<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2772,'TMSIS - elig group'!$H:$H,$B2772,'TMSIS - elig group'!$C:$C,I$1),I2771),0)","v":0.13488128379974357},{"$f":"IFERROR(IF($B2772<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2772,'TMSIS - elig group'!$H:$H,$B2772,'TMSIS - elig group'!$C:$C,J$1),J2771),0)","v":0},{"$f":"IFERROR(IF($B2772<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2772,'TMSIS - elig group'!$H:$H,$B2772,'TMSIS - elig group'!$C:$C,K$1),K2771),0)","v":0},true,227628,1123224,775591,487256,222434,406694,0,0,0]
["Ohio","2022-07-01",{"$f":"IF($B2774<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2774,'CMS monthly enrollment'!C:C,B2774,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2774,C2762:C2773,B2762:B2773))","v":3040264},{"$f":"IF($B2774<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2774,'CMS monthly enrollment'!C:C,B2774,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2774,D2762:D2773,B2762:B2773))","v":230635},{"$f":"IFERROR(IF($B2774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2774,'TMSIS - elig group'!$H:$H,$B2774,'TMSIS - elig group'!$C:$C,E$1),E2773),0)","v":0.37252066449578147},{"$f":"IFERROR(IF($B2774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2774,'TMSIS - elig group'!$H:$H,$B2774,'TMSIS - elig group'!$C:$C,F$1),F2773),0)","v":0.25722720132192262},{"$f":"IFERROR(IF($B2774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2774,'TMSIS - elig group'!$H:$H,$B2774,'TMSIS - elig group'!$C:$C,G$1),G2773),0)","v":0.16159994993967663},{"$f":"IFERROR(IF($B2774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2774,'TMSIS - elig group'!$H:$H,$B2774,'TMSIS - elig group'!$C:$C,H$1),H2773),0)","v":7.3770900442875709E-2},{"$f":"IFERROR(IF($B2774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2774,'TMSIS - elig group'!$H:$H,$B2774,'TMSIS - elig group'!$C:$C,I$1),I2773),0)","v":0.13488128379974357},{"$f":"IFERROR(IF($B2774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2774,'TMSIS - elig group'!$H:$H,$B2774,'TMSIS - elig group'!$C:$C,J$1),J2773),0)","v":0},{"$f":"IFERROR(IF($B2774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2774,'TMSIS - elig group'!$H:$H,$B2774,'TMSIS - elig group'!$C:$C,K$1),K2773),0)","v":0},true,230635,1132561,782039,491307,224283,410075,0,0,0]
["Ohio","2022-10-01",{"$f":"IF($B2777<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2777,'CMS monthly enrollment'!C:C,B2777,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2777,C2765:C2776,B2765:B2776))","v":3080067},{"$f":"IF($B2777<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2777,'CMS monthly enrollment'!C:C,B2777,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2777,D2765:D2776,B2765:B2776))","v":238414},{"$f":"IFERROR(IF($B2777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2777,'TMSIS - elig group'!$H:$H,$B2777,'TMSIS - elig group'!$C:$C,E$1),E2776),0)","v":0.37252066449578147},{"$f":"IFERROR(IF($B2777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2777,'TMSIS - elig group'!$H:$H,$B2777,'TMSIS - elig group'!$C:$C,F$1),F2776),0)","v":0.25722720132192262},{"$f":"IFERROR(IF($B2777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2777,'TMSIS - elig group'!$H:$H,$B2777,'TMSIS - elig group'!$C:$C,G$1),G2776),0)","v":0.16159994993967663},{"$f":"IFERROR(IF($B2777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2777,'TMSIS - elig group'!$H:$H,$B2777,'TMSIS - elig group'!$C:$C,H$1),H2776),0)","v":7.3770900442875709E-2},{"$f":"IFERROR(IF($B2777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2777,'TMSIS - elig group'!$H:$H,$B2777,'TMSIS - elig group'!$C:$C,I$1),I2776),0)","v":0.13488128379974357},{"$f":"IFERROR(IF($B2777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2777,'TMSIS - elig group'!$H:$H,$B2777,'TMSIS - elig group'!$C:$C,J$1),J2776),0)","v":0},{"$f":"IFERROR(IF($B2777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2777,'TMSIS - elig group'!$H:$H,$B2777,'TMSIS - elig group'!$C:$C,K$1),K2776),0)","v":0},true,238414,1147389,792277,497739,227219,415443,0,0,0]
["Ohio","2023-02-01",{"$f":"IF($B2781<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2781,'CMS monthly enrollment'!C:C,B2781,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2781,C2769:C2780,B2769:B2780))","v":3142149.3944624998},{"$f":"IF($B2781<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2781,'CMS monthly enrollment'!C:C,B2781,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2781,D2769:D2780,B2769:B2780))","v":249837.55717104487},{"$f":"IFERROR(IF($B2781<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2781,'TMSIS - elig group'!$H:$H,$B2781,'TMSIS - elig group'!$C:$C,E$1),E2780),0)","v":0.37252066449578147},{"$f":"IFERROR(IF($B2781<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2781,'TMSIS - elig group'!$H:$H,$B2781,'TMSIS - elig group'!$C:$C,F$1),F2780),0)","v":0.25722720132192262},{"$f":"IFERROR(IF($B2781<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2781,'TMSIS - elig group'!$H:$H,$B2781,'TMSIS - elig group'!$C:$C,G$1),G2780),0)","v":0.16159994993967663},{"$f":"IFERROR(IF($B2781<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2781,'TMSIS - elig group'!$H:$H,$B2781,'TMSIS - elig group'!$C:$C,H$1),H2780),0)","v":7.3770900442875709E-2},{"$f":"IFERROR(IF($B2781<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2781,'TMSIS - elig group'!$H:$H,$B2781,'TMSIS - elig group'!$C:$C,I$1),I2780),0)","v":0.13488128379974357},{"$f":"IFERROR(IF($B2781<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2781,'TMSIS - elig group'!$H:$H,$B2781,'TMSIS - elig group'!$C:$C,J$1),J2780),0)","v":0},{"$f":"IFERROR(IF($B2781<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2781,'TMSIS - elig group'!$H:$H,$B2781,'TMSIS - elig group'!$C:$C,K$1),K2780),0)","v":0},true,249837.55717104487,1170516,808246,507771,231799,423817,0,0,0]
["Ohio","2023-04-01",{"$f":"IF($B2783<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2783,'CMS monthly enrollment'!C:C,B2783,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2783,C2771:C2782,B2771:B2782))","v":3170154.5258790664},{"$f":"IF($B2783<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2783,'CMS monthly enrollment'!C:C,B2783,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2783,D2771:D2782,B2771:B2782))","v":256249.97865937604},{"$f":"IFERROR(IF($B2783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2783,'TMSIS - elig group'!$H:$H,$B2783,'TMSIS - elig group'!$C:$C,E$1),E2782),0)","v":0.37252066449578147},{"$f":"IFERROR(IF($B2783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2783,'TMSIS - elig group'!$H:$H,$B2783,'TMSIS - elig group'!$C:$C,F$1),F2782),0)","v":0.25722720132192262},{"$f":"IFERROR(IF($B2783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2783,'TMSIS - elig group'!$H:$H,$B2783,'TMSIS - elig group'!$C:$C,G$1),G2782),0)","v":0.16159994993967663},{"$f":"IFERROR(IF($B2783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2783,'TMSIS - elig group'!$H:$H,$B2783,'TMSIS - elig group'!$C:$C,H$1),H2782),0)","v":7.3770900442875709E-2},{"$f":"IFERROR(IF($B2783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2783,'TMSIS - elig group'!$H:$H,$B2783,'TMSIS - elig group'!$C:$C,I$1),I2782),0)","v":0.13488128379974357},{"$f":"IFERROR(IF($B2783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2783,'TMSIS - elig group'!$H:$H,$B2783,'TMSIS - elig group'!$C:$C,J$1),J2782),0)","v":0},{"$f":"IFERROR(IF($B2783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2783,'TMSIS - elig group'!$H:$H,$B2783,'TMSIS - elig group'!$C:$C,K$1),K2782),0)","v":0},true,256249.97865937604,1180948,815450,512297,233865,427595,0,0,0]
["Ohio","2023-07-01",{"$f":"IF($B2786<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2786,'CMS monthly enrollment'!C:C,B2786,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2786,C2774:C2785,B2774:B2785))","v":3214690.5363713317},{"$f":"IF($B2786<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2786,'CMS monthly enrollment'!C:C,B2786,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2786,D2774:D2785,B2774:B2785))","v":265742.42963880114},{"$f":"IFERROR(IF($B2786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2786,'TMSIS - elig group'!$H:$H,$B2786,'TMSIS - elig group'!$C:$C,E$1),E2785),0)","v":0.37252066449578147},{"$f":"IFERROR(IF($B2786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2786,'TMSIS - elig group'!$H:$H,$B2786,'TMSIS - elig group'!$C:$C,F$1),F2785),0)","v":0.25722720132192262},{"$f":"IFERROR(IF($B2786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2786,'TMSIS - elig group'!$H:$H,$B2786,'TMSIS - elig group'!$C:$C,G$1),G2785),0)","v":0.16159994993967663},{"$f":"IFERROR(IF($B2786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2786,'TMSIS - elig group'!$H:$H,$B2786,'TMSIS - elig group'!$C:$C,H$1),H2785),0)","v":7.3770900442875709E-2},{"$f":"IFERROR(IF($B2786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2786,'TMSIS - elig group'!$H:$H,$B2786,'TMSIS - elig group'!$C:$C,I$1),I2785),0)","v":0.13488128379974357},{"$f":"IFERROR(IF($B2786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2786,'TMSIS - elig group'!$H:$H,$B2786,'TMSIS - elig group'!$C:$C,J$1),J2785),0)","v":0},{"$f":"IFERROR(IF($B2786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2786,'TMSIS - elig group'!$H:$H,$B2786,'TMSIS - elig group'!$C:$C,K$1),K2785),0)","v":0},true,265742.42963880114,1197539,826906,519494,237151,433602,0,0,0]
["Ohio","2023-11-01",{"$f":"IF($B2790<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2790,'CMS monthly enrollment'!C:C,B2790,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2790,C2778:C2789,B2778:B2789))","v":3273165.8796483129},{"$f":"IF($B2790<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2790,'CMS monthly enrollment'!C:C,B2790,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2790,D2778:D2789,B2778:B2789))","v":276776.18604049273},{"$f":"IFERROR(IF($B2790<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2790,'TMSIS - elig group'!$H:$H,$B2790,'TMSIS - elig group'!$C:$C,E$1),E2789),0)","v":0.37252066449578147},{"$f":"IFERROR(IF($B2790<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2790,'TMSIS - elig group'!$H:$H,$B2790,'TMSIS - elig group'!$C:$C,F$1),F2789),0)","v":0.25722720132192262},{"$f":"IFERROR(IF($B2790<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2790,'TMSIS - elig group'!$H:$H,$B2790,'TMSIS - elig group'!$C:$C,G$1),G2789),0)","v":0.16159994993967663},{"$f":"IFERROR(IF($B2790<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2790,'TMSIS - elig group'!$H:$H,$B2790,'TMSIS - elig group'!$C:$C,H$1),H2789),0)","v":7.3770900442875709E-2},{"$f":"IFERROR(IF($B2790<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2790,'TMSIS - elig group'!$H:$H,$B2790,'TMSIS - elig group'!$C:$C,I$1),I2789),0)","v":0.13488128379974357},{"$f":"IFERROR(IF($B2790<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2790,'TMSIS - elig group'!$H:$H,$B2790,'TMSIS - elig group'!$C:$C,J$1),J2789),0)","v":0},{"$f":"IFERROR(IF($B2790<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2790,'TMSIS - elig group'!$H:$H,$B2790,'TMSIS - elig group'!$C:$C,K$1),K2789),0)","v":0},true,276776.18604049273,1219322,841947,528943,241464,441489,0,0,0]
["Ohio","2024-01-01",{"$f":"IF($B2792<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2792,'CMS monthly enrollment'!C:C,B2792,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2792,C2780:C2791,B2780:B2791))","v":3301482.1976321712},{"$f":"IF($B2792<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2792,'CMS monthly enrollment'!C:C,B2792,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2792,D2780:D2791,B2780:B2791))","v":282244.16513432004},{"$f":"IFERROR(IF($B2792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2792,'TMSIS - elig group'!$H:$H,$B2792,'TMSIS - elig group'!$C:$C,E$1),E2791),0)","v":0.37252066449578147},{"$f":"IFERROR(IF($B2792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2792,'TMSIS - elig group'!$H:$H,$B2792,'TMSIS - elig group'!$C:$C,F$1),F2791),0)","v":0.25722720132192262},{"$f":"IFERROR(IF($B2792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2792,'TMSIS - elig group'!$H:$H,$B2792,'TMSIS - elig group'!$C:$C,G$1),G2791),0)","v":0.16159994993967663},{"$f":"IFERROR(IF($B2792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2792,'TMSIS - elig group'!$H:$H,$B2792,'TMSIS - elig group'!$C:$C,H$1),H2791),0)","v":7.3770900442875709E-2},{"$f":"IFERROR(IF($B2792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2792,'TMSIS - elig group'!$H:$H,$B2792,'TMSIS - elig group'!$C:$C,I$1),I2791),0)","v":0.13488128379974357},{"$f":"IFERROR(IF($B2792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2792,'TMSIS - elig group'!$H:$H,$B2792,'TMSIS - elig group'!$C:$C,J$1),J2791),0)","v":0},{"$f":"IFERROR(IF($B2792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2792,'TMSIS - elig group'!$H:$H,$B2792,'TMSIS - elig group'!$C:$C,K$1),K2791),0)","v":0},true,282244.16513432004,1229870,849231,533519,243553,445308,0,0,0]
["Ohio","2024-04-01",{"$f":"IF($B2795<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2795,'CMS monthly enrollment'!C:C,B2795,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2795,C2783:C2794,B2783:B2794))","v":3345636.7584671043},{"$f":"IF($B2795<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2795,'CMS monthly enrollment'!C:C,B2795,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2795,D2783:D2794,B2783:B2794))","v":291307.45601996686},{"$f":"IFERROR(IF($B2795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2795,'TMSIS - elig group'!$H:$H,$B2795,'TMSIS - elig group'!$C:$C,E$1),E2794),0)","v":0.37252066449578147},{"$f":"IFERROR(IF($B2795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2795,'TMSIS - elig group'!$H:$H,$B2795,'TMSIS - elig group'!$C:$C,F$1),F2794),0)","v":0.25722720132192262},{"$f":"IFERROR(IF($B2795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2795,'TMSIS - elig group'!$H:$H,$B2795,'TMSIS - elig group'!$C:$C,G$1),G2794),0)","v":0.16159994993967663},{"$f":"IFERROR(IF($B2795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2795,'TMSIS - elig group'!$H:$H,$B2795,'TMSIS - elig group'!$C:$C,H$1),H2794),0)","v":7.3770900442875709E-2},{"$f":"IFERROR(IF($B2795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2795,'TMSIS - elig group'!$H:$H,$B2795,'TMSIS - elig group'!$C:$C,I$1),I2794),0)","v":0.13488128379974357},{"$f":"IFERROR(IF($B2795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2795,'TMSIS - elig group'!$H:$H,$B2795,'TMSIS - elig group'!$C:$C,J$1),J2794),0)","v":0},{"$f":"IFERROR(IF($B2795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2795,'TMSIS - elig group'!$H:$H,$B2795,'TMSIS - elig group'!$C:$C,K$1),K2794),0)","v":0},true,291307.45601996686,1246319,860589,540655,246811,451264,0,0,0]
["Ohio","2024-05-01",{"$f":"IF($B2796<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2796,'CMS monthly enrollment'!C:C,B2796,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2796,C2784:C2795,B2784:B2795))","v":3359784.2793621048},{"$f":"IF($B2796<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2796,'CMS monthly enrollment'!C:C,B2796,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2796,D2784:D2795,B2784:B2795))","v":294034.87986147776},{"$f":"IFERROR(IF($B2796<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2796,'TMSIS - elig group'!$H:$H,$B2796,'TMSIS - elig group'!$C:$C,E$1),E2795),0)","v":0.37252066449578147},{"$f":"IFERROR(IF($B2796<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2796,'TMSIS - elig group'!$H:$H,$B2796,'TMSIS - elig group'!$C:$C,F$1),F2795),0)","v":0.25722720132192262},{"$f":"IFERROR(IF($B2796<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2796,'TMSIS - elig group'!$H:$H,$B2796,'TMSIS - elig group'!$C:$C,G$1),G2795),0)","v":0.16159994993967663},{"$f":"IFERROR(IF($B2796<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2796,'TMSIS - elig group'!$H:$H,$B2796,'TMSIS - elig group'!$C:$C,H$1),H2795),0)","v":7.3770900442875709E-2},{"$f":"IFERROR(IF($B2796<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2796,'TMSIS - elig group'!$H:$H,$B2796,'TMSIS - elig group'!$C:$C,I$1),I2795),0)","v":0.13488128379974357},{"$f":"IFERROR(IF($B2796<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2796,'TMSIS - elig group'!$H:$H,$B2796,'TMSIS - elig group'!$C:$C,J$1),J2795),0)","v":0},{"$f":"IFERROR(IF($B2796<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2796,'TMSIS - elig group'!$H:$H,$B2796,'TMSIS - elig group'!$C:$C,K$1),K2795),0)","v":0},true,294034.87986147776,1251589,864228,542941,247854,453172,0,0,0]
["Ohio","2024-08-01",{"$f":"IF($B2799<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2799,'CMS monthly enrollment'!C:C,B2799,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2799,C2787:C2798,B2787:B2798))","v":3403381.8393637985},{"$f":"IF($B2799<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2799,'CMS monthly enrollment'!C:C,B2799,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2799,D2787:D2798,B2787:B2798))","v":302493.68574720901},{"$f":"IFERROR(IF($B2799<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2799,'TMSIS - elig group'!$H:$H,$B2799,'TMSIS - elig group'!$C:$C,E$1),E2798),0)","v":0.37252066449578147},{"$f":"IFERROR(IF($B2799<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2799,'TMSIS - elig group'!$H:$H,$B2799,'TMSIS - elig group'!$C:$C,F$1),F2798),0)","v":0.25722720132192262},{"$f":"IFERROR(IF($B2799<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2799,'TMSIS - elig group'!$H:$H,$B2799,'TMSIS - elig group'!$C:$C,G$1),G2798),0)","v":0.16159994993967663},{"$f":"IFERROR(IF($B2799<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2799,'TMSIS - elig group'!$H:$H,$B2799,'TMSIS - elig group'!$C:$C,H$1),H2798),0)","v":7.3770900442875709E-2},{"$f":"IFERROR(IF($B2799<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2799,'TMSIS - elig group'!$H:$H,$B2799,'TMSIS - elig group'!$C:$C,I$1),I2798),0)","v":0.13488128379974357},{"$f":"IFERROR(IF($B2799<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2799,'TMSIS - elig group'!$H:$H,$B2799,'TMSIS - elig group'!$C:$C,J$1),J2798),0)","v":0},{"$f":"IFERROR(IF($B2799<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2799,'TMSIS - elig group'!$H:$H,$B2799,'TMSIS - elig group'!$C:$C,K$1),K2798),0)","v":0},true,302493.68574720901,1267830,875442,549986,251071,459053,0,0,0]
["Ohio","2024-12-01",{"$f":"IF($B2803<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2803,'CMS monthly enrollment'!C:C,B2803,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2803,C2791:C2802,B2791:B2802))","v":3461670.1132441498},{"$f":"IF($B2803<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2803,'CMS monthly enrollment'!C:C,B2803,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2803,D2791:D2802,B2791:B2802))","v":314092.83070257446},{"$f":"IFERROR(IF($B2803<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2803,'TMSIS - elig group'!$H:$H,$B2803,'TMSIS - elig group'!$C:$C,E$1),E2802),0)","v":0.37252066449578147},{"$f":"IFERROR(IF($B2803<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2803,'TMSIS - elig group'!$H:$H,$B2803,'TMSIS - elig group'!$C:$C,F$1),F2802),0)","v":0.25722720132192262},{"$f":"IFERROR(IF($B2803<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2803,'TMSIS - elig group'!$H:$H,$B2803,'TMSIS - elig group'!$C:$C,G$1),G2802),0)","v":0.16159994993967663},{"$f":"IFERROR(IF($B2803<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2803,'TMSIS - elig group'!$H:$H,$B2803,'TMSIS - elig group'!$C:$C,H$1),H2802),0)","v":7.3770900442875709E-2},{"$f":"IFERROR(IF($B2803<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2803,'TMSIS - elig group'!$H:$H,$B2803,'TMSIS - elig group'!$C:$C,I$1),I2802),0)","v":0.13488128379974357},{"$f":"IFERROR(IF($B2803<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2803,'TMSIS - elig group'!$H:$H,$B2803,'TMSIS - elig group'!$C:$C,J$1),J2802),0)","v":0},{"$f":"IFERROR(IF($B2803<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2803,'TMSIS - elig group'!$H:$H,$B2803,'TMSIS - elig group'!$C:$C,K$1),K2802),0)","v":0},true,314092.83070257446,1289544,890436,559406,255371,466915,0,0,0]
["Ohio","2025-02-01",{"$f":"IF($B2805<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2805,'CMS monthly enrollment'!C:C,B2805,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2805,C2793:C2804,B2793:B2804))","v":3490954.1795868538},{"$f":"IF($B2805<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2805,'CMS monthly enrollment'!C:C,B2805,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2805,D2793:D2804,B2793:B2804))","v":319751.5099288905},{"$f":"IFERROR(IF($B2805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2805,'TMSIS - elig group'!$H:$H,$B2805,'TMSIS - elig group'!$C:$C,E$1),E2804),0)","v":0.37252066449578147},{"$f":"IFERROR(IF($B2805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2805,'TMSIS - elig group'!$H:$H,$B2805,'TMSIS - elig group'!$C:$C,F$1),F2804),0)","v":0.25722720132192262},{"$f":"IFERROR(IF($B2805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2805,'TMSIS - elig group'!$H:$H,$B2805,'TMSIS - elig group'!$C:$C,G$1),G2804),0)","v":0.16159994993967663},{"$f":"IFERROR(IF($B2805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2805,'TMSIS - elig group'!$H:$H,$B2805,'TMSIS - elig group'!$C:$C,H$1),H2804),0)","v":7.3770900442875709E-2},{"$f":"IFERROR(IF($B2805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2805,'TMSIS - elig group'!$H:$H,$B2805,'TMSIS - elig group'!$C:$C,I$1),I2804),0)","v":0.13488128379974357},{"$f":"IFERROR(IF($B2805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2805,'TMSIS - elig group'!$H:$H,$B2805,'TMSIS - elig group'!$C:$C,J$1),J2804),0)","v":0},{"$f":"IFERROR(IF($B2805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2805,'TMSIS - elig group'!$H:$H,$B2805,'TMSIS - elig group'!$C:$C,K$1),K2804),0)","v":0},true,319751.5099288905,1300453,897968,564138,257531,470864,0,0,0]
["Ohio","2025-05-01",{"$f":"IF($B2808<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2808,'CMS monthly enrollment'!C:C,B2808,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2808,C2796:C2807,B2796:B2807))","v":3533344.4294222854},{"$f":"IF($B2808<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2808,'CMS monthly enrollment'!C:C,B2808,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2808,D2796:D2807,B2796:B2807))","v":328133.93935330957},{"$f":"IFERROR(IF($B2808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2808,'TMSIS - elig group'!$H:$H,$B2808,'TMSIS - elig group'!$C:$C,E$1),E2807),0)","v":0.37252066449578147},{"$f":"IFERROR(IF($B2808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2808,'TMSIS - elig group'!$H:$H,$B2808,'TMSIS - elig group'!$C:$C,F$1),F2807),0)","v":0.25722720132192262},{"$f":"IFERROR(IF($B2808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2808,'TMSIS - elig group'!$H:$H,$B2808,'TMSIS - elig group'!$C:$C,G$1),G2807),0)","v":0.16159994993967663},{"$f":"IFERROR(IF($B2808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2808,'TMSIS - elig group'!$H:$H,$B2808,'TMSIS - elig group'!$C:$C,H$1),H2807),0)","v":7.3770900442875709E-2},{"$f":"IFERROR(IF($B2808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2808,'TMSIS - elig group'!$H:$H,$B2808,'TMSIS - elig group'!$C:$C,I$1),I2807),0)","v":0.13488128379974357},{"$f":"IFERROR(IF($B2808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2808,'TMSIS - elig group'!$H:$H,$B2808,'TMSIS - elig group'!$C:$C,J$1),J2807),0)","v":0},{"$f":"IFERROR(IF($B2808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2808,'TMSIS - elig group'!$H:$H,$B2808,'TMSIS - elig group'!$C:$C,K$1),K2807),0)","v":0},true,328133.93935330957,1316244,908872,570988,260658,476582,0,0,0]
["Oklahoma","2019-03-01",{"$f":"IF($B2812<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2812,'CMS monthly enrollment'!C:C,B2812,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2812,C2800:C2811,B2800:B2811))","v":603925},{"$f":"IF($B2812<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2812,'CMS monthly enrollment'!C:C,B2812,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2812,D2800:D2811,B2800:B2811))","v":120086},{"$f":"IFERROR(IF($B2812<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2812,'TMSIS - elig group'!$H:$H,$B2812,'TMSIS - elig group'!$C:$C,E$1),E2811),0)","v":0.58711988170965967},{"$f":"IFERROR(IF($B2812<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2812,'TMSIS - elig group'!$H:$H,$B2812,'TMSIS - elig group'!$C:$C,F$1),F2811),0)","v":0},{"$f":"IFERROR(IF($B2812<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2812,'TMSIS - elig group'!$H:$H,$B2812,'TMSIS - elig group'!$C:$C,G$1),G2811),0)","v":0.1688846105481335},{"$f":"IFERROR(IF($B2812<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2812,'TMSIS - elig group'!$H:$H,$B2812,'TMSIS - elig group'!$C:$C,H$1),H2811),0)","v":9.0277326094843305E-2},{"$f":"IFERROR(IF($B2812<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2812,'TMSIS - elig group'!$H:$H,$B2812,'TMSIS - elig group'!$C:$C,I$1),I2811),0)","v":0.15371818164736353},{"$f":"IFERROR(IF($B2812<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2812,'TMSIS - elig group'!$H:$H,$B2812,'TMSIS - elig group'!$C:$C,J$1),J2811),0)","v":0},{"$f":"IFERROR(IF($B2812<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2812,'TMSIS - elig group'!$H:$H,$B2812,'TMSIS - elig group'!$C:$C,K$1),K2811),0)","v":0},true,120086,354576,0,101994,54521,92834,0,0,0]
["Oklahoma","2019-05-01",{"$f":"IF($B2814<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2814,'CMS monthly enrollment'!C:C,B2814,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2814,C2802:C2813,B2802:B2813))","v":608905},{"$f":"IF($B2814<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2814,'CMS monthly enrollment'!C:C,B2814,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2814,D2802:D2813,B2802:B2813))","v":121205},{"$f":"IFERROR(IF($B2814<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2814,'TMSIS - elig group'!$H:$H,$B2814,'TMSIS - elig group'!$C:$C,E$1),E2813),0)","v":0.58593277130834431},{"$f":"IFERROR(IF($B2814<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2814,'TMSIS - elig group'!$H:$H,$B2814,'TMSIS - elig group'!$C:$C,F$1),F2813),0)","v":0},{"$f":"IFERROR(IF($B2814<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2814,'TMSIS - elig group'!$H:$H,$B2814,'TMSIS - elig group'!$C:$C,G$1),G2813),0)","v":0.16941694010118766},{"$f":"IFERROR(IF($B2814<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2814,'TMSIS - elig group'!$H:$H,$B2814,'TMSIS - elig group'!$C:$C,H$1),H2813),0)","v":9.0672142114515242E-2},{"$f":"IFERROR(IF($B2814<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2814,'TMSIS - elig group'!$H:$H,$B2814,'TMSIS - elig group'!$C:$C,I$1),I2813),0)","v":0.15397814647595273},{"$f":"IFERROR(IF($B2814<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2814,'TMSIS - elig group'!$H:$H,$B2814,'TMSIS - elig group'!$C:$C,J$1),J2813),0)","v":0},{"$f":"IFERROR(IF($B2814<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2814,'TMSIS - elig group'!$H:$H,$B2814,'TMSIS - elig group'!$C:$C,K$1),K2813),0)","v":0},true,121205,356777,0,103159,55211,93758,0,0,0]
["Oklahoma","2019-06-01",{"$f":"IF($B2815<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2815,'CMS monthly enrollment'!C:C,B2815,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2815,C2803:C2814,B2803:B2814))","v":610779},{"$f":"IF($B2815<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2815,'CMS monthly enrollment'!C:C,B2815,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2815,D2803:D2814,B2803:B2814))","v":118417},{"$f":"IFERROR(IF($B2815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2815,'TMSIS - elig group'!$H:$H,$B2815,'TMSIS - elig group'!$C:$C,E$1),E2814),0)","v":0.5876710272171104},{"$f":"IFERROR(IF($B2815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2815,'TMSIS - elig group'!$H:$H,$B2815,'TMSIS - elig group'!$C:$C,F$1),F2814),0)","v":0},{"$f":"IFERROR(IF($B2815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2815,'TMSIS - elig group'!$H:$H,$B2815,'TMSIS - elig group'!$C:$C,G$1),G2814),0)","v":0.1683335113739054},{"$f":"IFERROR(IF($B2815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2815,'TMSIS - elig group'!$H:$H,$B2815,'TMSIS - elig group'!$C:$C,H$1),H2814),0)","v":9.0696754560966389E-2},{"$f":"IFERROR(IF($B2815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2815,'TMSIS - elig group'!$H:$H,$B2815,'TMSIS - elig group'!$C:$C,I$1),I2814),0)","v":0.15329870684801783},{"$f":"IFERROR(IF($B2815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2815,'TMSIS - elig group'!$H:$H,$B2815,'TMSIS - elig group'!$C:$C,J$1),J2814),0)","v":0},{"$f":"IFERROR(IF($B2815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2815,'TMSIS - elig group'!$H:$H,$B2815,'TMSIS - elig group'!$C:$C,K$1),K2814),0)","v":0},true,118417,358937,0,102815,55396,93632,0,0,0]
["Oklahoma","2019-09-01",{"$f":"IF($B2818<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2818,'CMS monthly enrollment'!C:C,B2818,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2818,C2806:C2817,B2806:B2817))","v":609104},{"$f":"IF($B2818<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2818,'CMS monthly enrollment'!C:C,B2818,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2818,D2806:D2817,B2806:B2817))","v":118577},{"$f":"IFERROR(IF($B2818<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2818,'TMSIS - elig group'!$H:$H,$B2818,'TMSIS - elig group'!$C:$C,E$1),E2817),0)","v":0.58821522109418978},{"$f":"IFERROR(IF($B2818<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2818,'TMSIS - elig group'!$H:$H,$B2818,'TMSIS - elig group'!$C:$C,F$1),F2817),0)","v":0},{"$f":"IFERROR(IF($B2818<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2818,'TMSIS - elig group'!$H:$H,$B2818,'TMSIS - elig group'!$C:$C,G$1),G2817),0)","v":0.16712477484546948},{"$f":"IFERROR(IF($B2818<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2818,'TMSIS - elig group'!$H:$H,$B2818,'TMSIS - elig group'!$C:$C,H$1),H2817),0)","v":9.1896164705848479E-2},{"$f":"IFERROR(IF($B2818<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2818,'TMSIS - elig group'!$H:$H,$B2818,'TMSIS - elig group'!$C:$C,I$1),I2817),0)","v":0.15276383935449223},{"$f":"IFERROR(IF($B2818<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2818,'TMSIS - elig group'!$H:$H,$B2818,'TMSIS - elig group'!$C:$C,J$1),J2817),0)","v":0},{"$f":"IFERROR(IF($B2818<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2818,'TMSIS - elig group'!$H:$H,$B2818,'TMSIS - elig group'!$C:$C,K$1),K2817),0)","v":0},true,118577,358284,0,101796,55974,93049,0,0,0]
["Oklahoma","2019-12-01",{"$f":"IF($B2821<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2821,'CMS monthly enrollment'!C:C,B2821,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2821,C2809:C2820,B2809:B2820))","v":596867},{"$f":"IF($B2821<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2821,'CMS monthly enrollment'!C:C,B2821,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2821,D2809:D2820,B2809:B2820))","v":116380},{"$f":"IFERROR(IF($B2821<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2821,'TMSIS - elig group'!$H:$H,$B2821,'TMSIS - elig group'!$C:$C,E$1),E2820),0)","v":0.58972553822522766},{"$f":"IFERROR(IF($B2821<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2821,'TMSIS - elig group'!$H:$H,$B2821,'TMSIS - elig group'!$C:$C,F$1),F2820),0)","v":0},{"$f":"IFERROR(IF($B2821<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2821,'TMSIS - elig group'!$H:$H,$B2821,'TMSIS - elig group'!$C:$C,G$1),G2820),0)","v":0.16296358788696871},{"$f":"IFERROR(IF($B2821<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2821,'TMSIS - elig group'!$H:$H,$B2821,'TMSIS - elig group'!$C:$C,H$1),H2820),0)","v":9.3884865401874351E-2},{"$f":"IFERROR(IF($B2821<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2821,'TMSIS - elig group'!$H:$H,$B2821,'TMSIS - elig group'!$C:$C,I$1),I2820),0)","v":0.15342600848592927},{"$f":"IFERROR(IF($B2821<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2821,'TMSIS - elig group'!$H:$H,$B2821,'TMSIS - elig group'!$C:$C,J$1),J2820),0)","v":0},{"$f":"IFERROR(IF($B2821<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2821,'TMSIS - elig group'!$H:$H,$B2821,'TMSIS - elig group'!$C:$C,K$1),K2820),0)","v":0},true,116380,351988,0,97268,56037,91575,0,0,0]
["Oklahoma","2020-03-01",{"$f":"IF($B2824<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2824,'CMS monthly enrollment'!C:C,B2824,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2824,C2812:C2823,B2812:B2823))","v":614063},{"$f":"IF($B2824<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2824,'CMS monthly enrollment'!C:C,B2824,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2824,D2812:D2823,B2812:B2823))","v":120520},{"$f":"IFERROR(IF($B2824<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2824,'TMSIS - elig group'!$H:$H,$B2824,'TMSIS - elig group'!$C:$C,E$1),E2823),0)","v":0.58893153828977163},{"$f":"IFERROR(IF($B2824<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2824,'TMSIS - elig group'!$H:$H,$B2824,'TMSIS - elig group'!$C:$C,F$1),F2823),0)","v":0},{"$f":"IFERROR(IF($B2824<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2824,'TMSIS - elig group'!$H:$H,$B2824,'TMSIS - elig group'!$C:$C,G$1),G2823),0)","v":0.17085607523128193},{"$f":"IFERROR(IF($B2824<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2824,'TMSIS - elig group'!$H:$H,$B2824,'TMSIS - elig group'!$C:$C,H$1),H2823),0)","v":9.1375085149623086E-2},{"$f":"IFERROR(IF($B2824<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2824,'TMSIS - elig group'!$H:$H,$B2824,'TMSIS - elig group'!$C:$C,I$1),I2823),0)","v":0.14883730132932341},{"$f":"IFERROR(IF($B2824<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2824,'TMSIS - elig group'!$H:$H,$B2824,'TMSIS - elig group'!$C:$C,J$1),J2823),0)","v":0},{"$f":"IFERROR(IF($B2824<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2824,'TMSIS - elig group'!$H:$H,$B2824,'TMSIS - elig group'!$C:$C,K$1),K2823),0)","v":0},true,120520,361641,0,104916,56110,91395,0,0,0]
["Oklahoma","2020-06-01",{"$f":"IF($B2827<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2827,'CMS monthly enrollment'!C:C,B2827,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2827,C2815:C2826,B2815:B2826))","v":672238},{"$f":"IF($B2827<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2827,'CMS monthly enrollment'!C:C,B2827,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2827,D2815:D2826,B2815:B2826))","v":124982},{"$f":"IFERROR(IF($B2827<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2827,'TMSIS - elig group'!$H:$H,$B2827,'TMSIS - elig group'!$C:$C,E$1),E2826),0)","v":0.57735120251595307},{"$f":"IFERROR(IF($B2827<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2827,'TMSIS - elig group'!$H:$H,$B2827,'TMSIS - elig group'!$C:$C,F$1),F2826),0)","v":0},{"$f":"IFERROR(IF($B2827<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2827,'TMSIS - elig group'!$H:$H,$B2827,'TMSIS - elig group'!$C:$C,G$1),G2826),0)","v":0.19931881353499237},{"$f":"IFERROR(IF($B2827<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2827,'TMSIS - elig group'!$H:$H,$B2827,'TMSIS - elig group'!$C:$C,H$1),H2826),0)","v":8.5062181101642945E-2},{"$f":"IFERROR(IF($B2827<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2827,'TMSIS - elig group'!$H:$H,$B2827,'TMSIS - elig group'!$C:$C,I$1),I2826),0)","v":0.13826780284741161},{"$f":"IFERROR(IF($B2827<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2827,'TMSIS - elig group'!$H:$H,$B2827,'TMSIS - elig group'!$C:$C,J$1),J2826),0)","v":0},{"$f":"IFERROR(IF($B2827<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2827,'TMSIS - elig group'!$H:$H,$B2827,'TMSIS - elig group'!$C:$C,K$1),K2826),0)","v":0},true,124982,388117,0,133990,57182,92949,0,0,0]
["Oklahoma","2020-09-01",{"$f":"IF($B2830<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2830,'CMS monthly enrollment'!C:C,B2830,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2830,C2818:C2829,B2818:B2829))","v":704453},{"$f":"IF($B2830<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2830,'CMS monthly enrollment'!C:C,B2830,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2830,D2818:D2829,B2818:B2829))","v":129281},{"$f":"IFERROR(IF($B2830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2830,'TMSIS - elig group'!$H:$H,$B2830,'TMSIS - elig group'!$C:$C,E$1),E2829),0)","v":0.57258775295975917},{"$f":"IFERROR(IF($B2830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2830,'TMSIS - elig group'!$H:$H,$B2830,'TMSIS - elig group'!$C:$C,F$1),F2829),0)","v":0},{"$f":"IFERROR(IF($B2830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2830,'TMSIS - elig group'!$H:$H,$B2830,'TMSIS - elig group'!$C:$C,G$1),G2829),0)","v":0.21271520457122486},{"$f":"IFERROR(IF($B2830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2830,'TMSIS - elig group'!$H:$H,$B2830,'TMSIS - elig group'!$C:$C,H$1),H2829),0)","v":8.2355824697091989E-2},{"$f":"IFERROR(IF($B2830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2830,'TMSIS - elig group'!$H:$H,$B2830,'TMSIS - elig group'!$C:$C,I$1),I2829),0)","v":0.13234121777192401},{"$f":"IFERROR(IF($B2830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2830,'TMSIS - elig group'!$H:$H,$B2830,'TMSIS - elig group'!$C:$C,J$1),J2829),0)","v":0},{"$f":"IFERROR(IF($B2830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2830,'TMSIS - elig group'!$H:$H,$B2830,'TMSIS - elig group'!$C:$C,K$1),K2829),0)","v":0},true,129281,403361,0,149848,58016,93228,0,0,0]
["Oklahoma","2020-11-01",{"$f":"IF($B2832<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2832,'CMS monthly enrollment'!C:C,B2832,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2832,C2820:C2831,B2820:B2831))","v":722661},{"$f":"IF($B2832<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2832,'CMS monthly enrollment'!C:C,B2832,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2832,D2820:D2831,B2820:B2831))","v":132113},{"$f":"IFERROR(IF($B2832<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2832,'TMSIS - elig group'!$H:$H,$B2832,'TMSIS - elig group'!$C:$C,E$1),E2831),0)","v":0.56842415990939432},{"$f":"IFERROR(IF($B2832<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2832,'TMSIS - elig group'!$H:$H,$B2832,'TMSIS - elig group'!$C:$C,F$1),F2831),0)","v":0},{"$f":"IFERROR(IF($B2832<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2832,'TMSIS - elig group'!$H:$H,$B2832,'TMSIS - elig group'!$C:$C,G$1),G2831),0)","v":0.220920033254214},{"$f":"IFERROR(IF($B2832<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2832,'TMSIS - elig group'!$H:$H,$B2832,'TMSIS - elig group'!$C:$C,H$1),H2831),0)","v":8.0960757617745224E-2},{"$f":"IFERROR(IF($B2832<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2832,'TMSIS - elig group'!$H:$H,$B2832,'TMSIS - elig group'!$C:$C,I$1),I2831),0)","v":0.12969504921864647},{"$f":"IFERROR(IF($B2832<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2832,'TMSIS - elig group'!$H:$H,$B2832,'TMSIS - elig group'!$C:$C,J$1),J2831),0)","v":0},{"$f":"IFERROR(IF($B2832<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2832,'TMSIS - elig group'!$H:$H,$B2832,'TMSIS - elig group'!$C:$C,K$1),K2831),0)","v":0},{"$f":"SUM(E2832:K2832)=1","v":true},132113,410778,0,159650,58507,93726,0,0,0]
["Oklahoma","2021-03-01",{"$f":"IF($B2836<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2836,'CMS monthly enrollment'!C:C,B2836,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2836,C2824:C2835,B2824:B2835))","v":739249},{"$f":"IF($B2836<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2836,'CMS monthly enrollment'!C:C,B2836,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2836,D2824:D2835,B2824:B2835))","v":136526},{"$f":"IFERROR(IF($B2836<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2836,'TMSIS - elig group'!$H:$H,$B2836,'TMSIS - elig group'!$C:$C,E$1),E2835),0)","v":0.56891810961495504},{"$f":"IFERROR(IF($B2836<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2836,'TMSIS - elig group'!$H:$H,$B2836,'TMSIS - elig group'!$C:$C,F$1),F2835),0)","v":0},{"$f":"IFERROR(IF($B2836<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2836,'TMSIS - elig group'!$H:$H,$B2836,'TMSIS - elig group'!$C:$C,G$1),G2835),0)","v":0.2228957037135619},{"$f":"IFERROR(IF($B2836<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2836,'TMSIS - elig group'!$H:$H,$B2836,'TMSIS - elig group'!$C:$C,H$1),H2835),0)","v":7.9921432000418263E-2},{"$f":"IFERROR(IF($B2836<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2836,'TMSIS - elig group'!$H:$H,$B2836,'TMSIS - elig group'!$C:$C,I$1),I2835),0)","v":0.12826475467106482},{"$f":"IFERROR(IF($B2836<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2836,'TMSIS - elig group'!$H:$H,$B2836,'TMSIS - elig group'!$C:$C,J$1),J2835),0)","v":0},{"$f":"IFERROR(IF($B2836<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2836,'TMSIS - elig group'!$H:$H,$B2836,'TMSIS - elig group'!$C:$C,K$1),K2835),0)","v":0},true,136526,420572,0,164775,59082,94820,0,0,0]
["Oklahoma","2021-04-01",{"$f":"IF($B2837<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2837,'CMS monthly enrollment'!C:C,B2837,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2837,C2825:C2836,B2825:B2836))","v":747210},{"$f":"IF($B2837<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2837,'CMS monthly enrollment'!C:C,B2837,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2837,D2825:D2836,B2825:B2836))","v":136131},{"$f":"IFERROR(IF($B2837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2837,'TMSIS - elig group'!$H:$H,$B2837,'TMSIS - elig group'!$C:$C,E$1),E2836),0)","v":0.56891810961495504},{"$f":"IFERROR(IF($B2837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2837,'TMSIS - elig group'!$H:$H,$B2837,'TMSIS - elig group'!$C:$C,F$1),F2836),0)","v":0},{"$f":"IFERROR(IF($B2837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2837,'TMSIS - elig group'!$H:$H,$B2837,'TMSIS - elig group'!$C:$C,G$1),G2836),0)","v":0.2228957037135619},{"$f":"IFERROR(IF($B2837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2837,'TMSIS - elig group'!$H:$H,$B2837,'TMSIS - elig group'!$C:$C,H$1),H2836),0)","v":7.9921432000418263E-2},{"$f":"IFERROR(IF($B2837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2837,'TMSIS - elig group'!$H:$H,$B2837,'TMSIS - elig group'!$C:$C,I$1),I2836),0)","v":0.12826475467106482},{"$f":"IFERROR(IF($B2837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2837,'TMSIS - elig group'!$H:$H,$B2837,'TMSIS - elig group'!$C:$C,J$1),J2836),0)","v":0},{"$f":"IFERROR(IF($B2837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2837,'TMSIS - elig group'!$H:$H,$B2837,'TMSIS - elig group'!$C:$C,K$1),K2836),0)","v":0},true,136131,425101,0,166550,59718,95841,0,0,0]
["Oklahoma","2021-07-01",{"$f":"IF($B2840<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2840,'CMS monthly enrollment'!C:C,B2840,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2840,C2828:C2839,B2828:B2839))","v":885521},{"$f":"IF($B2840<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2840,'CMS monthly enrollment'!C:C,B2840,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2840,D2828:D2839,B2828:B2839))","v":134494},{"$f":"IFERROR(IF($B2840<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2840,'TMSIS - elig group'!$H:$H,$B2840,'TMSIS - elig group'!$C:$C,E$1),E2839),0)","v":0.56891810961495504},{"$f":"IFERROR(IF($B2840<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2840,'TMSIS - elig group'!$H:$H,$B2840,'TMSIS - elig group'!$C:$C,F$1),F2839),0)","v":0},{"$f":"IFERROR(IF($B2840<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2840,'TMSIS - elig group'!$H:$H,$B2840,'TMSIS - elig group'!$C:$C,G$1),G2839),0)","v":0.2228957037135619},{"$f":"IFERROR(IF($B2840<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2840,'TMSIS - elig group'!$H:$H,$B2840,'TMSIS - elig group'!$C:$C,H$1),H2839),0)","v":7.9921432000418263E-2},{"$f":"IFERROR(IF($B2840<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2840,'TMSIS - elig group'!$H:$H,$B2840,'TMSIS - elig group'!$C:$C,I$1),I2839),0)","v":0.12826475467106482},{"$f":"IFERROR(IF($B2840<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2840,'TMSIS - elig group'!$H:$H,$B2840,'TMSIS - elig group'!$C:$C,J$1),J2839),0)","v":0},{"$f":"IFERROR(IF($B2840<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2840,'TMSIS - elig group'!$H:$H,$B2840,'TMSIS - elig group'!$C:$C,K$1),K2839),0)","v":0},true,134494,503789,0,197379,70772,113581,0,0,0]
["Oklahoma","2021-10-01",{"$f":"IF($B2843<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2843,'CMS monthly enrollment'!C:C,B2843,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2843,C2831:C2842,B2831:B2842))","v":969220},{"$f":"IF($B2843<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2843,'CMS monthly enrollment'!C:C,B2843,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2843,D2831:D2842,B2831:B2842))","v":120833},{"$f":"IFERROR(IF($B2843<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2843,'TMSIS - elig group'!$H:$H,$B2843,'TMSIS - elig group'!$C:$C,E$1),E2842),0)","v":0.56891810961495504},{"$f":"IFERROR(IF($B2843<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2843,'TMSIS - elig group'!$H:$H,$B2843,'TMSIS - elig group'!$C:$C,F$1),F2842),0)","v":0},{"$f":"IFERROR(IF($B2843<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2843,'TMSIS - elig group'!$H:$H,$B2843,'TMSIS - elig group'!$C:$C,G$1),G2842),0)","v":0.2228957037135619},{"$f":"IFERROR(IF($B2843<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2843,'TMSIS - elig group'!$H:$H,$B2843,'TMSIS - elig group'!$C:$C,H$1),H2842),0)","v":7.9921432000418263E-2},{"$f":"IFERROR(IF($B2843<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2843,'TMSIS - elig group'!$H:$H,$B2843,'TMSIS - elig group'!$C:$C,I$1),I2842),0)","v":0.12826475467106482},{"$f":"IFERROR(IF($B2843<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2843,'TMSIS - elig group'!$H:$H,$B2843,'TMSIS - elig group'!$C:$C,J$1),J2842),0)","v":0},{"$f":"IFERROR(IF($B2843<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2843,'TMSIS - elig group'!$H:$H,$B2843,'TMSIS - elig group'!$C:$C,K$1),K2842),0)","v":0},true,120833,551407,0,216035,77461,124317,0,0,0]
["Oklahoma","2022-01-01",{"$f":"IF($B2846<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2846,'CMS monthly enrollment'!C:C,B2846,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2846,C2834:C2845,B2834:B2845))","v":1020382},{"$f":"IF($B2846<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2846,'CMS monthly enrollment'!C:C,B2846,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2846,D2834:D2845,B2834:B2845))","v":125942},{"$f":"IFERROR(IF($B2846<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2846,'TMSIS - elig group'!$H:$H,$B2846,'TMSIS - elig group'!$C:$C,E$1),E2845),0)","v":0.56891810961495504},{"$f":"IFERROR(IF($B2846<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2846,'TMSIS - elig group'!$H:$H,$B2846,'TMSIS - elig group'!$C:$C,F$1),F2845),0)","v":0},{"$f":"IFERROR(IF($B2846<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2846,'TMSIS - elig group'!$H:$H,$B2846,'TMSIS - elig group'!$C:$C,G$1),G2845),0)","v":0.2228957037135619},{"$f":"IFERROR(IF($B2846<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2846,'TMSIS - elig group'!$H:$H,$B2846,'TMSIS - elig group'!$C:$C,H$1),H2845),0)","v":7.9921432000418263E-2},{"$f":"IFERROR(IF($B2846<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2846,'TMSIS - elig group'!$H:$H,$B2846,'TMSIS - elig group'!$C:$C,I$1),I2845),0)","v":0.12826475467106482},{"$f":"IFERROR(IF($B2846<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2846,'TMSIS - elig group'!$H:$H,$B2846,'TMSIS - elig group'!$C:$C,J$1),J2845),0)","v":0},{"$f":"IFERROR(IF($B2846<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2846,'TMSIS - elig group'!$H:$H,$B2846,'TMSIS - elig group'!$C:$C,K$1),K2845),0)","v":0},true,125942,580514,0,227439,81550,130879,0,0,0]
["Oklahoma","2022-04-01",{"$f":"IF($B2849<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2849,'CMS monthly enrollment'!C:C,B2849,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2849,C2837:C2848,B2837:B2848))","v":1064567},{"$f":"IF($B2849<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2849,'CMS monthly enrollment'!C:C,B2849,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2849,D2837:D2848,B2837:B2848))","v":128287},{"$f":"IFERROR(IF($B2849<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2849,'TMSIS - elig group'!$H:$H,$B2849,'TMSIS - elig group'!$C:$C,E$1),E2848),0)","v":0.56891810961495504},{"$f":"IFERROR(IF($B2849<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2849,'TMSIS - elig group'!$H:$H,$B2849,'TMSIS - elig group'!$C:$C,F$1),F2848),0)","v":0},{"$f":"IFERROR(IF($B2849<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2849,'TMSIS - elig group'!$H:$H,$B2849,'TMSIS - elig group'!$C:$C,G$1),G2848),0)","v":0.2228957037135619},{"$f":"IFERROR(IF($B2849<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2849,'TMSIS - elig group'!$H:$H,$B2849,'TMSIS - elig group'!$C:$C,H$1),H2848),0)","v":7.9921432000418263E-2},{"$f":"IFERROR(IF($B2849<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2849,'TMSIS - elig group'!$H:$H,$B2849,'TMSIS - elig group'!$C:$C,I$1),I2848),0)","v":0.12826475467106482},{"$f":"IFERROR(IF($B2849<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2849,'TMSIS - elig group'!$H:$H,$B2849,'TMSIS - elig group'!$C:$C,J$1),J2848),0)","v":0},{"$f":"IFERROR(IF($B2849<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2849,'TMSIS - elig group'!$H:$H,$B2849,'TMSIS - elig group'!$C:$C,K$1),K2848),0)","v":0},true,128287,605651,0,237287,85082,136546,0,0,0]
["Oklahoma","2022-07-01",{"$f":"IF($B2852<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2852,'CMS monthly enrollment'!C:C,B2852,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2852,C2840:C2851,B2840:B2851))","v":1099656},{"$f":"IF($B2852<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2852,'CMS monthly enrollment'!C:C,B2852,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2852,D2840:D2851,B2840:B2851))","v":131583},{"$f":"IFERROR(IF($B2852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2852,'TMSIS - elig group'!$H:$H,$B2852,'TMSIS - elig group'!$C:$C,E$1),E2851),0)","v":0.56891810961495504},{"$f":"IFERROR(IF($B2852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2852,'TMSIS - elig group'!$H:$H,$B2852,'TMSIS - elig group'!$C:$C,F$1),F2851),0)","v":0},{"$f":"IFERROR(IF($B2852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2852,'TMSIS - elig group'!$H:$H,$B2852,'TMSIS - elig group'!$C:$C,G$1),G2851),0)","v":0.2228957037135619},{"$f":"IFERROR(IF($B2852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2852,'TMSIS - elig group'!$H:$H,$B2852,'TMSIS - elig group'!$C:$C,H$1),H2851),0)","v":7.9921432000418263E-2},{"$f":"IFERROR(IF($B2852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2852,'TMSIS - elig group'!$H:$H,$B2852,'TMSIS - elig group'!$C:$C,I$1),I2851),0)","v":0.12826475467106482},{"$f":"IFERROR(IF($B2852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2852,'TMSIS - elig group'!$H:$H,$B2852,'TMSIS - elig group'!$C:$C,J$1),J2851),0)","v":0},{"$f":"IFERROR(IF($B2852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2852,'TMSIS - elig group'!$H:$H,$B2852,'TMSIS - elig group'!$C:$C,K$1),K2851),0)","v":0},true,131583,625614,0,245109,87886,141047,0,0,0]
["Oklahoma","2022-10-01",{"$f":"IF($B2855<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2855,'CMS monthly enrollment'!C:C,B2855,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2855,C2843:C2854,B2843:B2854))","v":1141737},{"$f":"IF($B2855<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2855,'CMS monthly enrollment'!C:C,B2855,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2855,D2843:D2854,B2843:B2854))","v":131572},{"$f":"IFERROR(IF($B2855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2855,'TMSIS - elig group'!$H:$H,$B2855,'TMSIS - elig group'!$C:$C,E$1),E2854),0)","v":0.56891810961495504},{"$f":"IFERROR(IF($B2855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2855,'TMSIS - elig group'!$H:$H,$B2855,'TMSIS - elig group'!$C:$C,F$1),F2854),0)","v":0},{"$f":"IFERROR(IF($B2855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2855,'TMSIS - elig group'!$H:$H,$B2855,'TMSIS - elig group'!$C:$C,G$1),G2854),0)","v":0.2228957037135619},{"$f":"IFERROR(IF($B2855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2855,'TMSIS - elig group'!$H:$H,$B2855,'TMSIS - elig group'!$C:$C,H$1),H2854),0)","v":7.9921432000418263E-2},{"$f":"IFERROR(IF($B2855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2855,'TMSIS - elig group'!$H:$H,$B2855,'TMSIS - elig group'!$C:$C,I$1),I2854),0)","v":0.12826475467106482},{"$f":"IFERROR(IF($B2855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2855,'TMSIS - elig group'!$H:$H,$B2855,'TMSIS - elig group'!$C:$C,J$1),J2854),0)","v":0},{"$f":"IFERROR(IF($B2855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2855,'TMSIS - elig group'!$H:$H,$B2855,'TMSIS - elig group'!$C:$C,K$1),K2854),0)","v":0},true,131572,649555,0,254488,91249,146445,0,0,0]
["Oklahoma","2023-01-01",{"$f":"IF($B2858<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2858,'CMS monthly enrollment'!C:C,B2858,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2858,C2846:C2857,B2846:B2857))","v":1168858},{"$f":"IF($B2858<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2858,'CMS monthly enrollment'!C:C,B2858,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2858,D2846:D2857,B2846:B2857))","v":135209},{"$f":"IFERROR(IF($B2858<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2858,'TMSIS - elig group'!$H:$H,$B2858,'TMSIS - elig group'!$C:$C,E$1),E2857),0)","v":0.56891810961495504},{"$f":"IFERROR(IF($B2858<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2858,'TMSIS - elig group'!$H:$H,$B2858,'TMSIS - elig group'!$C:$C,F$1),F2857),0)","v":0},{"$f":"IFERROR(IF($B2858<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2858,'TMSIS - elig group'!$H:$H,$B2858,'TMSIS - elig group'!$C:$C,G$1),G2857),0)","v":0.2228957037135619},{"$f":"IFERROR(IF($B2858<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2858,'TMSIS - elig group'!$H:$H,$B2858,'TMSIS - elig group'!$C:$C,H$1),H2857),0)","v":7.9921432000418263E-2},{"$f":"IFERROR(IF($B2858<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2858,'TMSIS - elig group'!$H:$H,$B2858,'TMSIS - elig group'!$C:$C,I$1),I2857),0)","v":0.12826475467106482},{"$f":"IFERROR(IF($B2858<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2858,'TMSIS - elig group'!$H:$H,$B2858,'TMSIS - elig group'!$C:$C,J$1),J2857),0)","v":0},{"$f":"IFERROR(IF($B2858<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2858,'TMSIS - elig group'!$H:$H,$B2858,'TMSIS - elig group'!$C:$C,K$1),K2857),0)","v":0},true,135209,664984,0,260533,93417,149923,0,0,0]
["Oklahoma","2023-02-01",{"$f":"IF($B2859<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2859,'CMS monthly enrollment'!C:C,B2859,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2859,C2847:C2858,B2847:B2858))","v":1188001.7176556364},{"$f":"IF($B2859<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2859,'CMS monthly enrollment'!C:C,B2859,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2859,D2847:D2858,B2847:B2858))","v":135341.69272565737},{"$f":"IFERROR(IF($B2859<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2859,'TMSIS - elig group'!$H:$H,$B2859,'TMSIS - elig group'!$C:$C,E$1),E2858),0)","v":0.56891810961495504},{"$f":"IFERROR(IF($B2859<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2859,'TMSIS - elig group'!$H:$H,$B2859,'TMSIS - elig group'!$C:$C,F$1),F2858),0)","v":0},{"$f":"IFERROR(IF($B2859<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2859,'TMSIS - elig group'!$H:$H,$B2859,'TMSIS - elig group'!$C:$C,G$1),G2858),0)","v":0.2228957037135619},{"$f":"IFERROR(IF($B2859<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2859,'TMSIS - elig group'!$H:$H,$B2859,'TMSIS - elig group'!$C:$C,H$1),H2858),0)","v":7.9921432000418263E-2},{"$f":"IFERROR(IF($B2859<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2859,'TMSIS - elig group'!$H:$H,$B2859,'TMSIS - elig group'!$C:$C,I$1),I2858),0)","v":0.12826475467106482},{"$f":"IFERROR(IF($B2859<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2859,'TMSIS - elig group'!$H:$H,$B2859,'TMSIS - elig group'!$C:$C,J$1),J2858),0)","v":0},{"$f":"IFERROR(IF($B2859<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2859,'TMSIS - elig group'!$H:$H,$B2859,'TMSIS - elig group'!$C:$C,K$1),K2858),0)","v":0},true,135341.69272565737,675876,0,264800,94947,152379,0,0,0]
["Oklahoma","2023-06-01",{"$f":"IF($B2863<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2863,'CMS monthly enrollment'!C:C,B2863,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2863,C2851:C2862,B2851:B2862))","v":1234327.4470057487},{"$f":"IF($B2863<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2863,'CMS monthly enrollment'!C:C,B2863,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2863,D2851:D2862,B2851:B2862))","v":137820.31098398298},{"$f":"IFERROR(IF($B2863<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2863,'TMSIS - elig group'!$H:$H,$B2863,'TMSIS - elig group'!$C:$C,E$1),E2862),0)","v":0.56891810961495504},{"$f":"IFERROR(IF($B2863<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2863,'TMSIS - elig group'!$H:$H,$B2863,'TMSIS - elig group'!$C:$C,F$1),F2862),0)","v":0},{"$f":"IFERROR(IF($B2863<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2863,'TMSIS - elig group'!$H:$H,$B2863,'TMSIS - elig group'!$C:$C,G$1),G2862),0)","v":0.2228957037135619},{"$f":"IFERROR(IF($B2863<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2863,'TMSIS - elig group'!$H:$H,$B2863,'TMSIS - elig group'!$C:$C,H$1),H2862),0)","v":7.9921432000418263E-2},{"$f":"IFERROR(IF($B2863<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2863,'TMSIS - elig group'!$H:$H,$B2863,'TMSIS - elig group'!$C:$C,I$1),I2862),0)","v":0.12826475467106482},{"$f":"IFERROR(IF($B2863<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2863,'TMSIS - elig group'!$H:$H,$B2863,'TMSIS - elig group'!$C:$C,J$1),J2862),0)","v":0},{"$f":"IFERROR(IF($B2863<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2863,'TMSIS - elig group'!$H:$H,$B2863,'TMSIS - elig group'!$C:$C,K$1),K2862),0)","v":0},true,137820.31098398298,702231,0,275126,98649,158321,0,0,0]
["Oklahoma","2023-07-01",{"$f":"IF($B2864<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2864,'CMS monthly enrollment'!C:C,B2864,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2864,C2852:C2863,B2852:B2863))","v":1245399.7295975238},{"$f":"IF($B2864<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2864,'CMS monthly enrollment'!C:C,B2864,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2864,D2852:D2863,B2852:B2863))","v":138635.87591207377},{"$f":"IFERROR(IF($B2864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2864,'TMSIS - elig group'!$H:$H,$B2864,'TMSIS - elig group'!$C:$C,E$1),E2863),0)","v":0.56891810961495504},{"$f":"IFERROR(IF($B2864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2864,'TMSIS - elig group'!$H:$H,$B2864,'TMSIS - elig group'!$C:$C,F$1),F2863),0)","v":0},{"$f":"IFERROR(IF($B2864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2864,'TMSIS - elig group'!$H:$H,$B2864,'TMSIS - elig group'!$C:$C,G$1),G2863),0)","v":0.2228957037135619},{"$f":"IFERROR(IF($B2864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2864,'TMSIS - elig group'!$H:$H,$B2864,'TMSIS - elig group'!$C:$C,H$1),H2863),0)","v":7.9921432000418263E-2},{"$f":"IFERROR(IF($B2864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2864,'TMSIS - elig group'!$H:$H,$B2864,'TMSIS - elig group'!$C:$C,I$1),I2863),0)","v":0.12826475467106482},{"$f":"IFERROR(IF($B2864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2864,'TMSIS - elig group'!$H:$H,$B2864,'TMSIS - elig group'!$C:$C,J$1),J2863),0)","v":0},{"$f":"IFERROR(IF($B2864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2864,'TMSIS - elig group'!$H:$H,$B2864,'TMSIS - elig group'!$C:$C,K$1),K2863),0)","v":0},true,138635.87591207377,708530,0,277594,99534,159741,0,0,0]
["Oklahoma","2023-11-01",{"$f":"IF($B2868<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2868,'CMS monthly enrollment'!C:C,B2868,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2868,C2856:C2867,B2856:B2867))","v":1293922.9695801791},{"$f":"IF($B2868<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2868,'CMS monthly enrollment'!C:C,B2868,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2868,D2856:D2867,B2856:B2867))","v":141497.71622677159},{"$f":"IFERROR(IF($B2868<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2868,'TMSIS - elig group'!$H:$H,$B2868,'TMSIS - elig group'!$C:$C,E$1),E2867),0)","v":0.56891810961495504},{"$f":"IFERROR(IF($B2868<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2868,'TMSIS - elig group'!$H:$H,$B2868,'TMSIS - elig group'!$C:$C,F$1),F2867),0)","v":0},{"$f":"IFERROR(IF($B2868<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2868,'TMSIS - elig group'!$H:$H,$B2868,'TMSIS - elig group'!$C:$C,G$1),G2867),0)","v":0.2228957037135619},{"$f":"IFERROR(IF($B2868<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2868,'TMSIS - elig group'!$H:$H,$B2868,'TMSIS - elig group'!$C:$C,H$1),H2867),0)","v":7.9921432000418263E-2},{"$f":"IFERROR(IF($B2868<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2868,'TMSIS - elig group'!$H:$H,$B2868,'TMSIS - elig group'!$C:$C,I$1),I2867),0)","v":0.12826475467106482},{"$f":"IFERROR(IF($B2868<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2868,'TMSIS - elig group'!$H:$H,$B2868,'TMSIS - elig group'!$C:$C,J$1),J2867),0)","v":0},{"$f":"IFERROR(IF($B2868<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2868,'TMSIS - elig group'!$H:$H,$B2868,'TMSIS - elig group'!$C:$C,K$1),K2867),0)","v":0},true,141497.71622677159,736136,0,288410,103412,165965,0,0,0]
["Oklahoma","2024-02-01",{"$f":"IF($B2871<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2871,'CMS monthly enrollment'!C:C,B2871,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2871,C2859:C2870,B2859:B2870))","v":1329569.2182365879},{"$f":"IF($B2871<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2871,'CMS monthly enrollment'!C:C,B2871,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2871,D2859:D2870,B2859:B2870))","v":143606.79507639538},{"$f":"IFERROR(IF($B2871<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2871,'TMSIS - elig group'!$H:$H,$B2871,'TMSIS - elig group'!$C:$C,E$1),E2870),0)","v":0.56891810961495504},{"$f":"IFERROR(IF($B2871<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2871,'TMSIS - elig group'!$H:$H,$B2871,'TMSIS - elig group'!$C:$C,F$1),F2870),0)","v":0},{"$f":"IFERROR(IF($B2871<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2871,'TMSIS - elig group'!$H:$H,$B2871,'TMSIS - elig group'!$C:$C,G$1),G2870),0)","v":0.2228957037135619},{"$f":"IFERROR(IF($B2871<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2871,'TMSIS - elig group'!$H:$H,$B2871,'TMSIS - elig group'!$C:$C,H$1),H2870),0)","v":7.9921432000418263E-2},{"$f":"IFERROR(IF($B2871<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2871,'TMSIS - elig group'!$H:$H,$B2871,'TMSIS - elig group'!$C:$C,I$1),I2870),0)","v":0.12826475467106482},{"$f":"IFERROR(IF($B2871<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2871,'TMSIS - elig group'!$H:$H,$B2871,'TMSIS - elig group'!$C:$C,J$1),J2870),0)","v":0},{"$f":"IFERROR(IF($B2871<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2871,'TMSIS - elig group'!$H:$H,$B2871,'TMSIS - elig group'!$C:$C,K$1),K2870),0)","v":0},true,143606.79507639538,756416,0,296355,106261,170537,0,0,0]
["Oklahoma","2024-05-01",{"$f":"IF($B2874<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2874,'CMS monthly enrollment'!C:C,B2874,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2874,C2862:C2873,B2862:B2873))","v":1364911.5565444883},{"$f":"IF($B2874<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2874,'CMS monthly enrollment'!C:C,B2874,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2874,D2862:D2873,B2862:B2873))","v":145715.60030178691},{"$f":"IFERROR(IF($B2874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2874,'TMSIS - elig group'!$H:$H,$B2874,'TMSIS - elig group'!$C:$C,E$1),E2873),0)","v":0.56891810961495504},{"$f":"IFERROR(IF($B2874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2874,'TMSIS - elig group'!$H:$H,$B2874,'TMSIS - elig group'!$C:$C,F$1),F2873),0)","v":0},{"$f":"IFERROR(IF($B2874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2874,'TMSIS - elig group'!$H:$H,$B2874,'TMSIS - elig group'!$C:$C,G$1),G2873),0)","v":0.2228957037135619},{"$f":"IFERROR(IF($B2874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2874,'TMSIS - elig group'!$H:$H,$B2874,'TMSIS - elig group'!$C:$C,H$1),H2873),0)","v":7.9921432000418263E-2},{"$f":"IFERROR(IF($B2874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2874,'TMSIS - elig group'!$H:$H,$B2874,'TMSIS - elig group'!$C:$C,I$1),I2873),0)","v":0.12826475467106482},{"$f":"IFERROR(IF($B2874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2874,'TMSIS - elig group'!$H:$H,$B2874,'TMSIS - elig group'!$C:$C,J$1),J2873),0)","v":0},{"$f":"IFERROR(IF($B2874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2874,'TMSIS - elig group'!$H:$H,$B2874,'TMSIS - elig group'!$C:$C,K$1),K2873),0)","v":0},true,145715.60030178691,776523,0,304233,109086,175070,0,0,0]
["Oklahoma","2024-08-01",{"$f":"IF($B2877<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2877,'CMS monthly enrollment'!C:C,B2877,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2877,C2865:C2876,B2865:B2876))","v":1401395.8049298842},{"$f":"IF($B2877<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2877,'CMS monthly enrollment'!C:C,B2877,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2877,D2865:D2876,B2865:B2876))","v":147713.15800288029},{"$f":"IFERROR(IF($B2877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2877,'TMSIS - elig group'!$H:$H,$B2877,'TMSIS - elig group'!$C:$C,E$1),E2876),0)","v":0.56891810961495504},{"$f":"IFERROR(IF($B2877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2877,'TMSIS - elig group'!$H:$H,$B2877,'TMSIS - elig group'!$C:$C,F$1),F2876),0)","v":0},{"$f":"IFERROR(IF($B2877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2877,'TMSIS - elig group'!$H:$H,$B2877,'TMSIS - elig group'!$C:$C,G$1),G2876),0)","v":0.2228957037135619},{"$f":"IFERROR(IF($B2877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2877,'TMSIS - elig group'!$H:$H,$B2877,'TMSIS - elig group'!$C:$C,H$1),H2876),0)","v":7.9921432000418263E-2},{"$f":"IFERROR(IF($B2877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2877,'TMSIS - elig group'!$H:$H,$B2877,'TMSIS - elig group'!$C:$C,I$1),I2876),0)","v":0.12826475467106482},{"$f":"IFERROR(IF($B2877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2877,'TMSIS - elig group'!$H:$H,$B2877,'TMSIS - elig group'!$C:$C,J$1),J2876),0)","v":0},{"$f":"IFERROR(IF($B2877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2877,'TMSIS - elig group'!$H:$H,$B2877,'TMSIS - elig group'!$C:$C,K$1),K2876),0)","v":0},true,147713.15800288029,797279,0,312365,112002,179750,0,0,0]
["Oklahoma","2024-11-01",{"$f":"IF($B2880<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2880,'CMS monthly enrollment'!C:C,B2880,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2880,C2868:C2879,B2868:B2879))","v":1437217.1359148864},{"$f":"IF($B2880<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2880,'CMS monthly enrollment'!C:C,B2880,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2880,D2868:D2879,B2868:B2879))","v":149841.61383486271},{"$f":"IFERROR(IF($B2880<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2880,'TMSIS - elig group'!$H:$H,$B2880,'TMSIS - elig group'!$C:$C,E$1),E2879),0)","v":0.56891810961495504},{"$f":"IFERROR(IF($B2880<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2880,'TMSIS - elig group'!$H:$H,$B2880,'TMSIS - elig group'!$C:$C,F$1),F2879),0)","v":0},{"$f":"IFERROR(IF($B2880<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2880,'TMSIS - elig group'!$H:$H,$B2880,'TMSIS - elig group'!$C:$C,G$1),G2879),0)","v":0.2228957037135619},{"$f":"IFERROR(IF($B2880<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2880,'TMSIS - elig group'!$H:$H,$B2880,'TMSIS - elig group'!$C:$C,H$1),H2879),0)","v":7.9921432000418263E-2},{"$f":"IFERROR(IF($B2880<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2880,'TMSIS - elig group'!$H:$H,$B2880,'TMSIS - elig group'!$C:$C,I$1),I2879),0)","v":0.12826475467106482},{"$f":"IFERROR(IF($B2880<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2880,'TMSIS - elig group'!$H:$H,$B2880,'TMSIS - elig group'!$C:$C,J$1),J2879),0)","v":0},{"$f":"IFERROR(IF($B2880<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2880,'TMSIS - elig group'!$H:$H,$B2880,'TMSIS - elig group'!$C:$C,K$1),K2879),0)","v":0},true,149841.61383486271,817659,0,320350,114864,184344,0,0,0]
["Oklahoma","2024-12-01",{"$f":"IF($B2881<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2881,'CMS monthly enrollment'!C:C,B2881,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2881,C2869:C2880,B2869:B2880))","v":1448959.8320487365},{"$f":"IF($B2881<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2881,'CMS monthly enrollment'!C:C,B2881,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2881,D2869:D2880,B2869:B2880))","v":150524.4040084742},{"$f":"IFERROR(IF($B2881<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2881,'TMSIS - elig group'!$H:$H,$B2881,'TMSIS - elig group'!$C:$C,E$1),E2880),0)","v":0.56891810961495504},{"$f":"IFERROR(IF($B2881<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2881,'TMSIS - elig group'!$H:$H,$B2881,'TMSIS - elig group'!$C:$C,F$1),F2880),0)","v":0},{"$f":"IFERROR(IF($B2881<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2881,'TMSIS - elig group'!$H:$H,$B2881,'TMSIS - elig group'!$C:$C,G$1),G2880),0)","v":0.2228957037135619},{"$f":"IFERROR(IF($B2881<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2881,'TMSIS - elig group'!$H:$H,$B2881,'TMSIS - elig group'!$C:$C,H$1),H2880),0)","v":7.9921432000418263E-2},{"$f":"IFERROR(IF($B2881<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2881,'TMSIS - elig group'!$H:$H,$B2881,'TMSIS - elig group'!$C:$C,I$1),I2880),0)","v":0.12826475467106482},{"$f":"IFERROR(IF($B2881<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2881,'TMSIS - elig group'!$H:$H,$B2881,'TMSIS - elig group'!$C:$C,J$1),J2880),0)","v":0},{"$f":"IFERROR(IF($B2881<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2881,'TMSIS - elig group'!$H:$H,$B2881,'TMSIS - elig group'!$C:$C,K$1),K2880),0)","v":0},true,150524.4040084742,824339,0,322967,115803,185850,0,0,0]
["Oklahoma","2025-04-01",{"$f":"IF($B2885<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2885,'CMS monthly enrollment'!C:C,B2885,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2885,C2873:C2884,B2873:B2884))","v":1496616.4104045257},{"$f":"IF($B2885<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2885,'CMS monthly enrollment'!C:C,B2885,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2885,D2873:D2884,B2873:B2884))","v":153235.82036646071},{"$f":"IFERROR(IF($B2885<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2885,'TMSIS - elig group'!$H:$H,$B2885,'TMSIS - elig group'!$C:$C,E$1),E2884),0)","v":0.56891810961495504},{"$f":"IFERROR(IF($B2885<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2885,'TMSIS - elig group'!$H:$H,$B2885,'TMSIS - elig group'!$C:$C,F$1),F2884),0)","v":0},{"$f":"IFERROR(IF($B2885<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2885,'TMSIS - elig group'!$H:$H,$B2885,'TMSIS - elig group'!$C:$C,G$1),G2884),0)","v":0.2228957037135619},{"$f":"IFERROR(IF($B2885<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2885,'TMSIS - elig group'!$H:$H,$B2885,'TMSIS - elig group'!$C:$C,H$1),H2884),0)","v":7.9921432000418263E-2},{"$f":"IFERROR(IF($B2885<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2885,'TMSIS - elig group'!$H:$H,$B2885,'TMSIS - elig group'!$C:$C,I$1),I2884),0)","v":0.12826475467106482},{"$f":"IFERROR(IF($B2885<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2885,'TMSIS - elig group'!$H:$H,$B2885,'TMSIS - elig group'!$C:$C,J$1),J2884),0)","v":0},{"$f":"IFERROR(IF($B2885<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2885,'TMSIS - elig group'!$H:$H,$B2885,'TMSIS - elig group'!$C:$C,K$1),K2884),0)","v":0},true,153235.82036646071,851452,0,333589,119612,191963,0,0,0]
["Oklahoma","2025-05-01",{"$f":"IF($B2886<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2886,'CMS monthly enrollment'!C:C,B2886,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2886,C2874:C2885,B2874:B2885))","v":1508369.3631071299},{"$f":"IF($B2886<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2886,'CMS monthly enrollment'!C:C,B2886,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2886,D2874:D2885,B2874:B2885))","v":153914.72128446074},{"$f":"IFERROR(IF($B2886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2886,'TMSIS - elig group'!$H:$H,$B2886,'TMSIS - elig group'!$C:$C,E$1),E2885),0)","v":0.56891810961495504},{"$f":"IFERROR(IF($B2886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2886,'TMSIS - elig group'!$H:$H,$B2886,'TMSIS - elig group'!$C:$C,F$1),F2885),0)","v":0},{"$f":"IFERROR(IF($B2886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2886,'TMSIS - elig group'!$H:$H,$B2886,'TMSIS - elig group'!$C:$C,G$1),G2885),0)","v":0.2228957037135619},{"$f":"IFERROR(IF($B2886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2886,'TMSIS - elig group'!$H:$H,$B2886,'TMSIS - elig group'!$C:$C,H$1),H2885),0)","v":7.9921432000418263E-2},{"$f":"IFERROR(IF($B2886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2886,'TMSIS - elig group'!$H:$H,$B2886,'TMSIS - elig group'!$C:$C,I$1),I2885),0)","v":0.12826475467106482},{"$f":"IFERROR(IF($B2886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2886,'TMSIS - elig group'!$H:$H,$B2886,'TMSIS - elig group'!$C:$C,J$1),J2885),0)","v":0},{"$f":"IFERROR(IF($B2886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2886,'TMSIS - elig group'!$H:$H,$B2886,'TMSIS - elig group'!$C:$C,K$1),K2885),0)","v":0},true,153914.72128446074,858139,0,336209,120551,193471,0,0,0]
["Oregon","2019-03-01",{"$f":"IF($B2890<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2890,'CMS monthly enrollment'!C:C,B2890,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2890,C2878:C2889,B2878:B2889))","v":859392},{"$f":"IF($B2890<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2890,'CMS monthly enrollment'!C:C,B2890,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2890,D2878:D2889,B2878:B2889))","v":128609},{"$f":"IFERROR(IF($B2890<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2890,'TMSIS - elig group'!$H:$H,$B2890,'TMSIS - elig group'!$C:$C,E$1),E2889),0)","v":0.3086627271722806},{"$f":"IFERROR(IF($B2890<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2890,'TMSIS - elig group'!$H:$H,$B2890,'TMSIS - elig group'!$C:$C,F$1),F2889),0)","v":0.39445005995179305},{"$f":"IFERROR(IF($B2890<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2890,'TMSIS - elig group'!$H:$H,$B2890,'TMSIS - elig group'!$C:$C,G$1),G2889),0)","v":0.18258083261377542},{"$f":"IFERROR(IF($B2890<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2890,'TMSIS - elig group'!$H:$H,$B2890,'TMSIS - elig group'!$C:$C,H$1),H2889),0)","v":8.6518826499920196E-2},{"$f":"IFERROR(IF($B2890<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2890,'TMSIS - elig group'!$H:$H,$B2890,'TMSIS - elig group'!$C:$C,I$1),I2889),0)","v":2.7750723309175284E-2},{"$f":"IFERROR(IF($B2890<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2890,'TMSIS - elig group'!$H:$H,$B2890,'TMSIS - elig group'!$C:$C,J$1),J2889),0)","v":0},{"$f":"IFERROR(IF($B2890<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2890,'TMSIS - elig group'!$H:$H,$B2890,'TMSIS - elig group'!$C:$C,K$1),K2889),0)","v":3.6830453055495306E-5},true,128609,265262,338987,156909,74354,23849,0,32,0]
["Oregon","2019-05-01",{"$f":"IF($B2892<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2892,'CMS monthly enrollment'!C:C,B2892,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2892,C2880:C2891,B2880:B2891))","v":857377},{"$f":"IF($B2892<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2892,'CMS monthly enrollment'!C:C,B2892,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2892,D2880:D2891,B2880:B2891))","v":129038},{"$f":"IFERROR(IF($B2892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2892,'TMSIS - elig group'!$H:$H,$B2892,'TMSIS - elig group'!$C:$C,E$1),E2891),0)","v":0.30783708453230768},{"$f":"IFERROR(IF($B2892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2892,'TMSIS - elig group'!$H:$H,$B2892,'TMSIS - elig group'!$C:$C,F$1),F2891),0)","v":0.39295536736846859},{"$f":"IFERROR(IF($B2892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2892,'TMSIS - elig group'!$H:$H,$B2892,'TMSIS - elig group'!$C:$C,G$1),G2891),0)","v":0.18377146352176216},{"$f":"IFERROR(IF($B2892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2892,'TMSIS - elig group'!$H:$H,$B2892,'TMSIS - elig group'!$C:$C,H$1),H2891),0)","v":8.7520678458690285E-2},{"$f":"IFERROR(IF($B2892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2892,'TMSIS - elig group'!$H:$H,$B2892,'TMSIS - elig group'!$C:$C,I$1),I2891),0)","v":2.7880514426688451E-2},{"$f":"IFERROR(IF($B2892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2892,'TMSIS - elig group'!$H:$H,$B2892,'TMSIS - elig group'!$C:$C,J$1),J2891),0)","v":0},{"$f":"IFERROR(IF($B2892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2892,'TMSIS - elig group'!$H:$H,$B2892,'TMSIS - elig group'!$C:$C,K$1),K2891),0)","v":3.4891692082869822E-5},true,129038,263932,336911,157561,75038,23904,0,30,0]
["Oregon","2019-09-01",{"$f":"IF($B2896<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2896,'CMS monthly enrollment'!C:C,B2896,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2896,C2884:C2895,B2884:B2895))","v":860536},{"$f":"IF($B2896<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2896,'CMS monthly enrollment'!C:C,B2896,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2896,D2884:D2895,B2884:B2895))","v":129057},{"$f":"IFERROR(IF($B2896<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2896,'TMSIS - elig group'!$H:$H,$B2896,'TMSIS - elig group'!$C:$C,E$1),E2895),0)","v":0.30564672565212764},{"$f":"IFERROR(IF($B2896<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2896,'TMSIS - elig group'!$H:$H,$B2896,'TMSIS - elig group'!$C:$C,F$1),F2895),0)","v":0.39312534274045036},{"$f":"IFERROR(IF($B2896<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2896,'TMSIS - elig group'!$H:$H,$B2896,'TMSIS - elig group'!$C:$C,G$1),G2895),0)","v":0.18438617743110405},{"$f":"IFERROR(IF($B2896<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2896,'TMSIS - elig group'!$H:$H,$B2896,'TMSIS - elig group'!$C:$C,H$1),H2895),0)","v":8.9090008757785832E-2},{"$f":"IFERROR(IF($B2896<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2896,'TMSIS - elig group'!$H:$H,$B2896,'TMSIS - elig group'!$C:$C,I$1),I2895),0)","v":2.7726167772985096E-2},{"$f":"IFERROR(IF($B2896<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2896,'TMSIS - elig group'!$H:$H,$B2896,'TMSIS - elig group'!$C:$C,J$1),J2895),0)","v":0},{"$f":"IFERROR(IF($B2896<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2896,'TMSIS - elig group'!$H:$H,$B2896,'TMSIS - elig group'!$C:$C,K$1),K2895),0)","v":2.557764554703422E-5},{"$f":"SUM(E2896:K2896)=1","v":true},129057,263020,338299,158671,76665,23859,0,22,0]
["Oregon","2019-12-01",{"$f":"IF($B2899<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2899,'CMS monthly enrollment'!C:C,B2899,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2899,C2887:C2898,B2887:B2898))","v":867048},{"$f":"IF($B2899<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2899,'CMS monthly enrollment'!C:C,B2899,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2899,D2887:D2898,B2887:B2898))","v":129315},{"$f":"IFERROR(IF($B2899<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2899,'TMSIS - elig group'!$H:$H,$B2899,'TMSIS - elig group'!$C:$C,E$1),E2898),0)","v":0.3027168628597296},{"$f":"IFERROR(IF($B2899<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2899,'TMSIS - elig group'!$H:$H,$B2899,'TMSIS - elig group'!$C:$C,F$1),F2898),0)","v":0.3959445990577049},{"$f":"IFERROR(IF($B2899<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2899,'TMSIS - elig group'!$H:$H,$B2899,'TMSIS - elig group'!$C:$C,G$1),G2898),0)","v":0.18412003402168375},{"$f":"IFERROR(IF($B2899<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2899,'TMSIS - elig group'!$H:$H,$B2899,'TMSIS - elig group'!$C:$C,H$1),H2898),0)","v":8.9543407080813681E-2},{"$f":"IFERROR(IF($B2899<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2899,'TMSIS - elig group'!$H:$H,$B2899,'TMSIS - elig group'!$C:$C,I$1),I2898),0)","v":2.7654797646089233E-2},{"$f":"IFERROR(IF($B2899<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2899,'TMSIS - elig group'!$H:$H,$B2899,'TMSIS - elig group'!$C:$C,J$1),J2898),0)","v":0},{"$f":"IFERROR(IF($B2899<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2899,'TMSIS - elig group'!$H:$H,$B2899,'TMSIS - elig group'!$C:$C,K$1),K2898),0)","v":2.0299333978852152E-5},true,129315,262470,343303,159641,77638,23978,0,18,0]
["Oregon","2020-03-01",{"$f":"IF($B2902<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2902,'CMS monthly enrollment'!C:C,B2902,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2902,C2890:C2901,B2890:B2901))","v":879303},{"$f":"IF($B2902<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2902,'CMS monthly enrollment'!C:C,B2902,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2902,D2890:D2901,B2890:B2901))","v":129815},{"$f":"IFERROR(IF($B2902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2902,'TMSIS - elig group'!$H:$H,$B2902,'TMSIS - elig group'!$C:$C,E$1),E2901),0)","v":0.32498779202626293},{"$f":"IFERROR(IF($B2902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2902,'TMSIS - elig group'!$H:$H,$B2902,'TMSIS - elig group'!$C:$C,F$1),F2901),0)","v":2.2681262088902125E-3},{"$f":"IFERROR(IF($B2902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2902,'TMSIS - elig group'!$H:$H,$B2902,'TMSIS - elig group'!$C:$C,G$1),G2901),0)","v":0.582898408601633},{"$f":"IFERROR(IF($B2902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2902,'TMSIS - elig group'!$H:$H,$B2902,'TMSIS - elig group'!$C:$C,H$1),H2901),0)","v":8.9824616288595491E-2},{"$f":"IFERROR(IF($B2902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2902,'TMSIS - elig group'!$H:$H,$B2902,'TMSIS - elig group'!$C:$C,I$1),I2901),0)","v":0},{"$f":"IFERROR(IF($B2902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2902,'TMSIS - elig group'!$H:$H,$B2902,'TMSIS - elig group'!$C:$C,J$1),J2901),0)","v":0},{"$f":"IFERROR(IF($B2902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2902,'TMSIS - elig group'!$H:$H,$B2902,'TMSIS - elig group'!$C:$C,K$1),K2901),0)","v":2.1056874618344149E-5},true,129815,285763,1994,512544,78983,0,0,19,0]
["Oregon","2020-04-01",{"$f":"IF($B2903<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2903,'CMS monthly enrollment'!C:C,B2903,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2903,C2891:C2902,B2891:B2902))","v":899318},{"$f":"IF($B2903<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2903,'CMS monthly enrollment'!C:C,B2903,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2903,D2891:D2902,B2891:B2902))","v":130285},{"$f":"IFERROR(IF($B2903<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2903,'TMSIS - elig group'!$H:$H,$B2903,'TMSIS - elig group'!$C:$C,E$1),E2902),0)","v":0.32361408502514483},{"$f":"IFERROR(IF($B2903<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2903,'TMSIS - elig group'!$H:$H,$B2903,'TMSIS - elig group'!$C:$C,F$1),F2902),0)","v":2.3389144014375769E-3},{"$f":"IFERROR(IF($B2903<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2903,'TMSIS - elig group'!$H:$H,$B2903,'TMSIS - elig group'!$C:$C,G$1),G2902),0)","v":0.58521153012016203},{"$f":"IFERROR(IF($B2903<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2903,'TMSIS - elig group'!$H:$H,$B2903,'TMSIS - elig group'!$C:$C,H$1),H2902),0)","v":8.8814815616237067E-2},{"$f":"IFERROR(IF($B2903<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2903,'TMSIS - elig group'!$H:$H,$B2903,'TMSIS - elig group'!$C:$C,I$1),I2902),0)","v":0},{"$f":"IFERROR(IF($B2903<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2903,'TMSIS - elig group'!$H:$H,$B2903,'TMSIS - elig group'!$C:$C,J$1),J2902),0)","v":0},{"$f":"IFERROR(IF($B2903<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2903,'TMSIS - elig group'!$H:$H,$B2903,'TMSIS - elig group'!$C:$C,K$1),K2902),0)","v":2.0654837018582468E-5},true,130285,291032,2103,526291,79873,0,0,19,0]
["Oregon","2020-06-01",{"$f":"IF($B2905<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2905,'CMS monthly enrollment'!C:C,B2905,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2905,C2893:C2904,B2893:B2904))","v":925178},{"$f":"IF($B2905<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2905,'CMS monthly enrollment'!C:C,B2905,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2905,D2893:D2904,B2893:B2904))","v":130573},{"$f":"IFERROR(IF($B2905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2905,'TMSIS - elig group'!$H:$H,$B2905,'TMSIS - elig group'!$C:$C,E$1),E2904),0)","v":0.32225013720699242},{"$f":"IFERROR(IF($B2905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2905,'TMSIS - elig group'!$H:$H,$B2905,'TMSIS - elig group'!$C:$C,F$1),F2904),0)","v":2.67038809704198E-3},{"$f":"IFERROR(IF($B2905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2905,'TMSIS - elig group'!$H:$H,$B2905,'TMSIS - elig group'!$C:$C,G$1),G2904),0)","v":0.58712236948095053},{"$f":"IFERROR(IF($B2905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2905,'TMSIS - elig group'!$H:$H,$B2905,'TMSIS - elig group'!$C:$C,H$1),H2904),0)","v":8.7937948915897138E-2},{"$f":"IFERROR(IF($B2905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2905,'TMSIS - elig group'!$H:$H,$B2905,'TMSIS - elig group'!$C:$C,I$1),I2904),0)","v":0},{"$f":"IFERROR(IF($B2905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2905,'TMSIS - elig group'!$H:$H,$B2905,'TMSIS - elig group'!$C:$C,J$1),J2904),0)","v":0},{"$f":"IFERROR(IF($B2905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2905,'TMSIS - elig group'!$H:$H,$B2905,'TMSIS - elig group'!$C:$C,K$1),K2904),0)","v":1.9156299117948208E-5},true,130573,298139,2471,543193,81358,0,0,18,0]
["Oregon","2020-09-01",{"$f":"IF($B2908<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2908,'CMS monthly enrollment'!C:C,B2908,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2908,C2896:C2907,B2896:B2907))","v":962464},{"$f":"IF($B2908<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2908,'CMS monthly enrollment'!C:C,B2908,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2908,D2896:D2907,B2896:B2907))","v":134027},{"$f":"IFERROR(IF($B2908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2908,'TMSIS - elig group'!$H:$H,$B2908,'TMSIS - elig group'!$C:$C,E$1),E2907),0)","v":0.31820082542630562},{"$f":"IFERROR(IF($B2908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2908,'TMSIS - elig group'!$H:$H,$B2908,'TMSIS - elig group'!$C:$C,F$1),F2907),0)","v":3.3646599016540833E-3},{"$f":"IFERROR(IF($B2908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2908,'TMSIS - elig group'!$H:$H,$B2908,'TMSIS - elig group'!$C:$C,G$1),G2907),0)","v":0.59113243652146785},{"$f":"IFERROR(IF($B2908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2908,'TMSIS - elig group'!$H:$H,$B2908,'TMSIS - elig group'!$C:$C,H$1),H2907),0)","v":8.7010381983515475E-2},{"$f":"IFERROR(IF($B2908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2908,'TMSIS - elig group'!$H:$H,$B2908,'TMSIS - elig group'!$C:$C,I$1),I2907),0)","v":2.7508056260436677E-4},{"$f":"IFERROR(IF($B2908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2908,'TMSIS - elig group'!$H:$H,$B2908,'TMSIS - elig group'!$C:$C,J$1),J2907),0)","v":0},{"$f":"IFERROR(IF($B2908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2908,'TMSIS - elig group'!$H:$H,$B2908,'TMSIS - elig group'!$C:$C,K$1),K2907),0)","v":1.6615604452612758E-5},true,134027,306257,3238,568944,83744,265,0,16,0]
["Oregon","2021-01-01",{"$f":"IF($B2912<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2912,'CMS monthly enrollment'!C:C,B2912,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2912,C2900:C2911,B2900:B2911))","v":1019624},{"$f":"IF($B2912<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2912,'CMS monthly enrollment'!C:C,B2912,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2912,D2900:D2911,B2900:B2911))","v":141027},{"$f":"IFERROR(IF($B2912<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2912,'TMSIS - elig group'!$H:$H,$B2912,'TMSIS - elig group'!$C:$C,E$1),E2911),0)","v":0.31040269049732472},{"$f":"IFERROR(IF($B2912<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2912,'TMSIS - elig group'!$H:$H,$B2912,'TMSIS - elig group'!$C:$C,F$1),F2911),0)","v":4.2649050651936355E-3},{"$f":"IFERROR(IF($B2912<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2912,'TMSIS - elig group'!$H:$H,$B2912,'TMSIS - elig group'!$C:$C,G$1),G2911),0)","v":0.59764192479480005},{"$f":"IFERROR(IF($B2912<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2912,'TMSIS - elig group'!$H:$H,$B2912,'TMSIS - elig group'!$C:$C,H$1),H2911),0)","v":8.5550070197649708E-2},{"$f":"IFERROR(IF($B2912<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2912,'TMSIS - elig group'!$H:$H,$B2912,'TMSIS - elig group'!$C:$C,I$1),I2911),0)","v":2.1253797215434289E-3},{"$f":"IFERROR(IF($B2912<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2912,'TMSIS - elig group'!$H:$H,$B2912,'TMSIS - elig group'!$C:$C,J$1),J2911),0)","v":0},{"$f":"IFERROR(IF($B2912<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2912,'TMSIS - elig group'!$H:$H,$B2912,'TMSIS - elig group'!$C:$C,K$1),K2911),0)","v":1.5029723488451868E-5},true,141027,316494,4349,609370,87229,2167,0,15,0]
["Oregon","2021-03-01",{"$f":"IF($B2914<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2914,'CMS monthly enrollment'!C:C,B2914,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2914,C2902:C2913,B2902:B2913))","v":1036775},{"$f":"IF($B2914<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2914,'CMS monthly enrollment'!C:C,B2914,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2914,D2902:D2913,B2902:B2913))","v":146121},{"$f":"IFERROR(IF($B2914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2914,'TMSIS - elig group'!$H:$H,$B2914,'TMSIS - elig group'!$C:$C,E$1),E2913),0)","v":0.31040269049732472},{"$f":"IFERROR(IF($B2914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2914,'TMSIS - elig group'!$H:$H,$B2914,'TMSIS - elig group'!$C:$C,F$1),F2913),0)","v":4.2649050651936355E-3},{"$f":"IFERROR(IF($B2914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2914,'TMSIS - elig group'!$H:$H,$B2914,'TMSIS - elig group'!$C:$C,G$1),G2913),0)","v":0.59764192479480005},{"$f":"IFERROR(IF($B2914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2914,'TMSIS - elig group'!$H:$H,$B2914,'TMSIS - elig group'!$C:$C,H$1),H2913),0)","v":8.5550070197649708E-2},{"$f":"IFERROR(IF($B2914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2914,'TMSIS - elig group'!$H:$H,$B2914,'TMSIS - elig group'!$C:$C,I$1),I2913),0)","v":2.1253797215434289E-3},{"$f":"IFERROR(IF($B2914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2914,'TMSIS - elig group'!$H:$H,$B2914,'TMSIS - elig group'!$C:$C,J$1),J2913),0)","v":0},{"$f":"IFERROR(IF($B2914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2914,'TMSIS - elig group'!$H:$H,$B2914,'TMSIS - elig group'!$C:$C,K$1),K2913),0)","v":1.5029723488451868E-5},true,146121,321818,4422,619620,88696,2204,0,16,0]
["Oregon","2021-07-01",{"$f":"IF($B2918<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2918,'CMS monthly enrollment'!C:C,B2918,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2918,C2906:C2917,B2906:B2917))","v":1061698},{"$f":"IF($B2918<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2918,'CMS monthly enrollment'!C:C,B2918,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2918,D2906:D2917,B2906:B2917))","v":157573},{"$f":"IFERROR(IF($B2918<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2918,'TMSIS - elig group'!$H:$H,$B2918,'TMSIS - elig group'!$C:$C,E$1),E2917),0)","v":0.31040269049732472},{"$f":"IFERROR(IF($B2918<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2918,'TMSIS - elig group'!$H:$H,$B2918,'TMSIS - elig group'!$C:$C,F$1),F2917),0)","v":4.2649050651936355E-3},{"$f":"IFERROR(IF($B2918<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2918,'TMSIS - elig group'!$H:$H,$B2918,'TMSIS - elig group'!$C:$C,G$1),G2917),0)","v":0.59764192479480005},{"$f":"IFERROR(IF($B2918<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2918,'TMSIS - elig group'!$H:$H,$B2918,'TMSIS - elig group'!$C:$C,H$1),H2917),0)","v":8.5550070197649708E-2},{"$f":"IFERROR(IF($B2918<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2918,'TMSIS - elig group'!$H:$H,$B2918,'TMSIS - elig group'!$C:$C,I$1),I2917),0)","v":2.1253797215434289E-3},{"$f":"IFERROR(IF($B2918<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2918,'TMSIS - elig group'!$H:$H,$B2918,'TMSIS - elig group'!$C:$C,J$1),J2917),0)","v":0},{"$f":"IFERROR(IF($B2918<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2918,'TMSIS - elig group'!$H:$H,$B2918,'TMSIS - elig group'!$C:$C,K$1),K2917),0)","v":1.5029723488451868E-5},true,157573,329554,4528,634515,90828,2257,0,16,0]
["Oregon","2021-10-01",{"$f":"IF($B2921<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2921,'CMS monthly enrollment'!C:C,B2921,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2921,C2909:C2920,B2909:B2920))","v":1081170},{"$f":"IF($B2921<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2921,'CMS monthly enrollment'!C:C,B2921,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2921,D2909:D2920,B2909:B2920))","v":165250},{"$f":"IFERROR(IF($B2921<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2921,'TMSIS - elig group'!$H:$H,$B2921,'TMSIS - elig group'!$C:$C,E$1),E2920),0)","v":0.31040269049732472},{"$f":"IFERROR(IF($B2921<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2921,'TMSIS - elig group'!$H:$H,$B2921,'TMSIS - elig group'!$C:$C,F$1),F2920),0)","v":4.2649050651936355E-3},{"$f":"IFERROR(IF($B2921<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2921,'TMSIS - elig group'!$H:$H,$B2921,'TMSIS - elig group'!$C:$C,G$1),G2920),0)","v":0.59764192479480005},{"$f":"IFERROR(IF($B2921<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2921,'TMSIS - elig group'!$H:$H,$B2921,'TMSIS - elig group'!$C:$C,H$1),H2920),0)","v":8.5550070197649708E-2},{"$f":"IFERROR(IF($B2921<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2921,'TMSIS - elig group'!$H:$H,$B2921,'TMSIS - elig group'!$C:$C,I$1),I2920),0)","v":2.1253797215434289E-3},{"$f":"IFERROR(IF($B2921<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2921,'TMSIS - elig group'!$H:$H,$B2921,'TMSIS - elig group'!$C:$C,J$1),J2920),0)","v":0},{"$f":"IFERROR(IF($B2921<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2921,'TMSIS - elig group'!$H:$H,$B2921,'TMSIS - elig group'!$C:$C,K$1),K2920),0)","v":1.5029723488451868E-5},true,165250,335598,4611,646153,92494,2298,0,16,0]
["Oregon","2021-12-01",{"$f":"IF($B2923<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2923,'CMS monthly enrollment'!C:C,B2923,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2923,C2911:C2922,B2911:B2922))","v":1096847},{"$f":"IF($B2923<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2923,'CMS monthly enrollment'!C:C,B2923,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2923,D2911:D2922,B2911:B2922))","v":171247},{"$f":"IFERROR(IF($B2923<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2923,'TMSIS - elig group'!$H:$H,$B2923,'TMSIS - elig group'!$C:$C,E$1),E2922),0)","v":0.31040269049732472},{"$f":"IFERROR(IF($B2923<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2923,'TMSIS - elig group'!$H:$H,$B2923,'TMSIS - elig group'!$C:$C,F$1),F2922),0)","v":4.2649050651936355E-3},{"$f":"IFERROR(IF($B2923<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2923,'TMSIS - elig group'!$H:$H,$B2923,'TMSIS - elig group'!$C:$C,G$1),G2922),0)","v":0.59764192479480005},{"$f":"IFERROR(IF($B2923<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2923,'TMSIS - elig group'!$H:$H,$B2923,'TMSIS - elig group'!$C:$C,H$1),H2922),0)","v":8.5550070197649708E-2},{"$f":"IFERROR(IF($B2923<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2923,'TMSIS - elig group'!$H:$H,$B2923,'TMSIS - elig group'!$C:$C,I$1),I2922),0)","v":2.1253797215434289E-3},{"$f":"IFERROR(IF($B2923<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2923,'TMSIS - elig group'!$H:$H,$B2923,'TMSIS - elig group'!$C:$C,J$1),J2922),0)","v":0},{"$f":"IFERROR(IF($B2923<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2923,'TMSIS - elig group'!$H:$H,$B2923,'TMSIS - elig group'!$C:$C,K$1),K2922),0)","v":1.5029723488451868E-5},true,171247,340464,4678,655522,93835,2331,0,16,0]
["Oregon","2022-01-01",{"$f":"IF($B2924<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2924,'CMS monthly enrollment'!C:C,B2924,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2924,C2912:C2923,B2912:B2923))","v":1105455},{"$f":"IF($B2924<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2924,'CMS monthly enrollment'!C:C,B2924,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2924,D2912:D2923,B2912:B2923))","v":173154},{"$f":"IFERROR(IF($B2924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2924,'TMSIS - elig group'!$H:$H,$B2924,'TMSIS - elig group'!$C:$C,E$1),E2923),0)","v":0.31040269049732472},{"$f":"IFERROR(IF($B2924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2924,'TMSIS - elig group'!$H:$H,$B2924,'TMSIS - elig group'!$C:$C,F$1),F2923),0)","v":4.2649050651936355E-3},{"$f":"IFERROR(IF($B2924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2924,'TMSIS - elig group'!$H:$H,$B2924,'TMSIS - elig group'!$C:$C,G$1),G2923),0)","v":0.59764192479480005},{"$f":"IFERROR(IF($B2924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2924,'TMSIS - elig group'!$H:$H,$B2924,'TMSIS - elig group'!$C:$C,H$1),H2923),0)","v":8.5550070197649708E-2},{"$f":"IFERROR(IF($B2924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2924,'TMSIS - elig group'!$H:$H,$B2924,'TMSIS - elig group'!$C:$C,I$1),I2923),0)","v":2.1253797215434289E-3},{"$f":"IFERROR(IF($B2924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2924,'TMSIS - elig group'!$H:$H,$B2924,'TMSIS - elig group'!$C:$C,J$1),J2923),0)","v":0},{"$f":"IFERROR(IF($B2924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2924,'TMSIS - elig group'!$H:$H,$B2924,'TMSIS - elig group'!$C:$C,K$1),K2923),0)","v":1.5029723488451868E-5},true,173154,343136,4715,660666,94572,2350,0,17,0]
["Oregon","2022-04-01",{"$f":"IF($B2927<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2927,'CMS monthly enrollment'!C:C,B2927,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2927,C2915:C2926,B2915:B2926))","v":1124324},{"$f":"IF($B2927<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2927,'CMS monthly enrollment'!C:C,B2927,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2927,D2915:D2926,B2915:B2926))","v":172995},{"$f":"IFERROR(IF($B2927<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2927,'TMSIS - elig group'!$H:$H,$B2927,'TMSIS - elig group'!$C:$C,E$1),E2926),0)","v":0.31040269049732472},{"$f":"IFERROR(IF($B2927<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2927,'TMSIS - elig group'!$H:$H,$B2927,'TMSIS - elig group'!$C:$C,F$1),F2926),0)","v":4.2649050651936355E-3},{"$f":"IFERROR(IF($B2927<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2927,'TMSIS - elig group'!$H:$H,$B2927,'TMSIS - elig group'!$C:$C,G$1),G2926),0)","v":0.59764192479480005},{"$f":"IFERROR(IF($B2927<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2927,'TMSIS - elig group'!$H:$H,$B2927,'TMSIS - elig group'!$C:$C,H$1),H2926),0)","v":8.5550070197649708E-2},{"$f":"IFERROR(IF($B2927<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2927,'TMSIS - elig group'!$H:$H,$B2927,'TMSIS - elig group'!$C:$C,I$1),I2926),0)","v":2.1253797215434289E-3},{"$f":"IFERROR(IF($B2927<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2927,'TMSIS - elig group'!$H:$H,$B2927,'TMSIS - elig group'!$C:$C,J$1),J2926),0)","v":0},{"$f":"IFERROR(IF($B2927<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2927,'TMSIS - elig group'!$H:$H,$B2927,'TMSIS - elig group'!$C:$C,K$1),K2926),0)","v":1.5029723488451868E-5},true,172995,348993,4795,671943,96186,2390,0,17,0]
["Oregon","2022-08-01",{"$f":"IF($B2931<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2931,'CMS monthly enrollment'!C:C,B2931,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2931,C2919:C2930,B2919:B2930))","v":1163965},{"$f":"IF($B2931<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2931,'CMS monthly enrollment'!C:C,B2931,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2931,D2919:D2930,B2919:B2930))","v":179064},{"$f":"IFERROR(IF($B2931<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2931,'TMSIS - elig group'!$H:$H,$B2931,'TMSIS - elig group'!$C:$C,E$1),E2930),0)","v":0.31040269049732472},{"$f":"IFERROR(IF($B2931<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2931,'TMSIS - elig group'!$H:$H,$B2931,'TMSIS - elig group'!$C:$C,F$1),F2930),0)","v":4.2649050651936355E-3},{"$f":"IFERROR(IF($B2931<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2931,'TMSIS - elig group'!$H:$H,$B2931,'TMSIS - elig group'!$C:$C,G$1),G2930),0)","v":0.59764192479480005},{"$f":"IFERROR(IF($B2931<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2931,'TMSIS - elig group'!$H:$H,$B2931,'TMSIS - elig group'!$C:$C,H$1),H2930),0)","v":8.5550070197649708E-2},{"$f":"IFERROR(IF($B2931<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2931,'TMSIS - elig group'!$H:$H,$B2931,'TMSIS - elig group'!$C:$C,I$1),I2930),0)","v":2.1253797215434289E-3},{"$f":"IFERROR(IF($B2931<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2931,'TMSIS - elig group'!$H:$H,$B2931,'TMSIS - elig group'!$C:$C,J$1),J2930),0)","v":0},{"$f":"IFERROR(IF($B2931<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2931,'TMSIS - elig group'!$H:$H,$B2931,'TMSIS - elig group'!$C:$C,K$1),K2930),0)","v":1.5029723488451868E-5},true,179064,361298,4964,695634,99577,2474,0,17,0]
["Oregon","2022-11-01",{"$f":"IF($B2934<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2934,'CMS monthly enrollment'!C:C,B2934,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2934,C2922:C2933,B2922:B2933))","v":1184752},{"$f":"IF($B2934<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2934,'CMS monthly enrollment'!C:C,B2934,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2934,D2922:D2933,B2922:B2933))","v":184045},{"$f":"IFERROR(IF($B2934<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2934,'TMSIS - elig group'!$H:$H,$B2934,'TMSIS - elig group'!$C:$C,E$1),E2933),0)","v":0.31040269049732472},{"$f":"IFERROR(IF($B2934<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2934,'TMSIS - elig group'!$H:$H,$B2934,'TMSIS - elig group'!$C:$C,F$1),F2933),0)","v":4.2649050651936355E-3},{"$f":"IFERROR(IF($B2934<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2934,'TMSIS - elig group'!$H:$H,$B2934,'TMSIS - elig group'!$C:$C,G$1),G2933),0)","v":0.59764192479480005},{"$f":"IFERROR(IF($B2934<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2934,'TMSIS - elig group'!$H:$H,$B2934,'TMSIS - elig group'!$C:$C,H$1),H2933),0)","v":8.5550070197649708E-2},{"$f":"IFERROR(IF($B2934<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2934,'TMSIS - elig group'!$H:$H,$B2934,'TMSIS - elig group'!$C:$C,I$1),I2933),0)","v":2.1253797215434289E-3},{"$f":"IFERROR(IF($B2934<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2934,'TMSIS - elig group'!$H:$H,$B2934,'TMSIS - elig group'!$C:$C,J$1),J2933),0)","v":0},{"$f":"IFERROR(IF($B2934<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2934,'TMSIS - elig group'!$H:$H,$B2934,'TMSIS - elig group'!$C:$C,K$1),K2933),0)","v":1.5029723488451868E-5},true,184045,367750,5053,708057,101356,2518,0,18,0]
["Oregon","2023-01-01",{"$f":"IF($B2936<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2936,'CMS monthly enrollment'!C:C,B2936,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2936,C2924:C2935,B2924:B2935))","v":1197744},{"$f":"IF($B2936<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2936,'CMS monthly enrollment'!C:C,B2936,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2936,D2924:D2935,B2924:B2935))","v":190013},{"$f":"IFERROR(IF($B2936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2936,'TMSIS - elig group'!$H:$H,$B2936,'TMSIS - elig group'!$C:$C,E$1),E2935),0)","v":0.31040269049732472},{"$f":"IFERROR(IF($B2936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2936,'TMSIS - elig group'!$H:$H,$B2936,'TMSIS - elig group'!$C:$C,F$1),F2935),0)","v":4.2649050651936355E-3},{"$f":"IFERROR(IF($B2936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2936,'TMSIS - elig group'!$H:$H,$B2936,'TMSIS - elig group'!$C:$C,G$1),G2935),0)","v":0.59764192479480005},{"$f":"IFERROR(IF($B2936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2936,'TMSIS - elig group'!$H:$H,$B2936,'TMSIS - elig group'!$C:$C,H$1),H2935),0)","v":8.5550070197649708E-2},{"$f":"IFERROR(IF($B2936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2936,'TMSIS - elig group'!$H:$H,$B2936,'TMSIS - elig group'!$C:$C,I$1),I2935),0)","v":2.1253797215434289E-3},{"$f":"IFERROR(IF($B2936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2936,'TMSIS - elig group'!$H:$H,$B2936,'TMSIS - elig group'!$C:$C,J$1),J2935),0)","v":0},{"$f":"IFERROR(IF($B2936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2936,'TMSIS - elig group'!$H:$H,$B2936,'TMSIS - elig group'!$C:$C,K$1),K2935),0)","v":1.5029723488451868E-5},true,190013,371783,5108,715822,102467,2546,0,18,0]
["Oregon","2023-05-01",{"$f":"IF($B2940<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2940,'CMS monthly enrollment'!C:C,B2940,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2940,C2928:C2939,B2928:B2939))","v":1235785.9805408921},{"$f":"IF($B2940<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2940,'CMS monthly enrollment'!C:C,B2940,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2940,D2928:D2939,B2928:B2939))","v":194830.25879634824},{"$f":"IFERROR(IF($B2940<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2940,'TMSIS - elig group'!$H:$H,$B2940,'TMSIS - elig group'!$C:$C,E$1),E2939),0)","v":0.31040269049732472},{"$f":"IFERROR(IF($B2940<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2940,'TMSIS - elig group'!$H:$H,$B2940,'TMSIS - elig group'!$C:$C,F$1),F2939),0)","v":4.2649050651936355E-3},{"$f":"IFERROR(IF($B2940<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2940,'TMSIS - elig group'!$H:$H,$B2940,'TMSIS - elig group'!$C:$C,G$1),G2939),0)","v":0.59764192479480005},{"$f":"IFERROR(IF($B2940<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2940,'TMSIS - elig group'!$H:$H,$B2940,'TMSIS - elig group'!$C:$C,H$1),H2939),0)","v":8.5550070197649708E-2},{"$f":"IFERROR(IF($B2940<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2940,'TMSIS - elig group'!$H:$H,$B2940,'TMSIS - elig group'!$C:$C,I$1),I2939),0)","v":2.1253797215434289E-3},{"$f":"IFERROR(IF($B2940<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2940,'TMSIS - elig group'!$H:$H,$B2940,'TMSIS - elig group'!$C:$C,J$1),J2939),0)","v":0},{"$f":"IFERROR(IF($B2940<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2940,'TMSIS - elig group'!$H:$H,$B2940,'TMSIS - elig group'!$C:$C,K$1),K2939),0)","v":1.5029723488451868E-5},true,194830.25879634824,383591,5271,738558,105722,2627,0,19,0]
["Oregon","2023-08-01",{"$f":"IF($B2943<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2943,'CMS monthly enrollment'!C:C,B2943,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2943,C2931:C2942,B2931:B2942))","v":1258524.9001527522},{"$f":"IF($B2943<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2943,'CMS monthly enrollment'!C:C,B2943,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2943,D2931:D2942,B2931:B2942))","v":200734.55936162919},{"$f":"IFERROR(IF($B2943<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2943,'TMSIS - elig group'!$H:$H,$B2943,'TMSIS - elig group'!$C:$C,E$1),E2942),0)","v":0.31040269049732472},{"$f":"IFERROR(IF($B2943<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2943,'TMSIS - elig group'!$H:$H,$B2943,'TMSIS - elig group'!$C:$C,F$1),F2942),0)","v":4.2649050651936355E-3},{"$f":"IFERROR(IF($B2943<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2943,'TMSIS - elig group'!$H:$H,$B2943,'TMSIS - elig group'!$C:$C,G$1),G2942),0)","v":0.59764192479480005},{"$f":"IFERROR(IF($B2943<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2943,'TMSIS - elig group'!$H:$H,$B2943,'TMSIS - elig group'!$C:$C,H$1),H2942),0)","v":8.5550070197649708E-2},{"$f":"IFERROR(IF($B2943<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2943,'TMSIS - elig group'!$H:$H,$B2943,'TMSIS - elig group'!$C:$C,I$1),I2942),0)","v":2.1253797215434289E-3},{"$f":"IFERROR(IF($B2943<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2943,'TMSIS - elig group'!$H:$H,$B2943,'TMSIS - elig group'!$C:$C,J$1),J2942),0)","v":0},{"$f":"IFERROR(IF($B2943<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2943,'TMSIS - elig group'!$H:$H,$B2943,'TMSIS - elig group'!$C:$C,K$1),K2942),0)","v":1.5029723488451868E-5},true,200734.55936162919,390650,5367,752147,107667,2675,0,19,0]
["Oregon","2023-10-01",{"$f":"IF($B2945<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2945,'CMS monthly enrollment'!C:C,B2945,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2945,C2933:C2944,B2933:B2944))","v":1275670.7193879876},{"$f":"IF($B2945<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2945,'CMS monthly enrollment'!C:C,B2945,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2945,D2933:D2944,B2933:B2944))","v":204495.74208069732},{"$f":"IFERROR(IF($B2945<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2945,'TMSIS - elig group'!$H:$H,$B2945,'TMSIS - elig group'!$C:$C,E$1),E2944),0)","v":0.31040269049732472},{"$f":"IFERROR(IF($B2945<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2945,'TMSIS - elig group'!$H:$H,$B2945,'TMSIS - elig group'!$C:$C,F$1),F2944),0)","v":4.2649050651936355E-3},{"$f":"IFERROR(IF($B2945<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2945,'TMSIS - elig group'!$H:$H,$B2945,'TMSIS - elig group'!$C:$C,G$1),G2944),0)","v":0.59764192479480005},{"$f":"IFERROR(IF($B2945<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2945,'TMSIS - elig group'!$H:$H,$B2945,'TMSIS - elig group'!$C:$C,H$1),H2944),0)","v":8.5550070197649708E-2},{"$f":"IFERROR(IF($B2945<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2945,'TMSIS - elig group'!$H:$H,$B2945,'TMSIS - elig group'!$C:$C,I$1),I2944),0)","v":2.1253797215434289E-3},{"$f":"IFERROR(IF($B2945<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2945,'TMSIS - elig group'!$H:$H,$B2945,'TMSIS - elig group'!$C:$C,J$1),J2944),0)","v":0},{"$f":"IFERROR(IF($B2945<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2945,'TMSIS - elig group'!$H:$H,$B2945,'TMSIS - elig group'!$C:$C,K$1),K2944),0)","v":1.5029723488451868E-5},true,204495.74208069732,395972,5441,762394,109134,2711,0,19,0]
["Oregon","2023-11-01",{"$f":"IF($B2946<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2946,'CMS monthly enrollment'!C:C,B2946,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2946,C2934:C2945,B2934:B2945))","v":1284482.1938005313},{"$f":"IF($B2946<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2946,'CMS monthly enrollment'!C:C,B2946,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2946,D2934:D2945,B2934:B2945))","v":205954.14032814},{"$f":"IFERROR(IF($B2946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2946,'TMSIS - elig group'!$H:$H,$B2946,'TMSIS - elig group'!$C:$C,E$1),E2945),0)","v":0.31040269049732472},{"$f":"IFERROR(IF($B2946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2946,'TMSIS - elig group'!$H:$H,$B2946,'TMSIS - elig group'!$C:$C,F$1),F2945),0)","v":4.2649050651936355E-3},{"$f":"IFERROR(IF($B2946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2946,'TMSIS - elig group'!$H:$H,$B2946,'TMSIS - elig group'!$C:$C,G$1),G2945),0)","v":0.59764192479480005},{"$f":"IFERROR(IF($B2946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2946,'TMSIS - elig group'!$H:$H,$B2946,'TMSIS - elig group'!$C:$C,H$1),H2945),0)","v":8.5550070197649708E-2},{"$f":"IFERROR(IF($B2946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2946,'TMSIS - elig group'!$H:$H,$B2946,'TMSIS - elig group'!$C:$C,I$1),I2945),0)","v":2.1253797215434289E-3},{"$f":"IFERROR(IF($B2946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2946,'TMSIS - elig group'!$H:$H,$B2946,'TMSIS - elig group'!$C:$C,J$1),J2945),0)","v":0},{"$f":"IFERROR(IF($B2946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2946,'TMSIS - elig group'!$H:$H,$B2946,'TMSIS - elig group'!$C:$C,K$1),K2945),0)","v":1.5029723488451868E-5},true,205954.14032814,398707,5478,767660,109888,2730,0,19,0]
["Oregon","2024-02-01",{"$f":"IF($B2949<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2949,'CMS monthly enrollment'!C:C,B2949,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2949,C2937:C2948,B2937:B2948))","v":1308972.5235233307},{"$f":"IF($B2949<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2949,'CMS monthly enrollment'!C:C,B2949,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2949,D2937:D2948,B2937:B2948))","v":211826.95689943992},{"$f":"IFERROR(IF($B2949<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2949,'TMSIS - elig group'!$H:$H,$B2949,'TMSIS - elig group'!$C:$C,E$1),E2948),0)","v":0.31040269049732472},{"$f":"IFERROR(IF($B2949<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2949,'TMSIS - elig group'!$H:$H,$B2949,'TMSIS - elig group'!$C:$C,F$1),F2948),0)","v":4.2649050651936355E-3},{"$f":"IFERROR(IF($B2949<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2949,'TMSIS - elig group'!$H:$H,$B2949,'TMSIS - elig group'!$C:$C,G$1),G2948),0)","v":0.59764192479480005},{"$f":"IFERROR(IF($B2949<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2949,'TMSIS - elig group'!$H:$H,$B2949,'TMSIS - elig group'!$C:$C,H$1),H2948),0)","v":8.5550070197649708E-2},{"$f":"IFERROR(IF($B2949<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2949,'TMSIS - elig group'!$H:$H,$B2949,'TMSIS - elig group'!$C:$C,I$1),I2948),0)","v":2.1253797215434289E-3},{"$f":"IFERROR(IF($B2949<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2949,'TMSIS - elig group'!$H:$H,$B2949,'TMSIS - elig group'!$C:$C,J$1),J2948),0)","v":0},{"$f":"IFERROR(IF($B2949<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2949,'TMSIS - elig group'!$H:$H,$B2949,'TMSIS - elig group'!$C:$C,K$1),K2948),0)","v":1.5029723488451868E-5},true,211826.95689943992,406309,5583,782297,111983,2782,0,20,0]
["Oregon","2024-05-01",{"$f":"IF($B2952<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2952,'CMS monthly enrollment'!C:C,B2952,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2952,C2940:C2951,B2940:B2951))","v":1333194.8709165119},{"$f":"IF($B2952<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2952,'CMS monthly enrollment'!C:C,B2952,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2952,D2940:D2951,B2940:B2951))","v":217134.49003435438},{"$f":"IFERROR(IF($B2952<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2952,'TMSIS - elig group'!$H:$H,$B2952,'TMSIS - elig group'!$C:$C,E$1),E2951),0)","v":0.31040269049732472},{"$f":"IFERROR(IF($B2952<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2952,'TMSIS - elig group'!$H:$H,$B2952,'TMSIS - elig group'!$C:$C,F$1),F2951),0)","v":4.2649050651936355E-3},{"$f":"IFERROR(IF($B2952<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2952,'TMSIS - elig group'!$H:$H,$B2952,'TMSIS - elig group'!$C:$C,G$1),G2951),0)","v":0.59764192479480005},{"$f":"IFERROR(IF($B2952<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2952,'TMSIS - elig group'!$H:$H,$B2952,'TMSIS - elig group'!$C:$C,H$1),H2951),0)","v":8.5550070197649708E-2},{"$f":"IFERROR(IF($B2952<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2952,'TMSIS - elig group'!$H:$H,$B2952,'TMSIS - elig group'!$C:$C,I$1),I2951),0)","v":2.1253797215434289E-3},{"$f":"IFERROR(IF($B2952<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2952,'TMSIS - elig group'!$H:$H,$B2952,'TMSIS - elig group'!$C:$C,J$1),J2951),0)","v":0},{"$f":"IFERROR(IF($B2952<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2952,'TMSIS - elig group'!$H:$H,$B2952,'TMSIS - elig group'!$C:$C,K$1),K2951),0)","v":1.5029723488451868E-5},true,217134.49003435438,413827,5686,796773,114055,2834,0,20,0]
["Oregon","2024-08-01",{"$f":"IF($B2955<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2955,'CMS monthly enrollment'!C:C,B2955,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2955,C2943:C2954,B2943:B2954))","v":1358442.9808718134},{"$f":"IF($B2955<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2955,'CMS monthly enrollment'!C:C,B2955,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2955,D2943:D2954,B2943:B2954))","v":222583.94248755509},{"$f":"IFERROR(IF($B2955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2955,'TMSIS - elig group'!$H:$H,$B2955,'TMSIS - elig group'!$C:$C,E$1),E2954),0)","v":0.31040269049732472},{"$f":"IFERROR(IF($B2955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2955,'TMSIS - elig group'!$H:$H,$B2955,'TMSIS - elig group'!$C:$C,F$1),F2954),0)","v":4.2649050651936355E-3},{"$f":"IFERROR(IF($B2955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2955,'TMSIS - elig group'!$H:$H,$B2955,'TMSIS - elig group'!$C:$C,G$1),G2954),0)","v":0.59764192479480005},{"$f":"IFERROR(IF($B2955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2955,'TMSIS - elig group'!$H:$H,$B2955,'TMSIS - elig group'!$C:$C,H$1),H2954),0)","v":8.5550070197649708E-2},{"$f":"IFERROR(IF($B2955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2955,'TMSIS - elig group'!$H:$H,$B2955,'TMSIS - elig group'!$C:$C,I$1),I2954),0)","v":2.1253797215434289E-3},{"$f":"IFERROR(IF($B2955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2955,'TMSIS - elig group'!$H:$H,$B2955,'TMSIS - elig group'!$C:$C,J$1),J2954),0)","v":0},{"$f":"IFERROR(IF($B2955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2955,'TMSIS - elig group'!$H:$H,$B2955,'TMSIS - elig group'!$C:$C,K$1),K2954),0)","v":1.5029723488451868E-5},true,222583.94248755509,421664,5794,811862,116215,2887,0,20,0]
["Oregon","2024-11-01",{"$f":"IF($B2958<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2958,'CMS monthly enrollment'!C:C,B2958,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2958,C2946:C2957,B2946:B2957))","v":1383078.9750750735},{"$f":"IF($B2958<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2958,'CMS monthly enrollment'!C:C,B2958,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2958,D2946:D2957,B2946:B2957))","v":228242.44184755348},{"$f":"IFERROR(IF($B2958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2958,'TMSIS - elig group'!$H:$H,$B2958,'TMSIS - elig group'!$C:$C,E$1),E2957),0)","v":0.31040269049732472},{"$f":"IFERROR(IF($B2958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2958,'TMSIS - elig group'!$H:$H,$B2958,'TMSIS - elig group'!$C:$C,F$1),F2957),0)","v":4.2649050651936355E-3},{"$f":"IFERROR(IF($B2958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2958,'TMSIS - elig group'!$H:$H,$B2958,'TMSIS - elig group'!$C:$C,G$1),G2957),0)","v":0.59764192479480005},{"$f":"IFERROR(IF($B2958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2958,'TMSIS - elig group'!$H:$H,$B2958,'TMSIS - elig group'!$C:$C,H$1),H2957),0)","v":8.5550070197649708E-2},{"$f":"IFERROR(IF($B2958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2958,'TMSIS - elig group'!$H:$H,$B2958,'TMSIS - elig group'!$C:$C,I$1),I2957),0)","v":2.1253797215434289E-3},{"$f":"IFERROR(IF($B2958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2958,'TMSIS - elig group'!$H:$H,$B2958,'TMSIS - elig group'!$C:$C,J$1),J2957),0)","v":0},{"$f":"IFERROR(IF($B2958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2958,'TMSIS - elig group'!$H:$H,$B2958,'TMSIS - elig group'!$C:$C,K$1),K2957),0)","v":1.5029723488451868E-5},true,228242.44184755348,429311,5899,826586,118323,2940,0,21,0]
["Oregon","2025-03-01",{"$f":"IF($B2962<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2962,'CMS monthly enrollment'!C:C,B2962,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2962,C2950:C2961,B2950:B2961))","v":1415682.991143791},{"$f":"IF($B2962<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2962,'CMS monthly enrollment'!C:C,B2962,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2962,D2950:D2961,B2950:B2961))","v":235400.10968494182},{"$f":"IFERROR(IF($B2962<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2962,'TMSIS - elig group'!$H:$H,$B2962,'TMSIS - elig group'!$C:$C,E$1),E2961),0)","v":0.31040269049732472},{"$f":"IFERROR(IF($B2962<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2962,'TMSIS - elig group'!$H:$H,$B2962,'TMSIS - elig group'!$C:$C,F$1),F2961),0)","v":4.2649050651936355E-3},{"$f":"IFERROR(IF($B2962<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2962,'TMSIS - elig group'!$H:$H,$B2962,'TMSIS - elig group'!$C:$C,G$1),G2961),0)","v":0.59764192479480005},{"$f":"IFERROR(IF($B2962<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2962,'TMSIS - elig group'!$H:$H,$B2962,'TMSIS - elig group'!$C:$C,H$1),H2961),0)","v":8.5550070197649708E-2},{"$f":"IFERROR(IF($B2962<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2962,'TMSIS - elig group'!$H:$H,$B2962,'TMSIS - elig group'!$C:$C,I$1),I2961),0)","v":2.1253797215434289E-3},{"$f":"IFERROR(IF($B2962<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2962,'TMSIS - elig group'!$H:$H,$B2962,'TMSIS - elig group'!$C:$C,J$1),J2961),0)","v":0},{"$f":"IFERROR(IF($B2962<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2962,'TMSIS - elig group'!$H:$H,$B2962,'TMSIS - elig group'!$C:$C,K$1),K2961),0)","v":1.5029723488451868E-5},true,235400.10968494182,439432,6038,846072,121112,3009,0,21,0]
["Oregon","2025-04-01",{"$f":"IF($B2963<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2963,'CMS monthly enrollment'!C:C,B2963,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2963,C2951:C2962,B2951:B2962))","v":1424063.3848922923},{"$f":"IF($B2963<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2963,'CMS monthly enrollment'!C:C,B2963,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2963,D2951:D2962,B2951:B2962))","v":237277.4507128871},{"$f":"IFERROR(IF($B2963<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2963,'TMSIS - elig group'!$H:$H,$B2963,'TMSIS - elig group'!$C:$C,E$1),E2962),0)","v":0.31040269049732472},{"$f":"IFERROR(IF($B2963<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2963,'TMSIS - elig group'!$H:$H,$B2963,'TMSIS - elig group'!$C:$C,F$1),F2962),0)","v":4.2649050651936355E-3},{"$f":"IFERROR(IF($B2963<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2963,'TMSIS - elig group'!$H:$H,$B2963,'TMSIS - elig group'!$C:$C,G$1),G2962),0)","v":0.59764192479480005},{"$f":"IFERROR(IF($B2963<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2963,'TMSIS - elig group'!$H:$H,$B2963,'TMSIS - elig group'!$C:$C,H$1),H2962),0)","v":8.5550070197649708E-2},{"$f":"IFERROR(IF($B2963<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2963,'TMSIS - elig group'!$H:$H,$B2963,'TMSIS - elig group'!$C:$C,I$1),I2962),0)","v":2.1253797215434289E-3},{"$f":"IFERROR(IF($B2963<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2963,'TMSIS - elig group'!$H:$H,$B2963,'TMSIS - elig group'!$C:$C,J$1),J2962),0)","v":0},{"$f":"IFERROR(IF($B2963<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2963,'TMSIS - elig group'!$H:$H,$B2963,'TMSIS - elig group'!$C:$C,K$1),K2962),0)","v":1.5029723488451868E-5},true,237277.4507128871,442033,6073,851080,121829,3027,0,21,0]
["Oregon","2025-06-01",{"$f":"IF($B2965<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2965,'CMS monthly enrollment'!C:C,B2965,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2965,C2953:C2964,B2953:B2964))","v":1440487.5648559723},{"$f":"IF($B2965<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2965,'CMS monthly enrollment'!C:C,B2965,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2965,D2953:D2964,B2953:B2964))","v":240973.70780769037},{"$f":"IFERROR(IF($B2965<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2965,'TMSIS - elig group'!$H:$H,$B2965,'TMSIS - elig group'!$C:$C,E$1),E2964),0)","v":0.31040269049732472},{"$f":"IFERROR(IF($B2965<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2965,'TMSIS - elig group'!$H:$H,$B2965,'TMSIS - elig group'!$C:$C,F$1),F2964),0)","v":4.2649050651936355E-3},{"$f":"IFERROR(IF($B2965<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2965,'TMSIS - elig group'!$H:$H,$B2965,'TMSIS - elig group'!$C:$C,G$1),G2964),0)","v":0.59764192479480005},{"$f":"IFERROR(IF($B2965<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2965,'TMSIS - elig group'!$H:$H,$B2965,'TMSIS - elig group'!$C:$C,H$1),H2964),0)","v":8.5550070197649708E-2},{"$f":"IFERROR(IF($B2965<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2965,'TMSIS - elig group'!$H:$H,$B2965,'TMSIS - elig group'!$C:$C,I$1),I2964),0)","v":2.1253797215434289E-3},{"$f":"IFERROR(IF($B2965<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2965,'TMSIS - elig group'!$H:$H,$B2965,'TMSIS - elig group'!$C:$C,J$1),J2964),0)","v":0},{"$f":"IFERROR(IF($B2965<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2965,'TMSIS - elig group'!$H:$H,$B2965,'TMSIS - elig group'!$C:$C,K$1),K2964),0)","v":1.5029723488451868E-5},true,240973.70780769037,447131,6144,860896,123234,3062,0,22,0]
["Pennsylvania","2019-03-01",{"$f":"IF($B2968<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2968,'CMS monthly enrollment'!C:C,B2968,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2968,C2956:C2967,B2956:B2967))","v":2721282},{"$f":"IF($B2968<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2968,'CMS monthly enrollment'!C:C,B2968,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2968,D2956:D2967,B2956:B2967))","v":296207},{"$f":"IFERROR(IF($B2968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2968,'TMSIS - elig group'!$H:$H,$B2968,'TMSIS - elig group'!$C:$C,E$1),E2967),0)","v":0.31756823992211852},{"$f":"IFERROR(IF($B2968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2968,'TMSIS - elig group'!$H:$H,$B2968,'TMSIS - elig group'!$C:$C,F$1),F2967),0)","v":0.27863734685437824},{"$f":"IFERROR(IF($B2968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2968,'TMSIS - elig group'!$H:$H,$B2968,'TMSIS - elig group'!$C:$C,G$1),G2967),0)","v":9.5959842466357248E-2},{"$f":"IFERROR(IF($B2968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2968,'TMSIS - elig group'!$H:$H,$B2968,'TMSIS - elig group'!$C:$C,H$1),H2967),0)","v":9.4927678527849696E-2},{"$f":"IFERROR(IF($B2968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2968,'TMSIS - elig group'!$H:$H,$B2968,'TMSIS - elig group'!$C:$C,I$1),I2967),0)","v":0.21290689222929629},{"$f":"IFERROR(IF($B2968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2968,'TMSIS - elig group'!$H:$H,$B2968,'TMSIS - elig group'!$C:$C,J$1),J2967),0)","v":0},{"$f":"IFERROR(IF($B2968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2968,'TMSIS - elig group'!$H:$H,$B2968,'TMSIS - elig group'!$C:$C,K$1),K2967),0)","v":0},true,296207,864193,758251,261134,258325,579380,0,0,0]
["Pennsylvania","2019-06-01",{"$f":"IF($B2971<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2971,'CMS monthly enrollment'!C:C,B2971,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2971,C2959:C2970,B2959:B2970))","v":2708396},{"$f":"IF($B2971<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2971,'CMS monthly enrollment'!C:C,B2971,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2971,D2959:D2970,B2959:B2970))","v":295636},{"$f":"IFERROR(IF($B2971<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2971,'TMSIS - elig group'!$H:$H,$B2971,'TMSIS - elig group'!$C:$C,E$1),E2970),0)","v":0.31823036891203543},{"$f":"IFERROR(IF($B2971<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2971,'TMSIS - elig group'!$H:$H,$B2971,'TMSIS - elig group'!$C:$C,F$1),F2970),0)","v":0.27570156676185303},{"$f":"IFERROR(IF($B2971<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2971,'TMSIS - elig group'!$H:$H,$B2971,'TMSIS - elig group'!$C:$C,G$1),G2970),0)","v":9.4873387813512372E-2},{"$f":"IFERROR(IF($B2971<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2971,'TMSIS - elig group'!$H:$H,$B2971,'TMSIS - elig group'!$C:$C,H$1),H2970),0)","v":9.7754656767590278E-2},{"$f":"IFERROR(IF($B2971<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2971,'TMSIS - elig group'!$H:$H,$B2971,'TMSIS - elig group'!$C:$C,I$1),I2970),0)","v":0.21344001974500884},{"$f":"IFERROR(IF($B2971<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2971,'TMSIS - elig group'!$H:$H,$B2971,'TMSIS - elig group'!$C:$C,J$1),J2970),0)","v":0},{"$f":"IFERROR(IF($B2971<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2971,'TMSIS - elig group'!$H:$H,$B2971,'TMSIS - elig group'!$C:$C,K$1),K2970),0)","v":0},true,295636,861894,746709,256955,264758,578080,0,0,0]
["Pennsylvania","2019-09-01",{"$f":"IF($B2974<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2974,'CMS monthly enrollment'!C:C,B2974,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2974,C2962:C2973,B2962:B2973))","v":2696358},{"$f":"IF($B2974<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2974,'CMS monthly enrollment'!C:C,B2974,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2974,D2962:D2973,B2962:B2973))","v":296419},{"$f":"IFERROR(IF($B2974<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2974,'TMSIS - elig group'!$H:$H,$B2974,'TMSIS - elig group'!$C:$C,E$1),E2973),0)","v":0.31922238463305985},{"$f":"IFERROR(IF($B2974<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2974,'TMSIS - elig group'!$H:$H,$B2974,'TMSIS - elig group'!$C:$C,F$1),F2973),0)","v":0.27432104438964955},{"$f":"IFERROR(IF($B2974<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2974,'TMSIS - elig group'!$H:$H,$B2974,'TMSIS - elig group'!$C:$C,G$1),G2973),0)","v":9.4270029793914162E-2},{"$f":"IFERROR(IF($B2974<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2974,'TMSIS - elig group'!$H:$H,$B2974,'TMSIS - elig group'!$C:$C,H$1),H2973),0)","v":9.9359903918005907E-2},{"$f":"IFERROR(IF($B2974<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2974,'TMSIS - elig group'!$H:$H,$B2974,'TMSIS - elig group'!$C:$C,I$1),I2973),0)","v":0.21282663726537052},{"$f":"IFERROR(IF($B2974<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2974,'TMSIS - elig group'!$H:$H,$B2974,'TMSIS - elig group'!$C:$C,J$1),J2973),0)","v":0},{"$f":"IFERROR(IF($B2974<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2974,'TMSIS - elig group'!$H:$H,$B2974,'TMSIS - elig group'!$C:$C,K$1),K2973),0)","v":0},true,296419,860738,739668,254186,267910,573857,0,0,0]
["Pennsylvania","2019-12-01",{"$f":"IF($B2977<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2977,'CMS monthly enrollment'!C:C,B2977,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2977,C2965:C2976,B2965:B2976))","v":2685303},{"$f":"IF($B2977<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2977,'CMS monthly enrollment'!C:C,B2977,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2977,D2965:D2976,B2965:B2976))","v":301136},{"$f":"IFERROR(IF($B2977<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2977,'TMSIS - elig group'!$H:$H,$B2977,'TMSIS - elig group'!$C:$C,E$1),E2976),0)","v":0.31780630272635152},{"$f":"IFERROR(IF($B2977<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2977,'TMSIS - elig group'!$H:$H,$B2977,'TMSIS - elig group'!$C:$C,F$1),F2976),0)","v":0.27523682456011606},{"$f":"IFERROR(IF($B2977<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2977,'TMSIS - elig group'!$H:$H,$B2977,'TMSIS - elig group'!$C:$C,G$1),G2976),0)","v":9.3459239007390088E-2},{"$f":"IFERROR(IF($B2977<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2977,'TMSIS - elig group'!$H:$H,$B2977,'TMSIS - elig group'!$C:$C,H$1),H2976),0)","v":0.10054680046779389},{"$f":"IFERROR(IF($B2977<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2977,'TMSIS - elig group'!$H:$H,$B2977,'TMSIS - elig group'!$C:$C,I$1),I2976),0)","v":0.21295083323834849},{"$f":"IFERROR(IF($B2977<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2977,'TMSIS - elig group'!$H:$H,$B2977,'TMSIS - elig group'!$C:$C,J$1),J2976),0)","v":0},{"$f":"IFERROR(IF($B2977<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2977,'TMSIS - elig group'!$H:$H,$B2977,'TMSIS - elig group'!$C:$C,K$1),K2976),0)","v":0},true,301136,853406,739094,250966,269999,571838,0,0,0]
["Pennsylvania","2020-03-01",{"$f":"IF($B2980<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2980,'CMS monthly enrollment'!C:C,B2980,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2980,C2968:C2979,B2968:B2979))","v":2700151},{"$f":"IF($B2980<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2980,'CMS monthly enrollment'!C:C,B2980,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2980,D2968:D2979,B2968:B2979))","v":311257},{"$f":"IFERROR(IF($B2980<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2980,'TMSIS - elig group'!$H:$H,$B2980,'TMSIS - elig group'!$C:$C,E$1),E2979),0)","v":0.31374900454031018},{"$f":"IFERROR(IF($B2980<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2980,'TMSIS - elig group'!$H:$H,$B2980,'TMSIS - elig group'!$C:$C,F$1),F2979),0)","v":0.27795301508262804},{"$f":"IFERROR(IF($B2980<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2980,'TMSIS - elig group'!$H:$H,$B2980,'TMSIS - elig group'!$C:$C,G$1),G2979),0)","v":9.3265115582522345E-2},{"$f":"IFERROR(IF($B2980<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2980,'TMSIS - elig group'!$H:$H,$B2980,'TMSIS - elig group'!$C:$C,H$1),H2979),0)","v":0.10151426871054724},{"$f":"IFERROR(IF($B2980<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2980,'TMSIS - elig group'!$H:$H,$B2980,'TMSIS - elig group'!$C:$C,I$1),I2979),0)","v":0.21351859608399223},{"$f":"IFERROR(IF($B2980<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2980,'TMSIS - elig group'!$H:$H,$B2980,'TMSIS - elig group'!$C:$C,J$1),J2979),0)","v":0},{"$f":"IFERROR(IF($B2980<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2980,'TMSIS - elig group'!$H:$H,$B2980,'TMSIS - elig group'!$C:$C,K$1),K2979),0)","v":0},true,311257,847170,750515,251830,274104,576532,0,0,0]
["Pennsylvania","2020-06-01",{"$f":"IF($B2983<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2983,'CMS monthly enrollment'!C:C,B2983,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2983,C2971:C2982,B2971:B2982))","v":2824900},{"$f":"IF($B2983<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2983,'CMS monthly enrollment'!C:C,B2983,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2983,D2971:D2982,B2971:B2982))","v":294857},{"$f":"IFERROR(IF($B2983<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2983,'TMSIS - elig group'!$H:$H,$B2983,'TMSIS - elig group'!$C:$C,E$1),E2982),0)","v":0.31635015933438632},{"$f":"IFERROR(IF($B2983<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2983,'TMSIS - elig group'!$H:$H,$B2983,'TMSIS - elig group'!$C:$C,F$1),F2982),0)","v":0.29050358061960124},{"$f":"IFERROR(IF($B2983<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2983,'TMSIS - elig group'!$H:$H,$B2983,'TMSIS - elig group'!$C:$C,G$1),G2982),0)","v":9.3625350172078139E-2},{"$f":"IFERROR(IF($B2983<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2983,'TMSIS - elig group'!$H:$H,$B2983,'TMSIS - elig group'!$C:$C,H$1),H2982),0)","v":9.6891873758889704E-2},{"$f":"IFERROR(IF($B2983<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2983,'TMSIS - elig group'!$H:$H,$B2983,'TMSIS - elig group'!$C:$C,I$1),I2982),0)","v":0.2026290361150446},{"$f":"IFERROR(IF($B2983<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2983,'TMSIS - elig group'!$H:$H,$B2983,'TMSIS - elig group'!$C:$C,J$1),J2982),0)","v":0},{"$f":"IFERROR(IF($B2983<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2983,'TMSIS - elig group'!$H:$H,$B2983,'TMSIS - elig group'!$C:$C,K$1),K2982),0)","v":0},true,294857,893658,820644,264482,273710,572407,0,0,0]
["Pennsylvania","2020-09-01",{"$f":"IF($B2986<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2986,'CMS monthly enrollment'!C:C,B2986,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2986,C2974:C2985,B2974:B2985))","v":2918236},{"$f":"IF($B2986<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2986,'CMS monthly enrollment'!C:C,B2986,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2986,D2974:D2985,B2974:B2985))","v":294628},{"$f":"IFERROR(IF($B2986<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2986,'TMSIS - elig group'!$H:$H,$B2986,'TMSIS - elig group'!$C:$C,E$1),E2985),0)","v":0.31326136810186572},{"$f":"IFERROR(IF($B2986<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2986,'TMSIS - elig group'!$H:$H,$B2986,'TMSIS - elig group'!$C:$C,F$1),F2985),0)","v":0.30364254335802554},{"$f":"IFERROR(IF($B2986<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2986,'TMSIS - elig group'!$H:$H,$B2986,'TMSIS - elig group'!$C:$C,G$1),G2985),0)","v":9.1018862280717192E-2},{"$f":"IFERROR(IF($B2986<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2986,'TMSIS - elig group'!$H:$H,$B2986,'TMSIS - elig group'!$C:$C,H$1),H2985),0)","v":9.5796016398923156E-2},{"$f":"IFERROR(IF($B2986<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2986,'TMSIS - elig group'!$H:$H,$B2986,'TMSIS - elig group'!$C:$C,I$1),I2985),0)","v":0.1962812098604684},{"$f":"IFERROR(IF($B2986<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2986,'TMSIS - elig group'!$H:$H,$B2986,'TMSIS - elig group'!$C:$C,J$1),J2985),0)","v":0},{"$f":"IFERROR(IF($B2986<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2986,'TMSIS - elig group'!$H:$H,$B2986,'TMSIS - elig group'!$C:$C,K$1),K2985),0)","v":0},true,294628,914171,886101,265615,279555,572795,0,0,0]
["Pennsylvania","2020-10-01",{"$f":"IF($B2987<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2987,'CMS monthly enrollment'!C:C,B2987,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2987,C2975:C2986,B2975:B2986))","v":2947314},{"$f":"IF($B2987<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2987,'CMS monthly enrollment'!C:C,B2987,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2987,D2975:D2986,B2975:B2986))","v":295616},{"$f":"IFERROR(IF($B2987<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2987,'TMSIS - elig group'!$H:$H,$B2987,'TMSIS - elig group'!$C:$C,E$1),E2986),0)","v":0.3121930631451455},{"$f":"IFERROR(IF($B2987<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2987,'TMSIS - elig group'!$H:$H,$B2987,'TMSIS - elig group'!$C:$C,F$1),F2986),0)","v":0.30670088263805284},{"$f":"IFERROR(IF($B2987<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2987,'TMSIS - elig group'!$H:$H,$B2987,'TMSIS - elig group'!$C:$C,G$1),G2986),0)","v":9.0876979089511395E-2},{"$f":"IFERROR(IF($B2987<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2987,'TMSIS - elig group'!$H:$H,$B2987,'TMSIS - elig group'!$C:$C,H$1),H2986),0)","v":9.5728247403759389E-2},{"$f":"IFERROR(IF($B2987<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2987,'TMSIS - elig group'!$H:$H,$B2987,'TMSIS - elig group'!$C:$C,I$1),I2986),0)","v":0.19450082772353086},{"$f":"IFERROR(IF($B2987<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2987,'TMSIS - elig group'!$H:$H,$B2987,'TMSIS - elig group'!$C:$C,J$1),J2986),0)","v":0},{"$f":"IFERROR(IF($B2987<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2987,'TMSIS - elig group'!$H:$H,$B2987,'TMSIS - elig group'!$C:$C,K$1),K2986),0)","v":0},true,295616,920131,903944,267843,282141,573255,0,0,0]
["Pennsylvania","2021-01-01",{"$f":"IF($B2990<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2990,'CMS monthly enrollment'!C:C,B2990,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2990,C2978:C2989,B2978:B2989))","v":3034636},{"$f":"IF($B2990<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2990,'CMS monthly enrollment'!C:C,B2990,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2990,D2978:D2989,B2978:B2989))","v":295348},{"$f":"IFERROR(IF($B2990<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2990,'TMSIS - elig group'!$H:$H,$B2990,'TMSIS - elig group'!$C:$C,E$1),E2989),0)","v":0.31007551855512117},{"$f":"IFERROR(IF($B2990<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2990,'TMSIS - elig group'!$H:$H,$B2990,'TMSIS - elig group'!$C:$C,F$1),F2989),0)","v":0.31436101796585603},{"$f":"IFERROR(IF($B2990<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2990,'TMSIS - elig group'!$H:$H,$B2990,'TMSIS - elig group'!$C:$C,G$1),G2989),0)","v":9.0856679875922261E-2},{"$f":"IFERROR(IF($B2990<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2990,'TMSIS - elig group'!$H:$H,$B2990,'TMSIS - elig group'!$C:$C,H$1),H2989),0)","v":9.4356731748485911E-2},{"$f":"IFERROR(IF($B2990<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2990,'TMSIS - elig group'!$H:$H,$B2990,'TMSIS - elig group'!$C:$C,I$1),I2989),0)","v":0.19035005185461468},{"$f":"IFERROR(IF($B2990<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2990,'TMSIS - elig group'!$H:$H,$B2990,'TMSIS - elig group'!$C:$C,J$1),J2989),0)","v":0},{"$f":"IFERROR(IF($B2990<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2990,'TMSIS - elig group'!$H:$H,$B2990,'TMSIS - elig group'!$C:$C,K$1),K2989),0)","v":0},true,295348,940966,953971,275717,286338,577643,0,0,0]
["Pennsylvania","2021-05-01",{"$f":"IF($B2994<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2994,'CMS monthly enrollment'!C:C,B2994,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2994,C2982:C2993,B2982:B2993))","v":3107906},{"$f":"IF($B2994<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2994,'CMS monthly enrollment'!C:C,B2994,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2994,D2982:D2993,B2982:B2993))","v":285745},{"$f":"IFERROR(IF($B2994<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2994,'TMSIS - elig group'!$H:$H,$B2994,'TMSIS - elig group'!$C:$C,E$1),E2993),0)","v":0.31007551855512117},{"$f":"IFERROR(IF($B2994<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2994,'TMSIS - elig group'!$H:$H,$B2994,'TMSIS - elig group'!$C:$C,F$1),F2993),0)","v":0.31436101796585603},{"$f":"IFERROR(IF($B2994<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2994,'TMSIS - elig group'!$H:$H,$B2994,'TMSIS - elig group'!$C:$C,G$1),G2993),0)","v":9.0856679875922261E-2},{"$f":"IFERROR(IF($B2994<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2994,'TMSIS - elig group'!$H:$H,$B2994,'TMSIS - elig group'!$C:$C,H$1),H2993),0)","v":9.4356731748485911E-2},{"$f":"IFERROR(IF($B2994<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2994,'TMSIS - elig group'!$H:$H,$B2994,'TMSIS - elig group'!$C:$C,I$1),I2993),0)","v":0.19035005185461468},{"$f":"IFERROR(IF($B2994<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2994,'TMSIS - elig group'!$H:$H,$B2994,'TMSIS - elig group'!$C:$C,J$1),J2993),0)","v":0},{"$f":"IFERROR(IF($B2994<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2994,'TMSIS - elig group'!$H:$H,$B2994,'TMSIS - elig group'!$C:$C,K$1),K2993),0)","v":0},true,285745,963686,977004,282374,293252,591590,0,0,0]
["Pennsylvania","2021-07-01",{"$f":"IF($B2996<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2996,'CMS monthly enrollment'!C:C,B2996,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2996,C2984:C2995,B2984:B2995))","v":3145878},{"$f":"IF($B2996<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2996,'CMS monthly enrollment'!C:C,B2996,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2996,D2984:D2995,B2984:B2995))","v":277088},{"$f":"IFERROR(IF($B2996<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2996,'TMSIS - elig group'!$H:$H,$B2996,'TMSIS - elig group'!$C:$C,E$1),E2995),0)","v":0.31007551855512117},{"$f":"IFERROR(IF($B2996<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2996,'TMSIS - elig group'!$H:$H,$B2996,'TMSIS - elig group'!$C:$C,F$1),F2995),0)","v":0.31436101796585603},{"$f":"IFERROR(IF($B2996<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2996,'TMSIS - elig group'!$H:$H,$B2996,'TMSIS - elig group'!$C:$C,G$1),G2995),0)","v":9.0856679875922261E-2},{"$f":"IFERROR(IF($B2996<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2996,'TMSIS - elig group'!$H:$H,$B2996,'TMSIS - elig group'!$C:$C,H$1),H2995),0)","v":9.4356731748485911E-2},{"$f":"IFERROR(IF($B2996<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2996,'TMSIS - elig group'!$H:$H,$B2996,'TMSIS - elig group'!$C:$C,I$1),I2995),0)","v":0.19035005185461468},{"$f":"IFERROR(IF($B2996<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2996,'TMSIS - elig group'!$H:$H,$B2996,'TMSIS - elig group'!$C:$C,J$1),J2995),0)","v":0},{"$f":"IFERROR(IF($B2996<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2996,'TMSIS - elig group'!$H:$H,$B2996,'TMSIS - elig group'!$C:$C,K$1),K2995),0)","v":0},true,277088,975460,988941,285824,296835,598818,0,0,0]
["Pennsylvania","2021-10-01",{"$f":"IF($B2999<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A2999,'CMS monthly enrollment'!C:C,B2999,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2999,C2987:C2998,B2987:B2998))","v":3214137},{"$f":"IF($B2999<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2999,'CMS monthly enrollment'!C:C,B2999,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B2999,D2987:D2998,B2987:B2998))","v":271559},{"$f":"IFERROR(IF($B2999<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2999,'TMSIS - elig group'!$H:$H,$B2999,'TMSIS - elig group'!$C:$C,E$1),E2998),0)","v":0.31007551855512117},{"$f":"IFERROR(IF($B2999<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2999,'TMSIS - elig group'!$H:$H,$B2999,'TMSIS - elig group'!$C:$C,F$1),F2998),0)","v":0.31436101796585603},{"$f":"IFERROR(IF($B2999<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2999,'TMSIS - elig group'!$H:$H,$B2999,'TMSIS - elig group'!$C:$C,G$1),G2998),0)","v":9.0856679875922261E-2},{"$f":"IFERROR(IF($B2999<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2999,'TMSIS - elig group'!$H:$H,$B2999,'TMSIS - elig group'!$C:$C,H$1),H2998),0)","v":9.4356731748485911E-2},{"$f":"IFERROR(IF($B2999<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2999,'TMSIS - elig group'!$H:$H,$B2999,'TMSIS - elig group'!$C:$C,I$1),I2998),0)","v":0.19035005185461468},{"$f":"IFERROR(IF($B2999<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2999,'TMSIS - elig group'!$H:$H,$B2999,'TMSIS - elig group'!$C:$C,J$1),J2998),0)","v":0},{"$f":"IFERROR(IF($B2999<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A2999,'TMSIS - elig group'!$H:$H,$B2999,'TMSIS - elig group'!$C:$C,K$1),K2998),0)","v":0},true,271559,996625,1010399,292026,303275,611811,0,0,0]
["Pennsylvania","2022-01-01",{"$f":"IF($B3002<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3002,'CMS monthly enrollment'!C:C,B3002,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3002,C2990:C3001,B2990:B3001))","v":3274668},{"$f":"IF($B3002<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3002,'CMS monthly enrollment'!C:C,B3002,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3002,D2990:D3001,B2990:B3001))","v":267425},{"$f":"IFERROR(IF($B3002<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3002,'TMSIS - elig group'!$H:$H,$B3002,'TMSIS - elig group'!$C:$C,E$1),E3001),0)","v":0.31007551855512117},{"$f":"IFERROR(IF($B3002<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3002,'TMSIS - elig group'!$H:$H,$B3002,'TMSIS - elig group'!$C:$C,F$1),F3001),0)","v":0.31436101796585603},{"$f":"IFERROR(IF($B3002<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3002,'TMSIS - elig group'!$H:$H,$B3002,'TMSIS - elig group'!$C:$C,G$1),G3001),0)","v":9.0856679875922261E-2},{"$f":"IFERROR(IF($B3002<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3002,'TMSIS - elig group'!$H:$H,$B3002,'TMSIS - elig group'!$C:$C,H$1),H3001),0)","v":9.4356731748485911E-2},{"$f":"IFERROR(IF($B3002<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3002,'TMSIS - elig group'!$H:$H,$B3002,'TMSIS - elig group'!$C:$C,I$1),I3001),0)","v":0.19035005185461468},{"$f":"IFERROR(IF($B3002<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3002,'TMSIS - elig group'!$H:$H,$B3002,'TMSIS - elig group'!$C:$C,J$1),J3001),0)","v":0},{"$f":"IFERROR(IF($B3002<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3002,'TMSIS - elig group'!$H:$H,$B3002,'TMSIS - elig group'!$C:$C,K$1),K3001),0)","v":0},true,267425,1015394,1029428,297525,308987,623333,0,0,0]
["Pennsylvania","2022-04-01",{"$f":"IF($B3005<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3005,'CMS monthly enrollment'!C:C,B3005,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3005,C2993:C3004,B2993:B3004))","v":3320152},{"$f":"IF($B3005<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3005,'CMS monthly enrollment'!C:C,B3005,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3005,D2993:D3004,B2993:B3004))","v":262317},{"$f":"IFERROR(IF($B3005<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3005,'TMSIS - elig group'!$H:$H,$B3005,'TMSIS - elig group'!$C:$C,E$1),E3004),0)","v":0.31007551855512117},{"$f":"IFERROR(IF($B3005<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3005,'TMSIS - elig group'!$H:$H,$B3005,'TMSIS - elig group'!$C:$C,F$1),F3004),0)","v":0.31436101796585603},{"$f":"IFERROR(IF($B3005<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3005,'TMSIS - elig group'!$H:$H,$B3005,'TMSIS - elig group'!$C:$C,G$1),G3004),0)","v":9.0856679875922261E-2},{"$f":"IFERROR(IF($B3005<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3005,'TMSIS - elig group'!$H:$H,$B3005,'TMSIS - elig group'!$C:$C,H$1),H3004),0)","v":9.4356731748485911E-2},{"$f":"IFERROR(IF($B3005<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3005,'TMSIS - elig group'!$H:$H,$B3005,'TMSIS - elig group'!$C:$C,I$1),I3004),0)","v":0.19035005185461468},{"$f":"IFERROR(IF($B3005<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3005,'TMSIS - elig group'!$H:$H,$B3005,'TMSIS - elig group'!$C:$C,J$1),J3004),0)","v":0},{"$f":"IFERROR(IF($B3005<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3005,'TMSIS - elig group'!$H:$H,$B3005,'TMSIS - elig group'!$C:$C,K$1),K3004),0)","v":0},true,262317,1029498,1043726,301658,313279,631991,0,0,0]
["Pennsylvania","2022-07-01",{"$f":"IF($B3008<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3008,'CMS monthly enrollment'!C:C,B3008,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3008,C2996:C3007,B2996:B3007))","v":3362021},{"$f":"IF($B3008<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3008,'CMS monthly enrollment'!C:C,B3008,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3008,D2996:D3007,B2996:B3007))","v":259738},{"$f":"IFERROR(IF($B3008<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3008,'TMSIS - elig group'!$H:$H,$B3008,'TMSIS - elig group'!$C:$C,E$1),E3007),0)","v":0.31007551855512117},{"$f":"IFERROR(IF($B3008<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3008,'TMSIS - elig group'!$H:$H,$B3008,'TMSIS - elig group'!$C:$C,F$1),F3007),0)","v":0.31436101796585603},{"$f":"IFERROR(IF($B3008<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3008,'TMSIS - elig group'!$H:$H,$B3008,'TMSIS - elig group'!$C:$C,G$1),G3007),0)","v":9.0856679875922261E-2},{"$f":"IFERROR(IF($B3008<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3008,'TMSIS - elig group'!$H:$H,$B3008,'TMSIS - elig group'!$C:$C,H$1),H3007),0)","v":9.4356731748485911E-2},{"$f":"IFERROR(IF($B3008<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3008,'TMSIS - elig group'!$H:$H,$B3008,'TMSIS - elig group'!$C:$C,I$1),I3007),0)","v":0.19035005185461468},{"$f":"IFERROR(IF($B3008<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3008,'TMSIS - elig group'!$H:$H,$B3008,'TMSIS - elig group'!$C:$C,J$1),J3007),0)","v":0},{"$f":"IFERROR(IF($B3008<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3008,'TMSIS - elig group'!$H:$H,$B3008,'TMSIS - elig group'!$C:$C,K$1),K3007),0)","v":0},true,259738,1042480,1056888,305462,317229,639961,0,0,0]
["Pennsylvania","2022-08-01",{"$f":"IF($B3009<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3009,'CMS monthly enrollment'!C:C,B3009,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3009,C2997:C3008,B2997:B3008))","v":3379171},{"$f":"IF($B3009<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3009,'CMS monthly enrollment'!C:C,B3009,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3009,D2997:D3008,B2997:B3008))","v":259566},{"$f":"IFERROR(IF($B3009<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3009,'TMSIS - elig group'!$H:$H,$B3009,'TMSIS - elig group'!$C:$C,E$1),E3008),0)","v":0.31007551855512117},{"$f":"IFERROR(IF($B3009<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3009,'TMSIS - elig group'!$H:$H,$B3009,'TMSIS - elig group'!$C:$C,F$1),F3008),0)","v":0.31436101796585603},{"$f":"IFERROR(IF($B3009<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3009,'TMSIS - elig group'!$H:$H,$B3009,'TMSIS - elig group'!$C:$C,G$1),G3008),0)","v":9.0856679875922261E-2},{"$f":"IFERROR(IF($B3009<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3009,'TMSIS - elig group'!$H:$H,$B3009,'TMSIS - elig group'!$C:$C,H$1),H3008),0)","v":9.4356731748485911E-2},{"$f":"IFERROR(IF($B3009<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3009,'TMSIS - elig group'!$H:$H,$B3009,'TMSIS - elig group'!$C:$C,I$1),I3008),0)","v":0.19035005185461468},{"$f":"IFERROR(IF($B3009<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3009,'TMSIS - elig group'!$H:$H,$B3009,'TMSIS - elig group'!$C:$C,J$1),J3008),0)","v":0},{"$f":"IFERROR(IF($B3009<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3009,'TMSIS - elig group'!$H:$H,$B3009,'TMSIS - elig group'!$C:$C,K$1),K3008),0)","v":0},true,259566,1047798,1062280,307020,318848,643225,0,0,0]
["Pennsylvania","2022-11-01",{"$f":"IF($B3012<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3012,'CMS monthly enrollment'!C:C,B3012,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3012,C3000:C3011,B3000:B3011))","v":3405253},{"$f":"IF($B3012<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3012,'CMS monthly enrollment'!C:C,B3012,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3012,D3000:D3011,B3000:B3011))","v":254079},{"$f":"IFERROR(IF($B3012<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3012,'TMSIS - elig group'!$H:$H,$B3012,'TMSIS - elig group'!$C:$C,E$1),E3011),0)","v":0.31007551855512117},{"$f":"IFERROR(IF($B3012<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3012,'TMSIS - elig group'!$H:$H,$B3012,'TMSIS - elig group'!$C:$C,F$1),F3011),0)","v":0.31436101796585603},{"$f":"IFERROR(IF($B3012<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3012,'TMSIS - elig group'!$H:$H,$B3012,'TMSIS - elig group'!$C:$C,G$1),G3011),0)","v":9.0856679875922261E-2},{"$f":"IFERROR(IF($B3012<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3012,'TMSIS - elig group'!$H:$H,$B3012,'TMSIS - elig group'!$C:$C,H$1),H3011),0)","v":9.4356731748485911E-2},{"$f":"IFERROR(IF($B3012<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3012,'TMSIS - elig group'!$H:$H,$B3012,'TMSIS - elig group'!$C:$C,I$1),I3011),0)","v":0.19035005185461468},{"$f":"IFERROR(IF($B3012<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3012,'TMSIS - elig group'!$H:$H,$B3012,'TMSIS - elig group'!$C:$C,J$1),J3011),0)","v":0},{"$f":"IFERROR(IF($B3012<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3012,'TMSIS - elig group'!$H:$H,$B3012,'TMSIS - elig group'!$C:$C,K$1),K3011),0)","v":0},true,254079,1055886,1070479,309390,321309,648190,0,0,0]
["Pennsylvania","2023-03-01",{"$f":"IF($B3016<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3016,'CMS monthly enrollment'!C:C,B3016,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3016,C3004:C3015,B3004:B3015))","v":3451682.730755005},{"$f":"IF($B3016<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3016,'CMS monthly enrollment'!C:C,B3016,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3016,D3004:D3015,B3004:B3015))","v":251055.42209021049},{"$f":"IFERROR(IF($B3016<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3016,'TMSIS - elig group'!$H:$H,$B3016,'TMSIS - elig group'!$C:$C,E$1),E3015),0)","v":0.31007551855512117},{"$f":"IFERROR(IF($B3016<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3016,'TMSIS - elig group'!$H:$H,$B3016,'TMSIS - elig group'!$C:$C,F$1),F3015),0)","v":0.31436101796585603},{"$f":"IFERROR(IF($B3016<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3016,'TMSIS - elig group'!$H:$H,$B3016,'TMSIS - elig group'!$C:$C,G$1),G3015),0)","v":9.0856679875922261E-2},{"$f":"IFERROR(IF($B3016<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3016,'TMSIS - elig group'!$H:$H,$B3016,'TMSIS - elig group'!$C:$C,H$1),H3015),0)","v":9.4356731748485911E-2},{"$f":"IFERROR(IF($B3016<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3016,'TMSIS - elig group'!$H:$H,$B3016,'TMSIS - elig group'!$C:$C,I$1),I3015),0)","v":0.19035005185461468},{"$f":"IFERROR(IF($B3016<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3016,'TMSIS - elig group'!$H:$H,$B3016,'TMSIS - elig group'!$C:$C,J$1),J3015),0)","v":0},{"$f":"IFERROR(IF($B3016<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3016,'TMSIS - elig group'!$H:$H,$B3016,'TMSIS - elig group'!$C:$C,K$1),K3015),0)","v":0},true,251055.42209021049,1070282,1085074,313608,325690,657028,0,0,0]
["Pennsylvania","2023-05-01",{"$f":"IF($B3018<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3018,'CMS monthly enrollment'!C:C,B3018,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3018,C3006:C3017,B3006:B3017))","v":3474753.6032540444},{"$f":"IF($B3018<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3018,'CMS monthly enrollment'!C:C,B3018,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3018,D3006:D3017,B3006:B3017))","v":249055.57358725183},{"$f":"IFERROR(IF($B3018<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3018,'TMSIS - elig group'!$H:$H,$B3018,'TMSIS - elig group'!$C:$C,E$1),E3017),0)","v":0.31007551855512117},{"$f":"IFERROR(IF($B3018<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3018,'TMSIS - elig group'!$H:$H,$B3018,'TMSIS - elig group'!$C:$C,F$1),F3017),0)","v":0.31436101796585603},{"$f":"IFERROR(IF($B3018<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3018,'TMSIS - elig group'!$H:$H,$B3018,'TMSIS - elig group'!$C:$C,G$1),G3017),0)","v":9.0856679875922261E-2},{"$f":"IFERROR(IF($B3018<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3018,'TMSIS - elig group'!$H:$H,$B3018,'TMSIS - elig group'!$C:$C,H$1),H3017),0)","v":9.4356731748485911E-2},{"$f":"IFERROR(IF($B3018<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3018,'TMSIS - elig group'!$H:$H,$B3018,'TMSIS - elig group'!$C:$C,I$1),I3017),0)","v":0.19035005185461468},{"$f":"IFERROR(IF($B3018<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3018,'TMSIS - elig group'!$H:$H,$B3018,'TMSIS - elig group'!$C:$C,J$1),J3017),0)","v":0},{"$f":"IFERROR(IF($B3018<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3018,'TMSIS - elig group'!$H:$H,$B3018,'TMSIS - elig group'!$C:$C,K$1),K3017),0)","v":0},true,249055.57358725183,1077436,1092327,315705,327866,661420,0,0,0]
["Pennsylvania","2023-08-01",{"$f":"IF($B3021<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3021,'CMS monthly enrollment'!C:C,B3021,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3021,C3009:C3020,B3009:B3020))","v":3510814.5114983357},{"$f":"IF($B3021<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3021,'CMS monthly enrollment'!C:C,B3021,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3021,D3009:D3020,B3009:B3020))","v":245603.82960148528},{"$f":"IFERROR(IF($B3021<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3021,'TMSIS - elig group'!$H:$H,$B3021,'TMSIS - elig group'!$C:$C,E$1),E3020),0)","v":0.31007551855512117},{"$f":"IFERROR(IF($B3021<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3021,'TMSIS - elig group'!$H:$H,$B3021,'TMSIS - elig group'!$C:$C,F$1),F3020),0)","v":0.31436101796585603},{"$f":"IFERROR(IF($B3021<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3021,'TMSIS - elig group'!$H:$H,$B3021,'TMSIS - elig group'!$C:$C,G$1),G3020),0)","v":9.0856679875922261E-2},{"$f":"IFERROR(IF($B3021<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3021,'TMSIS - elig group'!$H:$H,$B3021,'TMSIS - elig group'!$C:$C,H$1),H3020),0)","v":9.4356731748485911E-2},{"$f":"IFERROR(IF($B3021<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3021,'TMSIS - elig group'!$H:$H,$B3021,'TMSIS - elig group'!$C:$C,I$1),I3020),0)","v":0.19035005185461468},{"$f":"IFERROR(IF($B3021<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3021,'TMSIS - elig group'!$H:$H,$B3021,'TMSIS - elig group'!$C:$C,J$1),J3020),0)","v":0},{"$f":"IFERROR(IF($B3021<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3021,'TMSIS - elig group'!$H:$H,$B3021,'TMSIS - elig group'!$C:$C,K$1),K3020),0)","v":0},true,245603.82960148528,1088618,1103663,318981,331269,668284,0,0,0]
["Pennsylvania","2023-10-01",{"$f":"IF($B3023<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3023,'CMS monthly enrollment'!C:C,B3023,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3023,C3011:C3022,B3011:B3022))","v":3535791.1375041232},{"$f":"IF($B3023<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3023,'CMS monthly enrollment'!C:C,B3023,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3023,D3011:D3022,B3011:B3022))","v":244033.91017271765},{"$f":"IFERROR(IF($B3023<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3023,'TMSIS - elig group'!$H:$H,$B3023,'TMSIS - elig group'!$C:$C,E$1),E3022),0)","v":0.31007551855512117},{"$f":"IFERROR(IF($B3023<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3023,'TMSIS - elig group'!$H:$H,$B3023,'TMSIS - elig group'!$C:$C,F$1),F3022),0)","v":0.31436101796585603},{"$f":"IFERROR(IF($B3023<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3023,'TMSIS - elig group'!$H:$H,$B3023,'TMSIS - elig group'!$C:$C,G$1),G3022),0)","v":9.0856679875922261E-2},{"$f":"IFERROR(IF($B3023<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3023,'TMSIS - elig group'!$H:$H,$B3023,'TMSIS - elig group'!$C:$C,H$1),H3022),0)","v":9.4356731748485911E-2},{"$f":"IFERROR(IF($B3023<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3023,'TMSIS - elig group'!$H:$H,$B3023,'TMSIS - elig group'!$C:$C,I$1),I3022),0)","v":0.19035005185461468},{"$f":"IFERROR(IF($B3023<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3023,'TMSIS - elig group'!$H:$H,$B3023,'TMSIS - elig group'!$C:$C,J$1),J3022),0)","v":0},{"$f":"IFERROR(IF($B3023<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3023,'TMSIS - elig group'!$H:$H,$B3023,'TMSIS - elig group'!$C:$C,K$1),K3022),0)","v":0},true,244033.91017271765,1096362,1111515,321250,333626,673038,0,0,0]
["Pennsylvania","2024-02-01",{"$f":"IF($B3027<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3027,'CMS monthly enrollment'!C:C,B3027,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3027,C3015:C3026,B3015:B3026))","v":3583121.9445546474},{"$f":"IF($B3027<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3027,'CMS monthly enrollment'!C:C,B3027,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3027,D3015:D3026,B3015:B3026))","v":239458.38033236959},{"$f":"IFERROR(IF($B3027<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3027,'TMSIS - elig group'!$H:$H,$B3027,'TMSIS - elig group'!$C:$C,E$1),E3026),0)","v":0.31007551855512117},{"$f":"IFERROR(IF($B3027<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3027,'TMSIS - elig group'!$H:$H,$B3027,'TMSIS - elig group'!$C:$C,F$1),F3026),0)","v":0.31436101796585603},{"$f":"IFERROR(IF($B3027<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3027,'TMSIS - elig group'!$H:$H,$B3027,'TMSIS - elig group'!$C:$C,G$1),G3026),0)","v":9.0856679875922261E-2},{"$f":"IFERROR(IF($B3027<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3027,'TMSIS - elig group'!$H:$H,$B3027,'TMSIS - elig group'!$C:$C,H$1),H3026),0)","v":9.4356731748485911E-2},{"$f":"IFERROR(IF($B3027<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3027,'TMSIS - elig group'!$H:$H,$B3027,'TMSIS - elig group'!$C:$C,I$1),I3026),0)","v":0.19035005185461468},{"$f":"IFERROR(IF($B3027<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3027,'TMSIS - elig group'!$H:$H,$B3027,'TMSIS - elig group'!$C:$C,J$1),J3026),0)","v":0},{"$f":"IFERROR(IF($B3027<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3027,'TMSIS - elig group'!$H:$H,$B3027,'TMSIS - elig group'!$C:$C,K$1),K3026),0)","v":0},true,239458.38033236959,1111038,1126394,325551,338092,682047,0,0,0]
["Pennsylvania","2024-05-01",{"$f":"IF($B3030<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3030,'CMS monthly enrollment'!C:C,B3030,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3030,C3018:C3029,B3018:B3029))","v":3618795.2964360565},{"$f":"IF($B3030<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3030,'CMS monthly enrollment'!C:C,B3030,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3030,D3018:D3029,B3018:B3029))","v":236333.54083175794},{"$f":"IFERROR(IF($B3030<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3030,'TMSIS - elig group'!$H:$H,$B3030,'TMSIS - elig group'!$C:$C,E$1),E3029),0)","v":0.31007551855512117},{"$f":"IFERROR(IF($B3030<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3030,'TMSIS - elig group'!$H:$H,$B3030,'TMSIS - elig group'!$C:$C,F$1),F3029),0)","v":0.31436101796585603},{"$f":"IFERROR(IF($B3030<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3030,'TMSIS - elig group'!$H:$H,$B3030,'TMSIS - elig group'!$C:$C,G$1),G3029),0)","v":9.0856679875922261E-2},{"$f":"IFERROR(IF($B3030<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3030,'TMSIS - elig group'!$H:$H,$B3030,'TMSIS - elig group'!$C:$C,H$1),H3029),0)","v":9.4356731748485911E-2},{"$f":"IFERROR(IF($B3030<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3030,'TMSIS - elig group'!$H:$H,$B3030,'TMSIS - elig group'!$C:$C,I$1),I3029),0)","v":0.19035005185461468},{"$f":"IFERROR(IF($B3030<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3030,'TMSIS - elig group'!$H:$H,$B3030,'TMSIS - elig group'!$C:$C,J$1),J3029),0)","v":0},{"$f":"IFERROR(IF($B3030<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3030,'TMSIS - elig group'!$H:$H,$B3030,'TMSIS - elig group'!$C:$C,K$1),K3029),0)","v":0},true,236333.54083175794,1122100,1137608,328792,341458,688838,0,0,0]
["Pennsylvania","2024-06-01",{"$f":"IF($B3031<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3031,'CMS monthly enrollment'!C:C,B3031,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3031,C3019:C3030,B3019:B3030))","v":3630978.8024823647},{"$f":"IF($B3031<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3031,'CMS monthly enrollment'!C:C,B3031,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3031,D3019:D3030,B3019:B3030))","v":235282.31771585764},{"$f":"IFERROR(IF($B3031<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3031,'TMSIS - elig group'!$H:$H,$B3031,'TMSIS - elig group'!$C:$C,E$1),E3030),0)","v":0.31007551855512117},{"$f":"IFERROR(IF($B3031<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3031,'TMSIS - elig group'!$H:$H,$B3031,'TMSIS - elig group'!$C:$C,F$1),F3030),0)","v":0.31436101796585603},{"$f":"IFERROR(IF($B3031<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3031,'TMSIS - elig group'!$H:$H,$B3031,'TMSIS - elig group'!$C:$C,G$1),G3030),0)","v":9.0856679875922261E-2},{"$f":"IFERROR(IF($B3031<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3031,'TMSIS - elig group'!$H:$H,$B3031,'TMSIS - elig group'!$C:$C,H$1),H3030),0)","v":9.4356731748485911E-2},{"$f":"IFERROR(IF($B3031<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3031,'TMSIS - elig group'!$H:$H,$B3031,'TMSIS - elig group'!$C:$C,I$1),I3030),0)","v":0.19035005185461468},{"$f":"IFERROR(IF($B3031<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3031,'TMSIS - elig group'!$H:$H,$B3031,'TMSIS - elig group'!$C:$C,J$1),J3030),0)","v":0},{"$f":"IFERROR(IF($B3031<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3031,'TMSIS - elig group'!$H:$H,$B3031,'TMSIS - elig group'!$C:$C,K$1),K3030),0)","v":0},true,235282.31771585764,1125878,1141438,329899,342607,691157,0,0,0]
["Pennsylvania","2024-09-01",{"$f":"IF($B3034<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3034,'CMS monthly enrollment'!C:C,B3034,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3034,C3022:C3033,B3022:B3033))","v":3666539.5144945513},{"$f":"IF($B3034<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3034,'CMS monthly enrollment'!C:C,B3034,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3034,D3022:D3033,B3022:B3033))","v":232064.57122334302},{"$f":"IFERROR(IF($B3034<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3034,'TMSIS - elig group'!$H:$H,$B3034,'TMSIS - elig group'!$C:$C,E$1),E3033),0)","v":0.31007551855512117},{"$f":"IFERROR(IF($B3034<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3034,'TMSIS - elig group'!$H:$H,$B3034,'TMSIS - elig group'!$C:$C,F$1),F3033),0)","v":0.31436101796585603},{"$f":"IFERROR(IF($B3034<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3034,'TMSIS - elig group'!$H:$H,$B3034,'TMSIS - elig group'!$C:$C,G$1),G3033),0)","v":9.0856679875922261E-2},{"$f":"IFERROR(IF($B3034<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3034,'TMSIS - elig group'!$H:$H,$B3034,'TMSIS - elig group'!$C:$C,H$1),H3033),0)","v":9.4356731748485911E-2},{"$f":"IFERROR(IF($B3034<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3034,'TMSIS - elig group'!$H:$H,$B3034,'TMSIS - elig group'!$C:$C,I$1),I3033),0)","v":0.19035005185461468},{"$f":"IFERROR(IF($B3034<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3034,'TMSIS - elig group'!$H:$H,$B3034,'TMSIS - elig group'!$C:$C,J$1),J3033),0)","v":0},{"$f":"IFERROR(IF($B3034<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3034,'TMSIS - elig group'!$H:$H,$B3034,'TMSIS - elig group'!$C:$C,K$1),K3033),0)","v":0},true,232064.57122334302,1136904,1152617,333130,345963,697926,0,0,0]
["Pennsylvania","2024-11-01",{"$f":"IF($B3036<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3036,'CMS monthly enrollment'!C:C,B3036,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3036,C3024:C3035,B3024:B3035))","v":3690823.9108500462},{"$f":"IF($B3036<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3036,'CMS monthly enrollment'!C:C,B3036,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3036,D3024:D3035,B3024:B3035))","v":229970.44723029435},{"$f":"IFERROR(IF($B3036<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3036,'TMSIS - elig group'!$H:$H,$B3036,'TMSIS - elig group'!$C:$C,E$1),E3035),0)","v":0.31007551855512117},{"$f":"IFERROR(IF($B3036<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3036,'TMSIS - elig group'!$H:$H,$B3036,'TMSIS - elig group'!$C:$C,F$1),F3035),0)","v":0.31436101796585603},{"$f":"IFERROR(IF($B3036<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3036,'TMSIS - elig group'!$H:$H,$B3036,'TMSIS - elig group'!$C:$C,G$1),G3035),0)","v":9.0856679875922261E-2},{"$f":"IFERROR(IF($B3036<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3036,'TMSIS - elig group'!$H:$H,$B3036,'TMSIS - elig group'!$C:$C,H$1),H3035),0)","v":9.4356731748485911E-2},{"$f":"IFERROR(IF($B3036<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3036,'TMSIS - elig group'!$H:$H,$B3036,'TMSIS - elig group'!$C:$C,I$1),I3035),0)","v":0.19035005185461468},{"$f":"IFERROR(IF($B3036<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3036,'TMSIS - elig group'!$H:$H,$B3036,'TMSIS - elig group'!$C:$C,J$1),J3035),0)","v":0},{"$f":"IFERROR(IF($B3036<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3036,'TMSIS - elig group'!$H:$H,$B3036,'TMSIS - elig group'!$C:$C,K$1),K3035),0)","v":0},true,229970.44723029435,1144434,1160251,335336,348254,702549,0,0,0]
["Pennsylvania","2025-03-01",{"$f":"IF($B3040<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3040,'CMS monthly enrollment'!C:C,B3040,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3040,C3028:C3039,B3028:B3039))","v":3737772.171128409},{"$f":"IF($B3040<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3040,'CMS monthly enrollment'!C:C,B3040,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3040,D3028:D3039,B3028:B3039))","v":225828.5847151496},{"$f":"IFERROR(IF($B3040<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3040,'TMSIS - elig group'!$H:$H,$B3040,'TMSIS - elig group'!$C:$C,E$1),E3039),0)","v":0.31007551855512117},{"$f":"IFERROR(IF($B3040<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3040,'TMSIS - elig group'!$H:$H,$B3040,'TMSIS - elig group'!$C:$C,F$1),F3039),0)","v":0.31436101796585603},{"$f":"IFERROR(IF($B3040<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3040,'TMSIS - elig group'!$H:$H,$B3040,'TMSIS - elig group'!$C:$C,G$1),G3039),0)","v":9.0856679875922261E-2},{"$f":"IFERROR(IF($B3040<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3040,'TMSIS - elig group'!$H:$H,$B3040,'TMSIS - elig group'!$C:$C,H$1),H3039),0)","v":9.4356731748485911E-2},{"$f":"IFERROR(IF($B3040<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3040,'TMSIS - elig group'!$H:$H,$B3040,'TMSIS - elig group'!$C:$C,I$1),I3039),0)","v":0.19035005185461468},{"$f":"IFERROR(IF($B3040<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3040,'TMSIS - elig group'!$H:$H,$B3040,'TMSIS - elig group'!$C:$C,J$1),J3039),0)","v":0},{"$f":"IFERROR(IF($B3040<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3040,'TMSIS - elig group'!$H:$H,$B3040,'TMSIS - elig group'!$C:$C,K$1),K3039),0)","v":0},true,225828.5847151496,1158992,1175010,339602,352684,711485,0,0,0]
["Pennsylvania","2025-06-01",{"$f":"IF($B3043<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3043,'CMS monthly enrollment'!C:C,B3043,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3043,C3031:C3042,B3031:B3042))","v":3773809.02817991},{"$f":"IF($B3043<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3043,'CMS monthly enrollment'!C:C,B3043,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3043,D3031:D3042,B3031:B3042))","v":222640.81496714498},{"$f":"IFERROR(IF($B3043<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3043,'TMSIS - elig group'!$H:$H,$B3043,'TMSIS - elig group'!$C:$C,E$1),E3042),0)","v":0.31007551855512117},{"$f":"IFERROR(IF($B3043<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3043,'TMSIS - elig group'!$H:$H,$B3043,'TMSIS - elig group'!$C:$C,F$1),F3042),0)","v":0.31436101796585603},{"$f":"IFERROR(IF($B3043<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3043,'TMSIS - elig group'!$H:$H,$B3043,'TMSIS - elig group'!$C:$C,G$1),G3042),0)","v":9.0856679875922261E-2},{"$f":"IFERROR(IF($B3043<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3043,'TMSIS - elig group'!$H:$H,$B3043,'TMSIS - elig group'!$C:$C,H$1),H3042),0)","v":9.4356731748485911E-2},{"$f":"IFERROR(IF($B3043<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3043,'TMSIS - elig group'!$H:$H,$B3043,'TMSIS - elig group'!$C:$C,I$1),I3042),0)","v":0.19035005185461468},{"$f":"IFERROR(IF($B3043<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3043,'TMSIS - elig group'!$H:$H,$B3043,'TMSIS - elig group'!$C:$C,J$1),J3042),0)","v":0},{"$f":"IFERROR(IF($B3043<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3043,'TMSIS - elig group'!$H:$H,$B3043,'TMSIS - elig group'!$C:$C,K$1),K3042),0)","v":0},true,222640.81496714498,1170166,1186338,342876,356084,718345,0,0,0]
["Rhode Island","2019-02-01",{"$f":"IF($B3045<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3045,'CMS monthly enrollment'!C:C,B3045,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3045,C3033:C3044,B3033:B3044))","v":272489},{"$f":"IF($B3045<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3045,'CMS monthly enrollment'!C:C,B3045,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3045,D3033:D3044,B3033:B3044))","v":32729},{"$f":"IFERROR(IF($B3045<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3045,'TMSIS - elig group'!$H:$H,$B3045,'TMSIS - elig group'!$C:$C,E$1),E3044),0)","v":0.12612653588995523},{"$f":"IFERROR(IF($B3045<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3045,'TMSIS - elig group'!$H:$H,$B3045,'TMSIS - elig group'!$C:$C,F$1),F3044),0)","v":0.31693101409347568},{"$f":"IFERROR(IF($B3045<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3045,'TMSIS - elig group'!$H:$H,$B3045,'TMSIS - elig group'!$C:$C,G$1),G3044),0)","v":0.15685408151993815},{"$f":"IFERROR(IF($B3045<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3045,'TMSIS - elig group'!$H:$H,$B3045,'TMSIS - elig group'!$C:$C,H$1),H3044),0)","v":0.13744550067900793},{"$f":"IFERROR(IF($B3045<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3045,'TMSIS - elig group'!$H:$H,$B3045,'TMSIS - elig group'!$C:$C,I$1),I3044),0)","v":0.26264286781762303},{"$f":"IFERROR(IF($B3045<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3045,'TMSIS - elig group'!$H:$H,$B3045,'TMSIS - elig group'!$C:$C,J$1),J3044),0)","v":0},{"$f":"IFERROR(IF($B3045<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3045,'TMSIS - elig group'!$H:$H,$B3045,'TMSIS - elig group'!$C:$C,K$1),K3044),0)","v":0},true,32729,34368,86360,42741,37452,71567,0,0,0]
["Rhode Island","2019-06-01",{"$f":"IF($B3049<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3049,'CMS monthly enrollment'!C:C,B3049,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3049,C3037:C3048,B3037:B3048))","v":269191},{"$f":"IF($B3049<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3049,'CMS monthly enrollment'!C:C,B3049,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3049,D3037:D3048,B3037:B3048))","v":31568},{"$f":"IFERROR(IF($B3049<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3049,'TMSIS - elig group'!$H:$H,$B3049,'TMSIS - elig group'!$C:$C,E$1),E3048),0)","v":0.16794825306087624},{"$f":"IFERROR(IF($B3049<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3049,'TMSIS - elig group'!$H:$H,$B3049,'TMSIS - elig group'!$C:$C,F$1),F3048),0)","v":0.31622477709995306},{"$f":"IFERROR(IF($B3049<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3049,'TMSIS - elig group'!$H:$H,$B3049,'TMSIS - elig group'!$C:$C,G$1),G3048),0)","v":0.15888827268461242},{"$f":"IFERROR(IF($B3049<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3049,'TMSIS - elig group'!$H:$H,$B3049,'TMSIS - elig group'!$C:$C,H$1),H3048),0)","v":0.12467471524252378},{"$f":"IFERROR(IF($B3049<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3049,'TMSIS - elig group'!$H:$H,$B3049,'TMSIS - elig group'!$C:$C,I$1),I3048),0)","v":0.23226398191203446},{"$f":"IFERROR(IF($B3049<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3049,'TMSIS - elig group'!$H:$H,$B3049,'TMSIS - elig group'!$C:$C,J$1),J3048),0)","v":0},{"$f":"IFERROR(IF($B3049<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3049,'TMSIS - elig group'!$H:$H,$B3049,'TMSIS - elig group'!$C:$C,K$1),K3048),0)","v":0},true,31568,45210,85125,42771,33561,62523,0,0,0]
["Rhode Island","2019-09-01",{"$f":"IF($B3052<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3052,'CMS monthly enrollment'!C:C,B3052,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3052,C3040:C3051,B3040:B3051))","v":265705},{"$f":"IF($B3052<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3052,'CMS monthly enrollment'!C:C,B3052,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3052,D3040:D3051,B3040:B3051))","v":32561},{"$f":"IFERROR(IF($B3052<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3052,'TMSIS - elig group'!$H:$H,$B3052,'TMSIS - elig group'!$C:$C,E$1),E3051),0)","v":0.17570031659519897},{"$f":"IFERROR(IF($B3052<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3052,'TMSIS - elig group'!$H:$H,$B3052,'TMSIS - elig group'!$C:$C,F$1),F3051),0)","v":0.31119003727006772},{"$f":"IFERROR(IF($B3052<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3052,'TMSIS - elig group'!$H:$H,$B3052,'TMSIS - elig group'!$C:$C,G$1),G3051),0)","v":0.16333206428084798},{"$f":"IFERROR(IF($B3052<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3052,'TMSIS - elig group'!$H:$H,$B3052,'TMSIS - elig group'!$C:$C,H$1),H3051),0)","v":0.12416342724321724},{"$f":"IFERROR(IF($B3052<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3052,'TMSIS - elig group'!$H:$H,$B3052,'TMSIS - elig group'!$C:$C,I$1),I3051),0)","v":0.22561415461066806},{"$f":"IFERROR(IF($B3052<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3052,'TMSIS - elig group'!$H:$H,$B3052,'TMSIS - elig group'!$C:$C,J$1),J3051),0)","v":0},{"$f":"IFERROR(IF($B3052<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3052,'TMSIS - elig group'!$H:$H,$B3052,'TMSIS - elig group'!$C:$C,K$1),K3051),0)","v":0},true,32561,46684,82685,43398,32991,59947,0,0,0]
["Rhode Island","2019-11-01",{"$f":"IF($B3054<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3054,'CMS monthly enrollment'!C:C,B3054,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3054,C3042:C3053,B3042:B3053))","v":258989},{"$f":"IF($B3054<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3054,'CMS monthly enrollment'!C:C,B3054,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3054,D3042:D3053,B3042:B3053))","v":32809},{"$f":"IFERROR(IF($B3054<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3054,'TMSIS - elig group'!$H:$H,$B3054,'TMSIS - elig group'!$C:$C,E$1),E3053),0)","v":0.18590775687423547},{"$f":"IFERROR(IF($B3054<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3054,'TMSIS - elig group'!$H:$H,$B3054,'TMSIS - elig group'!$C:$C,F$1),F3053),0)","v":0.30251954569849582},{"$f":"IFERROR(IF($B3054<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3054,'TMSIS - elig group'!$H:$H,$B3054,'TMSIS - elig group'!$C:$C,G$1),G3053),0)","v":0.16349728995324506},{"$f":"IFERROR(IF($B3054<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3054,'TMSIS - elig group'!$H:$H,$B3054,'TMSIS - elig group'!$C:$C,H$1),H3053),0)","v":0.12341470726176489},{"$f":"IFERROR(IF($B3054<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3054,'TMSIS - elig group'!$H:$H,$B3054,'TMSIS - elig group'!$C:$C,I$1),I3053),0)","v":0.22466070021225878},{"$f":"IFERROR(IF($B3054<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3054,'TMSIS - elig group'!$H:$H,$B3054,'TMSIS - elig group'!$C:$C,J$1),J3053),0)","v":0},{"$f":"IFERROR(IF($B3054<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3054,'TMSIS - elig group'!$H:$H,$B3054,'TMSIS - elig group'!$C:$C,K$1),K3053),0)","v":0},true,32809,48148,78349,42344,31963,58185,0,0,0]
["Rhode Island","2019-12-01",{"$f":"IF($B3055<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3055,'CMS monthly enrollment'!C:C,B3055,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3055,C3043:C3054,B3043:B3054))","v":258860},{"$f":"IF($B3055<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3055,'CMS monthly enrollment'!C:C,B3055,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3055,D3043:D3054,B3043:B3054))","v":33190},{"$f":"IFERROR(IF($B3055<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3055,'TMSIS - elig group'!$H:$H,$B3055,'TMSIS - elig group'!$C:$C,E$1),E3054),0)","v":0.18991144026101817},{"$f":"IFERROR(IF($B3055<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3055,'TMSIS - elig group'!$H:$H,$B3055,'TMSIS - elig group'!$C:$C,F$1),F3054),0)","v":0.30141855658454136},{"$f":"IFERROR(IF($B3055<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3055,'TMSIS - elig group'!$H:$H,$B3055,'TMSIS - elig group'!$C:$C,G$1),G3054),0)","v":0.16577290853535093},{"$f":"IFERROR(IF($B3055<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3055,'TMSIS - elig group'!$H:$H,$B3055,'TMSIS - elig group'!$C:$C,H$1),H3054),0)","v":0.12226046261988051},{"$f":"IFERROR(IF($B3055<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3055,'TMSIS - elig group'!$H:$H,$B3055,'TMSIS - elig group'!$C:$C,I$1),I3054),0)","v":0.22063663199920905},{"$f":"IFERROR(IF($B3055<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3055,'TMSIS - elig group'!$H:$H,$B3055,'TMSIS - elig group'!$C:$C,J$1),J3054),0)","v":0},{"$f":"IFERROR(IF($B3055<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3055,'TMSIS - elig group'!$H:$H,$B3055,'TMSIS - elig group'!$C:$C,K$1),K3054),0)","v":0},true,33190,49160,78025,42912,31648,57114,0,0,0]
["Rhode Island","2020-04-01",{"$f":"IF($B3059<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3059,'CMS monthly enrollment'!C:C,B3059,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3059,C3047:C3058,B3047:B3058))","v":269345},{"$f":"IF($B3059<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3059,'CMS monthly enrollment'!C:C,B3059,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3059,D3047:D3058,B3047:B3058))","v":30405},{"$f":"IFERROR(IF($B3059<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3059,'TMSIS - elig group'!$H:$H,$B3059,'TMSIS - elig group'!$C:$C,E$1),E3058),0)","v":0.32978674084376447},{"$f":"IFERROR(IF($B3059<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3059,'TMSIS - elig group'!$H:$H,$B3059,'TMSIS - elig group'!$C:$C,F$1),F3058),0)","v":0.2503874428770117},{"$f":"IFERROR(IF($B3059<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3059,'TMSIS - elig group'!$H:$H,$B3059,'TMSIS - elig group'!$C:$C,G$1),G3058),0)","v":0.16378568117093847},{"$f":"IFERROR(IF($B3059<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3059,'TMSIS - elig group'!$H:$H,$B3059,'TMSIS - elig group'!$C:$C,H$1),H3058),0)","v":8.3989005894430091E-2},{"$f":"IFERROR(IF($B3059<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3059,'TMSIS - elig group'!$H:$H,$B3059,'TMSIS - elig group'!$C:$C,I$1),I3058),0)","v":0.17205112921385521},{"$f":"IFERROR(IF($B3059<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3059,'TMSIS - elig group'!$H:$H,$B3059,'TMSIS - elig group'!$C:$C,J$1),J3058),0)","v":0},{"$f":"IFERROR(IF($B3059<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3059,'TMSIS - elig group'!$H:$H,$B3059,'TMSIS - elig group'!$C:$C,K$1),K3058),0)","v":0},true,30405,88826,67441,44115,22622,46341,0,0,0]
["Rhode Island","2020-07-01",{"$f":"IF($B3062<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3062,'CMS monthly enrollment'!C:C,B3062,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3062,C3050:C3061,B3050:B3061))","v":279583},{"$f":"IF($B3062<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3062,'CMS monthly enrollment'!C:C,B3062,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3062,D3050:D3061,B3050:B3061))","v":29698},{"$f":"IFERROR(IF($B3062<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3062,'TMSIS - elig group'!$H:$H,$B3062,'TMSIS - elig group'!$C:$C,E$1),E3061),0)","v":0.32689692421948091},{"$f":"IFERROR(IF($B3062<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3062,'TMSIS - elig group'!$H:$H,$B3062,'TMSIS - elig group'!$C:$C,F$1),F3061),0)","v":0.25811865240497295},{"$f":"IFERROR(IF($B3062<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3062,'TMSIS - elig group'!$H:$H,$B3062,'TMSIS - elig group'!$C:$C,G$1),G3061),0)","v":0.16516365904392641},{"$f":"IFERROR(IF($B3062<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3062,'TMSIS - elig group'!$H:$H,$B3062,'TMSIS - elig group'!$C:$C,H$1),H3061),0)","v":8.2451622444485173E-2},{"$f":"IFERROR(IF($B3062<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3062,'TMSIS - elig group'!$H:$H,$B3062,'TMSIS - elig group'!$C:$C,I$1),I3061),0)","v":0.16736914188713459},{"$f":"IFERROR(IF($B3062<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3062,'TMSIS - elig group'!$H:$H,$B3062,'TMSIS - elig group'!$C:$C,J$1),J3061),0)","v":0},{"$f":"IFERROR(IF($B3062<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3062,'TMSIS - elig group'!$H:$H,$B3062,'TMSIS - elig group'!$C:$C,K$1),K3061),0)","v":0},true,29698,91395,72166,46177,23052,46794,0,0,0]
["Rhode Island","2020-10-01",{"$f":"IF($B3065<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3065,'CMS monthly enrollment'!C:C,B3065,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3065,C3053:C3064,B3053:B3064))","v":287948},{"$f":"IF($B3065<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3065,'CMS monthly enrollment'!C:C,B3065,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3065,D3053:D3064,B3053:B3064))","v":30451},{"$f":"IFERROR(IF($B3065<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3065,'TMSIS - elig group'!$H:$H,$B3065,'TMSIS - elig group'!$C:$C,E$1),E3064),0)","v":0.32292760281678662},{"$f":"IFERROR(IF($B3065<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3065,'TMSIS - elig group'!$H:$H,$B3065,'TMSIS - elig group'!$C:$C,F$1),F3064),0)","v":0.2658083845471611},{"$f":"IFERROR(IF($B3065<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3065,'TMSIS - elig group'!$H:$H,$B3065,'TMSIS - elig group'!$C:$C,G$1),G3064),0)","v":0.16608949910212575},{"$f":"IFERROR(IF($B3065<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3065,'TMSIS - elig group'!$H:$H,$B3065,'TMSIS - elig group'!$C:$C,H$1),H3064),0)","v":8.1683051957616576E-2},{"$f":"IFERROR(IF($B3065<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3065,'TMSIS - elig group'!$H:$H,$B3065,'TMSIS - elig group'!$C:$C,I$1),I3064),0)","v":0.16349146157630992},{"$f":"IFERROR(IF($B3065<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3065,'TMSIS - elig group'!$H:$H,$B3065,'TMSIS - elig group'!$C:$C,J$1),J3064),0)","v":0},{"$f":"IFERROR(IF($B3065<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3065,'TMSIS - elig group'!$H:$H,$B3065,'TMSIS - elig group'!$C:$C,K$1),K3064),0)","v":0},true,30451,92986,76539,47825,23520,47077,0,0,0]
["Rhode Island","2021-01-01",{"$f":"IF($B3068<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3068,'CMS monthly enrollment'!C:C,B3068,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3068,C3056:C3067,B3056:B3067))","v":296087},{"$f":"IF($B3068<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3068,'CMS monthly enrollment'!C:C,B3068,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3068,D3056:D3067,B3056:B3067))","v":31941},{"$f":"IFERROR(IF($B3068<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3068,'TMSIS - elig group'!$H:$H,$B3068,'TMSIS - elig group'!$C:$C,E$1),E3067),0)","v":0.31858859311843712},{"$f":"IFERROR(IF($B3068<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3068,'TMSIS - elig group'!$H:$H,$B3068,'TMSIS - elig group'!$C:$C,F$1),F3067),0)","v":0.27319995443896822},{"$f":"IFERROR(IF($B3068<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3068,'TMSIS - elig group'!$H:$H,$B3068,'TMSIS - elig group'!$C:$C,G$1),G3067),0)","v":0.16704275040866398},{"$f":"IFERROR(IF($B3068<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3068,'TMSIS - elig group'!$H:$H,$B3068,'TMSIS - elig group'!$C:$C,H$1),H3067),0)","v":8.0972420183537078E-2},{"$f":"IFERROR(IF($B3068<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3068,'TMSIS - elig group'!$H:$H,$B3068,'TMSIS - elig group'!$C:$C,I$1),I3067),0)","v":0.16019628185039358},{"$f":"IFERROR(IF($B3068<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3068,'TMSIS - elig group'!$H:$H,$B3068,'TMSIS - elig group'!$C:$C,J$1),J3067),0)","v":0},{"$f":"IFERROR(IF($B3068<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3068,'TMSIS - elig group'!$H:$H,$B3068,'TMSIS - elig group'!$C:$C,K$1),K3067),0)","v":0},true,31941,94330,80891,49459,23975,47432,0,0,0]
["Rhode Island","2021-04-01",{"$f":"IF($B3071<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3071,'CMS monthly enrollment'!C:C,B3071,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3071,C3059:C3070,B3059:B3070))","v":300650},{"$f":"IF($B3071<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3071,'CMS monthly enrollment'!C:C,B3071,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3071,D3059:D3070,B3059:B3070))","v":32915},{"$f":"IFERROR(IF($B3071<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3071,'TMSIS - elig group'!$H:$H,$B3071,'TMSIS - elig group'!$C:$C,E$1),E3070),0)","v":0.31858859311843712},{"$f":"IFERROR(IF($B3071<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3071,'TMSIS - elig group'!$H:$H,$B3071,'TMSIS - elig group'!$C:$C,F$1),F3070),0)","v":0.27319995443896822},{"$f":"IFERROR(IF($B3071<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3071,'TMSIS - elig group'!$H:$H,$B3071,'TMSIS - elig group'!$C:$C,G$1),G3070),0)","v":0.16704275040866398},{"$f":"IFERROR(IF($B3071<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3071,'TMSIS - elig group'!$H:$H,$B3071,'TMSIS - elig group'!$C:$C,H$1),H3070),0)","v":8.0972420183537078E-2},{"$f":"IFERROR(IF($B3071<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3071,'TMSIS - elig group'!$H:$H,$B3071,'TMSIS - elig group'!$C:$C,I$1),I3070),0)","v":0.16019628185039358},{"$f":"IFERROR(IF($B3071<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3071,'TMSIS - elig group'!$H:$H,$B3071,'TMSIS - elig group'!$C:$C,J$1),J3070),0)","v":0},{"$f":"IFERROR(IF($B3071<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3071,'TMSIS - elig group'!$H:$H,$B3071,'TMSIS - elig group'!$C:$C,K$1),K3070),0)","v":0},true,32915,95784,82138,50221,24344,48163,0,0,0]
["Rhode Island","2021-07-01",{"$f":"IF($B3074<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3074,'CMS monthly enrollment'!C:C,B3074,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3074,C3062:C3073,B3062:B3073))","v":304385},{"$f":"IF($B3074<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3074,'CMS monthly enrollment'!C:C,B3074,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3074,D3062:D3073,B3062:B3073))","v":33906},{"$f":"IFERROR(IF($B3074<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3074,'TMSIS - elig group'!$H:$H,$B3074,'TMSIS - elig group'!$C:$C,E$1),E3073),0)","v":0.31858859311843712},{"$f":"IFERROR(IF($B3074<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3074,'TMSIS - elig group'!$H:$H,$B3074,'TMSIS - elig group'!$C:$C,F$1),F3073),0)","v":0.27319995443896822},{"$f":"IFERROR(IF($B3074<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3074,'TMSIS - elig group'!$H:$H,$B3074,'TMSIS - elig group'!$C:$C,G$1),G3073),0)","v":0.16704275040866398},{"$f":"IFERROR(IF($B3074<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3074,'TMSIS - elig group'!$H:$H,$B3074,'TMSIS - elig group'!$C:$C,H$1),H3073),0)","v":8.0972420183537078E-2},{"$f":"IFERROR(IF($B3074<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3074,'TMSIS - elig group'!$H:$H,$B3074,'TMSIS - elig group'!$C:$C,I$1),I3073),0)","v":0.16019628185039358},{"$f":"IFERROR(IF($B3074<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3074,'TMSIS - elig group'!$H:$H,$B3074,'TMSIS - elig group'!$C:$C,J$1),J3073),0)","v":0},{"$f":"IFERROR(IF($B3074<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3074,'TMSIS - elig group'!$H:$H,$B3074,'TMSIS - elig group'!$C:$C,K$1),K3073),0)","v":0},true,33906,96974,83158,50845,24647,48761,0,0,0]
["Rhode Island","2021-09-01",{"$f":"IF($B3076<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3076,'CMS monthly enrollment'!C:C,B3076,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3076,C3064:C3075,B3064:B3075))","v":307419},{"$f":"IF($B3076<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3076,'CMS monthly enrollment'!C:C,B3076,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3076,D3064:D3075,B3064:B3075))","v":34989},{"$f":"IFERROR(IF($B3076<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3076,'TMSIS - elig group'!$H:$H,$B3076,'TMSIS - elig group'!$C:$C,E$1),E3075),0)","v":0.31858859311843712},{"$f":"IFERROR(IF($B3076<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3076,'TMSIS - elig group'!$H:$H,$B3076,'TMSIS - elig group'!$C:$C,F$1),F3075),0)","v":0.27319995443896822},{"$f":"IFERROR(IF($B3076<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3076,'TMSIS - elig group'!$H:$H,$B3076,'TMSIS - elig group'!$C:$C,G$1),G3075),0)","v":0.16704275040866398},{"$f":"IFERROR(IF($B3076<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3076,'TMSIS - elig group'!$H:$H,$B3076,'TMSIS - elig group'!$C:$C,H$1),H3075),0)","v":8.0972420183537078E-2},{"$f":"IFERROR(IF($B3076<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3076,'TMSIS - elig group'!$H:$H,$B3076,'TMSIS - elig group'!$C:$C,I$1),I3075),0)","v":0.16019628185039358},{"$f":"IFERROR(IF($B3076<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3076,'TMSIS - elig group'!$H:$H,$B3076,'TMSIS - elig group'!$C:$C,J$1),J3075),0)","v":0},{"$f":"IFERROR(IF($B3076<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3076,'TMSIS - elig group'!$H:$H,$B3076,'TMSIS - elig group'!$C:$C,K$1),K3075),0)","v":0},true,34989,97940,83987,51352,24892,49247,0,0,0]
["Rhode Island","2021-10-01",{"$f":"IF($B3077<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3077,'CMS monthly enrollment'!C:C,B3077,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3077,C3065:C3076,B3065:B3076))","v":307732},{"$f":"IF($B3077<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3077,'CMS monthly enrollment'!C:C,B3077,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3077,D3065:D3076,B3065:B3076))","v":35002},{"$f":"IFERROR(IF($B3077<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3077,'TMSIS - elig group'!$H:$H,$B3077,'TMSIS - elig group'!$C:$C,E$1),E3076),0)","v":0.31858859311843712},{"$f":"IFERROR(IF($B3077<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3077,'TMSIS - elig group'!$H:$H,$B3077,'TMSIS - elig group'!$C:$C,F$1),F3076),0)","v":0.27319995443896822},{"$f":"IFERROR(IF($B3077<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3077,'TMSIS - elig group'!$H:$H,$B3077,'TMSIS - elig group'!$C:$C,G$1),G3076),0)","v":0.16704275040866398},{"$f":"IFERROR(IF($B3077<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3077,'TMSIS - elig group'!$H:$H,$B3077,'TMSIS - elig group'!$C:$C,H$1),H3076),0)","v":8.0972420183537078E-2},{"$f":"IFERROR(IF($B3077<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3077,'TMSIS - elig group'!$H:$H,$B3077,'TMSIS - elig group'!$C:$C,I$1),I3076),0)","v":0.16019628185039358},{"$f":"IFERROR(IF($B3077<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3077,'TMSIS - elig group'!$H:$H,$B3077,'TMSIS - elig group'!$C:$C,J$1),J3076),0)","v":0},{"$f":"IFERROR(IF($B3077<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3077,'TMSIS - elig group'!$H:$H,$B3077,'TMSIS - elig group'!$C:$C,K$1),K3076),0)","v":0},true,35002,98040,84072,51404,24918,49298,0,0,0]
["Rhode Island","2022-02-01",{"$f":"IF($B3081<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3081,'CMS monthly enrollment'!C:C,B3081,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3081,C3069:C3080,B3069:B3080))","v":311088},{"$f":"IF($B3081<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3081,'CMS monthly enrollment'!C:C,B3081,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3081,D3069:D3080,B3069:B3080))","v":35968},{"$f":"IFERROR(IF($B3081<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3081,'TMSIS - elig group'!$H:$H,$B3081,'TMSIS - elig group'!$C:$C,E$1),E3080),0)","v":0.31858859311843712},{"$f":"IFERROR(IF($B3081<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3081,'TMSIS - elig group'!$H:$H,$B3081,'TMSIS - elig group'!$C:$C,F$1),F3080),0)","v":0.27319995443896822},{"$f":"IFERROR(IF($B3081<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3081,'TMSIS - elig group'!$H:$H,$B3081,'TMSIS - elig group'!$C:$C,G$1),G3080),0)","v":0.16704275040866398},{"$f":"IFERROR(IF($B3081<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3081,'TMSIS - elig group'!$H:$H,$B3081,'TMSIS - elig group'!$C:$C,H$1),H3080),0)","v":8.0972420183537078E-2},{"$f":"IFERROR(IF($B3081<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3081,'TMSIS - elig group'!$H:$H,$B3081,'TMSIS - elig group'!$C:$C,I$1),I3080),0)","v":0.16019628185039358},{"$f":"IFERROR(IF($B3081<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3081,'TMSIS - elig group'!$H:$H,$B3081,'TMSIS - elig group'!$C:$C,J$1),J3080),0)","v":0},{"$f":"IFERROR(IF($B3081<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3081,'TMSIS - elig group'!$H:$H,$B3081,'TMSIS - elig group'!$C:$C,K$1),K3080),0)","v":0},true,35968,99109,84989,51965,25190,49835,0,0,0]
["Rhode Island","2022-04-01",{"$f":"IF($B3083<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3083,'CMS monthly enrollment'!C:C,B3083,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3083,C3071:C3082,B3071:B3082))","v":314816},{"$f":"IF($B3083<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3083,'CMS monthly enrollment'!C:C,B3083,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3083,D3071:D3082,B3071:B3082))","v":34808},{"$f":"IFERROR(IF($B3083<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3083,'TMSIS - elig group'!$H:$H,$B3083,'TMSIS - elig group'!$C:$C,E$1),E3082),0)","v":0.31858859311843712},{"$f":"IFERROR(IF($B3083<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3083,'TMSIS - elig group'!$H:$H,$B3083,'TMSIS - elig group'!$C:$C,F$1),F3082),0)","v":0.27319995443896822},{"$f":"IFERROR(IF($B3083<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3083,'TMSIS - elig group'!$H:$H,$B3083,'TMSIS - elig group'!$C:$C,G$1),G3082),0)","v":0.16704275040866398},{"$f":"IFERROR(IF($B3083<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3083,'TMSIS - elig group'!$H:$H,$B3083,'TMSIS - elig group'!$C:$C,H$1),H3082),0)","v":8.0972420183537078E-2},{"$f":"IFERROR(IF($B3083<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3083,'TMSIS - elig group'!$H:$H,$B3083,'TMSIS - elig group'!$C:$C,I$1),I3082),0)","v":0.16019628185039358},{"$f":"IFERROR(IF($B3083<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3083,'TMSIS - elig group'!$H:$H,$B3083,'TMSIS - elig group'!$C:$C,J$1),J3082),0)","v":0},{"$f":"IFERROR(IF($B3083<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3083,'TMSIS - elig group'!$H:$H,$B3083,'TMSIS - elig group'!$C:$C,K$1),K3082),0)","v":0},true,34808,100297,86008,52588,25491,50432,0,0,0]
["Rhode Island","2022-07-01",{"$f":"IF($B3086<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3086,'CMS monthly enrollment'!C:C,B3086,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3086,C3074:C3085,B3074:B3085))","v":318021},{"$f":"IF($B3086<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3086,'CMS monthly enrollment'!C:C,B3086,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3086,D3074:D3085,B3074:B3085))","v":35481},{"$f":"IFERROR(IF($B3086<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3086,'TMSIS - elig group'!$H:$H,$B3086,'TMSIS - elig group'!$C:$C,E$1),E3085),0)","v":0.31858859311843712},{"$f":"IFERROR(IF($B3086<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3086,'TMSIS - elig group'!$H:$H,$B3086,'TMSIS - elig group'!$C:$C,F$1),F3085),0)","v":0.27319995443896822},{"$f":"IFERROR(IF($B3086<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3086,'TMSIS - elig group'!$H:$H,$B3086,'TMSIS - elig group'!$C:$C,G$1),G3085),0)","v":0.16704275040866398},{"$f":"IFERROR(IF($B3086<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3086,'TMSIS - elig group'!$H:$H,$B3086,'TMSIS - elig group'!$C:$C,H$1),H3085),0)","v":8.0972420183537078E-2},{"$f":"IFERROR(IF($B3086<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3086,'TMSIS - elig group'!$H:$H,$B3086,'TMSIS - elig group'!$C:$C,I$1),I3085),0)","v":0.16019628185039358},{"$f":"IFERROR(IF($B3086<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3086,'TMSIS - elig group'!$H:$H,$B3086,'TMSIS - elig group'!$C:$C,J$1),J3085),0)","v":0},{"$f":"IFERROR(IF($B3086<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3086,'TMSIS - elig group'!$H:$H,$B3086,'TMSIS - elig group'!$C:$C,K$1),K3085),0)","v":0},true,35481,101318,86883,53123,25751,50946,0,0,0]
["Rhode Island","2022-11-01",{"$f":"IF($B3090<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3090,'CMS monthly enrollment'!C:C,B3090,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3090,C3078:C3089,B3078:B3089))","v":324814},{"$f":"IF($B3090<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3090,'CMS monthly enrollment'!C:C,B3090,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3090,D3078:D3089,B3078:B3089))","v":35891},{"$f":"IFERROR(IF($B3090<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3090,'TMSIS - elig group'!$H:$H,$B3090,'TMSIS - elig group'!$C:$C,E$1),E3089),0)","v":0.31858859311843712},{"$f":"IFERROR(IF($B3090<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3090,'TMSIS - elig group'!$H:$H,$B3090,'TMSIS - elig group'!$C:$C,F$1),F3089),0)","v":0.27319995443896822},{"$f":"IFERROR(IF($B3090<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3090,'TMSIS - elig group'!$H:$H,$B3090,'TMSIS - elig group'!$C:$C,G$1),G3089),0)","v":0.16704275040866398},{"$f":"IFERROR(IF($B3090<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3090,'TMSIS - elig group'!$H:$H,$B3090,'TMSIS - elig group'!$C:$C,H$1),H3089),0)","v":8.0972420183537078E-2},{"$f":"IFERROR(IF($B3090<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3090,'TMSIS - elig group'!$H:$H,$B3090,'TMSIS - elig group'!$C:$C,I$1),I3089),0)","v":0.16019628185039358},{"$f":"IFERROR(IF($B3090<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3090,'TMSIS - elig group'!$H:$H,$B3090,'TMSIS - elig group'!$C:$C,J$1),J3089),0)","v":0},{"$f":"IFERROR(IF($B3090<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3090,'TMSIS - elig group'!$H:$H,$B3090,'TMSIS - elig group'!$C:$C,K$1),K3089),0)","v":0},true,35891,103482,88739,54258,26301,52034,0,0,0]
["Rhode Island","2023-02-01",{"$f":"IF($B3093<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3093,'CMS monthly enrollment'!C:C,B3093,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3093,C3081:C3092,B3081:B3092))","v":329366.30269790022},{"$f":"IF($B3093<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3093,'CMS monthly enrollment'!C:C,B3093,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3093,D3081:D3092,B3081:B3092))","v":36105.370162021987},{"$f":"IFERROR(IF($B3093<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3093,'TMSIS - elig group'!$H:$H,$B3093,'TMSIS - elig group'!$C:$C,E$1),E3092),0)","v":0.31858859311843712},{"$f":"IFERROR(IF($B3093<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3093,'TMSIS - elig group'!$H:$H,$B3093,'TMSIS - elig group'!$C:$C,F$1),F3092),0)","v":0.27319995443896822},{"$f":"IFERROR(IF($B3093<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3093,'TMSIS - elig group'!$H:$H,$B3093,'TMSIS - elig group'!$C:$C,G$1),G3092),0)","v":0.16704275040866398},{"$f":"IFERROR(IF($B3093<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3093,'TMSIS - elig group'!$H:$H,$B3093,'TMSIS - elig group'!$C:$C,H$1),H3092),0)","v":8.0972420183537078E-2},{"$f":"IFERROR(IF($B3093<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3093,'TMSIS - elig group'!$H:$H,$B3093,'TMSIS - elig group'!$C:$C,I$1),I3092),0)","v":0.16019628185039358},{"$f":"IFERROR(IF($B3093<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3093,'TMSIS - elig group'!$H:$H,$B3093,'TMSIS - elig group'!$C:$C,J$1),J3092),0)","v":0},{"$f":"IFERROR(IF($B3093<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3093,'TMSIS - elig group'!$H:$H,$B3093,'TMSIS - elig group'!$C:$C,K$1),K3092),0)","v":0},true,36105.370162021987,104932,89983,55018,26670,52763,0,0,0]
["Rhode Island","2023-03-01",{"$f":"IF($B3094<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3094,'CMS monthly enrollment'!C:C,B3094,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3094,C3082:C3093,B3082:B3093))","v":330725.83596709254},{"$f":"IF($B3094<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3094,'CMS monthly enrollment'!C:C,B3094,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3094,D3082:D3093,B3082:B3093))","v":36305.736789655304},{"$f":"IFERROR(IF($B3094<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3094,'TMSIS - elig group'!$H:$H,$B3094,'TMSIS - elig group'!$C:$C,E$1),E3093),0)","v":0.31858859311843712},{"$f":"IFERROR(IF($B3094<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3094,'TMSIS - elig group'!$H:$H,$B3094,'TMSIS - elig group'!$C:$C,F$1),F3093),0)","v":0.27319995443896822},{"$f":"IFERROR(IF($B3094<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3094,'TMSIS - elig group'!$H:$H,$B3094,'TMSIS - elig group'!$C:$C,G$1),G3093),0)","v":0.16704275040866398},{"$f":"IFERROR(IF($B3094<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3094,'TMSIS - elig group'!$H:$H,$B3094,'TMSIS - elig group'!$C:$C,H$1),H3093),0)","v":8.0972420183537078E-2},{"$f":"IFERROR(IF($B3094<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3094,'TMSIS - elig group'!$H:$H,$B3094,'TMSIS - elig group'!$C:$C,I$1),I3093),0)","v":0.16019628185039358},{"$f":"IFERROR(IF($B3094<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3094,'TMSIS - elig group'!$H:$H,$B3094,'TMSIS - elig group'!$C:$C,J$1),J3093),0)","v":0},{"$f":"IFERROR(IF($B3094<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3094,'TMSIS - elig group'!$H:$H,$B3094,'TMSIS - elig group'!$C:$C,K$1),K3093),0)","v":0},true,36305.736789655304,105365,90354,55245,26780,52981,0,0,0]
["Rhode Island","2023-05-01",{"$f":"IF($B3096<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3096,'CMS monthly enrollment'!C:C,B3096,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3096,C3084:C3095,B3084:B3095))","v":333725.24004040379},{"$f":"IF($B3096<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3096,'CMS monthly enrollment'!C:C,B3096,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3096,D3084:D3095,B3084:B3095))","v":36772.069317733753},{"$f":"IFERROR(IF($B3096<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3096,'TMSIS - elig group'!$H:$H,$B3096,'TMSIS - elig group'!$C:$C,E$1),E3095),0)","v":0.31858859311843712},{"$f":"IFERROR(IF($B3096<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3096,'TMSIS - elig group'!$H:$H,$B3096,'TMSIS - elig group'!$C:$C,F$1),F3095),0)","v":0.27319995443896822},{"$f":"IFERROR(IF($B3096<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3096,'TMSIS - elig group'!$H:$H,$B3096,'TMSIS - elig group'!$C:$C,G$1),G3095),0)","v":0.16704275040866398},{"$f":"IFERROR(IF($B3096<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3096,'TMSIS - elig group'!$H:$H,$B3096,'TMSIS - elig group'!$C:$C,H$1),H3095),0)","v":8.0972420183537078E-2},{"$f":"IFERROR(IF($B3096<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3096,'TMSIS - elig group'!$H:$H,$B3096,'TMSIS - elig group'!$C:$C,I$1),I3095),0)","v":0.16019628185039358},{"$f":"IFERROR(IF($B3096<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3096,'TMSIS - elig group'!$H:$H,$B3096,'TMSIS - elig group'!$C:$C,J$1),J3095),0)","v":0},{"$f":"IFERROR(IF($B3096<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3096,'TMSIS - elig group'!$H:$H,$B3096,'TMSIS - elig group'!$C:$C,K$1),K3095),0)","v":0},true,36772.069317733753,106321,91174,55746,27023,53462,0,0,0]
["Rhode Island","2023-08-01",{"$f":"IF($B3099<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3099,'CMS monthly enrollment'!C:C,B3099,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3099,C3087:C3098,B3087:B3098))","v":338166.30761681241},{"$f":"IF($B3099<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3099,'CMS monthly enrollment'!C:C,B3099,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3099,D3087:D3098,B3087:B3098))","v":37294.289197027596},{"$f":"IFERROR(IF($B3099<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3099,'TMSIS - elig group'!$H:$H,$B3099,'TMSIS - elig group'!$C:$C,E$1),E3098),0)","v":0.31858859311843712},{"$f":"IFERROR(IF($B3099<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3099,'TMSIS - elig group'!$H:$H,$B3099,'TMSIS - elig group'!$C:$C,F$1),F3098),0)","v":0.27319995443896822},{"$f":"IFERROR(IF($B3099<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3099,'TMSIS - elig group'!$H:$H,$B3099,'TMSIS - elig group'!$C:$C,G$1),G3098),0)","v":0.16704275040866398},{"$f":"IFERROR(IF($B3099<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3099,'TMSIS - elig group'!$H:$H,$B3099,'TMSIS - elig group'!$C:$C,H$1),H3098),0)","v":8.0972420183537078E-2},{"$f":"IFERROR(IF($B3099<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3099,'TMSIS - elig group'!$H:$H,$B3099,'TMSIS - elig group'!$C:$C,I$1),I3098),0)","v":0.16019628185039358},{"$f":"IFERROR(IF($B3099<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3099,'TMSIS - elig group'!$H:$H,$B3099,'TMSIS - elig group'!$C:$C,J$1),J3098),0)","v":0},{"$f":"IFERROR(IF($B3099<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3099,'TMSIS - elig group'!$H:$H,$B3099,'TMSIS - elig group'!$C:$C,K$1),K3098),0)","v":0},true,37294.289197027596,107736,92387,56488,27382,54173,0,0,0]
["Rhode Island","2023-12-01",{"$f":"IF($B3103<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3103,'CMS monthly enrollment'!C:C,B3103,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3103,C3091:C3102,B3091:B3102))","v":344220.94789424003},{"$f":"IF($B3103<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3103,'CMS monthly enrollment'!C:C,B3103,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3103,D3091:D3102,B3091:B3102))","v":37735.148526153469},{"$f":"IFERROR(IF($B3103<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3103,'TMSIS - elig group'!$H:$H,$B3103,'TMSIS - elig group'!$C:$C,E$1),E3102),0)","v":0.31858859311843712},{"$f":"IFERROR(IF($B3103<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3103,'TMSIS - elig group'!$H:$H,$B3103,'TMSIS - elig group'!$C:$C,F$1),F3102),0)","v":0.27319995443896822},{"$f":"IFERROR(IF($B3103<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3103,'TMSIS - elig group'!$H:$H,$B3103,'TMSIS - elig group'!$C:$C,G$1),G3102),0)","v":0.16704275040866398},{"$f":"IFERROR(IF($B3103<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3103,'TMSIS - elig group'!$H:$H,$B3103,'TMSIS - elig group'!$C:$C,H$1),H3102),0)","v":8.0972420183537078E-2},{"$f":"IFERROR(IF($B3103<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3103,'TMSIS - elig group'!$H:$H,$B3103,'TMSIS - elig group'!$C:$C,I$1),I3102),0)","v":0.16019628185039358},{"$f":"IFERROR(IF($B3103<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3103,'TMSIS - elig group'!$H:$H,$B3103,'TMSIS - elig group'!$C:$C,J$1),J3102),0)","v":0},{"$f":"IFERROR(IF($B3103<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3103,'TMSIS - elig group'!$H:$H,$B3103,'TMSIS - elig group'!$C:$C,K$1),K3102),0)","v":0},true,37735.148526153469,109665,94041,57500,27872,55143,0,0,0]
["Rhode Island","2024-02-01",{"$f":"IF($B3105<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3105,'CMS monthly enrollment'!C:C,B3105,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3105,C3093:C3104,B3093:B3104))","v":347217.93855585228},{"$f":"IF($B3105<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3105,'CMS monthly enrollment'!C:C,B3105,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3105,D3093:D3104,B3093:B3104))","v":38128.541261494393},{"$f":"IFERROR(IF($B3105<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3105,'TMSIS - elig group'!$H:$H,$B3105,'TMSIS - elig group'!$C:$C,E$1),E3104),0)","v":0.31858859311843712},{"$f":"IFERROR(IF($B3105<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3105,'TMSIS - elig group'!$H:$H,$B3105,'TMSIS - elig group'!$C:$C,F$1),F3104),0)","v":0.27319995443896822},{"$f":"IFERROR(IF($B3105<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3105,'TMSIS - elig group'!$H:$H,$B3105,'TMSIS - elig group'!$C:$C,G$1),G3104),0)","v":0.16704275040866398},{"$f":"IFERROR(IF($B3105<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3105,'TMSIS - elig group'!$H:$H,$B3105,'TMSIS - elig group'!$C:$C,H$1),H3104),0)","v":8.0972420183537078E-2},{"$f":"IFERROR(IF($B3105<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3105,'TMSIS - elig group'!$H:$H,$B3105,'TMSIS - elig group'!$C:$C,I$1),I3104),0)","v":0.16019628185039358},{"$f":"IFERROR(IF($B3105<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3105,'TMSIS - elig group'!$H:$H,$B3105,'TMSIS - elig group'!$C:$C,J$1),J3104),0)","v":0},{"$f":"IFERROR(IF($B3105<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3105,'TMSIS - elig group'!$H:$H,$B3105,'TMSIS - elig group'!$C:$C,K$1),K3104),0)","v":0},true,38128.541261494393,110620,94860,58000,28115,55623,0,0,0]
["Rhode Island","2024-05-01",{"$f":"IF($B3108<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3108,'CMS monthly enrollment'!C:C,B3108,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3108,C3096:C3107,B3096:B3107))","v":351618.5233094336},{"$f":"IF($B3108<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3108,'CMS monthly enrollment'!C:C,B3108,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3108,D3096:D3107,B3096:B3107))","v":38508.843712440255},{"$f":"IFERROR(IF($B3108<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3108,'TMSIS - elig group'!$H:$H,$B3108,'TMSIS - elig group'!$C:$C,E$1),E3107),0)","v":0.31858859311843712},{"$f":"IFERROR(IF($B3108<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3108,'TMSIS - elig group'!$H:$H,$B3108,'TMSIS - elig group'!$C:$C,F$1),F3107),0)","v":0.27319995443896822},{"$f":"IFERROR(IF($B3108<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3108,'TMSIS - elig group'!$H:$H,$B3108,'TMSIS - elig group'!$C:$C,G$1),G3107),0)","v":0.16704275040866398},{"$f":"IFERROR(IF($B3108<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3108,'TMSIS - elig group'!$H:$H,$B3108,'TMSIS - elig group'!$C:$C,H$1),H3107),0)","v":8.0972420183537078E-2},{"$f":"IFERROR(IF($B3108<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3108,'TMSIS - elig group'!$H:$H,$B3108,'TMSIS - elig group'!$C:$C,I$1),I3107),0)","v":0.16019628185039358},{"$f":"IFERROR(IF($B3108<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3108,'TMSIS - elig group'!$H:$H,$B3108,'TMSIS - elig group'!$C:$C,J$1),J3107),0)","v":0},{"$f":"IFERROR(IF($B3108<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3108,'TMSIS - elig group'!$H:$H,$B3108,'TMSIS - elig group'!$C:$C,K$1),K3107),0)","v":0},true,38508.843712440255,112022,96062,58735,28471,56328,0,0,0]
["Rhode Island","2024-09-01",{"$f":"IF($B3112<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3112,'CMS monthly enrollment'!C:C,B3112,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3112,C3100:C3111,B3100:B3111))","v":357680.0955353321},{"$f":"IF($B3112<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3112,'CMS monthly enrollment'!C:C,B3112,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3112,D3100:D3111,B3100:B3111))","v":39084.630672582716},{"$f":"IFERROR(IF($B3112<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3112,'TMSIS - elig group'!$H:$H,$B3112,'TMSIS - elig group'!$C:$C,E$1),E3111),0)","v":0.31858859311843712},{"$f":"IFERROR(IF($B3112<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3112,'TMSIS - elig group'!$H:$H,$B3112,'TMSIS - elig group'!$C:$C,F$1),F3111),0)","v":0.27319995443896822},{"$f":"IFERROR(IF($B3112<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3112,'TMSIS - elig group'!$H:$H,$B3112,'TMSIS - elig group'!$C:$C,G$1),G3111),0)","v":0.16704275040866398},{"$f":"IFERROR(IF($B3112<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3112,'TMSIS - elig group'!$H:$H,$B3112,'TMSIS - elig group'!$C:$C,H$1),H3111),0)","v":8.0972420183537078E-2},{"$f":"IFERROR(IF($B3112<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3112,'TMSIS - elig group'!$H:$H,$B3112,'TMSIS - elig group'!$C:$C,I$1),I3111),0)","v":0.16019628185039358},{"$f":"IFERROR(IF($B3112<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3112,'TMSIS - elig group'!$H:$H,$B3112,'TMSIS - elig group'!$C:$C,J$1),J3111),0)","v":0},{"$f":"IFERROR(IF($B3112<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3112,'TMSIS - elig group'!$H:$H,$B3112,'TMSIS - elig group'!$C:$C,K$1),K3111),0)","v":0},true,39084.630672582716,113953,97718,59748,28962,57299,0,0,0]
["Rhode Island","2024-11-01",{"$f":"IF($B3114<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3114,'CMS monthly enrollment'!C:C,B3114,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3114,C3102:C3113,B3102:B3113))","v":360650.37798366416},{"$f":"IF($B3114<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3114,'CMS monthly enrollment'!C:C,B3114,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3114,D3102:D3113,B3102:B3113))","v":39383.721092152555},{"$f":"IFERROR(IF($B3114<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3114,'TMSIS - elig group'!$H:$H,$B3114,'TMSIS - elig group'!$C:$C,E$1),E3113),0)","v":0.31858859311843712},{"$f":"IFERROR(IF($B3114<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3114,'TMSIS - elig group'!$H:$H,$B3114,'TMSIS - elig group'!$C:$C,F$1),F3113),0)","v":0.27319995443896822},{"$f":"IFERROR(IF($B3114<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3114,'TMSIS - elig group'!$H:$H,$B3114,'TMSIS - elig group'!$C:$C,G$1),G3113),0)","v":0.16704275040866398},{"$f":"IFERROR(IF($B3114<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3114,'TMSIS - elig group'!$H:$H,$B3114,'TMSIS - elig group'!$C:$C,H$1),H3113),0)","v":8.0972420183537078E-2},{"$f":"IFERROR(IF($B3114<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3114,'TMSIS - elig group'!$H:$H,$B3114,'TMSIS - elig group'!$C:$C,I$1),I3113),0)","v":0.16019628185039358},{"$f":"IFERROR(IF($B3114<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3114,'TMSIS - elig group'!$H:$H,$B3114,'TMSIS - elig group'!$C:$C,J$1),J3113),0)","v":0},{"$f":"IFERROR(IF($B3114<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3114,'TMSIS - elig group'!$H:$H,$B3114,'TMSIS - elig group'!$C:$C,K$1),K3113),0)","v":0},true,39383.721092152555,114899,98530,60244,29203,57775,0,0,0]
["Rhode Island","2024-12-01",{"$f":"IF($B3115<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3115,'CMS monthly enrollment'!C:C,B3115,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3115,C3103:C3114,B3103:B3114))","v":362118.30159900128},{"$f":"IF($B3115<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3115,'CMS monthly enrollment'!C:C,B3115,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3115,D3103:D3114,B3103:B3114))","v":39524.986907032406},{"$f":"IFERROR(IF($B3115<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3115,'TMSIS - elig group'!$H:$H,$B3115,'TMSIS - elig group'!$C:$C,E$1),E3114),0)","v":0.31858859311843712},{"$f":"IFERROR(IF($B3115<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3115,'TMSIS - elig group'!$H:$H,$B3115,'TMSIS - elig group'!$C:$C,F$1),F3114),0)","v":0.27319995443896822},{"$f":"IFERROR(IF($B3115<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3115,'TMSIS - elig group'!$H:$H,$B3115,'TMSIS - elig group'!$C:$C,G$1),G3114),0)","v":0.16704275040866398},{"$f":"IFERROR(IF($B3115<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3115,'TMSIS - elig group'!$H:$H,$B3115,'TMSIS - elig group'!$C:$C,H$1),H3114),0)","v":8.0972420183537078E-2},{"$f":"IFERROR(IF($B3115<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3115,'TMSIS - elig group'!$H:$H,$B3115,'TMSIS - elig group'!$C:$C,I$1),I3114),0)","v":0.16019628185039358},{"$f":"IFERROR(IF($B3115<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3115,'TMSIS - elig group'!$H:$H,$B3115,'TMSIS - elig group'!$C:$C,J$1),J3114),0)","v":0},{"$f":"IFERROR(IF($B3115<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3115,'TMSIS - elig group'!$H:$H,$B3115,'TMSIS - elig group'!$C:$C,K$1),K3114),0)","v":0},true,39524.986907032406,115367,98931,60489,29322,58010,0,0,0]
["Rhode Island","2025-03-01",{"$f":"IF($B3118<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3118,'CMS monthly enrollment'!C:C,B3118,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3118,C3106:C3117,B3106:B3117))","v":366541.14920058893},{"$f":"IF($B3118<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3118,'CMS monthly enrollment'!C:C,B3118,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3118,D3106:D3117,B3106:B3117))","v":39937.248336753371},{"$f":"IFERROR(IF($B3118<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3118,'TMSIS - elig group'!$H:$H,$B3118,'TMSIS - elig group'!$C:$C,E$1),E3117),0)","v":0.31858859311843712},{"$f":"IFERROR(IF($B3118<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3118,'TMSIS - elig group'!$H:$H,$B3118,'TMSIS - elig group'!$C:$C,F$1),F3117),0)","v":0.27319995443896822},{"$f":"IFERROR(IF($B3118<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3118,'TMSIS - elig group'!$H:$H,$B3118,'TMSIS - elig group'!$C:$C,G$1),G3117),0)","v":0.16704275040866398},{"$f":"IFERROR(IF($B3118<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3118,'TMSIS - elig group'!$H:$H,$B3118,'TMSIS - elig group'!$C:$C,H$1),H3117),0)","v":8.0972420183537078E-2},{"$f":"IFERROR(IF($B3118<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3118,'TMSIS - elig group'!$H:$H,$B3118,'TMSIS - elig group'!$C:$C,I$1),I3117),0)","v":0.16019628185039358},{"$f":"IFERROR(IF($B3118<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3118,'TMSIS - elig group'!$H:$H,$B3118,'TMSIS - elig group'!$C:$C,J$1),J3117),0)","v":0},{"$f":"IFERROR(IF($B3118<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3118,'TMSIS - elig group'!$H:$H,$B3118,'TMSIS - elig group'!$C:$C,K$1),K3117),0)","v":0},true,39937.248336753371,116776,100139,61228,29680,58719,0,0,0]
["Rhode Island","2025-06-01",{"$f":"IF($B3121<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3121,'CMS monthly enrollment'!C:C,B3121,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3121,C3109:C3120,B3109:B3120))","v":371053.89168679039},{"$f":"IF($B3121<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3121,'CMS monthly enrollment'!C:C,B3121,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3121,D3109:D3120,B3109:B3120))","v":40377.161154917441},{"$f":"IFERROR(IF($B3121<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3121,'TMSIS - elig group'!$H:$H,$B3121,'TMSIS - elig group'!$C:$C,E$1),E3120),0)","v":0.31858859311843712},{"$f":"IFERROR(IF($B3121<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3121,'TMSIS - elig group'!$H:$H,$B3121,'TMSIS - elig group'!$C:$C,F$1),F3120),0)","v":0.27319995443896822},{"$f":"IFERROR(IF($B3121<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3121,'TMSIS - elig group'!$H:$H,$B3121,'TMSIS - elig group'!$C:$C,G$1),G3120),0)","v":0.16704275040866398},{"$f":"IFERROR(IF($B3121<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3121,'TMSIS - elig group'!$H:$H,$B3121,'TMSIS - elig group'!$C:$C,H$1),H3120),0)","v":8.0972420183537078E-2},{"$f":"IFERROR(IF($B3121<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3121,'TMSIS - elig group'!$H:$H,$B3121,'TMSIS - elig group'!$C:$C,I$1),I3120),0)","v":0.16019628185039358},{"$f":"IFERROR(IF($B3121<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3121,'TMSIS - elig group'!$H:$H,$B3121,'TMSIS - elig group'!$C:$C,J$1),J3120),0)","v":0},{"$f":"IFERROR(IF($B3121<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3121,'TMSIS - elig group'!$H:$H,$B3121,'TMSIS - elig group'!$C:$C,K$1),K3120),0)","v":0},true,40377.161154917441,118214,101372,61982,30045,59441,0,0,0]
["South Carolina","2019-04-01",{"$f":"IF($B3125<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3125,'CMS monthly enrollment'!C:C,B3125,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3125,C3113:C3124,B3113:B3124))","v":963525},{"$f":"IF($B3125<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3125,'CMS monthly enrollment'!C:C,B3125,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3125,D3113:D3124,B3113:B3124))","v":91192},{"$f":"IFERROR(IF($B3125<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3125,'TMSIS - elig group'!$H:$H,$B3125,'TMSIS - elig group'!$C:$C,E$1),E3124),0)","v":0.49202735005652737},{"$f":"IFERROR(IF($B3125<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3125,'TMSIS - elig group'!$H:$H,$B3125,'TMSIS - elig group'!$C:$C,F$1),F3124),0)","v":0},{"$f":"IFERROR(IF($B3125<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3125,'TMSIS - elig group'!$H:$H,$B3125,'TMSIS - elig group'!$C:$C,G$1),G3124),0)","v":0.28521069472314114},{"$f":"IFERROR(IF($B3125<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3125,'TMSIS - elig group'!$H:$H,$B3125,'TMSIS - elig group'!$C:$C,H$1),H3124),0)","v":7.8012740554093116E-2},{"$f":"IFERROR(IF($B3125<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3125,'TMSIS - elig group'!$H:$H,$B3125,'TMSIS - elig group'!$C:$C,I$1),I3124),0)","v":0.13951365625534506},{"$f":"IFERROR(IF($B3125<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3125,'TMSIS - elig group'!$H:$H,$B3125,'TMSIS - elig group'!$C:$C,J$1),J3124),0)","v":0},{"$f":"IFERROR(IF($B3125<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3125,'TMSIS - elig group'!$H:$H,$B3125,'TMSIS - elig group'!$C:$C,K$1),K3124),0)","v":5.235558410893299E-3},true,91192,474081,0,274808,75167,134425,0,5045,0]
["South Carolina","2019-06-01",{"$f":"IF($B3127<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3127,'CMS monthly enrollment'!C:C,B3127,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3127,C3115:C3126,B3115:B3126))","v":964340},{"$f":"IF($B3127<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3127,'CMS monthly enrollment'!C:C,B3127,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3127,D3115:D3126,B3115:B3126))","v":90863},{"$f":"IFERROR(IF($B3127<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3127,'TMSIS - elig group'!$H:$H,$B3127,'TMSIS - elig group'!$C:$C,E$1),E3126),0)","v":0.49140580288453128},{"$f":"IFERROR(IF($B3127<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3127,'TMSIS - elig group'!$H:$H,$B3127,'TMSIS - elig group'!$C:$C,F$1),F3126),0)","v":0},{"$f":"IFERROR(IF($B3127<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3127,'TMSIS - elig group'!$H:$H,$B3127,'TMSIS - elig group'!$C:$C,G$1),G3126),0)","v":0.28611557951787858},{"$f":"IFERROR(IF($B3127<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3127,'TMSIS - elig group'!$H:$H,$B3127,'TMSIS - elig group'!$C:$C,H$1),H3126),0)","v":7.8580276790377893E-2},{"$f":"IFERROR(IF($B3127<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3127,'TMSIS - elig group'!$H:$H,$B3127,'TMSIS - elig group'!$C:$C,I$1),I3126),0)","v":0.13909245478393506},{"$f":"IFERROR(IF($B3127<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3127,'TMSIS - elig group'!$H:$H,$B3127,'TMSIS - elig group'!$C:$C,J$1),J3126),0)","v":0},{"$f":"IFERROR(IF($B3127<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3127,'TMSIS - elig group'!$H:$H,$B3127,'TMSIS - elig group'!$C:$C,K$1),K3126),0)","v":4.8058860232771828E-3},true,90863,473882,0,275913,75778,134132,0,4635,0]
["South Carolina","2019-09-01",{"$f":"IF($B3130<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3130,'CMS monthly enrollment'!C:C,B3130,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3130,C3118:C3129,B3118:B3129))","v":964805},{"$f":"IF($B3130<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3130,'CMS monthly enrollment'!C:C,B3130,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3130,D3118:D3129,B3118:B3129))","v":93135},{"$f":"IFERROR(IF($B3130<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3130,'TMSIS - elig group'!$H:$H,$B3130,'TMSIS - elig group'!$C:$C,E$1),E3129),0)","v":0.49049714103797071},{"$f":"IFERROR(IF($B3130<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3130,'TMSIS - elig group'!$H:$H,$B3130,'TMSIS - elig group'!$C:$C,F$1),F3129),0)","v":0},{"$f":"IFERROR(IF($B3130<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3130,'TMSIS - elig group'!$H:$H,$B3130,'TMSIS - elig group'!$C:$C,G$1),G3129),0)","v":0.2870357979118231},{"$f":"IFERROR(IF($B3130<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3130,'TMSIS - elig group'!$H:$H,$B3130,'TMSIS - elig group'!$C:$C,H$1),H3129),0)","v":7.9969477806159137E-2},{"$f":"IFERROR(IF($B3130<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3130,'TMSIS - elig group'!$H:$H,$B3130,'TMSIS - elig group'!$C:$C,I$1),I3129),0)","v":0.13841216432444295},{"$f":"IFERROR(IF($B3130<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3130,'TMSIS - elig group'!$H:$H,$B3130,'TMSIS - elig group'!$C:$C,J$1),J3129),0)","v":0},{"$f":"IFERROR(IF($B3130<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3130,'TMSIS - elig group'!$H:$H,$B3130,'TMSIS - elig group'!$C:$C,K$1),K3129),0)","v":4.0854189196041094E-3},true,93135,473234,0,276934,77155,133541,0,3942,0]
["South Carolina","2020-01-01",{"$f":"IF($B3134<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3134,'CMS monthly enrollment'!C:C,B3134,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3134,C3122:C3133,B3122:B3133))","v":944294},{"$f":"IF($B3134<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3134,'CMS monthly enrollment'!C:C,B3134,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3134,D3122:D3133,B3122:B3133))","v":95346},{"$f":"IFERROR(IF($B3134<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3134,'TMSIS - elig group'!$H:$H,$B3134,'TMSIS - elig group'!$C:$C,E$1),E3133),0)","v":0.48711807424823389},{"$f":"IFERROR(IF($B3134<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3134,'TMSIS - elig group'!$H:$H,$B3134,'TMSIS - elig group'!$C:$C,F$1),F3133),0)","v":0},{"$f":"IFERROR(IF($B3134<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3134,'TMSIS - elig group'!$H:$H,$B3134,'TMSIS - elig group'!$C:$C,G$1),G3133),0)","v":0.28799143374122227},{"$f":"IFERROR(IF($B3134<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3134,'TMSIS - elig group'!$H:$H,$B3134,'TMSIS - elig group'!$C:$C,H$1),H3133),0)","v":8.2320090395327436E-2},{"$f":"IFERROR(IF($B3134<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3134,'TMSIS - elig group'!$H:$H,$B3134,'TMSIS - elig group'!$C:$C,I$1),I3133),0)","v":0.1398271028787734},{"$f":"IFERROR(IF($B3134<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3134,'TMSIS - elig group'!$H:$H,$B3134,'TMSIS - elig group'!$C:$C,J$1),J3133),0)","v":0},{"$f":"IFERROR(IF($B3134<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3134,'TMSIS - elig group'!$H:$H,$B3134,'TMSIS - elig group'!$C:$C,K$1),K3133),0)","v":2.743298736443025E-3},true,95346,459983,0,271949,77734,132038,0,2590,0]
["South Carolina","2020-03-01",{"$f":"IF($B3136<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3136,'CMS monthly enrollment'!C:C,B3136,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3136,C3124:C3135,B3124:B3135))","v":938885},{"$f":"IF($B3136<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3136,'CMS monthly enrollment'!C:C,B3136,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3136,D3124:D3135,B3124:B3135))","v":93966},{"$f":"IFERROR(IF($B3136<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3136,'TMSIS - elig group'!$H:$H,$B3136,'TMSIS - elig group'!$C:$C,E$1),E3135),0)","v":0.48548348437173294},{"$f":"IFERROR(IF($B3136<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3136,'TMSIS - elig group'!$H:$H,$B3136,'TMSIS - elig group'!$C:$C,F$1),F3135),0)","v":0},{"$f":"IFERROR(IF($B3136<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3136,'TMSIS - elig group'!$H:$H,$B3136,'TMSIS - elig group'!$C:$C,G$1),G3135),0)","v":0.28548042450544914},{"$f":"IFERROR(IF($B3136<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3136,'TMSIS - elig group'!$H:$H,$B3136,'TMSIS - elig group'!$C:$C,H$1),H3135),0)","v":8.3045620906366385E-2},{"$f":"IFERROR(IF($B3136<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3136,'TMSIS - elig group'!$H:$H,$B3136,'TMSIS - elig group'!$C:$C,I$1),I3135),0)","v":0.14017162450000936},{"$f":"IFERROR(IF($B3136<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3136,'TMSIS - elig group'!$H:$H,$B3136,'TMSIS - elig group'!$C:$C,J$1),J3135),0)","v":4.4555052944186338E-3},{"$f":"IFERROR(IF($B3136<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3136,'TMSIS - elig group'!$H:$H,$B3136,'TMSIS - elig group'!$C:$C,K$1),K3135),0)","v":1.3633404220235576E-3},true,93966,455813,0,268033,77970,131605,4183,1280,0]
["South Carolina","2020-04-01",{"$f":"IF($B3137<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3137,'CMS monthly enrollment'!C:C,B3137,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3137,C3125:C3136,B3125:B3136))","v":948756},{"$f":"IF($B3137<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3137,'CMS monthly enrollment'!C:C,B3137,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3137,D3125:D3136,B3125:B3136))","v":95302},{"$f":"IFERROR(IF($B3137<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3137,'TMSIS - elig group'!$H:$H,$B3137,'TMSIS - elig group'!$C:$C,E$1),E3136),0)","v":0.48480827725357944},{"$f":"IFERROR(IF($B3137<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3137,'TMSIS - elig group'!$H:$H,$B3137,'TMSIS - elig group'!$C:$C,F$1),F3136),0)","v":0},{"$f":"IFERROR(IF($B3137<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3137,'TMSIS - elig group'!$H:$H,$B3137,'TMSIS - elig group'!$C:$C,G$1),G3136),0)","v":0.28585491187788586},{"$f":"IFERROR(IF($B3137<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3137,'TMSIS - elig group'!$H:$H,$B3137,'TMSIS - elig group'!$C:$C,H$1),H3136),0)","v":8.2879662323684072E-2},{"$f":"IFERROR(IF($B3137<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3137,'TMSIS - elig group'!$H:$H,$B3137,'TMSIS - elig group'!$C:$C,I$1),I3136),0)","v":0.13929822844774503},{"$f":"IFERROR(IF($B3137<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3137,'TMSIS - elig group'!$H:$H,$B3137,'TMSIS - elig group'!$C:$C,J$1),J3136),0)","v":6.3567364029442084E-3},{"$f":"IFERROR(IF($B3137<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3137,'TMSIS - elig group'!$H:$H,$B3137,'TMSIS - elig group'!$C:$C,K$1),K3136),0)","v":8.0218369416135116E-4},true,95302,459965,0,271207,78633,132160,6031,761,0]
["South Carolina","2020-07-01",{"$f":"IF($B3140<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3140,'CMS monthly enrollment'!C:C,B3140,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3140,C3128:C3139,B3128:B3139))","v":979984},{"$f":"IF($B3140<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3140,'CMS monthly enrollment'!C:C,B3140,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3140,D3128:D3139,B3128:B3139))","v":97797},{"$f":"IFERROR(IF($B3140<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3140,'TMSIS - elig group'!$H:$H,$B3140,'TMSIS - elig group'!$C:$C,E$1),E3139),0)","v":0.48265771164207921},{"$f":"IFERROR(IF($B3140<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3140,'TMSIS - elig group'!$H:$H,$B3140,'TMSIS - elig group'!$C:$C,F$1),F3139),0)","v":0},{"$f":"IFERROR(IF($B3140<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3140,'TMSIS - elig group'!$H:$H,$B3140,'TMSIS - elig group'!$C:$C,G$1),G3139),0)","v":0.28589944805439998},{"$f":"IFERROR(IF($B3140<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3140,'TMSIS - elig group'!$H:$H,$B3140,'TMSIS - elig group'!$C:$C,H$1),H3139),0)","v":8.2228730722126095E-2},{"$f":"IFERROR(IF($B3140<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3140,'TMSIS - elig group'!$H:$H,$B3140,'TMSIS - elig group'!$C:$C,I$1),I3139),0)","v":0.13657452250631241},{"$f":"IFERROR(IF($B3140<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3140,'TMSIS - elig group'!$H:$H,$B3140,'TMSIS - elig group'!$C:$C,J$1),J3139),0)","v":1.2105207857919156E-2},{"$f":"IFERROR(IF($B3140<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3140,'TMSIS - elig group'!$H:$H,$B3140,'TMSIS - elig group'!$C:$C,K$1),K3139),0)","v":5.3437921716317695E-4},true,97797,472997,0,280177,80583,133841,11863,524,0]
["South Carolina","2020-10-01",{"$f":"IF($B3143<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3143,'CMS monthly enrollment'!C:C,B3143,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3143,C3131:C3142,B3131:B3142))","v":1008688},{"$f":"IF($B3143<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3143,'CMS monthly enrollment'!C:C,B3143,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3143,D3131:D3142,B3131:B3142))","v":99675},{"$f":"IFERROR(IF($B3143<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3143,'TMSIS - elig group'!$H:$H,$B3143,'TMSIS - elig group'!$C:$C,E$1),E3142),0)","v":0.48169249279731535},{"$f":"IFERROR(IF($B3143<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3143,'TMSIS - elig group'!$H:$H,$B3143,'TMSIS - elig group'!$C:$C,F$1),F3142),0)","v":0},{"$f":"IFERROR(IF($B3143<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3143,'TMSIS - elig group'!$H:$H,$B3143,'TMSIS - elig group'!$C:$C,G$1),G3142),0)","v":0.28635904792477029},{"$f":"IFERROR(IF($B3143<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3143,'TMSIS - elig group'!$H:$H,$B3143,'TMSIS - elig group'!$C:$C,H$1),H3142),0)","v":8.1182401033632279E-2},{"$f":"IFERROR(IF($B3143<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3143,'TMSIS - elig group'!$H:$H,$B3143,'TMSIS - elig group'!$C:$C,I$1),I3142),0)","v":0.1335972916785077},{"$f":"IFERROR(IF($B3143<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3143,'TMSIS - elig group'!$H:$H,$B3143,'TMSIS - elig group'!$C:$C,J$1),J3142),0)","v":1.6911799434352101E-2},{"$f":"IFERROR(IF($B3143<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3143,'TMSIS - elig group'!$H:$H,$B3143,'TMSIS - elig group'!$C:$C,K$1),K3142),0)","v":2.5696713142227707E-4},true,99675,485877,0,288847,81888,134758,17059,259,0]
["South Carolina","2021-01-01",{"$f":"IF($B3146<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3146,'CMS monthly enrollment'!C:C,B3146,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3146,C3134:C3145,B3134:B3145))","v":1034698},{"$f":"IF($B3146<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3146,'CMS monthly enrollment'!C:C,B3146,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3146,D3134:D3145,B3134:B3145))","v":103682},{"$f":"IFERROR(IF($B3146<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3146,'TMSIS - elig group'!$H:$H,$B3146,'TMSIS - elig group'!$C:$C,E$1),E3145),0)","v":0.47912535004541557},{"$f":"IFERROR(IF($B3146<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3146,'TMSIS - elig group'!$H:$H,$B3146,'TMSIS - elig group'!$C:$C,F$1),F3145),0)","v":0},{"$f":"IFERROR(IF($B3146<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3146,'TMSIS - elig group'!$H:$H,$B3146,'TMSIS - elig group'!$C:$C,G$1),G3145),0)","v":0.2865375126110638},{"$f":"IFERROR(IF($B3146<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3146,'TMSIS - elig group'!$H:$H,$B3146,'TMSIS - elig group'!$C:$C,H$1),H3145),0)","v":8.0553661058606479E-2},{"$f":"IFERROR(IF($B3146<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3146,'TMSIS - elig group'!$H:$H,$B3146,'TMSIS - elig group'!$C:$C,I$1),I3145),0)","v":0.13083055444679467},{"$f":"IFERROR(IF($B3146<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3146,'TMSIS - elig group'!$H:$H,$B3146,'TMSIS - elig group'!$C:$C,J$1),J3145),0)","v":2.2873562495874886E-2},{"$f":"IFERROR(IF($B3146<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3146,'TMSIS - elig group'!$H:$H,$B3146,'TMSIS - elig group'!$C:$C,K$1),K3145),0)","v":7.9359342244627925E-5},true,103682,495750,0,296480,83349,135370,23667,82,0]
["South Carolina","2021-04-01",{"$f":"IF($B3149<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3149,'CMS monthly enrollment'!C:C,B3149,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3149,C3137:C3148,B3137:B3148))","v":1056563},{"$f":"IF($B3149<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3149,'CMS monthly enrollment'!C:C,B3149,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3149,D3137:D3148,B3137:B3148))","v":104819},{"$f":"IFERROR(IF($B3149<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3149,'TMSIS - elig group'!$H:$H,$B3149,'TMSIS - elig group'!$C:$C,E$1),E3148),0)","v":0.47912535004541557},{"$f":"IFERROR(IF($B3149<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3149,'TMSIS - elig group'!$H:$H,$B3149,'TMSIS - elig group'!$C:$C,F$1),F3148),0)","v":0},{"$f":"IFERROR(IF($B3149<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3149,'TMSIS - elig group'!$H:$H,$B3149,'TMSIS - elig group'!$C:$C,G$1),G3148),0)","v":0.2865375126110638},{"$f":"IFERROR(IF($B3149<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3149,'TMSIS - elig group'!$H:$H,$B3149,'TMSIS - elig group'!$C:$C,H$1),H3148),0)","v":8.0553661058606479E-2},{"$f":"IFERROR(IF($B3149<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3149,'TMSIS - elig group'!$H:$H,$B3149,'TMSIS - elig group'!$C:$C,I$1),I3148),0)","v":0.13083055444679467},{"$f":"IFERROR(IF($B3149<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3149,'TMSIS - elig group'!$H:$H,$B3149,'TMSIS - elig group'!$C:$C,J$1),J3148),0)","v":2.2873562495874886E-2},{"$f":"IFERROR(IF($B3149<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3149,'TMSIS - elig group'!$H:$H,$B3149,'TMSIS - elig group'!$C:$C,K$1),K3148),0)","v":7.9359342244627925E-5},true,104819,506226,0,302745,85110,138231,24167,84,0]
["South Carolina","2021-07-01",{"$f":"IF($B3152<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3152,'CMS monthly enrollment'!C:C,B3152,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3152,C3140:C3151,B3140:B3151))","v":1079414},{"$f":"IF($B3152<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3152,'CMS monthly enrollment'!C:C,B3152,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3152,D3140:D3151,B3140:B3151))","v":106117},{"$f":"IFERROR(IF($B3152<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3152,'TMSIS - elig group'!$H:$H,$B3152,'TMSIS - elig group'!$C:$C,E$1),E3151),0)","v":0.47912535004541557},{"$f":"IFERROR(IF($B3152<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3152,'TMSIS - elig group'!$H:$H,$B3152,'TMSIS - elig group'!$C:$C,F$1),F3151),0)","v":0},{"$f":"IFERROR(IF($B3152<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3152,'TMSIS - elig group'!$H:$H,$B3152,'TMSIS - elig group'!$C:$C,G$1),G3151),0)","v":0.2865375126110638},{"$f":"IFERROR(IF($B3152<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3152,'TMSIS - elig group'!$H:$H,$B3152,'TMSIS - elig group'!$C:$C,H$1),H3151),0)","v":8.0553661058606479E-2},{"$f":"IFERROR(IF($B3152<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3152,'TMSIS - elig group'!$H:$H,$B3152,'TMSIS - elig group'!$C:$C,I$1),I3151),0)","v":0.13083055444679467},{"$f":"IFERROR(IF($B3152<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3152,'TMSIS - elig group'!$H:$H,$B3152,'TMSIS - elig group'!$C:$C,J$1),J3151),0)","v":2.2873562495874886E-2},{"$f":"IFERROR(IF($B3152<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3152,'TMSIS - elig group'!$H:$H,$B3152,'TMSIS - elig group'!$C:$C,K$1),K3151),0)","v":7.9359342244627925E-5},{"$f":"SUM(E3152:K3152)=1","v":true},106117,517175,0,309293,86951,141220,24690,86,0]
["South Carolina","2021-09-01",{"$f":"IF($B3154<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3154,'CMS monthly enrollment'!C:C,B3154,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3154,C3142:C3153,B3142:B3153))","v":1092717},{"$f":"IF($B3154<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3154,'CMS monthly enrollment'!C:C,B3154,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3154,D3142:D3153,B3142:B3153))","v":106905},{"$f":"IFERROR(IF($B3154<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3154,'TMSIS - elig group'!$H:$H,$B3154,'TMSIS - elig group'!$C:$C,E$1),E3153),0)","v":0.47912535004541557},{"$f":"IFERROR(IF($B3154<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3154,'TMSIS - elig group'!$H:$H,$B3154,'TMSIS - elig group'!$C:$C,F$1),F3153),0)","v":0},{"$f":"IFERROR(IF($B3154<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3154,'TMSIS - elig group'!$H:$H,$B3154,'TMSIS - elig group'!$C:$C,G$1),G3153),0)","v":0.2865375126110638},{"$f":"IFERROR(IF($B3154<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3154,'TMSIS - elig group'!$H:$H,$B3154,'TMSIS - elig group'!$C:$C,H$1),H3153),0)","v":8.0553661058606479E-2},{"$f":"IFERROR(IF($B3154<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3154,'TMSIS - elig group'!$H:$H,$B3154,'TMSIS - elig group'!$C:$C,I$1),I3153),0)","v":0.13083055444679467},{"$f":"IFERROR(IF($B3154<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3154,'TMSIS - elig group'!$H:$H,$B3154,'TMSIS - elig group'!$C:$C,J$1),J3153),0)","v":2.2873562495874886E-2},{"$f":"IFERROR(IF($B3154<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3154,'TMSIS - elig group'!$H:$H,$B3154,'TMSIS - elig group'!$C:$C,K$1),K3153),0)","v":7.9359342244627925E-5},true,106905,523548,0,313104,88022,142961,24994,87,0]
["South Carolina","2022-01-01",{"$f":"IF($B3158<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3158,'CMS monthly enrollment'!C:C,B3158,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3158,C3146:C3157,B3146:B3157))","v":1116763},{"$f":"IF($B3158<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3158,'CMS monthly enrollment'!C:C,B3158,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3158,D3146:D3157,B3146:B3157))","v":109069},{"$f":"IFERROR(IF($B3158<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3158,'TMSIS - elig group'!$H:$H,$B3158,'TMSIS - elig group'!$C:$C,E$1),E3157),0)","v":0.47912535004541557},{"$f":"IFERROR(IF($B3158<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3158,'TMSIS - elig group'!$H:$H,$B3158,'TMSIS - elig group'!$C:$C,F$1),F3157),0)","v":0},{"$f":"IFERROR(IF($B3158<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3158,'TMSIS - elig group'!$H:$H,$B3158,'TMSIS - elig group'!$C:$C,G$1),G3157),0)","v":0.2865375126110638},{"$f":"IFERROR(IF($B3158<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3158,'TMSIS - elig group'!$H:$H,$B3158,'TMSIS - elig group'!$C:$C,H$1),H3157),0)","v":8.0553661058606479E-2},{"$f":"IFERROR(IF($B3158<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3158,'TMSIS - elig group'!$H:$H,$B3158,'TMSIS - elig group'!$C:$C,I$1),I3157),0)","v":0.13083055444679467},{"$f":"IFERROR(IF($B3158<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3158,'TMSIS - elig group'!$H:$H,$B3158,'TMSIS - elig group'!$C:$C,J$1),J3157),0)","v":2.2873562495874886E-2},{"$f":"IFERROR(IF($B3158<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3158,'TMSIS - elig group'!$H:$H,$B3158,'TMSIS - elig group'!$C:$C,K$1),K3157),0)","v":7.9359342244627925E-5},true,109069,535069,0,319994,89959,146107,25544,89,0]
["South Carolina","2022-02-01",{"$f":"IF($B3159<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3159,'CMS monthly enrollment'!C:C,B3159,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3159,C3147:C3158,B3147:B3158))","v":1123437},{"$f":"IF($B3159<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3159,'CMS monthly enrollment'!C:C,B3159,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3159,D3147:D3158,B3147:B3158))","v":109288},{"$f":"IFERROR(IF($B3159<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3159,'TMSIS - elig group'!$H:$H,$B3159,'TMSIS - elig group'!$C:$C,E$1),E3158),0)","v":0.47912535004541557},{"$f":"IFERROR(IF($B3159<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3159,'TMSIS - elig group'!$H:$H,$B3159,'TMSIS - elig group'!$C:$C,F$1),F3158),0)","v":0},{"$f":"IFERROR(IF($B3159<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3159,'TMSIS - elig group'!$H:$H,$B3159,'TMSIS - elig group'!$C:$C,G$1),G3158),0)","v":0.2865375126110638},{"$f":"IFERROR(IF($B3159<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3159,'TMSIS - elig group'!$H:$H,$B3159,'TMSIS - elig group'!$C:$C,H$1),H3158),0)","v":8.0553661058606479E-2},{"$f":"IFERROR(IF($B3159<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3159,'TMSIS - elig group'!$H:$H,$B3159,'TMSIS - elig group'!$C:$C,I$1),I3158),0)","v":0.13083055444679467},{"$f":"IFERROR(IF($B3159<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3159,'TMSIS - elig group'!$H:$H,$B3159,'TMSIS - elig group'!$C:$C,J$1),J3158),0)","v":2.2873562495874886E-2},{"$f":"IFERROR(IF($B3159<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3159,'TMSIS - elig group'!$H:$H,$B3159,'TMSIS - elig group'!$C:$C,K$1),K3158),0)","v":7.9359342244627925E-5},true,109288,538267,0,321907,90497,146980,25697,89,0]
["South Carolina","2022-05-01",{"$f":"IF($B3162<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3162,'CMS monthly enrollment'!C:C,B3162,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3162,C3150:C3161,B3150:B3161))","v":1144294},{"$f":"IF($B3162<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3162,'CMS monthly enrollment'!C:C,B3162,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3162,D3150:D3161,B3150:B3161))","v":109612},{"$f":"IFERROR(IF($B3162<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3162,'TMSIS - elig group'!$H:$H,$B3162,'TMSIS - elig group'!$C:$C,E$1),E3161),0)","v":0.47912535004541557},{"$f":"IFERROR(IF($B3162<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3162,'TMSIS - elig group'!$H:$H,$B3162,'TMSIS - elig group'!$C:$C,F$1),F3161),0)","v":0},{"$f":"IFERROR(IF($B3162<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3162,'TMSIS - elig group'!$H:$H,$B3162,'TMSIS - elig group'!$C:$C,G$1),G3161),0)","v":0.2865375126110638},{"$f":"IFERROR(IF($B3162<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3162,'TMSIS - elig group'!$H:$H,$B3162,'TMSIS - elig group'!$C:$C,H$1),H3161),0)","v":8.0553661058606479E-2},{"$f":"IFERROR(IF($B3162<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3162,'TMSIS - elig group'!$H:$H,$B3162,'TMSIS - elig group'!$C:$C,I$1),I3161),0)","v":0.13083055444679467},{"$f":"IFERROR(IF($B3162<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3162,'TMSIS - elig group'!$H:$H,$B3162,'TMSIS - elig group'!$C:$C,J$1),J3161),0)","v":2.2873562495874886E-2},{"$f":"IFERROR(IF($B3162<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3162,'TMSIS - elig group'!$H:$H,$B3162,'TMSIS - elig group'!$C:$C,K$1),K3161),0)","v":7.9359342244627925E-5},true,109612,548260,0,327883,92177,149709,26174,91,0]
["South Carolina","2022-08-01",{"$f":"IF($B3165<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3165,'CMS monthly enrollment'!C:C,B3165,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3165,C3153:C3164,B3153:B3164))","v":1167870},{"$f":"IF($B3165<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3165,'CMS monthly enrollment'!C:C,B3165,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3165,D3153:D3164,B3153:B3164))","v":110246},{"$f":"IFERROR(IF($B3165<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3165,'TMSIS - elig group'!$H:$H,$B3165,'TMSIS - elig group'!$C:$C,E$1),E3164),0)","v":0.47912535004541557},{"$f":"IFERROR(IF($B3165<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3165,'TMSIS - elig group'!$H:$H,$B3165,'TMSIS - elig group'!$C:$C,F$1),F3164),0)","v":0},{"$f":"IFERROR(IF($B3165<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3165,'TMSIS - elig group'!$H:$H,$B3165,'TMSIS - elig group'!$C:$C,G$1),G3164),0)","v":0.2865375126110638},{"$f":"IFERROR(IF($B3165<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3165,'TMSIS - elig group'!$H:$H,$B3165,'TMSIS - elig group'!$C:$C,H$1),H3164),0)","v":8.0553661058606479E-2},{"$f":"IFERROR(IF($B3165<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3165,'TMSIS - elig group'!$H:$H,$B3165,'TMSIS - elig group'!$C:$C,I$1),I3164),0)","v":0.13083055444679467},{"$f":"IFERROR(IF($B3165<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3165,'TMSIS - elig group'!$H:$H,$B3165,'TMSIS - elig group'!$C:$C,J$1),J3164),0)","v":2.2873562495874886E-2},{"$f":"IFERROR(IF($B3165<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3165,'TMSIS - elig group'!$H:$H,$B3165,'TMSIS - elig group'!$C:$C,K$1),K3164),0)","v":7.9359342244627925E-5},true,110246,559556,0,334639,94076,152793,26713,93,0]
["South Carolina","2022-11-01",{"$f":"IF($B3168<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3168,'CMS monthly enrollment'!C:C,B3168,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3168,C3156:C3167,B3156:B3167))","v":1179802},{"$f":"IF($B3168<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3168,'CMS monthly enrollment'!C:C,B3168,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3168,D3156:D3167,B3156:B3167))","v":111121},{"$f":"IFERROR(IF($B3168<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3168,'TMSIS - elig group'!$H:$H,$B3168,'TMSIS - elig group'!$C:$C,E$1),E3167),0)","v":0.47912535004541557},{"$f":"IFERROR(IF($B3168<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3168,'TMSIS - elig group'!$H:$H,$B3168,'TMSIS - elig group'!$C:$C,F$1),F3167),0)","v":0},{"$f":"IFERROR(IF($B3168<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3168,'TMSIS - elig group'!$H:$H,$B3168,'TMSIS - elig group'!$C:$C,G$1),G3167),0)","v":0.2865375126110638},{"$f":"IFERROR(IF($B3168<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3168,'TMSIS - elig group'!$H:$H,$B3168,'TMSIS - elig group'!$C:$C,H$1),H3167),0)","v":8.0553661058606479E-2},{"$f":"IFERROR(IF($B3168<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3168,'TMSIS - elig group'!$H:$H,$B3168,'TMSIS - elig group'!$C:$C,I$1),I3167),0)","v":0.13083055444679467},{"$f":"IFERROR(IF($B3168<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3168,'TMSIS - elig group'!$H:$H,$B3168,'TMSIS - elig group'!$C:$C,J$1),J3167),0)","v":2.2873562495874886E-2},{"$f":"IFERROR(IF($B3168<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3168,'TMSIS - elig group'!$H:$H,$B3168,'TMSIS - elig group'!$C:$C,K$1),K3167),0)","v":7.9359342244627925E-5},true,111121,565273,0,338058,95037,154354,26986,94,0]
["South Carolina","2023-02-01",{"$f":"IF($B3171<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3171,'CMS monthly enrollment'!C:C,B3171,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3171,C3159:C3170,B3159:B3170))","v":1199137.0666101547},{"$f":"IF($B3171<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3171,'CMS monthly enrollment'!C:C,B3171,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3171,D3159:D3170,B3159:B3170))","v":111767.81503247522},{"$f":"IFERROR(IF($B3171<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3171,'TMSIS - elig group'!$H:$H,$B3171,'TMSIS - elig group'!$C:$C,E$1),E3170),0)","v":0.47912535004541557},{"$f":"IFERROR(IF($B3171<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3171,'TMSIS - elig group'!$H:$H,$B3171,'TMSIS - elig group'!$C:$C,F$1),F3170),0)","v":0},{"$f":"IFERROR(IF($B3171<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3171,'TMSIS - elig group'!$H:$H,$B3171,'TMSIS - elig group'!$C:$C,G$1),G3170),0)","v":0.2865375126110638},{"$f":"IFERROR(IF($B3171<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3171,'TMSIS - elig group'!$H:$H,$B3171,'TMSIS - elig group'!$C:$C,H$1),H3170),0)","v":8.0553661058606479E-2},{"$f":"IFERROR(IF($B3171<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3171,'TMSIS - elig group'!$H:$H,$B3171,'TMSIS - elig group'!$C:$C,I$1),I3170),0)","v":0.13083055444679467},{"$f":"IFERROR(IF($B3171<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3171,'TMSIS - elig group'!$H:$H,$B3171,'TMSIS - elig group'!$C:$C,J$1),J3170),0)","v":2.2873562495874886E-2},{"$f":"IFERROR(IF($B3171<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3171,'TMSIS - elig group'!$H:$H,$B3171,'TMSIS - elig group'!$C:$C,K$1),K3170),0)","v":7.9359342244627925E-5},true,111767.81503247522,574537,0,343598,96595,156884,27429,95,0]
["South Carolina","2023-06-01",{"$f":"IF($B3175<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3175,'CMS monthly enrollment'!C:C,B3175,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3175,C3163:C3174,B3163:B3174))","v":1218734.7420524992},{"$f":"IF($B3175<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3175,'CMS monthly enrollment'!C:C,B3175,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3175,D3163:D3174,B3163:B3174))","v":112868.09288692049},{"$f":"IFERROR(IF($B3175<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3175,'TMSIS - elig group'!$H:$H,$B3175,'TMSIS - elig group'!$C:$C,E$1),E3174),0)","v":0.47912535004541557},{"$f":"IFERROR(IF($B3175<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3175,'TMSIS - elig group'!$H:$H,$B3175,'TMSIS - elig group'!$C:$C,F$1),F3174),0)","v":0},{"$f":"IFERROR(IF($B3175<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3175,'TMSIS - elig group'!$H:$H,$B3175,'TMSIS - elig group'!$C:$C,G$1),G3174),0)","v":0.2865375126110638},{"$f":"IFERROR(IF($B3175<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3175,'TMSIS - elig group'!$H:$H,$B3175,'TMSIS - elig group'!$C:$C,H$1),H3174),0)","v":8.0553661058606479E-2},{"$f":"IFERROR(IF($B3175<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3175,'TMSIS - elig group'!$H:$H,$B3175,'TMSIS - elig group'!$C:$C,I$1),I3174),0)","v":0.13083055444679467},{"$f":"IFERROR(IF($B3175<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3175,'TMSIS - elig group'!$H:$H,$B3175,'TMSIS - elig group'!$C:$C,J$1),J3174),0)","v":2.2873562495874886E-2},{"$f":"IFERROR(IF($B3175<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3175,'TMSIS - elig group'!$H:$H,$B3175,'TMSIS - elig group'!$C:$C,K$1),K3174),0)","v":7.9359342244627925E-5},true,112868.09288692049,583927,0,349213,98174,159448,27877,97,0]
["South Carolina","2023-07-01",{"$f":"IF($B3176<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3176,'CMS monthly enrollment'!C:C,B3176,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3176,C3164:C3175,B3164:B3175))","v":1223370.0443937974},{"$f":"IF($B3176<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3176,'CMS monthly enrollment'!C:C,B3176,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3176,D3164:D3175,B3164:B3175))","v":113127.81891041686},{"$f":"IFERROR(IF($B3176<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3176,'TMSIS - elig group'!$H:$H,$B3176,'TMSIS - elig group'!$C:$C,E$1),E3175),0)","v":0.47912535004541557},{"$f":"IFERROR(IF($B3176<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3176,'TMSIS - elig group'!$H:$H,$B3176,'TMSIS - elig group'!$C:$C,F$1),F3175),0)","v":0},{"$f":"IFERROR(IF($B3176<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3176,'TMSIS - elig group'!$H:$H,$B3176,'TMSIS - elig group'!$C:$C,G$1),G3175),0)","v":0.2865375126110638},{"$f":"IFERROR(IF($B3176<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3176,'TMSIS - elig group'!$H:$H,$B3176,'TMSIS - elig group'!$C:$C,H$1),H3175),0)","v":8.0553661058606479E-2},{"$f":"IFERROR(IF($B3176<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3176,'TMSIS - elig group'!$H:$H,$B3176,'TMSIS - elig group'!$C:$C,I$1),I3175),0)","v":0.13083055444679467},{"$f":"IFERROR(IF($B3176<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3176,'TMSIS - elig group'!$H:$H,$B3176,'TMSIS - elig group'!$C:$C,J$1),J3175),0)","v":2.2873562495874886E-2},{"$f":"IFERROR(IF($B3176<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3176,'TMSIS - elig group'!$H:$H,$B3176,'TMSIS - elig group'!$C:$C,K$1),K3175),0)","v":7.9359342244627925E-5},true,113127.81891041686,586148,0,350541,98547,160054,27983,97,0]
["South Carolina","2023-11-01",{"$f":"IF($B3180<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3180,'CMS monthly enrollment'!C:C,B3180,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3180,C3168:C3179,B3168:B3179))","v":1245673.0369741609},{"$f":"IF($B3180<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3180,'CMS monthly enrollment'!C:C,B3180,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3180,D3168:D3179,B3168:B3179))","v":114126.16681551054},{"$f":"IFERROR(IF($B3180<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3180,'TMSIS - elig group'!$H:$H,$B3180,'TMSIS - elig group'!$C:$C,E$1),E3179),0)","v":0.47912535004541557},{"$f":"IFERROR(IF($B3180<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3180,'TMSIS - elig group'!$H:$H,$B3180,'TMSIS - elig group'!$C:$C,F$1),F3179),0)","v":0},{"$f":"IFERROR(IF($B3180<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3180,'TMSIS - elig group'!$H:$H,$B3180,'TMSIS - elig group'!$C:$C,G$1),G3179),0)","v":0.2865375126110638},{"$f":"IFERROR(IF($B3180<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3180,'TMSIS - elig group'!$H:$H,$B3180,'TMSIS - elig group'!$C:$C,H$1),H3179),0)","v":8.0553661058606479E-2},{"$f":"IFERROR(IF($B3180<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3180,'TMSIS - elig group'!$H:$H,$B3180,'TMSIS - elig group'!$C:$C,I$1),I3179),0)","v":0.13083055444679467},{"$f":"IFERROR(IF($B3180<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3180,'TMSIS - elig group'!$H:$H,$B3180,'TMSIS - elig group'!$C:$C,J$1),J3179),0)","v":2.2873562495874886E-2},{"$f":"IFERROR(IF($B3180<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3180,'TMSIS - elig group'!$H:$H,$B3180,'TMSIS - elig group'!$C:$C,K$1),K3179),0)","v":7.9359342244627925E-5},true,114126.16681551054,596834,0,356932,100344,162972,28493,99,0]
["South Carolina","2023-12-01",{"$f":"IF($B3181<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3181,'CMS monthly enrollment'!C:C,B3181,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3181,C3169:C3180,B3169:B3180))","v":1251049.4847381059},{"$f":"IF($B3181<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3181,'CMS monthly enrollment'!C:C,B3181,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3181,D3169:D3180,B3169:B3180))","v":114376.12889213249},{"$f":"IFERROR(IF($B3181<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3181,'TMSIS - elig group'!$H:$H,$B3181,'TMSIS - elig group'!$C:$C,E$1),E3180),0)","v":0.47912535004541557},{"$f":"IFERROR(IF($B3181<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3181,'TMSIS - elig group'!$H:$H,$B3181,'TMSIS - elig group'!$C:$C,F$1),F3180),0)","v":0},{"$f":"IFERROR(IF($B3181<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3181,'TMSIS - elig group'!$H:$H,$B3181,'TMSIS - elig group'!$C:$C,G$1),G3180),0)","v":0.2865375126110638},{"$f":"IFERROR(IF($B3181<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3181,'TMSIS - elig group'!$H:$H,$B3181,'TMSIS - elig group'!$C:$C,H$1),H3180),0)","v":8.0553661058606479E-2},{"$f":"IFERROR(IF($B3181<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3181,'TMSIS - elig group'!$H:$H,$B3181,'TMSIS - elig group'!$C:$C,I$1),I3180),0)","v":0.13083055444679467},{"$f":"IFERROR(IF($B3181<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3181,'TMSIS - elig group'!$H:$H,$B3181,'TMSIS - elig group'!$C:$C,J$1),J3180),0)","v":2.2873562495874886E-2},{"$f":"IFERROR(IF($B3181<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3181,'TMSIS - elig group'!$H:$H,$B3181,'TMSIS - elig group'!$C:$C,K$1),K3180),0)","v":7.9359342244627925E-5},true,114376.12889213249,599410,0,358473,100777,163675,28616,99,0]
["South Carolina","2024-04-01",{"$f":"IF($B3185<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3185,'CMS monthly enrollment'!C:C,B3185,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3185,C3173:C3184,B3173:B3184))","v":1271530.5213668337},{"$f":"IF($B3185<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3185,'CMS monthly enrollment'!C:C,B3185,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3185,D3173:D3184,B3173:B3184))","v":115415.27121783135},{"$f":"IFERROR(IF($B3185<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3185,'TMSIS - elig group'!$H:$H,$B3185,'TMSIS - elig group'!$C:$C,E$1),E3184),0)","v":0.47912535004541557},{"$f":"IFERROR(IF($B3185<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3185,'TMSIS - elig group'!$H:$H,$B3185,'TMSIS - elig group'!$C:$C,F$1),F3184),0)","v":0},{"$f":"IFERROR(IF($B3185<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3185,'TMSIS - elig group'!$H:$H,$B3185,'TMSIS - elig group'!$C:$C,G$1),G3184),0)","v":0.2865375126110638},{"$f":"IFERROR(IF($B3185<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3185,'TMSIS - elig group'!$H:$H,$B3185,'TMSIS - elig group'!$C:$C,H$1),H3184),0)","v":8.0553661058606479E-2},{"$f":"IFERROR(IF($B3185<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3185,'TMSIS - elig group'!$H:$H,$B3185,'TMSIS - elig group'!$C:$C,I$1),I3184),0)","v":0.13083055444679467},{"$f":"IFERROR(IF($B3185<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3185,'TMSIS - elig group'!$H:$H,$B3185,'TMSIS - elig group'!$C:$C,J$1),J3184),0)","v":2.2873562495874886E-2},{"$f":"IFERROR(IF($B3185<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3185,'TMSIS - elig group'!$H:$H,$B3185,'TMSIS - elig group'!$C:$C,K$1),K3184),0)","v":7.9359342244627925E-5},true,115415.27121783135,609223,0,364341,102426,166355,29084,101,0]
["South Carolina","2024-05-01",{"$f":"IF($B3186<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3186,'CMS monthly enrollment'!C:C,B3186,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3186,C3174:C3185,B3174:B3185))","v":1276893.1594468961},{"$f":"IF($B3186<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3186,'CMS monthly enrollment'!C:C,B3186,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3186,D3174:D3185,B3174:B3185))","v":115662.23157925461},{"$f":"IFERROR(IF($B3186<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3186,'TMSIS - elig group'!$H:$H,$B3186,'TMSIS - elig group'!$C:$C,E$1),E3185),0)","v":0.47912535004541557},{"$f":"IFERROR(IF($B3186<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3186,'TMSIS - elig group'!$H:$H,$B3186,'TMSIS - elig group'!$C:$C,F$1),F3185),0)","v":0},{"$f":"IFERROR(IF($B3186<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3186,'TMSIS - elig group'!$H:$H,$B3186,'TMSIS - elig group'!$C:$C,G$1),G3185),0)","v":0.2865375126110638},{"$f":"IFERROR(IF($B3186<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3186,'TMSIS - elig group'!$H:$H,$B3186,'TMSIS - elig group'!$C:$C,H$1),H3185),0)","v":8.0553661058606479E-2},{"$f":"IFERROR(IF($B3186<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3186,'TMSIS - elig group'!$H:$H,$B3186,'TMSIS - elig group'!$C:$C,I$1),I3185),0)","v":0.13083055444679467},{"$f":"IFERROR(IF($B3186<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3186,'TMSIS - elig group'!$H:$H,$B3186,'TMSIS - elig group'!$C:$C,J$1),J3185),0)","v":2.2873562495874886E-2},{"$f":"IFERROR(IF($B3186<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3186,'TMSIS - elig group'!$H:$H,$B3186,'TMSIS - elig group'!$C:$C,K$1),K3185),0)","v":7.9359342244627925E-5},true,115662.23157925461,611792,0,365878,102858,167057,29207,101,0]
["South Carolina","2024-09-01",{"$f":"IF($B3190<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3190,'CMS monthly enrollment'!C:C,B3190,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3190,C3178:C3189,B3178:B3189))","v":1298686.6610276522},{"$f":"IF($B3190<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3190,'CMS monthly enrollment'!C:C,B3190,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3190,D3178:D3189,B3178:B3189))","v":116691.50105836609},{"$f":"IFERROR(IF($B3190<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3190,'TMSIS - elig group'!$H:$H,$B3190,'TMSIS - elig group'!$C:$C,E$1),E3189),0)","v":0.47912535004541557},{"$f":"IFERROR(IF($B3190<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3190,'TMSIS - elig group'!$H:$H,$B3190,'TMSIS - elig group'!$C:$C,F$1),F3189),0)","v":0},{"$f":"IFERROR(IF($B3190<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3190,'TMSIS - elig group'!$H:$H,$B3190,'TMSIS - elig group'!$C:$C,G$1),G3189),0)","v":0.2865375126110638},{"$f":"IFERROR(IF($B3190<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3190,'TMSIS - elig group'!$H:$H,$B3190,'TMSIS - elig group'!$C:$C,H$1),H3189),0)","v":8.0553661058606479E-2},{"$f":"IFERROR(IF($B3190<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3190,'TMSIS - elig group'!$H:$H,$B3190,'TMSIS - elig group'!$C:$C,I$1),I3189),0)","v":0.13083055444679467},{"$f":"IFERROR(IF($B3190<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3190,'TMSIS - elig group'!$H:$H,$B3190,'TMSIS - elig group'!$C:$C,J$1),J3189),0)","v":2.2873562495874886E-2},{"$f":"IFERROR(IF($B3190<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3190,'TMSIS - elig group'!$H:$H,$B3190,'TMSIS - elig group'!$C:$C,K$1),K3189),0)","v":7.9359342244627925E-5},true,116691.50105836609,622234,0,372122,104614,169908,29706,103,0]
["South Carolina","2024-12-01",{"$f":"IF($B3193<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3193,'CMS monthly enrollment'!C:C,B3193,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3193,C3181:C3192,B3181:B3192))","v":1314355.978935237},{"$f":"IF($B3193<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3193,'CMS monthly enrollment'!C:C,B3193,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3193,D3181:D3192,B3181:B3192))","v":117456.34070544987},{"$f":"IFERROR(IF($B3193<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3193,'TMSIS - elig group'!$H:$H,$B3193,'TMSIS - elig group'!$C:$C,E$1),E3192),0)","v":0.47912535004541557},{"$f":"IFERROR(IF($B3193<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3193,'TMSIS - elig group'!$H:$H,$B3193,'TMSIS - elig group'!$C:$C,F$1),F3192),0)","v":0},{"$f":"IFERROR(IF($B3193<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3193,'TMSIS - elig group'!$H:$H,$B3193,'TMSIS - elig group'!$C:$C,G$1),G3192),0)","v":0.2865375126110638},{"$f":"IFERROR(IF($B3193<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3193,'TMSIS - elig group'!$H:$H,$B3193,'TMSIS - elig group'!$C:$C,H$1),H3192),0)","v":8.0553661058606479E-2},{"$f":"IFERROR(IF($B3193<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3193,'TMSIS - elig group'!$H:$H,$B3193,'TMSIS - elig group'!$C:$C,I$1),I3192),0)","v":0.13083055444679467},{"$f":"IFERROR(IF($B3193<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3193,'TMSIS - elig group'!$H:$H,$B3193,'TMSIS - elig group'!$C:$C,J$1),J3192),0)","v":2.2873562495874886E-2},{"$f":"IFERROR(IF($B3193<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3193,'TMSIS - elig group'!$H:$H,$B3193,'TMSIS - elig group'!$C:$C,K$1),K3192),0)","v":7.9359342244627925E-5},true,117456.34070544987,629741,0,376612,105876,171958,30064,104,0]
["South Carolina","2025-03-01",{"$f":"IF($B3196<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3196,'CMS monthly enrollment'!C:C,B3196,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3196,C3184:C3195,B3184:B3195))","v":1330299.2295787493},{"$f":"IF($B3196<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3196,'CMS monthly enrollment'!C:C,B3196,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3196,D3184:D3195,B3184:B3195))","v":118205.93238216033},{"$f":"IFERROR(IF($B3196<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3196,'TMSIS - elig group'!$H:$H,$B3196,'TMSIS - elig group'!$C:$C,E$1),E3195),0)","v":0.47912535004541557},{"$f":"IFERROR(IF($B3196<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3196,'TMSIS - elig group'!$H:$H,$B3196,'TMSIS - elig group'!$C:$C,F$1),F3195),0)","v":0},{"$f":"IFERROR(IF($B3196<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3196,'TMSIS - elig group'!$H:$H,$B3196,'TMSIS - elig group'!$C:$C,G$1),G3195),0)","v":0.2865375126110638},{"$f":"IFERROR(IF($B3196<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3196,'TMSIS - elig group'!$H:$H,$B3196,'TMSIS - elig group'!$C:$C,H$1),H3195),0)","v":8.0553661058606479E-2},{"$f":"IFERROR(IF($B3196<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3196,'TMSIS - elig group'!$H:$H,$B3196,'TMSIS - elig group'!$C:$C,I$1),I3195),0)","v":0.13083055444679467},{"$f":"IFERROR(IF($B3196<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3196,'TMSIS - elig group'!$H:$H,$B3196,'TMSIS - elig group'!$C:$C,J$1),J3195),0)","v":2.2873562495874886E-2},{"$f":"IFERROR(IF($B3196<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3196,'TMSIS - elig group'!$H:$H,$B3196,'TMSIS - elig group'!$C:$C,K$1),K3195),0)","v":7.9359342244627925E-5},true,118205.93238216033,637380,0,381181,107160,174044,30429,106,0]
["South Carolina","2025-06-01",{"$f":"IF($B3199<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3199,'CMS monthly enrollment'!C:C,B3199,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3199,C3187:C3198,B3187:B3198))","v":1346311.6404428128},{"$f":"IF($B3199<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3199,'CMS monthly enrollment'!C:C,B3199,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3199,D3187:D3198,B3187:B3198))","v":118978.71564391011},{"$f":"IFERROR(IF($B3199<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3199,'TMSIS - elig group'!$H:$H,$B3199,'TMSIS - elig group'!$C:$C,E$1),E3198),0)","v":0.47912535004541557},{"$f":"IFERROR(IF($B3199<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3199,'TMSIS - elig group'!$H:$H,$B3199,'TMSIS - elig group'!$C:$C,F$1),F3198),0)","v":0},{"$f":"IFERROR(IF($B3199<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3199,'TMSIS - elig group'!$H:$H,$B3199,'TMSIS - elig group'!$C:$C,G$1),G3198),0)","v":0.2865375126110638},{"$f":"IFERROR(IF($B3199<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3199,'TMSIS - elig group'!$H:$H,$B3199,'TMSIS - elig group'!$C:$C,H$1),H3198),0)","v":8.0553661058606479E-2},{"$f":"IFERROR(IF($B3199<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3199,'TMSIS - elig group'!$H:$H,$B3199,'TMSIS - elig group'!$C:$C,I$1),I3198),0)","v":0.13083055444679467},{"$f":"IFERROR(IF($B3199<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3199,'TMSIS - elig group'!$H:$H,$B3199,'TMSIS - elig group'!$C:$C,J$1),J3198),0)","v":2.2873562495874886E-2},{"$f":"IFERROR(IF($B3199<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3199,'TMSIS - elig group'!$H:$H,$B3199,'TMSIS - elig group'!$C:$C,K$1),K3198),0)","v":7.9359342244627925E-5},true,118978.71564391011,645052,0,385769,108450,176139,30795,107,0]
["South Dakota","2019-03-01",{"$f":"IF($B3202<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3202,'CMS monthly enrollment'!C:C,B3202,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3202,C3190:C3201,B3190:B3201))","v":95058},{"$f":"IF($B3202<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3202,'CMS monthly enrollment'!C:C,B3202,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3202,D3190:D3201,B3190:B3201))","v":15924},{"$f":"IFERROR(IF($B3202<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3202,'TMSIS - elig group'!$H:$H,$B3202,'TMSIS - elig group'!$C:$C,E$1),E3201),0)","v":0.584526896421668},{"$f":"IFERROR(IF($B3202<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3202,'TMSIS - elig group'!$H:$H,$B3202,'TMSIS - elig group'!$C:$C,F$1),F3201),0)","v":0},{"$f":"IFERROR(IF($B3202<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3202,'TMSIS - elig group'!$H:$H,$B3202,'TMSIS - elig group'!$C:$C,G$1),G3201),0)","v":0.13188439960397907},{"$f":"IFERROR(IF($B3202<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3202,'TMSIS - elig group'!$H:$H,$B3202,'TMSIS - elig group'!$C:$C,H$1),H3201),0)","v":0.10403092734901702},{"$f":"IFERROR(IF($B3202<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3202,'TMSIS - elig group'!$H:$H,$B3202,'TMSIS - elig group'!$C:$C,I$1),I3201),0)","v":0.17955777662533592},{"$f":"IFERROR(IF($B3202<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3202,'TMSIS - elig group'!$H:$H,$B3202,'TMSIS - elig group'!$C:$C,J$1),J3201),0)","v":0},{"$f":"IFERROR(IF($B3202<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3202,'TMSIS - elig group'!$H:$H,$B3202,'TMSIS - elig group'!$C:$C,K$1),K3201),0)","v":0},true,15924,55564,0,12537,9889,17068,0,0,0]
["South Dakota","2019-04-01",{"$f":"IF($B3203<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3203,'CMS monthly enrollment'!C:C,B3203,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3203,C3191:C3202,B3191:B3202))","v":95114},{"$f":"IF($B3203<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3203,'CMS monthly enrollment'!C:C,B3203,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3203,D3191:D3202,B3191:B3202))","v":15775},{"$f":"IFERROR(IF($B3203<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3203,'TMSIS - elig group'!$H:$H,$B3203,'TMSIS - elig group'!$C:$C,E$1),E3202),0)","v":0.58471566771224837},{"$f":"IFERROR(IF($B3203<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3203,'TMSIS - elig group'!$H:$H,$B3203,'TMSIS - elig group'!$C:$C,F$1),F3202),0)","v":0},{"$f":"IFERROR(IF($B3203<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3203,'TMSIS - elig group'!$H:$H,$B3203,'TMSIS - elig group'!$C:$C,G$1),G3202),0)","v":0.13163967935494203},{"$f":"IFERROR(IF($B3203<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3203,'TMSIS - elig group'!$H:$H,$B3203,'TMSIS - elig group'!$C:$C,H$1),H3202),0)","v":0.10401183108674561},{"$f":"IFERROR(IF($B3203<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3203,'TMSIS - elig group'!$H:$H,$B3203,'TMSIS - elig group'!$C:$C,I$1),I3202),0)","v":0.17963282184606399},{"$f":"IFERROR(IF($B3203<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3203,'TMSIS - elig group'!$H:$H,$B3203,'TMSIS - elig group'!$C:$C,J$1),J3202),0)","v":0},{"$f":"IFERROR(IF($B3203<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3203,'TMSIS - elig group'!$H:$H,$B3203,'TMSIS - elig group'!$C:$C,K$1),K3202),0)","v":0},true,{"$f":"D3203","v":15775},{"$f":"ROUND($C3203*E3203,0)","v":55615},{"$f":"ROUND($C3203*F3203,0)","v":0},{"$f":"ROUND($C3203*G3203,0)","v":12521},{"$f":"ROUND($C3203*H3203,0)","v":9893},{"$f":"ROUND($C3203*I3203,0)","v":17086},{"$f":"ROUND($C3203*J3203,0)","v":0},{"$f":"ROUND($C3203*K3203,0)","v":0},0]
["South Dakota","2019-08-01",{"$f":"IF($B3207<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3207,'CMS monthly enrollment'!C:C,B3207,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3207,C3195:C3206,B3195:B3206))","v":94510},{"$f":"IF($B3207<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3207,'CMS monthly enrollment'!C:C,B3207,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3207,D3195:D3206,B3195:B3206))","v":15533},{"$f":"IFERROR(IF($B3207<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3207,'TMSIS - elig group'!$H:$H,$B3207,'TMSIS - elig group'!$C:$C,E$1),E3206),0)","v":0.58584389958364413},{"$f":"IFERROR(IF($B3207<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3207,'TMSIS - elig group'!$H:$H,$B3207,'TMSIS - elig group'!$C:$C,F$1),F3206),0)","v":0},{"$f":"IFERROR(IF($B3207<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3207,'TMSIS - elig group'!$H:$H,$B3207,'TMSIS - elig group'!$C:$C,G$1),G3206),0)","v":0.12902312144185651},{"$f":"IFERROR(IF($B3207<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3207,'TMSIS - elig group'!$H:$H,$B3207,'TMSIS - elig group'!$C:$C,H$1),H3206),0)","v":0.10582615017135735},{"$f":"IFERROR(IF($B3207<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3207,'TMSIS - elig group'!$H:$H,$B3207,'TMSIS - elig group'!$C:$C,I$1),I3206),0)","v":0.17930682880314203},{"$f":"IFERROR(IF($B3207<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3207,'TMSIS - elig group'!$H:$H,$B3207,'TMSIS - elig group'!$C:$C,J$1),J3206),0)","v":0},{"$f":"IFERROR(IF($B3207<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3207,'TMSIS - elig group'!$H:$H,$B3207,'TMSIS - elig group'!$C:$C,K$1),K3206),0)","v":0},true,15533,55368,0,12194,10002,16946,0,0,0]
["South Dakota","2019-10-01",{"$f":"IF($B3209<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3209,'CMS monthly enrollment'!C:C,B3209,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3209,C3197:C3208,B3197:B3208))","v":93971},{"$f":"IF($B3209<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3209,'CMS monthly enrollment'!C:C,B3209,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3209,D3197:D3208,B3197:B3208))","v":15761},{"$f":"IFERROR(IF($B3209<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3209,'TMSIS - elig group'!$H:$H,$B3209,'TMSIS - elig group'!$C:$C,E$1),E3208),0)","v":0.58395818484200523},{"$f":"IFERROR(IF($B3209<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3209,'TMSIS - elig group'!$H:$H,$B3209,'TMSIS - elig group'!$C:$C,F$1),F3208),0)","v":0},{"$f":"IFERROR(IF($B3209<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3209,'TMSIS - elig group'!$H:$H,$B3209,'TMSIS - elig group'!$C:$C,G$1),G3208),0)","v":0.12839154193395105},{"$f":"IFERROR(IF($B3209<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3209,'TMSIS - elig group'!$H:$H,$B3209,'TMSIS - elig group'!$C:$C,H$1),H3208),0)","v":0.10750296982656213},{"$f":"IFERROR(IF($B3209<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3209,'TMSIS - elig group'!$H:$H,$B3209,'TMSIS - elig group'!$C:$C,I$1),I3208),0)","v":0.18014730339748158},{"$f":"IFERROR(IF($B3209<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3209,'TMSIS - elig group'!$H:$H,$B3209,'TMSIS - elig group'!$C:$C,J$1),J3208),0)","v":0},{"$f":"IFERROR(IF($B3209<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3209,'TMSIS - elig group'!$H:$H,$B3209,'TMSIS - elig group'!$C:$C,K$1),K3208),0)","v":0},true,15761,54875,0,12065,10102,16929,0,0,0]
["South Dakota","2020-01-01",{"$f":"IF($B3212<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3212,'CMS monthly enrollment'!C:C,B3212,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3212,C3200:C3211,B3200:B3211))","v":93533},{"$f":"IF($B3212<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3212,'CMS monthly enrollment'!C:C,B3212,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3212,D3200:D3211,B3200:B3211))","v":15731},{"$f":"IFERROR(IF($B3212<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3212,'TMSIS - elig group'!$H:$H,$B3212,'TMSIS - elig group'!$C:$C,E$1),E3211),0)","v":0.58363478443462413},{"$f":"IFERROR(IF($B3212<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3212,'TMSIS - elig group'!$H:$H,$B3212,'TMSIS - elig group'!$C:$C,F$1),F3211),0)","v":0},{"$f":"IFERROR(IF($B3212<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3212,'TMSIS - elig group'!$H:$H,$B3212,'TMSIS - elig group'!$C:$C,G$1),G3211),0)","v":0.12709623846293344},{"$f":"IFERROR(IF($B3212<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3212,'TMSIS - elig group'!$H:$H,$B3212,'TMSIS - elig group'!$C:$C,H$1),H3211),0)","v":0.10848421796107702},{"$f":"IFERROR(IF($B3212<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3212,'TMSIS - elig group'!$H:$H,$B3212,'TMSIS - elig group'!$C:$C,I$1),I3211),0)","v":0.18078475914136546},{"$f":"IFERROR(IF($B3212<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3212,'TMSIS - elig group'!$H:$H,$B3212,'TMSIS - elig group'!$C:$C,J$1),J3211),0)","v":0},{"$f":"IFERROR(IF($B3212<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3212,'TMSIS - elig group'!$H:$H,$B3212,'TMSIS - elig group'!$C:$C,K$1),K3211),0)","v":0},true,15731,54589,0,11888,10147,16909,0,0,0]
["South Dakota","2020-03-01",{"$f":"IF($B3214<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3214,'CMS monthly enrollment'!C:C,B3214,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3214,C3202:C3213,B3202:B3213))","v":93593},{"$f":"IF($B3214<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3214,'CMS monthly enrollment'!C:C,B3214,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3214,D3202:D3213,B3202:B3213))","v":15585},{"$f":"IFERROR(IF($B3214<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3214,'TMSIS - elig group'!$H:$H,$B3214,'TMSIS - elig group'!$C:$C,E$1),E3213),0)","v":0.58225584331127345},{"$f":"IFERROR(IF($B3214<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3214,'TMSIS - elig group'!$H:$H,$B3214,'TMSIS - elig group'!$C:$C,F$1),F3213),0)","v":0},{"$f":"IFERROR(IF($B3214<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3214,'TMSIS - elig group'!$H:$H,$B3214,'TMSIS - elig group'!$C:$C,G$1),G3213),0)","v":0.12696530354615354},{"$f":"IFERROR(IF($B3214<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3214,'TMSIS - elig group'!$H:$H,$B3214,'TMSIS - elig group'!$C:$C,H$1),H3213),0)","v":0.10937798860028308},{"$f":"IFERROR(IF($B3214<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3214,'TMSIS - elig group'!$H:$H,$B3214,'TMSIS - elig group'!$C:$C,I$1),I3213),0)","v":0.1814008645422899},{"$f":"IFERROR(IF($B3214<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3214,'TMSIS - elig group'!$H:$H,$B3214,'TMSIS - elig group'!$C:$C,J$1),J3213),0)","v":0},{"$f":"IFERROR(IF($B3214<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3214,'TMSIS - elig group'!$H:$H,$B3214,'TMSIS - elig group'!$C:$C,K$1),K3213),0)","v":0},true,15585,54495,0,11883,10237,16978,0,0,0]
["South Dakota","2020-07-01",{"$f":"IF($B3218<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3218,'CMS monthly enrollment'!C:C,B3218,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3218,C3206:C3217,B3206:B3217))","v":99912},{"$f":"IF($B3218<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3218,'CMS monthly enrollment'!C:C,B3218,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3218,D3206:D3217,B3206:B3217))","v":15803},{"$f":"IFERROR(IF($B3218<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3218,'TMSIS - elig group'!$H:$H,$B3218,'TMSIS - elig group'!$C:$C,E$1),E3217),0)","v":0.58557193741827851},{"$f":"IFERROR(IF($B3218<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3218,'TMSIS - elig group'!$H:$H,$B3218,'TMSIS - elig group'!$C:$C,F$1),F3217),0)","v":0},{"$f":"IFERROR(IF($B3218<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3218,'TMSIS - elig group'!$H:$H,$B3218,'TMSIS - elig group'!$C:$C,G$1),G3217),0)","v":0.13694936651787726},{"$f":"IFERROR(IF($B3218<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3218,'TMSIS - elig group'!$H:$H,$B3218,'TMSIS - elig group'!$C:$C,H$1),H3217),0)","v":0.10481987465620632},{"$f":"IFERROR(IF($B3218<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3218,'TMSIS - elig group'!$H:$H,$B3218,'TMSIS - elig group'!$C:$C,I$1),I3217),0)","v":0.17265882140763786},{"$f":"IFERROR(IF($B3218<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3218,'TMSIS - elig group'!$H:$H,$B3218,'TMSIS - elig group'!$C:$C,J$1),J3217),0)","v":0},{"$f":"IFERROR(IF($B3218<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3218,'TMSIS - elig group'!$H:$H,$B3218,'TMSIS - elig group'!$C:$C,K$1),K3217),0)","v":0},true,15803,58506,0,13683,10473,17251,0,0,0]
["South Dakota","2020-10-01",{"$f":"IF($B3221<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3221,'CMS monthly enrollment'!C:C,B3221,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3221,C3209:C3220,B3209:B3220))","v":104055},{"$f":"IF($B3221<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3221,'CMS monthly enrollment'!C:C,B3221,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3221,D3209:D3220,B3209:B3220))","v":16375},{"$f":"IFERROR(IF($B3221<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3221,'TMSIS - elig group'!$H:$H,$B3221,'TMSIS - elig group'!$C:$C,E$1),E3220),0)","v":0.58352327098738577},{"$f":"IFERROR(IF($B3221<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3221,'TMSIS - elig group'!$H:$H,$B3221,'TMSIS - elig group'!$C:$C,F$1),F3220),0)","v":0},{"$f":"IFERROR(IF($B3221<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3221,'TMSIS - elig group'!$H:$H,$B3221,'TMSIS - elig group'!$C:$C,G$1),G3220),0)","v":0.14588951718138321},{"$f":"IFERROR(IF($B3221<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3221,'TMSIS - elig group'!$H:$H,$B3221,'TMSIS - elig group'!$C:$C,H$1),H3220),0)","v":0.10241844280121792},{"$f":"IFERROR(IF($B3221<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3221,'TMSIS - elig group'!$H:$H,$B3221,'TMSIS - elig group'!$C:$C,I$1),I3220),0)","v":0.16816876903001304},{"$f":"IFERROR(IF($B3221<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3221,'TMSIS - elig group'!$H:$H,$B3221,'TMSIS - elig group'!$C:$C,J$1),J3220),0)","v":0},{"$f":"IFERROR(IF($B3221<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3221,'TMSIS - elig group'!$H:$H,$B3221,'TMSIS - elig group'!$C:$C,K$1),K3220),0)","v":0},true,16375,60719,0,15181,10657,17499,0,0,0]
["South Dakota","2021-01-01",{"$f":"IF($B3224<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3224,'CMS monthly enrollment'!C:C,B3224,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3224,C3212:C3223,B3212:B3223))","v":106859},{"$f":"IF($B3224<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3224,'CMS monthly enrollment'!C:C,B3224,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3224,D3212:D3223,B3212:B3223))","v":17105},{"$f":"IFERROR(IF($B3224<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3224,'TMSIS - elig group'!$H:$H,$B3224,'TMSIS - elig group'!$C:$C,E$1),E3223),0)","v":0.58453477620629435},{"$f":"IFERROR(IF($B3224<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3224,'TMSIS - elig group'!$H:$H,$B3224,'TMSIS - elig group'!$C:$C,F$1),F3223),0)","v":0},{"$f":"IFERROR(IF($B3224<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3224,'TMSIS - elig group'!$H:$H,$B3224,'TMSIS - elig group'!$C:$C,G$1),G3223),0)","v":0.15070545529262697},{"$f":"IFERROR(IF($B3224<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3224,'TMSIS - elig group'!$H:$H,$B3224,'TMSIS - elig group'!$C:$C,H$1),H3223),0)","v":9.9123317694599505E-2},{"$f":"IFERROR(IF($B3224<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3224,'TMSIS - elig group'!$H:$H,$B3224,'TMSIS - elig group'!$C:$C,I$1),I3223),0)","v":0.16563645080647924},{"$f":"IFERROR(IF($B3224<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3224,'TMSIS - elig group'!$H:$H,$B3224,'TMSIS - elig group'!$C:$C,J$1),J3223),0)","v":0},{"$f":"IFERROR(IF($B3224<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3224,'TMSIS - elig group'!$H:$H,$B3224,'TMSIS - elig group'!$C:$C,K$1),K3223),0)","v":0},true,17105,62463,0,16104,10592,17700,0,0,0]
["South Dakota","2021-02-01",{"$f":"IF($B3225<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3225,'CMS monthly enrollment'!C:C,B3225,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3225,C3213:C3224,B3213:B3224))","v":107658},{"$f":"IF($B3225<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3225,'CMS monthly enrollment'!C:C,B3225,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3225,D3213:D3224,B3213:B3224))","v":17083},{"$f":"IFERROR(IF($B3225<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3225,'TMSIS - elig group'!$H:$H,$B3225,'TMSIS - elig group'!$C:$C,E$1),E3224),0)","v":0.58453477620629435},{"$f":"IFERROR(IF($B3225<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3225,'TMSIS - elig group'!$H:$H,$B3225,'TMSIS - elig group'!$C:$C,F$1),F3224),0)","v":0},{"$f":"IFERROR(IF($B3225<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3225,'TMSIS - elig group'!$H:$H,$B3225,'TMSIS - elig group'!$C:$C,G$1),G3224),0)","v":0.15070545529262697},{"$f":"IFERROR(IF($B3225<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3225,'TMSIS - elig group'!$H:$H,$B3225,'TMSIS - elig group'!$C:$C,H$1),H3224),0)","v":9.9123317694599505E-2},{"$f":"IFERROR(IF($B3225<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3225,'TMSIS - elig group'!$H:$H,$B3225,'TMSIS - elig group'!$C:$C,I$1),I3224),0)","v":0.16563645080647924},{"$f":"IFERROR(IF($B3225<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3225,'TMSIS - elig group'!$H:$H,$B3225,'TMSIS - elig group'!$C:$C,J$1),J3224),0)","v":0},{"$f":"IFERROR(IF($B3225<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3225,'TMSIS - elig group'!$H:$H,$B3225,'TMSIS - elig group'!$C:$C,K$1),K3224),0)","v":0},true,17083,62930,0,16225,10671,17832,0,0,0]
["South Dakota","2021-04-01",{"$f":"IF($B3227<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3227,'CMS monthly enrollment'!C:C,B3227,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3227,C3215:C3226,B3215:B3226))","v":109694},{"$f":"IF($B3227<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3227,'CMS monthly enrollment'!C:C,B3227,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3227,D3215:D3226,B3215:B3226))","v":17249},{"$f":"IFERROR(IF($B3227<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3227,'TMSIS - elig group'!$H:$H,$B3227,'TMSIS - elig group'!$C:$C,E$1),E3226),0)","v":0.58453477620629435},{"$f":"IFERROR(IF($B3227<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3227,'TMSIS - elig group'!$H:$H,$B3227,'TMSIS - elig group'!$C:$C,F$1),F3226),0)","v":0},{"$f":"IFERROR(IF($B3227<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3227,'TMSIS - elig group'!$H:$H,$B3227,'TMSIS - elig group'!$C:$C,G$1),G3226),0)","v":0.15070545529262697},{"$f":"IFERROR(IF($B3227<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3227,'TMSIS - elig group'!$H:$H,$B3227,'TMSIS - elig group'!$C:$C,H$1),H3226),0)","v":9.9123317694599505E-2},{"$f":"IFERROR(IF($B3227<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3227,'TMSIS - elig group'!$H:$H,$B3227,'TMSIS - elig group'!$C:$C,I$1),I3226),0)","v":0.16563645080647924},{"$f":"IFERROR(IF($B3227<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3227,'TMSIS - elig group'!$H:$H,$B3227,'TMSIS - elig group'!$C:$C,J$1),J3226),0)","v":0},{"$f":"IFERROR(IF($B3227<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3227,'TMSIS - elig group'!$H:$H,$B3227,'TMSIS - elig group'!$C:$C,K$1),K3226),0)","v":0},true,17249,64120,0,16531,10873,18169,0,0,0]
["South Dakota","2021-08-01",{"$f":"IF($B3231<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3231,'CMS monthly enrollment'!C:C,B3231,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3231,C3219:C3230,B3219:B3230))","v":113209},{"$f":"IF($B3231<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3231,'CMS monthly enrollment'!C:C,B3231,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3231,D3219:D3230,B3219:B3230))","v":17765},{"$f":"IFERROR(IF($B3231<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3231,'TMSIS - elig group'!$H:$H,$B3231,'TMSIS - elig group'!$C:$C,E$1),E3230),0)","v":0.58453477620629435},{"$f":"IFERROR(IF($B3231<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3231,'TMSIS - elig group'!$H:$H,$B3231,'TMSIS - elig group'!$C:$C,F$1),F3230),0)","v":0},{"$f":"IFERROR(IF($B3231<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3231,'TMSIS - elig group'!$H:$H,$B3231,'TMSIS - elig group'!$C:$C,G$1),G3230),0)","v":0.15070545529262697},{"$f":"IFERROR(IF($B3231<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3231,'TMSIS - elig group'!$H:$H,$B3231,'TMSIS - elig group'!$C:$C,H$1),H3230),0)","v":9.9123317694599505E-2},{"$f":"IFERROR(IF($B3231<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3231,'TMSIS - elig group'!$H:$H,$B3231,'TMSIS - elig group'!$C:$C,I$1),I3230),0)","v":0.16563645080647924},{"$f":"IFERROR(IF($B3231<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3231,'TMSIS - elig group'!$H:$H,$B3231,'TMSIS - elig group'!$C:$C,J$1),J3230),0)","v":0},{"$f":"IFERROR(IF($B3231<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3231,'TMSIS - elig group'!$H:$H,$B3231,'TMSIS - elig group'!$C:$C,K$1),K3230),0)","v":0},true,17765,66175,0,17061,11222,18752,0,0,0]
["South Dakota","2021-11-01",{"$f":"IF($B3234<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3234,'CMS monthly enrollment'!C:C,B3234,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3234,C3222:C3233,B3222:B3233))","v":115721},{"$f":"IF($B3234<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3234,'CMS monthly enrollment'!C:C,B3234,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3234,D3222:D3233,B3222:B3233))","v":18177},{"$f":"IFERROR(IF($B3234<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3234,'TMSIS - elig group'!$H:$H,$B3234,'TMSIS - elig group'!$C:$C,E$1),E3233),0)","v":0.58453477620629435},{"$f":"IFERROR(IF($B3234<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3234,'TMSIS - elig group'!$H:$H,$B3234,'TMSIS - elig group'!$C:$C,F$1),F3233),0)","v":0},{"$f":"IFERROR(IF($B3234<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3234,'TMSIS - elig group'!$H:$H,$B3234,'TMSIS - elig group'!$C:$C,G$1),G3233),0)","v":0.15070545529262697},{"$f":"IFERROR(IF($B3234<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3234,'TMSIS - elig group'!$H:$H,$B3234,'TMSIS - elig group'!$C:$C,H$1),H3233),0)","v":9.9123317694599505E-2},{"$f":"IFERROR(IF($B3234<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3234,'TMSIS - elig group'!$H:$H,$B3234,'TMSIS - elig group'!$C:$C,I$1),I3233),0)","v":0.16563645080647924},{"$f":"IFERROR(IF($B3234<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3234,'TMSIS - elig group'!$H:$H,$B3234,'TMSIS - elig group'!$C:$C,J$1),J3233),0)","v":0},{"$f":"IFERROR(IF($B3234<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3234,'TMSIS - elig group'!$H:$H,$B3234,'TMSIS - elig group'!$C:$C,K$1),K3233),0)","v":0},true,18177,67643,0,17440,11471,19168,0,0,0]
["South Dakota","2022-01-01",{"$f":"IF($B3236<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3236,'CMS monthly enrollment'!C:C,B3236,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3236,C3224:C3235,B3224:B3235))","v":117098},{"$f":"IF($B3236<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3236,'CMS monthly enrollment'!C:C,B3236,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3236,D3224:D3235,B3224:B3235))","v":18381},{"$f":"IFERROR(IF($B3236<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3236,'TMSIS - elig group'!$H:$H,$B3236,'TMSIS - elig group'!$C:$C,E$1),E3235),0)","v":0.58453477620629435},{"$f":"IFERROR(IF($B3236<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3236,'TMSIS - elig group'!$H:$H,$B3236,'TMSIS - elig group'!$C:$C,F$1),F3235),0)","v":0},{"$f":"IFERROR(IF($B3236<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3236,'TMSIS - elig group'!$H:$H,$B3236,'TMSIS - elig group'!$C:$C,G$1),G3235),0)","v":0.15070545529262697},{"$f":"IFERROR(IF($B3236<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3236,'TMSIS - elig group'!$H:$H,$B3236,'TMSIS - elig group'!$C:$C,H$1),H3235),0)","v":9.9123317694599505E-2},{"$f":"IFERROR(IF($B3236<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3236,'TMSIS - elig group'!$H:$H,$B3236,'TMSIS - elig group'!$C:$C,I$1),I3235),0)","v":0.16563645080647924},{"$f":"IFERROR(IF($B3236<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3236,'TMSIS - elig group'!$H:$H,$B3236,'TMSIS - elig group'!$C:$C,J$1),J3235),0)","v":0},{"$f":"IFERROR(IF($B3236<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3236,'TMSIS - elig group'!$H:$H,$B3236,'TMSIS - elig group'!$C:$C,K$1),K3235),0)","v":0},true,18381,68448,0,17647,11607,19396,0,0,0]
["South Dakota","2022-05-01",{"$f":"IF($B3240<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3240,'CMS monthly enrollment'!C:C,B3240,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3240,C3228:C3239,B3228:B3239))","v":120526},{"$f":"IF($B3240<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3240,'CMS monthly enrollment'!C:C,B3240,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3240,D3228:D3239,B3228:B3239))","v":18261},{"$f":"IFERROR(IF($B3240<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3240,'TMSIS - elig group'!$H:$H,$B3240,'TMSIS - elig group'!$C:$C,E$1),E3239),0)","v":0.58453477620629435},{"$f":"IFERROR(IF($B3240<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3240,'TMSIS - elig group'!$H:$H,$B3240,'TMSIS - elig group'!$C:$C,F$1),F3239),0)","v":0},{"$f":"IFERROR(IF($B3240<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3240,'TMSIS - elig group'!$H:$H,$B3240,'TMSIS - elig group'!$C:$C,G$1),G3239),0)","v":0.15070545529262697},{"$f":"IFERROR(IF($B3240<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3240,'TMSIS - elig group'!$H:$H,$B3240,'TMSIS - elig group'!$C:$C,H$1),H3239),0)","v":9.9123317694599505E-2},{"$f":"IFERROR(IF($B3240<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3240,'TMSIS - elig group'!$H:$H,$B3240,'TMSIS - elig group'!$C:$C,I$1),I3239),0)","v":0.16563645080647924},{"$f":"IFERROR(IF($B3240<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3240,'TMSIS - elig group'!$H:$H,$B3240,'TMSIS - elig group'!$C:$C,J$1),J3239),0)","v":0},{"$f":"IFERROR(IF($B3240<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3240,'TMSIS - elig group'!$H:$H,$B3240,'TMSIS - elig group'!$C:$C,K$1),K3239),0)","v":0},true,18261,70452,0,18164,11947,19963,0,0,0]
["South Dakota","2022-08-01",{"$f":"IF($B3243<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3243,'CMS monthly enrollment'!C:C,B3243,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3243,C3231:C3242,B3231:B3242))","v":123246},{"$f":"IF($B3243<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3243,'CMS monthly enrollment'!C:C,B3243,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3243,D3231:D3242,B3231:B3242))","v":18439},{"$f":"IFERROR(IF($B3243<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3243,'TMSIS - elig group'!$H:$H,$B3243,'TMSIS - elig group'!$C:$C,E$1),E3242),0)","v":0.58453477620629435},{"$f":"IFERROR(IF($B3243<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3243,'TMSIS - elig group'!$H:$H,$B3243,'TMSIS - elig group'!$C:$C,F$1),F3242),0)","v":0},{"$f":"IFERROR(IF($B3243<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3243,'TMSIS - elig group'!$H:$H,$B3243,'TMSIS - elig group'!$C:$C,G$1),G3242),0)","v":0.15070545529262697},{"$f":"IFERROR(IF($B3243<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3243,'TMSIS - elig group'!$H:$H,$B3243,'TMSIS - elig group'!$C:$C,H$1),H3242),0)","v":9.9123317694599505E-2},{"$f":"IFERROR(IF($B3243<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3243,'TMSIS - elig group'!$H:$H,$B3243,'TMSIS - elig group'!$C:$C,I$1),I3242),0)","v":0.16563645080647924},{"$f":"IFERROR(IF($B3243<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3243,'TMSIS - elig group'!$H:$H,$B3243,'TMSIS - elig group'!$C:$C,J$1),J3242),0)","v":0},{"$f":"IFERROR(IF($B3243<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3243,'TMSIS - elig group'!$H:$H,$B3243,'TMSIS - elig group'!$C:$C,K$1),K3242),0)","v":0},true,18439,72042,0,18574,12217,20414,0,0,0]
["South Dakota","2022-10-01",{"$f":"IF($B3245<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3245,'CMS monthly enrollment'!C:C,B3245,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3245,C3233:C3244,B3233:B3244))","v":124513},{"$f":"IF($B3245<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3245,'CMS monthly enrollment'!C:C,B3245,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3245,D3233:D3244,B3233:B3244))","v":18628},{"$f":"IFERROR(IF($B3245<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3245,'TMSIS - elig group'!$H:$H,$B3245,'TMSIS - elig group'!$C:$C,E$1),E3244),0)","v":0.58453477620629435},{"$f":"IFERROR(IF($B3245<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3245,'TMSIS - elig group'!$H:$H,$B3245,'TMSIS - elig group'!$C:$C,F$1),F3244),0)","v":0},{"$f":"IFERROR(IF($B3245<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3245,'TMSIS - elig group'!$H:$H,$B3245,'TMSIS - elig group'!$C:$C,G$1),G3244),0)","v":0.15070545529262697},{"$f":"IFERROR(IF($B3245<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3245,'TMSIS - elig group'!$H:$H,$B3245,'TMSIS - elig group'!$C:$C,H$1),H3244),0)","v":9.9123317694599505E-2},{"$f":"IFERROR(IF($B3245<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3245,'TMSIS - elig group'!$H:$H,$B3245,'TMSIS - elig group'!$C:$C,I$1),I3244),0)","v":0.16563645080647924},{"$f":"IFERROR(IF($B3245<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3245,'TMSIS - elig group'!$H:$H,$B3245,'TMSIS - elig group'!$C:$C,J$1),J3244),0)","v":0},{"$f":"IFERROR(IF($B3245<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3245,'TMSIS - elig group'!$H:$H,$B3245,'TMSIS - elig group'!$C:$C,K$1),K3244),0)","v":0},true,18628,72782,0,18765,12342,20624,0,0,0]
["South Dakota","2022-11-01",{"$f":"IF($B3246<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3246,'CMS monthly enrollment'!C:C,B3246,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3246,C3234:C3245,B3234:B3245))","v":125005},{"$f":"IF($B3246<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3246,'CMS monthly enrollment'!C:C,B3246,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3246,D3234:D3245,B3234:B3245))","v":18900},{"$f":"IFERROR(IF($B3246<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3246,'TMSIS - elig group'!$H:$H,$B3246,'TMSIS - elig group'!$C:$C,E$1),E3245),0)","v":0.58453477620629435},{"$f":"IFERROR(IF($B3246<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3246,'TMSIS - elig group'!$H:$H,$B3246,'TMSIS - elig group'!$C:$C,F$1),F3245),0)","v":0},{"$f":"IFERROR(IF($B3246<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3246,'TMSIS - elig group'!$H:$H,$B3246,'TMSIS - elig group'!$C:$C,G$1),G3245),0)","v":0.15070545529262697},{"$f":"IFERROR(IF($B3246<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3246,'TMSIS - elig group'!$H:$H,$B3246,'TMSIS - elig group'!$C:$C,H$1),H3245),0)","v":9.9123317694599505E-2},{"$f":"IFERROR(IF($B3246<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3246,'TMSIS - elig group'!$H:$H,$B3246,'TMSIS - elig group'!$C:$C,I$1),I3245),0)","v":0.16563645080647924},{"$f":"IFERROR(IF($B3246<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3246,'TMSIS - elig group'!$H:$H,$B3246,'TMSIS - elig group'!$C:$C,J$1),J3245),0)","v":0},{"$f":"IFERROR(IF($B3246<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3246,'TMSIS - elig group'!$H:$H,$B3246,'TMSIS - elig group'!$C:$C,K$1),K3245),0)","v":0},true,18900,73070,0,18839,12391,20705,0,0,0]
["South Dakota","2023-02-01",{"$f":"IF($B3249<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3249,'CMS monthly enrollment'!C:C,B3249,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3249,C3237:C3248,B3237:B3248))","v":127412.07838513493},{"$f":"IF($B3249<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3249,'CMS monthly enrollment'!C:C,B3249,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3249,D3237:D3248,B3237:B3248))","v":19146.949952567767},{"$f":"IFERROR(IF($B3249<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3249,'TMSIS - elig group'!$H:$H,$B3249,'TMSIS - elig group'!$C:$C,E$1),E3248),0)","v":0.58453477620629435},{"$f":"IFERROR(IF($B3249<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3249,'TMSIS - elig group'!$H:$H,$B3249,'TMSIS - elig group'!$C:$C,F$1),F3248),0)","v":0},{"$f":"IFERROR(IF($B3249<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3249,'TMSIS - elig group'!$H:$H,$B3249,'TMSIS - elig group'!$C:$C,G$1),G3248),0)","v":0.15070545529262697},{"$f":"IFERROR(IF($B3249<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3249,'TMSIS - elig group'!$H:$H,$B3249,'TMSIS - elig group'!$C:$C,H$1),H3248),0)","v":9.9123317694599505E-2},{"$f":"IFERROR(IF($B3249<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3249,'TMSIS - elig group'!$H:$H,$B3249,'TMSIS - elig group'!$C:$C,I$1),I3248),0)","v":0.16563645080647924},{"$f":"IFERROR(IF($B3249<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3249,'TMSIS - elig group'!$H:$H,$B3249,'TMSIS - elig group'!$C:$C,J$1),J3248),0)","v":0},{"$f":"IFERROR(IF($B3249<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3249,'TMSIS - elig group'!$H:$H,$B3249,'TMSIS - elig group'!$C:$C,K$1),K3248),0)","v":0},true,19146.949952567767,74477,0,19202,12630,21104,0,0,0]
["South Dakota","2023-06-01",{"$f":"IF($B3253<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3253,'CMS monthly enrollment'!C:C,B3253,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3253,C3241:C3252,B3241:B3252))","v":130078.87441296305},{"$f":"IF($B3253<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3253,'CMS monthly enrollment'!C:C,B3253,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3253,D3241:D3252,B3241:B3252))","v":19743.949311317236},{"$f":"IFERROR(IF($B3253<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3253,'TMSIS - elig group'!$H:$H,$B3253,'TMSIS - elig group'!$C:$C,E$1),E3252),0)","v":0.58453477620629435},{"$f":"IFERROR(IF($B3253<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3253,'TMSIS - elig group'!$H:$H,$B3253,'TMSIS - elig group'!$C:$C,F$1),F3252),0)","v":0},{"$f":"IFERROR(IF($B3253<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3253,'TMSIS - elig group'!$H:$H,$B3253,'TMSIS - elig group'!$C:$C,G$1),G3252),0)","v":0.15070545529262697},{"$f":"IFERROR(IF($B3253<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3253,'TMSIS - elig group'!$H:$H,$B3253,'TMSIS - elig group'!$C:$C,H$1),H3252),0)","v":9.9123317694599505E-2},{"$f":"IFERROR(IF($B3253<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3253,'TMSIS - elig group'!$H:$H,$B3253,'TMSIS - elig group'!$C:$C,I$1),I3252),0)","v":0.16563645080647924},{"$f":"IFERROR(IF($B3253<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3253,'TMSIS - elig group'!$H:$H,$B3253,'TMSIS - elig group'!$C:$C,J$1),J3252),0)","v":0},{"$f":"IFERROR(IF($B3253<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3253,'TMSIS - elig group'!$H:$H,$B3253,'TMSIS - elig group'!$C:$C,K$1),K3252),0)","v":0},true,19743.949311317236,76036,0,19604,12894,21546,0,0,0]
["South Dakota","2023-09-01",{"$f":"IF($B3256<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3256,'CMS monthly enrollment'!C:C,B3256,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3256,C3244:C3255,B3244:B3255))","v":132207.03572217631},{"$f":"IF($B3256<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3256,'CMS monthly enrollment'!C:C,B3256,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3256,D3244:D3255,B3244:B3255))","v":20130.038253678882},{"$f":"IFERROR(IF($B3256<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3256,'TMSIS - elig group'!$H:$H,$B3256,'TMSIS - elig group'!$C:$C,E$1),E3255),0)","v":0.58453477620629435},{"$f":"IFERROR(IF($B3256<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3256,'TMSIS - elig group'!$H:$H,$B3256,'TMSIS - elig group'!$C:$C,F$1),F3255),0)","v":0},{"$f":"IFERROR(IF($B3256<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3256,'TMSIS - elig group'!$H:$H,$B3256,'TMSIS - elig group'!$C:$C,G$1),G3255),0)","v":0.15070545529262697},{"$f":"IFERROR(IF($B3256<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3256,'TMSIS - elig group'!$H:$H,$B3256,'TMSIS - elig group'!$C:$C,H$1),H3255),0)","v":9.9123317694599505E-2},{"$f":"IFERROR(IF($B3256<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3256,'TMSIS - elig group'!$H:$H,$B3256,'TMSIS - elig group'!$C:$C,I$1),I3255),0)","v":0.16563645080647924},{"$f":"IFERROR(IF($B3256<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3256,'TMSIS - elig group'!$H:$H,$B3256,'TMSIS - elig group'!$C:$C,J$1),J3255),0)","v":0},{"$f":"IFERROR(IF($B3256<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3256,'TMSIS - elig group'!$H:$H,$B3256,'TMSIS - elig group'!$C:$C,K$1),K3255),0)","v":0},true,20130.038253678882,77280,0,19924,13105,21898,0,0,0]
["South Dakota","2023-11-01",{"$f":"IF($B3258<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3258,'CMS monthly enrollment'!C:C,B3258,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3258,C3246:C3257,B3246:B3257))","v":133726.19667042745},{"$f":"IF($B3258<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3258,'CMS monthly enrollment'!C:C,B3258,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3258,D3246:D3257,B3246:B3257))","v":20325.192776685843},{"$f":"IFERROR(IF($B3258<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3258,'TMSIS - elig group'!$H:$H,$B3258,'TMSIS - elig group'!$C:$C,E$1),E3257),0)","v":0.58453477620629435},{"$f":"IFERROR(IF($B3258<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3258,'TMSIS - elig group'!$H:$H,$B3258,'TMSIS - elig group'!$C:$C,F$1),F3257),0)","v":0},{"$f":"IFERROR(IF($B3258<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3258,'TMSIS - elig group'!$H:$H,$B3258,'TMSIS - elig group'!$C:$C,G$1),G3257),0)","v":0.15070545529262697},{"$f":"IFERROR(IF($B3258<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3258,'TMSIS - elig group'!$H:$H,$B3258,'TMSIS - elig group'!$C:$C,H$1),H3257),0)","v":9.9123317694599505E-2},{"$f":"IFERROR(IF($B3258<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3258,'TMSIS - elig group'!$H:$H,$B3258,'TMSIS - elig group'!$C:$C,I$1),I3257),0)","v":0.16563645080647924},{"$f":"IFERROR(IF($B3258<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3258,'TMSIS - elig group'!$H:$H,$B3258,'TMSIS - elig group'!$C:$C,J$1),J3257),0)","v":0},{"$f":"IFERROR(IF($B3258<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3258,'TMSIS - elig group'!$H:$H,$B3258,'TMSIS - elig group'!$C:$C,K$1),K3257),0)","v":0},true,20325.192776685843,78168,0,20153,13255,22150,0,0,0]
["South Dakota","2024-03-01",{"$f":"IF($B3262<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3262,'CMS monthly enrollment'!C:C,B3262,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3262,C3250:C3261,B3250:B3261))","v":136496.01773420232},{"$f":"IF($B3262<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3262,'CMS monthly enrollment'!C:C,B3262,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3262,D3250:D3261,B3250:B3261))","v":20849.656602921576},{"$f":"IFERROR(IF($B3262<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3262,'TMSIS - elig group'!$H:$H,$B3262,'TMSIS - elig group'!$C:$C,E$1),E3261),0)","v":0.58453477620629435},{"$f":"IFERROR(IF($B3262<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3262,'TMSIS - elig group'!$H:$H,$B3262,'TMSIS - elig group'!$C:$C,F$1),F3261),0)","v":0},{"$f":"IFERROR(IF($B3262<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3262,'TMSIS - elig group'!$H:$H,$B3262,'TMSIS - elig group'!$C:$C,G$1),G3261),0)","v":0.15070545529262697},{"$f":"IFERROR(IF($B3262<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3262,'TMSIS - elig group'!$H:$H,$B3262,'TMSIS - elig group'!$C:$C,H$1),H3261),0)","v":9.9123317694599505E-2},{"$f":"IFERROR(IF($B3262<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3262,'TMSIS - elig group'!$H:$H,$B3262,'TMSIS - elig group'!$C:$C,I$1),I3261),0)","v":0.16563645080647924},{"$f":"IFERROR(IF($B3262<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3262,'TMSIS - elig group'!$H:$H,$B3262,'TMSIS - elig group'!$C:$C,J$1),J3261),0)","v":0},{"$f":"IFERROR(IF($B3262<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3262,'TMSIS - elig group'!$H:$H,$B3262,'TMSIS - elig group'!$C:$C,K$1),K3261),0)","v":0},true,20849.656602921576,79787,0,20571,13530,22609,0,0,0]
["South Dakota","2024-06-01",{"$f":"IF($B3265<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3265,'CMS monthly enrollment'!C:C,B3265,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3265,C3253:C3264,B3253:B3264))","v":138685.3988044596},{"$f":"IF($B3265<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3265,'CMS monthly enrollment'!C:C,B3265,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3265,D3253:D3264,B3253:B3264))","v":21202.155681603559},{"$f":"IFERROR(IF($B3265<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3265,'TMSIS - elig group'!$H:$H,$B3265,'TMSIS - elig group'!$C:$C,E$1),E3264),0)","v":0.58453477620629435},{"$f":"IFERROR(IF($B3265<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3265,'TMSIS - elig group'!$H:$H,$B3265,'TMSIS - elig group'!$C:$C,F$1),F3264),0)","v":0},{"$f":"IFERROR(IF($B3265<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3265,'TMSIS - elig group'!$H:$H,$B3265,'TMSIS - elig group'!$C:$C,G$1),G3264),0)","v":0.15070545529262697},{"$f":"IFERROR(IF($B3265<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3265,'TMSIS - elig group'!$H:$H,$B3265,'TMSIS - elig group'!$C:$C,H$1),H3264),0)","v":9.9123317694599505E-2},{"$f":"IFERROR(IF($B3265<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3265,'TMSIS - elig group'!$H:$H,$B3265,'TMSIS - elig group'!$C:$C,I$1),I3264),0)","v":0.16563645080647924},{"$f":"IFERROR(IF($B3265<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3265,'TMSIS - elig group'!$H:$H,$B3265,'TMSIS - elig group'!$C:$C,J$1),J3264),0)","v":0},{"$f":"IFERROR(IF($B3265<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3265,'TMSIS - elig group'!$H:$H,$B3265,'TMSIS - elig group'!$C:$C,K$1),K3264),0)","v":0},true,21202.155681603559,81066,0,20901,13747,22971,0,0,0]
["South Dakota","2024-08-01",{"$f":"IF($B3267<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3267,'CMS monthly enrollment'!C:C,B3267,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3267,C3255:C3266,B3255:B3266))","v":140120.74965678144},{"$f":"IF($B3267<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3267,'CMS monthly enrollment'!C:C,B3267,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3267,D3255:D3266,B3255:B3266))","v":21445.987622022309},{"$f":"IFERROR(IF($B3267<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3267,'TMSIS - elig group'!$H:$H,$B3267,'TMSIS - elig group'!$C:$C,E$1),E3266),0)","v":0.58453477620629435},{"$f":"IFERROR(IF($B3267<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3267,'TMSIS - elig group'!$H:$H,$B3267,'TMSIS - elig group'!$C:$C,F$1),F3266),0)","v":0},{"$f":"IFERROR(IF($B3267<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3267,'TMSIS - elig group'!$H:$H,$B3267,'TMSIS - elig group'!$C:$C,G$1),G3266),0)","v":0.15070545529262697},{"$f":"IFERROR(IF($B3267<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3267,'TMSIS - elig group'!$H:$H,$B3267,'TMSIS - elig group'!$C:$C,H$1),H3266),0)","v":9.9123317694599505E-2},{"$f":"IFERROR(IF($B3267<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3267,'TMSIS - elig group'!$H:$H,$B3267,'TMSIS - elig group'!$C:$C,I$1),I3266),0)","v":0.16563645080647924},{"$f":"IFERROR(IF($B3267<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3267,'TMSIS - elig group'!$H:$H,$B3267,'TMSIS - elig group'!$C:$C,J$1),J3266),0)","v":0},{"$f":"IFERROR(IF($B3267<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3267,'TMSIS - elig group'!$H:$H,$B3267,'TMSIS - elig group'!$C:$C,K$1),K3266),0)","v":0},true,{"$f":"D3267","v":21445.987622022309},{"$f":"ROUND($C3267*E3267,0)","v":81905},{"$f":"ROUND($C3267*F3267,0)","v":0},{"$f":"ROUND($C3267*G3267,0)","v":21117},{"$f":"ROUND($C3267*H3267,0)","v":13889},{"$f":"ROUND($C3267*I3267,0)","v":23209},{"$f":"ROUND($C3267*J3267,0)","v":0},{"$f":"ROUND($C3267*K3267,0)","v":0},0]
["South Dakota","2024-09-01",{"$f":"IF($B3268<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3268,'CMS monthly enrollment'!C:C,B3268,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3268,C3256:C3267,B3256:B3267))","v":140839.91500572721},{"$f":"IF($B3268<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3268,'CMS monthly enrollment'!C:C,B3268,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3268,D3256:D3267,B3256:B3267))","v":21573.445717590192},{"$f":"IFERROR(IF($B3268<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3268,'TMSIS - elig group'!$H:$H,$B3268,'TMSIS - elig group'!$C:$C,E$1),E3267),0)","v":0.58453477620629435},{"$f":"IFERROR(IF($B3268<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3268,'TMSIS - elig group'!$H:$H,$B3268,'TMSIS - elig group'!$C:$C,F$1),F3267),0)","v":0},{"$f":"IFERROR(IF($B3268<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3268,'TMSIS - elig group'!$H:$H,$B3268,'TMSIS - elig group'!$C:$C,G$1),G3267),0)","v":0.15070545529262697},{"$f":"IFERROR(IF($B3268<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3268,'TMSIS - elig group'!$H:$H,$B3268,'TMSIS - elig group'!$C:$C,H$1),H3267),0)","v":9.9123317694599505E-2},{"$f":"IFERROR(IF($B3268<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3268,'TMSIS - elig group'!$H:$H,$B3268,'TMSIS - elig group'!$C:$C,I$1),I3267),0)","v":0.16563645080647924},{"$f":"IFERROR(IF($B3268<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3268,'TMSIS - elig group'!$H:$H,$B3268,'TMSIS - elig group'!$C:$C,J$1),J3267),0)","v":0},{"$f":"IFERROR(IF($B3268<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3268,'TMSIS - elig group'!$H:$H,$B3268,'TMSIS - elig group'!$C:$C,K$1),K3267),0)","v":0},true,21573.445717590192,82326,0,21225,13961,23328,0,0,0]
["South Dakota","2024-12-01",{"$f":"IF($B3271<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3271,'CMS monthly enrollment'!C:C,B3271,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3271,C3259:C3270,B3259:B3270))","v":142963.08163711498},{"$f":"IF($B3271<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3271,'CMS monthly enrollment'!C:C,B3271,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3271,D3259:D3270,B3259:B3270))","v":21948.133977105783},{"$f":"IFERROR(IF($B3271<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3271,'TMSIS - elig group'!$H:$H,$B3271,'TMSIS - elig group'!$C:$C,E$1),E3270),0)","v":0.58453477620629435},{"$f":"IFERROR(IF($B3271<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3271,'TMSIS - elig group'!$H:$H,$B3271,'TMSIS - elig group'!$C:$C,F$1),F3270),0)","v":0},{"$f":"IFERROR(IF($B3271<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3271,'TMSIS - elig group'!$H:$H,$B3271,'TMSIS - elig group'!$C:$C,G$1),G3270),0)","v":0.15070545529262697},{"$f":"IFERROR(IF($B3271<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3271,'TMSIS - elig group'!$H:$H,$B3271,'TMSIS - elig group'!$C:$C,H$1),H3270),0)","v":9.9123317694599505E-2},{"$f":"IFERROR(IF($B3271<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3271,'TMSIS - elig group'!$H:$H,$B3271,'TMSIS - elig group'!$C:$C,I$1),I3270),0)","v":0.16563645080647924},{"$f":"IFERROR(IF($B3271<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3271,'TMSIS - elig group'!$H:$H,$B3271,'TMSIS - elig group'!$C:$C,J$1),J3270),0)","v":0},{"$f":"IFERROR(IF($B3271<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3271,'TMSIS - elig group'!$H:$H,$B3271,'TMSIS - elig group'!$C:$C,K$1),K3270),0)","v":0},true,21948.133977105783,83567,0,21545,14171,23680,0,0,0]
["South Dakota","2025-03-01",{"$f":"IF($B3274<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3274,'CMS monthly enrollment'!C:C,B3274,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3274,C3262:C3273,B3262:B3273))","v":145086.8883777943},{"$f":"IF($B3274<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3274,'CMS monthly enrollment'!C:C,B3274,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3274,D3262:D3273,B3262:B3273))","v":22302.837831861427},{"$f":"IFERROR(IF($B3274<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3274,'TMSIS - elig group'!$H:$H,$B3274,'TMSIS - elig group'!$C:$C,E$1),E3273),0)","v":0.58453477620629435},{"$f":"IFERROR(IF($B3274<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3274,'TMSIS - elig group'!$H:$H,$B3274,'TMSIS - elig group'!$C:$C,F$1),F3273),0)","v":0},{"$f":"IFERROR(IF($B3274<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3274,'TMSIS - elig group'!$H:$H,$B3274,'TMSIS - elig group'!$C:$C,G$1),G3273),0)","v":0.15070545529262697},{"$f":"IFERROR(IF($B3274<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3274,'TMSIS - elig group'!$H:$H,$B3274,'TMSIS - elig group'!$C:$C,H$1),H3273),0)","v":9.9123317694599505E-2},{"$f":"IFERROR(IF($B3274<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3274,'TMSIS - elig group'!$H:$H,$B3274,'TMSIS - elig group'!$C:$C,I$1),I3273),0)","v":0.16563645080647924},{"$f":"IFERROR(IF($B3274<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3274,'TMSIS - elig group'!$H:$H,$B3274,'TMSIS - elig group'!$C:$C,J$1),J3273),0)","v":0},{"$f":"IFERROR(IF($B3274<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3274,'TMSIS - elig group'!$H:$H,$B3274,'TMSIS - elig group'!$C:$C,K$1),K3273),0)","v":0},true,22302.837831861427,84808,0,21865,14381,24032,0,0,0]
["South Dakota","2025-06-01",{"$f":"IF($B3277<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3277,'CMS monthly enrollment'!C:C,B3277,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3277,C3265:C3276,B3265:B3276))","v":147238.00248286489},{"$f":"IF($B3277<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3277,'CMS monthly enrollment'!C:C,B3277,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3277,D3265:D3276,B3265:B3276))","v":22677.019372008392},{"$f":"IFERROR(IF($B3277<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3277,'TMSIS - elig group'!$H:$H,$B3277,'TMSIS - elig group'!$C:$C,E$1),E3276),0)","v":0.58453477620629435},{"$f":"IFERROR(IF($B3277<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3277,'TMSIS - elig group'!$H:$H,$B3277,'TMSIS - elig group'!$C:$C,F$1),F3276),0)","v":0},{"$f":"IFERROR(IF($B3277<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3277,'TMSIS - elig group'!$H:$H,$B3277,'TMSIS - elig group'!$C:$C,G$1),G3276),0)","v":0.15070545529262697},{"$f":"IFERROR(IF($B3277<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3277,'TMSIS - elig group'!$H:$H,$B3277,'TMSIS - elig group'!$C:$C,H$1),H3276),0)","v":9.9123317694599505E-2},{"$f":"IFERROR(IF($B3277<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3277,'TMSIS - elig group'!$H:$H,$B3277,'TMSIS - elig group'!$C:$C,I$1),I3276),0)","v":0.16563645080647924},{"$f":"IFERROR(IF($B3277<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3277,'TMSIS - elig group'!$H:$H,$B3277,'TMSIS - elig group'!$C:$C,J$1),J3276),0)","v":0},{"$f":"IFERROR(IF($B3277<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3277,'TMSIS - elig group'!$H:$H,$B3277,'TMSIS - elig group'!$C:$C,K$1),K3276),0)","v":0},true,22677.019372008392,86066,0,22190,14595,24388,0,0,0]
["Tennessee","2019-03-01",{"$f":"IF($B3280<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3280,'CMS monthly enrollment'!C:C,B3280,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3280,C3268:C3279,B3268:B3279))","v":1386672},{"$f":"IF($B3280<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3280,'CMS monthly enrollment'!C:C,B3280,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3280,D3268:D3279,B3268:B3279))","v":53612},{"$f":"IFERROR(IF($B3280<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3280,'TMSIS - elig group'!$H:$H,$B3280,'TMSIS - elig group'!$C:$C,E$1),E3279),0)","v":0.51439874585144396},{"$f":"IFERROR(IF($B3280<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3280,'TMSIS - elig group'!$H:$H,$B3280,'TMSIS - elig group'!$C:$C,F$1),F3279),0)","v":0},{"$f":"IFERROR(IF($B3280<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3280,'TMSIS - elig group'!$H:$H,$B3280,'TMSIS - elig group'!$C:$C,G$1),G3279),0)","v":0.22370502697581612},{"$f":"IFERROR(IF($B3280<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3280,'TMSIS - elig group'!$H:$H,$B3280,'TMSIS - elig group'!$C:$C,H$1),H3279),0)","v":9.0744255682289332E-2},{"$f":"IFERROR(IF($B3280<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3280,'TMSIS - elig group'!$H:$H,$B3280,'TMSIS - elig group'!$C:$C,I$1),I3279),0)","v":0.17115197149045056},{"$f":"IFERROR(IF($B3280<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3280,'TMSIS - elig group'!$H:$H,$B3280,'TMSIS - elig group'!$C:$C,J$1),J3279),0)","v":0},{"$f":"IFERROR(IF($B3280<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3280,'TMSIS - elig group'!$H:$H,$B3280,'TMSIS - elig group'!$C:$C,K$1),K3279),0)","v":0},{"$f":"SUM(E3280:K3280)=1","v":true},53612,713302,0,310205,125833,237332,0,0,0]
["Tennessee","2019-07-01",{"$f":"IF($B3284<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3284,'CMS monthly enrollment'!C:C,B3284,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3284,C3272:C3283,B3272:B3283))","v":1433736},{"$f":"IF($B3284<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3284,'CMS monthly enrollment'!C:C,B3284,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3284,D3272:D3283,B3272:B3283))","v":55100},{"$f":"IFERROR(IF($B3284<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3284,'TMSIS - elig group'!$H:$H,$B3284,'TMSIS - elig group'!$C:$C,E$1),E3283),0)","v":0.5186807821119368},{"$f":"IFERROR(IF($B3284<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3284,'TMSIS - elig group'!$H:$H,$B3284,'TMSIS - elig group'!$C:$C,F$1),F3283),0)","v":0},{"$f":"IFERROR(IF($B3284<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3284,'TMSIS - elig group'!$H:$H,$B3284,'TMSIS - elig group'!$C:$C,G$1),G3283),0)","v":0.22633094038799625},{"$f":"IFERROR(IF($B3284<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3284,'TMSIS - elig group'!$H:$H,$B3284,'TMSIS - elig group'!$C:$C,H$1),H3283),0)","v":8.9341512948294788E-2},{"$f":"IFERROR(IF($B3284<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3284,'TMSIS - elig group'!$H:$H,$B3284,'TMSIS - elig group'!$C:$C,I$1),I3283),0)","v":0.16564676455177213},{"$f":"IFERROR(IF($B3284<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3284,'TMSIS - elig group'!$H:$H,$B3284,'TMSIS - elig group'!$C:$C,J$1),J3283),0)","v":0},{"$f":"IFERROR(IF($B3284<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3284,'TMSIS - elig group'!$H:$H,$B3284,'TMSIS - elig group'!$C:$C,K$1),K3283),0)","v":0},true,55100,743651,0,324499,128092,237494,0,0,0]
["Tennessee","2019-08-01",{"$f":"IF($B3285<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3285,'CMS monthly enrollment'!C:C,B3285,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3285,C3273:C3284,B3273:B3284))","v":1439274},{"$f":"IF($B3285<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3285,'CMS monthly enrollment'!C:C,B3285,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3285,D3273:D3284,B3273:B3284))","v":54988},{"$f":"IFERROR(IF($B3285<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3285,'TMSIS - elig group'!$H:$H,$B3285,'TMSIS - elig group'!$C:$C,E$1),E3284),0)","v":0.5216931648512293},{"$f":"IFERROR(IF($B3285<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3285,'TMSIS - elig group'!$H:$H,$B3285,'TMSIS - elig group'!$C:$C,F$1),F3284),0)","v":0},{"$f":"IFERROR(IF($B3285<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3285,'TMSIS - elig group'!$H:$H,$B3285,'TMSIS - elig group'!$C:$C,G$1),G3284),0)","v":0.22615274909238753},{"$f":"IFERROR(IF($B3285<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3285,'TMSIS - elig group'!$H:$H,$B3285,'TMSIS - elig group'!$C:$C,H$1),H3284),0)","v":8.9034919740738599E-2},{"$f":"IFERROR(IF($B3285<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3285,'TMSIS - elig group'!$H:$H,$B3285,'TMSIS - elig group'!$C:$C,I$1),I3284),0)","v":0.16311916631564458},{"$f":"IFERROR(IF($B3285<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3285,'TMSIS - elig group'!$H:$H,$B3285,'TMSIS - elig group'!$C:$C,J$1),J3284),0)","v":0},{"$f":"IFERROR(IF($B3285<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3285,'TMSIS - elig group'!$H:$H,$B3285,'TMSIS - elig group'!$C:$C,K$1),K3284),0)","v":0},true,54988,750859,0,325496,128146,234773,0,0,0]
["Tennessee","2019-10-01",{"$f":"IF($B3287<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3287,'CMS monthly enrollment'!C:C,B3287,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3287,C3275:C3286,B3275:B3286))","v":1393452},{"$f":"IF($B3287<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3287,'CMS monthly enrollment'!C:C,B3287,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3287,D3275:D3286,B3275:B3286))","v":55814},{"$f":"IFERROR(IF($B3287<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3287,'TMSIS - elig group'!$H:$H,$B3287,'TMSIS - elig group'!$C:$C,E$1),E3286),0)","v":0.5219410406563616},{"$f":"IFERROR(IF($B3287<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3287,'TMSIS - elig group'!$H:$H,$B3287,'TMSIS - elig group'!$C:$C,F$1),F3286),0)","v":0},{"$f":"IFERROR(IF($B3287<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3287,'TMSIS - elig group'!$H:$H,$B3287,'TMSIS - elig group'!$C:$C,G$1),G3286),0)","v":0.22545719038405146},{"$f":"IFERROR(IF($B3287<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3287,'TMSIS - elig group'!$H:$H,$B3287,'TMSIS - elig group'!$C:$C,H$1),H3286),0)","v":8.9414158591696102E-2},{"$f":"IFERROR(IF($B3287<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3287,'TMSIS - elig group'!$H:$H,$B3287,'TMSIS - elig group'!$C:$C,I$1),I3286),0)","v":0.16318761036789084},{"$f":"IFERROR(IF($B3287<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3287,'TMSIS - elig group'!$H:$H,$B3287,'TMSIS - elig group'!$C:$C,J$1),J3286),0)","v":0},{"$f":"IFERROR(IF($B3287<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3287,'TMSIS - elig group'!$H:$H,$B3287,'TMSIS - elig group'!$C:$C,K$1),K3286),0)","v":0},true,55814,727300,0,314164,124594,227394,0,0,0]
["Tennessee","2020-01-01",{"$f":"IF($B3290<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3290,'CMS monthly enrollment'!C:C,B3290,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3290,C3278:C3289,B3278:B3289))","v":1330550},{"$f":"IF($B3290<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3290,'CMS monthly enrollment'!C:C,B3290,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3290,D3278:D3289,B3278:B3289))","v":128844},{"$f":"IFERROR(IF($B3290<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3290,'TMSIS - elig group'!$H:$H,$B3290,'TMSIS - elig group'!$C:$C,E$1),E3289),0)","v":0.50117402230776553},{"$f":"IFERROR(IF($B3290<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3290,'TMSIS - elig group'!$H:$H,$B3290,'TMSIS - elig group'!$C:$C,F$1),F3289),0)","v":0},{"$f":"IFERROR(IF($B3290<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3290,'TMSIS - elig group'!$H:$H,$B3290,'TMSIS - elig group'!$C:$C,G$1),G3289),0)","v":0.23605160867890959},{"$f":"IFERROR(IF($B3290<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3290,'TMSIS - elig group'!$H:$H,$B3290,'TMSIS - elig group'!$C:$C,H$1),H3289),0)","v":9.2873885852829935E-2},{"$f":"IFERROR(IF($B3290<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3290,'TMSIS - elig group'!$H:$H,$B3290,'TMSIS - elig group'!$C:$C,I$1),I3289),0)","v":0.16990048316049489},{"$f":"IFERROR(IF($B3290<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3290,'TMSIS - elig group'!$H:$H,$B3290,'TMSIS - elig group'!$C:$C,J$1),J3289),0)","v":0},{"$f":"IFERROR(IF($B3290<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3290,'TMSIS - elig group'!$H:$H,$B3290,'TMSIS - elig group'!$C:$C,K$1),K3289),0)","v":0},true,128844,666837,0,314078,123573,226061,0,0,0]
["Tennessee","2020-04-01",{"$f":"IF($B3293<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3293,'CMS monthly enrollment'!C:C,B3293,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3293,C3281:C3292,B3281:B3292))","v":1341496},{"$f":"IF($B3293<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3293,'CMS monthly enrollment'!C:C,B3293,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3293,D3281:D3292,B3281:B3292))","v":122672},{"$f":"IFERROR(IF($B3293<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3293,'TMSIS - elig group'!$H:$H,$B3293,'TMSIS - elig group'!$C:$C,E$1),E3292),0)","v":0.50094909615382011},{"$f":"IFERROR(IF($B3293<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3293,'TMSIS - elig group'!$H:$H,$B3293,'TMSIS - elig group'!$C:$C,F$1),F3292),0)","v":0},{"$f":"IFERROR(IF($B3293<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3293,'TMSIS - elig group'!$H:$H,$B3293,'TMSIS - elig group'!$C:$C,G$1),G3292),0)","v":0.23426732354884622},{"$f":"IFERROR(IF($B3293<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3293,'TMSIS - elig group'!$H:$H,$B3293,'TMSIS - elig group'!$C:$C,H$1),H3292),0)","v":9.4073813765489803E-2},{"$f":"IFERROR(IF($B3293<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3293,'TMSIS - elig group'!$H:$H,$B3293,'TMSIS - elig group'!$C:$C,I$1),I3292),0)","v":0.17070976653184392},{"$f":"IFERROR(IF($B3293<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3293,'TMSIS - elig group'!$H:$H,$B3293,'TMSIS - elig group'!$C:$C,J$1),J3292),0)","v":0},{"$f":"IFERROR(IF($B3293<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3293,'TMSIS - elig group'!$H:$H,$B3293,'TMSIS - elig group'!$C:$C,K$1),K3292),0)","v":0},true,122672,672021,0,314269,126200,229006,0,0,0]
["Tennessee","2020-07-01",{"$f":"IF($B3296<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3296,'CMS monthly enrollment'!C:C,B3296,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3296,C3284:C3295,B3284:B3295))","v":1385209},{"$f":"IF($B3296<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3296,'CMS monthly enrollment'!C:C,B3296,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3296,D3284:D3295,B3284:B3295))","v":126985},{"$f":"IFERROR(IF($B3296<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3296,'TMSIS - elig group'!$H:$H,$B3296,'TMSIS - elig group'!$C:$C,E$1),E3295),0)","v":0.50222354359711274},{"$f":"IFERROR(IF($B3296<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3296,'TMSIS - elig group'!$H:$H,$B3296,'TMSIS - elig group'!$C:$C,F$1),F3295),0)","v":0},{"$f":"IFERROR(IF($B3296<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3296,'TMSIS - elig group'!$H:$H,$B3296,'TMSIS - elig group'!$C:$C,G$1),G3295),0)","v":0.23789835323654263},{"$f":"IFERROR(IF($B3296<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3296,'TMSIS - elig group'!$H:$H,$B3296,'TMSIS - elig group'!$C:$C,H$1),H3295),0)","v":9.3014881984705089E-2},{"$f":"IFERROR(IF($B3296<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3296,'TMSIS - elig group'!$H:$H,$B3296,'TMSIS - elig group'!$C:$C,I$1),I3295),0)","v":0.16686322118163949},{"$f":"IFERROR(IF($B3296<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3296,'TMSIS - elig group'!$H:$H,$B3296,'TMSIS - elig group'!$C:$C,J$1),J3295),0)","v":0},{"$f":"IFERROR(IF($B3296<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3296,'TMSIS - elig group'!$H:$H,$B3296,'TMSIS - elig group'!$C:$C,K$1),K3295),0)","v":0},true,126985,695685,0,329539,128845,231140,0,0,0]
["Tennessee","2020-10-01",{"$f":"IF($B3299<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3299,'CMS monthly enrollment'!C:C,B3299,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3299,C3287:C3298,B3287:B3298))","v":1422251},{"$f":"IF($B3299<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3299,'CMS monthly enrollment'!C:C,B3299,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3299,D3287:D3298,B3287:B3298))","v":130485},{"$f":"IFERROR(IF($B3299<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3299,'TMSIS - elig group'!$H:$H,$B3299,'TMSIS - elig group'!$C:$C,E$1),E3298),0)","v":0.50351501500629858},{"$f":"IFERROR(IF($B3299<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3299,'TMSIS - elig group'!$H:$H,$B3299,'TMSIS - elig group'!$C:$C,F$1),F3298),0)","v":0},{"$f":"IFERROR(IF($B3299<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3299,'TMSIS - elig group'!$H:$H,$B3299,'TMSIS - elig group'!$C:$C,G$1),G3298),0)","v":0.24137532903881642},{"$f":"IFERROR(IF($B3299<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3299,'TMSIS - elig group'!$H:$H,$B3299,'TMSIS - elig group'!$C:$C,H$1),H3298),0)","v":9.2094747698743956E-2},{"$f":"IFERROR(IF($B3299<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3299,'TMSIS - elig group'!$H:$H,$B3299,'TMSIS - elig group'!$C:$C,I$1),I3298),0)","v":0.16301490825614104},{"$f":"IFERROR(IF($B3299<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3299,'TMSIS - elig group'!$H:$H,$B3299,'TMSIS - elig group'!$C:$C,J$1),J3298),0)","v":0},{"$f":"IFERROR(IF($B3299<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3299,'TMSIS - elig group'!$H:$H,$B3299,'TMSIS - elig group'!$C:$C,K$1),K3298),0)","v":0},true,130485,716125,0,343296,130982,231848,0,0,0]
["Tennessee","2021-01-01",{"$f":"IF($B3302<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3302,'CMS monthly enrollment'!C:C,B3302,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3302,C3290:C3301,B3290:B3301))","v":1453082},{"$f":"IF($B3302<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3302,'CMS monthly enrollment'!C:C,B3302,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3302,D3290:D3301,B3290:B3301))","v":133975},{"$f":"IFERROR(IF($B3302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3302,'TMSIS - elig group'!$H:$H,$B3302,'TMSIS - elig group'!$C:$C,E$1),E3301),0)","v":0.50414067674851726},{"$f":"IFERROR(IF($B3302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3302,'TMSIS - elig group'!$H:$H,$B3302,'TMSIS - elig group'!$C:$C,F$1),F3301),0)","v":0},{"$f":"IFERROR(IF($B3302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3302,'TMSIS - elig group'!$H:$H,$B3302,'TMSIS - elig group'!$C:$C,G$1),G3301),0)","v":0.24399737083729162},{"$f":"IFERROR(IF($B3302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3302,'TMSIS - elig group'!$H:$H,$B3302,'TMSIS - elig group'!$C:$C,H$1),H3301),0)","v":9.1104432862497711E-2},{"$f":"IFERROR(IF($B3302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3302,'TMSIS - elig group'!$H:$H,$B3302,'TMSIS - elig group'!$C:$C,I$1),I3301),0)","v":0.1607575195516934},{"$f":"IFERROR(IF($B3302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3302,'TMSIS - elig group'!$H:$H,$B3302,'TMSIS - elig group'!$C:$C,J$1),J3301),0)","v":0},{"$f":"IFERROR(IF($B3302<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3302,'TMSIS - elig group'!$H:$H,$B3302,'TMSIS - elig group'!$C:$C,K$1),K3301),0)","v":0},true,133975,732558,0,354548,132382,233594,0,0,0]
["Tennessee","2021-05-01",{"$f":"IF($B3306<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3306,'CMS monthly enrollment'!C:C,B3306,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3306,C3294:C3305,B3294:B3305))","v":1490773},{"$f":"IF($B3306<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3306,'CMS monthly enrollment'!C:C,B3306,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3306,D3294:D3305,B3294:B3305))","v":133483},{"$f":"IFERROR(IF($B3306<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3306,'TMSIS - elig group'!$H:$H,$B3306,'TMSIS - elig group'!$C:$C,E$1),E3305),0)","v":0.50414067674851726},{"$f":"IFERROR(IF($B3306<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3306,'TMSIS - elig group'!$H:$H,$B3306,'TMSIS - elig group'!$C:$C,F$1),F3305),0)","v":0},{"$f":"IFERROR(IF($B3306<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3306,'TMSIS - elig group'!$H:$H,$B3306,'TMSIS - elig group'!$C:$C,G$1),G3305),0)","v":0.24399737083729162},{"$f":"IFERROR(IF($B3306<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3306,'TMSIS - elig group'!$H:$H,$B3306,'TMSIS - elig group'!$C:$C,H$1),H3305),0)","v":9.1104432862497711E-2},{"$f":"IFERROR(IF($B3306<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3306,'TMSIS - elig group'!$H:$H,$B3306,'TMSIS - elig group'!$C:$C,I$1),I3305),0)","v":0.1607575195516934},{"$f":"IFERROR(IF($B3306<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3306,'TMSIS - elig group'!$H:$H,$B3306,'TMSIS - elig group'!$C:$C,J$1),J3305),0)","v":0},{"$f":"IFERROR(IF($B3306<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3306,'TMSIS - elig group'!$H:$H,$B3306,'TMSIS - elig group'!$C:$C,K$1),K3305),0)","v":0},true,133483,751559,0,363745,135816,239653,0,0,0]
["Tennessee","2021-06-01",{"$f":"IF($B3307<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3307,'CMS monthly enrollment'!C:C,B3307,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3307,C3295:C3306,B3295:B3306))","v":1497835},{"$f":"IF($B3307<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3307,'CMS monthly enrollment'!C:C,B3307,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3307,D3295:D3306,B3295:B3306))","v":135370},{"$f":"IFERROR(IF($B3307<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3307,'TMSIS - elig group'!$H:$H,$B3307,'TMSIS - elig group'!$C:$C,E$1),E3306),0)","v":0.50414067674851726},{"$f":"IFERROR(IF($B3307<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3307,'TMSIS - elig group'!$H:$H,$B3307,'TMSIS - elig group'!$C:$C,F$1),F3306),0)","v":0},{"$f":"IFERROR(IF($B3307<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3307,'TMSIS - elig group'!$H:$H,$B3307,'TMSIS - elig group'!$C:$C,G$1),G3306),0)","v":0.24399737083729162},{"$f":"IFERROR(IF($B3307<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3307,'TMSIS - elig group'!$H:$H,$B3307,'TMSIS - elig group'!$C:$C,H$1),H3306),0)","v":9.1104432862497711E-2},{"$f":"IFERROR(IF($B3307<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3307,'TMSIS - elig group'!$H:$H,$B3307,'TMSIS - elig group'!$C:$C,I$1),I3306),0)","v":0.1607575195516934},{"$f":"IFERROR(IF($B3307<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3307,'TMSIS - elig group'!$H:$H,$B3307,'TMSIS - elig group'!$C:$C,J$1),J3306),0)","v":0},{"$f":"IFERROR(IF($B3307<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3307,'TMSIS - elig group'!$H:$H,$B3307,'TMSIS - elig group'!$C:$C,K$1),K3306),0)","v":0},true,135370,755120,0,365468,136459,240788,0,0,0]
["Tennessee","2021-08-01",{"$f":"IF($B3309<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3309,'CMS monthly enrollment'!C:C,B3309,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3309,C3297:C3308,B3297:B3308))","v":1514551},{"$f":"IF($B3309<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3309,'CMS monthly enrollment'!C:C,B3309,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3309,D3297:D3308,B3297:B3308))","v":138662},{"$f":"IFERROR(IF($B3309<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3309,'TMSIS - elig group'!$H:$H,$B3309,'TMSIS - elig group'!$C:$C,E$1),E3308),0)","v":0.50414067674851726},{"$f":"IFERROR(IF($B3309<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3309,'TMSIS - elig group'!$H:$H,$B3309,'TMSIS - elig group'!$C:$C,F$1),F3308),0)","v":0},{"$f":"IFERROR(IF($B3309<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3309,'TMSIS - elig group'!$H:$H,$B3309,'TMSIS - elig group'!$C:$C,G$1),G3308),0)","v":0.24399737083729162},{"$f":"IFERROR(IF($B3309<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3309,'TMSIS - elig group'!$H:$H,$B3309,'TMSIS - elig group'!$C:$C,H$1),H3308),0)","v":9.1104432862497711E-2},{"$f":"IFERROR(IF($B3309<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3309,'TMSIS - elig group'!$H:$H,$B3309,'TMSIS - elig group'!$C:$C,I$1),I3308),0)","v":0.1607575195516934},{"$f":"IFERROR(IF($B3309<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3309,'TMSIS - elig group'!$H:$H,$B3309,'TMSIS - elig group'!$C:$C,J$1),J3308),0)","v":0},{"$f":"IFERROR(IF($B3309<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3309,'TMSIS - elig group'!$H:$H,$B3309,'TMSIS - elig group'!$C:$C,K$1),K3308),0)","v":0},true,138662,763547,0,369546,137982,243475,0,0,0]
["Tennessee","2021-11-01",{"$f":"IF($B3312<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3312,'CMS monthly enrollment'!C:C,B3312,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3312,C3300:C3311,B3300:B3311))","v":1538110},{"$f":"IF($B3312<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3312,'CMS monthly enrollment'!C:C,B3312,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3312,D3300:D3311,B3300:B3311))","v":141553},{"$f":"IFERROR(IF($B3312<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3312,'TMSIS - elig group'!$H:$H,$B3312,'TMSIS - elig group'!$C:$C,E$1),E3311),0)","v":0.50414067674851726},{"$f":"IFERROR(IF($B3312<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3312,'TMSIS - elig group'!$H:$H,$B3312,'TMSIS - elig group'!$C:$C,F$1),F3311),0)","v":0},{"$f":"IFERROR(IF($B3312<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3312,'TMSIS - elig group'!$H:$H,$B3312,'TMSIS - elig group'!$C:$C,G$1),G3311),0)","v":0.24399737083729162},{"$f":"IFERROR(IF($B3312<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3312,'TMSIS - elig group'!$H:$H,$B3312,'TMSIS - elig group'!$C:$C,H$1),H3311),0)","v":9.1104432862497711E-2},{"$f":"IFERROR(IF($B3312<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3312,'TMSIS - elig group'!$H:$H,$B3312,'TMSIS - elig group'!$C:$C,I$1),I3311),0)","v":0.1607575195516934},{"$f":"IFERROR(IF($B3312<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3312,'TMSIS - elig group'!$H:$H,$B3312,'TMSIS - elig group'!$C:$C,J$1),J3311),0)","v":0},{"$f":"IFERROR(IF($B3312<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3312,'TMSIS - elig group'!$H:$H,$B3312,'TMSIS - elig group'!$C:$C,K$1),K3311),0)","v":0},true,141553,775424,0,375295,140129,247263,0,0,0]
["Tennessee","2022-03-01",{"$f":"IF($B3316<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3316,'CMS monthly enrollment'!C:C,B3316,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3316,C3304:C3315,B3304:B3315))","v":1571550},{"$f":"IF($B3316<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3316,'CMS monthly enrollment'!C:C,B3316,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3316,D3304:D3315,B3304:B3315))","v":135703},{"$f":"IFERROR(IF($B3316<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3316,'TMSIS - elig group'!$H:$H,$B3316,'TMSIS - elig group'!$C:$C,E$1),E3315),0)","v":0.50414067674851726},{"$f":"IFERROR(IF($B3316<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3316,'TMSIS - elig group'!$H:$H,$B3316,'TMSIS - elig group'!$C:$C,F$1),F3315),0)","v":0},{"$f":"IFERROR(IF($B3316<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3316,'TMSIS - elig group'!$H:$H,$B3316,'TMSIS - elig group'!$C:$C,G$1),G3315),0)","v":0.24399737083729162},{"$f":"IFERROR(IF($B3316<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3316,'TMSIS - elig group'!$H:$H,$B3316,'TMSIS - elig group'!$C:$C,H$1),H3315),0)","v":9.1104432862497711E-2},{"$f":"IFERROR(IF($B3316<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3316,'TMSIS - elig group'!$H:$H,$B3316,'TMSIS - elig group'!$C:$C,I$1),I3315),0)","v":0.1607575195516934},{"$f":"IFERROR(IF($B3316<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3316,'TMSIS - elig group'!$H:$H,$B3316,'TMSIS - elig group'!$C:$C,J$1),J3315),0)","v":0},{"$f":"IFERROR(IF($B3316<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3316,'TMSIS - elig group'!$H:$H,$B3316,'TMSIS - elig group'!$C:$C,K$1),K3315),0)","v":0},true,135703,792282,0,383454,143175,252638,0,0,0]
["Tennessee","2022-05-01",{"$f":"IF($B3318<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3318,'CMS monthly enrollment'!C:C,B3318,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3318,C3306:C3317,B3306:B3317))","v":1582180},{"$f":"IF($B3318<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3318,'CMS monthly enrollment'!C:C,B3318,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3318,D3306:D3317,B3306:B3317))","v":139114},{"$f":"IFERROR(IF($B3318<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3318,'TMSIS - elig group'!$H:$H,$B3318,'TMSIS - elig group'!$C:$C,E$1),E3317),0)","v":0.50414067674851726},{"$f":"IFERROR(IF($B3318<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3318,'TMSIS - elig group'!$H:$H,$B3318,'TMSIS - elig group'!$C:$C,F$1),F3317),0)","v":0},{"$f":"IFERROR(IF($B3318<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3318,'TMSIS - elig group'!$H:$H,$B3318,'TMSIS - elig group'!$C:$C,G$1),G3317),0)","v":0.24399737083729162},{"$f":"IFERROR(IF($B3318<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3318,'TMSIS - elig group'!$H:$H,$B3318,'TMSIS - elig group'!$C:$C,H$1),H3317),0)","v":9.1104432862497711E-2},{"$f":"IFERROR(IF($B3318<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3318,'TMSIS - elig group'!$H:$H,$B3318,'TMSIS - elig group'!$C:$C,I$1),I3317),0)","v":0.1607575195516934},{"$f":"IFERROR(IF($B3318<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3318,'TMSIS - elig group'!$H:$H,$B3318,'TMSIS - elig group'!$C:$C,J$1),J3317),0)","v":0},{"$f":"IFERROR(IF($B3318<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3318,'TMSIS - elig group'!$H:$H,$B3318,'TMSIS - elig group'!$C:$C,K$1),K3317),0)","v":0},true,139114,797641,0,386048,144144,254347,0,0,0]
["Tennessee","2022-08-01",{"$f":"IF($B3321<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3321,'CMS monthly enrollment'!C:C,B3321,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3321,C3309:C3320,B3309:B3320))","v":1602241},{"$f":"IF($B3321<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3321,'CMS monthly enrollment'!C:C,B3321,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3321,D3309:D3320,B3309:B3320))","v":143860},{"$f":"IFERROR(IF($B3321<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3321,'TMSIS - elig group'!$H:$H,$B3321,'TMSIS - elig group'!$C:$C,E$1),E3320),0)","v":0.50414067674851726},{"$f":"IFERROR(IF($B3321<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3321,'TMSIS - elig group'!$H:$H,$B3321,'TMSIS - elig group'!$C:$C,F$1),F3320),0)","v":0},{"$f":"IFERROR(IF($B3321<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3321,'TMSIS - elig group'!$H:$H,$B3321,'TMSIS - elig group'!$C:$C,G$1),G3320),0)","v":0.24399737083729162},{"$f":"IFERROR(IF($B3321<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3321,'TMSIS - elig group'!$H:$H,$B3321,'TMSIS - elig group'!$C:$C,H$1),H3320),0)","v":9.1104432862497711E-2},{"$f":"IFERROR(IF($B3321<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3321,'TMSIS - elig group'!$H:$H,$B3321,'TMSIS - elig group'!$C:$C,I$1),I3320),0)","v":0.1607575195516934},{"$f":"IFERROR(IF($B3321<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3321,'TMSIS - elig group'!$H:$H,$B3321,'TMSIS - elig group'!$C:$C,J$1),J3320),0)","v":0},{"$f":"IFERROR(IF($B3321<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3321,'TMSIS - elig group'!$H:$H,$B3321,'TMSIS - elig group'!$C:$C,K$1),K3320),0)","v":0},true,143860,807755,0,390943,145971,257572,0,0,0]
["Tennessee","2022-12-01",{"$f":"IF($B3325<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3325,'CMS monthly enrollment'!C:C,B3325,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3325,C3313:C3324,B3313:B3324))","v":1666145},{"$f":"IF($B3325<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3325,'CMS monthly enrollment'!C:C,B3325,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3325,D3313:D3324,B3313:B3324))","v":150122},{"$f":"IFERROR(IF($B3325<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3325,'TMSIS - elig group'!$H:$H,$B3325,'TMSIS - elig group'!$C:$C,E$1),E3324),0)","v":0.50414067674851726},{"$f":"IFERROR(IF($B3325<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3325,'TMSIS - elig group'!$H:$H,$B3325,'TMSIS - elig group'!$C:$C,F$1),F3324),0)","v":0},{"$f":"IFERROR(IF($B3325<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3325,'TMSIS - elig group'!$H:$H,$B3325,'TMSIS - elig group'!$C:$C,G$1),G3324),0)","v":0.24399737083729162},{"$f":"IFERROR(IF($B3325<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3325,'TMSIS - elig group'!$H:$H,$B3325,'TMSIS - elig group'!$C:$C,H$1),H3324),0)","v":9.1104432862497711E-2},{"$f":"IFERROR(IF($B3325<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3325,'TMSIS - elig group'!$H:$H,$B3325,'TMSIS - elig group'!$C:$C,I$1),I3324),0)","v":0.1607575195516934},{"$f":"IFERROR(IF($B3325<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3325,'TMSIS - elig group'!$H:$H,$B3325,'TMSIS - elig group'!$C:$C,J$1),J3324),0)","v":0},{"$f":"IFERROR(IF($B3325<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3325,'TMSIS - elig group'!$H:$H,$B3325,'TMSIS - elig group'!$C:$C,K$1),K3324),0)","v":0},true,150122,839971,0,406535,151793,267845,0,0,0]
["Tennessee","2023-02-01",{"$f":"IF($B3327<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3327,'CMS monthly enrollment'!C:C,B3327,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3327,C3315:C3326,B3315:B3326))","v":1668498.7960062884},{"$f":"IF($B3327<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3327,'CMS monthly enrollment'!C:C,B3327,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3327,D3315:D3326,B3315:B3326))","v":149134.97476467281},{"$f":"IFERROR(IF($B3327<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3327,'TMSIS - elig group'!$H:$H,$B3327,'TMSIS - elig group'!$C:$C,E$1),E3326),0)","v":0.50414067674851726},{"$f":"IFERROR(IF($B3327<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3327,'TMSIS - elig group'!$H:$H,$B3327,'TMSIS - elig group'!$C:$C,F$1),F3326),0)","v":0},{"$f":"IFERROR(IF($B3327<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3327,'TMSIS - elig group'!$H:$H,$B3327,'TMSIS - elig group'!$C:$C,G$1),G3326),0)","v":0.24399737083729162},{"$f":"IFERROR(IF($B3327<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3327,'TMSIS - elig group'!$H:$H,$B3327,'TMSIS - elig group'!$C:$C,H$1),H3326),0)","v":9.1104432862497711E-2},{"$f":"IFERROR(IF($B3327<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3327,'TMSIS - elig group'!$H:$H,$B3327,'TMSIS - elig group'!$C:$C,I$1),I3326),0)","v":0.1607575195516934},{"$f":"IFERROR(IF($B3327<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3327,'TMSIS - elig group'!$H:$H,$B3327,'TMSIS - elig group'!$C:$C,J$1),J3326),0)","v":0},{"$f":"IFERROR(IF($B3327<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3327,'TMSIS - elig group'!$H:$H,$B3327,'TMSIS - elig group'!$C:$C,K$1),K3326),0)","v":0},true,149134.97476467281,841158,0,407109,152008,268224,0,0,0]
["Tennessee","2023-05-01",{"$f":"IF($B3330<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3330,'CMS monthly enrollment'!C:C,B3330,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3330,C3318:C3329,B3318:B3329))","v":1702667.2741046119},{"$f":"IF($B3330<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3330,'CMS monthly enrollment'!C:C,B3330,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3330,D3318:D3329,B3318:B3329))","v":153725.23513624608},{"$f":"IFERROR(IF($B3330<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3330,'TMSIS - elig group'!$H:$H,$B3330,'TMSIS - elig group'!$C:$C,E$1),E3329),0)","v":0.50414067674851726},{"$f":"IFERROR(IF($B3330<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3330,'TMSIS - elig group'!$H:$H,$B3330,'TMSIS - elig group'!$C:$C,F$1),F3329),0)","v":0},{"$f":"IFERROR(IF($B3330<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3330,'TMSIS - elig group'!$H:$H,$B3330,'TMSIS - elig group'!$C:$C,G$1),G3329),0)","v":0.24399737083729162},{"$f":"IFERROR(IF($B3330<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3330,'TMSIS - elig group'!$H:$H,$B3330,'TMSIS - elig group'!$C:$C,H$1),H3329),0)","v":9.1104432862497711E-2},{"$f":"IFERROR(IF($B3330<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3330,'TMSIS - elig group'!$H:$H,$B3330,'TMSIS - elig group'!$C:$C,I$1),I3329),0)","v":0.1607575195516934},{"$f":"IFERROR(IF($B3330<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3330,'TMSIS - elig group'!$H:$H,$B3330,'TMSIS - elig group'!$C:$C,J$1),J3329),0)","v":0},{"$f":"IFERROR(IF($B3330<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3330,'TMSIS - elig group'!$H:$H,$B3330,'TMSIS - elig group'!$C:$C,K$1),K3329),0)","v":0},true,153725.23513624608,858384,0,415446,155121,273717,0,0,0]
["Tennessee","2023-06-01",{"$f":"IF($B3331<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3331,'CMS monthly enrollment'!C:C,B3331,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3331,C3319:C3330,B3319:B3330))","v":1715150.5012263358},{"$f":"IF($B3331<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3331,'CMS monthly enrollment'!C:C,B3331,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3331,D3319:D3330,B3319:B3330))","v":155096.24247065652},{"$f":"IFERROR(IF($B3331<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3331,'TMSIS - elig group'!$H:$H,$B3331,'TMSIS - elig group'!$C:$C,E$1),E3330),0)","v":0.50414067674851726},{"$f":"IFERROR(IF($B3331<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3331,'TMSIS - elig group'!$H:$H,$B3331,'TMSIS - elig group'!$C:$C,F$1),F3330),0)","v":0},{"$f":"IFERROR(IF($B3331<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3331,'TMSIS - elig group'!$H:$H,$B3331,'TMSIS - elig group'!$C:$C,G$1),G3330),0)","v":0.24399737083729162},{"$f":"IFERROR(IF($B3331<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3331,'TMSIS - elig group'!$H:$H,$B3331,'TMSIS - elig group'!$C:$C,H$1),H3330),0)","v":9.1104432862497711E-2},{"$f":"IFERROR(IF($B3331<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3331,'TMSIS - elig group'!$H:$H,$B3331,'TMSIS - elig group'!$C:$C,I$1),I3330),0)","v":0.1607575195516934},{"$f":"IFERROR(IF($B3331<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3331,'TMSIS - elig group'!$H:$H,$B3331,'TMSIS - elig group'!$C:$C,J$1),J3330),0)","v":0},{"$f":"IFERROR(IF($B3331<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3331,'TMSIS - elig group'!$H:$H,$B3331,'TMSIS - elig group'!$C:$C,K$1),K3330),0)","v":0},true,{"$f":"D3331","v":155096.24247065652},{"$f":"ROUND($C3331*E3331,0)","v":864677},{"$f":"ROUND($C3331*F3331,0)","v":0},{"$f":"ROUND($C3331*G3331,0)","v":418492},{"$f":"ROUND($C3331*H3331,0)","v":156258},{"$f":"ROUND($C3331*I3331,0)","v":275723},{"$f":"ROUND($C3331*J3331,0)","v":0},{"$f":"ROUND($C3331*K3331,0)","v":0},0]
["Tennessee","2023-09-01",{"$f":"IF($B3334<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3334,'CMS monthly enrollment'!C:C,B3334,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3334,C3322:C3333,B3322:B3333))","v":1750355.1468838509},{"$f":"IF($B3334<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3334,'CMS monthly enrollment'!C:C,B3334,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3334,D3322:D3333,B3322:B3333))","v":159891.75601941813},{"$f":"IFERROR(IF($B3334<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3334,'TMSIS - elig group'!$H:$H,$B3334,'TMSIS - elig group'!$C:$C,E$1),E3333),0)","v":0.50414067674851726},{"$f":"IFERROR(IF($B3334<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3334,'TMSIS - elig group'!$H:$H,$B3334,'TMSIS - elig group'!$C:$C,F$1),F3333),0)","v":0},{"$f":"IFERROR(IF($B3334<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3334,'TMSIS - elig group'!$H:$H,$B3334,'TMSIS - elig group'!$C:$C,G$1),G3333),0)","v":0.24399737083729162},{"$f":"IFERROR(IF($B3334<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3334,'TMSIS - elig group'!$H:$H,$B3334,'TMSIS - elig group'!$C:$C,H$1),H3333),0)","v":9.1104432862497711E-2},{"$f":"IFERROR(IF($B3334<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3334,'TMSIS - elig group'!$H:$H,$B3334,'TMSIS - elig group'!$C:$C,I$1),I3333),0)","v":0.1607575195516934},{"$f":"IFERROR(IF($B3334<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3334,'TMSIS - elig group'!$H:$H,$B3334,'TMSIS - elig group'!$C:$C,J$1),J3333),0)","v":0},{"$f":"IFERROR(IF($B3334<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3334,'TMSIS - elig group'!$H:$H,$B3334,'TMSIS - elig group'!$C:$C,K$1),K3333),0)","v":0},true,159891.75601941813,882425,0,427082,159465,281383,0,0,0]
["Tennessee","2024-01-01",{"$f":"IF($B3338<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3338,'CMS monthly enrollment'!C:C,B3338,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3338,C3326:C3337,B3326:B3337))","v":1791199.5762917344},{"$f":"IF($B3338<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3338,'CMS monthly enrollment'!C:C,B3338,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3338,D3326:D3337,B3326:B3337))","v":164520.09886664525},{"$f":"IFERROR(IF($B3338<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3338,'TMSIS - elig group'!$H:$H,$B3338,'TMSIS - elig group'!$C:$C,E$1),E3337),0)","v":0.50414067674851726},{"$f":"IFERROR(IF($B3338<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3338,'TMSIS - elig group'!$H:$H,$B3338,'TMSIS - elig group'!$C:$C,F$1),F3337),0)","v":0},{"$f":"IFERROR(IF($B3338<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3338,'TMSIS - elig group'!$H:$H,$B3338,'TMSIS - elig group'!$C:$C,G$1),G3337),0)","v":0.24399737083729162},{"$f":"IFERROR(IF($B3338<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3338,'TMSIS - elig group'!$H:$H,$B3338,'TMSIS - elig group'!$C:$C,H$1),H3337),0)","v":9.1104432862497711E-2},{"$f":"IFERROR(IF($B3338<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3338,'TMSIS - elig group'!$H:$H,$B3338,'TMSIS - elig group'!$C:$C,I$1),I3337),0)","v":0.1607575195516934},{"$f":"IFERROR(IF($B3338<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3338,'TMSIS - elig group'!$H:$H,$B3338,'TMSIS - elig group'!$C:$C,J$1),J3337),0)","v":0},{"$f":"IFERROR(IF($B3338<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3338,'TMSIS - elig group'!$H:$H,$B3338,'TMSIS - elig group'!$C:$C,K$1),K3337),0)","v":0},true,164520.09886664525,903017,0,437048,163186,287949,0,0,0]
["Tennessee","2024-03-01",{"$f":"IF($B3340<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3340,'CMS monthly enrollment'!C:C,B3340,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3340,C3328:C3339,B3328:B3339))","v":1815119.3596017454},{"$f":"IF($B3340<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3340,'CMS monthly enrollment'!C:C,B3340,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3340,D3328:D3339,B3328:B3339))","v":167420.34612740693},{"$f":"IFERROR(IF($B3340<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3340,'TMSIS - elig group'!$H:$H,$B3340,'TMSIS - elig group'!$C:$C,E$1),E3339),0)","v":0.50414067674851726},{"$f":"IFERROR(IF($B3340<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3340,'TMSIS - elig group'!$H:$H,$B3340,'TMSIS - elig group'!$C:$C,F$1),F3339),0)","v":0},{"$f":"IFERROR(IF($B3340<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3340,'TMSIS - elig group'!$H:$H,$B3340,'TMSIS - elig group'!$C:$C,G$1),G3339),0)","v":0.24399737083729162},{"$f":"IFERROR(IF($B3340<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3340,'TMSIS - elig group'!$H:$H,$B3340,'TMSIS - elig group'!$C:$C,H$1),H3339),0)","v":9.1104432862497711E-2},{"$f":"IFERROR(IF($B3340<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3340,'TMSIS - elig group'!$H:$H,$B3340,'TMSIS - elig group'!$C:$C,I$1),I3339),0)","v":0.1607575195516934},{"$f":"IFERROR(IF($B3340<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3340,'TMSIS - elig group'!$H:$H,$B3340,'TMSIS - elig group'!$C:$C,J$1),J3339),0)","v":0},{"$f":"IFERROR(IF($B3340<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3340,'TMSIS - elig group'!$H:$H,$B3340,'TMSIS - elig group'!$C:$C,K$1),K3339),0)","v":0},true,167420.34612740693,915076,0,442884,165365,291794,0,0,0]
["Tennessee","2024-06-01",{"$f":"IF($B3343<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3343,'CMS monthly enrollment'!C:C,B3343,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3343,C3331:C3342,B3331:B3342))","v":1847354.1034617629},{"$f":"IF($B3343<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3343,'CMS monthly enrollment'!C:C,B3343,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3343,D3331:D3342,B3331:B3342))","v":171517.03178334353},{"$f":"IFERROR(IF($B3343<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3343,'TMSIS - elig group'!$H:$H,$B3343,'TMSIS - elig group'!$C:$C,E$1),E3342),0)","v":0.50414067674851726},{"$f":"IFERROR(IF($B3343<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3343,'TMSIS - elig group'!$H:$H,$B3343,'TMSIS - elig group'!$C:$C,F$1),F3342),0)","v":0},{"$f":"IFERROR(IF($B3343<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3343,'TMSIS - elig group'!$H:$H,$B3343,'TMSIS - elig group'!$C:$C,G$1),G3342),0)","v":0.24399737083729162},{"$f":"IFERROR(IF($B3343<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3343,'TMSIS - elig group'!$H:$H,$B3343,'TMSIS - elig group'!$C:$C,H$1),H3342),0)","v":9.1104432862497711E-2},{"$f":"IFERROR(IF($B3343<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3343,'TMSIS - elig group'!$H:$H,$B3343,'TMSIS - elig group'!$C:$C,I$1),I3342),0)","v":0.1607575195516934},{"$f":"IFERROR(IF($B3343<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3343,'TMSIS - elig group'!$H:$H,$B3343,'TMSIS - elig group'!$C:$C,J$1),J3342),0)","v":0},{"$f":"IFERROR(IF($B3343<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3343,'TMSIS - elig group'!$H:$H,$B3343,'TMSIS - elig group'!$C:$C,K$1),K3342),0)","v":0},true,171517.03178334353,931326,0,450750,168302,296976,0,0,0]
["Tennessee",{"$f":"B3267","v":"2024-08-01"},{"$f":"IF($B3345<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3345,'CMS monthly enrollment'!C:C,B3345,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3345,C3333:C3344,B3333:B3344))","v":1868995.1647742838},{"$f":"IF($B3345<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3345,'CMS monthly enrollment'!C:C,B3345,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3345,D3333:D3344,B3333:B3344))","v":174082.31551240315},{"$f":"IFERROR(IF($B3345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3345,'TMSIS - elig group'!$H:$H,$B3345,'TMSIS - elig group'!$C:$C,E$1),E3344),0)","v":0.50414067674851726},{"$f":"IFERROR(IF($B3345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3345,'TMSIS - elig group'!$H:$H,$B3345,'TMSIS - elig group'!$C:$C,F$1),F3344),0)","v":0},{"$f":"IFERROR(IF($B3345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3345,'TMSIS - elig group'!$H:$H,$B3345,'TMSIS - elig group'!$C:$C,G$1),G3344),0)","v":0.24399737083729162},{"$f":"IFERROR(IF($B3345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3345,'TMSIS - elig group'!$H:$H,$B3345,'TMSIS - elig group'!$C:$C,H$1),H3344),0)","v":9.1104432862497711E-2},{"$f":"IFERROR(IF($B3345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3345,'TMSIS - elig group'!$H:$H,$B3345,'TMSIS - elig group'!$C:$C,I$1),I3344),0)","v":0.1607575195516934},{"$f":"IFERROR(IF($B3345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3345,'TMSIS - elig group'!$H:$H,$B3345,'TMSIS - elig group'!$C:$C,J$1),J3344),0)","v":0},{"$f":"IFERROR(IF($B3345<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3345,'TMSIS - elig group'!$H:$H,$B3345,'TMSIS - elig group'!$C:$C,K$1),K3344),0)","v":0},true,174082.31551240315,942236,0,456030,170274,300455,0,0,0]
["Tennessee","2024-12-01",{"$f":"IF($B3349<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3349,'CMS monthly enrollment'!C:C,B3349,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3349,C3337:C3348,B3337:B3348))","v":1913775.825725399},{"$f":"IF($B3349<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3349,'CMS monthly enrollment'!C:C,B3349,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3349,D3337:D3348,B3337:B3348))","v":179565.11458976939},{"$f":"IFERROR(IF($B3349<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3349,'TMSIS - elig group'!$H:$H,$B3349,'TMSIS - elig group'!$C:$C,E$1),E3348),0)","v":0.50414067674851726},{"$f":"IFERROR(IF($B3349<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3349,'TMSIS - elig group'!$H:$H,$B3349,'TMSIS - elig group'!$C:$C,F$1),F3348),0)","v":0},{"$f":"IFERROR(IF($B3349<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3349,'TMSIS - elig group'!$H:$H,$B3349,'TMSIS - elig group'!$C:$C,G$1),G3348),0)","v":0.24399737083729162},{"$f":"IFERROR(IF($B3349<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3349,'TMSIS - elig group'!$H:$H,$B3349,'TMSIS - elig group'!$C:$C,H$1),H3348),0)","v":9.1104432862497711E-2},{"$f":"IFERROR(IF($B3349<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3349,'TMSIS - elig group'!$H:$H,$B3349,'TMSIS - elig group'!$C:$C,I$1),I3348),0)","v":0.1607575195516934},{"$f":"IFERROR(IF($B3349<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3349,'TMSIS - elig group'!$H:$H,$B3349,'TMSIS - elig group'!$C:$C,J$1),J3348),0)","v":0},{"$f":"IFERROR(IF($B3349<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3349,'TMSIS - elig group'!$H:$H,$B3349,'TMSIS - elig group'!$C:$C,K$1),K3348),0)","v":0},true,179565.11458976939,964812,0,466956,174353,307654,0,0,0]
["Tennessee","2025-03-01",{"$f":"IF($B3352<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3352,'CMS monthly enrollment'!C:C,B3352,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3352,C3340:C3351,B3340:B3351))","v":1945554.7542212978},{"$f":"IF($B3352<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3352,'CMS monthly enrollment'!C:C,B3352,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3352,D3340:D3351,B3340:B3351))","v":183430.19896321697},{"$f":"IFERROR(IF($B3352<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3352,'TMSIS - elig group'!$H:$H,$B3352,'TMSIS - elig group'!$C:$C,E$1),E3351),0)","v":0.50414067674851726},{"$f":"IFERROR(IF($B3352<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3352,'TMSIS - elig group'!$H:$H,$B3352,'TMSIS - elig group'!$C:$C,F$1),F3351),0)","v":0},{"$f":"IFERROR(IF($B3352<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3352,'TMSIS - elig group'!$H:$H,$B3352,'TMSIS - elig group'!$C:$C,G$1),G3351),0)","v":0.24399737083729162},{"$f":"IFERROR(IF($B3352<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3352,'TMSIS - elig group'!$H:$H,$B3352,'TMSIS - elig group'!$C:$C,H$1),H3351),0)","v":9.1104432862497711E-2},{"$f":"IFERROR(IF($B3352<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3352,'TMSIS - elig group'!$H:$H,$B3352,'TMSIS - elig group'!$C:$C,I$1),I3351),0)","v":0.1607575195516934},{"$f":"IFERROR(IF($B3352<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3352,'TMSIS - elig group'!$H:$H,$B3352,'TMSIS - elig group'!$C:$C,J$1),J3351),0)","v":0},{"$f":"IFERROR(IF($B3352<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3352,'TMSIS - elig group'!$H:$H,$B3352,'TMSIS - elig group'!$C:$C,K$1),K3351),0)","v":0},true,183430.19896321697,980833,0,474710,177249,312763,0,0,0]
["Tennessee","2025-04-01",{"$f":"IF($B3353<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3353,'CMS monthly enrollment'!C:C,B3353,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3353,C3341:C3352,B3341:B3352))","v":1956781.8383871838},{"$f":"IF($B3353<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3353,'CMS monthly enrollment'!C:C,B3353,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3353,D3341:D3352,B3341:B3352))","v":184784.00915559614},{"$f":"IFERROR(IF($B3353<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3353,'TMSIS - elig group'!$H:$H,$B3353,'TMSIS - elig group'!$C:$C,E$1),E3352),0)","v":0.50414067674851726},{"$f":"IFERROR(IF($B3353<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3353,'TMSIS - elig group'!$H:$H,$B3353,'TMSIS - elig group'!$C:$C,F$1),F3352),0)","v":0},{"$f":"IFERROR(IF($B3353<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3353,'TMSIS - elig group'!$H:$H,$B3353,'TMSIS - elig group'!$C:$C,G$1),G3352),0)","v":0.24399737083729162},{"$f":"IFERROR(IF($B3353<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3353,'TMSIS - elig group'!$H:$H,$B3353,'TMSIS - elig group'!$C:$C,H$1),H3352),0)","v":9.1104432862497711E-2},{"$f":"IFERROR(IF($B3353<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3353,'TMSIS - elig group'!$H:$H,$B3353,'TMSIS - elig group'!$C:$C,I$1),I3352),0)","v":0.1607575195516934},{"$f":"IFERROR(IF($B3353<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3353,'TMSIS - elig group'!$H:$H,$B3353,'TMSIS - elig group'!$C:$C,J$1),J3352),0)","v":0},{"$f":"IFERROR(IF($B3353<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3353,'TMSIS - elig group'!$H:$H,$B3353,'TMSIS - elig group'!$C:$C,K$1),K3352),0)","v":0},true,184784.00915559614,986493,0,477450,178271,314567,0,0,0]
["Texas","2019-01-01",{"$f":"IF($B3356<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3356,'CMS monthly enrollment'!C:C,B3356,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3356,C3344:C3355,B3344:B3355))","v":3689464},{"$f":"IF($B3356<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3356,'CMS monthly enrollment'!C:C,B3356,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3356,D3344:D3355,B3344:B3355))","v":608220},{"$f":"IFERROR(IF($B3356<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3356,'TMSIS - elig group'!$H:$H,$B3356,'TMSIS - elig group'!$C:$C,E$1),E3355),0)","v":0.65817788013034295},{"$f":"IFERROR(IF($B3356<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3356,'TMSIS - elig group'!$H:$H,$B3356,'TMSIS - elig group'!$C:$C,F$1),F3355),0)","v":0},{"$f":"IFERROR(IF($B3356<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3356,'TMSIS - elig group'!$H:$H,$B3356,'TMSIS - elig group'!$C:$C,G$1),G3355),0)","v":6.19925572235452E-2},{"$f":"IFERROR(IF($B3356<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3356,'TMSIS - elig group'!$H:$H,$B3356,'TMSIS - elig group'!$C:$C,H$1),H3355),0)","v":0.11727335090023513},{"$f":"IFERROR(IF($B3356<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3356,'TMSIS - elig group'!$H:$H,$B3356,'TMSIS - elig group'!$C:$C,I$1),I3355),0)","v":0.16254943414275666},{"$f":"IFERROR(IF($B3356<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3356,'TMSIS - elig group'!$H:$H,$B3356,'TMSIS - elig group'!$C:$C,J$1),J3355),0)","v":0},{"$f":"IFERROR(IF($B3356<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3356,'TMSIS - elig group'!$H:$H,$B3356,'TMSIS - elig group'!$C:$C,K$1),K3355),0)","v":6.7776031200211847E-6},true,608220,2428324,0,228719,432676,599720,0,25,0]
["Texas","2019-04-01",{"$f":"IF($B3359<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3359,'CMS monthly enrollment'!C:C,B3359,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3359,C3347:C3358,B3347:B3358))","v":3645976},{"$f":"IF($B3359<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3359,'CMS monthly enrollment'!C:C,B3359,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3359,D3347:D3358,B3347:B3358))","v":585620},{"$f":"IFERROR(IF($B3359<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3359,'TMSIS - elig group'!$H:$H,$B3359,'TMSIS - elig group'!$C:$C,E$1),E3358),0)","v":0.65647404923994768},{"$f":"IFERROR(IF($B3359<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3359,'TMSIS - elig group'!$H:$H,$B3359,'TMSIS - elig group'!$C:$C,F$1),F3358),0)","v":0},{"$f":"IFERROR(IF($B3359<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3359,'TMSIS - elig group'!$H:$H,$B3359,'TMSIS - elig group'!$C:$C,G$1),G3358),0)","v":6.1382867188928561E-2},{"$f":"IFERROR(IF($B3359<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3359,'TMSIS - elig group'!$H:$H,$B3359,'TMSIS - elig group'!$C:$C,H$1),H3358),0)","v":0.11859064192780781},{"$f":"IFERROR(IF($B3359<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3359,'TMSIS - elig group'!$H:$H,$B3359,'TMSIS - elig group'!$C:$C,I$1),I3358),0)","v":0.16353775440439697},{"$f":"IFERROR(IF($B3359<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3359,'TMSIS - elig group'!$H:$H,$B3359,'TMSIS - elig group'!$C:$C,J$1),J3358),0)","v":0},{"$f":"IFERROR(IF($B3359<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3359,'TMSIS - elig group'!$H:$H,$B3359,'TMSIS - elig group'!$C:$C,K$1),K3358),0)","v":1.4687238919029007E-5},true,585620,2393489,0,223800,432379,596255,0,54,0]
["Texas","2019-07-01",{"$f":"IF($B3362<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3362,'CMS monthly enrollment'!C:C,B3362,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3362,C3350:C3361,B3350:B3361))","v":3631639},{"$f":"IF($B3362<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3362,'CMS monthly enrollment'!C:C,B3362,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3362,D3350:D3361,B3350:B3361))","v":570827},{"$f":"IFERROR(IF($B3362<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3362,'TMSIS - elig group'!$H:$H,$B3362,'TMSIS - elig group'!$C:$C,E$1),E3361),0)","v":0.65592787943105646},{"$f":"IFERROR(IF($B3362<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3362,'TMSIS - elig group'!$H:$H,$B3362,'TMSIS - elig group'!$C:$C,F$1),F3361),0)","v":0},{"$f":"IFERROR(IF($B3362<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3362,'TMSIS - elig group'!$H:$H,$B3362,'TMSIS - elig group'!$C:$C,G$1),G3361),0)","v":6.2409888978580963E-2},{"$f":"IFERROR(IF($B3362<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3362,'TMSIS - elig group'!$H:$H,$B3362,'TMSIS - elig group'!$C:$C,H$1),H3361),0)","v":0.11904339128852502},{"$f":"IFERROR(IF($B3362<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3362,'TMSIS - elig group'!$H:$H,$B3362,'TMSIS - elig group'!$C:$C,I$1),I3361),0)","v":0.16255216150435184},{"$f":"IFERROR(IF($B3362<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3362,'TMSIS - elig group'!$H:$H,$B3362,'TMSIS - elig group'!$C:$C,J$1),J3361),0)","v":0},{"$f":"IFERROR(IF($B3362<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3362,'TMSIS - elig group'!$H:$H,$B3362,'TMSIS - elig group'!$C:$C,K$1),K3361),0)","v":6.6678797485745275E-5},true,570827,2382093,0,226650,432323,590331,0,242,0]
["Texas","2019-10-01",{"$f":"IF($B3365<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3365,'CMS monthly enrollment'!C:C,B3365,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3365,C3353:C3364,B3353:B3364))","v":3632340},{"$f":"IF($B3365<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3365,'CMS monthly enrollment'!C:C,B3365,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3365,D3353:D3364,B3353:B3364))","v":580279},{"$f":"IFERROR(IF($B3365<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3365,'TMSIS - elig group'!$H:$H,$B3365,'TMSIS - elig group'!$C:$C,E$1),E3364),0)","v":0.65548967431254079},{"$f":"IFERROR(IF($B3365<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3365,'TMSIS - elig group'!$H:$H,$B3365,'TMSIS - elig group'!$C:$C,F$1),F3364),0)","v":0},{"$f":"IFERROR(IF($B3365<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3365,'TMSIS - elig group'!$H:$H,$B3365,'TMSIS - elig group'!$C:$C,G$1),G3364),0)","v":6.2283354184530522E-2},{"$f":"IFERROR(IF($B3365<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3365,'TMSIS - elig group'!$H:$H,$B3365,'TMSIS - elig group'!$C:$C,H$1),H3364),0)","v":0.12043922388017321},{"$f":"IFERROR(IF($B3365<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3365,'TMSIS - elig group'!$H:$H,$B3365,'TMSIS - elig group'!$C:$C,I$1),I3364),0)","v":0.16178285201785819},{"$f":"IFERROR(IF($B3365<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3365,'TMSIS - elig group'!$H:$H,$B3365,'TMSIS - elig group'!$C:$C,J$1),J3364),0)","v":0},{"$f":"IFERROR(IF($B3365<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3365,'TMSIS - elig group'!$H:$H,$B3365,'TMSIS - elig group'!$C:$C,K$1),K3364),0)","v":4.8956048972694027E-6},true,580279,2380961,0,226234,437476,587650,0,18,0]
["Texas","2019-12-01",{"$f":"IF($B3367<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3367,'CMS monthly enrollment'!C:C,B3367,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3367,C3355:C3366,B3355:B3366))","v":3601631},{"$f":"IF($B3367<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3367,'CMS monthly enrollment'!C:C,B3367,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3367,D3355:D3366,B3355:B3366))","v":578737},{"$f":"IFERROR(IF($B3367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3367,'TMSIS - elig group'!$H:$H,$B3367,'TMSIS - elig group'!$C:$C,E$1),E3366),0)","v":0.65555015879315226},{"$f":"IFERROR(IF($B3367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3367,'TMSIS - elig group'!$H:$H,$B3367,'TMSIS - elig group'!$C:$C,F$1),F3366),0)","v":0},{"$f":"IFERROR(IF($B3367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3367,'TMSIS - elig group'!$H:$H,$B3367,'TMSIS - elig group'!$C:$C,G$1),G3366),0)","v":6.1003077141782491E-2},{"$f":"IFERROR(IF($B3367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3367,'TMSIS - elig group'!$H:$H,$B3367,'TMSIS - elig group'!$C:$C,H$1),H3366),0)","v":0.12142197120695629},{"$f":"IFERROR(IF($B3367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3367,'TMSIS - elig group'!$H:$H,$B3367,'TMSIS - elig group'!$C:$C,I$1),I3366),0)","v":0.16202010359809388},{"$f":"IFERROR(IF($B3367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3367,'TMSIS - elig group'!$H:$H,$B3367,'TMSIS - elig group'!$C:$C,J$1),J3366),0)","v":0},{"$f":"IFERROR(IF($B3367<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3367,'TMSIS - elig group'!$H:$H,$B3367,'TMSIS - elig group'!$C:$C,K$1),K3366),0)","v":4.6892600150253759E-6},true,578737,2361050,0,219711,437317,583537,0,17,0]
["Texas","2020-04-01",{"$f":"IF($B3371<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3371,'CMS monthly enrollment'!C:C,B3371,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3371,C3359:C3370,B3359:B3370))","v":3728028},{"$f":"IF($B3371<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3371,'CMS monthly enrollment'!C:C,B3371,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3371,D3359:D3370,B3359:B3370))","v":581286},{"$f":"IFERROR(IF($B3371<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3371,'TMSIS - elig group'!$H:$H,$B3371,'TMSIS - elig group'!$C:$C,E$1),E3370),0)","v":0.61541993529426842},{"$f":"IFERROR(IF($B3371<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3371,'TMSIS - elig group'!$H:$H,$B3371,'TMSIS - elig group'!$C:$C,F$1),F3370),0)","v":0},{"$f":"IFERROR(IF($B3371<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3371,'TMSIS - elig group'!$H:$H,$B3371,'TMSIS - elig group'!$C:$C,G$1),G3370),0)","v":0.12561203531065104},{"$f":"IFERROR(IF($B3371<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3371,'TMSIS - elig group'!$H:$H,$B3371,'TMSIS - elig group'!$C:$C,H$1),H3370),0)","v":0.11129430409019128},{"$f":"IFERROR(IF($B3371<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3371,'TMSIS - elig group'!$H:$H,$B3371,'TMSIS - elig group'!$C:$C,I$1),I3370),0)","v":0.14706567420006619},{"$f":"IFERROR(IF($B3371<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3371,'TMSIS - elig group'!$H:$H,$B3371,'TMSIS - elig group'!$C:$C,J$1),J3370),0)","v":0},{"$f":"IFERROR(IF($B3371<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3371,'TMSIS - elig group'!$H:$H,$B3371,'TMSIS - elig group'!$C:$C,K$1),K3370),0)","v":6.0805110482306231E-4},true,581286,2294303,0,468285,414908,548265,0,2267,0]
["Texas","2020-07-01",{"$f":"IF($B3374<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3374,'CMS monthly enrollment'!C:C,B3374,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3374,C3362:C3373,B3362:B3373))","v":3960573},{"$f":"IF($B3374<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3374,'CMS monthly enrollment'!C:C,B3374,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3374,D3362:D3373,B3362:B3373))","v":570856},{"$f":"IFERROR(IF($B3374<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3374,'TMSIS - elig group'!$H:$H,$B3374,'TMSIS - elig group'!$C:$C,E$1),E3373),0)","v":0.61865442166967832},{"$f":"IFERROR(IF($B3374<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3374,'TMSIS - elig group'!$H:$H,$B3374,'TMSIS - elig group'!$C:$C,F$1),F3373),0)","v":0},{"$f":"IFERROR(IF($B3374<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3374,'TMSIS - elig group'!$H:$H,$B3374,'TMSIS - elig group'!$C:$C,G$1),G3373),0)","v":0.13411710596964702},{"$f":"IFERROR(IF($B3374<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3374,'TMSIS - elig group'!$H:$H,$B3374,'TMSIS - elig group'!$C:$C,H$1),H3373),0)","v":0.10649033364663141},{"$f":"IFERROR(IF($B3374<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3374,'TMSIS - elig group'!$H:$H,$B3374,'TMSIS - elig group'!$C:$C,I$1),I3373),0)","v":0.14022378132848934},{"$f":"IFERROR(IF($B3374<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3374,'TMSIS - elig group'!$H:$H,$B3374,'TMSIS - elig group'!$C:$C,J$1),J3373),0)","v":0},{"$f":"IFERROR(IF($B3374<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3374,'TMSIS - elig group'!$H:$H,$B3374,'TMSIS - elig group'!$C:$C,K$1),K3373),0)","v":5.1435738555389936E-4},true,570856,2450226,0,531181,421763,555367,0,2037,0]
["Texas","2020-09-01",{"$f":"IF($B3376<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3376,'CMS monthly enrollment'!C:C,B3376,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3376,C3364:C3375,B3364:B3375))","v":4090429},{"$f":"IF($B3376<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3376,'CMS monthly enrollment'!C:C,B3376,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3376,D3364:D3375,B3364:B3375))","v":555620},{"$f":"IFERROR(IF($B3376<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3376,'TMSIS - elig group'!$H:$H,$B3376,'TMSIS - elig group'!$C:$C,E$1),E3375),0)","v":0.62145660777974432},{"$f":"IFERROR(IF($B3376<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3376,'TMSIS - elig group'!$H:$H,$B3376,'TMSIS - elig group'!$C:$C,F$1),F3375),0)","v":0},{"$f":"IFERROR(IF($B3376<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3376,'TMSIS - elig group'!$H:$H,$B3376,'TMSIS - elig group'!$C:$C,G$1),G3375),0)","v":0.13907320857754596},{"$f":"IFERROR(IF($B3376<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3376,'TMSIS - elig group'!$H:$H,$B3376,'TMSIS - elig group'!$C:$C,H$1),H3375),0)","v":0.10330365939428779},{"$f":"IFERROR(IF($B3376<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3376,'TMSIS - elig group'!$H:$H,$B3376,'TMSIS - elig group'!$C:$C,I$1),I3375),0)","v":0.13616652424842193},{"$f":"IFERROR(IF($B3376<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3376,'TMSIS - elig group'!$H:$H,$B3376,'TMSIS - elig group'!$C:$C,J$1),J3375),0)","v":0},{"$f":"IFERROR(IF($B3376<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3376,'TMSIS - elig group'!$H:$H,$B3376,'TMSIS - elig group'!$C:$C,K$1),K3375),0)","v":0},true,555620,2542024,0,568869,422556,556979,0,0,0]
["Texas","2020-10-01",{"$f":"IF($B3377<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3377,'CMS monthly enrollment'!C:C,B3377,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3377,C3365:C3376,B3365:B3376))","v":4136055},{"$f":"IF($B3377<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3377,'CMS monthly enrollment'!C:C,B3377,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3377,D3365:D3376,B3365:B3376))","v":564829},{"$f":"IFERROR(IF($B3377<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3377,'TMSIS - elig group'!$H:$H,$B3377,'TMSIS - elig group'!$C:$C,E$1),E3376),0)","v":0.62099273190503956},{"$f":"IFERROR(IF($B3377<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3377,'TMSIS - elig group'!$H:$H,$B3377,'TMSIS - elig group'!$C:$C,F$1),F3376),0)","v":0},{"$f":"IFERROR(IF($B3377<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3377,'TMSIS - elig group'!$H:$H,$B3377,'TMSIS - elig group'!$C:$C,G$1),G3376),0)","v":0.14207259671235795},{"$f":"IFERROR(IF($B3377<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3377,'TMSIS - elig group'!$H:$H,$B3377,'TMSIS - elig group'!$C:$C,H$1),H3376),0)","v":0.10231059123410199},{"$f":"IFERROR(IF($B3377<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3377,'TMSIS - elig group'!$H:$H,$B3377,'TMSIS - elig group'!$C:$C,I$1),I3376),0)","v":0.13457831664416628},{"$f":"IFERROR(IF($B3377<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3377,'TMSIS - elig group'!$H:$H,$B3377,'TMSIS - elig group'!$C:$C,J$1),J3376),0)","v":0},{"$f":"IFERROR(IF($B3377<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3377,'TMSIS - elig group'!$H:$H,$B3377,'TMSIS - elig group'!$C:$C,K$1),K3376),0)","v":4.5763504334269593E-5},true,564829,2568460,0,587620,423162,556623,0,189,0]
["Texas","2021-02-01",{"$f":"IF($B3381<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3381,'CMS monthly enrollment'!C:C,B3381,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3381,C3369:C3380,B3369:B3380))","v":4344305},{"$f":"IF($B3381<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3381,'CMS monthly enrollment'!C:C,B3381,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3381,D3369:D3380,B3369:B3380))","v":532820},{"$f":"IFERROR(IF($B3381<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3381,'TMSIS - elig group'!$H:$H,$B3381,'TMSIS - elig group'!$C:$C,E$1),E3380),0)","v":0.621830912492638},{"$f":"IFERROR(IF($B3381<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3381,'TMSIS - elig group'!$H:$H,$B3381,'TMSIS - elig group'!$C:$C,F$1),F3380),0)","v":0},{"$f":"IFERROR(IF($B3381<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3381,'TMSIS - elig group'!$H:$H,$B3381,'TMSIS - elig group'!$C:$C,G$1),G3380),0)","v":0.146534012549635},{"$f":"IFERROR(IF($B3381<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3381,'TMSIS - elig group'!$H:$H,$B3381,'TMSIS - elig group'!$C:$C,H$1),H3380),0)","v":0.10021249744542103},{"$f":"IFERROR(IF($B3381<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3381,'TMSIS - elig group'!$H:$H,$B3381,'TMSIS - elig group'!$C:$C,I$1),I3380),0)","v":0.1313828121398736},{"$f":"IFERROR(IF($B3381<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3381,'TMSIS - elig group'!$H:$H,$B3381,'TMSIS - elig group'!$C:$C,J$1),J3380),0)","v":0},{"$f":"IFERROR(IF($B3381<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3381,'TMSIS - elig group'!$H:$H,$B3381,'TMSIS - elig group'!$C:$C,K$1),K3380),0)","v":3.976537243238848E-5},true,532820,2701423,0,636588,435354,570767,0,173,0]
["Texas","2021-05-01",{"$f":"IF($B3384<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3384,'CMS monthly enrollment'!C:C,B3384,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3384,C3372:C3383,B3372:B3383))","v":4451234},{"$f":"IF($B3384<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3384,'CMS monthly enrollment'!C:C,B3384,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3384,D3372:D3383,B3372:B3383))","v":562331},{"$f":"IFERROR(IF($B3384<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3384,'TMSIS - elig group'!$H:$H,$B3384,'TMSIS - elig group'!$C:$C,E$1),E3383),0)","v":0.621830912492638},{"$f":"IFERROR(IF($B3384<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3384,'TMSIS - elig group'!$H:$H,$B3384,'TMSIS - elig group'!$C:$C,F$1),F3383),0)","v":0},{"$f":"IFERROR(IF($B3384<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3384,'TMSIS - elig group'!$H:$H,$B3384,'TMSIS - elig group'!$C:$C,G$1),G3383),0)","v":0.146534012549635},{"$f":"IFERROR(IF($B3384<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3384,'TMSIS - elig group'!$H:$H,$B3384,'TMSIS - elig group'!$C:$C,H$1),H3383),0)","v":0.10021249744542103},{"$f":"IFERROR(IF($B3384<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3384,'TMSIS - elig group'!$H:$H,$B3384,'TMSIS - elig group'!$C:$C,I$1),I3383),0)","v":0.1313828121398736},{"$f":"IFERROR(IF($B3384<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3384,'TMSIS - elig group'!$H:$H,$B3384,'TMSIS - elig group'!$C:$C,J$1),J3383),0)","v":0},{"$f":"IFERROR(IF($B3384<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3384,'TMSIS - elig group'!$H:$H,$B3384,'TMSIS - elig group'!$C:$C,K$1),K3383),0)","v":3.976537243238848E-5},true,562331,2767915,0,652257,446069,584816,0,177,0]
["Texas","2021-08-01",{"$f":"IF($B3387<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3387,'CMS monthly enrollment'!C:C,B3387,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3387,C3375:C3386,B3375:B3386))","v":4581775},{"$f":"IF($B3387<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3387,'CMS monthly enrollment'!C:C,B3387,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3387,D3375:D3386,B3375:B3386))","v":563314},{"$f":"IFERROR(IF($B3387<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3387,'TMSIS - elig group'!$H:$H,$B3387,'TMSIS - elig group'!$C:$C,E$1),E3386),0)","v":0.621830912492638},{"$f":"IFERROR(IF($B3387<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3387,'TMSIS - elig group'!$H:$H,$B3387,'TMSIS - elig group'!$C:$C,F$1),F3386),0)","v":0},{"$f":"IFERROR(IF($B3387<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3387,'TMSIS - elig group'!$H:$H,$B3387,'TMSIS - elig group'!$C:$C,G$1),G3386),0)","v":0.146534012549635},{"$f":"IFERROR(IF($B3387<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3387,'TMSIS - elig group'!$H:$H,$B3387,'TMSIS - elig group'!$C:$C,H$1),H3386),0)","v":0.10021249744542103},{"$f":"IFERROR(IF($B3387<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3387,'TMSIS - elig group'!$H:$H,$B3387,'TMSIS - elig group'!$C:$C,I$1),I3386),0)","v":0.1313828121398736},{"$f":"IFERROR(IF($B3387<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3387,'TMSIS - elig group'!$H:$H,$B3387,'TMSIS - elig group'!$C:$C,J$1),J3386),0)","v":0},{"$f":"IFERROR(IF($B3387<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3387,'TMSIS - elig group'!$H:$H,$B3387,'TMSIS - elig group'!$C:$C,K$1),K3386),0)","v":3.976537243238848E-5},true,563314,2849089,0,671386,459151,601966,0,182,0]
["Texas","2021-11-01",{"$f":"IF($B3390<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3390,'CMS monthly enrollment'!C:C,B3390,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3390,C3378:C3389,B3378:B3389))","v":4707316},{"$f":"IF($B3390<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3390,'CMS monthly enrollment'!C:C,B3390,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3390,D3378:D3389,B3378:B3389))","v":518644},{"$f":"IFERROR(IF($B3390<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3390,'TMSIS - elig group'!$H:$H,$B3390,'TMSIS - elig group'!$C:$C,E$1),E3389),0)","v":0.621830912492638},{"$f":"IFERROR(IF($B3390<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3390,'TMSIS - elig group'!$H:$H,$B3390,'TMSIS - elig group'!$C:$C,F$1),F3389),0)","v":0},{"$f":"IFERROR(IF($B3390<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3390,'TMSIS - elig group'!$H:$H,$B3390,'TMSIS - elig group'!$C:$C,G$1),G3389),0)","v":0.146534012549635},{"$f":"IFERROR(IF($B3390<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3390,'TMSIS - elig group'!$H:$H,$B3390,'TMSIS - elig group'!$C:$C,H$1),H3389),0)","v":0.10021249744542103},{"$f":"IFERROR(IF($B3390<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3390,'TMSIS - elig group'!$H:$H,$B3390,'TMSIS - elig group'!$C:$C,I$1),I3389),0)","v":0.1313828121398736},{"$f":"IFERROR(IF($B3390<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3390,'TMSIS - elig group'!$H:$H,$B3390,'TMSIS - elig group'!$C:$C,J$1),J3389),0)","v":0},{"$f":"IFERROR(IF($B3390<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3390,'TMSIS - elig group'!$H:$H,$B3390,'TMSIS - elig group'!$C:$C,K$1),K3389),0)","v":3.976537243238848E-5},true,518644,2927155,0,689782,471732,618460,0,187,0]
["Texas","2022-02-01",{"$f":"IF($B3393<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3393,'CMS monthly enrollment'!C:C,B3393,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3393,C3381:C3392,B3381:B3392))","v":4843839},{"$f":"IF($B3393<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3393,'CMS monthly enrollment'!C:C,B3393,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3393,D3381:D3392,B3381:B3392))","v":472088},{"$f":"IFERROR(IF($B3393<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3393,'TMSIS - elig group'!$H:$H,$B3393,'TMSIS - elig group'!$C:$C,E$1),E3392),0)","v":0.621830912492638},{"$f":"IFERROR(IF($B3393<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3393,'TMSIS - elig group'!$H:$H,$B3393,'TMSIS - elig group'!$C:$C,F$1),F3392),0)","v":0},{"$f":"IFERROR(IF($B3393<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3393,'TMSIS - elig group'!$H:$H,$B3393,'TMSIS - elig group'!$C:$C,G$1),G3392),0)","v":0.146534012549635},{"$f":"IFERROR(IF($B3393<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3393,'TMSIS - elig group'!$H:$H,$B3393,'TMSIS - elig group'!$C:$C,H$1),H3392),0)","v":0.10021249744542103},{"$f":"IFERROR(IF($B3393<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3393,'TMSIS - elig group'!$H:$H,$B3393,'TMSIS - elig group'!$C:$C,I$1),I3392),0)","v":0.1313828121398736},{"$f":"IFERROR(IF($B3393<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3393,'TMSIS - elig group'!$H:$H,$B3393,'TMSIS - elig group'!$C:$C,J$1),J3392),0)","v":0},{"$f":"IFERROR(IF($B3393<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3393,'TMSIS - elig group'!$H:$H,$B3393,'TMSIS - elig group'!$C:$C,K$1),K3392),0)","v":3.976537243238848E-5},true,472088,3012049,0,709787,485413,636397,0,193,0]
["Texas","2022-05-01",{"$f":"IF($B3396<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3396,'CMS monthly enrollment'!C:C,B3396,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3396,C3384:C3395,B3384:B3395))","v":4983928},{"$f":"IF($B3396<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3396,'CMS monthly enrollment'!C:C,B3396,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3396,D3384:D3395,B3384:B3395))","v":452159},{"$f":"IFERROR(IF($B3396<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3396,'TMSIS - elig group'!$H:$H,$B3396,'TMSIS - elig group'!$C:$C,E$1),E3395),0)","v":0.621830912492638},{"$f":"IFERROR(IF($B3396<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3396,'TMSIS - elig group'!$H:$H,$B3396,'TMSIS - elig group'!$C:$C,F$1),F3395),0)","v":0},{"$f":"IFERROR(IF($B3396<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3396,'TMSIS - elig group'!$H:$H,$B3396,'TMSIS - elig group'!$C:$C,G$1),G3395),0)","v":0.146534012549635},{"$f":"IFERROR(IF($B3396<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3396,'TMSIS - elig group'!$H:$H,$B3396,'TMSIS - elig group'!$C:$C,H$1),H3395),0)","v":0.10021249744542103},{"$f":"IFERROR(IF($B3396<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3396,'TMSIS - elig group'!$H:$H,$B3396,'TMSIS - elig group'!$C:$C,I$1),I3395),0)","v":0.1313828121398736},{"$f":"IFERROR(IF($B3396<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3396,'TMSIS - elig group'!$H:$H,$B3396,'TMSIS - elig group'!$C:$C,J$1),J3395),0)","v":0},{"$f":"IFERROR(IF($B3396<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3396,'TMSIS - elig group'!$H:$H,$B3396,'TMSIS - elig group'!$C:$C,K$1),K3395),0)","v":3.976537243238848E-5},true,452159,3099160,0,730315,499452,654802,0,198,0]
["Texas","2022-07-01",{"$f":"IF($B3398<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3398,'CMS monthly enrollment'!C:C,B3398,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3398,C3386:C3397,B3386:B3397))","v":5041566},{"$f":"IF($B3398<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3398,'CMS monthly enrollment'!C:C,B3398,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3398,D3386:D3397,B3386:B3397))","v":470606},{"$f":"IFERROR(IF($B3398<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3398,'TMSIS - elig group'!$H:$H,$B3398,'TMSIS - elig group'!$C:$C,E$1),E3397),0)","v":0.621830912492638},{"$f":"IFERROR(IF($B3398<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3398,'TMSIS - elig group'!$H:$H,$B3398,'TMSIS - elig group'!$C:$C,F$1),F3397),0)","v":0},{"$f":"IFERROR(IF($B3398<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3398,'TMSIS - elig group'!$H:$H,$B3398,'TMSIS - elig group'!$C:$C,G$1),G3397),0)","v":0.146534012549635},{"$f":"IFERROR(IF($B3398<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3398,'TMSIS - elig group'!$H:$H,$B3398,'TMSIS - elig group'!$C:$C,H$1),H3397),0)","v":0.10021249744542103},{"$f":"IFERROR(IF($B3398<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3398,'TMSIS - elig group'!$H:$H,$B3398,'TMSIS - elig group'!$C:$C,I$1),I3397),0)","v":0.1313828121398736},{"$f":"IFERROR(IF($B3398<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3398,'TMSIS - elig group'!$H:$H,$B3398,'TMSIS - elig group'!$C:$C,J$1),J3397),0)","v":0},{"$f":"IFERROR(IF($B3398<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3398,'TMSIS - elig group'!$H:$H,$B3398,'TMSIS - elig group'!$C:$C,K$1),K3397),0)","v":3.976537243238848E-5},true,470606,3135002,0,738761,505228,662375,0,200,0]
["Texas","2022-08-01",{"$f":"IF($B3399<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3399,'CMS monthly enrollment'!C:C,B3399,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3399,C3387:C3398,B3387:B3398))","v":5079884},{"$f":"IF($B3399<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3399,'CMS monthly enrollment'!C:C,B3399,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3399,D3387:D3398,B3387:B3398))","v":473603},{"$f":"IFERROR(IF($B3399<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3399,'TMSIS - elig group'!$H:$H,$B3399,'TMSIS - elig group'!$C:$C,E$1),E3398),0)","v":0.621830912492638},{"$f":"IFERROR(IF($B3399<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3399,'TMSIS - elig group'!$H:$H,$B3399,'TMSIS - elig group'!$C:$C,F$1),F3398),0)","v":0},{"$f":"IFERROR(IF($B3399<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3399,'TMSIS - elig group'!$H:$H,$B3399,'TMSIS - elig group'!$C:$C,G$1),G3398),0)","v":0.146534012549635},{"$f":"IFERROR(IF($B3399<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3399,'TMSIS - elig group'!$H:$H,$B3399,'TMSIS - elig group'!$C:$C,H$1),H3398),0)","v":0.10021249744542103},{"$f":"IFERROR(IF($B3399<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3399,'TMSIS - elig group'!$H:$H,$B3399,'TMSIS - elig group'!$C:$C,I$1),I3398),0)","v":0.1313828121398736},{"$f":"IFERROR(IF($B3399<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3399,'TMSIS - elig group'!$H:$H,$B3399,'TMSIS - elig group'!$C:$C,J$1),J3398),0)","v":0},{"$f":"IFERROR(IF($B3399<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3399,'TMSIS - elig group'!$H:$H,$B3399,'TMSIS - elig group'!$C:$C,K$1),K3398),0)","v":3.976537243238848E-5},true,473603,3158829,0,744376,509068,667409,0,202,0]
["Texas","2022-12-01",{"$f":"IF($B3403<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3403,'CMS monthly enrollment'!C:C,B3403,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3403,C3391:C3402,B3391:B3402))","v":5430103},{"$f":"IF($B3403<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3403,'CMS monthly enrollment'!C:C,B3403,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3403,D3391:D3402,B3391:B3402))","v":316285},{"$f":"IFERROR(IF($B3403<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3403,'TMSIS - elig group'!$H:$H,$B3403,'TMSIS - elig group'!$C:$C,E$1),E3402),0)","v":0.621830912492638},{"$f":"IFERROR(IF($B3403<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3403,'TMSIS - elig group'!$H:$H,$B3403,'TMSIS - elig group'!$C:$C,F$1),F3402),0)","v":0},{"$f":"IFERROR(IF($B3403<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3403,'TMSIS - elig group'!$H:$H,$B3403,'TMSIS - elig group'!$C:$C,G$1),G3402),0)","v":0.146534012549635},{"$f":"IFERROR(IF($B3403<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3403,'TMSIS - elig group'!$H:$H,$B3403,'TMSIS - elig group'!$C:$C,H$1),H3402),0)","v":0.10021249744542103},{"$f":"IFERROR(IF($B3403<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3403,'TMSIS - elig group'!$H:$H,$B3403,'TMSIS - elig group'!$C:$C,I$1),I3402),0)","v":0.1313828121398736},{"$f":"IFERROR(IF($B3403<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3403,'TMSIS - elig group'!$H:$H,$B3403,'TMSIS - elig group'!$C:$C,J$1),J3402),0)","v":0},{"$f":"IFERROR(IF($B3403<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3403,'TMSIS - elig group'!$H:$H,$B3403,'TMSIS - elig group'!$C:$C,K$1),K3402),0)","v":3.976537243238848E-5},true,316285,3376606,0,795695,544164,713422,0,216,0]
["Texas","2023-02-01",{"$f":"IF($B3405<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3405,'CMS monthly enrollment'!C:C,B3405,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3405,C3393:C3404,B3393:B3404))","v":5534717.901275754},{"$f":"IF($B3405<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3405,'CMS monthly enrollment'!C:C,B3405,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3405,D3393:D3404,B3393:B3404))","v":332195.28924193978},{"$f":"IFERROR(IF($B3405<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3405,'TMSIS - elig group'!$H:$H,$B3405,'TMSIS - elig group'!$C:$C,E$1),E3404),0)","v":0.621830912492638},{"$f":"IFERROR(IF($B3405<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3405,'TMSIS - elig group'!$H:$H,$B3405,'TMSIS - elig group'!$C:$C,F$1),F3404),0)","v":0},{"$f":"IFERROR(IF($B3405<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3405,'TMSIS - elig group'!$H:$H,$B3405,'TMSIS - elig group'!$C:$C,G$1),G3404),0)","v":0.146534012549635},{"$f":"IFERROR(IF($B3405<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3405,'TMSIS - elig group'!$H:$H,$B3405,'TMSIS - elig group'!$C:$C,H$1),H3404),0)","v":0.10021249744542103},{"$f":"IFERROR(IF($B3405<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3405,'TMSIS - elig group'!$H:$H,$B3405,'TMSIS - elig group'!$C:$C,I$1),I3404),0)","v":0.1313828121398736},{"$f":"IFERROR(IF($B3405<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3405,'TMSIS - elig group'!$H:$H,$B3405,'TMSIS - elig group'!$C:$C,J$1),J3404),0)","v":0},{"$f":"IFERROR(IF($B3405<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3405,'TMSIS - elig group'!$H:$H,$B3405,'TMSIS - elig group'!$C:$C,K$1),K3404),0)","v":3.976537243238848E-5},true,332195.28924193978,3441659,0,811024,554648,727167,0,220,0]
["Texas","2023-05-01",{"$f":"IF($B3408<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3408,'CMS monthly enrollment'!C:C,B3408,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3408,C3396:C3407,B3396:B3407))","v":5752936.7571754903},{"$f":"IF($B3408<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3408,'CMS monthly enrollment'!C:C,B3408,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3408,D3396:D3407,B3396:B3407))","v":258866.74420106038},{"$f":"IFERROR(IF($B3408<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3408,'TMSIS - elig group'!$H:$H,$B3408,'TMSIS - elig group'!$C:$C,E$1),E3407),0)","v":0.621830912492638},{"$f":"IFERROR(IF($B3408<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3408,'TMSIS - elig group'!$H:$H,$B3408,'TMSIS - elig group'!$C:$C,F$1),F3407),0)","v":0},{"$f":"IFERROR(IF($B3408<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3408,'TMSIS - elig group'!$H:$H,$B3408,'TMSIS - elig group'!$C:$C,G$1),G3407),0)","v":0.146534012549635},{"$f":"IFERROR(IF($B3408<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3408,'TMSIS - elig group'!$H:$H,$B3408,'TMSIS - elig group'!$C:$C,H$1),H3407),0)","v":0.10021249744542103},{"$f":"IFERROR(IF($B3408<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3408,'TMSIS - elig group'!$H:$H,$B3408,'TMSIS - elig group'!$C:$C,I$1),I3407),0)","v":0.1313828121398736},{"$f":"IFERROR(IF($B3408<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3408,'TMSIS - elig group'!$H:$H,$B3408,'TMSIS - elig group'!$C:$C,J$1),J3407),0)","v":0},{"$f":"IFERROR(IF($B3408<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3408,'TMSIS - elig group'!$H:$H,$B3408,'TMSIS - elig group'!$C:$C,K$1),K3407),0)","v":3.976537243238848E-5},{"$f":"SUM(E3408:K3408)=1","v":true},258866.74420106038,3577354,0,843001,576516,755837,0,229,0]
["Texas","2023-09-01",{"$f":"IF($B3412<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3412,'CMS monthly enrollment'!C:C,B3412,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3412,C3400:C3411,B3400:B3411))","v":6028986.8935108781},{"$f":"IF($B3412<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3412,'CMS monthly enrollment'!C:C,B3412,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3412,D3400:D3411,B3400:B3411))","v":161984.13215414807},{"$f":"IFERROR(IF($B3412<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3412,'TMSIS - elig group'!$H:$H,$B3412,'TMSIS - elig group'!$C:$C,E$1),E3411),0)","v":0.621830912492638},{"$f":"IFERROR(IF($B3412<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3412,'TMSIS - elig group'!$H:$H,$B3412,'TMSIS - elig group'!$C:$C,F$1),F3411),0)","v":0},{"$f":"IFERROR(IF($B3412<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3412,'TMSIS - elig group'!$H:$H,$B3412,'TMSIS - elig group'!$C:$C,G$1),G3411),0)","v":0.146534012549635},{"$f":"IFERROR(IF($B3412<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3412,'TMSIS - elig group'!$H:$H,$B3412,'TMSIS - elig group'!$C:$C,H$1),H3411),0)","v":0.10021249744542103},{"$f":"IFERROR(IF($B3412<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3412,'TMSIS - elig group'!$H:$H,$B3412,'TMSIS - elig group'!$C:$C,I$1),I3411),0)","v":0.1313828121398736},{"$f":"IFERROR(IF($B3412<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3412,'TMSIS - elig group'!$H:$H,$B3412,'TMSIS - elig group'!$C:$C,J$1),J3411),0)","v":0},{"$f":"IFERROR(IF($B3412<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3412,'TMSIS - elig group'!$H:$H,$B3412,'TMSIS - elig group'!$C:$C,K$1),K3411),0)","v":3.976537243238848E-5},true,161984.13215414807,3749010,0,883452,604180,792105,0,240,0]
["Texas","2023-12-01",{"$f":"IF($B3415<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3415,'CMS monthly enrollment'!C:C,B3415,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3415,C3403:C3414,B3403:B3414))","v":6231549.9022511393},{"$f":"IF($B3415<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3415,'CMS monthly enrollment'!C:C,B3415,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3415,D3403:D3414,B3403:B3414))","v":112122.06372219697},{"$f":"IFERROR(IF($B3415<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3415,'TMSIS - elig group'!$H:$H,$B3415,'TMSIS - elig group'!$C:$C,E$1),E3414),0)","v":0.621830912492638},{"$f":"IFERROR(IF($B3415<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3415,'TMSIS - elig group'!$H:$H,$B3415,'TMSIS - elig group'!$C:$C,F$1),F3414),0)","v":0},{"$f":"IFERROR(IF($B3415<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3415,'TMSIS - elig group'!$H:$H,$B3415,'TMSIS - elig group'!$C:$C,G$1),G3414),0)","v":0.146534012549635},{"$f":"IFERROR(IF($B3415<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3415,'TMSIS - elig group'!$H:$H,$B3415,'TMSIS - elig group'!$C:$C,H$1),H3414),0)","v":0.10021249744542103},{"$f":"IFERROR(IF($B3415<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3415,'TMSIS - elig group'!$H:$H,$B3415,'TMSIS - elig group'!$C:$C,I$1),I3414),0)","v":0.1313828121398736},{"$f":"IFERROR(IF($B3415<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3415,'TMSIS - elig group'!$H:$H,$B3415,'TMSIS - elig group'!$C:$C,J$1),J3414),0)","v":0},{"$f":"IFERROR(IF($B3415<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3415,'TMSIS - elig group'!$H:$H,$B3415,'TMSIS - elig group'!$C:$C,K$1),K3414),0)","v":3.976537243238848E-5},true,112122.06372219697,3874970,0,913134,624479,818719,0,248,0]
["Texas","2024-01-01",{"$f":"IF($B3416<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3416,'CMS monthly enrollment'!C:C,B3416,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3416,C3404:C3415,B3404:B3415))","v":6302747.9349864721},{"$f":"IF($B3416<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3416,'CMS monthly enrollment'!C:C,B3416,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3416,D3404:D3415,B3404:B3415))","v":86182.743871085346},{"$f":"IFERROR(IF($B3416<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3416,'TMSIS - elig group'!$H:$H,$B3416,'TMSIS - elig group'!$C:$C,E$1),E3415),0)","v":0.621830912492638},{"$f":"IFERROR(IF($B3416<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3416,'TMSIS - elig group'!$H:$H,$B3416,'TMSIS - elig group'!$C:$C,F$1),F3415),0)","v":0},{"$f":"IFERROR(IF($B3416<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3416,'TMSIS - elig group'!$H:$H,$B3416,'TMSIS - elig group'!$C:$C,G$1),G3415),0)","v":0.146534012549635},{"$f":"IFERROR(IF($B3416<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3416,'TMSIS - elig group'!$H:$H,$B3416,'TMSIS - elig group'!$C:$C,H$1),H3415),0)","v":0.10021249744542103},{"$f":"IFERROR(IF($B3416<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3416,'TMSIS - elig group'!$H:$H,$B3416,'TMSIS - elig group'!$C:$C,I$1),I3415),0)","v":0.1313828121398736},{"$f":"IFERROR(IF($B3416<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3416,'TMSIS - elig group'!$H:$H,$B3416,'TMSIS - elig group'!$C:$C,J$1),J3415),0)","v":0},{"$f":"IFERROR(IF($B3416<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3416,'TMSIS - elig group'!$H:$H,$B3416,'TMSIS - elig group'!$C:$C,K$1),K3415),0)","v":3.976537243238848E-5},true,86182.743871085346,3919243,0,923567,631614,828073,0,251,0]
["Texas","2024-03-01",{"$f":"IF($B3418<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3418,'CMS monthly enrollment'!C:C,B3418,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3418,C3406:C3417,B3406:B3417))","v":6440746.2972142845},{"$f":"IF($B3418<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3418,'CMS monthly enrollment'!C:C,B3418,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3418,D3406:D3417,B3406:B3417))","v":39410.595661826432},{"$f":"IFERROR(IF($B3418<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3418,'TMSIS - elig group'!$H:$H,$B3418,'TMSIS - elig group'!$C:$C,E$1),E3417),0)","v":0.621830912492638},{"$f":"IFERROR(IF($B3418<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3418,'TMSIS - elig group'!$H:$H,$B3418,'TMSIS - elig group'!$C:$C,F$1),F3417),0)","v":0},{"$f":"IFERROR(IF($B3418<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3418,'TMSIS - elig group'!$H:$H,$B3418,'TMSIS - elig group'!$C:$C,G$1),G3417),0)","v":0.146534012549635},{"$f":"IFERROR(IF($B3418<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3418,'TMSIS - elig group'!$H:$H,$B3418,'TMSIS - elig group'!$C:$C,H$1),H3417),0)","v":0.10021249744542103},{"$f":"IFERROR(IF($B3418<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3418,'TMSIS - elig group'!$H:$H,$B3418,'TMSIS - elig group'!$C:$C,I$1),I3417),0)","v":0.1313828121398736},{"$f":"IFERROR(IF($B3418<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3418,'TMSIS - elig group'!$H:$H,$B3418,'TMSIS - elig group'!$C:$C,J$1),J3417),0)","v":0},{"$f":"IFERROR(IF($B3418<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3418,'TMSIS - elig group'!$H:$H,$B3418,'TMSIS - elig group'!$C:$C,K$1),K3417),0)","v":3.976537243238848E-5},true,39410.595661826432,4005055,0,943788,645443,846203,0,256,0]
["Texas","2024-06-01",{"$f":"IF($B3421<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3421,'CMS monthly enrollment'!C:C,B3421,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3421,C3409:C3420,B3409:B3420))","v":6641118.3098863363},{"$f":"IF($B3421<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3421,'CMS monthly enrollment'!C:C,B3421,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3421,D3409:D3420,B3409:B3420))","v":-19583.607231475413},{"$f":"IFERROR(IF($B3421<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3421,'TMSIS - elig group'!$H:$H,$B3421,'TMSIS - elig group'!$C:$C,E$1),E3420),0)","v":0.621830912492638},{"$f":"IFERROR(IF($B3421<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3421,'TMSIS - elig group'!$H:$H,$B3421,'TMSIS - elig group'!$C:$C,F$1),F3420),0)","v":0},{"$f":"IFERROR(IF($B3421<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3421,'TMSIS - elig group'!$H:$H,$B3421,'TMSIS - elig group'!$C:$C,G$1),G3420),0)","v":0.146534012549635},{"$f":"IFERROR(IF($B3421<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3421,'TMSIS - elig group'!$H:$H,$B3421,'TMSIS - elig group'!$C:$C,H$1),H3420),0)","v":0.10021249744542103},{"$f":"IFERROR(IF($B3421<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3421,'TMSIS - elig group'!$H:$H,$B3421,'TMSIS - elig group'!$C:$C,I$1),I3420),0)","v":0.1313828121398736},{"$f":"IFERROR(IF($B3421<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3421,'TMSIS - elig group'!$H:$H,$B3421,'TMSIS - elig group'!$C:$C,J$1),J3420),0)","v":0},{"$f":"IFERROR(IF($B3421<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3421,'TMSIS - elig group'!$H:$H,$B3421,'TMSIS - elig group'!$C:$C,K$1),K3420),0)","v":3.976537243238848E-5},true,-19583.607231475413,4129653,0,973150,665523,872529,0,264,0]
["Texas","2024-10-01",{"$f":"IF($B3425<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3425,'CMS monthly enrollment'!C:C,B3425,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3425,C3413:C3424,B3413:B3424))","v":6917301.9842245132},{"$f":"IF($B3425<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3425,'CMS monthly enrollment'!C:C,B3425,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3425,D3413:D3424,B3413:B3424))","v":-105446.73724295944},{"$f":"IFERROR(IF($B3425<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3425,'TMSIS - elig group'!$H:$H,$B3425,'TMSIS - elig group'!$C:$C,E$1),E3424),0)","v":0.621830912492638},{"$f":"IFERROR(IF($B3425<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3425,'TMSIS - elig group'!$H:$H,$B3425,'TMSIS - elig group'!$C:$C,F$1),F3424),0)","v":0},{"$f":"IFERROR(IF($B3425<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3425,'TMSIS - elig group'!$H:$H,$B3425,'TMSIS - elig group'!$C:$C,G$1),G3424),0)","v":0.146534012549635},{"$f":"IFERROR(IF($B3425<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3425,'TMSIS - elig group'!$H:$H,$B3425,'TMSIS - elig group'!$C:$C,H$1),H3424),0)","v":0.10021249744542103},{"$f":"IFERROR(IF($B3425<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3425,'TMSIS - elig group'!$H:$H,$B3425,'TMSIS - elig group'!$C:$C,I$1),I3424),0)","v":0.1313828121398736},{"$f":"IFERROR(IF($B3425<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3425,'TMSIS - elig group'!$H:$H,$B3425,'TMSIS - elig group'!$C:$C,J$1),J3424),0)","v":0},{"$f":"IFERROR(IF($B3425<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3425,'TMSIS - elig group'!$H:$H,$B3425,'TMSIS - elig group'!$C:$C,K$1),K3424),0)","v":3.976537243238848E-5},true,-105446.73724295944,4301392,0,1013620,693200,908815,0,275,0]
["Texas","2024-12-01",{"$f":"IF($B3427<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3427,'CMS monthly enrollment'!C:C,B3427,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3427,C3415:C3426,B3415:B3426))","v":7052576.7102999687},{"$f":"IF($B3427<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3427,'CMS monthly enrollment'!C:C,B3427,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3427,D3415:D3426,B3415:B3426))","v":-147568.36126898974},{"$f":"IFERROR(IF($B3427<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3427,'TMSIS - elig group'!$H:$H,$B3427,'TMSIS - elig group'!$C:$C,E$1),E3426),0)","v":0.621830912492638},{"$f":"IFERROR(IF($B3427<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3427,'TMSIS - elig group'!$H:$H,$B3427,'TMSIS - elig group'!$C:$C,F$1),F3426),0)","v":0},{"$f":"IFERROR(IF($B3427<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3427,'TMSIS - elig group'!$H:$H,$B3427,'TMSIS - elig group'!$C:$C,G$1),G3426),0)","v":0.146534012549635},{"$f":"IFERROR(IF($B3427<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3427,'TMSIS - elig group'!$H:$H,$B3427,'TMSIS - elig group'!$C:$C,H$1),H3426),0)","v":0.10021249744542103},{"$f":"IFERROR(IF($B3427<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3427,'TMSIS - elig group'!$H:$H,$B3427,'TMSIS - elig group'!$C:$C,I$1),I3426),0)","v":0.1313828121398736},{"$f":"IFERROR(IF($B3427<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3427,'TMSIS - elig group'!$H:$H,$B3427,'TMSIS - elig group'!$C:$C,J$1),J3426),0)","v":0},{"$f":"IFERROR(IF($B3427<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3427,'TMSIS - elig group'!$H:$H,$B3427,'TMSIS - elig group'!$C:$C,K$1),K3426),0)","v":3.976537243238848E-5},true,-147568.36126898974,4385510,0,1033442,706756,926587,0,280,0]
["Texas","2025-03-01",{"$f":"IF($B3430<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3430,'CMS monthly enrollment'!C:C,B3430,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3430,C3418:C3429,B3418:B3429))","v":7253019.1406771839},{"$f":"IF($B3430<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3430,'CMS monthly enrollment'!C:C,B3430,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3430,D3418:D3429,B3418:B3429))","v":-207906.3007818684},{"$f":"IFERROR(IF($B3430<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3430,'TMSIS - elig group'!$H:$H,$B3430,'TMSIS - elig group'!$C:$C,E$1),E3429),0)","v":0.621830912492638},{"$f":"IFERROR(IF($B3430<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3430,'TMSIS - elig group'!$H:$H,$B3430,'TMSIS - elig group'!$C:$C,F$1),F3429),0)","v":0},{"$f":"IFERROR(IF($B3430<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3430,'TMSIS - elig group'!$H:$H,$B3430,'TMSIS - elig group'!$C:$C,G$1),G3429),0)","v":0.146534012549635},{"$f":"IFERROR(IF($B3430<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3430,'TMSIS - elig group'!$H:$H,$B3430,'TMSIS - elig group'!$C:$C,H$1),H3429),0)","v":0.10021249744542103},{"$f":"IFERROR(IF($B3430<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3430,'TMSIS - elig group'!$H:$H,$B3430,'TMSIS - elig group'!$C:$C,I$1),I3429),0)","v":0.1313828121398736},{"$f":"IFERROR(IF($B3430<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3430,'TMSIS - elig group'!$H:$H,$B3430,'TMSIS - elig group'!$C:$C,J$1),J3429),0)","v":0},{"$f":"IFERROR(IF($B3430<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3430,'TMSIS - elig group'!$H:$H,$B3430,'TMSIS - elig group'!$C:$C,K$1),K3429),0)","v":3.976537243238848E-5},true,-207906.3007818684,4510152,0,1062814,726843,952922,0,288,0]
["Utah","2019-01-01",{"$f":"IF($B3434<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3434,'CMS monthly enrollment'!C:C,B3434,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3434,C3422:C3433,B3422:B3433))","v":244485},{"$f":"IF($B3434<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3434,'CMS monthly enrollment'!C:C,B3434,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3434,D3422:D3433,B3422:B3433))","v":43531},{"$f":"IFERROR(IF($B3434<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3434,'TMSIS - elig group'!$H:$H,$B3434,'TMSIS - elig group'!$C:$C,E$1),E3433),0)","v":0.55482818756050067},{"$f":"IFERROR(IF($B3434<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3434,'TMSIS - elig group'!$H:$H,$B3434,'TMSIS - elig group'!$C:$C,F$1),F3433),0)","v":0},{"$f":"IFERROR(IF($B3434<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3434,'TMSIS - elig group'!$H:$H,$B3434,'TMSIS - elig group'!$C:$C,G$1),G3433),0)","v":0.22248044204555298},{"$f":"IFERROR(IF($B3434<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3434,'TMSIS - elig group'!$H:$H,$B3434,'TMSIS - elig group'!$C:$C,H$1),H3433),0)","v":6.3432934201655036E-2},{"$f":"IFERROR(IF($B3434<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3434,'TMSIS - elig group'!$H:$H,$B3434,'TMSIS - elig group'!$C:$C,I$1),I3433),0)","v":0.15925843619229132},{"$f":"IFERROR(IF($B3434<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3434,'TMSIS - elig group'!$H:$H,$B3434,'TMSIS - elig group'!$C:$C,J$1),J3433),0)","v":0},{"$f":"IFERROR(IF($B3434<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3434,'TMSIS - elig group'!$H:$H,$B3434,'TMSIS - elig group'!$C:$C,K$1),K3433),0)","v":0},true,43531,135647,0,54393,15508,38936,0,0,0]
["Utah","2019-03-01",{"$f":"IF($B3436<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3436,'CMS monthly enrollment'!C:C,B3436,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3436,C3424:C3435,B3424:B3435))","v":245886},{"$f":"IF($B3436<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3436,'CMS monthly enrollment'!C:C,B3436,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3436,D3424:D3435,B3424:B3435))","v":41820},{"$f":"IFERROR(IF($B3436<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3436,'TMSIS - elig group'!$H:$H,$B3436,'TMSIS - elig group'!$C:$C,E$1),E3435),0)","v":0.55845439909082295},{"$f":"IFERROR(IF($B3436<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3436,'TMSIS - elig group'!$H:$H,$B3436,'TMSIS - elig group'!$C:$C,F$1),F3435),0)","v":0},{"$f":"IFERROR(IF($B3436<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3436,'TMSIS - elig group'!$H:$H,$B3436,'TMSIS - elig group'!$C:$C,G$1),G3435),0)","v":0.21866843451084383},{"$f":"IFERROR(IF($B3436<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3436,'TMSIS - elig group'!$H:$H,$B3436,'TMSIS - elig group'!$C:$C,H$1),H3435),0)","v":6.364996685292168E-2},{"$f":"IFERROR(IF($B3436<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3436,'TMSIS - elig group'!$H:$H,$B3436,'TMSIS - elig group'!$C:$C,I$1),I3435),0)","v":0.15922719954541151},{"$f":"IFERROR(IF($B3436<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3436,'TMSIS - elig group'!$H:$H,$B3436,'TMSIS - elig group'!$C:$C,J$1),J3435),0)","v":0},{"$f":"IFERROR(IF($B3436<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3436,'TMSIS - elig group'!$H:$H,$B3436,'TMSIS - elig group'!$C:$C,K$1),K3435),0)","v":0},true,41820,137316,0,53768,15651,39152,0,0,0]
["Utah","2019-04-01",{"$f":"IF($B3437<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3437,'CMS monthly enrollment'!C:C,B3437,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3437,C3425:C3436,B3425:B3436))","v":266822},{"$f":"IF($B3437<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3437,'CMS monthly enrollment'!C:C,B3437,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3437,D3425:D3436,B3425:B3436))","v":41966},{"$f":"IFERROR(IF($B3437<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3437,'TMSIS - elig group'!$H:$H,$B3437,'TMSIS - elig group'!$C:$C,E$1),E3436),0)","v":0.54736200786085254},{"$f":"IFERROR(IF($B3437<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3437,'TMSIS - elig group'!$H:$H,$B3437,'TMSIS - elig group'!$C:$C,F$1),F3436),0)","v":0},{"$f":"IFERROR(IF($B3437<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3437,'TMSIS - elig group'!$H:$H,$B3437,'TMSIS - elig group'!$C:$C,G$1),G3436),0)","v":0.23367089924289142},{"$f":"IFERROR(IF($B3437<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3437,'TMSIS - elig group'!$H:$H,$B3437,'TMSIS - elig group'!$C:$C,H$1),H3436),0)","v":6.2615628088059386E-2},{"$f":"IFERROR(IF($B3437<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3437,'TMSIS - elig group'!$H:$H,$B3437,'TMSIS - elig group'!$C:$C,I$1),I3436),0)","v":0.15635146480819667},{"$f":"IFERROR(IF($B3437<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3437,'TMSIS - elig group'!$H:$H,$B3437,'TMSIS - elig group'!$C:$C,J$1),J3436),0)","v":0},{"$f":"IFERROR(IF($B3437<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3437,'TMSIS - elig group'!$H:$H,$B3437,'TMSIS - elig group'!$C:$C,K$1),K3436),0)","v":0},true,41966,146048,0,62349,16707,41718,0,0,0]
["Utah","2019-07-01",{"$f":"IF($B3440<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3440,'CMS monthly enrollment'!C:C,B3440,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3440,C3428:C3439,B3428:B3439))","v":268618},{"$f":"IF($B3440<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3440,'CMS monthly enrollment'!C:C,B3440,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3440,D3428:D3439,B3428:B3439))","v":41377},{"$f":"IFERROR(IF($B3440<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3440,'TMSIS - elig group'!$H:$H,$B3440,'TMSIS - elig group'!$C:$C,E$1),E3439),0)","v":0.53502336362632918},{"$f":"IFERROR(IF($B3440<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3440,'TMSIS - elig group'!$H:$H,$B3440,'TMSIS - elig group'!$C:$C,F$1),F3439),0)","v":0},{"$f":"IFERROR(IF($B3440<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3440,'TMSIS - elig group'!$H:$H,$B3440,'TMSIS - elig group'!$C:$C,G$1),G3439),0)","v":0.24924022223039846},{"$f":"IFERROR(IF($B3440<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3440,'TMSIS - elig group'!$H:$H,$B3440,'TMSIS - elig group'!$C:$C,H$1),H3439),0)","v":6.2529894403767619E-2},{"$f":"IFERROR(IF($B3440<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3440,'TMSIS - elig group'!$H:$H,$B3440,'TMSIS - elig group'!$C:$C,I$1),I3439),0)","v":0.15320651973950478},{"$f":"IFERROR(IF($B3440<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3440,'TMSIS - elig group'!$H:$H,$B3440,'TMSIS - elig group'!$C:$C,J$1),J3439),0)","v":0},{"$f":"IFERROR(IF($B3440<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3440,'TMSIS - elig group'!$H:$H,$B3440,'TMSIS - elig group'!$C:$C,K$1),K3439),0)","v":0},true,41377,143717,0,66950,16797,41154,0,0,0]
["Utah","2019-10-01",{"$f":"IF($B3443<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3443,'CMS monthly enrollment'!C:C,B3443,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3443,C3431:C3442,B3431:B3442))","v":267459},{"$f":"IF($B3443<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3443,'CMS monthly enrollment'!C:C,B3443,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3443,D3431:D3442,B3431:B3442))","v":41507},{"$f":"IFERROR(IF($B3443<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3443,'TMSIS - elig group'!$H:$H,$B3443,'TMSIS - elig group'!$C:$C,E$1),E3442),0)","v":0.52540983606557379},{"$f":"IFERROR(IF($B3443<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3443,'TMSIS - elig group'!$H:$H,$B3443,'TMSIS - elig group'!$C:$C,F$1),F3442),0)","v":0},{"$f":"IFERROR(IF($B3443<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3443,'TMSIS - elig group'!$H:$H,$B3443,'TMSIS - elig group'!$C:$C,G$1),G3442),0)","v":0.25747304681730909},{"$f":"IFERROR(IF($B3443<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3443,'TMSIS - elig group'!$H:$H,$B3443,'TMSIS - elig group'!$C:$C,H$1),H3442),0)","v":6.3476591345443811E-2},{"$f":"IFERROR(IF($B3443<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3443,'TMSIS - elig group'!$H:$H,$B3443,'TMSIS - elig group'!$C:$C,I$1),I3442),0)","v":0.15364052577167331},{"$f":"IFERROR(IF($B3443<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3443,'TMSIS - elig group'!$H:$H,$B3443,'TMSIS - elig group'!$C:$C,J$1),J3442),0)","v":0},{"$f":"IFERROR(IF($B3443<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3443,'TMSIS - elig group'!$H:$H,$B3443,'TMSIS - elig group'!$C:$C,K$1),K3442),0)","v":0},true,41507,140526,0,68863,16977,41093,0,0,0]
["Utah","2020-02-01",{"$f":"IF($B3447<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3447,'CMS monthly enrollment'!C:C,B3447,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3447,C3435:C3446,B3435:B3446))","v":272342},{"$f":"IF($B3447<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3447,'CMS monthly enrollment'!C:C,B3447,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3447,D3435:D3446,B3435:B3446))","v":41557},{"$f":"IFERROR(IF($B3447<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3447,'TMSIS - elig group'!$H:$H,$B3447,'TMSIS - elig group'!$C:$C,E$1),E3446),0)","v":0.50296167057807895},{"$f":"IFERROR(IF($B3447<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3447,'TMSIS - elig group'!$H:$H,$B3447,'TMSIS - elig group'!$C:$C,F$1),F3446),0)","v":0.1735941586352738},{"$f":"IFERROR(IF($B3447<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3447,'TMSIS - elig group'!$H:$H,$B3447,'TMSIS - elig group'!$C:$C,G$1),G3446),0)","v":0.1101204618247373},{"$f":"IFERROR(IF($B3447<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3447,'TMSIS - elig group'!$H:$H,$B3447,'TMSIS - elig group'!$C:$C,H$1),H3446),0)","v":6.3042051006750366E-2},{"$f":"IFERROR(IF($B3447<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3447,'TMSIS - elig group'!$H:$H,$B3447,'TMSIS - elig group'!$C:$C,I$1),I3446),0)","v":0.15028165795515963},{"$f":"IFERROR(IF($B3447<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3447,'TMSIS - elig group'!$H:$H,$B3447,'TMSIS - elig group'!$C:$C,J$1),J3446),0)","v":0},{"$f":"IFERROR(IF($B3447<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3447,'TMSIS - elig group'!$H:$H,$B3447,'TMSIS - elig group'!$C:$C,K$1),K3446),0)","v":0},true,41557,136978,47277,29990,17169,40928,0,0,0]
["Utah","2020-04-01",{"$f":"IF($B3449<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3449,'CMS monthly enrollment'!C:C,B3449,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3449,C3437:C3448,B3437:B3448))","v":286314},{"$f":"IF($B3449<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3449,'CMS monthly enrollment'!C:C,B3449,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3449,D3437:D3448,B3437:B3448))","v":40902},{"$f":"IFERROR(IF($B3449<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3449,'TMSIS - elig group'!$H:$H,$B3449,'TMSIS - elig group'!$C:$C,E$1),E3448),0)","v":0.49583838161954741},{"$f":"IFERROR(IF($B3449<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3449,'TMSIS - elig group'!$H:$H,$B3449,'TMSIS - elig group'!$C:$C,F$1),F3448),0)","v":0.18660181978562088},{"$f":"IFERROR(IF($B3449<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3449,'TMSIS - elig group'!$H:$H,$B3449,'TMSIS - elig group'!$C:$C,G$1),G3448),0)","v":0.11399573712987339},{"$f":"IFERROR(IF($B3449<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3449,'TMSIS - elig group'!$H:$H,$B3449,'TMSIS - elig group'!$C:$C,H$1),H3448),0)","v":6.0376931076735092E-2},{"$f":"IFERROR(IF($B3449<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3449,'TMSIS - elig group'!$H:$H,$B3449,'TMSIS - elig group'!$C:$C,I$1),I3448),0)","v":0.14318713038822323},{"$f":"IFERROR(IF($B3449<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3449,'TMSIS - elig group'!$H:$H,$B3449,'TMSIS - elig group'!$C:$C,J$1),J3448),0)","v":0},{"$f":"IFERROR(IF($B3449<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3449,'TMSIS - elig group'!$H:$H,$B3449,'TMSIS - elig group'!$C:$C,K$1),K3448),0)","v":0},true,40902,141965,53427,32639,17287,40996,0,0,0]
["Utah","2020-08-01",{"$f":"IF($B3453<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3453,'CMS monthly enrollment'!C:C,B3453,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3453,C3441:C3452,B3441:B3452))","v":322266},{"$f":"IF($B3453<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3453,'CMS monthly enrollment'!C:C,B3453,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3453,D3441:D3452,B3441:B3452))","v":40487},{"$f":"IFERROR(IF($B3453<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3453,'TMSIS - elig group'!$H:$H,$B3453,'TMSIS - elig group'!$C:$C,E$1),E3452),0)","v":0.48639789837738828},{"$f":"IFERROR(IF($B3453<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3453,'TMSIS - elig group'!$H:$H,$B3453,'TMSIS - elig group'!$C:$C,F$1),F3452),0)","v":0.2028505666789181},{"$f":"IFERROR(IF($B3453<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3453,'TMSIS - elig group'!$H:$H,$B3453,'TMSIS - elig group'!$C:$C,G$1),G3452),0)","v":0.12102707164677315},{"$f":"IFERROR(IF($B3453<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3453,'TMSIS - elig group'!$H:$H,$B3453,'TMSIS - elig group'!$C:$C,H$1),H3452),0)","v":5.5733971211144387E-2},{"$f":"IFERROR(IF($B3453<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3453,'TMSIS - elig group'!$H:$H,$B3453,'TMSIS - elig group'!$C:$C,I$1),I3452),0)","v":0.12907385203082541},{"$f":"IFERROR(IF($B3453<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3453,'TMSIS - elig group'!$H:$H,$B3453,'TMSIS - elig group'!$C:$C,J$1),J3452),0)","v":4.9166400549506828E-3},{"$f":"IFERROR(IF($B3453<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3453,'TMSIS - elig group'!$H:$H,$B3453,'TMSIS - elig group'!$C:$C,K$1),K3452),0)","v":0},true,40487,156750,65372,39003,17961,41596,1584,0,0]
["Utah","2020-11-01",{"$f":"IF($B3456<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3456,'CMS monthly enrollment'!C:C,B3456,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3456,C3444:C3455,B3444:B3455))","v":342490},{"$f":"IF($B3456<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3456,'CMS monthly enrollment'!C:C,B3456,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3456,D3444:D3455,B3444:B3455))","v":41253},{"$f":"IFERROR(IF($B3456<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3456,'TMSIS - elig group'!$H:$H,$B3456,'TMSIS - elig group'!$C:$C,E$1),E3455),0)","v":0.47314006795448055},{"$f":"IFERROR(IF($B3456<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3456,'TMSIS - elig group'!$H:$H,$B3456,'TMSIS - elig group'!$C:$C,F$1),F3455),0)","v":0.21373475362302616},{"$f":"IFERROR(IF($B3456<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3456,'TMSIS - elig group'!$H:$H,$B3456,'TMSIS - elig group'!$C:$C,G$1),G3455),0)","v":0.12521760547218289},{"$f":"IFERROR(IF($B3456<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3456,'TMSIS - elig group'!$H:$H,$B3456,'TMSIS - elig group'!$C:$C,H$1),H3455),0)","v":5.3683479896333035E-2},{"$f":"IFERROR(IF($B3456<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3456,'TMSIS - elig group'!$H:$H,$B3456,'TMSIS - elig group'!$C:$C,I$1),I3455),0)","v":0.12196541822232422},{"$f":"IFERROR(IF($B3456<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3456,'TMSIS - elig group'!$H:$H,$B3456,'TMSIS - elig group'!$C:$C,J$1),J3455),0)","v":1.2258674831653131E-2},{"$f":"IFERROR(IF($B3456<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3456,'TMSIS - elig group'!$H:$H,$B3456,'TMSIS - elig group'!$C:$C,K$1),K3455),0)","v":0},true,41253,162046,73202,42886,18386,41772,4198,0,0]
["Utah","2021-01-01",{"$f":"IF($B3458<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3458,'CMS monthly enrollment'!C:C,B3458,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3458,C3446:C3457,B3446:B3457))","v":355034},{"$f":"IF($B3458<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3458,'CMS monthly enrollment'!C:C,B3458,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3458,D3446:D3457,B3446:B3457))","v":41413},{"$f":"IFERROR(IF($B3458<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3458,'TMSIS - elig group'!$H:$H,$B3458,'TMSIS - elig group'!$C:$C,E$1),E3457),0)","v":0.46772495741591863},{"$f":"IFERROR(IF($B3458<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3458,'TMSIS - elig group'!$H:$H,$B3458,'TMSIS - elig group'!$C:$C,F$1),F3457),0)","v":0.21907766844294008},{"$f":"IFERROR(IF($B3458<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3458,'TMSIS - elig group'!$H:$H,$B3458,'TMSIS - elig group'!$C:$C,G$1),G3457),0)","v":0.12595318621888901},{"$f":"IFERROR(IF($B3458<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3458,'TMSIS - elig group'!$H:$H,$B3458,'TMSIS - elig group'!$C:$C,H$1),H3457),0)","v":5.3028459563578101E-2},{"$f":"IFERROR(IF($B3458<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3458,'TMSIS - elig group'!$H:$H,$B3458,'TMSIS - elig group'!$C:$C,I$1),I3457),0)","v":0.11950610668030086},{"$f":"IFERROR(IF($B3458<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3458,'TMSIS - elig group'!$H:$H,$B3458,'TMSIS - elig group'!$C:$C,J$1),J3457),0)","v":1.4709621678373301E-2},{"$f":"IFERROR(IF($B3458<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3458,'TMSIS - elig group'!$H:$H,$B3458,'TMSIS - elig group'!$C:$C,K$1),K3457),0)","v":0},true,41413,166058,77780,44718,18827,42429,5222,0,0]
["Utah","2021-02-01",{"$f":"IF($B3459<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3459,'CMS monthly enrollment'!C:C,B3459,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3459,C3447:C3458,B3447:B3458))","v":360021},{"$f":"IF($B3459<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3459,'CMS monthly enrollment'!C:C,B3459,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3459,D3447:D3458,B3447:B3458))","v":41904},{"$f":"IFERROR(IF($B3459<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3459,'TMSIS - elig group'!$H:$H,$B3459,'TMSIS - elig group'!$C:$C,E$1),E3458),0)","v":0.46772495741591863},{"$f":"IFERROR(IF($B3459<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3459,'TMSIS - elig group'!$H:$H,$B3459,'TMSIS - elig group'!$C:$C,F$1),F3458),0)","v":0.21907766844294008},{"$f":"IFERROR(IF($B3459<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3459,'TMSIS - elig group'!$H:$H,$B3459,'TMSIS - elig group'!$C:$C,G$1),G3458),0)","v":0.12595318621888901},{"$f":"IFERROR(IF($B3459<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3459,'TMSIS - elig group'!$H:$H,$B3459,'TMSIS - elig group'!$C:$C,H$1),H3458),0)","v":5.3028459563578101E-2},{"$f":"IFERROR(IF($B3459<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3459,'TMSIS - elig group'!$H:$H,$B3459,'TMSIS - elig group'!$C:$C,I$1),I3458),0)","v":0.11950610668030086},{"$f":"IFERROR(IF($B3459<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3459,'TMSIS - elig group'!$H:$H,$B3459,'TMSIS - elig group'!$C:$C,J$1),J3458),0)","v":1.4709621678373301E-2},{"$f":"IFERROR(IF($B3459<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3459,'TMSIS - elig group'!$H:$H,$B3459,'TMSIS - elig group'!$C:$C,K$1),K3458),0)","v":0},true,{"$f":"D3459","v":41904},{"$f":"ROUND($C3459*E3459,0)","v":168391},{"$f":"ROUND($C3459*F3459,0)","v":78873},{"$f":"ROUND($C3459*G3459,0)","v":45346},{"$f":"ROUND($C3459*H3459,0)","v":19091},{"$f":"ROUND($C3459*I3459,0)","v":43025},{"$f":"ROUND($C3459*J3459,0)","v":5296},{"$f":"ROUND($C3459*K3459,0)","v":0},0]
["Utah","2021-05-01",{"$f":"IF($B3462<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3462,'CMS monthly enrollment'!C:C,B3462,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3462,C3450:C3461,B3450:B3461))","v":375024},{"$f":"IF($B3462<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3462,'CMS monthly enrollment'!C:C,B3462,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3462,D3450:D3461,B3450:B3461))","v":41759},{"$f":"IFERROR(IF($B3462<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3462,'TMSIS - elig group'!$H:$H,$B3462,'TMSIS - elig group'!$C:$C,E$1),E3461),0)","v":0.46772495741591863},{"$f":"IFERROR(IF($B3462<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3462,'TMSIS - elig group'!$H:$H,$B3462,'TMSIS - elig group'!$C:$C,F$1),F3461),0)","v":0.21907766844294008},{"$f":"IFERROR(IF($B3462<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3462,'TMSIS - elig group'!$H:$H,$B3462,'TMSIS - elig group'!$C:$C,G$1),G3461),0)","v":0.12595318621888901},{"$f":"IFERROR(IF($B3462<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3462,'TMSIS - elig group'!$H:$H,$B3462,'TMSIS - elig group'!$C:$C,H$1),H3461),0)","v":5.3028459563578101E-2},{"$f":"IFERROR(IF($B3462<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3462,'TMSIS - elig group'!$H:$H,$B3462,'TMSIS - elig group'!$C:$C,I$1),I3461),0)","v":0.11950610668030086},{"$f":"IFERROR(IF($B3462<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3462,'TMSIS - elig group'!$H:$H,$B3462,'TMSIS - elig group'!$C:$C,J$1),J3461),0)","v":1.4709621678373301E-2},{"$f":"IFERROR(IF($B3462<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3462,'TMSIS - elig group'!$H:$H,$B3462,'TMSIS - elig group'!$C:$C,K$1),K3461),0)","v":0},true,41759,175408,82159,47235,19887,44818,5516,0,0]
["Utah","2021-08-01",{"$f":"IF($B3465<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3465,'CMS monthly enrollment'!C:C,B3465,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3465,C3453:C3464,B3453:B3464))","v":389306},{"$f":"IF($B3465<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3465,'CMS monthly enrollment'!C:C,B3465,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3465,D3453:D3464,B3453:B3464))","v":36676},{"$f":"IFERROR(IF($B3465<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3465,'TMSIS - elig group'!$H:$H,$B3465,'TMSIS - elig group'!$C:$C,E$1),E3464),0)","v":0.46772495741591863},{"$f":"IFERROR(IF($B3465<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3465,'TMSIS - elig group'!$H:$H,$B3465,'TMSIS - elig group'!$C:$C,F$1),F3464),0)","v":0.21907766844294008},{"$f":"IFERROR(IF($B3465<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3465,'TMSIS - elig group'!$H:$H,$B3465,'TMSIS - elig group'!$C:$C,G$1),G3464),0)","v":0.12595318621888901},{"$f":"IFERROR(IF($B3465<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3465,'TMSIS - elig group'!$H:$H,$B3465,'TMSIS - elig group'!$C:$C,H$1),H3464),0)","v":5.3028459563578101E-2},{"$f":"IFERROR(IF($B3465<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3465,'TMSIS - elig group'!$H:$H,$B3465,'TMSIS - elig group'!$C:$C,I$1),I3464),0)","v":0.11950610668030086},{"$f":"IFERROR(IF($B3465<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3465,'TMSIS - elig group'!$H:$H,$B3465,'TMSIS - elig group'!$C:$C,J$1),J3464),0)","v":1.4709621678373301E-2},{"$f":"IFERROR(IF($B3465<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3465,'TMSIS - elig group'!$H:$H,$B3465,'TMSIS - elig group'!$C:$C,K$1),K3464),0)","v":0},true,36676,182088,85288,49034,20644,46524,5727,0,0]
["Utah","2021-12-01",{"$f":"IF($B3469<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3469,'CMS monthly enrollment'!C:C,B3469,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3469,C3457:C3468,B3457:B3468))","v":405729},{"$f":"IF($B3469<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3469,'CMS monthly enrollment'!C:C,B3469,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3469,D3457:D3468,B3457:B3468))","v":36392},{"$f":"IFERROR(IF($B3469<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3469,'TMSIS - elig group'!$H:$H,$B3469,'TMSIS - elig group'!$C:$C,E$1),E3468),0)","v":0.46772495741591863},{"$f":"IFERROR(IF($B3469<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3469,'TMSIS - elig group'!$H:$H,$B3469,'TMSIS - elig group'!$C:$C,F$1),F3468),0)","v":0.21907766844294008},{"$f":"IFERROR(IF($B3469<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3469,'TMSIS - elig group'!$H:$H,$B3469,'TMSIS - elig group'!$C:$C,G$1),G3468),0)","v":0.12595318621888901},{"$f":"IFERROR(IF($B3469<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3469,'TMSIS - elig group'!$H:$H,$B3469,'TMSIS - elig group'!$C:$C,H$1),H3468),0)","v":5.3028459563578101E-2},{"$f":"IFERROR(IF($B3469<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3469,'TMSIS - elig group'!$H:$H,$B3469,'TMSIS - elig group'!$C:$C,I$1),I3468),0)","v":0.11950610668030086},{"$f":"IFERROR(IF($B3469<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3469,'TMSIS - elig group'!$H:$H,$B3469,'TMSIS - elig group'!$C:$C,J$1),J3468),0)","v":1.4709621678373301E-2},{"$f":"IFERROR(IF($B3469<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3469,'TMSIS - elig group'!$H:$H,$B3469,'TMSIS - elig group'!$C:$C,K$1),K3468),0)","v":0},true,36392,189770,88886,51103,21515,48487,5968,0,0]
["Utah","2022-02-01",{"$f":"IF($B3471<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3471,'CMS monthly enrollment'!C:C,B3471,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3471,C3459:C3470,B3459:B3470))","v":413581},{"$f":"IF($B3471<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3471,'CMS monthly enrollment'!C:C,B3471,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3471,D3459:D3470,B3459:B3470))","v":36410},{"$f":"IFERROR(IF($B3471<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3471,'TMSIS - elig group'!$H:$H,$B3471,'TMSIS - elig group'!$C:$C,E$1),E3470),0)","v":0.46772495741591863},{"$f":"IFERROR(IF($B3471<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3471,'TMSIS - elig group'!$H:$H,$B3471,'TMSIS - elig group'!$C:$C,F$1),F3470),0)","v":0.21907766844294008},{"$f":"IFERROR(IF($B3471<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3471,'TMSIS - elig group'!$H:$H,$B3471,'TMSIS - elig group'!$C:$C,G$1),G3470),0)","v":0.12595318621888901},{"$f":"IFERROR(IF($B3471<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3471,'TMSIS - elig group'!$H:$H,$B3471,'TMSIS - elig group'!$C:$C,H$1),H3470),0)","v":5.3028459563578101E-2},{"$f":"IFERROR(IF($B3471<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3471,'TMSIS - elig group'!$H:$H,$B3471,'TMSIS - elig group'!$C:$C,I$1),I3470),0)","v":0.11950610668030086},{"$f":"IFERROR(IF($B3471<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3471,'TMSIS - elig group'!$H:$H,$B3471,'TMSIS - elig group'!$C:$C,J$1),J3470),0)","v":1.4709621678373301E-2},{"$f":"IFERROR(IF($B3471<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3471,'TMSIS - elig group'!$H:$H,$B3471,'TMSIS - elig group'!$C:$C,K$1),K3470),0)","v":0},true,36410,193442,90606,52092,21932,49425,6084,0,0]
["Utah","2022-06-01",{"$f":"IF($B3475<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3475,'CMS monthly enrollment'!C:C,B3475,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3475,C3463:C3474,B3463:B3474))","v":426330},{"$f":"IF($B3475<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3475,'CMS monthly enrollment'!C:C,B3475,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3475,D3463:D3474,B3463:B3474))","v":35970},{"$f":"IFERROR(IF($B3475<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3475,'TMSIS - elig group'!$H:$H,$B3475,'TMSIS - elig group'!$C:$C,E$1),E3474),0)","v":0.46772495741591863},{"$f":"IFERROR(IF($B3475<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3475,'TMSIS - elig group'!$H:$H,$B3475,'TMSIS - elig group'!$C:$C,F$1),F3474),0)","v":0.21907766844294008},{"$f":"IFERROR(IF($B3475<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3475,'TMSIS - elig group'!$H:$H,$B3475,'TMSIS - elig group'!$C:$C,G$1),G3474),0)","v":0.12595318621888901},{"$f":"IFERROR(IF($B3475<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3475,'TMSIS - elig group'!$H:$H,$B3475,'TMSIS - elig group'!$C:$C,H$1),H3474),0)","v":5.3028459563578101E-2},{"$f":"IFERROR(IF($B3475<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3475,'TMSIS - elig group'!$H:$H,$B3475,'TMSIS - elig group'!$C:$C,I$1),I3474),0)","v":0.11950610668030086},{"$f":"IFERROR(IF($B3475<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3475,'TMSIS - elig group'!$H:$H,$B3475,'TMSIS - elig group'!$C:$C,J$1),J3474),0)","v":1.4709621678373301E-2},{"$f":"IFERROR(IF($B3475<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3475,'TMSIS - elig group'!$H:$H,$B3475,'TMSIS - elig group'!$C:$C,K$1),K3474),0)","v":0},true,35970,199405,93399,53698,22608,50949,6271,0,0]
["Utah","2022-07-01",{"$f":"IF($B3476<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3476,'CMS monthly enrollment'!C:C,B3476,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3476,C3464:C3475,B3464:B3475))","v":430092},{"$f":"IF($B3476<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3476,'CMS monthly enrollment'!C:C,B3476,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3476,D3464:D3475,B3464:B3475))","v":35405},{"$f":"IFERROR(IF($B3476<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3476,'TMSIS - elig group'!$H:$H,$B3476,'TMSIS - elig group'!$C:$C,E$1),E3475),0)","v":0.46772495741591863},{"$f":"IFERROR(IF($B3476<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3476,'TMSIS - elig group'!$H:$H,$B3476,'TMSIS - elig group'!$C:$C,F$1),F3475),0)","v":0.21907766844294008},{"$f":"IFERROR(IF($B3476<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3476,'TMSIS - elig group'!$H:$H,$B3476,'TMSIS - elig group'!$C:$C,G$1),G3475),0)","v":0.12595318621888901},{"$f":"IFERROR(IF($B3476<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3476,'TMSIS - elig group'!$H:$H,$B3476,'TMSIS - elig group'!$C:$C,H$1),H3475),0)","v":5.3028459563578101E-2},{"$f":"IFERROR(IF($B3476<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3476,'TMSIS - elig group'!$H:$H,$B3476,'TMSIS - elig group'!$C:$C,I$1),I3475),0)","v":0.11950610668030086},{"$f":"IFERROR(IF($B3476<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3476,'TMSIS - elig group'!$H:$H,$B3476,'TMSIS - elig group'!$C:$C,J$1),J3475),0)","v":1.4709621678373301E-2},{"$f":"IFERROR(IF($B3476<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3476,'TMSIS - elig group'!$H:$H,$B3476,'TMSIS - elig group'!$C:$C,K$1),K3475),0)","v":0},true,35405,201165,94224,54171,22807,51399,6326,0,0]
["Utah","2022-11-01",{"$f":"IF($B3480<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3480,'CMS monthly enrollment'!C:C,B3480,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3480,C3468:C3479,B3468:B3479))","v":443996},{"$f":"IF($B3480<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3480,'CMS monthly enrollment'!C:C,B3480,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3480,D3468:D3479,B3468:B3479))","v":34474},{"$f":"IFERROR(IF($B3480<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3480,'TMSIS - elig group'!$H:$H,$B3480,'TMSIS - elig group'!$C:$C,E$1),E3479),0)","v":0.46772495741591863},{"$f":"IFERROR(IF($B3480<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3480,'TMSIS - elig group'!$H:$H,$B3480,'TMSIS - elig group'!$C:$C,F$1),F3479),0)","v":0.21907766844294008},{"$f":"IFERROR(IF($B3480<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3480,'TMSIS - elig group'!$H:$H,$B3480,'TMSIS - elig group'!$C:$C,G$1),G3479),0)","v":0.12595318621888901},{"$f":"IFERROR(IF($B3480<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3480,'TMSIS - elig group'!$H:$H,$B3480,'TMSIS - elig group'!$C:$C,H$1),H3479),0)","v":5.3028459563578101E-2},{"$f":"IFERROR(IF($B3480<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3480,'TMSIS - elig group'!$H:$H,$B3480,'TMSIS - elig group'!$C:$C,I$1),I3479),0)","v":0.11950610668030086},{"$f":"IFERROR(IF($B3480<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3480,'TMSIS - elig group'!$H:$H,$B3480,'TMSIS - elig group'!$C:$C,J$1),J3479),0)","v":1.4709621678373301E-2},{"$f":"IFERROR(IF($B3480<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3480,'TMSIS - elig group'!$H:$H,$B3480,'TMSIS - elig group'!$C:$C,K$1),K3479),0)","v":0},true,34474,207668,97270,55923,23544,53060,6531,0,0]
["Utah","2022-12-01",{"$f":"IF($B3481<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3481,'CMS monthly enrollment'!C:C,B3481,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3481,C3469:C3480,B3469:B3480))","v":447904},{"$f":"IF($B3481<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3481,'CMS monthly enrollment'!C:C,B3481,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3481,D3469:D3480,B3469:B3480))","v":34170},{"$f":"IFERROR(IF($B3481<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3481,'TMSIS - elig group'!$H:$H,$B3481,'TMSIS - elig group'!$C:$C,E$1),E3480),0)","v":0.46772495741591863},{"$f":"IFERROR(IF($B3481<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3481,'TMSIS - elig group'!$H:$H,$B3481,'TMSIS - elig group'!$C:$C,F$1),F3480),0)","v":0.21907766844294008},{"$f":"IFERROR(IF($B3481<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3481,'TMSIS - elig group'!$H:$H,$B3481,'TMSIS - elig group'!$C:$C,G$1),G3480),0)","v":0.12595318621888901},{"$f":"IFERROR(IF($B3481<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3481,'TMSIS - elig group'!$H:$H,$B3481,'TMSIS - elig group'!$C:$C,H$1),H3480),0)","v":5.3028459563578101E-2},{"$f":"IFERROR(IF($B3481<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3481,'TMSIS - elig group'!$H:$H,$B3481,'TMSIS - elig group'!$C:$C,I$1),I3480),0)","v":0.11950610668030086},{"$f":"IFERROR(IF($B3481<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3481,'TMSIS - elig group'!$H:$H,$B3481,'TMSIS - elig group'!$C:$C,J$1),J3480),0)","v":1.4709621678373301E-2},{"$f":"IFERROR(IF($B3481<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3481,'TMSIS - elig group'!$H:$H,$B3481,'TMSIS - elig group'!$C:$C,K$1),K3480),0)","v":0},true,34170,209496,98126,56415,23752,53527,6588,0,0]
["Utah","2023-03-01",{"$f":"IF($B3484<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3484,'CMS monthly enrollment'!C:C,B3484,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3484,C3472:C3483,B3472:B3483))","v":455654.58977890108},{"$f":"IF($B3484<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3484,'CMS monthly enrollment'!C:C,B3484,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3484,D3472:D3483,B3472:B3483))","v":33495.570728218881},{"$f":"IFERROR(IF($B3484<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3484,'TMSIS - elig group'!$H:$H,$B3484,'TMSIS - elig group'!$C:$C,E$1),E3483),0)","v":0.46772495741591863},{"$f":"IFERROR(IF($B3484<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3484,'TMSIS - elig group'!$H:$H,$B3484,'TMSIS - elig group'!$C:$C,F$1),F3483),0)","v":0.21907766844294008},{"$f":"IFERROR(IF($B3484<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3484,'TMSIS - elig group'!$H:$H,$B3484,'TMSIS - elig group'!$C:$C,G$1),G3483),0)","v":0.12595318621888901},{"$f":"IFERROR(IF($B3484<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3484,'TMSIS - elig group'!$H:$H,$B3484,'TMSIS - elig group'!$C:$C,H$1),H3483),0)","v":5.3028459563578101E-2},{"$f":"IFERROR(IF($B3484<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3484,'TMSIS - elig group'!$H:$H,$B3484,'TMSIS - elig group'!$C:$C,I$1),I3483),0)","v":0.11950610668030086},{"$f":"IFERROR(IF($B3484<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3484,'TMSIS - elig group'!$H:$H,$B3484,'TMSIS - elig group'!$C:$C,J$1),J3483),0)","v":1.4709621678373301E-2},{"$f":"IFERROR(IF($B3484<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3484,'TMSIS - elig group'!$H:$H,$B3484,'TMSIS - elig group'!$C:$C,K$1),K3483),0)","v":0},true,33495.570728218881,213121,99824,57391,24163,54454,6703,0,0]
["Utah","2023-06-01",{"$f":"IF($B3487<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3487,'CMS monthly enrollment'!C:C,B3487,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3487,C3475:C3486,B3475:B3486))","v":465230.63783685118},{"$f":"IF($B3487<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3487,'CMS monthly enrollment'!C:C,B3487,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3487,D3475:D3486,B3475:B3486))","v":32641.355177915539},{"$f":"IFERROR(IF($B3487<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3487,'TMSIS - elig group'!$H:$H,$B3487,'TMSIS - elig group'!$C:$C,E$1),E3486),0)","v":0.46772495741591863},{"$f":"IFERROR(IF($B3487<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3487,'TMSIS - elig group'!$H:$H,$B3487,'TMSIS - elig group'!$C:$C,F$1),F3486),0)","v":0.21907766844294008},{"$f":"IFERROR(IF($B3487<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3487,'TMSIS - elig group'!$H:$H,$B3487,'TMSIS - elig group'!$C:$C,G$1),G3486),0)","v":0.12595318621888901},{"$f":"IFERROR(IF($B3487<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3487,'TMSIS - elig group'!$H:$H,$B3487,'TMSIS - elig group'!$C:$C,H$1),H3486),0)","v":5.3028459563578101E-2},{"$f":"IFERROR(IF($B3487<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3487,'TMSIS - elig group'!$H:$H,$B3487,'TMSIS - elig group'!$C:$C,I$1),I3486),0)","v":0.11950610668030086},{"$f":"IFERROR(IF($B3487<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3487,'TMSIS - elig group'!$H:$H,$B3487,'TMSIS - elig group'!$C:$C,J$1),J3486),0)","v":1.4709621678373301E-2},{"$f":"IFERROR(IF($B3487<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3487,'TMSIS - elig group'!$H:$H,$B3487,'TMSIS - elig group'!$C:$C,K$1),K3486),0)","v":0},true,32641.355177915539,217600,101922,58597,24670,55598,6843,0,0]
["Utah","2023-09-01",{"$f":"IF($B3490<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3490,'CMS monthly enrollment'!C:C,B3490,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3490,C3478:C3489,B3478:B3489))","v":474428.98454755312},{"$f":"IF($B3490<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3490,'CMS monthly enrollment'!C:C,B3490,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3490,D3478:D3489,B3478:B3489))","v":31839.651836750505},{"$f":"IFERROR(IF($B3490<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3490,'TMSIS - elig group'!$H:$H,$B3490,'TMSIS - elig group'!$C:$C,E$1),E3489),0)","v":0.46772495741591863},{"$f":"IFERROR(IF($B3490<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3490,'TMSIS - elig group'!$H:$H,$B3490,'TMSIS - elig group'!$C:$C,F$1),F3489),0)","v":0.21907766844294008},{"$f":"IFERROR(IF($B3490<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3490,'TMSIS - elig group'!$H:$H,$B3490,'TMSIS - elig group'!$C:$C,G$1),G3489),0)","v":0.12595318621888901},{"$f":"IFERROR(IF($B3490<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3490,'TMSIS - elig group'!$H:$H,$B3490,'TMSIS - elig group'!$C:$C,H$1),H3489),0)","v":5.3028459563578101E-2},{"$f":"IFERROR(IF($B3490<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3490,'TMSIS - elig group'!$H:$H,$B3490,'TMSIS - elig group'!$C:$C,I$1),I3489),0)","v":0.11950610668030086},{"$f":"IFERROR(IF($B3490<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3490,'TMSIS - elig group'!$H:$H,$B3490,'TMSIS - elig group'!$C:$C,J$1),J3489),0)","v":1.4709621678373301E-2},{"$f":"IFERROR(IF($B3490<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3490,'TMSIS - elig group'!$H:$H,$B3490,'TMSIS - elig group'!$C:$C,K$1),K3489),0)","v":0},true,31839.651836750505,221902,103937,59756,25158,56697,6979,0,0]
["Utah","2023-12-01",{"$f":"IF($B3493<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3493,'CMS monthly enrollment'!C:C,B3493,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3493,C3481:C3492,B3481:B3492))","v":483876.22128920909},{"$f":"IF($B3493<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3493,'CMS monthly enrollment'!C:C,B3493,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3493,D3481:D3492,B3481:B3492))","v":31101.562181987334},{"$f":"IFERROR(IF($B3493<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3493,'TMSIS - elig group'!$H:$H,$B3493,'TMSIS - elig group'!$C:$C,E$1),E3492),0)","v":0.46772495741591863},{"$f":"IFERROR(IF($B3493<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3493,'TMSIS - elig group'!$H:$H,$B3493,'TMSIS - elig group'!$C:$C,F$1),F3492),0)","v":0.21907766844294008},{"$f":"IFERROR(IF($B3493<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3493,'TMSIS - elig group'!$H:$H,$B3493,'TMSIS - elig group'!$C:$C,G$1),G3492),0)","v":0.12595318621888901},{"$f":"IFERROR(IF($B3493<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3493,'TMSIS - elig group'!$H:$H,$B3493,'TMSIS - elig group'!$C:$C,H$1),H3492),0)","v":5.3028459563578101E-2},{"$f":"IFERROR(IF($B3493<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3493,'TMSIS - elig group'!$H:$H,$B3493,'TMSIS - elig group'!$C:$C,I$1),I3492),0)","v":0.11950610668030086},{"$f":"IFERROR(IF($B3493<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3493,'TMSIS - elig group'!$H:$H,$B3493,'TMSIS - elig group'!$C:$C,J$1),J3492),0)","v":1.4709621678373301E-2},{"$f":"IFERROR(IF($B3493<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3493,'TMSIS - elig group'!$H:$H,$B3493,'TMSIS - elig group'!$C:$C,K$1),K3492),0)","v":0},true,31101.562181987334,226321,106006,60946,25659,57826,7118,0,0]
["Utah","2024-04-01",{"$f":"IF($B3497<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3497,'CMS monthly enrollment'!C:C,B3497,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3497,C3485:C3496,B3485:B3496))","v":496415.26543822838},{"$f":"IF($B3497<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3497,'CMS monthly enrollment'!C:C,B3497,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3497,D3485:D3496,B3485:B3496))","v":30037.933743240952},{"$f":"IFERROR(IF($B3497<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3497,'TMSIS - elig group'!$H:$H,$B3497,'TMSIS - elig group'!$C:$C,E$1),E3496),0)","v":0.46772495741591863},{"$f":"IFERROR(IF($B3497<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3497,'TMSIS - elig group'!$H:$H,$B3497,'TMSIS - elig group'!$C:$C,F$1),F3496),0)","v":0.21907766844294008},{"$f":"IFERROR(IF($B3497<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3497,'TMSIS - elig group'!$H:$H,$B3497,'TMSIS - elig group'!$C:$C,G$1),G3496),0)","v":0.12595318621888901},{"$f":"IFERROR(IF($B3497<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3497,'TMSIS - elig group'!$H:$H,$B3497,'TMSIS - elig group'!$C:$C,H$1),H3496),0)","v":5.3028459563578101E-2},{"$f":"IFERROR(IF($B3497<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3497,'TMSIS - elig group'!$H:$H,$B3497,'TMSIS - elig group'!$C:$C,I$1),I3496),0)","v":0.11950610668030086},{"$f":"IFERROR(IF($B3497<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3497,'TMSIS - elig group'!$H:$H,$B3497,'TMSIS - elig group'!$C:$C,J$1),J3496),0)","v":1.4709621678373301E-2},{"$f":"IFERROR(IF($B3497<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3497,'TMSIS - elig group'!$H:$H,$B3497,'TMSIS - elig group'!$C:$C,K$1),K3496),0)","v":0},true,30037.933743240952,232186,108753,62525,26324,59325,7302,0,0]
["Utah","2024-05-01",{"$f":"IF($B3498<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3498,'CMS monthly enrollment'!C:C,B3498,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3498,C3486:C3497,B3486:B3497))","v":499511.21962807002},{"$f":"IF($B3498<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3498,'CMS monthly enrollment'!C:C,B3498,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3498,D3486:D3497,B3486:B3497))","v":29784.623030171264},{"$f":"IFERROR(IF($B3498<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3498,'TMSIS - elig group'!$H:$H,$B3498,'TMSIS - elig group'!$C:$C,E$1),E3497),0)","v":0.46772495741591863},{"$f":"IFERROR(IF($B3498<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3498,'TMSIS - elig group'!$H:$H,$B3498,'TMSIS - elig group'!$C:$C,F$1),F3497),0)","v":0.21907766844294008},{"$f":"IFERROR(IF($B3498<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3498,'TMSIS - elig group'!$H:$H,$B3498,'TMSIS - elig group'!$C:$C,G$1),G3497),0)","v":0.12595318621888901},{"$f":"IFERROR(IF($B3498<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3498,'TMSIS - elig group'!$H:$H,$B3498,'TMSIS - elig group'!$C:$C,H$1),H3497),0)","v":5.3028459563578101E-2},{"$f":"IFERROR(IF($B3498<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3498,'TMSIS - elig group'!$H:$H,$B3498,'TMSIS - elig group'!$C:$C,I$1),I3497),0)","v":0.11950610668030086},{"$f":"IFERROR(IF($B3498<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3498,'TMSIS - elig group'!$H:$H,$B3498,'TMSIS - elig group'!$C:$C,J$1),J3497),0)","v":1.4709621678373301E-2},{"$f":"IFERROR(IF($B3498<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3498,'TMSIS - elig group'!$H:$H,$B3498,'TMSIS - elig group'!$C:$C,K$1),K3497),0)","v":0},true,29784.623030171264,233634,109432,62915,26488,59695,7348,0,0]
["Utah","2024-09-01",{"$f":"IF($B3502<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3502,'CMS monthly enrollment'!C:C,B3502,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3502,C3490:C3501,B3490:B3501))","v":512254.11950248387},{"$f":"IF($B3502<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3502,'CMS monthly enrollment'!C:C,B3502,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3502,D3490:D3501,B3490:B3501))","v":28730.913778297487},{"$f":"IFERROR(IF($B3502<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3502,'TMSIS - elig group'!$H:$H,$B3502,'TMSIS - elig group'!$C:$C,E$1),E3501),0)","v":0.46772495741591863},{"$f":"IFERROR(IF($B3502<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3502,'TMSIS - elig group'!$H:$H,$B3502,'TMSIS - elig group'!$C:$C,F$1),F3501),0)","v":0.21907766844294008},{"$f":"IFERROR(IF($B3502<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3502,'TMSIS - elig group'!$H:$H,$B3502,'TMSIS - elig group'!$C:$C,G$1),G3501),0)","v":0.12595318621888901},{"$f":"IFERROR(IF($B3502<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3502,'TMSIS - elig group'!$H:$H,$B3502,'TMSIS - elig group'!$C:$C,H$1),H3501),0)","v":5.3028459563578101E-2},{"$f":"IFERROR(IF($B3502<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3502,'TMSIS - elig group'!$H:$H,$B3502,'TMSIS - elig group'!$C:$C,I$1),I3501),0)","v":0.11950610668030086},{"$f":"IFERROR(IF($B3502<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3502,'TMSIS - elig group'!$H:$H,$B3502,'TMSIS - elig group'!$C:$C,J$1),J3501),0)","v":1.4709621678373301E-2},{"$f":"IFERROR(IF($B3502<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3502,'TMSIS - elig group'!$H:$H,$B3502,'TMSIS - elig group'!$C:$C,K$1),K3501),0)","v":0},true,28730.913778297487,239594,112223,64520,27164,61217,7535,0,0]
["Utah","2024-10-01",{"$f":"IF($B3503<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3503,'CMS monthly enrollment'!C:C,B3503,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3503,C3491:C3502,B3491:B3502))","v":515340.10926863365},{"$f":"IF($B3503<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3503,'CMS monthly enrollment'!C:C,B3503,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3503,D3491:D3502,B3491:B3502))","v":28468.239612495294},{"$f":"IFERROR(IF($B3503<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3503,'TMSIS - elig group'!$H:$H,$B3503,'TMSIS - elig group'!$C:$C,E$1),E3502),0)","v":0.46772495741591863},{"$f":"IFERROR(IF($B3503<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3503,'TMSIS - elig group'!$H:$H,$B3503,'TMSIS - elig group'!$C:$C,F$1),F3502),0)","v":0.21907766844294008},{"$f":"IFERROR(IF($B3503<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3503,'TMSIS - elig group'!$H:$H,$B3503,'TMSIS - elig group'!$C:$C,G$1),G3502),0)","v":0.12595318621888901},{"$f":"IFERROR(IF($B3503<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3503,'TMSIS - elig group'!$H:$H,$B3503,'TMSIS - elig group'!$C:$C,H$1),H3502),0)","v":5.3028459563578101E-2},{"$f":"IFERROR(IF($B3503<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3503,'TMSIS - elig group'!$H:$H,$B3503,'TMSIS - elig group'!$C:$C,I$1),I3502),0)","v":0.11950610668030086},{"$f":"IFERROR(IF($B3503<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3503,'TMSIS - elig group'!$H:$H,$B3503,'TMSIS - elig group'!$C:$C,J$1),J3502),0)","v":1.4709621678373301E-2},{"$f":"IFERROR(IF($B3503<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3503,'TMSIS - elig group'!$H:$H,$B3503,'TMSIS - elig group'!$C:$C,K$1),K3502),0)","v":0},true,28468.239612495294,241037,112900,64909,27328,61586,7580,0,0]
["Utah","2025-02-01",{"$f":"IF($B3507<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3507,'CMS monthly enrollment'!C:C,B3507,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3507,C3495:C3506,B3495:B3506))","v":527994.60365242837},{"$f":"IF($B3507<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3507,'CMS monthly enrollment'!C:C,B3507,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3507,D3495:D3506,B3495:B3506))","v":27418.045454628882},{"$f":"IFERROR(IF($B3507<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3507,'TMSIS - elig group'!$H:$H,$B3507,'TMSIS - elig group'!$C:$C,E$1),E3506),0)","v":0.46772495741591863},{"$f":"IFERROR(IF($B3507<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3507,'TMSIS - elig group'!$H:$H,$B3507,'TMSIS - elig group'!$C:$C,F$1),F3506),0)","v":0.21907766844294008},{"$f":"IFERROR(IF($B3507<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3507,'TMSIS - elig group'!$H:$H,$B3507,'TMSIS - elig group'!$C:$C,G$1),G3506),0)","v":0.12595318621888901},{"$f":"IFERROR(IF($B3507<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3507,'TMSIS - elig group'!$H:$H,$B3507,'TMSIS - elig group'!$C:$C,H$1),H3506),0)","v":5.3028459563578101E-2},{"$f":"IFERROR(IF($B3507<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3507,'TMSIS - elig group'!$H:$H,$B3507,'TMSIS - elig group'!$C:$C,I$1),I3506),0)","v":0.11950610668030086},{"$f":"IFERROR(IF($B3507<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3507,'TMSIS - elig group'!$H:$H,$B3507,'TMSIS - elig group'!$C:$C,J$1),J3506),0)","v":1.4709621678373301E-2},{"$f":"IFERROR(IF($B3507<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3507,'TMSIS - elig group'!$H:$H,$B3507,'TMSIS - elig group'!$C:$C,K$1),K3506),0)","v":0},true,27418.045454628882,246956,115672,66503,27999,63099,7767,0,0]
["Utah","2025-04-01",{"$f":"IF($B3509<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3509,'CMS monthly enrollment'!C:C,B3509,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3509,C3497:C3508,B3497:B3508))","v":534078.91754571814},{"$f":"IF($B3509<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3509,'CMS monthly enrollment'!C:C,B3509,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3509,D3497:D3508,B3497:B3508))","v":26909.809725583182},{"$f":"IFERROR(IF($B3509<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3509,'TMSIS - elig group'!$H:$H,$B3509,'TMSIS - elig group'!$C:$C,E$1),E3508),0)","v":0.46772495741591863},{"$f":"IFERROR(IF($B3509<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3509,'TMSIS - elig group'!$H:$H,$B3509,'TMSIS - elig group'!$C:$C,F$1),F3508),0)","v":0.21907766844294008},{"$f":"IFERROR(IF($B3509<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3509,'TMSIS - elig group'!$H:$H,$B3509,'TMSIS - elig group'!$C:$C,G$1),G3508),0)","v":0.12595318621888901},{"$f":"IFERROR(IF($B3509<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3509,'TMSIS - elig group'!$H:$H,$B3509,'TMSIS - elig group'!$C:$C,H$1),H3508),0)","v":5.3028459563578101E-2},{"$f":"IFERROR(IF($B3509<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3509,'TMSIS - elig group'!$H:$H,$B3509,'TMSIS - elig group'!$C:$C,I$1),I3508),0)","v":0.11950610668030086},{"$f":"IFERROR(IF($B3509<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3509,'TMSIS - elig group'!$H:$H,$B3509,'TMSIS - elig group'!$C:$C,J$1),J3508),0)","v":1.4709621678373301E-2},{"$f":"IFERROR(IF($B3509<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3509,'TMSIS - elig group'!$H:$H,$B3509,'TMSIS - elig group'!$C:$C,K$1),K3508),0)","v":0},true,26909.809725583182,249802,117005,67269,28321,63826,7856,0,0]
["Vermont","2019-01-01",{"$f":"IF($B3512<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3512,'CMS monthly enrollment'!C:C,B3512,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3512,C3500:C3511,B3500:B3511))","v":153809},{"$f":"IF($B3512<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3512,'CMS monthly enrollment'!C:C,B3512,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3512,D3500:D3511,B3500:B3511))","v":4631},{"$f":"IFERROR(IF($B3512<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3512,'TMSIS - elig group'!$H:$H,$B3512,'TMSIS - elig group'!$C:$C,E$1),E3511),0)","v":0.37003966478780831},{"$f":"IFERROR(IF($B3512<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3512,'TMSIS - elig group'!$H:$H,$B3512,'TMSIS - elig group'!$C:$C,F$1),F3511),0)","v":0.33695982821866333},{"$f":"IFERROR(IF($B3512<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3512,'TMSIS - elig group'!$H:$H,$B3512,'TMSIS - elig group'!$C:$C,G$1),G3511),0)","v":5.6401538874474369E-2},{"$f":"IFERROR(IF($B3512<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3512,'TMSIS - elig group'!$H:$H,$B3512,'TMSIS - elig group'!$C:$C,H$1),H3511),0)","v":0.11351286868867615},{"$f":"IFERROR(IF($B3512<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3512,'TMSIS - elig group'!$H:$H,$B3512,'TMSIS - elig group'!$C:$C,I$1),I3511),0)","v":0.12308609943037786},{"$f":"IFERROR(IF($B3512<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3512,'TMSIS - elig group'!$H:$H,$B3512,'TMSIS - elig group'!$C:$C,J$1),J3511),0)","v":0},{"$f":"IFERROR(IF($B3512<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3512,'TMSIS - elig group'!$H:$H,$B3512,'TMSIS - elig group'!$C:$C,K$1),K3511),0)","v":0},true,4631,56915,51827,8675,17459,18932,0,0,0]
["Vermont","2019-04-01",{"$f":"IF($B3515<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3515,'CMS monthly enrollment'!C:C,B3515,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3515,C3503:C3514,B3503:B3514))","v":151531},{"$f":"IF($B3515<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3515,'CMS monthly enrollment'!C:C,B3515,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3515,D3503:D3514,B3503:B3514))","v":4639},{"$f":"IFERROR(IF($B3515<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3515,'TMSIS - elig group'!$H:$H,$B3515,'TMSIS - elig group'!$C:$C,E$1),E3514),0)","v":0.37275833912964584},{"$f":"IFERROR(IF($B3515<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3515,'TMSIS - elig group'!$H:$H,$B3515,'TMSIS - elig group'!$C:$C,F$1),F3514),0)","v":0.33413977681676599},{"$f":"IFERROR(IF($B3515<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3515,'TMSIS - elig group'!$H:$H,$B3515,'TMSIS - elig group'!$C:$C,G$1),G3514),0)","v":5.3297849820062297E-2},{"$f":"IFERROR(IF($B3515<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3515,'TMSIS - elig group'!$H:$H,$B3515,'TMSIS - elig group'!$C:$C,H$1),H3514),0)","v":0.11545649741434058},{"$f":"IFERROR(IF($B3515<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3515,'TMSIS - elig group'!$H:$H,$B3515,'TMSIS - elig group'!$C:$C,I$1),I3514),0)","v":0.12434753681918528},{"$f":"IFERROR(IF($B3515<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3515,'TMSIS - elig group'!$H:$H,$B3515,'TMSIS - elig group'!$C:$C,J$1),J3514),0)","v":0},{"$f":"IFERROR(IF($B3515<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3515,'TMSIS - elig group'!$H:$H,$B3515,'TMSIS - elig group'!$C:$C,K$1),K3514),0)","v":0},true,4639,56484,50633,8076,17495,18843,0,0,0]
["Vermont","2019-07-01",{"$f":"IF($B3518<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3518,'CMS monthly enrollment'!C:C,B3518,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3518,C3506:C3517,B3506:B3517))","v":150160},{"$f":"IF($B3518<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3518,'CMS monthly enrollment'!C:C,B3518,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3518,D3506:D3517,B3506:B3517))","v":4386},{"$f":"IFERROR(IF($B3518<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3518,'TMSIS - elig group'!$H:$H,$B3518,'TMSIS - elig group'!$C:$C,E$1),E3517),0)","v":0.37501371733749528},{"$f":"IFERROR(IF($B3518<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3518,'TMSIS - elig group'!$H:$H,$B3518,'TMSIS - elig group'!$C:$C,F$1),F3517),0)","v":0.33216075500225573},{"$f":"IFERROR(IF($B3518<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3518,'TMSIS - elig group'!$H:$H,$B3518,'TMSIS - elig group'!$C:$C,G$1),G3517),0)","v":5.154060941558046E-2},{"$f":"IFERROR(IF($B3518<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3518,'TMSIS - elig group'!$H:$H,$B3518,'TMSIS - elig group'!$C:$C,H$1),H3517),0)","v":0.11637789130991429},{"$f":"IFERROR(IF($B3518<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3518,'TMSIS - elig group'!$H:$H,$B3518,'TMSIS - elig group'!$C:$C,I$1),I3517),0)","v":0.12490702693475425},{"$f":"IFERROR(IF($B3518<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3518,'TMSIS - elig group'!$H:$H,$B3518,'TMSIS - elig group'!$C:$C,J$1),J3517),0)","v":0},{"$f":"IFERROR(IF($B3518<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3518,'TMSIS - elig group'!$H:$H,$B3518,'TMSIS - elig group'!$C:$C,K$1),K3517),0)","v":0},true,4386,56312,49877,7739,17475,18756,0,0,0]
["Vermont","2019-10-01",{"$f":"IF($B3521<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3521,'CMS monthly enrollment'!C:C,B3521,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3521,C3509:C3520,B3509:B3520))","v":147252},{"$f":"IF($B3521<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3521,'CMS monthly enrollment'!C:C,B3521,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3521,D3509:D3520,B3509:B3520))","v":4498},{"$f":"IFERROR(IF($B3521<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3521,'TMSIS - elig group'!$H:$H,$B3521,'TMSIS - elig group'!$C:$C,E$1),E3520),0)","v":0.3737472591454728},{"$f":"IFERROR(IF($B3521<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3521,'TMSIS - elig group'!$H:$H,$B3521,'TMSIS - elig group'!$C:$C,F$1),F3520),0)","v":0.3318385094706589},{"$f":"IFERROR(IF($B3521<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3521,'TMSIS - elig group'!$H:$H,$B3521,'TMSIS - elig group'!$C:$C,G$1),G3520),0)","v":4.9000904327143442E-2},{"$f":"IFERROR(IF($B3521<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3521,'TMSIS - elig group'!$H:$H,$B3521,'TMSIS - elig group'!$C:$C,H$1),H3520),0)","v":0.11869603458741623},{"$f":"IFERROR(IF($B3521<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3521,'TMSIS - elig group'!$H:$H,$B3521,'TMSIS - elig group'!$C:$C,I$1),I3520),0)","v":0.12671729246930863},{"$f":"IFERROR(IF($B3521<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3521,'TMSIS - elig group'!$H:$H,$B3521,'TMSIS - elig group'!$C:$C,J$1),J3520),0)","v":0},{"$f":"IFERROR(IF($B3521<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3521,'TMSIS - elig group'!$H:$H,$B3521,'TMSIS - elig group'!$C:$C,K$1),K3520),0)","v":0},true,4498,55035,48864,7215,17478,18659,0,0,0]
["Vermont","2020-01-01",{"$f":"IF($B3524<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3524,'CMS monthly enrollment'!C:C,B3524,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3524,C3512:C3523,B3512:B3523))","v":146168},{"$f":"IF($B3524<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3524,'CMS monthly enrollment'!C:C,B3524,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3524,D3512:D3523,B3512:B3523))","v":4727},{"$f":"IFERROR(IF($B3524<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3524,'TMSIS - elig group'!$H:$H,$B3524,'TMSIS - elig group'!$C:$C,E$1),E3523),0)","v":0.37239075635469571},{"$f":"IFERROR(IF($B3524<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3524,'TMSIS - elig group'!$H:$H,$B3524,'TMSIS - elig group'!$C:$C,F$1),F3523),0)","v":0.33530565869044221},{"$f":"IFERROR(IF($B3524<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3524,'TMSIS - elig group'!$H:$H,$B3524,'TMSIS - elig group'!$C:$C,G$1),G3523),0)","v":4.7006742745029861E-2},{"$f":"IFERROR(IF($B3524<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3524,'TMSIS - elig group'!$H:$H,$B3524,'TMSIS - elig group'!$C:$C,H$1),H3523),0)","v":0.11855682904719922},{"$f":"IFERROR(IF($B3524<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3524,'TMSIS - elig group'!$H:$H,$B3524,'TMSIS - elig group'!$C:$C,I$1),I3523),0)","v":0.12674001316263303},{"$f":"IFERROR(IF($B3524<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3524,'TMSIS - elig group'!$H:$H,$B3524,'TMSIS - elig group'!$C:$C,J$1),J3523),0)","v":0},{"$f":"IFERROR(IF($B3524<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3524,'TMSIS - elig group'!$H:$H,$B3524,'TMSIS - elig group'!$C:$C,K$1),K3523),0)","v":0},true,4727,54432,49011,6871,17329,18525,0,0,0]
["Vermont","2020-02-01",{"$f":"IF($B3525<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3525,'CMS monthly enrollment'!C:C,B3525,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3525,C3513:C3524,B3513:B3524))","v":146490},{"$f":"IF($B3525<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3525,'CMS monthly enrollment'!C:C,B3525,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3525,D3513:D3524,B3513:B3524))","v":4677},{"$f":"IFERROR(IF($B3525<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3525,'TMSIS - elig group'!$H:$H,$B3525,'TMSIS - elig group'!$C:$C,E$1),E3524),0)","v":0.37305557629607505},{"$f":"IFERROR(IF($B3525<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3525,'TMSIS - elig group'!$H:$H,$B3525,'TMSIS - elig group'!$C:$C,F$1),F3524),0)","v":0.33605863759675453},{"$f":"IFERROR(IF($B3525<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3525,'TMSIS - elig group'!$H:$H,$B3525,'TMSIS - elig group'!$C:$C,G$1),G3524),0)","v":4.6796834167102216E-2},{"$f":"IFERROR(IF($B3525<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3525,'TMSIS - elig group'!$H:$H,$B3525,'TMSIS - elig group'!$C:$C,H$1),H3524),0)","v":0.1184076258742129},{"$f":"IFERROR(IF($B3525<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3525,'TMSIS - elig group'!$H:$H,$B3525,'TMSIS - elig group'!$C:$C,I$1),I3524),0)","v":0.1256813260658553},{"$f":"IFERROR(IF($B3525<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3525,'TMSIS - elig group'!$H:$H,$B3525,'TMSIS - elig group'!$C:$C,J$1),J3524),0)","v":0},{"$f":"IFERROR(IF($B3525<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3525,'TMSIS - elig group'!$H:$H,$B3525,'TMSIS - elig group'!$C:$C,K$1),K3524),0)","v":0},true,4677,54649,49229,6855,17346,18411,0,0,0]
["Vermont","2020-06-01",{"$f":"IF($B3529<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3529,'CMS monthly enrollment'!C:C,B3529,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3529,C3517:C3528,B3517:B3528))","v":157046},{"$f":"IF($B3529<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3529,'CMS monthly enrollment'!C:C,B3529,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3529,D3517:D3528,B3517:B3528))","v":4290},{"$f":"IFERROR(IF($B3529<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3529,'TMSIS - elig group'!$H:$H,$B3529,'TMSIS - elig group'!$C:$C,E$1),E3528),0)","v":0.36587610494970574},{"$f":"IFERROR(IF($B3529<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3529,'TMSIS - elig group'!$H:$H,$B3529,'TMSIS - elig group'!$C:$C,F$1),F3528),0)","v":0.35213604070435417},{"$f":"IFERROR(IF($B3529<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3529,'TMSIS - elig group'!$H:$H,$B3529,'TMSIS - elig group'!$C:$C,G$1),G3528),0)","v":5.0622523388590586E-2},{"$f":"IFERROR(IF($B3529<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3529,'TMSIS - elig group'!$H:$H,$B3529,'TMSIS - elig group'!$C:$C,H$1),H3528),0)","v":0.1129158948627166},{"$f":"IFERROR(IF($B3529<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3529,'TMSIS - elig group'!$H:$H,$B3529,'TMSIS - elig group'!$C:$C,I$1),I3528),0)","v":0.11844943609463293},{"$f":"IFERROR(IF($B3529<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3529,'TMSIS - elig group'!$H:$H,$B3529,'TMSIS - elig group'!$C:$C,J$1),J3528),0)","v":0},{"$f":"IFERROR(IF($B3529<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3529,'TMSIS - elig group'!$H:$H,$B3529,'TMSIS - elig group'!$C:$C,K$1),K3528),0)","v":0},true,4290,57459,55302,7950,17733,18602,0,0,0]
["Vermont","2020-08-01",{"$f":"IF($B3531<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3531,'CMS monthly enrollment'!C:C,B3531,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3531,C3519:C3530,B3519:B3530))","v":160907},{"$f":"IF($B3531<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3531,'CMS monthly enrollment'!C:C,B3531,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3531,D3519:D3530,B3519:B3530))","v":4296},{"$f":"IFERROR(IF($B3531<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3531,'TMSIS - elig group'!$H:$H,$B3531,'TMSIS - elig group'!$C:$C,E$1),E3530),0)","v":0.36466061947410067},{"$f":"IFERROR(IF($B3531<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3531,'TMSIS - elig group'!$H:$H,$B3531,'TMSIS - elig group'!$C:$C,F$1),F3530),0)","v":0.35806680962810911},{"$f":"IFERROR(IF($B3531<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3531,'TMSIS - elig group'!$H:$H,$B3531,'TMSIS - elig group'!$C:$C,G$1),G3530),0)","v":4.9992546128000186E-2},{"$f":"IFERROR(IF($B3531<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3531,'TMSIS - elig group'!$H:$H,$B3531,'TMSIS - elig group'!$C:$C,H$1),H3530),0)","v":0.11123470522803114},{"$f":"IFERROR(IF($B3531<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3531,'TMSIS - elig group'!$H:$H,$B3531,'TMSIS - elig group'!$C:$C,I$1),I3530),0)","v":0.11604531954175888},{"$f":"IFERROR(IF($B3531<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3531,'TMSIS - elig group'!$H:$H,$B3531,'TMSIS - elig group'!$C:$C,J$1),J3530),0)","v":0},{"$f":"IFERROR(IF($B3531<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3531,'TMSIS - elig group'!$H:$H,$B3531,'TMSIS - elig group'!$C:$C,K$1),K3530),0)","v":0},true,4296,58676,57615,8044,17898,18673,0,0,0]
["Vermont","2020-11-01",{"$f":"IF($B3534<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3534,'CMS monthly enrollment'!C:C,B3534,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3534,C3522:C3533,B3522:B3533))","v":165427},{"$f":"IF($B3534<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3534,'CMS monthly enrollment'!C:C,B3534,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3534,D3522:D3533,B3522:B3533))","v":4346},{"$f":"IFERROR(IF($B3534<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3534,'TMSIS - elig group'!$H:$H,$B3534,'TMSIS - elig group'!$C:$C,E$1),E3533),0)","v":0.36248113998323556},{"$f":"IFERROR(IF($B3534<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3534,'TMSIS - elig group'!$H:$H,$B3534,'TMSIS - elig group'!$C:$C,F$1),F3533),0)","v":0.36509639564124058},{"$f":"IFERROR(IF($B3534<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3534,'TMSIS - elig group'!$H:$H,$B3534,'TMSIS - elig group'!$C:$C,G$1),G3533),0)","v":5.0366024029058397E-2},{"$f":"IFERROR(IF($B3534<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3534,'TMSIS - elig group'!$H:$H,$B3534,'TMSIS - elig group'!$C:$C,H$1),H3533),0)","v":0.10920368818105616},{"$f":"IFERROR(IF($B3534<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3534,'TMSIS - elig group'!$H:$H,$B3534,'TMSIS - elig group'!$C:$C,I$1),I3533),0)","v":0.11285275216540933},{"$f":"IFERROR(IF($B3534<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3534,'TMSIS - elig group'!$H:$H,$B3534,'TMSIS - elig group'!$C:$C,J$1),J3533),0)","v":0},{"$f":"IFERROR(IF($B3534<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3534,'TMSIS - elig group'!$H:$H,$B3534,'TMSIS - elig group'!$C:$C,K$1),K3533),0)","v":0},true,4346,59964,60397,8332,18065,18669,0,0,0]
["Vermont","2021-01-01",{"$f":"IF($B3536<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3536,'CMS monthly enrollment'!C:C,B3536,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3536,C3524:C3535,B3524:B3535))","v":169242},{"$f":"IF($B3536<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3536,'CMS monthly enrollment'!C:C,B3536,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3536,D3524:D3535,B3524:B3535))","v":4373},{"$f":"IFERROR(IF($B3536<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3536,'TMSIS - elig group'!$H:$H,$B3536,'TMSIS - elig group'!$C:$C,E$1),E3535),0)","v":0.36030568047010786},{"$f":"IFERROR(IF($B3536<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3536,'TMSIS - elig group'!$H:$H,$B3536,'TMSIS - elig group'!$C:$C,F$1),F3535),0)","v":0.36985681573647472},{"$f":"IFERROR(IF($B3536<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3536,'TMSIS - elig group'!$H:$H,$B3536,'TMSIS - elig group'!$C:$C,G$1),G3535),0)","v":5.0707644770601704E-2},{"$f":"IFERROR(IF($B3536<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3536,'TMSIS - elig group'!$H:$H,$B3536,'TMSIS - elig group'!$C:$C,H$1),H3535),0)","v":0.10792065550252435},{"$f":"IFERROR(IF($B3536<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3536,'TMSIS - elig group'!$H:$H,$B3536,'TMSIS - elig group'!$C:$C,I$1),I3535),0)","v":0.11120920352029133},{"$f":"IFERROR(IF($B3536<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3536,'TMSIS - elig group'!$H:$H,$B3536,'TMSIS - elig group'!$C:$C,J$1),J3535),0)","v":0},{"$f":"IFERROR(IF($B3536<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3536,'TMSIS - elig group'!$H:$H,$B3536,'TMSIS - elig group'!$C:$C,K$1),K3535),0)","v":0},{"$f":"SUM(E3536:K3536)=1","v":true},4373,60979,62595,8582,18265,18821,0,0,0]
["Vermont","2021-05-01",{"$f":"IF($B3540<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3540,'CMS monthly enrollment'!C:C,B3540,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3540,C3528:C3539,B3528:B3539))","v":173526},{"$f":"IF($B3540<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3540,'CMS monthly enrollment'!C:C,B3540,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3540,D3528:D3539,B3528:B3539))","v":4320},{"$f":"IFERROR(IF($B3540<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3540,'TMSIS - elig group'!$H:$H,$B3540,'TMSIS - elig group'!$C:$C,E$1),E3539),0)","v":0.36030568047010786},{"$f":"IFERROR(IF($B3540<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3540,'TMSIS - elig group'!$H:$H,$B3540,'TMSIS - elig group'!$C:$C,F$1),F3539),0)","v":0.36985681573647472},{"$f":"IFERROR(IF($B3540<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3540,'TMSIS - elig group'!$H:$H,$B3540,'TMSIS - elig group'!$C:$C,G$1),G3539),0)","v":5.0707644770601704E-2},{"$f":"IFERROR(IF($B3540<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3540,'TMSIS - elig group'!$H:$H,$B3540,'TMSIS - elig group'!$C:$C,H$1),H3539),0)","v":0.10792065550252435},{"$f":"IFERROR(IF($B3540<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3540,'TMSIS - elig group'!$H:$H,$B3540,'TMSIS - elig group'!$C:$C,I$1),I3539),0)","v":0.11120920352029133},{"$f":"IFERROR(IF($B3540<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3540,'TMSIS - elig group'!$H:$H,$B3540,'TMSIS - elig group'!$C:$C,J$1),J3539),0)","v":0},{"$f":"IFERROR(IF($B3540<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3540,'TMSIS - elig group'!$H:$H,$B3540,'TMSIS - elig group'!$C:$C,K$1),K3539),0)","v":0},true,4320,62522,64180,8799,18727,19298,0,0,0]
["Vermont","2021-08-01",{"$f":"IF($B3543<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3543,'CMS monthly enrollment'!C:C,B3543,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3543,C3531:C3542,B3531:B3542))","v":176956},{"$f":"IF($B3543<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3543,'CMS monthly enrollment'!C:C,B3543,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3543,D3531:D3542,B3531:B3542))","v":4641},{"$f":"IFERROR(IF($B3543<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3543,'TMSIS - elig group'!$H:$H,$B3543,'TMSIS - elig group'!$C:$C,E$1),E3542),0)","v":0.36030568047010786},{"$f":"IFERROR(IF($B3543<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3543,'TMSIS - elig group'!$H:$H,$B3543,'TMSIS - elig group'!$C:$C,F$1),F3542),0)","v":0.36985681573647472},{"$f":"IFERROR(IF($B3543<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3543,'TMSIS - elig group'!$H:$H,$B3543,'TMSIS - elig group'!$C:$C,G$1),G3542),0)","v":5.0707644770601704E-2},{"$f":"IFERROR(IF($B3543<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3543,'TMSIS - elig group'!$H:$H,$B3543,'TMSIS - elig group'!$C:$C,H$1),H3542),0)","v":0.10792065550252435},{"$f":"IFERROR(IF($B3543<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3543,'TMSIS - elig group'!$H:$H,$B3543,'TMSIS - elig group'!$C:$C,I$1),I3542),0)","v":0.11120920352029133},{"$f":"IFERROR(IF($B3543<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3543,'TMSIS - elig group'!$H:$H,$B3543,'TMSIS - elig group'!$C:$C,J$1),J3542),0)","v":0},{"$f":"IFERROR(IF($B3543<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3543,'TMSIS - elig group'!$H:$H,$B3543,'TMSIS - elig group'!$C:$C,K$1),K3542),0)","v":0},true,4641,63758,65448,8973,19097,19679,0,0,0]
["Vermont","2021-11-01",{"$f":"IF($B3546<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3546,'CMS monthly enrollment'!C:C,B3546,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3546,C3534:C3545,B3534:B3545))","v":179267},{"$f":"IF($B3546<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3546,'CMS monthly enrollment'!C:C,B3546,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3546,D3534:D3545,B3534:B3545))","v":4716},{"$f":"IFERROR(IF($B3546<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3546,'TMSIS - elig group'!$H:$H,$B3546,'TMSIS - elig group'!$C:$C,E$1),E3545),0)","v":0.36030568047010786},{"$f":"IFERROR(IF($B3546<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3546,'TMSIS - elig group'!$H:$H,$B3546,'TMSIS - elig group'!$C:$C,F$1),F3545),0)","v":0.36985681573647472},{"$f":"IFERROR(IF($B3546<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3546,'TMSIS - elig group'!$H:$H,$B3546,'TMSIS - elig group'!$C:$C,G$1),G3545),0)","v":5.0707644770601704E-2},{"$f":"IFERROR(IF($B3546<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3546,'TMSIS - elig group'!$H:$H,$B3546,'TMSIS - elig group'!$C:$C,H$1),H3545),0)","v":0.10792065550252435},{"$f":"IFERROR(IF($B3546<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3546,'TMSIS - elig group'!$H:$H,$B3546,'TMSIS - elig group'!$C:$C,I$1),I3545),0)","v":0.11120920352029133},{"$f":"IFERROR(IF($B3546<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3546,'TMSIS - elig group'!$H:$H,$B3546,'TMSIS - elig group'!$C:$C,J$1),J3545),0)","v":0},{"$f":"IFERROR(IF($B3546<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3546,'TMSIS - elig group'!$H:$H,$B3546,'TMSIS - elig group'!$C:$C,K$1),K3545),0)","v":0},true,4716,64591,66303,9090,19347,19936,0,0,0]
["Vermont","2021-12-01",{"$f":"IF($B3547<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3547,'CMS monthly enrollment'!C:C,B3547,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3547,C3535:C3546,B3535:B3546))","v":180171},{"$f":"IF($B3547<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3547,'CMS monthly enrollment'!C:C,B3547,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3547,D3535:D3546,B3535:B3546))","v":4703},{"$f":"IFERROR(IF($B3547<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3547,'TMSIS - elig group'!$H:$H,$B3547,'TMSIS - elig group'!$C:$C,E$1),E3546),0)","v":0.36030568047010786},{"$f":"IFERROR(IF($B3547<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3547,'TMSIS - elig group'!$H:$H,$B3547,'TMSIS - elig group'!$C:$C,F$1),F3546),0)","v":0.36985681573647472},{"$f":"IFERROR(IF($B3547<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3547,'TMSIS - elig group'!$H:$H,$B3547,'TMSIS - elig group'!$C:$C,G$1),G3546),0)","v":5.0707644770601704E-2},{"$f":"IFERROR(IF($B3547<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3547,'TMSIS - elig group'!$H:$H,$B3547,'TMSIS - elig group'!$C:$C,H$1),H3546),0)","v":0.10792065550252435},{"$f":"IFERROR(IF($B3547<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3547,'TMSIS - elig group'!$H:$H,$B3547,'TMSIS - elig group'!$C:$C,I$1),I3546),0)","v":0.11120920352029133},{"$f":"IFERROR(IF($B3547<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3547,'TMSIS - elig group'!$H:$H,$B3547,'TMSIS - elig group'!$C:$C,J$1),J3546),0)","v":0},{"$f":"IFERROR(IF($B3547<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3547,'TMSIS - elig group'!$H:$H,$B3547,'TMSIS - elig group'!$C:$C,K$1),K3546),0)","v":0},true,4703,64917,66637,9136,19444,20037,0,0,0]
["Vermont","2022-02-01",{"$f":"IF($B3549<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3549,'CMS monthly enrollment'!C:C,B3549,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3549,C3537:C3548,B3537:B3548))","v":181564},{"$f":"IF($B3549<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3549,'CMS monthly enrollment'!C:C,B3549,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3549,D3537:D3548,B3537:B3548))","v":4785},{"$f":"IFERROR(IF($B3549<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3549,'TMSIS - elig group'!$H:$H,$B3549,'TMSIS - elig group'!$C:$C,E$1),E3548),0)","v":0.36030568047010786},{"$f":"IFERROR(IF($B3549<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3549,'TMSIS - elig group'!$H:$H,$B3549,'TMSIS - elig group'!$C:$C,F$1),F3548),0)","v":0.36985681573647472},{"$f":"IFERROR(IF($B3549<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3549,'TMSIS - elig group'!$H:$H,$B3549,'TMSIS - elig group'!$C:$C,G$1),G3548),0)","v":5.0707644770601704E-2},{"$f":"IFERROR(IF($B3549<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3549,'TMSIS - elig group'!$H:$H,$B3549,'TMSIS - elig group'!$C:$C,H$1),H3548),0)","v":0.10792065550252435},{"$f":"IFERROR(IF($B3549<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3549,'TMSIS - elig group'!$H:$H,$B3549,'TMSIS - elig group'!$C:$C,I$1),I3548),0)","v":0.11120920352029133},{"$f":"IFERROR(IF($B3549<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3549,'TMSIS - elig group'!$H:$H,$B3549,'TMSIS - elig group'!$C:$C,J$1),J3548),0)","v":0},{"$f":"IFERROR(IF($B3549<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3549,'TMSIS - elig group'!$H:$H,$B3549,'TMSIS - elig group'!$C:$C,K$1),K3548),0)","v":0},true,4785,65419,67153,9207,19595,20192,0,0,0]
["Vermont","2022-06-01",{"$f":"IF($B3553<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3553,'CMS monthly enrollment'!C:C,B3553,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3553,C3541:C3552,B3541:B3552))","v":183972},{"$f":"IF($B3553<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3553,'CMS monthly enrollment'!C:C,B3553,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3553,D3541:D3552,B3541:B3552))","v":4836},{"$f":"IFERROR(IF($B3553<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3553,'TMSIS - elig group'!$H:$H,$B3553,'TMSIS - elig group'!$C:$C,E$1),E3552),0)","v":0.36030568047010786},{"$f":"IFERROR(IF($B3553<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3553,'TMSIS - elig group'!$H:$H,$B3553,'TMSIS - elig group'!$C:$C,F$1),F3552),0)","v":0.36985681573647472},{"$f":"IFERROR(IF($B3553<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3553,'TMSIS - elig group'!$H:$H,$B3553,'TMSIS - elig group'!$C:$C,G$1),G3552),0)","v":5.0707644770601704E-2},{"$f":"IFERROR(IF($B3553<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3553,'TMSIS - elig group'!$H:$H,$B3553,'TMSIS - elig group'!$C:$C,H$1),H3552),0)","v":0.10792065550252435},{"$f":"IFERROR(IF($B3553<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3553,'TMSIS - elig group'!$H:$H,$B3553,'TMSIS - elig group'!$C:$C,I$1),I3552),0)","v":0.11120920352029133},{"$f":"IFERROR(IF($B3553<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3553,'TMSIS - elig group'!$H:$H,$B3553,'TMSIS - elig group'!$C:$C,J$1),J3552),0)","v":0},{"$f":"IFERROR(IF($B3553<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3553,'TMSIS - elig group'!$H:$H,$B3553,'TMSIS - elig group'!$C:$C,K$1),K3552),0)","v":0},true,4836,66286,68043,9329,19854,20459,0,0,0]
["Vermont","2022-09-01",{"$f":"IF($B3556<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3556,'CMS monthly enrollment'!C:C,B3556,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3556,C3544:C3555,B3544:B3555))","v":186011},{"$f":"IF($B3556<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3556,'CMS monthly enrollment'!C:C,B3556,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3556,D3544:D3555,B3544:B3555))","v":4771},{"$f":"IFERROR(IF($B3556<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3556,'TMSIS - elig group'!$H:$H,$B3556,'TMSIS - elig group'!$C:$C,E$1),E3555),0)","v":0.36030568047010786},{"$f":"IFERROR(IF($B3556<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3556,'TMSIS - elig group'!$H:$H,$B3556,'TMSIS - elig group'!$C:$C,F$1),F3555),0)","v":0.36985681573647472},{"$f":"IFERROR(IF($B3556<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3556,'TMSIS - elig group'!$H:$H,$B3556,'TMSIS - elig group'!$C:$C,G$1),G3555),0)","v":5.0707644770601704E-2},{"$f":"IFERROR(IF($B3556<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3556,'TMSIS - elig group'!$H:$H,$B3556,'TMSIS - elig group'!$C:$C,H$1),H3555),0)","v":0.10792065550252435},{"$f":"IFERROR(IF($B3556<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3556,'TMSIS - elig group'!$H:$H,$B3556,'TMSIS - elig group'!$C:$C,I$1),I3555),0)","v":0.11120920352029133},{"$f":"IFERROR(IF($B3556<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3556,'TMSIS - elig group'!$H:$H,$B3556,'TMSIS - elig group'!$C:$C,J$1),J3555),0)","v":0},{"$f":"IFERROR(IF($B3556<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3556,'TMSIS - elig group'!$H:$H,$B3556,'TMSIS - elig group'!$C:$C,K$1),K3555),0)","v":0},true,4771,67021,68797,9432,20074,20686,0,0,0]
["Vermont","2022-11-01",{"$f":"IF($B3558<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3558,'CMS monthly enrollment'!C:C,B3558,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3558,C3546:C3557,B3546:B3557))","v":187213},{"$f":"IF($B3558<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3558,'CMS monthly enrollment'!C:C,B3558,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3558,D3546:D3557,B3546:B3557))","v":4621},{"$f":"IFERROR(IF($B3558<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3558,'TMSIS - elig group'!$H:$H,$B3558,'TMSIS - elig group'!$C:$C,E$1),E3557),0)","v":0.36030568047010786},{"$f":"IFERROR(IF($B3558<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3558,'TMSIS - elig group'!$H:$H,$B3558,'TMSIS - elig group'!$C:$C,F$1),F3557),0)","v":0.36985681573647472},{"$f":"IFERROR(IF($B3558<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3558,'TMSIS - elig group'!$H:$H,$B3558,'TMSIS - elig group'!$C:$C,G$1),G3557),0)","v":5.0707644770601704E-2},{"$f":"IFERROR(IF($B3558<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3558,'TMSIS - elig group'!$H:$H,$B3558,'TMSIS - elig group'!$C:$C,H$1),H3557),0)","v":0.10792065550252435},{"$f":"IFERROR(IF($B3558<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3558,'TMSIS - elig group'!$H:$H,$B3558,'TMSIS - elig group'!$C:$C,I$1),I3557),0)","v":0.11120920352029133},{"$f":"IFERROR(IF($B3558<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3558,'TMSIS - elig group'!$H:$H,$B3558,'TMSIS - elig group'!$C:$C,J$1),J3557),0)","v":0},{"$f":"IFERROR(IF($B3558<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3558,'TMSIS - elig group'!$H:$H,$B3558,'TMSIS - elig group'!$C:$C,K$1),K3557),0)","v":0},true,4621,67454,69242,9493,20204,20820,0,0,0]
["Vermont","2023-03-01",{"$f":"IF($B3562<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3562,'CMS monthly enrollment'!C:C,B3562,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3562,C3550:C3561,B3550:B3561))","v":189756.98474598699},{"$f":"IF($B3562<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3562,'CMS monthly enrollment'!C:C,B3562,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3562,D3550:D3561,B3550:B3561))","v":4632.1491826846395},{"$f":"IFERROR(IF($B3562<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3562,'TMSIS - elig group'!$H:$H,$B3562,'TMSIS - elig group'!$C:$C,E$1),E3561),0)","v":0.36030568047010786},{"$f":"IFERROR(IF($B3562<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3562,'TMSIS - elig group'!$H:$H,$B3562,'TMSIS - elig group'!$C:$C,F$1),F3561),0)","v":0.36985681573647472},{"$f":"IFERROR(IF($B3562<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3562,'TMSIS - elig group'!$H:$H,$B3562,'TMSIS - elig group'!$C:$C,G$1),G3561),0)","v":5.0707644770601704E-2},{"$f":"IFERROR(IF($B3562<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3562,'TMSIS - elig group'!$H:$H,$B3562,'TMSIS - elig group'!$C:$C,H$1),H3561),0)","v":0.10792065550252435},{"$f":"IFERROR(IF($B3562<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3562,'TMSIS - elig group'!$H:$H,$B3562,'TMSIS - elig group'!$C:$C,I$1),I3561),0)","v":0.11120920352029133},{"$f":"IFERROR(IF($B3562<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3562,'TMSIS - elig group'!$H:$H,$B3562,'TMSIS - elig group'!$C:$C,J$1),J3561),0)","v":0},{"$f":"IFERROR(IF($B3562<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3562,'TMSIS - elig group'!$H:$H,$B3562,'TMSIS - elig group'!$C:$C,K$1),K3561),0)","v":0},true,4632.1491826846395,68371,70183,9622,20479,21103,0,0,0]
["Vermont","2023-06-01",{"$f":"IF($B3565<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3565,'CMS monthly enrollment'!C:C,B3565,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3565,C3553:C3564,B3553:B3564))","v":191747.58862257958},{"$f":"IF($B3565<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3565,'CMS monthly enrollment'!C:C,B3565,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3565,D3553:D3564,B3553:B3564))","v":4540.7216928143825},{"$f":"IFERROR(IF($B3565<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3565,'TMSIS - elig group'!$H:$H,$B3565,'TMSIS - elig group'!$C:$C,E$1),E3564),0)","v":0.36030568047010786},{"$f":"IFERROR(IF($B3565<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3565,'TMSIS - elig group'!$H:$H,$B3565,'TMSIS - elig group'!$C:$C,F$1),F3564),0)","v":0.36985681573647472},{"$f":"IFERROR(IF($B3565<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3565,'TMSIS - elig group'!$H:$H,$B3565,'TMSIS - elig group'!$C:$C,G$1),G3564),0)","v":5.0707644770601704E-2},{"$f":"IFERROR(IF($B3565<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3565,'TMSIS - elig group'!$H:$H,$B3565,'TMSIS - elig group'!$C:$C,H$1),H3564),0)","v":0.10792065550252435},{"$f":"IFERROR(IF($B3565<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3565,'TMSIS - elig group'!$H:$H,$B3565,'TMSIS - elig group'!$C:$C,I$1),I3564),0)","v":0.11120920352029133},{"$f":"IFERROR(IF($B3565<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3565,'TMSIS - elig group'!$H:$H,$B3565,'TMSIS - elig group'!$C:$C,J$1),J3564),0)","v":0},{"$f":"IFERROR(IF($B3565<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3565,'TMSIS - elig group'!$H:$H,$B3565,'TMSIS - elig group'!$C:$C,K$1),K3564),0)","v":0},true,4540.7216928143825,69088,70919,9723,20694,21324,0,0,0]
["Vermont","2023-08-01",{"$f":"IF($B3567<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3567,'CMS monthly enrollment'!C:C,B3567,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3567,C3555:C3566,B3555:B3566))","v":193045.80036535591},{"$f":"IF($B3567<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3567,'CMS monthly enrollment'!C:C,B3567,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3567,D3555:D3566,B3555:B3566))","v":4497.1306525333566},{"$f":"IFERROR(IF($B3567<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3567,'TMSIS - elig group'!$H:$H,$B3567,'TMSIS - elig group'!$C:$C,E$1),E3566),0)","v":0.36030568047010786},{"$f":"IFERROR(IF($B3567<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3567,'TMSIS - elig group'!$H:$H,$B3567,'TMSIS - elig group'!$C:$C,F$1),F3566),0)","v":0.36985681573647472},{"$f":"IFERROR(IF($B3567<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3567,'TMSIS - elig group'!$H:$H,$B3567,'TMSIS - elig group'!$C:$C,G$1),G3566),0)","v":5.0707644770601704E-2},{"$f":"IFERROR(IF($B3567<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3567,'TMSIS - elig group'!$H:$H,$B3567,'TMSIS - elig group'!$C:$C,H$1),H3566),0)","v":0.10792065550252435},{"$f":"IFERROR(IF($B3567<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3567,'TMSIS - elig group'!$H:$H,$B3567,'TMSIS - elig group'!$C:$C,I$1),I3566),0)","v":0.11120920352029133},{"$f":"IFERROR(IF($B3567<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3567,'TMSIS - elig group'!$H:$H,$B3567,'TMSIS - elig group'!$C:$C,J$1),J3566),0)","v":0},{"$f":"IFERROR(IF($B3567<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3567,'TMSIS - elig group'!$H:$H,$B3567,'TMSIS - elig group'!$C:$C,K$1),K3566),0)","v":0},true,4497.1306525333566,69555,71399,9789,20834,21468,0,0,0]
["Vermont","2023-09-01",{"$f":"IF($B3568<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3568,'CMS monthly enrollment'!C:C,B3568,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3568,C3556:C3567,B3556:B3567))","v":193704.738658524},{"$f":"IF($B3568<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3568,'CMS monthly enrollment'!C:C,B3568,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3568,D3556:D3567,B3556:B3567))","v":4487.5968792259919},{"$f":"IFERROR(IF($B3568<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3568,'TMSIS - elig group'!$H:$H,$B3568,'TMSIS - elig group'!$C:$C,E$1),E3567),0)","v":0.36030568047010786},{"$f":"IFERROR(IF($B3568<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3568,'TMSIS - elig group'!$H:$H,$B3568,'TMSIS - elig group'!$C:$C,F$1),F3567),0)","v":0.36985681573647472},{"$f":"IFERROR(IF($B3568<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3568,'TMSIS - elig group'!$H:$H,$B3568,'TMSIS - elig group'!$C:$C,G$1),G3567),0)","v":5.0707644770601704E-2},{"$f":"IFERROR(IF($B3568<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3568,'TMSIS - elig group'!$H:$H,$B3568,'TMSIS - elig group'!$C:$C,H$1),H3567),0)","v":0.10792065550252435},{"$f":"IFERROR(IF($B3568<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3568,'TMSIS - elig group'!$H:$H,$B3568,'TMSIS - elig group'!$C:$C,I$1),I3567),0)","v":0.11120920352029133},{"$f":"IFERROR(IF($B3568<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3568,'TMSIS - elig group'!$H:$H,$B3568,'TMSIS - elig group'!$C:$C,J$1),J3567),0)","v":0},{"$f":"IFERROR(IF($B3568<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3568,'TMSIS - elig group'!$H:$H,$B3568,'TMSIS - elig group'!$C:$C,K$1),K3567),0)","v":0},true,4487.5968792259919,69793,71643,9822,20905,21542,0,0,0]
["Vermont","2023-12-01",{"$f":"IF($B3571<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3571,'CMS monthly enrollment'!C:C,B3571,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3571,C3559:C3570,B3559:B3570))","v":195672.69325013924},{"$f":"IF($B3571<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3571,'CMS monthly enrollment'!C:C,B3571,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3571,D3559:D3570,B3559:B3570))","v":4415.4218049619449},{"$f":"IFERROR(IF($B3571<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3571,'TMSIS - elig group'!$H:$H,$B3571,'TMSIS - elig group'!$C:$C,E$1),E3570),0)","v":0.36030568047010786},{"$f":"IFERROR(IF($B3571<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3571,'TMSIS - elig group'!$H:$H,$B3571,'TMSIS - elig group'!$C:$C,F$1),F3570),0)","v":0.36985681573647472},{"$f":"IFERROR(IF($B3571<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3571,'TMSIS - elig group'!$H:$H,$B3571,'TMSIS - elig group'!$C:$C,G$1),G3570),0)","v":5.0707644770601704E-2},{"$f":"IFERROR(IF($B3571<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3571,'TMSIS - elig group'!$H:$H,$B3571,'TMSIS - elig group'!$C:$C,H$1),H3570),0)","v":0.10792065550252435},{"$f":"IFERROR(IF($B3571<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3571,'TMSIS - elig group'!$H:$H,$B3571,'TMSIS - elig group'!$C:$C,I$1),I3570),0)","v":0.11120920352029133},{"$f":"IFERROR(IF($B3571<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3571,'TMSIS - elig group'!$H:$H,$B3571,'TMSIS - elig group'!$C:$C,J$1),J3570),0)","v":0},{"$f":"IFERROR(IF($B3571<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3571,'TMSIS - elig group'!$H:$H,$B3571,'TMSIS - elig group'!$C:$C,K$1),K3570),0)","v":0},true,4415.4218049619449,70502,72371,9922,21117,21761,0,0,0]
["Vermont","2024-04-01",{"$f":"IF($B3575<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3575,'CMS monthly enrollment'!C:C,B3575,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3575,C3563:C3574,B3563:B3574))","v":198296.22553412628},{"$f":"IF($B3575<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3575,'CMS monthly enrollment'!C:C,B3575,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3575,D3563:D3574,B3563:B3574))","v":4330.5015692516245},{"$f":"IFERROR(IF($B3575<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3575,'TMSIS - elig group'!$H:$H,$B3575,'TMSIS - elig group'!$C:$C,E$1),E3574),0)","v":0.36030568047010786},{"$f":"IFERROR(IF($B3575<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3575,'TMSIS - elig group'!$H:$H,$B3575,'TMSIS - elig group'!$C:$C,F$1),F3574),0)","v":0.36985681573647472},{"$f":"IFERROR(IF($B3575<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3575,'TMSIS - elig group'!$H:$H,$B3575,'TMSIS - elig group'!$C:$C,G$1),G3574),0)","v":5.0707644770601704E-2},{"$f":"IFERROR(IF($B3575<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3575,'TMSIS - elig group'!$H:$H,$B3575,'TMSIS - elig group'!$C:$C,H$1),H3574),0)","v":0.10792065550252435},{"$f":"IFERROR(IF($B3575<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3575,'TMSIS - elig group'!$H:$H,$B3575,'TMSIS - elig group'!$C:$C,I$1),I3574),0)","v":0.11120920352029133},{"$f":"IFERROR(IF($B3575<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3575,'TMSIS - elig group'!$H:$H,$B3575,'TMSIS - elig group'!$C:$C,J$1),J3574),0)","v":0},{"$f":"IFERROR(IF($B3575<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3575,'TMSIS - elig group'!$H:$H,$B3575,'TMSIS - elig group'!$C:$C,K$1),K3574),0)","v":0},true,4330.5015692516245,71447,73341,10055,21400,22052,0,0,0]
["Vermont","2024-07-01",{"$f":"IF($B3578<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3578,'CMS monthly enrollment'!C:C,B3578,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3578,C3566:C3577,B3566:B3577))","v":200255.87215124944},{"$f":"IF($B3578<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3578,'CMS monthly enrollment'!C:C,B3578,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3578,D3566:D3577,B3566:B3577))","v":4266.6096848646048},{"$f":"IFERROR(IF($B3578<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3578,'TMSIS - elig group'!$H:$H,$B3578,'TMSIS - elig group'!$C:$C,E$1),E3577),0)","v":0.36030568047010786},{"$f":"IFERROR(IF($B3578<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3578,'TMSIS - elig group'!$H:$H,$B3578,'TMSIS - elig group'!$C:$C,F$1),F3577),0)","v":0.36985681573647472},{"$f":"IFERROR(IF($B3578<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3578,'TMSIS - elig group'!$H:$H,$B3578,'TMSIS - elig group'!$C:$C,G$1),G3577),0)","v":5.0707644770601704E-2},{"$f":"IFERROR(IF($B3578<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3578,'TMSIS - elig group'!$H:$H,$B3578,'TMSIS - elig group'!$C:$C,H$1),H3577),0)","v":0.10792065550252435},{"$f":"IFERROR(IF($B3578<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3578,'TMSIS - elig group'!$H:$H,$B3578,'TMSIS - elig group'!$C:$C,I$1),I3577),0)","v":0.11120920352029133},{"$f":"IFERROR(IF($B3578<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3578,'TMSIS - elig group'!$H:$H,$B3578,'TMSIS - elig group'!$C:$C,J$1),J3577),0)","v":0},{"$f":"IFERROR(IF($B3578<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3578,'TMSIS - elig group'!$H:$H,$B3578,'TMSIS - elig group'!$C:$C,K$1),K3577),0)","v":0},true,4266.6096848646048,72153,74066,10155,21612,22270,0,0,0]
["Vermont","2024-09-01",{"$f":"IF($B3580<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3580,'CMS monthly enrollment'!C:C,B3580,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3580,C3568:C3579,B3568:B3579))","v":201592.91392070008},{"$f":"IF($B3580<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3580,'CMS monthly enrollment'!C:C,B3580,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3580,D3568:D3579,B3568:B3579))","v":4218.0215152432284},{"$f":"IFERROR(IF($B3580<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3580,'TMSIS - elig group'!$H:$H,$B3580,'TMSIS - elig group'!$C:$C,E$1),E3579),0)","v":0.36030568047010786},{"$f":"IFERROR(IF($B3580<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3580,'TMSIS - elig group'!$H:$H,$B3580,'TMSIS - elig group'!$C:$C,F$1),F3579),0)","v":0.36985681573647472},{"$f":"IFERROR(IF($B3580<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3580,'TMSIS - elig group'!$H:$H,$B3580,'TMSIS - elig group'!$C:$C,G$1),G3579),0)","v":5.0707644770601704E-2},{"$f":"IFERROR(IF($B3580<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3580,'TMSIS - elig group'!$H:$H,$B3580,'TMSIS - elig group'!$C:$C,H$1),H3579),0)","v":0.10792065550252435},{"$f":"IFERROR(IF($B3580<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3580,'TMSIS - elig group'!$H:$H,$B3580,'TMSIS - elig group'!$C:$C,I$1),I3579),0)","v":0.11120920352029133},{"$f":"IFERROR(IF($B3580<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3580,'TMSIS - elig group'!$H:$H,$B3580,'TMSIS - elig group'!$C:$C,J$1),J3579),0)","v":0},{"$f":"IFERROR(IF($B3580<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3580,'TMSIS - elig group'!$H:$H,$B3580,'TMSIS - elig group'!$C:$C,K$1),K3579),0)","v":0},true,4218.0215152432284,72635,74561,10222,21756,22419,0,0,0]
["Vermont","2025-01-01",{"$f":"IF($B3584<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3584,'CMS monthly enrollment'!C:C,B3584,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3584,C3572:C3583,B3572:B3583))","v":204210.14360804076},{"$f":"IF($B3584<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3584,'CMS monthly enrollment'!C:C,B3584,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3584,D3572:D3583,B3572:B3583))","v":4133.0850389639563},{"$f":"IFERROR(IF($B3584<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3584,'TMSIS - elig group'!$H:$H,$B3584,'TMSIS - elig group'!$C:$C,E$1),E3583),0)","v":0.36030568047010786},{"$f":"IFERROR(IF($B3584<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3584,'TMSIS - elig group'!$H:$H,$B3584,'TMSIS - elig group'!$C:$C,F$1),F3583),0)","v":0.36985681573647472},{"$f":"IFERROR(IF($B3584<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3584,'TMSIS - elig group'!$H:$H,$B3584,'TMSIS - elig group'!$C:$C,G$1),G3583),0)","v":5.0707644770601704E-2},{"$f":"IFERROR(IF($B3584<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3584,'TMSIS - elig group'!$H:$H,$B3584,'TMSIS - elig group'!$C:$C,H$1),H3583),0)","v":0.10792065550252435},{"$f":"IFERROR(IF($B3584<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3584,'TMSIS - elig group'!$H:$H,$B3584,'TMSIS - elig group'!$C:$C,I$1),I3583),0)","v":0.11120920352029133},{"$f":"IFERROR(IF($B3584<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3584,'TMSIS - elig group'!$H:$H,$B3584,'TMSIS - elig group'!$C:$C,J$1),J3583),0)","v":0},{"$f":"IFERROR(IF($B3584<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3584,'TMSIS - elig group'!$H:$H,$B3584,'TMSIS - elig group'!$C:$C,K$1),K3583),0)","v":0},true,4133.0850389639563,73578,75529,10355,22038,22710,0,0,0]
["Vermont","2025-04-01",{"$f":"IF($B3587<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3587,'CMS monthly enrollment'!C:C,B3587,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3587,C3575:C3586,B3575:B3586))","v":206148.75554576644},{"$f":"IF($B3587<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3587,'CMS monthly enrollment'!C:C,B3587,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3587,D3575:D3586,B3575:B3586))","v":4066.6476401582477},{"$f":"IFERROR(IF($B3587<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3587,'TMSIS - elig group'!$H:$H,$B3587,'TMSIS - elig group'!$C:$C,E$1),E3586),0)","v":0.36030568047010786},{"$f":"IFERROR(IF($B3587<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3587,'TMSIS - elig group'!$H:$H,$B3587,'TMSIS - elig group'!$C:$C,F$1),F3586),0)","v":0.36985681573647472},{"$f":"IFERROR(IF($B3587<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3587,'TMSIS - elig group'!$H:$H,$B3587,'TMSIS - elig group'!$C:$C,G$1),G3586),0)","v":5.0707644770601704E-2},{"$f":"IFERROR(IF($B3587<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3587,'TMSIS - elig group'!$H:$H,$B3587,'TMSIS - elig group'!$C:$C,H$1),H3586),0)","v":0.10792065550252435},{"$f":"IFERROR(IF($B3587<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3587,'TMSIS - elig group'!$H:$H,$B3587,'TMSIS - elig group'!$C:$C,I$1),I3586),0)","v":0.11120920352029133},{"$f":"IFERROR(IF($B3587<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3587,'TMSIS - elig group'!$H:$H,$B3587,'TMSIS - elig group'!$C:$C,J$1),J3586),0)","v":0},{"$f":"IFERROR(IF($B3587<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3587,'TMSIS - elig group'!$H:$H,$B3587,'TMSIS - elig group'!$C:$C,K$1),K3586),0)","v":0},true,{"$f":"D3587","v":4066.6476401582477},{"$f":"ROUND($C3587*E3587,0)","v":74277},{"$f":"ROUND($C3587*F3587,0)","v":76246},{"$f":"ROUND($C3587*G3587,0)","v":10453},{"$f":"ROUND($C3587*H3587,0)","v":22248},{"$f":"ROUND($C3587*I3587,0)","v":22926},{"$f":"ROUND($C3587*J3587,0)","v":0},{"$f":"ROUND($C3587*K3587,0)","v":0},0]
["Vermont","2025-06-01",{"$f":"IF($B3589<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3589,'CMS monthly enrollment'!C:C,B3589,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3589,C3577:C3588,B3577:B3588))","v":207459.38538471831},{"$f":"IF($B3589<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3589,'CMS monthly enrollment'!C:C,B3589,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3589,D3577:D3588,B3577:B3588))","v":4022.4355790376576},{"$f":"IFERROR(IF($B3589<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3589,'TMSIS - elig group'!$H:$H,$B3589,'TMSIS - elig group'!$C:$C,E$1),E3588),0)","v":0.36030568047010786},{"$f":"IFERROR(IF($B3589<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3589,'TMSIS - elig group'!$H:$H,$B3589,'TMSIS - elig group'!$C:$C,F$1),F3588),0)","v":0.36985681573647472},{"$f":"IFERROR(IF($B3589<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3589,'TMSIS - elig group'!$H:$H,$B3589,'TMSIS - elig group'!$C:$C,G$1),G3588),0)","v":5.0707644770601704E-2},{"$f":"IFERROR(IF($B3589<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3589,'TMSIS - elig group'!$H:$H,$B3589,'TMSIS - elig group'!$C:$C,H$1),H3588),0)","v":0.10792065550252435},{"$f":"IFERROR(IF($B3589<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3589,'TMSIS - elig group'!$H:$H,$B3589,'TMSIS - elig group'!$C:$C,I$1),I3588),0)","v":0.11120920352029133},{"$f":"IFERROR(IF($B3589<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3589,'TMSIS - elig group'!$H:$H,$B3589,'TMSIS - elig group'!$C:$C,J$1),J3588),0)","v":0},{"$f":"IFERROR(IF($B3589<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3589,'TMSIS - elig group'!$H:$H,$B3589,'TMSIS - elig group'!$C:$C,K$1),K3588),0)","v":0},true,4022.4355790376576,74749,76730,10520,22389,23071,0,0,0]
["Virginia","2019-01-01",{"$f":"IF($B3590<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3590,'CMS monthly enrollment'!C:C,B3590,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3590,C3578:C3589,B3578:B3589))","v":1095021},{"$f":"IF($B3590<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3590,'CMS monthly enrollment'!C:C,B3590,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3590,D3578:D3589,B3578:B3589))","v":142241},{"$f":"IFERROR(IF($B3590<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3590,'TMSIS - elig group'!$H:$H,$B3590,'TMSIS - elig group'!$C:$C,E$1),E3589),0)","v":0.44470766148985952},{"$f":"IFERROR(IF($B3590<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3590,'TMSIS - elig group'!$H:$H,$B3590,'TMSIS - elig group'!$C:$C,F$1),F3589),0)","v":2.8503450105106471E-5},{"$f":"IFERROR(IF($B3590<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3590,'TMSIS - elig group'!$H:$H,$B3590,'TMSIS - elig group'!$C:$C,G$1),G3589),0)","v":0.32301693184112495},{"$f":"IFERROR(IF($B3590<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3590,'TMSIS - elig group'!$H:$H,$B3590,'TMSIS - elig group'!$C:$C,H$1),H3589),0)","v":8.9235592891556248E-2},{"$f":"IFERROR(IF($B3590<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3590,'TMSIS - elig group'!$H:$H,$B3590,'TMSIS - elig group'!$C:$C,I$1),I3589),0)","v":0.1430113103273542},{"$f":"IFERROR(IF($B3590<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3590,'TMSIS - elig group'!$H:$H,$B3590,'TMSIS - elig group'!$C:$C,J$1),J3589),0)","v":0},{"$f":"IFERROR(IF($B3590<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3590,'TMSIS - elig group'!$H:$H,$B3590,'TMSIS - elig group'!$C:$C,K$1),K3589),0)","v":0},true,142241,486964,31,353710,97715,156600,0,0,0]
["Virginia","2019-04-01",{"$f":"IF($B3593<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3593,'CMS monthly enrollment'!C:C,B3593,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3593,C3581:C3592,B3581:B3592))","v":1160943},{"$f":"IF($B3593<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3593,'CMS monthly enrollment'!C:C,B3593,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3593,D3581:D3592,B3581:B3592))","v":144449},{"$f":"IFERROR(IF($B3593<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3593,'TMSIS - elig group'!$H:$H,$B3593,'TMSIS - elig group'!$C:$C,E$1),E3592),0)","v":0.43394096418987693},{"$f":"IFERROR(IF($B3593<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3593,'TMSIS - elig group'!$H:$H,$B3593,'TMSIS - elig group'!$C:$C,F$1),F3592),0)","v":2.7759785324326825E-5},{"$f":"IFERROR(IF($B3593<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3593,'TMSIS - elig group'!$H:$H,$B3593,'TMSIS - elig group'!$C:$C,G$1),G3592),0)","v":0.34000956170383395},{"$f":"IFERROR(IF($B3593<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3593,'TMSIS - elig group'!$H:$H,$B3593,'TMSIS - elig group'!$C:$C,H$1),H3592),0)","v":8.7776441195521415E-2},{"$f":"IFERROR(IF($B3593<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3593,'TMSIS - elig group'!$H:$H,$B3593,'TMSIS - elig group'!$C:$C,I$1),I3592),0)","v":0.13824527312544338},{"$f":"IFERROR(IF($B3593<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3593,'TMSIS - elig group'!$H:$H,$B3593,'TMSIS - elig group'!$C:$C,J$1),J3592),0)","v":0},{"$f":"IFERROR(IF($B3593<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3593,'TMSIS - elig group'!$H:$H,$B3593,'TMSIS - elig group'!$C:$C,K$1),K3592),0)","v":0},true,144449,503781,32,394732,101903,160495,0,0,0]
["Virginia","2019-08-01",{"$f":"IF($B3597<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3597,'CMS monthly enrollment'!C:C,B3597,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3597,C3585:C3596,B3585:B3596))","v":1200523},{"$f":"IF($B3597<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3597,'CMS monthly enrollment'!C:C,B3597,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3597,D3585:D3596,B3585:B3596))","v":146083},{"$f":"IFERROR(IF($B3597<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3597,'TMSIS - elig group'!$H:$H,$B3597,'TMSIS - elig group'!$C:$C,E$1),E3596),0)","v":0.42390545779898597},{"$f":"IFERROR(IF($B3597<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3597,'TMSIS - elig group'!$H:$H,$B3597,'TMSIS - elig group'!$C:$C,F$1),F3596),0)","v":2.6841634357291979E-5},{"$f":"IFERROR(IF($B3597<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3597,'TMSIS - elig group'!$H:$H,$B3597,'TMSIS - elig group'!$C:$C,G$1),G3596),0)","v":0.35705562183119594},{"$f":"IFERROR(IF($B3597<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3597,'TMSIS - elig group'!$H:$H,$B3597,'TMSIS - elig group'!$C:$C,H$1),H3596),0)","v":8.6189979123173277E-2},{"$f":"IFERROR(IF($B3597<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3597,'TMSIS - elig group'!$H:$H,$B3597,'TMSIS - elig group'!$C:$C,I$1),I3596),0)","v":0.1328220996122875},{"$f":"IFERROR(IF($B3597<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3597,'TMSIS - elig group'!$H:$H,$B3597,'TMSIS - elig group'!$C:$C,J$1),J3596),0)","v":0},{"$f":"IFERROR(IF($B3597<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3597,'TMSIS - elig group'!$H:$H,$B3597,'TMSIS - elig group'!$C:$C,K$1),K3596),0)","v":0},true,146083,508908,32,428653,103473,159456,0,0,0]
["Virginia","2019-11-01",{"$f":"IF($B3600<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3600,'CMS monthly enrollment'!C:C,B3600,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3600,C3588:C3599,B3588:B3599))","v":1237774},{"$f":"IF($B3600<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3600,'CMS monthly enrollment'!C:C,B3600,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3600,D3588:D3599,B3588:B3599))","v":151899},{"$f":"IFERROR(IF($B3600<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3600,'TMSIS - elig group'!$H:$H,$B3600,'TMSIS - elig group'!$C:$C,E$1),E3599),0)","v":0.41188928208532016},{"$f":"IFERROR(IF($B3600<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3600,'TMSIS - elig group'!$H:$H,$B3600,'TMSIS - elig group'!$C:$C,F$1),F3599),0)","v":2.5888161703210924E-5},{"$f":"IFERROR(IF($B3600<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3600,'TMSIS - elig group'!$H:$H,$B3600,'TMSIS - elig group'!$C:$C,G$1),G3599),0)","v":0.37696183725407145},{"$f":"IFERROR(IF($B3600<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3600,'TMSIS - elig group'!$H:$H,$B3600,'TMSIS - elig group'!$C:$C,H$1),H3599),0)","v":8.379782208648516E-2},{"$f":"IFERROR(IF($B3600<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3600,'TMSIS - elig group'!$H:$H,$B3600,'TMSIS - elig group'!$C:$C,I$1),I3599),0)","v":0.12732517041242},{"$f":"IFERROR(IF($B3600<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3600,'TMSIS - elig group'!$H:$H,$B3600,'TMSIS - elig group'!$C:$C,J$1),J3599),0)","v":0},{"$f":"IFERROR(IF($B3600<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3600,'TMSIS - elig group'!$H:$H,$B3600,'TMSIS - elig group'!$C:$C,K$1),K3599),0)","v":0},{"$f":"SUM(E3600:K3600)=1","v":true},151899,509826,32,466594,103723,157600,0,0,0]
["Virginia","2020-02-01",{"$f":"IF($B3603<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3603,'CMS monthly enrollment'!C:C,B3603,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3603,C3591:C3602,B3591:B3602))","v":1270407},{"$f":"IF($B3603<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3603,'CMS monthly enrollment'!C:C,B3603,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3603,D3591:D3602,B3591:B3602))","v":156505},{"$f":"IFERROR(IF($B3603<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3603,'TMSIS - elig group'!$H:$H,$B3603,'TMSIS - elig group'!$C:$C,E$1),E3602),0)","v":0.40534873992048698},{"$f":"IFERROR(IF($B3603<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3603,'TMSIS - elig group'!$H:$H,$B3603,'TMSIS - elig group'!$C:$C,F$1),F3602),0)","v":2.526897419195436E-5},{"$f":"IFERROR(IF($B3603<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3603,'TMSIS - elig group'!$H:$H,$B3603,'TMSIS - elig group'!$C:$C,G$1),G3602),0)","v":0.38725896206284677},{"$f":"IFERROR(IF($B3603<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3603,'TMSIS - elig group'!$H:$H,$B3603,'TMSIS - elig group'!$C:$C,H$1),H3602),0)","v":8.221120370162395E-2},{"$f":"IFERROR(IF($B3603<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3603,'TMSIS - elig group'!$H:$H,$B3603,'TMSIS - elig group'!$C:$C,I$1),I3602),0)","v":0.12515582534085037},{"$f":"IFERROR(IF($B3603<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3603,'TMSIS - elig group'!$H:$H,$B3603,'TMSIS - elig group'!$C:$C,J$1),J3602),0)","v":0},{"$f":"IFERROR(IF($B3603<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3603,'TMSIS - elig group'!$H:$H,$B3603,'TMSIS - elig group'!$C:$C,K$1),K3602),0)","v":0},true,156505,514958,32,491976,104442,158999,0,0,0]
["Virginia","2020-05-01",{"$f":"IF($B3606<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3606,'CMS monthly enrollment'!C:C,B3606,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3606,C3594:C3605,B3594:B3605))","v":1327760},{"$f":"IF($B3606<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3606,'CMS monthly enrollment'!C:C,B3606,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3606,D3594:D3605,B3594:B3605))","v":158029},{"$f":"IFERROR(IF($B3606<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3606,'TMSIS - elig group'!$H:$H,$B3606,'TMSIS - elig group'!$C:$C,E$1),E3605),0)","v":0.40166011252294626},{"$f":"IFERROR(IF($B3606<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3606,'TMSIS - elig group'!$H:$H,$B3606,'TMSIS - elig group'!$C:$C,F$1),F3605),0)","v":2.4349759951949805E-5},{"$f":"IFERROR(IF($B3606<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3606,'TMSIS - elig group'!$H:$H,$B3606,'TMSIS - elig group'!$C:$C,G$1),G3605),0)","v":0.3969037927456654},{"$f":"IFERROR(IF($B3606<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3606,'TMSIS - elig group'!$H:$H,$B3606,'TMSIS - elig group'!$C:$C,H$1),H3605),0)","v":8.0463781761218142E-2},{"$f":"IFERROR(IF($B3606<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3606,'TMSIS - elig group'!$H:$H,$B3606,'TMSIS - elig group'!$C:$C,I$1),I3605),0)","v":0.12094796321021824},{"$f":"IFERROR(IF($B3606<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3606,'TMSIS - elig group'!$H:$H,$B3606,'TMSIS - elig group'!$C:$C,J$1),J3605),0)","v":0},{"$f":"IFERROR(IF($B3606<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3606,'TMSIS - elig group'!$H:$H,$B3606,'TMSIS - elig group'!$C:$C,K$1),K3605),0)","v":0},true,158029,533308,32,526993,106837,160590,0,0,0]
["Virginia","2020-06-01",{"$f":"IF($B3607<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3607,'CMS monthly enrollment'!C:C,B3607,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3607,C3595:C3606,B3595:B3606))","v":1349858},{"$f":"IF($B3607<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3607,'CMS monthly enrollment'!C:C,B3607,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3607,D3595:D3606,B3595:B3606))","v":158494},{"$f":"IFERROR(IF($B3607<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3607,'TMSIS - elig group'!$H:$H,$B3607,'TMSIS - elig group'!$C:$C,E$1),E3606),0)","v":0.40075776680957353},{"$f":"IFERROR(IF($B3607<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3607,'TMSIS - elig group'!$H:$H,$B3607,'TMSIS - elig group'!$C:$C,F$1),F3606),0)","v":2.4017965438147735E-5},{"$f":"IFERROR(IF($B3607<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3607,'TMSIS - elig group'!$H:$H,$B3607,'TMSIS - elig group'!$C:$C,G$1),G3606),0)","v":0.40000253522968515},{"$f":"IFERROR(IF($B3607<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3607,'TMSIS - elig group'!$H:$H,$B3607,'TMSIS - elig group'!$C:$C,H$1),H3606),0)","v":7.9785012522700316E-2},{"$f":"IFERROR(IF($B3607<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3607,'TMSIS - elig group'!$H:$H,$B3607,'TMSIS - elig group'!$C:$C,I$1),I3606),0)","v":0.11943066747260284},{"$f":"IFERROR(IF($B3607<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3607,'TMSIS - elig group'!$H:$H,$B3607,'TMSIS - elig group'!$C:$C,J$1),J3606),0)","v":0},{"$f":"IFERROR(IF($B3607<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3607,'TMSIS - elig group'!$H:$H,$B3607,'TMSIS - elig group'!$C:$C,K$1),K3606),0)","v":0},true,158494,540966,32,539947,107698,161214,0,0,0]
["Virginia","2020-08-01",{"$f":"IF($B3609<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3609,'CMS monthly enrollment'!C:C,B3609,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3609,C3597:C3608,B3597:B3608))","v":1389771},{"$f":"IF($B3609<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3609,'CMS monthly enrollment'!C:C,B3609,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3609,D3597:D3608,B3597:B3608))","v":159444},{"$f":"IFERROR(IF($B3609<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3609,'TMSIS - elig group'!$H:$H,$B3609,'TMSIS - elig group'!$C:$C,E$1),E3608),0)","v":0.39896351847532219},{"$f":"IFERROR(IF($B3609<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3609,'TMSIS - elig group'!$H:$H,$B3609,'TMSIS - elig group'!$C:$C,F$1),F3608),0)","v":2.2741257123698795E-5},{"$f":"IFERROR(IF($B3609<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3609,'TMSIS - elig group'!$H:$H,$B3609,'TMSIS - elig group'!$C:$C,G$1),G3608),0)","v":0.40550585327470856},{"$f":"IFERROR(IF($B3609<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3609,'TMSIS - elig group'!$H:$H,$B3609,'TMSIS - elig group'!$C:$C,H$1),H3608),0)","v":7.9012223750579091E-2},{"$f":"IFERROR(IF($B3609<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3609,'TMSIS - elig group'!$H:$H,$B3609,'TMSIS - elig group'!$C:$C,I$1),I3608),0)","v":0.11649566324226651},{"$f":"IFERROR(IF($B3609<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3609,'TMSIS - elig group'!$H:$H,$B3609,'TMSIS - elig group'!$C:$C,J$1),J3608),0)","v":0},{"$f":"IFERROR(IF($B3609<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3609,'TMSIS - elig group'!$H:$H,$B3609,'TMSIS - elig group'!$C:$C,K$1),K3608),0)","v":0},true,159444,554468,32,563560,109809,161902,0,0,0]
["Virginia","2020-11-01",{"$f":"IF($B3612<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3612,'CMS monthly enrollment'!C:C,B3612,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3612,C3600:C3611,B3600:B3611))","v":1451486},{"$f":"IF($B3612<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3612,'CMS monthly enrollment'!C:C,B3612,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3612,D3600:D3611,B3600:B3611))","v":160920},{"$f":"IFERROR(IF($B3612<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3612,'TMSIS - elig group'!$H:$H,$B3612,'TMSIS - elig group'!$C:$C,E$1),E3611),0)","v":0.39554845013544448},{"$f":"IFERROR(IF($B3612<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3612,'TMSIS - elig group'!$H:$H,$B3612,'TMSIS - elig group'!$C:$C,F$1),F3611),0)","v":2.1866034925680471E-5},{"$f":"IFERROR(IF($B3612<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3612,'TMSIS - elig group'!$H:$H,$B3612,'TMSIS - elig group'!$C:$C,G$1),G3611),0)","v":0.41487927449745604},{"$f":"IFERROR(IF($B3612<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3612,'TMSIS - elig group'!$H:$H,$B3612,'TMSIS - elig group'!$C:$C,H$1),H3611),0)","v":7.7381398626563111E-2},{"$f":"IFERROR(IF($B3612<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3612,'TMSIS - elig group'!$H:$H,$B3612,'TMSIS - elig group'!$C:$C,I$1),I3611),0)","v":0.11216901070561069},{"$f":"IFERROR(IF($B3612<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3612,'TMSIS - elig group'!$H:$H,$B3612,'TMSIS - elig group'!$C:$C,J$1),J3611),0)","v":0},{"$f":"IFERROR(IF($B3612<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3612,'TMSIS - elig group'!$H:$H,$B3612,'TMSIS - elig group'!$C:$C,K$1),K3611),0)","v":0},true,160920,574133,32,602191,112318,162812,0,0,0]
["Virginia","2021-02-01",{"$f":"IF($B3615<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3615,'CMS monthly enrollment'!C:C,B3615,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3615,C3603:C3614,B3603:B3614))","v":1507441},{"$f":"IF($B3615<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3615,'CMS monthly enrollment'!C:C,B3615,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3615,D3603:D3614,B3603:B3614))","v":164223},{"$f":"IFERROR(IF($B3615<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3615,'TMSIS - elig group'!$H:$H,$B3615,'TMSIS - elig group'!$C:$C,E$1),E3614),0)","v":0.39234249844544561},{"$f":"IFERROR(IF($B3615<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3615,'TMSIS - elig group'!$H:$H,$B3615,'TMSIS - elig group'!$C:$C,F$1),F3614),0)","v":2.1505693478736399E-5},{"$f":"IFERROR(IF($B3615<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3615,'TMSIS - elig group'!$H:$H,$B3615,'TMSIS - elig group'!$C:$C,G$1),G3614),0)","v":0.42063231654414568},{"$f":"IFERROR(IF($B3615<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3615,'TMSIS - elig group'!$H:$H,$B3615,'TMSIS - elig group'!$C:$C,H$1),H3614),0)","v":7.6606966861569689E-2},{"$f":"IFERROR(IF($B3615<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3615,'TMSIS - elig group'!$H:$H,$B3615,'TMSIS - elig group'!$C:$C,I$1),I3614),0)","v":0.11039671245536033},{"$f":"IFERROR(IF($B3615<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3615,'TMSIS - elig group'!$H:$H,$B3615,'TMSIS - elig group'!$C:$C,J$1),J3614),0)","v":0},{"$f":"IFERROR(IF($B3615<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3615,'TMSIS - elig group'!$H:$H,$B3615,'TMSIS - elig group'!$C:$C,K$1),K3614),0)","v":0},true,164223,591433,32,634078,115480,166417,0,0,0]
["Virginia","2021-05-01",{"$f":"IF($B3618<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3618,'CMS monthly enrollment'!C:C,B3618,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3618,C3606:C3617,B3606:B3617))","v":1549485},{"$f":"IF($B3618<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3618,'CMS monthly enrollment'!C:C,B3618,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3618,D3606:D3617,B3606:B3617))","v":166333},{"$f":"IFERROR(IF($B3618<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3618,'TMSIS - elig group'!$H:$H,$B3618,'TMSIS - elig group'!$C:$C,E$1),E3617),0)","v":0.39234249844544561},{"$f":"IFERROR(IF($B3618<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3618,'TMSIS - elig group'!$H:$H,$B3618,'TMSIS - elig group'!$C:$C,F$1),F3617),0)","v":2.1505693478736399E-5},{"$f":"IFERROR(IF($B3618<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3618,'TMSIS - elig group'!$H:$H,$B3618,'TMSIS - elig group'!$C:$C,G$1),G3617),0)","v":0.42063231654414568},{"$f":"IFERROR(IF($B3618<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3618,'TMSIS - elig group'!$H:$H,$B3618,'TMSIS - elig group'!$C:$C,H$1),H3617),0)","v":7.6606966861569689E-2},{"$f":"IFERROR(IF($B3618<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3618,'TMSIS - elig group'!$H:$H,$B3618,'TMSIS - elig group'!$C:$C,I$1),I3617),0)","v":0.11039671245536033},{"$f":"IFERROR(IF($B3618<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3618,'TMSIS - elig group'!$H:$H,$B3618,'TMSIS - elig group'!$C:$C,J$1),J3617),0)","v":0},{"$f":"IFERROR(IF($B3618<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3618,'TMSIS - elig group'!$H:$H,$B3618,'TMSIS - elig group'!$C:$C,K$1),K3617),0)","v":0},true,166333,607929,33,651763,118701,171058,0,0,0]
["Virginia","2021-08-01",{"$f":"IF($B3621<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3621,'CMS monthly enrollment'!C:C,B3621,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3621,C3609:C3620,B3609:B3620))","v":1600604},{"$f":"IF($B3621<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3621,'CMS monthly enrollment'!C:C,B3621,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3621,D3609:D3620,B3609:B3620))","v":170632},{"$f":"IFERROR(IF($B3621<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3621,'TMSIS - elig group'!$H:$H,$B3621,'TMSIS - elig group'!$C:$C,E$1),E3620),0)","v":0.39234249844544561},{"$f":"IFERROR(IF($B3621<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3621,'TMSIS - elig group'!$H:$H,$B3621,'TMSIS - elig group'!$C:$C,F$1),F3620),0)","v":2.1505693478736399E-5},{"$f":"IFERROR(IF($B3621<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3621,'TMSIS - elig group'!$H:$H,$B3621,'TMSIS - elig group'!$C:$C,G$1),G3620),0)","v":0.42063231654414568},{"$f":"IFERROR(IF($B3621<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3621,'TMSIS - elig group'!$H:$H,$B3621,'TMSIS - elig group'!$C:$C,H$1),H3620),0)","v":7.6606966861569689E-2},{"$f":"IFERROR(IF($B3621<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3621,'TMSIS - elig group'!$H:$H,$B3621,'TMSIS - elig group'!$C:$C,I$1),I3620),0)","v":0.11039671245536033},{"$f":"IFERROR(IF($B3621<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3621,'TMSIS - elig group'!$H:$H,$B3621,'TMSIS - elig group'!$C:$C,J$1),J3620),0)","v":0},{"$f":"IFERROR(IF($B3621<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3621,'TMSIS - elig group'!$H:$H,$B3621,'TMSIS - elig group'!$C:$C,K$1),K3620),0)","v":0},true,170632,627985,34,673266,122617,176701,0,0,0]
["Virginia","2021-12-01",{"$f":"IF($B3625<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3625,'CMS monthly enrollment'!C:C,B3625,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3625,C3613:C3624,B3613:B3624))","v":1667601},{"$f":"IF($B3625<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3625,'CMS monthly enrollment'!C:C,B3625,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3625,D3613:D3624,B3613:B3624))","v":176698},{"$f":"IFERROR(IF($B3625<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3625,'TMSIS - elig group'!$H:$H,$B3625,'TMSIS - elig group'!$C:$C,E$1),E3624),0)","v":0.39234249844544561},{"$f":"IFERROR(IF($B3625<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3625,'TMSIS - elig group'!$H:$H,$B3625,'TMSIS - elig group'!$C:$C,F$1),F3624),0)","v":2.1505693478736399E-5},{"$f":"IFERROR(IF($B3625<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3625,'TMSIS - elig group'!$H:$H,$B3625,'TMSIS - elig group'!$C:$C,G$1),G3624),0)","v":0.42063231654414568},{"$f":"IFERROR(IF($B3625<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3625,'TMSIS - elig group'!$H:$H,$B3625,'TMSIS - elig group'!$C:$C,H$1),H3624),0)","v":7.6606966861569689E-2},{"$f":"IFERROR(IF($B3625<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3625,'TMSIS - elig group'!$H:$H,$B3625,'TMSIS - elig group'!$C:$C,I$1),I3624),0)","v":0.11039671245536033},{"$f":"IFERROR(IF($B3625<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3625,'TMSIS - elig group'!$H:$H,$B3625,'TMSIS - elig group'!$C:$C,J$1),J3624),0)","v":0},{"$f":"IFERROR(IF($B3625<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3625,'TMSIS - elig group'!$H:$H,$B3625,'TMSIS - elig group'!$C:$C,K$1),K3624),0)","v":0},true,176698,654271,36,701447,127750,184098,0,0,0]
["Virginia","2022-03-01",{"$f":"IF($B3628<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3628,'CMS monthly enrollment'!C:C,B3628,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3628,C3616:C3627,B3616:B3627))","v":1707194},{"$f":"IF($B3628<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3628,'CMS monthly enrollment'!C:C,B3628,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3628,D3616:D3627,B3616:B3627))","v":181206},{"$f":"IFERROR(IF($B3628<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3628,'TMSIS - elig group'!$H:$H,$B3628,'TMSIS - elig group'!$C:$C,E$1),E3627),0)","v":0.39234249844544561},{"$f":"IFERROR(IF($B3628<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3628,'TMSIS - elig group'!$H:$H,$B3628,'TMSIS - elig group'!$C:$C,F$1),F3627),0)","v":2.1505693478736399E-5},{"$f":"IFERROR(IF($B3628<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3628,'TMSIS - elig group'!$H:$H,$B3628,'TMSIS - elig group'!$C:$C,G$1),G3627),0)","v":0.42063231654414568},{"$f":"IFERROR(IF($B3628<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3628,'TMSIS - elig group'!$H:$H,$B3628,'TMSIS - elig group'!$C:$C,H$1),H3627),0)","v":7.6606966861569689E-2},{"$f":"IFERROR(IF($B3628<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3628,'TMSIS - elig group'!$H:$H,$B3628,'TMSIS - elig group'!$C:$C,I$1),I3627),0)","v":0.11039671245536033},{"$f":"IFERROR(IF($B3628<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3628,'TMSIS - elig group'!$H:$H,$B3628,'TMSIS - elig group'!$C:$C,J$1),J3627),0)","v":0},{"$f":"IFERROR(IF($B3628<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3628,'TMSIS - elig group'!$H:$H,$B3628,'TMSIS - elig group'!$C:$C,K$1),K3627),0)","v":0},true,181206,669805,37,718101,130783,188469,0,0,0]
["Virginia","2022-04-01",{"$f":"IF($B3629<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3629,'CMS monthly enrollment'!C:C,B3629,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3629,C3617:C3628,B3617:B3628))","v":1721718},{"$f":"IF($B3629<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3629,'CMS monthly enrollment'!C:C,B3629,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3629,D3617:D3628,B3617:B3628))","v":182198},{"$f":"IFERROR(IF($B3629<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3629,'TMSIS - elig group'!$H:$H,$B3629,'TMSIS - elig group'!$C:$C,E$1),E3628),0)","v":0.39234249844544561},{"$f":"IFERROR(IF($B3629<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3629,'TMSIS - elig group'!$H:$H,$B3629,'TMSIS - elig group'!$C:$C,F$1),F3628),0)","v":2.1505693478736399E-5},{"$f":"IFERROR(IF($B3629<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3629,'TMSIS - elig group'!$H:$H,$B3629,'TMSIS - elig group'!$C:$C,G$1),G3628),0)","v":0.42063231654414568},{"$f":"IFERROR(IF($B3629<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3629,'TMSIS - elig group'!$H:$H,$B3629,'TMSIS - elig group'!$C:$C,H$1),H3628),0)","v":7.6606966861569689E-2},{"$f":"IFERROR(IF($B3629<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3629,'TMSIS - elig group'!$H:$H,$B3629,'TMSIS - elig group'!$C:$C,I$1),I3628),0)","v":0.11039671245536033},{"$f":"IFERROR(IF($B3629<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3629,'TMSIS - elig group'!$H:$H,$B3629,'TMSIS - elig group'!$C:$C,J$1),J3628),0)","v":0},{"$f":"IFERROR(IF($B3629<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3629,'TMSIS - elig group'!$H:$H,$B3629,'TMSIS - elig group'!$C:$C,K$1),K3628),0)","v":0},true,182198,675503,37,724210,131896,190072,0,0,0]
["Virginia","2022-06-01",{"$f":"IF($B3631<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3631,'CMS monthly enrollment'!C:C,B3631,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3631,C3619:C3630,B3619:B3630))","v":1743428},{"$f":"IF($B3631<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3631,'CMS monthly enrollment'!C:C,B3631,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3631,D3619:D3630,B3619:B3630))","v":182268},{"$f":"IFERROR(IF($B3631<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3631,'TMSIS - elig group'!$H:$H,$B3631,'TMSIS - elig group'!$C:$C,E$1),E3630),0)","v":0.39234249844544561},{"$f":"IFERROR(IF($B3631<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3631,'TMSIS - elig group'!$H:$H,$B3631,'TMSIS - elig group'!$C:$C,F$1),F3630),0)","v":2.1505693478736399E-5},{"$f":"IFERROR(IF($B3631<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3631,'TMSIS - elig group'!$H:$H,$B3631,'TMSIS - elig group'!$C:$C,G$1),G3630),0)","v":0.42063231654414568},{"$f":"IFERROR(IF($B3631<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3631,'TMSIS - elig group'!$H:$H,$B3631,'TMSIS - elig group'!$C:$C,H$1),H3630),0)","v":7.6606966861569689E-2},{"$f":"IFERROR(IF($B3631<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3631,'TMSIS - elig group'!$H:$H,$B3631,'TMSIS - elig group'!$C:$C,I$1),I3630),0)","v":0.11039671245536033},{"$f":"IFERROR(IF($B3631<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3631,'TMSIS - elig group'!$H:$H,$B3631,'TMSIS - elig group'!$C:$C,J$1),J3630),0)","v":0},{"$f":"IFERROR(IF($B3631<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3631,'TMSIS - elig group'!$H:$H,$B3631,'TMSIS - elig group'!$C:$C,K$1),K3630),0)","v":0},true,182268,684021,37,733342,133559,192469,0,0,0]
["Virginia","2022-09-01",{"$f":"IF($B3634<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3634,'CMS monthly enrollment'!C:C,B3634,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3634,C3622:C3633,B3622:B3633))","v":1771287},{"$f":"IF($B3634<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3634,'CMS monthly enrollment'!C:C,B3634,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3634,D3622:D3633,B3622:B3633))","v":184361},{"$f":"IFERROR(IF($B3634<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3634,'TMSIS - elig group'!$H:$H,$B3634,'TMSIS - elig group'!$C:$C,E$1),E3633),0)","v":0.39234249844544561},{"$f":"IFERROR(IF($B3634<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3634,'TMSIS - elig group'!$H:$H,$B3634,'TMSIS - elig group'!$C:$C,F$1),F3633),0)","v":2.1505693478736399E-5},{"$f":"IFERROR(IF($B3634<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3634,'TMSIS - elig group'!$H:$H,$B3634,'TMSIS - elig group'!$C:$C,G$1),G3633),0)","v":0.42063231654414568},{"$f":"IFERROR(IF($B3634<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3634,'TMSIS - elig group'!$H:$H,$B3634,'TMSIS - elig group'!$C:$C,H$1),H3633),0)","v":7.6606966861569689E-2},{"$f":"IFERROR(IF($B3634<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3634,'TMSIS - elig group'!$H:$H,$B3634,'TMSIS - elig group'!$C:$C,I$1),I3633),0)","v":0.11039671245536033},{"$f":"IFERROR(IF($B3634<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3634,'TMSIS - elig group'!$H:$H,$B3634,'TMSIS - elig group'!$C:$C,J$1),J3633),0)","v":0},{"$f":"IFERROR(IF($B3634<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3634,'TMSIS - elig group'!$H:$H,$B3634,'TMSIS - elig group'!$C:$C,K$1),K3633),0)","v":0},true,184361,694951,38,745061,135693,195544,0,0,0]
["Virginia","2023-01-01",{"$f":"IF($B3638<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3638,'CMS monthly enrollment'!C:C,B3638,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3638,C3626:C3637,B3626:B3637))","v":1820127},{"$f":"IF($B3638<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3638,'CMS monthly enrollment'!C:C,B3638,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3638,D3626:D3637,B3626:B3637))","v":190435},{"$f":"IFERROR(IF($B3638<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3638,'TMSIS - elig group'!$H:$H,$B3638,'TMSIS - elig group'!$C:$C,E$1),E3637),0)","v":0.39234249844544561},{"$f":"IFERROR(IF($B3638<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3638,'TMSIS - elig group'!$H:$H,$B3638,'TMSIS - elig group'!$C:$C,F$1),F3637),0)","v":2.1505693478736399E-5},{"$f":"IFERROR(IF($B3638<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3638,'TMSIS - elig group'!$H:$H,$B3638,'TMSIS - elig group'!$C:$C,G$1),G3637),0)","v":0.42063231654414568},{"$f":"IFERROR(IF($B3638<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3638,'TMSIS - elig group'!$H:$H,$B3638,'TMSIS - elig group'!$C:$C,H$1),H3637),0)","v":7.6606966861569689E-2},{"$f":"IFERROR(IF($B3638<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3638,'TMSIS - elig group'!$H:$H,$B3638,'TMSIS - elig group'!$C:$C,I$1),I3637),0)","v":0.11039671245536033},{"$f":"IFERROR(IF($B3638<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3638,'TMSIS - elig group'!$H:$H,$B3638,'TMSIS - elig group'!$C:$C,J$1),J3637),0)","v":0},{"$f":"IFERROR(IF($B3638<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3638,'TMSIS - elig group'!$H:$H,$B3638,'TMSIS - elig group'!$C:$C,K$1),K3637),0)","v":0},true,190435,714113,39,765604,139434,200936,0,0,0]
["Virginia","2023-03-01",{"$f":"IF($B3640<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3640,'CMS monthly enrollment'!C:C,B3640,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3640,C3628:C3639,B3628:B3639))","v":1840648.2573669311},{"$f":"IF($B3640<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3640,'CMS monthly enrollment'!C:C,B3640,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3640,D3628:D3639,B3628:B3639))","v":191078.96379646123},{"$f":"IFERROR(IF($B3640<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3640,'TMSIS - elig group'!$H:$H,$B3640,'TMSIS - elig group'!$C:$C,E$1),E3639),0)","v":0.39234249844544561},{"$f":"IFERROR(IF($B3640<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3640,'TMSIS - elig group'!$H:$H,$B3640,'TMSIS - elig group'!$C:$C,F$1),F3639),0)","v":2.1505693478736399E-5},{"$f":"IFERROR(IF($B3640<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3640,'TMSIS - elig group'!$H:$H,$B3640,'TMSIS - elig group'!$C:$C,G$1),G3639),0)","v":0.42063231654414568},{"$f":"IFERROR(IF($B3640<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3640,'TMSIS - elig group'!$H:$H,$B3640,'TMSIS - elig group'!$C:$C,H$1),H3639),0)","v":7.6606966861569689E-2},{"$f":"IFERROR(IF($B3640<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3640,'TMSIS - elig group'!$H:$H,$B3640,'TMSIS - elig group'!$C:$C,I$1),I3639),0)","v":0.11039671245536033},{"$f":"IFERROR(IF($B3640<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3640,'TMSIS - elig group'!$H:$H,$B3640,'TMSIS - elig group'!$C:$C,J$1),J3639),0)","v":0},{"$f":"IFERROR(IF($B3640<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3640,'TMSIS - elig group'!$H:$H,$B3640,'TMSIS - elig group'!$C:$C,K$1),K3639),0)","v":0},true,191078.96379646123,722165,40,774236,141006,203202,0,0,0]
["Virginia","2023-06-01",{"$f":"IF($B3643<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3643,'CMS monthly enrollment'!C:C,B3643,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3643,C3631:C3642,B3631:B3642))","v":1874417.864257345},{"$f":"IF($B3643<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3643,'CMS monthly enrollment'!C:C,B3643,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3643,D3631:D3642,B3631:B3642))","v":194833.80902453302},{"$f":"IFERROR(IF($B3643<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3643,'TMSIS - elig group'!$H:$H,$B3643,'TMSIS - elig group'!$C:$C,E$1),E3642),0)","v":0.39234249844544561},{"$f":"IFERROR(IF($B3643<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3643,'TMSIS - elig group'!$H:$H,$B3643,'TMSIS - elig group'!$C:$C,F$1),F3642),0)","v":2.1505693478736399E-5},{"$f":"IFERROR(IF($B3643<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3643,'TMSIS - elig group'!$H:$H,$B3643,'TMSIS - elig group'!$C:$C,G$1),G3642),0)","v":0.42063231654414568},{"$f":"IFERROR(IF($B3643<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3643,'TMSIS - elig group'!$H:$H,$B3643,'TMSIS - elig group'!$C:$C,H$1),H3642),0)","v":7.6606966861569689E-2},{"$f":"IFERROR(IF($B3643<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3643,'TMSIS - elig group'!$H:$H,$B3643,'TMSIS - elig group'!$C:$C,I$1),I3642),0)","v":0.11039671245536033},{"$f":"IFERROR(IF($B3643<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3643,'TMSIS - elig group'!$H:$H,$B3643,'TMSIS - elig group'!$C:$C,J$1),J3642),0)","v":0},{"$f":"IFERROR(IF($B3643<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3643,'TMSIS - elig group'!$H:$H,$B3643,'TMSIS - elig group'!$C:$C,K$1),K3642),0)","v":0},true,194833.80902453302,735414,40,788441,143593,206930,0,0,0]
["Virginia","2023-10-01",{"$f":"IF($B3647<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3647,'CMS monthly enrollment'!C:C,B3647,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3647,C3635:C3646,B3635:B3646))","v":1919606.100328479},{"$f":"IF($B3647<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3647,'CMS monthly enrollment'!C:C,B3647,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3647,D3635:D3646,B3635:B3646))","v":199093.83374797949},{"$f":"IFERROR(IF($B3647<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3647,'TMSIS - elig group'!$H:$H,$B3647,'TMSIS - elig group'!$C:$C,E$1),E3646),0)","v":0.39234249844544561},{"$f":"IFERROR(IF($B3647<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3647,'TMSIS - elig group'!$H:$H,$B3647,'TMSIS - elig group'!$C:$C,F$1),F3646),0)","v":2.1505693478736399E-5},{"$f":"IFERROR(IF($B3647<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3647,'TMSIS - elig group'!$H:$H,$B3647,'TMSIS - elig group'!$C:$C,G$1),G3646),0)","v":0.42063231654414568},{"$f":"IFERROR(IF($B3647<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3647,'TMSIS - elig group'!$H:$H,$B3647,'TMSIS - elig group'!$C:$C,H$1),H3646),0)","v":7.6606966861569689E-2},{"$f":"IFERROR(IF($B3647<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3647,'TMSIS - elig group'!$H:$H,$B3647,'TMSIS - elig group'!$C:$C,I$1),I3646),0)","v":0.11039671245536033},{"$f":"IFERROR(IF($B3647<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3647,'TMSIS - elig group'!$H:$H,$B3647,'TMSIS - elig group'!$C:$C,J$1),J3646),0)","v":0},{"$f":"IFERROR(IF($B3647<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3647,'TMSIS - elig group'!$H:$H,$B3647,'TMSIS - elig group'!$C:$C,K$1),K3646),0)","v":0},true,199093.83374797949,753143,41,807448,147055,211918,0,0,0]
["Virginia","2023-12-01",{"$f":"IF($B3649<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3649,'CMS monthly enrollment'!C:C,B3649,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3649,C3637:C3648,B3637:B3648))","v":1940620.8973655254},{"$f":"IF($B3649<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3649,'CMS monthly enrollment'!C:C,B3649,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3649,D3637:D3648,B3637:B3648))","v":201004.17420196929},{"$f":"IFERROR(IF($B3649<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3649,'TMSIS - elig group'!$H:$H,$B3649,'TMSIS - elig group'!$C:$C,E$1),E3648),0)","v":0.39234249844544561},{"$f":"IFERROR(IF($B3649<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3649,'TMSIS - elig group'!$H:$H,$B3649,'TMSIS - elig group'!$C:$C,F$1),F3648),0)","v":2.1505693478736399E-5},{"$f":"IFERROR(IF($B3649<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3649,'TMSIS - elig group'!$H:$H,$B3649,'TMSIS - elig group'!$C:$C,G$1),G3648),0)","v":0.42063231654414568},{"$f":"IFERROR(IF($B3649<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3649,'TMSIS - elig group'!$H:$H,$B3649,'TMSIS - elig group'!$C:$C,H$1),H3648),0)","v":7.6606966861569689E-2},{"$f":"IFERROR(IF($B3649<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3649,'TMSIS - elig group'!$H:$H,$B3649,'TMSIS - elig group'!$C:$C,I$1),I3648),0)","v":0.11039671245536033},{"$f":"IFERROR(IF($B3649<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3649,'TMSIS - elig group'!$H:$H,$B3649,'TMSIS - elig group'!$C:$C,J$1),J3648),0)","v":0},{"$f":"IFERROR(IF($B3649<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3649,'TMSIS - elig group'!$H:$H,$B3649,'TMSIS - elig group'!$C:$C,K$1),K3648),0)","v":0},true,201004.17420196929,761388,42,816288,148665,214238,0,0,0]
["Virginia","2024-03-01",{"$f":"IF($B3652<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3652,'CMS monthly enrollment'!C:C,B3652,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3652,C3640:C3651,B3640:B3651))","v":1974865.7050974015},{"$f":"IF($B3652<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3652,'CMS monthly enrollment'!C:C,B3652,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3652,D3640:D3651,B3640:B3651))","v":204503.54740887554},{"$f":"IFERROR(IF($B3652<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3652,'TMSIS - elig group'!$H:$H,$B3652,'TMSIS - elig group'!$C:$C,E$1),E3651),0)","v":0.39234249844544561},{"$f":"IFERROR(IF($B3652<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3652,'TMSIS - elig group'!$H:$H,$B3652,'TMSIS - elig group'!$C:$C,F$1),F3651),0)","v":2.1505693478736399E-5},{"$f":"IFERROR(IF($B3652<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3652,'TMSIS - elig group'!$H:$H,$B3652,'TMSIS - elig group'!$C:$C,G$1),G3651),0)","v":0.42063231654414568},{"$f":"IFERROR(IF($B3652<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3652,'TMSIS - elig group'!$H:$H,$B3652,'TMSIS - elig group'!$C:$C,H$1),H3651),0)","v":7.6606966861569689E-2},{"$f":"IFERROR(IF($B3652<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3652,'TMSIS - elig group'!$H:$H,$B3652,'TMSIS - elig group'!$C:$C,I$1),I3651),0)","v":0.11039671245536033},{"$f":"IFERROR(IF($B3652<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3652,'TMSIS - elig group'!$H:$H,$B3652,'TMSIS - elig group'!$C:$C,J$1),J3651),0)","v":0},{"$f":"IFERROR(IF($B3652<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3652,'TMSIS - elig group'!$H:$H,$B3652,'TMSIS - elig group'!$C:$C,K$1),K3651),0)","v":0},true,204503.54740887554,774824,42,830692,151288,218019,0,0,0]
["Virginia","2024-04-01",{"$f":"IF($B3653<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3653,'CMS monthly enrollment'!C:C,B3653,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3653,C3641:C3652,B3641:B3652))","v":1986264.3099598326},{"$f":"IF($B3653<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3653,'CMS monthly enrollment'!C:C,B3653,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3653,D3641:D3652,B3641:B3652))","v":205550.02751948265},{"$f":"IFERROR(IF($B3653<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3653,'TMSIS - elig group'!$H:$H,$B3653,'TMSIS - elig group'!$C:$C,E$1),E3652),0)","v":0.39234249844544561},{"$f":"IFERROR(IF($B3653<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3653,'TMSIS - elig group'!$H:$H,$B3653,'TMSIS - elig group'!$C:$C,F$1),F3652),0)","v":2.1505693478736399E-5},{"$f":"IFERROR(IF($B3653<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3653,'TMSIS - elig group'!$H:$H,$B3653,'TMSIS - elig group'!$C:$C,G$1),G3652),0)","v":0.42063231654414568},{"$f":"IFERROR(IF($B3653<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3653,'TMSIS - elig group'!$H:$H,$B3653,'TMSIS - elig group'!$C:$C,H$1),H3652),0)","v":7.6606966861569689E-2},{"$f":"IFERROR(IF($B3653<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3653,'TMSIS - elig group'!$H:$H,$B3653,'TMSIS - elig group'!$C:$C,I$1),I3652),0)","v":0.11039671245536033},{"$f":"IFERROR(IF($B3653<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3653,'TMSIS - elig group'!$H:$H,$B3653,'TMSIS - elig group'!$C:$C,J$1),J3652),0)","v":0},{"$f":"IFERROR(IF($B3653<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3653,'TMSIS - elig group'!$H:$H,$B3653,'TMSIS - elig group'!$C:$C,K$1),K3652),0)","v":0},true,205550.02751948265,779296,43,835487,152162,219277,0,0,0]
["Virginia","2024-07-01",{"$f":"IF($B3656<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3656,'CMS monthly enrollment'!C:C,B3656,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3656,C3644:C3655,B3644:B3655))","v":2019116.6114583667},{"$f":"IF($B3656<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3656,'CMS monthly enrollment'!C:C,B3656,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3656,D3644:D3655,B3644:B3655))","v":208635.83932272601},{"$f":"IFERROR(IF($B3656<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3656,'TMSIS - elig group'!$H:$H,$B3656,'TMSIS - elig group'!$C:$C,E$1),E3655),0)","v":0.39234249844544561},{"$f":"IFERROR(IF($B3656<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3656,'TMSIS - elig group'!$H:$H,$B3656,'TMSIS - elig group'!$C:$C,F$1),F3655),0)","v":2.1505693478736399E-5},{"$f":"IFERROR(IF($B3656<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3656,'TMSIS - elig group'!$H:$H,$B3656,'TMSIS - elig group'!$C:$C,G$1),G3655),0)","v":0.42063231654414568},{"$f":"IFERROR(IF($B3656<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3656,'TMSIS - elig group'!$H:$H,$B3656,'TMSIS - elig group'!$C:$C,H$1),H3655),0)","v":7.6606966861569689E-2},{"$f":"IFERROR(IF($B3656<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3656,'TMSIS - elig group'!$H:$H,$B3656,'TMSIS - elig group'!$C:$C,I$1),I3655),0)","v":0.11039671245536033},{"$f":"IFERROR(IF($B3656<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3656,'TMSIS - elig group'!$H:$H,$B3656,'TMSIS - elig group'!$C:$C,J$1),J3655),0)","v":0},{"$f":"IFERROR(IF($B3656<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3656,'TMSIS - elig group'!$H:$H,$B3656,'TMSIS - elig group'!$C:$C,K$1),K3655),0)","v":0},true,208635.83932272601,792185,43,849306,154678,222904,0,0,0]
["Virginia","2024-11-01",{"$f":"IF($B3660<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3660,'CMS monthly enrollment'!C:C,B3660,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3660,C3648:C3659,B3648:B3659))","v":2064272.7702243142},{"$f":"IF($B3660<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3660,'CMS monthly enrollment'!C:C,B3660,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3660,D3648:D3659,B3648:B3659))","v":213024.88969004061},{"$f":"IFERROR(IF($B3660<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3660,'TMSIS - elig group'!$H:$H,$B3660,'TMSIS - elig group'!$C:$C,E$1),E3659),0)","v":0.39234249844544561},{"$f":"IFERROR(IF($B3660<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3660,'TMSIS - elig group'!$H:$H,$B3660,'TMSIS - elig group'!$C:$C,F$1),F3659),0)","v":2.1505693478736399E-5},{"$f":"IFERROR(IF($B3660<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3660,'TMSIS - elig group'!$H:$H,$B3660,'TMSIS - elig group'!$C:$C,G$1),G3659),0)","v":0.42063231654414568},{"$f":"IFERROR(IF($B3660<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3660,'TMSIS - elig group'!$H:$H,$B3660,'TMSIS - elig group'!$C:$C,H$1),H3659),0)","v":7.6606966861569689E-2},{"$f":"IFERROR(IF($B3660<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3660,'TMSIS - elig group'!$H:$H,$B3660,'TMSIS - elig group'!$C:$C,I$1),I3659),0)","v":0.11039671245536033},{"$f":"IFERROR(IF($B3660<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3660,'TMSIS - elig group'!$H:$H,$B3660,'TMSIS - elig group'!$C:$C,J$1),J3659),0)","v":0},{"$f":"IFERROR(IF($B3660<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3660,'TMSIS - elig group'!$H:$H,$B3660,'TMSIS - elig group'!$C:$C,K$1),K3659),0)","v":0},true,213024.88969004061,809902,44,868300,158138,227889,0,0,0]
["Virginia","2025-01-01",{"$f":"IF($B3662<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3662,'CMS monthly enrollment'!C:C,B3662,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3662,C3650:C3661,B3650:B3661))","v":2086438.007556688},{"$f":"IF($B3662<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3662,'CMS monthly enrollment'!C:C,B3662,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3662,D3650:D3661,B3650:B3661))","v":215127.49051868333},{"$f":"IFERROR(IF($B3662<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3662,'TMSIS - elig group'!$H:$H,$B3662,'TMSIS - elig group'!$C:$C,E$1),E3661),0)","v":0.39234249844544561},{"$f":"IFERROR(IF($B3662<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3662,'TMSIS - elig group'!$H:$H,$B3662,'TMSIS - elig group'!$C:$C,F$1),F3661),0)","v":2.1505693478736399E-5},{"$f":"IFERROR(IF($B3662<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3662,'TMSIS - elig group'!$H:$H,$B3662,'TMSIS - elig group'!$C:$C,G$1),G3661),0)","v":0.42063231654414568},{"$f":"IFERROR(IF($B3662<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3662,'TMSIS - elig group'!$H:$H,$B3662,'TMSIS - elig group'!$C:$C,H$1),H3661),0)","v":7.6606966861569689E-2},{"$f":"IFERROR(IF($B3662<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3662,'TMSIS - elig group'!$H:$H,$B3662,'TMSIS - elig group'!$C:$C,I$1),I3661),0)","v":0.11039671245536033},{"$f":"IFERROR(IF($B3662<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3662,'TMSIS - elig group'!$H:$H,$B3662,'TMSIS - elig group'!$C:$C,J$1),J3661),0)","v":0},{"$f":"IFERROR(IF($B3662<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3662,'TMSIS - elig group'!$H:$H,$B3662,'TMSIS - elig group'!$C:$C,K$1),K3661),0)","v":0},true,215127.49051868333,818598,45,877623,159836,230336,0,0,0]
["Virginia",{"$f":"B3587","v":"2025-04-01"},{"$f":"IF($B3665<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3665,'CMS monthly enrollment'!C:C,B3665,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3665,C3653:C3664,B3653:B3664))","v":2119241.3486407548},{"$f":"IF($B3665<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3665,'CMS monthly enrollment'!C:C,B3665,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3665,D3653:D3664,B3653:B3664))","v":218272.13889670116},{"$f":"IFERROR(IF($B3665<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3665,'TMSIS - elig group'!$H:$H,$B3665,'TMSIS - elig group'!$C:$C,E$1),E3664),0)","v":0.39234249844544561},{"$f":"IFERROR(IF($B3665<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3665,'TMSIS - elig group'!$H:$H,$B3665,'TMSIS - elig group'!$C:$C,F$1),F3664),0)","v":2.1505693478736399E-5},{"$f":"IFERROR(IF($B3665<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3665,'TMSIS - elig group'!$H:$H,$B3665,'TMSIS - elig group'!$C:$C,G$1),G3664),0)","v":0.42063231654414568},{"$f":"IFERROR(IF($B3665<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3665,'TMSIS - elig group'!$H:$H,$B3665,'TMSIS - elig group'!$C:$C,H$1),H3664),0)","v":7.6606966861569689E-2},{"$f":"IFERROR(IF($B3665<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3665,'TMSIS - elig group'!$H:$H,$B3665,'TMSIS - elig group'!$C:$C,I$1),I3664),0)","v":0.11039671245536033},{"$f":"IFERROR(IF($B3665<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3665,'TMSIS - elig group'!$H:$H,$B3665,'TMSIS - elig group'!$C:$C,J$1),J3664),0)","v":0},{"$f":"IFERROR(IF($B3665<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3665,'TMSIS - elig group'!$H:$H,$B3665,'TMSIS - elig group'!$C:$C,K$1),K3664),0)","v":0},true,218272.13889670116,831468,46,891421,162349,233957,0,0,0]
["Virginia","2025-06-01",{"$f":"IF($B3667<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3667,'CMS monthly enrollment'!C:C,B3667,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3667,C3655:C3666,B3655:B3666))","v":2141581.7067555655},{"$f":"IF($B3667<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3667,'CMS monthly enrollment'!C:C,B3667,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3667,D3655:D3666,B3655:B3666))","v":220425.90589005873},{"$f":"IFERROR(IF($B3667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3667,'TMSIS - elig group'!$H:$H,$B3667,'TMSIS - elig group'!$C:$C,E$1),E3666),0)","v":0.39234249844544561},{"$f":"IFERROR(IF($B3667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3667,'TMSIS - elig group'!$H:$H,$B3667,'TMSIS - elig group'!$C:$C,F$1),F3666),0)","v":2.1505693478736399E-5},{"$f":"IFERROR(IF($B3667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3667,'TMSIS - elig group'!$H:$H,$B3667,'TMSIS - elig group'!$C:$C,G$1),G3666),0)","v":0.42063231654414568},{"$f":"IFERROR(IF($B3667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3667,'TMSIS - elig group'!$H:$H,$B3667,'TMSIS - elig group'!$C:$C,H$1),H3666),0)","v":7.6606966861569689E-2},{"$f":"IFERROR(IF($B3667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3667,'TMSIS - elig group'!$H:$H,$B3667,'TMSIS - elig group'!$C:$C,I$1),I3666),0)","v":0.11039671245536033},{"$f":"IFERROR(IF($B3667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3667,'TMSIS - elig group'!$H:$H,$B3667,'TMSIS - elig group'!$C:$C,J$1),J3666),0)","v":0},{"$f":"IFERROR(IF($B3667<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3667,'TMSIS - elig group'!$H:$H,$B3667,'TMSIS - elig group'!$C:$C,K$1),K3666),0)","v":0},true,220425.90589005873,840234,46,900818,164060,236424,0,0,0]
["Washington","2019-04-01",{"$f":"IF($B3671<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3671,'CMS monthly enrollment'!C:C,B3671,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3671,C3659:C3670,B3659:B3670))","v":1660788},{"$f":"IF($B3671<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3671,'CMS monthly enrollment'!C:C,B3671,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3671,D3659:D3670,B3659:B3670))","v":66810},{"$f":"IFERROR(IF($B3671<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3671,'TMSIS - elig group'!$H:$H,$B3671,'TMSIS - elig group'!$C:$C,E$1),E3670),0)","v":0.43109439175245962},{"$f":"IFERROR(IF($B3671<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3671,'TMSIS - elig group'!$H:$H,$B3671,'TMSIS - elig group'!$C:$C,F$1),F3670),0)","v":0.37671702453768846},{"$f":"IFERROR(IF($B3671<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3671,'TMSIS - elig group'!$H:$H,$B3671,'TMSIS - elig group'!$C:$C,G$1),G3670),0)","v":2.571362516732837E-2},{"$f":"IFERROR(IF($B3671<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3671,'TMSIS - elig group'!$H:$H,$B3671,'TMSIS - elig group'!$C:$C,H$1),H3670),0)","v":6.5920955362927747E-2},{"$f":"IFERROR(IF($B3671<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3671,'TMSIS - elig group'!$H:$H,$B3671,'TMSIS - elig group'!$C:$C,I$1),I3670),0)","v":0.10055400317959579},{"$f":"IFERROR(IF($B3671<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3671,'TMSIS - elig group'!$H:$H,$B3671,'TMSIS - elig group'!$C:$C,J$1),J3670),0)","v":0},{"$f":"IFERROR(IF($B3671<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3671,'TMSIS - elig group'!$H:$H,$B3671,'TMSIS - elig group'!$C:$C,K$1),K3670),0)","v":0},true,66810,715956,625647,42705,109481,166999,0,0,0]
["Washington","2019-07-01",{"$f":"IF($B3674<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3674,'CMS monthly enrollment'!C:C,B3674,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3674,C3662:C3673,B3662:B3673))","v":1654158},{"$f":"IF($B3674<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3674,'CMS monthly enrollment'!C:C,B3674,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3674,D3662:D3673,B3662:B3673))","v":68641},{"$f":"IFERROR(IF($B3674<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3674,'TMSIS - elig group'!$H:$H,$B3674,'TMSIS - elig group'!$C:$C,E$1),E3673),0)","v":0.4307060129115603},{"$f":"IFERROR(IF($B3674<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3674,'TMSIS - elig group'!$H:$H,$B3674,'TMSIS - elig group'!$C:$C,F$1),F3673),0)","v":0.37608784533613693},{"$f":"IFERROR(IF($B3674<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3674,'TMSIS - elig group'!$H:$H,$B3674,'TMSIS - elig group'!$C:$C,G$1),G3673),0)","v":2.5649615023861306E-2},{"$f":"IFERROR(IF($B3674<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3674,'TMSIS - elig group'!$H:$H,$B3674,'TMSIS - elig group'!$C:$C,H$1),H3673),0)","v":6.6981152603556457E-2},{"$f":"IFERROR(IF($B3674<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3674,'TMSIS - elig group'!$H:$H,$B3674,'TMSIS - elig group'!$C:$C,I$1),I3673),0)","v":0.10057537412488504},{"$f":"IFERROR(IF($B3674<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3674,'TMSIS - elig group'!$H:$H,$B3674,'TMSIS - elig group'!$C:$C,J$1),J3673),0)","v":0},{"$f":"IFERROR(IF($B3674<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3674,'TMSIS - elig group'!$H:$H,$B3674,'TMSIS - elig group'!$C:$C,K$1),K3673),0)","v":0},true,68641,712456,622109,42429,110797,166368,0,0,0]
["Washington","2019-08-01",{"$f":"IF($B3675<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3675,'CMS monthly enrollment'!C:C,B3675,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3675,C3663:C3674,B3663:B3674))","v":1652681},{"$f":"IF($B3675<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3675,'CMS monthly enrollment'!C:C,B3675,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3675,D3663:D3674,B3663:B3674))","v":69735},{"$f":"IFERROR(IF($B3675<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3675,'TMSIS - elig group'!$H:$H,$B3675,'TMSIS - elig group'!$C:$C,E$1),E3674),0)","v":0.43064230361068007},{"$f":"IFERROR(IF($B3675<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3675,'TMSIS - elig group'!$H:$H,$B3675,'TMSIS - elig group'!$C:$C,F$1),F3674),0)","v":0.37613141747786444},{"$f":"IFERROR(IF($B3675<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3675,'TMSIS - elig group'!$H:$H,$B3675,'TMSIS - elig group'!$C:$C,G$1),G3674),0)","v":2.5481962644027238E-2},{"$f":"IFERROR(IF($B3675<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3675,'TMSIS - elig group'!$H:$H,$B3675,'TMSIS - elig group'!$C:$C,H$1),H3674),0)","v":6.7240980175984261E-2},{"$f":"IFERROR(IF($B3675<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3675,'TMSIS - elig group'!$H:$H,$B3675,'TMSIS - elig group'!$C:$C,I$1),I3674),0)","v":0.10050333609144398},{"$f":"IFERROR(IF($B3675<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3675,'TMSIS - elig group'!$H:$H,$B3675,'TMSIS - elig group'!$C:$C,J$1),J3674),0)","v":0},{"$f":"IFERROR(IF($B3675<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3675,'TMSIS - elig group'!$H:$H,$B3675,'TMSIS - elig group'!$C:$C,K$1),K3674),0)","v":0},true,69735,711714,621625,42114,111128,166100,0,0,0]
["Washington","2019-11-01",{"$f":"IF($B3678<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3678,'CMS monthly enrollment'!C:C,B3678,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3678,C3666:C3677,B3666:B3677))","v":1649523},{"$f":"IF($B3678<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3678,'CMS monthly enrollment'!C:C,B3678,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3678,D3666:D3677,B3666:B3677))","v":72549},{"$f":"IFERROR(IF($B3678<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3678,'TMSIS - elig group'!$H:$H,$B3678,'TMSIS - elig group'!$C:$C,E$1),E3677),0)","v":0.429269417894938},{"$f":"IFERROR(IF($B3678<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3678,'TMSIS - elig group'!$H:$H,$B3678,'TMSIS - elig group'!$C:$C,F$1),F3677),0)","v":0.37724105600251556},{"$f":"IFERROR(IF($B3678<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3678,'TMSIS - elig group'!$H:$H,$B3678,'TMSIS - elig group'!$C:$C,G$1),G3677),0)","v":2.5262787037350503E-2},{"$f":"IFERROR(IF($B3678<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3678,'TMSIS - elig group'!$H:$H,$B3678,'TMSIS - elig group'!$C:$C,H$1),H3677),0)","v":6.8120069246442858E-2},{"$f":"IFERROR(IF($B3678<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3678,'TMSIS - elig group'!$H:$H,$B3678,'TMSIS - elig group'!$C:$C,I$1),I3677),0)","v":0.10010666981875312},{"$f":"IFERROR(IF($B3678<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3678,'TMSIS - elig group'!$H:$H,$B3678,'TMSIS - elig group'!$C:$C,J$1),J3677),0)","v":0},{"$f":"IFERROR(IF($B3678<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3678,'TMSIS - elig group'!$H:$H,$B3678,'TMSIS - elig group'!$C:$C,K$1),K3677),0)","v":0},true,72549,708090,622268,41672,112366,165128,0,0,0]
["Washington","2020-02-01",{"$f":"IF($B3681<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3681,'CMS monthly enrollment'!C:C,B3681,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3681,C3669:C3680,B3669:B3680))","v":1649558},{"$f":"IF($B3681<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3681,'CMS monthly enrollment'!C:C,B3681,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3681,D3669:D3680,B3669:B3680))","v":73893},{"$f":"IFERROR(IF($B3681<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3681,'TMSIS - elig group'!$H:$H,$B3681,'TMSIS - elig group'!$C:$C,E$1),E3680),0)","v":0.4286975775703637},{"$f":"IFERROR(IF($B3681<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3681,'TMSIS - elig group'!$H:$H,$B3681,'TMSIS - elig group'!$C:$C,F$1),F3680),0)","v":0.32235946333478116},{"$f":"IFERROR(IF($B3681<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3681,'TMSIS - elig group'!$H:$H,$B3681,'TMSIS - elig group'!$C:$C,G$1),G3680),0)","v":8.1046018646608944E-2},{"$f":"IFERROR(IF($B3681<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3681,'TMSIS - elig group'!$H:$H,$B3681,'TMSIS - elig group'!$C:$C,H$1),H3680),0)","v":6.8451037016083544E-2},{"$f":"IFERROR(IF($B3681<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3681,'TMSIS - elig group'!$H:$H,$B3681,'TMSIS - elig group'!$C:$C,I$1),I3680),0)","v":9.9445903432162613E-2},{"$f":"IFERROR(IF($B3681<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3681,'TMSIS - elig group'!$H:$H,$B3681,'TMSIS - elig group'!$C:$C,J$1),J3680),0)","v":0},{"$f":"IFERROR(IF($B3681<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3681,'TMSIS - elig group'!$H:$H,$B3681,'TMSIS - elig group'!$C:$C,K$1),K3680),0)","v":0},true,73893,707162,531751,133690,112914,164042,0,0,0]
["Washington","2020-05-01",{"$f":"IF($B3684<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3684,'CMS monthly enrollment'!C:C,B3684,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3684,C3672:C3683,B3672:B3683))","v":1698035},{"$f":"IF($B3684<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3684,'CMS monthly enrollment'!C:C,B3684,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3684,D3672:D3683,B3672:B3683))","v":69861},{"$f":"IFERROR(IF($B3684<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3684,'TMSIS - elig group'!$H:$H,$B3684,'TMSIS - elig group'!$C:$C,E$1),E3683),0)","v":0.4232140612034499},{"$f":"IFERROR(IF($B3684<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3684,'TMSIS - elig group'!$H:$H,$B3684,'TMSIS - elig group'!$C:$C,F$1),F3683),0)","v":0.33007451364966012},{"$f":"IFERROR(IF($B3684<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3684,'TMSIS - elig group'!$H:$H,$B3684,'TMSIS - elig group'!$C:$C,G$1),G3683),0)","v":8.1315709332506342E-2},{"$f":"IFERROR(IF($B3684<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3684,'TMSIS - elig group'!$H:$H,$B3684,'TMSIS - elig group'!$C:$C,H$1),H3683),0)","v":6.7928956389817871E-2},{"$f":"IFERROR(IF($B3684<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3684,'TMSIS - elig group'!$H:$H,$B3684,'TMSIS - elig group'!$C:$C,I$1),I3683),0)","v":9.7466759424565758E-2},{"$f":"IFERROR(IF($B3684<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3684,'TMSIS - elig group'!$H:$H,$B3684,'TMSIS - elig group'!$C:$C,J$1),J3683),0)","v":0},{"$f":"IFERROR(IF($B3684<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3684,'TMSIS - elig group'!$H:$H,$B3684,'TMSIS - elig group'!$C:$C,K$1),K3683),0)","v":0},true,69861,718632,560478,138077,115346,165502,0,0,0]
["Washington","2020-08-01",{"$f":"IF($B3687<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3687,'CMS monthly enrollment'!C:C,B3687,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3687,C3675:C3686,B3675:B3686))","v":1764161},{"$f":"IF($B3687<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3687,'CMS monthly enrollment'!C:C,B3687,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3687,D3675:D3686,B3675:B3686))","v":70050},{"$f":"IFERROR(IF($B3687<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3687,'TMSIS - elig group'!$H:$H,$B3687,'TMSIS - elig group'!$C:$C,E$1),E3686),0)","v":0.41746391829219087},{"$f":"IFERROR(IF($B3687<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3687,'TMSIS - elig group'!$H:$H,$B3687,'TMSIS - elig group'!$C:$C,F$1),F3686),0)","v":0.34062446633657872},{"$f":"IFERROR(IF($B3687<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3687,'TMSIS - elig group'!$H:$H,$B3687,'TMSIS - elig group'!$C:$C,G$1),G3686),0)","v":8.048169638840838E-2},{"$f":"IFERROR(IF($B3687<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3687,'TMSIS - elig group'!$H:$H,$B3687,'TMSIS - elig group'!$C:$C,H$1),H3686),0)","v":6.7062334042460356E-2},{"$f":"IFERROR(IF($B3687<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3687,'TMSIS - elig group'!$H:$H,$B3687,'TMSIS - elig group'!$C:$C,I$1),I3686),0)","v":9.4367584940361682E-2},{"$f":"IFERROR(IF($B3687<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3687,'TMSIS - elig group'!$H:$H,$B3687,'TMSIS - elig group'!$C:$C,J$1),J3686),0)","v":0},{"$f":"IFERROR(IF($B3687<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3687,'TMSIS - elig group'!$H:$H,$B3687,'TMSIS - elig group'!$C:$C,K$1),K3686),0)","v":0},true,70050,736474,600916,141983,118309,166480,0,0,0]
["Washington","2020-10-01",{"$f":"IF($B3689<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3689,'CMS monthly enrollment'!C:C,B3689,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3689,C3677:C3688,B3677:B3688))","v":1796593},{"$f":"IF($B3689<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3689,'CMS monthly enrollment'!C:C,B3689,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3689,D3677:D3688,B3677:B3688))","v":70556},{"$f":"IFERROR(IF($B3689<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3689,'TMSIS - elig group'!$H:$H,$B3689,'TMSIS - elig group'!$C:$C,E$1),E3688),0)","v":0.41452709118058867},{"$f":"IFERROR(IF($B3689<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3689,'TMSIS - elig group'!$H:$H,$B3689,'TMSIS - elig group'!$C:$C,F$1),F3688),0)","v":0.34583604642736426},{"$f":"IFERROR(IF($B3689<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3689,'TMSIS - elig group'!$H:$H,$B3689,'TMSIS - elig group'!$C:$C,G$1),G3688),0)","v":7.9932907454709629E-2},{"$f":"IFERROR(IF($B3689<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3689,'TMSIS - elig group'!$H:$H,$B3689,'TMSIS - elig group'!$C:$C,H$1),H3688),0)","v":6.6896303298082063E-2},{"$f":"IFERROR(IF($B3689<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3689,'TMSIS - elig group'!$H:$H,$B3689,'TMSIS - elig group'!$C:$C,I$1),I3688),0)","v":9.2807651639255376E-2},{"$f":"IFERROR(IF($B3689<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3689,'TMSIS - elig group'!$H:$H,$B3689,'TMSIS - elig group'!$C:$C,J$1),J3688),0)","v":0},{"$f":"IFERROR(IF($B3689<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3689,'TMSIS - elig group'!$H:$H,$B3689,'TMSIS - elig group'!$C:$C,K$1),K3688),0)","v":0},true,70556,744736,621327,143607,120185,166738,0,0,0]
["Washington","2021-02-01",{"$f":"IF($B3693<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3693,'CMS monthly enrollment'!C:C,B3693,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3693,C3681:C3692,B3681:B3692))","v":1857637},{"$f":"IF($B3693<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3693,'CMS monthly enrollment'!C:C,B3693,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3693,D3681:D3692,B3681:B3692))","v":73776},{"$f":"IFERROR(IF($B3693<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3693,'TMSIS - elig group'!$H:$H,$B3693,'TMSIS - elig group'!$C:$C,E$1),E3692),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3693<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3693,'TMSIS - elig group'!$H:$H,$B3693,'TMSIS - elig group'!$C:$C,F$1),F3692),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3693<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3693,'TMSIS - elig group'!$H:$H,$B3693,'TMSIS - elig group'!$C:$C,G$1),G3692),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3693<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3693,'TMSIS - elig group'!$H:$H,$B3693,'TMSIS - elig group'!$C:$C,H$1),H3692),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3693<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3693,'TMSIS - elig group'!$H:$H,$B3693,'TMSIS - elig group'!$C:$C,I$1),I3692),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3693<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3693,'TMSIS - elig group'!$H:$H,$B3693,'TMSIS - elig group'!$C:$C,J$1),J3692),0)","v":0},{"$f":"IFERROR(IF($B3693<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3693,'TMSIS - elig group'!$H:$H,$B3693,'TMSIS - elig group'!$C:$C,K$1),K3692),0)","v":0},true,73776,760098,659454,145535,123625,168925,0,0,0]
["Washington","2021-03-01",{"$f":"IF($B3694<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3694,'CMS monthly enrollment'!C:C,B3694,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3694,C3682:C3693,B3682:B3693))","v":1870140},{"$f":"IF($B3694<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3694,'CMS monthly enrollment'!C:C,B3694,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3694,D3682:D3693,B3682:B3693))","v":74643},{"$f":"IFERROR(IF($B3694<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3694,'TMSIS - elig group'!$H:$H,$B3694,'TMSIS - elig group'!$C:$C,E$1),E3693),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3694<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3694,'TMSIS - elig group'!$H:$H,$B3694,'TMSIS - elig group'!$C:$C,F$1),F3693),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3694<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3694,'TMSIS - elig group'!$H:$H,$B3694,'TMSIS - elig group'!$C:$C,G$1),G3693),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3694<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3694,'TMSIS - elig group'!$H:$H,$B3694,'TMSIS - elig group'!$C:$C,H$1),H3693),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3694<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3694,'TMSIS - elig group'!$H:$H,$B3694,'TMSIS - elig group'!$C:$C,I$1),I3693),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3694<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3694,'TMSIS - elig group'!$H:$H,$B3694,'TMSIS - elig group'!$C:$C,J$1),J3693),0)","v":0},{"$f":"IFERROR(IF($B3694<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3694,'TMSIS - elig group'!$H:$H,$B3694,'TMSIS - elig group'!$C:$C,K$1),K3693),0)","v":0},true,74643,765214,663892,146514,124457,170062,0,0,0]
["Washington","2021-07-01",{"$f":"IF($B3698<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3698,'CMS monthly enrollment'!C:C,B3698,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3698,C3686:C3697,B3686:B3697))","v":1914822},{"$f":"IF($B3698<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3698,'CMS monthly enrollment'!C:C,B3698,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3698,D3686:D3697,B3686:B3697))","v":78399},{"$f":"IFERROR(IF($B3698<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3698,'TMSIS - elig group'!$H:$H,$B3698,'TMSIS - elig group'!$C:$C,E$1),E3697),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3698<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3698,'TMSIS - elig group'!$H:$H,$B3698,'TMSIS - elig group'!$C:$C,F$1),F3697),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3698<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3698,'TMSIS - elig group'!$H:$H,$B3698,'TMSIS - elig group'!$C:$C,G$1),G3697),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3698<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3698,'TMSIS - elig group'!$H:$H,$B3698,'TMSIS - elig group'!$C:$C,H$1),H3697),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3698<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3698,'TMSIS - elig group'!$H:$H,$B3698,'TMSIS - elig group'!$C:$C,I$1),I3697),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3698<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3698,'TMSIS - elig group'!$H:$H,$B3698,'TMSIS - elig group'!$C:$C,J$1),J3697),0)","v":0},{"$f":"IFERROR(IF($B3698<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3698,'TMSIS - elig group'!$H:$H,$B3698,'TMSIS - elig group'!$C:$C,K$1),K3697),0)","v":0},true,78399,783497,679754,150015,127430,174125,0,0,0]
["Washington","2021-08-01",{"$f":"IF($B3699<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3699,'CMS monthly enrollment'!C:C,B3699,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3699,C3687:C3698,B3687:B3698))","v":1930172},{"$f":"IF($B3699<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3699,'CMS monthly enrollment'!C:C,B3699,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3699,D3687:D3698,B3687:B3698))","v":79266},{"$f":"IFERROR(IF($B3699<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3699,'TMSIS - elig group'!$H:$H,$B3699,'TMSIS - elig group'!$C:$C,E$1),E3698),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3699<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3699,'TMSIS - elig group'!$H:$H,$B3699,'TMSIS - elig group'!$C:$C,F$1),F3698),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3699<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3699,'TMSIS - elig group'!$H:$H,$B3699,'TMSIS - elig group'!$C:$C,G$1),G3698),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3699<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3699,'TMSIS - elig group'!$H:$H,$B3699,'TMSIS - elig group'!$C:$C,H$1),H3698),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3699<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3699,'TMSIS - elig group'!$H:$H,$B3699,'TMSIS - elig group'!$C:$C,I$1),I3698),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3699<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3699,'TMSIS - elig group'!$H:$H,$B3699,'TMSIS - elig group'!$C:$C,J$1),J3698),0)","v":0},{"$f":"IFERROR(IF($B3699<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3699,'TMSIS - elig group'!$H:$H,$B3699,'TMSIS - elig group'!$C:$C,K$1),K3698),0)","v":0},true,79266,789778,685203,151218,128452,175521,0,0,0]
["Washington","2021-12-01",{"$f":"IF($B3703<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3703,'CMS monthly enrollment'!C:C,B3703,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3703,C3691:C3702,B3691:B3702))","v":1972372},{"$f":"IF($B3703<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3703,'CMS monthly enrollment'!C:C,B3703,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3703,D3691:D3702,B3691:B3702))","v":83039},{"$f":"IFERROR(IF($B3703<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3703,'TMSIS - elig group'!$H:$H,$B3703,'TMSIS - elig group'!$C:$C,E$1),E3702),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3703<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3703,'TMSIS - elig group'!$H:$H,$B3703,'TMSIS - elig group'!$C:$C,F$1),F3702),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3703<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3703,'TMSIS - elig group'!$H:$H,$B3703,'TMSIS - elig group'!$C:$C,G$1),G3702),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3703<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3703,'TMSIS - elig group'!$H:$H,$B3703,'TMSIS - elig group'!$C:$C,H$1),H3702),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3703<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3703,'TMSIS - elig group'!$H:$H,$B3703,'TMSIS - elig group'!$C:$C,I$1),I3702),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3703<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3703,'TMSIS - elig group'!$H:$H,$B3703,'TMSIS - elig group'!$C:$C,J$1),J3702),0)","v":0},{"$f":"IFERROR(IF($B3703<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3703,'TMSIS - elig group'!$H:$H,$B3703,'TMSIS - elig group'!$C:$C,K$1),K3702),0)","v":0},true,83039,807045,700184,154524,131260,179359,0,0,0]
["Washington","2022-03-01",{"$f":"IF($B3706<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3706,'CMS monthly enrollment'!C:C,B3706,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3706,C3694:C3705,B3694:B3705))","v":1997126},{"$f":"IF($B3706<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3706,'CMS monthly enrollment'!C:C,B3706,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3706,D3694:D3705,B3694:B3705))","v":84779},{"$f":"IFERROR(IF($B3706<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3706,'TMSIS - elig group'!$H:$H,$B3706,'TMSIS - elig group'!$C:$C,E$1),E3705),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3706<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3706,'TMSIS - elig group'!$H:$H,$B3706,'TMSIS - elig group'!$C:$C,F$1),F3705),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3706<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3706,'TMSIS - elig group'!$H:$H,$B3706,'TMSIS - elig group'!$C:$C,G$1),G3705),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3706<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3706,'TMSIS - elig group'!$H:$H,$B3706,'TMSIS - elig group'!$C:$C,H$1),H3705),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3706<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3706,'TMSIS - elig group'!$H:$H,$B3706,'TMSIS - elig group'!$C:$C,I$1),I3705),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3706<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3706,'TMSIS - elig group'!$H:$H,$B3706,'TMSIS - elig group'!$C:$C,J$1),J3705),0)","v":0},{"$f":"IFERROR(IF($B3706<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3706,'TMSIS - elig group'!$H:$H,$B3706,'TMSIS - elig group'!$C:$C,K$1),K3705),0)","v":0},true,84779,817174,708972,156463,132908,181610,0,0,0]
["Washington","2022-06-01",{"$f":"IF($B3709<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3709,'CMS monthly enrollment'!C:C,B3709,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3709,C3697:C3708,B3697:B3708))","v":2033707},{"$f":"IF($B3709<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3709,'CMS monthly enrollment'!C:C,B3709,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3709,D3697:D3708,B3697:B3708))","v":77428},{"$f":"IFERROR(IF($B3709<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3709,'TMSIS - elig group'!$H:$H,$B3709,'TMSIS - elig group'!$C:$C,E$1),E3708),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3709<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3709,'TMSIS - elig group'!$H:$H,$B3709,'TMSIS - elig group'!$C:$C,F$1),F3708),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3709<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3709,'TMSIS - elig group'!$H:$H,$B3709,'TMSIS - elig group'!$C:$C,G$1),G3708),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3709<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3709,'TMSIS - elig group'!$H:$H,$B3709,'TMSIS - elig group'!$C:$C,H$1),H3708),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3709<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3709,'TMSIS - elig group'!$H:$H,$B3709,'TMSIS - elig group'!$C:$C,I$1),I3708),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3709<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3709,'TMSIS - elig group'!$H:$H,$B3709,'TMSIS - elig group'!$C:$C,J$1),J3708),0)","v":0},{"$f":"IFERROR(IF($B3709<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3709,'TMSIS - elig group'!$H:$H,$B3709,'TMSIS - elig group'!$C:$C,K$1),K3708),0)","v":0},true,77428,832142,721958,159329,135342,184936,0,0,0]
["Washington","2022-09-01",{"$f":"IF($B3712<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3712,'CMS monthly enrollment'!C:C,B3712,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3712,C3700:C3711,B3700:B3711))","v":2059500},{"$f":"IF($B3712<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3712,'CMS monthly enrollment'!C:C,B3712,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3712,D3700:D3711,B3700:B3711))","v":77369},{"$f":"IFERROR(IF($B3712<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3712,'TMSIS - elig group'!$H:$H,$B3712,'TMSIS - elig group'!$C:$C,E$1),E3711),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3712<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3712,'TMSIS - elig group'!$H:$H,$B3712,'TMSIS - elig group'!$C:$C,F$1),F3711),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3712<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3712,'TMSIS - elig group'!$H:$H,$B3712,'TMSIS - elig group'!$C:$C,G$1),G3711),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3712<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3712,'TMSIS - elig group'!$H:$H,$B3712,'TMSIS - elig group'!$C:$C,H$1),H3711),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3712<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3712,'TMSIS - elig group'!$H:$H,$B3712,'TMSIS - elig group'!$C:$C,I$1),I3711),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3712<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3712,'TMSIS - elig group'!$H:$H,$B3712,'TMSIS - elig group'!$C:$C,J$1),J3711),0)","v":0},{"$f":"IFERROR(IF($B3712<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3712,'TMSIS - elig group'!$H:$H,$B3712,'TMSIS - elig group'!$C:$C,K$1),K3711),0)","v":0},true,77369,842696,731114,161350,137059,187282,0,0,0]
["Washington","2022-12-01",{"$f":"IF($B3715<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3715,'CMS monthly enrollment'!C:C,B3715,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3715,C3703:C3714,B3703:B3714))","v":2089806},{"$f":"IF($B3715<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3715,'CMS monthly enrollment'!C:C,B3715,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3715,D3703:D3714,B3703:B3714))","v":78676},{"$f":"IFERROR(IF($B3715<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3715,'TMSIS - elig group'!$H:$H,$B3715,'TMSIS - elig group'!$C:$C,E$1),E3714),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3715<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3715,'TMSIS - elig group'!$H:$H,$B3715,'TMSIS - elig group'!$C:$C,F$1),F3714),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3715<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3715,'TMSIS - elig group'!$H:$H,$B3715,'TMSIS - elig group'!$C:$C,G$1),G3714),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3715<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3715,'TMSIS - elig group'!$H:$H,$B3715,'TMSIS - elig group'!$C:$C,H$1),H3714),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3715<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3715,'TMSIS - elig group'!$H:$H,$B3715,'TMSIS - elig group'!$C:$C,I$1),I3714),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3715<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3715,'TMSIS - elig group'!$H:$H,$B3715,'TMSIS - elig group'!$C:$C,J$1),J3714),0)","v":0},{"$f":"IFERROR(IF($B3715<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3715,'TMSIS - elig group'!$H:$H,$B3715,'TMSIS - elig group'!$C:$C,K$1),K3714),0)","v":0},true,{"$f":"D3715","v":78676},{"$f":"ROUND($C3715*E3715,0)","v":855096},{"$f":"ROUND($C3715*F3715,0)","v":741873},{"$f":"ROUND($C3715*G3715,0)","v":163724},{"$f":"ROUND($C3715*H3715,0)","v":139075},{"$f":"ROUND($C3715*I3715,0)","v":190038},{"$f":"ROUND($C3715*J3715,0)","v":0},{"$f":"ROUND($C3715*K3715,0)","v":0},0]
["Washington","2023-01-01",{"$f":"IF($B3716<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3716,'CMS monthly enrollment'!C:C,B3716,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3716,C3704:C3715,B3704:B3715))","v":2091269},{"$f":"IF($B3716<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3716,'CMS monthly enrollment'!C:C,B3716,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3716,D3704:D3715,B3704:B3715))","v":79418},{"$f":"IFERROR(IF($B3716<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3716,'TMSIS - elig group'!$H:$H,$B3716,'TMSIS - elig group'!$C:$C,E$1),E3715),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3716<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3716,'TMSIS - elig group'!$H:$H,$B3716,'TMSIS - elig group'!$C:$C,F$1),F3715),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3716<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3716,'TMSIS - elig group'!$H:$H,$B3716,'TMSIS - elig group'!$C:$C,G$1),G3715),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3716<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3716,'TMSIS - elig group'!$H:$H,$B3716,'TMSIS - elig group'!$C:$C,H$1),H3715),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3716<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3716,'TMSIS - elig group'!$H:$H,$B3716,'TMSIS - elig group'!$C:$C,I$1),I3715),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3716<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3716,'TMSIS - elig group'!$H:$H,$B3716,'TMSIS - elig group'!$C:$C,J$1),J3715),0)","v":0},{"$f":"IFERROR(IF($B3716<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3716,'TMSIS - elig group'!$H:$H,$B3716,'TMSIS - elig group'!$C:$C,K$1),K3715),0)","v":0},true,79418,855695,742392,163839,139173,190171,0,0,0]
["Washington","2023-05-01",{"$f":"IF($B3720<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3720,'CMS monthly enrollment'!C:C,B3720,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3720,C3708:C3719,B3708:B3719))","v":2130999.2363157347},{"$f":"IF($B3720<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3720,'CMS monthly enrollment'!C:C,B3720,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3720,D3708:D3719,B3708:B3719))","v":78055.404955717866},{"$f":"IFERROR(IF($B3720<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3720,'TMSIS - elig group'!$H:$H,$B3720,'TMSIS - elig group'!$C:$C,E$1),E3719),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3720<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3720,'TMSIS - elig group'!$H:$H,$B3720,'TMSIS - elig group'!$C:$C,F$1),F3719),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3720<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3720,'TMSIS - elig group'!$H:$H,$B3720,'TMSIS - elig group'!$C:$C,G$1),G3719),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3720<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3720,'TMSIS - elig group'!$H:$H,$B3720,'TMSIS - elig group'!$C:$C,H$1),H3719),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3720<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3720,'TMSIS - elig group'!$H:$H,$B3720,'TMSIS - elig group'!$C:$C,I$1),I3719),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3720<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3720,'TMSIS - elig group'!$H:$H,$B3720,'TMSIS - elig group'!$C:$C,J$1),J3719),0)","v":0},{"$f":"IFERROR(IF($B3720<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3720,'TMSIS - elig group'!$H:$H,$B3720,'TMSIS - elig group'!$C:$C,K$1),K3719),0)","v":0},true,78055.404955717866,871951,756496,166951,141817,193784,0,0,0]
["Washington","2023-06-01",{"$f":"IF($B3721<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3721,'CMS monthly enrollment'!C:C,B3721,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3721,C3709:C3720,B3709:B3720))","v":2139969.3347034659},{"$f":"IF($B3721<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3721,'CMS monthly enrollment'!C:C,B3721,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3721,D3709:D3720,B3709:B3720))","v":77971.380315482442},{"$f":"IFERROR(IF($B3721<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3721,'TMSIS - elig group'!$H:$H,$B3721,'TMSIS - elig group'!$C:$C,E$1),E3720),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3721<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3721,'TMSIS - elig group'!$H:$H,$B3721,'TMSIS - elig group'!$C:$C,F$1),F3720),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3721<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3721,'TMSIS - elig group'!$H:$H,$B3721,'TMSIS - elig group'!$C:$C,G$1),G3720),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3721<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3721,'TMSIS - elig group'!$H:$H,$B3721,'TMSIS - elig group'!$C:$C,H$1),H3720),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3721<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3721,'TMSIS - elig group'!$H:$H,$B3721,'TMSIS - elig group'!$C:$C,I$1),I3720),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3721<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3721,'TMSIS - elig group'!$H:$H,$B3721,'TMSIS - elig group'!$C:$C,J$1),J3720),0)","v":0},{"$f":"IFERROR(IF($B3721<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3721,'TMSIS - elig group'!$H:$H,$B3721,'TMSIS - elig group'!$C:$C,K$1),K3720),0)","v":0},true,77971.380315482442,875622,759681,167654,142414,194599,0,0,0]
["Washington","2023-10-01",{"$f":"IF($B3725<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3725,'CMS monthly enrollment'!C:C,B3725,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3725,C3713:C3724,B3713:B3724))","v":2175552.3932202812},{"$f":"IF($B3725<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3725,'CMS monthly enrollment'!C:C,B3725,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3725,D3713:D3724,B3713:B3724))","v":78073.184535117354},{"$f":"IFERROR(IF($B3725<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3725,'TMSIS - elig group'!$H:$H,$B3725,'TMSIS - elig group'!$C:$C,E$1),E3724),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3725<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3725,'TMSIS - elig group'!$H:$H,$B3725,'TMSIS - elig group'!$C:$C,F$1),F3724),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3725<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3725,'TMSIS - elig group'!$H:$H,$B3725,'TMSIS - elig group'!$C:$C,G$1),G3724),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3725<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3725,'TMSIS - elig group'!$H:$H,$B3725,'TMSIS - elig group'!$C:$C,H$1),H3724),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3725<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3725,'TMSIS - elig group'!$H:$H,$B3725,'TMSIS - elig group'!$C:$C,I$1),I3724),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3725<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3725,'TMSIS - elig group'!$H:$H,$B3725,'TMSIS - elig group'!$C:$C,J$1),J3724),0)","v":0},{"$f":"IFERROR(IF($B3725<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3725,'TMSIS - elig group'!$H:$H,$B3725,'TMSIS - elig group'!$C:$C,K$1),K3724),0)","v":0},true,78073.184535117354,890181,772312,170442,144782,197835,0,0,0]
["Washington","2024-01-01",{"$f":"IF($B3728<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3728,'CMS monthly enrollment'!C:C,B3728,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3728,C3716:C3727,B3716:B3727))","v":2202594.8623942286},{"$f":"IF($B3728<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3728,'CMS monthly enrollment'!C:C,B3728,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3728,D3716:D3727,B3716:B3727))","v":77975.835816351784},{"$f":"IFERROR(IF($B3728<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3728,'TMSIS - elig group'!$H:$H,$B3728,'TMSIS - elig group'!$C:$C,E$1),E3727),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3728<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3728,'TMSIS - elig group'!$H:$H,$B3728,'TMSIS - elig group'!$C:$C,F$1),F3727),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3728<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3728,'TMSIS - elig group'!$H:$H,$B3728,'TMSIS - elig group'!$C:$C,G$1),G3727),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3728<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3728,'TMSIS - elig group'!$H:$H,$B3728,'TMSIS - elig group'!$C:$C,H$1),H3727),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3728<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3728,'TMSIS - elig group'!$H:$H,$B3728,'TMSIS - elig group'!$C:$C,I$1),I3727),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3728<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3728,'TMSIS - elig group'!$H:$H,$B3728,'TMSIS - elig group'!$C:$C,J$1),J3727),0)","v":0},{"$f":"IFERROR(IF($B3728<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3728,'TMSIS - elig group'!$H:$H,$B3728,'TMSIS - elig group'!$C:$C,K$1),K3727),0)","v":0},{"$f":"SUM(E3728:K3728)=1","v":true},77975.835816351784,901247,781912,172560,146581,200294,0,0,0]
["Washington","2024-03-01",{"$f":"IF($B3730<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3730,'CMS monthly enrollment'!C:C,B3730,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3730,C3718:C3729,B3718:B3729))","v":2219356.0329253338},{"$f":"IF($B3730<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3730,'CMS monthly enrollment'!C:C,B3730,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3730,D3718:D3729,B3718:B3729))","v":78205.511252885219},{"$f":"IFERROR(IF($B3730<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3730,'TMSIS - elig group'!$H:$H,$B3730,'TMSIS - elig group'!$C:$C,E$1),E3729),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3730<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3730,'TMSIS - elig group'!$H:$H,$B3730,'TMSIS - elig group'!$C:$C,F$1),F3729),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3730<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3730,'TMSIS - elig group'!$H:$H,$B3730,'TMSIS - elig group'!$C:$C,G$1),G3729),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3730<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3730,'TMSIS - elig group'!$H:$H,$B3730,'TMSIS - elig group'!$C:$C,H$1),H3729),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3730<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3730,'TMSIS - elig group'!$H:$H,$B3730,'TMSIS - elig group'!$C:$C,I$1),I3729),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3730<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3730,'TMSIS - elig group'!$H:$H,$B3730,'TMSIS - elig group'!$C:$C,J$1),J3729),0)","v":0},{"$f":"IFERROR(IF($B3730<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3730,'TMSIS - elig group'!$H:$H,$B3730,'TMSIS - elig group'!$C:$C,K$1),K3729),0)","v":0},true,78205.511252885219,908105,787863,173873,147697,201818,0,0,0]
["Washington","2024-04-01",{"$f":"IF($B3731<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3731,'CMS monthly enrollment'!C:C,B3731,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3731,C3719:C3730,B3719:B3730))","v":2228520.5324152727},{"$f":"IF($B3731<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3731,'CMS monthly enrollment'!C:C,B3731,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3731,D3719:D3730,B3719:B3730))","v":78102.861209953713},{"$f":"IFERROR(IF($B3731<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3731,'TMSIS - elig group'!$H:$H,$B3731,'TMSIS - elig group'!$C:$C,E$1),E3730),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3731<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3731,'TMSIS - elig group'!$H:$H,$B3731,'TMSIS - elig group'!$C:$C,F$1),F3730),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3731<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3731,'TMSIS - elig group'!$H:$H,$B3731,'TMSIS - elig group'!$C:$C,G$1),G3730),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3731<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3731,'TMSIS - elig group'!$H:$H,$B3731,'TMSIS - elig group'!$C:$C,H$1),H3730),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3731<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3731,'TMSIS - elig group'!$H:$H,$B3731,'TMSIS - elig group'!$C:$C,I$1),I3730),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3731<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3731,'TMSIS - elig group'!$H:$H,$B3731,'TMSIS - elig group'!$C:$C,J$1),J3730),0)","v":0},{"$f":"IFERROR(IF($B3731<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3731,'TMSIS - elig group'!$H:$H,$B3731,'TMSIS - elig group'!$C:$C,K$1),K3730),0)","v":0},true,78102.861209953713,911855,791116,174591,148307,202652,0,0,0]
["Washington","2024-05-01",{"$f":"IF($B3732<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3732,'CMS monthly enrollment'!C:C,B3732,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3732,C3720:C3731,B3720:B3731))","v":2237231.6966673769},{"$f":"IF($B3732<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3732,'CMS monthly enrollment'!C:C,B3732,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3732,D3720:D3731,B3720:B3731))","v":78140.928248601937},{"$f":"IFERROR(IF($B3732<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3732,'TMSIS - elig group'!$H:$H,$B3732,'TMSIS - elig group'!$C:$C,E$1),E3731),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3732<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3732,'TMSIS - elig group'!$H:$H,$B3732,'TMSIS - elig group'!$C:$C,F$1),F3731),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3732<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3732,'TMSIS - elig group'!$H:$H,$B3732,'TMSIS - elig group'!$C:$C,G$1),G3731),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3732<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3732,'TMSIS - elig group'!$H:$H,$B3732,'TMSIS - elig group'!$C:$C,H$1),H3731),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3732<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3732,'TMSIS - elig group'!$H:$H,$B3732,'TMSIS - elig group'!$C:$C,I$1),I3731),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3732<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3732,'TMSIS - elig group'!$H:$H,$B3732,'TMSIS - elig group'!$C:$C,J$1),J3731),0)","v":0},{"$f":"IFERROR(IF($B3732<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3732,'TMSIS - elig group'!$H:$H,$B3732,'TMSIS - elig group'!$C:$C,K$1),K3731),0)","v":0},true,78140.928248601937,915419,794208,175274,148887,203444,0,0,0]
["Washington","2024-06-01",{"$f":"IF($B3733<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3733,'CMS monthly enrollment'!C:C,B3733,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3733,C3721:C3732,B3721:B3732))","v":2246242.8414756786},{"$f":"IF($B3733<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3733,'CMS monthly enrollment'!C:C,B3733,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3733,D3721:D3732,B3721:B3732))","v":78173.285342238043},{"$f":"IFERROR(IF($B3733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3733,'TMSIS - elig group'!$H:$H,$B3733,'TMSIS - elig group'!$C:$C,E$1),E3732),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3733,'TMSIS - elig group'!$H:$H,$B3733,'TMSIS - elig group'!$C:$C,F$1),F3732),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3733,'TMSIS - elig group'!$H:$H,$B3733,'TMSIS - elig group'!$C:$C,G$1),G3732),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3733,'TMSIS - elig group'!$H:$H,$B3733,'TMSIS - elig group'!$C:$C,H$1),H3732),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3733,'TMSIS - elig group'!$H:$H,$B3733,'TMSIS - elig group'!$C:$C,I$1),I3732),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3733,'TMSIS - elig group'!$H:$H,$B3733,'TMSIS - elig group'!$C:$C,J$1),J3732),0)","v":0},{"$f":"IFERROR(IF($B3733<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3733,'TMSIS - elig group'!$H:$H,$B3733,'TMSIS - elig group'!$C:$C,K$1),K3732),0)","v":0},true,78173.285342238043,919106,797407,175980,149486,204263,0,0,0]
["Washington","2024-07-01",{"$f":"IF($B3734<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3734,'CMS monthly enrollment'!C:C,B3734,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3734,C3722:C3733,B3722:B3733))","v":2254962.0512393303},{"$f":"IF($B3734<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3734,'CMS monthly enrollment'!C:C,B3734,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3734,D3722:D3733,B3722:B3733))","v":78193.993263494878},{"$f":"IFERROR(IF($B3734<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3734,'TMSIS - elig group'!$H:$H,$B3734,'TMSIS - elig group'!$C:$C,E$1),E3733),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3734<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3734,'TMSIS - elig group'!$H:$H,$B3734,'TMSIS - elig group'!$C:$C,F$1),F3733),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3734<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3734,'TMSIS - elig group'!$H:$H,$B3734,'TMSIS - elig group'!$C:$C,G$1),G3733),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3734<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3734,'TMSIS - elig group'!$H:$H,$B3734,'TMSIS - elig group'!$C:$C,H$1),H3733),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3734<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3734,'TMSIS - elig group'!$H:$H,$B3734,'TMSIS - elig group'!$C:$C,I$1),I3733),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3734<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3734,'TMSIS - elig group'!$H:$H,$B3734,'TMSIS - elig group'!$C:$C,J$1),J3733),0)","v":0},{"$f":"IFERROR(IF($B3734<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3734,'TMSIS - elig group'!$H:$H,$B3734,'TMSIS - elig group'!$C:$C,K$1),K3733),0)","v":0},true,78193.993263494878,922674,800503,176663,150066,205056,0,0,0]
["Washington","2024-08-01",{"$f":"IF($B3735<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3735,'CMS monthly enrollment'!C:C,B3735,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3735,C3723:C3734,B3723:B3734))","v":2263936.2768690921},{"$f":"IF($B3735<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3735,'CMS monthly enrollment'!C:C,B3735,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3735,D3723:D3734,B3723:B3734))","v":78212.68310164311},{"$f":"IFERROR(IF($B3735<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3735,'TMSIS - elig group'!$H:$H,$B3735,'TMSIS - elig group'!$C:$C,E$1),E3734),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3735<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3735,'TMSIS - elig group'!$H:$H,$B3735,'TMSIS - elig group'!$C:$C,F$1),F3734),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3735<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3735,'TMSIS - elig group'!$H:$H,$B3735,'TMSIS - elig group'!$C:$C,G$1),G3734),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3735<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3735,'TMSIS - elig group'!$H:$H,$B3735,'TMSIS - elig group'!$C:$C,H$1),H3734),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3735<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3735,'TMSIS - elig group'!$H:$H,$B3735,'TMSIS - elig group'!$C:$C,I$1),I3734),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3735<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3735,'TMSIS - elig group'!$H:$H,$B3735,'TMSIS - elig group'!$C:$C,J$1),J3734),0)","v":0},{"$f":"IFERROR(IF($B3735<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3735,'TMSIS - elig group'!$H:$H,$B3735,'TMSIS - elig group'!$C:$C,K$1),K3734),0)","v":0},true,78212.68310164311,926346,803688,177366,150664,205872,0,0,0]
["Washington","2024-09-01",{"$f":"IF($B3736<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3736,'CMS monthly enrollment'!C:C,B3736,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3736,C3724:C3735,B3724:B3735))","v":2272865.0756533463},{"$f":"IF($B3736<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3736,'CMS monthly enrollment'!C:C,B3736,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3736,D3724:D3735,B3724:B3735))","v":78235.16346540321},{"$f":"IFERROR(IF($B3736<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3736,'TMSIS - elig group'!$H:$H,$B3736,'TMSIS - elig group'!$C:$C,E$1),E3735),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3736<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3736,'TMSIS - elig group'!$H:$H,$B3736,'TMSIS - elig group'!$C:$C,F$1),F3735),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3736<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3736,'TMSIS - elig group'!$H:$H,$B3736,'TMSIS - elig group'!$C:$C,G$1),G3735),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3736<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3736,'TMSIS - elig group'!$H:$H,$B3736,'TMSIS - elig group'!$C:$C,H$1),H3735),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3736<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3736,'TMSIS - elig group'!$H:$H,$B3736,'TMSIS - elig group'!$C:$C,I$1),I3735),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3736<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3736,'TMSIS - elig group'!$H:$H,$B3736,'TMSIS - elig group'!$C:$C,J$1),J3735),0)","v":0},{"$f":"IFERROR(IF($B3736<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3736,'TMSIS - elig group'!$H:$H,$B3736,'TMSIS - elig group'!$C:$C,K$1),K3735),0)","v":0},true,78235.16346540321,929999,806858,178066,151258,206684,0,0,0]
["Washington","2024-10-01",{"$f":"IF($B3737<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3737,'CMS monthly enrollment'!C:C,B3737,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3737,C3725:C3736,B3725:B3736))","v":2281587.6297702193},{"$f":"IF($B3737<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3737,'CMS monthly enrollment'!C:C,B3737,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3737,D3725:D3736,B3725:B3736))","v":78272.392607968577},{"$f":"IFERROR(IF($B3737<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3737,'TMSIS - elig group'!$H:$H,$B3737,'TMSIS - elig group'!$C:$C,E$1),E3736),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3737<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3737,'TMSIS - elig group'!$H:$H,$B3737,'TMSIS - elig group'!$C:$C,F$1),F3736),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3737<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3737,'TMSIS - elig group'!$H:$H,$B3737,'TMSIS - elig group'!$C:$C,G$1),G3736),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3737<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3737,'TMSIS - elig group'!$H:$H,$B3737,'TMSIS - elig group'!$C:$C,H$1),H3736),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3737<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3737,'TMSIS - elig group'!$H:$H,$B3737,'TMSIS - elig group'!$C:$C,I$1),I3736),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3737<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3737,'TMSIS - elig group'!$H:$H,$B3737,'TMSIS - elig group'!$C:$C,J$1),J3736),0)","v":0},{"$f":"IFERROR(IF($B3737<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3737,'TMSIS - elig group'!$H:$H,$B3737,'TMSIS - elig group'!$C:$C,K$1),K3736),0)","v":0},true,78272.392607968577,933568,809955,178749,151838,207477,0,0,0]
["Washington","2024-11-01",{"$f":"IF($B3738<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3738,'CMS monthly enrollment'!C:C,B3738,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3738,C3726:C3737,B3726:B3737))","v":2290598.5358000677},{"$f":"IF($B3738<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3738,'CMS monthly enrollment'!C:C,B3738,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3738,D3726:D3737,B3726:B3737))","v":78313.09491821409},{"$f":"IFERROR(IF($B3738<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3738,'TMSIS - elig group'!$H:$H,$B3738,'TMSIS - elig group'!$C:$C,E$1),E3737),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3738<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3738,'TMSIS - elig group'!$H:$H,$B3738,'TMSIS - elig group'!$C:$C,F$1),F3737),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3738<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3738,'TMSIS - elig group'!$H:$H,$B3738,'TMSIS - elig group'!$C:$C,G$1),G3737),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3738<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3738,'TMSIS - elig group'!$H:$H,$B3738,'TMSIS - elig group'!$C:$C,H$1),H3737),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3738<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3738,'TMSIS - elig group'!$H:$H,$B3738,'TMSIS - elig group'!$C:$C,I$1),I3737),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3738<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3738,'TMSIS - elig group'!$H:$H,$B3738,'TMSIS - elig group'!$C:$C,J$1),J3737),0)","v":0},{"$f":"IFERROR(IF($B3738<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3738,'TMSIS - elig group'!$H:$H,$B3738,'TMSIS - elig group'!$C:$C,K$1),K3737),0)","v":0},true,78313.09491821409,937255,813153,179455,152438,208297,0,0,0]
["Washington","2024-12-01",{"$f":"IF($B3739<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3739,'CMS monthly enrollment'!C:C,B3739,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3739,C3727:C3738,B3727:B3738))","v":2299282.0911051054},{"$f":"IF($B3739<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3739,'CMS monthly enrollment'!C:C,B3739,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3739,D3727:D3738,B3727:B3738))","v":78334.120148036527},{"$f":"IFERROR(IF($B3739<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3739,'TMSIS - elig group'!$H:$H,$B3739,'TMSIS - elig group'!$C:$C,E$1),E3738),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3739<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3739,'TMSIS - elig group'!$H:$H,$B3739,'TMSIS - elig group'!$C:$C,F$1),F3738),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3739<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3739,'TMSIS - elig group'!$H:$H,$B3739,'TMSIS - elig group'!$C:$C,G$1),G3738),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3739<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3739,'TMSIS - elig group'!$H:$H,$B3739,'TMSIS - elig group'!$C:$C,H$1),H3738),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3739<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3739,'TMSIS - elig group'!$H:$H,$B3739,'TMSIS - elig group'!$C:$C,I$1),I3738),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3739<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3739,'TMSIS - elig group'!$H:$H,$B3739,'TMSIS - elig group'!$C:$C,J$1),J3738),0)","v":0},{"$f":"IFERROR(IF($B3739<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3739,'TMSIS - elig group'!$H:$H,$B3739,'TMSIS - elig group'!$C:$C,K$1),K3738),0)","v":0},true,78334.120148036527,940808,816236,180135,153016,209086,0,0,0]
["Washington","2025-01-01",{"$f":"IF($B3740<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3740,'CMS monthly enrollment'!C:C,B3740,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3740,C3728:C3739,B3728:B3739))","v":2308255.5211408343},{"$f":"IF($B3740<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3740,'CMS monthly enrollment'!C:C,B3740,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3740,D3728:D3739,B3728:B3739))","v":78328.752293904225},{"$f":"IFERROR(IF($B3740<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3740,'TMSIS - elig group'!$H:$H,$B3740,'TMSIS - elig group'!$C:$C,E$1),E3739),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3740<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3740,'TMSIS - elig group'!$H:$H,$B3740,'TMSIS - elig group'!$C:$C,F$1),F3739),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3740<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3740,'TMSIS - elig group'!$H:$H,$B3740,'TMSIS - elig group'!$C:$C,G$1),G3739),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3740<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3740,'TMSIS - elig group'!$H:$H,$B3740,'TMSIS - elig group'!$C:$C,H$1),H3739),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3740<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3740,'TMSIS - elig group'!$H:$H,$B3740,'TMSIS - elig group'!$C:$C,I$1),I3739),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3740<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3740,'TMSIS - elig group'!$H:$H,$B3740,'TMSIS - elig group'!$C:$C,J$1),J3739),0)","v":0},{"$f":"IFERROR(IF($B3740<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3740,'TMSIS - elig group'!$H:$H,$B3740,'TMSIS - elig group'!$C:$C,K$1),K3739),0)","v":0},true,78328.752293904225,944480,819422,180838,153613,209902,0,0,0]
["Washington","2025-02-01",{"$f":"IF($B3741<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3741,'CMS monthly enrollment'!C:C,B3741,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3741,C3729:C3740,B3729:B3740))","v":2317333.9762640819},{"$f":"IF($B3741<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3741,'CMS monthly enrollment'!C:C,B3741,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3741,D3729:D3740,B3729:B3740))","v":78321.537188549933},{"$f":"IFERROR(IF($B3741<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3741,'TMSIS - elig group'!$H:$H,$B3741,'TMSIS - elig group'!$C:$C,E$1),E3740),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3741<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3741,'TMSIS - elig group'!$H:$H,$B3741,'TMSIS - elig group'!$C:$C,F$1),F3740),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3741<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3741,'TMSIS - elig group'!$H:$H,$B3741,'TMSIS - elig group'!$C:$C,G$1),G3740),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3741<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3741,'TMSIS - elig group'!$H:$H,$B3741,'TMSIS - elig group'!$C:$C,H$1),H3740),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3741<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3741,'TMSIS - elig group'!$H:$H,$B3741,'TMSIS - elig group'!$C:$C,I$1),I3740),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3741<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3741,'TMSIS - elig group'!$H:$H,$B3741,'TMSIS - elig group'!$C:$C,J$1),J3740),0)","v":0},{"$f":"IFERROR(IF($B3741<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3741,'TMSIS - elig group'!$H:$H,$B3741,'TMSIS - elig group'!$C:$C,K$1),K3740),0)","v":0},true,78321.537188549933,948195,822644,181549,154217,210728,0,0,0]
["Washington","2025-03-01",{"$f":"IF($B3742<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3742,'CMS monthly enrollment'!C:C,B3742,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3742,C3730:C3741,B3730:B3741))","v":2325431.117138261},{"$f":"IF($B3742<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3742,'CMS monthly enrollment'!C:C,B3742,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3742,D3730:D3741,B3730:B3741))","v":78362.397652230182},{"$f":"IFERROR(IF($B3742<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3742,'TMSIS - elig group'!$H:$H,$B3742,'TMSIS - elig group'!$C:$C,E$1),E3741),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3742<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3742,'TMSIS - elig group'!$H:$H,$B3742,'TMSIS - elig group'!$C:$C,F$1),F3741),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3742<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3742,'TMSIS - elig group'!$H:$H,$B3742,'TMSIS - elig group'!$C:$C,G$1),G3741),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3742<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3742,'TMSIS - elig group'!$H:$H,$B3742,'TMSIS - elig group'!$C:$C,H$1),H3741),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3742<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3742,'TMSIS - elig group'!$H:$H,$B3742,'TMSIS - elig group'!$C:$C,I$1),I3741),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3742<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3742,'TMSIS - elig group'!$H:$H,$B3742,'TMSIS - elig group'!$C:$C,J$1),J3741),0)","v":0},{"$f":"IFERROR(IF($B3742<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3742,'TMSIS - elig group'!$H:$H,$B3742,'TMSIS - elig group'!$C:$C,K$1),K3741),0)","v":0},true,78362.397652230182,951508,825519,182184,154756,211464,0,0,0]
["Washington","2025-04-01",{"$f":"IF($B3743<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3743,'CMS monthly enrollment'!C:C,B3743,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3743,C3731:C3742,B3731:B3742))","v":2334401.1259893272},{"$f":"IF($B3743<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3743,'CMS monthly enrollment'!C:C,B3743,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3743,D3731:D3742,B3731:B3742))","v":78398.616670726682},{"$f":"IFERROR(IF($B3743<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3743,'TMSIS - elig group'!$H:$H,$B3743,'TMSIS - elig group'!$C:$C,E$1),E3742),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3743<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3743,'TMSIS - elig group'!$H:$H,$B3743,'TMSIS - elig group'!$C:$C,F$1),F3742),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3743<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3743,'TMSIS - elig group'!$H:$H,$B3743,'TMSIS - elig group'!$C:$C,G$1),G3742),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3743<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3743,'TMSIS - elig group'!$H:$H,$B3743,'TMSIS - elig group'!$C:$C,H$1),H3742),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3743<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3743,'TMSIS - elig group'!$H:$H,$B3743,'TMSIS - elig group'!$C:$C,I$1),I3742),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3743<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3743,'TMSIS - elig group'!$H:$H,$B3743,'TMSIS - elig group'!$C:$C,J$1),J3742),0)","v":0},{"$f":"IFERROR(IF($B3743<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3743,'TMSIS - elig group'!$H:$H,$B3743,'TMSIS - elig group'!$C:$C,K$1),K3742),0)","v":0},true,78398.616670726682,955178,828703,182887,155353,212280,0,0,0]
["Washington","2025-05-01",{"$f":"IF($B3744<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3744,'CMS monthly enrollment'!C:C,B3744,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3744,C3732:C3743,B3732:B3743))","v":2343100.8332694899},{"$f":"IF($B3744<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3744,'CMS monthly enrollment'!C:C,B3744,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3744,D3732:D3743,B3732:B3743))","v":78417.252107251872},{"$f":"IFERROR(IF($B3744<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3744,'TMSIS - elig group'!$H:$H,$B3744,'TMSIS - elig group'!$C:$C,E$1),E3743),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3744<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3744,'TMSIS - elig group'!$H:$H,$B3744,'TMSIS - elig group'!$C:$C,F$1),F3743),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3744<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3744,'TMSIS - elig group'!$H:$H,$B3744,'TMSIS - elig group'!$C:$C,G$1),G3743),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3744<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3744,'TMSIS - elig group'!$H:$H,$B3744,'TMSIS - elig group'!$C:$C,H$1),H3743),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3744<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3744,'TMSIS - elig group'!$H:$H,$B3744,'TMSIS - elig group'!$C:$C,I$1),I3743),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3744<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3744,'TMSIS - elig group'!$H:$H,$B3744,'TMSIS - elig group'!$C:$C,J$1),J3743),0)","v":0},{"$f":"IFERROR(IF($B3744<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3744,'TMSIS - elig group'!$H:$H,$B3744,'TMSIS - elig group'!$C:$C,K$1),K3743),0)","v":0},true,78417.252107251872,958738,831791,183568,155932,213071,0,0,0]
["Washington","2025-06-01",{"$f":"IF($B3745<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3745,'CMS monthly enrollment'!C:C,B3745,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3745,C3733:C3744,B3733:B3744))","v":2352091.4550753217},{"$f":"IF($B3745<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3745,'CMS monthly enrollment'!C:C,B3745,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3745,D3733:D3744,B3733:B3744))","v":78437.58286999655},{"$f":"IFERROR(IF($B3745<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3745,'TMSIS - elig group'!$H:$H,$B3745,'TMSIS - elig group'!$C:$C,E$1),E3744),0)","v":0.4091748864232499},{"$f":"IFERROR(IF($B3745<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3745,'TMSIS - elig group'!$H:$H,$B3745,'TMSIS - elig group'!$C:$C,F$1),F3744),0)","v":0.35499602921996465},{"$f":"IFERROR(IF($B3745<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3745,'TMSIS - elig group'!$H:$H,$B3745,'TMSIS - elig group'!$C:$C,G$1),G3744),0)","v":7.8344112152245723E-2},{"$f":"IFERROR(IF($B3745<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3745,'TMSIS - elig group'!$H:$H,$B3745,'TMSIS - elig group'!$C:$C,H$1),H3744),0)","v":6.6549443987119331E-2},{"$f":"IFERROR(IF($B3745<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3745,'TMSIS - elig group'!$H:$H,$B3745,'TMSIS - elig group'!$C:$C,I$1),I3744),0)","v":9.093552821742043E-2},{"$f":"IFERROR(IF($B3745<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3745,'TMSIS - elig group'!$H:$H,$B3745,'TMSIS - elig group'!$C:$C,J$1),J3744),0)","v":0},{"$f":"IFERROR(IF($B3745<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3745,'TMSIS - elig group'!$H:$H,$B3745,'TMSIS - elig group'!$C:$C,K$1),K3744),0)","v":0},true,78437.58286999655,962417,834983,184273,156530,213889,0,0,0]
["West Virginia","2019-01-01",{"$f":"IF($B3746<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3746,'CMS monthly enrollment'!C:C,B3746,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3746,C3734:C3745,B3734:B3745))","v":487101},{"$f":"IF($B3746<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3746,'CMS monthly enrollment'!C:C,B3746,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3746,D3734:D3745,B3734:B3745))","v":33409},{"$f":"IFERROR(IF($B3746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3746,'TMSIS - elig group'!$H:$H,$B3746,'TMSIS - elig group'!$C:$C,E$1),E3745),0)","v":0.3413432341147824},{"$f":"IFERROR(IF($B3746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3746,'TMSIS - elig group'!$H:$H,$B3746,'TMSIS - elig group'!$C:$C,F$1),F3745),0)","v":0.2893277315754082},{"$f":"IFERROR(IF($B3746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3746,'TMSIS - elig group'!$H:$H,$B3746,'TMSIS - elig group'!$C:$C,G$1),G3745),0)","v":0.12388620998162761},{"$f":"IFERROR(IF($B3746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3746,'TMSIS - elig group'!$H:$H,$B3746,'TMSIS - elig group'!$C:$C,H$1),H3745),0)","v":8.1233153057881632E-2},{"$f":"IFERROR(IF($B3746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3746,'TMSIS - elig group'!$H:$H,$B3746,'TMSIS - elig group'!$C:$C,I$1),I3745),0)","v":0.16420967127030014},{"$f":"IFERROR(IF($B3746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3746,'TMSIS - elig group'!$H:$H,$B3746,'TMSIS - elig group'!$C:$C,J$1),J3745),0)","v":0},{"$f":"IFERROR(IF($B3746<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3746,'TMSIS - elig group'!$H:$H,$B3746,'TMSIS - elig group'!$C:$C,K$1),K3745),0)","v":0},true,33409,166269,140932,60345,39569,79987,0,0,0]
["West Virginia","2019-02-01",{"$f":"IF($B3747<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3747,'CMS monthly enrollment'!C:C,B3747,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3747,C3735:C3746,B3735:B3746))","v":487273},{"$f":"IF($B3747<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3747,'CMS monthly enrollment'!C:C,B3747,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3747,D3735:D3746,B3735:B3746))","v":33418},{"$f":"IFERROR(IF($B3747<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3747,'TMSIS - elig group'!$H:$H,$B3747,'TMSIS - elig group'!$C:$C,E$1),E3746),0)","v":0.34235811205484962},{"$f":"IFERROR(IF($B3747<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3747,'TMSIS - elig group'!$H:$H,$B3747,'TMSIS - elig group'!$C:$C,F$1),F3746),0)","v":0.28965345539159826},{"$f":"IFERROR(IF($B3747<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3747,'TMSIS - elig group'!$H:$H,$B3747,'TMSIS - elig group'!$C:$C,G$1),G3746),0)","v":0.12226254656184467},{"$f":"IFERROR(IF($B3747<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3747,'TMSIS - elig group'!$H:$H,$B3747,'TMSIS - elig group'!$C:$C,H$1),H3746),0)","v":8.1397286246421077E-2},{"$f":"IFERROR(IF($B3747<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3747,'TMSIS - elig group'!$H:$H,$B3747,'TMSIS - elig group'!$C:$C,I$1),I3746),0)","v":0.16432859974528635},{"$f":"IFERROR(IF($B3747<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3747,'TMSIS - elig group'!$H:$H,$B3747,'TMSIS - elig group'!$C:$C,J$1),J3746),0)","v":0},{"$f":"IFERROR(IF($B3747<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3747,'TMSIS - elig group'!$H:$H,$B3747,'TMSIS - elig group'!$C:$C,K$1),K3746),0)","v":0},true,33418,166822,141140,59575,39663,80073,0,0,0]
["West Virginia","2019-03-01",{"$f":"IF($B3748<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3748,'CMS monthly enrollment'!C:C,B3748,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3748,C3736:C3747,B3736:B3747))","v":483898},{"$f":"IF($B3748<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3748,'CMS monthly enrollment'!C:C,B3748,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3748,D3736:D3747,B3736:B3747))","v":33831},{"$f":"IFERROR(IF($B3748<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3748,'TMSIS - elig group'!$H:$H,$B3748,'TMSIS - elig group'!$C:$C,E$1),E3747),0)","v":0.34008861980716237},{"$f":"IFERROR(IF($B3748<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3748,'TMSIS - elig group'!$H:$H,$B3748,'TMSIS - elig group'!$C:$C,F$1),F3747),0)","v":0.29109931310983889},{"$f":"IFERROR(IF($B3748<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3748,'TMSIS - elig group'!$H:$H,$B3748,'TMSIS - elig group'!$C:$C,G$1),G3747),0)","v":0.12128512200147507},{"$f":"IFERROR(IF($B3748<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3748,'TMSIS - elig group'!$H:$H,$B3748,'TMSIS - elig group'!$C:$C,H$1),H3747),0)","v":8.2139892970689216E-2},{"$f":"IFERROR(IF($B3748<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3748,'TMSIS - elig group'!$H:$H,$B3748,'TMSIS - elig group'!$C:$C,I$1),I3747),0)","v":0.16538705211083446},{"$f":"IFERROR(IF($B3748<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3748,'TMSIS - elig group'!$H:$H,$B3748,'TMSIS - elig group'!$C:$C,J$1),J3747),0)","v":0},{"$f":"IFERROR(IF($B3748<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3748,'TMSIS - elig group'!$H:$H,$B3748,'TMSIS - elig group'!$C:$C,K$1),K3747),0)","v":0},true,33831,164568,140862,58690,39747,80030,0,0,0]
["West Virginia","2019-04-01",{"$f":"IF($B3749<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3749,'CMS monthly enrollment'!C:C,B3749,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3749,C3737:C3748,B3737:B3748))","v":484257},{"$f":"IF($B3749<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3749,'CMS monthly enrollment'!C:C,B3749,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3749,D3737:D3748,B3737:B3748))","v":32881},{"$f":"IFERROR(IF($B3749<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3749,'TMSIS - elig group'!$H:$H,$B3749,'TMSIS - elig group'!$C:$C,E$1),E3748),0)","v":0.34112292459780819},{"$f":"IFERROR(IF($B3749<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3749,'TMSIS - elig group'!$H:$H,$B3749,'TMSIS - elig group'!$C:$C,F$1),F3748),0)","v":0.29090352974671002},{"$f":"IFERROR(IF($B3749<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3749,'TMSIS - elig group'!$H:$H,$B3749,'TMSIS - elig group'!$C:$C,G$1),G3748),0)","v":0.12037573171693544},{"$f":"IFERROR(IF($B3749<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3749,'TMSIS - elig group'!$H:$H,$B3749,'TMSIS - elig group'!$C:$C,H$1),H3748),0)","v":8.2285092115058703E-2},{"$f":"IFERROR(IF($B3749<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3749,'TMSIS - elig group'!$H:$H,$B3749,'TMSIS - elig group'!$C:$C,I$1),I3748),0)","v":0.16531272182348766},{"$f":"IFERROR(IF($B3749<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3749,'TMSIS - elig group'!$H:$H,$B3749,'TMSIS - elig group'!$C:$C,J$1),J3748),0)","v":0},{"$f":"IFERROR(IF($B3749<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3749,'TMSIS - elig group'!$H:$H,$B3749,'TMSIS - elig group'!$C:$C,K$1),K3748),0)","v":0},true,32881,165191,140872,58293,39847,80054,0,0,0]
["West Virginia","2019-05-01",{"$f":"IF($B3750<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3750,'CMS monthly enrollment'!C:C,B3750,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3750,C3738:C3749,B3738:B3749))","v":483559},{"$f":"IF($B3750<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3750,'CMS monthly enrollment'!C:C,B3750,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3750,D3738:D3749,B3738:B3749))","v":32916},{"$f":"IFERROR(IF($B3750<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3750,'TMSIS - elig group'!$H:$H,$B3750,'TMSIS - elig group'!$C:$C,E$1),E3749),0)","v":0.34078292966110019},{"$f":"IFERROR(IF($B3750<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3750,'TMSIS - elig group'!$H:$H,$B3750,'TMSIS - elig group'!$C:$C,F$1),F3749),0)","v":0.29169338239399872},{"$f":"IFERROR(IF($B3750<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3750,'TMSIS - elig group'!$H:$H,$B3750,'TMSIS - elig group'!$C:$C,G$1),G3749),0)","v":0.11927055955729873},{"$f":"IFERROR(IF($B3750<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3750,'TMSIS - elig group'!$H:$H,$B3750,'TMSIS - elig group'!$C:$C,H$1),H3749),0)","v":8.2555929736193023E-2},{"$f":"IFERROR(IF($B3750<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3750,'TMSIS - elig group'!$H:$H,$B3750,'TMSIS - elig group'!$C:$C,I$1),I3749),0)","v":0.16569719865140933},{"$f":"IFERROR(IF($B3750<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3750,'TMSIS - elig group'!$H:$H,$B3750,'TMSIS - elig group'!$C:$C,J$1),J3749),0)","v":0},{"$f":"IFERROR(IF($B3750<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3750,'TMSIS - elig group'!$H:$H,$B3750,'TMSIS - elig group'!$C:$C,K$1),K3749),0)","v":0},true,32916,164789,141051,57674,39921,80124,0,0,0]
["West Virginia","2019-06-01",{"$f":"IF($B3751<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3751,'CMS monthly enrollment'!C:C,B3751,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3751,C3739:C3750,B3739:B3750))","v":482106},{"$f":"IF($B3751<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3751,'CMS monthly enrollment'!C:C,B3751,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3751,D3739:D3750,B3739:B3750))","v":33036},{"$f":"IFERROR(IF($B3751<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3751,'TMSIS - elig group'!$H:$H,$B3751,'TMSIS - elig group'!$C:$C,E$1),E3750),0)","v":0.33993002553122509},{"$f":"IFERROR(IF($B3751<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3751,'TMSIS - elig group'!$H:$H,$B3751,'TMSIS - elig group'!$C:$C,F$1),F3750),0)","v":0.29226208970086204},{"$f":"IFERROR(IF($B3751<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3751,'TMSIS - elig group'!$H:$H,$B3751,'TMSIS - elig group'!$C:$C,G$1),G3750),0)","v":0.11861502270407129},{"$f":"IFERROR(IF($B3751<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3751,'TMSIS - elig group'!$H:$H,$B3751,'TMSIS - elig group'!$C:$C,H$1),H3750),0)","v":8.3052708567723357E-2},{"$f":"IFERROR(IF($B3751<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3751,'TMSIS - elig group'!$H:$H,$B3751,'TMSIS - elig group'!$C:$C,I$1),I3750),0)","v":0.16614015349611821},{"$f":"IFERROR(IF($B3751<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3751,'TMSIS - elig group'!$H:$H,$B3751,'TMSIS - elig group'!$C:$C,J$1),J3750),0)","v":0},{"$f":"IFERROR(IF($B3751<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3751,'TMSIS - elig group'!$H:$H,$B3751,'TMSIS - elig group'!$C:$C,K$1),K3750),0)","v":0},true,33036,163882,140901,57185,40040,80097,0,0,0]
["West Virginia","2019-07-01",{"$f":"IF($B3752<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3752,'CMS monthly enrollment'!C:C,B3752,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3752,C3740:C3751,B3740:B3751))","v":483429},{"$f":"IF($B3752<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3752,'CMS monthly enrollment'!C:C,B3752,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3752,D3740:D3751,B3740:B3751))","v":33059},{"$f":"IFERROR(IF($B3752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3752,'TMSIS - elig group'!$H:$H,$B3752,'TMSIS - elig group'!$C:$C,E$1),E3751),0)","v":0.33994079651400022},{"$f":"IFERROR(IF($B3752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3752,'TMSIS - elig group'!$H:$H,$B3752,'TMSIS - elig group'!$C:$C,F$1),F3751),0)","v":0.29276662740297632},{"$f":"IFERROR(IF($B3752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3752,'TMSIS - elig group'!$H:$H,$B3752,'TMSIS - elig group'!$C:$C,G$1),G3751),0)","v":0.11841467076240848},{"$f":"IFERROR(IF($B3752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3752,'TMSIS - elig group'!$H:$H,$B3752,'TMSIS - elig group'!$C:$C,H$1),H3751),0)","v":8.3169734623645977E-2},{"$f":"IFERROR(IF($B3752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3752,'TMSIS - elig group'!$H:$H,$B3752,'TMSIS - elig group'!$C:$C,I$1),I3751),0)","v":0.165708170696969},{"$f":"IFERROR(IF($B3752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3752,'TMSIS - elig group'!$H:$H,$B3752,'TMSIS - elig group'!$C:$C,J$1),J3751),0)","v":0},{"$f":"IFERROR(IF($B3752<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3752,'TMSIS - elig group'!$H:$H,$B3752,'TMSIS - elig group'!$C:$C,K$1),K3751),0)","v":0},true,33059,164337,141532,57245,40207,80108,0,0,0]
["West Virginia","2019-08-01",{"$f":"IF($B3753<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3753,'CMS monthly enrollment'!C:C,B3753,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3753,C3741:C3752,B3741:B3752))","v":483250},{"$f":"IF($B3753<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3753,'CMS monthly enrollment'!C:C,B3753,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3753,D3741:D3752,B3741:B3752))","v":33250},{"$f":"IFERROR(IF($B3753<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3753,'TMSIS - elig group'!$H:$H,$B3753,'TMSIS - elig group'!$C:$C,E$1),E3752),0)","v":0.33925786439620614},{"$f":"IFERROR(IF($B3753<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3753,'TMSIS - elig group'!$H:$H,$B3753,'TMSIS - elig group'!$C:$C,F$1),F3752),0)","v":0.2934289114035189},{"$f":"IFERROR(IF($B3753<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3753,'TMSIS - elig group'!$H:$H,$B3753,'TMSIS - elig group'!$C:$C,G$1),G3752),0)","v":0.11794957698424617},{"$f":"IFERROR(IF($B3753<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3753,'TMSIS - elig group'!$H:$H,$B3753,'TMSIS - elig group'!$C:$C,H$1),H3752),0)","v":8.3467150333290968E-2},{"$f":"IFERROR(IF($B3753<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3753,'TMSIS - elig group'!$H:$H,$B3753,'TMSIS - elig group'!$C:$C,I$1),I3752),0)","v":0.1658964968827378},{"$f":"IFERROR(IF($B3753<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3753,'TMSIS - elig group'!$H:$H,$B3753,'TMSIS - elig group'!$C:$C,J$1),J3752),0)","v":0},{"$f":"IFERROR(IF($B3753<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3753,'TMSIS - elig group'!$H:$H,$B3753,'TMSIS - elig group'!$C:$C,K$1),K3752),0)","v":0},true,33250,163946,141800,56999,40336,80169,0,0,0]
["West Virginia","2019-09-01",{"$f":"IF($B3754<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3754,'CMS monthly enrollment'!C:C,B3754,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3754,C3742:C3753,B3742:B3753))","v":481711},{"$f":"IF($B3754<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3754,'CMS monthly enrollment'!C:C,B3754,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3754,D3742:D3753,B3742:B3753))","v":33235},{"$f":"IFERROR(IF($B3754<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3754,'TMSIS - elig group'!$H:$H,$B3754,'TMSIS - elig group'!$C:$C,E$1),E3753),0)","v":0.33885256600873553},{"$f":"IFERROR(IF($B3754<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3754,'TMSIS - elig group'!$H:$H,$B3754,'TMSIS - elig group'!$C:$C,F$1),F3753),0)","v":0.29366308415365544},{"$f":"IFERROR(IF($B3754<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3754,'TMSIS - elig group'!$H:$H,$B3754,'TMSIS - elig group'!$C:$C,G$1),G3753),0)","v":0.117031547483423},{"$f":"IFERROR(IF($B3754<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3754,'TMSIS - elig group'!$H:$H,$B3754,'TMSIS - elig group'!$C:$C,H$1),H3753),0)","v":8.4091865777410471E-2},{"$f":"IFERROR(IF($B3754<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3754,'TMSIS - elig group'!$H:$H,$B3754,'TMSIS - elig group'!$C:$C,I$1),I3753),0)","v":0.16636093657677559},{"$f":"IFERROR(IF($B3754<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3754,'TMSIS - elig group'!$H:$H,$B3754,'TMSIS - elig group'!$C:$C,J$1),J3753),0)","v":0},{"$f":"IFERROR(IF($B3754<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3754,'TMSIS - elig group'!$H:$H,$B3754,'TMSIS - elig group'!$C:$C,K$1),K3753),0)","v":0},true,33235,163229,141461,56375,40508,80138,0,0,0]
["West Virginia","2019-10-01",{"$f":"IF($B3755<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3755,'CMS monthly enrollment'!C:C,B3755,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3755,C3743:C3754,B3743:B3754))","v":481706},{"$f":"IF($B3755<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3755,'CMS monthly enrollment'!C:C,B3755,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3755,D3743:D3754,B3743:B3754))","v":33184},{"$f":"IFERROR(IF($B3755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3755,'TMSIS - elig group'!$H:$H,$B3755,'TMSIS - elig group'!$C:$C,E$1),E3754),0)","v":0.33830480721700446},{"$f":"IFERROR(IF($B3755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3755,'TMSIS - elig group'!$H:$H,$B3755,'TMSIS - elig group'!$C:$C,F$1),F3754),0)","v":0.29467954461196244},{"$f":"IFERROR(IF($B3755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3755,'TMSIS - elig group'!$H:$H,$B3755,'TMSIS - elig group'!$C:$C,G$1),G3754),0)","v":0.1162278330449827},{"$f":"IFERROR(IF($B3755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3755,'TMSIS - elig group'!$H:$H,$B3755,'TMSIS - elig group'!$C:$C,H$1),H3754),0)","v":8.4290425729115173E-2},{"$f":"IFERROR(IF($B3755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3755,'TMSIS - elig group'!$H:$H,$B3755,'TMSIS - elig group'!$C:$C,I$1),I3754),0)","v":0.16649738939693526},{"$f":"IFERROR(IF($B3755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3755,'TMSIS - elig group'!$H:$H,$B3755,'TMSIS - elig group'!$C:$C,J$1),J3754),0)","v":0},{"$f":"IFERROR(IF($B3755<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3755,'TMSIS - elig group'!$H:$H,$B3755,'TMSIS - elig group'!$C:$C,K$1),K3754),0)","v":0},true,33184,162963,141949,55988,40603,80203,0,0,0]
["West Virginia","2019-11-01",{"$f":"IF($B3756<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3756,'CMS monthly enrollment'!C:C,B3756,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3756,C3744:C3755,B3744:B3755))","v":480178},{"$f":"IF($B3756<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3756,'CMS monthly enrollment'!C:C,B3756,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3756,D3744:D3755,B3744:B3755))","v":33216},{"$f":"IFERROR(IF($B3756<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3756,'TMSIS - elig group'!$H:$H,$B3756,'TMSIS - elig group'!$C:$C,E$1),E3755),0)","v":0.33783370379262539},{"$f":"IFERROR(IF($B3756<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3756,'TMSIS - elig group'!$H:$H,$B3756,'TMSIS - elig group'!$C:$C,F$1),F3755),0)","v":0.29571945259799098},{"$f":"IFERROR(IF($B3756<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3756,'TMSIS - elig group'!$H:$H,$B3756,'TMSIS - elig group'!$C:$C,G$1),G3755),0)","v":0.11500631200675346},{"$f":"IFERROR(IF($B3756<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3756,'TMSIS - elig group'!$H:$H,$B3756,'TMSIS - elig group'!$C:$C,H$1),H3755),0)","v":8.4714488185317419E-2},{"$f":"IFERROR(IF($B3756<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3756,'TMSIS - elig group'!$H:$H,$B3756,'TMSIS - elig group'!$C:$C,I$1),I3755),0)","v":0.1667260434173127},{"$f":"IFERROR(IF($B3756<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3756,'TMSIS - elig group'!$H:$H,$B3756,'TMSIS - elig group'!$C:$C,J$1),J3755),0)","v":0},{"$f":"IFERROR(IF($B3756<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3756,'TMSIS - elig group'!$H:$H,$B3756,'TMSIS - elig group'!$C:$C,K$1),K3755),0)","v":0},true,33216,162220,141998,55224,40678,80058,0,0,0]
["West Virginia","2019-12-01",{"$f":"IF($B3757<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3757,'CMS monthly enrollment'!C:C,B3757,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3757,C3745:C3756,B3745:B3756))","v":479633},{"$f":"IF($B3757<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3757,'CMS monthly enrollment'!C:C,B3757,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3757,D3745:D3756,B3745:B3756))","v":33300},{"$f":"IFERROR(IF($B3757<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3757,'TMSIS - elig group'!$H:$H,$B3757,'TMSIS - elig group'!$C:$C,E$1),E3756),0)","v":0.33777006995175074},{"$f":"IFERROR(IF($B3757<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3757,'TMSIS - elig group'!$H:$H,$B3757,'TMSIS - elig group'!$C:$C,F$1),F3756),0)","v":0.29646753347414112},{"$f":"IFERROR(IF($B3757<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3757,'TMSIS - elig group'!$H:$H,$B3757,'TMSIS - elig group'!$C:$C,G$1),G3756),0)","v":0.113924467610983},{"$f":"IFERROR(IF($B3757<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3757,'TMSIS - elig group'!$H:$H,$B3757,'TMSIS - elig group'!$C:$C,H$1),H3756),0)","v":8.5031100432111928E-2},{"$f":"IFERROR(IF($B3757<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3757,'TMSIS - elig group'!$H:$H,$B3757,'TMSIS - elig group'!$C:$C,I$1),I3756),0)","v":0.16680682853101322},{"$f":"IFERROR(IF($B3757<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3757,'TMSIS - elig group'!$H:$H,$B3757,'TMSIS - elig group'!$C:$C,J$1),J3756),0)","v":0},{"$f":"IFERROR(IF($B3757<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3757,'TMSIS - elig group'!$H:$H,$B3757,'TMSIS - elig group'!$C:$C,K$1),K3756),0)","v":0},true,33300,162006,142196,54642,40784,80006,0,0,0]
["West Virginia","2020-01-01",{"$f":"IF($B3758<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3758,'CMS monthly enrollment'!C:C,B3758,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3758,C3746:C3757,B3746:B3757))","v":479986},{"$f":"IF($B3758<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3758,'CMS monthly enrollment'!C:C,B3758,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3758,D3746:D3757,B3746:B3757))","v":33419},{"$f":"IFERROR(IF($B3758<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3758,'TMSIS - elig group'!$H:$H,$B3758,'TMSIS - elig group'!$C:$C,E$1),E3757),0)","v":0.33814980706959069},{"$f":"IFERROR(IF($B3758<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3758,'TMSIS - elig group'!$H:$H,$B3758,'TMSIS - elig group'!$C:$C,F$1),F3757),0)","v":0.29460182653714151},{"$f":"IFERROR(IF($B3758<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3758,'TMSIS - elig group'!$H:$H,$B3758,'TMSIS - elig group'!$C:$C,G$1),G3757),0)","v":0.11789114459116204},{"$f":"IFERROR(IF($B3758<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3758,'TMSIS - elig group'!$H:$H,$B3758,'TMSIS - elig group'!$C:$C,H$1),H3757),0)","v":8.4276656389971491E-2},{"$f":"IFERROR(IF($B3758<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3758,'TMSIS - elig group'!$H:$H,$B3758,'TMSIS - elig group'!$C:$C,I$1),I3757),0)","v":0.16508056541213426},{"$f":"IFERROR(IF($B3758<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3758,'TMSIS - elig group'!$H:$H,$B3758,'TMSIS - elig group'!$C:$C,J$1),J3757),0)","v":0},{"$f":"IFERROR(IF($B3758<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3758,'TMSIS - elig group'!$H:$H,$B3758,'TMSIS - elig group'!$C:$C,K$1),K3757),0)","v":0},true,33419,162307,141405,56586,40452,79236,0,0,0]
["West Virginia","2020-02-01",{"$f":"IF($B3759<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3759,'CMS monthly enrollment'!C:C,B3759,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3759,C3747:C3758,B3747:B3758))","v":479447},{"$f":"IF($B3759<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3759,'CMS monthly enrollment'!C:C,B3759,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3759,D3747:D3758,B3747:B3758))","v":33469},{"$f":"IFERROR(IF($B3759<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3759,'TMSIS - elig group'!$H:$H,$B3759,'TMSIS - elig group'!$C:$C,E$1),E3758),0)","v":0.33887215944368559},{"$f":"IFERROR(IF($B3759<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3759,'TMSIS - elig group'!$H:$H,$B3759,'TMSIS - elig group'!$C:$C,F$1),F3758),0)","v":0.29431966347944866},{"$f":"IFERROR(IF($B3759<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3759,'TMSIS - elig group'!$H:$H,$B3759,'TMSIS - elig group'!$C:$C,G$1),G3758),0)","v":0.11687802682230225},{"$f":"IFERROR(IF($B3759<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3759,'TMSIS - elig group'!$H:$H,$B3759,'TMSIS - elig group'!$C:$C,H$1),H3758),0)","v":8.4640429032658643E-2},{"$f":"IFERROR(IF($B3759<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3759,'TMSIS - elig group'!$H:$H,$B3759,'TMSIS - elig group'!$C:$C,I$1),I3758),0)","v":0.16528972122190488},{"$f":"IFERROR(IF($B3759<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3759,'TMSIS - elig group'!$H:$H,$B3759,'TMSIS - elig group'!$C:$C,J$1),J3758),0)","v":0},{"$f":"IFERROR(IF($B3759<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3759,'TMSIS - elig group'!$H:$H,$B3759,'TMSIS - elig group'!$C:$C,K$1),K3758),0)","v":0},true,33469,162471,141111,56037,40581,79248,0,0,0]
["West Virginia","2020-03-01",{"$f":"IF($B3760<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3760,'CMS monthly enrollment'!C:C,B3760,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3760,C3748:C3759,B3748:B3759))","v":478123},{"$f":"IF($B3760<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3760,'CMS monthly enrollment'!C:C,B3760,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3760,D3748:D3759,B3748:B3759))","v":33376},{"$f":"IFERROR(IF($B3760<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3760,'TMSIS - elig group'!$H:$H,$B3760,'TMSIS - elig group'!$C:$C,E$1),E3759),0)","v":0.33755889786875526},{"$f":"IFERROR(IF($B3760<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3760,'TMSIS - elig group'!$H:$H,$B3760,'TMSIS - elig group'!$C:$C,F$1),F3759),0)","v":0.29463756357849408},{"$f":"IFERROR(IF($B3760<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3760,'TMSIS - elig group'!$H:$H,$B3760,'TMSIS - elig group'!$C:$C,G$1),G3759),0)","v":0.11618287203170344},{"$f":"IFERROR(IF($B3760<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3760,'TMSIS - elig group'!$H:$H,$B3760,'TMSIS - elig group'!$C:$C,H$1),H3759),0)","v":8.5282943801291852E-2},{"$f":"IFERROR(IF($B3760<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3760,'TMSIS - elig group'!$H:$H,$B3760,'TMSIS - elig group'!$C:$C,I$1),I3759),0)","v":0.16633772271975536},{"$f":"IFERROR(IF($B3760<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3760,'TMSIS - elig group'!$H:$H,$B3760,'TMSIS - elig group'!$C:$C,J$1),J3759),0)","v":0},{"$f":"IFERROR(IF($B3760<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3760,'TMSIS - elig group'!$H:$H,$B3760,'TMSIS - elig group'!$C:$C,K$1),K3759),0)","v":0},true,33376,161395,140873,55550,40776,79530,0,0,0]
["West Virginia","2020-04-01",{"$f":"IF($B3761<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3761,'CMS monthly enrollment'!C:C,B3761,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3761,C3749:C3760,B3749:B3760))","v":486065},{"$f":"IF($B3761<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3761,'CMS monthly enrollment'!C:C,B3761,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3761,D3749:D3760,B3749:B3760))","v":33845},{"$f":"IFERROR(IF($B3761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3761,'TMSIS - elig group'!$H:$H,$B3761,'TMSIS - elig group'!$C:$C,E$1),E3760),0)","v":0.3363390441839495},{"$f":"IFERROR(IF($B3761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3761,'TMSIS - elig group'!$H:$H,$B3761,'TMSIS - elig group'!$C:$C,F$1),F3760),0)","v":0.29893521094334558},{"$f":"IFERROR(IF($B3761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3761,'TMSIS - elig group'!$H:$H,$B3761,'TMSIS - elig group'!$C:$C,G$1),G3760),0)","v":0.11602555493735971},{"$f":"IFERROR(IF($B3761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3761,'TMSIS - elig group'!$H:$H,$B3761,'TMSIS - elig group'!$C:$C,H$1),H3760),0)","v":8.4352397214281602E-2},{"$f":"IFERROR(IF($B3761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3761,'TMSIS - elig group'!$H:$H,$B3761,'TMSIS - elig group'!$C:$C,I$1),I3760),0)","v":0.16434779272106365},{"$f":"IFERROR(IF($B3761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3761,'TMSIS - elig group'!$H:$H,$B3761,'TMSIS - elig group'!$C:$C,J$1),J3760),0)","v":0},{"$f":"IFERROR(IF($B3761<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3761,'TMSIS - elig group'!$H:$H,$B3761,'TMSIS - elig group'!$C:$C,K$1),K3760),0)","v":0},true,33845,163483,145302,56396,41001,79884,0,0,0]
["West Virginia","2020-05-01",{"$f":"IF($B3762<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3762,'CMS monthly enrollment'!C:C,B3762,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3762,C3750:C3761,B3750:B3761))","v":492547},{"$f":"IF($B3762<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3762,'CMS monthly enrollment'!C:C,B3762,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3762,D3750:D3761,B3750:B3761))","v":33780},{"$f":"IFERROR(IF($B3762<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3762,'TMSIS - elig group'!$H:$H,$B3762,'TMSIS - elig group'!$C:$C,E$1),E3761),0)","v":0.3359157023822828},{"$f":"IFERROR(IF($B3762<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3762,'TMSIS - elig group'!$H:$H,$B3762,'TMSIS - elig group'!$C:$C,F$1),F3761),0)","v":0.30095522399368108},{"$f":"IFERROR(IF($B3762<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3762,'TMSIS - elig group'!$H:$H,$B3762,'TMSIS - elig group'!$C:$C,G$1),G3761),0)","v":0.11673128903149796},{"$f":"IFERROR(IF($B3762<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3762,'TMSIS - elig group'!$H:$H,$B3762,'TMSIS - elig group'!$C:$C,H$1),H3761),0)","v":8.3522907002513552E-2},{"$f":"IFERROR(IF($B3762<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3762,'TMSIS - elig group'!$H:$H,$B3762,'TMSIS - elig group'!$C:$C,I$1),I3761),0)","v":0.16283510026726572},{"$f":"IFERROR(IF($B3762<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3762,'TMSIS - elig group'!$H:$H,$B3762,'TMSIS - elig group'!$C:$C,J$1),J3761),0)","v":3.9777322758879338E-5},{"$f":"IFERROR(IF($B3762<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3762,'TMSIS - elig group'!$H:$H,$B3762,'TMSIS - elig group'!$C:$C,K$1),K3761),0)","v":0},true,33780,165454,148235,57496,41139,80204,20,0,0]
["West Virginia","2020-06-01",{"$f":"IF($B3763<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3763,'CMS monthly enrollment'!C:C,B3763,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3763,C3751:C3762,B3751:B3762))","v":498858},{"$f":"IF($B3763<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3763,'CMS monthly enrollment'!C:C,B3763,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3763,D3751:D3762,B3751:B3762))","v":33918},{"$f":"IFERROR(IF($B3763<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3763,'TMSIS - elig group'!$H:$H,$B3763,'TMSIS - elig group'!$C:$C,E$1),E3762),0)","v":0.33539155498989293},{"$f":"IFERROR(IF($B3763<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3763,'TMSIS - elig group'!$H:$H,$B3763,'TMSIS - elig group'!$C:$C,F$1),F3762),0)","v":0.30561128996032044},{"$f":"IFERROR(IF($B3763<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3763,'TMSIS - elig group'!$H:$H,$B3763,'TMSIS - elig group'!$C:$C,G$1),G3762),0)","v":0.11456165306580819},{"$f":"IFERROR(IF($B3763<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3763,'TMSIS - elig group'!$H:$H,$B3763,'TMSIS - elig group'!$C:$C,H$1),H3762),0)","v":8.3001422475106681E-2},{"$f":"IFERROR(IF($B3763<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3763,'TMSIS - elig group'!$H:$H,$B3763,'TMSIS - elig group'!$C:$C,I$1),I3762),0)","v":0.1613330089091862},{"$f":"IFERROR(IF($B3763<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3763,'TMSIS - elig group'!$H:$H,$B3763,'TMSIS - elig group'!$C:$C,J$1),J3762),0)","v":1.0107059968555814E-4},{"$f":"IFERROR(IF($B3763<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3763,'TMSIS - elig group'!$H:$H,$B3763,'TMSIS - elig group'!$C:$C,K$1),K3762),0)","v":0},true,33918,167313,152457,57150,41406,80482,50,0,0]
["West Virginia","2020-07-01",{"$f":"IF($B3764<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3764,'CMS monthly enrollment'!C:C,B3764,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3764,C3752:C3763,B3752:B3763))","v":504774},{"$f":"IF($B3764<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3764,'CMS monthly enrollment'!C:C,B3764,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3764,D3752:D3763,B3752:B3763))","v":34062},{"$f":"IFERROR(IF($B3764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3764,'TMSIS - elig group'!$H:$H,$B3764,'TMSIS - elig group'!$C:$C,E$1),E3763),0)","v":0.33477734457440544},{"$f":"IFERROR(IF($B3764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3764,'TMSIS - elig group'!$H:$H,$B3764,'TMSIS - elig group'!$C:$C,F$1),F3763),0)","v":0.30908505226209915},{"$f":"IFERROR(IF($B3764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3764,'TMSIS - elig group'!$H:$H,$B3764,'TMSIS - elig group'!$C:$C,G$1),G3763),0)","v":0.11337339538879077},{"$f":"IFERROR(IF($B3764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3764,'TMSIS - elig group'!$H:$H,$B3764,'TMSIS - elig group'!$C:$C,H$1),H3763),0)","v":8.2658535772601557E-2},{"$f":"IFERROR(IF($B3764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3764,'TMSIS - elig group'!$H:$H,$B3764,'TMSIS - elig group'!$C:$C,I$1),I3763),0)","v":0.15988351642655352},{"$f":"IFERROR(IF($B3764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3764,'TMSIS - elig group'!$H:$H,$B3764,'TMSIS - elig group'!$C:$C,J$1),J3763),0)","v":2.2215557554955734E-4},{"$f":"IFERROR(IF($B3764<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3764,'TMSIS - elig group'!$H:$H,$B3764,'TMSIS - elig group'!$C:$C,K$1),K3763),0)","v":0},true,34062,168987,156018,57228,41724,80705,112,0,0]
["West Virginia","2020-08-01",{"$f":"IF($B3765<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3765,'CMS monthly enrollment'!C:C,B3765,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3765,C3753:C3764,B3753:B3764))","v":511151},{"$f":"IF($B3765<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3765,'CMS monthly enrollment'!C:C,B3765,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3765,D3753:D3764,B3753:B3764))","v":34270},{"$f":"IFERROR(IF($B3765<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3765,'TMSIS - elig group'!$H:$H,$B3765,'TMSIS - elig group'!$C:$C,E$1),E3764),0)","v":0.33401662597414955},{"$f":"IFERROR(IF($B3765<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3765,'TMSIS - elig group'!$H:$H,$B3765,'TMSIS - elig group'!$C:$C,F$1),F3764),0)","v":0.3129541303209889},{"$f":"IFERROR(IF($B3765<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3765,'TMSIS - elig group'!$H:$H,$B3765,'TMSIS - elig group'!$C:$C,G$1),G3764),0)","v":0.11239370833897659},{"$f":"IFERROR(IF($B3765<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3765,'TMSIS - elig group'!$H:$H,$B3765,'TMSIS - elig group'!$C:$C,H$1),H3764),0)","v":8.204270334972015E-2},{"$f":"IFERROR(IF($B3765<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3765,'TMSIS - elig group'!$H:$H,$B3765,'TMSIS - elig group'!$C:$C,I$1),I3764),0)","v":0.15824142437231639},{"$f":"IFERROR(IF($B3765<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3765,'TMSIS - elig group'!$H:$H,$B3765,'TMSIS - elig group'!$C:$C,J$1),J3764),0)","v":3.5140764384835297E-4},{"$f":"IFERROR(IF($B3765<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3765,'TMSIS - elig group'!$H:$H,$B3765,'TMSIS - elig group'!$C:$C,K$1),K3764),0)","v":0},true,34270,170733,159967,57450,41936,80885,180,0,0]
["West Virginia","2020-09-01",{"$f":"IF($B3766<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3766,'CMS monthly enrollment'!C:C,B3766,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3766,C3754:C3765,B3754:B3765))","v":517136},{"$f":"IF($B3766<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3766,'CMS monthly enrollment'!C:C,B3766,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3766,D3754:D3765,B3754:B3765))","v":34016},{"$f":"IFERROR(IF($B3766<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3766,'TMSIS - elig group'!$H:$H,$B3766,'TMSIS - elig group'!$C:$C,E$1),E3765),0)","v":0.33384877236184546},{"$f":"IFERROR(IF($B3766<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3766,'TMSIS - elig group'!$H:$H,$B3766,'TMSIS - elig group'!$C:$C,F$1),F3765),0)","v":0.31650612008401535},{"$f":"IFERROR(IF($B3766<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3766,'TMSIS - elig group'!$H:$H,$B3766,'TMSIS - elig group'!$C:$C,G$1),G3765),0)","v":0.11104693271528934},{"$f":"IFERROR(IF($B3766<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3766,'TMSIS - elig group'!$H:$H,$B3766,'TMSIS - elig group'!$C:$C,H$1),H3765),0)","v":8.1503947273122324E-2},{"$f":"IFERROR(IF($B3766<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3766,'TMSIS - elig group'!$H:$H,$B3766,'TMSIS - elig group'!$C:$C,I$1),I3765),0)","v":0.15657818497863402},{"$f":"IFERROR(IF($B3766<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3766,'TMSIS - elig group'!$H:$H,$B3766,'TMSIS - elig group'!$C:$C,J$1),J3765),0)","v":5.1604258709350335E-4},{"$f":"IFERROR(IF($B3766<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3766,'TMSIS - elig group'!$H:$H,$B3766,'TMSIS - elig group'!$C:$C,K$1),K3765),0)","v":0},true,34016,172645,163677,57426,42149,80972,267,0,0]
["West Virginia","2020-10-01",{"$f":"IF($B3767<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3767,'CMS monthly enrollment'!C:C,B3767,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3767,C3755:C3766,B3755:B3766))","v":522601},{"$f":"IF($B3767<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3767,'CMS monthly enrollment'!C:C,B3767,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3767,D3755:D3766,B3755:B3766))","v":33964},{"$f":"IFERROR(IF($B3767<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3767,'TMSIS - elig group'!$H:$H,$B3767,'TMSIS - elig group'!$C:$C,E$1),E3766),0)","v":0.33301236015700786},{"$f":"IFERROR(IF($B3767<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3767,'TMSIS - elig group'!$H:$H,$B3767,'TMSIS - elig group'!$C:$C,F$1),F3766),0)","v":0.32071854955987228},{"$f":"IFERROR(IF($B3767<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3767,'TMSIS - elig group'!$H:$H,$B3767,'TMSIS - elig group'!$C:$C,G$1),G3766),0)","v":0.10923308928613056},{"$f":"IFERROR(IF($B3767<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3767,'TMSIS - elig group'!$H:$H,$B3767,'TMSIS - elig group'!$C:$C,H$1),H3766),0)","v":8.1039451010348248E-2},{"$f":"IFERROR(IF($B3767<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3767,'TMSIS - elig group'!$H:$H,$B3767,'TMSIS - elig group'!$C:$C,I$1),I3766),0)","v":0.15531156812431524},{"$f":"IFERROR(IF($B3767<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3767,'TMSIS - elig group'!$H:$H,$B3767,'TMSIS - elig group'!$C:$C,J$1),J3766),0)","v":6.8498186232581826E-4},{"$f":"IFERROR(IF($B3767<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3767,'TMSIS - elig group'!$H:$H,$B3767,'TMSIS - elig group'!$C:$C,K$1),K3766),0)","v":0},true,33964,174033,167608,57085,42351,81166,358,0,0]
["West Virginia","2020-11-01",{"$f":"IF($B3768<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3768,'CMS monthly enrollment'!C:C,B3768,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3768,C3756:C3767,B3756:B3767))","v":527718},{"$f":"IF($B3768<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3768,'CMS monthly enrollment'!C:C,B3768,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3768,D3756:D3767,B3756:B3767))","v":34054},{"$f":"IFERROR(IF($B3768<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3768,'TMSIS - elig group'!$H:$H,$B3768,'TMSIS - elig group'!$C:$C,E$1),E3767),0)","v":0.33168478647054644},{"$f":"IFERROR(IF($B3768<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3768,'TMSIS - elig group'!$H:$H,$B3768,'TMSIS - elig group'!$C:$C,F$1),F3767),0)","v":0.32560932281674126},{"$f":"IFERROR(IF($B3768<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3768,'TMSIS - elig group'!$H:$H,$B3768,'TMSIS - elig group'!$C:$C,G$1),G3767),0)","v":0.10743977829887018},{"$f":"IFERROR(IF($B3768<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3768,'TMSIS - elig group'!$H:$H,$B3768,'TMSIS - elig group'!$C:$C,H$1),H3767),0)","v":8.0544304696937394E-2},{"$f":"IFERROR(IF($B3768<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3768,'TMSIS - elig group'!$H:$H,$B3768,'TMSIS - elig group'!$C:$C,I$1),I3767),0)","v":0.15390641654231507},{"$f":"IFERROR(IF($B3768<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3768,'TMSIS - elig group'!$H:$H,$B3768,'TMSIS - elig group'!$C:$C,J$1),J3767),0)","v":8.1539117458963978E-4},{"$f":"IFERROR(IF($B3768<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3768,'TMSIS - elig group'!$H:$H,$B3768,'TMSIS - elig group'!$C:$C,K$1),K3767),0)","v":0},true,34054,175036,171830,56698,42505,81219,430,0,0]
["West Virginia","2020-12-01",{"$f":"IF($B3769<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3769,'CMS monthly enrollment'!C:C,B3769,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3769,C3757:C3768,B3757:B3768))","v":532826},{"$f":"IF($B3769<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3769,'CMS monthly enrollment'!C:C,B3769,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3769,D3757:D3768,B3757:B3768))","v":34032},{"$f":"IFERROR(IF($B3769<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3769,'TMSIS - elig group'!$H:$H,$B3769,'TMSIS - elig group'!$C:$C,E$1),E3768),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3769<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3769,'TMSIS - elig group'!$H:$H,$B3769,'TMSIS - elig group'!$C:$C,F$1),F3768),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3769<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3769,'TMSIS - elig group'!$H:$H,$B3769,'TMSIS - elig group'!$C:$C,G$1),G3768),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3769<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3769,'TMSIS - elig group'!$H:$H,$B3769,'TMSIS - elig group'!$C:$C,H$1),H3768),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3769<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3769,'TMSIS - elig group'!$H:$H,$B3769,'TMSIS - elig group'!$C:$C,I$1),I3768),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3769<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3769,'TMSIS - elig group'!$H:$H,$B3769,'TMSIS - elig group'!$C:$C,J$1),J3768),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3769<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3769,'TMSIS - elig group'!$H:$H,$B3769,'TMSIS - elig group'!$C:$C,K$1),K3768),0)","v":0},true,34032,176175,175905,56383,42607,81248,507,0,0]
["West Virginia","2021-01-01",{"$f":"IF($B3770<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3770,'CMS monthly enrollment'!C:C,B3770,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3770,C3758:C3769,B3758:B3769))","v":537851},{"$f":"IF($B3770<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3770,'CMS monthly enrollment'!C:C,B3770,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3770,D3758:D3769,B3758:B3769))","v":33576},{"$f":"IFERROR(IF($B3770<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3770,'TMSIS - elig group'!$H:$H,$B3770,'TMSIS - elig group'!$C:$C,E$1),E3769),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3770<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3770,'TMSIS - elig group'!$H:$H,$B3770,'TMSIS - elig group'!$C:$C,F$1),F3769),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3770<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3770,'TMSIS - elig group'!$H:$H,$B3770,'TMSIS - elig group'!$C:$C,G$1),G3769),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3770<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3770,'TMSIS - elig group'!$H:$H,$B3770,'TMSIS - elig group'!$C:$C,H$1),H3769),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3770<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3770,'TMSIS - elig group'!$H:$H,$B3770,'TMSIS - elig group'!$C:$C,I$1),I3769),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3770<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3770,'TMSIS - elig group'!$H:$H,$B3770,'TMSIS - elig group'!$C:$C,J$1),J3769),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3770<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3770,'TMSIS - elig group'!$H:$H,$B3770,'TMSIS - elig group'!$C:$C,K$1),K3769),0)","v":0},true,33576,177837,177564,56915,43009,82014,512,0,0]
["West Virginia","2021-02-01",{"$f":"IF($B3771<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3771,'CMS monthly enrollment'!C:C,B3771,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3771,C3759:C3770,B3759:B3770))","v":542003},{"$f":"IF($B3771<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3771,'CMS monthly enrollment'!C:C,B3771,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3771,D3759:D3770,B3759:B3770))","v":33624},{"$f":"IFERROR(IF($B3771<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3771,'TMSIS - elig group'!$H:$H,$B3771,'TMSIS - elig group'!$C:$C,E$1),E3770),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3771<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3771,'TMSIS - elig group'!$H:$H,$B3771,'TMSIS - elig group'!$C:$C,F$1),F3770),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3771<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3771,'TMSIS - elig group'!$H:$H,$B3771,'TMSIS - elig group'!$C:$C,G$1),G3770),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3771<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3771,'TMSIS - elig group'!$H:$H,$B3771,'TMSIS - elig group'!$C:$C,H$1),H3770),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3771<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3771,'TMSIS - elig group'!$H:$H,$B3771,'TMSIS - elig group'!$C:$C,I$1),I3770),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3771<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3771,'TMSIS - elig group'!$H:$H,$B3771,'TMSIS - elig group'!$C:$C,J$1),J3770),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3771<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3771,'TMSIS - elig group'!$H:$H,$B3771,'TMSIS - elig group'!$C:$C,K$1),K3770),0)","v":0},true,33624,179209,178935,57355,43341,82647,516,0,0]
["West Virginia","2021-03-01",{"$f":"IF($B3772<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3772,'CMS monthly enrollment'!C:C,B3772,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3772,C3760:C3771,B3760:B3771))","v":546578},{"$f":"IF($B3772<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3772,'CMS monthly enrollment'!C:C,B3772,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3772,D3760:D3771,B3760:B3771))","v":33680},{"$f":"IFERROR(IF($B3772<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3772,'TMSIS - elig group'!$H:$H,$B3772,'TMSIS - elig group'!$C:$C,E$1),E3771),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3772<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3772,'TMSIS - elig group'!$H:$H,$B3772,'TMSIS - elig group'!$C:$C,F$1),F3771),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3772<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3772,'TMSIS - elig group'!$H:$H,$B3772,'TMSIS - elig group'!$C:$C,G$1),G3771),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3772<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3772,'TMSIS - elig group'!$H:$H,$B3772,'TMSIS - elig group'!$C:$C,H$1),H3771),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3772<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3772,'TMSIS - elig group'!$H:$H,$B3772,'TMSIS - elig group'!$C:$C,I$1),I3771),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3772<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3772,'TMSIS - elig group'!$H:$H,$B3772,'TMSIS - elig group'!$C:$C,J$1),J3771),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3772<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3772,'TMSIS - elig group'!$H:$H,$B3772,'TMSIS - elig group'!$C:$C,K$1),K3771),0)","v":0},true,33680,180722,180445,57839,43707,83345,520,0,0]
["West Virginia","2021-04-01",{"$f":"IF($B3773<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3773,'CMS monthly enrollment'!C:C,B3773,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3773,C3761:C3772,B3761:B3772))","v":550449},{"$f":"IF($B3773<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3773,'CMS monthly enrollment'!C:C,B3773,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3773,D3761:D3772,B3761:B3772))","v":32947},{"$f":"IFERROR(IF($B3773<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3773,'TMSIS - elig group'!$H:$H,$B3773,'TMSIS - elig group'!$C:$C,E$1),E3772),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3773<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3773,'TMSIS - elig group'!$H:$H,$B3773,'TMSIS - elig group'!$C:$C,F$1),F3772),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3773<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3773,'TMSIS - elig group'!$H:$H,$B3773,'TMSIS - elig group'!$C:$C,G$1),G3772),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3773<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3773,'TMSIS - elig group'!$H:$H,$B3773,'TMSIS - elig group'!$C:$C,H$1),H3772),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3773<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3773,'TMSIS - elig group'!$H:$H,$B3773,'TMSIS - elig group'!$C:$C,I$1),I3772),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3773<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3773,'TMSIS - elig group'!$H:$H,$B3773,'TMSIS - elig group'!$C:$C,J$1),J3772),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3773<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3773,'TMSIS - elig group'!$H:$H,$B3773,'TMSIS - elig group'!$C:$C,K$1),K3772),0)","v":0},true,32947,182002,181723,58248,44016,83935,524,0,0]
["West Virginia","2021-05-01",{"$f":"IF($B3774<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3774,'CMS monthly enrollment'!C:C,B3774,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3774,C3762:C3773,B3762:B3773))","v":553550},{"$f":"IF($B3774<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3774,'CMS monthly enrollment'!C:C,B3774,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3774,D3762:D3773,B3762:B3773))","v":32911},{"$f":"IFERROR(IF($B3774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3774,'TMSIS - elig group'!$H:$H,$B3774,'TMSIS - elig group'!$C:$C,E$1),E3773),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3774,'TMSIS - elig group'!$H:$H,$B3774,'TMSIS - elig group'!$C:$C,F$1),F3773),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3774,'TMSIS - elig group'!$H:$H,$B3774,'TMSIS - elig group'!$C:$C,G$1),G3773),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3774,'TMSIS - elig group'!$H:$H,$B3774,'TMSIS - elig group'!$C:$C,H$1),H3773),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3774,'TMSIS - elig group'!$H:$H,$B3774,'TMSIS - elig group'!$C:$C,I$1),I3773),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3774,'TMSIS - elig group'!$H:$H,$B3774,'TMSIS - elig group'!$C:$C,J$1),J3773),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3774<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3774,'TMSIS - elig group'!$H:$H,$B3774,'TMSIS - elig group'!$C:$C,K$1),K3773),0)","v":0},true,32911,183027,182747,58576,44264,84408,527,0,0]
["West Virginia","2021-06-01",{"$f":"IF($B3775<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3775,'CMS monthly enrollment'!C:C,B3775,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3775,C3763:C3774,B3763:B3774))","v":556951},{"$f":"IF($B3775<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3775,'CMS monthly enrollment'!C:C,B3775,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3775,D3763:D3774,B3763:B3774))","v":32939},{"$f":"IFERROR(IF($B3775<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3775,'TMSIS - elig group'!$H:$H,$B3775,'TMSIS - elig group'!$C:$C,E$1),E3774),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3775<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3775,'TMSIS - elig group'!$H:$H,$B3775,'TMSIS - elig group'!$C:$C,F$1),F3774),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3775<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3775,'TMSIS - elig group'!$H:$H,$B3775,'TMSIS - elig group'!$C:$C,G$1),G3774),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3775<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3775,'TMSIS - elig group'!$H:$H,$B3775,'TMSIS - elig group'!$C:$C,H$1),H3774),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3775<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3775,'TMSIS - elig group'!$H:$H,$B3775,'TMSIS - elig group'!$C:$C,I$1),I3774),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3775<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3775,'TMSIS - elig group'!$H:$H,$B3775,'TMSIS - elig group'!$C:$C,J$1),J3774),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3775<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3775,'TMSIS - elig group'!$H:$H,$B3775,'TMSIS - elig group'!$C:$C,K$1),K3774),0)","v":0},true,32939,184152,183870,58936,44536,84926,530,0,0]
["West Virginia","2021-07-01",{"$f":"IF($B3776<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3776,'CMS monthly enrollment'!C:C,B3776,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3776,C3764:C3775,B3764:B3775))","v":561050},{"$f":"IF($B3776<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3776,'CMS monthly enrollment'!C:C,B3776,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3776,D3764:D3775,B3764:B3775))","v":32784},{"$f":"IFERROR(IF($B3776<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3776,'TMSIS - elig group'!$H:$H,$B3776,'TMSIS - elig group'!$C:$C,E$1),E3775),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3776<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3776,'TMSIS - elig group'!$H:$H,$B3776,'TMSIS - elig group'!$C:$C,F$1),F3775),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3776<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3776,'TMSIS - elig group'!$H:$H,$B3776,'TMSIS - elig group'!$C:$C,G$1),G3775),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3776<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3776,'TMSIS - elig group'!$H:$H,$B3776,'TMSIS - elig group'!$C:$C,H$1),H3775),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3776<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3776,'TMSIS - elig group'!$H:$H,$B3776,'TMSIS - elig group'!$C:$C,I$1),I3775),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3776<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3776,'TMSIS - elig group'!$H:$H,$B3776,'TMSIS - elig group'!$C:$C,J$1),J3775),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3776<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3776,'TMSIS - elig group'!$H:$H,$B3776,'TMSIS - elig group'!$C:$C,K$1),K3775),0)","v":0},true,32784,185507,185223,59370,44864,85552,534,0,0]
["West Virginia","2021-08-01",{"$f":"IF($B3777<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3777,'CMS monthly enrollment'!C:C,B3777,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3777,C3765:C3776,B3765:B3776))","v":565281},{"$f":"IF($B3777<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3777,'CMS monthly enrollment'!C:C,B3777,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3777,D3765:D3776,B3765:B3776))","v":32854},{"$f":"IFERROR(IF($B3777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3777,'TMSIS - elig group'!$H:$H,$B3777,'TMSIS - elig group'!$C:$C,E$1),E3776),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3777,'TMSIS - elig group'!$H:$H,$B3777,'TMSIS - elig group'!$C:$C,F$1),F3776),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3777,'TMSIS - elig group'!$H:$H,$B3777,'TMSIS - elig group'!$C:$C,G$1),G3776),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3777,'TMSIS - elig group'!$H:$H,$B3777,'TMSIS - elig group'!$C:$C,H$1),H3776),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3777,'TMSIS - elig group'!$H:$H,$B3777,'TMSIS - elig group'!$C:$C,I$1),I3776),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3777,'TMSIS - elig group'!$H:$H,$B3777,'TMSIS - elig group'!$C:$C,J$1),J3776),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3777<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3777,'TMSIS - elig group'!$H:$H,$B3777,'TMSIS - elig group'!$C:$C,K$1),K3776),0)","v":0},true,32854,186906,186620,59818,45203,86197,538,0,0]
["West Virginia","2021-09-01",{"$f":"IF($B3778<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3778,'CMS monthly enrollment'!C:C,B3778,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3778,C3766:C3777,B3766:B3777))","v":568738},{"$f":"IF($B3778<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3778,'CMS monthly enrollment'!C:C,B3778,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3778,D3766:D3777,B3766:B3777))","v":32918},{"$f":"IFERROR(IF($B3778<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3778,'TMSIS - elig group'!$H:$H,$B3778,'TMSIS - elig group'!$C:$C,E$1),E3777),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3778<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3778,'TMSIS - elig group'!$H:$H,$B3778,'TMSIS - elig group'!$C:$C,F$1),F3777),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3778<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3778,'TMSIS - elig group'!$H:$H,$B3778,'TMSIS - elig group'!$C:$C,G$1),G3777),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3778<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3778,'TMSIS - elig group'!$H:$H,$B3778,'TMSIS - elig group'!$C:$C,H$1),H3777),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3778<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3778,'TMSIS - elig group'!$H:$H,$B3778,'TMSIS - elig group'!$C:$C,I$1),I3777),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3778<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3778,'TMSIS - elig group'!$H:$H,$B3778,'TMSIS - elig group'!$C:$C,J$1),J3777),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3778<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3778,'TMSIS - elig group'!$H:$H,$B3778,'TMSIS - elig group'!$C:$C,K$1),K3777),0)","v":0},true,32918,188049,187761,60184,45479,86724,541,0,0]
["West Virginia","2021-10-01",{"$f":"IF($B3779<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3779,'CMS monthly enrollment'!C:C,B3779,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3779,C3767:C3778,B3767:B3778))","v":571588},{"$f":"IF($B3779<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3779,'CMS monthly enrollment'!C:C,B3779,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3779,D3767:D3778,B3767:B3778))","v":33082},{"$f":"IFERROR(IF($B3779<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3779,'TMSIS - elig group'!$H:$H,$B3779,'TMSIS - elig group'!$C:$C,E$1),E3778),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3779<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3779,'TMSIS - elig group'!$H:$H,$B3779,'TMSIS - elig group'!$C:$C,F$1),F3778),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3779<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3779,'TMSIS - elig group'!$H:$H,$B3779,'TMSIS - elig group'!$C:$C,G$1),G3778),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3779<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3779,'TMSIS - elig group'!$H:$H,$B3779,'TMSIS - elig group'!$C:$C,H$1),H3778),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3779<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3779,'TMSIS - elig group'!$H:$H,$B3779,'TMSIS - elig group'!$C:$C,I$1),I3778),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3779<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3779,'TMSIS - elig group'!$H:$H,$B3779,'TMSIS - elig group'!$C:$C,J$1),J3778),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3779<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3779,'TMSIS - elig group'!$H:$H,$B3779,'TMSIS - elig group'!$C:$C,K$1),K3778),0)","v":0},true,{"$f":"D3779","v":33082},{"$f":"ROUND($C3779*E3779,0)","v":188992},{"$f":"ROUND($C3779*F3779,0)","v":188702},{"$f":"ROUND($C3779*G3779,0)","v":60485},{"$f":"ROUND($C3779*H3779,0)","v":45707},{"$f":"ROUND($C3779*I3779,0)","v":87158},{"$f":"ROUND($C3779*J3779,0)","v":544},{"$f":"ROUND($C3779*K3779,0)","v":0},0]
["West Virginia","2021-11-01",{"$f":"IF($B3780<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3780,'CMS monthly enrollment'!C:C,B3780,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3780,C3768:C3779,B3768:B3779))","v":575100},{"$f":"IF($B3780<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3780,'CMS monthly enrollment'!C:C,B3780,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3780,D3768:D3779,B3768:B3779))","v":33127},{"$f":"IFERROR(IF($B3780<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3780,'TMSIS - elig group'!$H:$H,$B3780,'TMSIS - elig group'!$C:$C,E$1),E3779),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3780<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3780,'TMSIS - elig group'!$H:$H,$B3780,'TMSIS - elig group'!$C:$C,F$1),F3779),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3780<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3780,'TMSIS - elig group'!$H:$H,$B3780,'TMSIS - elig group'!$C:$C,G$1),G3779),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3780<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3780,'TMSIS - elig group'!$H:$H,$B3780,'TMSIS - elig group'!$C:$C,H$1),H3779),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3780<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3780,'TMSIS - elig group'!$H:$H,$B3780,'TMSIS - elig group'!$C:$C,I$1),I3779),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3780<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3780,'TMSIS - elig group'!$H:$H,$B3780,'TMSIS - elig group'!$C:$C,J$1),J3779),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3780<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3780,'TMSIS - elig group'!$H:$H,$B3780,'TMSIS - elig group'!$C:$C,K$1),K3779),0)","v":0},true,33127,190153,189861,60857,45988,87694,547,0,0]
["West Virginia","2021-12-01",{"$f":"IF($B3781<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3781,'CMS monthly enrollment'!C:C,B3781,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3781,C3769:C3780,B3769:B3780))","v":578689},{"$f":"IF($B3781<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3781,'CMS monthly enrollment'!C:C,B3781,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3781,D3769:D3780,B3769:B3780))","v":33237},{"$f":"IFERROR(IF($B3781<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3781,'TMSIS - elig group'!$H:$H,$B3781,'TMSIS - elig group'!$C:$C,E$1),E3780),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3781<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3781,'TMSIS - elig group'!$H:$H,$B3781,'TMSIS - elig group'!$C:$C,F$1),F3780),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3781<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3781,'TMSIS - elig group'!$H:$H,$B3781,'TMSIS - elig group'!$C:$C,G$1),G3780),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3781<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3781,'TMSIS - elig group'!$H:$H,$B3781,'TMSIS - elig group'!$C:$C,H$1),H3780),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3781<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3781,'TMSIS - elig group'!$H:$H,$B3781,'TMSIS - elig group'!$C:$C,I$1),I3780),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3781<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3781,'TMSIS - elig group'!$H:$H,$B3781,'TMSIS - elig group'!$C:$C,J$1),J3780),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3781<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3781,'TMSIS - elig group'!$H:$H,$B3781,'TMSIS - elig group'!$C:$C,K$1),K3780),0)","v":0},true,33237,191339,191046,61237,46275,88241,551,0,0]
["West Virginia","2022-01-01",{"$f":"IF($B3782<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3782,'CMS monthly enrollment'!C:C,B3782,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3782,C3770:C3781,B3770:B3781))","v":582081},{"$f":"IF($B3782<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3782,'CMS monthly enrollment'!C:C,B3782,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3782,D3770:D3781,B3770:B3781))","v":33359},{"$f":"IFERROR(IF($B3782<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3782,'TMSIS - elig group'!$H:$H,$B3782,'TMSIS - elig group'!$C:$C,E$1),E3781),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3782<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3782,'TMSIS - elig group'!$H:$H,$B3782,'TMSIS - elig group'!$C:$C,F$1),F3781),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3782<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3782,'TMSIS - elig group'!$H:$H,$B3782,'TMSIS - elig group'!$C:$C,G$1),G3781),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3782<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3782,'TMSIS - elig group'!$H:$H,$B3782,'TMSIS - elig group'!$C:$C,H$1),H3781),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3782<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3782,'TMSIS - elig group'!$H:$H,$B3782,'TMSIS - elig group'!$C:$C,I$1),I3781),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3782<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3782,'TMSIS - elig group'!$H:$H,$B3782,'TMSIS - elig group'!$C:$C,J$1),J3781),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3782<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3782,'TMSIS - elig group'!$H:$H,$B3782,'TMSIS - elig group'!$C:$C,K$1),K3781),0)","v":0},true,33359,192461,192166,61596,46546,88758,554,0,0]
["West Virginia","2022-02-01",{"$f":"IF($B3783<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3783,'CMS monthly enrollment'!C:C,B3783,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3783,C3771:C3782,B3771:B3782))","v":584648},{"$f":"IF($B3783<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3783,'CMS monthly enrollment'!C:C,B3783,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3783,D3771:D3782,B3771:B3782))","v":33580},{"$f":"IFERROR(IF($B3783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3783,'TMSIS - elig group'!$H:$H,$B3783,'TMSIS - elig group'!$C:$C,E$1),E3782),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3783,'TMSIS - elig group'!$H:$H,$B3783,'TMSIS - elig group'!$C:$C,F$1),F3782),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3783,'TMSIS - elig group'!$H:$H,$B3783,'TMSIS - elig group'!$C:$C,G$1),G3782),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3783,'TMSIS - elig group'!$H:$H,$B3783,'TMSIS - elig group'!$C:$C,H$1),H3782),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3783,'TMSIS - elig group'!$H:$H,$B3783,'TMSIS - elig group'!$C:$C,I$1),I3782),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3783,'TMSIS - elig group'!$H:$H,$B3783,'TMSIS - elig group'!$C:$C,J$1),J3782),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3783<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3783,'TMSIS - elig group'!$H:$H,$B3783,'TMSIS - elig group'!$C:$C,K$1),K3782),0)","v":0},true,33580,193310,193013,61867,46751,89150,557,0,0]
["West Virginia","2022-03-01",{"$f":"IF($B3784<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3784,'CMS monthly enrollment'!C:C,B3784,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3784,C3772:C3783,B3772:B3783))","v":587438},{"$f":"IF($B3784<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3784,'CMS monthly enrollment'!C:C,B3784,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3784,D3772:D3783,B3772:B3783))","v":33961},{"$f":"IFERROR(IF($B3784<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3784,'TMSIS - elig group'!$H:$H,$B3784,'TMSIS - elig group'!$C:$C,E$1),E3783),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3784<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3784,'TMSIS - elig group'!$H:$H,$B3784,'TMSIS - elig group'!$C:$C,F$1),F3783),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3784<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3784,'TMSIS - elig group'!$H:$H,$B3784,'TMSIS - elig group'!$C:$C,G$1),G3783),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3784<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3784,'TMSIS - elig group'!$H:$H,$B3784,'TMSIS - elig group'!$C:$C,H$1),H3783),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3784<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3784,'TMSIS - elig group'!$H:$H,$B3784,'TMSIS - elig group'!$C:$C,I$1),I3783),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3784<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3784,'TMSIS - elig group'!$H:$H,$B3784,'TMSIS - elig group'!$C:$C,J$1),J3783),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3784<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3784,'TMSIS - elig group'!$H:$H,$B3784,'TMSIS - elig group'!$C:$C,K$1),K3783),0)","v":0},true,33961,194232,193935,62162,46974,89575,559,0,0]
["West Virginia","2022-04-01",{"$f":"IF($B3785<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3785,'CMS monthly enrollment'!C:C,B3785,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3785,C3773:C3784,B3773:B3784))","v":591842},{"$f":"IF($B3785<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3785,'CMS monthly enrollment'!C:C,B3785,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3785,D3773:D3784,B3773:B3784))","v":31795},{"$f":"IFERROR(IF($B3785<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3785,'TMSIS - elig group'!$H:$H,$B3785,'TMSIS - elig group'!$C:$C,E$1),E3784),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3785<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3785,'TMSIS - elig group'!$H:$H,$B3785,'TMSIS - elig group'!$C:$C,F$1),F3784),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3785<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3785,'TMSIS - elig group'!$H:$H,$B3785,'TMSIS - elig group'!$C:$C,G$1),G3784),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3785<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3785,'TMSIS - elig group'!$H:$H,$B3785,'TMSIS - elig group'!$C:$C,H$1),H3784),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3785<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3785,'TMSIS - elig group'!$H:$H,$B3785,'TMSIS - elig group'!$C:$C,I$1),I3784),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3785<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3785,'TMSIS - elig group'!$H:$H,$B3785,'TMSIS - elig group'!$C:$C,J$1),J3784),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3785<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3785,'TMSIS - elig group'!$H:$H,$B3785,'TMSIS - elig group'!$C:$C,K$1),K3784),0)","v":0},true,31795,195688,195388,62628,47326,90247,563,0,0]
["West Virginia","2022-05-01",{"$f":"IF($B3786<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3786,'CMS monthly enrollment'!C:C,B3786,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3786,C3774:C3785,B3774:B3785))","v":594018},{"$f":"IF($B3786<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3786,'CMS monthly enrollment'!C:C,B3786,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3786,D3774:D3785,B3774:B3785))","v":31972},{"$f":"IFERROR(IF($B3786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3786,'TMSIS - elig group'!$H:$H,$B3786,'TMSIS - elig group'!$C:$C,E$1),E3785),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3786,'TMSIS - elig group'!$H:$H,$B3786,'TMSIS - elig group'!$C:$C,F$1),F3785),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3786,'TMSIS - elig group'!$H:$H,$B3786,'TMSIS - elig group'!$C:$C,G$1),G3785),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3786,'TMSIS - elig group'!$H:$H,$B3786,'TMSIS - elig group'!$C:$C,H$1),H3785),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3786,'TMSIS - elig group'!$H:$H,$B3786,'TMSIS - elig group'!$C:$C,I$1),I3785),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3786,'TMSIS - elig group'!$H:$H,$B3786,'TMSIS - elig group'!$C:$C,J$1),J3785),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3786<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3786,'TMSIS - elig group'!$H:$H,$B3786,'TMSIS - elig group'!$C:$C,K$1),K3785),0)","v":0},true,31972,196408,196107,62859,47500,90579,565,0,0]
["West Virginia","2022-06-01",{"$f":"IF($B3787<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3787,'CMS monthly enrollment'!C:C,B3787,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3787,C3775:C3786,B3775:B3786))","v":596443},{"$f":"IF($B3787<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3787,'CMS monthly enrollment'!C:C,B3787,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3787,D3775:D3786,B3775:B3786))","v":32288},{"$f":"IFERROR(IF($B3787<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3787,'TMSIS - elig group'!$H:$H,$B3787,'TMSIS - elig group'!$C:$C,E$1),E3786),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3787<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3787,'TMSIS - elig group'!$H:$H,$B3787,'TMSIS - elig group'!$C:$C,F$1),F3786),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3787<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3787,'TMSIS - elig group'!$H:$H,$B3787,'TMSIS - elig group'!$C:$C,G$1),G3786),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3787<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3787,'TMSIS - elig group'!$H:$H,$B3787,'TMSIS - elig group'!$C:$C,H$1),H3786),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3787<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3787,'TMSIS - elig group'!$H:$H,$B3787,'TMSIS - elig group'!$C:$C,I$1),I3786),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3787<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3787,'TMSIS - elig group'!$H:$H,$B3787,'TMSIS - elig group'!$C:$C,J$1),J3786),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3787<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3787,'TMSIS - elig group'!$H:$H,$B3787,'TMSIS - elig group'!$C:$C,K$1),K3786),0)","v":0},true,32288,197210,196907,63115,47694,90948,568,0,0]
["West Virginia","2022-07-01",{"$f":"IF($B3788<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3788,'CMS monthly enrollment'!C:C,B3788,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3788,C3776:C3787,B3776:B3787))","v":598790},{"$f":"IF($B3788<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3788,'CMS monthly enrollment'!C:C,B3788,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3788,D3776:D3787,B3776:B3787))","v":32466},{"$f":"IFERROR(IF($B3788<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3788,'TMSIS - elig group'!$H:$H,$B3788,'TMSIS - elig group'!$C:$C,E$1),E3787),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3788<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3788,'TMSIS - elig group'!$H:$H,$B3788,'TMSIS - elig group'!$C:$C,F$1),F3787),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3788<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3788,'TMSIS - elig group'!$H:$H,$B3788,'TMSIS - elig group'!$C:$C,G$1),G3787),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3788<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3788,'TMSIS - elig group'!$H:$H,$B3788,'TMSIS - elig group'!$C:$C,H$1),H3787),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3788<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3788,'TMSIS - elig group'!$H:$H,$B3788,'TMSIS - elig group'!$C:$C,I$1),I3787),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3788<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3788,'TMSIS - elig group'!$H:$H,$B3788,'TMSIS - elig group'!$C:$C,J$1),J3787),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3788<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3788,'TMSIS - elig group'!$H:$H,$B3788,'TMSIS - elig group'!$C:$C,K$1),K3787),0)","v":0},true,32466,197986,197682,63364,47882,91306,570,0,0]
["West Virginia","2022-08-01",{"$f":"IF($B3789<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3789,'CMS monthly enrollment'!C:C,B3789,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3789,C3777:C3788,B3777:B3788))","v":603340},{"$f":"IF($B3789<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3789,'CMS monthly enrollment'!C:C,B3789,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3789,D3777:D3788,B3777:B3788))","v":32587},{"$f":"IFERROR(IF($B3789<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3789,'TMSIS - elig group'!$H:$H,$B3789,'TMSIS - elig group'!$C:$C,E$1),E3788),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3789<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3789,'TMSIS - elig group'!$H:$H,$B3789,'TMSIS - elig group'!$C:$C,F$1),F3788),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3789<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3789,'TMSIS - elig group'!$H:$H,$B3789,'TMSIS - elig group'!$C:$C,G$1),G3788),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3789<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3789,'TMSIS - elig group'!$H:$H,$B3789,'TMSIS - elig group'!$C:$C,H$1),H3788),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3789<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3789,'TMSIS - elig group'!$H:$H,$B3789,'TMSIS - elig group'!$C:$C,I$1),I3788),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3789<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3789,'TMSIS - elig group'!$H:$H,$B3789,'TMSIS - elig group'!$C:$C,J$1),J3788),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3789<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3789,'TMSIS - elig group'!$H:$H,$B3789,'TMSIS - elig group'!$C:$C,K$1),K3788),0)","v":0},true,32587,199490,199184,63845,48246,92000,574,0,0]
["West Virginia","2022-09-01",{"$f":"IF($B3790<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3790,'CMS monthly enrollment'!C:C,B3790,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3790,C3778:C3789,B3778:B3789))","v":602640},{"$f":"IF($B3790<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3790,'CMS monthly enrollment'!C:C,B3790,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3790,D3778:D3789,B3778:B3789))","v":33209},{"$f":"IFERROR(IF($B3790<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3790,'TMSIS - elig group'!$H:$H,$B3790,'TMSIS - elig group'!$C:$C,E$1),E3789),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3790<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3790,'TMSIS - elig group'!$H:$H,$B3790,'TMSIS - elig group'!$C:$C,F$1),F3789),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3790<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3790,'TMSIS - elig group'!$H:$H,$B3790,'TMSIS - elig group'!$C:$C,G$1),G3789),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3790<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3790,'TMSIS - elig group'!$H:$H,$B3790,'TMSIS - elig group'!$C:$C,H$1),H3789),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3790<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3790,'TMSIS - elig group'!$H:$H,$B3790,'TMSIS - elig group'!$C:$C,I$1),I3789),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3790<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3790,'TMSIS - elig group'!$H:$H,$B3790,'TMSIS - elig group'!$C:$C,J$1),J3789),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3790<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3790,'TMSIS - elig group'!$H:$H,$B3790,'TMSIS - elig group'!$C:$C,K$1),K3789),0)","v":0},true,33209,199259,198953,63771,48190,91893,574,0,0]
["West Virginia","2022-10-01",{"$f":"IF($B3791<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3791,'CMS monthly enrollment'!C:C,B3791,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3791,C3779:C3790,B3779:B3790))","v":605209},{"$f":"IF($B3791<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3791,'CMS monthly enrollment'!C:C,B3791,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3791,D3779:D3790,B3779:B3790))","v":33386},{"$f":"IFERROR(IF($B3791<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3791,'TMSIS - elig group'!$H:$H,$B3791,'TMSIS - elig group'!$C:$C,E$1),E3790),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3791<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3791,'TMSIS - elig group'!$H:$H,$B3791,'TMSIS - elig group'!$C:$C,F$1),F3790),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3791<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3791,'TMSIS - elig group'!$H:$H,$B3791,'TMSIS - elig group'!$C:$C,G$1),G3790),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3791<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3791,'TMSIS - elig group'!$H:$H,$B3791,'TMSIS - elig group'!$C:$C,H$1),H3790),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3791<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3791,'TMSIS - elig group'!$H:$H,$B3791,'TMSIS - elig group'!$C:$C,I$1),I3790),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3791<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3791,'TMSIS - elig group'!$H:$H,$B3791,'TMSIS - elig group'!$C:$C,J$1),J3790),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3791<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3791,'TMSIS - elig group'!$H:$H,$B3791,'TMSIS - elig group'!$C:$C,K$1),K3790),0)","v":0},true,33386,200108,199801,64043,48395,92285,576,0,0]
["West Virginia","2022-11-01",{"$f":"IF($B3792<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3792,'CMS monthly enrollment'!C:C,B3792,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3792,C3780:C3791,B3780:B3791))","v":607347},{"$f":"IF($B3792<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3792,'CMS monthly enrollment'!C:C,B3792,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3792,D3780:D3791,B3780:B3791))","v":33473},{"$f":"IFERROR(IF($B3792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3792,'TMSIS - elig group'!$H:$H,$B3792,'TMSIS - elig group'!$C:$C,E$1),E3791),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3792,'TMSIS - elig group'!$H:$H,$B3792,'TMSIS - elig group'!$C:$C,F$1),F3791),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3792,'TMSIS - elig group'!$H:$H,$B3792,'TMSIS - elig group'!$C:$C,G$1),G3791),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3792,'TMSIS - elig group'!$H:$H,$B3792,'TMSIS - elig group'!$C:$C,H$1),H3791),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3792,'TMSIS - elig group'!$H:$H,$B3792,'TMSIS - elig group'!$C:$C,I$1),I3791),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3792,'TMSIS - elig group'!$H:$H,$B3792,'TMSIS - elig group'!$C:$C,J$1),J3791),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3792<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3792,'TMSIS - elig group'!$H:$H,$B3792,'TMSIS - elig group'!$C:$C,K$1),K3791),0)","v":0},{"$f":"SUM(E3792:K3792)=1","v":true},33473,200815,200507,64269,48566,92611,578,0,0]
["West Virginia",{"$f":"B3715","v":"2022-12-01"},{"$f":"IF($B3793<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3793,'CMS monthly enrollment'!C:C,B3793,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3793,C3781:C3792,B3781:B3792))","v":611359},{"$f":"IF($B3793<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3793,'CMS monthly enrollment'!C:C,B3793,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3793,D3781:D3792,B3781:B3792))","v":33813},{"$f":"IFERROR(IF($B3793<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3793,'TMSIS - elig group'!$H:$H,$B3793,'TMSIS - elig group'!$C:$C,E$1),E3792),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3793<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3793,'TMSIS - elig group'!$H:$H,$B3793,'TMSIS - elig group'!$C:$C,F$1),F3792),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3793<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3793,'TMSIS - elig group'!$H:$H,$B3793,'TMSIS - elig group'!$C:$C,G$1),G3792),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3793<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3793,'TMSIS - elig group'!$H:$H,$B3793,'TMSIS - elig group'!$C:$C,H$1),H3792),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3793<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3793,'TMSIS - elig group'!$H:$H,$B3793,'TMSIS - elig group'!$C:$C,I$1),I3792),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3793<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3793,'TMSIS - elig group'!$H:$H,$B3793,'TMSIS - elig group'!$C:$C,J$1),J3792),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3793<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3793,'TMSIS - elig group'!$H:$H,$B3793,'TMSIS - elig group'!$C:$C,K$1),K3792),0)","v":0},true,33813,202142,201832,64694,48887,93223,582,0,0]
["West Virginia","2023-01-01",{"$f":"IF($B3794<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3794,'CMS monthly enrollment'!C:C,B3794,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3794,C3782:C3793,B3782:B3793))","v":613720},{"$f":"IF($B3794<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3794,'CMS monthly enrollment'!C:C,B3794,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3794,D3782:D3793,B3782:B3793))","v":34089},{"$f":"IFERROR(IF($B3794<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3794,'TMSIS - elig group'!$H:$H,$B3794,'TMSIS - elig group'!$C:$C,E$1),E3793),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3794<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3794,'TMSIS - elig group'!$H:$H,$B3794,'TMSIS - elig group'!$C:$C,F$1),F3793),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3794<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3794,'TMSIS - elig group'!$H:$H,$B3794,'TMSIS - elig group'!$C:$C,G$1),G3793),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3794<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3794,'TMSIS - elig group'!$H:$H,$B3794,'TMSIS - elig group'!$C:$C,H$1),H3793),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3794<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3794,'TMSIS - elig group'!$H:$H,$B3794,'TMSIS - elig group'!$C:$C,I$1),I3793),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3794<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3794,'TMSIS - elig group'!$H:$H,$B3794,'TMSIS - elig group'!$C:$C,J$1),J3793),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3794<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3794,'TMSIS - elig group'!$H:$H,$B3794,'TMSIS - elig group'!$C:$C,K$1),K3793),0)","v":0},true,34089,202922,202611,64944,49076,93583,584,0,0]
["West Virginia","2023-02-01",{"$f":"IF($B3795<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3795,'CMS monthly enrollment'!C:C,B3795,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3795,C3783:C3794,B3783:B3794))","v":616229.00714963349},{"$f":"IF($B3795<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3795,'CMS monthly enrollment'!C:C,B3795,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3795,D3783:D3794,B3783:B3794))","v":33648.103609802958},{"$f":"IFERROR(IF($B3795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3795,'TMSIS - elig group'!$H:$H,$B3795,'TMSIS - elig group'!$C:$C,E$1),E3794),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3795,'TMSIS - elig group'!$H:$H,$B3795,'TMSIS - elig group'!$C:$C,F$1),F3794),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3795,'TMSIS - elig group'!$H:$H,$B3795,'TMSIS - elig group'!$C:$C,G$1),G3794),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3795,'TMSIS - elig group'!$H:$H,$B3795,'TMSIS - elig group'!$C:$C,H$1),H3794),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3795,'TMSIS - elig group'!$H:$H,$B3795,'TMSIS - elig group'!$C:$C,I$1),I3794),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3795,'TMSIS - elig group'!$H:$H,$B3795,'TMSIS - elig group'!$C:$C,J$1),J3794),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3795<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3795,'TMSIS - elig group'!$H:$H,$B3795,'TMSIS - elig group'!$C:$C,K$1),K3794),0)","v":0},true,33648.103609802958,203752,203440,65209,49277,93965,587,0,0]
["West Virginia","2023-03-01",{"$f":"IF($B3796<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3796,'CMS monthly enrollment'!C:C,B3796,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3796,C3784:C3795,B3784:B3795))","v":618275.03936232161},{"$f":"IF($B3796<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3796,'CMS monthly enrollment'!C:C,B3796,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3796,D3784:D3795,B3784:B3795))","v":33942.246114938316},{"$f":"IFERROR(IF($B3796<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3796,'TMSIS - elig group'!$H:$H,$B3796,'TMSIS - elig group'!$C:$C,E$1),E3795),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3796<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3796,'TMSIS - elig group'!$H:$H,$B3796,'TMSIS - elig group'!$C:$C,F$1),F3795),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3796<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3796,'TMSIS - elig group'!$H:$H,$B3796,'TMSIS - elig group'!$C:$C,G$1),G3795),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3796<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3796,'TMSIS - elig group'!$H:$H,$B3796,'TMSIS - elig group'!$C:$C,H$1),H3795),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3796<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3796,'TMSIS - elig group'!$H:$H,$B3796,'TMSIS - elig group'!$C:$C,I$1),I3795),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3796<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3796,'TMSIS - elig group'!$H:$H,$B3796,'TMSIS - elig group'!$C:$C,J$1),J3795),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3796<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3796,'TMSIS - elig group'!$H:$H,$B3796,'TMSIS - elig group'!$C:$C,K$1),K3795),0)","v":0},true,33942.246114938316,204428,204115,65426,49440,94277,589,0,0]
["West Virginia","2023-04-01",{"$f":"IF($B3797<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3797,'CMS monthly enrollment'!C:C,B3797,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3797,C3785:C3796,B3785:B3796))","v":620506.7838410642},{"$f":"IF($B3797<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3797,'CMS monthly enrollment'!C:C,B3797,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3797,D3785:D3796,B3785:B3796))","v":34432.41716486658},{"$f":"IFERROR(IF($B3797<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3797,'TMSIS - elig group'!$H:$H,$B3797,'TMSIS - elig group'!$C:$C,E$1),E3796),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3797<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3797,'TMSIS - elig group'!$H:$H,$B3797,'TMSIS - elig group'!$C:$C,F$1),F3796),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3797<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3797,'TMSIS - elig group'!$H:$H,$B3797,'TMSIS - elig group'!$C:$C,G$1),G3796),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3797<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3797,'TMSIS - elig group'!$H:$H,$B3797,'TMSIS - elig group'!$C:$C,H$1),H3796),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3797<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3797,'TMSIS - elig group'!$H:$H,$B3797,'TMSIS - elig group'!$C:$C,I$1),I3796),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3797<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3797,'TMSIS - elig group'!$H:$H,$B3797,'TMSIS - elig group'!$C:$C,J$1),J3796),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3797<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3797,'TMSIS - elig group'!$H:$H,$B3797,'TMSIS - elig group'!$C:$C,K$1),K3796),0)","v":0},true,34432.41716486658,205166,204852,65662,49619,94618,591,0,0]
["West Virginia","2023-05-01",{"$f":"IF($B3798<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3798,'CMS monthly enrollment'!C:C,B3798,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3798,C3786:C3797,B3786:B3797))","v":622907.01066386234},{"$f":"IF($B3798<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3798,'CMS monthly enrollment'!C:C,B3798,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3798,D3786:D3797,B3786:B3797))","v":34622.90023753111},{"$f":"IFERROR(IF($B3798<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3798,'TMSIS - elig group'!$H:$H,$B3798,'TMSIS - elig group'!$C:$C,E$1),E3797),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3798<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3798,'TMSIS - elig group'!$H:$H,$B3798,'TMSIS - elig group'!$C:$C,F$1),F3797),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3798<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3798,'TMSIS - elig group'!$H:$H,$B3798,'TMSIS - elig group'!$C:$C,G$1),G3797),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3798<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3798,'TMSIS - elig group'!$H:$H,$B3798,'TMSIS - elig group'!$C:$C,H$1),H3797),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3798<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3798,'TMSIS - elig group'!$H:$H,$B3798,'TMSIS - elig group'!$C:$C,I$1),I3797),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3798<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3798,'TMSIS - elig group'!$H:$H,$B3798,'TMSIS - elig group'!$C:$C,J$1),J3797),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3798<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3798,'TMSIS - elig group'!$H:$H,$B3798,'TMSIS - elig group'!$C:$C,K$1),K3797),0)","v":0},true,34622.90023753111,205960,205644,65916,49811,94984,593,0,0]
["West Virginia","2023-06-01",{"$f":"IF($B3799<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3799,'CMS monthly enrollment'!C:C,B3799,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3799,C3787:C3798,B3787:B3798))","v":625363.35261919396},{"$f":"IF($B3799<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3799,'CMS monthly enrollment'!C:C,B3799,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3799,D3787:D3798,B3787:B3798))","v":34802.630857759912},{"$f":"IFERROR(IF($B3799<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3799,'TMSIS - elig group'!$H:$H,$B3799,'TMSIS - elig group'!$C:$C,E$1),E3798),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3799<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3799,'TMSIS - elig group'!$H:$H,$B3799,'TMSIS - elig group'!$C:$C,F$1),F3798),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3799<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3799,'TMSIS - elig group'!$H:$H,$B3799,'TMSIS - elig group'!$C:$C,G$1),G3798),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3799<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3799,'TMSIS - elig group'!$H:$H,$B3799,'TMSIS - elig group'!$C:$C,H$1),H3798),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3799<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3799,'TMSIS - elig group'!$H:$H,$B3799,'TMSIS - elig group'!$C:$C,I$1),I3798),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3799<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3799,'TMSIS - elig group'!$H:$H,$B3799,'TMSIS - elig group'!$C:$C,J$1),J3798),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3799<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3799,'TMSIS - elig group'!$H:$H,$B3799,'TMSIS - elig group'!$C:$C,K$1),K3798),0)","v":0},true,34802.630857759912,206772,206455,66176,50007,95358,595,0,0]
["West Virginia","2023-07-01",{"$f":"IF($B3800<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3800,'CMS monthly enrollment'!C:C,B3800,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3800,C3788:C3799,B3788:B3799))","v":627735.35134746134},{"$f":"IF($B3800<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3800,'CMS monthly enrollment'!C:C,B3800,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3800,D3788:D3799,B3788:B3799))","v":34980.003512150317},{"$f":"IFERROR(IF($B3800<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3800,'TMSIS - elig group'!$H:$H,$B3800,'TMSIS - elig group'!$C:$C,E$1),E3799),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3800<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3800,'TMSIS - elig group'!$H:$H,$B3800,'TMSIS - elig group'!$C:$C,F$1),F3799),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3800<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3800,'TMSIS - elig group'!$H:$H,$B3800,'TMSIS - elig group'!$C:$C,G$1),G3799),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3800<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3800,'TMSIS - elig group'!$H:$H,$B3800,'TMSIS - elig group'!$C:$C,H$1),H3799),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3800<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3800,'TMSIS - elig group'!$H:$H,$B3800,'TMSIS - elig group'!$C:$C,I$1),I3799),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3800<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3800,'TMSIS - elig group'!$H:$H,$B3800,'TMSIS - elig group'!$C:$C,J$1),J3799),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3800<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3800,'TMSIS - elig group'!$H:$H,$B3800,'TMSIS - elig group'!$C:$C,K$1),K3799),0)","v":0},true,34980.003512150317,207556,207238,66427,50197,95720,598,0,0]
["West Virginia","2023-08-01",{"$f":"IF($B3801<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3801,'CMS monthly enrollment'!C:C,B3801,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3801,C3789:C3800,B3789:B3800))","v":630178.32157225348},{"$f":"IF($B3801<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3801,'CMS monthly enrollment'!C:C,B3801,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3801,D3789:D3800,B3789:B3800))","v":35147.516334211192},{"$f":"IFERROR(IF($B3801<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3801,'TMSIS - elig group'!$H:$H,$B3801,'TMSIS - elig group'!$C:$C,E$1),E3800),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3801<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3801,'TMSIS - elig group'!$H:$H,$B3801,'TMSIS - elig group'!$C:$C,F$1),F3800),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3801<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3801,'TMSIS - elig group'!$H:$H,$B3801,'TMSIS - elig group'!$C:$C,G$1),G3800),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3801<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3801,'TMSIS - elig group'!$H:$H,$B3801,'TMSIS - elig group'!$C:$C,H$1),H3800),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3801<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3801,'TMSIS - elig group'!$H:$H,$B3801,'TMSIS - elig group'!$C:$C,I$1),I3800),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3801<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3801,'TMSIS - elig group'!$H:$H,$B3801,'TMSIS - elig group'!$C:$C,J$1),J3800),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3801<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3801,'TMSIS - elig group'!$H:$H,$B3801,'TMSIS - elig group'!$C:$C,K$1),K3800),0)","v":0},true,35147.516334211192,208364,208045,66685,50392,96093,600,0,0]
["West Virginia","2023-09-01",{"$f":"IF($B3802<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3802,'CMS monthly enrollment'!C:C,B3802,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3802,C3790:C3801,B3790:B3801))","v":633066.05104932701},{"$f":"IF($B3802<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3802,'CMS monthly enrollment'!C:C,B3802,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3802,D3790:D3801,B3790:B3801))","v":35279.627091711533},{"$f":"IFERROR(IF($B3802<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3802,'TMSIS - elig group'!$H:$H,$B3802,'TMSIS - elig group'!$C:$C,E$1),E3801),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3802<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3802,'TMSIS - elig group'!$H:$H,$B3802,'TMSIS - elig group'!$C:$C,F$1),F3801),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3802<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3802,'TMSIS - elig group'!$H:$H,$B3802,'TMSIS - elig group'!$C:$C,G$1),G3801),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3802<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3802,'TMSIS - elig group'!$H:$H,$B3802,'TMSIS - elig group'!$C:$C,H$1),H3801),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3802<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3802,'TMSIS - elig group'!$H:$H,$B3802,'TMSIS - elig group'!$C:$C,I$1),I3801),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3802<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3802,'TMSIS - elig group'!$H:$H,$B3802,'TMSIS - elig group'!$C:$C,J$1),J3801),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3802<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3802,'TMSIS - elig group'!$H:$H,$B3802,'TMSIS - elig group'!$C:$C,K$1),K3801),0)","v":0},true,35279.627091711533,209319,208998,66991,50623,96533,603,0,0]
["West Virginia","2023-10-01",{"$f":"IF($B3803<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3803,'CMS monthly enrollment'!C:C,B3803,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3803,C3791:C3802,B3791:B3802))","v":635435.25977107882},{"$f":"IF($B3803<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3803,'CMS monthly enrollment'!C:C,B3803,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3803,D3791:D3802,B3791:B3802))","v":35464.28176692198},{"$f":"IFERROR(IF($B3803<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3803,'TMSIS - elig group'!$H:$H,$B3803,'TMSIS - elig group'!$C:$C,E$1),E3802),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3803<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3803,'TMSIS - elig group'!$H:$H,$B3803,'TMSIS - elig group'!$C:$C,F$1),F3802),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3803<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3803,'TMSIS - elig group'!$H:$H,$B3803,'TMSIS - elig group'!$C:$C,G$1),G3802),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3803<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3803,'TMSIS - elig group'!$H:$H,$B3803,'TMSIS - elig group'!$C:$C,H$1),H3802),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3803<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3803,'TMSIS - elig group'!$H:$H,$B3803,'TMSIS - elig group'!$C:$C,I$1),I3802),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3803<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3803,'TMSIS - elig group'!$H:$H,$B3803,'TMSIS - elig group'!$C:$C,J$1),J3802),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3803<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3803,'TMSIS - elig group'!$H:$H,$B3803,'TMSIS - elig group'!$C:$C,K$1),K3802),0)","v":0},true,35464.28176692198,210102,209780,67241,50812,96894,605,0,0]
["West Virginia","2023-11-01",{"$f":"IF($B3804<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3804,'CMS monthly enrollment'!C:C,B3804,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3804,C3792:C3803,B3792:B3803))","v":637855.83820400434},{"$f":"IF($B3804<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3804,'CMS monthly enrollment'!C:C,B3804,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3804,D3792:D3803,B3792:B3803))","v":35661.194112840341},{"$f":"IFERROR(IF($B3804<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3804,'TMSIS - elig group'!$H:$H,$B3804,'TMSIS - elig group'!$C:$C,E$1),E3803),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3804<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3804,'TMSIS - elig group'!$H:$H,$B3804,'TMSIS - elig group'!$C:$C,F$1),F3803),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3804<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3804,'TMSIS - elig group'!$H:$H,$B3804,'TMSIS - elig group'!$C:$C,G$1),G3803),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3804<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3804,'TMSIS - elig group'!$H:$H,$B3804,'TMSIS - elig group'!$C:$C,H$1),H3803),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3804<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3804,'TMSIS - elig group'!$H:$H,$B3804,'TMSIS - elig group'!$C:$C,I$1),I3803),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3804<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3804,'TMSIS - elig group'!$H:$H,$B3804,'TMSIS - elig group'!$C:$C,J$1),J3803),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3804<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3804,'TMSIS - elig group'!$H:$H,$B3804,'TMSIS - elig group'!$C:$C,K$1),K3803),0)","v":0},true,35661.194112840341,210903,210579,67498,51006,97263,607,0,0]
["West Virginia","2023-12-01",{"$f":"IF($B3805<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3805,'CMS monthly enrollment'!C:C,B3805,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3805,C3793:C3804,B3793:B3804))","v":640057.46702010371},{"$f":"IF($B3805<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3805,'CMS monthly enrollment'!C:C,B3805,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3805,D3793:D3804,B3793:B3804))","v":35839.755349803279},{"$f":"IFERROR(IF($B3805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3805,'TMSIS - elig group'!$H:$H,$B3805,'TMSIS - elig group'!$C:$C,E$1),E3804),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3805,'TMSIS - elig group'!$H:$H,$B3805,'TMSIS - elig group'!$C:$C,F$1),F3804),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3805,'TMSIS - elig group'!$H:$H,$B3805,'TMSIS - elig group'!$C:$C,G$1),G3804),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3805,'TMSIS - elig group'!$H:$H,$B3805,'TMSIS - elig group'!$C:$C,H$1),H3804),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3805,'TMSIS - elig group'!$H:$H,$B3805,'TMSIS - elig group'!$C:$C,I$1),I3804),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3805,'TMSIS - elig group'!$H:$H,$B3805,'TMSIS - elig group'!$C:$C,J$1),J3804),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3805<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3805,'TMSIS - elig group'!$H:$H,$B3805,'TMSIS - elig group'!$C:$C,K$1),K3804),0)","v":0},true,35839.755349803279,211631,211306,67731,51182,97599,609,0,0]
["West Virginia","2024-01-01",{"$f":"IF($B3806<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3806,'CMS monthly enrollment'!C:C,B3806,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3806,C3794:C3805,B3794:B3805))","v":642555.38555914303},{"$f":"IF($B3806<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3806,'CMS monthly enrollment'!C:C,B3806,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3806,D3794:D3805,B3794:B3805))","v":36057.956852865376},{"$f":"IFERROR(IF($B3806<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3806,'TMSIS - elig group'!$H:$H,$B3806,'TMSIS - elig group'!$C:$C,E$1),E3805),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3806<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3806,'TMSIS - elig group'!$H:$H,$B3806,'TMSIS - elig group'!$C:$C,F$1),F3805),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3806<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3806,'TMSIS - elig group'!$H:$H,$B3806,'TMSIS - elig group'!$C:$C,G$1),G3805),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3806<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3806,'TMSIS - elig group'!$H:$H,$B3806,'TMSIS - elig group'!$C:$C,H$1),H3805),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3806<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3806,'TMSIS - elig group'!$H:$H,$B3806,'TMSIS - elig group'!$C:$C,I$1),I3805),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3806<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3806,'TMSIS - elig group'!$H:$H,$B3806,'TMSIS - elig group'!$C:$C,J$1),J3805),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3806<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3806,'TMSIS - elig group'!$H:$H,$B3806,'TMSIS - elig group'!$C:$C,K$1),K3805),0)","v":0},true,36057.956852865376,212456,212131,67995,51382,97980,612,0,0]
["West Virginia","2024-02-01",{"$f":"IF($B3807<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3807,'CMS monthly enrollment'!C:C,B3807,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3807,C3795:C3806,B3795:B3806))","v":645056.88735560514},{"$f":"IF($B3807<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3807,'CMS monthly enrollment'!C:C,B3807,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3807,D3795:D3806,B3795:B3806))","v":36313.17522514303},{"$f":"IFERROR(IF($B3807<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3807,'TMSIS - elig group'!$H:$H,$B3807,'TMSIS - elig group'!$C:$C,E$1),E3806),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3807<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3807,'TMSIS - elig group'!$H:$H,$B3807,'TMSIS - elig group'!$C:$C,F$1),F3806),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3807<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3807,'TMSIS - elig group'!$H:$H,$B3807,'TMSIS - elig group'!$C:$C,G$1),G3806),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3807<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3807,'TMSIS - elig group'!$H:$H,$B3807,'TMSIS - elig group'!$C:$C,H$1),H3806),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3807<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3807,'TMSIS - elig group'!$H:$H,$B3807,'TMSIS - elig group'!$C:$C,I$1),I3806),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3807<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3807,'TMSIS - elig group'!$H:$H,$B3807,'TMSIS - elig group'!$C:$C,J$1),J3806),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3807<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3807,'TMSIS - elig group'!$H:$H,$B3807,'TMSIS - elig group'!$C:$C,K$1),K3806),0)","v":0},true,36313.17522514303,213284,212957,68260,51582,98361,614,0,0]
["West Virginia","2024-03-01",{"$f":"IF($B3808<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3808,'CMS monthly enrollment'!C:C,B3808,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3808,C3796:C3807,B3796:B3807))","v":647427.41189301619},{"$f":"IF($B3808<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3808,'CMS monthly enrollment'!C:C,B3808,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3808,D3796:D3807,B3796:B3807))","v":36456.599403903354},{"$f":"IFERROR(IF($B3808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3808,'TMSIS - elig group'!$H:$H,$B3808,'TMSIS - elig group'!$C:$C,E$1),E3807),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3808,'TMSIS - elig group'!$H:$H,$B3808,'TMSIS - elig group'!$C:$C,F$1),F3807),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3808,'TMSIS - elig group'!$H:$H,$B3808,'TMSIS - elig group'!$C:$C,G$1),G3807),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3808,'TMSIS - elig group'!$H:$H,$B3808,'TMSIS - elig group'!$C:$C,H$1),H3807),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3808,'TMSIS - elig group'!$H:$H,$B3808,'TMSIS - elig group'!$C:$C,I$1),I3807),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3808,'TMSIS - elig group'!$H:$H,$B3808,'TMSIS - elig group'!$C:$C,J$1),J3807),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3808<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3808,'TMSIS - elig group'!$H:$H,$B3808,'TMSIS - elig group'!$C:$C,K$1),K3807),0)","v":0},true,36456.599403903354,214067,213739,68510,51771,98723,616,0,0]
["West Virginia","2024-04-01",{"$f":"IF($B3809<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3809,'CMS monthly enrollment'!C:C,B3809,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3809,C3797:C3808,B3797:B3808))","v":649951.6626928146},{"$f":"IF($B3809<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3809,'CMS monthly enrollment'!C:C,B3809,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3809,D3797:D3808,B3797:B3808))","v":36607.347165220854},{"$f":"IFERROR(IF($B3809<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3809,'TMSIS - elig group'!$H:$H,$B3809,'TMSIS - elig group'!$C:$C,E$1),E3808),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3809<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3809,'TMSIS - elig group'!$H:$H,$B3809,'TMSIS - elig group'!$C:$C,F$1),F3808),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3809<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3809,'TMSIS - elig group'!$H:$H,$B3809,'TMSIS - elig group'!$C:$C,G$1),G3808),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3809<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3809,'TMSIS - elig group'!$H:$H,$B3809,'TMSIS - elig group'!$C:$C,H$1),H3808),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3809<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3809,'TMSIS - elig group'!$H:$H,$B3809,'TMSIS - elig group'!$C:$C,I$1),I3808),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3809<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3809,'TMSIS - elig group'!$H:$H,$B3809,'TMSIS - elig group'!$C:$C,J$1),J3808),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3809<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3809,'TMSIS - elig group'!$H:$H,$B3809,'TMSIS - elig group'!$C:$C,K$1),K3808),0)","v":0},true,36607.347165220854,214902,214573,68778,51973,99108,619,0,0]
["West Virginia","2024-05-01",{"$f":"IF($B3810<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3810,'CMS monthly enrollment'!C:C,B3810,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3810,C3798:C3809,B3798:B3809))","v":652363.53749938169},{"$f":"IF($B3810<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3810,'CMS monthly enrollment'!C:C,B3810,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3810,D3798:D3809,B3798:B3809))","v":36790.076654718316},{"$f":"IFERROR(IF($B3810<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3810,'TMSIS - elig group'!$H:$H,$B3810,'TMSIS - elig group'!$C:$C,E$1),E3809),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3810<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3810,'TMSIS - elig group'!$H:$H,$B3810,'TMSIS - elig group'!$C:$C,F$1),F3809),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3810<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3810,'TMSIS - elig group'!$H:$H,$B3810,'TMSIS - elig group'!$C:$C,G$1),G3809),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3810<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3810,'TMSIS - elig group'!$H:$H,$B3810,'TMSIS - elig group'!$C:$C,H$1),H3809),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3810<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3810,'TMSIS - elig group'!$H:$H,$B3810,'TMSIS - elig group'!$C:$C,I$1),I3809),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3810<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3810,'TMSIS - elig group'!$H:$H,$B3810,'TMSIS - elig group'!$C:$C,J$1),J3809),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3810<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3810,'TMSIS - elig group'!$H:$H,$B3810,'TMSIS - elig group'!$C:$C,K$1),K3809),0)","v":0},true,36790.076654718316,215699,215369,69033,52166,99475,621,0,0]
["West Virginia","2024-06-01",{"$f":"IF($B3811<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3811,'CMS monthly enrollment'!C:C,B3811,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3811,C3799:C3810,B3799:B3810))","v":654852.44571312051},{"$f":"IF($B3811<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3811,'CMS monthly enrollment'!C:C,B3811,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3811,D3799:D3810,B3799:B3810))","v":36982.945677866432},{"$f":"IFERROR(IF($B3811<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3811,'TMSIS - elig group'!$H:$H,$B3811,'TMSIS - elig group'!$C:$C,E$1),E3810),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3811<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3811,'TMSIS - elig group'!$H:$H,$B3811,'TMSIS - elig group'!$C:$C,F$1),F3810),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3811<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3811,'TMSIS - elig group'!$H:$H,$B3811,'TMSIS - elig group'!$C:$C,G$1),G3810),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3811<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3811,'TMSIS - elig group'!$H:$H,$B3811,'TMSIS - elig group'!$C:$C,H$1),H3810),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3811<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3811,'TMSIS - elig group'!$H:$H,$B3811,'TMSIS - elig group'!$C:$C,I$1),I3810),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3811<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3811,'TMSIS - elig group'!$H:$H,$B3811,'TMSIS - elig group'!$C:$C,J$1),J3810),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3811<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3811,'TMSIS - elig group'!$H:$H,$B3811,'TMSIS - elig group'!$C:$C,K$1),K3810),0)","v":0},true,36982.945677866432,216522,216191,69296,52365,99855,623,0,0]
["West Virginia","2024-07-01",{"$f":"IF($B3812<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3812,'CMS monthly enrollment'!C:C,B3812,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3812,C3800:C3811,B3800:B3811))","v":657250.80302459793},{"$f":"IF($B3812<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3812,'CMS monthly enrollment'!C:C,B3812,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3812,D3800:D3811,B3800:B3811))","v":37172.010285004479},{"$f":"IFERROR(IF($B3812<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3812,'TMSIS - elig group'!$H:$H,$B3812,'TMSIS - elig group'!$C:$C,E$1),E3811),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3812<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3812,'TMSIS - elig group'!$H:$H,$B3812,'TMSIS - elig group'!$C:$C,F$1),F3811),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3812<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3812,'TMSIS - elig group'!$H:$H,$B3812,'TMSIS - elig group'!$C:$C,G$1),G3811),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3812<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3812,'TMSIS - elig group'!$H:$H,$B3812,'TMSIS - elig group'!$C:$C,H$1),H3811),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3812<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3812,'TMSIS - elig group'!$H:$H,$B3812,'TMSIS - elig group'!$C:$C,I$1),I3811),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3812<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3812,'TMSIS - elig group'!$H:$H,$B3812,'TMSIS - elig group'!$C:$C,J$1),J3811),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3812<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3812,'TMSIS - elig group'!$H:$H,$B3812,'TMSIS - elig group'!$C:$C,K$1),K3811),0)","v":0},true,37172.010285004479,217315,216982,69550,52557,100221,626,0,0]
["West Virginia","2024-08-01",{"$f":"IF($B3813<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3813,'CMS monthly enrollment'!C:C,B3813,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3813,C3801:C3812,B3801:B3812))","v":659713.32248986932},{"$f":"IF($B3813<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3813,'CMS monthly enrollment'!C:C,B3813,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3813,D3801:D3812,B3801:B3812))","v":37370.463802702667},{"$f":"IFERROR(IF($B3813<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3813,'TMSIS - elig group'!$H:$H,$B3813,'TMSIS - elig group'!$C:$C,E$1),E3812),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3813<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3813,'TMSIS - elig group'!$H:$H,$B3813,'TMSIS - elig group'!$C:$C,F$1),F3812),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3813<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3813,'TMSIS - elig group'!$H:$H,$B3813,'TMSIS - elig group'!$C:$C,G$1),G3812),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3813<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3813,'TMSIS - elig group'!$H:$H,$B3813,'TMSIS - elig group'!$C:$C,H$1),H3812),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3813<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3813,'TMSIS - elig group'!$H:$H,$B3813,'TMSIS - elig group'!$C:$C,I$1),I3812),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3813<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3813,'TMSIS - elig group'!$H:$H,$B3813,'TMSIS - elig group'!$C:$C,J$1),J3812),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3813<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3813,'TMSIS - elig group'!$H:$H,$B3813,'TMSIS - elig group'!$C:$C,K$1),K3812),0)","v":0},true,37370.463802702667,218130,217795,69811,52754,100596,628,0,0]
["West Virginia","2024-09-01",{"$f":"IF($B3814<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3814,'CMS monthly enrollment'!C:C,B3814,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3814,C3802:C3813,B3802:B3813))","v":662151.07621235773},{"$f":"IF($B3814<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3814,'CMS monthly enrollment'!C:C,B3814,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3814,D3802:D3813,B3802:B3813))","v":37569.325373216183},{"$f":"IFERROR(IF($B3814<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3814,'TMSIS - elig group'!$H:$H,$B3814,'TMSIS - elig group'!$C:$C,E$1),E3813),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3814<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3814,'TMSIS - elig group'!$H:$H,$B3814,'TMSIS - elig group'!$C:$C,F$1),F3813),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3814<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3814,'TMSIS - elig group'!$H:$H,$B3814,'TMSIS - elig group'!$C:$C,G$1),G3813),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3814<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3814,'TMSIS - elig group'!$H:$H,$B3814,'TMSIS - elig group'!$C:$C,H$1),H3813),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3814<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3814,'TMSIS - elig group'!$H:$H,$B3814,'TMSIS - elig group'!$C:$C,I$1),I3813),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3814<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3814,'TMSIS - elig group'!$H:$H,$B3814,'TMSIS - elig group'!$C:$C,J$1),J3813),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3814<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3814,'TMSIS - elig group'!$H:$H,$B3814,'TMSIS - elig group'!$C:$C,K$1),K3813),0)","v":0},true,37569.325373216183,218936,218600,70069,52949,100968,630,0,0]
["West Virginia","2024-10-01",{"$f":"IF($B3815<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3815,'CMS monthly enrollment'!C:C,B3815,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3815,C3803:C3814,B3803:B3814))","v":664570.15189407347},{"$f":"IF($B3815<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3815,'CMS monthly enrollment'!C:C,B3815,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3815,D3803:D3814,B3803:B3814))","v":37753.49245742755},{"$f":"IFERROR(IF($B3815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3815,'TMSIS - elig group'!$H:$H,$B3815,'TMSIS - elig group'!$C:$C,E$1),E3814),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3815,'TMSIS - elig group'!$H:$H,$B3815,'TMSIS - elig group'!$C:$C,F$1),F3814),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3815,'TMSIS - elig group'!$H:$H,$B3815,'TMSIS - elig group'!$C:$C,G$1),G3814),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3815,'TMSIS - elig group'!$H:$H,$B3815,'TMSIS - elig group'!$C:$C,H$1),H3814),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3815,'TMSIS - elig group'!$H:$H,$B3815,'TMSIS - elig group'!$C:$C,I$1),I3814),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3815,'TMSIS - elig group'!$H:$H,$B3815,'TMSIS - elig group'!$C:$C,J$1),J3814),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3815<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3815,'TMSIS - elig group'!$H:$H,$B3815,'TMSIS - elig group'!$C:$C,K$1),K3814),0)","v":0},true,37753.49245742755,219735,219399,70325,53142,101337,633,0,0]
["West Virginia","2024-11-01",{"$f":"IF($B3816<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3816,'CMS monthly enrollment'!C:C,B3816,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3816,C3804:C3815,B3804:B3815))","v":667077.9677935713},{"$f":"IF($B3816<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3816,'CMS monthly enrollment'!C:C,B3816,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3816,D3804:D3815,B3804:B3815))","v":37942.023005198978},{"$f":"IFERROR(IF($B3816<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3816,'TMSIS - elig group'!$H:$H,$B3816,'TMSIS - elig group'!$C:$C,E$1),E3815),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3816<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3816,'TMSIS - elig group'!$H:$H,$B3816,'TMSIS - elig group'!$C:$C,F$1),F3815),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3816<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3816,'TMSIS - elig group'!$H:$H,$B3816,'TMSIS - elig group'!$C:$C,G$1),G3815),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3816<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3816,'TMSIS - elig group'!$H:$H,$B3816,'TMSIS - elig group'!$C:$C,H$1),H3815),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3816<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3816,'TMSIS - elig group'!$H:$H,$B3816,'TMSIS - elig group'!$C:$C,I$1),I3815),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3816<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3816,'TMSIS - elig group'!$H:$H,$B3816,'TMSIS - elig group'!$C:$C,J$1),J3815),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3816<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3816,'TMSIS - elig group'!$H:$H,$B3816,'TMSIS - elig group'!$C:$C,K$1),K3815),0)","v":0},true,37942.023005198978,220565,220227,70590,53343,101719,635,0,0]
["West Virginia","2024-12-01",{"$f":"IF($B3817<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3817,'CMS monthly enrollment'!C:C,B3817,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3817,C3805:C3816,B3805:B3816))","v":669508.65520789335},{"$f":"IF($B3817<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3817,'CMS monthly enrollment'!C:C,B3817,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3817,D3805:D3816,B3805:B3816))","v":38123.272953163832},{"$f":"IFERROR(IF($B3817<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3817,'TMSIS - elig group'!$H:$H,$B3817,'TMSIS - elig group'!$C:$C,E$1),E3816),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3817<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3817,'TMSIS - elig group'!$H:$H,$B3817,'TMSIS - elig group'!$C:$C,F$1),F3816),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3817<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3817,'TMSIS - elig group'!$H:$H,$B3817,'TMSIS - elig group'!$C:$C,G$1),G3816),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3817<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3817,'TMSIS - elig group'!$H:$H,$B3817,'TMSIS - elig group'!$C:$C,H$1),H3816),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3817<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3817,'TMSIS - elig group'!$H:$H,$B3817,'TMSIS - elig group'!$C:$C,I$1),I3816),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3817<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3817,'TMSIS - elig group'!$H:$H,$B3817,'TMSIS - elig group'!$C:$C,J$1),J3816),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3817<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3817,'TMSIS - elig group'!$H:$H,$B3817,'TMSIS - elig group'!$C:$C,K$1),K3816),0)","v":0},true,38123.272953163832,221368,221029,70847,53537,102090,637,0,0]
["West Virginia","2025-01-01",{"$f":"IF($B3818<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3818,'CMS monthly enrollment'!C:C,B3818,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3818,C3806:C3817,B3806:B3817))","v":671990.48242388107},{"$f":"IF($B3818<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3818,'CMS monthly enrollment'!C:C,B3818,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3818,D3806:D3817,B3806:B3817))","v":38306.945973902621},{"$f":"IFERROR(IF($B3818<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3818,'TMSIS - elig group'!$H:$H,$B3818,'TMSIS - elig group'!$C:$C,E$1),E3817),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3818<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3818,'TMSIS - elig group'!$H:$H,$B3818,'TMSIS - elig group'!$C:$C,F$1),F3817),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3818<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3818,'TMSIS - elig group'!$H:$H,$B3818,'TMSIS - elig group'!$C:$C,G$1),G3817),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3818<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3818,'TMSIS - elig group'!$H:$H,$B3818,'TMSIS - elig group'!$C:$C,H$1),H3817),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3818<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3818,'TMSIS - elig group'!$H:$H,$B3818,'TMSIS - elig group'!$C:$C,I$1),I3817),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3818<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3818,'TMSIS - elig group'!$H:$H,$B3818,'TMSIS - elig group'!$C:$C,J$1),J3817),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3818<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3818,'TMSIS - elig group'!$H:$H,$B3818,'TMSIS - elig group'!$C:$C,K$1),K3817),0)","v":0},true,38306.945973902621,222189,221848,71110,53735,102468,640,0,0]
["West Virginia","2025-02-01",{"$f":"IF($B3819<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3819,'CMS monthly enrollment'!C:C,B3819,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3819,C3807:C3818,B3807:B3818))","v":674468.85229983414},{"$f":"IF($B3819<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3819,'CMS monthly enrollment'!C:C,B3819,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3819,D3807:D3818,B3807:B3818))","v":38492.668400706694},{"$f":"IFERROR(IF($B3819<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3819,'TMSIS - elig group'!$H:$H,$B3819,'TMSIS - elig group'!$C:$C,E$1),E3818),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3819<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3819,'TMSIS - elig group'!$H:$H,$B3819,'TMSIS - elig group'!$C:$C,F$1),F3818),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3819<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3819,'TMSIS - elig group'!$H:$H,$B3819,'TMSIS - elig group'!$C:$C,G$1),G3818),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3819<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3819,'TMSIS - elig group'!$H:$H,$B3819,'TMSIS - elig group'!$C:$C,H$1),H3818),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3819<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3819,'TMSIS - elig group'!$H:$H,$B3819,'TMSIS - elig group'!$C:$C,I$1),I3818),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3819<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3819,'TMSIS - elig group'!$H:$H,$B3819,'TMSIS - elig group'!$C:$C,J$1),J3818),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3819<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3819,'TMSIS - elig group'!$H:$H,$B3819,'TMSIS - elig group'!$C:$C,K$1),K3818),0)","v":0},true,38492.668400706694,223008,222667,71372,53934,102846,642,0,0]
["West Virginia","2025-03-01",{"$f":"IF($B3820<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3820,'CMS monthly enrollment'!C:C,B3820,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3820,C3808:C3819,B3808:B3819))","v":676703.78458075505},{"$f":"IF($B3820<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3820,'CMS monthly enrollment'!C:C,B3820,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3820,D3808:D3819,B3808:B3819))","v":38672.065042788774},{"$f":"IFERROR(IF($B3820<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3820,'TMSIS - elig group'!$H:$H,$B3820,'TMSIS - elig group'!$C:$C,E$1),E3819),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3820<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3820,'TMSIS - elig group'!$H:$H,$B3820,'TMSIS - elig group'!$C:$C,F$1),F3819),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3820<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3820,'TMSIS - elig group'!$H:$H,$B3820,'TMSIS - elig group'!$C:$C,G$1),G3819),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3820<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3820,'TMSIS - elig group'!$H:$H,$B3820,'TMSIS - elig group'!$C:$C,H$1),H3819),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3820<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3820,'TMSIS - elig group'!$H:$H,$B3820,'TMSIS - elig group'!$C:$C,I$1),I3819),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3820<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3820,'TMSIS - elig group'!$H:$H,$B3820,'TMSIS - elig group'!$C:$C,J$1),J3819),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3820<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3820,'TMSIS - elig group'!$H:$H,$B3820,'TMSIS - elig group'!$C:$C,K$1),K3819),0)","v":0},true,38672.065042788774,223747,223404,71608,54112,103187,644,0,0]
["West Virginia","2025-04-01",{"$f":"IF($B3821<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3821,'CMS monthly enrollment'!C:C,B3821,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3821,C3809:C3820,B3809:B3820))","v":679182.26987846941},{"$f":"IF($B3821<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3821,'CMS monthly enrollment'!C:C,B3821,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3821,D3809:D3820,B3809:B3820))","v":38868.146328051633},{"$f":"IFERROR(IF($B3821<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3821,'TMSIS - elig group'!$H:$H,$B3821,'TMSIS - elig group'!$C:$C,E$1),E3820),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3821<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3821,'TMSIS - elig group'!$H:$H,$B3821,'TMSIS - elig group'!$C:$C,F$1),F3820),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3821<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3821,'TMSIS - elig group'!$H:$H,$B3821,'TMSIS - elig group'!$C:$C,G$1),G3820),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3821<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3821,'TMSIS - elig group'!$H:$H,$B3821,'TMSIS - elig group'!$C:$C,H$1),H3820),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3821<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3821,'TMSIS - elig group'!$H:$H,$B3821,'TMSIS - elig group'!$C:$C,I$1),I3820),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3821<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3821,'TMSIS - elig group'!$H:$H,$B3821,'TMSIS - elig group'!$C:$C,J$1),J3820),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3821<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3821,'TMSIS - elig group'!$H:$H,$B3821,'TMSIS - elig group'!$C:$C,K$1),K3820),0)","v":0},true,38868.146328051633,224567,224223,71871,54311,103565,647,0,0]
["West Virginia","2025-05-01",{"$f":"IF($B3822<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3822,'CMS monthly enrollment'!C:C,B3822,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3822,C3810:C3821,B3810:B3821))","v":681585.95891327085},{"$f":"IF($B3822<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3822,'CMS monthly enrollment'!C:C,B3822,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3822,D3810:D3821,B3810:B3821))","v":39052.792180255114},{"$f":"IFERROR(IF($B3822<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3822,'TMSIS - elig group'!$H:$H,$B3822,'TMSIS - elig group'!$C:$C,E$1),E3821),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3822<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3822,'TMSIS - elig group'!$H:$H,$B3822,'TMSIS - elig group'!$C:$C,F$1),F3821),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3822<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3822,'TMSIS - elig group'!$H:$H,$B3822,'TMSIS - elig group'!$C:$C,G$1),G3821),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3822<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3822,'TMSIS - elig group'!$H:$H,$B3822,'TMSIS - elig group'!$C:$C,H$1),H3821),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3822<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3822,'TMSIS - elig group'!$H:$H,$B3822,'TMSIS - elig group'!$C:$C,I$1),I3821),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3822<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3822,'TMSIS - elig group'!$H:$H,$B3822,'TMSIS - elig group'!$C:$C,J$1),J3821),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3822<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3822,'TMSIS - elig group'!$H:$H,$B3822,'TMSIS - elig group'!$C:$C,K$1),K3821),0)","v":0},true,39052.792180255114,225362,225016,72125,54503,103931,649,0,0]
["West Virginia","2025-06-01",{"$f":"IF($B3823<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3823,'CMS monthly enrollment'!C:C,B3823,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3823,C3811:C3822,B3811:B3822))","v":684072.15156344464},{"$f":"IF($B3823<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3823,'CMS monthly enrollment'!C:C,B3823,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3823,D3811:D3822,B3811:B3822))","v":39242.549338031764},{"$f":"IFERROR(IF($B3823<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3823,'TMSIS - elig group'!$H:$H,$B3823,'TMSIS - elig group'!$C:$C,E$1),E3822),0)","v":0.33064297603840048},{"$f":"IFERROR(IF($B3823<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3823,'TMSIS - elig group'!$H:$H,$B3823,'TMSIS - elig group'!$C:$C,F$1),F3822),0)","v":0.3301362246316375},{"$f":"IFERROR(IF($B3823<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3823,'TMSIS - elig group'!$H:$H,$B3823,'TMSIS - elig group'!$C:$C,G$1),G3822),0)","v":0.10581954723169448},{"$f":"IFERROR(IF($B3823<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3823,'TMSIS - elig group'!$H:$H,$B3823,'TMSIS - elig group'!$C:$C,H$1),H3822),0)","v":7.9964668165806246E-2},{"$f":"IFERROR(IF($B3823<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3823,'TMSIS - elig group'!$H:$H,$B3823,'TMSIS - elig group'!$C:$C,I$1),I3822),0)","v":0.15248466549128492},{"$f":"IFERROR(IF($B3823<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3823,'TMSIS - elig group'!$H:$H,$B3823,'TMSIS - elig group'!$C:$C,J$1),J3822),0)","v":9.5191844117636709E-4},{"$f":"IFERROR(IF($B3823<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3823,'TMSIS - elig group'!$H:$H,$B3823,'TMSIS - elig group'!$C:$C,K$1),K3822),0)","v":0},true,39242.549338031764,226184,225837,72388,54702,104311,651,0,0]
["Wisconsin","2019-01-01",{"$f":"IF($B3824<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3824,'CMS monthly enrollment'!C:C,B3824,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3824,C3812:C3823,B3812:B3823))","v":950778},{"$f":"IF($B3824<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3824,'CMS monthly enrollment'!C:C,B3824,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3824,D3812:D3823,B3812:B3823))","v":70673},{"$f":"IFERROR(IF($B3824<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3824,'TMSIS - elig group'!$H:$H,$B3824,'TMSIS - elig group'!$C:$C,E$1),E3823),0)","v":0.3986616457320652},{"$f":"IFERROR(IF($B3824<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3824,'TMSIS - elig group'!$H:$H,$B3824,'TMSIS - elig group'!$C:$C,F$1),F3823),0)","v":0},{"$f":"IFERROR(IF($B3824<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3824,'TMSIS - elig group'!$H:$H,$B3824,'TMSIS - elig group'!$C:$C,G$1),G3823),0)","v":0.31740375371960083},{"$f":"IFERROR(IF($B3824<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3824,'TMSIS - elig group'!$H:$H,$B3824,'TMSIS - elig group'!$C:$C,H$1),H3823),0)","v":0.11052514819900648},{"$f":"IFERROR(IF($B3824<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3824,'TMSIS - elig group'!$H:$H,$B3824,'TMSIS - elig group'!$C:$C,I$1),I3823),0)","v":0.1734094523493275},{"$f":"IFERROR(IF($B3824<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3824,'TMSIS - elig group'!$H:$H,$B3824,'TMSIS - elig group'!$C:$C,J$1),J3823),0)","v":0},{"$f":"IFERROR(IF($B3824<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3824,'TMSIS - elig group'!$H:$H,$B3824,'TMSIS - elig group'!$C:$C,K$1),K3823),0)","v":0},true,70673,379039,0,301781,105085,164874,0,0,0]
["Wisconsin","2019-02-01",{"$f":"IF($B3825<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3825,'CMS monthly enrollment'!C:C,B3825,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3825,C3813:C3824,B3813:B3824))","v":962566},{"$f":"IF($B3825<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3825,'CMS monthly enrollment'!C:C,B3825,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3825,D3813:D3824,B3813:B3824))","v":71169},{"$f":"IFERROR(IF($B3825<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3825,'TMSIS - elig group'!$H:$H,$B3825,'TMSIS - elig group'!$C:$C,E$1),E3824),0)","v":0.39781669881345172},{"$f":"IFERROR(IF($B3825<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3825,'TMSIS - elig group'!$H:$H,$B3825,'TMSIS - elig group'!$C:$C,F$1),F3824),0)","v":0},{"$f":"IFERROR(IF($B3825<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3825,'TMSIS - elig group'!$H:$H,$B3825,'TMSIS - elig group'!$C:$C,G$1),G3824),0)","v":0.31872532309622625},{"$f":"IFERROR(IF($B3825<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3825,'TMSIS - elig group'!$H:$H,$B3825,'TMSIS - elig group'!$C:$C,H$1),H3824),0)","v":0.11023184018295151},{"$f":"IFERROR(IF($B3825<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3825,'TMSIS - elig group'!$H:$H,$B3825,'TMSIS - elig group'!$C:$C,I$1),I3824),0)","v":0.17322613790737051},{"$f":"IFERROR(IF($B3825<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3825,'TMSIS - elig group'!$H:$H,$B3825,'TMSIS - elig group'!$C:$C,J$1),J3824),0)","v":0},{"$f":"IFERROR(IF($B3825<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3825,'TMSIS - elig group'!$H:$H,$B3825,'TMSIS - elig group'!$C:$C,K$1),K3824),0)","v":0},true,71169,382925,0,306794,106105,166742,0,0,0]
["Wisconsin","2019-03-01",{"$f":"IF($B3826<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3826,'CMS monthly enrollment'!C:C,B3826,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3826,C3814:C3825,B3814:B3825))","v":961553},{"$f":"IF($B3826<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3826,'CMS monthly enrollment'!C:C,B3826,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3826,D3814:D3825,B3814:B3825))","v":67038},{"$f":"IFERROR(IF($B3826<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3826,'TMSIS - elig group'!$H:$H,$B3826,'TMSIS - elig group'!$C:$C,E$1),E3825),0)","v":0.39954826172900171},{"$f":"IFERROR(IF($B3826<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3826,'TMSIS - elig group'!$H:$H,$B3826,'TMSIS - elig group'!$C:$C,F$1),F3825),0)","v":0},{"$f":"IFERROR(IF($B3826<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3826,'TMSIS - elig group'!$H:$H,$B3826,'TMSIS - elig group'!$C:$C,G$1),G3825),0)","v":0.31830889442316357},{"$f":"IFERROR(IF($B3826<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3826,'TMSIS - elig group'!$H:$H,$B3826,'TMSIS - elig group'!$C:$C,H$1),H3825),0)","v":0.10962517077456269},{"$f":"IFERROR(IF($B3826<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3826,'TMSIS - elig group'!$H:$H,$B3826,'TMSIS - elig group'!$C:$C,I$1),I3825),0)","v":0.17251767307327207},{"$f":"IFERROR(IF($B3826<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3826,'TMSIS - elig group'!$H:$H,$B3826,'TMSIS - elig group'!$C:$C,J$1),J3825),0)","v":0},{"$f":"IFERROR(IF($B3826<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3826,'TMSIS - elig group'!$H:$H,$B3826,'TMSIS - elig group'!$C:$C,K$1),K3825),0)","v":0},true,67038,384187,0,306071,105410,165885,0,0,0]
["Wisconsin","2019-04-01",{"$f":"IF($B3827<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3827,'CMS monthly enrollment'!C:C,B3827,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3827,C3815:C3826,B3815:B3826))","v":969497},{"$f":"IF($B3827<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3827,'CMS monthly enrollment'!C:C,B3827,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3827,D3815:D3826,B3815:B3826))","v":68735},{"$f":"IFERROR(IF($B3827<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3827,'TMSIS - elig group'!$H:$H,$B3827,'TMSIS - elig group'!$C:$C,E$1),E3826),0)","v":0.39827791040218091},{"$f":"IFERROR(IF($B3827<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3827,'TMSIS - elig group'!$H:$H,$B3827,'TMSIS - elig group'!$C:$C,F$1),F3826),0)","v":0},{"$f":"IFERROR(IF($B3827<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3827,'TMSIS - elig group'!$H:$H,$B3827,'TMSIS - elig group'!$C:$C,G$1),G3826),0)","v":0.31931094070633975},{"$f":"IFERROR(IF($B3827<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3827,'TMSIS - elig group'!$H:$H,$B3827,'TMSIS - elig group'!$C:$C,H$1),H3826),0)","v":0.10968265732130154},{"$f":"IFERROR(IF($B3827<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3827,'TMSIS - elig group'!$H:$H,$B3827,'TMSIS - elig group'!$C:$C,I$1),I3826),0)","v":0.17272849157017775},{"$f":"IFERROR(IF($B3827<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3827,'TMSIS - elig group'!$H:$H,$B3827,'TMSIS - elig group'!$C:$C,J$1),J3826),0)","v":0},{"$f":"IFERROR(IF($B3827<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3827,'TMSIS - elig group'!$H:$H,$B3827,'TMSIS - elig group'!$C:$C,K$1),K3826),0)","v":0},true,68735,386129,0,309571,106337,167460,0,0,0]
["Wisconsin","2019-05-01",{"$f":"IF($B3828<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3828,'CMS monthly enrollment'!C:C,B3828,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3828,C3816:C3827,B3816:B3827))","v":971083},{"$f":"IF($B3828<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3828,'CMS monthly enrollment'!C:C,B3828,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3828,D3816:D3827,B3816:B3827))","v":68940},{"$f":"IFERROR(IF($B3828<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3828,'TMSIS - elig group'!$H:$H,$B3828,'TMSIS - elig group'!$C:$C,E$1),E3827),0)","v":0.39845678237077597},{"$f":"IFERROR(IF($B3828<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3828,'TMSIS - elig group'!$H:$H,$B3828,'TMSIS - elig group'!$C:$C,F$1),F3827),0)","v":0},{"$f":"IFERROR(IF($B3828<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3828,'TMSIS - elig group'!$H:$H,$B3828,'TMSIS - elig group'!$C:$C,G$1),G3827),0)","v":0.31970598113121534},{"$f":"IFERROR(IF($B3828<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3828,'TMSIS - elig group'!$H:$H,$B3828,'TMSIS - elig group'!$C:$C,H$1),H3827),0)","v":0.10924860707584076},{"$f":"IFERROR(IF($B3828<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3828,'TMSIS - elig group'!$H:$H,$B3828,'TMSIS - elig group'!$C:$C,I$1),I3827),0)","v":0.17258862942216791},{"$f":"IFERROR(IF($B3828<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3828,'TMSIS - elig group'!$H:$H,$B3828,'TMSIS - elig group'!$C:$C,J$1),J3827),0)","v":0},{"$f":"IFERROR(IF($B3828<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3828,'TMSIS - elig group'!$H:$H,$B3828,'TMSIS - elig group'!$C:$C,K$1),K3827),0)","v":0},true,68940,386935,0,310461,106089,167598,0,0,0]
["Wisconsin","2019-06-01",{"$f":"IF($B3829<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3829,'CMS monthly enrollment'!C:C,B3829,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3829,C3817:C3828,B3817:B3828))","v":971860},{"$f":"IF($B3829<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3829,'CMS monthly enrollment'!C:C,B3829,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3829,D3817:D3828,B3817:B3828))","v":68837},{"$f":"IFERROR(IF($B3829<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3829,'TMSIS - elig group'!$H:$H,$B3829,'TMSIS - elig group'!$C:$C,E$1),E3828),0)","v":0.39832732561816225},{"$f":"IFERROR(IF($B3829<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3829,'TMSIS - elig group'!$H:$H,$B3829,'TMSIS - elig group'!$C:$C,F$1),F3828),0)","v":0},{"$f":"IFERROR(IF($B3829<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3829,'TMSIS - elig group'!$H:$H,$B3829,'TMSIS - elig group'!$C:$C,G$1),G3828),0)","v":0.3199573322024693},{"$f":"IFERROR(IF($B3829<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3829,'TMSIS - elig group'!$H:$H,$B3829,'TMSIS - elig group'!$C:$C,H$1),H3828),0)","v":0.1092055680173796},{"$f":"IFERROR(IF($B3829<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3829,'TMSIS - elig group'!$H:$H,$B3829,'TMSIS - elig group'!$C:$C,I$1),I3828),0)","v":0.17250977416198884},{"$f":"IFERROR(IF($B3829<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3829,'TMSIS - elig group'!$H:$H,$B3829,'TMSIS - elig group'!$C:$C,J$1),J3828),0)","v":0},{"$f":"IFERROR(IF($B3829<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3829,'TMSIS - elig group'!$H:$H,$B3829,'TMSIS - elig group'!$C:$C,K$1),K3828),0)","v":0},true,68837,387118,0,310954,106133,167655,0,0,0]
["Wisconsin","2019-07-01",{"$f":"IF($B3830<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3830,'CMS monthly enrollment'!C:C,B3830,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3830,C3818:C3829,B3818:B3829))","v":971561},{"$f":"IF($B3830<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3830,'CMS monthly enrollment'!C:C,B3830,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3830,D3818:D3829,B3818:B3829))","v":68745},{"$f":"IFERROR(IF($B3830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3830,'TMSIS - elig group'!$H:$H,$B3830,'TMSIS - elig group'!$C:$C,E$1),E3829),0)","v":0.39784283083105432},{"$f":"IFERROR(IF($B3830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3830,'TMSIS - elig group'!$H:$H,$B3830,'TMSIS - elig group'!$C:$C,F$1),F3829),0)","v":0},{"$f":"IFERROR(IF($B3830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3830,'TMSIS - elig group'!$H:$H,$B3830,'TMSIS - elig group'!$C:$C,G$1),G3829),0)","v":0.32017729902699482},{"$f":"IFERROR(IF($B3830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3830,'TMSIS - elig group'!$H:$H,$B3830,'TMSIS - elig group'!$C:$C,H$1),H3829),0)","v":0.10930215251809269},{"$f":"IFERROR(IF($B3830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3830,'TMSIS - elig group'!$H:$H,$B3830,'TMSIS - elig group'!$C:$C,I$1),I3829),0)","v":0.17267771762385817},{"$f":"IFERROR(IF($B3830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3830,'TMSIS - elig group'!$H:$H,$B3830,'TMSIS - elig group'!$C:$C,J$1),J3829),0)","v":0},{"$f":"IFERROR(IF($B3830<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3830,'TMSIS - elig group'!$H:$H,$B3830,'TMSIS - elig group'!$C:$C,K$1),K3829),0)","v":0},true,68745,386529,0,311072,106194,167767,0,0,0]
["Wisconsin","2019-08-01",{"$f":"IF($B3831<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3831,'CMS monthly enrollment'!C:C,B3831,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3831,C3819:C3830,B3819:B3830))","v":974545},{"$f":"IF($B3831<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3831,'CMS monthly enrollment'!C:C,B3831,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3831,D3819:D3830,B3819:B3830))","v":68649},{"$f":"IFERROR(IF($B3831<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3831,'TMSIS - elig group'!$H:$H,$B3831,'TMSIS - elig group'!$C:$C,E$1),E3830),0)","v":0.39774844136786502},{"$f":"IFERROR(IF($B3831<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3831,'TMSIS - elig group'!$H:$H,$B3831,'TMSIS - elig group'!$C:$C,F$1),F3830),0)","v":0},{"$f":"IFERROR(IF($B3831<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3831,'TMSIS - elig group'!$H:$H,$B3831,'TMSIS - elig group'!$C:$C,G$1),G3830),0)","v":0.32081693950270423},{"$f":"IFERROR(IF($B3831<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3831,'TMSIS - elig group'!$H:$H,$B3831,'TMSIS - elig group'!$C:$C,H$1),H3830),0)","v":0.10908150924412491},{"$f":"IFERROR(IF($B3831<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3831,'TMSIS - elig group'!$H:$H,$B3831,'TMSIS - elig group'!$C:$C,I$1),I3830),0)","v":0.17235310988530583},{"$f":"IFERROR(IF($B3831<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3831,'TMSIS - elig group'!$H:$H,$B3831,'TMSIS - elig group'!$C:$C,J$1),J3830),0)","v":0},{"$f":"IFERROR(IF($B3831<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3831,'TMSIS - elig group'!$H:$H,$B3831,'TMSIS - elig group'!$C:$C,K$1),K3830),0)","v":0},true,68649,387624,0,312651,106305,167966,0,0,0]
["Wisconsin","2019-09-01",{"$f":"IF($B3832<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3832,'CMS monthly enrollment'!C:C,B3832,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3832,C3820:C3831,B3820:B3831))","v":978071},{"$f":"IF($B3832<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3832,'CMS monthly enrollment'!C:C,B3832,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3832,D3820:D3831,B3820:B3831))","v":68778},{"$f":"IFERROR(IF($B3832<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3832,'TMSIS - elig group'!$H:$H,$B3832,'TMSIS - elig group'!$C:$C,E$1),E3831),0)","v":0.39743092394673635},{"$f":"IFERROR(IF($B3832<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3832,'TMSIS - elig group'!$H:$H,$B3832,'TMSIS - elig group'!$C:$C,F$1),F3831),0)","v":0},{"$f":"IFERROR(IF($B3832<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3832,'TMSIS - elig group'!$H:$H,$B3832,'TMSIS - elig group'!$C:$C,G$1),G3831),0)","v":0.32063427835338576},{"$f":"IFERROR(IF($B3832<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3832,'TMSIS - elig group'!$H:$H,$B3832,'TMSIS - elig group'!$C:$C,H$1),H3831),0)","v":0.1095100918044228},{"$f":"IFERROR(IF($B3832<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3832,'TMSIS - elig group'!$H:$H,$B3832,'TMSIS - elig group'!$C:$C,I$1),I3831),0)","v":0.17242470589545505},{"$f":"IFERROR(IF($B3832<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3832,'TMSIS - elig group'!$H:$H,$B3832,'TMSIS - elig group'!$C:$C,J$1),J3831),0)","v":0},{"$f":"IFERROR(IF($B3832<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3832,'TMSIS - elig group'!$H:$H,$B3832,'TMSIS - elig group'!$C:$C,K$1),K3831),0)","v":0},true,68778,388716,0,313603,107109,168644,0,0,0]
["Wisconsin","2019-10-01",{"$f":"IF($B3833<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3833,'CMS monthly enrollment'!C:C,B3833,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3833,C3821:C3832,B3821:B3832))","v":976917},{"$f":"IF($B3833<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3833,'CMS monthly enrollment'!C:C,B3833,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3833,D3821:D3832,B3821:B3832))","v":69018},{"$f":"IFERROR(IF($B3833<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3833,'TMSIS - elig group'!$H:$H,$B3833,'TMSIS - elig group'!$C:$C,E$1),E3832),0)","v":0.39669134219049879},{"$f":"IFERROR(IF($B3833<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3833,'TMSIS - elig group'!$H:$H,$B3833,'TMSIS - elig group'!$C:$C,F$1),F3832),0)","v":0},{"$f":"IFERROR(IF($B3833<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3833,'TMSIS - elig group'!$H:$H,$B3833,'TMSIS - elig group'!$C:$C,G$1),G3832),0)","v":0.32048440237368314},{"$f":"IFERROR(IF($B3833<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3833,'TMSIS - elig group'!$H:$H,$B3833,'TMSIS - elig group'!$C:$C,H$1),H3832),0)","v":0.10999149600591097},{"$f":"IFERROR(IF($B3833<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3833,'TMSIS - elig group'!$H:$H,$B3833,'TMSIS - elig group'!$C:$C,I$1),I3832),0)","v":0.17283275942990711},{"$f":"IFERROR(IF($B3833<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3833,'TMSIS - elig group'!$H:$H,$B3833,'TMSIS - elig group'!$C:$C,J$1),J3832),0)","v":0},{"$f":"IFERROR(IF($B3833<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3833,'TMSIS - elig group'!$H:$H,$B3833,'TMSIS - elig group'!$C:$C,K$1),K3832),0)","v":0},true,69018,387535,0,313087,107453,168843,0,0,0]
["Wisconsin","2019-11-01",{"$f":"IF($B3834<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3834,'CMS monthly enrollment'!C:C,B3834,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3834,C3822:C3833,B3822:B3833))","v":976254},{"$f":"IF($B3834<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3834,'CMS monthly enrollment'!C:C,B3834,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3834,D3822:D3833,B3822:B3833))","v":69620},{"$f":"IFERROR(IF($B3834<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3834,'TMSIS - elig group'!$H:$H,$B3834,'TMSIS - elig group'!$C:$C,E$1),E3833),0)","v":0.39599199777322869},{"$f":"IFERROR(IF($B3834<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3834,'TMSIS - elig group'!$H:$H,$B3834,'TMSIS - elig group'!$C:$C,F$1),F3833),0)","v":0},{"$f":"IFERROR(IF($B3834<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3834,'TMSIS - elig group'!$H:$H,$B3834,'TMSIS - elig group'!$C:$C,G$1),G3833),0)","v":0.32051915796019553},{"$f":"IFERROR(IF($B3834<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3834,'TMSIS - elig group'!$H:$H,$B3834,'TMSIS - elig group'!$C:$C,H$1),H3833),0)","v":0.11052028437880806},{"$f":"IFERROR(IF($B3834<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3834,'TMSIS - elig group'!$H:$H,$B3834,'TMSIS - elig group'!$C:$C,I$1),I3833),0)","v":0.17296855988776774},{"$f":"IFERROR(IF($B3834<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3834,'TMSIS - elig group'!$H:$H,$B3834,'TMSIS - elig group'!$C:$C,J$1),J3833),0)","v":0},{"$f":"IFERROR(IF($B3834<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3834,'TMSIS - elig group'!$H:$H,$B3834,'TMSIS - elig group'!$C:$C,K$1),K3833),0)","v":0},true,69620,386589,0,312908,107896,168861,0,0,0]
["Wisconsin","2019-12-01",{"$f":"IF($B3835<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3835,'CMS monthly enrollment'!C:C,B3835,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3835,C3823:C3834,B3823:B3834))","v":976010},{"$f":"IF($B3835<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3835,'CMS monthly enrollment'!C:C,B3835,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3835,D3823:D3834,B3823:B3834))","v":70299},{"$f":"IFERROR(IF($B3835<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3835,'TMSIS - elig group'!$H:$H,$B3835,'TMSIS - elig group'!$C:$C,E$1),E3834),0)","v":0.39501868947133362},{"$f":"IFERROR(IF($B3835<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3835,'TMSIS - elig group'!$H:$H,$B3835,'TMSIS - elig group'!$C:$C,F$1),F3834),0)","v":0},{"$f":"IFERROR(IF($B3835<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3835,'TMSIS - elig group'!$H:$H,$B3835,'TMSIS - elig group'!$C:$C,G$1),G3834),0)","v":0.32111206317031987},{"$f":"IFERROR(IF($B3835<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3835,'TMSIS - elig group'!$H:$H,$B3835,'TMSIS - elig group'!$C:$C,H$1),H3834),0)","v":0.11093219856992212},{"$f":"IFERROR(IF($B3835<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3835,'TMSIS - elig group'!$H:$H,$B3835,'TMSIS - elig group'!$C:$C,I$1),I3834),0)","v":0.17293704878842436},{"$f":"IFERROR(IF($B3835<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3835,'TMSIS - elig group'!$H:$H,$B3835,'TMSIS - elig group'!$C:$C,J$1),J3834),0)","v":0},{"$f":"IFERROR(IF($B3835<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3835,'TMSIS - elig group'!$H:$H,$B3835,'TMSIS - elig group'!$C:$C,K$1),K3834),0)","v":0},true,70299,385542,0,313409,108271,168788,0,0,0]
["Wisconsin","2020-01-01",{"$f":"IF($B3836<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3836,'CMS monthly enrollment'!C:C,B3836,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3836,C3824:C3835,B3824:B3835))","v":977633},{"$f":"IF($B3836<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3836,'CMS monthly enrollment'!C:C,B3836,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3836,D3824:D3835,B3824:B3835))","v":70891},{"$f":"IFERROR(IF($B3836<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3836,'TMSIS - elig group'!$H:$H,$B3836,'TMSIS - elig group'!$C:$C,E$1),E3835),0)","v":0.39487490737672259},{"$f":"IFERROR(IF($B3836<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3836,'TMSIS - elig group'!$H:$H,$B3836,'TMSIS - elig group'!$C:$C,F$1),F3835),0)","v":0},{"$f":"IFERROR(IF($B3836<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3836,'TMSIS - elig group'!$H:$H,$B3836,'TMSIS - elig group'!$C:$C,G$1),G3835),0)","v":0.32093732894947519},{"$f":"IFERROR(IF($B3836<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3836,'TMSIS - elig group'!$H:$H,$B3836,'TMSIS - elig group'!$C:$C,H$1),H3835),0)","v":0.11106880745901304},{"$f":"IFERROR(IF($B3836<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3836,'TMSIS - elig group'!$H:$H,$B3836,'TMSIS - elig group'!$C:$C,I$1),I3835),0)","v":0.1731189562147892},{"$f":"IFERROR(IF($B3836<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3836,'TMSIS - elig group'!$H:$H,$B3836,'TMSIS - elig group'!$C:$C,J$1),J3835),0)","v":0},{"$f":"IFERROR(IF($B3836<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3836,'TMSIS - elig group'!$H:$H,$B3836,'TMSIS - elig group'!$C:$C,K$1),K3835),0)","v":0},true,70891,386043,0,313759,108585,169247,0,0,0]
["Wisconsin","2020-02-01",{"$f":"IF($B3837<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3837,'CMS monthly enrollment'!C:C,B3837,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3837,C3825:C3836,B3825:B3836))","v":980183},{"$f":"IF($B3837<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3837,'CMS monthly enrollment'!C:C,B3837,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3837,D3825:D3836,B3825:B3836))","v":70798},{"$f":"IFERROR(IF($B3837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3837,'TMSIS - elig group'!$H:$H,$B3837,'TMSIS - elig group'!$C:$C,E$1),E3836),0)","v":0.39478663159724836},{"$f":"IFERROR(IF($B3837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3837,'TMSIS - elig group'!$H:$H,$B3837,'TMSIS - elig group'!$C:$C,F$1),F3836),0)","v":0},{"$f":"IFERROR(IF($B3837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3837,'TMSIS - elig group'!$H:$H,$B3837,'TMSIS - elig group'!$C:$C,G$1),G3836),0)","v":0.32130634512881873},{"$f":"IFERROR(IF($B3837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3837,'TMSIS - elig group'!$H:$H,$B3837,'TMSIS - elig group'!$C:$C,H$1),H3836),0)","v":0.11115108950418424},{"$f":"IFERROR(IF($B3837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3837,'TMSIS - elig group'!$H:$H,$B3837,'TMSIS - elig group'!$C:$C,I$1),I3836),0)","v":0.17275593376974863},{"$f":"IFERROR(IF($B3837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3837,'TMSIS - elig group'!$H:$H,$B3837,'TMSIS - elig group'!$C:$C,J$1),J3836),0)","v":0},{"$f":"IFERROR(IF($B3837<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3837,'TMSIS - elig group'!$H:$H,$B3837,'TMSIS - elig group'!$C:$C,K$1),K3836),0)","v":0},true,70798,386963,0,314939,108948,169332,0,0,0]
["Wisconsin","2020-03-01",{"$f":"IF($B3838<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3838,'CMS monthly enrollment'!C:C,B3838,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3838,C3826:C3837,B3826:B3837))","v":986030},{"$f":"IF($B3838<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3838,'CMS monthly enrollment'!C:C,B3838,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3838,D3826:D3837,B3826:B3837))","v":68813},{"$f":"IFERROR(IF($B3838<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3838,'TMSIS - elig group'!$H:$H,$B3838,'TMSIS - elig group'!$C:$C,E$1),E3837),0)","v":0.39500510626961105},{"$f":"IFERROR(IF($B3838<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3838,'TMSIS - elig group'!$H:$H,$B3838,'TMSIS - elig group'!$C:$C,F$1),F3837),0)","v":0},{"$f":"IFERROR(IF($B3838<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3838,'TMSIS - elig group'!$H:$H,$B3838,'TMSIS - elig group'!$C:$C,G$1),G3837),0)","v":0.32255898111420284},{"$f":"IFERROR(IF($B3838<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3838,'TMSIS - elig group'!$H:$H,$B3838,'TMSIS - elig group'!$C:$C,H$1),H3837),0)","v":0.11066821828192529},{"$f":"IFERROR(IF($B3838<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3838,'TMSIS - elig group'!$H:$H,$B3838,'TMSIS - elig group'!$C:$C,I$1),I3837),0)","v":0.17176769433426084},{"$f":"IFERROR(IF($B3838<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3838,'TMSIS - elig group'!$H:$H,$B3838,'TMSIS - elig group'!$C:$C,J$1),J3837),0)","v":0},{"$f":"IFERROR(IF($B3838<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3838,'TMSIS - elig group'!$H:$H,$B3838,'TMSIS - elig group'!$C:$C,K$1),K3837),0)","v":0},true,68813,389487,0,318053,109122,169368,0,0,0]
["Wisconsin","2020-04-01",{"$f":"IF($B3839<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3839,'CMS monthly enrollment'!C:C,B3839,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3839,C3827:C3838,B3827:B3838))","v":1009912},{"$f":"IF($B3839<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3839,'CMS monthly enrollment'!C:C,B3839,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3839,D3827:D3838,B3827:B3838))","v":70301},{"$f":"IFERROR(IF($B3839<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3839,'TMSIS - elig group'!$H:$H,$B3839,'TMSIS - elig group'!$C:$C,E$1),E3838),0)","v":0.39343984810897464},{"$f":"IFERROR(IF($B3839<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3839,'TMSIS - elig group'!$H:$H,$B3839,'TMSIS - elig group'!$C:$C,F$1),F3838),0)","v":0},{"$f":"IFERROR(IF($B3839<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3839,'TMSIS - elig group'!$H:$H,$B3839,'TMSIS - elig group'!$C:$C,G$1),G3838),0)","v":0.3308448042701439},{"$f":"IFERROR(IF($B3839<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3839,'TMSIS - elig group'!$H:$H,$B3839,'TMSIS - elig group'!$C:$C,H$1),H3838),0)","v":0.10800472868286479},{"$f":"IFERROR(IF($B3839<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3839,'TMSIS - elig group'!$H:$H,$B3839,'TMSIS - elig group'!$C:$C,I$1),I3838),0)","v":0.16771061893801664},{"$f":"IFERROR(IF($B3839<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3839,'TMSIS - elig group'!$H:$H,$B3839,'TMSIS - elig group'!$C:$C,J$1),J3838),0)","v":0},{"$f":"IFERROR(IF($B3839<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3839,'TMSIS - elig group'!$H:$H,$B3839,'TMSIS - elig group'!$C:$C,K$1),K3838),0)","v":0},true,70301,397340,0,334124,109075,169373,0,0,0]
["Wisconsin","2020-05-01",{"$f":"IF($B3840<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3840,'CMS monthly enrollment'!C:C,B3840,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3840,C3828:C3839,B3828:B3839))","v":1029995},{"$f":"IF($B3840<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3840,'CMS monthly enrollment'!C:C,B3840,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3840,D3828:D3839,B3828:B3839))","v":67915},{"$f":"IFERROR(IF($B3840<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3840,'TMSIS - elig group'!$H:$H,$B3840,'TMSIS - elig group'!$C:$C,E$1),E3839),0)","v":0.39364862217121743},{"$f":"IFERROR(IF($B3840<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3840,'TMSIS - elig group'!$H:$H,$B3840,'TMSIS - elig group'!$C:$C,F$1),F3839),0)","v":0},{"$f":"IFERROR(IF($B3840<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3840,'TMSIS - elig group'!$H:$H,$B3840,'TMSIS - elig group'!$C:$C,G$1),G3839),0)","v":0.33573292933816634},{"$f":"IFERROR(IF($B3840<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3840,'TMSIS - elig group'!$H:$H,$B3840,'TMSIS - elig group'!$C:$C,H$1),H3839),0)","v":0.10606272654752075},{"$f":"IFERROR(IF($B3840<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3840,'TMSIS - elig group'!$H:$H,$B3840,'TMSIS - elig group'!$C:$C,I$1),I3839),0)","v":0.16455572194309545},{"$f":"IFERROR(IF($B3840<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3840,'TMSIS - elig group'!$H:$H,$B3840,'TMSIS - elig group'!$C:$C,J$1),J3839),0)","v":0},{"$f":"IFERROR(IF($B3840<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3840,'TMSIS - elig group'!$H:$H,$B3840,'TMSIS - elig group'!$C:$C,K$1),K3839),0)","v":0},true,67915,405456,0,345803,109244,169492,0,0,0]
["Wisconsin","2020-06-01",{"$f":"IF($B3841<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3841,'CMS monthly enrollment'!C:C,B3841,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3841,C3829:C3840,B3829:B3840))","v":1050926},{"$f":"IF($B3841<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3841,'CMS monthly enrollment'!C:C,B3841,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3841,D3829:D3840,B3829:B3840))","v":68200},{"$f":"IFERROR(IF($B3841<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3841,'TMSIS - elig group'!$H:$H,$B3841,'TMSIS - elig group'!$C:$C,E$1),E3840),0)","v":0.39305085619085239},{"$f":"IFERROR(IF($B3841<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3841,'TMSIS - elig group'!$H:$H,$B3841,'TMSIS - elig group'!$C:$C,F$1),F3840),0)","v":0},{"$f":"IFERROR(IF($B3841<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3841,'TMSIS - elig group'!$H:$H,$B3841,'TMSIS - elig group'!$C:$C,G$1),G3840),0)","v":0.34005461759098637},{"$f":"IFERROR(IF($B3841<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3841,'TMSIS - elig group'!$H:$H,$B3841,'TMSIS - elig group'!$C:$C,H$1),H3840),0)","v":0.10464593030245779},{"$f":"IFERROR(IF($B3841<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3841,'TMSIS - elig group'!$H:$H,$B3841,'TMSIS - elig group'!$C:$C,I$1),I3840),0)","v":0.16224859591570343},{"$f":"IFERROR(IF($B3841<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3841,'TMSIS - elig group'!$H:$H,$B3841,'TMSIS - elig group'!$C:$C,J$1),J3840),0)","v":0},{"$f":"IFERROR(IF($B3841<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3841,'TMSIS - elig group'!$H:$H,$B3841,'TMSIS - elig group'!$C:$C,K$1),K3840),0)","v":0},true,68200,413067,0,357372,109975,170511,0,0,0]
["Wisconsin","2020-07-01",{"$f":"IF($B3842<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3842,'CMS monthly enrollment'!C:C,B3842,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3842,C3830:C3841,B3830:B3841))","v":1067704},{"$f":"IF($B3842<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3842,'CMS monthly enrollment'!C:C,B3842,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3842,D3830:D3841,B3830:B3841))","v":69426},{"$f":"IFERROR(IF($B3842<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3842,'TMSIS - elig group'!$H:$H,$B3842,'TMSIS - elig group'!$C:$C,E$1),E3841),0)","v":0.3921143279520104},{"$f":"IFERROR(IF($B3842<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3842,'TMSIS - elig group'!$H:$H,$B3842,'TMSIS - elig group'!$C:$C,F$1),F3841),0)","v":0},{"$f":"IFERROR(IF($B3842<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3842,'TMSIS - elig group'!$H:$H,$B3842,'TMSIS - elig group'!$C:$C,G$1),G3841),0)","v":0.34410189923572193},{"$f":"IFERROR(IF($B3842<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3842,'TMSIS - elig group'!$H:$H,$B3842,'TMSIS - elig group'!$C:$C,H$1),H3841),0)","v":0.10357883769175667},{"$f":"IFERROR(IF($B3842<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3842,'TMSIS - elig group'!$H:$H,$B3842,'TMSIS - elig group'!$C:$C,I$1),I3841),0)","v":0.16020493512051101},{"$f":"IFERROR(IF($B3842<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3842,'TMSIS - elig group'!$H:$H,$B3842,'TMSIS - elig group'!$C:$C,J$1),J3841),0)","v":0},{"$f":"IFERROR(IF($B3842<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3842,'TMSIS - elig group'!$H:$H,$B3842,'TMSIS - elig group'!$C:$C,K$1),K3841),0)","v":0},true,69426,418662,0,367399,110592,171051,0,0,0]
["Wisconsin","2020-08-01",{"$f":"IF($B3843<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3843,'CMS monthly enrollment'!C:C,B3843,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3843,C3831:C3842,B3831:B3842))","v":1080750},{"$f":"IF($B3843<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3843,'CMS monthly enrollment'!C:C,B3843,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3843,D3831:D3842,B3831:B3842))","v":69703},{"$f":"IFERROR(IF($B3843<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3843,'TMSIS - elig group'!$H:$H,$B3843,'TMSIS - elig group'!$C:$C,E$1),E3842),0)","v":0.39167825840119808},{"$f":"IFERROR(IF($B3843<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3843,'TMSIS - elig group'!$H:$H,$B3843,'TMSIS - elig group'!$C:$C,F$1),F3842),0)","v":0},{"$f":"IFERROR(IF($B3843<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3843,'TMSIS - elig group'!$H:$H,$B3843,'TMSIS - elig group'!$C:$C,G$1),G3842),0)","v":0.34770625171170588},{"$f":"IFERROR(IF($B3843<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3843,'TMSIS - elig group'!$H:$H,$B3843,'TMSIS - elig group'!$C:$C,H$1),H3842),0)","v":0.10246843593579219},{"$f":"IFERROR(IF($B3843<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3843,'TMSIS - elig group'!$H:$H,$B3843,'TMSIS - elig group'!$C:$C,I$1),I3842),0)","v":0.15814705395130391},{"$f":"IFERROR(IF($B3843<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3843,'TMSIS - elig group'!$H:$H,$B3843,'TMSIS - elig group'!$C:$C,J$1),J3842),0)","v":0},{"$f":"IFERROR(IF($B3843<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3843,'TMSIS - elig group'!$H:$H,$B3843,'TMSIS - elig group'!$C:$C,K$1),K3842),0)","v":0},true,{"$f":"D3843","v":69703},{"$f":"ROUND($C3843*E3843,0)","v":423306},{"$f":"ROUND($C3843*F3843,0)","v":0},{"$f":"ROUND($C3843*G3843,0)","v":375784},{"$f":"ROUND($C3843*H3843,0)","v":110743},{"$f":"ROUND($C3843*I3843,0)","v":170917},{"$f":"ROUND($C3843*J3843,0)","v":0},{"$f":"ROUND($C3843*K3843,0)","v":0},0]
["Wisconsin","2020-09-01",{"$f":"IF($B3844<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3844,'CMS monthly enrollment'!C:C,B3844,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3844,C3832:C3843,B3832:B3843))","v":1099924},{"$f":"IF($B3844<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3844,'CMS monthly enrollment'!C:C,B3844,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3844,D3832:D3843,B3832:B3843))","v":71002},{"$f":"IFERROR(IF($B3844<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3844,'TMSIS - elig group'!$H:$H,$B3844,'TMSIS - elig group'!$C:$C,E$1),E3843),0)","v":0.39041808069226752},{"$f":"IFERROR(IF($B3844<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3844,'TMSIS - elig group'!$H:$H,$B3844,'TMSIS - elig group'!$C:$C,F$1),F3843),0)","v":0},{"$f":"IFERROR(IF($B3844<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3844,'TMSIS - elig group'!$H:$H,$B3844,'TMSIS - elig group'!$C:$C,G$1),G3843),0)","v":0.35148788893232719},{"$f":"IFERROR(IF($B3844<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3844,'TMSIS - elig group'!$H:$H,$B3844,'TMSIS - elig group'!$C:$C,H$1),H3843),0)","v":0.10159137425219537},{"$f":"IFERROR(IF($B3844<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3844,'TMSIS - elig group'!$H:$H,$B3844,'TMSIS - elig group'!$C:$C,I$1),I3843),0)","v":0.15650265612320996},{"$f":"IFERROR(IF($B3844<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3844,'TMSIS - elig group'!$H:$H,$B3844,'TMSIS - elig group'!$C:$C,J$1),J3843),0)","v":0},{"$f":"IFERROR(IF($B3844<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3844,'TMSIS - elig group'!$H:$H,$B3844,'TMSIS - elig group'!$C:$C,K$1),K3843),0)","v":0},true,71002,429430,0,386610,111743,172141,0,0,0]
["Wisconsin","2020-10-01",{"$f":"IF($B3845<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3845,'CMS monthly enrollment'!C:C,B3845,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3845,C3833:C3844,B3833:B3844))","v":1114022},{"$f":"IF($B3845<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3845,'CMS monthly enrollment'!C:C,B3845,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3845,D3833:D3844,B3833:B3844))","v":71921},{"$f":"IFERROR(IF($B3845<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3845,'TMSIS - elig group'!$H:$H,$B3845,'TMSIS - elig group'!$C:$C,E$1),E3844),0)","v":0.38923819402262461},{"$f":"IFERROR(IF($B3845<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3845,'TMSIS - elig group'!$H:$H,$B3845,'TMSIS - elig group'!$C:$C,F$1),F3844),0)","v":0},{"$f":"IFERROR(IF($B3845<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3845,'TMSIS - elig group'!$H:$H,$B3845,'TMSIS - elig group'!$C:$C,G$1),G3844),0)","v":0.35477011685344784},{"$f":"IFERROR(IF($B3845<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3845,'TMSIS - elig group'!$H:$H,$B3845,'TMSIS - elig group'!$C:$C,H$1),H3844),0)","v":0.10087804308388},{"$f":"IFERROR(IF($B3845<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3845,'TMSIS - elig group'!$H:$H,$B3845,'TMSIS - elig group'!$C:$C,I$1),I3844),0)","v":0.1551136460400476},{"$f":"IFERROR(IF($B3845<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3845,'TMSIS - elig group'!$H:$H,$B3845,'TMSIS - elig group'!$C:$C,J$1),J3844),0)","v":0},{"$f":"IFERROR(IF($B3845<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3845,'TMSIS - elig group'!$H:$H,$B3845,'TMSIS - elig group'!$C:$C,K$1),K3844),0)","v":0},true,71921,433620,0,395222,112380,172800,0,0,0]
["Wisconsin","2020-11-01",{"$f":"IF($B3846<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3846,'CMS monthly enrollment'!C:C,B3846,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3846,C3834:C3845,B3834:B3845))","v":1129574},{"$f":"IF($B3846<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3846,'CMS monthly enrollment'!C:C,B3846,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3846,D3834:D3845,B3834:B3845))","v":73383},{"$f":"IFERROR(IF($B3846<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3846,'TMSIS - elig group'!$H:$H,$B3846,'TMSIS - elig group'!$C:$C,E$1),E3845),0)","v":0.3876996381964079},{"$f":"IFERROR(IF($B3846<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3846,'TMSIS - elig group'!$H:$H,$B3846,'TMSIS - elig group'!$C:$C,F$1),F3845),0)","v":0},{"$f":"IFERROR(IF($B3846<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3846,'TMSIS - elig group'!$H:$H,$B3846,'TMSIS - elig group'!$C:$C,G$1),G3845),0)","v":0.35893861343034783},{"$f":"IFERROR(IF($B3846<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3846,'TMSIS - elig group'!$H:$H,$B3846,'TMSIS - elig group'!$C:$C,H$1),H3845),0)","v":9.9854110164032034E-2},{"$f":"IFERROR(IF($B3846<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3846,'TMSIS - elig group'!$H:$H,$B3846,'TMSIS - elig group'!$C:$C,I$1),I3845),0)","v":0.15350763820921226},{"$f":"IFERROR(IF($B3846<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3846,'TMSIS - elig group'!$H:$H,$B3846,'TMSIS - elig group'!$C:$C,J$1),J3845),0)","v":0},{"$f":"IFERROR(IF($B3846<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3846,'TMSIS - elig group'!$H:$H,$B3846,'TMSIS - elig group'!$C:$C,K$1),K3845),0)","v":0},true,73383,437935,0,405448,112793,173398,0,0,0]
["Wisconsin","2020-12-01",{"$f":"IF($B3847<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3847,'CMS monthly enrollment'!C:C,B3847,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3847,C3835:C3846,B3835:B3846))","v":1144816},{"$f":"IF($B3847<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3847,'CMS monthly enrollment'!C:C,B3847,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3847,D3835:D3846,B3835:B3846))","v":74877},{"$f":"IFERROR(IF($B3847<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3847,'TMSIS - elig group'!$H:$H,$B3847,'TMSIS - elig group'!$C:$C,E$1),E3846),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3847<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3847,'TMSIS - elig group'!$H:$H,$B3847,'TMSIS - elig group'!$C:$C,F$1),F3846),0)","v":0},{"$f":"IFERROR(IF($B3847<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3847,'TMSIS - elig group'!$H:$H,$B3847,'TMSIS - elig group'!$C:$C,G$1),G3846),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3847<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3847,'TMSIS - elig group'!$H:$H,$B3847,'TMSIS - elig group'!$C:$C,H$1),H3846),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3847<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3847,'TMSIS - elig group'!$H:$H,$B3847,'TMSIS - elig group'!$C:$C,I$1),I3846),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3847<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3847,'TMSIS - elig group'!$H:$H,$B3847,'TMSIS - elig group'!$C:$C,J$1),J3846),0)","v":0},{"$f":"IFERROR(IF($B3847<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3847,'TMSIS - elig group'!$H:$H,$B3847,'TMSIS - elig group'!$C:$C,K$1),K3846),0)","v":0},true,74877,442294,0,415963,112900,173659,0,0,0]
["Wisconsin","2021-01-01",{"$f":"IF($B3848<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3848,'CMS monthly enrollment'!C:C,B3848,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3848,C3836:C3847,B3836:B3847))","v":1156306},{"$f":"IF($B3848<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3848,'CMS monthly enrollment'!C:C,B3848,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3848,D3836:D3847,B3836:B3847))","v":75576},{"$f":"IFERROR(IF($B3848<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3848,'TMSIS - elig group'!$H:$H,$B3848,'TMSIS - elig group'!$C:$C,E$1),E3847),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3848<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3848,'TMSIS - elig group'!$H:$H,$B3848,'TMSIS - elig group'!$C:$C,F$1),F3847),0)","v":0},{"$f":"IFERROR(IF($B3848<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3848,'TMSIS - elig group'!$H:$H,$B3848,'TMSIS - elig group'!$C:$C,G$1),G3847),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3848<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3848,'TMSIS - elig group'!$H:$H,$B3848,'TMSIS - elig group'!$C:$C,H$1),H3847),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3848<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3848,'TMSIS - elig group'!$H:$H,$B3848,'TMSIS - elig group'!$C:$C,I$1),I3847),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3848<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3848,'TMSIS - elig group'!$H:$H,$B3848,'TMSIS - elig group'!$C:$C,J$1),J3847),0)","v":0},{"$f":"IFERROR(IF($B3848<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3848,'TMSIS - elig group'!$H:$H,$B3848,'TMSIS - elig group'!$C:$C,K$1),K3847),0)","v":0},true,75576,446733,0,420138,114034,175402,0,0,0]
["Wisconsin","2021-02-01",{"$f":"IF($B3849<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3849,'CMS monthly enrollment'!C:C,B3849,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3849,C3837:C3848,B3837:B3848))","v":1166382},{"$f":"IF($B3849<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3849,'CMS monthly enrollment'!C:C,B3849,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3849,D3837:D3848,B3837:B3848))","v":76191},{"$f":"IFERROR(IF($B3849<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3849,'TMSIS - elig group'!$H:$H,$B3849,'TMSIS - elig group'!$C:$C,E$1),E3848),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3849<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3849,'TMSIS - elig group'!$H:$H,$B3849,'TMSIS - elig group'!$C:$C,F$1),F3848),0)","v":0},{"$f":"IFERROR(IF($B3849<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3849,'TMSIS - elig group'!$H:$H,$B3849,'TMSIS - elig group'!$C:$C,G$1),G3848),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3849<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3849,'TMSIS - elig group'!$H:$H,$B3849,'TMSIS - elig group'!$C:$C,H$1),H3848),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3849<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3849,'TMSIS - elig group'!$H:$H,$B3849,'TMSIS - elig group'!$C:$C,I$1),I3848),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3849<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3849,'TMSIS - elig group'!$H:$H,$B3849,'TMSIS - elig group'!$C:$C,J$1),J3848),0)","v":0},{"$f":"IFERROR(IF($B3849<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3849,'TMSIS - elig group'!$H:$H,$B3849,'TMSIS - elig group'!$C:$C,K$1),K3848),0)","v":0},true,76191,450626,0,423799,115027,176930,0,0,0]
["Wisconsin","2021-03-01",{"$f":"IF($B3850<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3850,'CMS monthly enrollment'!C:C,B3850,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3850,C3838:C3849,B3838:B3849))","v":1177893},{"$f":"IF($B3850<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3850,'CMS monthly enrollment'!C:C,B3850,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3850,D3838:D3849,B3838:B3849))","v":75410},{"$f":"IFERROR(IF($B3850<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3850,'TMSIS - elig group'!$H:$H,$B3850,'TMSIS - elig group'!$C:$C,E$1),E3849),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3850<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3850,'TMSIS - elig group'!$H:$H,$B3850,'TMSIS - elig group'!$C:$C,F$1),F3849),0)","v":0},{"$f":"IFERROR(IF($B3850<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3850,'TMSIS - elig group'!$H:$H,$B3850,'TMSIS - elig group'!$C:$C,G$1),G3849),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3850<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3850,'TMSIS - elig group'!$H:$H,$B3850,'TMSIS - elig group'!$C:$C,H$1),H3849),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3850<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3850,'TMSIS - elig group'!$H:$H,$B3850,'TMSIS - elig group'!$C:$C,I$1),I3849),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3850<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3850,'TMSIS - elig group'!$H:$H,$B3850,'TMSIS - elig group'!$C:$C,J$1),J3849),0)","v":0},{"$f":"IFERROR(IF($B3850<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3850,'TMSIS - elig group'!$H:$H,$B3850,'TMSIS - elig group'!$C:$C,K$1),K3849),0)","v":0},true,75410,455073,0,427981,116162,178676,0,0,0]
["Wisconsin","2021-04-01",{"$f":"IF($B3851<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3851,'CMS monthly enrollment'!C:C,B3851,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3851,C3839:C3850,B3839:B3850))","v":1188076},{"$f":"IF($B3851<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3851,'CMS monthly enrollment'!C:C,B3851,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3851,D3839:D3850,B3839:B3850))","v":75903},{"$f":"IFERROR(IF($B3851<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3851,'TMSIS - elig group'!$H:$H,$B3851,'TMSIS - elig group'!$C:$C,E$1),E3850),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3851<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3851,'TMSIS - elig group'!$H:$H,$B3851,'TMSIS - elig group'!$C:$C,F$1),F3850),0)","v":0},{"$f":"IFERROR(IF($B3851<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3851,'TMSIS - elig group'!$H:$H,$B3851,'TMSIS - elig group'!$C:$C,G$1),G3850),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3851<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3851,'TMSIS - elig group'!$H:$H,$B3851,'TMSIS - elig group'!$C:$C,H$1),H3850),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3851<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3851,'TMSIS - elig group'!$H:$H,$B3851,'TMSIS - elig group'!$C:$C,I$1),I3850),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3851<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3851,'TMSIS - elig group'!$H:$H,$B3851,'TMSIS - elig group'!$C:$C,J$1),J3850),0)","v":0},{"$f":"IFERROR(IF($B3851<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3851,'TMSIS - elig group'!$H:$H,$B3851,'TMSIS - elig group'!$C:$C,K$1),K3850),0)","v":0},true,75903,459007,0,431681,117167,180221,0,0,0]
["Wisconsin","2021-05-01",{"$f":"IF($B3852<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3852,'CMS monthly enrollment'!C:C,B3852,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3852,C3840:C3851,B3840:B3851))","v":1197096},{"$f":"IF($B3852<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3852,'CMS monthly enrollment'!C:C,B3852,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3852,D3840:D3851,B3840:B3851))","v":78395},{"$f":"IFERROR(IF($B3852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3852,'TMSIS - elig group'!$H:$H,$B3852,'TMSIS - elig group'!$C:$C,E$1),E3851),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3852,'TMSIS - elig group'!$H:$H,$B3852,'TMSIS - elig group'!$C:$C,F$1),F3851),0)","v":0},{"$f":"IFERROR(IF($B3852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3852,'TMSIS - elig group'!$H:$H,$B3852,'TMSIS - elig group'!$C:$C,G$1),G3851),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3852,'TMSIS - elig group'!$H:$H,$B3852,'TMSIS - elig group'!$C:$C,H$1),H3851),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3852,'TMSIS - elig group'!$H:$H,$B3852,'TMSIS - elig group'!$C:$C,I$1),I3851),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3852,'TMSIS - elig group'!$H:$H,$B3852,'TMSIS - elig group'!$C:$C,J$1),J3851),0)","v":0},{"$f":"IFERROR(IF($B3852<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3852,'TMSIS - elig group'!$H:$H,$B3852,'TMSIS - elig group'!$C:$C,K$1),K3851),0)","v":0},true,78395,462492,0,434959,118056,181589,0,0,0]
["Wisconsin","2021-06-01",{"$f":"IF($B3853<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3853,'CMS monthly enrollment'!C:C,B3853,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3853,C3841:C3852,B3841:B3852))","v":1206130},{"$f":"IF($B3853<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3853,'CMS monthly enrollment'!C:C,B3853,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3853,D3841:D3852,B3841:B3852))","v":77183},{"$f":"IFERROR(IF($B3853<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3853,'TMSIS - elig group'!$H:$H,$B3853,'TMSIS - elig group'!$C:$C,E$1),E3852),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3853<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3853,'TMSIS - elig group'!$H:$H,$B3853,'TMSIS - elig group'!$C:$C,F$1),F3852),0)","v":0},{"$f":"IFERROR(IF($B3853<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3853,'TMSIS - elig group'!$H:$H,$B3853,'TMSIS - elig group'!$C:$C,G$1),G3852),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3853<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3853,'TMSIS - elig group'!$H:$H,$B3853,'TMSIS - elig group'!$C:$C,H$1),H3852),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3853<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3853,'TMSIS - elig group'!$H:$H,$B3853,'TMSIS - elig group'!$C:$C,I$1),I3852),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3853<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3853,'TMSIS - elig group'!$H:$H,$B3853,'TMSIS - elig group'!$C:$C,J$1),J3852),0)","v":0},{"$f":"IFERROR(IF($B3853<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3853,'TMSIS - elig group'!$H:$H,$B3853,'TMSIS - elig group'!$C:$C,K$1),K3852),0)","v":0},true,77183,465982,0,438241,118947,182959,0,0,0]
["Wisconsin","2021-07-01",{"$f":"IF($B3854<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3854,'CMS monthly enrollment'!C:C,B3854,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3854,C3842:C3853,B3842:B3853))","v":1214661},{"$f":"IF($B3854<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3854,'CMS monthly enrollment'!C:C,B3854,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3854,D3842:D3853,B3842:B3853))","v":77770},{"$f":"IFERROR(IF($B3854<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3854,'TMSIS - elig group'!$H:$H,$B3854,'TMSIS - elig group'!$C:$C,E$1),E3853),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3854<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3854,'TMSIS - elig group'!$H:$H,$B3854,'TMSIS - elig group'!$C:$C,F$1),F3853),0)","v":0},{"$f":"IFERROR(IF($B3854<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3854,'TMSIS - elig group'!$H:$H,$B3854,'TMSIS - elig group'!$C:$C,G$1),G3853),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3854<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3854,'TMSIS - elig group'!$H:$H,$B3854,'TMSIS - elig group'!$C:$C,H$1),H3853),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3854<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3854,'TMSIS - elig group'!$H:$H,$B3854,'TMSIS - elig group'!$C:$C,I$1),I3853),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3854<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3854,'TMSIS - elig group'!$H:$H,$B3854,'TMSIS - elig group'!$C:$C,J$1),J3853),0)","v":0},{"$f":"IFERROR(IF($B3854<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3854,'TMSIS - elig group'!$H:$H,$B3854,'TMSIS - elig group'!$C:$C,K$1),K3853),0)","v":0},true,77770,469278,0,441341,119788,184254,0,0,0]
["Wisconsin","2021-08-01",{"$f":"IF($B3855<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3855,'CMS monthly enrollment'!C:C,B3855,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3855,C3843:C3854,B3843:B3854))","v":1223456},{"$f":"IF($B3855<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3855,'CMS monthly enrollment'!C:C,B3855,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3855,D3843:D3854,B3843:B3854))","v":78325},{"$f":"IFERROR(IF($B3855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3855,'TMSIS - elig group'!$H:$H,$B3855,'TMSIS - elig group'!$C:$C,E$1),E3854),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3855,'TMSIS - elig group'!$H:$H,$B3855,'TMSIS - elig group'!$C:$C,F$1),F3854),0)","v":0},{"$f":"IFERROR(IF($B3855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3855,'TMSIS - elig group'!$H:$H,$B3855,'TMSIS - elig group'!$C:$C,G$1),G3854),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3855,'TMSIS - elig group'!$H:$H,$B3855,'TMSIS - elig group'!$C:$C,H$1),H3854),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3855,'TMSIS - elig group'!$H:$H,$B3855,'TMSIS - elig group'!$C:$C,I$1),I3854),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3855,'TMSIS - elig group'!$H:$H,$B3855,'TMSIS - elig group'!$C:$C,J$1),J3854),0)","v":0},{"$f":"IFERROR(IF($B3855<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3855,'TMSIS - elig group'!$H:$H,$B3855,'TMSIS - elig group'!$C:$C,K$1),K3854),0)","v":0},true,78325,472676,0,444537,120656,185588,0,0,0]
["Wisconsin","2021-09-01",{"$f":"IF($B3856<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3856,'CMS monthly enrollment'!C:C,B3856,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3856,C3844:C3855,B3844:B3855))","v":1230872},{"$f":"IF($B3856<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3856,'CMS monthly enrollment'!C:C,B3856,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3856,D3844:D3855,B3844:B3855))","v":78933},{"$f":"IFERROR(IF($B3856<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3856,'TMSIS - elig group'!$H:$H,$B3856,'TMSIS - elig group'!$C:$C,E$1),E3855),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3856<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3856,'TMSIS - elig group'!$H:$H,$B3856,'TMSIS - elig group'!$C:$C,F$1),F3855),0)","v":0},{"$f":"IFERROR(IF($B3856<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3856,'TMSIS - elig group'!$H:$H,$B3856,'TMSIS - elig group'!$C:$C,G$1),G3855),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3856<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3856,'TMSIS - elig group'!$H:$H,$B3856,'TMSIS - elig group'!$C:$C,H$1),H3855),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3856<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3856,'TMSIS - elig group'!$H:$H,$B3856,'TMSIS - elig group'!$C:$C,I$1),I3855),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3856<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3856,'TMSIS - elig group'!$H:$H,$B3856,'TMSIS - elig group'!$C:$C,J$1),J3855),0)","v":0},{"$f":"IFERROR(IF($B3856<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3856,'TMSIS - elig group'!$H:$H,$B3856,'TMSIS - elig group'!$C:$C,K$1),K3855),0)","v":0},{"$f":"SUM(E3856:K3856)=1","v":true},78933,475541,0,447231,121387,186713,0,0,0]
["Wisconsin",{"$f":"B3779","v":"2021-10-01"},{"$f":"IF($B3857<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3857,'CMS monthly enrollment'!C:C,B3857,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3857,C3845:C3856,B3845:B3856))","v":1236517},{"$f":"IF($B3857<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3857,'CMS monthly enrollment'!C:C,B3857,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3857,D3845:D3856,B3845:B3856))","v":80264},{"$f":"IFERROR(IF($B3857<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3857,'TMSIS - elig group'!$H:$H,$B3857,'TMSIS - elig group'!$C:$C,E$1),E3856),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3857<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3857,'TMSIS - elig group'!$H:$H,$B3857,'TMSIS - elig group'!$C:$C,F$1),F3856),0)","v":0},{"$f":"IFERROR(IF($B3857<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3857,'TMSIS - elig group'!$H:$H,$B3857,'TMSIS - elig group'!$C:$C,G$1),G3856),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3857<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3857,'TMSIS - elig group'!$H:$H,$B3857,'TMSIS - elig group'!$C:$C,H$1),H3856),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3857<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3857,'TMSIS - elig group'!$H:$H,$B3857,'TMSIS - elig group'!$C:$C,I$1),I3856),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3857<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3857,'TMSIS - elig group'!$H:$H,$B3857,'TMSIS - elig group'!$C:$C,J$1),J3856),0)","v":0},{"$f":"IFERROR(IF($B3857<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3857,'TMSIS - elig group'!$H:$H,$B3857,'TMSIS - elig group'!$C:$C,K$1),K3856),0)","v":0},true,80264,477722,0,449282,121944,187569,0,0,0]
["Wisconsin","2021-11-01",{"$f":"IF($B3858<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3858,'CMS monthly enrollment'!C:C,B3858,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3858,C3846:C3857,B3846:B3857))","v":1242488},{"$f":"IF($B3858<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3858,'CMS monthly enrollment'!C:C,B3858,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3858,D3846:D3857,B3846:B3857))","v":81996},{"$f":"IFERROR(IF($B3858<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3858,'TMSIS - elig group'!$H:$H,$B3858,'TMSIS - elig group'!$C:$C,E$1),E3857),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3858<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3858,'TMSIS - elig group'!$H:$H,$B3858,'TMSIS - elig group'!$C:$C,F$1),F3857),0)","v":0},{"$f":"IFERROR(IF($B3858<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3858,'TMSIS - elig group'!$H:$H,$B3858,'TMSIS - elig group'!$C:$C,G$1),G3857),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3858<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3858,'TMSIS - elig group'!$H:$H,$B3858,'TMSIS - elig group'!$C:$C,H$1),H3857),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3858<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3858,'TMSIS - elig group'!$H:$H,$B3858,'TMSIS - elig group'!$C:$C,I$1),I3857),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3858<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3858,'TMSIS - elig group'!$H:$H,$B3858,'TMSIS - elig group'!$C:$C,J$1),J3857),0)","v":0},{"$f":"IFERROR(IF($B3858<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3858,'TMSIS - elig group'!$H:$H,$B3858,'TMSIS - elig group'!$C:$C,K$1),K3857),0)","v":0},true,81996,480029,0,451452,122533,188475,0,0,0]
["Wisconsin","2021-12-01",{"$f":"IF($B3859<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3859,'CMS monthly enrollment'!C:C,B3859,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3859,C3847:C3858,B3847:B3858))","v":1249523},{"$f":"IF($B3859<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3859,'CMS monthly enrollment'!C:C,B3859,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3859,D3847:D3858,B3847:B3858))","v":83197},{"$f":"IFERROR(IF($B3859<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3859,'TMSIS - elig group'!$H:$H,$B3859,'TMSIS - elig group'!$C:$C,E$1),E3858),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3859<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3859,'TMSIS - elig group'!$H:$H,$B3859,'TMSIS - elig group'!$C:$C,F$1),F3858),0)","v":0},{"$f":"IFERROR(IF($B3859<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3859,'TMSIS - elig group'!$H:$H,$B3859,'TMSIS - elig group'!$C:$C,G$1),G3858),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3859<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3859,'TMSIS - elig group'!$H:$H,$B3859,'TMSIS - elig group'!$C:$C,H$1),H3858),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3859<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3859,'TMSIS - elig group'!$H:$H,$B3859,'TMSIS - elig group'!$C:$C,I$1),I3858),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3859<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3859,'TMSIS - elig group'!$H:$H,$B3859,'TMSIS - elig group'!$C:$C,J$1),J3858),0)","v":0},{"$f":"IFERROR(IF($B3859<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3859,'TMSIS - elig group'!$H:$H,$B3859,'TMSIS - elig group'!$C:$C,K$1),K3858),0)","v":0},true,83197,482747,0,454008,123227,189542,0,0,0]
["Wisconsin","2022-01-01",{"$f":"IF($B3860<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3860,'CMS monthly enrollment'!C:C,B3860,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3860,C3848:C3859,B3848:B3859))","v":1249014},{"$f":"IF($B3860<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3860,'CMS monthly enrollment'!C:C,B3860,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3860,D3848:D3859,B3848:B3859))","v":83945},{"$f":"IFERROR(IF($B3860<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3860,'TMSIS - elig group'!$H:$H,$B3860,'TMSIS - elig group'!$C:$C,E$1),E3859),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3860<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3860,'TMSIS - elig group'!$H:$H,$B3860,'TMSIS - elig group'!$C:$C,F$1),F3859),0)","v":0},{"$f":"IFERROR(IF($B3860<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3860,'TMSIS - elig group'!$H:$H,$B3860,'TMSIS - elig group'!$C:$C,G$1),G3859),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3860<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3860,'TMSIS - elig group'!$H:$H,$B3860,'TMSIS - elig group'!$C:$C,H$1),H3859),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3860<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3860,'TMSIS - elig group'!$H:$H,$B3860,'TMSIS - elig group'!$C:$C,I$1),I3859),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3860<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3860,'TMSIS - elig group'!$H:$H,$B3860,'TMSIS - elig group'!$C:$C,J$1),J3859),0)","v":0},{"$f":"IFERROR(IF($B3860<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3860,'TMSIS - elig group'!$H:$H,$B3860,'TMSIS - elig group'!$C:$C,K$1),K3859),0)","v":0},true,83945,482550,0,453823,123176,189465,0,0,0]
["Wisconsin","2022-02-01",{"$f":"IF($B3861<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3861,'CMS monthly enrollment'!C:C,B3861,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3861,C3849:C3860,B3849:B3860))","v":1262428},{"$f":"IF($B3861<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3861,'CMS monthly enrollment'!C:C,B3861,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3861,D3849:D3860,B3849:B3860))","v":84833},{"$f":"IFERROR(IF($B3861<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3861,'TMSIS - elig group'!$H:$H,$B3861,'TMSIS - elig group'!$C:$C,E$1),E3860),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3861<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3861,'TMSIS - elig group'!$H:$H,$B3861,'TMSIS - elig group'!$C:$C,F$1),F3860),0)","v":0},{"$f":"IFERROR(IF($B3861<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3861,'TMSIS - elig group'!$H:$H,$B3861,'TMSIS - elig group'!$C:$C,G$1),G3860),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3861<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3861,'TMSIS - elig group'!$H:$H,$B3861,'TMSIS - elig group'!$C:$C,H$1),H3860),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3861<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3861,'TMSIS - elig group'!$H:$H,$B3861,'TMSIS - elig group'!$C:$C,I$1),I3860),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3861<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3861,'TMSIS - elig group'!$H:$H,$B3861,'TMSIS - elig group'!$C:$C,J$1),J3860),0)","v":0},{"$f":"IFERROR(IF($B3861<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3861,'TMSIS - elig group'!$H:$H,$B3861,'TMSIS - elig group'!$C:$C,K$1),K3860),0)","v":0},true,84833,487733,0,458697,124499,191499,0,0,0]
["Wisconsin","2022-03-01",{"$f":"IF($B3862<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3862,'CMS monthly enrollment'!C:C,B3862,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3862,C3850:C3861,B3850:B3861))","v":1271167},{"$f":"IF($B3862<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3862,'CMS monthly enrollment'!C:C,B3862,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3862,D3850:D3861,B3850:B3861))","v":80511},{"$f":"IFERROR(IF($B3862<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3862,'TMSIS - elig group'!$H:$H,$B3862,'TMSIS - elig group'!$C:$C,E$1),E3861),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3862<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3862,'TMSIS - elig group'!$H:$H,$B3862,'TMSIS - elig group'!$C:$C,F$1),F3861),0)","v":0},{"$f":"IFERROR(IF($B3862<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3862,'TMSIS - elig group'!$H:$H,$B3862,'TMSIS - elig group'!$C:$C,G$1),G3861),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3862<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3862,'TMSIS - elig group'!$H:$H,$B3862,'TMSIS - elig group'!$C:$C,H$1),H3861),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3862<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3862,'TMSIS - elig group'!$H:$H,$B3862,'TMSIS - elig group'!$C:$C,I$1),I3861),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3862<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3862,'TMSIS - elig group'!$H:$H,$B3862,'TMSIS - elig group'!$C:$C,J$1),J3861),0)","v":0},{"$f":"IFERROR(IF($B3862<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3862,'TMSIS - elig group'!$H:$H,$B3862,'TMSIS - elig group'!$C:$C,K$1),K3861),0)","v":0},true,80511,491109,0,461872,125361,192825,0,0,0]
["Wisconsin","2022-04-01",{"$f":"IF($B3863<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3863,'CMS monthly enrollment'!C:C,B3863,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3863,C3851:C3862,B3851:B3862))","v":1279724},{"$f":"IF($B3863<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3863,'CMS monthly enrollment'!C:C,B3863,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3863,D3851:D3862,B3851:B3862))","v":81292},{"$f":"IFERROR(IF($B3863<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3863,'TMSIS - elig group'!$H:$H,$B3863,'TMSIS - elig group'!$C:$C,E$1),E3862),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3863<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3863,'TMSIS - elig group'!$H:$H,$B3863,'TMSIS - elig group'!$C:$C,F$1),F3862),0)","v":0},{"$f":"IFERROR(IF($B3863<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3863,'TMSIS - elig group'!$H:$H,$B3863,'TMSIS - elig group'!$C:$C,G$1),G3862),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3863<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3863,'TMSIS - elig group'!$H:$H,$B3863,'TMSIS - elig group'!$C:$C,H$1),H3862),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3863<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3863,'TMSIS - elig group'!$H:$H,$B3863,'TMSIS - elig group'!$C:$C,I$1),I3862),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3863<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3863,'TMSIS - elig group'!$H:$H,$B3863,'TMSIS - elig group'!$C:$C,J$1),J3862),0)","v":0},{"$f":"IFERROR(IF($B3863<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3863,'TMSIS - elig group'!$H:$H,$B3863,'TMSIS - elig group'!$C:$C,K$1),K3862),0)","v":0},true,81292,494415,0,464981,126205,194123,0,0,0]
["Wisconsin","2022-05-01",{"$f":"IF($B3864<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3864,'CMS monthly enrollment'!C:C,B3864,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3864,C3852:C3863,B3852:B3863))","v":1286046},{"$f":"IF($B3864<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3864,'CMS monthly enrollment'!C:C,B3864,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3864,D3852:D3863,B3852:B3863))","v":81982},{"$f":"IFERROR(IF($B3864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3864,'TMSIS - elig group'!$H:$H,$B3864,'TMSIS - elig group'!$C:$C,E$1),E3863),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3864,'TMSIS - elig group'!$H:$H,$B3864,'TMSIS - elig group'!$C:$C,F$1),F3863),0)","v":0},{"$f":"IFERROR(IF($B3864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3864,'TMSIS - elig group'!$H:$H,$B3864,'TMSIS - elig group'!$C:$C,G$1),G3863),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3864,'TMSIS - elig group'!$H:$H,$B3864,'TMSIS - elig group'!$C:$C,H$1),H3863),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3864,'TMSIS - elig group'!$H:$H,$B3864,'TMSIS - elig group'!$C:$C,I$1),I3863),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3864,'TMSIS - elig group'!$H:$H,$B3864,'TMSIS - elig group'!$C:$C,J$1),J3863),0)","v":0},{"$f":"IFERROR(IF($B3864<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3864,'TMSIS - elig group'!$H:$H,$B3864,'TMSIS - elig group'!$C:$C,K$1),K3863),0)","v":0},true,81982,496857,0,467278,126828,195082,0,0,0]
["Wisconsin","2022-06-01",{"$f":"IF($B3865<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3865,'CMS monthly enrollment'!C:C,B3865,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3865,C3853:C3864,B3853:B3864))","v":1293025},{"$f":"IF($B3865<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3865,'CMS monthly enrollment'!C:C,B3865,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3865,D3853:D3864,B3853:B3864))","v":82594},{"$f":"IFERROR(IF($B3865<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3865,'TMSIS - elig group'!$H:$H,$B3865,'TMSIS - elig group'!$C:$C,E$1),E3864),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3865<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3865,'TMSIS - elig group'!$H:$H,$B3865,'TMSIS - elig group'!$C:$C,F$1),F3864),0)","v":0},{"$f":"IFERROR(IF($B3865<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3865,'TMSIS - elig group'!$H:$H,$B3865,'TMSIS - elig group'!$C:$C,G$1),G3864),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3865<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3865,'TMSIS - elig group'!$H:$H,$B3865,'TMSIS - elig group'!$C:$C,H$1),H3864),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3865<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3865,'TMSIS - elig group'!$H:$H,$B3865,'TMSIS - elig group'!$C:$C,I$1),I3864),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3865<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3865,'TMSIS - elig group'!$H:$H,$B3865,'TMSIS - elig group'!$C:$C,J$1),J3864),0)","v":0},{"$f":"IFERROR(IF($B3865<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3865,'TMSIS - elig group'!$H:$H,$B3865,'TMSIS - elig group'!$C:$C,K$1),K3864),0)","v":0},true,82594,499554,0,469814,127517,196141,0,0,0]
["Wisconsin","2022-07-01",{"$f":"IF($B3866<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3866,'CMS monthly enrollment'!C:C,B3866,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3866,C3854:C3865,B3854:B3865))","v":1297229},{"$f":"IF($B3866<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3866,'CMS monthly enrollment'!C:C,B3866,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3866,D3854:D3865,B3854:B3865))","v":83189},{"$f":"IFERROR(IF($B3866<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3866,'TMSIS - elig group'!$H:$H,$B3866,'TMSIS - elig group'!$C:$C,E$1),E3865),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3866<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3866,'TMSIS - elig group'!$H:$H,$B3866,'TMSIS - elig group'!$C:$C,F$1),F3865),0)","v":0},{"$f":"IFERROR(IF($B3866<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3866,'TMSIS - elig group'!$H:$H,$B3866,'TMSIS - elig group'!$C:$C,G$1),G3865),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3866<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3866,'TMSIS - elig group'!$H:$H,$B3866,'TMSIS - elig group'!$C:$C,H$1),H3865),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3866<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3866,'TMSIS - elig group'!$H:$H,$B3866,'TMSIS - elig group'!$C:$C,I$1),I3865),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3866<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3866,'TMSIS - elig group'!$H:$H,$B3866,'TMSIS - elig group'!$C:$C,J$1),J3865),0)","v":0},{"$f":"IFERROR(IF($B3866<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3866,'TMSIS - elig group'!$H:$H,$B3866,'TMSIS - elig group'!$C:$C,K$1),K3865),0)","v":0},true,83189,501178,0,471342,127931,196778,0,0,0]
["Wisconsin","2022-08-01",{"$f":"IF($B3867<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3867,'CMS monthly enrollment'!C:C,B3867,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3867,C3855:C3866,B3855:B3866))","v":1307269},{"$f":"IF($B3867<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3867,'CMS monthly enrollment'!C:C,B3867,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3867,D3855:D3866,B3855:B3866))","v":84006},{"$f":"IFERROR(IF($B3867<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3867,'TMSIS - elig group'!$H:$H,$B3867,'TMSIS - elig group'!$C:$C,E$1),E3866),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3867<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3867,'TMSIS - elig group'!$H:$H,$B3867,'TMSIS - elig group'!$C:$C,F$1),F3866),0)","v":0},{"$f":"IFERROR(IF($B3867<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3867,'TMSIS - elig group'!$H:$H,$B3867,'TMSIS - elig group'!$C:$C,G$1),G3866),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3867<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3867,'TMSIS - elig group'!$H:$H,$B3867,'TMSIS - elig group'!$C:$C,H$1),H3866),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3867<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3867,'TMSIS - elig group'!$H:$H,$B3867,'TMSIS - elig group'!$C:$C,I$1),I3866),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3867<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3867,'TMSIS - elig group'!$H:$H,$B3867,'TMSIS - elig group'!$C:$C,J$1),J3866),0)","v":0},{"$f":"IFERROR(IF($B3867<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3867,'TMSIS - elig group'!$H:$H,$B3867,'TMSIS - elig group'!$C:$C,K$1),K3866),0)","v":0},true,84006,505057,0,474990,128921,198301,0,0,0]
["Wisconsin","2022-09-01",{"$f":"IF($B3868<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3868,'CMS monthly enrollment'!C:C,B3868,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3868,C3856:C3867,B3856:B3867))","v":1313174},{"$f":"IF($B3868<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3868,'CMS monthly enrollment'!C:C,B3868,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3868,D3856:D3867,B3856:B3867))","v":84686},{"$f":"IFERROR(IF($B3868<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3868,'TMSIS - elig group'!$H:$H,$B3868,'TMSIS - elig group'!$C:$C,E$1),E3867),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3868<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3868,'TMSIS - elig group'!$H:$H,$B3868,'TMSIS - elig group'!$C:$C,F$1),F3867),0)","v":0},{"$f":"IFERROR(IF($B3868<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3868,'TMSIS - elig group'!$H:$H,$B3868,'TMSIS - elig group'!$C:$C,G$1),G3867),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3868<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3868,'TMSIS - elig group'!$H:$H,$B3868,'TMSIS - elig group'!$C:$C,H$1),H3867),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3868<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3868,'TMSIS - elig group'!$H:$H,$B3868,'TMSIS - elig group'!$C:$C,I$1),I3867),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3868<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3868,'TMSIS - elig group'!$H:$H,$B3868,'TMSIS - elig group'!$C:$C,J$1),J3867),0)","v":0},{"$f":"IFERROR(IF($B3868<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3868,'TMSIS - elig group'!$H:$H,$B3868,'TMSIS - elig group'!$C:$C,K$1),K3867),0)","v":0},true,84686,507338,0,477135,129504,199197,0,0,0]
["Wisconsin","2022-10-01",{"$f":"IF($B3869<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3869,'CMS monthly enrollment'!C:C,B3869,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3869,C3857:C3868,B3857:B3868))","v":1321169},{"$f":"IF($B3869<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3869,'CMS monthly enrollment'!C:C,B3869,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3869,D3857:D3868,B3857:B3868))","v":85261},{"$f":"IFERROR(IF($B3869<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3869,'TMSIS - elig group'!$H:$H,$B3869,'TMSIS - elig group'!$C:$C,E$1),E3868),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3869<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3869,'TMSIS - elig group'!$H:$H,$B3869,'TMSIS - elig group'!$C:$C,F$1),F3868),0)","v":0},{"$f":"IFERROR(IF($B3869<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3869,'TMSIS - elig group'!$H:$H,$B3869,'TMSIS - elig group'!$C:$C,G$1),G3868),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3869<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3869,'TMSIS - elig group'!$H:$H,$B3869,'TMSIS - elig group'!$C:$C,H$1),H3868),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3869<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3869,'TMSIS - elig group'!$H:$H,$B3869,'TMSIS - elig group'!$C:$C,I$1),I3868),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3869<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3869,'TMSIS - elig group'!$H:$H,$B3869,'TMSIS - elig group'!$C:$C,J$1),J3868),0)","v":0},{"$f":"IFERROR(IF($B3869<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3869,'TMSIS - elig group'!$H:$H,$B3869,'TMSIS - elig group'!$C:$C,K$1),K3868),0)","v":0},true,85261,510427,0,480040,130292,200410,0,0,0]
["Wisconsin","2022-11-01",{"$f":"IF($B3870<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3870,'CMS monthly enrollment'!C:C,B3870,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3870,C3858:C3869,B3858:B3869))","v":1327894},{"$f":"IF($B3870<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3870,'CMS monthly enrollment'!C:C,B3870,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3870,D3858:D3869,B3858:B3869))","v":86135},{"$f":"IFERROR(IF($B3870<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3870,'TMSIS - elig group'!$H:$H,$B3870,'TMSIS - elig group'!$C:$C,E$1),E3869),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3870<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3870,'TMSIS - elig group'!$H:$H,$B3870,'TMSIS - elig group'!$C:$C,F$1),F3869),0)","v":0},{"$f":"IFERROR(IF($B3870<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3870,'TMSIS - elig group'!$H:$H,$B3870,'TMSIS - elig group'!$C:$C,G$1),G3869),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3870<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3870,'TMSIS - elig group'!$H:$H,$B3870,'TMSIS - elig group'!$C:$C,H$1),H3869),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3870<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3870,'TMSIS - elig group'!$H:$H,$B3870,'TMSIS - elig group'!$C:$C,I$1),I3869),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3870<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3870,'TMSIS - elig group'!$H:$H,$B3870,'TMSIS - elig group'!$C:$C,J$1),J3869),0)","v":0},{"$f":"IFERROR(IF($B3870<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3870,'TMSIS - elig group'!$H:$H,$B3870,'TMSIS - elig group'!$C:$C,K$1),K3869),0)","v":0},true,86135,513025,0,482484,130955,201430,0,0,0]
["Wisconsin","2022-12-01",{"$f":"IF($B3871<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3871,'CMS monthly enrollment'!C:C,B3871,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3871,C3859:C3870,B3859:B3870))","v":1334784},{"$f":"IF($B3871<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3871,'CMS monthly enrollment'!C:C,B3871,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3871,D3859:D3870,B3859:B3870))","v":86915},{"$f":"IFERROR(IF($B3871<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3871,'TMSIS - elig group'!$H:$H,$B3871,'TMSIS - elig group'!$C:$C,E$1),E3870),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3871<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3871,'TMSIS - elig group'!$H:$H,$B3871,'TMSIS - elig group'!$C:$C,F$1),F3870),0)","v":0},{"$f":"IFERROR(IF($B3871<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3871,'TMSIS - elig group'!$H:$H,$B3871,'TMSIS - elig group'!$C:$C,G$1),G3870),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3871<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3871,'TMSIS - elig group'!$H:$H,$B3871,'TMSIS - elig group'!$C:$C,H$1),H3870),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3871<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3871,'TMSIS - elig group'!$H:$H,$B3871,'TMSIS - elig group'!$C:$C,I$1),I3870),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3871<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3871,'TMSIS - elig group'!$H:$H,$B3871,'TMSIS - elig group'!$C:$C,J$1),J3870),0)","v":0},{"$f":"IFERROR(IF($B3871<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3871,'TMSIS - elig group'!$H:$H,$B3871,'TMSIS - elig group'!$C:$C,K$1),K3870),0)","v":0},true,86915,515687,0,484987,131635,202475,0,0,0]
["Wisconsin","2023-01-01",{"$f":"IF($B3872<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3872,'CMS monthly enrollment'!C:C,B3872,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3872,C3860:C3871,B3860:B3871))","v":1337579},{"$f":"IF($B3872<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3872,'CMS monthly enrollment'!C:C,B3872,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3872,D3860:D3871,B3860:B3871))","v":87599},{"$f":"IFERROR(IF($B3872<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3872,'TMSIS - elig group'!$H:$H,$B3872,'TMSIS - elig group'!$C:$C,E$1),E3871),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3872<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3872,'TMSIS - elig group'!$H:$H,$B3872,'TMSIS - elig group'!$C:$C,F$1),F3871),0)","v":0},{"$f":"IFERROR(IF($B3872<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3872,'TMSIS - elig group'!$H:$H,$B3872,'TMSIS - elig group'!$C:$C,G$1),G3871),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3872<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3872,'TMSIS - elig group'!$H:$H,$B3872,'TMSIS - elig group'!$C:$C,H$1),H3871),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3872<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3872,'TMSIS - elig group'!$H:$H,$B3872,'TMSIS - elig group'!$C:$C,I$1),I3871),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3872<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3872,'TMSIS - elig group'!$H:$H,$B3872,'TMSIS - elig group'!$C:$C,J$1),J3871),0)","v":0},{"$f":"IFERROR(IF($B3872<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3872,'TMSIS - elig group'!$H:$H,$B3872,'TMSIS - elig group'!$C:$C,K$1),K3871),0)","v":0},true,87599,516767,0,486003,131911,202899,0,0,0]
["Wisconsin","2023-02-01",{"$f":"IF($B3873<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3873,'CMS monthly enrollment'!C:C,B3873,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3873,C3861:C3872,B3861:B3872))","v":1347882.7270624563},{"$f":"IF($B3873<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3873,'CMS monthly enrollment'!C:C,B3873,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3873,D3861:D3872,B3861:B3872))","v":87417.886492441292},{"$f":"IFERROR(IF($B3873<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3873,'TMSIS - elig group'!$H:$H,$B3873,'TMSIS - elig group'!$C:$C,E$1),E3872),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3873<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3873,'TMSIS - elig group'!$H:$H,$B3873,'TMSIS - elig group'!$C:$C,F$1),F3872),0)","v":0},{"$f":"IFERROR(IF($B3873<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3873,'TMSIS - elig group'!$H:$H,$B3873,'TMSIS - elig group'!$C:$C,G$1),G3872),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3873<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3873,'TMSIS - elig group'!$H:$H,$B3873,'TMSIS - elig group'!$C:$C,H$1),H3872),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3873<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3873,'TMSIS - elig group'!$H:$H,$B3873,'TMSIS - elig group'!$C:$C,I$1),I3872),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3873<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3873,'TMSIS - elig group'!$H:$H,$B3873,'TMSIS - elig group'!$C:$C,J$1),J3872),0)","v":0},{"$f":"IFERROR(IF($B3873<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3873,'TMSIS - elig group'!$H:$H,$B3873,'TMSIS - elig group'!$C:$C,K$1),K3872),0)","v":0},true,87417.886492441292,520748,0,489746,132927,204462,0,0,0]
["Wisconsin","2023-03-01",{"$f":"IF($B3874<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3874,'CMS monthly enrollment'!C:C,B3874,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3874,C3862:C3873,B3862:B3873))","v":1353740.276439188},{"$f":"IF($B3874<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3874,'CMS monthly enrollment'!C:C,B3874,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3874,D3862:D3873,B3862:B3873))","v":88610.145932073821},{"$f":"IFERROR(IF($B3874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3874,'TMSIS - elig group'!$H:$H,$B3874,'TMSIS - elig group'!$C:$C,E$1),E3873),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3874,'TMSIS - elig group'!$H:$H,$B3874,'TMSIS - elig group'!$C:$C,F$1),F3873),0)","v":0},{"$f":"IFERROR(IF($B3874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3874,'TMSIS - elig group'!$H:$H,$B3874,'TMSIS - elig group'!$C:$C,G$1),G3873),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3874,'TMSIS - elig group'!$H:$H,$B3874,'TMSIS - elig group'!$C:$C,H$1),H3873),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3874,'TMSIS - elig group'!$H:$H,$B3874,'TMSIS - elig group'!$C:$C,I$1),I3873),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3874,'TMSIS - elig group'!$H:$H,$B3874,'TMSIS - elig group'!$C:$C,J$1),J3873),0)","v":0},{"$f":"IFERROR(IF($B3874<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3874,'TMSIS - elig group'!$H:$H,$B3874,'TMSIS - elig group'!$C:$C,K$1),K3873),0)","v":0},true,88610.145932073821,523011,0,491875,133504,205351,0,0,0]
["Wisconsin","2023-04-01",{"$f":"IF($B3875<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3875,'CMS monthly enrollment'!C:C,B3875,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3875,C3863:C3874,B3863:B3874))","v":1360480.5787130948},{"$f":"IF($B3875<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3875,'CMS monthly enrollment'!C:C,B3875,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3875,D3863:D3874,B3863:B3874))","v":89269.027860160451},{"$f":"IFERROR(IF($B3875<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3875,'TMSIS - elig group'!$H:$H,$B3875,'TMSIS - elig group'!$C:$C,E$1),E3874),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3875<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3875,'TMSIS - elig group'!$H:$H,$B3875,'TMSIS - elig group'!$C:$C,F$1),F3874),0)","v":0},{"$f":"IFERROR(IF($B3875<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3875,'TMSIS - elig group'!$H:$H,$B3875,'TMSIS - elig group'!$C:$C,G$1),G3874),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3875<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3875,'TMSIS - elig group'!$H:$H,$B3875,'TMSIS - elig group'!$C:$C,H$1),H3874),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3875<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3875,'TMSIS - elig group'!$H:$H,$B3875,'TMSIS - elig group'!$C:$C,I$1),I3874),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3875<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3875,'TMSIS - elig group'!$H:$H,$B3875,'TMSIS - elig group'!$C:$C,J$1),J3874),0)","v":0},{"$f":"IFERROR(IF($B3875<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3875,'TMSIS - elig group'!$H:$H,$B3875,'TMSIS - elig group'!$C:$C,K$1),K3874),0)","v":0},true,89269.027860160451,525615,0,494324,134169,206373,0,0,0]
["Wisconsin","2023-05-01",{"$f":"IF($B3876<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3876,'CMS monthly enrollment'!C:C,B3876,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3876,C3864:C3875,B3864:B3875))","v":1367233.1399052963},{"$f":"IF($B3876<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3876,'CMS monthly enrollment'!C:C,B3876,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3876,D3864:D3875,B3864:B3875))","v":89916.140119046322},{"$f":"IFERROR(IF($B3876<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3876,'TMSIS - elig group'!$H:$H,$B3876,'TMSIS - elig group'!$C:$C,E$1),E3875),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3876<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3876,'TMSIS - elig group'!$H:$H,$B3876,'TMSIS - elig group'!$C:$C,F$1),F3875),0)","v":0},{"$f":"IFERROR(IF($B3876<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3876,'TMSIS - elig group'!$H:$H,$B3876,'TMSIS - elig group'!$C:$C,G$1),G3875),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3876<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3876,'TMSIS - elig group'!$H:$H,$B3876,'TMSIS - elig group'!$C:$C,H$1),H3875),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3876<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3876,'TMSIS - elig group'!$H:$H,$B3876,'TMSIS - elig group'!$C:$C,I$1),I3875),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3876<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3876,'TMSIS - elig group'!$H:$H,$B3876,'TMSIS - elig group'!$C:$C,J$1),J3875),0)","v":0},{"$f":"IFERROR(IF($B3876<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3876,'TMSIS - elig group'!$H:$H,$B3876,'TMSIS - elig group'!$C:$C,K$1),K3875),0)","v":0},true,89916.140119046322,528224,0,496777,134835,207397,0,0,0]
["Wisconsin","2023-06-01",{"$f":"IF($B3877<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3877,'CMS monthly enrollment'!C:C,B3877,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3877,C3865:C3876,B3865:B3876))","v":1374181.2109796647},{"$f":"IF($B3877<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3877,'CMS monthly enrollment'!C:C,B3877,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3877,D3865:D3876,B3865:B3876))","v":90589.351299756439},{"$f":"IFERROR(IF($B3877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3877,'TMSIS - elig group'!$H:$H,$B3877,'TMSIS - elig group'!$C:$C,E$1),E3876),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3877,'TMSIS - elig group'!$H:$H,$B3877,'TMSIS - elig group'!$C:$C,F$1),F3876),0)","v":0},{"$f":"IFERROR(IF($B3877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3877,'TMSIS - elig group'!$H:$H,$B3877,'TMSIS - elig group'!$C:$C,G$1),G3876),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3877,'TMSIS - elig group'!$H:$H,$B3877,'TMSIS - elig group'!$C:$C,H$1),H3876),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3877,'TMSIS - elig group'!$H:$H,$B3877,'TMSIS - elig group'!$C:$C,I$1),I3876),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3877,'TMSIS - elig group'!$H:$H,$B3877,'TMSIS - elig group'!$C:$C,J$1),J3876),0)","v":0},{"$f":"IFERROR(IF($B3877<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3877,'TMSIS - elig group'!$H:$H,$B3877,'TMSIS - elig group'!$C:$C,K$1),K3876),0)","v":0},true,90589.351299756439,530908,0,499302,135520,208451,0,0,0]
["Wisconsin","2023-07-01",{"$f":"IF($B3878<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3878,'CMS monthly enrollment'!C:C,B3878,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3878,C3866:C3877,B3866:B3877))","v":1380941.2996220943},{"$f":"IF($B3878<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3878,'CMS monthly enrollment'!C:C,B3878,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3878,D3866:D3877,B3866:B3877))","v":91227.491155128693},{"$f":"IFERROR(IF($B3878<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3878,'TMSIS - elig group'!$H:$H,$B3878,'TMSIS - elig group'!$C:$C,E$1),E3877),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3878<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3878,'TMSIS - elig group'!$H:$H,$B3878,'TMSIS - elig group'!$C:$C,F$1),F3877),0)","v":0},{"$f":"IFERROR(IF($B3878<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3878,'TMSIS - elig group'!$H:$H,$B3878,'TMSIS - elig group'!$C:$C,G$1),G3877),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3878<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3878,'TMSIS - elig group'!$H:$H,$B3878,'TMSIS - elig group'!$C:$C,H$1),H3877),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3878<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3878,'TMSIS - elig group'!$H:$H,$B3878,'TMSIS - elig group'!$C:$C,I$1),I3877),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3878<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3878,'TMSIS - elig group'!$H:$H,$B3878,'TMSIS - elig group'!$C:$C,J$1),J3877),0)","v":0},{"$f":"IFERROR(IF($B3878<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3878,'TMSIS - elig group'!$H:$H,$B3878,'TMSIS - elig group'!$C:$C,K$1),K3877),0)","v":0},true,91227.491155128693,533520,0,501758,136187,209477,0,0,0]
["Wisconsin","2023-08-01",{"$f":"IF($B3879<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3879,'CMS monthly enrollment'!C:C,B3879,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3879,C3867:C3878,B3867:B3878))","v":1387426.0854764786},{"$f":"IF($B3879<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3879,'CMS monthly enrollment'!C:C,B3879,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3879,D3867:D3878,B3867:B3878))","v":91867.312568352791},{"$f":"IFERROR(IF($B3879<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3879,'TMSIS - elig group'!$H:$H,$B3879,'TMSIS - elig group'!$C:$C,E$1),E3878),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3879<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3879,'TMSIS - elig group'!$H:$H,$B3879,'TMSIS - elig group'!$C:$C,F$1),F3878),0)","v":0},{"$f":"IFERROR(IF($B3879<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3879,'TMSIS - elig group'!$H:$H,$B3879,'TMSIS - elig group'!$C:$C,G$1),G3878),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3879<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3879,'TMSIS - elig group'!$H:$H,$B3879,'TMSIS - elig group'!$C:$C,H$1),H3878),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3879<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3879,'TMSIS - elig group'!$H:$H,$B3879,'TMSIS - elig group'!$C:$C,I$1),I3878),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3879<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3879,'TMSIS - elig group'!$H:$H,$B3879,'TMSIS - elig group'!$C:$C,J$1),J3878),0)","v":0},{"$f":"IFERROR(IF($B3879<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3879,'TMSIS - elig group'!$H:$H,$B3879,'TMSIS - elig group'!$C:$C,K$1),K3878),0)","v":0},true,91867.312568352791,536025,0,504114,136826,210460,0,0,0]
["Wisconsin","2023-09-01",{"$f":"IF($B3880<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3880,'CMS monthly enrollment'!C:C,B3880,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3880,C3868:C3879,B3868:B3879))","v":1394330.6317765228},{"$f":"IF($B3880<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3880,'CMS monthly enrollment'!C:C,B3880,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3880,D3868:D3879,B3868:B3879))","v":92521.566483671893},{"$f":"IFERROR(IF($B3880<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3880,'TMSIS - elig group'!$H:$H,$B3880,'TMSIS - elig group'!$C:$C,E$1),E3879),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3880<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3880,'TMSIS - elig group'!$H:$H,$B3880,'TMSIS - elig group'!$C:$C,F$1),F3879),0)","v":0},{"$f":"IFERROR(IF($B3880<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3880,'TMSIS - elig group'!$H:$H,$B3880,'TMSIS - elig group'!$C:$C,G$1),G3879),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3880<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3880,'TMSIS - elig group'!$H:$H,$B3880,'TMSIS - elig group'!$C:$C,H$1),H3879),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3880<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3880,'TMSIS - elig group'!$H:$H,$B3880,'TMSIS - elig group'!$C:$C,I$1),I3879),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3880<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3880,'TMSIS - elig group'!$H:$H,$B3880,'TMSIS - elig group'!$C:$C,J$1),J3879),0)","v":0},{"$f":"IFERROR(IF($B3880<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3880,'TMSIS - elig group'!$H:$H,$B3880,'TMSIS - elig group'!$C:$C,K$1),K3879),0)","v":0},true,92521.566483671893,538693,0,506623,137507,211508,0,0,0]
["Wisconsin","2023-10-01",{"$f":"IF($B3881<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3881,'CMS monthly enrollment'!C:C,B3881,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3881,C3869:C3880,B3869:B3880))","v":1400853.4595272206},{"$f":"IF($B3881<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3881,'CMS monthly enrollment'!C:C,B3881,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3881,D3869:D3880,B3869:B3880))","v":93152.732636112254},{"$f":"IFERROR(IF($B3881<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3881,'TMSIS - elig group'!$H:$H,$B3881,'TMSIS - elig group'!$C:$C,E$1),E3880),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3881<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3881,'TMSIS - elig group'!$H:$H,$B3881,'TMSIS - elig group'!$C:$C,F$1),F3880),0)","v":0},{"$f":"IFERROR(IF($B3881<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3881,'TMSIS - elig group'!$H:$H,$B3881,'TMSIS - elig group'!$C:$C,G$1),G3880),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3881<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3881,'TMSIS - elig group'!$H:$H,$B3881,'TMSIS - elig group'!$C:$C,H$1),H3880),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3881<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3881,'TMSIS - elig group'!$H:$H,$B3881,'TMSIS - elig group'!$C:$C,I$1),I3880),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3881<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3881,'TMSIS - elig group'!$H:$H,$B3881,'TMSIS - elig group'!$C:$C,J$1),J3880),0)","v":0},{"$f":"IFERROR(IF($B3881<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3881,'TMSIS - elig group'!$H:$H,$B3881,'TMSIS - elig group'!$C:$C,K$1),K3880),0)","v":0},true,93152.732636112254,541213,0,508993,138151,212497,0,0,0]
["Wisconsin","2023-11-01",{"$f":"IF($B3882<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3882,'CMS monthly enrollment'!C:C,B3882,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3882,C3870:C3881,B3870:B3881))","v":1407830.1976032332},{"$f":"IF($B3882<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3882,'CMS monthly enrollment'!C:C,B3882,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3882,D3870:D3881,B3870:B3881))","v":93786.022321050288},{"$f":"IFERROR(IF($B3882<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3882,'TMSIS - elig group'!$H:$H,$B3882,'TMSIS - elig group'!$C:$C,E$1),E3881),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3882<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3882,'TMSIS - elig group'!$H:$H,$B3882,'TMSIS - elig group'!$C:$C,F$1),F3881),0)","v":0},{"$f":"IFERROR(IF($B3882<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3882,'TMSIS - elig group'!$H:$H,$B3882,'TMSIS - elig group'!$C:$C,G$1),G3881),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3882<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3882,'TMSIS - elig group'!$H:$H,$B3882,'TMSIS - elig group'!$C:$C,H$1),H3881),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3882<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3882,'TMSIS - elig group'!$H:$H,$B3882,'TMSIS - elig group'!$C:$C,I$1),I3881),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3882<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3882,'TMSIS - elig group'!$H:$H,$B3882,'TMSIS - elig group'!$C:$C,J$1),J3881),0)","v":0},{"$f":"IFERROR(IF($B3882<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3882,'TMSIS - elig group'!$H:$H,$B3882,'TMSIS - elig group'!$C:$C,K$1),K3881),0)","v":0},true,93786.022321050288,543908,0,511528,138839,213556,0,0,0]
["Wisconsin","2023-12-01",{"$f":"IF($B3883<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3883,'CMS monthly enrollment'!C:C,B3883,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3883,C3871:C3882,B3871:B3882))","v":1414644.1061243806},{"$f":"IF($B3883<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3883,'CMS monthly enrollment'!C:C,B3883,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3883,D3871:D3882,B3871:B3882))","v":94429.423916033236},{"$f":"IFERROR(IF($B3883<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3883,'TMSIS - elig group'!$H:$H,$B3883,'TMSIS - elig group'!$C:$C,E$1),E3882),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3883<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3883,'TMSIS - elig group'!$H:$H,$B3883,'TMSIS - elig group'!$C:$C,F$1),F3882),0)","v":0},{"$f":"IFERROR(IF($B3883<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3883,'TMSIS - elig group'!$H:$H,$B3883,'TMSIS - elig group'!$C:$C,G$1),G3882),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3883<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3883,'TMSIS - elig group'!$H:$H,$B3883,'TMSIS - elig group'!$C:$C,H$1),H3882),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3883<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3883,'TMSIS - elig group'!$H:$H,$B3883,'TMSIS - elig group'!$C:$C,I$1),I3882),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3883<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3883,'TMSIS - elig group'!$H:$H,$B3883,'TMSIS - elig group'!$C:$C,J$1),J3882),0)","v":0},{"$f":"IFERROR(IF($B3883<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3883,'TMSIS - elig group'!$H:$H,$B3883,'TMSIS - elig group'!$C:$C,K$1),K3882),0)","v":0},true,94429.423916033236,546541,0,514004,139511,214589,0,0,0]
["Wisconsin","2024-01-01",{"$f":"IF($B3884<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3884,'CMS monthly enrollment'!C:C,B3884,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3884,C3872:C3883,B3872:B3883))","v":1421830.8954868261},{"$f":"IF($B3884<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3884,'CMS monthly enrollment'!C:C,B3884,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3884,D3872:D3883,B3872:B3883))","v":95131.088431933429},{"$f":"IFERROR(IF($B3884<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3884,'TMSIS - elig group'!$H:$H,$B3884,'TMSIS - elig group'!$C:$C,E$1),E3883),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3884<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3884,'TMSIS - elig group'!$H:$H,$B3884,'TMSIS - elig group'!$C:$C,F$1),F3883),0)","v":0},{"$f":"IFERROR(IF($B3884<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3884,'TMSIS - elig group'!$H:$H,$B3884,'TMSIS - elig group'!$C:$C,G$1),G3883),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3884<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3884,'TMSIS - elig group'!$H:$H,$B3884,'TMSIS - elig group'!$C:$C,H$1),H3883),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3884<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3884,'TMSIS - elig group'!$H:$H,$B3884,'TMSIS - elig group'!$C:$C,I$1),I3883),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3884<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3884,'TMSIS - elig group'!$H:$H,$B3884,'TMSIS - elig group'!$C:$C,J$1),J3883),0)","v":0},{"$f":"IFERROR(IF($B3884<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3884,'TMSIS - elig group'!$H:$H,$B3884,'TMSIS - elig group'!$C:$C,K$1),K3883),0)","v":0},true,95131.088431933429,549317,0,516615,140219,215679,0,0,0]
["Wisconsin","2024-02-01",{"$f":"IF($B3885<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3885,'CMS monthly enrollment'!C:C,B3885,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3885,C3873:C3884,B3873:B3884))","v":1428305.711458182},{"$f":"IF($B3885<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3885,'CMS monthly enrollment'!C:C,B3885,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3885,D3873:D3884,B3873:B3884))","v":95863.154658345971},{"$f":"IFERROR(IF($B3885<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3885,'TMSIS - elig group'!$H:$H,$B3885,'TMSIS - elig group'!$C:$C,E$1),E3884),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3885<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3885,'TMSIS - elig group'!$H:$H,$B3885,'TMSIS - elig group'!$C:$C,F$1),F3884),0)","v":0},{"$f":"IFERROR(IF($B3885<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3885,'TMSIS - elig group'!$H:$H,$B3885,'TMSIS - elig group'!$C:$C,G$1),G3884),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3885<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3885,'TMSIS - elig group'!$H:$H,$B3885,'TMSIS - elig group'!$C:$C,H$1),H3884),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3885<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3885,'TMSIS - elig group'!$H:$H,$B3885,'TMSIS - elig group'!$C:$C,I$1),I3884),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3885<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3885,'TMSIS - elig group'!$H:$H,$B3885,'TMSIS - elig group'!$C:$C,J$1),J3884),0)","v":0},{"$f":"IFERROR(IF($B3885<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3885,'TMSIS - elig group'!$H:$H,$B3885,'TMSIS - elig group'!$C:$C,K$1),K3884),0)","v":0},true,95863.154658345971,551819,0,518968,140858,216662,0,0,0]
["Wisconsin","2024-03-01",{"$f":"IF($B3886<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3886,'CMS monthly enrollment'!C:C,B3886,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3886,C3874:C3885,B3874:B3885))","v":1434778.8751489948},{"$f":"IF($B3886<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3886,'CMS monthly enrollment'!C:C,B3886,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3886,D3874:D3885,B3874:B3885))","v":96410.244237406179},{"$f":"IFERROR(IF($B3886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3886,'TMSIS - elig group'!$H:$H,$B3886,'TMSIS - elig group'!$C:$C,E$1),E3885),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3886,'TMSIS - elig group'!$H:$H,$B3886,'TMSIS - elig group'!$C:$C,F$1),F3885),0)","v":0},{"$f":"IFERROR(IF($B3886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3886,'TMSIS - elig group'!$H:$H,$B3886,'TMSIS - elig group'!$C:$C,G$1),G3885),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3886,'TMSIS - elig group'!$H:$H,$B3886,'TMSIS - elig group'!$C:$C,H$1),H3885),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3886,'TMSIS - elig group'!$H:$H,$B3886,'TMSIS - elig group'!$C:$C,I$1),I3885),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3886,'TMSIS - elig group'!$H:$H,$B3886,'TMSIS - elig group'!$C:$C,J$1),J3885),0)","v":0},{"$f":"IFERROR(IF($B3886<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3886,'TMSIS - elig group'!$H:$H,$B3886,'TMSIS - elig group'!$C:$C,K$1),K3885),0)","v":0},true,96410.244237406179,554320,0,521320,141496,217643,0,0,0]
["Wisconsin","2024-04-01",{"$f":"IF($B3887<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3887,'CMS monthly enrollment'!C:C,B3887,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3887,C3875:C3886,B3875:B3886))","v":1441658.7206423897},{"$f":"IF($B3887<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3887,'CMS monthly enrollment'!C:C,B3887,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3887,D3875:D3886,B3875:B3886))","v":97071.275120678009},{"$f":"IFERROR(IF($B3887<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3887,'TMSIS - elig group'!$H:$H,$B3887,'TMSIS - elig group'!$C:$C,E$1),E3886),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3887<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3887,'TMSIS - elig group'!$H:$H,$B3887,'TMSIS - elig group'!$C:$C,F$1),F3886),0)","v":0},{"$f":"IFERROR(IF($B3887<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3887,'TMSIS - elig group'!$H:$H,$B3887,'TMSIS - elig group'!$C:$C,G$1),G3886),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3887<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3887,'TMSIS - elig group'!$H:$H,$B3887,'TMSIS - elig group'!$C:$C,H$1),H3886),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3887<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3887,'TMSIS - elig group'!$H:$H,$B3887,'TMSIS - elig group'!$C:$C,I$1),I3886),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3887<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3887,'TMSIS - elig group'!$H:$H,$B3887,'TMSIS - elig group'!$C:$C,J$1),J3886),0)","v":0},{"$f":"IFERROR(IF($B3887<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3887,'TMSIS - elig group'!$H:$H,$B3887,'TMSIS - elig group'!$C:$C,K$1),K3886),0)","v":0},true,97071.275120678009,556978,0,523819,142175,218687,0,0,0]
["Wisconsin","2024-05-01",{"$f":"IF($B3888<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3888,'CMS monthly enrollment'!C:C,B3888,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3888,C3876:C3887,B3876:B3887))","v":1448296.1168273985},{"$f":"IF($B3888<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3888,'CMS monthly enrollment'!C:C,B3888,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3888,D3876:D3887,B3876:B3887))","v":97710.734092769097},{"$f":"IFERROR(IF($B3888<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3888,'TMSIS - elig group'!$H:$H,$B3888,'TMSIS - elig group'!$C:$C,E$1),E3887),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3888<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3888,'TMSIS - elig group'!$H:$H,$B3888,'TMSIS - elig group'!$C:$C,F$1),F3887),0)","v":0},{"$f":"IFERROR(IF($B3888<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3888,'TMSIS - elig group'!$H:$H,$B3888,'TMSIS - elig group'!$C:$C,G$1),G3887),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3888<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3888,'TMSIS - elig group'!$H:$H,$B3888,'TMSIS - elig group'!$C:$C,H$1),H3887),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3888<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3888,'TMSIS - elig group'!$H:$H,$B3888,'TMSIS - elig group'!$C:$C,I$1),I3887),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3888<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3888,'TMSIS - elig group'!$H:$H,$B3888,'TMSIS - elig group'!$C:$C,J$1),J3887),0)","v":0},{"$f":"IFERROR(IF($B3888<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3888,'TMSIS - elig group'!$H:$H,$B3888,'TMSIS - elig group'!$C:$C,K$1),K3887),0)","v":0},true,97710.734092769097,559542,0,526231,142829,219694,0,0,0]
["Wisconsin","2024-06-01",{"$f":"IF($B3889<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3889,'CMS monthly enrollment'!C:C,B3889,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3889,C3877:C3888,B3877:B3888))","v":1455170.3777347729},{"$f":"IF($B3889<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3889,'CMS monthly enrollment'!C:C,B3889,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3889,D3877:D3888,B3877:B3888))","v":98373.10058094759},{"$f":"IFERROR(IF($B3889<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3889,'TMSIS - elig group'!$H:$H,$B3889,'TMSIS - elig group'!$C:$C,E$1),E3888),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3889<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3889,'TMSIS - elig group'!$H:$H,$B3889,'TMSIS - elig group'!$C:$C,F$1),F3888),0)","v":0},{"$f":"IFERROR(IF($B3889<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3889,'TMSIS - elig group'!$H:$H,$B3889,'TMSIS - elig group'!$C:$C,G$1),G3888),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3889<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3889,'TMSIS - elig group'!$H:$H,$B3889,'TMSIS - elig group'!$C:$C,H$1),H3888),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3889<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3889,'TMSIS - elig group'!$H:$H,$B3889,'TMSIS - elig group'!$C:$C,I$1),I3888),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3889<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3889,'TMSIS - elig group'!$H:$H,$B3889,'TMSIS - elig group'!$C:$C,J$1),J3888),0)","v":0},{"$f":"IFERROR(IF($B3889<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3889,'TMSIS - elig group'!$H:$H,$B3889,'TMSIS - elig group'!$C:$C,K$1),K3888),0)","v":0},true,98373.10058094759,562198,0,528729,143507,220737,0,0,0]
["Wisconsin","2024-07-01",{"$f":"IF($B3890<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3890,'CMS monthly enrollment'!C:C,B3890,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3890,C3878:C3889,B3878:B3889))","v":1461843.1213168409},{"$f":"IF($B3890<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3890,'CMS monthly enrollment'!C:C,B3890,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3890,D3878:D3889,B3878:B3889))","v":99017.605353859253},{"$f":"IFERROR(IF($B3890<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3890,'TMSIS - elig group'!$H:$H,$B3890,'TMSIS - elig group'!$C:$C,E$1),E3889),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3890<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3890,'TMSIS - elig group'!$H:$H,$B3890,'TMSIS - elig group'!$C:$C,F$1),F3889),0)","v":0},{"$f":"IFERROR(IF($B3890<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3890,'TMSIS - elig group'!$H:$H,$B3890,'TMSIS - elig group'!$C:$C,G$1),G3889),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3890<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3890,'TMSIS - elig group'!$H:$H,$B3890,'TMSIS - elig group'!$C:$C,H$1),H3889),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3890<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3890,'TMSIS - elig group'!$H:$H,$B3890,'TMSIS - elig group'!$C:$C,I$1),I3889),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3890<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3890,'TMSIS - elig group'!$H:$H,$B3890,'TMSIS - elig group'!$C:$C,J$1),J3889),0)","v":0},{"$f":"IFERROR(IF($B3890<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3890,'TMSIS - elig group'!$H:$H,$B3890,'TMSIS - elig group'!$C:$C,K$1),K3889),0)","v":0},true,99017.605353859253,564776,0,531153,144165,221749,0,0,0]
["Wisconsin","2024-08-01",{"$f":"IF($B3891<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3891,'CMS monthly enrollment'!C:C,B3891,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3891,C3879:C3890,B3879:B3890))","v":1468775.498093104},{"$f":"IF($B3891<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3891,'CMS monthly enrollment'!C:C,B3891,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3891,D3879:D3890,B3879:B3890))","v":99685.737318077125},{"$f":"IFERROR(IF($B3891<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3891,'TMSIS - elig group'!$H:$H,$B3891,'TMSIS - elig group'!$C:$C,E$1),E3890),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3891<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3891,'TMSIS - elig group'!$H:$H,$B3891,'TMSIS - elig group'!$C:$C,F$1),F3890),0)","v":0},{"$f":"IFERROR(IF($B3891<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3891,'TMSIS - elig group'!$H:$H,$B3891,'TMSIS - elig group'!$C:$C,G$1),G3890),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3891<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3891,'TMSIS - elig group'!$H:$H,$B3891,'TMSIS - elig group'!$C:$C,H$1),H3890),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3891<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3891,'TMSIS - elig group'!$H:$H,$B3891,'TMSIS - elig group'!$C:$C,I$1),I3890),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3891<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3891,'TMSIS - elig group'!$H:$H,$B3891,'TMSIS - elig group'!$C:$C,J$1),J3890),0)","v":0},{"$f":"IFERROR(IF($B3891<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3891,'TMSIS - elig group'!$H:$H,$B3891,'TMSIS - elig group'!$C:$C,K$1),K3890),0)","v":0},true,99685.737318077125,567454,0,533672,144849,222800,0,0,0]
["Wisconsin","2024-09-01",{"$f":"IF($B3892<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3892,'CMS monthly enrollment'!C:C,B3892,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3892,C3880:C3891,B3880:B3891))","v":1475656.0325217955},{"$f":"IF($B3892<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3892,'CMS monthly enrollment'!C:C,B3892,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3892,D3880:D3891,B3880:B3891))","v":100352.37802477158},{"$f":"IFERROR(IF($B3892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3892,'TMSIS - elig group'!$H:$H,$B3892,'TMSIS - elig group'!$C:$C,E$1),E3891),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3892,'TMSIS - elig group'!$H:$H,$B3892,'TMSIS - elig group'!$C:$C,F$1),F3891),0)","v":0},{"$f":"IFERROR(IF($B3892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3892,'TMSIS - elig group'!$H:$H,$B3892,'TMSIS - elig group'!$C:$C,G$1),G3891),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3892,'TMSIS - elig group'!$H:$H,$B3892,'TMSIS - elig group'!$C:$C,H$1),H3891),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3892,'TMSIS - elig group'!$H:$H,$B3892,'TMSIS - elig group'!$C:$C,I$1),I3891),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3892,'TMSIS - elig group'!$H:$H,$B3892,'TMSIS - elig group'!$C:$C,J$1),J3891),0)","v":0},{"$f":"IFERROR(IF($B3892<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3892,'TMSIS - elig group'!$H:$H,$B3892,'TMSIS - elig group'!$C:$C,K$1),K3891),0)","v":0},true,100352.37802477158,570112,0,536172,145528,223844,0,0,0]
["Wisconsin","2024-10-01",{"$f":"IF($B3893<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3893,'CMS monthly enrollment'!C:C,B3893,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3893,C3881:C3892,B3881:B3892))","v":1482314.312750617},{"$f":"IF($B3893<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3893,'CMS monthly enrollment'!C:C,B3893,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3893,D3881:D3892,B3881:B3892))","v":100997.34349601262},{"$f":"IFERROR(IF($B3893<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3893,'TMSIS - elig group'!$H:$H,$B3893,'TMSIS - elig group'!$C:$C,E$1),E3892),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3893<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3893,'TMSIS - elig group'!$H:$H,$B3893,'TMSIS - elig group'!$C:$C,F$1),F3892),0)","v":0},{"$f":"IFERROR(IF($B3893<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3893,'TMSIS - elig group'!$H:$H,$B3893,'TMSIS - elig group'!$C:$C,G$1),G3892),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3893<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3893,'TMSIS - elig group'!$H:$H,$B3893,'TMSIS - elig group'!$C:$C,H$1),H3892),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3893<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3893,'TMSIS - elig group'!$H:$H,$B3893,'TMSIS - elig group'!$C:$C,I$1),I3892),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3893<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3893,'TMSIS - elig group'!$H:$H,$B3893,'TMSIS - elig group'!$C:$C,J$1),J3892),0)","v":0},{"$f":"IFERROR(IF($B3893<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3893,'TMSIS - elig group'!$H:$H,$B3893,'TMSIS - elig group'!$C:$C,K$1),K3892),0)","v":0},true,100997.34349601262,572685,0,538591,146184,224854,0,0,0]
["Wisconsin","2024-11-01",{"$f":"IF($B3894<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3894,'CMS monthly enrollment'!C:C,B3894,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3894,C3882:C3893,B3882:B3893))","v":1489161.4625650756},{"$f":"IF($B3894<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3894,'CMS monthly enrollment'!C:C,B3894,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3894,D3882:D3893,B3882:B3893))","v":101662.5164004215},{"$f":"IFERROR(IF($B3894<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3894,'TMSIS - elig group'!$H:$H,$B3894,'TMSIS - elig group'!$C:$C,E$1),E3893),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3894<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3894,'TMSIS - elig group'!$H:$H,$B3894,'TMSIS - elig group'!$C:$C,F$1),F3893),0)","v":0},{"$f":"IFERROR(IF($B3894<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3894,'TMSIS - elig group'!$H:$H,$B3894,'TMSIS - elig group'!$C:$C,G$1),G3893),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3894<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3894,'TMSIS - elig group'!$H:$H,$B3894,'TMSIS - elig group'!$C:$C,H$1),H3893),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3894<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3894,'TMSIS - elig group'!$H:$H,$B3894,'TMSIS - elig group'!$C:$C,I$1),I3893),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3894<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3894,'TMSIS - elig group'!$H:$H,$B3894,'TMSIS - elig group'!$C:$C,J$1),J3893),0)","v":0},{"$f":"IFERROR(IF($B3894<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3894,'TMSIS - elig group'!$H:$H,$B3894,'TMSIS - elig group'!$C:$C,K$1),K3893),0)","v":0},true,101662.5164004215,575330,0,541079,146859,225893,0,0,0]
["Wisconsin","2024-12-01",{"$f":"IF($B3895<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3895,'CMS monthly enrollment'!C:C,B3895,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3895,C3883:C3894,B3883:B3894))","v":1495786.0357105285},{"$f":"IF($B3895<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3895,'CMS monthly enrollment'!C:C,B3895,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3895,D3883:D3894,B3883:B3894))","v":102299.89989694254},{"$f":"IFERROR(IF($B3895<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3895,'TMSIS - elig group'!$H:$H,$B3895,'TMSIS - elig group'!$C:$C,E$1),E3894),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3895<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3895,'TMSIS - elig group'!$H:$H,$B3895,'TMSIS - elig group'!$C:$C,F$1),F3894),0)","v":0},{"$f":"IFERROR(IF($B3895<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3895,'TMSIS - elig group'!$H:$H,$B3895,'TMSIS - elig group'!$C:$C,G$1),G3894),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3895<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3895,'TMSIS - elig group'!$H:$H,$B3895,'TMSIS - elig group'!$C:$C,H$1),H3894),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3895<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3895,'TMSIS - elig group'!$H:$H,$B3895,'TMSIS - elig group'!$C:$C,I$1),I3894),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3895<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3895,'TMSIS - elig group'!$H:$H,$B3895,'TMSIS - elig group'!$C:$C,J$1),J3894),0)","v":0},{"$f":"IFERROR(IF($B3895<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3895,'TMSIS - elig group'!$H:$H,$B3895,'TMSIS - elig group'!$C:$C,K$1),K3894),0)","v":0},true,102299.89989694254,577889,0,543486,147513,226898,0,0,0]
["Wisconsin","2025-01-01",{"$f":"IF($B3896<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3896,'CMS monthly enrollment'!C:C,B3896,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3896,C3884:C3895,B3884:B3895))","v":1502649.3799107075},{"$f":"IF($B3896<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3896,'CMS monthly enrollment'!C:C,B3896,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3896,D3884:D3895,B3884:B3895))","v":102955.41624810512},{"$f":"IFERROR(IF($B3896<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3896,'TMSIS - elig group'!$H:$H,$B3896,'TMSIS - elig group'!$C:$C,E$1),E3895),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3896<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3896,'TMSIS - elig group'!$H:$H,$B3896,'TMSIS - elig group'!$C:$C,F$1),F3895),0)","v":0},{"$f":"IFERROR(IF($B3896<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3896,'TMSIS - elig group'!$H:$H,$B3896,'TMSIS - elig group'!$C:$C,G$1),G3895),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3896<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3896,'TMSIS - elig group'!$H:$H,$B3896,'TMSIS - elig group'!$C:$C,H$1),H3895),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3896<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3896,'TMSIS - elig group'!$H:$H,$B3896,'TMSIS - elig group'!$C:$C,I$1),I3895),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3896<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3896,'TMSIS - elig group'!$H:$H,$B3896,'TMSIS - elig group'!$C:$C,J$1),J3895),0)","v":0},{"$f":"IFERROR(IF($B3896<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3896,'TMSIS - elig group'!$H:$H,$B3896,'TMSIS - elig group'!$C:$C,K$1),K3895),0)","v":0},true,102955.41624810512,580541,0,545980,148190,227939,0,0,0]
["Wisconsin","2025-02-01",{"$f":"IF($B3897<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3897,'CMS monthly enrollment'!C:C,B3897,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3897,C3885:C3896,B3885:B3896))","v":1509576.3553371187},{"$f":"IF($B3897<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3897,'CMS monthly enrollment'!C:C,B3897,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3897,D3885:D3896,B3885:B3896))","v":103614.70714225946},{"$f":"IFERROR(IF($B3897<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3897,'TMSIS - elig group'!$H:$H,$B3897,'TMSIS - elig group'!$C:$C,E$1),E3896),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3897<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3897,'TMSIS - elig group'!$H:$H,$B3897,'TMSIS - elig group'!$C:$C,F$1),F3896),0)","v":0},{"$f":"IFERROR(IF($B3897<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3897,'TMSIS - elig group'!$H:$H,$B3897,'TMSIS - elig group'!$C:$C,G$1),G3896),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3897<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3897,'TMSIS - elig group'!$H:$H,$B3897,'TMSIS - elig group'!$C:$C,H$1),H3896),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3897<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3897,'TMSIS - elig group'!$H:$H,$B3897,'TMSIS - elig group'!$C:$C,I$1),I3896),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3897<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3897,'TMSIS - elig group'!$H:$H,$B3897,'TMSIS - elig group'!$C:$C,J$1),J3896),0)","v":0},{"$f":"IFERROR(IF($B3897<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3897,'TMSIS - elig group'!$H:$H,$B3897,'TMSIS - elig group'!$C:$C,K$1),K3896),0)","v":0},true,103614.70714225946,583217,0,548497,148873,228990,0,0,0]
["Wisconsin","2025-03-01",{"$f":"IF($B3898<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3898,'CMS monthly enrollment'!C:C,B3898,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3898,C3886:C3897,B3886:B3897))","v":1515785.9326266851},{"$f":"IF($B3898<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3898,'CMS monthly enrollment'!C:C,B3898,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3898,D3886:D3897,B3886:B3897))","v":104223.28000518179},{"$f":"IFERROR(IF($B3898<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3898,'TMSIS - elig group'!$H:$H,$B3898,'TMSIS - elig group'!$C:$C,E$1),E3897),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3898<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3898,'TMSIS - elig group'!$H:$H,$B3898,'TMSIS - elig group'!$C:$C,F$1),F3897),0)","v":0},{"$f":"IFERROR(IF($B3898<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3898,'TMSIS - elig group'!$H:$H,$B3898,'TMSIS - elig group'!$C:$C,G$1),G3897),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3898<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3898,'TMSIS - elig group'!$H:$H,$B3898,'TMSIS - elig group'!$C:$C,H$1),H3897),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3898<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3898,'TMSIS - elig group'!$H:$H,$B3898,'TMSIS - elig group'!$C:$C,I$1),I3897),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3898<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3898,'TMSIS - elig group'!$H:$H,$B3898,'TMSIS - elig group'!$C:$C,J$1),J3897),0)","v":0},{"$f":"IFERROR(IF($B3898<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3898,'TMSIS - elig group'!$H:$H,$B3898,'TMSIS - elig group'!$C:$C,K$1),K3897),0)","v":0},true,104223.28000518179,585616,0,550753,149485,229932,0,0,0]
["Wisconsin","2025-04-01",{"$f":"IF($B3899<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3899,'CMS monthly enrollment'!C:C,B3899,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3899,C3887:C3898,B3887:B3898))","v":1522665.6747555304},{"$f":"IF($B3899<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3899,'CMS monthly enrollment'!C:C,B3899,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3899,D3887:D3898,B3887:B3898))","v":104887.36748230574},{"$f":"IFERROR(IF($B3899<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3899,'TMSIS - elig group'!$H:$H,$B3899,'TMSIS - elig group'!$C:$C,E$1),E3898),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3899<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3899,'TMSIS - elig group'!$H:$H,$B3899,'TMSIS - elig group'!$C:$C,F$1),F3898),0)","v":0},{"$f":"IFERROR(IF($B3899<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3899,'TMSIS - elig group'!$H:$H,$B3899,'TMSIS - elig group'!$C:$C,G$1),G3898),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3899<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3899,'TMSIS - elig group'!$H:$H,$B3899,'TMSIS - elig group'!$C:$C,H$1),H3898),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3899<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3899,'TMSIS - elig group'!$H:$H,$B3899,'TMSIS - elig group'!$C:$C,I$1),I3898),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3899<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3899,'TMSIS - elig group'!$H:$H,$B3899,'TMSIS - elig group'!$C:$C,J$1),J3898),0)","v":0},{"$f":"IFERROR(IF($B3899<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3899,'TMSIS - elig group'!$H:$H,$B3899,'TMSIS - elig group'!$C:$C,K$1),K3898),0)","v":0},true,104887.36748230574,588274,0,553253,150164,230975,0,0,0]
["Wisconsin","2025-05-01",{"$f":"IF($B3900<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3900,'CMS monthly enrollment'!C:C,B3900,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3900,C3888:C3899,B3888:B3899))","v":1529323.3385826629},{"$f":"IF($B3900<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3900,'CMS monthly enrollment'!C:C,B3900,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3900,D3888:D3899,B3888:B3899))","v":105529.67742891761},{"$f":"IFERROR(IF($B3900<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3900,'TMSIS - elig group'!$H:$H,$B3900,'TMSIS - elig group'!$C:$C,E$1),E3899),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3900<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3900,'TMSIS - elig group'!$H:$H,$B3900,'TMSIS - elig group'!$C:$C,F$1),F3899),0)","v":0},{"$f":"IFERROR(IF($B3900<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3900,'TMSIS - elig group'!$H:$H,$B3900,'TMSIS - elig group'!$C:$C,G$1),G3899),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3900<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3900,'TMSIS - elig group'!$H:$H,$B3900,'TMSIS - elig group'!$C:$C,H$1),H3899),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3900<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3900,'TMSIS - elig group'!$H:$H,$B3900,'TMSIS - elig group'!$C:$C,I$1),I3899),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3900<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3900,'TMSIS - elig group'!$H:$H,$B3900,'TMSIS - elig group'!$C:$C,J$1),J3899),0)","v":0},{"$f":"IFERROR(IF($B3900<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3900,'TMSIS - elig group'!$H:$H,$B3900,'TMSIS - elig group'!$C:$C,K$1),K3899),0)","v":0},true,105529.67742891761,590846,0,555672,150820,231985,0,0,0]
["Wisconsin","2025-06-01",{"$f":"IF($B3901<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3901,'CMS monthly enrollment'!C:C,B3901,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3901,C3889:C3900,B3889:B3900))","v":1536198.3630497009},{"$f":"IF($B3901<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3901,'CMS monthly enrollment'!C:C,B3901,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3901,D3889:D3900,B3889:B3900))","v":106192.73093511723},{"$f":"IFERROR(IF($B3901<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3901,'TMSIS - elig group'!$H:$H,$B3901,'TMSIS - elig group'!$C:$C,E$1),E3900),0)","v":0.38634492263002596},{"$f":"IFERROR(IF($B3901<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3901,'TMSIS - elig group'!$H:$H,$B3901,'TMSIS - elig group'!$C:$C,F$1),F3900),0)","v":0},{"$f":"IFERROR(IF($B3901<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3901,'TMSIS - elig group'!$H:$H,$B3901,'TMSIS - elig group'!$C:$C,G$1),G3900),0)","v":0.36334491788873452},{"$f":"IFERROR(IF($B3901<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3901,'TMSIS - elig group'!$H:$H,$B3901,'TMSIS - elig group'!$C:$C,H$1),H3900),0)","v":9.8618861805578606E-2},{"$f":"IFERROR(IF($B3901<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3901,'TMSIS - elig group'!$H:$H,$B3901,'TMSIS - elig group'!$C:$C,I$1),I3900),0)","v":0.15169129767566089},{"$f":"IFERROR(IF($B3901<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3901,'TMSIS - elig group'!$H:$H,$B3901,'TMSIS - elig group'!$C:$C,J$1),J3900),0)","v":0},{"$f":"IFERROR(IF($B3901<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3901,'TMSIS - elig group'!$H:$H,$B3901,'TMSIS - elig group'!$C:$C,K$1),K3900),0)","v":0},true,106192.73093511723,593502,0,558170,151498,233028,0,0,0]
["Wyoming","2019-01-01",{"$f":"IF($B3902<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3902,'CMS monthly enrollment'!C:C,B3902,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3902,C3890:C3901,B3890:B3901))","v":53418},{"$f":"IF($B3902<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3902,'CMS monthly enrollment'!C:C,B3902,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3902,D3890:D3901,B3890:B3901))","v":4641},{"$f":"IFERROR(IF($B3902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3902,'TMSIS - elig group'!$H:$H,$B3902,'TMSIS - elig group'!$C:$C,E$1),E3901),0)","v":0.58318172304422722},{"$f":"IFERROR(IF($B3902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3902,'TMSIS - elig group'!$H:$H,$B3902,'TMSIS - elig group'!$C:$C,F$1),F3901),0)","v":0},{"$f":"IFERROR(IF($B3902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3902,'TMSIS - elig group'!$H:$H,$B3902,'TMSIS - elig group'!$C:$C,G$1),G3901),0)","v":0.13271401201075494},{"$f":"IFERROR(IF($B3902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3902,'TMSIS - elig group'!$H:$H,$B3902,'TMSIS - elig group'!$C:$C,H$1),H3901),0)","v":9.7679960071484925E-2},{"$f":"IFERROR(IF($B3902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3902,'TMSIS - elig group'!$H:$H,$B3902,'TMSIS - elig group'!$C:$C,I$1),I3901),0)","v":0.17172481525011674},{"$f":"IFERROR(IF($B3902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3902,'TMSIS - elig group'!$H:$H,$B3902,'TMSIS - elig group'!$C:$C,J$1),J3901),0)","v":0},{"$f":"IFERROR(IF($B3902<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3902,'TMSIS - elig group'!$H:$H,$B3902,'TMSIS - elig group'!$C:$C,K$1),K3901),0)","v":1.4699489623416141E-2},true,4641,31152,0,7089,5218,9173,0,785,0]
["Wyoming","2019-02-01",{"$f":"IF($B3903<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3903,'CMS monthly enrollment'!C:C,B3903,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3903,C3891:C3902,B3891:B3902))","v":52882},{"$f":"IF($B3903<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3903,'CMS monthly enrollment'!C:C,B3903,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3903,D3891:D3902,B3891:B3902))","v":4712},{"$f":"IFERROR(IF($B3903<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3903,'TMSIS - elig group'!$H:$H,$B3903,'TMSIS - elig group'!$C:$C,E$1),E3902),0)","v":0.58172483265093911},{"$f":"IFERROR(IF($B3903<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3903,'TMSIS - elig group'!$H:$H,$B3903,'TMSIS - elig group'!$C:$C,F$1),F3902),0)","v":0},{"$f":"IFERROR(IF($B3903<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3903,'TMSIS - elig group'!$H:$H,$B3903,'TMSIS - elig group'!$C:$C,G$1),G3902),0)","v":0.13162084876844088},{"$f":"IFERROR(IF($B3903<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3903,'TMSIS - elig group'!$H:$H,$B3903,'TMSIS - elig group'!$C:$C,H$1),H3902),0)","v":9.7874829401442778E-2},{"$f":"IFERROR(IF($B3903<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3903,'TMSIS - elig group'!$H:$H,$B3903,'TMSIS - elig group'!$C:$C,I$1),I3902),0)","v":0.17368557873529603},{"$f":"IFERROR(IF($B3903<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3903,'TMSIS - elig group'!$H:$H,$B3903,'TMSIS - elig group'!$C:$C,J$1),J3902),0)","v":0},{"$f":"IFERROR(IF($B3903<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3903,'TMSIS - elig group'!$H:$H,$B3903,'TMSIS - elig group'!$C:$C,K$1),K3902),0)","v":1.5093910443881198E-2},true,4712,30763,0,6960,5176,9185,0,798,0]
["Wyoming","2019-03-01",{"$f":"IF($B3904<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3904,'CMS monthly enrollment'!C:C,B3904,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3904,C3892:C3903,B3892:B3903))","v":53162},{"$f":"IF($B3904<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3904,'CMS monthly enrollment'!C:C,B3904,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3904,D3892:D3903,B3892:B3903))","v":4673},{"$f":"IFERROR(IF($B3904<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3904,'TMSIS - elig group'!$H:$H,$B3904,'TMSIS - elig group'!$C:$C,E$1),E3903),0)","v":0.58170688143409222},{"$f":"IFERROR(IF($B3904<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3904,'TMSIS - elig group'!$H:$H,$B3904,'TMSIS - elig group'!$C:$C,F$1),F3903),0)","v":0},{"$f":"IFERROR(IF($B3904<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3904,'TMSIS - elig group'!$H:$H,$B3904,'TMSIS - elig group'!$C:$C,G$1),G3903),0)","v":0.13089013736888253},{"$f":"IFERROR(IF($B3904<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3904,'TMSIS - elig group'!$H:$H,$B3904,'TMSIS - elig group'!$C:$C,H$1),H3903),0)","v":9.7863150716071837E-2},{"$f":"IFERROR(IF($B3904<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3904,'TMSIS - elig group'!$H:$H,$B3904,'TMSIS - elig group'!$C:$C,I$1),I3903),0)","v":0.1742279089403436},{"$f":"IFERROR(IF($B3904<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3904,'TMSIS - elig group'!$H:$H,$B3904,'TMSIS - elig group'!$C:$C,J$1),J3903),0)","v":0},{"$f":"IFERROR(IF($B3904<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3904,'TMSIS - elig group'!$H:$H,$B3904,'TMSIS - elig group'!$C:$C,K$1),K3903),0)","v":1.5311921540609879E-2},true,4673,30925,0,6958,5203,9262,0,814,0]
["Wyoming","2019-04-01",{"$f":"IF($B3905<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3905,'CMS monthly enrollment'!C:C,B3905,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3905,C3893:C3904,B3893:B3904))","v":53354},{"$f":"IF($B3905<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3905,'CMS monthly enrollment'!C:C,B3905,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3905,D3893:D3904,B3893:B3904))","v":4673},{"$f":"IFERROR(IF($B3905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3905,'TMSIS - elig group'!$H:$H,$B3905,'TMSIS - elig group'!$C:$C,E$1),E3904),0)","v":0.57958266138884817},{"$f":"IFERROR(IF($B3905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3905,'TMSIS - elig group'!$H:$H,$B3905,'TMSIS - elig group'!$C:$C,F$1),F3904),0)","v":0},{"$f":"IFERROR(IF($B3905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3905,'TMSIS - elig group'!$H:$H,$B3905,'TMSIS - elig group'!$C:$C,G$1),G3904),0)","v":0.13212464773819413},{"$f":"IFERROR(IF($B3905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3905,'TMSIS - elig group'!$H:$H,$B3905,'TMSIS - elig group'!$C:$C,H$1),H3904),0)","v":9.773737966085129E-2},{"$f":"IFERROR(IF($B3905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3905,'TMSIS - elig group'!$H:$H,$B3905,'TMSIS - elig group'!$C:$C,I$1),I3904),0)","v":0.17498248871947744},{"$f":"IFERROR(IF($B3905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3905,'TMSIS - elig group'!$H:$H,$B3905,'TMSIS - elig group'!$C:$C,J$1),J3904),0)","v":0},{"$f":"IFERROR(IF($B3905<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3905,'TMSIS - elig group'!$H:$H,$B3905,'TMSIS - elig group'!$C:$C,K$1),K3904),0)","v":1.5572822492628972E-2},true,4673,30923,0,7049,5215,9336,0,831,0]
["Wyoming","2019-05-01",{"$f":"IF($B3906<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3906,'CMS monthly enrollment'!C:C,B3906,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3906,C3894:C3905,B3894:B3905))","v":52254},{"$f":"IF($B3906<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3906,'CMS monthly enrollment'!C:C,B3906,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3906,D3894:D3905,B3894:B3905))","v":4354},{"$f":"IFERROR(IF($B3906<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3906,'TMSIS - elig group'!$H:$H,$B3906,'TMSIS - elig group'!$C:$C,E$1),E3905),0)","v":0.58016901776811547},{"$f":"IFERROR(IF($B3906<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3906,'TMSIS - elig group'!$H:$H,$B3906,'TMSIS - elig group'!$C:$C,F$1),F3905),0)","v":0},{"$f":"IFERROR(IF($B3906<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3906,'TMSIS - elig group'!$H:$H,$B3906,'TMSIS - elig group'!$C:$C,G$1),G3905),0)","v":0.12965657027968028},{"$f":"IFERROR(IF($B3906<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3906,'TMSIS - elig group'!$H:$H,$B3906,'TMSIS - elig group'!$C:$C,H$1),H3905),0)","v":9.8615492750543501E-2},{"$f":"IFERROR(IF($B3906<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3906,'TMSIS - elig group'!$H:$H,$B3906,'TMSIS - elig group'!$C:$C,I$1),I3905),0)","v":0.17575232522026252},{"$f":"IFERROR(IF($B3906<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3906,'TMSIS - elig group'!$H:$H,$B3906,'TMSIS - elig group'!$C:$C,J$1),J3905),0)","v":0},{"$f":"IFERROR(IF($B3906<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3906,'TMSIS - elig group'!$H:$H,$B3906,'TMSIS - elig group'!$C:$C,K$1),K3905),0)","v":1.5806593981398238E-2},true,4354,30316,0,6775,5153,9184,0,826,0]
["Wyoming","2019-06-01",{"$f":"IF($B3907<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3907,'CMS monthly enrollment'!C:C,B3907,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3907,C3895:C3906,B3895:B3906))","v":51757},{"$f":"IF($B3907<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3907,'CMS monthly enrollment'!C:C,B3907,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3907,D3895:D3906,B3895:B3906))","v":4290},{"$f":"IFERROR(IF($B3907<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3907,'TMSIS - elig group'!$H:$H,$B3907,'TMSIS - elig group'!$C:$C,E$1),E3906),0)","v":0.58091361226466198},{"$f":"IFERROR(IF($B3907<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3907,'TMSIS - elig group'!$H:$H,$B3907,'TMSIS - elig group'!$C:$C,F$1),F3906),0)","v":0},{"$f":"IFERROR(IF($B3907<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3907,'TMSIS - elig group'!$H:$H,$B3907,'TMSIS - elig group'!$C:$C,G$1),G3906),0)","v":0.12847364706268569},{"$f":"IFERROR(IF($B3907<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3907,'TMSIS - elig group'!$H:$H,$B3907,'TMSIS - elig group'!$C:$C,H$1),H3906),0)","v":9.8222346240336156E-2},{"$f":"IFERROR(IF($B3907<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3907,'TMSIS - elig group'!$H:$H,$B3907,'TMSIS - elig group'!$C:$C,I$1),I3906),0)","v":0.17627168721172629},{"$f":"IFERROR(IF($B3907<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3907,'TMSIS - elig group'!$H:$H,$B3907,'TMSIS - elig group'!$C:$C,J$1),J3906),0)","v":0},{"$f":"IFERROR(IF($B3907<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3907,'TMSIS - elig group'!$H:$H,$B3907,'TMSIS - elig group'!$C:$C,K$1),K3906),0)","v":1.6118707220589924E-2},true,{"$f":"D3907","v":4290},{"$f":"ROUND($C3907*E3907,0)","v":30066},{"$f":"ROUND($C3907*F3907,0)","v":0},{"$f":"ROUND($C3907*G3907,0)","v":6649},{"$f":"ROUND($C3907*H3907,0)","v":5084},{"$f":"ROUND($C3907*I3907,0)","v":9123},{"$f":"ROUND($C3907*J3907,0)","v":0},{"$f":"ROUND($C3907*K3907,0)","v":834},0]
["Wyoming","2019-07-01",{"$f":"IF($B3908<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3908,'CMS monthly enrollment'!C:C,B3908,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3908,C3896:C3907,B3896:B3907))","v":51597},{"$f":"IF($B3908<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3908,'CMS monthly enrollment'!C:C,B3908,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3908,D3896:D3907,B3896:B3907))","v":4307},{"$f":"IFERROR(IF($B3908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3908,'TMSIS - elig group'!$H:$H,$B3908,'TMSIS - elig group'!$C:$C,E$1),E3907),0)","v":0.57937812253484089},{"$f":"IFERROR(IF($B3908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3908,'TMSIS - elig group'!$H:$H,$B3908,'TMSIS - elig group'!$C:$C,F$1),F3907),0)","v":0},{"$f":"IFERROR(IF($B3908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3908,'TMSIS - elig group'!$H:$H,$B3908,'TMSIS - elig group'!$C:$C,G$1),G3907),0)","v":0.12805679726531685},{"$f":"IFERROR(IF($B3908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3908,'TMSIS - elig group'!$H:$H,$B3908,'TMSIS - elig group'!$C:$C,H$1),H3907),0)","v":9.9345911122797795E-2},{"$f":"IFERROR(IF($B3908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3908,'TMSIS - elig group'!$H:$H,$B3908,'TMSIS - elig group'!$C:$C,I$1),I3907),0)","v":0.1765218248750986},{"$f":"IFERROR(IF($B3908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3908,'TMSIS - elig group'!$H:$H,$B3908,'TMSIS - elig group'!$C:$C,J$1),J3907),0)","v":0},{"$f":"IFERROR(IF($B3908<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3908,'TMSIS - elig group'!$H:$H,$B3908,'TMSIS - elig group'!$C:$C,K$1),K3907),0)","v":1.6697344201945831E-2},true,4307,29894,0,6607,5126,9108,0,862,0]
["Wyoming","2019-08-01",{"$f":"IF($B3909<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3909,'CMS monthly enrollment'!C:C,B3909,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3909,C3897:C3908,B3897:B3908))","v":51063},{"$f":"IF($B3909<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3909,'CMS monthly enrollment'!C:C,B3909,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3909,D3897:D3908,B3897:B3908))","v":4305},{"$f":"IFERROR(IF($B3909<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3909,'TMSIS - elig group'!$H:$H,$B3909,'TMSIS - elig group'!$C:$C,E$1),E3908),0)","v":0.57837277083436245},{"$f":"IFERROR(IF($B3909<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3909,'TMSIS - elig group'!$H:$H,$B3909,'TMSIS - elig group'!$C:$C,F$1),F3908),0)","v":0},{"$f":"IFERROR(IF($B3909<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3909,'TMSIS - elig group'!$H:$H,$B3909,'TMSIS - elig group'!$C:$C,G$1),G3908),0)","v":0.12926279042961353},{"$f":"IFERROR(IF($B3909<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3909,'TMSIS - elig group'!$H:$H,$B3909,'TMSIS - elig group'!$C:$C,H$1),H3908),0)","v":9.9458248942021113E-2},{"$f":"IFERROR(IF($B3909<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3909,'TMSIS - elig group'!$H:$H,$B3909,'TMSIS - elig group'!$C:$C,I$1),I3908),0)","v":0.17607732714189267},{"$f":"IFERROR(IF($B3909<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3909,'TMSIS - elig group'!$H:$H,$B3909,'TMSIS - elig group'!$C:$C,J$1),J3908),0)","v":0},{"$f":"IFERROR(IF($B3909<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3909,'TMSIS - elig group'!$H:$H,$B3909,'TMSIS - elig group'!$C:$C,K$1),K3908),0)","v":1.6828862652110196E-2},true,4305,29533,0,6601,5079,8991,0,859,0]
["Wyoming","2019-09-01",{"$f":"IF($B3910<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3910,'CMS monthly enrollment'!C:C,B3910,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3910,C3898:C3909,B3898:B3909))","v":51570},{"$f":"IF($B3910<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3910,'CMS monthly enrollment'!C:C,B3910,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3910,D3898:D3909,B3898:B3909))","v":4304},{"$f":"IFERROR(IF($B3910<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3910,'TMSIS - elig group'!$H:$H,$B3910,'TMSIS - elig group'!$C:$C,E$1),E3909),0)","v":0.57874171530319518},{"$f":"IFERROR(IF($B3910<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3910,'TMSIS - elig group'!$H:$H,$B3910,'TMSIS - elig group'!$C:$C,F$1),F3909),0)","v":0},{"$f":"IFERROR(IF($B3910<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3910,'TMSIS - elig group'!$H:$H,$B3910,'TMSIS - elig group'!$C:$C,G$1),G3909),0)","v":0.12843340917334389},{"$f":"IFERROR(IF($B3910<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3910,'TMSIS - elig group'!$H:$H,$B3910,'TMSIS - elig group'!$C:$C,H$1),H3909),0)","v":9.9350413822666267E-2},{"$f":"IFERROR(IF($B3910<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3910,'TMSIS - elig group'!$H:$H,$B3910,'TMSIS - elig group'!$C:$C,I$1),I3909),0)","v":0.17606423319154549},{"$f":"IFERROR(IF($B3910<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3910,'TMSIS - elig group'!$H:$H,$B3910,'TMSIS - elig group'!$C:$C,J$1),J3909),0)","v":0},{"$f":"IFERROR(IF($B3910<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3910,'TMSIS - elig group'!$H:$H,$B3910,'TMSIS - elig group'!$C:$C,K$1),K3909),0)","v":1.7410228509249184E-2},true,4304,29846,0,6623,5124,9080,0,898,0]
["Wyoming","2019-10-01",{"$f":"IF($B3911<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3911,'CMS monthly enrollment'!C:C,B3911,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3911,C3899:C3910,B3899:B3910))","v":51584},{"$f":"IF($B3911<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3911,'CMS monthly enrollment'!C:C,B3911,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3911,D3899:D3910,B3899:B3910))","v":4297},{"$f":"IFERROR(IF($B3911<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3911,'TMSIS - elig group'!$H:$H,$B3911,'TMSIS - elig group'!$C:$C,E$1),E3910),0)","v":0.57803001597996739},{"$f":"IFERROR(IF($B3911<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3911,'TMSIS - elig group'!$H:$H,$B3911,'TMSIS - elig group'!$C:$C,F$1),F3910),0)","v":0},{"$f":"IFERROR(IF($B3911<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3911,'TMSIS - elig group'!$H:$H,$B3911,'TMSIS - elig group'!$C:$C,G$1),G3910),0)","v":0.12782326485560369},{"$f":"IFERROR(IF($B3911<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3911,'TMSIS - elig group'!$H:$H,$B3911,'TMSIS - elig group'!$C:$C,H$1),H3910),0)","v":9.9833610648918464E-2},{"$f":"IFERROR(IF($B3911<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3911,'TMSIS - elig group'!$H:$H,$B3911,'TMSIS - elig group'!$C:$C,I$1),I3910),0)","v":0.17666924762359765},{"$f":"IFERROR(IF($B3911<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3911,'TMSIS - elig group'!$H:$H,$B3911,'TMSIS - elig group'!$C:$C,J$1),J3910),0)","v":0},{"$f":"IFERROR(IF($B3911<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3911,'TMSIS - elig group'!$H:$H,$B3911,'TMSIS - elig group'!$C:$C,K$1),K3910),0)","v":1.7643860891912819E-2},true,4297,29817,0,6594,5150,9113,0,910,0]
["Wyoming","2019-11-01",{"$f":"IF($B3912<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3912,'CMS monthly enrollment'!C:C,B3912,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3912,C3900:C3911,B3900:B3911))","v":51474},{"$f":"IF($B3912<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3912,'CMS monthly enrollment'!C:C,B3912,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3912,D3900:D3911,B3900:B3911))","v":4311},{"$f":"IFERROR(IF($B3912<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3912,'TMSIS - elig group'!$H:$H,$B3912,'TMSIS - elig group'!$C:$C,E$1),E3911),0)","v":0.57631305894560003},{"$f":"IFERROR(IF($B3912<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3912,'TMSIS - elig group'!$H:$H,$B3912,'TMSIS - elig group'!$C:$C,F$1),F3911),0)","v":0},{"$f":"IFERROR(IF($B3912<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3912,'TMSIS - elig group'!$H:$H,$B3912,'TMSIS - elig group'!$C:$C,G$1),G3911),0)","v":0.12734489516939243},{"$f":"IFERROR(IF($B3912<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3912,'TMSIS - elig group'!$H:$H,$B3912,'TMSIS - elig group'!$C:$C,H$1),H3911),0)","v":0.10061432547721395},{"$f":"IFERROR(IF($B3912<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3912,'TMSIS - elig group'!$H:$H,$B3912,'TMSIS - elig group'!$C:$C,I$1),I3911),0)","v":0.17757794357428727},{"$f":"IFERROR(IF($B3912<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3912,'TMSIS - elig group'!$H:$H,$B3912,'TMSIS - elig group'!$C:$C,J$1),J3911),0)","v":0},{"$f":"IFERROR(IF($B3912<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3912,'TMSIS - elig group'!$H:$H,$B3912,'TMSIS - elig group'!$C:$C,K$1),K3911),0)","v":1.8149776833506267E-2},true,4311,29665,0,6555,5179,9141,0,934,0]
["Wyoming","2019-12-01",{"$f":"IF($B3913<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3913,'CMS monthly enrollment'!C:C,B3913,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3913,C3901:C3912,B3901:B3912))","v":51613},{"$f":"IF($B3913<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3913,'CMS monthly enrollment'!C:C,B3913,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3913,D3901:D3912,B3901:B3912))","v":4361},{"$f":"IFERROR(IF($B3913<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3913,'TMSIS - elig group'!$H:$H,$B3913,'TMSIS - elig group'!$C:$C,E$1),E3912),0)","v":0.57769244654490559},{"$f":"IFERROR(IF($B3913<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3913,'TMSIS - elig group'!$H:$H,$B3913,'TMSIS - elig group'!$C:$C,F$1),F3912),0)","v":0},{"$f":"IFERROR(IF($B3913<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3913,'TMSIS - elig group'!$H:$H,$B3913,'TMSIS - elig group'!$C:$C,G$1),G3912),0)","v":0.12724199609445511},{"$f":"IFERROR(IF($B3913<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3913,'TMSIS - elig group'!$H:$H,$B3913,'TMSIS - elig group'!$C:$C,H$1),H3912),0)","v":0.10092059272387141},{"$f":"IFERROR(IF($B3913<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3913,'TMSIS - elig group'!$H:$H,$B3913,'TMSIS - elig group'!$C:$C,I$1),I3912),0)","v":0.17573311015933968},{"$f":"IFERROR(IF($B3913<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3913,'TMSIS - elig group'!$H:$H,$B3913,'TMSIS - elig group'!$C:$C,J$1),J3912),0)","v":0},{"$f":"IFERROR(IF($B3913<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3913,'TMSIS - elig group'!$H:$H,$B3913,'TMSIS - elig group'!$C:$C,K$1),K3912),0)","v":1.8411854477428248E-2},true,4361,29816,0,6567,5209,9070,0,950,0]
["Wyoming","2020-01-01",{"$f":"IF($B3914<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3914,'CMS monthly enrollment'!C:C,B3914,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3914,C3902:C3913,B3902:B3913))","v":51783},{"$f":"IF($B3914<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3914,'CMS monthly enrollment'!C:C,B3914,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3914,D3902:D3913,B3902:B3913))","v":4416},{"$f":"IFERROR(IF($B3914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3914,'TMSIS - elig group'!$H:$H,$B3914,'TMSIS - elig group'!$C:$C,E$1),E3913),0)","v":0.57900494750420461},{"$f":"IFERROR(IF($B3914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3914,'TMSIS - elig group'!$H:$H,$B3914,'TMSIS - elig group'!$C:$C,F$1),F3913),0)","v":0},{"$f":"IFERROR(IF($B3914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3914,'TMSIS - elig group'!$H:$H,$B3914,'TMSIS - elig group'!$C:$C,G$1),G3913),0)","v":0.12729618078800842},{"$f":"IFERROR(IF($B3914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3914,'TMSIS - elig group'!$H:$H,$B3914,'TMSIS - elig group'!$C:$C,H$1),H3913),0)","v":0.1001257286547034},{"$f":"IFERROR(IF($B3914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3914,'TMSIS - elig group'!$H:$H,$B3914,'TMSIS - elig group'!$C:$C,I$1),I3913),0)","v":0.17543229430302237},{"$f":"IFERROR(IF($B3914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3914,'TMSIS - elig group'!$H:$H,$B3914,'TMSIS - elig group'!$C:$C,J$1),J3913),0)","v":0},{"$f":"IFERROR(IF($B3914<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3914,'TMSIS - elig group'!$H:$H,$B3914,'TMSIS - elig group'!$C:$C,K$1),K3913),0)","v":1.8140848750061233E-2},true,4416,29983,0,6592,5185,9084,0,939,0]
["Wyoming","2020-02-01",{"$f":"IF($B3915<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3915,'CMS monthly enrollment'!C:C,B3915,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3915,C3903:C3914,B3903:B3914))","v":51626},{"$f":"IF($B3915<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3915,'CMS monthly enrollment'!C:C,B3915,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3915,D3903:D3914,B3903:B3914))","v":4456},{"$f":"IFERROR(IF($B3915<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3915,'TMSIS - elig group'!$H:$H,$B3915,'TMSIS - elig group'!$C:$C,E$1),E3914),0)","v":0.57966988069946068},{"$f":"IFERROR(IF($B3915<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3915,'TMSIS - elig group'!$H:$H,$B3915,'TMSIS - elig group'!$C:$C,F$1),F3914),0)","v":0},{"$f":"IFERROR(IF($B3915<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3915,'TMSIS - elig group'!$H:$H,$B3915,'TMSIS - elig group'!$C:$C,G$1),G3914),0)","v":0.12678542245464947},{"$f":"IFERROR(IF($B3915<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3915,'TMSIS - elig group'!$H:$H,$B3915,'TMSIS - elig group'!$C:$C,H$1),H3914),0)","v":0.10029416571335185},{"$f":"IFERROR(IF($B3915<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3915,'TMSIS - elig group'!$H:$H,$B3915,'TMSIS - elig group'!$C:$C,I$1),I3914),0)","v":0.17499591436509235},{"$f":"IFERROR(IF($B3915<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3915,'TMSIS - elig group'!$H:$H,$B3915,'TMSIS - elig group'!$C:$C,J$1),J3914),0)","v":0},{"$f":"IFERROR(IF($B3915<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3915,'TMSIS - elig group'!$H:$H,$B3915,'TMSIS - elig group'!$C:$C,K$1),K3914),0)","v":1.825461676744566E-2},true,4456,29926,0,6545,5178,9034,0,942,0]
["Wyoming","2020-03-01",{"$f":"IF($B3916<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3916,'CMS monthly enrollment'!C:C,B3916,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3916,C3904:C3915,B3904:B3915))","v":51698},{"$f":"IF($B3916<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3916,'CMS monthly enrollment'!C:C,B3916,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3916,D3904:D3915,B3904:B3915))","v":4413},{"$f":"IFERROR(IF($B3916<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3916,'TMSIS - elig group'!$H:$H,$B3916,'TMSIS - elig group'!$C:$C,E$1),E3915),0)","v":0.58027994388071391},{"$f":"IFERROR(IF($B3916<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3916,'TMSIS - elig group'!$H:$H,$B3916,'TMSIS - elig group'!$C:$C,F$1),F3915),0)","v":0},{"$f":"IFERROR(IF($B3916<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3916,'TMSIS - elig group'!$H:$H,$B3916,'TMSIS - elig group'!$C:$C,G$1),G3915),0)","v":0.12739404221997455},{"$f":"IFERROR(IF($B3916<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3916,'TMSIS - elig group'!$H:$H,$B3916,'TMSIS - elig group'!$C:$C,H$1),H3915),0)","v":9.9791184051681942E-2},{"$f":"IFERROR(IF($B3916<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3916,'TMSIS - elig group'!$H:$H,$B3916,'TMSIS - elig group'!$C:$C,I$1),I3915),0)","v":0.17468759176482104},{"$f":"IFERROR(IF($B3916<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3916,'TMSIS - elig group'!$H:$H,$B3916,'TMSIS - elig group'!$C:$C,J$1),J3915),0)","v":0},{"$f":"IFERROR(IF($B3916<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3916,'TMSIS - elig group'!$H:$H,$B3916,'TMSIS - elig group'!$C:$C,K$1),K3915),0)","v":1.7847238082808574E-2},true,4413,29999,0,6586,5159,9031,0,923,0]
["Wyoming","2020-04-01",{"$f":"IF($B3917<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3917,'CMS monthly enrollment'!C:C,B3917,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3917,C3905:C3916,B3905:B3916))","v":53485},{"$f":"IF($B3917<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3917,'CMS monthly enrollment'!C:C,B3917,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3917,D3905:D3916,B3905:B3916))","v":4332},{"$f":"IFERROR(IF($B3917<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3917,'TMSIS - elig group'!$H:$H,$B3917,'TMSIS - elig group'!$C:$C,E$1),E3916),0)","v":0.58230026450811057},{"$f":"IFERROR(IF($B3917<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3917,'TMSIS - elig group'!$H:$H,$B3917,'TMSIS - elig group'!$C:$C,F$1),F3916),0)","v":0},{"$f":"IFERROR(IF($B3917<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3917,'TMSIS - elig group'!$H:$H,$B3917,'TMSIS - elig group'!$C:$C,G$1),G3916),0)","v":0.13126613340131935},{"$f":"IFERROR(IF($B3917<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3917,'TMSIS - elig group'!$H:$H,$B3917,'TMSIS - elig group'!$C:$C,H$1),H3916),0)","v":9.7724592880588934E-2},{"$f":"IFERROR(IF($B3917<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3917,'TMSIS - elig group'!$H:$H,$B3917,'TMSIS - elig group'!$C:$C,I$1),I3916),0)","v":0.17177092960260046},{"$f":"IFERROR(IF($B3917<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3917,'TMSIS - elig group'!$H:$H,$B3917,'TMSIS - elig group'!$C:$C,J$1),J3916),0)","v":0},{"$f":"IFERROR(IF($B3917<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3917,'TMSIS - elig group'!$H:$H,$B3917,'TMSIS - elig group'!$C:$C,K$1),K3916),0)","v":1.6938079607380731E-2},true,4332,31144,0,7021,5227,9187,0,906,0]
["Wyoming","2020-05-01",{"$f":"IF($B3918<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3918,'CMS monthly enrollment'!C:C,B3918,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3918,C3906:C3917,B3906:B3917))","v":54392},{"$f":"IF($B3918<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3918,'CMS monthly enrollment'!C:C,B3918,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3918,D3906:D3917,B3906:B3917))","v":4372},{"$f":"IFERROR(IF($B3918<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3918,'TMSIS - elig group'!$H:$H,$B3918,'TMSIS - elig group'!$C:$C,E$1),E3917),0)","v":0.582486133153156},{"$f":"IFERROR(IF($B3918<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3918,'TMSIS - elig group'!$H:$H,$B3918,'TMSIS - elig group'!$C:$C,F$1),F3917),0)","v":0},{"$f":"IFERROR(IF($B3918<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3918,'TMSIS - elig group'!$H:$H,$B3918,'TMSIS - elig group'!$C:$C,G$1),G3917),0)","v":0.13359312392954228},{"$f":"IFERROR(IF($B3918<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3918,'TMSIS - elig group'!$H:$H,$B3918,'TMSIS - elig group'!$C:$C,H$1),H3917),0)","v":9.767288383274933E-2},{"$f":"IFERROR(IF($B3918<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3918,'TMSIS - elig group'!$H:$H,$B3918,'TMSIS - elig group'!$C:$C,I$1),I3917),0)","v":0.16967049543533258},{"$f":"IFERROR(IF($B3918<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3918,'TMSIS - elig group'!$H:$H,$B3918,'TMSIS - elig group'!$C:$C,J$1),J3917),0)","v":0},{"$f":"IFERROR(IF($B3918<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3918,'TMSIS - elig group'!$H:$H,$B3918,'TMSIS - elig group'!$C:$C,K$1),K3917),0)","v":1.6577363649219842E-2},true,4372,31683,0,7266,5313,9229,0,902,0]
["Wyoming","2020-06-01",{"$f":"IF($B3919<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3919,'CMS monthly enrollment'!C:C,B3919,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3919,C3907:C3918,B3907:B3918))","v":55841},{"$f":"IF($B3919<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3919,'CMS monthly enrollment'!C:C,B3919,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3919,D3907:D3918,B3907:B3918))","v":4420},{"$f":"IFERROR(IF($B3919<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3919,'TMSIS - elig group'!$H:$H,$B3919,'TMSIS - elig group'!$C:$C,E$1),E3918),0)","v":0.58504144049943874},{"$f":"IFERROR(IF($B3919<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3919,'TMSIS - elig group'!$H:$H,$B3919,'TMSIS - elig group'!$C:$C,F$1),F3918),0)","v":0},{"$f":"IFERROR(IF($B3919<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3919,'TMSIS - elig group'!$H:$H,$B3919,'TMSIS - elig group'!$C:$C,G$1),G3918),0)","v":0.13649993080436088},{"$f":"IFERROR(IF($B3919<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3919,'TMSIS - elig group'!$H:$H,$B3919,'TMSIS - elig group'!$C:$C,H$1),H3918),0)","v":9.5935909461350388E-2},{"$f":"IFERROR(IF($B3919<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3919,'TMSIS - elig group'!$H:$H,$B3919,'TMSIS - elig group'!$C:$C,I$1),I3918),0)","v":0.16639244691156796},{"$f":"IFERROR(IF($B3919<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3919,'TMSIS - elig group'!$H:$H,$B3919,'TMSIS - elig group'!$C:$C,J$1),J3918),0)","v":0},{"$f":"IFERROR(IF($B3919<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3919,'TMSIS - elig group'!$H:$H,$B3919,'TMSIS - elig group'!$C:$C,K$1),K3918),0)","v":1.6130272323282027E-2},true,4420,32669,0,7622,5357,9292,0,901,0]
["Wyoming","2020-07-01",{"$f":"IF($B3920<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3920,'CMS monthly enrollment'!C:C,B3920,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3920,C3908:C3919,B3908:B3919))","v":57118},{"$f":"IF($B3920<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3920,'CMS monthly enrollment'!C:C,B3920,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3920,D3908:D3919,B3908:B3919))","v":4485},{"$f":"IFERROR(IF($B3920<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3920,'TMSIS - elig group'!$H:$H,$B3920,'TMSIS - elig group'!$C:$C,E$1),E3919),0)","v":0.58672447796696925},{"$f":"IFERROR(IF($B3920<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3920,'TMSIS - elig group'!$H:$H,$B3920,'TMSIS - elig group'!$C:$C,F$1),F3919),0)","v":0},{"$f":"IFERROR(IF($B3920<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3920,'TMSIS - elig group'!$H:$H,$B3920,'TMSIS - elig group'!$C:$C,G$1),G3919),0)","v":0.13891272601357962},{"$f":"IFERROR(IF($B3920<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3920,'TMSIS - elig group'!$H:$H,$B3920,'TMSIS - elig group'!$C:$C,H$1),H3919),0)","v":9.4786444454481131E-2},{"$f":"IFERROR(IF($B3920<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3920,'TMSIS - elig group'!$H:$H,$B3920,'TMSIS - elig group'!$C:$C,I$1),I3919),0)","v":0.16354274874666908},{"$f":"IFERROR(IF($B3920<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3920,'TMSIS - elig group'!$H:$H,$B3920,'TMSIS - elig group'!$C:$C,J$1),J3919),0)","v":0},{"$f":"IFERROR(IF($B3920<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3920,'TMSIS - elig group'!$H:$H,$B3920,'TMSIS - elig group'!$C:$C,K$1),K3919),0)","v":1.603360281830089E-2},{"$f":"SUM(E3920:K3920)=1","v":true},4485,33513,0,7934,5414,9341,0,916,0]
["Wyoming",{"$f":"B3843","v":"2020-08-01"},{"$f":"IF($B3921<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3921,'CMS monthly enrollment'!C:C,B3921,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3921,C3909:C3920,B3909:B3920))","v":57939},{"$f":"IF($B3921<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3921,'CMS monthly enrollment'!C:C,B3921,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3921,D3909:D3920,B3909:B3920))","v":4498},{"$f":"IFERROR(IF($B3921<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3921,'TMSIS - elig group'!$H:$H,$B3921,'TMSIS - elig group'!$C:$C,E$1),E3920),0)","v":0.58758858399322522},{"$f":"IFERROR(IF($B3921<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3921,'TMSIS - elig group'!$H:$H,$B3921,'TMSIS - elig group'!$C:$C,F$1),F3920),0)","v":0},{"$f":"IFERROR(IF($B3921<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3921,'TMSIS - elig group'!$H:$H,$B3921,'TMSIS - elig group'!$C:$C,G$1),G3920),0)","v":0.14030813115630897},{"$f":"IFERROR(IF($B3921<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3921,'TMSIS - elig group'!$H:$H,$B3921,'TMSIS - elig group'!$C:$C,H$1),H3920),0)","v":9.4162741981012946E-2},{"$f":"IFERROR(IF($B3921<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3921,'TMSIS - elig group'!$H:$H,$B3921,'TMSIS - elig group'!$C:$C,I$1),I3920),0)","v":0.16207342257350429},{"$f":"IFERROR(IF($B3921<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3921,'TMSIS - elig group'!$H:$H,$B3921,'TMSIS - elig group'!$C:$C,J$1),J3920),0)","v":0},{"$f":"IFERROR(IF($B3921<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3921,'TMSIS - elig group'!$H:$H,$B3921,'TMSIS - elig group'!$C:$C,K$1),K3920),0)","v":1.5867120295948535E-2},true,4498,34044,0,8129,5456,9390,0,919,0]
["Wyoming","2020-09-01",{"$f":"IF($B3922<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3922,'CMS monthly enrollment'!C:C,B3922,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3922,C3910:C3921,B3910:B3921))","v":58711},{"$f":"IF($B3922<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3922,'CMS monthly enrollment'!C:C,B3922,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3922,D3910:D3921,B3910:B3921))","v":4534},{"$f":"IFERROR(IF($B3922<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3922,'TMSIS - elig group'!$H:$H,$B3922,'TMSIS - elig group'!$C:$C,E$1),E3921),0)","v":0.58948154438571576},{"$f":"IFERROR(IF($B3922<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3922,'TMSIS - elig group'!$H:$H,$B3922,'TMSIS - elig group'!$C:$C,F$1),F3921),0)","v":0},{"$f":"IFERROR(IF($B3922<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3922,'TMSIS - elig group'!$H:$H,$B3922,'TMSIS - elig group'!$C:$C,G$1),G3921),0)","v":0.14257895430386974},{"$f":"IFERROR(IF($B3922<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3922,'TMSIS - elig group'!$H:$H,$B3922,'TMSIS - elig group'!$C:$C,H$1),H3921),0)","v":9.3032108815648842E-2},{"$f":"IFERROR(IF($B3922<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3922,'TMSIS - elig group'!$H:$H,$B3922,'TMSIS - elig group'!$C:$C,I$1),I3921),0)","v":0.15991449362362553},{"$f":"IFERROR(IF($B3922<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3922,'TMSIS - elig group'!$H:$H,$B3922,'TMSIS - elig group'!$C:$C,J$1),J3921),0)","v":0},{"$f":"IFERROR(IF($B3922<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3922,'TMSIS - elig group'!$H:$H,$B3922,'TMSIS - elig group'!$C:$C,K$1),K3921),0)","v":1.4992898871140133E-2},true,4534,34609,0,8371,5462,9389,0,880,0]
["Wyoming","2020-10-01",{"$f":"IF($B3923<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3923,'CMS monthly enrollment'!C:C,B3923,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3923,C3911:C3922,B3911:B3922))","v":59102},{"$f":"IF($B3923<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3923,'CMS monthly enrollment'!C:C,B3923,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3923,D3911:D3922,B3911:B3922))","v":4522},{"$f":"IFERROR(IF($B3923<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3923,'TMSIS - elig group'!$H:$H,$B3923,'TMSIS - elig group'!$C:$C,E$1),E3922),0)","v":0.5707757010764769},{"$f":"IFERROR(IF($B3923<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3923,'TMSIS - elig group'!$H:$H,$B3923,'TMSIS - elig group'!$C:$C,F$1),F3922),0)","v":0},{"$f":"IFERROR(IF($B3923<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3923,'TMSIS - elig group'!$H:$H,$B3923,'TMSIS - elig group'!$C:$C,G$1),G3922),0)","v":0.15123817621426294},{"$f":"IFERROR(IF($B3923<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3923,'TMSIS - elig group'!$H:$H,$B3923,'TMSIS - elig group'!$C:$C,H$1),H3922),0)","v":9.6245236323884431E-2},{"$f":"IFERROR(IF($B3923<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3923,'TMSIS - elig group'!$H:$H,$B3923,'TMSIS - elig group'!$C:$C,I$1),I3922),0)","v":0.16645157372120917},{"$f":"IFERROR(IF($B3923<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3923,'TMSIS - elig group'!$H:$H,$B3923,'TMSIS - elig group'!$C:$C,J$1),J3922),0)","v":0},{"$f":"IFERROR(IF($B3923<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3923,'TMSIS - elig group'!$H:$H,$B3923,'TMSIS - elig group'!$C:$C,K$1),K3922),0)","v":1.5289312664166527E-2},true,4522,33734,0,8938,5688,9838,0,904,0]
["Wyoming","2020-11-01",{"$f":"IF($B3924<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3924,'CMS monthly enrollment'!C:C,B3924,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3924,C3912:C3923,B3912:B3923))","v":59265},{"$f":"IF($B3924<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3924,'CMS monthly enrollment'!C:C,B3924,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3924,D3912:D3923,B3912:B3923))","v":4571},{"$f":"IFERROR(IF($B3924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3924,'TMSIS - elig group'!$H:$H,$B3924,'TMSIS - elig group'!$C:$C,E$1),E3923),0)","v":0.57078427217967731},{"$f":"IFERROR(IF($B3924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3924,'TMSIS - elig group'!$H:$H,$B3924,'TMSIS - elig group'!$C:$C,F$1),F3923),0)","v":0},{"$f":"IFERROR(IF($B3924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3924,'TMSIS - elig group'!$H:$H,$B3924,'TMSIS - elig group'!$C:$C,G$1),G3923),0)","v":0.15246541756212731},{"$f":"IFERROR(IF($B3924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3924,'TMSIS - elig group'!$H:$H,$B3924,'TMSIS - elig group'!$C:$C,H$1),H3923),0)","v":9.5453582347065413E-2},{"$f":"IFERROR(IF($B3924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3924,'TMSIS - elig group'!$H:$H,$B3924,'TMSIS - elig group'!$C:$C,I$1),I3923),0)","v":0.16617731634228289},{"$f":"IFERROR(IF($B3924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3924,'TMSIS - elig group'!$H:$H,$B3924,'TMSIS - elig group'!$C:$C,J$1),J3923),0)","v":0},{"$f":"IFERROR(IF($B3924<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3924,'TMSIS - elig group'!$H:$H,$B3924,'TMSIS - elig group'!$C:$C,K$1),K3923),0)","v":1.511941156884705E-2},true,4571,33828,0,9036,5657,9848,0,896,0]
["Wyoming","2020-12-01",{"$f":"IF($B3925<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3925,'CMS monthly enrollment'!C:C,B3925,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3925,C3913:C3924,B3913:B3924))","v":59989},{"$f":"IF($B3925<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3925,'CMS monthly enrollment'!C:C,B3925,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3925,D3913:D3924,B3913:B3924))","v":4570},{"$f":"IFERROR(IF($B3925<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3925,'TMSIS - elig group'!$H:$H,$B3925,'TMSIS - elig group'!$C:$C,E$1),E3924),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3925<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3925,'TMSIS - elig group'!$H:$H,$B3925,'TMSIS - elig group'!$C:$C,F$1),F3924),0)","v":0},{"$f":"IFERROR(IF($B3925<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3925,'TMSIS - elig group'!$H:$H,$B3925,'TMSIS - elig group'!$C:$C,G$1),G3924),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3925<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3925,'TMSIS - elig group'!$H:$H,$B3925,'TMSIS - elig group'!$C:$C,H$1),H3924),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3925<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3925,'TMSIS - elig group'!$H:$H,$B3925,'TMSIS - elig group'!$C:$C,I$1),I3924),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3925<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3925,'TMSIS - elig group'!$H:$H,$B3925,'TMSIS - elig group'!$C:$C,J$1),J3924),0)","v":0},{"$f":"IFERROR(IF($B3925<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3925,'TMSIS - elig group'!$H:$H,$B3925,'TMSIS - elig group'!$C:$C,K$1),K3924),0)","v":1.5137956748695005E-2},true,4570,34327,0,9270,5648,9835,0,908,0]
["Wyoming","2021-01-01",{"$f":"IF($B3926<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3926,'CMS monthly enrollment'!C:C,B3926,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3926,C3914:C3925,B3914:B3925))","v":60770},{"$f":"IF($B3926<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3926,'CMS monthly enrollment'!C:C,B3926,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3926,D3914:D3925,B3914:B3925))","v":4594},{"$f":"IFERROR(IF($B3926<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3926,'TMSIS - elig group'!$H:$H,$B3926,'TMSIS - elig group'!$C:$C,E$1),E3925),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3926<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3926,'TMSIS - elig group'!$H:$H,$B3926,'TMSIS - elig group'!$C:$C,F$1),F3925),0)","v":0},{"$f":"IFERROR(IF($B3926<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3926,'TMSIS - elig group'!$H:$H,$B3926,'TMSIS - elig group'!$C:$C,G$1),G3925),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3926<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3926,'TMSIS - elig group'!$H:$H,$B3926,'TMSIS - elig group'!$C:$C,H$1),H3925),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3926<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3926,'TMSIS - elig group'!$H:$H,$B3926,'TMSIS - elig group'!$C:$C,I$1),I3925),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3926<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3926,'TMSIS - elig group'!$H:$H,$B3926,'TMSIS - elig group'!$C:$C,J$1),J3925),0)","v":0},{"$f":"IFERROR(IF($B3926<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3926,'TMSIS - elig group'!$H:$H,$B3926,'TMSIS - elig group'!$C:$C,K$1),K3925),0)","v":1.5137956748695005E-2},true,4594,34774,0,9391,5722,9963,0,920,0]
["Wyoming","2021-02-01",{"$f":"IF($B3927<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3927,'CMS monthly enrollment'!C:C,B3927,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3927,C3915:C3926,B3915:B3926))","v":61839},{"$f":"IF($B3927<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3927,'CMS monthly enrollment'!C:C,B3927,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3927,D3915:D3926,B3915:B3926))","v":4671},{"$f":"IFERROR(IF($B3927<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3927,'TMSIS - elig group'!$H:$H,$B3927,'TMSIS - elig group'!$C:$C,E$1),E3926),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3927<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3927,'TMSIS - elig group'!$H:$H,$B3927,'TMSIS - elig group'!$C:$C,F$1),F3926),0)","v":0},{"$f":"IFERROR(IF($B3927<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3927,'TMSIS - elig group'!$H:$H,$B3927,'TMSIS - elig group'!$C:$C,G$1),G3926),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3927<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3927,'TMSIS - elig group'!$H:$H,$B3927,'TMSIS - elig group'!$C:$C,H$1),H3926),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3927<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3927,'TMSIS - elig group'!$H:$H,$B3927,'TMSIS - elig group'!$C:$C,I$1),I3926),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3927<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3927,'TMSIS - elig group'!$H:$H,$B3927,'TMSIS - elig group'!$C:$C,J$1),J3926),0)","v":0},{"$f":"IFERROR(IF($B3927<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3927,'TMSIS - elig group'!$H:$H,$B3927,'TMSIS - elig group'!$C:$C,K$1),K3926),0)","v":1.5137956748695005E-2},true,4671,35386,0,9556,5822,10139,0,936,0]
["Wyoming","2021-03-01",{"$f":"IF($B3928<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3928,'CMS monthly enrollment'!C:C,B3928,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3928,C3916:C3927,B3916:B3927))","v":62659},{"$f":"IF($B3928<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3928,'CMS monthly enrollment'!C:C,B3928,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3928,D3916:D3927,B3916:B3927))","v":4718},{"$f":"IFERROR(IF($B3928<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3928,'TMSIS - elig group'!$H:$H,$B3928,'TMSIS - elig group'!$C:$C,E$1),E3927),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3928<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3928,'TMSIS - elig group'!$H:$H,$B3928,'TMSIS - elig group'!$C:$C,F$1),F3927),0)","v":0},{"$f":"IFERROR(IF($B3928<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3928,'TMSIS - elig group'!$H:$H,$B3928,'TMSIS - elig group'!$C:$C,G$1),G3927),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3928<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3928,'TMSIS - elig group'!$H:$H,$B3928,'TMSIS - elig group'!$C:$C,H$1),H3927),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3928<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3928,'TMSIS - elig group'!$H:$H,$B3928,'TMSIS - elig group'!$C:$C,I$1),I3927),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3928<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3928,'TMSIS - elig group'!$H:$H,$B3928,'TMSIS - elig group'!$C:$C,J$1),J3927),0)","v":0},{"$f":"IFERROR(IF($B3928<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3928,'TMSIS - elig group'!$H:$H,$B3928,'TMSIS - elig group'!$C:$C,K$1),K3927),0)","v":1.5137956748695005E-2},true,4718,35855,0,9682,5900,10273,0,949,0]
["Wyoming","2021-04-01",{"$f":"IF($B3929<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3929,'CMS monthly enrollment'!C:C,B3929,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3929,C3917:C3928,B3917:B3928))","v":63440},{"$f":"IF($B3929<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3929,'CMS monthly enrollment'!C:C,B3929,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3929,D3917:D3928,B3917:B3928))","v":4733},{"$f":"IFERROR(IF($B3929<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3929,'TMSIS - elig group'!$H:$H,$B3929,'TMSIS - elig group'!$C:$C,E$1),E3928),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3929<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3929,'TMSIS - elig group'!$H:$H,$B3929,'TMSIS - elig group'!$C:$C,F$1),F3928),0)","v":0},{"$f":"IFERROR(IF($B3929<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3929,'TMSIS - elig group'!$H:$H,$B3929,'TMSIS - elig group'!$C:$C,G$1),G3928),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3929<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3929,'TMSIS - elig group'!$H:$H,$B3929,'TMSIS - elig group'!$C:$C,H$1),H3928),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3929<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3929,'TMSIS - elig group'!$H:$H,$B3929,'TMSIS - elig group'!$C:$C,I$1),I3928),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3929<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3929,'TMSIS - elig group'!$H:$H,$B3929,'TMSIS - elig group'!$C:$C,J$1),J3928),0)","v":0},{"$f":"IFERROR(IF($B3929<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3929,'TMSIS - elig group'!$H:$H,$B3929,'TMSIS - elig group'!$C:$C,K$1),K3928),0)","v":1.5137956748695005E-2},true,4733,36302,0,9803,5973,10401,0,960,0]
["Wyoming","2021-05-01",{"$f":"IF($B3930<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3930,'CMS monthly enrollment'!C:C,B3930,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3930,C3918:C3929,B3918:B3929))","v":64110},{"$f":"IF($B3930<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3930,'CMS monthly enrollment'!C:C,B3930,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3930,D3918:D3929,B3918:B3929))","v":4745},{"$f":"IFERROR(IF($B3930<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3930,'TMSIS - elig group'!$H:$H,$B3930,'TMSIS - elig group'!$C:$C,E$1),E3929),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3930<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3930,'TMSIS - elig group'!$H:$H,$B3930,'TMSIS - elig group'!$C:$C,F$1),F3929),0)","v":0},{"$f":"IFERROR(IF($B3930<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3930,'TMSIS - elig group'!$H:$H,$B3930,'TMSIS - elig group'!$C:$C,G$1),G3929),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3930<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3930,'TMSIS - elig group'!$H:$H,$B3930,'TMSIS - elig group'!$C:$C,H$1),H3929),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3930<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3930,'TMSIS - elig group'!$H:$H,$B3930,'TMSIS - elig group'!$C:$C,I$1),I3929),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3930<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3930,'TMSIS - elig group'!$H:$H,$B3930,'TMSIS - elig group'!$C:$C,J$1),J3929),0)","v":0},{"$f":"IFERROR(IF($B3930<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3930,'TMSIS - elig group'!$H:$H,$B3930,'TMSIS - elig group'!$C:$C,K$1),K3929),0)","v":1.5137956748695005E-2},true,4745,36686,0,9907,6036,10511,0,970,0]
["Wyoming","2021-06-01",{"$f":"IF($B3931<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3931,'CMS monthly enrollment'!C:C,B3931,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3931,C3919:C3930,B3919:B3930))","v":64655},{"$f":"IF($B3931<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3931,'CMS monthly enrollment'!C:C,B3931,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3931,D3919:D3930,B3919:B3930))","v":4758},{"$f":"IFERROR(IF($B3931<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3931,'TMSIS - elig group'!$H:$H,$B3931,'TMSIS - elig group'!$C:$C,E$1),E3930),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3931<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3931,'TMSIS - elig group'!$H:$H,$B3931,'TMSIS - elig group'!$C:$C,F$1),F3930),0)","v":0},{"$f":"IFERROR(IF($B3931<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3931,'TMSIS - elig group'!$H:$H,$B3931,'TMSIS - elig group'!$C:$C,G$1),G3930),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3931<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3931,'TMSIS - elig group'!$H:$H,$B3931,'TMSIS - elig group'!$C:$C,H$1),H3930),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3931<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3931,'TMSIS - elig group'!$H:$H,$B3931,'TMSIS - elig group'!$C:$C,I$1),I3930),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3931<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3931,'TMSIS - elig group'!$H:$H,$B3931,'TMSIS - elig group'!$C:$C,J$1),J3930),0)","v":0},{"$f":"IFERROR(IF($B3931<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3931,'TMSIS - elig group'!$H:$H,$B3931,'TMSIS - elig group'!$C:$C,K$1),K3930),0)","v":1.5137956748695005E-2},true,4758,36998,0,9991,6088,10600,0,979,0]
["Wyoming","2021-07-01",{"$f":"IF($B3932<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3932,'CMS monthly enrollment'!C:C,B3932,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3932,C3920:C3931,B3920:B3931))","v":65310},{"$f":"IF($B3932<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3932,'CMS monthly enrollment'!C:C,B3932,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3932,D3920:D3931,B3920:B3931))","v":4779},{"$f":"IFERROR(IF($B3932<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3932,'TMSIS - elig group'!$H:$H,$B3932,'TMSIS - elig group'!$C:$C,E$1),E3931),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3932<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3932,'TMSIS - elig group'!$H:$H,$B3932,'TMSIS - elig group'!$C:$C,F$1),F3931),0)","v":0},{"$f":"IFERROR(IF($B3932<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3932,'TMSIS - elig group'!$H:$H,$B3932,'TMSIS - elig group'!$C:$C,G$1),G3931),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3932<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3932,'TMSIS - elig group'!$H:$H,$B3932,'TMSIS - elig group'!$C:$C,H$1),H3931),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3932<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3932,'TMSIS - elig group'!$H:$H,$B3932,'TMSIS - elig group'!$C:$C,I$1),I3931),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3932<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3932,'TMSIS - elig group'!$H:$H,$B3932,'TMSIS - elig group'!$C:$C,J$1),J3931),0)","v":0},{"$f":"IFERROR(IF($B3932<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3932,'TMSIS - elig group'!$H:$H,$B3932,'TMSIS - elig group'!$C:$C,K$1),K3931),0)","v":1.5137956748695005E-2},true,4779,37372,0,10092,6149,10708,0,989,0]
["Wyoming","2021-08-01",{"$f":"IF($B3933<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3933,'CMS monthly enrollment'!C:C,B3933,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3933,C3921:C3932,B3921:B3932))","v":66048},{"$f":"IF($B3933<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3933,'CMS monthly enrollment'!C:C,B3933,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3933,D3921:D3932,B3921:B3932))","v":4763},{"$f":"IFERROR(IF($B3933<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3933,'TMSIS - elig group'!$H:$H,$B3933,'TMSIS - elig group'!$C:$C,E$1),E3932),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3933<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3933,'TMSIS - elig group'!$H:$H,$B3933,'TMSIS - elig group'!$C:$C,F$1),F3932),0)","v":0},{"$f":"IFERROR(IF($B3933<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3933,'TMSIS - elig group'!$H:$H,$B3933,'TMSIS - elig group'!$C:$C,G$1),G3932),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3933<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3933,'TMSIS - elig group'!$H:$H,$B3933,'TMSIS - elig group'!$C:$C,H$1),H3932),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3933<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3933,'TMSIS - elig group'!$H:$H,$B3933,'TMSIS - elig group'!$C:$C,I$1),I3932),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3933<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3933,'TMSIS - elig group'!$H:$H,$B3933,'TMSIS - elig group'!$C:$C,J$1),J3932),0)","v":0},{"$f":"IFERROR(IF($B3933<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3933,'TMSIS - elig group'!$H:$H,$B3933,'TMSIS - elig group'!$C:$C,K$1),K3932),0)","v":1.5137956748695005E-2},true,4763,37795,0,10206,6219,10829,0,1000,0]
["Wyoming","2021-09-01",{"$f":"IF($B3934<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3934,'CMS monthly enrollment'!C:C,B3934,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3934,C3922:C3933,B3922:B3933))","v":66729},{"$f":"IF($B3934<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3934,'CMS monthly enrollment'!C:C,B3934,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3934,D3922:D3933,B3922:B3933))","v":4786},{"$f":"IFERROR(IF($B3934<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3934,'TMSIS - elig group'!$H:$H,$B3934,'TMSIS - elig group'!$C:$C,E$1),E3933),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3934<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3934,'TMSIS - elig group'!$H:$H,$B3934,'TMSIS - elig group'!$C:$C,F$1),F3933),0)","v":0},{"$f":"IFERROR(IF($B3934<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3934,'TMSIS - elig group'!$H:$H,$B3934,'TMSIS - elig group'!$C:$C,G$1),G3933),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3934<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3934,'TMSIS - elig group'!$H:$H,$B3934,'TMSIS - elig group'!$C:$C,H$1),H3933),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3934<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3934,'TMSIS - elig group'!$H:$H,$B3934,'TMSIS - elig group'!$C:$C,I$1),I3933),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3934<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3934,'TMSIS - elig group'!$H:$H,$B3934,'TMSIS - elig group'!$C:$C,J$1),J3933),0)","v":0},{"$f":"IFERROR(IF($B3934<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3934,'TMSIS - elig group'!$H:$H,$B3934,'TMSIS - elig group'!$C:$C,K$1),K3933),0)","v":1.5137956748695005E-2},true,4786,38184,0,10311,6283,10940,0,1010,0]
["Wyoming","2021-10-01",{"$f":"IF($B3935<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3935,'CMS monthly enrollment'!C:C,B3935,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3935,C3923:C3934,B3923:B3934))","v":67336},{"$f":"IF($B3935<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3935,'CMS monthly enrollment'!C:C,B3935,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3935,D3923:D3934,B3923:B3934))","v":4796},{"$f":"IFERROR(IF($B3935<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3935,'TMSIS - elig group'!$H:$H,$B3935,'TMSIS - elig group'!$C:$C,E$1),E3934),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3935<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3935,'TMSIS - elig group'!$H:$H,$B3935,'TMSIS - elig group'!$C:$C,F$1),F3934),0)","v":0},{"$f":"IFERROR(IF($B3935<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3935,'TMSIS - elig group'!$H:$H,$B3935,'TMSIS - elig group'!$C:$C,G$1),G3934),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3935<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3935,'TMSIS - elig group'!$H:$H,$B3935,'TMSIS - elig group'!$C:$C,H$1),H3934),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3935<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3935,'TMSIS - elig group'!$H:$H,$B3935,'TMSIS - elig group'!$C:$C,I$1),I3934),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3935<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3935,'TMSIS - elig group'!$H:$H,$B3935,'TMSIS - elig group'!$C:$C,J$1),J3934),0)","v":0},{"$f":"IFERROR(IF($B3935<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3935,'TMSIS - elig group'!$H:$H,$B3935,'TMSIS - elig group'!$C:$C,K$1),K3934),0)","v":1.5137956748695005E-2},true,4796,38532,0,10405,6340,11040,0,1019,0]
["Wyoming","2021-11-01",{"$f":"IF($B3936<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3936,'CMS monthly enrollment'!C:C,B3936,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3936,C3924:C3935,B3924:B3935))","v":67750},{"$f":"IF($B3936<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3936,'CMS monthly enrollment'!C:C,B3936,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3936,D3924:D3935,B3924:B3935))","v":4803},{"$f":"IFERROR(IF($B3936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3936,'TMSIS - elig group'!$H:$H,$B3936,'TMSIS - elig group'!$C:$C,E$1),E3935),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3936,'TMSIS - elig group'!$H:$H,$B3936,'TMSIS - elig group'!$C:$C,F$1),F3935),0)","v":0},{"$f":"IFERROR(IF($B3936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3936,'TMSIS - elig group'!$H:$H,$B3936,'TMSIS - elig group'!$C:$C,G$1),G3935),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3936,'TMSIS - elig group'!$H:$H,$B3936,'TMSIS - elig group'!$C:$C,H$1),H3935),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3936,'TMSIS - elig group'!$H:$H,$B3936,'TMSIS - elig group'!$C:$C,I$1),I3935),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3936,'TMSIS - elig group'!$H:$H,$B3936,'TMSIS - elig group'!$C:$C,J$1),J3935),0)","v":0},{"$f":"IFERROR(IF($B3936<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3936,'TMSIS - elig group'!$H:$H,$B3936,'TMSIS - elig group'!$C:$C,K$1),K3935),0)","v":1.5137956748695005E-2},true,4803,38769,0,10469,6379,11108,0,1026,0]
["Wyoming","2021-12-01",{"$f":"IF($B3937<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3937,'CMS monthly enrollment'!C:C,B3937,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3937,C3925:C3936,B3925:B3936))","v":67969},{"$f":"IF($B3937<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3937,'CMS monthly enrollment'!C:C,B3937,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3937,D3925:D3936,B3925:B3936))","v":4804},{"$f":"IFERROR(IF($B3937<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3937,'TMSIS - elig group'!$H:$H,$B3937,'TMSIS - elig group'!$C:$C,E$1),E3936),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3937<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3937,'TMSIS - elig group'!$H:$H,$B3937,'TMSIS - elig group'!$C:$C,F$1),F3936),0)","v":0},{"$f":"IFERROR(IF($B3937<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3937,'TMSIS - elig group'!$H:$H,$B3937,'TMSIS - elig group'!$C:$C,G$1),G3936),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3937<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3937,'TMSIS - elig group'!$H:$H,$B3937,'TMSIS - elig group'!$C:$C,H$1),H3936),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3937<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3937,'TMSIS - elig group'!$H:$H,$B3937,'TMSIS - elig group'!$C:$C,I$1),I3936),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3937<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3937,'TMSIS - elig group'!$H:$H,$B3937,'TMSIS - elig group'!$C:$C,J$1),J3936),0)","v":0},{"$f":"IFERROR(IF($B3937<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3937,'TMSIS - elig group'!$H:$H,$B3937,'TMSIS - elig group'!$C:$C,K$1),K3936),0)","v":1.5137956748695005E-2},true,4804,38894,0,10503,6400,11144,0,1029,0]
["Wyoming","2022-01-01",{"$f":"IF($B3938<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3938,'CMS monthly enrollment'!C:C,B3938,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3938,C3926:C3937,B3926:B3937))","v":68574},{"$f":"IF($B3938<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3938,'CMS monthly enrollment'!C:C,B3938,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3938,D3926:D3937,B3926:B3937))","v":4866},{"$f":"IFERROR(IF($B3938<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3938,'TMSIS - elig group'!$H:$H,$B3938,'TMSIS - elig group'!$C:$C,E$1),E3937),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3938<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3938,'TMSIS - elig group'!$H:$H,$B3938,'TMSIS - elig group'!$C:$C,F$1),F3937),0)","v":0},{"$f":"IFERROR(IF($B3938<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3938,'TMSIS - elig group'!$H:$H,$B3938,'TMSIS - elig group'!$C:$C,G$1),G3937),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3938<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3938,'TMSIS - elig group'!$H:$H,$B3938,'TMSIS - elig group'!$C:$C,H$1),H3937),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3938<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3938,'TMSIS - elig group'!$H:$H,$B3938,'TMSIS - elig group'!$C:$C,I$1),I3937),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3938<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3938,'TMSIS - elig group'!$H:$H,$B3938,'TMSIS - elig group'!$C:$C,J$1),J3937),0)","v":0},{"$f":"IFERROR(IF($B3938<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3938,'TMSIS - elig group'!$H:$H,$B3938,'TMSIS - elig group'!$C:$C,K$1),K3937),0)","v":1.5137956748695005E-2},true,4866,39240,0,10596,6456,11243,0,1038,0]
["Wyoming","2022-02-01",{"$f":"IF($B3939<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3939,'CMS monthly enrollment'!C:C,B3939,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3939,C3927:C3938,B3927:B3938))","v":69299},{"$f":"IF($B3939<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3939,'CMS monthly enrollment'!C:C,B3939,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3939,D3927:D3938,B3927:B3938))","v":4886},{"$f":"IFERROR(IF($B3939<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3939,'TMSIS - elig group'!$H:$H,$B3939,'TMSIS - elig group'!$C:$C,E$1),E3938),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3939<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3939,'TMSIS - elig group'!$H:$H,$B3939,'TMSIS - elig group'!$C:$C,F$1),F3938),0)","v":0},{"$f":"IFERROR(IF($B3939<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3939,'TMSIS - elig group'!$H:$H,$B3939,'TMSIS - elig group'!$C:$C,G$1),G3938),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3939<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3939,'TMSIS - elig group'!$H:$H,$B3939,'TMSIS - elig group'!$C:$C,H$1),H3938),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3939<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3939,'TMSIS - elig group'!$H:$H,$B3939,'TMSIS - elig group'!$C:$C,I$1),I3938),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3939<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3939,'TMSIS - elig group'!$H:$H,$B3939,'TMSIS - elig group'!$C:$C,J$1),J3938),0)","v":0},{"$f":"IFERROR(IF($B3939<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3939,'TMSIS - elig group'!$H:$H,$B3939,'TMSIS - elig group'!$C:$C,K$1),K3938),0)","v":1.5137956748695005E-2},true,4886,39655,0,10709,6525,11362,0,1049,0]
["Wyoming","2022-03-01",{"$f":"IF($B3940<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3940,'CMS monthly enrollment'!C:C,B3940,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3940,C3928:C3939,B3928:B3939))","v":69916},{"$f":"IF($B3940<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3940,'CMS monthly enrollment'!C:C,B3940,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3940,D3928:D3939,B3928:B3939))","v":4916},{"$f":"IFERROR(IF($B3940<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3940,'TMSIS - elig group'!$H:$H,$B3940,'TMSIS - elig group'!$C:$C,E$1),E3939),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3940<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3940,'TMSIS - elig group'!$H:$H,$B3940,'TMSIS - elig group'!$C:$C,F$1),F3939),0)","v":0},{"$f":"IFERROR(IF($B3940<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3940,'TMSIS - elig group'!$H:$H,$B3940,'TMSIS - elig group'!$C:$C,G$1),G3939),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3940<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3940,'TMSIS - elig group'!$H:$H,$B3940,'TMSIS - elig group'!$C:$C,H$1),H3939),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3940<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3940,'TMSIS - elig group'!$H:$H,$B3940,'TMSIS - elig group'!$C:$C,I$1),I3939),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3940<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3940,'TMSIS - elig group'!$H:$H,$B3940,'TMSIS - elig group'!$C:$C,J$1),J3939),0)","v":0},{"$f":"IFERROR(IF($B3940<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3940,'TMSIS - elig group'!$H:$H,$B3940,'TMSIS - elig group'!$C:$C,K$1),K3939),0)","v":1.5137956748695005E-2},true,4916,40008,0,10804,6583,11463,0,1058,0]
["Wyoming","2022-04-01",{"$f":"IF($B3941<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3941,'CMS monthly enrollment'!C:C,B3941,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3941,C3929:C3940,B3929:B3940))","v":70307},{"$f":"IF($B3941<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3941,'CMS monthly enrollment'!C:C,B3941,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3941,D3929:D3940,B3929:B3940))","v":4893},{"$f":"IFERROR(IF($B3941<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3941,'TMSIS - elig group'!$H:$H,$B3941,'TMSIS - elig group'!$C:$C,E$1),E3940),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3941<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3941,'TMSIS - elig group'!$H:$H,$B3941,'TMSIS - elig group'!$C:$C,F$1),F3940),0)","v":0},{"$f":"IFERROR(IF($B3941<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3941,'TMSIS - elig group'!$H:$H,$B3941,'TMSIS - elig group'!$C:$C,G$1),G3940),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3941<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3941,'TMSIS - elig group'!$H:$H,$B3941,'TMSIS - elig group'!$C:$C,H$1),H3940),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3941<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3941,'TMSIS - elig group'!$H:$H,$B3941,'TMSIS - elig group'!$C:$C,I$1),I3940),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3941<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3941,'TMSIS - elig group'!$H:$H,$B3941,'TMSIS - elig group'!$C:$C,J$1),J3940),0)","v":0},{"$f":"IFERROR(IF($B3941<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3941,'TMSIS - elig group'!$H:$H,$B3941,'TMSIS - elig group'!$C:$C,K$1),K3940),0)","v":1.5137956748695005E-2},true,4893,40232,0,10864,6620,11527,0,1064,0]
["Wyoming","2022-05-01",{"$f":"IF($B3942<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3942,'CMS monthly enrollment'!C:C,B3942,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3942,C3930:C3941,B3930:B3941))","v":71472},{"$f":"IF($B3942<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3942,'CMS monthly enrollment'!C:C,B3942,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3942,D3930:D3941,B3930:B3941))","v":4959},{"$f":"IFERROR(IF($B3942<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3942,'TMSIS - elig group'!$H:$H,$B3942,'TMSIS - elig group'!$C:$C,E$1),E3941),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3942<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3942,'TMSIS - elig group'!$H:$H,$B3942,'TMSIS - elig group'!$C:$C,F$1),F3941),0)","v":0},{"$f":"IFERROR(IF($B3942<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3942,'TMSIS - elig group'!$H:$H,$B3942,'TMSIS - elig group'!$C:$C,G$1),G3941),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3942<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3942,'TMSIS - elig group'!$H:$H,$B3942,'TMSIS - elig group'!$C:$C,H$1),H3941),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3942<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3942,'TMSIS - elig group'!$H:$H,$B3942,'TMSIS - elig group'!$C:$C,I$1),I3941),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3942<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3942,'TMSIS - elig group'!$H:$H,$B3942,'TMSIS - elig group'!$C:$C,J$1),J3941),0)","v":0},{"$f":"IFERROR(IF($B3942<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3942,'TMSIS - elig group'!$H:$H,$B3942,'TMSIS - elig group'!$C:$C,K$1),K3941),0)","v":1.5137956748695005E-2},true,4959,40898,0,11044,6729,11718,0,1082,0]
["Wyoming","2022-06-01",{"$f":"IF($B3943<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3943,'CMS monthly enrollment'!C:C,B3943,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3943,C3931:C3942,B3931:B3942))","v":73103},{"$f":"IF($B3943<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3943,'CMS monthly enrollment'!C:C,B3943,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3943,D3931:D3942,B3931:B3942))","v":5029},{"$f":"IFERROR(IF($B3943<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3943,'TMSIS - elig group'!$H:$H,$B3943,'TMSIS - elig group'!$C:$C,E$1),E3942),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3943<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3943,'TMSIS - elig group'!$H:$H,$B3943,'TMSIS - elig group'!$C:$C,F$1),F3942),0)","v":0},{"$f":"IFERROR(IF($B3943<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3943,'TMSIS - elig group'!$H:$H,$B3943,'TMSIS - elig group'!$C:$C,G$1),G3942),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3943<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3943,'TMSIS - elig group'!$H:$H,$B3943,'TMSIS - elig group'!$C:$C,H$1),H3942),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3943<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3943,'TMSIS - elig group'!$H:$H,$B3943,'TMSIS - elig group'!$C:$C,I$1),I3942),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3943<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3943,'TMSIS - elig group'!$H:$H,$B3943,'TMSIS - elig group'!$C:$C,J$1),J3942),0)","v":0},{"$f":"IFERROR(IF($B3943<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3943,'TMSIS - elig group'!$H:$H,$B3943,'TMSIS - elig group'!$C:$C,K$1),K3942),0)","v":1.5137956748695005E-2},true,5029,41832,0,11296,6883,11985,0,1107,0]
["Wyoming","2022-07-01",{"$f":"IF($B3944<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3944,'CMS monthly enrollment'!C:C,B3944,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3944,C3932:C3943,B3932:B3943))","v":74221},{"$f":"IF($B3944<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3944,'CMS monthly enrollment'!C:C,B3944,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3944,D3932:D3943,B3932:B3943))","v":5097},{"$f":"IFERROR(IF($B3944<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3944,'TMSIS - elig group'!$H:$H,$B3944,'TMSIS - elig group'!$C:$C,E$1),E3943),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3944<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3944,'TMSIS - elig group'!$H:$H,$B3944,'TMSIS - elig group'!$C:$C,F$1),F3943),0)","v":0},{"$f":"IFERROR(IF($B3944<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3944,'TMSIS - elig group'!$H:$H,$B3944,'TMSIS - elig group'!$C:$C,G$1),G3943),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3944<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3944,'TMSIS - elig group'!$H:$H,$B3944,'TMSIS - elig group'!$C:$C,H$1),H3943),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3944<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3944,'TMSIS - elig group'!$H:$H,$B3944,'TMSIS - elig group'!$C:$C,I$1),I3943),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3944<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3944,'TMSIS - elig group'!$H:$H,$B3944,'TMSIS - elig group'!$C:$C,J$1),J3943),0)","v":0},{"$f":"IFERROR(IF($B3944<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3944,'TMSIS - elig group'!$H:$H,$B3944,'TMSIS - elig group'!$C:$C,K$1),K3943),0)","v":1.5137956748695005E-2},true,5097,42471,0,11469,6988,12169,0,1124,0]
["Wyoming","2022-08-01",{"$f":"IF($B3945<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3945,'CMS monthly enrollment'!C:C,B3945,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3945,C3933:C3944,B3933:B3944))","v":75060},{"$f":"IF($B3945<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3945,'CMS monthly enrollment'!C:C,B3945,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3945,D3933:D3944,B3933:B3944))","v":5148},{"$f":"IFERROR(IF($B3945<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3945,'TMSIS - elig group'!$H:$H,$B3945,'TMSIS - elig group'!$C:$C,E$1),E3944),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3945<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3945,'TMSIS - elig group'!$H:$H,$B3945,'TMSIS - elig group'!$C:$C,F$1),F3944),0)","v":0},{"$f":"IFERROR(IF($B3945<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3945,'TMSIS - elig group'!$H:$H,$B3945,'TMSIS - elig group'!$C:$C,G$1),G3944),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3945<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3945,'TMSIS - elig group'!$H:$H,$B3945,'TMSIS - elig group'!$C:$C,H$1),H3944),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3945<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3945,'TMSIS - elig group'!$H:$H,$B3945,'TMSIS - elig group'!$C:$C,I$1),I3944),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3945<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3945,'TMSIS - elig group'!$H:$H,$B3945,'TMSIS - elig group'!$C:$C,J$1),J3944),0)","v":0},{"$f":"IFERROR(IF($B3945<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3945,'TMSIS - elig group'!$H:$H,$B3945,'TMSIS - elig group'!$C:$C,K$1),K3944),0)","v":1.5137956748695005E-2},true,5148,42952,0,11599,7067,12306,0,1136,0]
["Wyoming","2022-09-01",{"$f":"IF($B3946<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3946,'CMS monthly enrollment'!C:C,B3946,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3946,C3934:C3945,B3934:B3945))","v":75543},{"$f":"IF($B3946<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3946,'CMS monthly enrollment'!C:C,B3946,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3946,D3934:D3945,B3934:B3945))","v":5165},{"$f":"IFERROR(IF($B3946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3946,'TMSIS - elig group'!$H:$H,$B3946,'TMSIS - elig group'!$C:$C,E$1),E3945),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3946,'TMSIS - elig group'!$H:$H,$B3946,'TMSIS - elig group'!$C:$C,F$1),F3945),0)","v":0},{"$f":"IFERROR(IF($B3946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3946,'TMSIS - elig group'!$H:$H,$B3946,'TMSIS - elig group'!$C:$C,G$1),G3945),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3946,'TMSIS - elig group'!$H:$H,$B3946,'TMSIS - elig group'!$C:$C,H$1),H3945),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3946,'TMSIS - elig group'!$H:$H,$B3946,'TMSIS - elig group'!$C:$C,I$1),I3945),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3946,'TMSIS - elig group'!$H:$H,$B3946,'TMSIS - elig group'!$C:$C,J$1),J3945),0)","v":0},{"$f":"IFERROR(IF($B3946<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3946,'TMSIS - elig group'!$H:$H,$B3946,'TMSIS - elig group'!$C:$C,K$1),K3945),0)","v":1.5137956748695005E-2},true,5165,43228,0,11673,7113,12385,0,1144,0]
["Wyoming","2022-10-01",{"$f":"IF($B3947<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3947,'CMS monthly enrollment'!C:C,B3947,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3947,C3935:C3946,B3935:B3946))","v":75973},{"$f":"IF($B3947<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3947,'CMS monthly enrollment'!C:C,B3947,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3947,D3935:D3946,B3935:B3946))","v":5205},{"$f":"IFERROR(IF($B3947<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3947,'TMSIS - elig group'!$H:$H,$B3947,'TMSIS - elig group'!$C:$C,E$1),E3946),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3947<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3947,'TMSIS - elig group'!$H:$H,$B3947,'TMSIS - elig group'!$C:$C,F$1),F3946),0)","v":0},{"$f":"IFERROR(IF($B3947<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3947,'TMSIS - elig group'!$H:$H,$B3947,'TMSIS - elig group'!$C:$C,G$1),G3946),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3947<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3947,'TMSIS - elig group'!$H:$H,$B3947,'TMSIS - elig group'!$C:$C,H$1),H3946),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3947<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3947,'TMSIS - elig group'!$H:$H,$B3947,'TMSIS - elig group'!$C:$C,I$1),I3946),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3947<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3947,'TMSIS - elig group'!$H:$H,$B3947,'TMSIS - elig group'!$C:$C,J$1),J3946),0)","v":0},{"$f":"IFERROR(IF($B3947<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3947,'TMSIS - elig group'!$H:$H,$B3947,'TMSIS - elig group'!$C:$C,K$1),K3946),0)","v":1.5137956748695005E-2},true,5205,43474,0,11740,7153,12456,0,1150,0]
["Wyoming","2022-11-01",{"$f":"IF($B3948<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3948,'CMS monthly enrollment'!C:C,B3948,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3948,C3936:C3947,B3936:B3947))","v":76879},{"$f":"IF($B3948<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3948,'CMS monthly enrollment'!C:C,B3948,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3948,D3936:D3947,B3936:B3947))","v":5241},{"$f":"IFERROR(IF($B3948<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3948,'TMSIS - elig group'!$H:$H,$B3948,'TMSIS - elig group'!$C:$C,E$1),E3947),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3948<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3948,'TMSIS - elig group'!$H:$H,$B3948,'TMSIS - elig group'!$C:$C,F$1),F3947),0)","v":0},{"$f":"IFERROR(IF($B3948<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3948,'TMSIS - elig group'!$H:$H,$B3948,'TMSIS - elig group'!$C:$C,G$1),G3947),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3948<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3948,'TMSIS - elig group'!$H:$H,$B3948,'TMSIS - elig group'!$C:$C,H$1),H3947),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3948<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3948,'TMSIS - elig group'!$H:$H,$B3948,'TMSIS - elig group'!$C:$C,I$1),I3947),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3948<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3948,'TMSIS - elig group'!$H:$H,$B3948,'TMSIS - elig group'!$C:$C,J$1),J3947),0)","v":0},{"$f":"IFERROR(IF($B3948<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3948,'TMSIS - elig group'!$H:$H,$B3948,'TMSIS - elig group'!$C:$C,K$1),K3947),0)","v":1.5137956748695005E-2},true,5241,43992,0,11880,7238,12604,0,1164,0]
["Wyoming","2022-12-01",{"$f":"IF($B3949<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3949,'CMS monthly enrollment'!C:C,B3949,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3949,C3937:C3948,B3937:B3948))","v":78018},{"$f":"IF($B3949<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3949,'CMS monthly enrollment'!C:C,B3949,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3949,D3937:D3948,B3937:B3948))","v":5283},{"$f":"IFERROR(IF($B3949<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3949,'TMSIS - elig group'!$H:$H,$B3949,'TMSIS - elig group'!$C:$C,E$1),E3948),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3949<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3949,'TMSIS - elig group'!$H:$H,$B3949,'TMSIS - elig group'!$C:$C,F$1),F3948),0)","v":0},{"$f":"IFERROR(IF($B3949<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3949,'TMSIS - elig group'!$H:$H,$B3949,'TMSIS - elig group'!$C:$C,G$1),G3948),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3949<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3949,'TMSIS - elig group'!$H:$H,$B3949,'TMSIS - elig group'!$C:$C,H$1),H3948),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3949<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3949,'TMSIS - elig group'!$H:$H,$B3949,'TMSIS - elig group'!$C:$C,I$1),I3948),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3949<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3949,'TMSIS - elig group'!$H:$H,$B3949,'TMSIS - elig group'!$C:$C,J$1),J3948),0)","v":0},{"$f":"IFERROR(IF($B3949<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3949,'TMSIS - elig group'!$H:$H,$B3949,'TMSIS - elig group'!$C:$C,K$1),K3948),0)","v":1.5137956748695005E-2},true,5283,44644,0,12056,7346,12791,0,1181,0]
["Wyoming","2023-01-01",{"$f":"IF($B3950<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3950,'CMS monthly enrollment'!C:C,B3950,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3950,C3938:C3949,B3938:B3949))","v":77932},{"$f":"IF($B3950<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3950,'CMS monthly enrollment'!C:C,B3950,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3950,D3938:D3949,B3938:B3949))","v":5273},{"$f":"IFERROR(IF($B3950<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3950,'TMSIS - elig group'!$H:$H,$B3950,'TMSIS - elig group'!$C:$C,E$1),E3949),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3950<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3950,'TMSIS - elig group'!$H:$H,$B3950,'TMSIS - elig group'!$C:$C,F$1),F3949),0)","v":0},{"$f":"IFERROR(IF($B3950<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3950,'TMSIS - elig group'!$H:$H,$B3950,'TMSIS - elig group'!$C:$C,G$1),G3949),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3950<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3950,'TMSIS - elig group'!$H:$H,$B3950,'TMSIS - elig group'!$C:$C,H$1),H3949),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3950<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3950,'TMSIS - elig group'!$H:$H,$B3950,'TMSIS - elig group'!$C:$C,I$1),I3949),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3950<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3950,'TMSIS - elig group'!$H:$H,$B3950,'TMSIS - elig group'!$C:$C,J$1),J3949),0)","v":0},{"$f":"IFERROR(IF($B3950<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3950,'TMSIS - elig group'!$H:$H,$B3950,'TMSIS - elig group'!$C:$C,K$1),K3949),0)","v":1.5137956748695005E-2},true,5273,44595,0,12043,7338,12777,0,1180,0]
["Wyoming","2023-02-01",{"$f":"IF($B3951<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3951,'CMS monthly enrollment'!C:C,B3951,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3951,C3939:C3950,B3939:B3950))","v":79560.146360885119},{"$f":"IF($B3951<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3951,'CMS monthly enrollment'!C:C,B3951,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3951,D3939:D3950,B3939:B3950))","v":5358.0835321432605},{"$f":"IFERROR(IF($B3951<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3951,'TMSIS - elig group'!$H:$H,$B3951,'TMSIS - elig group'!$C:$C,E$1),E3950),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3951<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3951,'TMSIS - elig group'!$H:$H,$B3951,'TMSIS - elig group'!$C:$C,F$1),F3950),0)","v":0},{"$f":"IFERROR(IF($B3951<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3951,'TMSIS - elig group'!$H:$H,$B3951,'TMSIS - elig group'!$C:$C,G$1),G3950),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3951<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3951,'TMSIS - elig group'!$H:$H,$B3951,'TMSIS - elig group'!$C:$C,H$1),H3950),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3951<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3951,'TMSIS - elig group'!$H:$H,$B3951,'TMSIS - elig group'!$C:$C,I$1),I3950),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3951<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3951,'TMSIS - elig group'!$H:$H,$B3951,'TMSIS - elig group'!$C:$C,J$1),J3950),0)","v":0},{"$f":"IFERROR(IF($B3951<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3951,'TMSIS - elig group'!$H:$H,$B3951,'TMSIS - elig group'!$C:$C,K$1),K3950),0)","v":1.5137956748695005E-2},true,5358.0835321432605,45527,0,12294,7491,13044,0,1204,0]
["Wyoming","2023-03-01",{"$f":"IF($B3952<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3952,'CMS monthly enrollment'!C:C,B3952,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3952,C3940:C3951,B3940:B3951))","v":80340.306121784728},{"$f":"IF($B3952<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3952,'CMS monthly enrollment'!C:C,B3952,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3952,D3940:D3951,B3940:B3951))","v":5399.1239553266787},{"$f":"IFERROR(IF($B3952<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3952,'TMSIS - elig group'!$H:$H,$B3952,'TMSIS - elig group'!$C:$C,E$1),E3951),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3952<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3952,'TMSIS - elig group'!$H:$H,$B3952,'TMSIS - elig group'!$C:$C,F$1),F3951),0)","v":0},{"$f":"IFERROR(IF($B3952<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3952,'TMSIS - elig group'!$H:$H,$B3952,'TMSIS - elig group'!$C:$C,G$1),G3951),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3952<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3952,'TMSIS - elig group'!$H:$H,$B3952,'TMSIS - elig group'!$C:$C,H$1),H3951),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3952<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3952,'TMSIS - elig group'!$H:$H,$B3952,'TMSIS - elig group'!$C:$C,I$1),I3951),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3952<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3952,'TMSIS - elig group'!$H:$H,$B3952,'TMSIS - elig group'!$C:$C,J$1),J3951),0)","v":0},{"$f":"IFERROR(IF($B3952<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3952,'TMSIS - elig group'!$H:$H,$B3952,'TMSIS - elig group'!$C:$C,K$1),K3951),0)","v":1.5137956748695005E-2},true,5399.1239553266787,45973,0,12415,7564,13172,0,1216,0]
["Wyoming","2023-04-01",{"$f":"IF($B3953<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3953,'CMS monthly enrollment'!C:C,B3953,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3953,C3941:C3952,B3941:B3952))","v":81166.072685605846},{"$f":"IF($B3953<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3953,'CMS monthly enrollment'!C:C,B3953,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3953,D3941:D3952,B3941:B3952))","v":5444.6726331570972},{"$f":"IFERROR(IF($B3953<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3953,'TMSIS - elig group'!$H:$H,$B3953,'TMSIS - elig group'!$C:$C,E$1),E3952),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3953<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3953,'TMSIS - elig group'!$H:$H,$B3953,'TMSIS - elig group'!$C:$C,F$1),F3952),0)","v":0},{"$f":"IFERROR(IF($B3953<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3953,'TMSIS - elig group'!$H:$H,$B3953,'TMSIS - elig group'!$C:$C,G$1),G3952),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3953<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3953,'TMSIS - elig group'!$H:$H,$B3953,'TMSIS - elig group'!$C:$C,H$1),H3952),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3953<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3953,'TMSIS - elig group'!$H:$H,$B3953,'TMSIS - elig group'!$C:$C,I$1),I3952),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3953<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3953,'TMSIS - elig group'!$H:$H,$B3953,'TMSIS - elig group'!$C:$C,J$1),J3952),0)","v":0},{"$f":"IFERROR(IF($B3953<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3953,'TMSIS - elig group'!$H:$H,$B3953,'TMSIS - elig group'!$C:$C,K$1),K3952),0)","v":1.5137956748695005E-2},true,5444.6726331570972,46446,0,12542,7642,13307,0,1229,0]
["Wyoming","2023-05-01",{"$f":"IF($B3954<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3954,'CMS monthly enrollment'!C:C,B3954,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3954,C3942:C3953,B3942:B3953))","v":81840.448838508921},{"$f":"IF($B3954<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3954,'CMS monthly enrollment'!C:C,B3954,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3954,D3942:D3953,B3942:B3953))","v":5476.8571080317997},{"$f":"IFERROR(IF($B3954<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3954,'TMSIS - elig group'!$H:$H,$B3954,'TMSIS - elig group'!$C:$C,E$1),E3953),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3954<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3954,'TMSIS - elig group'!$H:$H,$B3954,'TMSIS - elig group'!$C:$C,F$1),F3953),0)","v":0},{"$f":"IFERROR(IF($B3954<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3954,'TMSIS - elig group'!$H:$H,$B3954,'TMSIS - elig group'!$C:$C,G$1),G3953),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3954<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3954,'TMSIS - elig group'!$H:$H,$B3954,'TMSIS - elig group'!$C:$C,H$1),H3953),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3954<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3954,'TMSIS - elig group'!$H:$H,$B3954,'TMSIS - elig group'!$C:$C,I$1),I3953),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3954<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3954,'TMSIS - elig group'!$H:$H,$B3954,'TMSIS - elig group'!$C:$C,J$1),J3953),0)","v":0},{"$f":"IFERROR(IF($B3954<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3954,'TMSIS - elig group'!$H:$H,$B3954,'TMSIS - elig group'!$C:$C,K$1),K3953),0)","v":1.5137956748695005E-2},true,5476.8571080317997,46832,0,12647,7706,13418,0,1239,0]
["Wyoming","2023-06-01",{"$f":"IF($B3955<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3955,'CMS monthly enrollment'!C:C,B3955,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3955,C3943:C3954,B3943:B3954))","v":82523.890906490618},{"$f":"IF($B3955<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3955,'CMS monthly enrollment'!C:C,B3955,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3955,D3943:D3954,B3943:B3954))","v":5510.2056973352301},{"$f":"IFERROR(IF($B3955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3955,'TMSIS - elig group'!$H:$H,$B3955,'TMSIS - elig group'!$C:$C,E$1),E3954),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3955,'TMSIS - elig group'!$H:$H,$B3955,'TMSIS - elig group'!$C:$C,F$1),F3954),0)","v":0},{"$f":"IFERROR(IF($B3955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3955,'TMSIS - elig group'!$H:$H,$B3955,'TMSIS - elig group'!$C:$C,G$1),G3954),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3955,'TMSIS - elig group'!$H:$H,$B3955,'TMSIS - elig group'!$C:$C,H$1),H3954),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3955,'TMSIS - elig group'!$H:$H,$B3955,'TMSIS - elig group'!$C:$C,I$1),I3954),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3955,'TMSIS - elig group'!$H:$H,$B3955,'TMSIS - elig group'!$C:$C,J$1),J3954),0)","v":0},{"$f":"IFERROR(IF($B3955<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3955,'TMSIS - elig group'!$H:$H,$B3955,'TMSIS - elig group'!$C:$C,K$1),K3954),0)","v":1.5137956748695005E-2},true,5510.2056973352301,47223,0,12752,7770,13530,0,1249,0]
["Wyoming","2023-07-01",{"$f":"IF($B3956<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3956,'CMS monthly enrollment'!C:C,B3956,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3956,C3944:C3955,B3944:B3955))","v":83275.767198129557},{"$f":"IF($B3956<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3956,'CMS monthly enrollment'!C:C,B3956,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3956,D3944:D3955,B3944:B3955))","v":5544.2908035325963},{"$f":"IFERROR(IF($B3956<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3956,'TMSIS - elig group'!$H:$H,$B3956,'TMSIS - elig group'!$C:$C,E$1),E3955),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3956<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3956,'TMSIS - elig group'!$H:$H,$B3956,'TMSIS - elig group'!$C:$C,F$1),F3955),0)","v":0},{"$f":"IFERROR(IF($B3956<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3956,'TMSIS - elig group'!$H:$H,$B3956,'TMSIS - elig group'!$C:$C,G$1),G3955),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3956<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3956,'TMSIS - elig group'!$H:$H,$B3956,'TMSIS - elig group'!$C:$C,H$1),H3955),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3956<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3956,'TMSIS - elig group'!$H:$H,$B3956,'TMSIS - elig group'!$C:$C,I$1),I3955),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3956<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3956,'TMSIS - elig group'!$H:$H,$B3956,'TMSIS - elig group'!$C:$C,J$1),J3955),0)","v":0},{"$f":"IFERROR(IF($B3956<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3956,'TMSIS - elig group'!$H:$H,$B3956,'TMSIS - elig group'!$C:$C,K$1),K3955),0)","v":1.5137956748695005E-2},true,5544.2908035325963,47653,0,12868,7841,13653,0,1261,0]
["Wyoming","2023-08-01",{"$f":"IF($B3957<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3957,'CMS monthly enrollment'!C:C,B3957,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3957,C3945:C3956,B3945:B3956))","v":84119.209072544007},{"$f":"IF($B3957<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3957,'CMS monthly enrollment'!C:C,B3957,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3957,D3945:D3956,B3945:B3956))","v":5583.8341542130802},{"$f":"IFERROR(IF($B3957<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3957,'TMSIS - elig group'!$H:$H,$B3957,'TMSIS - elig group'!$C:$C,E$1),E3956),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3957<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3957,'TMSIS - elig group'!$H:$H,$B3957,'TMSIS - elig group'!$C:$C,F$1),F3956),0)","v":0},{"$f":"IFERROR(IF($B3957<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3957,'TMSIS - elig group'!$H:$H,$B3957,'TMSIS - elig group'!$C:$C,G$1),G3956),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3957<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3957,'TMSIS - elig group'!$H:$H,$B3957,'TMSIS - elig group'!$C:$C,H$1),H3956),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3957<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3957,'TMSIS - elig group'!$H:$H,$B3957,'TMSIS - elig group'!$C:$C,I$1),I3956),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3957<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3957,'TMSIS - elig group'!$H:$H,$B3957,'TMSIS - elig group'!$C:$C,J$1),J3956),0)","v":0},{"$f":"IFERROR(IF($B3957<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3957,'TMSIS - elig group'!$H:$H,$B3957,'TMSIS - elig group'!$C:$C,K$1),K3956),0)","v":1.5137956748695005E-2},true,5583.8341542130802,48136,0,12999,7920,13792,0,1273,0]
["Wyoming","2023-09-01",{"$f":"IF($B3958<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3958,'CMS monthly enrollment'!C:C,B3958,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3958,C3946:C3957,B3946:B3957))","v":85002.770208640024},{"$f":"IF($B3958<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3958,'CMS monthly enrollment'!C:C,B3958,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3958,D3946:D3957,B3946:B3957))","v":5626.7000477356123},{"$f":"IFERROR(IF($B3958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3958,'TMSIS - elig group'!$H:$H,$B3958,'TMSIS - elig group'!$C:$C,E$1),E3957),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3958,'TMSIS - elig group'!$H:$H,$B3958,'TMSIS - elig group'!$C:$C,F$1),F3957),0)","v":0},{"$f":"IFERROR(IF($B3958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3958,'TMSIS - elig group'!$H:$H,$B3958,'TMSIS - elig group'!$C:$C,G$1),G3957),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3958,'TMSIS - elig group'!$H:$H,$B3958,'TMSIS - elig group'!$C:$C,H$1),H3957),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3958,'TMSIS - elig group'!$H:$H,$B3958,'TMSIS - elig group'!$C:$C,I$1),I3957),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3958,'TMSIS - elig group'!$H:$H,$B3958,'TMSIS - elig group'!$C:$C,J$1),J3957),0)","v":0},{"$f":"IFERROR(IF($B3958<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3958,'TMSIS - elig group'!$H:$H,$B3958,'TMSIS - elig group'!$C:$C,K$1),K3957),0)","v":1.5137956748695005E-2},true,5626.7000477356123,48641,0,13135,8003,13936,0,1287,0]
["Wyoming","2023-10-01",{"$f":"IF($B3959<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3959,'CMS monthly enrollment'!C:C,B3959,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3959,C3947:C3958,B3947:B3958))","v":85836.050212771399},{"$f":"IF($B3959<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3959,'CMS monthly enrollment'!C:C,B3959,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3959,D3947:D3958,B3947:B3958))","v":5665.9307736118353},{"$f":"IFERROR(IF($B3959<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3959,'TMSIS - elig group'!$H:$H,$B3959,'TMSIS - elig group'!$C:$C,E$1),E3958),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3959<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3959,'TMSIS - elig group'!$H:$H,$B3959,'TMSIS - elig group'!$C:$C,F$1),F3958),0)","v":0},{"$f":"IFERROR(IF($B3959<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3959,'TMSIS - elig group'!$H:$H,$B3959,'TMSIS - elig group'!$C:$C,G$1),G3958),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3959<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3959,'TMSIS - elig group'!$H:$H,$B3959,'TMSIS - elig group'!$C:$C,H$1),H3958),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3959<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3959,'TMSIS - elig group'!$H:$H,$B3959,'TMSIS - elig group'!$C:$C,I$1),I3958),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3959<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3959,'TMSIS - elig group'!$H:$H,$B3959,'TMSIS - elig group'!$C:$C,J$1),J3958),0)","v":0},{"$f":"IFERROR(IF($B3959<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3959,'TMSIS - elig group'!$H:$H,$B3959,'TMSIS - elig group'!$C:$C,K$1),K3958),0)","v":1.5137956748695005E-2},true,5665.9307736118353,49118,0,13264,8082,14073,0,1299,0]
["Wyoming","2023-11-01",{"$f":"IF($B3960<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3960,'CMS monthly enrollment'!C:C,B3960,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3960,C3948:C3959,B3948:B3959))","v":86640.534290540032},{"$f":"IF($B3960<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3960,'CMS monthly enrollment'!C:C,B3960,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3960,D3948:D3959,B3948:B3959))","v":5707.3206309255911},{"$f":"IFERROR(IF($B3960<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3960,'TMSIS - elig group'!$H:$H,$B3960,'TMSIS - elig group'!$C:$C,E$1),E3959),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3960<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3960,'TMSIS - elig group'!$H:$H,$B3960,'TMSIS - elig group'!$C:$C,F$1),F3959),0)","v":0},{"$f":"IFERROR(IF($B3960<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3960,'TMSIS - elig group'!$H:$H,$B3960,'TMSIS - elig group'!$C:$C,G$1),G3959),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3960<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3960,'TMSIS - elig group'!$H:$H,$B3960,'TMSIS - elig group'!$C:$C,H$1),H3959),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3960<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3960,'TMSIS - elig group'!$H:$H,$B3960,'TMSIS - elig group'!$C:$C,I$1),I3959),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3960<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3960,'TMSIS - elig group'!$H:$H,$B3960,'TMSIS - elig group'!$C:$C,J$1),J3959),0)","v":0},{"$f":"IFERROR(IF($B3960<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3960,'TMSIS - elig group'!$H:$H,$B3960,'TMSIS - elig group'!$C:$C,K$1),K3959),0)","v":1.5137956748695005E-2},true,5707.3206309255911,49578,0,13388,8158,14205,0,1312,0]
["Wyoming","2023-12-01",{"$f":"IF($B3961<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3961,'CMS monthly enrollment'!C:C,B3961,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3961,C3949:C3960,B3949:B3960))","v":87422.213547431864},{"$f":"IF($B3961<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3961,'CMS monthly enrollment'!C:C,B3961,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3961,D3949:D3960,B3949:B3960))","v":5747.4733992591719},{"$f":"IFERROR(IF($B3961<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3961,'TMSIS - elig group'!$H:$H,$B3961,'TMSIS - elig group'!$C:$C,E$1),E3960),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3961<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3961,'TMSIS - elig group'!$H:$H,$B3961,'TMSIS - elig group'!$C:$C,F$1),F3960),0)","v":0},{"$f":"IFERROR(IF($B3961<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3961,'TMSIS - elig group'!$H:$H,$B3961,'TMSIS - elig group'!$C:$C,G$1),G3960),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3961<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3961,'TMSIS - elig group'!$H:$H,$B3961,'TMSIS - elig group'!$C:$C,H$1),H3960),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3961<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3961,'TMSIS - elig group'!$H:$H,$B3961,'TMSIS - elig group'!$C:$C,I$1),I3960),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3961<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3961,'TMSIS - elig group'!$H:$H,$B3961,'TMSIS - elig group'!$C:$C,J$1),J3960),0)","v":0},{"$f":"IFERROR(IF($B3961<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3961,'TMSIS - elig group'!$H:$H,$B3961,'TMSIS - elig group'!$C:$C,K$1),K3960),0)","v":1.5137956748695005E-2},true,5747.4733992591719,50026,0,13509,8231,14333,0,1323,0]
["Wyoming","2024-01-01",{"$f":"IF($B3962<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3962,'CMS monthly enrollment'!C:C,B3962,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3962,C3950:C3961,B3950:B3961))","v":88295.063807089813},{"$f":"IF($B3962<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3962,'CMS monthly enrollment'!C:C,B3962,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3962,D3950:D3961,B3950:B3961))","v":5790.3276509859352},{"$f":"IFERROR(IF($B3962<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3962,'TMSIS - elig group'!$H:$H,$B3962,'TMSIS - elig group'!$C:$C,E$1),E3961),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3962<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3962,'TMSIS - elig group'!$H:$H,$B3962,'TMSIS - elig group'!$C:$C,F$1),F3961),0)","v":0},{"$f":"IFERROR(IF($B3962<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3962,'TMSIS - elig group'!$H:$H,$B3962,'TMSIS - elig group'!$C:$C,G$1),G3961),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3962<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3962,'TMSIS - elig group'!$H:$H,$B3962,'TMSIS - elig group'!$C:$C,H$1),H3961),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3962<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3962,'TMSIS - elig group'!$H:$H,$B3962,'TMSIS - elig group'!$C:$C,I$1),I3961),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3962<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3962,'TMSIS - elig group'!$H:$H,$B3962,'TMSIS - elig group'!$C:$C,J$1),J3961),0)","v":0},{"$f":"IFERROR(IF($B3962<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3962,'TMSIS - elig group'!$H:$H,$B3962,'TMSIS - elig group'!$C:$C,K$1),K3961),0)","v":1.5137956748695005E-2},true,5790.3276509859352,50525,0,13644,8313,14476,0,1337,0]
["Wyoming","2024-02-01",{"$f":"IF($B3963<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3963,'CMS monthly enrollment'!C:C,B3963,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3963,C3951:C3962,B3951:B3962))","v":89004.883544669952},{"$f":"IF($B3963<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3963,'CMS monthly enrollment'!C:C,B3963,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3963,D3951:D3962,B3951:B3962))","v":5823.828980626975},{"$f":"IFERROR(IF($B3963<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3963,'TMSIS - elig group'!$H:$H,$B3963,'TMSIS - elig group'!$C:$C,E$1),E3962),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3963<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3963,'TMSIS - elig group'!$H:$H,$B3963,'TMSIS - elig group'!$C:$C,F$1),F3962),0)","v":0},{"$f":"IFERROR(IF($B3963<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3963,'TMSIS - elig group'!$H:$H,$B3963,'TMSIS - elig group'!$C:$C,G$1),G3962),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3963<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3963,'TMSIS - elig group'!$H:$H,$B3963,'TMSIS - elig group'!$C:$C,H$1),H3962),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3963<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3963,'TMSIS - elig group'!$H:$H,$B3963,'TMSIS - elig group'!$C:$C,I$1),I3962),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3963<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3963,'TMSIS - elig group'!$H:$H,$B3963,'TMSIS - elig group'!$C:$C,J$1),J3962),0)","v":0},{"$f":"IFERROR(IF($B3963<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3963,'TMSIS - elig group'!$H:$H,$B3963,'TMSIS - elig group'!$C:$C,K$1),K3962),0)","v":1.5137956748695005E-2},true,5823.828980626975,50931,0,13754,8380,14593,0,1347,0]
["Wyoming","2024-03-01",{"$f":"IF($B3964<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3964,'CMS monthly enrollment'!C:C,B3964,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3964,C3952:C3963,B3952:B3963))","v":89764.827293007635},{"$f":"IF($B3964<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3964,'CMS monthly enrollment'!C:C,B3964,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3964,D3952:D3963,B3952:B3963))","v":5860.0788835023777},{"$f":"IFERROR(IF($B3964<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3964,'TMSIS - elig group'!$H:$H,$B3964,'TMSIS - elig group'!$C:$C,E$1),E3963),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3964<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3964,'TMSIS - elig group'!$H:$H,$B3964,'TMSIS - elig group'!$C:$C,F$1),F3963),0)","v":0},{"$f":"IFERROR(IF($B3964<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3964,'TMSIS - elig group'!$H:$H,$B3964,'TMSIS - elig group'!$C:$C,G$1),G3963),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3964<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3964,'TMSIS - elig group'!$H:$H,$B3964,'TMSIS - elig group'!$C:$C,H$1),H3963),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3964<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3964,'TMSIS - elig group'!$H:$H,$B3964,'TMSIS - elig group'!$C:$C,I$1),I3963),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3964<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3964,'TMSIS - elig group'!$H:$H,$B3964,'TMSIS - elig group'!$C:$C,J$1),J3963),0)","v":0},{"$f":"IFERROR(IF($B3964<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3964,'TMSIS - elig group'!$H:$H,$B3964,'TMSIS - elig group'!$C:$C,K$1),K3963),0)","v":1.5137956748695005E-2},true,5860.0788835023777,51366,0,13871,8452,14717,0,1359,0]
["Wyoming","2024-04-01",{"$f":"IF($B3965<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3965,'CMS monthly enrollment'!C:C,B3965,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3965,C3953:C3964,B3953:B3964))","v":90591.978243021294},{"$f":"IF($B3965<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3965,'CMS monthly enrollment'!C:C,B3965,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3965,D3953:D3964,B3953:B3964))","v":5899.715887964936},{"$f":"IFERROR(IF($B3965<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3965,'TMSIS - elig group'!$H:$H,$B3965,'TMSIS - elig group'!$C:$C,E$1),E3964),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3965<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3965,'TMSIS - elig group'!$H:$H,$B3965,'TMSIS - elig group'!$C:$C,F$1),F3964),0)","v":0},{"$f":"IFERROR(IF($B3965<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3965,'TMSIS - elig group'!$H:$H,$B3965,'TMSIS - elig group'!$C:$C,G$1),G3964),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3965<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3965,'TMSIS - elig group'!$H:$H,$B3965,'TMSIS - elig group'!$C:$C,H$1),H3964),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3965<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3965,'TMSIS - elig group'!$H:$H,$B3965,'TMSIS - elig group'!$C:$C,I$1),I3964),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3965<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3965,'TMSIS - elig group'!$H:$H,$B3965,'TMSIS - elig group'!$C:$C,J$1),J3964),0)","v":0},{"$f":"IFERROR(IF($B3965<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3965,'TMSIS - elig group'!$H:$H,$B3965,'TMSIS - elig group'!$C:$C,K$1),K3964),0)","v":1.5137956748695005E-2},true,5899.715887964936,51839,0,13999,8530,14853,0,1371,0]
["Wyoming","2024-05-01",{"$f":"IF($B3966<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3966,'CMS monthly enrollment'!C:C,B3966,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3966,C3954:C3965,B3954:B3965))","v":91408.227969670901},{"$f":"IF($B3966<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3966,'CMS monthly enrollment'!C:C,B3966,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3966,D3954:D3965,B3954:B3965))","v":5939.6492197525513},{"$f":"IFERROR(IF($B3966<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3966,'TMSIS - elig group'!$H:$H,$B3966,'TMSIS - elig group'!$C:$C,E$1),E3965),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3966<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3966,'TMSIS - elig group'!$H:$H,$B3966,'TMSIS - elig group'!$C:$C,F$1),F3965),0)","v":0},{"$f":"IFERROR(IF($B3966<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3966,'TMSIS - elig group'!$H:$H,$B3966,'TMSIS - elig group'!$C:$C,G$1),G3965),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3966<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3966,'TMSIS - elig group'!$H:$H,$B3966,'TMSIS - elig group'!$C:$C,H$1),H3965),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3966<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3966,'TMSIS - elig group'!$H:$H,$B3966,'TMSIS - elig group'!$C:$C,I$1),I3965),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3966<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3966,'TMSIS - elig group'!$H:$H,$B3966,'TMSIS - elig group'!$C:$C,J$1),J3965),0)","v":0},{"$f":"IFERROR(IF($B3966<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3966,'TMSIS - elig group'!$H:$H,$B3966,'TMSIS - elig group'!$C:$C,K$1),K3965),0)","v":1.5137956748695005E-2},true,5939.6492197525513,52307,0,14125,8606,14987,0,1384,0]
["Wyoming","2024-06-01",{"$f":"IF($B3967<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3967,'CMS monthly enrollment'!C:C,B3967,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3967,C3955:C3966,B3955:B3966))","v":92244.952198915184},{"$f":"IF($B3967<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3967,'CMS monthly enrollment'!C:C,B3967,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3967,D3955:D3966,B3955:B3966))","v":5980.6811651235548},{"$f":"IFERROR(IF($B3967<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3967,'TMSIS - elig group'!$H:$H,$B3967,'TMSIS - elig group'!$C:$C,E$1),E3966),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3967<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3967,'TMSIS - elig group'!$H:$H,$B3967,'TMSIS - elig group'!$C:$C,F$1),F3966),0)","v":0},{"$f":"IFERROR(IF($B3967<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3967,'TMSIS - elig group'!$H:$H,$B3967,'TMSIS - elig group'!$C:$C,G$1),G3966),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3967<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3967,'TMSIS - elig group'!$H:$H,$B3967,'TMSIS - elig group'!$C:$C,H$1),H3966),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3967<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3967,'TMSIS - elig group'!$H:$H,$B3967,'TMSIS - elig group'!$C:$C,I$1),I3966),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3967<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3967,'TMSIS - elig group'!$H:$H,$B3967,'TMSIS - elig group'!$C:$C,J$1),J3966),0)","v":0},{"$f":"IFERROR(IF($B3967<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3967,'TMSIS - elig group'!$H:$H,$B3967,'TMSIS - elig group'!$C:$C,K$1),K3966),0)","v":1.5137956748695005E-2},true,5980.6811651235548,52785,0,14254,8685,15124,0,1396,0]
["Wyoming","2024-07-01",{"$f":"IF($B3968<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3968,'CMS monthly enrollment'!C:C,B3968,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3968,C3956:C3967,B3956:B3967))","v":93036.956702005584},{"$f":"IF($B3968<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3968,'CMS monthly enrollment'!C:C,B3968,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3968,D3956:D3967,B3956:B3967))","v":6019.7874533157374},{"$f":"IFERROR(IF($B3968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3968,'TMSIS - elig group'!$H:$H,$B3968,'TMSIS - elig group'!$C:$C,E$1),E3967),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3968,'TMSIS - elig group'!$H:$H,$B3968,'TMSIS - elig group'!$C:$C,F$1),F3967),0)","v":0},{"$f":"IFERROR(IF($B3968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3968,'TMSIS - elig group'!$H:$H,$B3968,'TMSIS - elig group'!$C:$C,G$1),G3967),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3968,'TMSIS - elig group'!$H:$H,$B3968,'TMSIS - elig group'!$C:$C,H$1),H3967),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3968,'TMSIS - elig group'!$H:$H,$B3968,'TMSIS - elig group'!$C:$C,I$1),I3967),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3968,'TMSIS - elig group'!$H:$H,$B3968,'TMSIS - elig group'!$C:$C,J$1),J3967),0)","v":0},{"$f":"IFERROR(IF($B3968<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3968,'TMSIS - elig group'!$H:$H,$B3968,'TMSIS - elig group'!$C:$C,K$1),K3967),0)","v":1.5137956748695005E-2},true,6019.7874533157374,53239,0,14377,8760,15254,0,1408,0]
["Wyoming","2024-08-01",{"$f":"IF($B3969<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3969,'CMS monthly enrollment'!C:C,B3969,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3969,C3957:C3968,B3957:B3968))","v":93844.179119248176},{"$f":"IF($B3969<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3969,'CMS monthly enrollment'!C:C,B3969,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3969,D3957:D3968,B3957:B3968))","v":6059.415720195364},{"$f":"IFERROR(IF($B3969<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3969,'TMSIS - elig group'!$H:$H,$B3969,'TMSIS - elig group'!$C:$C,E$1),E3968),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3969<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3969,'TMSIS - elig group'!$H:$H,$B3969,'TMSIS - elig group'!$C:$C,F$1),F3968),0)","v":0},{"$f":"IFERROR(IF($B3969<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3969,'TMSIS - elig group'!$H:$H,$B3969,'TMSIS - elig group'!$C:$C,G$1),G3968),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3969<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3969,'TMSIS - elig group'!$H:$H,$B3969,'TMSIS - elig group'!$C:$C,H$1),H3968),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3969<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3969,'TMSIS - elig group'!$H:$H,$B3969,'TMSIS - elig group'!$C:$C,I$1),I3968),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3969<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3969,'TMSIS - elig group'!$H:$H,$B3969,'TMSIS - elig group'!$C:$C,J$1),J3968),0)","v":0},{"$f":"IFERROR(IF($B3969<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3969,'TMSIS - elig group'!$H:$H,$B3969,'TMSIS - elig group'!$C:$C,K$1),K3968),0)","v":1.5137956748695005E-2},true,6059.415720195364,53700,0,14501,8836,15386,0,1421,0]
["Wyoming","2024-09-01",{"$f":"IF($B3970<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3970,'CMS monthly enrollment'!C:C,B3970,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3970,C3958:C3969,B3958:B3969))","v":94648.410327474587},{"$f":"IF($B3970<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3970,'CMS monthly enrollment'!C:C,B3970,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3970,D3958:D3969,B3958:B3969))","v":6098.6705421949155},{"$f":"IFERROR(IF($B3970<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3970,'TMSIS - elig group'!$H:$H,$B3970,'TMSIS - elig group'!$C:$C,E$1),E3969),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3970<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3970,'TMSIS - elig group'!$H:$H,$B3970,'TMSIS - elig group'!$C:$C,F$1),F3969),0)","v":0},{"$f":"IFERROR(IF($B3970<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3970,'TMSIS - elig group'!$H:$H,$B3970,'TMSIS - elig group'!$C:$C,G$1),G3969),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3970<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3970,'TMSIS - elig group'!$H:$H,$B3970,'TMSIS - elig group'!$C:$C,H$1),H3969),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3970<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3970,'TMSIS - elig group'!$H:$H,$B3970,'TMSIS - elig group'!$C:$C,I$1),I3969),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3970<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3970,'TMSIS - elig group'!$H:$H,$B3970,'TMSIS - elig group'!$C:$C,J$1),J3969),0)","v":0},{"$f":"IFERROR(IF($B3970<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3970,'TMSIS - elig group'!$H:$H,$B3970,'TMSIS - elig group'!$C:$C,K$1),K3969),0)","v":1.5137956748695005E-2},true,6098.6705421949155,54161,0,14626,8911,15518,0,1433,0]
["Wyoming","2024-10-01",{"$f":"IF($B3971<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3971,'CMS monthly enrollment'!C:C,B3971,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3971,C3959:C3970,B3959:B3970))","v":95432.712122828001},{"$f":"IF($B3971<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3971,'CMS monthly enrollment'!C:C,B3971,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3971,D3959:D3970,B3959:B3970))","v":6136.8548624454779},{"$f":"IFERROR(IF($B3971<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3971,'TMSIS - elig group'!$H:$H,$B3971,'TMSIS - elig group'!$C:$C,E$1),E3970),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3971<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3971,'TMSIS - elig group'!$H:$H,$B3971,'TMSIS - elig group'!$C:$C,F$1),F3970),0)","v":0},{"$f":"IFERROR(IF($B3971<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3971,'TMSIS - elig group'!$H:$H,$B3971,'TMSIS - elig group'!$C:$C,G$1),G3970),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3971<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3971,'TMSIS - elig group'!$H:$H,$B3971,'TMSIS - elig group'!$C:$C,H$1),H3970),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3971<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3971,'TMSIS - elig group'!$H:$H,$B3971,'TMSIS - elig group'!$C:$C,I$1),I3970),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3971<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3971,'TMSIS - elig group'!$H:$H,$B3971,'TMSIS - elig group'!$C:$C,J$1),J3970),0)","v":0},{"$f":"IFERROR(IF($B3971<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3971,'TMSIS - elig group'!$H:$H,$B3971,'TMSIS - elig group'!$C:$C,K$1),K3970),0)","v":1.5137956748695005E-2},true,{"$f":"D3971","v":6136.8548624454779},{"$f":"ROUND($C3971*E3971,0)","v":54609},{"$f":"ROUND($C3971*F3971,0)","v":0},{"$f":"ROUND($C3971*G3971,0)","v":14747},{"$f":"ROUND($C3971*H3971,0)","v":8985},{"$f":"ROUND($C3971*I3971,0)","v":15646},{"$f":"ROUND($C3971*J3971,0)","v":0},{"$f":"ROUND($C3971*K3971,0)","v":1445},0]
["Wyoming","2024-11-01",{"$f":"IF($B3972<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3972,'CMS monthly enrollment'!C:C,B3972,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3972,C3960:C3971,B3960:B3971))","v":96250.235825676471},{"$f":"IF($B3972<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3972,'CMS monthly enrollment'!C:C,B3972,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3972,D3960:D3971,B3960:B3971))","v":6176.2670488532895},{"$f":"IFERROR(IF($B3972<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3972,'TMSIS - elig group'!$H:$H,$B3972,'TMSIS - elig group'!$C:$C,E$1),E3971),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3972<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3972,'TMSIS - elig group'!$H:$H,$B3972,'TMSIS - elig group'!$C:$C,F$1),F3971),0)","v":0},{"$f":"IFERROR(IF($B3972<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3972,'TMSIS - elig group'!$H:$H,$B3972,'TMSIS - elig group'!$C:$C,G$1),G3971),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3972<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3972,'TMSIS - elig group'!$H:$H,$B3972,'TMSIS - elig group'!$C:$C,H$1),H3971),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3972<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3972,'TMSIS - elig group'!$H:$H,$B3972,'TMSIS - elig group'!$C:$C,I$1),I3971),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3972<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3972,'TMSIS - elig group'!$H:$H,$B3972,'TMSIS - elig group'!$C:$C,J$1),J3971),0)","v":0},{"$f":"IFERROR(IF($B3972<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3972,'TMSIS - elig group'!$H:$H,$B3972,'TMSIS - elig group'!$C:$C,K$1),K3971),0)","v":1.5137956748695005E-2},true,6176.2670488532895,55077,0,14873,9062,15780,0,1457,0]
["Wyoming","2024-12-01",{"$f":"IF($B3973<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3973,'CMS monthly enrollment'!C:C,B3973,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3973,C3961:C3972,B3961:B3972))","v":97041.229346310254},{"$f":"IF($B3973<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3973,'CMS monthly enrollment'!C:C,B3973,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3973,D3961:D3972,B3961:B3972))","v":6214.5630333195368},{"$f":"IFERROR(IF($B3973<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3973,'TMSIS - elig group'!$H:$H,$B3973,'TMSIS - elig group'!$C:$C,E$1),E3972),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3973<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3973,'TMSIS - elig group'!$H:$H,$B3973,'TMSIS - elig group'!$C:$C,F$1),F3972),0)","v":0},{"$f":"IFERROR(IF($B3973<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3973,'TMSIS - elig group'!$H:$H,$B3973,'TMSIS - elig group'!$C:$C,G$1),G3972),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3973<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3973,'TMSIS - elig group'!$H:$H,$B3973,'TMSIS - elig group'!$C:$C,H$1),H3972),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3973<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3973,'TMSIS - elig group'!$H:$H,$B3973,'TMSIS - elig group'!$C:$C,I$1),I3972),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3973<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3973,'TMSIS - elig group'!$H:$H,$B3973,'TMSIS - elig group'!$C:$C,J$1),J3972),0)","v":0},{"$f":"IFERROR(IF($B3973<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3973,'TMSIS - elig group'!$H:$H,$B3973,'TMSIS - elig group'!$C:$C,K$1),K3972),0)","v":1.5137956748695005E-2},true,6214.5630333195368,55530,0,14995,9137,15910,0,1469,0]
["Wyoming","2025-01-01",{"$f":"IF($B3974<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3974,'CMS monthly enrollment'!C:C,B3974,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3974,C3962:C3973,B3962:B3973))","v":97858.374061911367},{"$f":"IF($B3974<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3974,'CMS monthly enrollment'!C:C,B3974,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3974,D3962:D3973,B3962:B3973))","v":6254.4552020629708},{"$f":"IFERROR(IF($B3974<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3974,'TMSIS - elig group'!$H:$H,$B3974,'TMSIS - elig group'!$C:$C,E$1),E3973),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3974<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3974,'TMSIS - elig group'!$H:$H,$B3974,'TMSIS - elig group'!$C:$C,F$1),F3973),0)","v":0},{"$f":"IFERROR(IF($B3974<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3974,'TMSIS - elig group'!$H:$H,$B3974,'TMSIS - elig group'!$C:$C,G$1),G3973),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3974<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3974,'TMSIS - elig group'!$H:$H,$B3974,'TMSIS - elig group'!$C:$C,H$1),H3973),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3974<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3974,'TMSIS - elig group'!$H:$H,$B3974,'TMSIS - elig group'!$C:$C,I$1),I3973),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3974<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3974,'TMSIS - elig group'!$H:$H,$B3974,'TMSIS - elig group'!$C:$C,J$1),J3973),0)","v":0},{"$f":"IFERROR(IF($B3974<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3974,'TMSIS - elig group'!$H:$H,$B3974,'TMSIS - elig group'!$C:$C,K$1),K3973),0)","v":1.5137956748695005E-2},true,6254.4552020629708,55997,0,15122,9214,16044,0,1481,0]
["Wyoming","2025-02-01",{"$f":"IF($B3975<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3975,'CMS monthly enrollment'!C:C,B3975,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3975,C3963:C3974,B3963:B3974))","v":98688.662230582908},{"$f":"IF($B3975<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3975,'CMS monthly enrollment'!C:C,B3975,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3975,D3963:D3974,B3963:B3974))","v":6295.1554599529991},{"$f":"IFERROR(IF($B3975<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3975,'TMSIS - elig group'!$H:$H,$B3975,'TMSIS - elig group'!$C:$C,E$1),E3974),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3975<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3975,'TMSIS - elig group'!$H:$H,$B3975,'TMSIS - elig group'!$C:$C,F$1),F3974),0)","v":0},{"$f":"IFERROR(IF($B3975<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3975,'TMSIS - elig group'!$H:$H,$B3975,'TMSIS - elig group'!$C:$C,G$1),G3974),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3975<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3975,'TMSIS - elig group'!$H:$H,$B3975,'TMSIS - elig group'!$C:$C,H$1),H3974),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3975<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3975,'TMSIS - elig group'!$H:$H,$B3975,'TMSIS - elig group'!$C:$C,I$1),I3974),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3975<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3975,'TMSIS - elig group'!$H:$H,$B3975,'TMSIS - elig group'!$C:$C,J$1),J3974),0)","v":0},{"$f":"IFERROR(IF($B3975<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3975,'TMSIS - elig group'!$H:$H,$B3975,'TMSIS - elig group'!$C:$C,K$1),K3974),0)","v":1.5137956748695005E-2},true,6295.1554599529991,56473,0,15250,9292,16180,0,1494,0]
["Wyoming","2025-03-01",{"$f":"IF($B3976<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3976,'CMS monthly enrollment'!C:C,B3976,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3976,C3964:C3975,B3964:B3975))","v":99425.223934814334},{"$f":"IF($B3976<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3976,'CMS monthly enrollment'!C:C,B3976,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3976,D3964:D3975,B3964:B3975))","v":6331.2179838933589},{"$f":"IFERROR(IF($B3976<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3976,'TMSIS - elig group'!$H:$H,$B3976,'TMSIS - elig group'!$C:$C,E$1),E3975),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3976<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3976,'TMSIS - elig group'!$H:$H,$B3976,'TMSIS - elig group'!$C:$C,F$1),F3975),0)","v":0},{"$f":"IFERROR(IF($B3976<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3976,'TMSIS - elig group'!$H:$H,$B3976,'TMSIS - elig group'!$C:$C,G$1),G3975),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3976<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3976,'TMSIS - elig group'!$H:$H,$B3976,'TMSIS - elig group'!$C:$C,H$1),H3975),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3976<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3976,'TMSIS - elig group'!$H:$H,$B3976,'TMSIS - elig group'!$C:$C,I$1),I3975),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3976<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3976,'TMSIS - elig group'!$H:$H,$B3976,'TMSIS - elig group'!$C:$C,J$1),J3975),0)","v":0},{"$f":"IFERROR(IF($B3976<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3976,'TMSIS - elig group'!$H:$H,$B3976,'TMSIS - elig group'!$C:$C,K$1),K3975),0)","v":1.5137956748695005E-2},true,6331.2179838933589,56894,0,15364,9361,16301,0,1505,0]
["Wyoming","2025-04-01",{"$f":"IF($B3977<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3977,'CMS monthly enrollment'!C:C,B3977,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3977,C3965:C3976,B3965:B3976))","v":100237.92192544159},{"$f":"IF($B3977<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3977,'CMS monthly enrollment'!C:C,B3977,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3977,D3965:D3976,B3965:B3976))","v":6370.9144384305182},{"$f":"IFERROR(IF($B3977<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3977,'TMSIS - elig group'!$H:$H,$B3977,'TMSIS - elig group'!$C:$C,E$1),E3976),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3977<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3977,'TMSIS - elig group'!$H:$H,$B3977,'TMSIS - elig group'!$C:$C,F$1),F3976),0)","v":0},{"$f":"IFERROR(IF($B3977<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3977,'TMSIS - elig group'!$H:$H,$B3977,'TMSIS - elig group'!$C:$C,G$1),G3976),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3977<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3977,'TMSIS - elig group'!$H:$H,$B3977,'TMSIS - elig group'!$C:$C,H$1),H3976),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3977<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3977,'TMSIS - elig group'!$H:$H,$B3977,'TMSIS - elig group'!$C:$C,I$1),I3976),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3977<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3977,'TMSIS - elig group'!$H:$H,$B3977,'TMSIS - elig group'!$C:$C,J$1),J3976),0)","v":0},{"$f":"IFERROR(IF($B3977<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3977,'TMSIS - elig group'!$H:$H,$B3977,'TMSIS - elig group'!$C:$C,K$1),K3976),0)","v":1.5137956748695005E-2},true,6370.9144384305182,57359,0,15489,9438,16434,0,1517,0]
["Wyoming","2025-05-01",{"$f":"IF($B3978<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3978,'CMS monthly enrollment'!C:C,B3978,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3978,C3966:C3977,B3966:B3977))","v":101023.09917985066},{"$f":"IF($B3978<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3978,'CMS monthly enrollment'!C:C,B3978,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3978,D3966:D3977,B3966:B3977))","v":6409.1400765152648},{"$f":"IFERROR(IF($B3978<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3978,'TMSIS - elig group'!$H:$H,$B3978,'TMSIS - elig group'!$C:$C,E$1),E3977),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3978<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3978,'TMSIS - elig group'!$H:$H,$B3978,'TMSIS - elig group'!$C:$C,F$1),F3977),0)","v":0},{"$f":"IFERROR(IF($B3978<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3978,'TMSIS - elig group'!$H:$H,$B3978,'TMSIS - elig group'!$C:$C,G$1),G3977),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3978<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3978,'TMSIS - elig group'!$H:$H,$B3978,'TMSIS - elig group'!$C:$C,H$1),H3977),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3978<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3978,'TMSIS - elig group'!$H:$H,$B3978,'TMSIS - elig group'!$C:$C,I$1),I3977),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3978<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3978,'TMSIS - elig group'!$H:$H,$B3978,'TMSIS - elig group'!$C:$C,J$1),J3977),0)","v":0},{"$f":"IFERROR(IF($B3978<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3978,'TMSIS - elig group'!$H:$H,$B3978,'TMSIS - elig group'!$C:$C,K$1),K3977),0)","v":1.5137956748695005E-2},true,6409.1400765152648,57808,0,15611,9512,16563,0,1529,0]
["Wyoming","2025-06-01",{"$f":"IF($B3979<=$X$2,SUMIFS('CMS monthly enrollment'!W:W,'CMS monthly enrollment'!B:B,A3979,'CMS monthly enrollment'!C:C,B3979,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3979,C3967:C3978,B3967:B3978))","v":101836.94144105841},{"$f":"IF($B3979<=$X$2,SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3979,'CMS monthly enrollment'!C:C,B3979,'CMS monthly enrollment'!F:F,\"Y\"),_xlfn.FORECAST.LINEAR(B3979,D3967:D3978,B3967:B3978))","v":6448.7319019162387},{"$f":"IFERROR(IF($B3979<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3979,'TMSIS - elig group'!$H:$H,$B3979,'TMSIS - elig group'!$C:$C,E$1),E3978),0)","v":0.57222967934377333},{"$f":"IFERROR(IF($B3979<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3979,'TMSIS - elig group'!$H:$H,$B3979,'TMSIS - elig group'!$C:$C,F$1),F3978),0)","v":0},{"$f":"IFERROR(IF($B3979<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3979,'TMSIS - elig group'!$H:$H,$B3979,'TMSIS - elig group'!$C:$C,G$1),G3978),0)","v":0.15452647278150633},{"$f":"IFERROR(IF($B3979<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3979,'TMSIS - elig group'!$H:$H,$B3979,'TMSIS - elig group'!$C:$C,H$1),H3978),0)","v":9.4153616703952281E-2},{"$f":"IFERROR(IF($B3979<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3979,'TMSIS - elig group'!$H:$H,$B3979,'TMSIS - elig group'!$C:$C,I$1),I3978),0)","v":0.16395227442207308},{"$f":"IFERROR(IF($B3979<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3979,'TMSIS - elig group'!$H:$H,$B3979,'TMSIS - elig group'!$C:$C,J$1),J3978),0)","v":0},{"$f":"IFERROR(IF($B3979<=$X$3,SUMIFS('TMSIS - elig group'!$I:$I,'TMSIS - elig group'!$A:$A,$A3979,'TMSIS - elig group'!$H:$H,$B3979,'TMSIS - elig group'!$C:$C,K$1),K3978),0)","v":1.5137956748695005E-2},true,6448.7319019162387,58274,0,15737,9588,16696,0,1542,0]

{"sheet":"Renewals","index":17,"n_rows":33,"n_cols":34,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,2,0,3]]}
[null,null,"Unwinding Period Month -->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T3:T33)/SUM($T$3:$AH$33)","v":1.9394367775166715E-2},{"$f":"SUM(U3:U33)/SUM($T$3:$AH$33)","v":3.603407481721458E-2},6.0630366719989524E-2,7.4121327435895779E-2,8.4139679024567648E-2,9.6602661595242181E-2,9.6055933622866158E-2,9.0521962724806559E-2,7.630858476582407E-2,7.6031409361092914E-2,7.5172081423570028E-2,7.906006181603363E-2,6.1526430801009939E-2,4.6711419079426691E-2,2.7689639037291634E-2]
[null,"State",1,2,3,4,5,6,7,8,9,10,11,12,"Total","H/I","Dec 22 MM","Start Month",null,"2023-04-01",{"$f":"EDATE(T2,1)","v":"2023-05-01"},{"$f":"EDATE(U2,1)","v":"2023-06-01"},"2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01"]
[null,"AR",70063,72605,72466,79072,74705,73697,36601,36425,0,0,0,0,{"$f":"SUM(C3:N3)","v":515634},"H",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B3,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":1041085},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B3)","v":"2023-04-01"},null,{"$f":"IF(AND(T$2>=$R3,T$2<=EDATE($R3,11)),OFFSET($B3,0,1+ROUND((T$2-$R3)/(365.25/12),0),1,1),0)*$Q3/$O3","v":141459.9082973582},{"$f":"IF(AND(U$2>=$R3,U$2<=EDATE($R3,11)),OFFSET($B3,0,1+ROUND((U$2-$R3)/(365.25/12),0),1,1),0)*$Q3/$O3","v":146592.30466765186},146311.65828863109,159649.42792756102,150832.28593343339,148797.09492585826,73898.83538517631,73543.48457432985,0,0,0,0,0,0,0]
[null,"AZ",110689,115553,108070,108862,112120,109691,113665,108933,105390,98225,98371,99973,1289542,"H",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B4,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":2291196},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B4)","v":"2023-04-01"},null,{"$f":"IF(AND(T$2>=$R4,T$2<=EDATE($R4,11)),OFFSET($B4,0,1+ROUND((T$2-$R4)/(365.25/12),0),1,1),0)*$Q4/$O4","v":196666.87400953207},205308.99450192394,192013.56118683997,193420.7485696472,199209.40575801331,194893.67576705528,201954.487205535,193546.89794361099,187251.8665076438,174521.44024777791,174780.84600268933,177627.20229973123,0,0,0]
[null,"CA",1022020,1022160,1093650,1111694,1079095,1123591,1105789,1094239,1269299,1081559,1081559,1081559,13166214,"I",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B5,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":14078007},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B5)","v":"2023-07-01"},null,0,0,0,1092797.4218055396,1092947.1171530404,1169387.9771018457,1188681.5688897355,1153825.0072241724,1201402.4656698578,1182367.6329826477,1170017.7668138312,1357201.1063387699,1156459.6453401865,1156459.6453401865,1156459.6453401865]
[null,"DC",12102,14263,19530,17632,20467,19281,15237,20614,13050,13443,13887,12266,191772,"H",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B6,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":292727},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B6)","v":"2023-05-01"},null,0,18472.885270008133,21771.505751621717,29811.225361366622,26914.056608889725,31241.492548442944,29431.143686252424,23258.250938614605,31465.878115679036,19919.943213816408,20519.831158876164,21197.567157874975,18723.220188557247,0,0]
[null,"FL",253386,201908,197309,280471,244611,239792,232081,264338,270841,245852,266948,202383,2899920,"H",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B7,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":4883951},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B7)","v":"2023-05-01"},null,0,426744.46470454358,340046.89043421886,332301.4041280449,472360.14128700102,411965.89494227426,403849.89178735967,390863.27623899968,445189.46710185107,456141.608317126,414055.94680267043,449585.1442619107,340846.86999399983,0,0]
[null,"GA",52040,127040,269403,253939,254831,218484,219732,162147,276165,227566,270243,249856,2581446,"I",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B8,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":2485394},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B8)","v":"2023-06-01"},null,0,0,50103.664287380016,122313.01904436506,259378.89066128054,244490.28450178698,245349.09442769672,210354.51552966825,211556.07919282449,156113.73661041138,265889.28608617029,219098.58699504077,260187.63543455876,240559.20722881673,0]
[null,"HI",23556,23263,23257,23220,23351,23546,23515,23492,24182,24427,22571,21819,280199,"H",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B9,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":459261},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B9)","v":"2023-06-01"},null,0,0,38609.531497257303,38129.288980331832,38119.454662579097,38058.809703103863,38273.525640705353,38593.140967669409,38542.330325946918,38504.632107894744,39635.578649459851,40037.146624363399,36995.064332849157,35762.496507839074,0]
[null,"IA",54270,46245,49164,51699,52288,49464,42163,39782,30818,48290,37980,18993,521156,"H",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B10,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":850906},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B10)","v":"2023-04-01"},null,88608.149229789167,75505.506930746269,80271.439998771966,84410.405510058408,85372.082309327729,80761.258402474501,68840.711184367057,64953.185786981252,50317.411884349407,78844.435715985237,62011.00990874134,31010.403138407695,0,0,0]
[null,"IN",192531,212039,178289,169183,170248,167660,148508,159202,171905,159596,139840,135499,2004500,"I",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B11,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":2011078},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B11)","v":"2023-04-01"},null,193162.81288001995,212734.83065203292,178874.0760997755,169738.19370117236,170806.68862259915,168210.19579945123,148995.34628286355,159724.43988825142,172469.12626091295,160119.73284509854,140298.90123222748,135943.65573559492,0,0,0]
[null,"KS",33020,32292,32256,36091,25529,24389,23983,28113,16044,14730,11711,10963,289121,"H",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B12,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":503665},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B12)","v":"2023-06-01"},null,0,0,57522.692229205073,56254.475392655673,56191.761373265865,62872.546494374328,44472.950027843013,42487.006080499166,41779.731306269692,48974.422975155729,27949.547974723384,25660.486266995478,20401.21891872261,19098.160960289981,0]
[null,"KY",73196,74166,74680,76526,78114,70810,62394,59838,78142,84836,85836,85157,903695,"H",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B13,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":1618816},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B13)","v":"2023-05-01"},null,0,131118.19356752001,132855.7837057857,133776.52734606256,137083.32259888569,139927.95470153095,126844.08009339434,111768.24648139029,107189.60690055827,139978.1119426355,151969.27522670812,153760.60526615728,152544.2921693713,0,0]
[null,"LA",169048,169048,169048,169048,169048,169048,169048,169048,169048,169048,169048,169048,2028576,"I",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B14,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":1896206},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B14)","v":"2023-07-01"},null,0,0,0,158017.16666666666,158017.16666666666,158017.16666666666,158017.16666666666,158017.16666666666,158017.16666666666,158017.16666666666,158017.16666666666,158017.16666666666,158017.16666666666,158017.16666666666,158017.16666666666]
[null,"MD",113838,143476,162280,149519,153127,156275,133817,140799,116950,94788,101924,93200,1559993,"I",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B15,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":1685151},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B15)","v":"2023-05-01"},null,0,122971.20534387013,154987.05755474544,175299.69960121615,161514.88652128566,165412.35580992993,168812.91936886896,144553.11746078348,152095.28225383064,126332.88062831051,102392.82675499185,110101.34694450552,100677.42175766174,0,0]
[null,"MO",97303,100881,111625,101127,100179,93611,102848,67710,62528,114042,104794,101680,1158328,"H",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B16,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":1453302},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B16)","v":"2023-07-01"},null,0,0,0,122081.69405038987,126570.84958837221,140050.86275217382,126879.49471479582,125690.08178857801,117449.50784406489,129038.75594477558,84952.689065618717,78451.066930955654,143083.36385203499,131480.31454648424,127573.31892175619]
[null,"MS",34878,40334,45420,43698,43968,40352,39166,37721,30472,33099,36324,34519,459951,"H",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B17,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":770553},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B17)","v":"2023-06-01"},null,0,0,58430.892712484594,67571.294990118506,76091.838608895298,73206.982904700722,73659.312196299172,67601.450276225078,65614.551980537057,63193.752623649038,51049.548791066874,55450.545268952563,60853.367363045196,57829.462284025904,0]
[null,"MT",14688,19959,20633,23786,23959,15350,10529,9874,9343,9064,0,0,157185,"H",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B18,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":324866},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B18)","v":"2023-04-01"},null,30356.788548525623,41250.758622005917,42643.764850335589,49160.30585615676,49517.857899926836,31724.993479021534,21761.072074307343,20407.334567547794,19309.87713840379,18733.246963768808,0,0,0,0,0]
[null,"NC",214756,229702,213243,202344,220178,213557,235453,217000,217000,217000,200791,207858,2588882,"I",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B19,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":2283425},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B19)","v":"2023-07-01"},null,0,0,0,189417.36985308718,202599.92125944712,188082.88569158423,178469.83686394358,194199.63893680746,188359.8374607263,207672.37229236405,191396.60478924878,191396.60478924878,191396.60478924878,177100.07222229519,183333.25105199849]
[null,"NJ",186000,186000,186000,186000,186000,186000,186000,186000,186000,186000,186000,186000,2232000,"I",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B20,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":2202958},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B20)","v":"2023-06-01"},null,0,0,183579.83333333334,183579.83333333334,183579.83333333334,183579.83333333334,183579.83333333334,183579.83333333334,183579.83333333334,183579.83333333334,183579.83333333334,183579.83333333334,183579.83333333334,183579.83333333334,0]
[null,"NV",58815,54267,54879,53969,62395,57923,50478,41006,34084,36465,38877,30612,573770,"H",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B21,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":870550},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B21)","v":"2023-05-01"},null,{"$f":"IF(AND(T$2>=$R21,T$2<=EDATE($R21,11)),OFFSET($B21,0,1+ROUND((T$2-$R21)/(365.25/12),0),1,1),0)*$Q21/$O21","v":0},89236.799152970707,82336.366226885337,83264.920525646172,81884.227042194601,94668.538351604308,87883.416090070939,76587.522700733738,62216.172508147865,51713.798560398769,55326.360301165972,58985.956655105707,46445.921885075899,0,0]
[null,"OH",157426,168604,211697,166762,183322,183492,193564,187254,182214,176072,169806,171454,2151667,"H",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B22,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":3365244},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B22)","v":"2023-04-01"},null,246216.95733772931,263699.54057760799,331097.72983830678,260818.62106357535,286718.74438191409,286984.6272903753,302737.40760814754,292868.459652911,284985.81342559046,275379.6203445979,265579.48914213956,268156.98933710466,0,0,0]
[null,"OR",58267,58267,58267,99886,99886,99886,99886,99886,99886,99886,0,0,874003,"H",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B23,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":1380287},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B23)","v":"2023-10-01"},null,0,0,0,0,0,0,92019.343902709719,92019.343902709719,92019.343902709719,157746.99547026725,157746.99547026725,157746.99547026725,157746.99547026725,157746.99547026725,157746.99547026725]
[null,"PA",294000,290000,274000,286000,384000,333000,347000,352000,223000,165000,305000,342000,3595000,"I",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B24,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":3674072},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B24)","v":"2023-04-01"},null,300466.52795549372,296378.54798331013,280026.62809457578,292290.56801112654,392446.0773296245,340324.33268428373,354632.26258692628,359742.2375521558,227904.88344923506,168629.17385257303,311708.47287899861,349522.28762169683,0,0,0]
[null,"RI",12967,13441,13819,15499,16117,15324,15528,16725,17736,17870,18285,19676,192987,"H",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B25,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":362512},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B25)","v":"2023-05-01"},null,0,24357.563483550704,25247.937902553022,25957.983325301706,29113.740759740293,30274.608673123061,28785.016026986275,29168.215144025246,31416.692316062741,33315.782057858822,33567.491281796181,34347.03850518429,36959.930523817668,0,0]
[null,"SC",90059,84874,17331,75525,62071,61041,59794,48790,51601,59605,61969,58990,731650,"H",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B26,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":1296844},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B26)","v":"2023-05-01"},null,0,159628.88511720084,150438.51248001095,30719.064257500169,133867.48185607872,110020.37029180619,108194.7032105515,105984.40529761498,86479.899897491967,91462.375786236589,105649.4042506663,109839.57607599262,104559.32147884918,0,0]
[null,"TN",54442,56316,69465,70373,81884,95637,86463,85085,77349,81185,58495,47382,864076,"H",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B27,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":1816267},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B27)","v":"2023-06-01"},null,0,0,114435.7764988265,118374.87949208172,146013.7617003597,147922.35589346307,172118.20144061401,201026.67714298281,181743.14946949112,178846.62656409852,162585.74035501506,170648.92022808178,122955.08516033312,99595.8260546526,0]
[null,"TX",877951,172033,259799,1312224,1299753,1020672,202274,211447,170976,231177,276587,276136,6311029,"I",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B28,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":5746388},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B28)","v":"2023-06-01"},null,0,0,799401.66508314258,156641.39188775714,236555.06194187983,1194820.7252592247,1183465.4922618798,929353.57019211922,184176.76203230885,192529.0635546121,155678.96054478595,210493.84160269267,251841.05757650614,251430.40806309081,0]
[null,"UT",24211,24294,24505,24692,24918,24990,25041,24953,25030,24748,24507,17934,289823,"H",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B29,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":482074},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B29)","v":"2023-05-01"},null,0,40271.108966507141,40409.166132432554,40760.130734965824,41071.175193135117,41447.089885895875,41566.850318987796,41651.680625761241,41505.306763093336,41633.383892927755,41164.322196651061,40763.457413662822,29830.327875979478,0,0]
[null,"VT",16475,16475,16475,16475,16475,16475,16475,16475,16475,16475,16475,16475,197700,"I",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B30,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":192634},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B30)","v":"2023-05-01"},null,0,16052.833333333334,16052.833333333334,16052.833333333334,16052.833333333334,16052.833333333334,16052.833333333334,16052.833333333334,16052.833333333334,16052.833333333334,16052.833333333334,16052.833333333334,16052.833333333334,0,0]
[null,"WA",165322,169545,178293,109041,105473,118106,131294,141831,102300,84995,197460,177839,1681499,"H",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B31,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":2168482},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B31)","v":"2023-06-01"},null,0,0,213201.30502842998,218647.33829160768,229928.86776976971,140620.62823825647,136019.29111227542,152310.96485457322,169318.37349174754,182907.01959501611,131927.35089345876,109610.60790996604,254646.86908526262,229343.38372963647,0]
[null,"WI",69836,68520,66518,72777,70343,70557,70054,69742,63642,69370,67911,63719,822989,"H",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B32,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":1421699},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B32)","v":"2023-06-01"},null,0,0,120640.4597922937,118367.09297451121,114908.67324107613,125720.98548461766,121516.29336115063,121885.97459139794,121017.05095207834,120478.07644816638,109940.43390373384,119835.45300119443,117315.05620245228,110073.45004732748,0]
[null,"WV",32155,31018,32837,33124,38756,37957,36454,33222,26972,26866,34265,35314,398940,"H",{"$f":"SUMIFS('CMS monthly enrollment'!U:U,'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!A:A,B33,'CMS monthly enrollment'!C:C,DATE(2022,12,1))","v":645172},{"$f":"SUMIFS(Lookups!H:H,Lookups!B:B,B33)","v":"2023-04-01"},null,52001.56830601093,50162.794144482883,53104.50935980348,53568.65024314433,62676.808622850556,61384.653341354591,58953.978262395351,53727.137374041209,43619.539740311826,43448.114884443778,55413.893267157968,57110.352454003107,0,0,0]

{"sheet":"2019 per capita expenditures","index":18,"n_rows":58,"n_cols":43,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
["CY2019 Per Capita Expenditures",null,null,null,null,null,null,null,null,"CY2019 Enrollment",null,null,null,null,null,null,"CY2019 Expenditure Relativities",null,null,null,null,null,null,"CY2019 PMPM",null,null,null,null,null,null,"CY2019 National Enrollment",null,null,null,null,null,null,"CY2019 National PMPM"]
["State","Data quality assessment","Total","Children","Adult: non-expansion, non-disabled, under age 65","Aged","People with disabilities","Adult: ACA Medicaid expansion",null,"Total","Children","Adult","Aged","Persons with disabilities","Adult expansion group",null,"Total","Children","Adult","Aged","Persons with disabilities","Adult expansion group",null,"Total","Children","Adult","Aged","Persons with disabilities","Adult expansion group",null,"Total","Children","Adult","Aged","Persons with disabilities","Adult expansion group",null,"Total","Children","Adult","Aged","Persons with disabilities","Adult expansion group"]
["Alabama","Medium concern",5582,1878,1555,13017,13317,"-",null,{"$f":"SUM(K3:O3)","v":13954359},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A3,'TMSIS - elig group'!$C:$C,K$2)","v":8066343},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A3,'TMSIS - elig group'!$C:$C,L$2)","v":1974659},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A3,'TMSIS - elig group'!$C:$C,M$2)","v":1426590},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A3,'TMSIS - elig group'!$C:$C,N$2)","v":2486767},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A3,'TMSIS - elig group'!$C:$C,O$2)","v":0},null,{"$f":"IFERROR(C3/$C3,0)","v":1},0.33643855249014692,{"$f":"IFERROR(E3/$C3,0)","v":0.27857398781798637},2.3319598710139733,2.3857040487280545,0,null,{"$f":"SUMPRODUCT(Y3:AC3,K3:O3)/J3","v":417.46444646197415},{"$f":"IFERROR(D3/12,0)","v":156.5},{"$f":"IFERROR(E3/12,0)","v":129.58333333333334},{"$f":"IFERROR(F3/12,0)","v":1084.75},{"$f":"IFERROR(G3/12,0)","v":1109.75},{"$f":"IFERROR(H3/12,0)","v":0},null,{"$f":"SUM(J3:J55)","v":977568062},437647951,141180266,90025583,113361448,195352814,null,{"$f":"SUMPRODUCT(J3:J55,X3:X55)/AE3","v":632.01235682818731},281.4232413849839,421.38770331341254,1424.6520959640252,1791.1537289834787,531.73662502885668]
["Alaska","Low concern",10104,5862,7231,22714,33899,9298,null,{"$f":"SUM(K4:O4)","v":2728682},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A4,'TMSIS - elig group'!$C:$C,K$2)","v":1255218},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A4,'TMSIS - elig group'!$C:$C,L$2)","v":507936},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A4,'TMSIS - elig group'!$C:$C,M$2)","v":141696},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A4,'TMSIS - elig group'!$C:$C,N$2)","v":192637},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A4,'TMSIS - elig group'!$C:$C,O$2)","v":631195},null,{"$f":"IFERROR(C4/$C4,0)","v":1},{"$f":"IFERROR(D4/$C4,0)","v":0.58016627078384797},{"$f":"IFERROR(E4/$C4,0)","v":0.71565716547901825},{"$f":"IFERROR(F4/$C4,0)","v":2.2480205859065716},{"$f":"IFERROR(G4/$C4,0)","v":3.3550079176563736},{"$f":"IFERROR(H4/$C4,0)","v":0.92022961203483766},null,{"$f":"SUMPRODUCT(Y4:AC4,K4:O4)/J4","v":813.83945463414204},{"$f":"IFERROR(D4/12,0)","v":488.5},{"$f":"IFERROR(E4/12,0)","v":602.58333333333337},{"$f":"IFERROR(F4/12,0)","v":1892.8333333333333},{"$f":"IFERROR(G4/12,0)","v":2824.9166666666665},{"$f":"IFERROR(H4/12,0)","v":774.83333333333337}]
["Arizona","Low concern",7074,3232,4823,9581,23415,7637,null,23409448,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A5,'TMSIS - elig group'!$C:$C,K$2)","v":9592026},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A5,'TMSIS - elig group'!$C:$C,L$2)","v":4495767},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A5,'TMSIS - elig group'!$C:$C,M$2)","v":1919051},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A5,'TMSIS - elig group'!$C:$C,N$2)","v":2048657},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A5,'TMSIS - elig group'!$C:$C,O$2)","v":5353947},null,1,0.45688436528131182,0.68179247950240318,1.3543963811139383,3.310008481764207,1.0795872208085948,null,569.31549175500982,269.33333333333331,401.91666666666669,798.41666666666663,1951.25,636.41666666666663]
["Arkansas","Medium concern",7928,4822,10443,20633,20937,1647,null,11455046,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A6,'TMSIS - elig group'!$C:$C,K$2)","v":5587634},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A6,'TMSIS - elig group'!$C:$C,L$2)","v":104486},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A6,'TMSIS - elig group'!$C:$C,M$2)","v":835625},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A6,'TMSIS - elig group'!$C:$C,N$2)","v":1774941},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A6,'TMSIS - elig group'!$C:$C,O$2)","v":3152360},null,1,0.60822401614530774,1.3172300706357214,2.6025479313824418,2.6408930373360242,0.20774470232088799,null,637.49231639925324,401.83333333333331,870.25,1719.4166666666667,1744.75,137.25]
["California","Medium concern",7433,3122,3300,16501,29021,5806,null,165586105,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A7,'TMSIS - elig group'!$C:$C,K$2)","v":60149892},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A7,'TMSIS - elig group'!$C:$C,L$2)","v":33443540},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A7,'TMSIS - elig group'!$C:$C,M$2)","v":15404002},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A7,'TMSIS - elig group'!$C:$C,N$2)","v":11299703},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A7,'TMSIS - elig group'!$C:$C,O$2)","v":45288968},null,1,0.42001883492533298,0.44396609713440066,2.2199650208529529,3.9043454863446789,0.78111126059464553,null,575.33486419698875,260.16666666666669,275,1375.0833333333333,2418.4166666666665,483.83333333333331]
["Colorado","Low concern",7665,2947,4789,21408,28651,5650,null,15973399,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A8,'TMSIS - elig group'!$C:$C,K$2)","v":6994074},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A8,'TMSIS - elig group'!$C:$C,L$2)","v":2296244},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A8,'TMSIS - elig group'!$C:$C,M$2)","v":864267},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A8,'TMSIS - elig group'!$C:$C,N$2)","v":1305235},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A8,'TMSIS - elig group'!$C:$C,O$2)","v":4513579},null,1,0.38447488584474887,0.62478799739073709,2.7929549902152644,3.7378995433789952,0.73711676451402475,null,589.56605429334945,245.58333333333334,399.08333333333331,1784,2387.5833333333335,470.83333333333331]
["Connecticut","Low concern",8405,3502,5619,15527,28234,7263,null,11838528,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A9,'TMSIS - elig group'!$C:$C,K$2)","v":4161714},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A9,'TMSIS - elig group'!$C:$C,L$2)","v":1981120},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A9,'TMSIS - elig group'!$C:$C,M$2)","v":1611960},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A9,'TMSIS - elig group'!$C:$C,N$2)","v":832531},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A9,'TMSIS - elig group'!$C:$C,O$2)","v":3251203},null,1,0.41665675193337298,0.66853063652587741,1.8473527662105889,3.3591909577632362,0.86412849494348598,null,688.81245392867538,291.83333333333331,468.25,1293.9166666666667,2352.8333333333335,605.25]
["Delaware","Low concern",9634,4630,8092,20858,24914,8170,null,2982785,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A10,'TMSIS - elig group'!$C:$C,K$2)","v":1217394},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A10,'TMSIS - elig group'!$C:$C,L$2)","v":490261},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A10,'TMSIS - elig group'!$C:$C,M$2)","v":213029},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A10,'TMSIS - elig group'!$C:$C,N$2)","v":305244},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A10,'TMSIS - elig group'!$C:$C,O$2)","v":756857},null,1,0.48058957857587709,0.8399418725347727,2.1650404816275692,2.5860494083454433,0.84803819804857794,null,777.66963369244968,385.83333333333331,674.33333333333337,1738.1666666666667,2076.1666666666665,680.83333333333337]
["District of Columbia","Low concern",11405,4577,6511,23339,33567,6707,null,3183988,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A11,'TMSIS - elig group'!$C:$C,K$2)","v":1076721},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A11,'TMSIS - elig group'!$C:$C,L$2)","v":613546},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A11,'TMSIS - elig group'!$C:$C,M$2)","v":294070},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A11,'TMSIS - elig group'!$C:$C,N$2)","v":397159},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A11,'TMSIS - elig group'!$C:$C,O$2)","v":802492},null,1,0.4013152126260412,0.57088996054362118,2.0463831652783866,2.9431828145550196,0.58807540552389304,null,902.95565786261329,381.41666666666669,542.58333333333337,1944.9166666666667,2797.25,558.91666666666663]
["Florida","Medium concern",5387,2329,2754,10788,14423,"-",null,54083487,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A12,'TMSIS - elig group'!$C:$C,K$2)","v":28543367},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A12,'TMSIS - elig group'!$C:$C,L$2)","v":10466233},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A12,'TMSIS - elig group'!$C:$C,M$2)","v":7734149},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A12,'TMSIS - elig group'!$C:$C,N$2)","v":7339738},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A12,'TMSIS - elig group'!$C:$C,O$2)","v":0},null,1,0.43233710785223689,0.51123074067198815,2.0025988490811213,2.6773714497865231,0,null,438.51731800472362,194.08333333333334,229.5,899,1201.9166666666667,0]
["Georgia","Low concern",5373,2588,4411,9880,12149,"-",null,26180302,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A13,'TMSIS - elig group'!$C:$C,K$2)","v":15726611},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A13,'TMSIS - elig group'!$C:$C,L$2)","v":3667458},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A13,'TMSIS - elig group'!$C:$C,M$2)","v":2587432},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A13,'TMSIS - elig group'!$C:$C,N$2)","v":4198801},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A13,'TMSIS - elig group'!$C:$C,O$2)","v":0},null,1,0.48166759724548669,0.82095663502698679,1.8388237483714871,2.2611204168993115,0,null,424.78720583831813,215.66666666666666,367.58333333333331,823.33333333333337,1012.4166666666666,0]
["Hawaii","Medium concern",6890,3291,4923,14252,23758,5711,null,4138264,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A14,'TMSIS - elig group'!$C:$C,K$2)","v":1730770},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A14,'TMSIS - elig group'!$C:$C,L$2)","v":468871},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A14,'TMSIS - elig group'!$C:$C,M$2)","v":390300},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A14,'TMSIS - elig group'!$C:$C,N$2)","v":263403},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A14,'TMSIS - elig group'!$C:$C,O$2)","v":1284920},null,1,0.47764876632801162,0.71451378809869381,2.0685050798258344,3.4481857764876631,0.82888243831640063,null,546.98617175785148,274.25,410.25,1187.6666666666667,1979.8333333333333,475.91666666666669]
["Idaho","Low concern",7966,3101,7525,12600,21460,"-",null,3543962,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A15,'TMSIS - elig group'!$C:$C,K$2)","v":2270518},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A15,'TMSIS - elig group'!$C:$C,L$2)","v":365015},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A15,'TMSIS - elig group'!$C:$C,M$2)","v":317366},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A15,'TMSIS - elig group'!$C:$C,N$2)","v":591063},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A15,'TMSIS - elig group'!$C:$C,O$2)","v":0},null,1,0.38927943760984185,0.94463971880492092,1.5817223198594024,2.6939492844589505,0,null,622.43513928290804,258.41666666666669,627.08333333333337,1050,1788.3333333333333,0]
["Illinois","Medium concern",7033,2853,5100,17453,15123,6237,null,35462846,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A16,'TMSIS - elig group'!$C:$C,K$2)","v":11034815},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A16,'TMSIS - elig group'!$C:$C,L$2)","v":1149729},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A16,'TMSIS - elig group'!$C:$C,M$2)","v":2960891},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A16,'TMSIS - elig group'!$C:$C,N$2)","v":2295757},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A16,'TMSIS - elig group'!$C:$C,O$2)","v":18021654},null,1,0.40565903597326886,0.72515285084601167,2.4815868050618515,2.1502914830086732,0.88681928053462244,null,554.90508955720406,237.75,425,1454.4166666666667,1260.25,519.75]
["Indiana","Medium concern",8999,3227,8833,18875,18245,10072,null,17751614,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A17,'TMSIS - elig group'!$C:$C,K$2)","v":8315570},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A17,'TMSIS - elig group'!$C:$C,L$2)","v":1350700},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A17,'TMSIS - elig group'!$C:$C,M$2)","v":1358353},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A17,'TMSIS - elig group'!$C:$C,N$2)","v":2327098},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A17,'TMSIS - elig group'!$C:$C,O$2)","v":4399893},null,1,0.35859539948883207,0.98155350594510504,2.09745527280809,2.0274474941660183,1.1192354706078453,null,709.68953241378506,268.91666666666669,736.08333333333337,1572.9166666666667,1520.4166666666667,839.33333333333337]
["Iowa","Medium concern",8897,3276,7667,22588,25242,6666,null,8421071,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A18,'TMSIS - elig group'!$C:$C,K$2)","v":3953812},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A18,'TMSIS - elig group'!$C:$C,L$2)","v":921921},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A18,'TMSIS - elig group'!$C:$C,M$2)","v":492596},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A18,'TMSIS - elig group'!$C:$C,N$2)","v":951648},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A18,'TMSIS - elig group'!$C:$C,O$2)","v":2101094},null,1,0.36821400472069238,0.86175115207373276,2.5388333146004269,2.8371361132966166,0.74924131729796561,null,684.54481905171758,273,638.91666666666663,1882.3333333333333,2103.5,555.5]
["Kansas","Medium concern",9944,4096,16109,23097,16019,"-",null,5022420,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A19,'TMSIS - elig group'!$C:$C,K$2)","v":3165689},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A19,'TMSIS - elig group'!$C:$C,L$2)","v":789219},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A19,'TMSIS - elig group'!$C:$C,M$2)","v":431729},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A19,'TMSIS - elig group'!$C:$C,N$2)","v":635783},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A19,'TMSIS - elig group'!$C:$C,O$2)","v":0},null,1,0.41190667739340303,1.6199718423169751,2.3227071600965408,1.6109211584875303,0,null,760.53050795234174,341.33333333333331,1342.4166666666667,1924.75,1334.9166666666667,0]
["Kentucky","High concern",6827,3556,6451,9858,14454,6046,null,18808537,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A20,'TMSIS - elig group'!$C:$C,K$2)","v":6554193},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A20,'TMSIS - elig group'!$C:$C,L$2)","v":1526573},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A20,'TMSIS - elig group'!$C:$C,M$2)","v":1121654},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A20,'TMSIS - elig group'!$C:$C,N$2)","v":2621253},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A20,'TMSIS - elig group'!$C:$C,O$2)","v":6984864},null,1,0.52087300424783944,0.94492456423026217,1.4439724622821151,2.1171817782334847,0.88560128899956059,null,550.85790949166676,296.33333333333331,537.58333333333337,821.5,1204.5,503.83333333333331]
["Louisiana","Low concern",7005,3523,6029,10893,14366,6611,null,19850028,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A21,'TMSIS - elig group'!$C:$C,K$2)","v":8408079},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A21,'TMSIS - elig group'!$C:$C,L$2)","v":1279963},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A21,'TMSIS - elig group'!$C:$C,M$2)","v":1562015},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A21,'TMSIS - elig group'!$C:$C,N$2)","v":2787195},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A21,'TMSIS - elig group'!$C:$C,O$2)","v":5812776},null,1,0.50292648108493931,0.8606709493219129,1.5550321199143469,2.0508208422555319,0.94375446109921479,null,557.60918047151711,293.58333333333331,502.41666666666669,907.75,1197.1666666666667,550.91666666666663]
["Maine","Medium concern",10692,4504,4878,13718,23186,6719,null,3557254,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A22,'TMSIS - elig group'!$C:$C,K$2)","v":1245728},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A22,'TMSIS - elig group'!$C:$C,L$2)","v":574114},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A22,'TMSIS - elig group'!$C:$C,M$2)","v":585614},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A22,'TMSIS - elig group'!$C:$C,N$2)","v":772253},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A22,'TMSIS - elig group'!$C:$C,O$2)","v":379545},null,1,0.4212495323606435,0.45622895622895621,1.2830153385708942,2.1685372240927796,0.62841376730265619,null,864.43927368788775,375.33333333333331,406.5,1143.1666666666667,1932.1666666666667,559.91666666666663]
["Maryland","Low concern",9359,3746,7566,19056,25648,8876,null,16965640,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A23,'TMSIS - elig group'!$C:$C,K$2)","v":7613662},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A23,'TMSIS - elig group'!$C:$C,L$2)","v":2781950},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A23,'TMSIS - elig group'!$C:$C,M$2)","v":1092743},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A23,'TMSIS - elig group'!$C:$C,N$2)","v":1710263},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A23,'TMSIS - elig group'!$C:$C,O$2)","v":3767022},null,1,0.40025643765359548,0.80841970295971788,2.0361149695480285,2.7404637247569186,0.94839192221391178,null,725.45271332725054,312.16666666666669,630.5,1588,2137.3333333333335,739.66666666666663]
["Massachusetts","Medium concern",10288,3564,3974,24092,20119,6735,null,22225934,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A24,'TMSIS - elig group'!$C:$C,K$2)","v":7701946},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A24,'TMSIS - elig group'!$C:$C,L$2)","v":4348347},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A24,'TMSIS - elig group'!$C:$C,M$2)","v":2311461},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A24,'TMSIS - elig group'!$C:$C,N$2)","v":4319585},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A24,'TMSIS - elig group'!$C:$C,O$2)","v":3544595},null,1,0.34642301710730949,0.38627527216174184,2.3417573872472786,1.9555793157076204,0.65464618973561428,null,791.85409738761325,297,331.16666666666669,2007.6666666666667,1676.5833333333333,561.25]
["Michigan","High concern",7608,3154,5754,20658,18735,5628,null,29662706,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A25,'TMSIS - elig group'!$C:$C,K$2)","v":11689622},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A25,'TMSIS - elig group'!$C:$C,L$2)","v":3791547},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A25,'TMSIS - elig group'!$C:$C,M$2)","v":1910906},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A25,'TMSIS - elig group'!$C:$C,N$2)","v":3953905},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A25,'TMSIS - elig group'!$C:$C,O$2)","v":8316726},null,1,0.41456361724500523,0.75630914826498419,2.715299684542587,2.4625394321766563,0.73974763406940058,null,615.37448594260627,262.83333333333331,479.5,1721.5,1561.25,469]
["Minnesota","Low concern",11829,3815,6731,32854,43171,9921,null,12653345,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A26,'TMSIS - elig group'!$C:$C,K$2)","v":6090604},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A26,'TMSIS - elig group'!$C:$C,L$2)","v":2036294},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A26,'TMSIS - elig group'!$C:$C,M$2)","v":915883},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A26,'TMSIS - elig group'!$C:$C,N$2)","v":1372165},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A26,'TMSIS - elig group'!$C:$C,O$2)","v":2238399},null,1,0.32251246935497507,0.56902527686194948,2.7774114464451771,3.6495899907008198,0.83870149632259705,null,977.85250296792412,317.91666666666669,560.91666666666663,2737.8333333333335,3597.5833333333335,826.75]
["Mississippi","Medium concern",7954,4030,5192,13198,14475,"-",null,8900317,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A27,'TMSIS - elig group'!$C:$C,K$2)","v":4899881},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A27,'TMSIS - elig group'!$C:$C,L$2)","v":990570},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A27,'TMSIS - elig group'!$C:$C,M$2)","v":1078508},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A27,'TMSIS - elig group'!$C:$C,N$2)","v":1931358},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A27,'TMSIS - elig group'!$C:$C,O$2)","v":0},null,1,0.50666331405582099,0.65275333165702787,1.6592909228061352,1.8198390746794066,0,null,628.06859860534553,335.83333333333331,432.66666666666669,1099.8333333333333,1206.25,0]
["Missouri","Medium concern",10607,4642,6696,20325,26652,"-",null,11668325,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A28,'TMSIS - elig group'!$C:$C,K$2)","v":7023509},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A28,'TMSIS - elig group'!$C:$C,L$2)","v":1425931},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A28,'TMSIS - elig group'!$C:$C,M$2)","v":1078615},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A28,'TMSIS - elig group'!$C:$C,N$2)","v":2140270},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A28,'TMSIS - elig group'!$C:$C,O$2)","v":0},null,1,0.43763552371075704,0.63128122937682662,1.9161874233996417,2.5126803054586593,0,null,864.99482337153495,386.83333333333331,558,1693.75,2221,0]
["Montana","Medium concern",7708,4304,5995,17719,18519,7097,null,3626892,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A29,'TMSIS - elig group'!$C:$C,K$2)","v":1782578},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A29,'TMSIS - elig group'!$C:$C,L$2)","v":219969},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A29,'TMSIS - elig group'!$C:$C,M$2)","v":177460},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A29,'TMSIS - elig group'!$C:$C,N$2)","v":284427},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A29,'TMSIS - elig group'!$C:$C,O$2)","v":1162458},null,1,0.55838090295796572,0.77776336274001034,2.2987804878048781,2.4025687597301504,0.92073170731707321,null,589.40758014483663,358.66666666666669,499.58333333333331,1476.5833333333333,1543.25,591.41666666666663]
["Nebraska","High concern",9759,4615,9170,24342,19295,"-",null,3049581,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A30,'TMSIS - elig group'!$C:$C,K$2)","v":1976775},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A30,'TMSIS - elig group'!$C:$C,L$2)","v":361319},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A30,'TMSIS - elig group'!$C:$C,M$2)","v":261831},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A30,'TMSIS - elig group'!$C:$C,N$2)","v":449656},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A30,'TMSIS - elig group'!$C:$C,O$2)","v":0},null,1,0.47289681319807358,0.93964545547699563,2.4943129418997847,1.9771492980838201,0,null,751.07898912998212,384.58333333333331,764.16666666666663,2028.5,1607.9166666666667,0]
["Nevada","Medium concern",6374,2834,5748,8877,18325,6918,null,8174980,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A31,'TMSIS - elig group'!$C:$C,K$2)","v":3644350},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A31,'TMSIS - elig group'!$C:$C,L$2)","v":704078},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A31,'TMSIS - elig group'!$C:$C,M$2)","v":567752},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A31,'TMSIS - elig group'!$C:$C,N$2)","v":710938},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A31,'TMSIS - elig group'!$C:$C,O$2)","v":2547862},null,1,0.44461876372764353,0.90178851584562281,1.3926890492626294,2.87496077816128,1.0853467210542831,null,510.3897391186278,236.16666666666666,479,739.75,1527.0833333333333,576.5]
["New Hampshire","Low concern",9297,4212,14746,24632,18906,6551,null,2406062,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A32,'TMSIS - elig group'!$C:$C,K$2)","v":1108448},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A32,'TMSIS - elig group'!$C:$C,L$2)","v":226177},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A32,'TMSIS - elig group'!$C:$C,M$2)","v":183908},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A32,'TMSIS - elig group'!$C:$C,N$2)","v":239199},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A32,'TMSIS - elig group'!$C:$C,O$2)","v":648330},null,1,0.45304937076476282,1.5861030439926858,2.6494568140260299,2.0335592126492417,0.70463590405507148,null,737.84178594178638,351,1228.8333333333333,2052.6666666666665,1575.5,545.91666666666663]
["New Jersey","Low concern",10066,3318,9678,25402,31248,6709,null,20783851,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A33,'TMSIS - elig group'!$C:$C,K$2)","v":9536067},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A33,'TMSIS - elig group'!$C:$C,L$2)","v":1372571},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A33,'TMSIS - elig group'!$C:$C,M$2)","v":1731076},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A33,'TMSIS - elig group'!$C:$C,N$2)","v":1906262},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A33,'TMSIS - elig group'!$C:$C,O$2)","v":6237875},null,1,0.32962447844228093,0.96145440095370549,2.52354460560302,3.1043115438108484,0.66650109278760183,null,763.06833667398791,276.5,806.5,2116.8333333333335,2604,559.08333333333337]
["New Mexico","Low concern",6712,3921,4227,11021,23066,5931,null,10006383,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A34,'TMSIS - elig group'!$C:$C,K$2)","v":3961347},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A34,'TMSIS - elig group'!$C:$C,L$2)","v":1472814},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A34,'TMSIS - elig group'!$C:$C,M$2)","v":695949},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A34,'TMSIS - elig group'!$C:$C,N$2)","v":769288},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A34,'TMSIS - elig group'!$C:$C,O$2)","v":3106985},null,1,0.58417759237187128,0.62976758045292014,1.641984505363528,3.4365315852205005,0.88364123957091778,null,546.3179963645872,326.75,352.25,918.41666666666663,1922.1666666666667,494.25]
["New York","High concern",9762,3432,6735,21874,27242,6344,null,82206654,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A35,'TMSIS - elig group'!$C:$C,K$2)","v":32373742},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A35,'TMSIS - elig group'!$C:$C,L$2)","v":9370334},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A35,'TMSIS - elig group'!$C:$C,M$2)","v":8889484},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A35,'TMSIS - elig group'!$C:$C,N$2)","v":7512978},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A35,'TMSIS - elig group'!$C:$C,O$2)","v":24060116},null,1,0.35156730178242163,0.68992009834050394,2.2407293587379638,2.790616676910469,0.6498668305675066,null,{"$f":"SUMPRODUCT(Y35:AC35,K35:O35)/J35","v":735.9201296426279},286,561.25,1822.8333333333333,2270.1666666666665,528.66666666666663]
["North Carolina","Medium concern",6820,3155,2653,14393,19097,"-",null,27469837,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A36,'TMSIS - elig group'!$C:$C,K$2)","v":15004751},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A36,'TMSIS - elig group'!$C:$C,L$2)","v":6068904},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A36,'TMSIS - elig group'!$C:$C,M$2)","v":2253301},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A36,'TMSIS - elig group'!$C:$C,N$2)","v":4142881},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A36,'TMSIS - elig group'!$C:$C,O$2)","v":0},null,1,0.46260997067448678,0.38900293255131962,2.1104105571847507,2.8001466275659825,0,null,530.85241419221632,262.91666666666669,221.08333333333334,1199.4166666666667,1591.4166666666667,0]
["North Dakota","Medium concern",13811,4694,5786,35124,33685,13966,null,1131259,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A37,'TMSIS - elig group'!$C:$C,K$2)","v":528552},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A37,'TMSIS - elig group'!$C:$C,L$2)","v":120570},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A37,'TMSIS - elig group'!$C:$C,M$2)","v":102526},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A37,'TMSIS - elig group'!$C:$C,N$2)","v":130854},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A37,'TMSIS - elig group'!$C:$C,O$2)","v":248757},null,1,0.33987401346752588,0.41894142350300484,2.5431902107016144,2.4389979002244586,1.0112229382376368,null,1080.0445627393904,391.16666666666669,482.16666666666669,2927,2807.0833333333335,1163.8333333333333]
["Ohio","Low concern",8534,3470,5854,21039,18874,7456,null,33714396,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A38,'TMSIS - elig group'!$C:$C,K$2)","v":14246849},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A38,'TMSIS - elig group'!$C:$C,L$2)","v":4993561},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A38,'TMSIS - elig group'!$C:$C,M$2)","v":2429193},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A38,'TMSIS - elig group'!$C:$C,N$2)","v":4720062},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A38,'TMSIS - elig group'!$C:$C,O$2)","v":7324731},null,1,0.40660885868291541,0.68596203421607682,2.4653152097492383,2.2116240918678227,0.87368174361378015,null,675.96323979574379,289.16666666666669,487.83333333333331,1753.25,1572.8333333333333,621.33333333333337]
["Oklahoma","Medium concern",7671,4187,5197,15865,18494,"-",null,9736154,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A39,'TMSIS - elig group'!$C:$C,K$2)","v":6310829},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A39,'TMSIS - elig group'!$C:$C,L$2)","v":1392336},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A39,'TMSIS - elig group'!$C:$C,M$2)","v":758857},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A39,'TMSIS - elig group'!$C:$C,N$2)","v":1274132},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A39,'TMSIS - elig group'!$C:$C,O$2)","v":0},null,1,0.54582192673706165,0.67748663798722464,2.0681788554295397,2.4108981879807065,0,null,592.82884124470502,348.91666666666669,433.08333333333331,1322.0833333333333,1541.1666666666667,0]
["Oregon","High concern",9787,5326,11872,18610,18674,9492,null,13273117,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A40,'TMSIS - elig group'!$C:$C,K$2)","v":5142186},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A40,'TMSIS - elig group'!$C:$C,L$2)","v":2153070},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A40,'TMSIS - elig group'!$C:$C,M$2)","v":1032683},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A40,'TMSIS - elig group'!$C:$C,N$2)","v":325874},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A40,'TMSIS - elig group'!$C:$C,O$2)","v":4619304},null,1,0.54419127413916424,1.2130377030755084,1.9015019924389496,1.9080412792479819,0.96985797486461633,null,766.57806998160265,443.83333333333331,989.33333333333337,1550.8333333333333,1556.1666666666667,791]
["Pennsylvania","High concern",12261,3222,6333,36881,26079,5021,null,34894997,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A41,'TMSIS - elig group'!$C:$C,K$2)","v":13526971},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A41,'TMSIS - elig group'!$C:$C,L$2)","v":2973556},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A41,'TMSIS - elig group'!$C:$C,M$2)","v":3060807},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A41,'TMSIS - elig group'!$C:$C,N$2)","v":6671242},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A41,'TMSIS - elig group'!$C:$C,O$2)","v":8662421},null,1,0.26278443846342059,0.51651578174700274,3.007992822771389,2.1269880107658428,0.40950982790963214,null,937.99117209648512,268.5,527.75,3073.4166666666665,2173.25,418.41666666666669]
["Puerto Rico","High concern",2142,1446,2299,1516,2001,2956,null,15527373,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A42,'TMSIS - elig group'!$C:$C,K$2)","v":4534786},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A42,'TMSIS - elig group'!$C:$C,L$2)","v":1998933},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A42,'TMSIS - elig group'!$C:$C,M$2)","v":2915794},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A42,'TMSIS - elig group'!$C:$C,N$2)","v":1145697},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A42,'TMSIS - elig group'!$C:$C,O$2)","v":4932163},null,1,0.67507002801120453,1.0732959850606909,0.70774976657329602,0.93417366946778713,1.3800186741363212,null,174.12907274570316,120.5,191.58333333333334,126.33333333333333,166.75,246.33333333333334]
["Rhode Island","High concern",12457,4558,7795,27521,21372,9068,null,2611985,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A43,'TMSIS - elig group'!$C:$C,K$2)","v":752941},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A43,'TMSIS - elig group'!$C:$C,L$2)","v":357651},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A43,'TMSIS - elig group'!$C:$C,M$2)","v":282339},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A43,'TMSIS - elig group'!$C:$C,N$2)","v":522514},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A43,'TMSIS - elig group'!$C:$C,O$2)","v":696540},null,1,0.3658986914987557,0.62575258890583607,2.2092799229348961,1.715661876856386,0.72794412779963069,null,1004.135429886976,379.83333333333331,649.58333333333337,2293.4166666666665,1781,755.66666666666663]
["South Carolina","Low concern",5028,2587,2659,11803,14594,"-",null,15410911,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A44,'TMSIS - elig group'!$C:$C,K$2)","v":8162237},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A44,'TMSIS - elig group'!$C:$C,L$2)","v":4111907},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A44,'TMSIS - elig group'!$C:$C,M$2)","v":1136895},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A44,'TMSIS - elig group'!$C:$C,N$2)","v":1999872},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A44,'TMSIS - elig group'!$C:$C,O$2)","v":0},null,1,0.5145186953062848,0.52883850437549718,2.3474542561654732,2.9025457438345268,0,null,403.68677471976406,215.58333333333334,221.58333333333334,983.58333333333337,1216.1666666666667,0]
["South Dakota","Low concern",8561,3257,6792,17966,21385,"-",null,1457019,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A45,'TMSIS - elig group'!$C:$C,K$2)","v":930435},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A45,'TMSIS - elig group'!$C:$C,L$2)","v":164591},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A45,'TMSIS - elig group'!$C:$C,M$2)","v":133859},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A45,'TMSIS - elig group'!$C:$C,N$2)","v":228134},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A45,'TMSIS - elig group'!$C:$C,O$2)","v":0},null,1,0.38044620955495856,0.79336526106763228,2.0985866137133513,2.4979558462796403,0,null,653.83986361879977,271.41666666666669,566,1497.1666666666667,1782.0833333333333,0]
["Tennessee","High concern",7154,3985,4826,14624,16105,"-",null,19257731,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A46,'TMSIS - elig group'!$C:$C,K$2)","v":10301506},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A46,'TMSIS - elig group'!$C:$C,L$2)","v":4181122},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A46,'TMSIS - elig group'!$C:$C,M$2)","v":1671459},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A46,'TMSIS - elig group'!$C:$C,N$2)","v":3103644},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A46,'TMSIS - elig group'!$C:$C,O$2)","v":0},null,1,0.55703103159071843,0.67458764327648868,2.0441710930947723,2.2511881464914731,0,null,587.02484739765032,332.08333333333331,402.16666666666669,1218.6666666666667,1342.0833333333333,0]
["Texas","Medium concern",9084,4137,8536,16396,24151,"-",null,56068204,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A47,'TMSIS - elig group'!$C:$C,K$2)","v":39212006},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A47,'TMSIS - elig group'!$C:$C,L$2)","v":3031356},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A47,'TMSIS - elig group'!$C:$C,M$2)","v":5848798},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A47,'TMSIS - elig group'!$C:$C,N$2)","v":7976044},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A47,'TMSIS - elig group'!$C:$C,O$2)","v":0},null,1,0.45541611624834877,0.93967415235579044,1.8049317481285778,2.6586305592250108,0,null,708.39623334763257,344.75,711.33333333333337,1366.3333333333333,2012.5833333333333,0]
["Utah","Low concern",10322,4446,9746,18748,28612,"-",null,3736685,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A48,'TMSIS - elig group'!$C:$C,K$2)","v":2243379},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A48,'TMSIS - elig group'!$C:$C,L$2)","v":787499},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A48,'TMSIS - elig group'!$C:$C,M$2)","v":203949},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A48,'TMSIS - elig group'!$C:$C,N$2)","v":501858},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A48,'TMSIS - elig group'!$C:$C,O$2)","v":0},null,1,0.43073047858942065,0.94419686107343537,1.8163146677000581,2.7719434218174772,0,null,799.10012118584598,370.5,812.16666666666663,1562.3333333333333,2384.3333333333335,0]
["Vermont","High concern",9721,6103,7489,16545,22933,6667,null,2023050,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A49,'TMSIS - elig group'!$C:$C,K$2)","v":789265},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A49,'TMSIS - elig group'!$C:$C,L$2)","v":101818},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A49,'TMSIS - elig group'!$C:$C,M$2)","v":229046},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A49,'TMSIS - elig group'!$C:$C,N$2)","v":246156},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A49,'TMSIS - elig group'!$C:$C,O$2)","v":656765},null,1,0.62781606830572989,0.77039399238761441,1.7019853924493364,2.3591194321571853,0.68583479065939723,null,798.82327714754126,508.58333333333331,624.08333333333337,1378.75,1911.0833333333333,555.58333333333337]
["Virgin Islands","High concern",8264,3683,7402,7684,15845,8942,null,347418,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A50,'TMSIS - elig group'!$C:$C,K$2)","v":138269},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A50,'TMSIS - elig group'!$C:$C,L$2)","v":64872},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A50,'TMSIS - elig group'!$C:$C,M$2)","v":34059},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A50,'TMSIS - elig group'!$C:$C,N$2)","v":7214},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A50,'TMSIS - elig group'!$C:$C,O$2)","v":103004},null,1,0.44566795740561471,0.89569215876089059,0.92981606969990316,1.9173523717328171,1.0820425943852856,null,548.45177495121152,306.91666666666669,616.83333333333337,640.33333333333337,1320.4166666666667,745.16666666666663]
["Virginia","Low concern",9349,3647,7618,19308,25136,"-",null,17697556,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A51,'TMSIS - elig group'!$C:$C,K$2)","v":8557680},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A51,'TMSIS - elig group'!$C:$C,L$2)","v":5618243},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A51,'TMSIS - elig group'!$C:$C,M$2)","v":1378059},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A51,'TMSIS - elig group'!$C:$C,N$2)","v":2143142},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A51,'TMSIS - elig group'!$C:$C,O$2)","v":432},null,1,0.39009519734730985,0.81484650764787681,2.0652476200663172,2.6886297999786075,0,null,727.44137956111001,303.91666666666669,634.83333333333337,1609,2094.6666666666665,0]
["Washington","High concern",8389,3223,8867,21227,24803,7442,null,21826551,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A52,'TMSIS - elig group'!$C:$C,K$2)","v":9863328},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A52,'TMSIS - elig group'!$C:$C,L$2)","v":535289},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A52,'TMSIS - elig group'!$C:$C,M$2)","v":1400279},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A52,'TMSIS - elig group'!$C:$C,N$2)","v":2107203},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A52,'TMSIS - elig group'!$C:$C,O$2)","v":7920452},null,1,0.3841935868399094,1.0569793777565859,2.5303373465252115,2.9566098462272024,0.88711407795923236,null,677.57153444673872,268.58333333333331,738.91666666666663,1768.9166666666667,2066.9166666666665,620.16666666666663]
["West Virginia","Medium concern",7428,3063,5703,21316,13916,5344,null,6626801,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A53,'TMSIS - elig group'!$C:$C,K$2)","v":2515052},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A53,'TMSIS - elig group'!$C:$C,L$2)","v":739250},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A53,'TMSIS - elig group'!$C:$C,M$2)","v":517647},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A53,'TMSIS - elig group'!$C:$C,N$2)","v":1032322},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A53,'TMSIS - elig group'!$C:$C,O$2)","v":1822530},null,1,0.41235864297253633,0.7677705977382876,2.8696822832525579,1.8734518039849219,0.71943995691976304,null,591.77753778431963,255.25,475.25,1776.3333333333333,1159.6666666666667,445.33333333333331]
["Wisconsin","High concern",8436,3500,6838,11152,20818,"-",null,13719752,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A54,'TMSIS - elig group'!$C:$C,K$2)","v":5955923},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A54,'TMSIS - elig group'!$C:$C,L$2)","v":4121530},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A54,'TMSIS - elig group'!$C:$C,M$2)","v":1415503},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A54,'TMSIS - elig group'!$C:$C,N$2)","v":2226796},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A54,'TMSIS - elig group'!$C:$C,O$2)","v":0},null,1,0.41488857278330965,0.81057373162636326,1.3219535324798484,2.4677572309151254,0,null,675.25443866137903,291.66666666666669,569.83333333333337,929.33333333333337,1734.8333333333333,0]
["Wyoming","Medium concern",9901,3945,7831,20227,23991,"-",null,774471,{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A55,'TMSIS - elig group'!$C:$C,K$2)","v":478307},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A55,'TMSIS - elig group'!$C:$C,L$2)","v":94952},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A55,'TMSIS - elig group'!$C:$C,M$2)","v":72565},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A55,'TMSIS - elig group'!$C:$C,N$2)","v":128647},{"$f":"SUMIFS('TMSIS - elig group'!$D:$D,'TMSIS - elig group'!$F:$F,\"2019\",'TMSIS - elig group'!$A:$A,$A55,'TMSIS - elig group'!$C:$C,O$2)","v":0},null,1,0.39844460155539846,0.79093020906979095,2.042924957075043,2.423088576911423,0,null,773.06882794836736,328.75,652.58333333333337,1685.5833333333333,1999.25,0]
["Min","-",2142,1446,1555,1516,2001,1647]
["Median","-",8436,3556,6451,18610,21372,6709]
["Max","-",13811,6103,16109,36881,43171,13966]

{"sheet":"CMS monthly enrollment","index":19,"n_rows":6104,"n_cols":26,"rows_kept":2250,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
[]
[]
["state_abbreviation","state_name","report_date","state_expanded_medicaid","preliminary_updated","final_report","new_applications_submitted_to_medicaid_and_chip_agencies","new_applications_submitted_to_medicaid_and_chip_agencies__f_85d7","applications_for_financial_assistance_submitted_to_the_stat_104d","applications_for_financial_assistance_submitted_to_the_stat_c640","total_applications_for_financial_assistance_submitted_at_st_d6fa","total_applications_for_financial_assistance_submitted_at_st_9919","individuals_determined_eligible_for_medicaid_at_application","individuals_determined_eligible_for_medicaid_at_application_4f96","individuals_determined_eligible_for_chip_at_application","individuals_determined_eligible_for_chip_at_application__fo_e28a","total_medicaid_and_chip_determinations","total_medicaid_and_chip_determinations__footnotes","medicaid_and_chip_child_enrollment","medicaid_and_chip_child_enrollment__footnotes","total_medicaid_and_chip_enrollment","total_medicaid_and_chip_enrollment__footnotes","total_medicaid_enrollment","total_medicaid_enrollment__footnotes","total_chip_enrollment","total_chip_enrollment__footnotes"]
["AK","Alaska","2018-01-01","Y","U","Y",3735,null,0,null,3735,null,2838,null,0,null,2838,null,92495,null,203654,null,190513,null,13141]
["AK","Alaska","2018-01-01","Y","P","N",3735,null,0,null,3735,null,2838,null,0,null,2838,null,92260,null,202912,null,189696,null,13216]
["AK","Alaska","2018-02-01","Y","P","N",3052,null,0,null,3052,null,2334,null,0,null,2334,null,92415,null,203672,null,190509,null,13163]
["AK","Alaska","2018-02-01","Y","U","Y",3052,null,0,null,3052,null,2334,null,0,null,2334,null,92649,null,204311,null,191133,null,13178]
["AK","Alaska","2018-03-01","Y","U","Y",3373,"Includes Renewals and/or Redeterminations",0,null,3373,"Includes Renewals and/or Redeterminations",2584,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2584,"Includes Renewals and/or Redeterminations",93203,null,205761,null,192481,null,13280]
["AK","Alaska","2018-03-01","Y","P","N",3373,"Includes Renewals and/or Redeterminations",0,null,3373,"Includes Renewals and/or Redeterminations",2584,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2584,"Includes Renewals and/or Redeterminations",93019,null,205234,null,191959,null,13275]
["AK","Alaska","2018-04-01","Y","P","N",3046,"Includes Renewals and/or Redeterminations",0,null,3046,"Includes Renewals and/or Redeterminations",2315,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2315,"Includes Renewals and/or Redeterminations",93511,null,206808,null,193515,null,13293]
["AK","Alaska","2018-04-01","Y","U","Y",3352,"Includes Renewals and/or Redeterminations",0,null,3352,"Includes Renewals and/or Redeterminations",2315,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2315,"Includes Renewals and/or Redeterminations",93680,null,207337,null,194039,null,13298]
["AK","Alaska","2018-05-01","Y","U","Y",3549,"Includes Renewals and/or Redeterminations",0,null,3549,"Includes Renewals and/or Redeterminations",2312,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2312,"Includes Renewals and/or Redeterminations",93840,null,207771,null,194367,null,13404]
["AK","Alaska","2018-05-01","Y","P","N",3549,"Includes Renewals and/or Redeterminations",0,null,3549,"Includes Renewals and/or Redeterminations",2312,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2312,"Includes Renewals and/or Redeterminations",93834,null,207765,null,194362,null,13403]
["AK","Alaska","2018-06-01","Y","U","Y",3239,"Includes Renewals and/or Redeterminations",0,null,3239,"Includes Renewals and/or Redeterminations",2245,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2245,"Includes Renewals and/or Redeterminations",95006,null,211054,null,197325,null,13729]
["AK","Alaska","2018-06-01","Y","P","N",3239,"Includes Renewals and/or Redeterminations",0,null,3239,"Includes Renewals and/or Redeterminations",2245,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2245,"Includes Renewals and/or Redeterminations",93416,null,206727,null,193286,null,13441]
["AK","Alaska","2018-07-01","Y","U","Y",2911,"Includes Renewals and/or Redeterminations",0,null,2911,"Includes Renewals and/or Redeterminations",2232,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2232,"Includes Renewals and/or Redeterminations",95035,null,211609,null,197806,null,13803]
["AK","Alaska","2018-07-01","Y","P","N",2911,"Includes Renewals and/or Redeterminations",0,null,2911,"Includes Renewals and/or Redeterminations",2232,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2232,"Includes Renewals and/or Redeterminations",94270,null,209491,null,195832,null,13659]
["AK","Alaska","2018-08-01","Y","U","Y",3216,"Includes Renewals and/or Redeterminations",0,null,3216,"Includes Renewals and/or Redeterminations",2409,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2409,"Includes Renewals and/or Redeterminations",95080,null,211945,null,197981,null,13964]
["AK","Alaska","2018-08-01","Y","P","N",3216,"Includes Renewals and/or Redeterminations",0,null,3216,"Includes Renewals and/or Redeterminations",2409,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2409,"Includes Renewals and/or Redeterminations",94422,null,210217,null,196460,null,13757]
["AK","Alaska","2018-09-01","Y","U","Y",2806,"Includes Renewals and/or Redeterminations",0,null,2806,"Includes Renewals and/or Redeterminations",2126,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2126,"Includes Renewals and/or Redeterminations",94323,null,210368,null,196445,null,13923]
["AK","Alaska","2018-09-01","Y","P","N",2806,"Includes Renewals and/or Redeterminations",0,null,2806,"Includes Renewals and/or Redeterminations",2126,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2126,"Includes Renewals and/or Redeterminations",93908,null,208867,null,194952,null,13915]
["AK","Alaska","2018-10-01","Y","P","N",3797,"Includes Renewals and/or Redeterminations",0,null,3797,"Includes Renewals and/or Redeterminations",2883,"Includes Renewals and/or Redeterminations; Includes CHIP",143,null,3026,"Includes Renewals and/or Redeterminations",94422,null,210276,null,195891,null,14385]
["AK","Alaska","2018-10-01","Y","U","Y",3797,"Includes Renewals and/or Redeterminations",0,null,3797,"Includes Renewals and/or Redeterminations",2883,"Includes Renewals and/or Redeterminations; Includes CHIP",143,null,3026,"Includes Renewals and/or Redeterminations",94829,null,211746,null,197355,null,14391]
["AK","Alaska","2018-11-01","Y","P","N",3552,"Includes Renewals and/or Redeterminations",0,null,3552,"Includes Renewals and/or Redeterminations",3396,"Includes Renewals and/or Redeterminations; Includes CHIP",218,null,3614,"Includes Renewals and/or Redeterminations",94539,null,211386,null,196699,null,14687]
["AK","Alaska","2018-11-01","Y","U","Y",3685,"Includes Renewals and/or Redeterminations",0,null,3685,"Includes Renewals and/or Redeterminations",3396,"Includes Renewals and/or Redeterminations; Includes CHIP",218,null,3614,"Includes Renewals and/or Redeterminations",95187,null,213702,null,198867,null,14835]
["AK","Alaska","2018-12-01","Y","P","N",3012,"Includes Renewals and/or Redeterminations",0,null,3012,"Includes Renewals and/or Redeterminations",2798,"Includes Renewals and/or Redeterminations; Includes CHIP",130,null,2928,"Includes Renewals and/or Redeterminations",95187,null,213702,null,198867,null,14835]
["AK","Alaska","2018-12-01","Y","U","Y",3205,"Includes Renewals and/or Redeterminations",0,null,3205,"Includes Renewals and/or Redeterminations",2798,"Includes Renewals and/or Redeterminations; Includes CHIP",130,null,2928,"Includes Renewals and/or Redeterminations",94469,null,211912,null,197143,null,14769]
["AK","Alaska","2019-01-01","Y","P","N",3472,"Includes Renewals and/or Redeterminations",0,null,3472,"Includes Renewals and/or Redeterminations",3156,"Includes Renewals and/or Redeterminations; Includes CHIP",158,null,3314,"Includes Renewals and/or Redeterminations",95259,null,214541,null,199656,null,14885]
["AK","Alaska","2019-01-01","Y","U","Y",3032,"Includes Renewals and/or Redeterminations",0,null,3032,"Includes Renewals and/or Redeterminations",3156,"Includes Renewals and/or Redeterminations; Includes CHIP",158,null,3314,"Includes Renewals and/or Redeterminations",95796,null,216175,null,201038,null,15137]
["AK","Alaska","2019-02-01","Y","P","N",3724,"Includes Renewals and/or Redeterminations",0,null,3724,"Includes Renewals and/or Redeterminations",3084,"Includes Renewals and/or Redeterminations; Includes CHIP",173,null,3257,"Includes Renewals and/or Redeterminations",94924,null,213493,null,198519,null,14974]
["AK","Alaska","2019-02-01","Y","U","Y",3865,"Includes Renewals and/or Redeterminations",0,null,3865,"Includes Renewals and/or Redeterminations",3084,"Includes Renewals and/or Redeterminations; Includes CHIP",173,null,3257,"Includes Renewals and/or Redeterminations",96172,null,217468,null,202090,null,15378]
["AK","Alaska","2019-03-01","Y","P","N",3588,"Includes Renewals and/or Redeterminations",0,null,3588,"Includes Renewals and/or Redeterminations",3363,"Includes Renewals and/or Redeterminations; Includes CHIP",271,null,3634,"Includes Renewals and/or Redeterminations",95745,null,216168,null,200790,null,15378]
["AK","Alaska","2019-03-01","Y","U","Y",3588,"Includes Renewals and/or Redeterminations",0,null,3588,"Includes Renewals and/or Redeterminations",3363,"Includes Renewals and/or Redeterminations; Includes CHIP",271,null,3634,"Includes Renewals and/or Redeterminations",96256,null,217793,null,202397,null,15396]
["AK","Alaska","2019-04-01","Y","U","Y",3368,"Includes Renewals and/or Redeterminations",0,null,3368,"Includes Renewals and/or Redeterminations",3053,"Includes Renewals and/or Redeterminations; Includes CHIP",202,null,3255,"Includes Renewals and/or Redeterminations",96593,null,218972,null,203524,null,15448]
["AK","Alaska","2019-04-01","Y","P","N",3368,"Includes Renewals and/or Redeterminations",0,null,3368,"Includes Renewals and/or Redeterminations",3053,"Includes Renewals and/or Redeterminations; Includes CHIP",202,null,3255,"Includes Renewals and/or Redeterminations",96183,null,217678,null,202234,null,15444]
["AK","Alaska","2019-05-01","Y","P","N",3107,"Includes Renewals and/or Redeterminations",0,null,3107,"Includes Renewals and/or Redeterminations",2675,"Includes Renewals and/or Redeterminations; Includes CHIP",113,null,2788,"Includes Renewals and/or Redeterminations",96506,null,218680,null,203115,null,15565]
["AK","Alaska","2019-05-01","Y","U","Y",3107,"Includes Renewals and/or Redeterminations",0,null,3107,"Includes Renewals and/or Redeterminations",2675,"Includes Renewals and/or Redeterminations; Includes CHIP",113,null,2788,"Includes Renewals and/or Redeterminations",97003,null,220384,null,204803,null,15581]
["AK","Alaska","2019-06-01","Y","U","Y",3108,"Includes Renewals and/or Redeterminations",0,null,3108,"Includes Renewals and/or Redeterminations",2400,"Includes Renewals and/or Redeterminations; Includes CHIP",99,null,2499,"Includes Renewals and/or Redeterminations",97672,null,221746,null,206033,null,15713]
["AK","Alaska","2019-06-01","Y","P","N",3108,"Includes Renewals and/or Redeterminations",0,null,3108,"Includes Renewals and/or Redeterminations",2400,"Includes Renewals and/or Redeterminations; Includes CHIP",99,null,2499,"Includes Renewals and/or Redeterminations",96953,null,220341,null,204820,null,15521]
["AK","Alaska","2019-07-01","Y","U","Y",3147,"Includes Renewals and/or Redeterminations",0,null,3147,"Includes Renewals and/or Redeterminations",2693,"Includes Renewals and/or Redeterminations; Includes CHIP",157,null,2850,"Includes Renewals and/or Redeterminations",97913,null,223117,null,207174,null,15943]
["AK","Alaska","2019-07-01","Y","P","N",3147,"Includes Renewals and/or Redeterminations",0,null,3147,"Includes Renewals and/or Redeterminations",2693,"Includes Renewals and/or Redeterminations; Includes CHIP",157,null,2850,"Includes Renewals and/or Redeterminations",96772,null,220043,null,204317,null,15726]
["AK","Alaska","2019-08-01","Y","U","Y",3183,"Includes Renewals and/or Redeterminations",0,null,3183,"Includes Renewals and/or Redeterminations",2820,"Includes Renewals and/or Redeterminations; Includes CHIP",134,null,2954,"Includes Renewals and/or Redeterminations",97472,null,221946,null,206020,null,15926]
["AK","Alaska","2019-08-01","Y","P","N",3183,"Includes Renewals and/or Redeterminations",0,null,3183,"Includes Renewals and/or Redeterminations",2820,"Includes Renewals and/or Redeterminations; Includes CHIP",134,null,2954,"Includes Renewals and/or Redeterminations",97069,null,220700,null,204782,null,15918]
["AK","Alaska","2019-09-01","Y","P","N",2955,"Includes Renewals and/or Redeterminations",0,null,2955,"Includes Renewals and/or Redeterminations",2197,"Includes Renewals and/or Redeterminations; Includes CHIP",131,null,2328,"Includes Renewals and/or Redeterminations",97040,null,220340,null,204233,null,16107]
["AK","Alaska","2019-09-01","Y","U","Y",2955,"Includes Renewals and/or Redeterminations",0,null,2955,"Includes Renewals and/or Redeterminations",2197,"Includes Renewals and/or Redeterminations; Includes CHIP",131,null,2328,"Includes Renewals and/or Redeterminations",97402,null,221587,null,205472,null,16115]
["AK","Alaska","2019-10-01","Y","U","Y",3274,"Includes Renewals and/or Redeterminations",0,null,3274,"Includes Renewals and/or Redeterminations",2314,"Includes Renewals and/or Redeterminations; Includes CHIP",137,null,2451,"Includes Renewals and/or Redeterminations",97434,null,221675,null,205320,null,16355]
["AK","Alaska","2019-10-01","Y","P","N",3274,"Includes Renewals and/or Redeterminations",0,null,3274,"Includes Renewals and/or Redeterminations",2314,"Includes Renewals and/or Redeterminations; Includes CHIP",137,null,2451,"Includes Renewals and/or Redeterminations",97187,null,220690,null,204348,null,16342]
["AK","Alaska","2019-11-01","Y","P","N",2936,"Includes Renewals and/or Redeterminations",0,null,2936,"Includes Renewals and/or Redeterminations",2601,"Includes Renewals and/or Redeterminations; Includes CHIP",190,null,2791,"Includes Renewals and/or Redeterminations",97338,null,221152,null,204574,null,16578]
["AK","Alaska","2019-11-01","Y","U","Y",2936,"Includes Renewals and/or Redeterminations",0,null,2936,"Includes Renewals and/or Redeterminations",2601,"Includes Renewals and/or Redeterminations; Includes CHIP",190,null,2791,"Includes Renewals and/or Redeterminations",97737,null,222498,null,205909,null,16589]
["AK","Alaska","2019-12-01","Y","P","N",3283,"Includes Renewals and/or Redeterminations",0,null,3283,"Includes Renewals and/or Redeterminations",2925,"Includes Renewals and/or Redeterminations; Includes CHIP",175,null,3100,"Includes Renewals and/or Redeterminations",97527,null,222156,null,205527,null,16629]
["AK","Alaska","2019-12-01","Y","U","Y",3283,"Includes Renewals and/or Redeterminations",0,null,3283,"Includes Renewals and/or Redeterminations",2925,"Includes Renewals and/or Redeterminations; Includes CHIP",175,null,3100,"Includes Renewals and/or Redeterminations",97820,null,223065,null,206423,null,16642]
["AK","Alaska","2020-01-01","Y","P","N",4321,"Includes Renewals and/or Redeterminations",0,null,4321,"Includes Renewals and/or Redeterminations",3232,"Includes Renewals and/or Redeterminations; Includes CHIP",125,null,3357,"Includes Renewals and/or Redeterminations",97734,null,222524,null,205821,null,16703]
["AK","Alaska","2020-01-01","Y","U","Y",4321,"Includes Renewals and/or Redeterminations",0,null,4321,"Includes Renewals and/or Redeterminations",3232,"Includes Renewals and/or Redeterminations; Includes CHIP",125,null,3357,"Includes Renewals and/or Redeterminations",98096,null,223963,null,207251,null,16712]
["AK","Alaska","2020-02-01","Y","U","Y",3811,"Includes Renewals and/or Redeterminations",0,null,3811,"Includes Renewals and/or Redeterminations",3211,"Includes Renewals and/or Redeterminations; Includes CHIP",114,null,3325,"Includes Renewals and/or Redeterminations",97379,null,222941,null,206251,null,16690]
["AK","Alaska","2020-02-01","Y","P","N",3811,"Includes Renewals and/or Redeterminations",0,null,3811,"Includes Renewals and/or Redeterminations",3211,"Includes Renewals and/or Redeterminations; Includes CHIP",114,null,3325,"Includes Renewals and/or Redeterminations",97066,null,221584,null,204910,null,16674]
["AK","Alaska","2020-03-01","Y","P","N",3852,"Includes Renewals and/or Redeterminations",0,null,3852,"Includes Renewals and/or Redeterminations",3309,"Includes Renewals and/or Redeterminations; Includes CHIP",137,null,3446,"Includes Renewals and/or Redeterminations",97959,null,223820,null,206986,null,16834]
["AK","Alaska","2020-03-01","Y","U","Y",3852,"Includes Renewals and/or Redeterminations",0,null,3852,"Includes Renewals and/or Redeterminations",3309,"Includes Renewals and/or Redeterminations; Includes CHIP",137,null,3446,"Includes Renewals and/or Redeterminations",98254,null,224965,null,208129,null,16836]
["AK","Alaska","2020-04-01","Y","U","Y",3041,"Includes Renewals and/or Redeterminations",0,null,3041,"Includes Renewals and/or Redeterminations",3439,"Includes Renewals and/or Redeterminations; Includes CHIP",184,null,3623,"Includes Renewals and/or Redeterminations",99035,null,228270,null,212183,null,16087]
["AK","Alaska","2020-04-01","Y","P","N",3041,"Includes Renewals and/or Redeterminations",0,null,3041,"Includes Renewals and/or Redeterminations",3439,"Includes Renewals and/or Redeterminations; Includes CHIP",184,null,3623,"Includes Renewals and/or Redeterminations",98473,null,226559,null,210484,null,16075]
["AK","Alaska","2020-05-01","Y","U","Y",2497,"Includes Renewals and/or Redeterminations",0,null,2497,"Includes Renewals and/or Redeterminations",3407,"Includes Renewals and/or Redeterminations; Includes CHIP",213,null,3620,"Includes Renewals and/or Redeterminations",98912,null,230043,null,214692,null,15351]
["AK","Alaska","2020-05-01","Y","P","N",2497,null,0,null,2497,null,3407,null,213,null,3620,null,98912,null,230043,null,214692,null,15351]
["AK","Alaska","2020-06-01","Y","P","N",2844,"Includes Renewals and/or Redeterminations",0,null,2844,"Includes Renewals and/or Redeterminations",3238,"Includes Renewals and/or Redeterminations; Includes CHIP",231,null,3469,"Includes Renewals and/or Redeterminations",98484,null,231145,null,216568,null,14577]
["AK","Alaska","2020-06-01","Y","U","Y",2844,"Includes Renewals and/or Redeterminations",0,null,2844,"Includes Renewals and/or Redeterminations",3238,"Includes Renewals and/or Redeterminations; Includes CHIP",231,null,3469,"Includes Renewals and/or Redeterminations",98792,null,232069,null,217484,null,14585]
["AK","Alaska","2020-07-01","Y","U","Y",2402,"Includes Renewals and/or Redeterminations",0,null,2402,"Includes Renewals and/or Redeterminations",2081,"Includes Renewals and/or Redeterminations; Includes CHIP",127,null,2208,"Includes Renewals and/or Redeterminations",98580,null,233334,null,219239,null,14095]
["AK","Alaska","2020-07-01","Y","P","N",2402,"Includes Renewals and/or Redeterminations",0,null,2402,"Includes Renewals and/or Redeterminations",2081,"Includes Renewals and/or Redeterminations; Includes CHIP",127,null,2208,"Includes Renewals and/or Redeterminations",98287,null,232578,null,218487,null,14091]
["AK","Alaska","2020-08-01","Y","P","N",2737,"Includes Renewals and/or Redeterminations",0,null,2737,"Includes Renewals and/or Redeterminations",1950,"Includes Renewals and/or Redeterminations; Includes CHIP",93,null,2043,"Includes Renewals and/or Redeterminations",98556,null,234622,null,220778,null,13844]
["AK","Alaska","2020-08-01","Y","U","Y",2737,"Includes Renewals and/or Redeterminations",0,null,2737,"Includes Renewals and/or Redeterminations",1950,"Includes Renewals and/or Redeterminations; Includes CHIP",93,null,2043,"Includes Renewals and/or Redeterminations",98804,null,235261,null,221414,null,13847]
["AK","Alaska","2020-09-01","Y","P","N",2657,"Includes Renewals and/or Redeterminations",0,null,2657,"Includes Renewals and/or Redeterminations",1944,"Includes Renewals and/or Redeterminations; Includes CHIP",95,null,2039,"Includes Renewals and/or Redeterminations",98788,null,235600,null,221926,null,13674]
["AK","Alaska","2020-09-01","Y","U","Y",2657,"Includes Renewals and/or Redeterminations",0,null,2657,"Includes Renewals and/or Redeterminations",1944,"Includes Renewals and/or Redeterminations; Includes CHIP",95,null,2039,"Includes Renewals and/or Redeterminations",99035,null,236362,null,222686,null,13676]
["AK","Alaska","2020-10-01","Y","P","N",2849,"Includes Renewals and/or Redeterminations",0,null,2849,"Includes Renewals and/or Redeterminations",2001,"Includes Renewals and/or Redeterminations; Includes CHIP",79,null,2080,"Includes Renewals and/or Redeterminations",99143,null,236719,null,223272,null,13447]
["AK","Alaska","2020-10-01","Y","U","Y",2849,"Includes Renewals and/or Redeterminations",0,null,2849,"Includes Renewals and/or Redeterminations",2001,"Includes Renewals and/or Redeterminations; Includes CHIP",79,null,2080,"Includes Renewals and/or Redeterminations",99443,null,237786,null,224338,null,13448]
["AK","Alaska","2020-11-01","Y","P","N",3756,"Includes Renewals and/or Redeterminations",0,null,3756,"Includes Renewals and/or Redeterminations",1976,"Includes Renewals and/or Redeterminations; Includes CHIP",120,null,2096,"Includes Renewals and/or Redeterminations",99352,null,237622,null,224273,null,13349]
["AK","Alaska","2020-11-01","Y","U","Y",3756,"Includes Renewals and/or Redeterminations",0,null,3756,"Includes Renewals and/or Redeterminations",1976,"Includes Renewals and/or Redeterminations; Includes CHIP",120,null,2096,"Includes Renewals and/or Redeterminations",99655,null,238873,null,225513,null,13360]
["AK","Alaska","2020-12-01","Y","U","Y",2620,"Includes Renewals and/or Redeterminations",0,null,2620,"Includes Renewals and/or Redeterminations",2096,"Includes Renewals and/or Redeterminations; Includes CHIP",106,null,2202,"Includes Renewals and/or Redeterminations",99940,null,239981,null,226591,null,13390]
["AK","Alaska","2020-12-01","Y","P","N",2620,"Includes Renewals and/or Redeterminations",0,null,2620,"Includes Renewals and/or Redeterminations",2096,"Includes Renewals and/or Redeterminations; Includes CHIP",106,null,2202,"Includes Renewals and/or Redeterminations",99613,null,238433,null,225053,null,13380]
["AK","Alaska","2021-01-01","Y","U","Y",2574,"Includes Renewals and/or Redeterminations",0,null,2574,"Includes Renewals and/or Redeterminations",1543,"Includes Renewals and/or Redeterminations; Includes CHIP",71,null,1614,"Includes Renewals and/or Redeterminations",100171,null,241410,null,228118,null,13292]
["AK","Alaska","2021-01-01","Y","P","N",2574,"Includes Renewals and/or Redeterminations",0,null,2574,"Includes Renewals and/or Redeterminations",1543,"Includes Renewals and/or Redeterminations; Includes CHIP",71,null,1614,"Includes Renewals and/or Redeterminations",99533,null,237582,null,224304,null,13278]
["AK","Alaska","2021-02-01","Y","P","N",2795,"Includes Renewals and/or Redeterminations",0,null,2795,"Includes Renewals and/or Redeterminations",1243,"Includes Renewals and/or Redeterminations; Includes CHIP",48,null,1291,"Includes Renewals and/or Redeterminations",100499,null,242991,null,229755,null,13236]
["AK","Alaska","2021-02-01","Y","U","Y",2795,"Includes Renewals and/or Redeterminations",0,null,2795,"Includes Renewals and/or Redeterminations",1243,"Includes Renewals and/or Redeterminations; Includes CHIP",48,null,1291,"Includes Renewals and/or Redeterminations",100499,null,242991,null,229755,null,13236]
["AK","Alaska","2021-03-01","Y","P","N",2987,"Includes Renewals and/or Redeterminations",0,null,2987,"Includes Renewals and/or Redeterminations",1543,"Includes Renewals and/or Redeterminations; Includes CHIP",67,null,1610,"Includes Renewals and/or Redeterminations",100555,null,243824,null,230715,null,13109]
["AK","Alaska","2021-03-01","Y","U","Y",2987,"Includes Renewals and/or Redeterminations",0,null,2987,"Includes Renewals and/or Redeterminations",1543,"Includes Renewals and/or Redeterminations; Includes CHIP",67,null,1610,"Includes Renewals and/or Redeterminations",100827,null,244860,null,231747,null,13113]
["AK","Alaska","2021-04-01","Y","U","Y",2536,"Includes Renewals and/or Redeterminations",0,null,2536,"Includes Renewals and/or Redeterminations",1453,"Includes Renewals and/or Redeterminations; Includes CHIP",88,null,1541,"Includes Renewals and/or Redeterminations",101494,null,247180,null,234147,null,13033]
["AK","Alaska","2021-04-01","Y","P","N",2536,"Includes Renewals and/or Redeterminations",0,null,2536,"Includes Renewals and/or Redeterminations",1453,"Includes Renewals and/or Redeterminations; Includes CHIP",88,null,1541,"Includes Renewals and/or Redeterminations",101124,null,246179,null,233149,null,13030]
["AK","Alaska","2021-05-01","Y","U","Y",2282,"Includes Renewals and/or Redeterminations",0,null,2282,"Includes Renewals and/or Redeterminations",1837,"Includes Renewals and/or Redeterminations; Includes CHIP",115,null,1952,"Includes Renewals and/or Redeterminations",101974,null,248739,null,235858,null,12881]
["AK","Alaska","2021-05-01","Y","P","N",2282,"Includes Renewals and/or Redeterminations",0,null,2282,"Includes Renewals and/or Redeterminations",1837,"Includes Renewals and/or Redeterminations; Includes CHIP",115,null,1952,"Includes Renewals and/or Redeterminations",101548,null,247581,null,234706,null,12875]
["AK","Alaska","2021-06-01","Y","P","N",2484,"Includes Renewals and/or Redeterminations",0,null,2484,"Includes Renewals and/or Redeterminations",1782,"Includes Renewals and/or Redeterminations; Includes CHIP",75,null,1857,"Includes Renewals and/or Redeterminations",102218,null,249502,null,236720,null,12782]
["AK","Alaska","2021-06-01","Y","U","Y",0,null,0,null,0,null,0,null,0,null,0,null,102501,null,250285,null,237500,null,12785]
["AK","Alaska","2021-07-01","Y","P","N",2214,null,0,null,2214,null,1519,null,76,null,1595,null,102312,null,250151,null,237497,null,12654]
["AK","Alaska","2021-07-01","Y","U","Y",2214,null,0,null,2214,null,1519,null,76,null,1595,null,102632,null,251024,null,238365,null,12659]
["AK","Alaska","2021-08-01","Y","P","N",2379,null,0,null,2379,null,1726,null,70,null,1796,null,101831,null,249781,null,237271,null,12510]
["AK","Alaska","2021-08-01","Y","U","Y",2379,null,0,null,2379,null,1726,null,70,null,1796,null,102819,null,251977,null,239402,null,12575]
["AK","Alaska","2021-09-01","Y","P","N",2208,null,0,null,2208,null,1500,null,68,null,1568,null,102778,null,252090,null,239595,null,12495]
["AK","Alaska","2021-09-01","Y","U","Y",2208,null,0,null,2208,null,1500,null,68,null,1568,null,102993,null,252736,null,240240,null,12496]
["AK","Alaska","2021-10-01","Y","P","N",2430,null,0,null,2430,null,1432,null,54,null,1486,null,102942,null,252935,null,240527,null,12408]
["AK","Alaska","2021-10-01","Y","U","Y",2430,null,0,null,2430,null,1432,null,54,null,1486,null,103391,null,254169,null,241822,null,12347]
["AK","Alaska","2021-11-01","Y","P","N",2396,null,0,null,2396,null,1696,null,84,null,1780,null,103143,null,253841,null,241504,null,12337]
["AK","Alaska","2021-11-01","Y","U","Y",2396,null,0,null,2396,null,1696,null,84,null,1780,null,103632,null,255230,null,242946,null,12284]
["AK","Alaska","2021-12-01","Y","P","N",2216,null,0,null,2216,null,1865,null,93,null,1958,null,103473,null,255009,null,242720,null,12289]
["AK","Alaska","2021-12-01","Y","U","Y",2214,null,0,null,2214,null,1865,null,93,null,1958,null,103707,null,255746,null,243455,null,12291]
["AK","Alaska","2022-01-01","Y","P","N",2302,null,0,null,2302,null,1749,null,82,null,1831,null,103666,null,256139,null,243874,null,12265]
["AK","Alaska","2022-01-01","Y","U","Y",2302,null,0,null,2302,null,1749,null,82,null,1831,null,104013,null,257035,null,244766,null,12269]
["AK","Alaska","2022-02-01","Y","P","N",1965,null,0,null,1965,null,1390,null,43,null,1433,null,103879,null,256992,null,244795,null,12197]
["AK","Alaska","2022-02-01","Y","U","Y",1965,null,0,null,1965,null,1390,null,43,null,1433,null,104139,null,257691,null,245489,null,12202]
["AK","Alaska","2022-03-01","Y","P","N",2263,null,0,null,2263,null,1592,null,70,null,1662,null,104332,null,258363,null,246201,null,12162]
["AK","Alaska","2022-03-01","Y","U","Y",2263,null,0,null,2263,null,1592,null,70,null,1662,null,104741,null,259457,null,247295,null,12162]
["AK","Alaska","2022-04-01","Y","P","N",1869,null,0,null,1869,null,1758,null,94,null,1852,null,104729,null,259971,null,247976,null,11995]
["AK","Alaska","2022-04-01","Y","U","Y",1869,null,0,null,1869,null,1758,null,94,null,1852,null,104729,null,259971,null,247976,null,11995]
["AK","Alaska","2022-05-01","Y","P","N",2037,null,0,null,2037,null,1481,null,66,null,1547,null,104591,null,260041,null,248137,null,11904]
["AK","Alaska","2022-05-01","Y","U","Y",2037,null,0,null,2037,null,1481,null,66,null,1547,null,104836,null,260768,null,248863,null,11905]
["AK","Alaska","2022-06-01","Y","P","N",2006,null,0,null,2006,null,1189,null,66,null,1255,null,104809,null,260981,null,249106,null,11875]
["AK","Alaska","2022-06-01","Y","U","Y",2006,null,0,null,2006,null,1189,null,66,null,1255,null,105193,null,262031,null,250149,null,11882]
["AK","Alaska","2022-07-01","Y","P","N",1845,null,0,null,1845,null,998,null,50,null,1048,null,104920,null,261816,null,249966,null,11850]
["AK","Alaska","2022-07-01","Y","U","Y",1845,null,0,null,1845,null,998,null,50,null,1048,null,104920,null,261816,null,249966,null,11850]
["AK","Alaska","2022-08-01","Y","P","N",1995,null,0,null,1995,null,1217,null,46,null,1263,null,104813,null,261724,null,249945,null,11779]
["AK","Alaska","2022-08-01","Y","U","Y",1995,null,0,null,1995,null,1217,null,46,null,1263,null,105055,null,262417,null,250637,null,11780]
["AK","Alaska","2022-09-01","Y","P","N",1497,null,0,null,1497,null,963,null,38,null,1001,null,104840,null,261929,null,250132,null,11797]
["AK","Alaska","2022-09-01","Y","U","Y",1497,null,0,null,1497,null,963,null,38,null,1001,null,105106,null,262624,null,250824,null,11800]
["AK","Alaska","2022-10-01","Y","P","N",1686,null,0,null,1686,null,1825,null,87,null,1912,null,104525,null,261773,null,249959,null,11814]
["AK","Alaska","2022-10-01","Y","U","Y",1686,null,0,null,1686,null,1038,null,40,null,1078,null,105017,null,262586,null,250772,null,11814]
["AK","Alaska","2022-11-01","Y","P","N",1415,null,0,null,1415,null,1543,null,113,null,1656,null,105252,null,263529,null,251627,null,11902]
["AK","Alaska","2022-11-01","Y","U","Y",1415,null,0,null,1415,null,1543,null,113,null,1656,null,105252,null,263529,null,251627,null,11902]
["AK","Alaska","2022-12-01","Y","P","N",1287,null,0,null,1287,null,1061,null,73,null,1134,null,105067,null,263206,null,251276,null,11930]
["AK","Alaska","2022-12-01","Y","U","Y",1287,null,0,null,1287,null,1061,null,73,null,1134,null,105143,null,263656,null,251726,null,11930]
["AK","Alaska","2023-01-01","Y","P","Y",1625,null,0,null,1625,null,1668,null,82,null,1750,null,104942,null,263306,null,251327,null,11979]
["AL","Alabama","2018-01-01","N","P","N",19650,null,0,null,19650,null,28689,null,3182,null,31871,null,636831,null,895960,null,723460,null,172500]
["AL","Alabama","2018-01-01","N","U","Y",19650,null,0,null,19650,null,28689,null,3182,null,31871,null,636831,null,895960,null,723460,null,172500]
["AL","Alabama","2018-02-01","N","P","N",18090,null,0,null,18090,null,27859,null,2716,null,30575,null,640136,null,898872,null,722951,null,175921]
["AL","Alabama","2018-02-01","N","U","Y",18090,null,0,null,18090,null,27859,null,2716,null,30575,null,640136,null,898872,null,722951,null,175921]
["AL","Alabama","2018-03-01","N","P","N",19632,null,0,null,19632,null,30340,null,2623,null,32963,null,643948,null,903458,null,725440,null,178018]
["AL","Alabama","2018-03-01","N","U","Y",19632,null,0,null,19632,null,30340,null,2623,null,32963,null,643948,null,903458,null,725440,null,178018]
["AL","Alabama","2018-04-01","N","U","Y",18348,null,0,null,18348,null,27178,null,2438,null,29616,null,644899,null,904927,null,726911,null,178016]
["AL","Alabama","2018-04-01","N","P","N",18348,null,0,null,18348,null,27178,null,2438,null,29616,null,644899,null,904927,null,726911,null,178016]
["AL","Alabama","2018-05-01","N","P","N",19326,null,0,null,19326,null,28625,null,2577,null,31202,null,636042,null,896225,null,724919,null,171306]
["AL","Alabama","2018-05-01","N","U","Y",19326,null,0,null,19326,null,28625,null,2577,null,31202,null,636042,null,896225,null,724919,null,171306]
["AL","Alabama","2018-06-01","N","U","Y",16859,null,0,null,16859,null,24244,null,2443,null,26687,null,635099,null,895756,null,724920,null,170836]
["AL","Alabama","2018-06-01","N","P","N",16859,null,0,null,16859,null,24244,null,2443,null,26687,null,635099,null,895756,null,724920,null,170836]
["AL","Alabama","2018-07-01","N","U","Y",20490,null,0,null,20490,null,28274,null,3002,null,31276,null,636789,null,898978,null,728206,null,170772]
["AL","Alabama","2018-07-01","N","P","N",20490,null,0,null,20490,null,28274,null,3002,null,31276,null,636789,null,898978,null,728206,null,170772]
["AL","Alabama","2018-08-01","N","P","N",22186,null,0,null,22186,null,31296,null,3289,null,34585,null,639334,null,901806,null,730793,null,171013]
["AL","Alabama","2018-08-01","N","U","Y",22186,null,0,null,22186,null,31296,null,3289,null,34585,null,639334,null,901806,null,730793,null,171013]
["AL","Alabama","2018-09-01","N","P","N",19871,null,0,null,19871,null,25818,null,2964,null,28782,null,642309,null,904670,null,733114,null,171556]
["AL","Alabama","2018-09-01","N","U","Y",19871,null,0,null,19871,null,25818,null,2964,null,28782,null,642309,null,904670,null,733114,null,171556]
["AL","Alabama","2018-10-01","N","P","N",22130,null,0,null,22130,null,16776,null,2307,null,19083,null,647423,null,910539,null,737538,null,173001]
["AL","Alabama","2018-10-01","N","U","Y",22130,null,0,null,22130,null,16776,null,2307,null,19083,null,647423,null,910539,null,737538,null,173001]
["AL","Alabama","2018-11-01","N","U","Y",18671,null,0,null,18671,null,13468,null,1994,null,15462,null,645907,null,908877,null,735982,null,172895]
["AL","Alabama","2018-11-01","N","P","N",18671,null,0,null,18671,null,13468,null,1994,null,15462,null,645907,null,908877,null,735982,null,172895]
["AL","Alabama","2018-12-01","N","P","N",16919,null,0,null,16919,null,12219,null,1584,null,13803,null,643985,null,906216,null,733547,null,172669]
["AL","Alabama","2018-12-01","N","U","Y",16919,null,0,null,16919,null,12219,null,1584,null,13803,null,643985,null,906216,null,733547,null,172669]
["AL","Alabama","2019-01-01","N","P","N",20505,null,0,null,20505,null,14957,null,2510,null,17467,null,646832,null,910087,null,736866,null,173221]
["AL","Alabama","2019-01-01","N","U","Y",20505,null,0,null,20505,null,14957,null,2510,null,17467,null,646832,null,910087,null,736866,null,173221]
["AL","Alabama","2019-02-01","N","P","N",18173,null,0,null,18173,null,14284,null,2069,null,16353,null,649363,null,912951,null,739062,null,173889]
["AL","Alabama","2019-02-01","N","U","Y",18173,null,0,null,18173,null,14284,null,2069,null,16353,null,649363,null,912951,null,739062,null,173889]
["AL","Alabama","2019-03-01","N","U","Y",18688,null,0,null,18688,null,15347,null,1967,null,17314,null,648513,null,912015,null,738636,null,173379]
["AL","Alabama","2019-03-01","N","P","N",18688,null,0,null,18688,null,15347,null,1967,null,17314,null,648513,null,912015,null,738636,null,173379]
["AL","Alabama","2019-04-01","N","P","N",15057,null,0,null,15057,null,14461,null,1768,null,16229,null,644765,null,909189,null,736569,null,172620]
["AL","Alabama","2019-04-01","N","U","Y",15057,null,0,null,15057,null,14461,null,1768,null,16229,null,644765,null,909189,null,736569,null,172620]
["AL","Alabama","2019-05-01","N","P","N",12966,null,0,null,12966,null,13388,null,1542,null,14930,null,644147,null,908668,null,738228,null,170440]
["AL","Alabama","2019-05-01","N","U","Y",12966,null,0,null,12966,null,13388,null,1542,null,14930,null,644147,null,908668,null,738228,null,170440]
["AL","Alabama","2019-06-01","N","P","N",12752,null,0,null,12752,null,13684,null,1679,null,15363,null,647703,null,911855,null,739129,null,172726]
["AL","Alabama","2019-06-01","N","U","Y",12752,null,0,null,12752,null,13684,null,1679,null,15363,null,647703,null,911855,null,739129,null,172726]
["AL","Alabama","2019-07-01","N","P","N",13994,null,0,null,13994,null,15219,null,1966,null,17185,null,651212,null,915545,null,742180,null,173365]
["AL","Alabama","2019-07-01","N","U","Y",13994,null,0,null,13994,null,15219,null,1966,null,17185,null,651212,null,915545,null,742180,null,173365]
["AL","Alabama","2019-08-01","N","P","N",14285,null,0,null,14285,null,15599,null,2133,null,17732,null,653861,null,918316,null,744927,null,173389]
["AL","Alabama","2019-08-01","N","U","Y",14285,null,0,null,14285,null,15599,null,2133,null,17732,null,653861,null,918316,null,744927,null,173389]
["AL","Alabama","2019-09-01","N","P","N",13058,null,0,null,13058,null,13775,null,1861,null,15636,null,655164,null,919209,null,746462,null,172747]
["AL","Alabama","2019-09-01","N","U","Y",13058,null,0,null,13058,null,13775,null,1861,null,15636,null,655164,null,919209,null,746462,null,172747]
["AL","Alabama","2019-10-01","N","P","N",13367,null,0,null,13367,null,13653,null,1607,null,15260,null,657121,null,920853,null,748146,null,172707]
["AL","Alabama","2019-10-01","N","U","Y",13367,null,0,null,13367,null,13653,null,1607,null,15260,null,657121,null,920853,null,748146,null,172707]
["AL","Alabama","2019-11-01","N","P","N",11536,null,0,null,11536,null,11792,null,1610,null,13402,null,658526,null,921376,null,748187,null,173189]
["AL","Alabama","2019-11-01","N","U","Y",11536,null,0,null,11536,null,11792,null,1610,null,13402,null,658526,null,921376,null,748187,null,173189]
["AL","Alabama","2019-12-01","N","U","Y",12103,null,0,null,12103,null,12072,null,1289,null,13361,null,658585,null,921100,null,747737,null,173363]
["AL","Alabama","2019-12-01","N","P","N",12103,null,0,null,12103,null,12072,null,1289,null,13361,null,658585,null,921100,null,747737,null,173363]
["AL","Alabama","2020-01-01","N","U","Y",14342,null,0,null,14342,null,14602,null,2006,null,16608,null,659696,null,922592,null,750907,null,171685]
["AL","Alabama","2020-01-01","N","P","N",14342,null,0,null,14342,null,14602,null,2006,null,16608,null,659696,null,922592,null,750907,null,171685]
["AL","Alabama","2020-02-01","N","U","Y",12237,null,0,null,12237,null,13411,null,1609,null,15020,null,660859,null,923320,null,751906,null,171414]
["AL","Alabama","2020-02-01","N","P","N",12237,null,0,null,12237,null,13411,null,1609,null,15020,null,660859,null,923320,null,751906,null,171414]
["AL","Alabama","2020-03-01","N","U","Y",12456,null,0,null,12456,null,13302,null,1530,null,14832,null,660575,null,922989,null,751960,null,171029]
["AL","Alabama","2020-03-01","N","P","N",12456,null,0,null,12456,null,13302,null,1530,null,14832,null,660575,null,922989,null,751960,null,171029]
["AL","Alabama","2020-04-01","N","U","Y",8280,null,0,null,8280,null,9387,null,940,null,10327,null,666508,null,933842,null,760612,null,173230]
["AL","Alabama","2020-04-01","N","P","N",8280,null,0,null,8280,null,9387,null,940,null,10327,null,666508,null,933842,null,760612,null,173230]
["AL","Alabama","2020-05-01","N","P","N",8167,null,0,null,8167,null,9481,null,1134,null,10615,null,669804,null,937960,null,763541,null,174419]
["AL","Alabama","2020-05-01","N","U","Y",8167,null,0,null,8167,null,9481,null,1134,null,10615,null,671742,null,943545,null,768662,null,174883]
["AL","Alabama","2020-06-01","N","P","N",9334,null,0,null,9334,null,10274,null,1372,null,11646,null,673596,null,947688,null,772812,null,174876]
["AL","Alabama","2020-06-01","N","U","Y",9334,null,0,null,9334,null,10274,null,1372,null,11646,null,675900,null,951984,null,776672,null,175312]
["AL","Alabama","2020-07-01","N","P","N",8349,null,0,null,8349,null,9250,null,1210,null,10460,null,676843,null,955648,null,781718,null,173930]
["AL","Alabama","2020-07-01","N","U","Y",8349,null,0,null,8349,null,9250,null,1210,null,10460,null,679136,null,959675,null,785165,null,174510]
["AL","Alabama","2020-08-01","N","P","N",8675,null,0,null,8675,null,9875,null,1372,null,11247,null,679914,null,962482,null,789430,null,173052]
["AL","Alabama","2020-08-01","N","U","Y",8675,null,0,null,8675,null,9875,null,1372,null,11247,null,682839,null,967364,null,793459,null,173905]
["AL","Alabama","2020-09-01","N","U","Y",9291,null,0,null,9291,null,10266,null,1591,null,11857,null,687971,null,976361,null,801777,null,174584]
["AL","Alabama","2020-09-01","N","P","N",9291,null,0,null,9291,null,10266,null,1591,null,11857,null,686046,null,973138,null,799119,null,174019]
["AL","Alabama","2020-10-01","N","P","N",8459,null,0,null,8459,null,10667,null,1493,null,12160,null,690466,null,981613,null,807081,null,174532]
["AL","Alabama","2020-10-01","N","U","Y",8459,null,0,null,8459,null,10667,null,1493,null,12160,null,692395,null,985152,null,810126,null,175026]
["AL","Alabama","2020-11-01","N","P","N",7250,null,0,null,7250,null,8763,null,1207,null,9970,null,694429,null,989743,null,815204,null,174539]
["AL","Alabama","2020-11-01","N","U","Y",7250,null,0,null,7250,null,8763,null,1207,null,9970,null,696166,null,993609,null,818260,null,175349]
["AL","Alabama","2020-12-01","N","U","Y",7202,null,0,null,7202,null,9131,null,1123,null,10254,null,699862,null,1001444,null,825718,null,175726]
["AL","Alabama","2020-12-01","N","P","N",7202,null,0,null,7202,null,9131,null,1123,null,10254,null,698284,null,997500,null,822357,null,175143]
["AL","Alabama","2021-01-01","N","U","Y",7660,null,0,null,7660,null,9424,null,1599,null,11023,null,703633,null,1009033,null,832389,null,176644]
["AL","Alabama","2021-01-01","N","P","N",7660,null,0,null,7660,null,9424,null,1599,null,11023,null,701919,null,1004820,null,828941,null,175879]
["AL","Alabama","2021-02-01","N","P","N",6914,null,0,null,6914,null,8854,null,1241,null,10095,null,705790,null,1012825,null,836057,null,176768]
["AL","Alabama","2021-02-01","N","U","Y",6914,null,0,null,6914,null,8854,null,1241,null,10095,null,707174,null,1015804,null,838420,null,177384]
["AL","Alabama","2021-03-01","N","U","Y",7710,null,0,null,7710,null,9336,null,1407,null,10743,null,710710,null,1023300,null,844790,null,178510]
["AL","Alabama","2021-03-01","N","P","N",7710,null,0,null,7710,null,9336,null,1407,null,10743,null,709853,null,1021302,null,843285,null,178017]
["AL","Alabama","2021-04-01","N","P","N",7197,null,0,null,7197,null,8740,null,1247,null,9987,null,713831,null,1029087,null,849548,null,179539]
["AL","Alabama","2021-04-01","N","U","Y",7197,null,0,null,7197,null,8740,null,1247,null,9987,null,714890,null,1031694,null,851706,null,179988]
["AL","Alabama","2021-05-01","N","P","N",6826,null,0,null,6826,null,9642,null,2958,null,12600,null,717102,null,1034994,null,854004,null,180990]
["AL","Alabama","2021-05-01","N","U","Y",6826,null,0,null,6826,null,9642,null,2958,null,12600,null,718589,null,1038830,null,857337,null,181493]
["AL","Alabama","2021-06-01","N","P","N",7456,null,0,null,7456,null,10277,null,3280,null,13557,null,720942,null,1043086,null,860818,null,182268]
["AL","Alabama","2021-06-01","N","U","Y",7456,null,0,null,7456,null,10277,null,3280,null,13557,null,722551,null,1047619,null,864820,null,182799]
["AL","Alabama","2021-07-01","N","P","N",7683,null,0,null,7683,null,11119,null,3263,null,14382,null,725383,null,1053268,null,869701,null,183567]
["AL","Alabama","2021-07-01","N","U","Y",7683,null,0,null,7683,null,11119,null,3263,null,14382,null,726432,null,1055463,null,871396,null,184067]
["AL","Alabama","2021-08-01","N","P","N",8422,null,0,null,8422,null,11731,null,3518,null,15249,null,729541,null,1060893,null,876252,null,184641]
["AL","Alabama","2021-08-01","N","U","Y",8422,null,0,null,8422,null,11731,null,3518,null,15249,null,730658,null,1063643,null,878418,null,185225]
["AL","Alabama","2021-09-01","N","P","N",7233,null,0,null,7233,null,10109,null,2920,null,13029,null,733313,null,1067663,null,881598,null,186065]
["AL","Alabama","2021-09-01","N","U","Y",7233,null,0,null,7233,null,10109,null,2920,null,13029,null,734890,null,1071373,null,884776,null,186597]
["AL","Alabama","2021-10-01","N","P","N",7263,null,0,null,7263,null,10581,null,2975,null,13556,null,737137,null,1075527,null,888903,null,186624]
["AL","Alabama","2021-10-01","N","U","Y",7263,null,0,null,7263,null,10581,null,2975,null,13556,null,737998,null,1077703,null,890722,null,186981]
["AL","Alabama","2021-11-01","N","P","N",6940,null,0,null,6940,null,9038,null,2816,null,11854,null,739882,null,1081282,null,893902,null,187380]
["AL","Alabama","2021-11-01","N","U","Y",6940,null,0,null,6940,null,9038,null,2816,null,11854,null,741380,null,1084743,null,896755,null,187988]
["AL","Alabama","2021-12-01","N","P","N",6659,null,0,null,6659,null,9251,null,2644,null,11895,null,743492,null,1088915,null,900599,null,188316]
["AL","Alabama","2021-12-01","N","U","Y",6659,null,0,null,6659,null,9251,null,2644,null,11895,null,744769,null,1091996,null,903222,null,188774]
["AL","Alabama","2022-01-01","N","P","N",7331,null,0,null,7331,null,9514,null,2776,null,12290,null,747188,null,1097076,null,907658,null,189418]
["AL","Alabama","2022-01-01","N","U","Y",7331,null,0,null,7331,null,9514,null,2776,null,12290,null,748341,null,1099586,null,909615,null,189971]
["AL","Alabama","2022-02-01","N","P","N",6650,null,0,null,6650,null,9032,null,2585,null,11617,null,749420,null,1101645,null,911521,null,190124]
["AL","Alabama","2022-02-01","N","U","Y",6650,null,0,null,6650,null,9032,null,2585,null,11617,null,751117,null,1105544,null,914715,null,190829]
["AL","Alabama","2022-03-01","N","P","N",7387,null,0,null,7387,null,10174,null,2905,null,13079,null,752115,null,1107306,null,916374,null,190932]
["AL","Alabama","2022-03-01","N","U","Y",7387,null,0,null,7387,null,10174,null,2905,null,13079,null,753958,null,1111770,null,920105,null,191665]
["AL","Alabama","2022-04-01","N","P","N",6588,null,0,null,6588,null,9038,null,3110,null,12148,null,754983,null,1113998,null,922512,null,191486]
["AL","Alabama","2022-04-01","N","U","Y",6588,null,0,null,6588,null,9038,null,3110,null,12148,null,756371,null,1117611,null,925610,null,192001]
["AL","Alabama","2022-05-01","N","P","N",6906,null,0,null,6906,null,9231,null,2978,null,12209,null,757646,null,1120053,null,927926,null,192127]
["AL","Alabama","2022-05-01","N","U","Y",6906,null,0,null,6906,null,9231,null,2978,null,12209,null,759181,null,1124220,null,931468,null,192752]
["AL","Alabama","2022-06-01","N","P","N",7031,null,0,null,7031,null,9167,null,3110,null,12277,null,760238,null,1126491,null,933489,null,193002]
["AL","Alabama","2022-06-01","N","U","Y",7031,null,0,null,7031,null,9167,null,3110,null,12277,null,762134,null,1131459,null,937870,null,193589]
["AL","Alabama","2022-07-01","N","P","N",7174,null,0,null,7174,null,9740,null,3017,null,12757,null,763894,null,1135431,null,941584,null,193847]
["AL","Alabama","2022-07-01","N","U","Y",7174,null,0,null,7174,null,9740,null,3017,null,12757,null,765240,null,1138406,null,944037,null,194369]
["AL","Alabama","2022-08-01","N","P","N",8413,null,0,null,8413,null,10794,null,3255,null,14049,null,766685,null,1141153,null,946510,null,194643]
["AL","Alabama","2022-08-01","N","U","Y",8413,null,0,null,8413,null,10794,null,3255,null,14049,null,768824,null,1145553,null,950124,null,195429]
["AL","Alabama","2022-09-01","N","P","N",7053,null,0,null,7053,null,9188,null,2737,null,11925,null,769836,null,1147539,null,952122,null,195417]
["AL","Alabama","2022-09-01","N","U","Y",7053,null,0,null,7053,null,9188,null,2737,null,11925,null,772120,null,1152359,null,956095,null,196264]
["AL","Alabama","2022-10-01","N","P","N",6981,null,0,null,6981,null,8635,null,2858,null,11493,null,773010,null,1154492,null,958332,null,196160]
["AL","Alabama","2022-10-01","N","U","Y",6981,null,0,null,6981,null,8635,null,2858,null,11493,null,774641,null,1158232,null,961501,null,196731]
["AL","Alabama","2022-11-01","N","P","N",6863,null,0,null,6863,null,8343,null,2760,null,11103,null,775971,null,1161239,null,964161,null,197078]
["AL","Alabama","2022-11-01","N","U","Y",6863,null,0,null,6863,null,8343,null,2760,null,11103,null,777629,null,1164978,null,967142,null,197836]
["AL","Alabama","2022-12-01","N","P","N",6362,null,0,null,6362,null,8541,null,2594,null,11135,null,778775,null,1167685,null,969947,null,197738]
["AL","Alabama","2022-12-01","N","U","Y",6362,null,0,null,6362,null,8541,null,2594,null,11135,null,780261,null,1171540,null,973142,null,198398]
["AL","Alabama","2023-01-01","N","P","Y",7463,null,0,null,7463,null,9083,null,2959,null,12042,null,781495,null,1174486,null,975740,null,198746]
["AR","Arkansas","2018-01-01","Y","P","N",22549,null,0,null,22549,null,11951,null,435,null,12386,null,378895,null,842810,null,811229,null,31581]
["AR","Arkansas","2018-02-01","Y","P","N",0,null,0,null,0,null,0,null,0,null,0,null,379831,null,842260,null,810550,null,31710]
["AR","Arkansas","2018-03-01","Y","P","N",19726,null,0,null,19726,null,0,null,0,null,0,null,380329,null,841150,null,809356,null,31794]
["AR","Arkansas","2018-04-01","Y","P","N",19085,null,0,null,19085,null,10787,null,414,null,11201,null,384890,null,849426,null,817428,null,31998]
["AR","Arkansas","2018-05-01","Y","P","N",18698,null,0,null,18698,null,9689,null,426,null,10115,null,384478,null,845773,null,814720,null,31053]
["AR","Arkansas","2018-06-01","Y","P","N",18098,null,0,null,18098,null,8842,null,257,null,9099,null,383974,null,841159,null,809991,null,31168]
["AR","Arkansas","2018-07-01","Y","P","N",19144,null,0,null,19144,null,259839,null,244,null,260083,null,384230,null,839797,null,808262,null,31535]
["AR","Arkansas","2018-08-01","Y","P","N",21955,null,0,null,21955,null,11615,null,392,null,12007,null,383842,null,835537,null,804402,null,31135]
["AR","Arkansas","2018-08-01","Y","U","Y",21955,null,0,null,21955,null,11615,null,392,null,12007,null,384508,null,840382,null,808583,null,31799]
["AR","Arkansas","2018-09-01","Y","P","N",13915,null,0,null,13915,null,0,null,0,null,0,null,381224,null,824005,null,793223,null,30782]
["AR","Arkansas","2018-09-01","Y","U","Y",13915,null,0,null,13915,null,0,null,0,null,0,null,377650,null,816144,null,784671,null,31473]
["AR","Arkansas","2018-10-01","Y","P","N",20474,null,0,null,20474,null,0,null,0,null,0,null,377084,null,810348,null,779292,null,31056]
["AR","Arkansas","2018-10-01","Y","U","Y",20474,null,0,null,20474,null,0,null,0,null,0,null,381727,null,819894,null,788177,null,31717]
["AR","Arkansas","2018-11-01","Y","P","N",28959,null,0,null,28959,null,9491,null,588,null,10079,null,372598,null,799716,null,768579,null,31137]
["AR","Arkansas","2018-11-01","Y","U","Y",28959,null,0,null,28959,null,9491,null,588,null,10079,null,372307,null,796053,null,764096,null,31957]
["AR","Arkansas","2018-12-01","Y","P","N",28858,null,0,null,28858,null,9506,null,547,null,10053,null,365087,null,781977,null,751053,null,30924]
["AR","Arkansas","2018-12-01","Y","U","Y",29159,null,0,null,29159,null,9506,null,547,null,10053,null,371954,null,795700,null,764096,null,31604]
["AR","Arkansas","2019-01-01","Y","P","N",22763,null,0,null,22763,null,9516,null,382,null,9898,null,369819,null,790753,null,760071,null,30682]
["AR","Arkansas","2019-01-01","Y","U","Y",22763,null,0,null,22763,null,9516,null,382,null,9898,null,370923,null,791648,null,759851,null,31797]
["AR","Arkansas","2019-02-01","Y","P","N",19542,null,0,null,19542,null,7758,null,303,null,8061,null,363300,null,775948,null,744596,null,31352]
["AR","Arkansas","2019-02-01","Y","U","Y",19769,null,0,null,19769,null,7758,null,303,null,8061,null,371051,null,790831,null,758722,null,32109]
["AR","Arkansas","2019-03-01","Y","P","N",20209,null,0,null,20209,null,7885,null,328,null,8213,null,367502,null,783207,null,751488,null,31719]
["AR","Arkansas","2019-03-01","Y","U","Y",20328,null,0,null,20328,null,9410,null,444,null,9854,null,372234,null,793914,null,761756,null,32158]
["AR","Arkansas","2019-04-01","Y","P","N",21842,null,0,null,21842,null,9453,null,406,null,9859,null,370519,null,789201,null,756350,null,32851]
["AR","Arkansas","2019-04-01","Y","U","Y",21996,null,0,null,21996,null,9452,null,407,null,9859,null,374587,null,798105,null,765254,null,32851]
["AR","Arkansas","2019-05-01","Y","P","N",20514,null,0,null,20514,null,8713,null,377,null,9090,null,365462,null,781493,null,749653,null,31840]
["AR","Arkansas","2019-05-01","Y","U","Y",20625,null,0,null,20625,null,8729,null,361,null,9090,null,372110,null,795017,null,762210,null,32807]
["AR","Arkansas","2019-06-01","Y","P","N",18968,null,0,null,18968,null,8381,null,327,null,8708,null,366607,null,784372,null,752206,null,32166]
["AR","Arkansas","2019-06-01","Y","U","Y",19135,null,0,null,19135,null,8381,null,327,null,8708,null,371513,null,794025,null,761140,null,32885]
["AR","Arkansas","2019-07-01","Y","P","N",21294,null,0,null,21294,null,9909,null,330,null,10239,null,368516,null,788398,null,756373,null,32025]
["AR","Arkansas","2019-07-01","Y","U","Y",21294,null,0,null,21294,null,9909,null,330,null,10239,null,373504,null,798044,null,765363,null,32681]
["AR","Arkansas","2019-08-01","Y","P","N",21657,null,0,null,21657,null,15822,null,1008,null,16830,null,368319,null,789087,null,756754,null,32333]
["AR","Arkansas","2019-08-01","Y","U","Y",21808,null,0,null,21808,null,15822,null,1008,null,16830,null,373473,null,798839,null,765950,null,32889]
["AR","Arkansas","2019-09-01","Y","P","N",19576,null,0,null,19576,null,12078,null,787,null,12865,null,368627,null,790426,null,758081,null,32345]
["AR","Arkansas","2019-09-01","Y","U","Y",19790,null,0,null,19790,null,12078,null,787,null,12865,null,373675,null,800799,null,768672,null,32127]
["AR","Arkansas","2019-10-01","Y","P","N",21080,null,0,null,21080,null,16829,null,1271,null,18100,null,369928,null,793641,null,761041,null,32600]
["AR","Arkansas","2019-10-01","Y","U","Y",21241,null,0,null,21241,null,26461,null,2352,null,28813,null,375726,null,804662,null,771346,null,33316]
["AR","Arkansas","2019-11-01","Y","P","N",28291,null,0,null,28291,null,12450,null,1081,null,13531,null,369383,null,793888,null,760825,null,33063]
["AR","Arkansas","2019-11-01","Y","U","Y",28421,null,0,null,28421,null,12594,null,1109,null,13703,null,375159,null,802473,null,768872,null,33601]
["AR","Arkansas","2019-12-01","Y","P","N",30707,null,0,null,30707,null,14941,null,1367,null,16308,null,370513,null,794226,null,761041,null,33185]
["AR","Arkansas","2019-12-01","Y","U","Y",30851,null,0,null,30851,null,14941,null,1367,null,16308,null,375123,null,811360,null,777252,null,34108]
["AR","Arkansas","2020-01-01","Y","P","N",22668,null,0,null,22668,null,15173,null,1264,null,16437,null,367852,null,797935,null,764647,null,33288]
["AR","Arkansas","2020-01-01","Y","U","Y",22830,null,0,null,22830,null,15173,null,1264,null,16437,null,373710,null,808905,null,774939,null,33966]
["AR","Arkansas","2020-02-01","Y","P","N",19138,null,0,null,19138,null,18427,null,1064,null,19491,null,365727,null,793126,null,759960,null,33166]
["AR","Arkansas","2020-02-01","Y","U","Y",19260,null,0,null,19260,null,18427,null,1064,null,19491,null,370840,null,802939,null,769245,null,33694]
["AR","Arkansas","2020-03-01","Y","P","N",19391,null,0,null,19391,null,12971,null,933,null,13904,null,364835,null,791488,null,757794,null,33694]
["AR","Arkansas","2020-03-01","Y","U","Y",19615,null,0,null,19615,null,12944,null,929,null,13873,null,368735,null,799896,null,766706,null,33190]
["AR","Arkansas","2020-04-01","Y","P","N",17616,null,0,null,17616,null,13622,null,866,null,14488,null,367766,null,801314,null,768057,null,33257]
["AR","Arkansas","2020-04-01","Y","U","Y",17649,null,0,null,17649,null,13460,null,845,null,14305,null,373480,null,813734,null,779597,null,34137]
["AR","Arkansas","2020-05-01","Y","P","N",14754,null,0,null,14754,null,10248,null,573,null,10821,null,376897,null,824686,null,790395,null,34291]
["AR","Arkansas","2020-05-01","Y","U","Y",14754,null,0,null,14754,null,10248,null,573,null,10821,null,374951,null,820544,null,786253,null,34291]
["AR","Arkansas","2020-06-01","Y","P","N",16074,null,0,null,16074,null,9959,null,668,null,10627,null,377935,null,830467,null,796259,null,34208]
["AR","Arkansas","2020-06-01","Y","U","Y",16106,null,0,null,16106,null,9801,null,667,null,10468,null,380826,null,836406,null,801742,null,34664]
["AR","Arkansas","2020-07-01","Y","P","N",16309,null,0,null,16309,null,10072,null,678,null,10750,null,380815,null,839653,null,803192,null,36461]
["AR","Arkansas","2020-07-01","Y","U","Y",16350,null,0,null,16350,null,9873,null,673,null,10546,null,382744,null,843515,null,806832,null,36683]
["AR","Arkansas","2020-08-01","Y","P","N",15841,null,0,null,15841,null,9583,null,714,null,10297,null,379475,null,844592,null,809647,null,34945]
["AR","Arkansas","2020-08-01","Y","U","Y",15914,null,0,null,15914,null,9418,null,706,null,10124,null,382156,null,849875,null,814604,null,35271]
["AR","Arkansas","2020-09-01","Y","P","N",15818,null,0,null,15818,null,9788,null,749,null,10537,null,381528,null,853216,null,818314,null,34902]
["AR","Arkansas","2020-09-01","Y","U","Y",15918,null,0,null,15918,null,9598,null,735,null,10333,null,385599,null,860822,null,825422,null,35400]
["AR","Arkansas","2020-10-01","Y","P","N",15672,null,0,null,15672,null,9183,null,681,null,9864,null,386509,null,865599,null,830203,null,35396]
["AR","Arkansas","2020-10-01","Y","U","Y",15774,null,0,null,15774,null,9039,null,676,null,9715,null,389282,null,870347,null,834684,null,35663]
["AR","Arkansas","2020-11-01","Y","U","Y",23936,null,0,null,23936,null,8578,null,732,null,9310,null,391567,null,881003,null,844692,null,36311]
["AR","Arkansas","2020-11-01","Y","P","N",23738,null,0,null,23738,null,8750,null,745,null,9495,null,388423,null,873761,null,837821,null,35940]
["AR","Arkansas","2020-12-01","Y","U","Y",26126,null,0,null,26126,null,9915,null,757,null,10672,null,394526,null,892423,null,855359,null,37064]
["AR","Arkansas","2020-12-01","Y","P","N",25126,null,0,null,25126,null,9943,null,761,null,10704,null,390053,null,884070,null,847464,null,36606]
["AR","Arkansas","2021-01-01","Y","U","Y",14583,null,0,null,14583,null,8511,null,562,null,9073,null,396398,null,898965,null,862271,null,36694]
["AR","Arkansas","2021-01-01","Y","P","N",13265,null,0,null,13265,null,8194,null,541,null,8735,null,393415,null,893924,null,857506,null,36418]
["AR","Arkansas","2021-02-01","Y","P","N",12014,null,0,null,12014,null,5142,null,429,null,5571,null,394689,null,899041,null,862141,null,36900]
["AR","Arkansas","2021-02-01","Y","U","Y",12162,null,0,null,12162,null,6078,null,429,null,6507,null,397055,null,903150,null,866039,null,37111]
["AR","Arkansas","2021-03-01","Y","U","Y",17253,null,0,null,17253,null,7839,null,415,null,8254,null,399155,null,910463,null,873086,null,37377]
["AR","Arkansas","2021-03-01","Y","P","N",16274,null,0,null,16274,null,7844,null,415,null,8259,null,396112,null,905019,null,867802,null,37217]
["AR","Arkansas","2021-04-01","Y","P","N",14676,null,0,null,14676,null,6760,null,437,null,7197,null,399424,null,913485,null,876057,null,37428]
["AR","Arkansas","2021-04-01","Y","U","Y",15294,null,0,null,15294,null,6764,null,437,null,7201,null,401223,null,916841,null,879489,null,37352]
["AR","Arkansas","2021-05-01","Y","P","N",10376,null,0,null,10376,null,5225,null,225,null,5450,null,400346,null,917474,null,880279,null,37195]
["AR","Arkansas","2021-05-01","Y","U","Y",13163,null,0,null,13163,null,5203,null,225,null,5428,null,402264,null,920717,null,883604,null,37113]
["AR","Arkansas","2021-06-01","Y","U","Y",14152,null,0,null,14152,null,6197,null,269,null,6466,null,403861,null,927247,null,890279,null,36968]
["AR","Arkansas","2021-06-01","Y","P","N",14152,null,0,null,14152,null,6197,null,269,null,6466,null,401537,null,921498,null,884495,null,37003]
["AR","Arkansas","2021-07-01","Y","P","N",9556,null,0,null,9556,null,6489,null,336,null,6825,null,402850,null,928487,null,891821,null,36666]
["AR","Arkansas","2021-07-01","Y","U","Y",12695,null,0,null,12695,null,6492,null,336,null,6828,null,405685,null,934944,null,898269,null,36675]
["AR","Arkansas","2021-08-01","Y","P","N",11128,null,0,null,11128,null,9742,null,466,null,10208,null,404475,null,935687,null,899509,null,36178]
["AR","Arkansas","2021-08-01","Y","U","Y",13844,null,0,null,13844,null,9766,null,466,null,10232,null,407320,null,941715,null,905456,null,36259]
["AR","Arkansas","2021-09-01","Y","P","N",10601,null,0,null,10601,null,8288,null,446,null,8734,null,405911,null,941652,null,905806,null,35846]
["AR","Arkansas","2021-09-01","Y","U","Y",11894,null,0,null,11894,null,8305,null,446,null,8751,null,409976,null,949164,null,913232,null,35932]
["AR","Arkansas","2021-10-01","Y","P","N",10790,null,0,null,10790,null,7741,null,430,null,8171,null,409076,null,949747,null,914083,null,35664]
["AR","Arkansas","2021-10-01","Y","U","Y",12229,null,0,null,12229,null,7749,null,430,null,8179,null,411406,null,953640,null,917953,null,35687]
["AR","Arkansas","2021-11-01","Y","P","N",9247,null,0,null,9247,null,6702,null,364,null,7066,null,410220,null,953586,null,918236,null,35350]
["AR","Arkansas","2021-11-01","Y","U","Y",11936,null,0,null,11936,null,7165,null,392,null,7557,null,413200,null,958561,null,923185,null,35376]
["AR","Arkansas","2021-12-01","Y","P","N",7929,null,0,null,7929,null,7462,null,431,null,7893,null,412296,null,959119,null,923600,null,35519]
["AR","Arkansas","2021-12-01","Y","U","Y",10894,null,0,null,10894,null,7463,null,431,null,7894,null,415388,null,965168,null,928651,null,36517]
["AR","Arkansas","2022-01-01","Y","P","N",11049,null,0,null,11049,null,8590,null,540,null,9130,null,414256,null,966922,null,930363,null,36559]
["AR","Arkansas","2022-01-01","Y","U","Y",12407,null,0,null,12407,null,8621,null,544,null,9165,null,418053,null,974587,null,937893,null,36694]
["AR","Arkansas","2022-02-01","Y","P","N",8347,null,0,null,8347,null,9718,null,693,null,10411,null,417222,null,974315,null,937622,null,36693]
["AR","Arkansas","2022-02-01","Y","U","Y",9577,null,0,null,9577,null,9730,null,693,null,10423,null,420563,null,982319,null,945272,null,37047]
["AR","Arkansas","2022-03-01","Y","P","N",11517,null,0,null,11517,null,12725,null,761,null,13486,null,420315,null,982779,null,945341,null,37438]
["AR","Arkansas","2022-03-01","Y","U","Y",12513,null,0,null,12513,null,12757,null,770,null,13527,null,424082,null,990124,null,952472,null,37652]
["AR","Arkansas","2022-04-01","Y","P","N",10608,null,0,null,10608,null,11230,null,788,null,12018,null,428362,null,996098,null,957677,null,38421]
["AR","Arkansas","2022-04-01","Y","U","Y",11743,null,0,null,11743,null,11242,null,789,null,12031,null,429985,null,998943,null,960578,null,38365]
["AR","Arkansas","2022-05-01","Y","P","N",11523,null,0,null,11523,null,8017,null,452,null,8469,null,429523,null,1000635,null,962380,null,38255]
["AR","Arkansas","2022-05-01","Y","U","Y",12470,null,0,null,12470,null,8019,null,452,null,8471,null,431453,null,1004038,null,965788,null,38250]
["AR","Arkansas","2022-06-01","Y","P","N",12382,null,0,null,12382,null,8155,null,446,null,8601,null,431029,null,1005799,null,967483,null,38316]
["AR","Arkansas","2022-06-01","Y","U","Y",13337,null,0,null,13337,null,8147,null,446,null,8593,null,432717,null,1008791,null,970639,null,38152]
["AR","Arkansas","2022-07-01","Y","P","N",11788,null,0,null,11788,null,7286,null,428,null,7714,null,431931,null,1009314,null,971035,null,38279]
["AR","Arkansas","2022-07-01","Y","U","Y",13060,null,0,null,13060,null,7293,null,427,null,7720,null,434032,null,1012769,null,974491,null,38278]
["AR","Arkansas","2022-08-01","Y","P","N",13698,null,0,null,13698,null,9962,null,565,null,10527,null,433929,null,1014659,null,976583,null,38076]
["AR","Arkansas","2022-08-01","Y","U","Y",15043,null,0,null,15043,null,9973,null,565,null,10538,null,436612,null,1019232,null,981154,null,38078]
["AR","Arkansas","2022-09-01","Y","P","N",11975,null,0,null,11975,null,9083,null,543,null,9626,null,435887,null,1020344,null,982418,null,37926]
["AR","Arkansas","2022-09-01","Y","U","Y",13153,null,0,null,13153,null,9090,null,543,null,9633,null,438027,null,1024037,null,986207,null,37830]
["AR","Arkansas","2022-10-01","Y","P","N",12047,null,0,null,12047,null,10008,null,610,null,10618,null,437457,null,1025493,null,987731,null,37762]
["AR","Arkansas","2022-10-01","Y","U","Y",13445,null,0,null,13445,null,10048,null,611,null,10659,null,439341,null,1028754,null,991632,null,37122]
["AR","Arkansas","2022-11-01","Y","P","N",12194,null,0,null,12194,null,9721,null,563,null,10284,null,437776,null,1029175,null,992158,null,37017]
["AR","Arkansas","2022-11-01","Y","U","Y",13357,null,0,null,13357,null,9728,null,565,null,10293,null,440411,null,1034068,null,997449,null,36619]
["AR","Arkansas","2022-12-01","Y","P","N",11657,null,0,null,11657,null,8559,null,523,null,9082,null,439370,null,1035768,null,999262,null,36506]
["AR","Arkansas","2022-12-01","Y","U","Y",12811,null,0,null,12811,null,8742,null,523,null,9265,null,441852,null,1041085,null,1004558,null,36527]
["AR","Arkansas","2023-01-01","Y","P","Y",12764,null,0,null,12764,null,11014,null,726,null,11740,null,440794,null,1044192,null,1007796,null,36396]
["AZ","Arizona","2018-01-01","Y","P","N",0,null,0,null,0,null,0,null,0,null,0,null,0,null,1685219,null,1591805,null,93414]
["AZ","Arizona","2018-01-01","Y","U","Y",0,null,0,null,0,null,0,null,0,null,0,null,0,null,1685219,null,1591805,null,93414]
["AZ","Arizona","2018-02-01","Y","U","Y",0,null,0,null,0,null,0,null,0,null,0,null,0,null,1673728,null,1579801,null,93927]
["AZ","Arizona","2018-02-01","Y","P","N",0,null,0,null,0,null,0,null,0,null,0,null,0,null,1673728,null,1579801,null,93927]
["AZ","Arizona","2018-03-01","Y","P","N",0,null,0,null,0,null,0,null,0,null,0,null,0,null,1678077,null,1581222,null,96855]
["AZ","Arizona","2018-03-01","Y","U","Y",0,null,0,null,0,null,0,null,0,null,0,null,0,null,1678077,null,1581222,null,96855]
["AZ","Arizona","2018-04-01","Y","P","N",0,null,0,null,0,null,0,null,0,null,0,null,0,null,1679239,null,1579537,null,99702]
["AZ","Arizona","2018-04-01","Y","U","Y",0,null,0,null,0,null,0,null,0,null,0,null,0,null,1679239,null,1579537,null,99702]
["AZ","Arizona","2018-05-01","Y","U","Y",0,null,0,null,0,null,0,null,0,null,0,null,0,null,1678798,null,1580306,null,98492]
["AZ","Arizona","2018-05-01","Y","P","N",0,null,0,null,0,null,0,null,0,null,0,null,0,null,1678798,null,1580306,null,98492]
["AZ","Arizona","2018-06-01","Y","P","N",0,null,0,null,0,null,0,null,0,null,0,null,0,null,1683690,null,1584929,null,98761]
["AZ","Arizona","2018-06-01","Y","U","Y",0,null,0,null,0,null,0,null,0,null,0,null,0,null,1683690,null,1584929,null,98761]
["AZ","Arizona","2018-07-01","Y","P","N",113328,null,0,null,113328,null,0,null,0,null,0,null,0,null,1688791,null,1589042,null,99749]
["AZ","Arizona","2018-07-01","Y","U","Y",113328,null,0,null,113328,null,0,null,0,null,0,null,0,null,1688791,null,1589042,null,99749]
["AZ","Arizona","2018-08-01","Y","U","Y",119772,null,0,null,119772,null,0,null,0,null,0,null,0,null,1691877,null,1591718,null,100159]
["AZ","Arizona","2018-08-01","Y","P","N",119772,null,0,null,119772,null,0,null,0,null,0,null,0,null,1691877,null,1591718,null,100159]
["AZ","Arizona","2018-09-01","Y","P","N",100637,null,0,null,100637,null,0,null,0,null,0,null,0,null,1697061,null,1592142,null,104919]
["AZ","Arizona","2018-09-01","Y","U","Y",100637,null,0,null,100637,null,0,null,0,null,0,null,0,null,1697061,null,1592142,null,104919]
["AZ","Arizona","2018-10-01","Y","U","Y",111445,null,0,null,111445,null,0,null,0,null,0,null,0,null,1693508,null,1591124,null,102384]
["AZ","Arizona","2018-10-01","Y","P","N",111445,null,0,null,111445,null,0,null,0,null,0,null,0,null,1693508,null,1591124,null,102384]
["AZ","Arizona","2018-11-01","Y","P","N",103771,null,0,null,103771,null,0,null,0,null,0,null,0,null,1695656,null,1593436,null,102220]
["AZ","Arizona","2018-11-01","Y","U","Y",103771,null,0,null,103771,null,0,null,0,null,0,null,0,null,1701640,null,1599420,null,102220]
["AZ","Arizona","2018-12-01","Y","U","Y",91536,null,0,null,91536,null,0,null,0,null,0,null,0,null,1700470,null,1597487,null,102983]
["AZ","Arizona","2018-12-01","Y","P","N",91536,null,0,null,91536,null,0,null,0,null,0,null,0,null,1700470,null,1597487,null,102983]
["AZ","Arizona","2019-01-01","Y","U","Y",112351,null,0,null,112351,null,0,null,0,null,0,null,0,null,1701450,null,1597610,null,103840]
["AZ","Arizona","2019-01-01","Y","P","N",112351,null,0,null,112351,null,0,null,0,null,0,null,0,null,1701450,null,1597610,null,103840]
["AZ","Arizona","2019-02-01","Y","P","N",94300,null,0,null,94300,null,0,null,0,null,0,null,0,null,1701411,null,1596840,null,104571]
["AZ","Arizona","2019-02-01","Y","U","Y",94300,null,0,null,94300,null,0,null,0,null,0,null,0,null,1701411,null,1596840,null,104571]
["AZ","Arizona","2019-03-01","Y","P","N",102019,null,0,null,102019,null,0,null,0,null,0,null,0,null,1703074,null,1598692,null,104382]
["AZ","Arizona","2019-03-01","Y","U","Y",102019,null,0,null,102019,null,0,null,0,null,0,null,0,null,1703074,null,1598692,null,104382]
["AZ","Arizona","2019-04-01","Y","U","Y",101454,null,0,null,101454,null,0,null,0,null,0,null,0,null,1702739,null,1599598,null,103141]
["AZ","Arizona","2019-04-01","Y","P","N",101454,null,0,null,101454,null,0,null,0,null,0,null,0,null,1702739,null,1599598,null,103141]
["AZ","Arizona","2019-05-01","Y","P","N",108127,null,0,null,108127,null,0,null,0,null,0,null,0,null,1697945,null,1596372,null,101573]
["AZ","Arizona","2019-05-01","Y","U","Y",108127,null,0,null,108127,null,0,null,0,null,0,null,0,null,1697945,null,1596372,null,101573]
["AZ","Arizona","2019-06-01","Y","U","Y",99470,null,0,null,99470,null,0,null,0,null,0,null,0,null,1705679,null,1604805,null,100874]
["AZ","Arizona","2019-06-01","Y","P","N",99470,null,0,null,99470,null,0,null,0,null,0,null,0,null,1705679,null,1604805,null,100874]
["AZ","Arizona","2019-07-01","Y","U","Y",112109,null,0,null,112109,null,0,null,0,null,0,null,0,null,1715655,null,1614557,null,101098]
["AZ","Arizona","2019-07-01","Y","P","N",112109,null,0,null,112109,null,0,null,0,null,0,null,0,null,1715655,null,1614557,null,101098]
["AZ","Arizona","2019-08-01","Y","P","N",116957,null,0,null,116957,null,0,null,0,null,0,null,0,null,1722540,null,1621721,null,100819]
["AZ","Arizona","2019-08-01","Y","U","Y",116957,null,0,null,116957,null,0,null,0,null,0,null,0,null,1722540,null,1621721,null,100819]
["AZ","Arizona","2019-09-01","Y","P","N",109308,null,0,null,109308,null,0,null,0,null,0,null,0,null,1725477,null,1624952,null,100525]
["AZ","Arizona","2019-09-01","Y","U","Y",109308,null,0,null,109308,null,0,null,0,null,0,null,0,null,1725477,null,1624952,null,100525]
["AZ","Arizona","2019-10-01","Y","U","Y",117684,null,0,null,117684,null,0,null,0,null,0,null,0,null,1719616,null,1620566,null,99050]
["AZ","Arizona","2019-10-01","Y","P","N",117684,null,0,null,117684,null,0,null,0,null,0,null,0,null,1719616,null,1620566,null,99050]
["AZ","Arizona","2019-11-01","Y","P","N",98064,null,0,null,98064,null,0,null,0,null,0,null,0,null,1716801,null,1618769,null,98032]
["AZ","Arizona","2019-11-01","Y","U","Y",98064,null,0,null,98064,null,0,null,0,null,0,null,0,null,1716801,null,1618910,null,97891]
["AZ","Arizona","2019-12-01","Y","P","N",94909,null,0,null,94909,null,0,null,0,null,0,null,0,null,1708073,null,1610623,null,97450]
["AZ","Arizona","2019-12-01","Y","U","Y",94909,null,0,null,94909,null,0,null,0,null,0,null,0,null,1708073,null,1610623,null,97450]
["AZ","Arizona","2020-01-01","Y","P","N",106155,null,0,null,106155,null,0,null,0,null,0,null,0,null,1702632,null,1605917,null,96715]
["AZ","Arizona","2020-01-01","Y","U","Y",106155,null,0,null,106155,null,0,null,0,null,0,null,0,null,1702632,null,1605917,null,96715]
["AZ","Arizona","2020-02-01","Y","U","Y",87142,null,0,null,87142,null,0,null,0,null,0,null,0,null,1705789,null,1608272,null,97517]
["AZ","Arizona","2020-02-01","Y","P","N",87142,null,0,null,87142,null,0,null,0,null,0,null,0,null,1705789,null,1608272,null,97517]
["AZ","Arizona","2020-03-01","Y","U","Y",101256,null,0,null,101256,null,0,null,0,null,0,null,0,null,1746744,null,1645851,null,100893]
["AZ","Arizona","2020-03-01","Y","P","N",101256,null,0,null,101256,null,0,null,0,null,0,null,0,null,1746744,null,1645851,null,100893]
["AZ","Arizona","2020-04-01","Y","P","N",84566,null,0,null,84566,null,0,null,0,null,0,null,0,null,1781233,null,1680112,null,101121]
["AZ","Arizona","2020-04-01","Y","U","Y",84566,null,0,null,84566,null,0,null,0,null,0,null,0,null,1781233,null,1680112,null,101121]
["AZ","Arizona","2020-05-01","Y","U","Y",63387,null,0,null,63387,null,0,null,0,null,0,null,0,null,1817362,null,1714470,null,102892]
["AZ","Arizona","2020-05-01","Y","P","N",63387,null,0,null,63387,null,0,null,0,null,0,null,0,null,1817362,null,1714470,null,102892]
["AZ","Arizona","2020-06-01","Y","U","Y",66374,null,0,null,66374,null,0,null,0,null,0,null,0,null,1839932,null,1735141,null,104791]
["AZ","Arizona","2020-06-01","Y","P","N",66374,null,0,null,66374,null,0,null,0,null,0,null,0,null,1839932,null,1735141,null,104791]
["AZ","Arizona","2020-07-01","Y","P","N",82612,null,0,null,82612,null,0,null,0,null,0,null,0,null,1862408,null,1754618,null,107790]
["AZ","Arizona","2020-07-01","Y","U","Y",82612,null,0,null,82612,null,0,null,0,null,0,null,0,null,1862408,null,1754618,null,107790]
["AZ","Arizona","2020-08-01","Y","P","N",92884,null,0,null,92884,null,0,null,0,null,0,null,0,null,1887382,null,1777992,null,109390]
["AZ","Arizona","2020-08-01","Y","U","Y",92884,null,0,null,92884,null,0,null,0,null,0,null,0,null,1887382,null,1777992,null,109390]
["AZ","Arizona","2020-09-01","Y","P","N",94441,null,0,null,94441,null,0,null,0,null,0,null,0,null,1903428,null,1791620,null,111808]
["AZ","Arizona","2020-09-01","Y","U","Y",94441,null,0,null,94441,null,0,null,0,null,0,null,0,null,1903428,null,1791620,null,111808]
["AZ","Arizona","2020-10-01","Y","P","N",97927,null,0,null,97927,null,0,null,0,null,0,null,0,null,1924686,null,1810171,null,114515]
["AZ","Arizona","2020-10-01","Y","U","Y",97927,null,0,null,97927,null,0,null,0,null,0,null,0,null,1924686,null,1810171,null,114515]
["AZ","Arizona","2020-11-01","Y","P","N",78956,null,0,null,78956,null,0,null,0,null,0,null,0,null,1942802,null,1825481,null,117321]
["AZ","Arizona","2020-11-01","Y","U","Y",78956,null,0,null,78956,null,0,null,0,null,0,null,0,null,1942802,null,1825481,null,117321]
["AZ","Arizona","2020-12-01","Y","P","N",73798,null,0,null,73798,null,0,null,0,null,0,null,0,null,1963007,null,1843452,null,119555]
["AZ","Arizona","2020-12-01","Y","U","Y",73798,null,0,null,73798,null,0,null,0,null,0,null,0,null,1963007,null,1843452,null,119555]
["AZ","Arizona","2021-01-01","Y","U","Y",67905,null,0,null,67905,null,0,null,0,null,0,null,0,null,1981809,null,1860386,null,121423]
["AZ","Arizona","2021-01-01","Y","P","N",67905,null,0,null,67905,null,0,null,0,null,0,null,0,null,1981809,null,1860386,null,121423]
["AZ","Arizona","2021-02-01","Y","P","N",60661,null,0,null,60661,null,0,null,0,null,0,null,0,null,1998341,null,1875137,null,123204]
["AZ","Arizona","2021-02-01","Y","U","Y",60661,null,0,null,60661,null,0,null,0,null,0,null,0,null,1998341,null,1875137,null,123204]
["AZ","Arizona","2021-03-01","Y","U","Y",64308,null,0,null,64308,null,0,null,0,null,0,null,0,null,2011270,null,1886377,null,124893]
["AZ","Arizona","2021-03-01","Y","P","N",64308,null,0,null,64308,null,0,null,0,null,0,null,0,null,2011270,null,1886377,null,124893]
["AZ","Arizona","2021-04-01","Y","P","N",63341,null,0,null,63341,null,0,null,0,null,0,null,0,null,2027065,null,1900330,null,126735]
["AZ","Arizona","2021-04-01","Y","U","Y",63341,null,0,null,63341,null,0,null,0,null,0,null,0,null,2027065,null,1900330,null,126735]
["AZ","Arizona","2021-05-01","Y","P","N",67619,null,0,null,67619,null,0,null,0,null,0,null,0,null,2044604,null,1916492,null,128112]
["AZ","Arizona","2021-05-01","Y","U","Y",67619,null,0,null,67619,null,0,null,0,null,0,null,0,null,2044604,null,1916492,null,128112]
["AZ","Arizona","2021-06-01","Y","U","Y",78334,null,0,null,78334,null,0,null,0,null,0,null,0,null,2059556,null,1929445,null,130111]
["AZ","Arizona","2021-06-01","Y","P","N",78334,null,0,null,78334,null,0,null,0,null,0,null,0,null,2059556,null,1929445,null,130111]
["AZ","Arizona","2021-07-01","Y","P","N",55179,null,0,null,55179,null,0,null,0,null,0,null,0,null,2072102,null,1940386,null,131716]
["AZ","Arizona","2021-07-01","Y","U","Y",55179,null,0,null,55179,null,0,null,0,null,0,null,0,null,2072102,null,1940386,null,131716]
["AZ","Arizona","2021-08-01","Y","P","N",97180,null,0,null,97180,null,0,null,0,null,0,null,0,null,2088145,null,1954910,null,133235]
["AZ","Arizona","2021-08-01","Y","U","Y",97180,null,0,null,97180,null,0,null,0,null,0,null,0,null,2088145,null,1954910,null,133235]
["AZ","Arizona","2021-09-01","Y","P","N",99212,null,0,null,99212,null,0,null,0,null,0,null,0,null,2101598,null,1967773,null,133825]
["AZ","Arizona","2021-09-01","Y","U","Y",99212,null,0,null,99212,null,0,null,0,null,0,null,0,null,2101598,null,1967773,null,133825]
["AZ","Arizona","2021-10-01","Y","P","N",97240,null,0,null,97240,null,0,null,0,null,0,null,0,null,2113571,null,1979294,null,134277]
["AZ","Arizona","2021-10-01","Y","U","Y",97240,null,0,null,97240,null,0,null,0,null,0,null,0,null,2113571,null,1979294,null,134277]
["AZ","Arizona","2021-11-01","Y","P","N",85285,null,0,null,85285,null,0,null,0,null,0,null,0,null,2128187,null,1992731,null,135456]
["AZ","Arizona","2021-11-01","Y","U","Y",85285,null,0,null,85285,null,0,null,0,null,0,null,0,null,2128187,null,1992731,null,135456]
["AZ","Arizona","2021-12-01","Y","P","N",81522,null,0,null,81522,null,0,null,0,null,0,null,0,null,2139682,null,2003218,null,136464]
["AZ","Arizona","2021-12-01","Y","U","Y",81522,null,0,null,81522,null,0,null,0,null,0,null,0,null,2139682,null,2003218,null,136464]
["AZ","Arizona","2022-01-01","Y","P","N",86564,null,0,null,86564,null,0,null,0,null,0,null,0,null,2155732,null,2018099,null,137633]
["AZ","Arizona","2022-01-01","Y","U","Y",86564,null,0,null,86564,null,0,null,0,null,0,null,0,null,2155732,null,2018099,null,137633]
["AZ","Arizona","2022-02-01","Y","P","N",69507,null,0,null,69507,null,0,null,0,null,0,null,0,null,2169228,null,2031463,null,137765]
["AZ","Arizona","2022-02-01","Y","U","Y",69507,null,0,null,69507,null,0,null,0,null,0,null,0,null,2169228,null,2031463,null,137765]
["AZ","Arizona","2022-03-01","Y","P","N",84474,null,0,null,84474,null,0,null,0,null,0,null,0,null,2178981,null,2040517,null,138464]
["AZ","Arizona","2022-03-01","Y","U","Y",84474,null,0,null,84474,null,0,null,0,null,0,null,0,null,2178981,null,2040517,null,138464]
["AZ","Arizona","2022-04-01","Y","P","N",78074,null,0,null,78074,null,0,null,0,null,0,null,0,null,2192656,null,2053047,null,139609]
["AZ","Arizona","2022-04-01","Y","U","Y",78074,null,0,null,78074,null,0,null,0,null,0,null,0,null,2192656,null,2053047,null,139609]
["AZ","Arizona","2022-05-01","Y","P","N",80632,null,0,null,80632,null,0,null,0,null,0,null,0,null,2206792,null,2066864,null,139928]
["AZ","Arizona","2022-05-01","Y","U","Y",80632,null,0,null,80632,null,0,null,0,null,0,null,0,null,2206792,null,2066864,null,139928]
["AZ","Arizona","2022-06-01","Y","P","N",79789,null,0,null,79789,null,0,null,0,null,0,null,0,null,2216371,null,2076270,null,140101]
["AZ","Arizona","2022-06-01","Y","U","Y",79789,null,0,null,79789,null,0,null,0,null,0,null,0,null,2216371,null,2076270,null,140101]
["AZ","Arizona","2022-07-01","Y","P","N",93694,null,0,null,93694,null,0,null,0,null,0,null,0,null,2227971,null,2087366,null,140605]
["AZ","Arizona","2022-07-01","Y","U","Y",93694,null,0,null,93694,null,0,null,0,null,0,null,0,null,2227971,null,2087366,null,140605]
["AZ","Arizona","2022-08-01","Y","P","N",100096,null,0,null,100096,null,0,null,0,null,0,null,0,null,2245107,null,2103797,null,141310]
["AZ","Arizona","2022-08-01","Y","U","Y",100096,null,0,null,100096,null,0,null,0,null,0,null,0,null,2245107,null,2103797,null,141310]
["AZ","Arizona","2022-09-01","Y","P","N",101735,null,0,null,101735,null,0,null,0,null,0,null,0,null,2257808,null,2115269,null,142539]
["AZ","Arizona","2022-09-01","Y","U","Y",101735,null,0,null,101735,null,0,null,0,null,0,null,0,null,2257808,null,2115269,null,142539]
["AZ","Arizona","2022-10-01","Y","P","N",99216,null,0,null,99216,null,0,null,0,null,0,null,0,null,2268007,null,2123518,null,144489]
["AZ","Arizona","2022-10-01","Y","U","Y",99216,null,0,null,99216,null,0,null,0,null,0,null,0,null,2268007,null,2123518,null,144489]
["AZ","Arizona","2022-11-01","Y","P","N",91160,null,0,null,91160,null,0,null,0,null,0,null,0,null,2283133,null,2140101,null,143032]
["AZ","Arizona","2022-11-01","Y","U","Y",91160,null,0,null,91160,null,0,null,0,null,0,null,0,null,2283133,null,2140101,null,143032]
["AZ","Arizona","2022-12-01","Y","P","N",86277,null,0,null,86277,null,0,null,0,null,0,null,0,null,2291196,null,2143482,null,147714]
["AZ","Arizona","2022-12-01","Y","U","Y",86277,null,0,null,86277,null,0,null,0,null,0,null,0,null,2291196,null,2143482,null,147714]
["AZ","Arizona","2023-01-01","Y","P","Y",105409,null,0,null,105409,null,0,null,0,null,0,null,"NA",null,2305008,null,2156050,null,148958]
["CA","California","2018-01-01","Y","U","Y",231090,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,231090,null,172824,"Does Not Include All Medicaid Determinations Made At Application",15423,"Does Not Include All CHIP Determinations Made At Application",188247,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5083974,null,12103881,null,10803299,null,1300582]
["CA","California","2018-01-01","Y","P","N",231090,null,0,null,231090,null,172819,null,15423,null,188242,null,5083974,null,12103881,null,10803299,null,1300582]
["CA","California","2018-02-01","Y","U","Y",182818,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,182818,null,167179,"Does Not Include All Medicaid Determinations Made At Application",15031,"Does Not Include All CHIP Determinations Made At Application",182210,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5131976,null,12215946,null,10898599,null,1317347]
["CA","California","2018-02-01","Y","P","N",182818,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,182818,null,167178,"Does Not Include All Medicaid Determinations Made At Application",15031,"Does Not Include All CHIP Determinations Made At Application",182209,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5098261,null,12132921,null,10825344,null,1307577]
["CA","California","2018-03-01","Y","P","N",171095,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,171095,null,170837,"Does Not Include All Medicaid Determinations Made At Application",15140,"Does Not Include All CHIP Determinations Made At Application",185977,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5089565,null,12115113,null,10806573,null,1308540]
["CA","California","2018-03-01","Y","U","Y",171095,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,171095,null,170838,"Does Not Include All Medicaid Determinations Made At Application",15140,"Does Not Include All CHIP Determinations Made At Application",185978,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5121657,null,12193802,null,10876767,null,1317035]
["CA","California","2018-04-01","Y","P","N",164485,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,164485,null,156945,"Does Not Include All Medicaid Determinations Made At Application",12508,"Does Not Include All CHIP Determinations Made At Application",169453,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5064645,null,12054906,null,10747607,null,1307299]
["CA","California","2018-04-01","Y","U","Y",164485,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,164485,null,156945,"Does Not Include All Medicaid Determinations Made At Application",12508,"Does Not Include All CHIP Determinations Made At Application",169453,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5102585,null,12147513,null,10830732,null,1316781]
["CA","California","2018-05-01","Y","P","N",167635,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,167635,null,158965,"Does Not Include All Medicaid Determinations Made At Application",12258,"Does Not Include All CHIP Determinations Made At Application",171223,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5057147,null,12040183,null,10735491,null,1304692]
["CA","California","2018-05-01","Y","U","Y",167635,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,167635,null,158967,"Does Not Include All Medicaid Determinations Made At Application",12258,"Does Not Include All CHIP Determinations Made At Application",171225,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5086121,null,12109710,null,10797473,null,1312237]
["CA","California","2018-06-01","Y","P","N",156439,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,156439,null,150580,"Does Not Include All Medicaid Determinations Made At Application",10818,"Does Not Include All CHIP Determinations Made At Application",161398,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5031295,null,11984671,null,10684308,null,1300363]
["CA","California","2018-06-01","Y","U","Y",156439,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,156439,null,150585,"Does Not Include All Medicaid Determinations Made At Application",10818,"Does Not Include All CHIP Determinations Made At Application",161403,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5065212,null,12064332,null,10755540,null,1308792]
["CA","California","2018-07-01","Y","P","N",165763,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,165763,null,153506,"Does Not Include All Medicaid Determinations Made At Application",10917,"Does Not Include All CHIP Determinations Made At Application",164423,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5019446,null,11960965,null,10661264,null,1299701]
["CA","California","2018-07-01","Y","U","Y",165763,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,165763,null,153506,"Does Not Include All Medicaid Determinations Made At Application",10917,"Does Not Include All CHIP Determinations Made At Application",164423,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5062391,null,12059138,null,10748634,null,1310504]
["CA","California","2018-08-01","Y","P","N",181504,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,181504,null,166695,"Does Not Include All Medicaid Determinations Made At Application",13411,"Does Not Include All CHIP Determinations Made At Application",180106,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5027520,null,11973907,null,10674891,null,1299016]
["CA","California","2018-08-01","Y","U","Y",181504,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,181504,null,166696,"Does Not Include All Medicaid Determinations Made At Application",13411,"Does Not Include All CHIP Determinations Made At Application",180107,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5063155,null,12055099,null,10746671,null,1308428]
["CA","California","2018-09-01","Y","U","Y",151841,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,151841,null,145620,"Does Not Include All Medicaid Determinations Made At Application",11128,"Does Not Include All CHIP Determinations Made At Application",156748,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5037017,null,12011621,null,10706541,null,1305080]
["CA","California","2018-09-01","Y","P","N",151841,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,151841,null,145617,"Does Not Include All Medicaid Determinations Made At Application",11128,"Does Not Include All CHIP Determinations Made At Application",156745,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5002534,null,11933367,null,10637685,null,1295682]
["CA","California","2018-10-01","Y","P","N",210104,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,210104,null,162826,"Does Not Include All Medicaid Determinations Made At Application",12766,"Does Not Include All CHIP Determinations Made At Application",175592,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4980110,null,11908665,null,10612204,null,1296461]
["CA","California","2018-10-01","Y","U","Y",210104,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,210104,null,162826,"Does Not Include All Medicaid Determinations Made At Application",12766,"Does Not Include All CHIP Determinations Made At Application",175592,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5012998,null,11984993,null,10679957,null,1305036]
["CA","California","2018-11-01","Y","P","N",214164,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,214164,null,139537,"Does Not Include All Medicaid Determinations Made At Application",11492,"Does Not Include All CHIP Determinations Made At Application",151029,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4949223,null,11848844,null,10556067,null,1292777]
["CA","California","2018-11-01","Y","U","Y",214164,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,214164,null,139541,"Does Not Include All Medicaid Determinations Made At Application",11492,"Does Not Include All CHIP Determinations Made At Application",151033,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4994072,null,11954943,null,10649768,null,1305175]
["CA","California","2018-12-01","Y","P","N",220853,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,220853,null,143745,"Does Not Include All Medicaid Determinations Made At Application",12141,"Does Not Include All CHIP Determinations Made At Application",155886,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4928106,null,11822272,null,10532445,null,1289827]
["CA","California","2018-12-01","Y","U","Y",220853,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,220853,null,143749,"Does Not Include All Medicaid Determinations Made At Application",12141,"Does Not Include All CHIP Determinations Made At Application",155890,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4971516,null,11927676,null,10625303,null,1302373]
["CA","California","2019-01-01","Y","U","Y",236381,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,236381,null,166680,"Does Not Include All Medicaid Determinations Made At Application",15837,"Does Not Include All CHIP Determinations Made At Application",182517,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4972495,null,11914394,null,10603177,null,1311217]
["CA","California","2019-01-01","Y","P","N",236381,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,236381,null,166676,"Does Not Include All Medicaid Determinations Made At Application",15837,"Does Not Include All CHIP Determinations Made At Application",182513,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4929808,null,11823859,null,10530288,null,1293571]
["CA","California","2019-02-01","Y","U","Y",160957,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,160957,null,149920,"Does Not Include All Medicaid Determinations Made At Application",14302,"Does Not Include All CHIP Determinations Made At Application",164222,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4962936,null,11884268,null,10573509,null,1310759]
["CA","California","2019-02-01","Y","P","N",160957,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,160957,null,149919,"Does Not Include All Medicaid Determinations Made At Application",14302,"Does Not Include All CHIP Determinations Made At Application",164221,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4928005,null,11803882,null,10503025,null,1300857]
["CA","California","2019-03-01","Y","P","N",154829,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,154829,null,153725,"Does Not Include All Medicaid Determinations Made At Application",13946,"Does Not Include All CHIP Determinations Made At Application",167671,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4922525,null,11793148,null,10489216,null,1303932]
["CA","California","2019-03-01","Y","U","Y",154829,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,154829,null,153728,"Does Not Include All Medicaid Determinations Made At Application",13946,"Does Not Include All CHIP Determinations Made At Application",167674,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4956900,null,11874143,null,10560707,null,1313436]
["CA","California","2019-04-01","Y","U","Y",162234,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,162234,null,156263,"Does Not Include All Medicaid Determinations Made At Application",13817,"Does Not Include All CHIP Determinations Made At Application",170080,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4937307,null,11824373,null,10509928,null,1314445]
["CA","California","2019-04-01","Y","P","N",162234,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,162234,null,156263,"Does Not Include All Medicaid Determinations Made At Application",13817,"Does Not Include All CHIP Determinations Made At Application",170080,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4896703,null,11727572,null,10423721,null,1303851]
["CA","California","2019-05-01","Y","P","N",164529,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,164529,null,163835,"Does Not Include All Medicaid Determinations Made At Application",12629,"Does Not Include All CHIP Determinations Made At Application",176464,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4891370,null,11715252,null,10414669,null,1300583]
["CA","California","2019-05-01","Y","U","Y",164529,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,164529,null,163835,"Does Not Include All Medicaid Determinations Made At Application",12629,"Does Not Include All CHIP Determinations Made At Application",176464,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4925847,null,11798654,null,10488884,null,1309770]
["CA","California","2019-06-01","Y","U","Y",153566,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,153566,null,149649,"Does Not Include All Medicaid Determinations Made At Application",10684,"Does Not Include All CHIP Determinations Made At Application",160333,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4896374,null,11744007,null,10441601,null,1302406]
["CA","California","2019-06-01","Y","P","N",153566,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,153566,null,149649,"Does Not Include All Medicaid Determinations Made At Application",10684,"Does Not Include All CHIP Determinations Made At Application",160333,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4871452,null,11686020,null,10390661,null,1295359]
["CA","California","2019-07-01","Y","U","Y",176698,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,176698,null,167271,"Does Not Include All Medicaid Determinations Made At Application",11738,"Does Not Include All CHIP Determinations Made At Application",179009,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4896086,null,11743500,null,10439839,null,1303661]
["CA","California","2019-07-01","Y","P","N",176698,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,176698,null,167271,"Does Not Include All Medicaid Determinations Made At Application",11738,"Does Not Include All CHIP Determinations Made At Application",179009,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4842807,null,11625691,null,10336184,null,1289507]
["CA","California","2019-08-01","Y","P","N",173329,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,173329,null,168543,"Does Not Include All Medicaid Determinations Made At Application",13305,"Does Not Include All CHIP Determinations Made At Application",181848,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4872474,null,11669917,null,10371362,null,1298555]
["CA","California","2019-08-01","Y","U","Y",173329,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,173329,null,168543,"Does Not Include All Medicaid Determinations Made At Application",13305,"Does Not Include All CHIP Determinations Made At Application",181848,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4908538,null,11752681,null,10444841,null,1307840]
["CA","California","2019-09-01","Y","U","Y",155867,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,155867,null,156911,"Does Not Include All Medicaid Determinations Made At Application",12202,"Does Not Include All CHIP Determinations Made At Application",169113,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4893256,null,11728031,null,10419822,null,1308209]
["CA","California","2019-09-01","Y","P","N",155867,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,155867,null,156911,"Does Not Include All Medicaid Determinations Made At Application",12202,"Does Not Include All CHIP Determinations Made At Application",169113,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4855328,null,11643125,null,10344701,null,1298424]
["CA","California","2019-10-01","Y","P","N",178291,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,178291,null,162019,"Does Not Include All Medicaid Determinations Made At Application",12796,"Does Not Include All CHIP Determinations Made At Application",174815,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4842484,null,11625083,null,10318715,null,1306368]
["CA","California","2019-10-01","Y","U","Y",178291,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,178291,null,162019,"Does Not Include All Medicaid Determinations Made At Application",12796,"Does Not Include All CHIP Determinations Made At Application",174815,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4874521,null,11697526,null,10382097,null,1315429]
["CA","California","2019-11-01","Y","U","Y",188768,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,188768,null,141422,"Does Not Include All Medicaid Determinations Made At Application",11249,"Does Not Include All CHIP Determinations Made At Application",152671,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4842435,null,11622664,null,10309314,null,1313350]
["CA","California","2019-11-01","Y","P","N",188768,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,188768,null,141422,"Does Not Include All Medicaid Determinations Made At Application",11249,"Does Not Include All CHIP Determinations Made At Application",152671,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4810691,null,11548401,null,10243773,null,1304628]
["CA","California","2019-12-01","Y","P","N",200344,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,200344,null,146232,"Does Not Include All Medicaid Determinations Made At Application",11660,"Does Not Include All CHIP Determinations Made At Application",157892,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4773035,null,11465576,null,10167172,null,1298404]
["CA","California","2019-12-01","Y","U","Y",200344,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,200344,null,146232,"Does Not Include All Medicaid Determinations Made At Application",11660,"Does Not Include All CHIP Determinations Made At Application",157892,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4824710,null,11588323,null,10275195,null,1313128]
["CA","California","2020-01-01","Y","P","N",220943,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,220943,null,166823,"Does Not Include All Medicaid Determinations Made At Application",15041,"Does Not Include All CHIP Determinations Made At Application",181864,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4769117,null,11512864,null,10213647,null,1299217]
["CA","California","2020-01-01","Y","U","Y",220943,null,0,null,220943,null,166823,null,15041,null,181864,null,4815946,null,11614902,null,10300580,null,1314322]
["CA","California","2020-02-01","Y","P","N",178503,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,178503,null,181946,"Does Not Include All Medicaid Determinations Made At Application",17916,"Does Not Include All CHIP Determinations Made At Application",199862,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4763801,null,11484357,null,10182382,null,1301975]
["CA","California","2020-02-01","Y","U","Y",178503,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,178503,null,181946,"Does Not Include All Medicaid Determinations Made At Application",17916,"Does Not Include All CHIP Determinations Made At Application",199862,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4806615,null,11590601,null,10274859,null,1315742]
["CA","California","2020-03-01","Y","U","Y",165906,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,165906,null,172135,"Does Not Include All Medicaid Determinations Made At Application",17941,"Does Not Include All CHIP Determinations Made At Application",190076,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4793477,null,11576877,null,10263185,null,1313692]
["CA","California","2020-03-01","Y","P","N",165906,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,165906,null,172135,"Does Not Include All Medicaid Determinations Made At Application",17941,"Does Not Include All CHIP Determinations Made At Application",190076,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4747073,null,11450896,null,10146536,null,1304360]
["CA","California","2020-04-01","Y","P","N",181032,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,181032,null,182453,"Does Not Include All Medicaid Determinations Made At Application",14284,"Does Not Include All CHIP Determinations Made At Application",196737,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4758270,null,11540623,null,10240492,null,1300131]
["CA","California","2020-04-01","Y","U","Y",181032,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,181032,null,182453,"Does Not Include All Medicaid Determinations Made At Application",14284,"Does Not Include All CHIP Determinations Made At Application",196737,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4788308,null,11622708,null,10318968,null,1303740]
["CA","California","2020-05-01","Y","P","N",143469,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,143469,null,162372,"Does Not Include All Medicaid Determinations Made At Application",13194,"Does Not Include All CHIP Determinations Made At Application",175566,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4789369,null,11669795,null,10380774,null,1289021]
["CA","California","2020-05-01","Y","U","Y",143469,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,143469,null,162372,"Does Not Include All Medicaid Determinations Made At Application",13194,"Does Not Include All CHIP Determinations Made At Application",175566,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4815991,null,11740127,null,10448023,null,1292104]
["CA","California","2020-06-01","Y","U","Y",148524,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,148524,null,169741,"Does Not Include All Medicaid Determinations Made At Application",12978,"Does Not Include All CHIP Determinations Made At Application",182719,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4845851,null,11847711,null,10561031,null,1286680]
["CA","California","2020-06-01","Y","P","N",148524,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,148524,null,169741,"Does Not Include All Medicaid Determinations Made At Application",12978,"Does Not Include All CHIP Determinations Made At Application",182719,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4845851,null,11847711,null,10561031,null,1286680]
["CA","California","2020-07-01","Y","U","Y",157938,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,157938,null,172266,"Does Not Include All Medicaid Determinations Made At Application",12417,"Does Not Include All CHIP Determinations Made At Application",184683,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4896135,null,12016056,null,10725497,null,1290559]
["CA","California","2020-07-01","Y","P","N",157938,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,157938,null,172266,"Does Not Include All Medicaid Determinations Made At Application",12417,"Does Not Include All CHIP Determinations Made At Application",184683,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4851611,null,11899370,null,10615782,null,1283588]
["CA","California","2020-08-01","Y","U","Y",143968,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,143968,null,161113,"Does Not Include All Medicaid Determinations Made At Application",11848,"Does Not Include All CHIP Determinations Made At Application",172961,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4923732,null,12116855,null,10826435,null,1290420]
["CA","California","2020-08-01","Y","P","N",143968,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,143968,null,161113,"Does Not Include All Medicaid Determinations Made At Application",11848,"Does Not Include All CHIP Determinations Made At Application",172961,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4898917,null,12053848,null,10765802,null,1288046]
["CA","California","2020-09-01","Y","P","N",140042,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,140042,null,176089,"Does Not Include All Medicaid Determinations Made At Application",11483,"Does Not Include All CHIP Determinations Made At Application",187572,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4921173,null,12148521,null,10860126,null,1288395]
["CA","California","2020-09-01","Y","U","Y",140042,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,140042,null,176089,"Does Not Include All Medicaid Determinations Made At Application",11483,"Does Not Include All CHIP Determinations Made At Application",187572,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4943261,null,12212599,null,10922274,null,1290325]
["CA","California","2020-10-01","Y","U","Y",144560,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,144560,null,174785,"Does Not Include All Medicaid Determinations Made At Application",10019,"Does Not Include All CHIP Determinations Made At Application",184804,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4959133,null,12298138,null,11006603,null,1291535]
["CA","California","2020-10-01","Y","P","N",144560,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,144560,null,174785,"Does Not Include All Medicaid Determinations Made At Application",10019,"Does Not Include All CHIP Determinations Made At Application",184804,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4936098,null,12236735,null,10947142,null,1289593]
["CA","California","2020-11-01","Y","U","Y",167587,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,167587,null,151125,"Does Not Include All Medicaid Determinations Made At Application",8802,"Does Not Include All CHIP Determinations Made At Application",159927,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4966534,null,12359049,null,11066366,null,1292683]
["CA","California","2020-11-01","Y","P","N",167587,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,167587,null,151125,"Does Not Include All Medicaid Determinations Made At Application",8802,"Does Not Include All CHIP Determinations Made At Application",159927,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4949938,null,12313086,null,11021968,null,1291118]
["CA","California","2020-12-01","Y","P","N",177152,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,177152,null,150648,"Does Not Include All Medicaid Determinations Made At Application",9938,"Does Not Include All CHIP Determinations Made At Application",160586,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4956224,null,12411517,null,11119026,null,1292491]
["CA","California","2020-12-01","Y","U","Y",177152,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,177152,null,150648,"Does Not Include All Medicaid Determinations Made At Application",9938,"Does Not Include All CHIP Determinations Made At Application",160586,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4981740,null,12491149,null,11196553,null,1294596]
["CA","California","2021-01-01","Y","U","Y",168090,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,168090,null,150689,"Does Not Include All Medicaid Determinations Made At Application",9862,"Does Not Include All CHIP Determinations Made At Application",160551,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4998996,null,12586999,null,11289937,null,1297062]
["CA","California","2021-01-01","Y","P","N",168090,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,168090,null,150689,"Does Not Include All Medicaid Determinations Made At Application",9862,"Does Not Include All CHIP Determinations Made At Application",160551,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4979673,null,12530093,null,11235172,null,1294921]
["CA","California","2021-02-01","Y","P","N",134454,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,134454,null,147493,"Does Not Include All Medicaid Determinations Made At Application",9688,"Does Not Include All CHIP Determinations Made At Application",157181,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",4992329,null,12589137,null,11294761,null,1294376]
["CA","California","2021-02-01","Y","U","Y",134454,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,134454,null,147493,"Does Not Include All Medicaid Determinations Made At Application",9688,"Does Not Include All CHIP Determinations Made At Application",157181,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5011097,null,12643124,null,11346930,null,1296194]
["CA","California","2021-03-01","Y","U","Y",141334,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,141334,null,138978,"Does Not Include All Medicaid Determinations Made At Application",10796,"Does Not Include All CHIP Determinations Made At Application",149774,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5030858,null,12724578,null,11428449,null,1296129]
["CA","California","2021-03-01","Y","P","N",141334,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,141334,null,138978,"Does Not Include All Medicaid Determinations Made At Application",10796,"Does Not Include All CHIP Determinations Made At Application",149774,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5010640,null,12670740,null,11376144,null,1294596]
["CA","California","2021-04-01","Y","P","N",143832,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,143832,null,121471,"Does Not Include All Medicaid Determinations Made At Application",9088,"Does Not Include All CHIP Determinations Made At Application",130559,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5027445,null,12752776,null,11457160,null,1295616]
["CA","California","2021-04-01","Y","U","Y",143832,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,143832,null,121471,"Does Not Include All Medicaid Determinations Made At Application",9088,"Does Not Include All CHIP Determinations Made At Application",130559,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5042245,null,12790804,null,11493507,null,1297297]
["CA","California","2021-05-01","Y","U","Y",123827,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,123827,null,110040,"Does Not Include All Medicaid Determinations Made At Application",8365,"Does Not Include All CHIP Determinations Made At Application",118405,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5052218,null,12850229,null,11552568,null,1297661]
["CA","California","2021-05-01","Y","P","N",123827,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,123827,null,110040,"Does Not Include All Medicaid Determinations Made At Application",8365,"Does Not Include All CHIP Determinations Made At Application",118405,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5036629,null,12810442,null,11514302,null,1296140]
["CA","California","2021-06-01","Y","P","N",129020,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,129020,null,116099,"Does Not Include All Medicaid Determinations Made At Application",8321,"Does Not Include All CHIP Determinations Made At Application",124420,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",5046857,null,12866487,null,11569327,null,1297160]
["CA","California","2021-06-01","Y","U","Y",129020,null,0,null,129020,null,116099,null,8321,null,124420,null,5065962,null,12913441,null,11614770,null,1298671]
["CA","California","2021-07-01","Y","P","N",124263,null,0,null,124263,null,112839,null,7489,null,120328,null,5065127,null,12945248,null,11645638,null,1299610]
["CA","California","2021-07-01","Y","U","Y",124263,null,0,null,124263,null,112839,null,7489,null,120328,null,5081072,null,12983442,null,11682804,null,1300638]
["CA","California","2021-08-01","Y","P","N",131114,null,0,null,131114,null,121335,null,8556,null,129891,null,5087983,null,13017873,null,11715401,null,1302472]
["CA","California","2021-08-01","Y","U","Y",131114,null,0,null,131114,null,121335,null,8556,null,129891,null,5105225,null,13058458,null,11754524,null,1303934]
["CA","California","2021-09-01","Y","P","N",130938,null,0,null,130938,null,104141,null,8001,null,112142,null,5097712,null,13071763,null,11767542,null,1304221]
["CA","California","2021-09-01","Y","U","Y",130938,null,0,null,130938,null,104141,null,8001,null,112142,null,5118258,null,13120745,null,11815357,null,1305388]
["CA","California","2021-10-01","Y","P","N",138555,null,0,null,138555,null,95665,null,6752,null,102417,null,5106638,null,13135464,null,11831587,null,1303877]
["CA","California","2021-10-01","Y","U","Y",138555,null,0,null,138555,null,95665,null,6752,null,102417,null,5121854,null,13173192,null,11868718,null,1304474]
["CA","California","2021-11-01","Y","P","N",155396,null,0,null,155396,null,96460,null,6447,null,102907,null,5109607,null,13179168,null,11875831,null,1303337]
["CA","California","2021-11-01","Y","U","Y",155396,null,0,null,155396,null,96460,null,6447,null,102907,null,5128672,null,13227010,null,11922748,null,1304262]
["CA","California","2021-12-01","Y","P","N",154552,null,0,null,154552,null,107083,null,7302,null,114385,null,5122152,null,13251871,null,11947941,null,1303930]
["CA","California","2021-12-01","Y","U","Y",154552,null,0,null,154552,null,107083,null,7302,null,114385,null,5138770,null,13292295,null,11987431,null,1304864]
["CA","California","2022-01-01","Y","P","N",150325,null,0,null,150325,null,109131,null,7591,null,116722,null,5134181,null,13323616,null,12018403,null,1305213]
["CA","California","2022-01-01","Y","U","Y",150325,null,0,null,150325,null,109131,null,7591,null,116722,null,5152287,null,13368893,null,12062708,null,1306185]
["CA","California","2022-02-01","Y","P","N",131459,null,0,null,131459,null,101994,null,7218,null,109212,null,5141197,null,13367435,null,12064935,null,1302500]
["CA","California","2022-02-01","Y","U","Y",131459,null,0,null,131459,null,101994,null,7218,null,109212,null,5159492,null,13411356,null,12107977,null,1303379]
["CA","California","2022-03-01","Y","P","N",145764,null,0,null,145764,null,123440,null,8407,null,131847,null,5155387,null,13429760,null,12127506,null,1302254]
["CA","California","2022-03-01","Y","U","Y",145764,null,0,null,145764,null,123440,null,8407,null,131847,null,5177494,null,13482237,null,12178827,null,1303410]
["CA","California","2022-04-01","Y","P","N",130471,null,0,null,130471,null,110088,null,7202,null,117290,null,5168236,null,13498561,null,12200162,null,1298399]
["CA","California","2022-04-01","Y","U","Y",130471,null,0,null,130471,null,110088,null,7202,null,117290,null,5183538,null,13534548,null,12235380,null,1299168]
["CA","California","2022-05-01","Y","P","N",118063,null,14660,null,132723,null,106248,null,6979,null,113227,null,5201133,null,13625983,null,12334834,null,1291149]
["CA","California","2022-05-01","Y","U","Y",118063,null,14660,null,132723,null,106248,null,6979,null,113227,null,5201133,null,13625983,null,12334834,null,1291149]
["CA","California","2022-06-01","Y","P","N",126823,null,15425,null,142248,null,107974,null,6692,null,114666,null,5212670,null,13688202,null,12398124,null,1290078]
["CA","California","2022-06-01","Y","U","Y",126823,null,15425,null,142248,null,107974,null,6692,null,114666,null,5212670,null,13688202,null,12398124,null,1290078]
["CA","California","2022-07-01","Y","P","N",120214,null,14388,null,134602,null,100388,null,6146,null,106534,null,5222141,null,13744313,null,12454462,null,1289851]
["CA","California","2022-07-01","Y","U","Y",120214,null,14388,null,134602,null,100388,null,6146,null,106534,null,5221871,null,13744043,null,12454462,null,1289581]
["CA","California","2022-08-01","Y","P","N",139871,null,17619,null,157490,null,120731,null,7559,null,128290,null,5241933,null,13820824,null,12530662,null,1290162]
["CA","California","2022-08-01","Y","U","Y",139871,null,17619,null,157490,null,120731,null,7559,null,128290,null,5241933,null,13820824,null,12530662,null,1290162]
["CA","California","2022-09-01","Y","P","N",131295,null,20220,null,151515,null,114380,null,6955,null,121335,null,5239084,null,13849800,null,12560328,null,1289472]
["CA","California","2022-09-01","Y","U","Y",131295,null,20220,null,151515,null,114380,null,6955,null,121335,null,5254855,null,13885444,null,12595135,null,1290309]
["CA","California","2022-10-01","Y","P","N",128371,null,15936,null,144307,null,112132,null,6860,null,118992,null,5241705,null,13901970,null,12612287,null,1289683]
["CA","California","2022-10-01","Y","U","Y",128371,null,15936,null,144307,null,112132,null,6860,null,118992,null,5257165,null,13939749,null,12649339,null,1290410]
["CA","California","2022-11-01","Y","P","N",146961,null,40747,null,187708,null,103364,null,6306,null,109670,null,5248356,null,13959148,null,12668401,null,1290747]
["CA","California","2022-11-01","Y","U","Y",146961,null,40747,null,187708,null,103364,null,6306,null,109670,null,5267845,null,14009516,null,12717571,null,1291945]
["CA","California","2022-12-01","Y","P","N",134023,null,30990,null,165013,null,112148,null,7209,null,119357,null,5261475,null,14035625,null,12743585,null,1292040]
["CA","California","2022-12-01","Y","U","Y",134023,null,30990,null,165013,null,112148,null,7209,null,119357,null,5279506,null,14078007,null,12784839,null,1293168]
["CA","California","2023-01-01","Y","P","Y",139756,null,24205,null,163961,null,120061,null,7819,null,127880,null,5277292,null,14122814,null,12828621,null,1294193]
["CO","Colorado","2018-01-01","Y","P","N",29728,null,4366,null,34094,null,23237,null,411,null,23648,null,608056,null,1362702,null,1233907,null,128795]
["CO","Colorado","2018-02-01","Y","P","N",23227,null,1351,null,24578,null,18760,null,356,null,19116,null,607026,null,1359670,null,1226555,null,133115]
["CO","Colorado","2018-03-01","Y","P","N",24682,null,1418,null,26100,null,20567,null,376,null,20943,null,603635,null,1355620,null,1221133,null,134487]
["CO","Colorado","2018-04-01","Y","P","N",23379,null,1412,null,24791,null,19435,null,354,null,19789,null,599720,null,1342889,null,1207650,null,135239]
["CO","Colorado","2018-05-01","Y","P","N",22969,null,1455,null,24424,null,19162,null,400,null,19562,null,597480,null,1341583,null,1206514,null,135069]
["CO","Colorado","2018-06-01","Y","P","N",21443,null,1385,null,22828,null,17774,null,327,null,18101,null,597752,null,1345504,null,1210851,null,134653]
["CO","Colorado","2018-07-01","Y","P","N",23138,null,1467,null,24605,null,19632,null,367,null,19999,null,597689,null,1341768,null,1206017,null,135751]
["CO","Colorado","2018-08-01","Y","P","N",25349,null,1588,null,26937,null,21745,null,423,null,22168,null,597913,null,1345880,null,1210111,null,135769]
["CO","Colorado","2018-08-01","Y","U","Y",25349,null,1588,null,26937,null,21745,null,423,null,22168,null,597913,null,1345880,null,1210111,null,135769]
["CO","Colorado","2018-09-01","Y","P","N",19967,null,1141,null,21108,null,17395,null,311,null,17706,null,596731,null,1346964,null,1212594,null,134370]
["CO","Colorado","2018-09-01","Y","U","Y",19967,null,1141,null,21108,null,17395,null,311,null,17706,null,596731,null,1346964,null,1212594,null,134370]
["CO","Colorado","2018-10-01","Y","U","Y",23650,null,519,null,24169,null,21765,null,386,null,22151,null,593690,null,1337106,null,1202712,null,134394]
["CO","Colorado","2018-10-01","Y","P","N",23650,null,519,null,24169,null,21765,null,386,null,22151,null,593690,null,1337106,null,1202712,null,134394]
["CO","Colorado","2018-11-01","Y","P","N",22829,null,169,null,22998,null,19729,null,430,null,20159,null,593376,null,1327166,null,1191172,null,135994]
["CO","Colorado","2018-11-01","Y","U","Y",22829,null,169,null,22998,null,19729,null,430,null,20159,null,593376,null,1327166,null,1191172,null,135994]
["CO","Colorado","2018-12-01","Y","P","N",23423,null,259,null,23682,null,20823,null,371,null,21194,null,588671,null,1320924,null,1187278,null,133646]
["CO","Colorado","2018-12-01","Y","U","Y",23423,null,259,null,23682,null,20823,null,371,null,21194,null,588671,null,1320924,null,1187278,null,133646]
["CO","Colorado","2019-01-01","Y","U","Y",28392,null,214,null,28606,null,24309,null,452,null,24761,null,587535,null,1310744,null,1178085,null,132659]
["CO","Colorado","2019-01-01","Y","P","N",28392,null,214,null,28606,null,24309,null,452,null,24761,null,587535,null,1310744,null,1178085,null,132659]
["CO","Colorado","2019-02-01","Y","P","N",22554,null,100,null,22654,null,19023,null,380,null,19403,null,587850,null,1308718,null,1175760,null,132958]
["CO","Colorado","2019-02-01","Y","U","Y",22554,null,100,null,22654,null,19023,null,380,null,19403,null,587850,null,1308718,null,1175760,null,132958]
["CO","Colorado","2019-03-01","Y","P","N",22705,null,103,null,22808,null,19553,null,421,null,19974,null,585286,null,1301526,null,1168803,null,132723]
["CO","Colorado","2019-03-01","Y","U","Y",22705,null,103,null,22808,null,19553,null,421,null,19974,null,585286,null,1301526,null,1168803,null,132723]
["CO","Colorado","2019-04-01","Y","U","Y",24605,null,111,null,24716,null,20962,null,380,null,21342,null,583144,null,1290326,null,1158583,null,131743]
["CO","Colorado","2019-04-01","Y","P","N",24605,null,111,null,24716,null,20962,null,380,null,21342,null,583144,null,1290326,null,1158583,null,131743]
["CO","Colorado","2019-05-01","Y","P","N",22969,null,115,null,23084,null,19573,null,358,null,19931,null,582711,null,1290573,null,1159254,null,131319]
["CO","Colorado","2019-05-01","Y","U","Y",22969,null,115,null,23084,null,19573,null,358,null,19931,null,582711,null,1290573,null,1159254,null,131319]
["CO","Colorado","2019-06-01","Y","P","N",21837,null,90,null,21927,null,18509,null,338,null,18847,null,579681,null,1287236,null,1157665,null,129571]
["CO","Colorado","2019-06-01","Y","U","Y",21837,null,90,null,21927,null,18509,null,338,null,18847,null,579681,null,1287236,null,1157665,null,129571]
["CO","Colorado","2019-07-01","Y","U","Y",24993,null,111,null,25104,null,20960,null,370,null,21330,null,577807,null,1280142,null,1150467,null,129675]
["CO","Colorado","2019-07-01","Y","P","N",24993,null,111,null,25104,null,20960,null,370,null,21330,null,577807,null,1280142,null,1150467,null,129675]
["CO","Colorado","2019-08-01","Y","U","Y",22220,null,77,null,22297,null,18999,null,326,null,19325,null,577053,null,1282442,null,1153331,null,129111]
["CO","Colorado","2019-08-01","Y","P","N",22220,null,77,null,22297,null,18999,null,326,null,19325,null,577053,null,1282442,null,1153331,null,129111]
["CO","Colorado","2019-09-01","Y","P","N",19024,null,2,null,19026,null,16287,null,266,null,16553,null,575228,null,1282653,null,1154733,null,127920]
["CO","Colorado","2019-09-01","Y","U","Y",19024,null,2,null,19026,null,16287,null,266,null,16553,null,575228,null,1282653,null,1154733,null,127920]
["CO","Colorado","2019-10-01","Y","P","N",23826,null,46,null,23872,null,19727,null,361,null,20088,null,573673,null,1279668,null,1151665,null,128003]
["CO","Colorado","2019-10-01","Y","U","Y",23826,null,46,null,23872,null,19727,null,361,null,20088,null,573673,null,1279668,null,1151665,null,128003]
["CO","Colorado","2019-11-01","Y","P","N",22784,null,176,null,22960,null,18693,null,285,null,18978,null,572126,null,1281127,null,1153375,null,127752]
["CO","Colorado","2019-11-01","Y","U","Y",22784,null,176,null,22960,null,18693,null,285,null,18978,null,572126,null,1281127,null,1153375,null,127752]
["CO","Colorado","2019-12-01","Y","P","N",27684,null,180,null,27864,null,21809,null,383,null,22192,null,570312,null,1275430,null,1148814,null,126616]
["CO","Colorado","2019-12-01","Y","U","Y",27684,null,180,null,27864,null,21809,null,383,null,22192,null,570312,null,1275430,null,1148814,null,126616]
["CO","Colorado","2020-01-01","Y","U","Y",28508,null,204,null,28712,null,20315,null,410,null,20725,null,570131,null,1272902,null,1146727,null,126175]
["CO","Colorado","2020-01-01","Y","P","N",28508,null,204,null,28712,null,20315,null,410,null,20725,null,570131,null,1272902,null,1146727,null,126175]
["CO","Colorado","2020-02-01","Y","P","N",23534,null,99,null,23633,null,16935,null,310,null,17245,null,566484,null,1266680,null,1141149,null,125531]
["CO","Colorado","2020-02-01","Y","U","Y",23534,null,99,null,23633,null,16935,null,310,null,17245,null,566484,null,1266680,null,1141149,null,125531]
["CO","Colorado","2020-03-01","Y","P","N",29304,null,243,null,29547,null,22876,null,399,null,23275,null,563380,null,1259742,null,1135604,null,124138]
["CO","Colorado","2020-03-01","Y","U","Y",29304,null,243,null,29547,null,22876,null,399,null,23275,null,563380,null,1259742,null,1135604,null,124138]
["CO","Colorado","2020-04-01","Y","P","N",27624,null,227,null,27851,null,24039,null,335,null,24374,null,571783,null,1296936,null,1174876,null,122060]
["CO","Colorado","2020-04-01","Y","U","Y",27624,null,227,null,27851,null,24039,null,335,null,24374,null,571783,null,1296936,null,1174876,null,122060]
["CO","Colorado","2020-05-01","Y","U","Y",18908,null,133,null,19041,null,13905,null,197,null,14102,null,576913,null,1316135,null,1194350,null,121785]
["CO","Colorado","2020-05-01","Y","P","N",18908,null,133,null,19041,null,13905,null,197,null,14102,null,576913,null,1316135,null,1194350,null,121785]
["CO","Colorado","2020-06-01","Y","P","N",18724,null,107,null,18831,null,13245,null,224,null,13469,null,582631,null,1336974,null,1215158,null,121816]
["CO","Colorado","2020-06-01","Y","U","Y",18724,null,107,null,18831,null,13245,null,224,null,13469,null,582631,null,1336974,null,1215158,null,121816]
["CO","Colorado","2020-07-01","Y","U","Y",19753,null,111,null,19864,null,13853,null,178,null,14031,null,588111,null,1357050,null,1235343,null,121707]
["CO","Colorado","2020-07-01","Y","P","N",19753,null,111,null,19864,null,13853,null,178,null,14031,null,588111,null,1357050,null,1235343,null,121707]
["CO","Colorado","2020-08-01","Y","P","N",19638,null,107,null,19745,null,13720,null,172,null,13892,null,593389,null,1377505,null,1256191,null,121314]
["CO","Colorado","2020-08-01","Y","U","Y",19638,null,107,null,19745,null,13720,null,172,null,13892,null,593389,null,1377505,null,1256191,null,121314]
["CO","Colorado","2020-09-01","Y","P","N",18349,null,80,null,18429,null,12805,null,205,null,13010,null,598589,null,1396635,null,1276185,null,120450]
["CO","Colorado","2020-09-01","Y","U","Y",18349,null,80,null,18429,null,12805,null,205,null,13010,null,598589,null,1396635,null,1276185,null,120450]
["CO","Colorado","2020-10-01","Y","P","N",17630,null,64,null,17694,null,12756,null,198,null,12954,null,602600,null,1414220,null,1295141,null,119079]
["CO","Colorado","2020-10-01","Y","U","Y",16891,null,67,null,16958,null,12756,null,198,null,12954,null,602600,null,1414220,null,1295141,null,119079]
["CO","Colorado","2020-11-01","Y","P","N",18103,null,159,null,18262,null,12197,null,195,null,12392,null,605595,null,1431754,null,1313665,null,118089]
["CO","Colorado","2020-11-01","Y","U","Y",19225,null,159,null,19384,null,12197,null,195,null,12392,null,605595,null,1431754,null,1313665,null,118089]
["CO","Colorado","2020-12-01","Y","P","N",18044,null,203,null,18247,null,15466,null,165,null,15631,null,607985,null,1449824,null,1333559,null,116265]
["CO","Colorado","2020-12-01","Y","U","Y",19447,null,203,null,19650,null,15466,null,165,null,15631,null,607985,null,1449824,null,1333559,null,116265]
["CO","Colorado","2021-01-01","Y","U","Y",16717,null,137,null,16854,null,14802,null,144,null,14946,null,610870,null,1466436,null,1352832,null,113604]
["CO","Colorado","2021-01-01","Y","P","N",16576,null,137,null,16713,null,14802,null,144,null,14946,null,610870,null,1466436,null,1352832,null,113604]
["CO","Colorado","2021-02-01","Y","P","N",13606,null,63,null,13669,null,12104,null,307,null,12411,null,612802,null,1477439,null,1364361,null,113078]
["CO","Colorado","2021-02-01","Y","U","Y",13895,null,49,null,13944,null,12104,null,307,null,12411,null,612802,null,1477439,null,1364361,null,113078]
["CO","Colorado","2021-03-01","Y","P","N",13895,null,49,null,13944,null,11418,null,318,null,11736,null,614788,null,1489827,null,1376628,null,113199]
["CO","Colorado","2021-03-01","Y","U","Y",14134,null,49,null,14183,null,11418,null,318,null,11736,null,614788,null,1489827,null,1376628,null,113199]
["CO","Colorado","2021-04-01","Y","U","Y",13660,null,63,null,13723,null,10755,null,128,null,10883,null,616407,null,1501448,null,1390142,null,111306]
["CO","Colorado","2021-04-01","Y","P","N",13405,null,64,null,13469,null,10755,null,128,null,10883,null,616407,null,1501448,null,1390142,null,111306]
["CO","Colorado","2021-05-01","Y","P","N",12564,null,68,null,12632,null,10074,null,117,null,10191,null,617975,null,1511858,null,1401524,null,110334]
["CO","Colorado","2021-05-01","Y","U","Y",12923,null,69,null,12992,null,10074,null,117,null,10191,null,617975,null,1511858,null,1401524,null,110334]
["CO","Colorado","2021-06-01","Y","P","N",13574,null,42,null,13616,null,10515,null,124,null,10639,null,619719,null,1522471,null,1412780,null,109691]
["CO","Colorado","2021-06-01","Y","U","Y",13893,null,40,null,13933,null,10515,null,124,null,10639,null,619719,null,1522471,null,1412780,null,109691]
["CO","Colorado","2021-07-01","Y","P","N",13721,null,62,null,13783,null,10807,null,134,null,10941,null,621256,null,1532326,null,1423267,null,109059]
["CO","Colorado","2021-07-01","Y","U","Y",13938,null,61,null,13999,null,10807,null,134,null,10941,null,621256,null,1532326,null,1423267,null,109059]
["CO","Colorado","2021-08-01","Y","P","N",15289,null,92,null,15381,null,11782,null,131,null,11913,null,623489,null,1544088,null,1435110,null,108978]
["CO","Colorado","2021-08-01","Y","U","Y",15986,null,91,null,16077,null,11782,null,131,null,11913,null,623489,null,1544088,null,1435110,null,108978]
["CO","Colorado","2021-09-01","Y","P","N",13626,null,63,null,13689,null,11223,null,112,null,11335,null,625019,null,1553677,null,1444409,null,109268]
["CO","Colorado","2021-09-01","Y","U","Y",13775,null,63,null,13838,null,11223,null,112,null,11335,null,625019,null,1553677,null,1444409,null,109268]
["CO","Colorado","2021-10-01","Y","P","N",13320,null,56,null,13376,null,9604,null,109,null,9713,null,626208,null,1563568,null,1456320,null,107248]
["CO","Colorado","2021-10-01","Y","U","Y",13547,null,54,null,13601,null,9604,null,109,null,9713,null,626208,null,1563568,null,1456320,null,107248]
["CO","Colorado","2021-11-01","Y","P","N",16137,null,142,null,16279,null,11360,null,111,null,11471,null,627637,null,1574298,null,1467166,null,107132]
["CO","Colorado","2021-11-01","Y","U","Y",16358,null,142,null,16500,null,11360,null,111,null,11471,null,627637,null,1574298,null,1467166,null,107132]
["CO","Colorado","2021-12-01","Y","P","N",15707,null,160,null,15867,null,12249,null,183,null,12432,null,629380,null,1585726,null,1478627,null,107099]
["CO","Colorado","2021-12-01","Y","U","Y",16153,null,160,null,16313,null,12249,null,183,null,12432,null,629380,null,1585726,null,1478627,null,107099]
["CO","Colorado","2022-01-01","Y","U","Y",15595,null,173,null,15768,null,12175,null,140,null,12315,null,630969,null,1598614,null,1492249,null,106365]
["CO","Colorado","2022-01-01","Y","P","N",15393,null,175,null,15568,null,12175,null,140,null,12315,null,630969,null,1598614,null,1492249,null,106365]
["CO","Colorado","2022-02-01","Y","P","N",11748,null,86,null,11834,null,9497,null,123,null,9620,null,631759,null,1604957,null,1499029,null,105928]
["CO","Colorado","2022-02-01","Y","U","Y",11810,null,85,null,11895,null,9497,null,123,null,9620,null,631759,null,1604957,null,1499029,null,105928]
["CO","Colorado","2022-03-01","Y","P","N",13160,null,79,null,13239,null,10823,null,141,null,10964,null,632763,null,1613405,null,1508177,null,105228]
["CO","Colorado","2022-03-01","Y","U","Y",13215,null,77,null,13292,null,10823,null,141,null,10964,null,632763,null,1613405,null,1508177,null,105228]
["CO","Colorado","2022-04-01","Y","P","N",12145,null,80,null,12225,null,9643,null,94,null,9737,null,633031,null,1620385,null,1517028,null,103357]
["CO","Colorado","2022-04-01","Y","U","Y",12226,null,80,null,12306,null,9643,null,94,null,9737,null,633031,null,1620385,null,1517028,null,103357]
["CO","Colorado","2022-05-01","Y","P","N",12236,null,68,null,12304,null,9236,null,90,null,9326,null,633197,null,1625864,null,1523033,null,102831]
["CO","Colorado","2022-05-01","Y","U","Y",12324,null,68,null,12392,null,9236,null,90,null,9326,null,633197,null,1625864,null,1523033,null,102831]
["CO","Colorado","2022-06-01","Y","P","N",12456,null,70,null,12526,null,10174,null,357,null,10531,null,633037,null,1630445,null,1529380,null,101065]
["CO","Colorado","2022-06-01","Y","U","Y",12778,null,69,null,12847,null,10174,null,357,null,10531,null,634936,null,1635385,null,1534581,null,100804]
["CO","Colorado","2022-07-01","Y","P","N",12735,null,62,null,12797,null,11384,null,489,null,11873,null,635458,null,1641925,null,1541229,null,100696]
["CO","Colorado","2022-07-01","Y","U","Y",12942,null,61,null,13003,null,11384,null,489,null,11873,null,637768,null,1646836,null,1545522,null,101314]
["CO","Colorado","2022-08-01","Y","P","N",14655,null,91,null,14746,null,13186,null,658,null,13844,null,638274,null,1651983,null,1550973,null,101010]
["CO","Colorado","2022-08-01","Y","U","Y",14952,null,89,null,15041,null,13186,null,658,null,13844,null,640225,null,1656830,null,1555695,null,101135]
["CO","Colorado","2022-09-01","Y","P","N",12935,null,57,null,12992,null,11905,null,558,null,12463,null,640141,null,1660825,null,1560456,null,100369]
["CO","Colorado","2022-09-01","Y","U","Y",13244,null,56,null,13300,null,11905,null,558,null,12463,null,642522,null,1666668,null,1565724,null,100944]
["CO","Colorado","2022-10-01","Y","P","N",12439,null,70,null,12509,null,10849,null,486,null,11335,null,642038,null,1670835,null,1570303,null,100532]
["CO","Colorado","2022-10-01","Y","U","Y",12702,null,70,null,12772,null,10849,null,486,null,11335,null,644069,null,1676215,null,1575376,null,100839]
["CO","Colorado","2022-11-01","Y","P","N",13266,null,124,null,13390,null,10849,null,486,null,11335,null,644315,null,1681967,null,1581704,null,100263]
["CO","Colorado","2022-11-01","Y","U","Y",13650,null,121,null,13771,null,10849,null,486,null,11335,null,646127,null,1687184,null,1585335,null,101849]
["CO","Colorado","2022-12-01","Y","P","N",12263,null,105,null,12368,null,11786,null,562,null,12348,null,645834,null,1692321,null,1591007,null,101314]
["CO","Colorado","2022-12-01","Y","U","Y",12752,null,105,null,12857,null,11786,null,562,null,12348,null,648445,null,1699630,null,1596841,null,102789]
["CO","Colorado","2023-01-01","Y","P","Y",14035,null,139,null,14174,null,12486,null,674,null,13160,null,648068,null,1705866,null,1604242,null,101624]
["CT","Connecticut","2018-01-01","Y","P","N",3873,null,15373,null,19246,null,17203,null,339,null,17542,null,334701,null,844856,null,826797,null,18059]
["CT","Connecticut","2018-02-01","Y","P","N",3558,null,12612,null,16170,null,14111,null,395,null,14506,null,333335,null,840412,null,822695,null,17717]
["CT","Connecticut","2018-03-01","Y","P","N",3711,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Duplicates",12310,"Does Not Include All Medicaid Applications Received By the SBM; Includes Duplicates; Includes Renewals and/or Redeterminations",16021,"Does Not Include All Medicaid Applications; Includes Duplicates",13922,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",339,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",14261,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",333759,"Does Not Include All Full-Benefit Child Medicaid enrollees; Does Not Include All CHIP enrollees",842582,"Does Not Include All Full-Benefit Medicaid enrollees; Does Not Include All CHIP enrollees",825122,"Does Not Include All Full-Benefit Medicaid enrollees",17460,"Does Not Include All CHIP enrollees"]
["CT","Connecticut","2018-04-01","Y","P","N",4158,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Duplicates",12192,"Does Not Include All Medicaid Applications Received By the SBM; Includes Duplicates; Includes Renewals and/or Redeterminations",16350,"Does Not Include All Medicaid Applications; Includes Duplicates",14559,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",422,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",14981,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",334328,"Does Not Include All Full-Benefit Child Medicaid enrollees; Does Not Include All CHIP enrollees",843388,"Does Not Include All Full-Benefit Medicaid enrollees; Does Not Include All CHIP enrollees",825333,"Does Not Include All Full-Benefit Medicaid enrollees",18055,"Does Not Include All CHIP enrollees"]
["CT","Connecticut","2018-05-01","Y","P","N",4792,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Duplicates",12138,"Does Not Include All Medicaid Applications Received By the SBM; Includes Duplicates; Includes Renewals and/or Redeterminations",16930,"Does Not Include All Medicaid Applications; Includes Duplicates",14787,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",304,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",15091,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",334841,"Does Not Include All Full-Benefit Child Medicaid enrollees; Does Not Include All CHIP enrollees",844938,"Does Not Include All Full-Benefit Medicaid enrollees; Does Not Include All CHIP enrollees",826771,"Does Not Include All Full-Benefit Medicaid enrollees",18167,"Does Not Include All CHIP enrollees"]
["CT","Connecticut","2018-06-01","Y","P","N",4841,"Includes Duplicates",11032,"Includes Duplicates; Includes Renewals and/or Redeterminations",15873,"Includes Duplicates",14588,"Includes Renewals and/or Redeterminations",338,"Includes Renewals and/or Redeterminations",14926,"Includes Renewals and/or Redeterminations",322226,null,834343,null,815730,null,18613]
["CT","Connecticut","2018-07-01","Y","P","N",4702,"Includes Duplicates",11289,"Includes Duplicates; Includes Renewals and/or Redeterminations",15991,"Includes Duplicates",14860,"Includes Renewals and/or Redeterminations",347,"Includes Renewals and/or Redeterminations",15207,"Includes Renewals and/or Redeterminations",328869,null,845276,null,826557,null,18719]
["CT","Connecticut","2018-08-01","Y","P","N",5097,"Includes Duplicates",12337,"Includes Duplicates; Includes Renewals and/or Redeterminations",17434,"Includes Duplicates",16284,"Includes Renewals and/or Redeterminations",365,"Includes Renewals and/or Redeterminations",16649,"Includes Renewals and/or Redeterminations",329030,null,845892,null,827262,null,18630]
["CT","Connecticut","2018-08-01","Y","U","Y",5097,"Includes Duplicates",12337,"Includes Duplicates; Includes Renewals and/or Redeterminations",17434,"Includes Duplicates",16284,"Includes Renewals and/or Redeterminations",365,"Includes Renewals and/or Redeterminations",16649,"Includes Renewals and/or Redeterminations",329137,null,847023,null,828292,null,18731]
["CT","Connecticut","2018-09-01","Y","P","N",4460,"Includes Duplicates",10385,"Includes Duplicates; Includes Renewals and/or Redeterminations",14845,"Includes Duplicates",13944,"Includes Renewals and/or Redeterminations",315,"Includes Renewals and/or Redeterminations",14259,"Includes Renewals and/or Redeterminations",329162,null,847594,null,828885,null,18709]
["CT","Connecticut","2018-09-01","Y","U","Y",4460,"Includes Duplicates",10385,"Includes Duplicates; Includes Renewals and/or Redeterminations",14845,"Includes Duplicates",13944,"Includes Renewals and/or Redeterminations",315,"Includes Renewals and/or Redeterminations",14259,"Includes Renewals and/or Redeterminations",329162,null,847594,null,828885,null,18709]
["CT","Connecticut","2018-10-01","Y","P","N",5561,"Includes Duplicates",12002,"Includes Duplicates; Includes Renewals and/or Redeterminations",17563,"Includes Duplicates",15693,"Includes Renewals and/or Redeterminations",365,"Includes Renewals and/or Redeterminations",16058,"Includes Renewals and/or Redeterminations",330514,null,847899,null,828957,null,18942]
["CT","Connecticut","2018-10-01","Y","U","Y",5561,"Includes Duplicates",12002,"Includes Duplicates; Includes Renewals and/or Redeterminations",17563,"Includes Duplicates",15693,"Includes Renewals and/or Redeterminations",365,"Includes Renewals and/or Redeterminations",16058,"Includes Renewals and/or Redeterminations",330514,null,847899,null,828957,null,18942]
["CT","Connecticut","2018-11-01","Y","P","N",5313,"Includes Duplicates",17214,"Includes Duplicates; Includes Renewals and/or Redeterminations",22527,"Includes Duplicates",15583,"Includes Renewals and/or Redeterminations",570,"Includes Renewals and/or Redeterminations",16153,"Includes Renewals and/or Redeterminations",329960,null,852186,null,832770,null,19416]
["CT","Connecticut","2018-11-01","Y","U","Y",5313,"Includes Duplicates",17214,"Includes Duplicates; Includes Renewals and/or Redeterminations",22527,"Includes Duplicates",15583,"Includes Renewals and/or Redeterminations",570,"Includes Renewals and/or Redeterminations",16153,"Includes Renewals and/or Redeterminations",329960,null,852186,null,832770,null,19416]
["CT","Connecticut","2018-12-01","Y","P","N",5167,"Includes Duplicates",21435,"Includes Duplicates; Includes Renewals and/or Redeterminations",26602,"Includes Duplicates",16834,"Includes Renewals and/or Redeterminations",683,"Includes Renewals and/or Redeterminations",17517,"Includes Renewals and/or Redeterminations",330253,null,855943,null,836069,null,19874]
["CT","Connecticut","2018-12-01","Y","U","Y",5167,"Includes Duplicates",21435,"Includes Duplicates; Includes Renewals and/or Redeterminations",26602,"Includes Duplicates",16834,"Includes Renewals and/or Redeterminations",683,"Includes Renewals and/or Redeterminations",17517,"Includes Renewals and/or Redeterminations",330253,null,855943,null,836069,null,19874]
["CT","Connecticut","2019-01-01","Y","P","N",5294,"Includes Duplicates",13976,"Includes Duplicates; Includes Renewals and/or Redeterminations",19270,"Includes Duplicates",16806,"Includes Renewals and/or Redeterminations",414,"Includes Renewals and/or Redeterminations",17220,"Includes Renewals and/or Redeterminations",337116,null,861977,null,841860,null,20117]
["CT","Connecticut","2019-01-01","Y","U","Y",5294,"Includes Duplicates",13976,"Includes Duplicates; Includes Renewals and/or Redeterminations",19270,"Includes Duplicates",16806,"Includes Renewals and/or Redeterminations",414,"Includes Renewals and/or Redeterminations",17220,"Includes Renewals and/or Redeterminations",337116,null,861977,null,841860,null,20117]
["CT","Connecticut","2019-02-01","Y","U","Y",4496,"Includes Duplicates",10652,"Includes Duplicates; Includes Renewals and/or Redeterminations",15148,"Includes Duplicates",13403,"Includes Renewals and/or Redeterminations",321,"Includes Renewals and/or Redeterminations",13724,"Includes Renewals and/or Redeterminations",337555,null,862725,null,842741,null,19984]
["CT","Connecticut","2019-02-01","Y","P","N",4496,"Includes Duplicates",10652,"Includes Duplicates; Includes Renewals and/or Redeterminations",15148,"Includes Duplicates",13403,"Includes Renewals and/or Redeterminations",321,"Includes Renewals and/or Redeterminations",13724,"Includes Renewals and/or Redeterminations",337555,null,862725,null,842741,null,19984]
["CT","Connecticut","2019-03-01","Y","P","N",5522,"Includes Duplicates",11352,"Includes Duplicates; Includes Renewals and/or Redeterminations",16874,"Includes Duplicates",14364,"Includes Renewals and/or Redeterminations",339,"Includes Renewals and/or Redeterminations",14703,"Includes Renewals and/or Redeterminations",338013,null,867305,null,847517,null,19788]
["CT","Connecticut","2019-03-01","Y","U","Y",5522,"Includes Duplicates",11352,"Includes Duplicates; Includes Renewals and/or Redeterminations",16874,"Includes Duplicates",14364,"Includes Renewals and/or Redeterminations",339,"Includes Renewals and/or Redeterminations",14703,"Includes Renewals and/or Redeterminations",338013,null,867305,null,847517,null,19788]
["CT","Connecticut","2019-04-01","Y","P","N",5501,"Includes Duplicates",11473,"Includes Duplicates; Includes Renewals and/or Redeterminations",16974,"Includes Duplicates",14993,"Includes Renewals and/or Redeterminations",353,"Includes Renewals and/or Redeterminations",15346,"Includes Renewals and/or Redeterminations",336758,null,863051,null,843376,null,19675]
["CT","Connecticut","2019-04-01","Y","U","Y",5501,"Includes Duplicates",11473,"Includes Duplicates; Includes Renewals and/or Redeterminations",16974,"Includes Duplicates",14993,"Includes Renewals and/or Redeterminations",353,"Includes Renewals and/or Redeterminations",15346,"Includes Renewals and/or Redeterminations",336758,null,863051,null,843376,null,19675]
["CT","Connecticut","2019-05-01","Y","P","N",5637,"Includes Duplicates",11565,"Includes Duplicates; Includes Renewals and/or Redeterminations",17202,"Includes Duplicates",15116,"Includes Renewals and/or Redeterminations",369,"Includes Renewals and/or Redeterminations",15485,"Includes Renewals and/or Redeterminations",336970,null,862405,null,842612,null,19793]
["CT","Connecticut","2019-05-01","Y","U","Y",5637,"Includes Duplicates",11565,"Includes Duplicates; Includes Renewals and/or Redeterminations",17202,"Includes Duplicates",15116,"Includes Renewals and/or Redeterminations",369,"Includes Renewals and/or Redeterminations",15485,"Includes Renewals and/or Redeterminations",336970,null,862405,null,842612,null,19793]
["CT","Connecticut","2019-06-01","Y","U","Y",4866,"Includes Duplicates",10905,"Includes Duplicates; Includes Renewals and/or Redeterminations",15771,"Includes Duplicates",14060,"Includes Renewals and/or Redeterminations",332,"Includes Renewals and/or Redeterminations",14392,"Includes Renewals and/or Redeterminations",335347,null,858543,null,838673,null,19870]
["CT","Connecticut","2019-06-01","Y","P","N",4866,"Includes Duplicates",10905,"Includes Duplicates; Includes Renewals and/or Redeterminations",15771,"Includes Duplicates",14060,"Includes Renewals and/or Redeterminations",332,"Includes Renewals and/or Redeterminations",14392,"Includes Renewals and/or Redeterminations",335347,null,858543,null,838673,null,19870]
["CT","Connecticut","2019-07-01","Y","P","N",5634,null,12194,null,17828,null,15779,null,427,null,16206,null,335331,null,857415,null,837367,null,20048]
["CT","Connecticut","2019-07-01","Y","U","Y",5634,null,12194,null,17828,null,15779,null,427,null,16206,null,335331,null,857415,null,837367,null,20048]
["CT","Connecticut","2019-08-01","Y","P","N",5535,null,12187,null,17722,null,16383,null,447,null,16830,null,334971,null,855505,null,835429,null,20076]
["CT","Connecticut","2019-08-01","Y","U","Y",5535,null,12187,null,17722,null,16383,null,447,null,16830,null,334971,null,855505,null,835429,null,20076]
["CT","Connecticut","2019-09-01","Y","P","N",5555,null,11189,null,16744,null,15007,null,398,null,15405,null,334944,null,855043,null,835049,null,19994]
["CT","Connecticut","2019-09-01","Y","U","Y",5555,null,11189,null,16744,null,15007,null,398,null,15405,null,334944,null,855043,null,835049,null,19994]
["CT","Connecticut","2019-10-01","Y","U","Y",6031,null,12475,null,18506,null,16728,null,392,null,17120,null,333764,null,851428,null,831289,null,20139]
["CT","Connecticut","2019-10-01","Y","P","N",6031,null,12475,null,18506,null,16728,null,392,null,17120,null,333764,null,851428,null,831289,null,20139]
["CT","Connecticut","2019-11-01","Y","U","Y",5725,null,16348,null,22073,null,17602,null,502,null,18104,null,332088,null,847287,null,827095,null,20192]
["CT","Connecticut","2019-11-01","Y","P","N",5725,null,16348,null,22073,null,17602,null,502,null,18104,null,332088,null,847287,null,827095,null,20192]
["CT","Connecticut","2019-12-01","Y","P","N",5304,null,20612,null,25916,null,17605,null,678,null,18283,null,332715,null,850657,null,830030,null,20627]
["CT","Connecticut","2019-12-01","Y","U","Y",5304,null,20612,null,25916,null,17605,null,678,null,18283,null,332715,null,850657,null,830030,null,20627]
["CT","Connecticut","2020-01-01","Y","P","N",6043,null,16312,null,22355,null,20333,null,514,null,20847,null,332514,null,847119,null,826738,null,20381]
["CT","Connecticut","2020-01-01","Y","U","Y",6043,null,16312,null,22355,null,20333,null,514,null,20847,null,332514,null,847119,null,826738,null,20381]
["CT","Connecticut","2020-02-01","Y","U","Y",5048,null,12401,null,17449,null,15642,null,342,null,15984,null,331656,null,844967,null,824549,null,20418]
["CT","Connecticut","2020-02-01","Y","P","N",5048,null,12401,null,17449,null,15642,null,342,null,15984,null,331656,null,844967,null,824549,null,20418]
["CT","Connecticut","2020-03-01","Y","P","N",4893,null,15475,null,20368,null,17480,null,432,null,17912,null,331375,null,845434,null,825094,null,20340]
["CT","Connecticut","2020-03-01","Y","U","Y",4893,null,15475,null,20368,null,17480,null,432,null,17912,null,331375,null,845434,null,825094,null,20340]
["CT","Connecticut","2020-04-01","Y","U","Y",3613,null,12989,null,16602,null,14222,null,253,null,14475,null,334354,null,860826,null,840763,null,20063]
["CT","Connecticut","2020-04-01","Y","P","N",3613,null,12989,null,16602,null,14222,null,253,null,14475,null,334354,null,860826,null,840763,null,20063]
["CT","Connecticut","2020-05-01","Y","U","Y",2957,null,7366,null,10323,null,9758,null,192,null,9950,null,336747,null,868067,null,848280,null,19787]
["CT","Connecticut","2020-05-01","Y","P","N",2957,null,7366,null,10323,null,9758,null,192,null,9950,null,336747,null,868067,null,848280,null,19787]
["CT","Connecticut","2020-06-01","Y","P","N",3336,null,9161,null,12497,null,10684,null,261,null,10945,null,337997,null,874974,null,855252,null,19722]
["CT","Connecticut","2020-06-01","Y","U","Y",3336,null,9161,null,12497,null,10684,null,261,null,10945,null,337997,null,874974,null,855252,null,19722]
["CT","Connecticut","2020-07-01","Y","U","Y",3770,null,9376,null,13146,null,12057,null,263,null,12320,null,341030,null,885365,null,865495,null,19870]
["CT","Connecticut","2020-07-01","Y","P","N",3770,null,9376,null,13146,null,12057,null,263,null,12320,null,341030,null,885365,null,865495,null,19870]
["CT","Connecticut","2020-08-01","Y","U","Y",3817,null,8747,null,12564,null,10367,null,230,null,10597,null,343225,null,893114,null,873283,null,19831]
["CT","Connecticut","2020-08-01","Y","P","N",3817,null,8747,null,12564,null,10367,null,230,null,10597,null,343225,null,893114,null,873283,null,19831]
["CT","Connecticut","2020-09-01","Y","U","Y",3799,null,8520,null,12319,null,12583,null,226,null,12809,null,345228,null,900777,null,881308,null,19469]
["CT","Connecticut","2020-09-01","Y","P","N",3799,null,8520,null,12319,null,12583,null,226,null,12809,null,345228,null,900777,null,881308,null,19469]
["CT","Connecticut","2020-10-01","Y","U","Y",4340,null,8488,null,12828,null,12417,null,251,null,12668,null,347143,null,909492,null,890180,null,19312]
["CT","Connecticut","2020-10-01","Y","P","N",4340,null,8488,null,12828,null,12417,null,251,null,12668,null,347143,null,909492,null,890180,null,19312]
["CT","Connecticut","2020-11-01","Y","P","N",4750,null,11804,null,16554,null,14524,null,317,null,14841,null,348368,null,917572,null,898364,null,19208]
["CT","Connecticut","2020-11-01","Y","U","Y",4750,null,11804,null,16554,null,14524,null,317,null,14841,null,348368,null,917572,null,898364,null,19208]
["CT","Connecticut","2020-12-01","Y","U","Y",4118,null,15816,null,19934,null,14128,null,466,null,14594,null,349021,null,927770,null,908351,null,19419]
["CT","Connecticut","2020-12-01","Y","P","N",4118,null,15816,null,19934,null,14128,null,466,null,14594,null,349021,null,927770,null,908351,null,19419]
["CT","Connecticut","2021-01-01","Y","U","Y",3884,null,9594,null,13478,null,11683,null,258,null,11941,null,346078,null,937667,null,918751,null,18916]
["CT","Connecticut","2021-01-01","Y","P","N",3884,null,9594,null,13478,null,11683,null,258,null,11941,null,346078,null,937667,null,918751,null,18916]
["CT","Connecticut","2021-02-01","Y","P","N",3453,null,7177,null,10630,null,10834,null,184,null,11018,null,348074,null,941576,null,923127,null,18449]
["CT","Connecticut","2021-02-01","Y","U","Y",3453,null,7177,null,10630,null,10834,null,184,null,11018,null,348074,null,941576,null,923127,null,18449]
["CT","Connecticut","2021-03-01","Y","U","Y",4209,null,7824,null,12033,null,11431,null,223,null,11654,null,350746,null,948002,null,929761,null,18241]
["CT","Connecticut","2021-03-01","Y","P","N",4209,null,7824,null,12033,null,11431,null,223,null,11654,null,350746,null,948002,null,929761,null,18241]
["CT","Connecticut","2021-04-01","Y","U","Y",3379,null,7042,null,10421,null,11962,null,173,null,12135,null,352057,null,949551,null,931558,null,17993]
["CT","Connecticut","2021-04-01","Y","P","N",3379,null,7042,null,10421,null,11962,null,173,null,12135,null,352057,null,949551,null,931558,null,17993]
["CT","Connecticut","2021-05-01","Y","U","Y",3424,null,7803,null,11227,null,10877,null,228,null,11105,null,353468,null,951563,null,933715,null,17848]
["CT","Connecticut","2021-05-01","Y","P","N",3424,null,7803,null,11227,null,10877,null,228,null,11105,null,353468,null,951563,null,933715,null,17848]
["CT","Connecticut","2021-06-01","Y","P","N",4280,null,8067,null,12347,null,10673,null,253,null,10926,null,357691,null,961399,null,943740,null,17659]
["CT","Connecticut","2021-06-01","Y","U","Y",4280,null,8067,null,12347,null,10673,null,253,null,10926,null,357691,null,961399,null,943740,null,17659]
["CT","Connecticut","2021-07-01","Y","P","N",4154,null,8112,null,12266,null,10543,null,283,null,10826,null,356725,null,960844,null,943205,null,17639]
["CT","Connecticut","2021-07-01","Y","U","Y",4154,null,8112,null,12266,null,10543,null,283,null,10826,null,356725,null,960844,null,943205,null,17639]
["CT","Connecticut","2021-08-01","Y","P","N",4572,null,8913,null,13485,null,11958,null,278,null,12236,null,358747,null,962673,null,945102,null,17571]
["CT","Connecticut","2021-08-01","Y","U","Y",4572,null,8913,null,13485,null,11958,null,278,null,12236,null,358747,null,962673,null,945102,null,17571]
["CT","Connecticut","2021-09-01","Y","P","N",4386,null,7643,null,12029,null,11122,null,239,null,11361,null,357910,null,960961,null,943607,null,17354]
["CT","Connecticut","2021-09-01","Y","U","Y",4386,null,7643,null,12029,null,11122,null,239,null,11361,null,356737,null,962044,null,944690,null,17354]
["CT","Connecticut","2021-10-01","Y","P","N",4958,null,7154,null,12112,null,10740,null,255,null,10995,null,356987,null,959197,null,942132,null,17065]
["CT","Connecticut","2021-10-01","Y","U","Y",4958,null,7154,null,12112,null,10740,null,255,null,10995,null,355730,null,960108,null,943043,null,17065]
["CT","Connecticut","2021-11-01","Y","P","N",5916,null,9187,null,15103,null,11548,null,257,null,11805,null,357612,null,963139,null,946458,null,16681]
["CT","Connecticut","2021-11-01","Y","U","Y",5916,null,9187,null,15103,null,11548,null,257,null,11805,null,356541,null,963995,null,947314,null,16681]
["CT","Connecticut","2021-12-01","Y","P","N",5055,null,12192,null,17247,null,11422,null,349,null,11771,null,358613,null,967463,null,951186,null,16277]
["CT","Connecticut","2021-12-01","Y","U","Y",5055,null,12192,null,17247,null,11422,null,349,null,11771,null,358722,null,968210,null,951998,null,16212]
["CT","Connecticut","2022-01-01","Y","U","Y",4886,null,9607,null,14493,null,10756,null,319,null,11075,null,356918,null,969817,null,954801,null,15016]
["CT","Connecticut","2022-01-01","Y","P","N",4886,null,9607,null,14493,null,10756,null,319,null,11075,null,358107,null,968967,null,953951,null,15016]
["CT","Connecticut","2022-02-01","Y","P","N",4753,null,6161,null,10914,null,9530,null,181,null,9711,null,358067,null,970162,null,955501,null,14661]
["CT","Connecticut","2022-02-01","Y","U","Y",4753,null,6161,null,10914,null,9530,null,181,null,9711,null,357096,null,971179,null,956518,null,14661]
["CT","Connecticut","2022-03-01","Y","P","N",5705,null,6912,null,12617,null,10796,null,224,null,11020,null,359057,null,970464,null,956031,null,14433]
["CT","Connecticut","2022-03-01","Y","U","Y",5705,null,6912,null,12617,null,10796,null,224,null,11020,null,357875,null,971185,null,956752,null,14433]
["CT","Connecticut","2022-04-01","Y","P","N",4794,null,5840,null,10634,null,11451,null,168,null,11619,null,358822,null,970443,null,956356,null,14087]
["CT","Connecticut","2022-04-01","Y","U","Y",4794,null,5840,null,10634,null,11451,null,168,null,11619,null,357742,null,971354,null,957136,null,14218]
["CT","Connecticut","2022-05-01","Y","P","N",4851,null,6253,null,11104,null,10891,null,208,null,11099,null,359707,null,973329,null,958933,null,14396]
["CT","Connecticut","2022-05-01","Y","U","Y",4851,null,6253,null,11104,null,10891,null,208,null,11099,null,358903,null,974428,null,959936,null,14492]
["CT","Connecticut","2022-06-01","Y","P","N",4782,null,6399,null,11181,null,10009,null,246,null,10255,null,359997,null,973657,null,959088,null,14569]
["CT","Connecticut","2022-06-01","Y","U","Y",4782,null,6399,null,11181,null,10009,null,246,null,10255,null,359148,null,974747,null,960062,null,14685]
["CT","Connecticut","2022-07-01","Y","P","N",4728,null,6352,null,11080,null,9787,null,205,null,9992,null,361338,null,977908,null,963316,null,14592]
["CT","Connecticut","2022-07-01","Y","U","Y",4728,null,6352,null,11080,null,9787,null,205,null,9992,null,360326,null,979293,null,964632,null,14661]
["CT","Connecticut","2022-08-01","Y","P","N",5630,null,7372,null,13002,null,11735,null,253,null,11988,null,363183,null,984700,null,970031,null,14669]
["CT","Connecticut","2022-08-01","Y","U","Y",5630,null,7372,null,13002,null,11735,null,253,null,11988,null,362198,null,985813,null,971092,null,14721]
["CT","Connecticut","2022-09-01","Y","P","N",4689,null,6620,null,11309,null,11075,null,218,null,11293,null,361671,null,981315,null,966772,null,14543]
["CT","Connecticut","2022-09-01","Y","U","Y",4689,null,6620,null,11309,null,11075,null,218,null,11293,null,365195,null,993236,null,978640,null,14596]
["CT","Connecticut","2022-10-01","Y","P","N",5674,null,7239,null,12913,null,12117,null,232,null,12349,null,367290,null,997029,null,982440,null,14589]
["CT","Connecticut","2022-10-01","Y","U","Y",5674,null,7239,null,12913,null,12117,null,232,null,12349,null,366408,null,998216,null,983573,null,14643]
["CT","Connecticut","2022-11-01","Y","P","N",5555,null,9752,null,15307,null,12644,null,340,null,12984,null,368655,null,1001583,null,987049,null,14534]
["CT","Connecticut","2022-11-01","Y","U","Y",5555,null,9752,null,15307,null,12644,null,340,null,12984,null,367514,null,1002567,null,987984,null,14583]
["CT","Connecticut","2022-12-01","Y","P","N",5076,null,11597,null,16673,null,13337,null,391,null,13728,null,369792,null,1007603,null,993073,null,14530]
["CT","Connecticut","2022-12-01","Y","U","Y",5076,null,11597,null,16673,null,13337,null,391,null,13728,null,370314,null,1008718,null,994116,null,14602]
["CT","Connecticut","2023-01-01","Y","P","Y",5224,null,10653,null,15877,null,14474,null,328,null,14802,null,371045,null,1012499,null,998498,null,14001]
["DC","District of Columbia","2018-01-01","Y","P","N",3458,"Includes SBM data",2190,null,5648,"Includes Renewals and/or Redeterminations",3707,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3707,null,92583,null,259110,null,245632,null,13478]
["DC","District of Columbia","2018-01-01","Y","U","Y",3458,"Includes SBM data",2190,null,5648,"Includes Renewals and/or Redeterminations",3707,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3707,null,92583,null,259110,null,245632,null,13478]
["DC","District of Columbia","2018-02-01","Y","P","N",1017,"Includes SBM data",2190,null,3207,"Includes Renewals and/or Redeterminations",3357,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3357,null,92695,null,259318,null,244793,null,14525]
["DC","District of Columbia","2018-02-01","Y","U","Y",1017,"Includes SBM data",2190,null,3207,"Includes Renewals and/or Redeterminations",3357,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3357,null,92695,null,259318,null,244793,null,14525]
["DC","District of Columbia","2018-03-01","Y","P","N",3499,"Includes SBM data",1823,null,5322,"Includes Renewals and/or Redeterminations",3717,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3717,null,92127,null,256315,null,241584,null,14731]
["DC","District of Columbia","2018-03-01","Y","U","Y",3499,"Includes SBM data",1823,null,5322,"Includes Renewals and/or Redeterminations",3717,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3717,null,92127,null,256315,null,241584,null,14731]
["DC","District of Columbia","2018-04-01","Y","P","N",1584,"Includes SBM data",1835,null,3419,"Includes Renewals and/or Redeterminations",3537,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3537,null,92231,null,255702,null,240812,null,14890]
["DC","District of Columbia","2018-04-01","Y","U","Y",1584,"Includes SBM data",1835,null,3419,"Includes Renewals and/or Redeterminations",3537,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3537,null,92231,null,255702,null,240812,null,14890]
["DC","District of Columbia","2018-05-01","Y","P","N",3537,"Includes SBM data",1739,null,5276,"Includes Renewals and/or Redeterminations",3705,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3705,null,92485,null,255580,null,240358,null,15222]
["DC","District of Columbia","2018-05-01","Y","U","Y",3537,"Includes SBM data",1739,null,5276,"Includes Renewals and/or Redeterminations",3705,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3705,null,92485,null,255580,null,240358,null,15222]
["DC","District of Columbia","2018-06-01","Y","P","N",1552,"Includes SBM data",1732,null,3284,"Includes Renewals and/or Redeterminations",3269,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3269,null,92749,null,255054,null,239602,null,15452]
["DC","District of Columbia","2018-06-01","Y","U","Y",1552,"Includes SBM data",1732,null,3284,"Includes Renewals and/or Redeterminations",3269,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3269,null,92749,null,255054,null,239602,null,15452]
["DC","District of Columbia","2018-07-01","Y","P","N",2403,"Includes SBM data",813,null,3216,"Includes Renewals and/or Redeterminations",3195,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3195,null,92894,null,254646,null,238989,null,15657]
["DC","District of Columbia","2018-07-01","Y","U","Y",2403,"Includes SBM data",813,null,3216,"Includes Renewals and/or Redeterminations",3195,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3195,null,92894,null,254646,null,238989,null,15657]
["DC","District of Columbia","2018-08-01","Y","P","N",2655,"Includes SBM data",996,null,3651,"Includes Renewals and/or Redeterminations",3868,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3868,null,93184,null,254123,null,238334,null,15789]
["DC","District of Columbia","2018-08-01","Y","U","Y",2655,"Includes SBM data",996,null,3651,"Includes Renewals and/or Redeterminations",3868,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3868,null,93184,null,254123,null,238334,null,15789]
["DC","District of Columbia","2018-09-01","Y","P","N",3121,"Includes SBM data",0,null,3121,"Includes Renewals and/or Redeterminations",2917,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2917,null,93309,null,253373,null,237463,null,15910]
["DC","District of Columbia","2018-09-01","Y","U","Y",3121,"Includes SBM data",0,null,3121,"Includes Renewals and/or Redeterminations",2917,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2917,null,93309,null,253373,null,237463,null,15910]
["DC","District of Columbia","2018-10-01","Y","P","N",1374,"Includes SBM data",1866,null,3240,"Includes Renewals and/or Redeterminations",3739,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3739,null,93534,null,253592,null,237232,null,16360]
["DC","District of Columbia","2018-10-01","Y","U","Y",1374,"Includes SBM data",1866,null,3240,"Includes Renewals and/or Redeterminations",3739,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3739,null,93534,null,253592,null,237232,null,16360]
["DC","District of Columbia","2018-11-01","Y","P","N",829,"Includes SBM data",1928,null,2757,"Includes Renewals and/or Redeterminations",2834,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2834,null,93666,null,254173,null,237754,null,16419]
["DC","District of Columbia","2018-11-01","Y","U","Y",829,"Includes SBM data",1928,null,2757,"Includes Renewals and/or Redeterminations",2834,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2834,null,93666,null,254173,null,237754,null,16419]
["DC","District of Columbia","2018-12-01","Y","P","N",1134,"Includes SBM data",2324,null,3458,"Includes Renewals and/or Redeterminations",3454,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3454,null,93862,null,254275,null,237769,null,16506]
["DC","District of Columbia","2018-12-01","Y","U","Y",1134,"Includes SBM data",2324,null,3458,"Includes Renewals and/or Redeterminations",3454,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3454,null,93862,null,254275,null,237769,null,16506]
["DC","District of Columbia","2019-01-01","Y","P","N",1809,"Includes SBM data",2036,null,3845,"Includes Renewals and/or Redeterminations",3916,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3916,null,93690,null,253658,null,237216,null,16442]
["DC","District of Columbia","2019-01-01","Y","U","Y",1809,"Includes SBM data",2036,null,3845,"Includes Renewals and/or Redeterminations",3916,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3916,null,93690,null,253658,null,237216,null,16442]
["DC","District of Columbia","2019-02-01","Y","P","N",1484,"Includes SBM data",1613,null,3097,"Includes Renewals and/or Redeterminations",3141,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3141,null,93715,null,253823,null,237343,null,16480]
["DC","District of Columbia","2019-02-01","Y","U","Y",1484,"Includes SBM data",1613,null,3097,"Includes Renewals and/or Redeterminations",3141,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3141,null,93715,null,253823,null,237343,null,16480]
["DC","District of Columbia","2019-03-01","Y","P","N",2075,"Includes SBM data",1758,null,3833,"Includes Renewals and/or Redeterminations",4001,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,4001,null,94019,null,254384,null,237887,null,16497]
["DC","District of Columbia","2019-03-01","Y","U","Y",2075,"Includes SBM data",1758,null,3833,"Includes Renewals and/or Redeterminations",4001,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,4001,null,94019,null,254384,null,237887,null,16497]
["DC","District of Columbia","2019-04-01","Y","P","N",2220,"Includes SBM data",1722,null,3942,"Includes Renewals and/or Redeterminations",3973,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3973,null,94168,null,254683,null,238310,null,16373]
["DC","District of Columbia","2019-04-01","Y","U","Y",2220,"Includes SBM data",1722,null,3942,"Includes Renewals and/or Redeterminations",3973,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3973,null,94168,null,254683,null,238310,null,16373]
["DC","District of Columbia","2019-05-01","Y","P","N",2605,"Includes SBM data",1732,null,4337,"Includes Renewals and/or Redeterminations",3850,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3850,null,94352,null,254935,null,238147,null,16788]
["DC","District of Columbia","2019-05-01","Y","U","Y",2605,"Includes SBM data",1785,null,4390,"Includes Renewals and/or Redeterminations",3850,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3850,null,94352,null,254935,null,238147,null,16788]
["DC","District of Columbia","2019-06-01","Y","P","N",2041,"Includes SBM data",1670,null,3711,"Includes Renewals and/or Redeterminations",1754,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,1754,null,94478,null,254774,null,237743,null,17031]
["DC","District of Columbia","2019-06-01","Y","U","Y",2041,"Includes SBM data",1743,null,3784,"Includes Renewals and/or Redeterminations",1754,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,1754,null,94478,null,254774,null,237743,null,17031]
["DC","District of Columbia","2019-07-01","Y","P","N",2496,"Includes SBM data",2244,null,4740,"Includes Renewals and/or Redeterminations",1564,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,1564,null,94977,null,256101,null,238923,null,17178]
["DC","District of Columbia","2019-07-01","Y","U","Y",2496,"Includes SBM data",2332,null,4828,"Includes Renewals and/or Redeterminations",1564,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,1564,null,94977,null,256101,null,238923,null,17178]
["DC","District of Columbia","2019-08-01","Y","P","N",4098,"Includes SBM data",2363,null,6461,"Includes Renewals and/or Redeterminations",4137,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,4137,null,95106,null,255952,null,238684,null,17268]
["DC","District of Columbia","2019-08-01","Y","U","Y",4098,"Includes SBM data",2485,null,6583,"Includes Renewals and/or Redeterminations",4137,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,4137,null,95106,null,255952,null,238684,null,17268]
["DC","District of Columbia","2019-09-01","Y","P","N",4213,"Includes SBM data",1936,null,6149,"Includes Renewals and/or Redeterminations",4448,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,4448,null,93149,null,252102,null,234912,null,17190]
["DC","District of Columbia","2019-09-01","Y","U","Y",4213,"Includes SBM data",2077,null,6290,"Includes Renewals and/or Redeterminations",4448,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,4448,null,93149,null,252102,null,234912,null,17190]
["DC","District of Columbia","2019-10-01","Y","U","Y",4116,"Includes SBM data",2151,null,6267,"Includes Renewals and/or Redeterminations",4263,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,4263,null,93816,null,253818,null,236278,null,17540]
["DC","District of Columbia","2019-10-01","Y","P","N",4116,"Includes SBM data",2151,null,6267,"Includes Renewals and/or Redeterminations",4263,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,4263,null,93816,null,253818,null,236278,null,17540]
["DC","District of Columbia","2019-11-01","Y","P","N",3132,"Includes SBM data",2066,null,5198,"Includes Renewals and/or Redeterminations",3055,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3055,null,93880,null,254018,null,236504,null,17514]
["DC","District of Columbia","2019-11-01","Y","U","Y",3132,"Includes SBM data",2066,null,5198,"Includes Renewals and/or Redeterminations",3055,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3055,null,93880,null,254018,null,236504,null,17514]
["DC","District of Columbia","2019-12-01","Y","P","N",3814,"Includes SBM data",3117,null,6931,"Includes Renewals and/or Redeterminations",3775,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3775,null,93969,null,253546,null,235995,null,17551]
["DC","District of Columbia","2019-12-01","Y","U","Y",3814,"Includes SBM data",3117,null,6931,"Includes Renewals and/or Redeterminations",3775,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3775,null,93969,null,253546,null,235995,null,17551]
["DC","District of Columbia","2020-01-01","Y","P","N",7673,"Includes SBM data",0,null,7673,"Includes Renewals and/or Redeterminations",4310,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,4310,null,93978,null,253265,null,235636,null,17629]
["DC","District of Columbia","2020-01-01","Y","U","Y",7673,"Includes SBM data",0,null,7673,"Includes Renewals and/or Redeterminations",4310,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,4310,null,93978,null,253265,null,235636,null,17629]
["DC","District of Columbia","2020-02-01","Y","P","N",4945,"Includes SBM data",3769,null,8714,"Includes Renewals and/or Redeterminations",5208,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,5208,null,90421,null,241674,null,224771,null,16903]
["DC","District of Columbia","2020-02-01","Y","U","Y",4945,"Includes SBM data",3769,null,8714,"Includes Renewals and/or Redeterminations",5208,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,5208,null,90421,null,241674,null,224771,null,16903]
["DC","District of Columbia","2020-03-01","Y","P","N",3625,"Includes SBM data",2595,null,6220,"Includes Renewals and/or Redeterminations",4200,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,4200,null,91054,null,243503,null,226137,null,17366]
["DC","District of Columbia","2020-03-01","Y","U","Y",3625,"Includes SBM data",2595,null,6220,"Includes Renewals and/or Redeterminations",4200,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,4200,null,91054,null,243503,null,226137,null,17366]
["DC","District of Columbia","2020-04-01","Y","P","N",2265,"Includes SBM data",1725,null,3990,"Includes Renewals and/or Redeterminations",3341,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3341,null,91792,null,246464,null,228967,null,17497]
["DC","District of Columbia","2020-04-01","Y","U","Y",2265,"Includes SBM data",1725,null,3990,"Includes Renewals and/or Redeterminations",3341,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3341,null,91792,null,246464,null,228967,null,17497]
["DC","District of Columbia","2020-05-01","Y","P","N",2795,"Includes SBM data",1535,null,4330,"Includes Renewals and/or Redeterminations",3323,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3323,null,92352,null,248554,null,231191,null,17363]
["DC","District of Columbia","2020-05-01","Y","U","Y",2795,"Includes SBM data",1535,null,4330,"Includes Renewals and/or Redeterminations",3323,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,3323,null,92352,null,248554,null,231191,null,17363]
["DC","District of Columbia","2020-06-01","Y","U","Y",2419,"Includes SBM data",1711,null,4130,"Includes Renewals and/or Redeterminations",2651,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2651,null,92956,null,250860,null,233511,null,17349]
["DC","District of Columbia","2020-06-01","Y","P","N",2419,"Includes SBM data",1711,null,4130,"Includes Renewals and/or Redeterminations",2651,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2651,null,92956,null,250860,null,233511,null,17349]
["DC","District of Columbia","2020-07-01","Y","U","Y",2495,"Includes SBM data",0,null,2495,"Includes Renewals and/or Redeterminations",2640,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2640,null,93560,null,253009,null,235667,null,17342]
["DC","District of Columbia","2020-07-01","Y","P","N",2418,"Includes SBM data",1864,null,4282,"Includes Renewals and/or Redeterminations",2640,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2640,null,93560,null,253009,null,235667,null,17342]
["DC","District of Columbia","2020-08-01","Y","U","Y",2296,"Includes SBM data",0,null,2296,"Includes Renewals and/or Redeterminations",2476,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2476,null,94046,null,254885,null,237526,null,17359]
["DC","District of Columbia","2020-08-01","Y","P","N",2226,"Includes SBM data",1740,null,3966,"Includes Renewals and/or Redeterminations",2476,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2476,null,94046,null,254885,null,237526,null,17359]
["DC","District of Columbia","2020-09-01","Y","U","Y",2341,"Includes SBM data",0,null,2341,"Includes Renewals and/or Redeterminations",2472,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2472,null,94330,null,256300,null,238919,null,17381]
["DC","District of Columbia","2020-09-01","Y","P","N",2331,"Includes SBM data",1582,null,3913,"Includes Renewals and/or Redeterminations",2472,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2472,null,94330,null,256300,null,238919,null,17381]
["DC","District of Columbia","2020-10-01","Y","U","Y",2806,"Includes SBM data",0,null,2806,"Includes Renewals and/or Redeterminations",2854,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2854,null,94771,null,258225,null,240793,null,17432]
["DC","District of Columbia","2020-10-01","Y","P","N",2926,"Includes SBM data",1629,null,4555,"Includes Renewals and/or Redeterminations",2854,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2854,null,94670,null,257933,null,240511,null,17422]
["DC","District of Columbia","2020-11-01","Y","U","Y",2445,"Includes SBM data",0,null,2445,"Includes Renewals and/or Redeterminations",2408,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2408,null,94992,null,259642,null,242264,null,17378]
["DC","District of Columbia","2020-11-01","Y","P","N",2446,"Includes SBM data",1652,null,4098,"Includes Renewals and/or Redeterminations",2408,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2408,null,94727,null,258915,null,241541,null,17374]
["DC","District of Columbia","2020-12-01","Y","U","Y",1179,"Includes SBM data",1280,null,2459,"Includes Renewals and/or Redeterminations",2524,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2524,null,95618,null,262327,null,244923,null,17404]
["DC","District of Columbia","2020-12-01","Y","P","N",2619,"Includes SBM data",2192,null,4811,"Includes Renewals and/or Redeterminations",2524,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2524,null,95082,null,260717,null,243348,null,17369]
["DC","District of Columbia","2021-01-01","Y","U","Y",1364,"Includes SBM data",810,null,2174,"Includes Renewals and/or Redeterminations",2283,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2283,null,95915,null,264086,null,246677,null,17409]
["DC","District of Columbia","2021-01-01","Y","P","N",1362,"Includes SBM data",800,null,2162,"Includes Renewals and/or Redeterminations",2283,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2283,null,95747,null,263419,null,246018,null,17401]
["DC","District of Columbia","2021-02-01","Y","P","N",1293,"Includes SBM data",616,null,1909,"Includes Renewals and/or Redeterminations",1673,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,1673,null,95544,null,264528,null,247180,null,17348]
["DC","District of Columbia","2021-02-01","Y","U","Y",1295,"Includes SBM data",627,null,1922,"Includes Renewals and/or Redeterminations",1673,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,1673,null,95785,null,265037,null,247688,null,17349]
["DC","District of Columbia","2021-03-01","Y","U","Y",1461,"Includes SBM data",684,null,2145,"Includes Renewals and/or Redeterminations",2362,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2362,null,96027,null,266374,null,249051,null,17323]
["DC","District of Columbia","2021-03-01","Y","P","N",1305,"Includes SBM data",682,null,1987,"Includes Renewals and/or Redeterminations",2362,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2362,null,95680,null,265403,null,248099,null,17304]
["DC","District of Columbia","2021-04-01","Y","P","N",1988,"Includes SBM data",556,null,2544,"Includes Renewals and/or Redeterminations",1697,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,1697,null,95886,null,266742,null,249462,null,17280]
["DC","District of Columbia","2021-04-01","Y","U","Y",1261,"Includes SBM data",569,null,1830,"Includes Renewals and/or Redeterminations",1697,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,1697,null,96226,null,267598,null,250316,null,17282]
["DC","District of Columbia","2021-05-01","Y","P","N",1253,"Includes SBM data",508,null,1761,"Includes Renewals and/or Redeterminations",1939,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,1939,null,95951,null,267598,null,250354,null,17244]
["DC","District of Columbia","2021-05-01","Y","U","Y",1255,"Includes SBM data",510,null,1765,"Includes Renewals and/or Redeterminations",1939,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,1939,null,96336,null,268308,null,251060,null,17248]
["DC","District of Columbia","2021-06-01","Y","P","N",1166,"Includes SBM data",498,null,1664,"Includes Renewals and/or Redeterminations",1701,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,1701,null,96069,null,268413,null,251207,null,17206]
["DC","District of Columbia","2021-06-01","Y","U","Y",1171,"Includes SBM data",505,null,1676,"Includes Renewals and/or Redeterminations",1701,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,1701,null,96566,null,269591,null,252371,null,17220]
["DC","District of Columbia","2021-07-01","Y","P","N",1064,"Includes SBM data",605,null,1669,"Includes Renewals and/or Redeterminations",1730,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,1730,null,96339,null,269916,null,252730,null,17186]
["DC","District of Columbia","2021-07-01","Y","U","Y",1071,null,613,null,1684,null,1730,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,1730,null,96765,null,270938,null,253740,null,17198]
["DC","District of Columbia","2021-08-01","Y","P","N",1279,null,734,null,2013,null,2304,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,2304,null,96380,null,270741,null,253590,null,17151]
["DC","District of Columbia","2021-08-01","Y","U","Y",1282,null,741,null,2023,null,2304,null,0,null,2304,null,96932,null,272037,null,254871,null,17166]
["DC","District of Columbia","2021-09-01","Y","P","N",1194,null,523,null,1717,null,1867,"Includes Renewals and/or Redeterminations; Includes CHIP",0,null,1867,null,96560,null,272151,null,254937,null,17214]
["DC","District of Columbia","2021-09-01","Y","U","Y",1195,null,526,null,1721,null,1867,null,0,null,1867,null,97013,null,273146,null,255921,null,17225]
["DC","District of Columbia","2021-10-01","Y","P","N",1228,null,366,null,1594,null,1609,null,0,null,1609,null,96532,null,272948,null,255728,null,17220]
["DC","District of Columbia","2021-10-01","Y","U","Y",1233,null,368,null,1601,null,1609,null,0,null,1609,null,96989,null,273882,null,256633,null,17249]
["DC","District of Columbia","2021-11-01","Y","P","N",796,null,352,null,1148,null,0,null,0,null,0,null,96613,null,273646,null,256451,null,17195]
["DC","District of Columbia","2021-11-01","Y","U","Y",1188,null,0,null,1188,null,0,null,0,null,0,null,97057,null,274475,null,257262,null,17213]
["DC","District of Columbia","2021-12-01","Y","P","N",1455,null,0,null,1455,null,0,null,0,null,0,null,96624,null,274317,null,257175,null,17142]
["DC","District of Columbia","2021-12-01","Y","U","Y",1470,null,0,null,1470,null,0,null,0,null,0,null,97171,null,275771,null,258605,null,17166]
["DC","District of Columbia","2022-01-01","Y","U","Y",1951,null,0,null,1951,null,0,null,0,null,0,null,97531,null,277586,null,260429,null,17157]
["DC","District of Columbia","2022-01-01","Y","P","N",1923,null,0,null,1923,null,0,null,0,null,0,null,97152,null,276641,null,259487,null,17154]
["DC","District of Columbia","2022-02-01","Y","P","N",1289,null,0,null,1289,null,0,null,0,null,0,null,97188,null,277534,null,260371,null,17163]
["DC","District of Columbia","2022-02-01","Y","U","Y",1322,null,0,null,1322,null,0,null,0,null,0,null,97870,null,278984,null,261805,null,17179]
["DC","District of Columbia","2022-03-01","Y","P","N",1496,null,0,null,1496,null,0,null,0,null,0,null,97684,null,278884,null,261703,null,17181]
["DC","District of Columbia","2022-03-01","Y","U","Y",1514,null,0,null,1514,null,0,null,0,null,0,null,98171,null,279965,null,262782,null,17183]
["DC","District of Columbia","2022-04-01","Y","P","N",1238,null,0,null,1238,null,0,null,0,null,0,null,97941,null,280069,null,262960,null,17109]
["DC","District of Columbia","2022-04-01","Y","U","Y",1250,null,0,null,1250,null,0,null,0,null,0,null,99222,null,283267,null,265983,null,17284]
["DC","District of Columbia","2022-05-01","Y","P","N",1330,null,0,null,1330,null,0,null,0,null,0,null,98988,null,283352,null,266223,null,17129]
["DC","District of Columbia","2022-05-01","Y","U","Y",1340,null,0,null,1340,null,0,null,0,null,0,null,99917,null,285248,null,268110,null,17138]
["DC","District of Columbia","2022-06-01","Y","P","N",1418,null,0,null,1418,null,0,null,0,null,0,null,99806,null,285811,null,268718,null,17093]
["DC","District of Columbia","2022-06-01","Y","U","Y",1438,null,0,null,1438,null,0,null,0,null,0,null,100068,null,286000,null,268910,null,17090]
["DC","District of Columbia","2022-07-01","Y","P","N",1306,null,0,null,1306,null,0,null,0,null,0,null,99788,null,286016,null,269061,null,16955]
["DC","District of Columbia","2022-07-01","Y","U","Y",1326,null,0,null,1326,null,0,null,0,null,0,null,100126,null,286672,null,269716,null,16956]
["DC","District of Columbia","2022-08-01","Y","P","N",1656,null,0,null,1656,null,0,null,0,null,0,null,99727,null,286551,null,269619,null,16932]
["DC","District of Columbia","2022-08-01","Y","U","Y",1677,null,0,null,1677,null,0,null,0,null,0,null,100287,null,287984,null,271064,null,16920]
["DC","District of Columbia","2022-09-01","Y","P","N",1426,null,0,null,1426,null,0,null,0,null,0,null,100023,null,288217,null,271437,null,16780]
["DC","District of Columbia","2022-09-01","Y","U","Y",1475,null,0,null,1475,null,0,null,0,null,0,null,100743,null,289546,null,272743,null,16803]
["DC","District of Columbia","2022-10-01","Y","P","N",1358,null,0,null,1358,null,0,null,0,null,0,null,100539,null,289770,null,272995,null,16775]
["DC","District of Columbia","2022-10-01","Y","U","Y",1386,null,0,null,1386,null,0,null,0,null,0,null,100825,null,290430,null,273645,null,16785]
["DC","District of Columbia","2022-11-01","Y","P","N",1502,null,0,null,1502,null,0,null,0,null,0,null,100496,null,290550,null,273888,null,16662]
["DC","District of Columbia","2022-11-01","Y","U","Y",1562,null,0,null,1562,null,0,null,0,null,0,null,100868,null,291227,null,274554,null,16673]
["DC","District of Columbia","2022-12-01","Y","P","N",1607,null,0,null,1607,null,0,null,0,null,0,null,100629,null,291341,null,274798,null,16543]
["DC","District of Columbia","2022-12-01","Y","U","Y",1669,null,0,null,1669,null,0,null,0,null,0,null,101178,null,292727,null,276168,null,16559]
["DC","District of Columbia","2023-01-01","Y","P","Y",1822,null,0,null,1822,null,0,null,0,null,0,null,100894,null,293179,null,276632,null,16547]
["DE","Delaware","2018-01-01","Y","U","Y",3370,null,0,null,3370,null,4994,null,716,null,5710,null,106567,null,232016,null,219263,null,12753]
["DE","Delaware","2018-01-01","Y","P","N",3370,null,0,null,3370,null,4994,null,716,null,5710,null,106567,null,232016,null,219263,null,12753]
["DE","Delaware","2018-02-01","Y","P","N",2828,null,0,null,2828,null,4753,null,715,null,5468,null,106442,null,231967,null,219338,null,12629]
["DE","Delaware","2018-02-01","Y","U","Y",2828,null,0,null,2828,null,4753,null,715,null,5468,null,106442,null,231967,null,219338,null,12629]
["DE","Delaware","2018-03-01","Y","U","Y",2743,null,0,null,2743,null,4844,null,778,null,5622,null,105972,null,231282,null,218785,null,12497]
["DE","Delaware","2018-03-01","Y","P","N",2743,null,0,null,2743,null,4844,null,778,null,5622,null,105972,null,231282,null,218785,null,12497]
["DE","Delaware","2018-04-01","Y","P","N",2920,null,0,null,2920,null,4961,null,765,null,5726,null,105552,null,230656,null,218347,null,12309]
["DE","Delaware","2018-04-01","Y","U","Y",2920,null,0,null,2920,null,4961,null,765,null,5726,null,105552,null,230656,null,218347,null,12309]
["DE","Delaware","2018-05-01","Y","P","N",2802,null,0,null,2802,null,5018,null,687,null,5705,null,105407,null,230525,null,218247,null,12278]
["DE","Delaware","2018-05-01","Y","U","Y",2802,null,0,null,2802,null,5018,null,687,null,5705,null,105407,null,230525,null,218247,null,12278]
["DE","Delaware","2018-06-01","Y","P","N",2713,null,0,null,2713,null,4819,null,705,null,5524,null,105429,null,230590,null,218248,null,12342]
["DE","Delaware","2018-06-01","Y","U","Y",2713,null,0,null,2713,null,4819,null,705,null,5524,null,105429,null,230590,null,218248,null,12342]
["DE","Delaware","2018-07-01","Y","P","N",2900,null,0,null,2900,null,5079,null,756,null,5835,null,105633,null,231090,null,218692,null,12398]
["DE","Delaware","2018-07-01","Y","U","Y",2900,null,0,null,2900,null,5079,null,756,null,5835,null,105633,null,231090,null,218692,null,12398]
["DE","Delaware","2018-08-01","Y","P","N",3116,null,0,null,3116,null,5425,null,761,null,6186,null,106178,null,231919,null,219431,null,12488]
["DE","Delaware","2018-08-01","Y","U","Y",3116,null,0,null,3116,null,5425,null,761,null,6186,null,106178,null,231919,null,219431,null,12488]
["DE","Delaware","2018-09-01","Y","P","N",2774,null,0,null,2774,null,4970,null,842,null,5812,null,106201,null,231952,null,219469,null,12483]
["DE","Delaware","2018-09-01","Y","U","Y",2774,null,0,null,2774,null,4970,null,842,null,5812,null,106201,null,231952,null,219469,null,12483]
["DE","Delaware","2018-10-01","Y","U","Y",3243,null,0,null,3243,null,5206,null,860,null,6066,null,106313,null,232137,null,219483,null,12654]
["DE","Delaware","2018-10-01","Y","P","N",3243,null,0,null,3243,null,5206,null,860,null,6066,null,106313,null,232137,null,219483,null,12654]
["DE","Delaware","2018-11-01","Y","P","N",4659,null,0,null,4659,null,4808,null,828,null,5636,null,106203,null,232123,null,219376,null,12747]
["DE","Delaware","2018-11-01","Y","U","Y",4659,null,0,null,4659,null,4808,null,828,null,5636,null,106203,null,232123,null,219376,null,12747]
["DE","Delaware","2018-12-01","Y","P","N",4832,null,0,null,4832,null,4756,null,715,null,5471,null,106479,null,232712,null,219901,null,12811]
["DE","Delaware","2018-12-01","Y","U","Y",4832,null,0,null,4832,null,4756,null,715,null,5471,null,106479,null,232712,null,219901,null,12811]
["DE","Delaware","2019-01-01","Y","P","N",3059,null,0,null,3059,null,5078,null,701,null,5779,null,106450,null,232614,null,219799,null,12815]
["DE","Delaware","2019-01-01","Y","U","Y",3059,null,0,null,3059,null,5078,null,701,null,5779,null,106450,null,232614,null,219799,null,12815]
["DE","Delaware","2019-02-01","Y","P","N",2606,null,0,null,2606,null,4381,null,659,null,5040,null,106426,null,232772,null,219953,null,12819]
["DE","Delaware","2019-02-01","Y","U","Y",2606,null,0,null,2606,null,4381,null,659,null,5040,null,106426,null,232772,null,219953,null,12819]
["DE","Delaware","2019-03-01","Y","P","N",2847,null,0,null,2847,null,4763,null,754,null,5517,null,106192,null,232357,null,219546,null,12811]
["DE","Delaware","2019-03-01","Y","U","Y",2847,null,0,null,2847,null,4763,null,754,null,5517,null,106192,null,232357,null,219546,null,12811]
["DE","Delaware","2019-04-01","Y","P","N",2756,null,0,null,2756,null,5075,null,746,null,5821,null,105773,null,231788,null,219284,null,12504]
["DE","Delaware","2019-04-01","Y","U","Y",2756,null,0,null,2756,null,5075,null,746,null,5821,null,105773,null,231788,null,219284,null,12504]
["DE","Delaware","2019-05-01","Y","U","Y",2733,null,0,null,2733,null,4799,null,696,null,5495,null,105635,null,231598,null,219090,null,12508]
["DE","Delaware","2019-05-01","Y","P","N",2733,null,0,null,2733,null,4799,null,696,null,5495,null,105635,null,231598,null,219090,null,12508]
["DE","Delaware","2019-06-01","Y","P","N",2572,null,0,null,2572,null,4626,null,746,null,5372,null,105227,null,230930,null,218360,null,12570]
["DE","Delaware","2019-06-01","Y","U","Y",2572,null,0,null,2572,null,4626,null,746,null,5372,null,105227,null,230930,null,218360,null,12570]
["DE","Delaware","2019-07-01","Y","P","N",2928,null,0,null,2928,null,5220,null,719,null,5939,null,105619,null,231586,null,218940,null,12646]
["DE","Delaware","2019-07-01","Y","U","Y",2928,null,0,null,2928,null,5220,null,719,null,5939,null,105619,null,231586,null,218940,null,12646]
["DE","Delaware","2019-08-01","Y","P","N",3024,null,0,null,3024,null,5115,null,802,null,5917,null,105795,null,231674,null,218912,null,12762]
["DE","Delaware","2019-08-01","Y","U","Y",3024,null,0,null,3024,null,5115,null,802,null,5917,null,105795,null,231674,null,218912,null,12762]
["DE","Delaware","2019-09-01","Y","P","N",2701,null,0,null,2701,null,4865,null,807,null,5672,null,105753,null,231251,null,218455,null,12796]
["DE","Delaware","2019-09-01","Y","U","Y",2701,null,0,null,2701,null,4865,null,807,null,5672,null,105753,null,231251,null,218455,null,12796]
["DE","Delaware","2019-10-01","Y","U","Y",2955,null,0,null,2955,null,4849,null,757,null,5606,null,105657,null,230969,null,218123,null,12846]
["DE","Delaware","2019-10-01","Y","P","N",2955,null,0,null,2955,null,4849,null,757,null,5606,null,105657,null,230969,null,218123,null,12846]
["DE","Delaware","2019-11-01","Y","P","N",4745,null,0,null,4745,null,4428,null,762,null,5190,null,105633,null,231026,null,218123,null,12903]
["DE","Delaware","2019-11-01","Y","U","Y",4745,null,0,null,4745,null,4428,null,762,null,5190,null,105633,null,231026,null,218123,null,12903]
["DE","Delaware","2019-12-01","Y","P","N",5245,null,0,null,5245,null,4270,null,726,null,4996,null,105532,null,231285,null,218227,null,13058]
["DE","Delaware","2019-12-01","Y","U","Y",5245,null,0,null,5245,null,4270,null,726,null,4996,null,105532,null,231285,null,218227,null,13058]
["DE","Delaware","2020-01-01","Y","P","N",3445,null,0,null,3445,null,4785,null,783,null,5568,null,105547,null,231455,null,218292,null,13163]
["DE","Delaware","2020-01-01","Y","U","Y",3445,null,0,null,3445,null,4785,null,783,null,5568,null,105547,null,231455,null,218292,null,13163]
["DE","Delaware","2020-02-01","Y","P","N",3127,null,0,null,3127,null,4378,null,723,null,5101,null,105630,null,231742,null,218629,null,13113]
["DE","Delaware","2020-04-01","Y","P","N",4388,null,0,null,4388,null,5066,null,678,null,5744,null,106795,null,235286,null,222339,null,12947]
["DE","Delaware","2020-07-01","Y","U","Y",3294,null,0,null,3294,null,2602,null,149,null,2751,null,109766,null,243349,null,230971,null,12378]
["DE","Delaware","2020-10-01","Y","P","N",3388,null,0,null,3388,null,2310,null,139,null,2449,null,113111,null,251502,null,239082,null,12420]
["DE","Delaware","2020-12-01","Y","P","N",6380,null,0,null,6380,null,2076,null,121,null,2197,null,115295,null,258025,null,245397,null,12628]
["DE","Delaware","2021-03-01","Y","P","N",3770,null,0,null,3770,null,2431,null,179,null,2610,null,117342,null,264446,null,251792,null,12654]
["DE","Delaware","2021-06-01","Y","P","N",3048,null,0,null,3048,null,2219,null,145,null,2364,null,118833,null,268963,null,257584,null,11379]
["DE","Delaware","2021-08-01","Y","P","N",3603,null,0,null,3603,null,2359,null,165,null,2524,null,120642,null,273386,null,262071,null,11315]
["DE","Delaware","2021-11-01","Y","P","N",4992,null,0,null,4992,null,2415,null,205,null,2620,null,121585,null,278408,null,268912,null,9496]
["DE","Delaware","2022-01-01","Y","P","N",4204,null,0,null,4204,null,2353,null,493,null,2846,null,118304,null,280153,null,271567,null,8586]
["DE","Delaware","2022-04-01","Y","P","N",2790,null,0,null,2790,null,2412,null,364,null,2776,null,119143,null,285541,null,278126,null,7415]
["DE","Delaware","2022-04-01","Y","U","Y",2790,null,0,null,2790,null,2412,null,364,null,2776,null,119143,null,285541,null,278126,null,7415]
["DE","Delaware","2022-07-01","Y","P","N",2992,null,0,null,2992,null,2142,null,266,null,2408,null,120887,null,290979,null,283805,null,7174]
["DE","Delaware","2022-10-01","Y","U","Y",3058,null,0,null,3058,null,2143,null,375,null,2518,null,122636,null,296811,null,289744,null,7067]
["DE","Delaware","2022-12-01","Y","P","N",5627,null,0,null,5627,null,2064,null,239,null,2303,null,123244,null,300480,null,293872,null,6608]
["FL","Florida","2018-03-01","N","P","N",276810,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,276810,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs",178193,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",23669,null,201862,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",2528984,null,3778635,null,3575187,null,203448]
["FL","Florida","2018-07-01","N","U","Y",312278,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,312278,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs",190972,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",23065,null,214037,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",2497262,null,3729831,null,3513481,null,216350]
["FL","Florida","2018-10-01","N","P","N",288896,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,288896,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs",167352,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",21845,null,189197,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",2497413,null,3728146,null,3503285,null,224861]
["FL","Florida","2018-12-01","N","U","Y",226089,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,226089,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs",157152,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",23804,null,180956,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",2483564,null,3703423,null,3476981,null,226442]
["FL","Florida","2019-03-01","N","U","Y",251925,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,251925,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs",172800,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",22702,null,195502,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",2448784,null,3655668,null,3423439,null,232229]
["FL","Florida","2019-05-01","N","P","N",258610,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,258610,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs",166154,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",20694,null,186848,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",2450258,null,3654076,null,3417122,null,236954]
["FL","Florida","2019-08-01","N","U","Y",284481,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,284481,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs",185644,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",21109,null,206753,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",2444994,null,3652059,null,3412500,null,239559]
["FL","Florida","2019-11-01","N","P","N",252287,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,252287,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs",148939,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",19861,null,168800,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",2423583,null,3621088,null,3380922,null,240166]
["FL","Florida","2020-01-01","N","U","Y",319373,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,319373,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs",176679,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",23653,null,200332,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",2412646,null,3601113,null,3364100,null,237013]
["FL","Florida","2020-02-01","N","P","N",257496,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,257496,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs",176622,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",20964,null,197586,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",2410942,null,3600457,null,3359727,null,240730]
["FL","Florida","2020-04-01","N","U","Y",733651,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,733651,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs",245757,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",17202,null,262959,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",2454210,null,3694863,null,3448494,null,246369]
["FL","Florida","2020-07-01","N","U","Y",264846,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,264846,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs",125187,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",9595,null,134782,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",2577304,null,3930734,null,3716747,null,213987]
["FL","Florida","2020-09-01","N","U","Y",235800,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,235800,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs",123242,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",9279,null,132521,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",2619221,null,4006720,null,3805520,null,201200]
["FL","Florida","2020-12-01","N","U","Y",262745,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,262745,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs",127499,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",13218,null,140717,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",2667866,null,4104699,null,3921731,null,182968]
["FL","Florida","2021-03-01","N","U","Y",283150,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,283150,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs",133609,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",8884,null,142493,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",2719092,null,4213933,null,4046841,null,167092]
["FL","Florida","2021-05-01","N","P","N",213429,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,213429,"Includes Accounts Transferred from FFM; Does Not Include All Applications for Limited-Benefit Programs",112978,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",5193,null,118171,"Does Not Include All Determinations for Limited-Benefit Programs Made At Application",2750804,null,4281662,null,4122539,null,159123]
["FL","Florida","2021-08-01","N","P","N",298705,null,0,null,298705,null,103322,null,8354,null,111676,null,2800260,null,4396610,null,4249189,null,147421]
["FL","Florida","2021-11-01","N","P","N",274852,null,0,null,274852,null,86110,null,8474,null,94584,null,2836695,null,4488890,null,4352490,null,136400]
["FL","Florida","2022-01-01","N","P","N",307950,null,0,null,307950,null,90816,null,8431,null,99247,null,2860871,null,4539216,null,4410616,null,128600]
["FL","Florida","2022-04-01","N","P","N",273109,null,0,null,273109,null,100807,null,6764,null,107571,null,2907911,null,4631017,null,4512436,null,118581]
["FL","Florida","2022-06-01","N","U","Y",274661,null,0,null,274661,null,88432,null,6135,null,94567,null,2942186,null,4704468,null,4592578,null,111890]
["FL","Florida","2022-09-01","N","P","N",257399,null,0,null,257399,null,83650,null,6726,null,90376,null,2986819,null,4796092,null,4692209,null,103883]
["FL","Florida","2022-09-01","N","U","Y",257399,null,0,null,257399,null,83650,null,6726,null,90376,null,2986819,null,4796092,null,4692209,null,103883]
["FL","Florida","2022-12-01","N","P","N",303771,null,0,null,303771,null,93950,null,9379,null,103329,null,3029286,null,4883951,null,4786372,null,97579]
["GA","Georgia","2018-02-01","N","P","N",48870,null,0,null,48870,null,39158,null,1466,null,40624,null,1246083,null,1787104,null,1589715,null,197389]
["GA","Georgia","2018-05-01","N","U","Y",47284,null,0,null,47284,null,33297,null,1179,null,34476,null,1278542,null,1862562,null,1655637,null,206925]
["GA","Georgia","2018-08-01","N","P","N",53171,null,0,null,53171,null,36735,null,1199,null,37934,null,1211235,null,1775549,null,1568982,null,206567]
["GA","Georgia","2018-10-01","N","P","N",47268,null,0,null,47268,null,31723,null,1149,null,32872,null,1210553,null,1774913,null,1568229,null,206684]
["GA","Georgia","2018-12-01","N","U","Y",37762,null,0,null,37762,null,25284,null,1116,null,26400,null,1245555,null,1821852,null,1608972,null,212880]
["GA","Georgia","2019-03-01","N","P","N",42435,null,0,null,42435,null,27076,null,919,null,27995,null,1226001,null,1791982,null,1582741,null,209241]
["GA","Georgia","2019-06-01","N","U","Y",41789,null,0,null,41789,null,22981,null,729,null,23710,null,1263951,null,1841182,null,1631816,null,209366]
["GA","Georgia","2019-08-01","N","U","Y",48255,null,0,null,48255,null,27882,null,840,null,28722,null,1273444,null,1851137,null,1640383,null,210754]
["GA","Georgia","2019-09-01","N","P","N",42424,null,0,null,42424,null,24959,null,749,null,25708,null,1244963,null,1811121,null,1606315,null,204806]
["GA","Georgia","2020-01-01","N","U","Y",56371,null,0,null,56371,null,23766,null,1112,null,24878,null,1264503,null,1830095,null,1618912,null,211183]
["GA","Georgia","2020-04-01","N","U","Y",51949,null,0,null,51949,null,47797,null,1740,null,49537,null,1315786,null,1895954,null,1683443,null,212511]
["GA","Georgia","2020-04-01","N","P","N",51949,null,0,null,51949,null,47797,null,1740,null,49537,null,1293844,null,1864871,null,1655065,null,209806]
["GA","Georgia","2020-07-01","N","P","N",39227,null,0,null,39227,null,16817,null,2086,null,18903,null,1360468,null,1951725,null,1729931,null,221794]
["GA","Georgia","2020-09-01","N","P","N",35680,null,0,null,35680,null,14408,null,1917,null,16325,null,1399493,null,2004162,null,1775878,null,228284]
["GA","Georgia","2020-12-01","N","P","N",35705,null,0,null,35705,null,15576,null,3917,null,19493,null,1447747,null,2070918,null,1827794,null,243124]
["GA","Georgia","2021-04-01","N","P","N",29782,null,0,null,29782,null,10714,null,1619,null,12333,null,1495997,null,2143845,null,1881881,null,261964]
["GA","Georgia","2021-05-01","N","P","N",27346,null,0,null,27346,null,10757,null,1761,null,12518,null,1506836,null,2159944,null,1895196,null,264748]
["GA","Georgia","2021-08-01","N","P","N",34832,null,0,null,34832,null,12814,null,1870,null,14684,null,1542603,null,2215778,null,1942343,null,273435]
["GA","Georgia","2021-10-01","N","U","Y",30864,null,0,null,30864,null,11258,null,1310,null,12568,null,1578021,null,2268840,null,1987291,null,281549]
["GA","Georgia","2022-01-01","N","P","N",33153,null,0,null,33153,null,13173,null,3126,null,16299,null,1601025,null,2302786,null,2010184,null,292602]
["GA","Georgia","2022-04-01","N","P","N",28374,null,0,null,28374,null,9641,null,1032,null,10673,null,1622673,null,2340009,null,2054483,null,285526]
["GA","Georgia","2022-06-01","N","U","Y",31791,null,0,null,31791,null,10740,null,1164,null,11904,null,1653901,null,2388803,null,2094195,null,294608]
["GA","Georgia","2022-08-01","N","U","Y",37294,null,0,null,37294,null,12945,null,1547,null,14492,null,1678168,null,2423690,null,2122927,null,300763]
["GA","Georgia","2022-11-01","N","U","Y",49864,null,0,null,49864,null,34159,null,5247,null,39406,null,1715848,null,2474253,null,2156969,null,317284]
["GA","Georgia","2022-12-01","N","P","N",45587,null,0,null,45587,null,29708,null,5644,null,35352,null,1711458,null,2464523,null,2146825,null,317698]
["HI","Hawaii","2018-02-01","Y","P","N",4056,null,0,null,4056,null,6465,null,360,null,6825,null,145836,null,350304,null,325323,null,24981]
["HI","Hawaii","2018-04-01","Y","U","Y",4212,null,0,null,4212,null,4911,null,248,null,5159,null,144476,null,345012,null,320336,null,24676]
["HI","Hawaii","2018-07-01","Y","U","Y",5007,null,0,null,5007,null,5789,null,398,null,6187,null,142484,null,337722,null,312832,null,24890]
["HI","Hawaii","2018-10-01","Y","P","N",5316,null,0,null,5316,null,5709,null,399,null,6108,null,141208,null,332723,null,307731,null,24992]
["HI","Hawaii","2018-12-01","Y","U","Y",4822,null,0,null,4822,null,6099,null,474,null,6573,null,140392,null,331075,null,305872,null,25203]
["HI","Hawaii","2019-03-01","Y","U","Y",4995,null,0,null,4995,null,5089,null,350,null,5439,null,140249,null,329688,null,304337,null,25351]
["HI","Hawaii","2019-05-01","Y","U","Y",4842,null,0,null,4842,null,5631,null,379,null,6010,null,140263,null,329422,null,304001,null,25421]
["HI","Hawaii","2019-08-01","Y","P","N",5271,null,0,null,5271,null,6186,null,484,null,6670,null,139829,null,328713,null,303140,null,25573]
["HI","Hawaii","2019-11-01","Y","P","N",4979,null,0,null,4979,null,5831,null,513,null,6344,null,138971,null,326580,null,301078,null,25502]
["HI","Hawaii","2020-01-01","Y","P","N",4911,null,0,null,4911,null,6025,null,439,null,6464,null,138794,null,325674,null,300057,null,25617]
["HI","Hawaii","2020-04-01","Y","P","N",7098,null,0,null,7098,null,5308,null,141,null,5449,null,141912,null,338207,null,312771,null,25436]
["HI","Hawaii","2020-05-01","Y","P","N",5826,null,0,null,5826,null,4163,null,148,null,4311,null,144154,null,346791,null,321668,null,25123]
["HI","Hawaii","2020-07-01","Y","U","Y",6438,null,0,null,6438,null,4082,null,174,null,4256,null,147242,null,357858,null,332613,null,25245]
["HI","Hawaii","2020-09-01","Y","P","N",6302,null,0,null,6302,null,4223,null,160,null,4383,null,149771,null,367960,null,342569,null,25391]
["HI","Hawaii","2020-12-01","Y","U","Y",5720,null,0,null,5720,null,5320,null,254,null,5574,null,153876,null,385887,null,360244,null,25643]
["HI","Hawaii","2021-03-01","Y","P","N",4458,null,0,null,4458,null,4624,null,120,null,4744,null,155646,null,400823,null,375499,null,25324]
["HI","Hawaii","2021-05-01","Y","P","N",3441,null,0,null,3441,null,3178,null,123,null,3301,null,156596,null,406876,null,382429,null,24447]
["HI","Hawaii","2021-08-01","Y","P","N",4007,null,0,null,4007,null,654,null,28,null,682,null,158161,null,415829,null,391445,null,24384]
["HI","Hawaii","2021-11-01","Y","U","Y",3587,null,0,null,3587,null,3753,null,161,null,3914,null,158889,null,422231,null,398134,null,24097]
["HI","Hawaii","2022-01-01","Y","U","Y",3314,null,0,null,3314,null,3670,null,158,null,3828,null,159597,null,427692,null,403700,null,23992]
["HI","Hawaii","2022-04-01","Y","P","N",3021,null,0,null,3021,null,2637,null,91,null,2728,null,158227,null,429487,null,406052,null,23435]
["HI","Hawaii","2022-06-01","Y","U","Y",2994,null,0,null,2994,null,2900,null,109,null,3009,null,157337,null,430780,null,407912,null,22868]
["HI","Hawaii","2022-09-01","Y","P","N",2978,null,0,null,2978,null,3452,null,91,null,3543,null,163880,null,452270,null,428658,null,23612]
["HI","Hawaii","2022-12-01","Y","P","N",2429,null,0,null,2429,null,3350,null,152,null,3502,null,165137,null,459131,null,435317,null,23814]
["IA","Iowa","2018-02-01","Y","P","N",14452,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,14452,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",2829,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",0,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",2829,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",328744,null,650690,null,581751,null,68939]
["IA","Iowa","2018-03-01","Y","U","Y",14722,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,14722,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",2495,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",0,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",2495,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",329601,null,653849,null,584237,null,69612]
["IA","Iowa","2018-04-01","Y","U","Y",14355,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,14355,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",1321,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",0,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",1321,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",330180,null,655571,null,585243,null,70328]
["IA","Iowa","2018-07-01","Y","P","N",12257,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,12257,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",1413,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",0,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",1413,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",333170,null,662978,null,591447,null,71531]
["IA","Iowa","2018-10-01","Y","P","N",15709,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,15709,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",1487,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",0,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",1487,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",336772,null,670980,null,598693,null,72287]
["IA","Iowa","2018-12-01","Y","P","N",13165,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,13165,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",1222,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",0,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",1222,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",331003,null,682344,null,611157,null,71187]
["IA","Iowa","2019-03-01","Y","U","Y",15151,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,15151,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",1247,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",0,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",1247,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",336587,null,673063,null,599171,null,73892]
["IA","Iowa","2019-05-01","Y","U","Y",15061,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,15061,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",1187,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",0,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",1187,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",336469,null,674047,null,600632,null,73415]
["IA","Iowa","2019-08-01","Y","P","N",15366,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,15366,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",1012,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",0,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",1012,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",334615,null,690978,null,616096,null,74882]
["IA","Iowa","2019-11-01","Y","P","N",13089,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,13089,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",960,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",0,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",960,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",334574,null,690673,null,613697,null,76976]
["IA","Iowa","2020-01-01","Y","U","Y",14801,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,14801,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",12408,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",2302,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",14710,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",339787,null,680117,null,600122,null,79995]
["IA","Iowa","2020-04-01","Y","U","Y",10404,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,10404,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",13705,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",2143,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",15848,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",341135,null,686819,null,605295,null,81524]
["IA","Iowa","2020-07-01","Y","P","N",10563,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,10563,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",9970,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",1896,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",11866,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",348207,null,708907,null,628203,null,80704]
["IA","Iowa","2020-09-01","Y","U","Y",10075,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,10075,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",9290,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",1645,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",10935,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",354687,null,727249,null,647104,null,80145]
["IA","Iowa","2020-11-01","Y","U","Y",7381,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,7381,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",8462,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",1347,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",9809,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",358746,null,742012,null,661055,null,80957]
["IA","Iowa","2020-12-01","Y","U","Y",12113,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,12113,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",10441,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",1573,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",12014,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",361097,null,750018,null,667702,null,82316]
["IA","Iowa","2021-02-01","Y","P","N",9425,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,9425,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",8019,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",1228,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",9247,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",363761,null,759800,null,678218,null,81582]
["IA","Iowa","2021-05-01","Y","P","N",9660,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,9660,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",7063,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",1027,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",8090,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",367749,null,775710,null,693978,null,81732]
["IA","Iowa","2021-08-01","Y","P","N",13032,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,13032,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",8658,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",1395,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",10053,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",370086,null,787910,null,707978,null,79932]
["IA","Iowa","2021-10-01","Y","U","Y",12697,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,12697,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",8326,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",1257,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",9583,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",373079,null,798442,null,718836,null,79606]
["IA","Iowa","2022-01-01","Y","P","N",14931,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,14931,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",8864,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",1213,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",10077,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",373650,null,806088,null,728767,null,77321]
["IA","Iowa","2022-04-01","Y","P","N",11990,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,11990,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",7011,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",979,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",7990,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",376303,null,815646,null,740686,null,74960]
["IA","Iowa","2022-06-01","Y","U","Y",12378,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,12378,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",7201,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",1029,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",8230,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",378785,null,823937,null,750262,null,73675]
["IA","Iowa","2022-09-01","Y","P","N",13295,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,13295,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",7684,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",1149,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",8833,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",381131,null,833775,null,761844,null,71931]
["IA","Iowa","2022-11-01","Y","U","Y",18501,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",0,null,18501,"Includes Renewals and/or Redeterminations; Includes Administrative Data Transfers",6692,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application",944,"Includes Renewals and/or Redeterminations; Does Not Include All CHIP Determinations Made At Application",7636,"Includes Renewals and/or Redeterminations; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",384435,null,845409,null,774518,null,70891]
["ID","Idaho","2018-02-01","Y","P","N",8322,null,0,null,8322,null,7457,null,804,null,8261,null,203484,null,282592,null,257626,null,24966]
["ID","Idaho","2018-04-01","Y","U","Y",8507,null,0,null,8507,null,7801,null,934,null,8735,null,192977,null,269430,null,244994,null,24436]
["ID","Idaho","2018-07-01","Y","P","N",7561,null,0,null,7561,null,6117,null,435,null,6552,null,196551,null,273384,null,249029,null,24355]
["ID","Idaho","2018-08-01","Y","P","N",8316,null,0,null,8316,null,7071,null,487,null,7558,null,198414,null,275783,null,251430,null,24353]
["ID","Idaho","2018-09-01","Y","U","Y",7122,null,0,null,7122,null,6213,null,435,null,6648,null,200340,null,278382,null,254013,null,24369]
["ID","Idaho","2018-12-01","Y","U","Y",14639,null,0,null,14639,null,7604,null,676,null,8280,null,202303,null,280570,null,256565,null,24005]
["ID","Idaho","2019-03-01","Y","P","N",7714,null,0,null,7714,null,6340,null,591,null,6931,null,192718,null,269689,null,243277,null,26412]
["ID","Idaho","2019-05-01","Y","U","Y",7417,null,0,null,7417,null,5369,null,374,null,5743,null,195677,null,273856,null,247939,null,25917]
["ID","Idaho","2019-08-01","Y","P","N",12545,null,0,null,12545,null,10234,null,1180,null,11414,null,182061,null,258209,null,232437,null,25772]
["ID","Idaho","2019-11-01","Y","P","N",18572,null,0,null,18572,null,14617,null,1843,null,16460,null,187953,null,265065,null,239148,null,25917]
["ID","Idaho","2019-12-01","Y","U","Y",19471,null,0,null,19471,null,8308,null,839,null,9147,null,190135,null,267602,null,241549,null,26053]
["ID","Idaho","2020-04-01","Y","U","Y",10274,null,0,null,10274,null,13957,null,666,null,14623,null,179778,null,332920,null,305509,null,27411]
["ID","Idaho","2020-06-01","Y","U","Y",8838,null,0,null,8838,null,8760,null,375,null,9135,null,182090,null,342341,null,315855,null,26486]
["ID","Idaho","2020-09-01","Y","U","Y",9041,null,0,null,9041,null,8757,null,431,null,9188,null,187177,null,359001,null,331920,null,27081]
["ID","Idaho","2020-12-01","Y","P","N",14444,null,0,null,14444,null,12695,null,640,null,13335,null,193751,null,373553,null,346649,null,26904]
["ID","Idaho","2021-02-01","Y","P","N",8250,null,0,null,8250,null,7703,null,340,null,8043,null,196816,null,384416,null,355209,null,29207]
["ID","Idaho","2021-03-01","Y","P","N",10258,null,0,null,10258,null,8232,null,746,null,8978,null,198543,null,389440,null,359725,null,29715]
["ID","Idaho","2021-07-01","Y","U","Y",8384,null,0,null,8384,null,7568,null,336,null,7904,null,200952,null,399433,null,367331,null,32102]
["ID","Idaho","2021-08-01","Y","P","N",8958,null,0,null,8958,null,7535,null,486,null,8021,null,196824,null,396170,null,362850,null,33320]
["ID","Idaho","2021-10-01","Y","U","Y",7957,null,0,null,7957,null,7078,null,475,null,7553,null,198802,null,403570,null,369194,null,34376]
["ID","Idaho","2022-01-01","Y","U","Y",11106,null,0,null,11106,null,6651,null,358,null,7009,null,201399,null,413410,null,378465,null,34945]
["ID","Idaho","2022-04-01","Y","P","N",7563,null,0,null,7563,null,6594,null,273,null,6867,null,200049,null,414966,null,380473,null,34493]
["ID","Idaho","2022-06-01","Y","U","Y",6993,null,0,null,6993,null,6179,null,387,null,6566,null,204030,null,426582,null,390003,null,36579]
["ID","Idaho","2022-08-01","Y","U","Y",7562,null,0,null,7562,null,7193,null,310,null,7503,null,205916,null,432974,null,395652,null,37322]
["ID","Idaho","2022-11-01","Y","U","Y",6638,null,0,null,6638,null,6209,null,318,null,6527,null,211296,null,449203,null,410466,null,38737]
["IL","Illinois","2018-01-01","Y","U","Y",71438,null,0,null,71438,null,31820,null,9998,null,41818,null,1434640,null,3076689,null,2833653,null,243036]
["IL","Illinois","2018-04-01","Y","U","Y",65635,null,0,null,65635,null,40004,null,14846,null,54850,null,1384355,null,2972175,null,2745204,null,226971]
["IL","Illinois","2018-07-01","Y","U","Y",67279,null,0,null,67279,null,38165,null,13735,null,51900,null,1394529,null,2974380,null,2742055,null,232325]
["IL","Illinois","2018-09-01","Y","U","Y",58913,null,0,null,58913,null,35161,null,12375,null,47536,null,1391808,null,2955094,null,2716660,null,238434]
["IL","Illinois","2018-10-01","Y","P","N",67479,null,0,null,67479,null,39943,null,13106,null,53049,null,1372932,null,2901589,null,2659284,null,242305]
["IL","Illinois","2018-12-01","Y","U","Y",70718,null,0,null,70718,null,25496,null,8319,null,33815,null,1356850,null,2860188,null,2609025,null,251163]
["IL","Illinois","2019-03-01","Y","P","N",66749,null,0,null,66749,null,26602,null,9161,null,35763,null,1331581,null,2784943,null,2527976,null,256967]
["IL","Illinois","2019-05-01","Y","U","Y",66071,null,0,null,66071,null,32115,null,10533,null,42648,null,1346562,null,2818182,null,2558581,null,259601]
["IL","Illinois","2019-08-01","Y","P","N",71866,null,0,null,71866,null,22304,null,8060,null,30364,null,1343766,null,2823612,null,2555376,null,268236]
["IL","Illinois","2019-11-01","Y","P","N",72700,null,0,null,72700,null,29061,null,9424,null,38485,null,1338476,null,2807453,null,2529008,null,278445]
["IL","Illinois","2020-01-01","Y","P","N",71724,null,0,null,71724,null,29030,null,9239,null,38269,null,1328993,null,2773380,null,2494277,null,279103]
["IL","Illinois","2020-04-01","Y","U","Y",122039,null,0,null,122039,null,48566,null,11591,null,60157,null,1361839,null,2930332,null,2649204,null,281128]
["IL","Illinois","2020-07-01","Y","P","N",66981,null,0,null,66981,null,0,null,0,null,0,null,1388866,null,3018195,null,2725185,null,293010]
["IL","Illinois","2020-09-01","Y","P","N",69115,null,0,null,69115,null,0,null,0,null,0,null,1404261,null,3086700,null,2787617,null,299083]
["IL","Illinois","2020-12-01","Y","P","N",71126,null,0,null,71126,null,0,null,0,null,0,null,1437925,null,3215046,null,2907928,null,307118]
["IL","Illinois","2021-02-01","Y","P","N",61159,null,0,null,61159,null,56127,null,19053,null,75180,null,1447441,null,3269452,null,2958059,null,311393]
["IL","Illinois","2021-05-01","Y","U","Y",57528,null,0,null,57528,null,33662,null,7258,null,40920,null,1464103,null,3331614,null,3012554,null,319060]
["IL","Illinois","2021-05-01","Y","P","N",57528,null,0,null,57528,null,33662,null,7258,null,40920,null,1464103,null,3331614,null,3012554,null,319060]
["IL","Illinois","2021-08-01","Y","P","N",68470,null,0,null,68470,null,39521,null,10267,null,49788,null,1484529,null,3442476,null,3116394,null,326082]
["IL","Illinois","2021-11-01","Y","U","Y",91446,null,0,null,91446,null,40789,null,9247,null,50036,null,1507489,null,3527460,null,3197311,null,330149]
["IL","Illinois","2022-01-01","Y","U","Y",79896,null,0,null,79896,null,38617,null,8947,null,47564,null,1514755,null,3573265,null,3239996,null,333269]
["IL","Illinois","2022-03-01","Y","P","N",52651,null,0,null,52651,null,41953,null,9756,null,51709,null,1518936,null,3587168,null,3250962,null,336206]
["IL","Illinois","2022-06-01","Y","U","Y",55480,null,0,null,55480,null,35065,null,9676,null,44741,null,1532742,null,3643315,null,3304110,null,339205]
["IL","Illinois","2022-09-01","Y","P","N",47135,null,0,null,47135,null,41032,null,10406,null,51438,null,1536898,null,3705833,null,3453534,null,252299]
["IL","Illinois","2022-11-01","Y","U","Y",44401,null,0,null,44401,null,38255,null,8670,null,46925,null,1561192,null,3759229,null,3419471,null,339758]
["IN","Indiana","2018-02-01","Y","U","Y",87289,null,0,null,87289,null,35260,null,2942,null,38202,null,722733,null,1309969,null,1199570,null,110399]
["IN","Indiana","2018-03-01","Y","U","Y",89212,null,0,null,89212,null,37522,null,3221,null,40743,null,722671,null,1306609,null,1195958,null,110651]
["IN","Indiana","2018-07-01","Y","U","Y",84387,null,0,null,84387,null,34905,null,2736,null,37641,null,718763,null,1298138,null,1186029,null,112109]
["IN","Indiana","2018-09-01","Y","P","N",83371,null,0,null,83371,null,35148,null,3332,null,38480,null,707037,null,1294772,null,1180634,null,114138]
["IN","Indiana","2018-12-01","Y","P","N",77916,null,0,null,77916,null,34484,null,3142,null,37626,null,703013,null,1289880,null,1173496,null,116384]
["IN","Indiana","2018-12-01","Y","U","Y",77916,null,0,null,77916,null,34484,null,3142,null,37626,null,703013,null,1289880,null,1173496,null,116384]
["IN","Indiana","2019-03-01","Y","U","Y",96587,null,0,null,96587,null,37569,null,3227,null,40796,null,706754,null,1303468,null,1186805,null,116663]
["IN","Indiana","2019-05-01","Y","U","Y",82180,null,0,null,82180,null,35265,null,3085,null,38350,null,707454,null,1307314,null,1191766,null,115548]
["IN","Indiana","2019-08-01","Y","P","N",101819,null,0,null,101819,null,39350,null,3292,null,42642,null,708143,null,1310142,null,1194173,null,115969]
["IN","Indiana","2019-10-01","Y","P","N",97957,null,0,null,97957,null,40094,null,3839,null,43933,null,710719,null,1317874,null,1200585,null,117289]
["IN","Indiana","2020-01-01","Y","U","Y",103538,null,0,null,103538,null,40203,null,3584,null,43787,null,713506,null,1327602,null,1208977,null,118625]
["IN","Indiana","2020-04-01","Y","P","N",76583,null,0,null,76583,null,40239,null,2398,null,42637,null,727684,null,1394899,null,1272767,null,122132]
["IN","Indiana","2020-06-01","Y","P","N",57835,null,0,null,57835,null,40707,null,2749,null,43456,null,747558,null,1457558,null,1341128,null,116430]
["IN","Indiana","2020-09-01","Y","U","Y",54392,null,0,null,54392,null,33804,null,2005,null,35809,null,772933,null,1521704,null,1407034,null,114670]
["IN","Indiana","2020-12-01","Y","U","Y",35749,null,0,null,35749,null,33896,null,3235,null,37131,null,791117,null,1592108,null,1480442,null,111666]
["IN","Indiana","2021-02-01","Y","P","N",33484,null,0,null,33484,null,24431,null,1538,null,25969,null,800377,null,1626730,null,1517136,null,109594]
["IN","Indiana","2021-05-01","Y","P","N",28625,null,0,null,28625,null,21328,null,1307,null,22635,null,817532,null,1679628,null,1572763,null,106865]
["IN","Indiana","2021-07-01","Y","U","Y",25719,null,0,null,25719,null,17397,null,1085,null,18482,null,828194,null,1711381,null,1605589,null,105792]
["IN","Indiana","2021-08-01","Y","P","N",30650,null,0,null,30650,null,22003,null,1475,null,23478,null,833848,null,1728496,null,1622840,null,105656]
["IN","Indiana","2021-10-01","Y","U","Y",29517,null,0,null,29517,null,18975,null,1159,null,20134,null,831708,null,1755655,null,1652809,null,102846]
["IN","Indiana","2022-01-01","Y","U","Y",29109,null,0,null,29109,null,21882,null,1682,null,23564,null,848680,null,1806717,null,1703619,null,103098]
["IN","Indiana","2022-04-01","Y","P","N",23639,null,0,null,23639,null,14875,null,859,null,15734,null,857002,null,1821657,null,1721764,null,99893]
["IN","Indiana","2022-06-01","Y","P","N",26599,null,0,null,26599,null,16325,null,925,null,17250,null,862808,null,1932693,null,1827665,null,105028]
["IN","Indiana","2022-09-01","Y","P","N",30383,null,0,null,30383,null,20528,null,1044,null,21572,null,873604,null,1966232,null,1842639,null,123593]
["IN","Indiana","2022-11-01","Y","U","Y",15512,null,0,null,15512,null,18528,null,1059,null,19587,null,875299,null,1993875,null,1863768,null,130107]
["KS","Kansas","2018-02-01","N","P","N",0,null,0,null,0,null,0,null,0,null,0,null,275926,null,396699,null,344353,null,52346]
["KS","Kansas","2018-07-01","N","U","Y",0,null,0,null,0,null,0,null,0,null,0,null,268904,null,386547,null,333779,null,52768]
["KS","Kansas","2018-09-01","N","P","N",0,null,0,null,0,null,0,null,0,null,0,null,265890,null,384737,null,331938,null,52799]
["KS","Kansas","2018-10-01","N","P","N",0,null,0,null,0,null,0,null,0,null,0,null,269713,null,390123,null,336419,null,53704]
["KS","Kansas","2019-02-01","N","U","Y",0,null,0,null,0,null,0,null,0,null,0,null,264506,null,380638,null,324594,null,56044]
["KS","Kansas","2019-05-01","N","U","Y",0,null,0,null,0,null,0,null,0,null,0,null,259128,null,371887,null,316672,null,55215]
["KS","Kansas","2019-05-01","N","P","N",0,null,0,null,0,null,0,null,0,null,0,null,259128,null,371887,null,316672,null,55215]
["KS","Kansas","2019-08-01","N","P","N",0,null,0,null,0,null,0,null,0,null,0,null,259898,null,372977,null,317370,null,55607]
["KS","Kansas","2019-10-01","N","U","Y",0,null,0,null,0,null,0,null,0,null,0,null,260439,null,375504,null,318223,null,57281]
["KS","Kansas","2020-01-01","N","U","Y",0,null,0,null,0,null,0,null,0,null,0,null,262829,null,377740,null,319185,null,58555]
["KS","Kansas","2020-05-01","N","P","N",0,null,0,null,0,null,0,null,0,null,0,null,275451,null,395563,null,332420,null,63143]
["KS","Kansas","2020-06-01","N","P","N",0,null,0,null,0,null,0,null,0,null,0,null,279178,null,401103,null,337580,null,63523]
["KS","Kansas","2020-09-01","N","P","N",0,null,0,null,0,null,0,null,0,null,0,null,285703,null,416862,null,352431,null,64431]
["KS","Kansas","2020-11-01","N","P","N",0,null,0,null,0,null,0,null,0,null,0,null,292543,null,425646,null,360312,null,65334]
["KS","Kansas","2021-02-01","N","P","N",0,null,0,null,0,null,0,null,0,null,0,null,301368,null,435439,null,369027,null,66412]
["KS","Kansas","2021-05-01","N","U","Y",0,null,0,null,0,null,0,null,0,null,0,null,307538,null,443921,null,377229,null,66692]
["KS","Kansas","2021-07-01","N","U","Y",0,null,0,null,0,null,0,null,0,null,0,null,312162,null,450537,null,383534,null,67003]
["KS","Kansas","2021-09-01","N","U","Y",0,null,0,null,0,null,0,null,0,null,0,null,301424,null,458056,null,390928,null,67128]
["KS","Kansas","2021-12-01","N","U","Y",0,null,0,null,0,null,0,null,0,null,0,null,314897,null,466682,null,399487,null,67195]
["KS","Kansas","2022-01-01","N","U","Y",0,null,0,null,0,null,0,null,0,null,0,null,314936,null,466782,null,399580,null,67202]
["KS","Kansas","2022-03-01","N","P","N",0,null,0,null,0,null,0,null,0,null,0,null,321496,null,476557,null,408718,null,67839]
["KS","Kansas","2022-06-01","N","P","N",0,null,0,null,0,null,0,null,0,null,0,null,326549,null,483790,null,416231,null,67559]
["KS","Kansas","2022-09-01","N","P","N",0,null,0,null,0,null,0,null,0,null,0,null,333678,null,493565,null,425754,null,67811]
["KS","Kansas","2022-11-01","N","U","Y",0,null,0,null,0,null,0,null,0,null,0,null,336648,null,501794,null,433773,null,68021]
["KY","Kentucky","2018-01-01","Y","U","Y",10132,null,11599,null,21731,null,0,null,0,null,0,null,565131,null,1374082,null,1285407,null,88675]
["KY","Kentucky","2018-04-01","Y","P","N",0,null,9932,null,9932,null,0,null,0,null,0,null,561352,null,1350866,null,1266852,null,84014]
["KY","Kentucky","2018-06-01","Y","U","Y",9594,null,9964,null,19558,null,0,null,0,null,0,null,559896,null,1343781,null,1258756,null,85025]
["KY","Kentucky","2018-09-01","Y","U","Y",9268,null,9622,null,18890,null,0,null,0,null,0,null,556733,null,1326250,null,1238294,null,87956]
["KY","Kentucky","2018-12-01","Y","P","N",8708,null,0,null,8708,null,34357,null,2548,null,36905,null,554817,null,1316741,null,1224859,null,91882]
["KY","Kentucky","2019-02-01","Y","U","Y",8617,null,0,null,8617,null,34193,null,6732,null,40925,null,554612,null,1314153,null,1220517,null,93636]
["KY","Kentucky","2019-05-01","Y","U","Y",9198,null,0,null,9198,null,34085,null,1689,null,35774,null,553269,null,1309202,null,1220490,null,88712]
["KY","Kentucky","2019-06-01","Y","P","N",8923,null,0,null,8923,null,32639,null,1695,null,34334,null,552745,null,1307424,null,1218134,null,89290]
["KY","Kentucky","2019-08-01","Y","P","N",10610,null,0,null,10610,null,39614,null,2035,null,41649,null,552970,null,1308837,null,1218284,null,90553]
["KY","Kentucky","2019-10-01","Y","U","Y",9511,null,0,null,9511,null,32046,null,1729,null,33775,null,548982,null,1298786,null,1207392,null,91394]
["KY","Kentucky","2020-01-01","Y","P","N",11224,null,0,null,11224,null,37188,null,2278,null,39466,null,547415,null,1289517,null,1194690,null,94827]
["KY","Kentucky","2020-04-01","Y","P","N",46734,null,0,null,46734,null,17885,null,1229,null,19114,null,558866,null,1344593,null,1254790,null,89803]
["KY","Kentucky","2020-06-01","Y","U","Y",44945,null,0,null,44945,null,10945,null,935,null,11880,null,574397,null,1420933,null,1333816,null,87117]
["KY","Kentucky","2020-09-01","Y","P","N",30709,null,0,null,30709,null,11348,null,903,null,12251,null,593832,null,1523066,null,1429312,null,93754]
["KY","Kentucky","2020-12-01","Y","U","Y",24266,null,0,null,24266,null,11307,null,1442,null,12749,null,600553,null,1529906,null,1426158,null,103748]
["KY","Kentucky","2021-02-01","Y","P","N",14964,null,0,null,14964,null,7186,null,550,null,7736,null,607186,null,1569629,null,1463576,null,106053]
["KY","Kentucky","2021-05-01","Y","P","N",11489,null,0,null,11489,null,5437,null,601,null,6038,null,613887,null,1582081,null,1474673,null,107408]
["KY","Kentucky","2021-07-01","Y","U","Y",14270,null,0,null,14270,null,6993,null,782,null,7775,null,604046,null,1489474,null,1378485,null,110989]
["KY","Kentucky","2021-10-01","Y","P","N",9395,null,0,null,9395,null,4686,null,503,null,5189,null,608757,null,1502184,null,1385147,null,117037]
["KY","Kentucky","2022-01-01","Y","U","Y",13667,null,0,null,13667,null,4865,null,524,null,5389,null,619125,null,1533487,null,1408974,null,124513]
["KY","Kentucky","2022-02-01","Y","U","Y",8884,null,0,null,8884,null,4689,null,448,null,5137,null,621692,null,1539226,null,1413254,null,125972]
["KY","Kentucky","2022-05-01","Y","U","Y",9763,null,247,null,10010,null,4954,null,426,null,5380,null,627676,null,1560221,null,1439581,null,120640]
["KY","Kentucky","2022-06-01","Y","P","N",9988,null,253,null,10241,null,4837,null,429,null,5266,null,628592,null,1564321,null,1442202,null,122119]
["KY","Kentucky","2022-08-01","Y","U","Y",16831,null,0,null,16831,null,5689,null,546,null,6235,null,635521,null,1585244,null,1459549,null,125695]
["KY","Kentucky","2022-11-01","Y","U","Y",10645,null,0,null,10645,null,1446,null,454,null,1900,null,642053,null,1610079,null,1479337,null,130742]
["LA","Louisiana","2018-02-01","Y","P","N",22805,null,0,null,22805,null,32519,null,2427,null,34946,null,739372,null,1462701,null,1337737,null,124964]
["LA","Louisiana","2018-07-01","Y","P","N",25442,null,0,null,25442,null,32638,null,2198,null,34836,null,725060,null,1449055,null,1321276,null,127779]
["LA","Louisiana","2018-09-01","Y","U","Y",22666,null,0,null,22666,null,29195,null,2070,null,31265,null,728076,null,1457989,null,1328341,null,129648]
["LA","Louisiana","2018-12-01","Y","U","Y",26236,null,0,null,26236,null,7569,null,602,null,8171,null,736048,null,1534410,null,1403139,null,131271]
["LA","Louisiana","2019-03-01","Y","U","Y",31342,null,0,null,31342,null,9239,null,759,null,9998,null,734923,null,1554421,null,1416133,null,138288]
["LA","Louisiana","2019-06-01","Y","P","N",28345,null,0,null,28345,null,10950,null,1040,null,11990,null,685067,null,1446623,null,1335780,null,110843]
["LA","Louisiana","2019-08-01","Y","U","Y",34144,null,0,null,34144,null,13025,null,1105,null,14130,null,705120,null,1477275,null,1362594,null,114681]
["LA","Louisiana","2019-11-01","Y","U","Y",27157,null,0,null,27157,null,8560,null,719,null,9279,null,724845,null,1486213,null,1368773,null,117440]
["LA","Louisiana","2020-02-01","Y","P","N",22041,null,0,null,22041,null,11492,null,1036,null,12528,null,717338,null,1495354,null,1376918,null,118436]
["LA","Louisiana","2020-04-01","Y","P","N",28311,null,0,null,28311,null,13880,null,605,null,14485,null,722881,null,1539651,null,1412734,null,126917]
["LA","Louisiana","2020-04-01","Y","U","Y",28311,null,0,null,28311,null,13880,null,605,null,14485,null,722881,null,1539651,null,1412734,null,126917]
["LA","Louisiana","2020-07-01","Y","P","N",22908,null,0,null,22908,null,11051,null,581,null,11632,null,742247,null,1608573,null,1475018,null,133555]
["LA","Louisiana","2020-10-01","Y","P","N",18829,null,0,null,18829,null,8016,null,398,null,8414,null,755736,null,1662798,null,1527098,null,135700]
["LA","Louisiana","2020-12-01","Y","U","Y",17378,null,0,null,17378,null,7950,null,630,null,8580,null,763489,null,1699940,null,1562695,null,137245]
["LA","Louisiana","2021-03-01","Y","P","N",18170,null,0,null,18170,null,7240,null,483,null,7723,null,771333,null,1733974,null,1590812,null,143162]
["LA","Louisiana","2021-06-01","Y","P","N",16586,null,0,null,16586,null,6794,null,503,null,7297,null,774901,null,1748860,null,1599551,null,149309]
["LA","Louisiana","2021-08-01","Y","U","Y",16185,null,0,null,16185,null,6260,null,491,null,6751,null,778242,null,1778186,null,1625665,null,152521]
["LA","Louisiana","2021-11-01","Y","P","N",14226,null,0,null,14226,null,6134,null,573,null,6707,null,781444,null,1799275,null,1641788,null,157487]
["LA","Louisiana","2022-01-01","Y","P","N",15595,null,0,null,15595,null,6801,null,663,null,7464,null,783832,null,1816203,null,1655402,null,160801]
["LA","Louisiana","2022-04-01","Y","U","Y",12818,null,0,null,12818,null,5209,null,489,null,5698,null,787032,null,1833628,null,1664356,null,169272]
["LA","Louisiana","2022-07-01","Y","P","N",13368,null,0,null,13368,null,5518,null,483,null,6001,null,792068,null,1854482,null,1679165,null,175317]
["LA","Louisiana","2022-09-01","Y","U","Y",13448,null,0,null,13448,null,5254,null,480,null,5734,null,797501,null,1872410,null,1693151,null,179259]
["LA","Louisiana","2022-12-01","Y","P","N",12054,null,0,null,12054,null,5299,null,485,null,5784,null,800688,null,1892195,null,1709211,null,182984]
["LA","Louisiana","2023-01-01","Y","P","Y",15353,null,0,null,15353,null,6139,null,583,null,6722,null,802762,null,1902036,null,1716951,null,185085]
["MA","Massachusetts","2018-02-01","Y","P","N",16733,null,2323,null,19056,null,0,null,0,null,0,null,685491,null,1658413,null,1481086,null,177327]
["MA","Massachusetts","2018-05-01","Y","U","Y",20166,null,3142,null,23308,null,0,null,0,null,0,null,690440,null,1660494,null,1480239,null,180255]
["MA","Massachusetts","2018-07-01","Y","P","N",16732,null,2017,null,18749,null,0,null,0,null,0,null,682965,null,1627391,null,1445832,null,181559]
["MA","Massachusetts","2018-10-01","Y","U","Y",18862,null,2420,null,21282,null,0,null,0,null,0,null,688241,null,1627353,null,1437220,null,190133]
["MA","Massachusetts","2019-01-01","Y","P","N",19372,null,3549,null,22921,null,0,null,0,null,0,null,668818,null,1581392,null,1397936,null,183456]
["MA","Massachusetts","2019-03-01","Y","U","Y",18530,null,2080,null,20610,null,0,null,0,null,0,null,673068,null,1587397,null,1400211,null,187186]
["MA","Massachusetts","2019-05-01","Y","U","Y",17991,null,1911,null,19902,null,14830,null,875,null,15705,null,675758,null,1597005,null,1410470,null,186535]
["MA","Massachusetts","2019-08-01","Y","U","Y",18270,null,2922,null,21192,null,16471,null,1188,null,17659,null,672204,null,1581338,null,1396671,null,184667]
["MA","Massachusetts","2019-11-01","Y","P","N",15151,null,2519,null,17670,null,11620,null,878,null,12498,null,683066,null,1590859,null,1397539,null,193320]
["MA","Massachusetts","2020-02-01","Y","P","N",16080,null,1490,null,17570,null,11950,null,716,null,12666,null,669192,null,1571761,null,1383347,null,188414]
["MA","Massachusetts","2020-04-01","Y","P","N",8171,null,4288,null,12459,null,9546,null,761,null,10307,null,676208,null,1602898,null,1414544,null,188354]
["MA","Massachusetts","2020-07-01","Y","U","Y",9115,null,4572,null,13687,null,9284,null,721,null,10005,null,689082,null,1647914,null,1455646,null,192268]
["MA","Massachusetts","2020-08-01","Y","U","Y",9425,null,3802,null,13227,null,8433,null,755,null,9188,null,693132,null,1665288,null,1471165,null,194123]
["MA","Massachusetts","2020-09-01","Y","P","N",9092,null,3716,null,12808,null,9657,null,850,null,10507,null,696552,null,1684294,null,1488539,null,195755]
["MA","Massachusetts","2020-12-01","Y","P","N",9493,null,4527,null,14020,null,7647,null,677,null,8324,null,703430,null,1730716,null,1530047,null,200669]
["MA","Massachusetts","2021-03-01","Y","P","N",10500,null,3469,null,13969,null,9510,null,653,null,10163,null,706674,null,1760025,null,1559609,null,200416]
["MA","Massachusetts","2021-05-01","Y","P","N",9592,null,2664,null,12256,null,9525,null,637,null,10162,null,709047,null,1773779,null,1573306,null,200473]
["MA","Massachusetts","2021-08-01","Y","U","Y",12643,null,3014,null,15657,null,14596,null,772,null,15368,null,721854,null,1810614,null,1609713,null,200901]
["MA","Massachusetts","2021-11-01","Y","P","N",12010,null,3181,null,15191,null,12363,null,711,null,13074,null,726615,null,1845572,null,1653562,null,192010]
["MA","Massachusetts","2022-01-01","Y","U","Y",11843,null,4548,null,16391,null,13600,null,766,null,14366,null,732488,null,1868127,null,1678278,null,189849]
["MA","Massachusetts","2022-04-01","Y","U","Y",9730,null,6125,null,15855,null,11610,null,699,null,12309,null,738225,null,1892520,null,1703234,null,189286]
["MA","Massachusetts","2022-06-01","Y","U","Y",11084,null,7032,null,18116,null,11446,null,599,null,12045,null,741500,null,1912980,null,1722870,null,190110]
["MA","Massachusetts","2022-09-01","Y","U","Y",11000,null,7511,null,18511,null,14058,null,858,null,14916,null,748858,null,1946317,null,1750015,null,196302]
["MA","Massachusetts","2022-12-01","Y","P","N",10194,null,7399,null,17593,null,12130,null,709,null,12839,null,754036,null,1968385,null,1764451,null,203934]
["MD","Maryland","2018-02-01","Y","U","Y",7622,null,79909,null,87531,null,25746,null,3674,null,29420,null,619325,null,1330636,null,1180761,null,149875]
["MD","Maryland","2018-02-01","Y","P","N",6676,null,79909,null,86585,null,25746,null,3674,null,29420,null,612022,null,1315312,null,1166220,null,149092]
["MD","Maryland","2018-05-01","Y","P","N",8838,null,87754,"Includes Renewals and/or Redeterminations",96592,"Includes Renewals and/or Redeterminations",29762,"Includes Renewals and/or Redeterminations",3786,"Includes Renewals and/or Redeterminations",33548,"Includes Renewals and/or Redeterminations",611835,null,1310668,null,1160826,null,149842]
["MD","Maryland","2018-07-01","Y","P","N",8107,null,99494,"Includes Renewals and/or Redeterminations",107601,"Includes Renewals and/or Redeterminations",31549,"Includes Renewals and/or Redeterminations",3790,"Includes Renewals and/or Redeterminations",35339,"Includes Renewals and/or Redeterminations",607943,null,1296128,null,1144979,null,151149]
["MD","Maryland","2018-10-01","Y","P","N",9338,null,102299,"Includes Renewals and/or Redeterminations",111637,"Includes Renewals and/or Redeterminations",30409,"Includes Renewals and/or Redeterminations",3782,"Includes Renewals and/or Redeterminations",34191,"Includes Renewals and/or Redeterminations",613096,null,1302049,null,1147586,null,154463]
["MD","Maryland","2018-12-01","Y","U","Y",6802,null,112851,"Includes Renewals and/or Redeterminations",119653,"Includes Renewals and/or Redeterminations",30669,"Includes Renewals and/or Redeterminations",4390,"Includes Renewals and/or Redeterminations",35059,"Includes Renewals and/or Redeterminations",618583,null,1316115,null,1158429,null,157686]
["MD","Maryland","2019-03-01","Y","U","Y",8101,null,86070,"Includes Renewals and/or Redeterminations",94171,"Includes Renewals and/or Redeterminations",30083,"Includes Renewals and/or Redeterminations",3209,"Includes Renewals and/or Redeterminations",33292,"Includes Renewals and/or Redeterminations",620780,null,1318895,null,1163490,null,155405]
["MD","Maryland","2019-06-01","Y","U","Y",8148,null,87544,"Includes Renewals and/or Redeterminations",95692,"Includes Renewals and/or Redeterminations",37905,"Includes Renewals and/or Redeterminations",3571,"Includes Renewals and/or Redeterminations",41476,"Includes Renewals and/or Redeterminations",621388,null,1322426,null,1170407,null,152019]
["MD","Maryland","2019-08-01","Y","P","N",6625,null,92009,"Includes Renewals and/or Redeterminations",98634,"Includes Renewals and/or Redeterminations",38840,"Includes Renewals and/or Redeterminations",4117,"Includes Renewals and/or Redeterminations",42957,"Includes Renewals and/or Redeterminations",617736,null,1319333,null,1171111,null,148222]
["MD","Maryland","2019-11-01","Y","U","Y",7759,null,106419,"Includes Renewals and/or Redeterminations",114178,"Includes Renewals and/or Redeterminations",38791,"Includes Renewals and/or Redeterminations",4673,"Includes Renewals and/or Redeterminations",43464,"Includes Renewals and/or Redeterminations",620241,null,1328056,null,1185390,null,142666]
["MD","Maryland","2020-01-01","Y","U","Y",7650,null,91251,null,98901,null,42618,null,7040,null,49658,null,621254,null,1329134,null,1188200,null,140934]
["MD","Maryland","2020-04-01","Y","U","Y",4662,null,65509,"Includes Renewals and/or Redeterminations",70171,"Includes Renewals and/or Redeterminations",37967,"Includes Renewals and/or Redeterminations",3197,"Includes Renewals and/or Redeterminations",41164,"Includes Renewals and/or Redeterminations",627010,null,1350607,null,1208467,null,142140]
["MD","Maryland","2020-07-01","Y","U","Y",4317,null,71753,"Includes Renewals and/or Redeterminations",76070,"Includes Renewals and/or Redeterminations",33135,"Includes Renewals and/or Redeterminations",1788,"Includes Renewals and/or Redeterminations",34923,"Includes Renewals and/or Redeterminations",641766,null,1392038,null,1248972,null,143066]
["MD","Maryland","2020-09-01","Y","P","N",5156,null,71935,"Includes Renewals and/or Redeterminations",77091,"Includes Renewals and/or Redeterminations",34556,"Includes Renewals and/or Redeterminations",1795,"Includes Renewals and/or Redeterminations",36351,"Includes Renewals and/or Redeterminations",647699,null,1413517,null,1270497,null,143020]
["MD","Maryland","2020-10-01","Y","P","N",4437,null,82881,"Includes Renewals and/or Redeterminations",87318,"Includes Renewals and/or Redeterminations",38128,"Includes Renewals and/or Redeterminations",1616,"Includes Renewals and/or Redeterminations",39744,"Includes Renewals and/or Redeterminations",651502,null,1426473,null,1283073,null,143400]
["MD","Maryland","2020-12-01","Y","P","N",3715,null,94238,"Includes Renewals and/or Redeterminations",97953,"Includes Renewals and/or Redeterminations",36760,"Includes Renewals and/or Redeterminations",2493,"Includes Renewals and/or Redeterminations",39253,"Includes Renewals and/or Redeterminations",659371,null,1456950,null,1313178,null,143772]
["MD","Maryland","2021-04-01","Y","P","N",3620,null,79941,"Includes Renewals and/or Redeterminations",83561,"Includes Renewals and/or Redeterminations",34512,"Includes Renewals and/or Redeterminations",2410,"Includes Renewals and/or Redeterminations",36922,"Includes Renewals and/or Redeterminations",671853,null,1501484,null,1358618,null,142866]
["MD","Maryland","2021-05-01","Y","P","N",3561,null,70262,"Includes Renewals and/or Redeterminations",73823,"Includes Renewals and/or Redeterminations",31565,"Includes Renewals and/or Redeterminations",3398,"Includes Renewals and/or Redeterminations",34963,"Includes Renewals and/or Redeterminations",674178,null,1510290,null,1365929,null,144361]
["MD","Maryland","2021-08-01","Y","P","N",4281,null,75685,"Includes Renewals and/or Redeterminations",79966,"Includes Renewals and/or Redeterminations",41458,"Includes Renewals and/or Redeterminations",3575,"Includes Renewals and/or Redeterminations",45033,"Includes Renewals and/or Redeterminations",683618,null,1541025,null,1391372,null,149653]
["MD","Maryland","2021-11-01","Y","P","N",4658,null,89555,"Includes Renewals and/or Redeterminations",94213,"Includes Renewals and/or Redeterminations",39550,"Includes Renewals and/or Redeterminations",3060,"Includes Renewals and/or Redeterminations",42610,"Includes Renewals and/or Redeterminations",692701,null,1568931,null,1413867,null,155064]
["MD","Maryland","2022-01-01","Y","P","N",4258,null,79118,"Includes Renewals and/or Redeterminations",83376,"Includes Renewals and/or Redeterminations",37425,"Includes Renewals and/or Redeterminations",4242,"Includes Renewals and/or Redeterminations",41667,"Includes Renewals and/or Redeterminations",697763,null,1591348,null,1433004,null,158344]
["MD","Maryland","2022-04-01","Y","U","Y",4528,null,59092,"Includes Renewals and/or Redeterminations",63620,"Includes Renewals and/or Redeterminations",36833,"Includes Renewals and/or Redeterminations",3590,"Includes Renewals and/or Redeterminations",40423,"Includes Renewals and/or Redeterminations",708713,null,1622660,null,1461888,null,160772]
["MD","Maryland","2022-07-01","Y","P","N",4373,null,65473,"Includes Renewals and/or Redeterminations",69846,"Includes Renewals and/or Redeterminations",36957,"Includes Renewals and/or Redeterminations",3334,"Includes Renewals and/or Redeterminations",40291,"Includes Renewals and/or Redeterminations",713365,null,1640898,null,1479570,null,161328]
["MD","Maryland","2022-08-01","Y","U","Y",5141,null,65661,"Includes Renewals and/or Redeterminations",70802,"Includes Renewals and/or Redeterminations",34348,"Includes Renewals and/or Redeterminations",2958,"Includes Renewals and/or Redeterminations",37306,"Includes Renewals and/or Redeterminations",718968,null,1654583,null,1492159,null,162424]
["MD","Maryland","2022-12-01","Y","P","N",4312,null,84114,"Includes Renewals and/or Redeterminations",88426,"Includes Renewals and/or Redeterminations",35641,"Includes Renewals and/or Redeterminations",4137,"Includes Renewals and/or Redeterminations",39778,"Includes Renewals and/or Redeterminations",725722,null,1676741,null,1512301,null,164440]
["ME","Maine","2018-02-01","Y","P","N",1369,null,0,null,1369,null,9501,null,424,null,9925,null,111043,null,231551,null,221642,null,9909]
["ME","Maine","2018-04-01","Y","U","Y",1189,null,0,null,1189,null,9475,null,559,null,10034,null,110812,null,230588,null,220544,null,10044]
["ME","Maine","2018-05-01","Y","P","N",5284,null,0,null,5284,null,10612,null,423,null,11035,null,110503,null,229998,null,219904,null,10094]
["ME","Maine","2018-07-01","Y","P","N",4807,null,0,null,4807,null,9052,null,295,null,9347,null,109876,null,230488,null,220457,null,10031]
["ME","Maine","2018-10-01","Y","U","Y",5628,null,0,null,5628,null,10403,null,694,null,11097,null,108546,null,231660,null,221392,null,10268]
["ME","Maine","2018-12-01","Y","P","N",4836,null,0,null,4836,null,9214,null,461,null,9675,null,108147,null,232583,null,222247,null,10336]
["ME","Maine","2019-03-01","Y","P","N",8118,null,0,null,8118,null,10924,null,511,null,11435,null,108302,null,245584,null,234607,null,10977]
["ME","Maine","2019-06-01","Y","P","N",6582,null,0,null,6582,null,11653,null,612,null,12265,null,107920,null,252017,null,240643,null,11374]
["ME","Maine","2019-08-01","Y","U","Y",6807,null,0,null,6807,null,12005,null,674,null,12679,null,108142,null,258555,null,246929,null,11626]
["ME","Maine","2019-11-01","Y","P","N",6287,null,0,null,6287,null,10727,null,770,null,11497,null,107878,null,260532,null,248756,null,11776]
["ME","Maine","2020-02-01","Y","P","N",5866,null,0,null,5866,null,10285,null,627,null,10912,null,107929,null,264844,null,252974,null,11870]
["ME","Maine","2020-04-01","Y","P","N",7057,null,0,null,7057,null,8889,null,402,null,9291,null,110762,null,274345,null,262125,null,12220]
["ME","Maine","2020-06-01","Y","U","Y",0,null,0,null,0,null,7890,null,426,null,8316,null,114898,null,287654,null,275241,null,12413]
["ME","Maine","2020-09-01","Y","P","N",5644,null,0,null,5644,null,6534,null,279,null,6813,null,117265,null,295168,null,282341,null,12827]
["ME","Maine","2020-12-01","Y","U","Y",6314,null,0,null,6314,null,6458,null,495,null,6953,null,122076,null,312227,null,298435,null,13792]
["ME","Maine","2020-12-01","Y","P","N",6314,null,0,null,6314,null,6458,null,495,null,6953,null,121459,null,310290,null,296066,null,14224]
["ME","Maine","2021-03-01","Y","U","Y",6044,null,0,null,6044,null,11741,null,352,null,12093,null,123531,null,316755,null,302801,null,13954]
["ME","Maine","2021-05-01","Y","P","N",4797,null,0,null,4797,null,7863,null,212,null,8075,null,124438,null,320251,null,305968,null,14283]
["ME","Maine","2021-08-01","Y","U","Y",5322,null,0,null,5322,null,8121,null,194,null,8315,null,125892,null,328366,null,314071,null,14295]
["ME","Maine","2021-10-01","Y","U","Y",5617,null,0,null,5617,null,8780,null,187,null,8967,null,128049,null,333501,null,319083,null,14418]
["ME","Maine","2022-01-01","Y","P","N",5644,null,0,null,5644,null,12861,null,124,null,12985,null,130080,null,341948,null,329157,null,12791]
["ME","Maine","2022-04-01","Y","U","Y",5551,null,807,null,6358,null,9710,null,169,null,9879,null,131862,null,348783,null,343628,null,5155]
["ME","Maine","2022-06-01","Y","U","Y",5431,null,779,null,6210,null,9065,null,138,null,9203,null,132803,null,352788,null,347712,null,5076]
["ME","Maine","2022-09-01","Y","U","Y",5243,null,752,null,5995,null,8945,null,123,null,9068,null,134252,null,358150,null,353139,null,5011]
["ME","Maine","2022-12-01","Y","P","N",5408,null,5122,null,10530,null,8863,null,122,null,8985,null,136054,null,366526,null,361275,null,5251]
["ME","Maine","2023-01-01","Y","P","Y",5428,null,2426,null,7854,null,7736,null,109,null,7845,null,136455,null,368281,null,363015,null,5266]
["MI","Michigan","2018-04-01","Y","U","Y",49884,null,0,null,49884,null,45508,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",1361,null,46869,null,949817,null,2373421,null,2317301,null,56120]
["MI","Michigan","2018-07-01","Y","P","N",50188,null,0,null,50188,null,46448,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",1312,null,47760,null,940692,null,2332229,null,2276438,null,55791]
["MI","Michigan","2018-07-01","Y","U","Y",51260,null,0,null,51260,null,46497,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",1312,null,47809,null,951807,null,2355527,null,2298825,null,56702]
["MI","Michigan","2018-10-01","Y","P","N",54655,null,0,null,54655,null,46476,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",1575,null,48051,null,941370,null,2322414,null,2264883,null,57531]
["MI","Michigan","2018-12-01","Y","U","Y",47116,null,0,null,47116,null,46469,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",1989,null,48458,null,948635,null,2333409,null,2272586,null,60823]
["MI","Michigan","2019-03-01","Y","P","N",52541,null,0,null,52541,null,47272,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",1758,null,49030,null,939996,null,2319604,null,2258836,null,60768]
["MI","Michigan","2019-07-01","Y","U","Y",60367,null,0,null,60367,null,56156,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",1858,null,58014,null,937799,null,2305227,null,2242127,null,63100]
["MI","Michigan","2019-08-01","Y","P","N",61205,null,0,null,61205,null,57409,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",2030,null,59439,null,926579,null,2276875,null,2213235,null,63640]
["MI","Michigan","2019-11-01","Y","U","Y",51527,null,0,null,51527,null,50206,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",2238,null,52444,null,939828,null,2309976,null,2242956,null,67020]
["MI","Michigan","2020-01-01","Y","U","Y",60669,null,0,null,60669,null,56449,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",2206,null,58655,null,943018,null,2327041,null,2258126,null,68915]
["MI","Michigan","2020-04-01","Y","P","N",66155,null,0,null,66155,null,72810,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",1960,null,74770,null,949631,null,2369658,null,2304243,null,65415]
["MI","Michigan","2020-07-01","Y","U","Y",33740,null,0,null,33740,null,26655,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",806,null,27461,null,983110,null,2487485,null,2428196,null,59289]
["MI","Michigan","2020-09-01","Y","P","N",34646,null,0,null,34646,null,28221,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",715,null,28936,null,993155,null,2535419,null,2476774,null,58645]
["MI","Michigan","2020-11-01","Y","U","Y",32313,null,0,null,32313,null,27372,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",897,null,28269,null,1014417,null,2612876,null,2553325,null,59551]
["MI","Michigan","2021-02-01","Y","U","Y",24833,null,0,null,24833,null,19847,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",838,null,20685,null,1029425,null,2691150,null,2629323,null,61827]
["MI","Michigan","2021-03-01","Y","P","N",26839,null,0,null,26839,null,21435,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",816,null,22251,null,1031690,null,2701132,null,2638491,null,62641]
["MI","Michigan","2021-05-01","Y","U","Y",22442,null,0,null,22442,null,16953,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",625,null,17578,null,1043248,"Does Not Include All Full-Benefit Child Medicaid enrollees",2743108,"Does Not Include All Full-Benefit Medicaid enrollees",2674875,"Does Not Include All Full-Benefit Medicaid enrollees",68233]
["MI","Michigan","2021-08-01","Y","P","N",24965,null,0,null,24965,null,18984,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",678,null,19662,null,1053841,null,2784658,null,2696578,null,88080]
["MI","Michigan","2021-11-01","Y","P","N",23920,null,0,null,23920,null,19111,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",560,null,19671,null,1067591,null,2834328,null,2736387,null,97941]
["MI","Michigan","2022-01-01","Y","P","N",24131,null,0,null,24131,null,22029,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",943,null,22972,null,1078822,null,2875736,null,2769030,null,106706]
["MI","Michigan","2022-04-01","Y","U","Y",20385,null,0,null,20385,null,15229,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",592,null,15821,null,1093526,"Does Not Include All Full-Benefit Child Medicaid enrollees",2924114,null,2807729,null,116385]
["MI","Michigan","2022-06-01","Y","U","Y",22107,null,0,null,22107,null,15411,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",614,null,16025,null,1101035,"Does Not Include All Full-Benefit Child Medicaid enrollees",2949707,null,2828907,null,120800]
["MI","Michigan","2022-09-01","Y","P","N",22341,null,0,null,22341,null,16286,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",702,null,16988,null,1111747,"Does Not Include All Full-Benefit Child Medicaid enrollees",2987106,null,2859026,null,128080]
["MI","Michigan","2022-12-01","Y","P","N",20141,null,0,null,20141,null,19278,"Includes Renewals and/or Redeterminations; Does Not Include All MAGI Determinations Made At Application",977,null,20255,null,1122977,null,3034700,null,2898550,null,136150]
["MN","Minnesota","2018-02-01","Y","U","Y",5552,null,21430,null,26982,null,19600,null,43,null,19643,null,535773,null,1081559,null,1080142,null,1417]
["MN","Minnesota","2018-04-01","Y","U","Y",6223,null,19094,null,25317,null,18747,null,58,null,18805,null,539074,null,1085100,null,1083766,null,1334]
["MN","Minnesota","2018-07-01","Y","P","N",4630,null,16268,null,20898,null,18874,null,55,null,18929,null,533315,null,1070221,null,1069033,null,1188]
["MN","Minnesota","2018-08-01","Y","P","N",4821,null,18177,null,22998,null,21764,null,37,null,21801,null,532526,null,1067746,null,1066555,null,1191]
["MN","Minnesota","2018-10-01","Y","U","Y",6367,null,19044,null,25411,null,18117,null,58,null,18175,null,538526,null,1073312,null,1072090,null,1222]
["MN","Minnesota","2018-12-01","Y","U","Y",5366,null,38298,null,43664,null,21715,null,35,null,21750,null,536246,null,1069346,null,1068121,null,1225]
["MN","Minnesota","2019-03-01","Y","P","N",4851,null,19350,null,24201,null,22062,null,49,null,22111,null,517861,null,1030336,null,1029225,null,1111]
["MN","Minnesota","2019-06-01","Y","P","N",4366,null,15128,null,19494,null,16449,null,49,null,16498,null,519503,null,1027314,null,1026164,null,1150]
["MN","Minnesota","2019-08-01","Y","U","Y",5968,null,18563,null,24531,null,18598,null,69,null,18667,null,530339,null,1047075,null,1045767,null,1308]
["MN","Minnesota","2019-11-01","Y","U","Y",5601,null,27281,null,32882,null,17916,null,18,null,17934,null,528011,null,1039954,null,1038648,null,1306]
["MN","Minnesota","2020-01-01","Y","U","Y",6919,null,25691,null,32610,null,24244,null,68,null,24312,null,529331,null,1040843,null,1039392,null,1451]
["MN","Minnesota","2020-04-01","Y","U","Y",4235,null,23415,null,27650,null,15157,null,42,null,15199,null,538360,null,1067455,null,1065889,null,1566]
["MN","Minnesota","2020-07-01","Y","U","Y",4190,null,14080,null,18270,null,10342,null,52,null,10394,null,553597,null,1108531,null,1106840,null,1691]
["MN","Minnesota","2020-09-01","Y","P","N",3357,null,12211,null,15568,null,10453,null,48,null,10501,null,559644,null,1126414,null,1125122,null,1292]
["MN","Minnesota","2020-12-01","Y","U","Y",4546,null,28246,null,32792,null,13767,null,34,null,13801,null,577567,null,1173856,null,1172518,null,1338]
["MN","Minnesota","2021-03-01","Y","U","Y",4944,null,13910,null,18854,null,9738,null,15,null,9753,null,586513,null,1204033,null,1202754,null,1279]
["MN","Minnesota","2021-04-01","Y","P","N",3449,null,11234,null,14683,null,8508,null,8,null,8516,null,586232,null,1206134,null,1204932,null,1202]
["MN","Minnesota","2021-05-01","Y","U","Y",4034,null,11267,null,15301,null,7975,null,6,null,7981,null,592055,null,1220864,null,1219565,null,1299]
["MN","Minnesota","2021-08-01","Y","P","N",3425,null,11465,null,14890,null,8564,null,15,null,8579,null,598608,null,1240800,null,1239512,null,1288]
["MN","Minnesota","2021-10-01","Y","U","Y",4345,null,11789,null,16134,null,8979,null,9,null,8988,null,605830,null,1261625,null,1260118,null,1507]
["MN","Minnesota","2022-01-01","Y","P","N",3253,null,14591,null,17844,null,9102,null,101,null,9203,null,610801,null,1280971,null,1279566,null,1405]
["MN","Minnesota","2022-04-01","Y","U","Y",4294,null,9173,null,13467,null,7211,null,83,null,7294,null,621230,null,1309322,null,1307660,null,1662]
["MN","Minnesota","2022-06-01","Y","U","Y",4443,null,9257,null,13700,null,7445,null,98,null,7543,null,624388,null,1321602,null,1320107,null,1495]
["MN","Minnesota","2022-08-01","Y","U","Y",4686,null,10525,null,15211,null,9048,null,91,null,9139,null,630323,null,1342340,null,1340239,null,2101]
["MN","Minnesota","2022-11-01","Y","U","Y",4024,null,16138,null,20162,null,8027,null,120,null,8147,null,637858,null,1370796,null,1368169,null,2627]
["MO","Missouri","2018-02-01","Y","U","Y",18143,null,0,null,18143,null,8396,"Includes Renewals and/or Redeterminations; ; ; Includes CHIP",0,null,8396,"Includes Renewals and/or Redeterminations; ; ",634893,null,983765,null,952943,null,30822]
["MO","Missouri","2018-04-01","Y","P","N",18795,null,0,null,18795,null,9938,"Includes Renewals and/or Redeterminations; ; ; Includes CHIP",0,null,9938,"Includes Renewals and/or Redeterminations; ; ",616103,null,953303,null,922734,null,30569]
["MO","Missouri","2018-07-01","Y","P","N",19846,null,0,null,19846,null,9071,"Includes Renewals and/or Redeterminations; ; ; Includes CHIP",0,null,9071,"Includes Renewals and/or Redeterminations; ; ",600023,null,933441,null,902002,null,31439]
["MO","Missouri","2018-10-01","Y","P","N",21395,null,0,null,21395,null,11024,"Includes Renewals and/or Redeterminations; ; ; Includes CHIP",0,null,11024,"Includes Renewals and/or Redeterminations; ; ",579304,null,908929,null,877344,null,31585]
["MO","Missouri","2018-12-01","Y","U","Y",18480,null,0,null,18480,null,8119,"Includes Renewals and/or Redeterminations; ; ; Includes CHIP",0,null,8119,"Includes Renewals and/or Redeterminations; ; ",579583,null,911302,null,879410,null,31892]
["MO","Missouri","2019-02-01","Y","U","Y",18443,null,0,null,18443,null,8996,"Includes Renewals and/or Redeterminations; ; ; Includes CHIP",538,"Includes Renewals and/or Redeterminations",9534,"Includes Renewals and/or Redeterminations; ; ",574656,null,904987,null,871603,null,33384]
["MO","Missouri","2019-03-01","Y","P","N",20913,null,0,null,20913,null,10159,"Includes Renewals and/or Redeterminations; ; ; Includes CHIP",559,"Includes Renewals and/or Redeterminations",10718,"Includes Renewals and/or Redeterminations; ; ",553863,null,875069,null,842409,null,32660]
["MO","Missouri","2019-05-01","Y","U","Y",20149,null,0,null,20149,null,9257,"Includes Renewals and/or Redeterminations; ; ; Includes CHIP",365,"Includes Renewals and/or Redeterminations",9622,"Includes Renewals and/or Redeterminations; ; ",550138,null,874683,null,840902,null,33781]
["MO","Missouri","2019-08-01","Y","U","Y",24087,"Includes Renewals and/or Redeterminations",0,null,24087,"Includes Renewals and/or Redeterminations",12292,"Includes Renewals and/or Redeterminations; ; ; Includes CHIP",501,"Includes Renewals and/or Redeterminations",12793,"Includes Renewals and/or Redeterminations; ; ",536291,null,855620,null,820497,null,35123]
["MO","Missouri","2019-11-01","Y","P","N",19334,"Includes Renewals and/or Redeterminations",0,null,19334,"Includes Renewals and/or Redeterminations",9255,"Includes Renewals and/or Redeterminations; ; ; Includes CHIP",441,"Includes Renewals and/or Redeterminations",9696,"Includes Renewals and/or Redeterminations; ; ",523855,null,833914,null,797931,null,35983]
["MO","Missouri","2020-01-01","Y","P","N",25547,"Includes Renewals and/or Redeterminations",0,null,25547,"Includes Renewals and/or Redeterminations",10927,"Includes Renewals and/or Redeterminations; ; ; Includes CHIP",555,"Includes Renewals and/or Redeterminations",11482,"Includes Renewals and/or Redeterminations; ; ",518813,null,827814,null,791280,null,36534]
["MO","Missouri","2020-04-01","Y","P","N",16376,"Includes Renewals and/or Redeterminations",0,null,16376,"Includes Renewals and/or Redeterminations",15428,"Includes Renewals and/or Redeterminations; ; ; Includes CHIP",1320,"Includes Renewals and/or Redeterminations",16748,"Includes Renewals and/or Redeterminations; ; ",552584,null,887433,null,847614,null,39819]
["MO","Missouri","2020-07-01","Y","U","Y",15284,"Includes Renewals and/or Redeterminations",0,null,15284,"Includes Renewals and/or Redeterminations",8261,"Includes Renewals and/or Redeterminations",583,"Includes Renewals and/or Redeterminations",8844,"Includes Renewals and/or Redeterminations",592975,null,951731,null,911305,null,40426]
["MO","Missouri","2020-09-01","Y","U","Y",15257,"Includes Renewals and/or Redeterminations",0,null,15257,"Includes Renewals and/or Redeterminations",8945,"Includes Renewals and/or Redeterminations",592,"Includes Renewals and/or Redeterminations",9537,"Includes Renewals and/or Redeterminations",613876,null,984496,null,944617,null,39879]
["MO","Missouri","2020-12-01","Y","U","Y",13397,"Includes Renewals and/or Redeterminations",0,null,13397,"Includes Renewals and/or Redeterminations",8203,"Includes Renewals and/or Redeterminations",1555,"Includes Renewals and/or Redeterminations",9758,"Includes Renewals and/or Redeterminations",639211,null,1022258,null,982395,null,39863]
["MO","Missouri","2021-02-01","Y","U","Y",11887,"Includes Renewals and/or Redeterminations",0,null,11887,"Includes Renewals and/or Redeterminations",5678,"Includes Renewals and/or Redeterminations",378,"Includes Renewals and/or Redeterminations",6056,"Includes Renewals and/or Redeterminations",651673,null,1041689,null,999501,null,42188]
["MO","Missouri","2021-05-01","Y","U","Y",11223,null,0,null,11223,null,6077,null,535,null,6612,null,670756,null,1074189,null,1033177,null,41012]
["MO","Missouri","2021-08-01","Y","P","N",17627,null,0,null,17627,null,5834,null,543,null,6377,null,679427,null,1090502,null,1048385,null,42117]
["MO","Missouri","2021-10-01","Y","U","Y",21304,null,0,null,21304,null,13363,null,438,null,13801,null,696431,null,1136697,null,1097457,null,39240]
["MO","Missouri","2021-11-01","Y","U","Y",23398,null,0,null,23398,null,8731,null,386,null,9117,null,702427,null,1177651,null,1138665,null,38986]
["MO","Missouri","2022-01-01","Y","U","Y",0,null,0,null,0,null,0,null,0,null,0,null,702084,null,1195895,null,1158471,null,37424]
["MO","Missouri","2022-04-01","Y","U","Y",19808,null,0,null,19808,null,13446,null,699,null,14145,null,698027,null,1266501,null,1232620,null,33881]
["MO","Missouri","2022-06-01","Y","U","Y",20390,null,0,null,20390,null,17842,null,824,null,18666,null,710546,null,1320696,null,1287271,null,33425]
["MO","Missouri","2022-09-01","Y","P","N",20504,null,0,null,20504,null,21147,null,1830,null,22977,null,711416,null,1371620,null,1337506,null,34114]
["MO","Missouri","2022-12-01","Y","P","N",17655,null,0,null,17655,null,13862,null,1424,null,15286,null,724238,null,1430999,null,1396493,null,34506]
["MS","Mississippi","2018-02-01","N","U","Y",16452,null,0,null,16452,null,10119,null,378,null,10497,null,437585,null,640771,null,561953,null,78818]
["MS","Mississippi","2018-04-01","N","P","N",16188,null,0,null,16188,null,10979,null,442,null,11421,null,437905,null,650936,null,573649,null,77287]
["MS","Mississippi","2018-07-01","N","P","N",18192,null,0,null,18192,null,10510,null,460,null,10970,null,427652,null,638956,null,563385,null,75571]
["MS","Mississippi","2018-09-01","N","U","Y",17560,null,0,null,17560,null,11760,null,546,null,12306,null,423539,null,624659,null,548359,null,76300]
["MS","Mississippi","2018-12-01","N","U","Y",17962,null,0,null,17962,null,11701,null,963,null,12664,null,420209,null,620567,null,544645,null,75922]
["MS","Mississippi","2019-03-01","N","P","N",19291,null,0,null,19291,null,12827,null,644,null,13471,null,415036,null,610737,null,534805,null,75932]
["MS","Mississippi","2019-05-01","N","P","N",19070,null,0,null,19070,null,12448,null,561,null,13009,null,415942,null,612365,null,536075,null,76290]
["MS","Mississippi","2019-07-01","N","P","N",21199,null,0,null,21199,null,11703,null,597,null,12300,null,412841,null,609181,null,533272,null,75909]
["MS","Mississippi","2019-08-01","N","P","N",22127,null,0,null,22127,null,13773,null,765,null,14538,null,413240,null,609659,null,533394,null,76265]
["MS","Mississippi","2019-11-01","N","P","N",15537,null,0,null,15537,null,11038,null,727,null,11765,null,412419,null,607772,null,531528,null,76244]
["MS","Mississippi","2020-01-01","N","U","Y",20547,null,0,null,20547,null,13346,null,952,null,14298,null,418537,null,616266,null,538966,null,77300]
["MS","Mississippi","2020-04-01","N","U","Y",20776,null,0,null,20776,null,10909,null,416,null,11325,null,421609,null,621960,null,543159,null,78801]
["MS","Mississippi","2020-07-01","N","P","N",16949,null,0,null,16949,null,8756,null,384,null,9140,null,433732,null,639560,null,559079,null,80481]
["MS","Mississippi","2020-09-01","N","P","N",16983,null,0,null,16983,null,10033,null,447,null,10480,null,445077,null,656154,null,574677,null,81477]
["MS","Mississippi","2020-11-01","N","U","Y",14454,null,0,null,14454,null,7300,null,294,null,7594,null,455882,null,673981,null,591778,null,82203]
["MS","Mississippi","2021-02-01","N","P","N",12282,null,0,null,12282,null,6366,null,251,null,6617,null,464357,null,686398,null,603825,null,82573]
["MS","Mississippi","2021-05-01","N","U","Y",12129,null,0,null,12129,null,6547,null,240,null,6787,null,475069,null,705011,null,622328,null,82683]
["MS","Mississippi","2021-08-01","N","P","N",16979,null,0,null,16979,null,8412,null,391,null,8803,null,478642,null,711117,null,631592,null,79525]
["MS","Mississippi","2021-10-01","N","U","Y",14636,null,0,null,14636,null,7384,null,370,null,7754,null,482701,null,720608,null,643738,null,76870]
["MS","Mississippi","2022-01-01","N","U","Y",15393,null,0,null,15393,null,6608,null,420,null,7028,null,487197,null,730225,null,654930,null,75295]
["MS","Mississippi","2022-01-01","N","P","N",15393,null,0,null,15393,null,6608,null,420,null,7028,null,484938,null,725746,null,650753,null,74993]
["MS","Mississippi","2022-04-01","N","U","Y",13694,null,0,null,13694,null,6433,null,393,null,6826,null,490774,null,737842,null,663263,null,74579]
["MS","Mississippi","2022-06-01","N","U","Y",14741,null,0,null,14741,null,7164,null,382,null,7546,null,493335,null,743942,null,669741,null,74201]
["MS","Mississippi","2022-09-01","N","P","N",14644,null,0,null,14644,null,7712,null,509,null,8221,null,497606,null,751607,null,678035,null,73572]
["MS","Mississippi","2022-11-01","N","U","Y",14271,null,0,null,14271,null,7461,null,499,null,7960,null,474430,null,767417,null,691640,null,75777]
["MT","Montana","2018-02-01","Y","U","Y",3060,null,0,null,3060,null,3657,null,284,null,3941,null,129603,null,278379,null,251602,null,26777]
["MT","Montana","2018-04-01","Y","U","Y",3040,null,0,null,3040,null,3339,null,175,null,3514,null,129896,null,280169,null,254224,null,25945]
["MT","Montana","2018-07-01","Y","U","Y",3239,null,0,null,3239,null,3217,null,180,null,3397,null,129389,null,280638,null,255515,null,25123]
["MT","Montana","2018-10-01","Y","U","Y",3930,null,0,null,3930,null,3952,null,329,null,4281,null,128428,null,279846,null,251757,null,28089]
["MT","Montana","2018-12-01","Y","U","Y",3474,null,0,null,3474,null,3460,null,422,null,3882,null,127863,null,279675,null,250766,null,28909]
["MT","Montana","2019-03-01","Y","P","N",3454,null,0,null,3454,null,4048,null,368,null,4416,null,126513,null,276717,null,247424,null,29293]
["MT","Montana","2019-05-01","Y","P","N",3698,null,0,null,3698,null,3975,null,340,null,4315,null,125660,null,274017,null,244642,null,29375]
["MT","Montana","2019-08-01","Y","U","Y",4626,null,0,null,4626,null,4632,null,495,null,5127,null,123587,null,268150,null,239523,null,28627]
["MT","Montana","2019-08-01","Y","P","N",4504,null,0,null,4504,null,4632,null,495,null,5127,null,122452,null,265696,null,237370,null,28326]
["MT","Montana","2019-11-01","Y","P","N",4434,null,0,null,4434,null,4507,null,602,null,5109,null,120067,null,261547,null,233673,null,27874]
["MT","Montana","2020-02-01","Y","P","N",4620,null,0,null,4620,null,4739,null,625,null,5364,null,113451,null,249705,null,224064,null,25641]
["MT","Montana","2020-04-01","Y","U","Y",3856,null,0,null,3856,null,4979,null,504,null,5483,null,115301,null,252152,null,225977,null,26175]
["MT","Montana","2020-06-01","Y","P","N",3267,null,0,null,3267,null,3009,null,294,null,3303,null,116669,null,257006,null,230530,null,26476]
["MT","Montana","2020-09-01","Y","P","N",3102,null,0,null,3102,null,2837,null,234,null,3071,null,118556,null,263499,null,236796,null,26703]
["MT","Montana","2020-12-01","Y","P","N",3118,null,0,null,3118,null,2986,null,369,null,3355,null,121603,null,276574,null,249314,null,27260]
["MT","Montana","2021-02-01","Y","P","N",2495,null,0,null,2495,null,2379,null,172,null,2551,null,124220,null,283013,null,255292,null,27721]
["MT","Montana","2021-05-01","Y","P","N",2312,null,0,null,2312,null,1706,null,108,null,1814,null,125232,null,288786,null,260726,null,28060]
["MT","Montana","2021-07-01","Y","P","N",2288,null,0,null,2288,null,1689,null,136,null,1825,null,125744,null,291705,null,263676,null,28029]
["MT","Montana","2021-10-01","Y","U","Y",2488,null,0,null,2488,null,1707,null,125,null,1832,null,127512,null,298138,null,269869,null,28269]
["MT","Montana","2022-01-01","Y","U","Y",2700,null,0,null,2700,null,1952,null,180,null,2132,null,128901,null,305591,null,277093,null,28498]
["MT","Montana","2022-03-01","Y","P","N",2528,null,0,null,2528,null,2221,null,200,null,2421,null,128918,null,306909,null,278499,null,28410]
["MT","Montana","2022-04-01","Y","U","Y",2252,null,0,null,2252,null,1751,null,122,null,1873,null,129940,null,309924,null,281332,null,28592]
["MT","Montana","2022-06-01","Y","P","N",2115,null,0,null,2115,null,1672,null,69,null,1741,null,129893,null,311394,null,282979,null,28415]
["MT","Montana","2022-10-01","Y","U","Y",2208,null,0,null,2208,null,1893,null,158,null,2051,null,131398,null,318138,null,289547,null,28591]
["MT","Montana","2022-11-01","Y","U","Y",2264,null,0,null,2264,null,1539,null,110,null,1649,null,131684,null,324086,null,295445,null,28641]
["NC","North Carolina","2018-01-01","N","U","Y",24374,null,0,null,24374,null,35422,null,3939,null,39361,null,1194430,null,1784003,null,1547003,null,237000]
["NC","North Carolina","2018-04-01","N","U","Y",22427,null,0,null,22427,null,35059,null,3694,null,38753,null,1197108,null,1788305,null,1547708,null,240597]
["NC","North Carolina","2018-07-01","N","P","N",21765,null,0,null,21765,null,33183,null,3512,null,36695,null,1186337,null,1772526,null,1527723,null,244803]
["NC","North Carolina","2018-09-01","N","P","N",18002,null,0,null,18002,null,29422,null,3424,null,32846,null,1183844,null,1767914,null,1518764,null,249150]
["NC","North Carolina","2018-12-01","N","U","Y",18446,null,0,null,18446,null,27078,null,3678,null,30756,null,1186195,null,1763338,null,1505323,null,258015]
["NC","North Carolina","2019-02-01","N","P","N",20480,null,0,null,20480,null,30780,null,3808,null,34588,null,1185189,null,1754170,null,1492301,null,261869]
["NC","North Carolina","2019-05-01","N","P","N",21538,null,0,null,21538,null,30746,null,3144,null,33890,null,1180076,null,1745341,null,1479350,null,265991]
["NC","North Carolina","2019-08-01","N","P","N",24002,null,0,null,24002,null,35304,null,3334,null,38638,null,1172301,null,1737811,null,1469665,null,268146]
["NC","North Carolina","2019-10-01","N","P","N",24206,null,0,null,24206,null,36086,null,4051,null,40137,null,1176084,null,1741357,null,1467651,null,273706]
["NC","North Carolina","2019-11-01","N","P","N",21684,null,0,null,21684,null,27137,null,2796,null,29933,null,1170552,null,1730817,null,1457217,null,273600]
["NC","North Carolina","2020-01-01","N","U","Y",29422,null,0,null,29422,null,32901,null,3688,null,36589,null,1187876,null,1767109,null,1487202,null,279907]
["NC","North Carolina","2020-04-01","N","U","Y",27271,null,0,null,27271,null,40215,null,3513,null,43728,null,1210552,null,1829829,null,1541045,null,288784]
["NC","North Carolina","2020-07-01","N","U","Y",26948,null,0,null,26948,null,31761,null,2897,null,34658,null,1238574,null,1900966,null,1609986,null,290980]
["NC","North Carolina","2020-09-01","N","P","N",26658,null,0,null,26658,null,32606,null,2907,null,35513,null,1243923,null,1919854,null,1630963,null,288891]
["NC","North Carolina","2020-12-01","N","U","Y",26988,null,0,null,26988,null,32133,null,3676,null,35809,null,1282329,null,2012555,null,1716971,null,295584]
["NC","North Carolina","2021-02-01","N","U","Y",23500,null,0,null,23500,null,28653,null,2669,null,31322,null,1297020,null,2049684,null,1750966,null,298718]
["NC","North Carolina","2021-05-01","N","P","N",22185,null,0,null,22185,null,25196,null,2024,null,27220,null,1300093,null,2072202,null,1772364,null,299838]
["NC","North Carolina","2021-08-01","N","P","N",26195,null,0,null,26195,null,29650,null,2551,null,32201,null,1313139,null,2118605,null,1819442,null,299163]
["NC","North Carolina","2021-10-01","N","U","Y",24242,null,0,null,24242,null,26904,null,2120,null,29024,null,1331797,null,2171944,null,1872802,null,299142]
["NC","North Carolina","2021-11-01","N","U","Y",26647,null,0,null,26647,null,27228,null,2321,null,29549,null,1336458,null,2188218,null,1890280,null,297938]
["NC","North Carolina","2022-03-01","N","P","N",24693,null,0,null,24693,null,29327,null,2080,null,31407,null,1344352,null,2222118,null,1929836,null,292282]
["NC","North Carolina","2022-06-01","N","U","Y",26586,null,0,null,26586,null,29987,null,2082,null,32069,null,1362191,null,2268737,null,1975890,null,292847]
["NC","North Carolina","2022-06-01","N","P","N",26586,null,0,null,26586,null,29987,null,2082,null,32069,null,1353789,null,2249516,null,1958423,null,291093]
["NC","North Carolina","2022-09-01","N","P","N",26866,null,0,null,26866,null,34289,null,2470,null,36759,null,1367802,null,2286697,null,1993161,null,293536]
["NC","North Carolina","2022-11-01","N","U","Y",27687,null,0,null,27687,null,34406,null,2984,null,37390,null,1385331,null,2330333,null,2033300,null,297033]
["ND","North Dakota","2018-03-01","Y","P","N",1912,null,0,null,1912,null,2061,null,39,null,2100,null,44137,null,94498,null,92411,null,2087]
["ND","North Dakota","2018-08-01","Y","P","N",2451,null,0,null,2451,null,2071,null,55,null,2126,null,44635,null,95077,null,92996,null,2081]
["ND","North Dakota","2018-10-01","Y","P","N",2186,null,0,null,2186,null,2175,null,62,null,2237,null,43542,null,92526,null,90424,null,2102]
["ND","North Dakota","2018-12-01","Y","P","N",2565,null,0,null,2565,null,2085,null,49,null,2134,null,43094,null,91072,null,88893,null,2179]
["ND","North Dakota","2019-03-01","Y","P","N",2721,null,0,null,2721,null,1875,null,36,null,1911,null,43254,null,91995,null,89842,null,2153]
["ND","North Dakota","2019-06-01","Y","U","Y",1824,null,0,null,1824,null,2046,null,52,null,2098,null,42203,null,90107,null,88010,null,2097]
["ND","North Dakota","2019-08-01","Y","U","Y",2254,null,0,null,2254,null,2495,null,83,null,2578,null,42251,null,89842,null,87711,null,2131]
["ND","North Dakota","2019-11-01","Y","P","N",2669,null,0,null,2669,null,2488,null,35,null,2523,null,42090,null,89466,null,87371,null,2095]
["ND","North Dakota","2020-01-01","Y","U","Y",2384,null,0,null,2384,null,2579,null,94,null,2673,null,42494,null,89890,null,87668,null,2222]
["ND","North Dakota","2020-04-01","Y","P","N",2428,null,0,null,2428,null,2710,null,75,null,2785,null,44044,null,92690,null,90377,null,2313]
["ND","North Dakota","2020-04-01","Y","U","Y",2428,null,0,null,2428,null,2710,null,75,null,2785,null,44044,null,92690,null,90377,null,2313]
["ND","North Dakota","2020-07-01","Y","U","Y",2144,null,0,null,2144,null,1927,null,60,null,1987,null,46568,null,98657,null,96231,null,2426]
["ND","North Dakota","2020-09-01","Y","P","N",2311,null,0,null,2311,null,2552,null,61,null,2613,null,47956,null,102459,null,99973,null,2486]
["ND","North Dakota","2020-12-01","Y","U","Y",2538,null,0,null,2538,null,2413,null,55,null,2468,null,49835,null,107199,null,104772,null,2427]
["ND","North Dakota","2021-03-01","Y","U","Y",2160,null,0,null,2160,null,2221,null,47,null,2268,null,51312,null,110449,null,108118,null,2331]
["ND","North Dakota","2021-05-01","Y","U","Y",1804,null,0,null,1804,null,1555,null,32,null,1587,null,51719,null,111357,null,109013,null,2344]
["ND","North Dakota","2021-08-01","Y","P","N",2149,null,0,null,2149,null,1883,null,45,null,1928,null,52913,null,113810,null,111203,null,2607]
["ND","North Dakota","2021-10-01","Y","U","Y",2048,null,0,null,2048,null,1680,null,45,null,1725,null,54033,null,115983,null,113146,null,2837]
["ND","North Dakota","2022-01-01","Y","P","N",2507,null,0,null,2507,null,1683,null,34,null,1717,null,55411,null,120469,null,117356,null,3113]
["ND","North Dakota","2022-04-01","Y","U","Y",1885,null,0,null,1885,null,1467,null,33,null,1500,null,56227,null,122573,null,119327,null,3246]
["ND","North Dakota","2022-06-01","Y","P","N",1699,null,0,null,1699,null,1577,null,27,null,1604,null,56212,null,122782,null,119493,null,3289]
["ND","North Dakota","2022-09-01","Y","P","N",1800,null,0,null,1800,null,1587,null,37,null,1624,null,57339,null,126291,null,122801,null,3490]
["ND","North Dakota","2022-11-01","Y","U","Y",2944,null,0,null,2944,null,1560,null,28,null,1588,null,58504,null,129422,null,125749,null,3673]
["ND","North Dakota","2022-12-01","Y","P","N",2197,null,0,null,2197,null,1510,null,31,null,1541,null,58274,null,129114,null,125423,null,3691]
["NE","Nebraska","2018-02-01","Y","P","N",5714,null,0,null,5714,null,6600,null,990,null,7590,null,163085,null,244961,null,211139,null,33822]
["NE","Nebraska","2018-04-01","Y","U","Y",6092,null,0,null,6092,null,7035,null,884,null,7919,null,166350,null,250249,null,216360,null,33889]
["NE","Nebraska","2018-07-01","Y","U","Y",6204,null,0,null,6204,null,7121,null,966,null,8087,null,165231,null,248379,null,214466,null,33913]
["NE","Nebraska","2018-10-01","Y","P","N",6603,null,0,null,6603,null,7521,null,987,null,8508,null,162193,null,243745,null,210005,null,33740]
["NE","Nebraska","2019-01-01","Y","U","Y",6957,null,0,null,6957,null,5751,null,1016,null,6767,null,164479,null,246966,null,211826,null,35140]
["NE","Nebraska","2019-03-01","Y","P","N",5919,null,0,null,5919,null,5397,null,871,null,6268,null,162667,null,244257,null,209872,null,34385]
["NE","Nebraska","2019-05-01","Y","U","Y",5980,null,0,null,5980,null,6126,null,887,null,7013,null,163695,null,246014,null,212215,null,33799]
["NE","Nebraska","2019-08-01","Y","P","N",6459,null,0,null,6459,null,6434,null,1048,null,7482,null,161351,null,242317,null,208878,null,33439]
["NE","Nebraska","2019-11-01","Y","P","N",5406,null,0,null,5406,null,5443,null,1386,null,6829,null,162094,null,243090,null,208679,null,34411]
["NE","Nebraska","2020-01-01","Y","U","Y",7144,null,0,null,7144,null,6453,null,1206,null,7659,null,165238,null,247737,null,212229,null,35508]
["NE","Nebraska","2020-04-01","Y","P","N",5423,null,0,null,5423,null,7283,null,927,null,8210,null,163831,null,246460,null,212438,null,34022]
["NE","Nebraska","2020-05-01","Y","P","N",4797,null,0,null,4797,null,3436,null,542,null,3978,null,165794,null,250066,null,216447,null,33619]
["NE","Nebraska","2020-07-01","Y","U","Y",5836,null,0,null,5836,null,3797,null,674,null,4471,null,171691,null,261168,null,226887,null,34281]
["NE","Nebraska","2020-09-01","Y","P","N",9229,null,0,null,9229,null,6637,null,645,null,7282,null,174400,null,266738,null,232320,null,34418]
["NE","Nebraska","2020-12-01","Y","U","Y",8046,null,0,null,8046,null,8756,null,1096,null,9852,null,180431,null,304573,null,269226,null,35347]
["NE","Nebraska","2021-03-01","Y","P","N",6950,null,0,null,6950,null,5237,null,567,null,5804,null,182538,null,315648,null,280591,null,35057]
["NE","Nebraska","2021-05-01","Y","P","N",5936,null,0,null,5936,null,4260,null,347,null,4607,null,184806,null,324200,null,288787,null,35413]
["NE","Nebraska","2021-08-01","Y","P","N",6494,null,0,null,6494,null,4707,null,396,null,5103,null,188146,null,336158,null,299312,null,36846]
["NE","Nebraska","2021-10-01","Y","P","N",6373,null,0,null,6373,null,4071,null,306,null,4377,null,190140,null,343091,null,305559,null,37532]
["NE","Nebraska","2022-01-01","Y","U","Y",6385,null,0,null,6385,null,4895,null,417,null,5312,null,194887,null,359322,null,319946,null,39376]
["NE","Nebraska","2022-04-01","Y","U","Y",5596,null,0,null,5596,null,3313,null,230,null,3543,null,196608,null,366131,null,326453,null,39678]
["NE","Nebraska","2022-06-01","Y","P","N",6020,null,0,null,6020,null,3588,null,303,null,3891,null,196853,null,368348,null,328389,null,39959]
["NE","Nebraska","2022-09-01","Y","P","N",6363,null,0,null,6363,null,4282,null,298,null,4580,null,199830,null,377894,null,336913,null,40981]
["NE","Nebraska","2022-12-01","Y","P","N",6086,null,0,null,6086,null,4944,null,580,null,5524,null,202115,null,387459,null,345168,null,42291]
["NH","New Hampshire","2018-02-01","Y","P","N",8247,null,0,null,8247,null,5289,null,499,null,5788,null,91554,null,184549,null,170169,null,14380]
["NH","New Hampshire","2018-04-01","Y","P","N",8585,null,0,null,8585,null,5282,null,510,null,5792,null,91209,null,184151,null,169939,null,14212]
["NH","New Hampshire","2018-04-01","Y","U","Y",8585,null,0,null,8585,null,5282,null,510,null,5792,null,92397,null,187165,null,172759,null,14406]
["NH","New Hampshire","2018-07-01","Y","P","N",7801,null,0,null,7801,null,4688,null,430,null,5118,null,90058,null,182182,null,167895,null,14287]
["NH","New Hampshire","2018-10-01","Y","U","Y",8428,null,0,null,8428,null,5003,null,493,null,5496,null,90965,null,183733,null,169012,null,14721]
["NH","New Hampshire","2018-12-01","Y","U","Y",7726,null,0,null,7726,null,5535,null,669,null,6204,null,91337,null,184476,null,169089,null,15387]
["NH","New Hampshire","2019-03-01","Y","P","N",8104,null,0,null,8104,null,4719,null,469,null,5188,null,88871,null,178260,null,163613,null,14647]
["NH","New Hampshire","2019-06-01","Y","P","N",7128,null,0,null,7128,null,4097,null,481,null,4578,null,88080,null,175951,null,161386,null,14565]
["NH","New Hampshire","2019-08-01","Y","U","Y",8283,null,0,null,8283,null,5276,null,587,null,5863,null,89254,null,178753,null,163884,null,14869]
["NH","New Hampshire","2019-11-01","Y","P","N",6591,null,0,null,6591,null,5121,null,677,null,5798,null,87952,null,176734,null,161605,null,15129]
["NH","New Hampshire","2020-01-01","Y","U","Y",8679,null,0,null,8679,null,5552,null,644,null,6196,null,89798,null,181909,null,166374,null,15535]
["NH","New Hampshire","2020-04-01","Y","U","Y",6034,null,0,null,6034,null,5047,null,379,null,5426,null,91385,null,189297,null,174388,null,14909]
["NH","New Hampshire","2020-07-01","Y","P","N",3598,null,0,null,3598,null,2839,null,224,null,3063,null,93828,null,196204,null,181735,null,14469]
["NH","New Hampshire","2020-09-01","Y","P","N",4189,null,0,null,4189,null,3178,null,245,null,3423,null,95610,null,201813,null,186589,null,15224]
["NH","New Hampshire","2020-10-01","Y","P","N",3901,null,0,null,3901,null,2976,null,198,null,3174,null,96407,null,204156,null,188410,null,15746]
["NH","New Hampshire","2020-12-01","Y","P","N",3551,null,0,null,3551,null,4259,null,447,null,4706,null,98736,null,212321,null,195520,null,16801]
["NH","New Hampshire","2021-02-01","Y","U","Y",2701,null,0,null,2701,null,2203,null,157,null,2360,null,99441,null,217023,null,199668,null,17355]
["NH","New Hampshire","2021-05-01","Y","U","Y",2646,null,0,null,2646,null,2237,null,204,null,2441,null,100600,null,222041,null,203521,null,18520]
["NH","New Hampshire","2021-08-01","Y","P","N",3212,null,0,null,3212,null,2775,null,253,null,3028,null,101171,null,225262,null,205953,null,19309]
["NH","New Hampshire","2021-10-01","Y","U","Y",3326,null,0,null,3326,null,2653,null,191,null,2844,null,102905,null,231311,null,211230,null,20081]
["NH","New Hampshire","2022-01-01","Y","P","N",3003,null,0,null,3003,null,2853,null,297,null,3150,null,104430,null,236926,null,215528,null,21398]
["NH","New Hampshire","2022-04-01","Y","P","N",2529,null,0,null,2529,null,1898,null,217,null,2115,null,104493,null,238938,null,217239,null,21699]
["NH","New Hampshire","2022-06-01","Y","U","Y",2819,null,0,null,2819,null,2168,null,201,null,2369,null,105363,null,241793,null,219585,null,22208]
["NH","New Hampshire","2022-09-01","Y","P","N",2866,null,0,null,2866,null,2138,null,232,null,2370,null,105700,null,243643,null,220529,null,23114]
["NH","New Hampshire","2022-11-01","Y","U","Y",2618,null,0,null,2618,null,2949,null,335,null,3284,null,107026,null,247780,null,223899,null,23881]
["NJ","New Jersey","2018-02-01","Y","P","N",30097,null,0,null,30097,null,17458,"Does Not Include All Medicaid Determinations Made At Application",7577,"Does Not Include All CHIP Determinations Made At Application",25035,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",834542,null,1753573,null,1547234,null,206339]
["NJ","New Jersey","2018-04-01","Y","U","Y",26661,null,0,null,26661,null,14860,"Does Not Include All Medicaid Determinations Made At Application",5287,"Does Not Include All CHIP Determinations Made At Application",20147,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",854850,null,1797425,null,1585243,null,212182]
["NJ","New Jersey","2018-07-01","Y","U","Y",30729,null,0,null,30729,null,10026,"Does Not Include All Medicaid Determinations Made At Application",4365,"Does Not Include All CHIP Determinations Made At Application",14391,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",849591,null,1788090,null,1572724,null,215366]
["NJ","New Jersey","2018-08-01","Y","U","Y",33260,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,33260,"Does Not Include All Non-MAGI Applications",11683,"Does Not Include All Medicaid Determinations Made At Application",5096,"Does Not Include All CHIP Determinations Made At Application",16779,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",843712,null,1776276,null,1562617,null,213659]
["NJ","New Jersey","2018-09-01","Y","U","Y",32797,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,32797,"Does Not Include All Non-MAGI Applications",9208,"Does Not Include All Medicaid Determinations Made At Application",4356,"Does Not Include All CHIP Determinations Made At Application",13564,"Does Not Include All Non-MAGI Determinations Made At Application; Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",839250,null,1765952,null,1553002,null,212950]
["NJ","New Jersey","2018-12-01","Y","P","N",36147,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,36147,"Does Not Include All Non-MAGI Applications",12741,"Does Not Include All Medicaid Determinations Made At Application",4945,"Does Not Include All CHIP Determinations Made At Application",17686,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",812506,null,1701511,null,1490688,null,210823]
["NJ","New Jersey","2019-03-01","Y","P","N",41430,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,41430,"Does Not Include All Non-MAGI Applications",18351,"Does Not Include All Medicaid Determinations Made At Application",7733,null,26084,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",806270,null,1693028,null,1480267,null,212761]
["NJ","New Jersey","2019-05-01","Y","U","Y",37000,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,37000,"Does Not Include All Non-MAGI Applications",17816,"Does Not Include All Medicaid Determinations Made At Application",6408,null,24224,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",823103,null,1726025,null,1505604,null,220421]
["NJ","New Jersey","2019-08-01","Y","U","Y",38135,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,38135,"Does Not Include All Non-MAGI Applications",18684,"Does Not Include All Medicaid Determinations Made At Application",6009,null,24693,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",816698,null,1711670,null,1487174,null,224496]
["NJ","New Jersey","2019-11-01","Y","U","Y",37451,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,37451,"Does Not Include All Non-MAGI Applications",15644,"Does Not Include All Medicaid Determinations Made At Application",6373,null,22017,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",815373,null,1711338,null,1482829,null,228509]
["NJ","New Jersey","2020-01-01","Y","U","Y",38027,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,38027,"Does Not Include All Non-MAGI Applications",16623,"Does Not Include All Medicaid Determinations Made At Application",8316,null,24939,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",812130,null,1705106,null,1474039,null,231067]
["NJ","New Jersey","2020-04-01","Y","U","Y",32232,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,32232,"Does Not Include All Non-MAGI Applications",21165,"Does Not Include All Medicaid Determinations Made At Application",4706,null,25871,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",820990,null,1732647,null,1495540,null,237107]
["NJ","New Jersey","2020-06-01","Y","U","Y",35442,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,35442,"Does Not Include All Non-MAGI Applications",20006,"Does Not Include All Medicaid Determinations Made At Application",3546,null,23552,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",841751,null,1782694,null,1542483,null,240211]
["NJ","New Jersey","2020-09-01","Y","P","N",29907,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,29907,"Does Not Include All Non-MAGI Applications",16582,"Does Not Include All Medicaid Determinations Made At Application",3331,null,19913,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",859719,null,1838927,null,1599175,null,239752]
["NJ","New Jersey","2020-12-01","Y","U","Y",15372,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",24774,null,40146,"Does Not Include All Non-MAGI Applications",23925,"Does Not Include All Medicaid Determinations Made At Application",3663,null,27588,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",877356,null,1905205,null,1664394,null,240811]
["NJ","New Jersey","2021-02-01","Y","U","Y",15883,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",9371,null,25254,"Does Not Include All Non-MAGI Applications",19075,"Does Not Include All Medicaid Determinations Made At Application",3327,null,22402,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",890117,null,1947562,null,1705772,null,241790]
["NJ","New Jersey","2021-03-01","Y","P","N",18515,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",7070,null,25585,"Does Not Include All Non-MAGI Applications",18324,"Does Not Include All Medicaid Determinations Made At Application",3200,null,21524,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",887003,null,1946611,null,1706243,null,240368]
["NJ","New Jersey","2021-05-01","Y","U","Y",13161,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",6882,null,20043,"Does Not Include All Non-MAGI Applications",12620,"Does Not Include All Medicaid Determinations Made At Application",1815,null,14435,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",901144,null,1985965,null,1743938,null,242027]
["NJ","New Jersey","2021-08-01","Y","P","N",15128,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",8089,null,23217,"Does Not Include All Non-MAGI Applications",14752,"Does Not Include All Medicaid Determinations Made At Application",2349,null,17101,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",903729,null,2007264,null,1765986,null,241278]
["NJ","New Jersey","2021-10-01","Y","U","Y",15760,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",4620,null,20380,"Does Not Include All Non-MAGI Applications",14946,"Does Not Include All Medicaid Determinations Made At Application",3228,null,18174,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",916622,null,2043566,null,1801644,null,241922]
["NJ","New Jersey","2022-01-01","Y","U","Y",14191,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",16981,null,31172,"Does Not Include All Non-MAGI Applications",15623,"Does Not Include All Medicaid Determinations Made At Application",2379,null,18002,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",927532,null,2081868,null,1836111,null,245757]
["NJ","New Jersey","2022-04-01","Y","U","Y",14505,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",4570,null,19075,"Does Not Include All Non-MAGI Applications",15401,"Does Not Include All Medicaid Determinations Made At Application",3934,null,19335,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",936251,null,2117394,null,1866356,null,251038]
["NJ","New Jersey","2022-06-01","Y","P","N",14830,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",4570,null,19400,"Does Not Include All Non-MAGI Applications",13316,"Does Not Include All Medicaid Determinations Made At Application",3261,null,16577,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",936968,null,2129804,null,1874906,null,254898]
["NJ","New Jersey","2022-09-01","Y","P","N",15767,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",4110,null,19877,"Does Not Include All Non-MAGI Applications",14263,"Does Not Include All Medicaid Determinations Made At Application",2741,null,17004,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",942619,null,2157859,null,1897366,null,260493]
["NJ","New Jersey","2022-12-01","Y","P","N",6256,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",20284,null,26540,"Does Not Include All Non-MAGI Applications",15937,"Does Not Include All Medicaid Determinations Made At Application",2824,null,18761,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",951924,null,2192270,null,1927611,null,264659]
["NM","New Mexico","2018-02-01","Y","P","N",12171,null,0,null,12171,null,17416,null,1403,null,18819,null,343006,null,750054,null,714056,null,35998]
["NM","New Mexico","2018-08-01","Y","U","Y",13918,null,0,null,13918,null,21895,null,1714,null,23609,null,335181,null,734378,null,697876,null,36502]
["NM","New Mexico","2018-10-01","Y","U","Y",12783,null,0,null,12783,null,21628,null,1409,null,23037,null,333684,null,732566,null,695813,null,36753]
["NM","New Mexico","2019-01-01","Y","P","N",13009,null,0,null,13009,null,19621,null,1491,null,21112,null,333900,null,734585,null,696863,null,37722]
["NM","New Mexico","2019-02-01","Y","P","N",11068,null,0,null,11068,null,15844,null,1451,null,17295,null,333373,null,734425,null,696551,null,37874]
["NM","New Mexico","2019-04-01","Y","U","Y",12481,null,0,null,12481,null,20298,null,1566,null,21864,null,333136,null,733956,null,696844,null,37112]
["NM","New Mexico","2019-08-01","Y","P","N",13246,null,0,null,13246,null,20929,null,2060,null,22989,null,332404,null,737226,null,699902,null,37324]
["NM","New Mexico","2019-10-01","Y","P","N",12542,null,0,null,12542,null,17408,null,1611,null,19019,null,332840,null,739975,null,701955,null,38020]
["NM","New Mexico","2019-12-01","Y","U","Y",12483,null,0,null,12483,null,15925,null,1970,null,17895,null,332680,null,743312,null,704593,null,38719]
["NM","New Mexico","2020-03-01","Y","P","N",15509,null,0,null,15509,null,15154,null,9806,null,24960,null,332875,null,745953,null,706406,null,39547]
["NM","New Mexico","2020-06-01","Y","P","N",10769,null,0,null,10769,null,11405,null,1350,null,12755,null,340976,null,775051,null,736898,null,38153]
["NM","New Mexico","2020-08-01","Y","P","N",11795,null,0,null,11795,null,11751,null,1253,null,13004,null,346569,null,790138,null,751115,null,39023]
["NM","New Mexico","2020-10-01","Y","P","N",11637,null,0,null,11637,null,9851,null,1077,null,10928,null,350580,null,801499,null,761470,null,40029]
["NM","New Mexico","2021-01-01","Y","U","Y",10593,null,0,null,10593,null,9005,null,1220,null,10225,null,357617,null,823477,null,781812,null,41665]
["NM","New Mexico","2021-04-01","Y","U","Y",8933,null,0,null,8933,null,8064,null,2012,null,10076,null,361697,null,835888,null,792677,null,43211]
["NM","New Mexico","2021-07-01","Y","P","N",8990,null,0,null,8990,null,8667,null,1054,null,9721,null,366235,null,847066,null,802281,null,44785]
["NM","New Mexico","2021-09-01","Y","U","Y",9893,null,0,null,9893,null,8148,null,885,null,9033,null,369435,null,855781,null,809955,null,45826]
["NM","New Mexico","2021-10-01","Y","P","N",9833,null,0,null,9833,null,7731,null,678,null,8409,null,370058,null,857931,null,811825,null,46106]
["NM","New Mexico","2021-12-01","Y","U","Y",9216,null,0,null,9216,null,8158,null,1073,null,9231,null,373674,null,866606,null,819707,null,46899]
["NM","New Mexico","2022-04-01","Y","P","N",9627,null,0,null,9627,null,6072,null,426,null,6498,null,377106,null,870319,null,823113,null,47206]
["NM","New Mexico","2022-05-01","Y","P","N",10401,null,0,null,10401,null,5821,null,2258,null,8079,null,378366,null,873372,null,825463,null,47909]
["NM","New Mexico","2022-08-01","Y","P","N",11906,null,0,null,11906,null,7233,null,662,null,7895,null,380565,null,879766,null,830089,null,49677]
["NM","New Mexico","2022-11-01","Y","P","N",9057,null,0,null,9057,null,5192,null,503,null,5695,null,381713,null,882729,null,832045,null,50684]
["NV","Nevada","2018-01-01","Y","P","N",22125,null,0,null,22125,null,15563,null,78,null,15641,null,305760,null,642663,null,601878,null,40785]
["NV","Nevada","2018-05-01","Y","P","N",19608,"Includes Renewals and/or Redeterminations",0,null,19608,"Includes Renewals and/or Redeterminations",12284,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",50,null,12334,null,306665,null,644329,null,603417,null,40912]
["NV","Nevada","2018-09-01","Y","U","Y",17156,"Includes Renewals and/or Redeterminations",0,null,17156,"Includes Renewals and/or Redeterminations",10843,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",63,null,10906,null,307532,null,644952,null,603686,null,41266]
["NV","Nevada","2018-11-01","Y","U","Y",24000,"Includes Renewals and/or Redeterminations",0,null,24000,"Includes Renewals and/or Redeterminations",11612,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",49,null,11661,null,302480,null,639840,null,598308,null,41532]
["NV","Nevada","2019-02-01","Y","P","N",17472,"Includes Renewals and/or Redeterminations",0,null,17472,"Includes Renewals and/or Redeterminations",11326,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",82,null,11408,null,302407,null,633325,null,591155,null,42170]
["NV","Nevada","2019-05-01","Y","P","N",20683,"Includes Renewals and/or Redeterminations",0,null,20683,"Includes Renewals and/or Redeterminations",12236,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",70,null,12306,null,301049,null,632772,null,590829,null,41943]
["NV","Nevada","2019-07-01","Y","U","Y",21510,"Includes Renewals and/or Redeterminations",0,null,21510,"Includes Renewals and/or Redeterminations",13526,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",71,null,13597,null,298790,null,632838,null,593317,null,39521]
["NV","Nevada","2019-08-01","Y","U","Y",20879,"Includes Renewals and/or Redeterminations",0,null,20879,"Includes Renewals and/or Redeterminations",13112,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",70,null,13182,null,299108,null,631562,null,591682,null,39880]
["NV","Nevada","2019-10-01","Y","U","Y",20909,"Includes Renewals and/or Redeterminations",0,null,20909,"Includes Renewals and/or Redeterminations",12845,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",66,null,12911,null,298087,null,630701,null,590902,null,39799]
["NV","Nevada","2020-01-01","Y","P","N",22359,"Includes Renewals and/or Redeterminations",855,null,23214,"Includes Renewals and/or Redeterminations",13756,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",76,null,13832,null,295181,null,626116,null,586119,null,39997]
["NV","Nevada","2020-04-01","Y","P","N",22395,"Includes Renewals and/or Redeterminations",1997,null,24392,"Includes Renewals and/or Redeterminations",17067,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",68,null,17135,null,300950,null,651890,null,611600,null,40290]
["NV","Nevada","2020-06-01","Y","P","N",14381,"Includes Renewals and/or Redeterminations",572,null,14953,"Includes Renewals and/or Redeterminations",8193,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",23,null,8216,null,313466,null,685073,null,644995,null,40078]
["NV","Nevada","2020-09-01","Y","U","Y",15926,"Includes Renewals and/or Redeterminations",578,null,16504,"Includes Renewals and/or Redeterminations",8801,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",42,null,8843,null,324258,null,722616,null,684413,null,38203]
["NV","Nevada","2020-11-01","Y","U","Y",9965,"Includes Renewals and/or Redeterminations",4922,null,14887,"Includes Renewals and/or Redeterminations",7293,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",24,null,7317,null,330174,null,742656,null,703495,null,39161]
["NV","Nevada","2021-02-01","Y","P","N",13262,"Includes Renewals and/or Redeterminations",961,null,14223,"Includes Renewals and/or Redeterminations",6508,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",24,null,6532,null,338548,null,768740,null,727510,null,41230]
["NV","Nevada","2021-05-01","Y","P","N",12765,"Includes Renewals and/or Redeterminations",1612,null,14377,"Includes Renewals and/or Redeterminations",5764,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",23,null,5787,null,344806,null,790368,null,747208,null,43160]
["NV","Nevada","2021-07-01","Y","U","Y",13479,null,1425,null,14904,null,6963,null,30,null,6993,null,347213,null,800436,null,756216,null,44220]
["NV","Nevada","2021-08-01","Y","U","Y",14177,null,1893,null,16070,null,7676,null,27,null,7703,null,349916,null,809389,null,764488,null,44901]
["NV","Nevada","2021-12-01","Y","U","Y",14452,null,3550,null,18002,null,7287,null,28,null,7315,null,356357,null,835255,null,786229,null,49026]
["NV","Nevada","2022-03-01","Y","U","Y",14229,null,673,null,14902,null,7673,null,37,null,7710,null,358903,null,850129,null,798019,null,52110]
["NV","Nevada","2022-03-01","Y","P","N",14229,null,673,null,14902,null,7673,null,37,null,7710,null,358903,null,850129,null,798019,null,52110]
["NV","Nevada","2022-06-01","Y","U","Y",13235,null,757,null,13992,null,6978,null,19,null,6997,null,361793,null,865597,null,813818,null,51779]
["NV","Nevada","2022-08-01","Y","U","Y",14621,null,894,null,15515,null,7789,null,24,null,7813,null,365412,null,877180,null,824542,null,52638]
["NV","Nevada","2022-11-01","Y","U","Y",20145,null,9693,null,29838,null,7330,null,21,null,7351,null,359141,null,860988,null,807777,null,53211]
["NY","New York","2018-02-01","Y","U","Y",0,null,691338,null,691338,null,149540,null,12676,null,162216,null,2456269,null,6129761,null,5593581,null,536180]
["NY","New York","2018-04-01","Y","P","N",0,null,801900,null,801900,null,113970,null,9837,null,123807,null,2459266,"Includes Retroactive Enrollments",6133837,"Includes Retroactive Enrollments",5589153,"Includes Retroactive Enrollments",544684]
["NY","New York","2018-06-01","Y","U","Y",0,null,626220,null,626220,null,111527,null,8118,null,119645,null,2460691,null,6132759,null,5580463,null,552296]
["NY","New York","2018-09-01","Y","P","N",0,null,711257,null,711257,null,119017,null,8976,null,127993,null,2451415,"Includes Retroactive Enrollments",6121833,"Includes Retroactive Enrollments",5565602,"Includes Retroactive Enrollments",556231]
["NY","New York","2018-12-01","Y","P","N",0,null,766142,null,766142,null,117032,null,8498,null,125530,null,2449731,"Includes Retroactive Enrollments",6135566,"Includes Retroactive Enrollments",5568617,"Includes Retroactive Enrollments",566949]
["NY","New York","2019-02-01","Y","U","Y",0,null,739497,null,739497,null,152115,null,6170,null,158285,null,2443874,null,6123733,null,5549740,null,573993]
["NY","New York","2019-04-01","Y","U","Y",0,null,762419,null,762419,null,116785,null,8261,null,125046,null,2436309,null,6113738,null,5532168,null,581570]
["NY","New York","2019-07-01","Y","U","Y",0,null,748567,null,748567,null,111365,null,5802,null,117167,null,2423510,null,6097811,null,5508804,null,589007]
["NY","New York","2019-10-01","Y","P","N",0,null,854600,null,854600,null,109785,null,7082,null,116867,null,2407742,"Includes Retroactive Enrollments",6047203,"Includes Retroactive Enrollments",5449260,"Includes Retroactive Enrollments",597943]
["NY","New York","2019-10-01","Y","U","Y",0,null,854600,null,854600,null,114292,null,7166,null,121458,null,2408934,null,6048395,null,5449260,null,599135]
["NY","New York","2020-01-01","Y","P","N",0,null,893627,"Includes Renewals and/or Redeterminations",893627,"Includes Renewals and/or Redeterminations",124361,"Includes Renewals and/or Redeterminations",9025,"Includes Renewals and/or Redeterminations",133386,"Includes Renewals and/or Redeterminations",2388495,"Includes Retroactive Enrollments",5985869,"Includes Retroactive Enrollments",5380274,"Includes Retroactive Enrollments",605595]
["NY","New York","2020-03-01","Y","U","Y",0,null,1024749,"Includes Renewals and/or Redeterminations",1024749,"Includes Renewals and/or Redeterminations",116827,"Includes Renewals and/or Redeterminations",7259,"Includes Renewals and/or Redeterminations",124086,"Includes Renewals and/or Redeterminations",2389733,null,6006163,null,5389288,null,616875]
["NY","New York","2020-06-01","Y","P","N",0,null,643760,"Includes Renewals and/or Redeterminations",643760,"Includes Renewals and/or Redeterminations",123691,"Includes Renewals and/or Redeterminations",9271,"Includes Renewals and/or Redeterminations",132962,"Includes Renewals and/or Redeterminations",2440866,"Includes Retroactive Enrollments",6263164,"Includes Retroactive Enrollments",5648681,"Includes Retroactive Enrollments",614483]
["NY","New York","2020-08-01","Y","U","Y",0,null,999277,"Includes Renewals and/or Redeterminations",999277,"Includes Renewals and/or Redeterminations",102771,"Includes Renewals and/or Redeterminations",6662,"Includes Renewals and/or Redeterminations",109433,"Includes Renewals and/or Redeterminations",2479672,null,6435565,null,5820986,null,614579]
["NY","New York","2020-11-01","Y","U","Y",0,null,673077,"Includes Renewals and/or Redeterminations",673077,"Includes Renewals and/or Redeterminations",92305,"Includes Renewals and/or Redeterminations",6223,"Includes Renewals and/or Redeterminations",98528,"Includes Renewals and/or Redeterminations",2504371,null,6608792,null,6000087,null,608705]
["NY","New York","2021-02-01","Y","P","N",0,null,754678,null,754678,null,89084,null,5857,null,94941,null,2510011,null,6720454,null,6119756,null,600698]
["NY","New York","2021-04-01","Y","U","Y",0,null,755532,"Includes Renewals and/or Redeterminations",755532,"Includes Renewals and/or Redeterminations",83573,"Includes Renewals and/or Redeterminations",2121,"Includes Renewals and/or Redeterminations",85694,"Includes Renewals and/or Redeterminations",2524543,null,6834330,null,6239009,null,595321]
["NY","New York","2021-07-01","Y","U","Y",0,null,666892,null,666892,null,70160,null,1798,null,71958,null,2539825,null,6910492,null,6321894,null,588598]
["NY","New York","2021-10-01","Y","P","N",0,null,898245,null,898245,null,72910,null,1749,null,74659,null,2553190,null,7005279,null,6420619,null,584660]
["NY","New York","2021-12-01","Y","U","Y",0,null,845368,null,845368,null,76871,null,1741,null,78612,null,2563898,null,7078662,null,6497772,null,580890]
["NY","New York","2022-03-01","Y","U","Y",0,null,787286,null,787286,null,64999,null,1606,null,66605,null,2577835,null,7167607,null,6593384,null,574223]
["NY","New York","2022-05-01","Y","P","N",0,null,791737,null,791737,null,67492,null,1938,null,69430,null,2567008,null,7174044,null,6605610,null,568434]
["NY","New York","2022-06-01","Y","U","Y",0,null,618081,null,618081,null,66106,null,1678,null,67784,null,2581208,null,7224391,null,6657081,null,567310]
["NY","New York","2022-08-01","Y","P","N",0,null,895426,null,895426,null,66282,null,1750,null,68032,null,2578743,null,7257497,null,6699398,null,558099]
["NY","New York","2022-11-01","Y","P","N",0,null,703724,null,703724,null,70828,null,1902,null,72730,null,2597210,null,7346992,null,6789092,null,557900]
["OH","Ohio","2018-01-01","Y","U","Y",74779,null,0,null,74779,null,49461,null,2932,null,52393,null,1215885,null,2798257,null,2582061,null,216196]
["OH","Ohio","2018-04-01","Y","U","Y",78684,"Includes Renewals and/or Redeterminations",0,null,78684,"Includes Renewals and/or Redeterminations",46793,"Includes CHIP; Includes Renewals and/or Redeterminations",2707,null,49500,"Includes Renewals and/or Redeterminations",1215145,null,2775514,null,2557955,null,217559]
["OH","Ohio","2018-07-01","Y","U","Y",58502,"Includes Renewals and/or Redeterminations",0,null,58502,"Includes Renewals and/or Redeterminations",46417,"Includes CHIP; Includes Renewals and/or Redeterminations",2375,null,48792,"Includes Renewals and/or Redeterminations",1204381,null,2727615,null,2507920,null,219695]
["OH","Ohio","2018-09-01","Y","U","Y",61557,"Includes Renewals and/or Redeterminations",0,null,61557,"Includes Renewals and/or Redeterminations",50428,"Includes CHIP; Includes Renewals and/or Redeterminations",2720,null,53148,"Includes Renewals and/or Redeterminations",1203332,null,2712441,null,2492422,null,220019]
["OH","Ohio","2018-11-01","Y","P","N",67290,"Includes Renewals and/or Redeterminations",0,null,67290,"Includes Renewals and/or Redeterminations",50497,"Includes CHIP; Includes Renewals and/or Redeterminations",2896,null,53393,"Includes Renewals and/or Redeterminations",1184898,null,2678997,null,2465896,null,213101]
["OH","Ohio","2019-02-01","Y","P","N",65426,"Includes Renewals and/or Redeterminations",0,null,65426,"Includes Renewals and/or Redeterminations",53090,"Includes CHIP; Includes Renewals and/or Redeterminations",2901,null,55991,"Includes Renewals and/or Redeterminations",1181831,null,2649262,null,2443598,null,205664]
["OH","Ohio","2019-05-01","Y","P","N",71825,"Includes Renewals and/or Redeterminations",0,null,71825,"Includes Renewals and/or Redeterminations",61003,"Includes CHIP; Includes Renewals and/or Redeterminations",3108,null,64111,"Includes Renewals and/or Redeterminations",1182769,null,2657633,null,2456295,null,201338]
["OH","Ohio","2019-07-01","Y","P","N",74745,"Includes Renewals and/or Redeterminations",0,null,74745,"Includes Renewals and/or Redeterminations",58921,"Includes CHIP; Includes Renewals and/or Redeterminations",3124,null,62045,"Includes Renewals and/or Redeterminations",1174311,null,2642614,null,2445095,null,197519]
["OH","Ohio","2019-10-01","Y","P","N",75449,"Includes Renewals and/or Redeterminations",0,null,75449,"Includes Renewals and/or Redeterminations",61016,"Includes CHIP; Includes Renewals and/or Redeterminations",3590,null,64606,"Includes Renewals and/or Redeterminations",1174952,null,2643620,null,2444848,null,198772]
["OH","Ohio","2019-11-01","Y","P","N",64540,"Includes Renewals and/or Redeterminations",0,null,64540,"Includes Renewals and/or Redeterminations",49339,"Includes CHIP; Includes Renewals and/or Redeterminations",2983,null,52322,"Includes Renewals and/or Redeterminations",1161056,null,2617148,null,2419529,null,197619]
["OH","Ohio","2020-01-01","Y","U","Y",78989,"Includes Renewals and/or Redeterminations",0,null,78989,"Includes Renewals and/or Redeterminations",56725,"Includes CHIP; Includes Renewals and/or Redeterminations",3322,null,60047,"Includes Renewals and/or Redeterminations",1161552,null,2612947,null,2414005,null,198942]
["OH","Ohio","2020-03-01","Y","U","Y",79561,"Includes Renewals and/or Redeterminations",0,null,79561,"Includes Renewals and/or Redeterminations",60030,"Includes CHIP; Includes Renewals and/or Redeterminations",3632,null,63662,"Includes Renewals and/or Redeterminations",1159413,null,2611799,null,2412431,null,199368]
["OH","Ohio","2020-06-01","Y","U","Y",58892,"Includes Renewals and/or Redeterminations",0,null,58892,"Includes Renewals and/or Redeterminations",44381,"Includes CHIP; Includes Renewals and/or Redeterminations",2370,null,46751,"Includes Renewals and/or Redeterminations",1209081,null,2788134,null,2593402,null,194732]
["OH","Ohio","2020-09-01","Y","P","N",58278,"Includes Renewals and/or Redeterminations",0,null,58278,"Includes Renewals and/or Redeterminations",39044,"Includes CHIP; Includes Renewals and/or Redeterminations",2144,null,41188,"Includes Renewals and/or Redeterminations",1237145,null,2881716,null,2687107,null,194609]
["OH","Ohio","2020-11-01","Y","P","N",54252,"Includes Renewals and/or Redeterminations",0,null,54252,"Includes Renewals and/or Redeterminations",32954,"Includes CHIP; Includes Renewals and/or Redeterminations",1760,null,34714,"Includes Renewals and/or Redeterminations",1250134,null,2931222,null,2734755,null,196467]
["OH","Ohio","2021-02-01","Y","P","N",47359,"Includes Renewals and/or Redeterminations",0,null,47359,"Includes Renewals and/or Redeterminations",31748,"Includes CHIP; Includes Renewals and/or Redeterminations",1699,null,33447,"Includes Renewals and/or Redeterminations",1267732,null,2994724,null,2790708,null,204016]
["OH","Ohio","2021-04-01","Y","P","N",43992,null,0,null,43992,null,28675,null,1486,null,30161,null,1278639,null,3034790,null,2823559,null,211231]
["OH","Ohio","2021-07-01","Y","P","N",47389,null,0,null,47389,null,31017,null,1515,null,32532,null,1289336,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",3086656,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",2874387,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",212269,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["OH","Ohio","2021-10-01","Y","P","N",46898,null,0,null,46898,null,31256,null,1618,null,32874,null,1298207,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",3140554,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",2926320,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",214234,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["OH","Ohio","2021-12-01","Y","U","Y",56955,null,0,null,56955,null,28339,null,1424,null,29763,null,1303028,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",3172286,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",2955172,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",217114,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["OH","Ohio","2022-03-01","Y","U","Y",56115,null,0,null,56115,null,32810,null,1626,null,34436,null,1315085,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",3216730,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",2990681,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",226049,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["OH","Ohio","2022-06-01","Y","U","Y",49677,null,0,null,49677,null,28461,null,1294,null,29755,null,1322594,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",3256033,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",3026305,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",229728,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["OH","Ohio","2022-08-01","Y","P","N",58985,null,0,null,58985,null,32046,null,1652,null,33698,null,1330435,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",3289608,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",3057112,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",232496,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["OH","Ohio","2022-10-01","Y","U","Y",50812,null,0,null,50812,null,27689,null,1429,null,29118,null,1336493,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",3318481,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",3080067,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",238414,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["OH","Ohio","2022-11-01","Y","P","N",57645,null,0,null,57645,null,27315,null,1442,null,28757,null,1341543,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",3337867,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",3095655,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",242212,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["OK","Oklahoma","2018-01-01","Y","P","N",52353,null,0,null,52353,null,45737,null,8441,null,54178,null,517001,null,739818,null,618365,null,121453]
["OK","Oklahoma","2018-05-01","Y","U","Y",43035,null,0,null,43035,null,40177,null,7933,null,48110,null,514535,null,735895,null,616826,null,119069]
["OK","Oklahoma","2018-08-01","Y","P","N",51358,"Includes Renewals and/or Redeterminations",0,null,51358,"Includes Renewals and/or Redeterminations",45579,"Includes Renewals and/or Redeterminations",8433,null,54012,"Includes Renewals and/or Redeterminations",516155,null,736945,null,616489,null,120456]
["OK","Oklahoma","2018-10-01","Y","U","Y",46695,"Includes Renewals and/or Redeterminations",0,null,46695,"Includes Renewals and/or Redeterminations",43363,"Includes Renewals and/or Redeterminations",8393,null,51756,"Includes Renewals and/or Redeterminations",516513,null,737360,null,614873,null,122487]
["OK","Oklahoma","2019-01-01","Y","P","N",53653,"Includes Renewals and/or Redeterminations",0,null,53653,"Includes Renewals and/or Redeterminations",48783,"Includes Renewals and/or Redeterminations",9442,null,58225,"Includes Renewals and/or Redeterminations",511758,null,730160,null,608692,null,121468]
["OK","Oklahoma","2019-03-01","Y","U","Y",42114,"Includes Renewals and/or Redeterminations",0,null,42114,"Includes Renewals and/or Redeterminations",38379,"Includes Renewals and/or Redeterminations",7912,"Includes Renewals and/or Redeterminations",46291,"Includes Renewals and/or Redeterminations",507790,null,724011,null,603925,null,120086]
["OK","Oklahoma","2019-06-01","Y","P","N",37987,null,0,null,37987,null,36793,null,6829,null,43622,null,511378,null,729196,null,610779,null,118417]
["OK","Oklahoma","2019-09-01","Y","P","N",51419,"Includes Renewals and/or Redeterminations",0,null,51419,"Includes Renewals and/or Redeterminations",87682,"Includes Renewals and/or Redeterminations",10666,"Includes Renewals and/or Redeterminations",98348,"Includes Renewals and/or Redeterminations",511370,null,727681,null,609104,null,118577]
["OK","Oklahoma","2019-11-01","Y","P","N",42072,"Includes Renewals and/or Redeterminations",0,null,42072,"Includes Renewals and/or Redeterminations",42607,"Includes Renewals and/or Redeterminations",9388,"Includes Renewals and/or Redeterminations",51995,"Includes Renewals and/or Redeterminations",501917,null,716103,null,596575,null,119528]
["OK","Oklahoma","2020-02-01","Y","P","N",32046,"Includes Renewals and/or Redeterminations",0,null,32046,"Includes Renewals and/or Redeterminations",41947,"Includes Renewals and/or Redeterminations",8800,"Includes Renewals and/or Redeterminations",50747,"Includes Renewals and/or Redeterminations",502359,null,716566,null,593369,null,123197]
["OK","Oklahoma","2020-05-01","Y","P","N",32518,"Includes Renewals and/or Redeterminations",0,null,32518,"Includes Renewals and/or Redeterminations",32845,"Includes Renewals and/or Redeterminations",5990,"Includes Renewals and/or Redeterminations",38835,"Includes Renewals and/or Redeterminations",536571,null,773600,null,646739,null,126861]
["OK","Oklahoma","2020-05-01","Y","U","Y",27062,"Includes Renewals and/or Redeterminations",0,null,27062,"Includes Renewals and/or Redeterminations",32845,"Includes Renewals and/or Redeterminations",5990,"Includes Renewals and/or Redeterminations",38835,"Includes Renewals and/or Redeterminations",536571,null,773600,null,646739,null,126861]
["OK","Oklahoma","2020-07-01","Y","P","N",30992,"Includes Renewals and/or Redeterminations",0,null,30992,"Includes Renewals and/or Redeterminations",35885,"Includes Renewals and/or Redeterminations",5490,"Includes Renewals and/or Redeterminations",41375,"Includes Renewals and/or Redeterminations",555903,null,809286,null,680401,null,128885]
["OK","Oklahoma","2020-10-01","Y","P","N",31695,"Includes Renewals and/or Redeterminations",0,null,31695,"Includes Renewals and/or Redeterminations",108436,"Includes Renewals and/or Redeterminations",19050,"Includes Renewals and/or Redeterminations",127486,"Includes Renewals and/or Redeterminations",574260,null,844213,null,714179,null,130034]
["OK","Oklahoma","2021-01-01","Y","U","Y",29808,"Includes Renewals and/or Redeterminations",0,null,29808,"Includes Renewals and/or Redeterminations",106793,"Includes Renewals and/or Redeterminations",12568,"Includes Renewals and/or Redeterminations",119361,"Includes Renewals and/or Redeterminations",585827,null,866416,null,733898,null,132518]
["OK","Oklahoma","2021-03-01","Y","P","N",30906,"Includes Renewals and/or Redeterminations",0,null,30906,"Includes Renewals and/or Redeterminations",115304,"Includes Renewals and/or Redeterminations",12261,"Includes Renewals and/or Redeterminations",127565,"Includes Renewals and/or Redeterminations",590499,null,875775,null,739249,null,136526]
["OK","Oklahoma","2021-06-01","Y","P","N",50936,"Includes Renewals and/or Redeterminations",0,null,50936,"Includes Renewals and/or Redeterminations",148985,"Includes Renewals and/or Redeterminations",9963,"Includes Renewals and/or Redeterminations",158948,"Includes Renewals and/or Redeterminations",600490,null,896820,null,761262,null,135558]
["OK","Oklahoma","2021-09-01","Y","P","N",35539,null,0,null,35539,null,52103,null,4327,null,56430,null,610394,null,1065210,null,932893,null,132317]
["OK","Oklahoma","2021-12-01","Y","P","N",41841,null,0,null,41841,null,154819,null,11496,null,166315,null,618314,null,1130652,null,1002912,null,127740]
["OK","Oklahoma","2022-01-01","Y","P","N",38800,null,0,null,38800,null,115750,null,6193,null,121943,null,620082,null,1146324,null,1020382,null,125942]
["OK","Oklahoma","2022-04-01","Y","P","N",33291,null,0,null,33291,null,105210,null,6073,null,111283,null,629880,null,1192854,null,1064567,null,128287]
["OK","Oklahoma","2022-07-01","Y","U","Y",30480,null,0,null,30480,null,121877,null,5292,null,127169,null,636199,null,1231239,null,1099656,null,131583]
["OK","Oklahoma","2022-10-01","Y","P","N",30441,null,0,null,30441,null,124392,null,5235,null,129627,null,643348,null,1273309,null,1141737,null,131572]
["OK","Oklahoma","2022-12-01","Y","U","Y",29842,null,0,null,29842,null,80462,null,6280,null,86742,null,646025,null,1294297,null,1160111,null,134186]
["OR","Oregon","2018-02-01","Y","U","Y",12653,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,12653,"Does Not Include All Non-MAGI Applications",25328,"Count is of Households, Not Individuals; Does Not Include All Non-MAGI Determinations Made At Application",2265,null,27593,"Does Not Include All Non-MAGI Determinations Made At Application",419307,null,970752,null,844832,null,125920]
["OR","Oregon","2018-04-01","Y","P","N",11657,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,11657,"Does Not Include All Non-MAGI Applications",23122,"Count is of Households, Not Individuals; Does Not Include All Non-MAGI Determinations Made At Application",1953,null,25075,"Does Not Include All Non-MAGI Determinations Made At Application",415158,null,966695,null,841912,null,124783]
["OR","Oregon","2018-05-01","Y","U","Y",11459,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,11459,"Does Not Include All Non-MAGI Applications",22611,"Count is of Households, Not Individuals; Does Not Include All Non-MAGI Determinations Made At Application",2067,null,24678,"Does Not Include All Non-MAGI Determinations Made At Application",417928,null,974631,null,848838,null,125793]
["OR","Oregon","2018-08-01","Y","U","Y",13427,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,13427,"Does Not Include All Non-MAGI Applications",24585,"Count is of Households, Not Individuals; Does Not Include All Non-MAGI Determinations Made At Application",2603,null,27188,"Does Not Include All Non-MAGI Determinations Made At Application",414720,null,972190,null,846403,null,125787]
["OR","Oregon","2018-10-01","Y","U","Y",13712,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,13712,"Does Not Include All Non-MAGI Applications",24709,"Count is of Households, Not Individuals; Does Not Include All Non-MAGI Determinations Made At Application",2703,null,27412,"Does Not Include All Non-MAGI Determinations Made At Application",415900,null,976814,null,850025,null,126789]
["OR","Oregon","2019-01-01","Y","P","N",13850,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,13850,"Does Not Include All Non-MAGI Applications",26344,"Count is of Households, Not Individuals; Does Not Include All Non-MAGI Determinations Made At Application",3300,null,29644,"Does Not Include All Non-MAGI Determinations Made At Application",410266,null,971345,null,846069,null,125276]
["OR","Oregon","2019-04-01","Y","U","Y",13425,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,13425,"Does Not Include All Non-MAGI Applications",24977,"Count is of Households, Not Individuals; Does Not Include All Non-MAGI Determinations Made At Application",2942,null,27919,"Does Not Include All Non-MAGI Determinations Made At Application",418214,null,987718,null,858912,null,128806]
["OR","Oregon","2019-06-01","Y","P","N",11160,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,11160,"Does Not Include All Non-MAGI Applications",19480,"Count is of Households, Not Individuals; Does Not Include All Non-MAGI Determinations Made At Application",2023,null,21503,"Does Not Include All Non-MAGI Determinations Made At Application",414215,null,980671,null,852567,null,128104]
["OR","Oregon","2019-08-01","Y","U","Y",12651,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,12651,"Does Not Include All Non-MAGI Applications",21686,"Count is of Households, Not Individuals; Does Not Include All Non-MAGI Determinations Made At Application",2364,null,24050,"Does Not Include All Non-MAGI Determinations Made At Application",415366,null,986569,null,858240,null,128329]
["OR","Oregon","2019-11-01","Y","P","N",11522,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,11522,"Does Not Include All Non-MAGI Applications",19490,"Count is of Households, Not Individuals; Does Not Include All Non-MAGI Determinations Made At Application",2170,null,21660,"Does Not Include All Non-MAGI Determinations Made At Application",412259,null,984653,null,856999,null,127654]
["OR","Oregon","2020-02-01","Y","U","Y",11210,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,11210,"Does Not Include All Non-MAGI Applications",20383,"Count is of Households, Not Individuals; Does Not Include All Non-MAGI Determinations Made At Application",2737,null,23120,"Does Not Include All Non-MAGI Determinations Made At Application",416860,null,1002190,null,872851,null,129339]
["OR","Oregon","2020-05-01","Y","P","N",9296,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,9296,"Does Not Include All Non-MAGI Applications",18133,"Count is of Households, Not Individuals; Does Not Include All Non-MAGI Determinations Made At Application",1854,null,19987,"Does Not Include All Non-MAGI Determinations Made At Application",425248,null,1040847,null,911412,null,129435]
["OR","Oregon","2020-07-01","Y","P","N",11726,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,11726,"Does Not Include All Non-MAGI Applications",52671,"Count is of Households, Not Individuals; Does Not Include All Non-MAGI Determinations Made At Application",4009,null,56680,"Does Not Include All Non-MAGI Determinations Made At Application",431034,null,1066371,null,935537,null,130834]
["OR","Oregon","2020-10-01","Y","U","Y",13732,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,13732,"Does Not Include All Non-MAGI Applications",73840,"Does Not Include All Non-MAGI Determinations Made At Application",6641,null,80481,"Does Not Include All Non-MAGI Determinations Made At Application",441961,null,1109661,null,974428,null,135233]
["OR","Oregon","2020-10-01","Y","P","N",13369,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,13369,"Does Not Include All Non-MAGI Applications",74245,"Does Not Include All Non-MAGI Determinations Made At Application",6664,null,80909,"Does Not Include All Non-MAGI Determinations Made At Application",441361,null,1107541,null,972371,null,135170]
["OR","Oregon","2021-01-01","Y","U","Y",13724,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,13724,"Does Not Include All Non-MAGI Applications",131813,null,9773,null,141586,null,451336,null,1160651,null,1019624,null,141027]
["OR","Oregon","2021-03-01","Y","U","Y",15224,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,15224,"Does Not Include All Non-MAGI Applications",150531,null,13817,null,164348,null,455252,null,1182896,null,1036775,null,146121]
["OR","Oregon","2021-06-01","Y","P","N",13425,"Does Not Include All Non-MAGI Applications Submitted to Medicaid and CHIP Agencies",0,null,13425,"Does Not Include All Non-MAGI Applications",125378,null,10146,null,135524,null,459076,null,1206932,null,1051793,null,155139]
["OR","Oregon","2021-08-01","Y","U","Y",14172,null,0,null,14172,null,134186,null,12198,null,146384,null,463971,null,1229591,null,1069424,null,160167]
["OR","Oregon","2021-11-01","Y","U","Y",12879,null,0,null,12879,null,147665,null,14469,null,162134,null,468812,null,1256231,null,1088036,null,168195]
["OR","Oregon","2022-02-01","Y","U","Y",11777,null,0,null,11777,null,138649,null,13877,null,152526,null,473529,null,1284314,null,1111214,null,173100]
["OR","Oregon","2022-04-01","Y","P","N",12308,null,0,null,12308,null,118951,null,11665,null,130616,null,474987,null,1294746,null,1121753,null,172993]
["OR","Oregon","2022-07-01","Y","P","N",11589,null,0,null,11589,null,142528,null,13474,null,156002,null,483368,null,1331443,null,1154652,null,176791]
["OR","Oregon","2022-09-01","Y","U","Y",13233,null,0,null,13233,null,160538,null,16121,null,176659,null,486981,null,1350686,null,1172046,null,178640]
["OR","Oregon","2022-12-01","Y","U","Y",12614,null,0,null,12614,null,335415,null,23471,null,358886,null,490841,null,1380287,null,1192600,null,187687]
["PA","Pennsylvania","2018-02-01","Y","P","N",67524,"Includes Renewals and/or Redeterminations",0,null,67524,"Includes Renewals and/or Redeterminations",40585,"Includes Renewals and/or Redeterminations; Count is of Households, Not Individuals",9965,"Count is of Households, Not Individuals",50550,"Includes Renewals and/or Redeterminations; Count is of Households, Not Individuals",1436080,null,3052124,null,2758554,null,293570]
["PA","Pennsylvania","2018-05-01","Y","U","Y",87119,"Includes Renewals and/or Redeterminations",0,null,87119,"Includes Renewals and/or Redeterminations",52889,"Includes Renewals and/or Redeterminations; Count is of Households, Not Individuals",9091,"Count is of Households, Not Individuals",61980,"Includes Renewals and/or Redeterminations; Count is of Households, Not Individuals",1433213,null,3046181,null,2757255,null,288926]
["PA","Pennsylvania","2018-05-01","Y","P","N",74470,"Includes Renewals and/or Redeterminations",0,null,74470,"Includes Renewals and/or Redeterminations",45631,"Includes Renewals and/or Redeterminations; Count is of Households, Not Individuals",9091,"Count is of Households, Not Individuals",54722,"Includes Renewals and/or Redeterminations; Count is of Households, Not Individuals",1433213,null,3046181,null,2757255,null,288926]
["PA","Pennsylvania","2018-08-01","Y","U","Y",96596,"Includes Renewals and/or Redeterminations",0,null,96596,"Includes Renewals and/or Redeterminations",91865,"Includes Renewals and/or Redeterminations",9984,null,101849,"Includes Renewals and/or Redeterminations",1433189,null,3032672,null,2741763,null,290909]
["PA","Pennsylvania","2018-10-01","Y","U","Y",100808,"Includes Renewals and/or Redeterminations",0,null,100808,"Includes Renewals and/or Redeterminations",89708,"Includes Renewals and/or Redeterminations",10855,null,100563,"Includes Renewals and/or Redeterminations",1426633,null,3014811,null,2721282,null,293529]
["PA","Pennsylvania","2019-01-01","Y","U","Y",99201,"Includes Renewals and/or Redeterminations",0,null,99201,"Includes Renewals and/or Redeterminations",92104,"Includes Renewals and/or Redeterminations",11680,null,103784,"Includes Renewals and/or Redeterminations",1424353,null,3016820,null,2720791,null,296029]
["PA","Pennsylvania","2019-03-01","Y","U","Y",95678,"Includes Renewals and/or Redeterminations",0,null,95678,"Includes Renewals and/or Redeterminations",87958,"Includes Renewals and/or Redeterminations",9846,null,97804,"Includes Renewals and/or Redeterminations",1425541,null,3017489,null,2721282,null,296207]
["PA","Pennsylvania","2019-06-01","Y","P","N",67386,"Includes Renewals and/or Redeterminations",0,null,67386,"Includes Renewals and/or Redeterminations",60297,"Includes Renewals and/or Redeterminations",9258,null,69555,"Includes Renewals and/or Redeterminations",1420174,null,3004032,null,2708396,null,295636]
["PA","Pennsylvania","2019-09-01","Y","U","Y",91808,"Includes Renewals and/or Redeterminations",0,null,91808,"Includes Renewals and/or Redeterminations",83478,"Includes Renewals and/or Redeterminations",9177,null,92655,"Includes Renewals and/or Redeterminations",1417499,null,2992777,null,2696358,null,296419]
["PA","Pennsylvania","2019-11-01","Y","P","N",76370,"Includes Renewals and/or Redeterminations",0,null,76370,"Includes Renewals and/or Redeterminations",70980,"Includes Renewals and/or Redeterminations",10422,null,81402,"Includes Renewals and/or Redeterminations",1415684,null,2987581,null,2686536,null,301045]
["PA","Pennsylvania","2020-01-01","Y","P","N",109427,"Includes Renewals and/or Redeterminations",0,null,109427,"Includes Renewals and/or Redeterminations",73873,"Includes Renewals and/or Redeterminations",11544,null,85417,"Includes Renewals and/or Redeterminations",1417222,null,2995303,null,2693097,null,302206]
["PA","Pennsylvania","2020-04-01","Y","P","N",77752,"Includes Renewals and/or Redeterminations",0,null,77752,"Includes Renewals and/or Redeterminations",111606,"Includes Renewals and/or Redeterminations",8959,null,120565,"Includes Renewals and/or Redeterminations",1446682,null,3060956,null,2747857,null,313099]
["PA","Pennsylvania","2020-07-01","Y","U","Y",65143,"Includes Renewals and/or Redeterminations",0,null,65143,"Includes Renewals and/or Redeterminations",62449,"Includes Renewals and/or Redeterminations",3417,null,65866,"Includes Renewals and/or Redeterminations",1463675,null,3149552,null,2856188,null,293364]
["PA","Pennsylvania","2020-10-01","Y","P","N",55532,"Includes Renewals and/or Redeterminations",0,null,55532,"Includes Renewals and/or Redeterminations",33504,"Includes Renewals and/or Redeterminations",4178,null,37682,"Includes Renewals and/or Redeterminations",1493504,null,3242930,null,2947314,null,295616]
["PA","Pennsylvania","2020-12-01","Y","U","Y",99357,"Includes Renewals and/or Redeterminations",26981,null,126338,"Includes Renewals and/or Redeterminations",87024,"Includes Renewals and/or Redeterminations",3777,null,90801,"Includes Renewals and/or Redeterminations",1507733,null,3303119,null,3007081,null,296038]
["PA","Pennsylvania","2021-01-01","Y","U","Y",87477,"Includes Renewals and/or Redeterminations",11378,null,98855,"Includes Renewals and/or Redeterminations",72832,"Includes Renewals and/or Redeterminations",4074,null,76906,"Includes Renewals and/or Redeterminations",1514243,null,3329984,null,3034636,null,295348]
["PA","Pennsylvania","2021-03-01","Y","U","Y",78102,"Includes Renewals and/or Redeterminations",6188,null,84290,"Includes Renewals and/or Redeterminations",68474,"Includes Renewals and/or Redeterminations",3244,null,71718,"Includes Renewals and/or Redeterminations",1523869,null,3365904,null,3071774,null,294130]
["PA","Pennsylvania","2021-07-01","Y","U","Y",67034,"Includes Renewals and/or Redeterminations",6554,null,73588,"Includes Renewals and/or Redeterminations",50322,"Includes Renewals and/or Redeterminations",2424,null,52746,"Includes Renewals and/or Redeterminations",1532891,null,3422966,null,3145878,null,277088]
["PA","Pennsylvania","2021-08-01","Y","U","Y",75878,"Includes Renewals and/or Redeterminations",8138,null,84016,"Includes Renewals and/or Redeterminations",55931,"Includes Renewals and/or Redeterminations",2830,null,58761,"Includes Renewals and/or Redeterminations",1538624,null,3444045,null,3169221,null,274824]
["PA","Pennsylvania","2021-11-01","Y","P","N",65322,"Includes Renewals and/or Redeterminations",25313,null,90635,"Includes Renewals and/or Redeterminations",63625,"Includes Renewals and/or Redeterminations",3636,null,67261,"Includes Renewals and/or Redeterminations",1552224,null,3504694,null,3235562,null,269132]
["PA","Pennsylvania","2022-02-01","Y","U","Y",70655,"Includes Renewals and/or Redeterminations",4334,null,74989,"Includes Renewals and/or Redeterminations",66232,"Includes Renewals and/or Redeterminations",2973,null,69205,"Includes Renewals and/or Redeterminations",1563964,null,3555204,null,3289243,null,265961]
["PA","Pennsylvania","2022-04-01","Y","P","N",51690,"Includes Renewals and/or Redeterminations",5425,null,57115,"Includes Renewals and/or Redeterminations",48080,"Includes Renewals and/or Redeterminations",2409,null,50489,"Includes Renewals and/or Redeterminations",1569511,null,3582469,null,3320152,null,262317]
["PA","Pennsylvania","2022-07-01","Y","U","Y",70664,"Includes Renewals and/or Redeterminations",3681,null,74345,"Includes Renewals and/or Redeterminations",61491,"Includes Renewals and/or Redeterminations",2346,null,63837,"Includes Renewals and/or Redeterminations",1577452,null,3621759,null,3362021,null,259738]
["PA","Pennsylvania","2022-10-01","Y","P","N",72168,"Includes Renewals and/or Redeterminations",4107,null,76275,"Includes Renewals and/or Redeterminations",64311,"Includes Renewals and/or Redeterminations",2614,null,66925,"Includes Renewals and/or Redeterminations",1566997,null,3633427,null,3380400,null,253027]
["PA","Pennsylvania","2022-12-01","Y","P","N",57309,"Includes Renewals and/or Redeterminations",16596,null,73905,"Includes Renewals and/or Redeterminations",59348,"Includes Renewals and/or Redeterminations",3746,null,63094,"Includes Renewals and/or Redeterminations",1574902,null,3669479,null,3414767,null,254712]
["RI","Rhode Island","2018-03-01","Y","P","N",2572,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,2572,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",3384,null,461,null,3845,null,122600,null,310414,null,280697,null,29717]
["RI","Rhode Island","2018-05-01","Y","U","Y",2495,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,2495,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",3551,null,535,null,4086,null,123360,null,312490,null,282333,null,30157]
["RI","Rhode Island","2018-08-01","Y","U","Y",2670,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,2670,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",3529,null,544,null,4073,null,123512,null,312377,null,280763,null,31614]
["RI","Rhode Island","2018-08-01","Y","P","N",2670,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,2670,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",3529,null,544,null,4073,null,123136,null,311323,null,279807,null,31516]
["RI","Rhode Island","2018-11-01","Y","U","Y",2803,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,2803,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",4190,null,592,null,4782,null,122616,null,309688,null,277278,null,32410]
["RI","Rhode Island","2019-01-01","Y","U","Y",2478,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,2478,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",4831,null,630,null,5461,null,122779,null,309557,null,276472,null,33085]
["RI","Rhode Island","2019-04-01","Y","U","Y",2108,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,2108,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",3303,null,487,null,3790,null,120783,null,303377,null,272618,null,30759]
["RI","Rhode Island","2019-06-01","Y","P","N",1696,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,1696,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",2598,null,347,null,2945,null,120192,null,301635,null,269807,null,31828]
["RI","Rhode Island","2019-09-01","Y","U","Y",1526,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,1526,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",2213,null,256,null,2469,null,118486,null,298266,null,265705,null,32561]
["RI","Rhode Island","2019-12-01","Y","P","N",2065,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,2065,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",2333,null,154,null,2487,null,116478,null,291161,null,258005,null,33156]
["RI","Rhode Island","2020-02-01","Y","P","N",1282,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,1282,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",1716,null,103,null,1819,null,116154,null,289542,null,255767,null,33775]
["RI","Rhode Island","2020-05-01","Y","U","Y",1110,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,1110,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",1653,null,114,null,1767,null,117371,null,302288,null,272941,null,29347]
["RI","Rhode Island","2020-08-01","Y","P","N",1629,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,1629,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",2445,null,177,null,2622,null,119180,null,312213,null,282121,null,30092]
["RI","Rhode Island","2020-09-01","Y","U","Y",1523,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,1523,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",2318,null,164,null,2482,null,120090,null,315723,null,285464,null,30259]
["RI","Rhode Island","2021-01-01","Y","U","Y",1667,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,1667,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",2109,null,113,null,2222,null,122291,null,328028,null,296087,null,31941]
["RI","Rhode Island","2021-03-01","Y","P","N",1552,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,1552,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",1912,null,129,null,2041,null,122750,null,331453,null,298893,null,32560]
["RI","Rhode Island","2021-04-01","Y","U","Y",1270,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,1270,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",1696,null,104,null,1800,null,123389,null,333565,null,300650,null,32915]
["RI","Rhode Island","2021-06-01","Y","U","Y",1264,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,1264,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",1753,null,119,null,1872,null,123942,null,336631,null,302999,null,33632]
["RI","Rhode Island","2021-09-01","Y","P","N",1341,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,1341,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",1789,null,148,null,1937,null,124531,null,341124,null,306397,null,34727]
["RI","Rhode Island","2021-12-01","Y","U","Y",1772,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,1772,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",1404,null,76,null,1480,null,124749,null,344318,null,309008,null,35310]
["RI","Rhode Island","2022-02-01","Y","U","Y",1213,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,1213,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",938,null,85,null,1023,null,125144,null,347056,null,311088,null,35968]
["RI","Rhode Island","2022-05-01","Y","U","Y",1229,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,1229,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",825,null,90,null,915,null,125715,null,350882,null,315884,null,34998]
["RI","Rhode Island","2022-07-01","Y","P","N",1227,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,1227,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",932,null,96,null,1028,null,125898,null,352986,null,317518,null,35468]
["RI","Rhode Island","2022-10-01","Y","P","N",1585,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,1585,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",1237,null,78,null,1315,null,127152,null,357950,null,322367,null,35583]
["RI","Rhode Island","2023-01-01","Y","P","Y",1762,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",0,null,1762,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.)",1269,null,74,null,1343,null,128717,null,364027,null,327421,null,36606]
["SC","South Carolina","2018-03-01","N","U","Y",22982,null,0,null,22982,null,6412,"Does Not Include All Medicaid Determinations Made At Application",125,"Does Not Include All CHIP Determinations Made At Application",6537,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",650358,null,1041832,null,956913,null,84919]
["SC","South Carolina","2018-04-01","N","P","N",21879,null,0,null,21879,null,7033,"Does Not Include All Medicaid Determinations Made At Application",156,"Does Not Include All CHIP Determinations Made At Application",7189,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",638546,null,1018438,null,933447,null,84991]
["SC","South Carolina","2018-08-01","N","P","N",27016,null,0,null,27016,null,8424,"Does Not Include All Medicaid Determinations Made At Application",227,"Does Not Include All CHIP Determinations Made At Application",8651,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",638063,null,1014760,null,928966,null,85794]
["SC","South Carolina","2018-10-01","N","U","Y",26330,null,0,null,26330,null,7330,"Does Not Include All Medicaid Determinations Made At Application",271,"Does Not Include All CHIP Determinations Made At Application",7601,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",652324,null,1043092,null,954665,null,88427]
["SC","South Carolina","2018-11-01","N","U","Y",22867,null,0,null,22867,null,6614,"Does Not Include All Medicaid Determinations Made At Application",282,"Does Not Include All CHIP Determinations Made At Application",6896,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",652298,null,1043301,null,954359,null,88942]
["SC","South Carolina","2019-01-01","N","U","Y",25718,null,0,null,25718,null,6839,"Does Not Include All Medicaid Determinations Made At Application",285,"Does Not Include All CHIP Determinations Made At Application",7124,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",656039,null,1048346,null,957616,null,90730]
["SC","South Carolina","2019-04-01","N","P","N",23789,null,0,null,23789,null,6657,"Does Not Include All Medicaid Determinations Made At Application",195,"Does Not Include All CHIP Determinations Made At Application",6852,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",652537,null,1035554,null,945574,null,89980]
["SC","South Carolina","2019-07-01","N","P","N",24019,null,0,null,24019,null,7614,"Does Not Include All Medicaid Determinations Made At Application",152,"Does Not Include All CHIP Determinations Made At Application",7766,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",653424,null,1037023,null,946774,null,90249]
["SC","South Carolina","2019-09-01","N","P","N",29133,null,0,null,29133,null,6928,"Does Not Include All Medicaid Determinations Made At Application",154,"Does Not Include All CHIP Determinations Made At Application",7082,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",653513,null,1037259,null,945332,null,91927]
["SC","South Carolina","2019-11-01","N","U","Y",22171,null,0,null,22171,null,8068,"Does Not Include All Medicaid Determinations Made At Application",177,"Does Not Include All CHIP Determinations Made At Application",8245,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",658172,null,1050850,null,956677,null,94173]
["SC","South Carolina","2020-02-01","N","P","N",25578,null,0,null,25578,null,7364,"Does Not Include All Medicaid Determinations Made At Application",213,"Does Not Include All CHIP Determinations Made At Application",7577,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",637347,null,1015327,null,921816,null,93511]
["SC","South Carolina","2020-05-01","N","U","Y",15203,null,0,null,15203,null,4833,"Does Not Include All Medicaid Determinations Made At Application",228,"Does Not Include All CHIP Determinations Made At Application",5061,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",655953,null,1054828,null,958605,null,96223]
["SC","South Carolina","2020-08-01","N","P","N",17611,null,0,null,17611,null,5634,"Does Not Include All Medicaid Determinations Made At Application",235,"Does Not Include All CHIP Determinations Made At Application",5869,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",664631,null,1074041,null,976290,null,97751]
["SC","South Carolina","2020-10-01","N","U","Y",19689,null,0,null,19689,null,6022,"Does Not Include All Medicaid Determinations Made At Application",241,"Does Not Include All CHIP Determinations Made At Application",6263,"Does Not Include All Medicaid Determinations Made At Application; Does Not Include All CHIP Determinations Made At Application",680340,null,1108363,null,1008688,null,99675]
["SC","South Carolina","2021-01-01","N","U","Y",16323,null,0,null,16323,null,5841,null,267,null,6108,null,693033,null,1138380,null,1034698,null,103682]
["SC","South Carolina","2021-03-01","N","U","Y",17279,null,0,null,17279,null,4788,null,222,null,5010,null,699175,null,1153769,null,1049439,null,104330]
["SC","South Carolina","2021-06-01","N","P","N",15589,null,0,null,15589,null,3949,null,236,null,4185,null,704972,null,1167790,null,1062384,null,105406]
["SC","South Carolina","2021-06-01","N","U","Y",15589,null,0,null,15589,null,3949,null,236,null,4185,null,708511,"Includes Retroactive Enrollments",1176742,"Includes Retroactive Enrollments",1071049,"Includes Retroactive Enrollments",105693,"Includes Retroactive Enrollments"]
["SC","South Carolina","2021-09-01","N","P","N",14320,null,0,null,14320,null,4373,null,222,null,4595,null,714873,null,1190855,null,1084269,null,106586]
["SC","South Carolina","2021-11-01","N","U","Y",14475,null,0,null,14475,null,4514,null,287,null,4801,null,722632,"Includes Retroactive Enrollments",1209888,"Includes Retroactive Enrollments",1102133,"Includes Retroactive Enrollments",107755,"Includes Retroactive Enrollments"]
["SC","South Carolina","2022-02-01","N","P","N",14579,null,0,null,14579,null,3887,null,220,null,4107,null,725657,null,1220483,null,1111991,null,108492]
["SC","South Carolina","2022-05-01","N","U","Y",13131,null,0,null,13131,null,3947,null,206,null,4153,null,737709,"Includes Retroactive Enrollments",1253906,"Includes Retroactive Enrollments",1144294,"Includes Retroactive Enrollments",109612,"Includes Retroactive Enrollments"]
["SC","South Carolina","2022-08-01","N","U","Y",12633,null,0,null,12633,null,5144,null,287,null,5431,null,746630,null,1278116,null,1167870,null,110246]
["SC","South Carolina","2022-10-01","N","P","N",10654,null,0,null,10654,null,4235,null,209,null,4444,null,747490,null,1284231,null,1173680,null,110551]
["SC","South Carolina","2022-12-01","N","U","Y",9706,null,0,null,9706,null,4486,null,268,null,4754,null,751558,null,1296844,null,1185468,null,111376]
["SD","South Dakota","2018-05-01","N","P","N",2549,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,2549,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",1572,"Includes CHIP; Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",0,null,1572,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",80712,null,112994,null,96928,null,16066]
["SD","South Dakota","2018-09-01","N","P","N",2369,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,2369,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",1460,"Includes CHIP; Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",0,null,1460,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",79211,null,111336,null,95538,null,15798]
["SD","South Dakota","2018-11-01","N","U","Y",3407,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,3407,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",1520,"Includes CHIP; Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",0,null,1520,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",78844,null,110803,null,94863,null,15940]
["SD","South Dakota","2019-02-01","N","U","Y",2171,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,2171,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",1226,"Includes CHIP; Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",0,null,1226,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",79184,null,111231,null,95205,null,16026]
["SD","South Dakota","2019-03-01","N","U","Y",2397,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,2397,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",1321,"Includes CHIP; Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",0,null,1321,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",78888,null,110982,null,95058,null,15924]
["SD","South Dakota","2019-05-01","N","P","N",2657,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,2657,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",1538,"Includes CHIP; Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",0,null,1538,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",78976,null,111113,null,95460,null,15653]
["SD","South Dakota","2019-07-01","N","P","N",2847,null,0,null,2847,null,1606,null,0,null,1606,null,78414,null,110329,null,94776,null,15553]
["SD","South Dakota","2019-10-01","N","P","N",2856,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,2856,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",1634,"Includes CHIP; Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",0,null,1634,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",78019,null,109732,null,93971,null,15761]
["SD","South Dakota","2020-01-01","N","U","Y",2983,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,2983,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",1704,"Includes CHIP; Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",0,null,1704,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",77776,null,109264,null,93533,null,15731]
["SD","South Dakota","2020-03-01","N","U","Y",2325,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,2325,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",1178,"Includes CHIP; Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",0,null,1178,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",77643,null,109178,null,93593,null,15585]
["SD","South Dakota","2020-06-01","N","U","Y",2130,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,2130,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",959,"Includes CHIP; Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",0,null,959,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",80850,null,114059,null,98440,null,15619]
["SD","South Dakota","2020-08-01","N","P","N",2233,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,2233,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",956,"Includes CHIP; Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",0,null,956,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",82944,null,117303,null,101320,null,15983]
["SD","South Dakota","2020-11-01","N","P","N",2748,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,2748,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",833,"Includes CHIP; Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",0,null,833,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",85692,null,121622,null,104926,null,16696]
["SD","South Dakota","2021-02-01","N","U","Y",2014,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,2014,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",824,"Includes CHIP; Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",0,null,824,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",87760,null,124741,null,107658,null,17083]
["SD","South Dakota","2021-04-01","N","U","Y",2065,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,2065,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",715,"Includes CHIP; Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",0,null,715,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",89000,null,126943,null,109694,null,17249]
["SD","South Dakota","2021-07-01","N","P","N",1967,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1967,"Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",791,"Includes CHIP; Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",0,null,791,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",91087,null,129870,null,112267,null,17603]
["SD","South Dakota","2021-10-01","N","P","N",1822,"Includes Administrative Data Transfers; Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies",0,null,1822,"Includes Administrative Data Transfers; Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",681,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations; Includes CHIP",0,null,681,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",92924,null,132892,null,114819,null,18073]
["SD","South Dakota","2021-11-01","N","U","Y",2732,"Includes Administrative Data Transfers; Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies",0,null,2732,"Includes Administrative Data Transfers; Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",788,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations; Includes CHIP",0,null,788,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",93503,null,133898,null,115721,null,18177]
["SD","South Dakota","2022-02-01","N","P","N",1752,"Includes Administrative Data Transfers; Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies",0,null,1752,"Includes Administrative Data Transfers; Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",731,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations; Includes CHIP",0,null,731,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",95117,null,136296,null,117953,null,18343]
["SD","South Dakota","2022-03-01","N","U","Y",1987,"Includes Administrative Data Transfers; Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies",0,null,1987,"Includes Administrative Data Transfers; Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",852,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations; Includes CHIP",0,null,852,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",95816,null,137289,null,118993,null,18296]
["SD","South Dakota","2022-05-01","N","P","N",1916,"Includes Administrative Data Transfers; Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies",0,null,1916,"Includes Administrative Data Transfers; Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",791,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations; Includes CHIP",0,null,791,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",96771,null,138787,null,120526,null,18261]
["SD","South Dakota","2022-08-01","N","P","N",2173,"Includes Administrative Data Transfers; Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies",0,null,2173,"Includes Administrative Data Transfers; Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",829,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations; Includes CHIP",0,null,829,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",98679,null,141685,null,123246,null,18439]
["SD","South Dakota","2022-11-01","N","P","N",3103,"Includes Administrative Data Transfers; Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Does Not Include All CHIP Applications Submitted to Medicaid and CHIP Agencies",0,null,3103,"Includes Administrative Data Transfers; Includes Accounts Transferred from FFM; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",810,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations; Includes CHIP",0,null,810,"Count is of Households, Not Individuals; Includes Renewals and/or Redeterminations",100142,null,143905,null,125005,null,18900]
["TN","Tennessee","2018-01-01","N","P","N",633,null,0,null,633,null,0,null,478,null,478,null,0,null,1552073,null,1472055,null,80018]
["TN","Tennessee","2018-03-01","N","P","N",506,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,506,"Does Not Include All Medicaid Applications",0,"Does Not Include All Medicaid Determinations Made At Application",456,null,456,"Does Not Include All Medicaid Determinations Made At Application",0,null,1520031,null,1442572,null,77459]
["TN","Tennessee","2018-06-01","N","U","Y",556,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,556,"Does Not Include All Medicaid Applications",0,"Does Not Include All Medicaid Determinations Made At Application",452,null,452,"Does Not Include All Medicaid Determinations Made At Application",0,null,1482362,null,1423482,null,58880]
["TN","Tennessee","2018-09-01","N","P","N",514,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,514,"Does Not Include All Medicaid Applications",0,"Does Not Include All Medicaid Determinations Made At Application",403,null,403,"Does Not Include All Medicaid Determinations Made At Application",0,null,1377849,null,1328172,null,49677]
["TN","Tennessee","2018-11-01","N","P","N",0,null,0,null,0,null,0,null,0,null,0,null,0,null,1381351,null,1329295,null,52056]
["TN","Tennessee","2019-02-01","N","P","N",0,null,0,null,0,null,0,null,0,null,0,null,0,null,1322048,null,1267500,null,54548]
["TN","Tennessee","2019-05-01","N","U","Y",15100,null,0,null,15100,null,9099,null,1907,null,11006,null,0,null,1458386,null,1404133,null,54253]
["TN","Tennessee","2019-07-01","N","U","Y",16004,null,0,null,16004,null,9696,null,1120,null,10816,null,845489,null,1488836,null,1433736,null,55100]
["TN","Tennessee","2019-08-01","N","U","Y",18461,null,0,null,18461,null,16439,null,2211,null,18650,null,844725,null,1494262,null,1439274,null,54988]
["TN","Tennessee","2019-10-01","N","U","Y",18669,null,0,null,18669,null,11938,null,1677,null,13615,null,819961,null,1449266,null,1393452,null,55814]
["TN","Tennessee","2019-12-01","N","U","Y",17568,null,0,null,17568,null,10470,null,1668,null,12138,null,825346,null,1456532,null,1400319,null,56213]
["TN","Tennessee","2020-03-01","N","U","Y",35592,null,0,null,35592,null,17348,null,2137,null,19485,null,819001,null,1442600,null,1318830,null,123770]
["TN","Tennessee","2020-06-01","N","P","N",26013,null,0,null,26013,null,10846,null,1481,null,12327,null,843484,null,1489586,null,1365194,null,124392]
["TN","Tennessee","2020-08-01","N","U","Y",25570,null,0,null,25570,null,10668,null,834,null,11502,null,860423,null,1527568,null,1399299,null,128269]
["TN","Tennessee","2020-11-01","N","U","Y",24427,null,0,null,24427,null,8600,null,782,null,9382,null,877263,null,1564811,null,1432775,null,132036]
["TN","Tennessee","2021-02-01","N","P","N",21063,null,0,null,21063,null,7635,null,660,null,8295,null,889455,null,1591315,null,1457416,null,133899]
["TN","Tennessee","2021-04-01","N","P","N",21045,null,0,null,21045,null,7511,null,689,null,8200,null,895847,null,1610271,null,1477684,null,132587]
["TN","Tennessee","2021-07-01","N","P","N",22515,null,0,null,22515,null,6948,null,676,null,7624,null,906471,null,1637579,null,1501312,null,136267]
["TN","Tennessee","2021-09-01","N","U","Y",20941,null,0,null,20941,null,7884,null,1372,null,9256,null,916254,null,1662434,null,1522523,null,139911]
["TN","Tennessee","2021-12-01","N","U","Y",17606,null,0,null,17606,null,6645,null,912,null,7557,null,929686,null,1688217,null,1545976,null,142241]
["TN","Tennessee","2022-03-01","N","U","Y",20397,null,0,null,20397,null,6758,null,908,null,7666,null,935773,null,1707253,null,1571550,null,135703]
["TN","Tennessee","2022-05-01","N","P","N",19053,null,0,null,19053,null,6349,null,935,null,7284,null,937944,null,1717524,null,1577865,null,139659]
["TN","Tennessee","2022-07-01","N","U","Y",17687,null,0,null,17687,null,6785,null,874,null,7659,null,948068,null,1736570,null,1593495,null,143075]
["TN","Tennessee","2022-08-01","N","U","Y",18725,null,0,null,18725,null,8393,null,1302,null,9695,null,952824,null,1746101,null,1602241,null,143860]
["TN","Tennessee","2022-11-01","N","P","N",17715,null,0,null,17715,null,6844,null,1091,null,7935,null,961411,null,1766858,null,1622963,null,143895]
["TX","Texas","2018-01-01","N","P","N",124085,null,0,null,124085,null,94148,null,17175,null,111323,null,3509398,null,4421430,null,3811156,null,610274]
["TX","Texas","2018-03-01","N","P","N",112350,null,0,null,112350,null,94092,null,17165,null,111257,null,3486580,null,4397303,null,3713961,null,683342]
["TX","Texas","2018-06-01","N","U","Y",122675,null,0,null,122675,null,88909,null,14235,null,103144,null,3446619,null,4358677,null,3739027,null,619650]
["TX","Texas","2018-09-01","N","U","Y",119714,null,0,null,119714,null,88991,null,14127,null,103118,null,3439217,null,4354009,null,3745746,null,608263]
["TX","Texas","2018-11-01","N","P","N",107989,null,0,null,107989,null,82156,null,13575,null,95731,null,3403132,null,4305085,null,3663344,null,641741]
["TX","Texas","2019-02-01","N","U","Y",118994,null,0,null,118994,null,81430,null,14508,null,95938,null,3383051,null,4283333,null,3693097,null,590236]
["TX","Texas","2019-04-01","N","U","Y",141848,null,0,null,141848,null,90136,null,14342,null,104478,null,3337259,null,4231596,null,3645976,null,585620]
["TX","Texas","2019-07-01","N","P","N",136064,null,0,null,136064,null,103762,null,15297,null,119059,null,3285422,null,4178332,null,3572533,null,605799]
["TX","Texas","2019-10-01","N","U","Y",139013,null,0,null,139013,null,95586,null,14196,null,109782,null,3313891,null,4212619,null,3632340,null,580279]
["TX","Texas","2019-12-01","N","U","Y",116949,null,0,null,116949,null,74359,null,11587,null,85946,null,3292170,null,4180368,null,3601631,null,578737]
["TX","Texas","2020-01-01","N","P","N",96515,null,0,null,96515,null,94788,null,13156,null,107944,null,3267402,null,4158152,null,3550052,null,608100]
["TX","Texas","2020-03-01","N","U","Y",148683,null,0,null,148683,null,109582,null,16856,null,126438,null,3305930,null,4206104,null,3636051,null,570053]
["TX","Texas","2020-06-01","N","P","N",108192,null,0,null,108192,null,53002,null,8870,null,61872,null,3492784,null,4457644,null,3871704,null,585940]
["TX","Texas","2020-08-01","N","U","Y",100743,null,0,null,100743,null,45735,null,7552,null,53287,null,3592587,null,4590128,null,4030746,null,559382]
["TX","Texas","2020-11-01","N","P","N",84560,null,0,null,84560,null,45762,null,7230,null,52992,null,3707183,null,4746443,null,4141078,null,605365]
["TX","Texas","2021-02-01","N","P","N",56418,null,0,null,56418,null,31189,null,4304,null,35493,null,3782638,null,4863244,null,4270039,null,593205]
["TX","Texas","2021-04-01","N","U","Y",82681,null,0,null,82681,null,42923,null,6703,null,49626,null,3852266,null,4973444,null,4425783,null,547661]
["TX","Texas","2021-07-01","N","P","N",54422,null,0,null,54422,null,37965,null,5292,null,43257,null,3909511,null,5077158,null,4482725,null,594433]
["TX","Texas","2021-09-01","N","U","Y",90235,null,0,null,90235,null,42884,null,6557,null,49441,null,3974536,null,5184231,null,4621543,null,562688]
["TX","Texas","2021-12-01","N","P","N",50657,null,0,null,50657,null,38387,null,7280,null,45667,null,3977184,null,5228933,null,4704448,null,524485]
["TX","Texas","2022-03-01","N","U","Y",63071,null,0,null,63071,null,38106,null,6509,null,44615,null,4056723,null,5364205,null,4904847,null,459358]
["TX","Texas","2022-05-01","N","P","N",50780,null,0,null,50780,null,31897,null,4438,null,36335,null,4094020,null,5429009,null,4908456,null,520553]
["TX","Texas","2022-08-01","N","U","Y",73688,null,0,null,73688,null,36032,null,5016,null,41048,null,4172430,null,5553487,null,5079884,null,473603]
["TX","Texas","2022-08-01","N","P","N",57358,null,0,null,57358,null,36152,null,5035,null,41187,null,4172790,null,5553487,null,5032238,null,521249]
["TX","Texas","2022-11-01","N","U","Y",72966,null,0,null,72966,null,26966,null,3938,null,30904,null,4289640,null,5743765,null,5374020,null,369745]
["TX","Texas","2023-01-01","N","P","Y",56677,null,0,null,56677,null,27468,null,4353,null,31821,null,4303448,null,5813808,null,5508856,null,304952]
["UT","Utah","2018-03-01","Y","P","N",20331,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,20331,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",55569,"Includes CHIP",0,null,55569,null,206819,null,299247,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",253617,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",45630]
["UT","Utah","2018-06-01","Y","P","N",18975,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,18975,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",50966,"Includes CHIP",0,null,50966,null,202147,null,294475,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",249603,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",44872]
["UT","Utah","2018-09-01","Y","P","N",18445,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,18445,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",50040,"Includes CHIP",0,null,50040,null,199291,null,292426,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",248036,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",44390]
["UT","Utah","2018-11-01","Y","U","Y",25811,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,25811,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",35781,"Includes CHIP",0,null,35781,null,197745,null,291759,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",247265,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",44494]
["UT","Utah","2019-02-01","Y","U","Y",17043,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,17043,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",35290,"Includes CHIP",0,null,35290,null,194187,null,287932,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",244379,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",43553]
["UT","Utah","2019-03-01","Y","U","Y",22417,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,22417,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",54319,"Includes CHIP",0,null,54319,null,193791,null,287706,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",245886,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",41820]
["UT","Utah","2019-07-01","Y","U","Y",17057,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,17057,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",39534,"Includes CHIP",0,null,39534,null,189937,null,309995,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",268618,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",41377]
["UT","Utah","2019-10-01","Y","U","Y",15008,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,15008,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",40009,"Includes CHIP",0,null,40009,null,186758,null,308966,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",267459,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",41507]
["UT","Utah","2019-12-01","Y","U","Y",17416,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,17416,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",39188,"Includes CHIP",0,null,39188,null,185160,null,309812,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",268236,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",41576]
["UT","Utah","2020-03-01","Y","P","N",20709,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,20709,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",43099,"Includes CHIP",0,null,43099,null,182427,null,312266,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",272147,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",40119]
["UT","Utah","2020-03-01","Y","U","Y",21128,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,21128,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",43099,"Includes CHIP",0,null,43099,null,184418,null,316364,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",275986,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",40378]
["UT","Utah","2020-06-01","Y","P","N",17493,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,17493,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",39500,"Includes CHIP",0,null,39500,null,195080,null,338812,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",297992,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",40820]
["UT","Utah","2020-10-01","Y","P","N",23710,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,23710,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",51682,"Includes CHIP",0,null,51682,null,210941,null,374915,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",334092,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",40823]
["UT","Utah","2020-11-01","Y","P","N",26191,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,26191,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",38863,"Includes CHIP",0,null,38863,null,213588,null,381460,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",340343,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",41117]
["UT","Utah","2021-01-01","Y","U","Y",22574,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,22574,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",49982,"Includes CHIP",0,null,49982,null,219057,null,396447,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",355034,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",41413]
["UT","Utah","2021-04-01","Y","U","Y",18488,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,18488,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",37344,"Includes CHIP",0,null,37344,null,224352,null,412985,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",371263,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",41722]
["UT","Utah","2021-07-01","Y","P","N",19764,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,19764,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",45547,"Includes CHIP",0,null,45547,null,221935,null,417499,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",381034,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",36465]
["UT","Utah","2021-09-01","Y","U","Y",19606,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,19606,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",47310,"Includes CHIP",0,null,47310,"Includes Renewals and/or Redeterminations",225953,null,431028,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",394503,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",36525]
["UT","Utah","2021-12-01","Y","U","Y",25865,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,25865,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",39794,"Includes CHIP",0,null,39794,"Includes Renewals and/or Redeterminations",229203,null,442121,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",405729,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",36392]
["UT","Utah","2022-02-01","Y","P","N",18065,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,18065,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",42828,"Includes CHIP",0,null,42828,null,230373,null,448110,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",411831,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",36279]
["UT","Utah","2022-05-01","Y","P","N",18857,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,18857,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",37032,"Includes CHIP",0,null,37032,null,232858,null,457877,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",421956,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",35921]
["UT","Utah","2022-08-01","Y","U","Y",24149,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,24149,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",42682,"Includes CHIP",0,null,42682,"Includes Renewals and/or Redeterminations",236262,null,469333,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",434085,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",35248]
["UT","Utah","2022-10-01","Y","P","N",23932,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,23932,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",49951,"Includes CHIP",0,null,49951,null,236910,null,473220,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",438661,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",34559]
["UT","Utah","2022-11-01","Y","P","N",28250,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",0,null,28250,"Includes Applications for Other Programs (e.g, QHPs, SNAP, etc.); Includes Accounts Transferred from FFM",40763,"Includes CHIP",0,null,40763,null,237941,null,476449,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",442086,"Includes Enrollees in Other Financial Assistance Programs Not Enrolled in Medicaid or CHIP",34363]
["VA","Virginia","2018-01-01","Y","P","N",22033,null,0,null,22033,null,18138,null,761,null,18899,null,675976,null,1017016,null,882124,null,134892]
["VA","Virginia","2018-03-01","Y","U","Y",20159,"Includes Renewals and/or Redeterminations",0,null,20159,"Includes Renewals and/or Redeterminations",22283,"Includes Renewals and/or Redeterminations",999,"Includes Renewals and/or Redeterminations",23282,"Includes Renewals and/or Redeterminations",690819,null,1038200,null,899058,null,139142]
["VA","Virginia","2018-06-01","Y","U","Y",20005,"Includes Renewals and/or Redeterminations",0,null,20005,"Includes Renewals and/or Redeterminations",18385,"Includes Renewals and/or Redeterminations",864,"Includes Renewals and/or Redeterminations",19249,"Includes Renewals and/or Redeterminations",695714,null,1044206,null,904783,null,139423]
["VA","Virginia","2018-08-01","Y","P","N",17575,"Includes Renewals and/or Redeterminations",0,null,17575,"Includes Renewals and/or Redeterminations",15089,"Includes Renewals and/or Redeterminations",720,"Includes Renewals and/or Redeterminations",15809,"Includes Renewals and/or Redeterminations",689255,null,1035053,null,897782,null,137271]
["VA","Virginia","2018-11-01","Y","U","Y",32496,"Includes Renewals and/or Redeterminations",0,null,32496,"Includes Renewals and/or Redeterminations",30437,"Includes Renewals and/or Redeterminations",1135,"Includes Renewals and/or Redeterminations",31572,"Includes Renewals and/or Redeterminations",699497,null,1049654,null,907859,null,141795]
["VA","Virginia","2019-02-01","Y","P","N",28760,"Includes Renewals and/or Redeterminations",0,null,28760,"Includes Renewals and/or Redeterminations",23890,"Includes Renewals and/or Redeterminations",681,"Includes Renewals and/or Redeterminations",24571,"Includes Renewals and/or Redeterminations",713535,null,1251260,null,1108915,null,142345]
["VA","Virginia","2019-04-01","Y","U","Y",30553,"Includes Renewals and/or Redeterminations",0,null,30553,"Includes Renewals and/or Redeterminations",25148,"Includes Renewals and/or Redeterminations",805,"Includes Renewals and/or Redeterminations",25953,"Includes Renewals and/or Redeterminations",728418,null,1305392,null,1160943,null,144449]
["VA","Virginia","2019-07-01","Y","U","Y",30346,"Includes Renewals and/or Redeterminations",0,null,30346,"Includes Renewals and/or Redeterminations",21473,"Includes Renewals and/or Redeterminations",674,"Includes Renewals and/or Redeterminations",22147,"Includes Renewals and/or Redeterminations",734000,null,1336892,null,1191721,null,145171]
["VA","Virginia","2019-10-01","Y","U","Y",36888,"Includes Renewals and/or Redeterminations",0,null,36888,"Includes Renewals and/or Redeterminations",28810,"Includes Renewals and/or Redeterminations",939,"Includes Renewals and/or Redeterminations",29749,"Includes Renewals and/or Redeterminations",740192,null,1368331,null,1219888,null,148443]
["VA","Virginia","2019-12-01","Y","P","N",26644,"Includes Renewals and/or Redeterminations",0,null,26644,"Includes Renewals and/or Redeterminations",61334,"Includes Renewals and/or Redeterminations",1213,"Includes Renewals and/or Redeterminations",62547,"Includes Renewals and/or Redeterminations",745667,null,1397783,null,1244100,null,153683]
["VA","Virginia","2020-03-01","Y","P","N",29781,"Includes Renewals and/or Redeterminations",0,null,29781,"Includes Renewals and/or Redeterminations",34241,"Includes Renewals and/or Redeterminations",1157,"Includes Renewals and/or Redeterminations",35398,"Includes Renewals and/or Redeterminations",750644,null,1419069,null,1263776,null,155293]
["VA","Virginia","2020-05-01","Y","U","Y",18741,"Includes Renewals and/or Redeterminations",0,null,18741,"Includes Renewals and/or Redeterminations",21796,"Includes Renewals and/or Redeterminations",772,"Includes Renewals and/or Redeterminations",22568,"Includes Renewals and/or Redeterminations",776049,null,1485789,null,1327760,null,158029]
["VA","Virginia","2020-06-01","Y","U","Y",21062,"Includes Renewals and/or Redeterminations",0,null,21062,"Includes Renewals and/or Redeterminations",20671,"Includes Renewals and/or Redeterminations",716,"Includes Renewals and/or Redeterminations",21387,"Includes Renewals and/or Redeterminations",784095,null,1508352,null,1349858,null,158494]
["VA","Virginia","2020-08-01","Y","U","Y",21608,"Includes Renewals and/or Redeterminations",0,null,21608,"Includes Renewals and/or Redeterminations",20494,"Includes Renewals and/or Redeterminations",866,"Includes Renewals and/or Redeterminations",21360,"Includes Renewals and/or Redeterminations",798374,null,1549215,null,1389771,null,159444]
["VA","Virginia","2020-11-01","Y","P","N",18453,"Includes Renewals and/or Redeterminations",0,null,18453,"Includes Renewals and/or Redeterminations",22923,"Includes Renewals and/or Redeterminations",829,"Includes Renewals and/or Redeterminations",23752,"Includes Renewals and/or Redeterminations",813559,null,1602219,null,1442259,null,159960]
["VA","Virginia","2021-02-01","Y","U","Y",17465,"Includes Renewals and/or Redeterminations",0,null,17465,"Includes Renewals and/or Redeterminations",16980,"Includes Renewals and/or Redeterminations",802,"Includes Renewals and/or Redeterminations",17782,"Includes Renewals and/or Redeterminations",835030,null,1671664,null,1507441,null,164223]
["VA","Virginia","2021-04-01","Y","P","N",16469,null,0,null,16469,null,16926,null,581,null,17507,null,839153,null,1694244,null,1529230,null,165014]
["VA","Virginia","2021-07-01","Y","P","N",19985,null,0,null,19985,null,18256,null,618,null,18874,null,852678,null,1739687,null,1572195,null,167492]
["VA","Virginia","2021-09-01","Y","U","Y",19669,null,0,null,19669,null,17856,null,651,null,18507,null,872048,null,1787743,null,1615587,null,172156]
["VA","Virginia","2021-12-01","Y","P","N",17873,null,0,null,17873,null,21602,null,107,null,21709,null,883649,null,1833155,null,1657617,null,175538]
["VA","Virginia","2022-03-01","Y","U","Y",19531,null,0,null,19531,null,21393,null,687,null,22080,null,903069,null,1888400,"Does Not Include All Individuals Conditionally Eligible",1707194,null,181206]
["VA","Virginia","2022-05-01","Y","P","N",16792,null,0,null,16792,null,16122,null,580,null,16702,null,904614,null,1903397,null,1722057,null,181340]
["VA","Virginia","2022-07-01","Y","U","Y",17707,null,0,null,17707,null,30672,null,509,null,31181,null,914432,null,1934368,null,1751762,null,182606]
["VA","Virginia","2022-10-01","Y","P","N",17747,null,0,null,17747,null,19504,null,617,null,20121,null,918036,null,1959852,null,1774803,null,185049]
["VA","Virginia","2023-01-01","Y","P","Y",18389,null,0,null,18389,null,22254,null,683,null,22937,null,930020,null,2010562,null,1820127,null,190435]
["VT","Vermont","2018-01-01","Y","P","N",3621,null,1189,null,4810,null,3527,null,105,null,3632,null,63771,null,163475,null,158718,null,4757]
["VT","Vermont","2018-03-01","Y","U","Y",3038,null,1011,null,4049,"Includes Renewals and/or Redeterminations",3947,"Includes Renewals and/or Redeterminations",120,null,4067,null,64413,null,165757,null,161046,null,4711]
["VT","Vermont","2018-06-01","Y","P","N",2952,null,1209,null,4161,"Includes Renewals and/or Redeterminations",2867,"Includes Renewals and/or Redeterminations",67,null,2934,null,62902,null,161366,null,157004,null,4362]
["VT","Vermont","2018-09-01","Y","P","N",2949,null,1177,null,4126,"Includes Renewals and/or Redeterminations",3975,"Includes Renewals and/or Redeterminations",94,null,4069,null,62931,null,160294,null,155935,null,4359]
["VT","Vermont","2018-11-01","Y","P","N",2958,null,1822,null,4780,"Includes Renewals and/or Redeterminations",3537,"Includes Renewals and/or Redeterminations",89,null,3626,null,62605,null,158298,null,153892,null,4406]
["VT","Vermont","2019-01-01","Y","P","N",3230,null,1197,null,4427,"Includes Renewals and/or Redeterminations",3923,"Includes Renewals and/or Redeterminations",110,null,4033,null,62470,null,157518,null,152931,null,4587]
["VT","Vermont","2019-04-01","Y","P","N",2925,null,1933,null,4858,"Includes Renewals and/or Redeterminations",3733,"Includes Renewals and/or Redeterminations",155,null,3888,null,62095,null,155342,null,150741,null,4601]
["VT","Vermont","2019-07-01","Y","U","Y",3141,null,1360,null,4501,"Includes Renewals and/or Redeterminations",5039,"Includes Renewals and/or Redeterminations",129,null,5168,null,62036,null,154546,null,150160,null,4386]
["VT","Vermont","2019-10-01","Y","U","Y",2976,null,1826,null,4802,"Includes Renewals and/or Redeterminations",5350,"Includes Renewals and/or Redeterminations",142,null,5492,null,61192,null,151750,null,147252,null,4498]
["VT","Vermont","2019-12-01","Y","P","N",2648,null,2481,null,5129,"Includes Renewals and/or Redeterminations",3450,"Includes Renewals and/or Redeterminations",90,null,3540,null,60700,null,150160,null,145556,null,4604]
["VT","Vermont","2020-03-01","Y","P","N",2755,null,2656,null,5411,"Includes Renewals and/or Redeterminations",4460,"Includes Renewals and/or Redeterminations",137,null,4597,null,60930,null,152616,null,147956,null,4660]
["VT","Vermont","2020-05-01","Y","P","N",1068,null,1069,null,2137,"Includes Renewals and/or Redeterminations",2334,"Includes Renewals and/or Redeterminations",36,null,2370,null,61851,null,159103,null,154869,null,4234]
["VT","Vermont","2020-08-01","Y","P","N",1630,null,1357,null,2987,"Includes Renewals and/or Redeterminations",2520,"Includes Renewals and/or Redeterminations",56,null,2576,null,62868,null,164940,null,160665,null,4275]
["VT","Vermont","2020-08-01","Y","U","Y",1630,null,1357,null,2987,"Includes Renewals and/or Redeterminations",2864,"Includes Renewals and/or Redeterminations",69,null,2933,null,63000,null,165203,null,160907,null,4296]
["VT","Vermont","2020-11-01","Y","P","N",1403,null,1689,null,3092,"Includes Renewals and/or Redeterminations",2221,"Includes Renewals and/or Redeterminations",45,null,2266,null,63539,null,169380,null,165060,null,4320]
["VT","Vermont","2021-01-01","Y","U","Y",1242,null,1050,null,2292,"Includes Renewals and/or Redeterminations",2200,"Includes Renewals and/or Redeterminations",49,null,2249,null,64189,null,173615,null,169242,null,4373]
["VT","Vermont","2021-04-01","Y","U","Y",1119,null,1321,null,2440,"Includes Renewals and/or Redeterminations",1965,"Includes Renewals and/or Redeterminations",52,null,2017,null,64471,null,176736,null,172373,null,4363]
["VT","Vermont","2021-07-01","Y","P","N",1286,null,1348,null,2634,"Includes Renewals and/or Redeterminations",1675,"Includes Renewals and/or Redeterminations",58,null,1733,null,64729,null,180069,null,175541,null,4528]
["VT","Vermont","2021-10-01","Y","P","N",1509,null,1201,null,2710,"Includes Renewals and/or Redeterminations",1553,"Includes Renewals and/or Redeterminations",33,null,1586,null,65179,null,183298,null,178619,null,4679]
["VT","Vermont","2021-12-01","Y","P","N",1375,null,2054,null,3429,"Includes Renewals and/or Redeterminations",1198,"Includes Renewals and/or Redeterminations",23,null,1221,null,65131,null,184372,null,179687,null,4685]
["VT","Vermont","2022-02-01","Y","P","N",1279,null,1026,null,2305,"Includes Renewals and/or Redeterminations",1135,"Includes Renewals and/or Redeterminations",24,null,1159,null,65328,null,186087,null,181310,null,4777]
["VT","Vermont","2022-05-01","Y","P","N",1354,null,1043,null,2397,"Includes Renewals and/or Redeterminations",1357,"Includes Renewals and/or Redeterminations",48,null,1405,null,65371,null,187654,null,182807,null,4847]
["VT","Vermont","2022-08-01","Y","U","Y",1702,null,1164,null,2866,"Includes Renewals and/or Redeterminations",2015,"Includes Renewals and/or Redeterminations",55,null,2070,null,65597,null,190063,null,185220,null,4843]
["VT","Vermont","2022-10-01","Y","P","N",1625,null,1004,null,2629,"Includes Renewals and/or Redeterminations",1289,"Includes Renewals and/or Redeterminations",25,null,1314,null,65500,null,190952,null,186289,null,4663]
["WA","Washington","2018-01-01","Y","U","Y",22071,null,96724,null,118795,null,48396,null,2092,null,50488,null,848009,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1786018,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1723311,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",62707]
["WA","Washington","2018-02-01","Y","U","Y",18472,null,68675,null,87147,null,35689,null,1297,null,36986,null,846196,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1780671,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1717044,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",63627]
["WA","Washington","2018-03-01","Y","P","N",18683,null,69877,null,88560,null,40514,null,1507,null,42021,null,845210,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1778119,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1713153,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",64966]
["WA","Washington","2018-06-01","Y","U","Y",66976,null,65416,null,132392,null,94681,null,1598,null,96279,null,838841,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1758911,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1695434,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",63477]
["WA","Washington","2018-08-01","Y","P","N",71842,null,74567,null,146409,null,107717,null,2053,null,109770,null,838456,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1753275,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1687019,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",66256]
["WA","Washington","2018-11-01","Y","P","N",70063,null,132193,null,202256,null,111972,null,2728,null,114700,null,837804,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1749321,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1679117,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",70204]
["WA","Washington","2019-02-01","Y","U","Y",56162,null,64862,null,121024,null,78296,null,1490,null,79786,null,832853,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1737215,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1665377,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",71838]
["WA","Washington","2019-05-01","Y","U","Y",68679,null,69696,null,138375,null,98868,null,1698,null,100566,null,829042,null,1723449,null,1655961,null,67488]
["WA","Washington","2019-07-01","Y","U","Y",69136,null,66809,null,135945,null,100138,null,1656,null,101794,null,829067,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1722799,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1654158,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",68641]
["WA","Washington","2019-09-01","Y","P","N",67336,null,67969,null,135305,null,98026,null,1832,null,99858,null,828447,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1720383,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1650040,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",70343]
["WA","Washington","2019-12-01","Y","P","N",68308,null,121088,null,189396,null,107998,null,2633,null,110631,null,828975,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1728648,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1654764,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",73884]
["WA","Washington","2020-03-01","Y","P","N",94116,null,83807,null,177923,null,114564,null,1609,null,116173,null,827084,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1732597,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1658019,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",74578]
["WA","Washington","2020-05-01","Y","P","N",81331,null,55535,null,136866,null,87410,null,994,null,88404,null,831135,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1767896,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1698035,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",69861]
["WA","Washington","2020-08-01","Y","U","Y",80217,null,59755,null,139972,null,35902,null,955,null,36857,null,845678,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1834211,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1764161,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",70050]
["WA","Washington","2020-10-01","Y","P","N",75745,null,54318,null,130063,null,33992,null,972,null,34964,null,850262,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1863895,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1793449,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",70446]
["WA","Washington","2021-01-01","Y","P","N",58280,null,58552,null,116832,null,31563,null,835,null,32398,null,859649,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1917987,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1844793,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",73194]
["WA","Washington","2021-01-01","Y","U","Y",59554,null,59108,null,118662,null,31572,null,834,null,32406,null,861831,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1921268,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1847935,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",73333]
["WA","Washington","2021-04-01","Y","P","N",70955,null,56485,null,127440,null,29022,null,723,null,29745,null,865561,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1953388,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",1880521,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",72867]
["WA","Washington","2021-07-01","Y","P","N",56697,null,51595,null,108292,null,29334,null,742,null,30076,null,874094,null,1989544,null,1911749,null,77795]
["WA","Washington","2021-09-01","Y","U","Y",70420,null,50637,null,121057,null,30438,null,704,null,31142,null,883384,null,2021408,null,1941783,null,79625]
["WA","Washington","2021-12-01","Y","P","N",78838,null,79581,null,158419,null,32072,null,1065,null,33137,null,886324,null,2051935,null,1969036,null,82899]
["WA","Washington","2022-02-01","Y","P","N",64219,null,43220,null,107439,null,25350,null,536,null,25886,null,890984,null,2072103,null,1988099,null,84004]
["WA","Washington","2022-05-01","Y","U","Y",66229,null,45152,null,111381,null,29228,null,605,null,29833,null,898015,null,2102043,null,2025454,null,76589]
["WA","Washington","2022-08-01","Y","U","Y",74552,null,51072,null,125624,null,32123,null,670,null,32793,null,904229,null,2133275,null,2055342,null,77933]
["WA","Washington","2022-10-01","Y","P","N",70390,null,42152,null,112542,null,26997,null,544,null,27541,null,902759,null,2141558,null,2064518,null,77040]
["WA","Washington","2023-01-01","Y","P","Y",78162,null,62037,null,140199,null,31850,null,755,null,32605,null,907569,null,2170687,null,2091269,null,79418]
["WI","Wisconsin","2018-03-01","N","P","N",23994,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,23994,"Does Not Include All Applications for Limited-Benefit Programs",18346,"Count is of Households, Not Individuals",1086,null,19432,null,489746,null,1040069,null,973995,null,66074]
["WI","Wisconsin","2018-06-01","N","P","N",22902,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,22902,"Does Not Include All Applications for Limited-Benefit Programs",16443,"Count is of Households, Not Individuals",920,null,17363,null,486917,null,1033955,null,966070,null,67885]
["WI","Wisconsin","2018-06-01","N","U","Y",23122,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,23122,"Does Not Include All Applications for Limited-Benefit Programs",16443,"Count is of Households, Not Individuals",920,null,17363,null,486917,null,1033955,null,966070,null,67885]
["WI","Wisconsin","2018-08-01","N","U","Y",26103,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,26103,"Does Not Include All Applications for Limited-Benefit Programs",19106,"Count is of Households, Not Individuals",1131,null,20237,null,485930,null,1032565,null,963580,null,68985]
["WI","Wisconsin","2018-11-01","N","P","N",24394,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,24394,"Does Not Include All Applications for Limited-Benefit Programs",18857,"Count is of Households, Not Individuals",1431,null,20288,null,477224,null,1018153,null,947027,null,71126]
["WI","Wisconsin","2019-02-01","N","P","N",21592,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,21592,"Does Not Include All Applications for Limited-Benefit Programs",16293,"Count is of Households, Not Individuals",1074,null,17367,null,501189,null,1023924,null,953913,null,70011]
["WI","Wisconsin","2019-04-01","N","U","Y",24487,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,24487,"Does Not Include All Applications for Limited-Benefit Programs",18693,"Count is of Households, Not Individuals",1118,null,19811,null,506642,null,1038232,null,969497,null,68735]
["WI","Wisconsin","2019-07-01","N","P","N",24535,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,24535,"Does Not Include All Applications for Limited-Benefit Programs",18614,"Count is of Households, Not Individuals",1014,null,19628,null,502134,null,1030606,null,963037,null,67569]
["WI","Wisconsin","2019-10-01","N","U","Y",25831,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,25831,"Does Not Include All Applications for Limited-Benefit Programs",18982,"Count is of Households, Not Individuals",1194,null,20176,null,506598,null,1045935,null,976917,null,69018]
["WI","Wisconsin","2020-01-01","N","P","N",26898,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,26898,"Does Not Include All Applications for Limited-Benefit Programs",21360,"Count is of Households, Not Individuals",1771,null,23131,null,500474,null,1038188,null,968715,null,69473]
["WI","Wisconsin","2020-03-01","N","P","N",25747,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,25747,"Does Not Include All Applications for Limited-Benefit Programs",19372,"Count is of Households, Not Individuals",964,null,20336,null,500993,null,1042139,null,974808,null,67331]
["WI","Wisconsin","2020-05-01","N","U","Y",18309,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,18309,"Does Not Include All Applications for Limited-Benefit Programs",18914,"Count is of Households, Not Individuals",1340,null,20254,null,520907,null,1097910,null,1029995,null,67915]
["WI","Wisconsin","2020-08-01","N","P","N",19983,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,19983,"Does Not Include All Applications for Limited-Benefit Programs",13309,"Count is of Households, Not Individuals",947,null,14256,null,538035,null,1144492,null,1075370,null,69122]
["WI","Wisconsin","2020-11-01","N","P","N",17502,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,17502,"Does Not Include All Applications for Limited-Benefit Programs",16537,"Count is of Households, Not Individuals",1909,null,18446,null,556103,null,1196167,null,1123653,null,72514]
["WI","Wisconsin","2021-01-01","N","P","N",16662,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,16662,"Does Not Include All Applications for Limited-Benefit Programs",15964,"Count is of Households, Not Individuals",1850,null,17814,null,567252,null,1227162,null,1152061,null,75101]
["WI","Wisconsin","2021-04-01","N","P","N",13803,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,13803,"Does Not Include All Applications for Limited-Benefit Programs",11897,"Count is of Households, Not Individuals",1381,null,13278,null,579301,null,1259843,null,1184363,null,75480]
["WI","Wisconsin","2021-05-01","N","P","N",12966,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,12966,"Does Not Include All Applications for Limited-Benefit Programs",10869,"Count is of Households, Not Individuals",1084,null,11953,null,582702,null,1269139,null,1193182,null,75957]
["WI","Wisconsin","2021-06-01","N","U","Y",14052,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,14052,"Does Not Include All Applications for Limited-Benefit Programs",11100,"Count is of Households, Not Individuals",904,null,12004,null,588489,null,1283313,null,1206130,null,77183]
["WI","Wisconsin","2021-09-01","N","U","Y",14505,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,14505,"Does Not Include All Applications for Limited-Benefit Programs",10158,"Count is of Households, Not Individuals",689,null,10847,null,599159,null,1309805,null,1230872,null,78933]
["WI","Wisconsin","2021-12-01","N","P","N",14068,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,14068,"Does Not Include All Applications for Limited-Benefit Programs",12990,"Count is of Households, Not Individuals",1570,null,14560,null,605076,null,1327203,null,1244444,null,82759]
["WI","Wisconsin","2022-02-01","N","P","N",13149,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,13149,"Does Not Include All Applications for Limited-Benefit Programs",10143,"Count is of Households, Not Individuals",732,null,10875,null,610825,null,1342370,null,1257859,null,84511]
["WI","Wisconsin","2022-05-01","N","P","N",13090,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,13090,"Does Not Include All Applications for Limited-Benefit Programs",8804,"Count is of Households, Not Individuals",611,null,9415,null,619253,null,1363624,null,1282020,null,81604]
["WI","Wisconsin","2022-08-01","N","U","Y",16006,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,16006,"Does Not Include All Applications for Limited-Benefit Programs",11149,"Count is of Households, Not Individuals",787,null,11936,null,630899,null,1391275,null,1307269,null,84006]
["WI","Wisconsin","2022-09-01","N","P","N",14383,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,14383,"Does Not Include All Applications for Limited-Benefit Programs",9976,"Count is of Households, Not Individuals",730,null,10706,null,631347,null,1393264,null,1309016,null,84248]
["WI","Wisconsin","2022-10-01","N","U","Y",14177,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,14177,"Does Not Include All Applications for Limited-Benefit Programs",9548,"Count is of Households, Not Individuals",755,null,10303,null,636564,null,1406430,null,1321169,null,85261]
["WI","Wisconsin","2022-10-01","N","P","N",14066,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,14066,"Does Not Include All Applications for Limited-Benefit Programs",9548,"Count is of Households, Not Individuals",755,null,10303,null,634354,null,1401777,null,1316868,null,84909]
["WI","Wisconsin","2022-11-01","N","U","Y",14299,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,14299,"Does Not Include All Applications for Limited-Benefit Programs",10304,"Count is of Households, Not Individuals",954,null,11258,null,639533,null,1414029,null,1327894,null,86135]
["WI","Wisconsin","2022-11-01","N","P","N",13635,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,13635,"Does Not Include All Applications for Limited-Benefit Programs",10304,"Count is of Households, Not Individuals",954,null,11258,null,637081,null,1408490,null,1322948,null,85542]
["WI","Wisconsin","2022-12-01","N","P","N",12660,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,12660,"Does Not Include All Applications for Limited-Benefit Programs",12592,"Count is of Households, Not Individuals",1599,null,14191,null,639977,null,1416435,null,1330065,null,86370]
["WI","Wisconsin","2022-12-01","N","U","Y",13204,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,13204,"Does Not Include All Applications for Limited-Benefit Programs",12592,"Count is of Households, Not Individuals",1599,null,14191,null,642440,null,1421699,null,1334784,null,86915]
["WI","Wisconsin","2023-01-01","N","P","Y",14734,"Does Not Include All Applications for Limited-Benefit Programs Submitted to Medicaid and CHIP Agencies",0,null,14734,"Does Not Include All Applications for Limited-Benefit Programs",11448,"Count is of Households, Not Individuals",1258,null,12706,null,643479,null,1425178,null,1337579,null,87599]
["WV","West Virginia","2018-01-01","Y","U","Y",26517,null,0,null,26517,null,14914,null,733,null,15647,null,222809,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",539029,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",506476,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32553,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-01-01","Y","P","N",26517,null,0,null,26517,null,14914,null,733,null,15647,null,222809,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",539029,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",506476,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32553,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-02-01","Y","P","N",22600,null,0,null,22600,null,11719,null,579,null,12298,null,223278,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",538248,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",505412,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32836,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-02-01","Y","U","Y",22600,null,0,null,22600,null,11719,null,579,null,12298,null,223278,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",538248,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",505412,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32836,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-03-01","Y","P","N",23146,null,0,null,23146,null,12817,null,711,null,13528,null,221698,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",536076,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",502959,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33117,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-03-01","Y","U","Y",23146,null,0,null,23146,null,12817,null,711,null,13528,null,221698,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",536076,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",502959,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33117,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-04-01","Y","P","N",20659,null,0,null,20659,null,11507,null,597,null,12104,null,221430,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",534858,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",502328,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32530,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-04-01","Y","U","Y",20659,null,0,null,20659,null,11507,null,597,null,12104,null,221430,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",534858,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",502328,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32530,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-05-01","Y","P","N",20547,null,0,null,20547,null,10957,null,538,null,11495,null,221172,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",533692,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",501151,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32541,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-05-01","Y","U","Y",20547,null,0,null,20547,null,10957,null,538,null,11495,null,221172,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",533692,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",501151,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32541,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-06-01","Y","P","N",19374,null,0,null,19374,null,10391,null,473,null,10864,null,220328,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",531632,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",499038,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32594,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-06-01","Y","U","Y",19374,null,0,null,19374,null,10391,null,473,null,10864,null,220328,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",531632,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",499038,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32594,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-07-01","Y","P","N",21749,null,0,null,21749,null,11881,null,649,null,12530,null,220528,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",531913,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",499120,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32793,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-07-01","Y","U","Y",21749,null,0,null,21749,null,11881,null,649,null,12530,null,220528,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",531913,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",499120,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32793,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-08-01","Y","U","Y",24455,null,0,null,24455,null,13013,null,690,null,13703,null,220757,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",531566,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",498351,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33215,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-08-01","Y","P","N",24455,null,0,null,24455,null,13013,null,690,null,13703,null,220757,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",531566,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",498351,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33215,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-09-01","Y","U","Y",20319,null,0,null,20319,null,11109,null,644,null,11753,null,219504,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",528360,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",495042,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33318,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-09-01","Y","P","N",20319,null,0,null,20319,null,11109,null,644,null,11753,null,219504,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",528360,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",495042,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33318,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-10-01","Y","U","Y",22447,null,0,null,22447,null,12091,null,750,null,12841,null,218842,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",526393,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",493100,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33293,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-10-01","Y","P","N",22447,null,0,null,22447,null,12091,null,750,null,12841,null,218842,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",526393,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",493100,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33293,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-11-01","Y","U","Y",19948,null,0,null,19948,null,11072,null,622,null,11694,null,217989,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",523186,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",489834,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33352,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-11-01","Y","P","N",19948,null,0,null,19948,null,11072,null,622,null,11694,null,217989,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",523186,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",489834,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33352,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-12-01","Y","U","Y",19569,null,0,null,19569,null,10569,null,586,null,11155,null,217012,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",520930,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",487719,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33211,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2018-12-01","Y","P","N",19569,null,0,null,19569,null,10569,null,586,null,11155,null,217012,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",520930,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",487719,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33211,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-01-01","Y","U","Y",28185,null,0,null,28185,null,16810,null,976,null,17786,null,217073,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",520510,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",487101,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33409,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-01-01","Y","P","N",28185,null,0,null,28185,null,16810,null,976,null,17786,null,217073,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",520510,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",487101,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33409,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-02-01","Y","U","Y",21036,null,0,null,21036,null,11056,null,544,null,11600,null,217717,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",520691,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",487273,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33418,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-02-01","Y","P","N",21036,null,0,null,21036,null,11056,null,544,null,11600,null,217717,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",520691,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",487273,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33418,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-03-01","Y","U","Y",22002,null,0,null,22002,null,12069,null,699,null,12768,null,216028,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",517729,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",483898,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33831,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-03-01","Y","P","N",22002,null,0,null,22002,null,12069,null,699,null,12768,null,216028,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",517729,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",483898,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33831,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-04-01","Y","U","Y",22021,null,0,null,22021,null,12440,null,707,null,13147,null,215870,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",517138,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",484257,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32881,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-04-01","Y","P","N",22021,null,0,null,22021,null,12440,null,707,null,13147,null,215870,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",517138,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",484257,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32881,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-05-01","Y","U","Y",19989,null,0,null,19989,null,10977,null,558,null,11535,null,215505,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",516475,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",483559,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32916,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-05-01","Y","P","N",19989,null,0,null,19989,null,10977,null,558,null,11535,null,215505,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",516475,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",483559,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32916,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-06-01","Y","U","Y",17916,null,0,null,17916,null,10214,null,517,null,10731,null,214636,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",515142,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",482106,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33036,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-06-01","Y","P","N",17916,null,0,null,17916,null,10214,null,517,null,10731,null,214636,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",515142,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",482106,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33036,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-07-01","Y","U","Y",19921,null,0,null,19921,null,12347,null,632,null,12979,null,215260,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",516488,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",483429,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33059,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-07-01","Y","P","N",19921,null,0,null,19921,null,12347,null,632,null,12979,null,215260,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",516488,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",483429,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33059,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-08-01","Y","U","Y",20088,null,0,null,20088,null,12774,null,759,null,13533,null,215174,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",516500,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",483250,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33250,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-08-01","Y","P","N",20088,null,0,null,20088,null,12774,null,759,null,13533,null,215174,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",516500,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",483250,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33250,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-09-01","Y","U","Y",18431,null,0,null,18431,null,11426,null,629,null,12055,null,214481,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",514946,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",481711,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33235,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-09-01","Y","P","N",18431,null,0,null,18431,null,11426,null,629,null,12055,null,214481,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",514946,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",481711,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33235,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-10-01","Y","U","Y",19826,null,0,null,19826,null,12438,null,677,null,13115,null,214181,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",514890,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",481706,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33184,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-10-01","Y","P","N",19826,null,0,null,19826,null,12438,null,677,null,13115,null,214181,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",514890,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",481706,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33184,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-11-01","Y","U","Y",17313,null,0,null,17313,null,10606,null,633,null,11239,null,213346,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",513394,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",480178,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33216,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-11-01","Y","P","N",17313,null,0,null,17313,null,10606,null,633,null,11239,null,213346,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",513394,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",480178,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33216,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-12-01","Y","U","Y",18447,null,0,null,18447,null,10599,null,599,null,11198,null,213146,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",512933,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",479633,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33300,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2019-12-01","Y","P","N",18447,null,0,null,18447,null,10599,null,599,null,11198,null,213146,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",512933,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",479633,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33300,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-01-01","Y","P","N",22636,null,0,null,22636,null,14564,null,891,null,15455,null,213476,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",513405,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",479986,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33419,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-01-01","Y","U","Y",22636,null,0,null,22636,null,14564,null,891,null,15455,null,213476,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",513405,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",479986,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33419,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-02-01","Y","U","Y",18371,null,0,null,18371,null,10577,null,604,null,11181,null,213905,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",512916,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",479447,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33469,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-02-01","Y","P","N",18371,null,0,null,18371,null,10577,null,604,null,11181,null,213905,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",512916,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",479447,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33469,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-03-01","Y","P","N",18709,null,0,null,18709,null,11896,null,756,null,12652,null,213427,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",511499,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",478123,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33376,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-03-01","Y","U","Y",18709,null,0,null,18709,null,11896,null,756,null,12652,null,213427,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",511499,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",478123,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33376,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-04-01","Y","P","N",16892,null,0,null,16892,null,9868,null,430,null,10298,null,215961,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",519910,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",486065,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33845,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-04-01","Y","U","Y",16892,null,0,null,16892,null,9868,null,430,null,10298,null,215961,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",519910,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",486065,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33845,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-05-01","Y","P","N",12223,null,0,null,12223,null,6205,null,283,null,6488,null,217853,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",526327,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",492547,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33780,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-05-01","Y","U","Y",12223,null,0,null,12223,null,6205,null,283,null,6488,null,217853,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",526327,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",492547,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33780,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-06-01","Y","P","N",11020,null,0,null,11020,null,6378,null,279,null,6657,null,219738,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",532776,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",498858,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33918,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-06-01","Y","U","Y",11020,null,0,null,11020,null,6378,null,279,null,6657,null,219738,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",532776,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",498858,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33918,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-07-01","Y","U","Y",13537,null,0,null,13537,null,7314,null,283,null,7597,null,221406,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",538836,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",504774,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",34062,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-07-01","Y","P","N",13537,null,0,null,13537,null,7314,null,283,null,7597,null,221406,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",538836,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",504774,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",34062,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-08-01","Y","P","N",14128,null,0,null,14128,null,7291,null,305,null,7596,null,223155,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",545421,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",511151,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",34270,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-08-01","Y","U","Y",14128,null,0,null,14128,null,7291,null,305,null,7596,null,223155,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",545421,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",511151,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",34270,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-09-01","Y","U","Y",15167,null,0,null,15167,null,7069,null,297,null,7366,null,224634,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",551152,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",517136,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",34016,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-09-01","Y","P","N",15167,null,0,null,15167,null,7069,null,297,null,7366,null,224634,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",551152,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",517136,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",34016,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-10-01","Y","U","Y",15100,null,0,null,15100,null,6860,null,288,null,7148,null,225927,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",556565,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",522601,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33964,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-10-01","Y","P","N",15100,null,0,null,15100,null,6860,null,288,null,7148,null,225927,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",556565,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",522601,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33964,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-11-01","Y","P","N",11900,null,0,null,11900,null,7254,null,251,null,7505,null,226817,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",561772,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",527718,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",34054,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-11-01","Y","U","Y",11900,null,0,null,11900,null,7254,null,251,null,7505,null,226817,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",561772,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",527718,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",34054,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-12-01","Y","U","Y",15151,null,0,null,15151,null,6424,null,228,null,6652,null,227781,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",566858,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",532826,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",34032,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2020-12-01","Y","P","N",15151,null,0,null,15151,null,6424,null,228,null,6652,null,227781,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",566858,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",532826,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",34032,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-01-01","Y","P","N",14293,null,0,null,14293,null,5443,null,233,null,5676,null,228812,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",571427,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",537851,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33576,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-01-01","Y","U","Y",14293,null,0,null,14293,null,5443,null,233,null,5676,null,228812,null,571427,null,537851,null,33576]
["WV","West Virginia","2021-02-01","Y","U","Y",14225,null,0,null,14225,null,5107,null,206,null,5313,null,229823,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",575627,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",542003,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33624,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-02-01","Y","P","N",14225,null,0,null,14225,null,5107,null,206,null,5313,null,229823,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",575627,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",542003,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33624,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-03-01","Y","U","Y",15955,null,0,null,15955,null,6161,null,260,null,6421,null,231045,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",580258,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",546578,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33680,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-03-01","Y","P","N",15955,null,0,null,15955,null,6161,null,260,null,6421,null,231045,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",580258,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",546578,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33680,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-04-01","Y","U","Y",13026,null,0,null,13026,null,4904,null,201,null,5105,null,231745,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",583396,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",550449,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32947,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-04-01","Y","P","N",13026,null,0,null,13026,null,4904,null,201,null,5105,null,231745,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",583396,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",550449,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32947,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-05-01","Y","U","Y",11029,null,0,null,11029,null,4430,null,190,null,4620,null,232066,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",586461,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",553550,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32911,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-05-01","Y","P","N",11029,null,0,null,11029,null,4430,null,190,null,4620,null,232066,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",586461,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",553550,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32911,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-06-01","Y","P","N",11758,null,0,null,11758,null,4459,null,154,null,4613,null,232736,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",589890,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",556951,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32939,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-06-01","Y","U","Y",11758,null,0,null,11758,null,4459,null,154,null,4613,null,232736,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",589890,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",556951,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32939,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-07-01","Y","P","N",12574,null,0,null,12574,null,5024,null,224,null,5248,null,233521,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",593834,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",561050,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32784,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-07-01","Y","U","Y",12574,null,0,null,12574,null,5024,null,224,null,5248,null,233521,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",593834,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",561050,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32784,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-08-01","Y","P","N",14122,null,0,null,14122,null,5632,null,237,null,5869,null,234662,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",598135,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",565281,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32854,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-08-01","Y","U","Y",14122,null,0,null,14122,null,5632,null,237,null,5869,null,234662,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",598135,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",565281,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32854,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-09-01","Y","P","N",12877,null,0,null,12877,null,4979,null,238,null,5217,null,235598,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",601656,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",568738,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32918,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-09-01","Y","U","Y",12877,null,0,null,12877,null,4979,null,238,null,5217,null,235598,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",601656,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",568738,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32918,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-10-01","Y","P","N",12506,null,0,null,12506,null,4771,null,219,null,4990,null,236234,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",604670,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",571588,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33082,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-10-01","Y","U","Y",12506,null,0,null,12506,null,4771,null,219,null,4990,null,236234,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",604670,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",571588,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33082,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-11-01","Y","P","N",12654,null,0,null,12654,null,4613,null,157,null,4770,null,236963,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",608227,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",575100,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33127,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-11-01","Y","U","Y",12654,null,0,null,12654,null,4613,null,157,null,4770,null,236963,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",608227,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",575100,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33127,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-12-01","Y","P","N",18447,null,0,null,18447,null,10599,null,599,null,11198,null,237804,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",611926,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",578689,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33237,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2021-12-01","Y","U","Y",18447,null,0,null,18447,null,10599,null,599,null,11198,null,237804,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",611926,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",578689,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33237,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-01-01","Y","U","Y",12926,null,0,null,12926,null,4531,null,218,null,4749,null,238609,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",615440,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",582081,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33359,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-01-01","Y","P","N",12926,null,0,null,12926,null,4531,null,218,null,4749,null,238609,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",615440,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",582081,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33359,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-02-01","Y","U","Y",13835,null,0,null,13835,null,4443,null,170,null,4613,null,239430,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",618228,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",584648,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33580,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-02-01","Y","P","N",13835,null,0,null,13835,null,4443,null,170,null,4613,null,239430,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",618228,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",584648,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33580,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-03-01","Y","U","Y",14561,null,0,null,14561,null,5100,null,180,null,5280,null,240226,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",621399,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",587438,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33961,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-03-01","Y","P","N",14561,null,0,null,14561,null,5100,null,180,null,5280,null,240226,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",621399,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",587438,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33961,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-04-01","Y","U","Y",12244,null,0,null,12244,null,4450,null,170,null,4620,null,240584,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",623637,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",591842,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",31795,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-04-01","Y","P","N",12244,null,0,null,12244,null,4450,null,170,null,4620,null,240584,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",623637,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",591842,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",31795,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-05-01","Y","U","Y",10942,null,0,null,10942,null,3951,null,142,null,4093,null,240921,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",625990,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",594018,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",31972,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-05-01","Y","P","N",10942,null,0,null,10942,null,3951,null,142,null,4093,null,240921,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",625990,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",594018,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",31972,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-06-01","Y","U","Y",11678,null,0,null,11678,null,4284,null,213,null,4497,null,241495,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",628731,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",596443,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32288,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-06-01","Y","P","N",11678,null,0,null,11678,null,4284,null,213,null,4497,null,241495,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",628731,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",596443,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32288,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-07-01","Y","U","Y",8019,null,0,null,8019,null,2651,null,87,null,2738,null,242081,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",631256,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",598790,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32466,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-07-01","Y","P","N",8019,null,0,null,8019,null,2651,null,87,null,2738,null,242081,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",631256,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",598790,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32466,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-08-01","Y","U","Y",17101,null,0,null,17101,null,6058,null,247,null,6305,null,243554,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",635927,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",603340,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32587,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-08-01","Y","P","N",17101,null,0,null,17101,null,6058,null,247,null,6305,null,243554,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",635927,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",603340,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",32587,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-09-01","Y","U","Y",14424,null,0,null,14424,null,4445,null,184,null,4629,null,242694,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",635849,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",602640,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33209,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-09-01","Y","P","N",14424,null,0,null,14424,null,4445,null,184,null,4629,null,242694,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",635849,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",602640,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33209,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-10-01","Y","U","Y",11567,null,0,null,11567,null,4178,null,163,null,4341,null,243129,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",638595,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",605209,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33386,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-10-01","Y","P","N",11567,null,0,null,11567,null,4178,null,163,null,4341,null,243129,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",638595,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",605209,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33386,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-11-01","Y","U","Y",11276,null,0,null,11276,null,4184,null,160,null,4344,null,243464,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",640820,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",607347,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33473,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-11-01","Y","P","N",11276,null,0,null,11276,null,4184,null,160,null,4344,null,243464,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",640820,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",607347,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33473,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-12-01","Y","P","N",12230,null,0,null,12230,null,4087,null,171,null,4258,null,244495,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",645172,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",611359,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33813,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2022-12-01","Y","U","Y",12230,null,0,null,12230,null,4087,null,171,null,4258,null,244495,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",645172,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",611359,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",33813,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WV","West Virginia","2023-01-01","Y","P","Y",13796,null,0,null,13796,null,4673,null,223,null,4896,null,244926,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",647809,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",613720,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)",34089,"Includes Individuals Enrolled At Any Time in Month (Not a Point-in-Time Count)"]
["WY","Wyoming","2018-01-01","N","U","Y",1619,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1619,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",669,null,28,null,697,null,40822,null,60806,null,56039,null,4767]
["WY","Wyoming","2018-01-01","N","P","N",1287,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1287,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",669,null,28,null,697,null,39538,null,58981,null,54347,null,4634]
["WY","Wyoming","2018-02-01","N","U","Y",1489,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1489,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",1051,null,28,null,1079,null,40837,null,60905,null,56081,null,4824]
["WY","Wyoming","2018-02-01","N","P","N",1364,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1364,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",1051,null,28,null,1079,null,39470,null,58988,null,54331,null,4657]
["WY","Wyoming","2018-03-01","N","P","N",1702,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1702,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",876,null,36,null,912,null,39687,null,59273,null,54559,null,4714]
["WY","Wyoming","2018-03-01","N","U","Y",1800,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1800,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",876,null,36,null,912,null,40700,null,60778,null,55978,null,4800]
["WY","Wyoming","2018-04-01","N","P","N",1531,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1531,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",712,null,22,null,734,null,39588,null,59209,null,54721,null,4488]
["WY","Wyoming","2018-04-01","N","U","Y",1616,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1616,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",712,null,22,null,734,null,40566,null,60619,null,56035,null,4584]
["WY","Wyoming","2018-05-01","N","U","Y",1499,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1499,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",615,null,53,null,668,null,40075,null,59975,null,55383,null,4592]
["WY","Wyoming","2018-05-01","N","P","N",1423,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,1423,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",615,null,53,null,668,null,39162,null,58652,null,54145,null,4507]
["WY","Wyoming","2018-06-01","N","P","N",1288,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1288,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",620,null,35,null,655,null,38840,null,58173,null,53702,null,4471]
["WY","Wyoming","2018-06-01","N","U","Y",1392,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1392,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",620,null,35,null,655,null,39641,null,59331,null,54860,null,4471]
["WY","Wyoming","2018-07-01","N","P","N",1364,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1364,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",699,null,24,null,723,null,38640,null,57970,null,53515,null,4455]
["WY","Wyoming","2018-07-01","N","U","Y",1476,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1476,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",699,null,24,null,723,null,39845,null,59658,null,55089,null,4569]
["WY","Wyoming","2018-08-01","N","P","N",1610,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1610,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",774,null,23,null,797,null,38622,null,57969,null,53489,null,4480]
["WY","Wyoming","2018-08-01","N","U","Y",1745,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1745,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",774,null,23,null,797,null,39792,null,59605,null,54983,null,4622]
["WY","Wyoming","2018-09-01","N","P","N",1285,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1285,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",708,null,33,null,741,null,38405,null,57554,null,53099,null,4455]
["WY","Wyoming","2018-09-01","N","U","Y",1438,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1438,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",708,null,33,null,741,null,39767,null,59452,null,54838,null,4614]
["WY","Wyoming","2018-10-01","N","U","Y",1575,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1575,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",860,null,77,null,937,null,39614,null,59267,null,54670,null,4597]
["WY","Wyoming","2018-10-01","N","P","N",1407,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1407,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",860,null,77,null,937,null,38673,null,57891,null,53399,null,4492]
["WY","Wyoming","2018-11-01","N","U","Y",1477,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1477,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",640,null,24,null,664,null,39438,null,58796,null,54102,null,4694]
["WY","Wyoming","2018-11-01","N","P","N",1281,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1281,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",640,null,24,null,664,null,38397,null,57372,null,52803,null,4569]
["WY","Wyoming","2018-12-01","N","P","N",1369,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1369,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",684,null,35,null,719,null,37796,null,56471,null,51992,null,4479]
["WY","Wyoming","2018-12-01","N","U","Y",1515,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1515,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",629,null,34,null,663,null,38918,null,58118,null,53500,null,4618]
["WY","Wyoming","2019-01-01","N","U","Y",1769,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1769,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",856,null,30,null,886,null,38831,null,58059,null,53418,null,4641]
["WY","Wyoming","2019-01-01","N","P","N",1627,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1627,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",856,null,30,null,886,null,37572,null,56276,null,51778,null,4498]
["WY","Wyoming","2019-02-01","N","P","N",1081,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1081,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",784,null,36,null,820,null,37132,null,55702,null,51148,null,4554]
["WY","Wyoming","2019-02-01","N","U","Y",1242,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1242,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",784,null,36,null,820,null,38461,null,57594,null,52882,null,4712]
["WY","Wyoming","2019-03-01","N","U","Y",1431,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1431,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",795,null,35,null,830,null,38647,null,57835,null,53162,null,4673]
["WY","Wyoming","2019-03-01","N","P","N",1301,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1301,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",795,null,35,null,830,null,37236,null,55855,null,51325,null,4530]
["WY","Wyoming","2019-04-01","N","U","Y",1538,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1538,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",832,null,37,null,869,null,38753,null,58027,null,53354,null,4673]
["WY","Wyoming","2019-04-01","N","P","N",1421,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1421,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",832,null,37,null,869,null,37418,null,56174,null,51863,null,4311]
["WY","Wyoming","2019-05-01","N","P","N",1393,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1393,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",808,null,45,null,853,null,36497,null,54968,null,50705,null,4263]
["WY","Wyoming","2019-05-01","N","U","Y",1490,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1490,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",808,null,45,null,853,null,37613,null,56608,null,52254,null,4354]
["WY","Wyoming","2019-06-01","N","U","Y",1307,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1307,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",773,null,29,null,802,null,37213,null,56047,null,51757,null,4290]
["WY","Wyoming","2019-06-01","N","P","N",1216,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1216,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",773,null,29,null,802,null,35967,null,54245,null,50053,null,4192]
["WY","Wyoming","2019-07-01","N","U","Y",1436,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1436,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",744,null,43,null,787,null,37088,null,55904,null,51597,null,4307]
["WY","Wyoming","2019-07-01","N","P","N",1340,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1340,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",744,null,43,null,787,null,35601,null,53871,null,49676,null,4195]
["WY","Wyoming","2019-08-01","N","U","Y",1703,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1703,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",1118,null,41,null,1159,null,36633,null,55368,null,51063,null,4305]
["WY","Wyoming","2019-08-01","N","P","N",1633,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1633,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",1118,null,41,null,1159,null,35334,null,53586,null,49368,null,4218]
["WY","Wyoming","2019-09-01","N","P","N",1297,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1297,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",876,null,23,null,899,null,35139,null,53274,null,49145,null,4129]
["WY","Wyoming","2019-09-01","N","U","Y",1405,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1405,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",876,null,23,null,899,null,37029,null,55874,null,51570,null,4304]
["WY","Wyoming","2019-10-01","N","U","Y",1547,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1547,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",838,null,49,null,887,null,36990,null,55881,null,51584,null,4297]
["WY","Wyoming","2019-10-01","N","P","N",1416,null,0,null,1416,null,838,null,49,null,887,null,35498,null,53858,null,49701,null,4157]
["WY","Wyoming","2019-11-01","N","P","N",1495,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1495,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",885,null,46,null,931,null,35452,null,53843,null,49656,null,4187]
["WY","Wyoming","2019-11-01","N","U","Y",1675,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1675,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",885,null,46,null,931,null,36836,null,55785,null,51474,null,4311]
["WY","Wyoming","2019-12-01","N","P","N",1519,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1519,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",978,null,88,null,1066,null,35685,null,54037,null,49789,null,4248]
["WY","Wyoming","2019-12-01","N","U","Y",1607,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1607,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",978,null,88,null,1066,null,37074,null,55974,null,51613,null,4361]
["WY","Wyoming","2020-01-01","N","P","N",1886,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1886,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",901,null,66,null,967,null,35912,null,54241,null,49943,null,4298]
["WY","Wyoming","2020-01-01","N","U","Y",2001,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,2001,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",901,null,66,null,967,null,37298,null,56199,null,51783,null,4416]
["WY","Wyoming","2020-02-01","N","U","Y",1627,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1627,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",882,null,32,null,914,null,37242,null,56082,null,51626,null,4456]
["WY","Wyoming","2020-02-01","N","P","N",1510,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1510,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",882,null,32,null,914,null,35870,null,54133,null,49763,null,4370]
["WY","Wyoming","2020-03-01","N","P","N",1373,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,1373,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",868,null,38,null,906,null,36279,null,54766,null,50407,null,4359]
["WY","Wyoming","2020-03-01","N","U","Y",1442,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1442,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",868,null,38,null,906,null,37193,null,56111,null,51698,null,4413]
["WY","Wyoming","2020-04-01","N","U","Y",1388,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1388,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",710,null,24,null,734,null,38289,null,57817,null,53485,null,4332]
["WY","Wyoming","2020-04-01","N","P","N",1388,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1388,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",710,null,24,null,734,null,37593,null,56827,null,52567,null,4260]
["WY","Wyoming","2020-05-01","N","U","Y",1274,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1274,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",617,null,39,null,656,null,38923,null,58764,null,54392,null,4372]
["WY","Wyoming","2020-05-01","N","P","N",1214,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1214,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",617,null,39,null,656,null,38219,null,57770,null,53438,null,4332]
["WY","Wyoming","2020-06-01","N","P","N",1449,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1449,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",713,null,22,null,735,null,39312,null,59302,null,54911,null,4391]
["WY","Wyoming","2020-06-01","N","U","Y",1510,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1510,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",713,null,22,null,735,null,39955,null,60261,null,55841,null,4420]
["WY","Wyoming","2020-07-01","N","U","Y",1457,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,1457,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",693,null,22,null,715,null,40904,null,61603,null,57118,null,4485]
["WY","Wyoming","2020-07-01","N","P","N",1514,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1514,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",693,null,22,null,715,null,40268,null,60716,null,56270,null,4446]
["WY","Wyoming","2020-08-01","N","P","N",1457,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1457,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",731,null,20,null,751,null,40781,null,61477,null,57030,null,4447]
["WY","Wyoming","2020-08-01","N","U","Y",1504,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1504,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",731,null,20,null,751,null,41277,null,62437,null,57939,null,4498]
["WY","Wyoming","2020-09-01","N","P","N",1394,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1394,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",645,null,30,null,675,null,41371,null,62643,null,58127,null,4516]
["WY","Wyoming","2020-09-01","N","U","Y",1429,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1429,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",645,null,30,null,675,null,41775,null,63245,null,58711,null,4534]
["WY","Wyoming","2020-10-01","N","P","N",985,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,985,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",400,null,11,null,411,null,41418,null,62803,null,58325,null,4478]
["WY","Wyoming","2020-10-01","N","U","Y",1095,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1095,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",400,null,11,null,411,null,41954,null,63624,null,59102,null,4522]
["WY","Wyoming","2020-11-01","N","P","N",816,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,816,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",435,null,20,null,455,null,41204,null,62607,null,58104,null,4503]
["WY","Wyoming","2020-11-01","N","U","Y",905,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,905,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",435,null,20,null,455,null,42088,null,63836,null,59265,null,4571]
["WY","Wyoming","2020-12-01","N","U","Y",1094,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1094,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",599,null,21,null,620,null,42555,null,64559,null,59989,null,4570]
["WY","Wyoming","2020-12-01","N","P","N",1035,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1035,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",599,null,21,null,620,null,41867,null,63519,null,58983,null,4536]
["WY","Wyoming","2021-01-01","N","P","N",904,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,904,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",516,null,17,null,533,null,42439,null,64348,null,59809,null,4539]
["WY","Wyoming","2021-01-01","N","U","Y",1006,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1006,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",516,null,17,null,533,null,43099,null,65364,null,60770,null,4594]
["WY","Wyoming","2021-02-01","N","P","N",952,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,952,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",610,null,26,null,636,null,43034,null,65245,null,60645,null,4600]
["WY","Wyoming","2021-02-01","N","U","Y",1003,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1003,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",568,null,23,null,591,null,43835,null,66510,null,61839,null,4671]
["WY","Wyoming","2021-03-01","N","U","Y",1010,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1010,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",669,null,26,null,695,null,44429,null,67377,null,62659,null,4718]
["WY","Wyoming","2021-03-01","N","P","N",1010,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,1010,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",669,null,26,null,695,null,43735,null,66313,null,61637,null,4676]
["WY","Wyoming","2021-04-01","N","P","N",861,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,861,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",700,null,17,null,717,null,44228,null,67098,null,62410,null,4688]
["WY","Wyoming","2021-04-01","N","U","Y",961,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,961,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",700,null,17,null,717,null,44892,null,68173,null,63440,null,4733]
["WY","Wyoming","2021-05-01","N","U","Y",859,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,859,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",565,null,6,null,571,null,45252,null,68855,null,64110,null,4745]
["WY","Wyoming","2021-05-01","N","P","N",771,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,771,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",565,null,6,null,571,null,44596,null,67838,null,63133,null,4705]
["WY","Wyoming","2021-06-01","N","P","N",926,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,926,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",547,null,11,null,558,null,44992,null,68493,null,63752,null,4741]
["WY","Wyoming","2021-06-01","N","U","Y",975,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,975,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",547,null,11,null,558,null,45597,null,69413,null,64655,null,4758]
["WY","Wyoming","2021-07-01","N","P","N",850,"Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies; Includes Administrative Data Transfers",0,null,850,"Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications; Includes Administrative Data Transfers",633,null,3,null,636,null,45401,null,69118,null,64371,null,4747]
["WY","Wyoming","2021-07-01","N","U","Y",907,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,907,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",633,null,3,null,636,null,46051,null,70089,null,65310,null,4779]
["WY","Wyoming","2021-08-01","N","P","N",970,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,970,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",592,null,11,null,603,null,45800,null,69886,null,65149,null,4737]
["WY","Wyoming","2021-08-01","N","U","Y",1038,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,1038,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",592,null,11,null,603,null,46397,null,70811,null,66048,null,4763]
["WY","Wyoming","2021-09-01","N","P","N",912,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,912,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",602,null,14,null,616,null,46045,null,70439,null,65679,null,4760]
["WY","Wyoming","2021-09-01","N","U","Y",961,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,961,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",602,null,14,null,616,null,46743,null,71515,null,66729,null,4786]
["WY","Wyoming","2021-10-01","N","P","N",844,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,844,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",643,null,8,null,651,null,46453,null,71196,null,66439,null,4757]
["WY","Wyoming","2021-10-01","N","U","Y",950,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,950,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",643,null,8,null,651,null,47027,null,72132,null,67336,null,4796]
["WY","Wyoming","2021-11-01","N","P","N",903,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,903,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",551,null,7,null,558,null,46699,null,71760,null,66993,null,4767]
["WY","Wyoming","2021-11-01","N","U","Y",992,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,992,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",551,null,7,null,558,null,47221,null,72553,null,67750,null,4803]
["WY","Wyoming","2021-12-01","N","P","N",868,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,868,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",520,null,7,null,527,null,46802,null,71963,null,67189,null,4774]
["WY","Wyoming","2021-12-01","N","U","Y",948,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,948,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",520,null,7,null,527,null,47291,null,72773,null,67969,null,4804]
["WY","Wyoming","2022-01-01","N","U","Y",848,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,848,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",461,null,5,null,466,null,47635,null,73440,null,68574,null,4866]
["WY","Wyoming","2022-01-01","N","P","N",794,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,794,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",461,null,5,null,466,null,47065,null,72496,null,67686,null,4810]
["WY","Wyoming","2022-02-01","N","U","Y",667,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,667,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",472,null,18,null,490,null,47972,null,74185,null,69299,null,4886]
["WY","Wyoming","2022-02-01","N","P","N",667,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,667,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",472,null,18,null,490,null,47279,null,73028,null,68184,null,4844]
["WY","Wyoming","2022-03-01","N","U","Y",768,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,768,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",640,null,22,null,662,null,48325,null,74832,null,69916,null,4916]
["WY","Wyoming","2022-03-01","N","P","N",768,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,768,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",640,null,22,null,662,null,47742,null,73899,null,69024,null,4875]
["WY","Wyoming","2022-04-01","N","U","Y",706,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,706,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",529,null,14,null,543,null,48445,null,75200,null,70307,null,4893]
["WY","Wyoming","2022-04-01","N","P","N",656,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,656,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",529,null,14,null,543,null,47946,null,74410,null,69547,null,4863]
["WY","Wyoming","2022-05-01","N","U","Y",803,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,803,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",410,null,12,null,422,null,49245,null,76431,null,71472,null,4959]
["WY","Wyoming","2022-05-01","N","P","N",735,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,735,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",410,null,12,null,422,null,48087,null,74733,null,69863,null,4870]
["WY","Wyoming","2022-06-01","N","U","Y",953,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,953,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",981,null,39,null,1020,null,50294,null,78132,null,73103,null,5029]
["WY","Wyoming","2022-06-01","N","P","N",771,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,771,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",981,null,39,null,1020,null,48971,null,76122,null,71201,null,4921]
["WY","Wyoming","2022-07-01","N","U","Y",923,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,923,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",1154,null,63,null,1217,null,50926,null,79318,null,74221,null,5097]
["WY","Wyoming","2022-07-01","N","P","N",776,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,776,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",1154,null,63,null,1217,null,50117,null,78010,null,72985,null,5025]
["WY","Wyoming","2022-08-01","N","U","Y",1200,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,1200,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",618,null,50,null,668,null,51421,null,80208,null,75060,null,5148]
["WY","Wyoming","2022-08-01","N","P","N",1152,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,1152,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",618,null,50,null,668,null,50936,null,79494,null,74374,null,5120]
["WY","Wyoming","2022-09-01","N","U","Y",1078,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,1078,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",486,null,41,null,527,null,51626,null,80708,null,75543,null,5165]
["WY","Wyoming","2022-09-01","N","P","N",1056,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,1056,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",486,null,41,null,527,null,51184,null,80071,null,74939,null,5132]
["WY","Wyoming","2022-10-01","N","U","Y",1096,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,1096,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",457,null,40,null,497,null,51779,null,81178,null,75973,null,5205]
["WY","Wyoming","2022-10-01","N","P","N",1032,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,1032,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",457,null,40,null,497,null,51422,null,80623,null,75445,null,5178]
["WY","Wyoming","2022-11-01","N","U","Y",1181,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,1181,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",684,null,40,null,724,null,52383,null,82120,null,76879,null,5241]
["WY","Wyoming","2022-11-01","N","P","N",1069,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,1069,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",684,null,40,null,724,null,51799,null,81266,null,76065,null,5201]
["WY","Wyoming","2022-12-01","N","P","N",925,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,925,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",834,null,52,null,886,null,52528,null,82405,null,77159,null,5246]
["WY","Wyoming","2022-12-01","N","U","Y",1022,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,1022,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",834,null,52,null,886,null,53130,null,83301,null,78018,null,5283]
["WY","Wyoming","2023-01-01","N","P","Y",1144,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications Submitted to Medicaid and CHIP Agencies",0,null,1144,"Includes Administrative Data Transfers; Does Not Include All Medicaid Applications; Does Not Include All CHIP Applications",857,null,50,null,907,null,52932,null,83205,null,77932,null,5273]

{"sheet":"MBES - new adult group","index":20,"n_rows":5632,"n_cols":16,"rows_kept":2250,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
["State","Total Medicaid Enrollees","Total VIII Group Enrollees","Total VIII Group Newly Eligible Enrollees","Total VIII Group Not Newly Eligible Enrollees","Updated Year","Updated Month","Enrollment Year","Enrollment Month","Notes","Month","State"]
["Alabama",1025250,null,null,null,2020,2,2018,9,null,{"$f":"DATE(H2,I2,1)","v":"2018-09-01"},{"$f":"TRIM(A2)","v":"Alabama"}]
["Alabama",1030845,null,null,null,2020,2,2018,10,null,{"$f":"DATE(H3,I3,1)","v":"2018-10-01"},{"$f":"TRIM(A3)","v":"Alabama"}]
["Alabama",1033902,null,null,null,2020,2,2019,2,null,"2019-02-01","Alabama"]
["Alabama",1029480,null,null,null,2020,2,2018,11,null,"2018-11-01","Alabama"]
["Alabama",1019417,null,null,null,2020,2,2018,7,null,"2018-07-01","Alabama"]
["Alabama",1033512,null,null,null,2020,2,2019,3,null,"2019-03-01","Alabama"]
["Alabama",1035250,null,null,null,2020,2,2019,6,null,"2019-06-01","Alabama"]
["Alabama",1033498,null,null,null,2020,2,2019,5,null,"2019-05-01","Alabama"]
["Alabama",1030917,null,null,null,2020,2,2019,4,null,"2019-04-01","Alabama"]
["Alabama",1021951,null,null,null,2020,2,2018,8,null,"2018-08-01","Alabama"]
["Alabama",1026849,null,null,null,2020,2,2018,12,null,"2018-12-01","Alabama"]
["Alabama",1030869,null,null,null,2020,2,2019,1,null,"2019-01-01","Alabama"]
["Alabama",1050432,null,null,null,2017,7,2015,4,null,"2015-04-01","Alabama"]
["Alabama",1049711,null,null,null,2016,12,2014,12,null,"2014-12-01","Alabama"]
["Alabama",1000824,null,null,null,2016,12,2014,2,null,"2014-02-01","Alabama"]
["Alabama",1037037,null,null,null,2017,9,2016,7,null,"2016-07-01","Alabama"]
["Alabama",1050989,null,null,null,2017,7,2015,7,null,"2015-07-01","Alabama"]
["Alabama",1019760,null,null,null,2018,8,2017,3,null,"2017-03-01","Alabama"]
["Alabama",1020672,null,null,null,2019,12,2018,5,null,"2018-05-01","Alabama"]
["Alabama",1041933,null,null,null,2017,9,2016,5,null,"2016-05-01","Alabama"]
["Alabama",1016227,null,null,null,2018,8,2017,5,null,"2017-05-01","Alabama"]
["Alabama",1017469,null,null,null,2019,12,2017,12,null,"2017-12-01","Alabama"]
["Alabama",1022959,null,null,null,2019,12,2018,3,null,"2018-03-01","Alabama"]
["Alabama",997545,null,null,null,2016,12,2014,1,null,"2014-01-01","Alabama"]
["Alabama",1044093,null,null,null,2017,7,2015,2,null,"2015-02-01","Alabama"]
["Alabama",1019025,null,null,null,2019,12,2017,10,null,"2017-10-01","Alabama"]
["Alabama",1018716,null,null,null,2018,8,2017,2,null,"2017-02-01","Alabama"]
["Alabama",1021443,null,null,null,2018,8,2017,1,null,"2017-01-01","Alabama"]
["Alabama",1048868,null,null,null,2017,7,2015,11,null,"2015-11-01","Alabama"]
["Alabama",1041588,null,null,null,2016,12,2014,7,null,"2014-07-01","Alabama"]
["Alabama",1031957,null,null,null,2018,8,2016,10,null,"2016-10-01","Alabama"]
["Alabama",1020587,null,null,null,2019,12,2018,1,null,"2018-01-01","Alabama"]
["Alabama",1050054,null,null,null,2017,7,2015,10,null,"2015-10-01","Alabama"]
["Alabama",1020802,null,null,null,2016,12,2014,4,null,"2014-04-01","Alabama"]
["Alabama",1014931,null,null,null,2016,12,2014,3,null,"2014-03-01","Alabama"]
["Alabama",1046710,null,null,null,2017,9,2016,2,null,"2016-02-01","Alabama"]
["Alabama",1030995,null,null,null,2018,8,2016,11,null,"2016-11-01","Alabama"]
["Alabama",1018967,null,null,null,2019,12,2018,2,null,"2018-02-01","Alabama"]
["Alabama",1045963,null,null,null,2017,9,2016,4,null,"2016-04-01","Alabama"]
["Alabama",1021681,null,null,null,2018,8,2017,7,null,"2017-07-01","Alabama"]
["Alabama",1050254,null,null,null,2016,12,2014,11,null,"2014-11-01","Alabama"]
["Alabama",1038571,null,null,null,2017,9,2016,8,null,"2016-08-01","Alabama"]
["Alabama",1019631,null,null,null,2018,8,2017,7,null,"2017-07-01","Alabama"]
["Alabama",1021657,null,null,null,2019,12,2018,6,null,"2018-06-01","Alabama"]
["Alabama",1036942,null,null,null,2017,9,2016,9,null,"2016-09-01","Alabama"]
["Alabama",1047957,null,null,null,2016,12,2014,8,null,"2014-08-01","Alabama"]
["Alabama",1016805,null,null,null,2018,8,2017,4,null,"2017-04-01","Alabama"]
["Alabama",1047623,null,null,null,2017,7,2015,3,null,"2015-03-01","Alabama"]
["Alabama",1053898,null,null,null,2017,7,2015,8,null,"2015-08-01","Alabama"]
["Alabama",1053532,null,null,null,2017,7,2015,5,null,"2015-05-01","Alabama"]
["Alabama",1047882,null,null,null,2016,12,2014,10,null,"2014-10-01","Alabama"]
["Alabama",1055938,null,null,null,2017,7,2015,1,null,"2015-01-01","Alabama"]
["Alabama",1045433,null,null,null,2017,9,2016,3,null,"2016-03-01","Alabama"]
["Alabama",1018034,null,null,null,2018,8,2017,9,null,"2017-09-01","Alabama"]
["Alabama",1017416,null,null,null,2018,8,2017,6,null,"2017-06-01","Alabama"]
["Alabama",1027611,null,null,null,2018,8,2016,12,null,"2016-12-01","Alabama"]
["Alabama",1044251,null,null,null,2017,7,2015,6,null,"2015-06-01","Alabama"]
["Alabama",1047141,null,null,null,2017,9,2016,1,null,"2016-01-01","Alabama"]
["Alabama",1024662,null,null,null,2019,12,2018,4,null,"2018-04-01","Alabama"]
["Alabama",1038991,null,null,null,2017,9,2016,6,null,"2016-06-01","Alabama"]
["Alabama",1044302,null,null,null,2016,12,2014,9,null,"2014-09-01","Alabama"]
["Alabama",1052800,null,null,null,2017,7,2015,9,null,"2015-09-01","Alabama"]
["Alabama",1024358,null,null,null,2016,12,2014,5,null,"2014-05-01","Alabama"]
["Alabama",1044969,null,null,null,2017,7,2015,12,null,"2015-12-01","Alabama"]
["Alabama",1034955,null,null,null,2016,12,2014,6,null,"2014-06-01","Alabama"]
["Alabama",1019035,null,null,null,2019,12,2017,11,null,{"$f":"DATE(H67,I67,1)","v":"2017-11-01"},{"$f":"TRIM(A67)","v":"Alabama"}]
["Alabama",1046192,null,null,null,2021,1,2019,9,null,"2019-09-01","Alabama"]
["Alabama",1043767,null,null,null,2021,1,2019,8,null,"2019-08-01","Alabama"]
["Alabama",1039621,null,null,null,2021,1,2019,7,null,"2019-07-01","Alabama"]
["Alabama",1048624,null,null,null,2021,1,2019,12,null,"2019-12-01","Alabama"]
["Alabama",1048826,null,null,null,2021,1,2019,11,null,"2019-11-01","Alabama"]
["Alabama",1048875,null,null,null,2021,1,2019,10,null,"2019-10-01","Alabama"]
["Alabama",1054155,null,null,null,2021,1,2020,3,null,"2020-03-01","Alabama"]
["Alabama",1053681,null,null,null,2021,1,2020,2,null,"2020-02-01","Alabama"]
["Alabama",1052527,null,null,null,2021,1,2020,1,null,"2020-01-01","Alabama"]
["Alabama",1082699,null,null,null,2021,5,2020,6,null,"2020-06-01","Alabama"]
["Alabama",1073085,null,null,null,2021,5,2020,5,null,"2020-05-01","Alabama"]
["Alabama",1063729,null,null,null,2021,5,2020,4,null,"2020-04-01","Alabama"]
["Alabama",1113166,null,null,null,2021,5,2020,9,null,"2020-09-01","Alabama"]
["Alabama",1103184,null,null,null,2021,5,2020,8,null,"2020-08-01","Alabama"]
["Alabama",1092935,null,null,null,2021,5,2020,7,null,"2020-07-01","Alabama"]
["Alabama ",1149887,"N/A","N/A","N/A",2022,3,2021,1,null,"2021-01-01","Alabama",null,{"$f":"SUMIFS($C:$C,$K:$K,\">=10/1/2020\",$K:$K,\"<10/1/2021\",$A:$A,\"Totals\")","v":238098522},{"$f":"SUMIFS($B:$B,$K:$K,\">=10/1/2020\",$K:$K,\"<10/1/2021\",$A:$A,\"Totals\")","v":1035188500},{"$f":"N83/O83","v":0.23000499136147667}]
["Alabama ",1157360,"N/A","N/A","N/A",2022,3,2021,2,null,"2021-02-01","Alabama"]
["Alabama ",1165486,"N/A","N/A","N/A",2022,3,2021,3,null,"2021-03-01","Alabama"]
["Alabama ",1123576,"N/A","N/A","N/A",2022,3,2020,10,null,"2020-10-01","Alabama"]
["Alabama ",1133386,"N/A","N/A","N/A",2022,3,2020,11,null,"2020-11-01","Alabama"]
["Alabama ",1141138,"N/A","N/A","N/A",2022,3,2020,12,null,"2020-12-01","Alabama"]
["Alabama ",1174028,"N/A","N/A","N/A",2022,12,2021,4,null,"2021-04-01","Alabama"]
["Alabama ",1180988,"N/A","N/A","N/A",2022,12,2021,5,null,"2021-05-01","Alabama"]
["Alabama ",1190064,"N/A","N/A","N/A",2022,12,2021,6,null,"2021-06-01","Alabama"]
["Alabama ",1198510,"N/A","N/A","N/A",2022,12,2021,7,null,"2021-07-01","Alabama"]
["Alabama ",1207582,"N/A","N/A","N/A",2022,12,2021,8,null,"2021-08-01","Alabama"]
["Alabama ",1215453,"N/A","N/A","N/A",2022,12,2021,9,null,"2021-09-01","Alabama"]
["Alabama ",1222711,"N/A","N/A","N/A",2022,12,2021,10,null,"2021-10-01","Alabama"]
["Alabama ",1230457,"N/A","N/A","N/A",2022,12,2021,11,null,"2021-11-01","Alabama"]
["Alabama ",1238719,"N/A","N/A","N/A",2022,12,2021,12,null,"2021-12-01","Alabama"]
["Alabama ",1247431,"N/A","N/A","N/A",2022,12,2022,1,null,"2022-01-01","Alabama"]
["Alabama ",1253832,"N/A","N/A","N/A",2022,12,2022,2,null,"2022-02-01","Alabama"]
["Alabama ",1260607,"N/A","N/A","N/A",2022,12,2022,3,null,"2022-03-01","Alabama"]
["Alaska",206277,48272,48270,2,2020,2,2018,9,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2018-09-01","Alaska"]
["Alaska",206870,50050,50046,4,2020,2,2018,12,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2018-12-01","Alaska"]
["Alaska",206088,48735,48732,3,2020,2,2018,10,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2018-10-01","Alaska"]
["Alaska",207050,50745,50742,3,2020,2,2019,2,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2019-02-01","Alaska"]
["Alaska",205437,47522,47520,2,2020,2,2018,7,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2018-07-01","Alaska"]
["Alaska",206677,51144,51130,14,2020,2,2019,4,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2019-04-01","Alaska"]
["Alaska",206812,50871,50867,4,2020,2,2019,3,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2019-03-01","Alaska"]
["Alaska",206259,47883,47882,1,2020,2,2018,8,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2018-08-01","Alaska"]
["Alaska",207330,50515,50512,3,2020,2,2019,1,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2019-01-01","Alaska"]
["Alaska",204493,51172,51157,15,2020,2,2019,6,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2019-06-01","Alaska"]
["Alaska",206553,49465,49460,5,2020,2,2018,11,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2018-11-01","Alaska"]
["Alaska",206036,51347,51330,17,2020,2,2019,5,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2019-05-01","Alaska"]
["Alaska",138100,12066,12066,0,2017,7,2015,12,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2015-12-01","Alaska"]
["Alaska",151673,17840,17840,null,2017,9,2016,2,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2016-02-01","Alaska"]
["Alaska",162203,25257,25257,null,2017,9,2016,9,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2016-09-01","Alaska"]
["Alaska",180254,33492,33381,111,2018,8,2017,1,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2017-01-01","Alaska"]
["Alaska",154297,19265,19265,null,2017,9,2016,3,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2016-03-01","Alaska"]
["Alaska",175135,29710,29595,115,2018,8,2016,11,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2016-11-01","Alaska"]
["Alaska",198535,44653,44628,25,2019,12,2018,5,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2018-05-01","Alaska"]
["Alaska",173746,30038,29915,123,2018,8,2016,12,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2016-12-01","Alaska"]
["Alaska",107200,null,null,null,2016,12,2014,1,null,"2014-01-01","Alaska"]
["Alaska",125747,null,null,null,2017,7,2015,1,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2015-01-01","Alaska"]
["Alaska",117862,null,null,null,2016,12,2014,7,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2014-07-01","Alaska"]
["Alaska",130021,null,null,null,2017,7,2015,4,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2015-04-01","Alaska"]
["Alaska",184965,36978,36870,108,2018,8,2017,7,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2017-07-01","Alaska"]
["Alaska",110050,null,null,null,2016,12,2014,3,null,"2014-03-01","Alaska"]
["Alaska",106745,null,null,null,2016,12,2014,2,null,"2014-02-01","Alaska"]
["Alaska",118437,null,null,null,2016,12,2014,12,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2014-12-01","Alaska"]
["Alaska",158127,22377,22377,null,2017,9,2016,6,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2016-06-01","Alaska"]
["Alaska",116337,null,null,null,2016,12,2014,5,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2014-05-01","Alaska"]
["Alaska",120077,1786,1786,null,2017,7,2015,9,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.",{"$f":"DATE(H131,I131,1)","v":"2015-09-01"},{"$f":"TRIM(A131)","v":"Alaska"}]
["Alaska",198729,44930,44905,25,2019,12,2018,6,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2018-06-01","Alaska"]
["Alaska",120154,null,null,null,2017,7,2015,7,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2015-07-01","Alaska"]
["Alaska",193073,40341,40315,26,2019,12,2017,10,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2017-10-01","Alaska"]
["Alaska",161553,24528,24528,null,2017,9,2016,8,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2016-08-01","Alaska"]
["Alaska",121405,null,null,null,2016,12,2014,10,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2014-10-01","Alaska"]
["Alaska",120605,null,null,null,2017,7,2015,8,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2015-08-01","Alaska"]
["Alaska",171261,28052,27945,107,2018,8,2016,10,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2016-10-01","Alaska"]
["Alaska",196284,42966,42938,28,2019,12,2018,1,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2018-01-01","Alaska"]
["Alaska",119404,null,null,null,2016,12,2014,9,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2014-09-01","Alaska"]
["Alaska",121955,null,null,null,2017,7,2015,3,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2015-03-01","Alaska"]
["Alaska",113933,null,null,null,2016,12,2014,4,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2014-04-01","Alaska"]
["Alaska",184242,35931,35807,124,2018,8,2017,4,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2017-04-01","Alaska"]
["Alaska",157092,21550,21550,null,2017,9,2016,5,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2016-05-01","Alaska"]
["Alaska",194359,41593,41565,28,2019,12,2017,12,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2017-12-01","Alaska"]
["Alaska",117568,null,null,null,2016,12,2014,6,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2014-06-01","Alaska"]
["Alaska",121071,null,null,null,2016,12,2014,11,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2014-11-01","Alaska"]
["Alaska",185347,36743,36636,107,2018,8,2017,6,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2017-06-01","Alaska"]
["Alaska",183139,35283,35169,114,2018,8,2017,3,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2017-03-01","Alaska"]
["Alaska",178640,33463,33347,116,2018,8,2017,2,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2017-02-01","Alaska"]
["Alaska",193922,41044,41020,24,2019,12,2017,11,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2017-11-01","Alaska"]
["Alaska",159482,23372,23372,null,2017,9,2016,7,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2016-07-01","Alaska"]
["Alaska",198425,44328,44304,24,2019,12,2018,4,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2018-04-01","Alaska"]
["Alaska",125881,null,null,null,2017,7,2015,2,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2015-02-01","Alaska"]
["Alaska",185079,36503,36375,128,2018,8,2017,5,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2017-05-01","Alaska"]
["Alaska",135017,9641,9641,0,2017,7,2015,11,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2015-11-01","Alaska"]
["Alaska",122876,null,null,null,2017,7,2015,6,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2015-06-01","Alaska"]
["Alaska",148321,15987,15987,null,2017,9,2016,1,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2016-01-01","Alaska"]
["Alaska",155865,20399,20399,null,2017,9,2016,4,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2016-04-01","Alaska"]
["Alaska",196618,43303,43271,32,2019,12,2018,2,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2018-02-01","Alaska"]
["Alaska",184692,37204,37089,115,2018,8,2017,7,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2017-07-01","Alaska"]
["Alaska",133992,7262,7262,0,2017,7,2015,10,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2015-10-01","Alaska"]
["Alaska",182900,37144,37036,108,2018,8,2017,9,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2017-09-01","Alaska"]
["Alaska",197607,43817,43788,29,2019,12,2018,3,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2018-03-01","Alaska"]
["Alaska",119321,null,null,null,2016,12,2014,8,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2014-08-01","Alaska"]
["Alaska",127031,null,null,null,2017,7,2015,5,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2015-05-01","Alaska"]
["Alaska",212689,52827,52825,2,2021,1,2019,7,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2019-07-01","Alaska"]
["Alaska",213560,53172,53169,3,2021,1,2019,9,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2019-09-01","Alaska"]
["Alaska",213643,53123,53120,3,2021,1,2019,8,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2019-08-01","Alaska"]
["Alaska",213560,53479,53477,2,2021,1,2019,10,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2019-10-01","Alaska"]
["Alaska",214474,54665,54662,3,2021,1,2019,12,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2019-12-01","Alaska"]
["Alaska",213889,53931,53929,2,2021,1,2019,11,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2019-11-01","Alaska"]
["Alaska",215070,54991,54988,3,2021,1,2020,1,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2020-01-01","Alaska"]
["Alaska",215774,55753,55746,7,2021,1,2020,3,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2020-03-01","Alaska"]
["Alaska",215116,55192,55185,7,2021,1,2020,2,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2020-02-01","Alaska"]
["Alaska",219037,56934,56931,3,2021,5,2020,4,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2020-04-01","Alaska"]
["Alaska",221897,58593,58589,4,2021,5,2020,6,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2020-06-01","Alaska"]
["Alaska",220423,57233,57229,4,2021,5,2020,5,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2020-05-01","Alaska"]
["Alaska",222723,59969,59969,0,2021,5,2020,7,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2020-07-01","Alaska"]
["Alaska",225188,61728,61727,1,2021,5,2020,9,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2020-09-01","Alaska"]
["Alaska",224521,61423,61423,0,2021,5,2020,8,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2020-08-01","Alaska"]
["Alaska ",234383,65181,65179,2,2022,3,2021,1,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2021-01-01","Alaska"]
["Alaska ",235782,65712,65710,2,2022,3,2021,2,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2021-02-01","Alaska"]
["Alaska ",237225,66214,66212,2,2022,3,2021,3,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2021-03-01","Alaska"]
["Alaska ",229167,62501,62500,1,2022,3,2020,10,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2020-10-01","Alaska"]
["Alaska ",231097,63492,63490,2,2022,3,2020,11,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2020-11-01","Alaska"]
["Alaska ",233463,64628,64627,1,2022,3,2020,12,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2020-12-01","Alaska"]
["Alaska ",239859,66549,66549,0,2022,12,2021,4,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2021-04-01","Alaska"]
["Alaska ",240570,66959,66959,0,2022,12,2021,5,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2021-05-01","Alaska"]
["Alaska ",241700,67277,67277,0,2022,12,2021,6,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2021-06-01","Alaska"]
["Alaska ",242176,67514,67514,0,2022,12,2021,7,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2021-07-01","Alaska"]
["Alaska ",243136,67909,67909,0,2022,12,2021,8,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2021-08-01","Alaska"]
["Alaska ",243672,68090,68090,0,2022,12,2021,9,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2021-09-01","Alaska"]
["Alaska ",244606,68417,68417,0,2022,12,2021,10,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2021-10-01","Alaska"]
["Alaska ",245650,69011,69008,3,2022,12,2021,11," Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.",{"$f":"DATE(H195,I195,1)","v":"2021-11-01"},{"$f":"TRIM(A195)","v":"Alaska"}]
["Alaska ",246481,69536,69532,4,2022,12,2021,12,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2021-12-01","Alaska"]
["Alaska ",246931,69820,69816,4,2022,12,2022,1,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2022-01-01","Alaska"]
["Alaska ",246938,69915,69912,3,2022,12,2022,2,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2022-02-01","Alaska"]
["Alaska ",246481,69919,69916,3,2022,12,2022,3,"Alaska expanded its Medicaid program by adopting the VIII Group on September 1, 2015.","2022-03-01","Alaska"]
["Amer. Samoa",28183,null,null,null,2020,2,2018,10,null,"2018-10-01","Amer. Samoa"]
["Amer. Samoa",28183,null,null,null,2020,2,2019,1,null,"2019-01-01","Amer. Samoa"]
["Amer. Samoa",37829,null,null,null,2020,2,2019,4,null,"2019-04-01","Amer. Samoa"]
["Amer. Samoa",27898,null,null,null,2020,2,2018,9,null,"2018-09-01","Amer. Samoa"]
["Amer. Samoa",28183,null,null,null,2020,2,2018,12,null,"2018-12-01","Amer. Samoa"]
["Amer. Samoa",27898,null,null,null,2020,2,2018,8,null,"2018-08-01","Amer. Samoa"]
["Amer. Samoa",28183,null,null,null,2020,2,2018,11,null,"2018-11-01","Amer. Samoa"]
["Amer. Samoa",28183,null,null,null,2020,2,2019,2,null,"2019-02-01","Amer. Samoa"]
["Amer. Samoa",27898,null,null,null,2020,2,2018,7,null,"2018-07-01","Amer. Samoa"]
["Amer. Samoa",37829,null,null,null,2020,2,2019,5,null,"2019-05-01","Amer. Samoa"]
["Amer. Samoa",28183,null,null,null,2020,2,2019,3,null,"2019-03-01","Amer. Samoa"]
["Amer. Samoa",37829,null,null,null,2020,2,2019,6,null,"2019-06-01","Amer. Samoa"]
["Amer. Samoa",27898,null,null,null,2019,12,2018,6,null,"2018-06-01","Amer. Samoa"]
["Amer. Samoa",27898,null,null,null,2019,12,2018,1,null,"2018-01-01","Amer. Samoa"]
["Amer. Samoa",27898,null,null,null,2019,12,2017,11,null,"2017-11-01","Amer. Samoa"]
["Amer. Samoa",27898,null,null,null,2019,12,2018,3,null,"2018-03-01","Amer. Samoa"]
["Amer. Samoa",27898,null,null,null,2019,12,2017,12,null,"2017-12-01","Amer. Samoa"]
["Amer. Samoa",27898,null,null,null,2019,12,2018,5,null,"2018-05-01","Amer. Samoa"]
["Amer. Samoa",27898,null,null,null,2019,12,2018,2,null,"2018-02-01","Amer. Samoa"]
["Amer. Samoa",27898,null,null,null,2019,12,2018,4,null,"2018-04-01","Amer. Samoa"]
["Amer. Samoa",27898,null,null,null,2019,12,2017,10,null,"2017-10-01","Amer. Samoa"]
["Amer. Samoa",37829,null,null,null,2021,1,2019,9,null,"2019-09-01","Amer. Samoa"]
["Amer. Samoa",37829,null,null,null,2021,1,2019,7,null,"2019-07-01","Amer. Samoa"]
["Amer. Samoa",37829,null,null,null,2021,1,2019,8,null,"2019-08-01","Amer. Samoa"]
["Amer. Samoa",35002,null,null,null,2021,1,2019,12,null,"2019-12-01","Amer. Samoa"]
["Amer. Samoa",35002,null,null,null,2021,1,2019,10,null,"2019-10-01","Amer. Samoa"]
["Amer. Samoa",35002,null,null,null,2021,1,2019,11,null,"2019-11-01","Amer. Samoa"]
["Amer. Samoa",35002,null,null,null,2021,1,2020,1,null,"2020-01-01","Amer. Samoa"]
["Amer. Samoa",35002,null,null,null,2021,1,2020,3,null,"2020-03-01","Amer. Samoa"]
["Amer. Samoa",35002,null,null,null,2021,1,2020,2,null,"2020-02-01","Amer. Samoa"]
["Amer. Samoa",35002,null,null,null,2021,5,2020,4,null,"2020-04-01","Amer. Samoa"]
["Amer. Samoa",35002,null,null,null,2021,5,2020,6,null,"2020-06-01","Amer. Samoa"]
["Amer. Samoa",35002,null,null,null,2021,5,2020,5,null,"2020-05-01","Amer. Samoa"]
["Amer. Samoa",35002,null,null,null,2021,5,2020,7,null,"2020-07-01","Amer. Samoa"]
["Amer. Samoa",35002,null,null,null,2021,5,2020,9,null,"2020-09-01","Amer. Samoa"]
["Amer. Samoa",35002,null,null,null,2021,5,2020,8,null,"2020-08-01","Amer. Samoa"]
["Amer. Samoa ",37756,"N/A","N/A","N/A",2022,3,2021,1,null,"2021-01-01","Amer. Samoa"]
["Amer. Samoa ",37756,"N/A","N/A","N/A",2022,3,2021,2,null,"2021-02-01","Amer. Samoa"]
["Amer. Samoa ",37756,"N/A","N/A","N/A",2022,3,2021,3,null,"2021-03-01","Amer. Samoa"]
["Amer. Samoa ",37756,"N/A","N/A","N/A",2022,3,2020,10,null,"2020-10-01","Amer. Samoa"]
["Amer. Samoa ",37756,"N/A","N/A","N/A",2022,3,2020,11,null,"2020-11-01","Amer. Samoa"]
["Amer. Samoa ",37756,"N/A","N/A","N/A",2022,3,2020,12,null,"2020-12-01","Amer. Samoa"]
["Amer. Samoa ",37756,"N/A","N/A","N/A",2022,12,2021,4,null,"2021-04-01","Amer. Samoa"]
["Amer. Samoa ",37756,"N/A","N/A","N/A",2022,12,2021,5,null,"2021-05-01","Amer. Samoa"]
["Amer. Samoa ",37756,"N/A","N/A","N/A",2022,12,2021,6,null,"2021-06-01","Amer. Samoa"]
["Amer. Samoa ",37756,"N/A","N/A","N/A",2022,12,2021,7,null,"2021-07-01","Amer. Samoa"]
["Amer. Samoa ",37756,"N/A","N/A","N/A",2022,12,2021,8,null,"2021-08-01","Amer. Samoa"]
["Amer. Samoa ",37756,"N/A","N/A","N/A",2022,12,2021,9,null,"2021-09-01","Amer. Samoa"]
["Amer. Samoa ",31434,"N/A","N/A","N/A",2022,12,2021,10,null,"2021-10-01","Amer. Samoa"]
["Amer. Samoa ",31434,"N/A","N/A","N/A",2022,12,2021,11,null,"2021-11-01","Amer. Samoa"]
["Amer. Samoa ",31434,"N/A","N/A","N/A",2022,12,2021,12,null,"2021-12-01","Amer. Samoa"]
["Amer. Samoa ",31434,"N/A","N/A","N/A",2022,12,2022,1,null,"2022-01-01","Amer. Samoa"]
["Amer. Samoa ",31434,"N/A","N/A","N/A",2022,12,2022,2,null,"2022-02-01","Amer. Samoa"]
["Amer. Samoa ",31434,"N/A","N/A","N/A",2022,12,2022,3,null,"2022-03-01","Amer. Samoa"]
["American Samoa",40517,null,null,null,2017,7,2015,11,null,"2015-11-01","American Samoa"]
["American Samoa",40517,null,null,null,2017,9,2016,9,null,"2016-09-01","American Samoa"]
["American Samoa",36726,null,null,null,2016,12,2014,12,null,"2014-12-01","American Samoa"]
["American Samoa",36726,null,null,null,2017,7,2015,7,null,"2015-07-01","American Samoa"]
["American Samoa",40517,null,null,null,2017,9,2016,1,null,"2016-01-01","American Samoa"]
["American Samoa",40517,null,null,null,2017,9,2016,4,null,{"$f":"DATE(H259,I259,1)","v":"2016-04-01"},{"$f":"TRIM(A259)","v":"American Samoa"}]
["American Samoa",40517,null,null,null,2017,7,2015,12,null,"2015-12-01","American Samoa"]
["American Samoa",41214,null,null,null,2018,8,2016,10,null,"2016-10-01","American Samoa"]
["American Samoa",36726,null,null,null,2016,12,2014,4,null,"2014-04-01","American Samoa"]
["American Samoa",40517,null,null,null,2017,9,2016,3,null,"2016-03-01","American Samoa"]
["American Samoa",36726,null,null,null,2016,12,2014,5,null,"2014-05-01","American Samoa"]
["American Samoa",40517,null,null,null,2017,7,2015,10,null,"2015-10-01","American Samoa"]
["American Samoa",36726,null,null,null,2017,7,2015,3,null,"2015-03-01","American Samoa"]
["American Samoa",41214,null,null,null,2018,8,2017,6,null,"2017-06-01","American Samoa"]
["American Samoa",40517,null,null,null,2017,9,2016,2,null,"2016-02-01","American Samoa"]
["American Samoa",40517,null,null,null,2017,9,2016,5,null,"2016-05-01","American Samoa"]
["American Samoa",36726,null,null,null,2017,7,2015,2,null,"2015-02-01","American Samoa"]
["American Samoa",36726,null,null,null,2016,12,2014,8,null,"2014-08-01","American Samoa"]
["American Samoa",41214,null,null,null,2018,8,2017,1,null,"2017-01-01","American Samoa"]
["American Samoa",36726,null,null,null,2017,7,2015,1,null,"2015-01-01","American Samoa"]
["American Samoa",41214,null,null,null,2018,8,2017,2,null,"2017-02-01","American Samoa"]
["American Samoa",36726,null,null,null,2016,12,2014,7,null,"2014-07-01","American Samoa"]
["American Samoa",36726,null,null,null,2017,7,2015,8,null,"2015-08-01","American Samoa"]
["American Samoa",41214,null,null,null,2018,8,2017,7,null,"2017-07-01","American Samoa"]
["American Samoa",36726,null,null,null,2016,12,2014,1,null,"2014-01-01","American Samoa"]
["American Samoa",41214,null,null,null,2018,8,2017,5,null,"2017-05-01","American Samoa"]
["American Samoa",36726,null,null,null,2016,12,2014,10,null,"2014-10-01","American Samoa"]
["American Samoa",36726,null,null,null,2017,7,2015,9,null,"2015-09-01","American Samoa"]
["American Samoa",36726,null,null,null,2017,7,2015,5,null,"2015-05-01","American Samoa"]
["American Samoa",36726,null,null,null,2016,12,2014,9,null,"2014-09-01","American Samoa"]
["American Samoa",41214,null,null,null,2018,8,2017,4,null,"2017-04-01","American Samoa"]
["American Samoa",36726,null,null,null,2016,12,2014,6,null,"2014-06-01","American Samoa"]
["American Samoa",40517,null,null,null,2017,9,2016,7,null,"2016-07-01","American Samoa"]
["American Samoa",40517,null,null,null,2017,9,2016,6,null,"2016-06-01","American Samoa"]
["American Samoa",36726,null,null,null,2016,12,2014,2,null,"2014-02-01","American Samoa"]
["American Samoa",36726,null,null,null,2016,12,2014,3,null,"2014-03-01","American Samoa"]
["American Samoa",41214,null,null,null,2018,8,2017,3,null,"2017-03-01","American Samoa"]
["American Samoa",41214,null,null,null,2018,8,2016,12,null,"2016-12-01","American Samoa"]
["American Samoa",40517,null,null,null,2017,9,2016,8,null,"2016-08-01","American Samoa"]
["American Samoa",41214,null,null,null,2018,8,2017,7,null,"2017-07-01","American Samoa"]
["American Samoa",41214,null,null,null,2018,8,2017,9,null,"2017-09-01","American Samoa"]
["American Samoa",36726,null,null,null,2017,7,2015,4,null,"2015-04-01","American Samoa"]
["American Samoa",41214,null,null,null,2018,8,2016,11,null,"2016-11-01","American Samoa"]
["American Samoa",36726,null,null,null,2016,12,2014,11,null,"2014-11-01","American Samoa"]
["American Samoa",36726,null,null,null,2017,7,2015,6,null,"2015-06-01","American Samoa"]
["Arizona",1874674,421967,106458,315509,2020,2,2019,1,null,"2019-01-01","Arizona"]
["Arizona",1876939,426199,107490,318709,2020,2,2019,3,null,"2019-03-01","Arizona"]
["Arizona",1861477,423482,105668,317814,2020,2,2019,6,null,"2019-06-01","Arizona"]
["Arizona",1873080,414203,106007,308196,2020,2,2018,8,null,"2018-08-01","Arizona"]
["Arizona",1875585,417955,106001,311954,2020,2,2018,11,null,"2018-11-01","Arizona"]
["Arizona",1875915,420159,106170,313989,2020,2,2018,12,null,"2018-12-01","Arizona"]
["Arizona",1871082,425811,107086,318725,2020,2,2019,5,null,"2019-05-01","Arizona"]
["Arizona",1880703,417074,106282,310792,2020,2,2018,9,null,"2018-09-01","Arizona"]
["Arizona",1876550,427072,107443,319629,2020,2,2019,4,null,"2019-04-01","Arizona"]
["Arizona",1872908,416061,106046,310015,2020,2,2018,10,null,"2018-10-01","Arizona"]
["Arizona",1880317,426279,107451,318828,2020,2,2019,2,null,"2019-02-01","Arizona"]
["Arizona",1870925,413637,105382,308255,2020,2,2018,7,null,"2018-07-01","Arizona"]
["Arizona",1935994,429571,112208,317363,2018,8,2017,6,null,"2017-06-01","Arizona"]
["Arizona",1920684,426429,111174,315255,2018,8,2017,9,null,"2017-09-01","Arizona"]
["Arizona",1894781,425979,113122,312857,2017,9,2016,4,null,"2016-04-01","Arizona"]
["Arizona",1577367,259147,36443,222704,2016,12,2014,5,null,"2014-05-01","Arizona"]
["Arizona",1936160,430958,113019,317939,2019,12,2017,11,null,"2017-11-01","Arizona"]
["Arizona",1939912,430795,112408,318387,2018,8,2017,7,null,"2017-07-01","Arizona"]
["Arizona",1948232,432082,111960,320122,2018,8,2017,2,null,"2017-02-01","Arizona"]
["Arizona",1605491,270591,37370,233221,2016,12,2014,6,null,"2014-06-01","Arizona"]
["Arizona",1884735,422256,111713,310543,2017,9,2016,5,null,"2016-05-01","Arizona"]
["Arizona",1936255,424130,109358,314772,2018,8,2016,10,null,"2016-10-01","Arizona"]
["Arizona",1928983,429852,112822,317030,2019,12,2017,12,null,"2017-12-01","Arizona"]
["Arizona",1538268,246222,33439,212783,2016,12,2014,4,null,"2014-04-01","Arizona"]
["Arizona",1662928,310592,44856,265736,2016,12,2014,7,null,{"$f":"DATE(H323,I323,1)","v":"2014-07-01"},{"$f":"TRIM(A323)","v":"Arizona"}]
["Arizona",1937561,430812,113290,317522,2019,12,2017,10,null,"2017-10-01","Arizona"]
["Arizona",1860481,400104,100483,299621,2017,7,2015,10,null,"2015-10-01","Arizona"]
["Arizona",1688885,321585,47087,274498,2016,12,2014,8,null,"2014-08-01","Arizona"]
["Arizona",1920786,421259,108408,312851,2017,9,2016,9,null,"2016-09-01","Arizona"]
["Arizona",1707530,330357,49418,280939,2016,12,2014,9,null,"2014-09-01","Arizona"]
["Arizona",1939437,429692,112045,317647,2018,8,2017,4,null,"2017-04-01","Arizona"]
["Arizona",1871923,415803,107641,308162,2019,12,2018,3,null,"2018-03-01","Arizona"]
["Arizona",1912427,426466,111692,314774,2019,12,2018,1,null,"2018-01-01","Arizona"]
["Arizona",1721113,335191,54816,280375,2016,12,2014,11,null,"2014-11-01","Arizona"]
["Arizona",1864623,412927,105049,307878,2019,12,2018,6,null,"2018-06-01","Arizona"]
["Arizona",1942629,428138,110445,317693,2018,8,2016,11,null,"2016-11-01","Arizona"]
["Arizona",1932468,430199,112355,317844,2018,8,2017,7,null,"2017-07-01","Arizona"]
["Arizona",1868275,413377,105782,307595,2019,12,2018,5,null,"2018-05-01","Arizona"]
["Arizona",1936322,428063,111866,316197,2018,8,2017,5,null,"2017-05-01","Arizona"]
["Arizona",1737981,353011,64484,288527,2017,7,2015,1,null,"2015-01-01","Arizona"]
["Arizona",1896166,419126,108549,310577,2017,9,2016,1,null,"2016-01-01","Arizona"]
["Arizona",1940684,427753,111198,316555,2018,8,2017,3,null,"2017-03-01","Arizona"]
["Arizona",1480543,216415,25225,191190,2016,12,2014,3,null,"2014-03-01","Arizona"]
["Arizona",1878210,409659,104510,305149,2017,7,2015,11,null,"2015-11-01","Arizona"]
["Arizona",1722629,326936,51093,275843,2016,12,2014,10,null,"2014-10-01","Arizona"]
["Arizona",1905913,419057,107782,311275,2017,9,2016,8,null,"2016-08-01","Arizona"]
["Arizona",1889445,420428,109296,311132,2019,12,2018,2,null,"2018-02-01","Arizona"]
["Arizona",1727294,344871,59407,285464,2016,12,2014,12,null,"2014-12-01","Arizona"]
["Arizona",1727890,354143,68290,285853,2017,7,2015,2,null,"2015-02-01","Arizona"]
["Arizona",1799729,377144,92235,284909,2017,7,2015,7,null,"2015-07-01","Arizona"]
["Arizona",1896449,416067,107724,308343,2017,9,2016,7,null,"2016-07-01","Arizona"]
["Arizona",1422774,152509,17428,135081,2016,12,2014,1,null,"2014-01-01","Arizona"]
["Arizona",1769446,370520,88286,282234,2017,7,2015,6,null,"2015-06-01","Arizona"]
["Arizona",1895167,421090,109936,311154,2017,9,2016,6,null,"2016-06-01","Arizona"]
["Arizona",1904686,425280,112126,313154,2017,9,2016,3,null,"2016-03-01","Arizona"]
["Arizona",1803537,379826,94561,285265,2017,7,2015,8,null,"2015-08-01","Arizona"]
["Arizona",1948835,431757,111690,320067,2018,8,2016,12,null,"2016-12-01","Arizona"]
["Arizona",1887590,422673,111799,310874,2017,9,2016,2,null,"2016-02-01","Arizona"]
["Arizona",1870574,414373,106605,307768,2019,12,2018,4,null,"2018-04-01","Arizona"]
["Arizona",1738242,364210,78049,286161,2017,7,2015,4,null,"2015-04-01","Arizona"]
["Arizona",1946167,430336,111945,318391,2018,8,2017,1,null,"2017-01-01","Arizona"]
["Arizona",1755117,368566,82630,285936,2017,7,2015,5,null,"2015-05-01","Arizona"]
["Arizona",1449815,187128,22150,164978,2016,12,2014,2,null,"2014-02-01","Arizona"]
["Arizona",1718622,352100,69473,282627,2017,7,2015,3,null,"2015-03-01","Arizona"]
["Arizona",1893054,417442,107277,310165,2017,7,2015,12,null,"2015-12-01","Arizona"]
["Arizona",1842420,391779,97936,293843,2017,7,2015,9,null,"2015-09-01","Arizona"]
["Arizona",1888238,430695,107682,323013,2021,1,2019,8,null,"2019-08-01","Arizona"]
["Arizona",1878446,426398,106815,319583,2021,1,2019,7,null,"2019-07-01","Arizona"]
["Arizona",1892992,432744,107328,325416,2021,1,2019,9,null,"2019-09-01","Arizona"]
["Arizona",1890880,434823,106810,328013,2021,1,2019,11,null,"2019-11-01","Arizona"]
["Arizona",1892617,434404,107339,327065,2021,1,2019,10,null,"2019-10-01","Arizona"]
["Arizona",1884150,434164,106610,327554,2021,1,2019,12,null,"2019-12-01","Arizona"]
["Arizona",1869056,432127,104906,327221,2021,1,2020,2,null,"2020-02-01","Arizona"]
["Arizona",1874047,432349,106010,326339,2021,1,2020,1,null,"2020-01-01","Arizona"]
["Arizona",1877209,437132,105444,331688,2021,1,2020,3,null,"2020-03-01","Arizona"]
["Arizona",1944923,464212,113446,350766,2021,5,2020,5,null,"2020-05-01","Arizona"]
["Arizona",1916119,447308,107000,340308,2021,5,2020,4,null,"2020-04-01","Arizona"]
["Arizona",1977681,479095,125699,353396,2021,5,2020,6,null,"2020-06-01","Arizona"]
["Arizona",2021527,503099,137820,365279,2021,5,2020,8,null,"2020-08-01","Arizona"]
["Arizona",1998408,490625,131048,359577,2021,5,2020,7,null,"2020-07-01","Arizona"]
["Arizona",2046619,516040,143420,372620,2021,5,2020,9,null,"2020-09-01","Arizona"]
["Arizona ",2113318,559737,171198,388539,2022,3,2021,1,null,"2021-01-01","Arizona"]
["Arizona ",2132306,570485,176479,394006,2022,3,2021,2,null,"2021-02-01","Arizona"]
["Arizona ",2147759,579535,181828,397707,2022,3,2021,3,null,"2021-03-01","Arizona"]
["Arizona ",2062190,524292,151591,372701,2022,3,2020,10,null,"2020-10-01","Arizona"]
["Arizona ",2083964,538782,157596,381186,2022,3,2020,11,null,"2020-11-01","Arizona"]
["Arizona ",2097375,548686,164301,384385,2022,3,2020,12,null,"2020-12-01","Arizona"]
["Arizona ",2162538,588524,183122,405402,2022,12,2021,4,null,"2021-04-01","Arizona"]
["Arizona ",2177911,597205,184969,412236,2022,12,2021,5,null,{"$f":"DATE(H387,I387,1)","v":"2021-05-01"},{"$f":"TRIM(A387)","v":"Arizona"}]
["Arizona ",2193981,603409,185582,417827,2022,12,2021,6,null,"2021-06-01","Arizona"]
["Arizona ",2209576,612641,187166,425475,2022,12,2021,7,null,"2021-07-01","Arizona"]
["Arizona ",2223749,620618,188973,431645,2022,12,2021,8,null,"2021-08-01","Arizona"]
["Arizona ",2241089,630580,190960,439620,2022,12,2021,9,null,"2021-09-01","Arizona"]
["Arizona ",2254386,637572,190973,446599,2022,12,2021,10,null,"2021-10-01","Arizona"]
["Arizona ",2266173,644111,190357,453754,2022,12,2021,11,null,"2021-11-01","Arizona"]
["Arizona ",2277275,649641,190233,459408,2022,12,2021,12,null,"2021-12-01","Arizona"]
["Arizona ",2285296,654199,190145,464054,2022,12,2022,1,null,"2022-01-01","Arizona"]
["Arizona ",2299835,659931,189695,470236,2022,12,2022,2,null,"2022-02-01","Arizona"]
["Arizona ",2310436,666534,189906,476628,2022,12,2022,3,null,"2022-03-01","Arizona"]
["Arkansas",915127,280923,280441,482,2020,2,2018,7,null,"2018-07-01","Arkansas"]
["Arkansas",825029,247947,246996,951,2020,2,2019,3,null,"2019-03-01","Arkansas"]
["Arkansas",862562,264626,263881,745,2020,2,2018,11,null,"2018-11-01","Arkansas"]
["Arkansas",825397,250431,249523,908,2020,2,2019,6,null,"2019-06-01","Arkansas"]
["Arkansas",822617,249308,248377,931,2020,2,2019,5,null,"2019-05-01","Arkansas"]
["Arkansas",845850,256595,255852,743,2020,2,2018,12,null,"2018-12-01","Arkansas"]
["Arkansas",841490,254640,253702,938,2020,2,2019,1,null,"2019-01-01","Arkansas"]
["Arkansas",904820,266173,265322,851,2020,2,2018,9,null,"2018-09-01","Arkansas"]
["Arkansas",829466,250832,249912,920,2020,2,2019,4,null,"2019-04-01","Arkansas"]
["Arkansas",872212,269136,268280,856,2020,2,2018,10,null,"2018-10-01","Arkansas"]
["Arkansas",914767,275602,274810,792,2020,2,2018,8,null,"2018-08-01","Arkansas"]
["Arkansas",832662,251077,250141,936,2020,2,2019,2,null,"2019-02-01","Arkansas"]
["Arkansas",903112,246590,223417,23173,2017,7,2015,9,null,"2015-09-01","Arkansas"]
["Arkansas",825592,234991,191738,43253,2016,12,2014,6,null,"2014-06-01","Arkansas"]
["Arkansas",935173,307739,300381,7358,2018,8,2017,6,null,"2017-06-01","Arkansas"]
["Arkansas",940798,321675,314080,7595,2018,8,2017,4,null,"2017-04-01","Arkansas"]
["Arkansas",929130,300840,300546,294,2019,12,2018,2,null,"2018-02-01","Arkansas"]
["Arkansas",935981,320669,312833,7836,2018,8,2017,3,null,"2017-03-01","Arkansas"]
["Arkansas",936199,305607,305284,323,2019,12,2017,10,null,"2017-10-01","Arkansas"]
["Arkansas",909814,307264,296757,10507,2017,9,2016,7,null,"2016-07-01","Arkansas"]
["Arkansas",853244,256553,208498,48055,2016,12,2014,9,null,"2014-09-01","Arkansas"]
["Arkansas",926918,252501,229604,22897,2017,7,2015,7,null,"2015-07-01","Arkansas"]
["Arkansas",880172,299806,289252,10554,2017,9,2016,6,null,"2016-06-01","Arkansas"]
["Arkansas",891368,290780,279649,11131,2017,9,2016,4,null,"2016-04-01","Arkansas"]
["Arkansas",871098,209868,185567,24301,2016,12,2014,2,null,"2014-02-01","Arkansas"]
["Arkansas",914169,253001,230046,22955,2017,7,2015,5,null,"2015-05-01","Arkansas"]
["Arkansas",959368,312412,304994,7418,2018,8,2017,2,null,"2017-02-01","Arkansas"]
["Arkansas",937439,308690,308376,314,2018,8,2017,9,null,"2017-09-01","Arkansas"]
["Arkansas",952156,323993,313777,10216,2018,8,2016,10,null,"2016-10-01","Arkansas"]
["Arkansas",925105,279089,267364,11725,2017,9,2016,1,null,"2016-01-01","Arkansas"]
["Arkansas",949249,322921,313139,9782,2018,8,2016,11,null,"2016-11-01","Arkansas"]
["Arkansas",922160,252951,229677,23274,2017,7,2015,8,null,"2015-08-01","Arkansas"]
["Arkansas",1181571,276934,237755,39179,2017,7,2015,2,null,"2015-02-01","Arkansas"]
["Arkansas",859061,265032,224870,40162,2016,12,2014,12,null,"2014-12-01","Arkansas"]
["Arkansas",922157,292573,292299,274,2019,12,2018,3,null,"2018-03-01","Arkansas"]
["Arkansas",944687,320997,310757,10240,2017,9,2016,9,null,"2016-09-01","Arkansas"]
["Arkansas",926611,299303,298957,346,2019,12,2017,12,null,"2017-12-01","Arkansas"]
["Arkansas",858417,261289,221422,39867,2016,12,2014,11,null,"2014-11-01","Arkansas"]
["Arkansas",832729,242229,197444,44785,2016,12,2014,7,null,"2014-07-01","Arkansas"]
["Arkansas",939770,312616,312282,334,2018,8,2017,7,null,"2017-07-01","Arkansas"]
["Arkansas",1183688,279433,239936,39497,2017,7,2015,3,null,"2015-03-01","Arkansas"]
["Arkansas",919768,291602,266741,24861,2017,7,2015,12,null,"2015-12-01","Arkansas"]
["Arkansas",967155,326948,318303,8645,2018,8,2017,1,null,"2017-01-01","Arkansas"]
["Arkansas",863204,202906,179770,23136,2016,12,2014,1,null,"2014-01-01","Arkansas"]
["Arkansas",925643,292602,292349,253,2019,12,2018,4,null,"2018-04-01","Arkansas"]
["Arkansas",920504,294581,294263,318,2019,12,2018,1,null,"2018-01-01","Arkansas"]
["Arkansas",917921,284342,283961,381,2019,12,2018,6,null,"2018-06-01","Arkansas"]
["Arkansas",818235,230456,188982,41474,2016,12,2014,4,null,"2014-04-01","Arkansas"]
["Arkansas",960570,283195,258937,24258,2017,7,2015,10,null,"2015-10-01","Arkansas"]
["Arkansas",922183,279822,268220,11602,2017,9,2016,2,null,"2016-02-01","Arkansas"]
["Arkansas",821766,233637,191410,42227,2016,12,2014,5,null,"2014-05-01","Arkansas"]
["Arkansas",1168761,266054,227514,38540,2017,7,2015,1,null,"2015-01-01","Arkansas"]
["Arkansas",874515,296763,286731,10032,2017,9,2016,5,null,"2016-05-01","Arkansas"]
["Arkansas",941843,316682,309174,7508,2018,8,2017,5,null,{"$f":"DATE(H451,I451,1)","v":"2017-05-01"},{"$f":"TRIM(A451)","v":"Arkansas"}]
["Arkansas",939430,289643,278060,11583,2017,9,2016,3,null,"2016-03-01","Arkansas"]
["Arkansas",928135,253354,230080,23274,2017,7,2015,6,null,"2015-06-01","Arkansas"]
["Arkansas",932058,315281,305012,10269,2017,9,2016,8,null,"2016-08-01","Arkansas"]
["Arkansas",848322,251588,212136,39452,2016,12,2014,10,null,"2014-10-01","Arkansas"]
["Arkansas",935505,313381,312915,466,2018,8,2017,7,null,"2017-07-01","Arkansas"]
["Arkansas",920752,288909,288507,402,2019,12,2018,5,null,"2018-05-01","Arkansas"]
["Arkansas",938106,287308,262744,24564,2017,7,2015,11,null,"2015-11-01","Arkansas"]
["Arkansas",956204,326213,316483,9730,2018,8,2016,12,null,"2016-12-01","Arkansas"]
["Arkansas",865866,212502,187838,24664,2016,12,2014,3,null,"2014-03-01","Arkansas"]
["Arkansas",932778,304973,304647,326,2019,12,2017,11,null,"2017-11-01","Arkansas"]
["Arkansas",841614,247854,201775,46079,2016,12,2014,8,null,"2014-08-01","Arkansas"]
["Arkansas",915045,251383,228663,22720,2017,7,2015,4,null,"2015-04-01","Arkansas"]
["Arkansas",830083,253168,252201,967,2021,1,2019,8,null,"2019-08-01","Arkansas"]
["Arkansas",828694,251909,250980,929,2021,1,2019,7,null,"2019-07-01","Arkansas"]
["Arkansas",831542,254212,253286,926,2021,1,2019,9,null,"2019-09-01","Arkansas"]
["Arkansas",835235,257348,256435,913,2021,1,2019,11,null,"2019-11-01","Arkansas"]
["Arkansas",834710,255954,255047,907,2021,1,2019,10,null,"2019-10-01","Arkansas"]
["Arkansas",835370,259656,258779,877,2021,1,2019,12,null,"2019-12-01","Arkansas"]
["Arkansas",831894,258647,257797,850,2021,1,2020,2,null,"2020-02-01","Arkansas"]
["Arkansas",836699,260901,260040,861,2021,1,2020,1,null,"2020-01-01","Arkansas"]
["Arkansas",829713,258175,257349,826,2021,1,2020,3,null,"2020-03-01","Arkansas"]
["Arkansas",858323,271421,270530,891,2021,5,2020,5,null,"2020-05-01","Arkansas"]
["Arkansas",839997,263586,262732,854,2021,5,2020,4,null,"2020-04-01","Arkansas"]
["Arkansas",869325,277058,276167,891,2021,5,2020,6,null,"2020-06-01","Arkansas"]
["Arkansas",882897,285660,284747,913,2021,5,2020,8,null,"2020-08-01","Arkansas"]
["Arkansas",874330,281208,280309,899,2021,5,2020,7,null,"2020-07-01","Arkansas"]
["Arkansas",891099,290434,289515,919,2021,5,2020,9,null,"2020-09-01","Arkansas"]
["Arkansas ",929920,312100,311080,1020,2022,3,2021,1,null,"2021-01-01","Arkansas"]
["Arkansas ",934306,315159,314052,1107,2022,3,2021,2,null,"2021-02-01","Arkansas"]
["Arkansas ",939798,318447,316949,1498,2022,3,2021,3,null,"2021-03-01","Arkansas"]
["Arkansas ",902991,295474,294549,925,2022,3,2020,10,null,"2020-10-01","Arkansas"]
["Arkansas ",910456,300560,299640,920,2022,3,2020,11,null,"2020-11-01","Arkansas"]
["Arkansas ",919628,307418,306497,921,2022,3,2020,12,null,"2020-12-01","Arkansas"]
["Arkansas ",946058,320751,317152,3599,2022,12,2021,4,null,"2021-04-01","Arkansas"]
["Arkansas ",951191,322419,316478,5941,2022,12,2021,5,null,"2021-05-01","Arkansas"]
["Arkansas ",954873,323041,316913,6128,2022,12,2021,6,null,"2021-06-01","Arkansas"]
["Arkansas ",961997,325512,317962,7550,2022,12,2021,7,null,"2021-07-01","Arkansas"]
["Arkansas ",969673,328114,319224,8890,2022,12,2021,8,null,"2021-08-01","Arkansas"]
["Arkansas ",975640,329745,319418,10327,2022,12,2021,9,null,"2021-09-01","Arkansas"]
["Arkansas ",983802,331963,321087,10876,2022,12,2021,10,null,"2021-10-01","Arkansas"]
["Arkansas ",987769,332457,321084,11373,2022,12,2021,11,null,"2021-11-01","Arkansas"]
["Arkansas ",991277,333462,321419,12043,2022,12,2021,12,null,"2021-12-01","Arkansas"]
["Arkansas ",999654,335019,326301,8718,2022,12,2022,1,null,"2022-01-01","Arkansas"]
["Arkansas ",1006945,336369,327329,9040,2022,12,2022,2,null,"2022-02-01","Arkansas"]
["Arkansas ",1014875,339059,329482,9577,2022,12,2022,3,null,"2022-03-01","Arkansas"]
["California",12693315,3768859,3762176,6683,2020,2,2019,4,null,"2019-04-01","California"]
["California",12875160,3790254,3790254,0,2020,2,2018,10,null,"2018-10-01","California"]
["California",12611814,3741920,3732198,9722,2020,2,2019,5,null,"2019-05-01","California"]
["California",12724664,3768331,3767510,821,2020,2,2019,2,null,"2019-02-01","California"]
["California",12953106,3787702,3787702,0,2020,2,2018,7,null,"2018-07-01","California"]
["California",12725382,3733737,3733737,0,2020,2,2018,9,null,"2018-09-01","California"]
["California",12793749,3787369,3787362,7,2020,2,2019,1,null,"2019-01-01","California"]
["California",12437994,3696925,3684894,12031,2020,2,2019,6,null,"2019-06-01","California"]
["California",12895963,3773620,3773620,0,2020,2,2018,8,null,"2018-08-01","California"]
["California",12618740,3743642,3741168,2474,2020,2,2019,3,null,"2019-03-01","California"]
["California",12674291,3745157,3745154,3,2020,2,2018,12,null,"2018-12-01","California"]
["California",12806573,3778550,3778548,2,2020,2,2018,11,null,"2018-11-01","California"]
["California",13990539,1938470,1938470,0,2016,12,2014,5,null,"2014-05-01","California"]
["California",11934494,3798240,3798240,0,2018,8,2017,1,null,"2017-01-01","California"]
["California",13029364,3625526,3625526,0,2017,9,2016,3,"Awaiting state reporting/enrollment reasonableness review in progress","2016-03-01","California"]
["California",11703887,3799896,3799896,0,2018,8,2017,5,null,"2017-05-01","California"]
["California",14077741,2017684,2017684,0,2016,12,2014,6,null,"2014-06-01","California"]
["California",11371571,3804208,3804208,0,2018,8,2017,7,null,"2017-07-01","California"]
["California",12656781,3673905,3673905,0,2017,9,2016,6,"Awaiting state reporting/enrollment reasonableness review in progress",{"$f":"DATE(H515,I515,1)","v":"2016-06-01"},{"$f":"TRIM(A515)","v":"California"}]
["California",13309395,1339318,1339318,0,2016,12,2014,2,null,"2014-02-01","California"]
["California",13876665,2806541,2806541,0,2017,7,2015,3,null,"2015-03-01","California"]
["California",13322528,3127900,3127900,0,2017,7,2015,8,"Awaiting state reporting/enrollment reasonableness review in progress","2015-08-01","California"]
["California",11845338,3778179,3778179,0,2018,8,2017,2,null,"2017-02-01","California"]
["California",13366263,3058742,3058742,0,2017,7,2015,7,"Awaiting state reporting/enrollment reasonableness review in progress","2015-07-01","California"]
["California",13872494,1852956,1852956,0,2016,12,2014,4,null,"2014-04-01","California"]
["California",11221350,3775403,3775403,0,2018,8,2017,9,null,"2017-09-01","California"]
["California",11918569,3751905,3751905,0,2018,8,2016,12,null,"2016-12-01","California"]
["California",12139096,3707710,3707710,0,2018,8,2016,10,null,"2016-10-01","California"]
["California",12771628,3656474,3656474,0,2017,9,2016,5,"Awaiting state reporting/enrollment reasonableness review in progress","2016-05-01","California"]
["California",13471736,2999555,2999555,0,2017,7,2015,6,"Awaiting state reporting/enrollment reasonableness review in progress","2015-06-01","California"]
["California",13783326,2879423,2879423,0,2017,7,2015,4,"Awaiting state reporting/enrollment reasonableness review in progress","2015-04-01","California"]
["California",12159504,3576427,3576427,0,2017,9,2016,8,"Awaiting state reporting/enrollment reasonableness review in progress","2016-08-01","California"]
["California",14163162,2114604,2114604,0,2016,12,2014,7,"Awaiting state reporting/enrollment reasonableness review in progress","2014-07-01","California"]
["California",12966593,3787079,3787079,0,2019,12,2018,3,null,"2018-03-01","California"]
["California",13175429,3847630,3847630,0,2019,12,2018,1,null,"2018-01-01","California"]
["California",13115972,3808406,3808406,0,2019,12,2017,11,null,"2017-11-01","California"]
["California",11791879,3809782,3809782,0,2018,8,2017,4,null,"2017-04-01","California"]
["California",1212665,2200179,2200179,0,2016,12,2014,8,"Awaiting state reporting/enrollment reasonableness review in progress","2014-08-01","California"]
["California",11357535,3809873,3809873,0,2018,8,2017,7,null,"2017-07-01","California"]
["California",13184199,3820310,3820310,0,2019,12,2017,10,null,"2017-10-01","California"]
["California",12865067,3623005,3623005,0,2017,9,2016,4,"Awaiting state reporting/enrollment reasonableness review in progress","2016-04-01","California"]
["California",13052635,1099373,1099373,0,2016,12,2014,1,null,"2014-01-01","California"]
["California",13977536,2770903,2770903,0,2017,7,2015,2,null,"2015-02-01","California"]
["California",14074434,2547235,2547235,0,2016,12,2014,12,"Awaiting state reporting/enrollment reasonableness review in progress","2014-12-01","California"]
["California",11568990,3769184,3769184,0,2018,8,2017,6,null,"2017-06-01","California"]
["California",13261078,3189635,3189635,0,2017,7,2015,9,"Awaiting state reporting/enrollment reasonableness review in progress","2015-09-01","California"]
["California",13081202,3823273,3823273,0,2019,12,2018,4,null,"2018-04-01","California"]
["California",11683751,3737657,3737657,0,2018,8,2017,3,null,"2017-03-01","California"]
["California",13111554,3334915,3334915,0,2017,7,2015,11,"Awaiting state reporting/enrollment reasonableness review in progress","2015-11-01","California"]
["California",13189670,3260743,3260743,0,2017,7,2015,10,"Awaiting state reporting/enrollment reasonableness review in progress","2015-10-01","California"]
["California",1212294,2281148,2281148,0,2016,12,2014,9,"Awaiting state reporting/enrollment reasonableness review in progress","2014-09-01","California"]
["California",14099073,2455391,2455391,0,2016,12,2014,11,"Awaiting state reporting/enrollment reasonableness review in progress","2014-11-01","California"]
["California",13029158,3782589,3782589,0,2019,12,2017,12,null,"2017-12-01","California"]
["California",12040213,3740204,3740204,0,2018,8,2016,11,null,"2016-11-01","California"]
["California",14028144,2661752,2661752,0,2017,7,2015,1,null,"2015-01-01","California"]
["California",13635958,2933617,2933617,0,2017,7,2015,5,"Awaiting state reporting/enrollment reasonableness review in progress","2015-05-01","California"]
["California",13090945,3589191,3589191,0,2017,9,2016,2,"Awaiting state reporting/enrollment reasonableness review in progress","2016-02-01","California"]
["California",13008201,3801552,3801552,0,2019,12,2018,5,null,"2018-05-01","California"]
["California",13734865,1683216,1683216,0,2016,12,2014,3,null,"2014-03-01","California"]
["California",13106525,3826607,3826607,0,2019,12,2018,2,null,"2018-02-01","California"]
["California",11657445,3471695,3471695,0,2017,9,2016,9,"Awaiting state reporting/enrollment reasonableness review in progress","2016-09-01","California"]
["California",12874106,3763860,3763860,0,2019,12,2018,6,null,"2018-06-01","California"]
["California",13160293,3563448,3563448,0,2017,9,2016,1,"Awaiting state reporting/enrollment reasonableness review in progress","2016-01-01","California"]
["California",14140560,2367737,2367737,0,2016,12,2014,10,"Awaiting state reporting/enrollment reasonableness review in progress","2014-10-01","California"]
["California",13145593,3454650,3454650,0,2017,7,2015,12,"Awaiting state reporting/enrollment reasonableness review in progress","2015-12-01","California"]
["California",12403778,3626433,3626433,0,2017,9,2016,7,"Awaiting state reporting/enrollment reasonableness review in progress","2016-07-01","California"]
["California",12476326,3709976,3693220,16756,2021,1,2019,9,null,"2019-09-01","California"]
["California",12617496,3748234,3733554,14680,2021,1,2019,7,null,"2019-07-01","California"]
["California",12593368,3738516,3722449,16067,2021,1,2019,8,null,"2019-08-01","California"]
["California",12227356,3629320,3609243,20077,2021,1,2019,12,null,"2019-12-01","California"]
["California",12533958,3730683,3713003,17680,2021,1,2019,10,null,"2019-10-01","California"]
["California",12414191,3691195,3672208,18987,2021,1,2019,11,null,"2019-11-01","California"]
["California",12033113,3552016,3528197,23819,2021,1,2020,3,null,"2020-03-01","California"]
["California",12369407,3666116,3643990,22126,2021,1,2020,1,null,"2020-01-01","California"]
["California",12251774,3622935,3599792,23143,2021,1,2020,2,null,"2020-02-01","California"]
["California ",13374816,4212338,4184056,28282,2022,3,2021,1,null,"2021-01-01","California"]
["California ",13400398,4241396,4212946,28450,2022,3,2021,2,null,"2021-02-01","California"]
["California ",13405437,4261648,4233111,28537,2022,3,2021,3,null,"2021-03-01","California"]
["California ",13069995,4033289,4005146,28143,2022,3,2020,10,null,"2020-10-01","California"]
["California ",13113772,4072259,4044048,28211,2022,3,2020,11,null,"2020-11-01","California"]
["California ",13159326,4102727,4074553,28174,2022,3,2020,12,null,"2020-12-01","California"]
["California ",13580443,4335822,4307192,28630,2022,12,2021,4,null,"2021-04-01","California"]
["California ",13617430,4366240,4337515,28725,2022,12,2021,5,null,{"$f":"DATE(H579,I579,1)","v":"2021-05-01"},{"$f":"TRIM(A579)","v":"California"}]
["California ",13603756,4379111,4350383,28728,2022,12,2021,6,null,"2021-06-01","California"]
["California ",13771342,4442911,4413961,28950,2022,12,2021,7,null,"2021-07-01","California"]
["California ",13825438,4470904,4441780,29124,2022,12,2021,8,null,"2021-08-01","California"]
["California ",13812733,4485856,4456870,28986,2022,12,2021,9,null,"2021-09-01","California"]
["California ",13969126,4548943,4519896,29047,2022,12,2021,10,null,"2021-10-01","California"]
["California ",13989762,4571459,4542210,29249,2022,12,2021,11,null,"2021-11-01","California"]
["California ",13979710,4586452,4557170,29282,2022,12,2021,12,null,"2021-12-01","California"]
["California ",14175338,4670721,4641315,29406,2022,12,2022,1,null,"2022-01-01","California"]
["California ",14201974,4695668,4665953,29715,2022,12,2022,2,null,"2022-02-01","California"]
["California ",14216937,4718224,4688318,29906,2022,12,2022,3,null,"2022-03-01","California"]
["California *",12496095,3763540,3737423,26117,2021,5,2020,6,"Awaiting state reporting/enrollment reasonableness review in progress.","2020-06-01","California *"]
["California *",12380947,3713452,3688474,24978,2021,5,2020,4,"Awaiting state reporting/enrollment reasonableness review in progress.","2020-04-01","California *"]
["California *",12468493,3740386,3714742,25644,2021,5,2020,5,"Awaiting state reporting/enrollment reasonableness review in progress.","2020-05-01","California *"]
["California *",12892566,3954890,3927007,27883,2021,5,2020,9,"Awaiting state reporting/enrollment reasonableness review in progress.","2020-09-01","California *"]
["California *",12787466,3879011,3851971,27040,2021,5,2020,7,"Awaiting state reporting/enrollment reasonableness review in progress.","2020-07-01","California *"]
["California *",12866248,3923953,3896394,27559,2021,5,2020,8,"Awaiting state reporting/enrollment reasonableness review in progress.","2020-08-01","California *"]
["Colorado",1255515,389270,382110,7160,2020,2,2019,2,null,"2019-02-01","Colorado"]
["Colorado",1267068,398485,391400,7085,2020,2,2018,12,null,"2018-12-01","Colorado"]
["Colorado",1235646,378962,371819,7143,2020,2,2019,4,null,"2019-04-01","Colorado"]
["Colorado",1300426,411490,404538,6952,2020,2,2018,9,null,"2018-09-01","Colorado"]
["Colorado",1288644,409565,402363,7202,2020,2,2018,10,null,"2018-10-01","Colorado"]
["Colorado",1298991,410093,403062,7031,2020,2,2018,8,null,"2018-08-01","Colorado"]
["Colorado",1249008,386765,379757,7008,2020,2,2019,3,null,"2019-03-01","Colorado"]
["Colorado",1295757,405756,398806,6950,2020,2,2018,7,null,"2018-07-01","Colorado"]
["Colorado",1274037,400640,393453,7187,2020,2,2018,11,null,"2018-11-01","Colorado"]
["Colorado",1258689,389813,382675,7138,2020,2,2019,1,null,"2019-01-01","Colorado"]
["Colorado",1234143,380442,373346,7096,2020,2,2019,6,null,"2019-06-01","Colorado"]
["Colorado",1235211,379544,372306,7238,2020,2,2019,5,null,"2019-05-01","Colorado"]
["Colorado",1341398,449144,446857,2287,2018,8,2016,11,null,"2016-11-01","Colorado"]
["Colorado",1106597,274903,273589,1314,2016,12,2014,9,null,"2014-09-01","Colorado"]
["Colorado",889665,155871,154690,1181,2016,12,2014,1,null,"2014-01-01","Colorado"]
["Colorado",1272951,384925,383039,1886,2017,7,2015,10,null,"2015-10-01","Colorado"]
["Colorado",1338692,450850,448590,2260,2017,9,2016,8,null,"2016-08-01","Colorado"]
["Colorado",1343704,452872,450632,2240,2018,8,2016,12,null,"2016-12-01","Colorado"]
["Colorado",1303683,410736,408472,2264,2019,12,2018,1,null,"2018-01-01","Colorado"]
["Colorado",1361174,453352,451018,2334,2018,8,2017,9,null,"2017-09-01","Colorado"]
["Colorado",1194129,339944,338313,1631,2017,7,2015,2,null,"2015-02-01","Colorado"]
["Colorado",1308021,416433,414352,2081,2017,9,2016,1,null,"2016-01-01","Colorado"]
["Colorado",1298809,410725,408481,2244,2019,12,2018,2,null,"2018-02-01","Colorado"]
["Colorado",1360760,448653,446287,2366,2018,8,2017,7,null,"2017-07-01","Colorado"]
["Colorado",1221991,352472,350769,1703,2017,7,2015,4,null,"2015-04-01","Colorado"]
["Colorado",1318334,424402,422087,2315,2019,12,2017,12,null,"2017-12-01","Colorado"]
["Colorado",1269735,379718,378214,1504,2017,7,2015,9,"Awaiting state reporting/enrollment reasonableness review in progress","2015-09-01","Colorado"]
["Colorado",1353769,449541,447298,2243,2018,8,2017,3,null,"2017-03-01","Colorado"]
["Colorado",1369103,446189,443824,2365,2018,8,2017,5,null,"2017-05-01","Colorado"]
["Colorado",1089078,265610,264274,1336,2016,12,2014,8,null,"2014-08-01","Colorado"]
["Colorado",1281495,411448,404895,6553,2019,12,2018,5,null,"2018-05-01","Colorado"]
["Colorado",1120120,284045,282417,1628,2016,12,2014,10,null,"2014-10-01","Colorado"]
["Colorado",1153171,307374,305818,1556,2016,12,2014,12,null,"2014-12-01","Colorado"]
["Colorado",1241434,361944,360284,1660,2017,7,2015,6,null,"2015-06-01","Colorado"]
["Colorado",1125105,289310,287699,1611,2016,12,2014,11,null,"2014-11-01","Colorado"]
["Colorado",1296301,409143,402412,6731,2019,12,2018,6,null,"2018-06-01","Colorado"]
["Colorado",976972,211389,210013,1376,2016,12,2014,3,null,"2014-03-01","Colorado"]
["Colorado",1283903,396006,394115,1891,2017,7,2015,11,null,"2015-11-01","Colorado"]
["Colorado",1009483,227671,226319,1352,2016,12,2014,4,null,"2014-04-01","Colorado"]
["Colorado",1172532,323765,322142,1623,2017,7,2015,1,null,"2015-01-01","Colorado"]
["Colorado",1232065,358112,356407,1705,2017,7,2015,5,null,"2015-05-01","Colorado"]
["Colorado",1330977,443544,441402,2142,2017,9,2016,6,null,"2016-06-01","Colorado"]
["Colorado",1327920,442434,440160,2274,2017,9,2016,7,null,"2016-07-01","Colorado"]
["Colorado",1340089,448805,446508,2297,2018,8,2017,2,null,"2017-02-01","Colorado"]
["Colorado",1282265,411009,404471,6538,2019,12,2018,4,null,"2018-04-01","Colorado"]
["Colorado",1366880,453135,450774,2361,2018,8,2017,7,null,"2017-07-01","Colorado"]
["Colorado",1209912,347761,346164,1597,2017,7,2015,3,null,"2015-03-01","Colorado"]
["Colorado",1321725,425513,423462,2051,2017,9,2016,3,null,{"$f":"DATE(H643,I643,1)","v":"2016-03-01"},{"$f":"TRIM(A643)","v":"Colorado"}]
["Colorado",1343979,449591,447272,2319,2018,8,2017,1,null,"2017-01-01","Colorado"]
["Colorado",1021745,231478,230109,1369,2016,12,2014,5,null,"2014-05-01","Colorado"]
["Colorado",923526,176881,175576,1305,2016,12,2014,2,null,"2014-02-01","Colorado"]
["Colorado",1319016,420159,417818,2341,2019,12,2017,10,null,"2017-10-01","Colorado"]
["Colorado",1047466,245466,244068,1398,2016,12,2014,6,null,"2014-06-01","Colorado"]
["Colorado",1365940,446562,444246,2316,2018,8,2017,6,null,"2017-06-01","Colorado"]
["Colorado",1334903,446092,443907,2185,2017,9,2016,9,null,"2016-09-01","Colorado"]
["Colorado",1332134,441880,439591,2289,2018,8,2016,10,null,"2016-10-01","Colorado"]
["Colorado",1313386,421111,419022,2089,2017,9,2016,2,null,"2016-02-01","Colorado"]
["Colorado",1294260,415324,413149,2175,2019,12,2018,3,null,"2018-03-01","Colorado"]
["Colorado",1329076,439981,437801,2180,2017,9,2016,5,null,"2016-05-01","Colorado"]
["Colorado",1068332,255521,254197,1324,2016,12,2014,7,null,"2014-07-01","Colorado"]
["Colorado",1313234,417072,414765,2307,2019,12,2017,11,null,"2017-11-01","Colorado"]
["Colorado",1326889,431422,429230,2192,2017,9,2016,4,null,"2016-04-01","Colorado"]
["Colorado",1247541,366694,365106,1588,2017,7,2015,7,"Awaiting state reporting/enrollment reasonableness review in progress","2015-07-01","Colorado"]
["Colorado",1362458,447032,444641,2391,2018,8,2017,4,null,"2017-04-01","Colorado"]
["Colorado",1261268,374185,372651,1534,2017,7,2015,8,"Awaiting state reporting/enrollment reasonableness review in progress","2015-08-01","Colorado"]
["Colorado",1298364,407501,405632,1869,2017,7,2015,12,null,"2015-12-01","Colorado"]
["Colorado",1231471,375957,367859,8098,2021,1,2019,7,null,"2019-07-01","Colorado"]
["Colorado",1229180,379745,372024,7721,2021,1,2019,9,null,"2019-09-01","Colorado"]
["Colorado",1230388,378037,370211,7826,2021,1,2019,8,null,"2019-08-01","Colorado"]
["Colorado",1221210,379442,371837,7605,2021,1,2019,10,null,"2019-10-01","Colorado"]
["Colorado",1212588,380130,372535,7595,2021,1,2019,12,null,"2019-12-01","Colorado"]
["Colorado",1218150,381126,373414,7712,2021,1,2019,11,null,"2019-11-01","Colorado"]
["Colorado",1203153,375125,367794,7331,2021,1,2020,1,null,"2020-01-01","Colorado"]
["Colorado",1194449,371796,364566,7230,2021,1,2020,3,null,"2020-03-01","Colorado"]
["Colorado",1198307,374920,367514,7406,2021,1,2020,2,null,"2020-02-01","Colorado"]
["Colorado",1224701,387995,380126,7869,2021,5,2020,4,null,"2020-04-01","Colorado"]
["Colorado",1282749,418599,410636,7963,2021,5,2020,6,null,"2020-06-01","Colorado"]
["Colorado",1259631,405396,397349,8047,2021,5,2020,5,null,"2020-05-01","Colorado"]
["Colorado",1303164,431837,423297,8540,2021,5,2020,7,null,"2020-07-01","Colorado"]
["Colorado",1346548,452156,443744,8412,2021,5,2020,9,null,"2020-09-01","Colorado"]
["Colorado",1326138,443851,435303,8548,2021,5,2020,8,null,"2020-08-01","Colorado"]
["Colorado ",1430499,499021,489878,9143,2022,3,2021,1,null,"2021-01-01","Colorado"]
["Colorado ",1445278,505938,496770,9168,2022,3,2021,2,null,"2021-02-01","Colorado"]
["Colorado ",1459289,513494,504449,9045,2022,3,2021,3,null,"2021-03-01","Colorado"]
["Colorado ",1371253,465150,456351,8799,2022,3,2020,10,null,"2020-10-01","Colorado"]
["Colorado ",1390236,475900,467058,8842,2022,3,2020,11,null,"2020-11-01","Colorado"]
["Colorado ",1410227,488173,479375,8798,2022,3,2020,12,null,"2020-12-01","Colorado"]
["Colorado ",1471796,521577,512080,9497,2022,12,2021,4,null,"2021-04-01","Colorado"]
["Colorado ",1483771,528438,518911,9527,2022,12,2021,5,null,"2021-05-01","Colorado"]
["Colorado ",1494930,539132,529672,9460,2022,12,2021,6,null,"2021-06-01","Colorado"]
["Colorado ",1506048,547571,537757,9814,2022,12,2021,7,null,"2021-07-01","Colorado"]
["Colorado ",1519019,549749,539939,9810,2022,12,2021,8,null,"2021-08-01","Colorado"]
["Colorado ",1529934,553428,543731,9697,2022,12,2021,9,null,"2021-09-01","Colorado"]
["Colorado ",1541034,556813,546717,10096,2022,12,2021,10,null,"2021-10-01","Colorado"]
["Colorado ",1551929,562343,552247,10096,2022,12,2021,11,null,"2021-11-01","Colorado"]
["Colorado ",1562537,567800,557818,9982,2022,12,2021,12,null,"2021-12-01","Colorado"]
["Colorado ",1577582,575567,565111,10456,2022,12,2022,1,null,"2022-01-01","Colorado"]
["Colorado ",1587104,579507,569024,10483,2022,12,2022,2,null,"2022-02-01","Colorado"]
["Colorado ",1597863,583724,573382,10342,2022,12,2022,3,null,"2022-03-01","Colorado"]
["Connecticut",951730,264330,240657,23673,2020,2,2018,12,null,"2018-12-01","Connecticut"]
["Connecticut",954542,267800,243656,24144,2020,2,2019,3,null,"2019-03-01","Connecticut"]
["Connecticut",950722,266719,242640,24079,2020,2,2019,4,null,"2019-04-01","Connecticut"]
["Connecticut",941173,254526,232838,21688,2020,2,2018,8,null,"2018-08-01","Connecticut"]
["Connecticut",941142,259611,236522,23089,2020,2,2018,11,null,"2018-11-01","Connecticut"]
["Connecticut",955463,267707,243615,24092,2020,2,2019,5,null,"2019-05-01","Connecticut"]
["Connecticut",935416,256847,233875,22972,2020,2,2018,10,null,"2018-10-01","Connecticut"]
["Connecticut",928800,250696,229072,21624,2020,2,2018,7,null,"2018-07-01","Connecticut"]
["Connecticut",953795,266839,242907,23932,2020,2,2019,2,null,"2019-02-01","Connecticut"]
["Connecticut",936487,256183,233395,22788,2020,2,2018,9,null,"2018-09-01","Connecticut"]
["Connecticut",952040,267885,243618,24267,2020,2,2019,6,null,"2019-06-01","Connecticut"]
["Connecticut",947355,263967,240397,23570,2020,2,2019,1,null,"2019-01-01","Connecticut"]
["Connecticut",927265,248443,226951,21492,2019,12,2018,6,null,{"$f":"DATE(H707,I707,1)","v":"2018-06-01"},{"$f":"TRIM(A707)","v":"Connecticut"}]
["Connecticut",900673,229608,206864,22744,2018,8,2017,3,null,"2017-03-01","Connecticut"]
["Connecticut",827896,166350,157012,9338,2016,12,2014,7,null,"2014-07-01","Connecticut"]
["Connecticut",889083,228247,199598,28649,2018,8,2017,6,null,"2017-06-01","Connecticut"]
["Connecticut",826813,195437,180766,14671,2017,7,2015,11,null,"2015-11-01","Connecticut"]
["Connecticut",816680,181371,163440,17931,2017,7,2015,5,null,"2015-05-01","Connecticut"]
["Connecticut",836716,193209,180737,12472,2017,9,2016,1,null,"2016-01-01","Connecticut"]
["Connecticut",810081,159243,150782,8461,2016,12,2014,5,null,"2014-05-01","Connecticut"]
["Connecticut",920198,242204,222150,20054,2019,12,2018,1,null,"2018-01-01","Connecticut"]
["Connecticut",816861,162299,153383,8916,2016,12,2014,6,null,"2014-06-01","Connecticut"]
["Connecticut",891845,231160,198411,32749,2018,8,2017,7,null,"2017-07-01","Connecticut"]
["Connecticut",815915,183624,165710,17914,2017,7,2015,4,null,"2015-04-01","Connecticut"]
["Connecticut",862818,211602,196977,14625,2017,9,2016,6,null,"2016-06-01","Connecticut"]
["Connecticut",913961,241433,221086,20347,2019,12,2018,2,null,"2018-02-01","Connecticut"]
["Connecticut",857309,216913,201597,15316,2017,9,2016,9,null,"2016-09-01","Connecticut"]
["Connecticut",697756,115860,115860,0,2016,12,2014,2,null,"2014-02-01","Connecticut"]
["Connecticut",844325,174691,164581,10110,2016,12,2014,9,null,"2014-09-01","Connecticut"]
["Connecticut",886380,230514,195934,34580,2018,8,2017,9,null,"2017-09-01","Connecticut"]
["Connecticut",860758,208427,194702,13725,2017,9,2016,4,null,"2016-04-01","Connecticut"]
["Connecticut",822050,174804,155237,19567,2017,7,2015,6,null,"2015-06-01","Connecticut"]
["Connecticut",891841,219917,202955,16962,2018,8,2016,11,null,"2016-11-01","Connecticut"]
["Connecticut",927932,246769,225756,21013,2019,12,2018,3,null,"2018-03-01","Connecticut"]
["Connecticut",860230,209154,195232,13922,2017,9,2016,5,null,"2016-05-01","Connecticut"]
["Connecticut",910314,234323,215370,18953,2019,12,2017,11,null,"2017-11-01","Connecticut"]
["Connecticut",904274,230296,212987,17309,2018,8,2017,1,null,"2017-01-01","Connecticut"]
["Connecticut",793160,182038,167890,14148,2017,7,2015,9,null,"2015-09-01","Connecticut"]
["Connecticut",916906,241074,221498,19576,2019,12,2017,12,null,"2017-12-01","Connecticut"]
["Connecticut",834566,190364,179140,11224,2017,7,2015,1,null,"2015-01-01","Connecticut"]
["Connecticut",922726,246442,225215,21227,2019,12,2018,5,null,"2018-05-01","Connecticut"]
["Connecticut",846411,213528,198738,14790,2017,9,2016,7,null,"2016-07-01","Connecticut"]
["Connecticut",824319,190561,179170,11391,2017,7,2015,2,null,"2015-02-01","Connecticut"]
["Connecticut",788454,172008,159360,12648,2017,7,2015,8,null,"2015-08-01","Connecticut"]
["Connecticut",851013,188969,177393,11576,2016,12,2014,12,null,"2014-12-01","Connecticut"]
["Connecticut",819855,187271,173239,14032,2017,7,2015,3,null,"2015-03-01","Connecticut"]
["Connecticut",810404,171831,158503,13328,2017,7,2015,7,null,"2015-07-01","Connecticut"]
["Connecticut",848318,182013,170930,11083,2016,12,2014,11,null,"2014-11-01","Connecticut"]
["Connecticut",840619,200988,186967,14021,2017,7,2015,12,null,"2015-12-01","Connecticut"]
["Connecticut",892461,229718,199168,30550,2018,8,2017,7,null,"2017-07-01","Connecticut"]
["Connecticut",892772,228807,201712,27095,2018,8,2017,5,null,"2017-05-01","Connecticut"]
["Connecticut",856088,207625,193773,13852,2017,9,2016,3,null,"2016-03-01","Connecticut"]
["Connecticut",699811,111020,111020,0,2016,12,2014,1,null,"2014-01-01","Connecticut"]
["Connecticut",693075,127676,127676,0,2016,12,2014,3,null,"2014-03-01","Connecticut"]
["Connecticut",836486,171022,161289,9733,2016,12,2014,8,null,"2014-08-01","Connecticut"]
["Connecticut",817242,188216,173308,14908,2017,7,2015,10,null,"2015-10-01","Connecticut"]
["Connecticut",895348,228302,203302,25000,2018,8,2017,4,null,"2017-04-01","Connecticut"]
["Connecticut",887860,216945,201121,15824,2018,8,2016,10,null,"2016-10-01","Connecticut"]
["Connecticut",850887,179535,168769,10766,2016,12,2014,10,null,"2014-10-01","Connecticut"]
["Connecticut",798769,154534,146564,7970,2016,12,2014,4,null,"2014-04-01","Connecticut"]
["Connecticut",854814,215642,200348,15294,2017,9,2016,8,null,"2016-08-01","Connecticut"]
["Connecticut",903285,231155,212611,18544,2019,12,2017,10,null,"2017-10-01","Connecticut"]
["Connecticut",896525,223612,209700,13912,2018,8,2016,12,null,"2016-12-01","Connecticut"]
["Connecticut",927503,246015,224785,21230,2019,12,2018,4,null,"2018-04-01","Connecticut"]
["Connecticut",854100,207443,194112,13331,2017,9,2016,2,null,"2016-02-01","Connecticut"]
["Connecticut",900579,229150,209260,19890,2018,8,2017,2,null,"2017-02-01","Connecticut"]
["Connecticut",949434,266955,242723,24232,2021,1,2019,7,null,"2019-07-01","Connecticut"]
["Connecticut",952410,268041,243708,24333,2021,1,2019,8,null,"2019-08-01","Connecticut"]
["Connecticut",952522,267903,243463,24440,2021,1,2019,9,null,"2019-09-01","Connecticut"]
["Connecticut",948646,266486,241741,24745,2021,1,2019,10,null,"2019-10-01","Connecticut"]
["Connecticut",950278,267592,243127,24465,2021,1,2019,11,null,"2019-11-01","Connecticut"]
["Connecticut",956280,270969,246283,24686,2021,1,2019,12,null,"2019-12-01","Connecticut"]
["Connecticut",954441,269159,244321,24838,2021,1,2020,1,null,"2020-01-01","Connecticut"]
["Connecticut",954970,268784,243847,24937,2021,1,2020,2,null,"2020-02-01","Connecticut"]
["Connecticut",952488,267129,242080,25049,2021,1,2020,3,null,"2020-03-01","Connecticut"]
["Connecticut",971365,276562,250855,25707,2021,5,2020,4,null,"2020-04-01","Connecticut"]
["Connecticut",979151,280041,254233,25808,2021,5,2020,5,null,{"$f":"DATE(H771,I771,1)","v":"2020-05-01"},{"$f":"TRIM(A771)","v":"Connecticut"}]
["Connecticut",984812,282690,257036,25654,2021,5,2020,6,null,"2020-06-01","Connecticut"]
["Connecticut",990928,286877,260446,26431,2021,5,2020,7,null,"2020-07-01","Connecticut"]
["Connecticut",998602,289946,263524,26422,2021,5,2020,8,null,"2020-08-01","Connecticut"]
["Connecticut",1006794,292890,266603,26287,2021,5,2020,9,null,"2020-09-01","Connecticut"]
["Connecticut ",1053089,315122,286373,28749,2022,3,2021,1,null,"2021-01-01","Connecticut"]
["Connecticut ",1067307,343061,313790,29271,2022,3,2021,2,null,"2021-02-01","Connecticut"]
["Connecticut ",1070405,345505,316218,29287,2022,3,2021,3,null,"2021-03-01","Connecticut"]
["Connecticut ",1022058,298663,271328,27335,2022,3,2020,10,null,"2020-10-01","Connecticut"]
["Connecticut ",1030264,302283,275028,27255,2022,3,2020,11,null,"2020-11-01","Connecticut"]
["Connecticut ",1042833,307720,280326,27394,2022,3,2020,12,null,"2020-12-01","Connecticut"]
["Connecticut ",1050445,356938,327542,29396,2022,12,2021,4,null,"2021-04-01","Connecticut"]
["Connecticut ",1092324,360695,331357,29338,2022,12,2021,5,null,"2021-05-01","Connecticut"]
["Connecticut ",1096741,363782,334552,29230,2022,12,2021,6,null,"2021-06-01","Connecticut"]
["Connecticut ",1106169,332791,303870,28921,2022,12,2021,7,null,"2021-07-01","Connecticut"]
["Connecticut ",1115629,335577,306840,28737,2022,12,2021,8,null,"2021-08-01","Connecticut"]
["Connecticut ",1119287,338298,309709,28589,2022,12,2021,9,null,"2021-09-01","Connecticut"]
["Connecticut ",1125052,380973,352046,28927,2022,12,2021,10,null,"2021-10-01","Connecticut"]
["Connecticut ",1138476,389585,360354,29231,2022,12,2021,11,null,"2021-11-01","Connecticut"]
["Connecticut ",1133704,391300,361721,29579,2022,12,2021,12,null,"2021-12-01","Connecticut"]
["Connecticut ",1107731,351917,321907,30010,2022,12,2022,1,null,"2022-01-01","Connecticut"]
["Connecticut ",1109565,353718,323540,30178,2022,12,2022,2,null,"2022-02-01","Connecticut"]
["Connecticut ",1110728,350914,321522,29392,2022,12,2022,3,null,"2022-03-01","Connecticut"]
["Delaware",219338,62893,9842,53051,2020,2,2019,1,null,"2019-01-01","Delaware"]
["Delaware",218971,62762,9817,52945,2020,2,2019,3,null,"2019-03-01","Delaware"]
["Delaware",218326,62429,9542,52887,2020,2,2019,5,null,"2019-05-01","Delaware"]
["Delaware",218580,62573,9702,52871,2020,2,2018,11,null,"2018-11-01","Delaware"]
["Delaware",210857,62684,10040,52644,2020,2,2018,7,null,"2018-07-01","Delaware"]
["Delaware",211280,62798,10046,52752,2020,2,2018,8,null,"2018-08-01","Delaware"]
["Delaware",219432,62843,9784,53059,2020,2,2019,2,null,"2019-02-01","Delaware"]
["Delaware",218611,62534,9593,52941,2020,2,2019,4,null,"2019-04-01","Delaware"]
["Delaware",211235,62735,9984,52751,2020,2,2018,9,null,"2018-09-01","Delaware"]
["Delaware",177665,62488,9547,52941,2020,2,2019,6,null,"2019-06-01","Delaware"]
["Delaware",219077,62623,9772,52851,2020,2,2018,10,null,"2018-10-01","Delaware"]
["Delaware",0,0,0,0,2020,2,2018,12,null,"2018-12-01","Delaware"]
["Delaware",206571,59308,9895,49413,2017,7,2015,1,null,"2015-01-01","Delaware"]
["Delaware",203024,59474,10523,48951,2017,9,2016,5,null,"2016-05-01","Delaware"]
["Delaware",209358,58999,9312,49687,2017,7,2015,11,null,"2015-11-01","Delaware"]
["Delaware",203393,60366,11199,49167,2018,8,2016,12,null,"2016-12-01","Delaware"]
["Delaware",211123,62358,10426,51932,2019,12,2017,11,null,"2017-11-01","Delaware"]
["Delaware",201892,56241,9203,47038,2016,12,2014,10,null,"2014-10-01","Delaware"]
["Delaware",211120,62628,10459,52169,2019,12,2017,12,null,"2017-12-01","Delaware"]
["Delaware",208500,60548,10062,50486,2017,7,2015,2,null,"2015-02-01","Delaware"]
["Delaware",196529,57449,7570,49879,2016,12,2014,7,null,"2014-07-01","Delaware"]
["Delaware",209855,61481,10438,51043,2018,8,2017,7,null,"2017-07-01","Delaware"]
["Delaware",209273,61353,10370,50983,2018,8,2017,9,null,"2017-09-01","Delaware"]
["Delaware",200131,56879,8193,48686,2016,12,2014,8,null,"2014-08-01","Delaware"]
["Delaware",207235,62535,11518,51017,2018,8,2017,1,null,"2017-01-01","Delaware"]
["Delaware",194805,55937,6190,49747,2016,12,2014,5,null,"2014-05-01","Delaware"]
["Delaware",198188,55238,5358,49880,2016,12,2014,4,null,"2014-04-01","Delaware"]
["Delaware",208758,61231,10464,50767,2018,8,2017,7,null,"2017-07-01","Delaware"]
["Delaware",203554,56004,8644,47360,2016,12,2014,9,null,"2014-09-01","Delaware"]
["Delaware",206768,61191,10789,50402,2018,8,2017,4,null,"2017-04-01","Delaware"]
["Delaware",196362,49144,3032,46112,2016,12,2014,2,null,"2014-02-01","Delaware"]
["Delaware",202383,59534,10736,48798,2017,9,2016,6,null,"2016-06-01","Delaware"]
["Delaware",205356,58533,9961,48572,2016,12,2014,12,null,"2014-12-01","Delaware"]
["Delaware",209914,62228,9993,52235,2019,12,2018,5,null,"2018-05-01","Delaware"]
["Delaware",221831,67907,11463,56444,2017,9,2016,2,null,"2016-02-01","Delaware"]
["Delaware",209755,62188,9926,52262,2019,12,2018,6,null,"2018-06-01","Delaware"]
["Delaware",206170,61395,10525,50870,2017,9,2016,4,null,"2016-04-01","Delaware"]
["Delaware",210636,60006,9280,50726,2017,7,2015,12,null,"2015-12-01","Delaware"]
["Delaware",209887,62284,10034,52250,2019,12,2018,4,null,"2018-04-01","Delaware"]
["Delaware",209937,60674,9618,51056,2017,7,2015,4,null,"2015-04-01","Delaware"]
["Delaware",210771,61915,10336,51579,2019,12,2017,10,null,"2017-10-01","Delaware"]
["Delaware",211731,60824,9322,51502,2017,7,2015,7,null,{"$f":"DATE(H835,I835,1)","v":"2015-07-01"},{"$f":"TRIM(A835)","v":"Delaware"}]
["Delaware",191451,56422,6806,49616,2016,12,2014,6,null,"2014-06-01","Delaware"]
["Delaware",210432,59719,9177,50542,2017,7,2015,9,null,"2015-09-01","Delaware"]
["Delaware",212189,60805,9246,51559,2017,7,2015,8,null,"2015-08-01","Delaware"]
["Delaware",197679,53063,4356,48707,2016,12,2014,3,null,"2014-03-01","Delaware"]
["Delaware",203039,59909,11033,48876,2017,9,2016,8,null,"2016-08-01","Delaware"]
["Delaware",214229,64000,10348,53652,2017,9,2016,1,null,"2016-01-01","Delaware"]
["Delaware",207397,61693,11054,50639,2018,8,2017,3,null,"2017-03-01","Delaware"]
["Delaware",210620,61270,9926,51344,2017,7,2015,3,null,"2015-03-01","Delaware"]
["Delaware",211708,63045,10538,52507,2019,12,2018,1,null,"2018-01-01","Delaware"]
["Delaware",202357,59379,10866,48513,2017,9,2016,7,null,"2016-07-01","Delaware"]
["Delaware",204018,60472,11356,49116,2018,8,2016,11,null,"2016-11-01","Delaware"]
["Delaware",206792,60730,10537,50193,2018,8,2017,6,null,"2017-06-01","Delaware"]
["Delaware",195087,46898,2210,44688,2016,12,2014,1,null,"2014-01-01","Delaware"]
["Delaware",203332,57242,9594,47648,2016,12,2014,11,null,"2014-11-01","Delaware"]
["Delaware",210486,62756,10293,52463,2019,12,2018,3,null,"2018-03-01","Delaware"]
["Delaware",210144,60666,9493,51173,2017,7,2015,5,null,"2015-05-01","Delaware"]
["Delaware",201164,59002,10907,48095,2017,9,2016,9,null,"2016-09-01","Delaware"]
["Delaware",207128,61169,10648,50521,2018,8,2017,5,null,"2017-05-01","Delaware"]
["Delaware",217499,66730,10752,55978,2017,9,2016,3,null,"2016-03-01","Delaware"]
["Delaware",208121,62505,11357,51148,2018,8,2017,2,null,"2017-02-01","Delaware"]
["Delaware",202175,59337,11059,48278,2018,8,2016,10,null,"2016-10-01","Delaware"]
["Delaware",211254,59841,9311,50530,2017,7,2015,10,null,"2015-10-01","Delaware"]
["Delaware",211567,63099,10492,52607,2019,12,2018,2,null,"2018-02-01","Delaware"]
["Delaware",210231,60528,9418,51110,2017,7,2015,6,null,"2015-06-01","Delaware"]
["Delaware",213738,62546,9515,53031,2021,1,2019,8,null,"2019-08-01","Delaware"]
["Delaware",212724,62244,9446,52798,2021,1,2019,9,null,"2019-09-01","Delaware"]
["Delaware",214927,63148,9611,53537,2021,1,2019,7,null,"2019-07-01","Delaware"]
["Delaware",212271,62073,9455,52618,2021,1,2019,11,null,"2019-11-01","Delaware"]
["Delaware",212146,62078,9531,52547,2021,1,2019,12,null,"2019-12-01","Delaware"]
["Delaware",212362,62296,9415,52881,2021,1,2019,10,null,"2019-10-01","Delaware"]
["Delaware",213312,62743,9702,53041,2021,1,2020,2,null,"2020-02-01","Delaware"]
["Delaware",213664,62896,9558,53338,2021,1,2020,3,null,"2020-03-01","Delaware"]
["Delaware",212535,62429,9662,52767,2021,1,2020,1,null,"2020-01-01","Delaware"]
["Delaware",220485,65370,9719,55651,2021,5,2020,5,null,"2020-05-01","Delaware"]
["Delaware",224059,66483,9816,56667,2021,5,2020,6,null,"2020-06-01","Delaware"]
["Delaware",216877,64052,9644,54408,2021,5,2020,4,null,"2020-04-01","Delaware"]
["Delaware",229335,68413,10188,58225,2021,5,2020,8,null,"2020-08-01","Delaware"]
["Delaware",231311,69185,10301,58884,2021,5,2020,9,null,"2020-09-01","Delaware"]
["Delaware",226905,67491,10040,57451,2021,5,2020,7,null,"2020-07-01","Delaware"]
["Delaware ",241540,73399,11243,62156,2022,3,2021,1,null,"2021-01-01","Delaware"]
["Delaware ",244290,74745,11490,63255,2022,3,2021,2,null,"2021-02-01","Delaware"]
["Delaware ",246801,76096,11766,64330,2022,3,2021,3,null,"2021-03-01","Delaware"]
["Delaware ",234170,70273,10539,59734,2022,3,2020,10,null,"2020-10-01","Delaware"]
["Delaware ",236357,71197,10760,60437,2022,3,2020,11,null,"2020-11-01","Delaware"]
["Delaware ",239025,72256,10994,61262,2022,3,2020,12,null,"2020-12-01","Delaware"]
["Delaware ",249163,76877,11930,64947,2022,12,2021,4,null,"2021-04-01","Delaware"]
["Delaware ",250956,77578,12086,65492,2022,12,2021,5,null,"2021-05-01","Delaware"]
["Delaware ",252888,78441,12251,66190,2022,12,2021,6,null,"2021-06-01","Delaware"]
["Delaware ",255056,79084,12373,66711,2022,12,2021,7,null,"2021-07-01","Delaware"]
["Delaware ",257047,79793,12514,67279,2022,12,2021,8,null,"2021-08-01","Delaware"]
["Delaware ",259042,80477,12649,67828,2022,12,2021,9,null,"2021-09-01","Delaware"]
["Delaware ",261234,81112,12780,68332,2022,12,2021,10,null,"2021-10-01","Delaware"]
["Delaware ",263468,81885,12963,68922,2022,12,2021,11,null,"2021-11-01","Delaware"]
["Delaware ",265973,83029,13085,69944,2022,12,2021,12,null,"2021-12-01","Delaware"]
["Delaware ",268133,86639,13694,72945,2022,12,2022,1,null,"2022-01-01","Delaware"]
["Delaware ",270485,87889,13913,73976,2022,12,2022,2,null,"2022-02-01","Delaware"]
["Delaware ",272553,88859,14013,74846,2022,12,2022,3,null,"2022-03-01","Delaware"]
["Dist. Of Col.",260350,107478,66313,41165,2020,2,2019,5,null,"2019-05-01","Dist. Of Col."]
["Dist. Of Col.",261071,110308,68937,41371,2020,2,2018,7,null,"2018-07-01","Dist. Of Col."]
["Dist. Of Col.",260411,108584,67018,41566,2020,2,2018,10,null,"2018-10-01","Dist. Of Col."]
["Dist. Of Col.",260240,109131,67651,41480,2020,2,2018,9,null,"2018-09-01","Dist. Of Col."]
["Dist. Of Col.",260789,108049,66542,41507,2020,2,2019,2,null,"2019-02-01","Dist. Of Col."]
["Dist. Of Col.",260388,108097,66620,41477,2020,2,2019,1,null,"2019-01-01","Dist. Of Col."]
["Dist. Of Col.",258517,106551,65573,40978,2020,2,2019,6,null,{"$f":"DATE(H899,I899,1)","v":"2019-06-01"},{"$f":"TRIM(A899)","v":"Dist. Of Col."}]
["Dist. Of Col.",261004,108667,67073,41594,2020,2,2018,11,null,"2018-11-01","Dist. Of Col."]
["Dist. Of Col.",261096,108901,67213,41688,2020,2,2018,12,null,"2018-12-01","Dist. Of Col."]
["Dist. Of Col.",260790,109859,68512,41347,2020,2,2018,8,null,"2018-08-01","Dist. Of Col."]
["Dist. Of Col.",260916,107772,66510,41262,2020,2,2019,4,null,"2019-04-01","Dist. Of Col."]
["Dist. Of Col.",261139,107983,66488,41495,2020,2,2019,3,null,"2019-03-01","Dist. Of Col."]
["Dist. Of Col.",261661,110826,70172,40654,2019,12,2018,3,null,"2018-03-01","Dist. Of Col."]
["Dist. Of Col.",263058,112725,70903,41822,2019,12,2017,11,null,"2017-11-01","Dist. Of Col."]
["Dist. Of Col.",260422,109689,69206,40483,2019,12,2018,5,null,"2018-05-01","Dist. Of Col."]
["Dist. Of Col.",260704,110199,69662,40537,2019,12,2018,4,null,"2018-04-01","Dist. Of Col."]
["Dist. Of Col.",263531,112887,71228,41659,2019,12,2017,12,null,"2017-12-01","Dist. Of Col."]
["Dist. Of Col.",263558,112784,71290,41494,2019,12,2018,1,null,"2018-01-01","Dist. Of Col."]
["Dist. Of Col.",262665,112445,70508,41937,2019,12,2017,10,null,"2017-10-01","Dist. Of Col."]
["Dist. Of Col.",264587,113085,71873,41212,2019,12,2018,2,null,"2018-02-01","Dist. Of Col."]
["Dist. Of Col.",259746,108718,68205,40513,2019,12,2018,6,null,"2018-06-01","Dist. Of Col."]
["Dist. Of Col.",260191,107317,66030,41287,2021,1,2019,9,null,"2019-09-01","Dist. Of Col."]
["Dist. Of Col.",263605,108784,66837,41947,2021,1,2019,8,null,"2019-08-01","Dist. Of Col."]
["Dist. Of Col.",263389,109273,67157,42116,2021,1,2019,7,null,"2019-07-01","Dist. Of Col."]
["Dist. Of Col.",262775,108753,67340,41413,2021,1,2019,12,null,"2019-12-01","Dist. Of Col."]
["Dist. Of Col.",263148,108315,66928,41387,2021,1,2019,11,null,"2019-11-01","Dist. Of Col."]
["Dist. Of Col.",262638,108244,66670,41574,2021,1,2019,10,null,"2019-10-01","Dist. Of Col."]
["Dist. Of Col.",253594,102354,63450,38904,2021,1,2020,3,null,"2020-03-01","Dist. Of Col."]
["Dist. Of Col.",251641,101445,63104,38341,2021,1,2020,2,null,"2020-02-01","Dist. Of Col."]
["Dist. Of Col.",262654,108206,66942,41264,2021,1,2020,1,null,"2020-01-01","Dist. Of Col."]
["Dist. Of Col.",262069,107562,67112,40450,2021,5,2020,6,null,"2020-06-01","Dist. Of Col."]
["Dist. Of Col.",259796,106136,66064,40072,2021,5,2020,5,null,"2020-05-01","Dist. Of Col."]
["Dist. Of Col.",257688,104682,64959,39723,2021,5,2020,4,null,"2020-04-01","Dist. Of Col."]
["Dist. Of Col.",268089,111414,70069,41345,2021,5,2020,9,null,"2020-09-01","Dist. Of Col."]
["Dist. Of Col.",266248,110195,69134,41061,2021,5,2020,8,null,"2020-08-01","Dist. Of Col."]
["Dist. Of Col.",264260,108953,68150,40803,2021,5,2020,7,null,"2020-07-01","Dist. Of Col."]
["Dist. Of Col. ",262842,116907,74470,42437,2022,3,2021,1,null,"2021-01-01","Dist. Of Col."]
["Dist. Of Col. ",263808,117684,75102,42582,2022,3,2021,2,null,"2021-02-01","Dist. Of Col."]
["Dist. Of Col. ",265082,118569,75933,42636,2022,3,2021,3,null,"2021-03-01","Dist. Of Col."]
["Dist. Of Col. ",257048,113105,71380,41725,2022,3,2020,10,null,"2020-10-01","Dist. Of Col."]
["Dist. Of Col. ",258989,114365,72430,41935,2022,3,2020,11,null,"2020-11-01","Dist. Of Col."]
["Dist. Of Col. ",261149,115821,73655,42166,2022,3,2020,12,null,"2020-12-01","Dist. Of Col."]
["Dist. Of Col. ",266334,119460,76628,42832,2022,12,2021,4,null,"2021-04-01","Dist. Of Col."]
["Dist. Of Col. ",267217,120170,77265,42905,2022,12,2021,5,null,"2021-05-01","Dist. Of Col."]
["Dist. Of Col. ",268431,121001,77998,43003,2022,12,2021,6,null,"2021-06-01","Dist. Of Col."]
["Dist. Of Col. ",269648,121851,78747,43104,2022,12,2021,7,null,"2021-07-01","Dist. Of Col."]
["Dist. Of Col. ",271051,122967,79708,43259,2022,12,2021,8,null,"2021-08-01","Dist. Of Col."]
["Dist. Of Col. ",271932,123589,80226,43363,2022,12,2021,9,null,"2021-09-01","Dist. Of Col."]
["Dist. Of Col. ",272810,124150,80699,43451,2022,12,2021,10,null,"2021-10-01","Dist. Of Col."]
["Dist. Of Col. ",273663,124567,81109,43458,2022,12,2021,11,null,"2021-11-01","Dist. Of Col."]
["Dist. Of Col. ",274942,125508,81982,43526,2022,12,2021,12,null,"2021-12-01","Dist. Of Col."]
["Dist. Of Col. ",276529,126603,82917,43686,2022,12,2022,1,null,"2022-01-01","Dist. Of Col."]
["Dist. Of Col. ",277546,127189,83375,43814,2022,12,2022,2,null,"2022-02-01","Dist. Of Col."]
["Dist. Of Col. ",278254,127838,83896,43942,2022,12,2022,3,null,"2022-03-01","Dist. Of Col."]
["District Of Columbia",259769,109190,68227,40963,2018,8,2017,7,null,"2017-07-01","District Of Columbia"]
["District of Columbia",249382,59533,59533,0,2017,7,2015,4,null,"2015-04-01","District of Columbia"]
["District of Columbia",242299,53182,53182,0,2016,12,2014,10,null,"2014-10-01","District of Columbia"]
["District of Columbia",242684,107465,66553,40912,2017,7,2015,11,null,"2015-11-01","District of Columbia"]
["District of Columbia",240034,117439,75188,42251,2017,9,2016,7,null,"2016-07-01","District of Columbia"]
["District of Columbia",235418,118582,75422,43160,2017,9,2016,8,null,"2016-08-01","District of Columbia"]
["District of Columbia",242601,122170,76491,45679,2017,9,2016,9,null,"2016-09-01","District of Columbia"]
["District of Columbia",249170,60075,60075,0,2017,7,2015,5,null,"2015-05-01","District of Columbia"]
["District of Columbia",251456,107281,67784,39497,2018,8,2017,1,null,"2017-01-01","District of Columbia"]
["District Of Columbia",260614,109149,68120,41029,2018,8,2017,9,null,"2017-09-01","District Of Columbia"]
["District of Columbia",238205,51632,51632,0,2016,12,2014,7,null,"2014-07-01","District of Columbia"]
["District of Columbia",246961,117042,75030,42012,2017,9,2016,6,null,"2016-06-01","District of Columbia"]
["District of Columbia",249420,61404,61404,null,2017,7,2015,7,null,"2015-07-01","District of Columbia"]
["District of Columbia",242755,53370,53370,0,2016,12,2014,11,null,"2014-11-01","District of Columbia"]
["District of Columbia",250078,62809,62809,null,2017,7,2015,9,null,"2015-09-01","District of Columbia"]
["District of Columbia",247513,105643,66692,38951,2018,8,2016,11,null,"2016-11-01","District of Columbia"]
["District of Columbia",257352,108325,67577,40748,2018,8,2017,5,null,{"$f":"DATE(H963,I963,1)","v":"2017-05-01"},{"$f":"TRIM(A963)","v":"District of Columbia"}]
["District of Columbia",245406,111744,72002,39742,2017,9,2016,1,null,"2016-01-01","District of Columbia"]
["District of Columbia",253044,107668,67795,39873,2018,8,2017,2,null,"2017-02-01","District of Columbia"]
["District of Columbia",234516,50181,50181,0,2016,12,2014,4,null,"2014-04-01","District of Columbia"]
["District of Columbia",249397,106590,67486,39104,2018,8,2016,12,null,"2016-12-01","District of Columbia"]
["District of Columbia",239052,103561,62110,41451,2017,7,2015,10,null,"2015-10-01","District of Columbia"]
["District of Columbia",235611,50610,50610,0,2016,12,2014,5,null,"2014-05-01","District of Columbia"]
["District of Columbia",224559,45901,45901,0,2016,12,2014,1,null,"2014-01-01","District of Columbia"]
["District Of Columbia",261140,109687,68594,41093,2018,8,2017,7,null,"2017-07-01","District Of Columbia"]
["District of Columbia",248125,56360,56360,0,2017,7,2015,1,null,"2015-01-01","District of Columbia"]
["District of Columbia",236687,51136,51136,0,2016,12,2014,6,null,"2014-06-01","District of Columbia"]
["District of Columbia",249036,57734,57734,0,2017,7,2015,2,null,"2015-02-01","District of Columbia"]
["District of Columbia",246598,105292,66417,38875,2018,8,2016,10,null,"2016-10-01","District of Columbia"]
["District of Columbia",245675,112703,72069,40634,2017,9,2016,2,null,"2016-02-01","District of Columbia"]
["District of Columbia",239847,52272,52272,0,2016,12,2014,8,null,"2014-08-01","District of Columbia"]
["District of Columbia",241237,52773,52773,0,2016,12,2014,9,null,"2014-09-01","District of Columbia"]
["District of Columbia",248299,115666,73980,41686,2017,9,2016,3,null,"2016-03-01","District of Columbia"]
["District of Columbia",226959,46927,46927,0,2016,12,2014,2,null,"2014-02-01","District of Columbia"]
["District of Columbia",246564,116133,74261,41872,2017,9,2016,5,null,"2016-05-01","District of Columbia"]
["District of Columbia",258414,108589,67745,40844,2018,8,2017,6,null,"2017-06-01","District of Columbia"]
["District of Columbia",249174,60636,60636,0,2017,7,2015,6,null,"2015-06-01","District of Columbia"]
["District of Columbia",249806,62195,62195,null,2017,7,2015,8,null,"2015-08-01","District of Columbia"]
["District of Columbia",256190,108353,67808,40545,2018,8,2017,4,null,"2017-04-01","District of Columbia"]
["District of Columbia",248825,58448,58448,0,2017,7,2015,3,null,"2015-03-01","District of Columbia"]
["District of Columbia",245800,111584,70994,40590,2017,7,2015,12,null,"2015-12-01","District of Columbia"]
["District of Columbia",245698,115073,73619,41454,2017,9,2016,4,null,"2016-04-01","District of Columbia"]
["District of Columbia",243852,53954,53954,0,2016,12,2014,12,null,"2014-12-01","District of Columbia"]
["District of Columbia",231920,49231,49231,0,2016,12,2014,3,null,"2014-03-01","District of Columbia"]
["District of Columbia",255046,108363,68056,40307,2018,8,2017,3,null,"2017-03-01","District of Columbia"]
["Florida",3813445,null,null,null,2020,2,2019,4,null,"2019-04-01","Florida"]
["Florida",3878529,null,null,null,2020,2,2018,10,null,"2018-10-01","Florida"]
["Florida",3723585,null,null,null,2020,2,2018,9,null,"2018-09-01","Florida"]
["Florida",3790751,null,null,null,2020,2,2019,2,null,"2019-02-01","Florida"]
["Florida",3771711,null,null,null,2020,2,2019,6,null,"2019-06-01","Florida"]
["Florida",3717196,null,null,null,2020,2,2018,12,null,"2018-12-01","Florida"]
["Florida",3834674,null,null,null,2020,2,2019,1,null,"2019-01-01","Florida"]
["Florida",3659143,null,null,null,2020,2,2019,3,null,"2019-03-01","Florida"]
["Florida",3800560,null,null,null,2020,2,2019,5,null,"2019-05-01","Florida"]
["Florida",3886256,null,null,null,2020,2,2018,7,null,"2018-07-01","Florida"]
["Florida",4016200,null,null,null,2017,7,2015,10,null,"2015-10-01","Florida"]
["Florida",4031259,null,null,null,2017,9,2016,1,null,"2016-01-01","Florida"]
["Florida",3852558,null,null,null,2019,12,2018,6,null,"2018-06-01","Florida"]
["Florida",3761941,null,null,null,2016,12,2014,2,null,"2014-02-01","Florida"]
["Florida",3882589,null,null,null,2019,12,2018,5,null,"2018-05-01","Florida"]
["Florida",4023320,null,null,null,2017,9,2016,8,null,"2016-08-01","Florida"]
["Florida",3977023,null,null,null,2019,12,2017,12,null,"2017-12-01","Florida"]
["Florida",3908901,null,null,null,2016,12,2014,7,null,"2014-07-01","Florida"]
["Florida",4014312,null,null,null,2018,8,2017,6,null,"2017-06-01","Florida"]
["Florida",4036408,null,null,null,2017,9,2016,7,null,"2016-07-01","Florida"]
["Florida",4080246,null,null,null,2017,7,2015,4,null,"2015-04-01","Florida"]
["Florida",3917037,null,null,null,2018,8,2016,12,null,"2016-12-01","Florida"]
["Florida",4071124,null,null,null,2018,8,2017,4,null,"2017-04-01","Florida"]
["Florida",3779728,null,null,null,2021,1,2020,1,null,"2020-01-01","Florida"]
["Florida",4109278,null,null,null,2021,5,2020,6,null,"2020-06-01","Florida"]
["Florida",4255734,null,null,null,2021,5,2020,8,null,"2020-08-01","Florida"]
["Florida ",4448124,"N/A","N/A","N/A",2022,3,2020,11,null,"2020-11-01","Florida"]
["Florida ",4771515,"N/A","N/A","N/A",2022,12,2021,6,null,"2021-06-01","Florida"]
["Florida ",4885774,"N/A","N/A","N/A",2022,12,2021,9,null,"2021-09-01","Florida"]
["Georgia",1941288,null,null,null,2020,2,2018,8,null,{"$f":"DATE(H1091,I1091,1)","v":"2018-08-01"},{"$f":"TRIM(A1091)","v":"Georgia"}]
["Georgia",1957134,null,null,null,2020,2,2019,3,null,"2019-03-01","Georgia"]
["Georgia",1957553,null,null,null,2020,2,2019,2,null,"2019-02-01","Georgia"]
["Georgia",1867314,null,null,null,2017,7,2015,11,null,"2015-11-01","Georgia"]
["Georgia",1869933,null,null,null,2017,7,2015,12,null,"2015-12-01","Georgia"]
["Georgia",1836674,null,null,null,2017,7,2015,4,null,"2015-04-01","Georgia"]
["Georgia",1791849,null,null,null,2016,12,2014,10,null,"2014-10-01","Georgia"]
["Georgia",1935794,null,null,null,2019,12,2017,10,null,"2017-10-01","Georgia"]
["Georgia",1835685,null,null,null,2018,8,2017,4,null,"2017-04-01","Georgia"]
["Georgia",1798364,null,null,null,2016,12,2014,11,null,"2014-11-01","Georgia"]
["Georgia",1850981,null,null,null,2017,7,2015,6,null,"2015-06-01","Georgia"]
["Georgia",2056580,null,null,null,2021,5,2020,5,null,"2020-05-01","Georgia"]
["Georgia",1702040,null,null,null,2016,12,2014,4,null,"2014-04-01","Georgia"]
["Georgia",1867624,null,null,null,2017,7,2015,9,null,"2015-09-01","Georgia"]
["Georgia",1868383,null,null,null,2017,9,2016,4,null,"2016-04-01","Georgia"]
["Georgia",1859832,null,null,null,2017,9,2016,5,null,"2016-05-01","Georgia"]
["Georgia",2035551,null,null,null,2021,1,2019,12,null,"2019-12-01","Georgia"]
["Georgia",2025819,null,null,null,2021,1,2020,3,null,"2020-03-01","Georgia"]
["Georgia",2148020,null,null,null,2021,5,2020,9,null,"2020-09-01","Georgia"]
["Georgia",2126182,null,null,null,2021,5,2020,8,null,"2020-08-01","Georgia"]
["Georgia ",2230894,"N/A","N/A","N/A",2022,3,2020,12,null,"2020-12-01","Georgia"]
["Georgia ",2335195,"N/A","N/A","N/A",2022,12,2021,7,null,"2021-07-01","Georgia"]
["Georgia ",2429301,"N/A","N/A","N/A",2022,12,2022,2,null,"2022-02-01","Georgia"]
["Georgia ",2435409,"N/A","N/A","N/A",2022,12,2022,3,null,"2022-03-01","Georgia"]
["Guam",36512,4127,null,4127,2020,2,2018,10,null,"2018-10-01","Guam"]
["Guam",35499,4171,null,4171,2020,2,2019,6,null,"2019-06-01","Guam"]
["Guam",35521,2935,null,2935,2017,7,2015,6,null,"2015-06-01","Guam"]
["Guam",35059,3345,null,3345,2017,9,2016,9,null,"2016-09-01","Guam"]
["Guam",36739,2845,null,2845,2016,12,2014,11,null,"2014-11-01","Guam"]
["Guam",36167,3801,null,3801,2018,8,2017,7,null,{"$f":"DATE(H1219,I1219,1)","v":"2017-07-01"},{"$f":"TRIM(A1219)","v":"Guam"}]
["Guam",35559,3752,null,3752,2018,8,2017,9,null,"2017-09-01","Guam"]
["Guam",36128,3025,null,3025,2017,7,2015,8,null,"2015-08-01","Guam"]
["Guam",35689,3365,null,3365,2017,9,2016,8,null,"2016-08-01","Guam"]
["Guam",35164,3441,null,3441,2018,8,2016,12,null,"2016-12-01","Guam"]
["Guam",36061,3697,null,3697,2018,8,2017,5,null,"2017-05-01","Guam"]
["Guam",37079,3186,null,3186,2016,12,2014,4,null,"2014-04-01","Guam"]
["Guam",36886,2882,null,2882,2016,12,2014,3,null,"2014-03-01","Guam"]
["Guam",35693,3892,null,3892,2019,12,2018,2,null,"2018-02-01","Guam"]
["Guam",35524,4166,null,4166,2021,1,2019,7,null,"2019-07-01","Guam"]
["Guam",34768,4097,null,4097,2021,1,2019,11,null,"2019-11-01","Guam"]
["Guam",33256,4416,null,4416,2021,5,2020,6,null,"2020-06-01","Guam"]
["Guam",33794,4587,null,4587,2021,5,2020,7,null,"2020-07-01","Guam"]
["Guam ",31939,4022,"N/A",4022,2022,3,2020,12,null,"2020-12-01","Guam"]
["Guam ",34044,4045,"N/A",4045,2022,12,2021,4,null,"2021-04-01","Guam"]
["Guam ",37038,4564,"N/A",4564,2022,12,2021,9,null,"2021-09-01","Guam"]
["Guam ",36502,4379,"N/A",4379,2022,12,2021,12,null,"2021-12-01","Guam"]
["Hawaii",280525,82168,33387,48781,2016,12,2014,12,null,"2014-12-01","Hawaii"]
["Hawaii",312149,111530,20366,91164,2020,2,2019,3,null,"2019-03-01","Hawaii"]
["Hawaii",310597,110678,20114,90564,2020,2,2019,4,null,"2019-04-01","Hawaii"]
["Hawaii",323301,111557,32621,78936,2017,9,2016,2,null,"2016-02-01","Hawaii"]
["Hawaii",330837,113255,21074,92181,2017,9,2016,8,null,"2016-08-01","Hawaii"]
["Hawaii",311377,103411,33791,69620,2017,7,2015,9,null,"2015-09-01","Hawaii"]
["Hawaii",327989,119145,22305,96840,2019,12,2018,5,null,"2018-05-01","Hawaii"]
["Hawaii",331796,121219,22886,98333,2019,12,2018,3,null,"2018-03-01","Hawaii"]
["Hawaii",275551,79196,32925,46271,2016,12,2014,11,null,"2014-11-01","Hawaii"]
["Hawaii",331806,118455,22497,95958,2018,8,2017,4,null,"2017-04-01","Hawaii"]
["Hawaii",331897,117661,22426,95235,2018,8,2017,1,null,"2017-01-01","Hawaii"]
["Hawaii",330477,120260,22747,97513,2019,12,2018,1,null,"2018-01-01","Hawaii"]
["Hawaii",296521,91053,34289,56764,2017,7,2015,3,null,"2015-03-01","Hawaii"]
["Hawaii",275994,64951,44100,20851,2016,12,2014,1,null,{"$f":"DATE(H1347,I1347,1)","v":"2014-01-01"},{"$f":"TRIM(A1347)","v":"Hawaii"}]
["Hawaii",327125,112490,20538,91952,2017,9,2016,9,null,"2016-09-01","Hawaii"]
["Hawaii",310962,110717,19881,90836,2021,1,2019,9,null,"2019-09-01","Hawaii"]
["Hawaii",308541,110602,19928,90674,2021,1,2020,1,null,"2020-01-01","Hawaii"]
["Hawaii",318070,116329,19271,97058,2021,5,2020,4,null,"2020-04-01","Hawaii"]
["Hawaii ",405711,149598,26665,122933,2022,3,2021,1,null,"2021-01-01","Hawaii"]
["Hawaii ",397288,146069,26152,119917,2022,3,2020,12,null,"2020-12-01","Hawaii"]
["Hawaii ",428968,163771,28950,134821,2022,12,2021,8,null,"2021-08-01","Hawaii"]
["Hawaii ",434324,167478,29296,138182,2022,12,2021,10,null,"2021-10-01","Hawaii"]
["Hawaii ",439475,172805,30171,142634,2022,12,2022,3,null,"2022-03-01","Hawaii"]
["Idaho",298643,null,null,null,2020,2,2019,5,null,"2019-05-01","Idaho"]
["Idaho",294793,null,null,null,2020,2,2019,2,null,"2019-02-01","Idaho"]
["Idaho",299571,null,null,null,2020,2,2018,7,null,"2018-07-01","Idaho"]
["Idaho",306008,null,null,null,2017,9,2016,4,null,"2016-04-01","Idaho"]
["Idaho",295367,null,null,null,2019,12,2018,5,null,"2018-05-01","Idaho"]
["Idaho",303272,null,null,null,2017,7,2015,12,null,"2015-12-01","Idaho"]
["Idaho",320119,null,null,null,2018,8,2017,9,null,"2017-09-01","Idaho"]
["Idaho",296530,null,null,null,2017,7,2015,2,null,"2015-02-01","Idaho"]
["Idaho",286257,null,null,null,2016,12,2014,8,null,"2014-08-01","Idaho"]
["Idaho",276856,null,null,null,2016,12,2014,6,null,"2014-06-01","Idaho"]
["Idaho",290376,null,null,null,2016,12,2014,12,null,"2014-12-01","Idaho"]
["Idaho",320039,null,null,null,2018,8,2017,5,null,"2017-05-01","Idaho"]
["Idaho",288939,null,null,null,2016,12,2014,10,null,"2014-10-01","Idaho"]
["Idaho",321436,null,null,null,2019,12,2017,10,null,"2017-10-01","Idaho"]
["Idaho",307284,null,null,null,2019,12,2018,2,null,"2018-02-01","Idaho"]
["Idaho",285233,0,0,0,2021,1,2019,8,"Idaho expanded its Medicaid program by adopting VIII Group on January 1, 2020.","2019-08-01","Idaho"]
["Idaho",366300,73231,73231,0,2021,5,2020,6,"Idaho expanded its Medicaid program by adopting VIII Group on January 1, 2020.","2020-06-01","Idaho"]
["Idaho",378670,79781,79781,0,2021,5,2020,8,"Idaho expanded its Medicaid program by adopting VIII Group on January 1, 2020.","2020-08-01","Idaho"]
["Idaho ",405145,96643,96643,0,2022,3,2021,2,"Idaho expanded its Medicaid program by adopting the VIII Group on January 1, 2020.","2021-02-01","Idaho"]
["Idaho ",416972,101847,101847,0,2022,12,2021,4,"Idaho expanded its Medicaid program by adopting the VIII Group on January 1, 2020.",{"$f":"DATE(H1475,I1475,1)","v":"2021-04-01"},{"$f":"TRIM(A1475)","v":"Idaho"}]
["Idaho ",422530,105899,105899,0,2022,12,2021,9,"Idaho expanded its Medicaid program by adopting the VIII Group on January 1, 2020.","2021-09-01","Idaho"]
["Idaho ",437990,115444,115444,0,2022,12,2022,3,"Idaho expanded its Medicaid program by adopting the VIII Group on January 1, 2020.","2022-03-01","Idaho"]
["Illinois",2566110,655276,547918,107358,2020,2,2019,6,null,"2019-06-01","Illinois"]
["Illinois",2784328,710385,603602,106783,2020,2,2018,9,null,"2018-09-01","Illinois"]
["Illinois",2749591,702914,596398,106516,2020,2,2018,10,null,"2018-10-01","Illinois"]
["Illinois",2850715,383988,383591,397,2016,12,2014,3,null,"2014-03-01","Illinois"]
["Illinois",2724044,273645,273498,147,2016,12,2014,1,null,"2014-01-01","Illinois"]
["Illinois",2903904,679330,645395,33935,2017,9,2016,9,null,"2016-09-01","Illinois"]
["Illinois",2933035,457523,456301,1222,2016,12,2014,6,null,"2014-06-01","Illinois"]
["Illinois",2865038,698546,629105,69441,2019,12,2017,10,null,"2017-10-01","Illinois"]
["Illinois",2850842,725225,618109,107116,2019,12,2018,5,null,"2018-05-01","Illinois"]
["Illinois",2898090,697824,658962,38862,2018,8,2017,3,null,"2017-03-01","Illinois"]
["Illinois",2876233,685870,645067,40803,2018,8,2017,5,null,"2017-05-01","Illinois"]
["Illinois",2858410,679047,637932,41115,2018,8,2017,7,null,"2017-07-01","Illinois"]
["Illinois",2868638,682355,641469,40886,2018,8,2017,6,null,"2017-06-01","Illinois"]
["Illinois",2836984,672016,630721,41295,2018,8,2017,8,null,"2017-08-01","Illinois"]
["Illinois",2959098,690396,662199,28197,2017,9,2016,2,null,"2016-02-01","Illinois"]
["Illinois",2674647,687095,579445,107650,2021,1,2019,9,null,"2019-09-01","Illinois"]
["Illinois",2669618,687325,579976,107349,2021,1,2019,10,null,"2019-10-01","Illinois"]
["Illinois",2790009,755759,650439,105320,2021,5,2020,7,null,"2020-07-01","Illinois"]
["Illinois ",3005385,831598,727586,104012,2022,3,2021,1,null,"2021-01-01","Illinois"]
["Illinois ",3037644,855579,751967,103612,2022,3,2021,3,null,"2021-03-01","Illinois"]
["Illinois ",3065386,866352,763681,102671,2022,12,2021,5,null,"2021-05-01","Illinois"]
["Illinois ",3167621,904021,802725,101296,2022,12,2021,10,null,"2021-10-01","Illinois"]
["Illinois ",3235418,937745,837757,99988,2022,12,2022,2,null,"2022-02-01","Illinois"]
["Indiana",1320211,305297,305297,0,2020,2,2019,1,"Indiana expanded its Medicaid program by adopting the VIII Group on February 1, 2015","2019-01-01","Indiana"]
["Indiana",1293678,301500,301500,0,2020,2,2018,12,"Indiana expanded its Medicaid program by adopting the VIII Group on February 1, 2015","2018-12-01","Indiana"]
["Indiana",1338954,446003,319995,126008,2018,8,2017,9,"Indiana expanded its Medicaid program by adopting the VIII Group on February 1, 2015","2017-09-01","Indiana"]
["Indiana",1244321,361687,222364,139323,2017,7,2015,12,"Indiana expanded its Medicaid program by adopting the VIII Group on February 1, 2015",{"$f":"DATE(H1603,I1603,1)","v":"2015-12-01"},{"$f":"TRIM(A1603)","v":"Indiana"}]
["Indiana",1091068,null,null,null,2016,12,2014,5,"Indiana expanded its Medicaid program by adopting the VIII Group on February 1, 2015","2014-05-01","Indiana"]
["Indiana",1323145,422299,266801,155498,2018,8,2016,11,"Indiana expanded its Medicaid program by adopting the VIII Group on February 1, 2015","2016-11-01","Indiana"]
["Indiana",1164051,279517,159005,120512,2017,7,2015,6,"Indiana expanded its Medicaid program by adopting the VIII Group on February 1, 2015","2015-06-01","Indiana"]
["Indiana",1346323,443723,315380,128343,2018,8,2017,5,"Indiana expanded its Medicaid program by adopting the VIII Group on February 1, 2015","2017-05-01","Indiana"]
["Indiana",1040282,null,null,null,2016,12,2014,12,"Indiana expanded its Medicaid program by adopting the VIII Group on February 1, 2015","2014-12-01","Indiana"]
["Indiana",1327002,310196,310196,0,2019,12,2018,3,"Indiana expanded its Medicaid program by adopting the VIII Group on February 1, 2015","2018-03-01","Indiana"]
["Indiana",1269041,381631,240294,141337,2017,9,2016,3,"Indiana expanded its Medicaid program by adopting the VIII Group on February 1, 2015","2016-03-01","Indiana"]
["Indiana",1064279,null,null,null,2016,12,2014,11,"Indiana expanded its Medicaid program by adopting the VIII Group on February 1, 2015","2014-11-01","Indiana"]
["Indiana",1299994,388859,237457,151402,2017,9,2016,4,"Indiana expanded its Medicaid program by adopting the VIII Group on February 1, 2015","2016-04-01","Indiana"]
["Indiana",1086844,null,null,null,2016,12,2014,7,"Indiana expanded its Medicaid program by adopting the VIII Group on February 1, 2015","2014-07-01","Indiana"]
["Indiana",1079672,null,null,null,2016,12,2014,2,null,"2014-02-01","Indiana"]
["Indiana",1329918,311416,311416,0,2021,1,2019,11,"Indiana expanded its Medicaid program by adopting the VIII Group on February 1, 2015.","2019-11-01","Indiana"]
["Indiana",1453120,370983,370983,0,2021,5,2020,5,"Indiana expanded its Medicaid program by adopting the VIII Group on February 1, 2015.","2020-05-01","Indiana"]
["Indiana",1538180,393272,393272,0,2021,5,2020,7,"Indiana expanded its Medicaid program by adopting the VIII Group on February 1, 2015.","2020-07-01","Indiana"]
["Indiana ",1703646,471735,471735,0,2022,3,2021,2,"Indiana expanded its Medicaid program by adopting the VIII Group on February 1, 2015.","2021-02-01","Indiana"]
["Indiana ",1753814,486677,486677,0,2022,12,2021,4,"Indiana expanded its Medicaid program by adopting the VIII Group on February 1, 2015.","2021-04-01","Indiana"]
["Indiana ",1859175,520976,520976,0,2022,12,2021,10,"Indiana expanded its Medicaid program by adopting the VIII Group on February 1, 2015.","2021-10-01","Indiana"]
["Indiana ",1869053,527319,527319,0,2022,12,2021,11,"Indiana expanded its Medicaid program by adopting the VIII Group on February 1, 2015.","2021-11-01","Indiana"]
["Iowa",604187,167984,153533,14451,2020,2,2018,9,null,"2018-09-01","Iowa"]
["Iowa",603260,171270,156133,15137,2020,2,2019,3,null,"2019-03-01","Iowa"]
["Iowa",604261,169743,154768,14975,2020,2,2018,12,null,"2018-12-01","Iowa"]
["Iowa",593285,148783,137509,11274,2018,8,2016,12,null,"2016-12-01","Iowa"]
["Iowa",591614,150585,138657,11928,2019,12,2017,10,null,"2017-10-01","Iowa"]
["Iowa",595750,151354,139891,11463,2018,8,2017,4,null,"2017-04-01","Iowa"]
["Iowa",596705,152258,140652,11606,2018,8,2017,5,null,"2017-05-01","Iowa"]
["Iowa",577718,139812,130511,9301,2017,7,2015,7,null,"2015-07-01","Iowa"]
["Iowa",591377,148323,137662,10661,2017,9,2016,7,null,"2016-07-01","Iowa"]
["Iowa",562624,128800,119706,9094,2017,7,2015,3,null,"2015-03-01","Iowa"]
["Iowa",551427,117698,109028,8670,2016,12,2014,11,null,{"$f":"DATE(H1731,I1731,1)","v":"2014-11-01"},{"$f":"TRIM(A1731)","v":"Iowa"}]
["Iowa",606382,155361,143427,11934,2018,8,2017,1,null,"2017-01-01","Iowa"]
["Iowa",591725,148888,138171,10717,2017,9,2016,6,null,"2016-06-01","Iowa"]
["Iowa",587124,146006,135864,10142,2017,7,2015,11,null,"2015-11-01","Iowa"]
["Iowa",591625,148737,138217,10520,2017,9,2016,4,null,"2016-04-01","Iowa"]
["Iowa",586052,146097,136070,10027,2017,7,2015,10,null,"2015-10-01","Iowa"]
["Iowa",604168,176527,160837,15690,2021,1,2019,12,null,"2019-12-01","Iowa"]
["Iowa",631614,189005,166558,22447,2021,5,2020,6,null,"2020-06-01","Iowa"]
["Iowa ",677038,211454,180167,31287,2022,3,2021,1,null,"2021-01-01","Iowa"]
["Iowa ",662889,200288,171544,28744,2022,3,2020,10,null,"2020-10-01","Iowa"]
["Iowa ",709236,223997,186965,37032,2022,12,2021,5,null,"2021-05-01","Iowa"]
["Iowa ",730243,236539,192111,44428,2022,12,2021,10,null,"2021-10-01","Iowa"]
["Iowa ",752092,246686,193142,53544,2022,12,2022,3,null,"2022-03-01","Iowa"]
["Kansas",350174,null,null,null,2020,2,2019,5,null,"2019-05-01","Kansas"]
["Kansas",372581,null,null,null,2020,2,2018,11,null,"2018-11-01","Kansas"]
["Kansas",396207,null,null,null,2018,8,2016,12,null,"2016-12-01","Kansas"]
["Kansas",394791,null,null,null,2017,9,2016,5,null,"2016-05-01","Kansas"]
["Kansas",381354,null,null,null,2018,8,2017,3,null,"2017-03-01","Kansas"]
["Kansas",374385,null,null,null,2019,12,2018,1,null,"2018-01-01","Kansas"]
["Kansas",400709,null,null,null,2017,9,2016,6,null,"2016-06-01","Kansas"]
["Kansas",368475,null,null,null,2016,12,2014,7,null,"2014-07-01","Kansas"]
["Kansas",369707,null,null,null,2016,12,2014,6,null,"2014-06-01","Kansas"]
["Kansas",373592,null,null,null,2017,7,2015,4,null,"2015-04-01","Kansas"]
["Kansas",360250,null,null,null,2019,12,2017,10,null,"2017-10-01","Kansas"]
["Kansas",373118,null,null,null,2017,7,2015,5,null,"2015-05-01","Kansas"]
["Kansas",368675,null,null,null,2018,8,2017,9,null,"2017-09-01","Kansas"]
["Kansas",375492,null,null,null,2018,8,2017,4,null,"2017-04-01","Kansas"]
["Kansas",358081,null,null,null,2021,1,2019,7,null,"2019-07-01","Kansas"]
["Kansas",358036,null,null,null,2021,1,2019,12,null,"2019-12-01","Kansas"]
["Kansas",357725,null,null,null,2021,1,2019,11,null,"2019-11-01","Kansas"]
["Kansas",360497,null,null,null,2021,5,2020,4,null,{"$f":"DATE(H1859,I1859,1)","v":"2020-04-01"},{"$f":"TRIM(A1859)","v":"Kansas"}]
["Kansas ",402372,"N/A","N/A","N/A",2022,3,2021,2,null,"2021-02-01","Kansas"]
["Kansas ",392223,"N/A","N/A","N/A",2022,3,2020,11,null,"2020-11-01","Kansas"]
["Kansas ",415152,"N/A","N/A","N/A",2022,12,2021,6,null,"2021-06-01","Kansas"]
["Kansas ",431409,"N/A","N/A","N/A",2022,12,2021,11,null,"2021-11-01","Kansas"]
["Kentucky",1290860,450566,450566,0,2020,2,2019,2,null,"2019-02-01","Kentucky"]
["Kentucky",1308238,454781,454781,0,2020,2,2018,9,null,"2018-09-01","Kentucky"]
["Kentucky",1298359,451771,451771,0,2020,2,2018,11,null,"2018-11-01","Kentucky"]
["Kentucky",1306031,458385,458385,null,2017,9,2016,8,null,"2016-08-01","Kentucky"]
["Kentucky",1345038,478066,478066,0,2018,8,2017,8,null,"2017-08-01","Kentucky"]
["Kentucky",997084,197850,197850,0,2016,12,2014,2,null,"2014-02-01","Kentucky"]
["Kentucky",1274341,439263,439263,null,2017,9,2016,1,null,"2016-01-01","Kentucky"]
["Kentucky",1346450,481755,481755,0,2019,12,2017,10,null,"2017-10-01","Kentucky"]
["Kentucky",1268713,433946,433946,0,2017,7,2015,11,null,"2015-11-01","Kentucky"]
["Kentucky",1283812,436410,436410,0,2017,7,2015,4,null,"2015-04-01","Kentucky"]
["Kentucky",1271289,428199,428199,0,2017,7,2015,3,null,"2015-03-01","Kentucky"]
["Kentucky",1357355,492751,492751,0,2019,12,2018,3,null,"2018-03-01","Kentucky"]
["Kentucky",1326724,471718,471718,0,2018,8,2017,1,null,"2017-01-01","Kentucky"]
["Kentucky",1316256,458856,458856,null,2017,9,2016,6,null,"2016-06-01","Kentucky"]
["Kentucky",1331964,471998,471998,0,2018,8,2017,3,null,"2017-03-01","Kentucky"]
["Kentucky",1317567,466193,466193,0,2018,8,2016,12,null,"2016-12-01","Kentucky"]
["Kentucky",1260844,440673,440673,0,2021,1,2019,12,null,"2019-12-01","Kentucky"]
["Kentucky",1370771,498105,498105,0,2021,5,2020,5,null,"2020-05-01","Kentucky"]
["Kentucky ",1541734,641101,641101,0,2022,3,2021,1,null,"2021-01-01","Kentucky"]
["Kentucky ",1563796,655281,655281,0,2022,3,2021,3,null,"2021-03-01","Kentucky"]
["Kentucky ",1566879,652367,652367,0,2022,12,2021,5,null,"2021-05-01","Kentucky"]
["Kentucky ",1461534,567714,567714,0,2022,12,2021,7,null,"2021-07-01","Kentucky"]
["Kentucky ",1485562,589106,589106,0,2022,12,2021,12,null,"2021-12-01","Kentucky"]
["Louisiana",1646050,486291,486291,0,2020,2,2018,8,"Louisiana is expanding its Medicaid program by adopting the VIII Group on July 1, 2016.","2018-08-01","Louisiana"]
["Louisiana",1652110,495453,495453,0,2020,2,2018,12,"Louisiana is expanding its Medicaid program by adopting the VIII Group on July 1, 2016.",{"$f":"DATE(H1987,I1987,1)","v":"2018-12-01"},{"$f":"TRIM(A1987)","v":"Louisiana"}]
["Louisiana",1639527,461812,461812,0,2019,12,2017,11,"Louisiana is expanding its Medicaid program by adopting the VIII Group on July 1, 2016.","2017-11-01","Louisiana"]
["Louisiana",1608887,360197,360197,0,2018,8,2016,11,"Louisiana expanded its Medicaid program by adopting the VIII Group on July 1, 2016.","2016-11-01","Louisiana"]
["Louisiana",1636833,466633,466633,0,2019,12,2017,12,"Louisiana is expanding its Medicaid program by adopting the VIII Group on July 1, 2016.","2017-12-01","Louisiana"]
["Louisiana",1264882,null,null,null,2016,12,2014,6,"Louisiana expanded its Medicaid program by adopting the VIII Group on July 1, 2016.","2014-06-01","Louisiana"]
["Louisiana",1349334,null,null,null,2016,12,2014,11,"Louisiana expanded its Medicaid program by adopting the VIII Group on July 1, 2016.","2014-11-01","Louisiana"]
["Louisiana",1459565,null,null,null,2017,9,2016,2,"Louisiana expanded its Medicaid program by adopting the VIII Group on July 1, 2016.","2016-02-01","Louisiana"]
["Louisiana",1658137,417416,417416,0,2018,8,2017,3,"Louisiana expanded its Medicaid program by adopting the VIII Group on July 1, 2016.","2017-03-01","Louisiana"]
["Louisiana",1650457,483884,483884,0,2019,12,2018,4,"Louisiana is expanding its Medicaid program by adopting the VIII Group on July 1, 2016.","2018-04-01","Louisiana"]
["Louisiana",1638252,482248,482248,0,2019,12,2018,6,"Louisiana is expanding its Medicaid program by adopting the VIII Group on July 1, 2016.","2018-06-01","Louisiana"]
["Louisiana",1351281,null,null,null,2016,12,2014,10,"Louisiana expanded its Medicaid program by adopting the VIII Group on July 1, 2016.","2014-10-01","Louisiana"]
["Louisiana",1625305,429511,429511,0,2018,8,2017,4,"Louisiana expanded its Medicaid program by adopting the VIII Group on July 1, 2016.","2017-04-01","Louisiana"]
["Louisiana",1564828,310936,310936,null,2017,9,2016,8,"Louisiana expanded its Medicaid program by adopting the VIII Group on July 1, 2016.","2016-08-01","Louisiana"]
["Louisiana",1252778,null,null,null,2016,12,2014,1,null,"2014-01-01","Louisiana"]
["Louisiana",1618375,470809,470809,0,2021,1,2019,9,"Louisiana expanded its Medicaid program by adopting the VIII Group on July 1, 2016.","2019-09-01","Louisiana"]
["Louisiana",1616933,484532,484532,0,2021,1,2020,3,"Louisiana expanded its Medicaid program by adopting the VIII Group on July 1, 2016.","2020-03-01","Louisiana"]
["Louisiana",1660978,510425,510425,0,2021,5,2020,4,"Louisiana expanded its Medicaid program by adopting the VIII Group on July 1, 2016.","2020-04-01","Louisiana"]
["Louisiana ",1843759,619257,619257,0,2022,3,2021,2,"Louisiana expanded its Medicaid program by adopting the VIII Group on July 1, 2016.","2021-02-01","Louisiana"]
["Louisiana ",1816232,598589,598589,0,2022,3,2020,12,"Louisiana expanded its Medicaid program by adopting the VIII Group on July 1, 2016.","2020-12-01","Louisiana"]
["Louisiana ",1880815,649130,649130,0,2022,12,2021,6,"Louisiana expanded its Medicaid program by adopting the VIII Group on July 1, 2016.","2021-06-01","Louisiana"]
["Louisiana ",1928352,706679,706679,0,2022,12,2021,11,"Louisiana expanded its Medicaid program by adopting the VIII Group on July 1, 2016.","2021-11-01","Louisiana"]
["Maine",250778,0,0,0,2020,2,2018,11,"Maine expanded its Medicaid program by adopting the VIII Group on July 1, 2018.","2018-11-01","Maine"]
["Maine",250952,2922,2922,0,2020,2,2019,1,"Maine expanded its Medicaid program by adopting the VIII Group on July 1, 2018.","2019-01-01","Maine"]
["Maine",253059,0,0,0,2020,2,2018,7,"Maine expanded its Medicaid program by adopting the VIII Group on July 1, 2018.","2018-07-01","Maine"]
["Maine",275128,null,null,null,2017,7,2015,8,null,"2015-08-01","Maine"]
["Maine",256843,0,0,0,2019,12,2017,12,"Maine expanded its Medicaid program by adopting the VIII Group on July 1, 2018.","2017-12-01","Maine"]
["Maine",256109,0,0,0,2019,12,2017,11,"Maine expanded its Medicaid program by adopting the VIII Group on July 1, 2018.","2017-11-01","Maine"]
["Maine",271406,null,null,null,2017,7,2015,12,null,"2015-12-01","Maine"]
["Maine",266872,null,null,null,2017,9,2016,6,null,"2016-06-01","Maine"]
["Maine",272127,null,null,null,2017,9,2016,2,null,"2016-02-01","Maine"]
["Maine",269510,null,null,null,2017,9,2016,3,null,"2016-03-01","Maine"]
["Maine",258075,null,null,null,2018,8,2017,8,null,"2017-08-01","Maine"]
["Maine",279024,null,null,null,2017,7,2015,1,null,"2015-01-01","Maine"]
["Maine",298463,null,null,null,2016,12,2014,3,null,"2014-03-01","Maine"]
["Maine",283577,null,null,null,2016,12,2014,11,null,"2014-11-01","Maine"]
["Maine",255517,0,0,0,2019,12,2018,6,"Maine expanded its Medicaid program by adopting the VIII Group on July 1, 2018.","2018-06-01","Maine"]
["Maine",259820,null,null,null,2018,8,2017,1,null,"2017-01-01","Maine"]
["Maine",282289,44275,32177,12098,2021,1,2019,10,"Maine Expanded its Medicaid program by adopting the VIII Group on July 1, 2018.","2019-10-01","Maine"]
["Maine",284621,49504,37481,12023,2021,1,2020,2,"Maine Expanded its Medicaid program by adopting the VIII Group on July 1, 2018.","2020-02-01","Maine"]
["Maine",296032,54534,42392,12142,2021,5,2020,4,"Maine Expanded its Medicaid program by adopting the VIII Group on July 1, 2018.","2020-04-01","Maine"]
["Maine ",340714,79721,62488,17233,2022,3,2021,3,"Maine Expanded its Medicaid program by adopting the VIII Group on July 1, 2018.","2021-03-01","Maine"]
["Maine ",346447,83442,65356,18086,2022,12,2021,5,"Maine Expanded its Medicaid program by adopting the VIII Group on July 1, 2018.","2021-05-01","Maine"]
["Maine ",354003,88060,69245,18815,2022,12,2021,8,"Maine Expanded its Medicaid program by adopting the VIII Group on July 1, 2018.","2021-08-01","Maine"]
["Maine ",360287,93396,74104,19292,2022,12,2021,12," Maine Expanded its Medicaid program by adopting the VIII Group on July 1, 2018.","2021-12-01","Maine"]
["Maryland",1222071,310968,310968,0,2020,2,2019,3,null,"2019-03-01","Maryland"]
["Maryland",1215940,310237,310237,0,2020,2,2019,2,null,"2019-02-01","Maryland"]
["Maryland",1213505,306497,306497,0,2020,2,2018,7,null,"2018-07-01","Maryland"]
["Maryland",1126993,258610,258610,null,2017,9,2016,5,null,"2016-05-01","Maryland"]
["Maryland",1167236,280955,280955,0,2018,8,2016,10,null,"2016-10-01","Maryland"]
["Maryland",1183022,291044,291044,0,2018,8,2016,12,null,"2016-12-01","Maryland"]
["Maryland",1216630,305354,305354,0,2018,8,2017,5,null,"2017-05-01","Maryland"]
["Maryland",1217479,306831,306831,0,2019,12,2017,10,null,"2017-10-01","Maryland"]
["Maryland",1160217,203877,203877,0,2016,12,2014,6,null,"2014-06-01","Maryland"]
["Maryland",1073134,238068,238068,null,2017,9,2016,1,null,"2016-01-01","Maryland"]
["Maryland",1074705,220140,220140,0,2017,7,2015,10,null,"2015-10-01","Maryland"]
["Maryland",1102983,199170,199170,0,2016,12,2014,11,null,"2014-11-01","Maryland"]
["Maryland",1228669,311497,311497,0,2019,12,2018,1,null,"2018-01-01","Maryland"]
["Maryland",1235103,312481,312481,0,2019,12,2018,4,null,"2018-04-01","Maryland"]
["Maryland",1082109,241436,241436,null,2017,9,2016,2,null,"2016-02-01","Maryland"]
["Maryland",1240041,312137,312137,0,2021,1,2019,9,null,"2019-09-01","Maryland"]
["Maryland",1248618,311202,311202,0,2021,1,2020,1,null,"2020-01-01","Maryland"]
["Maryland",1287748,328994,328994,0,2021,5,2020,5,null,"2020-05-01","Maryland"]
["Maryland",1340820,347788,347788,0,2021,5,2020,9,null,"2020-09-01","Maryland"]
["Maryland ",1353610,352398,352398,0,2022,3,2020,10,null,"2020-10-01","Maryland"]
["Maryland ",1444632,395822,395822,0,2022,12,2021,6,null,"2021-06-01","Maryland"]
["Maryland ",1470371,410114,410114,0,2022,12,2021,9,null,"2021-09-01","Maryland"]
["Maryland ",1502415,427462,427462,0,2022,12,2022,1,null,"2022-01-01","Maryland"]
["Massachusetts",1742631,346875,0,346875,2020,2,2018,9,null,"2018-09-01","Massachusetts"]
["Massachusetts",1418667,320525,0,320525,2020,2,2019,2,null,"2019-02-01","Massachusetts"]
["Massachusetts",1725768,346929,0,346929,2017,7,2015,6,null,"2015-06-01","Massachusetts"]
["Massachusetts",1813220,378023,0,378023,2018,8,2017,1,null,"2017-01-01","Massachusetts"]
["Massachusetts",1981413,343836,0,343836,2016,12,2014,12,null,"2014-12-01","Massachusetts"]
["Massachusetts",1772768,355816,0,355816,2019,12,2017,10,null,"2017-10-01","Massachusetts"]
["Massachusetts",1807979,373499,0,373499,2019,12,2018,6,null,"2018-06-01","Massachusetts"]
["Massachusetts",1841526,384561,null,384561,2017,9,2016,8,null,"2016-08-01","Massachusetts"]
["Massachusetts",1809251,369509,0,369509,2019,12,2018,1,null,"2018-01-01","Massachusetts"]
["Massachusetts",1811368,383587,0,383587,2018,8,2017,6,null,"2017-06-01","Massachusetts"]
["Massachusetts",1875935,410851,0,410851,2017,7,2015,4,null,"2015-04-01","Massachusetts"]
["Massachusetts",1890532,305794,0,305794,2016,12,2014,9,null,"2014-09-01","Massachusetts"]
["Massachusetts",1938295,316813,0,316813,2016,12,2014,11,null,"2014-11-01","Massachusetts"]
["Massachusetts",1809757,381933,null,381933,2017,9,2016,4,null,"2016-04-01","Massachusetts"]
["Massachusetts",1863779,387201,0,387201,2018,8,2016,12,null,"2016-12-01","Massachusetts"]
["Massachusetts",1736721,352927,0,352927,2021,1,2019,8,null,"2019-08-01","Massachusetts"]
["Massachusetts",1707448,341139,0,341139,2021,1,2020,3,null,"2020-03-01","Massachusetts"]
["Massachusetts",1728064,356034,0,356034,2021,5,2020,7,null,"2020-07-01","Massachusetts"]
["Massachusetts ",1858959,404447,0,404447,2022,3,2021,3,null,"2021-03-01","Massachusetts"]
["Massachusetts ",1889609,415441,0,415441,2022,12,2021,5,null,"2021-05-01","Massachusetts"]
["Massachusetts ",1931021,428404,0,428404,2022,12,2021,7,null,"2021-07-01","Massachusetts"]
["Massachusetts ",2019043,453471,0,453471,2022,12,2021,12,null,"2021-12-01","Massachusetts"]
["Massachusetts ",2045568,458039,0,458039,2022,12,2022,2,null,"2022-02-01","Massachusetts"]
["Michigan",2428592,684432,626588,57844,2020,2,2018,10,"Michigan expanded its Medicaid program by adopting the VIII Group on April 1, 2014.","2018-10-01","Michigan"]
["Michigan",2435746,684662,625175,59487,2020,2,2018,8,"Michigan expanded its Medicaid program by adopting the VIII Group on April 1, 2014.","2018-08-01","Michigan"]
["Michigan",1791236,null,null,null,2016,12,2014,1,null,"2014-01-01","Michigan"]
["Michigan",2124871,410025,381379,28646,2016,12,2014,9,"Michigan expanded its Medicaid program by adopting the VIII Group on April 1, 2014.","2014-09-01","Michigan"]
["Michigan",2279029,589350,552236,37114,2017,7,2015,7,"Michigan expanded its Medicaid program by adopting the VIII Group on April 1, 2014.","2015-07-01","Michigan"]
["Michigan",2256295,577800,539601,38199,2017,7,2015,4,"Michigan expanded its Medicaid program by adopting the VIII Group on April 1, 2014.","2015-04-01","Michigan"]
["Michigan",2385285,671352,621809,49543,2018,8,2017,1,"Michigan expanded its Medicaid program by adopting the VIII Group on April 1, 2014.","2017-01-01","Michigan"]
["Michigan",2128637,326627,304205,22422,2016,12,2014,6,"Michigan expanded its Medicaid program by adopting the VIII Group on April 1, 2014.","2014-06-01","Michigan"]
["Michigan",1999310,219040,205777,13263,2016,12,2014,4,"Michigan expanded its Medicaid program by adopting the VIII Group on April 1, 2014.","2014-04-01","Michigan"]
["Michigan",2236457,561585,524946,36639,2017,7,2015,2,"Michigan expanded its Medicaid program by adopting the VIII Group on April 1, 2014.","2015-02-01","Michigan"]
["Michigan",2437948,693448,635722,57726,2019,12,2018,5,"Michigan expanded its Medicaid program by adopting the VIII Group on April 1, 2014.","2018-05-01","Michigan"]
["Michigan",2445117,694972,633228,61744,2019,12,2018,1,"Michigan expanded its Medicaid program by adopting the VIII Group on April 1, 2014.","2018-01-01","Michigan"]
["Michigan",2444734,697940,638327,59613,2019,12,2018,4,"Michigan expanded its Medicaid program by adopting the VIII Group on April 1, 2014.","2018-04-01","Michigan"]
["Michigan",2437506,689386,627687,61699,2019,12,2017,12,"Michigan expanded its Medicaid program by adopting the VIII Group on April 1, 2014.","2017-12-01","Michigan"]
["Michigan",2332060,640512,594431,46081,2018,8,2016,10,"Michigan expanded its Medicaid program by adopting the VIII Group on April 1, 2014.","2016-10-01","Michigan"]
["Michigan",2405918,685167,634754,50413,2021,1,2020,1,"Michigan expanded its Medicaid program by adopting the VIII Group on April 1, 2014.","2020-01-01","Michigan"]
["Michigan",2421538,691982,646014,45968,2021,1,2020,3,"Michigan expanded its Medicaid program by adopting the VIII Group on April 1, 2014.","2020-03-01","Michigan"]
["Michigan",2631613,803612,754595,49017,2021,5,2020,9,"Michigan expanded its Medicaid program by adopting the VIII Group on April 1, 2014.","2020-09-01","Michigan"]
["Michigan ",2663000,821769,767694,54075,2022,3,2020,10,"Michigan expanded its Medicaid program by adopting the VIII Group on April 1, 2014.","2020-10-01","Michigan"]
["Michigan ",2822055,923619,864323,59296,2022,12,2021,6,"Michigan expanded its Medicaid program by adopting the VIII Group on April 1, 2014","2021-06-01","Michigan"]
["Michigan ",2875349,954127,894814,59313,2022,12,2021,10,"Michigan expanded its Medicaid program by adopting the VIII Group on April 1, 2014.","2021-10-01","Michigan"]
["Michigan ",2921272,980602,922027,58575,2022,12,2022,1,"Michigan expanded its Medicaid program by adopting the VIII Group on April 1, 2014.","2022-01-01","Michigan"]
["Minnesota",1073560,193826,193000,826,2020,2,2019,4,null,"2019-04-01","Minnesota"]
["Minnesota",1040633,185011,184151,860,2020,2,2019,6,null,"2019-06-01","Minnesota"]
["Minnesota",1057341,192820,192256,564,2020,2,2018,12,null,"2018-12-01","Minnesota"]
["Minnesota",1078140,202237,201547,690,2019,12,2018,3,null,"2018-03-01","Minnesota"]
["Minnesota",1100701,184916,183824,1092,2016,12,2014,12,null,"2014-12-01","Minnesota"]
["Minnesota",1149993,198800,197948,852,2017,7,2015,3,null,"2015-03-01","Minnesota"]
["Minnesota",1098568,209780,208939,841,2019,12,2017,10,null,"2017-10-01","Minnesota"]
["Minnesota",1194168,207856,207164,692,2017,7,2015,11,null,"2015-11-01","Minnesota"]
["Minnesota",1092404,209322,208507,815,2019,12,2017,11,null,"2017-11-01","Minnesota"]
["Minnesota",1191273,204737,204075,662,2017,7,2015,10,null,"2015-10-01","Minnesota"]
["Minnesota",944960,131218,130780,438,2016,12,2014,1,null,"2014-01-01","Minnesota"]
["Minnesota",1098818,204765,204047,718,2019,12,2018,5,null,"2018-05-01","Minnesota"]
["Minnesota",1138136,194500,193567,933,2017,7,2015,6,null,"2015-06-01","Minnesota"]
["Minnesota",1029290,158206,157521,685,2016,12,2014,5,null,"2014-05-01","Minnesota"]
["Minnesota",1020954,156004,155341,663,2016,12,2014,4,null,"2014-04-01","Minnesota"]
["Minnesota",1071241,191341,190616,725,2021,1,2019,7,null,"2019-07-01","Minnesota"]
["Minnesota",1068532,190069,189228,841,2021,1,2019,10,null,"2019-10-01","Minnesota"]
["Minnesota",1139158,216433,215719,714,2021,5,2020,9,null,"2020-09-01","Minnesota"]
["Minnesota",1126008,211102,210376,726,2021,5,2020,7,null,"2020-07-01","Minnesota"]
["Minnesota ",1164561,222771,222771,0,2022,3,2020,10,null,"2020-10-01","Minnesota"]
["Minnesota ",1255481,258444,258444,0,2022,12,2021,7,null,"2021-07-01","Minnesota"]
["Minnesota ",1281459,271605,271605,0,2022,12,2021,11,null,"2021-11-01","Minnesota"]
["Minnesota ",1307396,282533,282533,0,2022,12,2022,2,null,"2022-02-01","Minnesota"]
["Mississippi",674239,null,null,null,2020,2,2019,3,null,"2019-03-01","Mississippi"]
["Mississippi",674804,null,null,null,2020,2,2018,10,null,"2018-10-01","Mississippi"]
["Mississippi",690180,null,null,null,2019,12,2018,4,null,"2018-04-01","Mississippi"]
["Mississippi",726473,null,null,null,2017,9,2016,6,null,"2016-06-01","Mississippi"]
["Mississippi",692063,null,null,null,2019,12,2018,3,null,"2018-03-01","Mississippi"]
["Mississippi",709894,null,null,null,2018,8,2017,8,null,"2017-08-01","Mississippi"]
["Mississippi",722015,null,null,null,2017,9,2016,7,null,"2016-07-01","Mississippi"]
["Mississippi",730354,null,null,null,2017,7,2015,9,null,"2015-09-01","Mississippi"]
["Mississippi",709820,null,null,null,2016,12,2014,10,null,"2014-10-01","Mississippi"]
["Mississippi",733558,null,null,null,2017,7,2015,8,null,"2015-08-01","Mississippi"]
["Mississippi",706954,null,null,null,2019,12,2017,11,null,"2017-11-01","Mississippi"]
["Mississippi",662433,null,null,null,2016,12,2014,3,null,"2014-03-01","Mississippi"]
["Mississippi",682837,null,null,null,2016,12,2014,5,null,"2014-05-01","Mississippi"]
["Mississippi",737854,null,null,null,2017,7,2015,7,null,"2015-07-01","Mississippi"]
["Mississippi",672198,null,null,null,2021,1,2019,7,null,"2019-07-01","Mississippi"]
["Mississippi",672824,null,null,null,2021,1,2019,8,null,"2019-08-01","Mississippi"]
["Mississippi",697178,null,null,null,2021,5,2020,6,null,"2020-06-01","Mississippi"]
["Mississippi",721425,null,null,null,2021,5,2020,9,null,"2020-09-01","Mississippi"]
["Mississippi ",729167,"N/A","N/A","N/A",2022,3,2020,10,null,"2020-10-01","Mississippi"]
["Mississippi ",735048,"N/A","N/A","N/A",2022,3,2020,11,null,"2020-11-01","Mississippi"]
["Mississippi ",781394,"N/A","N/A","N/A",2022,12,2021,8,null,"2021-08-01","Mississippi"]
["Mississippi ",799530,"N/A","N/A","N/A",2022,12,2022,1,null,"2022-01-01","Mississippi"]
["Missouri",929322,null,null,null,2020,2,2018,9,null,"2018-09-01","Missouri"]
["Missouri",847272,null,null,null,2020,2,2019,6,null,"2019-06-01","Missouri"]
["Missouri",890169,null,null,null,2020,2,2019,2,null,"2019-02-01","Missouri"]
["Missouri",794421,null,null,null,2016,12,2014,8,null,"2014-08-01","Missouri"]
["Missouri",964163,null,null,null,2019,12,2018,5,null,"2018-05-01","Missouri"]
["Missouri",782371,null,null,null,2016,12,2014,6,null,"2014-06-01","Missouri"]
["Missouri",963062,null,null,null,2019,12,2018,2,null,"2018-02-01","Missouri"]
["Missouri",935393,null,null,null,2017,7,2015,8,null,"2015-08-01","Missouri"]
["Missouri",958954,null,null,null,2019,12,2018,3,null,"2018-03-01","Missouri"]
["Missouri",774010,null,null,null,2016,12,2014,5,null,"2014-05-01","Missouri"]
["Missouri",968154,null,null,null,2019,12,2018,1,null,"2018-01-01","Missouri"]
["Missouri",967264,null,null,null,2019,12,2017,12,null,"2017-12-01","Missouri"]
["Missouri",975247,null,null,null,2018,8,2017,6,null,"2017-06-01","Missouri"]
["Missouri",961996,null,null,null,2017,7,2015,12,null,"2015-12-01","Missouri"]
["Missouri",840679,null,null,null,2016,12,2014,12,null,"2014-12-01","Missouri"]
["Missouri",839308,null,null,null,2021,1,2019,7,null,"2019-07-01","Missouri"]
["Missouri",832892,null,null,null,2021,1,2020,1,null,"2020-01-01","Missouri"]
["Missouri",846577,null,null,null,2021,1,2020,3,null,"2020-03-01","Missouri"]
["Missouri ",1019441,"N/A","N/A","N/A",2022,3,2021,1,null,"2021-01-01","Missouri"]
["Missouri ",995858,"N/A","N/A","N/A",2022,3,2020,11,null,"2020-11-01","Missouri"]
["Missouri ",1077150,0,0,0,2022,12,2021,7,"Missouri expanded its Medicaid program by adopting the VIII Group on October 1, 2021.","2021-07-01","Missouri"]
["Missouri ",1164320,53643,53643,0,2022,12,2021,12,"Missouri expanded its Medicaid program by adopting the VIII Group on October 1, 2021.","2021-12-01","Missouri"]
["Missouri ",1183840,70909,70909,0,2022,12,2022,2," Missouri expanded its Medicaid program by adopting the VIII Group on October 1, 2021.","2022-02-01","Missouri"]
["Montana",260463,98630,98630,0,2020,2,2018,7,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.","2018-07-01","Montana"]
["Montana",257505,98741,98741,0,2020,2,2019,4,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.","2019-04-01","Montana"]
["Montana",252126,96177,96177,0,2020,2,2018,9,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.","2018-09-01","Montana"]
["Montana",250605,91498,91498,0,2019,12,2017,12,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.","2017-12-01","Montana"]
["Montana",130900,null,null,null,2017,7,2015,4,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.","2015-04-01","Montana"]
["Montana",256839,94916,94916,0,2019,12,2018,1,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.","2018-01-01","Montana"]
["Montana",201305,46688,46688,null,2017,9,2016,3,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.","2016-03-01","Montana"]
["Montana",135686,null,null,null,2017,7,2015,8,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.","2015-08-01","Montana"]
["Montana",151235,null,null,null,2016,12,2014,11,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.","2014-11-01","Montana"]
["Montana",260270,98314,98314,0,2019,12,2018,5,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.","2018-05-01","Montana"]
["Montana",136600,null,null,null,2017,7,2015,9,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.",{"$f":"DATE(H2819,I2819,1)","v":"2015-09-01"},{"$f":"TRIM(A2819)","v":"Montana"}]
["Montana",250333,90373,90373,0,2019,12,2017,11,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.","2017-11-01","Montana"]
["Montana",232255,74766,74766,0,2018,8,2017,2,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.","2017-02-01","Montana"]
["Montana",149587,null,null,null,2016,12,2014,3,null,"2014-03-01","Montana"]
["Montana",256778,96040,96040,0,2019,12,2018,3,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.","2018-03-01","Montana"]
["Montana",250769,93925,93925,0,2021,1,2019,9,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.","2019-09-01","Montana"]
["Montana",244432,91133,91133,0,2021,1,2020,1,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.","2020-01-01","Montana"]
["Montana",251680,94155,94155,0,2021,5,2020,8,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.","2020-08-01","Montana"]
["Montana",254160,95315,95315,0,2021,5,2020,9,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.","2020-09-01","Montana"]
["Montana ",266339,101995,101995,0,2022,3,2020,12,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.","2020-12-01","Montana"]
["Montana ",281675,108653,108653,0,2022,12,2021,8,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.","2021-08-01","Montana"]
["Montana ",291122,113768,113768,0,2022,12,2022,1,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.","2022-01-01","Montana"]
["Montana ",291396,113988,113988,0,2022,12,2022,3,"Montana expanded its Medicaid program by adopting the VIII Group on January 1, 2016.","2022-03-01","Montana"]
["N. Mariana Islands",16417,null,null,null,2020,2,2018,9,null,"2018-09-01","N. Mariana Islands"]
["N. Mariana Islands",17402,null,null,null,2020,2,2018,7,null,"2018-07-01","N. Mariana Islands"]
["N. Mariana Islands",15472,null,null,null,2018,8,2017,7,null,"2017-07-01","N. Mariana Islands"]
["N. Mariana Islands",15472,null,null,null,2018,8,2017,9,null,"2017-09-01","N. Mariana Islands"]
["N. Mariana Islands",1492,null,null,null,2019,12,2018,1,null,"2018-01-01","N. Mariana Islands"]
["N. Mariana Islands",17000,null,null,null,2016,12,2014,11,null,"2014-11-01","N. Mariana Islands"]
["N. Mariana Islands",17000,null,null,null,2016,12,2014,3,null,"2014-03-01","N. Mariana Islands"]
["N. Mariana Islands",15472,null,null,null,2018,8,2016,10,null,"2016-10-01","N. Mariana Islands"]
["N. Mariana Islands",17000,null,null,null,2017,9,2016,2,null,"2016-02-01","N. Mariana Islands"]
["N. Mariana Islands",17000,null,null,null,2016,12,2014,2,null,"2014-02-01","N. Mariana Islands"]
["N. Mariana Islands",15472,null,null,null,2018,8,2017,2,null,"2017-02-01","N. Mariana Islands"]
["N. Mariana Islands",935,null,null,null,2019,12,2017,12,null,"2017-12-01","N. Mariana Islands"]
["N. Mariana Islands",17000,null,null,null,2016,12,2014,7,null,"2014-07-01","N. Mariana Islands"]
["N. Mariana Islands",17000,null,null,null,2016,12,2014,1,null,"2014-01-01","N. Mariana Islands"]
["N. Mariana Islands",16559,null,null,null,2021,1,2019,7,null,"2019-07-01","N. Mariana Islands"]
["N. Mariana Islands",16485,null,null,null,2021,1,2019,12,null,"2019-12-01","N. Mariana Islands"]
["N. Mariana Islands",15970,null,null,null,2021,1,2020,1,null,{"$f":"DATE(H2947,I2947,1)","v":"2020-01-01"},{"$f":"TRIM(A2947)","v":"N. Mariana Islands"}]
["N. Mariana Islands",15915,null,null,null,2021,5,2020,4,null,"2020-04-01","N. Mariana Islands"]
["N. Mariana Islands ",15735,"N/A","N/A","N/A",2022,3,2020,11,null,"2020-11-01","N. Mariana Islands"]
["N. Mariana Islands ",16580,"N/A","N/A","N/A",2022,12,2021,4,null,"2021-04-01","N. Mariana Islands"]
["N. Mariana Islands ",16034,"N/A","N/A","N/A",2022,12,2021,9,null,"2021-09-01","N. Mariana Islands"]
["N. Mariana Islands ",15277,"N/A","N/A","N/A",2022,12,2022,2,null,"2022-02-01","N. Mariana Islands"]
["Nebraska",243894,null,null,null,2020,2,2019,5,null,"2019-05-01","Nebraska"]
["Nebraska",245070,null,null,null,2020,2,2018,9,null,"2018-09-01","Nebraska"]
["Nebraska",237133,null,null,null,2017,9,2016,4,null,"2016-04-01","Nebraska"]
["Nebraska",235898,null,null,null,2017,9,2016,6,null,"2016-06-01","Nebraska"]
["Nebraska",237714,null,null,null,2017,9,2016,8,null,"2016-08-01","Nebraska"]
["Nebraska",247273,null,null,null,2019,12,2018,5,null,"2018-05-01","Nebraska"]
["Nebraska",242469,null,null,null,2019,12,2017,11,null,"2017-11-01","Nebraska"]
["Nebraska",259749,null,null,null,2018,8,2017,8,null,"2017-08-01","Nebraska"]
["Nebraska",242568,null,null,null,2018,8,2017,4,null,"2017-04-01","Nebraska"]
["Nebraska",234106,null,null,null,2017,7,2015,1,null,"2015-01-01","Nebraska"]
["Nebraska",234004,null,null,null,2016,12,2014,1,null,"2014-01-01","Nebraska"]
["Nebraska",237280,null,null,null,2016,12,2014,3,null,"2014-03-01","Nebraska"]
["Nebraska",238931,null,null,null,2017,9,2016,9,null,"2016-09-01","Nebraska"]
["Nebraska",243053,null,null,null,2019,12,2017,10,null,"2017-10-01","Nebraska"]
["Nebraska",257895,null,null,null,2018,8,2017,9,null,"2017-09-01","Nebraska"]
["Nebraska",238178,null,null,null,2021,1,2019,10,null,"2019-10-01","Nebraska"]
["Nebraska",238922,null,null,null,2021,1,2020,3,null,"2020-03-01","Nebraska"]
["Nebraska",241710,0,0,0,2021,5,2020,4,null,"2020-04-01","Nebraska"]
["Nebraska ",317402,37817,37053,764,2022,3,2021,3,null,"2021-03-01","Nebraska"]
["Nebraska ",301843,28609,27938,671,2022,3,2020,12,null,"2020-12-01","Nebraska"]
["Nebraska ",338653,51109,50075,1034,2022,12,2021,8,null,"2021-08-01","Nebraska"]
["Nebraska ",341569,52983,51903,1080,2022,12,2021,9,null,"2021-09-01","Nebraska"]
["Nebraska ",364139,66256,64901,1355,2022,12,2022,3,null,"2022-03-01","Nebraska"]
["Nevada",602322,214260,214260,0,2020,2,2018,8,null,"2018-08-01","Nevada"]
["Nevada",589216,210608,210608,0,2020,2,2019,4,null,"2019-04-01","Nevada"]
["Nevada",600762,213869,213869,0,2020,2,2018,9,null,"2018-09-01","Nevada"]
["Nevada",592480,211736,211736,0,2018,8,2017,8,null,"2017-08-01","Nevada"]
["Nevada",524277,166590,166590,0,2017,7,2015,2,null,"2015-02-01","Nevada"]
["Nevada",404662,63693,63693,0,2016,12,2014,3,null,"2014-03-01","Nevada"]
["Nevada",584607,199534,199534,null,2017,9,2016,1,null,"2016-01-01","Nevada"]
["Nevada",530596,164906,164906,0,2016,12,2014,12,null,"2014-12-01","Nevada"]
["Nevada",533369,138162,138162,0,2016,12,2014,7,null,"2014-07-01","Nevada"]
["Nevada",590443,203292,203292,null,2017,9,2016,2,null,"2016-02-01","Nevada"]
["Nevada",598715,215236,215236,0,2019,12,2018,1,null,"2018-01-01","Nevada"]
["Nevada",598902,214266,214266,0,2019,12,2018,3,null,"2018-03-01","Nevada"]
["Nevada",593725,213384,213384,0,2019,12,2017,12,null,"2017-12-01","Nevada"]
["Nevada",532057,160205,160205,0,2016,12,2014,11,null,"2014-11-01","Nevada"]
["Nevada",592375,203929,203929,null,2017,9,2016,3,null,"2016-03-01","Nevada"]
["Nevada",582242,209002,209002,0,2021,1,2019,11,null,"2019-11-01","Nevada"]
["Nevada",583234,210538,210538,0,2021,1,2020,3,null,"2020-03-01","Nevada"]
["Nevada",684208,256397,256397,0,2021,5,2020,9,null,"2020-09-01","Nevada"]
["Nevada ",722100,280746,280746,0,2022,3,2021,1,null,"2021-01-01","Nevada"]
["Nevada ",747802,301529,301529,0,2022,12,2021,5,null,"2021-05-01","Nevada"]
["Nevada ",763916,320021,320021,0,2022,12,2021,9,null,"2021-09-01","Nevada"]
["Nevada ",798772,341483,341483,0,2022,12,2022,3,null,"2022-03-01","Nevada"]
["New Hampshire",186728,55024,54727,297,2020,2,2018,9,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014","2018-09-01","New Hampshire"]
["New Hampshire",180873,52421,52137,284,2020,2,2019,6,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014","2019-06-01","New Hampshire"]
["New Hampshire",183038,53424,53138,286,2020,2,2019,4,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014","2019-04-01","New Hampshire"]
["New Hampshire",192157,57390,57249,141,2019,12,2017,12,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014","2017-12-01","New Hampshire"]
["New Hampshire",134728,null,null,null,2016,12,2014,2,null,"2014-02-01","New Hampshire"]
["New Hampshire",191093,52575,52340,235,2017,9,2016,4,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014","2016-04-01","New Hampshire"]
["New Hampshire",191335,56780,56508,272,2019,12,2018,1,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014","2018-01-01","New Hampshire"]
["New Hampshire",188715,53286,53079,207,2017,9,2016,8,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014","2016-08-01","New Hampshire"]
["New Hampshire",138562,null,null,null,2016,12,2014,5,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014","2014-05-01","New Hampshire"]
["New Hampshire",140340,null,null,null,2016,12,2014,7,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014","2014-07-01","New Hampshire"]
["New Hampshire",139105,null,null,null,2016,12,2014,6,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014","2014-06-01","New Hampshire"]
["New Hampshire",188754,52947,52740,207,2017,9,2016,7,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014","2016-07-01","New Hampshire"]
["New Hampshire",154253,16599,16407,192,2016,12,2014,8,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014","2014-08-01","New Hampshire"]
["New Hampshire",164699,27061,26871,190,2016,12,2014,11,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014","2014-11-01","New Hampshire"]
["New Hampshire",138157,null,null,null,2016,12,2014,4,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014","2014-04-01","New Hampshire"]
["New Hampshire",190008,51311,51078,233,2017,9,2016,1,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014","2016-01-01","New Hampshire"]
["New Hampshire",182328,54056,53770,286,2021,1,2019,12,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014.","2019-12-01","New Hampshire"]
["New Hampshire",191327,58376,58081,295,2021,5,2020,5,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014.","2020-05-01","New Hampshire"]
["New Hampshire",200497,63878,63523,355,2021,5,2020,9,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014.","2020-09-01","New Hampshire"]
["New Hampshire ",209658,70176,69814,362,2022,3,2020,12,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014.","2020-12-01","New Hampshire"]
["New Hampshire ",217974,77947,77532,415,2022,12,2021,6,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014.","2021-06-01","New Hampshire"]
["New Hampshire ",224203,82779,82340,439,2022,12,2021,10,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014.","2021-10-01","New Hampshire"]
["New Hampshire ",230206,88143,87670,473,2022,12,2022,3,"New Hampshire expanded its Medicaid program by adopting the VIII Group on August 15, 2014.","2022-03-01","New Hampshire"]
["New Jersey",1690311,564120,564120,0,2020,2,2018,7,null,"2018-07-01","New Jersey"]
["New Jersey",1651766,551242,551242,0,2020,2,2019,1,null,"2019-01-01","New Jersey"]
["New Jersey",1699308,563959,563959,null,2017,9,2016,8,null,"2016-08-01","New Jersey"]
["New Jersey",1622457,536638,536638,0,2018,8,2017,9,null,"2017-09-01","New Jersey"]
["New Jersey",1703212,559321,559321,0,2017,7,2015,10,null,"2015-10-01","New Jersey"]
["New Jersey",1690483,558743,558743,0,2019,12,2017,10,null,"2017-10-01","New Jersey"]
["New Jersey",1717116,579452,579452,0,2018,8,2017,3,null,"2017-03-01","New Jersey"]
["New Jersey",1604572,498620,498620,0,2016,12,2014,9,null,"2014-09-01","New Jersey"]
["New Jersey",1733060,590585,590585,0,2017,7,2015,5,"Awaiting state reporting/enrollment reasonableness review in progress","2015-05-01","New Jersey"]
["New Jersey",1712197,578014,578014,0,2018,8,2017,4,null,"2017-04-01","New Jersey"]
["New Jersey",1728387,589980,589980,0,2017,7,2015,4,"Awaiting state reporting/enrollment reasonableness review in progress","2015-04-01","New Jersey"]
["New Jersey",1697455,563309,563309,null,2017,9,2016,7,null,"2016-07-01","New Jersey"]
["New Jersey",1727448,584558,584558,0,2017,7,2015,7,"Awaiting state reporting/enrollment reasonableness review in progress","2015-07-01","New Jersey"]
["New Jersey",1710228,576871,576871,0,2018,8,2017,5,null,"2017-05-01","New Jersey"]
["New Jersey",1518082,435962,435962,0,2016,12,2014,5,null,"2014-05-01","New Jersey"]
["New Jersey",1605514,527577,527577,0,2021,1,2019,10,null,"2019-10-01","New Jersey"]
["New Jersey",1624308,546796,546796,0,2021,5,2020,4,null,"2020-04-01","New Jersey"]
["New Jersey",1664309,570088,570088,0,2021,5,2020,6,null,"2020-06-01","New Jersey"]
["New Jersey",1710679,592558,592558,0,2021,5,2020,8,null,"2020-08-01","New Jersey"]
["New Jersey ",1859803,669991,669991,0,2022,12,2021,4,null,"2021-04-01","New Jersey"]
["New Jersey ",1925556,700459,700459,0,2022,12,2021,9,null,"2021-09-01","New Jersey"]
["New Jersey ",1947587,709727,709727,0,2022,12,2021,11,null,"2021-11-01","New Jersey"]
["New Mexico",826594,248307,248307,0,2020,2,2018,9,null,"2018-09-01","New Mexico"]
["New Mexico",832586,252949,252949,0,2020,2,2018,12,null,"2018-12-01","New Mexico"]
["New Mexico",825498,256424,256424,0,2020,2,2019,6,null,"2019-06-01","New Mexico"]
["New Mexico",908484,268515,268515,0,2018,8,2017,4,null,"2017-04-01","New Mexico"]
["New Mexico",859338,257150,257150,0,2019,12,2018,2,null,"2018-02-01","New Mexico"]
["New Mexico",837251,232964,232964,0,2017,7,2015,11,null,"2015-11-01","New Mexico"]
["New Mexico",906788,267136,267136,0,2018,8,2017,2,null,"2017-02-01","New Mexico"]
["New Mexico",882470,258183,258183,0,2018,8,2016,11,null,"2016-11-01","New Mexico"]
["New Mexico",679117,141937,141937,0,2016,12,2014,6,null,"2014-06-01","New Mexico"]
["New Mexico",804026,218456,218456,0,2017,7,2015,6,null,"2015-06-01","New Mexico"]
["New Mexico",819511,224571,224571,null,2017,7,2015,7,null,"2015-07-01","New Mexico"]
["New Mexico",800915,216544,216544,0,2017,7,2015,5,null,"2015-05-01","New Mexico"]
["New Mexico",860889,243893,243893,null,2017,9,2016,4,null,"2016-04-01","New Mexico"]
["New Mexico",855781,243110,243110,null,2017,9,2016,3,null,"2016-03-01","New Mexico"]
["New Mexico",649389,115231,115231,0,2016,12,2014,3,null,"2014-03-01","New Mexico"]
["New Mexico",782805,202557,202557,0,2017,7,2015,2,null,"2015-02-01","New Mexico"]
["New Mexico",832163,260640,260640,0,2021,1,2019,10,null,"2019-10-01","New Mexico"]
["New Mexico",846818,270756,270756,0,2021,5,2020,4,null,"2020-04-01","New Mexico"]
["New Mexico ",914965,287121,287121,0,2022,3,2021,1,null,"2021-01-01","New Mexico"]
["New Mexico ",919509,287729,287729,0,2022,3,2021,2,null,"2021-02-01","New Mexico"]
["New Mexico ",938689,289304,289304,0,2022,12,2021,7,null,"2021-07-01","New Mexico"]
["New Mexico ",948018,290980,290980,0,2022,12,2021,10,null,"2021-10-01","New Mexico"]
["New Mexico ",953879,291076,291076,0,2022,12,2021,12,null,"2021-12-01","New Mexico"]
["New York",6130507,1900628,301942,1598686,2020,2,2019,3,null,"2019-03-01","New York"]
["New York",6146669,1909545,300806,1608739,2020,2,2018,12,null,"2018-12-01","New York"]
["New York",6135558,1902691,301773,1600918,2020,2,2019,2,null,"2019-02-01","New York"]
["New York",2082549,791665,28324,763341,2016,12,2014,1,null,"2014-01-01","New York"]
["New York",6128726,1888489,273652,1614837,2017,9,2016,8,null,"2016-08-01","New York"]
["New York",6120209,1623702,237559,1386143,2017,7,2015,2,null,"2015-02-01","New York"]
["New York",2107253,817931,43128,774803,2016,12,2014,2,null,"2014-02-01","New York"]
["New York",6156398,1927826,301605,1626221,2019,12,2018,6,null,"2018-06-01","New York"]
["New York",6112011,3506062,523962,2982100,2018,8,2017,7,null,"2017-07-01","New York"]
["New York",6121900,1976856,283681,1693175,2018,8,2017,1,null,"2017-01-01","New York"]
["New York",6157860,1939432,264858,1674574,2017,9,2016,2,null,"2016-02-01","New York"]
["New York",6167453,1936529,303337,1633192,2019,12,2018,3,null,"2018-03-01","New York"]
["New York",6141169,1924369,299166,1625203,2019,12,2017,11,null,"2017-11-01","New York"]
["New York",6189551,1962827,268851,1693976,2017,9,2016,1,null,"2016-01-01","New York"]
["New York",6657321,2138281,252547,1885734,2017,7,2015,5,null,"2015-05-01","New York"]
["New York",6122502,1891636,306498,1585138,2021,1,2019,7,null,"2019-07-01","New York"]
["New York",6062348,1853013,305619,1547394,2021,1,2019,12,null,"2019-12-01","New York"]
["New York",6179273,1936491,325209,1611282,2021,5,2020,4,null,"2020-04-01","New York"]
["New York ",6871476,2288354,402729,1885625,2022,3,2021,1,null,"2021-01-01","New York"]
["New York ",6992993,2340975,412711,1928264,2022,12,2021,4,null,"2021-04-01","New York"]
["New York ",7172901,2390308,423871,1966437,2022,12,2021,8,null,"2021-08-01","New York"]
["New York ",7301148,2441864,444346,1997518,2022,12,2021,11,null,"2021-11-01","New York"]
["North Carolina",2179965,null,null,null,2020,2,2018,7,null,"2018-07-01","North Carolina"]
["North Carolina",2178793,null,null,null,2020,2,2018,12,null,"2018-12-01","North Carolina"]
["North Carolina",2154624,null,null,null,2020,2,2019,4,null,"2019-04-01","North Carolina"]
["North Carolina",2021700,null,null,null,2017,9,2016,1,null,"2016-01-01","North Carolina"]
["North Carolina",2091145,null,null,null,2018,8,2017,2,null,"2017-02-01","North Carolina"]
["North Carolina",2004104,null,null,null,2017,7,2015,12,null,"2015-12-01","North Carolina"]
["North Carolina",2076727,null,null,null,2018,8,2017,8,null,"2017-08-01","North Carolina"]
["North Carolina",2038352,null,null,null,2017,9,2016,4,null,"2016-04-01","North Carolina"]
["North Carolina",2039595,null,null,null,2017,9,2016,5,null,"2016-05-01","North Carolina"]
["North Carolina",2150335,null,null,null,2019,12,2018,2,null,"2018-02-01","North Carolina"]
["North Carolina",2167495,null,null,null,2019,12,2018,4,null,"2018-04-01","North Carolina"]
["North Carolina",1974802,null,null,null,2017,7,2015,7,null,"2015-07-01","North Carolina"]
["North Carolina",1890318,null,null,null,2016,12,2014,8,null,"2014-08-01","North Carolina"]
["North Carolina",2089412,null,null,null,2018,8,2017,1,null,"2017-01-01","North Carolina"]
["North Carolina",1975153,null,null,null,2017,7,2015,3,null,"2015-03-01","North Carolina"]
["North Carolina",1901919,null,null,null,2016,12,2014,9,null,"2014-09-01","North Carolina"]
["North Carolina",2169538,null,null,null,2021,1,2019,10,null,"2019-10-01","North Carolina"]
["North Carolina",2153000,null,null,null,2021,1,2020,2,null,"2020-02-01","North Carolina"]
["North Carolina",2236255,null,null,null,2021,5,2020,6,null,"2020-06-01","North Carolina"]
["North Carolina ",2453913,"N/A","N/A","N/A",2022,3,2021,2,null,"2021-02-01","North Carolina"]
["North Carolina ",2511272,"N/A","N/A","N/A",2022,12,2021,5,null,"2021-05-01","North Carolina"]
["North Carolina ",2619949,"N/A","N/A","N/A",2022,12,2021,10,null,"2021-10-01","North Carolina"]
["North Carolina ",2687059,"N/A","N/A","N/A",2022,12,2022,1,null,"2022-01-01","North Carolina"]
["North Dakota",91090,20369,19419,950,2020,2,2019,4,null,"2019-04-01","North Dakota"]
["North Dakota",88829,19692,18765,927,2020,2,2019,6,null,"2019-06-01","North Dakota"]
["North Dakota",91835,20928,19957,971,2017,9,2016,2,"Awaiting state reporting/enrollment reasonableness review in progress","2016-02-01","North Dakota"]
["North Dakota",93599,21006,20005,1001,2017,9,2016,9,"Awaiting state reporting/enrollment reasonableness review in progress","2016-09-01","North Dakota"]
["North Dakota",87269,19517,18887,630,2017,7,2015,12,"Awaiting state reporting/enrollment reasonableness review in progress","2015-12-01","North Dakota"]
["North Dakota",93422,21232,20230,1002,2017,9,2016,6,"Awaiting state reporting/enrollment reasonableness review in progress","2016-06-01","North Dakota"]
["North Dakota",85779,17872,17245,627,2017,7,2015,1,null,"2015-01-01","North Dakota"]
["North Dakota",81745,15684,15257,427,2016,12,2014,11,null,"2014-11-01","North Dakota"]
["North Dakota",93087,21014,20020,994,2017,9,2016,7,"Awaiting state reporting/enrollment reasonableness review in progress","2016-07-01","North Dakota"]
["North Dakota",93445,21003,20002,1001,2017,9,2016,8,"Awaiting state reporting/enrollment reasonableness review in progress","2016-08-01","North Dakota"]
["North Dakota",81305,9503,9383,120,2016,12,2014,3,null,"2014-03-01","North Dakota"]
["North Dakota",90961,21101,20239,862,2017,9,2016,1,"Awaiting state reporting/enrollment reasonableness review in progress","2016-01-01","North Dakota"]
["North Dakota",92185,20629,19615,1014,2018,8,2017,3,"Awaiting state reporting/enrollment reasonableness review in progress","2017-03-01","North Dakota"]
["North Dakota",88139,19474,18558,916,2021,1,2019,9,null,"2019-09-01","North Dakota"]
["North Dakota",89483,20207,19238,969,2021,1,2019,11,null,"2019-11-01","North Dakota"]
["North Dakota",94761,21528,20429,1099,2021,5,2020,6,null,"2020-06-01","North Dakota"]
["North Dakota",103274,22593,21391,1202,2021,5,2020,9,null,"2020-09-01","North Dakota"]
["North Dakota ",109366,24364,23079,1285,2022,3,2020,11,null,"2020-11-01","North Dakota"]
["North Dakota ",116612,28093,26537,1556,2022,12,2021,6,null,"2021-06-01","North Dakota"]
["North Dakota ",116046,28477,26915,1562,2022,12,2021,7,null,"2021-07-01","North Dakota"]
["North Dakota ",118158,30089,28369,1720,2022,12,2021,11,null,"2021-11-01","North Dakota"]
["North Dakota *",93170,20981,19965,1016,2018,8,2016,12,"Awaiting state reporting/enrollment reasonableness review in progress","2016-12-01","North Dakota *"]
["North Dakota *",93588,21018,20006,1012,2018,8,2016,11,"Awaiting state reporting/enrollment reasonableness review in progress","2016-11-01","North Dakota *"]
["Ohio",2828477,555348,555079,269,2020,2,2019,4,null,"2019-04-01","Ohio"]
["Ohio",2838197,559692,559418,274,2020,2,2019,3,null,"2019-03-01","Ohio"]
["Ohio",3068477,631196,584452,46744,2017,7,2015,6,null,"2015-06-01","Ohio"]
["Ohio",3069539,716751,653890,62861,2018,8,2017,1,null,"2017-01-01","Ohio"]
["Ohio",2790025,391883,362061,29822,2016,12,2014,7,null,"2014-07-01","Ohio"]
["Ohio",3080775,692131,652666,39465,2018,8,2017,6,null,"2017-06-01","Ohio"]
["Ohio",2923044,485312,448378,36934,2016,12,2014,12,null,"2014-12-01","Ohio"]
["Ohio",3172863,697479,641142,56337,2017,9,2016,1,null,"2016-01-01","Ohio"]
["Ohio",3037645,644234,643879,355,2019,12,2017,11,null,"2017-11-01","Ohio"]
["Ohio",3084169,608785,561309,47476,2017,7,2015,4,null,"2015-04-01","Ohio"]
["Ohio",3051742,668803,620432,48371,2017,7,2015,9,null,"2015-09-01","Ohio"]
["Ohio",3057625,715888,651038,64850,2018,8,2016,10,null,"2016-10-01","Ohio"]
["Ohio",3074489,619587,572488,47099,2017,7,2015,5,null,"2015-05-01","Ohio"]
["Ohio",2748674,363155,338088,25067,2016,12,2014,6,null,"2014-06-01","Ohio"]
["Ohio",2661773,296335,275880,20455,2016,12,2014,4,null,"2014-04-01","Ohio"]
["Ohio",2807044,601487,601198,289,2021,1,2019,10,null,"2019-10-01","Ohio"]
["Ohio",2769655,584940,584646,294,2021,1,2020,1,null,"2020-01-01","Ohio"]
["Ohio",2891194,566246,565948,298,2021,5,2020,5,null,"2020-05-01","Ohio"]
["Ohio ",3215830,720460,720198,262,2022,3,2021,3,null,"2021-03-01","Ohio"]
["Ohio ",3246100,730357,730095,262,2022,12,2021,5,null,"2021-05-01","Ohio"]
["Ohio ",3344422,779134,778884,250,2022,12,2021,10,null,"2021-10-01","Ohio"]
["Ohio ",3381215,799512,799262,250,2022,12,2021,12,null,"2021-12-01","Ohio"]
["Oklahoma",639764,null,null,null,2020,2,2019,4,null,"2019-04-01","Oklahoma"]
["Oklahoma",655330,null,null,null,2020,2,2018,8,null,"2018-08-01","Oklahoma"]
["Oklahoma",653774,null,null,null,2020,2,2018,7,null,"2018-07-01","Oklahoma"]
["Oklahoma",765374,null,null,null,2016,12,2014,2,null,"2014-02-01","Oklahoma"]
["Oklahoma",679451,null,null,null,2018,8,2016,11,null,"2016-11-01","Oklahoma"]
["Oklahoma",675173,null,null,null,2018,8,2017,5,null,"2017-05-01","Oklahoma"]
["Oklahoma",671137,null,null,null,2017,9,2016,8,null,"2016-08-01","Oklahoma"]
["Oklahoma",750053,null,null,null,2016,12,2014,7,null,"2014-07-01","Oklahoma"]
["Oklahoma",669148,null,null,null,2018,8,2017,6,null,"2017-06-01","Oklahoma"]
["Oklahoma",651361,null,null,null,2019,12,2018,4,null,"2018-04-01","Oklahoma"]
["Oklahoma",660002,null,null,null,2018,8,2017,9,null,"2017-09-01","Oklahoma"]
["Oklahoma",651872,null,null,null,2019,12,2018,2,null,"2018-02-01","Oklahoma"]
["Oklahoma",765059,null,null,null,2016,12,2014,3,null,"2014-03-01","Oklahoma"]
["Oklahoma",679311,null,null,null,2018,8,2016,12,null,"2016-12-01","Oklahoma"]
["Oklahoma",760758,null,null,null,2017,7,2015,6,null,"2015-06-01","Oklahoma"]
["Oklahoma",646471,null,null,null,2021,1,2019,7,null,"2019-07-01","Oklahoma"]
["Oklahoma",632428,null,null,null,2021,1,2019,12,null,"2019-12-01","Oklahoma"]
["Oklahoma",657059,null,null,null,2021,1,2020,3,null,"2020-03-01","Oklahoma"]
["Oklahoma",737924,null,null,null,2021,5,2020,7,null,"2020-07-01","Oklahoma"]
["Oklahoma ",786701,"N/A","N/A","N/A",2022,3,2020,10,"Oklahoma expanded its Medicaid program by adopting the VIII Group on July 1, 2021.","2020-10-01","Oklahoma"]
["Oklahoma ",842401,0,0,0,2022,12,2021,6,"Oklahoma expanded its Medicaid program by adopting the VIII Group on July 1, 2021.","2021-06-01","Oklahoma"]
["Oklahoma ",1060520,222466,222466,0,2022,12,2021,11,"Oklahoma expanded its Medicaid program by adopting the VIII Group on July 1, 2021.","2021-11-01","Oklahoma"]
["Oklahoma ",1108063,271642,271642,0,2022,12,2022,3,"Oklahoma expanded its Medicaid program by adopting the VIII Group on July 1, 2021.","2022-03-01","Oklahoma"]
["Oregon",967100,466729,386673,80056,2020,2,2019,1,null,"2019-01-01","Oregon"]
["Oregon",956519,456013,381146,74867,2020,2,2018,8,null,"2018-08-01","Oregon"]
["Oregon",1103589,556715,481309,75406,2017,9,2016,4,null,"2016-04-01","Oregon"]
["Oregon",985516,433330,349843,83487,2016,12,2014,7,null,"2014-07-01","Oregon"]
["Oregon",1003425,443512,360422,83090,2016,12,2014,9,null,"2014-09-01","Oregon"]
["Oregon",967193,458746,386839,71907,2019,12,2018,1,null,"2018-01-01","Oregon"]
["Oregon",1026271,499046,417865,81181,2018,8,2016,10,null,"2016-10-01","Oregon"]
["Oregon",1103956,546448,474810,71638,2017,7,2015,10,null,"2015-10-01","Oregon"]
["Oregon",1009254,487191,406930,80261,2018,8,2017,6,null,"2017-06-01","Oregon"]
["Oregon",998620,455800,385657,70143,2016,12,2014,11,null,"2014-11-01","Oregon"]
["Oregon",1075072,517466,453684,63782,2017,7,2015,6,null,"2015-06-01","Oregon"]
["Oregon",958403,455939,381084,74855,2019,12,2017,12,null,"2017-12-01","Oregon"]
["Oregon",1098058,536943,467859,69084,2017,7,2015,8,null,"2015-08-01","Oregon"]
["Oregon",955483,418297,333600,84697,2016,12,2014,1,null,"2014-01-01","Oregon"]
["Oregon",978021,469310,391462,77848,2018,8,2017,8,null,"2017-08-01","Oregon"]
["Oregon",969850,470379,385934,84445,2021,1,2019,10,null,"2019-10-01","Oregon"]
["Oregon",978729,478093,392861,85232,2021,1,2020,2,null,"2020-02-01","Oregon"]
["Oregon",1023014,508962,418704,90258,2021,5,2020,5,null,"2020-05-01","Oregon"]
["Oregon ",1150480,608472,513183,95289,2022,3,2021,3,null,"2021-03-01","Oregon"]
["Oregon ",1089264,558790,465890,92900,2022,3,2020,10,null,"2020-10-01","Oregon"]
["Oregon ",1166520,627337,536653,90684,2022,12,2021,6,null,"2021-06-01","Oregon"]
["Oregon ",1210643,668506,572918,95588,2022,12,2021,12,null,"2021-12-01","Oregon"]
["Pennsylvania",2855345,770564,731789,38775,2020,2,2018,9,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2018-09-01","Pennsylvania"]
["Pennsylvania",2859499,770742,731892,38850,2020,2,2019,2,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2019-02-01","Pennsylvania"]
["Pennsylvania",2849170,769039,730764,38275,2020,2,2018,12,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2018-12-01","Pennsylvania"]
["Pennsylvania",2767234,728144,684877,43267,2017,9,2016,6,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2016-06-01","Pennsylvania"]
["Pennsylvania",2747729,702758,664051,38707,2017,9,2016,3,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2016-03-01","Pennsylvania"]
["Pennsylvania",2726037,789300,748610,40690,2019,12,2017,11,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2017-11-01","Pennsylvania"]
["Pennsylvania",2799338,751041,707912,43129,2017,9,2016,9,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2016-09-01","Pennsylvania"]
["Pennsylvania",2847770,797020,754654,42366,2018,8,2017,4,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2017-04-01","Pennsylvania"]
["Pennsylvania",2793840,744698,701615,43083,2017,9,2016,8,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2016-08-01","Pennsylvania"]
["Pennsylvania",2689833,624903,569441,55462,2017,9,2016,1,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2016-01-01","Pennsylvania"]
["Pennsylvania",2709668,643317,587243,56074,2017,9,2016,2,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2016-02-01","Pennsylvania"]
["Pennsylvania",2511834,447573,395345,52228,2017,7,2015,5,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2015-05-01","Pennsylvania"]
["Pennsylvania",2104489,null,null,null,2016,12,2014,12,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2014-12-01","Pennsylvania"]
["Pennsylvania",2760614,721069,677904,43165,2017,9,2016,5,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2016-05-01","Pennsylvania"]
["Pennsylvania",2725301,795621,754415,41206,2018,8,2017,8,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2017-08-01","Pennsylvania"]
["Pennsylvania",2854237,774482,735853,38629,2021,1,2019,7,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.",{"$f":"DATE(H4127,I4127,1)","v":"2019-07-01"},{"$f":"TRIM(A4127)","v":"Pennsylvania"}]
["Pennsylvania",2828468,761146,723721,37425,2021,1,2019,12,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2019-12-01","Pennsylvania"]
["Pennsylvania",2829830,764255,726206,38049,2021,1,2020,2,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2020-02-01","Pennsylvania"]
["Pennsylvania",3002453,864967,820411,44556,2021,5,2020,7,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2020-07-01","Pennsylvania"]
["Pennsylvania ",3124081,938810,891460,47350,2022,3,2020,11,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2020-11-01","Pennsylvania"]
["Pennsylvania ",3292313,1032189,979527,52662,2022,12,2021,6,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2021-06-01","Pennsylvania"]
["Pennsylvania ",3312343,1041368,988301,53067,2022,12,2021,7,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2021-07-01","Pennsylvania"]
["Pennsylvania ",3441751,1089848,1031168,58680,2022,12,2022,1,"Pennsylvania expanded its Medicaid program by adopting the VIII Group on January 1, 2015.","2022-01-01","Pennsylvania"]
["Puerto Rico",1217207,402604,null,402604,2020,2,2018,10,null,"2018-10-01","Puerto Rico"]
["Puerto Rico",1209026,420575,null,420575,2020,2,2019,6,null,"2019-06-01","Puerto Rico"]
["Puerto Rico",1250705,413233,null,413233,2020,2,2018,8,null,"2018-08-01","Puerto Rico"]
["Puerto Rico",1329677,570717,null,570717,2016,12,2014,3,null,"2014-03-01","Puerto Rico"]
["Puerto Rico",1269505,375916,null,375916,2018,8,2017,4,null,"2017-04-01","Puerto Rico"]
["Puerto Rico",1126482,400758,null,400758,2017,7,2015,2,null,"2015-02-01","Puerto Rico"]
["Puerto Rico",1252937,380739,null,380739,2018,8,2017,2,null,"2017-02-01","Puerto Rico"]
["Puerto Rico",1257013,383202,null,383202,2019,12,2018,1,null,"2018-01-01","Puerto Rico"]
["Puerto Rico",1284194,387646,null,387646,2018,8,2016,11,null,"2016-11-01","Puerto Rico"]
["Puerto Rico",1242573,371707,null,371707,2019,12,2017,11,null,"2017-11-01","Puerto Rico"]
["Puerto Rico",1232367,363793,null,363793,2018,8,2017,9,null,"2017-09-01","Puerto Rico"]
["Puerto Rico",1322123,393265,null,393265,2016,12,2014,10,null,"2014-10-01","Puerto Rico"]
["Puerto Rico",1279468,387208,null,387208,2018,8,2016,12,null,"2016-12-01","Puerto Rico"]
["Puerto Rico",1262413,374096,null,374096,2018,8,2017,5,null,"2017-05-01","Puerto Rico"]
["Puerto Rico",1281967,380891,null,380891,2017,9,2016,5,null,"2016-05-01","Puerto Rico"]
["Puerto Rico",1167065,408694,null,408694,2021,1,2019,7,null,{"$f":"DATE(H4227,I4227,1)","v":"2019-07-01"},{"$f":"TRIM(A4227)","v":"Puerto Rico"}]
["Puerto Rico",1145450,400052,null,400052,2021,1,2020,3,null,"2020-03-01","Puerto Rico"]
["Puerto Rico",1151185,403839,null,403839,2021,5,2020,4,null,"2020-04-01","Puerto Rico"]
["Puerto Rico",1182169,422789,null,422789,2021,5,2020,7,null,"2020-07-01","Puerto Rico"]
["Puerto Rico ",1356407,544048,"N/A",544048,2022,3,2020,12,null,"2020-12-01","Puerto Rico"]
["Puerto Rico ",1429591,599652,"N/A",599652,2022,12,2021,7,null,"2021-07-01","Puerto Rico"]
["Puerto Rico ",1456905,639634,"N/A",639634,2022,12,2021,12,null,"2021-12-01","Puerto Rico"]
["Rhode Island",301535,66641,66641,0,2020,2,2019,4,null,"2019-04-01","Rhode Island"]
["Rhode Island",308695,69511,69511,0,2020,2,2018,12,null,"2018-12-01","Rhode Island"]
["Rhode Island",308518,68646,68646,0,2020,2,2018,9,null,"2018-09-01","Rhode Island"]
["Rhode Island",300737,66236,66236,0,2020,2,2019,5,null,"2019-05-01","Rhode Island"]
["Rhode Island",273839,57522,57522,0,2017,7,2015,5,null,"2015-05-01","Rhode Island"]
["Rhode Island",275375,56277,56277,0,2017,7,2015,10,null,"2015-10-01","Rhode Island"]
["Rhode Island",307315,67717,67717,0,2018,8,2017,9,null,"2017-09-01","Rhode Island"]
["Rhode Island",285492,61512,61512,null,2017,9,2016,9,null,"2016-09-01","Rhode Island"]
["Rhode Island",277895,59165,59165,null,2017,7,2015,7,null,"2015-07-01","Rhode Island"]
["Rhode Island",309786,70699,70699,0,2018,8,2017,5,null,"2017-05-01","Rhode Island"]
["Rhode Island",258284,43682,43682,0,2016,12,2014,5,null,"2014-05-01","Rhode Island"]
["Rhode Island",309316,69840,69840,0,2019,12,2018,4,null,"2018-04-01","Rhode Island"]
["Rhode Island",273301,56574,56574,0,2017,7,2015,3,null,"2015-03-01","Rhode Island"]
["Rhode Island",261717,47696,47696,0,2016,12,2014,9,null,"2014-09-01","Rhode Island"]
["Rhode Island",307483,69927,69927,0,2018,8,2017,4,null,"2017-04-01","Rhode Island"]
["Rhode Island",299031,66694,66694,0,2021,1,2019,7,null,"2019-07-01","Rhode Island"]
["Rhode Island",295625,66134,66134,0,2021,1,2019,9,null,"2019-09-01","Rhode Island"]
["Rhode Island",288154,64223,64223,0,2021,1,2020,3,null,"2020-03-01","Rhode Island"]
["Rhode Island",298987,70882,70882,0,2021,5,2020,5,null,"2020-05-01","Rhode Island"]
["Rhode Island ",313623,78223,78223,0,2022,3,2020,10,null,"2020-10-01","Rhode Island"]
["Rhode Island ",316070,79676,79676,0,2022,3,2020,11,null,"2020-11-01","Rhode Island"]
["Rhode Island ",334527,89845,89845,0,2022,12,2021,8,null,"2021-08-01","Rhode Island"]
["Rhode Island ",340350,93294,93294,0,2022,12,2022,1,null,{"$f":"DATE(H4355,I4355,1)","v":"2022-01-01"},{"$f":"TRIM(A4355)","v":"Rhode Island"}]
["South Carolina",1260731,null,null,null,2020,2,2019,5,null,"2019-05-01","South Carolina"]
["South Carolina",1264072,null,null,null,2020,2,2018,10,null,"2018-10-01","South Carolina"]
["South Carolina",1268616,null,null,null,2020,2,2019,2,null,"2019-02-01","South Carolina"]
["South Carolina",1259031,null,null,null,2019,12,2017,12,null,"2017-12-01","South Carolina"]
["South Carolina",1053784,null,null,null,2016,12,2014,3,null,"2014-03-01","South Carolina"]
["South Carolina",1234824,null,null,null,2019,12,2018,6,null,"2018-06-01","South Carolina"]
["South Carolina",1038049,null,null,null,2016,12,2014,2,null,"2014-02-01","South Carolina"]
["South Carolina",1259031,null,null,null,2018,8,2017,3,null,"2017-03-01","South Carolina"]
["South Carolina",1188671,null,null,null,2016,12,2014,11,null,"2014-11-01","South Carolina"]
["South Carolina",1259263,null,null,null,2019,12,2018,4,null,"2018-04-01","South Carolina"]
["South Carolina",1254084,null,null,null,2019,12,2018,5,null,"2018-05-01","South Carolina"]
["South Carolina",1142307,null,null,null,2016,12,2014,7,null,"2014-07-01","South Carolina"]
["South Carolina",1247825,null,null,null,2018,8,2017,5,null,"2017-05-01","South Carolina"]
["South Carolina",1237402,null,null,null,2017,9,2016,7,null,"2016-07-01","South Carolina"]
["South Carolina",1220886,null,null,null,2017,7,2015,8,null,"2015-08-01","South Carolina"]
["South Carolina",1292858,null,null,null,2021,1,2019,9,null,"2019-09-01","South Carolina"]
["South Carolina",1256038,null,null,null,2021,1,2020,3,null,"2020-03-01","South Carolina"]
["South Carolina",1270303,null,null,null,2021,1,2020,1,null,"2020-01-01","South Carolina"]
["South Carolina",1334135,null,null,null,2021,5,2020,9,null,"2020-09-01","South Carolina"]
["South Carolina ",1396336,"N/A","N/A","N/A",2022,3,2021,2,null,"2021-02-01","South Carolina"]
["South Carolina ",1442778,"N/A","N/A","N/A",2022,12,2021,7,null,"2021-07-01","South Carolina"]
["South Carolina ",1458358,"N/A","N/A","N/A",2022,12,2021,9,null,"2021-09-01","South Carolina"]
["South Carolina ",1490122,"N/A","N/A","N/A",2022,12,2022,2,null,"2022-02-01","South Carolina"]
["South Dakota",104391,null,null,null,2020,2,2018,10,null,"2018-10-01","South Dakota"]
["South Dakota",104303,null,null,null,2020,2,2019,4,null,"2019-04-01","South Dakota"]
["South Dakota",103998,null,null,null,2020,2,2019,6,null,"2019-06-01","South Dakota"]
["South Dakota",108070,null,null,null,2017,9,2016,7,null,"2016-07-01","South Dakota"]
["South Dakota",108373,null,null,null,2017,7,2015,11,null,"2015-11-01","South Dakota"]
["South Dakota",108507,null,null,null,2016,12,2014,6,null,{"$f":"DATE(H4483,I4483,1)","v":"2014-06-01"},{"$f":"TRIM(A4483)","v":"South Dakota"}]
["South Dakota",107575,null,null,null,2016,12,2014,3,null,"2014-03-01","South Dakota"]
["South Dakota",105967,null,null,null,2018,8,2017,9,null,"2017-09-01","South Dakota"]
["South Dakota",107902,null,null,null,2018,8,2017,2,null,"2017-02-01","South Dakota"]
["South Dakota",107827,null,null,null,2018,8,2017,3,null,"2017-03-01","South Dakota"]
["South Dakota",105968,null,null,null,2019,12,2018,3,null,"2018-03-01","South Dakota"]
["South Dakota",108493,null,null,null,2017,9,2016,3,null,"2016-03-01","South Dakota"]
["South Dakota",49826,null,null,null,2019,12,2017,10,null,"2017-10-01","South Dakota"]
["South Dakota",108597,null,null,null,2018,8,2017,1,null,"2017-01-01","South Dakota"]
["South Dakota",109661,null,null,null,2017,7,2015,7,null,"2015-07-01","South Dakota"]
["South Dakota",103962,null,null,null,2021,1,2019,7,null,"2019-07-01","South Dakota"]
["South Dakota",102861,null,null,null,2021,1,2020,3,null,"2020-03-01","South Dakota"]
["South Dakota",110617,null,null,null,2021,5,2020,8,null,"2020-08-01","South Dakota"]
["South Dakota",109209,null,null,null,2021,5,2020,7,null,"2020-07-01","South Dakota"]
["South Dakota ",119932,"N/A","N/A","N/A",2022,12,2021,5,null,"2021-05-01","South Dakota"]
["South Dakota ",122741,"N/A","N/A","N/A",2022,12,2021,8,null,"2021-08-01","South Dakota"]
["South Dakota ",126731,"N/A","N/A","N/A",2022,12,2022,1,null,"2022-01-01","South Dakota"]
["South Dakota ",127613,"N/A","N/A","N/A",2022,12,2022,2,null,"2022-02-01","South Dakota"]
["Tennessee",1575689,null,null,null,2020,2,2019,4,null,"2019-04-01","Tennessee"]
["Tennessee",1497202,null,null,null,2020,2,2018,8,null,"2018-08-01","Tennessee"]
["Tennessee",1604666,null,null,null,2018,8,2017,5,null,"2017-05-01","Tennessee"]
["Tennessee",1504276,null,null,null,2016,12,2014,12,null,"2014-12-01","Tennessee"]
["Tennessee",1567914,null,null,null,2017,7,2015,4,null,"2015-04-01","Tennessee"]
["Tennessee",1604714,null,null,null,2017,7,2015,7,null,"2015-07-01","Tennessee"]
["Tennessee",1494495,null,null,null,2016,12,2014,11,null,"2014-11-01","Tennessee"]
["Tennessee",1580857,null,null,null,2017,7,2015,6,null,"2015-06-01","Tennessee"]
["Tennessee",1337148,null,null,null,2016,12,2014,1,null,"2014-01-01","Tennessee"]
["Tennessee",1722255,null,null,null,2018,8,2016,11,null,"2016-11-01","Tennessee"]
["Tennessee",1532030,null,null,null,2017,7,2015,1,null,"2015-01-01","Tennessee"]
["Tennessee",1703208,null,null,null,2017,9,2016,4,null,"2016-04-01","Tennessee"]
["Tennessee",1615240,null,null,null,2019,12,2018,2,null,{"$f":"DATE(H4611,I4611,1)","v":"2018-02-01"},{"$f":"TRIM(A4611)","v":"Tennessee"}]
["Tennessee",1728286,null,null,null,2017,9,2016,7,null,"2016-07-01","Tennessee"]
["Tennessee",1599108,null,null,null,2021,1,2019,7,null,"2019-07-01","Tennessee"]
["Tennessee",1568950,null,null,null,2021,1,2019,12,null,"2019-12-01","Tennessee"]
["Tennessee",1590345,null,null,null,2021,1,2020,2,null,"2020-02-01","Tennessee"]
["Tennessee",1621399,null,null,null,2021,5,2020,7,null,"2020-07-01","Tennessee"]
["Tennessee ",1653084,"N/A","N/A","N/A",2022,3,2020,11,null,"2020-11-01","Tennessee"]
["Tennessee ",1664583,"N/A","N/A","N/A",2022,3,2020,12,null,"2020-12-01","Tennessee"]
["Tennessee ",1751497,"N/A","N/A","N/A",2022,12,2021,10,null,"2021-10-01","Tennessee"]
["Tennessee ",1782424,"N/A","N/A","N/A",2022,12,2022,2,null,"2022-02-01","Tennessee"]
["Texas",4258552,null,null,null,2020,2,2018,7,null,"2018-07-01","Texas"]
["Texas",4219994,null,null,null,2020,2,2019,1,null,"2019-01-01","Texas"]
["Texas",4194517,null,null,null,2020,2,2019,3,null,"2019-03-01","Texas"]
["Texas",4304474,null,null,null,2019,12,2018,2,null,"2018-02-01","Texas"]
["Texas",4326704,null,null,null,2019,12,2018,1,null,"2018-01-01","Texas"]
["Texas",4331903,null,null,null,2018,8,2017,9,null,"2017-09-01","Texas"]
["Texas",4323965,null,null,null,2017,7,2015,3,null,"2015-03-01","Texas"]
["Texas",4282237,null,null,null,2017,7,2015,6,null,"2015-06-01","Texas"]
["Texas",4305237,null,null,null,2017,9,2016,6,null,"2016-06-01","Texas"]
["Texas",4332199,null,null,null,2019,12,2017,12,null,"2017-12-01","Texas"]
["Texas",4282705,null,null,null,2017,7,2015,7,null,"2015-07-01","Texas"]
["Texas",4251735,null,null,null,2019,12,2018,6,null,"2018-06-01","Texas"]
["Texas",4314877,null,null,null,2017,7,2015,12,null,"2015-12-01","Texas"]
["Texas",4316536,null,null,null,2018,8,2017,5,null,"2017-05-01","Texas"]
["Texas",4263212,null,null,null,2019,12,2018,5,null,"2018-05-01","Texas"]
["Texas",4165233,null,null,null,2021,1,2019,9,null,"2019-09-01","Texas"]
["Texas",4143053,null,null,null,2021,1,2019,11,null,"2019-11-01","Texas"]
["Texas",4283983,null,null,null,2021,5,2020,4,null,"2020-04-01","Texas"]
["Texas",4649620,null,null,null,2021,5,2020,9,null,"2020-09-01","Texas"]
["Texas ",4718298,"N/A","N/A","N/A",2022,3,2020,10,null,{"$f":"DATE(H4739,I4739,1)","v":"2020-10-01"},{"$f":"TRIM(A4739)","v":"Texas"}]
["Texas ",5292082,"N/A","N/A","N/A",2022,12,2021,8,null,"2021-08-01","Texas"]
["Texas ",5338235,"N/A","N/A","N/A",2022,12,2021,9,null,"2021-09-01","Texas"]
["Texas ",4803612,"N/A","N/A","N/A",2022,12,2022,3,null,"2022-03-01","Texas"]
["Totals",76353875,15448246,12137627,3310619,2020,2,2018,7,null,"2018-07-01","Totals"]
["Totals",76065396,15388683,12094997,3293686,2020,2,2018,8,null,"2018-08-01","Totals"]
["Totals",74877560,15439030,12169607,3269423,2020,2,2019,3,null,"2019-03-01","Totals"]
["Totals",76816414,15643345,12338135,3305210,2019,12,2018,2,null,"2018-02-01","Totals"]
["Totals",75423850,11509407,8660581,2848826,2017,7,2015,1,null,"2015-01-01","Totals"]
["Totals",76388516,15563132,12222599,3340533,2019,12,2018,5,null,"2018-05-01","Totals"]
["Totals",76672124,15628063,12263229,3364834,2019,12,2018,3,null,"2018-03-01","Totals"]
["Totals",75916593,15055201,11638011,3417190,2017,9,2016,7,null,"2016-07-01","Totals"]
["Totals",76373292,14684923,11273422,3411501,2017,9,2016,3,null,"2016-03-01","Totals"]
["Totals",74025130,10042848,7502832,2540016,2016,12,2014,10,null,"2014-10-01","Totals"]
["Totals",76766099,15564990,12225145,3339845,2019,12,2017,10,null,"2017-10-01","Totals"]
["Totals",71891381,8635711,6372713,2262998,2016,12,2014,6,null,"2014-06-01","Totals"]
["Totals",75037460,15518823,12226289,3292534,2021,1,2019,8,null,"2019-08-01","Totals"]
["Totals",74443888,15542456,12300921,3241535,2021,1,2020,2,null,"2020-02-01","Totals"]
["Totals",79309251,17166056,13619087,3546969,2021,5,2020,7,null,"2020-07-01","Totals"]
["Totals",84904129,19346158,15361794,3984364,2022,3,2021,1,null,"2021-01-01","Totals"]
["Totals",83698150,18905493,15005902,3899591,2022,3,2020,12,null,"2020-12-01","Totals"]
["Totals",89384641,21033779,16759791,4273988,2022,12,2021,9,null,"2021-09-01","Totals"]
["Totals",90301831,21362514,17029031,4333483,2022,12,2021,10,null,"2021-10-01","Totals"]
["Totals",91574312,22140125,17686257,4453868,2022,12,2022,2,null,"2022-02-01","Totals"]
["Utah",290397,null,null,null,2020,2,2019,1,null,"2019-01-01","Utah"]
["Utah",292719,null,null,null,2020,2,2019,5,null,"2019-05-01","Utah"]
["Utah",312205,null,null,null,2016,12,2014,8,null,"2014-08-01","Utah"]
["Utah",313500,null,null,null,2016,12,2014,1,null,"2014-01-01","Utah"]
["Utah",327471,null,null,null,2017,7,2015,11,null,"2015-11-01","Utah"]
["Utah",331913,null,null,null,2017,9,2016,9,null,{"$f":"DATE(H4867,I4867,1)","v":"2016-09-01"},{"$f":"TRIM(A4867)","v":"Utah"}]
["Utah",298583,null,null,null,2019,12,2017,12,null,"2017-12-01","Utah"]
["Utah",335471,null,null,null,2017,9,2016,5,null,"2016-05-01","Utah"]
["Utah",299983,null,null,null,2019,12,2017,11,null,"2017-11-01","Utah"]
["Utah",326654,null,null,null,2017,7,2015,8,null,"2015-08-01","Utah"]
["Utah",300664,null,null,null,2019,12,2017,10,null,"2017-10-01","Utah"]
["Utah",333052,null,null,null,2017,9,2016,8,null,"2016-08-01","Utah"]
["Utah",332312,null,null,null,2017,7,2015,12,null,"2015-12-01","Utah"]
["Utah",336140,null,null,null,2017,9,2016,1,null,"2016-01-01","Utah"]
["Utah",296743,null,null,null,2019,12,2018,5,null,"2018-05-01","Utah"]
["Utah",295255,0,0,0,2021,1,2019,11,"Utah expanded its Medicaid program by adopting VIII Group on January 1, 2020.","2019-11-01","Utah"]
["Utah",325271,57731,57147,584,2021,5,2020,5,"Utah expanded its Medicaid program by adopting VIII Group on January 1, 2020.","2020-05-01","Utah"]
["Utah",365138,69926,69222,704,2021,5,2020,9,"Utah expanded its Medicaid program by adopting VIII Group on January 1, 2020.","2020-09-01","Utah"]
["Utah ",413805,88792,88005,787,2022,3,2021,3,"Utah expanded its Medicaid program by adopting the VIII Group on January 1, 2020.","2021-03-01","Utah"]
["Utah ",420076,91619,90797,822,2022,12,2021,4,"Utah expanded its Medicaid program by adopting the VIII Group on January 1, 2020.","2021-04-01","Utah"]
["Utah ",453119,106851,105974,877,2022,12,2021,10,"Utah expanded its Medicaid program by adopting the VIII Group on January 1, 2020.","2021-10-01","Utah"]
["Utah ",474546,119402,118537,865,2022,12,2022,3,"Utah expanded its Medicaid program by adopting the VIII Group on January 1, 2020.","2022-03-01","Utah"]
["Vermont",174201,57473,0,57473,2020,2,2018,9,null,"2018-09-01","Vermont"]
["Vermont",175625,58129,0,58129,2020,2,2018,8,null,"2018-08-01","Vermont"]
["Vermont",170560,56608,0,56608,2020,2,2019,2,null,"2019-02-01","Vermont"]
["Vermont",202600,63178,null,63178,2017,9,2016,6,null,"2016-06-01","Vermont"]
["Vermont",206350,60848,0,60848,2017,7,2015,10,null,"2015-10-01","Vermont"]
["Vermont",187119,49368,0,49368,2016,12,2014,8,null,"2014-08-01","Vermont"]
["Vermont",192488,51863,0,51863,2016,12,2014,12,null,"2014-12-01","Vermont"]
["Vermont",201885,57829,0,57829,2017,7,2015,6,null,"2015-06-01","Vermont"]
["Vermont",177716,58254,0,58254,2019,12,2017,11,null,"2017-11-01","Vermont"]
["Vermont",185011,60599,0,60599,2018,8,2017,4,null,"2017-04-01","Vermont"]
["Vermont",169291,57819,0,57819,2021,5,2020,4,null,"2020-04-01","Vermont"]
["Vermont",185904,59458,0,59458,2018,8,2017,1,null,"2017-01-01","Vermont"]
["Vermont",197274,61671,null,61671,2017,9,2016,7,null,"2016-07-01","Vermont"]
["Vermont",182296,60016,0,60016,2018,8,2017,7,null,"2017-07-01","Vermont"]
["Vermont",187312,39516,0,39516,2016,12,2014,2,null,"2014-02-01","Vermont"]
["Vermont",167070,54664,0,54664,2021,1,2019,7,null,"2019-07-01","Vermont"]
["Vermont",163573,53310,0,53310,2021,1,2019,11,null,"2019-11-01","Vermont"]
["Vermont",165180,55609,0,55609,2021,1,2020,3,null,"2020-03-01","Vermont"]
["Vermont ",185114,67939,0,67939,2022,3,2021,1,null,"2021-01-01","Vermont"]
["Vermont ",179635,64136,0,64136,2022,3,2020,10,null,"2020-10-01","Vermont"]
["Vermont ",189191,69995,0,69995,2022,12,2021,5,null,"2021-05-01","Vermont"]
["Vermont ",194662,73482,0,73482,2022,12,2021,10,null,"2021-10-01","Vermont"]
["Vermont ",197624,75690,0,75690,2022,12,2022,3,null,"2022-03-01","Vermont"]
["Virgin Islands",28626,13248,null,13248,2020,2,2019,4,"Virgin Island expanded its Medicaid program by adopting the VIII Group on June 1, 2015","2019-04-01","Virgin Islands"]
["Virgin Islands",28363,13100,null,13100,2020,2,2019,3,"Virgin Island expanded its Medicaid program by adopting the VIII Group on June 1, 2015","2019-03-01","Virgin Islands"]
["Virgin Islands",23492,9363,null,9363,2019,12,2017,12,"Virgin Island expanded its Medicaid program by adopting the VIII Group on June 1, 2015","2017-12-01","Virgin Islands"]
["Virgin Islands",22810,4145,null,4145,2017,9,2016,8,"Virgin Island expanded its Medicaid program by adopting the VIII Group on June 1, 2015","2016-08-01","Virgin Islands"]
["Virgin Islands",23580,4043,null,4043,2018,8,2017,5,"Virgin Islands expanded its Mediciad program by adopting the VIII Group on June 1, 2015.","2017-05-01","Virgin Islands"]
["Virgin Islands",15676,null,null,null,2016,12,2014,9,"Virgin Island expanded its Medicaid program by adopting the VIII Group on June 1, 2015","2014-09-01","Virgin Islands"]
["Virgin Islands",23600,4406,null,4406,2017,9,2016,5,"Virgin Island expanded its Medicaid program by adopting the VIII Group on June 1, 2015","2016-05-01","Virgin Islands"]
["Virgin Islands",14725,null,null,null,2017,7,2015,1,"Virgin Island expanded its Medicaid program by adopting the VIII Group on June 1, 2015","2015-01-01","Virgin Islands"]
["Virgin Islands",23506,3238,null,3238,2017,7,2015,12,"Virgin Island expanded its Medicaid program by adopting the VIII Group on June 1, 2015","2015-12-01","Virgin Islands"]
["Virgin Islands",14095,null,null,null,2016,12,2014,4,"Virgin Island expanded its Medicaid program by adopting the VIII Group on June 1, 2015","2014-04-01","Virgin Islands"]
["Virgin Islands",17416,null,null,null,2017,7,2015,5,"Virgin Island expanded its Medicaid program by adopting the VIII Group on June 1, 2015","2015-05-01","Virgin Islands"]
["Virgin Islands",22665,2903,null,2903,2017,7,2015,11,"Virgin Island expanded its Medicaid program by adopting the VIII Group on June 1, 2015","2015-11-01","Virgin Islands"]
["Virgin Islands",14142,null,null,null,2016,12,2014,5,"Virgin Island expanded its Medicaid program by adopting the VIII Group on June 1, 2015","2014-05-01","Virgin Islands"]
["Virgin Islands",21159,2357,null,2357,2017,7,2015,9,"Virgin Island expanded its Medicaid program by adopting the VIII Group on June 1, 2015","2015-09-01","Virgin Islands"]
["Virgin Islands",23851,4162,null,4162,2017,9,2016,4,"Virgin Island expanded its Medicaid program by adopting the VIII Group on June 1, 2015","2016-04-01","Virgin Islands"]
["Virgin Islands",30569,14237,null,14237,2021,1,2019,12,"The Virgin Islands expanded its Medicaid program by adopting the VIII Group on June 1, 2015.","2019-12-01","Virgin Islands"]
["Virgin Islands",31298,14717,null,14717,2021,5,2020,4,"The Virgin Islands expanded its Medicaid program by adopting the VIII Group on June 1, 2015.","2020-04-01","Virgin Islands"]
["Virgin Islands",31797,15211,null,15211,2021,5,2020,8,"The Virgin Islands expanded its Medicaid program by adopting the VIII Group on June 1, 2015.","2020-08-01","Virgin Islands"]
["Virgin Islands ",33477,16212,"N/A",16212,2022,3,2021,2,"The Virgin Islands expanded its Medicaid program by adopting the VIII Group on June 1, 2015.","2021-02-01","Virgin Islands"]
["Virgin Islands ",34563,17180,"N/A",17180,2022,12,2021,4,"The Virgin Islands expanded its Medicaid program by adopting the VIII Group on June 1, 2015.","2021-04-01","Virgin Islands"]
["Virgin Islands ",34189,16695,"N/A",16695,2022,12,2021,6,"The Virgin Islands expanded its Medicaid program by adopting the VIII Group on June 1, 2015.","2021-06-01","Virgin Islands"]
["Virgin Islands ",35401,17239,"HN",17239,2022,12,2021,11," The Virgin Islands expanded its Medicaid program by adopting the VIII Group on June 1, 2015.","2021-11-01","Virgin Islands"]
["Virginia",1073040,0,0,0,2020,2,2018,9,"Virginia expanded its Medicaid program by adopting the VIII Group on January 1, 2019.","2018-09-01","Virginia"]
["Virginia",1470849,255592,255592,0,2020,2,2019,4,"Virginia expanded its Medicaid program by adopting the VIII Group on January 1, 2019.","2019-04-01","Virginia"]
["Virginia",1356905,198653,198653,0,2020,2,2019,1,"Virginia expanded its Medicaid program by adopting the VIII Group on January 1, 2019.","2019-01-01","Virginia"]
["Virginia",1031514,null,null,null,2018,8,2017,8,null,"2017-08-01","Virginia"]
["Virginia",919811,null,null,null,2016,12,2014,10,null,"2014-10-01","Virginia"]
["Virginia",1025032,null,null,null,2018,8,2017,6,null,"2017-06-01","Virginia"]
["Virginia",975003,null,null,null,2017,7,2015,5,null,"2015-05-01","Virginia"]
["Virginia",996070,null,null,null,2017,9,2016,5,null,"2016-05-01","Virginia"]
["Virginia",1045734,null,null,null,2019,12,2017,11,"Virginia expanded its Medicaid program by adopting the VIII Group on January 1, 2019.","2017-11-01","Virginia"]
["Virginia",906574,null,null,null,2016,12,2014,6,null,"2014-06-01","Virginia"]
["Virginia",1040349,null,null,null,2019,12,2017,10,"Virginia expanded its Medicaid program by adopting the VIII Group on January 1, 2019.","2017-10-01","Virginia"]
["Virginia",1047599,null,null,null,2019,12,2018,1,"Virginia expanded its Medicaid program by adopting the VIII Group on January 1, 2019.","2018-01-01","Virginia"]
["Virginia",1052069,null,null,null,2019,12,2018,2,"Virginia expanded its Medicaid program by adopting the VIII Group on January 1, 2019.","2018-02-01","Virginia"]
["Virginia",870729,null,null,null,2016,12,2014,1,null,"2014-01-01","Virginia"]
["Virginia",999293,null,null,null,2017,9,2016,4,null,"2016-04-01","Virginia"]
["Virginia",1053905,null,null,null,2019,12,2018,3,"Virginia expanded its Medicaid program by adopting the VIII Group on January 1, 2019.","2018-03-01","Virginia"]
["Virginia",1313429,343047,343047,0,2021,1,2019,12,"Virginia expanded its Medicaid program by adopting the VIII Group on January 1, 2019.","2019-12-01","Virginia"]
["Virginia ",1614839,520711,520711,0,2022,3,2021,2,null,"2021-02-01","Virginia"]
["Virginia ",1645251,538660,538660,0,2022,12,2021,4,"Virginia expanded its Medicaid program by adopting the VIII Group on January 1, 2019.","2021-04-01","Virginia"]
["Virginia ",1703289,570915,570915,0,2022,12,2021,8," Virginia expanded its Medicaid program by adopting the VIII Group on January 1, 2019.","2021-08-01","Virginia"]
["Virginia ",1751110,597685,597685,0,2022,12,2021,11," Virginia expanded its Medicaid program by adopting the VIII Group on January 1, 2019.","2021-11-01","Virginia"]
["Virginia *",1457772,426100,426100,0,2021,5,2020,6,"Virginia expanded its Medicaid program by adopting the VIII Group on January 1, 2019. Awaiting state reporting/enrollment reasonableness review in progress.","2020-06-01","Virginia *"]
["Washington",1759640,561298,547730,13568,2020,2,2018,9,null,"2018-09-01","Washington"]
["Washington",1757941,560323,546598,13725,2020,2,2018,10,null,"2018-10-01","Washington"]
["Washington",1759134,564404,550659,13745,2020,2,2018,11,null,"2018-11-01","Washington"]
["Washington",1841923,613437,599345,14092,2018,8,2017,5,null,"2017-05-01","Washington"]
["Washington",1844804,615318,601289,14029,2018,8,2017,4,null,"2017-04-01","Washington"]
["Washington",1793108,574406,561502,12904,2019,12,2017,10,null,"2017-10-01","Washington"]
["Washington",1748214,546080,530631,15449,2017,7,2015,4,null,"2015-04-01","Washington"]
["Washington",1722940,535009,519492,15517,2017,7,2015,3,null,"2015-03-01","Washington"]
["Washington",1545269,371397,353600,17797,2016,12,2014,3,null,"2014-03-01","Washington"]
["Washington",1419916,247048,229626,17422,2016,12,2014,1,null,"2014-01-01","Washington"]
["Washington",1806920,589011,576183,12828,2019,12,2017,12,null,"2017-12-01","Washington"]
["Washington",1465041,291726,274316,17410,2016,12,2014,2,null,"2014-02-01","Washington"]
["Washington",1600570,431777,414832,16945,2016,12,2014,7,null,"2014-07-01","Washington"]
["Washington",1808128,594840,580229,14611,2017,9,2016,6,null,"2016-06-01","Washington"]
["Washington",1701209,513224,498008,15216,2017,7,2015,1,null,"2015-01-01","Washington"]
["Washington",1678876,507469,492358,15111,2016,12,2014,12,null,"2014-12-01","Washington"]
["Washington",1727578,552394,538549,13845,2021,1,2019,11,null,"2019-11-01","Washington"]
["Washington",1728243,550010,536008,14002,2021,1,2019,10,null,"2019-10-01","Washington"]
["Washington",1775512,585985,570703,15282,2021,5,2020,5,null,"2020-05-01","Washington"]
["Washington ",1936203,695016,679117,15899,2022,3,2021,2,null,"2021-02-01","Washington"]
["Washington ",1910704,678214,662676,15538,2022,3,2020,12,null,"2020-12-01","Washington"]
["Washington ",1980123,725003,709453,15550,2022,12,2021,6,null,"2021-06-01","Washington"]
["Washington ",2050624,767321,751693,15628,2022,12,2021,11,null,"2021-11-01","Washington"]
["West Virginia",528207,161508,161508,0,2020,2,2018,11,null,"2018-11-01","West Virginia"]
["West Virginia",536370,165238,165238,0,2020,2,2018,7,null,"2018-07-01","West Virginia"]
["West Virginia",525287,160732,160732,0,2020,2,2018,12,null,"2018-12-01","West Virginia"]
["West Virginia",544129,165706,165706,0,2017,7,2015,6,null,"2015-06-01","West Virginia"]
["West Virginia",488375,117257,117257,0,2016,12,2014,4,null,"2014-04-01","West Virginia"]
["West Virginia",527194,154292,154292,0,2016,12,2014,12,null,"2014-12-01","West Virginia"]
["West Virginia",549511,171817,171817,0,2018,8,2017,9,null,"2017-09-01","West Virginia"]
["West Virginia",539092,162000,162000,0,2017,7,2015,4,null,"2015-04-01","West Virginia"]
["West Virginia",517992,155636,155636,0,2016,12,2014,10,null,"2014-10-01","West Virginia"]
["West Virginia",536762,165893,165893,0,2019,12,2018,6,null,"2018-06-01","West Virginia"]
["West Virginia",504018,138395,138395,0,2016,12,2014,7,null,"2014-07-01","West Virginia"]
["West Virginia",562289,177700,177700,null,2017,9,2016,4,null,"2016-04-01","West Virginia"]
["West Virginia",563844,179981,179981,null,2017,9,2016,1,null,"2016-01-01","West Virginia"]
["West Virginia",568579,179878,179878,null,2017,9,2016,8,null,"2016-08-01","West Virginia"]
["West Virginia",540088,167353,167353,0,2019,12,2018,4,null,"2018-04-01","West Virginia"]
["West Virginia",514608,150616,150616,0,2016,12,2014,9,null,"2014-09-01","West Virginia"]
["West Virginia",558686,177269,177269,0,2018,8,2017,2,null,"2017-02-01","West Virginia"]
["West Virginia",561377,178817,178817,0,2018,8,2017,1,null,"2017-01-01","West Virginia"]
["West Virginia",551159,173487,173487,0,2018,8,2017,7,null,"2017-07-01","West Virginia"]
["West Virginia",440852,81776,81776,0,2016,12,2014,1,null,"2014-01-01","West Virginia"]
["West Virginia",552510,174834,174834,0,2018,8,2017,6,null,"2017-06-01","West Virginia"]
["West Virginia",535372,159148,159148,0,2017,7,2015,3,null,"2015-03-01","West Virginia"]
["West Virginia",567270,181105,181105,0,2018,8,2016,12,null,"2016-12-01","West Virginia"]
["West Virginia",491571,123951,123951,0,2016,12,2014,5,null,"2014-05-01","West Virginia"]
["West Virginia",543138,169193,169193,0,2019,12,2017,12,null,"2017-12-01","West Virginia"]
["West Virginia",572978,183111,183111,0,2018,8,2016,10,null,"2016-10-01","West Virginia"]
["West Virginia",547383,167402,167402,null,2017,7,2015,7,null,"2015-07-01","West Virginia"]
["West Virginia",497890,130403,130403,0,2016,12,2014,6,null,"2014-06-01","West Virginia"]
["West Virginia",554537,176032,176032,0,2018,8,2017,5,null,"2017-05-01","West Virginia"]
["West Virginia",564992,180466,180466,null,2017,9,2016,2,null,"2016-02-01","West Virginia"]
["West Virginia",521981,161855,161855,0,2021,1,2019,8,null,"2019-08-01","West Virginia"]
["West Virginia",520402,161115,161115,0,2021,1,2019,9,null,"2019-09-01","West Virginia"]
["West Virginia",521524,161715,161715,0,2021,1,2019,7,null,"2019-07-01","West Virginia"]
["West Virginia",519049,161416,161416,0,2021,1,2019,11,null,"2019-11-01","West Virginia"]
["West Virginia",518356,161231,161231,0,2021,1,2019,12,null,"2019-12-01","West Virginia"]
["West Virginia",520959,161642,161642,0,2021,1,2019,10,null,"2019-10-01","West Virginia"]
["West Virginia",519303,162324,162324,0,2021,1,2020,2,null,"2020-02-01","West Virginia"]
["West Virginia",516523,161759,161759,0,2021,1,2020,3,null,"2020-03-01","West Virginia"]
["West Virginia",518475,162449,162449,0,2021,1,2020,1,null,"2020-01-01","West Virginia"]
["West Virginia",529406,166625,166625,0,2021,5,2020,5,null,"2020-05-01","West Virginia"]
["West Virginia",535649,170755,170755,0,2021,5,2020,6,null,"2020-06-01","West Virginia"]
["West Virginia",523766,165063,165063,0,2021,5,2020,4,null,"2020-04-01","West Virginia"]
["West Virginia",549449,178252,178252,0,2021,5,2020,8,null,"2020-08-01","West Virginia"]
["West Virginia",555561,181499,181499,0,2021,5,2020,9,null,"2020-09-01","West Virginia"]
["West Virginia",542796,175125,175125,0,2021,5,2020,7,null,"2020-07-01","West Virginia"]
["West Virginia ",579976,196520,196520,0,2022,3,2021,1,null,"2021-01-01","West Virginia"]
["West Virginia ",584563,199052,199052,0,2022,3,2021,2,null,"2021-02-01","West Virginia"]
["West Virginia ",590520,202643,202643,0,2022,3,2021,3,null,"2021-03-01","West Virginia"]
["West Virginia ",561663,184967,184967,0,2022,3,2020,10,null,"2020-10-01","West Virginia"]
["West Virginia ",569178,189640,189640,0,2022,3,2020,11,null,"2020-11-01","West Virginia"]
["West Virginia ",575310,193341,193341,0,2022,3,2020,12,null,"2020-12-01","West Virginia"]
["West Virginia ",594503,205154,205154,0,2022,12,2021,4,null,"2021-04-01","West Virginia"]
["West Virginia ",597650,207298,207298,0,2022,12,2021,5,null,"2021-05-01","West Virginia"]
["West Virginia ",600874,209320,209320,0,2022,12,2021,6,null,"2021-06-01","West Virginia"]
["West Virginia ",605028,211354,211354,0,2022,12,2021,7,null,"2021-07-01","West Virginia"]
["West Virginia ",609415,213099,213099,0,2022,12,2021,8,null,"2021-08-01","West Virginia"]
["West Virginia ",613518,214962,214962,0,2022,12,2021,9,null,"2021-09-01","West Virginia"]
["West Virginia ",617695,217308,217308,0,2022,12,2021,10,null,"2021-10-01","West Virginia"]
["West Virginia ",619922,219031,219031,0,2022,12,2021,11,null,"2021-11-01","West Virginia"]
["West Virginia ",623535,221371,221371,0,2022,12,2021,12,null,"2021-12-01","West Virginia"]
["West Virginia ",626945,223596,223596,0,2022,12,2022,1,null,"2022-01-01","West Virginia"]
["West Virginia ",630097,225525,225525,0,2022,12,2022,2,null,"2022-02-01","West Virginia"]
["West Virginia ",633719,227864,227864,0,2022,12,2022,3,null,"2022-03-01","West Virginia"]
["Wisconsin",1181756,null,null,null,2020,2,2018,9,null,"2018-09-01","Wisconsin"]
["Wisconsin",1182357,null,null,null,2020,2,2019,6,null,"2019-06-01","Wisconsin"]
["Wisconsin",1183194,null,null,null,2020,2,2019,5,null,"2019-05-01","Wisconsin"]
["Wisconsin",1183431,null,null,null,2020,2,2019,4,null,"2019-04-01","Wisconsin"]
["Wisconsin",1184828,null,null,null,2020,2,2018,8,null,"2018-08-01","Wisconsin"]
["Wisconsin",1176174,null,null,null,2020,2,2019,1,null,"2019-01-01","Wisconsin"]
["Wisconsin",1178290,null,null,null,2020,2,2019,3,null,"2019-03-01","Wisconsin"]
["Wisconsin",1183158,null,null,null,2020,2,2018,10,null,"2018-10-01","Wisconsin"]
["Wisconsin",1178036,null,null,null,2020,2,2019,2,null,{"$f":"DATE(H5443,I5443,1)","v":"2019-02-01"},{"$f":"TRIM(A5443)","v":"Wisconsin"}]
["Wisconsin",1186931,null,null,null,2020,2,2018,7,null,"2018-07-01","Wisconsin"]
["Wisconsin",1177714,null,null,null,2020,2,2018,12,null,"2018-12-01","Wisconsin"]
["Wisconsin",1177346,null,null,null,2020,2,2018,11,null,"2018-11-01","Wisconsin"]
["Wisconsin",1193933,null,null,null,2018,8,2017,3,null,"2017-03-01","Wisconsin"]
["Wisconsin",1200598,null,null,null,2016,12,2014,8,null,"2014-08-01","Wisconsin"]
["Wisconsin",1181362,null,null,null,2016,12,2014,11,null,"2014-11-01","Wisconsin"]
["Wisconsin",1205893,null,null,null,2017,7,2015,4,null,"2015-04-01","Wisconsin"]
["Wisconsin",1193804,null,null,null,2017,9,2016,8,null,"2016-08-01","Wisconsin"]
["Wisconsin",1197358,null,null,null,2017,9,2016,5,null,"2016-05-01","Wisconsin"]
["Wisconsin",1199028,null,null,null,2016,12,2014,4,null,"2014-04-01","Wisconsin"]
["Wisconsin",1193394,null,null,null,2017,7,2015,9,null,"2015-09-01","Wisconsin"]
["Wisconsin",1172221,null,null,null,2016,12,2014,1,null,"2014-01-01","Wisconsin"]
["Wisconsin",1200151,null,null,null,2016,12,2014,6,null,"2014-06-01","Wisconsin"]
["Wisconsin",1201778,null,null,null,2017,9,2016,2,null,"2016-02-01","Wisconsin"]
["Wisconsin",1191714,null,null,null,2017,7,2015,12,null,"2015-12-01","Wisconsin"]
["Wisconsin",1201672,null,null,null,2016,12,2014,7,null,"2014-07-01","Wisconsin"]
["Wisconsin",1185344,null,null,null,2018,8,2016,12,null,"2016-12-01","Wisconsin"]
["Wisconsin",1195052,null,null,null,2017,9,2016,4,null,"2016-04-01","Wisconsin"]
["Wisconsin",1190224,null,null,null,2018,8,2017,5,null,"2017-05-01","Wisconsin"]
["Wisconsin",1194721,null,null,null,2016,12,2014,9,null,"2014-09-01","Wisconsin"]
["Wisconsin",1188340,null,null,null,2018,8,2017,4,null,"2017-04-01","Wisconsin"]
["Wisconsin",1194301,null,null,null,2017,7,2015,7,null,"2015-07-01","Wisconsin"]
["Wisconsin",1197958,null,null,null,2017,7,2015,5,null,"2015-05-01","Wisconsin"]
["Wisconsin",1188074,null,null,null,2019,12,2018,5,null,"2018-05-01","Wisconsin"]
["Wisconsin",1191620,null,null,null,2019,12,2018,4,null,"2018-04-01","Wisconsin"]
["Wisconsin",1188415,null,null,null,2019,12,2017,10,null,"2017-10-01","Wisconsin"]
["Wisconsin",1184824,null,null,null,2019,12,2017,12,null,"2017-12-01","Wisconsin"]
["Wisconsin",1212987,null,null,null,2017,7,2015,3,null,"2015-03-01","Wisconsin"]
["Wisconsin",1197034,null,null,null,2017,7,2015,8,null,"2015-08-01","Wisconsin"]
["Wisconsin",1184288,null,null,null,2018,8,2017,9,null,"2017-09-01","Wisconsin"]
["Wisconsin",1190904,null,null,null,2018,8,2016,10,null,"2016-10-01","Wisconsin"]
["Wisconsin",1190616,null,null,null,2019,12,2018,1,null,"2018-01-01","Wisconsin"]
["Wisconsin",1184947,null,null,null,2019,12,2018,6,null,"2018-06-01","Wisconsin"]
["Wisconsin",1185378,null,null,null,2019,12,2017,11,null,"2017-11-01","Wisconsin"]
["Wisconsin",1190364,null,null,null,2017,9,2016,9,null,"2016-09-01","Wisconsin"]
["Wisconsin",1185637,null,null,null,2018,8,2017,6,null,"2017-06-01","Wisconsin"]
["Wisconsin",1200976,null,null,null,2017,7,2015,2,null,"2015-02-01","Wisconsin"]
["Wisconsin",1184601,null,null,null,2016,12,2014,12,null,"2014-12-01","Wisconsin"]
["Wisconsin",1192345,null,null,null,2017,9,2016,1,null,"2016-01-01","Wisconsin"]
["Wisconsin",1192743,null,null,null,2019,12,2018,2,null,"2018-02-01","Wisconsin"]
["Wisconsin",1187842,null,null,null,2018,8,2017,7,null,"2017-07-01","Wisconsin"]
["Wisconsin",1201683,null,null,null,2017,9,2016,3,null,"2016-03-01","Wisconsin"]
["Wisconsin",1196191,null,null,null,2017,7,2015,6,null,"2015-06-01","Wisconsin"]
["Wisconsin",1191001,null,null,null,2019,12,2018,3,null,"2018-03-01","Wisconsin"]
["Wisconsin",1194497,null,null,null,2017,9,2016,6,null,"2016-06-01","Wisconsin"]
["Wisconsin",1186598,null,null,null,2018,8,2017,8,null,"2017-08-01","Wisconsin"]
["Wisconsin",1190634,null,null,null,2017,7,2015,10,null,"2015-10-01","Wisconsin"]
["Wisconsin",1190076,null,null,null,2017,7,2015,1,null,"2015-01-01","Wisconsin"]
["Wisconsin",1190959,null,null,null,2018,8,2017,1,null,"2017-01-01","Wisconsin"]
["Wisconsin",1194195,null,null,null,2017,7,2015,11,null,"2015-11-01","Wisconsin"]
["Wisconsin",1185493,null,null,null,2016,12,2014,10,null,"2014-10-01","Wisconsin"]
["Wisconsin",1193239,null,null,null,2018,8,2017,2,null,"2017-02-01","Wisconsin"]
["Wisconsin",1172629,null,null,null,2016,12,2014,3,null,"2014-03-01","Wisconsin"]
["Wisconsin",1190163,null,null,null,2017,9,2016,7,null,"2016-07-01","Wisconsin"]
["Wisconsin",1197715,null,null,null,2016,12,2014,5,null,"2014-05-01","Wisconsin"]
["Wisconsin",1170555,null,null,null,2016,12,2014,2,null,"2014-02-01","Wisconsin"]
["Wisconsin",1187671,null,null,null,2018,8,2016,11,null,"2016-11-01","Wisconsin"]
["Wisconsin",1187507,null,null,null,2021,1,2019,9,null,"2019-09-01","Wisconsin"]
["Wisconsin",1183952,null,null,null,2021,1,2019,7,null,"2019-07-01","Wisconsin"]
["Wisconsin",1184360,null,null,null,2021,1,2019,8,null,"2019-08-01","Wisconsin"]
["Wisconsin",1183923,null,null,null,2021,1,2019,12,null,"2019-12-01","Wisconsin"]
["Wisconsin",1185552,null,null,null,2021,1,2019,10,null,"2019-10-01","Wisconsin"]
["Wisconsin",1183039,null,null,null,2021,1,2019,11,null,"2019-11-01","Wisconsin"]
["Wisconsin",1186989,null,null,null,2021,1,2020,3,null,{"$f":"DATE(H5507,I5507,1)","v":"2020-03-01"},{"$f":"TRIM(A5507)","v":"Wisconsin"}]
["Wisconsin",1184182,null,null,null,2021,1,2020,1,null,"2020-01-01","Wisconsin"]
["Wisconsin",1185037,null,null,null,2021,1,2020,2,null,"2020-02-01","Wisconsin"]
["Wisconsin",1267446,null,null,null,2021,5,2020,6,null,"2020-06-01","Wisconsin"]
["Wisconsin",1222819,null,null,null,2021,5,2020,4,null,"2020-04-01","Wisconsin"]
["Wisconsin",1246555,null,null,null,2021,5,2020,5,null,"2020-05-01","Wisconsin"]
["Wisconsin",1314454,null,null,null,2021,5,2020,9,null,"2020-09-01","Wisconsin"]
["Wisconsin",1283322,null,null,null,2021,5,2020,7,null,"2020-07-01","Wisconsin"]
["Wisconsin",1301400,null,null,null,2021,5,2020,8,null,"2020-08-01","Wisconsin"]
["Wisconsin ",1366521,"N/A","N/A","N/A",2022,3,2021,1,null,"2021-01-01","Wisconsin"]
["Wisconsin ",1376597,"N/A","N/A","N/A",2022,3,2021,2,null,"2021-02-01","Wisconsin"]
["Wisconsin ",1386962,"N/A","N/A","N/A",2022,3,2021,3,null,"2021-03-01","Wisconsin"]
["Wisconsin ",1327141,"N/A","N/A","N/A",2022,3,2020,10,null,"2020-10-01","Wisconsin"]
["Wisconsin ",1342118,"N/A","N/A","N/A",2022,3,2020,11,null,"2020-11-01","Wisconsin"]
["Wisconsin ",1353048,"N/A","N/A","N/A",2022,3,2020,12,null,"2020-12-01","Wisconsin"]
["Wisconsin ",1396403,"N/A","N/A","N/A",2022,12,2021,4,null,"2021-04-01","Wisconsin"]
["Wisconsin ",1405846,"N/A","N/A","N/A",2022,12,2021,5,null,"2021-05-01","Wisconsin"]
["Wisconsin ",1414621,"N/A","N/A","N/A",2022,12,2021,6,null,"2021-06-01","Wisconsin"]
["Wisconsin ",1423100,"N/A","N/A","N/A",2022,12,2021,7,null,"2021-07-01","Wisconsin"]
["Wisconsin ",1433028,"N/A","N/A","N/A",2022,12,2021,8,null,"2021-08-01","Wisconsin"]
["Wisconsin ",1440621,"N/A","N/A","N/A",2022,12,2021,9,null,"2021-09-01","Wisconsin"]
["Wisconsin ",1448408,"N/A","N/A","N/A",2022,12,2021,10,null,"2021-10-01","Wisconsin"]
["Wisconsin ",1459552,"N/A","N/A","N/A",2022,12,2021,11,null,"2021-11-01","Wisconsin"]
["Wisconsin ",1469203,"N/A","N/A","N/A",2022,12,2021,12,null,"2021-12-01","Wisconsin"]
["Wisconsin ",1480897,"N/A","N/A","N/A",2022,12,2022,1,null,"2022-01-01","Wisconsin"]
["Wisconsin ",1487883,"N/A","N/A","N/A",2022,12,2022,2,null,"2022-02-01","Wisconsin"]
["Wisconsin ",1493798,"N/A","N/A","N/A",2022,12,2022,3,null,"2022-03-01","Wisconsin"]
["Wyoming",57513,null,null,null,2020,2,2018,9,null,"2018-09-01","Wyoming"]
["Wyoming",54597,null,null,null,2020,2,2019,3,null,"2019-03-01","Wyoming"]
["Wyoming",55709,null,null,null,2020,2,2019,4,null,"2019-04-01","Wyoming"]
["Wyoming",54259,null,null,null,2020,2,2019,6,null,"2019-06-01","Wyoming"]
["Wyoming",56278,null,null,null,2020,2,2018,12,null,"2018-12-01","Wyoming"]
["Wyoming",57649,null,null,null,2020,2,2018,7,null,"2018-07-01","Wyoming"]
["Wyoming",57709,null,null,null,2020,2,2018,8,null,"2018-08-01","Wyoming"]
["Wyoming",56253,null,null,null,2020,2,2019,1,null,"2019-01-01","Wyoming"]
["Wyoming",57177,null,null,null,2020,2,2018,11,null,"2018-11-01","Wyoming"]
["Wyoming",58084,null,null,null,2020,2,2018,10,null,"2018-10-01","Wyoming"]
["Wyoming",54601,null,null,null,2020,2,2019,2,null,"2019-02-01","Wyoming"]
["Wyoming",54910,null,null,null,2020,2,2019,5,null,"2019-05-01","Wyoming"]
["Wyoming",58687,null,null,null,2019,12,2018,5,null,"2018-05-01","Wyoming"]
["Wyoming",68891,null,null,null,2016,12,2014,3,null,"2014-03-01","Wyoming"]
["Wyoming",69584,null,null,null,2016,12,2014,8,null,"2014-08-01","Wyoming"]
["Wyoming",62613,null,null,null,2018,8,2017,5,null,"2017-05-01","Wyoming"]
["Wyoming",59007,null,null,null,2019,12,2018,4,null,"2018-04-01","Wyoming"]
["Wyoming",68680,null,null,null,2017,7,2015,5,null,"2015-05-01","Wyoming"]
["Wyoming",61282,null,null,null,2018,8,2016,11,null,"2016-11-01","Wyoming"]
["Wyoming",62255,null,null,null,2018,8,2017,3,null,"2017-03-01","Wyoming"]
["Wyoming",62324,null,null,null,2018,8,2017,4,null,"2017-04-01","Wyoming"]
["Wyoming",69793,null,null,null,2016,12,2014,7,null,"2014-07-01","Wyoming"]
["Wyoming",60749,null,null,null,2018,8,2017,8,null,"2017-08-01","Wyoming"]
["Wyoming",62411,null,null,null,2018,8,2016,12,null,"2016-12-01","Wyoming"]
["Wyoming",61529,null,null,null,2018,8,2017,6,null,"2017-06-01","Wyoming"]
["Wyoming",69585,null,null,null,2016,12,2014,5,null,"2014-05-01","Wyoming"]
["Wyoming",65026,null,null,null,2017,7,2015,10,null,"2015-10-01","Wyoming"]
["Wyoming",65015,null,null,null,2017,7,2015,12,null,"2015-12-01","Wyoming"]
["Wyoming",59067,null,null,null,2019,12,2018,3,null,"2018-03-01","Wyoming"]
["Wyoming",64006,null,null,null,2017,9,2016,3,null,"2016-03-01","Wyoming"]
["Wyoming",71694,null,null,null,2016,12,2014,11,null,"2014-11-01","Wyoming"]
["Wyoming",65220,null,null,null,2017,7,2015,8,null,"2015-08-01","Wyoming"]
["Wyoming",64156,null,null,null,2017,9,2016,7,null,"2016-07-01","Wyoming"]
["Wyoming",64245,null,null,null,2017,9,2016,2,null,"2016-02-01","Wyoming"]
["Wyoming",63900,null,null,null,2017,9,2016,9,null,"2016-09-01","Wyoming"]
["Wyoming",60658,null,null,null,2018,8,2017,9,null,"2017-09-01","Wyoming"]
["Wyoming",71083,null,null,null,2017,7,2015,2,null,"2015-02-01","Wyoming"]
["Wyoming",65093,null,null,null,2017,7,2015,9,null,{"$f":"DATE(H5571,I5571,1)","v":"2015-09-01"},{"$f":"TRIM(A5571)","v":"Wyoming"}]
["Wyoming",67369,null,null,null,2016,12,2014,1,null,"2014-01-01","Wyoming"]
["Wyoming",67675,null,null,null,2016,12,2014,2,null,"2014-02-01","Wyoming"]
["Wyoming",64432,null,null,null,2017,9,2016,1,null,"2016-01-01","Wyoming"]
["Wyoming",59092,null,null,null,2019,12,2018,1,null,"2018-01-01","Wyoming"]
["Wyoming",62242,null,null,null,2018,8,2017,1,null,"2017-01-01","Wyoming"]
["Wyoming",64093,null,null,null,2017,9,2016,4,null,"2016-04-01","Wyoming"]
["Wyoming",60045,null,null,null,2019,12,2017,11,null,"2017-11-01","Wyoming"]
["Wyoming",66461,null,null,null,2017,7,2015,6,null,"2015-06-01","Wyoming"]
["Wyoming",68320,null,null,null,2016,12,2014,6,null,"2014-06-01","Wyoming"]
["Wyoming",72680,null,null,null,2016,12,2014,9,null,"2014-09-01","Wyoming"]
["Wyoming",65565,null,null,null,2017,7,2015,7,null,"2015-07-01","Wyoming"]
["Wyoming",64442,null,null,null,2017,9,2016,6,null,"2016-06-01","Wyoming"]
["Wyoming",62132,null,null,null,2018,8,2016,10,null,"2016-10-01","Wyoming"]
["Wyoming",71706,null,null,null,2017,7,2015,3,null,"2015-03-01","Wyoming"]
["Wyoming",73744,null,null,null,2016,12,2014,12,null,"2014-12-01","Wyoming"]
["Wyoming",64072,null,null,null,2017,9,2016,8,null,"2016-08-01","Wyoming"]
["Wyoming",65707,null,null,null,2017,7,2015,11,null,"2015-11-01","Wyoming"]
["Wyoming",73395,null,null,null,2016,12,2014,10,null,"2014-10-01","Wyoming"]
["Wyoming",72639,null,null,null,2017,7,2015,4,null,"2015-04-01","Wyoming"]
["Wyoming",60654,null,null,null,2018,8,2017,7,null,"2017-07-01","Wyoming"]
["Wyoming",64167,null,null,null,2017,9,2016,5,null,"2016-05-01","Wyoming"]
["Wyoming",61952,null,null,null,2018,8,2017,2,null,"2017-02-01","Wyoming"]
["Wyoming",60631,null,null,null,2019,12,2017,10,null,"2017-10-01","Wyoming"]
["Wyoming",69322,null,null,null,2016,12,2014,4,null,"2014-04-01","Wyoming"]
["Wyoming",59982,null,null,null,2019,12,2017,12,null,"2017-12-01","Wyoming"]
["Wyoming",58109,null,null,null,2019,12,2018,6,null,"2018-06-01","Wyoming"]
["Wyoming",59029,null,null,null,2019,12,2018,2,null,"2018-02-01","Wyoming"]
["Wyoming",70423,null,null,null,2017,7,2015,1,null,"2015-01-01","Wyoming"]
["Wyoming",54150,null,null,null,2021,1,2019,7,null,"2019-07-01","Wyoming"]
["Wyoming",53525,null,null,null,2021,1,2019,8,null,"2019-08-01","Wyoming"]
["Wyoming",54124,null,null,null,2021,1,2019,9,null,"2019-09-01","Wyoming"]
["Wyoming",53957,null,null,null,2021,1,2019,10,null,"2019-10-01","Wyoming"]
["Wyoming",53793,null,null,null,2021,1,2019,11,null,"2019-11-01","Wyoming"]
["Wyoming",54231,null,null,null,2021,1,2019,12,null,"2019-12-01","Wyoming"]
["Wyoming",54269,null,null,null,2021,1,2020,1,null,"2020-01-01","Wyoming"]
["Wyoming",54069,null,null,null,2021,1,2020,2,null,"2020-02-01","Wyoming"]
["Wyoming",54765,null,null,null,2021,1,2020,3,null,"2020-03-01","Wyoming"]
["Wyoming",57280,null,null,null,2021,5,2020,4,null,"2020-04-01","Wyoming"]
["Wyoming",58110,null,null,null,2021,5,2020,5,null,"2020-05-01","Wyoming"]
["Wyoming",59487,null,null,null,2021,5,2020,6,null,"2020-06-01","Wyoming"]
["Wyoming",61104,null,null,null,2021,5,2020,7,null,"2020-07-01","Wyoming"]
["Wyoming",61719,null,null,null,2021,5,2020,8,null,"2020-08-01","Wyoming"]
["Wyoming",63234,null,null,null,2021,5,2020,9,null,"2020-09-01","Wyoming"]
["Wyoming ",64902,"N/A","N/A","N/A",2022,3,2021,1,null,"2021-01-01","Wyoming"]
["Wyoming ",65791,"N/A","N/A","N/A",2022,3,2021,2,null,"2021-02-01","Wyoming"]
["Wyoming ",66976,"N/A","N/A","N/A",2022,3,2021,3,null,"2021-03-01","Wyoming"]
["Wyoming ",63379,"N/A","N/A","N/A",2022,3,2020,10,null,"2020-10-01","Wyoming"]
["Wyoming ",62979,"N/A","N/A","N/A",2022,3,2020,11,null,"2020-11-01","Wyoming"]
["Wyoming ",58017,"N/A","N/A","N/A",2022,3,2020,12,null,"2020-12-01","Wyoming"]
["Wyoming ",71129,"N/A","N/A","N/A",2022,12,2021,4,null,"2021-04-01","Wyoming"]
["Wyoming ",71885,"N/A","N/A","N/A",2022,12,2021,5,null,"2021-05-01","Wyoming"]
["Wyoming ",72714,"N/A","N/A","N/A",2022,12,2021,6,null,"2021-06-01","Wyoming"]
["Wyoming ",73227,"N/A","N/A","N/A",2022,12,2021,7,null,"2021-07-01","Wyoming"]
["Wyoming ",73886,"N/A","N/A","N/A",2022,12,2021,8,null,"2021-08-01","Wyoming"]
["Wyoming ",74376,"N/A","N/A","N/A",2022,12,2021,9,null,"2021-09-01","Wyoming"]
["Wyoming ",77111,"N/A","N/A","N/A",2022,12,2021,10,null,"2021-10-01","Wyoming"]
["Wyoming ",77021,"N/A","N/A","N/A",2022,12,2021,11,null,"2021-11-01","Wyoming"]
["Wyoming ",74667,"N/A","N/A","N/A",2022,12,2021,12,null,"2021-12-01","Wyoming"]
["Wyoming ",77966,"N/A","N/A","N/A",2022,12,2022,1,null,"2022-01-01","Wyoming"]
["Wyoming ",77949,"N/A","N/A","N/A",2022,12,2022,2,null,"2022-02-01","Wyoming"]
["Wyoming ",77840,"N/A","N/A","N/A",2022,12,2022,3,null,"2022-03-01","Wyoming"]

{"sheet":"TMSIS - elig group","index":21,"n_rows":22261,"n_cols":15,"rows_kept":2250,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
["state","month","major_eligibility_group","number_of_beneficiaries_enrolled_in_the_month","data_quality","year","inc?","DateMod","Cohort%",null,null,null,"major_eligibility_group"]
["Alabama",201601,"Children",635371,null,{"$f":"LEFT(B2,4)","v":"2016"},{"$f":"IF(OR(A2=\"Puerto Rico\",A2=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F2,VALUE(RIGHT(B2,2)),1)","v":"2016-01-01"},{"$f":"IF(C2=\"Children\",(D2-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2)),D2)/(SUMIFS(D:D,A:A,A2,B:B,B2)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2))","v":0.55895512671635383},null,"*includes CHIP",null,"Children",{"$f":"SUMIFS(D:D,C:C,M2)","v":2227016129},{"$f":"N2/SUM($N$2:$N$8)","v":0.44802890430118664}]
["Alabama",201601,"Adult expansion group",0,null,{"$f":"LEFT(B3,4)","v":"2016"},{"$f":"IF(OR(A3=\"Puerto Rico\",A3=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F3,VALUE(RIGHT(B3,2)),1)","v":"2016-01-01"},{"$f":"IF(C3=\"Children\",(D3-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3)),D3)/(SUMIFS(D:D,A:A,A3,B:B,B3)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3))","v":0},null,null,null,"Adult expansion group",{"$f":"SUMIFS(D:D,C:C,M3)","v":974769021},{"$f":"N3/SUM($N$2:$N$8)","v":0.19610306846833364}]
["Alabama",201601,"Adult",174076,null,"2016","Y","2016-01-01",{"$f":"IF(C4=\"Children\",(D4-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4)),D4)/(SUMIFS(D:D,A:A,A4,B:B,B4)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4))","v":0.15313993342201015},null,null,null,"Adult",756533110,0.15219858353386406]
["Alabama",201601,"Aged",111250,null,"2016","Y","2016-01-01",{"$f":"IF(C5=\"Children\",(D5-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5)),D5)/(SUMIFS(D:D,A:A,A5,B:B,B5)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5))","v":9.7869996973727738E-2},null,null,null,"Aged",437820099,8.8080214903556747E-2]
["Alabama",201601,"Persons with disabilities",215980,null,"2016","Y","2016-01-01",{"$f":"IF(C6=\"Children\",(D6-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6)),D6)/(SUMIFS(D:D,A:A,A6,B:B,B6)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6))","v":0.19000415232706261},null,null,null,"Persons with disabilities",572951268,0.11526576995887376]
["Alabama",201601,"COVID newly-eligible",0,null,"2016","Y","2016-01-01",{"$f":"IF(C7=\"Children\",(D7-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7)),D7)/(SUMIFS(D:D,A:A,A7,B:B,B7)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7))","v":0},null,null,null,"COVID newly-eligible",956465,1.9242068360989157E-4]
["Alabama",201601,"Unknown",35,null,"2016","Y","2016-01-01",{"$f":"IF(C8=\"Children\",(D8-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8)),D8)/(SUMIFS(D:D,A:A,A8,B:B,B8)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8))","v":3.0790560845667151E-5},null,null,null,"Unknown",651351,1.3103815057528134E-4]
["Alabama",201602,"Children",635207,null,"2016","Y","2016-02-01",{"$f":"IF(C9=\"Children\",(D9-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9)),D9)/(SUMIFS(D:D,A:A,A9,B:B,B9)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9))","v":0.55919407218559547}]
["Alabama",201602,"Adult expansion group",0,null,"2016","Y","2016-02-01",{"$f":"IF(C10=\"Children\",(D10-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10)),D10)/(SUMIFS(D:D,A:A,A10,B:B,B10)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10))","v":0}]
["Alabama",201602,"Adult",173573,null,"2016","Y","2016-02-01",{"$f":"IF(C11=\"Children\",(D11-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11)),D11)/(SUMIFS(D:D,A:A,A11,B:B,B11)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11))","v":0.15280214590121072}]
["Alabama",201602,"Aged",111285,null,"2016","Y","2016-02-01",{"$f":"IF(C12=\"Children\",(D12-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12)),D12)/(SUMIFS(D:D,A:A,A12,B:B,B12)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12))","v":9.7967925925208615E-2}]
["Alabama",201602,"Persons with disabilities",215827,null,"2016","Y","2016-02-01",{"$f":"IF(C13=\"Children\",(D13-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13)),D13)/(SUMIFS(D:D,A:A,A13,B:B,B13)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13))","v":0.18999976230992496}]
["Alabama",201602,"COVID newly-eligible",0,null,"2016","Y","2016-02-01",{"$f":"IF(C14=\"Children\",(D14-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14)),D14)/(SUMIFS(D:D,A:A,A14,B:B,B14)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14))","v":0}]
["Alabama",201602,"Unknown",41,null,"2016","Y","2016-02-01",{"$f":"IF(C15=\"Children\",(D15-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15)),D15)/(SUMIFS(D:D,A:A,A15,B:B,B15)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15))","v":3.6093678060237706E-5}]
["Alabama",201603,"Children",636456,null,"2016","Y","2016-03-01",{"$f":"IF(C16=\"Children\",(D16-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16)),D16)/(SUMIFS(D:D,A:A,A16,B:B,B16)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16))","v":0.55968560466492612}]
["Alabama",201603,"Adult expansion group",0,null,"2016","Y","2016-03-01",{"$f":"IF(C17=\"Children\",(D17-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17)),D17)/(SUMIFS(D:D,A:A,A17,B:B,B17)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17))","v":0}]
["Alabama",201603,"Adult",173805,null,"2016","Y","2016-03-01",{"$f":"IF(C18=\"Children\",(D18-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18)),D18)/(SUMIFS(D:D,A:A,A18,B:B,B18)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18))","v":0.15284034798758669}]
["Alabama",201603,"Aged",111348,null,"2016","Y","2016-03-01",{"$f":"IF(C19=\"Children\",(D19-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19)),D19)/(SUMIFS(D:D,A:A,A19,B:B,B19)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19))","v":9.7917016585954392E-2}]
["Alabama",201603,"Persons with disabilities",215505,null,"2016","Y","2016-03-01",{"$f":"IF(C20=\"Children\",(D20-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20)),D20)/(SUMIFS(D:D,A:A,A20,B:B,B20)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20))","v":0.18951042371085339}]
["Alabama",201603,"COVID newly-eligible",0,null,"2016","Y","2016-03-01",{"$f":"IF(C21=\"Children\",(D21-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21)),D21)/(SUMIFS(D:D,A:A,A21,B:B,B21)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21))","v":0}]
["Alabama",201603,"Unknown",53,null,"2016","Y","2016-03-01",{"$f":"IF(C22=\"Children\",(D22-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22)),D22)/(SUMIFS(D:D,A:A,A22,B:B,B22)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22))","v":4.6607050679451652E-5}]
["Alabama",201604,"Children",636809,null,"2016","Y","2016-04-01",{"$f":"IF(C23=\"Children\",(D23-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A23,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H23)),D23)/(SUMIFS(D:D,A:A,A23,B:B,B23)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A23,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H23))","v":0.56042971538000519}]
["Alabama",201604,"Adult expansion group",0,null,"2016","Y","2016-04-01",{"$f":"IF(C24=\"Children\",(D24-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A24,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H24)),D24)/(SUMIFS(D:D,A:A,A24,B:B,B24)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A24,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H24))","v":0}]
["Alabama",201604,"Adult",172676,null,"2016","Y","2016-04-01",{"$f":"IF(C25=\"Children\",(D25-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A25,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H25)),D25)/(SUMIFS(D:D,A:A,A25,B:B,B25)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A25,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H25))","v":0.15196512852826793}]
["Alabama",201604,"Aged",111281,null,"2016","Y","2016-04-01",{"$f":"IF(C26=\"Children\",(D26-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A26,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H26)),D26)/(SUMIFS(D:D,A:A,A26,B:B,B26)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A26,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H26))","v":9.7933884661181553E-2}]
["Alabama",201604,"Persons with disabilities",215468,null,"2016","Y","2016-04-01",{"$f":"IF(C27=\"Children\",(D27-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A27,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H27)),D27)/(SUMIFS(D:D,A:A,A27,B:B,B27)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A27,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H27))","v":0.18962462828493154}]
["Alabama",201604,"COVID newly-eligible",0,null,"2016","Y","2016-04-01",{"$f":"IF(C28=\"Children\",(D28-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A28,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H28)),D28)/(SUMIFS(D:D,A:A,A28,B:B,B28)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A28,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H28))","v":0}]
["Alabama",201604,"Unknown",53,null,"2016","Y","2016-04-01",{"$f":"IF(C29=\"Children\",(D29-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A29,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H29)),D29)/(SUMIFS(D:D,A:A,A29,B:B,B29)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A29,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H29))","v":4.6643145613740189E-5}]
["Alabama",201605,"Children",635834,null,"2016","Y","2016-05-01",{"$f":"IF(C30=\"Children\",(D30-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A30,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H30)),D30)/(SUMIFS(D:D,A:A,A30,B:B,B30)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A30,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H30))","v":0.56060278769913874}]
["Alabama",201605,"Adult expansion group",0,null,"2016","Y","2016-05-01",{"$f":"IF(C31=\"Children\",(D31-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A31,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H31)),D31)/(SUMIFS(D:D,A:A,A31,B:B,B31)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A31,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H31))","v":0}]
["Alabama",201605,"Adult",171827,null,"2016","Y","2016-05-01",{"$f":"IF(C32=\"Children\",(D32-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A32,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H32)),D32)/(SUMIFS(D:D,A:A,A32,B:B,B32)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A32,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H32))","v":0.15149660949552857}]
["Alabama",201605,"Aged",111394,null,"2016","Y","2016-05-01",{"$f":"IF(C33=\"Children\",(D33-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A33,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H33)),D33)/(SUMIFS(D:D,A:A,A33,B:B,B33)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A33,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H33))","v":9.821397870034923E-2}]
["Alabama",201605,"Persons with disabilities",215094,null,"2016","Y","2016-05-01",{"$f":"IF(C34=\"Children\",(D34-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A34,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H34)),D34)/(SUMIFS(D:D,A:A,A34,B:B,B34)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A34,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H34))","v":0.18964430341466254}]
["Alabama",201605,"COVID newly-eligible",0,null,"2016","Y","2016-05-01",{"$f":"IF(C35=\"Children\",(D35-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A35,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H35)),D35)/(SUMIFS(D:D,A:A,A35,B:B,B35)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A35,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H35))","v":0}]
["Alabama",201605,"Unknown",48,null,"2016","Y","2016-05-01",{"$f":"IF(C36=\"Children\",(D36-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A36,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H36)),D36)/(SUMIFS(D:D,A:A,A36,B:B,B36)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A36,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H36))","v":4.232069032099362E-5}]
["Alabama",201606,"Children",635042,null,"2016","Y","2016-06-01",{"$f":"IF(C37=\"Children\",(D37-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A37,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H37)),D37)/(SUMIFS(D:D,A:A,A37,B:B,B37)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A37,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H37))","v":0.56059696538476478}]
["Alabama",201606,"Adult expansion group",0,null,"2016","Y","2016-06-01",{"$f":"IF(C38=\"Children\",(D38-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A38,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H38)),D38)/(SUMIFS(D:D,A:A,A38,B:B,B38)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A38,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H38))","v":0}]
["Alabama",201606,"Adult",171202,null,"2016","Y","2016-06-01",{"$f":"IF(C39=\"Children\",(D39-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A39,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H39)),D39)/(SUMIFS(D:D,A:A,A39,B:B,B39)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A39,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H39))","v":0.1511322426985971}]
["Alabama",201606,"Aged",111574,null,"2016","Y","2016-06-01",{"$f":"IF(C40=\"Children\",(D40-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A40,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H40)),D40)/(SUMIFS(D:D,A:A,A40,B:B,B40)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A40,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H40))","v":9.8494344965907366E-2}]
["Alabama",201606,"Persons with disabilities",214925,null,"2016","Y","2016-06-01",{"$f":"IF(C41=\"Children\",(D41-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A41,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H41)),D41)/(SUMIFS(D:D,A:A,A41,B:B,B41)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A41,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H41))","v":0.18972966006235897}]
["Alabama",201606,"COVID newly-eligible",0,null,"2016","Y","2016-06-01",{"$f":"IF(C42=\"Children\",(D42-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A42,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H42)),D42)/(SUMIFS(D:D,A:A,A42,B:B,B42)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A42,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H42))","v":0}]
["Alabama",201606,"Unknown",53,null,"2016","Y","2016-06-01",{"$f":"IF(C43=\"Children\",(D43-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A43,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H43)),D43)/(SUMIFS(D:D,A:A,A43,B:B,B43)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A43,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H43))","v":4.6786888371780973E-5}]
["Alabama",201607,"Children",634381,null,"2016","Y","2016-07-01",{"$f":"IF(C44=\"Children\",(D44-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A44,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H44)),D44)/(SUMIFS(D:D,A:A,A44,B:B,B44)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A44,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H44))","v":0.56063704557345062}]
["Alabama",201607,"Adult expansion group",0,null,"2016","Y","2016-07-01",{"$f":"IF(C45=\"Children\",(D45-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A45,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H45)),D45)/(SUMIFS(D:D,A:A,A45,B:B,B45)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A45,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H45))","v":0}]
["Alabama",201607,"Adult",170458,null,"2016","Y","2016-07-01",{"$f":"IF(C46=\"Children\",(D46-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A46,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H46)),D46)/(SUMIFS(D:D,A:A,A46,B:B,B46)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A46,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H46))","v":0.15064301975367994}]
["Alabama",201607,"Aged",111854,null,"2016","Y","2016-07-01",{"$f":"IF(C47=\"Children\",(D47-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A47,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H47)),D47)/(SUMIFS(D:D,A:A,A47,B:B,B47)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A47,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H47))","v":9.8851472688451805E-2}]
["Alabama",201607,"Persons with disabilities",214801,null,"2016","Y","2016-07-01",{"$f":"IF(C48=\"Children\",(D48-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A48,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H48)),D48)/(SUMIFS(D:D,A:A,A48,B:B,B48)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A48,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H48))","v":0.18983134429660214}]
["Alabama",201607,"COVID newly-eligible",0,null,"2016","Y","2016-07-01",{"$f":"IF(C49=\"Children\",(D49-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A49,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H49)),D49)/(SUMIFS(D:D,A:A,A49,B:B,B49)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A49,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H49))","v":0}]
["Alabama",201607,"Unknown",42,null,"2016","Y","2016-07-01",{"$f":"IF(C50=\"Children\",(D50-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A50,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H50)),D50)/(SUMIFS(D:D,A:A,A50,B:B,B50)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A50,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H50))","v":3.7117687815500347E-5}]
["Alabama",201608,"Children",636808,null,"2016","Y","2016-08-01",{"$f":"IF(C51=\"Children\",(D51-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A51,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H51)),D51)/(SUMIFS(D:D,A:A,A51,B:B,B51)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A51,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H51))","v":0.56109051788321396}]
["Alabama",201608,"Adult expansion group",0,null,"2016","Y","2016-08-01",{"$f":"IF(C52=\"Children\",(D52-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A52,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H52)),D52)/(SUMIFS(D:D,A:A,A52,B:B,B52)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A52,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H52))","v":0}]
["Alabama",201608,"Adult",171266,null,"2016","Y","2016-08-01",{"$f":"IF(C53=\"Children\",(D53-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A53,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H53)),D53)/(SUMIFS(D:D,A:A,A53,B:B,B53)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A53,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H53))","v":0.15090220071950497}]
["Alabama",201608,"Aged",112145,null,"2016","Y","2016-08-01",{"$f":"IF(C54=\"Children\",(D54-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A54,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H54)),D54)/(SUMIFS(D:D,A:A,A54,B:B,B54)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A54,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H54))","v":9.8810781472615017E-2}]
["Alabama",201608,"Persons with disabilities",214693,null,"2016","Y","2016-08-01",{"$f":"IF(C55=\"Children\",(D55-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A55,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H55)),D55)/(SUMIFS(D:D,A:A,A55,B:B,B55)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A55,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H55))","v":0.1891656614802277}]
["Alabama",201608,"COVID newly-eligible",0,null,"2016","Y","2016-08-01",{"$f":"IF(C56=\"Children\",(D56-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A56,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H56)),D56)/(SUMIFS(D:D,A:A,A56,B:B,B56)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A56,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H56))","v":0}]
["Alabama",201608,"Unknown",35,null,"2016","Y","2016-08-01",{"$f":"IF(C57=\"Children\",(D57-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A57,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H57)),D57)/(SUMIFS(D:D,A:A,A57,B:B,B57)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A57,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H57))","v":3.0838444438374658E-5}]
["Alabama",201609,"Children",637136,null,"2016","Y","2016-09-01",{"$f":"IF(C58=\"Children\",(D58-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A58,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H58)),D58)/(SUMIFS(D:D,A:A,A58,B:B,B58)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A58,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H58))","v":0.56127368716860426}]
["Alabama",201609,"Adult expansion group",0,null,"2016","Y","2016-09-01",{"$f":"IF(C59=\"Children\",(D59-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A59,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H59)),D59)/(SUMIFS(D:D,A:A,A59,B:B,B59)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A59,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H59))","v":0}]
["Alabama",201609,"Adult",171096,null,"2016","Y","2016-09-01",{"$f":"IF(C60=\"Children\",(D60-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A60,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H60)),D60)/(SUMIFS(D:D,A:A,A60,B:B,B60)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A60,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H60))","v":0.15072399421756033}]
["Alabama",201609,"Aged",112275,null,"2016","Y","2016-09-01",{"$f":"IF(C61=\"Children\",(D61-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A61,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H61)),D61)/(SUMIFS(D:D,A:A,A61,B:B,B61)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A61,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H61))","v":9.8906674912193071E-2}]
["Alabama",201609,"Persons with disabilities",214624,null,"2016","Y","2016-09-01",{"$f":"IF(C62=\"Children\",(D62-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A62,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H62)),D62)/(SUMIFS(D:D,A:A,A62,B:B,B62)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A62,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H62))","v":0.18906921573239391}]
["Alabama",201609,"COVID newly-eligible",0,null,"2016","Y","2016-09-01",{"$f":"IF(C63=\"Children\",(D63-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A63,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H63)),D63)/(SUMIFS(D:D,A:A,A63,B:B,B63)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A63,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H63))","v":0}]
["Alabama",201609,"Unknown",30,null,"2016","Y","2016-09-01",{"$f":"IF(C64=\"Children\",(D64-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A64,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H64)),D64)/(SUMIFS(D:D,A:A,A64,B:B,B64)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A64,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H64))","v":2.6427969248414984E-5}]
["Alabama",201610,"Children",636378,null,"2016","Y","2016-10-01",{"$f":"IF(C65=\"Children\",(D65-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A65,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H65)),D65)/(SUMIFS(D:D,A:A,A65,B:B,B65)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A65,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H65))","v":0.56142694183772224}]
["Alabama",201610,"Adult expansion group",0,null,"2016","Y","2016-10-01",{"$f":"IF(C66=\"Children\",(D66-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A66,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H66)),D66)/(SUMIFS(D:D,A:A,A66,B:B,B66)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A66,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H66))","v":0}]
["Alabama",201610,"Adult",170236,null,{"$f":"LEFT(B67,4)","v":"2016"},{"$f":"IF(OR(A67=\"Puerto Rico\",A67=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F67,VALUE(RIGHT(B67,2)),1)","v":"2016-10-01"},{"$f":"IF(C67=\"Children\",(D67-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A67,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H67)),D67)/(SUMIFS(D:D,A:A,A67,B:B,B67)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A67,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H67))","v":0.15018601659813269}]
["Alabama",201610,"Aged",112492,null,"2016","Y","2016-10-01",{"$f":"IF(C68=\"Children\",(D68-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A68,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H68)),D68)/(SUMIFS(D:D,A:A,A68,B:B,B68)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A68,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H68))","v":9.9242964937834202E-2}]
["Alabama",201610,"Persons with disabilities",214369,null,"2016","Y","2016-10-01",{"$f":"IF(C69=\"Children\",(D69-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A69,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H69)),D69)/(SUMIFS(D:D,A:A,A69,B:B,B69)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A69,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H69))","v":0.18912113884328288}]
["Alabama",201610,"COVID newly-eligible",0,null,"2016","Y","2016-10-01",{"$f":"IF(C70=\"Children\",(D70-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A70,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H70)),D70)/(SUMIFS(D:D,A:A,A70,B:B,B70)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A70,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H70))","v":0}]
["Alabama",201610,"Unknown",26,null,"2016","Y","2016-10-01",{"$f":"IF(C71=\"Children\",(D71-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A71,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H71)),D71)/(SUMIFS(D:D,A:A,A71,B:B,B71)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A71,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H71))","v":2.2937783027981448E-5}]
["Alabama",201611,"Children",638005,null,"2016","Y","2016-11-01",{"$f":"IF(C72=\"Children\",(D72-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A72,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H72)),D72)/(SUMIFS(D:D,A:A,A72,B:B,B72)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A72,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H72))","v":0.56221206684455227}]
["Alabama",201611,"Adult expansion group",0,null,"2016","Y","2016-11-01",{"$f":"IF(C73=\"Children\",(D73-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A73,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H73)),D73)/(SUMIFS(D:D,A:A,A73,B:B,B73)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A73,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H73))","v":0}]
["Alabama",201611,"Adult",170524,null,"2016","Y","2016-11-01",{"$f":"IF(C74=\"Children\",(D74-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A74,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H74)),D74)/(SUMIFS(D:D,A:A,A74,B:B,B74)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A74,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H74))","v":0.15026629961614787}]
["Alabama",201611,"Aged",112550,null,"2016","Y","2016-11-01",{"$f":"IF(C75=\"Children\",(D75-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A75,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H75)),D75)/(SUMIFS(D:D,A:A,A75,B:B,B75)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A75,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H75))","v":9.917942355209497E-2}]
["Alabama",201611,"Persons with disabilities",213711,null,"2016","Y","2016-11-01",{"$f":"IF(C76=\"Children\",(D76-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A76,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H76)),D76)/(SUMIFS(D:D,A:A,A76,B:B,B76)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A76,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H76))","v":0.18832282351614188}]
["Alabama",201611,"COVID newly-eligible",0,null,"2016","Y","2016-11-01",{"$f":"IF(C77=\"Children\",(D77-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A77,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H77)),D77)/(SUMIFS(D:D,A:A,A77,B:B,B77)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A77,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H77))","v":0}]
["Alabama",201611,"Unknown",22,null,"2016","Y","2016-11-01",{"$f":"IF(C78=\"Children\",(D78-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A78,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H78)),D78)/(SUMIFS(D:D,A:A,A78,B:B,B78)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A78,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H78))","v":1.938647106304833E-5}]
["Alabama",201612,"Children",639337,null,"2016","Y","2016-12-01",{"$f":"IF(C79=\"Children\",(D79-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A79,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H79)),D79)/(SUMIFS(D:D,A:A,A79,B:B,B79)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A79,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H79))","v":0.56320666541575604}]
["Alabama",201612,"Adult expansion group",0,null,"2016","Y","2016-12-01",{"$f":"IF(C80=\"Children\",(D80-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A80,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H80)),D80)/(SUMIFS(D:D,A:A,A80,B:B,B80)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A80,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H80))","v":0}]
["Alabama",201612,"Adult",169813,null,"2016","Y","2016-12-01",{"$f":"IF(C81=\"Children\",(D81-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A81,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H81)),D81)/(SUMIFS(D:D,A:A,A81,B:B,B81)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A81,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H81))","v":0.14959217669905819}]
["Alabama",201612,"Aged",112622,null,"2016","Y","2016-12-01",{"$f":"IF(C82=\"Children\",(D82-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A82,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H82)),D82)/(SUMIFS(D:D,A:A,A82,B:B,B82)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A82,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H82))","v":9.9211309641790285E-2}]
["Alabama",201612,"Persons with disabilities",213385,null,"2016","Y","2016-12-01",{"$f":"IF(C83=\"Children\",(D83-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A83,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H83)),D83)/(SUMIFS(D:D,A:A,A83,B:B,B83)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A83,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H83))","v":0.18797575347546144}]
["Alabama",201612,"COVID newly-eligible",0,null,"2016","Y","2016-12-01",{"$f":"IF(C84=\"Children\",(D84-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A84,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H84)),D84)/(SUMIFS(D:D,A:A,A84,B:B,B84)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A84,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H84))","v":0}]
["Alabama",201612,"Unknown",16,null,"2016","Y","2016-12-01",{"$f":"IF(C85=\"Children\",(D85-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A85,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H85)),D85)/(SUMIFS(D:D,A:A,A85,B:B,B85)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A85,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H85))","v":1.4094767934050581E-5}]
["Alabama",201701,"Children",640586,null,"2017","Y","2017-01-01",{"$f":"IF(C86=\"Children\",(D86-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A86,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H86)),D86)/(SUMIFS(D:D,A:A,A86,B:B,B86)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A86,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H86))","v":0.56493299762327864}]
["Alabama",201701,"Adult expansion group",0,null,"2017","Y","2017-01-01",{"$f":"IF(C87=\"Children\",(D87-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A87,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H87)),D87)/(SUMIFS(D:D,A:A,A87,B:B,B87)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A87,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H87))","v":0}]
["Alabama",201701,"Adult",167303,null,"2017","Y","2017-01-01",{"$f":"IF(C88=\"Children\",(D88-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A88,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H88)),D88)/(SUMIFS(D:D,A:A,A88,B:B,B88)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A88,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H88))","v":0.14754456903736171}]
["Alabama",201701,"Aged",112573,null,"2017","Y","2017-01-01",{"$f":"IF(C89=\"Children\",(D89-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A89,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H89)),D89)/(SUMIFS(D:D,A:A,A89,B:B,B89)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A89,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H89))","v":9.92781645890565E-2}]
["Alabama",201701,"Persons with disabilities",213436,null,"2017","Y","2017-01-01",{"$f":"IF(C90=\"Children\",(D90-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A90,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H90)),D90)/(SUMIFS(D:D,A:A,A90,B:B,B90)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A90,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H90))","v":0.18822927644488344}]
["Alabama",201701,"COVID newly-eligible",0,null,"2017","Y","2017-01-01",{"$f":"IF(C91=\"Children\",(D91-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A91,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H91)),D91)/(SUMIFS(D:D,A:A,A91,B:B,B91)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A91,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H91))","v":0}]
["Alabama",201701,"Unknown",17,null,"2017","Y","2017-01-01",{"$f":"IF(C92=\"Children\",(D92-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A92,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H92)),D92)/(SUMIFS(D:D,A:A,A92,B:B,B92)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A92,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H92))","v":1.4992305419718409E-5}]
["Alabama",201702,"Children",642715,null,"2017","Y","2017-02-01",{"$f":"IF(C93=\"Children\",(D93-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A93,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H93)),D93)/(SUMIFS(D:D,A:A,A93,B:B,B93)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A93,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H93))","v":0.56618142577135688}]
["Alabama",201702,"Adult expansion group",0,null,"2017","Y","2017-02-01",{"$f":"IF(C94=\"Children\",(D94-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A94,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H94)),D94)/(SUMIFS(D:D,A:A,A94,B:B,B94)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A94,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H94))","v":0}]
["Alabama",201702,"Adult",166423,null,"2017","Y","2017-02-01",{"$f":"IF(C95=\"Children\",(D95-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A95,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H95)),D95)/(SUMIFS(D:D,A:A,A95,B:B,B95)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A95,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H95))","v":0.1466055894465611}]
["Alabama",201702,"Aged",112648,null,"2017","Y","2017-02-01",{"$f":"IF(C96=\"Children\",(D96-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A96,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H96)),D96)/(SUMIFS(D:D,A:A,A96,B:B,B96)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A96,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H96))","v":9.92340388045896E-2}]
["Alabama",201702,"Persons with disabilities",213378,null,"2017","Y","2017-02-01",{"$f":"IF(C97=\"Children\",(D97-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A97,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H97)),D97)/(SUMIFS(D:D,A:A,A97,B:B,B97)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A97,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H97))","v":0.18796925584161031}]
["Alabama",201702,"COVID newly-eligible",0,null,"2017","Y","2017-02-01",{"$f":"IF(C98=\"Children\",(D98-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A98,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H98)),D98)/(SUMIFS(D:D,A:A,A98,B:B,B98)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A98,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H98))","v":0}]
["Alabama",201702,"Unknown",11,null,"2017","Y","2017-02-01",{"$f":"IF(C99=\"Children\",(D99-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A99,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H99)),D99)/(SUMIFS(D:D,A:A,A99,B:B,B99)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A99,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H99))","v":9.6901358821327116E-6}]
["Alabama",201703,"Children",644841,null,"2017","Y","2017-03-01",{"$f":"IF(C100=\"Children\",(D100-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A100,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H100)),D100)/(SUMIFS(D:D,A:A,A100,B:B,B100)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A100,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H100))","v":0.56740846852570292}]
["Alabama",201703,"Adult expansion group",0,null,"2017","Y","2017-03-01",{"$f":"IF(C101=\"Children\",(D101-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A101,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H101)),D101)/(SUMIFS(D:D,A:A,A101,B:B,B101)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A101,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H101))","v":0}]
["Alabama",201703,"Adult",165907,null,"2017","Y","2017-03-01",{"$f":"IF(C102=\"Children\",(D102-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A102,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H102)),D102)/(SUMIFS(D:D,A:A,A102,B:B,B102)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A102,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H102))","v":0.14598488121520467}]
["Alabama",201703,"Aged",112809,null,"2017","Y","2017-03-01",{"$f":"IF(C103=\"Children\",(D103-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A103,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H103)),D103)/(SUMIFS(D:D,A:A,A103,B:B,B103)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A103,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H103))","v":9.9262891047430329E-2}]
["Alabama",201703,"Persons with disabilities",212910,null,"2017","Y","2017-03-01",{"$f":"IF(C104=\"Children\",(D104-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A104,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H104)),D104)/(SUMIFS(D:D,A:A,A104,B:B,B104)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A104,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H104))","v":0.1873437592116621}]
["Alabama",201703,"COVID newly-eligible",0,null,"2017","Y","2017-03-01",{"$f":"IF(C105=\"Children\",(D105-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A105,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H105)),D105)/(SUMIFS(D:D,A:A,A105,B:B,B105)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A105,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H105))","v":0}]
["Alabama",201703,"Unknown","NR",null,"2017","Y","2017-03-01",{"$f":"IF(C106=\"Children\",(D106-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A106,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H106)),D106)/(SUMIFS(D:D,A:A,A106,B:B,B106)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A106,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H106))","v":{"$error":"#VALUE!"}}]
["Alabama",201704,"Children",645340,null,"2017","Y","2017-04-01",{"$f":"IF(C107=\"Children\",(D107-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A107,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H107)),D107)/(SUMIFS(D:D,A:A,A107,B:B,B107)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A107,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H107))","v":0.56803998302939396}]
["Alabama",201704,"Adult expansion group",0,null,"2017","Y","2017-04-01",{"$f":"IF(C108=\"Children\",(D108-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A108,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H108)),D108)/(SUMIFS(D:D,A:A,A108,B:B,B108)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A108,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H108))","v":0}]
["Alabama",201704,"Adult",164912,null,"2017","Y","2017-04-01",{"$f":"IF(C109=\"Children\",(D109-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A109,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H109)),D109)/(SUMIFS(D:D,A:A,A109,B:B,B109)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A109,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H109))","v":0.14515853609158494}]
["Alabama",201704,"Aged",112858,null,"2017","Y","2017-04-01",{"$f":"IF(C110=\"Children\",(D110-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A110,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H110)),D110)/(SUMIFS(D:D,A:A,A110,B:B,B110)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A110,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H110))","v":9.9339660341419014E-2}]
["Alabama",201704,"Persons with disabilities",212972,null,"2017","Y","2017-04-01",{"$f":"IF(C111=\"Children\",(D111-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A111,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H111)),D111)/(SUMIFS(D:D,A:A,A111,B:B,B111)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A111,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H111))","v":0.18746182053760205}]
["Alabama",201704,"COVID newly-eligible",0,null,"2017","Y","2017-04-01",{"$f":"IF(C112=\"Children\",(D112-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A112,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H112)),D112)/(SUMIFS(D:D,A:A,A112,B:B,B112)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A112,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H112))","v":0}]
["Alabama",201704,"Unknown","NR",null,"2017","Y","2017-04-01",{"$f":"IF(C113=\"Children\",(D113-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A113,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H113)),D113)/(SUMIFS(D:D,A:A,A113,B:B,B113)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A113,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H113))","v":{"$error":"#VALUE!"}}]
["Alabama",201705,"Children",647653,null,"2017","Y","2017-05-01",{"$f":"IF(C114=\"Children\",(D114-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A114,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H114)),D114)/(SUMIFS(D:D,A:A,A114,B:B,B114)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A114,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H114))","v":0.56901511157968721}]
["Alabama",201705,"Adult expansion group",0,null,"2017","Y","2017-05-01",{"$f":"IF(C115=\"Children\",(D115-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A115,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H115)),D115)/(SUMIFS(D:D,A:A,A115,B:B,B115)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A115,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H115))","v":0}]
["Alabama",201705,"Adult",164919,null,"2017","Y","2017-05-01",{"$f":"IF(C116=\"Children\",(D116-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A116,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H116)),D116)/(SUMIFS(D:D,A:A,A116,B:B,B116)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A116,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H116))","v":0.14489457037427517}]
["Alabama",201705,"Aged",112869,null,"2017","Y","2017-05-01",{"$f":"IF(C117=\"Children\",(D117-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A117,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H117)),D117)/(SUMIFS(D:D,A:A,A117,B:B,B117)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A117,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H117))","v":9.9164470216130729E-2}]
["Alabama",201705,"Persons with disabilities",212759,null,"2017","Y","2017-05-01",{"$f":"IF(C118=\"Children\",(D118-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A118,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H118)),D118)/(SUMIFS(D:D,A:A,A118,B:B,B118)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A118,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H118))","v":0.18692584782990687}]
["Alabama",201705,"COVID newly-eligible",0,null,"2017","Y","2017-05-01",{"$f":"IF(C119=\"Children\",(D119-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A119,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H119)),D119)/(SUMIFS(D:D,A:A,A119,B:B,B119)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A119,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H119))","v":0}]
["Alabama",201705,"Unknown","NR",null,"2017","Y","2017-05-01",{"$f":"IF(C120=\"Children\",(D120-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A120,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H120)),D120)/(SUMIFS(D:D,A:A,A120,B:B,B120)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A120,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H120))","v":{"$error":"#VALUE!"}}]
["Alabama",201706,"Children",650241,null,"2017","Y","2017-06-01",{"$f":"IF(C121=\"Children\",(D121-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A121,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H121)),D121)/(SUMIFS(D:D,A:A,A121,B:B,B121)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A121,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H121))","v":0.57012528462819245}]
["Alabama",201706,"Adult expansion group",0,null,"2017","Y","2017-06-01",{"$f":"IF(C122=\"Children\",(D122-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A122,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H122)),D122)/(SUMIFS(D:D,A:A,A122,B:B,B122)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A122,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H122))","v":0}]
["Alabama",201706,"Adult",164642,null,"2017","Y","2017-06-01",{"$f":"IF(C123=\"Children\",(D123-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A123,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H123)),D123)/(SUMIFS(D:D,A:A,A123,B:B,B123)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A123,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H123))","v":0.14435658027063022}]
["Alabama",201706,"Aged",113046,null,"2017","Y","2017-06-01",{"$f":"IF(C124=\"Children\",(D124-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A124,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H124)),D124)/(SUMIFS(D:D,A:A,A124,B:B,B124)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A124,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H124))","v":9.9117685482888115E-2}]
["Alabama",201706,"Persons with disabilities",212594,null,"2017","Y","2017-06-01",{"$f":"IF(C125=\"Children\",(D125-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A125,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H125)),D125)/(SUMIFS(D:D,A:A,A125,B:B,B125)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A125,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H125))","v":0.18640044961828917}]
["Alabama",201706,"COVID newly-eligible",0,null,"2017","Y","2017-06-01",{"$f":"IF(C126=\"Children\",(D126-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A126,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H126)),D126)/(SUMIFS(D:D,A:A,A126,B:B,B126)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A126,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H126))","v":0}]
["Alabama",201706,"Unknown","NR",null,"2017","Y","2017-06-01",{"$f":"IF(C127=\"Children\",(D127-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A127,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H127)),D127)/(SUMIFS(D:D,A:A,A127,B:B,B127)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A127,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H127))","v":{"$error":"#VALUE!"}}]
["Alabama",201707,"Children",651480,null,"2017","Y","2017-07-01",{"$f":"IF(C128=\"Children\",(D128-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A128,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H128)),D128)/(SUMIFS(D:D,A:A,A128,B:B,B128)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A128,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H128))","v":0.57038944392545043}]
["Alabama",201707,"Adult expansion group",0,null,"2017","Y","2017-07-01",{"$f":"IF(C129=\"Children\",(D129-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A129,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H129)),D129)/(SUMIFS(D:D,A:A,A129,B:B,B129)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A129,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H129))","v":0}]
["Alabama",201707,"Adult",164699,null,"2017","Y","2017-07-01",{"$f":"IF(C130=\"Children\",(D130-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A130,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H130)),D130)/(SUMIFS(D:D,A:A,A130,B:B,B130)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A130,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H130))","v":0.14419870299176915}]
["Alabama",201707,"Aged",113445,null,{"$f":"LEFT(B131,4)","v":"2017"},{"$f":"IF(OR(A131=\"Puerto Rico\",A131=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F131,VALUE(RIGHT(B131,2)),1)","v":"2017-07-01"},{"$f":"IF(C131=\"Children\",(D131-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A131,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H131)),D131)/(SUMIFS(D:D,A:A,A131,B:B,B131)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A131,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H131))","v":9.9324354494570402E-2}]
["Alabama",201707,"Persons with disabilities",212543,null,"2017","Y","2017-07-01",{"$f":"IF(C132=\"Children\",(D132-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A132,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H132)),D132)/(SUMIFS(D:D,A:A,A132,B:B,B132)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A132,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H132))","v":0.18608749858820994}]
["Alabama",201707,"COVID newly-eligible",0,null,"2017","Y","2017-07-01",{"$f":"IF(C133=\"Children\",(D133-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A133,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H133)),D133)/(SUMIFS(D:D,A:A,A133,B:B,B133)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A133,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H133))","v":0}]
["Alabama",201707,"Unknown","NR",null,"2017","Y","2017-07-01",{"$f":"IF(C134=\"Children\",(D134-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A134,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H134)),D134)/(SUMIFS(D:D,A:A,A134,B:B,B134)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A134,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H134))","v":{"$error":"#VALUE!"}}]
["Alabama",201708,"Children",653300,null,"2017","Y","2017-08-01",{"$f":"IF(C135=\"Children\",(D135-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A135,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H135)),D135)/(SUMIFS(D:D,A:A,A135,B:B,B135)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A135,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H135))","v":0.57107591821892145}]
["Alabama",201708,"Adult expansion group",0,null,"2017","Y","2017-08-01",{"$f":"IF(C136=\"Children\",(D136-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A136,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H136)),D136)/(SUMIFS(D:D,A:A,A136,B:B,B136)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A136,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H136))","v":0}]
["Alabama",201708,"Adult",164346,null,"2017","Y","2017-08-01",{"$f":"IF(C137=\"Children\",(D137-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A137,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H137)),D137)/(SUMIFS(D:D,A:A,A137,B:B,B137)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A137,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H137))","v":0.14366147689515824}]
["Alabama",201708,"Aged",113896,null,"2017","Y","2017-08-01",{"$f":"IF(C138=\"Children\",(D138-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A138,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H138)),D138)/(SUMIFS(D:D,A:A,A138,B:B,B138)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A138,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H138))","v":9.9561094109080484E-2}]
["Alabama",201708,"Persons with disabilities",212439,null,"2017","Y","2017-08-01",{"$f":"IF(C139=\"Children\",(D139-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A139,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H139)),D139)/(SUMIFS(D:D,A:A,A139,B:B,B139)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A139,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H139))","v":0.18570151077683983}]
["Alabama",201708,"COVID newly-eligible",0,null,"2017","Y","2017-08-01",{"$f":"IF(C140=\"Children\",(D140-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A140,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H140)),D140)/(SUMIFS(D:D,A:A,A140,B:B,B140)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A140,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H140))","v":0}]
["Alabama",201708,"Unknown","NR",null,"2017","Y","2017-08-01",{"$f":"IF(C141=\"Children\",(D141-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A141,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H141)),D141)/(SUMIFS(D:D,A:A,A141,B:B,B141)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A141,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H141))","v":{"$error":"#VALUE!"}}]
["Alabama",201709,"Children",652912,null,"2017","Y","2017-09-01",{"$f":"IF(C142=\"Children\",(D142-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A142,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H142)),D142)/(SUMIFS(D:D,A:A,A142,B:B,B142)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A142,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H142))","v":0.57157714398769499}]
["Alabama",201709,"Adult expansion group",0,null,"2017","Y","2017-09-01",{"$f":"IF(C143=\"Children\",(D143-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A143,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H143)),D143)/(SUMIFS(D:D,A:A,A143,B:B,B143)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A143,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H143))","v":0}]
["Alabama",201709,"Adult",162986,null,"2017","Y","2017-09-01",{"$f":"IF(C144=\"Children\",(D144-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A144,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H144)),D144)/(SUMIFS(D:D,A:A,A144,B:B,B144)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A144,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H144))","v":0.14268243253298829}]
["Alabama",201709,"Aged",114241,null,"2017","Y","2017-09-01",{"$f":"IF(C145=\"Children\",(D145-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A145,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H145)),D145)/(SUMIFS(D:D,A:A,A145,B:B,B145)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A145,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H145))","v":0.10000971724565985}]
["Alabama",201709,"Persons with disabilities",212160,null,"2017","Y","2017-09-01",{"$f":"IF(C146=\"Children\",(D146-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A146,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H146)),D146)/(SUMIFS(D:D,A:A,A146,B:B,B146)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A146,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H146))","v":0.18573070623365687}]
["Alabama",201709,"COVID newly-eligible",0,null,"2017","Y","2017-09-01",{"$f":"IF(C147=\"Children\",(D147-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A147,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H147)),D147)/(SUMIFS(D:D,A:A,A147,B:B,B147)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A147,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H147))","v":0}]
["Alabama",201709,"Unknown","NR",null,"2017","Y","2017-09-01",{"$f":"IF(C148=\"Children\",(D148-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A148,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H148)),D148)/(SUMIFS(D:D,A:A,A148,B:B,B148)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A148,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H148))","v":{"$error":"#VALUE!"}}]
["Alabama",201710,"Children",653150,null,"2017","Y","2017-10-01",{"$f":"IF(C149=\"Children\",(D149-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A149,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H149)),D149)/(SUMIFS(D:D,A:A,A149,B:B,B149)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A149,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H149))","v":0.57157834031817267}]
["Alabama",201710,"Adult expansion group",0,null,"2017","Y","2017-10-01",{"$f":"IF(C150=\"Children\",(D150-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A150,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H150)),D150)/(SUMIFS(D:D,A:A,A150,B:B,B150)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A150,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H150))","v":0}]
["Alabama",201710,"Adult",162828,null,"2017","Y","2017-10-01",{"$f":"IF(C151=\"Children\",(D151-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A151,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H151)),D151)/(SUMIFS(D:D,A:A,A151,B:B,B151)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A151,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H151))","v":0.14249247186301373}]
["Alabama",201710,"Aged",114540,null,"2017","Y","2017-10-01",{"$f":"IF(C152=\"Children\",(D152-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A152,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H152)),D152)/(SUMIFS(D:D,A:A,A152,B:B,B152)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A152,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H152))","v":0.10023514215730459}]
["Alabama",201710,"Persons with disabilities",212195,null,"2017","Y","2017-10-01",{"$f":"IF(C153=\"Children\",(D153-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A153,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H153)),D153)/(SUMIFS(D:D,A:A,A153,B:B,B153)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A153,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H153))","v":0.18569404566150904}]
["Alabama",201710,"COVID newly-eligible",0,null,"2017","Y","2017-10-01",{"$f":"IF(C154=\"Children\",(D154-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A154,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H154)),D154)/(SUMIFS(D:D,A:A,A154,B:B,B154)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A154,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H154))","v":0}]
["Alabama",201710,"Unknown","NR",null,"2017","Y","2017-10-01",{"$f":"IF(C155=\"Children\",(D155-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A155,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H155)),D155)/(SUMIFS(D:D,A:A,A155,B:B,B155)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A155,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H155))","v":{"$error":"#VALUE!"}}]
["Alabama",201711,"Children",653574,null,"2017","Y","2017-11-01",{"$f":"IF(C156=\"Children\",(D156-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A156,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H156)),D156)/(SUMIFS(D:D,A:A,A156,B:B,B156)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A156,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H156))","v":0.57211110041229352}]
["Alabama",201711,"Adult expansion group",0,null,"2017","Y","2017-11-01",{"$f":"IF(C157=\"Children\",(D157-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A157,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H157)),D157)/(SUMIFS(D:D,A:A,A157,B:B,B157)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A157,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H157))","v":0}]
["Alabama",201711,"Adult",162025,null,"2017","Y","2017-11-01",{"$f":"IF(C158=\"Children\",(D158-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A158,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H158)),D158)/(SUMIFS(D:D,A:A,A158,B:B,B158)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A158,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H158))","v":0.1418298479503497}]
["Alabama",201711,"Aged",114768,null,"2017","Y","2017-11-01",{"$f":"IF(C159=\"Children\",(D159-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A159,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H159)),D159)/(SUMIFS(D:D,A:A,A159,B:B,B159)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A159,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H159))","v":0.10046306427752344}]
["Alabama",201711,"Persons with disabilities",212023,null,"2017","Y","2017-11-01",{"$f":"IF(C160=\"Children\",(D160-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A160,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H160)),D160)/(SUMIFS(D:D,A:A,A160,B:B,B160)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A160,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H160))","v":0.18559598735983332}]
["Alabama",201711,"COVID newly-eligible",0,null,"2017","Y","2017-11-01",{"$f":"IF(C161=\"Children\",(D161-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A161,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H161)),D161)/(SUMIFS(D:D,A:A,A161,B:B,B161)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A161,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H161))","v":0}]
["Alabama",201711,"Unknown","NR",null,"2017","Y","2017-11-01",{"$f":"IF(C162=\"Children\",(D162-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A162,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H162)),D162)/(SUMIFS(D:D,A:A,A162,B:B,B162)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A162,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H162))","v":{"$error":"#VALUE!"}}]
["Alabama",201712,"Children",654644,null,"2017","Y","2017-12-01",{"$f":"IF(C163=\"Children\",(D163-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A163,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H163)),D163)/(SUMIFS(D:D,A:A,A163,B:B,B163)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A163,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H163))","v":0.57295544971266632}]
["Alabama",201712,"Adult expansion group",0,null,"2017","Y","2017-12-01",{"$f":"IF(C164=\"Children\",(D164-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A164,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H164)),D164)/(SUMIFS(D:D,A:A,A164,B:B,B164)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A164,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H164))","v":0}]
["Alabama",201712,"Adult",161414,null,"2017","Y","2017-12-01",{"$f":"IF(C165=\"Children\",(D165-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A165,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H165)),D165)/(SUMIFS(D:D,A:A,A165,B:B,B165)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A165,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H165))","v":0.14127225019998704}]
["Alabama",201712,"Aged",115023,null,"2017","Y","2017-12-01",{"$f":"IF(C166=\"Children\",(D166-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A166,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H166)),D166)/(SUMIFS(D:D,A:A,A166,B:B,B166)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A166,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H166))","v":0.1006700660088537}]
["Alabama",201712,"Persons with disabilities",211493,null,"2017","Y","2017-12-01",{"$f":"IF(C167=\"Children\",(D167-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A167,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H167)),D167)/(SUMIFS(D:D,A:A,A167,B:B,B167)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A167,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H167))","v":0.18510223407849294}]
["Alabama",201712,"COVID newly-eligible",0,null,"2017","Y","2017-12-01",{"$f":"IF(C168=\"Children\",(D168-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A168,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H168)),D168)/(SUMIFS(D:D,A:A,A168,B:B,B168)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A168,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H168))","v":0}]
["Alabama",201712,"Unknown","NR",null,"2017","Y","2017-12-01",{"$f":"IF(C169=\"Children\",(D169-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A169,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H169)),D169)/(SUMIFS(D:D,A:A,A169,B:B,B169)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A169,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H169))","v":{"$error":"#VALUE!"}}]
["Alabama",201801,"Children",656530,null,"2018","Y","2018-01-01",{"$f":"IF(C170=\"Children\",(D170-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A170,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H170)),D170)/(SUMIFS(D:D,A:A,A170,B:B,B170)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A170,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H170))","v":0.49772387702869036}]
["Alabama",201801,"Adult expansion group",0,null,"2018","Y","2018-01-01",{"$f":"IF(C171=\"Children\",(D171-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A171,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H171)),D171)/(SUMIFS(D:D,A:A,A171,B:B,B171)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A171,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H171))","v":0}]
["Alabama",201801,"Adult",161061,null,"2018","Y","2018-01-01",{"$f":"IF(C172=\"Children\",(D172-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A172,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H172)),D172)/(SUMIFS(D:D,A:A,A172,B:B,B172)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A172,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H172))","v":0.16561763807639587}]
["Alabama",201801,"Aged",115241,null,"2018","Y","2018-01-01",{"$f":"IF(C173=\"Children\",(D173-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A173,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H173)),D173)/(SUMIFS(D:D,A:A,A173,B:B,B173)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A173,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H173))","v":0.11850132701002687}]
["Alabama",201801,"Persons with disabilities",212155,null,"2018","Y","2018-01-01",{"$f":"IF(C174=\"Children\",(D174-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A174,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H174)),D174)/(SUMIFS(D:D,A:A,A174,B:B,B174)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A174,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H174))","v":0.2181571578848869}]
["Alabama",201801,"COVID newly-eligible",0,null,"2018","Y","2018-01-01",{"$f":"IF(C175=\"Children\",(D175-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A175,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H175)),D175)/(SUMIFS(D:D,A:A,A175,B:B,B175)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A175,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H175))","v":0}]
["Alabama",201801,"Unknown","NR",null,"2018","Y","2018-01-01",{"$f":"IF(C176=\"Children\",(D176-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A176,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H176)),D176)/(SUMIFS(D:D,A:A,A176,B:B,B176)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A176,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H176))","v":{"$error":"#VALUE!"}}]
["Alabama",201802,"Children",655760,null,"2018","Y","2018-02-01",{"$f":"IF(C177=\"Children\",(D177-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A177,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H177)),D177)/(SUMIFS(D:D,A:A,A177,B:B,B177)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A177,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H177))","v":0.49590944135660203}]
["Alabama",201802,"Adult expansion group",0,null,"2018","Y","2018-02-01",{"$f":"IF(C178=\"Children\",(D178-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A178,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H178)),D178)/(SUMIFS(D:D,A:A,A178,B:B,B178)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A178,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H178))","v":0}]
["Alabama",201802,"Adult",160780,null,"2018","Y","2018-02-01",{"$f":"IF(C179=\"Children\",(D179-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A179,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H179)),D179)/(SUMIFS(D:D,A:A,A179,B:B,B179)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A179,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H179))","v":0.16616473438239593}]
["Alabama",201802,"Aged",115157,null,"2018","Y","2018-02-01",{"$f":"IF(C180=\"Children\",(D180-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A180,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H180)),D180)/(SUMIFS(D:D,A:A,A180,B:B,B180)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A180,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H180))","v":0.11901375990343058}]
["Alabama",201802,"Persons with disabilities",211818,null,"2018","Y","2018-02-01",{"$f":"IF(C181=\"Children\",(D181-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A181,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H181)),D181)/(SUMIFS(D:D,A:A,A181,B:B,B181)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A181,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H181))","v":0.21891206435757146}]
["Alabama",201802,"COVID newly-eligible",0,null,"2018","Y","2018-02-01",{"$f":"IF(C182=\"Children\",(D182-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A182,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H182)),D182)/(SUMIFS(D:D,A:A,A182,B:B,B182)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A182,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H182))","v":0}]
["Alabama",201802,"Unknown","NR",null,"2018","Y","2018-02-01",{"$f":"IF(C183=\"Children\",(D183-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A183,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H183)),D183)/(SUMIFS(D:D,A:A,A183,B:B,B183)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A183,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H183))","v":{"$error":"#VALUE!"}}]
["Alabama",201803,"Children",656029,null,"2018","Y","2018-03-01",{"$f":"IF(C184=\"Children\",(D184-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A184,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H184)),D184)/(SUMIFS(D:D,A:A,A184,B:B,B184)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A184,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H184))","v":0.49476677148304482}]
["Alabama",201803,"Adult expansion group",0,null,"2018","Y","2018-03-01",{"$f":"IF(C185=\"Children\",(D185-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A185,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H185)),D185)/(SUMIFS(D:D,A:A,A185,B:B,B185)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A185,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H185))","v":0}]
["Alabama",201803,"Adult",161156,null,"2018","Y","2018-03-01",{"$f":"IF(C186=\"Children\",(D186-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A186,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H186)),D186)/(SUMIFS(D:D,A:A,A186,B:B,B186)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A186,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H186))","v":0.16680501876551285}]
["Alabama",201803,"Aged",115310,null,"2018","Y","2018-03-01",{"$f":"IF(C187=\"Children\",(D187-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A187,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H187)),D187)/(SUMIFS(D:D,A:A,A187,B:B,B187)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A187,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H187))","v":0.11935197394978336}]
["Alabama",201803,"Persons with disabilities",211657,null,"2018","Y","2018-03-01",{"$f":"IF(C188=\"Children\",(D188-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A188,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H188)),D188)/(SUMIFS(D:D,A:A,A188,B:B,B188)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A188,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H188))","v":0.21907623580165897}]
["Alabama",201803,"COVID newly-eligible",0,null,"2018","Y","2018-03-01",{"$f":"IF(C189=\"Children\",(D189-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A189,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H189)),D189)/(SUMIFS(D:D,A:A,A189,B:B,B189)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A189,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H189))","v":0}]
["Alabama",201803,"Unknown",0,null,"2018","Y","2018-03-01",{"$f":"IF(C190=\"Children\",(D190-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A190,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H190)),D190)/(SUMIFS(D:D,A:A,A190,B:B,B190)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A190,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H190))","v":0}]
["Alabama",201804,"Children",658817,null,"2018","Y","2018-04-01",{"$f":"IF(C191=\"Children\",(D191-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A191,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H191)),D191)/(SUMIFS(D:D,A:A,A191,B:B,B191)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A191,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H191))","v":0.49605314608260176}]
["Alabama",201804,"Adult expansion group",0,null,"2018","Y","2018-04-01",{"$f":"IF(C192=\"Children\",(D192-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A192,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H192)),D192)/(SUMIFS(D:D,A:A,A192,B:B,B192)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A192,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H192))","v":0}]
["Alabama",201804,"Adult",161470,null,"2018","Y","2018-04-01",{"$f":"IF(C193=\"Children\",(D193-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A193,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H193)),D193)/(SUMIFS(D:D,A:A,A193,B:B,B193)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A193,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H193))","v":0.1665922107024688}]
["Alabama",201804,"Aged",115334,null,"2018","Y","2018-04-01",{"$f":"IF(C194=\"Children\",(D194-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A194,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H194)),D194)/(SUMIFS(D:D,A:A,A194,B:B,B194)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A194,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H194))","v":0.11899266754913319}]
["Alabama",201804,"Persons with disabilities",211648,null,{"$f":"LEFT(B195,4)","v":"2018"},{"$f":"IF(OR(A195=\"Puerto Rico\",A195=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F195,VALUE(RIGHT(B195,2)),1)","v":"2018-04-01"},{"$f":"IF(C195=\"Children\",(D195-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A195,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H195)),D195)/(SUMIFS(D:D,A:A,A195,B:B,B195)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A195,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H195))","v":0.21836197566579624}]
["Alabama",201804,"COVID newly-eligible",0,null,"2018","Y","2018-04-01",{"$f":"IF(C196=\"Children\",(D196-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A196,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H196)),D196)/(SUMIFS(D:D,A:A,A196,B:B,B196)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A196,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H196))","v":0}]
["Alabama",201804,"Unknown",0,null,"2018","Y","2018-04-01",{"$f":"IF(C197=\"Children\",(D197-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A197,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H197)),D197)/(SUMIFS(D:D,A:A,A197,B:B,B197)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A197,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H197))","v":0}]
["Alabama",201805,"Children",658367,null,"2018","Y","2018-05-01",{"$f":"IF(C198=\"Children\",(D198-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A198,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H198)),D198)/(SUMIFS(D:D,A:A,A198,B:B,B198)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A198,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H198))","v":0.4995492312315577}]
["Alabama",201805,"Adult expansion group",0,null,"2018","Y","2018-05-01",{"$f":"IF(C199=\"Children\",(D199-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A199,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H199)),D199)/(SUMIFS(D:D,A:A,A199,B:B,B199)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A199,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H199))","v":0}]
["Alabama",201805,"Adult",161441,null,"2018","Y","2018-05-01",{"$f":"IF(C200=\"Children\",(D200-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A200,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H200)),D200)/(SUMIFS(D:D,A:A,A200,B:B,B200)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A200,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H200))","v":0.16558034299452001}]
["Alabama",201805,"Aged",115398,null,"2018","Y","2018-05-01",{"$f":"IF(C201=\"Children\",(D201-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A201,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H201)),D201)/(SUMIFS(D:D,A:A,A201,B:B,B201)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A201,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H201))","v":0.11835680168533161}]
["Alabama",201805,"Persons with disabilities",211101,null,"2018","Y","2018-05-01",{"$f":"IF(C202=\"Children\",(D202-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A202,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H202)),D202)/(SUMIFS(D:D,A:A,A202,B:B,B202)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A202,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H202))","v":0.21651362408859068}]
["Alabama",201805,"COVID newly-eligible",0,null,"2018","Y","2018-05-01",{"$f":"IF(C203=\"Children\",(D203-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A203,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H203)),D203)/(SUMIFS(D:D,A:A,A203,B:B,B203)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A203,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H203))","v":0}]
["Alabama",201805,"Unknown",0,null,"2018","Y","2018-05-01",{"$f":"IF(C204=\"Children\",(D204-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A204,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H204)),D204)/(SUMIFS(D:D,A:A,A204,B:B,B204)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A204,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H204))","v":0}]
["Alabama",201806,"Children",657702,null,"2018","Y","2018-06-01",{"$f":"IF(C205=\"Children\",(D205-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A205,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H205)),D205)/(SUMIFS(D:D,A:A,A205,B:B,B205)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A205,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H205))","v":0.49962645978285408}]
["Alabama",201806,"Adult expansion group",0,null,"2018","Y","2018-06-01",{"$f":"IF(C206=\"Children\",(D206-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A206,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H206)),D206)/(SUMIFS(D:D,A:A,A206,B:B,B206)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A206,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H206))","v":0}]
["Alabama",201806,"Adult",160922,null,"2018","Y","2018-06-01",{"$f":"IF(C207=\"Children\",(D207-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A207,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H207)),D207)/(SUMIFS(D:D,A:A,A207,B:B,B207)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A207,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H207))","v":0.16513966709767461}]
["Alabama",201806,"Aged",115591,null,"2018","Y","2018-06-01",{"$f":"IF(C208=\"Children\",(D208-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A208,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H208)),D208)/(SUMIFS(D:D,A:A,A208,B:B,B208)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A208,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H208))","v":0.11862056934096833}]
["Alabama",201806,"Persons with disabilities",211081,null,"2018","Y","2018-06-01",{"$f":"IF(C209=\"Children\",(D209-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A209,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H209)),D209)/(SUMIFS(D:D,A:A,A209,B:B,B209)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A209,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H209))","v":0.21661330377850296}]
["Alabama",201806,"COVID newly-eligible",0,null,"2018","Y","2018-06-01",{"$f":"IF(C210=\"Children\",(D210-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A210,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H210)),D210)/(SUMIFS(D:D,A:A,A210,B:B,B210)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A210,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H210))","v":0}]
["Alabama",201806,"Unknown",0,null,"2018","Y","2018-06-01",{"$f":"IF(C211=\"Children\",(D211-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A211,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H211)),D211)/(SUMIFS(D:D,A:A,A211,B:B,B211)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A211,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H211))","v":0}]
["Alabama",201807,"Children",659536,null,"2018","Y","2018-07-01",{"$f":"IF(C212=\"Children\",(D212-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A212,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H212)),D212)/(SUMIFS(D:D,A:A,A212,B:B,B212)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A212,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H212))","v":0.5001202300640647}]
["Alabama",201807,"Adult expansion group",0,null,"2018","Y","2018-07-01",{"$f":"IF(C213=\"Children\",(D213-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A213,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H213)),D213)/(SUMIFS(D:D,A:A,A213,B:B,B213)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A213,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H213))","v":0}]
["Alabama",201807,"Adult",161685,null,"2018","Y","2018-07-01",{"$f":"IF(C214=\"Children\",(D214-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A214,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H214)),D214)/(SUMIFS(D:D,A:A,A214,B:B,B214)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A214,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H214))","v":0.16544168432599027}]
["Alabama",201807,"Aged",116015,null,"2018","Y","2018-07-01",{"$f":"IF(C215=\"Children\",(D215-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A215,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H215)),D215)/(SUMIFS(D:D,A:A,A215,B:B,B215)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A215,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H215))","v":0.11871056070185707}]
["Alabama",201807,"Persons with disabilities",210829,null,"2018","Y","2018-07-01",{"$f":"IF(C216=\"Children\",(D216-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A216,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H216)),D216)/(SUMIFS(D:D,A:A,A216,B:B,B216)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A216,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H216))","v":0.21572752490808794}]
["Alabama",201807,"COVID newly-eligible",0,null,"2018","Y","2018-07-01",{"$f":"IF(C217=\"Children\",(D217-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A217,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H217)),D217)/(SUMIFS(D:D,A:A,A217,B:B,B217)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A217,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H217))","v":0}]
["Alabama",201807,"Unknown",0,null,"2018","Y","2018-07-01",{"$f":"IF(C218=\"Children\",(D218-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A218,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H218)),D218)/(SUMIFS(D:D,A:A,A218,B:B,B218)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A218,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H218))","v":0}]
["Alabama",201808,"Children",661872,null,"2018","Y","2018-08-01",{"$f":"IF(C219=\"Children\",(D219-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A219,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H219)),D219)/(SUMIFS(D:D,A:A,A219,B:B,B219)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A219,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H219))","v":0.50114346621363626}]
["Alabama",201808,"Adult expansion group",0,null,"2018","Y","2018-08-01",{"$f":"IF(C220=\"Children\",(D220-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A220,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H220)),D220)/(SUMIFS(D:D,A:A,A220,B:B,B220)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A220,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H220))","v":0}]
["Alabama",201808,"Adult",161979,null,"2018","Y","2018-08-01",{"$f":"IF(C221=\"Children\",(D221-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A221,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H221)),D221)/(SUMIFS(D:D,A:A,A221,B:B,B221)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A221,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H221))","v":0.16537278019516519}]
["Alabama",201808,"Aged",116494,null,"2018","Y","2018-08-01",{"$f":"IF(C222=\"Children\",(D222-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A222,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H222)),D222)/(SUMIFS(D:D,A:A,A222,B:B,B222)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A222,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H222))","v":0.11893477954583973}]
["Alabama",201808,"Persons with disabilities",210146,null,"2018","Y","2018-08-01",{"$f":"IF(C223=\"Children\",(D223-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A223,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H223)),D223)/(SUMIFS(D:D,A:A,A223,B:B,B223)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A223,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H223))","v":0.21454897404535886}]
["Alabama",201808,"COVID newly-eligible",0,null,"2018","Y","2018-08-01",{"$f":"IF(C224=\"Children\",(D224-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A224,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H224)),D224)/(SUMIFS(D:D,A:A,A224,B:B,B224)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A224,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H224))","v":0}]
["Alabama",201808,"Unknown",0,null,"2018","Y","2018-08-01",{"$f":"IF(C225=\"Children\",(D225-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A225,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H225)),D225)/(SUMIFS(D:D,A:A,A225,B:B,B225)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A225,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H225))","v":0}]
["Alabama",201809,"Children",660660,null,"2018","Y","2018-09-01",{"$f":"IF(C226=\"Children\",(D226-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A226,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H226)),D226)/(SUMIFS(D:D,A:A,A226,B:B,B226)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A226,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H226))","v":0.50056442245203947}]
["Alabama",201809,"Adult expansion group",0,null,"2018","Y","2018-09-01",{"$f":"IF(C227=\"Children\",(D227-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A227,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H227)),D227)/(SUMIFS(D:D,A:A,A227,B:B,B227)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A227,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H227))","v":0}]
["Alabama",201809,"Adult",161354,null,"2018","Y","2018-09-01",{"$f":"IF(C228=\"Children\",(D228-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A228,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H228)),D228)/(SUMIFS(D:D,A:A,A228,B:B,B228)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A228,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H228))","v":0.16513476033793706}]
["Alabama",201809,"Aged",116844,null,"2018","Y","2018-09-01",{"$f":"IF(C229=\"Children\",(D229-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A229,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H229)),D229)/(SUMIFS(D:D,A:A,A229,B:B,B229)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A229,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H229))","v":0.11958182590407376}]
["Alabama",201809,"Persons with disabilities",209803,null,"2018","Y","2018-09-01",{"$f":"IF(C230=\"Children\",(D230-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A230,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H230)),D230)/(SUMIFS(D:D,A:A,A230,B:B,B230)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A230,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H230))","v":0.21471899130594971}]
["Alabama",201809,"COVID newly-eligible",0,null,"2018","Y","2018-09-01",{"$f":"IF(C231=\"Children\",(D231-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A231,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H231)),D231)/(SUMIFS(D:D,A:A,A231,B:B,B231)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A231,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H231))","v":0}]
["Alabama",201809,"Unknown",0,null,"2018","Y","2018-09-01",{"$f":"IF(C232=\"Children\",(D232-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A232,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H232)),D232)/(SUMIFS(D:D,A:A,A232,B:B,B232)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A232,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H232))","v":0}]
["Alabama",201810,"Children",660767,null,"2018","Y","2018-10-01",{"$f":"IF(C233=\"Children\",(D233-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A233,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H233)),D233)/(SUMIFS(D:D,A:A,A233,B:B,B233)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A233,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H233))","v":0.49999897492040257}]
["Alabama",201810,"Adult expansion group",0,null,"2018","Y","2018-10-01",{"$f":"IF(C234=\"Children\",(D234-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A234,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H234)),D234)/(SUMIFS(D:D,A:A,A234,B:B,B234)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A234,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H234))","v":0}]
["Alabama",201810,"Adult",161276,null,"2018","Y","2018-10-01",{"$f":"IF(C235=\"Children\",(D235-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A235,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H235)),D235)/(SUMIFS(D:D,A:A,A235,B:B,B235)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A235,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H235))","v":0.16532073715524009}]
["Alabama",201810,"Aged",117049,null,"2018","Y","2018-10-01",{"$f":"IF(C236=\"Children\",(D236-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A236,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H236)),D236)/(SUMIFS(D:D,A:A,A236,B:B,B236)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A236,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H236))","v":0.11998454179967075}]
["Alabama",201810,"Persons with disabilities",209443,null,"2018","Y","2018-10-01",{"$f":"IF(C237=\"Children\",(D237-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A237,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H237)),D237)/(SUMIFS(D:D,A:A,A237,B:B,B237)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A237,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H237))","v":0.21469574612468659}]
["Alabama",201810,"COVID newly-eligible",0,null,"2018","Y","2018-10-01",{"$f":"IF(C238=\"Children\",(D238-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A238,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H238)),D238)/(SUMIFS(D:D,A:A,A238,B:B,B238)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A238,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H238))","v":0}]
["Alabama",201810,"Unknown",0,null,"2018","Y","2018-10-01",{"$f":"IF(C239=\"Children\",(D239-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A239,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H239)),D239)/(SUMIFS(D:D,A:A,A239,B:B,B239)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A239,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H239))","v":0}]
["Alabama",201811,"Children",660550,null,"2018","Y","2018-11-01",{"$f":"IF(C240=\"Children\",(D240-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A240,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H240)),D240)/(SUMIFS(D:D,A:A,A240,B:B,B240)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A240,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H240))","v":0.50017026025202616}]
["Alabama",201811,"Adult expansion group",0,null,"2018","Y","2018-11-01",{"$f":"IF(C241=\"Children\",(D241-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A241,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H241)),D241)/(SUMIFS(D:D,A:A,A241,B:B,B241)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A241,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H241))","v":0}]
["Alabama",201811,"Adult",160970,null,"2018","Y","2018-11-01",{"$f":"IF(C242=\"Children\",(D242-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A242,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H242)),D242)/(SUMIFS(D:D,A:A,A242,B:B,B242)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A242,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H242))","v":0.16510116125697194}]
["Alabama",201811,"Aged",117300,null,"2018","Y","2018-11-01",{"$f":"IF(C243=\"Children\",(D243-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A243,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H243)),D243)/(SUMIFS(D:D,A:A,A243,B:B,B243)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A243,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H243))","v":0.12031040700405547}]
["Alabama",201811,"Persons with disabilities",209053,null,"2018","Y","2018-11-01",{"$f":"IF(C244=\"Children\",(D244-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A244,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H244)),D244)/(SUMIFS(D:D,A:A,A244,B:B,B244)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A244,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H244))","v":0.21441817148694636}]
["Alabama",201811,"COVID newly-eligible",0,null,"2018","Y","2018-11-01",{"$f":"IF(C245=\"Children\",(D245-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A245,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H245)),D245)/(SUMIFS(D:D,A:A,A245,B:B,B245)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A245,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H245))","v":0}]
["Alabama",201811,"Unknown",0,null,"2018","Y","2018-11-01",{"$f":"IF(C246=\"Children\",(D246-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A246,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H246)),D246)/(SUMIFS(D:D,A:A,A246,B:B,B246)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A246,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H246))","v":0}]
["Alabama",201812,"Children",660581,null,"2018","Y","2018-12-01",{"$f":"IF(C247=\"Children\",(D247-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A247,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H247)),D247)/(SUMIFS(D:D,A:A,A247,B:B,B247)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A247,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H247))","v":0.50047543484080881}]
["Alabama",201812,"Adult expansion group",0,null,"2018","Y","2018-12-01",{"$f":"IF(C248=\"Children\",(D248-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A248,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H248)),D248)/(SUMIFS(D:D,A:A,A248,B:B,B248)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A248,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H248))","v":0}]
["Alabama",201812,"Adult",160989,null,"2018","Y","2018-12-01",{"$f":"IF(C249=\"Children\",(D249-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A249,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H249)),D249)/(SUMIFS(D:D,A:A,A249,B:B,B249)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A249,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H249))","v":0.16513436804093151}]
["Alabama",201812,"Aged",117563,null,"2018","Y","2018-12-01",{"$f":"IF(C250=\"Children\",(D250-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A250,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H250)),D250)/(SUMIFS(D:D,A:A,A250,B:B,B250)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A250,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H250))","v":0.1205901751672228}]
["Alabama",201812,"Persons with disabilities",208433,null,"2018","Y","2018-12-01",{"$f":"IF(C251=\"Children\",(D251-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A251,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H251)),D251)/(SUMIFS(D:D,A:A,A251,B:B,B251)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A251,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H251))","v":0.21380002195103687}]
["Alabama",201812,"COVID newly-eligible",0,null,"2018","Y","2018-12-01",{"$f":"IF(C252=\"Children\",(D252-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A252,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H252)),D252)/(SUMIFS(D:D,A:A,A252,B:B,B252)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A252,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H252))","v":0}]
["Alabama",201812,"Unknown",0,null,"2018","Y","2018-12-01",{"$f":"IF(C253=\"Children\",(D253-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A253,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H253)),D253)/(SUMIFS(D:D,A:A,A253,B:B,B253)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A253,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H253))","v":0}]
["Alabama",201901,"Children",663231,null,"2019","Y","2019-01-01",{"$f":"IF(C254=\"Children\",(D254-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A254,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H254)),D254)/(SUMIFS(D:D,A:A,A254,B:B,B254)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A254,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H254))","v":0.50105577454995376}]
["Alabama",201901,"Adult expansion group",0,null,"2019","Y","2019-01-01",{"$f":"IF(C255=\"Children\",(D255-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A255,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H255)),D255)/(SUMIFS(D:D,A:A,A255,B:B,B255)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A255,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H255))","v":0}]
["Alabama",201901,"Adult",161717,null,"2019","Y","2019-01-01",{"$f":"IF(C256=\"Children\",(D256-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A256,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H256)),D256)/(SUMIFS(D:D,A:A,A256,B:B,B256)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A256,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H256))","v":0.16536241442602165}]
["Alabama",201901,"Aged",117796,null,"2019","Y","2019-01-01",{"$f":"IF(C257=\"Children\",(D257-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A257,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H257)),D257)/(SUMIFS(D:D,A:A,A257,B:B,B257)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A257,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H257))","v":0.12045135001099233}]
["Alabama",201901,"Persons with disabilities",208432,null,"2019","Y","2019-01-01",{"$f":"IF(C258=\"Children\",(D258-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A258,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H258)),D258)/(SUMIFS(D:D,A:A,A258,B:B,B258)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A258,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H258))","v":0.21313046101303229}]
["Alabama",201901,"COVID newly-eligible",0,null,{"$f":"LEFT(B259,4)","v":"2019"},{"$f":"IF(OR(A259=\"Puerto Rico\",A259=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F259,VALUE(RIGHT(B259,2)),1)","v":"2019-01-01"},{"$f":"IF(C259=\"Children\",(D259-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A259,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H259)),D259)/(SUMIFS(D:D,A:A,A259,B:B,B259)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A259,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H259))","v":0}]
["Alabama",201901,"Unknown",0,null,"2019","Y","2019-01-01",{"$f":"IF(C260=\"Children\",(D260-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A260,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H260)),D260)/(SUMIFS(D:D,A:A,A260,B:B,B260)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A260,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H260))","v":0}]
["Alabama",201902,"Children",664731,null,"2019","Y","2019-02-01",{"$f":"IF(C261=\"Children\",(D261-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A261,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H261)),D261)/(SUMIFS(D:D,A:A,A261,B:B,B261)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A261,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H261))","v":0.50119314196091891}]
["Alabama",201902,"Adult expansion group",0,null,"2019","Y","2019-02-01",{"$f":"IF(C262=\"Children\",(D262-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A262,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H262)),D262)/(SUMIFS(D:D,A:A,A262,B:B,B262)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A262,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H262))","v":0}]
["Alabama",201902,"Adult",162370,null,"2019","Y","2019-02-01",{"$f":"IF(C263=\"Children\",(D263-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A263,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H263)),D263)/(SUMIFS(D:D,A:A,A263,B:B,B263)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A263,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H263))","v":0.16579414650782615}]
["Alabama",201902,"Aged",117789,null,"2019","Y","2019-02-01",{"$f":"IF(C264=\"Children\",(D264-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A264,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H264)),D264)/(SUMIFS(D:D,A:A,A264,B:B,B264)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A264,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H264))","v":0.12027299823249574}]
["Alabama",201902,"Persons with disabilities",208346,null,"2019","Y","2019-02-01",{"$f":"IF(C265=\"Children\",(D265-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A265,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H265)),D265)/(SUMIFS(D:D,A:A,A265,B:B,B265)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A265,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H265))","v":0.21273971329875926}]
["Alabama",201902,"COVID newly-eligible",0,null,"2019","Y","2019-02-01",{"$f":"IF(C266=\"Children\",(D266-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A266,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H266)),D266)/(SUMIFS(D:D,A:A,A266,B:B,B266)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A266,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H266))","v":0}]
["Alabama",201902,"Unknown",0,null,"2019","Y","2019-02-01",{"$f":"IF(C267=\"Children\",(D267-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A267,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H267)),D267)/(SUMIFS(D:D,A:A,A267,B:B,B267)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A267,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H267))","v":0}]
["Alabama",201903,"Children",665356,null,"2019","Y","2019-03-01",{"$f":"IF(C268=\"Children\",(D268-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A268,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H268)),D268)/(SUMIFS(D:D,A:A,A268,B:B,B268)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A268,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H268))","v":0.50190825871519762}]
["Alabama",201903,"Adult expansion group",0,null,"2019","Y","2019-03-01",{"$f":"IF(C269=\"Children\",(D269-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A269,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H269)),D269)/(SUMIFS(D:D,A:A,A269,B:B,B269)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A269,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H269))","v":0}]
["Alabama",201903,"Adult",162348,null,"2019","Y","2019-03-01",{"$f":"IF(C270=\"Children\",(D270-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A270,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H270)),D270)/(SUMIFS(D:D,A:A,A270,B:B,B270)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A270,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H270))","v":0.1656252263538639}]
["Alabama",201903,"Aged",117817,null,"2019","Y","2019-03-01",{"$f":"IF(C271=\"Children\",(D271-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A271,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H271)),D271)/(SUMIFS(D:D,A:A,A271,B:B,B271)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A271,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H271))","v":0.12019530448994249}]
["Alabama",201903,"Persons with disabilities",208071,null,"2019","Y","2019-03-01",{"$f":"IF(C272=\"Children\",(D272-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A272,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H272)),D272)/(SUMIFS(D:D,A:A,A272,B:B,B272)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A272,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H272))","v":0.21227121044099598}]
["Alabama",201903,"COVID newly-eligible",0,null,"2019","Y","2019-03-01",{"$f":"IF(C273=\"Children\",(D273-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A273,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H273)),D273)/(SUMIFS(D:D,A:A,A273,B:B,B273)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A273,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H273))","v":0}]
["Alabama",201903,"Unknown",0,null,"2019","Y","2019-03-01",{"$f":"IF(C274=\"Children\",(D274-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A274,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H274)),D274)/(SUMIFS(D:D,A:A,A274,B:B,B274)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A274,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H274))","v":0}]
["Alabama",201904,"Children",665764,null,"2019","Y","2019-04-01",{"$f":"IF(C275=\"Children\",(D275-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A275,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H275)),D275)/(SUMIFS(D:D,A:A,A275,B:B,B275)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A275,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H275))","v":0.50197065194377943}]
["Alabama",201904,"Adult expansion group",0,null,"2019","Y","2019-04-01",{"$f":"IF(C276=\"Children\",(D276-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A276,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H276)),D276)/(SUMIFS(D:D,A:A,A276,B:B,B276)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A276,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H276))","v":0}]
["Alabama",201904,"Adult",163302,null,"2019","Y","2019-04-01",{"$f":"IF(C277=\"Children\",(D277-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A277,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H277)),D277)/(SUMIFS(D:D,A:A,A277,B:B,B277)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A277,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H277))","v":0.16622489861728637}]
["Alabama",201904,"Aged",117944,null,"2019","Y","2019-04-01",{"$f":"IF(C278=\"Children\",(D278-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A278,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H278)),D278)/(SUMIFS(D:D,A:A,A278,B:B,B278)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A278,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H278))","v":0.12005504796338821}]
["Alabama",201904,"Persons with disabilities",208026,null,"2019","Y","2019-04-01",{"$f":"IF(C279=\"Children\",(D279-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A279,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H279)),D279)/(SUMIFS(D:D,A:A,A279,B:B,B279)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A279,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H279))","v":0.211749401475546}]
["Alabama",201904,"COVID newly-eligible",0,null,"2019","Y","2019-04-01",{"$f":"IF(C280=\"Children\",(D280-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A280,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H280)),D280)/(SUMIFS(D:D,A:A,A280,B:B,B280)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A280,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H280))","v":0}]
["Alabama",201904,"Unknown",0,null,"2019","Y","2019-04-01",{"$f":"IF(C281=\"Children\",(D281-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A281,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H281)),D281)/(SUMIFS(D:D,A:A,A281,B:B,B281)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A281,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H281))","v":0}]
["Alabama",201905,"Children",668915,null,"2019","Y","2019-05-01",{"$f":"IF(C282=\"Children\",(D282-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A282,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H282)),D282)/(SUMIFS(D:D,A:A,A282,B:B,B282)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A282,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H282))","v":0.50418438396400844}]
["Alabama",201905,"Adult expansion group",0,null,"2019","Y","2019-05-01",{"$f":"IF(C283=\"Children\",(D283-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A283,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H283)),D283)/(SUMIFS(D:D,A:A,A283,B:B,B283)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A283,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H283))","v":0}]
["Alabama",201905,"Adult",164271,null,"2019","Y","2019-05-01",{"$f":"IF(C284=\"Children\",(D284-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A284,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H284)),D284)/(SUMIFS(D:D,A:A,A284,B:B,B284)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A284,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H284))","v":0.1661525110349599}]
["Alabama",201905,"Aged",118140,null,"2019","Y","2019-05-01",{"$f":"IF(C285=\"Children\",(D285-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A285,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H285)),D285)/(SUMIFS(D:D,A:A,A285,B:B,B285)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A285,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H285))","v":0.11949314032099495}]
["Alabama",201905,"Persons with disabilities",207790,null,"2019","Y","2019-05-01",{"$f":"IF(C286=\"Children\",(D286-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A286,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H286)),D286)/(SUMIFS(D:D,A:A,A286,B:B,B286)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A286,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H286))","v":0.21016996468003674}]
["Alabama",201905,"COVID newly-eligible",0,null,"2019","Y","2019-05-01",{"$f":"IF(C287=\"Children\",(D287-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A287,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H287)),D287)/(SUMIFS(D:D,A:A,A287,B:B,B287)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A287,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H287))","v":0}]
["Alabama",201905,"Unknown",0,null,"2019","Y","2019-05-01",{"$f":"IF(C288=\"Children\",(D288-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A288,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H288)),D288)/(SUMIFS(D:D,A:A,A288,B:B,B288)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A288,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H288))","v":0}]
["Alabama",201906,"Children",671132,null,"2019","Y","2019-06-01",{"$f":"IF(C289=\"Children\",(D289-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A289,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H289)),D289)/(SUMIFS(D:D,A:A,A289,B:B,B289)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A289,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H289))","v":0.50394893432868115}]
["Alabama",201906,"Adult expansion group",0,null,"2019","Y","2019-06-01",{"$f":"IF(C290=\"Children\",(D290-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A290,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H290)),D290)/(SUMIFS(D:D,A:A,A290,B:B,B290)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A290,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H290))","v":0}]
["Alabama",201906,"Adult",164717,null,"2019","Y","2019-06-01",{"$f":"IF(C291=\"Children\",(D291-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A291,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H291)),D291)/(SUMIFS(D:D,A:A,A291,B:B,B291)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A291,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H291))","v":0.16654887103248631}]
["Alabama",201906,"Aged",118416,null,"2019","Y","2019-06-01",{"$f":"IF(C292=\"Children\",(D292-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A292,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H292)),D292)/(SUMIFS(D:D,A:A,A292,B:B,B292)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A292,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H292))","v":0.11973294263605395}]
["Alabama",201906,"Persons with disabilities",207462,null,"2019","Y","2019-06-01",{"$f":"IF(C293=\"Children\",(D293-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A293,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H293)),D293)/(SUMIFS(D:D,A:A,A293,B:B,B293)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A293,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H293))","v":0.20976925200277857}]
["Alabama",201906,"COVID newly-eligible",0,null,"2019","Y","2019-06-01",{"$f":"IF(C294=\"Children\",(D294-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A294,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H294)),D294)/(SUMIFS(D:D,A:A,A294,B:B,B294)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A294,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H294))","v":0}]
["Alabama",201906,"Unknown",0,null,"2019","Y","2019-06-01",{"$f":"IF(C295=\"Children\",(D295-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A295,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H295)),D295)/(SUMIFS(D:D,A:A,A295,B:B,B295)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A295,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H295))","v":0}]
["Alabama",201907,"Children",674172,null,"2019","Y","2019-07-01",{"$f":"IF(C296=\"Children\",(D296-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A296,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H296)),D296)/(SUMIFS(D:D,A:A,A296,B:B,B296)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A296,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H296))","v":0.50465499433177985}]
["Alabama",201907,"Adult expansion group",0,null,"2019","Y","2019-07-01",{"$f":"IF(C297=\"Children\",(D297-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A297,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H297)),D297)/(SUMIFS(D:D,A:A,A297,B:B,B297)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A297,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H297))","v":0}]
["Alabama",201907,"Adult",165427,null,"2019","Y","2019-07-01",{"$f":"IF(C298=\"Children\",(D298-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A298,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H298)),D298)/(SUMIFS(D:D,A:A,A298,B:B,B298)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A298,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H298))","v":0.16669807280513918}]
["Alabama",201907,"Aged",118891,null,"2019","Y","2019-07-01",{"$f":"IF(C299=\"Children\",(D299-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A299,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H299)),D299)/(SUMIFS(D:D,A:A,A299,B:B,B299)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A299,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H299))","v":0.1198045093840534}]
["Alabama",201907,"Persons with disabilities",207250,null,"2019","Y","2019-07-01",{"$f":"IF(C300=\"Children\",(D300-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A300,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H300)),D300)/(SUMIFS(D:D,A:A,A300,B:B,B300)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A300,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H300))","v":0.20884242347902759}]
["Alabama",201907,"COVID newly-eligible",0,null,"2019","Y","2019-07-01",{"$f":"IF(C301=\"Children\",(D301-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A301,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H301)),D301)/(SUMIFS(D:D,A:A,A301,B:B,B301)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A301,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H301))","v":0}]
["Alabama",201907,"Unknown",0,null,"2019","Y","2019-07-01",{"$f":"IF(C302=\"Children\",(D302-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A302,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H302)),D302)/(SUMIFS(D:D,A:A,A302,B:B,B302)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A302,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H302))","v":0}]
["Alabama",201908,"Children",676680,null,"2019","Y","2019-08-01",{"$f":"IF(C303=\"Children\",(D303-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A303,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H303)),D303)/(SUMIFS(D:D,A:A,A303,B:B,B303)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A303,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H303))","v":0.50565341274434161}]
["Alabama",201908,"Adult expansion group",0,null,"2019","Y","2019-08-01",{"$f":"IF(C304=\"Children\",(D304-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A304,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H304)),D304)/(SUMIFS(D:D,A:A,A304,B:B,B304)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A304,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H304))","v":0}]
["Alabama",201908,"Adult",165792,null,"2019","Y","2019-08-01",{"$f":"IF(C305=\"Children\",(D305-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A305,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H305)),D305)/(SUMIFS(D:D,A:A,A305,B:B,B305)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A305,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H305))","v":0.16657021604938271}]
["Alabama",201908,"Aged",119298,null,"2019","Y","2019-08-01",{"$f":"IF(C306=\"Children\",(D306-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A306,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H306)),D306)/(SUMIFS(D:D,A:A,A306,B:B,B306)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A306,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H306))","v":0.11985797646604938}]
["Alabama",201908,"Persons with disabilities",206947,null,"2019","Y","2019-08-01",{"$f":"IF(C307=\"Children\",(D307-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A307,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H307)),D307)/(SUMIFS(D:D,A:A,A307,B:B,B307)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A307,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H307))","v":0.20791839474022633}]
["Alabama",201908,"COVID newly-eligible",0,null,"2019","Y","2019-08-01",{"$f":"IF(C308=\"Children\",(D308-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A308,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H308)),D308)/(SUMIFS(D:D,A:A,A308,B:B,B308)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A308,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H308))","v":0}]
["Alabama",201908,"Unknown",0,null,"2019","Y","2019-08-01",{"$f":"IF(C309=\"Children\",(D309-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A309,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H309)),D309)/(SUMIFS(D:D,A:A,A309,B:B,B309)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A309,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H309))","v":0}]
["Alabama",201909,"Children",677968,null,"2019","Y","2019-09-01",{"$f":"IF(C310=\"Children\",(D310-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A310,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H310)),D310)/(SUMIFS(D:D,A:A,A310,B:B,B310)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A310,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H310))","v":0.50639127022549113}]
["Alabama",201909,"Adult expansion group",0,null,"2019","Y","2019-09-01",{"$f":"IF(C311=\"Children\",(D311-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A311,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H311)),D311)/(SUMIFS(D:D,A:A,A311,B:B,B311)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A311,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H311))","v":0}]
["Alabama",201909,"Adult",166071,null,"2019","Y","2019-09-01",{"$f":"IF(C312=\"Children\",(D312-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A312,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H312)),D312)/(SUMIFS(D:D,A:A,A312,B:B,B312)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A312,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H312))","v":0.16645567907434081}]
["Alabama",201909,"Aged",119656,null,"2019","Y","2019-09-01",{"$f":"IF(C313=\"Children\",(D313-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A313,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H313)),D313)/(SUMIFS(D:D,A:A,A313,B:B,B313)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A313,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H313))","v":0.11993316554557583}]
["Alabama",201909,"Persons with disabilities",206741,null,"2019","Y","2019-09-01",{"$f":"IF(C314=\"Children\",(D314-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A314,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H314)),D314)/(SUMIFS(D:D,A:A,A314,B:B,B314)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A314,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H314))","v":0.20721988515459228}]
["Alabama",201909,"COVID newly-eligible",0,null,"2019","Y","2019-09-01",{"$f":"IF(C315=\"Children\",(D315-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A315,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H315)),D315)/(SUMIFS(D:D,A:A,A315,B:B,B315)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A315,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H315))","v":0}]
["Alabama",201909,"Unknown",0,null,"2019","Y","2019-09-01",{"$f":"IF(C316=\"Children\",(D316-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A316,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H316)),D316)/(SUMIFS(D:D,A:A,A316,B:B,B316)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A316,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H316))","v":0}]
["Alabama",201910,"Children",678865,null,"2019","Y","2019-10-01",{"$f":"IF(C317=\"Children\",(D317-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A317,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H317)),D317)/(SUMIFS(D:D,A:A,A317,B:B,B317)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A317,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H317))","v":0.50681026481081148}]
["Alabama",201910,"Adult expansion group",0,null,"2019","Y","2019-10-01",{"$f":"IF(C318=\"Children\",(D318-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A318,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H318)),D318)/(SUMIFS(D:D,A:A,A318,B:B,B318)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A318,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H318))","v":0}]
["Alabama",201910,"Adult",166275,null,"2019","Y","2019-10-01",{"$f":"IF(C319=\"Children\",(D319-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A319,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H319)),D319)/(SUMIFS(D:D,A:A,A319,B:B,B319)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A319,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H319))","v":0.16648927169266847}]
["Alabama",201910,"Aged",119963,null,"2019","Y","2019-10-01",{"$f":"IF(C320=\"Children\",(D320-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A320,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H320)),D320)/(SUMIFS(D:D,A:A,A320,B:B,B320)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A320,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H320))","v":0.12011759134005465}]
["Alabama",201910,"Persons with disabilities",206317,null,"2019","Y","2019-10-01",{"$f":"IF(C321=\"Children\",(D321-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A321,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H321)),D321)/(SUMIFS(D:D,A:A,A321,B:B,B321)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A321,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H321))","v":0.20658287215646537}]
["Alabama",201910,"COVID newly-eligible",0,null,"2019","Y","2019-10-01",{"$f":"IF(C322=\"Children\",(D322-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A322,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H322)),D322)/(SUMIFS(D:D,A:A,A322,B:B,B322)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A322,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H322))","v":0}]
["Alabama",201910,"Unknown",0,null,{"$f":"LEFT(B323,4)","v":"2019"},{"$f":"IF(OR(A323=\"Puerto Rico\",A323=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F323,VALUE(RIGHT(B323,2)),1)","v":"2019-10-01"},{"$f":"IF(C323=\"Children\",(D323-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A323,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H323)),D323)/(SUMIFS(D:D,A:A,A323,B:B,B323)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A323,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H323))","v":0}]
["Alabama",201911,"Children",679512,null,"2019","Y","2019-11-01",{"$f":"IF(C324=\"Children\",(D324-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A324,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H324)),D324)/(SUMIFS(D:D,A:A,A324,B:B,B324)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A324,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H324))","v":0.50693081004123941}]
["Alabama",201911,"Adult expansion group",0,null,"2019","Y","2019-11-01",{"$f":"IF(C325=\"Children\",(D325-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A325,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H325)),D325)/(SUMIFS(D:D,A:A,A325,B:B,B325)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A325,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H325))","v":0}]
["Alabama",201911,"Adult",166122,null,"2019","Y","2019-11-01",{"$f":"IF(C326=\"Children\",(D326-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A326,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H326)),D326)/(SUMIFS(D:D,A:A,A326,B:B,B326)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A326,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H326))","v":0.16632141938183884}]
["Alabama",201911,"Aged",120312,null,"2019","Y","2019-11-01",{"$f":"IF(C327=\"Children\",(D327-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A327,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H327)),D327)/(SUMIFS(D:D,A:A,A327,B:B,B327)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A327,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H327))","v":0.12045642725628028}]
["Alabama",201911,"Persons with disabilities",206044,null,"2019","Y","2019-11-01",{"$f":"IF(C328=\"Children\",(D328-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A328,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H328)),D328)/(SUMIFS(D:D,A:A,A328,B:B,B328)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A328,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H328))","v":0.20629134332064145}]
["Alabama",201911,"COVID newly-eligible",0,null,"2019","Y","2019-11-01",{"$f":"IF(C329=\"Children\",(D329-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A329,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H329)),D329)/(SUMIFS(D:D,A:A,A329,B:B,B329)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A329,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H329))","v":0}]
["Alabama",201911,"Unknown",0,null,"2019","Y","2019-11-01",{"$f":"IF(C330=\"Children\",(D330-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A330,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H330)),D330)/(SUMIFS(D:D,A:A,A330,B:B,B330)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A330,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H330))","v":0}]
["Alabama",201912,"Children",680017,null,"2019","Y","2019-12-01",{"$f":"IF(C331=\"Children\",(D331-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A331,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H331)),D331)/(SUMIFS(D:D,A:A,A331,B:B,B331)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A331,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H331))","v":0.5072576365875392}]
["Alabama",201912,"Adult expansion group",0,null,"2019","Y","2019-12-01",{"$f":"IF(C332=\"Children\",(D332-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A332,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H332)),D332)/(SUMIFS(D:D,A:A,A332,B:B,B332)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A332,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H332))","v":0}]
["Alabama",201912,"Adult",166247,null,"2019","Y","2019-12-01",{"$f":"IF(C333=\"Children\",(D333-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A333,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H333)),D333)/(SUMIFS(D:D,A:A,A333,B:B,B333)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A333,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H333))","v":0.1664450696328631}]
["Alabama",201912,"Aged",120568,null,"2019","Y","2019-12-01",{"$f":"IF(C334=\"Children\",(D334-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A334,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H334)),D334)/(SUMIFS(D:D,A:A,A334,B:B,B334)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A334,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H334))","v":0.12071164685976311}]
["Alabama",201912,"Persons with disabilities",205341,null,"2019","Y","2019-12-01",{"$f":"IF(C335=\"Children\",(D335-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A335,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H335)),D335)/(SUMIFS(D:D,A:A,A335,B:B,B335)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A335,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H335))","v":0.20558564691983461}]
["Alabama",201912,"COVID newly-eligible",0,null,"2019","Y","2019-12-01",{"$f":"IF(C336=\"Children\",(D336-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A336,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H336)),D336)/(SUMIFS(D:D,A:A,A336,B:B,B336)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A336,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H336))","v":0}]
["Alabama",201912,"Unknown",0,null,"2019","Y","2019-12-01",{"$f":"IF(C337=\"Children\",(D337-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A337,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H337)),D337)/(SUMIFS(D:D,A:A,A337,B:B,B337)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A337,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H337))","v":0}]
["Alabama",202001,"Children",681999,null,"2020","Y","2020-01-01",{"$f":"IF(C338=\"Children\",(D338-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A338,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H338)),D338)/(SUMIFS(D:D,A:A,A338,B:B,B338)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A338,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H338))","v":0.50887743898973203}]
["Alabama",202001,"Adult expansion group",0,null,"2020","Y","2020-01-01",{"$f":"IF(C339=\"Children\",(D339-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A339,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H339)),D339)/(SUMIFS(D:D,A:A,A339,B:B,B339)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A339,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H339))","v":0}]
["Alabama",202001,"Adult",166287,null,"2020","Y","2020-01-01",{"$f":"IF(C340=\"Children\",(D340-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A340,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H340)),D340)/(SUMIFS(D:D,A:A,A340,B:B,B340)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A340,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H340))","v":0.16581889326431484}]
["Alabama",202001,"Aged",120795,null,"2020","Y","2020-01-01",{"$f":"IF(C341=\"Children\",(D341-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A341,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H341)),D341)/(SUMIFS(D:D,A:A,A341,B:B,B341)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A341,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H341))","v":0.12045495566017134}]
["Alabama",202001,"Persons with disabilities",205427,null,"2020","Y","2020-01-01",{"$f":"IF(C342=\"Children\",(D342-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A342,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H342)),D342)/(SUMIFS(D:D,A:A,A342,B:B,B342)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A342,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H342))","v":0.20484871208578184}]
["Alabama",202001,"COVID newly-eligible",0,null,"2020","Y","2020-01-01",{"$f":"IF(C343=\"Children\",(D343-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A343,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H343)),D343)/(SUMIFS(D:D,A:A,A343,B:B,B343)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A343,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H343))","v":0}]
["Alabama",202001,"Unknown",0,null,"2020","Y","2020-01-01",{"$f":"IF(C344=\"Children\",(D344-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A344,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H344)),D344)/(SUMIFS(D:D,A:A,A344,B:B,B344)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A344,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H344))","v":0}]
["Alabama",202002,"Children",681892,null,"2020","Y","2020-02-01",{"$f":"IF(C345=\"Children\",(D345-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A345,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H345)),D345)/(SUMIFS(D:D,A:A,A345,B:B,B345)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A345,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H345))","v":0.50935334780803987}]
["Alabama",202002,"Adult expansion group",0,null,"2020","Y","2020-02-01",{"$f":"IF(C346=\"Children\",(D346-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A346,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H346)),D346)/(SUMIFS(D:D,A:A,A346,B:B,B346)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A346,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H346))","v":0}]
["Alabama",202002,"Adult",165898,null,"2020","Y","2020-02-01",{"$f":"IF(C347=\"Children\",(D347-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A347,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H347)),D347)/(SUMIFS(D:D,A:A,A347,B:B,B347)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A347,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H347))","v":0.16553250423065871}]
["Alabama",202002,"Aged",120969,null,"2020","Y","2020-02-01",{"$f":"IF(C348=\"Children\",(D348-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A348,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H348)),D348)/(SUMIFS(D:D,A:A,A348,B:B,B348)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A348,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H348))","v":0.12070248890449886}]
["Alabama",202002,"Persons with disabilities",204863,null,"2020","Y","2020-02-01",{"$f":"IF(C349=\"Children\",(D349-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A349,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H349)),D349)/(SUMIFS(D:D,A:A,A349,B:B,B349)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A349,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H349))","v":0.20441165905680259}]
["Alabama",202002,"COVID newly-eligible",0,null,"2020","Y","2020-02-01",{"$f":"IF(C350=\"Children\",(D350-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A350,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H350)),D350)/(SUMIFS(D:D,A:A,A350,B:B,B350)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A350,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H350))","v":0}]
["Alabama",202002,"Unknown",0,null,"2020","Y","2020-02-01",{"$f":"IF(C351=\"Children\",(D351-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A351,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H351)),D351)/(SUMIFS(D:D,A:A,A351,B:B,B351)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A351,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H351))","v":0}]
["Alabama",202003,"Children",681994,null,"2020","Y","2020-03-01",{"$f":"IF(C352=\"Children\",(D352-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A352,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H352)),D352)/(SUMIFS(D:D,A:A,A352,B:B,B352)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A352,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H352))","v":0.50970195854672118}]
["Alabama",202003,"Adult expansion group",0,null,"2020","Y","2020-03-01",{"$f":"IF(C353=\"Children\",(D353-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A353,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H353)),D353)/(SUMIFS(D:D,A:A,A353,B:B,B353)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A353,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H353))","v":0}]
["Alabama",202003,"Adult",166249,null,"2020","Y","2020-03-01",{"$f":"IF(C354=\"Children\",(D354-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A354,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H354)),D354)/(SUMIFS(D:D,A:A,A354,B:B,B354)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A354,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H354))","v":0.16583805330391291}]
["Alabama",202003,"Aged",121129,null,"2020","Y","2020-03-01",{"$f":"IF(C355=\"Children\",(D355-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A355,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H355)),D355)/(SUMIFS(D:D,A:A,A355,B:B,B355)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A355,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H355))","v":0.12082958429012906}]
["Alabama",202003,"Persons with disabilities",204135,null,"2020","Y","2020-03-01",{"$f":"IF(C356=\"Children\",(D356-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A356,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H356)),D356)/(SUMIFS(D:D,A:A,A356,B:B,B356)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A356,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H356))","v":0.20363040385923681}]
["Alabama",202003,"COVID newly-eligible",0,null,"2020","Y","2020-03-01",{"$f":"IF(C357=\"Children\",(D357-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A357,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H357)),D357)/(SUMIFS(D:D,A:A,A357,B:B,B357)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A357,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H357))","v":0}]
["Alabama",202003,"Unknown",0,null,"2020","Y","2020-03-01",{"$f":"IF(C358=\"Children\",(D358-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A358,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H358)),D358)/(SUMIFS(D:D,A:A,A358,B:B,B358)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A358,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H358))","v":0}]
["Alabama",202004,"Children",685465,null,"2020","Y","2020-04-01",{"$f":"IF(C359=\"Children\",(D359-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A359,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H359)),D359)/(SUMIFS(D:D,A:A,A359,B:B,B359)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A359,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H359))","v":0.50841376216357859}]
["Alabama",202004,"Adult expansion group",0,null,"2020","Y","2020-04-01",{"$f":"IF(C360=\"Children\",(D360-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A360,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H360)),D360)/(SUMIFS(D:D,A:A,A360,B:B,B360)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A360,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H360))","v":0}]
["Alabama",202004,"Adult",169585,null,"2020","Y","2020-04-01",{"$f":"IF(C361=\"Children\",(D361-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A361,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H361)),D361)/(SUMIFS(D:D,A:A,A361,B:B,B361)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A361,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H361))","v":0.16831990757466878}]
["Alabama",202004,"Aged",121266,null,"2020","Y","2020-04-01",{"$f":"IF(C362=\"Children\",(D362-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A362,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H362)),D362)/(SUMIFS(D:D,A:A,A362,B:B,B362)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A362,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H362))","v":0.12036136398826421}]
["Alabama",202004,"Persons with disabilities",204430,null,"2020","Y","2020-04-01",{"$f":"IF(C363=\"Children\",(D363-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A363,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H363)),D363)/(SUMIFS(D:D,A:A,A363,B:B,B363)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A363,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H363))","v":0.20290496627348847}]
["Alabama",202004,"COVID newly-eligible",0,null,"2020","Y","2020-04-01",{"$f":"IF(C364=\"Children\",(D364-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A364,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H364)),D364)/(SUMIFS(D:D,A:A,A364,B:B,B364)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A364,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H364))","v":0}]
["Alabama",202004,"Unknown",0,null,"2020","Y","2020-04-01",{"$f":"IF(C365=\"Children\",(D365-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A365,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H365)),D365)/(SUMIFS(D:D,A:A,A365,B:B,B365)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A365,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H365))","v":0}]
["Alabama",202005,"Children",691205,null,"2020","Y","2020-05-01",{"$f":"IF(C366=\"Children\",(D366-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A366,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H366)),D366)/(SUMIFS(D:D,A:A,A366,B:B,B366)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A366,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H366))","v":0.50864752612581376}]
["Alabama",202005,"Adult expansion group",0,null,"2020","Y","2020-05-01",{"$f":"IF(C367=\"Children\",(D367-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A367,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H367)),D367)/(SUMIFS(D:D,A:A,A367,B:B,B367)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A367,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H367))","v":0}]
["Alabama",202005,"Adult",172918,null,"2020","Y","2020-05-01",{"$f":"IF(C368=\"Children\",(D368-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A368,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H368)),D368)/(SUMIFS(D:D,A:A,A368,B:B,B368)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A368,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H368))","v":0.17034779250665952}]
["Alabama",202005,"Aged",121224,null,"2020","Y","2020-05-01",{"$f":"IF(C369=\"Children\",(D369-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A369,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H369)),D369)/(SUMIFS(D:D,A:A,A369,B:B,B369)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A369,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H369))","v":0.11942215847295998}]
["Alabama",202005,"Persons with disabilities",204624,null,"2020","Y","2020-05-01",{"$f":"IF(C370=\"Children\",(D370-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A370,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H370)),D370)/(SUMIFS(D:D,A:A,A370,B:B,B370)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A370,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H370))","v":0.20158252289456677}]
["Alabama",202005,"COVID newly-eligible",0,null,"2020","Y","2020-05-01",{"$f":"IF(C371=\"Children\",(D371-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A371,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H371)),D371)/(SUMIFS(D:D,A:A,A371,B:B,B371)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A371,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H371))","v":0}]
["Alabama",202005,"Unknown",0,null,"2020","Y","2020-05-01",{"$f":"IF(C372=\"Children\",(D372-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A372,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H372)),D372)/(SUMIFS(D:D,A:A,A372,B:B,B372)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A372,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H372))","v":0}]
["Alabama",202006,"Children",697911,null,"2020","Y","2020-06-01",{"$f":"IF(C373=\"Children\",(D373-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A373,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H373)),D373)/(SUMIFS(D:D,A:A,A373,B:B,B373)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A373,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H373))","v":0.50970350141422027}]
["Alabama",202006,"Adult expansion group",0,null,"2020","Y","2020-06-01",{"$f":"IF(C374=\"Children\",(D374-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A374,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H374)),D374)/(SUMIFS(D:D,A:A,A374,B:B,B374)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A374,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H374))","v":0}]
["Alabama",202006,"Adult",176513,null,"2020","Y","2020-06-01",{"$f":"IF(C375=\"Children\",(D375-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A375,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H375)),D375)/(SUMIFS(D:D,A:A,A375,B:B,B375)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A375,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H375))","v":0.17215741734126597}]
["Alabama",202006,"Aged",121276,null,"2020","Y","2020-06-01",{"$f":"IF(C376=\"Children\",(D376-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A376,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H376)),D376)/(SUMIFS(D:D,A:A,A376,B:B,B376)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A376,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H376))","v":0.11828342924022238}]
["Alabama",202006,"Persons with disabilities",204912,null,"2020","Y","2020-06-01",{"$f":"IF(C377=\"Children\",(D377-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A377,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H377)),D377)/(SUMIFS(D:D,A:A,A377,B:B,B377)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A377,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H377))","v":0.19985565200429142}]
["Alabama",202006,"COVID newly-eligible",0,null,"2020","Y","2020-06-01",{"$f":"IF(C378=\"Children\",(D378-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A378,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H378)),D378)/(SUMIFS(D:D,A:A,A378,B:B,B378)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A378,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H378))","v":0}]
["Alabama",202006,"Unknown",0,null,"2020","Y","2020-06-01",{"$f":"IF(C379=\"Children\",(D379-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A379,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H379)),D379)/(SUMIFS(D:D,A:A,A379,B:B,B379)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A379,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H379))","v":0}]
["Alabama",202007,"Children",703184,null,"2020","Y","2020-07-01",{"$f":"IF(C380=\"Children\",(D380-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A380,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H380)),D380)/(SUMIFS(D:D,A:A,A380,B:B,B380)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A380,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H380))","v":0.51070386316675154}]
["Alabama",202007,"Adult expansion group",0,null,"2020","Y","2020-07-01",{"$f":"IF(C381=\"Children\",(D381-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A381,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H381)),D381)/(SUMIFS(D:D,A:A,A381,B:B,B381)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A381,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H381))","v":0}]
["Alabama",202007,"Adult",179890,null,"2020","Y","2020-07-01",{"$f":"IF(C382=\"Children\",(D382-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A382,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H382)),D382)/(SUMIFS(D:D,A:A,A382,B:B,B382)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A382,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H382))","v":0.1737753661898768}]
["Alabama",202007,"Aged",121441,null,"2020","Y","2020-07-01",{"$f":"IF(C383=\"Children\",(D383-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A383,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H383)),D383)/(SUMIFS(D:D,A:A,A383,B:B,B383)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A383,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H383))","v":0.11731310381602551}]
["Alabama",202007,"Persons with disabilities",205182,null,"2020","Y","2020-07-01",{"$f":"IF(C384=\"Children\",(D384-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A384,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H384)),D384)/(SUMIFS(D:D,A:A,A384,B:B,B384)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A384,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H384))","v":0.19820766682734617}]
["Alabama",202007,"COVID newly-eligible",0,null,"2020","Y","2020-07-01",{"$f":"IF(C385=\"Children\",(D385-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A385,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H385)),D385)/(SUMIFS(D:D,A:A,A385,B:B,B385)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A385,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H385))","v":0}]
["Alabama",202007,"Unknown",0,null,"2020","Y","2020-07-01",{"$f":"IF(C386=\"Children\",(D386-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A386,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H386)),D386)/(SUMIFS(D:D,A:A,A386,B:B,B386)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A386,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H386))","v":0}]
["Alabama",202008,"Children",707016,null,{"$f":"LEFT(B387,4)","v":"2020"},{"$f":"IF(OR(A387=\"Puerto Rico\",A387=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F387,VALUE(RIGHT(B387,2)),1)","v":"2020-08-01"},{"$f":"IF(C387=\"Children\",(D387-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A387,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H387)),D387)/(SUMIFS(D:D,A:A,A387,B:B,B387)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A387,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H387))","v":0.51107840975544283}]
["Alabama",202008,"Adult expansion group",0,null,"2020","Y","2020-08-01",{"$f":"IF(C388=\"Children\",(D388-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A388,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H388)),D388)/(SUMIFS(D:D,A:A,A388,B:B,B388)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A388,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H388))","v":0}]
["Alabama",202008,"Adult",183165,null,"2020","Y","2020-08-01",{"$f":"IF(C389=\"Children\",(D389-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A389,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H389)),D389)/(SUMIFS(D:D,A:A,A389,B:B,B389)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A389,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H389))","v":0.17559509543576421}]
["Alabama",202008,"Aged",121456,null,"2020","Y","2020-08-01",{"$f":"IF(C390=\"Children\",(D390-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A390,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H390)),D390)/(SUMIFS(D:D,A:A,A390,B:B,B390)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A390,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H390))","v":0.11643642568856592}]
["Alabama",202008,"Persons with disabilities",205378,null,"2020","Y","2020-08-01",{"$f":"IF(C391=\"Children\",(D391-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A391,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H391)),D391)/(SUMIFS(D:D,A:A,A391,B:B,B391)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A391,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H391))","v":0.19689006912022702}]
["Alabama",202008,"COVID newly-eligible",0,null,"2020","Y","2020-08-01",{"$f":"IF(C392=\"Children\",(D392-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A392,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H392)),D392)/(SUMIFS(D:D,A:A,A392,B:B,B392)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A392,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H392))","v":0}]
["Alabama",202008,"Unknown",0,null,"2020","Y","2020-08-01",{"$f":"IF(C393=\"Children\",(D393-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A393,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H393)),D393)/(SUMIFS(D:D,A:A,A393,B:B,B393)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A393,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H393))","v":0}]
["Alabama",202009,"Children",710083,null,"2020","Y","2020-09-01",{"$f":"IF(C394=\"Children\",(D394-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A394,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H394)),D394)/(SUMIFS(D:D,A:A,A394,B:B,B394)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A394,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H394))","v":0.5106195719750859}]
["Alabama",202009,"Adult expansion group",0,null,"2020","Y","2020-09-01",{"$f":"IF(C395=\"Children\",(D395-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A395,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H395)),D395)/(SUMIFS(D:D,A:A,A395,B:B,B395)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A395,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H395))","v":0}]
["Alabama",202009,"Adult",186255,null,"2020","Y","2020-09-01",{"$f":"IF(C396=\"Children\",(D396-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A396,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H396)),D396)/(SUMIFS(D:D,A:A,A396,B:B,B396)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A396,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H396))","v":0.17760154244586754}]
["Alabama",202009,"Aged",121476,null,"2020","Y","2020-09-01",{"$f":"IF(C397=\"Children\",(D397-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A397,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H397)),D397)/(SUMIFS(D:D,A:A,A397,B:B,B397)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A397,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H397))","v":0.11583219226412288}]
["Alabama",202009,"Persons with disabilities",205494,null,"2020","Y","2020-09-01",{"$f":"IF(C398=\"Children\",(D398-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A398,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H398)),D398)/(SUMIFS(D:D,A:A,A398,B:B,B398)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A398,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H398))","v":0.19594669331492365}]
["Alabama",202009,"COVID newly-eligible",0,null,"2020","Y","2020-09-01",{"$f":"IF(C399=\"Children\",(D399-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A399,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H399)),D399)/(SUMIFS(D:D,A:A,A399,B:B,B399)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A399,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H399))","v":0}]
["Alabama",202009,"Unknown",0,null,"2020","Y","2020-09-01",{"$f":"IF(C400=\"Children\",(D400-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A400,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H400)),D400)/(SUMIFS(D:D,A:A,A400,B:B,B400)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A400,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H400))","v":0}]
["Alabama",202010,"Children",714555,null,"2020","Y","2020-10-01",{"$f":"IF(C401=\"Children\",(D401-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A401,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H401)),D401)/(SUMIFS(D:D,A:A,A401,B:B,B401)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A401,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H401))","v":0.51072995906806973}]
["Alabama",202010,"Adult expansion group",0,null,"2020","Y","2020-10-01",{"$f":"IF(C402=\"Children\",(D402-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A402,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H402)),D402)/(SUMIFS(D:D,A:A,A402,B:B,B402)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A402,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H402))","v":0}]
["Alabama",202010,"Adult",189452,null,"2020","Y","2020-10-01",{"$f":"IF(C403=\"Children\",(D403-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A403,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H403)),D403)/(SUMIFS(D:D,A:A,A403,B:B,B403)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A403,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H403))","v":0.17933940938367343}]
["Alabama",202010,"Aged",121646,null,"2020","Y","2020-10-01",{"$f":"IF(C404=\"Children\",(D404-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A404,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H404)),D404)/(SUMIFS(D:D,A:A,A404,B:B,B404)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A404,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H404))","v":0.11515276583982401}]
["Alabama",202010,"Persons with disabilities",205761,null,"2020","Y","2020-10-01",{"$f":"IF(C405=\"Children\",(D405-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A405,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H405)),D405)/(SUMIFS(D:D,A:A,A405,B:B,B405)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A405,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H405))","v":0.19477786570843289}]
["Alabama",202010,"COVID newly-eligible",0,null,"2020","Y","2020-10-01",{"$f":"IF(C406=\"Children\",(D406-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A406,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H406)),D406)/(SUMIFS(D:D,A:A,A406,B:B,B406)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A406,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H406))","v":0}]
["Alabama",202010,"Unknown",0,null,"2020","Y","2020-10-01",{"$f":"IF(C407=\"Children\",(D407-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A407,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H407)),D407)/(SUMIFS(D:D,A:A,A407,B:B,B407)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A407,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H407))","v":0}]
["Alabama",202011,"Children",718765,null,"2020","Y","2020-11-01",{"$f":"IF(C408=\"Children\",(D408-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A408,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H408)),D408)/(SUMIFS(D:D,A:A,A408,B:B,B408)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A408,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H408))","v":0.51078260983993629}]
["Alabama",202011,"Adult expansion group",0,null,"2020","Y","2020-11-01",{"$f":"IF(C409=\"Children\",(D409-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A409,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H409)),D409)/(SUMIFS(D:D,A:A,A409,B:B,B409)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A409,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H409))","v":0}]
["Alabama",202011,"Adult",192939,null,"2020","Y","2020-11-01",{"$f":"IF(C410=\"Children\",(D410-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A410,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H410)),D410)/(SUMIFS(D:D,A:A,A410,B:B,B410)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A410,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H410))","v":0.1813525659161811}]
["Alabama",202011,"Aged",121708,null,"2020","Y","2020-11-01",{"$f":"IF(C411=\"Children\",(D411-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A411,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H411)),D411)/(SUMIFS(D:D,A:A,A411,B:B,B411)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A411,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H411))","v":0.11439915254316944}]
["Alabama",202011,"Persons with disabilities",205826,null,"2020","Y","2020-11-01",{"$f":"IF(C412=\"Children\",(D412-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A412,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H412)),D412)/(SUMIFS(D:D,A:A,A412,B:B,B412)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A412,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H412))","v":0.19346567170071313}]
["Alabama",202011,"COVID newly-eligible",0,null,"2020","Y","2020-11-01",{"$f":"IF(C413=\"Children\",(D413-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A413,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H413)),D413)/(SUMIFS(D:D,A:A,A413,B:B,B413)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A413,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H413))","v":0}]
["Alabama",202011,"Unknown",0,null,"2020","Y","2020-11-01",{"$f":"IF(C414=\"Children\",(D414-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A414,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H414)),D414)/(SUMIFS(D:D,A:A,A414,B:B,B414)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A414,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H414))","v":0}]
["Alabama",202012,"Children",723468,null,"2020","Y","2020-12-01",{"$f":"IF(C415=\"Children\",(D415-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A415,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H415)),D415)/(SUMIFS(D:D,A:A,A415,B:B,B415)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A415,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H415))","v":0.51090283983113605}]
["Alabama",202012,"Adult expansion group",0,null,"2020","Y","2020-12-01",{"$f":"IF(C416=\"Children\",(D416-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A416,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H416)),D416)/(SUMIFS(D:D,A:A,A416,B:B,B416)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A416,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H416))","v":0}]
["Alabama",202012,"Adult",196492,null,"2020","Y","2020-12-01",{"$f":"IF(C417=\"Children\",(D417-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A417,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H417)),D417)/(SUMIFS(D:D,A:A,A417,B:B,B417)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A417,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H417))","v":0.18327665361447468}]
["Alabama",202012,"Aged",122027,null,"2020","Y","2020-12-01",{"$f":"IF(C418=\"Children\",(D418-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A418,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H418)),D418)/(SUMIFS(D:D,A:A,A418,B:B,B418)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A418,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H418))","v":0.11381990213654247}]
["Alabama",202012,"Persons with disabilities",205845,null,"2020","Y","2020-12-01",{"$f":"IF(C419=\"Children\",(D419-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A419,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H419)),D419)/(SUMIFS(D:D,A:A,A419,B:B,B419)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A419,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H419))","v":0.19200060441784675}]
["Alabama",202012,"COVID newly-eligible",0,null,"2020","Y","2020-12-01",{"$f":"IF(C420=\"Children\",(D420-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A420,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H420)),D420)/(SUMIFS(D:D,A:A,A420,B:B,B420)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A420,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H420))","v":0}]
["Alabama",202012,"Unknown",0,null,"2020","Y","2020-12-01",{"$f":"IF(C421=\"Children\",(D421-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A421,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H421)),D421)/(SUMIFS(D:D,A:A,A421,B:B,B421)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A421,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H421))","v":0}]
["Alaska",201601,"Children",82117,null,"2016","Y","2016-01-01",{"$f":"IF(C422=\"Children\",(D422-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A422,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H422)),D422)/(SUMIFS(D:D,A:A,A422,B:B,B422)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A422,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H422))","v":0.51383500613220534}]
["Alaska",201601,"Adult expansion group",16786,null,"2016","Y","2016-01-01",{"$f":"IF(C423=\"Children\",(D423-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A423,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H423)),D423)/(SUMIFS(D:D,A:A,A423,B:B,B423)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A423,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H423))","v":0.10503591720271319}]
["Alaska",201601,"Adult",34513,null,"2016","Y","2016-01-01",{"$f":"IF(C424=\"Children\",(D424-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A424,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H424)),D424)/(SUMIFS(D:D,A:A,A424,B:B,B424)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A424,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H424))","v":0.21596000300352913}]
["Alaska",201601,"Aged",9875,null,"2016","Y","2016-01-01",{"$f":"IF(C425=\"Children\",(D425-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A425,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H425)),D425)/(SUMIFS(D:D,A:A,A425,B:B,B425)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A425,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H425))","v":6.1791354841939282E-2}]
["Alaska",201601,"Persons with disabilities",16521,null,"2016","Y","2016-01-01",{"$f":"IF(C426=\"Children\",(D426-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A426,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H426)),D426)/(SUMIFS(D:D,A:A,A426,B:B,B426)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A426,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H426))","v":0.10337771881961305}]
["Alaska",201601,"COVID newly-eligible",0,null,"2016","Y","2016-01-01",{"$f":"IF(C427=\"Children\",(D427-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A427,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H427)),D427)/(SUMIFS(D:D,A:A,A427,B:B,B427)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A427,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H427))","v":0}]
["Alaska",201601,"Unknown",0,null,"2016","Y","2016-01-01",{"$f":"IF(C428=\"Children\",(D428-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A428,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H428)),D428)/(SUMIFS(D:D,A:A,A428,B:B,B428)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A428,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H428))","v":0}]
["Alaska",201602,"Children",83326,null,"2016","Y","2016-02-01",{"$f":"IF(C429=\"Children\",(D429-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A429,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H429)),D429)/(SUMIFS(D:D,A:A,A429,B:B,B429)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A429,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H429))","v":0.50925292133183397}]
["Alaska",201602,"Adult expansion group",18706,null,"2016","Y","2016-02-01",{"$f":"IF(C430=\"Children\",(D430-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A430,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H430)),D430)/(SUMIFS(D:D,A:A,A430,B:B,B430)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A430,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H430))","v":0.11432308218843201}]
["Alaska",201602,"Adult",35156,null,"2016","Y","2016-02-01",{"$f":"IF(C431=\"Children\",(D431-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A431,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H431)),D431)/(SUMIFS(D:D,A:A,A431,B:B,B431)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A431,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H431))","v":0.21485845597222902}]
["Alaska",201602,"Aged",9930,null,"2016","Y","2016-02-01",{"$f":"IF(C432=\"Children\",(D432-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A432,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H432)),D432)/(SUMIFS(D:D,A:A,A432,B:B,B432)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A432,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H432))","v":6.0687918642741895E-2}]
["Alaska",201602,"Persons with disabilities",16506,null,"2016","Y","2016-02-01",{"$f":"IF(C433=\"Children\",(D433-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A433,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H433)),D433)/(SUMIFS(D:D,A:A,A433,B:B,B433)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A433,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H433))","v":0.10087762186476311}]
["Alaska",201602,"COVID newly-eligible",0,null,"2016","Y","2016-02-01",{"$f":"IF(C434=\"Children\",(D434-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A434,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H434)),D434)/(SUMIFS(D:D,A:A,A434,B:B,B434)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A434,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H434))","v":0}]
["Alaska",201602,"Unknown",0,null,"2016","Y","2016-02-01",{"$f":"IF(C435=\"Children\",(D435-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A435,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H435)),D435)/(SUMIFS(D:D,A:A,A435,B:B,B435)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A435,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H435))","v":0}]
["Alaska",201603,"Children",84353,null,"2016","Y","2016-03-01",{"$f":"IF(C436=\"Children\",(D436-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A436,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H436)),D436)/(SUMIFS(D:D,A:A,A436,B:B,B436)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A436,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H436))","v":0.5055346130565328}]
["Alaska",201603,"Adult expansion group",20266,null,"2016","Y","2016-03-01",{"$f":"IF(C437=\"Children\",(D437-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A437,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H437)),D437)/(SUMIFS(D:D,A:A,A437,B:B,B437)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A437,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H437))","v":0.12145583996068537}]
["Alaska",201603,"Adult",35675,null,"2016","Y","2016-03-01",{"$f":"IF(C438=\"Children\",(D438-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A438,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H438)),D438)/(SUMIFS(D:D,A:A,A438,B:B,B438)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A438,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H438))","v":0.21380327102523689}]
["Alaska",201603,"Aged",9962,null,"2016","Y","2016-03-01",{"$f":"IF(C439=\"Children\",(D439-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A439,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H439)),D439)/(SUMIFS(D:D,A:A,A439,B:B,B439)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A439,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H439))","v":5.9703102619577009E-2}]
["Alaska",201603,"Persons with disabilities",16603,null,"2016","Y","2016-03-01",{"$f":"IF(C440=\"Children\",(D440-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A440,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H440)),D440)/(SUMIFS(D:D,A:A,A440,B:B,B440)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A440,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H440))","v":9.9503173337967987E-2}]
["Alaska",201603,"COVID newly-eligible",0,null,"2016","Y","2016-03-01",{"$f":"IF(C441=\"Children\",(D441-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A441,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H441)),D441)/(SUMIFS(D:D,A:A,A441,B:B,B441)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A441,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H441))","v":0}]
["Alaska",201603,"Unknown",0,null,"2016","Y","2016-03-01",{"$f":"IF(C442=\"Children\",(D442-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A442,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H442)),D442)/(SUMIFS(D:D,A:A,A442,B:B,B442)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A442,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H442))","v":0}]
["Alaska",201604,"Children",85158,null,"2016","Y","2016-04-01",{"$f":"IF(C443=\"Children\",(D443-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A443,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H443)),D443)/(SUMIFS(D:D,A:A,A443,B:B,B443)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A443,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H443))","v":0.50267398618735615}]
["Alaska",201604,"Adult expansion group",21625,null,"2016","Y","2016-04-01",{"$f":"IF(C444=\"Children\",(D444-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A444,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H444)),D444)/(SUMIFS(D:D,A:A,A444,B:B,B444)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A444,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H444))","v":0.12764889912047694}]
["Alaska",201604,"Adult",36196,null,"2016","Y","2016-04-01",{"$f":"IF(C445=\"Children\",(D445-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A445,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H445)),D445)/(SUMIFS(D:D,A:A,A445,B:B,B445)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A445,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H445))","v":0.21365917006079924}]
["Alaska",201604,"Aged",9968,null,"2016","Y","2016-04-01",{"$f":"IF(C446=\"Children\",(D446-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A446,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H446)),D446)/(SUMIFS(D:D,A:A,A446,B:B,B446)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A446,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H446))","v":5.8839501800365977E-2}]
["Alaska",201604,"Persons with disabilities",16463,null,"2016","Y","2016-04-01",{"$f":"IF(C447=\"Children\",(D447-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A447,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H447)),D447)/(SUMIFS(D:D,A:A,A447,B:B,B447)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A447,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H447))","v":9.7178442831001716E-2}]
["Alaska",201604,"COVID newly-eligible",0,null,"2016","Y","2016-04-01",{"$f":"IF(C448=\"Children\",(D448-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A448,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H448)),D448)/(SUMIFS(D:D,A:A,A448,B:B,B448)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A448,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H448))","v":0}]
["Alaska",201604,"Unknown",0,null,"2016","Y","2016-04-01",{"$f":"IF(C449=\"Children\",(D449-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A449,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H449)),D449)/(SUMIFS(D:D,A:A,A449,B:B,B449)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A449,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H449))","v":0}]
["Alaska",201605,"Children",85706,null,"2016","Y","2016-05-01",{"$f":"IF(C450=\"Children\",(D450-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A450,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H450)),D450)/(SUMIFS(D:D,A:A,A450,B:B,B450)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A450,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H450))","v":0.49962399659556606}]
["Alaska",201605,"Adult expansion group",22933,null,{"$f":"LEFT(B451,4)","v":"2016"},{"$f":"IF(OR(A451=\"Puerto Rico\",A451=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F451,VALUE(RIGHT(B451,2)),1)","v":"2016-05-01"},{"$f":"IF(C451=\"Children\",(D451-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A451,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H451)),D451)/(SUMIFS(D:D,A:A,A451,B:B,B451)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A451,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H451))","v":0.13368815618423585}]
["Alaska",201605,"Adult",36475,null,"2016","Y","2016-05-01",{"$f":"IF(C452=\"Children\",(D452-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A452,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H452)),D452)/(SUMIFS(D:D,A:A,A452,B:B,B452)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A452,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H452))","v":0.2126313825849214}]
["Alaska",201605,"Aged",9997,null,"2016","Y","2016-05-01",{"$f":"IF(C453=\"Children\",(D453-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A453,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H453)),D453)/(SUMIFS(D:D,A:A,A453,B:B,B453)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A453,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H453))","v":5.8277612932185308E-2}]
["Alaska",201605,"Persons with disabilities",16430,null,"2016","Y","2016-05-01",{"$f":"IF(C454=\"Children\",(D454-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A454,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H454)),D454)/(SUMIFS(D:D,A:A,A454,B:B,B454)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A454,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H454))","v":9.5778851703091389E-2}]
["Alaska",201605,"COVID newly-eligible",0,null,"2016","Y","2016-05-01",{"$f":"IF(C455=\"Children\",(D455-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A455,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H455)),D455)/(SUMIFS(D:D,A:A,A455,B:B,B455)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A455,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H455))","v":0}]
["Alaska",201605,"Unknown",0,null,"2016","Y","2016-05-01",{"$f":"IF(C456=\"Children\",(D456-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A456,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H456)),D456)/(SUMIFS(D:D,A:A,A456,B:B,B456)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A456,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H456))","v":0}]
["Alaska",201606,"Children",86403,null,"2016","Y","2016-06-01",{"$f":"IF(C457=\"Children\",(D457-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A457,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H457)),D457)/(SUMIFS(D:D,A:A,A457,B:B,B457)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A457,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H457))","v":0.49738937212528711}]
["Alaska",201606,"Adult expansion group",23973,null,"2016","Y","2016-06-01",{"$f":"IF(C458=\"Children\",(D458-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A458,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H458)),D458)/(SUMIFS(D:D,A:A,A458,B:B,B458)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A458,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H458))","v":0.1380034885126617}]
["Alaska",201606,"Adult",36830,null,"2016","Y","2016-06-01",{"$f":"IF(C459=\"Children\",(D459-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A459,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H459)),D459)/(SUMIFS(D:D,A:A,A459,B:B,B459)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A459,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H459))","v":0.21201637183169941}]
["Alaska",201606,"Aged",10081,null,"2016","Y","2016-06-01",{"$f":"IF(C460=\"Children\",(D460-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A460,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H460)),D460)/(SUMIFS(D:D,A:A,A460,B:B,B460)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A460,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H460))","v":5.8032501885293561E-2}]
["Alaska",201606,"Persons with disabilities",16426,null,"2016","Y","2016-06-01",{"$f":"IF(C461=\"Children\",(D461-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A461,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H461)),D461)/(SUMIFS(D:D,A:A,A461,B:B,B461)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A461,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H461))","v":9.4558265645058232E-2}]
["Alaska",201606,"COVID newly-eligible",0,null,"2016","Y","2016-06-01",{"$f":"IF(C462=\"Children\",(D462-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A462,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H462)),D462)/(SUMIFS(D:D,A:A,A462,B:B,B462)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A462,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H462))","v":0}]
["Alaska",201606,"Unknown",0,null,"2016","Y","2016-06-01",{"$f":"IF(C463=\"Children\",(D463-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A463,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H463)),D463)/(SUMIFS(D:D,A:A,A463,B:B,B463)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A463,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H463))","v":0}]
["Alaska",201607,"Children",87152,null,"2016","Y","2016-07-01",{"$f":"IF(C464=\"Children\",(D464-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A464,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H464)),D464)/(SUMIFS(D:D,A:A,A464,B:B,B464)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A464,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H464))","v":0.49468432315228433}]
["Alaska",201607,"Adult expansion group",25166,null,"2016","Y","2016-07-01",{"$f":"IF(C465=\"Children\",(D465-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A465,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H465)),D465)/(SUMIFS(D:D,A:A,A465,B:B,B465)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A465,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H465))","v":0.14284497976466848}]
["Alaska",201607,"Adult",37263,null,"2016","Y","2016-07-01",{"$f":"IF(C466=\"Children\",(D466-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A466,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H466)),D466)/(SUMIFS(D:D,A:A,A466,B:B,B466)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A466,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H466))","v":0.21150888027381554}]
["Alaska",201607,"Aged",10155,null,"2016","Y","2016-07-01",{"$f":"IF(C467=\"Children\",(D467-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A467,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H467)),D467)/(SUMIFS(D:D,A:A,A467,B:B,B467)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A467,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H467))","v":5.7640895236041025E-2}]
["Alaska",201607,"Persons with disabilities",16441,null,"2016","Y","2016-07-01",{"$f":"IF(C468=\"Children\",(D468-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A468,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H468)),D468)/(SUMIFS(D:D,A:A,A468,B:B,B468)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A468,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H468))","v":9.3320921573190593E-2}]
["Alaska",201607,"COVID newly-eligible",0,null,"2016","Y","2016-07-01",{"$f":"IF(C469=\"Children\",(D469-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A469,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H469)),D469)/(SUMIFS(D:D,A:A,A469,B:B,B469)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A469,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H469))","v":0}]
["Alaska",201607,"Unknown",0,null,"2016","Y","2016-07-01",{"$f":"IF(C470=\"Children\",(D470-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A470,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H470)),D470)/(SUMIFS(D:D,A:A,A470,B:B,B470)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A470,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H470))","v":0}]
["Alaska",201608,"Children",88435,null,"2016","Y","2016-08-01",{"$f":"IF(C471=\"Children\",(D471-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A471,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H471)),D471)/(SUMIFS(D:D,A:A,A471,B:B,B471)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A471,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H471))","v":0.49253141151309926}]
["Alaska",201608,"Adult expansion group",26586,null,"2016","Y","2016-08-01",{"$f":"IF(C472=\"Children\",(D472-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A472,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H472)),D472)/(SUMIFS(D:D,A:A,A472,B:B,B472)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A472,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H472))","v":0.14806852610942792}]
["Alaska",201608,"Adult",37841,null,"2016","Y","2016-08-01",{"$f":"IF(C473=\"Children\",(D473-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A473,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H473)),D473)/(SUMIFS(D:D,A:A,A473,B:B,B473)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A473,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H473))","v":0.21075231687756193}]
["Alaska",201608,"Aged",10207,null,"2016","Y","2016-08-01",{"$f":"IF(C474=\"Children\",(D474-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A474,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H474)),D474)/(SUMIFS(D:D,A:A,A474,B:B,B474)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A474,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H474))","v":5.6847041525574765E-2}]
["Alaska",201608,"Persons with disabilities",16483,null,"2016","Y","2016-08-01",{"$f":"IF(C475=\"Children\",(D475-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A475,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H475)),D475)/(SUMIFS(D:D,A:A,A475,B:B,B475)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A475,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H475))","v":9.1800703974336123E-2}]
["Alaska",201608,"COVID newly-eligible",0,null,"2016","Y","2016-08-01",{"$f":"IF(C476=\"Children\",(D476-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A476,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H476)),D476)/(SUMIFS(D:D,A:A,A476,B:B,B476)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A476,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H476))","v":0}]
["Alaska",201608,"Unknown",0,null,"2016","Y","2016-08-01",{"$f":"IF(C477=\"Children\",(D477-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A477,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H477)),D477)/(SUMIFS(D:D,A:A,A477,B:B,B477)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A477,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H477))","v":0}]
["Alaska",201609,"Children",89217,null,"2016","Y","2016-09-01",{"$f":"IF(C478=\"Children\",(D478-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A478,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H478)),D478)/(SUMIFS(D:D,A:A,A478,B:B,B478)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A478,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H478))","v":0.49028680709351591}]
["Alaska",201609,"Adult expansion group",27690,null,"2016","Y","2016-09-01",{"$f":"IF(C479=\"Children\",(D479-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A479,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H479)),D479)/(SUMIFS(D:D,A:A,A479,B:B,B479)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A479,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H479))","v":0.15216877600030773}]
["Alaska",201609,"Adult",38262,null,"2016","Y","2016-09-01",{"$f":"IF(C480=\"Children\",(D480-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A480,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H480)),D480)/(SUMIFS(D:D,A:A,A480,B:B,B480)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A480,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H480))","v":0.21026658386868094}]
["Alaska",201609,"Aged",10277,null,"2016","Y","2016-09-01",{"$f":"IF(C481=\"Children\",(D481-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A481,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H481)),D481)/(SUMIFS(D:D,A:A,A481,B:B,B481)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A481,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H481))","v":5.6476652616654487E-2}]
["Alaska",201609,"Persons with disabilities",16523,null,"2016","Y","2016-09-01",{"$f":"IF(C482=\"Children\",(D482-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A482,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H482)),D482)/(SUMIFS(D:D,A:A,A482,B:B,B482)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A482,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H482))","v":9.0801180420840913E-2}]
["Alaska",201609,"COVID newly-eligible",0,null,"2016","Y","2016-09-01",{"$f":"IF(C483=\"Children\",(D483-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A483,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H483)),D483)/(SUMIFS(D:D,A:A,A483,B:B,B483)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A483,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H483))","v":0}]
["Alaska",201609,"Unknown",0,null,"2016","Y","2016-09-01",{"$f":"IF(C484=\"Children\",(D484-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A484,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H484)),D484)/(SUMIFS(D:D,A:A,A484,B:B,B484)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A484,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H484))","v":0}]
["Alaska",201610,"Children",90180,null,"2016","Y","2016-10-01",{"$f":"IF(C485=\"Children\",(D485-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A485,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H485)),D485)/(SUMIFS(D:D,A:A,A485,B:B,B485)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A485,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H485))","v":0.48719611021069692}]
["Alaska",201610,"Adult expansion group",29067,null,"2016","Y","2016-10-01",{"$f":"IF(C486=\"Children\",(D486-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A486,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H486)),D486)/(SUMIFS(D:D,A:A,A486,B:B,B486)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A486,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H486))","v":0.15703403565640195}]
["Alaska",201610,"Adult",38991,null,"2016","Y","2016-10-01",{"$f":"IF(C487=\"Children\",(D487-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A487,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H487)),D487)/(SUMIFS(D:D,A:A,A487,B:B,B487)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A487,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H487))","v":0.2106482982171799}]
["Alaska",201610,"Aged",10318,null,"2016","Y","2016-10-01",{"$f":"IF(C488=\"Children\",(D488-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A488,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H488)),D488)/(SUMIFS(D:D,A:A,A488,B:B,B488)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A488,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H488))","v":5.5742841707185305E-2}]
["Alaska",201610,"Persons with disabilities",16544,null,"2016","Y","2016-10-01",{"$f":"IF(C489=\"Children\",(D489-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A489,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H489)),D489)/(SUMIFS(D:D,A:A,A489,B:B,B489)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A489,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H489))","v":8.9378714208535923E-2}]
["Alaska",201610,"COVID newly-eligible",0,null,"2016","Y","2016-10-01",{"$f":"IF(C490=\"Children\",(D490-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A490,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H490)),D490)/(SUMIFS(D:D,A:A,A490,B:B,B490)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A490,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H490))","v":0}]
["Alaska",201610,"Unknown",0,null,"2016","Y","2016-10-01",{"$f":"IF(C491=\"Children\",(D491-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A491,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H491)),D491)/(SUMIFS(D:D,A:A,A491,B:B,B491)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A491,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H491))","v":0}]
["Alaska",201611,"Children",91337,null,"2016","Y","2016-11-01",{"$f":"IF(C492=\"Children\",(D492-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A492,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H492)),D492)/(SUMIFS(D:D,A:A,A492,B:B,B492)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A492,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H492))","v":0.48551487316876102}]
["Alaska",201611,"Adult expansion group",30439,null,"2016","Y","2016-11-01",{"$f":"IF(C493=\"Children\",(D493-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A493,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H493)),D493)/(SUMIFS(D:D,A:A,A493,B:B,B493)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A493,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H493))","v":0.16180285343709469}]
["Alaska",201611,"Adult",39466,null,"2016","Y","2016-11-01",{"$f":"IF(C494=\"Children\",(D494-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A494,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H494)),D494)/(SUMIFS(D:D,A:A,A494,B:B,B494)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A494,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H494))","v":0.20978716165933109}]
["Alaska",201611,"Aged",10340,null,"2016","Y","2016-11-01",{"$f":"IF(C495=\"Children\",(D495-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A495,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H495)),D495)/(SUMIFS(D:D,A:A,A495,B:B,B495)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A495,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H495))","v":5.4963747315600352E-2}]
["Alaska",201611,"Persons with disabilities",16542,null,"2016","Y","2016-11-01",{"$f":"IF(C496=\"Children\",(D496-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A496,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H496)),D496)/(SUMIFS(D:D,A:A,A496,B:B,B496)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A496,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H496))","v":8.7931364419212857E-2}]
["Alaska",201611,"COVID newly-eligible",0,null,"2016","Y","2016-11-01",{"$f":"IF(C497=\"Children\",(D497-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A497,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H497)),D497)/(SUMIFS(D:D,A:A,A497,B:B,B497)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A497,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H497))","v":0}]
["Alaska",201611,"Unknown",0,null,"2016","Y","2016-11-01",{"$f":"IF(C498=\"Children\",(D498-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A498,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H498)),D498)/(SUMIFS(D:D,A:A,A498,B:B,B498)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A498,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H498))","v":0}]
["Alaska",201612,"Children",92037,null,"2016","Y","2016-12-01",{"$f":"IF(C499=\"Children\",(D499-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A499,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H499)),D499)/(SUMIFS(D:D,A:A,A499,B:B,B499)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A499,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H499))","v":0.48541185405525139}]
["Alaska",201612,"Adult expansion group",31622,null,"2016","Y","2016-12-01",{"$f":"IF(C500=\"Children\",(D500-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A500,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H500)),D500)/(SUMIFS(D:D,A:A,A500,B:B,B500)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A500,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H500))","v":0.16677742265540121}]
["Alaska",201612,"Adult",39034,null,"2016","Y","2016-12-01",{"$f":"IF(C501=\"Children\",(D501-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A501,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H501)),D501)/(SUMIFS(D:D,A:A,A501,B:B,B501)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A501,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H501))","v":0.20586901258398996}]
["Alaska",201612,"Aged",10374,null,"2016","Y","2016-12-01",{"$f":"IF(C502=\"Children\",(D502-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A502,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H502)),D502)/(SUMIFS(D:D,A:A,A502,B:B,B502)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A502,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H502))","v":5.4713458434859655E-2}]
["Alaska",201612,"Persons with disabilities",16539,null,"2016","Y","2016-12-01",{"$f":"IF(C503=\"Children\",(D503-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A503,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H503)),D503)/(SUMIFS(D:D,A:A,A503,B:B,B503)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A503,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H503))","v":8.7228252270497769E-2}]
["Alaska",201612,"COVID newly-eligible",0,null,"2016","Y","2016-12-01",{"$f":"IF(C504=\"Children\",(D504-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A504,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H504)),D504)/(SUMIFS(D:D,A:A,A504,B:B,B504)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A504,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H504))","v":0}]
["Alaska",201612,"Unknown",0,null,"2016","Y","2016-12-01",{"$f":"IF(C505=\"Children\",(D505-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A505,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H505)),D505)/(SUMIFS(D:D,A:A,A505,B:B,B505)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A505,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H505))","v":0}]
["Alaska",201701,"Children",93348,null,"2017","Y","2017-01-01",{"$f":"IF(C506=\"Children\",(D506-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A506,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H506)),D506)/(SUMIFS(D:D,A:A,A506,B:B,B506)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A506,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H506))","v":0.47974837724910963}]
["Alaska",201701,"Adult expansion group",34440,null,"2017","Y","2017-01-01",{"$f":"IF(C507=\"Children\",(D507-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A507,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H507)),D507)/(SUMIFS(D:D,A:A,A507,B:B,B507)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A507,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H507))","v":0.17699933702338919}]
["Alaska",201701,"Adult",39874,null,"2017","Y","2017-01-01",{"$f":"IF(C508=\"Children\",(D508-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A508,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H508)),D508)/(SUMIFS(D:D,A:A,A508,B:B,B508)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A508,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H508))","v":0.20492658433422245}]
["Alaska",201701,"Aged",10416,null,"2017","Y","2017-01-01",{"$f":"IF(C509=\"Children\",(D509-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A509,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H509)),D509)/(SUMIFS(D:D,A:A,A509,B:B,B509)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A509,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H509))","v":5.3531506807073803E-2}]
["Alaska",201701,"Persons with disabilities",16499,null,"2017","Y","2017-01-01",{"$f":"IF(C510=\"Children\",(D510-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A510,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H510)),D510)/(SUMIFS(D:D,A:A,A510,B:B,B510)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A510,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H510))","v":8.4794194586204949E-2}]
["Alaska",201701,"COVID newly-eligible",0,null,"2017","Y","2017-01-01",{"$f":"IF(C511=\"Children\",(D511-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A511,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H511)),D511)/(SUMIFS(D:D,A:A,A511,B:B,B511)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A511,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H511))","v":0}]
["Alaska",201701,"Unknown",0,null,"2017","Y","2017-01-01",{"$f":"IF(C512=\"Children\",(D512-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A512,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H512)),D512)/(SUMIFS(D:D,A:A,A512,B:B,B512)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A512,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H512))","v":0}]
["Alaska",201702,"Children",94323,null,"2017","Y","2017-02-01",{"$f":"IF(C513=\"Children\",(D513-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A513,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H513)),D513)/(SUMIFS(D:D,A:A,A513,B:B,B513)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A513,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H513))","v":0.47828225462953572}]
["Alaska",201702,"Adult expansion group",35683,null,"2017","Y","2017-02-01",{"$f":"IF(C514=\"Children\",(D514-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A514,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H514)),D514)/(SUMIFS(D:D,A:A,A514,B:B,B514)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A514,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H514))","v":0.18093726548080238}]
["Alaska",201702,"Adult",40279,null,{"$f":"LEFT(B515,4)","v":"2017"},{"$f":"IF(OR(A515=\"Puerto Rico\",A515=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F515,VALUE(RIGHT(B515,2)),1)","v":"2017-02-01"},{"$f":"IF(C515=\"Children\",(D515-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A515,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H515)),D515)/(SUMIFS(D:D,A:A,A515,B:B,B515)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A515,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H515))","v":0.20424213536701621}]
["Alaska",201702,"Aged",10406,null,"2017","Y","2017-02-01",{"$f":"IF(C516=\"Children\",(D516-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A516,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H516)),D516)/(SUMIFS(D:D,A:A,A516,B:B,B516)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A516,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H516))","v":5.2765551791980204E-2}]
["Alaska",201702,"Persons with disabilities",16521,null,"2017","Y","2017-02-01",{"$f":"IF(C517=\"Children\",(D517-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A517,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H517)),D517)/(SUMIFS(D:D,A:A,A517,B:B,B517)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A517,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H517))","v":8.3772792730665471E-2}]
["Alaska",201702,"COVID newly-eligible",0,null,"2017","Y","2017-02-01",{"$f":"IF(C518=\"Children\",(D518-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A518,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H518)),D518)/(SUMIFS(D:D,A:A,A518,B:B,B518)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A518,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H518))","v":0}]
["Alaska",201702,"Unknown",0,null,"2017","Y","2017-02-01",{"$f":"IF(C519=\"Children\",(D519-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A519,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H519)),D519)/(SUMIFS(D:D,A:A,A519,B:B,B519)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A519,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H519))","v":0}]
["Alaska",201703,"Children",95022,null,"2017","Y","2017-03-01",{"$f":"IF(C520=\"Children\",(D520-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A520,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H520)),D520)/(SUMIFS(D:D,A:A,A520,B:B,B520)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A520,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H520))","v":0.47694624303568739}]
["Alaska",201703,"Adult expansion group",36690,null,"2017","Y","2017-03-01",{"$f":"IF(C521=\"Children\",(D521-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A521,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H521)),D521)/(SUMIFS(D:D,A:A,A521,B:B,B521)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A521,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H521))","v":0.18415901219695829}]
["Alaska",201703,"Adult",40533,null,"2017","Y","2017-03-01",{"$f":"IF(C522=\"Children\",(D522-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A522,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H522)),D522)/(SUMIFS(D:D,A:A,A522,B:B,B522)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A522,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H522))","v":0.20344827586206896}]
["Alaska",201703,"Aged",10476,null,"2017","Y","2017-03-01",{"$f":"IF(C523=\"Children\",(D523-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A523,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H523)),D523)/(SUMIFS(D:D,A:A,A523,B:B,B523)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A523,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H523))","v":5.2582442403252522E-2}]
["Alaska",201703,"Persons with disabilities",16509,null,"2017","Y","2017-03-01",{"$f":"IF(C524=\"Children\",(D524-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A524,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H524)),D524)/(SUMIFS(D:D,A:A,A524,B:B,B524)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A524,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H524))","v":8.2864026502032825E-2}]
["Alaska",201703,"COVID newly-eligible",0,null,"2017","Y","2017-03-01",{"$f":"IF(C525=\"Children\",(D525-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A525,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H525)),D525)/(SUMIFS(D:D,A:A,A525,B:B,B525)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A525,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H525))","v":0}]
["Alaska",201703,"Unknown",0,null,"2017","Y","2017-03-01",{"$f":"IF(C526=\"Children\",(D526-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A526,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H526)),D526)/(SUMIFS(D:D,A:A,A526,B:B,B526)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A526,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H526))","v":0}]
["Alaska",201704,"Children",95607,null,"2017","Y","2017-04-01",{"$f":"IF(C527=\"Children\",(D527-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A527,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H527)),D527)/(SUMIFS(D:D,A:A,A527,B:B,B527)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A527,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H527))","v":0.47583663474746668}]
["Alaska",201704,"Adult expansion group",37492,null,"2017","Y","2017-04-01",{"$f":"IF(C528=\"Children\",(D528-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A528,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H528)),D528)/(SUMIFS(D:D,A:A,A528,B:B,B528)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A528,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H528))","v":0.18659791762059286}]
["Alaska",201704,"Adult",40747,null,"2017","Y","2017-04-01",{"$f":"IF(C529=\"Children\",(D529-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A529,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H529)),D529)/(SUMIFS(D:D,A:A,A529,B:B,B529)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A529,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H529))","v":0.20279807290318727}]
["Alaska",201704,"Aged",10564,null,"2017","Y","2017-04-01",{"$f":"IF(C530=\"Children\",(D530-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A530,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H530)),D530)/(SUMIFS(D:D,A:A,A530,B:B,B530)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A530,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H530))","v":5.2577093826521468E-2}]
["Alaska",201704,"Persons with disabilities",16514,null,"2017","Y","2017-04-01",{"$f":"IF(C531=\"Children\",(D531-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A531,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H531)),D531)/(SUMIFS(D:D,A:A,A531,B:B,B531)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A531,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H531))","v":8.2190280902231683E-2}]
["Alaska",201704,"COVID newly-eligible",0,null,"2017","Y","2017-04-01",{"$f":"IF(C532=\"Children\",(D532-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A532,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H532)),D532)/(SUMIFS(D:D,A:A,A532,B:B,B532)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A532,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H532))","v":0}]
["Alaska",201704,"Unknown",0,null,"2017","Y","2017-04-01",{"$f":"IF(C533=\"Children\",(D533-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A533,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H533)),D533)/(SUMIFS(D:D,A:A,A533,B:B,B533)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A533,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H533))","v":0}]
["Alaska",201705,"Children",96125,null,"2017","Y","2017-05-01",{"$f":"IF(C534=\"Children\",(D534-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A534,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H534)),D534)/(SUMIFS(D:D,A:A,A534,B:B,B534)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A534,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H534))","v":0.47470542337056898}]
["Alaska",201705,"Adult expansion group",38214,null,"2017","Y","2017-05-01",{"$f":"IF(C535=\"Children\",(D535-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A535,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H535)),D535)/(SUMIFS(D:D,A:A,A535,B:B,B535)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A535,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H535))","v":0.18871670271711755}]
["Alaska",201705,"Adult",40996,null,"2017","Y","2017-05-01",{"$f":"IF(C536=\"Children\",(D536-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A536,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H536)),D536)/(SUMIFS(D:D,A:A,A536,B:B,B536)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A536,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H536))","v":0.20245538139401661}]
["Alaska",201705,"Aged",10629,null,"2017","Y","2017-05-01",{"$f":"IF(C537=\"Children\",(D537-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A537,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H537)),D537)/(SUMIFS(D:D,A:A,A537,B:B,B537)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A537,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H537))","v":5.2490444161308485E-2}]
["Alaska",201705,"Persons with disabilities",16530,null,"2017","Y","2017-05-01",{"$f":"IF(C538=\"Children\",(D538-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A538,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H538)),D538)/(SUMIFS(D:D,A:A,A538,B:B,B538)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A538,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H538))","v":8.1632048356988354E-2}]
["Alaska",201705,"COVID newly-eligible",0,null,"2017","Y","2017-05-01",{"$f":"IF(C539=\"Children\",(D539-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A539,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H539)),D539)/(SUMIFS(D:D,A:A,A539,B:B,B539)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A539,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H539))","v":0}]
["Alaska",201705,"Unknown",0,null,"2017","Y","2017-05-01",{"$f":"IF(C540=\"Children\",(D540-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A540,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H540)),D540)/(SUMIFS(D:D,A:A,A540,B:B,B540)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A540,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H540))","v":0}]
["Alaska",201706,"Children",96535,null,"2017","Y","2017-06-01",{"$f":"IF(C541=\"Children\",(D541-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A541,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H541)),D541)/(SUMIFS(D:D,A:A,A541,B:B,B541)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A541,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H541))","v":0.47424063038853981}]
["Alaska",201706,"Adult expansion group",38699,null,"2017","Y","2017-06-01",{"$f":"IF(C542=\"Children\",(D542-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A542,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H542)),D542)/(SUMIFS(D:D,A:A,A542,B:B,B542)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A542,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H542))","v":0.19011382561149948}]
["Alaska",201706,"Adult",41140,null,"2017","Y","2017-06-01",{"$f":"IF(C543=\"Children\",(D543-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A543,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H543)),D543)/(SUMIFS(D:D,A:A,A543,B:B,B543)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A543,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H543))","v":0.20210555274444014}]
["Alaska",201706,"Aged",10666,null,"2017","Y","2017-06-01",{"$f":"IF(C544=\"Children\",(D544-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A544,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H544)),D544)/(SUMIFS(D:D,A:A,A544,B:B,B544)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A544,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H544))","v":5.2398099795143378E-2}]
["Alaska",201706,"Persons with disabilities",16517,null,"2017","Y","2017-06-01",{"$f":"IF(C545=\"Children\",(D545-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A545,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H545)),D545)/(SUMIFS(D:D,A:A,A545,B:B,B545)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A545,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H545))","v":8.1141891460377188E-2}]
["Alaska",201706,"COVID newly-eligible",0,null,"2017","Y","2017-06-01",{"$f":"IF(C546=\"Children\",(D546-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A546,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H546)),D546)/(SUMIFS(D:D,A:A,A546,B:B,B546)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A546,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H546))","v":0}]
["Alaska",201706,"Unknown",0,null,"2017","Y","2017-06-01",{"$f":"IF(C547=\"Children\",(D547-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A547,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H547)),D547)/(SUMIFS(D:D,A:A,A547,B:B,B547)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A547,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H547))","v":0}]
["Alaska",201707,"Children",96855,null,"2017","Y","2017-07-01",{"$f":"IF(C548=\"Children\",(D548-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A548,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H548)),D548)/(SUMIFS(D:D,A:A,A548,B:B,B548)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A548,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H548))","v":0.47395231850300457}]
["Alaska",201707,"Adult expansion group",39156,null,"2017","Y","2017-07-01",{"$f":"IF(C549=\"Children\",(D549-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A549,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H549)),D549)/(SUMIFS(D:D,A:A,A549,B:B,B549)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A549,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H549))","v":0.19160680381295386}]
["Alaska",201707,"Adult",41083,null,"2017","Y","2017-07-01",{"$f":"IF(C550=\"Children\",(D550-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A550,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H550)),D550)/(SUMIFS(D:D,A:A,A550,B:B,B550)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A550,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H550))","v":0.20103642662804125}]
["Alaska",201707,"Aged",10748,null,"2017","Y","2017-07-01",{"$f":"IF(C551=\"Children\",(D551-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A551,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H551)),D551)/(SUMIFS(D:D,A:A,A551,B:B,B551)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A551,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H551))","v":5.2594491965002252E-2}]
["Alaska",201707,"Persons with disabilities",16514,null,"2017","Y","2017-07-01",{"$f":"IF(C552=\"Children\",(D552-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A552,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H552)),D552)/(SUMIFS(D:D,A:A,A552,B:B,B552)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A552,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H552))","v":8.0809959090998057E-2}]
["Alaska",201707,"COVID newly-eligible",0,null,"2017","Y","2017-07-01",{"$f":"IF(C553=\"Children\",(D553-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A553,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H553)),D553)/(SUMIFS(D:D,A:A,A553,B:B,B553)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A553,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H553))","v":0}]
["Alaska",201707,"Unknown",0,null,"2017","Y","2017-07-01",{"$f":"IF(C554=\"Children\",(D554-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A554,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H554)),D554)/(SUMIFS(D:D,A:A,A554,B:B,B554)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A554,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H554))","v":0}]
["Alaska",201708,"Children",97369,null,"2017","Y","2017-08-01",{"$f":"IF(C555=\"Children\",(D555-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A555,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H555)),D555)/(SUMIFS(D:D,A:A,A555,B:B,B555)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A555,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H555))","v":0.47375975555166305}]
["Alaska",201708,"Adult expansion group",39672,null,"2017","Y","2017-08-01",{"$f":"IF(C556=\"Children\",(D556-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A556,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H556)),D556)/(SUMIFS(D:D,A:A,A556,B:B,B556)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A556,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H556))","v":0.19302855141005429}]
["Alaska",201708,"Adult",41164,null,"2017","Y","2017-08-01",{"$f":"IF(C557=\"Children\",(D557-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A557,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H557)),D557)/(SUMIFS(D:D,A:A,A557,B:B,B557)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A557,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H557))","v":0.20028804421868004}]
["Alaska",201708,"Aged",10815,null,"2017","Y","2017-08-01",{"$f":"IF(C558=\"Children\",(D558-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A558,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H558)),D558)/(SUMIFS(D:D,A:A,A558,B:B,B558)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A558,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H558))","v":5.262159163893268E-2}]
["Alaska",201708,"Persons with disabilities",16504,null,"2017","Y","2017-08-01",{"$f":"IF(C559=\"Children\",(D559-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A559,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H559)),D559)/(SUMIFS(D:D,A:A,A559,B:B,B559)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A559,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H559))","v":8.0302057180669892E-2}]
["Alaska",201708,"COVID newly-eligible",0,null,"2017","Y","2017-08-01",{"$f":"IF(C560=\"Children\",(D560-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A560,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H560)),D560)/(SUMIFS(D:D,A:A,A560,B:B,B560)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A560,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H560))","v":0}]
["Alaska",201708,"Unknown",0,null,"2017","Y","2017-08-01",{"$f":"IF(C561=\"Children\",(D561-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A561,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H561)),D561)/(SUMIFS(D:D,A:A,A561,B:B,B561)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A561,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H561))","v":0}]
["Alaska",201709,"Children",97508,null,"2017","Y","2017-09-01",{"$f":"IF(C562=\"Children\",(D562-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A562,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H562)),D562)/(SUMIFS(D:D,A:A,A562,B:B,B562)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A562,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H562))","v":0.47334669922377509}]
["Alaska",201709,"Adult expansion group",40125,null,"2017","Y","2017-09-01",{"$f":"IF(C563=\"Children\",(D563-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A563,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H563)),D563)/(SUMIFS(D:D,A:A,A563,B:B,B563)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A563,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H563))","v":0.19478439006393297}]
["Alaska",201709,"Adult",41078,null,"2017","Y","2017-09-01",{"$f":"IF(C564=\"Children\",(D564-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A564,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H564)),D564)/(SUMIFS(D:D,A:A,A564,B:B,B564)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A564,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H564))","v":0.19941067102918975}]
["Alaska",201709,"Aged",10835,null,"2017","Y","2017-09-01",{"$f":"IF(C565=\"Children\",(D565-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A565,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H565)),D565)/(SUMIFS(D:D,A:A,A565,B:B,B565)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A565,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H565))","v":5.2597853366796607E-2}]
["Alaska",201709,"Persons with disabilities",16451,null,"2017","Y","2017-09-01",{"$f":"IF(C566=\"Children\",(D566-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A566,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H566)),D566)/(SUMIFS(D:D,A:A,A566,B:B,B566)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A566,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H566))","v":7.986038631630557E-2}]
["Alaska",201709,"COVID newly-eligible",0,null,"2017","Y","2017-09-01",{"$f":"IF(C567=\"Children\",(D567-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A567,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H567)),D567)/(SUMIFS(D:D,A:A,A567,B:B,B567)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A567,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H567))","v":0}]
["Alaska",201709,"Unknown",0,null,"2017","Y","2017-09-01",{"$f":"IF(C568=\"Children\",(D568-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A568,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H568)),D568)/(SUMIFS(D:D,A:A,A568,B:B,B568)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A568,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H568))","v":0}]
["Alaska",201710,"Children",97780,null,"2017","Y","2017-10-01",{"$f":"IF(C569=\"Children\",(D569-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A569,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H569)),D569)/(SUMIFS(D:D,A:A,A569,B:B,B569)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A569,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H569))","v":0.47247670957516719}]
["Alaska",201710,"Adult expansion group",40740,null,"2017","Y","2017-10-01",{"$f":"IF(C570=\"Children\",(D570-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A570,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H570)),D570)/(SUMIFS(D:D,A:A,A570,B:B,B570)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A570,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H570))","v":0.19685724225907456}]
["Alaska",201710,"Adult",41091,null,"2017","Y","2017-10-01",{"$f":"IF(C571=\"Children\",(D571-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A571,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H571)),D571)/(SUMIFS(D:D,A:A,A571,B:B,B571)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A571,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H571))","v":0.19855328771889133}]
["Alaska",201710,"Aged",10937,null,"2017","Y","2017-10-01",{"$f":"IF(C572=\"Children\",(D572-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A572,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H572)),D572)/(SUMIFS(D:D,A:A,A572,B:B,B572)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A572,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H572))","v":5.2848003401754995E-2}]
["Alaska",201710,"Persons with disabilities",16404,null,"2017","Y","2017-10-01",{"$f":"IF(C573=\"Children\",(D573-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A573,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H573)),D573)/(SUMIFS(D:D,A:A,A573,B:B,B573)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A573,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H573))","v":7.9264757045111905E-2}]
["Alaska",201710,"COVID newly-eligible",0,null,"2017","Y","2017-10-01",{"$f":"IF(C574=\"Children\",(D574-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A574,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H574)),D574)/(SUMIFS(D:D,A:A,A574,B:B,B574)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A574,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H574))","v":0}]
["Alaska",201710,"Unknown",0,null,"2017","Y","2017-10-01",{"$f":"IF(C575=\"Children\",(D575-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A575,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H575)),D575)/(SUMIFS(D:D,A:A,A575,B:B,B575)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A575,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H575))","v":0}]
["Alaska",201711,"Children",97865,null,"2017","Y","2017-11-01",{"$f":"IF(C576=\"Children\",(D576-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A576,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H576)),D576)/(SUMIFS(D:D,A:A,A576,B:B,B576)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A576,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H576))","v":0.47065641336392011}]
["Alaska",201711,"Adult expansion group",41575,null,"2017","Y","2017-11-01",{"$f":"IF(C577=\"Children\",(D577-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A577,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H577)),D577)/(SUMIFS(D:D,A:A,A577,B:B,B577)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A577,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H577))","v":0.19994421279931515}]
["Alaska",201711,"Adult",41124,null,"2017","Y","2017-11-01",{"$f":"IF(C578=\"Children\",(D578-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A578,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H578)),D578)/(SUMIFS(D:D,A:A,A578,B:B,B578)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A578,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H578))","v":0.19777524491062023}]
["Alaska",201711,"Aged",11008,null,{"$f":"LEFT(B579,4)","v":"2017"},{"$f":"IF(OR(A579=\"Puerto Rico\",A579=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F579,VALUE(RIGHT(B579,2)),1)","v":"2017-11-01"},{"$f":"IF(C579=\"Children\",(D579-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A579,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H579)),D579)/(SUMIFS(D:D,A:A,A579,B:B,B579)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A579,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H579))","v":5.2940129753334009E-2}]
["Alaska",201711,"Persons with disabilities",16361,null,"2017","Y","2017-11-01",{"$f":"IF(C580=\"Children\",(D580-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A580,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H580)),D580)/(SUMIFS(D:D,A:A,A580,B:B,B580)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A580,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H580))","v":7.8683999172810479E-2}]
["Alaska",201711,"COVID newly-eligible",0,null,"2017","Y","2017-11-01",{"$f":"IF(C581=\"Children\",(D581-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A581,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H581)),D581)/(SUMIFS(D:D,A:A,A581,B:B,B581)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A581,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H581))","v":0}]
["Alaska",201711,"Unknown",0,null,"2017","Y","2017-11-01",{"$f":"IF(C582=\"Children\",(D582-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A582,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H582)),D582)/(SUMIFS(D:D,A:A,A582,B:B,B582)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A582,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H582))","v":0}]
["Alaska",201712,"Children",98006,null,"2017","Y","2017-12-01",{"$f":"IF(C583=\"Children\",(D583-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A583,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H583)),D583)/(SUMIFS(D:D,A:A,A583,B:B,B583)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A583,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H583))","v":0.46948532229631335}]
["Alaska",201712,"Adult expansion group",42265,null,"2017","Y","2017-12-01",{"$f":"IF(C584=\"Children\",(D584-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A584,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H584)),D584)/(SUMIFS(D:D,A:A,A584,B:B,B584)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A584,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H584))","v":0.20246512608262435}]
["Alaska",201712,"Adult",41139,null,"2017","Y","2017-12-01",{"$f":"IF(C585=\"Children\",(D585-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A585,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H585)),D585)/(SUMIFS(D:D,A:A,A585,B:B,B585)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A585,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H585))","v":0.19707116578523798}]
["Alaska",201712,"Aged",11008,null,"2017","Y","2017-12-01",{"$f":"IF(C586=\"Children\",(D586-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A586,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H586)),D586)/(SUMIFS(D:D,A:A,A586,B:B,B586)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A586,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H586))","v":5.2732428910860732E-2}]
["Alaska",201712,"Persons with disabilities",16334,null,"2017","Y","2017-12-01",{"$f":"IF(C587=\"Children\",(D587-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A587,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H587)),D587)/(SUMIFS(D:D,A:A,A587,B:B,B587)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A587,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H587))","v":7.8245956924963597E-2}]
["Alaska",201712,"COVID newly-eligible",0,null,"2017","Y","2017-12-01",{"$f":"IF(C588=\"Children\",(D588-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A588,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H588)),D588)/(SUMIFS(D:D,A:A,A588,B:B,B588)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A588,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H588))","v":0}]
["Alaska",201712,"Unknown",0,null,"2017","Y","2017-12-01",{"$f":"IF(C589=\"Children\",(D589-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A589,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H589)),D589)/(SUMIFS(D:D,A:A,A589,B:B,B589)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A589,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H589))","v":0}]
["Alaska",201801,"Children",98801,null,"2018","Y","2018-01-01",{"$f":"IF(C590=\"Children\",(D590-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A590,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H590)),D590)/(SUMIFS(D:D,A:A,A590,B:B,B590)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A590,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H590))","v":0.43161045216812954}]
["Alaska",201801,"Adult expansion group",43905,null,"2018","Y","2018-01-01",{"$f":"IF(C591=\"Children\",(D591-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A591,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H591)),D591)/(SUMIFS(D:D,A:A,A591,B:B,B591)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A591,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H591))","v":0.22122177098344301}]
["Alaska",201801,"Adult",41584,null,"2018","Y","2018-01-01",{"$f":"IF(C592=\"Children\",(D592-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A592,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H592)),D592)/(SUMIFS(D:D,A:A,A592,B:B,B592)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A592,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H592))","v":0.20952707264720405}]
["Alaska",201801,"Aged",11016,null,"2018","Y","2018-01-01",{"$f":"IF(C593=\"Children\",(D593-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A593,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H593)),D593)/(SUMIFS(D:D,A:A,A593,B:B,B593)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A593,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H593))","v":5.5505728940977293E-2}]
["Alaska",201801,"Persons with disabilities",16301,null,"2018","Y","2018-01-01",{"$f":"IF(C594=\"Children\",(D594-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A594,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H594)),D594)/(SUMIFS(D:D,A:A,A594,B:B,B594)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A594,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H594))","v":8.2134975260246088E-2}]
["Alaska",201801,"COVID newly-eligible",0,null,"2018","Y","2018-01-01",{"$f":"IF(C595=\"Children\",(D595-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A595,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H595)),D595)/(SUMIFS(D:D,A:A,A595,B:B,B595)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A595,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H595))","v":0}]
["Alaska",201801,"Unknown",0,null,"2018","Y","2018-01-01",{"$f":"IF(C596=\"Children\",(D596-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A596,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H596)),D596)/(SUMIFS(D:D,A:A,A596,B:B,B596)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A596,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H596))","v":0}]
["Alaska",201802,"Children",99132,null,"2018","Y","2018-02-01",{"$f":"IF(C597=\"Children\",(D597-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A597,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H597)),D597)/(SUMIFS(D:D,A:A,A597,B:B,B597)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A597,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H597))","v":0.43107399884651071}]
["Alaska",201802,"Adult expansion group",44449,null,"2018","Y","2018-02-01",{"$f":"IF(C598=\"Children\",(D598-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A598,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H598)),D598)/(SUMIFS(D:D,A:A,A598,B:B,B598)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A598,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H598))","v":0.22291933097620301}]
["Alaska",201802,"Adult",41644,null,"2018","Y","2018-02-01",{"$f":"IF(C599=\"Children\",(D599-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A599,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H599)),D599)/(SUMIFS(D:D,A:A,A599,B:B,B599)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A599,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H599))","v":0.20885177662428847}]
["Alaska",201802,"Aged",11071,null,"2018","Y","2018-02-01",{"$f":"IF(C600=\"Children\",(D600-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A600,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H600)),D600)/(SUMIFS(D:D,A:A,A600,B:B,B600)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A600,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H600))","v":5.5522956944757895E-2}]
["Alaska",201802,"Persons with disabilities",16277,null,"2018","Y","2018-02-01",{"$f":"IF(C601=\"Children\",(D601-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A601,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H601)),D601)/(SUMIFS(D:D,A:A,A601,B:B,B601)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A601,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H601))","v":8.1631936608239919E-2}]
["Alaska",201802,"COVID newly-eligible",0,null,"2018","Y","2018-02-01",{"$f":"IF(C602=\"Children\",(D602-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A602,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H602)),D602)/(SUMIFS(D:D,A:A,A602,B:B,B602)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A602,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H602))","v":0}]
["Alaska",201802,"Unknown",0,null,"2018","Y","2018-02-01",{"$f":"IF(C603=\"Children\",(D603-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A603,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H603)),D603)/(SUMIFS(D:D,A:A,A603,B:B,B603)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A603,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H603))","v":0}]
["Alaska",201803,"Children",99826,null,"2018","Y","2018-03-01",{"$f":"IF(C604=\"Children\",(D604-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A604,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H604)),D604)/(SUMIFS(D:D,A:A,A604,B:B,B604)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A604,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H604))","v":0.43035872343387932}]
["Alaska",201803,"Adult expansion group",45210,null,"2018","Y","2018-03-01",{"$f":"IF(C605=\"Children\",(D605-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A605,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H605)),D605)/(SUMIFS(D:D,A:A,A605,B:B,B605)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A605,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H605))","v":0.22481128979323925}]
["Alaska",201803,"Adult",41873,null,"2018","Y","2018-03-01",{"$f":"IF(C606=\"Children\",(D606-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A606,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H606)),D606)/(SUMIFS(D:D,A:A,A606,B:B,B606)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A606,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H606))","v":0.20821772036081193}]
["Alaska",201803,"Aged",11161,null,"2018","Y","2018-03-01",{"$f":"IF(C607=\"Children\",(D607-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A607,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H607)),D607)/(SUMIFS(D:D,A:A,A607,B:B,B607)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A607,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H607))","v":5.5499199411244045E-2}]
["Alaska",201803,"Persons with disabilities",16312,null,"2018","Y","2018-03-01",{"$f":"IF(C608=\"Children\",(D608-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A608,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H608)),D608)/(SUMIFS(D:D,A:A,A608,B:B,B608)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A608,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H608))","v":8.1113067000825448E-2}]
["Alaska",201803,"COVID newly-eligible",0,null,"2018","Y","2018-03-01",{"$f":"IF(C609=\"Children\",(D609-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A609,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H609)),D609)/(SUMIFS(D:D,A:A,A609,B:B,B609)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A609,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H609))","v":0}]
["Alaska",201803,"Unknown",0,null,"2018","Y","2018-03-01",{"$f":"IF(C610=\"Children\",(D610-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A610,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H610)),D610)/(SUMIFS(D:D,A:A,A610,B:B,B610)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A610,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H610))","v":0}]
["Alaska",201804,"Children",100424,null,"2018","Y","2018-04-01",{"$f":"IF(C611=\"Children\",(D611-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A611,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H611)),D611)/(SUMIFS(D:D,A:A,A611,B:B,B611)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A611,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H611))","v":0.43003736408013782}]
["Alaska",201804,"Adult expansion group",45983,null,"2018","Y","2018-04-01",{"$f":"IF(C612=\"Children\",(D612-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A612,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H612)),D612)/(SUMIFS(D:D,A:A,A612,B:B,B612)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A612,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H612))","v":0.22696334174066268}]
["Alaska",201804,"Adult",41973,null,"2018","Y","2018-04-01",{"$f":"IF(C613=\"Children\",(D613-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A613,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H613)),D613)/(SUMIFS(D:D,A:A,A613,B:B,B613)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A613,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H613))","v":0.20717074446819117}]
["Alaska",201804,"Aged",11214,null,"2018","Y","2018-04-01",{"$f":"IF(C614=\"Children\",(D614-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A614,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H614)),D614)/(SUMIFS(D:D,A:A,A614,B:B,B614)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A614,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H614))","v":5.5350171025809351E-2}]
["Alaska",201804,"Persons with disabilities",16305,null,"2018","Y","2018-04-01",{"$f":"IF(C615=\"Children\",(D615-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A615,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H615)),D615)/(SUMIFS(D:D,A:A,A615,B:B,B615)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A615,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H615))","v":8.0478378685198984E-2}]
["Alaska",201804,"COVID newly-eligible",0,null,"2018","Y","2018-04-01",{"$f":"IF(C616=\"Children\",(D616-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A616,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H616)),D616)/(SUMIFS(D:D,A:A,A616,B:B,B616)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A616,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H616))","v":0}]
["Alaska",201804,"Unknown",0,null,"2018","Y","2018-04-01",{"$f":"IF(C617=\"Children\",(D617-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A617,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H617)),D617)/(SUMIFS(D:D,A:A,A617,B:B,B617)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A617,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H617))","v":0}]
["Alaska",201805,"Children",101054,null,"2018","Y","2018-05-01",{"$f":"IF(C618=\"Children\",(D618-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A618,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H618)),D618)/(SUMIFS(D:D,A:A,A618,B:B,B618)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A618,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H618))","v":0.42998989413369176}]
["Alaska",201805,"Adult expansion group",46579,null,"2018","Y","2018-05-01",{"$f":"IF(C619=\"Children\",(D619-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A619,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H619)),D619)/(SUMIFS(D:D,A:A,A619,B:B,B619)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A619,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H619))","v":0.22850541105365921}]
["Alaska",201805,"Adult",42036,null,"2018","Y","2018-05-01",{"$f":"IF(C620=\"Children\",(D620-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A620,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H620)),D620)/(SUMIFS(D:D,A:A,A620,B:B,B620)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A620,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H620))","v":0.20621854181179541}]
["Alaska",201805,"Aged",11285,null,"2018","Y","2018-05-01",{"$f":"IF(C621=\"Children\",(D621-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A621,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H621)),D621)/(SUMIFS(D:D,A:A,A621,B:B,B621)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A621,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H621))","v":5.5361505479734306E-2}]
["Alaska",201805,"Persons with disabilities",16292,null,"2018","Y","2018-05-01",{"$f":"IF(C622=\"Children\",(D622-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A622,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H622)),D622)/(SUMIFS(D:D,A:A,A622,B:B,B622)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A622,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H622))","v":7.9924647521119302E-2}]
["Alaska",201805,"COVID newly-eligible",0,null,"2018","Y","2018-05-01",{"$f":"IF(C623=\"Children\",(D623-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A623,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H623)),D623)/(SUMIFS(D:D,A:A,A623,B:B,B623)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A623,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H623))","v":0}]
["Alaska",201805,"Unknown",0,null,"2018","Y","2018-05-01",{"$f":"IF(C624=\"Children\",(D624-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A624,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H624)),D624)/(SUMIFS(D:D,A:A,A624,B:B,B624)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A624,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H624))","v":0}]
["Alaska",201806,"Children",101579,null,"2018","Y","2018-06-01",{"$f":"IF(C625=\"Children\",(D625-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A625,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H625)),D625)/(SUMIFS(D:D,A:A,A625,B:B,B625)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A625,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H625))","v":0.42921495436690182}]
["Alaska",201806,"Adult expansion group",47002,null,"2018","Y","2018-06-01",{"$f":"IF(C626=\"Children\",(D626-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A626,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H626)),D626)/(SUMIFS(D:D,A:A,A626,B:B,B626)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A626,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H626))","v":0.22964099357032577}]
["Alaska",201806,"Adult",42215,null,"2018","Y","2018-06-01",{"$f":"IF(C627=\"Children\",(D627-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A627,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H627)),D627)/(SUMIFS(D:D,A:A,A627,B:B,B627)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A627,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H627))","v":0.20625280931814186}]
["Alaska",201806,"Aged",11361,null,"2018","Y","2018-06-01",{"$f":"IF(C628=\"Children\",(D628-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A628,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H628)),D628)/(SUMIFS(D:D,A:A,A628,B:B,B628)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A628,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H628))","v":5.5507240712149936E-2}]
["Alaska",201806,"Persons with disabilities",16248,null,"2018","Y","2018-06-01",{"$f":"IF(C629=\"Children\",(D629-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A629,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H629)),D629)/(SUMIFS(D:D,A:A,A629,B:B,B629)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A629,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H629))","v":7.9384002032480597E-2}]
["Alaska",201806,"COVID newly-eligible",0,null,"2018","Y","2018-06-01",{"$f":"IF(C630=\"Children\",(D630-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A630,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H630)),D630)/(SUMIFS(D:D,A:A,A630,B:B,B630)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A630,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H630))","v":0}]
["Alaska",201806,"Unknown",0,null,"2018","Y","2018-06-01",{"$f":"IF(C631=\"Children\",(D631-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A631,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H631)),D631)/(SUMIFS(D:D,A:A,A631,B:B,B631)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A631,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H631))","v":0}]
["Alaska",201807,"Children",101811,null,"2018","Y","2018-07-01",{"$f":"IF(C632=\"Children\",(D632-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A632,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H632)),D632)/(SUMIFS(D:D,A:A,A632,B:B,B632)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A632,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H632))","v":0.42863822326125073}]
["Alaska",201807,"Adult expansion group",47478,null,"2018","Y","2018-07-01",{"$f":"IF(C633=\"Children\",(D633-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A633,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H633)),D633)/(SUMIFS(D:D,A:A,A633,B:B,B633)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A633,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H633))","v":0.23123904149620106}]
["Alaska",201807,"Adult",42226,null,"2018","Y","2018-07-01",{"$f":"IF(C634=\"Children\",(D634-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A634,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H634)),D634)/(SUMIFS(D:D,A:A,A634,B:B,B634)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A634,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H634))","v":0.20565945840639002}]
["Alaska",201807,"Aged",11391,null,"2018","Y","2018-07-01",{"$f":"IF(C635=\"Children\",(D635-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A635,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H635)),D635)/(SUMIFS(D:D,A:A,A635,B:B,B635)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A635,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H635))","v":5.5479251899473989E-2}]
["Alaska",201807,"Persons with disabilities",16217,null,"2018","Y","2018-07-01",{"$f":"IF(C636=\"Children\",(D636-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A636,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H636)),D636)/(SUMIFS(D:D,A:A,A636,B:B,B636)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A636,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H636))","v":7.8984024936684202E-2}]
["Alaska",201807,"COVID newly-eligible",0,null,"2018","Y","2018-07-01",{"$f":"IF(C637=\"Children\",(D637-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A637,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H637)),D637)/(SUMIFS(D:D,A:A,A637,B:B,B637)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A637,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H637))","v":0}]
["Alaska",201807,"Unknown",0,null,"2018","Y","2018-07-01",{"$f":"IF(C638=\"Children\",(D638-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A638,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H638)),D638)/(SUMIFS(D:D,A:A,A638,B:B,B638)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A638,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H638))","v":0}]
["Alaska",201808,"Children",102313,null,"2018","Y","2018-08-01",{"$f":"IF(C639=\"Children\",(D639-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A639,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H639)),D639)/(SUMIFS(D:D,A:A,A639,B:B,B639)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A639,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H639))","v":0.42833594329514546}]
["Alaska",201808,"Adult expansion group",47848,null,"2018","Y","2018-08-01",{"$f":"IF(C640=\"Children\",(D640-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A640,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H640)),D640)/(SUMIFS(D:D,A:A,A640,B:B,B640)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A640,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H640))","v":0.23197793087398974}]
["Alaska",201808,"Adult",42389,null,"2018","Y","2018-08-01",{"$f":"IF(C641=\"Children\",(D641-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A641,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H641)),D641)/(SUMIFS(D:D,A:A,A641,B:B,B641)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A641,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H641))","v":0.20551146363103059}]
["Alaska",201808,"Aged",11457,null,"2018","Y","2018-08-01",{"$f":"IF(C642=\"Children\",(D642-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A642,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H642)),D642)/(SUMIFS(D:D,A:A,A642,B:B,B642)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A642,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H642))","v":5.5546128448906967E-2}]
["Alaska",201808,"Persons with disabilities",16218,null,{"$f":"LEFT(B643,4)","v":"2018"},{"$f":"IF(OR(A643=\"Puerto Rico\",A643=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F643,VALUE(RIGHT(B643,2)),1)","v":"2018-08-01"},{"$f":"IF(C643=\"Children\",(D643-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A643,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H643)),D643)/(SUMIFS(D:D,A:A,A643,B:B,B643)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A643,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H643))","v":7.8628533750927224E-2}]
["Alaska",201808,"COVID newly-eligible",0,null,"2018","Y","2018-08-01",{"$f":"IF(C644=\"Children\",(D644-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A644,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H644)),D644)/(SUMIFS(D:D,A:A,A644,B:B,B644)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A644,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H644))","v":0}]
["Alaska",201808,"Unknown",0,null,"2018","Y","2018-08-01",{"$f":"IF(C645=\"Children\",(D645-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A645,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H645)),D645)/(SUMIFS(D:D,A:A,A645,B:B,B645)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A645,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H645))","v":0}]
["Alaska",201809,"Children",102458,null,"2018","Y","2018-09-01",{"$f":"IF(C646=\"Children\",(D646-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A646,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H646)),D646)/(SUMIFS(D:D,A:A,A646,B:B,B646)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A646,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H646))","v":0.42827427742169549}]
["Alaska",201809,"Adult expansion group",48287,null,"2018","Y","2018-09-01",{"$f":"IF(C647=\"Children\",(D647-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A647,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H647)),D647)/(SUMIFS(D:D,A:A,A647,B:B,B647)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A647,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H647))","v":0.23358084411658001}]
["Alaska",201809,"Adult",42227,null,"2018","Y","2018-09-01",{"$f":"IF(C648=\"Children\",(D648-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A648,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H648)),D648)/(SUMIFS(D:D,A:A,A648,B:B,B648)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A648,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H648))","v":0.20426653767081873}]
["Alaska",201809,"Aged",11469,null,"2018","Y","2018-09-01",{"$f":"IF(C649=\"Children\",(D649-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A649,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H649)),D649)/(SUMIFS(D:D,A:A,A649,B:B,B649)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A649,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H649))","v":5.5479501753537309E-2}]
["Alaska",201809,"Persons with disabilities",16207,null,"2018","Y","2018-09-01",{"$f":"IF(C650=\"Children\",(D650-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A650,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H650)),D650)/(SUMIFS(D:D,A:A,A650,B:B,B650)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A650,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H650))","v":7.8398839037368481E-2}]
["Alaska",201809,"COVID newly-eligible",0,null,"2018","Y","2018-09-01",{"$f":"IF(C651=\"Children\",(D651-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A651,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H651)),D651)/(SUMIFS(D:D,A:A,A651,B:B,B651)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A651,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H651))","v":0}]
["Alaska",201809,"Unknown",0,null,"2018","Y","2018-09-01",{"$f":"IF(C652=\"Children\",(D652-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A652,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H652)),D652)/(SUMIFS(D:D,A:A,A652,B:B,B652)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A652,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H652))","v":0}]
["Alaska",201810,"Children",102863,null,"2018","Y","2018-10-01",{"$f":"IF(C653=\"Children\",(D653-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A653,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H653)),D653)/(SUMIFS(D:D,A:A,A653,B:B,B653)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A653,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H653))","v":0.42711209809790479}]
["Alaska",201810,"Adult expansion group",48796,null,"2018","Y","2018-10-01",{"$f":"IF(C654=\"Children\",(D654-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A654,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H654)),D654)/(SUMIFS(D:D,A:A,A654,B:B,B654)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A654,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H654))","v":0.23557014579511443}]
["Alaska",201810,"Adult",42085,null,"2018","Y","2018-10-01",{"$f":"IF(C655=\"Children\",(D655-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A655,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H655)),D655)/(SUMIFS(D:D,A:A,A655,B:B,B655)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A655,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H655))","v":0.20317176788645361}]
["Alaska",201810,"Aged",11553,null,"2018","Y","2018-10-01",{"$f":"IF(C656=\"Children\",(D656-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A656,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H656)),D656)/(SUMIFS(D:D,A:A,A656,B:B,B656)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A656,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H656))","v":5.5773872743072321E-2}]
["Alaska",201810,"Persons with disabilities",16234,null,"2018","Y","2018-10-01",{"$f":"IF(C657=\"Children\",(D657-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A657,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H657)),D657)/(SUMIFS(D:D,A:A,A657,B:B,B657)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A657,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H657))","v":7.837211547745486E-2}]
["Alaska",201810,"COVID newly-eligible",0,null,"2018","Y","2018-10-01",{"$f":"IF(C658=\"Children\",(D658-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A658,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H658)),D658)/(SUMIFS(D:D,A:A,A658,B:B,B658)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A658,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H658))","v":0}]
["Alaska",201810,"Unknown",0,null,"2018","Y","2018-10-01",{"$f":"IF(C659=\"Children\",(D659-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A659,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H659)),D659)/(SUMIFS(D:D,A:A,A659,B:B,B659)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A659,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H659))","v":0}]
["Alaska",201811,"Children",103079,null,"2018","Y","2018-11-01",{"$f":"IF(C660=\"Children\",(D660-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A660,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H660)),D660)/(SUMIFS(D:D,A:A,A660,B:B,B660)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A660,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H660))","v":0.42501011424278035}]
["Alaska",201811,"Adult expansion group",49572,null,"2018","Y","2018-11-01",{"$f":"IF(C661=\"Children\",(D661-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A661,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H661)),D661)/(SUMIFS(D:D,A:A,A661,B:B,B661)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A661,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H661))","v":0.23875392528945999}]
["Alaska",201811,"Adult",42038,null,"2018","Y","2018-11-01",{"$f":"IF(C662=\"Children\",(D662-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A662,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H662)),D662)/(SUMIFS(D:D,A:A,A662,B:B,B662)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A662,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H662))","v":0.20246787523840715}]
["Alaska",201811,"Aged",11596,null,"2018","Y","2018-11-01",{"$f":"IF(C663=\"Children\",(D663-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A663,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H663)),D663)/(SUMIFS(D:D,A:A,A663,B:B,B663)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A663,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H663))","v":5.5849885371915153E-2}]
["Alaska",201811,"Persons with disabilities",16178,null,"2018","Y","2018-11-01",{"$f":"IF(C664=\"Children\",(D664-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A664,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H664)),D664)/(SUMIFS(D:D,A:A,A664,B:B,B664)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A664,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H664))","v":7.7918199857437337E-2}]
["Alaska",201811,"COVID newly-eligible",0,null,"2018","Y","2018-11-01",{"$f":"IF(C665=\"Children\",(D665-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A665,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H665)),D665)/(SUMIFS(D:D,A:A,A665,B:B,B665)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A665,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H665))","v":0}]
["Alaska",201811,"Unknown",0,null,"2018","Y","2018-11-01",{"$f":"IF(C666=\"Children\",(D666-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A666,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H666)),D666)/(SUMIFS(D:D,A:A,A666,B:B,B666)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A666,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H666))","v":0}]
["Alaska",201812,"Children",103262,null,"2018","Y","2018-12-01",{"$f":"IF(C667=\"Children\",(D667-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A667,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H667)),D667)/(SUMIFS(D:D,A:A,A667,B:B,B667)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A667,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H667))","v":0.4244370368593971}]
["Alaska",201812,"Adult expansion group",50229,null,"2018","Y","2018-12-01",{"$f":"IF(C668=\"Children\",(D668-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A668,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H668)),D668)/(SUMIFS(D:D,A:A,A668,B:B,B668)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A668,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H668))","v":0.24091225209237632}]
["Alaska",201812,"Adult",42025,null,"2018","Y","2018-12-01",{"$f":"IF(C669=\"Children\",(D669-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A669,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H669)),D669)/(SUMIFS(D:D,A:A,A669,B:B,B669)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A669,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H669))","v":0.20156358665675436}]
["Alaska",201812,"Aged",11590,null,"2018","Y","2018-12-01",{"$f":"IF(C670=\"Children\",(D670-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A670,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H670)),D670)/(SUMIFS(D:D,A:A,A670,B:B,B670)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A670,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H670))","v":5.5588863042279189E-2}]
["Alaska",201812,"Persons with disabilities",16158,null,"2018","Y","2018-12-01",{"$f":"IF(C671=\"Children\",(D671-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A671,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H671)),D671)/(SUMIFS(D:D,A:A,A671,B:B,B671)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A671,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H671))","v":7.7498261349193021E-2}]
["Alaska",201812,"COVID newly-eligible",0,null,"2018","Y","2018-12-01",{"$f":"IF(C672=\"Children\",(D672-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A672,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H672)),D672)/(SUMIFS(D:D,A:A,A672,B:B,B672)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A672,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H672))","v":0}]
["Alaska",201812,"Unknown",0,null,"2018","Y","2018-12-01",{"$f":"IF(C673=\"Children\",(D673-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A673,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H673)),D673)/(SUMIFS(D:D,A:A,A673,B:B,B673)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A673,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H673))","v":0}]
["Alaska",201901,"Children",103702,null,"2019","Y","2019-01-01",{"$f":"IF(C674=\"Children\",(D674-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A674,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H674)),D674)/(SUMIFS(D:D,A:A,A674,B:B,B674)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A674,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H674))","v":0.42322947529389277}]
["Alaska",201901,"Adult expansion group",50796,null,"2019","Y","2019-01-01",{"$f":"IF(C675=\"Children\",(D675-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A675,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H675)),D675)/(SUMIFS(D:D,A:A,A675,B:B,B675)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A675,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H675))","v":0.24274108764216765}]
["Alaska",201901,"Adult",42127,null,"2019","Y","2019-01-01",{"$f":"IF(C676=\"Children\",(D676-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A676,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H676)),D676)/(SUMIFS(D:D,A:A,A676,B:B,B676)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A676,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H676))","v":0.20131415464016056}]
["Alaska",201901,"Aged",11625,null,"2019","Y","2019-01-01",{"$f":"IF(C677=\"Children\",(D677-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A677,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H677)),D677)/(SUMIFS(D:D,A:A,A677,B:B,B677)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A677,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H677))","v":5.5552900697696646E-2}]
["Alaska",201901,"Persons with disabilities",16147,null,"2019","Y","2019-01-01",{"$f":"IF(C678=\"Children\",(D678-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A678,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H678)),D678)/(SUMIFS(D:D,A:A,A678,B:B,B678)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A678,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H678))","v":7.7162381726082391E-2}]
["Alaska",201901,"COVID newly-eligible",0,null,"2019","Y","2019-01-01",{"$f":"IF(C679=\"Children\",(D679-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A679,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H679)),D679)/(SUMIFS(D:D,A:A,A679,B:B,B679)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A679,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H679))","v":0}]
["Alaska",201901,"Unknown",0,null,"2019","Y","2019-01-01",{"$f":"IF(C680=\"Children\",(D680-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A680,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H680)),D680)/(SUMIFS(D:D,A:A,A680,B:B,B680)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A680,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H680))","v":0}]
["Alaska",201902,"Children",103767,null,"2019","Y","2019-02-01",{"$f":"IF(C681=\"Children\",(D681-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A681,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H681)),D681)/(SUMIFS(D:D,A:A,A681,B:B,B681)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A681,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H681))","v":0.42228348111909492}]
["Alaska",201902,"Adult expansion group",51077,null,"2019","Y","2019-02-01",{"$f":"IF(C682=\"Children\",(D682-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A682,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H682)),D682)/(SUMIFS(D:D,A:A,A682,B:B,B682)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A682,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H682))","v":0.24402327625745299}]
["Alaska",201902,"Adult",42048,null,"2019","Y","2019-02-01",{"$f":"IF(C683=\"Children\",(D683-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A683,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H683)),D683)/(SUMIFS(D:D,A:A,A683,B:B,B683)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A683,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H683))","v":0.20088671456963766}]
["Alaska",201902,"Aged",11666,null,"2019","Y","2019-02-01",{"$f":"IF(C684=\"Children\",(D684-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A684,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H684)),D684)/(SUMIFS(D:D,A:A,A684,B:B,B684)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A684,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H684))","v":5.5734979360953986E-2}]
["Alaska",201902,"Persons with disabilities",16132,null,"2019","Y","2019-02-01",{"$f":"IF(C685=\"Children\",(D685-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A685,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H685)),D685)/(SUMIFS(D:D,A:A,A685,B:B,B685)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A685,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H685))","v":7.7071548692860425E-2}]
["Alaska",201902,"COVID newly-eligible",0,null,"2019","Y","2019-02-01",{"$f":"IF(C686=\"Children\",(D686-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A686,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H686)),D686)/(SUMIFS(D:D,A:A,A686,B:B,B686)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A686,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H686))","v":0}]
["Alaska",201902,"Unknown",0,null,"2019","Y","2019-02-01",{"$f":"IF(C687=\"Children\",(D687-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A687,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H687)),D687)/(SUMIFS(D:D,A:A,A687,B:B,B687)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A687,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H687))","v":0}]
["Alaska",201903,"Children",103941,null,"2019","Y","2019-03-01",{"$f":"IF(C688=\"Children\",(D688-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A688,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H688)),D688)/(SUMIFS(D:D,A:A,A688,B:B,B688)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A688,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H688))","v":0.42231655259580758}]
["Alaska",201903,"Adult expansion group",51305,null,"2019","Y","2019-03-01",{"$f":"IF(C689=\"Children\",(D689-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A689,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H689)),D689)/(SUMIFS(D:D,A:A,A689,B:B,B689)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A689,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H689))","v":0.24469987837741158}]
["Alaska",201903,"Adult",42033,null,"2019","Y","2019-03-01",{"$f":"IF(C690=\"Children\",(D690-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A690,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H690)),D690)/(SUMIFS(D:D,A:A,A690,B:B,B690)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A690,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H690))","v":0.20047695132711707}]
["Alaska",201903,"Aged",11658,null,"2019","Y","2019-03-01",{"$f":"IF(C691=\"Children\",(D691-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A691,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H691)),D691)/(SUMIFS(D:D,A:A,A691,B:B,B691)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A691,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H691))","v":5.5602985715307751E-2}]
["Alaska",201903,"Persons with disabilities",16124,null,"2019","Y","2019-03-01",{"$f":"IF(C692=\"Children\",(D692-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A692,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H692)),D692)/(SUMIFS(D:D,A:A,A692,B:B,B692)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A692,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H692))","v":7.6903631984356E-2}]
["Alaska",201903,"COVID newly-eligible",0,null,"2019","Y","2019-03-01",{"$f":"IF(C693=\"Children\",(D693-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A693,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H693)),D693)/(SUMIFS(D:D,A:A,A693,B:B,B693)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A693,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H693))","v":0}]
["Alaska",201903,"Unknown",0,null,"2019","Y","2019-03-01",{"$f":"IF(C694=\"Children\",(D694-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A694,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H694)),D694)/(SUMIFS(D:D,A:A,A694,B:B,B694)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A694,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H694))","v":0}]
["Alaska",201904,"Children",104106,null,"2019","Y","2019-04-01",{"$f":"IF(C695=\"Children\",(D695-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A695,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H695)),D695)/(SUMIFS(D:D,A:A,A695,B:B,B695)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A695,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H695))","v":0.42181537905244026}]
["Alaska",201904,"Adult expansion group",51805,null,"2019","Y","2019-04-01",{"$f":"IF(C696=\"Children\",(D696-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A696,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H696)),D696)/(SUMIFS(D:D,A:A,A696,B:B,B696)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A696,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H696))","v":0.24647686290928814}]
["Alaska",201904,"Adult",41930,null,"2019","Y","2019-04-01",{"$f":"IF(C697=\"Children\",(D697-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A697,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H697)),D697)/(SUMIFS(D:D,A:A,A697,B:B,B697)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A697,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H697))","v":0.19949377206421101}]
["Alaska",201904,"Aged",11690,null,"2019","Y","2019-04-01",{"$f":"IF(C698=\"Children\",(D698-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A698,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H698)),D698)/(SUMIFS(D:D,A:A,A698,B:B,B698)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A698,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H698))","v":5.5618463997868517E-2}]
["Alaska",201904,"Persons with disabilities",16099,null,"2019","Y","2019-04-01",{"$f":"IF(C699=\"Children\",(D699-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A699,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H699)),D699)/(SUMIFS(D:D,A:A,A699,B:B,B699)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A699,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H699))","v":7.6595521976192057E-2}]
["Alaska",201904,"COVID newly-eligible",0,null,"2019","Y","2019-04-01",{"$f":"IF(C700=\"Children\",(D700-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A700,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H700)),D700)/(SUMIFS(D:D,A:A,A700,B:B,B700)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A700,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H700))","v":0}]
["Alaska",201904,"Unknown",0,null,"2019","Y","2019-04-01",{"$f":"IF(C701=\"Children\",(D701-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A701,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H701)),D701)/(SUMIFS(D:D,A:A,A701,B:B,B701)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A701,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H701))","v":0}]
["Alaska",201905,"Children",104183,null,"2019","Y","2019-05-01",{"$f":"IF(C702=\"Children\",(D702-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A702,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H702)),D702)/(SUMIFS(D:D,A:A,A702,B:B,B702)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A702,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H702))","v":0.42116621429556073}]
["Alaska",201905,"Adult expansion group",52162,null,"2019","Y","2019-05-01",{"$f":"IF(C703=\"Children\",(D703-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A703,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H703)),D703)/(SUMIFS(D:D,A:A,A703,B:B,B703)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A703,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H703))","v":0.24795006963821403}]
["Alaska",201905,"Adult",41806,null,"2019","Y","2019-05-01",{"$f":"IF(C704=\"Children\",(D704-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A704,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H704)),D704)/(SUMIFS(D:D,A:A,A704,B:B,B704)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A704,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H704))","v":0.1987232201850998}]
["Alaska",201905,"Aged",11728,null,"2019","Y","2019-05-01",{"$f":"IF(C705=\"Children\",(D705-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A705,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H705)),D705)/(SUMIFS(D:D,A:A,A705,B:B,B705)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A705,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H705))","v":5.574859891716142E-2}]
["Alaska",201905,"Persons with disabilities",16075,null,"2019","Y","2019-05-01",{"$f":"IF(C706=\"Children\",(D706-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A706,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H706)),D706)/(SUMIFS(D:D,A:A,A706,B:B,B706)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A706,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H706))","v":7.6411896963964013E-2}]
["Alaska",201905,"COVID newly-eligible",0,null,{"$f":"LEFT(B707,4)","v":"2019"},{"$f":"IF(OR(A707=\"Puerto Rico\",A707=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F707,VALUE(RIGHT(B707,2)),1)","v":"2019-05-01"},{"$f":"IF(C707=\"Children\",(D707-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A707,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H707)),D707)/(SUMIFS(D:D,A:A,A707,B:B,B707)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A707,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H707))","v":0}]
["Alaska",201905,"Unknown",0,null,"2019","Y","2019-05-01",{"$f":"IF(C708=\"Children\",(D708-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A708,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H708)),D708)/(SUMIFS(D:D,A:A,A708,B:B,B708)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A708,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H708))","v":0}]
["Alaska",201906,"Children",104311,null,"2019","Y","2019-06-01",{"$f":"IF(C709=\"Children\",(D709-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A709,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H709)),D709)/(SUMIFS(D:D,A:A,A709,B:B,B709)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A709,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H709))","v":0.42055347225518586}]
["Alaska",201906,"Adult expansion group",52354,null,"2019","Y","2019-06-01",{"$f":"IF(C710=\"Children\",(D710-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A710,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H710)),D710)/(SUMIFS(D:D,A:A,A710,B:B,B710)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A710,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H710))","v":0.24851189063464185}]
["Alaska",201906,"Adult",41917,null,"2019","Y","2019-06-01",{"$f":"IF(C711=\"Children\",(D711-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A711,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H711)),D711)/(SUMIFS(D:D,A:A,A711,B:B,B711)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A711,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H711))","v":0.19896995300707268}]
["Alaska",201906,"Aged",11737,null,"2019","Y","2019-06-01",{"$f":"IF(C712=\"Children\",(D712-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A712,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H712)),D712)/(SUMIFS(D:D,A:A,A712,B:B,B712)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A712,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H712))","v":5.5712726064461003E-2}]
["Alaska",201906,"Persons with disabilities",16064,null,"2019","Y","2019-06-01",{"$f":"IF(C713=\"Children\",(D713-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A713,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H713)),D713)/(SUMIFS(D:D,A:A,A713,B:B,B713)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A713,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H713))","v":7.6251958038638629E-2}]
["Alaska",201906,"COVID newly-eligible",0,null,"2019","Y","2019-06-01",{"$f":"IF(C714=\"Children\",(D714-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A714,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H714)),D714)/(SUMIFS(D:D,A:A,A714,B:B,B714)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A714,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H714))","v":0}]
["Alaska",201906,"Unknown",0,null,"2019","Y","2019-06-01",{"$f":"IF(C715=\"Children\",(D715-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A715,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H715)),D715)/(SUMIFS(D:D,A:A,A715,B:B,B715)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A715,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H715))","v":0}]
["Alaska",201907,"Children",104596,null,"2019","Y","2019-07-01",{"$f":"IF(C716=\"Children\",(D716-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A716,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H716)),D716)/(SUMIFS(D:D,A:A,A716,B:B,B716)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A716,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H716))","v":0.4186563780955439}]
["Alaska",201907,"Adult expansion group",52812,null,"2019","Y","2019-07-01",{"$f":"IF(C717=\"Children\",(D717-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A717,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H717)),D717)/(SUMIFS(D:D,A:A,A717,B:B,B717)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A717,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H717))","v":0.24940025312151723}]
["Alaska",201907,"Adult",42435,null,"2019","Y","2019-07-01",{"$f":"IF(C718=\"Children\",(D718-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A718,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H718)),D718)/(SUMIFS(D:D,A:A,A718,B:B,B718)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A718,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H718))","v":0.20039573849147133}]
["Alaska",201907,"Aged",11805,null,"2019","Y","2019-07-01",{"$f":"IF(C719=\"Children\",(D719-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A719,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H719)),D719)/(SUMIFS(D:D,A:A,A719,B:B,B719)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A719,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H719))","v":5.5748125200702693E-2}]
["Alaska",201907,"Persons with disabilities",16051,null,"2019","Y","2019-07-01",{"$f":"IF(C720=\"Children\",(D720-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A720,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H720)),D720)/(SUMIFS(D:D,A:A,A720,B:B,B720)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A720,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H720))","v":7.5799505090764843E-2}]
["Alaska",201907,"COVID newly-eligible",0,null,"2019","Y","2019-07-01",{"$f":"IF(C721=\"Children\",(D721-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A721,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H721)),D721)/(SUMIFS(D:D,A:A,A721,B:B,B721)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A721,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H721))","v":0}]
["Alaska",201907,"Unknown",0,null,"2019","Y","2019-07-01",{"$f":"IF(C722=\"Children\",(D722-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A722,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H722)),D722)/(SUMIFS(D:D,A:A,A722,B:B,B722)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A722,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H722))","v":0}]
["Alaska",201908,"Children",104877,null,"2019","Y","2019-08-01",{"$f":"IF(C723=\"Children\",(D723-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A723,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H723)),D723)/(SUMIFS(D:D,A:A,A723,B:B,B723)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A723,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H723))","v":0.41820720652950688}]
["Alaska",201908,"Adult expansion group",53113,null,"2019","Y","2019-08-01",{"$f":"IF(C724=\"Children\",(D724-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A724,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H724)),D724)/(SUMIFS(D:D,A:A,A724,B:B,B724)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A724,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H724))","v":0.24971320570203484}]
["Alaska",201908,"Adult",42684,null,"2019","Y","2019-08-01",{"$f":"IF(C725=\"Children\",(D725-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A725,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H725)),D725)/(SUMIFS(D:D,A:A,A725,B:B,B725)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A725,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H725))","v":0.20068078384172716}]
["Alaska",201908,"Aged",11883,null,"2019","Y","2019-08-01",{"$f":"IF(C726=\"Children\",(D726-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A726,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H726)),D726)/(SUMIFS(D:D,A:A,A726,B:B,B726)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A726,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H726))","v":5.5868469552788957E-2}]
["Alaska",201908,"Persons with disabilities",16065,null,"2019","Y","2019-08-01",{"$f":"IF(C727=\"Children\",(D727-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A727,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H727)),D727)/(SUMIFS(D:D,A:A,A727,B:B,B727)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A727,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H727))","v":7.5530334373942146E-2}]
["Alaska",201908,"COVID newly-eligible",0,null,"2019","Y","2019-08-01",{"$f":"IF(C728=\"Children\",(D728-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A728,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H728)),D728)/(SUMIFS(D:D,A:A,A728,B:B,B728)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A728,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H728))","v":0}]
["Alaska",201908,"Unknown",0,null,"2019","Y","2019-08-01",{"$f":"IF(C729=\"Children\",(D729-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A729,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H729)),D729)/(SUMIFS(D:D,A:A,A729,B:B,B729)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A729,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H729))","v":0}]
["Alaska",201909,"Children",105078,null,"2019","Y","2019-09-01",{"$f":"IF(C730=\"Children\",(D730-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A730,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H730)),D730)/(SUMIFS(D:D,A:A,A730,B:B,B730)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A730,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H730))","v":0.41770784913066544}]
["Alaska",201909,"Adult expansion group",53243,null,"2019","Y","2019-09-01",{"$f":"IF(C731=\"Children\",(D731-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A731,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H731)),D731)/(SUMIFS(D:D,A:A,A731,B:B,B731)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A731,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H731))","v":0.24999178322745436}]
["Alaska",201909,"Adult",42802,null,"2019","Y","2019-09-01",{"$f":"IF(C732=\"Children\",(D732-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A732,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H732)),D732)/(SUMIFS(D:D,A:A,A732,B:B,B732)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A732,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H732))","v":0.20096817057080746}]
["Alaska",201909,"Aged",11935,null,"2019","Y","2019-09-01",{"$f":"IF(C733=\"Children\",(D733-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A733,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H733)),D733)/(SUMIFS(D:D,A:A,A733,B:B,B733)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A733,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H733))","v":5.6038388761333276E-2}]
["Alaska",201909,"Persons with disabilities",16036,null,"2019","Y","2019-09-01",{"$f":"IF(C734=\"Children\",(D734-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A734,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H734)),D734)/(SUMIFS(D:D,A:A,A734,B:B,B734)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A734,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H734))","v":7.529380830973946E-2}]
["Alaska",201909,"COVID newly-eligible",0,null,"2019","Y","2019-09-01",{"$f":"IF(C735=\"Children\",(D735-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A735,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H735)),D735)/(SUMIFS(D:D,A:A,A735,B:B,B735)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A735,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H735))","v":0}]
["Alaska",201909,"Unknown",0,null,"2019","Y","2019-09-01",{"$f":"IF(C736=\"Children\",(D736-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A736,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H736)),D736)/(SUMIFS(D:D,A:A,A736,B:B,B736)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A736,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H736))","v":0}]
["Alaska",201910,"Children",105314,null,"2019","Y","2019-10-01",{"$f":"IF(C737=\"Children\",(D737-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A737,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H737)),D737)/(SUMIFS(D:D,A:A,A737,B:B,B737)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A737,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H737))","v":0.41716608986803971}]
["Alaska",201910,"Adult expansion group",53590,null,"2019","Y","2019-10-01",{"$f":"IF(C738=\"Children\",(D738-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A738,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H738)),D738)/(SUMIFS(D:D,A:A,A738,B:B,B738)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A738,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H738))","v":0.25130600339513987}]
["Alaska",201910,"Adult",42702,null,"2019","Y","2019-10-01",{"$f":"IF(C739=\"Children\",(D739-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A739,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H739)),D739)/(SUMIFS(D:D,A:A,A739,B:B,B739)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A739,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H739))","v":0.2002476013618075}]
["Alaska",201910,"Aged",11988,null,"2019","Y","2019-10-01",{"$f":"IF(C740=\"Children\",(D740-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A740,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H740)),D740)/(SUMIFS(D:D,A:A,A740,B:B,B740)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A740,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H740))","v":5.62167637376551E-2}]
["Alaska",201910,"Persons with disabilities",16007,null,"2019","Y","2019-10-01",{"$f":"IF(C741=\"Children\",(D741-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A741,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H741)),D741)/(SUMIFS(D:D,A:A,A741,B:B,B741)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A741,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H741))","v":7.5063541637357789E-2}]
["Alaska",201910,"COVID newly-eligible",0,null,"2019","Y","2019-10-01",{"$f":"IF(C742=\"Children\",(D742-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A742,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H742)),D742)/(SUMIFS(D:D,A:A,A742,B:B,B742)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A742,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H742))","v":0}]
["Alaska",201910,"Unknown",0,null,"2019","Y","2019-10-01",{"$f":"IF(C743=\"Children\",(D743-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A743,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H743)),D743)/(SUMIFS(D:D,A:A,A743,B:B,B743)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A743,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H743))","v":0}]
["Alaska",201911,"Children",105559,null,"2019","Y","2019-11-01",{"$f":"IF(C744=\"Children\",(D744-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A744,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H744)),D744)/(SUMIFS(D:D,A:A,A744,B:B,B744)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A744,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H744))","v":0.41626897235790616}]
["Alaska",201911,"Adult expansion group",54079,null,"2019","Y","2019-11-01",{"$f":"IF(C745=\"Children\",(D745-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A745,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H745)),D745)/(SUMIFS(D:D,A:A,A745,B:B,B745)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A745,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H745))","v":0.25302247674657985}]
["Alaska",201911,"Adult",42730,null,"2019","Y","2019-11-01",{"$f":"IF(C746=\"Children\",(D746-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A746,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H746)),D746)/(SUMIFS(D:D,A:A,A746,B:B,B746)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A746,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H746))","v":0.1999232683921921}]
["Alaska",201911,"Aged",11989,null,"2019","Y","2019-11-01",{"$f":"IF(C747=\"Children\",(D747-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A747,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H747)),D747)/(SUMIFS(D:D,A:A,A747,B:B,B747)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A747,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H747))","v":5.6093612561525646E-2}]
["Alaska",201911,"Persons with disabilities",15964,null,"2019","Y","2019-11-01",{"$f":"IF(C748=\"Children\",(D748-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A748,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H748)),D748)/(SUMIFS(D:D,A:A,A748,B:B,B748)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A748,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H748))","v":7.4691669941796268E-2}]
["Alaska",201911,"COVID newly-eligible",0,null,"2019","Y","2019-11-01",{"$f":"IF(C749=\"Children\",(D749-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A749,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H749)),D749)/(SUMIFS(D:D,A:A,A749,B:B,B749)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A749,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H749))","v":0}]
["Alaska",201911,"Unknown",0,null,"2019","Y","2019-11-01",{"$f":"IF(C750=\"Children\",(D750-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A750,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H750)),D750)/(SUMIFS(D:D,A:A,A750,B:B,B750)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A750,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H750))","v":0}]
["Alaska",201912,"Children",105784,null,"2019","Y","2019-12-01",{"$f":"IF(C751=\"Children\",(D751-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A751,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H751)),D751)/(SUMIFS(D:D,A:A,A751,B:B,B751)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A751,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H751))","v":0.41540999496709974}]
["Alaska",201912,"Adult expansion group",54859,null,"2019","Y","2019-12-01",{"$f":"IF(C752=\"Children\",(D752-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A752,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H752)),D752)/(SUMIFS(D:D,A:A,A752,B:B,B752)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A752,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H752))","v":0.25564803250880758}]
["Alaska",201912,"Adult",42722,null,"2019","Y","2019-12-01",{"$f":"IF(C753=\"Children\",(D753-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A753,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H753)),D753)/(SUMIFS(D:D,A:A,A753,B:B,B753)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A753,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H753))","v":0.199088485842638}]
["Alaska",201912,"Aged",11992,null,"2019","Y","2019-12-01",{"$f":"IF(C754=\"Children\",(D754-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A754,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H754)),D754)/(SUMIFS(D:D,A:A,A754,B:B,B754)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A754,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H754))","v":5.588383320595746E-2}]
["Alaska",201912,"Persons with disabilities",15873,null,"2019","Y","2019-12-01",{"$f":"IF(C755=\"Children\",(D755-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A755,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H755)),D755)/(SUMIFS(D:D,A:A,A755,B:B,B755)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A755,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H755))","v":7.3969653475497235E-2}]
["Alaska",201912,"COVID newly-eligible",0,null,"2019","Y","2019-12-01",{"$f":"IF(C756=\"Children\",(D756-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A756,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H756)),D756)/(SUMIFS(D:D,A:A,A756,B:B,B756)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A756,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H756))","v":0}]
["Alaska",201912,"Unknown",0,null,"2019","Y","2019-12-01",{"$f":"IF(C757=\"Children\",(D757-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A757,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H757)),D757)/(SUMIFS(D:D,A:A,A757,B:B,B757)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A757,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H757))","v":0}]
["Alaska",202001,"Children",106126,null,"2020","Y","2020-01-01",{"$f":"IF(C758=\"Children\",(D758-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A758,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H758)),D758)/(SUMIFS(D:D,A:A,A758,B:B,B758)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A758,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H758))","v":0.41496421842078396}]
["Alaska",202001,"Adult expansion group",55258,null,"2020","Y","2020-01-01",{"$f":"IF(C759=\"Children\",(D759-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A759,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H759)),D759)/(SUMIFS(D:D,A:A,A759,B:B,B759)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A759,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H759))","v":0.25644857384185565}]
["Alaska",202001,"Adult",42847,null,"2020","Y","2020-01-01",{"$f":"IF(C760=\"Children\",(D760-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A760,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H760)),D760)/(SUMIFS(D:D,A:A,A760,B:B,B760)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A760,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H760))","v":0.19884997725943734}]
["Alaska",202001,"Aged",12065,null,"2020","Y","2020-01-01",{"$f":"IF(C761=\"Children\",(D761-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A761,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H761)),D761)/(SUMIFS(D:D,A:A,A761,B:B,B761)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A761,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H761))","v":5.5992834402294474E-2}]
["Alaska",202001,"Persons with disabilities",15890,null,"2020","Y","2020-01-01",{"$f":"IF(C762=\"Children\",(D762-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A762,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H762)),D762)/(SUMIFS(D:D,A:A,A762,B:B,B762)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A762,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H762))","v":7.3744396075628618E-2}]
["Alaska",202001,"COVID newly-eligible",0,null,"2020","Y","2020-01-01",{"$f":"IF(C763=\"Children\",(D763-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A763,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H763)),D763)/(SUMIFS(D:D,A:A,A763,B:B,B763)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A763,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H763))","v":0}]
["Alaska",202001,"Unknown",0,null,"2020","Y","2020-01-01",{"$f":"IF(C764=\"Children\",(D764-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A764,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H764)),D764)/(SUMIFS(D:D,A:A,A764,B:B,B764)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A764,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H764))","v":0}]
["Alaska",202002,"Children",106183,null,"2020","Y","2020-02-01",{"$f":"IF(C765=\"Children\",(D765-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A765,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H765)),D765)/(SUMIFS(D:D,A:A,A765,B:B,B765)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A765,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H765))","v":0.41469958573136484}]
["Alaska",202002,"Adult expansion group",55485,null,"2020","Y","2020-02-01",{"$f":"IF(C766=\"Children\",(D766-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A766,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H766)),D766)/(SUMIFS(D:D,A:A,A766,B:B,B766)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A766,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H766))","v":0.25711068479439486}]
["Alaska",202002,"Adult",42856,null,"2020","Y","2020-02-01",{"$f":"IF(C767=\"Children\",(D767-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A767,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H767)),D767)/(SUMIFS(D:D,A:A,A767,B:B,B767)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A767,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H767))","v":0.19858944773449735}]
["Alaska",202002,"Aged",12098,null,"2020","Y","2020-02-01",{"$f":"IF(C768=\"Children\",(D768-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A768,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H768)),D768)/(SUMIFS(D:D,A:A,A768,B:B,B768)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A768,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H768))","v":5.606064818676379E-2}]
["Alaska",202002,"Persons with disabilities",15870,null,"2020","Y","2020-02-01",{"$f":"IF(C769=\"Children\",(D769-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A769,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H769)),D769)/(SUMIFS(D:D,A:A,A769,B:B,B769)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A769,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H769))","v":7.3539633552979114E-2}]
["Alaska",202002,"COVID newly-eligible",0,null,"2020","Y","2020-02-01",{"$f":"IF(C770=\"Children\",(D770-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A770,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H770)),D770)/(SUMIFS(D:D,A:A,A770,B:B,B770)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A770,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H770))","v":0}]
["Alaska",202002,"Unknown",0,null,{"$f":"LEFT(B771,4)","v":"2020"},{"$f":"IF(OR(A771=\"Puerto Rico\",A771=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F771,VALUE(RIGHT(B771,2)),1)","v":"2020-02-01"},{"$f":"IF(C771=\"Children\",(D771-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A771,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H771)),D771)/(SUMIFS(D:D,A:A,A771,B:B,B771)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A771,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H771))","v":0}]
["Alaska",202003,"Children",106462,null,"2020","Y","2020-03-01",{"$f":"IF(C772=\"Children\",(D772-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A772,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H772)),D772)/(SUMIFS(D:D,A:A,A772,B:B,B772)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A772,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H772))","v":0.41389087718488077}]
["Alaska",202003,"Adult expansion group",56071,null,"2020","Y","2020-03-01",{"$f":"IF(C773=\"Children\",(D773-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A773,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H773)),D773)/(SUMIFS(D:D,A:A,A773,B:B,B773)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A773,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H773))","v":0.25893463252441756}]
["Alaska",202003,"Adult",42942,null,"2020","Y","2020-03-01",{"$f":"IF(C774=\"Children\",(D774-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A774,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H774)),D774)/(SUMIFS(D:D,A:A,A774,B:B,B774)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A774,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H774))","v":0.19830520215197764}]
["Alaska",202003,"Aged",12136,null,"2020","Y","2020-03-01",{"$f":"IF(C775=\"Children\",(D775-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A775,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H775)),D775)/(SUMIFS(D:D,A:A,A775,B:B,B775)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A775,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H775))","v":5.6043778429425754E-2}]
["Alaska",202003,"Persons with disabilities",15770,null,"2020","Y","2020-03-01",{"$f":"IF(C776=\"Children\",(D776-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A776,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H776)),D776)/(SUMIFS(D:D,A:A,A776,B:B,B776)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A776,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H776))","v":7.2825509709298297E-2}]
["Alaska",202003,"COVID newly-eligible",0,null,"2020","Y","2020-03-01",{"$f":"IF(C777=\"Children\",(D777-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A777,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H777)),D777)/(SUMIFS(D:D,A:A,A777,B:B,B777)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A777,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H777))","v":0}]
["Alaska",202003,"Unknown",0,null,"2020","Y","2020-03-01",{"$f":"IF(C778=\"Children\",(D778-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A778,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H778)),D778)/(SUMIFS(D:D,A:A,A778,B:B,B778)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A778,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H778))","v":0}]
["Alaska",202004,"Children",106714,null,"2020","Y","2020-04-01",{"$f":"IF(C779=\"Children\",(D779-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A779,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H779)),D779)/(SUMIFS(D:D,A:A,A779,B:B,B779)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A779,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H779))","v":0.41478406532046941}]
["Alaska",202004,"Adult expansion group",56959,null,"2020","Y","2020-04-01",{"$f":"IF(C780=\"Children\",(D780-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A780,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H780)),D780)/(SUMIFS(D:D,A:A,A780,B:B,B780)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A780,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H780))","v":0.26069146696446555}]
["Alaska",202004,"Adult",42962,null,"2020","Y","2020-04-01",{"$f":"IF(C781=\"Children\",(D781-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A781,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H781)),D781)/(SUMIFS(D:D,A:A,A781,B:B,B781)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A781,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H781))","v":0.19662962488329092}]
["Alaska",202004,"Aged",12242,null,"2020","Y","2020-04-01",{"$f":"IF(C782=\"Children\",(D782-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A782,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H782)),D782)/(SUMIFS(D:D,A:A,A782,B:B,B782)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A782,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H782))","v":5.6029511377990955E-2}]
["Alaska",202004,"Persons with disabilities",15702,null,"2020","Y","2020-04-01",{"$f":"IF(C783=\"Children\",(D783-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A783,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H783)),D783)/(SUMIFS(D:D,A:A,A783,B:B,B783)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A783,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H783))","v":7.186533145378321E-2}]
["Alaska",202004,"COVID newly-eligible",0,null,"2020","Y","2020-04-01",{"$f":"IF(C784=\"Children\",(D784-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A784,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H784)),D784)/(SUMIFS(D:D,A:A,A784,B:B,B784)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A784,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H784))","v":0}]
["Alaska",202004,"Unknown",0,null,"2020","Y","2020-04-01",{"$f":"IF(C785=\"Children\",(D785-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A785,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H785)),D785)/(SUMIFS(D:D,A:A,A785,B:B,B785)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A785,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H785))","v":0}]
["Alaska",202005,"Children",106572,null,"2020","Y","2020-05-01",{"$f":"IF(C786=\"Children\",(D786-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A786,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H786)),D786)/(SUMIFS(D:D,A:A,A786,B:B,B786)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A786,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H786))","v":0.41447323582732443}]
["Alaska",202005,"Adult expansion group",57299,null,"2020","Y","2020-05-01",{"$f":"IF(C787=\"Children\",(D787-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A787,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H787)),D787)/(SUMIFS(D:D,A:A,A787,B:B,B787)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A787,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H787))","v":0.26034467874359918}]
["Alaska",202005,"Adult",43416,null,"2020","Y","2020-05-01",{"$f":"IF(C788=\"Children\",(D788-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A788,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H788)),D788)/(SUMIFS(D:D,A:A,A788,B:B,B788)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A788,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H788))","v":0.19726565162275261}]
["Alaska",202005,"Aged",12355,null,"2020","Y","2020-05-01",{"$f":"IF(C789=\"Children\",(D789-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A789,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H789)),D789)/(SUMIFS(D:D,A:A,A789,B:B,B789)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A789,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H789))","v":5.6136381191245359E-2}]
["Alaska",202005,"Persons with disabilities",15798,null,"2020","Y","2020-05-01",{"$f":"IF(C790=\"Children\",(D790-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A790,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H790)),D790)/(SUMIFS(D:D,A:A,A790,B:B,B790)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A790,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H790))","v":7.1780052615078443E-2}]
["Alaska",202005,"COVID newly-eligible",0,null,"2020","Y","2020-05-01",{"$f":"IF(C791=\"Children\",(D791-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A791,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H791)),D791)/(SUMIFS(D:D,A:A,A791,B:B,B791)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A791,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H791))","v":0}]
["Alaska",202005,"Unknown",0,null,"2020","Y","2020-05-01",{"$f":"IF(C792=\"Children\",(D792-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A792,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H792)),D792)/(SUMIFS(D:D,A:A,A792,B:B,B792)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A792,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H792))","v":0}]
["Alaska",202006,"Children",106023,null,"2020","Y","2020-06-01",{"$f":"IF(C793=\"Children\",(D793-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A793,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H793)),D793)/(SUMIFS(D:D,A:A,A793,B:B,B793)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A793,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H793))","v":0.41168631194114524}]
["Alaska",202006,"Adult expansion group",58668,null,"2020","Y","2020-06-01",{"$f":"IF(C794=\"Children\",(D794-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A794,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H794)),D794)/(SUMIFS(D:D,A:A,A794,B:B,B794)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A794,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H794))","v":0.26414414738908448}]
["Alaska",202006,"Adult",43664,null,"2020","Y","2020-06-01",{"$f":"IF(C795=\"Children\",(D795-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A795,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H795)),D795)/(SUMIFS(D:D,A:A,A795,B:B,B795)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A795,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H795))","v":0.19659081699728959}]
["Alaska",202006,"Aged",12512,null,"2020","Y","2020-06-01",{"$f":"IF(C796=\"Children\",(D796-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A796,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H796)),D796)/(SUMIFS(D:D,A:A,A796,B:B,B796)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A796,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H796))","v":5.6333462400835636E-2}]
["Alaska",202006,"Persons with disabilities",15824,null,"2020","Y","2020-06-01",{"$f":"IF(C797=\"Children\",(D797-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A797,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H797)),D797)/(SUMIFS(D:D,A:A,A797,B:B,B797)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A797,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H797))","v":7.1245261271645072E-2}]
["Alaska",202006,"COVID newly-eligible",0,null,"2020","Y","2020-06-01",{"$f":"IF(C798=\"Children\",(D798-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A798,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H798)),D798)/(SUMIFS(D:D,A:A,A798,B:B,B798)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A798,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H798))","v":0}]
["Alaska",202006,"Unknown",0,null,"2020","Y","2020-06-01",{"$f":"IF(C799=\"Children\",(D799-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A799,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H799)),D799)/(SUMIFS(D:D,A:A,A799,B:B,B799)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A799,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H799))","v":0}]
["Alaska",202007,"Children",104774,null,"2020","Y","2020-07-01",{"$f":"IF(C800=\"Children\",(D800-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A800,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H800)),D800)/(SUMIFS(D:D,A:A,A800,B:B,B800)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A800,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H800))","v":0.40628248324312699}]
["Alaska",202007,"Adult expansion group",60086,null,"2020","Y","2020-07-01",{"$f":"IF(C801=\"Children\",(D801-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A801,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H801)),D801)/(SUMIFS(D:D,A:A,A801,B:B,B801)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A801,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H801))","v":0.26921215814186888}]
["Alaska",202007,"Adult",43939,null,"2020","Y","2020-07-01",{"$f":"IF(C802=\"Children\",(D802-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A802,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H802)),D802)/(SUMIFS(D:D,A:A,A802,B:B,B802)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A802,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H802))","v":0.19686637513889388}]
["Alaska",202007,"Aged",12672,null,"2020","Y","2020-07-01",{"$f":"IF(C803=\"Children\",(D803-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A803,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H803)),D803)/(SUMIFS(D:D,A:A,A803,B:B,B803)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A803,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H803))","v":5.6776228538657297E-2}]
["Alaska",202007,"Persons with disabilities",15816,null,"2020","Y","2020-07-01",{"$f":"IF(C804=\"Children\",(D804-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A804,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H804)),D804)/(SUMIFS(D:D,A:A,A804,B:B,B804)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A804,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H804))","v":7.0862754937452949E-2}]
["Alaska",202007,"COVID newly-eligible",0,null,"2020","Y","2020-07-01",{"$f":"IF(C805=\"Children\",(D805-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A805,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H805)),D805)/(SUMIFS(D:D,A:A,A805,B:B,B805)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A805,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H805))","v":0}]
["Alaska",202007,"Unknown",0,null,"2020","Y","2020-07-01",{"$f":"IF(C806=\"Children\",(D806-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A806,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H806)),D806)/(SUMIFS(D:D,A:A,A806,B:B,B806)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A806,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H806))","v":0}]
["Alaska",202008,"Children",104837,null,"2020","Y","2020-08-01",{"$f":"IF(C807=\"Children\",(D807-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A807,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H807)),D807)/(SUMIFS(D:D,A:A,A807,B:B,B807)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A807,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H807))","v":0.40363936404287032}]
["Alaska",202008,"Adult expansion group",61561,null,"2020","Y","2020-08-01",{"$f":"IF(C808=\"Children\",(D808-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A808,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H808)),D808)/(SUMIFS(D:D,A:A,A808,B:B,B808)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A808,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H808))","v":0.27308982184683084}]
["Alaska",202008,"Adult",44218,null,"2020","Y","2020-08-01",{"$f":"IF(C809=\"Children\",(D809-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A809,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H809)),D809)/(SUMIFS(D:D,A:A,A809,B:B,B809)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A809,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H809))","v":0.19615480161828378}]
["Alaska",202008,"Aged",12790,null,"2020","Y","2020-08-01",{"$f":"IF(C810=\"Children\",(D810-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A810,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H810)),D810)/(SUMIFS(D:D,A:A,A810,B:B,B810)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A810,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H810))","v":5.6737525729292353E-2}]
["Alaska",202008,"Persons with disabilities",15865,null,"2020","Y","2020-08-01",{"$f":"IF(C811=\"Children\",(D811-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A811,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H811)),D811)/(SUMIFS(D:D,A:A,A811,B:B,B811)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A811,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H811))","v":7.0378486762722695E-2}]
["Alaska",202008,"COVID newly-eligible",0,null,"2020","Y","2020-08-01",{"$f":"IF(C812=\"Children\",(D812-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A812,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H812)),D812)/(SUMIFS(D:D,A:A,A812,B:B,B812)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A812,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H812))","v":0}]
["Alaska",202008,"Unknown",0,null,"2020","Y","2020-08-01",{"$f":"IF(C813=\"Children\",(D813-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A813,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H813)),D813)/(SUMIFS(D:D,A:A,A813,B:B,B813)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A813,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H813))","v":0}]
["Alaska",202009,"Children",105185,null,"2020","Y","2020-09-01",{"$f":"IF(C814=\"Children\",(D814-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A814,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H814)),D814)/(SUMIFS(D:D,A:A,A814,B:B,B814)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A814,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H814))","v":0.40374408231157155}]
["Alaska",202009,"Adult expansion group",61914,null,"2020","Y","2020-09-01",{"$f":"IF(C815=\"Children\",(D815-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A815,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H815)),D815)/(SUMIFS(D:D,A:A,A815,B:B,B815)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A815,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H815))","v":0.27316888079028989}]
["Alaska",202009,"Adult",44445,null,"2020","Y","2020-09-01",{"$f":"IF(C816=\"Children\",(D816-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A816,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H816)),D816)/(SUMIFS(D:D,A:A,A816,B:B,B816)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A816,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H816))","v":0.19609443593895459}]
["Alaska",202009,"Aged",12885,null,"2020","Y","2020-09-01",{"$f":"IF(C817=\"Children\",(D817-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A817,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H817)),D817)/(SUMIFS(D:D,A:A,A817,B:B,B817)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A817,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H817))","v":5.6849517540182921E-2}]
["Alaska",202009,"Persons with disabilities",15898,null,"2020","Y","2020-09-01",{"$f":"IF(C818=\"Children\",(D818-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A818,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H818)),D818)/(SUMIFS(D:D,A:A,A818,B:B,B818)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A818,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H818))","v":7.0143083419001023E-2}]
["Alaska",202009,"COVID newly-eligible",0,null,"2020","Y","2020-09-01",{"$f":"IF(C819=\"Children\",(D819-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A819,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H819)),D819)/(SUMIFS(D:D,A:A,A819,B:B,B819)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A819,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H819))","v":0}]
["Alaska",202009,"Unknown",0,null,"2020","Y","2020-09-01",{"$f":"IF(C820=\"Children\",(D820-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A820,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H820)),D820)/(SUMIFS(D:D,A:A,A820,B:B,B820)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A820,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H820))","v":0}]
["Alaska",202010,"Children",105771,null,"2020","Y","2020-10-01",{"$f":"IF(C821=\"Children\",(D821-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A821,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H821)),D821)/(SUMIFS(D:D,A:A,A821,B:B,B821)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A821,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H821))","v":0.40431541884174754}]
["Alaska",202010,"Adult expansion group",62491,null,"2020","Y","2020-10-01",{"$f":"IF(C822=\"Children\",(D822-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A822,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H822)),D822)/(SUMIFS(D:D,A:A,A822,B:B,B822)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A822,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H822))","v":0.27367042707493955}]
["Alaska",202010,"Adult",44740,null,"2020","Y","2020-10-01",{"$f":"IF(C823=\"Children\",(D823-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A823,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H823)),D823)/(SUMIFS(D:D,A:A,A823,B:B,B823)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A823,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H823))","v":0.19593245279052657}]
["Alaska",202010,"Aged",12922,null,"2020","Y","2020-10-01",{"$f":"IF(C824=\"Children\",(D824-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A824,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H824)),D824)/(SUMIFS(D:D,A:A,A824,B:B,B824)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A824,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H824))","v":5.6590057106821287E-2}]
["Alaska",202010,"Persons with disabilities",15868,null,"2020","Y","2020-10-01",{"$f":"IF(C825=\"Children\",(D825-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A825,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H825)),D825)/(SUMIFS(D:D,A:A,A825,B:B,B825)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A825,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H825))","v":6.949164418596504E-2}]
["Alaska",202010,"COVID newly-eligible",0,null,"2020","Y","2020-10-01",{"$f":"IF(C826=\"Children\",(D826-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A826,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H826)),D826)/(SUMIFS(D:D,A:A,A826,B:B,B826)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A826,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H826))","v":0}]
["Alaska",202010,"Unknown",0,null,"2020","Y","2020-10-01",{"$f":"IF(C827=\"Children\",(D827-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A827,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H827)),D827)/(SUMIFS(D:D,A:A,A827,B:B,B827)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A827,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H827))","v":0}]
["Alaska",202011,"Children",106438,null,"2020","Y","2020-11-01",{"$f":"IF(C828=\"Children\",(D828-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A828,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H828)),D828)/(SUMIFS(D:D,A:A,A828,B:B,B828)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A828,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H828))","v":0.40432657848439435}]
["Alaska",202011,"Adult expansion group",63466,null,"2020","Y","2020-11-01",{"$f":"IF(C829=\"Children\",(D829-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A829,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H829)),D829)/(SUMIFS(D:D,A:A,A829,B:B,B829)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A829,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H829))","v":0.27569340370539303}]
["Alaska",202011,"Adult",45042,null,"2020","Y","2020-11-01",{"$f":"IF(C830=\"Children\",(D830-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A830,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H830)),D830)/(SUMIFS(D:D,A:A,A830,B:B,B830)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A830,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H830))","v":0.19566038965270086}]
["Alaska",202011,"Aged",12893,null,"2020","Y","2020-11-01",{"$f":"IF(C831=\"Children\",(D831-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A831,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H831)),D831)/(SUMIFS(D:D,A:A,A831,B:B,B831)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A831,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H831))","v":5.6006602810538431E-2}]
["Alaska",202011,"Persons with disabilities",15726,null,"2020","Y","2020-11-01",{"$f":"IF(C832=\"Children\",(D832-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A832,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H832)),D832)/(SUMIFS(D:D,A:A,A832,B:B,B832)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A832,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H832))","v":6.8313025346973352E-2}]
["Alaska",202011,"COVID newly-eligible",0,null,"2020","Y","2020-11-01",{"$f":"IF(C833=\"Children\",(D833-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A833,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H833)),D833)/(SUMIFS(D:D,A:A,A833,B:B,B833)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A833,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H833))","v":0}]
["Alaska",202011,"Unknown",0,null,"2020","Y","2020-11-01",{"$f":"IF(C834=\"Children\",(D834-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A834,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H834)),D834)/(SUMIFS(D:D,A:A,A834,B:B,B834)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A834,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H834))","v":0}]
["Alaska",202012,"Children",107196,null,{"$f":"LEFT(B835,4)","v":"2020"},{"$f":"IF(OR(A835=\"Puerto Rico\",A835=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F835,VALUE(RIGHT(B835,2)),1)","v":"2020-12-01"},{"$f":"IF(C835=\"Children\",(D835-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A835,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H835)),D835)/(SUMIFS(D:D,A:A,A835,B:B,B835)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A835,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H835))","v":0.40358123166146087}]
["Alaska",202012,"Adult expansion group",64588,null,"2020","Y","2020-12-01",{"$f":"IF(C836=\"Children\",(D836-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A836,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H836)),D836)/(SUMIFS(D:D,A:A,A836,B:B,B836)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A836,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H836))","v":0.27787673059879364}]
["Alaska",202012,"Adult",45388,null,"2020","Y","2020-12-01",{"$f":"IF(C837=\"Children\",(D837-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A837,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H837)),D837)/(SUMIFS(D:D,A:A,A837,B:B,B837)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A837,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H837))","v":0.19527263653338153}]
["Alaska",202012,"Aged",12950,null,"2020","Y","2020-12-01",{"$f":"IF(C838=\"Children\",(D838-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A838,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H838)),D838)/(SUMIFS(D:D,A:A,A838,B:B,B838)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A838,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H838))","v":5.5714740528494108E-2}]
["Alaska",202012,"Persons with disabilities",15702,null,"2020","Y","2020-12-01",{"$f":"IF(C839=\"Children\",(D839-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A839,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H839)),D839)/(SUMIFS(D:D,A:A,A839,B:B,B839)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A839,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H839))","v":6.7554660677869846E-2}]
["Alaska",202012,"COVID newly-eligible",0,null,"2020","Y","2020-12-01",{"$f":"IF(C840=\"Children\",(D840-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A840,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H840)),D840)/(SUMIFS(D:D,A:A,A840,B:B,B840)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A840,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H840))","v":0}]
["Alaska",202012,"Unknown",0,null,"2020","Y","2020-12-01",{"$f":"IF(C841=\"Children\",(D841-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A841,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H841)),D841)/(SUMIFS(D:D,A:A,A841,B:B,B841)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A841,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H841))","v":0}]
["Arizona",201601,"Children",827011,null,"2016","Y","2016-01-01",{"$f":"IF(C842=\"Children\",(D842-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A842,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H842)),D842)/(SUMIFS(D:D,A:A,A842,B:B,B842)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A842,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H842))","v":0.4266310165393411}]
["Arizona",201601,"Adult expansion group",437373,null,"2016","Y","2016-01-01",{"$f":"IF(C843=\"Children\",(D843-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A843,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H843)),D843)/(SUMIFS(D:D,A:A,A843,B:B,B843)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A843,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H843))","v":0.22562806008246714}]
["Arizona",201601,"Adult",370500,null,"2016","Y","2016-01-01",{"$f":"IF(C844=\"Children\",(D844-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A844,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H844)),D844)/(SUMIFS(D:D,A:A,A844,B:B,B844)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A844,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H844))","v":0.19113021668130881}]
["Arizona",201601,"Aged",130903,null,"2016","Y","2016-01-01",{"$f":"IF(C845=\"Children\",(D845-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A845,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H845)),D845)/(SUMIFS(D:D,A:A,A845,B:B,B845)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A845,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H845))","v":6.7529065463517862E-2}]
["Arizona",201601,"Persons with disabilities",172682,null,"2016","Y","2016-01-01",{"$f":"IF(C846=\"Children\",(D846-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A846,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H846)),D846)/(SUMIFS(D:D,A:A,A846,B:B,B846)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A846,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H846))","v":8.9081641233365094E-2}]
["Arizona",201601,"COVID newly-eligible",0,null,"2016","Y","2016-01-01",{"$f":"IF(C847=\"Children\",(D847-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A847,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H847)),D847)/(SUMIFS(D:D,A:A,A847,B:B,B847)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A847,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H847))","v":0}]
["Arizona",201601,"Unknown",0,null,"2016","Y","2016-01-01",{"$f":"IF(C848=\"Children\",(D848-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A848,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H848)),D848)/(SUMIFS(D:D,A:A,A848,B:B,B848)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A848,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H848))","v":0}]
["Arizona",201602,"Children",826770,null,"2016","Y","2016-02-01",{"$f":"IF(C849=\"Children\",(D849-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A849,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H849)),D849)/(SUMIFS(D:D,A:A,A849,B:B,B849)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A849,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H849))","v":0.42627359529040298}]
["Arizona",201602,"Adult expansion group",440627,null,"2016","Y","2016-02-01",{"$f":"IF(C850=\"Children\",(D850-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A850,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H850)),D850)/(SUMIFS(D:D,A:A,A850,B:B,B850)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A850,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H850))","v":0.22718247574540004}]
["Arizona",201602,"Adult",367708,null,"2016","Y","2016-02-01",{"$f":"IF(C851=\"Children\",(D851-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A851,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H851)),D851)/(SUMIFS(D:D,A:A,A851,B:B,B851)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A851,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H851))","v":0.18958623459613133}]
["Arizona",201602,"Aged",131638,null,"2016","Y","2016-02-01",{"$f":"IF(C852=\"Children\",(D852-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A852,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H852)),D852)/(SUMIFS(D:D,A:A,A852,B:B,B852)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A852,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H852))","v":6.7871117162981318E-2}]
["Arizona",201602,"Persons with disabilities",172786,null,"2016","Y","2016-02-01",{"$f":"IF(C853=\"Children\",(D853-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A853,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H853)),D853)/(SUMIFS(D:D,A:A,A853,B:B,B853)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A853,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H853))","v":8.9086577205084325E-2}]
["Arizona",201602,"COVID newly-eligible",0,null,"2016","Y","2016-02-01",{"$f":"IF(C854=\"Children\",(D854-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A854,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H854)),D854)/(SUMIFS(D:D,A:A,A854,B:B,B854)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A854,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H854))","v":0}]
["Arizona",201602,"Unknown",0,null,"2016","Y","2016-02-01",{"$f":"IF(C855=\"Children\",(D855-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A855,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H855)),D855)/(SUMIFS(D:D,A:A,A855,B:B,B855)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A855,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H855))","v":0}]
["Arizona",201603,"Children",825446,null,"2016","Y","2016-03-01",{"$f":"IF(C856=\"Children\",(D856-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A856,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H856)),D856)/(SUMIFS(D:D,A:A,A856,B:B,B856)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A856,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H856))","v":0.42516240154438562}]
["Arizona",201603,"Adult expansion group",441692,null,"2016","Y","2016-03-01",{"$f":"IF(C857=\"Children\",(D857-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A857,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H857)),D857)/(SUMIFS(D:D,A:A,A857,B:B,B857)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A857,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H857))","v":0.22750226115692945}]
["Arizona",201603,"Adult",369086,null,"2016","Y","2016-03-01",{"$f":"IF(C858=\"Children\",(D858-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A858,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H858)),D858)/(SUMIFS(D:D,A:A,A858,B:B,B858)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A858,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H858))","v":0.19010509486557706}]
["Arizona",201603,"Aged",132442,null,"2016","Y","2016-03-01",{"$f":"IF(C859=\"Children\",(D859-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A859,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H859)),D859)/(SUMIFS(D:D,A:A,A859,B:B,B859)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A859,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H859))","v":6.8216889760616101E-2}]
["Arizona",201603,"Persons with disabilities",172818,null,"2016","Y","2016-03-01",{"$f":"IF(C860=\"Children\",(D860-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A860,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H860)),D860)/(SUMIFS(D:D,A:A,A860,B:B,B860)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A860,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H860))","v":8.9013352672491761E-2}]
["Arizona",201603,"COVID newly-eligible",0,null,"2016","Y","2016-03-01",{"$f":"IF(C861=\"Children\",(D861-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A861,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H861)),D861)/(SUMIFS(D:D,A:A,A861,B:B,B861)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A861,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H861))","v":0}]
["Arizona",201603,"Unknown",0,null,"2016","Y","2016-03-01",{"$f":"IF(C862=\"Children\",(D862-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A862,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H862)),D862)/(SUMIFS(D:D,A:A,A862,B:B,B862)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A862,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H862))","v":0}]
["Arizona",201604,"Children",824455,null,"2016","Y","2016-04-01",{"$f":"IF(C863=\"Children\",(D863-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A863,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H863)),D863)/(SUMIFS(D:D,A:A,A863,B:B,B863)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A863,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H863))","v":0.42485044396589261}]
["Arizona",201604,"Adult expansion group",444718,null,"2016","Y","2016-04-01",{"$f":"IF(C864=\"Children\",(D864-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A864,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H864)),D864)/(SUMIFS(D:D,A:A,A864,B:B,B864)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A864,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H864))","v":0.22916792273638201}]
["Arizona",201604,"Adult",367123,null,"2016","Y","2016-04-01",{"$f":"IF(C865=\"Children\",(D865-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A865,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H865)),D865)/(SUMIFS(D:D,A:A,A865,B:B,B865)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A865,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H865))","v":0.18918239265950282}]
["Arizona",201604,"Aged",131802,null,"2016","Y","2016-04-01",{"$f":"IF(C866=\"Children\",(D866-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A866,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H866)),D866)/(SUMIFS(D:D,A:A,A866,B:B,B866)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A866,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H866))","v":6.7918974614251323E-2}]
["Arizona",201604,"Persons with disabilities",172479,null,"2016","Y","2016-04-01",{"$f":"IF(C867=\"Children\",(D867-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A867,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H867)),D867)/(SUMIFS(D:D,A:A,A867,B:B,B867)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A867,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H867))","v":8.8880266023971227E-2}]
["Arizona",201604,"COVID newly-eligible",0,null,"2016","Y","2016-04-01",{"$f":"IF(C868=\"Children\",(D868-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A868,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H868)),D868)/(SUMIFS(D:D,A:A,A868,B:B,B868)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A868,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H868))","v":0}]
["Arizona",201604,"Unknown",0,null,"2016","Y","2016-04-01",{"$f":"IF(C869=\"Children\",(D869-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A869,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H869)),D869)/(SUMIFS(D:D,A:A,A869,B:B,B869)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A869,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H869))","v":0}]
["Arizona",201605,"Children",818519,null,"2016","Y","2016-05-01",{"$f":"IF(C870=\"Children\",(D870-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A870,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H870)),D870)/(SUMIFS(D:D,A:A,A870,B:B,B870)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A870,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H870))","v":0.42276275373569494}]
["Arizona",201605,"Adult expansion group",442549,null,"2016","Y","2016-05-01",{"$f":"IF(C871=\"Children\",(D871-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A871,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H871)),D871)/(SUMIFS(D:D,A:A,A871,B:B,B871)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A871,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H871))","v":0.22857530967879558}]
["Arizona",201605,"Adult",370443,null,"2016","Y","2016-05-01",{"$f":"IF(C872=\"Children\",(D872-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A872,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H872)),D872)/(SUMIFS(D:D,A:A,A872,B:B,B872)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A872,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H872))","v":0.19133276415344305}]
["Arizona",201605,"Aged",132047,null,"2016","Y","2016-05-01",{"$f":"IF(C873=\"Children\",(D873-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A873,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H873)),D873)/(SUMIFS(D:D,A:A,A873,B:B,B873)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A873,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H873))","v":6.8201902878903625E-2}]
["Arizona",201605,"Persons with disabilities",172561,null,"2016","Y","2016-05-01",{"$f":"IF(C874=\"Children\",(D874-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A874,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H874)),D874)/(SUMIFS(D:D,A:A,A874,B:B,B874)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A874,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H874))","v":8.9127269553162802E-2}]
["Arizona",201605,"COVID newly-eligible",0,null,"2016","Y","2016-05-01",{"$f":"IF(C875=\"Children\",(D875-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A875,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H875)),D875)/(SUMIFS(D:D,A:A,A875,B:B,B875)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A875,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H875))","v":0}]
["Arizona",201605,"Unknown","NR",null,"2016","Y","2016-05-01",{"$f":"IF(C876=\"Children\",(D876-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A876,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H876)),D876)/(SUMIFS(D:D,A:A,A876,B:B,B876)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A876,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H876))","v":{"$error":"#VALUE!"}}]
["Arizona",201606,"Children",818929,null,"2016","Y","2016-06-01",{"$f":"IF(C877=\"Children\",(D877-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A877,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H877)),D877)/(SUMIFS(D:D,A:A,A877,B:B,B877)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A877,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H877))","v":0.42155230146845729}]
["Arizona",201606,"Adult expansion group",440321,null,"2016","Y","2016-06-01",{"$f":"IF(C878=\"Children\",(D878-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A878,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H878)),D878)/(SUMIFS(D:D,A:A,A878,B:B,B878)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A878,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H878))","v":0.22665985810112058}]
["Arizona",201606,"Adult",377438,null,"2016","Y","2016-06-01",{"$f":"IF(C879=\"Children\",(D879-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A879,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H879)),D879)/(SUMIFS(D:D,A:A,A879,B:B,B879)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A879,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H879))","v":0.1942901735823882}]
["Arizona",201606,"Aged",133162,null,"2016","Y","2016-06-01",{"$f":"IF(C880=\"Children\",(D880-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A880,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H880)),D880)/(SUMIFS(D:D,A:A,A880,B:B,B880)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A880,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H880))","v":6.854653769513927E-2}]
["Arizona",201606,"Persons with disabilities",172801,null,"2016","Y","2016-06-01",{"$f":"IF(C881=\"Children\",(D881-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A881,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H881)),D881)/(SUMIFS(D:D,A:A,A881,B:B,B881)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A881,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H881))","v":8.8951129152894673E-2}]
["Arizona",201606,"COVID newly-eligible",0,null,"2016","Y","2016-06-01",{"$f":"IF(C882=\"Children\",(D882-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A882,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H882)),D882)/(SUMIFS(D:D,A:A,A882,B:B,B882)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A882,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H882))","v":0}]
["Arizona",201606,"Unknown","NR",null,"2016","Y","2016-06-01",{"$f":"IF(C883=\"Children\",(D883-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A883,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H883)),D883)/(SUMIFS(D:D,A:A,A883,B:B,B883)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A883,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H883))","v":{"$error":"#VALUE!"}}]
["Arizona",201607,"Children",820125,null,"2016","Y","2016-07-01",{"$f":"IF(C884=\"Children\",(D884-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A884,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H884)),D884)/(SUMIFS(D:D,A:A,A884,B:B,B884)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A884,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H884))","v":0.42159242030675942}]
["Arizona",201607,"Adult expansion group",435746,null,"2016","Y","2016-07-01",{"$f":"IF(C885=\"Children\",(D885-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A885,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H885)),D885)/(SUMIFS(D:D,A:A,A885,B:B,B885)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A885,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H885))","v":0.22399903768204749}]
["Arizona",201607,"Adult",382346,null,"2016","Y","2016-07-01",{"$f":"IF(C886=\"Children\",(D886-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A886,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H886)),D886)/(SUMIFS(D:D,A:A,A886,B:B,B886)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A886,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H886))","v":0.1965483012158003}]
["Arizona",201607,"Aged",134230,null,"2016","Y","2016-07-01",{"$f":"IF(C887=\"Children\",(D887-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A887,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H887)),D887)/(SUMIFS(D:D,A:A,A887,B:B,B887)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A887,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H887))","v":6.9002104042403672E-2}]
["Arizona",201607,"Persons with disabilities",172856,null,"2016","Y","2016-07-01",{"$f":"IF(C888=\"Children\",(D888-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A888,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H888)),D888)/(SUMIFS(D:D,A:A,A888,B:B,B888)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A888,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H888))","v":8.885813675298912E-2}]
["Arizona",201607,"COVID newly-eligible",0,null,"2016","Y","2016-07-01",{"$f":"IF(C889=\"Children\",(D889-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A889,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H889)),D889)/(SUMIFS(D:D,A:A,A889,B:B,B889)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A889,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H889))","v":0}]
["Arizona",201607,"Unknown","NR",null,"2016","Y","2016-07-01",{"$f":"IF(C890=\"Children\",(D890-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A890,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H890)),D890)/(SUMIFS(D:D,A:A,A890,B:B,B890)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A890,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H890))","v":{"$error":"#VALUE!"}}]
["Arizona",201608,"Children",824874,null,"2016","Y","2016-08-01",{"$f":"IF(C891=\"Children\",(D891-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A891,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H891)),D891)/(SUMIFS(D:D,A:A,A891,B:B,B891)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A891,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H891))","v":0.42104118718062977}]
["Arizona",201608,"Adult expansion group",438917,null,"2016","Y","2016-08-01",{"$f":"IF(C892=\"Children\",(D892-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A892,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H892)),D892)/(SUMIFS(D:D,A:A,A892,B:B,B892)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A892,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H892))","v":0.22403680411039803}]
["Arizona",201608,"Adult",387454,null,"2016","Y","2016-08-01",{"$f":"IF(C893=\"Children\",(D893-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A893,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H893)),D893)/(SUMIFS(D:D,A:A,A893,B:B,B893)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A893,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H893))","v":0.197768498143818}]
["Arizona",201608,"Aged",135366,null,"2016","Y","2016-08-01",{"$f":"IF(C894=\"Children\",(D894-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A894,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H894)),D894)/(SUMIFS(D:D,A:A,A894,B:B,B894)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A894,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H894))","v":6.9094990682083718E-2}]
["Arizona",201608,"Persons with disabilities",172518,null,"2016","Y","2016-08-01",{"$f":"IF(C895=\"Children\",(D895-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A895,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H895)),D895)/(SUMIFS(D:D,A:A,A895,B:B,B895)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A895,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H895))","v":8.8058519883070493E-2}]
["Arizona",201608,"COVID newly-eligible",0,null,"2016","Y","2016-08-01",{"$f":"IF(C896=\"Children\",(D896-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A896,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H896)),D896)/(SUMIFS(D:D,A:A,A896,B:B,B896)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A896,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H896))","v":0}]
["Arizona",201608,"Unknown","NR",null,"2016","Y","2016-08-01",{"$f":"IF(C897=\"Children\",(D897-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A897,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H897)),D897)/(SUMIFS(D:D,A:A,A897,B:B,B897)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A897,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H897))","v":{"$error":"#VALUE!"}}]
["Arizona",201609,"Children",829399,null,"2016","Y","2016-09-01",{"$f":"IF(C898=\"Children\",(D898-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A898,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H898)),D898)/(SUMIFS(D:D,A:A,A898,B:B,B898)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A898,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H898))","v":0.42094719831742727}]
["Arizona",201609,"Adult expansion group",440262,null,{"$f":"LEFT(B899,4)","v":"2016"},{"$f":"IF(OR(A899=\"Puerto Rico\",A899=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F899,VALUE(RIGHT(B899,2)),1)","v":"2016-09-01"},{"$f":"IF(C899=\"Children\",(D899-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A899,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H899)),D899)/(SUMIFS(D:D,A:A,A899,B:B,B899)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A899,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H899))","v":0.22344740640587601}]
["Arizona",201609,"Adult",391816,null,"2016","Y","2016-09-01",{"$f":"IF(C900=\"Children\",(D900-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A900,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H900)),D900)/(SUMIFS(D:D,A:A,A900,B:B,B900)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A900,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H900))","v":0.19885947228769396}]
["Arizona",201609,"Aged",136324,null,"2016","Y","2016-09-01",{"$f":"IF(C901=\"Children\",(D901-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A901,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H901)),D901)/(SUMIFS(D:D,A:A,A901,B:B,B901)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A901,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H901))","v":6.9188901678715498E-2}]
["Arizona",201609,"Persons with disabilities",172515,null,"2016","Y","2016-09-01",{"$f":"IF(C902=\"Children\",(D902-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A902,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H902)),D902)/(SUMIFS(D:D,A:A,A902,B:B,B902)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A902,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H902))","v":8.7557021310287281E-2}]
["Arizona",201609,"COVID newly-eligible",0,null,"2016","Y","2016-09-01",{"$f":"IF(C903=\"Children\",(D903-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A903,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H903)),D903)/(SUMIFS(D:D,A:A,A903,B:B,B903)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A903,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H903))","v":0}]
["Arizona",201609,"Unknown","NR",null,"2016","Y","2016-09-01",{"$f":"IF(C904=\"Children\",(D904-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A904,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H904)),D904)/(SUMIFS(D:D,A:A,A904,B:B,B904)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A904,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H904))","v":{"$error":"#VALUE!"}}]
["Arizona",201610,"Children",832521,null,"2016","Y","2016-10-01",{"$f":"IF(C905=\"Children\",(D905-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A905,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H905)),D905)/(SUMIFS(D:D,A:A,A905,B:B,B905)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A905,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H905))","v":0.4204912729427131}]
["Arizona",201610,"Adult expansion group",442021,null,"2016","Y","2016-10-01",{"$f":"IF(C906=\"Children\",(D906-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A906,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H906)),D906)/(SUMIFS(D:D,A:A,A906,B:B,B906)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A906,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H906))","v":0.22325679827585249}]
["Arizona",201610,"Adult",395253,null,"2016","Y","2016-10-01",{"$f":"IF(C907=\"Children\",(D907-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A907,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H907)),D907)/(SUMIFS(D:D,A:A,A907,B:B,B907)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A907,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H907))","v":0.19963512884891335}]
["Arizona",201610,"Aged",137414,null,"2016","Y","2016-10-01",{"$f":"IF(C908=\"Children\",(D908-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A908,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H908)),D908)/(SUMIFS(D:D,A:A,A908,B:B,B908)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A908,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H908))","v":6.9405321643718265E-2}]
["Arizona",201610,"Persons with disabilities",172668,null,"2016","Y","2016-10-01",{"$f":"IF(C909=\"Children\",(D909-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A909,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H909)),D909)/(SUMIFS(D:D,A:A,A909,B:B,B909)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A909,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H909))","v":8.7211478288802796E-2}]
["Arizona",201610,"COVID newly-eligible",0,null,"2016","Y","2016-10-01",{"$f":"IF(C910=\"Children\",(D910-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A910,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H910)),D910)/(SUMIFS(D:D,A:A,A910,B:B,B910)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A910,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H910))","v":0}]
["Arizona",201610,"Unknown","NR",null,"2016","Y","2016-10-01",{"$f":"IF(C911=\"Children\",(D911-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A911,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H911)),D911)/(SUMIFS(D:D,A:A,A911,B:B,B911)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A911,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H911))","v":{"$error":"#VALUE!"}}]
["Arizona",201611,"Children",833784,null,"2016","Y","2016-11-01",{"$f":"IF(C912=\"Children\",(D912-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A912,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H912)),D912)/(SUMIFS(D:D,A:A,A912,B:B,B912)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A912,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H912))","v":0.41995028797215722}]
["Arizona",201611,"Adult expansion group",443959,null,"2016","Y","2016-11-01",{"$f":"IF(C913=\"Children\",(D913-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A913,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H913)),D913)/(SUMIFS(D:D,A:A,A913,B:B,B913)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A913,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H913))","v":0.22360792471171306}]
["Arizona",201611,"Adult",397282,null,"2016","Y","2016-11-01",{"$f":"IF(C914=\"Children\",(D914-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A914,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H914)),D914)/(SUMIFS(D:D,A:A,A914,B:B,B914)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A914,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H914))","v":0.2000982152525769}]
["Arizona",201611,"Aged",138158,null,"2016","Y","2016-11-01",{"$f":"IF(C915=\"Children\",(D915-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A915,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H915)),D915)/(SUMIFS(D:D,A:A,A915,B:B,B915)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A915,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H915))","v":6.9585758284708393E-2}]
["Arizona",201611,"Persons with disabilities",172252,null,"2016","Y","2016-11-01",{"$f":"IF(C916=\"Children\",(D916-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A916,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H916)),D916)/(SUMIFS(D:D,A:A,A916,B:B,B916)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A916,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H916))","v":8.6757813778844436E-2}]
["Arizona",201611,"COVID newly-eligible",0,null,"2016","Y","2016-11-01",{"$f":"IF(C917=\"Children\",(D917-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A917,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H917)),D917)/(SUMIFS(D:D,A:A,A917,B:B,B917)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A917,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H917))","v":0}]
["Arizona",201611,"Unknown",0,null,"2016","Y","2016-11-01",{"$f":"IF(C918=\"Children\",(D918-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A918,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H918)),D918)/(SUMIFS(D:D,A:A,A918,B:B,B918)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A918,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H918))","v":0}]
["Arizona",201612,"Children",834664,null,"2016","Y","2016-12-01",{"$f":"IF(C919=\"Children\",(D919-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A919,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H919)),D919)/(SUMIFS(D:D,A:A,A919,B:B,B919)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A919,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H919))","v":0.41839157666791149}]
["Arizona",201612,"Adult expansion group",449154,null,"2016","Y","2016-12-01",{"$f":"IF(C920=\"Children\",(D920-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A920,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H920)),D920)/(SUMIFS(D:D,A:A,A920,B:B,B920)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A920,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H920))","v":0.2251471852466371}]
["Arizona",201612,"Adult",399756,null,"2016","Y","2016-12-01",{"$f":"IF(C921=\"Children\",(D921-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A921,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H921)),D921)/(SUMIFS(D:D,A:A,A921,B:B,B921)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A921,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H921))","v":0.2003854762185234}]
["Arizona",201612,"Aged",139127,null,"2016","Y","2016-12-01",{"$f":"IF(C922=\"Children\",(D922-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A922,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H922)),D922)/(SUMIFS(D:D,A:A,A922,B:B,B922)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A922,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H922))","v":6.9740116845912276E-2}]
["Arizona",201612,"Persons with disabilities",172234,null,"2016","Y","2016-12-01",{"$f":"IF(C923=\"Children\",(D923-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A923,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H923)),D923)/(SUMIFS(D:D,A:A,A923,B:B,B923)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A923,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H923))","v":8.6335645021015719E-2}]
["Arizona",201612,"COVID newly-eligible",0,null,"2016","Y","2016-12-01",{"$f":"IF(C924=\"Children\",(D924-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A924,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H924)),D924)/(SUMIFS(D:D,A:A,A924,B:B,B924)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A924,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H924))","v":0}]
["Arizona",201612,"Unknown",0,null,"2016","Y","2016-12-01",{"$f":"IF(C925=\"Children\",(D925-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A925,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H925)),D925)/(SUMIFS(D:D,A:A,A925,B:B,B925)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A925,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H925))","v":0}]
["Arizona",201701,"Children",837335,null,"2017","Y","2017-01-01",{"$f":"IF(C926=\"Children\",(D926-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A926,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H926)),D926)/(SUMIFS(D:D,A:A,A926,B:B,B926)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A926,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H926))","v":0.41842314088572274}]
["Arizona",201701,"Adult expansion group",450124,null,"2017","Y","2017-01-01",{"$f":"IF(C927=\"Children\",(D927-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A927,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H927)),D927)/(SUMIFS(D:D,A:A,A927,B:B,B927)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A927,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H927))","v":0.22493064050594452}]
["Arizona",201701,"Adult",402405,null,"2017","Y","2017-01-01",{"$f":"IF(C928=\"Children\",(D928-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A928,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H928)),D928)/(SUMIFS(D:D,A:A,A928,B:B,B928)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A928,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H928))","v":0.20108506632126838}]
["Arizona",201701,"Aged",139250,null,"2017","Y","2017-01-01",{"$f":"IF(C929=\"Children\",(D929-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A929,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H929)),D929)/(SUMIFS(D:D,A:A,A929,B:B,B929)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A929,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H929))","v":6.9584362732164409E-2}]
["Arizona",201701,"Persons with disabilities",172054,null,"2017","Y","2017-01-01",{"$f":"IF(C930=\"Children\",(D930-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A930,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H930)),D930)/(SUMIFS(D:D,A:A,A930,B:B,B930)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A930,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H930))","v":8.5976789554899943E-2}]
["Arizona",201701,"COVID newly-eligible",0,null,"2017","Y","2017-01-01",{"$f":"IF(C931=\"Children\",(D931-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A931,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H931)),D931)/(SUMIFS(D:D,A:A,A931,B:B,B931)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A931,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H931))","v":0}]
["Arizona",201701,"Unknown",0,null,"2017","Y","2017-01-01",{"$f":"IF(C932=\"Children\",(D932-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A932,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H932)),D932)/(SUMIFS(D:D,A:A,A932,B:B,B932)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A932,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H932))","v":0}]
["Arizona",201702,"Children",841691,null,"2017","Y","2017-02-01",{"$f":"IF(C933=\"Children\",(D933-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A933,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H933)),D933)/(SUMIFS(D:D,A:A,A933,B:B,B933)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A933,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H933))","v":0.41685866373999075}]
["Arizona",201702,"Adult expansion group",457672,null,"2017","Y","2017-02-01",{"$f":"IF(C934=\"Children\",(D934-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A934,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H934)),D934)/(SUMIFS(D:D,A:A,A934,B:B,B934)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A934,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H934))","v":0.22666814585306133}]
["Arizona",201702,"Adult",407060,null,"2017","Y","2017-02-01",{"$f":"IF(C935=\"Children\",(D935-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A935,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H935)),D935)/(SUMIFS(D:D,A:A,A935,B:B,B935)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A935,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H935))","v":0.20160187962328291}]
["Arizona",201702,"Aged",140319,null,"2017","Y","2017-02-01",{"$f":"IF(C936=\"Children\",(D936-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A936,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H936)),D936)/(SUMIFS(D:D,A:A,A936,B:B,B936)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A936,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H936))","v":6.9494851242714678E-2}]
["Arizona",201702,"Persons with disabilities",172386,null,"2017","Y","2017-02-01",{"$f":"IF(C937=\"Children\",(D937-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A937,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H937)),D937)/(SUMIFS(D:D,A:A,A937,B:B,B937)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A937,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H937))","v":8.5376459540950356E-2}]
["Arizona",201702,"COVID newly-eligible",0,null,"2017","Y","2017-02-01",{"$f":"IF(C938=\"Children\",(D938-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A938,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H938)),D938)/(SUMIFS(D:D,A:A,A938,B:B,B938)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A938,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H938))","v":0}]
["Arizona",201702,"Unknown",0,null,"2017","Y","2017-02-01",{"$f":"IF(C939=\"Children\",(D939-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A939,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H939)),D939)/(SUMIFS(D:D,A:A,A939,B:B,B939)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A939,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H939))","v":0}]
["Arizona",201703,"Children",835306,null,"2017","Y","2017-03-01",{"$f":"IF(C940=\"Children\",(D940-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A940,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H940)),D940)/(SUMIFS(D:D,A:A,A940,B:B,B940)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A940,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H940))","v":0.41761144766095776}]
["Arizona",201703,"Adult expansion group",447679,null,"2017","Y","2017-03-01",{"$f":"IF(C941=\"Children\",(D941-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A941,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H941)),D941)/(SUMIFS(D:D,A:A,A941,B:B,B941)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A941,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H941))","v":0.22381723018559654}]
["Arizona",201703,"Adult",404161,null,"2017","Y","2017-03-01",{"$f":"IF(C942=\"Children\",(D942-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A942,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H942)),D942)/(SUMIFS(D:D,A:A,A942,B:B,B942)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A942,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H942))","v":0.20206039499069842}]
["Arizona",201703,"Aged",140837,null,"2017","Y","2017-03-01",{"$f":"IF(C943=\"Children\",(D943-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A943,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H943)),D943)/(SUMIFS(D:D,A:A,A943,B:B,B943)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A943,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H943))","v":7.0411494056341395E-2}]
["Arizona",201703,"Persons with disabilities",172216,null,"2017","Y","2017-03-01",{"$f":"IF(C944=\"Children\",(D944-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A944,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H944)),D944)/(SUMIFS(D:D,A:A,A944,B:B,B944)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A944,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H944))","v":8.6099433106405915E-2}]
["Arizona",201703,"COVID newly-eligible",0,null,"2017","Y","2017-03-01",{"$f":"IF(C945=\"Children\",(D945-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A945,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H945)),D945)/(SUMIFS(D:D,A:A,A945,B:B,B945)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A945,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H945))","v":0}]
["Arizona",201703,"Unknown",0,null,"2017","Y","2017-03-01",{"$f":"IF(C946=\"Children\",(D946-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A946,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H946)),D946)/(SUMIFS(D:D,A:A,A946,B:B,B946)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A946,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H946))","v":0}]
["Arizona",201704,"Children",833315,null,"2017","Y","2017-04-01",{"$f":"IF(C947=\"Children\",(D947-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A947,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H947)),D947)/(SUMIFS(D:D,A:A,A947,B:B,B947)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A947,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H947))","v":0.4169629253428136}]
["Arizona",201704,"Adult expansion group",448058,null,"2017","Y","2017-04-01",{"$f":"IF(C948=\"Children\",(D948-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A948,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H948)),D948)/(SUMIFS(D:D,A:A,A948,B:B,B948)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A948,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H948))","v":0.22419322153477422}]
["Arizona",201704,"Adult",403862,null,"2017","Y","2017-04-01",{"$f":"IF(C949=\"Children\",(D949-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A949,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H949)),D949)/(SUMIFS(D:D,A:A,A949,B:B,B949)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A949,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H949))","v":0.20207902288426272}]
["Arizona",201704,"Aged",141255,null,"2017","Y","2017-04-01",{"$f":"IF(C950=\"Children\",(D950-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A950,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H950)),D950)/(SUMIFS(D:D,A:A,A950,B:B,B950)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A950,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H950))","v":7.0679272567155435E-2}]
["Arizona",201704,"Persons with disabilities",172045,null,"2017","Y","2017-04-01",{"$f":"IF(C951=\"Children\",(D951-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A951,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H951)),D951)/(SUMIFS(D:D,A:A,A951,B:B,B951)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A951,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H951))","v":8.6085557670994003E-2}]
["Arizona",201704,"COVID newly-eligible",0,null,"2017","Y","2017-04-01",{"$f":"IF(C952=\"Children\",(D952-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A952,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H952)),D952)/(SUMIFS(D:D,A:A,A952,B:B,B952)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A952,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H952))","v":0}]
["Arizona",201704,"Unknown","NR",null,"2017","Y","2017-04-01",{"$f":"IF(C953=\"Children\",(D953-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A953,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H953)),D953)/(SUMIFS(D:D,A:A,A953,B:B,B953)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A953,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H953))","v":{"$error":"#VALUE!"}}]
["Arizona",201705,"Children",833847,null,"2017","Y","2017-05-01",{"$f":"IF(C954=\"Children\",(D954-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A954,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H954)),D954)/(SUMIFS(D:D,A:A,A954,B:B,B954)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A954,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H954))","v":0.41689181622196714}]
["Arizona",201705,"Adult expansion group",447689,null,"2017","Y","2017-05-01",{"$f":"IF(C955=\"Children\",(D955-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A955,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H955)),D955)/(SUMIFS(D:D,A:A,A955,B:B,B955)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A955,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H955))","v":0.22382748911082759}]
["Arizona",201705,"Adult",404873,null,"2017","Y","2017-05-01",{"$f":"IF(C956=\"Children\",(D956-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A956,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H956)),D956)/(SUMIFS(D:D,A:A,A956,B:B,B956)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A956,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H956))","v":0.20242111599518436}]
["Arizona",201705,"Aged",141906,null,"2017","Y","2017-05-01",{"$f":"IF(C957=\"Children\",(D957-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A957,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H957)),D957)/(SUMIFS(D:D,A:A,A957,B:B,B957)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A957,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H957))","v":7.0947607981793379E-2}]
["Arizona",201705,"Persons with disabilities",171837,null,"2017","Y","2017-05-01",{"$f":"IF(C958=\"Children\",(D958-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A958,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H958)),D958)/(SUMIFS(D:D,A:A,A958,B:B,B958)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A958,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H958))","v":8.5911970690227546E-2}]
["Arizona",201705,"COVID newly-eligible",0,null,"2017","Y","2017-05-01",{"$f":"IF(C959=\"Children\",(D959-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A959,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H959)),D959)/(SUMIFS(D:D,A:A,A959,B:B,B959)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A959,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H959))","v":0}]
["Arizona",201705,"Unknown","NR",null,"2017","Y","2017-05-01",{"$f":"IF(C960=\"Children\",(D960-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A960,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H960)),D960)/(SUMIFS(D:D,A:A,A960,B:B,B960)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A960,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H960))","v":{"$error":"#VALUE!"}}]
["Arizona",201706,"Children",833141,null,"2017","Y","2017-06-01",{"$f":"IF(C961=\"Children\",(D961-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A961,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H961)),D961)/(SUMIFS(D:D,A:A,A961,B:B,B961)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A961,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H961))","v":0.41706159002225118}]
["Arizona",201706,"Adult expansion group",447210,null,"2017","Y","2017-06-01",{"$f":"IF(C962=\"Children\",(D962-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A962,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H962)),D962)/(SUMIFS(D:D,A:A,A962,B:B,B962)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A962,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H962))","v":0.2238686052827204}]
["Arizona",201706,"Adult",402959,null,{"$f":"LEFT(B963,4)","v":"2017"},{"$f":"IF(OR(A963=\"Puerto Rico\",A963=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F963,VALUE(RIGHT(B963,2)),1)","v":"2017-06-01"},{"$f":"IF(C963=\"Children\",(D963-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A963,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H963)),D963)/(SUMIFS(D:D,A:A,A963,B:B,B963)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A963,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H963))","v":0.20171702179316145}]
["Arizona",201706,"Aged",142390,null,"2017","Y","2017-06-01",{"$f":"IF(C964=\"Children\",(D964-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A964,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H964)),D964)/(SUMIFS(D:D,A:A,A964,B:B,B964)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A964,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H964))","v":7.1278930941183247E-2}]
["Arizona",201706,"Persons with disabilities",171945,null,"2017","Y","2017-06-01",{"$f":"IF(C965=\"Children\",(D965-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A965,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H965)),D965)/(SUMIFS(D:D,A:A,A965,B:B,B965)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A965,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H965))","v":8.6073851960683706E-2}]
["Arizona",201706,"COVID newly-eligible",0,null,"2017","Y","2017-06-01",{"$f":"IF(C966=\"Children\",(D966-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A966,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H966)),D966)/(SUMIFS(D:D,A:A,A966,B:B,B966)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A966,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H966))","v":0}]
["Arizona",201706,"Unknown","NR",null,"2017","Y","2017-06-01",{"$f":"IF(C967=\"Children\",(D967-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A967,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H967)),D967)/(SUMIFS(D:D,A:A,A967,B:B,B967)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A967,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H967))","v":{"$error":"#VALUE!"}}]
["Arizona",201707,"Children",834653,null,"2017","Y","2017-07-01",{"$f":"IF(C968=\"Children\",(D968-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A968,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H968)),D968)/(SUMIFS(D:D,A:A,A968,B:B,B968)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A968,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H968))","v":0.41713503501892629}]
["Arizona",201707,"Adult expansion group",447442,null,"2017","Y","2017-07-01",{"$f":"IF(C969=\"Children\",(D969-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A969,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H969)),D969)/(SUMIFS(D:D,A:A,A969,B:B,B969)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A969,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H969))","v":0.22361835917313952}]
["Arizona",201707,"Adult",403581,null,"2017","Y","2017-07-01",{"$f":"IF(C970=\"Children\",(D970-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A970,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H970)),D970)/(SUMIFS(D:D,A:A,A970,B:B,B970)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A970,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H970))","v":0.20169792065441963}]
["Arizona",201707,"Aged",143291,null,"2017","Y","2017-07-01",{"$f":"IF(C971=\"Children\",(D971-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A971,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H971)),D971)/(SUMIFS(D:D,A:A,A971,B:B,B971)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A971,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H971))","v":7.1612629802920463E-2}]
["Arizona",201707,"Persons with disabilities",171951,null,"2017","Y","2017-07-01",{"$f":"IF(C972=\"Children\",(D972-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A972,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H972)),D972)/(SUMIFS(D:D,A:A,A972,B:B,B972)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A972,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H972))","v":8.5936055350594079E-2}]
["Arizona",201707,"COVID newly-eligible",0,null,"2017","Y","2017-07-01",{"$f":"IF(C973=\"Children\",(D973-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A973,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H973)),D973)/(SUMIFS(D:D,A:A,A973,B:B,B973)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A973,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H973))","v":0}]
["Arizona",201707,"Unknown","NR",null,"2017","Y","2017-07-01",{"$f":"IF(C974=\"Children\",(D974-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A974,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H974)),D974)/(SUMIFS(D:D,A:A,A974,B:B,B974)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A974,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H974))","v":{"$error":"#VALUE!"}}]
["Arizona",201708,"Children",836063,null,"2017","Y","2017-08-01",{"$f":"IF(C975=\"Children\",(D975-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A975,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H975)),D975)/(SUMIFS(D:D,A:A,A975,B:B,B975)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A975,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H975))","v":0.41692622856806605}]
["Arizona",201708,"Adult expansion group",449690,null,"2017","Y","2017-08-01",{"$f":"IF(C976=\"Children\",(D976-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A976,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H976)),D976)/(SUMIFS(D:D,A:A,A976,B:B,B976)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A976,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H976))","v":0.22425051189297174}]
["Arizona",201708,"Adult",403226,null,"2017","Y","2017-08-01",{"$f":"IF(C977=\"Children\",(D977-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A977,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H977)),D977)/(SUMIFS(D:D,A:A,A977,B:B,B977)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A977,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H977))","v":0.20107993708678293}]
["Arizona",201708,"Aged",144253,null,"2017","Y","2017-08-01",{"$f":"IF(C978=\"Children\",(D978-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A978,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H978)),D978)/(SUMIFS(D:D,A:A,A978,B:B,B978)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A978,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H978))","v":7.1935798198974513E-2}]
["Arizona",201708,"Persons with disabilities",172070,null,"2017","Y","2017-08-01",{"$f":"IF(C979=\"Children\",(D979-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A979,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H979)),D979)/(SUMIFS(D:D,A:A,A979,B:B,B979)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A979,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H979))","v":8.5807524253204759E-2}]
["Arizona",201708,"COVID newly-eligible",0,null,"2017","Y","2017-08-01",{"$f":"IF(C980=\"Children\",(D980-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A980,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H980)),D980)/(SUMIFS(D:D,A:A,A980,B:B,B980)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A980,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H980))","v":0}]
["Arizona",201708,"Unknown","NR",null,"2017","Y","2017-08-01",{"$f":"IF(C981=\"Children\",(D981-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A981,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H981)),D981)/(SUMIFS(D:D,A:A,A981,B:B,B981)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A981,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H981))","v":{"$error":"#VALUE!"}}]
["Arizona",201709,"Children",833598,null,"2017","Y","2017-09-01",{"$f":"IF(C982=\"Children\",(D982-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A982,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H982)),D982)/(SUMIFS(D:D,A:A,A982,B:B,B982)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A982,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H982))","v":0.41667899644902268}]
["Arizona",201709,"Adult expansion group",448081,null,"2017","Y","2017-09-01",{"$f":"IF(C983=\"Children\",(D983-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A983,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H983)),D983)/(SUMIFS(D:D,A:A,A983,B:B,B983)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A983,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H983))","v":0.22397599491346493}]
["Arizona",201709,"Adult",401615,null,"2017","Y","2017-09-01",{"$f":"IF(C984=\"Children\",(D984-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A984,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H984)),D984)/(SUMIFS(D:D,A:A,A984,B:B,B984)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A984,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H984))","v":0.20074968409098179}]
["Arizona",201709,"Aged",145230,null,"2017","Y","2017-09-01",{"$f":"IF(C985=\"Children\",(D985-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A985,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H985)),D985)/(SUMIFS(D:D,A:A,A985,B:B,B985)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A985,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H985))","v":7.2594092901244439E-2}]
["Arizona",201709,"Persons with disabilities",172052,null,"2017","Y","2017-09-01",{"$f":"IF(C986=\"Children\",(D986-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A986,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H986)),D986)/(SUMIFS(D:D,A:A,A986,B:B,B986)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A986,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H986))","v":8.6001231645286155E-2}]
["Arizona",201709,"COVID newly-eligible",0,null,"2017","Y","2017-09-01",{"$f":"IF(C987=\"Children\",(D987-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A987,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H987)),D987)/(SUMIFS(D:D,A:A,A987,B:B,B987)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A987,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H987))","v":0}]
["Arizona",201709,"Unknown","NR",null,"2017","Y","2017-09-01",{"$f":"IF(C988=\"Children\",(D988-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A988,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H988)),D988)/(SUMIFS(D:D,A:A,A988,B:B,B988)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A988,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H988))","v":{"$error":"#VALUE!"}}]
["Arizona",201710,"Children",831437,null,"2017","Y","2017-10-01",{"$f":"IF(C989=\"Children\",(D989-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A989,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H989)),D989)/(SUMIFS(D:D,A:A,A989,B:B,B989)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A989,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H989))","v":0.41586904459414309}]
["Arizona",201710,"Adult expansion group",448819,null,"2017","Y","2017-10-01",{"$f":"IF(C990=\"Children\",(D990-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A990,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H990)),D990)/(SUMIFS(D:D,A:A,A990,B:B,B990)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A990,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H990))","v":0.22449076565716788}]
["Arizona",201710,"Adult",400405,null,"2017","Y","2017-10-01",{"$f":"IF(C991=\"Children\",(D991-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A991,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H991)),D991)/(SUMIFS(D:D,A:A,A991,B:B,B991)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A991,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H991))","v":0.20027499954983705}]
["Arizona",201710,"Aged",146252,null,"2017","Y","2017-10-01",{"$f":"IF(C992=\"Children\",(D992-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A992,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H992)),D992)/(SUMIFS(D:D,A:A,A992,B:B,B992)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A992,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H992))","v":7.3152481198193745E-2}]
["Arizona",201710,"Persons with disabilities",172363,null,"2017","Y","2017-10-01",{"$f":"IF(C993=\"Children\",(D993-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A993,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H993)),D993)/(SUMIFS(D:D,A:A,A993,B:B,B993)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A993,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H993))","v":8.6212709000658236E-2}]
["Arizona",201710,"COVID newly-eligible",0,null,"2017","Y","2017-10-01",{"$f":"IF(C994=\"Children\",(D994-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A994,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H994)),D994)/(SUMIFS(D:D,A:A,A994,B:B,B994)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A994,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H994))","v":0}]
["Arizona",201710,"Unknown","NR",null,"2017","Y","2017-10-01",{"$f":"IF(C995=\"Children\",(D995-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A995,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H995)),D995)/(SUMIFS(D:D,A:A,A995,B:B,B995)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A995,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H995))","v":{"$error":"#VALUE!"}}]
["Arizona",201711,"Children",828006,null,"2017","Y","2017-11-01",{"$f":"IF(C996=\"Children\",(D996-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A996,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H996)),D996)/(SUMIFS(D:D,A:A,A996,B:B,B996)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A996,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H996))","v":0.4154842011771967}]
["Arizona",201711,"Adult expansion group",447077,null,"2017","Y","2017-11-01",{"$f":"IF(C997=\"Children\",(D997-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A997,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H997)),D997)/(SUMIFS(D:D,A:A,A997,B:B,B997)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A997,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H997))","v":0.22433826591799766}]
["Arizona",201711,"Adult",398299,null,"2017","Y","2017-11-01",{"$f":"IF(C998=\"Children\",(D998-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A998,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H998)),D998)/(SUMIFS(D:D,A:A,A998,B:B,B998)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A998,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H998))","v":0.19986200805872936}]
["Arizona",201711,"Aged",146998,null,"2017","Y","2017-11-01",{"$f":"IF(C999=\"Children\",(D999-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A999,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H999)),D999)/(SUMIFS(D:D,A:A,A999,B:B,B999)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A999,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H999))","v":7.3761961392363781E-2}]
["Arizona",201711,"Persons with disabilities",172490,null,"2017","Y","2017-11-01",{"$f":"IF(C1000=\"Children\",(D1000-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1000,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1000)),D1000)/(SUMIFS(D:D,A:A,A1000,B:B,B1000)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1000,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1000))","v":8.6553563453712484E-2}]
["Arizona",201802,"Adult",386399,null,"2018","Y","2018-02-01",{"$f":"IF(C1019=\"Children\",(D1019-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1019,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1019)),D1019)/(SUMIFS(D:D,A:A,A1019,B:B,B1019)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1019,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1019))","v":0.20805874336286045}]
["Arizona",201805,"Children",801519,null,"2018","Y","2018-05-01",{"$f":"IF(C1038=\"Children\",(D1038-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1038,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1038)),D1038)/(SUMIFS(D:D,A:A,A1038,B:B,B1038)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1038,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1038))","v":0.38213617331683092}]
["Arizona",201807,"Adult expansion group",431577,null,"2018","Y","2018-07-01",{"$f":"IF(C1053=\"Children\",(D1053-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1053,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1053)),D1053)/(SUMIFS(D:D,A:A,A1053,B:B,B1053)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1053,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1053))","v":0.23455654168274484}]
["Arizona",201809,"Unknown",0,null,"2018","Y","2018-09-01",{"$f":"IF(C1072=\"Children\",(D1072-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1072,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1072)),D1072)/(SUMIFS(D:D,A:A,A1072,B:B,B1072)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1072,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1072))","v":0}]
["Arizona",201812,"Children",799428,null,"2018","Y","2018-12-01",{"$f":"IF(C1087=\"Children\",(D1087-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1087,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1087)),D1087)/(SUMIFS(D:D,A:A,A1087,B:B,B1087)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1087,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1087))","v":0.37900324885582592}]
["Arizona",201905,"Adult expansion group",443076,null,"2019","Y","2019-05-01",{"$f":"IF(C1123=\"Children\",(D1123-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1123,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1123)),D1123)/(SUMIFS(D:D,A:A,A1123,B:B,B1123)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1123,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1123))","v":0.24039011390258219}]
["Arizona",201907,"Unknown","NR",null,"2019","Y","2019-07-01",{"$f":"IF(C1142=\"Children\",(D1142-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1142,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1142)),D1142)/(SUMIFS(D:D,A:A,A1142,B:B,B1142)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1142,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1142))","v":{"$error":"#VALUE!"}}]
["Arizona",201910,"Children",801490,null,"2019","Y","2019-10-01",{"$f":"IF(C1157=\"Children\",(D1157-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1157,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1157)),D1157)/(SUMIFS(D:D,A:A,A1157,B:B,B1157)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1157,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1157))","v":0.37695570861652145}]
["Arizona",201912,"COVID newly-eligible",0,null,"2019","Y","2019-12-01",{"$f":"IF(C1176=\"Children\",(D1176-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1176,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1176)),D1176)/(SUMIFS(D:D,A:A,A1176,B:B,B1176)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1176,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1176))","v":0}]
["Arizona",202002,"Unknown",0,null,"2020","Y","2020-02-01",{"$f":"IF(C1191=\"Children\",(D1191-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1191,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1191)),D1191)/(SUMIFS(D:D,A:A,A1191,B:B,B1191)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1191,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1191))","v":0}]
["Arizona",202008,"Children",832613,null,"2020","Y","2020-08-01",{"$f":"IF(C1227=\"Children\",(D1227-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1227,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1227)),D1227)/(SUMIFS(D:D,A:A,A1227,B:B,B1227)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1227,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1227))","v":0.36628196128838825}]
["Arizona",202010,"COVID newly-eligible",0,null,"2020","Y","2020-10-01",{"$f":"IF(C1246=\"Children\",(D1246-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1246,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1246)),D1246)/(SUMIFS(D:D,A:A,A1246,B:B,B1246)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1246,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1246))","v":0}]
["Arizona",202012,"Unknown",0,null,"2020","Y","2020-12-01",{"$f":"IF(C1261=\"Children\",(D1261-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1261,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1261)),D1261)/(SUMIFS(D:D,A:A,A1261,B:B,B1261)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1261,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1261))","v":0}]
["Arkansas",201603,"Children",473513,null,"2016","Y","2016-03-01",{"$f":"IF(C1276=\"Children\",(D1276-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1276,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1276)),D1276)/(SUMIFS(D:D,A:A,A1276,B:B,B1276)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1276,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1276))","v":0.46389506364543909}]
["Arkansas",201605,"COVID newly-eligible",0,null,"2016","Y","2016-05-01",{"$f":"IF(C1295=\"Children\",(D1295-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1295,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1295)),D1295)/(SUMIFS(D:D,A:A,A1295,B:B,B1295)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1295,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1295))","v":0}]
["Arkansas",201610,"Unknown","NR",null,"2016","Y","2016-10-01",{"$f":"IF(C1331=\"Children\",(D1331-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1331,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1331)),D1331)/(SUMIFS(D:D,A:A,A1331,B:B,B1331)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1331,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1331))","v":{"$error":"#VALUE!"}}]
["Arkansas",201701,"Persons with disabilities",146678,null,"2017","Y","2017-01-01",{"$f":"IF(C1350=\"Children\",(D1350-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1350,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1350)),D1350)/(SUMIFS(D:D,A:A,A1350,B:B,B1350)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1350,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1350))","v":0.13964598669403516}]
["Arkansas",201703,"COVID newly-eligible",0,null,"2017","Y","2017-03-01",{"$f":"IF(C1365=\"Children\",(D1365-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1365,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1365)),D1365)/(SUMIFS(D:D,A:A,A1365,B:B,B1365)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1365,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1365))","v":0}]
["Arkansas",201705,"Unknown","NR",null,"2017","Y","2017-05-01",{"$f":"IF(C1380=\"Children\",(D1380-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1380,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1380)),D1380)/(SUMIFS(D:D,A:A,A1380,B:B,B1380)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1380,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1380))","v":{"$error":"#VALUE!"}}]
["Arkansas",201711,"Persons with disabilities",147937,null,"2017","Y","2017-11-01",{"$f":"IF(C1420=\"Children\",(D1420-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1420,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1420)),D1420)/(SUMIFS(D:D,A:A,A1420,B:B,B1420)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1420,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1420))","v":0.14705379490778386}]
["Arkansas",201801,"COVID newly-eligible",0,null,"2018","Y","2018-01-01",{"$f":"IF(C1435=\"Children\",(D1435-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1435,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1435)),D1435)/(SUMIFS(D:D,A:A,A1435,B:B,B1435)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1435,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1435))","v":0}]
["Arkansas",201804,"Aged",67640,null,"2018","Y","2018-04-01",{"$f":"IF(C1454=\"Children\",(D1454-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1454,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1454)),D1454)/(SUMIFS(D:D,A:A,A1454,B:B,B1454)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1454,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1454))","v":6.7750501067240676E-2}]
["Arkansas",201806,"Persons with disabilities",148397,null,"2018","Y","2018-06-01",{"$f":"IF(C1469=\"Children\",(D1469-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1469,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1469)),D1469)/(SUMIFS(D:D,A:A,A1469,B:B,B1469)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1469,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1469))","v":0.14972294641343739}]
["Arkansas",201808,"COVID newly-eligible",0,null,"2018","Y","2018-08-01",{"$f":"IF(C1484=\"Children\",(D1484-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1484,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1484)),D1484)/(SUMIFS(D:D,A:A,A1484,B:B,B1484)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1484,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1484))","v":0}]
["Arkansas",201902,"Aged",69032,null,"2019","Y","2019-02-01",{"$f":"IF(C1524=\"Children\",(D1524-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1524,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1524)),D1524)/(SUMIFS(D:D,A:A,A1524,B:B,B1524)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1524,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1524))","v":7.5296601988872169E-2}]
["Arkansas",201904,"Persons with disabilities",148230,null,{"$f":"LEFT(B1539,4)","v":"2019"},{"$f":"IF(OR(A1539=\"Puerto Rico\",A1539=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F1539,VALUE(RIGHT(B1539,2)),1)","v":"2019-04-01"},{"$f":"IF(C1539=\"Children\",(D1539-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1539,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1539)),D1539)/(SUMIFS(D:D,A:A,A1539,B:B,B1539)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1539,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1539))","v":0.16030757251313996}]
["Arkansas",201906,"COVID newly-eligible",0,null,"2019","Y","2019-06-01",{"$f":"IF(C1554=\"Children\",(D1554-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1554,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1554)),D1554)/(SUMIFS(D:D,A:A,A1554,B:B,B1554)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1554,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1554))","v":0}]
["Arkansas",201909,"Aged",70054,null,"2019","Y","2019-09-01",{"$f":"IF(C1573=\"Children\",(D1573-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1573,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1573)),D1573)/(SUMIFS(D:D,A:A,A1573,B:B,B1573)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1573,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1573))","v":7.5801907004323876E-2}]
["Arkansas",202002,"Persons with disabilities",146252,null,"2020","Y","2020-02-01",{"$f":"IF(C1609=\"Children\",(D1609-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1609,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1609)),D1609)/(SUMIFS(D:D,A:A,A1609,B:B,B1609)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1609,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1609))","v":0.15906292824048898}]
["Arkansas",202005,"Adult",8304,null,"2020","Y","2020-05-01",{"$f":"IF(C1628=\"Children\",(D1628-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1628,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1628)),D1628)/(SUMIFS(D:D,A:A,A1628,B:B,B1628)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1628,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1628))","v":8.8721076704627415E-3}]
["Arkansas",202007,"Aged",71686,null,"2020","Y","2020-07-01",{"$f":"IF(C1643=\"Children\",(D1643-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1643,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1643)),D1643)/(SUMIFS(D:D,A:A,A1643,B:B,B1643)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1643,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1643))","v":7.5259470162243658E-2}]
["Arkansas",202009,"Persons with disabilities",145298,null,"2020","Y","2020-09-01",{"$f":"IF(C1658=\"Children\",(D1658-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1658,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1658)),D1658)/(SUMIFS(D:D,A:A,A1658,B:B,B1658)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1658,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1658))","v":0.14965891100785797}]
["Arkansas",202012,"Adult",6392,null,"2020","Y","2020-12-01",{"$f":"IF(C1677=\"Children\",(D1677-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1677,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1677)),D1677)/(SUMIFS(D:D,A:A,A1677,B:B,B1677)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1677,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1677))","v":6.4441720166467722E-3}]
["California",201605,"Aged",1206106,null,"2016","Y","2016-05-01",{"$f":"IF(C1713=\"Children\",(D1713-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1713,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1713)),D1713)/(SUMIFS(D:D,A:A,A1713,B:B,B1713)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1713,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1713))","v":8.0108789599472E-2}]
["California",201607,"Persons with disabilities",1034708,null,"2016","Y","2016-07-01",{"$f":"IF(C1728=\"Children\",(D1728-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1728,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1728)),D1728)/(SUMIFS(D:D,A:A,A1728,B:B,B1728)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1728,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1728))","v":6.9299027041681768E-2}]
["California",201610,"Adult",3409309,null,"2016","Y","2016-10-01",{"$f":"IF(C1747=\"Children\",(D1747-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1747,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1747)),D1747)/(SUMIFS(D:D,A:A,A1747,B:B,B1747)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1747,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1747))","v":0.22987007146497571}]
["California",201612,"Aged",1207465,null,"2016","Y","2016-12-01",{"$f":"IF(C1762=\"Children\",(D1762-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1762,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1762)),D1762)/(SUMIFS(D:D,A:A,A1762,B:B,B1762)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1762,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1762))","v":8.1281819473063135E-2}]
["California",201703,"Adult expansion group",3832218,null,"2017","Y","2017-03-01",{"$f":"IF(C1781=\"Children\",(D1781-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1781,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1781)),D1781)/(SUMIFS(D:D,A:A,A1781,B:B,B1781)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1781,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1781))","v":0.25930884050747482}]
["California",201708,"Adult",3197548,null,"2017","Y","2017-08-01",{"$f":"IF(C1817=\"Children\",(D1817-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1817,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1817)),D1817)/(SUMIFS(D:D,A:A,A1817,B:B,B1817)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1817,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1817))","v":0.21888568698029975}]
["California",201710,"Aged",1234915,null,"2017","Y","2017-10-01",{"$f":"IF(C1832=\"Children\",(D1832-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1832,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1832)),D1832)/(SUMIFS(D:D,A:A,A1832,B:B,B1832)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1832,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1832))","v":8.5116297887847039E-2}]
["California",201801,"Adult expansion group",3883432,null,"2018","Y","2018-01-01",{"$f":"IF(C1851=\"Children\",(D1851-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1851,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1851)),D1851)/(SUMIFS(D:D,A:A,A1851,B:B,B1851)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1851,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1851))","v":0.294376934452665}]
["California",201803,"Adult",3062372,null,"2018","Y","2018-03-01",{"$f":"IF(C1866=\"Children\",(D1866-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1866,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1866)),D1866)/(SUMIFS(D:D,A:A,A1866,B:B,B1866)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1866,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1866))","v":0.2337041492405118}]
["California",201806,"Children",5183270,null,"2018","Y","2018-06-01",{"$f":"IF(C1885=\"Children\",(D1885-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1885,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1885)),D1885)/(SUMIFS(D:D,A:A,A1885,B:B,B1885)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1885,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1885))","v":0.29950985083404824}]
["California",201811,"Adult expansion group",3815805,null,"2018","Y","2018-11-01",{"$f":"IF(C1921=\"Children\",(D1921-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1921,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1921)),D1921)/(SUMIFS(D:D,A:A,A1921,B:B,B1921)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1921,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1921))","v":0.29883235627022814}]
["California",201901,"Adult",2881848,null,"2019","Y","2019-01-01",{"$f":"IF(C1936=\"Children\",(D1936-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1936,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1936)),D1936)/(SUMIFS(D:D,A:A,A1936,B:B,B1936)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1936,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1936))","v":0.22678680758304282}]
["California",201904,"Children",5043365,null,"2019","Y","2019-04-01",{"$f":"IF(C1955=\"Children\",(D1955-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1955,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1955)),D1955)/(SUMIFS(D:D,A:A,A1955,B:B,B1955)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1955,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1955))","v":0.29667311633590898}]
["California",201906,"Adult expansion group",3772263,null,"2019","Y","2019-06-01",{"$f":"IF(C1970=\"Children\",(D1970-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1970,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1970)),D1970)/(SUMIFS(D:D,A:A,A1970,B:B,B1970)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A1970,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H1970))","v":0.30211409057344818}]
["California",201911,"Adult",2703670,null,"2019","Y","2019-11-01",{"$f":"IF(C2006=\"Children\",(D2006-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2006,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2006)),D2006)/(SUMIFS(D:D,A:A,A2006,B:B,B2006)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2006,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2006))","v":0.21981759254584313}]
["California",202002,"Children",4904224,null,"2020","Y","2020-02-01",{"$f":"IF(C2025=\"Children\",(D2025-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2025,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2025)),D2025)/(SUMIFS(D:D,A:A,A2025,B:B,B2025)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2025,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2025))","v":0.29474480154955146}]
["California",202004,"Adult expansion group",3753705,null,"2020","Y","2020-04-01",{"$f":"IF(C2040=\"Children\",(D2040-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2040,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2040)),D2040)/(SUMIFS(D:D,A:A,A2040,B:B,B2040)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2040,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2040))","v":0.3081537284195397}]
["California",202006,"Unknown",0,null,"2020","Y","2020-06-01",{"$f":"IF(C2059=\"Children\",(D2059-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2059,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2059)),D2059)/(SUMIFS(D:D,A:A,A2059,B:B,B2059)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2059,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2059))","v":0}]
["California",202009,"Children",4991956,null,"2020","Y","2020-09-01",{"$f":"IF(C2074=\"Children\",(D2074-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2074,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2074)),D2074)/(SUMIFS(D:D,A:A,A2074,B:B,B2074)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2074,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2074))","v":0.29261220448912817}]
["Colorado",201602,"Adult expansion group",413723,null,"2016","Y","2016-02-01",{"$f":"IF(C2110=\"Children\",(D2110-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2110,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2110)),D2110)/(SUMIFS(D:D,A:A,A2110,B:B,B2110)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2110,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2110))","v":0.29766257574253224}]
["Colorado",201604,"Unknown",0,null,"2016","Y","2016-04-01",{"$f":"IF(C2129=\"Children\",(D2129-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2129,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2129)),D2129)/(SUMIFS(D:D,A:A,A2129,B:B,B2129)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2129,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2129))","v":0}]
["Colorado",201607,"Children",625432,null,"2016","Y","2016-07-01",{"$f":"IF(C2144=\"Children\",(D2144-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2144,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2144)),D2144)/(SUMIFS(D:D,A:A,A2144,B:B,B2144)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2144,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2144))","v":0.44264144480287398}]
["Colorado",201609,"COVID newly-eligible",0,null,"2016","Y","2016-09-01",{"$f":"IF(C2163=\"Children\",(D2163-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2163,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2163)),D2163)/(SUMIFS(D:D,A:A,A2163,B:B,B2163)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2163,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2163))","v":0}]
["Colorado",201611,"Unknown",0,null,"2016","Y","2016-11-01",{"$f":"IF(C2178=\"Children\",(D2178-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2178,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2178)),D2178)/(SUMIFS(D:D,A:A,A2178,B:B,B2178)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2178,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2178))","v":0}]
["Colorado",201705,"Children",638088,null,"2017","Y","2017-05-01",{"$f":"IF(C2214=\"Children\",(D2214-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2214,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2214)),D2214)/(SUMIFS(D:D,A:A,A2214,B:B,B2214)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2214,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2214))","v":0.43488851555125424}]
["Colorado",201707,"COVID newly-eligible",0,null,"2017","Y","2017-07-01",{"$f":"IF(C2233=\"Children\",(D2233-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2233,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2233)),D2233)/(SUMIFS(D:D,A:A,A2233,B:B,B2233)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2233,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2233))","v":0}]
["Colorado",201709,"Unknown",0,null,"2017","Y","2017-09-01",{"$f":"IF(C2248=\"Children\",(D2248-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2248,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2248)),D2248)/(SUMIFS(D:D,A:A,A2248,B:B,B2248)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2248,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2248))","v":0}]
["Colorado",201712,"Children",614187,null,"2017","Y","2017-12-01",{"$f":"IF(C2263=\"Children\",(D2263-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2263,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2263)),D2263)/(SUMIFS(D:D,A:A,A2263,B:B,B2263)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2263,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2263))","v":0.43213682887033439}]
["Colorado",201802,"COVID newly-eligible",0,null,"2018","Y","2018-02-01",{"$f":"IF(C2282=\"Children\",(D2282-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2282,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2282)),D2282)/(SUMIFS(D:D,A:A,A2282,B:B,B2282)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2282,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2282))","v":0}]
["Colorado",201807,"Unknown",0,null,"2018","Y","2018-07-01",{"$f":"IF(C2318=\"Children\",(D2318-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2318,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2318)),D2318)/(SUMIFS(D:D,A:A,A2318,B:B,B2318)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2318,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2318))","v":0}]
["Colorado",201810,"Persons with disabilities",109368,null,"2018","Y","2018-10-01",{"$f":"IF(C2337=\"Children\",(D2337-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2337,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2337)),D2337)/(SUMIFS(D:D,A:A,A2337,B:B,B2337)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2337,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2337))","v":8.7709182245482742E-2}]
["Colorado",201812,"COVID newly-eligible",0,null,"2018","Y","2018-12-01",{"$f":"IF(C2352=\"Children\",(D2352-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2352,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2352)),D2352)/(SUMIFS(D:D,A:A,A2352,B:B,B2352)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2352,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2352))","v":0}]
["Colorado",201902,"Unknown",0,null,"2019","Y","2019-02-01",{"$f":"IF(C2367=\"Children\",(D2367-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2367,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2367)),D2367)/(SUMIFS(D:D,A:A,A2367,B:B,B2367)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2367,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2367))","v":0}]
["Colorado",201908,"Persons with disabilities",108701,null,"2019","Y","2019-08-01",{"$f":"IF(C2407=\"Children\",(D2407-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2407,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2407)),D2407)/(SUMIFS(D:D,A:A,A2407,B:B,B2407)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2407,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2407))","v":9.0964626215814304E-2}]
["Colorado",201910,"COVID newly-eligible",0,null,"2019","Y","2019-10-01",{"$f":"IF(C2422=\"Children\",(D2422-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2422,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2422)),D2422)/(SUMIFS(D:D,A:A,A2422,B:B,B2422)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2422,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2422))","v":0}]
["Colorado",201912,"Unknown",0,null,"2019","Y","2019-12-01",{"$f":"IF(C2437=\"Children\",(D2437-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2437,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2437)),D2437)/(SUMIFS(D:D,A:A,A2437,B:B,B2437)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2437,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2437))","v":0}]
["Colorado",202003,"Persons with disabilities",107762,null,"2020","Y","2020-03-01",{"$f":"IF(C2456=\"Children\",(D2456-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2456,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2456)),D2456)/(SUMIFS(D:D,A:A,A2456,B:B,B2456)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2456,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2456))","v":9.1630925373540451E-2}]
["Colorado",202005,"COVID newly-eligible",395,null,"2020","Y","2020-05-01",{"$f":"IF(C2471=\"Children\",(D2471-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2471,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2471)),D2471)/(SUMIFS(D:D,A:A,A2471,B:B,B2471)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2471,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2471))","v":3.1978730501070276E-4}]
["Colorado",202011,"Aged",77659,null,"2020","Y","2020-11-01",{"$f":"IF(C2511=\"Children\",(D2511-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2511,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2511)),D2511)/(SUMIFS(D:D,A:A,A2511,B:B,B2511)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2511,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2511))","v":5.724696493559818E-2}]
["Connecticut",201601,"Persons with disabilities",74539,null,"2016","Y","2016-01-01",{"$f":"IF(C2526=\"Children\",(D2526-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2526,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2526)),D2526)/(SUMIFS(D:D,A:A,A2526,B:B,B2526)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2526,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2526))","v":8.2443063861603508E-2}]
["Connecticut",201603,"COVID newly-eligible",0,null,"2016","Y","2016-03-01",{"$f":"IF(C2541=\"Children\",(D2541-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2541,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2541)),D2541)/(SUMIFS(D:D,A:A,A2541,B:B,B2541)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2541,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2541))","v":0}]
["Connecticut",201606,"Aged",121052,null,"2016","Y","2016-06-01",{"$f":"IF(C2560=\"Children\",(D2560-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2560,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2560)),D2560)/(SUMIFS(D:D,A:A,A2560,B:B,B2560)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2560,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2560))","v":0.13268648143844897}]
["Connecticut",201611,"Persons with disabilities",73224,null,"2016","Y","2016-11-01",{"$f":"IF(C2596=\"Children\",(D2596-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2596,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2596)),D2596)/(SUMIFS(D:D,A:A,A2596,B:B,B2596)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2596,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2596))","v":7.9913302840903505E-2}]
["Connecticut",201702,"Adult",165191,null,"2017","Y","2017-02-01",{"$f":"IF(C2615=\"Children\",(D2615-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2615,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2615)),D2615)/(SUMIFS(D:D,A:A,A2615,B:B,B2615)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2615,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2615))","v":0.17795538376682696}]
["Connecticut",201704,"Aged",123691,null,"2017","Y","2017-04-01",{"$f":"IF(C2630=\"Children\",(D2630-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2630,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2630)),D2630)/(SUMIFS(D:D,A:A,A2630,B:B,B2630)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2630,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2630))","v":0.13387196276854807}]
["Connecticut",201706,"Persons with disabilities",72181,null,"2017","Y","2017-06-01",{"$f":"IF(C2645=\"Children\",(D2645-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2645,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2645)),D2645)/(SUMIFS(D:D,A:A,A2645,B:B,B2645)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2645,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2645))","v":7.7980486782501413E-2}]
["Connecticut",201709,"Adult",162957,null,"2017","Y","2017-09-01",{"$f":"IF(C2664=\"Children\",(D2664-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2664,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2664)),D2664)/(SUMIFS(D:D,A:A,A2664,B:B,B2664)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2664,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2664))","v":0.17537079725445376}]
["Connecticut",201802,"Aged",128571,null,"2018","Y","2018-02-01",{"$f":"IF(C2700=\"Children\",(D2700-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2700,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2700)),D2700)/(SUMIFS(D:D,A:A,A2700,B:B,B2700)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2700,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2700))","v":0.13451382059383565}]
["Connecticut",201804,"Persons with disabilities",71419,null,"2018","Y","2018-04-01",{"$f":"IF(C2715=\"Children\",(D2715-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2715,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2715)),D2715)/(SUMIFS(D:D,A:A,A2715,B:B,B2715)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2715,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2715))","v":7.4588177054885005E-2}]
["Connecticut",201807,"Adult",165788,null,"2018","Y","2018-07-01",{"$f":"IF(C2734=\"Children\",(D2734-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2734,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2734)),D2734)/(SUMIFS(D:D,A:A,A2734,B:B,B2734)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2734,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2734))","v":0.17154913458682949}]
["Connecticut",201809,"Aged",130694,null,"2018","Y","2018-09-01",{"$f":"IF(C2749=\"Children\",(D2749-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2749,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2749)),D2749)/(SUMIFS(D:D,A:A,A2749,B:B,B2749)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2749,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2749))","v":0.1370815908907356}]
["Connecticut",201812,"Adult expansion group",267784,null,"2018","Y","2018-12-01",{"$f":"IF(C2768=\"Children\",(D2768-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2768,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2768)),D2768)/(SUMIFS(D:D,A:A,A2768,B:B,B2768)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2768,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2768))","v":0.27792867454974007}]
["Connecticut",201905,"Adult",165981,null,"2019","Y","2019-05-01",{"$f":"IF(C2804=\"Children\",(D2804-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2804,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2804)),D2804)/(SUMIFS(D:D,A:A,A2804,B:B,B2804)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2804,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2804))","v":0.17163766244107034}]
["Connecticut",201907,"Aged",134147,null,{"$f":"LEFT(B2819,4)","v":"2019"},{"$f":"IF(OR(A2819=\"Puerto Rico\",A2819=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F2819,VALUE(RIGHT(B2819,2)),1)","v":"2019-07-01"},{"$f":"IF(C2819=\"Children\",(D2819-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2819,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2819)),D2819)/(SUMIFS(D:D,A:A,A2819,B:B,B2819)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2819,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2819))","v":0.13883087609778713}]
["Connecticut",201910,"Adult expansion group",270940,null,"2019","Y","2019-10-01",{"$f":"IF(C2838=\"Children\",(D2838-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2838,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2838)),D2838)/(SUMIFS(D:D,A:A,A2838,B:B,B2838)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2838,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2838))","v":0.28032442062941076}]
["Connecticut",201912,"Adult",164254,null,"2019","Y","2019-12-01",{"$f":"IF(C2853=\"Children\",(D2853-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2853,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2853)),D2853)/(SUMIFS(D:D,A:A,A2853,B:B,B2853)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2853,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2853))","v":0.16931010774766864}]
["Connecticut",202005,"Aged",137103,null,"2020","Y","2020-05-01",{"$f":"IF(C2889=\"Children\",(D2889-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2889,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2889)),D2889)/(SUMIFS(D:D,A:A,A2889,B:B,B2889)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2889,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2889))","v":0.13819710649209793}]
["Connecticut",202005,"Unknown",0,null,"2020","Y","2020-05-01",{"$f":"IF(C2892=\"Children\",(D2892-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2892,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2892)),D2892)/(SUMIFS(D:D,A:A,A2892,B:B,B2892)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2892,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2892))","v":0}]
["Connecticut",202010,"Aged",137810,null,"2020","Y","2020-10-01",{"$f":"IF(C2924=\"Children\",(D2924-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2924,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2924)),D2924)/(SUMIFS(D:D,A:A,A2924,B:B,B2924)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2924,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2924))","v":0.13311747585851161}]
["Delaware",201601,"Adult expansion group",64132,null,"2016","Y","2016-01-01",{"$f":"IF(C2943=\"Children\",(D2943-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2943,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2943)),D2943)/(SUMIFS(D:D,A:A,A2943,B:B,B2943)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2943,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2943))","v":0.26118758654394397}]
["Delaware",201603,"Adult",39668,null,"2016","Y","2016-03-01",{"$f":"IF(C2958=\"Children\",(D2958-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2958,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2958)),D2958)/(SUMIFS(D:D,A:A,A2958,B:B,B2958)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2958,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2958))","v":0.15888681497384463}]
["Delaware",201608,"Aged",15642,null,"2016","Y","2016-08-01",{"$f":"IF(C2994=\"Children\",(D2994-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2994,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2994)),D2994)/(SUMIFS(D:D,A:A,A2994,B:B,B2994)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A2994,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H2994))","v":6.6443799725593305E-2}]
["Delaware",201611,"Adult expansion group",60627,null,"2016","Y","2016-11-01",{"$f":"IF(C3013=\"Children\",(D3013-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3013,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3013)),D3013)/(SUMIFS(D:D,A:A,A3013,B:B,B3013)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3013,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3013))","v":0.25555564922693014}]
["Delaware",201701,"Adult",37664,null,"2017","Y","2017-01-01",{"$f":"IF(C3028=\"Children\",(D3028-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3028,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3028)),D3028)/(SUMIFS(D:D,A:A,A3028,B:B,B3028)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3028,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3028))","v":0.15578055720997949}]
["Delaware",201704,"Children",100656,null,"2017","Y","2017-04-01",{"$f":"IF(C3047=\"Children\",(D3047-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3047,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3047)),D3047)/(SUMIFS(D:D,A:A,A3047,B:B,B3047)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3047,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3047))","v":0.41522183033228144}]
["Delaware",201706,"Adult expansion group",61155,null,"2017","Y","2017-06-01",{"$f":"IF(C3062=\"Children\",(D3062-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3062,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3062)),D3062)/(SUMIFS(D:D,A:A,A3062,B:B,B3062)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3062,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3062))","v":0.25092319054652878}]
["Delaware",201711,"Adult",40917,null,"2017","Y","2017-11-01",{"$f":"IF(C3098=\"Children\",(D3098-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3098,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3098)),D3098)/(SUMIFS(D:D,A:A,A3098,B:B,B3098)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3098,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3098))","v":0.16525844729678424}]
["Delaware",201802,"Children",102127,null,"2018","Y","2018-02-01",{"$f":"IF(C3117=\"Children\",(D3117-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3117,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3117)),D3117)/(SUMIFS(D:D,A:A,A3117,B:B,B3117)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3117,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3117))","v":0.37957461246474544}]
["Delaware",201804,"Adult expansion group",62696,null,"2018","Y","2018-04-01",{"$f":"IF(C3132=\"Children\",(D3132-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3132,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3132)),D3132)/(SUMIFS(D:D,A:A,A3132,B:B,B3132)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3132,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3132))","v":0.26689597629710354}]
["Delaware",201806,"Adult",41062,null,"2018","Y","2018-06-01",{"$f":"IF(C3147=\"Children\",(D3147-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3147,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3147)),D3147)/(SUMIFS(D:D,A:A,A3147,B:B,B3147)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3147,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3147))","v":0.17484202817093319}]
["Delaware",201809,"Children",101898,null,"2018","Y","2018-09-01",{"$f":"IF(C3166=\"Children\",(D3166-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3166,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3166)),D3166)/(SUMIFS(D:D,A:A,A3166,B:B,B3166)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3166,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3166))","v":0.37854348709611868}]
["Delaware",201902,"Adult expansion group",63242,null,"2019","Y","2019-02-01",{"$f":"IF(C3202=\"Children\",(D3202-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3202,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3202)),D3202)/(SUMIFS(D:D,A:A,A3202,B:B,B3202)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3202,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3202))","v":0.26735829274891776}]
["Delaware",201904,"Unknown",0,null,"2019","Y","2019-04-01",{"$f":"IF(C3221=\"Children\",(D3221-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3221,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3221)),D3221)/(SUMIFS(D:D,A:A,A3221,B:B,B3221)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3221,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3221))","v":0}]
["Delaware",201907,"Children",101233,null,"2019","Y","2019-07-01",{"$f":"IF(C3236=\"Children\",(D3236-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3236,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3236)),D3236)/(SUMIFS(D:D,A:A,A3236,B:B,B3236)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3236,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3236))","v":0.37557234432234432}]
["Delaware",201909,"Adult expansion group",62888,null,"2019","Y","2019-09-01",{"$f":"IF(C3251=\"Children\",(D3251-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3251,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3251)),D3251)/(SUMIFS(D:D,A:A,A3251,B:B,B3251)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3251,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3251))","v":0.26701652931161129}]
["Delaware",201911,"Unknown",0,null,"2019","Y","2019-11-01",{"$f":"IF(C3270=\"Children\",(D3270-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3270,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3270)),D3270)/(SUMIFS(D:D,A:A,A3270,B:B,B3270)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3270,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3270))","v":0}]
["Delaware",202005,"Children",103432,null,"2020","Y","2020-05-01",{"$f":"IF(C3306=\"Children\",(D3306-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3306,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3306)),D3306)/(SUMIFS(D:D,A:A,A3306,B:B,B3306)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3306,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3306))","v":0.37433920250711311}]
["Delaware",202007,"COVID newly-eligible",0,null,"2020","Y","2020-07-01",{"$f":"IF(C3325=\"Children\",(D3325-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3325,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3325)),D3325)/(SUMIFS(D:D,A:A,A3325,B:B,B3325)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3325,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3325))","v":0}]
["Delaware",202009,"Unknown",0,null,"2020","Y","2020-09-01",{"$f":"IF(C3340=\"Children\",(D3340-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3340,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3340)),D3340)/(SUMIFS(D:D,A:A,A3340,B:B,B3340)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3340,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3340))","v":0}]
["Delaware",202012,"Children",110771,null,"2020","Y","2020-12-01",{"$f":"IF(C3355=\"Children\",(D3355-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3355,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3355)),D3355)/(SUMIFS(D:D,A:A,A3355,B:B,B3355)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3355,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3355))","v":0.37512422217805436}]
["District of Columbia",201605,"COVID newly-eligible",0,"High Concern",{"$f":"LEFT(B3395,4)","v":"2016"},{"$f":"IF(OR(A3395=\"Puerto Rico\",A3395=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F3395,VALUE(RIGHT(B3395,2)),1)","v":"2016-05-01"},{"$f":"IF(C3395=\"Children\",(D3395-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3395,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3395)),D3395)/(SUMIFS(D:D,A:A,A3395,B:B,B3395)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3395,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3395))","v":0}]
["District of Columbia",201607,"Unknown",0,"High Concern","2016","Y","2016-07-01",{"$f":"IF(C3410=\"Children\",(D3410-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3410,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3410)),D3410)/(SUMIFS(D:D,A:A,A3410,B:B,B3410)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3410,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3410))","v":0}]
["District of Columbia",201610,"Children",72881,"High Concern","2016","Y","2016-10-01",{"$f":"IF(C3425=\"Children\",(D3425-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3425,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3425)),D3425)/(SUMIFS(D:D,A:A,A3425,B:B,B3425)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3425,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3425))","v":0.30801122484341853}]
["District of Columbia",201612,"COVID newly-eligible",0,"High Concern","2016","Y","2016-12-01",{"$f":"IF(C3444=\"Children\",(D3444-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3444,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3444)),D3444)/(SUMIFS(D:D,A:A,A3444,B:B,B3444)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3444,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3444))","v":0}]
["District of Columbia",201702,"Unknown",0,"High Concern",{"$f":"LEFT(B3459,4)","v":"2017"},{"$f":"IF(OR(A3459=\"Puerto Rico\",A3459=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F3459,VALUE(RIGHT(B3459,2)),1)","v":"2017-02-01"},{"$f":"IF(C3459=\"Children\",(D3459-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3459,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3459)),D3459)/(SUMIFS(D:D,A:A,A3459,B:B,B3459)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3459,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3459))","v":0}]
["District of Columbia",201708,"Persons with disabilities",35564,"High Concern","2017","Y","2017-08-01",{"$f":"IF(C3499=\"Children\",(D3499-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3499,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3499)),D3499)/(SUMIFS(D:D,A:A,A3499,B:B,B3499)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3499,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3499))","v":0.13293561795400854}]
["District of Columbia",201710,"COVID newly-eligible",0,"High Concern","2017","Y","2017-10-01",{"$f":"IF(C3514=\"Children\",(D3514-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3514,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3514)),D3514)/(SUMIFS(D:D,A:A,A3514,B:B,B3514)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3514,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3514))","v":0}]
["District of Columbia",201712,"Unknown",0,"High Concern","2017","Y","2017-12-01",{"$f":"IF(C3529=\"Children\",(D3529-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3529,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3529)),D3529)/(SUMIFS(D:D,A:A,A3529,B:B,B3529)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3529,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3529))","v":0}]
["District of Columbia",201803,"Persons with disabilities",35430,"High Concern","2018","Y","2018-03-01",{"$f":"IF(C3548=\"Children\",(D3548-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3548,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3548)),D3548)/(SUMIFS(D:D,A:A,A3548,B:B,B3548)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3548,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3548))","v":0.14049989887814221}]
["District of Columbia",201808,"COVID newly-eligible",0,"High Concern","2018","Y","2018-08-01",{"$f":"IF(C3584=\"Children\",(D3584-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3584,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3584)),D3584)/(SUMIFS(D:D,A:A,A3584,B:B,B3584)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3584,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3584))","v":0}]
["District of Columbia",201810,"Unknown",0,"High Concern","2018","Y","2018-10-01",{"$f":"IF(C3599=\"Children\",(D3599-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3599,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3599)),D3599)/(SUMIFS(D:D,A:A,A3599,B:B,B3599)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3599,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3599))","v":0}]
["District of Columbia",201901,"Persons with disabilities",33095,"High Concern","2019","Y","2019-01-01",{"$f":"IF(C3618=\"Children\",(D3618-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3618,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3618)),D3618)/(SUMIFS(D:D,A:A,A3618,B:B,B3618)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3618,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3618))","v":0.13352349521300416}]
["District of Columbia",201903,"COVID newly-eligible",0,"High Concern","2019","Y","2019-03-01",{"$f":"IF(C3633=\"Children\",(D3633-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3633,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3633)),D3633)/(SUMIFS(D:D,A:A,A3633,B:B,B3633)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3633,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3633))","v":0}]
["District of Columbia",201906,"Aged",24374,"High Concern","2019","Y","2019-06-01",{"$f":"IF(C3652=\"Children\",(D3652-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3652,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3652)),D3652)/(SUMIFS(D:D,A:A,A3652,B:B,B3652)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3652,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3652))","v":9.8002476800102933E-2}]
["District of Columbia",201911,"Persons with disabilities",33417,"High Concern","2019","Y","2019-11-01",{"$f":"IF(C3688=\"Children\",(D3688-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3688,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3688)),D3688)/(SUMIFS(D:D,A:A,A3688,B:B,B3688)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3688,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3688))","v":0.13485472154963679}]
["District of Columbia",202001,"COVID newly-eligible",0,"High Concern","2020","Y","2020-01-01",{"$f":"IF(C3703=\"Children\",(D3703-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3703,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3703)),D3703)/(SUMIFS(D:D,A:A,A3703,B:B,B3703)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3703,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3703))","v":0}]
["District of Columbia",202004,"Aged",25150,"High Concern","2020","Y","2020-04-01",{"$f":"IF(C3722=\"Children\",(D3722-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3722,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3722)),D3722)/(SUMIFS(D:D,A:A,A3722,B:B,B3722)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3722,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3722))","v":0.10433952870892797}]
["District of Columbia",202006,"Persons with disabilities",32135,"High Concern","2020","Y","2020-06-01",{"$f":"IF(C3737=\"Children\",(D3737-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3737,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3737)),D3737)/(SUMIFS(D:D,A:A,A3737,B:B,B3737)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3737,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3737))","v":0.13078851616999454}]
["District of Columbia",202009,"Adult",51823,"High Concern","2020","Y","2020-09-01",{"$f":"IF(C3756=\"Children\",(D3756-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3756,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3756)),D3756)/(SUMIFS(D:D,A:A,A3756,B:B,B3756)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3756,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3756))","v":0.20571458059598996}]
["Florida",201602,"Aged",574429,"High Concern","2016","Y","2016-02-01",{"$f":"IF(C3792=\"Children\",(D3792-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3792,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3792)),D3792)/(SUMIFS(D:D,A:A,A3792,B:B,B3792)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3792,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3792))","v":0.12359164490367266}]
["Florida",201604,"Persons with disabilities",626928,"High Concern","2016","Y","2016-04-01",{"$f":"IF(C3807=\"Children\",(D3807-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3807,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3807)),D3807)/(SUMIFS(D:D,A:A,A3807,B:B,B3807)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3807,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3807))","v":0.13453973755943927}]
["Florida",201607,"Adult",1028981,"High Concern","2016","Y","2016-07-01",{"$f":"IF(C3826=\"Children\",(D3826-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3826,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3826)),D3826)/(SUMIFS(D:D,A:A,A3826,B:B,B3826)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3826,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3826))","v":0.21922696460495061}]
["Florida",201609,"Aged",590423,"High Concern","2016","Y","2016-09-01",{"$f":"IF(C3841=\"Children\",(D3841-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3841,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3841)),D3841)/(SUMIFS(D:D,A:A,A3841,B:B,B3841)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3841,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3841))","v":0.12512689161220483}]
["Florida",201702,"Persons with disabilities",627456,"High Concern","2017","Y","2017-02-01",{"$f":"IF(C3877=\"Children\",(D3877-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3877,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3877)),D3877)/(SUMIFS(D:D,A:A,A3877,B:B,B3877)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3877,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3877))","v":0.13203301330354825}]
["Florida",201705,"Adult",1023914,"High Concern","2017","Y","2017-05-01",{"$f":"IF(C3896=\"Children\",(D3896-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3896,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3896)),D3896)/(SUMIFS(D:D,A:A,A3896,B:B,B3896)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3896,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3896))","v":0.2155695102687287}]
["Florida",201707,"Aged",610406,"High Concern","2017","Y","2017-07-01",{"$f":"IF(C3911=\"Children\",(D3911-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3911,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3911)),D3911)/(SUMIFS(D:D,A:A,A3911,B:B,B3911)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3911,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3911))","v":0.12847231211056423}]
["Florida",201710,"Adult expansion group",0,"High Concern","2017","Y","2017-10-01",{"$f":"IF(C3930=\"Children\",(D3930-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3930,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3930)),D3930)/(SUMIFS(D:D,A:A,A3930,B:B,B3930)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3930,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3930))","v":0}]
["Florida",201712,"Adult",1004001,"High Concern","2017","Y","2017-12-01",{"$f":"IF(C3945=\"Children\",(D3945-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3945,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3945)),D3945)/(SUMIFS(D:D,A:A,A3945,B:B,B3945)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3945,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3945))","v":0.21161178465698058}]
["Florida",201805,"Aged",626492,"High Concern","2018","Y","2018-05-01",{"$f":"IF(C3981=\"Children\",(D3981-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3981,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3981)),D3981)/(SUMIFS(D:D,A:A,A3981,B:B,B3981)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A3981,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H3981))","v":0.13468181686263678}]
["Florida",201808,"Adult expansion group",0,"High Concern","2018","Y","2018-08-01",{"$f":"IF(C4000=\"Children\",(D4000-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4000,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4000)),D4000)/(SUMIFS(D:D,A:A,A4000,B:B,B4000)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4000,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4000))","v":0}]
["Florida",201810,"Adult",941208,"High Concern","2018","Y","2018-10-01",{"$f":"IF(C4015=\"Children\",(D4015-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4015,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4015)),D4015)/(SUMIFS(D:D,A:A,A4015,B:B,B4015)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4015,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4015))","v":0.21464254748344472}]
["Florida",201901,"Children",2413051,"High Concern","2019","Y","2019-01-01",{"$f":"IF(C4034=\"Children\",(D4034-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4034,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4034)),D4034)/(SUMIFS(D:D,A:A,A4034,B:B,B4034)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4034,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4034))","v":0.50111770060953176}]
["Florida",201903,"Adult expansion group",0,"High Concern","2019","Y","2019-03-01",{"$f":"IF(C4049=\"Children\",(D4049-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4049,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4049)),D4049)/(SUMIFS(D:D,A:A,A4049,B:B,B4049)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4049,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4049))","v":0}]
["Florida",201908,"Adult",860806,"High Concern","2019","Y","2019-08-01",{"$f":"IF(C4085=\"Children\",(D4085-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4085,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4085)),D4085)/(SUMIFS(D:D,A:A,A4085,B:B,B4085)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4085,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4085))","v":0.20247965279497832}]
["Florida",201911,"Children",2353836,"High Concern","2019","Y","2019-11-01",{"$f":"IF(C4104=\"Children\",(D4104-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4104,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4104)),D4104)/(SUMIFS(D:D,A:A,A4104,B:B,B4104)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4104,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4104))","v":0.50307018305902529}]
["Florida",202001,"Adult expansion group",0,"High Concern","2020","Y","2020-01-01",{"$f":"IF(C4119=\"Children\",(D4119-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4119,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4119)),D4119)/(SUMIFS(D:D,A:A,A4119,B:B,B4119)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4119,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4119))","v":0}]
["Florida",202003,"Adult",829376,"High Concern","2020","Y","2020-03-01",{"$f":"IF(C4134=\"Children\",(D4134-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4134,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4134)),D4134)/(SUMIFS(D:D,A:A,A4134,B:B,B4134)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4134,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4134))","v":0.19478202054030441}]
["Florida",202006,"Children",2467138,null,"2020","Y","2020-06-01",{"$f":"IF(C4153=\"Children\",(D4153-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4153,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4153)),D4153)/(SUMIFS(D:D,A:A,A4153,B:B,B4153)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4153,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4153))","v":0.51054772972047302}]
["Florida",202011,"Adult expansion group",0,null,"2020","Y","2020-11-01",{"$f":"IF(C4189=\"Children\",(D4189-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4189,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4189)),D4189)/(SUMIFS(D:D,A:A,A4189,B:B,B4189)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4189,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4189))","v":0}]
["Georgia",201601,"Unknown",0,null,"2016","Y","2016-01-01",{"$f":"IF(C4208=\"Children\",(D4208-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4208,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4208)),D4208)/(SUMIFS(D:D,A:A,A4208,B:B,B4208)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4208,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4208))","v":0}]
["Georgia",201604,"Children",1286974,null,"2016","Y","2016-04-01",{"$f":"IF(C4223=\"Children\",(D4223-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4223,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4223)),D4223)/(SUMIFS(D:D,A:A,A4223,B:B,B4223)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4223,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4223))","v":0.62738852416420854}]
["Georgia",201606,"Adult expansion group",0,null,"2016","Y","2016-06-01",{"$f":"IF(C4238=\"Children\",(D4238-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4238,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4238)),D4238)/(SUMIFS(D:D,A:A,A4238,B:B,B4238)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4238,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4238))","v":0}]
["Georgia",201608,"Unknown",0,null,"2016","Y","2016-08-01",{"$f":"IF(C4257=\"Children\",(D4257-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4257,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4257)),D4257)/(SUMIFS(D:D,A:A,A4257,B:B,B4257)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4257,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4257))","v":0}]
["Georgia",201702,"Children",1264294,null,"2017","Y","2017-02-01",{"$f":"IF(C4293=\"Children\",(D4293-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4293,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4293)),D4293)/(SUMIFS(D:D,A:A,A4293,B:B,B4293)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4293,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4293))","v":0.62228288288199607}]
["Georgia",201704,"Adult expansion group",0,null,"2017","Y","2017-04-01",{"$f":"IF(C4308=\"Children\",(D4308-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4308,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4308)),D4308)/(SUMIFS(D:D,A:A,A4308,B:B,B4308)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4308,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4308))","v":0}]
["Georgia",201706,"Unknown",0,null,"2017","Y","2017-06-01",{"$f":"IF(C4327=\"Children\",(D4327-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4327,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4327)),D4327)/(SUMIFS(D:D,A:A,A4327,B:B,B4327)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4327,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4327))","v":0}]
["Georgia",201709,"Children",1285208,null,"2017","Y","2017-09-01",{"$f":"IF(C4342=\"Children\",(D4342-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4342,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4342)),D4342)/(SUMIFS(D:D,A:A,A4342,B:B,B4342)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4342,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4342))","v":0.61513425705004465}]
["Georgia",201802,"COVID newly-eligible",0,null,"2018","Y","2018-02-01",{"$f":"IF(C4382=\"Children\",(D4382-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4382,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4382)),D4382)/(SUMIFS(D:D,A:A,A4382,B:B,B4382)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4382,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4382))","v":0}]
["Georgia",201804,"Unknown",0,null,"2018","Y","2018-04-01",{"$f":"IF(C4397=\"Children\",(D4397-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4397,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4397)),D4397)/(SUMIFS(D:D,A:A,A4397,B:B,B4397)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4397,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4397))","v":0}]
["Georgia",201807,"Children",1313572,null,"2018","Y","2018-07-01",{"$f":"IF(C4412=\"Children\",(D4412-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4412,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4412)),D4412)/(SUMIFS(D:D,A:A,A4412,B:B,B4412)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4412,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4412))","v":0.55967461468730872}]
["Georgia",201809,"COVID newly-eligible",0,null,"2018","Y","2018-09-01",{"$f":"IF(C4431=\"Children\",(D4431-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4431,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4431)),D4431)/(SUMIFS(D:D,A:A,A4431,B:B,B4431)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4431,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4431))","v":0}]
["Georgia",201811,"Unknown",0,null,"2018","Y","2018-11-01",{"$f":"IF(C4446=\"Children\",(D4446-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4446,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4446)),D4446)/(SUMIFS(D:D,A:A,A4446,B:B,B4446)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4446,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4446))","v":0}]
["Georgia",201905,"Persons with disabilities",353229,null,"2019","Y","2019-05-01",{"$f":"IF(C4486=\"Children\",(D4486-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4486,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4486)),D4486)/(SUMIFS(D:D,A:A,A4486,B:B,B4486)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4486,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4486))","v":0.17983123114714455}]
["Georgia",201907,"COVID newly-eligible",0,null,"2019","Y","2019-07-01",{"$f":"IF(C4501=\"Children\",(D4501-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4501,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4501)),D4501)/(SUMIFS(D:D,A:A,A4501,B:B,B4501)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4501,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4501))","v":0}]
["Georgia",201909,"Unknown",0,null,"2019","Y","2019-09-01",{"$f":"IF(C4516=\"Children\",(D4516-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4516,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4516)),D4516)/(SUMIFS(D:D,A:A,A4516,B:B,B4516)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4516,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4516))","v":0}]
["Georgia",201912,"Persons with disabilities",341058,null,"2019","Y","2019-12-01",{"$f":"IF(C4535=\"Children\",(D4535-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4535,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4535)),D4535)/(SUMIFS(D:D,A:A,A4535,B:B,B4535)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4535,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4535))","v":0.17394404340415376}]
["Georgia",202005,"COVID newly-eligible",0,null,"2020","Y","2020-05-01",{"$f":"IF(C4571=\"Children\",(D4571-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4571,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4571)),D4571)/(SUMIFS(D:D,A:A,A4571,B:B,B4571)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4571,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4571))","v":0}]
["Georgia",202007,"Unknown",0,null,"2020","Y","2020-07-01",{"$f":"IF(C4586=\"Children\",(D4586-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4586,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4586)),D4586)/(SUMIFS(D:D,A:A,A4586,B:B,B4586)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4586,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4586))","v":0}]
["Georgia",202010,"Persons with disabilities",336025,null,"2020","Y","2020-10-01",{"$f":"IF(C4605=\"Children\",(D4605-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4605,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4605)),D4605)/(SUMIFS(D:D,A:A,A4605,B:B,B4605)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4605,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4605))","v":0.15683539063342314}]
["Georgia",202012,"COVID newly-eligible",0,null,"2020","Y","2020-12-01",{"$f":"IF(C4620=\"Children\",(D4620-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4620,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4620)),D4620)/(SUMIFS(D:D,A:A,A4620,B:B,B4620)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4620,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4620))","v":0}]
["Hawaii",201603,"Aged",28849,null,"2016","Y","2016-03-01",{"$f":"IF(C4639=\"Children\",(D4639-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4639,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4639)),D4639)/(SUMIFS(D:D,A:A,A4639,B:B,B4639)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4639,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4639))","v":8.1876207964262704E-2}]
["Hawaii",201608,"Persons with disabilities",24078,null,{"$f":"LEFT(B4675,4)","v":"2016"},{"$f":"IF(OR(A4675=\"Puerto Rico\",A4675=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F4675,VALUE(RIGHT(B4675,2)),1)","v":"2016-08-01"},{"$f":"IF(C4675=\"Children\",(D4675-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4675,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4675)),D4675)/(SUMIFS(D:D,A:A,A4675,B:B,B4675)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4675,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4675))","v":6.7239140451556156E-2}]
["Hawaii",201610,"COVID newly-eligible",0,null,"2016","Y","2016-10-01",{"$f":"IF(C4690=\"Children\",(D4690-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4690,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4690)),D4690)/(SUMIFS(D:D,A:A,A4690,B:B,B4690)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4690,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4690))","v":0}]
["Hawaii",201701,"Aged",30073,null,"2017","Y","2017-01-01",{"$f":"IF(C4709=\"Children\",(D4709-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4709,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4709)),D4709)/(SUMIFS(D:D,A:A,A4709,B:B,B4709)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4709,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4709))","v":8.2695829598138912E-2}]
["Hawaii",201703,"Persons with disabilities",23935,null,"2017","Y","2017-03-01",{"$f":"IF(C4724=\"Children\",(D4724-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4724,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4724)),D4724)/(SUMIFS(D:D,A:A,A4724,B:B,B4724)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4724,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4724))","v":6.5780975597690319E-2}]
["Hawaii",201708,"COVID newly-eligible",0,null,"2017","Y","2017-08-01",{"$f":"IF(C4760=\"Children\",(D4760-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4760,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4760)),D4760)/(SUMIFS(D:D,A:A,A4760,B:B,B4760)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4760,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4760))","v":0}]
["Hawaii",201711,"Aged",30918,null,"2017","Y","2017-11-01",{"$f":"IF(C4779=\"Children\",(D4779-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4779,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4779)),D4779)/(SUMIFS(D:D,A:A,A4779,B:B,B4779)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4779,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4779))","v":8.5750895838649199E-2}]
["Hawaii",201801,"Persons with disabilities",22941,null,"2018","Y","2018-01-01",{"$f":"IF(C4794=\"Children\",(D4794-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4794,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4794)),D4794)/(SUMIFS(D:D,A:A,A4794,B:B,B4794)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4794,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4794))","v":6.8121484948005434E-2}]
["Hawaii",201805,"Adult expansion group",115546,null,"2018","Y","2018-05-01",{"$f":"IF(C4819=\"Children\",(D4819-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4819,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4819)),D4819)/(SUMIFS(D:D,A:A,A4819,B:B,B4819)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4819,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4819))","v":0.34388281091891765}]
["Hawaii",201806,"Persons with disabilities",22373,null,"2018","Y","2018-06-01",{"$f":"IF(C4829=\"Children\",(D4829-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4829,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4829)),D4829)/(SUMIFS(D:D,A:A,A4829,B:B,B4829)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4829,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4829))","v":6.7429987100507544E-2}]
["Hawaii",201811,"COVID newly-eligible",0,null,"2018","Y","2018-11-01",{"$f":"IF(C4865=\"Children\",(D4865-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4865,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4865)),D4865)/(SUMIFS(D:D,A:A,A4865,B:B,B4865)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4865,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4865))","v":0}]
["Hawaii",201902,"Aged",32058,null,"2019","Y","2019-02-01",{"$f":"IF(C4884=\"Children\",(D4884-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4884,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4884)),D4884)/(SUMIFS(D:D,A:A,A4884,B:B,B4884)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4884,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4884))","v":0.10029219824430777}]
["Hawaii",201904,"Persons with disabilities",22005,null,"2019","Y","2019-04-01",{"$f":"IF(C4899=\"Children\",(D4899-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4899,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4899)),D4899)/(SUMIFS(D:D,A:A,A4899,B:B,B4899)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4899,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4899))","v":6.8891998760225795E-2}]
["Hawaii",201907,"Adult",39079,null,"2019","Y","2019-07-01",{"$f":"IF(C4918=\"Children\",(D4918-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4918,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4918)),D4918)/(SUMIFS(D:D,A:A,A4918,B:B,B4918)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4918,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4918))","v":0.12241989092196315}]
["Hawaii",201909,"Aged",32757,null,"2019","Y","2019-09-01",{"$f":"IF(C4933=\"Children\",(D4933-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4933,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4933)),D4933)/(SUMIFS(D:D,A:A,A4933,B:B,B4933)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4933,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4933))","v":0.10250432616634383}]
["Hawaii",202002,"Persons with disabilities",21647,null,"2020","Y","2020-02-01",{"$f":"IF(C4969=\"Children\",(D4969-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4969,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4969)),D4969)/(SUMIFS(D:D,A:A,A4969,B:B,B4969)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4969,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4969))","v":6.8407480675763646E-2}]
["Hawaii",202005,"Adult",41065,null,"2020","Y","2020-05-01",{"$f":"IF(C4988=\"Children\",(D4988-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4988,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4988)),D4988)/(SUMIFS(D:D,A:A,A4988,B:B,B4988)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A4988,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H4988))","v":0.1225941659924709}]
["Hawaii",202007,"Aged",34744,null,"2020","Y","2020-07-01",{"$f":"IF(C5003=\"Children\",(D5003-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5003,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5003)),D5003)/(SUMIFS(D:D,A:A,A5003,B:B,B5003)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5003,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5003))","v":0.10021083963785192}]
["Hawaii",202009,"Persons with disabilities",21740,null,"2020","Y","2020-09-01",{"$f":"IF(C5018=\"Children\",(D5018-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5018,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5018)),D5018)/(SUMIFS(D:D,A:A,A5018,B:B,B5018)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5018,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5018))","v":6.0730837241914894E-2}]
["Hawaii",202012,"Adult",46728,null,"2020","Y","2020-12-01",{"$f":"IF(C5037=\"Children\",(D5037-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5037,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5037)),D5037)/(SUMIFS(D:D,A:A,A5037,B:B,B5037)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5037,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5037))","v":0.12398082234668888}]
["Idaho",201605,"Aged",22521,null,"2016","Y","2016-05-01",{"$f":"IF(C5073=\"Children\",(D5073-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5073,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5073)),D5073)/(SUMIFS(D:D,A:A,A5073,B:B,B5073)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5073,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5073))","v":7.230389402748838E-2}]
["Idaho",201608,"Adult expansion group",0,null,"2016","Y","2016-08-01",{"$f":"IF(C5092=\"Children\",(D5092-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5092,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5092)),D5092)/(SUMIFS(D:D,A:A,A5092,B:B,B5092)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5092,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5092))","v":0}]
["Idaho",201610,"Adult",33712,null,"2016","Y","2016-10-01",{"$f":"IF(C5107=\"Children\",(D5107-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5107,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5107)),D5107)/(SUMIFS(D:D,A:A,A5107,B:B,B5107)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5107,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5107))","v":0.10472557376641774}]
["Idaho",201612,"Aged",23463,null,"2016","Y","2016-12-01",{"$f":"IF(C5122=\"Children\",(D5122-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5122,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5122)),D5122)/(SUMIFS(D:D,A:A,A5122,B:B,B5122)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5122,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5122))","v":7.2306421690385647E-2}]
["Idaho",201703,"Adult expansion group",0,null,"2017","Y","2017-03-01",{"$f":"IF(C5141=\"Children\",(D5141-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5141,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5141)),D5141)/(SUMIFS(D:D,A:A,A5141,B:B,B5141)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5141,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5141))","v":0}]
["Idaho",201708,"Adult",34354,null,"2017","Y","2017-08-01",{"$f":"IF(C5177=\"Children\",(D5177-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5177,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5177)),D5177)/(SUMIFS(D:D,A:A,A5177,B:B,B5177)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5177,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5177))","v":0.10689992096239179}]
["Idaho",201711,"Children",213615,null,"2017","Y","2017-11-01",{"$f":"IF(C5196=\"Children\",(D5196-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5196,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5196)),D5196)/(SUMIFS(D:D,A:A,A5196,B:B,B5196)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5196,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5196))","v":0.66275638897593336}]
["Idaho",201801,"Adult expansion group",0,null,"2018","Y","2018-01-01",{"$f":"IF(C5211=\"Children\",(D5211-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5211,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5211)),D5211)/(SUMIFS(D:D,A:A,A5211,B:B,B5211)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5211,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5211))","v":0}]
["Idaho",201803,"Adult",29820,null,"2018","Y","2018-03-01",{"$f":"IF(C5226=\"Children\",(D5226-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5226,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5226)),D5226)/(SUMIFS(D:D,A:A,A5226,B:B,B5226)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5226,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5226))","v":0.10712014914918151}]
["Idaho",201806,"Children",194636,null,"2018","Y","2018-06-01",{"$f":"IF(C5245=\"Children\",(D5245-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5245,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5245)),D5245)/(SUMIFS(D:D,A:A,A5245,B:B,B5245)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5245,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5245))","v":0.61914240901333006}]
["Idaho",201811,"Adult expansion group",0,null,"2018","Y","2018-11-01",{"$f":"IF(C5281=\"Children\",(D5281-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5281,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5281)),D5281)/(SUMIFS(D:D,A:A,A5281,B:B,B5281)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5281,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5281))","v":0}]
["Idaho",201901,"Adult",30524,null,"2019","Y","2019-01-01",{"$f":"IF(C5296=\"Children\",(D5296-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5296,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5296)),D5296)/(SUMIFS(D:D,A:A,A5296,B:B,B5296)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5296,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5296))","v":0.1136686093060495}]
["Idaho",201904,"Children",193159,null,{"$f":"LEFT(B5315,4)","v":"2019"},{"$f":"IF(OR(A5315=\"Puerto Rico\",A5315=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F5315,VALUE(RIGHT(B5315,2)),1)","v":"2019-04-01"},{"$f":"IF(C5315=\"Children\",(D5315-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5315,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5315)),D5315)/(SUMIFS(D:D,A:A,A5315,B:B,B5315)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5315,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5315))","v":0.6112923600812874}]
["Idaho",201906,"Adult expansion group",0,null,"2019","Y","2019-06-01",{"$f":"IF(C5330=\"Children\",(D5330-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5330,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5330)),D5330)/(SUMIFS(D:D,A:A,A5330,B:B,B5330)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5330,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5330))","v":0}]
["Idaho",201911,"Unknown",0,null,"2019","Y","2019-11-01",{"$f":"IF(C5370=\"Children\",(D5370-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5370,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5370)),D5370)/(SUMIFS(D:D,A:A,A5370,B:B,B5370)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5370,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5370))","v":0}]
["Idaho",202002,"Children",178546,null,"2020","Y","2020-02-01",{"$f":"IF(C5385=\"Children\",(D5385-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5385,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5385)),D5385)/(SUMIFS(D:D,A:A,A5385,B:B,B5385)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5385,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5385))","v":0.47076549316445893}]
["Idaho",202004,"Adult expansion group",0,null,"2020","Y","2020-04-01",{"$f":"IF(C5400=\"Children\",(D5400-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5400,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5400)),D5400)/(SUMIFS(D:D,A:A,A5400,B:B,B5400)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5400,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5400))","v":0}]
["Idaho",202006,"Unknown",0,null,"2020","Y","2020-06-01",{"$f":"IF(C5419=\"Children\",(D5419-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5419,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5419)),D5419)/(SUMIFS(D:D,A:A,A5419,B:B,B5419)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5419,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5419))","v":0}]
["Idaho",202009,"Children",193198,null,"2020","Y","2020-09-01",{"$f":"IF(C5434=\"Children\",(D5434-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5434,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5434)),D5434)/(SUMIFS(D:D,A:A,A5434,B:B,B5434)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5434,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5434))","v":0.45962060970278512}]
["Illinois",201602,"Adult expansion group",1392362,null,"2016","Y","2016-02-01",{"$f":"IF(C5470=\"Children\",(D5470-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5470,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5470)),D5470)/(SUMIFS(D:D,A:A,A5470,B:B,B5470)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5470,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5470))","v":0.42911807726185364}]
["Illinois",201604,"Unknown",0,null,"2016","Y","2016-04-01",{"$f":"IF(C5489=\"Children\",(D5489-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5489,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5489)),D5489)/(SUMIFS(D:D,A:A,A5489,B:B,B5489)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5489,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5489))","v":0}]
["Illinois",201607,"Children",1159965,null,"2016","Y","2016-07-01",{"$f":"IF(C5504=\"Children\",(D5504-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5504,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5504)),D5504)/(SUMIFS(D:D,A:A,A5504,B:B,B5504)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5504,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5504))","v":0.36186461986534485}]
["Illinois",201609,"COVID newly-eligible",0,null,"2016","Y","2016-09-01",{"$f":"IF(C5523=\"Children\",(D5523-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5523,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5523)),D5523)/(SUMIFS(D:D,A:A,A5523,B:B,B5523)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5523,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5523))","v":0}]
["Illinois",201702,"Unknown",0,null,"2017","Y","2017-02-01",{"$f":"IF(C5559=\"Children\",(D5559-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5559,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5559)),D5559)/(SUMIFS(D:D,A:A,A5559,B:B,B5559)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5559,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5559))","v":0}]
["Illinois",201705,"Children",1136734,null,"2017","Y","2017-05-01",{"$f":"IF(C5574=\"Children\",(D5574-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5574,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5574)),D5574)/(SUMIFS(D:D,A:A,A5574,B:B,B5574)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5574,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5574))","v":0.35767340206548875}]
["Illinois",201707,"COVID newly-eligible",0,null,"2017","Y","2017-07-01",{"$f":"IF(C5593=\"Children\",(D5593-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5593,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5593)),D5593)/(SUMIFS(D:D,A:A,A5593,B:B,B5593)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5593,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5593))","v":0}]
["Illinois",201709,"Unknown",0,null,"2017","Y","2017-09-01",{"$f":"IF(C5608=\"Children\",(D5608-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5608,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5608)),D5608)/(SUMIFS(D:D,A:A,A5608,B:B,B5608)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5608,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5608))","v":0}]
["Illinois",201712,"Persons with disabilities",192577,null,"2017","Y","2017-12-01",{"$f":"IF(C5627=\"Children\",(D5627-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5627,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5627)),D5627)/(SUMIFS(D:D,A:A,A5627,B:B,B5627)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5627,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5627))","v":6.0813955911879339E-2}]
["Illinois",201805,"COVID newly-eligible",0,null,"2018","Y","2018-05-01",{"$f":"IF(C5663=\"Children\",(D5663-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5663,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5663)),D5663)/(SUMIFS(D:D,A:A,A5663,B:B,B5663)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5663,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5663))","v":0}]
["Illinois",201807,"Unknown","NR",null,"2018","Y","2018-07-01",{"$f":"IF(C5678=\"Children\",(D5678-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5678,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5678)),D5678)/(SUMIFS(D:D,A:A,A5678,B:B,B5678)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5678,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5678))","v":{"$error":"#VALUE!"}}]
["Illinois",201810,"Persons with disabilities",195549,null,"2018","Y","2018-10-01",{"$f":"IF(C5697=\"Children\",(D5697-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5697,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5697)),D5697)/(SUMIFS(D:D,A:A,A5697,B:B,B5697)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5697,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5697))","v":6.9690661688685887E-2}]
["Illinois",201812,"COVID newly-eligible",0,null,"2018","Y","2018-12-01",{"$f":"IF(C5712=\"Children\",(D5712-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5712,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5712)),D5712)/(SUMIFS(D:D,A:A,A5712,B:B,B5712)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5712,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5712))","v":0}]
["Illinois",201905,"Unknown","NR",null,"2019","Y","2019-05-01",{"$f":"IF(C5748=\"Children\",(D5748-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5748,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5748)),D5748)/(SUMIFS(D:D,A:A,A5748,B:B,B5748)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5748,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5748))","v":{"$error":"#VALUE!"}}]
["Illinois",201908,"Persons with disabilities",191182,null,"2019","Y","2019-08-01",{"$f":"IF(C5767=\"Children\",(D5767-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5767,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5767)),D5767)/(SUMIFS(D:D,A:A,A5767,B:B,B5767)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5767,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5767))","v":7.1168842384886966E-2}]
["Illinois",201910,"COVID newly-eligible",0,null,"2019","Y","2019-10-01",{"$f":"IF(C5782=\"Children\",(D5782-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5782,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5782)),D5782)/(SUMIFS(D:D,A:A,A5782,B:B,B5782)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5782,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5782))","v":0}]
["Illinois",202001,"Aged",253595,null,"2020","Y","2020-01-01",{"$f":"IF(C5801=\"Children\",(D5801-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5801,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5801)),D5801)/(SUMIFS(D:D,A:A,A5801,B:B,B5801)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5801,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5801))","v":9.5220876612563177E-2}]
["Illinois",202003,"Persons with disabilities",189123,null,"2020","Y","2020-03-01",{"$f":"IF(C5816=\"Children\",(D5816-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5816,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5816)),D5816)/(SUMIFS(D:D,A:A,A5816,B:B,B5816)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5816,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5816))","v":7.0896231560693246E-2}]
["Illinois",202008,"COVID newly-eligible",4468,null,"2020","Y","2020-08-01",{"$f":"IF(C5852=\"Children\",(D5852-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5852,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5852)),D5852)/(SUMIFS(D:D,A:A,A5852,B:B,B5852)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5852,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5852))","v":1.5721234503957753E-3}]
["Illinois",202011,"Aged",267799,null,"2020","Y","2020-11-01",{"$f":"IF(C5871=\"Children\",(D5871-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5871,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5871)),D5871)/(SUMIFS(D:D,A:A,A5871,B:B,B5871)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5871,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5871))","v":9.0865289838623589E-2}]
["Indiana",201601,"Persons with disabilities",172248,null,"2016","Y","2016-01-01",{"$f":"IF(C5886=\"Children\",(D5886-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5886,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5886)),D5886)/(SUMIFS(D:D,A:A,A5886,B:B,B5886)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5886,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5886))","v":0.12090794674513432}]
["Indiana",201603,"COVID newly-eligible",0,null,"2016","Y","2016-03-01",{"$f":"IF(C5901=\"Children\",(D5901-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5901,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5901)),D5901)/(SUMIFS(D:D,A:A,A5901,B:B,B5901)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5901,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5901))","v":0}]
["Indiana",201606,"Aged",94159,null,"2016","Y","2016-06-01",{"$f":"IF(C5920=\"Children\",(D5920-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5920,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5920)),D5920)/(SUMIFS(D:D,A:A,A5920,B:B,B5920)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5920,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5920))","v":6.5213657336545106E-2}]
["Indiana",201611,"Persons with disabilities",185134,null,"2016","Y","2016-11-01",{"$f":"IF(C5956=\"Children\",(D5956-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5956,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5956)),D5956)/(SUMIFS(D:D,A:A,A5956,B:B,B5956)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5956,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5956))","v":0.1261245917542882}]
["Indiana",201702,"Adult",151584,null,"2017","Y","2017-02-01",{"$f":"IF(C5975=\"Children\",(D5975-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5975,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5975)),D5975)/(SUMIFS(D:D,A:A,A5975,B:B,B5975)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5975,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5975))","v":0.10252400708274885}]
["Indiana",201704,"Aged",99027,null,"2017","Y","2017-04-01",{"$f":"IF(C5990=\"Children\",(D5990-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5990,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5990)),D5990)/(SUMIFS(D:D,A:A,A5990,B:B,B5990)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A5990,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H5990))","v":6.6564718218971822E-2}]
["Indiana",201706,"Persons with disabilities",190625,null,"2017","Y","2017-06-01",{"$f":"IF(C6005=\"Children\",(D6005-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6005,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6005)),D6005)/(SUMIFS(D:D,A:A,A6005,B:B,B6005)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6005,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6005))","v":0.12803600657962344}]
["Indiana",201709,"Adult",143743,null,"2017","Y","2017-09-01",{"$f":"IF(C6024=\"Children\",(D6024-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6024,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6024)),D6024)/(SUMIFS(D:D,A:A,A6024,B:B,B6024)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6024,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6024))","v":9.5879163025860289E-2}]
["Indiana",201802,"Aged",104178,null,"2018","Y","2018-02-01",{"$f":"IF(C6060=\"Children\",(D6060-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6060,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6060)),D6060)/(SUMIFS(D:D,A:A,A6060,B:B,B6060)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6060,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6060))","v":7.5468117042300054E-2}]
["Indiana",201805,"Adult expansion group",360117,null,"2018","Y","2018-05-01",{"$f":"IF(C6079=\"Children\",(D6079-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6079,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6079)),D6079)/(SUMIFS(D:D,A:A,A6079,B:B,B6079)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6079,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6079))","v":0.26343714749296632}]
["Indiana",201807,"Adult",118638,null,"2018","Y","2018-07-01",{"$f":"IF(C6094=\"Children\",(D6094-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6094,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6094)),D6094)/(SUMIFS(D:D,A:A,A6094,B:B,B6094)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6094,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6094))","v":8.7397114756320449E-2}]
["Indiana",201809,"Aged",108156,null,"2018","Y","2018-09-01",{"$f":"IF(C6109=\"Children\",(D6109-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6109,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6109)),D6109)/(SUMIFS(D:D,A:A,A6109,B:B,B6109)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6109,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6109))","v":8.0111757664821814E-2}]
["Indiana",201812,"Adult expansion group",356289,null,"2018","Y","2018-12-01",{"$f":"IF(C6128=\"Children\",(D6128-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6128,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6128)),D6128)/(SUMIFS(D:D,A:A,A6128,B:B,B6128)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6128,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6128))","v":0.26556942286993779}]
["Indiana",201905,"Adult",110861,null,"2019","Y","2019-05-01",{"$f":"IF(C6164=\"Children\",(D6164-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6164,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6164)),D6164)/(SUMIFS(D:D,A:A,A6164,B:B,B6164)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6164,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6164))","v":8.1407994595368613E-2}]
["Indiana",201907,"Aged",113343,null,"2019","Y","2019-07-01",{"$f":"IF(C6179=\"Children\",(D6179-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6179,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6179)),D6179)/(SUMIFS(D:D,A:A,A6179,B:B,B6179)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6179,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6179))","v":8.316756272072684E-2}]
["Indiana",201910,"Adult expansion group",370058,null,"2019","Y","2019-10-01",{"$f":"IF(C6198=\"Children\",(D6198-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6198,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6198)),D6198)/(SUMIFS(D:D,A:A,A6198,B:B,B6198)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6198,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6198))","v":0.26957971096842626}]
["Indiana",201912,"Adult",119625,null,"2019","Y","2019-12-01",{"$f":"IF(C6213=\"Children\",(D6213-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6213,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6213)),D6213)/(SUMIFS(D:D,A:A,A6213,B:B,B6213)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6213,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6213))","v":8.6913592086994243E-2}]
["Indiana",202003,"Children",707357,null,"2020","Y","2020-03-01",{"$f":"IF(C6232=\"Children\",(D6232-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6232,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6232)),D6232)/(SUMIFS(D:D,A:A,A6232,B:B,B6232)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6232,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6232))","v":0.41232731211691703}]
["Indiana",202008,"Adult expansion group",487722,null,"2020","Y","2020-08-01",{"$f":"IF(C6268=\"Children\",(D6268-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6268,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6268)),D6268)/(SUMIFS(D:D,A:A,A6268,B:B,B6268)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6268,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6268))","v":0.30590053443938431}]
["Indiana",202010,"Adult",177553,null,"2020","Y","2020-10-01",{"$f":"IF(C6283=\"Children\",(D6283-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6283,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6283)),D6283)/(SUMIFS(D:D,A:A,A6283,B:B,B6283)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6283,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6283))","v":0.10802761517630016}]
["Iowa",201601,"Children",315070,"High Concern","2016","Y","2016-01-01",{"$f":"IF(C6302=\"Children\",(D6302-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6302,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6302)),D6302)/(SUMIFS(D:D,A:A,A6302,B:B,B6302)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6302,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6302))","v":0.47039063608065035}]
["Iowa",201603,"Adult expansion group",154987,"High Concern","2016","Y","2016-03-01",{"$f":"IF(C6317=\"Children\",(D6317-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6317,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6317)),D6317)/(SUMIFS(D:D,A:A,A6317,B:B,B6317)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6317,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6317))","v":0.23092200737224472}]
["Iowa",201608,"Unknown",0,"High Concern","2016","Y","2016-08-01",{"$f":"IF(C6357=\"Children\",(D6357-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6357,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6357)),D6357)/(SUMIFS(D:D,A:A,A6357,B:B,B6357)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6357,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6357))","v":0}]
["Iowa",201611,"Children",321449,"High Concern","2016","Y","2016-11-01",{"$f":"IF(C6372=\"Children\",(D6372-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6372,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6372)),D6372)/(SUMIFS(D:D,A:A,A6372,B:B,B6372)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6372,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6372))","v":0.47002683160426673}]
["Iowa",201701,"Adult expansion group",163267,"High Concern","2017","Y","2017-01-01",{"$f":"IF(C6387=\"Children\",(D6387-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6387,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6387)),D6387)/(SUMIFS(D:D,A:A,A6387,B:B,B6387)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6387,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6387))","v":0.23552348570200329}]
["Iowa",201703,"Unknown",0,"High Concern","2017","Y","2017-03-01",{"$f":"IF(C6406=\"Children\",(D6406-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6406,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6406)),D6406)/(SUMIFS(D:D,A:A,A6406,B:B,B6406)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6406,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6406))","v":0}]
["Iowa",201706,"Children",319111,"High Concern","2017","Y","2017-06-01",{"$f":"IF(C6421=\"Children\",(D6421-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6421,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6421)),D6421)/(SUMIFS(D:D,A:A,A6421,B:B,B6421)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6421,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6421))","v":0.47059994632012669}]
["Iowa",201711,"Adult expansion group",153977,"High Concern","2017","Y","2017-11-01",{"$f":"IF(C6457=\"Children\",(D6457-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6457,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6457)),D6457)/(SUMIFS(D:D,A:A,A6457,B:B,B6457)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6457,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6457))","v":0.23111063748033764}]
["Iowa",201801,"Unknown",0,"High Concern","2018","Y","2018-01-01",{"$f":"IF(C6476=\"Children\",(D6476-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6476,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6476)),D6476)/(SUMIFS(D:D,A:A,A6476,B:B,B6476)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6476,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6476))","v":0}]
["Iowa",201804,"Children",321213,"High Concern","2018","Y","2018-04-01",{"$f":"IF(C6491=\"Children\",(D6491-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6491,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6491)),D6491)/(SUMIFS(D:D,A:A,A6491,B:B,B6491)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6491,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6491))","v":0.4106413032625757}]
["Iowa",201806,"COVID newly-eligible",0,"High Concern","2018","Y","2018-06-01",{"$f":"IF(C6510=\"Children\",(D6510-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6510,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6510)),D6510)/(SUMIFS(D:D,A:A,A6510,B:B,B6510)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6510,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6510))","v":0}]
["Iowa",201811,"Unknown",0,"High Concern","2018","Y","2018-11-01",{"$f":"IF(C6546=\"Children\",(D6546-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6546,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6546)),D6546)/(SUMIFS(D:D,A:A,A6546,B:B,B6546)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6546,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6546))","v":0}]
["Iowa",201902,"Children",326423,"High Concern","2019","Y","2019-02-01",{"$f":"IF(C6561=\"Children\",(D6561-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6561,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6561)),D6561)/(SUMIFS(D:D,A:A,A6561,B:B,B6561)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6561,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6561))","v":0.40571210405243691}]
["Iowa",201904,"COVID newly-eligible",0,"High Concern","2019","Y","2019-04-01",{"$f":"IF(C6580=\"Children\",(D6580-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6580,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6580)),D6580)/(SUMIFS(D:D,A:A,A6580,B:B,B6580)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6580,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6580))","v":0}]
["Iowa",201906,"Unknown",0,"High Concern",{"$f":"LEFT(B6595,4)","v":"2019"},{"$f":"IF(OR(A6595=\"Puerto Rico\",A6595=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F6595,VALUE(RIGHT(B6595,2)),1)","v":"2019-06-01"},{"$f":"IF(C6595=\"Children\",(D6595-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6595,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6595)),D6595)/(SUMIFS(D:D,A:A,A6595,B:B,B6595)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6595,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6595))","v":0}]
["Iowa",201909,"Children",330914,"High Concern","2019","Y","2019-09-01",{"$f":"IF(C6610=\"Children\",(D6610-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6610,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6610)),D6610)/(SUMIFS(D:D,A:A,A6610,B:B,B6610)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6610,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6610))","v":0.405575090292915}]
["Iowa",202002,"COVID newly-eligible",0,"High Concern","2020","Y","2020-02-01",{"$f":"IF(C6650=\"Children\",(D6650-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6650,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6650)),D6650)/(SUMIFS(D:D,A:A,A6650,B:B,B6650)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6650,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6650))","v":0}]
["Iowa",202004,"Unknown",0,"High Concern","2020","Y","2020-04-01",{"$f":"IF(C6665=\"Children\",(D6665-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6665,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6665)),D6665)/(SUMIFS(D:D,A:A,A6665,B:B,B6665)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6665,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6665))","v":0}]
["Iowa",202007,"Persons with disabilities",81418,null,"2020","Y","2020-07-01",{"$f":"IF(C6684=\"Children\",(D6684-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6684,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6684)),D6684)/(SUMIFS(D:D,A:A,A6684,B:B,B6684)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6684,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6684))","v":0.12385885646045836}]
["Iowa",202009,"COVID newly-eligible",126,null,"2020","Y","2020-09-01",{"$f":"IF(C6699=\"Children\",(D6699-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6699,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6699)),D6699)/(SUMIFS(D:D,A:A,A6699,B:B,B6699)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6699,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6699))","v":1.8718106797198226E-4}]
["Iowa",202012,"COVID newly-eligible",269,null,"2020","Y","2020-12-01",{"$f":"IF(C6720=\"Children\",(D6720-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6720,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6720)),D6720)/(SUMIFS(D:D,A:A,A6720,B:B,B6720)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6720,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6720))","v":3.874333333813424E-4}]
["Kansas",201605,"COVID newly-eligible",0,"High Concern","2016","Y","2016-05-01",{"$f":"IF(C6755=\"Children\",(D6755-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6755,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6755)),D6755)/(SUMIFS(D:D,A:A,A6755,B:B,B6755)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6755,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6755))","v":0}]
["Kansas",201607,"Unknown",0,"High Concern","2016","Y","2016-07-01",{"$f":"IF(C6770=\"Children\",(D6770-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6770,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6770)),D6770)/(SUMIFS(D:D,A:A,A6770,B:B,B6770)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6770,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6770))","v":0}]
["Kansas",201610,"Persons with disabilities",52925,"High Concern","2016","Y","2016-10-01",{"$f":"IF(C6789=\"Children\",(D6789-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6789,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6789)),D6789)/(SUMIFS(D:D,A:A,A6789,B:B,B6789)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6789,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6789))","v":0.11539803327300874}]
["Kansas",201612,"COVID newly-eligible",0,"High Concern","2016","Y","2016-12-01",{"$f":"IF(C6804=\"Children\",(D6804-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6804,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6804)),D6804)/(SUMIFS(D:D,A:A,A6804,B:B,B6804)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6804,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6804))","v":0}]
["Kansas",201705,"Unknown",0,"High Concern","2017","Y","2017-05-01",{"$f":"IF(C6840=\"Children\",(D6840-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6840,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6840)),D6840)/(SUMIFS(D:D,A:A,A6840,B:B,B6840)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6840,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6840))","v":0}]
["Kansas",201708,"Persons with disabilities",52805,"High Concern","2017","Y","2017-08-01",{"$f":"IF(C6859=\"Children\",(D6859-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6859,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6859)),D6859)/(SUMIFS(D:D,A:A,A6859,B:B,B6859)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6859,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6859))","v":0.12302720787299576}]
["Kansas",201710,"COVID newly-eligible",0,"High Concern","2017","Y","2017-10-01",{"$f":"IF(C6874=\"Children\",(D6874-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6874,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6874)),D6874)/(SUMIFS(D:D,A:A,A6874,B:B,B6874)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6874,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6874))","v":0}]
["Kansas",201712,"Unknown",0,null,"2017","Y","2017-12-01",{"$f":"IF(C6889=\"Children\",(D6889-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6889,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6889)),D6889)/(SUMIFS(D:D,A:A,A6889,B:B,B6889)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6889,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6889))","v":0}]
["Kansas",201803,"Persons with disabilities",53092,"High Concern","2018","Y","2018-03-01",{"$f":"IF(C6908=\"Children\",(D6908-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6908,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6908)),D6908)/(SUMIFS(D:D,A:A,A6908,B:B,B6908)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6908,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6908))","v":0.12129824673633419}]
["Kansas",201808,"COVID newly-eligible",0,"High Concern","2018","Y","2018-08-01",{"$f":"IF(C6944=\"Children\",(D6944-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6944,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6944)),D6944)/(SUMIFS(D:D,A:A,A6944,B:B,B6944)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6944,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6944))","v":0}]
["Kansas",201811,"Aged",35994,"High Concern","2018","Y","2018-11-01",{"$f":"IF(C6963=\"Children\",(D6963-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6963,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6963)),D6963)/(SUMIFS(D:D,A:A,A6963,B:B,B6963)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6963,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6963))","v":9.6065719905733149E-2}]
["Kansas",201901,"Persons with disabilities",52442,"High Concern","2019","Y","2019-01-01",{"$f":"IF(C6978=\"Children\",(D6978-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6978,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6978)),D6978)/(SUMIFS(D:D,A:A,A6978,B:B,B6978)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6978,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6978))","v":0.14105426239826135}]
["Kansas",201903,"COVID newly-eligible",0,"High Concern","2019","Y","2019-03-01",{"$f":"IF(C6993=\"Children\",(D6993-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6993,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6993)),D6993)/(SUMIFS(D:D,A:A,A6993,B:B,B6993)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A6993,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H6993))","v":0}]
["Kansas",201906,"Aged",35612,"High Concern","2019","Y","2019-06-01",{"$f":"IF(C7012=\"Children\",(D7012-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7012,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7012)),D7012)/(SUMIFS(D:D,A:A,A7012,B:B,B7012)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7012,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7012))","v":9.8995643991515933E-2}]
["Kansas",201911,"Persons with disabilities",53187,"High Concern","2019","Y","2019-11-01",{"$f":"IF(C7048=\"Children\",(D7048-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7048,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7048)),D7048)/(SUMIFS(D:D,A:A,A7048,B:B,B7048)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7048,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7048))","v":0.14789325725535341}]
["Kansas",202002,"Adult",62977,"High Concern","2020","Y","2020-02-01",{"$f":"IF(C7067=\"Children\",(D7067-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7067,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7067)),D7067)/(SUMIFS(D:D,A:A,A7067,B:B,B7067)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7067,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7067))","v":0.1759532184656305}]
["Kansas",202004,"Aged",37173,"High Concern","2020","Y","2020-04-01",{"$f":"IF(C7082=\"Children\",(D7082-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7082,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7082)),D7082)/(SUMIFS(D:D,A:A,A7082,B:B,B7082)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7082,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7082))","v":0.10304822944330171}]
["Kansas",202006,"Persons with disabilities",54725,"High Concern","2020","Y","2020-06-01",{"$f":"IF(C7097=\"Children\",(D7097-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7097,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7097)),D7097)/(SUMIFS(D:D,A:A,A7097,B:B,B7097)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7097,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7097))","v":0.14766435332592201}]
["Kansas",202009,"Adult",70720,null,"2020","Y","2020-09-01",{"$f":"IF(C7116=\"Children\",(D7116-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7116,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7116)),D7116)/(SUMIFS(D:D,A:A,A7116,B:B,B7116)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7116,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7116))","v":0.18376993417855722}]
["Kentucky",201602,"Aged",90083,null,"2016","Y","2016-02-01",{"$f":"IF(C7152=\"Children\",(D7152-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7152,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7152)),D7152)/(SUMIFS(D:D,A:A,A7152,B:B,B7152)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7152,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7152))","v":5.9739748157068923E-2}]
["Kentucky",201604,"Persons with disabilities",252972,null,"2016","Y","2016-04-01",{"$f":"IF(C7167=\"Children\",(D7167-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7167,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7167)),D7167)/(SUMIFS(D:D,A:A,A7167,B:B,B7167)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7167,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7167))","v":0.16585902520483889}]
["Kentucky",201607,"Adult",111433,null,"2016","Y","2016-07-01",{"$f":"IF(C7186=\"Children\",(D7186-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7186,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7186)),D7186)/(SUMIFS(D:D,A:A,A7186,B:B,B7186)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7186,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7186))","v":7.2174296589964784E-2}]
["Kentucky",201609,"Aged",91266,null,"2016","Y","2016-09-01",{"$f":"IF(C7201=\"Children\",(D7201-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7201,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7201)),D7201)/(SUMIFS(D:D,A:A,A7201,B:B,B7201)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7201,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7201))","v":5.8753094860118114E-2}]
["Kentucky",201612,"Adult expansion group",607408,null,"2016","Y","2016-12-01",{"$f":"IF(C7220=\"Children\",(D7220-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7220,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7220)),D7220)/(SUMIFS(D:D,A:A,A7220,B:B,B7220)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7220,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7220))","v":0.38731802063585891}]
["Kentucky",201705,"Adult",119064,null,"2017","Y","2017-05-01",{"$f":"IF(C7256=\"Children\",(D7256-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7256,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7256)),D7256)/(SUMIFS(D:D,A:A,A7256,B:B,B7256)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7256,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7256))","v":7.5133321511980475E-2}]
["Kentucky",201707,"Aged",92267,null,"2017","Y","2017-07-01",{"$f":"IF(C7271=\"Children\",(D7271-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7271,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7271)),D7271)/(SUMIFS(D:D,A:A,A7271,B:B,B7271)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7271,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7271))","v":5.7954765296610915E-2}]
["Kentucky",201710,"Adult expansion group",616105,null,"2017","Y","2017-10-01",{"$f":"IF(C7290=\"Children\",(D7290-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7290,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7290)),D7290)/(SUMIFS(D:D,A:A,A7290,B:B,B7290)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7290,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7290))","v":0.38480708274128322}]
["Kentucky",201712,"Adult",123928,null,"2017","Y","2017-12-01",{"$f":"IF(C7305=\"Children\",(D7305-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7305,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7305)),D7305)/(SUMIFS(D:D,A:A,A7305,B:B,B7305)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7305,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7305))","v":7.6980511373024516E-2}]
["Kentucky",201805,"Aged",92265,null,"2018","Y","2018-05-01",{"$f":"IF(C7341=\"Children\",(D7341-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7341,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7341)),D7341)/(SUMIFS(D:D,A:A,A7341,B:B,B7341)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7341,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7341))","v":6.1051503210886246E-2}]
["Kentucky",201808,"Adult expansion group",601192,null,"2018","Y","2018-08-01",{"$f":"IF(C7360=\"Children\",(D7360-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7360,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7360)),D7360)/(SUMIFS(D:D,A:A,A7360,B:B,B7360)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7360,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7360))","v":0.39953745547344355}]
["Kentucky",201810,"Adult",125689,null,"2018","Y","2018-10-01",{"$f":"IF(C7375=\"Children\",(D7375-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7375,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7375)),D7375)/(SUMIFS(D:D,A:A,A7375,B:B,B7375)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7375,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7375))","v":8.4074709291436345E-2}]
["Kentucky",201901,"Children",542189,null,"2019","Y","2019-01-01",{"$f":"IF(C7394=\"Children\",(D7394-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7394,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7394)),D7394)/(SUMIFS(D:D,A:A,A7394,B:B,B7394)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7394,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7394))","v":0.30134009198026118}]
["Kentucky",201903,"Adult expansion group",588821,null,"2019","Y","2019-03-01",{"$f":"IF(C7409=\"Children\",(D7409-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7409,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7409)),D7409)/(SUMIFS(D:D,A:A,A7409,B:B,B7409)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7409,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7409))","v":0.3954982778168844}]
["Kentucky",201908,"Adult",127874,null,"2019","Y","2019-08-01",{"$f":"IF(C7445=\"Children\",(D7445-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7445,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7445)),D7445)/(SUMIFS(D:D,A:A,A7445,B:B,B7445)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7445,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7445))","v":8.6413729534230585E-2}]
["Kentucky",201911,"Children",548652,null,"2019","Y","2019-11-01",{"$f":"IF(C7464=\"Children\",(D7464-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7464,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7464)),D7464)/(SUMIFS(D:D,A:A,A7464,B:B,B7464)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7464,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7464))","v":0.3121374884812616}]
["Kentucky",202001,"Adult expansion group",577793,null,"2020","Y","2020-01-01",{"$f":"IF(C7479=\"Children\",(D7479-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7479,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7479)),D7479)/(SUMIFS(D:D,A:A,A7479,B:B,B7479)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7479,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7479))","v":0.39333956003708792}]
["Kentucky",202003,"Unknown",1738,null,"2020","Y","2020-03-01",{"$f":"IF(C7498=\"Children\",(D7498-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7498,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7498)),D7498)/(SUMIFS(D:D,A:A,A7498,B:B,B7498)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7498,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7498))","v":1.1839575791677964E-3}]
["Kentucky",202009,"Children",578076,null,"2020","Y","2020-09-01",{"$f":"IF(C7534=\"Children\",(D7534-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7534,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7534)),D7534)/(SUMIFS(D:D,A:A,A7534,B:B,B7534)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7534,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7534))","v":0.30439337318677229}]
["Kentucky",202011,"Adult expansion group",663085,null,"2020","Y","2020-11-01",{"$f":"IF(C7549=\"Children\",(D7549-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7549,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7549)),D7549)/(SUMIFS(D:D,A:A,A7549,B:B,B7549)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7549,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7549))","v":0.41902562174356772}]
["Louisiana",201601,"Unknown","NR",null,"2016","Y","2016-01-01",{"$f":"IF(C7568=\"Children\",(D7568-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7568,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7568)),D7568)/(SUMIFS(D:D,A:A,A7568,B:B,B7568)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7568,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7568))","v":{"$error":"#VALUE!"}}]
["Louisiana",201604,"Children",770139,null,"2016","Y","2016-04-01",{"$f":"IF(C7583=\"Children\",(D7583-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7583,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7583)),D7583)/(SUMIFS(D:D,A:A,A7583,B:B,B7583)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7583,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7583))","v":0.53659659887028477}]
["Louisiana",201606,"Adult expansion group",65,null,"2016","Y","2016-06-01",{"$f":"IF(C7598=\"Children\",(D7598-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7598,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7598)),D7598)/(SUMIFS(D:D,A:A,A7598,B:B,B7598)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7598,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7598))","v":4.4715581385109849E-5}]
["Louisiana",201611,"Unknown","NR",null,"2016","Y","2016-11-01",{"$f":"IF(C7638=\"Children\",(D7638-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7638,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7638)),D7638)/(SUMIFS(D:D,A:A,A7638,B:B,B7638)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7638,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7638))","v":{"$error":"#VALUE!"}}]
["Louisiana",201702,"Children",745094,null,"2017","Y","2017-02-01",{"$f":"IF(C7653=\"Children\",(D7653-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7653,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7653)),D7653)/(SUMIFS(D:D,A:A,A7653,B:B,B7653)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7653,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7653))","v":0.45950626268108119}]
["Louisiana",201704,"COVID newly-eligible",0,null,"2017","Y","2017-04-01",{"$f":"IF(C7672=\"Children\",(D7672-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7672,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7672)),D7672)/(SUMIFS(D:D,A:A,A7672,B:B,B7672)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7672,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7672))","v":0}]
["Louisiana",201706,"Unknown","NR",null,"2017","Y","2017-06-01",{"$f":"IF(C7687=\"Children\",(D7687-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7687,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7687)),D7687)/(SUMIFS(D:D,A:A,A7687,B:B,B7687)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7687,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7687))","v":{"$error":"#VALUE!"}}]
["Louisiana",201712,"Children",722925,null,"2017","Y","2017-12-01",{"$f":"IF(C7723=\"Children\",(D7723-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7723,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7723)),D7723)/(SUMIFS(D:D,A:A,A7723,B:B,B7723)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7723,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7723))","v":0.43855179178822118}]
["Louisiana",201802,"COVID newly-eligible",0,null,"2018","Y","2018-02-01",{"$f":"IF(C7742=\"Children\",(D7742-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7742,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7742)),D7742)/(SUMIFS(D:D,A:A,A7742,B:B,B7742)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7742,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7742))","v":0}]
["Louisiana",201804,"Unknown",18,null,"2018","Y","2018-04-01",{"$f":"IF(C7757=\"Children\",(D7757-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7757,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7757)),D7757)/(SUMIFS(D:D,A:A,A7757,B:B,B7757)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7757,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7757))","v":1.0886677549312114E-5}]
["Louisiana",201807,"Children",708840,null,"2018","Y","2018-07-01",{"$f":"IF(C7772=\"Children\",(D7772-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7772,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7772)),D7772)/(SUMIFS(D:D,A:A,A7772,B:B,B7772)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7772,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7772))","v":0.43004229198151067}]
["Louisiana",201809,"COVID newly-eligible",0,null,"2018","Y","2018-09-01",{"$f":"IF(C7791=\"Children\",(D7791-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7791,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7791)),D7791)/(SUMIFS(D:D,A:A,A7791,B:B,B7791)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7791,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7791))","v":0}]
["Louisiana",201902,"Unknown",0,null,"2019","Y","2019-02-01",{"$f":"IF(C7827=\"Children\",(D7827-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7827,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7827)),D7827)/(SUMIFS(D:D,A:A,A7827,B:B,B7827)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7827,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7827))","v":0}]
["Louisiana",201905,"Persons with disabilities",233241,null,"2019","Y","2019-05-01",{"$f":"IF(C7846=\"Children\",(D7846-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7846,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7846)),D7846)/(SUMIFS(D:D,A:A,A7846,B:B,B7846)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7846,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7846))","v":0.15375046967389799}]
["Louisiana",201907,"COVID newly-eligible",0,null,"2019","Y","2019-07-01",{"$f":"IF(C7861=\"Children\",(D7861-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7861,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7861)),D7861)/(SUMIFS(D:D,A:A,A7861,B:B,B7861)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7861,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7861))","v":0}]
["Louisiana",201909,"Unknown","NR",null,"2019","Y","2019-09-01",{"$f":"IF(C7876=\"Children\",(D7876-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7876,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7876)),D7876)/(SUMIFS(D:D,A:A,A7876,B:B,B7876)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7876,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7876))","v":{"$error":"#VALUE!"}}]
["Louisiana",201912,"Persons with disabilities",229852,null,"2019","Y","2019-12-01",{"$f":"IF(C7895=\"Children\",(D7895-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7895,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7895)),D7895)/(SUMIFS(D:D,A:A,A7895,B:B,B7895)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7895,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7895))","v":0.15189816534253944}]
["Louisiana",202005,"COVID newly-eligible",237,null,"2020","Y","2020-05-01",{"$f":"IF(C7931=\"Children\",(D7931-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7931,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7931)),D7931)/(SUMIFS(D:D,A:A,A7931,B:B,B7931)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7931,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7931))","v":1.5178316398089454E-4}]
["Louisiana",202008,"Aged",134962,null,"2020","Y","2020-08-01",{"$f":"IF(C7950=\"Children\",(D7950-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7950,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7950)),D7950)/(SUMIFS(D:D,A:A,A7950,B:B,B7950)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7950,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7950))","v":8.3202278534857704E-2}]
["Louisiana",202010,"Persons with disabilities",248698,null,"2020","Y","2020-10-01",{"$f":"IF(C7965=\"Children\",(D7965-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7965,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7965)),D7965)/(SUMIFS(D:D,A:A,A7965,B:B,B7965)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7965,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7965))","v":0.15035654799870621}]
["Louisiana",202012,"COVID newly-eligible",453,null,"2020","Y","2020-12-01",{"$f":"IF(C7980=\"Children\",(D7980-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7980,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7980)),D7980)/(SUMIFS(D:D,A:A,A7980,B:B,B7980)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7980,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7980))","v":2.6818889023082004E-4}]
["Maine",201603,"Aged",49051,null,"2016","Y","2016-03-01",{"$f":"IF(C7999=\"Children\",(D7999-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7999,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7999)),D7999)/(SUMIFS(D:D,A:A,A7999,B:B,B7999)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A7999,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H7999))","v":0.17047638576577265}]
["Maine",201608,"Persons with disabilities",67366,null,"2016","Y","2016-08-01",{"$f":"IF(C8035=\"Children\",(D8035-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8035,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8035)),D8035)/(SUMIFS(D:D,A:A,A8035,B:B,B8035)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8035,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8035))","v":0.23935504960063669}]
["Maine",201610,"COVID newly-eligible",0,null,"2016","Y","2016-10-01",{"$f":"IF(C8050=\"Children\",(D8050-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8050,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8050)),D8050)/(SUMIFS(D:D,A:A,A8050,B:B,B8050)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8050,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8050))","v":0}]
["Maine",201701,"Aged",48707,null,"2017","Y","2017-01-01",{"$f":"IF(C8069=\"Children\",(D8069-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8069,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8069)),D8069)/(SUMIFS(D:D,A:A,A8069,B:B,B8069)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8069,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8069))","v":0.17466909088301005}]
["Maine",201703,"Persons with disabilities",67352,null,"2017","Y","2017-03-01",{"$f":"IF(C8084=\"Children\",(D8084-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8084,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8084)),D8084)/(SUMIFS(D:D,A:A,A8084,B:B,B8084)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8084,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8084))","v":0.24140847897460896}]
["Maine",201706,"Adult",51279,null,"2017","Y","2017-06-01",{"$f":"IF(C8103=\"Children\",(D8103-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8103,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8103)),D8103)/(SUMIFS(D:D,A:A,A8103,B:B,B8103)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8103,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8103))","v":0.18438652887747836}]
["Maine",201711,"Aged",48942,null,"2017","Y","2017-11-01",{"$f":"IF(C8139=\"Children\",(D8139-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8139,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8139)),D8139)/(SUMIFS(D:D,A:A,A8139,B:B,B8139)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8139,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8139))","v":0.17745853789422539}]
["Maine",201801,"Persons with disabilities",67070,null,"2018","Y","2018-01-01",{"$f":"IF(C8154=\"Children\",(D8154-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8154,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8154)),D8154)/(SUMIFS(D:D,A:A,A8154,B:B,B8154)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8154,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8154))","v":0.25208315323814284}]
["Maine",201804,"Adult",50815,null,"2018","Y","2018-04-01",{"$f":"IF(C8173=\"Children\",(D8173-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8173,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8173)),D8173)/(SUMIFS(D:D,A:A,A8173,B:B,B8173)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8173,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8173))","v":0.19173228792103567}]
["Maine",201806,"Aged",48663,null,"2018","Y","2018-06-01",{"$f":"IF(C8188=\"Children\",(D8188-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8188,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8188)),D8188)/(SUMIFS(D:D,A:A,A8188,B:B,B8188)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8188,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8188))","v":0.18464708248275444}]
["Maine",201809,"Adult expansion group",3590,null,"2018","Y","2018-09-01",{"$f":"IF(C8207=\"Children\",(D8207-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8207,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8207)),D8207)/(SUMIFS(D:D,A:A,A8207,B:B,B8207)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8207,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8207))","v":1.3550186645328583E-2}]
["Maine",201902,"Adult",49215,null,"2019","Y","2019-02-01",{"$f":"IF(C8243=\"Children\",(D8243-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8243,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8243)),D8243)/(SUMIFS(D:D,A:A,A8243,B:B,B8243)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8243,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8243))","v":0.17889663144349571}]
["Maine",201904,"Aged",48588,null,"2019","Y","2019-04-01",{"$f":"IF(C8258=\"Children\",(D8258-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8258,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8258)),D8258)/(SUMIFS(D:D,A:A,A8258,B:B,B8258)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8258,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8258))","v":0.17314024259874283}]
["Maine",201907,"Adult expansion group",34099,null,"2019","Y","2019-07-01",{"$f":"IF(C8277=\"Children\",(D8277-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8277,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8277)),D8277)/(SUMIFS(D:D,A:A,A8277,B:B,B8277)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8277,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8277))","v":0.11887563361525}]
["Maine",201909,"Adult",46947,null,"2019","Y","2019-09-01",{"$f":"IF(C8292=\"Children\",(D8292-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8292,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8292)),D8292)/(SUMIFS(D:D,A:A,A8292,B:B,B8292)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8292,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8292))","v":0.16143696678553129}]
["Maine",202002,"Aged",49303,null,"2020","Y","2020-02-01",{"$f":"IF(C8328=\"Children\",(D8328-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8328,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8328)),D8328)/(SUMIFS(D:D,A:A,A8328,B:B,B8328)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8328,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8328))","v":0.16622387948996312}]
["Maine",202005,"Adult expansion group",53674,null,"2020","Y","2020-05-01",{"$f":"IF(C8347=\"Children\",(D8347-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8347,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8347)),D8347)/(SUMIFS(D:D,A:A,A8347,B:B,B8347)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8347,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8347))","v":0.16449632692089625}]
["Maine",202007,"Adult",49469,null,"2020","Y","2020-07-01",{"$f":"IF(C8362=\"Children\",(D8362-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8362,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8362)),D8362)/(SUMIFS(D:D,A:A,A8362,B:B,B8362)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8362,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8362))","v":0.14700341142768844}]
["Maine",202010,"Children",109569,null,"2020","Y","2020-10-01",{"$f":"IF(C8381=\"Children\",(D8381-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8381,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8381)),D8381)/(SUMIFS(D:D,A:A,A8381,B:B,B8381)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8381,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8381))","v":0.27527345899834893}]
["Maine",202012,"Adult expansion group",70945,null,"2020","Y","2020-12-01",{"$f":"IF(C8396=\"Children\",(D8396-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8396,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8396)),D8396)/(SUMIFS(D:D,A:A,A8396,B:B,B8396)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8396,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8396))","v":0.19534982336047405}]
["Maryland",201605,"Adult",223588,null,"2016","Y","2016-05-01",{"$f":"IF(C8432=\"Children\",(D8432-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8432,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8432)),D8432)/(SUMIFS(D:D,A:A,A8432,B:B,B8432)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8432,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8432))","v":0.17113181913855458}]
["Maryland",201608,"Children",605689,null,{"$f":"LEFT(B8451,4)","v":"2016"},{"$f":"IF(OR(A8451=\"Puerto Rico\",A8451=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F8451,VALUE(RIGHT(B8451,2)),1)","v":"2016-08-01"},{"$f":"IF(C8451=\"Children\",(D8451-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8451,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8451)),D8451)/(SUMIFS(D:D,A:A,A8451,B:B,B8451)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8451,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8451))","v":0.45252610832433049}]
["Maryland",201610,"Adult expansion group",286701,null,"2016","Y","2016-10-01",{"$f":"IF(C8466=\"Children\",(D8466-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8466,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8466)),D8466)/(SUMIFS(D:D,A:A,A8466,B:B,B8466)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8466,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8466))","v":0.21200834128269405}]
["Maryland",201612,"Adult",231954,null,"2016","Y","2016-12-01",{"$f":"IF(C8481=\"Children\",(D8481-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8481,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8481)),D8481)/(SUMIFS(D:D,A:A,A8481,B:B,B8481)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8481,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8481))","v":0.16895357662617289}]
["Maryland",201706,"Children",621367,null,"2017","Y","2017-06-01",{"$f":"IF(C8521=\"Children\",(D8521-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8521,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8521)),D8521)/(SUMIFS(D:D,A:A,A8521,B:B,B8521)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8521,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8521))","v":0.44562594263068095}]
["Maryland",201708,"Adult expansion group",310286,null,"2017","Y","2017-08-01",{"$f":"IF(C8536=\"Children\",(D8536-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8536,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8536)),D8536)/(SUMIFS(D:D,A:A,A8536,B:B,B8536)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8536,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8536))","v":0.22171932768065258}]
["Maryland",201710,"Unknown",0,null,"2017","Y","2017-10-01",{"$f":"IF(C8555=\"Children\",(D8555-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8555,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8555)),D8555)/(SUMIFS(D:D,A:A,A8555,B:B,B8555)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8555,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8555))","v":0}]
["Maryland",201801,"Children",631944,null,"2018","Y","2018-01-01",{"$f":"IF(C8570=\"Children\",(D8570-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8570,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8570)),D8570)/(SUMIFS(D:D,A:A,A8570,B:B,B8570)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8570,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8570))","v":0.38021721696383581}]
["Maryland",201803,"Adult expansion group",317607,null,"2018","Y","2018-03-01",{"$f":"IF(C8585=\"Children\",(D8585-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8585,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8585)),D8585)/(SUMIFS(D:D,A:A,A8585,B:B,B8585)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8585,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8585))","v":0.25012659623479566}]
["Maryland",201808,"Unknown",0,null,"2018","Y","2018-08-01",{"$f":"IF(C8625=\"Children\",(D8625-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8625,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8625)),D8625)/(SUMIFS(D:D,A:A,A8625,B:B,B8625)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8625,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8625))","v":0}]
["Maryland",201812,"Children",631948,null,"2018","Y","2018-12-01",{"$f":"IF(C8647=\"Children\",(D8647-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8647,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8647)),D8647)/(SUMIFS(D:D,A:A,A8647,B:B,B8647)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8647,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8647))","v":0.37985935347451383}]
["Maryland",201901,"Unknown",0,null,"2019","Y","2019-01-01",{"$f":"IF(C8660=\"Children\",(D8660-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8660,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8660)),D8660)/(SUMIFS(D:D,A:A,A8660,B:B,B8660)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8660,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8660))","v":0}]
["Maryland",201904,"Children",634308,null,"2019","Y","2019-04-01",{"$f":"IF(C8675=\"Children\",(D8675-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8675,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8675)),D8675)/(SUMIFS(D:D,A:A,A8675,B:B,B8675)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8675,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8675))","v":0.38194554512618129}]
["Maryland",201909,"Adult expansion group",314332,null,"2019","Y","2019-09-01",{"$f":"IF(C8711=\"Children\",(D8711-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8711,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8711)),D8711)/(SUMIFS(D:D,A:A,A8711,B:B,B8711)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8711,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8711))","v":0.24749518327187919}]
["Maryland",201911,"Unknown",0,null,"2019","Y","2019-11-01",{"$f":"IF(C8730=\"Children\",(D8730-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8730,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8730)),D8730)/(SUMIFS(D:D,A:A,A8730,B:B,B8730)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8730,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8730))","v":0}]
["Maryland",202002,"Children",635510,null,"2020","Y","2020-02-01",{"$f":"IF(C8745=\"Children\",(D8745-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8745,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8745)),D8745)/(SUMIFS(D:D,A:A,A8745,B:B,B8745)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8745,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8745))","v":0.38589406505270218}]
["Maryland",202004,"Adult expansion group",326014,null,"2020","Y","2020-04-01",{"$f":"IF(C8760=\"Children\",(D8760-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8760,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8760)),D8760)/(SUMIFS(D:D,A:A,A8760,B:B,B8760)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8760,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8760))","v":0.25059821990663694}]
["Maryland",202006,"Unknown",0,null,"2020","Y","2020-06-01",{"$f":"IF(C8779=\"Children\",(D8779-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8779,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8779)),D8779)/(SUMIFS(D:D,A:A,A8779,B:B,B8779)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8779,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8779))","v":0}]
["Maryland",202012,"Children",685338,null,"2020","Y","2020-12-01",{"$f":"IF(C8815=\"Children\",(D8815-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8815,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8815)),D8815)/(SUMIFS(D:D,A:A,A8815,B:B,B8815)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8815,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8815))","v":0.3838764079208089}]
["Massachusetts",201602,"COVID newly-eligible",0,null,"2016","Y","2016-02-01",{"$f":"IF(C8834=\"Children\",(D8834-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8834,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8834)),D8834)/(SUMIFS(D:D,A:A,A8834,B:B,B8834)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8834,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8834))","v":0}]
["Massachusetts",201604,"Unknown",0,null,"2016","Y","2016-04-01",{"$f":"IF(C8849=\"Children\",(D8849-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8849,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8849)),D8849)/(SUMIFS(D:D,A:A,A8849,B:B,B8849)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8849,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8849))","v":0}]
["Massachusetts",201607,"Children",647329,null,"2016","Y","2016-07-01",{"$f":"IF(C8864=\"Children\",(D8864-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8864,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8864)),D8864)/(SUMIFS(D:D,A:A,A8864,B:B,B8864)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8864,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8864))","v":0.33412012094472321}]
["Massachusetts",201609,"COVID newly-eligible",0,null,"2016","Y","2016-09-01",{"$f":"IF(C8883=\"Children\",(D8883-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8883,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8883)),D8883)/(SUMIFS(D:D,A:A,A8883,B:B,B8883)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8883,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8883))","v":0}]
["Massachusetts",201702,"Unknown",0,null,"2017","Y","2017-02-01",{"$f":"IF(C8919=\"Children\",(D8919-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8919,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8919)),D8919)/(SUMIFS(D:D,A:A,A8919,B:B,B8919)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8919,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8919))","v":0}]
["Massachusetts",201705,"Persons with disabilities",366994,null,"2017","Y","2017-05-01",{"$f":"IF(C8938=\"Children\",(D8938-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8938,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8938)),D8938)/(SUMIFS(D:D,A:A,A8938,B:B,B8938)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8938,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8938))","v":0.18782591784145083}]
["Massachusetts",201707,"COVID newly-eligible",0,null,"2017","Y","2017-07-01",{"$f":"IF(C8953=\"Children\",(D8953-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8953,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8953)),D8953)/(SUMIFS(D:D,A:A,A8953,B:B,B8953)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8953,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8953))","v":0}]
["Massachusetts",201709,"Unknown",0,null,"2017","Y","2017-09-01",{"$f":"IF(C8968=\"Children\",(D8968-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8968,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8968)),D8968)/(SUMIFS(D:D,A:A,A8968,B:B,B8968)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8968,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8968))","v":0}]
["Massachusetts",201712,"Persons with disabilities",366028,null,"2017","Y","2017-12-01",{"$f":"IF(C8987=\"Children\",(D8987-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8987,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8987)),D8987)/(SUMIFS(D:D,A:A,A8987,B:B,B8987)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A8987,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H8987))","v":0.18913370471666477}]
["Massachusetts",201805,"COVID newly-eligible",0,null,"2018","Y","2018-05-01",{"$f":"IF(C9023=\"Children\",(D9023-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9023,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9023)),D9023)/(SUMIFS(D:D,A:A,A9023,B:B,B9023)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9023,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9023))","v":0}]
["Massachusetts",201807,"Unknown",0,null,"2018","Y","2018-07-01",{"$f":"IF(C9038=\"Children\",(D9038-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9038,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9038)),D9038)/(SUMIFS(D:D,A:A,A9038,B:B,B9038)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9038,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9038))","v":0}]
["Massachusetts",201810,"Persons with disabilities",359321,null,"2018","Y","2018-10-01",{"$f":"IF(C9057=\"Children\",(D9057-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9057,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9057)),D9057)/(SUMIFS(D:D,A:A,A9057,B:B,B9057)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9057,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9057))","v":0.21176727823934022}]
["Massachusetts",201812,"COVID newly-eligible",0,null,"2018","Y","2018-12-01",{"$f":"IF(C9072=\"Children\",(D9072-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9072,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9072)),D9072)/(SUMIFS(D:D,A:A,A9072,B:B,B9072)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9072,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9072))","v":0}]
["Massachusetts",201903,"Aged",191659,null,{"$f":"LEFT(B9091,4)","v":"2019"},{"$f":"IF(OR(A9091=\"Puerto Rico\",A9091=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F9091,VALUE(RIGHT(B9091,2)),1)","v":"2019-03-01"},{"$f":"IF(C9091=\"Children\",(D9091-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9091,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9091)),D9091)/(SUMIFS(D:D,A:A,A9091,B:B,B9091)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9091,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9091))","v":0.1157914896496392}]
["Massachusetts",201908,"Persons with disabilities",361340,null,"2019","Y","2019-08-01",{"$f":"IF(C9127=\"Children\",(D9127-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9127,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9127)),D9127)/(SUMIFS(D:D,A:A,A9127,B:B,B9127)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9127,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9127))","v":0.21548840021898308}]
["Massachusetts",201910,"COVID newly-eligible",0,null,"2019","Y","2019-10-01",{"$f":"IF(C9142=\"Children\",(D9142-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9142,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9142)),D9142)/(SUMIFS(D:D,A:A,A9142,B:B,B9142)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9142,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9142))","v":0}]
["Massachusetts",202001,"Aged",200098,null,"2020","Y","2020-01-01",{"$f":"IF(C9161=\"Children\",(D9161-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9161,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9161)),D9161)/(SUMIFS(D:D,A:A,A9161,B:B,B9161)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9161,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9161))","v":0.12091068834580923}]
["Massachusetts",202003,"Persons with disabilities",365034,null,"2020","Y","2020-03-01",{"$f":"IF(C9176=\"Children\",(D9176-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9176,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9176)),D9176)/(SUMIFS(D:D,A:A,A9176,B:B,B9176)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9176,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9176))","v":0.21939288524056141}]
["Massachusetts",202008,"COVID newly-eligible",0,null,"2020","Y","2020-08-01",{"$f":"IF(C9212=\"Children\",(D9212-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9212,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9212)),D9212)/(SUMIFS(D:D,A:A,A9212,B:B,B9212)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9212,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9212))","v":0}]
["Massachusetts",202011,"Aged",207009,null,"2020","Y","2020-11-01",{"$f":"IF(C9231=\"Children\",(D9231-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9231,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9231)),D9231)/(SUMIFS(D:D,A:A,A9231,B:B,B9231)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9231,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9231))","v":0.11494663265430775}]
["Michigan",201601,"Persons with disabilities",326519,null,"2016","Y","2016-01-01",{"$f":"IF(C9246=\"Children\",(D9246-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9246,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9246)),D9246)/(SUMIFS(D:D,A:A,A9246,B:B,B9246)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9246,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9246))","v":0.13394805005140187}]
["Michigan",201604,"Adult",350017,null,"2016","Y","2016-04-01",{"$f":"IF(C9265=\"Children\",(D9265-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9265,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9265)),D9265)/(SUMIFS(D:D,A:A,A9265,B:B,B9265)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9265,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9265))","v":0.14446803057125251}]
["Michigan",201606,"Aged",142381,null,"2016","Y","2016-06-01",{"$f":"IF(C9280=\"Children\",(D9280-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9280,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9280)),D9280)/(SUMIFS(D:D,A:A,A9280,B:B,B9280)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9280,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9280))","v":5.8931728167620226E-2}]
["Michigan",201611,"Persons with disabilities",321943,null,"2016","Y","2016-11-01",{"$f":"IF(C9316=\"Children\",(D9316-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9316,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9316)),D9316)/(SUMIFS(D:D,A:A,A9316,B:B,B9316)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9316,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9316))","v":0.13202653136882442}]
["Michigan",201702,"Adult",355001,null,"2017","Y","2017-02-01",{"$f":"IF(C9335=\"Children\",(D9335-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9335,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9335)),D9335)/(SUMIFS(D:D,A:A,A9335,B:B,B9335)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9335,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9335))","v":0.14310101855390178}]
["Michigan",201704,"Aged",146682,null,"2017","Y","2017-04-01",{"$f":"IF(C9350=\"Children\",(D9350-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9350,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9350)),D9350)/(SUMIFS(D:D,A:A,A9350,B:B,B9350)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9350,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9350))","v":5.8922513612690582E-2}]
["Michigan",201707,"Adult expansion group",695760,null,"2017","Y","2017-07-01",{"$f":"IF(C9369=\"Children\",(D9369-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9369,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9369)),D9369)/(SUMIFS(D:D,A:A,A9369,B:B,B9369)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9369,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9369))","v":0.27797609939315582}]
["Michigan",201709,"Adult",348398,null,"2017","Y","2017-09-01",{"$f":"IF(C9384=\"Children\",(D9384-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9384,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9384)),D9384)/(SUMIFS(D:D,A:A,A9384,B:B,B9384)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9384,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9384))","v":0.14053009676625644}]
["Michigan",201802,"Aged",152172,null,"2018","Y","2018-02-01",{"$f":"IF(C9420=\"Children\",(D9420-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9420,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9420)),D9420)/(SUMIFS(D:D,A:A,A9420,B:B,B9420)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9420,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9420))","v":6.2201529981381072E-2}]
["Michigan",201805,"Adult expansion group",705513,null,"2018","Y","2018-05-01",{"$f":"IF(C9439=\"Children\",(D9439-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9439,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9439)),D9439)/(SUMIFS(D:D,A:A,A9439,B:B,B9439)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9439,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9439))","v":0.2884993322314266}]
["Michigan",201807,"Adult",336576,null,"2018","Y","2018-07-01",{"$f":"IF(C9454=\"Children\",(D9454-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9454,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9454)),D9454)/(SUMIFS(D:D,A:A,A9454,B:B,B9454)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9454,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9454))","v":0.13764746730639543}]
["Michigan",201809,"Aged",156599,null,"2018","Y","2018-09-01",{"$f":"IF(C9469=\"Children\",(D9469-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9469,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9469)),D9469)/(SUMIFS(D:D,A:A,A9469,B:B,B9469)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9469,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9469))","v":6.4140697573450992E-2}]
["Michigan",201903,"Adult expansion group",711372,null,"2019","Y","2019-03-01",{"$f":"IF(C9509=\"Children\",(D9509-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9509,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9509)),D9509)/(SUMIFS(D:D,A:A,A9509,B:B,B9509)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9509,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9509))","v":0.29152499308451241}]
["Michigan",201905,"Adult",316490,null,"2019","Y","2019-05-01",{"$f":"IF(C9524=\"Children\",(D9524-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9524,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9524)),D9524)/(SUMIFS(D:D,A:A,A9524,B:B,B9524)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9524,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9524))","v":0.13137789253239407}]
["Michigan",201908,"Children",967075,null,"2019","Y","2019-08-01",{"$f":"IF(C9543=\"Children\",(D9543-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9543,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9543)),D9543)/(SUMIFS(D:D,A:A,A9543,B:B,B9543)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9543,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9543))","v":0.37887933332409818}]
["Michigan",201910,"Adult expansion group",683155,null,"2019","Y","2019-10-01",{"$f":"IF(C9558=\"Children\",(D9558-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9558,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9558)),D9558)/(SUMIFS(D:D,A:A,A9558,B:B,B9558)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9558,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9558))","v":0.28581607076589277}]
["Michigan",201912,"Adult",309456,null,"2019","Y","2019-12-01",{"$f":"IF(C9573=\"Children\",(D9573-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9573,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9573)),D9573)/(SUMIFS(D:D,A:A,A9573,B:B,B9573)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9573,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9573))","v":0.12887679667096594}]
["Michigan",202006,"Children",1000244,null,"2020","Y","2020-06-01",{"$f":"IF(C9613=\"Children\",(D9613-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9613,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9613)),D9613)/(SUMIFS(D:D,A:A,A9613,B:B,B9613)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9613,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9613))","v":0.37154321421547992}]
["Michigan",202008,"Adult expansion group",797788,null,"2020","Y","2020-08-01",{"$f":"IF(C9628=\"Children\",(D9628-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9628,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9628)),D9628)/(SUMIFS(D:D,A:A,A9628,B:B,B9628)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9628,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9628))","v":0.3073756627863341}]
["Michigan",202010,"Adult",337083,null,"2020","Y","2020-10-01",{"$f":"IF(C9643=\"Children\",(D9643-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9643,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9643)),D9643)/(SUMIFS(D:D,A:A,A9643,B:B,B9643)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9643,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9643))","v":0.12713540546962512}]
["Minnesota",201601,"Children",511341,null,"2016","Y","2016-01-01",{"$f":"IF(C9662=\"Children\",(D9662-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9662,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9662)),D9662)/(SUMIFS(D:D,A:A,A9662,B:B,B9662)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9662,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9662))","v":0.45762579896865696}]
["Minnesota",201606,"Adult expansion group",198186,null,"2016","Y","2016-06-01",{"$f":"IF(C9698=\"Children\",(D9698-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9698,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9698)),D9698)/(SUMIFS(D:D,A:A,A9698,B:B,B9698)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9698,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9698))","v":0.17880593944708792}]
["Minnesota",201608,"Unknown",0,null,"2016","Y","2016-08-01",{"$f":"IF(C9717=\"Children\",(D9717-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9717,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9717)),D9717)/(SUMIFS(D:D,A:A,A9717,B:B,B9717)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9717,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9717))","v":0}]
["Minnesota",201611,"Children",519437,null,"2016","Y","2016-11-01",{"$f":"IF(C9732=\"Children\",(D9732-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9732,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9732)),D9732)/(SUMIFS(D:D,A:A,A9732,B:B,B9732)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9732,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9732))","v":0.46969787394113011}]
["Minnesota",201701,"Adult expansion group",204644,null,"2017","Y","2017-01-01",{"$f":"IF(C9747=\"Children\",(D9747-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9747,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9747)),D9747)/(SUMIFS(D:D,A:A,A9747,B:B,B9747)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9747,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9747))","v":0.18303735538372784}]
["Minnesota",201703,"Unknown",0,null,"2017","Y","2017-03-01",{"$f":"IF(C9766=\"Children\",(D9766-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9766,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9766)),D9766)/(SUMIFS(D:D,A:A,A9766,B:B,B9766)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9766,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9766))","v":0}]
["Minnesota",201709,"Children",524484,null,"2017","Y","2017-09-01",{"$f":"IF(C9802=\"Children\",(D9802-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9802,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9802)),D9802)/(SUMIFS(D:D,A:A,A9802,B:B,B9802)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9802,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9802))","v":0.46705492626629624}]
["Minnesota",201711,"COVID newly-eligible",0,null,"2017","Y","2017-11-01",{"$f":"IF(C9821=\"Children\",(D9821-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9821,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9821)),D9821)/(SUMIFS(D:D,A:A,A9821,B:B,B9821)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9821,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9821))","v":0}]
["Minnesota",201801,"Unknown",0,null,"2018","Y","2018-01-01",{"$f":"IF(C9836=\"Children\",(D9836-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9836,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9836)),D9836)/(SUMIFS(D:D,A:A,A9836,B:B,B9836)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9836,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9836))","v":0}]
["Minnesota",201804,"Children",528609,null,"2018","Y","2018-04-01",{"$f":"IF(C9851=\"Children\",(D9851-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9851,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9851)),D9851)/(SUMIFS(D:D,A:A,A9851,B:B,B9851)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9851,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9851))","v":0.47142187866010776}]
["Minnesota",201806,"COVID newly-eligible",0,null,"2018","Y","2018-06-01",{"$f":"IF(C9870=\"Children\",(D9870-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9870,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9870)),D9870)/(SUMIFS(D:D,A:A,A9870,B:B,B9870)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9870,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9870))","v":0}]
["Minnesota",201811,"Unknown","NR",null,"2018","Y","2018-11-01",{"$f":"IF(C9906=\"Children\",(D9906-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9906,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9906)),D9906)/(SUMIFS(D:D,A:A,A9906,B:B,B9906)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9906,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9906))","v":{"$error":"#VALUE!"}}]
["Minnesota",201902,"Children",504383,null,"2019","Y","2019-02-01",{"$f":"IF(C9921=\"Children\",(D9921-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9921,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9921)),D9921)/(SUMIFS(D:D,A:A,A9921,B:B,B9921)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9921,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9921))","v":0.47682018154902372}]
["Minnesota",201904,"COVID newly-eligible",0,null,"2019","Y","2019-04-01",{"$f":"IF(C9940=\"Children\",(D9940-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9940,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9940)),D9940)/(SUMIFS(D:D,A:A,A9940,B:B,B9940)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9940,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9940))","v":0}]
["Minnesota",201906,"Unknown",0,null,"2019","Y","2019-06-01",{"$f":"IF(C9955=\"Children\",(D9955-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9955,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9955)),D9955)/(SUMIFS(D:D,A:A,A9955,B:B,B9955)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9955,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9955))","v":0}]
["Minnesota",201909,"Persons with disabilities",114422,null,"2019","Y","2019-09-01",{"$f":"IF(C9974=\"Children\",(D9974-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9974,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9974)),D9974)/(SUMIFS(D:D,A:A,A9974,B:B,B9974)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A9974,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H9974))","v":0.10881684434765243}]
["Minnesota",202002,"COVID newly-eligible",0,null,"2020","Y","2020-02-01",{"$f":"IF(C10010=\"Children\",(D10010-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10010,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10010)),D10010)/(SUMIFS(D:D,A:A,A10010,B:B,B10010)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10010,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10010))","v":0}]
["Minnesota",202004,"Unknown",0,null,"2020","Y","2020-04-01",{"$f":"IF(C10025=\"Children\",(D10025-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10025,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10025)),D10025)/(SUMIFS(D:D,A:A,A10025,B:B,B10025)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10025,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10025))","v":0}]
["Minnesota",202007,"Persons with disabilities",114986,null,"2020","Y","2020-07-01",{"$f":"IF(C10044=\"Children\",(D10044-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10044,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10044)),D10044)/(SUMIFS(D:D,A:A,A10044,B:B,B10044)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10044,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10044))","v":0.10206135788311398}]
["Minnesota",202009,"COVID newly-eligible",355,null,"2020","Y","2020-09-01",{"$f":"IF(C10059=\"Children\",(D10059-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10059,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10059)),D10059)/(SUMIFS(D:D,A:A,A10059,B:B,B10059)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10059,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10059))","v":3.0756355086018159E-4}]
["Minnesota",202012,"Aged",79971,null,"2020","Y","2020-12-01",{"$f":"IF(C10078=\"Children\",(D10078-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10078,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10078)),D10078)/(SUMIFS(D:D,A:A,A10078,B:B,B10078)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10078,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10078))","v":6.6994837013661018E-2}]
["Mississippi",201605,"Persons with disabilities",170175,null,"2016","Y","2016-05-01",{"$f":"IF(C10114=\"Children\",(D10114-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10114,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10114)),D10114)/(SUMIFS(D:D,A:A,A10114,B:B,B10114)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10114,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10114))","v":0.21065120838965554}]
["Mississippi",201607,"COVID newly-eligible",0,null,"2016","Y","2016-07-01",{"$f":"IF(C10129=\"Children\",(D10129-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10129,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10129)),D10129)/(SUMIFS(D:D,A:A,A10129,B:B,B10129)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10129,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10129))","v":0}]
["Mississippi",201610,"Aged",85819,null,"2016","Y","2016-10-01",{"$f":"IF(C10148=\"Children\",(D10148-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10148,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10148)),D10148)/(SUMIFS(D:D,A:A,A10148,B:B,B10148)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10148,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10148))","v":0.10770767730494228}]
["Mississippi",201612,"Persons with disabilities",167918,null,"2016","Y","2016-12-01",{"$f":"IF(C10163=\"Children\",(D10163-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10163,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10163)),D10163)/(SUMIFS(D:D,A:A,A10163,B:B,B10163)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10163,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10163))","v":0.2122779316561087}]
["Mississippi",201705,"COVID newly-eligible",0,null,"2017","Y","2017-05-01",{"$f":"IF(C10199=\"Children\",(D10199-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10199,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10199)),D10199)/(SUMIFS(D:D,A:A,A10199,B:B,B10199)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10199,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10199))","v":0}]
["Mississippi",201708,"Aged",86799,null,"2017","Y","2017-08-01",{"$f":"IF(C10218=\"Children\",(D10218-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10218,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10218)),D10218)/(SUMIFS(D:D,A:A,A10218,B:B,B10218)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10218,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10218))","v":0.10984781852121366}]
["Mississippi",201710,"Persons with disabilities",167148,null,"2017","Y","2017-10-01",{"$f":"IF(C10233=\"Children\",(D10233-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10233,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10233)),D10233)/(SUMIFS(D:D,A:A,A10233,B:B,B10233)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10233,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10233))","v":0.21271440315811174}]
["Mississippi",201801,"Adult",86769,null,"2018","Y","2018-01-01",{"$f":"IF(C10252=\"Children\",(D10252-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10252,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10252)),D10252)/(SUMIFS(D:D,A:A,A10252,B:B,B10252)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10252,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10252))","v":0.12425943985942783}]
["Mississippi",201803,"Aged",87487,null,"2018","Y","2018-03-01",{"$f":"IF(C10267=\"Children\",(D10267-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10267,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10267)),D10267)/(SUMIFS(D:D,A:A,A10267,B:B,B10267)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10267,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10267))","v":0.12669782206665439}]
["Mississippi",201808,"Persons with disabilities",164292,null,"2018","Y","2018-08-01",{"$f":"IF(C10303=\"Children\",(D10303-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10303,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10303)),D10303)/(SUMIFS(D:D,A:A,A10303,B:B,B10303)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10303,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10303))","v":0.24249276397648459}]
["Mississippi",201811,"Adult",81893,null,"2018","Y","2018-11-01",{"$f":"IF(C10322=\"Children\",(D10322-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10322,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10322)),D10322)/(SUMIFS(D:D,A:A,A10322,B:B,B10322)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10322,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10322))","v":0.12278344935536928}]
["Mississippi",201901,"Aged",89291,null,"2019","Y","2019-01-01",{"$f":"IF(C10337=\"Children\",(D10337-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10337,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10337)),D10337)/(SUMIFS(D:D,A:A,A10337,B:B,B10337)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10337,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10337))","v":0.13362235384610779}]
["Mississippi",201903,"Persons with disabilities",161849,null,"2019","Y","2019-03-01",{"$f":"IF(C10352=\"Children\",(D10352-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10352,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10352)),D10352)/(SUMIFS(D:D,A:A,A10352,B:B,B10352)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10352,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10352))","v":0.24270384399677292}]
["Mississippi",201906,"Adult",82658,null,{"$f":"LEFT(B10371,4)","v":"2019"},{"$f":"IF(OR(A10371=\"Puerto Rico\",A10371=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F10371,VALUE(RIGHT(B10371,2)),1)","v":"2019-06-01"},{"$f":"IF(C10371=\"Children\",(D10371-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10371,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10371)),D10371)/(SUMIFS(D:D,A:A,A10371,B:B,B10371)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10371,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10371))","v":0.1241961463103867}]
["Mississippi",201911,"Aged",90980,null,"2019","Y","2019-11-01",{"$f":"IF(C10407=\"Children\",(D10407-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10407,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10407)),D10407)/(SUMIFS(D:D,A:A,A10407,B:B,B10407)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10407,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10407))","v":0.13744614250406387}]
["Mississippi",202002,"Adult expansion group",0,null,"2020","Y","2020-02-01",{"$f":"IF(C10426=\"Children\",(D10426-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10426,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10426)),D10426)/(SUMIFS(D:D,A:A,A10426,B:B,B10426)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10426,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10426))","v":0}]
["Mississippi",202004,"Adult",85400,null,"2020","Y","2020-04-01",{"$f":"IF(C10441=\"Children\",(D10441-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10441,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10441)),D10441)/(SUMIFS(D:D,A:A,A10441,B:B,B10441)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10441,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10441))","v":0.12841371470502438}]
["Mississippi",202006,"Aged",91524,null,"2020","Y","2020-06-01",{"$f":"IF(C10456=\"Children\",(D10456-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10456,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10456)),D10456)/(SUMIFS(D:D,A:A,A10456,B:B,B10456)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10456,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10456))","v":0.13496407800205268}]
["Mississippi",202012,"Adult expansion group",0,null,"2020","Y","2020-12-01",{"$f":"IF(C10496=\"Children\",(D10496-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10496,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10496)),D10496)/(SUMIFS(D:D,A:A,A10496,B:B,B10496)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10496,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10496))","v":0}]
["Missouri",201602,"Adult",150495,null,"2016","Y","2016-02-01",{"$f":"IF(C10511=\"Children\",(D10511-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10511,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10511)),D10511)/(SUMIFS(D:D,A:A,A10511,B:B,B10511)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10511,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10511))","v":0.14133401200956408}]
["Missouri",201605,"Children",651892,null,"2016","Y","2016-05-01",{"$f":"IF(C10530=\"Children\",(D10530-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10530,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10530)),D10530)/(SUMIFS(D:D,A:A,A10530,B:B,B10530)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10530,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10530))","v":0.6084339935749179}]
["Missouri",201608,"Adult expansion group",0,null,"2016","Y","2016-08-01",{"$f":"IF(C10552=\"Children\",(D10552-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10552,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10552)),D10552)/(SUMIFS(D:D,A:A,A10552,B:B,B10552)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10552,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10552))","v":0}]
["Missouri",201609,"Aged",84895,null,"2016","Y","2016-09-01",{"$f":"IF(C10561=\"Children\",(D10561-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10561,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10561)),D10561)/(SUMIFS(D:D,A:A,A10561,B:B,B10561)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10561,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10561))","v":7.8777896348536172E-2}]
["Missouri",201703,"Adult expansion group",0,null,"2017","Y","2017-03-01",{"$f":"IF(C10601=\"Children\",(D10601-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10601,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10601)),D10601)/(SUMIFS(D:D,A:A,A10601,B:B,B10601)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10601,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10601))","v":0}]
["Missouri",201705,"Adult",150720,null,"2017","Y","2017-05-01",{"$f":"IF(C10616=\"Children\",(D10616-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10616,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10616)),D10616)/(SUMIFS(D:D,A:A,A10616,B:B,B10616)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10616,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10616))","v":0.13758503215064247}]
["Missouri",201707,"Aged",86536,null,"2017","Y","2017-07-01",{"$f":"IF(C10631=\"Children\",(D10631-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10631,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10631)),D10631)/(SUMIFS(D:D,A:A,A10631,B:B,B10631)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10631,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10631))","v":7.9529235743307392E-2}]
["Missouri",201710,"Adult expansion group",0,null,"2017","Y","2017-10-01",{"$f":"IF(C10650=\"Children\",(D10650-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10650,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10650)),D10650)/(SUMIFS(D:D,A:A,A10650,B:B,B10650)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10650,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10650))","v":0}]
["Missouri",201803,"Adult",141015,null,"2018","Y","2018-03-01",{"$f":"IF(C10686=\"Children\",(D10686-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10686,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10686)),D10686)/(SUMIFS(D:D,A:A,A10686,B:B,B10686)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10686,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10686))","v":0.13553296272374976}]
["Missouri",201806,"Children",656697,null,"2018","Y","2018-06-01",{"$f":"IF(C10705=\"Children\",(D10705-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10705,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10705)),D10705)/(SUMIFS(D:D,A:A,A10705,B:B,B10705)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10705,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10705))","v":0.60512885063202893}]
["Missouri",201808,"Adult expansion group",0,null,"2018","Y","2018-08-01",{"$f":"IF(C10720=\"Children\",(D10720-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10720,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10720)),D10720)/(SUMIFS(D:D,A:A,A10720,B:B,B10720)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10720,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10720))","v":0}]
["Missouri",201810,"Adult",131994,null,"2018","Y","2018-10-01",{"$f":"IF(C10735=\"Children\",(D10735-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10735,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10735)),D10735)/(SUMIFS(D:D,A:A,A10735,B:B,B10735)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10735,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10735))","v":0.13270303230158739}]
["Missouri",201901,"Children",609978,null,"2019","Y","2019-01-01",{"$f":"IF(C10754=\"Children\",(D10754-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10754,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10754)),D10754)/(SUMIFS(D:D,A:A,A10754,B:B,B10754)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10754,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10754))","v":0.59457093901625302}]
["Missouri",201906,"Adult expansion group",0,null,"2019","Y","2019-06-01",{"$f":"IF(C10790=\"Children\",(D10790-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10790,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10790)),D10790)/(SUMIFS(D:D,A:A,A10790,B:B,B10790)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10790,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10790))","v":0}]
["Missouri",201908,"Adult",116281,null,"2019","Y","2019-08-01",{"$f":"IF(C10805=\"Children\",(D10805-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10805,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10805)),D10805)/(SUMIFS(D:D,A:A,A10805,B:B,B10805)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10805,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10805))","v":0.12522062568852985}]
["Missouri",201911,"Children",566727,null,"2019","Y","2019-11-01",{"$f":"IF(C10824=\"Children\",(D10824-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10824,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10824)),D10824)/(SUMIFS(D:D,A:A,A10824,B:B,B10824)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10824,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10824))","v":0.58171072494718601}]
["Missouri",202001,"Adult expansion group",0,null,"2020","Y","2020-01-01",{"$f":"IF(C10839=\"Children\",(D10839-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10839,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10839)),D10839)/(SUMIFS(D:D,A:A,A10839,B:B,B10839)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10839,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10839))","v":0}]
["Missouri",202003,"Unknown",0,null,"2020","Y","2020-03-01",{"$f":"IF(C10858=\"Children\",(D10858-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10858,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10858)),D10858)/(SUMIFS(D:D,A:A,A10858,B:B,B10858)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10858,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10858))","v":0}]
["Missouri",202009,"Children",629881,null,"2020","Y","2020-09-01",{"$f":"IF(C10894=\"Children\",(D10894-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10894,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10894)),D10894)/(SUMIFS(D:D,A:A,A10894,B:B,B10894)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10894,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10894))","v":0.58171488968159601}]
["Missouri",202011,"Adult expansion group",0,null,"2020","Y","2020-11-01",{"$f":"IF(C10909=\"Children\",(D10909-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10909,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10909)),D10909)/(SUMIFS(D:D,A:A,A10909,B:B,B10909)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10909,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10909))","v":0}]
["Montana",201601,"Unknown",0,null,"2016","Y","2016-01-01",{"$f":"IF(C10928=\"Children\",(D10928-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10928,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10928)),D10928)/(SUMIFS(D:D,A:A,A10928,B:B,B10928)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10928,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10928))","v":0}]
["Montana",201604,"Children",139275,null,"2016","Y","2016-04-01",{"$f":"IF(C10943=\"Children\",(D10943-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10943,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10943)),D10943)/(SUMIFS(D:D,A:A,A10943,B:B,B10943)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10943,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10943))","v":0.52487676560592134}]
["Montana",201606,"COVID newly-eligible",0,null,"2016","Y","2016-06-01",{"$f":"IF(C10962=\"Children\",(D10962-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10962,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10962)),D10962)/(SUMIFS(D:D,A:A,A10962,B:B,B10962)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10962,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10962))","v":0}]
["Montana",201611,"Unknown",0,null,"2016","Y","2016-11-01",{"$f":"IF(C10998=\"Children\",(D10998-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10998,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10998)),D10998)/(SUMIFS(D:D,A:A,A10998,B:B,B10998)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A10998,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H10998))","v":0}]
["Montana",201702,"Children",148773,null,"2017","Y","2017-02-01",{"$f":"IF(C11013=\"Children\",(D11013-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11013,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11013)),D11013)/(SUMIFS(D:D,A:A,A11013,B:B,B11013)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11013,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11013))","v":0.48402870863211045}]
["Montana",201704,"COVID newly-eligible",0,null,"2017","Y","2017-04-01",{"$f":"IF(C11032=\"Children\",(D11032-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11032,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11032)),D11032)/(SUMIFS(D:D,A:A,A11032,B:B,B11032)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11032,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11032))","v":0}]
["Montana",201706,"Unknown",0,null,"2017","Y","2017-06-01",{"$f":"IF(C11047=\"Children\",(D11047-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11047,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11047)),D11047)/(SUMIFS(D:D,A:A,A11047,B:B,B11047)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11047,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11047))","v":0}]
["Montana",201712,"Children",152403,null,"2017","Y","2017-12-01",{"$f":"IF(C11083=\"Children\",(D11083-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11083,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11083)),D11083)/(SUMIFS(D:D,A:A,A11083,B:B,B11083)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11083,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11083))","v":0.46680225310353068}]
["Montana",201802,"COVID newly-eligible",0,null,"2018","Y","2018-02-01",{"$f":"IF(C11102=\"Children\",(D11102-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11102,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11102)),D11102)/(SUMIFS(D:D,A:A,A11102,B:B,B11102)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11102,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11102))","v":0}]
["Montana",201804,"Unknown",0,null,"2018","Y","2018-04-01",{"$f":"IF(C11117=\"Children\",(D11117-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11117,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11117)),D11117)/(SUMIFS(D:D,A:A,A11117,B:B,B11117)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11117,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11117))","v":0}]
["Montana",201807,"Persons with disabilities",24146,null,"2018","Y","2018-07-01",{"$f":"IF(C11136=\"Children\",(D11136-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11136,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11136)),D11136)/(SUMIFS(D:D,A:A,A11136,B:B,B11136)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11136,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11136))","v":8.478170799362364E-2}]
["Montana",201809,"COVID newly-eligible",0,null,"2018","Y","2018-09-01",{"$f":"IF(C11151=\"Children\",(D11151-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11151,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11151)),D11151)/(SUMIFS(D:D,A:A,A11151,B:B,B11151)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11151,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11151))","v":0}]
["Montana",201902,"Unknown",0,null,"2019","Y","2019-02-01",{"$f":"IF(C11187=\"Children\",(D11187-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11187,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11187)),D11187)/(SUMIFS(D:D,A:A,A11187,B:B,B11187)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11187,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11187))","v":0}]
["Montana",201905,"Persons with disabilities",23738,null,"2019","Y","2019-05-01",{"$f":"IF(C11206=\"Children\",(D11206-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11206,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11206)),D11206)/(SUMIFS(D:D,A:A,A11206,B:B,B11206)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11206,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11206))","v":8.5786563550287298E-2}]
["Montana",201907,"COVID newly-eligible",0,null,"2019","Y","2019-07-01",{"$f":"IF(C11221=\"Children\",(D11221-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11221,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11221)),D11221)/(SUMIFS(D:D,A:A,A11221,B:B,B11221)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11221,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11221))","v":0}]
["Montana",201910,"Aged",14954,null,"2019","Y","2019-10-01",{"$f":"IF(C11240=\"Children\",(D11240-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11240,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11240)),D11240)/(SUMIFS(D:D,A:A,A11240,B:B,B11240)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11240,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11240))","v":5.5928311229794525E-2}]
["Montana",201912,"Persons with disabilities",23420,null,"2019","Y","2019-12-01",{"$f":"IF(C11255=\"Children\",(D11255-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11255,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11255)),D11255)/(SUMIFS(D:D,A:A,A11255,B:B,B11255)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11255,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11255))","v":8.8781397605707482E-2}]
["Montana",202005,"COVID newly-eligible",0,null,"2020","Y","2020-05-01",{"$f":"IF(C11291=\"Children\",(D11291-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11291,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11291)),D11291)/(SUMIFS(D:D,A:A,A11291,B:B,B11291)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11291,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11291))","v":0}]
["Montana",202008,"Aged",15655,null,"2020","Y","2020-08-01",{"$f":"IF(C11310=\"Children\",(D11310-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11310,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11310)),D11310)/(SUMIFS(D:D,A:A,A11310,B:B,B11310)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11310,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11310))","v":6.3604599195547062E-2}]
["Montana",202010,"Persons with disabilities",23378,null,"2020","Y","2020-10-01",{"$f":"IF(C11325=\"Children\",(D11325-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11325,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11325)),D11325)/(SUMIFS(D:D,A:A,A11325,B:B,B11325)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11325,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11325))","v":9.3070473672895782E-2}]
["Montana",202012,"COVID newly-eligible",0,null,"2020","Y","2020-12-01",{"$f":"IF(C11340=\"Children\",(D11340-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11340,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11340)),D11340)/(SUMIFS(D:D,A:A,A11340,B:B,B11340)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11340,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11340))","v":0}]
["Nebraska",201603,"Aged",20600,"Unusable","2016","Y","2016-03-01",{"$f":"IF(C11359=\"Children\",(D11359-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11359,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11359)),D11359)/(SUMIFS(D:D,A:A,A11359,B:B,B11359)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11359,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11359))","v":8.2733581801824954E-2}]
["Nebraska",201608,"Persons with disabilities",37299,null,{"$f":"LEFT(B11395,4)","v":"2016"},{"$f":"IF(OR(A11395=\"Puerto Rico\",A11395=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F11395,VALUE(RIGHT(B11395,2)),1)","v":"2016-08-01"},{"$f":"IF(C11395=\"Children\",(D11395-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11395,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11395)),D11395)/(SUMIFS(D:D,A:A,A11395,B:B,B11395)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11395,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11395))","v":0.14861639605538401}]
["Nebraska",201611,"Adult",30461,null,"2016","Y","2016-11-01",{"$f":"IF(C11414=\"Children\",(D11414-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11414,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11414)),D11414)/(SUMIFS(D:D,A:A,A11414,B:B,B11414)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11414,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11414))","v":0.12102009519193332}]
["Nebraska",201701,"Aged",20882,null,"2017","Y","2017-01-01",{"$f":"IF(C11429=\"Children\",(D11429-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11429,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11429)),D11429)/(SUMIFS(D:D,A:A,A11429,B:B,B11429)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11429,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11429))","v":8.269149285824598E-2}]
["Nebraska",201703,"Persons with disabilities",37914,null,"2017","Y","2017-03-01",{"$f":"IF(C11444=\"Children\",(D11444-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11444,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11444)),D11444)/(SUMIFS(D:D,A:A,A11444,B:B,B11444)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11444,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11444))","v":0.14975589717662302}]
["Nebraska",201709,"Adult",30700,null,"2017","Y","2017-09-01",{"$f":"IF(C11484=\"Children\",(D11484-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11484,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11484)),D11484)/(SUMIFS(D:D,A:A,A11484,B:B,B11484)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11484,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11484))","v":0.12114372301888579}]
["Nebraska",201711,"Aged",21049,null,"2017","Y","2017-11-01",{"$f":"IF(C11499=\"Children\",(D11499-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11499,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11499)),D11499)/(SUMIFS(D:D,A:A,A11499,B:B,B11499)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11499,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11499))","v":8.2609565896523171E-2}]
["Nebraska",201801,"Persons with disabilities",37934,null,"2018","Y","2018-01-01",{"$f":"IF(C11514=\"Children\",(D11514-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11514,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11514)),D11514)/(SUMIFS(D:D,A:A,A11514,B:B,B11514)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11514,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11514))","v":0.17086925578587966}]
["Nebraska",201804,"Adult",31254,null,"2018","Y","2018-04-01",{"$f":"IF(C11533=\"Children\",(D11533-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11533,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11533)),D11533)/(SUMIFS(D:D,A:A,A11533,B:B,B11533)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11533,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11533))","v":0.14045668420839755}]
["Nebraska",201806,"Aged",21200,null,"2018","Y","2018-06-01",{"$f":"IF(C11548=\"Children\",(D11548-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11548,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11548)),D11548)/(SUMIFS(D:D,A:A,A11548,B:B,B11548)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11548,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11548))","v":9.5750398583616739E-2}]
["Nebraska",201812,"Adult expansion group",0,null,"2018","Y","2018-12-01",{"$f":"IF(C11588=\"Children\",(D11588-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11588,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11588)),D11588)/(SUMIFS(D:D,A:A,A11588,B:B,B11588)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11588,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11588))","v":0}]
["Nebraska",201902,"Adult",30552,null,"2019","Y","2019-02-01",{"$f":"IF(C11603=\"Children\",(D11603-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11603,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11603)),D11603)/(SUMIFS(D:D,A:A,A11603,B:B,B11603)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11603,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11603))","v":0.13919033430828526}]
["Nebraska",201904,"Aged",21678,null,"2019","Y","2019-04-01",{"$f":"IF(C11618=\"Children\",(D11618-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11618,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11618)),D11618)/(SUMIFS(D:D,A:A,A11618,B:B,B11618)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11618,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11618))","v":9.8579380093131552E-2}]
["Nebraska",201907,"Adult expansion group",0,null,"2019","Y","2019-07-01",{"$f":"IF(C11637=\"Children\",(D11637-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11637,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11637)),D11637)/(SUMIFS(D:D,A:A,A11637,B:B,B11637)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11637,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11637))","v":0}]
["Nebraska",201912,"Adult",29892,null,"2019","Y","2019-12-01",{"$f":"IF(C11673=\"Children\",(D11673-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11673,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11673)),D11673)/(SUMIFS(D:D,A:A,A11673,B:B,B11673)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11673,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11673))","v":0.13653492164269435}]
["Nebraska",202003,"Children",164491,null,"2020","Y","2020-03-01",{"$f":"IF(C11692=\"Children\",(D11692-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11692,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11692)),D11692)/(SUMIFS(D:D,A:A,A11692,B:B,B11692)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11692,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11692))","v":0.5904950350600443}]
["Nebraska",202005,"Adult expansion group",13,null,"2020","Y","2020-05-01",{"$f":"IF(C11707=\"Children\",(D11707-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11707,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11707)),D11707)/(SUMIFS(D:D,A:A,A11707,B:B,B11707)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11707,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11707))","v":5.7564405713931472E-5}]
["Nebraska",202007,"Adult",34907,null,"2020","Y","2020-07-01",{"$f":"IF(C11722=\"Children\",(D11722-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11722,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11722)),D11722)/(SUMIFS(D:D,A:A,A11722,B:B,B11722)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11722,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11722))","v":0.14983795849161891}]
["Nebraska",202010,"Children",177178,null,"2020","Y","2020-10-01",{"$f":"IF(C11741=\"Children\",(D11741-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11741,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11741)),D11741)/(SUMIFS(D:D,A:A,A11741,B:B,B11741)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11741,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11741))","v":0.54930152796778353}]
["Nevada",201603,"Adult expansion group",206483,null,"2016","Y","2016-03-01",{"$f":"IF(C11777=\"Children\",(D11777-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11777,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11777)),D11777)/(SUMIFS(D:D,A:A,A11777,B:B,B11777)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11777,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11777))","v":0.31606588794273915}]
["Nevada",201605,"Adult",56513,null,"2016","Y","2016-05-01",{"$f":"IF(C11792=\"Children\",(D11792-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11792,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11792)),D11792)/(SUMIFS(D:D,A:A,A11792,B:B,B11792)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11792,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11792))","v":8.6439863930594815E-2}]
["Nevada",201608,"Children",301068,null,"2016","Y","2016-08-01",{"$f":"IF(C11811=\"Children\",(D11811-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11811,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11811)),D11811)/(SUMIFS(D:D,A:A,A11811,B:B,B11811)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11811,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11811))","v":0.45680316078874061}]
["Nevada",201610,"Adult expansion group",207548,null,"2016","Y","2016-10-01",{"$f":"IF(C11826=\"Children\",(D11826-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11826,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11826)),D11826)/(SUMIFS(D:D,A:A,A11826,B:B,B11826)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11826,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11826))","v":0.31163550531835027}]
["Nevada",201612,"Unknown",0,null,"2016","Y","2016-12-01",{"$f":"IF(C11845=\"Children\",(D11845-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11845,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11845)),D11845)/(SUMIFS(D:D,A:A,A11845,B:B,B11845)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11845,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11845))","v":0}]
["Nevada",201706,"Children",306335,null,"2017","Y","2017-06-01",{"$f":"IF(C11881=\"Children\",(D11881-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11881,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11881)),D11881)/(SUMIFS(D:D,A:A,A11881,B:B,B11881)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11881,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11881))","v":0.45133225780311903}]
["Nevada",201708,"Adult expansion group",214055,null,"2017","Y","2017-08-01",{"$f":"IF(C11896=\"Children\",(D11896-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11896,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11896)),D11896)/(SUMIFS(D:D,A:A,A11896,B:B,B11896)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11896,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11896))","v":0.31272690615782223}]
["Nevada",201710,"Unknown",0,null,"2017","Y","2017-10-01",{"$f":"IF(C11915=\"Children\",(D11915-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11915,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11915)),D11915)/(SUMIFS(D:D,A:A,A11915,B:B,B11915)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11915,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11915))","v":0}]
["Nevada",201801,"Children",310950,null,"2018","Y","2018-01-01",{"$f":"IF(C11930=\"Children\",(D11930-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11930,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11930)),D11930)/(SUMIFS(D:D,A:A,A11930,B:B,B11930)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11930,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11930))","v":0.44935165903898427}]
["Nevada",201803,"COVID newly-eligible",0,null,"2018","Y","2018-03-01",{"$f":"IF(C11949=\"Children\",(D11949-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11949,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11949)),D11949)/(SUMIFS(D:D,A:A,A11949,B:B,B11949)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11949,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11949))","v":0}]
["Nevada",201808,"Unknown",0,null,"2018","Y","2018-08-01",{"$f":"IF(C11985=\"Children\",(D11985-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11985,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11985)),D11985)/(SUMIFS(D:D,A:A,A11985,B:B,B11985)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A11985,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H11985))","v":0}]
["Nevada",201811,"Children",310509,null,"2018","Y","2018-11-01",{"$f":"IF(C12000=\"Children\",(D12000-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12000,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12000)),D12000)/(SUMIFS(D:D,A:A,A12000,B:B,B12000)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12000,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12000))","v":0.4138260489618078}]
["Nevada",201901,"COVID newly-eligible",0,null,"2019","Y","2019-01-01",{"$f":"IF(C12019=\"Children\",(D12019-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12019,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12019)),D12019)/(SUMIFS(D:D,A:A,A12019,B:B,B12019)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12019,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12019))","v":0}]
["Nevada",201903,"Unknown",0,null,"2019","Y","2019-03-01",{"$f":"IF(C12034=\"Children\",(D12034-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12034,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12034)),D12034)/(SUMIFS(D:D,A:A,A12034,B:B,B12034)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12034,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12034))","v":0}]
["Nevada",201909,"Children",302079,null,"2019","Y","2019-09-01",{"$f":"IF(C12070=\"Children\",(D12070-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12070,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12070)),D12070)/(SUMIFS(D:D,A:A,A12070,B:B,B12070)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12070,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12070))","v":0.40977352057796901}]
["Nevada",201911,"COVID newly-eligible",0,null,"2019","Y","2019-11-01",{"$f":"IF(C12089=\"Children\",(D12089-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12089,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12089)),D12089)/(SUMIFS(D:D,A:A,A12089,B:B,B12089)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12089,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12089))","v":0}]
["Nevada",202001,"Unknown",0,null,"2020","Y","2020-01-01",{"$f":"IF(C12104=\"Children\",(D12104-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12104,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12104)),D12104)/(SUMIFS(D:D,A:A,A12104,B:B,B12104)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12104,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12104))","v":0}]
["Nevada",202004,"Persons with disabilities",59209,null,"2020","Y","2020-04-01",{"$f":"IF(C12123=\"Children\",(D12123-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12123,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12123)),D12123)/(SUMIFS(D:D,A:A,A12123,B:B,B12123)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12123,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12123))","v":8.9062876052948256E-2}]
["Nevada",202006,"COVID newly-eligible","NR",null,"2020","Y","2020-06-01",{"$f":"IF(C12138=\"Children\",(D12138-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12138,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12138)),D12138)/(SUMIFS(D:D,A:A,A12138,B:B,B12138)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12138,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12138))","v":{"$error":"#VALUE!"}}]
["Nevada",202011,"Unknown",0,null,"2020","Y","2020-11-01",{"$f":"IF(C12174=\"Children\",(D12174-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12174,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12174)),D12174)/(SUMIFS(D:D,A:A,A12174,B:B,B12174)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12174,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12174))","v":0}]
["New Hampshire",201602,"Persons with disabilities",15961,"High Concern","2016","Y","2016-02-01",{"$f":"IF(C12193=\"Children\",(D12193-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12193,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12193)),D12193)/(SUMIFS(D:D,A:A,A12193,B:B,B12193)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12193,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12193))","v":7.4940605309368871E-2}]
["New Hampshire",201604,"COVID newly-eligible",0,null,"2016","Y","2016-04-01",{"$f":"IF(C12208=\"Children\",(D12208-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12208,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12208)),D12208)/(SUMIFS(D:D,A:A,A12208,B:B,B12208)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12208,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12208))","v":0}]
["New Hampshire",201606,"Unknown",0,null,"2016","Y","2016-06-01",{"$f":"IF(C12223=\"Children\",(D12223-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12223,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12223)),D12223)/(SUMIFS(D:D,A:A,A12223,B:B,B12223)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12223,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12223))","v":0}]
["New Hampshire",201609,"Persons with disabilities",17233,null,"2016","Y","2016-09-01",{"$f":"IF(C12242=\"Children\",(D12242-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12242,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12242)),D12242)/(SUMIFS(D:D,A:A,A12242,B:B,B12242)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12242,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12242))","v":8.145910736738611E-2}]
["New Hampshire",201702,"COVID newly-eligible",0,null,"2017","Y","2017-02-01",{"$f":"IF(C12278=\"Children\",(D12278-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12278,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12278)),D12278)/(SUMIFS(D:D,A:A,A12278,B:B,B12278)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12278,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12278))","v":0}]
["New Hampshire",201705,"Aged",14831,null,"2017","Y","2017-05-01",{"$f":"IF(C12297=\"Children\",(D12297-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12297,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12297)),D12297)/(SUMIFS(D:D,A:A,A12297,B:B,B12297)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12297,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12297))","v":7.0637937111231772E-2}]
["New Hampshire",201707,"Persons with disabilities",18830,null,"2017","Y","2017-07-01",{"$f":"IF(C12312=\"Children\",(D12312-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12312,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12312)),D12312)/(SUMIFS(D:D,A:A,A12312,B:B,B12312)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12312,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12312))","v":9.0296592898074665E-2}]
["New Hampshire",201709,"COVID newly-eligible",0,null,"2017","Y","2017-09-01",{"$f":"IF(C12327=\"Children\",(D12327-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12327,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12327)),D12327)/(SUMIFS(D:D,A:A,A12327,B:B,B12327)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12327,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12327))","v":0}]
["New Hampshire",201712,"Aged",14962,null,"2017","Y","2017-12-01",{"$f":"IF(C12346=\"Children\",(D12346-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12346,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12346)),D12346)/(SUMIFS(D:D,A:A,A12346,B:B,B12346)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12346,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12346))","v":7.0888450896410563E-2}]
["New Hampshire",201805,"Persons with disabilities",19508,null,"2018","Y","2018-05-01",{"$f":"IF(C12382=\"Children\",(D12382-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12382,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12382)),D12382)/(SUMIFS(D:D,A:A,A12382,B:B,B12382)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12382,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12382))","v":0.1013550022860468}]
["New Hampshire",201808,"Adult",20265,null,"2018","Y","2018-08-01",{"$f":"IF(C12401=\"Children\",(D12401-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12401,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12401)),D12401)/(SUMIFS(D:D,A:A,A12401,B:B,B12401)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12401,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12401))","v":0.10583074392250046}]
["New Hampshire",201810,"Aged",15080,null,"2018","Y","2018-10-01",{"$f":"IF(C12416=\"Children\",(D12416-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12416,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12416)),D12416)/(SUMIFS(D:D,A:A,A12416,B:B,B12416)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12416,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12416))","v":7.9396000716038209E-2}]
["New Hampshire",201812,"Persons with disabilities",19681,null,"2018","Y","2018-12-01",{"$f":"IF(C12431=\"Children\",(D12431-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12431,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12431)),D12431)/(SUMIFS(D:D,A:A,A12431,B:B,B12431)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12431,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12431))","v":0.10385532759202971}]
["New Hampshire",201904,"Adult",19054,null,"2019","Y","2019-04-01",{"$f":"IF(C12457=\"Children\",(D12457-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12457,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12457)),D12457)/(SUMIFS(D:D,A:A,A12457,B:B,B12457)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12457,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12457))","v":0.10273304182324999}]
["New Hampshire",201908,"Persons with disabilities",20027,null,"2019","Y","2019-08-01",{"$f":"IF(C12487=\"Children\",(D12487-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12487,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12487)),D12487)/(SUMIFS(D:D,A:A,A12487,B:B,B12487)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12487,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12487))","v":0.1083759037187757}]
["New Hampshire",201910,"COVID newly-eligible",0,null,"2019","Y","2019-10-01",{"$f":"IF(C12502=\"Children\",(D12502-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12502,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12502)),D12502)/(SUMIFS(D:D,A:A,A12502,B:B,B12502)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12502,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12502))","v":0}]
["New Hampshire",202001,"Aged",15575,null,"2020","Y","2020-01-01",{"$f":"IF(C12521=\"Children\",(D12521-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12521,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12521)),D12521)/(SUMIFS(D:D,A:A,A12521,B:B,B12521)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12521,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12521))","v":8.3311491369303922E-2}]
["New Hampshire",202003,"Persons with disabilities",25853,null,"2020","Y","2020-03-01",{"$f":"IF(C12536=\"Children\",(D12536-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12536,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12536)),D12536)/(SUMIFS(D:D,A:A,A12536,B:B,B12536)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12536,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12536))","v":0.13819591073099025}]
["New Hampshire",202009,"Adult",16178,null,"2020","Y","2020-09-01",{"$f":"IF(C12576=\"Children\",(D12576-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12576,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12576)),D12576)/(SUMIFS(D:D,A:A,A12576,B:B,B12576)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12576,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12576))","v":7.7125504142790402E-2}]
["New Hampshire",202011,"Aged",15751,null,"2020","Y","2020-11-01",{"$f":"IF(C12591=\"Children\",(D12591-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12591,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12591)),D12591)/(SUMIFS(D:D,A:A,A12591,B:B,B12591)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12591,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12591))","v":7.2778098648492551E-2}]
["New Jersey",201601,"Persons with disabilities",143967,"High Concern","2016","Y","2016-01-01",{"$f":"IF(C12606=\"Children\",(D12606-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12606,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12606)),D12606)/(SUMIFS(D:D,A:A,A12606,B:B,B12606)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12606,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12606))","v":8.1687575535772036E-2}]
["New Jersey",201604,"Adult",147377,"High Concern","2016","Y","2016-04-01",{"$f":"IF(C12625=\"Children\",(D12625-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12625,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12625)),D12625)/(SUMIFS(D:D,A:A,A12625,B:B,B12625)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12625,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12625))","v":8.3141243702788539E-2}]
["New Jersey",201609,"Aged",136281,"High Concern","2016","Y","2016-09-01",{"$f":"IF(C12661=\"Children\",(D12661-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12661,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12661)),D12661)/(SUMIFS(D:D,A:A,A12661,B:B,B12661)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12661,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12661))","v":7.6674226385349861E-2}]
["New Jersey",201611,"Persons with disabilities",147240,"High Concern","2016","Y","2016-11-01",{"$f":"IF(C12676=\"Children\",(D12676-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12676,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12676)),D12676)/(SUMIFS(D:D,A:A,A12676,B:B,B12676)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12676,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12676))","v":8.2494234816108E-2}]
["New Jersey",201702,"Adult",143363,"High Concern","2017","Y","2017-02-01",{"$f":"IF(C12695=\"Children\",(D12695-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12695,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12695)),D12695)/(SUMIFS(D:D,A:A,A12695,B:B,B12695)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12695,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12695))","v":7.9729029301584764E-2}]
["New Jersey",201704,"Aged",137137,"High Concern","2017","Y","2017-04-01",{"$f":"IF(C12710=\"Children\",(D12710-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12710,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12710)),D12710)/(SUMIFS(D:D,A:A,A12710,B:B,B12710)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12710,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12710))","v":7.6286352098643734E-2}]
["New Jersey",201707,"Adult expansion group",536314,"High Concern","2017","Y","2017-07-01",{"$f":"IF(C12729=\"Children\",(D12729-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12729,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12729)),D12729)/(SUMIFS(D:D,A:A,A12729,B:B,B12729)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12729,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12729))","v":0.30067264146606465}]
["New Jersey",201712,"Adult",135764,"High Concern","2017","Y","2017-12-01",{"$f":"IF(C12765=\"Children\",(D12765-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12765,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12765)),D12765)/(SUMIFS(D:D,A:A,A12765,B:B,B12765)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12765,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12765))","v":7.5884048833546283E-2}]
["New Jersey",201802,"Aged",140282,"High Concern","2018","Y","2018-02-01",{"$f":"IF(C12780=\"Children\",(D12780-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12780,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12780)),D12780)/(SUMIFS(D:D,A:A,A12780,B:B,B12780)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12780,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12780))","v":8.8672597473360038E-2}]
["New Jersey",201805,"Adult expansion group",540686,"High Concern","2018","Y","2018-05-01",{"$f":"IF(C12799=\"Children\",(D12799-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12799,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12799)),D12799)/(SUMIFS(D:D,A:A,A12799,B:B,B12799)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12799,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12799))","v":0.3427423521215775}]
["New Jersey",201807,"Adult",130102,"High Concern","2018","Y","2018-07-01",{"$f":"IF(C12814=\"Children\",(D12814-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12814,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12814)),D12814)/(SUMIFS(D:D,A:A,A12814,B:B,B12814)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12814,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12814))","v":8.2722619615323484E-2}]
["New Jersey",201810,"Children",812299,"High Concern","2018","Y","2018-10-01",{"$f":"IF(C12833=\"Children\",(D12833-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12833,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12833)),D12833)/(SUMIFS(D:D,A:A,A12833,B:B,B12833)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12833,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12833))","v":0.38533283387655692}]
["New Jersey",201903,"Adult expansion group",522941,"High Concern","2019","Y","2019-03-01",{"$f":"IF(C12869=\"Children\",(D12869-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12869,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12869)),D12869)/(SUMIFS(D:D,A:A,A12869,B:B,B12869)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12869,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12869))","v":0.34294383939760986}]
["New Jersey",201905,"Adult",116316,"High Concern","2019","Y","2019-05-01",{"$f":"IF(C12884=\"Children\",(D12884-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12884,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12884)),D12884)/(SUMIFS(D:D,A:A,A12884,B:B,B12884)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12884,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12884))","v":7.6831870998340046E-2}]
["New Jersey",201908,"Children",791561,"High Concern","2019","Y","2019-08-01",{"$f":"IF(C12903=\"Children\",(D12903-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12903,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12903)),D12903)/(SUMIFS(D:D,A:A,A12903,B:B,B12903)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12903,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12903))","v":0.37825944556323177}]
["New Jersey",201910,"Adult expansion group",514021,"High Concern","2019","Y","2019-10-01",{"$f":"IF(C12918=\"Children\",(D12918-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12918,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12918)),D12918)/(SUMIFS(D:D,A:A,A12918,B:B,B12918)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12918,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12918))","v":0.34407071234453862}]
["New Jersey",202003,"Adult",106969,"High Concern","2020","Y","2020-03-01",{"$f":"IF(C12954=\"Children\",(D12954-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12954,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12954)),D12954)/(SUMIFS(D:D,A:A,A12954,B:B,B12954)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12954,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12954))","v":7.197614275054115E-2}]
["New Jersey",202006,"Children",813348,"High Concern","2020","Y","2020-06-01",{"$f":"IF(C12973=\"Children\",(D12973-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12973,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12973)),D12973)/(SUMIFS(D:D,A:A,A12973,B:B,B12973)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12973,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12973))","v":0.36923910473511656}]
["New Jersey",202008,"Adult expansion group",586249,"High Concern","2020","Y","2020-08-01",{"$f":"IF(C12988=\"Children\",(D12988-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12988,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12988)),D12988)/(SUMIFS(D:D,A:A,A12988,B:B,B12988)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A12988,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H12988))","v":0.36615549502745937}]
["New Jersey",202010,"Unknown",0,"High Concern","2020","Y","2020-10-01",{"$f":"IF(C13007=\"Children\",(D13007-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13007,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13007)),D13007)/(SUMIFS(D:D,A:A,A13007,B:B,B13007)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13007,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13007))","v":0}]
["New Mexico",201601,"Children",353366,null,"2016","Y","2016-01-01",{"$f":"IF(C13022=\"Children\",(D13022-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13022,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13022)),D13022)/(SUMIFS(D:D,A:A,A13022,B:B,B13022)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13022,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13022))","v":0.41285801411843881}]
["New Mexico",201606,"Adult expansion group",250961,null,"2016","Y","2016-06-01",{"$f":"IF(C13058=\"Children\",(D13058-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13058,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13058)),D13058)/(SUMIFS(D:D,A:A,A13058,B:B,B13058)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13058,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13058))","v":0.28632206083520917}]
["New Mexico",201608,"Unknown",0,null,"2016","Y","2016-08-01",{"$f":"IF(C13077=\"Children\",(D13077-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13077,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13077)),D13077)/(SUMIFS(D:D,A:A,A13077,B:B,B13077)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13077,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13077))","v":0}]
["New Mexico",201611,"Children",361408,null,"2016","Y","2016-11-01",{"$f":"IF(C13092=\"Children\",(D13092-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13092,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13092)),D13092)/(SUMIFS(D:D,A:A,A13092,B:B,B13092)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13092,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13092))","v":0.40267538107913275}]
["New Mexico",201701,"COVID newly-eligible",0,null,"2017","Y","2017-01-01",{"$f":"IF(C13111=\"Children\",(D13111-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13111,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13111)),D13111)/(SUMIFS(D:D,A:A,A13111,B:B,B13111)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13111,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13111))","v":0}]
["New Mexico",201703,"Unknown",0,null,"2017","Y","2017-03-01",{"$f":"IF(C13126=\"Children\",(D13126-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13126,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13126)),D13126)/(SUMIFS(D:D,A:A,A13126,B:B,B13126)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13126,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13126))","v":0}]
["New Mexico",201709,"Children",345778,null,"2017","Y","2017-09-01",{"$f":"IF(C13162=\"Children\",(D13162-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13162,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13162)),D13162)/(SUMIFS(D:D,A:A,A13162,B:B,B13162)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13162,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13162))","v":0.40095688453608724}]
["New Mexico",201711,"COVID newly-eligible",0,null,"2017","Y","2017-11-01",{"$f":"IF(C13181=\"Children\",(D13181-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13181,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13181)),D13181)/(SUMIFS(D:D,A:A,A13181,B:B,B13181)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13181,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13181))","v":0}]
["New Mexico",201801,"Unknown",0,null,"2018","Y","2018-01-01",{"$f":"IF(C13196=\"Children\",(D13196-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13196,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13196)),D13196)/(SUMIFS(D:D,A:A,A13196,B:B,B13196)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13196,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13196))","v":0}]
["New Mexico",201804,"Children",341190,null,"2018","Y","2018-04-01",{"$f":"IF(C13211=\"Children\",(D13211-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13211,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13211)),D13211)/(SUMIFS(D:D,A:A,A13211,B:B,B13211)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13211,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13211))","v":0.39743870504803885}]
["New Mexico",201806,"COVID newly-eligible",0,null,"2018","Y","2018-06-01",{"$f":"IF(C13230=\"Children\",(D13230-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13230,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13230)),D13230)/(SUMIFS(D:D,A:A,A13230,B:B,B13230)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13230,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13230))","v":0}]
["New Mexico",201811,"Unknown",0,null,"2018","Y","2018-11-01",{"$f":"IF(C13266=\"Children\",(D13266-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13266,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13266)),D13266)/(SUMIFS(D:D,A:A,A13266,B:B,B13266)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13266,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13266))","v":0}]
["New Mexico",201902,"Persons with disabilities",64574,null,"2019","Y","2019-02-01",{"$f":"IF(C13285=\"Children\",(D13285-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13285,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13285)),D13285)/(SUMIFS(D:D,A:A,A13285,B:B,B13285)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13285,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13285))","v":8.0759090931829897E-2}]
["New Mexico",201904,"COVID newly-eligible",0,null,"2019","Y","2019-04-01",{"$f":"IF(C13300=\"Children\",(D13300-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13300,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13300)),D13300)/(SUMIFS(D:D,A:A,A13300,B:B,B13300)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13300,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13300))","v":0}]
["New Mexico",201906,"Unknown",0,null,{"$f":"LEFT(B13315,4)","v":"2019"},{"$f":"IF(OR(A13315=\"Puerto Rico\",A13315=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F13315,VALUE(RIGHT(B13315,2)),1)","v":"2019-06-01"},{"$f":"IF(C13315=\"Children\",(D13315-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13315,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13315)),D13315)/(SUMIFS(D:D,A:A,A13315,B:B,B13315)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13315,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13315))","v":0}]
["New Mexico",201909,"Persons with disabilities",63846,null,"2019","Y","2019-09-01",{"$f":"IF(C13334=\"Children\",(D13334-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13334,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13334)),D13334)/(SUMIFS(D:D,A:A,A13334,B:B,B13334)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13334,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13334))","v":7.6658097871568937E-2}]
["New Mexico",202002,"COVID newly-eligible",0,null,"2020","Y","2020-02-01",{"$f":"IF(C13370=\"Children\",(D13370-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13370,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13370)),D13370)/(SUMIFS(D:D,A:A,A13370,B:B,B13370)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13370,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13370))","v":0}]
["New Mexico",202004,"Unknown",0,null,"2020","Y","2020-04-01",{"$f":"IF(C13385=\"Children\",(D13385-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13385,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13385)),D13385)/(SUMIFS(D:D,A:A,A13385,B:B,B13385)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13385,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13385))","v":0}]
["New Mexico",202007,"Persons with disabilities",63676,null,"2020","Y","2020-07-01",{"$f":"IF(C13404=\"Children\",(D13404-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13404,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13404)),D13404)/(SUMIFS(D:D,A:A,A13404,B:B,B13404)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13404,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13404))","v":7.6111382043852857E-2}]
["New Mexico",202009,"COVID newly-eligible",646,null,"2020","Y","2020-09-01",{"$f":"IF(C13419=\"Children\",(D13419-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13419,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13419)),D13419)/(SUMIFS(D:D,A:A,A13419,B:B,B13419)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13419,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13419))","v":7.5980334501658396E-4}]
["New York",201603,"Aged",656591,null,"2016","Y","2016-03-01",{"$f":"IF(C13459=\"Children\",(D13459-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13459,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13459)),D13459)/(SUMIFS(D:D,A:A,A13459,B:B,B13459)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13459,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13459))","v":0.10048352428678446}]
["New York",201605,"Persons with disabilities",652843,null,"2016","Y","2016-05-01",{"$f":"IF(C13474=\"Children\",(D13474-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13474,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13474)),D13474)/(SUMIFS(D:D,A:A,A13474,B:B,B13474)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13474,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13474))","v":9.9887129470010355E-2}]
["New York",201607,"COVID newly-eligible",0,null,"2016","Y","2016-07-01",{"$f":"IF(C13489=\"Children\",(D13489-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13489,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13489)),D13489)/(SUMIFS(D:D,A:A,A13489,B:B,B13489)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13489,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13489))","v":0}]
["New York",201610,"Aged",676596,null,"2016","Y","2016-10-01",{"$f":"IF(C13508=\"Children\",(D13508-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13508,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13508)),D13508)/(SUMIFS(D:D,A:A,A13508,B:B,B13508)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13508,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13508))","v":0.10326829447725039}]
["New York",201612,"Persons with disabilities",646420,null,"2016","Y","2016-12-01",{"$f":"IF(C13523=\"Children\",(D13523-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13523,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13523)),D13523)/(SUMIFS(D:D,A:A,A13523,B:B,B13523)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13523,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13523))","v":9.849444081298063E-2}]
["New York",201706,"Adult",682844,null,"2017","Y","2017-06-01",{"$f":"IF(C13563=\"Children\",(D13563-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13563,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13563)),D13563)/(SUMIFS(D:D,A:A,A13563,B:B,B13563)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13563,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13563))","v":0.10297475004067905}]
["New York",201708,"Aged",698196,null,"2017","Y","2017-08-01",{"$f":"IF(C13578=\"Children\",(D13578-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13578,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13578)),D13578)/(SUMIFS(D:D,A:A,A13578,B:B,B13578)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13578,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13578))","v":0.10511711923845508}]
["New York",201710,"Persons with disabilities",641153,null,"2017","Y","2017-10-01",{"$f":"IF(C13593=\"Children\",(D13593-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13593,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13593)),D13593)/(SUMIFS(D:D,A:A,A13593,B:B,B13593)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13593,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13593))","v":9.6076748351875269E-2}]
["New York",201801,"Adult",714692,null,"2018","Y","2018-01-01",{"$f":"IF(C13612=\"Children\",(D13612-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13612,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13612)),D13612)/(SUMIFS(D:D,A:A,A13612,B:B,B13612)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13612,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13612))","v":0.11475883915486322}]
["New York",201806,"Aged",714918,null,"2018","Y","2018-06-01",{"$f":"IF(C13648=\"Children\",(D13648-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13648,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13648)),D13648)/(SUMIFS(D:D,A:A,A13648,B:B,B13648)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13648,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13648))","v":0.11438217660489801}]
["New York",201808,"Persons with disabilities",636768,null,"2018","Y","2018-08-01",{"$f":"IF(C13663=\"Children\",(D13663-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13663,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13663)),D13663)/(SUMIFS(D:D,A:A,A13663,B:B,B13663)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13663,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13663))","v":0.10170643154603941}]
["New York",201811,"Adult",753631,null,"2018","Y","2018-11-01",{"$f":"IF(C13682=\"Children\",(D13682-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13682,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13682)),D13682)/(SUMIFS(D:D,A:A,A13682,B:B,B13682)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13682,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13682))","v":0.12023806029014215}]
["New York",201901,"Aged",730674,null,"2019","Y","2019-01-01",{"$f":"IF(C13697=\"Children\",(D13697-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13697,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13697)),D13697)/(SUMIFS(D:D,A:A,A13697,B:B,B13697)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13697,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13697))","v":0.1161688758405134}]
["New York",201904,"Adult expansion group",2015035,null,"2019","Y","2019-04-01",{"$f":"IF(C13716=\"Children\",(D13716-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13716,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13716)),D13716)/(SUMIFS(D:D,A:A,A13716,B:B,B13716)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13716,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13716))","v":0.32116441515461686}]
["New York",201909,"Adult",787021,null,"2019","Y","2019-09-01",{"$f":"IF(C13752=\"Children\",(D13752-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13752,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13752)),D13752)/(SUMIFS(D:D,A:A,A13752,B:B,B13752)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13752,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13752))","v":0.12576624274825945}]
["New York",201911,"Aged",749883,null,"2019","Y","2019-11-01",{"$f":"IF(C13767=\"Children\",(D13767-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13767,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13767)),D13767)/(SUMIFS(D:D,A:A,A13767,B:B,B13767)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13767,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13767))","v":0.12040297939503317}]
["New York",202002,"Adult expansion group",1982303,null,"2020","Y","2020-02-01",{"$f":"IF(C13786=\"Children\",(D13786-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13786,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13786)),D13786)/(SUMIFS(D:D,A:A,A13786,B:B,B13786)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13786,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13786))","v":0.33824244556613509}]
["New York",202004,"Adult",811929,null,"2020","Y","2020-04-01",{"$f":"IF(C13801=\"Children\",(D13801-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13801,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13801)),D13801)/(SUMIFS(D:D,A:A,A13801,B:B,B13801)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13801,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13801))","v":0.13582020917137577}]
["New York",202009,"Aged",762161,null,"2020","Y","2020-09-01",{"$f":"IF(C13837=\"Children\",(D13837-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13837,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13837)),D13837)/(SUMIFS(D:D,A:A,A13837,B:B,B13837)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13837,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13837))","v":0.11958128405365838}]
["New York",202012,"Adult expansion group",2401136,null,"2020","Y","2020-12-01",{"$f":"IF(C13856=\"Children\",(D13856-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13856,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13856)),D13856)/(SUMIFS(D:D,A:A,A13856,B:B,B13856)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13856,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13856))","v":0.36458505100713001}]
["North Carolina",201602,"Adult",358691,null,"2016","Y","2016-02-01",{"$f":"IF(C13871=\"Children\",(D13871-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13871,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13871)),D13871)/(SUMIFS(D:D,A:A,A13871,B:B,B13871)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13871,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13871))","v":0.17016808018357929}]
["North Carolina",201605,"Children",1233545,null,"2016","Y","2016-05-01",{"$f":"IF(C13890=\"Children\",(D13890-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13890,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13890)),D13890)/(SUMIFS(D:D,A:A,A13890,B:B,B13890)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13890,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13890))","v":0.57910192009764805}]
["North Carolina",201607,"Adult expansion group",0,null,"2016","Y","2016-07-01",{"$f":"IF(C13905=\"Children\",(D13905-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13905,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13905)),D13905)/(SUMIFS(D:D,A:A,A13905,B:B,B13905)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13905,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13905))","v":0}]
["North Carolina",201612,"Adult",401748,null,"2016","Y","2016-12-01",{"$f":"IF(C13941=\"Children\",(D13941-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13941,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13941)),D13941)/(SUMIFS(D:D,A:A,A13941,B:B,B13941)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13941,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13941))","v":0.183602008275499}]
["North Carolina",201703,"Children",1260257,null,"2017","Y","2017-03-01",{"$f":"IF(C13960=\"Children\",(D13960-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13960,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13960)),D13960)/(SUMIFS(D:D,A:A,A13960,B:B,B13960)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13960,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13960))","v":0.57220374290226117}]
["North Carolina",201705,"Adult expansion group",0,null,"2017","Y","2017-05-01",{"$f":"IF(C13975=\"Children\",(D13975-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13975,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13975)),D13975)/(SUMIFS(D:D,A:A,A13975,B:B,B13975)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13975,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13975))","v":0}]
["North Carolina",201707,"Unknown","NR",null,"2017","Y","2017-07-01",{"$f":"IF(C13994=\"Children\",(D13994-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13994,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13994)),D13994)/(SUMIFS(D:D,A:A,A13994,B:B,B13994)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A13994,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H13994))","v":{"$error":"#VALUE!"}}]
["North Carolina",201710,"Children",1261799,null,"2017","Y","2017-10-01",{"$f":"IF(C14009=\"Children\",(D14009-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14009,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14009)),D14009)/(SUMIFS(D:D,A:A,A14009,B:B,B14009)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14009,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14009))","v":0.56539508682123862}]
["North Carolina",201803,"Adult expansion group",0,null,"2018","Y","2018-03-01",{"$f":"IF(C14045=\"Children\",(D14045-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14045,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14045)),D14045)/(SUMIFS(D:D,A:A,A14045,B:B,B14045)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14045,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14045))","v":0}]
["North Carolina",201805,"Unknown",0,null,"2018","Y","2018-05-01",{"$f":"IF(C14064=\"Children\",(D14064-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14064,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14064)),D14064)/(SUMIFS(D:D,A:A,A14064,B:B,B14064)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14064,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14064))","v":0}]
["North Carolina",201808,"Children",1263994,null,"2018","Y","2018-08-01",{"$f":"IF(C14079=\"Children\",(D14079-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14079,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14079)),D14079)/(SUMIFS(D:D,A:A,A14079,B:B,B14079)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14079,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14079))","v":0.49802357026497818}]
["North Carolina",201810,"Adult expansion group",0,null,"2018","Y","2018-10-01",{"$f":"IF(C14094=\"Children\",(D14094-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14094,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14094)),D14094)/(SUMIFS(D:D,A:A,A14094,B:B,B14094)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14094,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14094))","v":0}]
["North Carolina",201812,"Unknown","NR",null,"2018","Y","2018-12-01",{"$f":"IF(C14113=\"Children\",(D14113-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14113,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14113)),D14113)/(SUMIFS(D:D,A:A,A14113,B:B,B14113)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14113,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14113))","v":{"$error":"#VALUE!"}}]
["North Carolina",201906,"Children",1248726,null,"2019","Y","2019-06-01",{"$f":"IF(C14149=\"Children\",(D14149-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14149,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14149)),D14149)/(SUMIFS(D:D,A:A,A14149,B:B,B14149)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14149,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14149))","v":0.48622041490108531}]
["North Carolina",201908,"COVID newly-eligible",0,null,"2019","Y","2019-08-01",{"$f":"IF(C14168=\"Children\",(D14168-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14168,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14168)),D14168)/(SUMIFS(D:D,A:A,A14168,B:B,B14168)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14168,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14168))","v":0}]
["North Carolina",201910,"Unknown",0,null,"2019","Y","2019-10-01",{"$f":"IF(C14183=\"Children\",(D14183-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14183,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14183)),D14183)/(SUMIFS(D:D,A:A,A14183,B:B,B14183)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14183,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14183))","v":0}]
["North Carolina",202001,"Children",1238394,null,"2020","Y","2020-01-01",{"$f":"IF(C14198=\"Children\",(D14198-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14198,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14198)),D14198)/(SUMIFS(D:D,A:A,A14198,B:B,B14198)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14198,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14198))","v":0.47882405013208429}]
["North Carolina",202003,"COVID newly-eligible",0,null,"2020","Y","2020-03-01",{"$f":"IF(C14217=\"Children\",(D14217-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14217,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14217)),D14217)/(SUMIFS(D:D,A:A,A14217,B:B,B14217)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14217,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14217))","v":0}]
["North Carolina",202008,"Unknown",0,null,"2020","Y","2020-08-01",{"$f":"IF(C14253=\"Children\",(D14253-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14253,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14253)),D14253)/(SUMIFS(D:D,A:A,A14253,B:B,B14253)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14253,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14253))","v":0}]
["North Carolina",202011,"Persons with disabilities",341436,null,"2020","Y","2020-11-01",{"$f":"IF(C14272=\"Children\",(D14272-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14272,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14272)),D14272)/(SUMIFS(D:D,A:A,A14272,B:B,B14272)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14272,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14272))","v":0.15593896277269886}]
["North Dakota",201601,"COVID newly-eligible",0,"High Concern","2016","Y","2016-01-01",{"$f":"IF(C14287=\"Children\",(D14287-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14287,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14287)),D14287)/(SUMIFS(D:D,A:A,A14287,B:B,B14287)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14287,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14287))","v":0}]
["North Dakota",201603,"Unknown",0,"High Concern","2016","Y","2016-03-01",{"$f":"IF(C14302=\"Children\",(D14302-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14302,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14302)),D14302)/(SUMIFS(D:D,A:A,A14302,B:B,B14302)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14302,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14302))","v":0}]
["North Dakota",201606,"Persons with disabilities",10913,"High Concern","2016","Y","2016-06-01",{"$f":"IF(C14321=\"Children\",(D14321-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14321,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14321)),D14321)/(SUMIFS(D:D,A:A,A14321,B:B,B14321)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14321,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14321))","v":0.11389538281706604}]
["North Dakota",201611,"COVID newly-eligible",0,"High Concern","2016","Y","2016-11-01",{"$f":"IF(C14357=\"Children\",(D14357-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14357,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14357)),D14357)/(SUMIFS(D:D,A:A,A14357,B:B,B14357)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14357,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14357))","v":0}]
["North Dakota",201703,"Children",44978,"High Concern","2017","Y","2017-03-01",{"$f":"IF(C14380=\"Children\",(D14380-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14380,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14380)),D14380)/(SUMIFS(D:D,A:A,A14380,B:B,B14380)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14380,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14380))","v":0.4629080729488288}]
["North Dakota",201704,"COVID newly-eligible",0,"High Concern","2017","Y","2017-04-01",{"$f":"IF(C14392=\"Children\",(D14392-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14392,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14392)),D14392)/(SUMIFS(D:D,A:A,A14392,B:B,B14392)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14392,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14392))","v":0}]
["North Dakota",201706,"Unknown",0,"High Concern","2017","Y","2017-06-01",{"$f":"IF(C14407=\"Children\",(D14407-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14407,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14407)),D14407)/(SUMIFS(D:D,A:A,A14407,B:B,B14407)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14407,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14407))","v":0}]
["North Dakota",201712,"Persons with disabilities",11096,"High Concern","2017","Y","2017-12-01",{"$f":"IF(C14447=\"Children\",(D14447-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14447,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14447)),D14447)/(SUMIFS(D:D,A:A,A14447,B:B,B14447)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14447,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14447))","v":0.11323604449433616}]
["North Dakota",201802,"COVID newly-eligible",0,"High Concern","2018","Y","2018-02-01",{"$f":"IF(C14462=\"Children\",(D14462-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14462,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14462)),D14462)/(SUMIFS(D:D,A:A,A14462,B:B,B14462)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14462,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14462))","v":0}]
["North Dakota",201804,"Unknown",0,"High Concern","2018","Y","2018-04-01",{"$f":"IF(C14477=\"Children\",(D14477-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14477,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14477)),D14477)/(SUMIFS(D:D,A:A,A14477,B:B,B14477)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14477,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14477))","v":0}]
["North Dakota",201807,"Persons with disabilities",11145,"High Concern","2018","Y","2018-07-01",{"$f":"IF(C14496=\"Children\",(D14496-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14496,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14496)),D14496)/(SUMIFS(D:D,A:A,A14496,B:B,B14496)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14496,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14496))","v":0.11703121882580252}]
["North Dakota",201809,"COVID newly-eligible",0,"High Concern","2018","Y","2018-09-01",{"$f":"IF(C14511=\"Children\",(D14511-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14511,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14511)),D14511)/(SUMIFS(D:D,A:A,A14511,B:B,B14511)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14511,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14511))","v":0}]
["North Dakota",201902,"Unknown",0,"High Concern","2019","Y","2019-02-01",{"$f":"IF(C14547=\"Children\",(D14547-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14547,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14547)),D14547)/(SUMIFS(D:D,A:A,A14547,B:B,B14547)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14547,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14547))","v":0}]
["North Dakota",201905,"Persons with disabilities",10904,"High Concern","2019","Y","2019-05-01",{"$f":"IF(C14566=\"Children\",(D14566-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14566,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14566)),D14566)/(SUMIFS(D:D,A:A,A14566,B:B,B14566)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14566,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14566))","v":0.11767118113635137}]
["North Dakota",201907,"COVID newly-eligible",0,"High Concern","2019","Y","2019-07-01",{"$f":"IF(C14581=\"Children\",(D14581-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14581,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14581)),D14581)/(SUMIFS(D:D,A:A,A14581,B:B,B14581)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14581,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14581))","v":0}]
["North Dakota",201910,"Aged",8578,null,"2019","Y","2019-10-01",{"$f":"IF(C14600=\"Children\",(D14600-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14600,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14600)),D14600)/(SUMIFS(D:D,A:A,A14600,B:B,B14600)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14600,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14600))","v":9.3649355328231279E-2}]
["North Dakota",202003,"Persons with disabilities",10839,null,"2020","Y","2020-03-01",{"$f":"IF(C14636=\"Children\",(D14636-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14636,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14636)),D14636)/(SUMIFS(D:D,A:A,A14636,B:B,B14636)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14636,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14636))","v":0.11888648802799136}]
["North Dakota",202005,"COVID newly-eligible",0,null,"2020","Y","2020-05-01",{"$f":"IF(C14651=\"Children\",(D14651-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14651,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14651)),D14651)/(SUMIFS(D:D,A:A,A14651,B:B,B14651)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14651,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14651))","v":0}]
["North Dakota",202008,"Aged",8783,null,"2020","Y","2020-08-01",{"$f":"IF(C14670=\"Children\",(D14670-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14670,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14670)),D14670)/(SUMIFS(D:D,A:A,A14670,B:B,B14670)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14670,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14670))","v":8.6809124693603232E-2}]
["North Dakota",202010,"Persons with disabilities",11463,null,"2020","Y","2020-10-01",{"$f":"IF(C14685=\"Children\",(D14685-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14685,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14685)),D14685)/(SUMIFS(D:D,A:A,A14685,B:B,B14685)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14685,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14685))","v":0.10930259168144631}]
["Ohio",201601,"Adult",494269,null,"2016","Y","2016-01-01",{"$f":"IF(C14704=\"Children\",(D14704-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14704,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14704)),D14704)/(SUMIFS(D:D,A:A,A14704,B:B,B14704)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14704,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14704))","v":0.16752189648171786}]
["Ohio",201606,"Aged",169389,null,"2016","Y","2016-06-01",{"$f":"IF(C14740=\"Children\",(D14740-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14740,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14740)),D14740)/(SUMIFS(D:D,A:A,A14740,B:B,B14740)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14740,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14740))","v":5.6908097197547754E-2}]
["Ohio",201608,"Persons with disabilities",314781,null,"2016","Y","2016-08-01",{"$f":"IF(C14755=\"Children\",(D14755-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14755,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14755)),D14755)/(SUMIFS(D:D,A:A,A14755,B:B,B14755)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14755,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14755))","v":0.10292850582146842}]
["Ohio",201611,"Adult",499474,null,"2016","Y","2016-11-01",{"$f":"IF(C14774=\"Children\",(D14774-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14774,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14774)),D14774)/(SUMIFS(D:D,A:A,A14774,B:B,B14774)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14774,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14774))","v":0.16282999240087148}]
["Ohio",201701,"Aged",190095,null,"2017","Y","2017-01-01",{"$f":"IF(C14789=\"Children\",(D14789-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14789,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14789)),D14789)/(SUMIFS(D:D,A:A,A14789,B:B,B14789)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14789,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14789))","v":6.1687591024852217E-2}]
["Ohio",201706,"Persons with disabilities",397447,null,"2017","Y","2017-06-01",{"$f":"IF(C14825=\"Children\",(D14825-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14825,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14825)),D14825)/(SUMIFS(D:D,A:A,A14825,B:B,B14825)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14825,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14825))","v":0.12883217428341931}]
["Ohio",201709,"Adult",464361,null,"2017","Y","2017-09-01",{"$f":"IF(C14844=\"Children\",(D14844-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14844,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14844)),D14844)/(SUMIFS(D:D,A:A,A14844,B:B,B14844)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14844,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14844))","v":0.15299703666899717}]
["Ohio",201711,"Aged",196220,null,"2017","Y","2017-11-01",{"$f":"IF(C14859=\"Children\",(D14859-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14859,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14859)),D14859)/(SUMIFS(D:D,A:A,A14859,B:B,B14859)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14859,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14859))","v":6.5294968740141859E-2}]
["Ohio",201802,"Adult expansion group",702528,null,"2018","Y","2018-02-01",{"$f":"IF(C14878=\"Children\",(D14878-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14878,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14878)),D14878)/(SUMIFS(D:D,A:A,A14878,B:B,B14878)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14878,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14878))","v":0.25412580769899973}]
["Ohio",201804,"Adult",441523,null,"2018","Y","2018-04-01",{"$f":"IF(C14893=\"Children\",(D14893-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14893,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14893)),D14893)/(SUMIFS(D:D,A:A,A14893,B:B,B14893)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14893,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14893))","v":0.16112543262570778}]
["Ohio",201809,"Aged",197239,null,"2018","Y","2018-09-01",{"$f":"IF(C14929=\"Children\",(D14929-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14929,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14929)),D14929)/(SUMIFS(D:D,A:A,A14929,B:B,B14929)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14929,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14929))","v":7.3829645949792286E-2}]
["Ohio",201812,"Adult expansion group",627683,null,"2018","Y","2018-12-01",{"$f":"IF(C14948=\"Children\",(D14948-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14948,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14948)),D14948)/(SUMIFS(D:D,A:A,A14948,B:B,B14948)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14948,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14948))","v":0.23894847641000361}]
["Ohio",201902,"Adult",419472,null,"2019","Y","2019-02-01",{"$f":"IF(C14963=\"Children\",(D14963-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14963,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14963)),D14963)/(SUMIFS(D:D,A:A,A14963,B:B,B14963)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14963,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14963))","v":0.16006716019232237}]
["Ohio",201905,"Children",1193998,null,"2019","Y","2019-05-01",{"$f":"IF(C14982=\"Children\",(D14982-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14982,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14982)),D14982)/(SUMIFS(D:D,A:A,A14982,B:B,B14982)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14982,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14982))","v":0.37908679440118903}]
["Ohio",201907,"Adult expansion group",607988,null,"2019","Y","2019-07-01",{"$f":"IF(C14997=\"Children\",(D14997-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14997,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14997)),D14997)/(SUMIFS(D:D,A:A,A14997,B:B,B14997)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A14997,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H14997))","v":0.23287510676844939}]
["Ohio",201912,"Adult",405691,null,"2019","Y","2019-12-01",{"$f":"IF(C15033=\"Children\",(D15033-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15033,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15033)),D15033)/(SUMIFS(D:D,A:A,A15033,B:B,B15033)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15033,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15033))","v":0.15705677513515814}]
["Ohio",202003,"Children",1174194,null,"2020","Y","2020-03-01",{"$f":"IF(C15052=\"Children\",(D15052-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15052,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15052)),D15052)/(SUMIFS(D:D,A:A,A15052,B:B,B15052)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15052,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15052))","v":0.3753741415393857}]
["Ohio",202005,"Adult expansion group",662737,null,"2020","Y","2020-05-01",{"$f":"IF(C15067=\"Children\",(D15067-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15067,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15067)),D15067)/(SUMIFS(D:D,A:A,A15067,B:B,B15067)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15067,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15067))","v":0.24496006268735054}]
["Ohio",202007,"Adult",444577,null,"2020","Y","2020-07-01",{"$f":"IF(C15082=\"Children\",(D15082-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15082,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15082)),D15082)/(SUMIFS(D:D,A:A,A15082,B:B,B15082)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15082,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15082))","v":0.16008222732492217}]
["Ohio",202010,"Children",1265112,null,"2020","Y","2020-10-01",{"$f":"IF(C15101=\"Children\",(D15101-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15101,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15101)),D15101)/(SUMIFS(D:D,A:A,A15101,B:B,B15101)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15101,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15101))","v":0.37381737589457981}]
["Oklahoma",201603,"Adult expansion group",0,null,"2016","Y","2016-03-01",{"$f":"IF(C15137=\"Children\",(D15137-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15137,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15137)),D15137)/(SUMIFS(D:D,A:A,A15137,B:B,B15137)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15137,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15137))","v":0}]
["Oklahoma",201605,"Unknown",0,null,"2016","Y","2016-05-01",{"$f":"IF(C15156=\"Children\",(D15156-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15156,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15156)),D15156)/(SUMIFS(D:D,A:A,A15156,B:B,B15156)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15156,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15156))","v":0}]
["Oklahoma",201608,"Children",529530,null,{"$f":"LEFT(B15171,4)","v":"2016"},{"$f":"IF(OR(A15171=\"Puerto Rico\",A15171=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F15171,VALUE(RIGHT(B15171,2)),1)","v":"2016-08-01"},{"$f":"IF(C15171=\"Children\",(D15171-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15171,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15171)),D15171)/(SUMIFS(D:D,A:A,A15171,B:B,B15171)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15171,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15171))","v":0.64189811672065011}]
["Oklahoma",201610,"Adult expansion group",0,null,"2016","Y","2016-10-01",{"$f":"IF(C15186=\"Children\",(D15186-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15186,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15186)),D15186)/(SUMIFS(D:D,A:A,A15186,B:B,B15186)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15186,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15186))","v":0}]
["Oklahoma",201612,"Unknown",0,null,"2016","Y","2016-12-01",{"$f":"IF(C15205=\"Children\",(D15205-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15205,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15205)),D15205)/(SUMIFS(D:D,A:A,A15205,B:B,B15205)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15205,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15205))","v":0}]
["Oklahoma",201706,"Children",542233,null,"2017","Y","2017-06-01",{"$f":"IF(C15241=\"Children\",(D15241-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15241,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15241)),D15241)/(SUMIFS(D:D,A:A,A15241,B:B,B15241)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15241,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15241))","v":0.64619860042521138}]
["Oklahoma",201708,"Adult expansion group",0,null,"2017","Y","2017-08-01",{"$f":"IF(C15256=\"Children\",(D15256-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15256,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15256)),D15256)/(SUMIFS(D:D,A:A,A15256,B:B,B15256)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15256,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15256))","v":0}]
["Oklahoma",201710,"Unknown",0,null,"2017","Y","2017-10-01",{"$f":"IF(C15275=\"Children\",(D15275-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15275,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15275)),D15275)/(SUMIFS(D:D,A:A,A15275,B:B,B15275)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15275,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15275))","v":0}]
["Oklahoma",201801,"Children",529977,null,"2018","Y","2018-01-01",{"$f":"IF(C15290=\"Children\",(D15290-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15290,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15290)),D15290)/(SUMIFS(D:D,A:A,A15290,B:B,B15290)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15290,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15290))","v":0.64525425338407927}]
["Oklahoma",201803,"COVID newly-eligible",0,null,"2018","Y","2018-03-01",{"$f":"IF(C15309=\"Children\",(D15309-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15309,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15309)),D15309)/(SUMIFS(D:D,A:A,A15309,B:B,B15309)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15309,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15309))","v":0}]
["Oklahoma",201808,"Unknown",0,null,"2018","Y","2018-08-01",{"$f":"IF(C15345=\"Children\",(D15345-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15345,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15345)),D15345)/(SUMIFS(D:D,A:A,A15345,B:B,B15345)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15345,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15345))","v":0}]
["Oklahoma",201811,"Children",530345,null,"2018","Y","2018-11-01",{"$f":"IF(C15360=\"Children\",(D15360-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15360,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15360)),D15360)/(SUMIFS(D:D,A:A,A15360,B:B,B15360)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15360,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15360))","v":0.58547458770507099}]
["Oklahoma",201901,"COVID newly-eligible",0,null,"2019","Y","2019-01-01",{"$f":"IF(C15379=\"Children\",(D15379-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15379,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15379)),D15379)/(SUMIFS(D:D,A:A,A15379,B:B,B15379)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15379,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15379))","v":0}]
["Oklahoma",201903,"Unknown",0,null,"2019","Y","2019-03-01",{"$f":"IF(C15394=\"Children\",(D15394-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15394,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15394)),D15394)/(SUMIFS(D:D,A:A,A15394,B:B,B15394)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15394,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15394))","v":0}]
["Oklahoma",201909,"Persons with disabilities",106098,null,"2019","Y","2019-09-01",{"$f":"IF(C15434=\"Children\",(D15434-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15434,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15434)),D15434)/(SUMIFS(D:D,A:A,A15434,B:B,B15434)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15434,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15434))","v":0.15276383935449223}]
["Oklahoma",201911,"COVID newly-eligible",0,null,"2019","Y","2019-11-01",{"$f":"IF(C15449=\"Children\",(D15449-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15449,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15449)),D15449)/(SUMIFS(D:D,A:A,A15449,B:B,B15449)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15449,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15449))","v":0}]
["Oklahoma",202001,"Unknown",0,null,"2020","Y","2020-01-01",{"$f":"IF(C15464=\"Children\",(D15464-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15464,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15464)),D15464)/(SUMIFS(D:D,A:A,A15464,B:B,B15464)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15464,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15464))","v":0}]
["Oklahoma",202004,"Persons with disabilities",105066,null,"2020","Y","2020-04-01",{"$f":"IF(C15483=\"Children\",(D15483-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15483,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15483)),D15483)/(SUMIFS(D:D,A:A,A15483,B:B,B15483)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15483,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15483))","v":0.14611068232545527}]
["Oklahoma",202006,"COVID newly-eligible",0,null,"2020","Y","2020-06-01",{"$f":"IF(C15498=\"Children\",(D15498-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15498,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15498)),D15498)/(SUMIFS(D:D,A:A,A15498,B:B,B15498)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15498,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15498))","v":0}]
["Oklahoma",202011,"Unknown",0,null,"2020","Y","2020-11-01",{"$f":"IF(C15534=\"Children\",(D15534-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15534,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15534)),D15534)/(SUMIFS(D:D,A:A,A15534,B:B,B15534)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15534,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15534))","v":0}]
["Oregon",201602,"Persons with disabilities",26828,"High Concern","2016","Y","2016-02-01",{"$f":"IF(C15553=\"Children\",(D15553-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15553,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15553)),D15553)/(SUMIFS(D:D,A:A,A15553,B:B,B15553)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15553,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15553))","v":2.1814113311747974E-2}]
["Oregon",201604,"COVID newly-eligible",0,"High Concern","2016","Y","2016-04-01",{"$f":"IF(C15568=\"Children\",(D15568-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15568,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15568)),D15568)/(SUMIFS(D:D,A:A,A15568,B:B,B15568)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15568,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15568))","v":0}]
["Oregon",201607,"Aged",72450,"High Concern","2016","Y","2016-07-01",{"$f":"IF(C15587=\"Children\",(D15587-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15587,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15587)),D15587)/(SUMIFS(D:D,A:A,A15587,B:B,B15587)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15587,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15587))","v":6.1167940400728107E-2}]
["Oregon",201612,"Persons with disabilities",27279,"High Concern","2016","Y","2016-12-01",{"$f":"IF(C15623=\"Children\",(D15623-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15623,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15623)),D15623)/(SUMIFS(D:D,A:A,A15623,B:B,B15623)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15623,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15623))","v":2.3869900771775084E-2}]
["Oregon",201702,"COVID newly-eligible",0,"High Concern","2017","Y","2017-02-01",{"$f":"IF(C15638=\"Children\",(D15638-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15638,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15638)),D15638)/(SUMIFS(D:D,A:A,A15638,B:B,B15638)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15638,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15638))","v":0}]
["Oregon",201705,"Aged",76681,"High Concern","2017","Y","2017-05-01",{"$f":"IF(C15657=\"Children\",(D15657-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15657,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15657)),D15657)/(SUMIFS(D:D,A:A,A15657,B:B,B15657)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15657,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15657))","v":6.7418446986914765E-2}]
["Oregon",201707,"Persons with disabilities",27346,"High Concern","2017","Y","2017-07-01",{"$f":"IF(C15672=\"Children\",(D15672-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15672,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15672)),D15672)/(SUMIFS(D:D,A:A,A15672,B:B,B15672)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15672,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15672))","v":2.4485023002276052E-2}]
["Oregon",201709,"COVID newly-eligible",0,"High Concern","2017","Y","2017-09-01",{"$f":"IF(C15687=\"Children\",(D15687-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15687,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15687)),D15687)/(SUMIFS(D:D,A:A,A15687,B:B,B15687)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15687,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15687))","v":0}]
["Oregon",201803,"Aged",80191,"High Concern","2018","Y","2018-03-01",{"$f":"IF(C15727=\"Children\",(D15727-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15727,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15727)),D15727)/(SUMIFS(D:D,A:A,A15727,B:B,B15727)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15727,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15727))","v":8.2979956332329602E-2}]
["Oregon",201805,"Persons with disabilities",27414,"High Concern","2018","Y","2018-05-01",{"$f":"IF(C15742=\"Children\",(D15742-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15742,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15742)),D15742)/(SUMIFS(D:D,A:A,A15742,B:B,B15742)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15742,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15742))","v":2.8304195244639146E-2}]
["Oregon",201808,"Adult",171092,"High Concern","2018","Y","2018-08-01",{"$f":"IF(C15761=\"Children\",(D15761-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15761,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15761)),D15761)/(SUMIFS(D:D,A:A,A15761,B:B,B15761)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15761,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15761))","v":0.17644498804738146}]
["Oregon",201810,"Aged",82653,"High Concern","2018","Y","2018-10-01",{"$f":"IF(C15776=\"Children\",(D15776-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15776,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15776)),D15776)/(SUMIFS(D:D,A:A,A15776,B:B,B15776)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15776,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15776))","v":8.5116790621324864E-2}]
["Oregon",201903,"Persons with disabilities",27125,"High Concern","2019","Y","2019-03-01",{"$f":"IF(C15812=\"Children\",(D15812-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15812,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15812)),D15812)/(SUMIFS(D:D,A:A,A15812,B:B,B15812)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15812,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15812))","v":2.7750723309175284E-2}]
["Oregon",201906,"Adult",178833,"High Concern","2019","Y","2019-06-01",{"$f":"IF(C15831=\"Children\",(D15831-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15831,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15831)),D15831)/(SUMIFS(D:D,A:A,A15831,B:B,B15831)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15831,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15831))","v":0.18385802364422019}]
["Oregon",201908,"Aged",86779,"High Concern","2019","Y","2019-08-01",{"$f":"IF(C15846=\"Children\",(D15846-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15846,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15846)),D15846)/(SUMIFS(D:D,A:A,A15846,B:B,B15846)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15846,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15846))","v":8.8989955442980856E-2}]
["Oregon",201911,"Adult expansion group",386300,"High Concern","2019","Y","2019-11-01",{"$f":"IF(C15865=\"Children\",(D15865-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15865,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15865)),D15865)/(SUMIFS(D:D,A:A,A15865,B:B,B15865)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15865,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15865))","v":0.39378346089076816}]
["Oregon",202001,"Adult",574784,"Unusable","2020","Y","2020-01-01",{"$f":"IF(C15880=\"Children\",(D15880-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15880,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15880)),D15880)/(SUMIFS(D:D,A:A,A15880,B:B,B15880)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15880,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15880))","v":0.58062215577633103}]
["Oregon",202006,"Aged",91811,"Unusable","2020","Y","2020-06-01",{"$f":"IF(C15916=\"Children\",(D15916-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15916,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15916)),D15916)/(SUMIFS(D:D,A:A,A15916,B:B,B15916)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15916,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15916))","v":8.7937948915897138E-2}]
["Oregon",202009,"Adult expansion group",3645,"Unusable","2020","Y","2020-09-01",{"$f":"IF(C15935=\"Children\",(D15935-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15935,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15935)),D15935)/(SUMIFS(D:D,A:A,A15935,B:B,B15935)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15935,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15935))","v":3.3646599016540833E-3}]
["Oregon",202011,"Adult",660542,"Unusable","2020","Y","2020-11-01",{"$f":"IF(C15950=\"Children\",(D15950-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15950,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15950)),D15950)/(SUMIFS(D:D,A:A,A15950,B:B,B15950)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15950,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15950))","v":0.59389349078377263}]
["Pennsylvania",201601,"Aged",231600,null,"2016","Y","2016-01-01",{"$f":"IF(C15965=\"Children\",(D15965-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15965,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15965)),D15965)/(SUMIFS(D:D,A:A,A15965,B:B,B15965)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15965,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15965))","v":8.7513461429462105E-2}]
["Pennsylvania",201604,"Adult expansion group",0,null,"2016","Y","2016-04-01",{"$f":"IF(C15984=\"Children\",(D15984-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15984,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15984)),D15984)/(SUMIFS(D:D,A:A,A15984,B:B,B15984)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A15984,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H15984))","v":0}]
["Pennsylvania",201609,"Adult",874647,null,"2016","Y","2016-09-01",{"$f":"IF(C16020=\"Children\",(D16020-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16020,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16020)),D16020)/(SUMIFS(D:D,A:A,A16020,B:B,B16020)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16020,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16020))","v":0.32447414900598498}]
["Pennsylvania",201612,"Children",1044493,null,"2016","Y","2016-12-01",{"$f":"IF(C16039=\"Children\",(D16039-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16039,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16039)),D16039)/(SUMIFS(D:D,A:A,A16039,B:B,B16039)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16039,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16039))","v":0.38466039912144373}]
["Pennsylvania",201702,"Adult expansion group",0,null,"2017","Y","2017-02-01",{"$f":"IF(C16054=\"Children\",(D16054-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16054,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16054)),D16054)/(SUMIFS(D:D,A:A,A16054,B:B,B16054)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16054,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16054))","v":0}]
["Pennsylvania",201704,"Adult",942061,null,"2017","Y","2017-04-01",{"$f":"IF(C16069=\"Children\",(D16069-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16069,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16069)),D16069)/(SUMIFS(D:D,A:A,A16069,B:B,B16069)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16069,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16069))","v":0.33592188004229062}]
["Pennsylvania",201707,"Children",1080000,null,"2017","Y","2017-07-01",{"$f":"IF(C16088=\"Children\",(D16088-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16088,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16088)),D16088)/(SUMIFS(D:D,A:A,A16088,B:B,B16088)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16088,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16088))","v":0.382836992262439}]
["Pennsylvania",201712,"Adult expansion group",764253,null,"2017","Y","2017-12-01",{"$f":"IF(C16124=\"Children\",(D16124-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16124,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16124)),D16124)/(SUMIFS(D:D,A:A,A16124,B:B,B16124)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16124,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16124))","v":0.26529994484004482}]
["Pennsylvania",201802,"Unknown",0,null,"2018","Y","2018-02-01",{"$f":"IF(C16143=\"Children\",(D16143-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16143,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16143)),D16143)/(SUMIFS(D:D,A:A,A16143,B:B,B16143)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16143,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16143))","v":0}]
["Pennsylvania",201805,"Children",1092080,null,"2018","Y","2018-05-01",{"$f":"IF(C16158=\"Children\",(D16158-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16158,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16158)),D16158)/(SUMIFS(D:D,A:A,A16158,B:B,B16158)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16158,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16158))","v":0.30385933291641082}]
["Pennsylvania",201807,"Adult expansion group",749762,null,"2018","Y","2018-07-01",{"$f":"IF(C16173=\"Children\",(D16173-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16173,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16173)),D16173)/(SUMIFS(D:D,A:A,A16173,B:B,B16173)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16173,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16173))","v":0.283575287230031}]
["Pennsylvania",201809,"Unknown",0,null,"2018","Y","2018-09-01",{"$f":"IF(C16192=\"Children\",(D16192-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16192,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16192)),D16192)/(SUMIFS(D:D,A:A,A16192,B:B,B16192)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16192,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16192))","v":0}]
["Pennsylvania",201903,"Children",1135537,null,"2019","Y","2019-03-01",{"$f":"IF(C16228=\"Children\",(D16228-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16228,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16228)),D16228)/(SUMIFS(D:D,A:A,A16228,B:B,B16228)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16228,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16228))","v":0.31756823992211852}]
["Pennsylvania",201905,"Adult expansion group",728027,null,"2019","Y","2019-05-01",{"$f":"IF(C16243=\"Children\",(D16243-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16243,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16243)),D16243)/(SUMIFS(D:D,A:A,A16243,B:B,B16243)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16243,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16243))","v":0.27734161162262061}]
["Pennsylvania",201907,"Unknown",0,null,"2019","Y","2019-07-01",{"$f":"IF(C16262=\"Children\",(D16262-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16262,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16262)),D16262)/(SUMIFS(D:D,A:A,A16262,B:B,B16262)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16262,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16262))","v":0}]
["Pennsylvania",201911,"Adult expansion group",703758,null,"2019","Y","2019-11-01",{"$f":"IF(C16285=\"Children\",(D16285-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16285,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16285)),D16285)/(SUMIFS(D:D,A:A,A16285,B:B,B16285)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16285,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16285))","v":0.27408930360882422}]
["Pennsylvania",201912,"Unknown",0,null,"2019","Y","2019-12-01",{"$f":"IF(C16297=\"Children\",(D16297-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16297,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16297)),D16297)/(SUMIFS(D:D,A:A,A16297,B:B,B16297)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16297,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16297))","v":0}]
["Pennsylvania",202006,"Children",1138871,null,"2020","Y","2020-06-01",{"$f":"IF(C16333=\"Children\",(D16333-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16333,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16333)),D16333)/(SUMIFS(D:D,A:A,A16333,B:B,B16333)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16333,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16333))","v":0.31635015933438632}]
["Pennsylvania",202008,"Adult expansion group",813174,null,"2020","Y","2020-08-01",{"$f":"IF(C16348=\"Children\",(D16348-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16348,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16348)),D16348)/(SUMIFS(D:D,A:A,A16348,B:B,B16348)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16348,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16348))","v":0.30004472034288548}]
["Pennsylvania",202010,"Unknown",0,null,"2020","Y","2020-10-01",{"$f":"IF(C16367=\"Children\",(D16367-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16367,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16367)),D16367)/(SUMIFS(D:D,A:A,A16367,B:B,B16367)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16367,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16367))","v":0}]
["Rhode Island",201601,"Children",111057,null,"2016","Y","2016-01-01",{"$f":"IF(C16382=\"Children\",(D16382-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16382,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16382)),D16382)/(SUMIFS(D:D,A:A,A16382,B:B,B16382)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16382,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16382))","v":0.36136663141625314}]
["Rhode Island",201606,"Adult expansion group",67322,null,"2016","Y","2016-06-01",{"$f":"IF(C16418=\"Children\",(D16418-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16418,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16418)),D16418)/(SUMIFS(D:D,A:A,A16418,B:B,B16418)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16418,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16418))","v":0.21502237354396297}]
["Rhode Island",201608,"Unknown",0,null,"2016","Y","2016-08-01",{"$f":"IF(C16437=\"Children\",(D16437-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16437,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16437)),D16437)/(SUMIFS(D:D,A:A,A16437,B:B,B16437)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16437,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16437))","v":0}]
["Rhode Island",201611,"Children",117357,null,"2016","Y","2016-11-01",{"$f":"IF(C16452=\"Children\",(D16452-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16452,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16452)),D16452)/(SUMIFS(D:D,A:A,A16452,B:B,B16452)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16452,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16452))","v":0.35525264266773221}]
["Rhode Island",201701,"COVID newly-eligible",0,null,"2017","Y","2017-01-01",{"$f":"IF(C16471=\"Children\",(D16471-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16471,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16471)),D16471)/(SUMIFS(D:D,A:A,A16471,B:B,B16471)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16471,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16471))","v":0}]
["Rhode Island",201703,"Unknown","NR",null,"2017","Y","2017-03-01",{"$f":"IF(C16486=\"Children\",(D16486-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16486,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16486)),D16486)/(SUMIFS(D:D,A:A,A16486,B:B,B16486)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16486,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16486))","v":{"$error":"#VALUE!"}}]
["Rhode Island",201709,"Children",124447,null,"2017","Y","2017-09-01",{"$f":"IF(C16522=\"Children\",(D16522-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16522,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16522)),D16522)/(SUMIFS(D:D,A:A,A16522,B:B,B16522)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16522,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16522))","v":0.36123528318974524}]
["Rhode Island",201711,"COVID newly-eligible",0,null,"2017","Y","2017-11-01",{"$f":"IF(C16541=\"Children\",(D16541-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16541,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16541)),D16541)/(SUMIFS(D:D,A:A,A16541,B:B,B16541)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16541,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16541))","v":0}]
["Rhode Island",201801,"Unknown",0,null,"2018","Y","2018-01-01",{"$f":"IF(C16556=\"Children\",(D16556-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16556,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16556)),D16556)/(SUMIFS(D:D,A:A,A16556,B:B,B16556)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16556,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16556))","v":0}]
["Rhode Island",201804,"Persons with disabilities",53858,null,"2018","Y","2018-04-01",{"$f":"IF(C16575=\"Children\",(D16575-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16575,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16575)),D16575)/(SUMIFS(D:D,A:A,A16575,B:B,B16575)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16575,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16575))","v":0.17196644837462363}]
["Rhode Island",201809,"COVID newly-eligible",0,null,"2018","Y","2018-09-01",{"$f":"IF(C16611=\"Children\",(D16611-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16611,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16611)),D16611)/(SUMIFS(D:D,A:A,A16611,B:B,B16611)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16611,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16611))","v":0}]
["Rhode Island",201811,"Unknown",0,null,"2018","Y","2018-11-01",{"$f":"IF(C16626=\"Children\",(D16626-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16626,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16626)),D16626)/(SUMIFS(D:D,A:A,A16626,B:B,B16626)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16626,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16626))","v":0}]
["Rhode Island",201902,"Persons with disabilities",40421,null,"2019","Y","2019-02-01",{"$f":"IF(C16645=\"Children\",(D16645-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16645,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16645)),D16645)/(SUMIFS(D:D,A:A,A16645,B:B,B16645)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16645,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16645))","v":0.26264286781762303}]
["Rhode Island",201904,"COVID newly-eligible",0,null,"2019","Y","2019-04-01",{"$f":"IF(C16660=\"Children\",(D16660-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16660,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16660)),D16660)/(SUMIFS(D:D,A:A,A16660,B:B,B16660)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16660,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16660))","v":0}]
["Rhode Island",201906,"Unknown",0,null,"2019","Y","2019-06-01",{"$f":"IF(C16675=\"Children\",(D16675-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16675,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16675)),D16675)/(SUMIFS(D:D,A:A,A16675,B:B,B16675)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16675,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16675))","v":0}]
["Rhode Island",201912,"Persons with disabilities",46863,null,"2019","Y","2019-12-01",{"$f":"IF(C16715=\"Children\",(D16715-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16715,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16715)),D16715)/(SUMIFS(D:D,A:A,A16715,B:B,B16715)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16715,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16715))","v":0.22063663199920905}]
["Rhode Island",202002,"COVID newly-eligible",0,null,"2020","Y","2020-02-01",{"$f":"IF(C16730=\"Children\",(D16730-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16730,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16730)),D16730)/(SUMIFS(D:D,A:A,A16730,B:B,B16730)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16730,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16730))","v":0}]
["Rhode Island",202005,"Aged",25495,null,"2020","Y","2020-05-01",{"$f":"IF(C16749=\"Children\",(D16749-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16749,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16749)),D16749)/(SUMIFS(D:D,A:A,A16749,B:B,B16749)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16749,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16749))","v":8.3460184957852526E-2}]
["Rhode Island",202007,"Persons with disabilities",52059,null,"2020","Y","2020-07-01",{"$f":"IF(C16764=\"Children\",(D16764-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16764,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16764)),D16764)/(SUMIFS(D:D,A:A,A16764,B:B,B16764)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16764,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16764))","v":0.16736914188713459}]
["Rhode Island",202012,"COVID newly-eligible",0,null,"2020","Y","2020-12-01",{"$f":"IF(C16800=\"Children\",(D16800-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16800,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16800)),D16800)/(SUMIFS(D:D,A:A,A16800,B:B,B16800)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16800,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16800))","v":0}]
["South Carolina",201603,"Aged",78556,null,"2016","Y","2016-03-01",{"$f":"IF(C16819=\"Children\",(D16819-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16819,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16819)),D16819)/(SUMIFS(D:D,A:A,A16819,B:B,B16819)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16819,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16819))","v":6.3222516603194126E-2}]
["South Carolina",201605,"Persons with disabilities",166535,null,"2016","Y","2016-05-01",{"$f":"IF(C16834=\"Children\",(D16834-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16834,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16834)),D16834)/(SUMIFS(D:D,A:A,A16834,B:B,B16834)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16834,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16834))","v":0.13235193606479986}]
["South Carolina",201608,"Adult",345307,null,"2016","Y","2016-08-01",{"$f":"IF(C16853=\"Children\",(D16853-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16853,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16853)),D16853)/(SUMIFS(D:D,A:A,A16853,B:B,B16853)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16853,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16853))","v":0.27038177634015576}]
["South Carolina",201610,"Aged",81638,null,"2016","Y","2016-10-01",{"$f":"IF(C16868=\"Children\",(D16868-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16868,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16868)),D16868)/(SUMIFS(D:D,A:A,A16868,B:B,B16868)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16868,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16868))","v":6.3623412493063913E-2}]
["South Carolina",201703,"Persons with disabilities",168210,null,"2017","Y","2017-03-01",{"$f":"IF(C16904=\"Children\",(D16904-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16904,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16904)),D16904)/(SUMIFS(D:D,A:A,A16904,B:B,B16904)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16904,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16904))","v":0.13171288611036289}]
["South Carolina",201706,"Adult",342403,null,"2017","Y","2017-06-01",{"$f":"IF(C16923=\"Children\",(D16923-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16923,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16923)),D16923)/(SUMIFS(D:D,A:A,A16923,B:B,B16923)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16923,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16923))","v":0.2692179773761384}]
["South Carolina",201708,"Aged",85480,null,"2017","Y","2017-08-01",{"$f":"IF(C16938=\"Children\",(D16938-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16938,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16938)),D16938)/(SUMIFS(D:D,A:A,A16938,B:B,B16938)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16938,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16938))","v":6.7248098911663307E-2}]
["South Carolina",201710,"Persons with disabilities",167764,null,"2017","Y","2017-10-01",{"$f":"IF(C16953=\"Children\",(D16953-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16953,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16953)),D16953)/(SUMIFS(D:D,A:A,A16953,B:B,B16953)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16953,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16953))","v":0.13244041862679234}]
["South Carolina",201801,"Adult",342097,null,"2018","Y","2018-01-01",{"$f":"IF(C16972=\"Children\",(D16972-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16972,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16972)),D16972)/(SUMIFS(D:D,A:A,A16972,B:B,B16972)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A16972,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H16972))","v":0.28608547014265095}]
["South Carolina",201806,"Aged",88988,null,"2018","Y","2018-06-01",{"$f":"IF(C17008=\"Children\",(D17008-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17008,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17008)),D17008)/(SUMIFS(D:D,A:A,A17008,B:B,B17008)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17008,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17008))","v":7.5674765525411011E-2}]
["South Carolina",201809,"Adult expansion group",0,null,{"$f":"LEFT(B17027,4)","v":"2018"},{"$f":"IF(OR(A17027=\"Puerto Rico\",A17027=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F17027,VALUE(RIGHT(B17027,2)),1)","v":"2018-09-01"},{"$f":"IF(C17027=\"Children\",(D17027-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17027,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17027)),D17027)/(SUMIFS(D:D,A:A,A17027,B:B,B17027)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17027,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17027))","v":0}]
["South Carolina",201811,"Adult",336115,null,"2018","Y","2018-11-01",{"$f":"IF(C17042=\"Children\",(D17042-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17042,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17042)),D17042)/(SUMIFS(D:D,A:A,A17042,B:B,B17042)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17042,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17042))","v":0.2834944594109044}]
["South Carolina",201901,"Aged",92212,null,"2019","Y","2019-01-01",{"$f":"IF(C17057=\"Children\",(D17057-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17057,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17057)),D17057)/(SUMIFS(D:D,A:A,A17057,B:B,B17057)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17057,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17057))","v":7.7445992229532815E-2}]
["South Carolina",201904,"Adult expansion group",0,null,"2019","Y","2019-04-01",{"$f":"IF(C17076=\"Children\",(D17076-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17076,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17076)),D17076)/(SUMIFS(D:D,A:A,A17076,B:B,B17076)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17076,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17076))","v":0}]
["South Carolina",201909,"Adult",345321,null,"2019","Y","2019-09-01",{"$f":"IF(C17112=\"Children\",(D17112-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17112,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17112)),D17112)/(SUMIFS(D:D,A:A,A17112,B:B,B17112)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17112,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17112))","v":0.2870357979118231}]
["South Carolina",201911,"Aged",96870,null,"2019","Y","2019-11-01",{"$f":"IF(C17127=\"Children\",(D17127-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17127,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17127)),D17127)/(SUMIFS(D:D,A:A,A17127,B:B,B17127)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17127,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17127))","v":8.1080063109701228E-2}]
["South Carolina",202002,"Adult expansion group",0,null,"2020","Y","2020-02-01",{"$f":"IF(C17146=\"Children\",(D17146-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17146,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17146)),D17146)/(SUMIFS(D:D,A:A,A17146,B:B,B17146)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17146,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17146))","v":0}]
["South Carolina",202004,"Adult",338885,null,"2020","Y","2020-04-01",{"$f":"IF(C17161=\"Children\",(D17161-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17161,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17161)),D17161)/(SUMIFS(D:D,A:A,A17161,B:B,B17161)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17161,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17161))","v":0.28585491187788586}]
["South Carolina",202007,"Children",685788,null,"2020","Y","2020-07-01",{"$f":"IF(C17180=\"Children\",(D17180-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17180,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17180)),D17180)/(SUMIFS(D:D,A:A,A17180,B:B,B17180)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17180,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17180))","v":0.48265771164207921}]
["South Carolina",202012,"Adult expansion group",0,null,"2020","Y","2020-12-01",{"$f":"IF(C17216=\"Children\",(D17216-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17216,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17216)),D17216)/(SUMIFS(D:D,A:A,A17216,B:B,B17216)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17216,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17216))","v":0}]
["South Dakota",201602,"Adult",23372,"High Concern","2016","Y","2016-02-01",{"$f":"IF(C17231=\"Children\",(D17231-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17231,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17231)),D17231)/(SUMIFS(D:D,A:A,A17231,B:B,B17231)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17231,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17231))","v":0.18733718609479075}]
["South Dakota",201605,"Children",84354,"High Concern","2016","Y","2016-05-01",{"$f":"IF(C17250=\"Children\",(D17250-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17250,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17250)),D17250)/(SUMIFS(D:D,A:A,A17250,B:B,B17250)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17250,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17250))","v":0.67456756951275099}]
["South Dakota",201607,"Adult expansion group",0,null,"2016","Y","2016-07-01",{"$f":"IF(C17265=\"Children\",(D17265-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17265,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17265)),D17265)/(SUMIFS(D:D,A:A,A17265,B:B,B17265)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17265,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17265))","v":0}]
["South Dakota",201609,"Unknown",0,null,"2016","Y","2016-09-01",{"$f":"IF(C17284=\"Children\",(D17284-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17284,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17284)),D17284)/(SUMIFS(D:D,A:A,A17284,B:B,B17284)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17284,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17284))","v":0}]
["South Dakota",201703,"Children",81633,null,"2017","Y","2017-03-01",{"$f":"IF(C17320=\"Children\",(D17320-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17320,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17320)),D17320)/(SUMIFS(D:D,A:A,A17320,B:B,B17320)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17320,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17320))","v":0.64831830997101214}]
["South Dakota",201705,"Adult expansion group",0,null,"2017","Y","2017-05-01",{"$f":"IF(C17335=\"Children\",(D17335-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17335,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17335)),D17335)/(SUMIFS(D:D,A:A,A17335,B:B,B17335)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17335,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17335))","v":0}]
["South Dakota",201707,"Unknown",0,null,"2017","Y","2017-07-01",{"$f":"IF(C17354=\"Children\",(D17354-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17354,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17354)),D17354)/(SUMIFS(D:D,A:A,A17354,B:B,B17354)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17354,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17354))","v":0}]
["South Dakota",201710,"Children",80061,null,"2017","Y","2017-10-01",{"$f":"IF(C17369=\"Children\",(D17369-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17369,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17369)),D17369)/(SUMIFS(D:D,A:A,A17369,B:B,B17369)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17369,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17369))","v":0.64382559186824495}]
["South Dakota",201803,"Adult expansion group",0,null,"2018","Y","2018-03-01",{"$f":"IF(C17405=\"Children\",(D17405-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17405,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17405)),D17405)/(SUMIFS(D:D,A:A,A17405,B:B,B17405)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17405,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17405))","v":0}]
["South Dakota",201805,"Unknown",0,null,"2018","Y","2018-05-01",{"$f":"IF(C17424=\"Children\",(D17424-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17424,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17424)),D17424)/(SUMIFS(D:D,A:A,A17424,B:B,B17424)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17424,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17424))","v":0}]
["South Dakota",201808,"Children",78913,null,"2018","Y","2018-08-01",{"$f":"IF(C17439=\"Children\",(D17439-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17439,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17439)),D17439)/(SUMIFS(D:D,A:A,A17439,B:B,B17439)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17439,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17439))","v":0.58877588187498253}]
["South Dakota",201810,"COVID newly-eligible",0,null,"2018","Y","2018-10-01",{"$f":"IF(C17458=\"Children\",(D17458-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17458,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17458)),D17458)/(SUMIFS(D:D,A:A,A17458,B:B,B17458)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17458,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17458))","v":0}]
["South Dakota",201812,"Unknown",0,null,"2018","Y","2018-12-01",{"$f":"IF(C17473=\"Children\",(D17473-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17473,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17473)),D17473)/(SUMIFS(D:D,A:A,A17473,B:B,B17473)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17473,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17473))","v":0}]
["South Dakota",201906,"Children",77645,null,"2019","Y","2019-06-01",{"$f":"IF(C17509=\"Children\",(D17509-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17509,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17509)),D17509)/(SUMIFS(D:D,A:A,A17509,B:B,B17509)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17509,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17509))","v":0.58559264433787717}]
["South Dakota",201908,"COVID newly-eligible",0,null,"2019","Y","2019-08-01",{"$f":"IF(C17528=\"Children\",(D17528-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17528,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17528)),D17528)/(SUMIFS(D:D,A:A,A17528,B:B,B17528)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17528,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17528))","v":0}]
["South Dakota",201910,"Unknown",0,null,"2019","Y","2019-10-01",{"$f":"IF(C17543=\"Children\",(D17543-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17543,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17543)),D17543)/(SUMIFS(D:D,A:A,A17543,B:B,B17543)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17543,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17543))","v":0}]
["South Dakota",202001,"Children",76879,null,"2020","Y","2020-01-01",{"$f":"IF(C17558=\"Children\",(D17558-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17558,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17558)),D17558)/(SUMIFS(D:D,A:A,A17558,B:B,B17558)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17558,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17558))","v":0.58363478443462413}]
["South Dakota",202006,"COVID newly-eligible",0,null,"2020","Y","2020-06-01",{"$f":"IF(C17598=\"Children\",(D17598-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17598,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17598)),D17598)/(SUMIFS(D:D,A:A,A17598,B:B,B17598)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17598,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17598))","v":0}]
["South Dakota",202008,"Unknown",0,null,"2020","Y","2020-08-01",{"$f":"IF(C17613=\"Children\",(D17613-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17613,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17613)),D17613)/(SUMIFS(D:D,A:A,A17613,B:B,B17613)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17613,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17613))","v":0}]
["South Dakota",202011,"Persons with disabilities",19378,null,"2020","Y","2020-11-01",{"$f":"IF(C17632=\"Children\",(D17632-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17632,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17632)),D17632)/(SUMIFS(D:D,A:A,A17632,B:B,B17632)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17632,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17632))","v":0.16709493834612399}]
["Tennessee",201601,"COVID newly-eligible",0,null,"2016","Y","2016-01-01",{"$f":"IF(C17647=\"Children\",(D17647-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17647,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17647)),D17647)/(SUMIFS(D:D,A:A,A17647,B:B,B17647)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17647,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17647))","v":0}]
["Tennessee",201603,"Unknown",0,null,"2016","Y","2016-03-01",{"$f":"IF(C17662=\"Children\",(D17662-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17662,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17662)),D17662)/(SUMIFS(D:D,A:A,A17662,B:B,B17662)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17662,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17662))","v":0}]
["Tennessee",201609,"Persons with disabilities",293253,null,"2016","Y","2016-09-01",{"$f":"IF(C17702=\"Children\",(D17702-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17702,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17702)),D17702)/(SUMIFS(D:D,A:A,A17702,B:B,B17702)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17702,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17702))","v":0.17083840163304112}]
["Tennessee",201611,"COVID newly-eligible",0,null,"2016","Y","2016-11-01",{"$f":"IF(C17717=\"Children\",(D17717-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17717,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17717)),D17717)/(SUMIFS(D:D,A:A,A17717,B:B,B17717)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17717,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17717))","v":0}]
["Tennessee",201702,"Aged",140392,null,"2017","Y","2017-02-01",{"$f":"IF(C17736=\"Children\",(D17736-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17736,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17736)),D17736)/(SUMIFS(D:D,A:A,A17736,B:B,B17736)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17736,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17736))","v":8.3277870907199195E-2}]
["Tennessee",201704,"Persons with disabilities",282322,null,"2017","Y","2017-04-01",{"$f":"IF(C17751=\"Children\",(D17751-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17751,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17751)),D17751)/(SUMIFS(D:D,A:A,A17751,B:B,B17751)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17751,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17751))","v":0.17197673774037861}]
["Tennessee",201709,"COVID newly-eligible",0,null,"2017","Y","2017-09-01",{"$f":"IF(C17787=\"Children\",(D17787-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17787,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17787)),D17787)/(SUMIFS(D:D,A:A,A17787,B:B,B17787)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17787,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17787))","v":0}]
["Tennessee",201712,"Aged",135056,null,"2017","Y","2017-12-01",{"$f":"IF(C17806=\"Children\",(D17806-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17806,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17806)),D17806)/(SUMIFS(D:D,A:A,A17806,B:B,B17806)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17806,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17806))","v":8.2368346101232018E-2}]
["Tennessee",201802,"Persons with disabilities",275178,null,"2018","Y","2018-02-01",{"$f":"IF(C17821=\"Children\",(D17821-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17821,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17821)),D17821)/(SUMIFS(D:D,A:A,A17821,B:B,B17821)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17821,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17821))","v":0.17690896303258549}]
["Tennessee",201804,"COVID newly-eligible",0,null,"2018","Y","2018-04-01",{"$f":"IF(C17836=\"Children\",(D17836-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17836,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17836)),D17836)/(SUMIFS(D:D,A:A,A17836,B:B,B17836)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17836,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17836))","v":0}]
["Tennessee",201807,"Aged",136789,null,"2018","Y","2018-07-01",{"$f":"IF(C17855=\"Children\",(D17855-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17855,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17855)),D17855)/(SUMIFS(D:D,A:A,A17855,B:B,B17855)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17855,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17855))","v":8.9791971768394235E-2}]
["Tennessee",201812,"Persons with disabilities",262297,null,"2018","Y","2018-12-01",{"$f":"IF(C17891=\"Children\",(D17891-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17891,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17891)),D17891)/(SUMIFS(D:D,A:A,A17891,B:B,B17891)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17891,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17891))","v":0.17535437297893919}]
["Tennessee",201903,"Adult",342617,null,"2019","Y","2019-03-01",{"$f":"IF(C17910=\"Children\",(D17910-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17910,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17910)),D17910)/(SUMIFS(D:D,A:A,A17910,B:B,B17910)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17910,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17910))","v":0.22370502697581612}]
["Tennessee",201905,"Aged",139317,null,"2019","Y","2019-05-01",{"$f":"IF(C17925=\"Children\",(D17925-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17925,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17925)),D17925)/(SUMIFS(D:D,A:A,A17925,B:B,B17925)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17925,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17925))","v":8.9679318082628801E-2}]
["Tennessee",201907,"Persons with disabilities",259863,null,"2019","Y","2019-07-01",{"$f":"IF(C17940=\"Children\",(D17940-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17940,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17940)),D17940)/(SUMIFS(D:D,A:A,A17940,B:B,B17940)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17940,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17940))","v":0.16564676455177213}]
["Tennessee",201910,"Adult",352124,null,"2019","Y","2019-10-01",{"$f":"IF(C17959=\"Children\",(D17959-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17959,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17959)),D17959)/(SUMIFS(D:D,A:A,A17959,B:B,B17959)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17959,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17959))","v":0.22545719038405146}]
["Tennessee",202003,"Aged",138913,null,"2020","Y","2020-03-01",{"$f":"IF(C17995=\"Children\",(D17995-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17995,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17995)),D17995)/(SUMIFS(D:D,A:A,A17995,B:B,B17995)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A17995,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H17995))","v":9.3627395144097875E-2}]
["Tennessee",202006,"Adult expansion group",0,null,"2020","Y","2020-06-01",{"$f":"IF(C18014=\"Children\",(D18014-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18014,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18014)),D18014)/(SUMIFS(D:D,A:A,A18014,B:B,B18014)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18014,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18014))","v":0}]
["Tennessee",202008,"Adult",365250,null,"2020","Y","2020-08-01",{"$f":"IF(C18029=\"Children\",(D18029-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18029,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18029)),D18029)/(SUMIFS(D:D,A:A,A18029,B:B,B18029)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18029,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18029))","v":0.23915894624702155}]
["Tennessee",202010,"Aged",142779,null,"2020","Y","2020-10-01",{"$f":"IF(C18044=\"Children\",(D18044-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18044,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18044)),D18044)/(SUMIFS(D:D,A:A,A18044,B:B,B18044)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18044,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18044))","v":9.2094747698743956E-2}]
["Texas",201601,"Adult expansion group",0,null,"2016","Y","2016-01-01",{"$f":"IF(C18063=\"Children\",(D18063-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18063,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18063)),D18063)/(SUMIFS(D:D,A:A,A18063,B:B,B18063)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18063,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18063))","v":0}]
["Texas",201606,"Adult",265225,null,"2016","Y","2016-06-01",{"$f":"IF(C18099=\"Children\",(D18099-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18099,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18099)),D18099)/(SUMIFS(D:D,A:A,A18099,B:B,B18099)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18099,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18099))","v":5.5062523913712788E-2}]
["Texas",201608,"Aged",455959,null,"2016","Y","2016-08-01",{"$f":"IF(C18114=\"Children\",(D18114-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18114,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18114)),D18114)/(SUMIFS(D:D,A:A,A18114,B:B,B18114)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18114,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18114))","v":9.3971766776550697E-2}]
["Texas",201611,"Adult expansion group",0,null,"2016","Y","2016-11-01",{"$f":"IF(C18133=\"Children\",(D18133-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18133,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18133)),D18133)/(SUMIFS(D:D,A:A,A18133,B:B,B18133)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18133,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18133))","v":0}]
["Texas",201701,"Adult",267381,null,"2017","Y","2017-01-01",{"$f":"IF(C18148=\"Children\",(D18148-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18148,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18148)),D18148)/(SUMIFS(D:D,A:A,A18148,B:B,B18148)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18148,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18148))","v":5.4745182378497084E-2}]
["Texas",201704,"Children",3425549,null,"2017","Y","2017-04-01",{"$f":"IF(C18167=\"Children\",(D18167-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18167,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18167)),D18167)/(SUMIFS(D:D,A:A,A18167,B:B,B18167)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18167,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18167))","v":0.70672425460277111}]
["Texas",201707,"Adult",270735,null,"2017","Y","2017-07-01",{"$f":"IF(C18190=\"Children\",(D18190-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18190,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18190)),D18190)/(SUMIFS(D:D,A:A,A18190,B:B,B18190)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18190,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18190))","v":5.5834773534397773E-2}]
["Texas",201711,"Aged",473750,null,"2017","Y","2017-11-01",{"$f":"IF(C18219=\"Children\",(D18219-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18219,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18219)),D18219)/(SUMIFS(D:D,A:A,A18219,B:B,B18219)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18219,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18219))","v":9.6785614399166137E-2}]
["Texas",201802,"Adult expansion group",0,null,"2018","Y","2018-02-01",{"$f":"IF(C18238=\"Children\",(D18238-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18238,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18238)),D18238)/(SUMIFS(D:D,A:A,A18238,B:B,B18238)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18238,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18238))","v":0}]
["Texas",201804,"Adult",264095,null,"2018","Y","2018-04-01",{"$f":"IF(C18253=\"Children\",(D18253-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18253,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18253)),D18253)/(SUMIFS(D:D,A:A,A18253,B:B,B18253)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18253,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18253))","v":6.2940784493918864E-2}]
["Texas",201809,"Aged",480183,null,"2018","Y","2018-09-01",{"$f":"IF(C18289=\"Children\",(D18289-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18289,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18289)),D18289)/(SUMIFS(D:D,A:A,A18289,B:B,B18289)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18289,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18289))","v":0.11500460920878962}]
["Texas",201812,"Adult expansion group",0,null,"2018","Y","2018-12-01",{"$f":"IF(C18308=\"Children\",(D18308-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18308,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18308)),D18308)/(SUMIFS(D:D,A:A,A18308,B:B,B18308)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18308,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18308))","v":0}]
["Texas",201902,"Adult",254022,null,"2019","Y","2019-02-01",{"$f":"IF(C18323=\"Children\",(D18323-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18323,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18323)),D18323)/(SUMIFS(D:D,A:A,A18323,B:B,B18323)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18323,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18323))","v":6.149068097451868E-2}]
["Texas",201905,"Children",3249877,null,"2019","Y","2019-05-01",{"$f":"IF(C18342=\"Children\",(D18342-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18342,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18342)),D18342)/(SUMIFS(D:D,A:A,A18342,B:B,B18342)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18342,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18342))","v":0.65629825300205458}]
["Texas",201907,"Adult expansion group",0,null,"2019","Y","2019-07-01",{"$f":"IF(C18357=\"Children\",(D18357-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18357,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18357)),D18357)/(SUMIFS(D:D,A:A,A18357,B:B,B18357)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18357,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18357))","v":0}]
["Texas",201912,"Adult",247173,null,"2019","Y","2019-12-01",{"$f":"IF(C18393=\"Children\",(D18393-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18393,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18393)),D18393)/(SUMIFS(D:D,A:A,A18393,B:B,B18393)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18393,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18393))","v":6.1003077141782491E-2}]
["Texas",202003,"Children",3259825,null,"2020","Y","2020-03-01",{"$f":"IF(C18412=\"Children\",(D18412-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18412,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18412)),D18412)/(SUMIFS(D:D,A:A,A18412,B:B,B18412)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18412,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18412))","v":0.61568514168596666}]
["Texas",202005,"Adult expansion group",0,null,"2020","Y","2020-05-01",{"$f":"IF(C18427=\"Children\",(D18427-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18427,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18427)),D18427)/(SUMIFS(D:D,A:A,A18427,B:B,B18427)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18427,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18427))","v":0}]
["Texas",202007,"Unknown",2438,null,"2020","Y","2020-07-01",{"$f":"IF(C18446=\"Children\",(D18446-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18446,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18446)),D18446)/(SUMIFS(D:D,A:A,A18446,B:B,B18446)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18446,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18446))","v":5.1435738555389936E-4}]
["Texas",202010,"Children",3631560,null,"2020","Y","2020-10-01",{"$f":"IF(C18461=\"Children\",(D18461-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18461,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18461)),D18461)/(SUMIFS(D:D,A:A,A18461,B:B,B18461)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18461,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18461))","v":0.62099273190503956}]
["Utah",201603,"Adult expansion group",0,null,"2016","Y","2016-03-01",{"$f":"IF(C18497=\"Children\",(D18497-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18497,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18497)),D18497)/(SUMIFS(D:D,A:A,A18497,B:B,B18497)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18497,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18497))","v":0}]
["Utah",201605,"Unknown",0,null,"2016","Y","2016-05-01",{"$f":"IF(C18516=\"Children\",(D18516-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18516,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18516)),D18516)/(SUMIFS(D:D,A:A,A18516,B:B,B18516)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18516,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18516))","v":0}]
["Utah",201608,"Children",217025,null,"2016","Y","2016-08-01",{"$f":"IF(C18531=\"Children\",(D18531-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18531,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18531)),D18531)/(SUMIFS(D:D,A:A,A18531,B:B,B18531)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18531,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18531))","v":0.65106783825377923}]
["Utah",201610,"Adult expansion group",0,null,"2016","Y","2016-10-01",{"$f":"IF(C18546=\"Children\",(D18546-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18546,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18546)),D18546)/(SUMIFS(D:D,A:A,A18546,B:B,B18546)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18546,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18546))","v":0}]
["Utah",201703,"Unknown","NR",null,"2017","Y","2017-03-01",{"$f":"IF(C18586=\"Children\",(D18586-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18586,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18586)),D18586)/(SUMIFS(D:D,A:A,A18586,B:B,B18586)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18586,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18586))","v":{"$error":"#VALUE!"}}]
["Utah",201706,"Children",211518,null,"2017","Y","2017-06-01",{"$f":"IF(C18601=\"Children\",(D18601-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18601,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18601)),D18601)/(SUMIFS(D:D,A:A,A18601,B:B,B18601)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18601,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18601))","v":0.65564410388982397}]
["Utah",201708,"COVID newly-eligible",0,null,"2017","Y","2017-08-01",{"$f":"IF(C18620=\"Children\",(D18620-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18620,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18620)),D18620)/(SUMIFS(D:D,A:A,A18620,B:B,B18620)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18620,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18620))","v":0}]
["Utah",201710,"Unknown","NR",null,"2017","Y","2017-10-01",{"$f":"IF(C18635=\"Children\",(D18635-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18635,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18635)),D18635)/(SUMIFS(D:D,A:A,A18635,B:B,B18635)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18635,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18635))","v":{"$error":"#VALUE!"}}]
["Utah",201801,"Children",205726,null,"2018","Y","2018-01-01",{"$f":"IF(C18650=\"Children\",(D18650-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18650,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18650)),D18650)/(SUMIFS(D:D,A:A,A18650,B:B,B18650)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18650,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18650))","v":0.58401129464499646}]
["Utah",201806,"COVID newly-eligible",0,null,"2018","Y","2018-06-01",{"$f":"IF(C18690=\"Children\",(D18690-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18690,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18690)),D18690)/(SUMIFS(D:D,A:A,A18690,B:B,B18690)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18690,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18690))","v":0}]
["Utah",201808,"Unknown",0,null,"2018","Y","2018-08-01",{"$f":"IF(C18705=\"Children\",(D18705-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18705,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18705)),D18705)/(SUMIFS(D:D,A:A,A18705,B:B,B18705)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18705,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18705))","v":0}]
["Utah",201811,"Children",193912,null,"2018","Y","2018-11-01",{"$f":"IF(C18720=\"Children\",(D18720-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18720,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18720)),D18720)/(SUMIFS(D:D,A:A,A18720,B:B,B18720)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18720,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18720))","v":0.55868265488115398}]
["Utah",201901,"COVID newly-eligible",0,null,"2019","Y","2019-01-01",{"$f":"IF(C18739=\"Children\",(D18739-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18739,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18739)),D18739)/(SUMIFS(D:D,A:A,A18739,B:B,B18739)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18739,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18739))","v":0}]
["Utah",201906,"Unknown",0,null,"2019","Y","2019-06-01",{"$f":"IF(C18775=\"Children\",(D18775-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18775,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18775)),D18775)/(SUMIFS(D:D,A:A,A18775,B:B,B18775)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18775,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18775))","v":0}]
["Utah",201909,"Persons with disabilities",41512,null,"2019","Y","2019-09-01",{"$f":"IF(C18794=\"Children\",(D18794-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18794,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18794)),D18794)/(SUMIFS(D:D,A:A,A18794,B:B,B18794)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18794,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18794))","v":0.15316329128402287}]
["Utah",201911,"COVID newly-eligible",0,null,"2019","Y","2019-11-01",{"$f":"IF(C18809=\"Children\",(D18809-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18809,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18809)),D18809)/(SUMIFS(D:D,A:A,A18809,B:B,B18809)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18809,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18809))","v":0}]
["Utah",202001,"Unknown","NR",null,"2020","Y","2020-01-01",{"$f":"IF(C18824=\"Children\",(D18824-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18824,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18824)),D18824)/(SUMIFS(D:D,A:A,A18824,B:B,B18824)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18824,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18824))","v":{"$error":"#VALUE!"}}]
["Utah",202004,"Persons with disabilities",41718,null,"2020","Y","2020-04-01",{"$f":"IF(C18843=\"Children\",(D18843-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18843,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18843)),D18843)/(SUMIFS(D:D,A:A,A18843,B:B,B18843)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18843,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18843))","v":0.14318713038822323}]
["Utah",202009,"COVID newly-eligible",2133,null,"2020","Y","2020-09-01",{"$f":"IF(C18879=\"Children\",(D18879-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18879,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18879)),D18879)/(SUMIFS(D:D,A:A,A18879,B:B,B18879)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18879,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18879))","v":6.2694174115212669E-3}]
["Utah",202012,"Aged",19395,null,"2020","Y","2020-12-01",{"$f":"IF(C18898=\"Children\",(D18898-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18898,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18898)),D18898)/(SUMIFS(D:D,A:A,A18898,B:B,B18898)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18898,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18898))","v":5.3028459563578101E-2}]
["Vermont",201602,"Persons with disabilities",22422,"High Concern","2016","Y","2016-02-01",{"$f":"IF(C18913=\"Children\",(D18913-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18913,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18913)),D18913)/(SUMIFS(D:D,A:A,A18913,B:B,B18913)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18913,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18913))","v":0.10795066103049503}]
["Vermont",201604,"COVID newly-eligible",0,"High Concern","2016","Y","2016-04-01",{"$f":"IF(C18928=\"Children\",(D18928-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18928,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18928)),D18928)/(SUMIFS(D:D,A:A,A18928,B:B,B18928)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18928,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18928))","v":0}]
["Vermont",201607,"Aged",19787,"High Concern",{"$f":"LEFT(B18947,4)","v":"2016"},{"$f":"IF(OR(A18947=\"Puerto Rico\",A18947=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F18947,VALUE(RIGHT(B18947,2)),1)","v":"2016-07-01"},{"$f":"IF(C18947=\"Children\",(D18947-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18947,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18947)),D18947)/(SUMIFS(D:D,A:A,A18947,B:B,B18947)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18947,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18947))","v":0.10154938902032835}]
["Vermont",201612,"Persons with disabilities",21548,"High Concern","2016","Y","2016-12-01",{"$f":"IF(C18983=\"Children\",(D18983-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18983,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18983)),D18983)/(SUMIFS(D:D,A:A,A18983,B:B,B18983)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18983,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18983))","v":0.11668255068445677}]
["Vermont",201702,"COVID newly-eligible",0,"High Concern","2017","Y","2017-02-01",{"$f":"IF(C18998=\"Children\",(D18998-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18998,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18998)),D18998)/(SUMIFS(D:D,A:A,A18998,B:B,B18998)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A18998,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H18998))","v":0}]
["Vermont",201705,"Aged",19206,"High Concern","2017","Y","2017-05-01",{"$f":"IF(C19017=\"Children\",(D19017-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19017,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19017)),D19017)/(SUMIFS(D:D,A:A,A19017,B:B,B19017)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19017,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19017))","v":0.10450424960006965}]
["Vermont",201707,"Persons with disabilities",21345,"High Concern","2017","Y","2017-07-01",{"$f":"IF(C19032=\"Children\",(D19032-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19032,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19032)),D19032)/(SUMIFS(D:D,A:A,A19032,B:B,B19032)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19032,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19032))","v":0.11688013010409423}]
["Vermont",201710,"Adult",11519,"High Concern","2017","Y","2017-10-01",{"$f":"IF(C19051=\"Children\",(D19051-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19051,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19051)),D19051)/(SUMIFS(D:D,A:A,A19051,B:B,B19051)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19051,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19051))","v":6.453546677423512E-2}]
["Vermont",201803,"Aged",18975,"High Concern","2018","Y","2018-03-01",{"$f":"IF(C19087=\"Children\",(D19087-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19087,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19087)),D19087)/(SUMIFS(D:D,A:A,A19087,B:B,B19087)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19087,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19087))","v":0.10863031343924431}]
["Vermont",201805,"Persons with disabilities",20955,"High Concern","2018","Y","2018-05-01",{"$f":"IF(C19102=\"Children\",(D19102-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19102,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19102)),D19102)/(SUMIFS(D:D,A:A,A19102,B:B,B19102)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19102,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19102))","v":0.12058002704491182}]
["Vermont",201808,"Adult",11117,"High Concern","2018","Y","2018-08-01",{"$f":"IF(C19121=\"Children\",(D19121-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19121,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19121)),D19121)/(SUMIFS(D:D,A:A,A19121,B:B,B19121)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19121,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19121))","v":6.465665148686453E-2}]
["Vermont",201810,"Aged",19103,"High Concern","2018","Y","2018-10-01",{"$f":"IF(C19136=\"Children\",(D19136-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19136,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19136)),D19136)/(SUMIFS(D:D,A:A,A19136,B:B,B19136)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19136,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19136))","v":0.11199376216495087}]
["Vermont",201901,"Adult expansion group",56493,"High Concern","2019","Y","2019-01-01",{"$f":"IF(C19155=\"Children\",(D19155-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19155,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19155)),D19155)/(SUMIFS(D:D,A:A,A19155,B:B,B19155)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19155,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19155))","v":0.33695982821866333}]
["Vermont",201906,"Adult",8475,"High Concern","2019","Y","2019-06-01",{"$f":"IF(C19191=\"Children\",(D19191-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19191,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19191)),D19191)/(SUMIFS(D:D,A:A,A19191,B:B,B19191)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19191,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19191))","v":5.1506606216042104E-2}]
["Vermont",201908,"Aged",19139,"High Concern","2019","Y","2019-08-01",{"$f":"IF(C19206=\"Children\",(D19206-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19206,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19206)),D19206)/(SUMIFS(D:D,A:A,A19206,B:B,B19206)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19206,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19206))","v":0.11705380842293249}]
["Vermont",201911,"Adult expansion group",53240,"High Concern","2019","Y","2019-11-01",{"$f":"IF(C19225=\"Children\",(D19225-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19225,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19225)),D19225)/(SUMIFS(D:D,A:A,A19225,B:B,B19225)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19225,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19225))","v":0.33155433218954145}]
["Vermont",202001,"Adult",7571,"High Concern","2020","Y","2020-01-01",{"$f":"IF(C19240=\"Children\",(D19240-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19240,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19240)),D19240)/(SUMIFS(D:D,A:A,A19240,B:B,B19240)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19240,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19240))","v":4.7006742745029861E-2}]
["Vermont",202006,"Aged",19263,"High Concern","2020","Y","2020-06-01",{"$f":"IF(C19276=\"Children\",(D19276-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19276,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19276)),D19276)/(SUMIFS(D:D,A:A,A19276,B:B,B19276)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19276,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19276))","v":0.1129158948627166}]
["Vermont",202009,"Adult expansion group",63296,"High Concern","2020","Y","2020-09-01",{"$f":"IF(C19295=\"Children\",(D19295-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19295,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19295)),D19295)/(SUMIFS(D:D,A:A,A19295,B:B,B19295)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19295,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19295))","v":0.35978968310359527}]
["Vermont",202011,"Adult",9013,"High Concern","2020","Y","2020-11-01",{"$f":"IF(C19310=\"Children\",(D19310-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19310,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19310)),D19310)/(SUMIFS(D:D,A:A,A19310,B:B,B19310)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19310,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19310))","v":5.0366024029058397E-2}]
["Virginia",201602,"Children",654629,null,"2016","Y","2016-02-01",{"$f":"IF(C19329=\"Children\",(D19329-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19329,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19329)),D19329)/(SUMIFS(D:D,A:A,A19329,B:B,B19329)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19329,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19329))","v":0.54859952416588664}]
["Virginia",201604,"Adult expansion group",0,null,"2016","Y","2016-04-01",{"$f":"IF(C19344=\"Children\",(D19344-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19344,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19344)),D19344)/(SUMIFS(D:D,A:A,A19344,B:B,B19344)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19344,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19344))","v":0}]
["Virginia",201609,"Adult",240439,null,"2016","Y","2016-09-01",{"$f":"IF(C19380=\"Children\",(D19380-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19380,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19380)),D19380)/(SUMIFS(D:D,A:A,A19380,B:B,B19380)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19380,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19380))","v":0.20126549007396397}]
["Virginia",201612,"Children",658936,null,"2016","Y","2016-12-01",{"$f":"IF(C19399=\"Children\",(D19399-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19399,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19399)),D19399)/(SUMIFS(D:D,A:A,A19399,B:B,B19399)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19399,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19399))","v":0.54795714375999971}]
["Virginia",201702,"Adult expansion group",0,null,"2017","Y","2017-02-01",{"$f":"IF(C19414=\"Children\",(D19414-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19414,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19414)),D19414)/(SUMIFS(D:D,A:A,A19414,B:B,B19414)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19414,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19414))","v":0}]
["Virginia",201704,"Adult",250022,null,"2017","Y","2017-04-01",{"$f":"IF(C19429=\"Children\",(D19429-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19429,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19429)),D19429)/(SUMIFS(D:D,A:A,A19429,B:B,B19429)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19429,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19429))","v":0.20588550150118498}]
["Virginia",201707,"Children",663432,null,"2017","Y","2017-07-01",{"$f":"IF(C19448=\"Children\",(D19448-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19448,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19448)),D19448)/(SUMIFS(D:D,A:A,A19448,B:B,B19448)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19448,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19448))","v":0.54444738055807673}]
["Virginia",201712,"Adult expansion group",0,null,"2017","Y","2017-12-01",{"$f":"IF(C19484=\"Children\",(D19484-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19484,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19484)),D19484)/(SUMIFS(D:D,A:A,A19484,B:B,B19484)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19484,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19484))","v":0}]
["Virginia",201802,"Unknown","NR",null,"2018","Y","2018-02-01",{"$f":"IF(C19503=\"Children\",(D19503-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19503,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19503)),D19503)/(SUMIFS(D:D,A:A,A19503,B:B,B19503)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19503,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19503))","v":{"$error":"#VALUE!"}}]
["Virginia",201805,"Children",685159,null,"2018","Y","2018-05-01",{"$f":"IF(C19518=\"Children\",(D19518-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19518,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19518)),D19518)/(SUMIFS(D:D,A:A,A19518,B:B,B19518)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19518,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19518))","v":0.48727145832924279}]
["Virginia",201807,"Adult expansion group",0,null,"2018","Y","2018-07-01",{"$f":"IF(C19533=\"Children\",(D19533-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19533,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19533)),D19533)/(SUMIFS(D:D,A:A,A19533,B:B,B19533)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19533,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19533))","v":0}]
["Virginia",201812,"Unknown",0,null,"2018","Y","2018-12-01",{"$f":"IF(C19573=\"Children\",(D19573-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19573,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19573)),D19573)/(SUMIFS(D:D,A:A,A19573,B:B,B19573)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19573,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19573))","v":0}]
["Virginia",201903,"Children",705645,null,"2019","Y","2019-03-01",{"$f":"IF(C19588=\"Children\",(D19588-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19588,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19588)),D19588)/(SUMIFS(D:D,A:A,A19588,B:B,B19588)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19588,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19588))","v":0.43675376968926921}]
["Virginia",201905,"COVID newly-eligible",0,null,"2019","Y","2019-05-01",{"$f":"IF(C19607=\"Children\",(D19607-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19607,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19607)),D19607)/(SUMIFS(D:D,A:A,A19607,B:B,B19607)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19607,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19607))","v":0}]
["Virginia",201907,"Unknown",0,null,"2019","Y","2019-07-01",{"$f":"IF(C19622=\"Children\",(D19622-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19622,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19622)),D19622)/(SUMIFS(D:D,A:A,A19622,B:B,B19622)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19622,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19622))","v":0}]
["Virginia",201910,"Children",718864,null,"2019","Y","2019-10-01",{"$f":"IF(C19637=\"Children\",(D19637-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19637,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19637)),D19637)/(SUMIFS(D:D,A:A,A19637,B:B,B19637)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19637,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19637))","v":0.41652531079428246}]
["Virginia",202003,"COVID newly-eligible",0,null,"2020","Y","2020-03-01",{"$f":"IF(C19677=\"Children\",(D19677-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19677,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19677)),D19677)/(SUMIFS(D:D,A:A,A19677,B:B,B19677)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19677,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19677))","v":0}]
["Virginia",202005,"Unknown","NR",null,"2020","Y","2020-05-01",{"$f":"IF(C19692=\"Children\",(D19692-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19692,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19692)),D19692)/(SUMIFS(D:D,A:A,A19692,B:B,B19692)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19692,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19692))","v":{"$error":"#VALUE!"}}]
["Virginia",202008,"Children",773470,null,"2020","Y","2020-08-01",{"$f":"IF(C19707=\"Children\",(D19707-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19707,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19707)),D19707)/(SUMIFS(D:D,A:A,A19707,B:B,B19707)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19707,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19707))","v":0.39896351847532219}]
["Virginia",202010,"COVID newly-eligible",0,null,"2020","Y","2020-10-01",{"$f":"IF(C19726=\"Children\",(D19726-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19726,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19726)),D19726)/(SUMIFS(D:D,A:A,A19726,B:B,B19726)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19726,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19726))","v":0}]
["Washington",201603,"Unknown",0,null,"2016","Y","2016-03-01",{"$f":"IF(C19762=\"Children\",(D19762-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19762,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19762)),D19762)/(SUMIFS(D:D,A:A,A19762,B:B,B19762)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19762,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19762))","v":0}]
["Washington",201606,"Persons with disabilities",181845,null,"2016","Y","2016-06-01",{"$f":"IF(C19781=\"Children\",(D19781-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19781,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19781)),D19781)/(SUMIFS(D:D,A:A,A19781,B:B,B19781)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19781,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19781))","v":9.7362545577204168E-2}]
["Washington",201608,"COVID newly-eligible",0,null,"2016","Y","2016-08-01",{"$f":"IF(C19796=\"Children\",(D19796-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19796,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19796)),D19796)/(SUMIFS(D:D,A:A,A19796,B:B,B19796)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19796,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19796))","v":0}]
["Washington",201610,"Unknown",0,null,"2016","Y","2016-10-01",{"$f":"IF(C19811=\"Children\",(D19811-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19811,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19811)),D19811)/(SUMIFS(D:D,A:A,A19811,B:B,B19811)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19811,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19811))","v":0}]
["Washington",201701,"Persons with disabilities",181282,null,"2017","Y","2017-01-01",{"$f":"IF(C19830=\"Children\",(D19830-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19830,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19830)),D19830)/(SUMIFS(D:D,A:A,A19830,B:B,B19830)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19830,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19830))","v":9.4992063995271409E-2}]
["Washington",201706,"COVID newly-eligible",0,null,"2017","Y","2017-06-01",{"$f":"IF(C19866=\"Children\",(D19866-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19866,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19866)),D19866)/(SUMIFS(D:D,A:A,A19866,B:B,B19866)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19866,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19866))","v":0}]
["Washington",201709,"Aged",109837,null,"2017","Y","2017-09-01",{"$f":"IF(C19885=\"Children\",(D19885-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19885,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19885)),D19885)/(SUMIFS(D:D,A:A,A19885,B:B,B19885)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19885,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19885))","v":5.9004090754036363E-2}]
["Washington",201711,"Persons with disabilities",181729,null,"2017","Y","2017-11-01",{"$f":"IF(C19900=\"Children\",(D19900-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19900,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19900)),D19900)/(SUMIFS(D:D,A:A,A19900,B:B,B19900)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19900,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19900))","v":9.7511309667854471E-2}]
["Washington",201801,"COVID newly-eligible",0,null,"2018","Y","2018-01-01",{"$f":"IF(C19915=\"Children\",(D19915-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19915,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19915)),D19915)/(SUMIFS(D:D,A:A,A19915,B:B,B19915)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19915,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19915))","v":0}]
["Washington",201804,"Aged",112292,null,"2018","Y","2018-04-01",{"$f":"IF(C19934=\"Children\",(D19934-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19934,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19934)),D19934)/(SUMIFS(D:D,A:A,A19934,B:B,B19934)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19934,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19934))","v":6.2633621870117728E-2}]
["Washington",201809,"Persons with disabilities",179504,null,"2018","Y","2018-09-01",{"$f":"IF(C19970=\"Children\",(D19970-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19970,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19970)),D19970)/(SUMIFS(D:D,A:A,A19970,B:B,B19970)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19970,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19970))","v":0.10138576281908269}]
["Washington",201811,"COVID newly-eligible",0,null,"2018","Y","2018-11-01",{"$f":"IF(C19985=\"Children\",(D19985-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19985,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19985)),D19985)/(SUMIFS(D:D,A:A,A19985,B:B,B19985)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A19985,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H19985))","v":0}]
["Washington",201902,"Aged",114621,null,"2019","Y","2019-02-01",{"$f":"IF(C20004=\"Children\",(D20004-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20004,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20004)),D20004)/(SUMIFS(D:D,A:A,A20004,B:B,B20004)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20004,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20004))","v":6.5270349684755272E-2}]
["Washington",201904,"Persons with disabilities",176150,null,"2019","Y","2019-04-01",{"$f":"IF(C20019=\"Children\",(D20019-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20019,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20019)),D20019)/(SUMIFS(D:D,A:A,A20019,B:B,B20019)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20019,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20019))","v":0.10055400317959579}]
["Washington",201907,"Adult",44793,null,"2019","Y","2019-07-01",{"$f":"IF(C20038=\"Children\",(D20038-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20038,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20038)),D20038)/(SUMIFS(D:D,A:A,A20038,B:B,B20038)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20038,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20038))","v":2.5649615023861306E-2}]
["Washington",201912,"Aged",119120,null,"2019","Y","2019-12-01",{"$f":"IF(C20074=\"Children\",(D20074-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20074,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20074)),D20074)/(SUMIFS(D:D,A:A,A20074,B:B,B20074)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20074,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20074))","v":6.8134837424741093E-2}]
["Washington",202002,"Persons with disabilities",173318,null,"2020","Y","2020-02-01",{"$f":"IF(C20089=\"Children\",(D20089-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20089,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20089)),D20089)/(SUMIFS(D:D,A:A,A20089,B:B,B20089)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20089,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20089))","v":9.9445903432162613E-2}]
["Washington",202006,"Persons with disabilities",174735,null,"2020","Y","2020-06-01",{"$f":"IF(C20117=\"Children\",(D20117-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20117,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20117)),D20117)/(SUMIFS(D:D,A:A,A20117,B:B,B20117)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20117,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20117))","v":9.6437334911049277E-2}]
["Washington",202007,"Persons with disabilities",175015,null,"2020","Y","2020-07-01",{"$f":"IF(C20124=\"Children\",(D20124-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20124,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20124)),D20124)/(SUMIFS(D:D,A:A,A20124,B:B,B20124)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20124,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20124))","v":9.5441556600172325E-2}]
["Washington",202012,"COVID newly-eligible",0,null,"2020","Y","2020-12-01",{"$f":"IF(C20160=\"Children\",(D20160-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20160,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20160)),D20160)/(SUMIFS(D:D,A:A,A20160,B:B,B20160)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20160,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20160))","v":0}]
["West Virginia",201603,"Aged",40268,null,"2016","Y","2016-03-01",{"$f":"IF(C20179=\"Children\",(D20179-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20179,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20179)),D20179)/(SUMIFS(D:D,A:A,A20179,B:B,B20179)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20179,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20179))","v":6.7817733525552065E-2}]
["West Virginia",201605,"Persons with disabilities",97661,null,"2016","Y","2016-05-01",{"$f":"IF(C20194=\"Children\",(D20194-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20194,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20194)),D20194)/(SUMIFS(D:D,A:A,A20194,B:B,B20194)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20194,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20194))","v":0.1640498359686417}]
["West Virginia",201608,"Adult",55252,null,"2016","Y","2016-08-01",{"$f":"IF(C20213=\"Children\",(D20213-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20213,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20213)),D20213)/(SUMIFS(D:D,A:A,A20213,B:B,B20213)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20213,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20213))","v":9.2274136954913405E-2}]
["West Virginia",201610,"Aged",40987,null,"2016","Y","2016-10-01",{"$f":"IF(C20228=\"Children\",(D20228-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20228,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20228)),D20228)/(SUMIFS(D:D,A:A,A20228,B:B,B20228)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20228,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20228))","v":6.8790332731926321E-2}]
["West Virginia",201703,"Persons with disabilities",96168,null,"2017","Y","2017-03-01",{"$f":"IF(C20264=\"Children\",(D20264-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20264,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20264)),D20264)/(SUMIFS(D:D,A:A,A20264,B:B,B20264)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20264,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20264))","v":0.16363589957375849}]
["West Virginia",201706,"Adult",51696,null,"2017","Y","2017-06-01",{"$f":"IF(C20283=\"Children\",(D20283-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20283,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20283)),D20283)/(SUMIFS(D:D,A:A,A20283,B:B,B20283)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20283,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20283))","v":8.8727629724854415E-2}]
["West Virginia",201708,"Aged",41680,null,"2017","Y","2017-08-01",{"$f":"IF(C20298=\"Children\",(D20298-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20298,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20298)),D20298)/(SUMIFS(D:D,A:A,A20298,B:B,B20298)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20298,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20298))","v":7.1506877046944403E-2}]
["West Virginia",201711,"Adult expansion group",172188,null,"2017","Y","2017-11-01",{"$f":"IF(C20317=\"Children\",(D20317-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20317,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20317)),D20317)/(SUMIFS(D:D,A:A,A20317,B:B,B20317)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20317,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20317))","v":0.2982968867207057}]
["West Virginia",201801,"Adult",73220,"High Concern","2018","Y","2018-01-01",{"$f":"IF(C20332=\"Children\",(D20332-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20332,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20332)),D20332)/(SUMIFS(D:D,A:A,A20332,B:B,B20332)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20332,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20332))","v":0.13516182684444575}]
["West Virginia",201806,"Aged",42181,"High Concern","2018","Y","2018-06-01",{"$f":"IF(C20368=\"Children\",(D20368-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20368,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20368)),D20368)/(SUMIFS(D:D,A:A,A20368,B:B,B20368)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20368,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20368))","v":7.8860236724666896E-2}]
["West Virginia",201809,"Adult expansion group",152609,"High Concern","2018","Y","2018-09-01",{"$f":"IF(C20387=\"Children\",(D20387-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20387,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20387)),D20387)/(SUMIFS(D:D,A:A,A20387,B:B,B20387)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20387,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20387))","v":0.28739112831087632}]
["West Virginia",201811,"Adult",66779,"High Concern","2018","Y","2018-11-01",{"$f":"IF(C20402=\"Children\",(D20402-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20402,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20402)),D20402)/(SUMIFS(D:D,A:A,A20402,B:B,B20402)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20402,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20402))","v":0.12699659397565385}]
["West Virginia",201901,"Aged",42402,"High Concern","2019","Y","2019-01-01",{"$f":"IF(C20417=\"Children\",(D20417-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20417,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20417)),D20417)/(SUMIFS(D:D,A:A,A20417,B:B,B20417)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20417,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20417))","v":8.1233153057881632E-2}]
["West Virginia",201904,"Adult expansion group",151223,"High Concern","2019","Y","2019-04-01",{"$f":"IF(C20436=\"Children\",(D20436-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20436,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20436)),D20436)/(SUMIFS(D:D,A:A,A20436,B:B,B20436)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20436,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20436))","v":0.29090352974671002}]
["West Virginia",201909,"Adult",60609,"High Concern","2019","Y","2019-09-01",{"$f":"IF(C20472=\"Children\",(D20472-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20472,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20472)),D20472)/(SUMIFS(D:D,A:A,A20472,B:B,B20472)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20472,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20472))","v":0.117031547483423}]
["West Virginia",201912,"Children",207613,"High Concern","2019","Y","2019-12-01",{"$f":"IF(C20491=\"Children\",(D20491-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20491,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20491)),D20491)/(SUMIFS(D:D,A:A,A20491,B:B,B20491)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20491,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20491))","v":0.33777006995175074}]
["West Virginia",202002,"Adult expansion group",151690,"High Concern","2020","Y","2020-02-01",{"$f":"IF(C20506=\"Children\",(D20506-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20506,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20506)),D20506)/(SUMIFS(D:D,A:A,A20506,B:B,B20506)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20506,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20506))","v":0.29431966347944866}]
["West Virginia",202004,"Adult",60476,"High Concern","2020","Y","2020-04-01",{"$f":"IF(C20521=\"Children\",(D20521-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20521,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20521)),D20521)/(SUMIFS(D:D,A:A,A20521,B:B,B20521)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20521,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20521))","v":0.11602555493735971}]
["West Virginia",202010,"Children",219678,null,"2020","Y","2020-10-01",{"$f":"IF(C20561=\"Children\",(D20561-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20561,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20561)),D20561)/(SUMIFS(D:D,A:A,A20561,B:B,B20561)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20561,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20561))","v":0.33301236015700786}]
["West Virginia",202012,"Adult expansion group",187625,null,"2020","Y","2020-12-01",{"$f":"IF(C20576=\"Children\",(D20576-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20576,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20576)),D20576)/(SUMIFS(D:D,A:A,A20576,B:B,B20576)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20576,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20576))","v":0.3301362246316375}]
["Wisconsin",201602,"Adult",307603,null,"2016","Y","2016-02-01",{"$f":"IF(C20591=\"Children\",(D20591-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20591,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20591)),D20591)/(SUMIFS(D:D,A:A,A20591,B:B,B20591)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20591,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20591))","v":0.28844857254045131}]
["Wisconsin",201605,"Children",494127,null,"2016","Y","2016-05-01",{"$f":"IF(C20610=\"Children\",(D20610-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20610,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20610)),D20610)/(SUMIFS(D:D,A:A,A20610,B:B,B20610)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20610,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20610))","v":0.46552294278083178}]
["Wisconsin",201607,"Adult expansion group",0,null,"2016","Y","2016-07-01",{"$f":"IF(C20625=\"Children\",(D20625-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20625,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20625)),D20625)/(SUMIFS(D:D,A:A,A20625,B:B,B20625)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20625,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20625))","v":0}]
["Wisconsin",201612,"Unknown",0,null,"2016","Y","2016-12-01",{"$f":"IF(C20665=\"Children\",(D20665-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20665,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20665)),D20665)/(SUMIFS(D:D,A:A,A20665,B:B,B20665)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20665,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20665))","v":0}]
["Wisconsin",201703,"Children",497833,null,"2017","Y","2017-03-01",{"$f":"IF(C20680=\"Children\",(D20680-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20680,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20680)),D20680)/(SUMIFS(D:D,A:A,A20680,B:B,B20680)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20680,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20680))","v":0.46868765798801526}]
["Wisconsin",201705,"Adult expansion group",0,null,"2017","Y","2017-05-01",{"$f":"IF(C20695=\"Children\",(D20695-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20695,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20695)),D20695)/(SUMIFS(D:D,A:A,A20695,B:B,B20695)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20695,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20695))","v":0}]
["Wisconsin",201707,"Unknown",0,null,"2017","Y","2017-07-01",{"$f":"IF(C20714=\"Children\",(D20714-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20714,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20714)),D20714)/(SUMIFS(D:D,A:A,A20714,B:B,B20714)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20714,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20714))","v":0}]
["Wisconsin",201801,"Children",505529,null,"2018","Y","2018-01-01",{"$f":"IF(C20750=\"Children\",(D20750-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20750,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20750)),D20750)/(SUMIFS(D:D,A:A,A20750,B:B,B20750)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20750,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20750))","v":0.40222037466298866}]
["Wisconsin",201803,"COVID newly-eligible",0,null,"2018","Y","2018-03-01",{"$f":"IF(C20769=\"Children\",(D20769-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20769,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20769)),D20769)/(SUMIFS(D:D,A:A,A20769,B:B,B20769)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20769,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20769))","v":0}]
["Wisconsin",201805,"Unknown",0,null,"2018","Y","2018-05-01",{"$f":"IF(C20784=\"Children\",(D20784-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20784,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20784)),D20784)/(SUMIFS(D:D,A:A,A20784,B:B,B20784)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20784,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20784))","v":0}]
["Wisconsin",201808,"Children",501822,null,"2018","Y","2018-08-01",{"$f":"IF(C20799=\"Children\",(D20799-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20799,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20799)),D20799)/(SUMIFS(D:D,A:A,A20799,B:B,B20799)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20799,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20799))","v":0.40054765211967652}]
["Wisconsin",201810,"COVID newly-eligible",0,null,"2018","Y","2018-10-01",{"$f":"IF(C20818=\"Children\",(D20818-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20818,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20818)),D20818)/(SUMIFS(D:D,A:A,A20818,B:B,B20818)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20818,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20818))","v":0}]
["Wisconsin",201903,"Unknown",0,null,"2019","Y","2019-03-01",{"$f":"IF(C20854=\"Children\",(D20854-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20854,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20854)),D20854)/(SUMIFS(D:D,A:A,A20854,B:B,B20854)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20854,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20854))","v":0}]
["Wisconsin",201906,"Children",497152,null,"2019","Y","2019-06-01",{"$f":"IF(C20869=\"Children\",(D20869-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20869,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20869)),D20869)/(SUMIFS(D:D,A:A,A20869,B:B,B20869)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20869,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20869))","v":0.39832732561816225}]
["Wisconsin",201908,"COVID newly-eligible",0,null,"2019","Y","2019-08-01",{"$f":"IF(C20888=\"Children\",(D20888-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20888,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20888)),D20888)/(SUMIFS(D:D,A:A,A20888,B:B,B20888)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20888,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20888))","v":0}]
["Wisconsin",201910,"Unknown",0,null,"2019","Y","2019-10-01",{"$f":"IF(C20903=\"Children\",(D20903-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20903,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20903)),D20903)/(SUMIFS(D:D,A:A,A20903,B:B,B20903)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20903,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20903))","v":0}]
["Wisconsin",202001,"Persons with disabilities",185972,null,"2020","Y","2020-01-01",{"$f":"IF(C20922=\"Children\",(D20922-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20922,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20922)),D20922)/(SUMIFS(D:D,A:A,A20922,B:B,B20922)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20922,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20922))","v":0.1731189562147892}]
["Wisconsin",202006,"COVID newly-eligible",0,null,"2020","Y","2020-06-01",{"$f":"IF(C20958=\"Children\",(D20958-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20958,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20958)),D20958)/(SUMIFS(D:D,A:A,A20958,B:B,B20958)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20958,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20958))","v":0}]
["Wisconsin",202008,"Unknown",0,null,"2020","Y","2020-08-01",{"$f":"IF(C20973=\"Children\",(D20973-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20973,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20973)),D20973)/(SUMIFS(D:D,A:A,A20973,B:B,B20973)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20973,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20973))","v":0}]
["Wisconsin",202011,"Persons with disabilities",191819,null,"2020","Y","2020-11-01",{"$f":"IF(C20992=\"Children\",(D20992-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20992,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20992)),D20992)/(SUMIFS(D:D,A:A,A20992,B:B,B20992)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A20992,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H20992))","v":0.15350763820921226}]
["Wyoming",201601,"COVID newly-eligible",0,null,"2016","Y","2016-01-01",{"$f":"IF(C21007=\"Children\",(D21007-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21007,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21007)),D21007)/(SUMIFS(D:D,A:A,A21007,B:B,B21007)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21007,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21007))","v":0}]
["Wyoming",201604,"Aged",5545,null,"2016","Y","2016-04-01",{"$f":"IF(C21026=\"Children\",(D21026-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21026,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21026)),D21026)/(SUMIFS(D:D,A:A,A21026,B:B,B21026)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21026,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21026))","v":7.6893209268786483E-2}]
["Wyoming",201609,"Persons with disabilities",11101,null,"2016","Y","2016-09-01",{"$f":"IF(C21062=\"Children\",(D21062-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21062,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21062)),D21062)/(SUMIFS(D:D,A:A,A21062,B:B,B21062)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21062,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21062))","v":0.15577290076335878}]
["Wyoming",201611,"COVID newly-eligible",0,null,"2016","Y","2016-11-01",{"$f":"IF(C21077=\"Children\",(D21077-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21077,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21077)),D21077)/(SUMIFS(D:D,A:A,A21077,B:B,B21077)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21077,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21077))","v":0}]
["Wyoming",201702,"Aged",5648,null,"2017","Y","2017-02-01",{"$f":"IF(C21096=\"Children\",(D21096-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21096,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21096)),D21096)/(SUMIFS(D:D,A:A,A21096,B:B,B21096)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21096,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21096))","v":8.0364257256687541E-2}]
["Wyoming",201704,"Persons with disabilities",10732,null,"2017","Y","2017-04-01",{"$f":"IF(C21111=\"Children\",(D21111-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21111,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21111)),D21111)/(SUMIFS(D:D,A:A,A21111,B:B,B21111)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21111,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21111))","v":0.15512929850681545}]
["Wyoming",201709,"COVID newly-eligible",0,null,"2017","Y","2017-09-01",{"$f":"IF(C21147=\"Children\",(D21147-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21147,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21147)),D21147)/(SUMIFS(D:D,A:A,A21147,B:B,B21147)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21147,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21147))","v":0}]
["Wyoming",201712,"Aged",5814,null,"2017","Y","2017-12-01",{"$f":"IF(C21166=\"Children\",(D21166-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21166,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21166)),D21166)/(SUMIFS(D:D,A:A,A21166,B:B,B21166)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21166,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21166))","v":8.4532844805024862E-2}]
["Wyoming",201802,"Persons with disabilities",10697,null,"2018","Y","2018-02-01",{"$f":"IF(C21181=\"Children\",(D21181-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21181,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21181)),D21181)/(SUMIFS(D:D,A:A,A21181,B:B,B21181)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21181,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21181))","v":0.16736814106676262}]
["Wyoming",201805,"Adult",8843,null,"2018","Y","2018-05-01",{"$f":"IF(C21200=\"Children\",(D21200-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21200,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21200)),D21200)/(SUMIFS(D:D,A:A,A21200,B:B,B21200)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21200,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21200))","v":0.13933664224375641}]
["Wyoming",201807,"Aged",6025,null,"2018","Y","2018-07-01",{"$f":"IF(C21215=\"Children\",(D21215-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21215,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21215)),D21215)/(SUMIFS(D:D,A:A,A21215,B:B,B21215)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21215,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21215))","v":9.535792855673203E-2}]
["Wyoming",201812,"Persons with disabilities",10624,null,{"$f":"LEFT(B21251,4)","v":"2018"},{"$f":"IF(OR(A21251=\"Puerto Rico\",A21251=\"Virgin Islands\"),\"N\",\"Y\")","v":"Y"},{"$f":"DATE(F21251,VALUE(RIGHT(B21251,2)),1)","v":"2018-12-01"},{"$f":"IF(C21251=\"Children\",(D21251-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21251,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21251)),D21251)/(SUMIFS(D:D,A:A,A21251,B:B,B21251)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21251,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21251))","v":0.17114229102566167}]
["Wyoming",201903,"Adult",8061,null,"2019","Y","2019-03-01",{"$f":"IF(C21270=\"Children\",(D21270-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21270,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21270)),D21270)/(SUMIFS(D:D,A:A,A21270,B:B,B21270)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21270,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21270))","v":0.13089013736888253}]
["Wyoming",201905,"Aged",6033,null,"2019","Y","2019-05-01",{"$f":"IF(C21285=\"Children\",(D21285-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21285,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21285)),D21285)/(SUMIFS(D:D,A:A,A21285,B:B,B21285)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21285,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21285))","v":9.8615492750543501E-2}]
["Wyoming",201907,"Persons with disabilities",10741,null,"2019","Y","2019-07-01",{"$f":"IF(C21300=\"Children\",(D21300-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21300,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21300)),D21300)/(SUMIFS(D:D,A:A,A21300,B:B,B21300)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21300,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21300))","v":0.1765218248750986}]
["Wyoming",201910,"Adult",7759,null,"2019","Y","2019-10-01",{"$f":"IF(C21319=\"Children\",(D21319-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21319,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21319)),D21319)/(SUMIFS(D:D,A:A,A21319,B:B,B21319)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21319,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21319))","v":0.12782326485560369}]
["Wyoming",202003,"Aged",6117,null,"2020","Y","2020-03-01",{"$f":"IF(C21355=\"Children\",(D21355-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21355,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21355)),D21355)/(SUMIFS(D:D,A:A,A21355,B:B,B21355)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21355,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21355))","v":9.9791184051681942E-2}]
["Wyoming",202006,"Adult expansion group",0,null,"2020","Y","2020-06-01",{"$f":"IF(C21374=\"Children\",(D21374-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21374,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21374)),D21374)/(SUMIFS(D:D,A:A,A21374,B:B,B21374)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21374,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21374))","v":0}]
["Wyoming",202008,"Adult",9444,null,"2020","Y","2020-08-01",{"$f":"IF(C21389=\"Children\",(D21389-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21389,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21389)),D21389)/(SUMIFS(D:D,A:A,A21389,B:B,B21389)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21389,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21389))","v":0.14030813115630897}]
["Wyoming",202010,"Aged",6339,null,"2020","Y","2020-10-01",{"$f":"IF(C21404=\"Children\",(D21404-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21404,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21404)),D21404)/(SUMIFS(D:D,A:A,A21404,B:B,B21404)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21404,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21404))","v":9.6245236323884431E-2}]
["Puerto Rico",201601,"Adult expansion group",190841,"Not assessed","2016","N","2016-01-01",{"$f":"IF(C21423=\"Children\",(D21423-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21423,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21423)),D21423)/(SUMIFS(D:D,A:A,A21423,B:B,B21423)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21423,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21423))","v":0.23859777656643044}]
["Puerto Rico",201606,"Adult",145806,"Not assessed","2016","N","2016-06-01",{"$f":"IF(C21459=\"Children\",(D21459-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21459,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21459)),D21459)/(SUMIFS(D:D,A:A,A21459,B:B,B21459)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21459,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21459))","v":0.1679684260001659}]
["Puerto Rico",201609,"Children",256026,"Not assessed","2016","N","2016-09-01",{"$f":"IF(C21478=\"Children\",(D21478-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21478,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21478)),D21478)/(SUMIFS(D:D,A:A,A21478,B:B,B21478)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21478,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21478))","v":0.28760890957865082}]
["Puerto Rico",201611,"Adult expansion group",218608,"Not assessed","2016","N","2016-11-01",{"$f":"IF(C21493=\"Children\",(D21493-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21493,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21493)),D21493)/(SUMIFS(D:D,A:A,A21493,B:B,B21493)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21493,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21493))","v":0.23961872859842423}]
["Puerto Rico",201701,"Adult",161448,"Not assessed","2017","N","2017-01-01",{"$f":"IF(C21508=\"Children\",(D21508-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21508,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21508)),D21508)/(SUMIFS(D:D,A:A,A21508,B:B,B21508)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21508,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21508))","v":0.16991879159878251}]
["Puerto Rico",201707,"Children",340714,"Not assessed","2017","N","2017-07-01",{"$f":"IF(C21548=\"Children\",(D21548-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21548,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21548)),D21548)/(SUMIFS(D:D,A:A,A21548,B:B,B21548)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21548,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21548))","v":0.31224334001416815}]
["Puerto Rico",201709,"Adult expansion group",304113,"Not assessed","2017","N","2017-09-01",{"$f":"IF(C21563=\"Children\",(D21563-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21563,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21563)),D21563)/(SUMIFS(D:D,A:A,A21563,B:B,B21563)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21563,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21563))","v":0.25709430756159729}]
["Puerto Rico",201711,"Adult",224000,"Not assessed","2017","N","2017-11-01",{"$f":"IF(C21578=\"Children\",(D21578-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21578,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21578)),D21578)/(SUMIFS(D:D,A:A,A21578,B:B,B21578)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21578,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21578))","v":0.16689328887812693}]
["Puerto Rico",201802,"Children",430535,"Not assessed","2018","N","2018-02-01",{"$f":"IF(C21597=\"Children\",(D21597-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21597,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21597)),D21597)/(SUMIFS(D:D,A:A,A21597,B:B,B21597)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21597,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21597))","v":0.30897985371118869}]
["Puerto Rico",201804,"Adult expansion group",386995,"Not assessed","2018","N","2018-04-01",{"$f":"IF(C21612=\"Children\",(D21612-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21612,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21612)),D21612)/(SUMIFS(D:D,A:A,A21612,B:B,B21612)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21612,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21612))","v":0.27364109279664101}]
["Puerto Rico",201809,"Unknown",0,"Not assessed","2018","N","2018-09-01",{"$f":"IF(C21652=\"Children\",(D21652-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21652,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21652)),D21652)/(SUMIFS(D:D,A:A,A21652,B:B,B21652)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21652,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21652))","v":0}]
["Puerto Rico",201812,"Children",394938,"Not assessed","2018","N","2018-12-01",{"$f":"IF(C21667=\"Children\",(D21667-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21667,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21667)),D21667)/(SUMIFS(D:D,A:A,A21667,B:B,B21667)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21667,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21667))","v":0.29882305762893968}]
["Puerto Rico",201902,"Adult expansion group",398834,"Not assessed","2019","N","2019-02-01",{"$f":"IF(C21682=\"Children\",(D21682-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21682,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21682)),D21682)/(SUMIFS(D:D,A:A,A21682,B:B,B21682)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21682,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21682))","v":0.30217718741571126}]
["Puerto Rico",201904,"Unknown",0,"Not assessed","2019","N","2019-04-01",{"$f":"IF(C21701=\"Children\",(D21701-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21701,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21701)),D21701)/(SUMIFS(D:D,A:A,A21701,B:B,B21701)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21701,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21701))","v":0}]
["Puerto Rico",201910,"Children",367600,"Not assessed","2019","N","2019-10-01",{"$f":"IF(C21737=\"Children\",(D21737-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21737,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21737)),D21737)/(SUMIFS(D:D,A:A,A21737,B:B,B21737)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21737,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21737))","v":0.29010555391141363}]
["Puerto Rico",201912,"COVID newly-eligible",0,"Not assessed","2019","N","2019-12-01",{"$f":"IF(C21756=\"Children\",(D21756-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21756,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21756)),D21756)/(SUMIFS(D:D,A:A,A21756,B:B,B21756)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21756,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21756))","v":0}]
["Puerto Rico",202002,"Unknown",0,"Not assessed","2020","N","2020-02-01",{"$f":"IF(C21771=\"Children\",(D21771-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21771,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21771)),D21771)/(SUMIFS(D:D,A:A,A21771,B:B,B21771)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21771,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21771))","v":0}]
["Puerto Rico",202005,"Children",350694,"Not assessed","2020","N","2020-05-01",{"$f":"IF(C21786=\"Children\",(D21786-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21786,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21786)),D21786)/(SUMIFS(D:D,A:A,A21786,B:B,B21786)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21786,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21786))","v":0.28071352242664865}]
["Puerto Rico",202007,"COVID newly-eligible",0,"Not assessed","2020","N","2020-07-01",{"$f":"IF(C21805=\"Children\",(D21805-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21805,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21805)),D21805)/(SUMIFS(D:D,A:A,A21805,B:B,B21805)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21805,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21805))","v":0}]
["Puerto Rico",202012,"Unknown",0,"Not assessed","2020","N","2020-12-01",{"$f":"IF(C21841=\"Children\",(D21841-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21841,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21841)),D21841)/(SUMIFS(D:D,A:A,A21841,B:B,B21841)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21841,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21841))","v":0}]
["Virgin Islands",201603,"Children",0,"Not assessed","2016","N","2016-03-01",{"$f":"IF(C21856=\"Children\",(D21856-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21856,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21856)),D21856)/(SUMIFS(D:D,A:A,A21856,B:B,B21856)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21856,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21856))","v":{"$error":"#DIV/0!"}}]
["Virgin Islands",201605,"COVID newly-eligible",0,"Not assessed","2016","N","2016-05-01",{"$f":"IF(C21875=\"Children\",(D21875-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21875,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21875)),D21875)/(SUMIFS(D:D,A:A,A21875,B:B,B21875)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21875,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21875))","v":{"$error":"#DIV/0!"}}]
["Virgin Islands",201607,"Unknown",0,"Not assessed","2016","N","2016-07-01",{"$f":"IF(C21890=\"Children\",(D21890-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21890,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21890)),D21890)/(SUMIFS(D:D,A:A,A21890,B:B,B21890)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21890,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21890))","v":{"$error":"#DIV/0!"}}]
["Virgin Islands",201610,"Persons with disabilities",0,"Not assessed","2016","N","2016-10-01",{"$f":"IF(C21909=\"Children\",(D21909-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21909,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21909)),D21909)/(SUMIFS(D:D,A:A,A21909,B:B,B21909)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21909,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21909))","v":{"$error":"#DIV/0!"}}]
["Virgin Islands",201703,"COVID newly-eligible",0,"Not assessed","2017","N","2017-03-01",{"$f":"IF(C21945=\"Children\",(D21945-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21945,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21945)),D21945)/(SUMIFS(D:D,A:A,A21945,B:B,B21945)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21945,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21945))","v":0}]
["Virgin Islands",201705,"Unknown",0,"Not assessed","2017","N","2017-05-01",{"$f":"IF(C21960=\"Children\",(D21960-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21960,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21960)),D21960)/(SUMIFS(D:D,A:A,A21960,B:B,B21960)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21960,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21960))","v":0}]
["Virgin Islands",201708,"Persons with disabilities",1070,"Not assessed","2017","N","2017-08-01",{"$f":"IF(C21979=\"Children\",(D21979-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21979,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21979)),D21979)/(SUMIFS(D:D,A:A,A21979,B:B,B21979)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A21979,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H21979))","v":4.4918349355610593E-2}]
["Virgin Islands",201711,"Unknown",0,"Not assessed","2017","N","2017-11-01",{"$f":"IF(C22002=\"Children\",(D22002-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22002,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22002)),D22002)/(SUMIFS(D:D,A:A,A22002,B:B,B22002)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22002,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22002))","v":0}]
["Virgin Islands",201801,"Adult",4954,"Not assessed","2018","N","2018-01-01",{"$f":"IF(C22012=\"Children\",(D22012-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22012,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22012)),D22012)/(SUMIFS(D:D,A:A,A22012,B:B,B22012)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22012,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22012))","v":0.19490125108191045}]
["Virgin Islands",201801,"Aged",2184,"Not assessed","2018","N","2018-01-01",{"$f":"IF(C22013=\"Children\",(D22013-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22013,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22013)),D22013)/(SUMIFS(D:D,A:A,A22013,B:B,B22013)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22013,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22013))","v":8.5923361397434894E-2}]
["Virgin Islands",201801,"Persons with disabilities",1044,"Not assessed","2018","N","2018-01-01",{"$f":"IF(C22014=\"Children\",(D22014-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22014,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22014)),D22014)/(SUMIFS(D:D,A:A,A22014,B:B,B22014)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22014,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22014))","v":4.1073255173499093E-2}]
["Virgin Islands",201801,"COVID newly-eligible",0,"Not assessed","2018","N","2018-01-01",{"$f":"IF(C22015=\"Children\",(D22015-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22015,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22015)),D22015)/(SUMIFS(D:D,A:A,A22015,B:B,B22015)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22015,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22015))","v":0}]
["Virgin Islands",201801,"Unknown",0,"Not assessed","2018","N","2018-01-01",{"$f":"IF(C22016=\"Children\",(D22016-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22016,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22016)),D22016)/(SUMIFS(D:D,A:A,A22016,B:B,B22016)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22016,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22016))","v":0}]
["Virgin Islands",201802,"Children",10480,"Not assessed","2018","N","2018-02-01",{"$f":"IF(C22017=\"Children\",(D22017-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22017,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22017)),D22017)/(SUMIFS(D:D,A:A,A22017,B:B,B22017)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22017,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22017))","v":0.40760763875384076}]
["Virgin Islands",201802,"Adult expansion group",6970,"Not assessed","2018","N","2018-02-01",{"$f":"IF(C22018=\"Children\",(D22018-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22018,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22018)),D22018)/(SUMIFS(D:D,A:A,A22018,B:B,B22018)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22018,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22018))","v":0.27109019485823188}]
["Virgin Islands",201802,"Adult",5021,"Not assessed",{"$f":"LEFT(B22019,4)","v":"2018"},{"$f":"IF(OR(A22019=\"Puerto Rico\",A22019=\"Virgin Islands\"),\"N\",\"Y\")","v":"N"},{"$f":"DATE(F22019,VALUE(RIGHT(B22019,2)),1)","v":"2018-02-01"},{"$f":"IF(C22019=\"Children\",(D22019-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22019,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22019)),D22019)/(SUMIFS(D:D,A:A,A22019,B:B,B22019)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22019,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22019))","v":0.19528606433044221}]
["Virgin Islands",201802,"Aged",2200,"Not assessed","2018","N","2018-02-01",{"$f":"IF(C22020=\"Children\",(D22020-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22020,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22020)),D22020)/(SUMIFS(D:D,A:A,A22020,B:B,B22020)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22020,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22020))","v":8.5566489051378786E-2}]
["Virgin Islands",201802,"Persons with disabilities",1040,"Not assessed","2018","N","2018-02-01",{"$f":"IF(C22021=\"Children\",(D22021-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22021,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22021)),D22021)/(SUMIFS(D:D,A:A,A22021,B:B,B22021)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22021,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22021))","v":4.0449613006106333E-2}]
["Virgin Islands",201802,"COVID newly-eligible",0,"Not assessed","2018","N","2018-02-01",{"$f":"IF(C22022=\"Children\",(D22022-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22022,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22022)),D22022)/(SUMIFS(D:D,A:A,A22022,B:B,B22022)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22022,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22022))","v":0}]
["Virgin Islands",201802,"Unknown",0,"Not assessed","2018","N","2018-02-01",{"$f":"IF(C22023=\"Children\",(D22023-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22023,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22023)),D22023)/(SUMIFS(D:D,A:A,A22023,B:B,B22023)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22023,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22023))","v":0}]
["Virgin Islands",201803,"Children",10596,"Not assessed","2018","N","2018-03-01",{"$f":"IF(C22024=\"Children\",(D22024-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22024,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22024)),D22024)/(SUMIFS(D:D,A:A,A22024,B:B,B22024)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22024,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22024))","v":0.4063506672802577}]
["Virgin Islands",201803,"Adult expansion group",7076,"Not assessed","2018","N","2018-03-01",{"$f":"IF(C22025=\"Children\",(D22025-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22025,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22025)),D22025)/(SUMIFS(D:D,A:A,A22025,B:B,B22025)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22025,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22025))","v":0.27136063813468325}]
["Virgin Islands",201803,"Adult",5140,"Not assessed","2018","N","2018-03-01",{"$f":"IF(C22026=\"Children\",(D22026-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22026,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22026)),D22026)/(SUMIFS(D:D,A:A,A22026,B:B,B22026)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22026,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22026))","v":0.19711612210461726}]
["Virgin Islands",201803,"Aged",2236,"Not assessed","2018","N","2018-03-01",{"$f":"IF(C22027=\"Children\",(D22027-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22027,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22027)),D22027)/(SUMIFS(D:D,A:A,A22027,B:B,B22027)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22027,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22027))","v":8.5749348059518338E-2}]
["Virgin Islands",201803,"Persons with disabilities",1028,"Not assessed","2018","N","2018-03-01",{"$f":"IF(C22028=\"Children\",(D22028-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22028,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22028)),D22028)/(SUMIFS(D:D,A:A,A22028,B:B,B22028)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22028,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22028))","v":3.9423224420923456E-2}]
["Virgin Islands",201803,"COVID newly-eligible",0,"Not assessed","2018","N","2018-03-01",{"$f":"IF(C22029=\"Children\",(D22029-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22029,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22029)),D22029)/(SUMIFS(D:D,A:A,A22029,B:B,B22029)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22029,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22029))","v":0}]
["Virgin Islands",201803,"Unknown",0,"Not assessed","2018","N","2018-03-01",{"$f":"IF(C22030=\"Children\",(D22030-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22030,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22030)),D22030)/(SUMIFS(D:D,A:A,A22030,B:B,B22030)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22030,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22030))","v":0}]
["Virgin Islands",201804,"Children",10673,"Not assessed","2018","N","2018-04-01",{"$f":"IF(C22031=\"Children\",(D22031-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22031,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22031)),D22031)/(SUMIFS(D:D,A:A,A22031,B:B,B22031)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22031,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22031))","v":0.40484770322042257}]
["Virgin Islands",201804,"Adult expansion group",7164,"Not assessed","2018","N","2018-04-01",{"$f":"IF(C22032=\"Children\",(D22032-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22032,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22032)),D22032)/(SUMIFS(D:D,A:A,A22032,B:B,B22032)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22032,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22032))","v":0.27174449038425064}]
["Virgin Islands",201804,"Adult",5235,"Not assessed","2018","N","2018-04-01",{"$f":"IF(C22033=\"Children\",(D22033-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22033,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22033)),D22033)/(SUMIFS(D:D,A:A,A22033,B:B,B22033)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22033,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22033))","v":0.19857375867693358}]
["Virgin Islands",201804,"Aged",2261,"Not assessed","2018","N","2018-04-01",{"$f":"IF(C22034=\"Children\",(D22034-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22034,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22034)),D22034)/(SUMIFS(D:D,A:A,A22034,B:B,B22034)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22034,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22034))","v":8.5764139134392903E-2}]
["Virgin Islands",201804,"Persons with disabilities",1030,"Not assessed","2018","N","2018-04-01",{"$f":"IF(C22035=\"Children\",(D22035-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22035,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22035)),D22035)/(SUMIFS(D:D,A:A,A22035,B:B,B22035)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22035,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22035))","v":3.9069908584000307E-2}]
["Virgin Islands",201804,"COVID newly-eligible",0,"Not assessed","2018","N","2018-04-01",{"$f":"IF(C22036=\"Children\",(D22036-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22036,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22036)),D22036)/(SUMIFS(D:D,A:A,A22036,B:B,B22036)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22036,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22036))","v":0}]
["Virgin Islands",201804,"Unknown",0,"Not assessed","2018","N","2018-04-01",{"$f":"IF(C22037=\"Children\",(D22037-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22037,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22037)),D22037)/(SUMIFS(D:D,A:A,A22037,B:B,B22037)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22037,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22037))","v":0}]
["Virgin Islands",201805,"Children",10636,"Not assessed","2018","N","2018-05-01",{"$f":"IF(C22038=\"Children\",(D22038-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22038,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22038)),D22038)/(SUMIFS(D:D,A:A,A22038,B:B,B22038)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22038,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22038))","v":0.40371987094325301}]
["Virgin Islands",201805,"Adult expansion group",7239,"Not assessed","2018","N","2018-05-01",{"$f":"IF(C22039=\"Children\",(D22039-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22039,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22039)),D22039)/(SUMIFS(D:D,A:A,A22039,B:B,B22039)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22039,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22039))","v":0.27477699753273865}]
["Virgin Islands",201805,"Adult",5290,"Not assessed","2018","N","2018-05-01",{"$f":"IF(C22040=\"Children\",(D22040-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22040,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22040)),D22040)/(SUMIFS(D:D,A:A,A22040,B:B,B22040)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22040,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22040))","v":0.20079711520212565}]
["Virgin Islands",201805,"Aged",2277,"Not assessed","2018","N","2018-05-01",{"$f":"IF(C22041=\"Children\",(D22041-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22041,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22041)),D22041)/(SUMIFS(D:D,A:A,A22041,B:B,B22041)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22041,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22041))","v":8.643006263048017E-2}]
["Virgin Islands",201805,"Persons with disabilities",903,"Not assessed","2018","N","2018-05-01",{"$f":"IF(C22042=\"Children\",(D22042-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22042,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22042)),D22042)/(SUMIFS(D:D,A:A,A22042,B:B,B22042)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22042,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22042))","v":3.4275953691402544E-2}]
["Virgin Islands",201805,"COVID newly-eligible",0,"Not assessed","2018","N","2018-05-01",{"$f":"IF(C22043=\"Children\",(D22043-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22043,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22043)),D22043)/(SUMIFS(D:D,A:A,A22043,B:B,B22043)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22043,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22043))","v":0}]
["Virgin Islands",201805,"Unknown",0,"Not assessed","2018","N","2018-05-01",{"$f":"IF(C22044=\"Children\",(D22044-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22044,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22044)),D22044)/(SUMIFS(D:D,A:A,A22044,B:B,B22044)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22044,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22044))","v":0}]
["Virgin Islands",201806,"Children",10542,"Not assessed","2018","N","2018-06-01",{"$f":"IF(C22045=\"Children\",(D22045-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22045,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22045)),D22045)/(SUMIFS(D:D,A:A,A22045,B:B,B22045)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22045,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22045))","v":0.40514988470407381}]
["Virgin Islands",201806,"Adult expansion group",7311,"Not assessed","2018","N","2018-06-01",{"$f":"IF(C22046=\"Children\",(D22046-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22046,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22046)),D22046)/(SUMIFS(D:D,A:A,A22046,B:B,B22046)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22046,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22046))","v":0.28097617217524978}]
["Virgin Islands",201806,"Adult",5086,"Not assessed","2018","N","2018-06-01",{"$f":"IF(C22047=\"Children\",(D22047-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22047,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22047)),D22047)/(SUMIFS(D:D,A:A,A22047,B:B,B22047)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22047,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22047))","v":0.19546502690238279}]
["Virgin Islands",201806,"Aged",2296,"Not assessed","2018","N","2018-06-01",{"$f":"IF(C22048=\"Children\",(D22048-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22048,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22048)),D22048)/(SUMIFS(D:D,A:A,A22048,B:B,B22048)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22048,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22048))","v":8.8239815526518064E-2}]
["Virgin Islands",201806,"Persons with disabilities",785,"Not assessed","2018","N","2018-06-01",{"$f":"IF(C22049=\"Children\",(D22049-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22049,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22049)),D22049)/(SUMIFS(D:D,A:A,A22049,B:B,B22049)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22049,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22049))","v":3.0169100691775558E-2}]
["Virgin Islands",201806,"COVID newly-eligible",0,"Not assessed","2018","N","2018-06-01",{"$f":"IF(C22050=\"Children\",(D22050-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22050,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22050)),D22050)/(SUMIFS(D:D,A:A,A22050,B:B,B22050)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22050,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22050))","v":0}]
["Virgin Islands",201806,"Unknown",0,"Not assessed","2018","N","2018-06-01",{"$f":"IF(C22051=\"Children\",(D22051-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22051,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22051)),D22051)/(SUMIFS(D:D,A:A,A22051,B:B,B22051)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22051,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22051))","v":0}]
["Virgin Islands",201807,"Children",10544,"Not assessed","2018","N","2018-07-01",{"$f":"IF(C22052=\"Children\",(D22052-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22052,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22052)),D22052)/(SUMIFS(D:D,A:A,A22052,B:B,B22052)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22052,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22052))","v":0.4072457610752771}]
["Virgin Islands",201807,"Adult expansion group",7392,"Not assessed","2018","N","2018-07-01",{"$f":"IF(C22053=\"Children\",(D22053-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22053,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22053)),D22053)/(SUMIFS(D:D,A:A,A22053,B:B,B22053)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22053,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22053))","v":0.28550461550345679}]
["Virgin Islands",201807,"Adult",4937,"Not assessed","2018","N","2018-07-01",{"$f":"IF(C22054=\"Children\",(D22054-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22054,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22054)),D22054)/(SUMIFS(D:D,A:A,A22054,B:B,B22054)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22054,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22054))","v":0.19068402147464369}]
["Virgin Islands",201807,"Aged",2331,"Not assessed","2018","N","2018-07-01",{"$f":"IF(C22055=\"Children\",(D22055-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22055,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22055)),D22055)/(SUMIFS(D:D,A:A,A22055,B:B,B22055)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22055,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22055))","v":9.0031285002510522E-2}]
["Virgin Islands",201807,"Persons with disabilities",687,"Not assessed","2018","N","2018-07-01",{"$f":"IF(C22056=\"Children\",(D22056-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22056,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22056)),D22056)/(SUMIFS(D:D,A:A,A22056,B:B,B22056)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22056,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22056))","v":2.6534316944111853E-2}]
["Virgin Islands",201807,"COVID newly-eligible",0,"Not assessed","2018","N","2018-07-01",{"$f":"IF(C22057=\"Children\",(D22057-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22057,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22057)),D22057)/(SUMIFS(D:D,A:A,A22057,B:B,B22057)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22057,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22057))","v":0}]
["Virgin Islands",201807,"Unknown",0,"Not assessed","2018","N","2018-07-01",{"$f":"IF(C22058=\"Children\",(D22058-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22058,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22058)),D22058)/(SUMIFS(D:D,A:A,A22058,B:B,B22058)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22058,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22058))","v":0}]
["Virgin Islands",201808,"Children",10634,"Not assessed","2018","N","2018-08-01",{"$f":"IF(C22059=\"Children\",(D22059-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22059,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22059)),D22059)/(SUMIFS(D:D,A:A,A22059,B:B,B22059)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22059,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22059))","v":0.40666947110788176}]
["Virgin Islands",201808,"Adult expansion group",7512,"Not assessed","2018","N","2018-08-01",{"$f":"IF(C22060=\"Children\",(D22060-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22060,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22060)),D22060)/(SUMIFS(D:D,A:A,A22060,B:B,B22060)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22060,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22060))","v":0.28727676010554898}]
["Virgin Islands",201808,"Adult",4962,"Not assessed","2018","N","2018-08-01",{"$f":"IF(C22061=\"Children\",(D22061-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22061,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22061)),D22061)/(SUMIFS(D:D,A:A,A22061,B:B,B22061)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22061,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22061))","v":0.18975869058090175}]
["Virgin Islands",201808,"Aged",2375,"Not assessed","2018","N","2018-08-01",{"$f":"IF(C22062=\"Children\",(D22062-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22062,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22062)),D22062)/(SUMIFS(D:D,A:A,A22062,B:B,B22062)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22062,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22062))","v":9.0825652988642008E-2}]
["Virgin Islands",201808,"Persons with disabilities",666,"Not assessed","2018","N","2018-08-01",{"$f":"IF(C22063=\"Children\",(D22063-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22063,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22063)),D22063)/(SUMIFS(D:D,A:A,A22063,B:B,B22063)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22063,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22063))","v":2.5469425217025509E-2}]
["Virgin Islands",201808,"COVID newly-eligible",0,"Not assessed","2018","N","2018-08-01",{"$f":"IF(C22064=\"Children\",(D22064-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22064,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22064)),D22064)/(SUMIFS(D:D,A:A,A22064,B:B,B22064)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22064,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22064))","v":0}]
["Virgin Islands",201808,"Unknown",0,"Not assessed","2018","N","2018-08-01",{"$f":"IF(C22065=\"Children\",(D22065-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22065,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22065)),D22065)/(SUMIFS(D:D,A:A,A22065,B:B,B22065)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22065,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22065))","v":0}]
["Virgin Islands",201809,"Children",10705,"Not assessed","2018","N","2018-09-01",{"$f":"IF(C22066=\"Children\",(D22066-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22066,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22066)),D22066)/(SUMIFS(D:D,A:A,A22066,B:B,B22066)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22066,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22066))","v":0.4059229485818292}]
["Virgin Islands",201809,"Adult expansion group",7633,"Not assessed","2018","N","2018-09-01",{"$f":"IF(C22067=\"Children\",(D22067-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22067,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22067)),D22067)/(SUMIFS(D:D,A:A,A22067,B:B,B22067)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22067,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22067))","v":0.289435765205521}]
["Virgin Islands",201809,"Adult",4988,"Not assessed","2018","N","2018-09-01",{"$f":"IF(C22068=\"Children\",(D22068-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22068,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22068)),D22068)/(SUMIFS(D:D,A:A,A22068,B:B,B22068)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22068,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22068))","v":0.1891399969664796}]
["Virgin Islands",201809,"Aged",2414,"Not assessed","2018","N","2018-09-01",{"$f":"IF(C22069=\"Children\",(D22069-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22069,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22069)),D22069)/(SUMIFS(D:D,A:A,A22069,B:B,B22069)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22069,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22069))","v":9.1536478082815106E-2}]
["Virgin Islands",201809,"Persons with disabilities",632,"Not assessed","2018","N","2018-09-01",{"$f":"IF(C22070=\"Children\",(D22070-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22070,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22070)),D22070)/(SUMIFS(D:D,A:A,A22070,B:B,B22070)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22070,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22070))","v":2.3964811163355075E-2}]
["Virgin Islands",201809,"COVID newly-eligible",0,"Not assessed","2018","N","2018-09-01",{"$f":"IF(C22071=\"Children\",(D22071-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22071,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22071)),D22071)/(SUMIFS(D:D,A:A,A22071,B:B,B22071)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22071,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22071))","v":0}]
["Virgin Islands",201809,"Unknown",0,"Not assessed","2018","N","2018-09-01",{"$f":"IF(C22072=\"Children\",(D22072-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22072,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22072)),D22072)/(SUMIFS(D:D,A:A,A22072,B:B,B22072)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22072,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22072))","v":0}]
["Virgin Islands",201810,"Children",10795,"Not assessed","2018","N","2018-10-01",{"$f":"IF(C22073=\"Children\",(D22073-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22073,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22073)),D22073)/(SUMIFS(D:D,A:A,A22073,B:B,B22073)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22073,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22073))","v":0.40550693061868448}]
["Virgin Islands",201810,"Adult expansion group",7766,"Not assessed","2018","N","2018-10-01",{"$f":"IF(C22074=\"Children\",(D22074-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22074,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22074)),D22074)/(SUMIFS(D:D,A:A,A22074,B:B,B22074)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22074,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22074))","v":0.29172457834040794}]
["Virgin Islands",201810,"Adult",5006,"Not assessed","2018","N","2018-10-01",{"$f":"IF(C22075=\"Children\",(D22075-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22075,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22075)),D22075)/(SUMIFS(D:D,A:A,A22075,B:B,B22075)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22075,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22075))","v":0.1880470305397994}]
["Virgin Islands",201810,"Aged",2450,"Not assessed","2018","N","2018-10-01",{"$f":"IF(C22076=\"Children\",(D22076-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22076,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22076)),D22076)/(SUMIFS(D:D,A:A,A22076,B:B,B22076)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22076,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22076))","v":9.2032605837496714E-2}]
["Virgin Islands",201810,"Persons with disabilities",604,"Not assessed","2018","N","2018-10-01",{"$f":"IF(C22077=\"Children\",(D22077-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22077,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22077)),D22077)/(SUMIFS(D:D,A:A,A22077,B:B,B22077)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22077,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22077))","v":2.2688854663611435E-2}]
["Virgin Islands",201810,"COVID newly-eligible",0,"Not assessed","2018","N","2018-10-01",{"$f":"IF(C22078=\"Children\",(D22078-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22078,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22078)),D22078)/(SUMIFS(D:D,A:A,A22078,B:B,B22078)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22078,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22078))","v":0}]
["Virgin Islands",201810,"Unknown",0,"Not assessed","2018","N","2018-10-01",{"$f":"IF(C22079=\"Children\",(D22079-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22079,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22079)),D22079)/(SUMIFS(D:D,A:A,A22079,B:B,B22079)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22079,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22079))","v":0}]
["Virgin Islands",201811,"Children",10895,"Not assessed","2018","N","2018-11-01",{"$f":"IF(C22080=\"Children\",(D22080-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22080,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22080)),D22080)/(SUMIFS(D:D,A:A,A22080,B:B,B22080)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22080,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22080))","v":0.40503364437339678}]
["Virgin Islands",201811,"Adult expansion group",7869,"Not assessed","2018","N","2018-11-01",{"$f":"IF(C22081=\"Children\",(D22081-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22081,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22081)),D22081)/(SUMIFS(D:D,A:A,A22081,B:B,B22081)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22081,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22081))","v":0.29253875608758689}]
["Virgin Islands",201811,"Adult",5043,"Not assessed","2018","N","2018-11-01",{"$f":"IF(C22082=\"Children\",(D22082-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22082,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22082)),D22082)/(SUMIFS(D:D,A:A,A22082,B:B,B22082)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22082,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22082))","v":0.18747908844194952}]
["Virgin Islands",201811,"Aged",2487,"Not assessed",{"$f":"LEFT(B22083,4)","v":"2018"},{"$f":"IF(OR(A22083=\"Puerto Rico\",A22083=\"Virgin Islands\"),\"N\",\"Y\")","v":"N"},{"$f":"DATE(F22083,VALUE(RIGHT(B22083,2)),1)","v":"2018-11-01"},{"$f":"IF(C22083=\"Children\",(D22083-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22083,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22083)),D22083)/(SUMIFS(D:D,A:A,A22083,B:B,B22083)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22083,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22083))","v":9.2456968660545008E-2}]
["Virgin Islands",201811,"Persons with disabilities",605,"Not assessed","2018","N","2018-11-01",{"$f":"IF(C22084=\"Children\",(D22084-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22084,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22084)),D22084)/(SUMIFS(D:D,A:A,A22084,B:B,B22084)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22084,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22084))","v":2.2491542436521805E-2}]
["Virgin Islands",201811,"COVID newly-eligible",0,"Not assessed","2018","N","2018-11-01",{"$f":"IF(C22085=\"Children\",(D22085-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22085,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22085)),D22085)/(SUMIFS(D:D,A:A,A22085,B:B,B22085)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22085,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22085))","v":0}]
["Virgin Islands",201811,"Unknown",0,"Not assessed","2018","N","2018-11-01",{"$f":"IF(C22086=\"Children\",(D22086-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22086,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22086)),D22086)/(SUMIFS(D:D,A:A,A22086,B:B,B22086)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22086,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22086))","v":0}]
["Virgin Islands",201812,"Children",11010,"Not assessed","2018","N","2018-12-01",{"$f":"IF(C22087=\"Children\",(D22087-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22087,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22087)),D22087)/(SUMIFS(D:D,A:A,A22087,B:B,B22087)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22087,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22087))","v":0.40497296502004637}]
["Virgin Islands",201812,"Adult expansion group",7980,"Not assessed","2018","N","2018-12-01",{"$f":"IF(C22088=\"Children\",(D22088-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22088,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22088)),D22088)/(SUMIFS(D:D,A:A,A22088,B:B,B22088)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22088,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22088))","v":0.29352263949681834}]
["Virgin Islands",201812,"Adult",5058,"Not assessed","2018","N","2018-12-01",{"$f":"IF(C22089=\"Children\",(D22089-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22089,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22089)),D22089)/(SUMIFS(D:D,A:A,A22089,B:B,B22089)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22089,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22089))","v":0.18604480082392319}]
["Virgin Islands",201812,"Aged",2533,"Not assessed","2018","N","2018-12-01",{"$f":"IF(C22090=\"Children\",(D22090-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22090,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22090)),D22090)/(SUMIFS(D:D,A:A,A22090,B:B,B22090)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22090,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22090))","v":9.3169529554566519E-2}]
["Virgin Islands",201812,"Persons with disabilities",606,"Not assessed","2018","N","2018-12-01",{"$f":"IF(C22091=\"Children\",(D22091-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22091,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22091)),D22091)/(SUMIFS(D:D,A:A,A22091,B:B,B22091)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22091,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22091))","v":2.2290065104645602E-2}]
["Virgin Islands",201812,"COVID newly-eligible",0,"Not assessed","2018","N","2018-12-01",{"$f":"IF(C22092=\"Children\",(D22092-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22092,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22092)),D22092)/(SUMIFS(D:D,A:A,A22092,B:B,B22092)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22092,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22092))","v":0}]
["Virgin Islands",201812,"Unknown",0,"Not assessed","2018","N","2018-12-01",{"$f":"IF(C22093=\"Children\",(D22093-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22093,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22093)),D22093)/(SUMIFS(D:D,A:A,A22093,B:B,B22093)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22093,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22093))","v":0}]
["Virgin Islands",201901,"Children",11087,"Not assessed","2019","N","2019-01-01",{"$f":"IF(C22094=\"Children\",(D22094-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22094,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22094)),D22094)/(SUMIFS(D:D,A:A,A22094,B:B,B22094)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22094,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22094))","v":0.40391271084556812}]
["Virgin Islands",201901,"Adult expansion group",8075,"Not assessed","2019","N","2019-01-01",{"$f":"IF(C22095=\"Children\",(D22095-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22095,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22095)),D22095)/(SUMIFS(D:D,A:A,A22095,B:B,B22095)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22095,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22095))","v":0.29418193741119897}]
["Virgin Islands",201901,"Adult",5115,"Not assessed","2019","N","2019-01-01",{"$f":"IF(C22096=\"Children\",(D22096-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22096,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22096)),D22096)/(SUMIFS(D:D,A:A,A22096,B:B,B22096)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22096,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22096))","v":0.18634558636015883}]
["Virgin Islands",201901,"Aged",2566,"Not assessed","2019","N","2019-01-01",{"$f":"IF(C22097=\"Children\",(D22097-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22097,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22097)),D22097)/(SUMIFS(D:D,A:A,A22097,B:B,B22097)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22097,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22097))","v":9.348245837735436E-2}]
["Virgin Islands",201901,"Persons with disabilities",606,"Not assessed","2019","N","2019-01-01",{"$f":"IF(C22098=\"Children\",(D22098-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22098,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22098)),D22098)/(SUMIFS(D:D,A:A,A22098,B:B,B22098)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22098,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22098))","v":2.20773070057197E-2}]
["Virgin Islands",201901,"COVID newly-eligible",0,"Not assessed","2019","N","2019-01-01",{"$f":"IF(C22099=\"Children\",(D22099-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22099,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22099)),D22099)/(SUMIFS(D:D,A:A,A22099,B:B,B22099)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22099,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22099))","v":0}]
["Virgin Islands",201901,"Unknown",0,"Not assessed","2019","N","2019-01-01",{"$f":"IF(C22100=\"Children\",(D22100-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22100,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22100)),D22100)/(SUMIFS(D:D,A:A,A22100,B:B,B22100)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22100,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22100))","v":0}]
["Virgin Islands",201902,"Children",11214,"Not assessed","2019","N","2019-02-01",{"$f":"IF(C22101=\"Children\",(D22101-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22101,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22101)),D22101)/(SUMIFS(D:D,A:A,A22101,B:B,B22101)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22101,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22101))","v":0.40394798458268794}]
["Virgin Islands",201902,"Adult expansion group",8165,"Not assessed","2019","N","2019-02-01",{"$f":"IF(C22102=\"Children\",(D22102-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22102,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22102)),D22102)/(SUMIFS(D:D,A:A,A22102,B:B,B22102)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22102,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22102))","v":0.29411764705882354}]
["Virgin Islands",201902,"Adult",5157,"Not assessed","2019","N","2019-02-01",{"$f":"IF(C22103=\"Children\",(D22103-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22103,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22103)),D22103)/(SUMIFS(D:D,A:A,A22103,B:B,B22103)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22103,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22103))","v":0.18576420157775297}]
["Virgin Islands",201902,"Aged",2612,"Not assessed","2019","N","2019-02-01",{"$f":"IF(C22104=\"Children\",(D22104-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22104,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22104)),D22104)/(SUMIFS(D:D,A:A,A22104,B:B,B22104)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22104,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22104))","v":9.4088829653110481E-2}]
["Virgin Islands",201902,"Persons with disabilities",613,"Not assessed","2019","N","2019-02-01",{"$f":"IF(C22105=\"Children\",(D22105-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22105,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22105)),D22105)/(SUMIFS(D:D,A:A,A22105,B:B,B22105)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22105,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22105))","v":2.2081337127625087E-2}]
["Virgin Islands",201902,"COVID newly-eligible",0,"Not assessed","2019","N","2019-02-01",{"$f":"IF(C22106=\"Children\",(D22106-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22106,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22106)),D22106)/(SUMIFS(D:D,A:A,A22106,B:B,B22106)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22106,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22106))","v":0}]
["Virgin Islands",201902,"Unknown",0,"Not assessed","2019","N","2019-02-01",{"$f":"IF(C22107=\"Children\",(D22107-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22107,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22107)),D22107)/(SUMIFS(D:D,A:A,A22107,B:B,B22107)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22107,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22107))","v":0}]
["Virgin Islands",201903,"Children",11325,"Not assessed","2019","N","2019-03-01",{"$f":"IF(C22108=\"Children\",(D22108-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22108,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22108)),D22108)/(SUMIFS(D:D,A:A,A22108,B:B,B22108)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22108,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22108))","v":0.40182372977575931}]
["Virgin Islands",201903,"Adult expansion group",8303,"Not assessed","2019","N","2019-03-01",{"$f":"IF(C22109=\"Children\",(D22109-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22109,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22109)),D22109)/(SUMIFS(D:D,A:A,A22109,B:B,B22109)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22109,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22109))","v":0.29459977292080614}]
["Virgin Islands",201903,"Adult",5248,"Not assessed","2019","N","2019-03-01",{"$f":"IF(C22110=\"Children\",(D22110-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22110,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22110)),D22110)/(SUMIFS(D:D,A:A,A22110,B:B,B22110)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22110,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22110))","v":0.18620493897246665}]
["Virgin Islands",201903,"Aged",2695,"Not assessed","2019","N","2019-03-01",{"$f":"IF(C22111=\"Children\",(D22111-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22111,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22111)),D22111)/(SUMIFS(D:D,A:A,A22111,B:B,B22111)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22111,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22111))","v":9.5621629293216007E-2}]
["Virgin Islands",201903,"Persons with disabilities",613,"Not assessed","2019","N","2019-03-01",{"$f":"IF(C22112=\"Children\",(D22112-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22112,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22112)),D22112)/(SUMIFS(D:D,A:A,A22112,B:B,B22112)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22112,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22112))","v":2.1749929037751917E-2}]
["Virgin Islands",201903,"COVID newly-eligible",0,"Not assessed","2019","N","2019-03-01",{"$f":"IF(C22113=\"Children\",(D22113-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22113,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22113)),D22113)/(SUMIFS(D:D,A:A,A22113,B:B,B22113)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22113,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22113))","v":0}]
["Virgin Islands",201903,"Unknown",0,"Not assessed","2019","N","2019-03-01",{"$f":"IF(C22114=\"Children\",(D22114-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22114,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22114)),D22114)/(SUMIFS(D:D,A:A,A22114,B:B,B22114)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22114,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22114))","v":0}]
["Virgin Islands",201904,"Children",11385,"Not assessed","2019","N","2019-04-01",{"$f":"IF(C22115=\"Children\",(D22115-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22115,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22115)),D22115)/(SUMIFS(D:D,A:A,A22115,B:B,B22115)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22115,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22115))","v":0.40044317822095599}]
["Virgin Islands",201904,"Adult expansion group",8391,"Not assessed","2019","N","2019-04-01",{"$f":"IF(C22116=\"Children\",(D22116-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22116,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22116)),D22116)/(SUMIFS(D:D,A:A,A22116,B:B,B22116)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22116,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22116))","v":0.29513559143188772}]
["Virgin Islands",201904,"Adult",5298,"Not assessed","2019","N","2019-04-01",{"$f":"IF(C22117=\"Children\",(D22117-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22117,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22117)),D22117)/(SUMIFS(D:D,A:A,A22117,B:B,B22117)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22117,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22117))","v":0.18634589004959376}]
["Virgin Islands",201904,"Aged",2745,"Not assessed","2019","N","2019-04-01",{"$f":"IF(C22118=\"Children\",(D22118-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22118,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22118)),D22118)/(SUMIFS(D:D,A:A,A22118,B:B,B22118)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22118,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22118))","v":9.6549540993985439E-2}]
["Virgin Islands",201904,"Persons with disabilities",612,"Not assessed","2019","N","2019-04-01",{"$f":"IF(C22119=\"Children\",(D22119-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22119,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22119)),D22119)/(SUMIFS(D:D,A:A,A22119,B:B,B22119)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22119,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22119))","v":2.1525799303577082E-2}]
["Virgin Islands",201904,"COVID newly-eligible",0,"Not assessed","2019","N","2019-04-01",{"$f":"IF(C22120=\"Children\",(D22120-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22120,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22120)),D22120)/(SUMIFS(D:D,A:A,A22120,B:B,B22120)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22120,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22120))","v":0}]
["Virgin Islands",201904,"Unknown",0,"Not assessed","2019","N","2019-04-01",{"$f":"IF(C22121=\"Children\",(D22121-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22121,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22121)),D22121)/(SUMIFS(D:D,A:A,A22121,B:B,B22121)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22121,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22121))","v":0}]
["Virgin Islands",201905,"Children",11427,"Not assessed","2019","N","2019-05-01",{"$f":"IF(C22122=\"Children\",(D22122-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22122,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22122)),D22122)/(SUMIFS(D:D,A:A,A22122,B:B,B22122)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22122,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22122))","v":0.39915467374598296}]
["Virgin Islands",201905,"Adult expansion group",8485,"Not assessed","2019","N","2019-05-01",{"$f":"IF(C22123=\"Children\",(D22123-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22123,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22123)),D22123)/(SUMIFS(D:D,A:A,A22123,B:B,B22123)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22123,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22123))","v":0.296388151460109}]
["Virgin Islands",201905,"Adult",5324,"Not assessed","2019","N","2019-05-01",{"$f":"IF(C22124=\"Children\",(D22124-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22124,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22124)),D22124)/(SUMIFS(D:D,A:A,A22124,B:B,B22124)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22124,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22124))","v":0.18597177588375016}]
["Virgin Islands",201905,"Aged",2782,"Not assessed","2019","N","2019-05-01",{"$f":"IF(C22125=\"Children\",(D22125-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22125,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22125)),D22125)/(SUMIFS(D:D,A:A,A22125,B:B,B22125)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22125,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22125))","v":9.7177588375017471E-2}]
["Virgin Islands",201905,"Persons with disabilities",610,"Not assessed","2019","N","2019-05-01",{"$f":"IF(C22126=\"Children\",(D22126-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22126,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22126)),D22126)/(SUMIFS(D:D,A:A,A22126,B:B,B22126)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22126,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22126))","v":2.1307810535140422E-2}]
["Virgin Islands",201905,"COVID newly-eligible",0,"Not assessed","2019","N","2019-05-01",{"$f":"IF(C22127=\"Children\",(D22127-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22127,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22127)),D22127)/(SUMIFS(D:D,A:A,A22127,B:B,B22127)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22127,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22127))","v":0}]
["Virgin Islands",201905,"Unknown",0,"Not assessed","2019","N","2019-05-01",{"$f":"IF(C22128=\"Children\",(D22128-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22128,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22128)),D22128)/(SUMIFS(D:D,A:A,A22128,B:B,B22128)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22128,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22128))","v":0}]
["Virgin Islands",201906,"Children",11510,"Not assessed","2019","N","2019-06-01",{"$f":"IF(C22129=\"Children\",(D22129-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22129,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22129)),D22129)/(SUMIFS(D:D,A:A,A22129,B:B,B22129)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22129,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22129))","v":0.39815967898159677}]
["Virgin Islands",201906,"Adult expansion group",8573,"Not assessed","2019","N","2019-06-01",{"$f":"IF(C22130=\"Children\",(D22130-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22130,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22130)),D22130)/(SUMIFS(D:D,A:A,A22130,B:B,B22130)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22130,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22130))","v":0.29656150546561505}]
["Virgin Islands",201906,"Adult",5392,"Not assessed","2019","N","2019-06-01",{"$f":"IF(C22131=\"Children\",(D22131-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22131,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22131)),D22131)/(SUMIFS(D:D,A:A,A22131,B:B,B22131)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22131,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22131))","v":0.18652276186522762}]
["Virgin Islands",201906,"Aged",2825,"Not assessed","2019","N","2019-06-01",{"$f":"IF(C22132=\"Children\",(D22132-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22132,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22132)),D22132)/(SUMIFS(D:D,A:A,A22132,B:B,B22132)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22132,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22132))","v":9.7723813477238131E-2}]
["Virgin Islands",201906,"Persons with disabilities",608,"Not assessed","2019","N","2019-06-01",{"$f":"IF(C22133=\"Children\",(D22133-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22133,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22133)),D22133)/(SUMIFS(D:D,A:A,A22133,B:B,B22133)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22133,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22133))","v":2.1032240210322403E-2}]
["Virgin Islands",201906,"COVID newly-eligible",0,"Not assessed","2019","N","2019-06-01",{"$f":"IF(C22134=\"Children\",(D22134-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22134,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22134)),D22134)/(SUMIFS(D:D,A:A,A22134,B:B,B22134)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22134,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22134))","v":0}]
["Virgin Islands",201906,"Unknown",0,"Not assessed","2019","N","2019-06-01",{"$f":"IF(C22135=\"Children\",(D22135-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22135,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22135)),D22135)/(SUMIFS(D:D,A:A,A22135,B:B,B22135)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22135,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22135))","v":0}]
["Virgin Islands",201907,"Children",11588,"Not assessed","2019","N","2019-07-01",{"$f":"IF(C22136=\"Children\",(D22136-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22136,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22136)),D22136)/(SUMIFS(D:D,A:A,A22136,B:B,B22136)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22136,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22136))","v":0.39682213547017325}]
["Virgin Islands",201907,"Adult expansion group",8660,"Not assessed","2019","N","2019-07-01",{"$f":"IF(C22137=\"Children\",(D22137-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22137,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22137)),D22137)/(SUMIFS(D:D,A:A,A22137,B:B,B22137)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22137,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22137))","v":0.29655503047736459}]
["Virgin Islands",201907,"Adult",5477,"Not assessed","2019","N","2019-07-01",{"$f":"IF(C22138=\"Children\",(D22138-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22138,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22138)),D22138)/(SUMIFS(D:D,A:A,A22138,B:B,B22138)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22138,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22138))","v":0.18755564687350182}]
["Virgin Islands",201907,"Aged",2877,"Not assessed","2019","N","2019-07-01",{"$f":"IF(C22139=\"Children\",(D22139-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22139,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22139)),D22139)/(SUMIFS(D:D,A:A,A22139,B:B,B22139)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22139,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22139))","v":9.8520649270597907E-2}]
["Virgin Islands",201907,"Persons with disabilities",600,"Not assessed","2019","N","2019-07-01",{"$f":"IF(C22140=\"Children\",(D22140-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22140,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22140)),D22140)/(SUMIFS(D:D,A:A,A22140,B:B,B22140)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22140,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22140))","v":2.0546537908362441E-2}]
["Virgin Islands",201907,"COVID newly-eligible",0,"Not assessed","2019","N","2019-07-01",{"$f":"IF(C22141=\"Children\",(D22141-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22141,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22141)),D22141)/(SUMIFS(D:D,A:A,A22141,B:B,B22141)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22141,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22141))","v":0}]
["Virgin Islands",201907,"Unknown",0,"Not assessed","2019","N","2019-07-01",{"$f":"IF(C22142=\"Children\",(D22142-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22142,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22142)),D22142)/(SUMIFS(D:D,A:A,A22142,B:B,B22142)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22142,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22142))","v":0}]
["Virgin Islands",201908,"Children",11618,"Not assessed","2019","N","2019-08-01",{"$f":"IF(C22143=\"Children\",(D22143-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22143,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22143)),D22143)/(SUMIFS(D:D,A:A,A22143,B:B,B22143)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22143,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22143))","v":0.39531797611351188}]
["Virgin Islands",201908,"Adult expansion group",8738,"Not assessed","2019","N","2019-08-01",{"$f":"IF(C22144=\"Children\",(D22144-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22144,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22144)),D22144)/(SUMIFS(D:D,A:A,A22144,B:B,B22144)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22144,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22144))","v":0.29732212732655072}]
["Virgin Islands",201908,"Adult",5522,"Not assessed","2019","N","2019-08-01",{"$f":"IF(C22145=\"Children\",(D22145-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22145,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22145)),D22145)/(SUMIFS(D:D,A:A,A22145,B:B,B22145)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22145,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22145))","v":0.18789342951444418}]
["Virgin Islands",201908,"Aged",2915,"Not assessed","2019","N","2019-08-01",{"$f":"IF(C22146=\"Children\",(D22146-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22146,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22146)),D22146)/(SUMIFS(D:D,A:A,A22146,B:B,B22146)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22146,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22146))","v":9.9186770560413764E-2}]
["Virgin Islands",201908,"Persons with disabilities",596,"Not assessed",{"$f":"LEFT(B22147,4)","v":"2019"},{"$f":"IF(OR(A22147=\"Puerto Rico\",A22147=\"Virgin Islands\"),\"N\",\"Y\")","v":"N"},{"$f":"DATE(F22147,VALUE(RIGHT(B22147,2)),1)","v":"2019-08-01"},{"$f":"IF(C22147=\"Children\",(D22147-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22147,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22147)),D22147)/(SUMIFS(D:D,A:A,A22147,B:B,B22147)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22147,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22147))","v":2.0279696485079452E-2}]
["Virgin Islands",201908,"COVID newly-eligible",0,"Not assessed","2019","N","2019-08-01",{"$f":"IF(C22148=\"Children\",(D22148-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22148,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22148)),D22148)/(SUMIFS(D:D,A:A,A22148,B:B,B22148)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22148,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22148))","v":0}]
["Virgin Islands",201908,"Unknown",0,"Not assessed","2019","N","2019-08-01",{"$f":"IF(C22149=\"Children\",(D22149-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22149,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22149)),D22149)/(SUMIFS(D:D,A:A,A22149,B:B,B22149)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22149,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22149))","v":0}]
["Virgin Islands",201909,"Children",11676,"Not assessed","2019","N","2019-09-01",{"$f":"IF(C22150=\"Children\",(D22150-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22150,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22150)),D22150)/(SUMIFS(D:D,A:A,A22150,B:B,B22150)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22150,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22150))","v":0.39489971928163153}]
["Virgin Islands",201909,"Adult expansion group",8798,"Not assessed","2019","N","2019-09-01",{"$f":"IF(C22151=\"Children\",(D22151-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22151,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22151)),D22151)/(SUMIFS(D:D,A:A,A22151,B:B,B22151)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22151,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22151))","v":0.29756147055839283}]
["Virgin Islands",201909,"Adult",5552,"Not assessed","2019","N","2019-09-01",{"$f":"IF(C22152=\"Children\",(D22152-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22152,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22152)),D22152)/(SUMIFS(D:D,A:A,A22152,B:B,B22152)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22152,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22152))","v":0.18777691345080663}]
["Virgin Islands",201909,"Aged",2947,"Not assessed","2019","N","2019-09-01",{"$f":"IF(C22153=\"Children\",(D22153-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22153,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22153)),D22153)/(SUMIFS(D:D,A:A,A22153,B:B,B22153)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22153,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22153))","v":9.9671931545303891E-2}]
["Virgin Islands",201909,"Persons with disabilities",594,"Not assessed","2019","N","2019-09-01",{"$f":"IF(C22154=\"Children\",(D22154-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22154,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22154)),D22154)/(SUMIFS(D:D,A:A,A22154,B:B,B22154)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22154,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22154))","v":2.0089965163865121E-2}]
["Virgin Islands",201909,"COVID newly-eligible",0,"Not assessed","2019","N","2019-09-01",{"$f":"IF(C22155=\"Children\",(D22155-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22155,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22155)),D22155)/(SUMIFS(D:D,A:A,A22155,B:B,B22155)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22155,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22155))","v":0}]
["Virgin Islands",201909,"Unknown",0,"Not assessed","2019","N","2019-09-01",{"$f":"IF(C22156=\"Children\",(D22156-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22156,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22156)),D22156)/(SUMIFS(D:D,A:A,A22156,B:B,B22156)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22156,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22156))","v":0}]
["Virgin Islands",201910,"Children",11746,"Not assessed","2019","N","2019-10-01",{"$f":"IF(C22157=\"Children\",(D22157-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22157,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22157)),D22157)/(SUMIFS(D:D,A:A,A22157,B:B,B22157)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22157,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22157))","v":0.39405528717122917}]
["Virgin Islands",201910,"Adult expansion group",8898,"Not assessed","2019","N","2019-10-01",{"$f":"IF(C22158=\"Children\",(D22158-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22158,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22158)),D22158)/(SUMIFS(D:D,A:A,A22158,B:B,B22158)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22158,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22158))","v":0.29851046698872785}]
["Virgin Islands",201910,"Adult",5574,"Not assessed","2019","N","2019-10-01",{"$f":"IF(C22159=\"Children\",(D22159-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22159,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22159)),D22159)/(SUMIFS(D:D,A:A,A22159,B:B,B22159)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22159,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22159))","v":0.18699677938808373}]
["Virgin Islands",201910,"Aged",2993,"Not assessed","2019","N","2019-10-01",{"$f":"IF(C22160=\"Children\",(D22160-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22160,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22160)),D22160)/(SUMIFS(D:D,A:A,A22160,B:B,B22160)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22160,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22160))","v":0.1004092860976919}]
["Virgin Islands",201910,"Persons with disabilities",597,"Not assessed","2019","N","2019-10-01",{"$f":"IF(C22161=\"Children\",(D22161-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22161,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22161)),D22161)/(SUMIFS(D:D,A:A,A22161,B:B,B22161)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22161,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22161))","v":2.002818035426731E-2}]
["Virgin Islands",201910,"COVID newly-eligible",0,"Not assessed","2019","N","2019-10-01",{"$f":"IF(C22162=\"Children\",(D22162-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22162,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22162)),D22162)/(SUMIFS(D:D,A:A,A22162,B:B,B22162)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22162,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22162))","v":0}]
["Virgin Islands",201910,"Unknown",0,"Not assessed","2019","N","2019-10-01",{"$f":"IF(C22163=\"Children\",(D22163-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22163,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22163)),D22163)/(SUMIFS(D:D,A:A,A22163,B:B,B22163)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22163,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22163))","v":0}]
["Virgin Islands",201911,"Children",11830,"Not assessed","2019","N","2019-11-01",{"$f":"IF(C22164=\"Children\",(D22164-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22164,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22164)),D22164)/(SUMIFS(D:D,A:A,A22164,B:B,B22164)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22164,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22164))","v":0.39455691558549844}]
["Virgin Islands",201911,"Adult expansion group",8941,"Not assessed","2019","N","2019-11-01",{"$f":"IF(C22165=\"Children\",(D22165-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22165,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22165)),D22165)/(SUMIFS(D:D,A:A,A22165,B:B,B22165)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22165,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22165))","v":0.29820231464496549}]
["Virgin Islands",201911,"Adult",5597,"Not assessed","2019","N","2019-11-01",{"$f":"IF(C22166=\"Children\",(D22166-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22166,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22166)),D22166)/(SUMIFS(D:D,A:A,A22166,B:B,B22166)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22166,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22166))","v":0.18667244772037489}]
["Virgin Islands",201911,"Aged",3029,"Not assessed","2019","N","2019-11-01",{"$f":"IF(C22167=\"Children\",(D22167-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22167,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22167)),D22167)/(SUMIFS(D:D,A:A,A22167,B:B,B22167)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22167,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22167))","v":0.10102391355101224}]
["Virgin Islands",201911,"Persons with disabilities",586,"Not assessed","2019","N","2019-11-01",{"$f":"IF(C22168=\"Children\",(D22168-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22168,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22168)),D22168)/(SUMIFS(D:D,A:A,A22168,B:B,B22168)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22168,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22168))","v":1.9544408498148952E-2}]
["Virgin Islands",201911,"COVID newly-eligible",0,"Not assessed","2019","N","2019-11-01",{"$f":"IF(C22169=\"Children\",(D22169-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22169,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22169)),D22169)/(SUMIFS(D:D,A:A,A22169,B:B,B22169)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22169,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22169))","v":0}]
["Virgin Islands",201911,"Unknown",0,"Not assessed","2019","N","2019-11-01",{"$f":"IF(C22170=\"Children\",(D22170-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22170,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22170)),D22170)/(SUMIFS(D:D,A:A,A22170,B:B,B22170)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22170,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22170))","v":0}]
["Virgin Islands",201912,"Children",11863,"Not assessed","2019","N","2019-12-01",{"$f":"IF(C22171=\"Children\",(D22171-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22171,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22171)),D22171)/(SUMIFS(D:D,A:A,A22171,B:B,B22171)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22171,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22171))","v":0.39401487976617511}]
["Virgin Islands",201912,"Adult expansion group",8977,"Not assessed","2019","N","2019-12-01",{"$f":"IF(C22172=\"Children\",(D22172-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22172,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22172)),D22172)/(SUMIFS(D:D,A:A,A22172,B:B,B22172)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22172,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22172))","v":0.29815995748638235}]
["Virgin Islands",201912,"Adult",5616,"Not assessed","2019","N","2019-12-01",{"$f":"IF(C22173=\"Children\",(D22173-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22173,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22173)),D22173)/(SUMIFS(D:D,A:A,A22173,B:B,B22173)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22173,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22173))","v":0.18652849740932642}]
["Virgin Islands",201912,"Aged",3073,"Not assessed","2019","N","2019-12-01",{"$f":"IF(C22174=\"Children\",(D22174-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22174,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22174)),D22174)/(SUMIFS(D:D,A:A,A22174,B:B,B22174)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22174,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22174))","v":0.10206589610734688}]
["Virgin Islands",201912,"Persons with disabilities",579,"Not assessed","2019","N","2019-12-01",{"$f":"IF(C22175=\"Children\",(D22175-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22175,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22175)),D22175)/(SUMIFS(D:D,A:A,A22175,B:B,B22175)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22175,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22175))","v":1.9230769230769232E-2}]
["Virgin Islands",201912,"COVID newly-eligible",0,"Not assessed","2019","N","2019-12-01",{"$f":"IF(C22176=\"Children\",(D22176-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22176,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22176)),D22176)/(SUMIFS(D:D,A:A,A22176,B:B,B22176)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22176,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22176))","v":0}]
["Virgin Islands",201912,"Unknown",0,"Not assessed","2019","N","2019-12-01",{"$f":"IF(C22177=\"Children\",(D22177-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22177,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22177)),D22177)/(SUMIFS(D:D,A:A,A22177,B:B,B22177)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22177,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22177))","v":0}]
["Virgin Islands",202001,"Children",12141,"Not assessed","2020","N","2020-01-01",{"$f":"IF(C22178=\"Children\",(D22178-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22178,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22178)),D22178)/(SUMIFS(D:D,A:A,A22178,B:B,B22178)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22178,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22178))","v":0.39536928487690504}]
["Virgin Islands",202001,"Adult expansion group",9213,"Not assessed","2020","N","2020-01-01",{"$f":"IF(C22179=\"Children\",(D22179-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22179,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22179)),D22179)/(SUMIFS(D:D,A:A,A22179,B:B,B22179)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22179,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22179))","v":0.30001953888237592}]
["Virgin Islands",202001,"Adult",5637,"Not assessed","2020","N","2020-01-01",{"$f":"IF(C22180=\"Children\",(D22180-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22180,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22180)),D22180)/(SUMIFS(D:D,A:A,A22180,B:B,B22180)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22180,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22180))","v":0.18356779992184447}]
["Virgin Islands",202001,"Aged",3100,"Not assessed","2020","N","2020-01-01",{"$f":"IF(C22181=\"Children\",(D22181-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22181,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22181)),D22181)/(SUMIFS(D:D,A:A,A22181,B:B,B22181)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22181,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22181))","v":0.10095089227562851}]
["Virgin Islands",202001,"Persons with disabilities",617,"Not assessed","2020","N","2020-01-01",{"$f":"IF(C22182=\"Children\",(D22182-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22182,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22182)),D22182)/(SUMIFS(D:D,A:A,A22182,B:B,B22182)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22182,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22182))","v":2.009248404324606E-2}]
["Virgin Islands",202001,"COVID newly-eligible",0,"Not assessed","2020","N","2020-01-01",{"$f":"IF(C22183=\"Children\",(D22183-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22183,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22183)),D22183)/(SUMIFS(D:D,A:A,A22183,B:B,B22183)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22183,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22183))","v":0}]
["Virgin Islands",202001,"Unknown",0,"Not assessed","2020","N","2020-01-01",{"$f":"IF(C22184=\"Children\",(D22184-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22184,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22184)),D22184)/(SUMIFS(D:D,A:A,A22184,B:B,B22184)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22184,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22184))","v":0}]
["Virgin Islands",202002,"Children",12189,"Not assessed","2020","N","2020-02-01",{"$f":"IF(C22185=\"Children\",(D22185-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22185,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22185)),D22185)/(SUMIFS(D:D,A:A,A22185,B:B,B22185)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22185,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22185))","v":0.39510534846029172}]
["Virgin Islands",202002,"Adult expansion group",9271,"Not assessed","2020","N","2020-02-01",{"$f":"IF(C22186=\"Children\",(D22186-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22186,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22186)),D22186)/(SUMIFS(D:D,A:A,A22186,B:B,B22186)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22186,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22186))","v":0.30051863857374395}]
["Virgin Islands",202002,"Adult",5630,"Not assessed","2020","N","2020-02-01",{"$f":"IF(C22187=\"Children\",(D22187-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22187,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22187)),D22187)/(SUMIFS(D:D,A:A,A22187,B:B,B22187)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22187,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22187))","v":0.18249594813614262}]
["Virgin Islands",202002,"Aged",3155,"Not assessed","2020","N","2020-02-01",{"$f":"IF(C22188=\"Children\",(D22188-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22188,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22188)),D22188)/(SUMIFS(D:D,A:A,A22188,B:B,B22188)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22188,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22188))","v":0.10226904376012966}]
["Virgin Islands",202002,"Persons with disabilities",605,"Not assessed","2020","N","2020-02-01",{"$f":"IF(C22189=\"Children\",(D22189-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22189,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22189)),D22189)/(SUMIFS(D:D,A:A,A22189,B:B,B22189)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22189,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22189))","v":1.9611021069692057E-2}]
["Virgin Islands",202002,"COVID newly-eligible",0,"Not assessed","2020","N","2020-02-01",{"$f":"IF(C22190=\"Children\",(D22190-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22190,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22190)),D22190)/(SUMIFS(D:D,A:A,A22190,B:B,B22190)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22190,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22190))","v":0}]
["Virgin Islands",202002,"Unknown",0,"Not assessed","2020","N","2020-02-01",{"$f":"IF(C22191=\"Children\",(D22191-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22191,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22191)),D22191)/(SUMIFS(D:D,A:A,A22191,B:B,B22191)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22191,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22191))","v":0}]
["Virgin Islands",202003,"Children",12219,"Not assessed","2020","N","2020-03-01",{"$f":"IF(C22192=\"Children\",(D22192-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22192,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22192)),D22192)/(SUMIFS(D:D,A:A,A22192,B:B,B22192)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22192,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22192))","v":0.39465779529084977}]
["Virgin Islands",202003,"Adult expansion group",9313,"Not assessed","2020","N","2020-03-01",{"$f":"IF(C22193=\"Children\",(D22193-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22193,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22193)),D22193)/(SUMIFS(D:D,A:A,A22193,B:B,B22193)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22193,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22193))","v":0.30079777784955264}]
["Virgin Islands",202003,"Adult",5627,"Not assessed","2020","N","2020-03-01",{"$f":"IF(C22194=\"Children\",(D22194-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22194,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22194)),D22194)/(SUMIFS(D:D,A:A,A22194,B:B,B22194)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22194,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22194))","v":0.18174477568553987}]
["Virgin Islands",202003,"Aged",3193,"Not assessed","2020","N","2020-03-01",{"$f":"IF(C22195=\"Children\",(D22195-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22195,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22195)),D22195)/(SUMIFS(D:D,A:A,A22195,B:B,B22195)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22195,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22195))","v":0.10312974387132198}]
["Virgin Islands",202003,"Persons with disabilities",609,"Not assessed","2020","N","2020-03-01",{"$f":"IF(C22196=\"Children\",(D22196-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22196,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22196)),D22196)/(SUMIFS(D:D,A:A,A22196,B:B,B22196)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22196,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22196))","v":1.9669907302735701E-2}]
["Virgin Islands",202003,"COVID newly-eligible",0,"Not assessed","2020","N","2020-03-01",{"$f":"IF(C22197=\"Children\",(D22197-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22197,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22197)),D22197)/(SUMIFS(D:D,A:A,A22197,B:B,B22197)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22197,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22197))","v":0}]
["Virgin Islands",202003,"Unknown",0,"Not assessed","2020","N","2020-03-01",{"$f":"IF(C22198=\"Children\",(D22198-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22198,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22198)),D22198)/(SUMIFS(D:D,A:A,A22198,B:B,B22198)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22198,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22198))","v":0}]
["Virgin Islands",202004,"Children",12309,"Not assessed","2020","N","2020-04-01",{"$f":"IF(C22199=\"Children\",(D22199-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22199,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22199)),D22199)/(SUMIFS(D:D,A:A,A22199,B:B,B22199)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22199,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22199))","v":0.3945951144450856}]
["Virgin Islands",202004,"Adult expansion group",9413,"Not assessed","2020","N","2020-04-01",{"$f":"IF(C22200=\"Children\",(D22200-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22200,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22200)),D22200)/(SUMIFS(D:D,A:A,A22200,B:B,B22200)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22200,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22200))","v":0.30175674809258191}]
["Virgin Islands",202004,"Adult",5665,"Not assessed","2020","N","2020-04-01",{"$f":"IF(C22201=\"Children\",(D22201-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22201,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22201)),D22201)/(SUMIFS(D:D,A:A,A22201,B:B,B22201)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22201,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22201))","v":0.18160543694300185}]
["Virgin Islands",202004,"Aged",3204,"Not assessed","2020","N","2020-04-01",{"$f":"IF(C22202=\"Children\",(D22202-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22202,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22202)),D22202)/(SUMIFS(D:D,A:A,A22202,B:B,B22202)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22202,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22202))","v":0.10271206001154068}]
["Virgin Islands",202004,"Persons with disabilities",603,"Not assessed","2020","N","2020-04-01",{"$f":"IF(C22203=\"Children\",(D22203-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22203,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22203)),D22203)/(SUMIFS(D:D,A:A,A22203,B:B,B22203)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22203,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22203))","v":1.9330640507789959E-2}]
["Virgin Islands",202004,"COVID newly-eligible",0,"Not assessed","2020","N","2020-04-01",{"$f":"IF(C22204=\"Children\",(D22204-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22204,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22204)),D22204)/(SUMIFS(D:D,A:A,A22204,B:B,B22204)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22204,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22204))","v":0}]
["Virgin Islands",202004,"Unknown",0,"Not assessed","2020","N","2020-04-01",{"$f":"IF(C22205=\"Children\",(D22205-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22205,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22205)),D22205)/(SUMIFS(D:D,A:A,A22205,B:B,B22205)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22205,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22205))","v":0}]
["Virgin Islands",202005,"Children",12353,"Not assessed","2020","N","2020-05-01",{"$f":"IF(C22206=\"Children\",(D22206-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22206,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22206)),D22206)/(SUMIFS(D:D,A:A,A22206,B:B,B22206)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22206,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22206))","v":0.39363329297049265}]
["Virgin Islands",202005,"Adult expansion group",9513,"Not assessed","2020","N","2020-05-01",{"$f":"IF(C22207=\"Children\",(D22207-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22207,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22207)),D22207)/(SUMIFS(D:D,A:A,A22207,B:B,B22207)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22207,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22207))","v":0.30313555541393156}]
["Virgin Islands",202005,"Adult",5690,"Not assessed","2020","N","2020-05-01",{"$f":"IF(C22208=\"Children\",(D22208-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22208,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22208)),D22208)/(SUMIFS(D:D,A:A,A22208,B:B,B22208)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22208,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22208))","v":0.18131412911860303}]
["Virgin Islands",202005,"Aged",3232,"Not assessed","2020","N","2020-05-01",{"$f":"IF(C22209=\"Children\",(D22209-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22209,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22209)),D22209)/(SUMIFS(D:D,A:A,A22209,B:B,B22209)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22209,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22209))","v":0.10298897457141036}]
["Virgin Islands",202005,"Persons with disabilities",594,"Not assessed","2020","N","2020-05-01",{"$f":"IF(C22210=\"Children\",(D22210-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22210,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22210)),D22210)/(SUMIFS(D:D,A:A,A22210,B:B,B22210)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22210,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22210))","v":1.8928047925562425E-2}]
["Virgin Islands",202005,"COVID newly-eligible",0,"Not assessed",{"$f":"LEFT(B22211,4)","v":"2020"},{"$f":"IF(OR(A22211=\"Puerto Rico\",A22211=\"Virgin Islands\"),\"N\",\"Y\")","v":"N"},{"$f":"DATE(F22211,VALUE(RIGHT(B22211,2)),1)","v":"2020-05-01"},{"$f":"IF(C22211=\"Children\",(D22211-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22211,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22211)),D22211)/(SUMIFS(D:D,A:A,A22211,B:B,B22211)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22211,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22211))","v":0}]
["Virgin Islands",202005,"Unknown",0,"Not assessed","2020","N","2020-05-01",{"$f":"IF(C22212=\"Children\",(D22212-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22212,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22212)),D22212)/(SUMIFS(D:D,A:A,A22212,B:B,B22212)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22212,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22212))","v":0}]
["Virgin Islands",202006,"Children",12386,"Not assessed","2020","N","2020-06-01",{"$f":"IF(C22213=\"Children\",(D22213-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22213,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22213)),D22213)/(SUMIFS(D:D,A:A,A22213,B:B,B22213)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22213,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22213))","v":0.39218542207586599}]
["Virgin Islands",202006,"Adult expansion group",9601,"Not assessed","2020","N","2020-06-01",{"$f":"IF(C22214=\"Children\",(D22214-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22214,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22214)),D22214)/(SUMIFS(D:D,A:A,A22214,B:B,B22214)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22214,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22214))","v":0.3040022797796213}]
["Virgin Islands",202006,"Adult",5745,"Not assessed","2020","N","2020-06-01",{"$f":"IF(C22215=\"Children\",(D22215-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22215,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22215)),D22215)/(SUMIFS(D:D,A:A,A22215,B:B,B22215)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22215,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22215))","v":0.1819074156164904}]
["Virgin Islands",202006,"Aged",3266,"Not assessed","2020","N","2020-06-01",{"$f":"IF(C22216=\"Children\",(D22216-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22216,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22216)),D22216)/(SUMIFS(D:D,A:A,A22216,B:B,B22216)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22216,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22216))","v":0.10341333671078462}]
["Virgin Islands",202006,"Persons with disabilities",584,"Not assessed","2020","N","2020-06-01",{"$f":"IF(C22217=\"Children\",(D22217-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22217,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22217)),D22217)/(SUMIFS(D:D,A:A,A22217,B:B,B22217)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22217,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22217))","v":1.8491545817237668E-2}]
["Virgin Islands",202006,"COVID newly-eligible",0,"Not assessed","2020","N","2020-06-01",{"$f":"IF(C22218=\"Children\",(D22218-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22218,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22218)),D22218)/(SUMIFS(D:D,A:A,A22218,B:B,B22218)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22218,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22218))","v":0}]
["Virgin Islands",202006,"Unknown",0,"Not assessed","2020","N","2020-06-01",{"$f":"IF(C22219=\"Children\",(D22219-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22219,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22219)),D22219)/(SUMIFS(D:D,A:A,A22219,B:B,B22219)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22219,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22219))","v":0}]
["Virgin Islands",202007,"Children",12460,"Not assessed","2020","N","2020-07-01",{"$f":"IF(C22220=\"Children\",(D22220-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22220,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22220)),D22220)/(SUMIFS(D:D,A:A,A22220,B:B,B22220)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22220,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22220))","v":0.39135624096991017}]
["Virgin Islands",202007,"Adult expansion group",9693,"Not assessed","2020","N","2020-07-01",{"$f":"IF(C22221=\"Children\",(D22221-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22221,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22221)),D22221)/(SUMIFS(D:D,A:A,A22221,B:B,B22221)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22221,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22221))","v":0.30444751554745902}]
["Virgin Islands",202007,"Adult",5819,"Not assessed","2020","N","2020-07-01",{"$f":"IF(C22222=\"Children\",(D22222-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22222,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22222)),D22222)/(SUMIFS(D:D,A:A,A22222,B:B,B22222)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22222,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22222))","v":0.18276901815440669}]
["Virgin Islands",202007,"Aged",3290,"Not assessed","2020","N","2020-07-01",{"$f":"IF(C22223=\"Children\",(D22223-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22223,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22223)),D22223)/(SUMIFS(D:D,A:A,A22223,B:B,B22223)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22223,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22223))","v":0.10333563666059425}]
["Virgin Islands",202007,"Persons with disabilities",576,"Not assessed","2020","N","2020-07-01",{"$f":"IF(C22224=\"Children\",(D22224-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22224,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22224)),D22224)/(SUMIFS(D:D,A:A,A22224,B:B,B22224)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22224,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22224))","v":1.8091588667629877E-2}]
["Virgin Islands",202007,"COVID newly-eligible",0,"Not assessed","2020","N","2020-07-01",{"$f":"IF(C22225=\"Children\",(D22225-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22225,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22225)),D22225)/(SUMIFS(D:D,A:A,A22225,B:B,B22225)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22225,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22225))","v":0}]
["Virgin Islands",202007,"Unknown",0,"Not assessed","2020","N","2020-07-01",{"$f":"IF(C22226=\"Children\",(D22226-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22226,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22226)),D22226)/(SUMIFS(D:D,A:A,A22226,B:B,B22226)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22226,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22226))","v":0}]
["Virgin Islands",202008,"Children",12501,"Not assessed","2020","N","2020-08-01",{"$f":"IF(C22227=\"Children\",(D22227-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22227,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22227)),D22227)/(SUMIFS(D:D,A:A,A22227,B:B,B22227)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22227,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22227))","v":0.39046101949025486}]
["Virgin Islands",202008,"Adult expansion group",9768,"Not assessed","2020","N","2020-08-01",{"$f":"IF(C22228=\"Children\",(D22228-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22228,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22228)),D22228)/(SUMIFS(D:D,A:A,A22228,B:B,B22228)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22228,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22228))","v":0.30509745127436283}]
["Virgin Islands",202008,"Adult",5862,"Not assessed","2020","N","2020-08-01",{"$f":"IF(C22229=\"Children\",(D22229-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22229,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22229)),D22229)/(SUMIFS(D:D,A:A,A22229,B:B,B22229)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22229,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22229))","v":0.18309595202398801}]
["Virgin Islands",202008,"Aged",3317,"Not assessed","2020","N","2020-08-01",{"$f":"IF(C22230=\"Children\",(D22230-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22230,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22230)),D22230)/(SUMIFS(D:D,A:A,A22230,B:B,B22230)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22230,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22230))","v":0.10360444777611194}]
["Virgin Islands",202008,"Persons with disabilities",568,"Not assessed","2020","N","2020-08-01",{"$f":"IF(C22231=\"Children\",(D22231-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22231,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22231)),D22231)/(SUMIFS(D:D,A:A,A22231,B:B,B22231)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22231,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22231))","v":1.774112943528236E-2}]
["Virgin Islands",202008,"COVID newly-eligible",0,"Not assessed","2020","N","2020-08-01",{"$f":"IF(C22232=\"Children\",(D22232-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22232,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22232)),D22232)/(SUMIFS(D:D,A:A,A22232,B:B,B22232)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22232,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22232))","v":0}]
["Virgin Islands",202008,"Unknown",0,"Not assessed","2020","N","2020-08-01",{"$f":"IF(C22233=\"Children\",(D22233-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22233,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22233)),D22233)/(SUMIFS(D:D,A:A,A22233,B:B,B22233)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22233,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22233))","v":0}]
["Virgin Islands",202009,"Children",12586,"Not assessed","2020","N","2020-09-01",{"$f":"IF(C22234=\"Children\",(D22234-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22234,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22234)),D22234)/(SUMIFS(D:D,A:A,A22234,B:B,B22234)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22234,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22234))","v":0.39003377854907184}]
["Virgin Islands",202009,"Adult expansion group",9842,"Not assessed","2020","N","2020-09-01",{"$f":"IF(C22235=\"Children\",(D22235-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22235,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22235)),D22235)/(SUMIFS(D:D,A:A,A22235,B:B,B22235)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22235,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22235))","v":0.30499860547274477}]
["Virgin Islands",202009,"Adult",5939,"Not assessed","2020","N","2020-09-01",{"$f":"IF(C22236=\"Children\",(D22236-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22236,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22236)),D22236)/(SUMIFS(D:D,A:A,A22236,B:B,B22236)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22236,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22236))","v":0.18404660819982027}]
["Virgin Islands",202009,"Aged",3342,"Not assessed","2020","N","2020-09-01",{"$f":"IF(C22237=\"Children\",(D22237-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22237,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22237)),D22237)/(SUMIFS(D:D,A:A,A22237,B:B,B22237)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22237,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22237))","v":0.10356689082401066}]
["Virgin Islands",202009,"Persons with disabilities",560,"Not assessed","2020","N","2020-09-01",{"$f":"IF(C22238=\"Children\",(D22238-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22238,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22238)),D22238)/(SUMIFS(D:D,A:A,A22238,B:B,B22238)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22238,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22238))","v":1.7354116954352475E-2}]
["Virgin Islands",202009,"COVID newly-eligible",0,"Not assessed","2020","N","2020-09-01",{"$f":"IF(C22239=\"Children\",(D22239-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22239,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22239)),D22239)/(SUMIFS(D:D,A:A,A22239,B:B,B22239)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22239,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22239))","v":0}]
["Virgin Islands",202009,"Unknown",0,"Not assessed","2020","N","2020-09-01",{"$f":"IF(C22240=\"Children\",(D22240-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22240,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22240)),D22240)/(SUMIFS(D:D,A:A,A22240,B:B,B22240)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22240,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22240))","v":0}]
["Virgin Islands",202010,"Children",12667,"Not assessed","2020","N","2020-10-01",{"$f":"IF(C22241=\"Children\",(D22241-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22241,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22241)),D22241)/(SUMIFS(D:D,A:A,A22241,B:B,B22241)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22241,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22241))","v":0.38919101606906936}]
["Virgin Islands",202010,"Adult expansion group",9947,"Not assessed","2020","N","2020-10-01",{"$f":"IF(C22242=\"Children\",(D22242-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22242,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22242)),D22242)/(SUMIFS(D:D,A:A,A22242,B:B,B22242)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22242,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22242))","v":0.3056195655513565}]
["Virgin Islands",202010,"Adult",6004,"Not assessed","2020","N","2020-10-01",{"$f":"IF(C22243=\"Children\",(D22243-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22243,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22243)),D22243)/(SUMIFS(D:D,A:A,A22243,B:B,B22243)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22243,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22243))","v":0.18447168709865733}]
["Virgin Islands",202010,"Aged",3379,"Not assessed","2020","N","2020-10-01",{"$f":"IF(C22244=\"Children\",(D22244-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22244,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22244)),D22244)/(SUMIFS(D:D,A:A,A22244,B:B,B22244)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22244,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22244))","v":0.10381909238946754}]
["Virgin Islands",202010,"Persons with disabilities",550,"Not assessed","2020","N","2020-10-01",{"$f":"IF(C22245=\"Children\",(D22245-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22245,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22245)),D22245)/(SUMIFS(D:D,A:A,A22245,B:B,B22245)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22245,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22245))","v":1.689863889144929E-2}]
["Virgin Islands",202010,"COVID newly-eligible",0,"Not assessed","2020","N","2020-10-01",{"$f":"IF(C22246=\"Children\",(D22246-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22246,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22246)),D22246)/(SUMIFS(D:D,A:A,A22246,B:B,B22246)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22246,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22246))","v":0}]
["Virgin Islands",202010,"Unknown",0,"Not assessed","2020","N","2020-10-01",{"$f":"IF(C22247=\"Children\",(D22247-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22247,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22247)),D22247)/(SUMIFS(D:D,A:A,A22247,B:B,B22247)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22247,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22247))","v":0}]
["Virgin Islands",202011,"Children",12707,"Not assessed","2020","N","2020-11-01",{"$f":"IF(C22248=\"Children\",(D22248-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22248,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22248)),D22248)/(SUMIFS(D:D,A:A,A22248,B:B,B22248)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22248,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22248))","v":0.3884744726383369}]
["Virgin Islands",202011,"Adult expansion group",10019,"Not assessed","2020","N","2020-11-01",{"$f":"IF(C22249=\"Children\",(D22249-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22249,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22249)),D22249)/(SUMIFS(D:D,A:A,A22249,B:B,B22249)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22249,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22249))","v":0.30629776826658517}]
["Virgin Islands",202011,"Adult",6031,"Not assessed","2020","N","2020-11-01",{"$f":"IF(C22250=\"Children\",(D22250-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22250,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22250)),D22250)/(SUMIFS(D:D,A:A,A22250,B:B,B22250)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22250,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22250))","v":0.1843778660959951}]
["Virgin Islands",202011,"Aged",3410,"Not assessed","2020","N","2020-11-01",{"$f":"IF(C22251=\"Children\",(D22251-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22251,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22251)),D22251)/(SUMIFS(D:D,A:A,A22251,B:B,B22251)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22251,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22251))","v":0.10424946499541425}]
["Virgin Islands",202011,"Persons with disabilities",543,"Not assessed","2020","N","2020-11-01",{"$f":"IF(C22252=\"Children\",(D22252-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22252,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22252)),D22252)/(SUMIFS(D:D,A:A,A22252,B:B,B22252)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22252,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22252))","v":1.6600428003668604E-2}]
["Virgin Islands",202011,"COVID newly-eligible",0,"Not assessed","2020","N","2020-11-01",{"$f":"IF(C22253=\"Children\",(D22253-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22253,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22253)),D22253)/(SUMIFS(D:D,A:A,A22253,B:B,B22253)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22253,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22253))","v":0}]
["Virgin Islands",202011,"Unknown",0,"Not assessed","2020","N","2020-11-01",{"$f":"IF(C22254=\"Children\",(D22254-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22254,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22254)),D22254)/(SUMIFS(D:D,A:A,A22254,B:B,B22254)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22254,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22254))","v":0}]
["Virgin Islands",202012,"Children",12749,"Not assessed","2020","N","2020-12-01",{"$f":"IF(C22255=\"Children\",(D22255-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22255,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22255)),D22255)/(SUMIFS(D:D,A:A,A22255,B:B,B22255)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22255,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22255))","v":0.3874016226564162}]
["Virgin Islands",202012,"Adult expansion group",10102,"Not assessed","2020","N","2020-12-01",{"$f":"IF(C22256=\"Children\",(D22256-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22256,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22256)),D22256)/(SUMIFS(D:D,A:A,A22256,B:B,B22256)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22256,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22256))","v":0.30696769880579783}]
["Virgin Islands",202012,"Adult",6073,"Not assessed","2020","N","2020-12-01",{"$f":"IF(C22257=\"Children\",(D22257-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22257,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22257)),D22257)/(SUMIFS(D:D,A:A,A22257,B:B,B22257)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22257,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22257))","v":0.18453918380990003}]
["Virgin Islands",202012,"Aged",3453,"Not assessed","2020","N","2020-12-01",{"$f":"IF(C22258=\"Children\",(D22258-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22258,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22258)),D22258)/(SUMIFS(D:D,A:A,A22258,B:B,B22258)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22258,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22258))","v":0.10492570421465253}]
["Virgin Islands",202012,"Persons with disabilities",532,"Not assessed","2020","N","2020-12-01",{"$f":"IF(C22259=\"Children\",(D22259-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22259,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22259)),D22259)/(SUMIFS(D:D,A:A,A22259,B:B,B22259)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22259,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22259))","v":1.6165790513233462E-2}]
["Virgin Islands",202012,"COVID newly-eligible",0,"Not assessed","2020","N","2020-12-01",{"$f":"IF(C22260=\"Children\",(D22260-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22260,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22260)),D22260)/(SUMIFS(D:D,A:A,A22260,B:B,B22260)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22260,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22260))","v":0}]
["Virgin Islands",202012,"Unknown",0,"Not assessed","2020","N","2020-12-01",{"$f":"IF(C22261=\"Children\",(D22261-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22261,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22261)),D22261)/(SUMIFS(D:D,A:A,A22261,B:B,B22261)-SUMIFS('CMS monthly enrollment'!Y:Y,'CMS monthly enrollment'!B:B,A22261,'CMS monthly enrollment'!E:E,\"U\",'CMS monthly enrollment'!F:F,\"Y\",'CMS monthly enrollment'!C:C,H22261))","v":0}]

{"sheet":"Lookups","index":22,"n_rows":52,"n_cols":34,"rows_kept":52,"cut":false,"hidden":false,"merged":[[32,13,32,16],[5,22,5,23],[6,22,6,23],[7,22,7,23],[8,22,8,23],[9,22,9,23],[10,22,10,23],[11,22,11,23],[12,22,12,23],[13,22,13,23],[14,22,14,23],[18,22,18,23],[19,22,19,23],[20,22,20,23],[21,22,21,23],[22,22,22,23],[23,22,23,23],[24,22,24,23],[25,22,25,23],[26,22,26,23],[27,22,27,23],[31,22,31,23],[32,22,32,23],[33,22,33,23],[34,22,34,23],[35,22,35,23],[36,22,36,23],[37,22,37,23],[38,22,38,23],[39,22,39,23],[40,22,40,23]]}
["state","init","expn_dt","expn_during_unw","ex_parte",null,null,"term_start","unw_mos","finish",null,"georgetown",null,"Lists",null,null,null,"Default Assumption Load",null,null,null,null,"Default Churn Back Distribution"]
["Alabama","AL",null,"N","Y",null,null,"2023-06-01",12,{"$f":"EDATE(H2,I2-1)","v":"2024-05-01"},null,"2023-06-01"]
["Alaska","AK","2015-09-01","Y","N",null,null,"2023-05-01",12,{"$f":"EDATE(H3,I3-1)","v":"2024-04-01"},null,"2023-06-01",null,"Population-Based",null,null,null,"State",{"$f":"INPUTS!$G$7","v":"*"}]
["Arizona","AZ","2014-01-01","Y","Y",null,null,"2023-04-01",12,"2024-03-01",null,"2023-04-01",null,"Time-Based",null,null,null,"term_start",{"$f":"IF(S$3=\"*\",DATE(2023,4,1),SUMIFS(H:H,$A:$A,S$3))","v":"2023-04-01"},null,null,null,"Expansion States"]
["Arkansas","AR","2014-01-01","Y","Y",null,null,"2023-04-01",8,"2023-11-01",null,"2023-04-01",null,"Custom Priority",null,null,null,"unw_mos",{"$f":"IF(S$3=\"*\",15,SUMIFS(I:I,$A:$A,S$3))","v":15}]
["California","CA","2014-01-01","Y","Y",null,null,"2023-07-01",12,"2024-06-01",null,"2023-07-01",null,null,null,null,null,"Unw. Dist.",{"$f":"IF(S$3=\"*\",\"Custom\",\"Renewals Report\")","v":"Custom"},null,null,null,"Population",null,null,"CHIP","Children","Expansion","Adult","Aged","Disabled","COVID New","Unknown",""]
["Colorado","CO","2014-01-01","Y","Y",null,null,"2023-05-01",12,"2024-04-01",null,"2023-06-01",null,"Expected Leaver",null,null,null,null,null,null,null,null,"CHIP",null,null,{"$f":"90/107.8","v":0.83487940630797774},{"$f":"15/107.8","v":0.1391465677179963},{"$f":"2.8/107.7","v":2.5998142989786442E-2}]
["Connecticut","CT","2014-01-01","Y","Y",null,null,"2023-04-01",12,"2024-03-01",null,"2023-05-01",null,"Lapse Rates",null,null,null,null,null,null,null,null,"Children",null,null,0.05,0.89400000000000002,{"$f":"1/18","v":5.5555555555555552E-2}]
["Delaware","DE","2014-01-01","Y","Y",null,null,"2023-07-01",12,"2024-06-01",null,"2023-07-01",null,null,null,null,null,null,null,null,null,null,"Expansion",null,null,null,null,{"$f":"1-AD9-AE9","v":0.97466086956521736},null,{"$f":"1/(64-18)","v":2.1739130434782608E-2},3.5999999999999999E-3]
["District of Columbia","DC","2014-01-01","Y","N",null,null,"2023-05-01",12,"2024-04-01",null,"2023-06-01",null,null,null,null,null,null,null,null,null,null,"Adult",null,null,null,null,null,{"$f":"1-AD10-AE10","v":0.97466086956521736},{"$f":"1/(64-18)","v":2.1739130434782608E-2},3.5999999999999999E-3]
["Florida","FL",null,"N","Y",null,null,"2023-05-01",12,"2024-04-01",null,"2023-05-01",null,"Same as Pre-CC",null,null,null,null,null,null,null,null,"Aged",null,null,null,null,null,null,1]
["Georgia","GA",null,"N","Y",null,null,"2023-06-01",12,"2024-05-01",null,"2023-06-01",null,"Month 13 = Avg 1st year",null,null,null,null,null,null,null,null,"Disabled",null,null,null,null,null,null,{"$f":"2*AD10","v":4.3478260869565216E-2},{"$f":"1-AD12","v":0.95652173913043481}]
["Hawaii","HI","2014-01-01","Y","Y",null,null,"2023-06-01",12,"2024-05-01",null,"2023-06-01",null,null,null,null,null,null,null,null,null,null,"COVID New",null,null,null,null,null,null,null,null,1]
["Idaho","ID","2020-01-01","Y","Y",null,null,"2023-04-01",6,"2023-09-01",null,"2023-04-01",null,"CMS",null,null,null,null,null,null,null,null,"Unknown",null,null,null,null,null,null,null,null,null,1]
["Illinois","IL","2014-01-01","Y","Y",null,null,"2023-07-01",12,"2024-06-01",null,"2023-07-01",null,"Override",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,1]
["Indiana","IN","2015-02-01","Y","Y",null,null,"2023-04-01",12,"2024-03-01",null,"2023-05-01"]
["Iowa","IA","2014-01-01","Y","Y",null,null,"2023-04-01",6,"2023-09-01",null,"2023-05-01",null,null,null,null,null,null,null,null,null,null,"Non-Expansion States"]
["Kansas","KS",null,"N","Y",null,null,"2023-06-01",12,"2024-05-01",null,"2023-05-01",null,"Uniform"]
["Kentucky","KY","2014-01-01","Y","Y",null,null,"2023-05-01",12,"2024-04-01",null,"2023-06-01",null,"Renewals Report",null,null,null,null,null,null,null,null,"Population",null,null,"CHIP","Children","Expansion","Adult","Aged","Disabled","COVID New","Unknown",""]
["Louisiana","LA","2016-07-01","Y","Y",null,null,"2023-07-01",12,"2024-06-01",null,"2023-07-01",null,"Custom",null,null,null,null,null,null,null,null,"CHIP",null,null,{"$f":"Z7/SUM($Z7:$AA7)","v":0.85714285714285721},{"$f":"AA7/SUM($Z7:$AA7)","v":0.14285714285714288}]
["Maine","ME","2019-01-10","Y","N",null,null,"2023-06-01",12,"2024-05-01",null,"2023-06-01",null,null,null,null,null,null,null,null,null,null,"Children",null,null,{"$f":"Z8/SUM($Z8:$AA8)","v":5.2966101694915252E-2},{"$f":"AA8/SUM($Z8:$AA8)","v":0.94703389830508466}]
["Maryland","MD","2014-01-01","Y","Y",null,null,"2023-05-01",12,"2024-04-01",null,"2023-06-01",null,"No",null,null,null,null,null,null,null,null,"Expansion",null,null,null,null,1]
["Massachusetts","MA","2014-01-01","Y","Y",null,null,"2023-06-01",12,"2024-05-01",null,"2023-06-01",null,"Yes",null,null,null,null,null,null,null,null,"Adult",null,null,null,null,null,{"$f":"1-AD23-AE23","v":0.97466086956521736},{"$f":"1/(64-18)","v":2.1739130434782608E-2},3.5999999999999999E-3]
["Michigan","MI","2014-04-01","Y","Y",null,null,"2023-07-01",12,"2024-06-01",null,"2023-07-01",null,null,null,null,null,null,null,null,null,null,"Aged",null,null,null,null,null,null,1]
["Minnesota","MN","2014-01-01","Y","Y",null,null,"2023-07-01",12,"2024-06-01",null,"2023-07-01",null,"Deterministic",null,null,null,null,null,null,null,null,"Disabled",null,null,null,null,null,null,{"$f":"2*AD23","v":4.3478260869565216E-2},{"$f":"1-AD25","v":0.95652173913043481}]
["Mississippi","MS",null,"N","Y",null,null,"2023-06-01",12,"2024-05-01",null,"2023-06-01",null,"Monte Carlo",null,null,null,null,null,null,null,null,"COVID New",null,null,null,null,null,null,null,null,1]
["Missouri","MO","2021-10-01","Y","N",null,null,"2023-07-01",12,"2024-06-01",null,"2023-07-01",null,null,null,null,null,null,null,null,null,null,"Unknown",null,null,null,null,null,null,null,null,null,1]
["Montana","MT","2016-01-01","Y","Y",null,null,"2023-04-01",10,"2024-01-01",null,"2023-06-01",null,"Set Post-Unwinding to Equal Pre-PHE",{"$f":"IF(INPUTS!$V$3=N28,1,2)","v":2},null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,1]
["Nebraska","NE","2020-10-01","Y","Y",null,null,"2023-05-01",12,"2024-04-01",null,"2023-05-01",null,"Force Post-Unwinding to Equal 1.0"]
["Nevada","NV","2014-01-01","Y","Y",null,null,"2023-05-01",12,"2024-04-01",null,"2023-06-01",null,null,null,null,null,null,null,null,null,null,"FOR STATE"]
["New Hampshire","NH","2014-08-15","Y","Y",null,null,"2023-04-01",12,"2024-03-01",null,"2023-04-01"]
["New Jersey","NJ","2014-01-01","Y","Y",null,null,"2023-06-01",12,"2024-05-01",null,"2023-06-01",null,null,null,null,null,null,null,null,null,null,"Population",null,null,"CHIP","Children","Expansion","Adult","Aged","Disabled","COVID New","Unknown",""]
["New Mexico","NM","2014-01-01","Y","Y",null,null,"2023-05-01",12,"2024-04-01",null,"2023-05-01",null,"Leaver Distribution Power Function",null,null,null,null,1,null,null,null,"CHIP",null,null,{"$f":"IF(OR(INDEX($D$2:$D$52,MATCH($S$3,$A$2:$A$52,0),1)=\"Y\",$S$3=\"*\"),Z7,Z20)","v":0.83487940630797774},{"$f":"IF(OR(INDEX($D$2:$D$52,MATCH($S$3,$A$2:$A$52,0),1)=\"Y\",$S$3=\"*\"),AA7,AA20)","v":0.1391465677179963},2.5998142989786442E-2,0,0,0,0,0,0]
["New York","NY","2014-01-01","Y","N",null,null,"2023-07-01",12,"2024-06-01",null,"2023-07-01",null,null,null,null,null,null,null,null,null,null,"Children",null,null,{"$f":"IF(OR(INDEX($D$2:$D$52,MATCH($S$3,$A$2:$A$52,0),1)=\"Y\",$S$3=\"*\"),Z8,Z21)","v":0.05},0.89400000000000002,5.5555555555555552E-2,0,0,0,0,0,0]
["North Carolina","NC","2024-01-01","N","Y",null,null,"2023-07-01",12,"2024-06-01",null,"2023-07-01",null,null,null,null,null,null,null,null,null,null,"Expansion",null,null,{"$f":"IF(OR(INDEX($D$2:$D$52,MATCH($S$3,$A$2:$A$52,0),1)=\"Y\",$S$3=\"*\"),Z9,Z22)","v":0},0,0.97466086956521736,0,2.1739130434782608E-2,3.5999999999999999E-3,0,0,0]
["North Dakota","ND","2014-01-01","Y","Y",null,null,"2023-06-01",12,"2024-05-01",null,"2023-06-01",null,null,null,null,null,null,null,null,null,null,"Adult",null,null,{"$f":"IF(OR(INDEX($D$2:$D$52,MATCH($S$3,$A$2:$A$52,0),1)=\"Y\",$S$3=\"*\"),Z10,Z23)","v":0},0,0,0.97466086956521736,2.1739130434782608E-2,3.5999999999999999E-3,0,0,0]
["Ohio","OH","2014-01-01","Y","Y",null,null,"2023-04-01",12,"2024-03-01",null,"2023-05-01",null,null,null,null,null,null,null,null,null,null,"Aged",null,null,{"$f":"IF(OR(INDEX($D$2:$D$52,MATCH($S$3,$A$2:$A$52,0),1)=\"Y\",$S$3=\"*\"),Z11,Z24)","v":0},0,0,0,1,0,0,0,0]
["Oklahoma","OK","2021-07-01","Y","Y",null,null,"2023-05-01",12,"2024-04-01",null,"2023-05-01",null,null,null,null,null,null,null,null,null,null,"Disabled",null,null,{"$f":"IF(OR(INDEX($D$2:$D$52,MATCH($S$3,$A$2:$A$52,0),1)=\"Y\",$S$3=\"*\"),Z12,Z25)","v":0},0,0,0,4.3478260869565216E-2,0.95652173913043481,0,0,0]
["Oregon","OR","2014-01-01","Y","Y",null,null,"2023-10-01",10,"2024-07-01",null,"2023-10-01",null,null,null,null,null,null,null,null,null,null,"COVID New",null,null,{"$f":"IF(OR(INDEX($D$2:$D$52,MATCH($S$3,$A$2:$A$52,0),1)=\"Y\",$S$3=\"*\"),Z13,Z26)","v":0},0,0,0,0,0,1,0,0]
["Pennsylvania","PA","2015-01-01","Y","Y",null,null,"2023-04-01",12,"2024-03-01",null,"2023-05-01",null,null,null,null,null,null,null,null,null,null,"Unknown",null,null,{"$f":"IF(OR(INDEX($D$2:$D$52,MATCH($S$3,$A$2:$A$52,0),1)=\"Y\",$S$3=\"*\"),Z14,Z27)","v":0},0,0,0,0,0,0,1,0]
["Rhode Island","RI","2014-01-01","Y","N",null,null,"2023-05-01",12,"2024-04-01",null,"2023-06-01",null,null,null,null,null,null,null,null,null,null,"",null,null,{"$f":"IF(OR(INDEX($D$2:$D$52,MATCH($S$3,$A$2:$A$52,0),1)=\"Y\",$S$3=\"*\"),Z15,Z28)","v":0},0,0,0,0,0,0,0,1]
["South Carolina","SC",null,"N","N",null,null,"2023-05-01",12,"2024-04-01",null,"2023-06-01"]
["South Dakota","SD","2023-07-01","Y","Y",null,null,"2023-04-01",12,"2024-03-01",null,"2023-04-01"]
["Tennessee","TN",null,"N","Y",null,null,"2023-06-01",12,"2024-05-01",null,"2023-06-01"]
["Texas","TX",null,"N","Y",null,null,"2023-06-01",12,"2024-05-01",null,"2023-06-01"]
["Utah","UT","2020-01-01","Y","Y",null,null,"2023-05-01",12,"2024-04-01",null,"2023-05-01"]
["Vermont","VT","2014-01-01","Y","Y",null,null,"2023-05-01",12,"2024-04-01",null,"2023-06-01"]
["Virginia","VA","2019-01-01","Y","Y",null,null,"2023-05-01",12,"2024-04-01",null,"2023-05-01"]
["Washington","WA","2014-01-01","Y","Y",null,null,"2023-06-01",12,"2024-05-01",null,"2023-06-01"]
["West Virginia","WV","2014-01-01","Y","Y",null,null,"2023-04-01",12,"2024-03-01",null,"2023-05-01"]
["Wisconsin","WI",null,"N","Y",null,null,"2023-06-01",12,"2024-05-01",null,"2023-06-01"]
["Wyoming","WY",null,"N","Y",null,null,"2023-05-01",12,"2024-04-01",null,"2023-05-01"]